Taiwan Chelic Co Ltd
TWSE:4555
Cash Flow Statement
Cash Flow Statement
Taiwan Chelic Co Ltd
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
418
|
408
|
393
|
384
|
308
|
274
|
234
|
167
|
164
|
141
|
136
|
159
|
199
|
269
|
271
|
235
|
216
|
163
|
109
|
83
|
62
|
64
|
97
|
143
|
177
|
212
|
260
|
282
|
293
|
300
|
267
|
226
|
200
|
142
|
74
|
11
|
(26)
|
(37)
|
(38)
|
(43)
|
(37)
|
(28)
|
(31)
|
12
|
|
| Depreciation & Amortization |
101
|
102
|
106
|
116
|
127
|
131
|
140
|
143
|
147
|
147
|
147
|
151
|
151
|
152
|
154
|
154
|
157
|
160
|
161
|
160
|
158
|
155
|
152
|
151
|
152
|
153
|
154
|
158
|
163
|
171
|
177
|
180
|
181
|
179
|
178
|
176
|
175
|
173
|
172
|
172
|
172
|
173
|
171
|
166
|
|
| Other Non-Cash Items |
(1)
|
(3)
|
12
|
8
|
11
|
11
|
6
|
7
|
15
|
16
|
6
|
8
|
13
|
(11)
|
(5)
|
2
|
2
|
28
|
36
|
24
|
26
|
22
|
23
|
31
|
35
|
38
|
31
|
24
|
17
|
10
|
15
|
6
|
14
|
22
|
31
|
47
|
48
|
44
|
27
|
24
|
20
|
19
|
34
|
38
|
|
| Cash Taxes Paid |
119
|
95
|
105
|
132
|
104
|
93
|
63
|
41
|
37
|
40
|
18
|
8
|
15
|
20
|
45
|
56
|
58
|
57
|
39
|
24
|
21
|
20
|
14
|
16
|
23
|
25
|
29
|
29
|
29
|
28
|
39
|
30
|
24
|
24
|
13
|
12
|
13
|
8
|
3
|
7
|
6
|
10
|
14
|
11
|
|
| Cash Interest Paid |
4
|
4
|
7
|
9
|
10
|
11
|
9
|
7
|
6
|
6
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
8
|
8
|
8
|
7
|
9
|
11
|
13
|
16
|
17
|
17
|
16
|
16
|
16
|
17
|
17
|
17
|
16
|
16
|
17
|
18
|
20
|
21
|
19
|
19
|
19
|
16
|
|
| Change in Working Capital |
(394)
|
(276)
|
(264)
|
(288)
|
(64)
|
(49)
|
40
|
47
|
(41)
|
(60)
|
(30)
|
(18)
|
(125)
|
(238)
|
(394)
|
(433)
|
(328)
|
(194)
|
(9)
|
54
|
31
|
16
|
(11)
|
(72)
|
(131)
|
(227)
|
(267)
|
(300)
|
(310)
|
(303)
|
(282)
|
(161)
|
(105)
|
6
|
104
|
88
|
178
|
150
|
104
|
106
|
60
|
43
|
71
|
(10)
|
|
| Cash from Operating Activities |
125
N/A
|
232
+85%
|
247
+7%
|
221
-10%
|
382
+73%
|
366
-4%
|
420
+15%
|
364
-13%
|
285
-22%
|
244
-14%
|
259
+6%
|
301
+16%
|
238
-21%
|
172
-28%
|
25
-85%
|
(42)
N/A
|
47
N/A
|
157
+235%
|
298
+90%
|
321
+8%
|
277
-14%
|
257
-7%
|
260
+1%
|
254
-3%
|
233
-8%
|
176
-24%
|
179
+2%
|
164
-8%
|
163
-1%
|
178
+9%
|
177
0%
|
252
+43%
|
290
+15%
|
349
+20%
|
387
+11%
|
323
-16%
|
375
+16%
|
330
-12%
|
265
-20%
|
259
-2%
|
214
-17%
|
205
-4%
|
243
+19%
|
209
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(318)
|
(512)
|
(535)
|
(400)
|
(396)
|
(207)
|
(132)
|
(154)
|
(144)
|
(137)
|
(145)
|
(120)
|
(176)
|
(165)
|
(239)
|
(180)
|
(136)
|
(171)
|
(192)
|
(297)
|
(343)
|
(333)
|
(278)
|
(227)
|
(207)
|
(224)
|
(184)
|
(164)
|
(205)
|
(169)
|
(165)
|
(172)
|
(115)
|
(103)
|
(124)
|
(118)
|
(102)
|
(117)
|
(94)
|
(90)
|
(78)
|
(109)
|
(132)
|
(121)
|
|
| Other Items |
(56)
|
(20)
|
(39)
|
(50)
|
(59)
|
(109)
|
(129)
|
(53)
|
(16)
|
13
|
21
|
(8)
|
(108)
|
(115)
|
(30)
|
(78)
|
(109)
|
(78)
|
(162)
|
(159)
|
(6)
|
(34)
|
(475)
|
(464)
|
(496)
|
(476)
|
355
|
358
|
372
|
375
|
(11)
|
(74)
|
(21)
|
16
|
35
|
99
|
55
|
19
|
23
|
24
|
35
|
35
|
(62)
|
(61)
|
|
| Cash from Investing Activities |
(375)
N/A
|
(532)
-42%
|
(574)
-8%
|
(450)
+22%
|
(454)
-1%
|
(316)
+30%
|
(261)
+17%
|
(207)
+21%
|
(160)
+23%
|
(125)
+22%
|
(125)
0%
|
(128)
-3%
|
(285)
-122%
|
(280)
+2%
|
(270)
+4%
|
(258)
+4%
|
(245)
+5%
|
(250)
-2%
|
(354)
-42%
|
(456)
-29%
|
(350)
+23%
|
(366)
-5%
|
(754)
-106%
|
(691)
+8%
|
(702)
-2%
|
(700)
+0%
|
171
N/A
|
193
+13%
|
167
-14%
|
206
+24%
|
(176)
N/A
|
(247)
-40%
|
(136)
+45%
|
(87)
+36%
|
(89)
-2%
|
(19)
+79%
|
(47)
-149%
|
(98)
-110%
|
(70)
+29%
|
(65)
+7%
|
(43)
+34%
|
(73)
-70%
|
(194)
-166%
|
(182)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
426
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
257
|
405
|
305
|
499
|
219
|
(222)
|
(260)
|
(473)
|
(345)
|
(55)
|
(26)
|
122
|
229
|
345
|
854
|
704
|
505
|
487
|
(50)
|
56
|
120
|
81
|
541
|
488
|
576
|
510
|
(359)
|
(396)
|
(374)
|
(401)
|
31
|
192
|
102
|
52
|
50
|
(6)
|
(10)
|
92
|
64
|
(70)
|
(61)
|
(106)
|
38
|
53
|
|
| Cash Paid for Dividends |
(152)
|
0
|
0
|
(213)
|
(213)
|
0
|
0
|
(207)
|
(207)
|
0
|
0
|
(134)
|
(134)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
(134)
|
(134)
|
0
|
0
|
(80)
|
(80)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
(221)
|
(121)
|
0
|
0
|
(106)
|
(106)
|
0
|
0
|
(35)
|
(35)
|
0
|
0
|
(35)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
1
|
37
|
36
|
38
|
37
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
4
|
9
|
9
|
9
|
4
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(5)
|
(5)
|
0
|
(12)
|
3
|
|
| Cash from Financing Activities |
105
N/A
|
253
+142%
|
305
+21%
|
286
-6%
|
432
+51%
|
(9)
N/A
|
(49)
-452%
|
(255)
-418%
|
(553)
-117%
|
(261)
+53%
|
(233)
+11%
|
(11)
+95%
|
132
N/A
|
248
+88%
|
758
+206%
|
607
-20%
|
372
-39%
|
354
-5%
|
(184)
N/A
|
(78)
+58%
|
(14)
+83%
|
(53)
-289%
|
408
N/A
|
408
+0%
|
496
+22%
|
434
-12%
|
(431)
N/A
|
(387)
+10%
|
(466)
-20%
|
(497)
-7%
|
(69)
+86%
|
(29)
+58%
|
(23)
+21%
|
(73)
-216%
|
(75)
-2%
|
(116)
-55%
|
(120)
-4%
|
(19)
+84%
|
(46)
-145%
|
(110)
-138%
|
(102)
+8%
|
(147)
-44%
|
(10)
+93%
|
21
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
54
|
50
|
35
|
40
|
(32)
|
(48)
|
(35)
|
(30)
|
(60)
|
(54)
|
(35)
|
(48)
|
(20)
|
(17)
|
(18)
|
(18)
|
(15)
|
(3)
|
(12)
|
4
|
(7)
|
(19)
|
(20)
|
(14)
|
7
|
10
|
10
|
5
|
4
|
29
|
28
|
47
|
12
|
(8)
|
(18)
|
(19)
|
(17)
|
(6)
|
25
|
22
|
17
|
44
|
(56)
|
(64)
|
|
| Net Change in Cash |
(92)
N/A
|
3
N/A
|
12
+336%
|
97
+697%
|
328
+237%
|
(6)
N/A
|
75
N/A
|
(127)
N/A
|
(487)
-283%
|
(195)
+60%
|
(134)
+31%
|
113
N/A
|
66
-42%
|
123
+87%
|
496
+305%
|
289
-42%
|
159
-45%
|
257
+62%
|
(252)
N/A
|
(209)
+17%
|
(93)
+55%
|
(181)
-94%
|
(106)
+41%
|
(44)
+59%
|
33
N/A
|
(80)
N/A
|
(71)
+11%
|
(25)
+64%
|
(132)
-421%
|
(83)
+37%
|
(41)
+51%
|
23
N/A
|
143
+531%
|
180
+26%
|
205
+14%
|
170
-17%
|
191
+12%
|
206
+8%
|
173
-16%
|
105
-39%
|
86
-18%
|
29
-66%
|
(17)
N/A
|
(16)
+6%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(194)
N/A
|
(280)
-45%
|
(289)
-3%
|
(179)
+38%
|
(13)
+92%
|
159
N/A
|
288
+81%
|
210
-27%
|
141
-33%
|
107
-24%
|
114
+7%
|
181
+58%
|
62
-66%
|
7
-89%
|
(214)
N/A
|
(222)
-3%
|
(89)
+60%
|
(15)
+84%
|
105
N/A
|
24
-77%
|
(67)
N/A
|
(76)
-14%
|
(18)
+76%
|
26
N/A
|
26
-2%
|
(48)
N/A
|
(5)
+89%
|
(0)
+93%
|
(43)
-11 082%
|
9
N/A
|
11
+31%
|
80
+598%
|
175
+119%
|
245
+40%
|
263
+7%
|
205
-22%
|
273
+33%
|
213
-22%
|
171
-20%
|
169
-1%
|
136
-20%
|
97
-29%
|
111
+15%
|
88
-21%
|
|