KNH Enterprise Co Ltd
TWSE:9919
Cash Flow Statement
Cash Flow Statement
KNH Enterprise Co Ltd
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | 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 |
223
|
243
|
291
|
365
|
412
|
370
|
376
|
256
|
204
|
202
|
144
|
161
|
126
|
136
|
85
|
100
|
32
|
21
|
18
|
(59)
|
(1)
|
(40)
|
(46)
|
(27)
|
(36)
|
(38)
|
(22)
|
(22)
|
(14)
|
(17)
|
(1)
|
14
|
(511)
|
(491)
|
(481)
|
(396)
|
125
|
146
|
96
|
(5)
|
(18)
|
(21)
|
(21)
|
(36)
|
17
|
89
|
346
|
858
|
1 059
|
1 014
|
876
|
412
|
160
|
94
|
(96)
|
(161)
|
(268)
|
(342)
|
(474)
|
1 225
|
1 178
|
1 178
|
1 336
|
(437)
|
(333)
|
(192)
|
(280)
|
(345)
|
|
| Depreciation & Amortization |
340
|
351
|
357
|
355
|
375
|
372
|
371
|
377
|
354
|
361
|
370
|
346
|
394
|
407
|
418
|
466
|
448
|
443
|
446
|
448
|
446
|
450
|
450
|
448
|
450
|
460
|
450
|
456
|
452
|
440
|
435
|
410
|
388
|
350
|
322
|
298
|
281
|
276
|
268
|
259
|
245
|
237
|
233
|
231
|
234
|
230
|
242
|
239
|
243
|
257
|
260
|
277
|
288
|
299
|
308
|
302
|
282
|
248
|
211
|
192
|
182
|
179
|
179
|
178
|
183
|
182
|
179
|
195
|
|
| Change in Deffered Taxes |
50
|
37
|
(3)
|
(65)
|
(66)
|
(55)
|
(114)
|
(70)
|
(86)
|
(98)
|
(55)
|
(45)
|
(59)
|
0
|
0
|
0
|
8
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
60
|
66
|
66
|
66
|
(15)
|
(23)
|
(23)
|
(25)
|
35
|
37
|
27
|
14
|
(17)
|
1
|
13
|
45
|
68
|
132
|
129
|
149
|
76
|
37
|
37
|
2
|
41
|
40
|
39
|
43
|
41
|
39
|
38
|
31
|
450
|
448
|
452
|
385
|
(38)
|
(34)
|
(39)
|
30
|
47
|
51
|
60
|
63
|
53
|
44
|
44
|
(136)
|
(172)
|
(170)
|
(180)
|
(4)
|
29
|
27
|
30
|
32
|
45
|
47
|
47
|
(1 647)
|
(1 635)
|
(1 591)
|
(1 593)
|
111
|
96
|
59
|
60
|
86
|
|
| Cash Taxes Paid |
59
|
64
|
60
|
62
|
63
|
66
|
56
|
28
|
36
|
35
|
93
|
92
|
99
|
94
|
8
|
20
|
23
|
(5)
|
(9)
|
(22)
|
19
|
17
|
61
|
56
|
16
|
17
|
19
|
43
|
44
|
44
|
42
|
45
|
45
|
46
|
35
|
31
|
31
|
30
|
26
|
22
|
23
|
23
|
19
|
13
|
12
|
12
|
15
|
16
|
16
|
16
|
175
|
167
|
167
|
167
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
354
|
448
|
452
|
467
|
116
|
25
|
22
|
|
| Cash Interest Paid |
59
|
52
|
49
|
30
|
30
|
20
|
11
|
19
|
33
|
36
|
41
|
33
|
54
|
62
|
68
|
71
|
52
|
52
|
43
|
51
|
44
|
45
|
41
|
49
|
48
|
48
|
53
|
47
|
44
|
44
|
41
|
36
|
32
|
30
|
30
|
31
|
34
|
35
|
35
|
34
|
35
|
36
|
38
|
40
|
44
|
43
|
44
|
48
|
46
|
43
|
39
|
28
|
23
|
22
|
24
|
27
|
33
|
37
|
39
|
47
|
54
|
59
|
64
|
60
|
63
|
62
|
59
|
66
|
|
| Change in Working Capital |
(101)
|
56
|
191
|
163
|
(19)
|
19
|
(158)
|
(140)
|
43
|
(31)
|
(121)
|
118
|
(11)
|
(138)
|
222
|
86
|
(31)
|
33
|
(60)
|
(184)
|
(321)
|
(171)
|
(188)
|
(159)
|
15
|
(79)
|
(264)
|
(139)
|
(164)
|
(189)
|
(22)
|
(33)
|
117
|
299
|
271
|
192
|
71
|
(48)
|
(38)
|
(73)
|
(123)
|
(204)
|
(207)
|
(228)
|
(265)
|
(278)
|
(118)
|
(77)
|
(165)
|
25
|
(207)
|
(169)
|
(51)
|
(73)
|
74
|
(22)
|
(63)
|
(39)
|
97
|
25
|
182
|
(119)
|
(410)
|
(376)
|
(364)
|
(210)
|
(97)
|
87
|
|
| Cash from Operating Activities |
572
N/A
|
752
+31%
|
902
+20%
|
885
-2%
|
688
-22%
|
683
-1%
|
453
-34%
|
397
-12%
|
549
+38%
|
471
-14%
|
364
-23%
|
594
+63%
|
433
-27%
|
342
-21%
|
716
+109%
|
678
-5%
|
526
-22%
|
628
+19%
|
533
-15%
|
354
-34%
|
201
-43%
|
276
+37%
|
252
-9%
|
265
+5%
|
469
+77%
|
383
-18%
|
203
-47%
|
338
+67%
|
315
-7%
|
273
-13%
|
450
+65%
|
422
-6%
|
445
+6%
|
605
+36%
|
564
-7%
|
478
-15%
|
439
-8%
|
340
-23%
|
287
-16%
|
211
-26%
|
152
-28%
|
64
-58%
|
64
+1%
|
30
-53%
|
39
+31%
|
84
+116%
|
514
+508%
|
884
+72%
|
965
+9%
|
1 126
+17%
|
749
-33%
|
515
-31%
|
426
-17%
|
347
-19%
|
316
-9%
|
150
-52%
|
(5)
N/A
|
(85)
-1 733%
|
(120)
-40%
|
(205)
-71%
|
(93)
+55%
|
(353)
-281%
|
(489)
-38%
|
(523)
-7%
|
(418)
+20%
|
(161)
+62%
|
(138)
+14%
|
22
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(388)
|
(358)
|
(310)
|
(378)
|
(377)
|
(496)
|
(569)
|
(664)
|
(902)
|
(853)
|
(883)
|
(1 051)
|
(649)
|
(519)
|
(429)
|
(111)
|
(327)
|
(318)
|
(226)
|
(198)
|
(155)
|
(109)
|
(115)
|
(86)
|
(111)
|
(149)
|
(173)
|
(191)
|
(170)
|
(121)
|
(100)
|
(77)
|
(113)
|
(132)
|
(138)
|
(129)
|
(95)
|
(104)
|
(146)
|
(169)
|
(206)
|
(206)
|
(180)
|
(155)
|
(169)
|
(174)
|
(302)
|
(547)
|
(659)
|
(879)
|
(952)
|
(818)
|
(845)
|
(677)
|
(574)
|
(510)
|
(351)
|
(284)
|
(196)
|
(222)
|
(218)
|
(198)
|
(193)
|
(158)
|
(191)
|
(190)
|
(177)
|
(157)
|
|
| Other Items |
(68)
|
(17)
|
44
|
44
|
58
|
(2)
|
(17)
|
(52)
|
(10)
|
(10)
|
(203)
|
128
|
(31)
|
(87)
|
135
|
(217)
|
(12)
|
(16)
|
(105)
|
(170)
|
(141)
|
(184)
|
(81)
|
46
|
135
|
127
|
188
|
121
|
65
|
154
|
77
|
89
|
25
|
6
|
4
|
(2)
|
(8)
|
(3)
|
19
|
36
|
49
|
14
|
23
|
(19)
|
2
|
10
|
(48)
|
240
|
90
|
82
|
110
|
(2)
|
148
|
155
|
153
|
1
|
21
|
18
|
20
|
232
|
760
|
1 135
|
870
|
1 324
|
1 036
|
491
|
755
|
226
|
|
| Cash from Investing Activities |
(456)
N/A
|
(375)
+18%
|
(266)
+29%
|
(334)
-26%
|
(319)
+4%
|
(497)
-56%
|
(586)
-18%
|
(716)
-22%
|
(912)
-27%
|
(863)
+5%
|
(1 086)
-26%
|
(923)
+15%
|
(680)
+26%
|
(606)
+11%
|
(295)
+51%
|
(328)
-11%
|
(339)
-3%
|
(334)
+1%
|
(332)
+1%
|
(368)
-11%
|
(296)
+20%
|
(293)
+1%
|
(196)
+33%
|
(41)
+79%
|
24
N/A
|
(22)
N/A
|
15
N/A
|
(69)
N/A
|
(105)
-52%
|
33
N/A
|
(23)
N/A
|
12
N/A
|
(88)
N/A
|
(127)
-44%
|
(134)
-6%
|
(131)
+3%
|
(103)
+21%
|
(107)
-4%
|
(127)
-19%
|
(133)
-5%
|
(157)
-18%
|
(192)
-22%
|
(156)
+19%
|
(174)
-11%
|
(167)
+4%
|
(163)
+2%
|
(350)
-114%
|
(307)
+12%
|
(569)
-85%
|
(798)
-40%
|
(843)
-6%
|
(820)
+3%
|
(697)
+15%
|
(522)
+25%
|
(421)
+19%
|
(510)
-21%
|
(330)
+35%
|
(266)
+19%
|
(175)
+34%
|
9
N/A
|
542
+5 626%
|
937
+73%
|
676
-28%
|
1 166
+72%
|
845
-28%
|
301
-64%
|
577
+92%
|
70
-88%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(135)
|
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 |
156
|
118
|
(50)
|
(182)
|
(45)
|
(109)
|
(34)
|
257
|
324
|
411
|
653
|
748
|
406
|
178
|
(119)
|
(694)
|
(538)
|
(244)
|
(377)
|
(28)
|
(47)
|
(25)
|
(71)
|
(212)
|
90
|
(92)
|
111
|
185
|
(377)
|
(369)
|
(496)
|
(557)
|
(243)
|
(183)
|
(70)
|
(1)
|
(143)
|
(101)
|
(165)
|
(301)
|
203
|
206
|
235
|
389
|
215
|
248
|
346
|
187
|
48
|
41
|
46
|
659
|
708
|
743
|
699
|
263
|
285
|
296
|
370
|
53
|
197
|
126
|
(223)
|
(94)
|
(434)
|
(702)
|
(437)
|
(241)
|
|
| Cash Paid for Dividends |
(127)
|
0
|
0
|
(88)
|
(88)
|
0
|
0
|
(168)
|
(168)
|
0
|
0
|
(118)
|
(118)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(59)
|
0
|
(59)
|
(118)
|
(59)
|
0
|
0
|
(69)
|
(69)
|
0
|
0
|
(59)
|
(59)
|
0
|
0
|
(39)
|
(39)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
(39)
|
(39)
|
0
|
0
|
(39)
|
(39)
|
0
|
0
|
(586)
|
(586)
|
0
|
0
|
(59)
|
(59)
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
(59)
|
(59)
|
0
|
0
|
(39)
|
|
| Other |
9
|
37
|
14
|
(14)
|
(14)
|
(32)
|
(8)
|
3
|
(28)
|
(19)
|
(36)
|
1
|
44
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
5
|
0
|
1
|
(1)
|
(5)
|
(6)
|
(2)
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
39
N/A
|
28
-27%
|
(164)
N/A
|
(284)
-74%
|
(146)
+48%
|
(229)
-56%
|
(130)
+43%
|
92
N/A
|
128
+39%
|
224
+75%
|
449
+100%
|
631
+40%
|
332
-47%
|
97
-71%
|
(192)
N/A
|
(685)
-258%
|
(619)
+10%
|
(303)
+51%
|
(436)
-44%
|
(87)
+80%
|
(106)
-22%
|
(82)
+23%
|
(129)
-56%
|
(329)
-156%
|
29
N/A
|
(153)
N/A
|
49
N/A
|
94
+93%
|
(462)
N/A
|
(454)
+2%
|
(581)
-28%
|
(613)
-5%
|
(297)
+52%
|
(237)
+20%
|
(128)
+46%
|
(41)
+68%
|
(188)
-356%
|
(146)
+22%
|
(205)
-40%
|
(370)
-80%
|
132
N/A
|
136
+3%
|
164
+21%
|
348
+112%
|
40
-88%
|
74
+85%
|
172
+131%
|
13
-92%
|
9
-30%
|
2
-77%
|
7
+251%
|
73
+882%
|
122
+68%
|
157
+28%
|
112
-28%
|
204
+82%
|
226
+11%
|
237
+5%
|
311
+31%
|
24
-92%
|
168
+609%
|
98
-42%
|
(251)
N/A
|
(150)
+40%
|
(492)
-228%
|
(760)
-55%
|
(496)
+35%
|
(281)
+43%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(63)
|
(32)
|
(65)
|
(41)
|
(57)
|
(10)
|
(52)
|
(23)
|
(12)
|
(63)
|
(34)
|
(57)
|
(45)
|
(47)
|
(47)
|
(148)
|
18
|
(16)
|
(43)
|
(26)
|
31
|
13
|
51
|
124
|
29
|
16
|
15
|
18
|
4
|
5
|
12
|
(3)
|
(12)
|
(22)
|
(16)
|
(13)
|
(16)
|
9
|
(0)
|
(18)
|
(7)
|
2
|
(16)
|
(14)
|
(27)
|
(53)
|
(41)
|
(22)
|
11
|
23
|
17
|
17
|
(1)
|
40
|
38
|
50
|
26
|
(17)
|
(27)
|
(10)
|
(56)
|
9
|
62
|
2
|
65
|
23
|
(73)
|
(24)
|
|
| Net Change in Cash |
93
N/A
|
374
+303%
|
407
+9%
|
227
-44%
|
165
-27%
|
(53)
N/A
|
(315)
-497%
|
(250)
+21%
|
(247)
+1%
|
(230)
+7%
|
(307)
-33%
|
244
N/A
|
40
-83%
|
(213)
N/A
|
182
N/A
|
(483)
N/A
|
(414)
+14%
|
(24)
+94%
|
(278)
-1 052%
|
(127)
+54%
|
(171)
-35%
|
(87)
+49%
|
(22)
+75%
|
19
N/A
|
551
+2 876%
|
224
-59%
|
282
+26%
|
381
+35%
|
(248)
N/A
|
(143)
+42%
|
(143)
+0%
|
(182)
-27%
|
48
N/A
|
219
+357%
|
286
+31%
|
294
+3%
|
132
-55%
|
96
-27%
|
(46)
N/A
|
(310)
-574%
|
119
N/A
|
9
-93%
|
55
+542%
|
190
+243%
|
(114)
N/A
|
(57)
+50%
|
295
N/A
|
568
+93%
|
417
-27%
|
354
-15%
|
(69)
N/A
|
(215)
-211%
|
(149)
+30%
|
22
N/A
|
45
+108%
|
(105)
N/A
|
(82)
+22%
|
(132)
-61%
|
(11)
+92%
|
(182)
-1 536%
|
561
N/A
|
690
+23%
|
(2)
N/A
|
495
N/A
|
(0)
N/A
|
(597)
-151 067%
|
(130)
+78%
|
(212)
-64%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
184
N/A
|
395
+114%
|
592
+50%
|
507
-14%
|
311
-39%
|
187
-40%
|
(116)
N/A
|
(268)
-130%
|
(352)
-32%
|
(382)
-8%
|
(519)
-36%
|
(458)
+12%
|
(216)
+53%
|
(178)
+18%
|
286
N/A
|
567
+98%
|
199
-65%
|
310
+56%
|
307
-1%
|
157
-49%
|
45
-71%
|
167
+268%
|
137
-18%
|
178
+30%
|
358
+101%
|
234
-35%
|
30
-87%
|
147
+395%
|
145
-1%
|
152
+4%
|
350
+131%
|
345
-2%
|
332
-4%
|
473
+42%
|
427
-10%
|
350
-18%
|
344
-2%
|
236
-31%
|
140
-41%
|
42
-70%
|
(54)
N/A
|
(143)
-162%
|
(116)
+19%
|
(125)
-8%
|
(130)
-4%
|
(89)
+32%
|
212
N/A
|
337
+59%
|
306
-9%
|
247
-19%
|
(203)
N/A
|
(302)
-49%
|
(419)
-39%
|
(330)
+21%
|
(258)
+22%
|
(360)
-40%
|
(356)
+1%
|
(370)
-4%
|
(315)
+15%
|
(427)
-35%
|
(311)
+27%
|
(551)
-77%
|
(682)
-24%
|
(681)
+0%
|
(609)
+11%
|
(350)
+43%
|
(315)
+10%
|
(134)
+57%
|
|