Taiwan Semiconductor Manufacturing Company Limited (LON: 0LCV)
London
· Delayed Price · Currency is GBP · Price in USD 212.16
+4.10 (1.97%)
At close: Jan 31, 2025
Taiwan Semiconductor Manufacturing Company Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 1,173,268 | 838,498 | 1,016,530 | 596,540 | 510,744 | Upgrade
|
| Depreciation & Amortization | 662,796 | 526,883 | 432,480 | 418,071 | 328,055 | Upgrade
|
| Other Amortization | - | 5,308 | 4,775 | 4,324 | 3,669 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 366.1 | -92.85 | 274.86 | -188.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 790.74 | 274.39 | 10.2 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 481.53 | 462.43 | -95.96 | -1,439 | Upgrade
|
| Loss (Gain) on Equity Investments | -4,880 | -4,655 | -7,798 | -5,603 | -3,562 | Upgrade
|
| Stock-Based Compensation | - | 483.05 | 302.35 | 7.79 | 6.6 | Upgrade
|
| Other Operating Activities | 48,932 | -68,545 | 40,642 | -34,099 | 13,706 | Upgrade
|
| Change in Accounts Receivable | - | 28,442 | -32,170 | -52,106 | -8,083 | Upgrade
|
| Change in Inventory | - | -29,848 | -28,047 | -55,749 | -54,372 | Upgrade
|
| Change in Accounts Payable | - | 847.05 | 7,594 | 8,298 | 404.6 | Upgrade
|
| Change in Other Net Operating Assets | -53,939 | -56,583 | 176,486 | 229,374 | 36,679 | Upgrade
|
| Operating Cash Flow | 1,826,177 | 1,241,967 | 1,610,599 | 1,112,161 | 822,666 | Upgrade
|
| Operating Cash Flow Growth | 47.04% | -22.89% | 44.82% | 35.19% | 33.74% | Upgrade
|
| Capital Expenditures | -956,007 | -949,817 | -1,082,672 | -839,196 | -507,239 | Upgrade
|
| Sale of Property, Plant & Equipment | 895 | 703.9 | 983.36 | 390.36 | 606.7 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -5,515 | -6,942 | -9,041 | -9,542 | Upgrade
|
| Investment in Securities | -54,588 | -55,850 | -130,522 | 4,400 | 357.9 | Upgrade
|
| Other Investing Activities | 144,857 | 104,357 | 28,224 | 7,080 | 10,035 | Upgrade
|
| Investing Cash Flow | -864,843 | -906,121 | -1,190,928 | -836,366 | -505,782 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 35,668 | 7,485 | Upgrade
|
| Long-Term Debt Issued | 65,197 | 116,059 | 200,964 | 366,103 | 238,726 | Upgrade
|
| Total Debt Issued | 65,197 | 116,059 | 200,964 | 401,771 | 246,211 | Upgrade
|
| Short-Term Debt Repaid | - | - | -111,960 | - | -39,072 | Upgrade
|
| Long-Term Debt Repaid | -9,296 | -22,711 | -6,995 | -4,585 | -34,416 | Upgrade
|
| Total Debt Repaid | -9,296 | -22,711 | -118,955 | -4,585 | -73,487 | Upgrade
|
| Net Debt Issued (Repaid) | 55,901 | 93,347 | 82,009 | 397,186 | 172,724 | Upgrade
|
| Repurchase of Common Stock | -3,089 | - | -871.57 | - | - | Upgrade
|
| Common Dividends Paid | -363,055 | -291,722 | -285,234 | -265,786 | -259,304 | Upgrade
|
| Other Financing Activities | -36,058 | -6,520 | 3,853 | 5,209 | -2,035 | Upgrade
|
| Financing Cash Flow | -346,301 | -204,894 | -200,244 | 136,608 | -88,615 | Upgrade
|
| Foreign Exchange Rate Adjustments | 47,166 | -8,339 | 58,397 | -7,584 | -23,498 | Upgrade
|
| Net Cash Flow | 662,199 | 122,614 | 277,824 | 404,820 | 204,771 | Upgrade
|
| Free Cash Flow | 870,170 | 292,151 | 527,927 | 272,965 | 315,428 | Upgrade
|
| Free Cash Flow Growth | 197.85% | -44.66% | 93.40% | -13.46% | 103.87% | Upgrade
|
| Free Cash Flow Margin | 30.06% | 13.51% | 23.32% | 17.20% | 23.55% | Upgrade
|
| Free Cash Flow Per Share | 33.56 | 11.27 | 20.36 | 10.53 | 12.16 | Upgrade
|
| Cash Interest Paid | 18,751 | 17,359 | 12,219 | 3,834 | 1,781 | Upgrade
|
| Cash Income Tax Paid | 183,639 | 159,875 | 86,561 | 83,498 | 51,362 | Upgrade
|
| Levered Free Cash Flow | 703,649 | 82,679 | 257,190 | -55,918 | 198,995 | Upgrade
|
| Unlevered Free Cash Flow | 703,649 | 90,179 | 264,534 | -52,534 | 200,296 | Upgrade
|
| Change in Net Working Capital | -170,577 | 63,141 | -215,265 | 33,110 | -31,218 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.