Will Semiconductor Co., Ltd. (SHA: 603501)
China flag China · Delayed Price · Currency is CNY
99.52
-5.40 (-5.15%)
Nov 22, 2024, 3:00 PM CST

Will Semiconductor Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
2,563555.62990.314,4762,706465.63
Upgrade
Depreciation & Amortization
715.09715.09965.11863.45717.87543.84
Upgrade
Other Amortization
451.38451.3880.0363.9147.433.95
Upgrade
Loss (Gain) From Sale of Assets
-1.86-1.86-7.1-0.261.422.33
Upgrade
Asset Writedown & Restructuring Costs
369.39369.391,433179.95286.9249.68
Upgrade
Loss (Gain) From Sale of Investments
-320.33-320.33-826.13-513.9-491.44-61.32
Upgrade
Provision & Write-off of Bad Debts
90.9790.97-34.8421.616.9762.19
Upgrade
Other Operating Activities
-3,667549.22578.98429.81280.55546.52
Upgrade
Change in Accounts Receivable
-76.09-76.09-347.93-407.07338.24-1,740
Upgrade
Change in Inventory
5,9025,902-4,277-3,835-1,275-590.55
Upgrade
Change in Accounts Payable
-593.64-593.64-726.95673.4245.021,098
Upgrade
Change in Other Net Operating Assets
-48.09-48.09128.25236.04311.15309.49
Upgrade
Operating Cash Flow
5,3287,537-1,9932,1923,345805.34
Upgrade
Operating Cash Flow Growth
-13.09%---34.45%315.30%1.94%
Upgrade
Capital Expenditures
-1,174-1,048-2,259-1,122-1,133-743.31
Upgrade
Sale of Property, Plant & Equipment
12.286.867.152.796.0316.64
Upgrade
Cash Acquisitions
-483.81-1,312-205.6-302.03-1,163-871.29
Upgrade
Divestitures
114.773.2152.03397.54-8.24
Upgrade
Investment in Securities
-288.21-162.05-1,717-1,969-373.49-127.61
Upgrade
Other Investing Activities
64.6548.695.1593.5832.13-10.52
Upgrade
Investing Cash Flow
-1,754-2,464-4,017-2,899-2,631-1,728
Upgrade
Long-Term Debt Issued
-6,1097,4526,8664,6983,572
Upgrade
Long-Term Debt Repaid
--8,198-4,289-3,845-3,130-2,555
Upgrade
Net Debt Issued (Repaid)
-2,558-2,0893,1633,0211,5671,017
Upgrade
Issuance of Common Stock
3,6033,773273.491,195418.38377.65
Upgrade
Repurchase of Common Stock
-1,089-1,089-342.59--1.53-
Upgrade
Common Dividends Paid
-434.02-568.31-822.11-567.74-412.07-318.27
Upgrade
Other Financing Activities
-229.58-90.53-16.15-716.07262.5643.32
Upgrade
Financing Cash Flow
-706.93-63.732,2552,9321,8351,120
Upgrade
Foreign Exchange Rate Adjustments
-135.8950.78120.09-18.02-241.44-2.23
Upgrade
Net Cash Flow
2,7315,060-3,6352,2082,306195.37
Upgrade
Free Cash Flow
4,1546,488-4,2531,0702,21162.02
Upgrade
Free Cash Flow Growth
-4.27%---51.61%3465.27%-89.49%
Upgrade
Free Cash Flow Margin
16.72%30.87%-21.18%4.44%11.15%0.46%
Upgrade
Free Cash Flow Per Share
3.395.49-3.610.911.930.07
Upgrade
Cash Interest Paid
--9.96-3.24-
Upgrade
Cash Income Tax Paid
553.81194.16318.78245.33106.14100.57
Upgrade
Levered Free Cash Flow
2,1885,557-5,74460.82764.95-809.77
Upgrade
Unlevered Free Cash Flow
2,4105,891-5,436317.36950.49-631.39
Upgrade
Change in Net Working Capital
-785.78-5,3195,1122,773648.341,323
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.