ELAN Microelectronics Corporation (TPE: 2458)
Taiwan
· Delayed Price · Currency is TWD 148.50
+0.50 (0.34%)
Nov 15, 2024, 1:30 PM CST
ELAN Microelectronics Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 2,709 | 2,144 | 2,152 | 5,102 | 3,246 | 2,497 | Upgrade
|
| Depreciation & Amortization | 203.17 | 240.43 | 231.51 | 177.69 | 135.12 | 88.9 | Upgrade
|
| Other Amortization | 114.24 | 122.55 | 95.13 | 79.66 | 56.18 | 34.68 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.18 | -0.85 | 0.44 | 0.35 | 3.03 | 0.68 | Upgrade
|
| Loss (Gain) From Sale of Investments | -30.22 | 56.24 | 416.26 | -351.9 | 294.75 | -601.24 | Upgrade
|
| Loss (Gain) on Equity Investments | 86.71 | 35.48 | 50.72 | -31.09 | -23.11 | -45.68 | Upgrade
|
| Stock-Based Compensation | 67.85 | - | 1.36 | 1.06 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.37 | 4.37 | -6.45 | -6.77 | 6.89 | -7.89 | Upgrade
|
| Other Operating Activities | 80.28 | -122.74 | -632.41 | 218.88 | 506.28 | 68.56 | Upgrade
|
| Change in Accounts Receivable | -9.6 | -420.08 | 1,114 | 363.62 | -926.79 | -82.68 | Upgrade
|
| Change in Inventory | 471.06 | 1,428 | -1,452 | -659.27 | -460.19 | -353 | Upgrade
|
| Change in Accounts Payable | -309.2 | 491.45 | -1,005 | -117.84 | 626.26 | 194.18 | Upgrade
|
| Change in Other Net Operating Assets | -4.02 | 229.62 | -211.47 | 485.75 | -158.01 | -141.61 | Upgrade
|
| Operating Cash Flow | 3,379 | 4,208 | 753.97 | 5,263 | 3,306 | 1,652 | Upgrade
|
| Operating Cash Flow Growth | 43.06% | 458.06% | -85.67% | 59.17% | 100.18% | -4.98% | Upgrade
|
| Capital Expenditures | -918.54 | -700.91 | -169.38 | -153.48 | -149.84 | -50.91 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 1.17 | 1.1 | 0 | 1.06 | - | Upgrade
|
| Cash Acquisitions | - | - | 53.11 | 2.34 | 123.13 | - | Upgrade
|
| Divestitures | - | -102.39 | - | 19.64 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -56.82 | -353.23 | -88.9 | -105.78 | -234.72 | -125.92 | Upgrade
|
| Investment in Securities | 449.6 | -1,151 | 1,340 | 1,134 | -737.82 | -600.68 | Upgrade
|
| Other Investing Activities | 136.71 | 33.57 | 116.04 | -118.18 | 10.86 | 33.57 | Upgrade
|
| Investing Cash Flow | -389.06 | -2,273 | 1,252 | 778.77 | -987.32 | -743.94 | Upgrade
|
| Short-Term Debt Issued | - | 10 | 62 | 10 | 98 | 616 | Upgrade
|
| Long-Term Debt Issued | - | 468.64 | - | - | - | - | Upgrade
|
| Total Debt Issued | 134 | 478.64 | 62 | 10 | 98 | 616 | Upgrade
|
| Short-Term Debt Repaid | - | -50 | -12 | -20 | -299 | -618 | Upgrade
|
| Long-Term Debt Repaid | - | -69.75 | -51.41 | -193.52 | -26.87 | -27.62 | Upgrade
|
| Total Debt Repaid | -102.4 | -119.75 | -63.41 | -213.52 | -325.87 | -645.62 | Upgrade
|
| Net Debt Issued (Repaid) | 31.6 | 358.89 | -1.41 | -203.52 | -227.87 | -29.62 | Upgrade
|
| Issuance of Common Stock | 263.54 | - | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -1,078 | - | - | Upgrade
|
| Common Dividends Paid | -1,456 | -2,329 | -3,931 | -2,623 | -1,894 | -1,457 | Upgrade
|
| Other Financing Activities | -113.93 | -13.84 | 333.12 | 87.32 | 332.63 | 5.47 | Upgrade
|
| Financing Cash Flow | -1,275 | -1,984 | -3,599 | -3,817 | -1,790 | -1,481 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.15 | -0.31 | 2.33 | -0.49 | -1.07 | - | Upgrade
|
| Net Cash Flow | 1,717 | -49.65 | -1,591 | 2,224 | 528.22 | -573.65 | Upgrade
|
| Free Cash Flow | 2,461 | 3,507 | 584.59 | 5,109 | 3,156 | 1,601 | Upgrade
|
| Free Cash Flow Growth | 47.58% | 499.86% | -88.56% | 61.87% | 97.18% | 6.90% | Upgrade
|
| Free Cash Flow Margin | 19.27% | 29.08% | 4.49% | 27.88% | 20.90% | 16.87% | Upgrade
|
| Free Cash Flow Per Share | 8.53 | 12.20 | 2.02 | 17.36 | 10.67 | 5.41 | Upgrade
|
| Cash Interest Paid | 4.3 | 14.95 | 13.3 | 9.85 | 5.93 | 9.4 | Upgrade
|
| Cash Income Tax Paid | 384.46 | 553.22 | 1,384 | 822.5 | 179.34 | 338.22 | Upgrade
|
| Levered Free Cash Flow | 2,347 | 2,696 | -483.1 | 3,961 | 2,137 | 972.07 | Upgrade
|
| Unlevered Free Cash Flow | 2,355 | 2,704 | -474.39 | 3,967 | 2,141 | 977.99 | Upgrade
|
| Change in Net Working Capital | -1,026 | -1,874 | 2,284 | -426.9 | 301.9 | 269.65 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.