TPE:6183 Cash Flow Statement

Financials in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	585.56	510.28	480.67	464.09	425.66
Depreciation & Amortization	154.75	149.2	125.12	126.26	112.87
Other Amortization	43.72	35.88	28.76	24.61	19.15
Loss (Gain) From Sale of Assets	0	-	0	-	-
Loss (Gain) From Sale of Investments	-12.04	-3.9	-2.59	-1.92	-0.61
Provision & Write-off of Bad Debts	7.19	0.79	0.22	0.65	0.12
Other Operating Activities	-1.88	14.21	-13.43	-5.57	9.77
Change in Accounts Receivable	-107	7.37	-58.83	30.83	-120.87
Change in Inventory	0	0.19	0	0	0
Change in Accounts Payable	-14.61	8.37	35.24	-62.27	72.96
Change in Unearned Revenue	11.18	44.09	-8.02	-23.26	11.52
Change in Other Net Operating Assets	11.6	44.71	-3.45	41.96	57.17
Operating Cash Flow	678.48	811.19	583.69	595.39	587.72
Operating Cash Flow Growth	-16.36%	38.98%	-1.97%	1.31%	-8.69%
Capital Expenditures	-190.91	-130.37	-90.4	-71.96	-108.69
Sale of Property, Plant & Equipment	-	-	-	0	-
Sale (Purchase) of Intangibles	-51.63	-61.08	-37.3	-21.47	-33.65
Investment in Securities	-239.99	-99.18	-1.48	-31.81	-163.9
Other Investing Activities	-13.22	-20.87	20.23	0.24	-4.48
Investing Cash Flow	-495.75	-311.49	-108.95	-125	-310.71
Long-Term Debt Repaid	-32.89	-38.17	-15.38	-15.17	-14.76
Net Debt Issued (Repaid)	-32.89	-38.17	-15.38	-15.17	-14.76
Common Dividends Paid	-480	-412.5	-375	-307.5	-271.5
Other Financing Activities	19.28	1.72	2.62	-0.17	1.83
Financing Cash Flow	-493.61	-448.95	-387.76	-322.84	-284.43
Foreign Exchange Rate Adjustments	-0.46	2.13	-1.12	0.81	0.34
Net Cash Flow	-311.35	52.88	85.86	148.36	-7.08
Free Cash Flow	487.57	680.82	493.29	523.43	479.03
Free Cash Flow Growth	-28.39%	38.02%	-5.76%	9.27%	-10.35%
Free Cash Flow Margin	17.71%	26.65%	21.47%	23.07%	21.44%
Free Cash Flow Per Share	3.24	4.53	3.28	3.48	3.18
Cash Interest Paid	2.16	3.13	0.82	0.99	1.32
Cash Income Tax Paid	123.05	95.32	110.93	109.95	86.22
Levered Free Cash Flow	286.95	457.61	417.31	290.57	361.05
Unlevered Free Cash Flow	288.3	459.56	417.82	291.18	361.88
Change in Working Capital	-98.82	104.73	-35.06	-12.72	20.77

Source: S&P Global Market Intelligence. Standard template. Financial Sources.