Taiwan Shin Kong Security Co., Ltd. (TPE: 9925)
Taiwan
· Delayed Price · Currency is TWD 40.80
+0.20 (0.49%)
Jan 20, 2025, 1:30 PM CST
Taiwan Shin Kong Security 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 | 892.06 | 937.88 | 965.18 | 963.13 | 888.02 | 814.03 | Upgrade
|
| Depreciation & Amortization | 774.2 | 764.37 | 729.34 | 706.13 | 755.23 | 729.15 | Upgrade
|
| Other Amortization | 25.21 | 25.21 | 25.59 | 20.27 | 17.72 | 16.42 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.21 | -0.11 | -0.2 | -0.45 | -10.1 | -0.47 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.88 | 0.88 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -12.53 | -27.24 | 4.14 | -2.8 | -20.94 | -36.83 | Upgrade
|
| Loss (Gain) on Equity Investments | -6.74 | -1.46 | 19.32 | 32.23 | 30.18 | 3.18 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.56 | 0.68 | 2.4 | 7.43 | 2.32 | 5.18 | Upgrade
|
| Other Operating Activities | -137.36 | -154.35 | -165.3 | -155.31 | -95.12 | -148.33 | Upgrade
|
| Change in Accounts Receivable | 107.32 | 169.32 | 119.46 | 146.65 | 83.4 | 40.97 | Upgrade
|
| Change in Inventory | -119.44 | -46.08 | -129.92 | -43.21 | -89.17 | -18.59 | Upgrade
|
| Change in Accounts Payable | -25.87 | -10.23 | -32.63 | -54.72 | 34.02 | 36.85 | Upgrade
|
| Change in Unearned Revenue | -13.14 | 42.33 | 57.93 | -16.76 | -4.98 | 64.15 | Upgrade
|
| Change in Other Net Operating Assets | -94.48 | -102.03 | 55.95 | 333.27 | -250.41 | -201.84 | Upgrade
|
| Operating Cash Flow | 1,387 | 1,599 | 1,651 | 1,936 | 1,340 | 1,304 | Upgrade
|
| Operating Cash Flow Growth | -20.33% | -3.15% | -14.70% | 44.45% | 2.78% | -7.74% | Upgrade
|
| Capital Expenditures | -780.67 | -762.58 | -822.9 | -835.8 | -697.53 | -640.23 | Upgrade
|
| Sale of Property, Plant & Equipment | 19.95 | 29.34 | 46.11 | 15.74 | 78.07 | 62.83 | Upgrade
|
| Cash Acquisitions | - | - | - | -86.43 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -24.25 | -12.95 | -15.22 | -20.47 | -14.7 | -20.24 | Upgrade
|
| Investment in Securities | -138.13 | -8.27 | -294.46 | 237 | -237.65 | -152.26 | Upgrade
|
| Other Investing Activities | 267.62 | 250.35 | 309.47 | 298.56 | 260.17 | 183.15 | Upgrade
|
| Investing Cash Flow | -612.58 | -594.92 | -769.61 | -405.73 | -628.22 | -564 | Upgrade
|
| Short-Term Debt Issued | - | 687.32 | 355 | 310 | 470 | 466.55 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 16 | - | - | Upgrade
|
| Total Debt Issued | 386.49 | 687.32 | 355 | 326 | 470 | 466.55 | Upgrade
|
| Short-Term Debt Repaid | - | -465 | -241.89 | -23.25 | -125.25 | -85 | Upgrade
|
| Long-Term Debt Repaid | - | -150.73 | -158.35 | -161.56 | -163.88 | -167.93 | Upgrade
|
| Total Debt Repaid | -605.39 | -615.73 | -400.23 | -184.81 | -289.13 | -252.93 | Upgrade
|
| Net Debt Issued (Repaid) | -218.9 | 71.6 | -45.23 | 141.19 | 180.87 | 213.62 | Upgrade
|
| Common Dividends Paid | -785.54 | -774.98 | -774.98 | -774.98 | -728.94 | -767.31 | Upgrade
|
| Other Financing Activities | -116.52 | -93.77 | -146.94 | -86.31 | -84.34 | -100.47 | Upgrade
|
| Financing Cash Flow | -1,121 | -797.15 | -967.15 | -720.1 | -632.42 | -654.16 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.83 | 0.4 | 0.74 | 0.2 | 0.65 | 1.39 | Upgrade
|
| Net Cash Flow | -345.37 | 207.5 | -84.76 | 810.25 | 80.18 | 87.08 | Upgrade
|
| Free Cash Flow | 606.67 | 836.59 | 828.36 | 1,100 | 642.64 | 663.63 | Upgrade
|
| Free Cash Flow Growth | -34.94% | 0.99% | -24.70% | 71.18% | -3.16% | 3.08% | Upgrade
|
| Free Cash Flow Margin | 7.80% | 10.85% | 10.82% | 14.54% | 8.93% | 9.38% | Upgrade
|
| Free Cash Flow Per Share | 1.57 | 2.17 | 2.15 | 2.85 | 1.67 | 1.72 | Upgrade
|
| Cash Interest Paid | 29.06 | 30.51 | 23.45 | 14.39 | 14.58 | 14.47 | Upgrade
|
| Cash Income Tax Paid | 181.68 | 204.69 | 187.13 | 193.21 | 162.92 | 209.34 | Upgrade
|
| Levered Free Cash Flow | 383.19 | 593.86 | 547.24 | 878.03 | 430.2 | 441.97 | Upgrade
|
| Unlevered Free Cash Flow | 410.6 | 620.4 | 566.25 | 892.59 | 442.4 | 452.9 | Upgrade
|
| Change in Net Working Capital | 90.02 | -59.11 | -35.4 | -410.02 | 153.73 | 114.37 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.