TCI Co., Ltd. (TPEX:8436)
Taiwan flag Taiwan · Delayed Price · Currency is TWD
135.50
+5.00 (3.83%)
Aug 1, 2025, 1:30 PM CST

United States Steel Cash Flow Statement

Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
860.96851.5896.26713.491,5461,839
Upgrade
Depreciation & Amortization
586.74594.06633.5619.54454.23323.32
Upgrade
Other Amortization
5.526.028.617.98.913.91
Upgrade
Loss (Gain) From Sale of Assets
-2-1.49-10.2-6.795.060.22
Upgrade
Loss (Gain) From Sale of Investments
-1.052.6512.14-17.13-154.43-0.51
Upgrade
Loss (Gain) on Equity Investments
11.1711.197.484.88-6.04-
Upgrade
Stock-Based Compensation
7.288.6114.1919.4346.26116.79
Upgrade
Provision & Write-off of Bad Debts
31.9127.834.7935.82-6.66-21.4
Upgrade
Other Operating Activities
-106.96-176.8931.65234.4139.43208.96
Upgrade
Change in Accounts Receivable
-55.5192.626.58-61.37-240.252.11
Upgrade
Change in Inventory
190.4285.4227.89-291.83-138.53435.08
Upgrade
Change in Accounts Payable
-89.03-57.446.33-133.6279.73-209.33
Upgrade
Change in Unearned Revenue
-118.4756.0442.42-37.03-169.6873.92
Upgrade
Change in Other Net Operating Assets
86.98-19.523.57-132.0715.12-85.1
Upgrade
Operating Cash Flow
1,4081,4811,905955.641,5792,697
Upgrade
Operating Cash Flow Growth
-37.84%-22.29%99.37%-39.48%-41.45%84.02%
Upgrade
Capital Expenditures
-232.37-209.07-336.26-393.49-693.33-816.95
Upgrade
Sale of Property, Plant & Equipment
11.8811.2421.0325.8610.380.42
Upgrade
Cash Acquisitions
-----162.11-
Upgrade
Divestitures
---19.6--
Upgrade
Sale (Purchase) of Intangibles
-1.18-0.43-0.96-8.78-3.72-7.95
Upgrade
Sale (Purchase) of Real Estate
--22.59---
Upgrade
Investment in Securities
-607.32-623.92-93.04595.13-1,142-99.11
Upgrade
Other Investing Activities
-38.0211.678.685.563.05-20.39
Upgrade
Investing Cash Flow
-867.01-810.51-377.96243.88-1,987-943.98
Upgrade
Short-Term Debt Issued
-6,6281,6994,2994,7953,988
Upgrade
Long-Term Debt Issued
-1,102197.8-963.533.98
Upgrade
Total Debt Issued
7,1007,7301,8974,2995,7593,992
Upgrade
Short-Term Debt Repaid
--6,548-2,496-4,601-4,423-3,116
Upgrade
Long-Term Debt Repaid
--955.72-294.48-59.7-473.96-39.1
Upgrade
Total Debt Repaid
-7,074-7,504-2,790-4,660-4,897-3,155
Upgrade
Net Debt Issued (Repaid)
25.92225.82-893-361.62861.47836.94
Upgrade
Issuance of Common Stock
---0.87109.9936.11
Upgrade
Repurchase of Common Stock
-630.49-623.44-500.08--0.04-665.12
Upgrade
Common Dividends Paid
-824.1-824.1-591.3-1,050-1,041-1,041
Upgrade
Other Financing Activities
-64.26-5.9510.69578.15307.570.19
Upgrade
Financing Cash Flow
-1,493-1,228-1,974-832.62238.23-832.5
Upgrade
Foreign Exchange Rate Adjustments
-52.91-38.6-122.9386.8118.1987.88
Upgrade
Net Cash Flow
-1,005-596.21-569.37453.71-151.961,008
Upgrade
Free Cash Flow
1,1761,2711,569562.15885.591,880
Upgrade
Free Cash Flow Growth
-40.67%-18.96%179.10%-36.52%-52.89%-
Upgrade
Free Cash Flow Margin
16.07%17.56%19.57%7.56%10.32%22.86%
Upgrade
Free Cash Flow Per Share
10.5311.2713.444.757.5015.70
Upgrade
Cash Interest Paid
42.7239.4540.4229.7821.479.56
Upgrade
Cash Income Tax Paid
436.4465.31252.56346.29326.33154.44
Upgrade
Levered Free Cash Flow
1,975886.931,212363.35501.861,056
Upgrade
Unlevered Free Cash Flow
2,005915.231,240384.97516.61,064
Upgrade
Change in Net Working Capital
-959.2126.29-262.26500.95376.91-174.06
Upgrade
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.