Advanced International Multitech Co., Ltd. (TPEX: 8938)
Taiwan
· Delayed Price · Currency is TWD 72.20
+0.40 (0.56%)
Dec 19, 2024, 1:30 PM CST
Advanced International Multitech 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 | 710.71 | 68.97 | 2,241 | 1,347 | 680.71 | 615.66 | Upgrade
|
| Depreciation & Amortization | 720.97 | 803.3 | 697 | 543.36 | 452.34 | 364.93 | Upgrade
|
| Other Amortization | 24.52 | 25.77 | 16.67 | 5.28 | 7.61 | 10.2 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.07 | 5.3 | 0.24 | 7.95 | 14.9 | 10.6 | Upgrade
|
| Asset Writedown & Restructuring Costs | 13.36 | 4.07 | - | 42.41 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.2 | 10.95 | 6.51 | -1.86 | -4.35 | 2.28 | Upgrade
|
| Loss (Gain) on Equity Investments | 9.09 | 8.69 | 7.33 | 2.47 | 3.77 | 1.34 | Upgrade
|
| Stock-Based Compensation | - | 7.78 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -2.44 | -2.11 | 1.87 | 0.37 | 0.94 | -0.8 | Upgrade
|
| Other Operating Activities | -68.11 | 515.12 | 647.17 | 286.9 | 97.93 | 53.91 | Upgrade
|
| Change in Accounts Receivable | -37.83 | 1,957 | -845.22 | -1,001 | -514.29 | 44.61 | Upgrade
|
| Change in Inventory | 2.69 | 1,367 | -832.05 | -949.79 | -347.93 | 133.26 | Upgrade
|
| Change in Accounts Payable | 245.85 | -735.9 | 75.72 | 237.19 | 608.08 | -343.63 | Upgrade
|
| Change in Unearned Revenue | 0.29 | - | 0.3 | 0.16 | 6.15 | - | Upgrade
|
| Change in Other Net Operating Assets | -419.32 | -888.35 | 353.33 | 223.72 | 351.95 | 142.63 | Upgrade
|
| Operating Cash Flow | 1,197 | 3,147 | 2,363 | 752.03 | 1,362 | 1,034 | Upgrade
|
| Operating Cash Flow Growth | -67.31% | 33.16% | 214.26% | -44.78% | 31.75% | 153.27% | Upgrade
|
| Capital Expenditures | -1,818 | -1,084 | -1,082 | -1,052 | -756.99 | -740.52 | Upgrade
|
| Sale of Property, Plant & Equipment | 11.01 | 3.09 | 2.54 | - | 2.4 | 2.25 | Upgrade
|
| Divestitures | - | - | - | - | 10.51 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -22.88 | -7.89 | -12.62 | -10.41 | -2.12 | -4.97 | Upgrade
|
| Investment in Securities | -480.7 | -337.43 | 198.29 | 222.55 | -49.21 | - | Upgrade
|
| Other Investing Activities | 99.44 | 82.23 | -72.76 | -45.76 | -588.82 | 5.12 | Upgrade
|
| Investing Cash Flow | -2,211 | -1,344 | -966.64 | -881.84 | -1,384 | -738.12 | Upgrade
|
| Short-Term Debt Issued | - | 4,667 | 15,636 | 15,432 | 18,747 | 4,659 | Upgrade
|
| Long-Term Debt Issued | - | 141.07 | 1,624 | 27.7 | 110.31 | 155.71 | Upgrade
|
| Total Debt Issued | 8,448 | 4,808 | 17,260 | 15,460 | 18,857 | 4,815 | Upgrade
|
| Short-Term Debt Repaid | - | -4,571 | -16,107 | -14,534 | -18,245 | -4,287 | Upgrade
|
| Long-Term Debt Repaid | - | -119.04 | -283.12 | -224.45 | -248.27 | -45.3 | Upgrade
|
| Total Debt Repaid | -8,008 | -4,690 | -16,390 | -14,758 | -18,493 | -4,332 | Upgrade
|
| Net Debt Issued (Repaid) | 439.29 | 118.04 | 869.53 | 701.47 | 363.89 | 482.32 | Upgrade
|
| Issuance of Common Stock | - | 26.75 | 30.57 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -258.24 | - | - | Upgrade
|
| Common Dividends Paid | -220.11 | -1,235 | -727.84 | -365.34 | -311.22 | -297.69 | Upgrade
|
| Other Financing Activities | -65.37 | -223.63 | -113 | -39.56 | -57.44 | -25.55 | Upgrade
|
| Financing Cash Flow | 153.8 | -1,314 | 59.27 | 38.33 | -4.77 | 159.08 | Upgrade
|
| Foreign Exchange Rate Adjustments | 19.64 | -4.74 | 2.81 | -6.05 | -10.99 | -18.92 | Upgrade
|
| Net Cash Flow | -840.03 | 484.99 | 1,459 | -97.53 | -38.21 | 435.65 | Upgrade
|
| Free Cash Flow | -620.34 | 2,063 | 1,281 | -300.16 | 604.8 | 293.09 | Upgrade
|
| Free Cash Flow Growth | - | 61.03% | - | - | 106.35% | - | Upgrade
|
| Free Cash Flow Margin | -4.62% | 14.43% | 5.98% | -1.78% | 5.01% | 2.49% | Upgrade
|
| Free Cash Flow Per Share | -4.30 | 15.00 | 9.24 | -2.21 | 4.42 | 2.15 | Upgrade
|
| Cash Interest Paid | 80.35 | 82.69 | 56.86 | 21.67 | 27.48 | 8.31 | Upgrade
|
| Cash Income Tax Paid | 287.01 | 572.11 | 391.08 | 212.61 | 172.51 | 270.09 | Upgrade
|
| Levered Free Cash Flow | -989.56 | 2,067 | 379.74 | -182.57 | 133.09 | 224.46 | Upgrade
|
| Unlevered Free Cash Flow | -942.79 | 2,115 | 408.31 | -164.82 | 154.79 | 229.69 | Upgrade
|
| Change in Net Working Capital | 229.96 | -1,681 | 969.51 | 867.53 | 257.97 | -4.78 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.