Samsung Electro-Mechanics Co Ltd
KRX:009150

Watchlist Manager
Samsung Electro-Mechanics Co Ltd Logo
Samsung Electro-Mechanics Co Ltd
KRX:009150
Watchlist
Price: 109 900 KRW 3.1%
Market Cap: 8T KRW
Have any thoughts about
Samsung Electro-Mechanics Co Ltd?
Write Note

Cash Flow Statement

Cash Flow Statement
Samsung Electro-Mechanics Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: KRW
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Operating Cash Flow
Net Income
96 806
(98 808)
508 912
546 283
532 622
597 302
20 643
15 506
31 280
42 351
22 914
(9 255)
9 176
79 849
177 256
288 694
382 175
553 819
685 019
702 246
877 650
740 886
528 049
528 193
267 140
397 733
623 811
733 353
922 232
1 035 702
915 432
994 558
1 042 760
957 504
993 519
789 746
626 421
523 115
450 482
518 854
580 782
Depreciation & Amortization
667 817
681 345
660 240
632 614
611 354
597 690
494 115
506 628
513 080
502 312
608 323
599 923
612 173
613 210
630 608
645 028
652 371
700 896
736 418
787 055
834 709
850 013
870 027
865 957
860 121
861 177
841 177
840 333
837 573
843 760
866 428
876 502
884 190
886 811
878 799
880 665
877 946
865 291
836 669
811 111
802 077
Other Non-Cash Items
161 879
151 675
(426 830)
(376 943)
(322 468)
(360 124)
128 529
86 975
61 486
90 868
119 256
136 231
146 335
173 321
233 171
288 888
365 588
519 490
588 843
623 562
313 447
215 308
206 069
192 548
469 987
376 965
333 646
376 312
408 985
545 541
709 032
677 663
688 875
650 195
442 499
404 991
359 070
263 671
328 397
298 058
259 958
Cash Taxes Paid
114 267
73 940
35 573
110 334
211 269
246 200
282 429
214 157
86 691
59 011
37 411
30 938
47 588
55 422
68 175
75 580
77 998
86 927
93 488
93 988
245 324
271 941
284 934
307 313
216 135
191 345
171 094
163 576
134 026
152 694
143 516
199 415
289 976
332 985
331 353
285 533
219 785
154 128
186 249
158 165
87 712
Cash Interest Paid
38 498
38 191
39 162
39 394
39 444
38 045
40 868
46 363
46 633
49 695
48 449
50 782
53 605
58 381
65 708
71 758
78 915
84 642
89 188
92 451
95 446
94 272
89 096
79 175
69 463
60 271
47 347
41 878
37 066
37 021
40 355
39 539
39 999
40 541
43 529
53 188
66 028
76 059
89 394
96 383
98 465
Change in Working Capital
(358 949)
(318 498)
(398 750)
(192 640)
(137 727)
(121 768)
(105 139)
(130 841)
(273 797)
(167 053)
(84 897)
(146 764)
(146 219)
(304 862)
(356 037)
(274 049)
(351 902)
(468 395)
(518 591)
(670 913)
(872 640)
(624 743)
(614 445)
(551 619)
(7 474)
8 053
(226 799)
(265 318)
(634 669)
(947 345)
(717 748)
(993 336)
(875 365)
(696 862)
(735 813)
(453 899)
(421 438)
(353 761)
(427 446)
(254 673)
(148 727)
Cash from Operating Activities
567 552
N/A
415 714
-27%
343 572
-17%
609 313
+77%
683 782
+12%
713 101
+4%
538 148
-25%
478 269
-11%
332 049
-31%
468 477
+41%
665 597
+42%
580 136
-13%
621 466
+7%
561 518
-10%
684 998
+22%
948 561
+38%
1 048 232
+11%
1 305 812
+25%
1 491 688
+14%
1 441 948
-3%
1 153 164
-20%
1 181 461
+2%
989 700
-16%
1 035 080
+5%
1 589 775
+54%
1 643 928
+3%
1 571 835
-4%
1 684 680
+7%
1 534 120
-9%
1 477 659
-4%
1 773 144
+20%
1 555 387
-12%
1 740 460
+12%
1 797 648
+3%
1 579 003
-12%
1 621 502
+3%
1 441 999
-11%
1 298 316
-10%
1 188 102
-8%
1 373 350
+16%
1 494 089
+9%
Investing Cash Flow
Capital Expenditures
(859 766)
(919 197)
(880 828)
(983 828)
(1 165 737)
(1 117 038)
(1 205 575)
(1 071 535)
(958 440)
(952 385)
(1 059 023)
(1 363 924)
(1 508 825)
(1 561 287)
(1 544 137)
(1 389 790)
(1 218 231)
(1 165 596)
(1 207 738)
(1 287 297)
(1 294 203)
(1 400 198)
(1 573 922)
(1 417 142)
(1 397 759)
(1 224 707)
(783 192)
(789 512)
(755 478)
(718 006)
(875 116)
(877 729)
(1 007 842)
(1 135 602)
(1 345 100)
(1 471 754)
(1 455 309)
(1 471 715)
(1 256 852)
(1 192 090)
(1 109 327)
Other Items
258 737
266 242
508 634
619 111
1 242 827
1 190 964
984 400
944 396
92 912
186 828
(127 319)
(182 175)
118 970
145 377
311 860
312 704
207 827
748 599
509 648
696 998
1 223 836
849 907
1 056 879
856 664
278 876
60 042
50 796
59 494
48 175
66 774
30 061
(280 628)
(397 679)
(134 084)
17 529
431 686
565 254
317 303
234 003
127 542
110 857
Cash from Investing Activities
(601 026)
N/A
(652 954)
-9%
(372 194)
+43%
(364 718)
+2%
77 089
N/A
73 926
-4%
(221 175)
N/A
(127 139)
+43%
(865 527)
-581%
(765 557)
+12%
(1 186 342)
-55%
(1 546 099)
-30%
(1 389 856)
+10%
(1 415 909)
-2%
(1 232 277)
+13%
(1 077 086)
+13%
(1 010 404)
+6%
(416 997)
+59%
(698 090)
-67%
(590 299)
+15%
(70 367)
+88%
(550 292)
-682%
(517 043)
+6%
(560 477)
-8%
(1 118 883)
-100%
(1 164 665)
-4%
(732 396)
+37%
(730 019)
+0%
(707 303)
+3%
(651 232)
+8%
(845 056)
-30%
(1 158 357)
-37%
(1 405 521)
-21%
(1 269 685)
+10%
(1 327 571)
-5%
(1 040 068)
+22%
(890 054)
+14%
(1 154 412)
-30%
(1 022 849)
+11%
(1 064 548)
-4%
(998 470)
+6%
Financing Cash Flow
Net Issuance of Common Stock
445
356
402
(136 043)
(145 732)
(145 732)
(145 732)
0
1 953
1 953
1 981
1 989
38
58
(102)
(109)
(111)
(130)
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
36 687
180 164
75 220
(62 902)
177 842
246 243
279 830
353 099
259 585
137 781
368 775
463 436
584 468
608 066
309 765
271 987
(1 508)
(114 052)
(86 130)
(86 826)
(469 751)
(437 201)
(454 324)
(179 602)
222 341
(154 123)
(78 922)
(460 264)
(557 215)
(667 992)
(994 985)
(841 749)
(567 783)
(156 466)
398 142
199 551
95 334
136 663
76 607
377 063
461 775
Cash Paid for Dividends
(59 005)
(58 734)
(58 296)
(58 255)
(58 304)
(61 256)
(62 971)
0
(43 896)
(43 016)
(41 010)
(43 007)
(49 533)
(47 324)
(47 877)
(45 923)
(56 977)
(61 191)
(60 514)
(60 516)
(84 768)
(75 561)
(75 984)
0
(78 120)
(83 250)
(83 242)
(108 507)
(130 687)
(130 687)
(131 171)
(106 517)
(162 087)
(162 087)
(161 603)
0
(160 342)
(160 342)
(160 342)
0
(88 584)
Other
(9 022)
(38 191)
(39 162)
(39 394)
(39 444)
(38 045)
(40 868)
(46 363)
(46 633)
(49 695)
(48 449)
(50 782)
(53 605)
(58 381)
(65 708)
(71 758)
(78 915)
(84 642)
(89 190)
(92 453)
(95 479)
(94 294)
(89 235)
(79 310)
(69 569)
(60 364)
(47 310)
(41 849)
(37 024)
(36 991)
(54 811)
(53 984)
(54 453)
(54 973)
(43 480)
(53 157)
(65 994)
(76 056)
(89 396)
(96 373)
(98 457)
Cash from Financing Activities
(30 896)
N/A
83 594
N/A
(21 836)
N/A
(296 595)
-1 258%
(65 637)
+78%
1 210
N/A
30 258
+2 401%
234 171
+674%
171 007
-27%
47 021
-73%
281 298
+498%
371 637
+32%
481 369
+30%
502 420
+4%
196 078
-61%
154 195
-21%
(137 511)
N/A
(260 015)
-89%
(235 833)
+9%
(239 794)
-2%
(649 998)
-171%
(607 056)
+7%
(619 542)
-2%
(334 850)
+46%
74 652
N/A
(297 736)
N/A
(209 474)
+30%
(610 619)
-192%
(724 925)
-19%
(835 670)
-15%
(1 180 967)
-41%
(1 002 251)
+15%
(784 323)
+22%
(373 527)
+52%
193 059
N/A
(14 597)
N/A
(131 002)
-797%
(99 735)
+24%
(173 130)
-74%
120 348
N/A
274 734
+128%
Change in Cash
Net Change in Cash
(64 370)
N/A
(153 646)
-139%
(50 458)
+67%
(52 000)
-3%
695 234
N/A
788 237
+13%
347 231
-56%
585 301
+69%
(362 471)
N/A
(250 059)
+31%
(239 447)
+4%
(594 326)
-148%
(287 021)
+52%
(351 971)
-23%
(351 201)
+0%
25 670
N/A
(99 683)
N/A
628 800
N/A
557 765
-11%
611 855
+10%
432 799
-29%
24 113
-94%
(146 885)
N/A
139 753
N/A
545 544
+290%
181 527
-67%
629 965
+247%
344 042
-45%
101 892
-70%
(9 242)
N/A
(252 879)
-2 636%
(605 221)
-139%
(449 384)
+26%
154 436
N/A
444 492
+188%
566 836
+28%
420 942
-26%
44 170
-90%
(7 878)
N/A
429 150
N/A
770 353
+80%
Free Cash Flow
Free Cash Flow
(292 214)
N/A
(503 483)
-72%
(537 256)
-7%
(374 515)
+30%
(481 955)
-29%
(403 937)
+16%
(667 427)
-65%
(593 266)
+11%
(626 391)
-6%
(483 908)
+23%
(393 426)
+19%
(783 788)
-99%
(887 359)
-13%
(999 769)
-13%
(859 139)
+14%
(441 229)
+49%
(169 999)
+61%
140 216
N/A
283 950
+103%
154 651
-46%
(141 039)
N/A
(218 737)
-55%
(584 222)
-167%
(382 062)
+35%
192 016
N/A
419 221
+118%
788 643
+88%
895 168
+14%
778 643
-13%
759 653
-2%
898 028
+18%
677 658
-25%
732 617
+8%
662 046
-10%
233 903
-65%
149 748
-36%
(13 310)
N/A
(173 399)
-1 203%
(68 750)
+60%
181 261
N/A
384 762
+112%

See Also

Discover More