WW Holding Inc
TWSE:8442
Cash Flow Statement
Cash Flow Statement
WW Holding Inc
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
318
|
291
|
299
|
181
|
154
|
105
|
33
|
40
|
4
|
(67)
|
(37)
|
(5)
|
102
|
194
|
234
|
248
|
226
|
267
|
129
|
17
|
(155)
|
(221)
|
(121)
|
(79)
|
85
|
201
|
366
|
595
|
704
|
724
|
683
|
657
|
629
|
733
|
811
|
751
|
808
|
792
|
546
|
484
|
|
| Depreciation & Amortization |
100
|
102
|
104
|
103
|
104
|
104
|
103
|
104
|
103
|
110
|
120
|
128
|
135
|
160
|
182
|
204
|
224
|
220
|
213
|
207
|
200
|
201
|
206
|
209
|
218
|
224
|
231
|
246
|
260
|
256
|
280
|
283
|
283
|
296
|
282
|
280
|
279
|
281
|
275
|
272
|
|
| Other Non-Cash Items |
11
|
(1)
|
(13)
|
0
|
2
|
10
|
26
|
18
|
16
|
29
|
(8)
|
10
|
26
|
21
|
66
|
70
|
52
|
35
|
50
|
49
|
64
|
67
|
42
|
29
|
26
|
62
|
62
|
62
|
95
|
77
|
75
|
78
|
79
|
35
|
68
|
120
|
2
|
21
|
37
|
(40)
|
|
| Cash Taxes Paid |
79
|
73
|
70
|
60
|
59
|
47
|
41
|
47
|
42
|
40
|
41
|
29
|
7
|
5
|
13
|
12
|
11
|
13
|
1
|
(0)
|
(3)
|
(4)
|
(2)
|
(1)
|
1
|
1
|
5
|
8
|
12
|
13
|
17
|
1
|
6
|
8
|
3
|
21
|
13
|
35
|
61
|
60
|
|
| Cash Interest Paid |
16
|
16
|
16
|
17
|
16
|
17
|
16
|
17
|
18
|
23
|
32
|
40
|
50
|
59
|
67
|
72
|
70
|
63
|
52
|
39
|
31
|
24
|
21
|
22
|
22
|
22
|
28
|
36
|
69
|
91
|
107
|
117
|
97
|
84
|
66
|
55
|
48
|
46
|
51
|
52
|
|
| Change in Working Capital |
(176)
|
(241)
|
(127)
|
42
|
(120)
|
37
|
(58)
|
(420)
|
(242)
|
(268)
|
(424)
|
(225)
|
(242)
|
(379)
|
(214)
|
(112)
|
(188)
|
(47)
|
234
|
203
|
310
|
196
|
(341)
|
(330)
|
(610)
|
(737)
|
(797)
|
(757)
|
(342)
|
(198)
|
174
|
213
|
22
|
108
|
(20)
|
(187)
|
(288)
|
(823)
|
(305)
|
(600)
|
|
| Cash from Operating Activities |
253
N/A
|
152
-40%
|
263
+73%
|
327
+24%
|
141
-57%
|
255
+81%
|
104
-59%
|
(259)
N/A
|
(118)
+54%
|
(196)
-65%
|
(350)
-79%
|
(92)
+74%
|
22
N/A
|
(3)
N/A
|
268
N/A
|
410
+53%
|
314
-23%
|
475
+51%
|
625
+31%
|
475
-24%
|
419
-12%
|
244
-42%
|
(214)
N/A
|
(171)
+20%
|
(282)
-64%
|
(250)
+11%
|
(138)
+45%
|
146
N/A
|
718
+391%
|
860
+20%
|
1 212
+41%
|
1 230
+2%
|
1 013
-18%
|
1 173
+16%
|
1 141
-3%
|
965
-15%
|
801
-17%
|
271
-66%
|
552
+104%
|
115
-79%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(96)
|
(100)
|
(145)
|
(232)
|
(235)
|
(257)
|
(231)
|
(133)
|
(123)
|
(118)
|
(112)
|
(135)
|
(144)
|
(135)
|
(118)
|
(108)
|
(88)
|
(72)
|
(65)
|
(47)
|
(52)
|
(48)
|
(44)
|
(92)
|
(118)
|
(126)
|
(150)
|
(115)
|
(99)
|
(96)
|
(78)
|
(96)
|
(150)
|
(160)
|
(301)
|
(346)
|
(290)
|
(304)
|
(214)
|
(192)
|
|
| Other Items |
5
|
81
|
205
|
10
|
(16)
|
(62)
|
(37)
|
(24)
|
(298)
|
(481)
|
(343)
|
(342)
|
(58)
|
218
|
60
|
68
|
4
|
(79)
|
(26)
|
(71)
|
(0)
|
73
|
25
|
65
|
32
|
(89)
|
(149)
|
(231)
|
(229)
|
(365)
|
(111)
|
(10)
|
(25)
|
171
|
(44)
|
(102)
|
(13)
|
(75)
|
(11)
|
(115)
|
|
| Cash from Investing Activities |
(90)
N/A
|
(18)
+80%
|
59
N/A
|
(222)
N/A
|
(251)
-13%
|
(319)
-27%
|
(268)
+16%
|
(157)
+41%
|
(421)
-168%
|
(599)
-42%
|
(455)
+24%
|
(477)
-5%
|
(201)
+58%
|
83
N/A
|
(57)
N/A
|
(40)
+31%
|
(84)
-111%
|
(151)
-79%
|
(91)
+40%
|
(118)
-31%
|
(52)
+56%
|
25
N/A
|
(19)
N/A
|
(28)
-46%
|
(86)
-210%
|
(215)
-151%
|
(299)
-39%
|
(345)
-15%
|
(328)
+5%
|
(462)
-41%
|
(189)
+59%
|
(106)
+44%
|
(175)
-66%
|
11
N/A
|
(345)
N/A
|
(448)
-30%
|
(303)
+32%
|
(378)
-25%
|
(225)
+41%
|
(307)
-36%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
274
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
480
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
351
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(178)
|
(60)
|
(62)
|
(61)
|
161
|
(88)
|
39
|
215
|
569
|
844
|
691
|
542
|
47
|
(14)
|
(30)
|
(120)
|
(530)
|
(653)
|
(643)
|
(605)
|
(211)
|
(76)
|
89
|
193
|
349
|
377
|
353
|
310
|
199
|
115
|
(252)
|
(655)
|
(651)
|
(907)
|
(860)
|
(201)
|
(210)
|
95
|
291
|
618
|
|
| Cash Paid for Dividends |
(42)
|
(42)
|
(167)
|
(125)
|
(132)
|
0
|
0
|
(117)
|
(110)
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
0
|
0
|
(361)
|
(301)
|
0
|
0
|
(352)
|
(352)
|
0
|
0
|
(438)
|
|
| Other |
1
|
1
|
(7)
|
(11)
|
(16)
|
(16)
|
(8)
|
(4)
|
(18)
|
(19)
|
(16)
|
(16)
|
(48)
|
(66)
|
(50)
|
(50)
|
(70)
|
(63)
|
0
|
(82)
|
(31)
|
(36)
|
(31)
|
(31)
|
(22)
|
(22)
|
(22)
|
(21)
|
(69)
|
(91)
|
(123)
|
(149)
|
(96)
|
(83)
|
(65)
|
(53)
|
(47)
|
(45)
|
(51)
|
(53)
|
|
| Cash from Financing Activities |
(219)
N/A
|
(100)
+54%
|
(236)
-136%
|
(197)
+17%
|
287
N/A
|
38
-87%
|
299
+692%
|
368
+23%
|
441
+20%
|
715
+62%
|
566
-21%
|
526
-7%
|
(1)
N/A
|
(80)
-5 433%
|
(81)
0%
|
(188)
-133%
|
(120)
+36%
|
(236)
-97%
|
(233)
+1%
|
(177)
+24%
|
(260)
-47%
|
(119)
+54%
|
40
N/A
|
144
+263%
|
327
+127%
|
354
+8%
|
331
-6%
|
289
-13%
|
70
-76%
|
(36)
N/A
|
(435)
-1 119%
|
(1 165)
-168%
|
(697)
+40%
|
(940)
-35%
|
(875)
+7%
|
(256)
+71%
|
(610)
-138%
|
(303)
+50%
|
(113)
+63%
|
127
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
8
|
(4)
|
(10)
|
(111)
|
(19)
|
(44)
|
(5)
|
41
|
(11)
|
30
|
15
|
(3)
|
(8)
|
(9)
|
(2)
|
1
|
(12)
|
(19)
|
(33)
|
(30)
|
(16)
|
(18)
|
(12)
|
(12)
|
(14)
|
7
|
25
|
72
|
49
|
32
|
25
|
131
|
23
|
86
|
92
|
(27)
|
87
|
41
|
(328)
|
(240)
|
|
| Net Change in Cash |
(48)
N/A
|
30
N/A
|
76
+155%
|
(203)
N/A
|
158
N/A
|
(70)
N/A
|
129
N/A
|
(7)
N/A
|
(109)
-1 421%
|
(50)
+54%
|
(224)
-348%
|
(46)
+79%
|
(189)
-310%
|
(10)
+95%
|
127
N/A
|
183
+44%
|
98
-47%
|
70
-29%
|
269
+285%
|
149
-44%
|
91
-39%
|
133
+45%
|
(205)
N/A
|
(67)
+68%
|
(54)
+18%
|
(104)
-91%
|
(81)
+22%
|
162
N/A
|
509
+215%
|
394
-23%
|
613
+56%
|
91
-85%
|
164
+80%
|
330
+102%
|
14
-96%
|
234
+1 580%
|
(24)
N/A
|
(369)
-1 428%
|
(114)
+69%
|
(305)
-168%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
157
N/A
|
52
-67%
|
118
+125%
|
95
-19%
|
(94)
N/A
|
(1)
+99%
|
(127)
-9 646%
|
(392)
-209%
|
(241)
+38%
|
(313)
-30%
|
(461)
-47%
|
(227)
+51%
|
(122)
+46%
|
(138)
-13%
|
150
N/A
|
302
+101%
|
226
-25%
|
403
+78%
|
560
+39%
|
428
-24%
|
367
-14%
|
196
-47%
|
(258)
N/A
|
(264)
-2%
|
(400)
-52%
|
(376)
+6%
|
(289)
+23%
|
31
N/A
|
619
+1 872%
|
764
+23%
|
1 133
+48%
|
1 135
+0%
|
863
-24%
|
1 013
+17%
|
841
-17%
|
619
-26%
|
511
-17%
|
(33)
N/A
|
338
N/A
|
(77)
N/A
|
|