Walsin Lihwa Corporation
TWSE:1605.TW
27.25 (TWD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 16,347.012 | 19,397.973 | 10,387.581 | 11,944.408 | 11,753.006 | 9,406.154 | 10,952.691 | 7,733.584 | 8,887.554 | 6,417.086 | 7,556.082 | 6,060.115 | 12,939.836 | 10,218.639 | 8,753.328 | 17,226.253 | 21,521.47 | 18,194.37 |
Short Term Investments
| 2,298.564 | 555.959 | 546.797 | 2,094.576 | 1,858.099 | 1,699.512 | 2,991.439 | 4,212.359 | 2,368.68 | 4,126.876 | 853.387 | 557.897 | 1,923.974 | 4,793.782 | 1,417.348 | 2,379.7 | 473.898 | 2,558.595 |
Cash and Short Term Investments
| 17,963.628 | 19,953.932 | 10,934.378 | 14,038.984 | 13,611.105 | 11,105.666 | 13,944.13 | 11,945.943 | 11,256.234 | 10,543.962 | 8,409.469 | 6,618.012 | 14,863.81 | 15,012.421 | 10,170.676 | 19,605.953 | 21,995.368 | 20,752.965 |
Net Receivables
| 0 | 28,771.66 | 21,102.081 | 0 | 15,283.042 | 19,428.623 | 15,342.279 | 14,458.573 | 16,377.053 | 17,592.909 | -7.083 | 16,680.619 | 1,231.293 | 0 | 0 | 7,883.954 | 0 | 0 |
Inventory
| 33,704.296 | 36,080.291 | 31,659.723 | 21,080.535 | 22,019.088 | 26,048.519 | 32,297.139 | 27,124.688 | 22,608.06 | 22,908.521 | 21,061.176 | 22,366.618 | 30,074.008 | 35,466.088 | 28,579.975 | 14,550.78 | 20,349.398 | 16,019.768 |
Other Current Assets
| 6,406.239 | 8,204.648 | 5,669 | 5,294.342 | 9,922.521 | 2,128.475 | 2,061.456 | 1,827.501 | 959.047 | 1,095.043 | 23,395.598 | 18,436.44 | 20,611.243 | 21,394.495 | 3,840.816 | 1,506.654 | 3,249.665 | 2,056.327 |
Total Current Assets
| 78,751.988 | 92,707.385 | 69,320.64 | 56,176.808 | 60,789.794 | 58,726.913 | 63,652.434 | 55,356.705 | 51,200.394 | 52,140.435 | 52,866.243 | 47,666.894 | 64,885.582 | 68,050.232 | 51,282.137 | 43,547.341 | 60,885.954 | 48,987.801 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 82,873.979 | 69,965.821 | 43,277.998 | 35,958.627 | 29,208.932 | 25,083.436 | 20,984.89 | 20,483.863 | 17,575.655 | 18,439.033 | 21,635.479 | 34,973.051 | 34,060.573 | 30,919.658 | 28,977.828 | 27,777.404 | 23,949.546 | 20,929.68 |
Goodwill
| 4,157.877 | 83.393 | 152.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 7,997.819 | 4,883.141 | 20.659 | 175 | 168.134 | 164.451 | 169.726 | 177.029 | 199.08 | 201.172 | 199.178 | 1,661.095 | 1,755.266 | 1,576.957 | 2,578.726 | 2,114.194 | 2,734.003 | 2,347.843 |
Goodwill and Intangible Assets
| 12,155.696 | 4,966.534 | 173.43 | 175 | 168.134 | 164.451 | 169.726 | 177.029 | 199.08 | 201.172 | 199.178 | 1,661.095 | 1,755.266 | 1,576.957 | 2,578.726 | 2,114.194 | 2,734.003 | 2,347.843 |
Long Term Investments
| 69,965.044 | 60,804.669 | 55,194.907 | 43,267.018 | 32,477.733 | 32,847.557 | 28,431.129 | 19,826.427 | 18,516.964 | 18,530.067 | 20,649.967 | 19,718.596 | 20,589.072 | 20,413.25 | 21,251.704 | 20,219.211 | 30,007.1 | 28,067.845 |
Tax Assets
| 4,234.852 | 3,448.277 | 2,818.549 | 2,428.545 | 2,048.176 | 1,657.511 | 1,222.43 | 1,011.129 | 1,162.683 | 1,505.137 | 1,471.593 | 1,005.01 | 981.57 | 893.35 | 804.453 | 653.408 | 439.393 | 459.824 |
Other Non-Current Assets
| 18,388.472 | 20,632.167 | 12,249.374 | 13,558.008 | 13,373.633 | 14,174.242 | 15,790.136 | 17,324.061 | 16,028.515 | 17,941.602 | 16,585.881 | 3,778.503 | 3,841.435 | 5,137.183 | 1,851.136 | 3,132.138 | 1,407.624 | 3,087.706 |
Total Non-Current Assets
| 187,618.043 | 159,817.468 | 113,714.258 | 95,387.198 | 77,276.608 | 73,927.197 | 66,598.311 | 58,822.509 | 53,482.897 | 56,617.011 | 60,542.098 | 61,136.255 | 61,227.916 | 58,940.398 | 55,463.847 | 53,896.355 | 58,537.666 | 54,892.898 |
Total Assets
| 266,370.031 | 252,524.853 | 183,034.898 | 151,564.006 | 138,066.402 | 132,654.11 | 130,250.745 | 114,179.214 | 104,683.291 | 108,757.446 | 113,408.341 | 108,803.149 | 126,113.498 | 126,990.63 | 106,745.984 | 97,443.696 | 119,423.62 | 103,880.699 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 16,390.669 | 17,497.315 | 8,493.921 | 7,494.471 | 6,967.817 | 8,648.739 | 9,281.981 | 7,739.049 | 6,173.765 | 6,928.78 | 6,103.919 | 5,037.441 | 10,494.023 | 9,478.436 | 8,393.225 | 3,394.725 | 7,983.856 | 4,999.97 |
Short Term Debt
| 13,724.218 | 19,164.539 | 18,246.264 | 13,063.938 | 12,876.357 | 14,993.249 | 7,395.526 | 11,696.233 | 6,066.969 | 7,924.999 | 19,392.391 | 12,776.543 | 39,482.949 | 25,490.447 | 12,717.196 | 10,298.817 | 29,419.343 | 15,864.914 |
Tax Payables
| 5,861.143 | 6,103.462 | 6,082.152 | 4,557.761 | 4,587.562 | 4,389.952 | 3,147.811 | 1,619.577 | 1,397.496 | 1,470.129 | 173.23 | 923.755 | 430.867 | 775.415 | 226.405 | 25.991 | 107.979 | 731.346 |
Deferred Revenue
| 13.828 | 6.014 | 10,984.358 | 9,711.555 | 9,509.775 | 4,389.952 | 17,134.468 | 11,938.562 | 3,744.901 | 3,804.05 | 9,194.131 | 4,739.646 | 6,110.823 | 5,016.359 | 3,531.867 | 3,486.399 | 3,674.536 | 3,539.935 |
Other Current Liabilities
| 14,769.47 | 18,098.038 | 6,030.176 | 6,341.987 | 16,311.817 | 4,095.131 | 4,469.404 | 11,305.925 | 3,440.643 | 3,647.974 | 10,193.729 | 5,194.162 | 7,169.213 | 5,716.75 | 4,679.489 | 26,944.491 | 4,571.893 | 3,572.344 |
Total Current Liabilities
| 50,759.328 | 60,869.368 | 38,852.513 | 31,458.157 | 40,743.553 | 32,146.97 | 34,618.169 | 32,360.784 | 17,078.873 | 19,971.882 | 35,863.269 | 24,036.989 | 57,577.052 | 41,461.048 | 26,016.315 | 40,664.024 | 42,083.071 | 25,168.574 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 50,639.926 | 52,371.461 | 32,529.628 | 31,681.271 | 17,154.72 | 19,348.008 | 21,082.055 | 14,476.757 | 20,693.926 | 20,114.846 | 12,103.582 | 19,663.616 | 1,145.846 | 15,779.108 | 21,212.532 | -527.265 | 9,820.213 | 10,933.762 |
Deferred Revenue Non-Current
| 836.515 | 0 | 560.362 | 384.299 | 536.614 | 645.403 | 868.311 | 817.218 | 1,425.506 | 1,309.511 | 1,222.346 | 1,460.02 | 58.482 | 58.482 | 1,424.009 | 1,417.359 | 1,030.539 | 0 |
Deferred Tax Liabilities Non-Current
| 6,587.732 | 5,797.938 | 2,214.65 | 214.457 | 179.314 | 182.494 | 168.512 | 164.075 | 195.057 | 355.803 | 356.242 | 65.583 | 78.325 | 1,526.3 | 79.92 | 79.009 | 80.213 | 0 |
Other Non-Current Liabilities
| 3,097.217 | 3,664.874 | 931.477 | 544.992 | 886.087 | 421.489 | 365.131 | 261.157 | 295.964 | 280.932 | 2,887.971 | 1,483.996 | 2,872.628 | 1,159.438 | 795.08 | 1,071.083 | 881.634 | 2,562.084 |
Total Non-Current Liabilities
| 61,161.39 | 61,834.273 | 36,236.117 | 32,825.019 | 18,756.735 | 21,242.797 | 23,352.32 | 16,536.425 | 24,035.959 | 23,370.603 | 15,347.795 | 22,673.215 | 4,155.281 | 18,523.328 | 23,511.541 | 3,177.255 | 11,812.599 | 13,495.846 |
Total Liabilities
| 111,920.718 | 122,703.641 | 75,088.63 | 64,283.176 | 59,500.288 | 53,389.767 | 57,970.489 | 48,897.209 | 41,114.832 | 43,342.485 | 51,211.064 | 46,710.204 | 61,732.333 | 59,984.376 | 49,527.856 | 43,841.279 | 53,895.67 | 38,664.42 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 40,313.329 | 37,313.329 | 34,313.329 | 32,260.002 | 33,260.002 | 33,260.002 | 33,660.002 | 33,960.002 | 35,760.002 | 35,760.002 | 35,760.002 | 36,160.002 | 36,160.002 | 36,154.455 | 30,692.004 | 32,063.244 | 32,443.143 | 32,443.143 |
Retained Earnings
| 48,803.248 | 51,762.058 | 38,965.389 | 27,791.577 | 22,023.141 | 25,494.923 | 13,240.574 | 9,674.226 | 6,006.305 | 9,932.518 | 1,813.125 | -3,328.458 | -2,723.036 | 5,873.011 | 7,485.579 | 6,050.143 | 12,067.183 | 15,534.183 |
Accumulated Other Comprehensive Income/Loss
| 6,281.452 | 12,945.788 | 17,267.868 | 11,827.858 | 9,147.596 | 5,708.313 | 11,186.061 | 7,740.774 | 7,857.368 | 2,452.684 | 823.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 45,412.286 | 23,893.133 | 14,893.526 | 12,121.728 | 12,621.836 | 12,621.836 | 12,221.836 | 11,921.836 | 11,918.577 | 10,645.337 | 10,938.23 | 17,631.63 | 24,358.548 | 23,316.096 | 18,069.865 | 14,329.238 | 19,385.906 | 18,011.436 |
Total Shareholders Equity
| 140,810.315 | 123,580.876 | 105,883.524 | 84,468.235 | 77,384.341 | 77,328.012 | 70,523.463 | 63,365.942 | 61,680.07 | 63,499.315 | 59,971.272 | 57,836.873 | 62,509.24 | 65,343.562 | 55,604.269 | 52,442.625 | 63,896.232 | 63,408.171 |
Total Equity
| 154,449.313 | 129,821.212 | 107,946.268 | 87,280.83 | 78,566.114 | 79,264.343 | 72,280.256 | 65,282.005 | 63,568.459 | 65,414.961 | 62,197.277 | 62,092.945 | 64,381.165 | 67,006.254 | 57,218.128 | 53,602.417 | 65,527.95 | 65,216.279 |
Total Liabilities & Shareholders Equity
| 266,370.031 | 252,524.853 | 183,034.898 | 151,564.006 | 138,066.402 | 132,654.11 | 130,250.745 | 114,179.214 | 104,683.291 | 108,757.446 | 113,408.341 | 108,803.149 | 126,113.498 | 126,990.63 | 106,745.984 | 97,443.696 | 119,423.62 | 103,880.699 |