Wistron Corporation

TWSE:3231.TW

102.5 (TWD) • At close September 19, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) TWD.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q1
Operating Activities:
Net Income 4,412.1868,007.2893,337.1248,394.4596,177.0582,626.6958,200.837,936.7488,106.119467.2178,720.6382,395.0676,878.5351,240.0374,786.9765,080.5645,095.7181,882.1174,894.8763,148.9792,721.9912,010.223,524.6162,459.8421,856.2891,818.0912,692.2711,423.8341,265.413776.8932,443.242797.321913.645602.892-143.0241,316.178145.211,052.001858.9921,906.1451,623.726453.5371,594.7971,938.6922,277.4132,104.2851,780.0321,553.5581,462.1681,865.1692,361.8972,200.7112,490.6362,011.7843,117.433,278.6822,942.9772,701.144
Depreciation & Amortization 2,799.5562,772.1783,092.923,149.8733,080.6043,021.7633,107.0032,957.7432,807.4522,602.9132,451.6632,293.5052,241.1932,238.7482,511.8062,550.6222,524.4082,473.0272,505.8142,533.072,553.262,491.8162,332.7682,124.3391,843.0141,949.341,931.231,981.1791,980.0112,015.3691,945.182,018.1152,009.4772,076.7492,036.7182,076.0632,055.3622,107.0792,086.862,028.7512,013.9032,009.4612,147.4592,042.7311,928.3021,785.5361,850.4691,693.9111,623.5371,675.7221,732.9481,541.1471,479.1341,421.0411,499.891,307.3441,261.8951,187.446
Deferred Income Tax 0015,939.048-4,406.286-7,833.06600000-4,269.27916.314-4,772.1871,702.62-1,679.68400000-2,662.515-1,616.971-1,501.081-347.755-2,086.374-1,042.16-1,019.294-1,184.488-1,495.524-301.397-1,219.599-454.185-1,152.3851,405.741,807.045-2,902.882-448.468-1,337.036-170.342-80.566-310.016510.583-623.086000000000000000
Stock Based Compensation 23.8423.8491.36591.39690.50490.69478.38378.38378.38478.38391.85587.21487.21387.214118.72600000117.617163.9627.4736.8086.80984.8086.808279.27877.73379.2342.64542.64642.64545.2437.64110.0217.641-103.80352.18754.80260.80254.80254.802000000000000000
Change In Working Capital -11,208.276-7,128.86826,241.6026,956.765-7,128.937-3,853.4331,002.00526,652.541-81.525-9,378.257-18,370.2742,988.96-15,851.626-14,208.34-6,756.525-6,523.465-22,974.3613,765.8338,150.507-10,061.38512,994.499-13,117.80223,005.267-9,473.197-3,861.166-22,251.561-575.189-12,421.267-6,075.869-6,329.31912,105.689,543.4151,245.9299,767.824-12,121.1677,917.66713,198.18-1,649.589-856.223-16,859.555-13,325.92310,898.6855,518.5576,349.177,027.702-23,990.907-374.513-5,896.63-730.215,670.655939.1614,337.005-8,332.211-1,930.753-3,149.133-10,191.0882,626.1561,299.104
Accounts Receivables -13,304.812-15,302.46921,731.882-17,548.966-22,407.574-2,902.3012,380.33823,900.6411,158.48231,444.971-11,992.575-8,078.595-22,394.9187,702.553-8,138.475-1,081.321-33,963.39645,004.3081,662.554-26,968.75-10,085.42620,235.655-1,244.698-18,345.695-8,755.9675,547.7457,218.142-19,623.847-18,951.5423,783.075-7,046.074-5,942.808-14,374.88827,742.021-9,356.2671,032.858,247.8214,197.8813,713.267-19,682.01-12,317.73121,460.6478,340.064-3,188.69822,123.168-16,373.772-6,877.468-1,419.1520000000000
Change In Inventory -19,260.75-23,473.2183,476.511-1,667.39410,921.3658,151.87427,421.6276,139.083-427.356-15,825.096-17,784.512-28,870.971-4,975.671-16,372.282-6,767.283-5,107.931-5,172.903-15,751.0841,875.198-9,714.21214,858.22-4,517.50620,998.135-22,471.1689,795.22-3,944.3941,309.224-23,179.5582,802.546-11,755.3189,086.018-12,092.0561,205.2552,288.3997,885.165-11,728.47,549.1744,416.859-199.285-12,214.97-14,496.8016,247.3887,481.9911,944.573-5,597.796-6,522.601-229.469-3,798.814-2,253.466-2,001.9538,424.8251,882.507-2,290.052-12,485.9982,765.193,314.209-10,443.611-4,094.885
Change In Accounts Payables 13,464.09130,037.678-2,992.1419,823.3533,714.206-7,685.909-70,912.6835,571.985-14,952.822-20,752.09310,136.69440,161.685,298.051-709.02800000000000000000000000000000000000000000000
Other Working Capital 7,893.1951,762.4844,025.3496,349.772643.066-1,417.09742,112.72-38,959.1674,140.1716,446.839-585.76231,859.931-10,875.9552,163.94210.758-1,415.534-17,801.45819,516.9176,275.309-347.173-1,863.721-8,600.2962,007.13212,997.971-13,656.386-18,307.167-1,884.41310,758.291-8,878.4155,425.9993,019.66221,635.47140.6747,479.425-20,006.33219,646.0675,649.006-6,066.448-656.938-4,644.5851,170.8784,651.297-1,963.4344,404.59712,625.498-17,468.306-145.044-2,097.8161,523.2567,672.608-7,485.6642,454.498-6,042.15910,555.245-5,914.323-13,505.29713,069.7675,393.989
Other Non Cash Items 27,130.4881,125.891-13,504.5621,325.7081,585.083-347.355-1,106.354-1,887.694-1,380.4623,120.2041,150.791207.564130.47226.185221.577-1,896.795-1,355.016-494.969-280.046491.268808.079748.3231,223.841980.157876.932618.987604.219539.36357.87252.663238.115302.898285.746309.296222.291533.63-8.036-33.5164.106-259.578-215.3-62.241306.244-344.85-894.531-87.766259.488-113.142597.217-176.112-132.314286.274538.264136.063535.357-223.459-197.666-333.67
Operating Cash Flow -1,566.6293,127.08135,197.49715,511.915-4,028.7541,538.36411,281.86735,737.7219,529.968-3,109.54-10,224.5978,888.624-11,286.4-8,913.536-797.124-789.074-16,709.2517,626.00815,271.151-3,888.06816,532.931-9,320.45228,592.884-4,249.806-1,364.496-18,822.4953,640.045-9,382.104-3,890.366-3,506.56115,555.26312,250.213,345.05714,207.744-8,190.4968,950.67714,949.88935.1422,035.58-13,210.001-10,152.80813,864.8278,998.7739,985.74310,338.886-20,188.8523,515.476-2,762.3032,952.7129,035.4344,901.6928,365.137-3,824.1771,638.1352,003.544-5,828.5216,633.3624,854.024
Investing Activities:
Investments In Property Plant And Equipment -3,826.499-3,118.884-5,122.261-2,651.88-3,030.795-3,946.201-5,305.962-2,964.924-3,381.975-2,799.852-2,187.47-3,699.576-3,270.854-2,022.395-3,536.573-2,810.246-2,055.315-1,906.888-2,126.629-1,989.1-1,681.868-998.25-2,300.277-2,572.296-2,569.73-1,453.62-1,841.934-2,063.423-1,440.898-2,192.121-2,320.096-1,284.29-1,904.456-1,427.268-1,333.951-815.129-1,153.928-851.719-1,822.263-1,389.155-1,077.939-1,623.856-974.259-1,372.899-1,621.115-1,319.026-3,442.433-3,065.071-3,808.323-3,095.397-3,736.699-2,956.917-3,769.889-3,841.436-5,204.301-3,831.713-3,439.851-1,966.249
Acquisitions Net 179.1742,451.113868.958-65.101317.187-277.245290.108-30.909-360-4.171-421.369-548.75515.508-313.74394.870.119-0.119-22.165-128.25963.216183.756-159.551-147.161-43.54824.155295.518-150.03-121.5-33.913-88.879-133.106-6.903247.043-389.967-20.388-32.603-47.06932.669-15.8598.991-42.824-504.474-20.863-44.13-0.56725.174-7.5737.756-8.834421.477-75-13.69-78.956-119.083-124.69-286.530.709-185.438
Purchases Of Investments -6,047.397-4,500.749-11,571.32-7,575.816-3,249.935-3,124.987-1,664.12-794.461-1,776.281-2,369.862-3,365.746-5,826.894-6,834.689-4,721.944-3,799.826-16,740.426-4,881.156-7,112.391-5,412.625-12,406.709-14,615.418-5,943.756-2,969.913-5,278.718-5,732.042-4,389.437-6,108.587-2,687.896-72.6-5,592.263-384.749-1,607.529-2,352.65-3,381.821405.639-269.613-892.432-47.127-140.134-190.55-183.741-320.182-29.558-95.206-84.493-10.224-55.323.783-91.094-17.983330.445-460.489-119.243-46.532-109.612-574.791-196.837-64.064
Sales Maturities Of Investments 5,250.1482,534.4710,754.36713,076.2132,765.3121,837.4461,833.191,760.342999.0632,609.3693,297.1154,563.4366,892.5514,276.6623,549.0173,112.4134,855.2217,158.4125,345.94612,316.83614,456.7725,732.4262,747.2515,442.7626,897.3263,018.0567,040.2532,081.061,928.1683,327.5453,264.4382,934.61438.18318.3766.32217.434-7.07149.97123.8994.90215.11-20.24710.29924.450.87153.82616.0854.145124.54513.314-338.53398.44712.8140.03140.598-2.4344.090.12
Other Investing Activites 680.276-201.47-420.71-672.415-306.935-1,359.198-1,481.711-89.783-655.619-551.627-164.141-579.268-543.416-1,142.41211,047.88-2,130.49-858.406-243.113-380.927-376.419-322.148-331.494-774.869-1,328.974-1,865.322-1,225.417-957.065-221.502-519.592-467.887-1,352.285-299.287-641.932198.569-291.207-756.793-218.14-358.721-225.61-608.874-741.075-779.253-8.386-2,509.9551,398.991-1,540.593-673.099-247.364104.603-122.46627.811-595.596169.689-29.5281,930.509309.77-641.11239.317
Investing Cash Flow -3,764.298-2,693.302-5,490.9662,111.001-3,505.166-6,870.185-6,328.495-2,119.735-5,174.812-3,116.143-2,841.611-6,091.057-3,740.9-3,923.8327,355.368-18,568.63-2,939.775-2,126.145-2,702.494-2,392.176-1,978.906-1,700.625-3,444.969-3,780.774-3,245.613-3,754.9-2,017.363-3,013.261-138.835-5,013.605-925.798-263.395-4,613.812-4,982.117-1,173.585-1,856.704-2,318.64-1,174.927-2,179.967-2,174.686-2,030.469-3,248.012-1,022.767-3,997.74-306.314-2,690.843-4,162.247-2,546.751-3,679.103-2,801.055-3,791.973-3,628.245-3,785.585-4,036.548-3,467.496-4,385.698-4,273.001-2,176.314
Financing Activities:
Debt Repayment -6,101.211-14,647.109-3,527.623-3,199.354-9,826.847-1,134.085-4,878.318-4,511.537-1,194.004-406.69-163,867.847-154,570.954-127,134.536-181,513.248-229,071.649-197,241.204-208,370.149-207,023.815-231,374.596-182,108.162-146,632.245-179,104.402-220,758.505-133,817.321-147,543.957-145,655.83-170,397.251-145,189.962-130,771.251-119,194.393-260,926.63-129,553.703-119,301.994-62,411.474-11,669.838-18,770.808-4,507.391-4,030.891-8,501.692-398.568-2,060.308-12,103.087-11,156.289-2,501.033-6,137.532-3,470.12500000-1,728.12000-19,746.47700
Common Stock Issued 8.257188.6769.362429.41918.48250.4370113.25500000000000165.642282.73900000000000000000170.107379.8370006.57100.8730031.659303.4544.361102.31924.352199.07706.73320.98522.229258.018
Common Stock Repurchased 0000000000000000-1,607.25900000000000000-131.798-401.4380-18.976-2,051.621-650.58600000015,681.6350676.84200000-56.107000-366.0700
Dividends Paid 000-7,400.801000-6,257.467000-6,258.127000-5,681.224000-4,226.64000-3,208.199000-3,040.8200-1.628-2,903.716000-2,961.921000-4,280.688000-3,273.7660-0.001-0.348-4,572.35600-0.051-6,299.6150-0.041-0.317-5,049.17700
Other Financing Activities -254.306546.48-4,051.729-13,078.261-1,109.806-1,798.006-3,546.095-16,552.503-13,342.4012,322.749178,907.354168,248.294136,961.567187,562.076246,487.559215,196.181218,436.18212,609.704225,039.627181,468.787131,516.017195,664.245195,941.01149,249.475134,816.298154,204.076175,659.93166,997.111132,639.862123,676.432234,895.684133,111.288120,576.99148,797.88826,593.8264,410.595-396.188452.5043,121.3317,651.20611,851.638-6.1911,145.2231,047.5662,133.334709.1748,498.17616,076.4898,113.116604.268-9,254.95512,417.4078,521.5944,175.43410,168.72639,431.8374,762.91-90.523
Financing Cash Flow -7,070.285-14,271.736-7,579.352-23,678.4168,717.041-663.921-8,424.413-27,321.507-14,536.4051,916.05915,039.50713,677.349,827.0316,048.82817,415.9117,954.97710,066.0315,585.889-6,334.969-473.733-14,833.48916,559.843-24,817.49515,432.154-12,727.6598,548.2465,262.67921,807.1491,868.6114,482.039-26,032.5743,425.7871,274.997-13,613.58614,905.012-14,360.213-4,903.579-3,578.387-5,210.2547,632.4759,791.33-12,109.278-10,011.06610,960.973-4,004.198-2,083.2378,497.82811,504.1338,144.775907.722-9,250.6454,435.8848,545.9464,374.46310,875.14214,291.0984,785.139167.495
Other Information:
Effect Of Forex Changes On Cash 1,024.9523,615.447-2,527.7411,641.52432.977-192.875-583.2892,588.713,148.9332,694.156-868.932666.383-2,165.915-140.493434.441-716.162-2,006.957348.621-1,390.156-166.676326.463374.28-473.383-188.4294,138.528-2,298.887-217.672-215.369-104.263-1,136.0571,351.438-1,059.476-278.522-639.9267.6142,694.084-531.397-647.0651,835.84906.084-1,215.611,070.403491.239-625.387490.4211,171.815-2,084.501883.132142.431-528.578159.8971,008.476-457.857232.543-2,398.042298.28662.854-23.931
Net Change In Cash -11,376.26-10,222.5118,217.895-4,413.981,616.098-6,188.617-4,054.338,885.189-7,032.316-1,615.4681,104.36717,141.29-7,366.184-6,929.03324,408.595-2,118.889-11,589.95211,434.3734,843.532-6,920.65346.9995,913.046-142.9637,213.145-13,199.24-16,328.0366,667.6899,196.415-2,264.853-5,174.184-10,051.67114,353.126-272.28-5,027.8795,608.545-4,572.1567,196.273-5,365.237-3,518.801-6,846.128-3,607.557-422.06-1,543.82116,323.5896,518.795-23,791.1175,766.5567,078.2117,560.8156,613.523-7,949.28810,149.511510.0682,208.5936,999.6793,072.2327,208.3542,821.274
Cash At End Of Period 54,442.14165,818.40175,231.75657,350.81761,764.79760,148.69966,337.31670,391.64661,506.45768,538.77370,154.24169,049.87451,908.58459,274.76869,546.07445,137.47947,256.36858,846.3247,411.94742,568.41549,489.06849,442.06943,529.02343,671.98636,458.84149,658.08165,986.11759,318.42850,122.01352,386.86657,561.0567,612.72153,259.59553,531.87558,559.75452,951.20957,523.36550,327.09255,692.32959,211.1366,057.25869,664.81570,086.87571,630.69655,307.10748,788.31272,579.39866,812.84259,734.63152,173.81645,560.29353,509.58143,360.0742,850.00240,641.40933,641.7330,569.49823,361.144