2303
40.6
TWD-0.35 (-0.85%)
2025.08.28收盤
聯電-現金流量表
合併現金流量表
第二季 (最新)
單季
(TWD千元) | 2025年第二季 | 2024年第二季 | 2023年第二季 | 2022年第二季 | 2021年第二季 | 2020年第二季 | 2019年第二季 | 2018年第二季 | 2017年第二季 | 2016年第二季 | 2015年第二季 | 2014年第二季 | 2013年第二季 | 2012年第二季 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 10,153,978 | 17.28% | 16,420,327 | 28.91% | 18,485,496 | 32.84% | 25,577,514 | 35.5% | 13,194,371 | 25.92% | 6,664,017 | 15.01% | 1,143,899 | 3.17% | 2,086,011 | 5.37% | 2,116,352 | 5.64% | 1,799,415 | 4.86% | 5,180,396 | 13.63% | 3,854,063 | 10.74% | 1,780,174 | 5.58% | 2,825,332 | 9.3% |
本期稅前淨利(淨損) | 10,153,978 | 16,420,327 | 18,485,496 | 25,577,514 | 13,194,371 | 6,664,017 | 1,143,899 | 2,086,011 | 2,116,352 | 1,799,415 | 5,180,396 | 3,854,063 | 1,780,174 | 2,825,332 | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 13,800,613 | 10,485,041 | 9,285,913 | 10,379,208 | 10,962,092 | 11,582,851 | 11,721,852 | 12,835,982 | 12,554,101 | 12,480,295 | 10,722,266 | 9,521,298 | 9,460,327 | 8,544,052 | ||||||||||||||
攤銷費用 | 705,387 | 632,039 | 645,755 | 728,286 | 708,585 | 665,572 | 463,056 | 537,046 | 538,980 | 559,968 | 471,869 | 427,297 | 283,261 | 168,901 | ||||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 2 | (23,724) | (30,235) | 2,683 | 1,410 | 7,549 | 586,866 | 0 | 0 | 0 | (173,239) | 90,600 | (7,462) | 111,894 | ||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 519,759 | 213,388 | 315,625 | 1,839,944 | (822,210) | (623,963) | 273,945 | 112,199 | 68,629 | 51,022 | (35,953) | (31,984) | (6,516) | (94,380) | ||||||||||||||
利息費用 | 324,173 | 358,344 | 313,844 | 448,291 | 463,001 | 521,580 | 759,981 | 710,041 | 580,771 | 230,168 | 135,463 | 284,907 | 156,813 | 99,727 | ||||||||||||||
利息收入 | (632,900) | (1,059,375) | (1,288,293) | (285,710) | (153,184) | (215,012) | (263,086) | (204,854) | ||||||||||||||||||||
股利收入 | (401,053) | (385,908) | (632,042) | (190,952) | (573,188) | (153,884) | (142,183) | (121,760) | ||||||||||||||||||||
股份基礎給付酬勞成本 | 217,387 | 302,567 | 319,224 | 381,451 | 450,810 | 37,569 | 111,204 | |||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (446,242) | (1,267,492) | (726,057) | 2,026,536 | (881,483) | (914,379) | (201,053) | (79,936) | 58,540 | 225,321 | 8,537 | (131,629) | (129,633) | (68,742) | ||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (4,702) | (4,561) | (76,090) | (274,172) | (5,352) | (3,655) | (4,470) | (57,561) | ||||||||||||||||||||
處分採用權益法之投資損失(利益) | 1,986 | 0 | (72) | |||||||||||||||||||||||||
未實現外幣兌換損失(利益) | (2,321,047) | 372,840 | 534,179 | 922,586 | (288,315) | (31,225) | 583,113 | 1,516,443 | ||||||||||||||||||||
其他項目 | (380,922) | (188,724) | (799,936) | (1,065,218) | (1,011,335) | (1,062,984) | (1,027,999) | (1,025,070) | (261,200) | (7,540) | (9,015) | (12,981) | (24,165) | (22,939) | ||||||||||||||
收益費損項目合計 | 11,382,441 | 9,434,435 | 7,861,815 | 15,017,474 | 8,851,620 | 9,859,324 | 12,946,672 | 14,207,351 | 12,558,800 | 13,477,407 | 9,781,814 | 9,012,927 | 9,300,112 | 8,565,951 | ||||||||||||||
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | (64,801) | (51,924) | 1,186,040 | (97,008) | (21,556) | 298,053 | (83,816) | |||||||||||||||||||||
合約資產(增加)減少 | (40,351) | (35,809) | (88,677) | (61,917) | (13,662) | (89,342) | 17,942 | (15,194) | ||||||||||||||||||||
應收帳款(增加)減少 | 971,996 | (1,855,960) | (3,814,459) | (5,036,534) | (1,119,462) | 1,086,756 | (2,014,645) | (1,506,088) | (1,364,692) | (4,880,588) | (1,198,873) | (2,957,210) | (1,909,476) | (3,828,123) | ||||||||||||||
其他應收款(增加)減少 | 230,115 | 1,757,297 | 160,867 | (126,025) | (22,342) | (45,213) | (239,479) | (141,590) | (79,400) | (76,147) | (189,405) | (97,557) | 148,047 | 42,191 | ||||||||||||||
存貨(增加)減少 | (162,988) | (1,778,990) | (2,109,570) | (2,031,523) | (378,683) | (1,381,844) | (763,399) | (350,636) | 11,515 | (1,772,443) | (154,546) | 509,505 | (38,918) | (1,150,088) | ||||||||||||||
預付款項(增加)減少 | (222,493) | (758,053) | 46,430 | (1,593,326) | 369,252 | (1,512,087) | 355,448 | (177,586) | (42,592) | (5,706,866) | (851,707) | (483,732) | 72,774 | 133,525 | ||||||||||||||
其他流動資產(增加)減少 | (5,612) | 1,729 | 0 | 1,676 | 0 | 697,004 | 428,444 | |||||||||||||||||||||
履行合約成本(增加)減少 | (71,868) | 14,488 | (45,050) | (209,813) | (97,741) | (267,198) | (91,798) | (69,711) | ||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 633,998 | (2,707,222) | (4,664,419) | (9,156,146) | (1,282,518) | (1,910,875) | (2,122,743) | (1,565,270) | (1,014,620) | (12,213,046) | (3,816,376) | (6,214,268) | (1,726,570) | (4,800,910) | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | 220,814 | 282,777 | (237,566) | 149,966 | 86,947 | 224,737 | 29,547 | (926,723) | ||||||||||||||||||||
應付帳款增加(減少) | (307,619) | 746,632 | (306,111) | 953,363 | 222,755 | (301,350) | 132,151 | 331,167 | 189,723 | 1,283,361 | 171,385 | (267,256) | 529,092 | 1,509,615 | ||||||||||||||
其他應付款增加(減少) | 2,096,542 | 3,084,926 | 2,765,845 | 5,485,484 | 2,507,805 | 1,896,751 | 711,527 | 828,425 | 1,306,272 | 961,178 | 1,232,592 | 1,563,313 | 852,234 | 1,634,113 | ||||||||||||||
其他流動負債增加(減少) | (406,062) | 156,024 | 568,706 | 217,606 | (425,010) | (140,203) | 211,278 | (15,116) | ||||||||||||||||||||
淨確定福利負債增加(減少) | (13,231) | (12,788) | (11,713) | (16,204) | (18,950) | (13,818) | (9,050) | (6,905) | (3,446) | 473 | 5,790 | 5,940 | 3,669 | 349 | ||||||||||||||
其他營業負債增加(減少) | 683 | (852) | 9,053 | 41,543 | 56,556 | 0 | 0 | 0 | (54,132) | (70,361) | 242,885 | 3,546 | 16,395 | (26,781) | ||||||||||||||
與營業活動相關之負債之淨變動合計 | 1,591,127 | 4,256,719 | 2,788,214 | 6,831,758 | 2,430,103 | 1,666,117 | 1,075,453 | 210,848 | 2,065,481 | 2,831,341 | 1,750,300 | 1,212,637 | 1,028,732 | 3,226,142 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 2,225,125 | 1,549,497 | (1,876,205) | (2,324,388) | 1,147,585 | (244,758) | (1,047,290) | (1,354,422) | 1,050,861 | (9,381,705) | (2,066,076) | (5,001,631) | (697,838) | (1,574,768) | ||||||||||||||
調整項目合計 | 13,607,566 | 10,983,932 | 5,985,610 | 12,693,086 | 9,999,205 | 9,614,566 | 11,899,382 | 12,852,929 | 13,609,661 | 4,095,702 | 7,715,738 | 4,011,296 | 8,602,274 | 6,991,183 | ||||||||||||||
營運產生之現金流入(流出) | 23,761,544 | 27,404,259 | 24,471,106 | 38,270,600 | 23,193,576 | 16,278,583 | 13,043,281 | 14,938,940 | 15,726,013 | 5,895,117 | 12,896,134 | 7,865,359 | 10,382,448 | 9,816,515 | ||||||||||||||
收取之利息 | 602,454 | 1,158,183 | 1,291,162 | 258,855 | 136,413 | 192,180 | 211,250 | 199,995 | 64,408 | 74,218 | 68,890 | 122,065 | 69,414 | 57,420 | ||||||||||||||
收取之股利 | 160,020 | 386,340 | 266,026 | 133,740 | 725,423 | 217,782 | 142,183 | 121,760 | 98,055 | 157,420 | 116,049 | 75,059 | 63,322 | 39,557 | ||||||||||||||
支付之利息 | (291,355) | (389,731) | (423,839) | (659,126) | (632,304) | (790,507) | (993,778) | (910,503) | (839,583) | (316,098) | (317,446) | (218,218) | (220,429) | (86,062) | ||||||||||||||
退還(支付)之所得稅 | (2,134,632) | (5,831,294) | (11,844,627) | (2,912,964) | (299,589) | 504,879 | (134,864) | (85,902) | (231,600) | (244,229) | (1,304,907) | (163,383) | (728,512) | (40,536) | ||||||||||||||
營業活動之淨現金流入(流出) | 22,098,031 | 22,727,757 | 13,759,828 | 35,091,105 | 23,123,519 | 16,402,917 | 12,268,072 | 14,264,290 | 14,817,293 | 5,566,428 | 11,458,720 | 7,680,882 | 9,566,243 | 9,786,894 | ||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產減資退回股款 | 0 | |||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (2,430,566) | (1,665,795) | (1,033) | |||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | 1,033,675 | 4,885,384 | 60,472 | |||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (134,484) | (859,866) | (264,879) | (486,160) | (224,310) | (334,809) | (148,568) | (363,644) | ||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 62,531 | 565,634 | 8,300 | 359,689 | 134,816 | 49,686 | 22,912 | |||||||||||||||||||||
取得採用權益法之投資 | 0 | 0 | (59,900) | 0 | ||||||||||||||||||||||||
取得不動產、廠房及設備 | (7,542,972) | (20,041,974) | (24,138,933) | (10,907,264) | (8,519,639) | (4,269,194) | (3,903,762) | (3,900,719) | (8,332,489) | (29,306,384) | (12,033,875) | (7,884,857) | (7,963,611) | (17,700,351) | ||||||||||||||
處分不動產、廠房及設備 | 18,365 | 12,457 | 85,539 | 301,055 | 35,341 | 14,001 | 1,391 | 107,135 | ||||||||||||||||||||
存出保證金增加 | (8,570) | (439) | (16,937) | (437,250) | (27,893) | 18,343 | (11,980) | (1,504,102) | (74,199) | (494,448) | (1,308,959) | (17,048) | (53,883) | (601,627) | ||||||||||||||
存出保證金減少 | 50,779 | 1,507,732 | 46,520 | 99,027 | 33,091 | 47,125 | 39,753 | 524,197 | 26,710 | (86,231) | 23,145 | 52,986 | 98,261 | 405,039 | ||||||||||||||
取得無形資產 | (1,044,907) | (577,975) | (684,325) | (815,183) | (834,235) | (447,763) | (246,878) | (130,063) | (294,749) | (219,169) | (348,954) | (428,109) | (1,032,572) | (807,027) | ||||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
其他非流動資產增加 | (16,651) | (9,652) | (20,172) | (9,312) | (31,512) | (5,507) | (5,173) | (2,262) | (4,674) | (28,026) | (58,234) | (266,129) | (9,587) | (9,474) | ||||||||||||||
其他非流動資產減少 | (1) | 0 | 0 | (8,583) | 119,284 | 105,569 | 4,555 | 105,899 | 1,431 | 5,190 | ||||||||||||||||||
其他投資活動 | 0 | 712,021 | 515,781 | (7) | 1,491,248 | 66,383 | (54) | 41,236 | ||||||||||||||||||||
投資活動之淨現金流入(流出) | (9,437,804) | (15,131,492) | (23,666,561) | (11,716,166) | (18,482,317) | (7,877,674) | (4,187,525) | (6,076,805) | (8,105,149) | (27,061,206) | (14,757,417) | (7,032,376) | (7,808,046) | (18,592,467) | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 494,000 | 1,618,900 | 120,000 | 80,000 | 3,811,429 | 3,068,399 | 4,433,537 | 3,023,354 | 20,546,864 | 15,662,951 | 4,215,289 | 3,499,100 | 3,230,454 | 4,121,802 | ||||||||||||||
短期借款減少 | (470,000) | (9,630,000) | (50,000) | (788,415) | (3,505,139) | (2,726,783) | (4,898,857) | (11,808,516) | (17,353,135) | (933,906) | (8,961,707) | (2,963,847) | (3,221,752) | (4,144,831) | ||||||||||||||
發行公司債 | 5,200,000 | (35) | 0 | 0 | 4,994,910 | (2,010) | 9,991,190 | |||||||||||||||||||||
償還公司債 | 0 | (3,000,000) | 0 | (2,483,516) | (2,000,000) | (11,202,875) | (2,500,000) | 0 | 0 | (10,249,212) | 0 | 0 | ||||||||||||||||
舉借長期借款 | 1,500,000 | 5,937,050 | 4,045,000 | 478,191 | 1,383,225 | 11,500,000 | 35,000 | 58,500 | 7,050,650 | 0 | 422,750 | 1,000,000 | 200,000 | 7,313,558 | ||||||||||||||
償還長期借款 | (5,291,064) | (429,374) | (3,175,943) | (11,384,829) | (3,073,324) | (2,358,716) | (766,587) | (132,131) | (2,190,710) | (1,180,988) | (929,467) | (780,732) | (920,427) | (7,034,539) | ||||||||||||||
存入保證金增加 | 1,639 | 31,688 | 984,908 | 864,298 | 7,269,930 | 183,690 | 25,598 | 17,733 | 154,099 | (358) | 2,062 | 29,919 | 45,985 | 776 | ||||||||||||||
存入保證金減少 | (91,627) | (65,183) | (698,062) | (545) | (65,171) | (30,220) | (1,188) | (2,442) | (1,050) | (441) | (3,045) | (18,946) | (2,994) | (1,706) | ||||||||||||||
租賃本金償還 | (198,690) | (173,857) | (165,964) | (187,545) | (178,608) | (180,966) | (157,719) | |||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
非控制權益變動 | 4,743 | 5,480 | 1,256 | 514 | 7,547 | 0 | 0 | 0 | 122 | (15,124) | 30,000 | (3,517) | 7,398 | |||||||||||||||
其他籌資活動 | (227) | (151) | (342) | (277) | (622) | 599 | 4,186 | (86) | ||||||||||||||||||||
籌資活動之淨現金流入(流出) | 1,148,774 | (5,705,482) | 1,060,853 | (13,422,124) | 13,238,352 | (2,947,484) | (6,467,418) | (10,794,774) | 706,718 | 11,151,587 | 13,824,009 | (4,422,850) | (2,398,906) | 10,263,108 | ||||||||||||||
匯率變動對現金及約當現金之影響 | (8,168,990) | 342,352 | 108,314 | 1,600,227 | (1,164,249) | (872,501) | 9,190 | 657,266 | (96,542) | 226,834 | (442,567) | (522,165) | 79,780 | 378,685 | ||||||||||||||
本期現金及約當現金增加(減少)數 | 5,640,011 | 2,233,135 | (8,737,566) | 11,553,042 | 16,715,305 | 4,705,258 | 1,622,319 | (1,950,023) | 7,322,320 | (10,116,357) | 10,082,745 | (4,296,509) | (560,929) | 1,836,220 | ||||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,674,572 | 57,578,981 | 53,290,433 | 46,212,423 | 50,830,678 | 42,592,725 | 49,070,128 | ||||||||||||||
期末現金及約當現金餘額 | 5,640,011 | 2,233,135 | (8,737,566) | 11,553,042 | 16,715,305 | 4,705,258 | 1,622,319 | 75,192,843 | 68,134,406 | 49,425,032 | 64,046,049 | 49,634,263 | 52,863,347 | 48,937,108 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 111,993,768 | 20.43% | 121,233,825 | 20.65% | 163,096,892 | 29.48% | 183,723,273 | 36.76% | 124,000,482 | 29.41% | 99,871,617 | 27.17% | 90,355,850 | 24.42% | 75,192,843 | 19.74% | 68,134,406 | 17.66% | 49,425,032 | 13.44% | 64,046,049 | 19.33% | 49,634,263 | 16.34% | 52,863,347 | 17.44% | 48,937,108 | 16.22% |
今年初累積至今
(TWD千元) | 2025年前6個月 | 2024年前6個月 | 2023年前6個月 | 2022年前6個月 | 2021年前6個月 | 2020年前6個月 | 2019年前6個月 | 2018年前6個月 | 2017年前6個月 | 2016年前6個月 | 2015年前6個月 | 2014年前6個月 | 2013年前6個月 | 2012年前6個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 19,500,549 | 16.72% | 29,141,211 | 26.15% | 37,613,947 | 34.04% | 49,225,388 | 36.33% | 24,177,440 | 24.67% | 7,485,893 | 8.64% | 793,794 | 1.16% | 3,942,647 | 5.16% | 3,183,797 | 4.25% | 1,829,504 | 2.56% | 9,534,506 | 12.6% | 5,145,646 | 7.62% | 9,322,869 | 15.62% | 4,098,731 | 7.24% |
本期稅前淨利(淨損) | 19,500,549 | 42.46% | 29,141,211 | 66.92% | 37,613,947 | 92.36% | 49,225,388 | 75.49% | 24,177,440 | 58.39% | 7,485,893 | 24.04% | 793,794 | 3.88% | 3,942,647 | 17.11% | 3,183,797 | 11.32% | 1,829,504 | 10.75% | 9,534,506 | 33.66% | 5,145,646 | 36.99% | 9,322,869 | 48% | 4,098,731 | 21.53% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 27,227,474 | 59.29% | 20,742,887 | 47.63% | 18,508,261 | 45.45% | 21,035,687 | 32.26% | 22,097,938 | 53.37% | 23,418,290 | 75.22% | 23,628,447 | 115.54% | 25,586,168 | 111.05% | 25,278,241 | 89.87% | 24,575,849 | 144.43% | 21,033,063 | 74.25% | 18,971,528 | 136.36% | 18,916,012 | 97.39% | 16,861,858 | 88.55% |
攤銷費用 | 1,406,668 | 3.06% | 1,259,839 | 2.89% | 1,326,196 | 3.26% | 1,461,320 | 2.24% | 1,406,214 | 3.4% | 1,327,192 | 4.26% | 936,358 | 4.58% | 1,075,355 | 4.67% | 1,106,978 | 3.94% | 1,129,817 | 6.64% | 909,268 | 3.21% | 827,380 | 5.95% | 452,581 | 2.33% | 317,544 | 1.67% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (2,404) | -0.01% | (69,254) | -0.16% | (68,821) | -0.17% | 1,738 | 0% | (11,042) | -0.03% | (38,726) | -0.12% | 586,866 | 2.87% | 844 | 0% | 0 | 0% | (105) | 0% | (182,668) | -0.64% | 72,465 | 0.52% | (21,627) | -0.11% | 131,620 | 0.69% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 1,084,467 | 2.36% | 641,530 | 1.47% | (390,204) | -0.96% | (577,886) | -0.89% | (2,581,357) | -6.23% | 512,692 | 1.65% | (758,160) | -3.71% | (264,320) | -1.15% | (379,615) | -1.35% | (101,673) | -0.6% | (165,778) | -0.59% | (47,529) | -0.34% | 2,087 | 0.01% | (29,368) | -0.15% |
利息費用 | 710,328 | 1.55% | 753,431 | 1.73% | 635,378 | 1.56% | 940,057 | 1.44% | 851,568 | 2.06% | 1,140,213 | 3.66% | 1,469,975 | 7.19% | 1,379,020 | 5.99% | 1,107,454 | 3.94% | 386,520 | 2.27% | 236,503 | 0.83% | 432,214 | 3.11% | 292,446 | 1.51% | 197,935 | 1.04% |
利息收入 | (1,238,214) | -2.7% | (2,130,511) | -4.89% | (2,518,012) | -6.18% | (454,680) | -0.7% | (269,627) | -0.65% | (465,630) | -1.5% | (500,031) | -2.44% | (344,307) | -1.49% | ||||||||||||
股利收入 | (404,428) | -0.88% | (389,837) | -0.9% | (645,987) | -1.59% | (207,582) | -0.32% | (587,294) | -1.42% | (157,986) | -0.51% | (142,183) | -0.7% | (123,079) | -0.53% | ||||||||||||
股份基礎給付酬勞成本 | 427,219 | 0.93% | 580,659 | 1.33% | 608,135 | 1.49% | 758,710 | 1.16% | 895,619 | 2.16% | 75,186 | 0.24% | 220,956 | 1.08% | ||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (238,354) | -0.52% | (1,368,134) | -3.14% | (3,974,111) | -9.76% | 3,884,968 | 5.96% | (2,648,052) | -6.4% | (67,373) | -0.22% | (397,008) | -1.94% | (287,151) | -1.25% | 8,500 | 0.03% | 325,746 | 1.91% | (33,269) | -0.12% | (96,248) | -0.69% | (311,010) | -1.6% | (327,111) | -1.72% |
處分及報廢不動產、廠房及設備損失(利益) | (24,331) | -0.05% | (37,392) | -0.09% | (135,110) | -0.33% | (335,590) | -0.51% | (24,548) | -0.06% | (13,504) | -0.04% | 10,149 | 0.05% | (84,086) | -0.36% | ||||||||||||
處分採用權益法之投資損失(利益) | 1,994 | 0% | 0 | 0% | (19,620) | -0.05% | ||||||||||||||||||||||
未實現外幣兌換損失(利益) | (2,134,633) | -4.65% | 1,089,152 | 2.5% | 332,584 | 0.82% | 1,149,500 | 1.76% | (209,018) | -0.5% | 318,244 | 1.02% | 29,496 | 0.14% | 160,170 | 0.7% | ||||||||||||
其他項目 | (726,309) | -1.58% | (472,154) | -1.08% | (1,731,689) | -4.25% | (2,119,126) | -3.25% | (1,998,423) | -4.83% | (2,015,342) | -6.47% | (2,042,569) | -9.99% | (1,894,440) | -8.22% | (405,944) | -1.44% | (16,365) | -0.1% | (18,881) | -0.07% | (20,890) | -0.15% | (7,180,445) | -36.97% | (46,763) | -0.25% |
收益費損項目合計 | 26,089,477 | 56.81% | 20,600,216 | 47.31% | 11,927,000 | 29.29% | 25,673,509 | 39.37% | 16,932,955 | 40.9% | 24,076,685 | 77.33% | 23,127,742 | 113.09% | 25,191,604 | 109.34% | 24,845,944 | 88.33% | 25,878,288 | 152.08% | 20,359,051 | 71.87% | 18,698,720 | 134.4% | 12,080,008 | 62.2% | 15,930,360 | 83.66% |
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | (45,188) | -0.1% | (470,556) | -1.08% | 1,461,196 | 3.59% | (331,829) | -0.51% | 307,355 | 0.74% | 134,112 | 0.43% | (189,498) | -0.93% | ||||||||||||||
合約資產(增加)減少 | 247,876 | 0.54% | 124,969 | 0.29% | (53,794) | -0.13% | (80,869) | -0.12% | (14,334) | -0.03% | (78,679) | -0.25% | 19,850 | 0.1% | (22,422) | -0.1% | ||||||||||||
應收帳款(增加)減少 | (77,444) | -0.17% | (2,678,712) | -6.15% | 6,047,612 | 14.85% | (7,616,458) | -11.68% | (3,329,328) | -8.04% | (1,704,949) | -5.48% | (1,183,686) | -5.79% | (4,773,697) | -20.72% | 530,449 | 1.89% | (5,289,970) | -31.09% | 840,193 | 2.97% | (4,915,724) | -35.33% | (1,730,802) | -8.91% | (4,300,455) | -22.58% |
其他應收款(增加)減少 | 363,191 | 0.79% | 923,246 | 2.12% | 248,053 | 0.61% | (61,373) | -0.09% | 86,526 | 0.21% | (57,024) | -0.18% | (159,905) | -0.78% | 158,241 | 0.69% | 55,712 | 0.2% | (261,254) | -1.54% | (109,167) | -0.39% | 8,160 | 0.06% | 258,357 | 1.33% | (26,070) | -0.14% |
存貨(增加)減少 | 542,670 | 1.18% | (427,374) | -0.98% | (3,786,158) | -9.3% | (4,165,517) | -6.39% | (211,675) | -0.51% | (1,800,830) | -5.78% | (1,363,272) | -6.67% | 601,865 | 2.61% | 465,961 | 1.66% | (32,819) | -0.19% | (572,008) | -2.02% | 128,072 | 0.92% | (434,064) | -2.23% | (1,091,596) | -5.73% |
預付款項(增加)減少 | 249,102 | 0.54% | (841,296) | -1.93% | 917,836 | 2.25% | (2,027,453) | -3.11% | 592,543 | 1.43% | 1,382,130 | 4.44% | 195,957 | 0.96% | (139,293) | -0.6% | (291,150) | -1.04% | (7,082,152) | -41.62% | (372,070) | -1.31% | (929,899) | -6.68% | 135,401 | 0.7% | (119,188) | -0.63% |
其他流動資產(增加)減少 | (5,852) | -0.01% | (16,144) | -0.04% | 0 | 0% | 0 | 0% | 1,550 | 0% | 0 | 0% | 363,366 | 1.78% | 1,136,159 | 4.93% | ||||||||||||
履行合約成本(增加)減少 | (333,444) | -0.73% | 183,196 | 0.42% | (87,342) | -0.21% | (266,762) | -0.41% | (275,432) | -0.67% | (380,771) | -1.22% | (83,687) | -0.41% | (110,316) | -0.48% | ||||||||||||
與營業活動相關之資產之淨變動合計 | 940,911 | 2.05% | (3,202,671) | -7.35% | 4,747,403 | 11.66% | (14,550,261) | -22.31% | (2,842,795) | -6.87% | (2,506,011) | -8.05% | (2,400,875) | -11.74% | (3,164,565) | -13.73% | 301,997 | 1.07% | (13,165,079) | -77.37% | (982,153) | -3.47% | (10,554,975) | -75.87% | (1,769,613) | -9.11% | (5,536,611) | -29.08% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | 586,325 | 1.28% | 456,496 | 1.05% | (523,906) | -1.29% | 940,775 | 1.44% | 888,145 | 2.15% | 673,933 | 2.16% | 17,054 | 0.08% | (1,846,214) | -8.01% | ||||||||||||
應付帳款增加(減少) | 1,231,016 | 2.68% | 632,446 | 1.45% | (40,150) | -0.1% | 1,591,997 | 2.44% | 706,246 | 1.71% | (252,048) | -0.81% | 83,218 | 0.41% | 821,713 | 3.57% | (103,156) | -0.37% | 1,679,093 | 9.87% | 138,663 | 0.49% | (547,549) | -3.94% | 585,539 | 3.01% | 2,783,844 | 14.62% |
其他應付款增加(減少) | (328,113) | -0.71% | 1,011,221 | 2.32% | (312,338) | -0.77% | 6,294,813 | 9.65% | 2,107,775 | 5.09% | 1,877,882 | 6.03% | (308,236) | -1.51% | (357,273) | -1.55% | 303,487 | 1.08% | 850,331 | 5% | 1,055,520 | 3.73% | 1,236,847 | 8.89% | 406,824 | 2.09% | 1,553,904 | 8.16% |
其他流動負債增加(減少) | (54,124) | -0.12% | (535,526) | -1.23% | 11,502 | 0.03% | 51,260 | 0.08% | (410,986) | -0.99% | (173,979) | -0.56% | 244,421 | 1.2% | (26,200) | -0.11% | ||||||||||||
淨確定福利負債增加(減少) | (393,963) | -0.86% | (558,843) | -1.28% | (239,060) | -0.59% | (678,741) | -1.04% | (445,740) | -1.08% | (27,192) | -0.09% | (18,210) | -0.09% | (13,039) | -0.06% | (6,800) | -0.02% | 1,339 | 0.01% | 13,016 | 0.05% | 11,243 | 0.08% | 7,663 | 0.04% | 563 | 0% |
其他營業負債增加(減少) | 5,941 | 0.01% | 3,094 | 0.01% | 19,838 | 0.05% | 62,423 | 0.1% | 97,754 | 0.24% | 0 | 0% | (3,240) | -0.02% | 0 | 0% | (103,084) | -0.37% | (45,768) | -0.27% | 243,471 | 0.86% | (663) | 0% | 16,356 | 0.08% | 155,679 | 0.82% |
與營業活動相關之負債之淨變動合計 | 1,047,082 | 2.28% | 1,008,888 | 2.32% | (1,084,114) | -2.66% | 8,262,527 | 12.67% | 2,943,194 | 7.11% | 2,098,596 | 6.74% | 15,007 | 0.07% | (1,421,013) | -6.17% | 1,328,980 | 4.72% | 3,144,539 | 18.48% | 1,231,325 | 4.35% | 807,269 | 5.8% | 671,851 | 3.46% | 4,656,518 | 24.45% |
與營業活動相關之資產及負債之淨變動合計 | 1,987,993 | 4.33% | (2,193,783) | -5.04% | 3,663,289 | 9% | (6,287,734) | -9.64% | 100,399 | 0.24% | (407,415) | -1.31% | (2,385,868) | -11.67% | (4,585,578) | -19.9% | 1,630,977 | 5.8% | (10,020,540) | -58.89% | 249,172 | 0.88% | (9,747,706) | -70.06% | (1,097,762) | -5.65% | (880,093) | -4.62% |
調整項目合計 | 28,077,470 | 61.14% | 18,406,433 | 42.27% | 15,590,289 | 38.28% | 19,385,775 | 29.73% | 17,033,354 | 41.14% | 23,669,270 | 76.02% | 20,741,874 | 101.42% | 20,606,026 | 89.43% | 26,476,921 | 94.13% | 15,857,748 | 93.19% | 20,608,223 | 72.75% | 8,951,014 | 64.34% | 10,982,246 | 56.54% | 15,050,267 | 79.04% |
營運產生之現金流入(流出) | 47,578,019 | 103.6% | 47,547,644 | 109.19% | 53,204,236 | 130.65% | 68,611,163 | 105.22% | 41,210,794 | 99.53% | 31,155,163 | 100.07% | 21,535,668 | 105.3% | 24,548,673 | 106.55% | 29,660,718 | 105.45% | 17,687,252 | 103.95% | 30,142,729 | 106.4% | 14,096,660 | 101.32% | 20,305,115 | 104.55% | 19,148,998 | 100.56% |
收取之利息 | 1,233,563 | 2.69% | 2,155,812 | 4.95% | 2,488,006 | 6.11% | 429,407 | 0.66% | 261,000 | 0.63% | 419,345 | 1.35% | 449,326 | 2.2% | 308,789 | 1.34% | 126,402 | 0.45% | 182,685 | 1.07% | 162,657 | 0.57% | 220,981 | 1.59% | 114,926 | 0.59% | 113,741 | 0.6% |
收取之股利 | 290,309 | 0.63% | 472,088 | 1.08% | 303,758 | 0.75% | 640,331 | 0.98% | 1,118,068 | 2.7% | 218,152 | 0.7% | 142,183 | 0.7% | 123,079 | 0.53% | 99,669 | 0.35% | 157,420 | 0.93% | 229,118 | 0.81% | 218,931 | 1.57% | 64,208 | 0.33% | 39,557 | 0.21% |
支付之利息 | (458,858) | -1% | (543,955) | -1.25% | (490,982) | -1.21% | (790,460) | -1.21% | (835,208) | -2.02% | (1,011,563) | -3.25% | (1,208,405) | -5.91% | (1,222,397) | -5.31% | (1,076,066) | -3.83% | (524,025) | -3.08% | (535,055) | -1.89% | (421,859) | -3.03% | (310,566) | -1.6% | (179,179) | -0.94% |
退還(支付)之所得稅 | (2,719,297) | -5.92% | (6,083,961) | -13.97% | (14,780,991) | -36.3% | (3,681,540) | -5.65% | (350,465) | -0.85% | 353,710 | 1.14% | (467,589) | -2.29% | (717,483) | -3.11% | (682,619) | -2.43% | (487,429) | -2.86% | (1,670,918) | -5.9% | (202,191) | -1.45% | (751,502) | -3.87% | (81,501) | -0.43% |
營業活動之淨現金流入(流出) | 45,923,736 | 100% | 43,547,628 | 100% | 40,724,027 | 100% | 65,208,901 | 100% | 41,404,189 | 100% | 31,134,807 | 100% | 20,451,183 | 100% | 23,040,661 | 100% | 28,128,104 | 100% | 17,015,903 | 100% | 28,328,531 | 100% | 13,912,522 | 100% | 19,422,181 | 100% | 19,041,616 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產減資退回股款 | 160,659 | -0.81% | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (4,435,136) | 22.24% | (1,927,258) | 4.28% | (12,305) | 0.02% | (1,728,954) | -56.95% | ||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | 3,289,725 | -16.5% | 5,885,384 | -13.07% | 670,121 | -1.26% | 28,147,040 | 927.12% | ||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (371,476) | 1.86% | (1,240,904) | 2.75% | (593,505) | 1.11% | (691,272) | -22.77% | (423,347) | 1.65% | (540,785) | 3.18% | (150,417) | 1.52% | (418,175) | 7.73% | (68,513) | 0.28% | (50,000) | 0.38% | 0 | 0% | ||||||
處分透過損益按公允價值衡量之金融資產 | 111,897 | -0.56% | 665,302 | -1.48% | 148,325 | -0.28% | 417,312 | 13.75% | 174,553 | -0.68% | 206,157 | -1.21% | 200,677 | -2.03% | 0 | 0% | 39,634 | -0.3% | 0 | 0% | ||||||||
取得採用權益法之投資 | 0 | 0% | (533,973) | 1.19% | 0 | 0% | (59,900) | 0.35% | (10,000) | 0.1% | (840,000) | 15.52% | ||||||||||||||||
預付投資款增加 | 0 | 0% | (2,020) | 0% | 0 | 0% | (15,782) | 0.06% | (4,069) | 0.02% | 0 | 0% | (5,000) | 0.04% | (67,274) | 0.24% | ||||||||||||
採用權益法之被投資公司減資退回股款 | 574,997 | -2.88% | 343,001 | -0.76% | 743,106 | -1.4% | 369,576 | -1.44% | 0 | 0% | 113 | 0% | 1,979,758 | -8.11% | 88,256 | -0.19% | 9,688 | -0.03% | 35,257 | -0.27% | 244,446 | -1.87% | 40,898 | -0.14% | ||||
取得不動產、廠房及設備 | (21,695,646) | 108.79% | (48,539,583) | 107.76% | (53,895,133) | 101.21% | (21,709,817) | -715.09% | (15,871,541) | 61.99% | (7,900,682) | 46.51% | (9,466,742) | 95.91% | (9,616,986) | 177.74% | (25,986,824) | 106.51% | (49,793,510) | 107.4% | (26,926,609) | 86.15% | (14,161,448) | 107.84% | (15,145,807) | 116.01% | (27,728,281) | 97.51% |
處分不動產、廠房及設備 | 50,032 | -0.25% | 61,944 | -0.14% | 98,676 | -0.19% | 408,712 | 13.46% | 65,818 | -0.26% | 37,559 | -0.22% | 23,121 | -0.23% | 146,175 | -2.7% | ||||||||||||
存出保證金增加 | (11,909) | 0.06% | (566,797) | 1.26% | (34,159) | 0.06% | (504,582) | -16.62% | (64,425) | 0.25% | (22,264) | 0.13% | (28,185) | 0.29% | (1,538,041) | 28.43% | (89,309) | 0.37% | (779,243) | 1.68% | (1,388,698) | 4.44% | (34,525) | 0.26% | (107,617) | 0.82% | (662,040) | 2.33% |
存出保證金減少 | 51,482 | -0.26% | 1,537,988 | -3.41% | 59,304 | -0.11% | 141,388 | 4.66% | 106,488 | -0.42% | 207,818 | -1.22% | 100,542 | -1.02% | 618,402 | -11.43% | 114,662 | -0.47% | 657,199 | -1.42% | 102,255 | -0.33% | 106,293 | -0.81% | 164,137 | -1.26% | 466,879 | -1.64% |
取得無形資產 | (1,373,894) | 6.89% | (1,423,501) | 3.16% | (1,211,956) | 2.28% | (1,235,757) | -40.7% | (1,453,594) | 5.68% | (900,616) | 5.3% | (777,034) | 7.87% | (377,793) | 6.98% | (673,092) | 2.76% | (671,530) | 1.45% | (693,046) | 2.22% | (603,179) | 4.59% | (1,394,846) | 10.68% | (1,132,248) | 3.98% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
其他非流動資產增加 | (16,700) | 0.08% | (17,731) | 0.04% | (41,841) | 0.08% | (208,341) | -6.86% | (32,412) | 0.13% | (21,431) | 0.13% | (5,787) | 0.06% | (19,637) | 0.36% | (507,061) | 2.08% | (62,556) | 0.13% | (577,583) | 1.85% | (274,378) | 2.09% | (74,158) | 0.57% | (38,220) | 0.13% |
其他非流動資產減少 | 37 | 0% | 0 | 0% | 0 | 0% | 8,786 | -0.09% | 548 | -0.01% | 120,363 | -0.49% | 240,226 | -0.52% | 6,859 | -0.02% | 118,915 | -0.91% | 1,736 | -0.01% | 7,898 | -0.03% | ||||||
其他投資活動 | 3,722,471 | -18.67% | 712,021 | -1.58% | 523,331 | -0.98% | 243 | 0.01% | 2,453,369 | -9.58% | 72,619 | -0.43% | 190,279 | -1.93% | 6,634,672 | -122.62% | ||||||||||||
投資活動之淨現金流入(流出) | (19,943,461) | 100% | (45,046,127) | 100% | (53,252,770) | 100% | 3,035,972 | 100% | (25,602,062) | 100% | (16,988,308) | 100% | (9,870,294) | 100% | (5,410,722) | 100% | (24,398,078) | 100% | (46,364,390) | 100% | (31,255,379) | 100% | (13,132,347) | 100% | (13,055,874) | 100% | (28,436,326) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 6,454,000 | -51.11% | 10,068,900 | -82.91% | 220,000 | 9.14% | 80,000 | -0.37% | 5,725,614 | 36.2% | 7,370,653 | -83.79% | 14,828,303 | -345.83% | 7,689,279 | -31.37% | 25,657,279 | 300.01% | 17,735,413 | 69.04% | 9,549,918 | 43.45% | 8,866,950 | -437.22% | 6,943,820 | 208.51% | 7,121,128 | 74.08% |
短期借款減少 | (8,445,000) | 66.88% | (20,480,000) | 168.64% | (50,000) | -2.08% | (1,428,841) | 6.68% | (11,234,459) | -71.02% | (9,572,833) | 108.83% | (11,827,018) | 275.83% | (21,653,911) | 88.35% | (23,053,343) | -269.56% | (948,738) | -3.69% | (13,429,862) | -61.1% | (5,531,578) | 272.76% | (8,228,164) | -247.08% | (10,125,638) | -105.33% |
發行公司債 | 5,200,000 | -41.18% | (65) | 0% | 0 | 0% | 9,589,085 | 60.62% | 0 | 0% | 8,290,490 | 96.94% | 0 | 0% | 18,341,764 | 83.45% | 4,994,910 | -246.3% | 9,987,990 | 299.93% | 9,991,190 | 103.93% | ||||||
償還公司債 | 0 | 0% | (5,100,000) | 41.99% | 0 | 0% | (9,732,651) | 45.52% | (2,000,000) | -12.64% | (13,702,875) | 155.78% | (2,500,000) | 58.3% | (7,500,000) | 30.6% | (7,500,000) | -87.7% | 0 | 0% | (10,306,392) | 508.2% | (85,233) | -2.56% | 0 | 0% | ||
舉借長期借款 | 2,800,000 | -22.17% | 11,600,130 | -95.52% | 4,049,980 | 168.19% | 709,521 | -3.32% | 13,942,745 | 88.15% | 12,000,000 | -136.42% | 782,900 | -18.26% | 58,500 | -0.24% | 9,308,250 | 108.84% | 2,000,000 | 7.79% | 3,827,160 | 17.41% | 1,000,000 | -49.31% | 1,650,337 | 49.56% | 10,313,558 | 107.28% |
償還長期借款 | (17,593,750) | 139.33% | (7,580,308) | 62.42% | (3,766,013) | -156.4% | (11,588,154) | 54.2% | (7,450,475) | -47.1% | (2,877,809) | 32.72% | (2,518,436) | 58.73% | (513,561) | 2.1% | (3,075,669) | -35.96% | (4,329,265) | -16.85% | (3,483,650) | -15.85% | (1,255,964) | 61.93% | (4,499,569) | -135.12% | (7,822,872) | -81.38% |
存入保證金增加 | 2,292 | -0.02% | 33,786 | -0.28% | 3,312,781 | 137.58% | 936,058 | -4.38% | 7,676,795 | 48.53% | 240,679 | -2.74% | 216,384 | -5.05% | 38,353 | -0.16% | 155,108 | 1.81% | 1,904 | 0.01% | 34,930 | 0.16% | 65,877 | -3.25% | 82,914 | 2.49% | 2,530 | 0.03% |
存入保證金減少 | (640,278) | 5.07% | (349,203) | 2.88% | (1,034,505) | -42.96% | (2,664) | 0.01% | (90,252) | -0.57% | (118,845) | 1.35% | (10,794) | 0.25% | (80,338) | 0.33% | (1,611) | -0.02% | (2,905) | -0.01% | (5,047) | -0.02% | (21,389) | 1.05% | (11,116) | -0.33% | (3,199) | -0.03% |
租賃本金償還 | (410,117) | 3.25% | (342,629) | 2.82% | (325,223) | -13.51% | (359,367) | 1.68% | (350,626) | -2.22% | (366,401) | 4.17% | (294,255) | 6.86% | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
非控制權益變動 | 5,911 | -0.05% | 5,480 | -0.05% | 1,356 | 0.06% | 5,356 | -0.03% | 10,442 | 0.07% | (570,188) | 6.48% | 1,538 | -0.04% | 582,501 | -2.38% | 0 | 0% | 182 | 0% | 69,406 | 0.32% | 38,261 | -1.89% | (1,689) | -0.05% | 14,931 | 0.16% |
其他籌資活動 | (373) | 0% | (481) | 0% | (434) | -0.02% | (830) | 0% | (976) | -0.01% | 1,853 | -0.02% | 5,817 | -0.14% | (183) | 0% | ||||||||||||
籌資活動之淨現金流入(流出) | (12,627,315) | 100% | (12,144,390) | 100% | 2,407,942 | 100% | (21,381,572) | 100% | 15,817,893 | 100% | (8,796,378) | 100% | (4,287,804) | 100% | (24,508,542) | 100% | 8,552,112 | 100% | 25,689,878 | 100% | 21,978,684 | 100% | (2,028,015) | 100% | 3,330,161 | 100% | 9,613,240 | 100% |
匯率變動對現金及約當現金之影響 | (6,359,418) | 2,753,669 | (601,084) | 4,237,841 | (1,667,574) | (970,981) | 405,693 | 396,874 | (1,726,713) | (206,792) | (1,218,210) | 51,425 | 574,154 | (351,550) | ||||||||||||||
本期現金及約當現金增加(減少)數 | 6,993,542 | (10,889,220) | (10,721,885) | 51,101,142 | 29,952,446 | 4,379,140 | 6,698,778 | (6,481,729) | 10,555,425 | (3,865,401) | 17,833,626 | (1,196,415) | 10,270,622 | (133,020) | ||||||||||||||
期初現金及約當現金餘額 | 105,000,226 | 132,553,615 | 173,818,777 | 132,622,131 | 94,048,036 | 95,492,477 | 83,661,739 | |||||||||||||||||||||
期末現金及約當現金餘額 | 111,993,768 | 121,664,395 | 163,096,892 | 183,723,273 | 124,000,482 | 99,871,617 | 90,360,517 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 111,993,768 | 121,233,825 | 163,096,892 | 183,723,273 | 124,000,482 | 99,871,617 | 90,355,850 | 75,192,843 | 68,134,406 | 49,425,032 | 64,046,049 | 49,634,263 | 52,863,347 | 48,937,108 | ||||||||||||||
分類至待出售(非流動)資產(或處分群組)之現金及約當現金 | 0 | 430,570 | 0 | 4,667 |
需注意:由於會計政策的變動,部分現行會計科目在過往資料中,可能名稱不同,或是合併於其他科目中。此外,過往會計科目也可能消失。 然而我們盡力確保表中各項目之數值與公司公布之財報相符。以上資訊僅供參考,實際數據仍以公司公布之財報為準。
營業活動之現金流
聯電(2303) 2025年第1季「營業活動之現金流」單季為NT$238億元、較上一季衰退-27.75%;而今年初至今累積為NT$238億元、較去年同期成長14.44%。
單季
聯電(2303) 最新公布的2025年第1季財報中,本季新增之「營業活動之現金流」為NT$238億元,較上一季衰退-27.75%,為過去11年同期中的第3高。
同時聯電過去3年、5年與10年的「第1季營業活動之現金流年化成長率」分別為-7.51%、10.09%與3.51%。
其中稅前淨利為NT$93.47億元,收益費損相關之調整項目為NT$147億元,所得稅/利息等之影響數為NT$923萬元
今年初累積至今
今年前3個月營業活動之現金流累積為NT$238億元,較去年同期成長14.44%,為過去11年同期中的第3高。
同時聯電過去3年、5年與10年的「前3個月營業活動之現金流年化成長率」分別為-7.51%、10.09%與3.51%。
其中稅前淨利為NT$93.47億元,收益費損相關之調整項目為NT$147億元,所得稅/利息等之影響數為NT$923萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 9,346,571 | 12,720,884 | 19,128,451 | 23,647,874 | 10,983,069 | 821,876 | (350,105) | 1,856,636 | 1,067,445 | 30,089 | 4,354,110 | 1,291,583 | 7,542,695 | 1,273,399 | ||||||||||||||
收益費損項目合計 | 14,707,036 | 11,165,781 | 4,065,185 | 10,656,035 | 8,081,335 | 14,217,361 | 10,181,070 | 10,984,253 | 12,287,144 | 12,400,881 | 10,577,237 | 9,685,793 | 2,779,896 | 7,364,409 | ||||||||||||||
折舊費用 | 13,426,861 | 10,257,846 | 9,222,348 | 10,656,479 | 11,135,846 | 11,835,439 | 11,906,595 | 12,750,186 | 12,724,140 | 12,095,554 | 10,310,797 | 9,450,230 | 9,455,685 | 8,317,806 | ||||||||||||||
攤銷費用 | 701,281 | 627,800 | 680,441 | 733,034 | 697,629 | 661,620 | 473,302 | 538,309 | 567,998 | 569,849 | 437,399 | 400,083 | 169,320 | 148,643 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (237,132) | (3,743,280) | 5,539,494 | (3,963,346) | (1,047,186) | (162,657) | (1,338,578) | (3,231,156) | 580,116 | (638,835) | 2,315,248 | (4,746,075) | (399,924) | 694,675 | ||||||||||||||
營業活動之淨現金流入(流出) | 23,825,705 | 20,819,871 | 26,964,199 | 30,117,796 | 18,280,670 | 14,731,890 | 8,183,111 | 8,776,371 | 13,310,811 | 11,449,475 | 16,869,811 | 6,231,640 | 9,855,938 | 9,254,722 |
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 9,346,571 | 16.15% | 12,720,884 | 23.28% | 19,128,451 | 35.29% | 23,647,874 | 37.29% | 10,983,069 | 23.32% | 821,876 | 1.94% | (350,105) | -1.07% | 1,856,636 | 4.95% | 1,067,445 | 2.85% | 30,089 | 0.09% | 4,354,110 | 11.56% | 1,291,583 | 4.08% | 7,542,695 | 27.15% | 1,273,399 | 4.85% |
收益費損項目合計 | 14,707,036 | 61.73% | 11,165,781 | 53.63% | 4,065,185 | 15.08% | 10,656,035 | 35.38% | 8,081,335 | 44.21% | 14,217,361 | 96.51% | 10,181,070 | 124.42% | 10,984,253 | 125.16% | 12,287,144 | 92.31% | 12,400,881 | 108.31% | 10,577,237 | 62.7% | 9,685,793 | 155.43% | 2,779,896 | 28.21% | 7,364,409 | 79.57% |
折舊費用 | 13,426,861 | 56.35% | 10,257,846 | 49.27% | 9,222,348 | 34.2% | 10,656,479 | 35.38% | 11,135,846 | 60.92% | 11,835,439 | 80.34% | 11,906,595 | 145.5% | 12,750,186 | 145.28% | 12,724,140 | 95.59% | 12,095,554 | 105.64% | 10,310,797 | 61.12% | 9,450,230 | 151.65% | 9,455,685 | 95.94% | 8,317,806 | 89.88% |
攤銷費用 | 701,281 | 2.94% | 627,800 | 3.02% | 680,441 | 2.52% | 733,034 | 2.43% | 697,629 | 3.82% | 661,620 | 4.49% | 473,302 | 5.78% | 538,309 | 6.13% | 567,998 | 4.27% | 569,849 | 4.98% | 437,399 | 2.59% | 400,083 | 6.42% | 169,320 | 1.72% | 148,643 | 1.61% |
與營業活動相關之資產及負債之淨變動合計 | (237,132) | -1% | (3,743,280) | -17.98% | 5,539,494 | 20.54% | (3,963,346) | -13.16% | (1,047,186) | -5.73% | (162,657) | -1.1% | (1,338,578) | -16.36% | (3,231,156) | -36.82% | 580,116 | 4.36% | (638,835) | -5.58% | 2,315,248 | 13.72% | (4,746,075) | -76.16% | (399,924) | -4.06% | 694,675 | 7.51% |
營業活動之淨現金流入(流出) | 23,825,705 | 100% | 20,819,871 | 100% | 26,964,199 | 100% | 30,117,796 | 100% | 18,280,670 | 100% | 14,731,890 | 100% | 8,183,111 | 100% | 8,776,371 | 100% | 13,310,811 | 100% | 11,449,475 | 100% | 16,869,811 | 100% | 6,231,640 | 100% | 9,855,938 | 100% | 9,254,722 | 100% |
投資活動之淨現金流
聯電(2303) 2025年第1季「投資活動之淨現金流」單季為NT$-105億元、較上一季成長38.08%;而今年初至今累積為NT$-105億元、較去年同期成長64.88%。
單季
聯電(2303) 最新公布的2025年第1季財報中,本季新增之「投資活動之淨現金流」為NT$-105億元,較上一季成長38.08%,為過去11年同期中的第7高。
今年初累積至今
今年前3個月投資活動之淨現金流累積為NT$-105億元,較去年同期成長64.88%,為過去11年同期中的第7高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (10,505,657) | (29,914,635) | (29,586,209) | 14,752,138 | (7,119,745) | (9,110,634) | (5,682,769) | 666,083 | (16,292,929) | (19,303,184) | (16,497,962) | (6,099,971) | (5,247,828) | (9,843,859) | ||||||||||||||
取得不動產、廠房及設備 | (14,152,674) | (28,497,609) | (29,756,200) | (10,802,553) | (7,351,902) | (3,631,488) | (5,562,980) | (5,716,267) | (17,654,335) | (20,487,126) | (14,892,734) | (6,276,591) | (7,182,196) | (10,027,930) | ||||||||||||||
處分不動產、廠房及設備 | 31,667 | 49,487 | 13,137 | 107,657 | 30,477 | 23,558 | 21,730 | 39,040 | ||||||||||||||||||||
取得無形資產 | (328,987) | (845,526) | (527,631) | (420,574) | (619,359) | (452,853) | (530,156) | (247,730) | (378,343) | (452,361) | (344,092) | (175,070) | (362,274) | (325,221) | ||||||||||||||
處分無形資產 | ||||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (236,992) | (381,038) | (328,626) | (205,112) | (199,037) | (205,976) | (1,849) | (54,531) | ||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 49,366 | 99,668 | 140,025 | 57,623 | 39,737 | 156,471 | 177,765 | |||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | (192,650) | 0 | (29,900) | ||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 167,580 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (2,004,570) | (261,463) | (11,272) | |||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | 2,256,050 | 1,000,000 | 609,649 |
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (10,505,657) | 100% | (29,914,635) | 100% | (29,586,209) | 100% | 14,752,138 | 100% | (7,119,745) | 100% | (9,110,634) | 100% | (5,682,769) | 100% | 666,083 | 100% | (16,292,929) | 100% | (19,303,184) | 100% | (16,497,962) | 100% | (6,099,971) | 100% | (5,247,828) | 100% | (9,843,859) | 100% |
取得不動產、廠房及設備 | (14,152,674) | 134.71% | (28,497,609) | 95.26% | (29,756,200) | 100.57% | (10,802,553) | -73.23% | (7,351,902) | 103.26% | (3,631,488) | 39.86% | (5,562,980) | 97.89% | (5,716,267) | -858.19% | (17,654,335) | 108.36% | (20,487,126) | 106.13% | (14,892,734) | 90.27% | (6,276,591) | 102.9% | (7,182,196) | 136.86% | (10,027,930) | 101.87% |
處分不動產、廠房及設備 | 31,667 | -0.3% | 49,487 | -0.17% | 13,137 | -0.04% | 107,657 | 0.73% | 30,477 | -0.43% | 23,558 | -0.26% | 21,730 | -0.38% | 39,040 | 5.86% | ||||||||||||
取得無形資產 | (328,987) | 3.13% | (845,526) | 2.83% | (527,631) | 1.78% | (420,574) | -2.85% | (619,359) | 8.7% | (452,853) | 4.97% | (530,156) | 9.33% | (247,730) | -37.19% | (378,343) | 2.32% | (452,361) | 2.34% | (344,092) | 2.09% | (175,070) | 2.87% | (362,274) | 6.9% | (325,221) | 3.3% |
處分無形資產 | ||||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (236,992) | 2.26% | (381,038) | 1.27% | (328,626) | 1.11% | (205,112) | -1.39% | (199,037) | 2.8% | (205,976) | 2.26% | (1,849) | 0.03% | (54,531) | -8.19% | ||||||||||||
處分透過損益按公允價值衡量之金融資產 | 49,366 | -0.47% | 99,668 | -0.33% | 140,025 | -0.47% | 57,623 | 0.39% | 39,737 | -0.56% | 156,471 | -1.72% | 177,765 | -3.13% | ||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | (192,650) | 1% | 0 | 0% | (29,900) | 0.49% | ||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 167,580 | -0.87% | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (2,004,570) | 19.08% | (261,463) | 0.87% | (11,272) | 0.04% | ||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | 2,256,050 | -21.47% | 1,000,000 | -3.34% | 609,649 | -2.06% |
籌資活動之淨現金流
聯電(2303) 2025年第1季「籌資活動之淨現金流」單季為NT$-138億元、較上一季成長3.7%;而今年初至今累積為NT$-138億元、較去年同期衰退-113.95%。
單季
聯電(2303) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-138億元,較上一季成長3.7%,為過去11年同期中的第12高。
今年初累積至今
今年前3個月籌資活動之淨現金流累積為NT$-138億元,較去年同期衰退-113.95%,為過去11年同期中的第12高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (13,776,089) | (6,438,908) | 1,347,089 | (7,959,448) | 2,579,541 | (5,848,894) | 2,179,614 | (13,713,768) | 7,845,394 | 14,538,291 | 8,154,675 | 2,394,835 | 5,729,067 | (649,868) | ||||||||||||||
短期借款增加 | 5,960,000 | 8,450,000 | 100,000 | 0 | 1,914,185 | 4,302,254 | 10,394,766 | 4,665,925 | 5,110,415 | 2,072,462 | 5,334,629 | 5,367,850 | 3,713,366 | 2,999,326 | ||||||||||||||
短期借款減少 | (7,975,000) | (10,850,000) | 0 | (640,426) | (7,729,320) | (6,846,050) | (6,928,161) | (9,845,395) | (5,700,208) | (14,832) | (4,468,155) | (2,567,731) | (5,006,412) | (5,980,807) | ||||||||||||||
發行公司債 | 0 | (30) | 0 | 8,290,490 | 0 | 9,990,000 | 0 | |||||||||||||||||||||
償還公司債 | 0 | (2,100,000) | 0 | (7,249,135) | 0 | (2,500,000) | 0 | (7,500,000) | 0 | (57,180) | (85,233) | 0 | ||||||||||||||||
舉借長期借款 | 1,300,000 | 5,663,080 | 4,980 | 231,330 | 12,559,520 | 500,000 | 747,900 | 0 | 2,257,600 | 2,000,000 | 3,404,410 | 0 | 1,450,337 | 3,000,000 | ||||||||||||||
償還長期借款 | (12,302,686) | (7,150,934) | (590,070) | (203,325) | (4,377,151) | (519,093) | (1,751,849) | (381,430) | (884,959) | (3,148,277) | (2,554,183) | (475,232) | (3,579,142) | (788,333) | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 | 0 | (330,855) | (595,495) | 0 | (519,225) | 0 |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (13,776,089) | 100% | (6,438,908) | 100% | 1,347,089 | 100% | (7,959,448) | 100% | 2,579,541 | 100% | (5,848,894) | 100% | 2,179,614 | 100% | (13,713,768) | 100% | 7,845,394 | 100% | 14,538,291 | 100% | 8,154,675 | 100% | 2,394,835 | 100% | 5,729,067 | 100% | (649,868) | 100% |
短期借款增加 | 5,960,000 | -43.26% | 8,450,000 | -131.23% | 100,000 | 7.42% | 0 | 0% | 1,914,185 | 74.21% | 4,302,254 | -73.56% | 10,394,766 | 476.91% | 4,665,925 | -34.02% | 5,110,415 | 65.14% | 2,072,462 | 14.26% | 5,334,629 | 65.42% | 5,367,850 | 224.14% | 3,713,366 | 64.82% | 2,999,326 | -461.53% |
短期借款減少 | (7,975,000) | 57.89% | (10,850,000) | 168.51% | 0 | 0% | (640,426) | 8.05% | (7,729,320) | -299.64% | (6,846,050) | 117.05% | (6,928,161) | -317.86% | (9,845,395) | 71.79% | (5,700,208) | -72.66% | (14,832) | -0.1% | (4,468,155) | -54.79% | (2,567,731) | -107.22% | (5,006,412) | -87.39% | (5,980,807) | 920.31% |
發行公司債 | 0 | 0% | (30) | 0% | 0 | 0% | 8,290,490 | 105.67% | 0 | 0% | 9,990,000 | 174.37% | 0 | 0% | ||||||||||||||
償還公司債 | 0 | 0% | (2,100,000) | 32.61% | 0 | 0% | (7,249,135) | 91.08% | 0 | 0% | (2,500,000) | 42.74% | 0 | 0% | (7,500,000) | 54.69% | 0 | 0% | (57,180) | -2.39% | (85,233) | -1.49% | 0 | 0% | ||||
舉借長期借款 | 1,300,000 | -9.44% | 5,663,080 | -87.95% | 4,980 | 0.37% | 231,330 | -2.91% | 12,559,520 | 486.89% | 500,000 | -8.55% | 747,900 | 34.31% | 0 | 0% | 2,257,600 | 28.78% | 2,000,000 | 13.76% | 3,404,410 | 41.75% | 0 | 0% | 1,450,337 | 25.32% | 3,000,000 | -461.63% |
償還長期借款 | (12,302,686) | 89.3% | (7,150,934) | 111.06% | (590,070) | -43.8% | (203,325) | 2.55% | (4,377,151) | -169.69% | (519,093) | 8.88% | (1,751,849) | -80.37% | (381,430) | 2.78% | (884,959) | -11.28% | (3,148,277) | -21.66% | (2,554,183) | -31.32% | (475,232) | -19.84% | (3,579,142) | -62.47% | (788,333) | 121.31% |
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 | 0 | 0% | (330,855) | -15.18% | (595,495) | 4.34% | 0 | 0% | (519,225) | -9.06% | 0 | 0% |
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。