|
恒基兆業地產有限公司, 00012.HK - 綜合現金流量表 |
2022-12 |
2021-12 |
2020-12 |
2019-12 |
2018-12 |
2017-12 |
2016-12 |
2015-12 |
2014-12 |
2013-12 |
2012-12 |
2011-12 |
2010-12 |
2009-12 |
2008-06 |
2007-06 |
2006-06 |
2005-06 |
經營活動之現金流量 |
13,216,000 |
2,335,000 |
8,207,000 |
7,692,000 |
5,321,000 |
459,000 |
7,283,000 |
283,000 |
4,873,000 |
-228,000 |
3,549,000 |
19,000 |
-16,625,000 |
-3,574,000 |
99,000 |
820,800 |
402,100 |
-79,200 |
投資回報及融資費用之現金流量 |
-7,391,000 |
-5,775,000 |
-6,145,000 |
-5,788,000 |
-5,052,000 |
-3,442,000 |
-3,884,000 |
-1,581,000 |
-64,000 |
316,000 |
1,054,000 |
-850,000 |
97,000 |
-633,000 |
-2,940,000 |
-6,653,200 |
-929,100 |
-1,202,800 |
已收利息 |
908,000 |
1,108,000 |
891,000 |
998,000 |
994,000 |
962,000 |
570,000 |
530,000 |
537,000 |
452,000 |
589,000 |
230,000 |
160,000 |
329,000 |
293,000 |
402,500 |
282,300 |
161,300 |
已付利息 |
-3,522,000 |
-1,874,000 |
-2,125,000 |
-2,542,000 |
-2,114,000 |
-1,562,000 |
-1,691,000 |
-1,890,000 |
-2,107,000 |
-2,068,000 |
-2,208,000 |
-1,781,000 |
-1,430,000 |
-2,051,000 |
-1,095,000 |
-993,100 |
-805,100 |
-362,600 |
已收股息 |
4,154,000 |
3,945,000 |
3,917,000 |
3,975,000 |
3,899,000 |
3,756,000 |
3,585,000 |
3,170,000 |
3,803,000 |
2,629,000 |
3,206,000 |
2,356,000 |
2,200,000 |
4,189,000 |
2,687,000 |
1,258,400 |
1,718,400 |
998,000 |
已付股息 |
-8,931,000 |
-8,954,000 |
-8,828,000 |
-8,219,000 |
-7,831,000 |
-6,598,000 |
-6,348,000 |
-3,391,000 |
-2,297,000 |
-697,000 |
-533,000 |
-1,655,000 |
-833,000 |
-3,100,000 |
-4,825,000 |
-7,321,000 |
-2,124,700 |
-1,999,500 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-2,570,000 |
-2,263,000 |
-1,534,000 |
-1,275,000 |
-1,810,000 |
-1,572,000 |
-1,219,000 |
-1,268,000 |
-1,453,000 |
-1,218,000 |
-1,003,000 |
-654,000 |
-695,000 |
-1,217,000 |
-592,000 |
-297,600 |
-358,400 |
-243,700 |
投資活動之現金流量 |
7,569,000 |
-54,484,000 |
-5,383,000 |
-8,469,000 |
-11,919,000 |
-11,709,000 |
-3,366,000 |
-2,007,000 |
-4,169,000 |
-2,254,000 |
-1,915,000 |
-352,000 |
-787,000 |
-634,000 |
-4,252,000 |
6,485,400 |
-4,252,200 |
-23,600 |
增添固定資產 |
-3,186,000 |
-54,850,000 |
0 |
-3,569,000 |
-2,134,000 |
-28,000,000 |
-3,414,000 |
-729,000 |
-5,233,000 |
-507,000 |
-498,000 |
-471,000 |
-377,000 |
-736,000 |
-994,000 |
-974,800 |
-1,639,900 |
-1,152,800 |
出售固定資產 |
445,000 |
681,000 |
0 |
637,000 |
2,165,000 |
2,430,000 |
923,000 |
321,000 |
850,000 |
540,000 |
786,000 |
1,747,000 |
520,000 |
787,000 |
1,229,000 |
63,400 |
3,400 |
76,300 |
投資增加 |
-236,000 |
-3,242,000 |
-6,013,000 |
-2,260,000 |
-18,898,000 |
-1,554,000 |
-494,000 |
-686,000 |
-2,197,000 |
-3,297,000 |
-350,000 |
-1,389,000 |
-905,000 |
-56,000 |
-5,088,000 |
-874,800 |
-3,301,600 |
-225,900 |
投資減少 |
4,163,000 |
36,000 |
630,000 |
1,725,000 |
11,862,000 |
11,625,000 |
4,416,000 |
811,000 |
272,000 |
1,150,000 |
570,000 |
0 |
364,000 |
188,000 |
474,000 |
1,873,800 |
117,300 |
40,800 |
與關聯人士之現金流量 |
2,288,000 |
50,317,000 |
5,793,000 |
-623,000 |
-681,000 |
1,348,000 |
977,000 |
-4,162,000 |
915,000 |
-963,000 |
-2,331,000 |
-4,652,000 |
11,745,000 |
291,000 |
-976,000 |
-1,476,000 |
601,100 |
-3,544,300 |
其他 |
4,095,000 |
-47,426,000 |
-5,793,000 |
-4,379,000 |
-4,233,000 |
2,442,000 |
-5,774,000 |
2,438,000 |
1,224,000 |
823,000 |
-92,000 |
4,413,000 |
-12,134,000 |
-1,108,000 |
1,103,000 |
7,873,800 |
-32,500 |
4,782,300 |
融資活動前之現金流量 |
10,824,000 |
-60,187,000 |
-4,855,000 |
-7,840,000 |
-13,460,000 |
-16,264,000 |
-1,186,000 |
-4,573,000 |
-813,000 |
-3,384,000 |
1,685,000 |
-1,837,000 |
-18,010,000 |
-6,058,000 |
-7,685,000 |
355,400 |
-5,137,600 |
-1,549,300 |
融資活動之現金流量 |
-8,852,000 |
62,879,000 |
202,000 |
4,892,000 |
6,213,000 |
23,240,000 |
6,188,000 |
4,542,000 |
-2,804,000 |
4,272,000 |
-8,021,000 |
10,691,000 |
17,170,000 |
1,042,000 |
13,120,000 |
1,489,600 |
8,359,800 |
2,226,800 |
新增貸款 |
59,858,000 |
59,777,000 |
29,706,000 |
39,882,000 |
46,608,000 |
60,741,000 |
30,261,000 |
36,766,000 |
16,237,000 |
14,206,000 |
3,370,000 |
9,697,000 |
11,776,000 |
20,040,000 |
13,031,000 |
9,357,600 |
8,751,200 |
13,963,700 |
償還貸款 |
-73,689,000 |
-53,730,000 |
-42,300,000 |
-32,804,000 |
-43,350,000 |
-34,421,000 |
-22,825,000 |
-28,062,000 |
-18,046,000 |
-8,971,000 |
-16,280,000 |
-8,317,000 |
-6,356,000 |
-23,135,000 |
-2,244,000 |
-11,900,000 |
-3,939,400 |
-3,076,200 |
定息/債項工具融資 |
4,269,000 |
9,589,000 |
8,487,000 |
3,858,000 |
4,880,000 |
1,339,000 |
0 |
0 |
0 |
0 |
7,220,000 |
3,937,000 |
0 |
3,846,000 |
3,309,000 |
0 |
0 |
0 |
償還定息/債項工具 |
-1,578,000 |
-3,074,000 |
-1,484,000 |
-5,421,000 |
-1,244,000 |
-5,767,000 |
-2,225,000 |
0 |
-1,910,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-154,700 |
-5,116,400 |
股本融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
10,026,000 |
5,000 |
0 |
0 |
5,508,000 |
3,101,600 |
0 |
與關聯人士之現金流量 |
2,288,000 |
50,317,000 |
5,793,000 |
-623,000 |
-681,000 |
1,348,000 |
977,000 |
-4,162,000 |
915,000 |
-963,000 |
-2,331,000 |
-4,652,000 |
11,745,000 |
291,000 |
-976,000 |
-1,476,000 |
601,100 |
-3,544,300 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
1,972,000 |
2,692,000 |
-4,653,000 |
-2,948,000 |
-7,247,000 |
6,976,000 |
5,002,000 |
-31,000 |
-3,617,000 |
888,000 |
-6,336,000 |
8,854,000 |
-840,000 |
-5,016,000 |
5,435,000 |
1,845,000 |
3,222,200 |
677,500 |
年初之現金及現金等同項目 |
8,104,000 |
5,357,000 |
9,634,000 |
12,899,000 |
20,828,000 |
12,805,000 |
8,465,000 |
8,560,000 |
13,634,000 |
12,456,000 |
18,803,000 |
9,752,000 |
10,495,000 |
15,583,000 |
9,427,000 |
7,458,000 |
4,231,200 |
3,553,700 |
外匯兌換率變動之影響/(其他) |
-414,000 |
55,000 |
376,000 |
-317,000 |
-682,000 |
1,047,000 |
-628,000 |
-64,000 |
-49,000 |
290,000 |
-11,000 |
197,000 |
97,000 |
-72,000 |
721,000 |
124,100 |
4,600 |
0 |
年終之現金及現金等同項目 |
9,662,000 |
8,104,000 |
5,357,000 |
9,634,000 |
12,899,000 |
20,828,000 |
12,839,000 |
8,465,000 |
9,968,000 |
13,634,000 |
12,456,000 |
18,803,000 |
9,752,000 |
10,495,000 |
15,583,000 |
9,427,100 |
7,458,000 |
4,231,200 |
貨幣 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
單位 |
千 |
千 |
千 |
千 |
千 |
千 |
千 |
核數師意見 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
說明:1代表無保留意見;2代表保留意見;3代表修改意見
|
|