|
天工國際有限公司, 00826.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 |
2008-12 |
2007-12 |
2006-12 |
2005-12 |
經營活動之現金流量 |
368,618 |
642,793 |
1,347,560 |
419,010 |
818,390 |
244,177 |
516,931 |
710,820 |
648,467 |
199,805 |
445,868 |
707,977 |
226,573 |
243,499 |
-76,434 |
-39,909 |
152,206 |
-220,638 |
投資回報及融資費用之現金流量 |
-239,996 |
-270,825 |
-258,036 |
-215,169 |
-232,855 |
-134,742 |
-122,701 |
-238,735 |
-251,104 |
-234,077 |
-218,960 |
-148,776 |
-109,052 |
-103,589 |
-65,857 |
-5,806 |
-97,694 |
-32,363 |
已收利息 |
46,294 |
27,563 |
24,345 |
26,450 |
7,233 |
5,795 |
9,398 |
8,521 |
9,337 |
6,285 |
10,588 |
4,087 |
2,806 |
2,736 |
4,607 |
41,018 |
2,125 |
3,331 |
已付利息 |
-119,104 |
-106,728 |
-151,870 |
-156,931 |
-142,193 |
-118,407 |
-118,925 |
-151,654 |
-167,002 |
-151,675 |
-144,907 |
-106,469 |
-91,057 |
-83,840 |
-70,464 |
-46,824 |
-47,320 |
-35,694 |
已收股息 |
13,477 |
15,188 |
3,580 |
5,996 |
2,288 |
0 |
1,738 |
800 |
2,617 |
800 |
3,295 |
800 |
1,600 |
0 |
0 |
0 |
501 |
0 |
已付股息 |
-180,663 |
-206,848 |
-134,091 |
-90,684 |
-100,183 |
-22,130 |
-14,912 |
-96,402 |
-96,056 |
-89,487 |
-87,936 |
-47,194 |
-22,401 |
-22,485 |
0 |
0 |
-53,000 |
0 |
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 |
-65,065 |
-100,493 |
-40,146 |
-20,344 |
-7,491 |
-29,171 |
-22,163 |
-78,288 |
-82,271 |
-112,718 |
-72,611 |
-55,820 |
-29,493 |
-5,561 |
-176 |
-19,676 |
-50,837 |
-30,253 |
投資活動之現金流量 |
-331,060 |
-853,675 |
-1,031,784 |
-483,885 |
-788,339 |
-237,256 |
-363,749 |
-345,481 |
-842,385 |
-564,026 |
-538,453 |
-803,576 |
-134,714 |
-439,738 |
-525,793 |
-409,779 |
-124,361 |
-6,165 |
增添固定資產 |
-496,301 |
-453,465 |
-476,158 |
-510,367 |
-307,235 |
-299,586 |
-392,961 |
-443,014 |
-691,003 |
-450,736 |
-458,508 |
-348,453 |
-285,062 |
-331,307 |
-360,991 |
-333,255 |
-135,610 |
-44,023 |
出售固定資產 |
0 |
0 |
0 |
776 |
6,476 |
3,105 |
10,604 |
3,335 |
2,077 |
8,582 |
5,840 |
32,136 |
28,287 |
24,327 |
377 |
1,396 |
986 |
5,227 |
投資增加 |
-308,453 |
-35,164 |
-951,499 |
-23,240 |
-22,439 |
-25,860 |
-7,257 |
-5,314 |
-1,950 |
1,029 |
-12,724 |
0 |
-52,662 |
0 |
-16,406 |
0 |
0 |
31,709 |
投資減少 |
0 |
33,900 |
4,003 |
0 |
0 |
4,505 |
656 |
-2,084 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
19,392 |
922 |
與關聯人士之現金流量 |
12,068 |
1,150,000 |
350,000 |
7,790 |
0 |
0 |
130,097 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
其他 |
461,626 |
-1,548,946 |
41,870 |
41,156 |
-465,141 |
80,580 |
-104,888 |
101,596 |
-151,509 |
-122,901 |
-73,061 |
-487,259 |
174,723 |
-132,758 |
-148,773 |
-77,920 |
-9,129 |
0 |
融資活動前之現金流量 |
-267,503 |
-582,200 |
17,594 |
-300,388 |
-210,295 |
-156,992 |
8,318 |
48,316 |
-527,293 |
-711,016 |
-384,156 |
-300,195 |
-46,686 |
-305,389 |
-668,260 |
-475,170 |
-120,686 |
-289,419 |
融資活動之現金流量 |
113,359 |
1,113,135 |
408,075 |
116,230 |
577,136 |
113,895 |
-47,865 |
90,822 |
621,337 |
648,923 |
431,566 |
87,453 |
299,050 |
272,835 |
607,593 |
568,931 |
122,822 |
266,055 |
新增貸款 |
3,352,797 |
4,480,470 |
4,975,897 |
3,274,060 |
4,937,670 |
5,042,507 |
4,902,796 |
4,485,757 |
4,061,262 |
3,806,294 |
3,004,414 |
1,905,668 |
2,096,839 |
1,896,900 |
2,021,191 |
1,494,982 |
1,153,159 |
991,650 |
償還貸款 |
-3,225,488 |
-5,207,503 |
-4,946,811 |
-3,206,106 |
-4,747,183 |
-4,938,127 |
-5,080,758 |
-4,394,935 |
-3,811,815 |
-3,167,734 |
-2,859,572 |
-1,818,215 |
-1,797,789 |
-1,624,065 |
-1,436,295 |
-1,507,922 |
-1,084,700 |
-764,050 |
定息/債項工具融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
0 |
690,168 |
37,921 |
40,486 |
386,649 |
9,515 |
0 |
0 |
403,980 |
10,363 |
286,724 |
0 |
0 |
0 |
0 |
597,316 |
234,261 |
0 |
與關聯人士之現金流量 |
12,068 |
1,150,000 |
350,000 |
7,790 |
0 |
0 |
130,097 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
其他 |
-26,018 |
0 |
-8,932 |
0 |
0 |
0 |
0 |
0 |
-32,090 |
0 |
0 |
0 |
0 |
0 |
22,697 |
-15,445 |
-179,898 |
38,455 |
現金及等同現金之增加/(減少) |
-154,144 |
530,935 |
425,669 |
-184,158 |
366,841 |
-43,097 |
-39,547 |
139,138 |
94,044 |
-62,093 |
47,410 |
-212,742 |
252,364 |
-32,554 |
-60,667 |
93,761 |
2,136 |
-23,364 |
年初之現金及現金等同項目 |
1,356,881 |
827,246 |
398,017 |
583,235 |
219,798 |
259,546 |
323,486 |
181,373 |
88,406 |
150,499 |
103,089 |
315,831 |
63,467 |
96,021 |
156,688 |
62,927 |
60,791 |
84,155 |
外匯兌換率變動之影響/(其他) |
17,106 |
-1,300 |
3,560 |
-1,060 |
-3,404 |
3,349 |
-24,393 |
2,975 |
-1,077 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
年終之現金及現金等同項目 |
1,219,843 |
1,356,881 |
827,246 |
398,017 |
583,235 |
219,798 |
259,546 |
323,486 |
181,373 |
88,406 |
150,499 |
103,089 |
315,831 |
63,467 |
96,021 |
156,688 |
62,927 |
60,791 |
貨幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
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 |
0 |
0 |
說明:1代表無保留意見;2代表保留意見;3代表修改意見
|
|