|
萬科海外投資控股有限公司, 01036.HK - 綜合現金流量表 |
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 |
2007-03 |
2006-03 |
經營活動之現金流量 |
90,295 |
71,032 |
95,200 |
32,747 |
59,035 |
54,980 |
65,519 |
224,387 |
272,361 |
233,054 |
203,458 |
132,436 |
82,765 |
45,771 |
71,802 |
投資回報及融資費用之現金流量 |
-21,325 |
397,967 |
-6,400 |
-10,114 |
-16,888 |
-22,286 |
-26,661 |
-285,863 |
-390,298 |
-188,905 |
-154,261 |
-142,963 |
-40,579 |
-64,464 |
16,750 |
已收利息 |
26,979 |
84,653 |
5,286 |
1,593 |
1,515 |
1 |
391 |
3,313 |
4,520 |
962 |
600 |
2,179 |
23,639 |
24,578 |
13,339 |
已付利息 |
-13,246 |
0 |
0 |
-21 |
-10,612 |
-14,496 |
-19,261 |
-38,721 |
-71,434 |
-73,098 |
-65,463 |
-67,866 |
-5,342 |
-4,820 |
-5,957 |
已收股息 |
0 |
325,000 |
0 |
0 |
0 |
0 |
0 |
96,971 |
95,232 |
23,776 |
30,282 |
42,764 |
19,524 |
8,437 |
79,483 |
已付股息 |
-35,058 |
-11,686 |
-11,686 |
-11,686 |
-7,791 |
-7,791 |
-7,791 |
-347,426 |
-418,616 |
-140,545 |
-119,680 |
-120,040 |
-78,400 |
-76,614 |
-70,115 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-16,045 |
0 |
退回/(已繳)稅項 |
-5,498 |
-4,334 |
-12,118 |
-7,274 |
-7,481 |
-4,128 |
-9,206 |
-2,882 |
-27,433 |
-14,922 |
-46,373 |
-18,686 |
-2,398 |
-13,354 |
-12,764 |
投資活動之現金流量 |
-1,447,588 |
94,515 |
85,301 |
-27,165 |
-30,100 |
151,212 |
-580,595 |
-80,415 |
61,930 |
972,063 |
-68,539 |
-1,172,456 |
-1,320,625 |
132,522 |
494,103 |
增添固定資產 |
-1,319 |
-8,099 |
-26,125 |
0 |
-466 |
0 |
-14 |
-717 |
-33,183 |
-16,816 |
-66,734 |
-1,215,856 |
-355,073 |
-117,209 |
-69,745 |
出售固定資產 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
25,296 |
941,898 |
9 |
1,097 |
236 |
154,071 |
768,052 |
投資增加 |
-1,653,719 |
0 |
0 |
0 |
0 |
-150,000 |
-577,900 |
-45,499 |
-277,922 |
0 |
-10 |
-6,654 |
-1,211,080 |
-211,658 |
-254,107 |
投資減少 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
27,365 |
0 |
0 |
12,945 |
36,782 |
7,659 |
0 |
0 |
與關聯人士之現金流量 |
409,572 |
0 |
0 |
0 |
0 |
0 |
0 |
-32,498 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
其他 |
-202,122 |
102,614 |
111,426 |
-27,165 |
-29,634 |
301,212 |
-2,681 |
-29,066 |
347,739 |
46,981 |
-14,749 |
12,175 |
237,633 |
307,318 |
49,903 |
融資活動前之現金流量 |
-1,384,116 |
559,180 |
161,983 |
-11,806 |
4,566 |
179,778 |
-550,943 |
-144,773 |
-83,440 |
1,001,290 |
-65,715 |
-1,201,669 |
-1,280,837 |
100,475 |
569,891 |
融資活動之現金流量 |
408,331 |
0 |
0 |
0 |
699,176 |
-188,500 |
521,500 |
-451,298 |
135,075 |
-575,650 |
64,560 |
1,224,240 |
826,886 |
60,760 |
-214,703 |
新增貸款 |
0 |
0 |
0 |
0 |
0 |
10,000 |
530,000 |
254,600 |
558,825 |
675,000 |
1,177,738 |
2,078,240 |
876,920 |
507,023 |
295,000 |
償還貸款 |
-1,241 |
0 |
0 |
0 |
-333,000 |
-198,500 |
-8,500 |
-673,400 |
-423,750 |
-1,250,650 |
-1,113,178 |
-854,000 |
-50,034 |
-446,263 |
-509,703 |
定息/債項工具融資 |
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 |
股本融資 |
0 |
0 |
0 |
0 |
1,032,176 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
與關聯人士之現金流量 |
409,572 |
0 |
0 |
0 |
0 |
0 |
0 |
-32,498 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
其他 |
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) |
-975,785 |
559,180 |
161,983 |
-11,806 |
703,742 |
-8,722 |
-29,443 |
-596,071 |
51,635 |
425,640 |
-1,155 |
22,571 |
-453,951 |
161,235 |
355,188 |
年初之現金及現金等同項目 |
1,425,085 |
865,905 |
703,922 |
715,728 |
11,986 |
20,708 |
50,151 |
647,478 |
595,167 |
172,004 |
175,548 |
146,864 |
601,456 |
429,778 |
76,222 |
外匯兌換率變動之影響/(其他) |
1,593 |
0 |
0 |
0 |
0 |
0 |
0 |
-1,256 |
676 |
-2,477 |
-2,389 |
6,113 |
-641 |
10,443 |
-1,632 |
年終之現金及現金等同項目 |
450,893 |
1,425,085 |
865,905 |
703,922 |
715,728 |
11,986 |
20,708 |
50,151 |
647,478 |
595,167 |
172,004 |
175,548 |
146,864 |
601,456 |
429,778 |
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 |
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 |
說明:1代表無保留意見;2代表保留意見;3代表修改意見
|
|