|
上海集優機械股份有限公司 - H股, 02345.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 |
2006-12 |
2005-12 |
經營活動之現金流量 |
666,231 |
594,946 |
687,355 |
670,388 |
440,133 |
358,336 |
85,692 |
436,202 |
90,458 |
210,589 |
291,999 |
278,636 |
238,840 |
113,195 |
156,616 |
投資回報及融資費用之現金流量 |
-135,290 |
-72,390 |
-146,823 |
-149,559 |
-160,015 |
-35,605 |
-63,512 |
-64,803 |
-66,965 |
-36,270 |
-47,162 |
-34,976 |
-14,022 |
54,805 |
-27,617 |
已收利息 |
0 |
0 |
0 |
0 |
0 |
0 |
18,787 |
20,305 |
19,601 |
15,365 |
16,897 |
21,029 |
38,525 |
71,053 |
1,695 |
已付利息 |
-97,479 |
-100,369 |
-130,253 |
-119,298 |
-154,439 |
-65,514 |
-53,083 |
-45,196 |
-37,002 |
-12,368 |
-5,056 |
-5,415 |
-7,702 |
-18,826 |
-16,195 |
已收股息 |
33,453 |
27,995 |
33,770 |
15,764 |
16,235 |
46,793 |
4,094 |
14,743 |
10,761 |
1,005 |
1,325 |
5,216 |
12,686 |
8,578 |
35 |
已付股息 |
-71,264 |
-16 |
-50,340 |
-46,025 |
-21,811 |
-16,884 |
-33,310 |
-54,655 |
-60,325 |
-40,272 |
-60,328 |
-55,806 |
-57,531 |
-6,000 |
-13,152 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-54,255 |
-87,547 |
-90,566 |
-83,086 |
-87,945 |
-60,527 |
-25,666 |
-48,128 |
-33,963 |
-17,802 |
-29,140 |
-94,363 |
-58,382 |
-77,473 |
-34,006 |
投資活動之現金流量 |
-278,654 |
-173,961 |
-267,411 |
-176,686 |
157,817 |
-1,482,194 |
-120,752 |
-374,645 |
-335,847 |
-305,212 |
-19,621 |
-507,669 |
309,424 |
-1,046,590 |
-323,266 |
增添固定資產 |
-275,473 |
-287,435 |
-208,638 |
-212,114 |
-253,260 |
-195,540 |
-145,921 |
-151,197 |
-364,772 |
-683,633 |
-168,295 |
-178,305 |
-414,635 |
-229,390 |
-289,729 |
出售固定資產 |
16,470 |
20,212 |
22,230 |
646 |
11,931 |
26,536 |
17,681 |
54,651 |
77,127 |
35,235 |
51,481 |
1,769 |
4,577 |
6,632 |
32,715 |
投資增加 |
0 |
0 |
7,795 |
0 |
-64,917 |
-1,206,551 |
-4,863 |
-37,660 |
-95,212 |
-81,316 |
-77,636 |
-13,978 |
-158,388 |
-181,645 |
-32,048 |
投資減少 |
61,243 |
187,870 |
-97,509 |
28,102 |
212,448 |
60,927 |
0 |
0 |
7,132 |
20,704 |
141,917 |
86,133 |
123,473 |
183,360 |
12,218 |
與關聯人士之現金流量 |
-920,307 |
4,229 |
141,227 |
2,792 |
0 |
0 |
0 |
17,500 |
0 |
0 |
0 |
0 |
3,692 |
0 |
53,602 |
其他 |
839,413 |
-98,837 |
-132,516 |
3,888 |
251,615 |
-167,566 |
12,351 |
-257,939 |
39,878 |
403,798 |
32,912 |
-403,288 |
750,705 |
-825,547 |
-100,024 |
融資活動前之現金流量 |
198,032 |
261,048 |
182,555 |
261,057 |
349,990 |
-1,219,990 |
-124,238 |
-51,374 |
-346,317 |
-148,695 |
196,076 |
-358,372 |
475,860 |
-956,063 |
-228,273 |
融資活動之現金流量 |
-67,172 |
90,445 |
-448,212 |
-89,350 |
-225,149 |
1,281,649 |
-252,004 |
194,094 |
276,390 |
337,444 |
-38,000 |
15,000 |
48,692 |
1,185,966 |
275,222 |
新增貸款 |
1,752,301 |
1,146,084 |
515,286 |
100,344 |
810,048 |
1,462,289 |
177,996 |
435,000 |
496,590 |
655,000 |
100,000 |
110,000 |
273,000 |
370,720 |
314,690 |
償還貸款 |
-897,302 |
-1,372,333 |
-604,725 |
-192,486 |
-1,004,772 |
-180,640 |
-430,000 |
-751,329 |
-220,200 |
-317,556 |
-138,000 |
-95,000 |
-228,000 |
-566,617 |
-397,070 |
定息/債項工具融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
492,923 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
-1,864 |
0 |
-500,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
0 |
312,465 |
0 |
0 |
-30,425 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,381,863 |
304,000 |
與關聯人士之現金流量 |
-920,307 |
4,229 |
141,227 |
2,792 |
0 |
0 |
0 |
17,500 |
0 |
0 |
0 |
0 |
3,692 |
0 |
53,602 |
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) |
130,860 |
351,493 |
-265,657 |
171,707 |
124,841 |
61,659 |
-376,242 |
142,720 |
-69,927 |
188,749 |
158,076 |
-343,372 |
524,552 |
229,903 |
46,949 |
年初之現金及現金等同項目 |
1,148,582 |
799,956 |
1,079,793 |
888,462 |
750,812 |
703,607 |
1,081,439 |
938,799 |
938,321 |
747,562 |
566,870 |
852,163 |
359,019 |
159,065 |
0 |
外匯兌換率變動之影響/(其他) |
-3,101 |
-2,867 |
-14,180 |
19,624 |
12,809 |
-14,454 |
-1,591 |
-80 |
-1,234 |
-1,110 |
-24 |
-1,512 |
-31,408 |
-29,949 |
112,116 |
年終之現金及現金等同項目 |
1,276,341 |
1,148,582 |
799,956 |
1,079,793 |
888,462 |
750,812 |
703,606 |
1,081,439 |
867,160 |
935,201 |
724,922 |
507,279 |
852,163 |
359,019 |
159,065 |
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 |
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 |
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
|
|