|
中遠海運發展股份有限公司 - H股, 02866.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 |
8,740,674 |
6,822,394 |
12,123,517 |
7,840,628 |
721,536 |
2,819,487 |
-1,071,578 |
229,588 |
-2,302,700 |
5,498,286 |
-3,418,661 |
4,220,026 |
5,690,829 |
2,975,706 |
5,304,218 |
投資回報及融資費用之現金流量 |
-4,140,842 |
-4,799,275 |
-3,058,186 |
-1,919,229 |
-382,863 |
-392,056 |
-422,477 |
-517,145 |
-208,282 |
-277,914 |
-18,001 |
-711,988 |
-2,228,709 |
-1,278,817 |
-2,165,781 |
已收利息 |
187,544 |
131,227 |
77,396 |
98,960 |
237,155 |
161,178 |
126,158 |
86,909 |
133,933 |
52,606 |
207,707 |
291,854 |
106,746 |
74,849 |
84,801 |
已付利息 |
-4,844,875 |
-5,347,521 |
-3,320,378 |
-1,860,163 |
-633,427 |
-586,825 |
-603,012 |
-649,897 |
-360,793 |
-344,396 |
-243,452 |
-562,280 |
-551,681 |
-635,433 |
-566,924 |
已收股息 |
1,003,822 |
475,825 |
184,796 |
211,750 |
33,622 |
38,113 |
74,663 |
50,436 |
24,737 |
18,178 |
22,934 |
39,089 |
7,076 |
5,367 |
5,256 |
已付股息 |
-487,333 |
-58,806 |
0 |
-369,776 |
-20,213 |
-4,522 |
-20,286 |
-4,593 |
-6,159 |
-4,302 |
-5,190 |
-480,651 |
-1,790,850 |
-723,600 |
-1,688,914 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-316,609 |
-404,417 |
-271,376 |
-183,312 |
-40,614 |
-106,399 |
-72,607 |
-93,276 |
-91,595 |
-59,902 |
-315,852 |
-1,124,903 |
-85,373 |
-210,043 |
-163,070 |
投資活動之現金流量 |
-11,608,926 |
-18,395,688 |
-6,914,681 |
-14,042,210 |
-3,596,117 |
-6,058,616 |
-2,059,027 |
1,254,405 |
-5,546,196 |
-2,070,233 |
-1,541,929 |
-9,296,643 |
-4,913,163 |
-3,766,906 |
-5,087,662 |
增添固定資產 |
-2,862,338 |
-4,363,290 |
-2,098,976 |
-4,301,941 |
-3,787,692 |
-5,909,290 |
-2,640,090 |
-2,115,107 |
-5,385,603 |
-2,115,113 |
-1,413,809 |
-6,755,112 |
-4,874,933 |
-3,671,894 |
-5,088,539 |
出售固定資產 |
202,994 |
497,271 |
1,425,621 |
251,381 |
191,575 |
126,606 |
161,409 |
3,389,312 |
61,900 |
154,406 |
58,071 |
266,514 |
6,127 |
15,516 |
877 |
投資增加 |
-825,354 |
-8,154,257 |
-10,326,477 |
-6,758,598 |
0 |
-506,983 |
-305,077 |
-19,800 |
-235,493 |
-168,000 |
-193,191 |
-2,691,419 |
0 |
-110,528 |
0 |
投資減少 |
158,072 |
-291,060 |
11,631,298 |
5,667,197 |
0 |
231,051 |
724,731 |
0 |
0 |
71,474 |
7,000 |
22,272 |
0 |
0 |
0 |
與關聯人士之現金流量 |
0 |
0 |
-803,873 |
0 |
0 |
41,583 |
45,428 |
47,853 |
90,000 |
0 |
13,750 |
0 |
0 |
0 |
5,614 |
其他 |
-8,282,300 |
-6,084,352 |
-6,742,274 |
-8,900,249 |
0 |
-41,583 |
-45,428 |
-47,853 |
-77,000 |
-13,000 |
-13,750 |
-138,898 |
-44,357 |
0 |
-5,614 |
融資活動前之現金流量 |
-7,325,703 |
-16,776,986 |
1,879,274 |
-8,304,123 |
-3,298,058 |
-3,737,584 |
-3,625,689 |
873,572 |
-8,148,773 |
3,090,237 |
-5,294,443 |
-6,913,508 |
-1,536,416 |
-2,280,060 |
-2,112,295 |
融資活動之現金流量 |
1,616,957 |
8,633,829 |
6,206,655 |
7,655,040 |
4,640,068 |
3,492,906 |
4,560,523 |
887,927 |
4,713,701 |
757,448 |
544,964 |
2,150,401 |
14,911,293 |
1,772,229 |
-327,823 |
新增貸款 |
52,918,431 |
53,320,976 |
43,758,885 |
205,612,647 |
13,752,922 |
11,636,482 |
19,589,402 |
11,010,034 |
7,736,196 |
4,379,253 |
7,134,600 |
4,391,559 |
2,015,386 |
2,645,285 |
1,207,207 |
償還貸款 |
-62,892,947 |
-46,843,254 |
-38,970,609 |
-167,817,570 |
-9,123,854 |
-8,185,159 |
-15,074,307 |
-10,169,960 |
-3,112,495 |
-3,621,805 |
-6,603,386 |
-2,241,158 |
-5,115,733 |
-2,222,706 |
-1,540,644 |
定息/債項工具融資 |
20,280,000 |
5,916,000 |
4,395,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,775,488 |
0 |
0 |
償還定息/債項工具 |
-8,748,833 |
-3,340,754 |
-2,400,003 |
-317,206 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
15,221,864 |
0 |
0 |
與關聯人士之現金流量 |
0 |
0 |
-803,873 |
0 |
0 |
41,583 |
45,428 |
47,853 |
90,000 |
0 |
13,750 |
0 |
0 |
0 |
5,614 |
其他 |
60,306 |
-419,139 |
227,255 |
-29,822,831 |
11,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,014,288 |
1,349,650 |
0 |
現金及等同現金之增加/(減少) |
-5,708,746 |
-8,143,157 |
8,085,929 |
-649,083 |
1,342,010 |
-244,678 |
934,834 |
1,761,499 |
-3,435,072 |
3,847,685 |
-4,749,479 |
-4,763,107 |
13,374,877 |
-507,831 |
-2,440,118 |
年初之現金及現金等同項目 |
15,249,194 |
23,193,300 |
15,527,254 |
15,931,671 |
9,355,888 |
9,602,804 |
8,830,970 |
7,073,273 |
10,648,396 |
6,936,708 |
11,686,978 |
16,450,085 |
2,915,542 |
3,423,373 |
5,863,491 |
外匯兌換率變動之影響/(其他) |
61,057 |
199,051 |
-419,883 |
244,666 |
303,153 |
-2,238 |
-163,000 |
-3,802 |
-140,051 |
-135,997 |
-791 |
0 |
0 |
0 |
0 |
年終之現金及現金等同項目 |
9,601,505 |
15,249,194 |
23,193,300 |
15,527,254 |
11,001,051 |
9,355,888 |
9,602,804 |
8,830,970 |
7,073,273 |
10,648,396 |
6,936,708 |
11,686,978 |
16,290,419 |
2,915,542 |
3,423,373 |
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 |
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
|
|