|
中國建材股份有限公司 - H股, 03323.HK - 綜合現金流量表 |
2023-12 |
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 |
31,569,149 |
31,880,419 |
57,998,729 |
71,857,291 |
71,500,203 |
53,764,594 |
24,334,064 |
16,483,730 |
10,226,842 |
18,138,983 |
14,099,708 |
12,711,212 |
14,566,984 |
6,833,491 |
4,411,996 |
4,600,026 |
807,495 |
499,447 |
383,101 |
投資回報及融資費用之現金流量 |
-12,077,886 |
-15,804,456 |
-15,320,108 |
-12,878,041 |
-12,569,850 |
-17,010,858 |
-10,760,853 |
-10,548,886 |
-11,887,620 |
-12,549,279 |
-11,358,042 |
-9,889,484 |
-5,453,055 |
-3,126,996 |
-1,993,001 |
-1,538,417 |
-537,250 |
-274,256 |
-178,085 |
已收利息 |
886,557 |
1,127,925 |
997,091 |
919,518 |
789,322 |
727,010 |
298,629 |
665,248 |
556,245 |
764,906 |
598,270 |
458,841 |
224,421 |
126,203 |
289,770 |
246,752 |
57,880 |
103,809 |
19,356 |
已付利息 |
-6,341,673 |
-7,565,941 |
-8,489,496 |
-8,476,107 |
-9,469,194 |
-15,352,633 |
-10,753,815 |
-10,365,939 |
-10,583,142 |
-11,462,127 |
-10,466,327 |
-7,590,007 |
-4,175,635 |
-2,934,586 |
-2,070,382 |
-1,701,108 |
-517,232 |
-269,261 |
-233,048 |
已收股息 |
991,438 |
1,438,625 |
700,554 |
1,118,764 |
887,138 |
577,592 |
801,182 |
173,942 |
419,610 |
133,429 |
126,100 |
103,771 |
43,002 |
23,356 |
17,390 |
8,070 |
46,257 |
73,654 |
35,607 |
已付股息 |
-7,614,208 |
-10,805,065 |
-8,528,257 |
-6,440,216 |
-4,777,116 |
-2,962,827 |
-1,106,849 |
-1,022,137 |
-2,280,333 |
-1,985,487 |
-1,616,085 |
-2,862,089 |
-1,544,843 |
-341,969 |
-229,779 |
-92,131 |
-124,155 |
-182,458 |
0 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-3,348,857 |
-5,917,276 |
-8,869,266 |
-8,528,133 |
-8,872,341 |
-5,960,823 |
-2,362,575 |
-1,759,746 |
-2,480,344 |
-3,734,808 |
-3,041,528 |
-3,153,057 |
-2,737,816 |
-927,386 |
-491,876 |
-259,256 |
-168,392 |
-61,398 |
-44,367 |
投資活動之現金流量 |
-28,412,770 |
-27,653,377 |
-36,424,266 |
-30,421,253 |
-27,536,662 |
-16,829,934 |
-7,522,823 |
-12,534,838 |
-13,132,787 |
-17,031,069 |
-28,612,961 |
-36,771,045 |
-24,888,883 |
-17,226,215 |
-13,899,246 |
-10,652,462 |
-5,535,721 |
-2,589,003 |
-1,067,766 |
增添固定資產 |
-18,807,282 |
-27,464,998 |
-28,992,992 |
-19,928,547 |
-23,372,178 |
-15,709,882 |
-8,263,981 |
-10,847,099 |
-7,187,086 |
-8,567,325 |
-9,409,805 |
-11,411,148 |
-12,288,117 |
-9,719,973 |
-5,893,277 |
-4,055,921 |
-1,492,827 |
-1,407,713 |
-1,013,835 |
出售固定資產 |
1,184,743 |
3,755,030 |
8,775,523 |
7,389,196 |
2,589,964 |
1,422,444 |
554,822 |
663,848 |
321,631 |
137,133 |
386,266 |
113,198 |
68,850 |
83,559 |
21,227 |
17,236 |
24,909 |
59,862 |
8,039 |
投資增加 |
-28,402,207 |
-24,206,200 |
-14,790,413 |
-18,814,803 |
-10,815,191 |
-2,852,236 |
-1,043,972 |
-2,643,681 |
-2,779,897 |
-3,129,174 |
-5,010,455 |
-15,357,680 |
-6,286,177 |
-1,619,516 |
-1,404,205 |
-4,812,902 |
-2,877,996 |
-753,808 |
56,962 |
投資減少 |
21,766,513 |
18,996,975 |
11,709,432 |
17,404,046 |
9,454,420 |
466,389 |
412,291 |
3,379,606 |
-61,195 |
-26,274 |
85,419 |
0 |
191,815 |
6,311 |
87,003 |
15,663 |
0 |
17,189 |
-51,362 |
與關聯人士之現金流量 |
316,520 |
9,806,583 |
-2,747,564 |
1,379,459 |
2,845,639 |
-3,134,134 |
573,790 |
-837,191 |
5,039,999 |
12,767 |
3,164,119 |
391,165 |
756,198 |
1,171,360 |
-1,137,417 |
385,480 |
240,475 |
-6,149 |
10,974 |
其他 |
-4,471,057 |
-8,540,767 |
-10,378,252 |
-17,850,604 |
-8,239,316 |
2,977,485 |
244,227 |
-2,250,321 |
-8,466,239 |
-5,458,196 |
-17,828,505 |
-10,506,580 |
-7,331,452 |
-7,147,956 |
-5,572,577 |
-2,202,018 |
-1,430,282 |
-498,384 |
-78,544 |
融資活動前之現金流量 |
-12,270,364 |
-17,494,690 |
-2,614,911 |
20,029,864 |
22,521,350 |
13,962,979 |
3,687,813 |
-8,359,740 |
-17,273,909 |
-15,176,173 |
-28,912,823 |
-37,102,374 |
-18,512,770 |
-14,447,106 |
-11,972,127 |
-7,850,109 |
-5,433,868 |
-2,425,210 |
-907,117 |
融資活動之現金流量 |
12,877,788 |
15,716,307 |
251,094 |
-14,024,738 |
-19,264,173 |
-16,544,517 |
-4,610,347 |
7,952,081 |
17,525,553 |
16,564,491 |
27,720,812 |
37,557,665 |
20,249,570 |
18,576,665 |
12,089,656 |
8,428,874 |
7,035,828 |
3,041,295 |
1,014,447 |
新增貸款 |
125,276,286 |
132,274,800 |
142,573,480 |
170,807,405 |
178,594,310 |
198,200,665 |
187,734,167 |
203,725,058 |
228,840,640 |
166,689,373 |
137,477,381 |
114,543,195 |
62,656,102 |
55,775,219 |
48,195,703 |
34,019,776 |
13,168,213 |
7,330,386 |
3,751,037 |
償還貸款 |
-114,701,822 |
-125,341,126 |
-137,805,709 |
-184,015,241 |
-199,194,702 |
-217,080,615 |
-197,581,054 |
-196,903,818 |
-220,648,080 |
-155,357,267 |
-108,477,062 |
-62,446,330 |
-39,438,657 |
-40,252,199 |
-33,817,587 |
-25,976,382 |
-8,706,552 |
-6,037,038 |
-2,748,564 |
定息/債項工具融資 |
6,586,804 |
7,476,050 |
4,000,000 |
6,000,000 |
3,500,000 |
5,369,567 |
4,662,750 |
1,998,220 |
4,954,146 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
-4,600,000 |
-8,500,000 |
-5,810,239 |
-8,196,361 |
-5,009,420 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
0 |
0 |
41,126 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2,925,249 |
1,823,826 |
0 |
2,333,692 |
1,754,096 |
1,000 |
與關聯人士之現金流量 |
316,520 |
9,806,583 |
-2,747,564 |
1,379,459 |
2,845,639 |
-3,134,134 |
573,790 |
-837,191 |
5,039,999 |
12,767 |
3,164,119 |
391,165 |
756,198 |
1,171,360 |
-1,137,417 |
385,480 |
240,475 |
-6,149 |
10,974 |
其他 |
0 |
0 |
0 |
0 |
0 |
100,000 |
0 |
-30,188 |
-661,152 |
5,219,618 |
-4,443,626 |
-14,930,365 |
-3,724,073 |
-1,042,964 |
-2,974,869 |
0 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
607,424 |
-1,778,383 |
-2,363,817 |
6,005,126 |
3,257,177 |
-2,581,538 |
-922,534 |
-407,659 |
251,644 |
1,388,318 |
-1,192,011 |
455,291 |
1,736,800 |
4,129,559 |
117,529 |
578,765 |
1,601,960 |
616,085 |
107,330 |
年初之現金及現金等同項目 |
26,990,449 |
28,609,962 |
30,099,887 |
24,193,928 |
20,929,076 |
23,396,413 |
10,252,050 |
10,584,045 |
10,294,381 |
8,979,909 |
10,222,056 |
9,738,253 |
7,971,737 |
3,843,633 |
3,726,253 |
3,150,613 |
1,549,123 |
932,580 |
826,332 |
外匯兌換率變動之影響/(其他) |
-167,373 |
158,870 |
-326,320 |
-375,145 |
-101,132 |
112,345 |
25,765 |
74,253 |
38,020 |
-77,574 |
-50,136 |
28,512 |
29,716 |
-1,455 |
-149 |
-3,125 |
-470 |
458 |
-1,082 |
年終之現金及現金等同項目 |
27,430,500 |
26,990,449 |
27,409,750 |
29,823,909 |
24,085,121 |
20,927,220 |
9,355,281 |
10,250,639 |
10,584,045 |
10,290,653 |
8,979,909 |
10,222,056 |
9,738,253 |
7,971,737 |
3,843,633 |
3,726,253 |
3,150,613 |
1,549,123 |
932,580 |
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 |
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 |
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
|
|