|
保利置业集团有限公司, 00119.HK - 综合现金流量表 |
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 |
经营活动之现金流量 |
-5,030,916 |
1,878,496 |
1,568,717 |
1,572,278 |
6,041,455 |
11,787,755 |
10,736,896 |
5,757,754 |
458,768 |
6,078,254 |
6,790,984 |
-7,916,548 |
-11,905,982 |
2,391,031 |
-1,237,913 |
-1,161,326 |
574,627 |
190,924 |
投资回报及融资费用之现金流量 |
-4,154,150 |
-2,545,211 |
-4,538,434 |
-4,244,825 |
-3,234,327 |
-2,347,172 |
-3,346,332 |
-4,689,428 |
-3,981,433 |
-4,573,069 |
-3,850,174 |
-3,862,642 |
-1,427,168 |
-806,827 |
-597,488 |
-76,524 |
-116,871 |
-102,220 |
已收利息 |
511,117 |
577,082 |
618,113 |
332,255 |
360,147 |
349,916 |
315,330 |
390,053 |
329,242 |
250,103 |
96,311 |
95,743 |
50,728 |
42,268 |
19,746 |
32,434 |
0 |
0 |
已付利息 |
-4,335,186 |
-4,034,146 |
-4,116,447 |
-3,821,583 |
-3,059,816 |
-2,675,004 |
-3,498,183 |
-4,116,315 |
-3,502,659 |
-3,734,705 |
-4,021,676 |
-3,363,834 |
-1,214,060 |
-811,963 |
-519,845 |
-63,277 |
-78,124 |
-49,077 |
已收股息 |
66,993 |
1,349,403 |
227,547 |
10,399 |
39,079 |
37,730 |
5,532 |
3,073 |
5,324 |
4,033 |
78,648 |
8,164 |
1,127 |
3,626 |
0 |
7,679 |
6,103 |
5,300 |
已付股息 |
-397,074 |
-437,550 |
-1,267,647 |
-765,896 |
-573,737 |
-59,814 |
-169,011 |
-966,239 |
-813,340 |
-1,092,500 |
-3,457 |
-602,715 |
-264,963 |
-40,758 |
-97,389 |
-53,360 |
-44,850 |
-58,443 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已缴)税项 |
-4,071,811 |
-5,187,037 |
-3,534,303 |
-2,440,949 |
-2,606,353 |
-1,729,836 |
-2,156,354 |
-1,950,730 |
-1,989,599 |
-2,396,195 |
-1,880,115 |
-1,274,977 |
-559,841 |
-344,497 |
-92,071 |
-59,053 |
-11,386 |
-14,399 |
投资活动之现金流量 |
-338,156 |
684,157 |
1,706,182 |
1,275,570 |
-7,244,545 |
-4,031,658 |
-1,547,129 |
4,659,954 |
-5,400,669 |
-1,795,291 |
-547,558 |
-212,187 |
-1,939,324 |
-1,846,884 |
131,878 |
351,794 |
-859,020 |
-905,120 |
增添固定资产 |
-459,442 |
-60,345 |
-50,009 |
-41,354 |
-123,484 |
-34,327 |
-39,998 |
-81,379 |
-145,996 |
-147,246 |
-61,451 |
-104,894 |
-392,563 |
-143,429 |
-108,723 |
-393,848 |
-338,997 |
-430,524 |
出售固定资产 |
0 |
0 |
0 |
0 |
15,321 |
20,069 |
55,094 |
118,005 |
139,675 |
173,742 |
200,864 |
13,565 |
0 |
41,136 |
14,761 |
27,476 |
27,313 |
247,295 |
投资增加 |
-63,871 |
2,269,446 |
555,609 |
887,900 |
-3,978,525 |
-2,246,912 |
-492,953 |
981,438 |
-117,220 |
-374,179 |
-86,420 |
-94,450 |
-234,105 |
56,857 |
842,032 |
-117,854 |
-540,761 |
-360,854 |
投资减少 |
-3,518 |
-379,072 |
128,473 |
-101,863 |
503 |
0 |
11,301 |
610 |
-49,522 |
-486,306 |
36,640 |
633,802 |
397,394 |
164,981 |
9,853 |
919,477 |
259,715 |
7,371 |
与关联人士之现金流量 |
3,796,990 |
5,588,714 |
530,152 |
1,233,205 |
347,027 |
1,186,476 |
863,623 |
-1,060,892 |
738,577 |
1,117,216 |
-1,256,847 |
2,148,124 |
-670,349 |
-484,547 |
6,823 |
647,365 |
-12,321 |
335,272 |
其他 |
-3,608,315 |
-6,734,586 |
541,957 |
-702,318 |
-3,505,387 |
-2,956,964 |
-1,944,196 |
4,702,172 |
-5,966,183 |
-2,078,518 |
619,656 |
-2,808,334 |
-1,039,701 |
-1,481,882 |
-632,868 |
-730,822 |
-253,969 |
-703,680 |
融资活动前之现金流量 |
-13,595,033 |
-5,169,595 |
-4,797,838 |
-3,837,926 |
-7,043,770 |
3,679,089 |
3,687,081 |
3,777,550 |
-10,912,933 |
-2,686,301 |
513,137 |
-13,266,354 |
-15,832,315 |
-607,177 |
-1,795,594 |
-945,109 |
-412,650 |
-830,815 |
融资活动之现金流量 |
14,277,472 |
-2,536,318 |
18,113,286 |
8,866,624 |
9,815,843 |
-1,773,426 |
-3,638,478 |
-1,736,456 |
12,323,825 |
2,787,590 |
1,499,215 |
8,984,662 |
21,166,068 |
7,595,703 |
2,977,079 |
2,090,181 |
750,360 |
669,693 |
新增贷款 |
31,073,283 |
29,530,110 |
39,664,598 |
30,181,963 |
27,806,144 |
17,130,554 |
26,310,544 |
21,210,495 |
33,756,279 |
21,882,784 |
24,836,875 |
22,809,806 |
25,043,317 |
8,321,559 |
4,310,978 |
1,958,919 |
952,265 |
908,942 |
偿还贷款 |
-28,592,801 |
-33,664,898 |
-25,981,464 |
-22,548,544 |
-19,141,926 |
-20,090,456 |
-29,583,432 |
-22,144,720 |
-23,183,754 |
-24,284,752 |
-22,080,813 |
-15,973,264 |
-6,641,926 |
-4,392,890 |
-1,352,326 |
-1,010,053 |
-790,762 |
-573,359 |
定息/债项工具融资 |
8,000,000 |
763,415 |
3,900,000 |
0 |
4,704,598 |
0 |
0 |
251,226 |
998,696 |
3,900,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
偿还定息/债项工具 |
0 |
-4,753,659 |
0 |
0 |
-3,900,000 |
0 |
-1,229,213 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融资 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
7,435 |
14,027 |
172,342 |
0 |
0 |
3,435,026 |
4,151,581 |
11,604 |
493,950 |
601,178 |
243 |
与关联人士之现金流量 |
3,796,990 |
5,588,714 |
530,152 |
1,233,205 |
347,027 |
1,186,476 |
863,623 |
-1,060,892 |
738,577 |
1,117,216 |
-1,256,847 |
2,148,124 |
-670,349 |
-484,547 |
6,823 |
647,365 |
-12,321 |
335,272 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-4 |
0 |
0 |
0 |
0 |
0 |
-1,405 |
现金及等同现金之增加/(减少) |
682,439 |
-7,705,913 |
13,315,448 |
5,028,698 |
2,772,073 |
1,905,663 |
48,603 |
2,041,094 |
1,410,892 |
101,289 |
2,012,352 |
-4,281,692 |
5,333,753 |
6,988,526 |
1,181,485 |
1,145,072 |
337,710 |
-161,122 |
年初之现金及现金等同项目 |
29,747,851 |
42,963,626 |
27,480,746 |
23,152,884 |
20,921,650 |
17,581,484 |
17,908,117 |
16,236,973 |
14,826,081 |
14,307,863 |
12,295,634 |
15,872,810 |
10,100,429 |
3,111,903 |
1,823,199 |
631,967 |
274,406 |
440,249 |
外汇兑换率变动之影响/(其他) |
748,414 |
1,020,154 |
2,167,597 |
-700,836 |
-540,839 |
1,434,503 |
-375,236 |
-369,950 |
0 |
416,929 |
-123 |
704,516 |
438,628 |
0 |
107,219 |
46,160 |
19,851 |
-4,721 |
年终之现金及现金等同项目 |
31,178,704 |
36,277,867 |
42,963,791 |
27,480,746 |
23,152,884 |
20,921,650 |
17,581,484 |
17,908,117 |
16,236,973 |
14,826,081 |
14,307,863 |
12,295,634 |
15,872,810 |
10,100,429 |
3,111,903 |
1,823,199 |
631,967 |
274,406 |
货币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
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 |
单位 |
千 |
千 |
千 |
千 |
千 |
千 |
千 |
核数师意见 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
说明:1代表无保留意见;2代表保留意见;3代表修改意见
|
|