|
金蝶国际软件集团有限公司, 00268.HK - 综合现金流量表 |
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 |
经营活动之现金流量 |
626,671 |
337,839 |
642,456 |
604,347 |
1,092,951 |
1,009,904 |
911,063 |
697,291 |
662,019 |
606,937 |
524,340 |
71,901 |
177,092 |
302,384 |
221,702 |
297,537 |
277,246 |
217,030 |
145,144 |
投资回报及融资费用之现金流量 |
73,094 |
99,017 |
72,906 |
-112,207 |
-85,759 |
-69,328 |
-23,262 |
-44,601 |
-95,931 |
-71,806 |
-99,550 |
-68,410 |
-80,182 |
-43,549 |
-33,259 |
-30,467 |
-25,455 |
-17,962 |
-17,997 |
已收利息 |
42,715 |
58,441 |
47,570 |
41,702 |
57,942 |
43,269 |
39,831 |
24,471 |
28,517 |
23,837 |
8,788 |
5,634 |
3,524 |
3,085 |
4,614 |
6,315 |
3,835 |
2,951 |
1,330 |
已付利息 |
-18,172 |
-3,443 |
-5,998 |
-12,719 |
-15,377 |
-25,946 |
-63,093 |
-69,072 |
-94,448 |
-95,643 |
-108,338 |
-74,044 |
-23,386 |
-6,858 |
-660 |
-312 |
-140 |
-70 |
-517 |
已收股息 |
0 |
0 |
0 |
0 |
50 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付股息 |
0 |
0 |
0 |
-36,715 |
-33,056 |
-42,358 |
0 |
0 |
-30,000 |
0 |
0 |
0 |
-60,320 |
-39,776 |
-37,213 |
-36,470 |
-29,150 |
-20,843 |
-18,810 |
其他 |
48,551 |
44,019 |
31,334 |
-104,475 |
-95,318 |
-44,293 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已缴)税项 |
-3,731 |
-3,978 |
-7,229 |
-14,136 |
-19,329 |
-34,150 |
-24,280 |
-16,126 |
-11,131 |
-4,616 |
-858 |
-5,967 |
-2,453 |
-1,189 |
-5,697 |
-11,550 |
-8,391 |
-6,836 |
-4,104 |
投资活动之现金流量 |
-1,347,268 |
-845,472 |
-1,252,312 |
-1,532,328 |
-610,728 |
-429,058 |
-1,010,678 |
-585,509 |
-952,977 |
-414,521 |
-462,553 |
-705,617 |
-484,994 |
-301,597 |
-261,684 |
-362,023 |
-183,001 |
-98,232 |
-101,361 |
增添固定资产 |
-417,120 |
-399,420 |
-322,853 |
-42,601 |
-38,612 |
-34,505 |
-22,993 |
-153,848 |
-43,968 |
-69,778 |
-138,927 |
-379,423 |
-274,812 |
-65,368 |
-106,967 |
-317,630 |
-168,186 |
-109,184 |
-18,884 |
出售固定资产 |
2,618 |
29,080 |
1,424 |
295 |
6,064 |
941 |
2,137 |
8,926 |
1,876 |
7,262 |
16,274 |
9,105 |
3,620 |
854 |
9,364 |
6,657 |
404 |
393 |
1,516 |
投资增加 |
-143,691 |
-160,809 |
-1,600,607 |
-4,821,963 |
-3,252,463 |
-3,997,201 |
-762,445 |
-219,821 |
-243,780 |
-3,249 |
-18,735 |
-175,234 |
-47,535 |
-40,460 |
0 |
0 |
0 |
0 |
-100 |
投资减少 |
65,960 |
826,780 |
1,525,976 |
4,259,783 |
2,754,366 |
3,743,450 |
584,424 |
77,058 |
0 |
0 |
3,307 |
114,041 |
0 |
0 |
0 |
0 |
0 |
0 |
-196 |
与关联人士之现金流量 |
45,000 |
3,100 |
30,000 |
825 |
135,417 |
35,000 |
0 |
-204 |
36,806 |
204 |
0 |
-1,519 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
其他 |
-900,035 |
-1,144,203 |
-886,252 |
-928,667 |
-215,500 |
-176,743 |
-811,801 |
-297,620 |
-703,911 |
-348,960 |
-324,472 |
-272,587 |
-166,267 |
-196,623 |
-164,081 |
-51,050 |
-15,219 |
10,559 |
-83,697 |
融资活动前之现金流量 |
-651,234 |
-412,594 |
-544,179 |
-1,054,324 |
377,135 |
477,368 |
-147,157 |
51,055 |
-398,020 |
115,994 |
-38,621 |
-708,093 |
-390,537 |
-43,951 |
-78,938 |
-106,503 |
60,399 |
94,000 |
21,682 |
融资活动之现金流量 |
1,670,991 |
300,525 |
-143,841 |
2,002,406 |
65,789 |
-97,307 |
-235,979 |
-124,651 |
673,785 |
287,194 |
-935 |
972,683 |
392,493 |
155,617 |
175,088 |
137,958 |
-26,326 |
22,945 |
6,511 |
新增贷款 |
480,000 |
503,000 |
0 |
120,000 |
263,625 |
328,500 |
0 |
272,750 |
450,000 |
100,000 |
385,000 |
1,027,141 |
432,000 |
190,000 |
57,378 |
9,500 |
0 |
57,150 |
61,000 |
偿还贷款 |
-210,241 |
-62,591 |
-153,220 |
-246,473 |
-387,437 |
-258,226 |
-80,324 |
-310,075 |
-896,600 |
-883,100 |
-402,300 |
-54,000 |
-4,500 |
-57,378 |
-9,500 |
0 |
-37,150 |
-50,000 |
-55,000 |
定息/债项工具融资 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,056,579 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
偿还定息/债项工具 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融资 |
1,417,370 |
24,660 |
15,199 |
2,128,054 |
54,184 |
96,354 |
18,232 |
23,793 |
1,108,411 |
33,177 |
16,365 |
4,149 |
22,313 |
35,708 |
127,210 |
130,336 |
10,824 |
15,795 |
511 |
与关联人士之现金流量 |
45,000 |
3,100 |
30,000 |
825 |
135,417 |
35,000 |
0 |
-204 |
36,806 |
204 |
0 |
-1,519 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
其他 |
-61,138 |
-167,644 |
-35,820 |
0 |
0 |
-298,935 |
-173,887 |
-110,915 |
-24,832 |
-19,666 |
0 |
-3,088 |
-57,320 |
-12,713 |
0 |
-1,878 |
0 |
0 |
0 |
现金及等同现金之增加/(减少) |
1,019,757 |
-112,069 |
-688,020 |
948,082 |
442,924 |
380,061 |
-383,136 |
-73,596 |
275,765 |
403,188 |
-39,556 |
264,590 |
1,956 |
111,666 |
96,150 |
31,455 |
34,073 |
116,945 |
28,193 |
年初之现金及现金等同项目 |
1,942,735 |
2,046,815 |
2,753,631 |
1,898,770 |
1,452,848 |
1,056,675 |
1,464,769 |
1,527,610 |
1,261,634 |
858,446 |
898,002 |
633,412 |
631,456 |
519,790 |
423,640 |
392,185 |
358,845 |
242,053 |
214,719 |
外汇兑换率变动之影响/(其他) |
1,231 |
7,989 |
-18,796 |
-93,221 |
2,998 |
16,112 |
-24,958 |
10,755 |
-9,789 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-733 |
-153 |
-859 |
年终之现金及现金等同项目 |
2,963,723 |
1,942,735 |
2,046,815 |
2,753,631 |
1,898,770 |
1,452,848 |
1,056,675 |
1,464,769 |
1,527,610 |
1,261,634 |
858,446 |
898,002 |
633,412 |
631,456 |
519,790 |
423,640 |
392,185 |
358,845 |
242,053 |
货币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
人民币 |
单位 |
千 |
千 |
千 |
千 |
千 |
千 |
千 |
核数师意见 |
0 |
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
|
|