|
庄士中国投资有限公司, 00298.HK - 综合现金流量表 |
2023-03 |
2022-03 |
2021-03 |
2020-03 |
2019-03 |
2018-03 |
2017-03 |
2016-03 |
2015-03 |
2014-03 |
2013-03 |
2012-03 |
2011-03 |
2010-03 |
2009-03 |
2008-03 |
2007-03 |
2006-03 |
2005-03 |
经营活动之现金流量 |
247,169 |
167,320 |
-496,583 |
137,652 |
147,119 |
-221,965 |
-663,214 |
40,152 |
-343,482 |
237,684 |
-3,513 |
572,404 |
-61,187 |
-96,215 |
-274,396 |
-206,241 |
19,207 |
-9,283 |
-17,402 |
投资回报及融资费用之现金流量 |
-248,801 |
-204,014 |
-72,325 |
-117,827 |
-140,540 |
-159,360 |
-101,770 |
-65,476 |
-75,321 |
-31,135 |
-25,562 |
-4,238 |
-17,641 |
-28,449 |
-28,235 |
-30,668 |
-9,659 |
-8,279 |
-518 |
已收利息 |
27,824 |
3,448 |
4,005 |
10,755 |
6,234 |
9,130 |
5,855 |
9,910 |
20,520 |
16,823 |
10,625 |
13,217 |
1,168 |
1,663 |
5,050 |
12,001 |
9,749 |
4,482 |
2,353 |
已付利息 |
-49,287 |
-38,840 |
-48,566 |
-85,252 |
-69,488 |
-44,029 |
-26,727 |
-25,604 |
-25,768 |
-19,460 |
-7,096 |
-6,126 |
-18,809 |
-30,112 |
-26,685 |
-20,161 |
-17,349 |
-13,237 |
-4,541 |
已收股息 |
7,366 |
7,469 |
7,469 |
3,647 |
4,924 |
5,058 |
3,243 |
8,640 |
3,784 |
2,776 |
977 |
3,904 |
0 |
0 |
0 |
0 |
10,746 |
10,720 |
11,914 |
已付股息 |
-234,704 |
-176,091 |
-35,233 |
-46,977 |
-82,210 |
-129,519 |
-84,141 |
-58,422 |
-73,857 |
-31,274 |
-30,068 |
-15,233 |
0 |
0 |
-6,600 |
-22,508 |
-12,805 |
-10,244 |
-10,244 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已缴)税项 |
-3,048 |
-179,173 |
-186,281 |
-5,781 |
-50,787 |
-4,022 |
-124,904 |
-172,922 |
-55,161 |
-55,422 |
-31,718 |
-80,259 |
-10,613 |
-6,070 |
-3,580 |
-4,640 |
-14,053 |
-10 |
-18 |
投资活动之现金流量 |
95,764 |
1,486,544 |
986,117 |
-77,109 |
-49,794 |
-343,711 |
681,990 |
-191,933 |
25,582 |
-96,132 |
-86,769 |
408,572 |
47,691 |
130,478 |
19,205 |
-229,479 |
71,247 |
-28,251 |
-2,618 |
增添固定资产 |
-3,274 |
-79 |
-1,011 |
-3,014 |
-51,612 |
-21,242 |
-789,915 |
-178,053 |
-6,802 |
-14,720 |
-9,577 |
-12,229 |
-6,718 |
-2,904 |
-4,113 |
-17,597 |
-64,460 |
-59,075 |
-72,381 |
出售固定资产 |
220 |
0 |
0 |
133 |
3 |
389 |
201 |
1,987 |
38,883 |
638 |
33 |
451 |
1,924 |
28,172 |
0 |
220 |
208 |
1,020 |
80 |
投资增加 |
340 |
17,370 |
-8,062 |
-114,133 |
0 |
-253,972 |
-243,821 |
-1 |
-3,107 |
-90,913 |
-32,206 |
0 |
0 |
0 |
0 |
0 |
0 |
-426 |
-7,009 |
投资减少 |
144,677 |
1,473,909 |
992,367 |
22,002 |
0 |
246 |
1,678,484 |
0 |
0 |
0 |
0 |
415,032 |
0 |
0 |
265 |
-5,928 |
119,607 |
0 |
0 |
与关联人士之现金流量 |
70 |
-2,541 |
0 |
5,093 |
3,779 |
4,670 |
13,162 |
2,266 |
100 |
0 |
0 |
-180,000 |
0 |
0 |
0 |
-6,603 |
0 |
0 |
0 |
其他 |
-46,269 |
-2,115 |
2,823 |
12,810 |
-1,964 |
-73,802 |
23,879 |
-18,132 |
-3,492 |
8,863 |
-45,019 |
185,318 |
52,485 |
105,210 |
23,053 |
-199,571 |
15,892 |
30,230 |
76,692 |
融资活动前之现金流量 |
91,084 |
1,270,677 |
230,928 |
-63,065 |
-94,002 |
-729,058 |
-207,898 |
-390,179 |
-448,382 |
54,995 |
-147,562 |
896,479 |
-41,750 |
-256 |
-287,006 |
-471,028 |
66,742 |
-45,823 |
-20,556 |
融资活动之现金流量 |
-427,205 |
-569,121 |
-264,389 |
-138,353 |
505,865 |
-9,367 |
905,276 |
98,416 |
218,275 |
88,118 |
272,940 |
-296,928 |
-19,374 |
-48,275 |
295,212 |
412,664 |
154,869 |
42,345 |
-6,000 |
新增贷款 |
223,106 |
28,307 |
471,836 |
780,469 |
1,262,191 |
49,100 |
893,722 |
202,192 |
283,273 |
209,760 |
316,130 |
0 |
180,000 |
205,271 |
399,936 |
158,768 |
78,000 |
48,345 |
0 |
偿还贷款 |
-650,381 |
-594,192 |
-601,575 |
-923,915 |
-760,105 |
-52,279 |
-189,429 |
-106,042 |
-65,098 |
-121,642 |
-43,190 |
-116,928 |
-199,374 |
-253,546 |
-104,724 |
-50,021 |
-23,755 |
-6,000 |
-6,000 |
定息/债项工具融资 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
222,539 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
310,520 |
100,624 |
0 |
0 |
与关联人士之现金流量 |
70 |
-2,541 |
0 |
5,093 |
3,779 |
4,670 |
13,162 |
2,266 |
100 |
0 |
0 |
-180,000 |
0 |
0 |
0 |
-6,603 |
0 |
0 |
0 |
其他 |
0 |
-695 |
-134,650 |
0 |
0 |
-10,858 |
-34,718 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
现金及等同现金之增加/(减少) |
-336,121 |
701,556 |
-33,461 |
-201,418 |
411,863 |
-738,425 |
697,378 |
-291,763 |
-230,107 |
143,113 |
125,378 |
599,551 |
-61,124 |
-48,531 |
8,206 |
-58,364 |
221,611 |
-3,478 |
-26,556 |
年初之现金及现金等同项目 |
1,520,273 |
679,001 |
703,292 |
919,000 |
520,803 |
1,244,846 |
565,494 |
871,107 |
1,108,191 |
965,777 |
836,049 |
220,660 |
272,811 |
319,740 |
304,561 |
350,938 |
129,327 |
132,805 |
159,361 |
外汇兑换率变动之影响/(其他) |
4,487 |
139,716 |
9,170 |
-14,290 |
-13,666 |
14,382 |
-18,026 |
-13,850 |
-6,977 |
-699 |
4,350 |
15,838 |
8,973 |
1,602 |
6,973 |
11,987 |
0 |
0 |
0 |
年终之现金及现金等同项目 |
1,188,639 |
1,520,273 |
679,001 |
703,292 |
919,000 |
520,803 |
1,244,846 |
565,494 |
871,107 |
1,108,191 |
965,777 |
836,049 |
220,660 |
272,811 |
319,740 |
304,561 |
350,938 |
129,327 |
132,805 |
货币 |
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 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
单位 |
千 |
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 |
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
|
|