|
悦达国际控股有限公司, 00629.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 |
-44,381 |
-126,562 |
38,832 |
112,711 |
-530,126 |
-44,983 |
-11,423 |
-25,898 |
-3,022 |
72,833 |
92,162 |
180,594 |
91,396 |
42,770 |
102,260 |
144,342 |
116,993 |
64,047 |
投资回报及融资费用之现金流量 |
-18,427 |
-3,400 |
-1,354 |
-6,408 |
-12,320 |
-9,497 |
-957 |
-2,973 |
-8,946 |
-3,944 |
-39,017 |
-17,403 |
-18,676 |
-21,262 |
-23,797 |
-48,847 |
-6,519 |
-10,103 |
已收利息 |
308 |
1,167 |
4,833 |
1,968 |
721 |
299 |
77 |
4,768 |
1,412 |
5,736 |
2,409 |
3,775 |
1,972 |
114 |
146 |
790 |
0 |
519 |
已付利息 |
-18,735 |
-4,567 |
-6,187 |
-8,376 |
-13,041 |
-9,796 |
-1,034 |
-7,741 |
-10,358 |
-9,680 |
-10,103 |
-13,760 |
-14,136 |
-14,854 |
-15,503 |
-16,601 |
-507 |
-1,508 |
已收股息 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,368 |
0 |
已付股息 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-31,323 |
-7,418 |
-6,512 |
-6,522 |
-8,440 |
-33,036 |
-7,380 |
-9,114 |
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 |
-10,274 |
-12,119 |
-6,807 |
-11,142 |
-3,615 |
-1,400 |
0 |
0 |
-10,209 |
-24,000 |
-26,270 |
-15,155 |
-10,039 |
-4,254 |
-4,906 |
-6,180 |
-6,429 |
-4,899 |
投资活动之现金流量 |
-72,038 |
215,034 |
-214,945 |
-66,101 |
38,129 |
38,293 |
-4,917 |
158,049 |
-4,639 |
-255,713 |
-25,432 |
-66,821 |
-132,125 |
-55,463 |
-242,804 |
-421,724 |
-361,592 |
-417 |
增添固定资产 |
0 |
-271 |
0 |
-11,460 |
-12,233 |
-6,950 |
-3,414 |
-16,330 |
-26,674 |
-27,282 |
-28,323 |
-40,796 |
-23,152 |
-42,298 |
-49,375 |
-48,154 |
-14,859 |
-448 |
出售固定资产 |
0 |
0 |
0 |
0 |
165 |
3,629 |
399 |
6,207 |
59 |
199 |
182 |
8,390 |
46 |
363 |
322 |
358 |
6,090 |
23 |
投资增加 |
-70,882 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-11,020 |
0 |
0 |
-95,676 |
0 |
-193,617 |
-370,696 |
-400,351 |
-6,718 |
投资减少 |
0 |
0 |
0 |
-4,060 |
-1,960 |
42,440 |
0 |
39,000 |
-22,424 |
0 |
13,144 |
24,224 |
380 |
5,920 |
0 |
0 |
52,376 |
6,726 |
与关联人士之现金流量 |
-161,190 |
228,198 |
-191 |
161,697 |
-168,767 |
415,351 |
26,140 |
-72,337 |
-8,212 |
17,212 |
60,106 |
-47,928 |
8,736 |
-5,168 |
79,119 |
0 |
-11,791 |
-13,101 |
其他 |
160,034 |
-12,893 |
-214,754 |
-212,278 |
220,924 |
-416,177 |
-28,042 |
201,509 |
52,612 |
-234,822 |
-70,541 |
-10,711 |
-22,459 |
-14,280 |
-79,253 |
-3,232 |
6,943 |
13,101 |
融资活动前之现金流量 |
-145,120 |
72,953 |
-184,274 |
29,060 |
-507,932 |
-17,587 |
-17,297 |
129,178 |
-26,816 |
-210,824 |
1,443 |
81,215 |
-69,444 |
-38,209 |
-169,247 |
-332,409 |
-257,547 |
48,628 |
融资活动之现金流量 |
146,904 |
-69,572 |
-595 |
15,693 |
164,255 |
415,351 |
91,105 |
-118,030 |
-25,638 |
95,066 |
62,218 |
-199,099 |
292,412 |
-55,798 |
176,840 |
373,888 |
208,330 |
-28,101 |
新增贷款 |
90,000 |
70,000 |
50,000 |
0 |
333,022 |
0 |
0 |
20,000 |
189,860 |
296,212 |
80,000 |
137,550 |
167,052 |
80,000 |
100,000 |
338,744 |
75,000 |
0 |
偿还贷款 |
-50,549 |
-367,770 |
-50,404 |
-1,410 |
0 |
0 |
-20,000 |
-189,860 |
-207,286 |
-218,358 |
-160,450 |
-272,966 |
-165,278 |
-116,844 |
-62,095 |
-74,000 |
0 |
-15,000 |
定息/债项工具融资 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
124,257 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
偿还定息/债项工具 |
0 |
0 |
0 |
-144,594 |
0 |
0 |
0 |
0 |
0 |
0 |
-8,155 |
-16,674 |
-59,699 |
-13,786 |
-26,802 |
-9,753 |
0 |
0 |
股本融资 |
0 |
0 |
0 |
0 |
0 |
0 |
84,965 |
1,224 |
0 |
0 |
90,717 |
919 |
341,601 |
0 |
91,107 |
118,897 |
145,121 |
0 |
与关联人士之现金流量 |
-161,190 |
228,198 |
-191 |
161,697 |
-168,767 |
415,351 |
26,140 |
-72,337 |
-8,212 |
17,212 |
60,106 |
-47,928 |
8,736 |
-5,168 |
79,119 |
0 |
-11,791 |
-13,101 |
其他 |
268,643 |
0 |
0 |
0 |
0 |
0 |
0 |
-1,314 |
0 |
0 |
0 |
0 |
0 |
0 |
-4,489 |
0 |
0 |
0 |
现金及等同现金之增加/(减少) |
1,784 |
3,381 |
-184,869 |
44,753 |
-343,677 |
397,764 |
73,808 |
11,148 |
-52,454 |
-115,758 |
63,661 |
-117,884 |
222,968 |
-94,007 |
7,593 |
41,479 |
-49,217 |
20,527 |
年初之现金及现金等同项目 |
24,454 |
21,060 |
206,399 |
162,563 |
506,240 |
108,476 |
34,668 |
23,520 |
75,974 |
191,527 |
127,614 |
253,741 |
34,481 |
128,856 |
128,952 |
102,094 |
151,311 |
130,784 |
外汇兑换率变动之影响/(其他) |
29 |
13 |
-470 |
-917 |
0 |
0 |
0 |
0 |
0 |
205 |
252 |
-8,243 |
-3,708 |
-368 |
-7,689 |
-14,621 |
0 |
0 |
年终之现金及现金等同项目 |
26,267 |
24,454 |
21,060 |
206,399 |
162,563 |
506,240 |
108,476 |
34,668 |
23,520 |
75,974 |
191,527 |
127,614 |
253,741 |
34,481 |
128,856 |
128,952 |
102,094 |
151,311 |
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 |
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
|
|