|
联邦制药国际控股有限公司, 03933.HK - 综合现金流量表 |
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 |
1,959,920 |
1,404,147 |
962,175 |
1,535,101 |
1,975,165 |
2,002,228 |
1,596,176 |
696,639 |
647,070 |
834,494 |
836,866 |
868,715 |
507,525 |
413,309 |
310,741 |
投资回报及融资费用之现金流量 |
-262,981 |
-265,380 |
-197,426 |
-287,742 |
-321,793 |
-440,502 |
-414,786 |
-292,109 |
-436,741 |
-496,555 |
-282,182 |
-311,587 |
-59,835 |
-70,556 |
-61,228 |
已收利息 |
51,156 |
22,636 |
26,355 |
23,091 |
43,638 |
31,708 |
25,196 |
19,734 |
11,637 |
5,763 |
3,588 |
9,594 |
15,317 |
2,971 |
1,528 |
已付利息 |
-215,754 |
-203,573 |
-223,781 |
-310,833 |
-365,431 |
-472,210 |
-439,982 |
-311,843 |
-175,063 |
-114,818 |
-105,770 |
-117,181 |
-75,152 |
-73,527 |
-62,756 |
已收股息 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付股息 |
-98,383 |
-84,443 |
0 |
0 |
0 |
0 |
0 |
0 |
-273,315 |
-387,500 |
-180,000 |
-204,000 |
0 |
0 |
0 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已缴)税项 |
-158,736 |
-190,908 |
-192,230 |
-159,576 |
-165,614 |
-169,999 |
-116,726 |
-105,803 |
-138,571 |
-166,286 |
-95,046 |
-58,168 |
-72,025 |
-54,311 |
-46,419 |
投资活动之现金流量 |
-484,403 |
-577,748 |
60,980 |
-599,910 |
-418,836 |
-1,182,914 |
-1,604,196 |
-3,510,348 |
-1,424,438 |
-1,161,108 |
-856,121 |
-1,052,679 |
-882,781 |
-441,386 |
-444,426 |
增添固定资产 |
-384,033 |
-477,570 |
-458,116 |
-463,547 |
-722,890 |
-691,716 |
-2,046,117 |
-2,740,151 |
-1,195,236 |
-1,088,203 |
-850,284 |
-1,125,656 |
-824,022 |
-146,946 |
-396,785 |
出售固定资产 |
7,380 |
31,971 |
5,470 |
69,034 |
89,809 |
82,952 |
49,763 |
26,852 |
5,327 |
8,319 |
766 |
3,238 |
3,979 |
212 |
8,211 |
投资增加 |
0 |
0 |
0 |
0 |
-595 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-44,895 |
15,070 |
投资减少 |
100,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
8,612 |
0 |
与关联人士之现金流量 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-18,159 |
46,000 |
其他 |
-207,750 |
-132,149 |
513,626 |
-205,397 |
214,840 |
-574,150 |
392,158 |
-797,049 |
-234,529 |
-81,224 |
-6,603 |
69,739 |
-62,738 |
-240,210 |
-116,922 |
融资活动前之现金流量 |
1,053,800 |
370,111 |
633,499 |
487,873 |
1,068,922 |
208,813 |
-539,532 |
-3,211,621 |
-1,352,680 |
-989,455 |
-396,483 |
-553,719 |
-507,116 |
-152,944 |
-241,332 |
融资活动之现金流量 |
631,868 |
-482,745 |
-820,618 |
461,903 |
-912,604 |
-273,035 |
952,912 |
2,908,791 |
1,824,184 |
1,254,338 |
425,301 |
313,932 |
785,566 |
96,463 |
278,577 |
新增贷款 |
3,732,147 |
955,697 |
2,845,981 |
4,197,661 |
4,598,410 |
6,442,940 |
6,988,157 |
5,192,929 |
3,848,759 |
2,201,205 |
1,573,182 |
1,531,189 |
1,499,919 |
1,052,652 |
610,021 |
偿还贷款 |
-3,100,279 |
-1,490,151 |
-3,718,898 |
-4,638,862 |
-5,449,654 |
-6,640,801 |
-5,059,324 |
-2,984,625 |
-2,955,238 |
-2,138,042 |
-1,147,881 |
-1,217,257 |
-1,494,864 |
-938,030 |
-377,444 |
定息/债项工具融资 |
0 |
0 |
0 |
979,466 |
0 |
0 |
0 |
0 |
930,663 |
0 |
0 |
0 |
0 |
0 |
0 |
偿还定息/债项工具 |
0 |
0 |
0 |
-110,357 |
0 |
0 |
-875,149 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融资 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
700,487 |
0 |
1,191,175 |
0 |
0 |
780,511 |
0 |
0 |
与关联人士之现金流量 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-18,159 |
46,000 |
其他 |
0 |
51,709 |
52,299 |
33,995 |
-61,360 |
-75,174 |
-100,772 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
现金及等同现金之增加/(减少) |
1,685,668 |
-112,634 |
-187,119 |
949,776 |
156,318 |
-64,222 |
413,380 |
-302,830 |
471,504 |
264,883 |
28,818 |
-239,787 |
278,450 |
-56,481 |
37,245 |
年初之现金及现金等同项目 |
1,481,896 |
1,593,768 |
1,782,881 |
1,114,537 |
1,003,079 |
1,080,713 |
646,125 |
948,604 |
464,055 |
192,489 |
162,512 |
401,211 |
93,270 |
147,135 |
106,305 |
外汇兑换率变动之影响/(其他) |
-2,745 |
762 |
-1,994 |
-81,748 |
-44,860 |
-13,412 |
21,208 |
351 |
13,045 |
6,683 |
1,159 |
1,088 |
29,491 |
2,616 |
3,585 |
年终之现金及现金等同项目 |
3,164,819 |
1,481,896 |
1,593,768 |
1,982,565 |
1,114,537 |
1,003,079 |
1,080,713 |
646,125 |
948,604 |
464,055 |
192,489 |
162,512 |
401,211 |
93,270 |
147,135 |
货币 |
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 |
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 |
0 |
0 |
说明:1代表无保留意见;2代表保留意见;3代表修改意见
|
|