|
瑞安房地產有限公司, 00272.HK - 綜合現金流量表 |
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 |
經營活動之現金流量 |
6,723,000 |
11,775,000 |
10,840,000 |
-206,000 |
13,637,000 |
6,271,000 |
12,601,000 |
298,000 |
-5,428,000 |
3,010,000 |
-481,000 |
1,248,000 |
-2,578,000 |
1,952,000 |
4,623,000 |
2,741,000 |
3,480,567 |
203,267 |
投資回報及融資費用之現金流量 |
-2,466,000 |
-2,124,000 |
-2,776,000 |
-2,773,000 |
-2,825,000 |
-3,872,000 |
-4,794,000 |
-5,427,000 |
-3,816,000 |
-3,354,000 |
-2,285,000 |
-1,759,000 |
-962,000 |
-974,000 |
-1,340,000 |
-669,000 |
-527,842 |
-386,459 |
已收利息 |
227,000 |
169,000 |
226,000 |
578,000 |
382,000 |
220,000 |
144,000 |
104,000 |
197,000 |
178,000 |
137,000 |
119,000 |
114,000 |
77,000 |
123,000 |
187,000 |
89,770 |
15,701 |
已付利息 |
-1,739,000 |
-1,769,000 |
-2,003,000 |
-2,084,000 |
-2,030,000 |
-3,470,000 |
-3,528,000 |
-3,633,000 |
-3,100,000 |
-2,838,000 |
-2,220,000 |
-1,547,000 |
-827,000 |
-766,000 |
-833,000 |
-398,000 |
-617,612 |
-402,160 |
已收股息 |
59,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付股息 |
-1,013,000 |
-524,000 |
-999,000 |
-1,267,000 |
-1,177,000 |
-622,000 |
-1,410,000 |
-1,898,000 |
-913,000 |
-694,000 |
-202,000 |
-331,000 |
-249,000 |
-285,000 |
-630,000 |
-458,000 |
0 |
0 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-2,677,000 |
-1,616,000 |
-1,252,000 |
-1,511,000 |
-2,277,000 |
-2,490,000 |
-1,802,000 |
-1,188,000 |
-1,393,000 |
-1,184,000 |
-1,704,000 |
-720,000 |
-745,000 |
-339,000 |
-780,000 |
-312,000 |
-215,322 |
-90,713 |
投資活動之現金流量 |
-3,252,000 |
-1,584,000 |
-1,973,000 |
2,746,000 |
-6,828,000 |
2,504,000 |
1,250,000 |
1,368,000 |
-2,763,000 |
-3,186,000 |
-3,857,000 |
-7,298,000 |
-3,639,000 |
-2,772,000 |
-5,745,000 |
-4,038,000 |
-4,388,536 |
-4,385,015 |
增添固定資產 |
0 |
0 |
-393,000 |
-2,170,000 |
-413,000 |
-655,000 |
-775,000 |
-2,962,000 |
-4,470,000 |
-4,636,000 |
-4,081,000 |
-7,517,000 |
-3,459,000 |
-3,020,000 |
-4,553,000 |
-2,275,000 |
-2,775,580 |
-2,501,983 |
出售固定資產 |
0 |
0 |
0 |
14,000 |
44,000 |
688,000 |
65,000 |
6,007,000 |
2,258,000 |
446,000 |
24,000 |
613,000 |
185,000 |
0 |
3,000 |
2,000 |
270 |
341 |
投資增加 |
-1,628,000 |
-984,000 |
-1,541,000 |
291,000 |
-4,055,000 |
-2,743,000 |
50,000 |
-1,110,000 |
-151,000 |
-25,000 |
111,000 |
0 |
-109,000 |
-100,000 |
-100,000 |
-870,000 |
0 |
-269,707 |
投資減少 |
0 |
0 |
0 |
1,431,000 |
1,232,000 |
5,167,000 |
3,633,000 |
714,000 |
575,000 |
3,178,000 |
0 |
342,000 |
0 |
339,000 |
2,905,000 |
917,000 |
604,058 |
0 |
與關聯人士之現金流量 |
2,574,000 |
1,820,000 |
175,000 |
-2,621,000 |
-76,000 |
3,033,000 |
105,000 |
-182,000 |
-323,000 |
-111,000 |
275,000 |
55,000 |
857,000 |
-380,000 |
969,000 |
-5,000 |
7,907 |
-257,510 |
其他 |
-4,198,000 |
-2,420,000 |
-214,000 |
5,801,000 |
-3,560,000 |
-2,986,000 |
-1,828,000 |
-1,099,000 |
-652,000 |
-2,038,000 |
-186,000 |
-791,000 |
-1,113,000 |
389,000 |
-4,969,000 |
-1,807,000 |
-2,225,191 |
-1,356,156 |
融資活動前之現金流量 |
-1,672,000 |
6,451,000 |
4,839,000 |
-1,744,000 |
1,707,000 |
2,413,000 |
7,255,000 |
-4,949,000 |
-13,400,000 |
-4,714,000 |
-8,327,000 |
-8,529,000 |
-7,924,000 |
-2,133,000 |
-3,242,000 |
-2,278,000 |
-1,651,133 |
-4,658,920 |
融資活動之現金流量 |
-4,562,000 |
-3,599,000 |
-867,000 |
-796,000 |
-3,302,000 |
1,187,000 |
-3,722,000 |
1,729,000 |
14,674,000 |
3,955,000 |
11,099,000 |
7,509,000 |
9,741,000 |
3,393,000 |
2,134,000 |
805,000 |
4,176,892 |
5,563,611 |
新增貸款 |
5,308,000 |
8,649,000 |
5,046,000 |
14,342,000 |
14,680,000 |
13,494,000 |
12,345,000 |
16,861,000 |
14,035,000 |
12,230,000 |
10,001,000 |
6,106,000 |
6,761,000 |
4,182,000 |
7,283,000 |
2,989,000 |
3,476,516 |
1,680,676 |
償還貸款 |
-6,119,000 |
-8,988,000 |
-9,886,000 |
-16,375,000 |
-14,326,000 |
-9,196,000 |
-17,820,000 |
-11,474,000 |
-9,201,000 |
-5,776,000 |
-9,066,000 |
-2,082,000 |
-3,483,000 |
-2,168,000 |
-3,209,000 |
-2,183,000 |
-3,611,065 |
-74,199 |
定息/債項工具融資 |
0 |
0 |
5,395,000 |
5,410,000 |
2,179,000 |
7,411,000 |
1,648,000 |
1,339,000 |
12,873,000 |
0 |
9,889,000 |
3,430,000 |
5,606,000 |
0 |
0 |
0 |
0 |
4,214,644 |
償還定息/債項工具 |
-3,999,000 |
-4,567,000 |
-1,591,000 |
-1,547,000 |
-5,761,000 |
-12,788,000 |
0 |
-5,600,000 |
-1,350,000 |
-5,287,000 |
0 |
0 |
0 |
0 |
-2,562,000 |
0 |
0 |
0 |
股本融資 |
0 |
0 |
0 |
0 |
2,000 |
0 |
0 |
0 |
0 |
2,899,000 |
0 |
0 |
0 |
1,759,000 |
0 |
4,000 |
4,303,534 |
0 |
與關聯人士之現金流量 |
2,574,000 |
1,820,000 |
175,000 |
-2,621,000 |
-76,000 |
3,033,000 |
105,000 |
-182,000 |
-323,000 |
-111,000 |
275,000 |
55,000 |
857,000 |
-380,000 |
969,000 |
-5,000 |
7,907 |
-257,510 |
其他 |
-2,326,000 |
-513,000 |
-6,000 |
-5,000 |
0 |
-767,000 |
0 |
785,000 |
-1,360,000 |
0 |
0 |
0 |
0 |
0 |
-347,000 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
-6,234,000 |
2,852,000 |
3,972,000 |
-2,540,000 |
-1,595,000 |
3,600,000 |
3,533,000 |
-3,220,000 |
1,274,000 |
-759,000 |
2,772,000 |
-1,020,000 |
1,817,000 |
1,260,000 |
-1,108,000 |
-1,473,000 |
2,525,759 |
904,691 |
年初之現金及現金等同項目 |
17,284,000 |
14,483,000 |
10,570,000 |
13,104,000 |
14,607,000 |
11,088,000 |
7,641,000 |
6,668,000 |
5,378,000 |
6,287,000 |
3,523,000 |
4,662,000 |
2,928,000 |
1,671,000 |
2,843,000 |
4,452,000 |
1,988,944 |
-6,453 |
外匯兌換率變動之影響/(其他) |
126,000 |
-51,000 |
-59,000 |
6,000 |
92,000 |
-81,000 |
-86,000 |
-88,000 |
16,000 |
-150,000 |
-8,000 |
-119,000 |
-83,000 |
-3,000 |
-64,000 |
-136,000 |
-62,692 |
1,090,706 |
年終之現金及現金等同項目 |
11,176,000 |
17,284,000 |
14,483,000 |
10,570,000 |
13,104,000 |
14,607,000 |
11,088,000 |
3,360,000 |
6,668,000 |
5,378,000 |
6,287,000 |
3,523,000 |
4,662,000 |
2,928,000 |
1,671,000 |
2,843,000 |
4,452,011 |
1,988,944 |
貨幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
單位 |
千 |
千 |
千 |
千 |
千 |
千 |
千 |
核數師意見 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
說明:1代表無保留意見;2代表保留意見;3代表修改意見
|
|