|
信利國際有限公司, 00732.HK - 綜合現金流量表 |
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 |
6,225,861 |
5,691,905 |
2,315,538 |
1,742,706 |
3,742,573 |
1,062,839 |
2,620,000 |
3,331,285 |
2,509,132 |
1,453,880 |
687,984 |
621,050 |
446,515 |
1,195,286 |
1,010,382 |
1,058,740 |
1,143,514 |
投資回報及融資費用之現金流量 |
-461,998 |
-337,458 |
-443,462 |
-328,156 |
-519,429 |
-428,785 |
-450,788 |
-663,113 |
-375,261 |
-249,959 |
-182,683 |
-163,534 |
-128,831 |
-315,838 |
-280,520 |
-237,486 |
-215,101 |
已收利息 |
47,694 |
42,476 |
56,437 |
21,268 |
29,039 |
40,758 |
29,599 |
39,932 |
26,916 |
16,322 |
5,697 |
340 |
2,939 |
11,223 |
12,644 |
20,546 |
14,536 |
已付利息 |
-345,231 |
-379,934 |
-422,670 |
-349,424 |
-317,932 |
-179,671 |
-102,501 |
-93,890 |
-78,974 |
-72,646 |
-65,110 |
-43,414 |
-46,643 |
-67,015 |
-57,821 |
-35,766 |
-19,683 |
已收股息 |
0 |
0 |
1,563 |
0 |
311 |
763 |
0 |
2,265 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付股息 |
-164,461 |
0 |
-78,792 |
0 |
-230,847 |
-290,635 |
-377,886 |
-611,420 |
-323,203 |
-193,635 |
-123,270 |
-120,460 |
-85,127 |
-260,046 |
-235,343 |
-222,266 |
-209,954 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-96,565 |
-67,399 |
-110,900 |
-113,540 |
-164,080 |
-112,841 |
-230,561 |
-457,052 |
-407,448 |
-386,564 |
-104,118 |
-102,694 |
-93,186 |
-144,304 |
-112,206 |
-175,715 |
-73,470 |
投資活動之現金流量 |
-634,774 |
-1,267,584 |
-1,074,264 |
-2,651,277 |
-3,998,889 |
-3,270,294 |
-2,902,123 |
-2,888,713 |
-1,291,243 |
-667,390 |
-1,165,406 |
-470,273 |
-334,475 |
-1,336,605 |
-1,714,873 |
-842,702 |
-506,563 |
增添固定資產 |
-527,215 |
-963,401 |
-1,278,648 |
-1,887,896 |
-2,615,025 |
-2,828,033 |
-1,439,020 |
-2,178,923 |
-1,184,242 |
-798,710 |
-763,749 |
-514,266 |
-306,228 |
-1,313,331 |
-1,604,422 |
-465,034 |
-434,767 |
出售固定資產 |
2,369 |
34,648 |
41,776 |
9,385 |
7,514 |
36,945 |
2,724 |
9,396 |
2,416 |
13,324 |
3,200 |
73,205 |
11,310 |
10,319 |
0 |
0 |
0 |
投資增加 |
-38,604 |
0 |
0 |
0 |
-575,000 |
-186,507 |
-616,795 |
-600,480 |
-168,820 |
0 |
-152,756 |
0 |
0 |
-324 |
0 |
-10,500 |
0 |
投資減少 |
0 |
22,838 |
0 |
0 |
0 |
147,496 |
0 |
0 |
524 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
與關聯人士之現金流量 |
-752,125 |
-6,696 |
457,150 |
0 |
0 |
23,226 |
0 |
0 |
0 |
186,448 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
其他 |
680,801 |
-354,973 |
-294,542 |
-772,766 |
-816,378 |
-463,421 |
-849,032 |
-118,706 |
58,879 |
-68,452 |
-252,101 |
-29,212 |
-39,557 |
-33,269 |
-110,451 |
-367,168 |
-71,796 |
融資活動前之現金流量 |
5,032,524 |
4,019,464 |
686,912 |
-1,350,267 |
-939,825 |
-2,749,081 |
-963,472 |
-677,593 |
435,180 |
149,967 |
-764,223 |
-115,451 |
-109,977 |
-601,461 |
-1,097,217 |
-197,163 |
348,380 |
融資活動之現金流量 |
-4,897,540 |
-3,540,877 |
-1,266,366 |
-978,548 |
1,814,737 |
3,247,308 |
-542,647 |
1,530,069 |
1,016,715 |
305,786 |
768,670 |
462,564 |
-74,417 |
726,260 |
631,522 |
365,295 |
22,752 |
新增貸款 |
6,799,424 |
7,095,055 |
8,562,619 |
9,349,994 |
13,511,491 |
11,052,881 |
9,238,650 |
10,022,652 |
6,495,097 |
3,576,938 |
2,593,359 |
1,748,264 |
785,583 |
2,691,048 |
2,862,319 |
481,530 |
255,398 |
償還貸款 |
-10,899,500 |
-10,629,236 |
-9,815,579 |
-10,526,784 |
-12,123,671 |
-8,701,080 |
-9,781,297 |
-8,437,780 |
-5,765,104 |
-3,453,898 |
-1,824,711 |
-1,522,862 |
-860,132 |
-1,965,085 |
-2,250,203 |
-138,486 |
-246,865 |
定息/債項工具融資 |
0 |
0 |
337,312 |
0 |
0 |
872,281 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
-45,339 |
0 |
-807,868 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
0 |
0 |
0 |
198,242 |
426,917 |
0 |
0 |
0 |
366,947 |
0 |
22 |
237,162 |
132 |
297 |
19,406 |
22,251 |
14,219 |
與關聯人士之現金流量 |
-752,125 |
-6,696 |
457,150 |
0 |
0 |
23,226 |
0 |
0 |
0 |
186,448 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-54,803 |
-80,225 |
-3,702 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
134,984 |
478,587 |
-579,454 |
-2,328,815 |
874,912 |
498,227 |
-1,506,119 |
852,476 |
1,451,895 |
455,753 |
4,447 |
347,113 |
-184,394 |
124,799 |
-465,695 |
168,132 |
371,132 |
年初之現金及現金等同項目 |
1,034,982 |
503,680 |
1,090,379 |
3,465,844 |
2,453,623 |
2,055,200 |
3,627,224 |
2,805,714 |
1,330,711 |
868,404 |
851,945 |
503,086 |
687,389 |
553,823 |
1,018,228 |
848,436 |
476,012 |
外匯兌換率變動之影響/(其他) |
38,102 |
52,715 |
-7,245 |
-46,650 |
137,309 |
-99,804 |
-65,905 |
-30,966 |
23,108 |
6,554 |
12,012 |
1,746 |
91 |
8,767 |
1,290 |
1,660 |
1,292 |
年終之現金及現金等同項目 |
1,208,068 |
1,034,982 |
503,680 |
1,090,379 |
3,465,844 |
2,453,623 |
2,055,200 |
3,627,224 |
2,805,714 |
1,330,711 |
868,404 |
851,945 |
503,086 |
687,389 |
553,823 |
1,018,228 |
848,436 |
貨幣 |
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 |
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 |
說明:1代表無保留意見;2代表保留意見;3代表修改意見
|
|