|
北京同仁堂科技發展股份有限公司 - H股, 01666.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 |
1,285,263 |
758,742 |
1,194,049 |
1,229,906 |
900,956 |
611,059 |
458,417 |
462,178 |
468,824 |
490,425 |
317,322 |
310,757 |
251,619 |
157,808 |
-10,186 |
164,558 |
187,609 |
投資回報及融資費用之現金流量 |
-370,657 |
-346,007 |
-687,714 |
-329,345 |
-322,153 |
-262,540 |
-209,846 |
-175,033 |
-188,419 |
-114,637 |
-91,015 |
-88,650 |
-75,574 |
-76,201 |
-71,866 |
-87,382 |
-87,297 |
已收利息 |
28,650 |
56,076 |
54,590 |
26,919 |
21,008 |
26,052 |
22,911 |
28,596 |
12,887 |
8,874 |
9,431 |
6,466 |
4,367 |
4,143 |
5,472 |
3,257 |
1,827 |
已付利息 |
-67,876 |
-63,518 |
-44,224 |
-34,431 |
-34,719 |
-11,098 |
-2,627 |
-3,591 |
-10,122 |
-7,932 |
-4,281 |
-721 |
-774 |
-1,032 |
-3,629 |
-4,745 |
-5,036 |
已收股息 |
236 |
147 |
171 |
140 |
117 |
0 |
0 |
219 |
7 |
172 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付股息 |
-331,667 |
-338,712 |
-698,251 |
-321,973 |
-308,559 |
-277,494 |
-230,130 |
-200,257 |
-191,191 |
-115,751 |
-96,165 |
-94,395 |
-79,167 |
-79,312 |
-73,709 |
-85,894 |
0 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-84,088 |
退回/(已繳)稅項 |
-183,972 |
-259,414 |
-98,050 |
-210,239 |
-186,430 |
-189,956 |
-151,947 |
-124,712 |
-83,251 |
-83,149 |
-57,211 |
-43,199 |
-14,551 |
-40,925 |
-28,449 |
-32,422 |
-17,919 |
投資活動之現金流量 |
-226,249 |
-251,663 |
402,141 |
-907,532 |
-623,447 |
-466,698 |
-498,693 |
-281,991 |
-586,096 |
-108,833 |
-36,033 |
-139,150 |
-55,668 |
59,078 |
-83,729 |
-51,020 |
-95,561 |
增添固定資產 |
-156,747 |
-772,249 |
-268,559 |
-372,590 |
-425,075 |
-436,205 |
-177,621 |
-277,017 |
-199,718 |
-113,598 |
-167,343 |
-57,150 |
-11,854 |
-20,398 |
-14,318 |
-68,799 |
-159,156 |
出售固定資產 |
63 |
14,344 |
153 |
661 |
235 |
106,978 |
368 |
1,542 |
698 |
67 |
1,340 |
251 |
463 |
376 |
352 |
1,462 |
608 |
投資增加 |
-12,500 |
-63,838 |
-468,970 |
-181,800 |
-222,000 |
-34,533 |
-3,150 |
-9,606 |
5,710 |
0 |
16,855 |
-39,743 |
0 |
0 |
0 |
0 |
0 |
投資減少 |
0 |
95,518 |
466,290 |
154,769 |
222,000 |
0 |
3,203 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
與關聯人士之現金流量 |
-43,575 |
44,590 |
42,630 |
25,229 |
43,491 |
42,573 |
17,078 |
18,096 |
548,888 |
-8,143 |
2,478 |
26,394 |
3,416 |
250 |
0 |
0 |
20,141 |
其他 |
-13,490 |
429,972 |
630,597 |
-533,801 |
-242,098 |
-145,511 |
-338,571 |
-15,006 |
-941,674 |
12,841 |
110,637 |
-68,902 |
-47,693 |
78,850 |
-69,763 |
16,317 |
42,846 |
融資活動前之現金流量 |
504,385 |
-98,342 |
810,426 |
-217,210 |
-231,074 |
-308,135 |
-402,069 |
-119,558 |
-388,942 |
183,806 |
133,063 |
39,758 |
105,826 |
99,760 |
-194,230 |
-6,266 |
-13,168 |
融資活動之現金流量 |
-143,005 |
174,199 |
232,141 |
10,978 |
39,791 |
988,952 |
96,710 |
-76,214 |
1,549,938 |
-8,143 |
100,219 |
20,713 |
1,205 |
1,287 |
161,057 |
3,600 |
33,441 |
新增貸款 |
1,430,351 |
236,237 |
435,000 |
195,991 |
207,300 |
330,000 |
199,470 |
110,000 |
294,310 |
125,000 |
125,000 |
15,000 |
15,000 |
15,000 |
85,000 |
85,000 |
85,000 |
償還貸款 |
-1,529,781 |
-106,628 |
-245,489 |
-210,242 |
-211,000 |
-181,500 |
-122,000 |
-204,310 |
-225,000 |
-125,000 |
-15,000 |
-15,000 |
-15,000 |
-15,000 |
-155,000 |
-85,000 |
-75,000 |
定息/債項工具融資 |
0 |
0 |
0 |
0 |
0 |
800,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
0 |
0 |
0 |
0 |
0 |
0 |
2,162 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
931,740 |
0 |
0 |
0 |
0 |
0 |
226,419 |
0 |
0 |
與關聯人士之現金流量 |
-43,575 |
44,590 |
42,630 |
25,229 |
43,491 |
42,573 |
17,078 |
18,096 |
548,888 |
-8,143 |
2,478 |
26,394 |
3,416 |
250 |
0 |
0 |
20,141 |
其他 |
0 |
0 |
0 |
0 |
0 |
-2,121 |
0 |
0 |
0 |
0 |
-12,259 |
-5,681 |
-2,211 |
1,037 |
4,638 |
3,600 |
3,300 |
現金及等同現金之增加/(減少) |
361,380 |
75,857 |
1,042,567 |
-206,232 |
-191,283 |
680,817 |
-305,359 |
-195,772 |
1,160,996 |
175,663 |
233,282 |
60,471 |
107,031 |
101,047 |
-33,173 |
-2,666 |
20,273 |
年初之現金及現金等同項目 |
2,947,958 |
2,990,645 |
1,904,036 |
2,023,561 |
2,332,110 |
1,548,130 |
1,785,571 |
1,967,919 |
835,183 |
658,724 |
441,108 |
379,926 |
270,613 |
161,800 |
203,537 |
206,203 |
185,930 |
外匯兌換率變動之影響/(其他) |
-63,179 |
-118,544 |
44,042 |
86,707 |
-117,266 |
103,163 |
67,918 |
2,242 |
-28,260 |
796 |
-2,695 |
711 |
2,282 |
-4,753 |
-8,564 |
0 |
0 |
年終之現金及現金等同項目 |
3,246,159 |
2,947,958 |
2,990,645 |
1,904,036 |
2,023,561 |
2,332,110 |
1,548,130 |
1,774,389 |
1,967,919 |
835,183 |
671,695 |
441,108 |
379,926 |
258,094 |
161,800 |
203,537 |
206,203 |
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 |
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
|
|