|
融創中國控股有限公司, 01918.HK - 綜合現金流量表 |
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 |
經營活動之現金流量 |
91,484,477 |
40,457,467 |
63,249,311 |
83,163,789 |
8,030,635 |
17,670,853 |
19,452,340 |
11,114,007 |
11,197,190 |
-1,429,217 |
-1,250,117 |
1,850,463 |
376,838 |
521,230 |
投資回報及融資費用之現金流量 |
-30,696,098 |
-25,986,588 |
-16,459,613 |
-7,641,156 |
-4,036,133 |
-4,664,756 |
-3,060,994 |
-2,760,832 |
-2,053,727 |
-202,030 |
-353,406 |
-113,263 |
-110,859 |
-82,633 |
已收利息 |
4,015,484 |
2,313,343 |
1,764,897 |
1,487,455 |
446,152 |
187,782 |
461,737 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付利息 |
-28,608,966 |
-23,885,645 |
-13,489,256 |
-4,006,299 |
-3,698,520 |
-2,741,312 |
-2,913,717 |
-2,500,102 |
-1,817,289 |
-202,030 |
-162,223 |
-113,263 |
-110,859 |
-82,633 |
已收股息 |
5,950,698 |
778,305 |
440,334 |
911,762 |
49,423 |
248,970 |
26,667 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付股息 |
-12,053,314 |
-5,192,591 |
-5,175,588 |
-6,034,074 |
-833,188 |
-2,360,196 |
-635,681 |
-260,730 |
-236,438 |
0 |
-191,183 |
0 |
0 |
0 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-17,774,367 |
-13,203,415 |
-11,194,605 |
-8,064,420 |
-3,414,605 |
-1,728,822 |
-2,734,976 |
-2,790,084 |
-1,687,978 |
-1,245,726 |
-327,650 |
-210,415 |
-137,561 |
-133,269 |
投資活動之現金流量 |
-27,193,647 |
-65,092,616 |
-36,284,095 |
-122,567,952 |
-34,974,491 |
-12,968,637 |
-9,373,387 |
-15,067,457 |
-5,259,605 |
-1,479,079 |
-191,561 |
-349,457 |
-223,325 |
-64,601 |
增添固定資產 |
-16,413,736 |
-18,574,519 |
-13,639,331 |
-2,840,343 |
-35,938 |
-16,133 |
-26,020 |
-27,231 |
-22,077 |
-454,134 |
-13,055 |
-1,681 |
-4,182 |
-720 |
出售固定資產 |
2,991,025 |
19,720 |
0 |
0 |
13,143 |
177,195 |
3,184 |
3,718 |
2,535 |
1,435 |
3,138 |
1,164 |
1,993 |
1,220 |
投資增加 |
-42,850,225 |
-59,804,725 |
-32,655,977 |
-112,023,804 |
-24,776,487 |
-2,558,789 |
-3,064,609 |
-15,210,765 |
-5,170,219 |
-1,187,050 |
-316,977 |
-353,160 |
-221,136 |
-70,101 |
投資減少 |
17,476,575 |
2,055,554 |
1,774,362 |
271,954 |
404,761 |
4,419,622 |
4,207,116 |
166,821 |
15,156 |
0 |
3,813 |
4,220 |
0 |
5,000 |
與關聯人士之現金流量 |
30,565,884 |
-449,609 |
1,059,304 |
541,872 |
-473,972 |
-4,573,734 |
-1,449,024 |
4,309,621 |
1,341,309 |
200,000 |
-626,736 |
0 |
19,210 |
756,893 |
其他 |
-18,963,170 |
11,660,963 |
7,177,547 |
-8,517,631 |
-10,105,998 |
-10,416,798 |
-9,044,034 |
-4,309,621 |
-1,426,309 |
-39,330 |
758,256 |
0 |
-19,210 |
-756,893 |
融資活動前之現金流量 |
15,820,365 |
-63,825,152 |
-689,002 |
-55,109,739 |
-34,394,594 |
-1,691,362 |
4,282,983 |
-9,504,366 |
2,195,880 |
-4,356,052 |
-2,122,734 |
1,177,328 |
-94,907 |
240,727 |
融資活動之現金流量 |
5,283,785 |
65,471,603 |
8,237,955 |
71,404,004 |
63,762,000 |
3,478,553 |
2,966,658 |
14,611,570 |
3,435,742 |
3,161,486 |
4,656,854 |
-392,573 |
15,945 |
446,027 |
新增貸款 |
179,920,172 |
240,740,649 |
118,691,208 |
124,017,209 |
93,281,292 |
28,628,153 |
16,762,741 |
23,093,928 |
13,936,443 |
6,198,000 |
4,989,813 |
2,111,390 |
1,612,600 |
1,013,300 |
償還貸款 |
-215,302,029 |
-164,328,315 |
-106,354,120 |
-64,307,378 |
-51,043,865 |
-26,247,463 |
-13,013,609 |
-18,242,609 |
-12,639,055 |
-3,019,843 |
-1,968,434 |
-2,025,110 |
-1,544,666 |
-1,366,460 |
定息/債項工具融資 |
0 |
24,730 |
340,600 |
1,376,000 |
28,823,200 |
5,964,000 |
2,423,236 |
3,120,871 |
2,459,390 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
-2,812,838 |
-2,680,300 |
-4,017,800 |
-2,043,400 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
7,267,024 |
466,022 |
43,090 |
10,279,995 |
2,461,898 |
45,495 |
125,790 |
1,628,204 |
23,512 |
0 |
2,041,133 |
0 |
0 |
7 |
與關聯人士之現金流量 |
30,565,884 |
-449,609 |
1,059,304 |
541,872 |
-473,972 |
-4,573,734 |
-1,449,024 |
4,309,621 |
1,341,309 |
200,000 |
-626,736 |
0 |
19,210 |
756,893 |
其他 |
5,645,572 |
-8,301,574 |
-1,524,327 |
1,539,706 |
-9,286,553 |
-337,898 |
-1,882,476 |
701,555 |
-1,685,857 |
-216,671 |
221,078 |
-478,853 |
-71,199 |
42,287 |
現金及等同現金之增加/(減少) |
21,104,150 |
1,646,451 |
7,548,953 |
16,294,265 |
29,367,406 |
1,787,191 |
7,249,641 |
5,107,204 |
5,631,622 |
-1,194,566 |
2,534,120 |
784,755 |
-78,962 |
686,754 |
年初之現金及現金等同項目 |
77,943,661 |
76,181,041 |
68,433,256 |
52,086,050 |
22,687,280 |
20,657,285 |
13,414,017 |
8,394,026 |
2,763,386 |
3,957,952 |
1,423,832 |
639,077 |
718,039 |
31,285 |
外匯兌換率變動之影響/(其他) |
-337,167 |
116,169 |
198,832 |
52,941 |
31,364 |
242,804 |
-6,373 |
-87,213 |
-982 |
0 |
0 |
0 |
0 |
0 |
年終之現金及現金等同項目 |
98,710,644 |
77,943,661 |
76,181,041 |
68,433,256 |
52,086,050 |
22,687,280 |
20,657,285 |
13,414,017 |
8,394,026 |
2,763,386 |
3,957,952 |
1,423,832 |
639,077 |
718,039 |
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 |
單位 |
千 |
千 |
千 |
千 |
千 |
核數師意見 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
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
|
|