|
中國鋁業股份有限公司 - H股, 02600.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 |
30,557,813 |
37,921,163 |
15,712,639 |
13,043,119 |
13,979,779 |
14,154,927 |
11,530,400 |
7,297,055 |
13,818,759 |
8,604,400 |
1,293,683 |
2,767,294 |
7,404,330 |
-504,582 |
6,470,178 |
16,177,418 |
17,666,749 |
11,942,811 |
投資回報及融資費用之現金流量 |
-6,073,715 |
-4,272,110 |
-4,036,578 |
-4,708,898 |
-5,745,416 |
-5,261,923 |
-4,698,478 |
-5,347,612 |
-5,913,591 |
-6,910,911 |
-5,196,139 |
-4,161,508 |
-3,091,046 |
-3,323,428 |
-4,163,275 |
-5,217,292 |
-5,222,532 |
-2,625,483 |
已收利息 |
0 |
0 |
0 |
0 |
0 |
235,601 |
385,322 |
404,397 |
809,950 |
57,670 |
49,668 |
5,611 |
4,879 |
4,785 |
193,047 |
226,460 |
155,427 |
89,363 |
已付利息 |
-3,884,071 |
-4,251,292 |
-4,086,141 |
-4,467,803 |
-5,855,668 |
-5,233,019 |
-5,128,402 |
-6,052,821 |
-6,763,197 |
-6,936,608 |
-5,305,932 |
-4,045,880 |
-2,985,951 |
-3,271,782 |
-2,563,012 |
-1,490,304 |
-766,601 |
-686,432 |
已收股息 |
323,394 |
558,229 |
405,903 |
334,483 |
437,897 |
44,960 |
65,083 |
320,857 |
58,929 |
38,390 |
112,984 |
102,393 |
0 |
3,029 |
33,067 |
52,004 |
0 |
0 |
已付股息 |
-2,513,038 |
-579,047 |
-356,340 |
-575,578 |
-327,645 |
-309,465 |
-20,481 |
-20,045 |
-19,273 |
-70,363 |
-52,859 |
-223,632 |
-109,974 |
-59,460 |
-1,826,377 |
-4,005,452 |
-4,611,358 |
-2,028,414 |
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 |
-2,812,635 |
-2,764,917 |
-805,171 |
-551,446 |
-947,703 |
-949,355 |
0 |
0 |
0 |
-353,062 |
-171,331 |
-277,538 |
-300,471 |
-201,372 |
-1,639,415 |
-4,130,577 |
-3,676,188 |
-2,666,171 |
投資活動之現金流量 |
-3,741,691 |
-2,230,487 |
1,526,917 |
-13,730,315 |
-5,967,002 |
-5,878,050 |
-5,449,001 |
1,667,853 |
-5,790,217 |
-7,779,201 |
-23,315,742 |
-9,822,551 |
-8,265,196 |
-9,485,007 |
-22,243,925 |
-8,745,844 |
-10,399,653 |
-8,910,571 |
增添固定資產 |
-4,553,844 |
-3,193,472 |
-5,038,896 |
-9,050,859 |
-6,749,454 |
-8,951,009 |
-6,305,944 |
-9,372,497 |
-8,333,833 |
-8,519,114 |
-9,150,023 |
-8,660,699 |
-8,328,884 |
-9,857,944 |
-17,246,654 |
-11,415,324 |
-6,568,235 |
-8,042,971 |
出售固定資產 |
61,671 |
1,036,166 |
1,549,392 |
1,132,847 |
564,791 |
466,806 |
271,609 |
1,360,318 |
219,490 |
489,893 |
185,926 |
80,421 |
233,007 |
38,503 |
23,225 |
165,302 |
201,264 |
9,355 |
投資增加 |
-15,330,000 |
-11,921,000 |
-7,028,116 |
-6,248,006 |
-113,938 |
-872,731 |
-5,627,607 |
-1,405,493 |
-4,739,916 |
-1,448,607 |
-13,686,025 |
-1,133,854 |
-819,975 |
-133,355 |
-4,704,494 |
-457,586 |
-1,122,398 |
-916,188 |
投資減少 |
15,518,112 |
12,984,864 |
11,775,420 |
326,566 |
235,374 |
4,038,450 |
6,690,979 |
7,876,192 |
6,527,009 |
2,178,519 |
-27,400 |
256 |
645,817 |
0 |
0 |
2,982,736 |
5,740 |
58,807 |
與關聯人士之現金流量 |
-8,544,073 |
2,334,431 |
197,276 |
-237 |
530,246 |
11,128,624 |
1,838,540 |
0 |
694,957 |
193,908 |
4,104,335 |
0 |
203,100 |
-443,197 |
461,070 |
95,966 |
92,400 |
180,938 |
其他 |
9,106,443 |
-3,471,476 |
71,841 |
109,374 |
-434,021 |
-11,688,190 |
-2,316,578 |
3,209,333 |
-157,924 |
-673,800 |
-4,742,555 |
-108,675 |
-198,261 |
910,986 |
-777,072 |
-116,938 |
-3,008,424 |
-200,512 |
融資活動前之現金流量 |
17,929,772 |
28,653,649 |
12,397,807 |
-5,947,540 |
1,319,658 |
2,065,599 |
1,382,921 |
3,617,296 |
2,114,951 |
-6,438,774 |
-27,389,529 |
-11,494,303 |
-4,252,383 |
-13,514,389 |
-21,576,437 |
-1,916,295 |
-1,631,624 |
-2,259,414 |
融資活動之現金流量 |
-20,640,640 |
-18,583,065 |
-11,330,940 |
-5,430,654 |
-10,097,293 |
2,143,490 |
1,476,963 |
647,226 |
2,766,019 |
8,762,452 |
25,787,744 |
13,111,965 |
5,813,478 |
4,907,955 |
28,763,380 |
51,353 |
3,836,672 |
3,633,378 |
新增貸款 |
23,110,651 |
35,427,456 |
46,021,404 |
47,591,057 |
76,899,591 |
91,562,832 |
44,691,924 |
55,810,352 |
60,027,192 |
98,090,919 |
74,346,531 |
56,477,596 |
34,141,516 |
38,057,460 |
32,401,404 |
12,262,097 |
2,878,668 |
6,987,888 |
償還貸款 |
-32,061,509 |
-54,215,815 |
-51,781,522 |
-70,745,399 |
-74,476,071 |
-82,866,459 |
-48,648,566 |
-59,196,790 |
-70,276,842 |
-90,426,022 |
-63,925,148 |
-45,378,131 |
-41,195,138 |
-27,644,308 |
-16,049,094 |
-12,154,210 |
-6,438,265 |
-5,478,648 |
定息/債項工具融資 |
10,491,231 |
24,789,887 |
26,870,715 |
39,464,489 |
15,173,034 |
3,478,550 |
14,583,728 |
2,000,000 |
37,354,799 |
25,024,246 |
29,447,136 |
17,733,500 |
12,694,000 |
0 |
14,950,000 |
4,966,500 |
4,913,400 |
1,943,200 |
償還定息/債項工具 |
-14,041,625 |
-26,923,670 |
-32,638,813 |
-22,400,000 |
-24,232,758 |
-19,195,910 |
-13,500,000 |
-32,000,000 |
-26,924,241 |
-24,500,000 |
-18,000,000 |
-15,700,000 |
0 |
-5,000,000 |
-3,000,000 |
-5,000,000 |
-2,000,000 |
0 |
股本融資 |
404,685 |
0 |
0 |
659,436 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-119,000 |
4,390,469 |
0 |
與關聯人士之現金流量 |
-8,544,073 |
2,334,431 |
197,276 |
-237 |
530,246 |
11,128,624 |
1,838,540 |
0 |
694,957 |
193,908 |
4,104,335 |
0 |
203,100 |
-443,197 |
461,070 |
95,966 |
92,400 |
180,938 |
其他 |
0 |
4,646 |
0 |
0 |
-3,991,335 |
-1,964,147 |
2,511,337 |
34,033,664 |
1,890,154 |
379,401 |
-185,110 |
-21,000 |
-30,000 |
-62,000 |
0 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
-2,710,868 |
10,070,584 |
1,066,867 |
-11,378,194 |
-8,777,635 |
4,209,089 |
2,859,884 |
4,264,522 |
4,880,970 |
2,323,678 |
-1,601,785 |
1,617,662 |
1,561,095 |
-8,606,434 |
7,186,943 |
-1,864,942 |
2,205,048 |
1,373,964 |
年初之現金及現金等同項目 |
19,683,619 |
9,540,589 |
7,793,056 |
19,135,842 |
27,851,106 |
23,848,344 |
20,762,306 |
16,376,914 |
11,381,695 |
9,063,593 |
10,591,306 |
8,982,710 |
7,401,410 |
15,983,923 |
8,824,971 |
10,691,925 |
7,597,727 |
6,223,763 |
外匯兌換率變動之影響/(其他) |
-156,067 |
72,446 |
-88,401 |
21,205 |
57,364 |
-221,567 |
191,546 |
114,766 |
5,935 |
-5,576 |
74,072 |
-9,066 |
20,205 |
23,921 |
-29,785 |
-2,012 |
0 |
0 |
年終之現金及現金等同項目 |
16,816,684 |
19,683,619 |
8,771,522 |
7,778,853 |
19,130,835 |
27,835,866 |
23,813,736 |
20,756,202 |
16,268,600 |
11,381,695 |
9,063,593 |
10,591,306 |
8,982,710 |
7,401,410 |
15,982,129 |
8,824,971 |
9,802,775 |
7,597,727 |
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 |
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
|
|