|
亨得利控股有限公司, 03389.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 |
239,057 |
-75,006 |
107,582 |
191,442 |
269,248 |
1,025,819 |
1,000,768 |
1,103,879 |
491,329 |
648,346 |
621,928 |
443,735 |
-51,164 |
824,248 |
45,659 |
16,106 |
47,582 |
147,566 |
投資回報及融資費用之現金流量 |
21,334 |
26,193 |
29,167 |
-202,639 |
32,225 |
-1,272,498 |
-190,263 |
-303,976 |
-160,243 |
-249,550 |
-366,485 |
-213,763 |
-134,537 |
-177,873 |
-188,971 |
-88,341 |
-63,681 |
-117,122 |
已收利息 |
15,400 |
15,008 |
23,604 |
31,915 |
32,238 |
22,733 |
15,752 |
16,023 |
16,142 |
65,213 |
64,544 |
89,911 |
18,615 |
5,435 |
9,998 |
21,655 |
6,171 |
3,351 |
已付利息 |
-3,364 |
-3,109 |
-3,276 |
-5,678 |
0 |
-126,219 |
-192,812 |
-135,953 |
-1,870 |
-114,317 |
-50,672 |
-127,030 |
-49,491 |
-47,071 |
-51,959 |
-44,742 |
-27,048 |
-23,473 |
已收股息 |
9,298 |
14,294 |
8,839 |
7,309 |
0 |
25,554 |
26,896 |
36,171 |
34,977 |
37,542 |
0 |
27,754 |
19,252 |
16,434 |
16,124 |
11,130 |
10,024 |
0 |
已付股息 |
0 |
0 |
0 |
-236,185 |
-13 |
-1,194,566 |
-40,099 |
-220,217 |
-209,492 |
-237,988 |
-380,357 |
-204,398 |
-122,913 |
-152,671 |
-163,134 |
-76,384 |
-52,828 |
-97,000 |
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 |
-1,671 |
-2,620 |
-17,904 |
-8,237 |
-9,701 |
-238,356 |
-204,758 |
-186,850 |
-231,620 |
-237,681 |
-375,984 |
-246,785 |
-164,663 |
-128,469 |
-156,563 |
-95,969 |
-68,184 |
-49,365 |
投資活動之現金流量 |
43,895 |
-256,355 |
87,222 |
-339,242 |
222,185 |
1,528,087 |
-249,007 |
-200,601 |
171,286 |
-573,639 |
-616,135 |
-385,499 |
-621,728 |
-108,925 |
-306,304 |
-137,928 |
-210,019 |
-211,662 |
增添固定資產 |
-58,305 |
-78,054 |
-50,254 |
-88,389 |
-65,322 |
-60,451 |
-242,760 |
-153,242 |
-106,911 |
-120,076 |
-433,751 |
-207,583 |
-393,272 |
-110,486 |
-274,987 |
-60,039 |
-140,451 |
-12,688 |
出售固定資產 |
44 |
89 |
2,950 |
1,410 |
2,143 |
5,668 |
4,635 |
10,033 |
342,311 |
5,725 |
3,086 |
203 |
43,328 |
104 |
194 |
145 |
111 |
74 |
投資增加 |
-13,430 |
-265,994 |
-256,885 |
-225,803 |
-58,979 |
-32,580 |
-5,672 |
-67,176 |
-1,422,104 |
-2,480,390 |
-2,946,277 |
-216,568 |
-360,248 |
-132,414 |
-18,484 |
-71,472 |
-172,037 |
-46,905 |
投資減少 |
28,891 |
170,687 |
188,888 |
1,224 |
66,423 |
2,499,073 |
0 |
0 |
1,371,444 |
2,126,129 |
2,758,618 |
56,258 |
33,275 |
79,308 |
0 |
0 |
49,241 |
965 |
與關聯人士之現金流量 |
0 |
1,200 |
0 |
3,000 |
9,233 |
14,265 |
0 |
0 |
40,000 |
28,000 |
4,600 |
54,100 |
12,946 |
20,000 |
15,950 |
38,500 |
27,435 |
14,850 |
其他 |
86,695 |
-84,283 |
202,523 |
-30,684 |
268,687 |
-897,888 |
-5,210 |
9,784 |
-53,454 |
-133,027 |
-2,411 |
-71,909 |
42,243 |
34,563 |
-28,977 |
-45,062 |
25,682 |
-167,958 |
融資活動前之現金流量 |
302,615 |
-307,788 |
206,067 |
-358,676 |
513,957 |
1,043,052 |
356,740 |
412,452 |
270,752 |
-412,524 |
-736,676 |
-402,312 |
-972,092 |
408,981 |
-606,179 |
-306,132 |
-294,302 |
-230,583 |
融資活動之現金流量 |
-21,093 |
-14,469 |
-273,039 |
-51,993 |
24,187 |
-2,807,498 |
619,905 |
-480,027 |
-489,676 |
-242,197 |
-337,389 |
1,011,689 |
3,266,024 |
153,960 |
206,996 |
998,652 |
450,505 |
294,905 |
新增貸款 |
54,900 |
45,000 |
0 |
240,140 |
107,370 |
870,000 |
2,761,257 |
1,112,809 |
1,301,583 |
3,348,961 |
3,165,124 |
2,245,436 |
1,397,845 |
1,262,592 |
1,160,720 |
458,755 |
592,282 |
612,000 |
償還貸款 |
-59,401 |
-10,831 |
-269,209 |
-290,314 |
-75,206 |
-2,161,216 |
-1,225,240 |
-1,409,392 |
-1,629,591 |
-3,659,574 |
-3,284,119 |
-1,292,428 |
-1,062,442 |
-1,092,827 |
-610,259 |
-619,691 |
-623,818 |
-696,198 |
定息/債項工具融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-133,630 |
2,158,949 |
0 |
0 |
2,104,069 |
0 |
0 |
1,121,088 |
0 |
0 |
償還定息/債項工具 |
0 |
0 |
0 |
0 |
0 |
-1,468,527 |
-916,112 |
-106,851 |
0 |
-1,981,065 |
-48,844 |
0 |
-109,885 |
-562,301 |
-353,179 |
0 |
0 |
0 |
股本融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
4,581 |
923,491 |
529,045 |
0 |
0 |
454,606 |
364,253 |
與關聯人士之現金流量 |
0 |
1,200 |
0 |
3,000 |
9,233 |
14,265 |
0 |
0 |
40,000 |
28,000 |
4,600 |
54,100 |
12,946 |
20,000 |
15,950 |
38,500 |
27,435 |
14,850 |
其他 |
-16,592 |
-49,838 |
-3,830 |
-4,819 |
-17,210 |
-62,020 |
0 |
-76,593 |
-68,038 |
-137,468 |
-174,150 |
0 |
0 |
-2,549 |
-6,236 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
281,522 |
-322,257 |
-66,972 |
-410,669 |
538,144 |
-1,764,446 |
976,645 |
-67,575 |
-218,924 |
-654,721 |
-1,074,065 |
609,377 |
2,293,932 |
562,941 |
-399,183 |
692,520 |
156,203 |
64,322 |
年初之現金及現金等同項目 |
661,017 |
1,014,983 |
1,165,169 |
1,551,003 |
964,172 |
2,791,572 |
1,910,351 |
1,968,065 |
2,185,922 |
2,869,945 |
3,943,810 |
3,409,807 |
1,150,951 |
588,010 |
987,193 |
294,673 |
142,502 |
78,180 |
外匯兌換率變動之影響/(其他) |
107,648 |
-31,709 |
-83,214 |
24,835 |
48,687 |
-62,954 |
55,233 |
9,861 |
1,067 |
-29,302 |
200 |
-75,374 |
-35,076 |
0 |
0 |
0 |
-4,032 |
0 |
年終之現金及現金等同項目 |
1,050,187 |
661,017 |
1,014,983 |
1,165,169 |
1,551,003 |
964,172 |
2,942,229 |
1,910,351 |
1,968,065 |
2,185,922 |
2,869,945 |
3,943,810 |
3,409,807 |
1,150,951 |
588,010 |
987,193 |
294,673 |
142,502 |
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 |
0 |
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
|
|