|
中國國際海運集裝箱(集團)股份有限公司 -H股, 02039.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 |
經營活動之現金流量 |
18,784,687 |
14,051,904 |
3,764,568 |
-1,192,913 |
4,307,287 |
1,637,870 |
-3,610,223 |
6,359,915 |
3,887,274 |
1,662,711 |
284,684 |
974,255 |
1,410,956 |
投資回報及融資費用之現金流量 |
-2,233,715 |
-3,474,547 |
-4,839,082 |
-3,492,289 |
-2,866,790 |
-3,228,079 |
-2,405,885 |
-2,219,971 |
-1,670,234 |
-2,292,118 |
-1,797,341 |
-838,732 |
-662,135 |
已收利息 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付利息 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已收股息 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
已付股息 |
-2,233,715 |
-3,474,547 |
-4,839,082 |
-3,492,289 |
-2,866,790 |
-3,228,079 |
-2,405,885 |
-2,219,971 |
-1,670,234 |
-2,292,118 |
-1,797,341 |
-838,732 |
-662,135 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
1,789,968 |
-1,241,418 |
-226,046 |
1,333,645 |
157,544 |
703,749 |
0 |
74,562 |
-1,137,348 |
580,208 |
1,969,753 |
508,646 |
-441,271 |
投資活動之現金流量 |
-2,843,021 |
-3,538,804 |
-9,084,157 |
-4,401,930 |
-1,769,557 |
-6,854,655 |
-12,584,781 |
-11,553,782 |
-6,504,459 |
-1,559,348 |
-3,576,060 |
-2,730,302 |
2,795 |
增添固定資產 |
-6,683,162 |
-3,318,846 |
-6,566,372 |
-4,846,517 |
-1,707,232 |
-7,239,592 |
-12,346,982 |
-12,873,151 |
-6,929,534 |
-2,087,094 |
-2,998,389 |
-2,116,817 |
-1,370,472 |
出售固定資產 |
858,803 |
931,401 |
1,062,021 |
2,096,788 |
986,733 |
904,597 |
775,681 |
904,582 |
158,004 |
358,966 |
85,898 |
67,182 |
56,324 |
投資增加 |
-2,530,811 |
-1,146,177 |
-4,008,060 |
-2,535,679 |
-11,312,354 |
-1,625,222 |
-1,550,645 |
-556,842 |
-1,020,241 |
-621,625 |
-1,269,645 |
-919,081 |
-429,800 |
投資減少 |
3,774,140 |
-501,352 |
428,254 |
883,478 |
10,263,296 |
658,642 |
494,281 |
351,510 |
181,565 |
439,752 |
342,872 |
126,537 |
1,630,270 |
與關聯人士之現金流量 |
1,790,358 |
1,389,679 |
2,718,098 |
659,839 |
2,803,150 |
1,760,575 |
284,172 |
89,900 |
184,706 |
129,303 |
83,049 |
97,548 |
11,332 |
其他 |
-52,349 |
-893,509 |
-2,718,098 |
-659,839 |
-2,803,150 |
-1,313,655 |
-241,288 |
530,219 |
921,041 |
221,350 |
180,155 |
14,329 |
105,141 |
融資活動前之現金流量 |
15,497,919 |
5,797,135 |
-10,384,717 |
-7,753,487 |
-171,516 |
-7,741,115 |
-18,600,889 |
-7,339,276 |
-5,424,767 |
-1,608,547 |
-3,118,964 |
-2,086,133 |
310,345 |
融資活動之現金流量 |
-9,953,263 |
-3,065,017 |
8,452,724 |
12,788,055 |
-670,363 |
10,739,125 |
18,911,548 |
6,160,957 |
5,303,171 |
-597,549 |
6,305,292 |
1,316,141 |
1,182,975 |
新增貸款 |
20,178,568 |
38,421,082 |
75,144,266 |
70,916,374 |
59,930,549 |
54,548,656 |
58,969,912 |
33,241,336 |
19,443,628 |
15,627,848 |
29,180,931 |
20,120,944 |
9,053,309 |
償還貸款 |
-27,379,362 |
-46,488,402 |
-78,675,326 |
-66,659,284 |
-62,807,109 |
-52,820,203 |
-45,955,221 |
-27,120,243 |
-16,533,299 |
-18,384,272 |
-22,895,986 |
-19,119,035 |
-7,881,666 |
定息/債項工具融資 |
1,356,055 |
2,000,000 |
6,000,000 |
6,013,275 |
0 |
7,986,500 |
1,981,143 |
0 |
0 |
2,471,402 |
0 |
0 |
0 |
償還定息/債項工具 |
-4,318,396 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
與關聯人士之現金流量 |
1,790,358 |
1,389,679 |
2,718,098 |
659,839 |
2,803,150 |
1,760,575 |
284,172 |
89,900 |
184,706 |
129,303 |
83,049 |
97,548 |
11,332 |
其他 |
-1,580,486 |
1,612,624 |
3,265,686 |
1,857,851 |
-596,953 |
-736,403 |
3,631,542 |
-50,036 |
2,208,136 |
-441,830 |
-62,702 |
216,684 |
0 |
現金及等同現金之增加/(減少) |
5,544,656 |
2,732,118 |
-1,931,993 |
5,034,568 |
-841,879 |
2,998,010 |
310,659 |
-1,178,319 |
-121,596 |
-2,206,096 |
3,186,328 |
-769,992 |
1,493,320 |
年初之現金及現金等同項目 |
11,210,240 |
8,659,885 |
10,532,753 |
5,442,857 |
6,338,667 |
3,259,123 |
2,935,251 |
4,181,496 |
4,397,512 |
6,563,253 |
-420,490 |
4,396,525 |
2,822,175 |
外匯兌換率變動之影響/(其他) |
-224,908 |
-181,763 |
59,125 |
55,328 |
-53,931 |
81,534 |
13,213 |
-67,926 |
-94,420 |
40,355 |
3,797,415 |
170,882 |
81,030 |
年終之現金及現金等同項目 |
16,529,988 |
11,210,240 |
8,659,885 |
10,532,753 |
5,442,857 |
6,338,667 |
3,259,123 |
2,935,251 |
4,181,496 |
4,397,512 |
6,563,253 |
3,797,415 |
4,396,525 |
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 |
單位 |
千 |
千 |
千 |
核數師意見 |
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
|
|