首頁>台灣股市>元大金>財務分析 - 現金流量表
2885
36
TWD
+0.75 (2.13%)
2025.11.26收盤

元大金-現金流量表

總覽價值投資財務分析技術分析交易資訊公司消息
重要指標每月營收損益表資產負債表現金流量表股利資訊財報電子書
現金流量表

合併現金流量表

第三季 (最新)
單季
(TWD千元)2025年第三季2024年第三季2023年第三季2022年第三季2021年第三季2020年第三季2019年第三季2018年第三季2017年第三季2016年第三季2015年第三季2014年第三季2013年第三季2012年第三季
金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%
營業活動之現金流量-間接法
繼續營業單位稅前淨利(淨損)13,359,97711,940,72310,821,15610,118,85910,971,28010,643,3537,488,4406,483,3216,870,9494,978,4003,744,4802,507,3572,668,9561,971,421
本期稅前淨利(淨損)13,359,97711,940,72310,821,15610,118,85910,971,28010,643,3537,488,4406,483,3216,722,9944,978,4003,744,4802,507,3572,668,9561,971,421
調整項目
收益費損項目
折舊費用845,727779,967656,378634,818634,186633,061644,453268,380244,774246,813254,163302,678265,336280,091
攤銷費用139,632163,437153,949146,483132,482135,880139,029316,606322,872359,024254,498358,777243,443256,492
呆帳費用提列(轉列收入)數676,7231,059,058261,251220,382413,790474,909613,403548,85569,030(108,616)53,571(1,419,251)353,451300,451
利息費用9,389,65910,347,9688,441,6163,990,4461,773,1102,017,2303,636,5653,636,7253,061,3972,791,6592,107,6672,029,8401,043,0981,020,152
利息收入(19,668,919)(18,752,815)(16,390,985)(11,715,160)(9,361,536)(8,865,098)(10,242,046)(10,256,371)
股利收入(2,288,554)(3,177,691)(2,361,093)(3,144,705)(3,109,628)(2,420,100)(2,830,250)(1,864,133)
各項保險負債淨變動4,511,0611,696,9473,690,9746,332,4833,932,7289,270,853(10,310,507)9,505,6419,351,3518,279,7978,144,9066,248,092
採用權益法認列之關聯企業及合資損失(利益)之份額129,2556,609(18,974)16,581(45,316)(104,968)(9,041)11,13020,698(58,705)(40,882)(11,116)25,337(4,643)
採用覆蓋法重分類之損失(利益)1,993,584(1,595,328)(1,900,424)(591,700)(1,514,546)(619,563)(423,624)41,649
處分及報廢不動產及設備損失(利益)463(127,555)(2,679)(44)811(1,784)(811)(1,461)
處分投資性不動產損失(利益)(1,781)(224,710)(30,128)(37,352)(36,508)(2,058)(23,082)(33,439)(58,374)(37,305)231,436(222,838)(13,659)(352)
處分無形資產損失(利益)(2,723)1011(1,528)(1,142)1340(3)
處分待出售資產損失(利益)(1,360)0(520)0(1,168)(4,262)0147,762000
非金融資產減損損失07,671(3,262)2,1224,812(180,976)9,1481,594(2,357)
非金融資產減損迴轉利益4,9290
其他項目(584)(231)(109)1,195(7,889)1,255135,12241469,377(704,023)(343,831)
收益費損項目合計(4,272,888)(9,810,628)(7,503,486)(4,142,358)(7,185,444)513,279(18,806,772)2,178,7462,158,2351,589,8083,897,420595,531(3,112,772)(2,950,716)
與營業活動相關之資產/負債變動數
與營業活動相關之資產之淨變動
存放央行及拆借金融同業(增加)減少(3,347,576)(2,622,097)(467,949)(1,384,690)(2,969,577)(1,090,623)(581,910)(610,021)
透過損益按公允價值衡量之金融資產(增加)減少(77,275,846)(57,496,106)16,007,58852,830,46843,962,070(17,371,963)5,413,39422,961,49319,444,1331,203,284(11,040,756)(27,695,505)(829,233)(16,170,754)
透過其他綜合損益按公允價值衡量之金融資產(增加)減少(20,368,119)31,856,93841,975,6941,020,092(13,635,884)(406,060)15,579,8407,832,714
按攤銷後成本衡量之債務工具投資(增加)減少2,006,669(7,903,187)18,523,992(18,125,562)(6,383,447)(7,174,142)(21,815,653)(13,227,701)
應收款項(增加)減少(49,562,545)(16,450,574)(5,288,036)23,927,03257,056,9403,271,835151,62510,837,241(2,242,332)(1,300,469)51,105,731(17,375,336)(13,157,400)(5,701,273)
貼現及放款(增加)減少(69,380,346)(70,867,213)(30,840,784)(27,454,173)(19,798,304)(1,512,923)(1,666,783)8,793,503
再保險合約資產(增加)減少(118,853)(13,857)116,856144,917220,768137,43240,608(79,299)(81,246)73,090(53,250)124,973
其他金融資產(增加)減少10,494,498(17,067,904)6,781,7228,193,6763,107,982(8,587,058)2,345,642(5,007,490)(1,243,852)6,837,910(12,480,828)(1,598,322)(24,674,247)1,113,565
其他資產(增加)減少1,268,401(14,446,414)(7,272,600)(8,574,824)(5,819,020)(12,433,630)15,538,6155,095,572
與營業活動相關之資產之淨變動合計(206,283,717)(155,010,414)39,536,48330,576,93655,741,528(45,167,132)15,005,37836,596,012(3,877,529)(16,770,821)748,317(54,606,410)(14,986,635)(35,618,880)
與營業活動相關之負債之淨變動
央行及銀行同業存款增加(減少)(155,327)(2,541,490)5,320,1685,968,7546,078,923(8,701,961)2,853,2957,351,571
透過損益按公允價值衡量之金融負債增加(減少)(23,937,777)13,585,10817,585,531(5,598,985)(24,562,511)6,881,8602,195,928(6,114,848)12,806,823(881,294)10,338,0076,668,6237,490,3682,816,593
應付款項增加(減少)50,529,62024,679,257(9,981,149)(11,875,462)(62,394,404)(16,274,426)324,269(4,144,461)(3,322,635)4,228,183(28,510,762)77,731,5109,933,12213,798,403
存款及匯款增加(減少)112,844,30244,835,102(25,427,905)(2,530,690)62,508,9787,471,1827,854,803(20,779,080)
負債準備增加(減少)68,708256,52293,084(63,500)73,959263,02220,573,286(61,552)28,104(92,531)(51,119)(7,829,631)10,0155,829
其他金融負債增加(減少)(19,645,244)30,382,897(6,100,080)(12,156,327)(103,372)4,460,053(4,533,888)5,874,303(1,817,708)1,858,7765,501,595667,294(1,915,559)(1,220,997)
其他負債增加(減少)45,668,07940,603,50218,201,06418,064,22912,907,55530,684,726(382,644)3,892,070
與營業活動相關之負債之淨變動合計165,372,361151,800,898(309,287)(8,191,981)(5,490,872)24,784,45628,885,049(13,981,997)(2,105,722)15,382,876(3,231,094)43,993,15928,782,83233,201,338
與營業活動相關之資產及負債之淨變動合計(40,911,356)(3,209,516)39,227,19622,384,95550,250,656(20,382,676)43,890,42722,614,015(5,983,251)(1,387,945)(2,482,777)(10,613,251)13,796,197(2,417,542)
調整項目合計(45,184,244)(13,020,144)31,723,71018,242,59743,065,212(19,869,397)25,083,65524,792,761(3,825,016)201,8631,414,643(10,017,720)10,683,425(5,368,258)
營運產生之現金流入(流出)(31,824,267)(1,079,421)42,544,86628,361,45654,036,492(9,226,044)32,572,09531,276,0822,897,9785,180,2635,159,123(7,510,363)13,352,381(3,396,837)
收取之利息19,105,78118,519,54415,916,34111,601,7219,629,0729,228,04311,423,17310,329,7359,369,6089,173,6306,463,0285,647,7753,530,8743,401,605
收取之股利3,614,4713,402,0833,429,1573,661,0973,350,6522,871,4183,070,6182,100,7892,033,3931,423,1271,002,6138,834,075993,6511,052,763
支付之利息(8,464,264)(10,003,727)(7,537,013)(3,783,831)(2,018,188)(2,447,721)(3,922,107)(3,737,063)(3,185,426)(3,041,159)(1,703,785)(2,118,773)(1,008,231)(962,715)
退還(支付)之所得稅(3,259,568)(1,972,211)(780,976)(3,267,091)(2,356,476)(1,444,977)(558,257)(1,142,207)(634,206)(855,415)(490,286)(3,557,035)(784,144)(434,539)
營業活動之淨現金流入(流出)(20,827,847)8,866,26853,572,37536,573,35262,641,552(1,019,281)42,585,52238,827,33610,481,34711,880,44610,430,6933,104,82116,084,531(339,723)
投資活動之現金流量
取得採用權益法之投資(85,586)(79,510)(1,737,627)(81,913)(163,559)(283,868)(300,382)(190,445)
採用權益法之被投資公司減資退回股款(2,134)(222,724)1,695,06272,45462,611107,566(1,155)76,117
處分待出售資產68,000052,000057,20077,7900
取得不動產及設備(778,900)(784,118)(518,527)(749,907)(421,805)(322,969)(313,199)(217,945)(781,858)(299,601)(362,980)(151,476)762,08233,600
處分不動產及設備2,973185,75112,121(125)48,6485,1563,9435,384
取得無形資產(96,709)(102,763)(67,975)(94,635)(43,739)(16,793)(47,347)(37,483)(27,178)(26,647)(66,573)
取得使用權資產(33)(376)(422)(239)(155)0
取得投資性不動產(2,261,032)(494,170)(217,546)(176,904)(11,077)(52,679)(1,398)(3,135)
處分投資性不動產2,047510,033147,142122,461140,22911,11547,04454,920
投資活動之淨現金流入(流出)(3,130,403)(987,877)(687,772)(856,831)(386,918)(490,396)(528,826)(8,513,596)3,956,163478,632(487,866)263,778(12,608)(12,765)
籌資活動之現金流量
應付商業本票增加0(6,368,294)(9,827,919)(7,783,845)(12,625,042)1,715,027(9,180,250)(21,667,635)(9,256,000)214,183(3,096,133)636,669(4,285,000)6,370,000
應付商業本票減少(6,201,248)
發行公司債(51,052)6,311,3275,500,000(31,109)(58,771)008,482,57603,450,0001,304,194
償還公司債(4,211,600)(4,260,650)(1,500,000)(4,363,552)00(1,845,168)2,955,0000(4,223,209)(1,300,400)000
發行金融債券4,300,00000(18,000,000)00010,000,000
其他借款增加6,609,152(1,898,447)(5,817,140)(15,723,946)(15,983,454)(2,726,309)1,965,76411,307,9005,307,4235,251,614(1,118,806)101,184
附買回票券及債券負債增加67,648,18917,153,190(31,204,435)32,499,3484,389,47410,681,921(14,579,031)(3,610,729)(9,720,452)16,573,8712,001,333
租賃本金償還(341,064)(273,986)(372,954)(392,630)(368,573)(314,339)(301,153)
非控制權益變動6,910(7,885)(331,685)(56,702)(15,984)(87,399)(170,530)(15,292)(3,072,091)(14,464)122,820299,2838,359(18,649)
籌資活動之淨現金流入(流出)15,385,4916,504,365(53,555,380)(14,058,590)(41,521,763)8,241,343(39,131,536)(23,886,102)(9,023,290)(9,312,337)8,614,832(4,406,654)(10,836,995)4,450,015
匯率變動對現金及約當現金之影響(3,681,232)14,2613,054,5853,455,764(1,994,772)(260,776)(1,620,135)325,537(338,788)(278,470)903,954(339,941)(382,494)(521,961)
本期現金及約當現金增加(減少)數(12,253,991)14,397,0172,383,80825,113,69518,738,0996,470,8901,305,0256,753,1755,075,4322,768,27119,461,613(1,377,996)4,852,4343,575,566
期初現金及約當現金餘額0000000125,679,223211,532,170134,112,980128,948,72999,970,276101,275,238131,587,769
期末現金及約當現金餘額(12,253,991)14,397,0172,383,80825,113,69518,738,0996,470,8901,305,025114,200,967124,093,416195,237,587140,527,589121,566,31099,290,073119,613,133
資產負債表帳列之現金及約當現金83,420,5702.04%91,235,7552.42%76,414,7022.4%60,294,6242.02%73,297,7122.46%66,270,3982.54%68,604,8982.89%63,136,1132.76%60,216,3382.69%64,610,5113.1%44,592,4512.99%36,993,5042.95%20,826,4722.42%37,061,9204.38%
符合國際會計準則第七號現金及約當現金定義之存放央行及拆借銀行同業29,675,6687,040,822(6,482,714)(951,085)1,822,9241,883,773(244,969)17,472,95927,774,78290,528,23972,145,78783,924,49575,124,85878,708,557
符合國際會計準則第七號現金及約當現金定義之附賣回票券及債券投資(27,242,739)3,770,1338,096,60122,972,91312,720,83613,307,098(2,640,240)33,591,89536,102,29640,098,83723,789,351648,3113,338,7433,842,656
今年初累積至今
(TWD千元)2025年前9個月2024年前9個月2023年前9個月2022年前9個月2021年前9個月2020年前9個月2019年前9個月2018年前9個月2017年前9個月2016年前9個月2015年前9個月2014年前9個月2013年前9個月2012年前9個月
金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%金額%
營業活動之現金流量-間接法
繼續營業單位稅前淨利(淨損)34,363,48434,779,06329,265,48225,582,19637,371,97524,781,86821,333,38521,529,26215,759,58913,191,00212,507,84015,285,9186,713,3186,664,448
本期稅前淨利(淨損)34,363,48446.28%34,779,063-54.55%29,265,482-78.91%25,582,196-211.55%37,371,975277.23%24,781,868168.3%21,333,38568.14%21,529,262-328.51%15,406,063-18.37%13,191,00239.96%12,507,840-30.1%15,285,9181217.11%6,713,318231.69%6,664,448-63.18%
調整項目
收益費損項目
折舊費用2,499,4333.37%2,291,023-3.59%1,958,144-5.28%1,946,284-16.09%1,929,22914.31%1,939,42213.17%1,892,0806.04%793,101-12.1%732,123-0.87%739,9812.24%796,221-1.92%834,90066.48%811,61528.01%812,390-7.7%
攤銷費用413,9640.56%479,951-0.75%454,132-1.22%431,806-3.57%399,6802.96%407,4022.77%595,9211.9%947,560-14.46%985,951-1.18%968,1002.93%860,026-2.07%868,23469.13%735,28025.38%785,053-7.44%
呆帳費用提列(轉列收入)數1,702,3542.29%2,152,242-3.38%1,097,455-2.96%794,187-6.57%1,186,7718.8%1,971,22113.39%1,447,7324.62%1,531,379-23.37%575,147-0.69%765,5272.32%49,050-0.12%(873,929)-69.58%996,73734.4%899,628-8.53%
利息費用29,055,67139.13%28,718,547-45.05%22,955,385-61.9%8,676,721-71.75%5,153,98738.23%7,605,54151.65%11,531,85736.83%10,496,415-160.16%9,084,894-10.83%8,187,05524.8%6,493,772-15.63%4,338,853345.47%3,091,166106.68%3,014,832-28.58%
利息收入(57,939,468)-78.03%(52,921,893)83.01%(45,794,178)123.48%(31,966,132)264.35%(27,368,879)-203.02%(27,510,975)-186.83%(30,854,842)-98.55%(29,935,319)456.78%
股利收入(5,210,721)-7.02%(5,223,753)8.19%(8,869,981)23.92%(5,593,305)46.25%(4,747,348)-35.22%(3,468,224)-23.55%(3,586,604)-11.46%(2,409,066)36.76%
各項保險負債淨變動8,362,47911.26%10,073,608-15.8%11,799,853-31.82%21,556,963-178.27%17,368,588128.84%24,042,806163.28%27,333,73987.3%23,673,140-361.23%19,844,221-23.67%17,280,07052.35%14,213,741-34.2%7,754,847617.46%
採用權益法認列之關聯企業及合資損失(利益)之份額118,2480.16%(112,801)0.18%(4,469)0.01%(157,925)1.31%(420,129)-3.12%(202,732)-1.38%(23,123)-0.07%41,846-0.64%19,938-0.02%(68,282)-0.21%(112,597)0.27%16,9631.35%101,6533.51%(6,790)0.06%
採用覆蓋法重分類之損失(利益)(644,913)-0.87%486,135-0.76%1,435,630-3.87%(4,696,002)38.83%(2,096,829)-15.55%11,0760.08%535,0101.71%(381,842)5.83%
處分及報廢不動產及設備損失(利益)(34,767)-0.05%(129,369)0.2%(5,551)0.01%(64,760)0.54%(8,546)-0.06%(12,527)-0.09%(7,144)-0.02%8,780-0.13%
處分投資性不動產損失(利益)(54,699)-0.07%(309,714)0.49%(30,128)0.08%(211,200)1.75%(46,494)-0.34%(21,331)-0.14%(56,046)-0.18%(223,615)3.41%(56,943)0.07%(46,760)-0.14%(72,800)0.18%(130,183)-10.37%(3,872)-0.13%(21,787)0.21%
處分無形資產損失(利益)(2,723)0%20%00%(1,139)0.01%(1,528)-0.01%(1,392)-0.01%1340%1730%1,8210%150%(24)0%
處分待出售資產損失(利益)(87,757)-0.12%00%(12,331)0.1%(4,957)-0.04%(12,765)-0.09%(18,827)-0.06%00%147,006-0.18%00%(36,150)0.09%(95)-0.01%
非金融資產減損損失00%22,626-0.04%(21,402)0.06%(4,757)0.04%2,2830.01%1,309-0.02%2,3240%9,1480.03%8,896-0.02%135,33010.78%(26,178)-0.9%(10,473)0.1%
非金融資產減損迴轉利益(7,702)-0.01%00%(6,263)-0.05%
其他項目(882)0%(179)0%3230%(133,104)1.1%(11,769)-0.09%(9,076)-0.06%00%6,183-0.09%113,6690.34%55,304-0.13%(6,720,578)-535.11%(1,309,282)-45.19%(866,987)8.22%
收益費損項目合計(21,831,483)-29.4%(14,473,575)22.7%(15,024,787)40.51%(9,434,694)78.02%(8,674,487)-64.35%4,748,32932.25%8,791,89428.08%4,529,714-69.12%3,212,172-3.83%2,478,0957.51%2,641,108-6.36%(10,015,994)-797.5%(6,909,877)-238.47%(7,058,270)66.91%
與營業活動相關之資產/負債變動數
與營業活動相關之資產之淨變動
存放央行及拆借金融同業(增加)減少(6,431,883)-8.66%(8,490,208)13.32%(2,824,176)7.61%(2,521,003)20.85%(6,812,435)-50.53%(2,402,742)-16.32%(1,953,580)-6.24%(503,036)7.68%
透過損益按公允價值衡量之金融資產(增加)減少(99,758,053)-134.35%(89,676,780)140.67%(94,547,745)254.93%114,985,283-950.88%24,377,114180.83%(44,834,020)-304.48%(8,733,397)-27.89%(36,387,162)555.23%(18,186,465)21.69%(15,748,101)-47.71%(74,193,227)178.54%(45,986,341)-3661.56%
透過其他綜合損益按公允價值衡量之金融資產(增加)減少(10,222,860)-13.77%(11,896,918)18.66%21,560,942-58.14%(25,511,987)210.97%(53,552,495)-397.25%(26,469,322)-179.76%(5,826,068)-18.61%55,283,860-843.57%
按攤銷後成本衡量之債務工具投資(增加)減少(25,372,233)-34.17%(21,875,048)34.31%7,842,050-21.14%(45,504,094)376.3%(62,604,234)-464.4%(32,152,956)-218.36%(33,844,559)-108.1%(51,084,847)779.5%
應收款項(增加)減少(73,839,549)-99.45%(109,121,800)171.17%(55,936,647)150.82%44,210,010-365.6%(22,810,516)-169.21%(13,923,464)-94.56%(46,639,780)-148.96%3,172,840-48.41%(29,775,708)35.51%5,374,81216.28%4,883,409-11.75%(39,126,550)-3115.36%
貼現及放款(增加)減少(131,598,453)-177.23%(157,374,840)246.86%(55,794,519)150.44%(62,828,738)519.57%(53,563,916)-397.34%(14,534,603)-98.71%8,943,31628.56%12,357,674-188.57%
再保險合約資產(增加)減少51,1120.07%(21,768)0.03%112,783-0.3%(110,592)0.91%48,9830.36%(70,171)-0.48%(155,536)-0.5%(36,614)0.56%(129,955)0.15%42,1460.13%34,033-0.08%51,9034.13%
其他金融資產(增加)減少(19,211,253)-25.87%(25,519,327)40.03%7,127,482-19.22%(1,896,033)15.68%(8,009,187)-59.41%(24,473,370)-166.21%(1,656,353)-5.29%(9,299,486)141.9%(4,190,771)5%19,113,86757.91%(35,705,894)85.92%(7,938,421)-632.08%(28,206,052)-973.43%1,442,741-13.68%
其他資產(增加)減少(2,081,677)-2.8%(25,305,082)39.69%(10,716,914)28.9%2,498,432-20.66%(15,127,819)-112.22%(21,001,742)-142.63%10,591,47333.83%5,150,373-78.59%
與營業活動相關之資產之淨變動合計(368,464,849)-496.24%(449,281,771)704.74%(183,176,744)493.9%23,321,278-192.86%(198,054,505)-1469.17%(179,862,390)-1221.49%(79,274,484)-253.19%(21,346,398)325.72%(169,302,581)201.91%(37,969,545)-115.03%(185,922,732)447.4%(115,258,058)-9177.16%(37,880,959)-1307.32%(70,066,247)664.21%
與營業活動相關之負債之淨變動
央行及銀行同業存款增加(減少)7,303,7839.84%(7,916,747)12.42%(24,204,851)65.26%(1,629,004)13.47%13,701,308101.64%(1,237,301)-8.4%(4,123,601)-13.17%19,376,543-295.67%
透過損益按公允價值衡量之金融負債增加(減少)16,980,71622.87%21,601,243-33.88%11,817,695-31.86%(11,929,098)98.65%(15,349,019)-113.86%14,534,61398.71%3,331,19210.64%(16,764,918)255.82%23,218,196-27.69%5,085,48015.41%14,496,504-34.88%10,056,804800.75%
應付款項增加(減少)106,893,801143.96%52,391,750-82.18%13,258,707-35.75%(44,178,080)365.33%(28,156,929)-208.87%23,638,708160.54%24,388,96177.9%(5,768,102)88.02%11,443,330-13.65%(2,087,055)-6.32%17,265,771-41.55%71,201,2205669.23%
存款及匯款增加(減少)198,699,116267.6%156,344,173-245.24%97,377,811-262.56%11,413,151-94.38%170,692,8781266.2%59,404,654403.43%29,015,42892.67%(39,710,923)605.95%
負債準備增加(減少)(288,396)-0.39%27,469-0.04%400,414-1.08%(1,155,742)9.56%(365,602)-2.71%(3,898)-0.03%(164,304)-0.52%(743,761)11.35%(180,342)0.22%(21,775)-0.07%(381,197)0.92%(3,826,178)-304.65%58,3872.02%54,318-0.51%
其他金融負債增加(減少)11,798,07015.89%45,612,980-71.55%(11,221,471)30.26%9,663,364-79.91%9,873,41673.24%18,550,301125.98%(360,610)-1.15%5,342,922-81.53%(4,162,651)4.96%14,791,47744.81%12,990,283-31.26%(4,462,561)-355.32%(3,486,279)-120.32%11,480,299-108.83%
其他負債增加(減少)61,295,60982.55%72,816,806-114.22%13,822,473-37.27%(33,814,537)279.63%10,916,87480.98%30,458,565206.85%6,779,87921.65%9,436,853-144%
與營業活動相關之負債之淨變動合計402,682,699542.32%340,877,674-534.7%101,250,778-273%(71,629,946)592.35%161,312,9261196.62%145,345,642987.08%58,866,945188.01%(28,831,386)439.94%49,029,393-58.47%38,056,546115.3%116,926,948-281.37%94,174,6007498.44%34,423,7131188.01%52,765,434-500.2%
與營業活動相關之資產及負債之淨變動合計34,217,85046.08%(108,404,097)170.04%(81,925,966)220.9%(48,308,668)399.49%(36,741,579)-272.55%(34,516,748)-234.41%(20,407,539)-65.18%(50,177,784)765.66%(120,273,188)143.44%87,0010.26%(68,995,784)166.03%(21,083,458)-1678.72%(3,457,246)-119.31%(17,300,813)164.01%
調整項目合計12,386,36716.68%(122,877,672)192.75%(96,950,753)261.41%(57,743,362)477.51%(45,416,066)-336.9%(29,768,419)-202.17%(11,615,645)-37.1%(45,648,070)696.54%(117,061,016)139.61%2,565,0967.77%(66,354,676)159.67%(31,099,452)-2476.22%(10,367,123)-357.78%(24,359,083)230.92%
營運產生之現金流入(流出)46,749,85162.96%(88,098,609)138.19%(67,685,271)182.5%(32,161,166)265.96%(8,044,091)-59.67%(4,986,551)-33.86%9,717,74031.04%(24,118,808)368.03%(101,654,953)121.23%15,756,09847.73%(53,846,836)129.57%(15,813,534)-1259.12%(3,653,805)-126.1%(17,694,635)167.74%
收取之利息57,389,66577.29%51,810,598-81.27%44,267,275-119.36%31,301,493-258.85%27,378,175203.09%28,532,092193.77%31,507,837100.63%28,990,306-442.36%26,282,173-31.34%23,902,86972.42%18,258,208-43.94%12,796,7551018.91%10,355,750357.39%10,397,616-98.57%
收取之股利5,069,3186.83%5,347,983-8.39%8,892,542-23.98%5,705,735-47.18%4,741,33635.17%3,485,05723.67%3,507,49611.2%2,360,994-36.03%2,305,297-2.75%1,655,6475.02%1,261,775-3.04%9,196,495732.25%1,077,06737.17%1,232,261-11.68%
支付之利息(27,576,112)-37.14%(27,724,709)43.49%(21,285,680)57.39%(8,201,882)67.83%(5,306,317)-39.36%(8,369,531)-56.84%(11,601,837)-37.05%(10,454,401)159.52%(9,133,190)10.89%(7,262,235)-22%(6,121,989)14.73%(2,271,329)-180.85%(3,017,168)-104.13%(2,904,169)27.53%
退還(支付)之所得稅(7,381,081)-9.94%(5,086,508)7.98%(1,276,391)3.44%(8,736,729)72.25%(5,288,380)-39.23%(3,936,267)-26.73%(1,821,267)-5.82%(3,331,622)50.84%(1,650,031)1.97%(1,044,413)-3.16%(1,107,804)2.67%(2,652,464)-211.2%(1,864,248)-64.34%(1,579,949)14.98%
營業活動之淨現金流入(流出)74,251,641100%(63,751,245)100%(37,087,525)100%(12,092,549)100%13,480,723100%14,724,800100%31,309,969100%(6,553,531)100%(83,850,704)100%33,007,966100%(41,556,646)100%1,255,923100%2,897,596100%(10,548,876)100%
投資活動之現金流量
取得採用權益法之投資(649,143)12.68%(680,130)18.2%(1,801,616)78.91%(267,139)41.5%(368,001)37.51%(472,571)6.79%(441,676)48.47%(390,615)4.91%
採用權益法之被投資公司減資退回股款219,439-4.28%1,070,348-28.65%1,752,179-76.74%148,644-23.09%251,910-25.68%376,382-5.41%102,326-11.23%128,735-1.62%
處分待出售資產263,000-5.14%00%120,880-18.78%67,000-6.83%473,200-6.8%241,880-26.54%00%
取得不動產及設備(2,504,949)48.91%(3,741,464)100.13%(1,523,618)66.73%(1,405,749)218.4%(1,056,010)107.65%(1,837,635)26.42%(753,446)82.68%(675,965)8.5%(2,808,258)-139%(929,396)-76.84%(3,599,818)199.79%(476,457)-7.67%(432,849)36.54%(512,971)93.11%
處分不動產及設備76,608-1.5%188,617-5.05%17,470-0.77%291,446-45.28%86,342-8.8%19,914-0.29%29,181-3.2%25,492-0.32%
取得無形資產(302,385)5.9%(215,737)5.77%(220,349)9.65%(219,002)34.03%(109,561)11.17%(95,232)1.37%(98,853)10.85%(183,731)2.31%(136,796)-6.77%(211,334)-17.47%(103,985)5.77%(100,762)-1.62%
處分無形資產20,971-0.41%00%80%2,409-0.37%1,929-0.2%17,863-0.26%5,920-0.65%7,866-0.1%
取得使用權資產(648)0.01%(474)0.01%(422)0.02%(287)0.04%(177)0.02%(162)0%
取得投資性不動產(2,355,667)46%(1,223,944)32.76%(654,023)28.64%(275,728)42.84%(25,406)2.59%(5,510,017)79.22%(206,126)22.62%(3,811)0.05%
處分投資性不動產111,488-2.18%866,225-23.18%147,142-6.44%960,881-149.29%171,022-17.43%72,489-1.04%209,467-22.98%1,341,680-16.87%
投資活動之淨現金流入(流出)(5,121,286)100%(3,736,559)100%(2,283,229)100%(643,645)100%(980,952)100%(6,955,769)100%(911,327)100%(7,951,349)100%2,020,348100%1,209,574100%(1,801,776)100%6,209,781100%(1,184,591)100%(550,945)100%
籌資活動之現金流量
應付商業本票增加00%52,428,70871.78%39,735,275234.8%7,094,747-617.35%22,189,387-260.08%(14,760,204)-314.19%8,510,150-30.93%2,498,89079.69%19,837,523-475.94%14,103,60450.55%00%14,660,093101.1%4,298,000-106.7%5,480,000-2114.77%
應付商業本票減少(36,212,726)51.36%(13,791,416)-24.84%
發行公司債10,608,610-15.05%15,079,46420.65%5,500,00032.5%8,752,585-761.61%18,712,858-219.34%4,993,895106.3%8,500,000-30.89%8,482,576270.52%00%18,450,00066.13%1,304,1942.35%
償還公司債(9,866,050)13.99%(7,803,500)-10.68%(9,500,000)-56.14%(4,363,552)379.7%(4,000,000)46.88%00%(2,277,760)8.28%00%(3,156,420)75.73%(12,942,153)-46.39%(4,129,630)-7.44%(9,931,860)-68.49%00%(2,500,000)964.77%
發行金融債券11,000,000-15.6%1,000,0001.37%00%2,000,000-174.03%5,500,000-64.47%00%5,000,00017.92%10,000,00018.01%6,300,00043.45%
償還金融債券(3,000,000)4.25%(4,700,000)-6.44%00%(2,000,000)174.03%(11,000,000)128.93%00%(2,000,000)7.27%(4,800,000)-153.08%(6,380,000)153.07%00%00%(147,060)56.75%
其他借款增加8,438,778-11.97%16,457,54122.53%2,562,48915.14%(9,677,989)842.14%(1,655,888)19.41%(1,109,438)4.03%1,481,68747.25%20,557,302-493.21%15,157,40054.33%16,726,44530.12%5,771,82239.8%(1,461,974)36.29%(960,568)370.69%
附買回票券及債券負債增加00%17,153,19023.49%(8,924,478)-52.73%18,566,693-1615.59%(21,720,866)254.59%26,426,006562.5%(27,234,436)98.97%7,454,112237.72%(7,136,172)-25.58%49,787,88289.67%4,762,30732.84%
附買回票券及債券負債減少(29,312,357)41.57%00%(26,043,624)624.84%
租賃本金償還(1,164,179)1.65%(1,129,531)-1.55%(1,078,483)-6.37%(1,309,794)113.97%(1,109,183)13%(1,045,869)-22.26%(962,128)3.5%
發放現金股利(20,061,439)28.45%(13,957,991)-19.11%(10,001,247)-59.1%(18,206,154)1584.22%(14,564,923)170.72%(7,585,898)-161.47%(10,503,550)38.17%(6,492,536)-207.06%(5,365,642)128.73%(4,325,818)-15.51%(6,449,718)-11.62%(7,021,912)-48.42%(5,441,548)135.08%(2,002,520)772.79%
非控制權益變動(939,929)1.33%(1,490,101)-2.04%(1,370,292)-8.1%(1,166,054)101.46%(1,014,320)11.89%(899,479)-19.15%(614,287)2.23%(416,872)-13.29%(3,499,900)83.97%(408,881)-1.47%(525,188)-0.95%(39,368)-0.27%(306,876)7.62%(127,491)49.2%
籌資活動之淨現金流入(流出)(70,509,292)100%73,037,780100%16,923,264100%(1,149,218)100%(8,531,625)100%4,697,920100%(27,516,913)100%3,135,606100%(4,168,048)100%27,897,980100%55,524,834100%14,501,082100%(4,028,263)100%(259,130)100%
匯率變動對現金及約當現金之影響12,231,6244,011,5462,651,0867,269,824(5,614,459)(2,104,610)(1,848,285)(108,982)(1,440,350)(990,913)(587,552)(370,752)330,093(615,685)
本期現金及約當現金增加(減少)數10,852,6879,561,522(19,796,404)(6,615,588)(1,646,313)10,362,3411,033,444(11,478,256)(87,438,754)61,124,60711,578,86021,596,034(1,985,165)(11,974,636)
期初現金及約當現金餘額209,193,785218,948,309206,929,363167,631,719157,785,378134,093,331120,921,896
期末現金及約當現金餘額220,046,472228,509,831187,132,959161,016,131156,139,065144,455,672121,955,340
資產負債表帳列之現金及約當現金83,420,57091,235,75576,414,70260,294,62473,297,71266,270,39868,604,89863,136,11360,216,33864,610,51144,592,45136,993,50420,826,47237,061,920
符合國際會計準則第七號現金及約當現金定義之存放央行及拆借銀行同業76,348,12846,818,10229,586,97834,243,44827,693,84722,736,93619,742,507
符合國際會計準則第七號現金及約當現金定義之附賣回票券及債券投資60,277,77490,455,97481,131,27966,478,05955,147,50655,448,33833,607,935
需注意:由於會計政策的變動,部分現行會計科目在過往資料中,可能名稱不同,或是合併於其他科目中。此外,過往會計科目也可能消失。 然而我們盡力確保表中各項目之數值與公司公布之財報相符。以上資訊僅供參考,實際數據仍以公司公布之財報為準。
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。
line
ifa.ai
基於金融科技的新型態公司
01

個人化服務

提供您最完整的財經數據分析與正確的投資知識,協助您做對的決策
攜手一起重新定義未來