首頁>台灣股市>中信金>財務分析 - 現金流量表
2891
40.4
TWD
+0.50 (1.25%)
2025.04.02收盤

中信金-現金流量表

合併現金流量表

第四季 (最新)
單季
(TWD千元)2024年全年2023年全年2022年全年2021年全年2020年全年2019年全年2018年全年2017年全年2016年全年2015年全年2014年全年2013年全年2012年全年
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)16,784,33310,414,925251,0608,664,3827,612,3524,950,6926,057,2329,068,0885,537,54611,403,8543,748,139534,0336,778,969
本期稅前淨利(淨損)16,784,33310,414,925251,0608,664,3827,612,3524,950,6926,057,2329,068,0885,537,54611,403,8543,748,139534,0336,778,969
調整項目
收益費損項目
折舊費用1,819,7871,719,2031,658,5341,568,8061,567,8161,530,128724,070710,027679,627594,587407,822309,850337,745
攤銷費用496,420477,686499,577453,408427,647388,428368,086297,057294,394264,351224,807178,522166,230
呆帳費用提列(轉列收入)數2,294,4603,026,0383,470,4373,429,0042,228,0092,956,7871,546,290836,0991,030,334667,0013,512,3115,465,668225,672
透過損益按公允價值衡量金融資產及負債之淨損失(利益)27,188,606(40,110,964)(32,967,205)(8,149,775)(19,093,172)(12,367,816)3,129,636(6,012,200)9,414,2674,278,156(196,899)1,025,8161,048,394
利息費用27,792,43325,511,57714,234,0113,902,8613,949,5437,535,7917,431,1665,408,3404,610,9855,252,2245,754,7013,855,3763,462,757
利息收入(62,559,740)(58,959,579)(48,715,701)(32,050,144)(31,033,213)(35,006,576)(34,405,888)
股利收入(1,041,885)(980,262)(984,742)(966,359)(528,747)(684,552)(655,290)
各項保險負債淨變動6,096,857(6,768,722)(20,891,801)18,326,3468,428,35641,652,96464,095,55965,346,29962,936,36140,194,97728,692,99026,525,3752,512,102
其他各項負債準備淨變動(635,973)(7,003,940)(2,585,952)993,992720,094(337,370)2,215134,704(36,188)4,265(1,974)(24,371)(31,187)
股份基礎給付酬勞成本153,366132,61200
採用權益法認列之關聯企業及合資損失(利益)之份額4,974(153,265)6,506(378,739)(163,167)(337,676)(627,230)(1,193,388)(26,230)(26,023)(15,192)(13,001)(16,678)
採用覆蓋法重分類之損失(利益)(4,658,834)10,043,2814,502,7995,239,16513,631,527771,141(6,431,365)
處分及報廢不動產及設備損失(利益)9,22217,5457,14318,53412,39717,9368,954
處分投資性不動產損失(利益)(54,820)92,670(239,134)(5,712)(4,969)(1,436)1(52,814)
處分無形資產損失(利益)3,4464,0981,4193,0481,76715,9836,2573,708(2,012)(65,149)5732,5940
金融資產減損損失(17,293)171,160(136,054)0(39,723)0(1,473)106,46663,900793,34629,17616,25446,669
非金融資產減損損失30,843783(9,518)125,7532,6592,66915,01179,392
處分承受擔保品損失(利益)2,3325,674743501227(2,198)816719258407444(1,182)24,847
其他項目18,616,267(27,221,167)(20,003,152)(2,398,612)(7,332,833)(14,533,135)849,720(5,161,598)5,368,9573,388,3522,618,069(406,117)(102,893)
收益費損項目合計15,597,247(99,995,572)(102,057,294)(10,023,745)(27,098,738)(8,488,361)36,044,19330,119,87058,072,94424,264,89122,294,56424,275,164(4,129,017)
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26,944,701(35,137,506)11,998,551(12,471,163)35,003,8988,458,85814,396,395
透過損益按公允價值衡量之金融資產(增加)減少(49,648,560)4,879,761103,504,293(36,153,163)(5,625,497)41,887,9497,493,90212,684,310(23,104,857)(18,679,475)(22,399,415)(5,674,700)(14,020,077)
透過其他綜合損益按公允價值衡量之金融資產(增加)減少(29,522,762)9,502,249149,174,2317,423,290(27,186,364)802,248(16,890,154)
按攤銷後成本衡量之債務工具投資(增加)減少(148,923,013)84,304,180(106,019,641)(96,700,459)(14,289,835)15,586,112(28,093,938)
避險之金融資產(增加)減少375,362(212,241)(14,589)(193,421)157,607170,805285,328277,764(284,628)(25,108)(82,731)188,933224,393
應收款項(增加)減少1,811,9846,278,28913,462,749(14,875,215)(1,731,892)36,997,517(14,659,122)(4,938,048)7,906,9742,742,836(3,070,444)(30,068,959)(9,646,069)
貼現及放款(增加)減少(52,058,352)(48,885,326)(158,445,310)8,245,625(36,920,008)2,989,613(70,193,435)
再保險合約資產(增加)減少203,863(67,962)144,490(226,827)(106,545)6,220(258,201)(85,103)(113,421)365,53439,343171,143(703,888)
其他金融資產(增加)減少(1,000,877)(607,984)(1,239,751)1,021,190(21,886,839)(4,816,404)2,495,918(16,312,206)(46,074,020)(12,465)(20,214,648)(14,481,260)(2,434,702)
其他資產(增加)減少(13,044,594)4,716,46322,693,316(2,305,968)5,468,219
與營業活動相關之資產之淨變動合計(264,862,248)24,769,92335,258,339(146,236,111)(67,117,256)102,082,918(105,423,307)(106,250,424)20,295,532(3,693,900)(103,875,942)(23,758,212)10,253,417
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)52,797,1195,180,84228,865,19717,426,687584,158(20,518,194)(10,749,344)
透過損益按公允價值衡量之金融負債增加(減少)27,132,286(27,361,720)(56,980,682)862,66110,366,508(20,683,473)(10,978,248)(4,189,915)9,176,995(860,205)23,917,5383,413,410(1,579,739)
避險之金融負債增加(減少)154,656(217,591)94,033(62,625)140,74332,487180,610(161,815)(8,027)(1,012,616)412,713158,16224,838
應付款項增加(減少)(24,278,842)3,139,0205,854,204(4,390,356)754,685(43,795,098)4,336,925(6,434,060)6,748,824(14,602,549)(6,515,342)(8,868,680)5,001,337
存款及匯款增加(減少)96,569,382152,077,774106,431,12048,781,897121,614,436(53,478,747)15,677,272
員工福利負債準備增加(減少)(78,482)(57,822)(68,561)(59,778)(14,309)(67,316)(3,445)(28,312)94,662657,186290,725(187,503)449,118
其他金融負債增加(減少)(5,938,824)2,160,4205,867,683(2,315,777)20,297,337(7,621,334)278,4016,188,634(43,058,103)(17,584,708)(10,669,322)(433,192)(1,326,074)
其他負債增加(減少)323,017(5,413,446)(3,535,113)3,672,8244,442,229
與營業活動相關之負債之淨變動合計146,680,312129,507,47786,527,88163,915,533158,185,787(146,131,675)(708,282)33,380,966(64,102,738)(17,385,893)22,071,82150,577,645(3,462,000)
與營業活動相關之資產及負債之淨變動合計(118,181,936)154,277,400121,786,220(82,320,578)91,068,531(44,048,757)(106,131,589)(72,869,458)(43,807,206)(21,079,793)(81,804,121)26,819,4336,791,417
調整項目合計(102,584,689)54,281,82819,728,926(92,344,323)63,969,793(52,537,118)(70,087,396)(42,749,588)14,265,7383,185,098(59,509,557)51,094,5972,662,400
營運產生之現金流入(流出)(85,800,356)64,696,75319,979,986(83,679,941)71,582,145(47,586,426)(64,030,164)(33,681,500)19,803,28414,588,952(55,761,418)51,628,6309,441,369
收取之利息60,719,64657,783,55345,272,36830,495,18829,781,51334,280,63832,134,04028,260,66924,621,38922,944,48917,800,50311,555,81710,787,295
收取之股利1,233,5301,254,5311,213,7111,053,443824,9401,811,2102,457,4781,702,240119,070276,07694,18750,43718,181
支付之利息(28,346,283)(23,873,267)(10,890,767)(2,851,115)(7,240,546)(6,764,487)(6,282,710)(4,943,980)(6,248,176)(5,335,613)(5,804,172)(3,886,068)(3,446,729)
退還(支付)之所得稅(2,915,204)(2,497,706)(1,672,276)(801,424)(1,456,784)(1,031,984)545,494(1,356,955)(2,775,807)(2,202,348)(581,823)6,649(601,250)
營業活動之淨現金流入(流出)(55,108,667)97,363,86453,903,022(55,783,849)93,491,268(19,291,049)(35,175,862)(10,019,526)35,519,76030,271,556(44,252,723)59,355,46516,198,866
投資活動之現金流量
取得採用權益法之投資(391,198)2141392,915,964(1,024,974)(4,686)(1,274,359)
對子公司之收購(扣除所取得之現金)00
採用權益法之被投資公司減資退回股款90,00002,340,00022,2217,836,919
取得不動產及設備(668,834)(1,155,325)(718,881)(552,814)(432,799)(832,582)(833,532)(827,023)(722,757)(1,366,185)(1,907,354)(1,724,596)(5,925,357)
處分不動產及設備1,7116,7331,1864,518(17,663)(4,827)424
取得無形資產(590,045)(328,925)(745,981)(390,770)(448,832)(385,619)(641,799)(310,309)(253,397)(404,814)(235,343)(111,522)4,440
處分承受擔保品11,888288,18421,0543,9844,7854,3991810,69575002780,23663,386
取得投資性不動產(1,510,699)(2,336,917)(7,719,335)(1,008,209)(1,378,069)(3,327,449)(399,898)
處分投資性不動產80,40659,575812,18217,53725,99815,5860
投資活動之淨現金流入(流出)(2,976,771)(3,435,602)(6,170,121)39,688,198(3,249,333)6,748,4392,214,109(27,767,432)(2,356,294)21,708,994(12,026,796)(3,631,408)(8,648,685)
籌資活動之現金流量
央行及同業融資增加6,150,0293,550,5162,748,6860(717,476)
應付商業本票增加(41,584,410)6,545,50201,398,978027,10003,374,382592,7914,541,3825,965,966(1,299,741)0
發行公司債00000000
償還金融債券00(249,000)0(22,482,720)00(794,700)(33,344,207)(12,000,000)(3,500,000)(450,000)0
附買回票券及債券負債增加11,871,236(7,295,892)(24,068,111)13,201,736(16,797,784)(12,906,262)0(9,960,651)(6,743,708)(4,757,537)2,920,478(16,257,067)
指定為透過損益按公允價值衡量之金融負債增加407,27929,08600040,950(82,260)25,177,6200
指定為透過損益按公允價值衡量之金融負債減少(233,856)0(305,910)
租賃本金償還(618,074)(1,092,866)(638,183)(1,410,829)(577,656)(721,182)
發放現金股利0(1,069,981)260000000000
取得子公司股權00000
支付之利息(2,764,114)(3,065,181)(1,347,241)(570,576)101,347(81,015)
非控制權益變動00000(9,471)
籌資活動之淨現金流入(流出)(22,165,796)(2,428,975)(24,674,023)28,156,066(51,603,211)(12,475,670)575,81318,443,109(1,869,093)(12,190,342)41,154,7274,997,334(47,649,264)
匯率變動對現金及約當現金之影響(2,508,650)(733,240)2,710,286(1,423,238)41,818(2,474,699)1,692,986(1,080,239)(3,789,798)(159,053)(199,337)(85,963)285,195
本期現金及約當現金增加(減少)數(82,759,884)90,766,04725,769,16410,637,17738,680,542(27,492,979)(30,692,954)(20,424,088)27,504,57539,631,155(15,324,129)60,635,428(39,813,888)
期初現金及約當現金餘額000000379,305,243360,203,705450,272,061363,814,849199,908,777121,986,399102,835,937
期末現金及約當現金餘額(82,759,884)90,766,04725,769,16410,637,17738,680,542(27,492,979)360,465,314379,310,415360,203,705450,272,061325,668,807199,908,777121,986,399
資產負債表帳列之現金及約當現金107,976,3641.22%125,943,4961.52%133,810,5511.73%130,417,1101.84%142,085,4402.15%137,215,2612.21%128,348,3192.23%154,080,4612.89%128,881,5162.66%114,274,2852.49%133,647,1303.66%115,161,1624.75%46,333,2992.19%
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(95,776,952)26,033,04717,414,5219,194,77047,758,227(30,864,711)207,460,423224,883,436205,811,205323,568,533188,185,77575,911,59674,281,364
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37,586,24128,197,823(7,338,301)3,889,484(8,006,129)4,633,92424,656,572346,51825,510,98412,429,2433,835,9028,836,0191,371,736
今年初累積至今
(TWD千元)2024年全年2023年全年2022年全年2021年全年2020年全年2019年全年2018年全年2017年全年2016年全年2015年全年2014年全年2013年全年2012年全年
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)88,089,71566,934,33747,048,93762,044,15851,577,05751,809,07842,389,49944,726,29533,952,17541,050,32145,161,21421,552,11524,714,961
本期稅前淨利(淨損)88,089,715-134.78%66,934,337-404.73%47,048,93749.74%62,044,158-181.47%51,577,05727.04%51,809,078-102.13%42,389,499166.45%44,726,295-2363.72%33,952,175-65.22%41,050,32130.46%45,161,214280.71%21,552,11535.27%24,714,96142.45%
調整項目
收益費損項目
折舊費用7,065,271-10.81%6,792,301-41.07%6,428,3066.8%6,125,560-17.92%6,195,8913.25%5,929,261-11.69%2,817,53711.06%2,785,320-147.2%2,566,334-4.93%2,072,2771.54%1,421,1058.83%1,301,0902.13%1,379,1712.37%
攤銷費用1,921,359-2.94%1,936,516-11.71%1,917,5392.03%1,741,508-5.09%1,647,7630.86%1,532,403-3.02%1,335,5755.24%1,184,438-62.6%1,173,382-2.25%1,090,8660.81%776,7444.83%651,1461.07%658,7351.13%
呆帳費用提列(轉列收入)數12,114,994-18.54%9,673,667-58.49%8,986,1779.5%7,714,370-22.56%9,258,2314.85%5,641,291-11.12%4,903,32619.25%2,519,102-133.13%5,896,362-11.33%1,504,9911.12%3,644,75022.65%6,415,74910.5%538,5440.93%
透過損益按公允價值衡量金融資產及負債之淨損失(利益)28,050,298-42.92%(27,743,335)167.76%51,522,58254.47%16,921,532-49.49%(10,325,974)-5.41%(35,615,582)70.21%30,492,065119.73%(12,786,132)675.73%2,314,374-4.45%177,6180.13%(3,420,682)-21.26%(730,203)-1.19%(716,625)-1.23%
利息費用110,549,554-169.15%88,320,457-534.05%32,701,44134.57%14,691,408-42.97%20,425,47110.71%31,022,593-61.15%26,864,903105.49%20,481,110-1082.4%18,806,920-36.13%21,389,53215.87%20,880,860129.79%14,629,08923.94%13,892,20023.86%
利息收入(243,919,326)373.22%(220,386,880)1332.62%(159,818,621)-168.95%(123,445,736)361.06%(129,479,139)-67.88%(141,659,899)279.25%(129,139,824)-507.09%
股利收入(10,295,542)15.75%(12,035,931)72.78%(12,169,584)-12.86%(8,529,249)24.95%(8,170,671)-4.28%(8,640,044)17.03%(6,553,246)-25.73%
各項保險負債淨變動(3,487,216)5.34%(26,689,524)161.38%11,816,44512.49%43,935,030-128.5%68,870,98636.11%139,137,229-274.27%205,361,796806.4%239,860,214-12676.27%220,215,855-423%117,725,46587.35%104,063,750646.83%60,001,18798.19%33,269,97657.15%
其他各項負債準備淨變動4,612,412-7.06%(6,217,777)37.6%9,387,5499.92%(491,959)1.44%50,1920.03%1,013,339-2%63,5700.25%(671,285)35.48%(18,643)0.04%(11,070)-0.01%(57,543)-0.36%(72,142)-0.12%(141,724)-0.24%
股份基礎給付酬勞成本594,047-0.91%409,005-2.47%94,7960.1%00%2,3280%
採用權益法認列之關聯企業及合資損失(利益)之份額(241,035)0.37%(582,030)3.52%38,3830.04%(1,033,048)3.02%(1,211,404)-0.64%(1,515,103)2.99%(1,609,834)-6.32%(1,632,737)86.29%(234,639)0.45%(74,167)-0.06%11,4280.07%(75,806)-0.12%(80,837)-0.14%
採用覆蓋法重分類之損失(利益)284,594-0.44%18,283,667-110.56%(46,951,618)-49.63%2,285,408-6.68%570,8020.3%12,130,912-23.91%(13,929,922)-54.7%
處分及報廢不動產及設備損失(利益)33,157-0.05%37,785-0.23%22,2750.02%38,663-0.11%4,5570%(846,441)1.67%38,5720.15%
處分投資性不動產損失(利益)(74,837)0.11%(1,030,360)6.23%(485,161)-0.51%(274,446)0.8%(253,818)-0.13%(3,827)0.01%(27,981)-0.11%51,659-2.73%
處分無形資產損失(利益)8,605-0.01%22,259-0.13%13,3760.01%5,584-0.02%1,7590%57,385-0.11%6,5010.03%4,999-0.26%(10,292)0.02%00%5730%2,5980%710%
金融資產減損損失(17,293)0.03%571,323-3.45%1,062,8231.12%00%1,7150%00%502,9781.98%169,335-8.95%117,556-0.23%891,4860.66%29,1760.18%19,7540.03%47,8690.08%
非金融資產減損損失54,031-0.08%40,884-0.25%9,0950.01%00%125,7530.07%5,402-0.01%2,6860.01%15,011-0.79%87,028-0.17%10,6920.01%36,9230.23%
處分承受擔保品損失(利益)(8,707)0.01%3,536-0.02%(23,842)-0.03%(111)0%1,3310%(7,894)0.02%2,9790.01%2,461-0.13%2,0900%3140%1,6730.01%28,1310.05%6,1810.01%
其他項目36,658,407-56.09%1,788,310-10.81%59,461,43562.86%(15,515,796)45.38%(23,690,732)-12.42%(11,377,265)22.43%9,002,66835.35%(21,620,342)1142.6%(7,012,815)13.47%6,201,7274.6%(10,243,846)-63.67%(883,768)-1.45%509,8970.88%
收益費損項目合計(56,097,227)85.83%(166,806,127)1008.63%(35,986,604)-38.04%(55,942,605)163.62%(65,975,740)-34.59%(4,128,232)8.14%130,134,349511%113,956,616-6022.45%138,673,392-266.37%60,953,20045.22%48,696,092302.68%33,026,96354.05%3,095,4305.32%
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10,287,213-15.74%(33,825,354)204.53%(40,432,636)-42.74%(41,206,686)120.52%7,958,9444.17%(16,806,951)33.13%10,889,27842.76%
透過損益按公允價值衡量之金融資產(增加)減少(42,943,375)65.71%(239,374,108)1447.43%(36,785,388)-38.89%(50,055,933)146.41%(18,661,629)-9.78%(89,170,170)175.78%(84,576,244)-332.11%34,341,347-1814.89%(42,340,521)81.33%(37,908,736)-28.13%(4,592,857)-28.55%
透過其他綜合損益按公允價值衡量之金融資產(增加)減少(74,291,885)113.67%(54,969,763)332.39%130,172,100137.61%103,818,917-303.65%(63,947,175)-33.52%(86,761,232)171.03%(24,464,498)-96.06%
按攤銷後成本衡量之債務工具投資(增加)減少(187,439,270)286.8%132,715,810-802.5%(197,731,644)-209.03%(135,348,159)395.87%(105,695,449)-55.41%(93,138,956)183.6%(156,453,951)-614.35%
避險之金融資產(增加)減少271,513-0.42%(279,971)1.69%244,4780.26%(246,473)0.72%314,3700.16%(296,552)0.58%102,7980.4%279,332-14.76%(308,816)0.59%1,391,9601.03%(589,373)-3.66%667,8411.09%489,8180.84%
應收款項(增加)減少(24,482,309)37.46%(27,945,960)168.98%(5,444,713)-5.76%(28,659,972)83.83%13,125,4066.88%5,362,772-10.57%(41,466,603)-162.83%(20,278,906)1071.71%24,667,523-47.38%28,969,71321.49%(12,431,895)-77.27%
貼現及放款(增加)減少(320,539,125)490.45%(251,773,529)1522.41%(493,171,134)-521.34%(139,435,678)407.83%(66,055,471)-34.63%(112,728,722)222.22%(174,239,406)-684.19%
再保險合約資產(增加)減少452,378-0.69%(383,868)2.32%209,3270.22%(333,974)0.98%(256,729)-0.13%467,770-0.92%(216,806)-0.85%233,618-12.35%(462,259)0.89%336,1480.25%396,6082.47%
其他金融資產(增加)減少(1,065,332)1.63%278,454-1.68%1,712,6531.81%(3,696,180)10.81%(33,678,358)-17.66%(18,198,710)35.87%(16,141,302)-63.38%(171,465,018)9061.68%(159,949,247)307.24%(67,565,848)-50.13%(102,886,566)-639.52%(27,897,115)-45.65%1,226,8482.11%
其他資產(增加)減少(16,174,493)24.75%(11,207,062)67.77%(2,477,299)-2.62%2,118,376-6.2%(4,303,547)-2.26%
與營業活動相關之資產之淨變動合計(655,924,685)1003.62%(486,765,351)2943.34%(643,704,256)-680.47%(293,045,762)857.11%(271,199,638)-142.17%(411,270,751)810.72%(486,566,734)-1910.61%(420,866,957)22242.23%(341,207,788)655.41%(299,405,605)-222.14%(332,548,953)-2067.04%(238,451,524)-390.23%(56,793,352)-97.55%
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)27,764,424-42.48%(4,300,805)26.01%42,633,48645.07%(6,311,605)18.46%2,793,6481.46%(21,298,394)41.98%(376,091)-1.48%
透過損益按公允價值衡量之金融負債增加(減少)37,322,028-57.11%5,059,210-30.59%35,957,09338.01%(28,422,905)83.13%(8,239,384)-4.32%4,969,978-9.8%34,325,024134.78%(35,087,691)1854.34%(25,107,262)48.23%25,657,99919.04%32,023,755199.05%
避險之金融負債增加(減少)114,936-0.18%(463,306)2.8%501,0960.53%(209,742)0.61%174,2350.09%(146,758)0.29%167,3300.66%(286,734)15.15%(137,829)0.26%(474,894)-0.35%661,2104.11%220,1530.36%(13,617)-0.02%
應付款項增加(減少)(3,081,304)4.71%4,658,400-28.17%4,046,5694.28%(1,559,615)4.56%3,958,4912.08%(778,879)1.54%5,435,35121.34%7,450,769-393.76%11,001,927-21.13%(10,921,553)-8.1%6,252,38738.86%
存款及匯款增加(減少)336,032,154-514.16%393,977,086-2382.28%500,766,871529.37%194,004,846-567.43%368,596,928193.23%222,055,296-437.73%193,042,161758.02%
員工福利負債準備增加(減少)(265,285)0.41%(359,632)2.17%(330,296)-0.35%(214,832)0.63%(156,627)-0.08%(168,556)0.33%(132,420)-0.52%(178,148)9.41%(300,913)0.58%531,8960.39%179,3251.11%
其他金融負債增加(減少)3,369,022-5.15%13,505,577-81.66%16,416,73117.35%(14,595,289)42.69%(1,585,072)-0.83%(13,541,429)26.69%2,884,70911.33%(8,656,966)457.51%(10,800,295)20.75%(17,002,787)-12.62%(14,527,885)-90.3%(3,047,556)-4.99%6,264,26810.76%
其他負債增加(減少)5,368,996-8.22%5,031,069-30.42%(1,865,972)-1.97%487,570-1.43%713,8380.37%
與營業活動相關之負債之淨變動合計406,624,971-622.17%417,107,599-2522.14%598,125,578632.29%143,178,428-418.77%366,256,057192.01%191,091,258-376.69%236,888,984930.19%170,539,223-9012.76%40,130,777-77.09%282,908,999209.9%214,241,4341331.67%215,001,532351.85%58,248,748100.05%
與營業活動相關之資產及負債之淨變動合計(249,299,714)381.45%(69,657,752)421.2%(45,578,678)-48.18%(149,867,334)438.34%95,056,41949.83%(220,179,493)434.03%(249,677,750)-980.41%(250,327,734)13229.47%(301,077,011)578.33%(16,496,606)-12.24%(118,307,519)-735.37%(23,449,992)-38.38%1,455,3962.5%
調整項目合計(305,396,941)467.28%(236,463,879)1429.84%(81,565,282)-86.22%(205,809,939)601.96%29,080,67915.25%(224,307,725)442.17%(119,543,401)-469.41%(136,371,118)7207.02%(162,403,619)311.95%44,456,59432.98%(69,611,427)-432.69%9,576,97115.67%4,550,8267.82%
營運產生之現金流入(流出)(217,307,226)332.5%(169,529,542)1025.1%(34,516,345)-36.49%(143,765,781)420.49%80,657,73642.28%(172,498,647)340.04%(77,153,902)-302.96%(91,644,823)4843.3%(128,451,444)246.74%85,506,91563.44%(24,450,213)-151.98%31,129,08650.94%29,265,78750.27%
收取之利息241,094,024-368.89%215,749,553-1304.58%153,473,806162.24%122,973,819-359.68%129,914,79868.11%141,303,860-278.55%125,953,220494.58%109,022,046-5761.66%100,445,293-192.94%80,474,29959.71%65,479,205407%47,526,93777.78%45,072,49177.42%
收取之股利11,027,883-16.87%12,097,308-73.15%12,710,30313.44%9,134,254-26.72%8,778,4624.6%9,917,652-19.55%8,924,33535.04%5,743,363-303.53%3,026,255-5.81%1,602,2341.19%1,045,6056.5%846,5081.39%731,3681.26%
支付之利息(92,348,633)141.3%(68,271,801)412.82%(22,674,384)-23.97%(13,173,172)38.53%(23,142,663)-12.13%(25,941,199)51.14%(23,322,646)-91.58%(19,632,260)1037.54%(20,510,749)39.4%(26,159,302)-19.41%(21,571,490)-134.08%(14,728,081)-24.1%(13,535,709)-23.25%
退還(支付)之所得稅(7,821,975)11.97%(6,583,357)39.81%(14,396,698)-15.22%(9,359,020)27.37%(5,456,724)-2.86%(3,510,811)6.92%(8,934,397)-35.08%(5,380,524)284.35%(6,569,511)12.62%(6,643,535)-4.93%(4,414,928)-27.44%(3,669,207)-6%(3,314,783)-5.69%
營業活動之淨現金流入(流出)(65,355,927)100%(16,537,839)100%94,596,682100%(34,189,900)100%190,751,609100%(50,729,145)100%25,466,610100%(1,892,198)100%(52,060,156)100%134,780,611100%16,088,179100%61,105,243100%58,219,154100%
投資活動之現金流量
取得採用權益法之投資(2,249,028)16.14%(2,229,534)19.26%(2,575,650)19.32%(3,043,049)-12.23%(3,799,797)31.08%(14,626)0.25%(1,999,394)-73.95%
預付投資款減少00%4850%
對子公司之收購(扣除所取得之現金)00%(788,677)6.81%
採用權益法之被投資公司減資退回股款90,000-0.65%35,000-0.3%2,400,000-18%00%22,221-0.18%7,856,503-131.72%
取得不動產及設備(2,850,051)20.46%(2,937,149)25.37%(2,140,294)16.05%(1,529,999)-6.15%(1,506,473)12.32%(3,303,050)55.38%(2,878,029)-106.45%(2,779,511)6.53%(3,511,298)81.89%(9,621,328)111.91%(8,549,899)-29.87%(7,140,314)128.24%(8,655,678)73.69%
處分不動產及設備5,133-0.04%12,795-0.11%5,291-0.04%6,3150.03%89,993-0.74%1,337,323-22.42%22,1070.82%
取得無形資產(2,066,853)14.84%(1,470,461)12.7%(2,135,731)16.02%(1,481,753)-5.96%(1,557,095)12.74%(1,350,826)22.65%(2,553,949)-94.47%(1,143,222)2.68%(1,176,390)27.43%(1,139,290)13.25%(1,522,618)-5.32%(316,315)5.68%(377,588)3.21%
處分承受擔保品220,412-1.58%314,468-2.72%93,206-0.7%24,7280.1%12,905-0.11%44,176-0.74%3,8340.14%37,606-0.09%20,088-0.47%12,141-0.14%7,0710.02%396,255-7.12%152,933-1.3%
取得投資性不動產(7,252,911)52.06%(6,065,103)52.4%(10,604,672)79.54%(9,363,333)-37.64%(6,221,763)50.9%(7,367,143)123.52%(2,048,579)-75.77%
處分投資性不動產172,235-1.24%1,522,798-13.16%1,785,682-13.39%1,563,1076.28%731,372-5.98%788,222-13.22%194,3797.19%
投資活動之淨現金流入(流出)(13,931,063)100%(11,575,004)100%(13,332,653)100%24,874,507100%(12,224,156)100%(5,964,536)100%2,703,535100%(42,584,234)100%(4,288,029)100%(8,597,576)100%28,624,488100%(5,567,947)100%(11,745,468)100%
籌資活動之現金流量
央行及同業融資增加8,819,709-86.06%3,550,5164.86%4,197,20743.78%5,873,736-122.87%00%6,854,38517.57%00%(33,548,167)81.24%1,651,7142%
應付商業本票增加19,612,554-191.38%11,748,67616.09%00%8,482,078-177.44%00%5,781,50014.82%00%23,529,42534.72%16,554,346-50.66%4,577,872-11.09%6,915,8968.36%199,9850.86%00%
發行公司債00%13,000,00017.81%14,000,000146.03%6,500,000-135.97%33,500,000-48.06%10,000,00025.63%00%12,000,000-45.72%
發行金融債券4,606,114-44.95%00%1,249,000-26.13%1,000,000-1.43%00%16,000,00023.61%00%32,000,000-77.49%35,000,00042.3%4,947,00021.23%00%
償還金融債券(3,500,000)34.15%(2,000,000)-2.74%(4,111,000)-42.88%(4,000,000)83.68%(28,927,720)41.5%00%(10,331,360)21.09%(2,981,460)-4.4%(45,284,127)138.59%(34,157,420)82.72%(5,996,990)-7.25%(450,000)-1.93%00%
附買回票券及債券負債增加14,212,361-138.68%83,150,776113.9%35,990,775375.42%13,201,736-276.17%00%34,741,88789.05%00%24,627,14236.34%(6,743,708)16.33%207,2730.25%2,920,47812.53%(14,019,542)53.41%
指定為透過損益按公允價值衡量之金融負債增加900,556-8.79%107,3660.15%2,351,68024.53%4,286,347-89.67%00%6,914,925-14.11%5,372,6407.93%25,177,620-77.05%10,057,737-24.36%32,764,69439.59%
指定為透過損益按公允價值衡量之金融負債減少(503,485)4.91%(72,313)-0.1%00%(7,599,570)158.98%
租賃本金償還(2,876,582)28.07%(3,363,212)-4.61%(2,959,622)-30.87%(3,947,004)82.57%(2,939,487)4.22%(2,739,481)-7.02%
發放現金股利(36,720,513)358.31%(20,754,630)-28.43%(25,538,754)-266.39%(21,541,819)450.64%(20,486,315)29.39%(20,246,982)-51.89%(21,071,132)43%(19,469,821)-28.73%(14,602,366)44.69%(12,358,398)29.93%(5,590,370)-6.76%(10,804,196)-46.36%(5,615,082)21.39%
取得子公司股權00%(3,241)0%00%(3,586,280)75.02%00%(6,234)0.01%00%(2,514)-0.01%00%
支付之利息(14,798,900)144.41%(12,371,688)-16.95%(5,030,961)-52.48%(3,698,519)77.37%(2,612,500)3.75%(2,898,072)-7.43%
非控制權益變動00%11,7100.02%00%(82)0%(4,195)-0.02%(17,668)0.07%
籌資活動之淨現金流入(流出)(10,248,186)100%73,003,960100%9,586,879100%(4,780,295)100%(69,700,002)100%39,016,074100%(48,998,553)100%67,760,533100%(32,675,451)100%(41,295,032)100%82,750,727100%23,306,721100%(26,247,262)100%
匯率變動對現金及約當現金之影響2,860,609(2,039,916)3,319,410(7,105,117)(1,458,869)(464,638)1,988,479(4,177,391)(1,044,720)1,569,209(1,703,364)(921,639)(1,075,962)
本期現金及約當現金增加(減少)數(86,674,567)42,851,20194,170,318(21,200,805)107,368,582(18,142,245)(18,839,929)19,106,710(90,068,356)86,457,212125,760,03077,922,37819,150,462
期初現金及約當現金餘額565,512,365522,661,164428,490,846449,691,651342,323,069360,465,314
期末現金及約當現金餘額478,837,798565,512,365522,661,164428,490,846449,691,651342,323,069
資產負債表帳列之現金及約當現金107,976,364125,943,496133,810,551130,417,110142,085,440137,215,261128,348,319154,080,461128,881,516114,274,285133,647,130115,161,16246,333,299
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324,625,758402,743,388376,083,379278,963,333303,652,816188,524,449
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46,235,67636,825,48112,767,23419,110,4033,953,39516,583,359
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
為提供您最佳個人化體驗,本網站使用Cookies技術。當您繼續使用本網站,即表示您同意我們的Cookies政策。請參閱隱私權政策
關閉