5609
83.2
TWD+0.10 (0.12%)
2025.03.13收盤
中菲行-現金流量表
合併現金流量表
第三季 (最新)
單季
(TWD千元) | 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 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 235,968 | 2.99% | 323,992 | 6.2% | 610,254 | 5.89% | 688,194 | 6.87% | 304,219 | 5.44% | 132,242 | 2.85% | 71,652 | 1.43% | 77,859 | 1.6% | 91,902 | 2.24% | 30,892 | 0.85% | 69,807 | 1.72% | 74,211 | 2.12% | 33,867 | 0.88% |
本期稅前淨利(淨損) | 235,968 | 323,992 | 610,254 | 688,194 | 304,219 | 132,242 | 71,652 | 77,859 | 91,902 | 30,892 | 69,807 | 74,211 | 33,867 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 65,902 | 66,857 | 69,185 | 58,522 | 54,833 | 66,989 | 10,721 | 9,592 | 8,942 | 11,251 | 9,959 | 9,803 | 14,009 | |||||||||||||
攤銷費用 | 932 | 910 | 882 | 65 | 65 | 69 | 34 | 20 | 54 | 43 | 310 | 346 | 339 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 7,006 | (20,113) | (13,119) | 25,931 | 22,144 | (3,060) | (9,996) | (9,124) | 1,273 | (14,925) | (4,084) | (13,076) | (7,798) | |||||||||||||
利息費用 | 3,044 | 4,722 | 4,690 | 4,542 | 4,580 | 4,854 | 1,929 | 2,322 | 2,301 | 2,752 | 2,232 | 1,878 | 1,298 | |||||||||||||
利息收入 | (16,036) | (18,849) | (5,552) | (3,336) | (1,956) | (2,156) | (1,548) | |||||||||||||||||||
股利收入 | (67) | (102) | (70) | 0 | (52) | (69) | ||||||||||||||||||||
股份基礎給付酬勞成本 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (7,652) | (9,097) | (20,781) | (8,790) | (3,563) | 3 | (1,412) | (2) | 1,985 | |||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (12) | (236) | 37 | (287) | (894) | 129 | (35) | |||||||||||||||||||
處分採用權益法之投資損失(利益) | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
未實現外幣兌換損失(利益) | 0 | 0 | 0 | 7,733 | (428) | 10,925 | 1,645 | |||||||||||||||||||
其他項目 | 0 | 0 | (14) | 1,161 | 0 | 0 | 321 | 329 | 345 | 348 | 326 | 325 | 324 | |||||||||||||
收益費損項目合計 | 53,117 | 24,092 | 35,258 | 85,250 | 74,781 | 77,701 | (1,310) | 3,995 | 26,876 | (39,679) | (4,163) | 8,190 | 10,103 | |||||||||||||
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 | ||||||||||||||||||||||||||
應收票據(增加)減少 | 1,784 | (1,036) | 16,082 | (6,944) | 2,620 | 2,033 | (2,073) | 25 | (2,230) | (1,241) | (1,324) | 9,676 | 1,969 | |||||||||||||
應收帳款(增加)減少 | 94,720 | (220,289) | 701,722 | (841,481) | 401,658 | 45,954 | (226,161) | (305,027) | (75,641) | (176,245) | 27,022 | 54,887 | 132,308 | |||||||||||||
其他流動資產(增加)減少 | (76,091) | 36,870 | (88,536) | (48,310) | (54,937) | 92 | 7,938 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 20,413 | (184,455) | 629,268 | (896,735) | 349,341 | 48,079 | (220,296) | (308,885) | (67,296) | (185,498) | 21,350 | 45,690 | 147,290 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | (761) | 8,688 | 1,085 | (3,621) | (9,014) | 1,085 | 2,462 | 3,033 | 4 | 1,080 | 3,186 | 4,727 | 5,545 | |||||||||||||
應付帳款增加(減少) | 217,709 | (349,905) | (388,776) | 416,796 | (109,818) | (101,747) | 118,639 | 161,040 | (74,935) | 138,389 | (82,266) | (29,368) | (106,071) | |||||||||||||
其他應付款增加(減少) | (18,040) | (69,847) | (14,292) | |||||||||||||||||||||||
其他流動負債增加(減少) | 26,263 | 62,308 | (13,937) | 32,245 | 4,080 | 11,155 | (10,352) | |||||||||||||||||||
淨確定福利負債增加(減少) | 65 | 0 | 5 | 6 | (169) | (1,052) | (966) | (2,964) | (4,409) | 15 | 7 | 5 | (366) | |||||||||||||
與營業活動相關之負債之淨變動合計 | 225,236 | (348,756) | (415,915) | 445,426 | (114,921) | (90,559) | 109,783 | 232,427 | (67,035) | 146,059 | (37,479) | (41,019) | (83,823) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 245,649 | (533,211) | 213,353 | (451,309) | 234,420 | (42,480) | (110,513) | (76,458) | (134,331) | (39,439) | (16,129) | 4,671 | 63,467 | |||||||||||||
調整項目合計 | 298,766 | (509,119) | 248,611 | (366,059) | 309,201 | 35,221 | (111,823) | (72,463) | (107,455) | (79,118) | (20,292) | 12,861 | 73,570 | |||||||||||||
營運產生之現金流入(流出) | 534,734 | (185,127) | 858,865 | 322,135 | 613,420 | 167,463 | (40,171) | 5,396 | (15,553) | (48,226) | 49,515 | 87,072 | 107,437 | |||||||||||||
收取之利息 | 16,036 | 18,849 | 5,552 | 3,336 | 1,956 | 2,156 | 1,548 | 540 | 4,181 | 1,034 | 2,260 | 513 | 919 | |||||||||||||
支付之利息 | (3,044) | (4,722) | (4,690) | (4,542) | (4,580) | (4,854) | (1,929) | (2,322) | (2,301) | (2,752) | (2,232) | (1,878) | (1,298) | |||||||||||||
退還(支付)之所得稅 | (94,080) | (16,662) | (54,170) | (20,116) | (73,056) | (2,405) | (8,344) | (1,564) | (2,002) | 3,867 | (12,789) | 8,323 | 1,455 | |||||||||||||
營業活動之淨現金流入(流出) | 453,646 | (187,662) | 805,557 | 300,943 | 537,740 | 162,412 | (48,827) | 2,118 | (15,597) | (46,013) | 36,788 | 94,030 | 108,513 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (7,167) | (3,536) | (7,823) | (6,524) | (2,965) | (2,294) | (3,901) | (5,013) | (3,538) | (3,630) | (17,621) | (2,863) | (6,244) | |||||||||||||
處分不動產、廠房及設備 | 12 | 671 | 136 | 287 | 1,143 | 42 | 214 | |||||||||||||||||||
存出保證金減少 | 7,961 | (149) | (3,002) | 438 | ||||||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產增加 | (1,371) | (9,574) | (2,150) | (595) | (324) | (45) | (142) | 83 | (116) | 33 | (5,544) | 3,247 | (7,946) | |||||||||||||
收取之股利 | 4,225 | 3,099 | 2,679 | |||||||||||||||||||||||
其他投資活動 | (199) | 9,007 | ||||||||||||||||||||||||
投資活動之淨現金流入(流出) | (36,237) | 20,310 | (247,744) | 59,937 | 2,686 | 3,645 | (4,180) | (1,488) | 10,579 | 4,105 | (17,301) | (11,241) | (12,679) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | 610,000 | 207,000 | 892,025 | 182,025 | 0 | 294,650 | 0 | 62,897 | 69,001 | 25,866 | 50,529 | ||||||||||||||
短期借款減少 | 0 | (820,000) | (385,567) | (898,025) | (214,025) | (6,000) | (271,400) | 91,331 | 0 | |||||||||||||||||
租賃本金償還 | (115,475) | (63,116) | (48,537) | (45,920) | (45,146) | (59,768) | ||||||||||||||||||||
其他非流動負債減少 | 672 | (5,292) | 9,955 | (1,023) | 1,237 | (1,852) | 1,189 | 1,597 | (277) | (1,673) | ||||||||||||||||
發放現金股利 | (213) | (1,434,421) | (1,367,088) | (644,956) | (168,731) | (189,000) | (148,680) | (242,128) | (112,112) | (131,191) | (89,126) | (86,470) | (125,331) | |||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
員工購買庫藏股 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
其他籌資活動 | 0 | 0 | ||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (129,710) | (1,725,716) | (1,585,121) | (697,899) | (245,329) | (256,577) | (154,929) | (154,157) | (114,096) | (93,728) | (20,146) | (60,130) | (72,797) | |||||||||||||
匯率變動對現金及約當現金之影響 | (314,201) | 300,885 | 473,589 | (54,840) | (33,357) | (23,235) | (10,778) | (9,927) | (114,632) | 128,642 | 63,230 | (46,665) | (41,072) | |||||||||||||
本期現金及約當現金增加(減少)數 | (26,502) | (1,592,183) | (553,719) | (391,859) | 261,740 | (113,755) | (218,714) | (163,454) | (233,746) | (6,994) | 62,571 | (24,006) | (18,035) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 1,118,440 | 1,145,432 | 1,174,404 | 1,148,887 | 940,485 | 1,031,366 | 1,057,175 | |||||||||||||
期末現金及約當現金餘額 | (26,502) | (1,592,183) | (553,719) | (391,859) | 261,740 | (113,755) | 1,056,112 | 957,392 | 1,138,929 | 1,261,559 | 1,040,282 | 973,771 | 999,026 | |||||||||||||
資產負債表帳列之現金及約當現金 | 3,837,277 | 43.59% | 4,768,989 | 53.04% | 5,057,665 | 46.3% | 2,789,326 | 34.07% | 2,654,385 | 43.75% | 1,608,822 | 32.88% | 1,056,112 | 24.9% | 957,392 | 22.83% | 1,138,929 | 27.69% | 1,261,559 | 30.16% | 1,040,282 | 25.91% | 973,771 | 27.35% | 999,026 | 27.86% |
今年初累積至今
(TWD千元) | 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 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 849,436 | 4.2% | 1,018,411 | 6.41% | 2,525,710 | 7.58% | 1,686,606 | 6.59% | 1,032,845 | 6.15% | 387,593 | 2.99% | 231,905 | 1.76% | 203,748 | 1.57% | 270,810 | 2.31% | 153,789 | 1.41% | 245,659 | 2.11% | 139,300 | 1.35% | 152,926 | 1.33% |
本期稅前淨利(淨損) | 849,436 | 724.03% | 1,018,411 | 361.78% | 2,525,710 | 92.56% | 1,686,606 | 187.56% | 1,032,845 | 64.86% | 387,593 | 52.66% | 231,905 | 249.75% | 203,748 | 129.15% | 270,810 | 104.08% | 153,789 | 60.42% | 245,659 | 126.02% | 139,300 | 280.29% | 152,926 | 215.28% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 204,610 | 174.4% | 204,514 | 72.65% | 182,927 | 6.7% | 177,497 | 19.74% | 170,003 | 10.68% | 180,779 | 24.56% | 32,322 | 34.81% | 32,070 | 20.33% | 34,008 | 13.07% | 34,021 | 13.37% | 29,369 | 15.07% | 33,451 | 67.31% | 39,264 | 55.27% |
攤銷費用 | 2,642 | 2.25% | 2,813 | 1% | 2,561 | 0.09% | 212 | 0.02% | 176 | 0.01% | 163 | 0.02% | 78 | 0.08% | 76 | 0.05% | 157 | 0.06% | 176 | 0.07% | 981 | 0.5% | 1,101 | 2.22% | 997 | 1.4% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 28,342 | 24.16% | (31,731) | -11.27% | 26,471 | 0.97% | 46,013 | 5.12% | 46,545 | 2.92% | 23,780 | 3.23% | 18,999 | 20.46% | 6,101 | 3.87% | 23,562 | 9.06% | 4,713 | 1.85% | 18,882 | 9.69% | 6,513 | 13.1% | (30,159) | -42.46% |
利息費用 | 9,092 | 7.75% | 13,996 | 4.97% | 13,010 | 0.48% | 13,549 | 1.51% | 12,554 | 0.79% | 13,778 | 1.87% | 5,777 | 6.22% | 6,088 | 3.86% | 7,045 | 2.71% | 7,733 | 3.04% | 6,686 | 3.43% | 5,404 | 10.87% | 4,761 | 6.7% |
利息收入 | (58,955) | -50.25% | (59,314) | -21.07% | (11,615) | -0.43% | (7,013) | -0.78% | (4,329) | -0.27% | (5,264) | -0.72% | (3,758) | -4.05% | ||||||||||||
股利收入 | (98) | -0.08% | (206) | -0.07% | (148) | -0.01% | (130) | -0.01% | 0 | 0% | (52) | -0.01% | (104) | -0.11% | ||||||||||||
股份基礎給付酬勞成本 | 0 | 0% | 43,186 | 15.34% | 0 | 0% | 0 | 0% | 0 | 0% | 5,967 | 6.43% | ||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (14,512) | -12.37% | (17,038) | -6.05% | (48,871) | -1.79% | (21,293) | -2.37% | (7,990) | -0.5% | (335) | -0.05% | (3,090) | -3.33% | (367) | -0.23% | 14,339 | 5.51% | (3,577) | -1.41% | ||||||
處分及報廢不動產、廠房及設備損失(利益) | (856) | -0.73% | (273) | -0.1% | 53 | 0% | (851) | -0.09% | (766) | -0.05% | (1,172) | -0.16% | 6 | 0.01% | ||||||||||||
處分採用權益法之投資損失(利益) | 0 | 0% | 0 | 0% | 0 | 0% | 21 | 0% | ||||||||||||||||||
未實現外幣兌換損失(利益) | 0 | 0% | 0 | 0% | 0 | 0% | 20,223 | 2.25% | 22,526 | 1.41% | 3,916 | 0.53% | (7,353) | -7.92% | ||||||||||||
其他項目 | (6) | -0.01% | 0 | 0% | (29) | 0% | 925 | 0.1% | 0 | 0% | 0 | 0% | 963 | 1.04% | 996 | 0.63% | 1,057 | 0.41% | 1,026 | 0.4% | 983 | 0.5% | 970 | 1.95% | 969 | 1.36% |
收益費損項目合計 | 170,259 | 145.12% | 155,947 | 55.4% | 164,359 | 6.02% | 228,543 | 25.41% | 238,719 | 14.99% | 215,593 | 29.29% | 49,807 | 53.64% | 81,999 | 51.98% | 99,557 | 38.26% | 27,280 | 10.72% | 43,697 | 22.42% | 40,404 | 81.3% | 25,717 | 36.2% |
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 | ||||||||||||||||||||||||||
應收票據(增加)減少 | 4,059 | 3.46% | 10,734 | 3.81% | 8,246 | 0.3% | (12,727) | -1.42% | 414 | 0.03% | 6,192 | 0.84% | (2,337) | -2.52% | 8,329 | 5.28% | (1,879) | -0.72% | (1,742) | -0.68% | 5,505 | 2.82% | 5,896 | 11.86% | (2,190) | -3.08% |
應收帳款(增加)減少 | (590,641) | -503.44% | 504,664 | 179.28% | 974,036 | 35.7% | (1,571,978) | -174.81% | 236,545 | 14.85% | 386,088 | 52.46% | (91,659) | -98.71% | (220,804) | -139.96% | (196,011) | -75.34% | 148,088 | 58.18% | (181,399) | -93.06% | (79,258) | -159.48% | 29,895 | 42.08% |
其他流動資產(增加)減少 | (169,639) | -144.59% | 29,550 | 10.5% | (25,391) | -0.93% | (93,228) | -10.37% | (76,934) | -4.83% | (17,464) | -2.37% | (6,345) | -6.83% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (756,221) | -644.57% | 544,948 | 193.59% | 956,891 | 35.07% | (1,677,933) | -186.59% | 160,025 | 10.05% | 374,816 | 50.93% | (100,341) | -108.06% | (221,474) | -140.38% | (192,139) | -73.85% | 144,116 | 56.62% | (200,014) | -102.61% | (101,477) | -204.18% | 51,871 | 73.02% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | (26,208) | -22.34% | (1,610) | -0.57% | (13,953) | -0.51% | (4,634) | -0.52% | (4,243) | -0.27% | (2,877) | -0.39% | (1,161) | -1.25% | 320 | 0.2% | 6,886 | 2.65% | 1,879 | 0.74% | 3,098 | 1.59% | 7,083 | 14.25% | (1,539) | -2.17% |
應付帳款增加(減少) | 158,085 | 134.75% | (1,191,256) | -423.18% | (581,805) | -21.32% | 776,321 | 86.33% | 207,301 | 13.02% | (224,382) | -30.49% | (38,583) | -41.55% | 139,377 | 88.34% | 120,584 | 46.35% | (30,415) | -11.95% | 77,406 | 39.71% | (8,440) | -16.98% | (146,483) | -206.21% |
其他應付款增加(減少) | (28,540) | -24.33% | (262,555) | -93.27% | 67,620 | 2.48% | ||||||||||||||||||||
其他流動負債增加(減少) | (90,459) | -77.1% | 151,367 | 53.77% | (41,468) | -1.52% | (16,089) | -1.79% | 66,771 | 4.19% | 26,811 | 3.64% | (21,593) | -23.25% | ||||||||||||
淨確定福利負債增加(減少) | 55 | 0.05% | 0 | 0% | (3,087) | -0.11% | (6,575) | -0.73% | (176) | -0.01% | (3,047) | -0.41% | (2,191) | -2.36% | (3,183) | -2.02% | (4,405) | -1.69% | 24 | 0.01% | 7 | 0% | 1 | 0% | (1,105) | -1.56% |
與營業活動相關之負債之淨變動合計 | 12,933 | 11.02% | (1,304,054) | -463.25% | (572,693) | -20.99% | 749,023 | 83.29% | 269,653 | 16.93% | (203,495) | -27.65% | (63,528) | -68.42% | 120,129 | 76.14% | 111,906 | 43.01% | (54,193) | -21.29% | 154,699 | 79.36% | (6,148) | -12.37% | (146,177) | -205.78% |
與營業活動相關之資產及負債之淨變動合計 | (743,288) | -633.55% | (759,106) | -269.66% | 384,198 | 14.08% | (928,910) | -103.3% | 429,678 | 26.98% | 171,321 | 23.28% | (163,869) | -176.48% | (101,345) | -64.24% | (80,233) | -30.84% | 89,923 | 35.33% | (45,315) | -23.25% | (107,625) | -216.55% | (94,306) | -132.76% |
調整項目合計 | (573,029) | -488.43% | (603,159) | -214.26% | 548,557 | 20.1% | (700,367) | -77.88% | 668,397 | 41.97% | 386,914 | 52.57% | (114,062) | -122.84% | (19,346) | -12.26% | 19,324 | 7.43% | 117,203 | 46.05% | (1,618) | -0.83% | (67,221) | -135.26% | (68,589) | -96.56% |
營運產生之現金流入(流出) | 276,407 | 235.6% | 415,252 | 147.51% | 3,074,267 | 112.67% | 986,239 | 109.67% | 1,701,242 | 106.83% | 774,507 | 105.23% | 117,843 | 126.91% | 184,402 | 116.88% | 290,134 | 111.51% | 270,992 | 106.47% | 244,041 | 125.19% | 72,079 | 145.03% | 84,337 | 118.72% |
收取之利息 | 58,955 | 50.25% | 59,314 | 21.07% | 11,615 | 0.43% | 7,013 | 0.78% | 4,329 | 0.27% | 5,264 | 0.72% | 3,758 | 4.05% | 1,238 | 0.78% | 5,233 | 2.01% | 2,108 | 0.83% | 4,814 | 2.47% | 1,954 | 3.93% | 2,487 | 3.5% |
支付之利息 | (9,092) | -7.75% | (13,996) | -4.97% | (13,010) | -0.48% | (13,549) | -1.51% | (12,554) | -0.79% | (13,778) | -1.87% | (5,777) | -6.22% | (6,088) | -3.86% | (7,045) | -2.71% | (7,733) | -3.04% | (6,686) | -3.43% | (5,404) | -10.87% | (4,761) | -6.7% |
退還(支付)之所得稅 | (208,949) | -178.1% | (179,068) | -63.61% | (344,240) | -12.62% | (80,588) | -8.96% | (100,490) | -6.31% | (30,058) | -4.08% | (23,074) | -24.85% | (21,884) | -13.87% | (28,247) | -10.86% | (10,936) | -4.3% | (47,288) | -24.26% | (18,930) | -38.09% | (11,027) | -15.52% |
營業活動之淨現金流入(流出) | 117,321 | 100% | 281,502 | 100% | 2,728,632 | 100% | 899,245 | 100% | 1,592,527 | 100% | 735,987 | 100% | 92,854 | 100% | 157,765 | 100% | 260,182 | 100% | 254,515 | 100% | 194,930 | 100% | 49,699 | 100% | 71,036 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (78,973) | 64.51% | (16,147) | 44.92% | (237,584) | 79.59% | 0 | 0% | 0 | 0% | 0 | 0% | ||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (31,598) | 25.81% | 0 | 0% | 0 | 0% | (165,755) | 476.16% | ||||||||||||||||||
對子公司之收購(扣除所取得之現金) | 0 | 0% | 0 | 0% | (22,807) | 7.64% | ||||||||||||||||||||
取得不動產、廠房及設備 | (30,966) | 25.29% | (20,889) | 58.11% | (16,218) | 5.43% | (18,795) | 53.99% | (6,172) | 3.5% | (21,349) | 178.44% | (26,521) | 78.65% | (13,672) | -177.12% | (16,519) | 216.59% | (17,423) | 38.86% | (162,272) | 115.46% | (86,114) | 84.99% | (13,990) | 82.06% |
處分不動產、廠房及設備 | 895 | -0.73% | 1,686 | -4.69% | 136 | -0.05% | 882 | -2.53% | 1,215 | -0.69% | 4,668 | -39.02% | 388 | -1.15% | ||||||||||||
存出保證金減少 | 12,493 | -10.21% | 6,596 | -18.35% | (24,788) | 8.3% | 3,337 | -9.59% | ||||||||||||||||||
取得無形資產 | 0 | 0% | 0 | 0% | (121) | 0.04% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產增加 | 1,473 | -1.2% | (10,460) | 29.1% | 98 | -0.03% | (4,488) | 12.89% | 715 | -0.41% | (386) | 3.23% | (1,268) | 3.76% | 13,281 | 172.06% | (227) | 2.98% | 0 | 0% | 0 | 0% | 2,359 | -2.33% | (8,413) | 49.35% |
收取之股利 | 4,256 | -3.48% | 3,203 | -8.91% | 2,757 | -0.92% | 2,597 | -7.46% | 0 | 0% | 2,755 | -23.03% | 2,346 | -6.96% | ||||||||||||
其他投資活動 | 0 | 0% | 65 | -0.18% | ||||||||||||||||||||||
投資活動之淨現金流入(流出) | (122,420) | 100% | (35,946) | 100% | (298,527) | 100% | (34,811) | 100% | (176,449) | 100% | (11,964) | 100% | (33,719) | 100% | 7,719 | 100% | (7,627) | 100% | (44,840) | 100% | (140,544) | 100% | (101,328) | 100% | (17,048) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 1,187,218 | -71.2% | 1,219,025 | -71.16% | 1,969,075 | -237.83% | 219,025 | -66.94% | 277,025 | -77.6% | 384,650 | -208.33% | 0 | 0% | 0 | 0% | 60,306 | -51.57% | 132,044 | -2985.39% | 70,391 | -195.67% | 109,799 | -414.18% |
短期借款減少 | 0 | 0% | (1,417,218) | 84.99% | (1,415,617) | 82.63% | (1,984,075) | 239.64% | (228,025) | 69.69% | (295,025) | 82.64% | (322,100) | 174.45% | 80,446 | -54.82% | (27,369) | 18.1% | (3,864) | 3.3% | ||||||
租賃本金償還 | (175,110) | 14.89% | (178,305) | 10.69% | (140,882) | 8.22% | (141,542) | 17.1% | (147,995) | 45.23% | (150,532) | 42.17% | ||||||||||||||
其他非流動負債減少 | (2,671) | 0.23% | (6,257) | 0.38% | (3,793) | 0.22% | (2,304) | 0.28% | 2,873 | -1.56% | (1,939) | 1.32% | (14,976) | 12.81% | (2,385) | 53.92% | 0 | 0% | 0 | 0% | ||||||
發放現金股利 | (811,384) | 68.98% | (1,434,662) | 86.04% | (1,367,088) | 79.8% | (647,426) | 78.2% | (168,828) | 51.6% | (189,000) | 52.94% | (148,680) | 80.53% | (242,128) | 164.98% | (112,112) | 74.15% | (131,191) | 112.18% | (89,126) | 2015.06% | (86,470) | 240.36% | (131,256) | 495.12% |
庫藏股票買回成本 | (172,472) | 14.66% | 0 | 0% | 0 | 0% | (919) | 0.61% | (53,982) | 46.16% | ||||||||||||||||
員工購買庫藏股 | 0 | 0% | 194,480 | -11.66% | 0 | 0% | 0 | 0% | 30,713 | -16.63% | 21,787 | -14.85% | 0 | 0% | ||||||||||||
非控制權益變動 | (14,694) | 1.25% | (12,887) | 0.77% | (4,749) | 0.28% | (21,656) | 2.62% | 0 | 0% | 0 | 0% | (38,399) | 20.8% | 0 | 0% | (22,034) | 498.17% | 0 | 0% | (4,977) | 18.77% | ||||
其他籌資活動 | 0 | 0% | 176 | -0.01% | ||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (1,176,331) | 100% | (1,667,455) | 100% | (1,713,104) | 100% | (827,928) | 100% | (327,211) | 100% | (356,980) | 100% | (184,635) | 100% | (146,759) | 100% | (151,193) | 100% | (116,947) | 100% | (4,423) | 100% | (35,975) | 100% | (26,510) | 100% |
匯率變動對現金及約當現金之影響 | 238,081 | 381,413 | 901,686 | (103,370) | (149,257) | 26,882 | 63,172 | (206,765) | (136,837) | 19,944 | 49,834 | 30,009 | (85,627) | |||||||||||||
本期現金及約當現金增加(減少)數 | (943,349) | (1,040,486) | 1,618,687 | (66,864) | 939,610 | 393,925 | (62,328) | (188,040) | (35,475) | 112,672 | 99,797 | (57,595) | (58,149) | |||||||||||||
期初現金及約當現金餘額 | 4,780,626 | 5,809,475 | 3,438,978 | 2,856,190 | 1,714,775 | 1,214,897 | ||||||||||||||||||||
期末現金及約當現金餘額 | 3,837,277 | 4,768,989 | 5,057,665 | 2,789,326 | 2,654,385 | 1,608,822 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 3,837,277 | 4,768,989 | 5,057,665 | 2,789,326 | 2,654,385 | 1,608,822 | 1,056,112 | 957,392 | 1,138,929 | 1,261,559 | 1,040,282 | 973,771 | 999,026 |
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。
營業活動之現金流
中菲行(5609) 2024年第3季「營業活動之現金流」單季為NT$4.54億元、較上一季成長271.22%;而今年初至今累積為NT$1.17億元、較去年同期衰退-58.32%。
單季
中菲行(5609) 最新公布的2024年第3季財報中,本季新增之「營業活動之現金流」為NT$4.54億元,較上一季成長271.22%,為過去10年同期中的第3高。
同時中菲行過去3年、5年與10年的「第3季營業活動之現金流年化成長率」分別為14.66%、22.81%與28.56%。
其中稅前淨利為NT$2.36億元,收益費損相關之調整項目為NT$5,312萬元,所得稅/利息等之影響數為NT$-8,109萬元
今年初累積至今
今年前9個月營業活動之現金流累積為NT$1.17億元,較去年同期衰退-58.32%,為過去10年同期中的第10高。
同時中菲行過去3年、5年與10年的「前9個月營業活動之現金流年化成長率」分別為-49.28%、-30.74%與-4.95%。
其中稅前淨利為NT$8.49億元,收益費損相關之調整項目為NT$1.7億元,所得稅/利息等之影響數為NT$-1.59億元
營業活動之現金流-今年初累積至今
(TWD千元) | 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 | % | |
繼續營業單位稅前淨利(淨損) | 849,436 | 724.03% | 1,018,411 | 361.78% | 2,525,710 | 92.56% | 1,686,606 | 187.56% | 1,032,845 | 64.86% | 387,593 | 52.66% | 231,905 | 249.75% | 203,748 | 129.15% | 270,810 | 104.08% | 153,789 | 60.42% | 245,659 | 126.02% | 139,300 | 280.29% | 152,926 | 215.28% |
收益費損項目合計 | 170,259 | 145.12% | 155,947 | 55.4% | 164,359 | 6.02% | 228,543 | 25.41% | 238,719 | 14.99% | 215,593 | 29.29% | 49,807 | 53.64% | 81,999 | 51.98% | 99,557 | 38.26% | 27,280 | 10.72% | 43,697 | 22.42% | 40,404 | 81.3% | 25,717 | 36.2% |
折舊費用 | 204,610 | 174.4% | 204,514 | 72.65% | 182,927 | 6.7% | 177,497 | 19.74% | 170,003 | 10.68% | 180,779 | 24.56% | 32,322 | 34.81% | 32,070 | 20.33% | 34,008 | 13.07% | 34,021 | 13.37% | 29,369 | 15.07% | 33,451 | 67.31% | 39,264 | 55.27% |
攤銷費用 | 2,642 | 2.25% | 2,813 | 1% | 2,561 | 0.09% | 212 | 0.02% | 176 | 0.01% | 163 | 0.02% | 78 | 0.08% | 76 | 0.05% | 157 | 0.06% | 176 | 0.07% | 981 | 0.5% | 1,101 | 2.22% | 997 | 1.4% |
與營業活動相關之資產及負債之淨變動合計 | (743,288) | -633.55% | (759,106) | -269.66% | 384,198 | 14.08% | (928,910) | -103.3% | 429,678 | 26.98% | 171,321 | 23.28% | (163,869) | -176.48% | (101,345) | -64.24% | (80,233) | -30.84% | 89,923 | 35.33% | (45,315) | -23.25% | (107,625) | -216.55% | (94,306) | -132.76% |
營業活動之淨現金流入(流出) | 117,321 | 100% | 281,502 | 100% | 2,728,632 | 100% | 899,245 | 100% | 1,592,527 | 100% | 735,987 | 100% | 92,854 | 100% | 157,765 | 100% | 260,182 | 100% | 254,515 | 100% | 194,930 | 100% | 49,699 | 100% | 71,036 | 100% |
投資活動之淨現金流
中菲行(5609) 2024年第3季「投資活動之淨現金流」單季為NT$-3,624萬元、較上一季衰退-47.6%;而今年初至今累積為NT$-1.22億元、較去年同期衰退-240.57%。
單季
中菲行(5609) 最新公布的2024年第3季財報中,本季新增之「投資活動之淨現金流」為NT$-3,624萬元,較上一季衰退-47.6%,為過去10年同期中的第10高。
今年初累積至今
今年前9個月投資活動之淨現金流累積為NT$-1.22億元,較去年同期衰退-240.57%,為過去10年同期中的第8高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 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 | % | |
投資活動之淨現金流入(流出) | (122,420) | 100% | (35,946) | 100% | (298,527) | 100% | (34,811) | 100% | (176,449) | 100% | (11,964) | 100% | (33,719) | 100% | 7,719 | 100% | (7,627) | 100% | (44,840) | 100% | (140,544) | 100% | (101,328) | 100% | (17,048) | 100% |
取得不動產、廠房及設備 | (30,966) | 25.29% | (20,889) | 58.11% | (16,218) | 5.43% | (18,795) | 53.99% | (6,172) | 3.5% | (21,349) | 178.44% | (26,521) | 78.65% | (13,672) | -177.12% | (16,519) | 216.59% | (17,423) | 38.86% | (162,272) | 115.46% | (86,114) | 84.99% | (13,990) | 82.06% |
處分不動產、廠房及設備 | 895 | -0.73% | 1,686 | -4.69% | 136 | -0.05% | 882 | -2.53% | 1,215 | -0.69% | 4,668 | -39.02% | 388 | -1.15% | ||||||||||||
取得無形資產 | 0 | 0% | 0 | 0% | (121) | 0.04% | ||||||||||||||||||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (31,598) | 25.81% | 0 | 0% | 0 | 0% | (165,755) | 476.16% | ||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0% | 0 | 0% | 149,184 | -428.55% | ||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 2,986 | -24.96% | 0 | 0% | 11,266 | -8.02% | ||||||||||||
取得按攤銷後成本衡量之金融資產 | (78,973) | 64.51% | (16,147) | 44.92% | (237,584) | 79.59% | 0 | 0% | 0 | 0% | 0 | 0% | ||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
籌資活動之淨現金流
中菲行(5609) 2024年第3季「籌資活動之淨現金流」單季為NT$-1.3億元、較上一季成長83.95%;而今年初至今累積為NT$-11.76億元、較去年同期成長29.45%。
單季
中菲行(5609) 最新公布的2024年第3季財報中,本季新增之「籌資活動之淨現金流」為NT$-1.3億元,較上一季成長83.95%,為過去10年同期中的第4高。
今年初累積至今
今年前9個月籌資活動之淨現金流累積為NT$-11.76億元,較去年同期成長29.45%,為過去10年同期中的第9高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 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 | % | |
籌資活動之淨現金流入(流出) | (1,176,331) | 100% | (1,667,455) | 100% | (1,713,104) | 100% | (827,928) | 100% | (327,211) | 100% | (356,980) | 100% | (184,635) | 100% | (146,759) | 100% | (151,193) | 100% | (116,947) | 100% | (4,423) | 100% | (35,975) | 100% | (26,510) | 100% |
短期借款增加 | 0 | 0% | 1,187,218 | -71.2% | 1,219,025 | -71.16% | 1,969,075 | -237.83% | 219,025 | -66.94% | 277,025 | -77.6% | 384,650 | -208.33% | 0 | 0% | 0 | 0% | 60,306 | -51.57% | 132,044 | -2985.39% | 70,391 | -195.67% | 109,799 | -414.18% |
短期借款減少 | 0 | 0% | (1,417,218) | 84.99% | (1,415,617) | 82.63% | (1,984,075) | 239.64% | (228,025) | 69.69% | (295,025) | 82.64% | (322,100) | 174.45% | 80,446 | -54.82% | (27,369) | 18.1% | (3,864) | 3.3% | ||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 0 | 0% | 0 | 0% | 31,000 | -26.51% | 60,000 | -1356.55% | 0 | 0% | 902 | -3.4% | ||||||||||||
償還長期借款 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (93,692) | 50.74% | (4,925) | 3.36% | (9,057) | 5.99% | (5,834) | 4.99% | (4,201) | 94.98% | (22,292) | 61.97% | (3,754) | 14.16% | ||||
發放現金股利 | (811,384) | 68.98% | (1,434,662) | 86.04% | (1,367,088) | 79.8% | (647,426) | 78.2% | (168,828) | 51.6% | (189,000) | 52.94% | (148,680) | 80.53% | (242,128) | 164.98% | (112,112) | 74.15% | (131,191) | 112.18% | (89,126) | 2015.06% | (86,470) | 240.36% | (131,256) | 495.12% |
庫藏股票買回成本 | (172,472) | 14.66% | 0 | 0% | 0 | 0% | (919) | 0.61% | (53,982) | 46.16% |
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。