|
![](static/image/common/ico_lz.png)
楼主 |
发表于 30-4-2007 05:54 PM
|
显示全部楼层
Cymao 5082 (31/12/2006) | | | Cash Flows From Operating Activities | 2006 | 2005 | | | | Profit before tax | $23,730,192 | $13,389,173 | Adjustments for: | | | Interest income | -$235,023 | -$211,224 | Dividend income | | | Finance costs | $1,385,103 | $333,762 | Negative goodwill recognised | -$1,125,770 | | Property, plant and equipment written off | | $10,472 | Depreciation of property, plant and equipment | $11,845,590 | $7,763,450 | Net unrealised foreign exchange gain | -$428,254 | | Bad debts off | $764,863 | | Operating profit/(loss) before working capital chang | $35,936,701 | $21,285,633 | (Increase)/ decrease in inventories | -$23,545,067 | $13,635,097 | (Increase)/ decrease in trade and other receivables | $36,073,199 | -$39,139,788 | (Increase)/ decrease in trade and other payables | -$9,881,901 | -$1,327,335 | Cash generated from /(used in) operations | $38,582,932 | -$5,546,393 | Interest paid | -$1,385,103 | -$333,762 | Income tax paid | -$379,804 | -$69,267 | Net cash generated from /(used in) operating activities | $36,818,025 | -$5,949,422 | | | | Cash Flows From Investing Activities | | | Purchase of property, plant and equipment | -$24,281,940 | -$3,335,745 | Proceeds from disposal of property, plant and equipment | $7,372 | $2,961,502 | Acquisition of a subsidiary | -$15,327,618 | -$2,598 | Additional investment in subsidiary | $0 | $0 | Placement of fixed deposits under pledge | -$470,219 | -$43,023 | Interest received | $235,023 | $211,224 | Dividends received | $0 | $0 | Net cash (used in)/generated from investing activities | -$39,837,382 | -$208,640 | | | | Free Cash Flow 我算到的是這個數目,請指正我謝謝。 | -$3,019,357 | -$6,158,062 | ------------------------------------------------------------------------
在下想向 cari 的朋友請教下以上的問題,希望 cari 的朋友能夠給小弟解答下。
先謝了。
小弟我想請教的是有關於 free cash flow 的問題,
free cash flow 等於是 Net cash generated from /(used in) operating activities 減去資本開銷,現在小弟是不太明白的是,資本開銷是在 Cash Flows From Investing Activities 裡那一些才算是資本開銷呢?
還有,朋友你可否把上面的 cash flows 的 free cash flow 算出來給小弟看下嗎?
謝謝。
[ 本帖最后由 ZheHui 于 30-4-2007 06:17 PM 编辑 ] |
|