石家庄宝石电子玻璃股份有限公司2003年第三季度报告

  作者:    日期:2003.10.22 14:30 http://www.stock2000.com.cn 中天网

            石家庄宝石电子玻璃股份有限公司2003年三季度报告

 

    §1 重要提示

    1.1 本公司董事会及其董事保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性负个别及连带责任。

    1.2 本公司季度财务报告未经审计。

    1.3 本公司董事长董庆祥先生、总经理宋洪波先生、总会计师周玉茂先生声明:保证本季度报告中财务报告的真实、完整。

    §2 公司基本情况

    2.1 公司基本信息

证券简称      宝石A、宝石B

证券代码      000413、200413

              董事会秘书                         证券事务代表

姓名          罗丽娜                             王华

联系地址      河北省石家庄市中山东路华清街       河北省石家庄市中山东路华?

              2 号(公司证券部)                 街2 号(公司证券部)

电话          0311-6044705                       0311-6044705

传真          0311-6041503                       0311-6041503

电子信箱      [email protected]                    [email protected]

    2.2 财务资料

    2.2.1 主要会计数据及财务指标                        单位:人民币元

                                     本报告期末           上年度期末

总资产                           1,390,256,688          1,505,567,156

股东权益(不含少数股东权益)         587,103,189            577,455,419

每股净资产                                   1.53                   1.51

调整后的每股净资产                           1.53                   1.49

                                            报告期                年初至

                                                              报告期期末

经营活动产生的现金流量净额                   -            -72,155,220

每股收益                                     0.016                  0.024

净资产收益率                                 1.03%                  1.56%

扣除非经常性损益后的净资产

收益率                                       1.03%                  1.61%

                                                           本报告期末比上

                                                             年度期末增减

                                                                     (%)

总资产                                                              -7.66

股东权益(不含少数股东权益)                                           1.67

每股净资产                                                           1.32

调整后的每股净资产                                                   2.68

                                                             本报告期比上

                                                           年同期增减(%)

经营活动产生的现金流量净额                                           -

每股收益                                                            14.29

净资产收益率                                                         6.85

扣除非经常性损益后的净资产

收益率                                                               8.05

非经常性损益项目                                                     金额

营业外支出                                                        522,233

营业外收入                                                         65,903

所得税影响数                                                      150,589

合计                                                            9,463,169

    2.2.2 利润表

    利润及利润分配表

    编制单位:石家庄宝石电子玻璃股份有限公司金额           单位:人民币元

项目                             行次                    2003年7-9月

                                                    合并           母公司

一、主营业务收入                    1         22,435,671       22,435,671

减:主营业务成本                    2         16,963,764       16,963,764

主营业务税金及附加                  3            188,524          188,524

二、主营业务利润                    4          5,283,383        5,283,383

加:其他业务利润                    5          5,095,792        3,646,180

减:营业费用                        6            328,498          328,498

管理费用                            7          7,055,327        5,614,002

财务费用                            8          4,790,407          587,509

三、营业利润/(亏损)                 9         -1,795,057        2,399,554

加:投资收益                       10          8,658,708        3,627,525

补贴收入                           11                  -                -

营业外收入                         12              2,106            2,106

减:营业外支出                     13              5,657            5,657

四、利润总额                       14          6,860,100        6,023,528

减:所得税                         15                  -                -

少数股东损益                       16            836,572                -

五、净利润                         17          6,023,528        6,023,528

加:年初未分配利润                 18       -365,808,635     -365,808,635

其他转入                           19                  -                -

六、可供分配的利润                 20       -359,785,108     -359,785,108

减:提取法定盈余公积金             21                  -                -

提取法定公益金                     22                  -                -

七、可供投资者分配的利润           23       -359,785,108     -359,785,108

减:应付优先股股利                 24                  -                -

提取任意盈余公积                   25                  -                -

应付普通股股利                     26                  -                -

八、未分配利润                     27       -359,785,108     -359,785,108

项目                                                 2003年1-9月

                                             合并                  母公司

一、主营业务收入                       59,770,171              59,770,171

减:主营业务成本                       42,588,622              42,588,622

主营业务税金及附加                        554,788                 554,788

二、主营业务利润                       16,626,762              16,626,762

加:其他业务利润                       12,680,945              10,232,814

减:营业费用                              856,348                 856,348

管理费用                               26,122,845              21,498,324

财务费用                               13,780,548               1,368,947

三、营业利润/(亏损)                   -11,452,035               3,135,955

加:投资收益                           22,929,672               6,534,289

补贴收入                                        -                       -

营业外收入                                 65,903                  65,903

减:营业外支出                            522,233                 221,763

四、利润总额                           11,021,307               9,514,384

减:所得税                                356,956                 356,956

少数股东损益                            1,506,923                       -

五、净利润                              9,157,428               9,157,428

加:年初未分配利润                   -368,942,535            -368,942,535

其他转入                                        -                       -

六、可供分配的利润                   -359,785,108            -359,785,108

减:提取法定盈余公积金                          -                       -

提取法定公益金                                  -                       -

七、可供投资者分配的利润             -359,785,108            -359,785,108

减:应付优先股股利                              -                       -

提取任意盈余公积                                -                       -

应付普通股股利                                  -                       -

八、未分配利润                       -359,785,108            -359,785,108

项目                                                   2002年7-9月

                                                  合并             母公司

一、主营业务收入                            15,491,152         15,491,152

减:主营业务成本                             9,307,410          9,307,410

主营业务税金及附加                             192,129            192,129

二、主营业务利润                             5,991,613          5,991,613

加:其他业务利润                             4,804,186          4,451,307

减:营业费用                                   136,689            136,689

管理费用                                     8,512,396          6,872,458

财务费用                                     5,777,433            846,780

三、营业利润/(亏损)                         -3,630,719          2,586,993

加:投资收益                                11,412,427          4,221,225

补贴收入                                             -                  -

营业外收入                                     500,869            500,869

减:营业外支出                                 364,701            364,701

四、利润总额                                 7,917,876          6,944,386

减:所得税                                     224,407            224,407

少数股东损益                                   973,489                  -

五、净利润                                   6,719,979          6,719,979

加:年初未分配利润                        -397,225,662       -397,225,662

其他转入                                             -                  -

六、可供分配的利润                        -390,505,683       -390,505,683

减:提取法定盈余公积金                               -                  -

提取法定公益金                                       -                  -

七、可供投资者分配的利润                  -390,505,683       -390,505,683

减:应付优先股股利                                   -                  -

提取任意盈余公积                                     -                  -

应付普通股股利                                       -                  -

八、未分配利润                            -390,505,683       -390,505,683

项目                                                 2002年1-9月

                                             合并                  母公司

一、主营业务收入                       39,287,015              39,287,015

减:主营业务成本                       22,937,423              22,937,423

主营业务税金及附加                        520,562                 520,562

二、主营业务利润                       15,829,030              15,829,030

加:其他业务利润                       12,921,346              11,791,568

减:营业费用                              381,760                 381,760

管理费用                               23,180,580              19,520,982

财务费用                               13,835,540               2,472,771

三、营业利润/(亏损)                    -8,647,503               5,245,085

加:投资收益                           16,652,507               2,780,627

补贴收入                                        -                       -

营业外收入                              2,268,730               1,466,098

减:营业外支出                            563,937                 423,276

四、利润总额                            9,709,796               9,068,534

减:所得税                                943,186                 943,186

少数股东损益                              641,262                       -

五、净利润                              8,125,348               8,125,348

加:年初未分配利润                   -398,631,031            -398,631,031

其他转入                                        -                       -

六、可供分配的利润                   -390,505,683            -390,505,683

减:提取法定盈余公积金                          -                       -

提取法定公益金                                  -                       -

七、可供投资者分配的利润             -390,505,683            -390,505,683

减:应付优先股股利                              -                       -

提取任意盈余公积                                -                       -

应付普通股股利                                  -                       -

八、未分配利润                       -390,505,683            -390,505,683

    2.3 报告期末公司有A 股股东23865 人,B 股股东15962 人。

    §3 管理层讨论与分析

    3.1 公司报告期内经营活动总体状况的简要分析

    报告期内公司生产经营情况正常,但公司产品价格受市场影响继续下滑。公司通过采取加强管理降低产品成本和加快实现原材料国产化等措施,努力克服市场环境给公司带来的不利影响。截止报告期末公司共完成主营业务收入5977 万元,主营业务利润1663 万元,合资公司实现销售收入85080 万元,公司实现投资收益2293 万元。

    3.1.1占主营收入或主营业务利润总额10%以上的主营行业或产品情况

    √适用  □不适用

行业                        主营业务收入       主营业务成        本毛利率

彩色电视机显像管元部件         5977万元         4259万元           28.74%

其中:关联交易                 1577万元          801万元           49.23%

    3.1.2 公司经营的季节性或周期性特征

    □ 适用  √ 不适用

    3.1.3 报告期利润构成情况(主营业务利润、其他业务利润、期间费用、投资收益、补贴收入与营业外收支净额在利润总额中所占比例与前一报告期相比的重大变动及原因的说明)

    □ 适用  √ 不适用

    3.1.4 主营业务及其结构与前一报告期相比发生重大变化的情况及原因说明

    □适用  √不适用

    3.1.5 主营业务盈利能力(毛利率)与前一报告期相比发生重大变化的情况及其原因说明

    □ 适用  √ 不适用

    3.2 重大事项及其影响和解决方案的分析说明

    □ 适用  √ 不适用

    3.3 会计政策、会计估计、合并范围变化以及重大会计差错的情况及原因说明

    □ 适用  √ 不适用

    3.4 经审计且被出具“非标意见”情况下董事会和监事会出具的相关说明

    □ 适用  √ 不适用

    3.5 预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生大幅度变动的警示及原因说明

    □ 适用  √ 不适用

    3.6 公司对已披露的年度经营计划或预算的滚动调整情况

    □ 适用  √ 不适用

    石家庄宝石电子玻璃股份有限公司

    法定代表人:董庆祥

    二OO 三年十月二十一日

    石家庄宝石电子玻璃股份有限公司

    2003年9月30日资产负债表                       金额单位:人民币元

资产                              2003.9.30(合并)        2002.12.31(合并)

流动资产

货币资金                               13,926,625              68,669,113

短期投资

应收票据                               21,612,569              31,223,311

应收股利

应收利息

应收帐款                               26,812,181              19,349,282

其他应收款                            199,797,644             269,315,425

预付帐款                               10,019,160               2,808,712

应收补贴款

存货                                   50,563,778              24,276,477

待摊费用                                   13,532                  84,200

一年内到期的长期债权投资

其他流动资产                           58,000,000              58,000,000

流动资产合计                          380,745,489             473,726,520

长期投资

长期股权投资                          803,346,275             798,820,916

长期债权投资

长期投资合计                          803,346,275             798,820,916

其中:合并价差

固定资产

固定资产原价                          355,262,248             311,914,534

减:累计折旧                          162,350,914             146,948,307

固定资产净值                          192,911,333             164,966,227

减:固定资产减值准备                    3,450,646               3,450,646

固定资产净额                          189,460,687             161,515,580

工程物资                                                        4,259,753

在建工程                                2,516,394              52,813,323

固定资产清理

固定资产合计                          191,977,081             218,588,656

无形资产及其他资产

无形资产                               14,187,843              14,431,063

长期待摊费用

其它长期资产

长期应收下属公司款项

无形资产及其他资产合计                 14,187,843              14,431,063

递延税项

递延税款借项

资产总计                            1,390,256,688           1,505,567,156

资产                           2003.9.30(母公司)      2002.12.31(母公司)

流动资产

货币资金                             7,129,241               3,973,817

短期投资

应收票据                            21,612,569              30,223,311

应收股利

应收利息

应收帐款                            26,812,181              19,349,282

其他应收款                          39,051,083              33,210,179

预付帐款                             6,160,038               2,604,993

应收补贴款

存货                                50,073,101              24,132,340

待摊费用                                13,532                  84,200

一年内到期的长期债权投资

其他流动资产

流动资产合计                       150,851,744             113,578,121

长期投资

长期股权投资                       423,589,067             416,564,436

长期债权投资

长期投资合计                       423,589,067             416,564,436

其中:合并价差

固定资产

固定资产原价                       302,662,420             259,314,706

减:累计折旧                       154,301,881             140,654,013.96

固定资产净值                       148,360,539             118,660,692

减:固定资产减值准备                 1,315,936               1,315,936

固定资产净额                       147,044,603             117,344,755

工程物资                                                     4,259,753

在建工程                             2,516,394              52,813,323

固定资产清理

固定资产合计                       149,560,997             174,417,831

无形资产及其他资产

无形资产                            14,187,843              14,431,063

长期待摊费用

其它长期资产

长期应收下属公司款项

无形资产及其他资产合计              14,187,843              14,431,063

递延税项

递延税款借项

资产总计                           738,189,651             718,991,451

    企业负责人:董庆祥  主管会计工作的负责人:宋洪波  会计机构负责人:周玉茂

    石家庄宝石电子玻璃股份有限公司

    2003年9月30日资产负债表(续)                      金额单位:人民币元

负债和股东权益                    2003.9.30(合并)        2002.12.31(合并)

流动负债

短期借款                               5,403,892               15,403,892

应付票据                              22,621,345               15,686,472

应付帐款                              31,498,502               23,565,096

预收帐款                                 624,095                  513,510

应付工资

应付福利费                             7,926,229                5,884,131

应付股利

应交税金                               8,173,942                8,721,335

其他应交款                               141,718                  157,039

其他应付款                           468,385,044               35,561,437

预提费用                              81,574,108              135,956,903

预计负债

一年内到期的长期借款                                          511,477,304

其他流动负债                          83,000,000               83,000,000

流动负债合计                         709,348,876              835,927,119

长期负债

长期借款

应付债券

长期应付款

专项应付款

其他长期负债

长期负债合计

递延税项

递延税款贷项

负债合计                             709,348,876              835,927,119

少数股东权益                          93,804,623               92,184,619

股东权益

股本                                 383,000,000              383,000,000

资本公积                             536,433,509              536,433,509

盈余公积                              27,454,788               27,454,788

其中:法定公益金

累计亏损                            -359,785,108             -369,432,878

外币报表折算差额

股东权益合计                         587,103,189              577,455,419

负债和股东权益总计                 1,390,256,688            1,505,567,156

负债和股东权益                 2003.9.30(母公司)       2002.12.31(母公司)

流动负债

短期借款

应付票据                              22,581,345               15,646,472

应付帐款                              18,821,452               10,189,334

预收帐款                                 624,095                  513,510

应付工资

应付福利费                             5,999,446                4,714,044

应付股利

应交税金                               6,890,639                7,356,867

其他应交款                                39,590                   54,887

其他应付款                            93,951,537               84,389,666

预提费用                               2,178,357               18,671,252

预计负债

一年内到期的长期借款

其他流动负债

流动负债合计                         151,086,461              141,536,033

长期负债

长期借款

应付债券

长期应付款

专项应付款

其他长期负债

长期负债合计

递延税项

递延税款贷项

负债合计                             151,086,461              141,536,033

少数股东权益

股东权益

股本                                 383,000,000              383,000,000

资本公积                             536,433,509              536,433,509

盈余公积                              27,454,788               27,454,788

其中:法定公益金

累计亏损                            -359,785,108             -369,432,878

外币报表折算差额

股东权益合计                         587,103,189              577,455,419

负债和股东权益总计                   738,189,651              718,991,451

    企业负责人:董庆祥             主管会计工作的负责人:宋洪波             会计机构负责人:周玉茂

    石家庄宝石电子玻璃股份有限公司

    2003年1-9月利润表及利润分配表                      金额单位:人民币元

项目                        行次                      2003年7-9月

                                                合并               母公司

一、主营业务收入               1          22,435,671           22,435,671

减:主营业务成本               2          16,963,764           16,963,764

主营业务税金及附加             3             188,524              188,524

二、主营业务利润               4           5,283,383            5,283,383

加:其他业务利润               5           5,095,792            3,646,180

减:营业费用                   6             328,498              328,498

管理费用                       7           7,055,327            5,614,002

财务费用                       8           4,790,407              587,509

三、营业利润/(亏损)            9          -1,795,057            2,399,554

加:投资收益                  10           8,658,708            3,627,525

补贴收入                      11                   -                    -

营业外收入                    12               2,106                2,106

减:营业外支出                13               5,657                5,657

四、利润总额                  14           6,860,100            6,023,528

减:所得税                    15                   -                    -

少数股东损益                  16             836,572                    -

五、净利润                    17           6,023,528            6,023,528

加:年初未分配利润            18        -365,808,635         -365,808,635

其他转入                      19                   -                    -

六、可供分配的利润            20        -359,785,107         -359,785,108

减:提取法定盈余公积金        21                   -                    -

提取法定公益金                22                   -                    -

七、可供投资者分配的利润      23        -359,785,107         -359,785,107

减:应付优先股股利            24                   -                    -

提取任意盈余公积              25                   -                    -

应付普通股股利                26                   -                    -

八、未分配利润                27        -359,785,107         -359,785,107

项目                                                 2003年1-9月

                                              合并                 母公司

一、主营业务收入                        59,770,171             59,770,171

减:主营业务成本                        42,588,622             42,588,622

主营业务税金及附加                         554,788                554,788

二、主营业务利润                        16,626,762             16,626,762

加:其他业务利润                        12,680,945             10,232,814

减:营业费用                               856,348                856,348

管理费用                                26,122,845             21,498,324

财务费用                                13,780,548              1,368,947

三、营业利润/(亏损)                    -11,452,035              3,135,955

加:投资收益                            22,929,672              6,534,289

补贴收入                                         -                      -

营业外收入                                  65,903                 65,903

减:营业外支出                             522,233                221,763

四、利润总额                            11,021,307              9,514,384

减:所得税                                 356,956                356,956

少数股东损益                             1,506,923                      -

五、净利润                               9,157,428              9,157,428

加:年初未分配利润                    -368,942,535           -368,942,535

其他转入                                         -                      -

六、可供分配的利润                    -359,785,108           -359,785,108

减:提取法定盈余公积金                           -                      -

提取法定公益金                                   -                      -

七、可供投资者分配的利润              -359,785,108           -359,785,108

减:应付优先股股利                               -                      -

提取任意盈余公积                                 -                      -

应付普通股股利                                   -                      -

八、未分配利润                        -359,785,108           -359,785,108

项目                                                  2002年7-9月

                                                合并               母公司

一、主营业务收入                          15,491,152           15,491,152

减:主营业务成本                           9,307,410            9,307,410

主营业务税金及附加                           192,129              192,129

二、主营业务利润                           5,991,613            5,991,613

加:其他业务利润                           4,804,186            4,451,307

减:营业费用                                 136,689              136,689

管理费用                                   8,512,396            6,872,458

财务费用                                   5,777,433              846,780

三、营业利润/(亏损)                       -3,630,719            2,586,993

加:投资收益                              11,412,427            4,221,225

补贴收入                                           -                    -

营业外收入                                   500,869              500,869

减:营业外支出                               364,701              364,701

四、利润总额                               7,917,876            6,944,386

减:所得税                                   224,407              224,407

少数股东损益                                 973,489                    -

五、净利润                                 6,719,979            6,719,979

加:年初未分配利润                      -397,225,662         -397,225,662

其他转入                                           -                    -

六、可供分配的利润                      -390,505,683         -390,505,683

减:提取法定盈余公积金                             -                    -

提取法定公益金                                     -                    -

七、可供投资者分配的利润                -390,505,683         -390,505,683

减:应付优先股股利                                 -                    -

提取任意盈余公积                                   -                    -

应付普通股股利                                     -                    -

八、未分配利润                          -390,505,683         -390,505,683

项目                                                2002年1-9月

                                              合并                 母公司

一、主营业务收入                        39,287,015             39,287,015

减:主营业务成本                        22,937,423             22,937,423

主营业务税金及附加                         520,562                520,562

二、主营业务利润                        15,829,030             15,829,030

加:其他业务利润                        12,921,346             11,791,568

减:营业费用                               381,760                381,760

管理费用                                23,180,580             19,520,982

财务费用                                13,835,540              2,472,771

三、营业利润/(亏损)                     -8,647,503              5,245,085

加:投资收益                            16,652,507              2,780,627

补贴收入                                         -                      -

营业外收入                               2,268,730              1,466,098

减:营业外支出                             563,937                423,276

四、利润总额                             9,709,796              9,068,534

减:所得税                                 943,186                943,186

少数股东损益                               641,262                      -

五、净利润                               8,125,348              8,125,348

加:年初未分配利润                    -398,631,031           -398,631,031

其他转入                                         -                      -

六、可供分配的利润                    -390,505,683           -390,505,683

减:提取法定盈余公积金                           -                      -

提取法定公益金                                   -                      -

七、可供投资者分配的利润              -390,505,683           -390,505,683

减:应付优先股股利                               -                      -

提取任意盈余公积                                 -                      -

应付普通股股利                                   -                      -

八、未分配利润                        -390,505,683           -390,505,683

    企业负责人:董庆祥           主管会计工作的负责人:宋洪波               会计机构负责人:周玉茂

    石家庄宝石电子玻璃股份有限公司

    2003年1-9月现金流量表                              金额单位:人民币元

项目                                                                 合并

一、经营活动产生的现金流量

销售商品、提供劳务收到的现金                                  156,277,709

收到的税费返回                                                          -

收到的其他与经营活动有关的现金                                141,883,903

现金流入小计                                                  298,161,611

购买商品、接受劳务支付的现金                                  102,325,474

支付给职工以及为职工支付的现金                                 12,800,733

支付的各项税费                                                 10,694,958

支付的其他与经营活动有关的现金                                244,495,666

现金流出小计                                                  370,316,831

经营活动产生的现金流量净额                                    -72,155,220

二、投资活动产生的现金流量

收回投资所收到的现金                                                    -

取得投资收益所收到的现金                                       18,404,313

处置固定资产、无形资产和其他长期资产所收回的现金净额               60,106

收到的其他与投资活动有关的现金                                          -

现金流入小计                                                   18,464,419

购建固定资产、无形资产和其他长期资产所支付的现金                1,051,687

投资所支付的现金                                                        -

支付的其他与投资活动有关的现金                                          -

现金流出小计                                                    1,051,687

投资活动产生的现金流量净额                                     17,412,732

三、筹资活动产生的现金流量

吸收投资所收到的现金                                                    -

其中:子公司吸收少数股东权益性投资收到的现金                            -

借款所收到的现金                                                        -

收到的其他与投资活动有关的现金                                          -

现金流入小计                                                            -

偿还债务所支付的现金                                                    -

分配股利、利润或偿付利息所支付的现金                                    -

其中:子公司支付少数股东股利                                            -

支付的其他与筹资活动有关的现金                                          -

其中:子公司依法减资支付给少数股东的现金                                -

现金流出小计                                                            -

筹资活动产生的现金流量净额                                              -

四、汇率变动对现金的影响                                                -

五、现金及现金等价物净增加/(减少)额                           -54,742,488

项目                                                               母公司

一、经营活动产生的现金流量

销售商品、提供劳务收到的现金                                  139,223,301

收到的税费返回                                                          -

收到的其他与经营活动有关的现金                                 13,643,018

现金流入小计                                                  152,866,319

购买商品、接受劳务支付的现金                                  100,867,763

支付给职工以及为职工支付的现金                                 10,275,294

支付的各项税费                                                  9,513,127

支付的其他与经营活动有关的现金                                 28,063,130

现金流出小计                                                  148,719,313

经营活动产生的现金流量净额                                      4,147,005

二、投资活动产生的现金流量

收回投资所收到的现金                                                    -

取得投资收益所收到的现金                                                -

处置固定资产、无形资产和其他长期资产所收回的现金净额               60,106

收到的其他与投资活动有关的现金                                          -

现金流入小计                                                       60,106

购建固定资产、无形资产和其他长期资产所支付的现金                1,051,687

投资所支付的现金                                                        -

支付的其他与投资活动有关的现金                                          -

现金流出小计                                                    1,051,687

投资活动产生的现金流量净额                                       -991,581

三、筹资活动产生的现金流量

吸收投资所收到的现金                                                    -

其中:子公司吸收少数股东权益性投资收到的现金                            -

借款所收到的现金                                                        -

收到的其他与投资活动有关的现金                                          -

现金流入小计                                                            -

偿还债务所支付的现金                                                    -

分配股利、利润或偿付利息所支付的现金                                    -

其中:子公司支付少数股东股利                                            -

支付的其他与筹资活动有关的现金                                          -

其中:子公司依法减资支付给少数股东的现金                                -

现金流出小计                                                            -

筹资活动产生的现金流量净额                                              -

四、汇率变动对现金的影响                                                -

五、现金及现金等价物净增加/(减少)额                             3,155,424

    企业负责人:董庆祥            主管会计工作的负责人:宋洪波              会计机构负责人:周玉茂

    石家庄宝石电子玻璃股份有限公司

    2003年1-9月现金流量表(续)                        金额单位:人民币元

补充资料                                                             合并

1.将净利润调节为经营活动的现金流量

净利润                                                          9,157,428

加:少数股东损益                                                1,506,923

计提的资产减值准备                                                      -

固定资产折旧                                                   15,402,607

无形资产摊销                                                      243,221

长期待摊费用摊销                                                        -

待摊费用的减少(减:增加)                                           70,668

预提费用的增加(减:减少)                                      -54,382,795

处置固定资产、无形资产和其他长期资产的损失(减:收益)               -5,797

固定资产报废损失(减:收益)                                              -

财务费用(减:收入)                                             13,780,548

投资损失(减:收益)                                            -22,929,672

递延税款贷项(减:借项)                                                  -

存货的减少(减:增加)                                          -26,287,301

经营性应收项目的减少(减:增加)                               -458,555,619

经营性应付项目的增加(减:减少)                                449,844,570

其他                                                                    -

经营活动产生的现金流量净额                                    -72,155,220

2.不涉及现金收支的投资和筹资活动

债务转为资本                                                            -

一年内到期的可转换公司债券                                              -

融资租入固定资产                                                        -

3.现金及现金等价物净增加/(减少)情况

现金的期末余额                                                 13,926,625

减:现金的期初余额                                             68,669,113

现金等价物的期末余额                                                    -

减:现金等价物的期初余额                                                -

现金及现金等价物净增加/(减少)额                               -54,742,488

补充资料                                                           母公司

1.将净利润调节为经营活动的现金流量

净利润                                                          9,157,428

加:少数股东损益                                                        -

计提的资产减值准备                                                      -

固定资产折旧                                                   13,647,867

无形资产摊销                                                      243,221

长期待摊费用摊销                                                        -

待摊费用的减少(减:增加)                                           70,668

预提费用的增加(减:减少)                                      -16,492,894

处置固定资产、无形资产和其他长期资产的损失(减:收益)               -5,797

固定资产报废损失(减:收益)                                              -

财务费用(减:收入)                                              1,368,947

投资损失(减:收益)                                             -6,534,289

递延税款贷项(减:借项)                                                  -

存货的减少(减:增加)                                          -25,940,761

经营性应收项目的减少(减:增加)                                 -4,693,061

经营性应付项目的增加(减:减少)                                 33,325,677

其他                                                                    -

经营活动产生的现金流量净额                                      4,147,005

2.不涉及现金收支的投资和筹资活动

债务转为资本                                                            -

一年内到期的可转换公司债券                                              -

融资租入固定资产                                                        -

3.现金及现金等价物净增加/(减少)情况

现金的期末余额                                                  7,129,241

减:现金的期初余额                                              3,973,817

现金等价物的期末余额                                                    -

减:现金等价物的期初余额                                                -

现金及现金等价物净增加/(减少)额                                 3,155,424

 企业负责人:董庆祥      主管会计工作的负责人: 宋洪波      会计机构负责人:周玉茂


关闭窗口】 【今日全部财经信息