四川长虹电器股份有限公司2004年第一季度报告

  作者:    日期:2004.04.23 14:53 http://www.stock2000.com.cn 中天网



            四川长虹电器股份有限公司2004年第一季度报告

    §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 本公司董事长倪润峰先生、财务总监刘体斌先生及财务本部部长余晓先生声明:保证季度报告中财务报告的真实、完整。

    1.3 本公司2004 年1 季度财务报告未经审计。

    §2 公司基本情况

    2.1 公司基本信息

股票简称                                                         四川长虹

股票代码                                                           600839

                                                               董事会秘书

姓名                                                               谭明献

联系地址                                  四川省绵阳市高新区绵兴东路35 号

电话                                                         0816-2418486

传真                                                         0816-2418518

电子邮箱                                            tan.mx@changhong.com

    2.2 财务资料

    2.2.1 主要会计数据及财务指标单位:元

                                         本报告期末            上年度期末

总资产                            22,587,654,231.54     21,400,202,746.57

股东权益(不含少数股东权益)        13,200,647,842.33     13,168,033,372.79

每股净资产(元/股)                             6.099          6.084  0.247

调整后的每股净资产(元/股)                     6.087          6.072  0.247

                                                        本报告期末比上年

                                                          度期末增减(%)

总资产                                                             5.549

股东权益(不含少数股东权益)                                         0.248

每股净资产(元/股)

调整后的每股净资产(元/股)

                                              报告期               年初至

                                                               报告期期末

经营活动产生的现金流量净额            161,114,838.69       161,114,838.69

每股收益                                      0.0151               0.0151

净资产收益率(%)                                0.247                0.247

扣除非经常性损益后的净资产

收益率(%)                                      0.234                0.234

                                                         本报告期比上年同

                                                               期增减(%)

经营活动产生的现金流量净额                                          -2.06

每股收益                                                           -58.06

净资产收益率(%)                                                    -59.51

扣除非经常性损益后的净资产

收益率(%)                                                          -61.00

非经常性损益项目                                                     金额

投资收益                                                     1,503,928.67

营业外收支等其他                                               497,660.40

合计                                                         2,001,589.07

所得税影响数                                                   300,238.36

扣除所得税影响后的非经常性损益                               1,701,350.71

    2.2.2 利润表

    四川长虹电器股份有限公司

    利润表

    会企02 表

    2004 年1 季度单位:元

                                                  母公司

项目                                   2003年1-3月            2004年1-3月

一、主营业务收入                  2,452,570,135.64       2,756,629,169.34

减:主营业务成本                  2,020,068,320.96       2,384,338,345.81

主营业务税金及附加                       38,174.62             116,759.60

二、主营业务利润                    432,463,640.06         372,174,063.93

加:其他业务利润                     13,200,184.85           9,839,975.66

减:营业费用                        278,166,610.88         238,081,702.61

管理费用                             66,117,803.19          91,682,251.10

财务费用                              6,235,092.87           3,456,873.15

三、营业利润                         95,144,317.97          48,793,212.73

加:投资收益                        -10,416,715.92          -6,577,298.61

补贴收入                              5,348,269.78                   -

营业外收入                              196,717.71             556,907.08

减:营业外支出                           66,917.79              75,779.25

四、利润总额                         90,205,671.75          42,697,041.95

减:所得税                           13,500,857.44           7,528,267.16

减:少数股东损益                                                      -

五、净利润                           76,704,814.31          35,168,774.79

                                                 合并数

项目                                  2003年1-3月             2004年1-3月

一、主营业务收入                 2,457,311,380.02        2,764,005,409.59

减:主营业务成本                 2,023,312,609.61        2,385,750,513.12

主营业务税金及附加                      38,174.62              116,759.60

二、主营业务利润                   433,960,595.78          378,138,136.87

加:其他业务利润                    14,845,394.37           12,132,384.61

减:营业费用                       282,532,630.75          246,519,996.76

管理费用                            71,033,972.68          103,975,011.90

财务费用                             6,180,269.59            3,320,266.95

三、营业利润                        89,059,117.13           36,455,245.88

加:投资收益                        -3,991,017.13            1,503,928.67

补贴收入                             5,448,269.78                       -

营业外收入                             222,017.71              574,291.65

减:营业外支出                          66,917.79               76,631.25

四、利润总额                        90,671,469.70           38,456,834.95

减:所得税                          13,500,857.44            7,528,267.16

减:少数股东损益                    -1,726,401.03           -1,699,980.15

五、净利润                          78,897,013.29           32,628,547.94

    2.3 报告期末股东总人数为691,163 户。

    §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,本公司紧紧“围绕经营目标,全面提升长虹品牌的市场地位,提升长虹团队素质”的总体经营方针,强化公司在电视、空调、背投、视听、网络、器件、电池、平板显标、数字媒体网络等九大产业的市场策划力度,增大高附加值产品市场份额。2004 年1 季度实现主营业务收入2,764,005,409.59 元,同比增加11.09%;实现净利润32,628,547.94 元。随着公司新产业的不断壮大,公司总体盈利能力将不断增强。

    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

分行业或分产品           主营业务收入         主营业务成本      毛利率(%)

彩电                 2,321,843,728.24     1,994,002,854.34          14.11

其他                   442,161,681.35       391,747,658.78          11.40

合计                 2,764,005,409.59     2,385,750,513.12          13.69

    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

                                                           本报告期

项目                                                 金额     占利润总额%

主营业务利润                               378,138,136.87          983.28

其它业务利润                                12,132,384.61           31.55

期间费用                                   353,815,275.61          920.03

投资收益                                     1,503,928.67            3.91

补贴收入                                             0.00            0.00

营业外收支净额                                 497,660.40            1.29

利润总额                                    38,456,834.95          100.00

                                      前一报告期

项目                              金额        占利润总额%     增减比例(%)

主营业务利润          2,043,593,237.36             675.12          308.16

其它业务利润             55,679,978.54              18.39           13.16

期间费用              1,916,910,075.34             633.27          286.76

投资收益                 69,020,618.71              22.80          -18.89

补贴收入                  9,621,401.17               3.18           -3.18

营业外收支净额           41,695,380.90              13.77          -12.48

利润总额                302,700,541.34             100.00            0.00

    报告期,利润总额有所下降,相对应主营业务利润、其他业务利润、期间费用占利润总额比例有所上升,而短期投资收益、营业外收支较少所至。

    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

    关于本公司委托南方证券公司进行国债投资的有关事项,本公司于2004 年1 月5日、3 月23 日分别在上证报、中证报上进行了详细的披露。

    关于本公司涉及的彩电反倾销案的有关事项,本公司于2003 年5 月20 日、6 月18 日、11 月26 日、2004 年3 月23 日、4 月15 日分别在上证报、中证报上进行了详细的披露。

    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

    §4 公司基本情况

    4.1 资产负债表

    4.2 利润表

    4.3 现金流量表

    四川长虹电器股份有限公司董事会

    2004 年4 月20 日

    资产负债表

    会企01表

    单位:元

    编制单位:四川长虹电器股份有限公司              单位:元

资产                                            合并数

                                          期末数                 年初数

流动资产:

货币资金                          1,692,460,358.96       1,121,607,624.88

短期投资                          1,031,506,876.50         995,734,341.11

应收票据                          2,553,829,238.80       2,522,373,167.35

应收股利                                        -                      -

应收利息                                        -                   -

应收账款                          4,572,403,729.23       4,985,133,465.38

其他应收款                          394,302,021.27         251,833,483.07

预付账款                            299,485,210.53         307,305,244.38

应收补贴款                          382,441,084.20         382,441,084.20

存货                              7,884,251,359.58       7,005,589,932.36

待摊费用                                858,142.21           1,391,463.89

一年内到期的长期债权投资                        -                      -

其他流动资产                                    -                      -

流动资产合计                     18,811,538,021.28      17,573,409,806.62

长期投资:

长期股权投资                         75,907,887.63          39,259,165.63

长期债权投资                                    -                      -

长期投资合计                         75,907,887.63          39,259,165.63

固定资产:

固定资产原价                      5,243,389,729.41       5,236,681,772.44

减:累计折旧                      1,948,019,286.26       1,868,490,987.97

固定资产净值                      3,295,370,443.15       3,368,190,784.47

减:固定资产减值准备                413,197,076.12         413,197,605.43

固定资产净额                      2,882,173,367.03       2,954,993,179.04

工程物资                              1,386,339.38             172,764.50

在建工程                            367,177,840.27         380,093,337.26

固定资产清理                          3,521,810.62           1,526,419.46

固定资产合计                      3,254,259,357.30       3,336,785,700.26

无形资产及其他资产:

无形资产                            439,139,326.78         441,599,504.82

长期待摊费用                          6,809,638.55           9,148,569.24

其他长期资产                                    -                      -

无形资产及其他资产合计              445,948,965.33         450,748,074.06

递延税项:

递延税款借项                                    -                      -

资产总计                         22,587,654,231.54      21,400,202,746.57

资产                                         母公司

                                              期末数               年初数

流动资产:

货币资金                            1,651,394,836.94     1,073,283,438.71

短期投资                            1,031,506,876.50       995,734,341.11

应收票据                            2,548,856,228.80     2,520,084,807.35

应收股利                                           -                    -

应收利息                                           -                    -

应收账款                            5,321,644,298.03     6,007,035,562.81

其他应收款                            385,724,053.36       261,758,031.47

预付账款                              294,619,528.76       306,713,787.30

应收补贴款                            382,441,084.20       382,441,084.20

存货                                7,455,623,419.38     6,689,953,612.21

待摊费用                                           -                    -

一年内到期的长期债权投资                           -                    -

其他流动资产                                                            -

流动资产合计                       19,071,810,325.97    18,237,004,665.16

长期投资:

长期股权投资                          398,781,575.38       367,189,821.44

长期债权投资                                                            -

长期投资合计                          398,781,575.38       367,189,821.44

固定资产:

固定资产原价                        4,592,306,646.84     4,559,891,786.11

减:累计折旧                        1,826,563,423.05     1,756,874,529.50

固定资产净值                        2,765,743,223.79     2,803,017,256.61

减:固定资产减值准备                  410,776,394.16       410,776,923.47

固定资产净额                        2,354,966,829.63     2,392,240,333.14

工程物资                                  450,836.92            50,000.00

在建工程                              359,292,548.91       373,807,932.89

固定资产清理                            1,663,917.90         1,526,419.46

固定资产合计                        2,716,374,133.36     2,767,624,685.49

无形资产及其他资产:

无形资产                              426,088,953.12       428,546,864.13

长期待摊费用                            2,135,684.92         4,078,543.12

其他长期资产                                                            -

无形资产及其他资产合计                428,224,638.04       432,625,407.25

递延税项:

递延税款借项                                       -                    -

资产总计                           22,615,190,672.75    21,804,444,579.34

负债和股东权益                                 合并数

                                            期末数                 年初数

流动负债:

短期借款                          3,176,229,034.73       2,706,018,967.65

应付票据                          3,345,977,949.75       2,854,239,963.89

应付账款                          2,502,558,605.41       2,161,647,003.99

预收账款                            847,104,324.95         734,576,010.11

应付工资                              2,480,584.33           2,873,940.21

应付福利费                           47,425,610.54          42,891,347.52

应付股利                              2,365,019.62           2,365,019.62

应付利息                                         -                      -

应交税金                           -995,840,292.63        -771,007,257.51

其他应交款                           51,344,672.27          51,344,672.27

其他应付款                          141,946,977.44         204,874,047.66

预提费用                            125,973,364.18         100,956,137.14

预计负债                                         -                      -

一年内到期的长期负债                             -                      -

其他流动负债                                     -                      -

流动负债合计                      9,247,565,850.59       8,090,779,852.55

长期负债:

长期借款                             70,000,000.00          70,000,000.00

应付债券                                         -                      -

长期应付款                                       -                      -

专项应付款                            9,550,000.00           9,550,000.00

其他长期负债                                     -                      -

长期负债合计                         79,550,000.00          79,550,000.00

递延税项:

递延税款贷项                          4,731,046.54           4,980,049.00

负债合计                          9,331,846,897.13       8,175,309,901.55

少数股东权益                         55,159,492.08          56,859,472.23

股东权益:

股本                              2,164,211,422.00       2,164,211,422.00

减:已归还投资                                   -                      -

股本净额                          2,164,211,422.00       2,164,211,422.00

资本公积                          4,081,366,564.82       4,081,366,564.82

盈余公积                          4,910,971,165.78       4,910,971,165.78

其中:法定公益金                    987,635,720.85         987,631,094.85

未分配利润                        2,044,586,903.74       2,011,958,355.80

外币报表折算差额                       -488,214.01            -474,135.61

可恢复被投资单位亏损                             -                      -

股东权益合计                     13,200,647,842.33      13,168,033,372.79

负债和股东权益总计               22,587,654,231.54      21,400,202,746.57

负债和股东权益                                    母公司

                                           期末数                  年初数

流动负债:

短期借款                         3,176,229,034.73        2,706,018,967.65

应付票据                         3,334,658,543.75        2,838,405,913.63

应付账款                         2,601,187,191.23        2,604,745,480.50

预收账款                           820,922,533.70          731,359,610.86

应付工资                                48,517.68               43,215.28

应付福利费                          43,887,755.67           40,316,643.52

应付股利                             2,365,019.62            2,365,019.62

应付利息                                        -                       -

应交税金                          -987,802,809.34         -760,389,259.34

其他应交款                          51,276,489.43           51,276,489.43

其他应付款                         122,161,230.28          197,186,928.76

预提费用                           124,681,861.25          105,484,296.23

预计负债                                        -                       -

一年内到期的长期负债                            -                       -

其他流动负债                                    -                       -

流动负债合计                     9,289,615,368.00        8,516,813,306.14

长期负债:

长期借款                            70,000,000.00           70,000,000.00

应付债券                                        -                       -

长期应付款                                      -                       -

专项应付款                           9,450,000.00            9,450,000.00

其他长期负债                                    -                       -

长期负债合计                        79,450,000.00           79,450,000.00

递延税项:

递延税款贷项                         4,731,046.54            4,980,049.00

负债合计                         9,373,796,414.54        8,601,243,355.14

少数股东权益

股东权益:

股本                             2,164,211,422.00        2,164,211,422.00

减:已归还投资                                  -                       -

股本净额                         2,164,211,422.00        2,164,211,422.00

资本公积                         4,097,950,564.82        4,097,950,564.82

盈余公积                         4,910,971,165.78        4,910,971,165.78

其中:法定公益金                   987,631,094.85          987,631,094.85

未分配利润                       2,051,120,678.64        2,015,951,903.85

外币报表折算差额                                -                       -

可恢复被投资单位亏损                17,140,426.97           14,116,167.75

股东权益合计                    13,241,394,258.21       13,203,201,224.20

负债和股东权益总计              22,615,190,672.75       21,804,444,579.34

    利润表

    会企02表

    编制单位:四川长虹电器股份有限公司2004年度一季度单位:元

项      目                                              母公司

                                             本年累计数        上年同期数

一、主营业务收入                       2,764,005,409.59  2,457,311,380.02

减:主营业务成本                       2,385,750,513.12  2,023,312,609.61

主营业务税金及附加                           116,759.60         38,174.62

二、主营业务利润(亏损以“—”号填列)   378,138,136.87    433,960,595.78

加:其他业务利润(亏损以“—”号填列)    12,132,384.61     14,845,394.37

减:营业费用                             246,519,996.76    282,532,630.75

管理费用                                 103,975,011.90     71,033,972.68

财务费用                                   3,320,266.95      6,180,269.59

三、营业利润(亏损以“—”号填列)        36,455,245.88     89,059,117.13

加:投资收益(损失以“—”号填列)         1,503,928.67     -3,991,017.13

补贴收入                                              -      5,448,269.78

营业外收入                                   574,291.65        222,017.71

减:营业外支出                                76,631.25         66,917.79

四、利润总额(亏损总额以“—”号填列)    38,456,834.95     90,671,469.70

减:所得税                                 7,528,267.16     13,500,857.44

减:少数股东损益                          -1,699,980.15     -1,726,401.03

五、净利润(净亏损以“—”号填列)        32,628,547.94     78,897,013.29

项      目                                         合并数

                                             本年累计数        上年同期数

一、主营业务收入                       2,756,629,169.34  2,452,570,135.64

减:主营业务成本                       2,384,338,345.81  2,020,068,320.96

主营业务税金及附加                           116,759.60         38,174.62

二、主营业务利润(亏损以“—”号填列)   372,174,063.93    432,463,640.06

加:其他业务利润(亏损以“—”号填列)     9,839,975.66     13,200,184.85

减:营业费用                             238,081,702.61    278,166,610.88

管理费用                                  91,682,251.10     66,117,803.19

财务费用                                   3,456,873.15      6,235,092.87

三、营业利润(亏损以“—”号填列)        48,793,212.73     95,144,317.97

加:投资收益(损失以“—”号填列)        -6,577,298.61    -10,416,715.92

补贴收入                                              -      5,348,269.78

营业外收入                                   556,907.08        196,717.71

减:营业外支出                                75,779.25         66,917.79

四、利润总额(亏损总额以“—”号填列)    42,697,041.95     90,205,671.75

减:所得税                                 7,528,267.16     13,500,857.44

减:少数股东损益

五、净利润(净亏损以“—”号填列)        35,168,774.79     76,704,814.31

    利润分配表

    会企02表附表1

    编制单位:四川长虹电器股份有限公司              2004年度一季度       单位:元

项      目                                          母公司

                                          上年实际数           本年累计数

一、净利润                            254,616,810.25        35,168,774.79

加:年初未分配利润                  1,812,258,455.66     2,015,951,903.85

其他转入                                           -

二、可供分配利润                    2,066,875,265.91     2,051,120,678.64

减:提取法定盈余公积                   25,461,681.03

提取法定公益金                         25,461,681.03

提取职工奖励及福利基金                             -

提取储备基金                                       -

提取企业发展基金                                   -

利润归还投资                                       -

三、可供投资者分配的利润            2,015,951,903.85     2,051,120,678.64

减:应付优先股股利                                 -

提取任意盈余公积                                   -

应付普通股股利                                     -

转作股本的普通股股利                               -

四、未分配利润                      2,015,951,903.85     2,051,120,678.64

项      目                                         合并数

                                          上年实际数           本年累计数

一、净利润                            241,651,875.00        32,628,547.94

加:年初未分配利润                  1,821,229,842.86     2,011,958,355.80

其他转入                                           -

二、可供分配利润                    2,062,881,717.86     2,044,586,903.74

减:提取法定盈余公积                   25,461,681.03

提取法定公益金                         25,461,681.03

提取职工奖励及福利基金                             -

提取储备基金                                       -

提取企业发展基金                                   -

利润归还投资                                       -

三、可供投资者分配的利润            2,011,958,355.80     2,044,586,903.74

减:应付优先股股利                                 -

提取任意盈余公积                                   -

应付普通股股利                                     -

转作股本的普通股股利                               -

四、未分配利润                      2,011,958,355.80     2,044,586,903.74

    法定代表人:                  财务负责人:                         会计机构负责人:

    现金流量表

    会企03表

    编制单位:四川长虹电器股份有限公司               2004年度一季度                单位:元

项    目                                                           合并数

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                             4,206,926,990.00

收到的税费返还                                                 176,585.83

收到的其他与经营活动有关的现金                              14,591,477.70

现金流入小计                                             4,221,695,053.53

购买商品、接受劳务支付的现金                             3,567,401,606.60

支付给职工以及为职工支付的现金                             140,933,041.39

支付的各项税费                                             107,455,644.68

支付的其他与经营活动有关的现金                             244,789,922.17

现金流出小计                                             4,060,580,214.84

经营活动产生的现金流量净额                                 161,114,838.69

二、投资活动产生的现金流量:

收回投资所收到的现金                                        18,628,959.32

取得投资收益所收到的现金                                        35,457.50

处置固定资产、无形资产和其他长期资产而收回的现金净额            13,246.00

收到的其他与投资活动有关的现金                                  29,167.03

现金流入小计                                                18,706,829.85

购建固定资产、无形资产和其他长期资产所支付的现金            19,701,805.76

投资所支付的现金                                            53,522,845.05

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

现金流出小计                                                73,224,650.81

投资活动产生的现金流量净额                                 -54,517,820.96

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投资所收到的现金

借款所收到的现金                                         1,423,681,926.55

收到的其他与筹资活动有关的现金

现金流入小计                                             1,423,681,926.55

偿还债务所支付的现金                                       956,520,872.53

分配股利、利润或偿付利息所支付的现金                         9,536,648.85

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

现金流出小计                                               966,057,521.38

筹资活动产生的现金流量净额                                 457,624,405.17

四、汇率变动对现金的影响                                     6,631,311.18

五、现金及现金等价物净增加额                               570,852,734.08

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                             4,106,414,131.58

收到的税费返还

收到的其他与经营活动有关的现金                                  71,961.08

现金流入小计                                             4,106,486,092.66

购买商品、接受劳务支付的现金                             3,497,531,603.31

支付给职工以及为职工支付的现金                             120,558,600.14

支付的各项税费                                              95,116,724.73

支付的其他与经营活动有关的现金                             234,125,624.69

现金流出小计                                             3,947,332,552.87

经营活动产生的现金流量净额                                 159,153,539.79

二、投资活动产生的现金流量:                                            -

收回投资所收到的现金                                        18,628,959.32

取得投资收益所收到的现金                                        35,457.50

处置固定资产、无形资产和其他长期资产而收回的现金净额            12,446.00

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

现金流入小计                                                18,676,862.82

购建固定资产、无形资产和其他长期资产所支付的现金            18,437,812.11

投资所支付的现金                                            53,522,845.05

支付的其他与投资活动有关的现金

现金流出小计                                                71,960,657.16

投资活动产生的现金流量净额                                 -53,283,794.34

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投资所收到的现金

借款所收到的现金                                         1,423,681,926.55

收到的其他与筹资活动有关的现金

现金流入小计                                             1,423,681,926.55

偿还债务所支付的现金                                       948,520,872.53

分配股利、利润或偿付利息所支付的现金                         9,536,648.85

支付的其他与筹资活动有关的现金

现金流出小计                                               958,057,521.38

筹资活动产生的现金流量净额                                 465,612,418.23

四、汇率变动对现金的影响                                     6,629,234.55

五、现金及现金等价物净增加额                               578,111,398.23

现金流量表附表

补充资料                                                           合并数

1.将净利润调节为经营活动的现金流量:

净利润                                                      32,628,547.94

加:少数股东损益                                            -1,699,980.15

加:计提的资产减值准备                                                  -

固定资产折旧                                                80,343,691.24

无形资产摊销                                                 2,460,178.04

长期待摊费用的摊销                                           2,338,930.69

待摊费用的减少(减:增加)                                     533,321.68

预提费用的增加(减:减少)                                  25,017,227.04

处置固定资产、无形资产和其他长期资产的损失(减:收益)         -15,746.00

固定资产报废损失                                                        -

财务费用                                                     1,595,894.83

投资损失(减:收益)                                        -1,503,928.67

递延税款贷项(减:借项)                                                -

存货的减少(减:增加)                                    -878,661,427.22

经营性应收项目的减少(减:增加)                           387,345,809.79

经营性应付项目的增加(减:减少)                           510,732,319.48

其他

经营活动产生的现金流量净额                                 161,114,838.69

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情况                                            -

现金的期末余额                                           1,692,460,358.96

减:现金的期初余额                                       1,121,607,624.88

加: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额                                   570,852,734.08

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                                                      35,168,774.79

加:少数股东损益

加:计提的资产减值准备

固定资产折旧                                                70,317,225.80

无形资产摊销                                                 2,457,911.01

长期待摊费用的摊销                                           1,942,858.20

待摊费用的减少(减:增加)                                              -

预提费用的增加(减:减少)                                  19,197,565.02

处置固定资产、无形资产和其他长期资产的损失(减:收益)         -14,946.00

固定资产报废损失                                                        -

财务费用                                                     1,742,357.08

投资损失(减:收益)                                         6,577,298.61

递延税款贷项(减:借项)

存货的减少(减:增加)                                    -765,669,807.17

经营性应收项目的减少(减:增加)                           504,039,872.69

经营性应付项目的增加(减:减少)                           283,394,429.76

其他

经营活动产生的现金流量净额                                 159,153,539.79

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情况                                            -

现金的期末余额                                           1,651,394,836.94

减:现金的期初余额                                       1,073,283,438.71

加: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额                                   578,111,398.23


关闭窗口