厦门汽车股份有限公司2004年第三季度报告

  作者:    日期:2004.10.25 14:10 http://www.stock2000.com.cn 中天网



                     厦门汽车股份有限公司2004年第三季度报告

    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本季度报告经公司董事会四届十七次会议审议通过。陈金才董事未出席会议。

    1.3公司本季度财务报告未经审计。

    1.4公司负责人叶天捷,主管会计工作负责人及会计机构负责人、公司财务总监江曙晖声明:保证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

    股票简称       厦门汽车     变更前简称(如有)

    股票代码       600686

               董事会秘书                                    证券事务代表

姓名           唐祝敏

联系地址       厦门市厦禾路820号帝豪大厦28层

电话           0592-2962988

传真           0592-2960686

电子信箱       [email protected]

    2.2财务资料

    2.2.1主要会计数据及财务指标

    币种:人民币

                                                               本报告期末

                                                        (2004年9月30日)

总资产(元)                                               1,556,915,426.96

股东权益(不含少数股东权益)(元)                           455,451,462.03

每股净资产(元)                                                       3.01

调整后的每股净资产(元)                                               2.97

                                                                   报告期

                                                         (2004年7—9月)

经营活动产生的现金流量净额(元)

每股收益(元)                                                         0.13

净资产收益率(%)                                                    4.29

扣除非经常性损益后的净资产收益

                                                                     4.29

率(%)

                                                               上年度期末

                                                       (2003年12月31日)

总资产(元)                                               1,423,726,769.99

股东权益(不含少数股东权益)(元)                           429,891,269.22

每股净资产(元)                                                       2.84

调整后的每股净资产(元)                                               2.81

                                                         年初至报告期期末

                                                         (2004年1-9月)

经营活动产生的现金流量净额(元)                             -36,955,669.39

每股收益(元)                                                         0.34

净资产收益率(%)                                                   11.29

扣除非经常性损益后的净资产收益

                                                                    11.29

率(%)

                                                       本报告期末比上年度

                                                            期末增减(%)

总资产(元)                                                           9.35

股东权益(不含少数股东权益)(元)                                     5.95

每股净资产(元)                                                       5.99

调整后的每股净资产(元)                                               5.69

                                                       本报告期比上年同期

                                                               增减(%)

经营活动产生的现金流量净额(元)

每股收益(元)                                                         8.33

净资产收益率(%)                                        减少0.37个百分点

扣除非经常性损益后的净资产收益

                                                         减少0.47个百分点

率(%)

非经常性损益项目                                               金额(元)

扣除日常资产减值准备后的其他营业外收入、支出                   -30,251.49

各种形式的政府补贴                                              26,492.00

减:所得税影响数                                                   563.92

合     计                                                       -3,195.57

    2.2.2利润表

    利润表

    单位:元币种:人民币未经审计

项目                                         本期数(2004年7-9月)

                                             合并                  母公司

一、主营业务收入                   743,031,280.04

减:主营业务成本                    624,936,057.86

主营业务税金及附加                   7,157,222.65

二、主营业务利润                   110,937,999.53

加:其他业务利润                      2,440,025.25              196,805.66

减:营业费用                         46,547,680.02

管理费用                            41,070,073.80            4,192,622.29

财务费用                             1,362,167.95            2,027,611.65

三、营业利润(亏损以"-"号填列)       24,398,103.01           -6,023,428.28

加:投资收益(亏损以"-"号填列)        11,661,899.17           23,453,937.81

补贴收入                                26,492.00

营业外收入                             125,989.61               45,365.69

减:营业外支出                          566,669.86

四、利润总额(亏损以"-"号填列)       35,645,813.93           17,475,875.22

减:所得税                            5,408,564.63

少数股东本期损益                    10,711,745.49

五、净利润(亏损以"-"号填列)         19,525,503.81           17,475,875.22

项目                                      上年同期数(2003年7-9月)

                                           合并                    母公司

一、主营业务收入                 673,637,431.34

减:主营业务成本                  557,466,693.81

主营业务税金及附加                 7,857,761.01

二、主营业务利润                 108,312,976.52

加:其他业务利润                    2,161,614.76                441,589.23

减:营业费用                       34,211,696.48

管理费用                          37,020,534.23              4,403,672.64

财务费用                             980,341.81                934,448.01

三、营业利润(亏损以"-"号填列)     38,262,018.76             -4,896,531.42

加:投资收益(亏损以"-"号填列)       4,017,902.39             23,216,312.40

补贴收入

营业外收入                           151,956.41

减:营业外支出                        536,693.29                170,000.00

四、利润总额(亏损以"-"号填列)     41,895,184.27             18,149,780.98

减:所得税                          5,567,588.08

少数股东本期损益                  17,453,782.58

五、净利润(亏损以"-"号填列)       18,873,813.61             18,149,780.98

    利润表

    单位:元币种:人民币未经审计

项目                                   年初至报告期数(2004年1-9月)

                                              合并                 母公司

一、主营业务收入                  1,930,649,963.04

减:主营业务成本                   1,618,717,347.10

主营业务税金及附加                   17,683,022.14

二、主营业务利润                    294,249,593.80

加:其他业务利润                       8,087,937.55           2,154,707.86

减:营业费用                         116,634,450.21

管理费用                             97,475,381.83          11,918,716.93

财务费用                              1,317,517.51           4,023,217.81

三、营业利润(亏损以"-"号填列)        86,910,181.80         -13,787,226.88

加:投资收益(亏损以"-"号填列)          8,515,195.94          58,956,379.69

补贴收入                                 26,492.00

营业外收入                              764,901.36              83,520.35

减:营业外支出                           795,152.85              27,201.50

四、利润总额(亏损以"-"号填列)        95,421,618.25          45,225,471.66

减:所得税                            15,707,675.95

少数股东本期损益                     28,288,438.83

五、净利润(亏损以"-"号填列)          51,425,503.47          45,225,471.66

项目                                         上年同期数(2003年1-9月)

                                            合并                   母公司

一、主营业务收入                1,788,270,852.23

减:主营业务成本                 1,446,856,327.52

主营业务税金及附加                 19,819,472.33

二、主营业务利润                  321,595,052.38

加:其他业务利润                     2,798,068.93             1,416,520.18

减:营业费用                       100,701,977.14

管理费用                          114,260,629.06            14,563,563.29

财务费用                            2,529,708.80             2,844,999.53

三、营业利润(亏损以"-"号填列)     106,900,806.31           -15,992,042.64

加:投资收益(亏损以"-"号填列)        8,023,072.71            71,582,308.76

补贴收入                               26,781.00

营业外收入                          1,112,963.69                99,940.91

减:营业外支出                       1,379,798.36               210,500.00

四、利润总额(亏损以"-"号填列)     114,683,825.35            55,479,707.03

减:所得税                          17,939,472.60

少数股东本期损益                   36,609,059.02

五、净利润(亏损以"-"号填列)        60,135,293.73            55,479,707.03

    2.3前十名流通股股东持股表

    单位:股

    报告期末股东总数(户)                                           16,497户

    前十名流通股股东持股情况

股东名称(全称)              期末持有流通股的数量种类 (A、B、H股或其它)

中国工商银行-裕元证券投资基金                4,430,676                  A

厦门象屿捷泰贸易有限公司                     3,487,770                  A

兴业可转债混合型证券投资基金                 1,737,264                  A

夏宏才                                         615,500                  A

罗顺成                                         591,700                  A

徐如意                                         585,500                  A

马勋秀                                         581,600                  A

王顺喜                                         439,000                  A

国信证券有限责任公司                           358,375                  A

中国工商银行-同益证券投资基金                  252,650                  A

    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

    2004年1-9月,公司主营业务范围内的汽车类子公司共完成汽车产品工业现价总产值21.54亿元,比去年同期增长10.6%;公司共生产各型客车10127辆,销售9765辆,同比分别增长12.3%和13.2%,保持了稳定的增长速度,其中:大型客车共生产1791辆,销售1792辆,同比分别增长25.1%和35.9%,市场占有率为9.5%;中型客车生产2973辆,销售3041辆,同比分别增长-0.1%和7.6%,市场占有率为8%;轻型客车生产5363辆,销售4932辆,同比分别增长16.3%和10.1%,市场占有率为1.6%。

    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

    单位:元币种:人民币未经审计

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

客车制造业             1,930,649,963.04    1,618,717,347.10         15.24

其中:关联交易                        0                   0             0

    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

项    目                        本报告期(2004年7-9月)

                                  金额                        占利润总额%

主营业务利润            110,937,999.53                             311.22

其他业务利润              2,440,025.25                               6.85

期间费用                 88,979,921.77                             249.62

投资收益                 11,661,899.17                              32.72

补贴收入                     26,492.00                               0.07

营业外收支净额             -440,680.25                              -1.24

利润总额                 35,645,813.93                             100.00

项    目                           前一报告期(2004年1-6月)

                                  金额                        占利润总额%

主营业务利润            183,311,594.27                             306.67

其他业务利润              5,647,912.30                               9.45

期间费用                126,447,427.78                             211.54

投资收益                 -3,146,703.23                              -5.26

补贴收入                             -                               0.00

营业外收支净额              410,428.76                               0.69

利润总额                 59,775,804.32                             100.00

项    目                                                         增减变化

主营业务利润                                             增加4.56个百分点

其他业务利润                                             减少2.60个百分点

期间费用                                                增加38.09个百分点

投资收益                                                增加37.98个百分点

补贴收入                                                 增加0.07个百分点

营业外收支净额                                           减少1.92个百分点

利润总额

    本报告期期间费用在利润总额中所占比例与前一报告期相比增加38.09个百分点,是因为报告期内控股子公司金龙旅行车公司期间费用高于前一报告期的平均水平。

    本报告期投资收益在利润总额中所占比例与前一报告期相比增加37.98个百分点,是因为子公司厦门金龙联合汽车公司本报告期的销售利润率有所提高,本季度实现净利润2,374.22万元,增加公司本期投资收益1,111.54万元。

    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

    1. 2004年8月10日,公司第二次临时股东大会审议通过了关于公司发行可转换公司债券的相关议案,公司拟发行规模不超过人民币3亿元的可转换公司债券。相关公告刊登于2004年8月11日《上海证券报》。

    2. 2004年8月10日,公司第二次临时股东大会审议批准公司受让华能综合产业公司(以下简称"华能公司")持有的本公司参股子公司厦门金龙联合汽车工业有限公司(以下简称"联合公司")股权,即以11,000万元收购华能公司持有的25%联合公司股权,并附带以3,000万元收购华能公司座落于浙江绍兴县柯桥开发区柯西工业区鉴湖路1736号的面积为39804.7平方米生产场地的土地使用权及面积为20733.63平方米的厂房,以上两项合计价款人民币14,000万元。上述股权收购及过户手续现已办理完毕,公司对联合公司的持股比例已由25%增加至50%。有关附带的不动产权的收购及过户手续目前正在办理之中。相关公告刊登于2004年8月11日和9月4日《上海证券报》。

    3. 2004年8月10日,公司第二次临时股东大会审议通过了《关于修改公司章程的议案》,根据中国证监会《关于规范上市公司与关联方资金往来及上市公司对外担保若干问题的通知》(证监发【2003】56号)的要求,在公司章程中增加有关对外担保的审批程序、被担保对象的资信标准的条款。相关公告刊登于2004年8月11日《上海证券报》。

    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

    厦门汽车股份有限公司

    董事长:叶天捷

    2004年10月22日

    4附录:

    资产负债表

    2004年9月30日

    编制单位:厦门汽车股份有限公司                                             单位:人民币元       未经审计

资       产                                         合并

                                           期末数                  年初数

流动资产:

货币资金                           300,132,060.64          495,059,620.92

短期投资                            53,500,000.00            3,500,000.00

应收票据                            64,703,686.00           68,622,072.22

应收股利                                        -                       -

应收利息                                        -                       -

应收账款                            63,423,620.55            7,548,064.11

其他应收款                          26,983,363.80           10,554,118.30

预付账款                            66,087,883.08           51,382,409.96

应收补贴款                                      -              747,882.72

存货                               485,882,846.18          398,113,162.51

待摊费用                               662,116.86              733,736.79

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

其他流动资产                                    -                       -

流动资产合计                     1,061,375,577.11        1,036,261,067.53

长期投资:                                                              -

长期股权投资                       198,698,887.25           81,708,835.34

长期债权投资                             3,000.00                3,000.00

其他长期投资                        13,000,000.00           13,000,000.00

合并价差                            10,530,715.24           10,755,074.94

长期投资合计                       222,232,602.49          105,466,910.28

固定资产:                                                              -

固定资产原价                       421,594,739.85          405,323,828.30

减:累计折旧                        233,758,858.00          208,486,114.16

固定资产净值                       187,835,881.85          196,837,714.14

减:固定资产减值准备                     44,035.31               44,035.31

固定资产净额                       187,791,846.54          196,793,678.83

工程物资                                        -                       -

在建工程                            29,512,230.66           27,937,812.17

固定资产清理                                    -                       -

                                                                        -

固定资产合计                       217,304,077.20          224,731,491.00

无形资产及其他资产:                                                    -

无形资产                            49,923,851.60           51,393,944.36

长期待摊费用                         3,550,667.09            2,995,431.22

其他长期资产                         2,528,651.47            2,877,925.60

无形资产及其他资产合计              56,003,170.16           57,267,301.18

递延税款:

递延税款借项                                    -

资产总计                         1,556,915,426.96        1,423,726,769.99

资       产                                       母公司

                                        期末数                     年初数

流动资产:

货币资金                         44,186,421.63              72,087,083.93

短期投资                                     -                          -

应收票据                            220,000.00                 300,000.00

应收股利                                     -                          -

应收利息                                     -                          -

应收账款                            239,089.57                 371,321.57

其他应收款                        2,121,497.91               2,297,641.80

预付账款                             72,000.00                 138,000.00

应收补贴款                                   -                          -

存货                                 57,965.91                  51,101.65

待摊费用                             46,305.10                  37,903.53

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

其他流动资产                      7,723,094.13               7,517,558.13

流动资产合计                     54,666,374.25              82,800,610.61

长期投资:

长期股权投资                    571,174,012.26             430,449,770.82

长期债权投资                          3,000.00                   3,000.00

其他长期投资

合并价差

长期投资合计                    571,177,012.26             430,452,770.82

固定资产:

固定资产原价                     47,112,774.71              45,425,513.31

减:累计折旧                      14,075,051.72              12,751,932.54

固定资产净值                     33,037,722.99              32,673,580.77

减:固定资产减值准备                          -                          -

固定资产净额                     33,037,722.99              32,673,580.77

工程物资                                     -                          -

在建工程                                     -                          -

固定资产清理                                 -                          -

固定资产合计                     33,037,722.99              32,673,580.77

无形资产及其他资产:

无形资产                         14,441,411.96              14,747,809.04

长期待摊费用                      1,401,441.93               1,024,506.89

其他长期资产                                 -                          -

无形资产及其他资产合计           15,842,853.89              15,772,315.93

递延税款:

递延税款借项                                 -                          -

资产总计                        674,723,963.39             561,699,278.13

法定代表人:                    主管会计工作的负责人:                       会计机构负责人:

    资产负债表(续)

    2004年9月30日

    编制单位:厦门汽车股份有限公司                                               单位:人民币元        未经审计

负债及股东权益                                       合并

                                              期末数               年初数

流动负债:

短期借款                              190,000,000.00       119,350,000.00

应付票据                              131,438,000.00       131,725,000.00

应付账款                              321,873,993.21       261,424,471.32

预收账款                               80,565,552.65        89,535,583.42

应付工资                                7,700,782.82        19,921,145.20

应付福利费                             36,452,459.36        35,905,650.31

应付股利                               11,986,010.76         5,296,300.05

应交税金                               10,008,470.45        37,230,236.80

其他应交款                                 92,382.69           247,462.06

其他应付款                             49,639,666.58        54,267,146.17

预提费用                               61,076,873.08        33,245,617.60

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                          900,834,191.60       788,148,612.93

长期负债:                                                              -

长期借款                                           -                    -

应付债券                                           -                    -

长期应付款                                         -                    -

专项应付款                              3,004,000.00         1,035,000.00

其他长期负债                                       -                    -

长期负债合计                            3,004,000.00         1,035,000.00

递延税款:                                                              -

递延税款贷项                                       -                    -

负债合计                              903,838,191.60       789,183,612.93

少数股东权益                          197,625,773.33       204,651,887.84

股东权益:                                                              -

股本                                  151,517,592.00       151,517,592.00

减:已归还投资

股本净额

资本公积                               76,941,128.04        76,941,128.04

盈余公积                              108,978,188.03       108,978,188.03

其中:公益金                            35,656,034.47        35,656,034.47

未确定的投资收益

未分配利润                            118,014,553.96        92,454,361.15

外币报表折算差额

股东权益合计                          455,451,462.03       429,891,269.22

负债及股东权益总计                  1,556,915,426.96     1,423,726,769.99

负债及股东权益                                      母公司

                                          期末数                   年初数

流动负债:

短期借款                          190,000,000.00           105,000,000.00

应付票据                                       -

应付账款                                       -                 5,000.00

预收账款                              443,260.60               497,170.60

应付工资                                       -                        -

应付福利费                            423,376.21               792,673.11

应付股利                            3,985,671.50             3,955,719.50

应交税金                              -70,809.61               -13,453.41

其他应交款                                778.04                 1,050.41

其他应付款                         19,777,423.92            17,693,605.15

预提费用                              257,212.50               541,853.20

预计负债

一年内到期的长期负债                           -

其他流动负债                        3,886,387.30             2,733,181.34

流动负债合计                      218,703,300.46           131,206,799.90

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                                   -

递延税款:

递延税款贷项                                   -                        -

负债合计                          218,703,300.46           131,206,799.90

少数股东权益

股东权益:

股本                              151,517,592.00           151,517,592.00

减:已归还投资

股本净额

资本公积                           76,941,128.04            76,941,128.04

盈余公积                          108,978,188.03           108,978,188.03

其中:公益金                        35,656,034.47            35,656,034.47

未确定的投资收益

未分配利润                        118,583,754.86            93,055,570.16

外币报表折算差额

股东权益合计                      456,020,662.93           430,492,478.23

负债及股东权益总计                674,723,963.39           561,699,278.13

    法定代表人:                     主管会计工作的负责人:                        会计机构负责人:

    现金流量表

    2004年度1-9月

    编制单位:厦门汽车股份有限公司                                               单位:人民币元       未经审计

项     目                                                        合并金额

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                             1,503,224,656.35

收到的税费返还                                                  19,327.43

收到的其他与经营活动有关的现金                              54,683,594.30

现金流入小计                                             1,557,927,578.08

购买商品、接受劳务支付的现金                             1,245,834,635.35

支付给职工以及为职工支付的现金                             105,329,039.40

支付的各项税费                                             124,749,004.64

支付的其他与经营活动有关的现金                             118,970,568.08

现金流出小计                                             1,594,883,247.47

经营活动产生的现金流量净额                                 -36,955,669.39

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                                     1,480,888.31

处置固定资产、无形资产和其他长期资产

                                                               298,244.89

而收回的现金净额

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

现金流入小计                                                 1,779,133.20

购建固定资产、无形资产和其他长期资产

                                                            13,974,404.49

所支付的现金

投资所支付的现金                                           183,438,000.00

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

现金流出小计                                               197,412,404.49

投资活动产生的现金流量净额                                -195,633,271.29

三、筹资活动产生的现金流量:

吸收权益性投资所收到的现金                                              -

借款所收到的现金                                           250,000,000.00

收到的其他与筹资活动有关的现金                                          -

现金流入小计                                               250,000,000.00

偿还债务所支付的现金                                       179,350,000.00

分配股利、利润或偿还利息所支付的现金                        32,988,619.60

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

现金流出小计                                               212,338,619.60

筹资活动产生的现金流量净额                                  37,661,380.40

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

五、现金及现金等价物净增加额                              -194,927,560.28

项     目                                                      母公司金额

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                                 2,101,806.85

收到的税费返还

收到的其他与经营活动有关的现金                              32,608,584.51

现金流入小计                                                34,710,391.36

购买商品、接受劳务支付的现金

支付给职工以及为职工支付的现金                               8,100,222.31

支付的各项税费                                               3,977,713.87

支付的其他与经营活动有关的现金                              29,388,412.97

现金流出小计                                                41,466,349.15

经营活动产生的现金流量净额                                  -6,755,957.79

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                                    28,600,138.25

处置固定资产、无形资产和其他长期资产

                                                                52,243.58

而收回的现金净额

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

现金流入小计                                                28,652,381.83

购建固定资产、无形资产和其他长期资产

                                                             1,931,447.80

所支付的现金

投资所支付的现金                                           110,288,000.00

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

现金流出小计                                               112,219,447.80

投资活动产生的现金流量净额                                 -83,567,065.97

三、筹资活动产生的现金流量:

吸收权益性投资所收到的现金                                              -

借款所收到的现金                                           250,000,000.00

收到的其他与筹资活动有关的现金                                          -

现金流入小计                                               250,000,000.00

偿还债务所支付的现金                                       165,000,000.00

分配股利、利润或偿还利息所支付的现金                        22,577,638.54

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

现金流出小计                                               187,577,638.54

筹资活动产生的现金流量净额                                  62,422,361.46

四、汇率变动对现金的影响

五、现金及现金等价物净增加额                               -27,900,662.30

    法定代表人:                主管会计工作的负责人:                       会计机构负责人:

    现    金    流   量    表(续)

    2004年1-9月份

    编制单位:厦门汽车股份有限公司                           单位:人民币元    未经审计

项        目                                                     合并金额

1.  将净利润调节为经营活动的现金流量:

净利润                                                      51,425,503.47

少数股东本期损益                                            28,288,438.83

加:   计提的资产减值准备                                    -3,560,567.02

固定资产折旧                                                26,607,185.82

无形资产摊销                                                 1,470,092.76

长期待摊费用摊销                                             1,653,465.82

待摊费用减少(减:增加)                                        71,619.93

预提费用增加(减:减少)                                    27,831,255.48

处置固定资产、无形资产和其他长期资

                                                              -542,806.64

产的损失(减:收益)

固定资产报废损失                                                48,794.64

财务费用                                                     4,886,523.19

投资损失(减:收益)                                        -8,515,195.94

递延税款贷项(减:借项)

存货的减少(减:增加)                                     -84,294,677.46

经营性应收项目的减少(减:增加)                           -75,071,888.84

经营性应付项目的增加(减:减少)                            -7,253,413.43

其他

经营活动产生的现金流量净额                                 -36,955,669.39

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:

货币资金的期末余额                                         300,132,060.64

减:货币资金的期初余额                                     495,059,620.92

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                                  -194,927,560.28

项        目                                                   母公司金额

1.  将净利润调节为经营活动的现金流量:

净利润                                                      45,225,471.66

少数股东本期损益

加:   计提的资产减值准备                                       -64,333.77

固定资产折旧                                                 1,495,721.60

无形资产摊销                                                   306,397.08

长期待摊费用摊销                                               168,064.96

待摊费用减少(减:增加)                                        -8,401.57

预提费用增加(减:减少)                                      -284,640.70

处置固定资产、无形资产和其他长期资

                                                               -20,793.44

产的损失(减:收益)

固定资产报废损失

财务费用                                                     4,375,963.75

投资损失(减:收益)                                       -58,956,379.69

递延税款贷项(减:借项)

存货的减少(减:增加)                                          -6,864.26

经营性应收项目的减少(减:增加)                               168,839.89

经营性应付项目的增加(减:减少)                               844,996.70

其他

经营活动产生的现金流量净额                                  -6,755,957.79

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:

货币资金的期末余额                                          44,186,421.63

减:货币资金的期初余额                                      72,087,083.93

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                                   -27,900,662.30

法定代表人:             主管会计工作的负责人:                 会计机构负责人:


关闭窗口】 【今日全部财经信息