当前位置:首页 - 行情中心 - 万科A(000002) - 财务分析 - 现金流量表

万科A

(000002)

  

流通市值:314.77亿  总市值:386.56亿
流通股本:97.15亿   总股本:119.31亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
公司类型通用通用通用通用
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69,312,839,667.2247,890,863,208.4221,660,004,171.02123,239,167,039.96
  收到其他与经营活动有关的现金8,652,038,724.836,670,598,443.084,741,828,666.1716,933,958,110.87
  经营活动现金流入小计77,964,878,392.0554,561,461,651.526,401,832,837.19140,173,125,150.83
  购买商品、接受劳务支付的现金50,579,449,557.0134,007,663,475.617,524,294,577.291,645,543,035.22
  支付给职工以及为职工支付的现金14,606,856,041.599,506,858,997.765,153,745,221.218,589,950,465.46
  支付的各项税费10,038,384,731.057,114,510,949.263,389,436,019.6219,518,108,611.18
  支付其他与经营活动有关的现金4,962,539,034.243,437,662,215.462,497,782,461.111,407,647,899.93
  经营活动现金流出小计80,187,229,363.8954,066,695,638.0828,565,258,279.12141,161,250,011.79
  经营活动产生的现金流量净额-2,222,350,971.84494,766,013.42-2,163,425,441.93-988,124,860.96
二、投资活动产生的现金流量:
  收回投资收到的现金2,422,452,658.161,939,077,594.4621,266,105.5956,046,580.5
  取得投资收益收到的现金656,370,979.72212,200,461.6688,091,571.012,528,766,336.86
  处置固定资产、无形资产和其他长期资产收回的现金净额103,922,693.6773,787,450.6642,278,938.53,633,599,874.88
  处置子公司及其他营业单位收到的现金净额1,203,194,411.44830,683,731.11746,480,700.441,458,169,281.63
  收到的其他与投资活动有关的现金552,641,165.87346,834,692.25218,642,891.16955,792,256.15
  投资活动现金流入小计4,938,581,908.863,402,583,930.141,116,760,206.619,532,374,330.02
  购建固定资产、无形资产和其他长期资产支付的现金881,562,254.36511,236,203.77463,101,403.493,195,091,544.28
  投资支付的现金1,121,707,995.031,096,431,595.48802,794,992.85794,846,493.09
  取得子公司及其他营业单位支付的现金1,001,285,321.17513,018,937.12-1,414,319,071.96
  支付其他与投资活动有关的现金125,684,153.89111,502,424.358,720,900.91439,155,463.82
  投资活动现金流出小计3,130,239,724.452,232,189,160.721,274,617,297.255,843,412,573.15
  投资活动产生的现金流量净额1,808,342,184.411,170,394,769.42-157,857,090.643,688,961,756.87
三、筹资活动产生的现金流量:
  吸收投资收到的现金403,773,858.8125,589,45098,315,650212,003,726.93
  其中:子公司吸收少数股东投资收到的现金403,773,858.8125,589,45098,315,650212,003,726.93
  取得借款收到的现金10,479,273,214.937,678,763,611.235,403,286,537.6149,346,319,709.08
  收到其他与筹资活动有关的现金---479,342,723.96
  筹资活动现金流入小计10,883,047,073.737,804,353,061.235,501,602,187.6150,037,666,159.97
  偿还债务支付的现金18,585,327,382.6913,353,512,958.017,371,912,891.7956,603,589,457.03
  分配股利、利润或偿付利息支付的现金4,810,997,621.843,354,575,358.221,433,688,628.6114,550,346,446.36
  其中:子公司支付给少数股东的股利、利润933,214,739.83541,176,267.67156,858,500.841,984,534,410.81
  支付其他与筹资活动有关的现金1,174,166,410.6840,877,549.71485,666,014.282,218,317,875.6
  筹资活动现金流出其他项目401,811,228.84266,937,059.85211,332,707.881,586,758,926.64
  筹资活动现金流出小计24,972,302,643.9717,815,902,925.799,502,600,242.5674,959,012,705.63
  筹资活动产生的现金流量净额-14,089,255,570.24-10,011,549,864.56-4,000,998,054.95-24,921,346,545.66
四、汇率变动对现金及现金等价物的影响-152,984,674.65-91,432,958.99-35,840,861.81-268,123,932.98
五、现金及现金等价物净增加额-14,656,249,032.32-8,437,822,040.71-6,358,121,449.33-22,488,633,582.73
  加:期初现金及现金等价物余额61,520,758,272.8461,520,758,272.8461,520,758,272.8484,009,391,855.57
  期末现金及现金等价物余额46,864,509,240.5253,082,936,232.1355,162,636,823.5161,520,758,272.84
补充资料:
  净利润--16,021,252,516.15--91,810,091,101.49
  资产减值准备-3,936,991,974.64-21,929,308,140.31
  固定资产和投资性房地产折旧-2,717,738,607.04-5,999,073,015.86
  处置固定资产、无形资产和其他长期资产的损失-11,708,343.06--31,565,132.08
  公允价值变动损失-108,282,531.01-97,872,152.2
  财务费用-4,062,246,738.15-7,580,393,725.08
  投资损失-3,340,489,338.71-5,840,978,800.58
  递延所得税-1,060,834,748.76-15,758,752,103.19
  其中:递延所得税资产减少-1,192,251,655.56-16,409,723,914.34
    递延所得税负债增加--131,416,906.8--650,971,811.15
  存货的减少-27,956,092,070.03-127,924,517,652.42
  经营性应收项目的减少-3,939,907,829.32-11,499,992,777.05
  经营性应付项目的增加--32,737,063,350.63--144,305,874,720.9
  现金的期末余额-53,082,936,232.13-61,520,758,272.84
  减:现金的期初余额-61,520,758,272.84-84,009,391,855.57
  现金及现金等价物的净增加额--8,437,822,040.71--22,488,633,582.73
公告日期2026-10-302026-08-282026-04-302026-04-01
审计意见(境内)带强调事项段的无保留意见
TOP↑