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:677.23亿  总市值:831.57亿
流通股本:97.16亿   总股本:119.31亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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61,654,267,948.5730,117,548,492.03200,998,272,604.11149,434,088,269.94
  收到其他与经营活动有关的现金12,953,190,195.3811,343,434,736.3318,623,891,216.9111,920,274,181.18
  经营活动现金流入小计74,607,458,143.9541,460,983,228.36219,622,163,821.02161,354,362,451.12
  购买商品、接受劳务支付的现金49,600,709,076.1431,914,556,510.88145,629,660,406.43106,644,228,774.18
  支付给职工以及为职工支付的现金9,607,261,950.175,237,996,311.5419,583,037,877.6714,956,028,907.52
  支付的各项税费12,134,607,423.535,592,975,688.831,891,015,654.8825,930,548,717.92
  支付其他与经营活动有关的现金6,303,584,286.894,508,023,523.7318,718,602,249.6918,671,206,075.28
  经营活动现金流出小计77,646,162,736.7347,253,552,034.95215,822,316,188.67166,202,012,474.9
  经营活动产生的现金流量净额-3,038,704,592.78-5,792,568,806.593,799,847,632.35-4,847,650,023.78
二、投资活动产生的现金流量:
  收回投资收到的现金288,179,917.214,441,110.953,628,291,924.182,755,713,489.08
  取得投资收益收到的现金512,961,860.09348,750,571.174,247,740,633.393,494,796,205.64
  处置固定资产、无形资产和其他长期资产收回的现金净额3,461,785,251.43,424,774,762.753,704,232,617.622,471,137,203.03
  处置子公司及其他营业单位收到的现金净额637,715,082.01224,768,225.582,086,556,345.131,326,335,636.27
  收到的其他与投资活动有关的现金525,454,212.33176,160,566.286,021,378,013.392,085,355,624.92
  投资活动现金流入小计5,426,096,323.034,188,895,236.7319,688,199,533.7112,133,338,158.94
  购建固定资产、无形资产和其他长期资产支付的现金1,213,138,568.06801,494,768.324,519,612,174.64,113,345,500.37
  投资支付的现金408,602,494.86355,534,015.642,629,422,004.72,037,279,038.73
  取得子公司及其他营业单位支付的现金708,572,353.4199,113,820.421,148,035,415.68304,825,494.88
  支付其他与投资活动有关的现金251,676,838.35253,092,159.1582,000,333.646,384,282.21
  投资活动现金流出小计2,581,990,254.681,509,234,763.488,879,069,928.586,501,834,316.19
  投资活动产生的现金流量净额2,844,106,068.352,679,660,473.2510,809,129,605.135,631,503,842.75
三、筹资活动产生的现金流量:
  吸收投资收到的现金4,886,390.062,482,094.06484,321,515.25349,770,221.63
  其中:子公司吸收少数股东投资收到的现金4,886,390.062,482,094.06484,321,515.25349,770,221.63
  取得借款收到的现金31,643,549,152.5113,029,459,084.6577,807,134,938.1171,193,129,455.13
  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32,127,778,266.5313,031,941,178.7178,291,456,453.3671,542,899,676.76
  偿还债务支付的现金36,197,685,511.2217,350,501,255.2179,020,294,640.0269,396,182,335.24
  分配股利、利润或偿付利息支付的现金8,223,386,945.734,245,100,536.1617,169,043,020.2613,435,888,237.77
  其中:子公司支付给少数股东的股利、利润1,300,576,716.06596,664,849.363,881,285,212.893,463,752,596.39
  支付其他与筹资活动有关的现金1,140,651,419.28627,042,588.452,645,283,168.161,808,246,555.6
  筹资活动现金流出其他项目897,920,000.09563,174,808.647,129,834,229.797,308,430,531.83
  筹资活动现金流出小计46,459,643,876.3222,785,819,188.46105,964,455,058.2391,948,747,660.44
  筹资活动产生的现金流量净额-14,331,865,609.79-9,753,878,009.75-27,672,998,604.87-20,405,847,983.68
四、汇率变动对现金及现金等价物的影响-135,364,944.69-20,562,079.9130,835,774.467,047,948.77
五、现金及现金等价物净增加额-14,661,829,078.91-12,887,348,422.99-12,933,185,592.93-19,614,946,215.94
  加:期初现金及现金等价物余额84,009,391,855.5784,009,391,855.5796,942,577,448.596,942,577,448.5
  期末现金及现金等价物余额69,347,562,776.6671,122,043,432.5884,009,391,855.5777,327,631,232.56
补充资料:
  净利润-10,864,982,511.25--48,703,934,402.33-
  资产减值准备5,145,184,728.78-7,168,377,258.67-
  固定资产和投资性房地产折旧3,020,753,414.48-4,287,308,356.87-
  处置固定资产、无形资产和其他长期资产的损失-7,175,522.11-2,534,174,985.11-
  公允价值变动损失73,035,511.14-10,480,919.72-
  财务费用3,430,376,050.38-5,938,735,987.29-
  投资损失567,980,097.53-2,859,267,580.74-
  递延所得税-209,892,755.91--3,748,488,552.68-
  其中:递延所得税资产减少101,088,811.74--3,792,366,206.61-
    递延所得税负债增加-310,981,567.65-43,877,653.93-
  存货的减少53,661,959,304.63-198,890,503,706.48-
  经营性应收项目的减少6,970,415,210.55-4,787,209,711.35-
  经营性应付项目的增加-67,413,817,233.12--201,055,949,280.86-
  现金的期末余额69,347,562,776.66-84,009,391,855.57-
  减:现金的期初余额84,009,391,855.57-96,942,577,448.5-
  现金及现金等价物的净增加额-14,661,829,078.91--12,933,185,592.93-
公告日期2025-08-232025-04-302025-04-012024-10-31
审计意见(境内)标准无保留意见
TOP↑