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:379.93亿  总市值:466.49亿
流通股本:97.17亿   总股本:119.31亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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21,660,004,171.02123,239,167,039.9690,445,466,278.8361,654,267,948.57
  收到其他与经营活动有关的现金4,741,828,666.1716,933,958,110.8716,459,518,759.4912,953,190,195.38
  经营活动现金流入小计26,401,832,837.19140,173,125,150.83106,904,985,038.3274,607,458,143.95
  购买商品、接受劳务支付的现金17,524,294,577.291,645,543,035.2271,942,906,627.1949,600,709,076.14
  支付给职工以及为职工支付的现金5,153,745,221.218,589,950,465.4615,058,771,935.999,607,261,950.17
  支付的各项税费3,389,436,019.6219,518,108,611.1815,587,673,015.0312,134,607,423.53
  支付其他与经营活动有关的现金2,497,782,461.111,407,647,899.9310,204,981,289.776,303,584,286.89
  经营活动现金流出小计28,565,258,279.12141,161,250,011.79112,794,332,867.9877,646,162,736.73
  经营活动产生的现金流量净额-2,163,425,441.93-988,124,860.96-5,889,347,829.66-3,038,704,592.78
二、投资活动产生的现金流量:
  收回投资收到的现金21,266,105.5956,046,580.5673,178,652.58288,179,917.2
  取得投资收益收到的现金88,091,571.012,528,766,336.862,224,826,624.02512,961,860.09
  处置固定资产、无形资产和其他长期资产收回的现金净额42,278,938.53,633,599,874.883,501,429,821.493,461,785,251.4
  处置子公司及其他营业单位收到的现金净额746,480,700.441,458,169,281.63943,469,128.91637,715,082.01
  收到的其他与投资活动有关的现金218,642,891.16955,792,256.15635,062,496.33525,454,212.33
  投资活动现金流入小计1,116,760,206.619,532,374,330.027,977,966,723.335,426,096,323.03
  购建固定资产、无形资产和其他长期资产支付的现金463,101,403.493,195,091,544.282,654,555,437.241,213,138,568.06
  投资支付的现金802,794,992.85794,846,493.09628,553,518.27408,602,494.86
  取得子公司及其他营业单位支付的现金-1,414,319,071.961,388,569,206.18708,572,353.41
  支付其他与投资活动有关的现金8,720,900.91439,155,463.82549,296,297.2251,676,838.35
  投资活动现金流出小计1,274,617,297.255,843,412,573.155,220,974,458.892,581,990,254.68
  投资活动产生的现金流量净额-157,857,090.643,688,961,756.872,756,992,264.442,844,106,068.35
三、筹资活动产生的现金流量:
  吸收投资收到的现金98,315,650212,003,726.93174,782,850.934,886,390.06
  其中:子公司吸收少数股东投资收到的现金98,315,650212,003,726.93174,782,850.934,886,390.06
  取得借款收到的现金5,403,286,537.6149,346,319,709.0844,256,272,188.8631,643,549,152.51
  收到其他与筹资活动有关的现金-479,342,723.96479,342,723.96479,342,723.96
  筹资活动现金流入小计5,501,602,187.6150,037,666,159.9744,910,397,763.7532,127,778,266.53
  偿还债务支付的现金7,371,912,891.7956,603,589,457.0349,781,644,069.636,197,685,511.22
  分配股利、利润或偿付利息支付的现金1,433,688,628.6114,550,346,446.3612,300,599,719.218,223,386,945.73
  其中:子公司支付给少数股东的股利、利润156,858,500.841,984,534,410.811,653,248,664.861,300,576,716.06
  支付其他与筹资活动有关的现金485,666,014.282,218,317,875.61,718,435,598.921,140,651,419.28
  筹资活动现金流出其他项目211,332,707.881,586,758,926.641,430,771,205.14897,920,000.09
  筹资活动现金流出小计9,502,600,242.5674,959,012,705.6365,231,450,592.8746,459,643,876.32
  筹资活动产生的现金流量净额-4,000,998,054.95-24,921,346,545.66-20,321,052,829.12-14,331,865,609.79
四、汇率变动对现金及现金等价物的影响-35,840,861.81-268,123,932.98-168,161,788.34-135,364,944.69
五、现金及现金等价物净增加额-6,358,121,449.33-22,488,633,582.73-23,621,570,182.68-14,661,829,078.91
  加:期初现金及现金等价物余额61,520,758,272.8484,009,391,855.5784,009,391,855.5784,009,391,855.57
  期末现金及现金等价物余额55,162,636,823.5161,520,758,272.8460,387,821,672.8969,347,562,776.66
补充资料:
  净利润--91,810,091,101.49--10,864,982,511.25
  资产减值准备-21,929,308,140.31-5,145,184,728.78
  固定资产和投资性房地产折旧-5,999,073,015.86-3,020,753,414.48
  处置固定资产、无形资产和其他长期资产的损失--31,565,132.08--7,175,522.11
  公允价值变动损失-97,872,152.2-73,035,511.14
  财务费用-7,580,393,725.08-3,430,376,050.38
  投资损失-5,840,978,800.58-567,980,097.53
  递延所得税-15,758,752,103.19--209,892,755.91
  其中:递延所得税资产减少-16,409,723,914.34-101,088,811.74
    递延所得税负债增加--650,971,811.15--310,981,567.65
  存货的减少-127,924,517,652.42-53,661,959,304.63
  经营性应收项目的减少-11,499,992,777.05-6,970,415,210.55
  经营性应付项目的增加--144,305,874,720.9--67,413,817,233.12
  现金的期末余额-61,520,758,272.84-69,347,562,776.66
  减:现金的期初余额-84,009,391,855.57-84,009,391,855.57
  现金及现金等价物的净增加额--22,488,633,582.73--14,661,829,078.91
公告日期2026-04-302026-04-012025-10-312025-08-23
审计意见(境内)带强调事项段的无保留意见
TOP↑