当前位置:首页 - 行情中心 - 国元证券(000728) - 财务分析 - 现金流量表

国元证券

(000728)

  

流通市值:293.25亿  总市值:293.25亿
流通股本:43.64亿   总股本:43.64亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
公司类型证券证券证券证券
一、经营活动产生的现金流量:
  处置交易性金融资产净增加额-4,064,764,691.99-9,912,318,803.81
  收取利息、手续费及佣金的现金5,113,718,942.033,546,297,360.991,727,910,679.516,430,869,023.11
  拆入资金净增加额1,050,000,000450,000,000350,000,0001,410,000,000
  代理买卖证券收到的现金净额1,886,103,251.253,158,238,500.864,108,011,569.0110,074,694,595.46
  买入返售金融资产收到的现金1,153,149,293.45158,160,308.43-388,974,644.7
  回购业务资金净增加额1,012,968,636.12120,176,524.268,822,885,369.34-
  收到其他与经营活动有关的现金1,694,342,645.14386,674,759.841,487,478,059.43,183,263,044.88
  经营活动现金流入小计11,910,282,767.9911,884,312,146.3716,496,285,677.2631,400,120,111.96
  买入返售金融资产支付的现金净额--165,708,706.29-
  支付利息、手续费及佣金的现金1,521,852,7001,058,009,265.28502,458,985.121,946,668,409.67
  支付给职工及为职工支付现金1,178,197,666.23822,242,414.22461,627,142.12,097,327,348.03
  支付的各项税费728,157,994.87446,199,806194,596,194.331,209,370,264.88
  回购业务资金净减少额---6,114,105,081.2
  支付其他与经营活动有关的现金710,577,307.231,424,372,468.062,452,143,418.864,120,120,978.99
  经营活动现金流出其他项目1,849,136,960.983,693,412,393.027,909,403,368.375,917,932,679.78
  经营活动现金流出小计5,987,922,629.317,444,236,346.5811,685,937,815.0721,405,524,762.55
  经营活动产生的现金流量净额5,922,360,138.684,440,075,799.794,810,347,862.199,994,595,349.41
二、投资活动产生的现金流量:
  收回投资收到的现金1,014,426,017.75709,234,422.7876,246,316.433,419,567,507.47
  取得投资收益收到的现金675,694,194.2314,686,919.26122,272,955.78810,206,970.28
  处置固定资产、无形资产及其他长期资产收回的现金净额365,501.25246,343.8626,300.181,626,067.58
  投资活动现金流入小计1,690,485,713.21,024,167,685.9198,545,572.394,231,400,545.33
  投资支付的现金5,377,526,006.584,731,428,322.462,563,732,060.586,562,605,794.38
  购建固定资产、无形资产和其他长期资产支付的现金118,568,906.4987,277,234.4826,885,811.61160,534,241.7
  投资活动现金流出小计5,496,094,913.074,818,705,556.942,590,617,872.196,723,140,036.08
  投资活动产生的现金流量净额-3,805,609,199.87-3,794,537,871.04-2,392,072,299.8-2,491,739,490.75
三、筹资活动产生的现金流量:
  取得借款收到的现金2,167,782,203.721,843,898,908.886,615,514,635.0124,296,141,089.27
  发行债券收到的现金35,327,550,00028,196,320,00012,560,300,00043,304,190,000
  筹资活动现金流入小计37,495,332,203.7230,040,218,908.8819,175,814,635.0167,600,331,089.27
  偿还债务支付的现金34,602,184,282.3624,069,289,148.7616,535,703,854.0962,624,002,423.18
  分配股利、利润或偿付利息支付的现金1,219,896,342.851,063,219,455.2284,209,520.132,040,016,365.61
  支付其他与筹资活动有关的现金25,818,324.5324,259,671.678,511,691.7849,034,124.1
  筹资活动现金流出小计35,847,898,949.7425,156,768,275.6316,828,425,06664,713,052,912.89
  筹资活动产生的现金流量净额1,647,433,253.984,883,450,633.252,347,389,569.012,887,278,176.38
四、汇率变动对现金及现金等价物的影响-109,716,022.3413,688,062.754,773,450.146,000,017.03
五、现金及现金等价物净增加额3,654,468,170.455,542,676,624.754,770,438,581.5410,396,134,052.07
  加:期初现金及现金等价物余额49,988,700,728.9249,988,700,728.9249,988,700,728.9239,592,566,676.85
  期末现金及现金等价物余额53,643,168,899.3755,531,377,353.6754,759,139,310.4649,988,700,728.92
补充资料:
  净利润-1,703,733,443.67-2,426,571,895.98
  固定资产和投资性房地产折旧-45,259,234.9-87,092,228.79
  固定资产折旧、油气资产折耗、生产性生物资产折旧-45,259,234.9-87,092,228.79
  无形资产及长期待摊费用等摊销-35,479,707.07-71,438,685.06
  其中:无形资产摊销-32,397,976.88-61,675,564.89
  长期待摊费用摊销-3,081,730.19-9,763,120.17
  处置固定资产、无形资产和其他长期资产的损失-114,435.65--106,932.62
  固定资产报废损失-48,174.48-21,399.89
  公允价值变动损失--158,207,986.67-73,365,446.19
  投资损失--600,851,440.19--503,009,383.95
  汇兑损失--13,688,062.75--6,000,017.03
  递延所得税-151,961,761.99-38,241,412.75
  其中:递延所得税资产减少--145,002,996.61--7,516,478.49
  递延所得税负债增加-296,964,758.6-45,757,891.24
  交易性金融资产的减少-1,883,495,108.27--4,559,733,232.69
  经营性应收项目的减少--9,902,296,907.74-4,452,582,666.17
  经营性应付项目的增加-10,887,959,893.37-7,017,210,803.2
  其他--678,554.04-1,540,483.24
  经营活动产生的现金流量净额其他项目-385,929,609.17-847,888,874.21
  经营活动产生的现金流量净额-4,440,075,799.79-9,994,595,349.41
  现金的期末余额-55,531,377,353.67-49,988,700,728.92
  减:现金的期初余额-49,988,700,728.92-39,592,566,676.85
  现金及现金等价物的净增加额-5,542,676,624.75-10,396,134,052.07
公告日期2026-10-262026-08-252026-04-212026-04-21
审计意见(境内)标准无保留意见
TOP↑