当前位置:首页 - 行情中心 - 万年青(000789) - 财务分析 - 现金流量表

万年青

(000789)

  

流通市值:44.73亿  总市值:44.73亿
流通股本:7.97亿   总股本:7.97亿

现金流量表

报告期2024-03-312023-12-312023-09-302023-06-30
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1,403,408,301.858,357,242,410.556,036,923,046.154,200,748,153.25
收到的税费返还2,317,298.6235,747,723.725,411,206.4717,042,306.62
收到其他与经营活动有关的现金116,570,418.53570,488,082.41378,304,906.28215,722,174.6
经营活动现金流入的平衡项目0000
经营活动现金流入小计1,522,296,0198,963,478,216.666,440,639,158.94,433,512,634.47
购买商品、接受劳务支付的现金950,444,051.725,631,643,402.324,193,491,971.973,035,185,913.76
支付给职工以及为职工支付的现金244,849,433.62874,263,110.67637,686,007.15444,679,998.67
支付的各项税费174,972,718.12758,737,059.94613,040,315.59494,004,752.93
支付其他与经营活动有关的现金199,960,074.23935,558,261.1531,730,736.68306,023,647.55
经营活动现金流出的平衡项目0000
经营活动现金流出小计1,570,226,277.698,200,201,834.035,975,949,031.394,279,894,312.91
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额-47,930,258.69763,276,382.63464,690,127.51153,618,321.56
二、投资活动产生的现金流量:
收回投资收到的现金44,070,50035,540,0002,040,0002,040,000
取得投资收益收到的现金8,650,900.1719,548,509.0916,217,480.4516,217,480.45
处置固定资产、无形资产和其他长期资产收回的现金净额5,874,651.84,118,379.752,849,689.582,821,289.58
处置子公司及其他营业单位收到的现金净额-122,647,170.33122,647,170.33122,647,170.33
收到的其他与投资活动有关的现金-20,122,820.789,212,0009,212,000
投资活动现金流入的平衡项目0000
投资活动现金流入小计58,596,051.97201,976,879.95152,966,340.36152,937,940.36
购建固定资产、无形资产和其他长期资产支付的现金98,747,386.49605,112,837.84399,826,972.73288,469,198.94
投资支付的现金21,220,00012,031,96012,883,418.533,008,763.49
支付其他与投资活动有关的现金178,753.141,588,600--
投资活动现金流出的平衡项目0000
投资活动现金流出小计120,146,139.63618,733,397.84412,710,391.26291,477,962.43
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-61,550,087.66-416,756,517.89-259,744,050.9-138,540,022.07
三、筹资活动产生的现金流量:
吸收投资收到的现金-41,050,00036,150,00034,400,000
其中:子公司吸收少数股东投资收到的现金-41,050,00036,150,00034,400,000
取得借款收到的现金53,320,000997,350,000755,240,000559,000,000
收到其他与筹资活动有关的现金-97,373,523.427,743,800.447,743,800.44
筹资活动现金流入平衡项目0000
筹资活动现金流入小计53,320,0001,135,773,523.42799,133,800.44601,143,800.44
偿还债务支付的现金91,000,0001,524,577,522.011,217,180,000955,090,000
分配股利、利润或偿付利息支付的现金7,330,139.61447,156,654.94429,251,831.31388,426,485.64
其中:子公司支付给少数股东的股利、利润-158,000,000--
支付其他与筹资活动有关的现金-5,239,837.99--
筹资活动现金流出平衡项目0000
筹资活动现金流出小计98,330,139.611,976,974,014.941,646,431,831.311,343,516,485.64
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额-45,010,139.61-841,200,491.52-847,298,030.87-742,372,685.2
四、汇率变动对现金及现金等价物的影响-305.61680.34680.34
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额-154,490,485.96-494,680,321.17-642,351,273.92-727,293,705.37
加:期初现金及现金等价物余额3,304,805,424.983,799,485,746.153,799,485,746.153,799,485,746.15
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额3,150,314,939.023,304,805,424.983,157,134,472.233,072,192,040.78
补充资料:
净利润-314,926,436.84-391,676,103.51
资产减值准备-158,080,514.57-10,598,982.7
固定资产和投资性房地产折旧-481,999,564.72-248,905,007.43
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-481,999,564.72-248,905,007.43
无形资产摊销-76,344,907.26-38,644,631.93
处置固定资产、无形资产和其他长期资产的损失--2,425,702.26--709,372.98
固定资产报废损失-362,224.47-50,825.49
公允价值变动损失--17,601,124.53--8,173,940.58
财务费用-121,940,614.53-14,002,069.3
投资损失--37,394,238.43--31,346,556.46
递延所得税-35,702,473.76-2,614,043.43
其中:递延所得税资产减少-29,707,725.49-2,395,149.13
递延所得税负债增加-5,994,748.27-218,894.3
存货的减少-177,364,694.25--31,986,351.94
经营性应收项目的减少-186,376,843.36-488,092,606.78
经营性应付项目的增加--741,889,033.69--974,094,141.05
其他-346,673.25-1,085,238
现金的期末余额-3,304,805,424.98-3,072,192,040.78
减:现金的期初余额-3,799,485,746.15-3,799,485,746.15
公告日期2024-04-262024-03-282023-10-272023-08-23
审计意见(境内)标准无保留意见
TOP↑