当前位置:首页 - 行情中心 - 天原股份(002386) - 财务分析 - 现金流量表

天原股份

(002386)

  

流通市值:52.69亿  总市值:59.22亿
流通股本:11.58亿   总股本:13.02亿

现金流量表

报告期2023-09-302023-06-302023-03-312022-12-31
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15,154,653,574.4212,906,046,297.853,337,242,456.6217,964,344,438.04
收到的税费返还39,662,022.867,047,430.4610,939,198.16216,318,348.94
收到其他与经营活动有关的现金273,829,096.02164,207,217.894,858,553.63152,614,454.66
经营活动现金流入的平衡项目0000
经营活动现金流入小计15,468,144,693.313,077,300,946.113,443,040,208.4118,333,277,241.64
购买商品、接受劳务支付的现金14,489,437,923.7412,641,648,993.053,362,138,118.8416,122,981,295.41
支付给职工以及为职工支付的现金401,011,481.69298,017,076.49158,715,085.73550,770,574.67
支付的各项税费300,424,771.63224,368,054.1162,410,272.27557,829,469.38
支付其他与经营活动有关的现金220,601,437.47157,172,078.4766,618,515.15146,643,303.09
经营活动现金流出的平衡项目0000
经营活动现金流出小计15,411,475,614.5313,321,206,202.123,649,881,991.9917,378,224,642.55
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56,669,078.77-243,905,256.01-206,841,783.58955,052,599.09
二、投资活动产生的现金流量:
收回投资收到的现金0--23,429,067.1
取得投资收益收到的现金---209,400.53
处置固定资产、无形资产和其他长期资产收回的现金净额4,272,2361,114,355.2710,00019,136,587.74
收到的其他与投资活动有关的现金26,003,276.6626,000,0000204,193,705.42
投资活动现金流入的平衡项目0000
投资活动现金流入小计30,275,512.6627,114,355.2710,000246,968,760.79
购建固定资产、无形资产和其他长期资产支付的现金986,910,395.47741,512,154.66138,741,282.04289,880,007.57
投资支付的现金39,500,00039,500,000-539,999,996.77
支付其他与投资活动有关的现金61,647,620.2322,582,657.2337,302,378.6989,749,906.23
投资活动现金流出的平衡项目0000
投资活动现金流出小计1,088,058,015.7803,594,811.89176,043,660.73919,629,910.57
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-1,057,782,503.04-776,480,456.62-176,033,660.73-672,661,149.78
三、筹资活动产生的现金流量:
吸收投资收到的现金1,985,893,997.891,985,893,997.891,985,893,997.899,800,000
其中:子公司吸收少数股东投资收到的现金---9,800,000
取得借款收到的现金3,734,928,6842,475,650,0001,229,650,0004,179,420,000
收到其他与筹资活动有关的现金2,804,970,984.231,508,956,609.74272,454,963.021,587,996,715.04
筹资活动现金流入平衡项目0000
筹资活动现金流入小计8,525,793,666.125,970,500,607.633,487,998,960.915,777,216,715.04
偿还债务支付的现金2,904,415,060.771,964,320,000894,480,618.944,130,150,000
分配股利、利润或偿付利息支付的现金97,594,649.9-107,200400,390,455.15
其中:子公司支付给少数股东的股利、利润--107,200-
支付其他与筹资活动有关的现金3,854,337,224.231,744,468,049.08595,041,837.312,089,906,800.89
筹资活动现金流出平衡项目0000
筹资活动现金流出小计6,856,346,934.93,708,788,049.081,489,629,656.256,620,447,256.04
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1,669,446,731.222,261,712,558.551,998,369,304.66-843,230,541
四、汇率变动对现金及现金等价物的影响546,596.538,423,998.88-482,604.133,015,452.18
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668,879,903.481,249,750,844.81,615,011,256.22-557,823,639.51
加:期初现金及现金等价物余额1,367,388,533.461,367,388,533.461,367,388,533.461,925,212,172.97
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2,036,268,436.942,617,139,378.262,982,399,789.681,367,388,533.46
补充资料:
净利润-778,824.63-516,748,737.27
资产减值准备-16,688,276.28-23,994,244.43
固定资产和投资性房地产折旧-229,641,362.55-466,967,909.64
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-229,641,362.55-466,967,909.64
无形资产摊销-8,968,595.16-18,856,409.18
长期待摊费用摊销-3,709,972.58-8,217,460.29
处置固定资产、无形资产和其他长期资产的损失--82,104,521.96-3,140,020.34
固定资产报废损失---8,377,819.58
公允价值变动损失--2,085,495-1,709,610
财务费用-63,543,445.52-169,898,272.43
投资损失-23,202,435.59--19,278,491.14
递延所得税----29,152,372.95
其中:递延所得税资产减少----27,203,929.27
递延所得税负债增加----1,948,443.68
存货的减少--441,270,566.26--44,408,990.02
经营性应收项目的减少--202,060,994.9-129,869,196.38
经营性应付项目的增加-136,257,523.39--300,862,210.09
现金的期末余额-2,617,139,378.26-1,367,388,533.46
减:现金的期初余额-1,367,388,533.46-1,925,212,172.97
公告日期2023-10-312023-08-312023-04-292023-04-29
审计意见(境内)标准无保留意见
TOP↑