当前位置:首页 - 行情中心 - 木林森(002745) - 财务分析 - 现金流量表

木林森

(002745)

  

流通市值:80.85亿  总市值:121.40亿
流通股本:9.88亿   总股本:14.84亿

现金流量表

报告期2023-12-312023-09-302023-06-302023-03-31
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17,733,779,618.9815,284,493,978.129,562,703,565.184,799,133,368.5
收到的税费返还271,529,002.3176,387,681.4185,247,410.667,876,896.64
收到其他与经营活动有关的现金700,279,982.57120,432,690.91110,381,328.3922,993,156.58
经营活动现金流入的平衡项目0000
经营活动现金流入小计18,705,588,603.8515,581,314,350.449,758,332,304.174,890,003,421.72
购买商品、接受劳务支付的现金11,659,874,297.3410,636,263,822.726,495,227,333.873,318,808,699.56
支付给职工以及为职工支付的现金2,963,839,818.312,228,576,408.611,533,258,828.72685,782,933.92
支付的各项税费1,330,261,330.63818,837,939.92582,924,214.62373,131,030.58
支付其他与经营活动有关的现金767,263,844.65236,502,432.66140,845,622.91148,628,852.82
经营活动现金流出的平衡项目0000
经营活动现金流出小计16,721,239,290.9313,920,180,603.918,752,256,000.124,526,351,516.88
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1,984,349,312.921,661,133,746.531,006,076,304.05363,651,904.84
二、投资活动产生的现金流量:
收回投资收到的现金1,104,869,375920,638,118.51900,541,652.78217,701,652.78
取得投资收益收到的现金14,914,170.627,994,797.135,108,661.0410,143,317.43
处置固定资产、无形资产和其他长期资产收回的现金净额888,633,052.56359,086,560.02275,259,893.04325,480,976.36
处置子公司及其他营业单位收到的现金净额240,875,015.552,817,017.562,787,721.84-
收到的其他与投资活动有关的现金7,443,584.626,008,805.296,008,805.293,273,802.13
投资活动现金流入的平衡项目0000
投资活动现金流入小计2,256,735,198.351,296,545,298.511,189,706,733.99556,599,748.7
购建固定资产、无形资产和其他长期资产支付的现金562,137,541.46634,450,461.79360,275,708.85124,597,071.07
投资支付的现金112,917,932.2199,076,137.981,500,00057,236,918
支付其他与投资活动有关的现金37,933,818.7234,285,898.0432,949,840.7814,557,347.32
投资活动现金流出的平衡项目0000
投资活动现金流出小计712,989,292.39767,812,497.73474,725,549.63196,391,336.39
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1,543,745,905.96528,732,800.78714,981,184.36360,208,412.31
三、筹资活动产生的现金流量:
吸收投资收到的现金63,960,00056,560,00041,560,000-
其中:子公司吸收少数股东投资收到的现金63,960,00056,560,00041,560,000-
取得借款收到的现金458,554,856.95260,373,295.63254,062,875.74122,707,039.99
收到其他与筹资活动有关的现金161,684,840.2163,604,535.46150,228,514.2236,712,023.65
筹资活动现金流入平衡项目0000
筹资活动现金流入小计684,199,697.15480,537,831.09445,851,389.96159,419,063.64
偿还债务支付的现金2,744,314,609.542,178,127,715.481,706,478,329.06819,324,617.4
分配股利、利润或偿付利息支付的现金185,154,736.06181,261,638.06171,564,615.838,919,042.66
支付其他与筹资活动有关的现金213,688,606.98146,169,940.62107,001,054.3753,750,996.23
筹资活动现金流出平衡项目0000
筹资活动现金流出小计3,143,157,952.582,505,559,294.161,985,043,999.26881,994,656.29
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-2,458,958,255.43-2,025,021,463.07-1,539,192,609.3-722,575,592.65
四、汇率变动对现金及现金等价物的影响-38,035,971.5-17,888,64686,752,525.83-3,507,025.38
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1,031,100,991.95146,956,438.24268,617,404.94-2,222,300.88
加:期初现金及现金等价物余额3,075,707,780.833,075,707,780.833,075,707,780.833,075,707,780.83
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4,106,808,772.783,222,664,219.073,344,325,185.773,073,485,479.95
补充资料:
净利润450,501,143.97-201,733,773.23-
资产减值准备159,711,437.43-40,467,969.99-
固定资产和投资性房地产折旧763,109,046.55-383,727,125.9-
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧763,109,046.55-383,727,125.9-
无形资产摊销68,165,118.01-32,825,514.53-
长期待摊费用摊销165,438,949.27-73,371,252.82-
处置固定资产、无形资产和其他长期资产的损失-231,586,718.71--4,527,105.98-
固定资产报废损失638,522.43-248,125.17-
公允价值变动损失347,798.77-283,284.46-
财务费用7,908,552.89-23,245,231.79-
投资损失62,812,584.22--8,787,472.34-
递延所得税8,747,684.64--62,175,917.75-
其中:递延所得税资产减少-77,212,205.96--52,194,400.09-
递延所得税负债增加85,959,890.6--9,981,517.66-
存货的减少457,640,592.84-506,812,291.05-
经营性应收项目的减少-445,029,897.96-144,839,657.49-
经营性应付项目的增加241,540,047.25--330,762,704.92-
其他-636,889.87--41,843,915.6-
现金的期末余额4,106,808,772.78-3,344,325,185.77-
减:现金的期初余额3,075,707,780.83-3,075,707,780.83-
公告日期2024-04-182023-10-272023-08-252023-04-27
审计意见(境内)标准无保留意见
TOP↑