当前位置:首页 - 行情中心 - 上港集团(600018) - 财务分析 - 现金流量表

上港集团

(600018)

  

流通市值:1162.34亿  总市值:1164.00亿
流通股本:232.47亿   总股本:232.80亿

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13,435,200,275.3355,855,890,241.7142,322,617,906.4126,937,117,205.69
  收到的税费返还25,585,807.03111,151,08097,439,014.5472,579,580.33
  收到其他与经营活动有关的现金1,123,763,941.633,560,056,412.243,107,779,903.491,740,367,981.42
  经营活动现金流入小计14,584,550,023.9959,527,097,733.9545,527,836,824.4428,750,064,767.44
  购买商品、接受劳务支付的现金8,316,463,012.5535,272,642,991.7426,246,460,041.116,571,652,033.75
  支付给职工以及为职工支付的现金1,410,461,720.876,529,443,118.184,216,171,422.282,906,621,023.34
  支付的各项税费1,097,606,704.043,871,951,087.972,669,083,159.421,792,982,939.6
  支付其他与经营活动有关的现金423,361,995.522,049,958,602.512,545,764,650.761,193,425,488.79
  经营活动现金流出小计11,247,893,432.9847,723,995,800.435,677,479,273.5622,464,681,485.48
  经营活动产生的现金流量净额3,336,656,591.0111,803,101,933.559,850,357,550.886,285,383,281.96
二、投资活动产生的现金流量:
  收回投资收到的现金61,956,788.04342,766,246.65228,451,234.36160,281,125.5
  取得投资收益收到的现金573,040,590.853,427,965,385.832,346,513,868.52,262,993,080.9
  处置固定资产、无形资产和其他长期资产收回的现金净额140,066,219.231,224,762,462.89323,512,467.3581,027,280.55
  收到的其他与投资活动有关的现金356,539,166.671,591,231,871.85971,189,935.3468,794,407.53
  投资活动现金流入小计1,131,602,764.796,586,725,967.223,869,667,505.512,973,095,894.48
  购建固定资产、无形资产和其他长期资产支付的现金971,565,943.986,872,326,054.913,863,627,821.572,246,071,737.91
  投资支付的现金83,400,0003,305,392,658.221,897,224,721.921,826,620,942.38
  支付其他与投资活动有关的现金351,555,650.451,639,429,986.55705,121,947.37531,032,229.21
  投资活动现金流出小计1,406,521,594.4311,817,148,699.686,465,974,490.864,603,724,909.5
  投资活动产生的现金流量净额-274,918,829.64-5,230,422,732.46-2,596,306,985.35-1,630,629,015.02
三、筹资活动产生的现金流量:
  吸收投资收到的现金705,100,000501,646,750495,656,257.592,146,750
  其中:子公司吸收少数股东投资收到的现金705,100,000501,646,750495,656,257.592,146,750
  取得借款收到的现金7,078,967,035.3210,533,279,933.2810,344,144,400.2110,305,134,960.48
  收到其他与筹资活动有关的现金1,393,893,918.45175,928,353.51168,252,797.72159,733,155.32
  筹资活动现金流入小计9,177,960,953.7711,210,855,036.7911,008,053,455.5210,467,014,865.8
  偿还债务支付的现金5,616,171,337.5412,123,863,303.459,502,092,269.357,295,727,534.87
  分配股利、利润或偿付利息支付的现金1,367,243,870.675,839,292,176.295,251,483,806.521,470,618,525.08
  其中:子公司支付给少数股东的股利、利润8,799,9601,036,217,935.09593,600,798.86469,009,068.29
  支付其他与筹资活动有关的现金425,224,192.081,015,618,887.95496,610,637.57418,752,178.62
  筹资活动现金流出小计7,408,639,400.2918,978,774,367.6915,250,186,713.449,185,098,238.57
  筹资活动产生的现金流量净额1,769,321,553.48-7,767,919,330.9-4,242,133,257.921,281,916,627.23
四、汇率变动对现金及现金等价物的影响-94,337,857.77-52,875,6782,460,548.4729,249,453.81
五、现金及现金等价物净增加额4,736,721,457.08-1,248,115,807.813,014,377,856.085,965,920,347.98
  加:期初现金及现金等价物余额31,565,896,463.7732,814,012,271.5832,814,012,271.5832,814,012,271.58
  期末现金及现金等价物余额36,302,617,920.8531,565,896,463.7735,828,390,127.6638,779,932,619.56
补充资料:
  净利润-14,953,696,046.09-8,744,512,925.73
  资产减值准备-1,053,016,584.91-231,628.23
  固定资产和投资性房地产折旧-3,337,032,675.52-1,643,827,708.04
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-3,139,069,575.96-1,544,425,233.74
    投资性房地产折旧-197,963,099.56-99,402,474.3
  无形资产摊销-506,218,849.18-252,958,783.82
  长期待摊费用摊销-181,317,364.07-78,809,619.28
  递延收益摊销--47,910,332.44--33,124,350.74
  处置固定资产、无形资产和其他长期资产的损失--465,943,766.59--21,759,087.88
  固定资产报废损失-20,418,120.73-7,536,622.56
  公允价值变动损失--144,464,149.62-73,925,895.79
  财务费用-1,138,180,756.64-630,660,091.93
  投资损失--7,852,917,994.7--4,433,540,064.2
  递延所得税-360,283,160.42-108,889,380.96
  其中:递延所得税资产减少-499,107,481.2-30,918,744.04
    递延所得税负债增加--138,824,320.78-77,970,636.92
  存货的减少--282,001,826.09--237,034,884.52
  经营性应收项目的减少--675,090,859.62--1,042,279,608.68
  经营性应付项目的增加--628,561,372.62-494,680,869.35
  其他--444,306,200.88--409,834,706.7
  不涉及现金收支的投资和筹资活动金额其他项目-1,555,681,662.93-436,969,097.7
  现金的期末余额-31,565,896,463.77-38,779,932,619.56
  减:现金的期初余额-32,814,012,271.58-32,814,012,271.58
  现金及现金等价物的净增加额--1,248,115,807.81-5,965,920,347.98
公告日期2026-04-302026-04-012025-10-312025-08-29
审计意见(境内)标准无保留意见
TOP↑