当前位置:首页 - 行情中心 - 万华化学(600309) - 财务分析 - 现金流量表

万华化学

(600309)

  

流通市值:2197.59亿  总市值:2197.59亿
流通股本:31.30亿   总股本:31.30亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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183,397,163,564.17119,045,614,927.3556,173,111,588.68208,681,033,248.19
  收到的税费返还6,623,740,971.154,079,135,138.942,312,540,046.258,609,235,584.55
  收到其他与经营活动有关的现金2,936,314,285.21,089,584,795.67637,675,710.173,577,887,552.56
  经营活动现金流入小计192,957,218,820.52124,214,334,861.9659,123,327,345.1220,868,156,385.3
  购买商品、接受劳务支付的现金151,958,840,149.7698,316,940,198.8245,936,520,481.08162,644,474,946.56
  支付给职工以及为职工支付的现金8,954,464,095.246,388,454,370.923,556,804,138.9910,430,204,464.36
  支付的各项税费7,901,225,214.925,359,074,200.622,016,988,129.488,559,154,441.43
  支付其他与经营活动有关的现金3,222,851,375.192,365,725,050.9756,097,404.666,129,133,077.13
  经营活动现金流出小计172,037,380,835.11112,430,193,821.2652,266,410,154.21187,762,966,929.48
  经营活动产生的现金流量净额20,919,837,985.4111,784,141,040.76,856,917,190.8933,105,189,455.82
二、投资活动产生的现金流量:
  收回投资收到的现金5,263,022,924.043,252,324,351.56763,558,096.35106,926,951.71
  取得投资收益收到的现金598,427,359.16270,689,884.92-536,678,916.18
  处置固定资产、无形资产和其他长期资产收回的现金净额132,262,812.3275,378,050.099,755,161.5512,356,770.76
  收到的其他与投资活动有关的现金22,126,030.6122,126,030.6141,272,630.6122,903,218.88
  投资活动现金流入小计6,015,839,126.133,620,518,317.18814,585,888.461,178,865,857.53
  购建固定资产、无形资产和其他长期资产支付的现金13,857,544,006.1310,739,891,135.865,030,131,306.7530,711,201,211.89
  投资支付的现金5,567,877,190.194,683,944,161.992,522,500,0003,049,496,962.76
  取得子公司及其他营业单位支付的现金---112,851,158.96
  支付其他与投资活动有关的现金65,349,793.2765,349,793.27-88,021,798.49
  投资活动现金流出小计19,490,770,989.5915,489,185,091.127,552,631,306.7533,961,571,132.1
  投资活动产生的现金流量净额-13,474,931,863.46-11,868,666,773.94-6,738,045,418.29-32,782,705,274.57
三、筹资活动产生的现金流量:
  吸收投资收到的现金830,930,000653,880,0001,000,0005,338,643,602.37
  其中:子公司吸收少数股东投资收到的现金830,930,000653,880,0001,000,0005,338,643,602.37
  取得借款收到的现金151,134,599,409.21112,254,335,785.8769,950,028,092.83171,637,992,692.92
  筹资活动现金流入小计151,965,529,409.21112,908,215,785.8769,951,028,092.83176,976,636,295.29
  偿还债务支付的现金129,054,426,340.189,216,429,673.7549,332,812,578.76165,567,865,379.28
  分配股利、利润或偿付利息支付的现金10,319,775,055.676,811,636,757.431,160,861,951.296,737,836,925.98
  其中:子公司支付给少数股东的股利、利润1,761,870,558.021,371,870,558.02145,260,417.391,418,895,516.89
  支付其他与筹资活动有关的现金1,524,269,677.981,502,115,235.99531,598,015.282,527,053,201.05
  筹资活动现金流出小计140,898,471,073.7597,530,181,667.1751,025,272,545.33174,832,755,506.31
  筹资活动产生的现金流量净额11,067,058,335.4615,378,034,118.718,925,755,547.52,143,880,788.98
四、汇率变动对现金及现金等价物的影响789,669,674.98528,466,199.42-92,327,767.64-157,295,068.93
五、现金及现金等价物净增加额19,301,634,132.3915,821,974,584.8818,952,299,552.462,309,069,901.3
  加:期初现金及现金等价物余额24,984,285,344.6524,984,285,344.6524,984,285,344.6522,675,215,443.35
  期末现金及现金等价物余额44,285,919,477.0440,806,259,929.5343,936,584,897.1124,984,285,344.65
补充资料:
  净利润-11,561,265,304.64-14,039,935,975.43
  资产减值准备-485,584,885.11-510,640,291.18
  固定资产和投资性房地产折旧-8,238,238,213.21-14,579,833,984.34
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-8,238,238,213.21-14,579,833,984.34
  无形资产摊销-330,217,138.73-659,409,143.21
  长期待摊费用摊销-35,408,846.07-16,665,684.46
  处置固定资产、无形资产和其他长期资产的损失--30,589,015.9-3,521,727.71
  公允价值变动损失--339,885,657.5--266,157,485.2
  财务费用-1,848,784,616.95-3,024,453,322.24
  投资损失--542,231,144.69--754,103,428.04
  递延所得税--401,404,811.11--372,709,559.96
  其中:递延所得税资产减少--45,983,055.5--618,597,705.89
    递延所得税负债增加--355,421,755.61-245,888,145.93
  存货的减少--7,346,231,787.7--2,270,731,933.77
  经营性应收项目的减少--6,691,553,009.48--5,291,543,089.48
  经营性应付项目的增加-3,412,049,755.34-7,758,183,151.34
  其他----215,177,222.04
  不涉及现金收支的投资和筹资活动金额其他项目-12,540,919,491.46-6,458,329,276.56
  现金的期末余额-40,806,259,929.53-24,984,285,344.65
  减:现金的期初余额-24,984,285,344.65-22,675,215,443.35
  现金及现金等价物的净增加额-15,821,974,584.88-2,309,069,901.3
公告日期2026-10-272026-08-252026-04-212026-04-21
审计意见(境内)标准无保留意见
TOP↑