当前位置:首页 - 行情中心 - 万润股份(002643) - 财务分析 - 现金流量表

万润股份

(002643)

  

流通市值:101.39亿  总市值:103.69亿
流通股本:9.09亿   总股本:9.30亿

现金流量表

报告期2024-09-302024-06-302024-03-312023-12-31
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2,962,066,590.541,986,971,797.85967,959,264.24,324,643,823.74
收到的税费返还137,893,288.0693,039,995.9330,823,847.4253,728,233.04
收到其他与经营活动有关的现金61,422,628.5831,191,380.6315,929,056.6785,992,365.07
经营活动现金流入的平衡项目0000
经营活动现金流入小计3,161,382,507.182,111,203,174.411,014,712,168.274,664,364,421.85
购买商品、接受劳务支付的现金1,113,948,958.18706,871,541.86377,472,938.991,931,503,842.42
支付给职工以及为职工支付的现金695,241,712.59474,709,649.99257,776,597.591,055,326,345.11
支付的各项税费167,684,968.48118,719,116.6957,930,846.95339,504,350.49
支付其他与经营活动有关的现金190,409,421.35140,354,349.0554,291,733.83254,371,654.89
经营活动现金流出的平衡项目0000
经营活动现金流出小计2,167,285,060.61,440,654,657.59747,472,117.363,580,706,192.91
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994,097,446.58670,548,516.82267,240,050.911,083,658,228.94
二、投资活动产生的现金流量:
取得投资收益收到的现金2,533,104.732,102,136.231,416,022.381,100,521.6
处置固定资产、无形资产和其他长期资产收回的现金净额483,846.57370,520286,078.65978,407.51
收到的其他与投资活动有关的现金1,406,000,0001,171,000,000786,000,000571,049,538.75
投资活动现金流入的平衡项目0000
投资活动现金流入小计1,409,016,951.31,173,472,656.23787,702,101.03573,128,467.86
购建固定资产、无形资产和其他长期资产支付的现金865,121,294.32579,565,374.63331,753,943.481,395,559,500.99
支付其他与投资活动有关的现金950,000,000695,000,000460,000,000881,000,000
投资活动现金流出的平衡项目0000
投资活动现金流出小计1,815,121,294.321,274,565,374.63791,753,943.482,276,559,500.99
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-406,104,343.02-101,092,718.4-4,051,842.45-1,703,431,033.13
三、筹资活动产生的现金流量:
吸收投资收到的现金---140,223,420
其中:子公司吸收少数股东投资收到的现金---140,223,420
取得借款收到的现金939,231,595.74795,713,951.1339,814,472.691,177,238,223.11
收到其他与筹资活动有关的现金---27,967,906.15
筹资活动现金流入平衡项目0000
筹资活动现金流入小计939,231,595.74795,713,951.1339,814,472.691,345,429,549.26
偿还债务支付的现金430,877,356.26320,542,096.8100,313,708.44630,338,292.39
分配股利、利润或偿付利息支付的现金358,098,556.74345,111,193.5810,342,209.99347,908,194.06
其中:子公司支付给少数股东的股利、利润44,075,00044,075,000-37,925,000
支付其他与筹资活动有关的现金19,071,333.7217,826,689.3811,954,273.4817,262,057.09
筹资活动现金流出平衡项目0000
筹资活动现金流出小计808,047,246.72683,479,979.76122,610,191.91995,508,543.54
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131,184,349.02112,233,971.34217,204,280.78349,921,005.72
四、汇率变动对现金及现金等价物的影响8,482,689.122,600,543.323,184,739.9320,354,932.02
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727,660,141.7684,290,313.08483,577,229.17-249,496,866.45
加:期初现金及现金等价物余额724,680,588.25724,680,588.25724,680,588.25974,177,454.7
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1,452,340,729.951,408,970,901.331,208,257,817.42724,680,588.25
补充资料:
净利润-287,810,854.08-881,670,128.18
资产减值准备-6,543,998.21-36,014,106.28
固定资产和投资性房地产折旧-202,834,539.98-404,239,314.6
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-202,834,539.98-404,239,314.6
无形资产摊销-13,985,762.56-30,136,605.5
长期待摊费用摊销-4,302,775.32-8,084,859.49
处置固定资产、无形资产和其他长期资产的损失--96,314.2--85,947.4
固定资产报废损失-724,891.11-419,636.62
公允价值变动损失--65,753.42--606,587.15
财务费用-13,002,851.56-10,885,780.71
投资损失-1,171,665.53--444,585.68
递延所得税--8,426,121.53-40,483,261.93
其中:递延所得税资产减少--6,766,909.88-4,931,787.71
递延所得税负债增加--1,659,211.65-35,551,474.22
存货的减少-125,353,281.94--43,008,912.58
经营性应收项目的减少--99,128,294.96--169,542,071.53
经营性应付项目的增加-113,568,701.01--130,303,255.75
现金的期末余额-1,408,970,901.33-724,680,588.25
减:现金的期初余额-724,680,588.25-974,177,454.7
公告日期2024-10-302024-08-222024-04-202024-04-20
审计意见(境内)标准无保留意见
TOP↑