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:80.55亿  总市值:120.96亿
流通股本:9.88亿   总股本:14.84亿

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15,284,493,978.129,562,703,565.184,799,133,368.516,684,231,431.16
收到的税费返还176,387,681.4185,247,410.667,876,896.64216,227,188.5
收到其他与经营活动有关的现金120,432,690.91110,381,328.3922,993,156.58959,391,197.76
经营活动现金流入的平衡项目0000
经营活动现金流入小计15,581,314,350.449,758,332,304.174,890,003,421.7217,859,849,817.42
购买商品、接受劳务支付的现金10,636,263,822.726,495,227,333.873,318,808,699.5612,299,928,686.52
支付给职工以及为职工支付的现金2,228,576,408.611,533,258,828.72685,782,933.923,205,302,382.15
支付的各项税费818,837,939.92582,924,214.62373,131,030.581,363,707,944.08
支付其他与经营活动有关的现金236,502,432.66140,845,622.91148,628,852.82827,114,394.6
经营活动现金流出的平衡项目0000
经营活动现金流出小计13,920,180,603.918,752,256,000.124,526,351,516.8817,696,053,407.35
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1,661,133,746.531,006,076,304.05363,651,904.84163,796,410.07
二、投资活动产生的现金流量:
收回投资收到的现金920,638,118.51900,541,652.78217,701,652.781,395,343,349.9
取得投资收益收到的现金7,994,797.135,108,661.0410,143,317.4392,082,732.06
处置固定资产、无形资产和其他长期资产收回的现金净额359,086,560.02275,259,893.04325,480,976.36467,672,194
处置子公司及其他营业单位收到的现金净额2,817,017.562,787,721.84-952,060.69
收到的其他与投资活动有关的现金6,008,805.296,008,805.293,273,802.1319,914,165.23
投资活动现金流入的平衡项目0000
投资活动现金流入小计1,296,545,298.511,189,706,733.99556,599,748.71,975,964,501.88
购建固定资产、无形资产和其他长期资产支付的现金634,450,461.79360,275,708.85124,597,071.07519,200,746.59
投资支付的现金99,076,137.981,500,00057,236,918164,991,979.61
支付其他与投资活动有关的现金34,285,898.0432,949,840.7814,557,347.32152,264,197.37
投资活动现金流出的平衡项目0000
投资活动现金流出小计767,812,497.73474,725,549.63196,391,336.39836,456,923.57
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528,732,800.78714,981,184.36360,208,412.311,139,507,578.31
三、筹资活动产生的现金流量:
吸收投资收到的现金56,560,00041,560,000-6,861,978.09
其中:子公司吸收少数股东投资收到的现金56,560,00041,560,000-6,861,978.09
取得借款收到的现金260,373,295.63254,062,875.74122,707,039.991,362,387,396.33
收到其他与筹资活动有关的现金163,604,535.46150,228,514.2236,712,023.65152,941,037.77
筹资活动现金流入平衡项目0000
筹资活动现金流入小计480,537,831.09445,851,389.96159,419,063.641,522,190,412.19
偿还债务支付的现金2,178,127,715.481,706,478,329.06819,324,617.43,187,238,275.89
分配股利、利润或偿付利息支付的现金181,261,638.06171,564,615.838,919,042.66290,020,093.85
支付其他与筹资活动有关的现金146,169,940.62107,001,054.3753,750,996.23435,871,494
筹资活动现金流出平衡项目0000
筹资活动现金流出小计2,505,559,294.161,985,043,999.26881,994,656.293,913,129,863.74
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-2,025,021,463.07-1,539,192,609.3-722,575,592.65-2,390,939,451.55
四、汇率变动对现金及现金等价物的影响-17,888,64686,752,525.83-3,507,025.3860,047,932.42
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146,956,438.24268,617,404.94-2,222,300.88-1,027,587,530.75
加:期初现金及现金等价物余额3,075,707,780.833,075,707,780.833,075,707,780.834,103,295,311.58
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3,222,664,219.073,344,325,185.773,073,485,479.953,075,707,780.83
补充资料:
净利润-201,733,773.23-197,790,200.95
资产减值准备-40,467,969.99-178,555,205.38
固定资产和投资性房地产折旧-383,727,125.9-851,523,064.7
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-383,727,125.9-851,523,064.7
无形资产摊销-32,825,514.53-67,459,522.12
长期待摊费用摊销-73,371,252.82-178,813,914.31
处置固定资产、无形资产和其他长期资产的损失--4,527,105.98-14,212,392.69
固定资产报废损失-248,125.17-5,443,459.5
公允价值变动损失-283,284.46-5,264,582.66
财务费用-23,245,231.79-128,202,163.82
投资损失--8,787,472.34--55,834,576.82
递延所得税--62,175,917.75--178,128,382.17
其中:递延所得税资产减少--52,194,400.09--183,154,956.78
递延所得税负债增加--9,981,517.66-5,026,574.61
存货的减少-506,812,291.05--47,243,817.69
经营性应收项目的减少-144,839,657.49--137,991,740.06
经营性应付项目的增加--330,762,704.92--1,544,901,052.02
其他--41,843,915.6-18,086,723.8
现金的期末余额-3,344,325,185.77-3,075,707,780.83
减:现金的期初余额-3,075,707,780.83-4,103,295,311.58
公告日期2023-10-272023-08-252023-04-272023-04-18
审计意见(境内)标准无保留意见
TOP↑