当前位置:首页 - 行情中心 - 上汽集团(600104) - 财务分析 - 现金流量表

上汽集团

(600104)

  

流通市值:1703.60亿  总市值:1703.60亿
流通股本:114.95亿   总股本:114.95亿

现金流量表

报告期2025-12-312025-09-302025-06-302025-03-31
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510,870,349,097.18424,935,434,276.76278,135,407,834.35138,793,769,763.87
  客户存款和同业存放款项净增加额--10,516,126,256.61-14,819,240,121.75-11,589,493,846.52
  收取利息、手续费及佣金的现金10,141,936,627.66,770,119,055.014,745,193,935.022,318,351,632.5
  拆入资金净增加额29,706,183.3-10,950,000,000-8,150,000,000-2,600,000,000
  发放贷款及垫款的净减少额17,392,094,739.62---
  回购业务资金净增加额--8,089,944,000916,466,0009,876,461,000
  收到的税费返还10,837,226,025.578,847,077,071.536,622,046,937.583,318,507,096.92
  收到其他与经营活动有关的现金4,262,487,823.2526,019,785,944.2517,037,541,960.0810,872,531,385.37
  经营活动现金流入的其他项目629,583,327.43---
  经营活动现金流入小计554,163,383,823.95437,016,346,090.94284,487,416,545.28150,990,127,032.14
  购买商品、接受劳务支付的现金368,656,829,135.45315,640,382,084.4206,394,302,849.83115,982,716,272.5
  客户贷款及垫款净增加额--12,526,996,419.55-16,138,758,920.9-9,229,070,459.7
  存放中央银行和同业款项净增加额--315,119,732-140,533,290.11-564,933,994.7
  支付利息、手续费及佣金的现金836,381,953.742,261,058,432.841,710,519,366.41891,384,817.92
  支付给职工以及为职工支付的现金42,343,754,691.330,340,517,487.3221,646,655,509.1112,811,616,951.07
  支付的各项税费25,417,574,408.321,819,524,413.4615,634,707,805.87,666,239,842.66
  支付其他与经营活动有关的现金38,887,069,04547,858,873,226.2234,343,248,367.8119,432,363,095.88
  经营活动现金流出的其他项目43,715,172,684.18---
  经营活动现金流出小计519,856,781,917.97405,078,239,492.69263,450,141,687.95146,990,316,525.63
  经营活动产生的现金流量净额34,306,601,905.9831,938,106,598.2521,037,274,857.333,999,810,506.51
二、投资活动产生的现金流量:
  收回投资收到的现金144,996,169,102.39249,338,285,162.63194,982,069,596.1397,757,257,968.22
  取得投资收益收到的现金13,928,065,475.810,703,106,775.056,560,171,143.831,903,089,862.78
  处置固定资产、无形资产和其他长期资产收回的现金净额2,093,670,134.76749,731,758.6263,889,746.7836,975,923.76
  处置子公司及其他营业单位收到的现金净额32,007,779.26156,104,243.81129,912,336.8914,000,000
  收到的其他与投资活动有关的现金-854,397,478.69832,141,254.85834,830,062.37
  投资活动现金流入小计161,049,912,492.21261,801,625,418.78202,768,184,078.48100,546,153,817.13
  购建固定资产、无形资产和其他长期资产支付的现金21,786,491,035.7610,132,422,469.666,528,740,583.573,070,889,219.74
  投资支付的现金166,715,523,552252,598,023,394.81198,068,842,945.8100,747,447,365.68
  支付其他与投资活动有关的现金-1,538,955,178.17633,272,250.14725,155,400.15
  投资活动现金流出的其他项目109,059,855.24---
  投资活动现金流出小计188,611,074,443264,269,401,042.64205,230,855,779.51104,543,491,985.57
  投资活动产生的现金流量净额-27,561,161,950.79-2,467,775,623.86-2,462,671,701.03-3,997,338,168.44
三、筹资活动产生的现金流量:
  吸收投资收到的现金657,902,000633,692,000633,692,000633,692,000
  其中:子公司吸收少数股东投资收到的现金657,902,000633,692,000633,692,000633,692,000
  取得借款收到的现金49,401,438,499.659,553,876,663.6541,384,095,357.4327,985,479,644.73
  发行债券收到的现金4,740,000,0002,740,000,0002,240,000,000500,000,000
  收到其他与筹资活动有关的现金-3,001,124,321.543,104,817,301.912,652,202,456.03
  筹资活动现金流入小计54,799,340,499.665,928,692,985.1947,362,604,659.3431,771,374,100.76
  偿还债务支付的现金95,058,518,865.3690,467,742,548.0666,053,213,487.6830,264,049,852.65
  分配股利、利润或偿付利息支付的现金9,957,673,991.516,142,784,587.942,020,308,603.151,120,875,023.14
  其中:子公司支付给少数股东的股利、利润5,918,783,425.432,174,625,077.49611,750,943.55414,516,262.09
  支付其他与筹资活动有关的现金3,001,548,198.664,792,002,349.664,011,765,017.053,483,560,228
  筹资活动现金流出小计108,017,741,055.53101,402,529,485.6672,085,287,107.8834,868,485,103.79
  筹资活动产生的现金流量净额-53,218,400,555.93-35,473,836,500.47-24,722,682,448.54-3,097,111,003.03
四、汇率变动对现金及现金等价物的影响334,407,544.271,198,863,884.531,615,991,826.41783,355,823.11
五、现金及现金等价物净增加额-46,138,553,056.47-4,804,641,641.55-4,532,087,465.83-2,311,282,841.85
  加:期初现金及现金等价物余额186,586,429,469.13186,586,429,469.13186,586,429,469.13186,586,429,469.13
  期末现金及现金等价物余额140,447,876,412.66181,781,787,827.58182,054,342,003.3184,275,146,627.28
补充资料:
  净利润17,443,923,842.46-8,318,692,178.32-
  资产减值准备5,682,389,059.31-816,541,023.96-
  固定资产和投资性房地产折旧14,290,271,934.47-7,216,596,537.45-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧13,936,228,229.22-7,104,380,758.15-
    投资性房地产折旧354,043,705.25-112,215,779.3-
  无形资产摊销3,930,208,202.68-1,939,317,396.96-
  长期待摊费用摊销810,809,935.32-482,293,587.2-
  处置固定资产、无形资产和其他长期资产的损失-424,636,981.8-7,460,232.74-
  公允价值变动损失-6,605,490,436.41--3,617,258,606.53-
  财务费用3,650,633,721.9-2,274,103,493.35-
  投资损失-13,432,644,620.92--4,029,432,806.05-
  递延所得税2,678,971,752.45-613,178,920.79-
  其中:递延所得税资产减少1,902,657,341.69--443,684,493.08-
    递延所得税负债增加776,314,410.76-1,056,863,413.87-
  存货的减少-4,863,765,467.96-1,420,680,649.77-
  经营性应收项目的减少4,177,383,848.32-5,966,290,276.67-
  经营性应付项目的增加46,978,041,020.68-4,809,873,237.4-
  现金的期末余额140,447,876,412.66-182,054,342,003.3-
  减:现金的期初余额186,586,429,469.13-186,586,429,469.13-
  现金及现金等价物的净增加额-46,138,553,056.47--4,532,087,465.83-
公告日期2026-04-022025-10-312025-08-292025-04-30
审计意见(境内)标准无保留意见
TOP↑