国祯环ä¿2020年第三å£åº¦æ±‡æŠ¥å…¨æ–‡
é¢å¸ƒæ—¥æœŸï¼š2020-11-23 æµè§ˆæ¬¡æ•°ï¼š35686
第一节 æ²‰è¦æé†’å…¬å¸è‘£äº‹ä¼šã€ç›‘事会åŠè‘£äº‹ã€ç›‘事ã€é«˜çº§æ²»ç†äººå‘˜ä¿éšœå£åº¦æ±‡æŠ¥å†…å®¹çš„çœŸå®žã€æ£ç¡®ã€é½å…¨ï¼Œä¸å˜åœ¨è™šä¼ªçºªå½•ã€è¯¯å¯¼æ€§é™ˆè¿°æˆ–è€…æ²‰å¤§é—æ¼ï¼Œå¹¶æ‰¿æ‹…ä¸ªåˆ«å’Œè¿žå¸¦çš„å¸æ³•责任。
所有董事å‡å·²å‡ºå¸äº†å®¡è®®æœ¬æ¬¡å£æŠ¥çš„è‘£äº‹ä¼šä¼šè®®ã€‚å…¬å¸æŽŒç®¡äººæŽæ¾çŠã€ä¸»ç®¡ç®¡å¸å·¥ä½œæŽŒç®¡äººå´”先富åŠç®¡å¸æœºæž„掌管人(管å¸ä¸»ç®¡äººå‘˜)王祥宇申明:ä¿éšœå£åº¦æ±‡æŠ¥ä¸è´¢æ”¿æŠ¥è¡¨çš„çœŸå®žã€æ£ç¡®ã€é½å…¨ã€‚
第二节 公叿 ¹åŸºæƒ…况
一ã€é‡è¦ç®¡å¸æ•°æ®å’Œè´¢æ”¿æŒ‡æ ‡
公叿˜¯å¦éœ€è¿½å¿†è°ƒæ•´æˆ–沉述以å‰å¹´åº¦ç®¡å¸æ•°æ®
√ 是 â–¡ å¦
è¿½å¿†è°ƒæ•´æˆ–æ²‰è¿°åŽŸå› å…¶ä»–åŽŸå›
| 本汇报期末 | 上年度末 | æœ¬æ±‡æŠ¥æœŸæœ«æ¯”ä¸Šå¹´åº¦æœ«å¢žå‡ | |||||||||
| è°ƒæ•´å‰ | è°ƒæ•´åŽ | è°ƒæ•´åŽ | |||||||||
| 总资产(元) | 14,320,009,105.58 | 14,459,883,687.97 | 14,459,883,687.97 | -0.97% | |||||||
| 归属于上市公å¸è‚¡ä¸œçš„净资产(元) | 3,836,472,321.87 | 3,449,883,417.67 | 3,449,883,417.67 | 11.21% | |||||||
| 本汇报期 | ä¸Šå¹´åŒæœŸ | æœ¬æ±‡æŠ¥æœŸæ¯”ä¸Šå¹´åŒæœŸå¢žå‡ | å²é¦–至汇报期末 | ä¸Šå¹´åŒæœŸ | å²é¦–è‡³æ±‡æŠ¥æœŸæœ«æ¯”ä¸Šå¹´åŒæœŸå¢žå‡ | ||||||
| è°ƒæ•´å‰ | è°ƒæ•´åŽ | è°ƒæ•´åŽ | è°ƒæ•´å‰ | è°ƒæ•´åŽ | è°ƒæ•´åŽ | ||||||
| 交易收入(元) | 930,115,184.07 | 895,037,709.39 | 895,037,709.39 | 3.92% | 2,536,057,433.14 | 2,580,708,450.33 | 2,580,708,450.33 | -1.73% | |||
| 归属于上市公å¸è‚¡ä¸œçš„净利润(元) | 112,825,252.24 | 97,390,182.68 | 97,390,182.68 | 15.85% | 271,556,959.32 | 253,302,270.20 | 253,302,270.20 | 7.21% | |||
| 归属于上市公å¸è‚¡ä¸œçš„æ‰£é™¤å¼‚时时性æŸç›Šçš„净利润(元) | 101,488,497.81 | 96,620,659.67 | 96,620,659.67 | 5.04% | 258,320,680.91 | 249,987,249.26 | 249,987,249.26 | 3.33% | |||
| ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡å‡€é¢ï¼ˆå…ƒï¼‰ | 568,855,828.18 | -1,804,627,936.84 | 364,294,589.96 | 56.15% | |||||||
| æ ¹åŸºæ¯è‚¡æ”¶ç›Šï¼ˆå…ƒ/股) | 0.1659 | 0.1537 | 0.1537 | 7.94% | 0.4014 | 0.4350 | 0.4350 | -7.72% | |||
| 稀释æ¯è‚¡æ”¶ç›Šï¼ˆå…ƒ/股) | 0.1599 | 0.1472 | 0.1472 | 8.63% | 0.3863 | 0.4181 | 0.4181 | -7.61% | |||
| åŠ æƒå‡åŒ€å‡€èµ„产收益率 | 3.09% | 2.90% | 2.90% | 0.19% | 7.56% | 9.92% | 9.92% | -2.36% | |||
公叿±‡æŠ¥æœŸæœ«è‡³å£åº¦æ±‡æŠ¥æŠ«éœ²æ—¥è‚¡æœ¬æ˜¯å¦å› 刊行新股ã€å¢žå‘ã€é…è‚¡ã€è‚¡æƒæ¿€åŠ±è¡Œæƒã€å›žè´ç‰åŽŸå› äº§ç”Ÿå˜åЍ䏔影哿‰€æœ‰è€…æƒåˆ©é‡‘é¢
√ 是 â–¡ å¦
| 本汇报期 | å²é¦–至汇报期末 | |
| 支付的优先股股利 | 0.00 | 0.00 |
| ç”¨æœ€æ–°è‚¡æœ¬æŽ¨ç®—çš„å…¨é¢æ‘Šè–„æ¯è‚¡æ”¶ç›Šï¼ˆå…ƒ/股) | 0.1614 | 0.3885 |
异时时性æŸç›Šé¡¹ç›®å’Œé‡‘é¢
√ åˆç”¨ â–¡ ä¸åˆç”¨
å•元:元
| 项目 | å²é¦–è‡³æ±‡æŠ¥ç“¢â‘¡æœ«é‡‘é¢ | 注明 |
| éžæµåŠ¨èµ„äº§æŽªç½®æŸç›Šï¼ˆè•´å«å·²è®¡æèµ„产å‡å€¼ç¹å¤‡çš„冲销部门) | 46,857.87 | |
| 计入当期æŸç›Šç¡®å½“局补助(与ä¼ä¸šä¸šåŠ¡äº²æ˜µæœ‰å…³ï¼Œä¾ç…§å›½åº¦ç»Ÿä¸€å°ºåº¦å®šé¢æˆ–定é‡äº«å—确当局补助之表) | 14,160,683.25 | é‡è¦ç³»â€œåäºŒäº”â€æ°´ä¸“项åŽè¡¥åŠ©èµ„é‡‘ |
| 除上述å„项之表的其他交易表收入和支出 | -1,751,081.23 | |
| 其他切åˆå¼‚时时性æŸç›Šç•Œè¯´çš„æŸç›Šé¡¹ç›® | 3,582,349.82 | |
| å‡ï¼šæ‰€å¾—税影å“é¢ | 2,793,203.61 | |
| 少数股东æƒåˆ©å½±å“é¢ï¼ˆç¨ŽåŽï¼‰ | 9,327.69 | |
| 计算 | 13,236,278.41 | -- |
对公å¸å‡æ®ã€Šå…¬å¼€åˆŠè¡Œè¯åˆ¸çš„å…¬å¸ä¿¡æ¯æŠ«éœ²è¯ 释性布告第1å·â€”—异时时性æŸç›Šã€‹ç•Œè¯´ç•Œå®šçš„异时时性æŸç›Šé¡¹ç›®ï¼Œä»¥åŠæŠŠã€Šå…¬å¼€åˆŠè¡Œè¯åˆ¸çš„å…¬å¸ä¿¡æ¯æŠ«éœ²è¯ 释性布告第1å·â€”—异时时性æŸç›Šã€‹ä¸åˆ—举的异时时性æŸç›Šé¡¹ç›®ç•Œå®šä¸ºæ—¶æ—¶æ€§æŸç›Šçš„项目,应注明原å›
â–¡ åˆç”¨ √ ä¸åˆç”¨
公叿±‡æŠ¥æœŸä¸å˜åœ¨å°†å‡æ®ã€Šå…¬å¼€åˆŠè¡Œè¯åˆ¸çš„å…¬å¸ä¿¡æ¯æŠ«éœ²è¯ 释性布告第1å·â€”—异时时性æŸç›Šã€‹ç•Œè¯´ã€åˆ—举的异时时性æŸç›Šé¡¹ç›®ç•Œå®šä¸ºæ—¶æ—¶æ€§æŸç›Šçš„é¡¹ä¸»å¼ æƒ…æ™¯ã€‚
äºŒã€æ±‡æŠ¥æœŸæœ«è‚¡ä¸œæ€»æ•°åŠå‰åå股东æŒè‚¡æƒ…况表
1〠通常股股东总数和表决æƒå¤åŽŸçš„ä¼˜å…ˆè‚¡è‚¡ä¸œæ•°é‡åŠå‰10å股东æŒè‚¡æƒ…况表
å•元:股
| 汇报期末通常股股东总数 | 30,948 | 汇报期末表决æƒå¤åŽŸçš„ä¼˜å…ˆè‚¡è‚¡ä¸œæ€»æ•°ï¼ˆå¦‚æœ‰ï¼‰ | 0 | |||||
| å‰10å股东æŒè‚¡æƒ…况 | ||||||||
| 股东åç§° | 股东性质 | æŒè‚¡æ¯”例 | æŒè‚¡æ•°é‡ | æŒæœ‰æœ‰é™å”®å‰æçš„è‚¡ä»½æ•°é‡ | 质押或冻结情况 | |||
| è‚¡ä»½çŠ¶æ€ | æ•°é‡ | |||||||
| 安徽国祯集团股份有é™å…¬å¸ | 境内éžå›½æœ‰æ³•人 | 31.13% | 217,576,184 | 0 | 质押 | 162,980,000 | ||
| 安徽çœé“è·¯å‘展基金股份有é™å…¬å¸ | 国有法人 | 10.16% | 70,985,625 | 0 | ||||
| ä¸èŠ‚èƒ½æœ¬é’±æŽ§è‚¡æœ‰é™å…¬å¸ | 国有法人 | 8.34% | 58,275,058 | 0 | ||||
| 三峡本钱控股有é™è´£ä»»å…¬å¸ | 国有法人 | 5.90% | 41,240,210 | 0 | ||||
| 长江生æ€çޝä¿é›†å›¢æœ‰é™å…¬å¸ | 国有法人 | 4.94% | 34,554,134 | 0 | ||
| å„人人寿ä¿é™©è‚¡ä»½æœ‰é™å…¬å¸ï¼å…¨èƒ½äº§å“ | å…¶ä»– | 0.92% | 6,410,055 | 0 | ||
| å²³é˜³é«˜æ–°å»ºè®¾æŠ•èµ„é›†å›¢å…¬å¸ | 国有法人 | 0.87% | 6,077,687 | 0 | ||
| #陶文涛 | 境内天然人 | 0.33% | 2,330,000 | 0 | ||
| #刘书娜 | 境内天然人 | 0.32% | 2,209,075 | 0 | ||
| #毛勇 | 境内天然人 | 0.31% | 2,136,900 | 0 | ||
| å‰10åæ— é™å”®å‰æè‚¡ä¸œæŒè‚¡æƒ…况 | ||||||
| 股东åç§° | æŒæœ‰æ— é™å”®å‰æè‚¡ä»½æ•°é‡ | 股份ç§ç±» | ||||
| 股份ç§ç±» | æ•°é‡ | |||||
| 安徽国祯集团股份有é™å…¬å¸ | 217,576,184 | 人民å¸é€šå¸¸è‚¡ | 217,576,184 | |||
| 安徽çœé“è·¯å‘展基金股份有é™å…¬å¸ | 70,985,625 | 人民å¸é€šå¸¸è‚¡ | 70,985,625 | |||
| ä¸èŠ‚èƒ½æœ¬é’±æŽ§è‚¡æœ‰é™å…¬å¸ | 58,275,058 | 人民å¸é€šå¸¸è‚¡ | 58,275,058 | |||
| 三峡本钱控股有é™è´£ä»»å…¬å¸ | 41,240,210 | 人民å¸é€šå¸¸è‚¡ | 41,240,210 | |||
| 长江生æ€çޝä¿é›†å›¢æœ‰é™å…¬å¸ | 34,554,134 | 人民å¸é€šå¸¸è‚¡ | 34,554,134 | |||
| å„人人寿ä¿é™©è‚¡ä»½æœ‰é™å…¬å¸ï¼å…¨èƒ½äº§å“ | 6,410,055 | 人民å¸é€šå¸¸è‚¡ | 6,410,055 | |||
| å²³é˜³é«˜æ–°å»ºè®¾æŠ•èµ„é›†å›¢å…¬å¸ | 6,077,687 | 人民å¸é€šå¸¸è‚¡ | 6,077,687 | |||
| #陶文涛 | 2,330,000 | 人民å¸é€šå¸¸è‚¡ | 2,330,000 | |||
| #刘书娜 | 2,209,075 | 人民å¸é€šå¸¸è‚¡ | 2,209,075 | |||
| #毛勇 | 2,136,900 | 人民å¸é€šå¸¸è‚¡ | 2,136,900 | |||
| 上述股东关è”关系或一致行动的注明 | 1ã€ä¸‰å³¡æœ¬é’±æŽ§è‚¡æœ‰é™è´£ä»»å…¬å¸ã€é•¿æ±Ÿç”Ÿæ€çޝä¿é›†å›¢æœ‰é™å…¬å¸å—统一股东ä¸å›½é•¿æ±Ÿä¸‰å³¡é›†å›¢å…¬å¸èŠ‚é€ ï¼Œç»„æˆä¸€è‡´è¡ŒåŠ¨äººã€‚2ã€é™¤æ¤ä¹‹è¡¨ï¼Œå…¬å¸æœªçŸ¥å…¶ä»–股东之间是å¦å˜åœ¨å…³è”关系,也未知是å¦å±žäºŽä¸€è‡´è¡ŒåŠ¨äººã€‚ | |||||
| å‰10å股东å‚åŠ èžèµ„èžåˆ¸ä¸šåŠ¡è‚¡ä¸œæƒ…å†µæ³¨æ˜Žï¼ˆå¦‚æœ‰ï¼‰ | 1ã€å…¬å¸è‚¡ä¸œé™¶æ–‡æ¶›é€šè¿‡åŽèžè¯åˆ¸è‚¡ä»½æœ‰é™å…¬å¸å®¢æˆ·ä¿¡èª‰ä¹°å–æ‹…ä¿éšœåˆ¸è´¦æˆ·æŒæœ‰2,030,000è‚¡ï¼ŒçŽ°å®žè®¡ç®—æŒæœ‰2,330,000股。 2ã€å…¬å¸è‚¡ä¸œåˆ˜ä¹¦å¨œé€šè¿‡ç”³ä¸‡å®æºè¯åˆ¸æœ‰é™å…¬å¸å®¢æˆ·ä¿¡èª‰ä¹°å–æ‹…ä¿éšœåˆ¸è´¦æˆ·æŒæœ‰2,209,075è‚¡ï¼ŒçŽ°å®žè®¡ç®—æŒæœ‰2,209,075股。 3ã€å…¬å¸è‚¡ä¸œæ¯›å‹‡é€šè¿‡åŽè¥¿è¯åˆ¸è‚¡ä»½æœ‰é™å…¬å¸å®¢æˆ·ä¿¡èª‰ä¹°å–æ‹…ä¿éšœåˆ¸è´¦æˆ·æŒæœ‰2,136,900è‚¡ï¼ŒçŽ°å®žè®¡ç®—æŒæœ‰2,136,900股。 | |||||
å…¬å¸å‰10å通常股股东ã€å‰10åæ— é™å”®å‰æé€šå¸¸è‚¡è‚¡ä¸œåœ¨æ±‡æŠ¥æœŸå†…是å¦è¿›è¡Œçº¦å®šè´å›žä¹°å–
â–¡ 是 √ å¦
å…¬å¸å‰10å通常股股东ã€å‰10åæ— é™å”®å‰æé€šå¸¸è‚¡è‚¡ä¸œåœ¨æ±‡æŠ¥æœŸå†…未进行约定è´å›žä¹°å–。
2〠公å¸ä¼˜å…ˆè‚¡è‚¡ä¸œæ€»æ•°åŠå‰10å优先股股东æŒè‚¡æƒ…况表
â–¡ åˆç”¨ √ ä¸åˆç”¨
3〠é™å”®è‚¡ä»½æ”¹è§‚情况
√ åˆç”¨ â–¡ ä¸åˆç”¨
å•元:股
| 股东åç§° | 期åˆé™å”®è‚¡æ•° | 本期解除é™å”®è‚¡æ•° | 本期增长é™å”®è‚¡æ•° | 期末é™å”®è‚¡æ•° | é™å”®åŽŸå› | 拟解除é™å”®æ—¥æœŸ |
| æŽæ¾çŠ | 8,235 | 8,235 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| 石幼峰 | 708,748 | 708,748 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| æŽç‚œ | 214,002 | 214,002 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| 侯红勋 | 708,748 | 708,748 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| é™ˆä¼šæ¦ | 769,498 | 769,498 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| æŽè¾‰ | 3,510 | 3,510 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| 徿œ¬å‹‡ | 722,248 | 722,248 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| 贺燕峰 | 769,498 | 769,498 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| æ®·çš“ | 37,500 | 37,500 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| 王立余 | 54,000 | 54,000 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| æŽç¥¥åŽ | 697,723 | 697,723 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| 崔先富 | 823,498 | 823,498 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| 谢娅 | 303,749 | 303,749 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| æŽæ¶› | 455,848 | 455,848 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”å®šè‚¡ä»½åˆ’å®šè§£é™ | ||
| æŽç‡•æ¥ | 924,748 | 924,748 | 高管é”定股 | ä¾ç…§é«˜ç®¡é”定股 |
| ä»½åˆ’å®šè§£é™ | ||||||
| ä¸èŠ‚èƒ½æœ¬é’±æŽ§è‚¡æœ‰é™å…¬å¸ | 58,275,058 | 58,275,058 | 0 | éžå…¬å¼€é™å”®è‚¡ | 2020å¹´7月25æ—¥ | |
| 三峡本钱控股有é™è´£ä»»å…¬å¸ | 16,549,909 | 16,549,909 | 0 | éžå…¬å¼€é™å”®è‚¡ | 2020å¹´7月25æ—¥ | |
| 长江生æ€çޝä¿é›†å›¢æœ‰é™å…¬å¸ | 34,965,034 | 34,965,034 | 0 | éžå…¬å¼€é™å”®è‚¡ | 2020å¹´7月25æ—¥ | |
| 计算 | 116,991,554 | 109,790,001 | 0 | 7,201,553 | -- | -- |
第三节 沉è¦äº‹é¡¹
ä¸€ã€æ±‡æŠ¥æœŸé‡è¦è´¢æ”¿æ•°æ®ã€è´¢æ”¿æŒ‡æ ‡äº§ç”Ÿæ²‰å¤§æ”¹è§‚的情况åŠåŽŸå›
√ åˆç”¨ â–¡ ä¸åˆç”¨
(一)资产负债表项目
1ã€é¢„付款å,本瓢②末余é¢77,738 ,506.00元,较å²é¦– 115,640,482.07 元,削å‡32.78%,é‡è¦ç³»æœ¬æœŸä¸Žä¾›ç»™å•†ç»“算所致;
2ã€å˜è´§ï¼Œæœ¬ç“¢â‘¡æœ«ä½™é¢ 424,858,602.60 元,较å²é¦– 224,658,240.88 元,增长89.11%,é‡è¦ç³»é¡¹ç›®å¾…装置设备åŠèµ„料增长所致;
3ã€ å…¶ä»–éžæµåЍ金èžèµ„äº§ï¼Œæœ¬ç“¢â‘¡æœ«ä½™é¢ 70,383,860.60 元,较å²é¦– 28,376,833.05元,增长148.03%,é‡è¦ç³»å¯¹è¡¨å‚股投入本钱金所致;
4ã€åœ¨å»ºå·¥ç¨‹ ï¼Œæœ¬ç“¢â‘¡æœ«ä½™é¢ 1,274,536,936.10 元,较å²é¦– 903,196,373.56 元,增长41.11%,é‡è¦ç•Œé¦–æ°´çŽ¯å¢ƒç»¼åˆæ²»ç†é¡¹ç›®ã€å¹¿å…ƒPPP项目åŠç €å±±æ±¡æ°´å¤„ç½®é¡¹ç›®ç‰æ²‰å¤§é¡¹ç›®å»ºè®¾æŠ•入增长所致;
5ã€æ— å½¢èµ„äº§ï¼Œæœ¬ç“¢â‘¡æœ«ä½™é¢ 2,168,215,535.81 元,较å²é¦–2,621,299,259.63 元,削å‡17.28%,é‡è¦ç³»æœ¬æœŸæŽªç½®è‚¡æƒå¯¼è‡´ä¸½æ±Ÿè§‚澜污水处置项目出表所致;
6ã€åº”é…¬èŒå·¥è–ªé…¬ï¼Œæœ¬ç“¢â‘¡æœ«ä½™é¢ 7,920,238.08 元,较å²é¦– 49,462,173.67 元,削å‡83.99%,é‡è¦ç³»æœ¬æœŸå‘放上年度年终奖所致;
7ã€åº”é…¬å€ºåˆ¸ï¼Œæœ¬ç“¢â‘¡æœ«ä½™é¢ 225,630,214.26 元,较å²é¦– 425,840,324.47 元,削å‡47.02%,é‡è¦ç³»æœ¬æœŸå¯è½¬å€ºå¤§é‡è½¬è‚¡æ‰€è‡´ï¼›
8ã€é€’å»¶æ”¶ç›Šï¼Œæœ¬ç“¢â‘¡æœ«ä½™é¢ 45,892,833.86 元,较å²é¦– 234,778,747.38 元,削å‡80.45%,é‡è¦ç³»æœ¬æœŸä¸½æ±Ÿè§‚澜污水处置项目所涉åŠçš„项目专项建设资金出表所致;
9ã€å…¶ä»–æƒåˆ©å·¥å…·ï¼Œæœ¬ç“¢â‘¡æœ« 50,429,502.66 元,较å²é¦– 98,743,510.55 元,削å‡48.93%,é‡è¦ç³»æœ¬æœŸå¯è½¬å€ºè½¬è‚¡æ‰€è‡´ï¼›
(二)利润表
1ã€ç¨Žé‡‘åŠé™„åŠ ï¼Œæœ¬æœŸ 31,357,759.58元,较上期 21,904,230.54å…ƒï¼ŒåŒæ¯”增长43.16%,é‡è¦ç³»åŒæœŸç›¸æ¯”è¿è¥é¡¹ç›®å¢žé•¿ï¼Œåœ°çš®ç¨ŽåŠæˆ¿äº§ç¨Žå¢žé•¿æ˜¾è‘—所致;
2ã€è´¢æ”¿ç”¨åº¦ï¼Œæœ¬æœŸ 258,636,191.50 元,较上期 190,071,509.18 å…ƒï¼ŒåŒæ¯”增长36.07%,é‡è¦ç³»åŒæœŸç›¸æ¯”é¡¹ç›®é™†ç»æŠ•äº§è¿è¥ä¸Žèžèµ„è§„æ¨¡å¢žé•¿ï¼Œåˆ©é’±æ”¯å‡ºç”¨åº¦åŒ–åŒæ¯”增长所致;
(三)现金æµé‡è¡¨
1ã€ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡å‡€é¢ï¼Œæœ¬æœŸ 568,855,828.18 元,较上期 364,294,589.96 å…ƒï¼ŒåŒæ¯”增长56.15%,é‡è¦ç³»å›½å†…疫情防控局势å‘好以æ¥ï¼ŒåŠ å¿«å›žæ¬¾ä¼˜åŒ–ä»˜æ¬¾æ‰€è‡´ï¼›
2〠è´å»ºå›ºå®šèµ„äº§ã€æ— 形资产和其他æŒä¹…资产支付的现金 ,本期855,015,809.29元,较上期2,388,935,635.48å…ƒï¼ŒåŒæ¯”削å‡
64.21%,é‡è¦ç³»æœ¬æœŸæ±¡æ°´å¤„ç½®é¡¹ç›®é™†ç»æŠ•äº§è¿è¥ï¼Œé¡¹ç›®å»ºè®¾æœŸæŠ•å…¥å‰Šå‡æ‰€è‡´ï¼›
3ã€ å¸æ”¶æŠ•资收到的现金,本期83,100.00元,较上期974,952,066.49å…ƒï¼ŒåŒæ¯”削å‡99.99%,é‡è¦ç³»æœ¬æœŸä¸å˜åœ¨ä¸ŠæœŸäº§ç”Ÿçš„éžå…¬å¼€åˆŠè¡Œè‚¡ç¥¨äº‹é¡¹æ‰€è‡´ï¼›
4〠获得告贷收到的现金,本期1,808,234,348.78元,较上期3,990,753,857.13å…ƒï¼ŒåŒæ¯”削å‡54.69%,é‡è¦ç³»éšç€é¡¹ä¸»å¼ 投产è¿è¥ï¼Œé¡¹ç›®èžèµ„å‰Šå‡æ‰€è‡´ï¼›
5〠分é…股利ã€åˆ©æ¶¦æˆ–å¿ä»˜åˆ©é’±æ”¯ä»˜çš„现金,本期350,722,284.78元,较上期262,900,768.62å…ƒï¼ŒåŒæ¯”增长33.4%,é‡è¦ç³»éšç€èžèµ„规模增长,利钱支出增长所致;
6ã€æ”¯ä»˜å…¶ä»–与ç¹èµ„活动有关的现金,本期16,273,290.44元,较上期450,000.00å…ƒï¼ŒåŒæ¯”增长3516.29%,é‡è¦ç³»æœ¬æœŸè‚¡ç¥¨å›žè´æ”¯å‡ºæ‰€è‡´ï¼›
7ã€ç¹èµ„活动产生的现金æµé‡å‡€é¢ï¼Œæœ¬æœŸ 143,594,844.77 元,较上期 3,053,182,460.05 å…ƒï¼ŒåŒæ¯”削å‡95.30%,é‡è¦ç³»éšç€é¡¹ä¸»å¼ 投产è¿è¥ï¼Œé¡¹ç›®èžèµ„è§„æ¨¡å‰Šå‡æ‰€è‡´ï¼›
äºŒã€æ²‰è¦äº‹é¡¹è¿›å±•情况åŠå…¶å½±å“å’Œè§£å†³è§„åˆ’çš„åˆ†æžæ³¨æ˜Ž
â–¡ åˆç”¨ √ ä¸åˆç”¨
股份回è´çš„æ–½å‰è¿›å±•情况
√ åˆç”¨ â–¡ ä¸åˆç”¨
截至2020å¹´9月30日,公å¸å·²ç´¯è®¡å›žè´è‚¡ä»½1,451,300股,å 公叿€»è‚¡æœ¬çš„æ¯”例为0.21%,采办的最高价为10.8å…ƒ/è‚¡ã€æœ€å»‰ä»·ä¸º9.9å…ƒ/股,已支付的总金é¢ä¸º14,998,386元(ä¸å«æ‰‹ç»è´¹ã€å°èŠ±ç¨Žç‰ä¹°å–用度)。选å–集ä¸ç«žä»·æ–¹å¼å‡æŒå›žè´è‚¡ä»½çš„æ–½å‰è¿›å±•情况
â–¡ åˆç”¨ √ ä¸åˆç”¨
三ã€å…¬å¸çŽ°å®žèŠ‚é€ äººã€è‚¡ä¸œã€å…³è”æ–¹ã€æ”¶è´äººä»¥åŠå…¬å¸ç‰æ‰¿è¯ºæœ‰å…³æ–¹åœ¨æ±‡æŠ¥æœŸå†…超期未推广结æŸçš„æ‰¿è¯ºäº‹é¡¹
√ åˆç”¨ â–¡ ä¸åˆç”¨
| æ‰¿æ€•åæº | 承诺方 | 承怕粪型 | 承诺内容 | 承诺功夫 | æ‰¿è¯ºæœŸé™ | 推广情况 |
| è‚¡æƒæ¿€åŠ±æ‰¿è¯º | ||||||
| æ”¶è´æ±‡æŠ¥ä¹¦æˆ–æƒåˆ©æ”¹è§‚æ±‡æŠ¥ä¹¦ä¸æ‰€ä½œæ‰¿è¯º | ||||||
| 资产沉组时所作承诺 | ||||||
| åˆæ¬¡å…¬å¼€åˆŠè¡Œæˆ–å†èžèµ„时所作承诺 | ä¸èŠ‚èƒ½æœ¬é’±æŽ§è‚¡æœ‰é™å…¬å¸ | 股份é™å”®æ‰¿è¯º | 本次所认è´å›½ç¥¯çޝä¿éžå…¬å¼€åˆŠè¡Œè‚¡ä»½58,275,058股自这次éžå…¬å¼€åˆŠè¡Œè‚¡ä»½ä¸Šå¸‚之日起12月内ä¸äºˆè®©æ¸¡ï¼Œå¹¶ç”³è¯·äºˆä»¥é”定。 | 2019å¹´07月25æ—¥ | ä½œå‡ºæ‰¿è¯ºèµ·å¤´è‡³æ‰¿è¯ºæŽ¨å¹¿ç»“æŸ | 于2020å¹´7月27日已解é™ã€‚ |
| 三峡本钱控股有é™è´£ä»»å…¬å¸ | 股份é™å”®æ‰¿è¯º | 本次所认è´å›½ç¥¯çޝä¿éžå…¬å¼€åˆŠè¡Œè‚¡ä»½16,549,909股自这次éžå…¬å¼€åˆŠè¡Œè‚¡ä»½ä¸Šå¸‚之日起12月内ä¸äºˆè®©æ¸¡ï¼Œå¹¶ç”³ | 2019å¹´07月25æ—¥ | ä½œå‡ºæ‰¿è¯ºèµ·å¤´è‡³æ‰¿è¯ºæŽ¨å¹¿ç»“æŸ | 于2020å¹´7月27日已解é™ã€‚ |
| 请予以é”定。 | ||||||
| 长江生æ€çޝä¿é›†å›¢æœ‰é™å…¬å¸ | 股份é™å”®æ‰¿è¯º | 本次所认è´å›½ç¥¯çޝä¿éžå…¬å¼€åˆŠè¡Œè‚¡ä»½34,965,034股自这次éžå…¬å¼€åˆŠè¡Œè‚¡ä»½ä¸Šå¸‚之日起12月内ä¸äºˆè®©æ¸¡ï¼Œå¹¶ç”³è¯·äºˆä»¥é”定。 | 2019å¹´07月25æ—¥ | ä½œå‡ºæ‰¿è¯ºèµ·å¤´è‡³æ‰¿è¯ºæŽ¨å¹¿ç»“æŸ | 于2020å¹´7月27日已解é™ã€‚ | |
| 其他对公å¸ä¸å¹¼è‚¡ä¸œæ‰€ä½œæ‰¿è¯º | ||||||
| æ‰¿è¯ºæ˜¯å¦æŒ‰æ—¶æŽ¨å¹¿ | 是 | |||||
å››ã€å¯¹2020年度ç»äº¤æ˜“绩的预计
预测å²é¦–至下一汇报瓢②末å¯èƒ½å‡ºçŽ°ä»¥ä¸‹åº”æŠ«éœ²ä¸šç»©é¢„æŠ¥çš„æƒ…æ™¯ï¼šä¸åˆç”¨
äº”ã€æ±‡æŠ¥æœŸå†…现金分红政ç–的执行情况
â–¡ åˆç”¨ √ ä¸åˆç”¨
å…ã€è¿è§„å¯¹è¡¨æ‹…ä¿æƒ…况
â–¡ åˆç”¨ √ ä¸åˆç”¨
公叿±‡æŠ¥æœŸæ— è¿è§„å¯¹è¡¨æ‹…ä¿æƒ…况。
ä¸ƒã€æŽ§è‚¡è‚¡ä¸œåŠå…¶å…³è”方对上市公å¸çš„éžç»è¥æ€§å 用资金情况
â–¡ åˆç”¨ √ ä¸åˆç”¨
公叿±‡æŠ¥æœŸä¸å˜åœ¨æŽ§è‚¡è‚¡ä¸œåŠå…¶å…³è”方对上市公å¸çš„éžç»è¥æ€§å 用资金情况。
å…«ã€æ±‡æŠ¥æœŸå†…接待调延注沟通ã€é‡‡è®¿ç‰æ´»åŠ¨ç™»è®°è¡¨
â–¡ åˆç”¨ √ ä¸åˆç”¨
公叿±‡æŠ¥æœŸå†…未产生接待调延注沟通ã€é‡‡è®¿ç‰æ´»åŠ¨ã€‚
第四节 财政报表
一ã€è´¢æ”¿æŠ¥è¡¨
1ã€å½’并资产负债表
å‡é€ å•元:安徽国祯环ä¿èŠ‚èƒ½ç§‘æŠ€è‚¡ä»½æœ‰é™å…¬å¸
2020年09月30日
å•元:元
| 项目 | 2020年9月30日 | 2019年12月31日 |
| æµåŠ¨èµ„äº§ï¼š | ||
| é’±å¸èµ„金 | 1,283,056,181.98 | 1,516,770,276.43 |
| 结算备付金 | ||
| 拆出资金 | ||
| ä¹°å–æ€§é‡‘èžèµ„产 | ||
| è¡ç”Ÿé‡‘èžèµ„产 | ||
| åº”æ”¶å•æ® | ||
| 应收账款 | 1,106,894,403.48 | 1,345,399,115.28 |
| 应收款åèžèµ„ | 9,267,871.64 | 29,108,298.02 |
| 预付款å | 77,738,506.00 | 115,640,482.07 |
| 应收ä¿è´¹ | ||
| 应收分ä¿è´¦æ¬¾ | ||
| 应收分ä¿åˆåŒç¹å¤‡é‡‘ | ||
| 其他应收款 | 171,690,024.09 | 170,872,769.59 |
| å…¶ä¸ï¼šåº”收利钱 | ||
| 应收股利 | ||
| 买入返售金èžèµ„产 | ||
| å˜è´§ | 424,858,602.60 | 906,986,907.49 |
| åˆåŒèµ„产 | 773,788,255.22 | |
| æŒæœ‰å¾…售资产 | ||
| ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨èµ„äº§ | 130,829,972.14 | 130,829,972.14 |
| å…¶ä»–æµåŠ¨èµ„äº§ | 220,602,583.23 | 223,042,784.83 |
| æµåŠ¨èµ„äº§è®¡ç®— | 4,198,726,400.38 | 4,438,650,605.85 |
| éžæµåŠ¨èµ„äº§ï¼š |
| 呿”¾è´·æ¬¾å’Œåž«æ¬¾ | ||
| å€ºæƒæŠ•èµ„ | ||
| å…¶ä»–å€ºæƒæŠ•èµ„ | ||
| æŒä¹…应收款 | 5,747,111,664.51 | 5,590,915,783.79 |
| æŒä¹…è‚¡æƒæŠ•èµ„ | 249,871,764.13 | 234,066,071.89 |
| å…¶ä»–æƒåˆ©å·¥å…·æŠ•资 | ||
| å…¶ä»–éžæµåЍ金èžèµ„产 | 70,383,860.60 | 28,376,833.05 |
| 投资性房地产 | ||
| 固定资产 | 223,946,241.77 | 228,389,441.08 |
| 在建工程 | 1,274,536,936.10 | 903,196,373.56 |
| 出产性生物资产 | ||
| 油气资产 | ||
| 使用æƒèµ„产 | ||
| æ— å½¢èµ„äº§ | 2,168,215,535.81 | 2,621,299,259.63 |
| 开呿”¯å‡º | ||
| 商誉 | 222,149,209.05 | 222,149,209.05 |
| æŒä¹…待摊用度 | 83,606,396.99 | 106,327,094.49 |
| 递延所得税资产 | 43,263,672.12 | 42,191,154.78 |
| å…¶ä»–éžæµåŠ¨èµ„äº§ | 38,197,424.12 | 44,321,860.80 |
| éžæµåŠ¨èµ„äº§è®¡ç®— | 10,121,282,705.20 | 10,021,233,082.12 |
| 资产总计 | 14,320,009,105.58 | 14,459,883,687.97 |
| æµåŠ¨è´Ÿå€ºï¼š | ||
| çŸæœŸå‘Šè´· | 1,440,328,150.98 | 1,256,505,973.59 |
| å‘ä¸å¤®é“¶è¡Œå‘Šè´· | ||
| 拆入资金 | ||
| ä¹°å–æ€§é‡‘èžè´Ÿå€º | ||
| è¡ç”Ÿé‡‘èžè´Ÿå€º | ||
| åº”é…¬å•æ® | 220,170,029.19 | 296,257,061.66 |
| 应酬账款 | 1,916,867,456.66 | 2,294,305,614.63 |
| 预收款å | 35,369,270.97 | |
| åˆåŒè´Ÿå€º | 72,847,839.07 | |
| å–出回è´é‡‘èžèµ„产款 | ||
| 叿”¶å˜æ¬¾åŠåŒä¸šå˜æ”¾ | ||
| 代ç†ä¹°å–è¯åˆ¸æ¬¾ |
| ä»£ç†æ‰¿é”€è¯åˆ¸æ¬¾ | ||
| 应酬èŒå·¥è–ªé…¬ | 7,920,238.08 | 49,462,173.67 |
| 应交税费 | 75,707,399.83 | 85,119,858.25 |
| 其他应酬款 | 83,975,150.29 | 294,532,516.84 |
| å…¶ä¸ï¼šåº”酬利钱 | ||
| 应酬股利 | ||
| 应酬手ç»è´¹åŠä½£é‡‘ | ||
| 应酬分ä¿è´¦æ¬¾ | ||
| æŒæœ‰å¾…售负债 | ||
| ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨è´Ÿå€º | 676,292,310.44 | 665,605,564.97 |
| å…¶ä»–æµåŠ¨è´Ÿå€º | ||
| æµåŠ¨è´Ÿå€ºè®¡ç®— | 4,494,108,574.54 | 4,977,158,034.58 |
| éžæµåŠ¨è´Ÿå€ºï¼š | ||
| ä¿é™©åˆåŒç¹å¤‡é‡‘ | ||
| æŒä¹…告贷 | 5,059,613,307.12 | 4,728,428,770.84 |
| 应酬债券 | 225,630,214.26 | 425,840,324.47 |
| å…¶ä¸ï¼šä¼˜å…ˆè‚¡ | ||
| æ°¸ç»å€º | ||
| ç§Ÿèµè´Ÿå€º | ||
| æŒä¹…应酬款 | 91,735,853.40 | 104,608,389.13 |
| æŒä¹…应酬èŒå·¥è–ªé…¬ | 2,585,966.91 | 2,864,550.56 |
| 预计负债 | 238,449,332.31 | 210,563,877.32 |
| 递延收益 | 45,892,833.86 | 234,778,747.38 |
| 递延所得税负债 | 32,779,361.13 | 30,107,908.30 |
| å…¶ä»–éžæµåŠ¨è´Ÿå€º | 730,000.00 | 730,000.00 |
| éžæµåŠ¨è´Ÿå€ºè®¡ç®— | 5,697,416,868.99 | 5,737,922,568.00 |
| 负债计算 | 10,191,525,443.53 | 10,715,080,602.58 |
| 所有者æƒåˆ©ï¼š | ||
| 股本 | 698,954,507.00 | 670,587,008.00 |
| å…¶ä»–æƒåˆ©å·¥å…· | 50,429,502.66 | 98,743,510.55 |
| å…¶ä¸ï¼šä¼˜å…ˆè‚¡ | ||
| æ°¸ç»å€º | ||
| 本钱公积 | 1,671,360,313.97 | 1,437,087,625.71 |
| å‡ï¼šåº“å˜è‚¡ | 15,000,190.44 |
| å…¶ä»–ç»¼åˆæ”¶ç›Š | -8,043,160.75 | -5,661,598.88 |
| 专项储蓄 | ||
| 剩余公积 | 90,196,874.30 | 90,241,914.71 |
| 通常风险ç¹å¤‡ | ||
| 未分é…利润 | 1,348,574,475.13 | 1,158,884,957.58 |
| 归属于æ¯å…¬å¸æ‰€æœ‰è€…æƒåˆ©è®¡ç®— | 3,836,472,321.87 | 3,449,883,417.67 |
| 少数股东æƒåˆ© | 292,011,340.18 | 294,919,667.72 |
| 所有者æƒåˆ©è®¡ç®— | 4,128,483,662.05 | 3,744,803,085.39 |
| 负债和所有者æƒåˆ©æ€»è®¡ | 14,320,009,105.58 | 14,459,883,687.97 |
æ³•å®šä»£è¡¨äººï¼šæŽæ¾çŠ ä¸»ç®¡ç®¡å¸å·¥ä½œæŽŒç®¡äººï¼šå´”先富 ç®¡å¸æœºæž„掌管人:王祥宇
2ã€æ¯å…¬å¸èµ„产负债表
å•元:元
| 项目 | 2020年9月30日 | 2019年12月31日 |
| æµåŠ¨èµ„äº§ï¼š | ||
| é’±å¸èµ„金 | 562,131,711.31 | 578,770,574.92 |
| ä¹°å–æ€§é‡‘èžèµ„产 | ||
| è¡ç”Ÿé‡‘èžèµ„产 | ||
| åº”æ”¶å•æ® | ||
| 应收账款 | 1,215,389,757.10 | 1,406,062,733.03 |
| 应收款åèžèµ„ | 2,936,000.00 | 10,760,000.00 |
| 预付款å | 23,808,439.73 | 72,739,146.60 |
| 其他应收款 | 1,086,073,407.83 | 802,171,284.78 |
| å…¶ä¸ï¼šåº”收利钱 | ||
| 应收股利 | ||
| å˜è´§ | 289,598,808.81 | 801,288,079.36 |
| åˆåŒèµ„产 | 720,299,374.61 | |
| æŒæœ‰å¾…售资产 | ||
| ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨èµ„äº§ | ||
| å…¶ä»–æµåŠ¨èµ„äº§ | 3,863,230.38 | 4,597,203.21 |
| æµåŠ¨èµ„äº§è®¡ç®— | 3,904,100,729.77 | 3,676,389,021.90 |
| éžæµåŠ¨èµ„äº§ï¼š | ||
| å€ºæƒæŠ•èµ„ | ||
| å…¶ä»–å€ºæƒæŠ•èµ„ | 7,484,330.74 | 11,648,992.84 |
| æŒä¹…应收款 | 83,240,641.84 | 118,778,454.25 |
| æŒä¹…è‚¡æƒæŠ•èµ„ | 3,794,441,011.29 | 3,738,932,300.00 |
| å…¶ä»–æƒåˆ©å·¥å…·æŠ•资 | ||
| å…¶ä»–éžæµåЍ金èžèµ„产 | 70,383,860.60 | 28,376,833.05 |
| 投资性房地产 | ||
| 固定资产 | 100,914,623.28 | 104,163,749.83 |
| 在建工程 | 2,939,856.65 | 6,872,189.09 |
| 出产性生物资产 | ||
| 油气资产 | ||
| 使用æƒèµ„产 | ||
| æ— å½¢èµ„äº§ | 19,942,773.41 | 19,212,258.38 |
| 开呿”¯å‡º | ||
| 商誉 | ||
| æŒä¹…待摊用度 | 74,649,880.14 | 91,550,517.94 |
| 递延所得税资产 | 18,527,400.07 | 18,586,217.25 |
| å…¶ä»–éžæµåŠ¨èµ„äº§ | 38,197,424.12 | 38,262,249.72 |
| éžæµåŠ¨èµ„äº§è®¡ç®— | 4,210,721,802.14 | 4,176,383,762.35 |
| 资产总计 | 8,114,822,531.91 | 7,852,772,784.25 |
| æµåŠ¨è´Ÿå€ºï¼š | ||
| çŸæœŸå‘Šè´· | 1,338,478,586.07 | 1,202,313,756.01 |
| ä¹°å–æ€§é‡‘èžè´Ÿå€º | ||
| è¡ç”Ÿé‡‘èžè´Ÿå€º | ||
| åº”é…¬å•æ® | 194,935,761.35 | 267,790,407.55 |
| 应酬账款 | 1,423,768,285.16 | 1,553,675,588.52 |
| 预收款å | 23,389,178.41 | |
| åˆåŒè´Ÿå€º | 55,788,484.47 | |
| 应酬èŒå·¥è–ªé…¬ | 2,718,068.85 | 20,849,559.66 |
| 应交税费 | 12,103,107.57 | 39,995,065.71 |
| 其他应酬款 | 837,272,314.40 | 799,427,327.09 |
| å…¶ä¸ï¼šåº”酬利钱 | ||
| 应酬股利 | ||
| æŒæœ‰å¾…售负债 | ||
| ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨è´Ÿå€º | 277,157,754.35 | 250,222,534.62 |
| å…¶ä»–æµåŠ¨è´Ÿå€º |
| æµåŠ¨è´Ÿå€ºè®¡ç®— | 4,142,222,362.22 | 4,157,663,417.57 |
| éžæµåŠ¨è´Ÿå€ºï¼š | ||
| æŒä¹…告贷 | 707,905,705.92 | 386,434,262.18 |
| 应酬债券 | 225,630,214.26 | 425,840,324.47 |
| å…¶ä¸ï¼šä¼˜å…ˆè‚¡ | ||
| æ°¸ç»å€º | ||
| ç§Ÿèµè´Ÿå€º | ||
| æŒä¹…应酬款 | 30,000,000.00 | 30,000,000.00 |
| æŒä¹…应酬èŒå·¥è–ªé…¬ | 2,585,966.91 | 2,864,550.56 |
| 预计负债 | ||
| 递延收益 | 9,501,250.00 | 9,173,900.00 |
| 递延所得税负债 | ||
| å…¶ä»–éžæµåŠ¨è´Ÿå€º | 730,000.00 | 730,000.00 |
| éžæµåŠ¨è´Ÿå€ºè®¡ç®— | 976,353,137.09 | 855,043,037.21 |
| 负债计算 | 5,118,575,499.31 | 5,012,706,454.78 |
| 所有者æƒåˆ©ï¼š | ||
| 股本 | 698,954,507.00 | 670,587,008.00 |
| å…¶ä»–æƒåˆ©å·¥å…· | 50,429,502.66 | 98,743,510.55 |
| å…¶ä¸ï¼šä¼˜å…ˆè‚¡ | ||
| æ°¸ç»å€º | ||
| 本钱公积 | 1,711,657,232.58 | 1,477,384,544.32 |
| å‡ï¼šåº“å˜è‚¡ | 15,000,190.44 | |
| å…¶ä»–ç»¼åˆæ”¶ç›Š | 44,141.60 | 44,141.60 |
| 专项储蓄 | ||
| 剩余公积 | 90,196,874.30 | 90,241,914.71 |
| 未分é…利润 | 459,964,964.90 | 503,065,210.29 |
| 所有者æƒåˆ©è®¡ç®— | 2,996,247,032.60 | 2,840,066,329.47 |
| 负债和所有者æƒåˆ©æ€»è®¡ | 8,114,822,531.91 | 7,852,772,784.25 |
3ã€å½’并本汇报期利润表
å•元:元
| 项目 | æœ¬æœŸäº§ç”Ÿé¢ | ä¸ŠæœŸäº§ç”Ÿé¢ |
| 一ã€äº¤æ˜“总收入 | 930,115,184.07 | 895,037,709.39 |
| å…¶ä¸ï¼šäº¤æ˜“æ”¶å…¥ | 930,115,184.07 | 895,037,709.39 |
| 利钱收入 | ||
| 已赚ä¿è´¹ | ||
| 手ç»è´¹åŠä½£é‡‘æ”¶å…¥ | ||
| 二ã€äº¤æ˜“æ€»æˆæœ¬ | 818,536,714.63 | 782,661,769.94 |
| å…¶ä¸ï¼šäº¤æ˜“æˆæœ¬ | 645,434,131.78 | 624,531,340.21 |
| 利钱支出 | ||
| 手ç»è´¹åŠä½£é‡‘支出 | ||
| 退ä¿é‡‘ | ||
| èµ”ä»˜æ”¯å‡ºå‡€é¢ | ||
| æå–ä¿é™©è´£ä»»ç¹å¤‡é‡‘å‡€é¢ | ||
| ä¿å•盈利支出 | ||
| 分ä¿ç”¨åº¦ | ||
| 税金åŠé™„åŠ | 12,749,596.98 | 8,208,958.70 |
| 销售用度 | 26,116,972.01 | 26,002,303.90 |
| æ²»ç†ç”¨åº¦ | 32,506,741.25 | 36,230,061.85 |
| ç ”å‘用度 | 13,901,293.05 | 15,744,625.30 |
| 财政用度 | 87,827,979.56 | 71,944,479.98 |
| å…¶ä¸ï¼šåˆ©é’±ç”¨åº¦ | 84,200,222.81 | 72,736,450.90 |
| 利钱收入 | 1,328,270.46 | 1,430,532.13 |
| åŠ ï¼šå…¶ä»–æ”¶ç›Š | 15,854,324.86 | 6,837,628.81 |
| 投资收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | 19,746,011.35 | 4,270,578.96 |
| å…¶ä¸ï¼šæ˜¥è”è¥ä¼ä¸šå’Œåˆè¥ä¼ä¸šçš„æŠ•资收益 | -792,366.47 | 3,256,830.80 |
| ä»¥æ‘Šä½™æˆæœ¬è®¡é‡çš„金èžèµ„产终æ¢ç¡®è®¤æ”¶ç›Š | ||
| 汇兑收益(æŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | ||
| 净敞å£å¥—期收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | ||
| å…¬å…价值改观收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | ||
| 信誉å‡å€¼æŸå¤±ï¼ˆæŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | 4,313,557.35 | -324,836.69 |
| 资产å‡å€¼æŸå¤±ï¼ˆæŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | ||
| 资产措置收益(æŸå¤±ä»¥â€œ-â€å·å¡« | -12,015.91 |
| 列) | ||
| 三ã€è¥è¡£ç¬¦æ¶¦ï¼ˆåƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 151,480,347.09 | 123,159,310.53 |
| åŠ ï¼šäº¤æ˜“è¡¨æ”¶å…¥ | 1,140,173.52 | 568,882.74 |
| å‡ï¼šäº¤æ˜“表支出 | 2,034,892.28 | 118,711.45 |
| å››ã€åˆ©æ¶¦æ€»é¢ï¼ˆåƒäºæ€»é¢ä»¥â€œï¼â€å·å¡«åˆ—) | 150,585,628.33 | 123,609,481.82 |
| å‡ï¼šæ‰€å¾—税用度 | 29,878,623.52 | 17,769,522.15 |
| 五ã€å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 120,707,004.81 | 105,839,959.67 |
| (一)按ç»è¥æŒç»æ€§åˆ†ç±» | ||
| 1.æŒç»ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 120,707,004.81 | 105,839,959.67 |
| 2.终æ¢ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | ||
| (二)按所有æƒå½’属分类 | ||
| 1.归属于æ¯å…¬å¸æ‰€æœ‰è€…的净利润 | 112,825,252.24 | 97,390,182.68 |
| 2.少数股东æŸç›Š | 7,881,752.57 | 8,449,776.99 |
| å…ã€å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢ | -3,281,313.54 | -9,159,012.05 |
| 归属æ¯å…¬å¸æ‰€æœ‰è€…çš„å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢ | -2,933,096.72 | -9,298,400.30 |
| (一)ä¸èƒ½æ²‰åˆ†ç±»è¿›æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 1.沉新计é‡è®¾å®šå—ç›Šæ‰“ç®—æ”¹è§‚é¢ | ||
| 2.æƒåˆ©æ³•下ä¸èƒ½è½¬æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 3.å…¶ä»–æƒåˆ©å·¥å…·æŠ•资公å…价值改观 | ||
| 4.ä¼ä¸šè‡ªèº«ä¿¡èª‰é£Žé™©å…¬å…价值改观 | ||
| 5.å…¶ä»– | ||
| (二)将沉分类进æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | -2,933,096.72 | -9,298,400.30 |
| 1.æƒåˆ©æ³•下å¯è½¬æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 2.å…¶ä»–å€ºæƒæŠ•èµ„å…¬å…价值改观 | ||
| 3.金èžèµ„äº§æ²‰åˆ†ç±»è®¡å…¥å…¶ä»–ç»¼åˆæ”¶ç›Šçš„é‡‘é¢ |
| 4.å…¶ä»–å€ºæƒæŠ•èµ„ä¿¡èª‰å‡å€¼ç¹å¤‡ | ||
| 5.现金æµé‡å¥—期储蓄 | ||
| 6.表å¸è´¢æ”¿æŠ¥è¡¨æŠ˜ç®—å·®é¢ | -2,933,096.72 | -9,298,400.30 |
| 7.å…¶ä»– | ||
| å½’å±žäºŽå°‘æ•°è‚¡ä¸œçš„å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢ | -348,216.82 | 139,388.25 |
| 七ã€ç»¼åˆæ”¶ç›Šæ€»é¢ | 117,425,691.27 | 96,680,947.62 |
| 归属于æ¯å…¬å¸æ‰€æœ‰è€…çš„ç»¼åˆæ”¶ç›Šæ€»é¢ | 109,892,155.52 | 88,091,782.38 |
| å½’å±žäºŽå°‘æ•°è‚¡ä¸œçš„ç»¼åˆæ”¶ç›Šæ€»é¢ | 7,533,535.75 | 8,589,165.24 |
| å…«ã€æ¯è‚¡æ”¶ç›Šï¼š | ||
| ï¼ˆä¸€ï¼‰æ ¹åŸºæ¯è‚¡æ”¶ç›Š | 0.1659 | 0.1537 |
| (二)稀释æ¯è‚¡æ”¶ç›Š | 0.1599 | 0.1472 |
æœ¬æœŸäº§ç”Ÿç»Ÿä¸€èŠ‚é€ ä¸‹ä¼ä¸šå½’并的,被归并方在归并å‰å®žçŽ°çš„å‡€åˆ©æ¶¦ä¸ºï¼šå…ƒï¼Œä¸ŠæœŸè¢«å½’å¹¶æ–¹å®žçŽ°çš„å‡€åˆ©æ¶¦ä¸ºï¼šå…ƒã€‚æ³•å®šä»£è¡¨äººï¼šæŽæ¾çŠ ä¸»ç®¡ç®¡å¸å·¥ä½œæŽŒç®¡äººï¼šå´”先富 ç®¡å¸æœºæž„掌管人:王祥宇
4ã€æ¯å…¬å¸æœ¬æ±‡æŠ¥æœŸåˆ©æ¶¦è¡¨
å•元:元
| 项目 | æœ¬æœŸäº§ç”Ÿé¢ | ä¸ŠæœŸäº§ç”Ÿé¢ |
| 一ã€äº¤æ˜“æ”¶å…¥ | 442,462,789.10 | 423,588,604.29 |
| å‡ï¼šäº¤æ˜“æˆæœ¬ | 384,432,092.68 | 333,600,529.47 |
| 税金åŠé™„åŠ | 2,926,076.95 | 2,754,913.40 |
| 销售用度 | 7,683,830.41 | 8,726,160.11 |
| æ²»ç†ç”¨åº¦ | 13,627,791.37 | 16,834,242.23 |
| ç ”å‘用度 | 8,604,980.71 | 10,577,525.03 |
| 财政用度 | 31,124,398.63 | 32,236,136.48 |
| å…¶ä¸ï¼šåˆ©é’±ç”¨åº¦ | 31,162,472.54 | 32,271,740.22 |
| 利钱收入 | 724,219.44 | 666,130.76 |
| åŠ ï¼šå…¶ä»–æ”¶ç›Š | 10,354,921.03 | 984,327.97 |
| 投资收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | 25,746,160.36 | 5,571,673.33 |
| å…¶ä¸ï¼šæ˜¥è”è¥ä¼ä¸šå’Œåˆè¥ä¼ä¸šçš„æŠ•资收益 | -1,090,426.23 | 588,345.14 |
| ä»¥æ‘Šä½™æˆæœ¬è®¡é‡çš„é‡‘èž |
| 资产终æ¢ç¡®è®¤æ”¶ç›Š | ||
| 净敞å£å¥—期收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | ||
| å…¬å…价值改观收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | ||
| 信誉å‡å€¼æŸå¤±ï¼ˆæŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | 5,392,976.07 | 2,159,660.37 |
| 资产å‡å€¼æŸå¤±ï¼ˆæŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | ||
| 资产措置收益(æŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | -12,015.91 | |
| 二ã€è¥è¡£ç¬¦æ¶¦ï¼ˆåƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 35,545,659.90 | 27,574,759.24 |
| åŠ ï¼šäº¤æ˜“è¡¨æ”¶å…¥ | 559,309.36 | 198,132.00 |
| å‡ï¼šäº¤æ˜“表支出 | 2,000,360.00 | 13,387.36 |
| 三ã€åˆ©æ¶¦æ€»é¢ï¼ˆåƒäºæ€»é¢ä»¥â€œï¼â€å·å¡«åˆ—) | 34,104,609.26 | 27,759,503.88 |
| å‡ï¼šæ‰€å¾—税用度 | 2,309,750.29 | 3,706,159.64 |
| å››ã€å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 31,794,858.97 | 24,053,344.24 |
| (一)æŒç»ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 31,794,858.97 | 24,053,344.24 |
| (二)终æ¢ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | ||
| 五ã€å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢ | ||
| (一)ä¸èƒ½æ²‰åˆ†ç±»è¿›æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 1.沉新计é‡è®¾å®šå—ç›Šæ‰“ç®—æ”¹è§‚é¢ | ||
| 2.æƒåˆ©æ³•下ä¸èƒ½è½¬æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 3.å…¶ä»–æƒåˆ©å·¥å…·æŠ•资公å…价值改观 | ||
| 4.ä¼ä¸šè‡ªèº«ä¿¡èª‰é£Žé™©å…¬å…价值改观 | ||
| 5.å…¶ä»– | ||
| (二)将沉分类进æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 1.æƒåˆ©æ³•下å¯è½¬æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š |
| 2.å…¶ä»–å€ºæƒæŠ•èµ„å…¬å…价值改观 | ||
| 3.金èžèµ„äº§æ²‰åˆ†ç±»è®¡å…¥å…¶ä»–ç»¼åˆæ”¶ç›Šçš„é‡‘é¢ | ||
| 4.å…¶ä»–å€ºæƒæŠ•èµ„ä¿¡èª‰å‡å€¼ç¹å¤‡ | ||
| 5.现金æµé‡å¥—期储蓄 | ||
| 6.表å¸è´¢æ”¿æŠ¥è¡¨æŠ˜ç®—å·®é¢ | ||
| 7.å…¶ä»– | ||
| å…ã€ç»¼åˆæ”¶ç›Šæ€»é¢ | 31,794,858.97 | 24,053,344.24 |
| ä¸ƒã€æ¯è‚¡æ”¶ç›Šï¼š | ||
| ï¼ˆä¸€ï¼‰æ ¹åŸºæ¯è‚¡æ”¶ç›Š | ||
| (二)稀释æ¯è‚¡æ”¶ç›Š |
5ã€å½’å¹¶å²é¦–到汇报期末利润表
å•元:元
| 项目 | æœ¬æœŸäº§ç”Ÿé¢ | ä¸ŠæœŸäº§ç”Ÿé¢ |
| 一ã€äº¤æ˜“总收入 | 2,536,057,433.14 | 2,580,708,450.33 |
| å…¶ä¸ï¼šäº¤æ˜“æ”¶å…¥ | 2,536,057,433.14 | 2,580,708,450.33 |
| 利钱收入 | ||
| 已赚ä¿è´¹ | ||
| 手ç»è´¹åŠä½£é‡‘æ”¶å…¥ | ||
| 二ã€äº¤æ˜“æ€»æˆæœ¬ | 2,246,777,455.21 | 2,305,464,013.52 |
| å…¶ä¸ï¼šäº¤æ˜“æˆæœ¬ | 1,748,245,984.39 | 1,873,762,824.59 |
| 利钱支出 | ||
| 手ç»è´¹åŠä½£é‡‘支出 | ||
| 退ä¿é‡‘ | ||
| èµ”ä»˜æ”¯å‡ºå‡€é¢ | ||
| æå–ä¿é™©è´£ä»»ç¹å¤‡é‡‘å‡€é¢ | ||
| ä¿å•盈利支出 | ||
| 分ä¿ç”¨åº¦ | ||
| 税金åŠé™„åŠ | 31,357,759.58 | 21,904,230.54 |
| 销售用度 | 70,385,095.20 | 74,502,664.86 |
| æ²»ç†ç”¨åº¦ | 97,746,089.95 | 106,626,944.23 |
| ç ”å‘用度 | 40,406,334.59 | 38,595,840.12 |
| 财政用度 | 258,636,191.50 | 190,071,509.18 |
| å…¶ä¸ï¼šåˆ©é’±ç”¨åº¦ | 251,343,259.04 | 188,044,346.54 |
| 利钱收入 | 3,289,213.44 | 3,131,885.98 |
| åŠ ï¼šå…¶ä»–æ”¶ç›Š | 45,949,021.42 | 31,415,072.71 |
| 投资收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | 18,360,396.87 | 11,188,616.50 |
| å…¶ä¸ï¼šæ˜¥è”è¥ä¼ä¸šå’Œåˆè¥ä¼ä¸šçš„æŠ•资收益 | -741,119.95 | 8,193,370.73 |
| ä»¥æ‘Šä½™æˆæœ¬è®¡é‡çš„金èžèµ„产终æ¢ç¡®è®¤æ”¶ç›Š | ||
| 汇兑收益(æŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | ||
| 净敞å£å¥—期收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | ||
| å…¬å…价值改观收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | ||
| 信誉å‡å€¼æŸå¤±ï¼ˆæŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | -2,106,889.20 | -5,424,363.75 |
| 资产å‡å€¼æŸå¤±ï¼ˆæŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | ||
| 资产措置收益(æŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | -12,086.71 | 19,981.35 |
| 三ã€è¥è¡£ç¬¦æ¶¦ï¼ˆåƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 351,470,420.31 | 312,443,743.62 |
| åŠ ï¼šäº¤æ˜“è¡¨æ”¶å…¥ | 2,484,511.25 | 3,759,626.06 |
| å‡ï¼šäº¤æ˜“表支出 | 2,136,332.66 | 315,763.78 |
| å››ã€åˆ©æ¶¦æ€»é¢ï¼ˆåƒäºæ€»é¢ä»¥â€œï¼â€å·å¡«åˆ—) | 351,818,598.90 | 315,887,605.90 |
| å‡ï¼šæ‰€å¾—税用度 | 61,108,621.73 | 46,249,130.62 |
| 五ã€å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 290,709,977.17 | 269,638,475.28 |
| (一)按ç»è¥æŒç»æ€§åˆ†ç±» | ||
| 1.æŒç»ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 290,709,977.17 | 269,638,475.28 |
| 2.终æ¢ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | ||
| (二)按所有æƒå½’属分类 | ||
| 1.归属于æ¯å…¬å¸æ‰€æœ‰è€…的净利润 | 271,556,959.32 | 253,302,270.20 |
| 2.少数股东æŸç›Š | 19,153,017.85 | 16,336,205.08 |
| å…ã€å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢ | -2,356,007.26 | -16,041,151.38 |
| 归属æ¯å…¬å¸æ‰€æœ‰è€…çš„å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢ | -2,381,561.87 | -16,083,545.43 |
| (一)ä¸èƒ½æ²‰åˆ†ç±»è¿›æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 1.沉新计é‡è®¾å®šå—ç›Šæ‰“ç®—æ”¹è§‚é¢ | ||
| 2.æƒåˆ©æ³•下ä¸èƒ½è½¬æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 3.å…¶ä»–æƒåˆ©å·¥å…·æŠ•资公å…价值改观 | ||
| 4.ä¼ä¸šè‡ªèº«ä¿¡èª‰é£Žé™©å…¬å…价值改观 | ||
| 5.å…¶ä»– | ||
| (二)将沉分类进æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | -2,381,561.87 | -16,083,545.43 |
| 1.æƒåˆ©æ³•下å¯è½¬æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 2.å…¶ä»–å€ºæƒæŠ•èµ„å…¬å…价值改观 | ||
| 3.金èžèµ„äº§æ²‰åˆ†ç±»è®¡å…¥å…¶ä»–ç»¼åˆæ”¶ç›Šçš„é‡‘é¢ | ||
| 4.å…¶ä»–å€ºæƒæŠ•èµ„ä¿¡èª‰å‡å€¼ç¹å¤‡ | ||
| 5.现金æµé‡å¥—期储蓄 | ||
| 6.表å¸è´¢æ”¿æŠ¥è¡¨æŠ˜ç®—å·®é¢ | -2,381,561.87 | -16,083,545.43 |
| 7.å…¶ä»– | ||
| å½’å±žäºŽå°‘æ•°è‚¡ä¸œçš„å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢ | 25,554.61 | 42,394.05 |
| 七ã€ç»¼åˆæ”¶ç›Šæ€»é¢ | 288,353,969.91 | 253,597,323.90 |
| 归属于æ¯å…¬å¸æ‰€æœ‰è€…çš„ç»¼åˆæ”¶ç›Šæ€»é¢ | 269,175,397.45 | 237,218,724.77 |
| å½’å±žäºŽå°‘æ•°è‚¡ä¸œçš„ç»¼åˆæ”¶ç›Šæ€»é¢ | 19,178,572.46 | 16,378,599.13 |
| å…«ã€æ¯è‚¡æ”¶ç›Šï¼š | ||
| ï¼ˆä¸€ï¼‰æ ¹åŸºæ¯è‚¡æ”¶ç›Š | 0.4014 | 0.4350 |
| (二)稀释æ¯è‚¡æ”¶ç›Š | 0.3863 | 0.4181 |
æœ¬æœŸäº§ç”Ÿç»Ÿä¸€èŠ‚é€ ä¸‹ä¼ä¸šå½’并的,被归并方在归并å‰å®žçŽ°çš„å‡€åˆ©æ¶¦ä¸ºï¼šå…ƒï¼Œä¸ŠæœŸè¢«å½’å¹¶æ–¹å®žçŽ°çš„å‡€åˆ©æ¶¦ä¸ºï¼šå…ƒã€‚æ³•å®šä»£è¡¨äººï¼šæŽæ¾çŠ ä¸»ç®¡ç®¡å¸å·¥ä½œæŽŒç®¡äººï¼šå´”先富 ç®¡å¸æœºæž„掌管人:王祥宇
6ã€æ¯å…¬å¸å²é¦–至汇报期末利润表
å•元:元
| 项目 | æœ¬æœŸäº§ç”Ÿé¢ | ä¸ŠæœŸäº§ç”Ÿé¢ |
| 一ã€äº¤æ˜“æ”¶å…¥ | 1,116,998,437.32 | 1,373,048,864.16 |
| å‡ï¼šäº¤æ˜“æˆæœ¬ | 920,200,050.18 | 1,112,762,664.67 |
| 税金åŠé™„åŠ | 10,259,232.10 | 7,731,024.81 |
| 销售用度 | 21,732,746.30 | 24,898,913.67 |
| æ²»ç†ç”¨åº¦ | 42,709,743.20 | 46,090,561.36 |
| ç ”å‘用度 | 23,734,274.83 | 19,093,285.46 |
| 财政用度 | 94,826,421.82 | 84,733,136.50 |
| å…¶ä¸ï¼šåˆ©é’±ç”¨åº¦ | 92,441,545.35 | 83,969,957.32 |
| 利钱收入 | 1,824,433.75 | 2,014,334.97 |
| åŠ ï¼šå…¶ä»–æ”¶ç›Š | 14,540,554.18 | 6,293,415.51 |
| 投资收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | 23,884,892.20 | 7,614,400.68 |
| å…¶ä¸ï¼šæ˜¥è”è¥ä¼ä¸šå’Œåˆè¥ä¼ä¸šçš„æŠ•资收益 | -3,145,348.47 | 1,964,405.72 |
| ä»¥æ‘Šä½™æˆæœ¬è®¡é‡çš„金èžèµ„产终æ¢ç¡®è®¤æ”¶ç›Š | ||
| 净敞å£å¥—期收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | ||
| å…¬å…价值改观收益(æŸå¤±ä»¥â€œï¼â€å·å¡«åˆ—) | ||
| 信誉å‡å€¼æŸå¤±ï¼ˆæŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | 441,264.99 | 1,007,617.43 |
| 资产å‡å€¼æŸå¤±ï¼ˆæŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | ||
| 资产措置收益(æŸå¤±ä»¥â€œ-â€å·å¡«åˆ—) | -12,015.91 | 20,850.09 |
| 二ã€è¥è¡£ç¬¦æ¶¦ï¼ˆåƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 42,390,664.35 | 92,675,561.40 |
| åŠ ï¼šäº¤æ˜“è¡¨æ”¶å…¥ | 966,843.36 | 3,024,232.00 |
| å‡ï¼šäº¤æ˜“表支出 | 2,100,360.00 | 187,117.50 |
| 三ã€åˆ©æ¶¦æ€»é¢ï¼ˆåƒäºæ€»é¢ä»¥â€œï¼â€å·å¡«åˆ—) | 41,257,147.71 | 95,512,675.90 |
| å‡ï¼šæ‰€å¾—税用度 | 2,411,078.31 | 10,134,450.08 |
| å››ã€å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 38,846,069.40 | 85,378,225.82 |
| (一)æŒç»ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | 38,846,069.40 | 85,378,225.82 |
| (二)终æ¢ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€åƒäºä»¥â€œï¼â€å·å¡«åˆ—) | ||
| 五ã€å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢ | ||
| (一)ä¸èƒ½æ²‰åˆ†ç±»è¿›æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 1.沉新计é‡è®¾å®šå—ç›Šæ‰“ç®—æ”¹è§‚é¢ | ||
| 2.æƒåˆ©æ³•下ä¸èƒ½è½¬æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 3.å…¶ä»–æƒåˆ©å·¥å…·æŠ•资公å…价值改观 | ||
| 4.ä¼ä¸šè‡ªèº«ä¿¡èª‰é£Žé™©å…¬å…价值改观 | ||
| 5.å…¶ä»– | ||
| (二)将沉分类进æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 1.æƒåˆ©æ³•下å¯è½¬æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š | ||
| 2.å…¶ä»–å€ºæƒæŠ•èµ„å…¬å…价值改观 | ||
| 3.金èžèµ„äº§æ²‰åˆ†ç±»è®¡å…¥å…¶ä»–ç»¼åˆæ”¶ç›Šçš„é‡‘é¢ | ||
| 4.å…¶ä»–å€ºæƒæŠ•èµ„ä¿¡èª‰å‡å€¼ç¹å¤‡ | ||
| 5.现金æµé‡å¥—期储蓄 | ||
| 6.表å¸è´¢æ”¿æŠ¥è¡¨æŠ˜ç®—å·®é¢ | ||
| 7.å…¶ä»– | ||
| å…ã€ç»¼åˆæ”¶ç›Šæ€»é¢ | 38,846,069.40 | 85,378,225.82 |
| ä¸ƒã€æ¯è‚¡æ”¶ç›Šï¼š | ||
| ï¼ˆä¸€ï¼‰æ ¹åŸºæ¯è‚¡æ”¶ç›Š | ||
| (二)稀释æ¯è‚¡æ”¶ç›Š |
7ã€å½’å¹¶å²é¦–到汇报期末现金æµé‡è¡¨
å•元:元
| 项目 | æœ¬æœŸäº§ç”Ÿé¢ | ä¸ŠæœŸäº§ç”Ÿé¢ |
| 一ã€ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡ï¼š | ||
| 销售商å“ã€æä¾›åŠ³åŠ¡æ”¶åˆ°çš„çŽ°é‡‘ | 2,609,279,206.68 | 2,672,209,463.50 |
| å®¢æˆ·å˜æ¬¾å’ŒåŒä¸šå˜æ”¾æ¬¾åå‡€å¢žé•¿é¢ | ||
| å‘ä¸å¤®é“¶è¡Œå‘Šè´·å‡€å¢žé•¿é¢ | ||
| å‘å…¶ä»–é‡‘èžæœºæž„æ‹†å…¥èµ„é‡‘å‡€å¢žé•¿é¢ | ||
| 收到原ä¿é™©åˆåŒä¿è´¹èŽ·å¾—çš„çŽ°é‡‘ | ||
| 收到å†ä¿ä¸šåŠ¡çŽ°é‡‘å‡€é¢ | ||
| ;Т⒔鸺巴蹲士罹辉龀㖠| ||
| æ”¶å–åˆ©é’±ã€æ‰‹ç»è´¹åŠä½£é‡‘的现金 | ||
| æ‹†å…¥èµ„é‡‘å‡€å¢žé•¿é¢ | ||
| 回è´ä¸šåŠ¡èµ„é‡‘å‡€å¢žé•¿é¢ | ||
| 代ç†ä¹°å–è¯åˆ¸æ”¶åˆ°çš„çŽ°é‡‘å‡€é¢ | ||
| 收到的税费返还 | 31,587,488.64 | 42,957,964.29 |
| 收到其他与ç»è¥æ´»åŠ¨æœ‰å…³çš„çŽ°é‡‘ | 395,468,099.62 | 341,615,072.83 |
| ç»è¥æ´»åŠ¨çŽ°é‡‘æµå…¥å¹¼è®¡ | 3,036,334,794.94 | 3,056,782,500.62 |
| 采办商å“ã€æŽ¥å—劳务支付的现金 | 1,685,154,531.62 | 1,889,155,919.13 |
| 客户贷款åŠåž«æ¬¾å‡€å¢žé•¿é¢ | ||
| å˜æ”¾ä¸å¤®é“¶è¡Œå’ŒåŒä¸šæ¬¾åå‡€å¢žé•¿é¢ | ||
| 支付原ä¿é™©åˆåŒèµ”付款å的现金 | ||
| æ‹†å‡ºèµ„é‡‘å‡€å¢žé•¿é¢ | ||
| æ”¯ä»˜åˆ©é’±ã€æ‰‹ç»è´¹åŠä½£é‡‘的现金 | ||
| 支付ä¿å•盈利的现金 | ||
| 支付给èŒå·¥ä»¥åŠä¸ºèŒå·¥æ”¯ä»˜çš„现金 | 308,391,784.02 | 282,902,444.62 |
| 支付的å„项税费 | 183,952,605.02 | 203,958,089.76 |
| 支付其他与ç»è¥æ´»åŠ¨æœ‰å…³çš„çŽ°é‡‘ | 289,980,046.10 | 316,471,457.15 |
| ç»è¥æ´»åŠ¨çŽ°é‡‘æµå‡ºå¹¼è®¡ | 2,467,478,966.76 | 2,692,487,910.66 |
| ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡å‡€é¢ | 568,855,828.18 | 364,294,589.96 |
| äºŒã€æŠ•èµ„æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡ï¼š | ||
| 收回投资收到的现金 | ||
| 获得投资收益收到的现金 | 640,000.00 | |
| æŽªç½®å›ºå®šèµ„äº§ã€æ— 形资产和其他 | 5,420.00 | 4,486.00 |
| æŒä¹…èµ„äº§æ”¶å›žçš„çŽ°é‡‘å‡€é¢ | ||
| 措置åå…¬å¸åŠå…¶ä»–交易å•å…ƒæ”¶åˆ°çš„çŽ°é‡‘å‡€é¢ | 15,898,024.43 | |
| 收到其他与投资活动有关的现金 | ||
| 投资活动现金æµå…¥å¹¼è®¡ | 15,903,444.43 | 644,486.00 |
| è´å»ºå›ºå®šèµ„äº§ã€æ— 形资产和其他æŒä¹…资产支付的现金 | 855,015,809.29 | 2,388,935,635.48 |
| 投资支付的现金 | 62,507,027.55 | 133,524,167.05 |
| è´¨æŠ¼è´·æ¬¾å‡€å¢žé•¿é¢ | ||
| 获得åå…¬å¸åŠå…¶ä»–交易å•å…ƒæ”¯ä»˜çš„çŽ°é‡‘å‡€é¢ | ||
| 支付其他与投资活动有关的现金 | 9,911,716.55 | |
| 投资活动现金æµå‡ºå¹¼è®¡ | 927,434,553.39 | 2,522,459,802.53 |
| 投资活动产生的现金æµé‡å‡€é¢ | -911,531,108.96 | -2,521,815,316.53 |
| 三ã€ç¹èµ„活动产生的现金æµé‡ï¼š | ||
| 叿”¶æŠ•资收到的现金 | 83,100.00 | 974,952,066.49 |
| å…¶ä¸ï¼šåå…¬å¸å¸æ”¶å°‘数股东投资收到的现金 | 83,100.00 | 45,853,840.00 |
| 获得告贷收到的现金 | 1,808,234,348.78 | 3,990,753,857.13 |
| 收到其他与ç¹èµ„活动有关的现金 | 76,000,000.00 | |
| ç¹èµ„活动现金æµå…¥å¹¼è®¡ | 1,808,317,448.78 | 5,041,705,923.62 |
| å¿è¿˜å€ºåŠ¡æ”¯ä»˜çš„çŽ°é‡‘ | 1,297,727,028.79 | 1,725,172,694.95 |
| 分é…股利ã€åˆ©æ¶¦æˆ–å¿ä»˜åˆ©é’±æ”¯ä»˜çš„现金 | 350,722,284.78 | 262,900,768.62 |
| å…¶ä¸ï¼šå公叿”¯ä»˜ç»™å°‘数股东的股利ã€åˆ©æ¶¦ | 22,170,000.00 | 6,987,320.28 |
| 支付其他与ç¹èµ„活动有关的现金 | 16,273,290.44 | 450,000.00 |
| ç¹èµ„活动现金æµå‡ºå¹¼è®¡ | 1,664,722,604.01 | 1,988,523,463.57 |
| ç¹èµ„活动产生的现金æµé‡å‡€é¢ | 143,594,844.77 | 3,053,182,460.05 |
| å››ã€æ±‡çŽ‡æ”¹è§‚å¯¹çŽ°é‡‘åŠçް金ç‰ä»·ç‰©çš„å½±å“ | -143,306.39 | -2,314,044.52 |
| 五ã€çް金åŠçް金ç‰ä»·ç‰©å‡€å¢žé•¿é¢ | -199,223,742.40 | 893,347,688.96 |
| åŠ ï¼šæœŸåˆçް金åŠçް金ç‰ä»·ç‰©ä½™é¢ | 1,286,914,838.42 | 473,854,113.54 |
| å…ã€æœŸæœ«çް金åŠçް金ç‰ä»·ç‰©ä½™é¢ | 1,087,691,096.02 | 1,367,201,802.50 |
8ã€æ¯å…¬å¸å²é¦–到汇报期末现金æµé‡è¡¨
å•元:元
| 项目 | æœ¬æœŸäº§ç”Ÿé¢ | ä¸ŠæœŸäº§ç”Ÿé¢ |
| 一ã€ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡ï¼š | ||
| 销售商å“ã€æä¾›åŠ³åŠ¡æ”¶åˆ°çš„çŽ°é‡‘ | 1,169,598,862.14 | 1,462,291,292.43 |
| 收到的税费返还 | 3,896,987.57 | 2,982,144.26 |
| 收到其他与ç»è¥æ´»åŠ¨æœ‰å…³çš„çŽ°é‡‘ | 719,293,957.87 | 654,120,682.96 |
| ç»è¥æ´»åŠ¨çŽ°é‡‘æµå…¥å¹¼è®¡ | 1,892,789,807.58 | 2,119,394,119.65 |
| 采办商å“ã€æŽ¥å—劳务支付的现金 | 1,076,714,774.13 | 1,375,894,813.29 |
| 支付给èŒå·¥ä»¥åŠä¸ºèŒå·¥æ”¯ä»˜çš„现金 | 107,921,783.06 | 99,958,886.12 |
| 支付的å„项税费 | 56,116,361.86 | 93,701,688.75 |
| 支付其他与ç»è¥æ´»åŠ¨æœ‰å…³çš„çŽ°é‡‘ | 720,548,279.37 | 559,111,540.82 |
| ç»è¥æ´»åŠ¨çŽ°é‡‘æµå‡ºå¹¼è®¡ | 1,961,301,198.42 | 2,128,666,928.98 |
| ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡å‡€é¢ | -68,511,390.84 | -9,272,809.33 |
| äºŒã€æŠ•èµ„æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡ï¼š | ||
| 收回投资收到的现金 | ||
| 获得投资收益收到的现金 | 24,000,000.00 | |
| æŽªç½®å›ºå®šèµ„äº§ã€æ— 形资产和其他æŒä¹…èµ„äº§æ”¶å›žçš„çŽ°é‡‘å‡€é¢ | 1,450.00 | 2,086.00 |
| 措置åå…¬å¸åŠå…¶ä»–交易å•å…ƒæ”¶åˆ°çš„çŽ°é‡‘å‡€é¢ | 12,388,000.00 | |
| 收到其他与投资活动有关的现金 | 4,474,373.85 | 18,682,226.99 |
| 投资活动现金æµå…¥å¹¼è®¡ | 40,863,823.85 | 18,684,312.99 |
| è´å»ºå›ºå®šèµ„äº§ã€æ— 形资产和其他æŒä¹…资产支付的现金 | 8,034,947.11 | 17,119,243.12 |
| 投资支付的现金 | 155,507,027.55 | 780,412,987.05 |
| 获得åå…¬å¸åŠå…¶ä»–交易å•å…ƒæ”¯ä»˜çš„çŽ°é‡‘å‡€é¢ | ||
| 支付其他与投资活动有关的现金 | 115,480,000.00 | 185,453,250.63 |
| 投资活动现金æµå‡ºå¹¼è®¡ | 279,021,974.66 | 982,985,480.80 |
| 投资活动产生的现金æµé‡å‡€é¢ | -238,158,150.81 | -964,301,167.81 |
| 三ã€ç¹èµ„活动产生的现金æµé‡ï¼š | ||
| 叿”¶æŠ•资收到的现金 | 929,098,226.49 | |
| 获得告贷收到的现金 | 1,400,200,000.00 | 1,153,200,000.00 |
| 收到其他与ç¹èµ„活动有关的现金 | ||
| ç¹èµ„活动现金æµå…¥å¹¼è®¡ | 1,400,200,000.00 | 2,082,298,226.49 |
| å¿è¿˜å€ºåŠ¡æ”¯ä»˜çš„çŽ°é‡‘ | 921,146,000.00 | 901,256,000.00 |
| 分é…股利ã€åˆ©æ¶¦æˆ–å¿ä»˜åˆ©é’±æ”¯ä»˜çš„现金 | 152,261,157.92 | 125,172,360.18 |
| 支付其他与ç¹èµ„活动有关的现金 | 16,273,290.44 | |
| ç¹èµ„活动现金æµå‡ºå¹¼è®¡ | 1,089,680,448.36 | 1,026,428,360.18 |
| ç¹èµ„活动产生的现金æµé‡å‡€é¢ | 310,519,551.64 | 1,055,869,866.31 |
| å››ã€æ±‡çŽ‡æ”¹è§‚å¯¹çŽ°é‡‘åŠçް金ç‰ä»·ç‰©çš„å½±å“ | ||
| 五ã€çް金åŠçް金ç‰ä»·ç‰©å‡€å¢žé•¿é¢ | 3,850,009.99 | 82,295,889.17 |
| åŠ ï¼šæœŸåˆçް金åŠçް金ç‰ä»·ç‰©ä½™é¢ | 424,781,449.65 | 146,840,665.11 |
| å…ã€æœŸæœ«çް金åŠçް金ç‰ä»·ç‰©ä½™é¢ | 428,631,459.64 | 229,136,554.28 |
二ã€è´¢æ”¿æŠ¥è¡¨è°ƒæ•´æƒ…况注明
1ã€2020å¹´èµ·åˆæ¬¡æ‰§è¡Œæ–°æ”¶å…¥å‡†åˆ™ã€æ–°ç§Ÿèµå‡†åˆ™è°ƒæ•´æ‰§è¡Œæ˜”æ—¶å²é¦–财政报表有关项目情况
√ åˆç”¨ â–¡ ä¸åˆç”¨
是å¦å¿…è¦è°ƒå…¨å²é¦–资产负债表科目
√ 是 â–¡ å¦
归并资产负债表
å•元:元
| 项目 | 2019年12月31日 | 2020年01月01日 | 调整数 |
| æµåŠ¨èµ„äº§ï¼š | |||
| é’±å¸èµ„金 | 1,516,770,276.43 | 1,516,770,276.43 | 0.00 |
| 结算备付金 | 0.00 | ||
| 拆出资金 | 0.00 | ||
| ä¹°å–æ€§é‡‘èžèµ„产 | 0.00 | ||
| è¡ç”Ÿé‡‘èžèµ„产 | 0.00 | ||
| åº”æ”¶å•æ® | 0.00 | ||
| 应收账款 | 1,345,399,115.28 | 1,343,262,301.04 | -2,136,814.24 |
| 应收款åèžèµ„ | 29,108,298.02 | 29,108,298.02 | 0.00 |
| 预付款å | 115,640,482.07 | 115,640,482.07 | 0.00 |
| 应收ä¿è´¹ | 0.00 | ||
| 应收分ä¿è´¦æ¬¾ | 0.00 |
| 应收分ä¿åˆåŒç¹å¤‡é‡‘ | 0.00 | ||
| 其他应收款 | 170,872,769.59 | 170,872,769.59 | 0.00 |
| å…¶ä¸ï¼šåº”收利钱 | 0.00 | ||
| 应收股利 | 0.00 | ||
| 买入返售金èžèµ„产 | 0.00 | ||
| å˜è´§ | 906,986,907.49 | 224,658,240.88 | -682,328,666.61 |
| åˆåŒèµ„产 | 682,666,580.05 | 682,666,580.05 | |
| æŒæœ‰å¾…售资产 | 0.00 | ||
| ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨èµ„äº§ | 130,829,972.14 | 130,829,972.14 | 0.00 |
| å…¶ä»–æµåŠ¨èµ„äº§ | 223,042,784.83 | 223,042,784.83 | 0.00 |
| æµåŠ¨èµ„äº§è®¡ç®— | 4,438,650,605.85 | 4,436,851,705.05 | -1,798,900.80 |
| éžæµåŠ¨èµ„äº§ï¼š | |||
| 呿”¾è´·æ¬¾å’Œåž«æ¬¾ | 0.00 | ||
| å€ºæƒæŠ•èµ„ | 0.00 | ||
| å…¶ä»–å€ºæƒæŠ•èµ„ | 0.00 | ||
| æŒä¹…应收款 | 5,590,915,783.79 | 5,592,685,955.44 | 1,770,171.65 |
| æŒä¹…è‚¡æƒæŠ•èµ„ | 234,066,071.89 | 234,066,071.89 | 0.00 |
| å…¶ä»–æƒåˆ©å·¥å…·æŠ•资 | 0.00 | ||
| å…¶ä»–éžæµåЍ金èžèµ„产 | 28,376,833.05 | 28,376,833.05 | 0.00 |
| 投资性房地产 | 0.00 | ||
| 固定资产 | 228,389,441.08 | 228,389,441.08 | 0.00 |
| 在建工程 | 903,196,373.56 | 903,196,373.56 | 0.00 |
| 出产性生物资产 | 0.00 | ||
| 油气资产 | 0.00 | ||
| 使用æƒèµ„产 | 0.00 | ||
| æ— å½¢èµ„äº§ | 2,621,299,259.63 | 2,621,299,259.63 | 0.00 |
| 开呿”¯å‡º | 0.00 | ||
| 商誉 | 222,149,209.05 | 222,149,209.05 | 0.00 |
| æŒä¹…待摊用度 | 106,327,094.49 | 106,327,094.49 | 0.00 |
| 递延所得税资产 | 42,191,154.78 | 42,191,154.78 | 0.00 |
| å…¶ä»–éžæµåŠ¨èµ„äº§ | 44,321,860.80 | 44,321,860.80 | 0.00 |
| éžæµåŠ¨èµ„äº§è®¡ç®— | 10,021,233,082.12 | 10,023,003,253.77 | 1,770,171.65 |
| 资产总计 | 14,459,883,687.97 | 14,459,854,958.82 | -28,729.15 |
| æµåŠ¨è´Ÿå€ºï¼š | |||
| çŸæœŸå‘Šè´· | 1,256,505,973.59 | 1,256,505,973.59 | 0.00 |
| å‘ä¸å¤®é“¶è¡Œå‘Šè´· | 0.00 | ||
| 拆入资金 | 0.00 | ||
| ä¹°å–æ€§é‡‘èžè´Ÿå€º | 0.00 | ||
| è¡ç”Ÿé‡‘èžè´Ÿå€º | 0.00 | ||
| åº”é…¬å•æ® | 296,257,061.66 | 296,257,061.66 | 0.00 |
| 应酬账款 | 2,294,305,614.63 | 2,294,727,899.61 | 422,284.98 |
| 预收款å | 35,369,270.97 | -35,369,270.97 | |
| åˆåŒè´Ÿå€º | 32,186,036.58 | 32,186,036.58 | |
| å–出回è´é‡‘èžèµ„产款 | 0.00 | ||
| 叿”¶å˜æ¬¾åŠåŒä¸šå˜æ”¾ | 0.00 | ||
| 代ç†ä¹°å–è¯åˆ¸æ¬¾ | 0.00 | ||
| ä»£ç†æ‰¿é”€è¯åˆ¸æ¬¾ | 0.00 | ||
| 应酬èŒå·¥è–ªé…¬ | 49,462,173.67 | 49,462,173.67 | 0.00 |
| 应交税费 | 85,119,858.25 | 88,223,609.57 | 3,103,751.32 |
| 其他应酬款 | 294,532,516.84 | 294,532,516.84 | 0.00 |
| å…¶ä¸ï¼šåº”酬利钱 | 0.00 | ||
| 应酬股利 | 0.00 | ||
| 应酬手ç»è´¹åŠä½£é‡‘ | 0.00 | ||
| 应酬分ä¿è´¦æ¬¾ | 0.00 | ||
| æŒæœ‰å¾…售负债 | 0.00 | ||
| ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨è´Ÿå€º | 665,605,564.97 | 665,605,564.97 | 0.00 |
| å…¶ä»–æµåŠ¨è´Ÿå€º | 0.00 | ||
| æµåŠ¨è´Ÿå€ºè®¡ç®— | 4,977,158,034.58 | 4,977,500,836.49 | 342,801.91 |
| éžæµåŠ¨è´Ÿå€ºï¼š | |||
| ä¿é™©åˆåŒç¹å¤‡é‡‘ | 0.00 | ||
| æŒä¹…告贷 | 4,728,428,770.84 | 4,728,428,770.84 | 0.00 |
| 应酬债券 | 425,840,324.47 | 425,840,324.47 | 0.00 |
| å…¶ä¸ï¼šä¼˜å…ˆè‚¡ | 0.00 | ||
| æ°¸ç»å€º | 0.00 | ||
| ç§Ÿèµè´Ÿå€º | 0.00 | ||
| æŒä¹…应酬款 | 104,608,389.13 | 104,608,389.13 | 0.00 |
| æŒä¹…应酬èŒå·¥è–ªé…¬ | 2,864,550.56 | 2,864,550.56 | 0.00 |
| 预计负债 | 210,563,877.32 | 210,563,877.32 | 0.00 |
| 递延收益 | 234,778,747.38 | 234,778,747.38 | 0.00 |
| 递延所得税负债 | 30,107,908.30 | 30,107,908.30 | 0.00 |
| å…¶ä»–éžæµåŠ¨è´Ÿå€º | 730,000.00 | 730,000.00 | 0.00 |
| éžæµåŠ¨è´Ÿå€ºè®¡ç®— | 5,737,922,568.00 | 5,737,922,568.00 | 0.00 |
| 负债计算 | 10,715,080,602.58 | 10,715,423,404.49 | 342,801.91 |
| 所有者æƒåˆ©ï¼š | |||
| 股本 | 670,587,008.00 | 670,587,008.00 | 0.00 |
| å…¶ä»–æƒåˆ©å·¥å…· | 98,743,510.55 | 98,743,510.55 | 0.00 |
| å…¶ä¸ï¼šä¼˜å…ˆè‚¡ | 0.00 | ||
| æ°¸ç»å€º | 0.00 | ||
| 本钱公积 | 1,437,087,625.71 | 1,437,087,625.71 | 0.00 |
| å‡ï¼šåº“å˜è‚¡ | 0.00 | ||
| å…¶ä»–ç»¼åˆæ”¶ç›Š | -5,661,598.88 | -5,661,598.88 | 0.00 |
| 专项储蓄 | 0.00 | ||
| 剩余公积 | 90,241,914.71 | 90,196,874.30 | -45,040.41 |
| 通常风险ç¹å¤‡ | 0.00 | ||
| 未分é…利润 | 1,158,884,957.58 | 1,158,558,466.93 | -326,490.65 |
| 归属于æ¯å…¬å¸æ‰€æœ‰è€…æƒåˆ©è®¡ç®— | 3,449,883,417.67 | 3,449,511,886.61 | -371,531.06 |
| 少数股东æƒåˆ© | 294,919,667.72 | 294,919,667.72 | 0.00 |
| 所有者æƒåˆ©è®¡ç®— | 3,744,803,085.39 | 3,744,431,554.33 | -371,531.06 |
| 负债和所有者æƒåˆ©æ€»è®¡ | 14,459,883,687.97 | 14,459,854,958.82 | -28,729.15 |
调整情况注明æ¯å…¬å¸èµ„产负债表
å•元:元
| 项目 | 2019年12月31日 | 2020年01月01日 | 调整数 |
| æµåŠ¨èµ„äº§ï¼š | |||
| é’±å¸èµ„金 | 578,770,574.92 | 578,770,574.92 | 0.00 |
| ä¹°å–æ€§é‡‘èžèµ„产 | 0.00 | ||
| è¡ç”Ÿé‡‘èžèµ„产 | 0.00 | ||
| åº”æ”¶å•æ® | 0.00 | ||
| 应收账款 | 1,406,062,733.03 | 1,405,696,090.44 | -366,642.59 |
| 应收款åèžèµ„ | 10,760,000.00 | 10,760,000.00 | 0.00 |
| 预付款å | 72,739,146.60 | 72,739,146.60 | 0.00 |
| 其他应收款 | 802,171,284.78 | 802,171,284.78 | 0.00 |
| å…¶ä¸ï¼šåº”收利钱 | 0.00 | ||
| 应收股利 | 0.00 | ||
| å˜è´§ | 801,288,079.36 | 169,290,347.83 | -631,997,731.53 |
| åˆåŒèµ„产 | 632,256,771.95 | 632,256,771.95 | |
| æŒæœ‰å¾…售资产 | 0.00 | ||
| ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨èµ„äº§ | 0.00 | ||
| å…¶ä»–æµåŠ¨èµ„äº§ | 4,597,203.21 | 4,597,203.21 | 0.00 |
| æµåŠ¨èµ„äº§è®¡ç®— | 3,676,389,021.90 | 3,676,281,419.73 | -107,602.17 |
| éžæµåŠ¨èµ„äº§ï¼š | |||
| å€ºæƒæŠ•èµ„ | 0.00 | ||
| å…¶ä»–å€ºæƒæŠ•èµ„ | 11,648,992.84 | 11,648,992.84 | 0.00 |
| æŒä¹…应收款 | 118,778,454.25 | 118,778,454.25 | 0.00 |
| æŒä¹…è‚¡æƒæŠ•èµ„ | 3,738,932,300.00 | 3,738,932,300.00 | 0.00 |
| å…¶ä»–æƒåˆ©å·¥å…·æŠ•资 | 0.00 | ||
| å…¶ä»–éžæµåЍ金èžèµ„产 | 28,376,833.05 | 28,376,833.05 | 0.00 |
| 投资性房地产 | 0.00 | ||
| 固定资产 | 104,163,749.83 | 104,163,749.83 | 0.00 |
| 在建工程 | 6,872,189.09 | 6,872,189.09 | 0.00 |
| 出产性生物资产 | 0.00 | ||
| 油气资产 | 0.00 | ||
| 使用æƒèµ„产 | 0.00 | ||
| æ— å½¢èµ„äº§ | 19,212,258.38 | 19,212,258.38 | 0.00 |
| 开呿”¯å‡º | 0.00 | ||
| 商誉 | 0.00 | ||
| æŒä¹…待摊用度 | 91,550,517.94 | 91,550,517.94 | 0.00 |
| 递延所得税资产 | 18,586,217.25 | 18,586,217.25 | 0.00 |
| å…¶ä»–éžæµåŠ¨èµ„äº§ | 38,262,249.72 | 38,262,249.72 | 0.00 |
| éžæµåŠ¨èµ„äº§è®¡ç®— | 4,176,383,762.35 | 4,176,383,762.35 | 0.00 |
| 资产总计 | 7,852,772,784.25 | 7,852,665,182.08 | -107,602.17 |
| æµåŠ¨è´Ÿå€ºï¼š | |||
| çŸæœŸå‘Šè´· | 1,202,313,756.01 | 1,202,313,756.01 | 0.00 |
| ä¹°å–æ€§é‡‘èžè´Ÿå€º | 0.00 | ||
| è¡ç”Ÿé‡‘èžè´Ÿå€º | 0.00 | ||
| åº”é…¬å•æ® | 267,790,407.55 | 267,790,407.55 | 0.00 |
| 应酬账款 | 1,553,675,588.52 | 1,554,097,873.50 | 422,284.98 |
| 预收款å | 23,389,178.41 | -23,389,178.41 | |
| åˆåŒè´Ÿå€º | 21,284,152.35 | 21,284,152.35 | |
| 应酬èŒå·¥è–ªé…¬ | 20,849,559.66 | 20,849,559.66 | 0.00 |
| 应交税费 | 39,995,065.71 | 42,020,608.70 | 2,025,542.99 |
| 其他应酬款 | 799,427,327.09 | 799,427,327.09 | 0.00 |
| å…¶ä¸ï¼šåº”酬利钱 | 0.00 | ||
| 应酬股利 | 0.00 | ||
| æŒæœ‰å¾…售负债 | 0.00 | ||
| ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨è´Ÿå€º | 250,222,534.62 | 250,222,534.62 | 0.00 |
| å…¶ä»–æµåŠ¨è´Ÿå€º | 0.00 | ||
| æµåŠ¨è´Ÿå€ºè®¡ç®— | 4,157,663,417.57 | 4,158,006,219.48 | 342,801.91 |
| éžæµåŠ¨è´Ÿå€ºï¼š | |||
| æŒä¹…告贷 | 386,434,262.18 | 386,434,262.18 | 0.00 |
| 应酬债券 | 425,840,324.47 | 425,840,324.47 | 0.00 |
| å…¶ä¸ï¼šä¼˜å…ˆè‚¡ | 0.00 | ||
| æ°¸ç»å€º | 0.00 | ||
| ç§Ÿèµè´Ÿå€º | 0.00 | ||
| æŒä¹…应酬款 | 30,000,000.00 | 30,000,000.00 | 0.00 |
| æŒä¹…应酬èŒå·¥è–ªé…¬ | 2,864,550.56 | 2,864,550.56 | 0.00 |
| 预计负债 | 0.00 | ||
| 递延收益 | 9,173,900.00 | 9,173,900.00 | 0.00 |
| 递延所得税负债 | 0.00 | ||
| å…¶ä»–éžæµåŠ¨è´Ÿå€º | 730,000.00 | 730,000.00 | 0.00 |
| éžæµåŠ¨è´Ÿå€ºè®¡ç®— | 855,043,037.21 | 855,043,037.21 | 0.00 |
| 负债计算 | 5,012,706,454.78 | 5,013,049,256.69 | 342,801.91 |
| 所有者æƒåˆ©ï¼š | |||
| 股本 | 670,587,008.00 | 670,587,008.00 | 0.00 |
| å…¶ä»–æƒåˆ©å·¥å…· | 98,743,510.55 | 98,743,510.55 | 0.00 |
| å…¶ä¸ï¼šä¼˜å…ˆè‚¡ | 0.00 |
| æ°¸ç»å€º | 0.00 | ||
| 本钱公积 | 1,477,384,544.32 | 1,477,384,544.32 | 0.00 |
| å‡ï¼šåº“å˜è‚¡ | 0.00 | ||
| å…¶ä»–ç»¼åˆæ”¶ç›Š | 44,141.60 | 44,141.60 | 0.00 |
| 专项储蓄 | 0.00 | ||
| 剩余公积 | 90,241,914.71 | 90,196,874.30 | -45,040.41 |
| 未分é…利润 | 503,065,210.29 | 502,659,846.62 | -405,363.67 |
| 所有者æƒåˆ©è®¡ç®— | 2,840,066,329.47 | 2,839,615,925.39 | -450,404.08 |
| 负债和所有者æƒåˆ©æ€»è®¡ | 7,852,772,784.25 | 7,852,665,182.08 | -107,602.17 |
调整情况注明
2ã€2020å¹´èµ·åˆæ¬¡æ‰§è¡Œæ–°æ”¶å…¥å‡†åˆ™ã€æ–°ç§Ÿèµå‡†åˆ™è¿½å¿†è°ƒæ•´å‰æœŸæ¯”åŠ›æ•°æ®æ³¨æ˜Ž
â–¡ åˆç”¨ √ ä¸åˆç”¨
三ã€å®¡è®¡æ±‡æŠ¥
第三å£åº¦æ±‡æŠ¥æ˜¯å¦ç»è¿‡å®¡è®¡
â–¡ 是 √ å¦
å…¬å¸ç¬¬ä¸‰å£åº¦æ±‡æŠ¥æœªç»å®¡è®¡ã€‚
最çƒåЍæ€
- 1 1xBET䏿 ‡å’¸å®ã€é¹¤å£æ²‰ç‚¹é¡¹ç›®
- 2 1xBETåŽä¸œåŒºåŸŸæ£å¼ç¾çº¦é¹¤å£å¸‚淇滨污水处置委托è¿è¥é¡¹ç›®
- 3 å²³é˜³å¸‚å¹¼ä»“æˆ¿æ±¡æ°´å¤„ç½®åŽ‚å…‰ä¼æ‰©å»ºé¡¹ç›®å¹¶ç½‘è¿è¡Œ
- 4 1xBET䏿 ‡å®œå®¾å¸‚é²¤åŸŽæ±Ÿå—æ°´è´¨å‡€åŒ–ä¸å¿ƒåŠé…套管网工程
- 5 喜报ï¼1xBET智能设备公å¸è¿žä¸ä¸¤æ ‡
- 6 集团公å¸è¡¨éƒ¨è‘£äº‹è°ƒç ”1xBET
- 7 1xBETå‰é”‹æ¦œï¼š åŒ å¿ƒç‘æ¢¦çš„æµ·è¡¨å·¥ç¨‹â€œæ‹“è’者â€ä»»é¹
- 8 1xBETå‰é”‹æ¦œï¼šâ€œæŠŠè¯¥å¹²çš„事都干好ã€å˜æ™“å¹³
- 9 1xBET在安徽çœåŒ–å¦åˆ†æžå·¥èŒä¸šæŠ€æœ¯è¾ƒé‡ä¸èŽ·å¾—ä½³ç»©
- 10 1xBETå‰é”‹æ¦œï¼šé»„海之滨的“治水愚公â€ç”³ç»´å³°

