西王食品 (000639.SZ)

今开: 最高: 成交量:

昨收: 最低: 成交额:

+ 收藏

现金流量表(西王食品)

导出到EXCEL
报表日期选择
  • 常用日期查询
  • 自定义年度查询
    日期范围
    报告期
    报告类型
    显示选项
关 闭
完整财报对比
2022年三季报2022年中报2022年一季报2021年年报2021年三季报2021年中报2021年一季报
上市前/上市后 上市后上市后上市后上市后上市后上市后上市后
报表类型 合并报表合并报表合并报表合并报表合并报表合并报表合并报表
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(元) 4,917,032,448.043,073,091,474.421,410,111,430.636,217,565,643.075,398,221,658.123,402,580,019.141,520,094,669.29
 收到的税费返还(元) 16,492,859.3915,773,745.49111,649.7164,711,604.0711,094,873.9511,094,873.95616,289.81
 收到其他与经营活动有关的现金(元) 2,340,886.07829,148.35428,497.453,255,096.7526,030,227.7117,202,230.1929,485,129.69
 经营活动现金流入小计(元) 4,935,866,193.503,089,694,368.261,410,651,577.796,285,532,343.895,435,346,759.783,430,877,123.281,550,196,088.79
 购买商品、接受劳务支付的现金(元) 4,124,929,563.802,501,784,062.371,109,662,606.755,878,570,858.334,841,539,496.023,092,156,849.641,166,145,121.84
 支付给职工以及为职工支付的现金(元) 281,018,119.43197,455,222.85117,794,485.37336,734,757.15247,459,345.45189,320,096.4590,771,181.97
 支付的各项税费(元) 78,267,369.4046,612,241.4922,266,629.56170,827,237.5695,165,070.4595,165,070.4548,672,331.53
 支付其他与经营活动有关的现金(元) 438,084,041.49308,726,255.78178,143,044.2075,871,092.47447,466,078.65350,534,051.95193,088,592.64
 经营活动现金流出小计(元) 4,922,299,094.123,054,577,782.491,427,866,765.886,462,003,945.515,631,629,990.573,727,176,068.491,498,677,227.98
 经营活动产生的现金流量净额(元) -35,116,585.77--176,471,601.62--296,298,945.21-
二、投资活动产生的现金流量
 收回投资收到的现金(元) ---359,504,000.00356,408,514.60356,846,660.57-
 取得投资收益收到的现金(元) ---8,342,575.36---
 处置固定资产、无形资产和其他长期资产收回的现金净额(元) 59,652.10134,569.72134,569.721,169,797.01---
 收到其他与投资活动有关的现金(元) 116,607,731.7011,499,561.78532,270.232,113,176,146.44---
 投资活动现金流入小计(元) 116,667,383.8011,634,131.50666,839.952,482,192,518.81356,408,514.60356,846,660.57-
 购建固定资产、无形资产和其他长期资产支付的现金(元) 102,198,464.17100,890,302.6899,820,813.5138,047,835.1213,436,455.6013,436,455.609,745,359.73
 投资支付的现金(元) ---32,388,785.4832,100,000.0032,100,000.00-
 支付其他与投资活动有关的现金(元) ---1,980,000,050.16--32,100,000.00
 投资活动现金流出小计(元) 102,198,464.17100,890,302.6899,820,813.512,050,436,670.7645,536,455.6045,536,455.6041,845,359.73
 投资活动产生的现金流量净额(元) 14,468,919.63-89,256,171.18-99,153,973.56431,755,848.05310,872,059.00311,310,204.97-41,845,359.73
三、筹资活动产生的现金流量
 取得借款收到的现金(元) 198,244,880.98170,970,280.9882,593,780.981,049,354,091.6175,000,000.0075,000,000.00-
 收到其他与筹资活动有关的现金(元) ---30,000,000.00---
 筹资活动现金流入小计(元) 198,244,880.98170,970,280.9882,593,780.981,079,354,091.6175,000,000.0075,000,000.00-
 偿还债务支付的现金(元) 123,721,600.00120,721,600.003,000,000.001,232,666,197.25241,367,297.93208,169,307.5995,989,536.53
 分配股利、利润或偿付利息支付的现金(元) 71,213,840.9540,350,344.3019,553,630.6283,241,814.4390,649,419.1861,491,502.2320,668,947.25
 支付其他与筹资活动有关的现金(元) ---17,823,679.50---
 筹资活动现金流出小计(元) 194,935,440.95161,071,944.3022,553,630.621,333,731,691.18332,016,717.11269,660,809.82116,658,483.78
 筹资活动产生的现金流量净额(元) 3,309,440.039,898,336.6860,040,150.36-254,377,599.57-257,016,717.11-194,660,809.82-116,658,483.78
四、汇率变动对现金及现金等价物的影响(元) 5,856,121.403,535,218.35-41,999.70-2,403,237.28-673,202.96-951,372.731,700,630.77
五、现金及现金等价物净增加额(元) 37,201,580.44-40,706,030.38-56,371,010.99-1,496,590.42-143,101,091.86-180,600,922.79-105,284,351.93
 加:期初现金及现金等价物余额(元) 283,648,516.25283,648,516.25289,366,848.44285,145,106.67285,145,106.67285,145,106.67315,145,106.67
 期末现金及现金等价物余额(元) 320,850,096.69242,942,485.87232,995,837.45283,648,516.25142,044,014.81104,544,183.88209,860,754.74
补充资料:
 净利润(元) --14,188,543.75-224,463,782.79-150,817,841.64-
 资产减值准备(元) -11,979,610.58--5,371,598.99--4,855,368.69-
 固定资产和投资性房地产折旧(元) -27,567,256.59-50,154,694.85-23,949,701.16-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧(元) -27,567,256.59-50,154,694.85-23,949,701.16-
 无形资产摊销(元) -16,653,339.89-22,087,962.09-10,925,016.14-
 长期待摊费用摊销(元) ---596,386.82-596,386.82-
 处置固定资产、无形资产和其他长期资产的损失(元) -134,569.72-1,493,065.84--195,872.45-
 公允价值变动损失(元) --838,185.58--339,964.49---
 财务费用(元) -48,867,081.24-80,544,424.25-55,616,665.62-
 投资损失(元) --460,915.10--7,958,931.41-6,408,619.73-
 递延所得税(元) -9,186,021.44-10,770,754.06--3,521,606.69-
  其中:递延所得税资产减少(元) --17,412,236.59-27,899,387.40-2,240,019.79-
 递延所得税负债增加(元) -26,598,258.03--17,128,633.34--5,761,626.48-
 存货的减少(元) --201,213,906.71--369,972,271.92--263,522,578.87-
 经营性应收项目的减少(元) -144,795,796.40--244,439,535.77--239,868,504.99-
 经营性应付项目的增加(元) --7,365,538.95-47,486,254.08--32,649,244.63-
 现金的期末余额(元) -242,942,485.87-283,648,516.25-104,544,183.88-
 减:现金的期初余额(元) -283,648,516.25-285,145,106.67-285,145,106.67-
 现金及现金等价物的净增加额(元) --40,706,030.38--1,496,590.42--180,600,922.79-
公告日期 2022-10-282022-08-252022-04-302022-04-302021-10-252021-08-272021-04-30
审计意见(境内) 标准无保留意见
原始财报文件下载 下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)

前瞻产业研究院