欧菲科技(002456)公告正文

欧菲光:2016年第一季度报告全文

公告日期:2016-04-19

                深圳欧菲光科技股份有限公司 2016 年第一季度报告全文




深圳欧菲光科技股份有限公司

    2016 年第一季度报告




       2016 年 04 月




                                                                1
                                                    深圳欧菲光科技股份有限公司 2016 年第一季度报告全文




                                    第一节 重要提示


     公司董事会、监事会及董事、监事、高级管理人员保证季度报告内容的真

实、准确、完整,不存在虚假记载、误导性陈述或者重大遗漏,并承担个别和

连带的法律责任。

     除下列董事外,其他董事亲自出席了审议本次季报的董事会会议

   未亲自出席董事姓名      未亲自出席董事职务      未亲自出席会议原因              被委托人姓名

王红波                  独立董事                在外出差                  郭晋龙


     公司负责人蔡荣军、主管会计工作负责人李素雯 及会计机构负责人(会计

主管人员)李素雯 声明:保证季度报告中财务报表的真实、准确、完整。




                                                                                                    2
                                                                  深圳欧菲光科技股份有限公司 2016 年第一季度报告全文




                             第二节 主要财务数据及股东变化

一、主要会计数据和财务指标

公司是否因会计政策变更及会计差错更正等追溯调整或重述以前年度会计数据
√ 是 □ 否

                                                                                                           本报告期比上年同
                                                                                上年同期
                                              本报告期                                                            期增减

                                                                       调整前              调整后                 调整后

营业收入(元)                                 4,209,920,538.26 3,928,803,620.81 3,953,120,393.22                          6.50%

归属于上市公司股东的净利润(元)                124,685,833.66       80,153,209.10     96,258,197.23                   29.53%

归属于上市公司股东的扣除非经常性损
                                                  75,191,720.24      67,217,749.15     83,322,737.28                   -9.76%
益的净利润(元)

经营活动产生的现金流量净额(元)                556,575,029.82       -84,753,832.70    -87,843,299.74                       N/A

基本每股收益(元/股)                                      0.12                 0.08                0.09               33.33%

稀释每股收益(元/股)                                      0.12                 0.08                0.09               33.33%

加权平均净资产收益率                                      2.04%              1.37%              1.64%                      0.40%

                                                                                                           本报告期末比上年
                                                                                上年度末
                                             本报告期末                                                       度末增减

                                                                       调整前              调整后                 调整后

                                                                   14,155,734,900.2 16,067,765,331.1
总资产(元)                                  15,971,570,566.77                                                        -0.60%
                                                                                  8                   2

归属于上市公司股东的净资产(元)               6,141,508,078.25 5,819,669,794.17 6,039,833,921.21                          1.68%

会计政策变更的原因及会计差错更正的情况
2015 年 9 月 10 日公司与深圳德方投资咨询有限公司签订股权收购协议,由公司以现金购买深圳德方投资咨询有限公司持有
的融创天下(上海)科技发展有限公司 100%股权,该合并事项被认定为同一控制下的企业合并,调整增加 2015 年第一季
度净利润 1,610.50 万元, 因此 2015 年度公司净利润同期数从 8,015.32 万元增加到 9,625.82 万元,同时,调整减少 2015 年
度公司第一季度的 310.93 万元现金及现金等价物增加额,由-14,634.50 万元调减到-14,945.42 万元。
非经常性损益项目和金额
√ 适用 □ 不适用
                                                                                                                      单位:元

                          项目                               年初至报告期期末金额                          说明

非流动资产处置损益(包括已计提资产减值准备的冲销部分)                       -371,691.38 非流动资产处置损益

                                                                                           主要系本期南昌光科技收到
计入当期损益的政府补助(与企业业务密切相关,按照国家统
                                                                           60,031,754.74 1500 万贴息补助,南昌光显收
一标准定额或定量享受的政府补助除外)
                                                                                           到 1800 万贴息补助,南昌光学



                                                                                                                                   3
                                                                 深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


                                                                                          收到 700 万贴息补助。

其他符合非经常性损益定义的损益项目                                          431,282.37

减:所得税影响额                                                          10,597,232.31

合计                                                                      49,494,113.42                --

对公司根据《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》定义界定的非经常性损益项目,以及把《公
开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》中列举的非经常性损益项目界定为经常性损益的项目,应
说明原因
□ 适用 √ 不适用
公司报告期不存在将根据《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》定义、列举的非经常性损益
项目界定为经常性损益的项目的情形。


二、报告期末股东总数及前十名股东持股情况表

1、普通股股东和表决权恢复的优先股股东数量及前 10 名股东持股情况表

                                                                                                                  单位:股

                                                               报告期末表决权恢复的优先
报告期末普通股股东总数                                79,854                                                           0
                                                               股股东总数(如有)

                                                前 10 名股东持股情况

                                                                     持有有限售条件            质押或冻结情况
     股东名称          股东性质      持股比例        持股数量
                                                                       的股份数量         股份状态          数量

深圳市欧菲投资
                    境内非国有法人        20.32%       209,454,336       209,454,336 质押                   167,610,000
控股有限公司

裕高(中国)有
                    境外法人              12.08%       124,460,784                  0 质押                   61,050,000
限公司

乌鲁木齐恒泰安
股权投资合伙企 其他                        2.09%        21,502,600                  0
业(有限合伙)

中央汇金资产管
                    国有法人               1.43%        14,699,300                  0
理有限责任公司

广发证券股份有
限公司客户信用
                    境内非国有法人         1.34%        13,810,319                  0
交易担保证券账


前海开源基金-
浦发银行-前海
开源欧菲光员工 其他                        1.25%        12,895,105                  0
持股 4 号资产管
理计划

中国银行股份有 其他                        1.20%        12,330,018                  0


                                                                                                                           4
                                                              深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


限公司-华夏新
经济灵活配置混
合型发起式证券
投资基金

国泰君安证券股
份有限公司客户
                 境内非国有法人            1.02%       10,487,116              0
信用交易担保证
券账户

广东中科招商创
业投资管理有限
责任公司-广电 其他                        0.97%       10,000,000              0
一号证券投资基


深圳市创新资本
                 境内非国有法人            0.94%        9,717,272              0
投资有限公司

                                          前 10 名无限售条件股东持股情况

                                                                                            股份种类
           股东名称                          持有无限售条件股份数量
                                                                                    股份种类           数量

裕高(中国)有限公司                                                  124,460,784 人民币普通股         124,460,784

乌鲁木齐恒泰安股权投资合伙企
                                                                       21,502,600 人民币普通股          21,502,600
业(有限合伙)

中央汇金资产管理有限责任公司                                           14,699,300 人民币普通股          14,699,300

广发证券股份有限公司客户信用
                                                                       13,810,319 人民币普通股          13,810,319
交易担保证券账户

前海开源基金-浦发银行-前海
开源欧菲光员工持股 4 号资产管理                                        12,895,105 人民币普通股          12,895,105
计划

中国银行股份有限公司-华夏新
经济灵活配置混合型发起式证券                                           12,330,018 人民币普通股          12,330,018
投资基金

国泰君安证券股份有限公司客户
                                                                       10,487,116 人民币普通股          10,487,116
信用交易担保证券账户

广东中科招商创业投资管理有限
责任公司-广电一号证券投资基                                           10,000,000 人民币普通股          10,000,000


深圳市创新资本投资有限公司                                              9,717,272 人民币普通股           9,717,272

华泰证券股份有限公司客户信用
                                                                        9,255,958 人民币普通股           9,255,958
交易担保证券账户

上述股东关联关系或一致行动的      深圳市欧菲投资控股有限公司实际控制人蔡荣军先生和裕高(中国)有限公司实际控制



                                                                                                                     5
                                                           深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


说明                           人蔡高校先生系兄弟关系,未知其他股东相互之间是否存在关联关系,也未知是否属于
                               一致行动人。

公司前 10 名普通股股东、前 10 名无限售条件普通股股东在报告期内是否进行约定购回交易
□ 是 √ 否
公司前 10 名普通股股东、前 10 名无限售条件普通股股东在报告期内未进行约定购回交易。


2、公司优先股股东总数及前 10 名优先股股东持股情况表

□ 适用 √ 不适用




                                                                                                              6
                                                           深圳欧菲光科技股份有限公司 2016 年第一季度报告全文




                                           第三节 重要事项

一、报告期主要会计报表项目、财务指标发生变动的情况及原因

√ 适用 □ 不适用

                      期末余额(或本期金                                变动比
         项目                                 期初余额(或上期金额)               原因
                     额)                                               例

      预付款项           114,620,481.73              34,937,960.39      228.07%   主要系新增智慧环境空调业务
                                                                                  主要系本期增加北汽能源 2.048
      长期股权投资       239,191,692.70              34,906,470.67      585.24%
                                                                                  亿投资
      在建工程           442,370,343.30            331,205,064.54        33.56%   主要系本期新增设备及工程投入
      开发支出             41,941,370.61             18,657,566.64      124.80%   主要系本期新增研发项目所致
      其他非流动资
                         194,888,904.98              79,864,557.50      144.02%   主要系本期预付设备工程款增加
 产
                                                                                  主要系本期偿还银行贷款增加所
      短期借款        1,137,568,455.56           1,498,622,801.43       -24.09%
                                                                                  致
      预收款项             35,407,022.08              7,935,896.84      346.16%   主要系新增智慧环境空调业务
      应交税费             47,992,347.09             95,907,058.40      -49.96%   主要系上期实缴税额增加
      应付利息             28,586,188.41             70,334,710.04      -59.36%   主要系本期偿还 9 亿债券年利息
      一年内到期的                                                                主要系本公司 9 亿债券于本报告
                      1,113,076,695.74             268,016,625.46       315.30%
 非流动负债                                                                       期一年内到期
                                                                                  主要系本公司 9 亿债券于本报告
      应付债券           794,581,569.53          1,691,023,087.45       -53.01%
                                                                                  期一年内到期
      递延所得税负                                                                主要系固定资产折旧原则,会计政
                            4,572,667.42             11,133,670.73      -58.93%
 债                                                                               策与税法差异
      营业税金及附                                                                主要系上期实缴税额增加,相应附
                            5,928,015.69             11,376,586.24      -47.89%
 加                                                                               加税增加
                                                                                  主要系本期贷款余额减少以及产
      财务费用             58,815,033.12             90,585,408.52      -35.07%
                                                                                  生部分美元汇兑收益
                                                                                  主要系本期收回 6 个月以上的应
      资产减值损失         2,253,217.40               5,010,767.63      -55.03%
                                                                                  收账款,减少坏账损失
      投资收益               458,033.52               2,051,712.35      -77.68%   主要系本期理财收益减少
      营业外收入           60,031,754.74             12,485,344.01      380.82%   主要系本期收到政府补助增加



二、重要事项进展情况及其影响和解决方案的分析说明

√ 适用 □ 不适用
2015年10月30日公司公布了《非公开发行A股股票预案》,2016年3月10日收到中国证券监督管理委员会(以下简称“证监
会”)出具的《中国证监会行政许可申请受理通知书》(160435号)。证监会依法对公司提交的《上市公司非公开发行股票》
行政许可申请材料进行了审查。认为该申请材料齐全,符合法定形式,决定对该行政许可申请予以受理。

                                                                                                            7
                                                              深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


             重要事项概述                          披露日期                        临时报告披露网站查询索引

非公开发行 A 股股票预案             2015 年 10 月 30 日                      http://www.cninfo.com.cn

非公开发行获得证监会受理            2016 年 03 月 10 日                      http://www.cninfo.com.cn


三、公司、股东、实际控制人、收购人、董事、监事、高级管理人员或其他关联方在报告期
内履行完毕及截至报告期末尚未履行完毕的承诺事项

√ 适用 □ 不适用

             承诺事由              承诺方       承诺类型      承诺内容       承诺时间        承诺期限        履行情况

股改承诺

收购报告书或权益变动报告书中所
作承诺

资产重组时所作承诺

                                                           1、自本公司
                                                           股票在证券
                                                           交易所上市
                                                           交易之日起
                                                           36 个月内不
                                                           转让或委托
                                                           他人管理其
                                                           持有的本公
                                                           司股份,也不                                     截至公告之
                                 深圳市欧菲                                                2010 年 8 月 3
                                              股份限售承   由本公司回      2010 年 08 月                    日,承诺人严
                                 投资控股有                                                日-2016 年 8
                                              诺           购该部分股      03 日                            格履行了上
                                 限公司                                                    月3日
                                                           份。2、承诺                                      述承诺。
                                                           延长锁定期
                                                           一年。3、2014
首次公开发行或再融资时所作承诺                             年 7 月承诺锁
                                                           定期延长一
                                                           年。4、2015
                                                           年 7 月承诺锁
                                                           定期延长一
                                                           年。

                                                           1、自本公司
                                                           股票在证券
                                                           交易所上市
                                                                                                            截至公告之
                                                           交易之日起                      2010 年 8 月 3
                                              股份限售承                   2010 年 08 月                    日,承诺人严
                                 蔡荣军                    36 个月内不                     日-2016 年 8
                                              诺                           03 日                            格履行了上
                                                           转让或委托                      月3日
                                                                                                            述承诺。
                                                           他人管理其
                                                           持有的本公
                                                           司股份,也不


                                                                                                                           8
                           深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


                          由本公司回
                          购该部分股
                          份。2、承诺
                          延长锁定期
                          一年。3、2014
                          年 7 月承诺锁
                          定期延长一
                          年。4、2015
                          年 7 月承诺锁
                          定期延长一
                          年。

                          承诺自本公
                          司股票在证
                          券交易所上
                          市交易之日
                          起 36 个月届
                          满后,其任职
                          期间每年转                                 截至公告之
蔡荣军、蔡高 股份减持承   让的股份不      2010 年 08 月              日,承诺人严
                                                          长期有效
校          诺            超过其持有      03 日                      格履行了上
                          本公司股份                                 述承诺。
                          总数的百分
                          之二十五,离
                          职后半年内
                          不转让其持
                          有的本公司
                          股份。

                          承诺不会以
                          任何形式从
                          事对深圳欧
                          菲光科技股
                          份有限公司
                          的生产经营
                          构成或可能
                                                                     截至公告之
                          构成同业竞
            避免同业竞                    2010 年 08 月              日,承诺人严
蔡荣军                    争的业务和                      长期有效
            争承诺                        03 日                      格履行了上
                          经营活动,也
                                                                     述承诺。
                          不会以任何
                          方式为深圳
                          欧菲光科技
                          股份有限公
                          司的竞争企
                          业提供资金、
                          业务及技术

                                                                                    9
                                                               深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


                                                              等方面的帮
                                                              助。

股权激励承诺

其他对公司中小股东所作承诺

承诺是否按时履行                  是


四、对 2016 年 1-6 月经营业绩的预计

2016 年 1-6 月预计的经营业绩情况:归属于上市公司股东的净利润为正值且不属于扭亏为盈的情形
归属于上市公司股东的净利润为正值且不属于扭亏为盈的情形

2016 年 1-6 月归属于上市公司股东的净利润变
                                                                      10.00%     至                         40.00%
动幅度

2016 年 1-6 月归属于上市公司股东的净利润变
                                                                       31,067    至                         39,540
动区间(万元)

2015 年 1-6 月归属于上市公司股东的净利润(万
                                                                                                         28,243.09
元)

                                               1、 摄像头业务产品结构优化,高端占比持续提升,新产品逐步量产;
业绩变动的原因说明
                                               2、 指纹识别模组下游需求持续旺盛,产能陆续释放。

注:2015 年 9 月 10 日公司与深圳德方投资咨询有限公司签订股权收购协议,由公司以现金购买深圳德方投资咨询有限公司
持有的融创天下(上海)科技发展有限公司 100%股权,该合并事项被认定为同一控制下的企业合并,调整增加 2015 年 1-6
月净利润 1,563.86 万元, 因此 2015 年 1-6 月公司净利润同期数从 26,679.23 万元增加到 28,243.09 万元。


五、以公允价值计量的金融资产

□ 适用 √ 不适用


六、违规对外担保情况

□ 适用 √ 不适用
公司报告期无违规对外担保情况。


七、控股股东及其关联方对上市公司的非经营性占用资金情况

□ 适用 √ 不适用
公司报告期不存在控股股东及其关联方对上市公司的非经营性占用资金。


八、报告期内接待调研、沟通、采访等活动登记表

√ 适用 □ 不适用

         接待时间                  接待方式                 接待对象类型               调研的基本情况索引

2016 年 02 月 24 日       实地调研                   机构                       介绍公司的业务和未来的发展方向


                                                                                                                 10
                                                         深圳欧菲光科技股份有限公司 2016 年第一季度报告全文




                                       第四节 财务报表

一、财务报表

1、合并资产负债表

编制单位:深圳欧菲光科技股份有限公司
                                         2016 年 03 月 31 日
                                                                                                      单位:元

                 项目                      期末余额                                期初余额

流动资产:

    货币资金                                          1,347,616,541.45                        1,668,535,934.61

    结算备付金

    拆出资金

    以公允价值计量且其变动计入当
期损益的金融资产

    衍生金融资产

    应收票据                                           287,284,225.92                          384,127,782.83

    应收账款                                          4,408,462,086.46                        4,904,575,311.74

    预付款项                                           114,620,481.73                           34,937,960.09

    应收保费

    应收分保账款

    应收分保合同准备金

    应收利息                                               703,182.31                              636,391.95

    应收股利

    其他应收款                                          95,749,696.87                           85,184,197.03

    买入返售金融资产

    存货                                              3,509,978,503.92                        3,295,942,537.52

    划分为持有待售的资产

    一年内到期的非流动资产                                6,388,589.57                            6,388,589.57

    其他流动资产                                       349,933,110.89                          288,005,800.47

流动资产合计                                       10,120,736,419.12                      10,668,334,505.81

非流动资产:

    发放贷款及垫款



                                                                                                             11
                                       深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


    可供出售金融资产

    持有至到期投资

    长期应收款                        33,529,596.94                         33,428,580.12

    长期股权投资                     239,191,692.70                         34,906,470.67

    投资性房地产

    固定资产                        3,872,470,509.37                     3,887,013,540.65

    在建工程                         442,370,343.30                        331,205,064.55

    工程物资                              21,800.00                            331,112.78

    固定资产清理

    生产性生物资产

    油气资产

    无形资产                         564,780,797.54                        555,053,652.19

    开发支出                          41,941,370.61                         18,657,566.64

    商誉                             181,201,085.86                        181,201,085.86

    长期待摊费用                     252,200,035.66                        247,735,009.41

    递延所得税资产                    28,238,010.69                         30,034,184.94

    其他非流动资产                   194,888,904.98                         79,864,557.50

非流动资产合计                      5,850,834,147.65                     5,399,430,825.31

资产总计                           15,971,570,566.77                    16,067,765,331.12

流动负债:

    短期借款                        1,137,568,455.56                     1,498,622,801.43

    向中央银行借款

    吸收存款及同业存放

    拆入资金

    以公允价值计量且其变动计入当
期损益的金融负债

    衍生金融负债

    应付票据                        1,455,651,472.91                     1,230,815,702.26

    应付账款                        4,079,446,548.00                     4,278,604,532.37

    预收款项                          35,407,022.08                          7,935,896.84

    卖出回购金融资产款

    应付手续费及佣金

    应付职工薪酬                     149,200,392.04                        188,564,892.80

    应交税费                          47,992,347.09                         95,907,058.40




                                                                                       12
                                深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


    应付利息                   28,586,188.41                         70,334,710.04

    应付股利

    其他应付款                 60,888,216.09                         56,072,657.85

    应付分保账款

    保险合同准备金

    代理买卖证券款

    代理承销证券款

    划分为持有待售的负债

    一年内到期的非流动负债   1,113,076,695.74                       268,016,625.46

    其他流动负债                         0.00                                 0.00

流动负债合计                 8,107,817,337.92                     7,694,874,877.45

非流动负债:

    长期借款                  634,704,990.04                        600,130,335.40

    应付债券                  794,581,569.53                      1,691,023,087.45

      其中:优先股

            永续债

    长期应付款

    长期应付职工薪酬

    专项应付款

    预计负债                     9,249,962.82                         9,598,444.61

    递延收益                   20,734,862.97                         18,270,565.05

    递延所得税负债               4,572,667.42                        11,133,670.72

    其他非流动负债                                                    2,900,429.23

非流动负债合计               1,463,844,052.78                     2,333,056,532.46

负债合计                     9,571,661,390.70                    10,027,931,409.91

所有者权益:

    股本                     1,030,612,000.00                     1,030,612,000.00

    其他权益工具

      其中:优先股

            永续债

    资本公积                 2,969,842,703.16                     2,969,842,703.16

    减:库存股                           0.00                                 0.00

    其他综合收益               15,451,505.36                         16,133,612.75

    专项储备



                                                                                13
                                                           深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


    盈余公积                                              47,739,631.66                           48,526,141.72

    一般风险准备

    未分配利润                                          2,077,862,238.07                        1,974,719,463.58

归属于母公司所有者权益合计                              6,141,508,078.25                        6,039,833,921.21

    少数股东权益                                         258,401,097.82

所有者权益合计                                          6,399,909,176.07                        6,039,833,921.21

负债和所有者权益总计                                15,971,570,566.77                       16,067,765,331.12


法定代表人:蔡荣军                 主管会计工作负责人:李素雯                       会计机构负责人:李素雯


2、母公司资产负债表

                                                                                                        单位:元

                 项目                        期末余额                                期初余额

流动资产:

    货币资金                                             186,078,626.08                           35,694,696.49

    以公允价值计量且其变动计入当
期损益的金融资产

    衍生金融资产

    应收票据                                              37,626,087.47                           86,809,261.46

    应收账款                                            1,217,784,838.62                        1,389,503,919.11

    预付款项                                              40,740,722.61                          270,218,864.92

    应收利息                                                3,306,116.52

    应收股利

    其他应收款                                            12,775,952.23                           17,825,532.97

    存货                                                 188,573,651.41                          221,692,498.85

    划分为持有待售的资产

    一年内到期的非流动资产

    其他流动资产                                            1,427,783.86                            3,339,970.11

流动资产合计                                            1,688,313,778.80                        2,025,084,743.91

非流动资产:

    可供出售金融资产

    持有至到期投资

    长期应收款                                           748,554,684.88                          748,554,684.88

    长期股权投资                                        4,954,903,973.22                        4,732,618,751.19

    投资性房地产


                                                                                                              14
                                      深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


    固定资产                        188,226,940.58                        194,944,408.99

    在建工程                            548,977.17                           548,977.17

    工程物资

    固定资产清理

    生产性生物资产

    油气资产

    无形资产                        128,674,432.59                        132,000,124.57

    开发支出                         12,155,110.96                          6,959,661.80

    商誉

    长期待摊费用                       7,485,739.98                        11,363,018.08

    递延所得税资产                     2,769,482.61                         2,769,482.61

    其他非流动资产                     3,416,657.05                          845,893.81

非流动资产合计                     6,046,735,999.04                     5,830,605,003.10

资产总计                           7,735,049,777.84                     7,855,689,747.01

流动负债:

    短期借款                        156,000,000.00                        286,000,000.00

    以公允价值计量且其变动计入当
期损益的金融负债

    衍生金融负债

    应付票据                        362,030,867.88                        244,761,482.54

    应付账款                        873,712,862.66                        927,887,119.13

    预收款项                        160,349,067.42                        139,465,441.90

    应付职工薪酬                     22,287,144.52                         32,458,382.15

    应交税费                           8,216,673.44                        48,213,480.30

    应付利息                         24,602,934.73                         66,841,263.87

    应付股利

    其他应付款                      127,726,009.21                        109,312,368.86

    划分为持有待售的负债

    一年内到期的非流动负债             1,530,000.00                         9,250,000.00

    其他流动负债

流动负债合计                       1,736,455,559.86                     1,864,189,538.75

非流动负债:

    长期借款                         20,835,489.00                         20,585,489.00

    应付债券                       1,692,205,821.27                     1,691,023,087.45




                                                                                      15
                                           深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


      其中:优先股

             永续债

    长期应付款

    长期应付职工薪酬

    专项应付款

    预计负债                                 347,214.80                             551,092.83

    递延收益                                7,416,186.68                           7,541,186.68

    递延所得税负债                           614,790.62                             614,790.62

    其他非流动负债

非流动负债合计                        1,721,419,502.37                       1,720,315,646.58

负债合计                              3,457,875,062.23                       3,584,505,185.33

所有者权益:

    股本                              1,030,612,000.00                       1,030,612,000.00

    其他权益工具

      其中:优先股

             永续债

    资本公积                          3,018,452,507.33                       3,018,452,507.33

    减:库存股

    其他综合收益

    专项储备

    盈余公积                               48,526,141.72                          48,526,141.72

    未分配利润                         179,584,066.56                            173,593,912.63

所有者权益合计                        4,277,174,715.61                       4,271,184,561.68

负债和所有者权益总计                  7,735,049,777.84                       7,855,689,747.01


3、合并利润表

                                                                                       单位:元

                 项目         本期发生额                            上期发生额

一、营业总收入                        4,209,920,538.26                       3,953,120,393.22

    其中:营业收入                    4,209,920,538.26                       3,953,120,393.22

           利息收入

           已赚保费

           手续费及佣金收入

二、营业总成本                        4,123,782,264.12                       3,847,338,633.78



                                                                                             16
                                           深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


    其中:营业成本                       3,713,614,310.72                    3,463,950,312.64

           利息支出

           手续费及佣金支出

           退保金

           赔付支出净额

           提取保险合同准备金净额

           保单红利支出

           分保费用

           营业税金及附加                    5,928,015.69                       11,376,586.24

           销售费用                        36,543,326.24                        30,308,312.13

           管理费用                       306,628,360.95                       246,107,246.62

           财务费用                        58,815,033.12                        90,585,408.52

           资产减值损失                      2,253,217.40                        5,010,767.63

    加:公允价值变动收益(损失以
“-”号填列)

         投资收益(损失以“-”号填
                                              458,033.52                         2,051,712.35
列)

         其中:对联营企业和合营企业
的投资收益

         汇兑收益(损失以“-”号填列)

三、营业利润(亏损以“-”号填列)         86,596,307.66                       107,833,471.79

    加:营业外收入                         60,031,754.74                        12,485,344.01

         其中:非流动资产处置利得                                                   63,954.21

    减:营业外支出                            398,442.53                          140,422.02

         其中:非流动资产处置损失             371,691.38                          109,743.04

四、利润总额(亏损总额以“-”号填列)    146,229,619.87                       120,178,393.78

    减:所得税费用                         21,007,788.91                        23,920,196.55

五、净利润(净亏损以“-”号填列)        125,221,830.96                        96,258,197.23

    归属于母公司所有者的净利润            124,685,833.66                        96,258,197.23

    少数股东损益                              535,997.30

六、其他综合收益的税后净额                   -682,107.39                         1,418,963.11

  归属母公司所有者的其他综合收益
                                             -682,107.39                         1,418,963.11
的税后净额

    (一)以后不能重分类进损益的其
他综合收益



                                                                                           17
                                                             深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


           1.重新计量设定受益计划净
负债或净资产的变动

           2.权益法下在被投资单位不
能重分类进损益的其他综合收益中享
有的份额

    (二)以后将重分类进损益的其他
                                                               -682,107.39                           1,418,963.11
综合收益

           1.权益法下在被投资单位以
后将重分类进损益的其他综合收益中
享有的份额

           2.可供出售金融资产公允价
值变动损益

           3.持有至到期投资重分类为
可供出售金融资产损益

           4.现金流量套期损益的有效
部分

           5.外币财务报表折算差额                              -682,107.39                           1,418,963.11

           6.其他

  归属于少数股东的其他综合收益的
税后净额

七、综合收益总额                                            124,539,723.57                          97,677,160.34

    归属于母公司所有者的综合收益
                                                            124,539,723.57                          97,677,160.34
总额

    归属于少数股东的综合收益总额

八、每股收益:

    (一)基本每股收益                                                0.12                                   0.09

    (二)稀释每股收益                                                0.12                                   0.09

本期发生同一控制下企业合并的,被合并方在合并前实现的净利润为:元,上期被合并方实现的净利润为:元。


法定代表人:蔡荣军                    主管会计工作负责人:李素雯                      会计机构负责人:李素雯


4、母公司利润表

                                                                                                         单位:元

                 项目                          本期发生额                             上期发生额

一、营业收入                                            1,132,568,237.20                           695,565,175.32

    减:营业成本                                        1,042,445,722.21                           603,459,792.76

        营业税金及附加                                       1,742,061.06                            6,094,814.37



                                                                                                               18
                                      深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


         销售费用                     10,923,831.50                        11,141,642.91

         管理费用                     47,394,069.86                        42,994,300.79

         财务费用                     23,418,793.95                        33,813,978.97

         资产减值损失                    -92,968.34

    加:公允价值变动收益(损失以
“-”号填列)

         投资收益(损失以“-”号填
                                        185,512.96                          1,220,890.42
列)

         其中:对联营企业和合营企
业的投资收益

二、营业利润(亏损以“-”号填列)     6,922,239.92                          -718,464.06

    加:营业外收入                      125,000.00                          5,473,200.00

         其中:非流动资产处置利得

    减:营业外支出                                                            16,389.18

         其中:非流动资产处置损失                                             16,389.18

三、利润总额(亏损总额以“-”号填
                                       7,047,239.92                         4,738,346.76
列)

    减:所得税费用                     1,057,085.99                          710,752.01

四、净利润(净亏损以“-”号填列)     5,990,153.93                         4,027,594.75

五、其他综合收益的税后净额

    (一)以后不能重分类进损益的
其他综合收益

           1.重新计量设定受益计划
净负债或净资产的变动

           2.权益法下在被投资单位
不能重分类进损益的其他综合收益中
享有的份额

    (二)以后将重分类进损益的其
他综合收益

           1.权益法下在被投资单位
以后将重分类进损益的其他综合收益
中享有的份额

           2.可供出售金融资产公允
价值变动损益

           3.持有至到期投资重分类
为可供出售金融资产损益

           4.现金流量套期损益的有



                                                                                      19
                                                   深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


效部分

           5.外币财务报表折算差额

           6.其他

六、综合收益总额                                    5,990,153.93                         4,027,594.75

七、每股收益:

     (一)基本每股收益

     (二)稀释每股收益


5、合并现金流量表

                                                                                             单位:元

               项目                 本期发生额                             上期发生额

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           5,420,853,574.91                         4,552,862,131.10

     客户存款和同业存放款项净增
加额

     向中央银行借款净增加额

     向其他金融机构拆入资金净增
加额

     收到原保险合同保费取得的现


     收到再保险业务现金净额

     保户储金及投资款净增加额

     处置以公允价值计量且其变动
计入当期损益的金融资产净增加额

     收取利息、手续费及佣金的现金

     拆入资金净增加额

     回购业务资金净增加额

     收到的税费返还                              125,907,606.40                         51,689,499.47

     收到其他与经营活动有关的现
                                                  60,307,824.10                         24,089,104.04


经营活动现金流入小计                        5,607,069,005.41                         4,628,640,734.61

     购买商品、接受劳务支付的现金           4,302,091,549.40                         3,881,435,728.34

     客户贷款及垫款净增加额

     存放中央银行和同业款项净增
加额




                                                                                                   20
                                        深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


     支付原保险合同赔付款项的现


     支付利息、手续费及佣金的现金

     支付保单红利的现金

     支付给职工以及为职工支付的
                                     566,068,571.19                         562,083,914.06
现金

     支付的各项税费                   77,023,543.10                         169,020,819.02

     支付其他与经营活动有关的现
                                     105,310,311.90                         103,943,572.93


经营活动现金流出小计                5,050,493,975.59                      4,716,484,034.35

经营活动产生的现金流量净额           556,575,029.82                         -87,843,299.74

二、投资活动产生的现金流量:

     收回投资收到的现金             1,085,000,000.00                        920,000,000.00

     取得投资收益收到的现金             1,136,273.98                          2,051,712.35

     处置固定资产、无形资产和其他
                                                                              1,087,625.00
长期资产收回的现金净额

     处置子公司及其他营业单位收
到的现金净额

     收到其他与投资活动有关的现


投资活动现金流入小计                1,086,136,273.98                        923,139,337.35

     购建固定资产、无形资产和其他
                                     228,666,080.22                         246,012,181.96
长期资产支付的现金

     投资支付的现金                 1,463,330,441.56                        770,000,000.00

     质押贷款净增加额

     取得子公司及其他营业单位支
付的现金净额

     支付其他与投资活动有关的现


投资活动现金流出小计                1,691,996,521.78                      1,016,012,181.96

投资活动产生的现金流量净额          -605,860,247.80                         -92,872,844.61

三、筹资活动产生的现金流量:

     吸收投资收到的现金              250,000,000.00

     其中:子公司吸收少数股东投资
                                     250,000,000.00
收到的现金

     取得借款收到的现金              721,820,626.52                       2,188,606,409.76




                                                                                        21
                                                   深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


     发行债券收到的现金

     收到其他与筹资活动有关的现
                                                  25,518,282.00


筹资活动现金流入小计                             997,338,908.52                      2,188,606,409.76

     偿还债务支付的现金                     1,099,681,765.39                         2,000,180,369.00

     分配股利、利润或偿付利息支付
                                                 104,138,924.70                         120,074,868.57
的现金

     其中:子公司支付给少数股东的
股利、利润

     支付其他与筹资活动有关的现
                                                                                         38,355,937.18


筹资活动现金流出小计                        1,203,820,690.09                         2,158,611,174.75

筹资活动产生的现金流量净额                   -206,481,781.57                             29,995,235.01

四、汇率变动对现金及现金等价物的
                                                 -15,557,097.42                            1,266,709.49
影响

五、现金及现金等价物净增加额                 -271,324,096.97                            -149,454,199.85

     加:期初现金及现金等价物余额           1,636,249,930.89                         2,260,829,522.55

六、期末现金及现金等价物余额                1,364,925,833.92                         2,111,375,322.70


6、母公司现金流量表

                                                                                               单位:元

              项目                  本期发生额                             上期发生额

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           1,401,637,383.86                         1,785,993,423.49

     收到的税费返还

     收到其他与经营活动有关的现
                                                    501,701.74                             7,154,330.86


经营活动现金流入小计                        1,402,139,085.60                         1,793,147,754.35

     购买商品、接受劳务支付的现金                666,658,682.29                      1,584,525,161.36

     支付给职工以及为职工支付的
                                                  96,774,313.90                          89,231,948.49
现金

     支付的各项税费                               17,597,521.64                          64,154,523.08

     支付其他与经营活动有关的现
                                                  28,041,734.85                          37,276,492.97


经营活动现金流出小计                             809,072,252.68                      1,775,188,125.90

经营活动产生的现金流量净额                       593,066,832.92                          17,959,628.45


                                                                                                     22
                                       深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


二、投资活动产生的现金流量:

     收回投资收到的现金             730,000,000.00                         800,000,000.00

     取得投资收益收到的现金             863,753.42                           1,220,890.42

     处置固定资产、无形资产和其他
长期资产收回的现金净额

     处置子公司及其他营业单位收
到的现金净额

     收到其他与投资活动有关的现


投资活动现金流入小计                730,863,753.42                         801,220,890.42

     购建固定资产、无形资产和其他
                                       1,710,172.97                          6,619,339.70
长期资产支付的现金

     投资支付的现金                 952,800,000.00                         550,000,000.00

     取得子公司及其他营业单位支
付的现金净额

     支付其他与投资活动有关的现


投资活动现金流出小计                954,510,172.97                         556,619,339.70

投资活动产生的现金流量净额          -223,646,419.55                        244,601,550.72

三、筹资活动产生的现金流量:

     吸收投资收到的现金

     取得借款收到的现金                                                    150,000,000.00

     发行债券收到的现金

     收到其他与筹资活动有关的现
                                                                              423,500.78


筹资活动现金流入小计                                                       150,423,500.78

     偿还债务支付的现金             137,470,000.00                         405,316,668.00

     分配股利、利润或偿付利息支付
                                     81,436,065.30                          88,697,811.83
的现金

     支付其他与筹资活动有关的现
                                         44,800.00                           1,000,000.00


筹资活动现金流出小计                218,950,865.30                         495,014,479.83

筹资活动产生的现金流量净额          -218,950,865.30                       -344,590,979.05

四、汇率变动对现金及现金等价物的
                                         -85,618.48                              2,607.13
影响

五、现金及现金等价物净增加额        150,383,929.59                         -82,027,192.75




                                                                                       23
                                      深圳欧菲光科技股份有限公司 2016 年第一季度报告全文


     加:期初现金及现金等价物余额    35,694,696.49                        632,713,132.07

六、期末现金及现金等价物余额        186,078,626.08                        550,685,939.32


二、审计报告

第一季度报告是否经过审计
□ 是 √ 否
公司第一季度报告未经审计。




                                                                                      24