新闻源 财富源

2019年10月21日 星期一

上海梅林(600073)公告正文

上海梅林:2017年第三季度报告

公告日期:2017-10-31

                       2017 年第三季度报告



公司代码:600073                             公司简称:上海梅林




              上海梅林正广和股份有限公司
                  2017 年第三季度报告




                             1 / 19
                                 2017 年第三季度报告




                                    目录
一、   重要提示.................................................................. 3
二、   公司基本情况 .............................................................. 3
三、   重要事项.................................................................. 6
四、   附录...................................................................... 8




                                       2 / 19
                                     2017 年第三季度报告




一、 重要提示


1.1 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。



1.2 公司全体董事出席董事会审议季度报告。



1.3 公司负责人夏旭升董事长、主管会计工作负责人刘云霞财务总监及会计机构负责人(会计主

    管人员)管军保证季度报告中财务报表的真实、准确、完整。



1.4 本公司第三季度报告未经审计。




二、 公司基本情况


2.1 主要财务数据
                                                                       单位:元 币种:人民币
                                                                       本报告期末比上年度末增
                      本报告期末                 上年度末
                                                                               减(%)
总资产               11,328,806,065.34           11,563,052,654.01                       -2.03
归属于上市公司        3,482,592,325.17              3,199,028,258.56                        8.86
股东的净资产
                    年初至报告期末       上年初至上年报告期末
                                                                          比上年同期增减(%)
                      (1-9 月)               (1-9 月)
经营活动产生的        1,092,692,119.62            679,045,156.29                         60.92
现金流量净额
                    年初至报告期末       上年初至上年报告期末              比上年同期增减
                      (1-9 月)               (1-9 月)                      (%)
营业收入             16,881,921,357.78              9,729,743,079.76                     73.51
归属于上市公司          299,572,276.72               290,515,040.98                         3.12
股东的净利润
归属于上市公司          280,811,626.93               258,698,612.97                         8.55
股东的扣除非经
常性损益的净利

                                           3 / 19
                                  2017 年第三季度报告



加权平均净资产                 8.97                          9.35          减少 0.38 个百分点
收益率(%)
基本每股收益                  0.319                         0.310                        2.90
(元/股)
稀释每股收益                  0.319                         0.310                        2.90
(元/股)



非经常性损益项目和金额
√适用 □ 不适用
                                                                     单位:元 币种:人民币
                                        本期金额
           项目                                                  年初至报告期末金额(1-9 月)
                                      (7-9 月)
非流动资产处置损益                                -150,913.76                    1,706,945.71
计入当期损益的政府补助,但                       2,209,641.11                   20,188,433.81
与公司正常经营业务密切相
关,符合国家政策规定、按照
一定标准定额或定量持续享受
的政府补助除外
除上述各项之外的其他营业外                       1,114,721.04                   10,201,806.83
收入和支出
少数股东权益影响额(税后)                       -2,287,652.45                  -7,396,145.87
所得税影响额                                     1,781,211.06                   -5,940,390.69
           合计                                  2,667,007.00                   18,760,649.79




2.2 截止报告期末的股东总数、前十名股东、前十名流通股东(或无限售条件股东)持股情况表
                                                                                     单位:股
股东总数(户)                                                                        69,510
                                 前十名股东持股情况
                                                                      持   质押或
                                                                      有   冻结情
                                                                      有     况
                                                                      限
                                                                      售
                 股东名称                 期末持股数                                  股东性
                                                           比例(%)    条   股
                 (全称)                     量                                        质
                                                                      件   份   数
                                                                      股   状   量
                                                                      份   态
                                                                      数
                                                                      量

                                        4 / 19
                                    2017 年第三季度报告



上海益民食品一厂(集团)有限公司               298,386,000        31.82    0          0     国有法
                                                                              无
                                                                                            人
光明食品(集团)有限公司                      55,978,874         5.97    0          0     国有法
                                                                              无
                                                                                            人
中国银河证券股份有限公司                      14,615,301         1.56    0    无    0      未知
信达国萃股权投资基金(上海)合伙企业(有      11,337,902         1.21    0          0      未知
                                                                              无
限合伙)
中央汇金资产管理有限责任公司                  10,037,300         1.07    0    无    0      未知
郭大维                                          5,400,000        0.58    0    无    0      未知
中国工商银行股份有限公司-中证上海国企          5,387,100        0.57    0          0      未知
                                                                              无
交易型开放式指数证券投资基金
交通银行股份有限公司-长信量化先锋混合          4,972,183        0.53    0          0      未知
                                                                              无
型证券投资基金
中意人寿保险有限公司-传统产品                  4,300,000        0.46    0    无    0      未知
中国农业银行股份有限公司-中证 500 交易         2,820,437        0.30    0          0      未知
                                                                              无
型开放式指数证券投资基金
                               前十名无限售条件股东持股情况
股东名称                                             持有无限售条            股份种类及数量
                                                     件流通股的数                         数量
                                                                          种类
                                                         量
上海益民食品一厂(集团)有限公司                            298,386,000   人民币普    298,386,000
                                                                          通股
光明食品(集团)有限公司                                   55,978,874   人民币普        55,978,874
                                                                          通股
中国银河证券股份有限公司                                   14,615,301   人民币普        14,615,301
                                                                          通股
信达国萃股权投资基金(上海)合伙企业(有限合伙)           11,337,902   人民币普        11,337,902
                                                                          通股
中央汇金资产管理有限责任公司                               10,037,300   人民币普        10,037,300
                                                                          通股
郭大维                                                      5,400,000   人民币普         5,400,000
                                                                          通股
中国工商银行股份有限公司-中证上海国企交易型开              5,387,100   人民币普         5,387,100
放式指数证券投资基金                                                      通股
交通银行股份有限公司-长信量化先锋混合型证券投              4,972,183   人民币普         4,972,183
资基金                                                                    通股
中意人寿保险有限公司-传统产品                              4,300,000   人民币普         4,300,000
                                                                          通股
中国农业银行股份有限公司-中证 500 交易型开放式             2,820,437   人民币普         2,820,437
指数证券投资基金                                                          通股




                                           5 / 19
                                               2017 年第三季度报告



上述股东关联关系或一致行动的说明                                股东中上海益民食品一厂(集团)有限公
                                                                司为本公司的控股股东,光明食品(集团)
                                                                有限公司为本公司的实际控制人。本公司
                                                                控股股东、实际控制人和前十名中其他股
                                                                东没有关联关系也不存在一致行动关系,
                                                                本公司未知前十名股东中其他无限售条
                                                                件的股东是否存在关联关系或一致行动
                                                                人。
表决权恢复的优先股股东及持股数量的说明                          无




2.3 截止报告期末的优先股股东总数、前十名优先股股东、前十名优先股无限售条件股东持股情

     况表
□ 适用 √不适用



三、 重要事项


3.1 公司主要会计报表项目、财务指标重大变动的情况及原因
√适用 □ 不适用

                                                                                           单位:万元         币种:人民币

                    科目                          期末余额或本期发生数        年初余额或上年发生数         变动比例(%)
应收票据                                                             100.00                    929.00               -89.24
其他应收款                                                      42,913.98                   29,764.78                44.18

以公允价值计量且其变动计入当期损益的金融负债                     1,061.02                    3,337.08               -68.21
应交税费                                                         3,262.74                    9,495.23               -65.64

应付利息                                                             169.47                    286.00               -40.74

预计负债                                                         4,339.12                    2,646.96                63.93
其他综合收益                                                    -2,242.14                     -641.31               249.62

营业总收入                                                    1,688,192.14                 972,974.31                73.51

营业成本                                                      1,466,358.77                 817,329.14                79.41
销售费用                                                       122,403.25                   74,651.03                63.97

管理费用                                                        49,258.10                   28,969.37                70.04
财务费用                                                         7,115.17                    4,140.15                71.86

公允价值变动收益                                                 1,944.54

投资收益                                                         6,776.93                    2,357.47               187.47

应收票据变动原因说明:本期大部分银行承兑汇票已到期兑现,期末持有票据金额较年初减少。
其他应收款变动原因说明:本期期末对外结算往来款项余额较年初有所增加。
以公允价值计量且其变动计入当期损益的金融负债变动原因说明:本期期末新西兰银蕨公司外汇远期合同金融负债公允价值较年初减少。
应交税费变动原因说明:本期已清算缴纳相关税费,期末留底的税费较年初少。
                                                     6 / 19
                                            2017 年第三季度报告


应付利息变动原因说明:本期已支付相关借款利息,期末计提利息较年初减少。
预计负债变动原因说明:本期新西兰银蕨公司计提大额预计负债。
其他综合收益变动原因说明:截止本期期末外币财务报表折算差额和可供出售金融资产公允价值变动因素。
营业收入变动原因说明:当期新增新西兰银蕨公司收入并表因素。
营业成本变动原因说明:当期新增新西兰银蕨公司成本并表因素。
销售费用变动原因说明:当期新增新西兰银蕨公司销售费用并表因素。
管理费用变动原因说明:当期新增新西兰银蕨公司管理费用并表因素。
财务费用变动原因说明:通过银行贷款方式并购新西兰银蕨公司,当期支付银行贷款利息支出同比增加。
公允价值变动收益变动原因说明:本期新西兰银蕨公司以公允价值计量的相关资产价值变动。
投资收益变动原因说明:当期新增新西兰银蕨公司投资收益并表因素。




3.2 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



3.3 报告期内超期未履行完毕的承诺事项
□ 适用 √不适用



3.4 预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生重大变动的警

     示及原因说明
□ 适用 √不适用



                                                                                上海梅林正广和股份有限
                                                                   公司名称
                                                                                公司
                                                                 法定代表人     夏旭升




                                                                         日期   2017 年 10 月 30 日




                                                   7 / 19
                                    2017 年第三季度报告




四、 附录


4.1 财务报表
                                    合并资产负债表
                                   2017 年 9 月 30 日
编制单位:上海梅林正广和股份有限公司

                                               单位:元 币种:人民币 审计类型:未经审计
                 项目                              期末余额            年初余额
流动资产:
  货币资金                                         3,506,210,803.86     3,309,162,735.16
  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                     8,041,034.19       11,340,679.80
益的金融资产
  衍生金融资产
  应收票据                                             1,000,000.00         9,290,000.00
  应收账款                                         1,310,357,580.24     1,355,804,586.43
  预付款项                                           240,946,580.63      300,336,745.30
  应收保费
  应收分保账款
  应收分保合同准备金
  应收利息
  应收股利                                                                36,333,929.86
  其他应收款                                         429,139,841.58      297,647,829.92
  买入返售金融资产
  存货                                             1,489,190,050.88     1,706,200,938.34
  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                                       106,294,239.84      136,954,059.23
    流动资产合计                                   7,091,180,131.22     7,163,071,504.04
非流动资产:
  发放贷款和垫款
  可供出售金融资产                                    34,061,092.56       47,974,224.79
  持有至到期投资
  长期应收款                                           1,229,655.62         2,187,027.38
  长期股权投资                                       391,644,719.39      363,803,124.90
  投资性房地产                                         4,292,542.14         4,562,801.61
  固定资产                                         2,526,005,878.43     2,709,931,150.21
  在建工程                                           204,896,184.43      170,423,065.22

                                          8 / 19
                                2017 年第三季度报告



 工程物资
 固定资产清理                                         461,026.86
 生产性生物资产                                   76,403,027.08      104,222,409.26
 油气资产
 无形资产                                        205,931,915.09      214,835,291.32
 开发支出
 商誉                                            440,626,044.54      440,626,044.54
 长期待摊费用                                    185,141,837.02      199,090,361.57
 递延所得税资产                                   79,570,638.65       54,964,276.86
 其他非流动资产                                   87,361,372.31       87,361,372.31
   非流动资产合计                               4,237,625,934.12    4,399,981,149.97
     资产总计                                  11,328,806,065.34   11,563,052,654.01
流动负债:
 短期借款                                       2,241,768,953.55    2,538,895,150.72
 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                10,610,204.20       33,370,789.60
益的金融负债
 衍生金融负债
 应付票据                                         24,043,828.24       19,415,120.67
 应付账款                                       1,268,842,065.12    1,218,319,806.75
 预收款项                                        550,254,689.25      594,360,182.53
 卖出回购金融资产款
 应付手续费及佣金
 应付职工薪酬                                    171,325,951.63      190,780,953.82
 应交税费                                         32,627,421.24       94,952,297.43
 应付利息                                           1,694,749.57        2,860,022.50
 应付股利                                         28,319,755.05       30,337,176.00
 其他应付款                                      638,957,881.92      741,087,712.52
 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                           17,319,331.26       14,000,000.00
 其他流动负债
   流动负债合计                                 4,985,764,831.03    5,478,379,212.54
非流动负债:
 长期借款                                        603,000,000.00      603,000,000.00
 应付债券
 其中:优先股
                                      9 / 19
                                  2017 年第三季度报告



         永续债
  长期应付款                                         27,485,162.38         22,994,612.36
  长期应付职工薪酬                                   42,702,173.87         46,471,508.58
  专项应付款                                         92,668,892.18         93,678,155.60
  预计负债                                           43,391,187.00         26,469,620.55
  递延收益                                         142,020,411.90         139,265,283.29
  递延所得税负债                                      6,963,766.39           9,255,024.54
  其他非流动负债
    非流动负债合计                                 958,231,593.72         941,134,204.92
      负债合计                                    5,943,996,424.75       6,419,513,417.46
所有者权益
  股本                                             937,729,472.00         937,729,472.00
  其他权益工具
  其中:优先股
         永续债
  资本公积                                        1,698,708,587.34       1,698,708,587.34
  减:库存股
  其他综合收益                                      -22,421,355.54          -6,413,145.43
  专项储备
  盈余公积                                           88,443,043.77         65,110,257.81
  一般风险准备
  未分配利润                                       780,132,577.60         503,893,086.84
  归属于母公司所有者权益合计                      3,482,592,325.17       3,199,028,258.56
  少数股东权益                                    1,902,217,315.42       1,944,510,977.99
    所有者权益合计                                5,384,809,640.59       5,143,539,236.55
      负债和所有者权益总计                    11,328,806,065.34         11,563,052,654.01


法定代表人:夏旭升        主管会计工作负责人:刘云霞财务总监         会计机构负责人:管军



                                   母公司资产负债表
                                   2017 年 9 月 30 日
编制单位:上海梅林正广和股份有限公司
                                               单位:元 币种:人民币 审计类型:未经审计
                  项目                        期末余额                  年初余额
流动资产:
  货币资金                                        1,019,223,014.64        892,335,224.63
  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
  应收账款                                          85,106,302.62          67,675,644.54

                                        10 / 19
                                2017 年第三季度报告



 预付款项                                         39,202,460.95        6,535,221.06
 应收利息
 应收股利                                        195,836,811.18     186,680,811.18
 其他应收款                                      956,932,489.78    1,023,670,893.72
 存货                                            115,732,766.57      89,336,870.30
 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
   流动资产合计                                 2,412,033,845.74   2,266,234,665.43
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                                         1,229,655.62       2,187,027.38
 长期股权投资                                   3,932,061,068.96   3,900,324,657.72
 投资性房地产
 固定资产                                           1,203,375.72       1,351,033.15
 在建工程
 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                                           1,441,441.02        985,800.00
 开发支出
 商誉
 长期待摊费用                                       3,451,645.19
 递延所得税资产                                   42,112,472.62      42,112,472.62
 其他非流动资产
   非流动资产合计                               3,981,499,659.13   3,946,960,990.87
     资产总计                                   6,393,533,504.87   6,213,195,656.30
流动负债:
 短期借款                                       1,805,000,000.00   1,884,000,000.00
  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
 应付账款                                        121,919,071.25     107,063,797.01
 预收款项                                         53,253,165.36      49,902,376.19
 应付职工薪酬                                         836,371.76     11,550,931.64
 应交税费                                         16,053,913.65      16,053,993.30
 应付利息                                           1,694,749.57       2,860,022.50
 应付股利
 其他应付款                                      717,547,701.19     793,749,158.52
                                      11 / 19
                                      2017 年第三季度报告



  划分为持有待售的负债
  一年内到期的非流动负债
  其他流动负债
    流动负债合计                                      2,716,304,972.78            2,865,180,279.16
非流动负债:
  长期借款                                             603,000,000.00              603,000,000.00
  应付债券
  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
  递延收益
  递延所得税负债
  其他非流动负债
    非流动负债合计                                     603,000,000.00              603,000,000.00
      负债合计                                        3,319,304,972.78            3,468,180,279.16
所有者权益:
  股本                                                 937,729,472.00              937,729,472.00
  其他权益工具
  其中:优先股
          永续债
  资本公积                                            1,801,067,153.44            1,801,067,153.44
  减:库存股
  其他综合收益
  专项储备
  盈余公积                                               66,496,589.63              43,163,803.67
  未分配利润                                           268,935,317.02               -36,945,051.97
    所有者权益合计                                    3,074,228,532.09            2,745,015,377.14
      负债和所有者权益总计                            6,393,533,504.87            6,213,195,656.30


法定代表人:夏旭升          主管会计工作负责人:刘云霞财务总监              会计机构负责人:管军

                                          合并利润表
                                        2017 年 1—9 月
编制单位:上海梅林正广和股份有限公司
                                                 单位:元 币种:人民币 审计类型:未经审计
                                                              年初至报告期        上年年初至报告
                         本期金额           上期金额
         项目                                                 期末金额 (1-9      期期末金额(1-9
                         (7-9 月)         (7-9 月)
                                                                  月)                  月)
一、营业总收入       4,705,684,239.05    3,152,829,308.43     16,881,921,357.78   9,729,743,079.76

                                            12 / 19
                                      2017 年第三季度报告



其中:营业收入         4,705,684,239.05   3,152,829,308.43   16,881,921,357.78   9,729,743,079.76
       利息收入
       已赚保费
       手续费及佣金
收入
二、营业总成本         4,748,428,415.64   3,013,499,856.59   16,506,047,356.45   9,274,155,605.86
其中:营业成本         4,251,870,167.42   2,657,914,971.97   14,663,587,721.16   8,173,291,409.08
       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
       税金及附加        10,886,404.85        7,516,029.75      33,842,106.50      28,589,190.88
       销售费用         328,516,425.76     235,007,316.53     1,224,032,493.38    746,510,252.43
       管理费用         164,344,379.64      97,552,569.00      492,580,953.58     289,693,681.40
       财务费用           -8,282,612.81     19,987,491.53       71,151,711.00      41,401,453.70
       资产减值损失        1,093,650.78      -4,478,522.19      20,852,370.83       -5,330,381.63
  加:公允价值变动       -40,889,296.85                         19,445,370.65
收益(损失以“-”
号填列)
      投资收益(损       17,479,232.41        7,189,544.71      67,769,255.29      23,574,677.70
失以“-”号填列)
      其中:对联营       13,077,065.96         -191,112.16      63,712,031.09       -2,143,866.30
企业和合营企业的投
资收益
      汇兑收益(损
失以“-”号填列)
       其他收益            3,737,099.02                         11,757,545.40
三、营业利润(亏损       -62,417,142.01    146,518,996.55      474,846,172.67     479,162,151.60
以“-”号填列)
  加:营业外收入         17,831,065.33      17,976,771.64       41,139,793.19      42,834,515.83
      其中:非流动          106,422.21         601,375.02         3,367,824.31        825,285.60
资产处置利得
  减:营业外支出           1,322,280.56       1,147,022.45        3,727,716.84       3,212,685.10
      其中:非流动          257,335.97         529,232.69         1,660,878.60        960,115.99
资产处置损失
四、利润总额(亏损       -45,908,357.24    163,348,745.74      512,258,249.02     518,783,982.33
总额以“-”号填列)

                                            13 / 19
                                  2017 年第三季度报告



  减:所得税费用     -44,727,063.53    15,745,238.24     46,173,751.27    54,808,527.23
五、净利润(净亏损    -1,181,293.71   147,603,507.50    466,084,497.75   463,975,455.10
以“-”号填列)
  归属于母公司所有   20,742,436.42     87,561,632.28    299,572,276.72   290,515,040.98
者的净利润
  少数股东损益       -21,923,730.13    60,041,875.22    166,512,221.03   173,460,414.12
六、其他综合收益的   -79,145,887.40       113,157.04    -28,445,101.85   -12,571,689.97
税后净额
  归属母公司所有者   -39,280,531.85       162,663.78    -16,008,210.11    -9,516,675.12
的其他综合收益的税
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   -39,280,531.85       162,663.78    -16,008,210.11    -9,516,675.12
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     -958,118.91        -150,520.50    -6,137,645.43    -9,288,479.49
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   -38,322,412.94       313,184.28     -9,870,564.68      -228,195.63
表折算差额
      6.其他
  归属于少数股东的   -39,865,355.55        -49,506.74   -12,436,891.74    -3,055,014.85
其他综合收益的税后
净额
七、综合收益总额     -80,327,181.11   144,711,156.44    437,639,395.90   451,403,765.13

                                        14 / 19
                                      2017 年第三季度报告



  归属于母公司所有     -18,538,095.43      87,724,296.06           283,564,066.61    280,998,365.86
者的综合收益总额
  归属于少数股东的     -61,789,085.68      56,986,860.38           154,075,329.29    170,405,399.27
综合收益总额
八、每股收益:
  (一)基本每股收               0.022                0.094                0.319             0.310
益(元/股)
  (二)稀释每股收               0.022                0.094                0.319             0.310
益(元/股)


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:0 元, 上期被合并方实现的
净利润为: 0 元。
法定代表人:夏旭升    主管会计工作负责人:刘云霞财务总监          会计机构负责人:管军



                                       母公司利润表
                                      2017 年 1—9 月
编制单位:上海梅林正广和股份有限公司
                                              单位:元 币种:人民币 审计类型:未经审计
                                                           年初至报告期 上年年初至报
                              本期金额          上期金额
          项目                                               期末金额     告期期末金额
                              (7-9 月)        (7-9 月)
                                                             (1-9 月)     (1-9 月)
一、营业收入                   302,916,998.93   276,448,364.61      899,393,474.75   797,690,611.57
  减:营业成本                 240,529,860.46   220,091,713.09      706,039,105.96   629,822,752.41
       税金及附加                 851,102.15          856,645.11      2,939,337.61     2,491,389.98
       销售费用                 19,603,924.20    20,961,648.43       64,320,160.70    59,107,323.61
       管理费用                 12,957,676.94    12,284,951.80       39,812,225.22    34,903,622.07
       财务费用                 27,057,298.05    17,423,818.78       77,828,714.41    42,074,304.48
       资产减值损失
  加:公允价值变动收益(损
失以“-”号填列)
      投资收益(损失以“-”    96,021,808.53      -191,112.16      328,776,341.99    49,904,074.69
号填列)
      其中:对联营企业和合        -335,041.98      -191,112.16         -399,807.91    -2,143,866.30
营企业的投资收益
       其他收益
二、营业利润(亏损以“-”      97,938,945.66     4,638,475.24      337,230,272.84    79,195,293.71
号填列)
  加:营业外收入                  460,900.00           84,114.18        513,521.38      574,203.91
       其中:非流动资产处置
利得
  减:营业外支出                      686.27           31,190.05            686.27        80,101.51
       其中:非流动资产处置                                                               48,911.46
                                            15 / 19
                                     2017 年第三季度报告



损失
三、利润总额(亏损总额以       98,399,159.39     4,691,399.37   337,743,107.95   79,689,396.11
“-”号填列)
      减:所得税费用            2,513,864.06     2,500,000.00     8,529,953.00    8,000,000.00
四、净利润(净亏损以“-”     95,885,295.33     2,191,399.37   329,213,154.95   71,689,396.11
号填列)
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
有效部分
      5.外币财务报表折算差

      6.其他
六、综合收益总额               95,885,295.33     2,191,399.37   329,213,154.95   71,689,396.11
七、每股收益:
      (一)基本每股收益(元/
股)
      (二)稀释每股收益(元/
股)

法定代表人:夏旭升        主管会计工作负责人:刘云霞财务总监             会计机构负责人:管军

                                  合并现金流量表
                                    2017 年 1—9 月
编制单位:上海梅林正广和股份有限公司
                                            单位:元 币种:人民币 审计类型:未经审计
                   项目                   年初至报告期期末金额        上年年初至报告期期末
                                                (1-9 月)                金额(1-9 月)

                                           16 / 19
                                   2017 年第三季度报告



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                 18,401,960,331.12      11,005,360,755.38
  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金
  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                                     87,988,801.82      111,824,904.72
  收到其他与经营活动有关的现金                       60,024,532.95       60,948,989.74
    经营活动现金流入小计                       18,549,973,665.89      11,178,134,649.84
  购买商品、接受劳务支付的现金                 14,513,081,571.29       8,870,845,215.39
  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
  支付原保险合同赔付款项的现金
  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现金                   1,986,470,548.16     696,899,087.94
  支付的各项税费                                    333,740,893.04      319,188,709.43
  支付其他与经营活动有关的现金                      623,988,533.78      612,156,480.79
    经营活动现金流出小计                       17,457,281,546.27      10,499,089,493.55
      经营活动产生的现金流量净额                   1,092,692,119.62     679,045,156.29
二、投资活动产生的现金流量:
  收回投资收到的现金                                 11,328,894.46
  取得投资收益收到的现金                             43,289,884.90       38,352,210.79
  处置固定资产、无形资产和其他长期资                   1,405,938.94        1,019,171.53
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金
    投资活动现金流入小计                             56,024,718.30       39,371,382.32
  购建固定资产、无形资产和其他长期资                165,954,816.87       75,277,067.48
产支付的现金
  投资支付的现金
  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

                                         17 / 19
                                   2017 年第三季度报告



  支付其他与投资活动有关的现金
    投资活动现金流出小计                            165,954,816.87             75,277,067.48
      投资活动产生的现金流量净额                    -109,930,098.57           -35,905,685.16
三、筹资活动产生的现金流量:
  吸收投资收到的现金
  其中:子公司吸收少数股东投资收到的
现金
  取得借款收到的现金                               1,074,871,754.83         1,096,976,555.05
  发行债券收到的现金
  收到其他与筹资活动有关的现金                      345,000,000.00            246,461,165.46
    筹资活动现金流入小计                           1,419,871,754.83         1,343,437,720.51
  偿还债务支付的现金                               1,148,267,515.00         1,186,149,821.82
  分配股利、利润或偿付利息支付的现金                621,428,523.45             84,997,779.59
  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金                      426,900,000.00             84,578,000.00
    筹资活动现金流出小计                           2,196,596,038.45         1,355,725,601.41
      筹资活动产生的现金流量净额                    -776,724,283.62           -12,287,880.90
四、汇率变动对现金及现金等价物的影响                  -5,124,193.50              220,220.65
五、现金及现金等价物净增加额                        200,913,543.93            631,071,810.88
  加:期初现金及现金等价物余额                     3,250,976,702.33         2,013,279,213.31
六、期末现金及现金等价物余额                       3,451,890,246.26         2,644,351,024.19

法定代表人:夏旭升         主管会计工作负责人:刘云霞财务总监              会计机构负责人:
管军



                                  母公司现金流量表
                                    2017 年 1—9 月
编制单位:上海梅林正广和股份有限公司
                                            单位:元 币种:人民币 审计类型:未经审计
               项目                     年初至报告期期末金额          上年年初至报告期期末
                                              (1-9 月)                  金额(1-9 月)
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                      994,560,328.77            874,654,160.44
  收到的税费返还                                     30,224,053.74             44,025,875.58
  收到其他与经营活动有关的现金                      620,906,828.65            643,413,813.55
    经营活动现金流入小计                           1,645,691,211.16         1,562,093,849.57
  购买商品、接受劳务支付的现金                      894,404,835.35            726,506,027.87
  支付给职工以及为职工支付的现金                     32,105,722.71             27,977,495.21
  支付的各项税费                                     35,147,988.32             33,631,464.21
  支付其他与经营活动有关的现金                      696,627,312.80            606,703,885.91
    经营活动现金流出小计                           1,658,285,859.18         1,394,818,873.20
                                         18 / 19
                                   2017 年第三季度报告



  经营活动产生的现金流量净额                         -12,594,648.02        167,274,976.37
二、投资活动产生的现金流量:
  收回投资收到的现金
  取得投资收益收到的现金                            241,046,484.97          42,177,940.99
  处置固定资产、无形资产和其他长期资                                            20,000.00
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金
    投资活动现金流入小计                            241,046,484.97          42,197,940.99
  购建固定资产、无形资产和其他长期资                   3,916,178.78            361,724.72
产支付的现金
  投资支付的现金                                     32,136,219.15          25,725,156.80
  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金
    投资活动现金流出小计                             36,052,397.93          26,086,881.52
      投资活动产生的现金流量净额                    204,994,087.04          16,111,059.47
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                               1,030,000,000.00        934,000,000.00
  发行债券收到的现金
  收到其他与筹资活动有关的现金                       85,000,000.00         160,000,000.00
    筹资活动现金流入小计                           1,115,000,000.00       1,094,000,000.00
  偿还债务支付的现金                               1,089,998,868.75        913,000,000.00
  分配股利、利润或偿付利息支付的现金                 88,189,740.42          30,387,981.24
  支付其他与筹资活动有关的现金
    筹资活动现金流出小计                           1,178,188,609.17        943,387,981.24
      筹资活动产生的现金流量净额                     -63,188,609.17        150,612,018.76
四、汇率变动对现金及现金等价物的影响                  -2,323,039.84            202,759.00
五、现金及现金等价物净增加额                        126,887,790.01         334,200,813.60
  加:期初现金及现金等价物余额                      892,335,224.63         418,194,210.69
六、期末现金及现金等价物余额                       1,019,223,014.64        752,395,024.29

法定代表人:夏旭升     主管会计工作负责人:刘云霞财务总监             会计机构负责人:管军



4.2 审计报告
□ 适用 √不适用




                                         19 / 19