新闻源 财富源

2019年11月12日 星期二

宁波韵升(600366)公告正文

宁波韵升:2015年第三季度报告

公告日期:2015-10-27

                         2015 年第三季度报告



公司代码:600366                               公司简称:宁波韵升




                   宁波韵升股份有限公司



                   2015 年第三季度报告




                               1 / 21
                          2015 年第三季度报告




                             目录



一、   重要提示 ............................................... 3

二、   公司主要财务数据和股东变化 ............................. 3

三、   重要事项 ............................................... 6

四、   附录 ................................................... 8




                                2 / 21
                                   2015 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、高级管理人员应当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 公司负责人竺晓东、主管会计工作负责人陈新生及会计机构负责人(会计主管人员)胡余红

    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、 公司主要财务数据和股东变化


2.1 主要财务数据
                                                                    单位:元   币种:人民币
                                                                           本报告期末比上年
                          本报告期末                     上年度末
                                                                             度末增减(%)
总资产                   4,373,335,850.06            3,938,119,153.16                  11.05
归属于上市公司股东       3,464,424,142.66            3,091,724,424.39                  12.05
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)                   (%)
经营活动产生的现金         184,815,608.43                 166,415,174.68               11.06
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                 1,109,168,065.44            1,088,660,165.49                   1.88
归属于上市公司股东         299,817,983.69                 189,734,958.50               58.02
的净利润
归属于上市公司股东         216,178,165.53                 139,544,315.00               54.92
的扣除非经常性损益
的净利润

                                         3 / 21
                                    2015 年第三季度报告



加权平均净资产收益                     9.15                            6.19                   增加
率(%)                                                                              2.96 个百分点
基本每股收益(元/股)                0.5488                       0.3688                        48.81
稀释每股收益(元/股)                0.5488                       0.3688                        48.81



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         年初至报告期末 说
                        项目
                                                       (7-9 月)        金额(1-9 月)   明
非流动资产处置损益                                        1,542,458.29             960,164.03
计入当期损益的政府补助,但与公司正常经营业务              9,738,042.51        38,754,677.51
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
委托他人投资或管理资产的损益                              8,708,065.03        26,233,221.67
除同公司正常经营业务相关的有效套期保值业务             -3,812,023.59          10,429,586.34
外,持有交易性金融资产、交易性金融负债产生的
公允价值变动损益,以及处置交易性金融资产、交
易性金融负债和可供出售金融资产取得的投资收益
对外委托贷款取得的损益                                    4,758,333.31        20,693,369.48
除上述各项之外的其他营业外收入和支出                       227,795.01          4,625,951.60
所得税影响额                                           -3,959,607.38      -16,582,964.16
少数股东权益影响额(税后)                             -1,106,596.84          -1,474,188.31
                        合计                           16,096,466.34          83,639,818.16



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)                                                                              41,922
                                   前十名股东持股情况
         股东名称              期末持股数      比例    持有有    质押或冻结            股东性质
         (全称)                  量          (%)     限售条      情况
                                                       件股份    股份         数
                                                       数量      状态         量
韵升控股集团有限公司           174,895,630     32.69              无                境内非国有法人
浙江信达地产有限公司           10,469,563       1.96              无                境内非国有法人
中国证券金融股份有限公司         5,820,640      1.09             未知                  国有法人
中国节能减排有限公司             4,662,832      0.87              无                   国有法人
中国工商银行-华安中小盘         4,500,592      0.84                                     未知
                                                                 未知
成长混合型证券投资基金
中国银行-易方达积极成长         3,999,874      0.75                                     未知
                                                                 未知
证券投资基金
                                            4 / 21
                                   2015 年第三季度报告



中国工商银行-建信优化配      3,910,788       0.73                              未知
                                                              未知
置混合型证券投资基金
中国银行股份有限公司-华      3,802,800       0.71                              未知
夏新经济灵活配置混合型发                                      未知
起式证券投资基金
全国社保基金一一一组合        3,743,139       0.70            未知              未知
中国银行-工银瑞信核心价      3,499,824       0.65                              未知
                                                              未知
值股票型证券投资基金
                            前十名无限售条件股东持股情况
股东名称                                  持有无限售条件             股份种类及数量
                                            流通股的数量          种类            数量
韵升控股集团有限公司                          174,895,630     人民币普通股    174,895,630
浙江信达地产有限公司                           10,469,563     人民币普通股     10,469,563
中国证券金融股份有限公司                          5,820,640   人民币普通股      5,820,640
中国节能减排有限公司                              4,662,832   人民币普通股      4,662,832
中国工商银行-华安中小盘成长混合型证              4,500,592                     4,500,592
                                                              人民币普通股
券投资基金
中国银行-易方达积极成长证券投资基金              3,999,874   人民币普通股      3,999,874
中国工商银行-建信优化配置混合型证券              3,910,788                     3,910,788
                                                              人民币普通股
投资基金
中国银行股份有限公司-华夏新经济灵活              3,802,800                     3,802,800
                                                              人民币普通股
配置混合型发起式证券投资基金
全国社保基金一一一组合                            3,743,139   人民币普通股      3,743,139
中国银行-工银瑞信核心价值股票型证券              3,499,824                     3,499,824
                                                              人民币普通股
投资基金
上述股东关联关系或一致行动的说明        (1)前 10 名股东中的第 1、2、4 名股东,不存在关联
                                        关系或属于《上市公司股东持股变动信息披露管理办
                                        法》规定的一致行动人。
                                        (2)前 10 名股东中的第 3、5-10 名为社会公众股股东,
                                        本公司未知其持股数量的增减变化和质押、冻结等情
                                        况,也不知其相互之间是否存在关联关系或是否属于
                                        一致行动人。



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




                                         5 / 21
                                   2015 年第三季度报告




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


      科目              本期数             上年同期数      变动比
                                                                     变动说明
                                                           例(%)
 营业收入            1,109,168,065.44   1,088,660,165.49      1.88   钕铁硼产品销售量同
                                                                     比增加,售价同比下降
 营业成本              825,011,867.33     759,945,230.02      8.56   钕铁硼产品销售量同
                                                                     比增加
 销售费用               13,036,981.35      15,663,289.26    -16.77
 管理费用              146,653,557.34     150,621,581.50     -2.63
 财务费用              -38,773,048.32      -6,047,204.56    541.17   存款利息收入与汇兑
                                                                     收益同比增加
 经营活动产生的        184,815,608.43     166,415,174.68     11.06
 现金流量净额
 投资活动产生的       -395,560,911.65     -86,970,603.33    354.82   购买理财产品的金额
 现金流量净额                                                        同比增加
 筹资活动产生的        207,647,855.57    -114,550,262.04   -281.27   归还银行借款的金额
 现金流量净额                                                        同比减少




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
    2015 年 8 月 19 日,公司召开了 2015 年第一次临时股东大会,审议通过了《关于公司发行股

份购买资产报告书(草案)》等相关议案,并于 2015 年 9 月 25 日收到中国证券监督管理委员会

(以下简称“中国证监会”)出具的《中国证监会行政许可项目审查一次反馈意见通知书》 152586

号)。目前,公司与相关中介机构正按照上述通知书的要求,积极准备反馈材料,将在规定的期限

内及时组织有关材料报送中国证监会行政许可申请受理部门。



3.3 公司及持股 5%以上的股东承诺事项履行情况
□适用 √不适用




                                         6 / 21
                                  2015 年第三季度报告




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
    公司钕铁硼产品销售量同比增长,同时公司投资与理财实现的收益有较大幅度增长,预计年

初至下一报告期期末的累计净利润同比增长 50%以上。




                                                   公司名称    宁波韵升股份有限公司
                                                  法定代表人          竺晓东
                                                        日期    2015 年 10 月 23 日




                                        7 / 21
                                 2015 年第三季度报告




四、 附录


4.1 财务报表
                                      合并资产负债表
                                     2015 年 9 月 30 日
编制单位:宁波韵升股份有限公司

                                               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                                          271,021,467.74             266,707,852.51
  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                   40,995,400.00              29,106,450.00
益的金融资产
  衍生金融资产
  应收票据                                           42,026,360.28              24,206,847.00
  应收账款                                          325,318,189.70             267,004,101.09
  预付款项                                           60,258,379.26               7,676,223.17
  应收保费
  应收分保账款
  应收分保合同准备金
  应收利息                                           20,739,921.39               4,796,491.63
  应收股利
  其他应收款                                          2,215,516.16               2,292,475.08
  买入返售金融资产
  存货                                              427,451,840.62             484,551,511.07
  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                                  1,152,970,633.90             1,326,463,445.59
    流动资产合计                                2,342,997,709.05             2,412,805,397.14
非流动资产:
  发放贷款及垫款
  可供出售金融资产                                  563,000,000.00             242,800,000.00
  持有至到期投资
  长期应收款
  长期股权投资                                      270,050,079.51             154,834,513.45
  投资性房地产                                      142,502,755.70             145,670,361.60
  固定资产                                          803,400,139.31             818,279,139.86
  在建工程                                           32,162,092.32              10,874,236.19

                                          8 / 21
                                 2015 年第三季度报告



  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                                      170,623,639.36        117,579,910.41
  开发支出
  商誉
  长期待摊费用                                    5,356,741.45          4,874,079.11
  递延所得税资产                                13,415,925.27         23,716,860.92
  其他非流动资产                                29,826,768.09           6,684,654.48
    非流动资产合计                          2,030,338,141.01        1,525,313,756.02
      资产总计                              4,373,335,850.06        3,938,119,153.16
流动负债:
  短期借款                                      200,000,000.00        79,547,000.00
  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                                      108,300,000.00
  应付账款                                      67,419,936.61         162,008,333.11
  预收款项                                      12,843,225.11         24,236,389.74
  卖出回购金融资产款
  应付手续费及佣金
  应付职工薪酬                                  71,517,227.78         105,406,550.64
  应交税费                                      17,426,178.99         10,172,795.11
  应付利息                                             222,125.00        369,166.67
  应付股利
  其他应付款                                      7,747,010.23        14,000,186.70
  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                        290,000,000.00        20,000,000.00
  其他流动负债                                  23,313,097.33         40,768,286.28
    流动负债合计                                798,788,801.05        456,508,708.25
非流动负债:
  长期借款                                                            280,000,000.00
  应付债券
  其中:优先股
                                       9 / 21
                                 2015 年第三季度报告



         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                                             101,886.84                 762,264.18
  递延收益                                         1,020,000.00                 1,520,000.00
  递延所得税负债
  其他非流动负债                                       300,000.00                 300,000.00
    非流动负债合计                                 1,421,886.84               282,582,264.18
      负债合计                                   800,210,687.89               739,090,972.43
所有者权益
  股本                                           534,977,750.00               514,497,750.00
  其他权益工具
  其中:优先股
         永续债
  资本公积                                       447,648,272.52               292,431,701.30
  减:库存股
  其他综合收益                                   -1,370,450.99                 -1,455,164.35
  专项储备
  盈余公积                                       280,227,475.60               280,227,475.60
  一般风险准备
  未分配利润                                2,202,941,095.53                2,006,022,661.84
  归属于母公司所有者权益合计                3,464,424,142.66                3,091,724,424.39
  少数股东权益                                   108,701,019.51               107,303,756.34
    所有者权益合计                          3,573,125,162.17                3,199,028,180.73
      负债和所有者权益总计                  4,373,335,850.06                3,938,119,153.16


法定代表人:竺晓东        主管会计工作负责人:陈新生                会计机构负责人:胡余红




                                       10 / 21
                                 2015 年第三季度报告



                                  母公司资产负债表
                                  2015 年 9 月 30 日
编制单位:宁波韵升股份有限公司
                                              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                                         111,807,821.50          75,533,176.72
  以公允价值计量且其变动计入当期损益的             40,995,400.00           29,106,450.00
金融资产
  衍生金融资产
  应收票据                                          7,490,545.18            5,781,097.00
  应收账款                                         98,050,616.45           23,958,306.59
  预付款项                                         231,787,865.36           1,432,876.49
  应收利息                                          18,658,257.05           4,796,491.63
  应收股利
  其他应收款                                       44,628,104.30          256,180,288.73
  存货                                             35,557,435.08           14,127,932.28
  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                                     906,096,436.70       1,160,000,000.00
    流动资产合计                              1,495,072,481.62          1,570,916,619.44
非流动资产:
  可供出售金融资产                                 563,000,000.00         242,800,000.00
  持有至到期投资
  长期应收款
  长期股权投资                                1,077,808,619.86            965,481,613.23
  投资性房地产                                      66,235,454.00          68,188,290.69
  固定资产                                         192,699,041.68         196,524,192.84
  在建工程                                           7,303,260.90           4,254,114.80
  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                                         39,789,552.98           40,839,587.31
  开发支出
  商誉
  长期待摊费用                                       3,214,306.55           2,781,890.54
  递延所得税资产                                     3,177,680.33           1,862,897.25
  其他非流动资产                                 28,177,181.68              1,743,443.37
    非流动资产合计                            1,981,405,097.98          1,524,476,030.03
      资产总计                                3,476,477,579.60          3,095,392,649.47
流动负债:
  短期借款
  以公允价值计量且其变动计入当期损益的
                                         11 / 21
                                  2015 年第三季度报告



金融负债
  衍生金融负债
  应付票据                                        50,000,000.00
  应付账款                                          9,319,248.33               8,977,163.55
  预收款项                                          3,753,445.06               1,490,626.02
  应付职工薪酬                                      5,984,676.78              14,651,650.71
  应交税费                                          6,880,729.95               3,973,713.81
  应付利息                                           222,125.00                  369,166.67
  应付股利
  其他应付款                                      41,997,001.93               68,411,828.31
  划分为持有待售的负债
  一年内到期的非流动负债                          290,000,000.00              20,000,000.00
  其他流动负债                                      6,932,095.94              12,257,060.97
    流动负债合计                                  415,089,322.99             130,131,210.04
非流动负债:
  长期借款                                                                   280,000,000.00
  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                                           101,886.84                  762,264.18
  递延收益
  递延所得税负债
  其他非流动负债                                                                 500,000.00
    非流动负债合计                                   101,886.84              281,262,264.18
      负债合计                                    415,191,209.83             411,393,474.22
所有者权益:
  股本                                            534,977,750.00             514,497,750.00
  其他权益工具
  其中:优先股
        永续债
  资本公积                                        430,102,521.05             274,884,171.05
  减:库存股
  其他综合收益
  专项储备
  盈余公积                                     280,227,475.60                280,227,475.60
  未分配利润                                 1,815,978,623.12              1,614,389,778.60
    所有者权益合计                           3,061,286,369.77              2,683,999,175.25
      负债和所有者权益总计                   3,476,477,579.60              3,095,392,649.47

法定代表人:竺晓东         主管会计工作负责人:陈新生              会计机构负责人:胡余红

                                        12 / 21
                                    2015 年第三季度报告




                                       合并利润表
                                     2015 年 1—9 月
编制单位:宁波韵升股份有限公司
                                              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     394,471,171.69   339,189,773.92        1,109,168,065.44    1,088,660,165.49
其中:营业收入     394,471,171.69   339,189,773.92        1,109,168,065.44    1,088,660,165.49
       利息收入
       已赚保费
      手续费及
佣金收入
二、营业总成本     312,249,765.62   314,373,956.46          952,133,257.72      918,538,561.48
其中:营业成本     296,584,011.18   259,614,610.51          825,011,867.33      759,945,230.02
       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      2,748,881.42     2,097,234.06          10,168,453.36         6,560,861.57
及附加
       销售费用      1,306,619.03     4,114,048.23          13,036,981.35        15,663,289.26
       管理费用    59,287,253.02     54,118,551.60          146,653,557.34      150,621,581.50
       财务费用    -19,450,846.00     1,587,015.84          -38,773,048.32       -6,047,204.56
       资产减值    -28,226,153.03    -7,157,503.78          -3,964,553.34        -8,205,196.31
损失
  加:公允价值变   -4,357,314.66      1,356,055.44          -7,928,758.78         1,107,897.21
动收益(损失以
“-”号填列)
       投资收益      8,825,633.46    23,742,313.17          159,774,077.65       73,033,082.55
(损失以“-”号
填列)
      其中:对联
营企业和合营企
业的投资收益
                                          13 / 21
                                     2015 年第三季度报告



       汇兑收益
(损失以“-”号
填列)
三、营业利润(亏     86,689,724.87    49,914,186.07        308,880,126.59   244,262,583.77
损以“-”号填列)
  加:营业外收入     12,937,346.33     4,034,362.86        48,238,515.34    22,923,823.05
      其中:非流
动资产处置利得
  减:营业外支出      1,429,050.50     1,530,867.21          3,897,722.18     4,120,402.97
      其中:非流
动资产处置损失
四、利润总额(亏     98,198,020.70    52,417,681.72        353,220,919.75   263,066,003.85
损总额以“-”
号填列)
  减:所得税费用     13,630,422.30     5,694,440.82        34,146,312.72    43,472,050.11
五、净利润(净亏     84,567,598.40    46,723,240.90        319,074,607.03   219,593,953.74
损以“-”号填
列)
  归属于母公司       72,430,860.82    46,905,758.26        299,817,983.69   189,734,958.50
所有者的净利润
  少数股东损益       12,136,737.58      -182,517.36        19,256,623.34    29,858,995.24
六、其他综合收益       184,342.05                              84,713.36      -316,476.34
的税后净额
  归属母公司所         184,342.05                              84,713.36      -316,476.34
有者的其他综合
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       184,342.05                              84,713.36      -316,476.34
重分类进损益的
其他综合收益
      1.权益法                                                                   -405,450
下在被投资单位

                                           14 / 21
                                     2015 年第三季度报告



以后将重分类进
损益的其他综合
收益中享有的份

      2.可供出                                                                   45,249.75
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         184,342.05                              84,713.36         43,723.91
务报表折算差额
      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     84,751,940.45    46,723,240.90        319,159,320.39   219,277,477.40
  归属于母公司       72,615,202.87    46,905,758.26        299,902,697.05   189,418,482.16
所有者的综合收
益总额
   归属于少数股      12,136,737.58      -182,517.36        19,256,623.34     29,858,995.24
东的综合收益总

八、每股收益:
  (一)基本每股           0.1126             0.0912              0.5488            0.3688
收益(元/股)
  (二)稀释每股           0.1126             0.0912              0.5488            0.3688
收益(元/股)


法定代表人:竺晓东          主管会计工作负责人:陈新生            会计机构负责人:胡余红




                                           15 / 21
                                     2015 年第三季度报告




                                        母公司利润表
                                       2015 年 1—9 月
编制单位:宁波韵升股份有限公司
                                               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                 89,748,963.11      36,476,927.94      213,860,763.70   118,046,923.21
  减:营业成本               84,068,810.05      27,133,503.61      186,724,817.20    92,210,159.69
      营业税金及附加             712,336.01           704,255.77     2,176,052.11     2,432,731.98
      销售费用                1,412,634.06       1,947,047.12        5,359,869.18     7,088,497.98
      管理费用               14,417,218.51      18,633,793.94       43,892,357.47    46,405,275.50
      财务费用               -7,519,969.77      -1,147,088.56      -21,832,238.30    -3,493,524.86
      资产减值损失               -774,106.03    -3,653,287.60       -5,113,382.19       974,178.11
  加:公允价值变动收益(损   -4,357,314.66       1,356,055.44       -7,928,758.78     1,107,897.21
失以“-”号填列)
      投资收益(损失以        5,577,955.45      22,207,456.48      312,165,646.72   295,650,247.89
“-”号填列)
      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“-”   -1,347,318.93      16,422,215.58      306,890,176.17   269,187,749.91
号填列)
  加:营业外收入              2,092,464.52            454,510.46     9,711,029.97       653,454.15
      其中:非流动资产处
置利得                                  -
  减:营业外支出                 714,126.11            26,751.47       869,094.37       903,568.71
      其中:非流动资产处
置损失                                  -
三、利润总额(亏损总额以          31,019.48     16,849,974.57      315,732,111.77   268,937,635.35
“-”号填列)
    减:所得税费用            2,200,165.47       1,332,002.49       11,243,717.25     1,435,329.36
四、净利润(净亏损以“-”   -2,169,145.99      15,517,972.08      304,488,394.52   267,502,305.99
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
                                            16 / 21
                                   2015 年第三季度报告



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
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:竺晓东          主管会计工作负责人:陈新生   会计机构负责人:胡余红




                                         17 / 21
                                   2015 年第三季度报告




                                     合并现金流量表
                                     2015 年 1—9 月
编制单位:宁波韵升股份有限公司
                                            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                 1,381,838,666.00           1,448,942,812.86
  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                                   108,333,464.13           115,544,359.34
  收到其他与经营活动有关的现金                     130,828,614.14           52,986,266.28
    经营活动现金流入小计                       1,621,000,744.27           1,617,473,438.48
  购买商品、接受劳务支付的现金                 1,124,709,073.51           1,117,383,475.80
  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                   153,356,797.30           159,330,835.54
  支付的各项税费                                   84,013,884.41            97,718,026.42
  支付其他与经营活动有关的现金                     74,105,380.62            76,625,926.04
    经营活动现金流出小计                       1,436,185,135.84           1,451,058,263.80
      经营活动产生的现金流量净额                   184,815,608.43           166,415,174.68
二、投资活动产生的现金流量:
  收回投资收到的现金                           2,211,291,951.92           1,333,478,902.42
  取得投资收益收到的现金                           65,217,130.54            56,722,705.35
  处置固定资产、无形资产和其他长期资                 1,967,831.78           40,440,142.87
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

                                         18 / 21
                                   2015 年第三季度报告



    投资活动现金流入小计                       2,278,476,914.24         1,430,641,750.64
  购建固定资产、无形资产和其他长期资               106,778,560.85          83,540,596.54
产支付的现金
  投资支付的现金                               2,567,259,265.04         1,433,430,152.35
  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金                                                641,605.08
    投资活动现金流出小计                       2,674,037,825.89         1,517,612,353.97
      投资活动产生的现金流量净额                -395,560,911.65           -86,970,603.33
三、筹资活动产生的现金流量:
  吸收投资收到的现金                               168,550,400.00
  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                               200,000,000.00         380,340,000.00
  发行债券收到的现金
  收到其他与筹资活动有关的现金                     50,000,000.00          263,000,000.00
    筹资活动现金流入小计                           418,550,400.00         643,340,000.00
  偿还债务支付的现金                               79,547,000.00          580,000,000.00
  分配股利、利润或偿付利息支付的现金               131,355,544.43         114,890,262.04
  其中:子公司支付给少数股东的股利、               17,859,360.17           26,810,065.09
利润
  支付其他与筹资活动有关的现金                                             63,000,000.00
    筹资活动现金流出小计                           210,902,544.43         757,890,262.04
      筹资活动产生的现金流量净额                   207,647,855.57        -114,550,262.04
四、汇率变动对现金及现金等价物的影响                 2,928,425.28             514,934.14
五、现金及现金等价物净增加额                         -169,022.37          -34,590,756.55
  加:期初现金及现金等价物余额                     262,400,852.51       1,012,687,166.39
六、期末现金及现金等价物余额                       262,231,830.14         978,096,409.84

法定代表人:竺晓东         主管会计工作负责人:陈新生           会计机构负责人:胡余红




                                         19 / 21
                                   2015 年第三季度报告




                                     母公司现金流量表
                                       2015 年 1—9 月
编制单位:宁波韵升股份有限公司
                                             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                      128,466,226.09          155,497,858.43
  收到的税费返还                                    12,332,435.87
  收到其他与经营活动有关的现金                      414,712,104.92          165,283,666.24
    经营活动现金流入小计                            555,510,766.88          320,781,524.67
  购买商品、接受劳务支付的现金                      463,767,398.59           76,731,769.82
  支付给职工以及为职工支付的现金                    32,073,532.56            27,528,284.46
  支付的各项税费                                    21,419,752.16            16,529,286.18
  支付其他与经营活动有关的现金                      24,129,125.51           316,519,191.19
    经营活动现金流出小计                            541,389,808.82          437,308,531.65
  经营活动产生的现金流量净额                        14,120,958.06          -116,527,006.98
二、投资活动产生的现金流量:
  收回投资收到的现金                           2,211,291,951.92           1,333,478,902.42
  取得投资收益收到的现金                            222,538,493.07          289,242,960.21
  处置固定资产、无形资产和其他长期资                  1,845,471.22           38,830,203.35
产收回的现金净额
  处置子公司及其他营业单位收到的现                                           19,282,322.43
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                       2,435,675,916.21           1,680,834,388.41
  购建固定资产、无形资产和其他长期资                36,937,901.77             4,968,850.96
产支付的现金
  投资支付的现金                               2,427,259,265.04           1,330,830,152.35
  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                       2,464,197,166.81           1,335,799,003.31
      投资活动产生的现金流量净额                    -28,521,250.60          345,035,385.10
三、筹资活动产生的现金流量:
  吸收投资收到的现金                                168,550,400.00
  取得借款收到的现金                                                        300,000,000.00
  收到其他与筹资活动有关的现金
    筹资活动现金流入小计                            168,550,400.00          300,000,000.00
  偿还债务支付的现金                                10,000,000.00           380,000,000.00
  分配股利、利润或偿付利息支付的现金                111,384,407.14           87,175,921.86

                                          20 / 21
                                   2015 年第三季度报告



  支付其他与筹资活动有关的现金
    筹资活动现金流出小计                           121,384,407.14           467,175,921.86
      筹资活动产生的现金流量净额                   47,165,992.86           -167,175,921.86
四、汇率变动对现金及现金等价物的影响                     638,944.46              18,090.27
五、现金及现金等价物净增加额                       33,404,644.78             61,350,546.53
  加:期初现金及现金等价物余额                     75,533,176.72            708,554,930.40
六、期末现金及现金等价物余额                       108,937,821.50           769,905,476.93

法定代表人:竺晓东         主管会计工作负责人:陈新生             会计机构负责人:胡余红




4.2 审计报告
□适用 √不适用




                                         21 / 21