新闻源 财富源

2019年10月15日 星期二

豫光金铅(600531)公告正文

豫光金铅:2012年第三季度报告

公告日期:2012-10-30

河南豫光金铅股份有限公司
         600531


  2012 年第三季度报告
600531                                      河南豫光金铅股份有限公司 2012 年第三季度报告




                                          目录
§1   重要提示 .......................................................................... 2
§2   公司基本情况 ...................................................................... 2
§3   重要事项 .......................................................................... 3
§4   附录 .............................................................................. 6




                                              1
600531                                     河南豫光金铅股份有限公司 2012 年第三季度报告



§1 重要提示
1.1 本公司董事会、监事会及其董事、监事、高级管理人员保证本报告所载资料不存在任何虚假记载、
误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性承担个别及连带责任。

1.2 公司全体董事出席董事会会议。

1.3 公司第三季度财务报告未经审计。

1.4
公司负责人姓名                              杨安国
主管会计工作负责人姓名                      任文艺
会计机构负责人(会计主管人员)姓名          苗红强
公司负责人杨安国、主管会计工作负责人任文艺及会计机构负责人(会计主管人员)苗红强声明:保
证本季度报告中财务报告的真实、完整。

§2 公司基本情况
2.1 主要会计数据及财务指标
                                                                                   币种:人民币
                                                                                 本报告期末比
                                         本报告期末            上年度期末        上年度期末增
                                                                                     减(%)
 总资产(元)                            6,966,835,401.18    6,859,218,328.00                1.57
 所有者权益(或股东权益)(元)          1,844,715,299.51    1,842,033,252.48                0.15
 归属于上市公司股东的每股净资产(元/
                                                 6.2480                6.2389               0.15
 股)
                                                年初至报告期期末                 比上年同期增
                                                  (1-9 月)                        减(%)
 经营活动产生的现金流量净额(元)                             777,592,718.32              不适用
 每股经营活动产生的现金流量净额(元/
                                                                       2.6337             不适用
 股)
                                           报告期          年初至报告期期末      本报告期比上
                                         (7-9 月)         (1-9 月)         年同期增减(%)
 归属于上市公司股东的净利润(元)          21,831,863.11         37,551,858.33             -38.54
 基本每股收益(元/股)                            0.07                  0.13             -38.54
 扣除非经常性损益后的基本每股收益(元
                                                    0.01                -0.01             -88.89
 /股)
 稀释每股收益(元/股)                              0.07                 0.13           -38.54
                                                                                 减少 0.67 个百
 加权平均净资产收益率(%)                          1.20                 2.03
                                                                                           分点
 扣除非经常性损益后的加权平均净资产                                              减少 1.26 个百
                                                    0.15                -0.13
 收益率(%)                                                                               分点

扣除非经常性损益项目和金额:
                                                                         单位:元 币种:人民币
                                                                     年初至报告期期末金额
                             项目
                                                                           (1-9 月)
 计入当期损益的政府补助,但与公司正常经营业务密切相关,符合
                                                                                   7,742,385.56
 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
 除同公司正常经营业务相关的有效套期保值业务外,持有交易性金                       42,971,588.26

                                            2
600531                                    河南豫光金铅股份有限公司 2012 年第三季度报告



 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
 除上述各项之外的其他营业外收入和支出                                            1,724,704.20
 所得税影响额                                                                  -12,246,002.18
 少数股东权益影响额(税后)                                                       -245,370.00
                             合计                                               39,947,305.84

2.2 报告期末股东总人数及前十名无限售条件股东持股情况表
                                                                                         单位:股
 报告期末股东总数(户)                                                                    70,530
                             前十名无限售条件流通股股东持股情况
                                       期末持有无限售条
          股东名称(全称)                                                 种类
                                       件流通股的数量
 河南豫光金铅集团有限责任公司                125,353,660 人民币普通股
 中国黄金集团公司                             12,773,284 人民币普通股
 济源市财务开发公司                            1,876,410 人民币普通股
 中国建设银行-诺德价值优势股票型
                                               1,279,400 人民币普通股
 证券投资基金
 四川信托有限公司                              1,267,276 人民币普通股
 中融国际信托有限公司-融新 89 号资
                                                 745,697 人民币普通股
 金信托合同
 挪威中央银行                                    657,566 人民币普通股
 中融国际信托有限公司-中融鼎辉 1
                                                 575,700 人民币普通股
 号证券投资
 华泰证券股份有限公司客户信用交易
                                                 564,703 人民币普通股
 担保证券账户
 中国农业银行股份有限公司-南方中
                                                 545,185 人民币普通股
 证 500 指数证券投资基金(LOF)

§3 重要事项
3.1 公司主要会计报表项目、财务指标大幅度变动的情况及原因
√适用 □不适用
  (1) 资产负债表项目
                                                                                  单位:元
  资产负债表项目          期末余额       年初余额           比例                  备注

 交易性金融资产        120,178,277.38    50,129,678.40     139.73%   期货期末持仓增加

 应收账款              18,784,291.52     56,678,973.91     -66.86%   票据结算减少
                                                                     本期原料采购未结算货款增
 预付款项              638,486,657.07   315,193,349.22     102.57%
                                                                     加
 其他应收款            167,180,570.61    69,979,314.59     138.90%   本期期货保证金增加

 可供出售金融资产      23,434,974.53     36,018,208.61     -34.94%   本期投资的股票价格下跌

 在建工程              235,079,334.79   105,222,613.50     123.41%   本期新增工程项目

 交易性金融负债        950,824,600.00   502,886,720.00      89.07%   本期黄金租赁增加




                                            3
600531                                        河南豫光金铅股份有限公司 2012 年第三季度报告



 预收款项               199,486,402.21     105,263,153.28       89.51%   本期销售未结算货款增加

 应交税费                 8,217,542.73      22,103,317.66      -62.82%   本期期末应付税费减少

 应付利息                 4,459,342.30       7,029,574.56      -36.56%   本期期末融资应付利息减少

 其他应付款              68,329,571.86      45,943,605.66       48.72%   本期期末期货保证金增加
 一年内到期的非流                                                        本期期末一年内到期长期借
                         51,000,000.00     413,986,280.00      -87.68%
 动负债                                                                  款减少
                                                                         本期期末交易性金融资产公
 递延所得税负债          11,094,021.32       7,939,475.07       39.73%
                                                                         允价值变动收益增加
                                                                         本期汇率上升外币折算差额
 外币报表折算差额         8,846,566.34       1,716,752.11      415.31%
                                                                         增加
 少数股东权益            52,547,512.96      23,608,401.25      122.58%   本期少数股东投资增加
 (2) 利润表项目
                                                                                     单位:元
                      年初至报告期末金
    利润表项目                             上年同期金额       变动比例               备注
                            额
 营业税金及附加           7,709,753.74      20,388,725.82      -62.19%   本期税费减少
                                                                         本期汇兑损失增加且融资规
 财务费用               166,530,919.90      89,097,979.28       86.91%
                                                                         模同比增加
                                                                         本期有色及贵金属市场价格
 资产减值损失           176,183,898.98      96,405,890.27       82.75%   波动较大,计提存货跌价准
                                                                         备增加
                                                                         本期交易性金融负债公允价
 公允价值变动收益         1,556,753.44      13,457,815.16      -88.43%
                                                                         值变动增加
 营业外收入              13,745,137.95      60,176,372.55      -77.16%   收到政府补助减少

 所得税费用              17,879,392.70      63,698,988.61      -71.93%   利润减少
 (3) 现金流量表项目
                                                                                     单位:元

  现金流量表项目         本期金额          上年同期金额       变动比例               备注
 经营活动产生的现
                          777,592,718.32     -72,691,490.90   1169.72%   本期采购支付减少
 金流量净额
 投资活动产生的现
                         -228,391,883.25    -184,072,838.53    -24.08%   本期期货投资增加
 金流量净额
 筹资活动产生的现
                         -216,012,047.34     -46,424,531.47   -365.30%   本期偿还借款增加
 金流量净额


3.2重大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 公司、股东及实际控制人承诺事项履行情况
□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大幅度变动的警示
及原因说明

                                               4
600531                               河南豫光金铅股份有限公司 2012 年第三季度报告



□ 适用 √不适用

3.5 报告期内现金分红政策的执行情况
本报告期内公司未进行现金分红。

                                                     河南豫光金铅股份有限公司
                                                        法定代表人:杨安国
                                                        2012 年 10 月 30 日




                                      5
600531                                     河南豫光金铅股份有限公司 2012 年第三季度报告



§4 附录
4.1
                                      合并资产负债表
                                     2012 年 9 月 30 日
编制单位: 河南豫光金铅股份有限公司
                                                  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                                       1,029,133,572.10            864,239,195.86
     结算备付金
     拆出资金
     交易性金融资产                                   120,178,277.38             50,129,678.40
     应收票据                                          23,007,496.16             28,364,560.00
     应收账款                                          18,784,291.52             56,678,973.91
     预付款项                                         638,486,657.07            315,193,349.22
     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
     其他应收款                                       167,180,570.61             69,979,314.59
     买入返售金融资产
     存货                                           3,330,657,711.22         3,940,960,737.59
     一年内到期的非流动资产
     其他流动资产                                     162,496,798.66           220,056,615.07
       流动资产合计                                 5,489,925,374.72         5,545,602,424.64
 非流动资产:
     发放委托贷款及垫款
     可供出售金融资产                                     23,434,974.53          36,018,208.61
     持有至到期投资
     长期应收款
     长期股权投资                                      57,425,715.47             66,166,504.48
     投资性房地产                                      17,615,665.04             18,075,633.26
     固定资产                                         905,490,767.59            875,433,222.28
     在建工程                                         235,079,334.79            105,222,613.50
     工程物资                                          11,986,239.89                315,239.97
     固定资产清理                                         270,056.07
     生产性生物资产
     油气资产
     无形资产                                         133,431,870.24            119,727,182.44
     开发支出
     商誉
     长期待摊费用
     递延所得税资产                                    58,485,982.84            58,967,878.82
     其他非流动资产                                    33,689,420.00            33,689,420.00
       非流动资产合计                               1,476,910,026.46         1,313,615,903.36
           资产总计                                 6,966,835,401.18         6,859,218,328.00


                                             6
600531                                   河南豫光金铅股份有限公司 2012 年第三季度报告



流动负债:
    短期借款                                    2,091,569,393.11      2,154,147,834.45
    向中央银行借款
    吸收存款及同业存放
    拆入资金
    交易性金融负债                                950,824,600.00        502,886,720.00
    应付票据                                      320,000,000.00        455,750,000.00
    应付账款                                      858,471,568.28        823,928,278.63
    预收款项                                      199,486,402.21        105,263,153.28
    卖出回购金融资产款
    应付手续费及佣金
    应付职工薪酬                                   56,236,855.88         67,194,888.38
    应交税费                                        8,217,542.73         22,103,317.66
    应付利息                                        4,459,342.30          7,029,574.56
    应付股利
    其他应付款                                     68,329,571.86         45,943,605.66
    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
    一年内到期的非流动负债                         51,000,000.00        413,986,280.00
    其他流动负债
      流动负债合计                              4,608,595,276.37      4,598,233,652.62
非流动负债:
    长期借款                                      381,904,300.00        314,510,070.00
    应付债券
    长期应付款
    专项应付款
    预计负债
    递延所得税负债                                 11,094,021.32          7,939,475.07
    其他非流动负债                                 67,978,991.02         72,893,476.58
      非流动负债合计                              460,977,312.34        395,343,021.65
        负债合计                                5,069,572,588.71      4,993,576,674.27
所有者权益(或股东权益):
    实收资本(或股本)                            295,250,776.00        295,250,776.00
    资本公积                                      754,207,072.83        768,681,620.75
    减:库存股
    专项储备                                        2,000,000.00
    盈余公积                                      141,025,300.95        141,025,300.95
    一般风险准备
    未分配利润                                    643,385,583.39        635,358,802.67
    外币报表折算差额                                8,846,566.34          1,716,752.11
    归属于母公司所有者权益合计                  1,844,715,299.51      1,842,033,252.48
    少数股东权益                                   52,547,512.96         23,608,401.25
          所有者权益合计                        1,897,262,812.47      1,865,641,653.73
        负债和所有者权益总计                    6,966,835,401.18      6,859,218,328.00
公司法定代表人: 杨安国 主管会计工作负责人:任文艺 会计机构负责人:苗红强


                                          7
600531                                      河南豫光金铅股份有限公司 2012 年第三季度报告



                                     母公司资产负债表
                                     2012 年 9 月 30 日
编制单位: 河南豫光金铅股份有限公司
                                                      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                                         967,005,809.15             841,575,905.34
     交易性金融资产                                   120,178,277.38              50,129,678.40
     应收票据                                             20,007,496.16           28,364,560.00
     应收账款                                             18,806,980.65           56,678,973.91
     预付款项                                         556,495,933.23             354,177,100.35
     应收利息
     应收股利
     其他应收款                                       166,316,761.39              69,979,314.59
     存货                                           3,332,273,392.68          3,948,425,814.18
     一年内到期的非流动资产
     其他流动资产                                     162,462,656.51             220,056,615.07
         流动资产合计                               5,343,547,307.15          5,569,387,961.84
 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
     长期股权投资                                     205,325,878.79             151,451,776.98
     投资性房地产                                         17,615,665.04           18,075,633.26
     固定资产                                         902,986,244.97             874,694,887.66
     在建工程                                         215,319,202.06             105,222,613.50
     工程物资                                             11,986,239.89               315,239.97
     固定资产清理                                           270,056.07
     生产性生物资产
     油气资产
     无形资产                                         117,351,915.04             119,727,182.44
     开发支出
     商誉
     长期待摊费用
     递延所得税资产                                       53,264,494.69           56,953,279.68
     其他非流动资产                                       33,689,420.00           33,689,420.00
         非流动资产合计                             1,557,809,116.55          1,360,130,033.49
           资产总计                                 6,901,356,423.70          6,929,517,995.33

                                             8
600531                                   河南豫光金铅股份有限公司 2012 年第三季度报告



 流动负债:
     短期借款                                    2,091,569,393.11          2,082,147,834.45
     交易性金融负债                                950,824,600.00             502,886,720.00
     应付票据                                      320,000,000.00             535,750,000.00
     应付账款                                      847,680,372.61             883,124,918.18
     预收款项                                      196,119,283.01             122,713,153.28
     应付职工薪酬                                    55,708,506.46             67,117,919.58
     应交税费                                            39,240.14              3,098,543.96
     应付利息                                         4,459,342.30              6,870,822.56
     应付股利
     其他应付款                                      49,688,704.91             42,996,318.30
     一年内到期的非流动负债                          51,000,000.00            413,986,280.00
     其他流动负债
         流动负债合计                            4,567,089,442.54          4,660,692,510.31
 非流动负债:
     长期借款                                      381,904,300.00             314,510,070.00
     应付债券
     长期应付款
     专项应付款
     预计负债
     递延所得税负债                                  11,094,021.32              7,139,094.50
     其他非流动负债                                  67,978,991.02             72,893,476.58
         非流动负债合计                            460,977,312.34             394,542,641.08
           负债合计                              5,028,066,754.88          5,055,235,151.39
 所有者权益(或股东权益):
     实收资本(或股本)                            295,250,776.00             295,250,776.00
     资本公积                                      766,750,678.62             766,750,678.62
     减:库存股
     专项储备                                         2,000,000.00
     盈余公积                                      141,025,300.95             141,025,300.95
     一般风险准备
     未分配利润                                    668,262,913.25             671,256,088.37
 所有者权益(或股东权益)合计                    1,873,289,668.82          1,874,282,843.94
        负债和所有者权益(或股东权益)总计      6,901,356,423.70      6,929,517,995.33
公司法定代表人: 杨安国 主管会计工作负责人:任文艺 会计机构负责人:苗红强




                                          9
  600531                                         河南豫光金铅股份有限公司 2012 年第三季度报告



  4.2
                                              合并利润表
  编制单位: 河南豫光金铅股份有限公司
                                                           单位:元 币种:人民币 审计类型:经审计
                                                                                     上年年初至报告
                           本期金额           上期金额         年初至报告期期
         项目                                                                       期期末金额(1-9
                          (7-9 月)        (7-9 月)      末金额(1-9 月)
                                                                                           月)
一、营业总收入          2,879,172,591.60   3,134,119,097.30   8,515,585,856.19     9,227,774,726.16
       其中:营业收入   2,879,172,591.60   3,134,119,097.30   8,515,585,856.19     9,227,774,726.16
            利息收入
            已赚保费
            手续费及
佣金收入
二、营业总成本          2,787,343,722.75   3,104,321,556.31   8,447,464,257.19     9,059,681,560.44
       其中:营业成本   2,706,629,593.32   2,973,466,501.91   8,023,540,510.88     8,783,660,132.73

            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
                            1,355,650.94       6,523,376.14        7,709,753.74        20,388,725.82
及附加
            销售费用        1,434,146.00       3,523,549.16        5,408,717.73         7,702,076.31
            管理费用      24,660,039.58      20,802,704.02       68,090,455.96         62,426,756.03
            财务费用      53,293,561.65      26,813,137.64      166,530,919.90         89,097,979.28
            资产减值
                             -29,268.74      73,192,287.44      176,183,898.98         96,405,890.27
损失
       加:公允价值变
动收益(损失以“-”      -10,005,685.79       7,942,787.16        1,556,753.44        13,457,815.16
号填列)
           投资收益       -58,199,697.48     -12,361,669.36     -15,275,079.46        -17,077,093.32


                                                  10
  600531                                    河南豫光金铅股份有限公司 2012 年第三季度报告



(损失以“-”号填
列)
            其中:对
联营企业和合营企业      -2,914,342.73   -26,525,835.16      -8,725,662.83        -36,363,812.07
的投资收益
           汇兑收益
(损失以“-”号填
列)
三、营业利润(亏损
                        23,623,485.58   25,378,658.79       54,403,272.98        164,473,887.56
以“-”号填列)
       加:营业外收入    7,619,865.52   28,342,065.93       13,745,137.95         60,176,372.55
       减:营业外支出     255,000.00       158,110.43         4,278,048.19         4,033,844.03
         其中:非流动
资产处置损失
四、利润总额(亏损
                        30,988,351.10   53,562,614.29       63,870,362.74        220,616,416.08
总额以“-”号填列)
       减:所得税费用    7,144,672.82   17,115,223.96       17,879,392.70         63,698,988.61
五、净利润(净亏损
                        23,843,678.28   36,447,390.33       45,990,970.04        156,917,427.47
以“-”号填列)
       归属于母公司所
                        21,831,863.11   35,519,375.37       37,551,858.33        155,334,619.46
有者的净利润
       少数股东损益      2,011,815.17      928,014.96         8,439,111.71         1,582,808.01
六、每股收益:
       (一)基本每股
                                0.07              0.12                 0.13                0.53
收益
       (二)稀释每股
                                0.07              0.12                 0.13                0.53
收益
七、其他综合收益         7,150,304.31   -12,061,358.69      -7,344,733.69         -6,284,688.20
八、综合收益总额        30,993,982.59   24,386,031.64       38,646,236.35        150,632,739.27
       归属于母公司所
                        28,982,167.42   23,458,016.68       30,207,124.64        149,049,931.26
有者的综合收益总额
       归属于少数股东
                         2,011,815.17      928,014.96         8,439,111.71         1,582,808.01
的综合收益总额

  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。
  公司法定代表人: 杨安国 主管会计工作负责人:任文艺 会计机构负责人:苗红强



                                             11
     600531                                         河南豫光金铅股份有限公司 2012 年第三季度报告



                                                母公司利润表
     编制单位: 河南豫光金铅股份有限公司
                                                               单位:元 币种:人民币 审计类型:经审计
                                                                                        上年年初至报告
                              本期金额           上期金额          年初至报告期期
         项目                                                                          期期末金额(1-9
                             (7-9 月)        (7-9 月)       末金额(1-9 月)
                                                                                              月)
一、营业收入               2,892,301,051.27   3,128,996,363.46    8,515,243,542.80    9,222,784,051.53
       减:营业成本        2,731,356,164.60   2,966,363,730.42    8,065,270,889.57    8,779,569,449.20
              营业税金及
                                345,255.13        4,501,242.37        1,181,602.51        11,206,575.92
附加
              销售费用          698,391.43        2,637,721.69        2,726,085.89         6,135,336.85
              管理费用       23,586,312.84      20,434,598.49        63,619,041.49        61,268,785.68
              财务费用       53,375,396.61      25,860,629.92       164,103,756.84        88,062,422.95
              资产减值损
                                -29,268.74      73,192,287.44       176,183,898.98        96,416,391.52

       加:公允价值变
动收益(损失以“-”         -10,005,685.79       7,942,787.16        1,556,753.44        13,457,815.16
号填列)
              投资收益
(损失以“-”号填           -58,208,369.66        917,884.46       -15,277,908.02         5,411,890.12
列)
               其中:对
联营企业和合营企业           -2,920,421.71      -13,114,980.74       -8,725,898.18       -13,743,528.03
的投资收益
二、营业利润(亏损
                             14,754,743.95      44,866,824.75        28,437,112.94       198,994,794.69
以“-”号填列)
       加:营业外收入          7,619,865.52       2,111,417.64       12,927,237.95         4,753,930.85
       减:营业外支出           155,000.00         158,110.43         4,178,048.19         4,033,844.03
         其中:非流动
资产处置损失
三、利润总额(亏损
                             22,219,609.47      46,820,131.96        37,186,302.70       199,714,881.51
总额以“-”号填列)
       减:所得税费用          5,144,562.81     11,824,520.36        10,654,400.22        52,733,168.16
四、净利润(净亏损
                             17,075,046.66      34,995,611.60        26,531,902.48       146,981,713.35
以“-”号填列)
五、每股收益:
       (一)基本每股
收益
       (二)稀释每股
收益
六、其他综合收益
七、综合收益总额
  公司法定代表人: 杨安国         主管会计工作负责人:任文艺 会计机构负责人:苗红强


                                                     12
600531                                       河南豫光金铅股份有限公司 2012 年第三季度报告



4.3
                                        合并现金流量表
                                        2012 年 1—9 月
编制单位: 河南豫光金铅股份有限公司
                                                     单位:元 币种:人民币 审计类型:未经审计
                                                   年初至报告期期末金额    上年年初至报告期期末
                       项目
                                                        (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                     9,665,355,108.99       10,661,302,579.19

      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

      处置交易性金融资产净增加额

      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                                                               58,322,441.70

      收到其他与经营活动有关的现金                        21,608,464.86            49,838,530.78

         经营活动现金流入小计                          9,686,963,573.85       10,769,463,551.67

      购买商品、接受劳务支付的现金                     8,563,310,465.77       10,442,483,095.24

      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                      96,597,151.11            77,791,414.76

      支付的各项税费                                      174,653,430.85          279,014,929.12

      支付其他与经营活动有关的现金                        74,809,807.80            42,865,603.45

         经营活动现金流出小计                          8,909,370,855.53       10,842,155,042.57

           经营活动产生的现金流量净额                     777,592,718.32          -72,691,490.90

 二、投资活动产生的现金流量:


                                              13
600531                                    河南豫光金铅股份有限公司 2012 年第三季度报告



     收回投资收到的现金                              454,431,773.44             83,411,451.78

     取得投资收益收到的现金                            2,050,000.00                 950,000.00

     处置固定资产、无形资产和其他长期资产收
                                                                                 2,040,331.00
 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                        337,142.61                       0.00

         投资活动现金流入小计                        456,818,916.05             86,401,782.78

     购建固定资产、无形资产和其他长期资产支
                                                     186,065,537.07            215,184,311.21
 付的现金

     投资支付的现金                                  497,000,000.00             55,000,000.00

     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金                      2,145,262.23                 290,310.10

         投资活动现金流出小计                        685,210,799.30            270,474,621.31

            投资活动产生的现金流量净额             -228,391,883.25            -184,072,838.53

 三、筹资活动产生的现金流量:

     吸收投资收到的现金                               20,500,000.00                       0.00

     其中:子公司吸收少数股东投资收到的现金           20,050,000.00                       0.00

     取得借款收到的现金                            2,929,774,638.62         2,676,904,805.07

     发行债券收到的现金

     收到其他与筹资活动有关的现金                    959,551,624.00                       0.00

         筹资活动现金流入小计                      3,909,826,262.62         2,676,904,805.07

     偿还债务支付的现金                            3,317,213,834.99         2,582,813,792.88

     分配股利、利润或偿付利息支付的现金              183,541,128.62            132,424,827.63

     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                    625,083,346.35              8,090,716.03

         筹资活动现金流出小计                      4,125,838,309.96         2,723,329,336.54

            筹资活动产生的现金流量净额             -216,012,047.34             -46,424,531.47

 四、汇率变动对现金及现金等价物的影响                 -6,394,049.85             -8,195,187.55

 五、现金及现金等价物净增加额                        326,794,737.88           -311,384,048.45

     加:期初现金及现金等价物余额                    495,456,905.20            728,984,784.52

六、期末现金及现金等价物余额                     822,251,643.08        417,600,736.07
公司法定代表人: 杨安国 主管会计工作负责人:任文艺 会计机构负责人:苗红强

                                              14
600531                                     河南豫光金铅股份有限公司 2012 年第三季度报告



                                     母公司现金流量表
                                       2012 年 1—9 月
编制单位: 河南豫光金铅股份有限公司
                                                       单位:元 币种:人民币 审计类型:未经审计
                                                 年初至报告期期末金额 上年年初至报告期期末
                    项目
                                                       (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                9,580,176,300.75    10,620,609,664.34
    收到的税费返还
    收到其他与经营活动有关的现金                   19,309,198.95         47,638,572.52
      经营活动现金流入小计                      9,599,485,499.70    10,668,248,236.86
    购买商品、接受劳务支付的现金                8,643,688,620.15    10,403,763,161.87
    支付给职工以及为职工支付的现金                 95,328,220.03         77,475,459.06
    支付的各项税费                                 77,574,681.38        144,780,340.74
    支付其他与经营活动有关的现金                   69,233,509.12         39,479,084.19
      经营活动现金流出小计                      8,885,825,030.68    10,665,498,045.86
         经营活动产生的现金流量净额               713,660,469.02          2,750,191.00
二、投资活动产生的现金流量:
    收回投资收到的现金                            452,429,180.23         83,411,451.78
    取得投资收益收到的现金                          2,050,000.00            950,000.00
    处置固定资产、无形资产和其他长期资产收
                                                            0.00          2,040,331.00
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                        454,479,180.23         86,401,782.78
    购建固定资产、无形资产和其他长期资产支
                                                  148,519,325.78        215,184,311.21
付的现金
    投资支付的现金                                495,000,000.00         55,000,000.00
    取得子公司及其他营业单位支付的现金净额         64,500,000.00
    支付其他与投资活动有关的现金                    2,145,262.23            290,310.10
      投资活动现金流出小计                        710,164,588.01        270,474,621.31
         投资活动产生的现金流量净额              -255,685,407.78       -184,072,838.53
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                          2,929,774,638.62      2,604,904,805.07
    发行债券收到的现金                                                            0.00
    收到其他与筹资活动有关的现金                  959,551,624.00                  0.00
      筹资活动现金流入小计                      3,889,326,262.62      2,604,904,805.07
    偿还债务支付的现金                          3,245,213,834.99      2,570,813,792.88
    分配股利、利润或偿付利息支付的现金            183,541,128.62        132,424,827.63
    支付其他与筹资活动有关的现金                  625,083,346.35          8,090,716.03
      筹资活动现金流出小计                      4,053,838,309.96      2,711,329,336.54
         筹资活动产生的现金流量净额              -164,512,047.34       -106,424,531.47
四、汇率变动对现金及现金等价物的影响               -6,469,891.06         -8,075,245.45
五、现金及现金等价物净增加额                      286,993,122.84       -295,822,424.45
    加:期初现金及现金等价物余额                  472,793,614.68        697,979,469.66
六、期末现金及现金等价物余额                      759,786,737.52        402,157,045.21
公司法定代表人: 杨安国 主管会计工作负责人:任文艺 会计机构负责人:苗红强



                                            15