新闻源 财富源

2019年11月21日 星期四

精达股份(600577)公告正文

精达股份:2015年第三季度报告

公告日期:2015-10-30

                     2015 年第三季度报告



公司代码:600577                           公司简称:精达股份




          铜陵精达特种电磁线股份有限公司
                2015 年第三季度报告




                           1 / 20
                                 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...................................................................... 9




                                       2 / 20
                                     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 公司负责人李晓、主管会计工作负责人储忠京及会计机构负责人(会计主管人员)储忠京保

    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
                                                                       本报告期末比上年度末增
                      本报告期末                    上年度末
                                                                               减(%)
总资产              4,801,955,098.50             5,201,507,349.64                        -7.68
归属于上市公司股    2,760,700,546.41             2,734,261,116.24                           0.97
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)
经营活动产生的现      728,337,749.31                 701,816,125.40                         3.78
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            6,372,693,539.96             7,114,624,692.77                       -10.43
归属于上市公司股      121,067,325.49                 121,060,780.79                         0.01
东的净利润
归属于上市公司股       98,033,169.23                 110,459,302.85                     -11.25
东的扣除非经常性
损益的净利润

                                           3 / 20
                                        2015 年第三季度报告



   加权平均净资产收                  4.33                       6.73        减少 2.40 个百分点
   益率(%)
   基本每股收益(元/                 0.062                     0.062                      0.00
   股)
   稀释每股收益(元/                 0.062                     0.062                      0.00
   股)
    注:上年同期已按最新股本调整列报基本每股收益和稀释每股收益。

    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        年初至报告期末金额             说明
               项目
                                       (7-9 月)           (1-9 月)
非流动资产处置损益                                            -2,601,112.49
越权审批,或无正式批准文件,或偶发
性的税收返还、减免
计入当期损益的政府补助,但与公司正                                769,943.99
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
计入当期损益的对非金融企业收取的
资金占用费
企业取得子公司、联营企业及合营企业
的投资成本小于取得投资时应享有被
投资单位可辨认净资产公允价值产生
的收益
非货币性资产交换损益
委托他人投资或管理资产的损益
因不可抗力因素,如遭受自然灾害而计
提的各项资产减值准备
债务重组损益
企业重组费用,如安置职工的支出、整
合费用等
交易价格显失公允的交易产生的超过
公允价值部分的损益
同一控制下企业合并产生的子公司期
初至合并日的当期净损益
与公司正常经营业务无关的或有事项
产生的损益
除同公司正常经营业务相关的有效套         -147,155.00            6,757,070.00
期保值业务外,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

                                              4 / 20
                                                  2015 年第三季度报告



       性金融负债和可供出售金融资产取得
       的投资收益
       单独进行减值测试的应收款项减值准
       备转回
       对外委托贷款取得的损益                   5,974,222.22                21,744,357.97
       采用公允价值模式进行后续计量的投
       资性房地产公允价值变动产生的损益
       根据税收、会计等法律、法规的要求对
       当期损益进行一次性调整对当期损益
       的影响
       受托经营取得的托管费收入
       除上述各项之外的其他营业外收入和           1,064,001.52                -74,546.63
       支出
       其他符合非经常性损益定义的损益项
       目
       所得税影响额                              -2,669,359.06              -3,638,517.34
       少数股东权益影响额(税后)                  -577,260.43                  76,960.76
                      合计                        3,644,449.25              23,034,156.26



           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)                                                                                                 154,777
                                                 前十名股东持股情况
           股东名称             期末持股数量      比例      持有有限售条        质押或冻结情况             股东性质
           (全称)                               (%)         件股份数量    股份状          数量
                                                                              态
特华投资控股有限公司              426,208,383     21.80      268,096,514     质押      268,096,514      境内非国有法人
铜陵精达铜材(集团)有限责        165,519,130      8.47                 0              136,000,000      境内非国有法人
                                                                             质押
任公司
深圳市庆安投资有限公司            91,152,814       4.66       91,152,814     质押       91,152,814      境内非国有法人
大连饰家源有限公司                91,152,814       4.66       91,152,814     质押       91,152,814      境内非国有法人
大连祥溢投资有限公司              85,790,884       4.39       85,790,884     质押       85,790,884      境内非国有法人
安徽谦和科技发展有限公司          60,000,000       3.07                 0     无                   0    境内非国有法人
广州市特华投资管理有限公司        35,741,674       1.83                 0    质押       35,741,674      境内非国有法人
张青                                5,702,600      0.29                 0     无                   0     境内自然人
莫晓雅                              5,373,600      0.27                 0     无                   0     境内自然人
中国证券金融股份有限公司            5,289,600      0.27                 0     无                   0         未知
                                          前十名无限售条件股东持股情况
股东名称                                        持有无限售条件流                       股份种类及数量
                                                  通股的数量                    种类                       数量
铜陵精达铜材(集团)有限责任公司                     165,519,130            人民币普通股                   165,519,130
特华投资控股有限公司                                 158,111,869            人民币普通股                   158,111,869
                                                          5 / 20
                                                 2015 年第三季度报告



安徽谦和科技发展有限公司                             60,000,000            人民币普通股                 60,000,000
广州市特华投资管理有限公司                           35,741,674            人民币普通股                 35,741,674
张青                                                   5,702,600           人民币普通股                  5,702,600
莫晓雅                                                 5,373,600           人民币普通股                  5,373,600
中国证券金融股份有限公司                               5,289,600           人民币普通股                  5,289,600
华安财产保险股份有限公司-自有资金                     4,793,296           人民币普通股                  4,793,296
南京双安资产管理有限公司-双安誉信宏观                 4,546,300                                         4,546,300
                                                                           人民币普通股
对冲 4 号基金
重庆市金网科技发展有限公司                             2,252,000           人民币普通股                  2,252,000
上述股东关联关系或一致行动的说明            前十名股东中特华投资控股有限公司、广州市特华投资管理有限公司和
                                            华安财产保险股份有限公司为关联公司,与其他七名股东之间不存在关
                                            联关系,不属于《上市公司持股变动信息披露管理办法》中规定的一致
                                            行动人。未知其他股东之间是否存在关联关系,也未知是否属于《上市
                                            公司持股变动信息披露管理办法》及《上市公司收购管理办法》中规定
                                            的一致行动人。
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
         3.1.1 报告期内,资产负债表项目结构大幅变动原因分析


序        项目           期末数(元)      占资产比例(%)         期初数(元)         占资产比(%) 增减变动(%)
号   应收票据            554,622,423.14                11.55           457,219,200.22       例 8.79           31.40
2    应收利息              1,400,000.00                 0.03             6,042,098.13          0.12         -75.00
3    在建工程              26,155,356.42                0.54           16,107,800.85           0.31          74.19
4    其他非流动资产          316,190.65                 0.01             4,704,283.92          0.09         -88.89
5    短期借款            644,857,067.54                13.43       1,237,473,514.20           23.79         -43.55
6    衍生金融负债            715,050.00                 0.01               918,200.00          0.02         -50.00
7    应付票据            670,457,522.86                13.96           521,215,862.74         10.02          39.32
8    应付账款            292,652,008.02                 6.09           233,992,569.19          4.50          35.33
9    预收款项              16,200,476.44                0.34             6,835,634.00          0.13         161.54
10   应付利息              1,586,833.24                 0.03             2,757,946.98          0.05         -40.00

                                                       6 / 20
                                                     2015 年第三季度报告



 11    其他流动负债                3,561,498.68             0.07             2,519,071.25           0.05               40.00
 12    股本                 1,955,324,246.00               40.72           977,662,123.00          18.80           116.60
 13    资本公积                 22,834,073.14               0.48           902,729,983.84          17.36           -97.24
 14    其他综合收益                2,666,398.89             0.06              -471,918.09          -0.01           700.00

              (1)报告期内应收票据增加主要是公司回款增加所致;

              (2)报告期内应收利息下降主要是公司计提利息减少所致;

              (3)报告期内在建工程增加主要是子公司新建工程实施所致;

              (4)报告期内其他非流动资产下降主要是设备款减少所致;

              (5)报告期内短期借款下降主要是公司资金需求下降和开具银行票据所致;

              (6)报告期内衍生金融负债下降主要是期货期末持仓浮动盈亏所致;

              (7)报告期内应付票据增加主要是票据利率下降公司增加票据开票量所致;

              (8)报告期内应付账款增加主要是国庆备货未支付供应商货款所致;

              (9)报告期内预收款项增加主要是货物尚未交付所致;

              (10)报告期内应付利息减少主要是银行借款减少所致;

              (11)报告期内其他流动负债增加主要是计提运费所致;

              (12)报告期内股本增加主要是本期转增股本所致;

              (13)报告期内资本公积减少主要是本期转增股本所致;

              (14)报告期内其他综合收益增加主要是汇率变动所致。


              3.1.2 报告期内,利润表项目大幅变动原因分析
        序号                科目              2015 年 1-9 月(元)   2014 年 1-9 月(元)       增减变化(%)
          1      资产减值损失                        12,109,203.78             -1,686,018.77                  818.21
          2      公允价值变动收益                       203,150.00                 -9,675.00               2,199.74
          3      投资收益                            21,044,676.08              9,970,000.00                  111.08
          4      营业外支出                           5,530,155.90              2,556,284.38                  116.34

              (1)报告期内资产减值损失增加主要是计提坏账准备及存货跌价准备所致;
              (2)报告期内公允价值变动收益增加主要是本期期末未平仓期货交易价格变动所致;
              (3)报告期内投资收益增加主要是委托贷款利息收入所致;
              (4)报告期内营业外支出增加主要是本期精工里亚处置资产所致。

              3.1.3 报告期内,现金流量表项目大幅变动原因分析
                                                                                                      单位:元
序号                               科    目                           2015 年 1-9 月       2014 年 1-9 月     增减变化(%)
 1     取得投资收益收到的现金                                              25,265,092.53       9,970,000.00            153.41
 2     处置固定资产、无形资产和其他长期资产收回的现金净额                  6,504,979.84        23,124,215.43           -71.87
 3     收到其他与投资活动有关的现金                                    176,390,587.48          98,600,000.00            78.90
                                                           7 / 20
                                           2015 年第三季度报告



4   投资支付的现金                                                                121,540,000.00    -100.00
5   吸收投资收到的现金                                           12,000,000.00   984,169,966.23      -98.78
6   收到其他与筹资活动有关的现金                             279,580,745.03        17,100,000.00   1,534.98
7   偿还债务支付的现金                                      2,022,038,290.0      3,109,041,792.7     -34.96
8   分配股利、利润或偿付利息支付的现金                                    0                    9     58.73
9   支付其他与筹资活动有关的现金                             212,997,095.73        97,600,000.00     118.23

        (1)报告期内取得投资收益收到的现金本期增加主要是委托贷款利息收入所致;
        (2)报告期内处置固定资产、无形资产和其他长期资产收回的现金减少主要是本期江苏公司产品
        结构转型已完成所致;
        (3)报告期内收到其他与投资活动有关的现金本期与去年同期相比增加主要是本期委托贷款收回
        所致;
        (4)报告期内投资支付的现金本期减少主要是本期对外投资减少所致;
        (5)报告期内吸收投资收到的现金本期减少主要是本期无增发股本所致;
        (6)报告期内收到其他与筹资活动有关的现金本期增加主要是本期收回抵押质押资金所致;
        (7)报告期内偿还债务支付的现金本期减少主要是本期贷款增加较少所致;
        (8)报告期内分配股利、利润或偿付利息支付的现金增加主要是本期现金分红多所致;
        (9)报告期内支付其他与筹资活动有关的现金本期增加主要是本期质押资金所致。



        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 公司及持股 5%以上的股东承诺事项履行情况
        √适用 □不适用
        1、2015 年 7 月 8 日,公司控股股东特华投资控股有限公司(以下简称“特华投资”)致函公司,
        承诺特华投资或其关联公司拟计划通过证券公司、基金管理公司定向资产管理等方式增持公司股
        份,拟增持金额不超过人民币 1.2 亿元,通过上述方式增持的本公司股票特华投资或其关联公司
        承诺六个月内不减持。
        2、控股股东特华投资于 2015 年 9 月 14 日增持了公司股份。
        3、控股股东特华投资的一致行动人华安财产保险股份有限公司分别于 2015 年 9 月 2 日、15 日增
        持公司了股份。



        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



                                                 8 / 20
                                    2015 年第三季度报告



                                                                      铜陵精达特种电磁线股份
                                                          公司名称
                                                                      有限公司
                                                      法定代表人      李晓
                                                               日期   2015 年 10 月 29 日




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:铜陵精达特种电磁线股份有限公司

                                              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                                          589,005,795.33              636,184,865.12
  结算备付金
  拆出资金
  以公允价值计量且其变动计入当期损
益的金融资产
  衍生金融资产
  应收票据                                          554,622,423.14              457,219,200.22
  应收账款                                     1,167,128,319.59               1,494,454,912.72
  预付款项                                          127,348,022.91              110,733,691.75
  应收保费
  应收分保账款
  应收分保合同准备金
  应收利息                                            1,400,000.00                 6,042,098.13
  应收股利
  其他应收款                                         43,310,614.04               48,534,621.81
  买入返售金融资产
  存货                                              532,015,993.38              581,001,803.99
  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                                      303,979,756.58              322,284,787.50
    流动资产合计                               3,318,810,924.97               3,656,455,981.24
非流动资产:
  发放贷款及垫款
  可供出售金融资产                                  366,341,981.20              366,341,981.20
  持有至到期投资
                                          9 / 20
                                 2015 年第三季度报告



  长期应收款
  长期股权投资
  投资性房地产
  固定资产                                       885,082,265.95       952,195,207.00
  在建工程                                       26,155,356.42        16,107,800.85
  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                                       81,684,057.21        82,137,773.33
  开发支出
  商誉                                           97,443,652.95        97,443,652.95
  长期待摊费用
  递延所得税资产                                 26,120,669.15        26,120,669.15
  其他非流动资产                                       316,190.65       4,704,283.92
    非流动资产合计                          1,483,144,173.53        1,545,051,368.40
      资产总计                              4,801,955,098.50        5,201,507,349.64
流动负债:
  短期借款                                       644,857,067.54     1,237,473,514.20
  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                                         715,050.00        918,200.00
  应付票据                                       670,457,522.86       521,215,862.74
  应付账款                                       292,652,008.02       233,992,569.19
  预收款项                                       16,200,476.44          6,835,634.00
  卖出回购金融资产款
  应付手续费及佣金
  应付职工薪酬                                   43,693,673.17        54,226,404.69
  应交税费                                       32,401,120.53        34,405,195.64
  应付利息                                         1,586,833.24         2,757,946.98
  应付股利                                                              5,263,053.90
  其他应付款                                     24,921,796.07        24,604,026.81
  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
  其他流动负债                                     3,561,498.68         2,519,071.25
                                       10 / 20
                                   2015 年第三季度报告



    流动负债合计                              1,731,047,046.55             2,124,211,479.40
非流动负债:
  长期借款
  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                                             421,171.78               56,920.55
  预计负债
  递延收益                                          12,356,441.10             12,356,441.10
  递延所得税负债                                     3,232,469.98              3,232,469.98
  其他非流动负债
    非流动负债合计                                  16,010,082.86             15,645,831.63
      负债合计                                1,747,057,129.41             2,139,857,311.03
所有者权益
  股本                                        1,955,324,246.00               977,662,123.00
  其他权益工具
  其中:优先股
         永续债
  资本公积                                          22,834,073.14            902,729,983.84
  减:库存股
  其他综合收益                                       2,666,398.89               -471,918.09
  专项储备                                               185,859.11              185,859.11
  盈余公积                                          67,061,753.27             67,061,753.27
  一般风险准备
  未分配利润                                       712,628,216.00            787,093,315.11
  归属于母公司所有者权益合计                  2,760,700,546.41             2,734,261,116.24
  少数股东权益                                     294,197,422.68            327,388,922.37
    所有者权益合计                            3,054,897,969.09             3,061,650,038.61
      负债和所有者权益总计                    4,801,955,098.50             5,201,507,349.64
法定代表人:李晓         主管会计工作负责人:储忠京              会计机构负责人:储忠京



                                   母公司资产负债表
                                   2015 年 9 月 30 日
编制单位:铜陵精达特种电磁线股份有限公司
                                               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                                         160,234,396.83            247,825,608.06
  以公允价值计量且其变动计入当期损

                                         11 / 20
                                 2015 年第三季度报告



益的金融资产
  衍生金融资产
  应收票据                                       43,327,740.05      74,530,133.19
  应收账款                                         3,316,525.29        806,233.95
  预付款项
  应收利息                                                            6,042,098.13
  应收股利
  其他应收款                                     524,258,622.32     723,929,350.89
  存货
  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                                   301,271,764.84     306,271,764.84
    流动资产合计                            1,032,409,049.33      1,359,405,189.06
非流动资产:
  可供出售金融资产                               121,540,000.00     121,540,000.00
  持有至到期投资
  长期应收款
  长期股权投资                              1,636,546,921.79      1,501,546,921.79
  投资性房地产
  固定资产                                       22,941,688.95      20,384,434.24
  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                                          423,333.36         432,473.22
  开发支出
  商誉
  长期待摊费用
  递延所得税资产                                    227,316.29         227,316.29
  其他非流动资产
    非流动资产合计                          1,781,679,260.39      1,644,131,145.54
      资产总计                              2,814,088,309.72      3,003,536,334.60
流动负债:
  短期借款                                       124,000,000.00     495,000,000.00
  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                                       150,000,000.00     58,000,000.00
  应付账款                                         3,004,855.33        826,965.04
  预收款项
  应付职工薪酬                                      409,535.63         788,801.63
                                       12 / 20
                                  2015 年第三季度报告



  应交税费                                        12,925,863.88             2,557,819.44
  应付利息
  应付股利
  其他应付款                                      41,472,991.55            46,151,262.63
  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                                  331,813,246.39          603,324,848.74
非流动负债:
  长期借款
  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                                            855,678.73              855,678.73
  递延所得税负债
  其他非流动负债
    非流动负债合计                                    855,678.73              855,678.73
      负债合计                                    332,668,925.12          604,180,527.47
所有者权益:
  股本                                       1,955,324,246.00             977,662,123.00
  其他权益工具
  其中:优先股
         永续债
  资本公积                                        80,130,082.84           960,025,993.54
  减:库存股
  其他综合收益
  专项储备
  盈余公积                                        67,061,753.27            67,061,753.27
  未分配利润                                      378,903,302.49          394,605,937.32
    所有者权益合计                           2,481,419,384.60           2,399,355,807.13
      负债和所有者权益总计                   2,814,088,309.72           3,003,536,334.60


法定代表人:李晓         主管会计工作负责人:储忠京           会计机构负责人:储忠京

                                      合并利润表
                                    2015 年 1—9 月
编制单位:铜陵精达特种电磁线股份有限公司
                                            单位:元     币种:人民币   审计类型:未经审计
                                        13 / 20
                                             2015 年第三季度报告



                                                                       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               1,850,128,199.86    2,260,094,565.99    6,372,693,539.96   7,114,624,692.77
其中:营业收入               1,850,128,199.86    2,260,094,565.99    6,372,693,539.96   7,114,624,692.77
利息收入
已赚保费
手续费及佣金收入
二、营业总成本               1,805,817,533.15    2,217,772,179.29    6,218,052,584.29   6,948,105,769.24
其中:营业成本               1,668,389,539.82    2,039,359,503.53    5,738,226,656.18   6,453,048,432.49
利息支出
手续费及佣金支出
退保金
赔付支出净额
提取保险合同准备金净额
保单红利支出
分保费用
营业税金及附加                  4,174,715.97          3,438,557.14     12,575,111.12      11,190,071.21
销售费用                       35,354,384.20         31,627,753.36     97,037,732.99      92,623,527.82
管理费用                       81,113,599.76        100,098,510.98     284,587,727.18     293,928,189.78
财务费用                       13,885,139.62         41,146,076.43     73,516,153.04      99,001,566.71
资产减值损失                    2,900,153.78          2,101,777.85     12,109,203.78      -1,686,018.77
  加:公允价值变动收益           -498,800.00            852,350.00        203,150.00          -9,675.00
(损失以“-”号填列)
投资收益(损失以“-”号        8,784,994.03          5,720,000.00     21,044,676.08        9,970,000.00
填列)
其中:对联营企业和合营企
业的投资收益
汇兑收益(损失以“-”号
填列)
三、营业利润(亏损以“-”     52,596,860.74         48,894,736.70     175,888,781.75     176,479,248.53
号填列)
加:营业外收入                  1,243,640.23          1,006,781.69       3,624,440.77       3,197,437.32
其中:非流动资产处置利得
减:营业外支出                    179,638.71                             5,530,155.90       2,556,284.38
其中:非流动资产处置损失
四、利润总额(亏损总额以       53,660,862.26         49,901,518.39     173,983,066.62     177,120,401.47
“-”号填列)
减:所得税费用                 13,834,268.68          9,539,074.66     37,107,785.82      38,473,863.78
五、净利润(净亏损以           39,826,593.58         40,362,443.73     136,875,280.80     138,646,537.69
“-”号填列)
归属于母公司所有者的净         35,118,899.25         35,674,792.23     121,067,325.49     121,060,780.79

                                                   14 / 20
                                         2015 年第三季度报告



利润
少数股东损益                  4,707,694.33         4,687,651.50     15,807,955.31    17,585,756.90
六、其他综合收益的税后净      2,344,697.60                          2,666,398.890

归属母公司所有者的其他        2,344,697.60                          2,666,398.890
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      2,344,697.60                            2,666,398.89
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额        2,344,697.60                            2,666,398.89
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             42,171,291.18        40,362,443.73     139,541,679.69   138,646,537.69
归属于母公司所有者的综       37,463,596.85        35,674,792.23     123,733,724.38   121,060,780.79
合收益总额
归属于少数股东的综合收        4,707,694.33         4,687,651.50     15,807,955.31    17,585,756.90
益总额
八、每股收益:
(一)基本每股收益(元/               0.018                  0.018           0.062             0.062
股)
(二)稀释每股收益(元/               0.018                  0.018           0.062             0.062
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:李晓        主管会计工作负责人:储忠京        会计机构负责人:储忠京

                                             母公司利润表
                                                15 / 20
                                      2015 年第三季度报告



                                      2015 年 1—9 月
  编制单位:铜陵精达特种电磁线股份有限公司
                                              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               42,919,122.57    40,217,772.22   134,929,217.17   122,708,690.03
  减:营业成本             42,823,207.92    40,137,008.68   129,843,113.74   119,093,649.87
      营业税金及附加          443,192.85       418,187.43     1,074,868.13     1,039,996.48
      销售费用
      管理费用               4,708,550.70    7,891,173.13   18,913,325.46    18,932,959.37
      财务费用               -715,776.90     1,372,309.83     2,139,553.34     2,918,833.53
      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“-”     167,317,423.89   71,940,514.71   197,394,836.89   74,993,591.39
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“-” 162,977,371.89   62,339,607.86   180,353,193.39   55,716,842.17
号填列)
  加:营业外收入              200,000.00                       869,700.00
其中:非流动资产处置利

  减:营业外支出
其中:非流动资产处置损

三、利润总额(亏损总额     163,177,371.89   62,339,607.86   181,222,893.39   55,716,842.17
以“-”号填列)
减:所得税费用                458,542.56                      1,393,103.62
四、净利润(净亏损以“-” 162,718,829.33   62,339,607.86   179,829,789.77   55,716,842.17
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
                                            16 / 20
                                      2015 年第三季度报告



1.权益法下在被投资单位
以后将重分类进损益的其
他综合收益中享有的份额
2.可供出售金融资产公允
价值变动损益
3.持有至到期投资重分类
为可供出售金融资产损益
4.现金流量套期损益的有
效部分
5.外币财务报表折算差额
    6.其他
六、综合收益总额           162,718,829.33   62,339,607.86     179,829,789.77     55,716,842.17
七、每股收益:
(一)基本每股收益(元/               0.08             0.03              0.09               0.03
股)
(二)稀释每股收益(元/               0.08             0.03              0.09               0.03
股)
  法定代表人:李晓          主管会计工作负责人:储忠京            会计机构负责人:储忠京



                                      合并现金流量表
                                      2015 年 1—9 月
  编制单位:铜陵精达特种电磁线股份有限公司
                                              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                  7,550,609,969.52             7,471,855,319.16
    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
    收到其他与经营活动有关的现金                      16,055,016.69              17,170,208.63
      经营活动现金流入小计                        7,566,664,986.21             7,489,025,527.79
    购买商品、接受劳务支付的现金                  6,310,606,530.24             6,268,537,489.90
                                            17 / 20
                                   2015 年第三季度报告



  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                   162,846,079.09    145,564,843.18
  支付的各项税费                                   138,440,993.44    136,487,455.70
  支付其他与经营活动有关的现金                     226,433,634.13    236,619,613.61
    经营活动现金流出小计                       6,838,327,236.90     6,787,209,402.39
      经营活动产生的现金流量净额                   728,337,749.31    701,816,125.40
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                           25,265,092.53       9,970,000.00
  处置固定资产、无形资产和其他长期资                 6,504,979.84     23,124,215.43
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                     176,390,587.48     98,600,000.00
    投资活动现金流入小计                           208,160,659.85    131,694,215.43
  购建固定资产、无形资产和其他长期资               57,380,930.08      47,830,313.14
产支付的现金
  投资支付的现金                                                     121,540,000.00
  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                     202,000,000.00    176,000,000.00
    投资活动现金流出小计                           259,380,930.08    345,370,313.14
      投资活动产生的现金流量净额                   -51,220,270.23   -213,676,097.71
三、筹资活动产生的现金流量:
  吸收投资收到的现金                               12,000,000.00     984,169,966.23
  其中:子公司吸收少数股东投资收到的               12,000,000.00
现金
  取得借款收到的现金                           1,429,421,843.34     2,024,722,083.11
  发行债券收到的现金
  收到其他与筹资活动有关的现金                     279,580,745.03     17,100,000.00
    筹资活动现金流入小计                       1,721,002,588.37     3,025,992,049.34
  偿还债务支付的现金                           2,022,038,290.00     3,109,041,792.79
  分配股利、利润或偿付利息支付的现金               164,870,954.45    103,868,223.42
  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                     212,997,095.73     97,600,000.00
    筹资活动现金流出小计                       2,399,906,340.18     3,310,510,016.21

                                         18 / 20
                                   2015 年第三季度报告



      筹资活动产生的现金流量净额                -678,903,751.81             -284,517,966.87
四、汇率变动对现金及现金等价物的影响                     561,606.27              550,353.46
五、现金及现金等价物净增加额                       -1,224,666.46              204,172,414.28
  加:期初现金及现金等价物余额                     419,803,503.05             451,329,759.38
六、期末现金及现金等价物余额                       418,578,836.59             655,502,173.66

法定代表人:李晓        主管会计工作负责人:储忠京              会计机构负责人:储忠京



                                  母公司现金流量表
                                    2015 年 1—9 月
编制单位:铜陵精达特种电磁线股份有限公司
                                            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                     134,819,835.55             97,356,713.84
  收到的税费返还
  收到其他与经营活动有关的现金                     377,499,297.75            119,829,984.76
    经营活动现金流入小计                           512,319,133.30            217,186,698.60
  购买商品、接受劳务支付的现金                     134,819,835.55             97,356,713.84
  支付给职工以及为职工支付的现金                    11,071,746.13             12,885,022.08
  支付的各项税费                                     6,648,305.93              5,026,297.65
  支付其他与经营活动有关的现金                      33,305,805.48            172,663,872.89
    经营活动现金流出小计                           185,845,693.09            287,931,906.46
  经营活动产生的现金流量净额                       326,473,440.21            -70,745,207.86
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                           201,162,256.69             74,993,591.39
  处置固定资产、无形资产和其他长期资                      92,000.00
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                     176,000,000.00
    投资活动现金流入小计                           377,254,256.69             74,993,591.39
  购建固定资产、无形资产和其他长期资                 2,025,252.00                404,619.00
产支付的现金
  投资支付的现金                                   135,000,000.00            153,540,001.00
  取得子公司及其他营业单位支付的现
金净额
  支付其他与投资活动有关的现金                     176,000,000.00            176,000,000.00
    投资活动现金流出小计                           313,025,252.00            329,944,620.00

                                         19 / 20
                                   2015 年第三季度报告



      投资活动产生的现金流量净额                   64,229,004.69         -254,951,028.61
三、筹资活动产生的现金流量:
  吸收投资收到的现金                                                      984,169,966.23
  取得借款收到的现金                               616,000,000.00         523,000,000.00
  收到其他与筹资活动有关的现金                     101,600,000.00
    筹资活动现金流入小计                           717,600,000.00       1,507,169,966.23
  偿还债务支付的现金                               987,000,000.00       1,053,400,000.00
  分配股利、利润或偿付利息支付的现金               107,293,656.13          19,981,138.32
  支付其他与筹资活动有关的现金                     145,000,000.00          19,500,000.00
    筹资活动现金流出小计                       1,239,293,656.13         1,092,881,138.32
      筹资活动产生的现金流量净额                -521,693,656.13           414,288,827.91
四、汇率变动对现金及现金等价物的影响
五、现金及现金等价物净增加额                    -130,991,211.23            88,592,591.44
  加:期初现金及现金等价物余额                     146,225,608.06         172,414,325.30
六、期末现金及现金等价物余额                       15,234,396.83          261,006,916.74

法定代表人:李晓        主管会计工作负责人:储忠京            会计机构负责人:储忠京




4.2 审计报告
□适用 √不适用




                                         20 / 20