新闻源 财富源

2020年01月29日 星期三

中毅达(600610)公告正文

中国纺织机械股份有限公司2004年第三季度报告

公告日期:2004-10-23


                 中国纺织机械股份有限公司2004年第三季度报告

    1重要提示
    1.1   本公司董事会及其董事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、准确性和完整性负个别及连带责任。
    1.2   公司本季度财务报告未经审计。
    1.3   公司董事长钱建忠先生、总经理李永明先生、财务总监石李芬女士及财务部副经理张秀丽女士声明:保证季度报告中财务报告的真实、完整。
    2公司基本情况
    2.1公司基本信息
                                                        中国纺机、中纺B股
股票简称
                                                           600610、900906
股票代码
                                                               董事会秘书
姓名                                                               李文利
联系地址                                               上海市长阳路1687号
电话                                                     021-65432970-512
传真                                                         021-65455130
电子邮箱                                             ctmzjbk@online.sh.cn

                                          变更前简称
股票简称
股票代码
                                                             证券事务代表
姓名                                                               应民刚
联系地址                                               上海市长阳路1687号
电话                                                     021-65432970-512
传真                                                         021-65455130
电子邮箱                                             ctmzjbk@online.sh.cn
    2.2财务资料
    2.2.1主要会计数据及财务指标
                                                              本报告期末
总资产(元)                                                890,710,664.00
股东权益(不含少数股东权益)(元)                          379,818,870.70
每股净资产(元)                                                      1.064
调整后的每股净资产(元)                                              1.023
                                                                   报告期
经营活动产生的现金流量净额(元)                                          -
每股收益(元)                                                        0.002
净资产收益率(%)                                                     0.205
扣除非经常性损益后的净资产收益率(%)                                -0.160

                                                              上年度期末
总资产(元)                                                869,166,308.25
股东权益(不含少数股东权益)(元)                          375,036,826.29
每股净资产(元)                                                      1.050
调整后的每股净资产(元)                                              1.011
                                                         年初至报告期期末
经营活动产生的现金流量净额(元)                             -9,270,833.87
每股收益(元)                                                        0.013
净资产收益率(%)                                                     1.259
扣除非经常性损益后的净资产收益率(%)                                 0.391

                                                        本报告期末比上年
                                                        度期末增减(%)
总资产(元)                                                          2.48
股东权益(不含少数股东权益)(元)                                    1.28
每股净资产(元)                                                      1.33
调整后的每股净资产(元)                                              1.19
                                                        本报告期比上年同
                                                            期增减(%)
经营活动产生的现金流量净额(元)                                         -
每股收益(元)                                                      -60.00
净资产收益率(%)                                                    -0.247
扣除非经常性损益后的净资产收益率(%)                              -153.33
非经常性损益项目                                             金    额(元)
股权处置收益                                                    60,461.95
营业外收支净额                                                 229,694.78
其它投资收益                                                     9,875.11
补贴收入                                                     2,997,162.01
合计                                                         3,297,193.85
    2.2.2合并利润表(未经审计)                                                        金额单位:元
项               目                 2004年7-9月              2004年1—9月
一、主营业务收入                 111,056,516.00            382,445,450.06
减:主营业务成本                 101,102,538.68            337,711,242.44
主营业务税金及附加                   195,406.37              1,079,037.41
二、主营业务利润                   9,758,570.95             43,655,170.21
加:其他业务利润                   9,238,393.20             14,078,776.60
减:营业费用                       2,774,239.87              9,031,816.60
管理费用                          14,199,020.87             38,388,874.97
财务费用                           2,636,853.45              8,016,661.16
三、营业利润                        -613,150.04              2,296,594.08
加:投资收益                         547,796.35              1,281,391.46
补贴收入                           1,424,762.01              2,997,162.01
营业外收入                            33,932.36                523,886.20
减:营业外支出                       132,682.60                294,191.42
四、利润总额                       1,260,658.08              6,804,842.33
减:所得税                           218,760.74              1,328,884.36
少数股东损益                         262,131.50                693,913.56
加:未确认投资损失                            -                         -
五、净利润                           779,765.84              4,782,044.41

项               目                2003年7—9月              2003年1—9月
一、主营业务收入                 156,119,588.10            408,191,536.87
减:主营业务成本                 130,776,635.60            347,636,652.23
主营业务税金及附加                   985,463.90              2,313,122.95
二、主营业务利润                  24,357,488.60             58,241,761.69
加:其他业务利润                   4,627,239.84              9,518,743.15
减:营业费用                       7,622,097.90             15,024,561.91
管理费用                          17,438,663.43             38,620,371.26
财务费用                           3,878,240.05              8,113,261.10
三、营业利润                          45,727.06              6,002,310.57
加:投资收益                       1,694,590.72              2,304,805.12
补贴收入                              42,219.32                 42,219.32
营业外收入                           522,065.64              1,999,988.36
减:营业外支出                         1,485.00                196,632.36
四、利润总额                       2,303,117.74             10,152,691.01
减:所得税                           362,724.57              1,501,966.73
少数股东损益                         273,140.61              1,180,906.11
加:未确认投资损失                            -                         -
五、净利润                         1,667,252.56              7,469,818.17
    母公司利润表(未经审计)                                                      金额单位:元
项               目                   2004年7-9月            2004年1—9月
一、主营业务收入                    18,711,848.07           79,619,027.65
减:主营业务成本                    18,311,848.05           77,442,744.32
主营业务税金及附加                      20,632.15               94,236.84
二、主营业务利润                       379,367.87            2,082,046.49
加:其他业务利润                     3,629,152.87           10,666,077.22
减:营业费用
管理费用                             2,086,745.92            6,350,196.57
财务费用                             1,285,971.97            4,428,544.06
三、营业利润                           635,802.85            1,969,383.08
加:投资收益                          -244,314.74              784,137.91
补贴收入                               392,000.00            1,964,400.00
营业外收入                               2,000.00              213,356.29
减:营业外支出                           5,722.27              149,232.87
四、利润总额                           779,765.84            4,782,044.41
减:所得税
少数股东损益
加:未确认投资损失                              -                       -
五、净利润                             779,765.84            4,782,044.41

项               目                  2003年7—9月            2003年1—9月
一、主营业务收入                   119,150,160.54          311,190,572.68
减:主营业务成本                   101,720,252.95          273,966,106.80
主营业务税金及附加                     865,188.13            1,862,662.69
二、主营业务利润                    16,564,719.46           35,361,803.19
加:其他业务利润                     4,516,481.48            8,873,099.04
减:营业费用                         6,334,521.61           11,805,454.32
管理费用                            12,958,400.14           26,834,569.69
财务费用                             3,538,883.78            7,110,085.35
三、营业利润                        -1,750,604.59           -1,515,207.13
加:投资收益                         2,802,819.75
补贴收入                                                     7,201,413.91
营业外收入                             540,018.96            1,895,012.83
减:营业外支出                                                 186,419.88
四、利润总额                         1,592,234.12            7,394,799.73
减:所得税
少数股东损益                           -75,018.44              -75,018.44
加:未确认投资损失                              -                       -
五、净利润                           1,667,252.56            7,469,818.17
    2.3报告期末股东总数29726户。其中:A股股东13568户、B股股东16158户。
报告期末股东总数                                                    29726
前十名流通股东持股情况
股东名称                                             期末持有流通股的数量
上海中纺机职工技术开发经营服务公司                              3,146,000
陳益                                                            2,230,001
陳杰                                                            1,036,988
SHENYIN WANGUO NOMINEES (H.K.)                                  1,029,587
DEAN FRANCIS LE BARON                                             858,000
费步青                                                            644,250
WARBURG DILLON READ NOMINEES (H.K.)                               629,503
王安生                                                            593,900
华夏证券有限公司上海业务部                                        590,000
LEUNG TO                                                          520,000

报告期末股东总数
前十名流通股东持股情况
股东名称                                                   种类(A、B、H股
                                                                  或其他)
上海中纺机职工技术开发经营服务公司                                    B股
陳益                                                                  B股
陳杰                                                                  B股
SHENYIN WANGUO NOMINEES (H.K.)                                        B股
DEAN FRANCIS LE BARON                                                 B股
费步青                                                                B股
WARBURG DILLON READ NOMINEES (H.K.)                                   B股
王安生                                                                B股
华夏证券有限公司上海业务部                                            B股
LEUNG TO                                                              B股
    3管理层讨论与分析
    3.1公司报告期内经营活动总体状况的简要分析
    报告期内,公司合并报表显示实现主营业务收入为11,105.65万元,较去年同期减少26.30%,实现净利润为77.98万元,较去年同期减少53.23%。报告期内,纺织机械类产品的主营收入较去年同期略有下降,主要是由于市场竞争激烈,原材料价格上涨,导致纺织机械类某些产品毛利率的下降。但公司采取了积极加强内部管理,对公司织机主业进行了内部改制,充分发挥了员工的积极性和创造性,提升产品质量,尽可能地挖潜降本、加大销售力度等措施来使公司主营收入保持稳定增长。
    3.1.1占主营收入或主营业务利润总额10%以上的主营行业或产品情况
    √适用    □不适用
分行业或分产品        主营业务收入                           主营业务成本
纺织机械             303,170,095.16                        275,756,256.36
环保产品              37,352,798.42                         26,358,623.59
其他                  52,427,663.86                         46,101,469.87
相互抵销             -10,505,107.38                        -10,505,107.38
合计                 382,445,450.06                        337,711,242.44
其中:关联交易

分行业或分产品                                                  毛利率(%)
纺织机械                                                             9.04
环保产品                                                            29.43
其他                                                                12.07
相互抵销
合计                                                                11.70
其中:关联交易
    3.1.2公司经营的季节性或周期性特征
    □适用     √不适用
    3.1.3报告期利润构成情况(主营业务利润、其他业务利润、期间费用、投资收益、补贴收入与营业外收支净额在利润总额中所占比例与前一报告期相比的重大变动及原因的说明)
    √适用      □不适用
                           金额(万元)
项  目
                            2004年7-9月                       2004年1-6月
主营业务利润               9,758,570.95                     33,896,599.26
其他业务利润               9,238,393.20                      4,840,383.40
期间费用                  19,610,114.19                     35,827,238.54
投资收益                     547,796.35                        733,595.11
补贴收入                   1,424,762.01                      1,572,400.00
营业外收支净额               -98,750.24                        328,445.02

                          占利润总额的比例(%)
项  目
                              2004年7-9月                     2004年1-6月
主营业务利润                       774.09                          611.39
其他业务利润                       732.82                           87.31
期间费用                         1,555.55                          646.21
投资收益                            43.45                           13.23
补贴收入                           113.02                           28.36
营业外收支净额                      -7.83                            5.92
原因说明:
    1、报告期内主营业务利润占利润总额的比例与前一报告期相比略有上升,主要是织机产品销售毛利率下降造成利润总额减少引起。
    2、报告期内其他业务利润占利润总额的比例与前一报告期相比有所上升,主要是材料销售及租金收入增加引起。
    3、报告期内期间费用占利润总额的比例与前一报告期相比上升,主要是织机产品销售毛利率下降造成利润总额减少所致。
    4、报告期内投资收益占利润总额的比例与前一报告期相比有所上升,主要是本报告期法人股红利增加所致。
    5、报告期内补贴收入占利润总额的比例前一报告期相比略有上升,主要是合并范围内子公司2003年所得税返回所致。
    3.1.4主营业务及其结构与前一报告期相比发生重大变化的情况及原因说明
    □适用  √不适用
    3.1.5主营业务盈利能力(毛利率)与前一报告期相比发生重大变化的情况及其原因说明
    □适用  √不适用
    3.2    重大事项及其影响和解决方案的分析说明
    □适用  √不适用
    3.3  会计政策、会计估计、合并范围变化以及重大会计差错的情况及原因说明
    □适用  √不适用
    3.4  经审计且被出具“非标意见”情况下董事会和监事会出具的相关说明
    □适用  √不适用
    3.5  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
    □适用  √不适用
    3.6  公司对已披露的年度经营计划或预算的滚动调整情况
    □适用  √不适用
    中国纺织机械股份有限公司
    董事长:钱建忠
    2004年10月23日
    资产负债表
    编制单位:中国纺织机械股份有限公司                2004年1-9月                                 金额单位:元
资产                                                                 行次

流动资产:
货币资金                                                                1
短期投资                                                                2
应收票据                                                                3
应收股利                                                                4
应收利息                                                                5
应收账款                                                                6
其他应收款                                                              7
预付账款                                                                8
应收补贴款                                                              9
存货                                                                   10
待摊费用                                                               11
一年内到期的长期债权投资                                               21
其他流动资产                                                           24
流动资产合计                                                           30
长期投资:
长期股权投资                                                           31
长期债权投资                                                           32
长期投资合计                                                           33
其中:合并价差(贷差以“-”号表示合                                      34
并报表填列)
其中:股权投资差额(贷差以“-”号表                                      35
示合并报表填列)
固定资产:
固定资产原价                                                           39
减:累计折旧                                                           40
固定资产净值                                                           41
减:固定资产减值准备                                                   42
固定资产净额                                                           43
工程物资                                                               44
在建工程                                                               45
固定资产清理                                                           46
固定资产合计                                                           50
无形资产及其他资产:
无形资产                                                               51
长期待摊费用                                                           52
其他长期资产                                                           53
无形资产及其他资产合计                                                 54
递延税项:
递延税款借项                                                           55
资产总计                                                               60

资产                                                期末数
                                             合并                  母公司
流动资产:
货币资金                           109,184,657.77           51,287,170.84
短期投资                             9,313,219.15            9,313,219.15
应收票据                             2,875,000.00
应收股利
应收利息
应收账款                            73,352,979.12           11,105,875.50
其他应收款                          88,978,134.01          130,827,236.03
预付账款                            20,382,162.40
应收补贴款
存货                               127,572,406.20               74,620.17
待摊费用                               611,488.22                8,002.00
一年内到期的长期债权投资
其他流动资产
流动资产合计                       432,270,046.87          202,616,123.69
长期投资:
长期股权投资                        87,314,906.20          291,962,758.77
长期债权投资
长期投资合计                        87,314,906.20          291,962,758.77
其中:合并价差(贷差以“-”号表示合
并报表填列)
其中:股权投资差额(贷差以“-”号表
示合并报表填列)
固定资产:
固定资产原价                       473,135,427.49          172,539,376.82
减:累计折旧                       181,573,989.87           33,239,668.49
固定资产净值                       291,561,437.62          139,299,708.33
减:固定资产减值准备                 3,289,967.13            2,609,595.86
固定资产净额                       288,271,470.49          136,690,112.47
工程物资
在建工程                            43,363,038.03           21,400,353.49
固定资产清理
固定资产合计                       331,634,508.52          158,090,465.96
无形资产及其他资产:
无形资产                            39,407,251.05            7,948,610.00
长期待摊费用                            83,951.36
其他长期资产
无形资产及其他资产合计              39,491,202.41            7,948,610.00
递延税项:
递延税款借项
资产总计                           890,710,664.00          660,617,958.42

资产                                                  年初数
                                             合并                  母公司
流动资产:
货币资金                           111,501,565.27           50,096,971.51
短期投资                             9,368,228.40            9,368,228.40
应收票据                             8,364,527.70            1,010,000.00
应收股利
应收利息
应收账款                            56,081,636.79            9,319,079.30
其他应收款                          67,442,490.63          123,841,342.71
预付账款                            19,485,262.34
应收补贴款
存货                               120,785,484.43               83,293.17
待摊费用                               121,800.63
一年内到期的长期债权投资
其他流动资产
流动资产合计                       393,150,996.19          193,718,915.09
长期投资:
长期股权投资                       104,754,044.25          314,339,222.27
长期债权投资
长期投资合计                       104,754,044.25          314,339,222.27
其中:合并价差(贷差以“-”号表示合
并报表填列)
其中:股权投资差额(贷差以“-”号表
示合并报表填列)
固定资产:
固定资产原价                       472,505,426.76          185,020,307.49
减:累计折旧                       165,313,707.58           31,481,744.03
固定资产净值                       307,191,719.18          153,538,563.46
减:固定资产减值准备                 3,289,967.13            2,609,595.86
固定资产净额                       303,901,752.05          150,928,967.60
工程物资
在建工程                            25,361,909.25            7,039,421.22
固定资产清理
固定资产合计                       329,263,661.30          157,968,388.82
无形资产及其他资产:
无形资产                            41,870,734.69            8,026,200.00
长期待摊费用                           126,871.82
其他长期资产
无形资产及其他资产合计              41,997,606.51            8,026,200.00
递延税项:
递延税款借项
资产总计                           869,166,308.25          674,052,726.18

负债及股东权益                                                       行次
流动负债:
短期借款                                                               61
应付票据                                                               62
应付账款                                                               63
预收账款                                                               64
应付工资                                                               65
应付福利费                                                             66
应付股利                                                               67
应交税金                                                               68
其他应交款                                                             69
其他应付款                                                             70
预提费用                                                               71
预计负债                                                               72
一年内到期的长期负债                                                   78
其他流动负债                                                           79
流动负债合计                                                           80
长期负债:
长期借款                                                               81
应付债券                                                               82
长期应付款                                                             83
专项应付款                                                             84
其他长期负债                                                           85
长期负债合计                                                           87
递延税项:                                                             88
递延税款贷项                                                           89
负债合计                                                               90
少数股东权益(合并报表填列)                                             91
股东权益:
股本                                                                   92
资本公积                                                               93
盈余公积                                                               94
其中:法定公益金                                                        95
减:未确认的投资损失(合并报表填列)                                   96
未分配利润                                                             97
外币报表折算差额(合并报表填列)                                         98
股东权益合计                                                           99
负债及股东权益总计                                                    100

负债及股东权益                                        期末数
                                                合并               母公司
流动负债:
短期借款                              267,400,000.00       209,300,000.00
应付票据                                1,894,764.67
应付账款                               96,917,597.04         3,967,201.67
预收账款                               26,336,186.00        13,471,546.88
应付工资
应付福利费                              4,575,075.35         4,212,506.43
应付股利
应交税金                                5,473,153.78         5,622,174.11
其他应交款                                 13,231.48             1,930.41
其他应付款                             45,969,753.63        10,640,156.26
预提费用                                2,053,950.97         1,161,033.96
预计负债                                  222,155.00           222,155.00
一年内到期的长期负债                   32,200,383.00        32,200,383.00
其他流动负债
流动负债合计                          483,056,250.92       280,799,087.72
长期负债:
长期借款
应付债券
长期应付款
专项应付款
其他长期负债
长期负债合计
递延税项:
递延税款贷项
负债合计                              483,056,250.92       280,799,087.72
少数股东权益(合并报表填列)             27,835,542.38
股东权益:
股本                                  357,091,534.80       357,091,534.80
资本公积                              103,331,153.10       103,331,153.10
盈余公积                                3,340,551.99
其中:法定公益金                         1,567,580.24
减:未确认的投资损失(合并报表填列)
未分配利润                            -83,944,369.19       -80,603,817.20
外币报表折算差额(合并报表填列)
股东权益合计                          379,818,870.70       379,818,870.70
负债及股东权益总计                    890,710,664.00       660,617,958.42

负债及股东权益                                        年初数
                                                合并               母公司
流动负债:
短期借款                              211,500,000.00       158,900,000.00
应付票据                                2,295,436.62
应付账款                               94,483,089.37         8,179,508.87
预收账款                               26,517,235.75        14,854,789.18
应付工资
应付福利费                              4,943,447.84         4,556,989.54
应付股利
应交税金                               26,898,714.96        12,693,143.47
其他应交款                                823,168.70           271,095.85
其他应付款                             56,016,218.99        58,359,989.98
预提费用
预计负债                                9,000,000.00         9,000,000.00
一年内到期的长期负债                   32,200,383.00        32,200,383.00
其他流动负债
流动负债合计                          464,677,695.23       299,015,899.89
长期负债:
长期借款
应付债券
长期应付款
专项应付款
其他长期负债
长期负债合计
递延税项:
递延税款贷项
负债合计                              464,677,695.23       299,015,899.89
少数股东权益(合并报表填列)             29,451,786.73
股东权益:
股本                                  357,091,534.80       357,091,534.80
资本公积                              103,331,153.10       103,331,153.10
盈余公积                                5,780,735.77
其中:法定公益金                         2,182,640.68
减:未确认的投资损失(合并报表填列)
未分配利润                            -91,166,597.38       -85,385,861.61
外币报表折算差额(合并报表填列)
股东权益合计                          375,036,826.29       375,036,826.29
负债及股东权益总计                    869,166,308.25       674,052,726.18
    法定代表人:钱建忠               主管会计工作的负责人:李永明                    总会计师:石李芬            会计机构负责人:张秀丽
    利润及利润分配表
    编制单位:中国纺织机械股份有限公司                                                                   2004年1-9月                                                                                  金额单位:元
项                                                                     行
目                                                                     次
一、主营业务收入                                                        1
减:主营业务成本                                                        2
主营业务税金及附加                                                      3
二、主营业务利润(亏损以“-”                                          4
号填列)
加:其他业务利润                                                        5
减:营业费用                                                            6
管理费用                                                                7
财务费用                                                                8
三、营业利润(亏损以"-"号填                                            10
列)
加:投资收益(损失以"-"号填                                            11
列)
补贴收入                                                               12
营业外收入                                                             13
减:营业外支出                                                         14
四、利润总额(亏损总额以"-"                                            15
号填列)
减:所得税                                                             16
少数股东损益(合并报表填列)                                             17
加:未确认投资损失                                                     18
五、净利润(净亏损以"-"号填                                            20
列)
加:年初未分配利润                                                     21
其他转入                                                               22
六、可供分配的利润                                                     25
减:提取法定盈余公积                                                   26
提取法定公益金                                                         27
提取职工奖励及福利基金                                                 28
七、可供股东分配的利润                                                 35
减:应付优先股股利                                                     36
提取任意盈余公积                                                       37
应付普通股股利                                                         38
转作股本的普通股股利                                                   39
八、未分配利润(未弥补亏损以                                            40
"-"号表示)
补充资料:
1.出售、处置部门或被投资单位                                           41
所得收益
2.自然灾害发生的损失                                                   42
3.会计政策变更+(-)利润总额                                           43
4.会计估计变更+(-)利润总额                                           44
5.债务重组损失                                                         45
其他                                                                   46

                                                    04年7-9月

目                                             合并                母公司
一、主营业务收入                     111,056,516.00         18,711,848.07
减:主营业务成本
                                     101,102,538.68         18,311,848.05
主营业务税金及附加
                                         195,406.37             20,632.15
二、主营业务利润(亏损以“-”
                                       9,758,570.95            379,367.87
号填列)
加:其他业务利润
                                       9,238,393.20          3,629,152.87
减:营业费用                           2,774,239.87
管理费用
                                      14,199,020.87          2,086,745.92
财务费用                               2,636,853.45          1,285,971.97
三、营业利润(亏损以"-"号填
                                        -613,150.04            635,802.85
列)
加:投资收益(损失以"-"号填
                                         547,796.35           -244,314.74
列)
补贴收入                               1,424,762.01            392,000.00
营业外收入
                                          33,932.36              2,000.00
减:营业外支出
                                         132,682.60              5,722.27
四、利润总额(亏损总额以"-"
                                       1,260,658.08            779,765.84
号填列)
减:所得税
                                         218,760.74
少数股东损益(合并报表填列)
                                         262,131.50
加:未确认投资损失
五、净利润(净亏损以"-"号填
                                         779,765.84            779,765.84
列)
加:年初未分配利润                   -88,726,413.60        -85,385,861.61
其他转入
六、可供分配的利润
                                     -87,946,647.76        -84,606,095.77
减:提取法定盈余公积
提取法定公益金
提取职工奖励及福利基金
七、可供股东分配的利润
                                     -87,946,647.76        -84,606,095.77
减:应付优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润(未弥补亏损以
                                     -87,946,647.76        -84,606,095.77
"-"号表示)
补充资料:
1.出售、处置部门或被投资单位
                                          60,461.95             60,461.95
所得收益
2.自然灾害发生的损失
3.会计政策变更+(-)利润总额
4.会计估计变更+(-)利润总额
5.债务重组损失
其他

                                                      04年1-9月

目                                               合并              母公司
一、主营业务收入                       382,445,450.06       79,619,027.65
减:主营业务成本
                                       337,711,242.44       77,442,744.32
主营业务税金及附加
                                         1,079,037.41           94,236.84
二、主营业务利润(亏损以“-”
                                        43,655,170.21        2,082,046.49
号填列)
加:其他业务利润
                                        14,078,776.60       10,666,077.22
减:营业费用                             9,031,816.60
管理费用
                                        38,388,874.97        6,350,196.57
财务费用                                 8,016,661.16        4,428,544.06
三、营业利润(亏损以"-"号填
                                         2,296,594.08        1,969,383.08
列)
加:投资收益(损失以"-"号填
                                         1,281,391.46          784,137.91
列)
补贴收入                                 2,997,162.01        1,964,400.00
营业外收入
                                           523,886.20          213,356.29
减:营业外支出
                                           294,191.42          149,232.87
四、利润总额(亏损总额以"-"
                                         6,804,842.33        4,782,044.41
号填列)
减:所得税
                                         1,328,884.36
少数股东损益(合并报表填列)
                                           693,913.56
加:未确认投资损失
五、净利润(净亏损以"-"号填
                                         4,782,044.41        4,782,044.41
列)
加:年初未分配利润                     -88,726,413.60      -85,385,861.61
其他转入
六、可供分配的利润
                                       -83,944,369.19      -80,603,817.20
减:提取法定盈余公积
提取法定公益金
提取职工奖励及福利基金
七、可供股东分配的利润
                                       -83,944,369.19      -80,603,817.20
减:应付优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润(未弥补亏损以
                                       -83,944,369.19      -80,603,817.20
"-"号表示)
补充资料:
1.出售、处置部门或被投资单位
                                            60,461.95           60,461.95
所得收益
2.自然灾害发生的损失
3.会计政策变更+(-)利润总额
4.会计估计变更+(-)利润总额
5.债务重组损失
其他

                                                      03年7-9月

目                                            合并                 母公司
一、主营业务收入                    156,119,588.10         119,150,160.54
减:主营业务成本
                                    130,776,635.60         101,720,252.95
主营业务税金及附加
                                        985,463.90             865,188.13
二、主营业务利润(亏损以“-”
                                     24,357,488.60          16,564,719.46
号填列)
加:其他业务利润
                                      4,627,239.84           4,516,481.48
减:营业费用                          7,622,097.90           6,334,521.61
管理费用
                                     17,438,663.43          12,958,400.14
财务费用                              3,878,240.05           3,538,883.78
三、营业利润(亏损以"-"号填
                                         45,727.06          -1,750,604.59
列)
加:投资收益(损失以"-"号填
                                      1,694,590.72           2,802,819.75
列)
补贴收入                                 42,219.32
营业外收入
                                        522,065.64             540,018.96
减:营业外支出
                                          1,485.00
四、利润总额(亏损总额以"-"
                                      2,303,117.74           1,592,234.12
号填列)
减:所得税
                                        362,724.57
少数股东损益(合并报表填列)
                                        273,140.61             -75,018.44
加:未确认投资损失
五、净利润(净亏损以"-"号填
                                      1,667,252.56           1,667,252.56
列)
加:年初未分配利润                 -404,118,984.93        -400,746,760.15
其他转入
                                    301,557,629.26         301,557,629.26
六、可供分配的利润
                                   -100,894,103.11         -97,521,878.33
减:提取法定盈余公积
提取法定公益金
提取职工奖励及福利基金
七、可供股东分配的利润
                                   -100,894,103.11         -97,521,878.33
减:应付优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润(未弥补亏损以
                                   -100,894,103.11         -97,521,878.33
"-"号表示)
补充资料:
1.出售、处置部门或被投资单位
所得收益
2.自然灾害发生的损失
3.会计政策变更+(-)利润总额
4.会计估计变更+(-)利润总额
5.债务重组损失
其他

                                                      03年1-9月

目                                             合并                母公司
一、主营业务收入                     408,191,536.87        311,190,572.68
减:主营业务成本
                                     347,636,652.23        273,966,106.80
主营业务税金及附加
                                       2,313,122.95          1,862,662.69
二、主营业务利润(亏损以“?
                                      58,241,761.69         35,361,803.19
号填列)
加:其他业务利润
                                       9,518,743.15          8,873,099.04
减:营业费用                          15,024,561.91         11,805,454.32
管理费用
                                      38,620,371.26         26,834,569.69
财务费用                               8,113,261.10          7,110,085.35
三、营业利润(亏损以"-"号填
                                       6,002,310.57         -1,515,207.13
列)
加:投资收益(损失以"-"号填
                                       2,304,805.12
列)
补贴收入                                  42,219.32          7,201,413.91
营业外收入
                                       1,999,988.36          1,895,012.83
减:营业外支出
                                         196,632.36            186,419.88
四、利润总额(亏损总额以"-"
                                      10,152,691.01          7,394,799.73
号填列)
减:所得税
                                       1,501,966.73
少数股东损益(合并报表填列)
                                       1,180,906.11            -75,018.44
加:未确认投资损失
五、净利润(净亏损以"-"号填
                                       7,469,818.17          7,469,818.17
列)
加:年初未分配利润                  -404,118,984.93       -400,746,760.15
其他转入
                                     301,557,629.26        301,557,629.26
六、可供分配的利润
                                     -95,091,537.50        -91,719,312.72
减:提取法定盈余公积
提取法定公益金
提取职工奖励及福利基金
七、可供股东分配的利润
                                     -95,091,537.50        -91,719,312.72
减:应付优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润(未弥补亏损以
                                     -95,091,537.50        -91,719,312.72
"-"号表示)
补充资料:
1.出售、处置部门或被投资单位
                                         326,400.00            326,400.00
所得收益
2.自然灾害发生的损失
3.会计政策变更+(-)利润总额
4.会计估计变更+(-)利润总额
5.债务重组损失
其他
    法定代表人:钱建忠                                      企业会计工作负责人:李永明                                            总会计师:石李芬                             会计机构负责人:张秀丽
    现金流量表
    编制单位:中国纺织机械股份有限公司                 2004年1-9月                                  金额单位:元
项                           目                                      行次
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
收到的税费返还                                                          2
收到的其他与经营活动有关的现金                                          3
经营活动现金流入小计                                                    5
购买商品、接受劳务支付的现金                                            6
支付给职工以及为职工支付的现金                                          7
支付的各项税费                                                          8
支付的其他与经营活动有关的现金                                          9
经营活动现金流出小计                                                   10
经营活动产生的现金流量净额                                             11
二、投资活动产生的现金流量:
收回投资所收到的现金                                                   12
取得投资收益所收到的现金                                               13
处置固定资产、无形资产和其他长期资产所收回的现金                       14
收到的其他与投资活动有关的现金                                         15
投资活动现金流入小计                                                   16
购建固定资产、无形资产和其他长期资产所支付的现金                       18
投资所支付的现金                                                       19
支付的其他与投资活动有关的现金                                         20
投资活动现金流出小计                                                   22
投资活动产生的现金流量净额                                             25
三、筹资活动产生的现金流量:
吸收投资所收到的现金                                                   26
其中:子公司吸收少数股东权益性投资收到的现金                           27
借款所收到的现金                                                       28
收到的其他与筹资活动有关的现金                                         29
筹资活动现金流入小计                                                   30
偿还债务所支付的现金                                                   31
分配股利、利润或偿付利息所支付的现金                                   32
其中:支付少数股东的股利                                               33
支付的其他与筹资活动有关的现金                                         34
其中:子公司依法减资支付给少数股东的现金                               35
筹资活动现金流出小计                                                   36
筹资活动产生的现金流量净额                                             40
四、汇率变动对现金的影响                                               41
五、现金及现金等价物净增加额                                           42
补充资料                                                             行次
1、将净利润调节为经营活动的现金流量:
净利润(亏损以“-”号表示)                                          43
加:少数股东损益(亏损以“-”号表示)                                44
减:未确定的投资损失                                                  45
加:计提的资产减值准备                                                46
固定资产折旧                                                          47
无形资产摊销                                                          48
长期待摊费用摊销                                                      49
待摊费用的减少(减:增加)                                            50
预提费用的增加(减:减少)                                            51
处置固定资产、无形资产和其他长期资产的损失(减:收益)                52
固定资产报废损失                                                      53
财务费用                                                              54
投资损失(减:收益)                                                  55
递延税款贷项(减:借项)                                              56
存货的减少(减:增加)                                                57
经营性应收项目的减少(减:增加)                                      58
经营性应付项目的增加(减:减少)                                      59
其      他                                                            60
经营活动产生的现金流量净额                                            65
2、不涉及现金收支的投资和筹资活动:
债务转为资本                                                          66
一年内到期的可转换公司债券                                            67
融资租入固定资产                                                      68
3、现金及现金等价物净增加情况:
现金的期末余额                                                        69
减:现金的期初余额                                                    70
加:现金等价物的期末余额                                              71
减:现金等价物的期初余额                                              72
现金及现金等价物净增加额                                              73

项                           目                                      合并
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                               458,022,217.86
收到的税费返还                                               3,073,916.12
收到的其他与经营活动有关的现金                              66,085,935.09
经营活动现金流入小计                                       527,182,069.07
购买商品、接受劳务支付的现金                               370,914,032.71
支付给职工以及为职工支付的现金                              55,704,798.96
支付的各项税费                                              36,755,436.77
支付的其他与经营活动有关的现金                              73,078,634.50
经营活动现金流出小计                                       536,452,902.94
经营活动产生的现金流量净额                                  -9,270,833.87
二、投资活动产生的现金流量:
收回投资所收到的现金                                           721,776.21
取得投资收益所收到的现金                                     1,903,740.72
处置固定资产、无形资产和其他长期资产所收回的现金               355,896.96
收到的其他与投资活动有关的现金
投资活动现金流入小计                                         2,981,413.89
购建固定资产、无形资产和其他长期资产所支付的现金            30,147,299.95
投资所支付的现金                                             1,178,447.89
支付的其他与投资活动有关的现金
投资活动现金流出小计                                        31,325,747.84
投资活动产生的现金流量净额                                 -28,344,333.95
三、筹资活动产生的现金流量:
吸收投资所收到的现金
其中:子公司吸收少数股东权益性投资收到的现金
借款所收到的现金                                          240,000, 000.00
收到的其他与筹资活动有关的现金                                  2, 875.65
筹资活动现金流入小计                                       240,002,875.65
偿还债务所支付的现金                                       192,877,845.00
分配股利、利润或偿付利息所支付的现金                        11,123,065.18
其中:支付少数股东的股利                                       682,811.21
支付的其他与筹资活动有关的现金                                   8,138.46
其中:子公司依法减资支付给少数股东的现金
筹资活动现金流出小计                                       204,009,048.64
筹资活动产生的现金流量净额                                  35,993,827.01
四、汇率变动对现金的影响                                        -1,547.26
五、现金及现金等价物净增加额                                -1,622,888.07
补充资料
1、将净利润调节为经营活动的现金流量:
净利润(亏损以“-”号表示)                                 4,782,044.41
加:少数股东损益(亏损以“-”号表示)                         693,913.56
减:未确定的投资损失
加:计提的资产减值准备
固定资产折旧                                                17,975,100.79
无形资产摊销                                                 2,467,793.64
长期待摊费用摊销                                                42,920.46
待摊费用的减少(减:增加)                                    -586,308.59
预提费用的增加(减:减少)                                     892,916.98
处置固定资产、无形资产和其他长期资产的损失(减:收益)        -147,253.98
固定资产报废损失
财务费用                                                     8,016,661.16
投资损失(减:收益)                                        -1,281,391.46
递延税款贷项(减:借项)
存货的减少(减:增加)                                      -6,786,061.57
经营性应收项目的减少(减:增加)                           -36,048,191.06
经营性应付项目的增加(减:减少)                               707,021.79
其      他
经营活动产生的现金流量净额                                  -9,270,833.87
2、不涉及现金收支的投资和筹资活动:
债务转为资本
一年内到期的可转换公司债券
融资租入固定资产
3、现金及现金等价物净增加情况:
现金的期末余额                                             109,184,657.77
减:现金的期初余额                                         111,501,565.27
加:现金等价物的期末余额
减:现金等价物的期初余额
现金及现金等价物净增加额                                    -2,316,907.50

项                           目                                    母公司
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                                86,460,748.92
收到的税费返还                                               1,964,400.00
收到的其他与经营活动有关的现金                              25,403,217.17
经营活动现金流入小计                                       113,828,366.09
购买商品、接受劳务支付的现金                                71,044,826.98
支付给职工以及为职工支付的现金                              11,554,936.84
支付的各项税费                                               9,796,448.29
支付的其他与经营活动有关的现金                              16,714,818.27
经营活动现金流出小计                                       109,111,030.38
经营活动产生的现金流量净额                                   4,717,335.71
二、投资活动产生的现金流量:
收回投资所收到的现金                                         1,350,461.30
取得投资收益所收到的现金                                     1,903,740.72
处置固定资产、无形资产和其他长期资产所收回的现金               303,345.50
收到的其他与投资活动有关的现金
投资活动现金流入小计                                         3,557,547.52
购建固定资产、无形资产和其他长期资产所支付的现金            20,185,191.18
投资所支付的现金                                             3,878,447.89
支付的其他与投资活动有关的现金
投资活动现金流出小计                                        24,063,639.07
投资活动产生的现金流量净额                                 -20,506,091.55
三、筹资活动产生的现金流量:
吸收投资所收到的现金
其中:子公司吸收少数股东权益性投资收到的现金
借款所收到的现金                                           193,400,000.00
收到的其他与筹资活动有关的现金
筹资活动现金流入小计                                       193,400,000.00
偿还债务所支付的现金                                       169,777,845.00
分配股利、利润或偿付利息所支付的现金                         6,633,652.51
其中:支付少数股东的股利
支付的其他与筹资活动有关的现金                                   8,000.06
其中:子公司依法减资支付给少数股东的现金
筹资活动现金流出小计                                       176,419,497.57
筹资活动产生的现金流量净额                                  16,980,502.43
四、汇率变动对现金的影响                                        -1,547.26
五、现金及现金等价物净增加额                                 1,190,199.33
补充资料
1、将净利润调节为经营活动的现金流量:
净利润(亏损以“-”号表示)                                 4,782,044.41
加:少数股东损益(亏损以“-”号表示)
减:未确定的投资损失
加:计提的资产减值准备
固定资产折旧                                                 3,888,929.35
无形资产摊销                                                    81,900.00
长期待摊费用摊销
待摊费用的减少(减:增加)                                      -8,002.00
预提费用的增加(减:减少)
处置固定资产、无形资产和其他长期资产的损失(减:收益)         -64,123.42
固定资产报废损失
财务费用                                                     4,428,544.06
投资损失(减:收益)                                          -784,137.91
递延税款贷项(减:借项)
存货的减少(减:增加)                                           8,673.00
经营性应收项目的减少(减:增加)                            39,374,417.07
经营性应付项目的增加(减:减少)                           -46,990,908.85
其      他
经营活动产生的现金流量净额                                   4,717,335.71
2、不涉及现金收支的投资和筹资活动:
债务转为资本
一年内到期的可转换公司债券
融资租入固定资产
3、现金及现金等价物净增加情况:
现金的期末余额                                              51,287,170.84
减:现金的期初余额                                          50,096,971.51
加:现金等价物的期末余额
减:现金等价物的期初余额
现金及现金等价物净增加额                                     1,190,199.33
    法定代表人:钱建忠       主管会计工作的负责人:李永明         总会计师:石李芬     会计机构负责人:张秀丽