凤凰网首页 手机凤凰网

凤凰卫视
  • [亚太] 上证指数 2319.12 (1.00%) 深证成指 9466.14 1.78% 恒生指数 19664.10 -1.06% 台北 7233.69 0.17% 韩国 1964.83 0.39%
  • [亚太] 日经 8841.22 -0.09% 澳大利亚 4348.48 0.45% 新西兰 3294.64 0.40% 印度孟买 17234.00 0.92% 新加坡 2916.26 0.75%
  • [美洲] 道琼斯 12660.50 -0.58% 纳斯达克 2816.55 0.40% 标普500 1316.33 -0.16% 加拿大 12466.50 0.02% 巴西 62904.20 -0.08%
  • [欧洲] 英国富时 5733.45 -1.07% 法国CAC 3318.76 -1.32% 德国DAX 6511.98 -0.43% 俄罗斯 1508.04 -0.44% Stoxx50 2436.62 -0.97%
  • [其他] 纽约原油 99.70 0.00% 纽约黄金 1738.40 0.00% 人民币/美元 6.33 0.00% 美元指数 78.83 0.00% 基金指数 3782.30 1.37%
  • [亚太] 上证指数 2319.12 (1.00%) 深证成指 9466.14 1.78% 恒生指数 19664.10 -1.06% 台北 7233.69 0.17% 韩国 1964.83 0.39%
  • [亚太] 日经 8841.22 -0.09% 澳大利亚 4348.48 0.45% 新西兰 3294.64 0.40% 印度孟买 17234.00 0.92% 新加坡 2916.26 0.75%
  • [美洲] 道琼斯 12660.50 -0.58% 纳斯达克 2816.55 0.40% 标普500 1316.33 -0.16% 加拿大 12466.50 0.02% 巴西 62904.20 -0.08%
  • [欧洲] 英国富时 5733.45 -1.07% 法国CAC 3318.76 -1.32% 德国DAX 6511.98 -0.43% 俄罗斯 1508.04 -0.44% Stoxx50 2436.62 -0.97%
  • [其他] 纽约原油 99.70 0.00% 纽约黄金 1738.40 0.00% 人民币/美元 6.33 0.00% 美元指数 78.83 0.00% 基金指数 3782.30 1.37%
免费注册
紫光股份(000938)公告正文

紫光股份:2017年第三季度报告全文

公告日期 2017-10-25
股票简称:紫光股份 股票代码:000938
   紫光股份有限公司



二零一七年第三季度报告

     公告编号:2017—055




     紫光股份有限公司
        董 事 会
    2017 年 10 月 25 日
                            第一节 重要提示


      公司董事会、监事会及董事、监事、高级管理人员保证季度报告内容的真

实、准确、完整,不存在虚假记载、误导性陈述或者重大遗漏,并承担个别和

连带的法律责任。

      本季度报告经公司第七届董事会第五次会议审议通过,公司全体董事均出

席了会议并一致同意本季度报告。

      公司 2017 年第三季度财务会计报告未经审计。

      公司负责人赵伟国先生、主管会计工作负责人秦蓬先生及会计机构负责人

赵吉飞女士声明:保证季度报告中财务报表的真实、准确、完整。




紫光股份有限公司               二零一七年第三季度报告          第 1 页
                                       第二节 公司基本情况

一、主要会计数据和财务指标

公司是否需追溯调整或重述以前年度会计数据

□ 是 √ 否

                                        本报告期末                      上年度末              本报告期末比上年度末增减

总资产(元)                              40,896,207,740.50               37,103,724,746.83                       10.22%

归属于上市公司股东的净资产(元)          24,682,413,930.38               23,804,642,288.44                        3.69%

                                                          本报告期比上年同期                            年初至报告期末比
                                       本报告期                                    年初至报告期末
                                                                 增减                                     上年同期增减

营业收入(元)                       10,144,576,789.09                  19.38%      27,021,855,245.69             52.10%

归属于上市公司股东的净利润(元)       319,625,949.90                   25.62%       1,126,124,996.10            116.67%

归属于上市公司股东的扣除非经常
                                       266,517,097.65                   28.11%        789,444,957.74              98.82%
性损益的净利润(元)

经营活动产生的现金流量净额(元)                     --                     --        -207,725,562.66           -138.90%

基本每股收益(元/股)                             0.307                 25.62%                 1.080              39.41%

稀释每股收益(元/股)                             0.307                 25.62%                 1.080              39.41%

加权平均净资产收益率                            1.30%                   0.23%                  4.64%               0.96%

非经常性损益项目和金额

√ 适用 □ 不适用

                                                                                                               单位:元

                          项目                                             年初至报告期期末金额                  说明

非流动资产处置损益(包括已计提资产减值准备的冲销部分)                                           349,242.09

计入当期损益的政府补助(与企业业务密切相关,按照国家统一标
                                                                                              285,440,364.43
准定额或定量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
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                                    177,723,730.87
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                                                           21,051,027.25

其他符合非经常性损益定义的损益项目                                                             64,526,141.45

    其中:投资项目发生的中介费、审查费及其他一次性费用                                         -4,176,960.64


紫光股份有限公司                                  二零一七年第三季度报告                                       第 2 页
             银行理财产品等收益                                                                 68,703,102.09

减:所得税影响额                                                                                91,772,371.75

    少数股东权益影响额(税后)                                                              120,638,095.98

合计                                                                                        336,680,038.36

对公司根据《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》定义界定的非经常性损

益项目,以及把《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》中列举的非经常性

损益项目界定为经常性损益的项目,应说明原因

□ 适用 √ 不适用

公司报告期不存在将根据《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》定义、列

举的非经常性损益项目界定为经常性损益的项目的情形。


二、报告期末股东总数及前十名股东持股情况表

1、普通股股东和表决权恢复的优先股股东总数及前 10 名股东持股情况表

                                                                                                                    单位:股

                                                            报告期末表决权恢复的优先
报告期末普通股股东总数                          38,590 户                                                            不适用
                                                            股股东总数(如有)

                                                前 10 名股东持股情况

                                                                                 持有有限售条        质押或冻结情况
             股东名称               股东性质         持股比例     持股数量
                                                                                 件的股份数量     股份状态         数量

西藏紫光通信投资有限公司             国有法人           54.50%    568,099,865      543,370,265      质押        271,685,132

中加基金-杭州银行-中加科兴
                                       其他              7.59%     79,136,690       79,136,690                      0
国盛特定资产管理计划

紫光股份有限公司-首期 2 号员
                                       其他              4.57%     47,680,616       47,680,616                      0
工持股计划

西藏紫光卓远股权投资有限公司         国有法人            3.86%     40,282,174               0                       0

西藏林芝清创资产管理有限公司         国有法人            3.45%     35,971,223       35,971,223                      0

北京国研天成投资管理有限公司         国有法人            3.45%     35,971,223       35,971,223      质押        34,532,374

上海华信长安网络科技有限公司         国有法人            3.45%     35,971,223       35,971,223      质押        12,000,000

同方计算机有限公司                境内非国有法人         2.72%     28,398,333       28,398,333                      0

紫光股份有限公司-首期 1 号员
                                       其他              1.94%     20,257,478       20,257,478                      0
工持股计划

西藏健坤爱清投资有限公司          境内非国有法人         0.91%      9,466,111        9,466,111      质押         9,466,111



紫光股份有限公司                                   二零一七年第三季度报告                                        第 3 页
                                        前 10 名无限售条件股东持股情况

                                                                                            股份种类
              股东名称                        持有无限售条件股份数量
                                                                                      股份种类         数量

西藏紫光卓远股权投资有限公司                                           40,282,174   人民币普通股       40,282,174

西藏紫光通信投资有限公司                                               24,729,600   人民币普通股       24,729,600

紫光集团有限公司                                                        3,300,093   人民币普通股        3,300,093

北京紫光通信科技集团有限公司                                            2,150,000   人民币普通股        2,150,000

宁波大榭开发区虹雪贸易有限公司                                          1,978,254   人民币普通股        1,978,254

全国社保基金四一三组合                                                  1,531,427   人民币普通股        1,531,427

香港中央结算有限公司                                                    1,325,309   人民币普通股        1,325,309

苏其云                                                                  1,255,500   人民币普通股        1,255,500

张财嘉                                                                  1,001,059   人民币普通股        1,001,059

李伟东                                                                   830,000    人民币普通股         830,000

                                     清华控股有限公司是紫光集团有限公司的控股股东,是西藏紫光通信投资有限公
                                     司、西藏紫光卓远股权投资有限公司、西藏林芝清创资产管理有限公司、同方计算
                                     机有限公司和北京紫光通信科技集团有限公司的实际控制人;西藏紫光卓远股权投
上述股东关联关系或一致行动的说明
                                     资有限公司和北京紫光通信科技集团有限公司是紫光集团有限公司的全资子公司;
                                     西藏紫光通信投资有限公司是北京紫光通信科技集团有限公司的全资子公司。除此
                                     之外,本公司对其他股东之间的关联关系及是否属于一致行动人情况不详。

                                     截至本报告期末,公司股东苏其云持有的公司 1,255,500 股股份、张财嘉持有的公
前 10 名普通股股东参与融资融券业务
                                     司 1,001,059 股股份和李伟东持有的公司 830,000 股股份均为通过证券公司客户信
情况说明(如有)
                                     用交易担保证券账户持有。

公司前 10 名普通股股东、前 10 名无限售条件普通股股东在报告期内是否进行约定购回交易

□ 是 √ 否

公司前 10 名普通股股东、前 10 名无限售条件普通股股东在报告期内未进行约定购回交易。


2、优先股股东总数及前 10 名优先股股东持股情况表

□ 适用 √ 不适用




紫光股份有限公司                               二零一七年第三季度报告                                  第 4 页
                                       第三节 重要事项

一、报告期主要财务数据、财务指标发生变动的情况及原因

√ 适用 □ 不适用

                   项   目             2017 年 9 月 30 日(元)   2016 年 12 月 31 日(元)   增减比例

  以公允价值计量且其变动计入当期损益
                                                 239,008,942.95                                  100.00%
  的金融资产

  预付款项                                       682,960,086.25             314,884,049.16       116.89%

  存货                                         4,521,406,740.41            3,019,670,765.82       49.73%

  可供出售金融资产                               391,036,666.37             570,499,666.37        -31.46%

  长期应收款                                   1,159,355,392.81                3,795,225.24    30,447.74%

  短期借款                                     1,106,150,945.60             100,143,163.41      1,004.57%

  应付账款                                     3,429,311,629.20            2,578,786,468.48       32.98%

  应付股利                                                                  173,789,736.27       -100.00%

  递延收益                                       209,019,678.42                6,533,797.64     3,099.05%

  其他综合收益                                   207,094,526.84             351,217,564.80        -41.04%

                   项   目              2017 年 1-9 月(元)      2016 年 1-9 月(元)      增减比例

  营业收入                                    27,021,855,245.69           17,765,325,454.59       52.10%

  营业成本                                    20,818,207,429.49           14,636,220,541.90       42.24%

  销售费用                                     1,904,956,607.77            1,146,762,676.74       66.12%

  管理费用                                     2,561,909,394.98            1,456,830,153.07       75.86%
  财务费用                                        95,789,149.75              40,255,970.44       137.95%

  资产减值损失                                   179,330,668.25              32,138,910.20       457.99%

  其他收益                                       343,858,252.80                                     100%

  营业外收入                                     308,051,924.97             173,678,582.05        77.37%

  所得税费用                                     353,839,345.02              -31,690,134.96     1,216.56%

  经营活动产生的现金流量净额                    -207,725,562.66             533,947,345.17       -138.90%

  投资活动产生的现金流量净额                    -950,122,970.26          -17,044,209,577.91       94.43%

  筹资活动产生的现金流量净额                     756,251,659.42           19,180,646,235.78       -96.06%

变动原因说明:

(1)以公允价值计量且其变动计入当期损益的金融资产比 2016 年 12 月 31 日增加主要是本期公司子公司

新华三集团有限公司购买无固定期限的非保本浮动收益理财产品所致;


紫光股份有限公司                           二零一七年第三季度报告                                第 5 页
(2)预付款项、应付账款比 2016 年 12 月 31 日增加主要是公司子公司紫光数码(苏州)集团有限公司采

购业务规模扩大所致;

(3)存货比 2016 年 12 月 31 日增加主要是本期公司子公司新华三集团有限公司、紫光数码(苏州)集团

有限公司业务扩大所致;

(4)可供出售金融资产、其他综合收益比 2016 年 12 月 31 日减少主要是本期公司处置部分北京千方科技

股份有限公司股票所致;

(5)长期应收款比 2016 年 12 月 31 日增加主要是公司子公司紫光融资租赁有限公司新增业务所致;

(6)短期借款比 2016 年 12 月 31 日增加主要是公司子公司紫光数码(苏州)集团有限公司业务扩大资金

需求增加所致;

(7)应付股利比 2016 年 12 月 31 日减少主要是公司子公司新华三集团有限公司分配少数股东股利所致;

(8)递延收益比 2016 年 12 月 31 日增加主要是公司子公司新华三集团有限公司待结转损益的政府补助收

益增加所致;

(9)营业收入、营业成本比去年同期增加主要是去年同期公司自 2016 年 5 月 1 日起将新华三集团有限公

司纳入合并范围以及公司各业务持续增长所致;

(10)销售费用、管理费用、资产减值损失比去年同期增加主要是去年同期公司自 2016 年 5 月 1 日起将

新华三集团有限公司纳入合并范围所致;

(11)财务费用比去年同期增加主要是去年同期公司自 2016 年 5 月 1 日起将新华三集团有限公司纳入合

并范围以及本期短期借款增加所致;

(12)其他收益、营业外收入比去年同期增加主要是去年同期公司自 2016 年 5 月 1 日起将新华三集团有

限公司纳入合并范围以及收到政府补助增加所致;

(13)所得税费用比去年同期增加主要是公司利润大幅增长所致;

(14)经营活动产生的现金流量净额比去年同期减少主要是公司子公司新华三集团有限公司、紫光数码(苏

州)集团有限公司业务扩大以及结算方式变化所致;

(15)投资活动产生的现金流量净额比去年同期增加主要是去年同期公司完成对新华三集团有限公司股权

收购对外支付股权收购款所致;

(16)筹资活动产生的现金流量净额比去年同期减少主要是公司去年同期完成非公开发行股票募集资金所

致。


二、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

紫光股份有限公司                       二零一七年第三季度报告                         第 6 页
       三、公司实际控制人、股东、关联方、收购人以及公司等承诺相关方在报告期内超期未履行
       完毕的承诺事项

       □ 适用 √ 不适用

       公司报告期不存在公司实际控制人、股东、关联方、收购人以及公司等承诺相关方在报告期内超期未履行

       完毕的承诺事项。


       四、对 2017 年度经营业绩的预计

       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


       五、证券投资情况

       □ 适用 √ 不适用

       公司报告期不存在证券投资。


       六、 持有其他上市公司股权情况

       (1)持有其他上市公司股权情况

                        初始投资        期初持股     期初持股        期末持股     期末持股             期末               报告期       会计核算 股份
证券代码 证券简称
                       金额(元) 数量(股)           比例         数量(股)      比例           账面值(元)      损益(元)             科目      来源
                                                                                                                                      可供出售 增发
 002373    千方科技    80,488,940.59    32,660,000          2.96%    19,500,000          1.77%      271,245,000.00 175,476,567.40
                                                                                                                                      金融资产 股份

  合计                 80,488,940.59    32,660,000                   19,500,000                     271,245,000.00 175,476,567.40


       (2)持有全国中小企业股份转让系统挂牌公司股权情况

                      初始投资     期初持股        期初持股     期末持股        期末持股           期末            报告期          会计核算         股份
  所持对象名称
                   金额(元) 数量(股)             比例      数量(股)         比例      账面值(元)         损益(元)          科目           来源
北京绿创环保设备                                                                                                                   可供出售        发起人
                   19,552,782.00       3,903,582       3.90%        3,903,582      3.90%          4,131,093.30       --
股份有限公司                                                                                                                       金融资产         股份
北京时代科技股份                                                                                                                   可供出售 发起人和增
                   37,564,560.00       7,275,760      12.04%        7,275,760     12.04%         32,255,340.09     218,272.80
有限公司                                                                                                                           金融资产        发股份

合计               57,117,342.00   11,179,342                    11,179,342                      36,386,433.39     218,272.80




       紫光股份有限公司                                        二零一七年第三季度报告                                                第 7 页
七、衍生品投资情况

□ 适用 √ 不适用

公司报告期不存在衍生品投资。


八、报告期内接待调研、沟通、采访等活动登记表

√ 适用 □ 不适用
        接待时间           接待方式            接待对象类型            调研的基本情况索引

    2017 年 7 月 24 日     实地调研                机构            公司基本情况和未来发展方向

    2017 年 9 月 8 日      实地调研                机构            公司基本情况和未来发展方向

    2017 年 9 月 19 日     实地调研                机构            公司基本情况和未来发展方向


九、违规对外担保情况

□ 适用 √ 不适用

公司报告期无违规对外担保情况。


十、控股股东及其关联方对上市公司的非经营性占用资金情况

□ 适用 √ 不适用

公司报告期不存在控股股东及其关联方对上市公司的非经营性占用资金。


十一、履行精准扶贫社会责任情况

□ 适用 √ 不适用

公司三季度暂未开展精准扶贫工作,也暂无后续精准扶贫计划。




紫光股份有限公司                      二零一七年第三季度报告                           第 8 页
                                       第四节 财务报表

一、财务报表

1、合并资产负债表

编制单位:紫光股份有限公司
                                            2017 年 09 月 30 日
                                                                                                   单位:元

                         项目                               期末余额                  期初余额

流动资产:

    货币资金                                                       3,607,481,142.18      4,015,614,691.08

    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                    239,008,942.95

    衍生金融资产

    应收票据                                                       1,380,381,978.95      1,232,110,722.62

    应收账款                                                       5,209,257,467.28      4,097,904,450.22

    预付款项                                                        682,960,086.25        314,884,049.16

    应收保费

    应收分保账款

    应收分保合同准备金

    应收利息                                                         32,181,921.06         20,789,256.33

    应收股利

    其他应收款                                                      214,086,746.10        131,369,448.03

    买入返售金融资产

    存货                                                           4,521,406,740.41      3,019,670,765.82

    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                                                   3,344,720,803.23      3,470,758,989.45

流动资产合计                                                      19,231,485,828.41     16,303,102,372.71

非流动资产:

    发放贷款及垫款

    可供出售金融资产                                                391,036,666.37        570,499,666.37

    持有至到期投资

    长期应收款                                                     1,159,355,392.81          3,795,225.24



紫光股份有限公司                            二零一七年第三季度报告                               第 9 页
    长期股权投资                                                159,366,037.72      180,427,900.73

    投资性房地产                                                274,965,310.17      281,818,070.97

    固定资产                                                    389,087,342.73      353,756,675.65

    在建工程                                                     64,261,348.26       71,623,073.84

    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                                                   3,716,517,921.74    3,756,334,768.33

    开发支出                                                     13,386,120.99         8,438,683.48

    商誉                                                      13,992,910,310.61   13,992,910,310.61

    长期待摊费用                                               1,029,677,628.05    1,208,283,107.83

    递延所得税资产                                              420,893,341.88      324,712,835.85

    其他非流动资产                                               53,264,490.76       48,022,055.22

非流动资产合计                                                21,664,721,912.09   20,800,622,374.12

资产总计                                                      40,896,207,740.50   37,103,724,746.83

流动负债:

    短期借款                                                   1,106,150,945.60     100,143,163.41

    向中央银行借款

    吸收存款及同业存放

    拆入资金

    以公允价值计量且其变动计入当期损益的金融负债

    衍生金融负债

    应付票据                                                   1,245,452,526.00    1,128,870,540.00

    应付账款                                                   3,429,311,629.20    2,578,786,468.48

    预收款项                                                    803,983,623.81       732,983,111.05

    卖出回购金融资产款

    应付手续费及佣金

    应付职工薪酬                                                906,204,376.95      961,035,526.55

    应交税费                                                    385,305,660.76      328,121,073.55

    应付利息                                                         269,933.61         231,995.48

    应付股利                                                                        173,789,736.27

    其他应付款                                                  243,378,058.21      231,866,890.94

    应付分保账款

    保险合同准备金

    代理买卖证券款



紫光股份有限公司                            二零一七年第三季度报告                      第 10 页
    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                                   8,210,991.55              7,733,199.21

    其他流动负债                                         2,908,942,886.53          2,947,507,358.72

流动负债合计                                            11,037,210,632.22          9,191,069,063.66

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                                             48,802,216.77              23,401,085.55

    长期应付职工薪酬

    专项应付款

    预计负债                                               70,080,813.84              54,785,435.53

    递延收益                                              209,019,678.42               6,533,797.64

    递延所得税负债                                        777,960,944.60             727,933,821.92

    其他非流动负债                                         14,361,995.46              10,375,878.41

非流动负债合计                                           1,120,225,649.09            823,030,019.05

负债合计                                                12,157,436,281.31         10,014,099,082.71

所有者权益:

    股本                                                 1,042,303,162.00          1,042,303,162.00

    其他权益工具

      其中:优先股

            永续债

    资本公积                                            21,064,002,938.24         21,064,002,938.24

    减:库存股

    其他综合收益                                          207,094,526.84             351,217,564.80

    专项储备

    盈余公积                                              110,992,210.38             110,992,210.38

    一般风险准备                                             1,064,400.00               508,800.00

    未分配利润                                           2,256,956,692.92          1,235,617,613.02

归属于母公司所有者权益合计                              24,682,413,930.38         23,804,642,288.44

    少数股东权益                                         4,056,357,528.81          3,284,983,375.68

所有者权益合计                                          28,738,771,459.19         27,089,625,664.12

负债和所有者权益总计                                    40,896,207,740.50         37,103,724,746.83


法定代表人:赵伟国           主管会计工作负责人:秦蓬                       会计机构负责人:赵吉飞


紫光股份有限公司                  二零一七年第三季度报告                                第 11 页
2、母公司资产负债表

                                                                                                 单位:元

                       项目                               期末余额                  期初余额

流动资产:

    货币资金                                                     12,135,353.24          421,971,327.54

    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                                                         1,676,500.00

    应收账款                                                     45,531,682.76             5,707,440.75

    预付款项                                                     33,823,562.70             9,208,761.21

    应收利息                                                     12,994,402.32             6,019,711.03

    应收股利

    其他应收款                                                 1,291,651,711.94         532,101,921.41

    存货                                                         16,646,406.16           13,961,523.38

    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                                               2,873,229,303.20        3,288,050,706.79

流动资产合计                                                   4,287,688,922.32        4,277,021,392.11

非流动资产:

    可供出售金融资产                                            367,227,046.40          546,690,046.40

    持有至到期投资

    长期应收款

    长期股权投资                                              18,980,717,578.89       18,932,149,068.04

    投资性房地产

    固定资产                                                     22,347,504.51           23,518,670.57

    在建工程                                                         2,683,415.63

    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                                                     21,301,415.55           22,234,754.16

    开发支出                                                         8,755,828.89          4,157,872.94

    商誉

    长期待摊费用

    递延所得税资产                                               18,154,642.16           18,157,348.19

    其他非流动资产



紫光股份有限公司                            二零一七年第三季度报告                             第 12 页
非流动资产合计                                                19,421,187,432.03     19,546,907,760.30

资产总计                                                      23,708,876,354.35     23,823,929,152.41

流动负债:

    短期借款                                                                              500,000.00

    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                                                          797,490.00         3,283,590.00

    应付账款                                                         7,334,733.72      31,048,101.80

    预收款项                                                     60,053,364.01         33,347,504.12

    应付职工薪酬                                                                         4,611,463.06

    应交税费                                                     22,319,373.20         51,502,166.20

    应付利息

    应付股利

    其他应付款                                                   68,942,894.47         69,417,154.74

    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                                                                             6,930.77

流动负债合计                                                    159,447,855.40        193,716,910.69

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

    递延所得税负债                                               37,060,477.35         61,532,658.25

    其他非流动负债

非流动负债合计                                                   37,060,477.35         61,532,658.25

负债合计                                                        196,508,332.75        255,249,568.94

所有者权益:

    股本                                                       1,042,303,162.00      1,042,303,162.00

    其他权益工具

      其中:优先股



紫光股份有限公司                            二零一七年第三季度报告                        第 13 页
            永续债

    资本公积                                                       21,598,000,344.23               21,598,000,344.23

    减:库存股

    其他综合收益                                                     210,093,381.14                   348,769,072.82

    专项储备

    盈余公积                                                         103,232,178.73                   103,232,178.73

    未分配利润                                                       558,738,955.50                   476,374,825.69

所有者权益合计                                                     23,512,368,021.60               23,568,679,583.47

负债和所有者权益总计                                               23,708,876,354.35               23,823,929,152.41


法定代表人:赵伟国                      主管会计工作负责人:秦蓬                             会计机构负责人:赵吉飞


3、合并本报告期利润表

                                                                                                            单位:元

                          项目                                     本期发生额                     上期发生额

一、营业总收入                                                        10,144,576,789.09             8,497,530,863.51

    其中:营业收入                                                    10,144,576,789.09             8,497,530,863.51

          利息收入

          已赚保费

          手续费及佣金收入

二、营业总成本                                                            9,644,528,432.48          8,230,264,273.63

    其中:营业成本                                                        7,840,623,642.09          6,583,573,909.80

          利息支出

          手续费及佣金支出

          退保金

          赔付支出净额

          提取保险合同准备金净额

          保单红利支出

          分保费用

          税金及附加                                                        43,734,864.78              63,401,473.92

          销售费用                                                         681,934,635.76             661,368,558.63

          管理费用                                                         963,621,337.30             876,118,679.58

          财务费用                                                          55,485,658.04              22,839,195.50

          资产减值损失                                                      59,128,294.51              22,962,456.20

    加:公允价值变动收益(损失以“-”号填列)                                -340,582.60




紫光股份有限公司                                 二零一七年第三季度报告                                  第 14 页
        投资收益(损失以“-”号填列)                                   19,040,441.26    87,119,912.40

          其中:对联营企业和合营企业的投资收益                           -7,443,288.33    -1,161,644.67

        汇兑收益(损失以“-”号填列)

        其他收益                                                        113,068,577.52

三、营业利润(亏损以“-”号填列)                                      631,816,792.79   354,386,502.28

    加:营业外收入                                                       87,659,604.17    98,965,413.86

        其中:非流动资产处置利得                                           146,649.14       426,844.41

    减:营业外支出                                                         759,692.56       290,082.71

        其中:非流动资产处置损失                                             10,664.19       -86,193.78

四、利润总额(亏损总额以“-”号填列)                                  718,716,704.40   453,061,833.43

    减:所得税费用                                                      173,000,946.02    73,121,203.96

五、净利润(净亏损以“-”号填列)                                      545,715,758.38   379,940,629.47

    归属于母公司所有者的净利润                                          319,625,949.90   254,430,816.99

    少数股东损益                                                        226,089,808.48   125,509,812.48

六、其他综合收益的税后净额                                                 -107,834.66    23,689,194.39

  归属母公司所有者的其他综合收益的税后净额                                 430,972.40     27,751,806.95

    (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                                 430,972.40     27,751,806.95

          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                              4,475,250.00    31,980,214.28

          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                                         -4,044,277.60    -4,228,407.33

          6.其他

  归属于少数股东的其他综合收益的税后净额                                   -538,807.06    -4,062,612.56

七、综合收益总额                                                        545,607,923.72   403,629,823.86

    归属于母公司所有者的综合收益总额                                    320,056,922.30   282,182,623.94

    归属于少数股东的综合收益总额                                        225,551,001.42   121,447,199.92

八、每股收益:

    (一)基本每股收益                                                          0.307            0.244

    (二)稀释每股收益                                                          0.307            0.244


紫光股份有限公司                               二零一七年第三季度报告                       第 15 页
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:0.00 元,上期被合并方实现的净利润为:0.00 元。
法定代表人:赵伟国                       主管会计工作负责人:秦蓬                            会计机构负责人:赵吉飞


4、母公司本报告期利润表

                                                                                                            单位:元
                           项目                                     本期发生额                    上期发生额

一、营业收入                                                              33,290,675.02               199,386,502.38

    减:营业成本                                                          20,204,754.92               190,947,097.92

        税金及附加                                                           218,468.47                11,090,351.64

        销售费用                                                           2,388,897.68                 2,112,210.05

        管理费用                                                          11,505,982.04                 7,334,338.29

        财务费用                                                            -447,351.78                -1,135,721.60

        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“-”号填列)                                    16,446,947.43                87,210,936.89

        其中:对联营企业和合营企业的投资收益                              -7,324,262.66                -1,066,806.89

        其他收益

二、营业利润(亏损以“-”号填列)                                        15,866,871.12                76,249,162.97

    加:营业外收入                                                               87,702.32                 20,728.57

        其中:非流动资产处置利得                                                   980.58                  24,112.18

    减:营业外支出                                                               85,861.18                 67,100.67

        其中:非流动资产处置损失                                                  4,917.38                  1,704.67

三、利润总额(亏损总额以“-”号填列)                                    15,868,712.26                76,202,790.87

    减:所得税费用                                                         7,101,457.74                11,809,538.13

四、净利润(净亏损以“-”号填列)                                         8,767,254.52                64,393,252.74

五、其他综合收益的税后净额                                                 4,475,250.00                31,980,214.28

    (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                                 4,475,250.00                31,980,214.28
          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                               4,475,250.00                31,980,214.28

          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



紫光股份有限公司                                 二零一七年第三季度报告                                  第 16 页
          6.其他

六、综合收益总额                                                            13,242,504.52              96,373,467.02

七、每股收益:

    (一)基本每股收益                                                              0.008                      0.062

    (二)稀释每股收益                                                              0.008                      0.062


法定代表人:赵伟国                       主管会计工作负责人:秦蓬                            会计机构负责人:赵吉飞


5、合并年初到报告期末利润表

                                                                                                            单位:元

                          项目                                      本期发生额                    上期发生额

一、营业总收入                                                         27,021,855,245.69           17,765,325,454.59

    其中:营业收入                                                     27,021,855,245.69           17,765,325,454.59

          利息收入

          已赚保费

          手续费及佣金收入

二、营业总成本                                                         25,698,322,236.99           17,419,429,171.38

    其中:营业成本                                                     20,818,207,429.49           14,636,220,541.90

          利息支出

          手续费及佣金支出

          退保金

          赔付支出净额

          提取保险合同准备金净额

          保单红利支出

          分保费用

          税金及附加                                                       138,128,986.75             107,220,919.03

          销售费用                                                        1,904,956,607.77          1,146,762,676.74

          管理费用                                                        2,561,909,394.98          1,456,830,153.07

          财务费用                                                          95,789,149.75              40,255,970.44

          资产减值损失                                                     179,330,668.25              32,138,910.20

    加:公允价值变动收益(损失以“-”号填列)

        投资收益(损失以“-”号填列)                                     226,558,242.75             205,431,448.28

        其中:对联营企业和合营企业的投资收益                                -21,061,863.01             -1,663,975.70

        汇兑收益(损失以“-”号填列)

        其他收益                                                           343,858,252.80


紫光股份有限公司                                 二零一七年第三季度报告                                  第 17 页
三、营业利润(亏损以“-”号填列)                                      1,893,949,504.25            551,327,731.49

    加:营业外收入                                                       308,051,924.97             173,678,582.05

        其中:非流动资产处置利得                                             398,403.50                560,695.51

    减:营业外支出                                                          1,211,291.20               678,713.38

        其中:非流动资产处置损失                                              49,161.41                  20,353.11

四、利润总额(亏损总额以“-”号填列)                                  2,200,790,138.02            724,327,600.16

    减:所得税费用                                                       353,839,345.02             -31,690,134.96

五、净利润(净亏损以“-”号填列)                                      1,846,950,793.00            756,017,735.12

    归属于母公司所有者的净利润                                          1,126,124,996.10            519,734,600.07

    少数股东损益                                                         720,825,796.90             236,283,135.05

六、其他综合收益的税后净额                                              -146,009,635.73            -483,183,904.53

  归属母公司所有者的其他综合收益的税后净额                              -144,123,037.96            -481,790,483.16

    (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                              -144,123,037.96            -481,790,483.16

          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                            -138,675,691.68            -480,340,302.98

          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                                           -5,447,346.28             -1,450,180.18

          6.其他

  归属于少数股东的其他综合收益的税后净额                                   -1,886,597.77             -1,393,421.37

七、综合收益总额                                                        1,700,941,157.27            272,833,830.59

    归属于母公司所有者的综合收益总额                                     982,001,958.14              37,944,116.91

    归属于少数股东的综合收益总额                                         718,939,199.13             234,889,713.68

八、每股收益:

    (一)基本每股收益                                                            1.080                     0.775

    (二)稀释每股收益                                                            1.080                     0.775

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:0.00 元,上期被合并方实现的净利润为:0.00 元。


法定代表人:赵伟国                       主管会计工作负责人:秦蓬                          会计机构负责人:赵吉飞




紫光股份有限公司                               二零一七年第三季度报告                                  第 18 页
6、母公司年初到报告期末利润表

                                                                                                      单位:元

                           项目                                    本期发生额               上期发生额

一、营业收入                                                              178,702,254.03        313,222,216.19

    减:营业成本                                                          134,966,345.88        281,099,942.65

        税金及附加                                                           2,255,568.50        12,080,205.13

        销售费用                                                             5,357,501.40         5,016,634.44

        管理费用                                                           32,070,627.00         35,712,014.42

        财务费用                                                             -909,042.14         -5,400,046.90

        资产减值损失                                                           -18,040.18         4,535,041.42

    加:公允价值变动收益(损失以“-”号填列)

        投资收益(损失以“-”号填列)                                    223,703,107.14        251,723,575.60

        其中:对联营企业和合营企业的投资收益                               -20,694,835.15        -1,306,750.85

        其他收益

二、营业利润(亏损以“-”号填列)                                        228,682,400.71        231,902,000.63

    加:营业外收入                                                            107,251.10             80,507.45

        其中:非流动资产处置利得                                                20,529.36            24,112.18

    减:营业外支出                                                              97,925.26            67,872.55

        其中:非流动资产处置损失                                                16,981.46             1,704.67

三、利润总额(亏损总额以“-”号填列)                                    228,691,726.55        231,914,635.53

    减:所得税费用                                                         42,097,280.54         34,782,306.42

四、净利润(净亏损以“-”号填列)                                        186,594,446.01        197,132,329.11

五、其他综合收益的税后净额                                                -138,675,691.68      -480,340,302.98

    (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                                -138,675,691.68      -480,340,302.98

          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                              -138,675,691.68      -480,340,302.98

          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



紫光股份有限公司                                 二零一七年第三季度报告                            第 19 页
          6.其他

六、综合收益总额                                                       47,918,754.33            -283,207,973.87

七、每股收益:

    (一)基本每股收益                                                         0.179                      0.294

    (二)稀释每股收益                                                         0.179                      0.294


法定代表人:赵伟国                    主管会计工作负责人:秦蓬                          会计机构负责人:赵吉飞


7、合并年初到报告期末现金流量表
                                                                                                       单位:元

                           项目                                  本期发生额                  上期发生额

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                                    32,959,010,150.64         21,442,759,899.60

    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                                       27,474,293.72                161,300.00

    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                                                    413,689,369.78             455,072,157.96

    收到其他与经营活动有关的现金                                      730,400,339.19             180,490,436.57

经营活动现金流入小计                                                34,130,574,153.33         22,078,483,794.13

    购买商品、接受劳务支付的现金                                    28,210,159,693.22         18,366,947,589.59

    客户贷款及垫款净增加额                                            108,630,000.00              62,400,000.00

    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                                                                    101,501.07

    支付保单红利的现金

    支付给职工以及为职工支付的现金                                   3,391,585,247.96          1,435,483,449.59

    支付的各项税费                                                   1,388,974,304.72            870,777,637.46

    支付其他与经营活动有关的现金                                     1,238,950,470.09            808,826,271.25


紫光股份有限公司                            二零一七年第三季度报告                                  第 20 页
经营活动现金流出小计                                                34,338,299,715.99           21,544,536,448.96

经营活动产生的现金流量净额                                             -207,725,562.66             533,947,345.17

二、投资活动产生的现金流量:

    收回投资收到的现金                                              13,600,815,980.05            8,601,410,321.71

    取得投资收益收到的现金                                               66,626,388.25              29,808,144.13

    处置固定资产、无形资产和其他长期资产收回的现金净额                      421,200.26                 519,253.43

    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                                         84,578,102.83

投资活动现金流入小计                                                13,752,441,671.39            8,631,737,719.27

    购建固定资产、无形资产和其他长期资产支付的现金                     1,426,064,834.57            124,209,264.04

    投资支付的现金                                                  13,276,499,807.08           12,108,758,351.00

    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                                                      13,442,979,682.14

    支付其他与投资活动有关的现金

投资活动现金流出小计                                                14,702,564,641.65           25,675,947,297.18

投资活动产生的现金流量净额                                             -950,122,970.26          -17,044,209,577.91

三、筹资活动产生的现金流量:

    吸收投资收到的现金                                                   52,434,954.00          22,371,719,897.20

    其中:子公司吸收少数股东投资收到的现金                               52,434,954.00             307,066,134.66

    取得借款收到的现金                                                 2,056,379,870.09            751,585,811.42

    发行债券收到的现金

    收到其他与筹资活动有关的现金

筹资活动现金流入小计                                                   2,108,814,824.09         23,123,305,708.62

    偿还债务支付的现金                                                 1,050,530,966.02            930,048,919.38

    分配股利、利润或偿付利息支付的现金                                  291,510,149.99           2,793,366,931.14

    其中:子公司支付给少数股东的股利、利润                              173,789,736.27            2,748,134,711.27

    支付其他与筹资活动有关的现金                                         10,522,048.66             219,243,622.32

筹资活动现金流出小计                                                   1,352,563,164.67          3,942,659,472.84

筹资活动产生的现金流量净额                                              756,251,659.42          19,180,646,235.78

四、汇率变动对现金及现金等价物的影响                                     -18,626,210.43              5,561,576.15

五、现金及现金等价物净增加额                                           -420,223,083.93           2,675,945,579.19

    加:期初现金及现金等价物余额                                       3,952,340,392.26            735,171,935.63

六、期末现金及现金等价物余额                                           3,532,117,308.33           3,411,117,514.82


法定代表人:赵伟国                       主管会计工作负责人:秦蓬                         会计机构负责人:赵吉飞


紫光股份有限公司                              二零一七年第三季度报告                                   第 21 页
8、母公司年初到报告期末现金流量表

                                                                                                    单位:元

                         项目                                  本期发生额                上期发生额

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                                       185,970,095.17        270,903,293.04

    收到的税费返还

    收到其他与经营活动有关的现金                                        35,455,013.34         51,224,898.21

经营活动现金流入小计                                                   221,425,108.51        322,128,191.25

    购买商品、接受劳务支付的现金                                       189,003,787.74        255,650,564.03

    支付给职工以及为职工支付的现金                                      25,922,166.27         19,434,021.09

    支付的各项税费                                                      83,691,182.41         23,873,992.24

    支付其他与经营活动有关的现金                                       830,171,814.70        714,235,165.34

经营活动现金流出小计                                                  1,128,788,951.12     1,013,193,742.70

经营活动产生的现金流量净额                                            -907,363,842.61       -691,065,551.45

二、投资活动产生的现金流量:

    收回投资收到的现金                                            13,360,815,980.00        8,600,910,305.46

    取得投资收益收到的现金                                              66,626,388.24         26,283,404.73

    处置固定资产、无形资产和其他长期资产收回的现金净额                      13,529.45             43,000.00

    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                                              13,427,455,897.69        8,627,236,710.19

    购建固定资产、无形资产和其他长期资产支付的现金                        3,425,904.35           750,395.56

    投资支付的现金                                                12,819,186,346.00       29,885,826,543.13

    取得子公司及其他营业单位支付的现金净额

    支付其他与投资活动有关的现金

投资活动现金流出小计                                              12,822,612,250.35       29,886,576,938.69

投资活动产生的现金流量净额                                             604,843,647.34     -21,259,340,228.50

三、筹资活动产生的现金流量:

    吸收投资收到的现金                                                                    22,064,653,762.54

    取得借款收到的现金                                                                         1,500,000.00

    发行债券收到的现金

    收到其他与筹资活动有关的现金

筹资活动现金流入小计                                                                      22,066,153,762.54




紫光股份有限公司                             二零一七年第三季度报告                              第 22 页
    偿还债务支付的现金                                                     500,000.00               2,000,000.00

    分配股利、利润或偿付利息支付的现金                                 105,315,779.03              20,873,468.24

    支付其他与筹资活动有关的现金                                                                  219,243,622.32

筹资活动现金流出小计                                                   105,815,779.03             242,117,090.56

筹资活动产生的现金流量净额                                             -105,815,779.03         21,824,036,671.98

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                                           -408,335,974.30           -126,369,107.97

    加:期初现金及现金等价物余额                                       420,471,327.54             426,864,447.67

六、期末现金及现金等价物余额                                            12,135,353.24             300,495,339.70


法定代表人:赵伟国                       主管会计工作负责人:秦蓬                        会计机构负责人:赵吉飞


二、审计报告

第三季度报告是否经过审计

□ 是 √ 否

公司第三季度报告未经审计。




      董事长: 赵伟国




                                                                            紫光股份有限公司

                                                                                     董 事 会

                                                                            2017 年 10 月 25 日




紫光股份有限公司                              二零一七年第三季度报告                                 第 23 页
数据加载中...
prevnext
手机查看股票