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
黄河旋风(600172)公告正文

黄河旋风:2018年第一季度报告

公告日期 2018-04-28
股票简称:黄河旋风 股票代码:600172
                       2018 年第一季度报告




公司代码:600172                             公司简称:黄河旋风




            河南黄河旋风股份有限公司
              2018 年第一季度报告




                   证券简称:黄河旋风
                   证券代码: 600172



                    二〇一八年四月


                             1 / 20
                            2018 年第一季度报告




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

二、   公司基本情况 ........................................................ 3

三、   重要事项 ............................................................ 7

四、   附录 ................................................................ 9




                                  2 / 20
                                      2018 年第一季度报告



一、 重要提示

1.1 公司董事会、监事会及董事、监事、高级管理人员保证季度报告内容的真实、准确、完整,
    不存在虚假记载、误导性陈述或者重大遗漏,并承担个别和连带的法律责任。



1.2 公司全体董事出席董事会审议季度报告。


1.3 公司负责人乔秋生、主管会计工作负责人刘建设及会计机构负责人(会计主管人员)张永建
    保证季度报告中财务报表的真实、准确、完整。

1.4 本公司第一季度报告未经审计。



二、 公司基本情况

2.1 主要财务数据

                                                                      单位:元 币种:人民币
                                                                      本报告期末比上年度末增
                      本报告期末                  上年度末
                                                                              减(%)
总资产              10,351,878,606.67          11,065,073,914.25                       -6.45
归属于上市公司       5,223,046,886.45            5,166,810,446.27                       1.09
股东的净资产



                    年初至报告期末        上年初至上年报告期末          比上年同期增减(%)
经营活动产生的        -40,059,127.32                  19,791,701.79                  -302.40
现金流量净额



                    年初至报告期末        上年初至上年报告期末         比上年同期增减(%)
营业收入              659,845,384.23                 675,060,368.91                    -2.25
归属于上市公司         71,496,946.17                 109,945,947.11                   -34.97
股东的净利润
归属于上市公司         71,715,184.17                 107,346,844.56                   -33.19
股东的扣除非经
常性损益的净利

加权平均净资产                     1.37                        2.24        减少 0.87 个百分点
收益率(%)
基本每股收益                  0.0484                         0.0771                   -37.22
(元/股)
稀释每股收益                  0.0484                         0.0771                   -37.22
(元/股)


                                            3 / 20
                                   2018 年第一季度报告




非经常性损益项目和金额
√适用 □不适用
                                                                    单位:元 币种:人民币
               项目                      本期金额                         说明
非流动资产处置损益                                17,920.70
越权审批,或无正式批准文件,或
偶发性的税收返还、减免
计入当期损益的政府补助,但与公                976,366.66      递延收益摊销和政府奖励
司正常经营业务密切相关,符合国
家政策规定、按照一定标准定额或
定量持续享受的政府补助除外
计入当期损益的对非金融企业收取
的资金占用费
企业取得子公司、联营企业及合营
企业的投资成本小于取得投资时应
享有被投资单位可辨认净资产公允
价值产生的收益
非货币性资产交换损益
委托他人投资或管理资产的损益
因不可抗力因素,如遭受自然灾害
而计提的各项资产减值准备
债务重组损益
企业重组费用,如安置职工的支出、
整合费用等
交易价格显失公允的交易产生的超
过公允价值部分的损益
同一控制下企业合并产生的子公司
期初至合并日的当期净损益
与公司正常经营业务无关的或有事
项产生的损益
除同公司正常经营业务相关的有效
套期保值业务外,持有交易性金融
资产、交易性金融负债产生的公允
价值变动损益,以及处置交易性金
融资产、交易性金融负债和可供出
售金融资产取得的投资收益
单独进行减值测试的应收款项减值
准备转回
对外委托贷款取得的损益
采用公允价值模式进行后续计量的

                                         4 / 20
                                    2018 年第一季度报告



投资性房地产公允价值变动产生的
损益
根据税收、会计等法律、法规的要
求对当期损益进行一次性调整对当
期损益的影响
受托经营取得的托管费收入
除上述各项之外的其他营业外收入                -1,634,534.97
和支出
其他符合非经常性损益定义的损益                   660,561.46    理财产品收益
项目



少数股东权益影响额(税后)
所得税影响额                                    -238,551.85
               合计                             -218,238.00


2.2 截止报告期末的股东总数、前十名股东、前十名流通股东(或无限售条件股东)持股情况表

                                                                                     单位:股
股东总数(户)                                                                         55530
                                    前十名股东持股情况
                                               持有有限售       质押或冻结情况
                       期末持股      比例                                             股东性
 股东名称(全称)                              条件股份数     股份状
                         数量        (%)                                  数量          质
                                                   量           态
河南黄河实业集团股    327,284,329    22.17     69,686,532              299,411,000    境内非
份有限公司                                                    质押                    国有法
                                                                                        人
陈俊                  79,864,440      5.41     72,150,155              79,864,440     境内自
                                                              质押
                                                                                        然人
日本联合材料公司      71,797,763      4.86     52,033,464                             境外法
                                                                无
                                                                                        人
乔秋生                31,440,941      2.13     31,345,150              31,345,149     境内自
                                                              质押
                                                                                        然人
海通证券股份有限公    26,660,000      1.81                0                      0     未知
司约定购回式证券交                                              无
易专用证券账户
兴业银行股份有限公    19,578,259      1.33                0                      0     未知
司-兴全趋势投资混                                              无
合型证券投资基金
魏旭川                18,920,000      1.28                0                      0    境内自
                                                                无
                                                                                        然人




                                             5 / 20
                                      2018 年第一季度报告



兴业银行股份有限公       15,455,275    1.05                 0                        0       未知
司-兴全新视野灵活
                                                                 无
配置定期开放混合型
发起式证券投资基金
沈善俊                   13,500,000    0.91     10,800,000                   13,500,000     境内自
                                                                质押
                                                                                              然人
海富通基金-平安银       11,520,397    0.78                 0                        0       未知
行-长安国际信托-
长安信托-股东增持                                               无
10 号集合资金信托计

                               前十名无限售条件股东持股情况
股东名称                               持有无限售条件流                  股份种类及数量
                                         通股的数量                   种类                数量
河南黄河实业集团股份有限公司                   257,597,797      人民币普通股         257,597,797
海通证券股份有限公司约定购回式证                26,660,000                            26,660,000
                                                                人民币普通股
券交易专用证券账户
日本联合材料公司                                19,764,299      人民币普通股          19,764,299
兴业银行股份有限公司-兴全趋势投                19,578,259                            19,587,259
                                                                人民币普通股
资混合型证券投资基金
魏旭川                                          18,920,000      人民币普通股          18,920,000
兴业银行股份有限公司-兴全新视野                15,455,275                            15,455,275
灵活配置定期开放混合型发起式证券                                人民币普通股
投资基金
海富通基金-平安银行-长安国际信                11,520,397                            11,520,397
托-长安信托-股东增持 10 号集合                                人民币普通股
资金信托计划
全国社保基金五零二组合                          11,287,386      人民币普通股          11,287,386
中国建设银行股份有限公司-兴全社                11,276,700                            11,276,700
                                                                人民币普通股
会责任混合型证券投资基金
中国工商银行-华安中小盘成长混合                 9,000,000                                9,000,000
                                                                人民币普通股
型证券投资基金
上述股东关联关系或一致行动的说明      公司控股股东河南黄河实业集团股份有限公司与其余股
                                      东之间无关联关系,也不属于一致行动人。公司未知除控
                                      股股东外其他前十名股东之间以及前十名无限售条件股
                                      东之间是否存在关联关系。
表决权恢复的优先股股东及持股数量
的说明


2.3 截止报告期末的优先股股东总数、前十名优先股股东、前十名优先股无限售条件股东持股情
    况表

□适用 √不适用

                                              6 / 20
                                      2018 年第一季度报告



   三、 重要事项

   3.1 公司主要会计报表项目、财务指标重大变动的情况及原因

   √适用 □不适用

                                                            增减变动幅
       项目名称      期末数/本期数     期初数/同期数            度                情况说明
一、资产负债表项目
应收票据             194,018,628.34     117,542,982.05          65.06%   应收票据比期初增加,主要原
                                                                         因是公司所收的银行承兑汇
                                                                         票期末存量增加。
应收帐款             751,321,961.39   1,387,549,976.53         -45.85%   应收帐款比期初减少,主要原
                                                                         因是报告期末不再合并上海
                                                                         名匠智能系统有限公司,其次
                                                                         略有增加。
预付帐款             620,443,574.13   1,001,217,746.24         -38.03%   预付帐款比期初减少,主要原
                                                                         因是报告期末不再合并上海
                                                                         名匠智能系统有限公司,其次
                                                                         略有增加。
应收利息                  59,665.80         217,074.85         -72.51%   应收利息比期初增加,主要原
                                                                         因是公司承兑保证金收回。
其他流动资产           1,439,467.22      13,640,684.40         -89.45%   其他流动资产比期初减少,主
                                                                         要原因是报告期末不再合并
                                                                         上海名匠智能系统有限公司。
可供出售金融资产     715,952,341.34         100,001.00      715845.18%   可供出售金融资产增加,主要
                                                                         原因是将公司对明匠智能的
                                                                         投资和投资期间享有的投资
                                                                         收益一并结转来。
长期股权投资           9,058,680.89      15,850,795.57         -42.85%   长期股权投资比期初减少,主
                                                                         要原因是报告期末不再合并
                                                                         上海名匠智能系统有限公司。
无形资产             201,967,312.69     299,906,542.21         -32.66%   无形资产比期初减少,主要原
                                                                         因是期末不再合并上海名匠
                                                                         智能系统有限公司。
商誉                                    295,503,756.50        -100.00%   期初商誉是收购上海名匠智
                                                                         能系统有限公司的成本,因期
                                                                         末不再合并,与公司应享有的
                                                                         权益一并转为可供出售金融
                                                                         资产。
长期待摊费用           3,472,306.71       7,500,413.22         -53.71%   长期待摊费用比期初减少,主
                                                                         要原因是期末不再合并上海
                                                                         名匠智能系统有限公司。



                                            7 / 20
                                  2018 年第一季度报告


递延所得税资产   17,551,251.36       32,782,589.94      -46.46%    递延所得税资产比期初减少,
                                                                   主要原因是期末不再合并上
                                                                   海名匠智能系统有限公司。
应付票据         96,447,640.25      196,514,480.46      -50.92%    应付票据比期初减少,主要原
                                                                   因是期末不再合并上海名匠
                                                                   智能系统有限公司。
应付账款         299,099,470.80     398,444,653.81      -24.93%    应付账款比期初减少,主要原
                                                                   因是期末不再合并上海名匠
                                                                   智能系统有限公司。
预收帐款         57,290,828.84      273,631,568.93      -79.06%    预收帐款比期初减少,主要原
                                                                   因是期末不再合并上海名匠
                                                                   智能系统有限公司。
应交税费         25,266,579.40      205,104,791.13      -87.68%    应交税费比期初减少,主要原
                                                                   因是期末不再合并上海名匠
                                                                   智能系统有限公司。
应付利息         59,373,404.79       42,856,905.82       38.54%    应付利息比期初增加,主要原
                                                                   因是报告期债券利息。
其他应付款       318,562,284.76     526,243,817.93      -39.46%    其他应付款比期初减少,主要
                                                                   原因是期末不再合并上海名
                                                                   匠智能系统有限公司。
长期应付款       195,212,548.06     503,835,437.30      -61.25%    长期应付款比期初减少,主要
                                                                   原因是期末不再合并上海名
                                                                   匠智能系统有限公司。
递延收益         31,060,000.06       49,023,500.04      -36.64%    递延收益比期初减少,主要原
                                                                   因是期末不再合并上海名匠
                                                                   智能系统有限公司。
递延所得税负债                       14,008,540.23      -100.00%   递延所得税负债比期初减少,
                                                                   主要原因是期末不再合并上
                                                                   海名匠智能系统有限公司。
二、利润表项目
税金及附加       14,092,279.42       10,926,917.68       28.97%    税金及附加同比增加,主要原
                                                                   因是公司自查补交以前年度
                                                                   土地使用税。
营业费用         10,021,582.46       16,125,683.21      -37.85%    营业费用同比减少,主要原因
                                                                   是报告期不再合并上海名匠
                                                                   智能系统有限公司。
管理费用         53,557,559.53       76,649,653.79      -30.13%    管理费用同比减少,主要原因
                                                                   是报告期不再合并上海名匠
                                                                   智能系统有限公司。
财务费用         57,575,509.13       42,425,343.46       35.71%    财务费用同比增加,主要原因
                                                                   是公司使用付息负债增加。
资产减值损失       7,942,403.56      22,034,407.29      -63.95%    资产减值损失比同期减少,主
                                                                   要原因是报告期不再合并上

                                        8 / 20
                                         2018 年第一季度报告


                                                                              海名匠智能系统有限公司。


投资收益                   -242,453.70       1,391,279.94        -117.43%     投资收益比同期减少,主要原
                                                                              因是理财收益减少。
营业外收入                 395,196.82        1,930,902.69         -79.53%     营业外收入同比减少,主要原
                                                                              因是报告期不再合并上海名
                                                                              匠智能系统有限公司。
营业外支出                1,690,031.79         170,447.42         891.53%     营业外支出比同期增加,主要
                                                                              原因是公司自查补交以前年
                                                                              度税款的滞纳金。
利润总额                 77,281,811.74     123,358,359.50         -37.35%     利润总额同比减少,主要原因
                                                                              是报告期不再合并上海名匠
                                                                              智能系统有限公司。




   3.2 重要事项进展情况及其影响和解决方案的分析说明

   □适用 √不适用


   3.3 报告期内超期未履行完毕的承诺事项

   □适用 √不适用


   3.4 预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生重大变动的警
       示及原因说明

   □适用 √不适用


                                                                            河南黄河旋风股份有限公
                                                               公司名称
                                                                            司
                                                          法定代表人        乔秋生
                                                                  日期      2018 年 4 月 28 日




   四、 附录

   4.1 财务报表

                                          合并资产负债表
                                         2018 年 3 月 31 日
   编制单位:河南黄河旋风股份有限公司
                                                   单位:元 币种:人民币 审计类型:未经审计
                  项目                             期末余额                          年初余额
   流动资产:
       货币资金                                      846,509,383.73                   853,352,671.20
                                               9 / 20
                                   2018 年第一季度报告



   结算备付金
   拆出资金
    以公允价值计量且其变动计入当
期损益的金融资产
   衍生金融资产                                            0.00                0.00
   应收票据                                    194,018,628.34        117,542,982.05
   应收账款                                    751,321,961.39       1,387,549,976.53
   预付款项                                    620,443,574.13       1,001,217,746.24
   应收保费
   应收分保账款
   应收分保合同准备金
   应收利息                                           59,665.80          217,074.85
   应收股利
   其他应收款                                      93,103,723.16      75,759,007.78
   买入返售金融资产
   存货                                        605,698,257.32        759,021,789.52
   持有待售资产
   一年内到期的非流动资产
   其他流动资产                                     1,439,467.22      13,640,684.40
      流动资产合计                           3,112,594,661.09       4,208,301,932.57
非流动资产:
   发放贷款和垫款
   可供出售金融资产                            715,952,341.34            100,001.00
   持有至到期投资
   长期应收款                                      17,800,000.00      17,800,000.00
   长期股权投资                                     9,058,680.89      15,850,795.57
   投资性房地产                                167,657,518.97        171,625,420.31
   固定资产                                  4,123,799,835.94       4,218,151,822.48
   在建工程                                    959,460,183.12        856,330,849.37
   工程物资                                    162,430,000.00        165,629,560.00
   固定资产清理
   生产性生物资产
   油气资产
   无形资产                                    201,967,312.69        299,906,542.21
   开发支出                                                0.00                0.00
   商誉                                                    0.00      295,503,756.50
   长期待摊费用                                     3,472,306.71        7,500,413.22
   递延所得税资产                                  17,551,251.36      32,782,589.94
   其他非流动资产                              860,134,514.56        775,590,231.08
      非流动资产合计                         7,239,283,945.58       6,856,771,981.68
       资产总计                            10,351,878,606.67       11,065,073,914.25
流动负债:
                                         10 / 20
                                   2018 年第一季度报告



   短期借款                                  2,390,000,000.00      2,009,300,000.00
   向中央银行借款
   吸收存款及同业存放
   拆入资金
    以公允价值计量且其变动计入当
期损益的金融负债
   衍生金融负债
   应付票据                                        96,447,640.25    196,514,480.46
   应付账款                                    299,099,470.80       398,444,653.81
   预收款项                                        57,290,828.84    273,631,568.93
   卖出回购金融资产款
   应付手续费及佣金
   应付职工薪酬                                    28,772,438.85     28,456,777.38
   应交税费                                        25,266,579.40    205,104,791.13
   应付利息                                        59,373,404.79     42,856,905.82
   应付股利                                                0.00               0.00
   其他应付款                                  318,562,284.76       526,243,817.93
   应付分保账款
   保险合同准备金
   代理买卖证券款
   代理承销证券款
   持有待售负债
   一年内到期的非流动负债                          98,895,493.04    108,691,693.92
   其他流动负债
      流动负债合计                           3,373,708,140.73      3,789,244,689.38
非流动负债:
   长期借款                                    433,000,000.00       441,000,000.00
   应付债券                                  1,095,851,031.37      1,095,456,451.63
   其中:优先股
          永续债
   长期应付款                                  195,212,548.06       503,835,437.30
   长期应付职工薪酬
   专项应付款
   预计负债
   递延收益                                        31,060,000.06     49,023,500.04
   递延所得税负债                                                    14,008,540.23
   其他非流动负债
      非流动负债合计                         1,755,123,579.49      2,103,323,929.20
       负债合计                              5,128,831,720.22      5,892,568,618.58
所有者权益
   股本                                      1,476,317,987.00      1,476,317,987.00
   其他权益工具
                                         11 / 20
                                    2018 年第一季度报告



   其中:优先股
           永续债
   资本公积                                   1,876,770,813.11         1,891,981,020.27
   减:库存股                                   204,000,000.00          204,000,000.00
   其他综合收益                                       -73,181.09            -22,882.26
   专项储备
   盈余公积                                     242,057,268.19          242,057,268.19
   一般风险准备
   未分配利润                                 1,831,973,999.24         1,760,477,053.07
   归属于母公司所有者权益合计                 5,223,046,886.45         5,166,810,446.27
   少数股东权益                                                            5,694,849.40
      所有者权益合计                          5,223,046,886.45         5,172,505,295.67
         负债和所有者权益总计               10,351,878,606.67         11,065,073,914.25


法定代表人:乔秋生 主管会计工作负责人:刘建设 会计机构负责人:张永建



                                    母公司资产负债表
                                    2018 年 3 月 31 日
编制单位:河南黄河旋风股份有限公司
                                                单位:元 币种:人民币 审计类型:未经审计
                 项目                           期末余额               年初余额
流动资产:
  货币资金                                          841,102,918.54      736,570,653.91
  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                                          193,828,628.34      106,978,272.45
  应收账款                                          730,348,074.80      673,973,940.08
  预付款项                                          616,710,396.62      538,141,829.34
  应收利息                                                59,665.80         217,074.85
  应收股利
  其他应收款                                         89,968,145.28       97,720,048.99
  存货                                              590,505,982.55      522,803,741.76
  持有待售资产
  一年内到期的非流动资产
  其他流动资产                                         800,000.00            81,406.52
   流动资产合计                                3,063,323,811.93        2,676,486,967.90
非流动资产:
  可供出售金融资产                                  715,952,341.34
  持有至到期投资
  长期应收款                                         17,800,000.00       17,800,000.00

                                          12 / 20
                                 2018 年第一季度报告



  长期股权投资                                    72,483,602.71    527,702,379.94
  投资性房地产                                   167,657,518.97    171,625,420.31
  固定资产                                  4,089,332,832.44      4,156,430,564.72
  在建工程                                       959,460,183.12    856,330,849.37
  工程物资                                       162,430,000.00    165,629,560.00
  固定资产清理
  生产性生物资产
  油气资产
  无形资产                                       199,035,422.29    200,763,355.74
  开发支出
  商誉
  长期待摊费用                                     2,922,306.71      2,956,872.89
  递延所得税资产                                  16,348,066.74     15,490,707.53
  其他非流动资产                                 860,134,514.56    775,590,231.08
   非流动资产合计                           7,263,556,788.88      6,890,319,941.58
     资产总计                              10,326,880,600.81      9,566,806,909.48
流动负债:
  短期借款                                  2,390,000,000.00      1,940,000,000.00
  以公允价值计量且其变动计入当期损
益的金融负债
  衍生金融负债
  应付票据                                        96,447,640.25    122,474,242.46
  应付账款                                       285,160,642.81    264,144,290.48
  预收款项                                        54,820,195.07     64,754,690.86
  应付职工薪酬                                    27,321,689.10     26,123,406.94
  应交税费                                        25,059,699.69     33,519,723.52
  应付利息                                        59,373,404.79     37,893,377.78
  应付股利                                                0.00               0.00
  其他应付款                                     321,234,603.44    318,960,830.15
  持有待售负债
  一年内到期的非流动负债                          98,895,493.04    108,096,611.06
  其他流动负债
   流动负债合计                             3,358,313,368.19      2,915,967,173.25
非流动负债:
  长期借款                                       433,000,000.00    437,000,000.00
  应付债券                                  1,095,851,031.37      1,095,456,451.63
  其中:优先股
         永续债
  长期应付款                                     195,212,548.06    210,905,783.93
  长期应付职工薪酬
  专项应付款
  预计负债
                                       13 / 20
                                 2018 年第一季度报告



  递延收益                                          31,060,000.06        31,696,666.72
  递延所得税负债
  其他非流动负债
   非流动负债合计                             1,755,123,579.49         1,775,058,902.28
      负债合计                                5,113,436,947.68         4,691,026,075.53
所有者权益:
  股本                                        1,476,317,987.00         1,476,317,987.00
  其他权益工具
  其中:优先股
         永续债
  资本公积                                    1,876,770,813.11         1,876,770,813.11
  减:库存股                                       204,000,000.00       204,000,000.00
  其他综合收益
  专项储备
  盈余公积                                         242,057,268.19       242,057,268.19
  未分配利润                                  1,822,297,584.83         1,484,634,765.65
   所有者权益合计                             5,213,443,653.13         4,875,780,833.95
      负债和所有者权益总计                   10,326,880,600.81         9,566,806,909.48


法定代表人:乔秋生 主管会计工作负责人:刘建设 会计机构负责人:张永建

                                       合并利润表
                                     2018 年 1—3 月
编制单位:河南黄河旋风股份有限公司
                                             单位:元 币种:人民币 审计类型:未经审计
                   项目                              本期金额            上期金额
一、营业总收入                                       659,845,384.23     675,060,368.91
其中:营业收入                                       659,845,384.23     675,060,368.91
      利息收入
      已赚保费
      手续费及佣金收入
二、营业总成本                                       581,680,871.18     555,100,472.59
其中:营业成本                                       438,491,537.08     386,938,467.16
      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                                       14,092,279.42     10,926,917.68
      销售费用                                         10,021,582.46     16,125,683.21
                                         14 / 20
                                  2018 年第一季度报告



       管理费用                                     53,557,559.53       76,649,653.79
       财务费用                                     57,575,509.13       42,425,343.46
       资产减值损失                                     7,942,403.56    22,034,407.29
  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)                    -242,453.70     1,391,279.94
       其中:对联营企业和合营企业的投资收                -903,015.16      328,263.59

       资产处置收益(损失以“-”号填列)                 17,920.70       -626,220.91
       汇兑收益(损失以“-”号填列)
       其他收益                                          636,666.66       872,948.88
三、营业利润(亏损以“-”号填列)                  78,576,646.71      121,597,904.23
  加:营业外收入                                         395,196.82      1,930,902.69
  减:营业外支出                                        1,690,031.79      170,447.42
四、利润总额(亏损总额以“-”号填列)              77,281,811.74      123,358,359.50
  减:所得税费用                                        5,784,865.57    13,627,112.03
五、净利润(净亏损以“-”号填列)                  71,496,946.17      109,731,247.47
  (一)按经营持续性分类
    1.持续经营净利润(净亏损以“-”号填            71,496,946.17      109,731,247.47
列)
    2.终止经营净利润(净亏损以“-”号填
列)
  (二)按所有权归属分类
     1.少数股东损益                                                       -214,699.64
     2.归属于母公司股东的净利润                     71,496,946.17      109,945,947.11
六、其他综合收益的税后净额                               -50,298.83        -4,500.58
  归属母公司所有者的其他综合收益的税后净                 -50,298.83        -4,500.58

    (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                -50,298.83        -4,500.58

      1.权益法下在被投资单位以后将重分类
进损益的其他综合收益中享有的份额
       2.可供出售金融资产公允价值变动损益
      3.持有至到期投资重分类为可供出售金
融资产损益
       4.现金流量套期损益的有效部分

                                         15 / 20
                                     2018 年第一季度报告



       5.外币财务报表折算差额                               -50,298.83        -4,500.58
       6.其他
  归属于少数股东的其他综合收益的税后净额
七、综合收益总额                                        71,446,647.34     109,726,746.89
  归属于母公司所有者的综合收益总额                      71,446,647.34     109,941,446.53
  归属于少数股东的综合收益总额                                               -214,699.64
八、每股收益:
  (一)基本每股收益(元/股)                                     0.0484           0.0771
  (二)稀释每股收益(元/股)                                     0.0484           0.0771


定代表人:乔秋生 主管会计工作负责人:刘建设 会计机构负责人:张永建



                                       母公司利润表
                                      2018 年 1—3 月
编制单位:河南黄河旋风股份有限公司
                                              单位:元 币种:人民币 审计类型:未经审计
                      项目                          本期金额            上期金额
一、营业收入                                         639,302,136.52       477,253,653.64
  减:营业成本                                       422,030,094.97       302,935,834.13
       税金及附加                                       13,986,879.31       8,362,752.51
       销售费用                                            7,954,590.93     8,758,074.88
       管理费用                                         49,376,584.25      40,151,198.56
       财务费用                                         56,751,328.95      36,399,230.49
       资产减值损失                                        5,715,728.02    12,793,452.04
  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)                       -242,453.70     1,739,121.88
       其中:对联营企业和合营企业的投资收                   -903,015.16      676,105.53

       资产处置收益(损失以“-”号填列)                    17,920.70       -626,220.91
       其他收益                                             636,666.66       636,666.66
二、营业利润(亏损以“-”号填列)                      83,899,063.75      69,602,678.66
  加:营业外收入                                            395,196.82       171,031.01
  减:营业外支出                                           1,682,247.19      170,366.25
三、利润总额(亏损总额以“-”号填列)                  82,612,013.38      69,603,343.42
     减:所得税费用                                        6,585,773.47     6,637,387.76
四、净利润(净亏损以“-”号填列)                      76,026,239.91      62,965,955.66
  (一)持续经营净利润(净亏损以“-”号                76,026,239.91      62,965,955.66
填列)
  (二)终止经营净利润(净亏损以“-”号
填列)

                                           16 / 20
                                   2018 年第一季度报告



五、其他综合收益的税后净额
  (一)以后不能重分类进损益的其他综合收

    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
    1.权益法下在被投资单位以后将重分类进
损益的其他综合收益中享有的份额
    2.可供出售金融资产公允价值变动损益
    3.持有至到期投资重分类为可供出售金融
资产损益
    4.现金流量套期损益的有效部分
    5.外币财务报表折算差额
    6.其他
六、综合收益总额                                       76,026,239.91     62,965,955.66
七、每股收益:
    (一)基本每股收益(元/股)                                0.0515               0.0442
    (二)稀释每股收益(元/股)                                0.0515               0.0442

法定代表人:乔秋生 主管会计工作负责人:刘建设 会计机构负责人:张永建

                                     合并现金流量表
                                     2018 年 1—3 月
编制单位:河南黄河旋风股份有限公司
                                            单位:元 币种:人民币 审计类型:未经审计
                   项目                         本期金额               上期金额
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                     598,340,701.55      468,908,641.25
  客户存款和同业存放款项净增加额
  向中央银行借款净增加额
  向其他金融机构拆入资金净增加额
  收到原保险合同保费取得的现金
  收到再保险业务现金净额
  保户储金及投资款净增加额
  处置以公允价值计量且其变动计入当
期损益的金融资产净增加额
  收取利息、手续费及佣金的现金
  拆入资金净增加额
  回购业务资金净增加额
  收到的税费返还                                     1,330,751.88          434,480.72

                                         17 / 20
                                   2018 年第一季度报告



  收到其他与经营活动有关的现金                      22,327,205.53      23,615,378.38
    经营活动现金流入小计                           621,998,658.96     492,958,500.35
  购买商品、接受劳务支付的现金                     503,470,528.31     302,676,169.89
  客户贷款及垫款净增加额
  存放中央银行和同业款项净增加额
  支付原保险合同赔付款项的现金
  支付利息、手续费及佣金的现金
  支付保单红利的现金
  支付给职工以及为职工支付的现金                    48,440,345.70      67,062,039.76
  支付的各项税费                                    82,884,899.02      52,951,626.10
  支付其他与经营活动有关的现金                      27,262,013.25      50,476,962.81
    经营活动现金流出小计                           662,057,786.28     473,166,798.56
      经营活动产生的现金流量净额                   -40,059,127.32      19,791,701.79
二、投资活动产生的现金流量:
  收回投资收到的现金
  取得投资收益收到的现金                                 660,561.46     1,437,501.28
  处置固定资产、无形资产和其他长期资                     117,123.75       15,336.92
产收回的现金净额
  处置子公司及其他营业单位收到的现
金净额
  收到其他与投资活动有关的现金                                        190,000,000.00
    投资活动现金流入小计                                 777,685.21   191,452,838.20
  购建固定资产、无形资产和其他长期资               247,693,769.35     235,844,394.96
产支付的现金
  投资支付的现金                                                         100,000.00
  质押贷款净增加额
  取得子公司及其他营业单位支付的现
金净额
  支付其他与投资活动有关的现金                      43,487,736.96
    投资活动现金流出小计                           291,181,506.31     235,944,394.96
      投资活动产生的现金流量净额                -290,403,821.10       -44,491,556.76
三、筹资活动产生的现金流量:
  吸收投资收到的现金
  其中:子公司吸收少数股东投资收到的
现金
  取得借款收到的现金                               454,000,000.00     304,144,876.45
  发行债券收到的现金
  收到其他与筹资活动有关的现金                           509,241.74     6,992,128.46
    筹资活动现金流入小计                           454,509,241.74     311,137,004.91
  偿还债务支付的现金                                 7,000,000.00        406,897.00
  分配股利、利润或偿付利息支付的现金                30,492,968.23      24,591,585.84
  其中:子公司支付给少数股东的股利、

                                         18 / 20
                                    2018 年第一季度报告



利润
  支付其他与筹资活动有关的现金                       99,396,641.75      87,563,335.89
    筹资活动现金流出小计                            136,889,609.98     112,561,818.73
       筹资活动产生的现金流量净额                   317,619,631.76     198,575,186.18
四、汇率变动对现金及现金等价物的影响                   -944,475.81           7,502.21
五、现金及现金等价物净增加额                        -13,787,792.47     173,882,833.42
  加:期初现金及现金等价物余额                      730,223,355.20     361,312,207.86
六、期末现金及现金等价物余额                        716,435,562.73     535,195,041.28

法定代表人:乔秋生 主管会计工作负责人:刘建设 会计机构负责人:张永建



                                  母公司现金流量表
                                    2018 年 1—3 月
编制单位:河南黄河旋风股份有限公司
                                            单位:元 币种:人民币 审计类型:未经审计
                项目                             本期金额              上期金额
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                      577,930,633.81      380,396,415.90
  收到的税费返还
  收到其他与经营活动有关的现金                       22,075,075.93       11,125,507.37
    经营活动现金流入小计                            600,005,709.74      391,521,923.27
  购买商品、接受劳务支付的现金                      484,970,443.42      235,082,425.72
  支付给职工以及为职工支付的现金                     44,349,731.73       37,136,017.63
  支付的各项税费                                     82,590,810.81       50,454,784.87
  支付其他与经营活动有关的现金                       23,041,792.75       22,204,136.90
    经营活动现金流出小计                            634,952,778.71      344,877,365.12
       经营活动产生的现金流量净额                   -34,947,068.97       46,644,558.15
二、投资活动产生的现金流量:
  收回投资收到的现金
  取得投资收益收到的现金                                  660,561.46      1,437,501.28
  处置固定资产、无形资产和其他长期资                      117,123.75        15,336.92
产收回的现金净额
  处置子公司及其他营业单位收到的现
金净额
  收到其他与投资活动有关的现金                                          190,000,000.00
    投资活动现金流入小计                                  777,685.21    191,452,838.20
  购建固定资产、无形资产和其他长期资                247,684,684.57      227,840,019.15
产支付的现金
  投资支付的现金
  取得子公司及其他营业单位支付的现
金净额

                                          19 / 20
                                   2018 年第一季度报告



  支付其他与投资活动有关的现金
    投资活动现金流出小计                           247,684,684.57      227,840,019.15
      投资活动产生的现金流量净额                -246,906,999.36        -36,387,180.95
三、筹资活动产生的现金流量:
  吸收投资收到的现金
  取得借款收到的现金                               454,000,000.00      280,000,000.00
  发行债券收到的现金
  收到其他与筹资活动有关的现金                           505,362.62       474,096.44
    筹资活动现金流入小计                           454,505,362.62      280,474,096.44
  偿还债务支付的现金                                 7,000,000.00
  分配股利、利润或偿付利息支付的现金                30,492,968.23       23,418,183.92
  支付其他与筹资活动有关的现金                      99,388,531.40       82,732,765.83
    筹资活动现金流出小计                           136,881,499.63      106,150,949.75
      筹资活动产生的现金流量净额                   317,623,862.99      174,323,146.69
四、汇率变动对现金及现金等价物的影响                     -74,228.03        82,870.43
五、现金及现金等价物净增加额                        35,695,566.63      184,663,394.32
  加:期初现金及现金等价物余额                     675,333,530.91      329,396,943.28
六、期末现金及现金等价物余额                       711,029,097.54      514,060,337.60

法定代表人:乔秋生 主管会计工作负责人:刘建设 会计机构负责人:张永建


4.2 审计报告

□适用 √不适用




                                         20 / 20
数据加载中...
prevnext
手机查看股票