(上接B16版)
9.2.1 资产负债表
编制单位:武汉凯迪电力股份有限公司 2009年12月31日 单位:元
项目 | 期末余额 | 年初余额 |
合并 | 母公司 | 合并 | 母公司 |
流动资产: | | | | |
货币资金 | 1,531,543,392.47 | 1,078,718,958.45 | 710,672,736.78 | 285,149,055.02 |
结算备付金 | | | | |
拆出资金 | | | | |
交易性金融资产 | 180,655.00 | | 156,355.00 | |
应收票据 | 5,470,000.00 | 2,000,000.00 | 10,300,000.00 | |
应收账款 | 805,711,244.35 | 334,419,940.78 | 357,588,848.61 | 276,287,718.29 |
预付款项 | 210,027,291.88 | 73,425,227.80 | 234,349,562.18 | 80,852,952.23 |
应收保费 | | | | |
应收分保账款 | | | | |
应收分保合同准备金 | | | | |
应收利息 | | | | |
应收股利 | 8,655,700.00 | 8,655,700.00 | | |
其他应收款 | 284,254,052.15 | 265,328,399.71 | 327,683,591.50 | 943,381,163.11 |
买入返售金融资产 | | | | |
存货 | 555,287,529.24 | 11,852,946.54 | 372,464,297.73 | 35,043,726.56 |
一年内到期的非流动资产 | 276,039.89 | | 20,000.00 | |
其他流动资产 | | | | |
流动资产合计 | 3,401,405,904.98 | 1,774,401,173.28 | 2,013,235,391.80 | 1,620,714,615.21 |
非流动资产: | | | | |
发放贷款及垫款 | | | | |
可供出售金融资产 | | | | |
持有至到期投资 | | | | |
长期应收款 | | 921,510,400.00 | | |
长期股权投资 | 681,462,268.89 | 1,658,353,840.56 | 643,829,130.24 | 1,530,199,324.70 |
投资性房地产 | 13,822,136.89 | | 14,334,067.89 | |
固定资产 | 2,865,855,447.23 | 114,331,104.05 | 2,455,603,754.19 | 128,046,573.90 |
在建工程 | 513,875,833.63 | | 962,674,731.60 | |
工程物资 | 63,162.39 | | | |
固定资产清理 | | | | |
生产性生物资产 | | | | |
油气资产 | | | | |
无形资产 | 735,158,629.71 | 31,757,286.63 | 751,880,871.26 | 33,425,169.51 |
开发支出 | | | | |
商誉 | 72,886,237.38 | | 72,886,237.38 | |
长期待摊费用 | 4,392,079.77 | | 4,297,210.35 | |
递延所得税资产 | 24,235,073.83 | 3,662,451.42 | 9,081,445.03 | 2,806,180.89 |
其他非流动资产 | 347,112,553.12 | 50,000,000.00 | | |
非流动资产合计 | 5,258,863,422.84 | 2,779,615,082.66 | 4,914,587,447.94 | 1,694,477,249.00 |
资产总计 | 8,660,269,327.82 | 4,554,016,255.94 | 6,927,822,839.74 | 3,315,191,864.21 |
流动负债: | | | | |
短期借款 | 1,105,900,000.00 | 764,800,000.00 | 1,206,000,000.00 | 757,900,000.00 |
向中央银行借款 | | | | |
吸收存款及同业存放 | | | | |
拆入资金 | | | | |
交易性金融负债 | 5,052,868.00 | | 31,899,333.62 | |
应付票据 | 282,872,280.95 | 270,338,095.95 | 351,848,929.95 | 324,509,901.35 |
应付账款 | 746,170,341.55 | 543,845,466.86 | 568,430,732.51 | 358,550,750.30 |
预收款项 | 467,105,893.95 | 1,222,435.03 | 62,882,820.08 | 7,452,887.05 |
卖出回购金融资产款 | | | | |
应付手续费及佣金 | | | | |
应付职工薪酬 | 9,312,070.36 | 3,168,094.29 | 8,525,704.95 | 3,167,644.29 |
应交税费 | 144,261,240.44 | -39,662,686.11 | 105,590,278.24 | -46,965,209.68 |
应付利息 | | | | |
应付股利 | 10,406,181.58 | 8,581,381.58 | 10,406,181.58 | 8,581,381.58 |
其他应付款 | 365,097,074.70 | 352,443,063.89 | 426,086,761.78 | 278,017,825.85 |
应付分保账款 | | | | |
保险合同准备金 | | | | |
代理买卖证券款 | | | | |
代理承销证券款 | | | | |
一年内到期的非流动负债 | 592,550,000.00 | 285,000,000.00 | 95,000,000.00 | |
其他流动负债 | | | | |
流动负债合计 | 3,728,727,951.53 | 2,189,735,851.49 | 2,866,670,742.71 | 1,691,215,180.74 |
非流动负债: | | | | |
长期借款 | 1,389,000,000.00 | | 1,588,000,000.00 | 125,000,000.00 |
应付债券 | | | | |
长期应付款 | 698,757,517.71 | 762,485,004.77 | 1,356,204.77 | 1,356,204.77 |
专项应付款 | | | | |
预计负债 | | | | |
递延所得税负债 | 6,063,726.69 | 6,063,726.69 | 6,063,726.69 | 6,063,726.69 |
其他非流动负债 | 58,862,930.50 | 1,860,000.00 | 17,660,000.00 | 1,660,000.00 |
非流动负债合计 | 2,152,684,174.90 | 770,408,731.46 | 1,613,079,931.46 | 134,079,931.46 |
负债合计 | 5,881,412,126.43 | 2,960,144,582.95 | 4,479,750,674.17 | 1,825,295,112.20 |
所有者权益(或股东权益): | | | | |
实收资本(或股本) | 368,480,000.00 | 368,480,000.00 | 368,480,000.00 | 368,480,000.00 |
资本公积 | 229,787,548.56 | 288,298,526.36 | 241,786,517.36 | 288,644,741.23 |
减:库存股 | | | | |
专项储备 | 19,538,674.21 | | | |
盈余公积 | 143,419,376.00 | 143,419,376.00 | 132,987,262.42 | 132,987,262.42 |
一般风险准备 | | | | |
未分配利润 | 916,001,532.93 | 793,673,770.63 | 735,554,296.87 | 699,784,748.36 |
外币报表折算差额 | | | | |
归属于母公司所有者权益合计 | 1,677,227,131.70 | 1,593,871,672.99 | 1,478,808,076.65 | 1,489,896,752.01 |
少数股东权益 | 1,101,630,069.69 | | 969,264,088.92 | |
所有者权益合计 | 2,778,857,201.39 | 1,593,871,672.99 | 2,448,072,165.57 | 1,489,896,752.01 |
负债和所有者权益总计 | 8,660,269,327.82 | 4,554,016,255.94 | 6,927,822,839.74 | 3,315,191,864.21 |
9.2.2 利润表
编制单位:武汉凯迪电力股份有限公司 2009年1-12月 单位:元
项目 | 本期金额 | 上期金额 |
合并 | 母公司 | 合并 | 母公司 |
一、营业总收入 | 2,005,881,455.03 | 327,166,137.32 | 1,855,135,844.50 | 323,563,610.47 |
其中:营业收入 | 2,005,881,455.03 | 327,166,137.32 | 1,855,135,844.50 | 323,563,610.47 |
利息收入 | | | | |
已赚保费 | | | | |
手续费及佣金收入 | | | | |
二、营业总成本 | 1,649,330,917.05 | 227,257,081.83 | 1,734,356,273.88 | 377,273,250.21 |
其中:营业成本 | 1,244,429,687.10 | 190,734,999.16 | 1,256,608,842.31 | 286,110,903.24 |
利息支出 | | | | |
手续费及佣金支出 | | | | |
退保金 | | | | |
赔付支出净额 | | | | |
提取保险合同准备金净额 | | | | |
保单红利支出 | | | | |
分保费用 | | | | |
营业税金及附加 | 47,082,813.61 | 6,501,356.66 | 43,233,015.50 | 7,528,215.71 |
销售费用 | 15,962,767.61 | | 7,994,515.58 | |
管理费用 | 203,543,336.35 | 28,633,077.45 | 219,767,294.75 | 42,854,086.37 |
财务费用 | 129,036,364.29 | 3,172,150.10 | 166,266,427.02 | 24,891,816.14 |
资产减值损失 | 9,275,948.09 | -1,784,501.54 | 40,486,178.72 | 15,888,228.75 |
加:公允价值变动收益(损失以“-”号填列) | 26,870,765.62 | | -31,939,388.62 | |
投资收益(损失以“-”号填列) | 21,283,073.80 | 17,538,230.73 | 81,542,103.79 | 74,100,721.80 |
其中:对联营企业和合营企业的投资收益 | 26,294,161.81 | 16,666,705.76 | 29,219,838.87 | |
汇兑收益(损失以“-”号填列) | 238,886.73 | | 55,596.31 | |
三、营业利润(亏损以“-”号填列) | 404,943,264.13 | 117,447,286.22 | 170,437,882.10 | 20,391,082.06 |
加:营业外收入 | 5,374,337.74 | 2,002,661.43 | 36,944,370.63 | 1,781,084.02 |
减:营业外支出 | 5,232,464.92 | 619,333.92 | 15,595,641.92 | 1,122,854.12 |
其中:非流动资产处置损失 | 2,728,944.70 | | 11,792,596.08 | |
四、利润总额(亏损总额以“-”号填列) | 405,085,136.95 | 118,830,613.73 | 191,786,610.81 | 21,049,311.96 |
减:所得税费用 | 94,814,095.56 | 14,509,477.88 | 91,498,733.69 | 5,282,071.50 |
五、净利润(净亏损以“-”号填列) | 310,271,041.39 | 104,321,135.85 | 100,287,877.12 | 15,767,240.46 |
被合并方在合并前取得的被合并方在合并日以前实现 | -2,985,213.42 | | -2,297,382.24 | |
归属于母公司所有者的净利润 | 190,879,349.64 | 104,321,135.85 | 16,196,868.85 | 15,767,240.46 |
少数股东损益 | 119,391,691.75 | | 84,091,008.27 | |
六、每股收益: | | | | |
(一)基本每股收益 | 0.52 | | 0.04 | |
(二)稀释每股收益 | 0.52 | | 0.04 | |
七、其他综合收益 | | | 42,444,659.43 | 42,444,659.43 |
八、综合收益总额 | 310,271,041.39 | 104,321,135.85 | 142,732,536.55 | 58,211,899.89 |
归属于母公司所有者的综合收益总额 | 190,879,349.64 | 104,321,135.85 | 58,641,528.28 | 58,211,899.89 |
归属于少数股东的综合收益总额 | 119,391,691.75 | | 84,091,008.27 | |
9.2.3 现金流量表
编制单位:武汉凯迪电力股份有限公司 2009年1-12月 单位:元
项目 | 本期金额 | 上期金额 |
合并 | 母公司 | 合并 | 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 | 2,295,963,718.36 | 267,265,900.60 | 2,165,899,522.58 | 491,129,264.07 |
客户存款和同业存放款项净增加额 | | | | |
向中央银行借款净增加额 | | | | |
向其他金融机构拆入资金净增加额 | | | | |
收到原保险合同保费取得的现金 | | | | |
收到再保险业务现金净额 | | | | |
保户储金及投资款净增加额 | | | | |
处置交易性金融资产净增加额 | | | | |
收取利息、手续费及佣金的现金 | | | | |
拆入资金净增加额 | | | | |
回购业务资金净增加额 | | | | |
收到的税费返还 | | | | |
收到其他与经营活动有关的现金 | 153,581,956.11 | 887,443,933.23 | 240,608,181.16 | 235,546,990.38 |
经营活动现金流入小计 | 2,449,545,674.47 | 1,154,709,833.83 | 2,406,507,703.74 | 726,676,254.45 |
购买商品、接受劳务支付的现金 | 911,903,432.92 | 132,454,443.98 | 1,056,000,646.80 | 256,963,184.01 |
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 | 307,791,684.00 | 6,845,193.57 | 281,762,820.24 | 9,532,574.59 |
支付的各项税费 | 281,964,502.40 | 21,349,433.64 | 265,692,783.77 | 53,563,470.20 |
支付其他与经营活动有关的现金 | 114,198,723.92 | 71,170,358.77 | 223,557,933.55 | 40,272,648.32 |
经营活动现金流出小计 | 1,615,858,343.24 | 231,819,429.96 | 1,827,014,184.36 | 360,331,877.12 |
经营活动产生的现金流量净额 | 833,687,331.23 | 922,890,403.87 | 579,493,519.38 | 366,344,377.33 |
二、投资活动产生的现金流量: | | | | |
收回投资收到的现金 | | | 15,713,120.00 | 9,900,000.00 |
取得投资收益收到的现金 | 672,024.34 | 400,000.00 | 408,036.51 | |
处置固定资产、无形资产和其他长期资产收回的现金净额 | 8,995,097.27 | 8,992,197.27 | 19,507,652.00 | 4,737,652.00 |
处置子公司及其他营业单位收到的现金净额 | | | -494,099.48 | |
收到其他与投资活动有关的现金 | | | 47,842,275.62 | 44,956,167.72 |
投资活动现金流入小计 | 9,667,121.61 | 9,392,197.27 | 82,976,984.65 | 59,593,819.72 |
购建固定资产、无形资产和其他长期资产支付的现金 | 704,670,209.39 | 1,244,503.17 | 589,172,701.35 | 3,629,875.12 |
投资支付的现金 | 45,018,183.06 | 88,018,183.06 | 101,400,000.00 | 276,400,000.00 |
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 | | | 3,744,719.03 | 3,744,719.03 |
支付其他与投资活动有关的现金 | 5,677,789.18 | | 475,184.70 | |
投资活动现金流出小计 | 755,366,181.63 | 89,262,686.23 | 694,792,605.08 | 283,774,594.15 |
投资活动产生的现金流量净额 | -745,699,060.02 | -79,870,488.96 | -611,815,620.43 | -224,180,774.43 |
三、筹资活动产生的现金流量: | | | | |
吸收投资收到的现金 | 50,000,000.00 | | 16,000,000.00 | |
其中:子公司吸收少数股东投资收到的现金 | 50,000,000.00 | | 16,000,000.00 | |
取得借款收到的现金 | 1,781,800,000.00 | 1,006,800,000.00 | 2,662,900,000.00 | 1,022,900,000.00 |
发行债券收到的现金 | | | | |
收到其他与筹资活动有关的现金 | 848,900,000.00 | | | |
筹资活动现金流入小计 | 2,680,700,000.00 | 1,006,800,000.00 | 2,678,900,000.00 | 1,022,900,000.00 |
偿还债务支付的现金 | 1,743,350,000.00 | 999,900,000.00 | 2,149,000,000.00 | 960,000,000.00 |
分配股利、利润或偿付利息支付的现金 | 188,965,357.14 | 56,350,011.48 | 236,805,705.47 | 106,202,702.19 |
其中:子公司支付给少数股东的股利、利润 | | | | |
支付其他与筹资活动有关的现金 | 15,502,258.38 | | | |
筹资活动现金流出小计 | 1,947,817,615.52 | 1,056,250,011.48 | 2,385,805,705.47 | 1,066,202,702.19 |
筹资活动产生的现金流量净额 | 732,882,384.48 | -49,450,011.48 | 293,094,294.53 | -43,302,702.19 |
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 | 820,870,655.69 | 793,569,903.43 | 260,772,193.48 | 98,860,900.71 |
加:期初现金及现金等价物余额 | 710,672,736.78 | 285,149,055.02 | 449,900,543.30 | 186,288,154.31 |
六、期末现金及现金等价物余额 | 1,531,543,392.47 | 1,078,718,958.45 | 710,672,736.78 | 285,149,055.02 |
9.2.4 合并所有者权益变动表(见附表)
9.2.5 母公司所有者权益变动表
编制单位:武汉凯迪电力股份有限公司 2009年度 单位:元
项目 | 本期金额 | 上年金额 |
实收资本(或股本) | 资本公积 | 减:库存股 | 专项储备 | 盈余公积 | 一般风险准备 | 未分配利润 | 所有者权益合计 | 实收资本(或股本) | 资本公积 | 减:库存股 | 专项储备 | 盈余公积 | 一般风险准备 | 未分配利润 | 所有者权益合计 |
一、上年年末余额 | 368,480,000.00 | 288,644,741.23 | | | 132,987,262.42 | | 699,784,748.36 | 1,489,896,752.01 | 281,190,000.00 | 72,819,657.50 | | | 131,410,538.37 | | 713,713,231.95 | 1,199,133,427.82 |
加:会计政策变更 | | | | | | | | | | | | | | | | |
前期差错更正 | | | | | | | | | | | | | | | | |
其他 | | | | | | | | | | | | | | | | |
二、本年年初余额 | 368,480,000.00 | 288,644,741.23 | | | 132,987,262.42 | | 699,784,748.36 | 1,489,896,752.01 | 281,190,000.00 | 72,819,657.50 | | | 131,410,538.37 | | 713,713,231.95 | 1,199,133,427.82 |
三、本年增减变动金额(减少以“-”号填列) | | -346,214.87 | | | 10,432,113.58 | | 93,889,022.27 | 103,974,920.98 | 87,290,000.00 | 215,825,083.73 | | | 1,576,724.05 | | -13,928,483.59 | 290,763,324.19 |
(一)净利润 | | | | | | | 104,321,135.85 | 104,321,135.85 | | | | | | | 15,767,240.46 | 15,767,240.46 |
(二)其他综合收益 | | | | | | | | | | 42,444,659.43 | | | | | | 42,444,659.43 |
上述(一)和(二)小计 | | | | | | | 104,321,135.85 | 104,321,135.85 | | 42,444,659.43 | | | | | 15,767,240.46 | 58,211,899.89 |
(三)所有者投入和减少资本 | | -346,214.87 | | | | | | -346,214.87 | 87,290,000.00 | 173,380,424.30 | | | | | | 260,670,424.30 |
1.所有者投入资本 | | | | | | | | | 87,290,000.00 | 173,380,424.30 | | | | | | 260,670,424.30 |
2.股份支付计入所有者权益的金额 | | | | | | | | | | | | | | | | |
3.其他 | | -346,214.87 | | | | | | -346,214.87 | | | | | | | | |
(四)利润分配 | | | | | 10,432,113.58 | | -10,432,113.58 | | | | | | 1,576,724.05 | | -29,695,724.05 | -28,119,000.00 |
1.提取盈余公积 | | | | | 10,432,113.58 | | -10,432,113.58 | | | | | | 1,576,724.05 | | -1,576,724.05 | |
2.提取一般风险准备 | | | | | | | | | | | | | | | | |
3.对所有者(或股东)的分配 | | | | | | | | | | | | | | | -28,119,000.00 | -28,119,000.00 |
4.其他 | | | | | | | | | | | | | | | | |
(五)所有者权益内部结转 | | | | | | | | | | | | | | | | |
1.资本公积转增资本(或股本) | | | | | | | | | | | | | | | | |
2.盈余公积转增资本(或股本) | | | | | | | | | | | | | | | | |
3.盈余公积弥补亏损 | | | | | | | | | | | | | | | | |
4.其他 | | | | | | | | | | | | | | | | |
(六)专项储备 | | | | | | | | | | | | | | | | |
1.本期提取 | | | | | | | | | | | | | | | | |
2.本期使用 | | | | | | | | | | | | | | | | |
四、本期期末余额 | 368,480,000.00 | 288,298,526.36 | | | 143,419,376.00 | | 793,673,770.63 | 1,593,871,672.99 | 368,480,000.00 | 288,644,741.23 | | | 132,987,262.42 | | 699,784,748.36 | 1,489,896,752.01 |
9.3 与最近一期年度报告相比,会计政策、会计估计和核算方法发生变化的具体说明
√ 适用 □ 不适用
根据财政部发布的《企业会计准则解释第3号》,对子公司郑煤集团杨河煤业有限公司提取的安全生产费、维简费和其他具有类似性质的费用的处理进行追溯调整,经公司第六届三十四次董事会审议通过。影响数为:年初未分配利润-37,175,834.93,年初少数股东权益-30,178,441.89 资本公积-981,371.68 专项储备 19,538,674.21 本年归属于母公司所有者净利润 -23,309,340.88 |
9.4 重大会计差错的内容、更正金额、原因及其影响
□ 适用 √ 不适用
9.5 与最近一期年度报告相比,合并范围发生变化的具体说明
√ 适用 □ 不适用
根据公司六届二十七次董事会决议,收购以下九个生物资电厂。 |
合并所有者权益变动表
编制单位:武汉凯迪电力股份有限公司 2009年度 单位:元
项目 本期金额 上年金额
归属于母公司所有者权益 少数股东权益 所有者权益合计 归属于母公司所有者权益 少数股东权益 所有者权益合计
实收资本(或股本) 资本公积 减:库存股 专项储备 盈余公积 一般风险准备 未分配利润 其他 实收资本(或股本) 资本公积 减:库存股 专项储备 盈余公积 一般风险准备 未分配利润 其他
一、上年年末余额 368,480,000.00 241,786,517.36 132,987,262.42 735,554,296.87 969,264,088.92 2,448,072,165.57 281,190,000.00 284,101,721.31 131,410,538.37 761,449,660.18 908,705,581.82 2,366,857,501.68
加:会计政策变更 -981,371.68 5,520,853.80 -12,365,414.78 -9,957,592.58 -17,783,525.24
前期差错更正
其他 10,000,000.00 -31,093.33 9,968,906.67
二、本年年初余额 368,480,000.00 241,786,517.36 132,987,262.42 735,554,296.87 969,264,088.92 2,448,072,165.57 281,190,000.00 293,120,349.63 5,520,853.80 131,410,538.37 749,053,152.07 898,747,989.24 2,359,042,883.11
三、本年增减变动金额(减少以“-”号填列) -11,998,968.80 19,538,674.21 10,432,113.58 180,447,236.06 132,365,980.77 330,785,035.82 87,290,000.00 -51,333,832.27 -5,520,853.80 1,576,724.05 -13,498,855.20 70,516,099.68 89,029,282.46
(一)净利润 190,879,349.64 119,391,691.75 310,271,041.39 16,196,868.85 84,091,008.27 100,287,877.12
(二)其他综合收益 42,444,659.43 42,444,659.43
上述(一)和(二)小计 190,879,349.64 119,391,691.75 310,271,041.39 42,444,659.43 16,196,868.85 84,091,008.27 142,732,536.55
(三)所有者投入和减少资本 -11,998,968.80 -11,998,968.80 87,290,000.00 -93,778,491.70 -6,488,491.70
1.所有者投入资本 87,290,000.00 173,380,424.30 260,670,424.30
2.股份支付计入所有者权益的金额
3.其他 -11,998,968.80 -11,998,968.80 -267,158,916.00 -267,158,916.00
(四)利润分配 10,432,113.58 -10,432,113.58 1,576,724.05 -29,695,724.05 -9,894,339.39 -38,013,339.39
1.提取盈余公积 10,432,113.58 -10,432,113.58 1,576,724.05 -1,576,724.05
2.提取一般风险准备
3.对所有者(或股东)的分配 -28,119,000.00 -28,119,000.00
4.其他 -9,894,339.39 -9,894,339.39
(五)所有者权益内部结转
1.资本公积转增资本(或股本)
2.盈余公积转增资本(或股本)
3.盈余公积弥补亏损
4.其他
(六)专项储备 19,538,674.21 12,974,289.02 32,512,963.23 -5,520,853.80 -3,680,569.20 -9,201,423.00
1.本期提取 49,525,359.60 33,016,906.40 82,542,266.00 58,977,429.40 39,318,286.26 98,295,715.66
2.本期使用 29,986,685.39 20,042,617.38 50,029,302.77 64,498,283.20 42,998,855.46 107,497,138.66
四、本期期末余额 368,480,000.00 229,787,548.56 19,538,674.21 143,419,376.00 916,001,532.93 1,101,630,069.69 2,778,857,201.39 368,480,000.00 241,786,517.36 132,987,262.42 735,554,296.87 969,264,088.92 2,448,072,165.57