资产负债表水平垂直分析.docx
《资产负债表水平垂直分析.docx》由会员分享,可在线阅读,更多相关《资产负债表水平垂直分析.docx(5页珍藏版)》请在淘文阁 - 分享文档赚钱的网站上搜索。
1、精选优质文档-倾情为你奉上项目期末余额期初余额变动额变动率(%)对总资产(权益)的影响(%)今年比重(%)去年比重(%)变动百分点(%)流动资产:货币资金207,938,729.37415,719,942.39-207,781,213.02-49.98-7.257.3614.51-7.14结算备付金拆出资金以公允价值计量且其变动计入当当期损益的金融资产衍生金融资产应收票据应收账款725,712,942.09696,711,053.6529,001,888.444.161.0125.7024.321.39预付款项.82.99-24,650,937.17-25.89-0.862.503.32-0.
2、82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其他应收款.99.932,928,478.0613.66%0.10%0.86%0.75%0.11%买入返售金融资产存货169,393,235.4814.34%5.91%47.84%41.22%6.61%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2,382,457.755,908,427.36-3,525,969.61-59.68%-0.12%0.08%0.21%-0.12%流动资产合计-.82-1.43%-1.2184.3584.330.02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长期股权投资9,0
3、00,000.009,000,000.000.31%0.32%0.00%0.32%投资性房地产固定资产147,182,183.26160,303,528.41-13,121,345.15-8.19%-0.46%5.21%5.59%-0.38%在建工程工程物资固定资产清理生产性生物资产油气资产无形资产.33.67236,522.660.83%0.01%1.02%1.00%0.02%开发支出商誉184,659,894.46184,659,894.460.000.00%0.00%6.54%6.44%0.10%长期待摊费用29,924,198.5846,528,482.05-16,604,283.47
4、-35.69%-0.58%1.06%1.62%-0.56%递延所得税资产41,265,251.0425,362,518.9015,902,732.1462.70%0.56%1.46%0.89%0.58%其他非流动资产955,017.263,616,163.10-2,661,145.84-73.59%-0.09%0.03%0.13%-0.09%非流动资产合计441,861,161.93449,108,681.59-7,247,519.66-1.61%-0.25%15.65%15.67%-0.02%资产总计-.48-1.46-1.461001000流动负债:短期借款.3-168,328,555.2
5、7-42.65-5.87%8.02%13.77%-5.76%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298,404,072.00229,251,499.0669,152,572.9430.16%2.41%10.57%8.00%2.57%应付账款.89.897,672,516.0010.85%0.27%2.78%2.47%0.31%预收款项.58.94-5,979,977.36-20.99%-0.21%0.80%0.99%-0.20%卖出回购金融资产款应付手续费及佣金应付职工薪酬31,999,981.6830,836,958.511
6、,163,023.173.77%0.04%1.13%1.08%0.06%应交税费37,017,930.0429,082,952.107,934,977.9427.28%0.28%1.31%1.01%0.30%应付利息1,720,480.035,470,161.29-3,749,681.26-68.55%-0.13%0.06%0.19%-0.13%应付股利其他应付款.5.26.3223.056.769.933.036.90应付分保账款保险合同准备金代理买卖证券款代理承销证券款划分为持有待售的负债一年内到期的非流动负债68,400,000.0068,400,000.002.39%2.42%0.00
7、%2.42%其他流动负债-100-6.2806.28-6.28流动负债合计-.59-0.96%-0.35%37.02%36.83%0.19非流动负债:长期借款-61,400,000.00-38.38%-2.14%3.49%5.58%-2.09%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其他非流动负债非流动负债合计-38.38%-2.14%3.49%5.58%-2.09%负债合计1,143,742,830.731,215,313,147.32-71,570,316.59-5.89%-2.50%40.51%42.41%-1.91%所有者权益:股本3
8、63,350,000.000.000.00%0.00%12.87%12.68%0.19%其他权益工具其中:优先股永续债资本公积.7.2-1,660,289.53-0.20%-0.06%28.63%28.27%0.36%减:库存股其他综合收益2,365.442,365.440.00%0.00%0.00%0.00%专项储备盈余公积68,101,482.4263,944,365.944,157,116.486.50%0.15%2.41%2.23%0.18%一般风险准备未分配利润.5.431,794,097.048.31%1.11%14.68%13.36%1.32%归属于母公司所有者权益合计1,654
- 配套讲稿:
如PPT文件的首页显示word图标,表示该PPT已包含配套word讲稿。双击word图标可打开word文档。
- 特殊限制:
部分文档作品中含有的国旗、国徽等图片,仅作为作品整体效果示例展示,禁止商用。设计者仅对作品中独创性部分享有著作权。
- 关 键 词:
- 资产负债表 水平 垂直 分析
限制150内