看财报-紫光股份(000938)年报-财务报表分析

22|238

序号

_10

_11

_12

_13

_14

_15

_16

_17

_18

_19

_20

_21

_22

_23

_24

_25

_26

_27

_28

_29

_30

_31

_32

_33

_34

_35

_36

_37

_38

_39

_40

_41

_42

_43

_44

_45

_46

_47

_48

_49

_50

_51

_52

_53

_54

_55

_56

_57

_58

_59

_60

_61

_62

_63

_64

_65

_66

_67

_68

_69

_70

_71

_72

_73

_74

_75

_76

_77

_78

_79

_80

_81

_82

_83

_84

_85

_86

_87

_88

_89

_90

_91

_92

_93

_94

_95

_96

_97

_98

_99

_100

_101

_102

_103

_104

_105

_106

_107

_108

_109

_110

_111

_112

_113

_114

_115

_116

_117

_118

_119

_120

_121

_122

_123

_124

_125

_126

_127

_128

_129

_130

_131

_132

_133

_134

_135

_136

_137

_138

_139

_140

_141

_142

_143

_144

_145

_146

_147

_148

_149

_150

_151

_152

_153

_154

_155

_156

_157

_158

_159

_160

_161

_162

_163

_164

_165

_166

_167

_168

_169

_170

_171

_172

_173

_174

_175

_176

_177

_178

_179

_180

_181

_182

_183

_184

_185

_186

_187

_188

_189

_190

_191

_192

_193

_194

_195

_196

_197

_198

_199

_200

_201

_202

_203

_204

_205

_206

_207

_208

_209

_210

_211

_212

_213

_214

_215

_216

_217

_218

_219

_220

_221

_222

_223

_224

_225

_226

_227

_228

_229

_230

_231

_232

_233

_234

_235

_236

_237

a_00_会计条目

证券代码

会计期间

货币资金

其中:客户资金存款

结算备付金

其中：客户备付金

现金及存放中央银行款项

存放同业款项

贵金属

拆出资金

交易性金融资产

衍生金融资产

短期投资

应收票据

应收账款

预付款项

应收保费

应收分保账款

应收代位追偿款

应收分保合同准备金

其中:应收分保未到期责任准备金

其中:应收分保未决赔款准备金

其中:应收分保寿险责任准备金

其中:应收分保长期健康险责任准备金

应收利息

应收股利

其他应收款

买入返售金融资产

存货

一年内到期的非流动资产

存出保证金

其他流动资产

流动资产合计

保户质押贷款

定期存款

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

长期债权投资

长期投资

存出资本保证金

独立账户资产

投资性房地产

固定资产

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

其中:交易席位费

开发支出

商誉

长期待摊费用

递延所得税资产

其他非流动资产

非流动资产合计

其他资产

资产总计

短期借款

其中:质押借款

向中央银行借款

吸收存款及同业存放

其中：同业及其他金融机构存放款项

其中：吸收存款

拆入资金

交易性金融负债

衍生金融负债

应付票据

应付账款

预收款项

卖出回购金融资产款

应付手续费及佣金

应付职工薪酬

应交税费

应付利息

应付股利

应付赔付款

应付保单红利

保户储金及投资款

保险合同准备金

其中:未到期责任准备金

其中:未决赔款准备金

其中:寿险责任准备金

其中:长期健康险责任准备金

其他应付款

应付分保账款

代理买卖证券款

代理承销证券款

预收保费

一年内到期的非流动负债

其他流动负债

递延收益-流动负债

流动负债合计

长期借款

独立账户负债

应付债券

长期应付款

专项应付款

长期负债合计

预计负债

递延所得税负债

其他非流动负债

递延收益-非流动负债

非流动负债合计

其他负债

负债合计

实收资本(或股本)

其他权益工具

其中：优先股

其中：永续债

其中：其他

资本公积

其中：库存股

盈余公积

一般风险准备

未分配利润

外币报表折算差额

未确认投资损失

交易风险准备

专项储备

其他综合收益

归属于母公司所有者权益合计

少数股东权益

所有者权益合计

负债与所有者权益总计

营业总收入

营业收入

利息净收入

利息收入

利息支出

已赚保费

保险业务收入

其中：分保费收入

减：分出保费

减：提取未到期责任准备金

手续费及佣金净收入

其中：代理买卖证券业务净收入

其中:证券承销业务净收入

其中：受托客户资产管理业务净收入

手续费及佣金收入

手续费及佣金支出

其他业务收入

营业总成本

营业成本

退保金

赔付支出净额

赔付支出

减：摊回赔付支出

提取保险责任准备金净额

提取保险责任准备金

减：摊回保险责任准备金

保单红利支出

分保费用

营业税金及附加

业务及管理费

减：摊回分保费用

销售费用

管理费用

财务费用

资产减值损失

其他业务成本

公允价值变动收益

投资收益

其中：对联营企业和合营企业的投资收益

汇兑收益

其他业务利润

营业利润

营业外收入

其中：非流动资产处置利得

营业外支出

其中：非流动资产处置净损益

其中：非流动资产处置损失

利润总额

所得税费用

未确认的投资损失

影响净利润的其他项目

净利润

归属于母公司所有者的净利润

少数股东损益

基本每股收益

稀释每股收益

其他综合收益(损失)

综合收益总额

归属于母公司所有者的综合收益

归属少数股东的综合收益

销售商品、提供劳务收到的现金

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

收到的其他与经营活动有关的现金

购买商品、接受劳务支付的现金

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

支付的各项税费

支付其他与经营活动有关的现金

经营活动产生的现金流量净额

收回投资收到的现金

取得投资收益收到的现金

处置固定资产、无形资产和其他长期资产收回的现金净额

处置子公司及其他营业单位收到的现金净额

收到的其他与投资活动有关的现金

购建固定资产、无形资产和其他长期资产支付的现金

投资支付的现金

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

投资活动产生的现金流量净额

吸收投资收到的现金

吸收权益性投资收到的现金

其中：子公司吸收少数股东投资收到的现金

发行债券收到的现金

取得借款收到的现金

收到其他与筹资活动有关的现金

偿还债务支付的现金

分配股利、利润或偿付利息支付的现金

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

筹资活动产生的现金流量净额

汇率变动对现金及现金等价物的影响

其他对现金的影响

现金及现金等价物净增加额

期初现金及现金等价物余额

期末现金及现金等价物余额

a_0
000938
2020-12-31
8976633610.47
0
0
0
0
0
0
0
2120371235.05
0
0
943873984.98
9707995056.71
783114630.08
0
0
0
0
0
0
0
0
811054.03
0
224066833.15
0
9556855769.98
1183190497.44
0
1307930052.38
34804842724.27
0
0
0
405737179.05
0
1354030696.84
171162086.45
0
0
0
0
245270013.37
610791569.65
42853944.25
0
0
0
0
3917457267.64
0
0
13991592697.1
247346789.6
998818468.09
2043425765.28
24028486477.32
0
58833329201.59
3067081944.62
0
0
0
0
0
0
6983718.5
0
3036407787.95
7140457187.83
4357853393.55
0
0
2193639671.04
725370350.56
1622391.03
0
0
0
0
0
0
0
0
0
390275377.44
0
0
0
0
104133769.56
2018082016.5
0
23041907608.58
0
0
0
333977004.33
0
333977004.33
117139551.14
700365994.02
95365138.1
364417055.57
1611264743.16
0
24653172351.74
2860079874
0
0
0
0
19239796282.27
0
210230375.38
2134080
7442566779.17
0
0
0
0
-9889504.4
29744917886.42
4435238963.43
34180156849.85
58833329201.59
59704894413.24
59704894413.24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55785639114.21
47855944618.17
0
0
0
0
0
0
0
0
0
206616381.27
0
0
3361395826.95
4589699144.25
-228016856.43
569773714.01
0
-43504781.92
-41658854.76
-4510580.32
0
438818926.54
3703136874.88
99585807.24
0
7670733.08
0
0
3795051949.04
551632269.28
0
0
3243419679.76
1894623217.43
1348796462.33
.662
.662
-45929442.34
3197490237.42
1867891776.77
1329598460.65
66997088363.38
0
0
0
0
0
0
0
0
0
0
653918642.54
1064258127.01
53945066974.76
-123060000
0
0
0
0
5650627908.66
2189187126.98
1985863975.57
5067579146.96
7284357289.63
34520015.26
937091.61
40000000
1255710000
1594958201.61
9386122700
0
0
208129500
-2573686005.11
63000000
63000000
63000000
0
5440697399.78
2000000
7340258125
1677542902.54
1133860000
348455643.68
-3860559271.44
-8135133.1
0
-1374801262.69
9706311185.39
8331509922.7

a_1
000938
2019-12-31
9846828799.11
0
0
0
0
0
0
0
778527294.19
0
0
897924991.55
8420368522.3
1100057454.21
0
0
0
0
0
0
0
0
10432727.08
0
279554647.47
0
7904511389.67
1033481271.91
0
1295373580.22
31567060677.71
0
0
0
111994721.94
0
1747988071.42
126031161.54
0
0
0
0
254407027.77
603580186.36
2738224.64
0
0
0
0
3595001280.36
0
0
13991592697.1
540586993.32
790175979.38
1408100199.52
23172196543.35
0
54739257221.06
4262728840
0
0
0
0
0
0
6467252.74
0
2577186116.13
4965386712.95
1547470846.2
0
0
1732191327.38
468265642.28
14503337.81
0
0
0
0
0
0
0
0
0
444807297.68
0
0
0
0
764877471.33
4096714850.44
0
20880599694.94
0
0
0
323579831.15
0
323579831.15
91337731.17
711257278.49
23016190.18
350613296.09
1499804327.08
0
22380404022.02
2042914196
0
0
0
0
20056772575.2
0
164211484.22
2134080
5899675233.27
0
0
0
0
16841936.26
28182549504.95
4176303694.09
32358853199.04
54739257221.06
54099057664.94
54099057664.94
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51494802785.56
42786694104.54
0
0
0
0
0
0
0
0
0
223492781.78
0
0
3339564890.73
4701598637.65
443452370.86
389463626.7
0
150708174.93
9149371.38
10178736.83
0
1146605721.78
3521254520.77
104735048.72
0
14831028.13
0
0
3611158541.36
536524324.62
0
0
3074634216.74
1843401709.04
1231232507.7
.902
.902
22428563.84
3097062780.58
1855384448.14
1241678332.44
62402211433.58
0
0
0
0
0
0
0
0
0
0
556741106.59
1764738533.25
52508703037.55
24400000
0
0
0
0
5727335437.98
2442073872.62
2322270779.05
1698907946.22
16096091648.17
125127623.62
1496211.07
21154190.57
0
1888017727.47
11080582651.3
0
0
1110000000
2165269294.66
75000000
75000000
75000000
0
7161157686.09
0
5433141056.09
1633245964.06
1090740000
39072194.62
130698471.32
-11531790.36
0
3983343921.84
5722665697.98
9706009619.82

a_2
000938
2018-12-31
5839582002.63
0
0
0
0
0
0
0
41477929.43
0
0
651851061.87
7127475514.6
638386704.46
0
0
0
0
0
0
0
0
0
0
185504926.43
0
5836762695.11
842630680.94
0
5190985012.68
26354656528.15
0
0
0
287036372.8
0
1699732775.29
114470225.84
0
0
0
0
263544042.17
573084005.89
15726701.28
0
0
0
0
3665108627.32
0
0
13991592697.1
691799761.66
812853269.98
89973278.99
22204921758.32
0
48559578286.47
2445561228
0
0
0
0
0
0
5552974.38
0
5848179849.27
0
1391418796.57
0
0
1603637730.97
542761012.69
0
0
0
0
0
0
0
0
0
0
340613989.26
0
0
0
0
143262467.47
3749982200.38
0
16070970248.99
734456313.84
0
0
224019422.68
0
958475736.52
92565904.68
720198661.9
14798184.69
213375981.58
1999414469.37
0
18070384718.36
1459224426
0
0
0
0
20648134199.91
0
137451399.3
1975480
4161383073.36
0
0
0
0
151521361.51
26559689940.08
3929503628.03
30489193568.11
48559578286.47
48305785916.62
48305785916.62
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46266329549.61
38047542808.54
0
0
0
0
0
0
0
0
0
236838642.29
0
0
3084715306.51
4008858698.05
397412940.18
490961154.04
0
35924955.05
172935253.59
-11860088.61
0
896686973.92
3145003549.57
82835635.85
0
30077576.1
0
0
3197761609.32
264526819.78
0
0
2933234789.54
1703748603.37
1229486186.17
1.168
1.168
-66708375.15
2866526414.39
1632714503.08
1233811911.31
58001410485.6
0
0
0
0
0
0
0
0
0
0
539929810.29
978162499.34
45400129070.46
70090000
0
0
0
0
4827828420.38
2038763815.54
2313249144.85
4869442344
20731132504.84
186622009.74
555499.05
18010745.64
0
1769600836.24
20711351123.9
0
49000000
0
-1593631200.87
73283506.8
73283506.8
73283506.8
0
5859113812.84
0
6055986865.09
1492136309.32
1101030000
14367094.61
-1630092949.38
20061211.92
0
1665779405.67
4043080200.05
5708859605.72

a_3
000938
2017-12-31
4072007475.18
0
0
0
0
0
0
0
2111128.91
0
0
994122415.24
5503413507.59
380120168.56
0
0
0
0
0
0
0
0
31152600.04
0
158230595.32
0
5046873772.23
425473467
0
4083116519.18
20696621649.25
0
0
0
381918145.94
0
1278699589.37
151395649.92
0
0
0
0
272681056.57
441038511.1
42893102.96
0
0
0
0
3736123335.94
0
0
13991592697.1
979857982.83
523490264.12
79378869.99
21879069205.84
0
42575690855.09
3328029162.93
0
0
0
0
0
0
0
0
218845521
2649484287.03
1259415642.8
0
0
1175085779.33
343270510.31
5584187.94
0
0
0
0
0
0
0
0
0
236412670.12
0
0
0
0
8850798.36
3138260188.34
0
12363238748.16
255579787.86
0
0
103733006.89
0
359312794.75
74799253.23
714275917.88
14431054.13
158687583.51
1321506603.5
0
13684745351.66
1042303162
0
0
0
0
21064002938.24
0
126205366.58
1401780
2690702364.23
0
0
0
0
222555461.8
25147171072.85
3743774430.58
28890945503.43
42575690855.09
39071040894.34
39071040894.34
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37628019543.64
30486639519.72
0
0
0
0
0
0
0
0
0
179826338.31
0
0
2712089640.73
3700620610.71
119053288.4
429790145.77
0
0
257269246.45
-29032250.81
0
1183098737.94
2883389335.09
129341005.19
0
9280296.63
0
0
3003450043.65
372579656.32
0
0
2630870387.33
1575421203.61
1055449183.72
1.511
1.511
-130857185.82
2500013201.51
1446759100.61
1053254100.9
45603760184.47
0
0
0
0
0
0
0
0
0
0
570923880.64
1085203258.02
38647638963.73
169030000
0
0
0
0
4421350627.7
1794669712.17
1929740976.1
297457043.43
20197943262.53
94401133.9
901399.9
0
58000000
2193441886.56
20162754243.56
0
0
0
-2004950333.79
52434954
52434954
52434954
0
7124143265.95
0
4360244968.8
1029728582.87
820687736.27
10337028.34
1776267639.94
-42088893.59
0
26685455.99
3952340392.26
3979025848.25

a_4
000938
2016-12-31
4015614691.08
0
0
0
0
0
0
0
0
0
0
1232110722.62
4097904450.22
314884049.16
0
0
0
0
0
0
0
0
20789256.33
0
131369448.03
0
3019670765.82
0
0
3470758989.45
16303102372.71
0
0
0
570499666.37
0
3795225.24
180427900.73
0
0
0
0
281818070.97
353756675.65
71623073.84
0
0
0
0
3756334768.33
0
8438683.48
13992910310.61
1208283107.83
324712835.85
48022055.22
20800622374.12
0
37103724746.83
100143163.41
0
0
0
0
0
0
0
0
1128870540
2578786468.48
732983111.05
0
0
961035526.55
328121073.55
231995.48
173789736.27
0
0
0
0
0
0
0
0
231866890.94
0
0
0
0
7733199.21
2947507358.72
0
9191069063.66
0
0
0
23401085.55
0
23401085.55
54785435.53
727933821.92
10375878.41
6533797.64
823030019.05
0
10014099082.71
1042303162
0
0
0
0
21064002938.24
0
110992210.38
508800
1235617613.02
0
0
0
0
351217564.8
23804642288.44
3284983375.68
27089625664.12
37103724746.83
27709709064.34
27709709064.34
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27375986276.82
22525182549.69
0
0
0
0
0
0
0
0
0
169981631.61
0
0
1857725132.94
2599322143.14
-1289714.55
225064533.99
0
0
558217842.58
-4083951.73
0
0
891940630.1
272990776.53
557658.33
13717182.38
-165584.35
392073.98
1151214224.25
-42313153.1
0
0
1193527377.35
814822574.6
378704802.75
1.067
1.067
-810967285.53
382560091.82
1503805.36
381056286.46
33283739010.84
0
0
0
0
0
0
0
0
0
0
527583917.74
253227499.96
27699686778.84
64800000
0
0
0
0
2340366490.39
1390568311.71
1260846956.46
1308281891.14
15607740958.15
50894517.56
713204.58
12598248.27
0
196705626.09
19270578351
0
13287191015.57
242814947.47
-17325343011.57
22371719897.2
22371719897.2
307066134.66
0
992826211.85
0
1120441188.29
2813439229.92
2748134711.3
223637514.75
19207028176.09
27201400.97
0
3217168456.63
735171935.63
3952340392.26

a_5
000938
2015-12-31
782340181.28
0
0
0
0
0
0
0
0
0
0
19584443.3
1586820000.85
358011039.33
0
0
0
0
0
0
0
0
0
0
120177016.58
0
1160644228.79
0
0
2403625.07
4029980535.2
0
0
0
1634883634.02
0
0
72311852.46
0
0
0
0
290072205.8
56092514.51
56916607.32
0
0
0
0
95092622
0
12614078.49
1399561.91
2427723.12
25819510.36
5908561.4
2253538871.39
0
6283519406.59
215783818
0
0
0
0
0
0
0
0
1348573859.59
987196993.13
371218366.62
0
0
6662077.83
56589040.86
332800.95
35467005.8
0
0
0
0
0
0
0
0
358591641.07
0
0
0
0
6083319
0
0
3386498922.85
0
0
0
0
0
0
0
205491591.91
0
3500000
208991591.91
0
3595490514.76
206080000
0
0
0
0
460756602.86
0
92727532.44
0
460414579.6
0
0
0
0
1164536334.04
2384515048.94
303513842.89
2688028891.83
6283519406.59
13349904816.16
13349904816.16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13173171208.83
12745578064.42
0
0
0
0
0
0
0
0
0
15367604.83
0
0
179459264.73
155758917.26
51475977.33
25531380.26
0
0
78459310.94
992868.32
0
0
255192918.27
12372721.41
56515.54
396557.62
111734.37
168249.91
267169082.06
64621247.44
0
0
202547834.62
152155608.99
50392225.63
.738
.738
474496072.8
677043907.42
626651640.14
50392267.28
16667436988.73
0
0
0
0
0
0
0
0
0
0
5438038.63
28877999.38
16040283165.42
0
0
0
0
0
170659897.84
167133175.19
230498408.61
93178379.68
88465223.5
4528464.08
15250
5134740.74
788193.24
19891330.5
103096100
0
0
49688.76
-24105247.7
550000
550000
550000
0
1423162335.36
206900000
1502496896.4
114987007.81
24554080.94
0
13128431.15
1007757.5
0
83209320.63
651962615
735171935.63

a_6
000938
2014-12-31
651962615
0
0
0
0
0
0
0
0
0
0
28087587.72
1182408654.01
220620290.6
0
0
0
0
0
0
0
0
0
0
39519638.64
0
822749946.92
0
0
0
2945348732.89
0
0
0
1098551853.44
0
0
72891921.83
0
0
0
0
302853814.55
50782354.95
64356315.23
0
0
0
0
83181922.79
0
19122807.23
1399561.91
2431706.16
22516618.39
6484327.12
1724573203.6
0
4669921936.49
282951723.04
0
0
0
0
0
0
0
0
1299651631.94
364239415.08
319757152.97
0
0
4803465.31
48436839.07
818461.15
0
0
0
0
0
0
0
0
0
95443360.79
0
0
0
0
0
0
0
2416102049.35
18249975
0
0
0
6200000
24449975
0
121756386.85
9310000
0
155516361.85
0
2571618411.2
206080000
0
0
0
0
1151737957.01
0
79586553.71
0
342007949.34
0
0
0
0
0
1779412460.06
318891065.23
2098303525.29
4669921936.49
11144913830.48
11144913830.48
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10999065357.78
10634976919.42
0
0
0
0
0
0
0
0
0
11800053.22
0
0
128077150.27
118131898.15
72566182.75
33513153.97
0
0
58047074.16
9513261.91
0
0
203895546.86
21253910.98
0
2570719.17
-1829771.57
0
222578738.67
50351694.08
0
0
172227044.59
125820136.42
46406908.17
.611
.611
663878675.08
836105719.67
789698876.31
46406843.36
13661609181.17
0
0
0
0
0
0
0
0
0
0
943421.22
100069726.06
13220985827.54
0
0
0
0
0
119007035.65
120896484.54
180917763.07
120815217.65
49994108.6
5044946.58
94400
0
0
29407756.47
25896298.4
0
0
76547.94
-247147.63
12290000
12290000
12290000
0
1990033036.81
0
1839747969.77
99888445.56
20876333.91
0
62686621.48
-219208.87
0
183035482.63
468927132.37
651962615

a_7
000938
2013-12-31
468927132.37
0
0
0
0
0
0
0
0
0
0
4555982.8
976888628.82
236384923.7
0
0
0
0
0
0
0
0
0
0
52755208.62
0
546041407.28
0
0
0
2285553283.59
0
0
0
27501360
0
0
349216938.96
0
0
0
0
332510676.63
51478676.44
67683340.99
0
0
0
0
75564957.13
0
3665756.31
1399561.91
668725.63
19483434.94
7060949.65
936234378.59
0
3221787662.18
120500000
0
0
0
0
0
0
0
0
816502557.7
566652235.74
285438157.06
0
0
4397199.61
19357428.48
0
0
0
0
0
0
0
0
0
0
69458237.99
0
0
0
0
0
0
0
1882305816.58
30416631
0
0
0
9375000
39791631
0
4067851.19
0
0
43859482.19
0
1926165298.77
206080000
0
0
0
0
508866520.23
0
72973417.78
0
233104948.85
0
0
0
0
0
1021024886.86
274597476.55
1295622363.41
3221787662.18
8520037292.29
8520037292.29
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8374629215.32
8119625781.02
0
0
0
0
0
0
0
0
0
8066958.12
0
0
104347124.15
79523487.28
51193769.96
11872094.79
0
0
23049054.9
20956553.04
0
0
168457131.87
10050920.59
0
300963.16
86973.16
0
178207089.3
37778853.73
0
0
140428235.57
100944629.77
39483605.8
.49
.49
-14367169.35
126061066.22
86577460.42
39483605.8
10173750486.1
0
0
0
0
0
0
0
0
0
0
311864.39
38779293.23
9759609247.24
0
0
0
0
0
82448769.18
108081872.42
138870613.07
123831141.81
4341281.56
23046574.53
358446.45
0
0
31390593.21
500000
0
0
0
-4144290.67
5000000
5000000
5000000
0
707360000
0
745026656
75141862.48
13631759.74
0
-107808518.48
-14016.35
0
11864316.31
457062816.06
468927132.37

a_8
000938
2012-12-31
457062816.06
0
0
0
0
0
0
0
0
0
0
9928101.31
661300992.27
158164526.11
0
0
0
0
0
0
0
0
0
0
50739961.46
0
472465619.73
0
0
0
1809662016.94
0
0
0
44401200
0
0
350515832.25
0
0
0
0
262267231.34
47126845.93
93503694.57
0
0
0
0
58019575.85
0
0
1399561.91
0
17196762.65
7637829.23
882068533.73
0
2691730550.67
146000000
0
0
0
0
0
0
0
0
780561570.18
232486498.79
212260108.94
0
0
2177430.55
30628666.95
0
0
0
0
0
0
0
0
0
0
50438104.14
0
0
0
0
0
0
0
1454552379.55
42583287
0
0
0
9875000
52458287
0
6602827.19
0
0
59061114.19
0
1513613493.74
206080000
0
0
0
0
523233689.58
0
62878954.8
0
152591289.8
0
0
0
0
0
944783934.18
233333122.75
1178117056.93
2691730550.67
6533823431.64
6533823431.64
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6461893693.84
6246072585.85
0
0
0
0
0
0
0
0
0
10344071.17
0
0
85903738.28
58788455.79
33642679.95
27142162.8
0
0
39958537.92
23476139.21
0
0
111888275.72
5380103.32
0
1279358.69
91181.57
0
115989020.35
26891695.4
0
0
89097324.95
72315609.58
16781715.37
.351
.351
-13523391.21
75573933.74
58792218.37
16781715.37
7436576757.91
0
0
0
0
0
0
0
0
0
0
3617433.1
38863743.87
7342275963.97
0
0
0
0
0
63110275.95
69289908.25
134269173.86
-129887387.15
27791488
25817213.74
514705.74
-4000716.08
0
37682250.7
32666000
0
15135875.2
0
-35361434.5
232554000
232554000
232554000
0
421000000
0
403166656
48836435.6
4428970.38
0
201550908.4
1185.49
0
36303272.24
420759543.82
457062816.06

a_9
000938
2011-12-31
420759543.82
0
0
0
0
0
0
0
0
0
0
543000
394983139.3
68024720.42
0
0
0
0
0
0
0
0
0
0
56974509.59
0
333044990.71
0
0
2209636.8
1276539540.64
0
0
0
60310000
0
0
338122531.86
0
0
0
0
269929391.9
35040494.67
64354767.13
0
0
0
0
58056087.26
0
0
81948.4
0
20472866.88
8190154
854558242.1
0
2131097782.74
110000000
0
0
0
0
0
0
0
0
469085354.68
273863067.63
221747703.99
0
0
1544213.56
17202642.2
0
0
0
0
0
0
0
0
0
0
68155844.85
0
0
0
0
0
49554.13
0
1161648381.04
54749943
0
0
0
14575000
69324943
0
8989147.19
0
0
78314090.19
0
1239962471.23
206080000
0
0
0
0
439317080.79
0
55647393.84
0
99872041.18
0
0
0
0
0
800916515.81
90218795.7
891135311.51
2131097782.74
5315084588.89
5315084588.89
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5292360639.7
5092349604.21
0
0
0
0
0
0
0
0
0
11897127.22
0
0
67433686.9
52475571.65
32989554.34
35215095.38
0
0
33014833.43
17584658.44
0
0
55738782.62
1229327.41
0
1255923.77
16649.3
0
55712186.26
11330705.79
0
0
44381480.47
43031189.92
1350290.55
.209
.209
-20800882.91
23580597.56
22230307.01
1350290.55
6110875490.44
0
0
0
0
0
0
0
0
0
0
129036.97
103850547.02
5796622361.54
0
0
0
0
0
47254108.68
61577323.52
155646171.9
153755108.79
12923213
10215594.07
275213
257968653.48
0
78603628.38
106819213
0
2811390.2
0
93148441.97
13361928.39
13361928.39
0
0
428000000
0
477166657
51340962.53
2093639.88
0
-87145691.14
-158038.45
0
159599821.17
261159722.65
420759543.82

a_10
000938
2010-12-31
261159722.65
0
0
0
0
0
0
0
0
0
0
0
445435536.96
50072538.46
0
0
0
0
0
0
0
0
0
0
85067456.5
0
273225054.95
0
0
4961142.74
1119921452.26
0
0
0
84727400
0
0
250912206.05
0
0
0
0
407594750.85
45864044.84
22259329.63
0
0
0
0
81280464.39
0
0
0
0
17738580.1
0
910376775.86
0
2030298228.12
155000000
0
0
0
0
0
0
0
0
344989393.72
285248562.67
216692651.24
0
0
1523113.73
8920224.48
0
0
0
0
0
0
0
0
0
0
45242912.11
0
0
0
0
0
52254.13
0
1057669112.08
66916600
0
0
0
10925000
77841600
0
12651757.19
0
0
90493357.19
0
1148162469.27
206080000
0
0
0
0
458314042.91
0
52306045.37
0
76668599.73
0
0
0
0
0
793368688.01
88767070.84
882135758.85
2030298228.12
4355720854.94
4355720854.94
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4364280860.14
4192161607.75
0
0
0
0
0
0
0
0
0
11201514.68
0
0
58065682.03
45805276.3
28703019.41
28343759.97
0
0
49270315.15
15201848.06
0
0
40710309.95
4774631.56
0
578889.45
91756.72
0
44906052.06
9246019.64
0
0
35660032.42
33221560.69
2438471.73
.161
.161
-20960737.49
14699294.93
12260823.2
2438471.73
4903344510.58
0
0
0
0
0
0
0
0
0
0
493413.71
81060772.25
4639595351.49
0
0
0
0
0
47417287.48
60120292.21
80549476.52
157216288.84
38028956.32
2708700
247889
9993728.73
0
52940435.34
31064560
0
22349088.46
0
-55374809.75
0
0
0
0
293000000
0
356393400
48777173.42
0
0
-112170573.42
-90248.73
0
-10419343.06
271579065.71
261159722.65

a_11
000938
2009-12-31
271579065.71
0
0
0
0
0
0
0
0
0
0
0
323863385.65
99206309.89
0
0
0
0
0
0
0
0
0
0
133259354.5
0
334915169.33
0
0
0
1162823285.08
0
0
0
109462500
0
0
216776358.17
0
0
0
0
182918465.12
47674125.64
174004336.53
0
0
0
0
71829915.81
0
0
0
0
15736273.1
0
818401974.37
0
1981225259.45
175310000
0
0
0
0
0
0
0
0
322210406.95
259002130.61
159443929.74
0
0
2183249.89
12278564.73
97200
0
0
0
0
0
0
0
0
0
38007293.57
0
0
0
0
0
120862.13
0
968653637.62
110000000
0
0
0
12525000
122525000
0
16337028.59
0
0
138862028.59
0
1107515666.21
206080000
0
0
0
0
479274780.4
0
48983889.3
0
67377195.11
0
0
0
0
0
801715864.81
71993728.43
873709593.24
1981225259.45
4097649891.03
4097649891.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4147489582.45
3914530503.63
0
0
0
0
0
0
0
0
0
18699813.68
0
0
82090279.38
71219342.33
27871836.29
33077807.14
0
0
100207997.84
7769473.43
0
0
50368306.42
9369128
0
1675996.82
823089.65
0
58061437.6
23132298.78
0
0
34929138.82
31988192.8
2940946.02
.155
.155
29937344.34
64866483.16
61928155.39
2938327.77
4660140743.44
0
0
0
0
0
0
0
0
0
0
2406040.68
495893394.72
4375446927.81
0
0
0
0
0
62086738.24
62434543.23
250309397.65
408162571.91
73700000
11652084.93
1339112.61
20567103.4
0
193076900.18
90205000
0
186218357.49
0
-362241956.73
81750000
81750000
200000
0
576620000
0
666310000
39629328.8
14464672.75
0
-47569328.8
-114678.54
0
-1763392.16
273342457.87
271579065.71

a_12
000938
2008-12-31
273342457.87
0
0
0
0
0
0
0
0
0
0
71000
278175056.76
240842667.57
0
0
0
0
0
0
0
0
0
0
81998848.68
0
259428369.97
0
0
0
1133858400.85
0
0
0
73598400
0
0
260416266.63
0
0
0
0
0
113131337.16
54670253.96
0
0
0
0
555698249.07
0
0
1268233.44
1022589.53
18519559.77
0
1078324889.56
0
2212183290.41
381000000
0
0
0
0
0
0
0
0
256719884.07
378821939.81
106141619.7
0
0
4199856.28
5537906.93
0
0
0
0
0
0
0
0
0
0
54777090.74
0
0
0
0
0
1266790.66
0
1188465088.19
0
0
0
0
11130000
11130000
0
10899091.42
0
0
22029091.42
0
1210494179.61
206080000
0
0
0
0
451833885.63
0
43286002.2
0
38587821.59
0
0
0
0
0
739787709.42
261901401.38
1001689110.8
2212183290.41
3867355385.89
3867355385.89
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3880166992.65
3583783945.54
0
0
0
0
0
0
0
0
0
17099667.68
0
0
111258464.46
72479228.79
49994177.29
45551508.89
0
0
57404666.9
8246159.22
0
0
44593060.14
7858535.05
0
2259773.23
393377.81
0
50191821.96
8275204.85
0
0
41916617.11
30608502.59
11308114.52
.15
.15
0
0
0
0
4266673403.33
0
0
0
0
0
0
0
0
0
0
13329036.7
192390159.86
3885210174.65
0
0
0
0
0
60307795.9
69000681.74
325038223.17
132835724.43
48722575.87
5774910.57
4598003.35
4830842.48
0
184938811.04
71050000
0
0
13418.88
-192075897.65
130513468
130513468
0
0
738800000
498697.5
743800000
68942247.52
7045698.56
0
57069917.98
-92256.53
0
-2262511.77
275604969.64
273342457.87

a_13
000938
2007-12-31
275604969.64
0
0
0
0
0
0
0
0
0
0
2000000
283375804.88
238637080.4
0
0
0
0
0
0
0
0
0
1685016.67
98498099.11
0
264890841.86
0
0
38678.96
1164730491.52
0
0
0
0
0
0
203519973.31
0
0
0
0
0
104203581.47
27023833.51
0
0
0
0
434738501.9
0
0
1268233.44
784930.58
16666840.1
0
788205894.31
0
1952936385.83
226000000
0
0
0
0
0
0
0
0
295922307.41
309557984.64
110325090.05
0
0
2379011.29
1372969.03
0
420000
0
0
0
0
0
0
0
0
25121462.57
0
0
0
0
0
226702.58
0
971325527.57
160000000
0
0
0
7405126.83
167405126.83
0
0
0
0
167405126.83
0
1138730654.4
206080000
0
0
0
0
384100997.34
0
40225151.94
0
23404969.26
0
0
0
0
0
653811118.54
160394612.89
814205731.43
1952936385.83
4094322719.52
4094322719.52
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4088940039.11
3817365624.76
0
0
0
0
0
0
0
0
0
14952106.09
0
0
103027665.93
81164603.75
40587656.28
31842382.3
0
0
22179828.02
14920249.08
0
0
27562508.43
4338609.17
0
2002890.97
1102737.46
0
29898226.63
7599928.31
0
0
22298298.32
15003621.1
7294677.22
.07
.07
0
0
0
0
4709869174.8
0
0
0
0
0
0
0
0
0
0
3089484.39
274804175.83
4471378873.66
0
0
0
0
0
49453201.83
44055254.07
325184942.49
97690562.97
62173246.56
5743670.57
5687888.8
0
351
253005371.05
12610000
0
0
494460.19
-192504674.31
71990000
71990000
0
0
706221051.15
0
560000000
37506017.18
0
266000
180439033.97
26588.04
0
85651510.67
189953458.97
275604969.64

a_14
000938
2006-12-31
185677436.79
0
0
0
0
0
0
0
0
0
0
1430462
484590517.26
234676316.32
0
0
0
0
0
0
0
0
0
1685016.67
53387991.18
0
222781330.22
0
0
195569.25
1131036648.51
0
0
0
0
0
0
261691299.23
0
261691299.23
0
0
0
114655511.34
14621246.91
0
0
0
0
235389892.34
0
0
0
1396075.4
0
0
627754025.22
0
1758790673.73
40000000
0
0
0
0
0
0
0
0
526586182.02
219220116.37
40022335.04
0
0
7189429.07
2456545.46
0
0
0
0
0
0
0
0
0
0
14822547.71
0
0
0
0
0
1386203.81
0
851683359.48
200000000
0
0
0
3330275.95
203330275.95
0
0
0
0
203330275.95
0
1055013635.43
206080000
0
0
0
0
384266760.07
0
36923950.86
0
-6367183.72
0
0
0
0
0
620903527.21
82873511.09
703777038.3
1758790673.73
3501902068.18
3501902068.18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3498819276.33
3262893523
0
0
0
0
0
0
0
0
0
16394619.62
0
0
116191743.65
67353949.51
35985440.55
0
0
0
13504121.4
0
0
8292478.1
24879391.35
3582570.14
0
357033.51
0
0
28104927.98
5843076.49
0
0
22261851.49
10746153.09
11515698.4
0
0
0
0
0
0
4018010806.44
0
0
0
0
0
0
0
0
0
0
4269097.97
232158563.27
3649525928.56
0
0
0
0
0
54565347.82
63997359.19
261659626.16
224690205.95
9518789.56
3297213
3214386.4
0
0
177569585.34
75444000
0
0
0
-236983196.38
400000
400000
0
0
838460000
1960952.01
773947094
35538658.37
0
585828.85
30749370.79
-122895.67
0
18333484.69
0
0

a_15
000938
2005-12-31
167343952.1
0
0
0
0
0
0
0
0
0
0
2288136
511044741.21
241360306.54
0
0
0
0
0
0
0
0
0
2333250
111335826.35
0
396542457.48
0
0
496387.8
1321409231.13
0
0
0
0
0
0
249736699.18
0
249736699.18
0
0
0
53885921.36
753976.49
0
0
0
0
39264209.79
0
0
0
361178.67
0
0
344001985.49
0
1665411216.62
176000000
0
0
0
0
0
0
0
0
451381460.33
198627921.88
71833010.83
0
0
6228896.26
5542357.6
0
0
0
0
0
0
0
0
0
0
29184608
0
0
0
0
0
182538.09
0
938980792.99
0
0
0
0
6367907.87
6367907.87
0
0
0
0
6367907.87
0
945348700.86
206080000
0
0
0
0
387472667.65
0
37377273.72
0
16888058.96
0
0
0
0
0
647818000.33
72244515.43
720062515.76
1665411216.62
3394856007.94
3394856007.94
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3385971550.18
3183117764.71
0
0
0
0
0
0
0
0
0
15177490.69
0
0
115526699.77
46808896.25
25340698.76
0
0
0
-14423786.34
0
0
14824915.6
9285587.02
3934203.91
0
6444.58
0
0
13213346.35
4077983.98
0
0
9135362.37
2278882.93
6856479.44
0
0
0
0
0
0
3631132467.08
0
0
0
0
0
0
0
0
0
0
2315609.01
302448761.51
3352981074.98
0
0
0
0
0
51431495.9
46765868.74
444076938.67
40641459.31
11650905.88
2513708.8
160999
0
0
6357668.25
2561308
0
0
0
5406637.43
300666
300666
0
0
700450000
5055048.32
821450000
38160428.39
0
215443.48
-154020157.55
-11741.6
0
-107983802.41
0
0

a_16
000938
2004-12-31
275327754.51
0
0
0
0
0
0
0
0
0
0
7491339.75
376706305.13
197124480.45
0
0
0
0
0
0
0
0
0
1216339.72
101713350.68
0
507382926.07
0
0
268244.78
1365517390.41
0
0
0
0
0
0
273407091.71
0
273407091.71
0
0
0
49202409.41
4527200.93
0
0
0
0
40867202.61
0
0
0
816175.08
0
0
368820079.74
0
1734337470.15
257000000
0
0
0
0
0
0
0
0
384237819.37
182330606.23
137949408.67
0
0
4031951.27
-12564533.73
0
0
0
0
0
0
0
0
0
0
13488740.7
0
0
0
0
40000000
393082.06
0
1006867074.57
0
0
0
0
6111560.59
6111560.59
0
0
0
0
6111560.59
0
1012978635.16
206080000
0
0
0
0
383253828.69
0
36923950.86
0
29488098.89
0
0
0
0
0
655745878.44
65612956.55
721358834.99
1734337470.15
3090352684.38
3090352684.38
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3084232648.26
2890312893.53
0
0
0
0
0
0
0
0
0
10006725.93
0
0
116157004.32
46147734.93
21608289.55
0
0
0
15689551.49
0
0
9389489.35
31199076.96
3144454.96
0
199309.82
0
0
34144222.1
2258977.3
0
0
31885244.8
25813777.35
6071467.45
0
0
0
0
0
0
3697044383.07
0
0
0
0
0
0
0
0
0
0
3558161.84
281148283.03
3553480666.97
0
0
0
0
0
63075931.86
34239355.84
360656125.38
-29701252.11
24924786.43
4567339.72
221327.29
0
0
10667578.32
35320000
0
0
0
-16274124.88
0
0
0
0
896035829.78
1632799.23
873887489.78
36816916.47
0
2194178.47
-15229955.71
-1056.96
0
-61206389.66
0
0

a_17
000938
2003-12-31
336534144.17
0
0
0
0
0
0
0
0
0
0
42592682.9
425742321.42
158967850.17
0
0
0
0
0
0
0
0
0
0
154190969.32
0
329552268.24
0
0
1092912.6
1294482179.5
0
0
0
0
0
0
249035274.25
0
249035274.25
0
0
0
54072615.51
0
0
0
0
0
44810706.01
0
0
0
918107.38
0
0
348836703.15
0
1643318882.65
215800000
0
0
0
0
0
0
0
0
375083437.82
192155539.56
45246003.83
0
0
6242740.56
-2523570.57
0
0
0
0
0
0
0
0
0
0
29120375.44
0
0
0
0
19000000
548930.48
0
880673457.12
40000000
0
0
0
4838761.36
44838761.36
0
0
0
0
44838761.36
0
925512218.48
206080000
0
0
0
0
383253828.69
0
31763649.12
0
29442623.28
0
0
0
0
0
650540101.09
67266563.08
717806664.17
1643318882.65
2300805069.15
2300805069.15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2285827726.27
2108192865.5
0
0
0
0
0
0
0
0
0
7315559.43
0
0
102073731.33
49495486.41
18750083.6
0
0
0
4420530.05
0
0
7864469.94
27262342.87
2345535.24
0
683540.28
0
0
28924337.83
3627397.64
0
0
25296940.19
21118577.85
4178362.34
0
0
0
0
0
0
2616059509.79
0
0
0
0
0
0
0
0
0
0
1800488.32
1080200981.96
2621833171.01
0
0
0
0
0
54901945.42
26869665.67
877164927.51
117291270.46
41878851.18
2016239.72
761267.25
0
0
66190704.93
9929429.5
0
0
32184290.57
-63648066.85
0
0
0
0
967000000
5349598.65
940700000
19292619.66
0
1224544.06
11132434.93
12450.64
0
64788089.18
0
0

a_18
000938
2002-12-31
271746054.99
0
0
0
0
0
0
0
0
0
0
266000
173383309.18
126720154.43
0
0
0
0
0
0
0
0
139700
1441161.53
260225875.52
0
405340851.77
0
0
173485.1
1239436592.52
0
0
0
0
0
0
229475131.99
0
229475131.99
0
0
0
37894236.67
0
0
0
0
0
2470033.01
0
0
0
520173.9
0
0
270359575.57
0
1509796168.09
272500000
0
0
0
0
0
0
0
0
134825378.86
227629272.66
64619482.69
0
0
8905384.72
1998403.26
0
0
0
0
0
0
0
0
0
0
17411379.21
0
0
0
0
7000000
1549135.28
0
736438436.68
59000000
0
0
0
560000
59560000
0
0
0
0
59560000
0
795998436.68
206080000
0
0
0
0
379712057.51
0
27543327.96
0
12544366.59
0
0
0
0
0
625879752.06
87917979.35
713797731.41
1509796168.09
1899056657.32
1899056657.32
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1888226825.6
1732268492.57
0
0
0
0
0
0
0
0
0
5091936.36
0
0
89252058.18
56324758.78
5289579.71
0
0
0
1256739.68
0
0
6559562.17
18646133.57
3218347.44
0
911080.93
0
0
20953400.08
8236450.19
0
0
12716949.89
10020381.25
2696568.64
0
0
0
0
0
0
2083274902.31
0
0
0
0
0
0
0
0
0
0
5213638.09
406354698.75
2028813326.53
0
0
0
0
0
55127895.48
29107587.07
658611290.93
-276816860.86
71073464.84
2486195.7
144900
0
23676839.91
10329152.61
68290082.57
0
0
9438848.34
9323316.93
5600000
5600000
0
0
867502009.41
0
617684601
9737703.44
0
22859.61
245656845.36
5017514.92
0
-16819183.65
0
0

a_19
000938
2001-12-31
288565238.64
0
0
0
0
0
0
0
0
0
0
0
86896363.82
108290068.87
0
0
0
0
0
0
0
0
0
0
9756011.59
0
208001500.42
0
0
297189.04
692050360.79
0
0
0
0
0
0
249657905.39
0
249657905.39
0
0
0
65780582.92
56852
0
0
0
0
12346003.89
0
0
0
2451965.91
0
0
330293310.11
0
1022343670.9
30000000
0
0
0
0
0
0
0
0
144237600
48268074.33
77058151.22
0
0
7506394.06
2770707.94
0
0
0
0
0
0
0
0
0
0
13066372.72
0
0
0
0
4000000
635426.33
0
327542726.6
52500000
0
0
3000000
640000
56140000
9000000
0
0
0
65140000
0
392682726.6
206080000
0
0
0
0
360636368.12
0
25341127.08
0
3038795.45
0
0
0
0
0
595096290.65
34564653.65
629660944.3
1022343670.9
1465349764.54
1465349764.54
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1488298805.54
1286123718.59
0
0
0
0
0
0
0
0
0
6226382.19
0
0
127831591.49
60734564.93
7382548.34
0
0
0
3518909.08
0
0
2436118.32
-16994013.6
5948558.89
0
10479954.32
0
0
-21525409.03
5370592
0
1260481.02
-28156482.05
-23621712.8
-4534769.25
0
0
0
0
0
0
1702738106.25
0
0
0
0
0
0
0
0
0
0
1214703.95
5646176.65
1252030735.71
0
0
0
0
0
51341637.42
49099577.3
155721639.28
201405397.14
20000000
2477796.38
80779.27
0
1522348.9
9642615.31
106300967.24
0
0
48854984.67
-140717642.67
39258532.24
39258532.24
0
0
829777000
0
883645478.09
71022348.61
0
0
-85632294.46
9104.93
0
-24935435.06
0
0

a_20
000938
2000-12-31
313500673.7
0
0
0
0
0
0
0
0
0
0
0
129849347.39
149424343.95
0
0
0
0
0
0
0
0
0
0
12347860.75
0
251489919.29
0
0
317409.16
844581693.49
0
0
0
0
0
0
111551892.03
0
111551892.03
0
0
0
90717004.9
0
0
0
0
0
37256336.3
0
0
0
5966091.64
0
5435160.74
250926485.61
0
1095508179.1
90000000
0
0
0
0
0
0
0
0
0
85290033.33
53873806.07
0
0
4150226.77
25670515.23
0
62528018.78
0
0
0
0
0
0
0
0
5112549.52
0
0
0
0
0
2651173.1
0
329276322.8
56500000
0
0
3000000
0
59500000
0
0
0
0
59500000
0
388776322.8
206080000
0
0
0
0
356451168.12
0
27533768.84
0
35431075.35
0
0
0
0
0
625496012.31
81235843.99
706731856.3
1095508179.1
922728560.48
922728560.48
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
839372582.34
726194862.35
0
0
0
0
0
0
0
0
0
8897932.85
0
0
69299204.86
33307643.26
1847358.94
-174419.92
0
0
6792266.64
0
0
1190368.25
91338613.03
2873496.28
0
61660.44
0
0
94150448.87
19448181.38
0
-5476072.33
80178339.82
83323573.4
-3145233.58
0
0
0
0
0
0
861280397.11
0
0
0
0
0
0
0
0
0
0
386674.02
33204217.23
797879926.18
0
0
0
0
0
36688117.67
37532053.55
60951994.23
-38180803.27
267607616.38
0
0
0
104590.19
92204159.65
313190500
0
0
37480620
-175163073.08
65863000
65863000
0
0
427960000
0
409518000
9710938.79
0
0
74594061.21
0
0
-138749815.14
0
0

a_21
000938
1999-12-31
452250488.84
0
0
0
0
0
0
0
0
0
49805127.41
0
54422862.41
33007625.87
0
0
0
0
0
0
0
0
0
0
8443848.03
0
150771115.7
0
0
143804.68
740401024.91
0
0
0
0
0
0
5600000
0
5600000
0
0
0
41507334.65
0
0
0
0
0
4943408
0
0
0
1452833.79
0
3533475.27
57037051.71
0
797438076.62
100000000
0
0
0
0
0
0
0
0
0
14348255.68
33418604.42
0
0
1096647.69
11353615.52
0
4147293.88
0
0
0
0
0
0
0
0
10091389.82
0
0
0
0
0
1198263.2
0
175654070.21
0
0
0
0
0
0
0
0
0
0
0
0
175654070.21
128800000
0
0
0
0
420851168.12
0
10934307.7
0
43410963.09
0
0
0
0
0
603996438.91
17787567.5
621784006.41
797438076.62
451514931.5
451514931.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
389986813.5
342586050.97
0
0
0
0
0
0
0
0
0
3809916.27
0
0
29191922.91
12167078.79
1442802.38
789042.18
0
0
555127.41
0
0
647407.17
62730652.58
2302480.35
0
104606.83
0
0
64928526.1
8854254.03
0
0
56074272.07
55734027.52
340244.55
0
0
0
0
0
0
515530874.54
0
0
0
0
0
0
0
0
0
0
0
13559635.03
439930347.43
0
0
0
0
0
14214670.77
12998157.19
46113998.43
15833335.75
0
750000
0
0
0
20064614.25
55600000
0
0
0
-74914614.25
476985005.16
476985005.16
7000000
0
48800000
10513237.33
0
42006692.34
527554.91
3450302
490841248.15
0
0
431759969.65
0
0

22|76

序号

_10

_11

_12

_13

_14

_15

_16

_17

_18

_19

_20

_21

_22

_23

_24

_25

_26

_27

_28

_29

_30

_31

_32

_33

_34

_35

_36

_37

_38

_39

_40

_41

_42

_43

_44

_45

_46

_47

_48

_49

_50

_51

_52

_53

_54

_55

_56

_57

_58

_59

_60

_61

_62

_63

_64

_65

_66

_67

_68

_69

_70

_71

_72

_73

_74

_75

a_00_会计条目
证券代码
会计期间
1000
1001
1002
1003
1004
1005
1006
1140
1141
1142
1143
1144
1145
1146
1147
1149
1150
1152
1153
1154
1200
1201
1202
1203
1204
1206
1207
1208
1209
1210
1211
1212
1213
1214
1216
1217
1218
1219
1220
1223
1229
1230
1231
1232
1240
1241
1250
1251
1252
1253
1500
1501
1300
1301
1302
1303
1304
1305
1306
1307
1308
1309
1310
1311
1312
1313
1314
1315
1316
1317
1318
1503
1504
1319

a_0
000938
2020-12-31
3919255299.03
68715265132.93
63647685985.97
8615524396.5
11189210401.61
5505697399.78
9366256671.22
.0949
.0551
1.7213
.419
.1286
.708
.0656
.1294
.0543
1.0148
445570364.02
1.5105
1.0957
4473592574.44
29969284106.25
653645513.9
2942540513.92
25267859067.52
364417055.57
921476792.79
3171215714.18
18154094384.95
3327862252.61
.9591
1.5624
127.6322
39.5285
98.3305
5.4814
5.9794
2.7919
.1985
.4148
.0844
.0563
.0769
-.0038
487229218.78
2797849315.74
.8702
.1298
.5841
.4159
0
1862803975.57
66.5894
.1624
61.0428
.1784
-.0128
.8626
.1502
.5094
.0111
.05
.4295
.135
.9346
10.9752
.2378
-.0719
.0666
93.2275
.2998
53945066974.76
5650627908.66
0

a_1
000938
2019-12-31
2604254879.38
64723691073.42
63024783127.2
16243869673.43
14078600378.77
7236157686.09
7105459214.77
.095
.0562
1.6916
.4089
.2246
.5045
.0481
.1568
.0568
.9883
1396367288.68
1.5118
1.1332
3782777171.21
28180123883.92
606318411
1270960205.44
24681854720.7
350613296.09
846581790.39
5027606311.33
12001757923.43
5351039787.26
.9859
.5526
116.2891
60.1833
91.9533
6.2275
6.3283
2.8142
.2091
.3786
.0696
.0617
.0869
.0082
1387217917.3
1678266928.06
.8709
.1291
.5996
.4004
0
2346670779.05
58.6113
.1444
57.6778
.1722
.003
.5458
.4512
.5148
.0111
.0232
.4509
.2391
.933
6.2787
.2556
.0882
.0657
63.9031
.1702
52508703037.55
5727335437.98
0

a_2
000938
2018-12-31
2530417521.05
59519502795.23
54650060451.23
20936320759.27
22529951960.14
5932397319.64
7562490269.02
.0962
.0604
1.5927
.3721
.1839
.5194
.0524
.1551
.0607
.9948
1158305242.31
1.6399
1.2767
2437256991.57
20094057978.67
588810707.17
706528570.24
27170181030.39
213375981.58
833115725.65
3323280009.31
10106196051.4
4640908657.65
1.0263
1.6601
106.143
54.5288
95.2662
6.9917
6.767
3.0564
.2124
.3632
.0791
.0639
.083
.0082
985369988.72
1774929547.23
.8711
.1289
.5808
.4192
0
2383339144.85
52.2048
.1202
53.9382
.161
.059
.6051
.3359
.4138
.0121
.0145
.5595
.2568
.8894
7.9303
.2881
.1196
.0755
56.6505
.1922
45400129070.46
4827828420.38
.221

a_3
000938
2017-12-31
1872811496.47
47259887323.13
46962430279.7
20351245796.33
22356196130.12
7176578219.95
5400310580.01
.0911
.0618
1.4737
.3214
.2625
.4126
.0479
.1672
.0673
.9177
1560428692.95
1.674
1.2658
2039353183.98
16027689938.84
483931614.06
808105981.34
25255963320.85
158687583.51
809090413.18
3592459749.15
6360377658.35
3731907944.16
.9976
.1131
103.5344
67.6328
98.3173
7.5588
6.6068
3.3641
.2197
.4082
.0529
.0694
.0947
.003
1303159446.5
1070441694.38
.8704
.1296
.5988
.4012
0
2098770976.1
48.2882
.1185
55.2462
.1663
.0978
.4069
.4953
.3765
.0114
.019
.5932
.2727
.9034
5.7611
.3286
.0331
.0878
39.5888
.3051
38647638963.73
4421350627.7
.0711

a_4
000938
2016-12-31
558787321.51
34064550428.54
32756268537.4
15671946928.56
32997289940.13
23364546109.05
4157517932.96
.0441
.0322
1.3697
.2699
.0108
.5722
.0202
.1608
.0431
.7468
817491436.73
1.7738
1.4453
1610245938.71
12700973935.23
425379749.49
1032745638.07
22944625424.04
6533797.64
967116867.61
107876362.62
6457730541.55
3448492178.54
1.0266
1.0961
79.5533
24.6629
135.219
10.7768
7.9896
3.7109
.1871
.3285
.0211
.067
.0938
0
259273594.15
376035940.62
.8787
.1213
.6827
.3173
22064653762.54
1325646956.46
33.8691
.0814
45.6842
.1924
.4677
.3151
.2172
.3423
.0115
.0278
.6184
.3444
.9178
151.1277
.3771
-.012
.1012
59.0887
.1651
27699686778.84
2340366490.39
0

a_5
000938
2015-12-31
202264987.59
16701753026.74
16608574647.06
98931871.56
123037119.26
1630612335.36
1617483904.21
.0754
.0322
2.3376
.5722
.0617
.7705
.0152
.029
.0152
2.1246
90435474.73
1.19
.8473
46769873.37
3907399893.55
113009121.83
1997267692.28
265842698.93
3500000
241291398.66
221867137
2975731929.94
397891447.82
1.0671
.46
66.9081
1.9592
249.8231
12.8523
9.4784
3.1134
.0453
.3427
.0664
.0134
.0117
.0039
11976163.79
112112359.89
.8871
.1129
.7512
.2488
0
230498408.61
28.3996
.1847
38.5085
.1203
.3874
.5535
.0591
.6218
.018
.3179
.0423
.1107
.9419
18.1639
.0002
.232
.0151
74.8686
.1371
16040283165.42
170659897.84
0

a_6
000938
2014-12-31
179361626.67
13762622328.45
13641807110.8
55133455.18
55380602.81
2002323036.81
1939636415.33
.0821
.0369
2.2256
.5507
.1171
.7921
.0161
.0286
.0155
2.3865
76730265.97
1.219
.8785
50555458.9
2905829094.25
115138670.18
1474297589.82
174656582.24
6200000
131884848
301201698.04
2158644891.22
111771821.94
1.0477
.7015
59.3824
1.0158
217.9699
15.5392
10.169
3.4693
.0458
.3405
.0843
.0115
.0106
.0065
18683191.81
95496778.62
.848
.152
.7305
.2695
0
180917763.07
23.4889
.1762
35.8934
.1086
.337
.5545
.1085
.6222
.0247
.3157
.0374
.0435
.9395
9.7787
.0003
.2409
.0178
65.6878
.1612
13220985827.54
119007035.65
.0606

a_7
000938
2013-12-31
157280171.76
10212841643.72
10089010501.91
27746302.54
31890593.21
712360000
820168518.48
.1084
.0436
2.4867
.5979
.0784
.8786
.0185
.0276
.0165
2.6445
32799012.33
1.2142
.9241
30878866.53
2232798074.97
119162017.43
709228975.59
160598594.19
9375000
4067851.19
150916631
1696415429.78
78833237.99
1.0206
.8818
58.2928
-3.9163
172.8106
15.9442
10.3106
3.6085
.047
.2901
.125
.0122
.0093
.006
9749957.43
107629223.24
.7881
.2119
.7188
.2812
0
138870613.07
22.8924
.1695
35.4004
.1152
.1641
.7664
.0694
.693
.037
.2201
.0498
.0409
.9772
15.1445
.0004
.3392
.0235
72.5117
.1711
9759609247.24
82448769.18
.2015

a_8
000938
2012-12-31
99071900.6
7479057934.88
7608945322.03
50122691.4
85484125.9
653554000
452003091.6
.0756
.0331
2.2848
.5623
.1246
.8312
.0152
.0273
.0136
2.4274
44059282.55
1.2441
.9193
24834591.88
1758922055.48
140630540.5
657184263.59
134993691.1
9875000
6602827.19
188583287
1264717102.6
60313104.14
.9728
-1.4578
53.3319
-6.8138
159.037
15.5084
12.2499
3.4733
.044
.3248
.0878
.0131
.009
.0051
4100744.63
45038042.4
.8019
.1981
.8116
.1884
0
134269173.86
23.5357
.1755
29.7962
.1027
.4485
.5055
.046
.6535
.0522
.2441
.0502
.0398
.961
9.5961
.0005
.1784
.0216
69.0795
.1732
7342275963.97
63110275.95
.2258

a_9
000938
2011-12-31
57939044.57
6214855074.43
6061099965.64
281382673.55
188234231.58
441361928.39
528507619.53
.0498
.0208
2.3914
.5818
.1329
.7931
.0109
.0288
.0084
2.4941
32988237.07
1.0989
.8122
28663020.88
1217355394.25
99395261.8
668361923.76
145985202.93
14575000
8989147.19
164749943
992432129.25
82780398.98
.9827
3.4644
50.603
-11.1726
131.3915
16.7989
12.6405
3.3812
.0419
.2867
.0819
.0127
.0099
.0062
-26596.36
11393243.4
.8988
.1012
.9696
.0304
13361928.39
155646171.9
21.7276
.1563
28.8755
.0744
.7439
.2567
-.0006
.5712
.0466
.3136
.0685
.0668
.9368
7.7483
0
.2002
.0272
66.4671
.2299
5796622361.54
47254108.68
.3323

a_10
000938
2010-12-31
19783754.77
4984898696.54
4827682407.7
50979274.05
106354083.8
293000000
405170573.42
.0404
.0176
2.3016
.5655
.1933
.7467
.0045
.0304
.0082
2.1454
53466057.26
1.0589
.8005
17738580.1
1029892853.02
68123374.47
743234356.9
189047643.73
10925000
12651757.19
221916600
870025703.03
56220166.24
.9622
4.4088
58.7073
-7.9723
93.1325
13.7868
11.3239
3.0441
.0376
.2583
.0458
.0133
.0105
.0066
4195742.11
-17806024.84
.8994
.1006
.9316
.0684
0
80549476.52
26.4745
.1346
32.2328
.1023
1.3817
-.4993
.1177
.5073
.0336
.3661
.0931
.049
.9212
5.0466
0
.1293
.04
70.8674
.2559
4639595351.49
47417287.48
.3015

a_11
000938
2009-12-31
-16761884.28
5158440178.84
4750277606.93
107258300.94
469500257.67
658370000
705939328.8
.04
.0176
2.2676
.559
.2576
.6818
-.0041
.0442
.0085
2.0682
107901129.02
1.2005
.8547
15736273.1
1029563930.58
221678462.17
509157323.29
220825543.41
12525000
16434228.59
285310000
771455310.51
50750355.7
.972
11.6854
54.5256
-2.0959
50.9641
13.1726
13.611
3.0572
.0447
.3458
.0098
.02
.0174
.0068
7693131.18
-72971990.2
.9176
.0824
.9158
.0842
81550000
250309397.65
27.709
.169
26.8166
.079
2.8689
-2.0891
.2202
.5197
.1119
.257
.1115
.0458
.8746
4.0756
0
.0977
.0363
65.3522
.2153
4375446927.81
62086738.24
.3855

a_12
000938
2008-12-31
32739902.13
4472392599.89
4339556875.46
63926332.27
256002229.92
869812165.5
812742247.52
.0418
.0189
2.2085
.5472
.3147
.6208
.0085
.0604
.0108
1.7482
63003428.72
.9541
.7358
19542149.3
1051859552.17
167801591.12
334014666.63
658507480.49
11130000
10899091.42
381000000
762320298.21
67173881.4
.943
3.169
53.2976
6.1514
35.5889
13.6702
13.7232
2.6333
.0733
.2183
.055
.0288
.0187
.0129
5598761.82
-21086811.61
.7385
.2615
.7302
.2698
130513468
325038223.17
26.7003
.1173
26.5972
.0719
1.3695
-.5031
.1336
.4755
.0759
.151
.2977
.0555
.9818
2.976
.0006
.1312
.2512
69.8018
.1431
3885210174.65
60307795.9
0

a_13
000938
2007-12-31
37225062.71
4987762835.02
4890072272.05
73605156.93
266109831.24
778211051.15
597772017.18
.0274
.0114
2.3986
.5831
.339
.6319
.0091
.0549
.0054
2.0965
24515546.22
1.1991
.9264
19136787.35
1064508696.78
131227414.98
205204989.98
551995284.09
7405126.83
420000
386000000
719557362.42
33173291.98
.9832
4.3811
57.6987
15.1172
37.4151
15.6555
10.6153
2.9792
.0676
.2727
.0576
.0252
.0198
.0099
2335718.2
-2217247.9
.803
.197
.6729
.3271
71990000
325184942.49
23.3146
.1356
34.3842
.0697
.9947
-.0994
.1047
.5451
.0672
.1051
.2826
.0291
.853
3.0174
.0006
.1051
.2226
63.8836
.1541
4471378873.66
49453201.83
.4145

a_14
000938
2006-12-31
3082791.85
4254438467.68
4029748261.73
16030388.96
253013585.34
840820952.01
810071581.22
.0316
.0127
2.4991
.5999
.2275
.754
.0009
.0627
.0064
1.9911
25022136.13
1.328
1.0664
-50306899.11
1129156062.59
129276758.25
263376315.9
236981536.99
3330275.95
0
240000000
795474607.96
19539027.47
.9807
10.0931
86.7208
29.2278
41.5554
10.537
7.0083
2.8708
.0683
.2616
.0328
.0332
.0192
.0103
11518014.73
-2760284.64
.8822
.1178
.4827
.5173
400000
261659626.16
34.64
.1267
52.0809
.1388
.6066
-.124
.5174
.642
.0735
.1497
.1347
.0185
.8073
4.7127
0
.1499
.1338
81.9747
.0509
3649525928.56
54565347.82
.8333

a_15
000938
2005-12-31
8884457.76
3935896837.6
3895255378.29
14325613.68
8918976.25
705805714.32
859825871.87
.0127
.0055
2.3129
.5676
.1862
.776
.0026
.0553
.0027
2.0384
4328888.59
1.4073
.985
-108641397.68
1318579593.33
54639897.85
252069949.18
40121776.26
6367907.87
0
176000000
733613646.9
35735053.96
.9142
4.4488
100.0747
48.3001
65.8631
7.0429
7.5649
3.0855
.0624
.4223
.0264
.034
.0138
.0075
18752674.93
4806473.78
.8997
.1003
.2495
.7505
300666
444076938.67
51.8254
.2381
48.2493
.1512
-1.5789
.5261
2.0528
.7917
.0328
.1514
.0241
.0378
.9933
7.508
0
.144
.0236
77.7927
.0995
3352981074.98
51431495.9
0

a_16
000938
2004-12-31
6120036.12
3981750827.94
4011452080.05
29713453.44
45987578.32
897668629.01
912898584.72
.0442
.0184
2.4043
.5841
.2932
.6871
.002
.0595
.0103
1.7819
28024185.98
1.3562
.8523
-99680835.88
1364032805.91
53729610.34
274623431.43
41951622.47
6111560.59
0
297000000
695985251.81
19993383.35
1.0225
-.9315
103.1918
43.1773
59.847
6.9069
7.2498
2.7712
.0647
.5039
.0254
.0376
.0149
.007
12334634.49
3861058.82
.909
.091
.8096
.1904
0
360656125.38
52.8457
.2926
50.3461
.1243
.4921
.1211
.3868
.7865
.031
.1583
.0242
.0197
.994
4.5977
0
.0728
.0236
83.343
.1958
3553480666.97
63075931.86
0

a_17
000938
2003-12-31
14977342.88
3698060980.07
3580769709.61
44656358.15
108304425
972349598.65
961217163.72
.0352
.0154
2.2894
.5632
.2969
.6658
.0065
.074
.011
1.4001
13946994.95
1.4699
1.0957
-153272861.94
1293389266.9
54072615.51
249035274.25
46821725.99
4838761.36
0
274800000
616204151.2
34508067.28
.9718
4.6366
114.5398
42.1694
50.0355
5.7374
7.1678
2.4937
.0837
.3742
.0297
.0444
.0215
.0081
9526464.9
11349945.24
.9063
.0937
.8348
.1652
0
877164927.51
63.6175
.2005
50.9222
.2036
.1747
.4487
.3766
.7871
.0329
.1515
.0285
.0373
.9516
4.7106
0
.0682
.0273
97.7543
.0739
2621833171.01
54901945.42
.1456

a_18
000938
2002-12-31
10829831.72
2494843239.15
2771660100.01
97381400.45
88058083.52
873102009.41
627445164.05
.0178
.0084
2.1152
.5272
.4253
.5502
.0057
.0794
.0067
1.2578
10123568.36
1.683
1.1326
2101035.43
977596070.37
37894236.67
230916293.52
263389567.53
560000
0
338500000
437977922.19
19520514.49
.9376
-21.7676
89.6561
31.668
36.6349
5.6486
14.5775
2.5316
.0878
.5504
.0093
.047
.0297
.0028
8866828.68
2593381.53
.8768
.1232
.788
.212
5600000
658611290.93
64.6176
.2685
25.0385
.0914
.0988
.2039
.6972
.6475
.0251
.1529
.1745
.0245
.9252
3.6616
0
.0156
.0016
82.4835
.1513
2028813326.53
55127895.48
.1743

a_19
000938
2001-12-31
-22949041
1709598986.85
1508193589.71
24080924.55
164798567.22
869035532.24
954667826.7
-.0447
-.0275
1.6236
.3841
.2203
.7126
-.0157
.1337
-.0192
1.4333
1423631.97
2.1129
1.4778
-7304045.68
691753171.75
65837434.92
249657905.39
15095158.84
640000
9000000
86500000
279840927.55
26341799.05
.9932
-7.1531
92.1958
52.348
18.7268
5.598
13.5214
3.406
.1223
.635
-.0272
.0872
.0414
.005
-2095277.11
-29580114.02
.9451
.0549
.8389
.1611
39258532.24
155721639.28
65.2015
.2035
26.9943
.0593
-.125
1.0506
.0744
.6766
.0644
.2442
.0148
.0671
.8341
8.0006
0
.0853
.0121
66.4055
.2859
1252030735.71
51341637.42
.6069

a_20
000938
2000-12-31
83181558.22
894871288.36
933052091.63
267712206.57
442875279.65
493823000
419228938.79
.1134
.0732
1.5501
.3549
.3768
.4347
.0901
.1132
.0869
.8423
10794470.73
2.565
1.8012
-946608.37
844264284.33
90717004.9
111551892.03
48974997.84
0
62528018.78
146500000
168984581.4
73291741.4
.7978
-.4762
137.5381
144.1162
13.957
3.6106
10.0148
3.2806
.213
.7638
.0791
.0751
.0361
.002
4176624.01
69209449.17
.8851
.1149
1.0392
-.0392
65863000
60951994.23
101.0922
.2296
36.4459
.1407
.0847
.8632
.0521
.7707
.0828
.1018
.0447
.1885
.847
5.7651
0
.0126
.034
58.3989
.3871
797879926.18
36688117.67
.3857

a_21
000938
1999-12-31
62317160.18
529090509.57
513257173.82
750000
75664614.25
536298242.49
45456994.34
.0902
.0703
1.2825
.2203
.5693
.3428
.138
.0948
.1242
.5662
3400408.1
4.2151
3.3568
46347588.44
690452092.82
41507334.65
5600000
59878649.15
0
4147293.88
100000000
60217123.31
15436946.9
.9759
.2824
204.6303
195.0789
10.878
2.2722
8.2964
4.9656
.2413
.8583
.0763
.0647
.0269
.0032
2845280.69
52673863.97
.9714
.0286
.9939
.0061
469985005.16
46113998.43
160.6354
.1891
43.9949
.1205
.0099
.9394
.0507
.8658
.0521
.007
.0751
.0879
1
7.404
0
.0144
.0062
40.4442
.6996
439930347.43
14214670.77
0

sz000938紫光股份

损益表分解

资产分解

负债表分解

经营现金支出项

负债和所有者权益

流动资产和非流动资产

流动负债和非流动负债

资产负债表构成

总股本与新发行

利润表分解对比

三项费用分解三费

ROE 收益指标对比

毛利率和净利率利润率

含金量收现比与净现比

营收和赊销

运营周期和营业周期天数

总资产和固定资产周转按天数按次数

应收类(应收款+应收票据)与存货周转按天数按次数

购买固定资产

收付款方式

资产负债表和利润表比例

科目	归母公司所有者	少数股东权益
资产负债表	-	-
利润表	-	-

Z值

流动和速动比率

现金流企业肖像

报表时间

净资产收益率

资产负债率

核心利润率

总资产收益率

权益乘数

经营负债

毛利率

净利率

总资产周转率

有息负债

净利润

主营业务收入

资产总额

主营业务收入

三费占比

营业总成本


主营业务成本 - -

销售费用 - -

管理费用 - -

财务费用 - -

其他利润


营业外收入 - -

营业外支出 - -

投资收益 - -

所得税

资产负债表 (按季度)

项目	占比	会计期间	会计期间	同比上期	周转天数
流动资产：
货币资金
其中客户资金存款
结算备付金
其中客户备付金
现金及存放中央银行款项
存放同业款项
贵金属
拆出资金
交易性金融资产
衍生金融资产
短期投资
关键应收票据
关键应收账款
关键预付款项
应收保费
应收分保账款
应收代位追偿款
应收分保合同准备金
其中应收分保未到期责任准备金
其中应收分保未决赔款准备金
其中应收分保寿险责任准备金
其中应收分保长期健康险责任准备金
应收利息
应收股利
其他应收款
买入返售金融资产
关键存货
一年内到期的非流动资产
存出保证金
其他流动资产
流动资产合计
保户质押贷款
定期存款
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
长期债权投资
长期投资
存出资本保证金
独立账户资产
投资性房地产
关键固定资产
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
其中交易席位费
开发支出
商誉
长期待摊费用
递延所得税资产
其他非流动资产
非流动资产合计
其他资产
资产总计
流动负债：
短期借款
其中质押借款
向中央银行借款
吸收存款及同业存放
其中同业及其他金融机构存放款项
其中吸收存款
拆入资金
交易性金融负债
衍生金融负债
关键应付票据
关键应付账款
关键预收款项
卖出回购金融资产款
应付手续费及佣金
应付职工薪酬
应交税费
应付利息
应付股利
应付赔付款
应付保单红利
保户储金及投资款
保险合同准备金
其中未到期责任准备金
其中未决赔款准备金
其中寿险责任准备金
其中长期健康险责任准备金
其他应付款
应付分保账款
代理买卖证券款
代理承销证券款
预收保费
一年内到期的非流动负债
其他流动负债
递延收益-流动负债
流动负债合计
非流动负债：
长期借款
独立账户负债
应付债券
长期应付款
专项应付款
长期负债合计
预计负债
递延所得税负债
其他非流动负债
递延收益-非流动负债
非流动负债合计
其他负债
负债合计
所有者权益：
实收资本(或股本)
其他权益工具
其中优先股
其中永续债
其中其他
资本公积
减库存股
盈余公积
一般风险准备
未分配利润
外币报表折算差额
未确认的投资损失
交易风险准备
专项储备
其他综合收益
关键归属于母公司所有者权益合计
少数股东权益
所有者权益合计
负债与所有者权益总计

利润表 (图)

项目	占比	会计期间	会计期间	同比上期
营业总收入
营业收入
利息净收入
其中利息收入
其中利息支出
已赚保费
保险业务收入
其中分保费收入
减：分出保费
减：提取未到期责任准备金
手续费及佣金净收入
其中代理买卖证券业务净收入
其中证券承销业务净收入
其中受托客户资产管理业务净收入
其中手续费及佣金收入
其中手续费及佣金支出
其他业务收入
营业总成本
营业成本
退保金
赔付支出净额
赔付支出
减：摊回赔付支出
提取保险责任准备金净额
提取保险责任准备金
减：摊回保险责任准备金
保单红利支出
分保费用
营业税金及附加
业务及管理费
减：摊回分保费用
关键销售费用
关键管理费用
关键财务费用
加：其他收益
其他业务成本
关键投资收益
其中对联营企业和合营企业的投资收益
公允价值变动收益
资产减值损失（收益以"－"表示）
汇兑收益
核心利润
营业利润
营业外收入
其中非流动资产处置利得
营业外支出
其中非流动资产处置净损益
其中非流动资产处置损失
利润总额
所得税费用
未确认的投资损失
影响净利润的其他项目
净利润
关键归属于母公司所有者的净利润
少数股东损益
基本每股收益
稀释每股收益
其他综合收益(损失)
综合收益总额
归属于母公司所有者的综合收益
归属少数股东的综合收益

现金流量表 (移步间接法)

项目	占比	会计期间	会计期间	同比上期
经营活动：
关键销售商品、提供劳务收到的现金
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
收到的其他与经营活动有关的现金
经营现金流入小结
关键购买商品、接受劳务支付的现金
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
关键支付给职工以及为职工支付的现金
支付的各项税费
支付其他与经营活动有关的现金
经营现金流出小结
经营活动产生的现金流量净额
投资活动：
收回投资收到的现金
取得投资收益收到的现金
关键处置固定资产、无形资产和其他长期资产收回的现金净额
处置子公司及其他营业单位收到的现金净额
收到的其他与投资活动有关的现金
投资现金流入小计
关键购建固定资产、无形资产和其他长期资产支付的现金
投资支付的现金
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
投资现金流出小计
投资活动产生的现金流量净额
筹资活动：
吸收投资收到的现金
吸收权益性投资收到的现金
其中子公司吸收少数股东投资收到的现金
发行债券收到的现金
关键取得借款收到的现金
收到其他与筹资活动有关的现金
筹资活动流入小计
偿还债务支付的现金
分配股利、利润或偿付利息支付的现金
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
筹资活动流出小计
筹资活动产生的现金流量净额
汇率变动对现金及现金等价物的影响
其他对现金的影响
现金及现金等价物净增加额
期初现金及现金等价物余额
期末现金及现金等价物余额

查看最新一年的财报评价，点击这里立即升级

综合评价（本期评分：）所有评价

规则说明：

60分及格、满分为100分，或有加分项共78分（合计满分178）或有扣分项-178分;
扣除负数后，全a股实际中位数为50分,平均分仅为24分;
季报评分不具参考作用，仅有同比上期的作用，实际评分以年报为准;
若评语区配色扎眼，则表明企业很糟糕。同理标签越多公司的问题也就越多。

概要分析

	年份1	年份2	增长
营业收入
营业成本
净利润
净资产
总资产

详细分析

		第一年	第二年	第三年	第四年	第五年	平均值
概要	ROE
	净利率
	毛利率
	总资产周转率
	资产负债率
货好不好卖	存货周转天数
货好不好卖	存货占资产比率
款好不好收	应收类周转天数
款好不好收	应收类占营收
赚不赚钱？利润高不高？	毛利率
	核心利润率注释
	净利率
利润来源是？钱是赚来的还是大风刮来的？	偶生利润占比
	投资收益占比
	经营净利润
	三费比率注释
回报率如何？用多少钱赚了多少利润？	Roe净资产收益率
	Roic 注释
	Roa总资产收益率
	总资产周转率
有没有骗我？验证一下真实性	营业周期天数注释
	运营周期天数注释
	现金流验证营收
	现金流验证净利注释
资产端钱去了哪里？	经营性资产
	投资性资产
	生产性资产
	其它资产
负债端钱从哪里来的？	总负债率
	有息负债占比
	经营性负债占比
	其它负债占比
	流动负债占比
	流动资产/有息负债

规则说明：

看了「紫光股份」的人还看过：