财务报表分析广州白云机场.doc
《财务报表分析广州白云机场.doc》由会员分享,可在线阅读,更多相关《财务报表分析广州白云机场.doc(19页珍藏版)》请在三一文库上搜索。
1、 财务报表分析报告一、公司概述公司名称:广州白云国际机场股份有限公司英文名称:Guangzhou Baiyun International Airport Co.,ltd公司简称:白云机场法人代表:卢光霖 公司董秘:徐光玉通讯地址:广州白云国际机场南工作区机场股份公司机关办公楼(510470)注册地址:广州市机场路282号行业类别:交通运输、仓储业 /交通运输辅助业/ 机场及航空运输辅助业 股票代码:600004上市日期:2003年4月28日注册资本:10亿元股票上市交易所:上海证券交易所 二 、公司行业性质和经营范围(一)、公司行业性质:本公司主要从事民用机场管理运营业务,属交通运输行业。
2、二)、经营范围:旅客过港服务;与航空运输有关的地面服务、交通运输和仓储服务;航空设施使用服务;提供航空营业场所;航空器维修(凭资质证书经营);航空代理、航空保险销售代理业务;航空运输技术协作中介服务;行李封包服务;航空应急求援服务;航空信息咨询服务;航空运输业务有关的延伸服务;普通货物运输;代办报关手续服务。以下范围由分支机构经营:汽车和机电设备维修,汽车、摩托车安全技术检验(持交警部门委托证书经营);包车客运、班车客运、出租客运及客运站经营;饮食、住宿服务;食品加工;广告业务;国内商业(专营专控商品凭许可证经营),销售小轿车;供电、供水系统运行管理,电气、供水设备设施维修;水电计量管理;机
3、场助航灯光设备技术咨询、检查及更新改造项目;机场专用设备、设施的安装、维修及相关服务;建筑设施装饰维修、道路维修;园林绿化设计、施工;培育花卉、苗木;销售园林机械设备;收购农副产品(烟草除外);过境货物运输;停车场经营、汽车租赁。(三)公司经营情况 下面是利润表的与上年同期的比较2009年2010年2011年项目 本期金额 上年同期金额 本期金额 上年同期金额 本期金额 上年同期金额 一、营业收入 3,306,089,482.583,049,701,649.162,683,440,041.752,409,797,561.554,239,351,634.933,865,479,479.20减:营
4、业成本 1,899,423,599.271,763,487,215.681,428,817,493.701,261,005,099.502,654,413,969.412,452,525,912.12营业税金及附加 127,395,848.56118,431,827.86102,107,616.6287,761,551.02169,200,364.30152,582,492.87营业费用 65,774,131.6175,545,843.23137,147,759.14124,460,487.7279,814,451.2167,428,980.97管理费用 311,473,450.32264,3
5、02,441.95316,943,006.46315,684,697.69338,756,450.43311,857,687.66财务费用 69,891,490.4297,131,125.26101,186,228.40153,093,155.5268,694,385.0950,233,359.19资产减值损失 79,162,009.3922,697,326.992,744,457.39-4,499,153.92-21,689,827.03-576,863.07加: 公允价值变动收益 (损失以“-”号填列) - - - - 投资收益 3,371,225.25-35,196.13-76,523.
6、79107,794.564,162,400.001,796,315.34其中:对联营企业和合营企业的投资收益 - - - - 二、营业利润 756,340,178.26708,070,672.06594,416,956.25472,399,518.58954,324,241.52833,224,224.80加:营业外收入 3,863,156.34894,377.634,929,231.452,678,877.87833,224,224.8010,638,084.89减:营业外支出 2,943,806.284,172,023.33736,070.662,640,923.525,258,154.5
7、89,300,504.03其中:非流动资产处置损失- -2,402,007.68335,411.02三、利润总额 757,259,528.32704,793,026.36598,610,117.04472,437,472.93976,954,065.20834,561,805.66减:所得税费用 190,844,656.52187,438,506.90206,272,752.89165,823,427.77246,602,089.97211,965,685.37四、净利润 566,414,871.80517,354,519.46392,337,364.15306,614,045.16730,3
8、51,975.23622,596,120.29归属于母公司所有者的净利润 543,894,656.68485,774,462.75360,862,631.91293,881,503.35697,102,478.89587,778,570.54少数股东损益 22,520,215.1231,580,056.7131,474,732.2412,732,541.8133,249,496.3434,817,549.75五、每股收益 (一)基本每股收益 0.470.420.360.290.610.51(二)稀释每股收益 0.470.420.360.290.610.51六、其他综合收益 -35,640,00
9、0.0072,180,000.00七、综合收益总额 566,414,871.80517,354,519.46694,711,975.23694,776,120.29归属于母公司所有者的综合收益总额543,894,656.68485,774,462.75661,462,478.89659,958,570.54归属于少数股东的综合收益总额 22,520,215.1231,580,056.7133,249,496.3434,817,549.75表2-3 资产负债表项目2009年2010年2011年资 产期末余额期末余额年初余额年初余额期末余额年初余额流动资产:货币资金1,157,096,238.65
10、555,649,909.46483,154,127.58560,744,939.39942,371,175.471,157,096,238.65交易性金融资产-应收票据25,024,048.043,278,844.50-25,024,048.04应收账款946,518,215.45679,050,446.42863,362,772.99961,883,320.84805,453,239.04946,518,215.45预付款项13,556,784.668,290,509.2610,548,226.2012,556,542.6017,563,470.3013,556,784.66应收利息-应收股
11、利-其他应收款41,605,800.0446,430,422.5244,844,209.5559,948,903.21194,682,441.1241,605,800.04存货25,991,163.4628,059,017.1226,823,802.6329,258,612.1631,807,821.5825,991,163.46一年内到期的非流动-其他流动资产-流动资产合计2,209,792,250.301,320,759,149.281,428,733,138.951,624,392,318.201,991,878,147.512,209,792,250.30非流动资产:可供出售金融资产-
12、174,240,000.00-持有至到期投资-长期应收款-长期股权投资149,400,000.00150,225,787.72150,302,311.51149,400,000.0071,400,000.00149,400,000.00投资性房地产-31,410,112.07-固定资产6,723,331,067.057,503,091,099.545,747,688,395.967,100,304,503.618,493,606,648.626,723,331,067.05在建工程2,011,890,180.5110,379,126.8020,964,439.5927,747,466.8641
13、0,837,028.812,011,890,180.51工程物资-固定资产清理-无形资产29,033,786.4930,274,852.5856,535,665.1629,527,831.7824,952,979.4729,033,786.49开发支出-商誉-长期待摊费用18,542,553.8346,482,555.3353,803,704.5224,139,169.7210,359,334.7518,542,553.83递延所得税资产89,366,081.0650,012,805.7026,942,641.9265,562,369.33113,233,546.3489,366,081.06
14、其他非流动性资产-非流动资产合计9,021,563,668.947,790,466,227.676,087,647,270.737,396,681,341.309,298,629,537.999,021,563,668.94资产总计11,231,355,919.249,111,225,376.957,516,380,409.689,021,073,659.5011,290,507,685.5011,231,355,919.24负债及所有者权益期末余额期末余额年初余额年初余额流动负债:短期借款-1,300,000,000.00403,250,000.00648,000,000.00600,000
15、000.00-应付短期债券1,500,000,000.00-1,500,000,000.00500,000,000.001,000,000,000.001,500,000,000.00交易性金融负债-应付票据-9,000,000.00201,553,449.1670,645,647.1222,000,000.00-应付账款55,554,751.1767,153,227.2757,886,028.8543,801,957.6773,808,991.7455,554,751.17预收款项31,763,044.2030,035,852.8235,721,465.2433,134,452.0672,
16、286,219.6131,763,044.20应付职工薪酬190,947,395.43167,560,377.7655,294,466.07201,042,844.35260,078,400.08190,947,395.43应交税费214,588,488.72201,211,583.98132,245,892.67176,264,204.94243,379,180.04214,588,488.72应付利息7,968,303.562,860,000.5216,407,338.3010,205,706.755,925,439.597,968,303.56应付股利11,696,379.2610,92
17、0,840.3812,667,022.9713,520,840.389,696,379.2611,696,379.26其他应付款2,583,465,976.381,266,390,343.90368,131,729.44940,303,483.431,801,908,578.892,583,465,976.38一年内到期的非流动负债80,000,000.0080,000,000.0040,000,000.0080,000,000.0080,000,000.0080,000,000.00其他流动负债-流动负债合计4,675,984,338.723,135,132,226.632,823,157,
18、392.702,716,919,136.704,169,083,189.214,675,984,338.72非流动负债:长期借款170,000,000.00240,000,000.00320,000,000.00270,000,000.0090,000,000.00170,000,000.00应付债券-长期应付款-专项应付款-预计负债-递延收益-246,206,550.54-递延所得税负债-24,060,000.00-其他非流动负债-非流动负债合计170,000,000.00240,000,000.00320,000,000.00270,000,000.00360,266,550.54170,
19、000,000.00负债合计4,845,984,338.723,375,132,226.633,143,157,392.702,986,919,136.704,529,349,739.754,845,984,338.72所有者权益:股 本1,150,000,000.001,150,000,000.001,000,000,000.001,150,000,000.001,150,000,000.001,150,000,000.00资本公积3,186,058,605.603,186,058,605.602,172,028,605.603,186,058,605.603,258,238,605.603
20、186,058,605.60减:库存股-盈余公积372,948,981.65273,918,155.05242,238,995.45320,155,755.53426,551,471.45372,948,981.65未分配利润1,483,468,855.63955,330,562.80776,147,090.491,187,867,425.071,718,644,936.371,483,468,855.63外币报表折算差额-1,400,219.65-归属于母公司所有者权益合计6,192,476,442.885,563,907,103.804,190,414,691.545,844,081,7
21、86.206,553,435,013.426,192,476,442.88少数股东权益192,895,137.64172,186,046.52182,808,325.44190,072,736.60207,722,932.33192,895,137.64所有者权益合计6,385,371,580.525,736,093,150.324,373,223,016.986,034,154,522.806,761,157,945.756,385,371,580.52负债和股东权益总计11,231,355,919.249,111,225,376.957,516,380,409.689,021,073,65
- 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:
- 财务报表 分析 广州白云 机场
