海通证券股份有限公司2009年半年度报告摘要 (上接C54版) 公司所有者权益变动表(未经审计) 编制单位:海通证券股份有限公司 金额单位:人民币元 合并所有者权益变动表(未经审计) 编制单位:海通证券股份有限公司 金额单位:人民币元 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 |
股 本 | 资本公积 | 减:库存股 | 盈余公积 | 一般风险准备 | 交易风险准备 | 未分配利润 | 其他 | 归属于母公司的所有者权益合计 | 股 本 | 资本公积 | 减:库存股 | 盈余公积 | 一般风险准备 | 交易风险准备 | 未分配利润 | 其他 | 归属于母公司的所有者权益合计 |
一、上年年末余额 | 1 | 8,227,821,180.00 | 22,659,126,585.88 | | 897,938,852.36 | 897,938,852.36 | 897,938,852.36 | 4,788,338,275.87 | -7,114,589.55 | 38,361,988,009.28 | 275,006,072.22 | 38,636,994,081.50 | 4,113,910,590.00 | 26,692,330,496.50 | | 568,634,473.06 | 568,634,473.06 | 568,634,473.06 | 4,120,162,985.00 | | 36,632,307,490.68 | 251,316,125.55 | 36,883,623,616.23 | 加:会计政策变更 | 2 | | | | | | | | | | | 前期差错更正 | 3 | | | | | | | | | | | | | | | | | | | | | | 二、本年年初余额 | 4 | 8,227,821,180.00 | 22,659,126,585.88 | | 897,938,852.36 | 897,938,852.36 | 897,938,852.36 | 4,788,338,275.87 | -7,114,589.55 | 38,361,988,009.28 | 275,006,072.22 | 38,636,994,081.50 | 4,113,910,590.00 | 26,692,330,496.50 | | 568,634,473.06 | 568,634,473.06 | 568,634,473.06 | 4,120,162,985.00 | 36,632,307,490.68 | 251,316,125.55 | 36,883,623,616.23 | 三、本期增减变动金额(减少以“-”号填列) | 5 | 709,487,807.50 | | 1,629,790,678.66 | -348,011.22 | 2,338,930,474.94 | -4,299,361.24 | 2,334,631,113.70 | 4,113,910,590.00 | -3,615,563,317.95 | | 365,804,421.55 | -5,386,695.34 | 858,764,998.26 | 3,159,027.51 | 861,924,025.77 | (一)净利润 | 6 | | | | | | | 2,452,572,796.66 | | 2,452,572,796.66 | 40,725,701.40 | 2,493,298,498.06 | | | | | | | 2,011,368,657.55 | 2,011,368,657.55 | 60,805,529.60 | 2,072,174,187.15 | (二)直接计入所有者权益的利得和损失 | 7 | | 709,487,807.50 | | | | | | -348,011.22 | 709,139,796.28 | 5,477,686.68 | 714,617,482.96 | | -735,825,904.95 | | | | | | -5,386,695.34 | -741,212,600.29 | -3,527,270.90 | -744,739,871.19 | 1、可供出售金融资产公允价值变动净额 | 8 | | 942,012,997.99 | | | | | | | 942,012,997.99 | 7,303,582.24 | 949,316,580.23 | | -965,516,847.91 | | | | | | | -965,516,847.91 | -4,703,027.85 | -970,219,875.76 | (1)计入所有者权益的金额 | 9 | | 925,651,733.98 | | | | | | | 925,651,733.98 | 7,303,582.24 | 932,955,316.22 | | -523,514,860.28 | | | | | | | -523,514,860.28 | -4,703,027.85 | -528,217,888.13 | (2)转入当期损益的金额 | 10 | | 16,361,264.01 | | | | | | | 16,361,264.01 | | 16,361,264.01 | | -442,001,987.63 | | | | | | | -442,001,987.63 | | -442,001,987.63 | 2、现金流量套期工具公允价值变动净额 | 11 | | | | | | | | | | | | | | | | | | | | | | | (1)计入所有者权益的金额 | 12 | | | | | | | | | | | | | | | | | | | | | | | (2)转入当期损益的金额 | 13 | | | | | | | | | | | | | | | | | | | | | | | (3)计入被套期项目初始确认金额中的金额 | 14 | | | | | | | | | | | | | | | | | | | | | | | 3、权益法下被投资单位其他股东权益变动的影响 | 15 | | 658,585.82 | | | | | | | 658,585.82 | | 658,585.82 | | -11,688,269.35 | | | | | | | -11,688,269.35 | | -11,688,269.35 | 4、与计入所有者权益项目相关的所得税影响 | 16 | | -233,183,776.31 | | | | | | | -233,183,776.31 | -1,825,895.56 | -235,009,671.87 | | 241,379,212.31 | | | | | | | 241,379,212.31 | 1,175,756.95 | 242,554,969.26 | 5、其他 | 17 | | | | | | | | -348,011.22 | -348,011.22 | | -348,011.22 | | | | | | | -5,386,695.34 | -5,386,695.34 | | -5,386,695.34 | 上述(一)和(二)小计 | 18 | | 709,487,807.50 | | | | | 2,452,572,796.66 | -348,011.22 | 3,161,712,592.94 | 46,203,388.08 | 3,207,915,981.02 | | -735,825,904.95 | | | | | 2,011,368,657.55 | -5,386,695.34 | 1,270,156,057.26 | 57,278,258.70 | 1,327,434,315.96 | (三)所有者投入和减少资本 | 19 | | | | | | | 1.所有者投入资本 | 20 | | | | | | | | | | | | | 2.股份支付计入所有者权益的金额 | 21 | | | | | | | | | | | | | | | | | | | | | 3.其他 | 22 | | | | | | | | | | | | | | | | | | | (四)利润分配 | 23 | | | -822,782,118.00 | | -822,782,118.00 | -50,502,749.32 | -873,284,867.32 | 1,234,173,177.00 | | | -1,645,564,236.00 | | -411,391,059.00 | -54,119,231.19 | -465,510,290.19 | 1.提取盈余公积 | 24 | | | | | | | | | | | | | | 2.提取一般风险准备 | 25 | | | | | | | | | | | | | | 3.提取交易风险准备 | 26 | | | | | | | | | | | | | | 4.对所有者的分配 | 27 | | | -822,782,118.00 | | -822,782,118.00 | -50,502,749.32 | -873,284,867.32 | 1,234,173,177.00 | | | -1,645,564,236.00 | | -411,391,059.00 | -54,119,231.19 | -465,510,290.19 | 5.其他 | 28 | | | | | | | | | | | | | | | | | | | | | | (五)所有者权益内部结转 | 29 | | | | | | | | | 2,879,737,413.00 | -2,879,737,413.00 | | | | | | | | | 1、资本公积转增股本 | 30 | | | | | | | | | | 2,879,737,413.00 | -2,879,737,413.00 | | | | | | | | | 2、盈余公积转增股本 | 31 | | | | | | | | | | | | | | | | | | | | | 3、盈余公积弥补亏损 | 32 | | | | | | | | | | | | | | | | | | | | | 4、一般风险准备弥补亏损 | 33 | | | | | | | | | | | | | | | | | | | | | 5、交易风险准备弥补亏损 | 34 | 5、其他 | 35 | | | | | | | | | | | | | | | | | 四、本期期末余额 | 36 | 8,227,821,180.00 | 23,368,614,393.38 | | 897,938,852.36 | 897,938,852.36 | 897,938,852.36 | 6,418,128,954.53 | -7,462,600.77 | 40,700,918,484.22 | 270,706,710.98 | 40,971,625,195.20 | 8,227,821,180.00 | 23,076,767,178.55 | | 568,634,473.06 | 568,634,473.06 | 568,634,473.06 | 4,485,967,406.55 | -5,386,695.34 | 37,491,072,488.94 | 254,475,153.06 | 37,745,547,642.00 |
股 本 | 资本公积 | 减:库存股 | 盈余公积 | 一般风险准备 | 交易风险准备 | 未分配利润 | 其他 | 所有者权益合计 | 股 本 | 资本公积 | 减:库存股 | 盈余公积 | 一般风险准备 | 交易风险准备 | 未分配利润 | 其他 | 所有者权益合计 |
一、上年年末余额 | 1 | 8,227,821,180.00 | 22,664,266,466.11 | | 897,938,852.36 | 897,938,852.36 | 897,938,852.36 | 4,640,007,730.54 | | 38,225,911,933.73 | 4,113,910,590.00 | 26,691,686,406.27 | | 568,634,473.06 | 568,634,473.06 | 568,634,473.06 | 3,980,441,311.41 | | 36,491,941,726.86 | 加:会计政策变更 | 2 | | | | | | | | | | | | 前期差错更正 | 3 | | | | | | | | | | | | | | | | | | 二、本年年初余额 | 4 | 8,227,821,180.00 | 22,664,266,466.11 | | 897,938,852.36 | 897,938,852.36 | 897,938,852.36 | 4,640,007,730.54 | | 38,225,911,933.73 | 4,113,910,590.00 | 26,691,686,406.27 | | 568,634,473.06 | 568,634,473.06 | 568,634,473.06 | 3,980,441,311.41 | | 36,491,941,726.86 | 三、本期增减变动金额(减少以“-”号填列) | 5 | 694,508,649.05 | | 1,620,934,905.34 | | 2,315,443,554.39 | 4,113,910,590.00 | -3,611,892,077.50 | | 370,483,942.95 | 872,502,455.45 | (一)净利润 | 6 | | | | 2,443,717,023.34 | | 2,443,717,023.34 | | | | | | | 2,016,048,178.95 | | 2,016,048,178.95 | (二)直接计入所有者权益的利得和损失 | 7 | | 694,508,649.05 | | | | | | | 694,508,649.05 | | -732,154,664.50 | | | | | | -732,154,664.50 | 1、可供出售金融资产公允价值变动净额 | 8 | | 925,133,417.64 | | | | | | | 925,133,417.64 | | -960,621,860.19 | | | | | | | -960,621,860.19 | (1)计入所有者权益的金额 | 9 | | 908,772,153.63 | | | | | | | 908,772,153.63 | | -518,619,872.56 | | | | | | | -518,619,872.56 | (2)转入当期损益的金额 | 10 | | 16,361,264.01 | | | | | | | 16,361,264.01 | | -442,001,987.63 | | | | | | | -442,001,987.63 | 2、现金流量套期工具公允价值变动净额 | 11 | | | | | | | | | | | | | | | | | | | (1)计入所有者权益的金额 | 12 | | | | | | | | | | | | | | | | | | | (2)转入当期损益的金额 | 13 | | | | | | | | | | | | | | | | | | | (3)计入被套期项目初始确认金额中的金额 | 14 | | | | | | | | | | | | | | | | | | | 3、权益法下被投资单位其他所有者权益变动的影响 | 15 | | 658,585.82 | | | | | | | 658,585.82 | | -11,688,269.35 | | | | | | | -11,688,269.35 | 4、与计入所有者权益项目相关的所得税影响 | 16 | | -231,283,354.41 | | | | | | | -231,283,354.41 | | 240,155,465.04 | | | | | | | 240,155,465.04 | 5、其他 | 17 | | | | | | | | | | | | | | | | 上述(一)和(二)小计 | 18 | | 694,508,649.05 | | | | | 2,443,717,023.34 | | 3,138,225,672.39 | | -732,154,664.50 | | | | | 2,016,048,178.95 | 1,283,893,514.45 | (三)所有者投入和减少资本 | 19 | | | | | | | | | | | | | 1.所有者投入资本 | 20 | | | | | | | | | | | | | 2.股份支付计入所有者权益的金额 | 21 | | | | | | | | | | | | | | | | | | | 3.其他 | 22 | | | | | | | | | | | | | | | | | | | (四)利润分配 | 23 | | | -822,782,118.00 | | -822,782,118.00 | 1,234,173,177.00 | | | -1,645,564,236.00 | | -411,391,059.00 | 1.提取盈余公积 | 24 | | | | | | | | | | 2.提取一般风险准备 | 25 | | | | | | | | | | 3.提取交易风险准备 | 26 | | | | | | | | | | 4.对所有者的分配 | 27 | | | -822,782,118.00 | | -822,782,118.00 | 1,234,173,177.00 | | | | | | -1,645,564,236.00 | | -411,391,059.00 | 5.其他 | 28 | | | | | | | | | | | | | | | | | | (五)所有者权益内部结转 | 29 | | | | | | | 2,879,737,413.00 | -2,879,737,413.00 | | | | | | | 1、资本公积转增股本 | 30 | | | | | | | | 2,879,737,413.00 | -2,879,737,413.00 | | | | | | | 2、盈余公积转增股本 | 31 | | | | | | | | | | | | | | | | | 3、盈余公积弥补亏损 | 32 | | | | | | | | | | | | | | | | | 4、一般风险准备弥补亏损 | 33 | | | | | | | | | | | | | | | | | | 5、交易风险准备弥补亏损 | 34 | 6、其他 | 35 | | | | | | | | | | | | | 四、本期期末余额 | 36 | 8,227,821,180.00 | 23,358,775,115.16 | | 897,938,852.36 | 897,938,852.36 | 897,938,852.36 | 6,260,942,635.88 | | 40,541,355,488.12 | 8,227,821,180.00 | 23,079,794,328.77 | | 568,634,473.06 | 568,634,473.06 | 568,634,473.06 | 4,350,925,254.36 | | 37,364,444,182.31 |
|