| | |
项目 | 20070930 | 20070630 | 20070331 | 20061231 | 20060630 | 20051231 | 20041231 | 20031231 | |
| |
年度 | 2007 | 2007 | 2007 | 2006 | 2006 | 2005 | 2004 | 2003 | |
| |
公告日期 | 20071030 | 20070824 | 20070421 | 20070324 | 20061215 | 20061215 | 20061215 | 20061215 | |
| |
指标开始日 | 20070101 | 20070101 | 20070101 | 20060101 | 20060101 | 20050101 | 20040101 | 20030101 | |
| |
指标结束日 | 20070930 | 20070630 | 20070331 | 20061231 | 20060630 | 20051231 | 20041231 | 20031231 | |
| |
销售商品,提供劳务收到的现金 | 618798254.66 | 378670042.79 | 174161527.39 | 650289702.17 | 379248064.82 | 635653834.25 | 509900815.63 | 447626457.87 | |
| |
收取的租金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
收到的增值税销项税额和退回的增值税款 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
收到的除增值税以外的其他税费返还 | 48486171.27 | 34205808.46 | 499382.03 | 56869030.38 | 16520758.35 | 46448466.85 | 55376511.61 | 12746921.65 | |
| |
收到的其他与经营活动有关的现金 | 8339430.3 | 6326538.88 | 10781547.26 | 16031652.57 | 5134094.28 | 46235079.57 | 11974183.67 | 3217815.72 | |
| |
经营活动现金流入小计 | 675623856.23 | 419202390.13 | 185442456.68 | 723190385.12 | 400902917.45 | 728337380.67 | 577251510.91 | 463591195.24 | |
| |
购买商品,接受劳务支付的现金 | 431273689.05 | 259030918.34 | 131039975.54 | 483732553.86 | 277727365.26 | 473229938.58 | 393599004.72 | 289496074.63 | |
| |
经营租赁所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付给职工以及为职工支付的现金 | 77470517.97 | 48659159.52 | 23979490.65 | 103762857.69 | 45460162.72 | 75799431.1 | 69550710.64 | 43010683.72 | |
| |
支付的增值税款 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付的所得税款 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付的除增值税,所得税以外的其他税费 | 44893359.76 | 35372186.87 | 14305002.13 | 46929616.5 | 20118662.72 | 50331770.59 | 18030389.23 | 17039734.83 | |
| |
支付的其他与经营活动有关的现金 | 45938580.59 | 38464399.65 | 14520979.77 | 39544302.55 | 26880375.08 | 43981929.76 | 70814709.51 | 40151893.03 | |
| |
经营活动现金流出小计 | 599576147.37 | 381526664.38 | 183845448.09 | 673969330.6 | 370186565.78 | 643343070.03 | 551994814.1 | 389698386.21 | |
| |
经营活动产生的现金流量净额 | 76047708.86 | 37675725.75 | 1597008.59 | 49221054.52 | 30716351.67 | 84994310.64 | 25256696.81 | 73892809.03 | |
| |
收回投资所收到的现金 | 0 | 0 | 0 | 1556628.3 | 0 | 5418411.47 | 5686693.94 | 0 | |
| |
处置子公司收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
分得股利或利润所收到的现金 | 260974.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
取得债券利息收入所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
处置固定资产,无形资产和其他长期资产而收回的现金净额 | 185000 | 20000 | 0 | 478861.35 | 180000 | 260068.45 | 171773164.96 | 12000 | |
| |
收到的其他与投资活动有关的现金 | 91110162.73 | 90762759.33 | 60209947.81 | 1079936.76 | 441778.15 | 1753088.36 | 6036619.47 | 340568.26 | |
| |
投资活动现金流入小计 | 91556137.2 | 90782759.33 | 60209947.81 | 3115426.41 | 621778.15 | 7431568.28 | 183496478.37 | 352568.26 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 43600129.51 | 34120944.29 | 13378376.81 | 92824669.14 | 33526004.35 | 43714930.98 | 89906983.37 | 50604748.63 | |
| |
购买子公司支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
权益性投资所支付的现金 | 124450 | 0 | 0 | 0 | 0 | 10904034.83 | 0 | 2483190 | |
| |
债权性投资所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
资产置换产生的现金流出净额 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付的其他与投资活动有关的现金 | 0 | 0 | 0 | 240768734.66 | 768734.66 | 0 | 219378.15 | 0 | |
| |
投资活动现金流出小计 | 43724579.51 | 34120944.29 | 13378376.81 | 333593403.8 | 34294739.01 | 54618965.81 | 90126361.52 | 53087938.63 | |
| |
投资活动产生的现金流动净额 | 47831557.69 | 56661815.04 | 46831571 | -330477977.39 | -33672960.86 | -47187397.53 | 93370116.85 | -52735370.37 | |
| |
吸收权益性投资所收到的现金 | 0 | 0 | 0 | 305297456.95 | 1001180.72 | 0 | 0 | 0 | |
| |
其中:子公司吸收少数股东权益性投资收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
发行债券所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
借款所收到的现金 | 65000000 | 65000000 | 65000000 | 132000000 | 92000000 | 109679329.54 | 372000000 | 150400000 | |
| |
收到的其他与筹资活动有关的现金 | 0 | 0 | 0 | 30000000 | 30000000 | 105000000 | 320850000 | 207000000 | |
| |
筹资活动现金流入小计 | 65000000 | 65000000 | 65000000 | 467297456.95 | 123001180.72 | 214679329.54 | 692850000 | 357400000 | |
| |
偿还债务所支付的现金 | 135000000 | 135000000 | 70000000 | 127000000 | 91000000 | 99679329.54 | 372000000 | 137900000 | |
| |
发生筹资费用所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
分配股利或利润所支付的现金 | 38416658.03 | 26557578.03 | 10205626.87 | 27688542.8 | 8695055.2 | 43623157.46 | 24754098.42 | 13643298.93 | |
| |
其中:子公司支付少数股东的股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
偿付利息所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
融资租赁所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
减少注册资本所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
其中:子公司依法减资支付给少数股东的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付的其他与筹资活动有关的现金 | 0 | 0 | 0 | 55464940 | 55000000 | 270850000 | 204000000 | 163000000 | |
| |
筹资活动现金流出小计 | 173416658.03 | 161557578.03 | 80205626.87 | 210153482.8 | 154695055.2 | 414152487 | 600754098.42 | 314543298.93 | |
| |
筹资活动产生的现金流量净额 | -108416658.03 | -96557578.03 | -15205626.87 | 257143974.15 | -31693874.48 | -199473157.46 | 92095901.58 | 42856701.07 | |
| |
汇率变动对现金的影响 | 0 | 61429.15 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
现金及现金等价物净增加额 | 15462608.52 | -2158608.09 | 33222952.72 | -24112948.72 | -34650483.67 | -161666244.35 | 210722715.24 | 64014139.73 | |
| |
以固定资产偿还债务 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
以投资偿还债务 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
以固定资产进行长期投资 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
以存货偿还债务 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
融资租赁固定资产 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
接收捐赠的非现金资产 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
净利润 | 0 | 39919112.17 | 0 | 62277010.32 | 29151208.36 | 41441241.4 | 83534892.98 | 38996681.62 | |
| |
少数股东净利润 | 0 | 0 | 0 | 4558846.34 | 1857975.43 | 3554051.59 | 14403057.38 | 7204319.07 | |
| |
购买日前的损益 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
合并差价的摊销 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
未确认的投资损失 | 0 | 0 | 0 | -782865.08 | 0 | 0 | 0 | 0 | |
| |
计提的资产减值准备 | 0 | 1551388.6 | 0 | 2881714.63 | 4541607.7 | -2239784.08 | 2714336.21 | 3194959.13 | |
| |
计提的坏帐准备或转销的坏帐 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
存货跌价损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
固定资产折旧 | 0 | 10127019.24 | 0 | 19173505.67 | 9099203.27 | 15989571.11 | 12280902.63 | 9923380.42 | |
| |
无形资产摊销 | 0 | 60229.23 | 0 | 101337.32 | 42207.18 | 25536.81 | 113887.46 | 196660.5 | |
| |
待摊费用摊销 | 0 | 0 | 0 | -751129.42 | -342063.1 | -175308.71 | 112985.55 | -96251.42 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | 2737819.35 | 1283066.77 | -638592.8 | 524860.68 | 176770.39 | |
| |
处置固定资产,无形产和其他长期资产的损失(减收益) | 0 | 13555.18 | 0 | 63275.39 | -5209.18 | -169345.94 | -67087495.27 | 0 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 48151.55 | 0 | 13032.24 | 101826.88 | |
| |
财务费用 | 0 | 486978.2 | 0 | 2766573.24 | 1915696.85 | 1675884.49 | 8423838.16 | 5520180.67 | |
| |
投资损失(减:收益) | 0 | 0 | 0 | -129460.78 | -135704.02 | 1315578.2 | 1509059.81 | 851223.53 | |
| |
无效申购资金利息收入摊销(减收益) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
递延税贷项(减:借项) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
存货的减少(减:增加) | 0 | -13941817.65 | 0 | -45421944.07 | -32262705.75 | -8649822.48 | -25130275.5 | -7862897.63 | |
| |
长期待摊费用摊销 | 0 | 148928.33 | 0 | 709514.63 | 278985.84 | 281462.33 | 554367.38 | 332987.57 | |
| |
开办费摊销 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
经营性应收项目的减少(减:增加) | 0 | -32654116.88 | 0 | -48326884.91 | -74927310.17 | 40629027.58 | -27674641.21 | -55100186.2 | |
| |
经营性应付项目的增加(减:减少) | 0 | 35661353.66 | 0 | 49363741.89 | 90171240.94 | -8045188.86 | 20963888.31 | 70453154.5 | |
| |
增值税增加净额(减:减少) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
其他 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
经营活动产生的现金流量净额 | 0 | 37675725.75 | 0 | 49221054.52 | 30716351.67 | 84994310.64 | 25256696.81 | 73892809.03 | |
| |
货币资金的期末余额 | 0 | 92838557.96 | 0 | 104997166.05 | 94459631.1 | 129110114.77 | 290776359.12 | 80053643.88 | |
| |
货币资金的期初余额 | 0 | 104997166.05 | 0 | 129110114.77 | 129110114.77 | 290776359.12 | 80053643.88 | 16039504.15 | |
| |
现等物的期末余额 | 0 | 10000000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
现等物的期初余额 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
现金及现等物净增加额 | 0 | -2158608.09 | 0 | -24112948.72 | -34650483.67 | -161666244.35 | 210722715.24 | 64014139.73 | |
|
|