| | |
项目 | 20070930 | 20070630 | 20070331 | 20061231 | 20060930 | 20051231 | 20041231 | 20031231 | |
| |
年度 | 2007 | 2007 | 2007 | 2006 | 2006 | 2005 | 2004 | 2003 | |
| |
公告日期 | 20071019 | 20070810 | 20070412 | 20070208 | 20061229 | 20061229 | 20061229 | 20061229 | |
| |
指标开始日 | 20070101 | 20070101 | 20070101 | 20060101 | 20060101 | 20050101 | 20040101 | 20030101 | |
| |
指标结束日 | 20070930 | 20070630 | 20070331 | 20061231 | 20060930 | 20051231 | 20041231 | 20031231 | |
| |
销售商品,提供劳务收到的现金 | 315522042.83 | 216678159.31 | 87555777.09 | 500478219.24 | 375128307.55 | 406380513.55 | 355130818.7 | 298664338.93 | |
| |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
收到的其他与经营活动有关的现金 | 8190141.32 | 7513154.78 | 6932174.8 | 2084759.32 | 1797795.64 | 6121917.66 | 1482725.7 | 1299461.67 | |
| |
经营活动现金流入小计 | 323712184.15 | 224191314.09 | 94487951.89 | 502562978.56 | 376926103.19 | 412502431.21 | 356613544.4 | 299963800.6 | |
| |
购买商品,接受劳务支付的现金 | 201371312.7 | 145489690.59 | 76313999.98 | 249889447.2 | 193313233.08 | 217433527.63 | 204091005.83 | 161560178.84 | |
| |
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 | 36786849.37 | 25103369.27 | 8394905.97 | 46871967.59 | 31475872.29 | 34555720.64 | 25155444.57 | 19441800.91 | |
| |
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 | 55770433.42 | 38450276.44 | 20121996.95 | 54177613.85 | 45023157.84 | 44163749.23 | 29973569.52 | 19041269.31 | |
| |
支付的其他与经营活动有关的现金 | 19062992.42 | 13479833.57 | 7026074.94 | 22602518.71 | 16315878.86 | 14769850.74 | 16202740.94 | 12080383.68 | |
| |
经营活动现金流出小计 | 312991587.91 | 222523169.87 | 111856977.84 | 373541547.35 | 286128142.07 | 310922848.24 | 275422760.86 | 212123632.74 | |
| |
经营活动产生的现金流量净额 | 10720596.24 | 1668144.22 | -17369025.95 | 129021431.21 | 90797961.12 | 101579582.97 | 81190783.54 | 87840167.86 | |
| |
收回投资所收到的现金 | 0 | 0 | 0 | 0 | 0 | 30000000 | 0 | 300000 | |
| |
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 | 0 | 0 | 0 | 34667 | 34667 | 2144000 | 0 | 1593000 | |
| |
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 | 172075 | 145585 | 135585 | 1336460 | 816460 | 463430 | 240600 | 258868 | |
| |
收到的其他与投资活动有关的现金 | 0 | 0 | 0 | 20000000 | 20000000 | 0 | 0 | 0 | |
| |
投资活动现金流入小计 | 172075 | 145585 | 135585 | 21371127 | 20851127 | 32607430 | 240600 | 2151868 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 84842336.78 | 60061203.38 | 20269932.5 | 102454503.64 | 71711072.56 | 77369749.64 | 59111096.8 | 68258362.58 | |
| |
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 | 0 | 0 | 0 | 0 | 0 | 400000 | 0 | 32400000 | |
| |
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 | 0 | 0 | 0 | 0 | 75000 | |
| |
投资活动现金流出小计 | 84842336.78 | 60061203.38 | 20269932.5 | 102454503.64 | 71711072.56 | 77769749.64 | 59111096.8 | 100733362.58 | |
| |
投资活动产生的现金流动净额 | -84670261.78 | -59915618.38 | -20134347.5 | -81083376.64 | -50859945.56 | -45162319.64 | -58870496.8 | -98581494.58 | |
| |
吸收权益性投资所收到的现金 | 40000000 | 40000000 | 40000000 | 18000000 | 0 | 0 | 10750000 | 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 | 120000000 | 120000000 | 60000000 | 240000000 | 180000000 | 304800000 | 170000000 | 95000000 | |
| |
收到的其他与筹资活动有关的现金 | 372826000 | 372826000 | 372826000 | 9774000.36 | 0 | 4475999.64 | 0 | 0 | |
| |
筹资活动现金流入小计 | 532826000 | 532826000 | 472826000 | 267774000.36 | 180000000 | 309275999.64 | 180750000 | 95000000 | |
| |
偿还债务所支付的现金 | 73000000 | 73000000 | 23000000 | 220000000 | 163000000 | 293800000 | 152000000 | 86000000 | |
| |
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 | 53938588.25 | 48935471.25 | 44156596.25 | 58415840.75 | 54323828.25 | 38198210.21 | 28740386.15 | 21918621.25 | |
| |
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 | 23000000 | 13225999.64 | 0 | 0 | 257000 | |
| |
筹资活动现金流出小计 | 126938588.25 | 121935471.25 | 67156596.25 | 301415840.75 | 230549827.89 | 331998210.21 | 180740386.15 | 108175621.25 | |
| |
筹资活动产生的现金流量净额 | 405887411.75 | 410890528.75 | 405669403.75 | -33641840.39 | -50549827.89 | -22722210.57 | 9613.85 | -13175621.25 | |
| |
汇率变动对现金的影响 | 0 | 0 | 0 | 3603.26 | 3603.26 | -2863.54 | 280.31 | 0 | |
| |
现金及现金等价物净增加额 | 331937746.21 | 352643054.59 | 368166030.3 | 14299817.44 | -10608209.07 | 33692189.22 | 22330180.9 | -23916947.97 | |
| |
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 | 0 | 0 | 91502140.32 | 70675136.83 | 82510414.87 | 51760801.75 | 30008942.72 | |
| |
少数股东净利润 | 0 | 0 | 0 | 163849.49 | 372299.42 | 134342.71 | 1360.48 | 0 | |
| |
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 | 0 | 0 | 0 | 0 | 0 | |
| |
计提的资产减值准备 | 0 | 0 | 0 | 548309.97 | 285246.23 | 3842421.35 | 4870751.62 | -278680.43 | |
| |
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 | 0 | 0 | 27964140.54 | 20998127.18 | 26555161.75 | 25606040.43 | 15863478.01 | |
| |
无形资产摊销 | 0 | 0 | 0 | 1350303.7 | 908955.85 | 999216 | 999216 | 999216 | |
| |
待摊费用摊销 | 0 | 0 | 0 | -867287.33 | -2063382.58 | -1598863.63 | 2579236.46 | -1884954.88 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | -1072913.34 | -1042682.23 | 1527120.76 | -2501590.7 | 2880655.46 | |
| |
处置固定资产,无形产和其他长期资产的损失(减收益) | 0 | 0 | 0 | -738749.75 | -167348.75 | -755478.29 | -116123.04 | 222749.91 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 0 | 2409955.34 | 0 | 0 | |
| |
财务费用 | 0 | 0 | 0 | 14306131.93 | 11222568.87 | 13441731.36 | 11976365 | 9905217.25 | |
| |
投资损失(减:收益) | 0 | 0 | 0 | -34667 | -34667 | -2144000 | 283650 | -1309350 | |
| |
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 | 0 | 0 | 32182602.48 | 19988218.9 | -31906965.74 | -21452794.49 | 1296177.99 | |
| |
长期待摊费用摊销 | 0 | 0 | 0 | 230128.81 | 174167.11 | 122050.03 | 529225.76 | 9596.45 | |
| |
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 | 0 | 0 | -19344659.07 | -33805973.95 | -16074800.68 | 7115345.13 | 52491916.74 | |
| |
经营性应付项目的增加(减:减少) | 0 | 0 | 0 | -17167899.54 | 3287295.24 | 22517277.14 | -460700.86 | -22364797.36 | |
| |
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 | 0 | 0 | 129021431.21 | 90797961.12 | 101579582.97 | 81190783.54 | 87840167.86 | |
| |
货币资金的期末余额 | 0 | 0 | 0 | 133202782.06 | 108294755.55 | 118902964.62 | 85210775.4 | 62880594.5 | |
| |
货币资金的期初余额 | 0 | 0 | 0 | 118902964.62 | 118902964.62 | 85210775.4 | 62880594.5 | 86797542.47 | |
| |
现等物的期末余额 | 0 | 0 | 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 | 0 | 0 | 14299817.44 | -10608209.07 | 33692189.22 | 22330180.9 | -23916947.97 | |
|
|