| | |
项目 | 20070930 | 20070630 | 20070331 | 20061231 | 20060630 | 20051231 | 20041231 | 20031231 | |
| |
年度 | 2007 | 2007 | 2007 | 2006 | 2006 | 2005 | 2004 | 2003 | |
| |
公告日期 | 20071025 | 20070822 | 20070424 | 20070326 | 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 | 20060630 | 20051231 | 20041231 | 20031231 | |
| |
销售商品,提供劳务收到的现金 | 6364721619.85 | 4069596715.47 | 1518697905.18 | 7486861820.81 | 3294482384.89 | 7418280601.71 | 7535516357.99 | 4749219083.62 | |
| |
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 | 19834622.29 | 12637827.63 | 3507472.88 | 86044064.41 | 66794168.46 | 13190548.06 | 16741168.09 | 12528233.36 | |
| |
经营活动现金流入小计 | 6384556242.14 | 4082234543.1 | 1522205378.06 | 7572905885.22 | 3361276553.35 | 7431471149.77 | 7552257526.08 | 4761747316.98 | |
| |
购买商品,接受劳务支付的现金 | 5103867718.67 | 3427570475.59 | 1193104226.16 | 6128830145.47 | 2646057010.73 | 6245526312.14 | 5840586408.25 | 3238543891.98 | |
| |
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 | 258950408.02 | 170624155.99 | 87305155.07 | 341350132.81 | 143375507.38 | 290337216.92 | 257531634.2 | 239219652.27 | |
| |
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 | 565176881.47 | 404134482.33 | 221329120.85 | 526584856.07 | 265184946.85 | 477592313.5 | 600889080 | 759163978.2 | |
| |
支付的其他与经营活动有关的现金 | 93873631.35 | 60348316.73 | 17485666.78 | 74885480.52 | 25036034.83 | 96871605.54 | 71253129.92 | 68652496.7 | |
| |
经营活动现金流出小计 | 6021868639.51 | 4062677430.64 | 1519224168.86 | 7071650614.87 | 3079653499.79 | 7110327448.1 | 6770260252.37 | 4305580019.15 | |
| |
经营活动产生的现金流量净额 | 362687602.63 | 19557112.46 | 2981209.2 | 501255270.35 | 281623053.56 | 321143701.67 | 781997273.71 | 456167297.83 | |
| |
收回投资所收到的现金 | 140484.68 | 140484.68 | 0 | 0 | 0 | 0 | 2000000 | 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 | 0 | 0 | 0 | 0 | 0 | 1007440 | 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 | 0 | 0 | 0 | 0 | 0 | 2609100 | 199542.62 | 2100000 | |
| |
收到的其他与投资活动有关的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
投资活动现金流入小计 | 140484.68 | 140484.68 | 0 | 0 | 0 | 3616540 | 2199542.62 | 2100000 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 947456009.46 | 536330463.48 | 354266066.84 | 254899244.8 | 74748965.8 | 195342650.26 | 824830619.07 | 510033995.62 | |
| |
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 | 30000000 | 0 | 0 | 4900000 | 23450000 | |
| |
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 | 0 | |
| |
投资活动现金流出小计 | 947456009.46 | 536330463.48 | 354266066.84 | 284899244.8 | 74748965.8 | 195342650.26 | 829730619.07 | 533483995.62 | |
| |
投资活动产生的现金流动净额 | -947315524.78 | -536189978.8 | -354266066.84 | -284899244.8 | -74748965.8 | -191726110.26 | -827531076.45 | -531383995.62 | |
| |
吸收权益性投资所收到的现金 | 580500000 | 580500000 | 580500000 | 0 | 0 | 0 | 0 | 40000000 | |
| |
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 | 1701500000 | 1303500000 | 731500000 | 2022996160 | 1189496160 | 1853600000 | 1478634311.64 | 975000000 | |
| |
收到的其他与筹资活动有关的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
筹资活动现金流入小计 | 2282000000 | 1884000000 | 1312000000 | 2022996160 | 1189496160 | 1853600000 | 1478634311.64 | 1015000000 | |
| |
偿还债务所支付的现金 | 1290500000 | 873500000 | 513500000 | 1884995611 | 1018499451 | 1833300000 | 762934311.64 | 556500000 | |
| |
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 | 263020423.37 | 230525285.55 | 24420811.12 | 146255220.42 | 94194014.1 | 152390277.76 | 495335902 | 224265901.53 | |
| |
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 | 6138470 | 6138470 | 2628667.6 | 0 | 0 | 0 | 0 | 0 | |
| |
筹资活动现金流出小计 | 1559658893.37 | 1110163755.55 | 540549478.72 | 2031250831.42 | 1112693465.1 | 1985690277.76 | 1258270213.64 | 780765901.53 | |
| |
筹资活动产生的现金流量净额 | 722341106.63 | 773836244.45 | 771450521.28 | -8254671.42 | 76802694.9 | -132090277.76 | 220364098 | 234234098.47 | |
| |
汇率变动对现金的影响 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
现金及现金等价物净增加额 | 137713184.48 | 257203378.11 | 420165663.64 | 208101354.13 | 283676782.66 | -2672686.35 | 174830295.26 | 159017400.68 | |
| |
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 | 359859756.92 | 180987837.41 | 126945618.62 | 421012799.28 | 693432375.58 | |
| |
少数股东净利润 | 0 | 0 | 0 | 11364676.14 | 8589887.7 | 20969062.64 | 23460231.38 | 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 | -1065809.76 | 278474.58 | -1880903.14 | 2517769.9 | -4778442.71 | |
| |
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 | 266497749.88 | 133296013.11 | 245027343.82 | 181734669.49 | 152597262.83 | |
| |
无形资产摊销 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
待摊费用摊销 | 0 | 0 | 0 | 4893582.25 | -22672708.2 | 7850904.38 | -13241035.87 | -51426.19 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | 0 | 25278515.29 | 0 | 1136338.37 | 446447.88 | |
| |
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 | 0 | 0 | -991765.95 | 0 | 0 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 15510958.04 | 799296.66 | 4417816.11 | 85569.1 | 17180769.09 | |
| |
财务费用 | 0 | 0 | 0 | 102797110.44 | 50706575.05 | 100449274.76 | 62204877.87 | 23247393.19 | |
| |
投资损失(减:收益) | 0 | 0 | 0 | -11493047.64 | -3558519.82 | -16711529.63 | -5722960.87 | -56752.59 | |
| |
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 | 86740.94 | -13919885.99 | 11651341.08 | -3123852.7 | 1120328.17 | |
| |
存货的减少(减:增加) | 0 | 0 | 0 | -155271875.58 | 164533763.15 | -4705079.34 | -386613778.45 | 35972356.58 | |
| |
长期待摊费用摊销 | 0 | 0 | 0 | 716666.67 | 225000 | 500000 | 2013451.66 | 0 | |
| |
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 | -231328938.56 | -456452918.36 | -43501177.55 | 47863306.75 | -273407225.08 | |
| |
经营性应付项目的增加(减:减少) | 0 | 0 | 0 | 138687700.61 | 213531722.98 | -128877204.13 | 448669887.8 | -189535788.92 | |
| |
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 | 501255270.35 | 281623053.56 | 321143701.67 | 781997273.71 | 456167297.83 | |
| |
货币资金的期末余额 | 0 | 0 | 0 | 627108728.31 | 702684156.84 | 419007374.18 | 421680060.53 | 246849765.27 | |
| |
货币资金的期初余额 | 0 | 0 | 0 | 419007374.18 | 419007374.18 | 421680060.53 | 246849765.27 | 87832364.59 | |
| |
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 | 208101354.13 | 283676782.66 | -2672686.35 | 174830295.26 | 159017400.68 | |
|
|