| | |
项目 | 20070930 | 20070630 | 20070331 | 20061231 | 20051231 | 20041231 | 20031231 | | |
| |
年度 | 2007 | 2007 | 2007 | 2006 | 2005 | 2004 | 2003 | 2006 | |
| |
公告日期 | 20071022 | 20070824 | 20070423 | 20070423 | 20070130 | 20070130 | 20070130 | 20070130 | |
| |
指标开始日 | 20070101 | 20070101 | 20070101 | 20060101 | 20050101 | 20040101 | 20030101 | - | |
| |
指标结束日 | 20070930 | 20070630 | 20070331 | 20061231 | 20051231 | 20041231 | 20031231 | - | |
| |
销售商品,提供劳务收到的现金 | 10249081000 | 6299817057.09 | 3038842578.56 | 11611533000 | 10632826000 | 10251989000 | 7079263000 | 8493914000 | |
| |
收取的租金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 772000 | |
| |
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 | 8040000 | 4909884.97 | 4760958 | 1372000 | 33263000 | 11241000 | 7829000 | 0 | |
| |
经营活动现金流入小计 | 10257121000 | 6304726942.06 | 3043603536.56 | 11612905000 | 10666089000 | 10263230000 | 7087092000 | 8494686000 | |
| |
购买商品,接受劳务支付的现金 | 8103745000 | 5032565849.34 | 2507324326.15 | 9011738000 | 8762200000 | 7975296000 | 4415949000 | 6599645000 | |
| |
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 | 531520000 | 363907637.11 | 191296572.6 | 582011000 | 591908000 | 565125000 | 462461000 | 429603000 | |
| |
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 | 490336000 | 8233041.18 | 166655062.28 | 521114000 | 578979000 | 533390000 | 454974000 | 379595000 | |
| |
支付的其他与经营活动有关的现金 | 220623000 | 696218309.31 | 65260195 | 643812000 | 507707000 | 507364000 | 611777000 | 421443000 | |
| |
经营活动现金流出小计 | 9346224000 | 6100924836.94 | 2930536156.03 | 10758675000 | 10440794000 | 9581175000 | 5945161000 | 7830286000 | |
| |
经营活动产生的现金流量净额 | 910897000 | 203802105.12 | 113067380.53 | 854230000 | 225295000 | 682055000 | 1141931000 | 664400000 | |
| |
收回投资所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 3000000 | 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 | 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 | -6619000 | 4127203.25 | 67400 | 3686000 | 20394000 | 10251000 | 11243000 | 3888000 | |
| |
收到的其他与投资活动有关的现金 | 0 | 3814624.54 | 0 | 4435000 | 9385000 | 8450000 | 7443000 | 4708000 | |
| |
投资活动现金流入小计 | -6619000 | 7941827.79 | 67400 | 8121000 | 29779000 | 18701000 | 21686000 | 8596000 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 830552000 | 549297066.33 | 302570000 | 612408000 | 1254098000 | 1012539000 | 572372000 | 488250000 | |
| |
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 | 0 | 0 | 0 | |
| |
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 | 63798000 | 0 | |
| |
投资活动现金流出小计 | 830552000 | 549297066.33 | 302570000 | 612408000 | 1254098000 | 1012539000 | 636170000 | 488250000 | |
| |
投资活动产生的现金流动净额 | -837170000 | -541355238.54 | -302502600 | -604287000 | -1224319000 | -993838000 | -614484000 | -479654000 | |
| |
吸收权益性投资所收到的现金 | 977260000 | 968050500 | 977260000 | 0 | 0 | 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 | 774320000 | 1976172853.04 | 388320000 | 2676357000 | 2064900000 | 932195000 | 1312800000 | 2246215000 | |
| |
收到的其他与筹资活动有关的现金 | 61000000 | 1466642.95 | 61000000 | 0 | 0 | 0 | 5807000 | 0 | |
| |
筹资活动现金流入小计 | 1812580000 | 2945689995.99 | 1426580000 | 2676357000 | 2064900000 | 932195000 | 1318607000 | 2246215000 | |
| |
偿还债务所支付的现金 | 420380000 | 1467204353.04 | 28000000 | 2619999000 | 1225748000 | 619150000 | 868800000 | 2071348000 | |
| |
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 | 313920000 | 0 | 41914253.33 | 443749000 | 289136000 | 303516000 | 160131000 | 289464000 | |
| |
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 | 109188407.79 | 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 | 171000000 | 0 | 110000000 | 0 | 0 | 7697000 | 0 | 0 | |
| |
筹资活动现金流出小计 | 905300000 | 1576392760.83 | 179914253.33 | 3063748000 | 1514884000 | 930363000 | 1028931000 | 2360812000 | |
| |
筹资活动产生的现金流量净额 | 907280000 | 1369297235.16 | 1246665746.67 | -387391000 | 550016000 | 1832000 | 289676000 | -114597000 | |
| |
汇率变动对现金的影响 | -1806000 | 0 | -88010.02 | 0 | 0 | 0 | 0 | 0 | |
| |
现金及现金等价物净增加额 | 979200000 | 1031744101.74 | 1057142517.18 | -137448000 | -449008000 | -309951000 | 817123000 | 70149000 | |
| |
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 | 263925771.69 | 0 | 314837000 | 259576000 | 858022000 | 975524000 | 166914000 | |
| |
少数股东净利润 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10986496.41 | 0 | 9904000 | -2058000 | 0 | 6404000 | 10974000 | |
| |
计提的坏帐准备或转销的坏帐 | 0 | 0 | 0 | 0 | 0 | 1400000 | 0 | 0 | |
| |
存货跌价损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
固定资产折旧 | 0 | 148009156.86 | 0 | 260187000 | 211216000 | 201452000 | 215021000 | 194216000 | |
| |
无形资产摊销 | 0 | 0 | 0 | 810000 | 635000 | 600000 | 2716000 | 607000 | |
| |
待摊费用摊销 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
处置固定资产,无形产和其他长期资产的损失(减收益) | 0 | 4800745.37 | 0 | 3992000 | 1958000 | 16194000 | 35481000 | 3130000 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
财务费用 | 0 | 103908137.25 | 0 | 169072000 | 118559000 | 90458000 | 67156000 | 127192000 | |
| |
投资损失(减:收益) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
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 | -445000 | 7282000 | 982000 | -10757000 | -487000 | |
| |
存货的减少(减:增加) | 0 | 70203224.85 | 0 | -301470000 | -304193000 | -658508000 | -25593000 | -154163000 | |
| |
长期待摊费用摊销 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -449667965.54 | 0 | -98772000 | -45380000 | -154427000 | -98821000 | -75631000 | |
| |
经营性应付项目的增加(减:减少) | 0 | 51636538.23 | 0 | 496115000 | -22300000 | 325882000 | -25200000 | 391648000 | |
| |
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 | 203802105.12 | 0 | 854230000 | 225295000 | 682055000 | 1141931000 | 664400000 | |
| |
货币资金的期末余额 | 0 | 1409386287.47 | 0 | 313772000 | 451220000 | 900228000 | 1210179000 | 521369000 | |
| |
货币资金的期初余额 | 0 | 377642185.73 | 0 | 451220000 | 900228000 | 1210179000 | 393056000 | 451220000 | |
| |
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 | 1031744101.74 | 0 | -137448000 | -449008000 | -309951000 | 817123000 | 70149000 | |
|
|