| | |
项目 | 20070930 | 20070630 | 20070331 | 20061231 | 20060930 | 20060630 | 20060331 | 20051231 | |
| |
年度 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | |
| |
公告日期 | 20071030 | 20070810 | 20070419 | 20070320 | 20061024 | 20060725 | 20060418 | 20060307 | |
| |
指标开始日 | 20070101 | 20070101 | 20070101 | 20060101 | 20060101 | 20060101 | 20060101 | 20050101 | |
| |
指标结束日 | 20070930 | 20070630 | 20070331 | 20061231 | 20060930 | 20060630 | 20060331 | 20051231 | |
| |
销售商品,提供劳务收到的现金 | 2707988779 | 1642147108 | 456467018 | 3704348389 | 2992267013 | 1885649379 | 723740478 | 2510162463 | |
| |
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 | 31030658 | 31027844 | 31024970 | 33394543 | 31540126 | 31540126 | 0 | 31287617 | |
| |
收到的其他与经营活动有关的现金 | 446403175 | 196085128 | 107560669 | 474568979 | 348162176 | 118764685 | 250964269 | 317164649 | |
| |
经营活动现金流入小计 | 3185422612 | 1869260080 | 595052657 | 4212311911 | 3371969315 | 2035954190 | 974704747 | 2858614729 | |
| |
购买商品,接受劳务支付的现金 | 4364550450 | 2889001748 | 1505061425 | 5120798875 | 2555814024 | 1465391519 | 972372666 | 3627915029 | |
| |
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 | 293232202 | 205006663 | 116989853 | 268267408 | 184557283 | 123577870 | 77683624 | 126613771 | |
| |
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 | 420044249 | 261702799 | 100571412 | 450022736 | 344501982 | 209688907 | 66002390 | 308638407 | |
| |
支付的其他与经营活动有关的现金 | 300572346 | 202903314 | 115632522 | 293375050 | 562775473 | 179075001 | 40008287 | 161995511 | |
| |
经营活动现金流出小计 | 5378399247 | 3558614524 | 1838255212 | 6132464069 | 3647648762 | 1977733297 | 1156066967 | 4225162718 | |
| |
经营活动产生的现金流量净额 | -2192976635 | -1689354444 | -1243202555 | -1920152158 | -275679447 | 58220893 | -181362220 | -1366547989 | |
| |
收回投资所收到的现金 | 12346185 | 2657823 | 0 | 105326264 | 5489820 | 0 | 0 | 3423760 | |
| |
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 | 17541353 | 17218796 | 0 | 1393633 | 1222556 | 184304 | 0 | 10267625 | |
| |
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 | 219138 | 202643 | 104200 | 409124 | 157966 | 92700 | 30000 | 276093 | |
| |
收到的其他与投资活动有关的现金 | 0 | 0 | 0 | 15893880 | 168853000 | 101234537 | 39323357 | 34129664 | |
| |
投资活动现金流入小计 | 30106676 | 20079262 | 104200 | 123022901 | 175723342 | 101511541 | 39353357 | 48097142 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 908502286 | 14631539 | 5778875 | 136590322 | 75909957 | 22426523 | 4141373 | 84612987 | |
| |
购买子公司支付的现金 | 24220904 | -471613 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
权益性投资所支付的现金 | 0 | 24220904 | 0 | 240224481 | 281071728 | 283762863 | 281262863 | 25958737 | |
| |
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 | 13581148 | 2427405 | 11481 | 0 | 0 | 0 | 0 | 0 | |
| |
投资活动现金流出小计 | 946304338 | 40808235 | 5790356 | 376814803 | 356981685 | 306189386 | 285404236 | 110571724 | |
| |
投资活动产生的现金流动净额 | -916197662 | -20728973 | -5686156 | -253791902 | -181258343 | -204677845 | -246050879 | -62474582 | |
| |
吸收权益性投资所收到的现金 | 2643238880 | 157271980 | 0 | 10000000 | 1495733348 | 10000000 | 10000000 | 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 | 5162280695 | 2686259307 | 1411257237 | 1485733348 | 3436279875 | 2085190122 | 1158798573 | 5168773928 | |
| |
收到的其他与筹资活动有关的现金 | 0 | 0 | 0 | 4280120460 | 0 | 0 | 0 | 0 | |
| |
筹资活动现金流入小计 | 7805519575 | 2843531287 | 1411257237 | 5775853808 | 4932013223 | 2095190122 | 1168798573 | 5168773928 | |
| |
偿还债务所支付的现金 | 2241907850 | 831933413 | 137643090 | 2763700115 | 2541106284 | 1213012866 | 587981781 | 3654041725 | |
| |
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 | 418458757 | 306079973 | 88474245 | 223117559 | 177127034 | 113193728 | 50230573 | 174868957 | |
| |
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 | 95000 | 95000 | 95000 | 4072548 | 800000 | 0 | 0 | 0 | |
| |
筹资活动现金流出小计 | 2660461607 | 1138108386 | 226212335 | 2990890222 | 2719033318 | 1326206594 | 638212354 | 3828910682 | |
| |
筹资活动产生的现金流量净额 | 5145057968 | 1705422901 | 1185044902 | 2784963586 | 2212979905 | 768983528 | 530586219 | 1339863246 | |
| |
汇率变动对现金的影响 | 57825056 | 36571594 | 14084468 | 1351478 | 24361040 | 11964991 | -204083 | -1108110 | |
| |
现金及现金等价物净增加额 | 2093708727 | 31911078 | -49759341 | 612371004 | 1780403155 | 634491567 | 102969037 | -90267435 | |
| |
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 | 567912385 | 213302310 | 138865458 | 44912084 | 421580919 | |
| |
少数股东净利润 | 0 | 0 | 0 | 24165176 | 7101040 | 4741401 | 1738620 | 18337150 | |
| |
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 | 1833532 | -154104 | 423666 | -59812 | 304206 | |
| |
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 | 66447560 | 32608863 | 21393006 | 12203237 | 44043422 | |
| |
无形资产摊销 | 0 | 0 | 0 | 75455470 | 389923 | 40887869 | 138374 | 50350907 | |
| |
待摊费用摊销 | 0 | 0 | 0 | -1275228 | -2371281 | -778676 | -267445 | 561465 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | 113294369 | 21829301 | 12137180 | 13115103 | 6673422 | |
| |
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 | 164702 | 81177 | 22363 | 0 | 321508 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
财务费用 | 0 | 0 | 0 | 38578440 | 2544947 | 113193728 | 50230573 | -27904528 | |
| |
投资损失(减:收益) | 0 | 0 | 0 | 26941749 | 43514888 | 31099187 | 17948447 | 35920968 | |
| |
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 | -4023592210 | -3015844127 | -1052174053 | -136152377 | -681485440 | |
| |
长期待摊费用摊销 | 0 | 0 | 0 | 2328533 | 6685433.34 | 0 | 3093405 | 8836241 | |
| |
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 | -232187339 | -268879398 | -161307738 | 161279220 | 118225123 | |
| |
经营性应付项目的增加(减:减少) | 0 | 0 | 0 | 1419780703 | 2638179551 | 909717502 | -349541649 | -1362313352 | |
| |
增值税增加净额(减:减少) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
其他 | 0 | 0 | 0 | 0 | 45332029.66 | 0 | 0 | 0 | |
| |
经营活动产生的现金流量净额 | 0 | 0 | 0 | -1920152158 | -275679447 | 58220893 | -181362220 | -1366547989 | |
| |
货币资金的期末余额 | 0 | 0 | 0 | 923535771 | 2091567922 | 945656334 | 443484998 | 311164767 | |
| |
货币资金的期初余额 | 0 | 0 | 0 | 311164767 | 311164767 | 311164767 | 340515961 | 401432202 | |
| |
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 | 612371004 | 1780403155 | 634491567 | 102969037 | -90267435 | |
|
|