| | |
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 | 20070827 | 20070428 | 20070317 | 20061028 | 20060830 | 20060429 | 20060329 | |
| |
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 | 174416498.83 | 110888053.63 | 49474497.17 | 221480677.31 | 124368850.57 | 105791918.51 | 47090662.68 | 217539414.06 | |
| |
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 | 926073.39 | 395608.84 | 264157.18 | 404726.14 | 135228.9 | 0 | 0 | 241968.55 | |
| |
收到的其他与经营活动有关的现金 | 52626183.16 | 32873763.95 | 11397210.21 | 1300000 | 61316882 | 31914910.31 | 16355825.86 | 7330209.37 | |
| |
经营活动现金流入小计 | 227968755.38 | 144157426.42 | 61135864.56 | 223185403.45 | 185820961.47 | 137706828.82 | 63446488.54 | 225111591.98 | |
| |
购买商品,接受劳务支付的现金 | 87476186.99 | 53853212.45 | 22385077.62 | 109632705.35 | 65125234.45 | 51376853.51 | 22995249.73 | 95868499.34 | |
| |
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 | 6675121.32 | 5389304.45 | 2968346.98 | 8590718.02 | 4824162.72 | 3538325.85 | 1826830.32 | 10595206.36 | |
| |
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 | 20802011.2 | 9438079.23 | 2141819.68 | 19983911.61 | 12845933 | 8832427.14 | 3529900.82 | 28526316.9 | |
| |
支付的其他与经营活动有关的现金 | 101163825.74 | 64254862.29 | 27374373.35 | 54464064.39 | 92802326.31 | 63676700.48 | 27349721.28 | 63806006.04 | |
| |
经营活动现金流出小计 | 216117145.25 | 132935458.42 | 54869617.63 | 192671399.37 | 175597656.48 | 127424306.98 | 55701702.15 | 198796028.64 | |
| |
经营活动产生的现金流量净额 | 11851610.13 | 11221968 | 6266246.93 | 30514004.08 | 10223304.99 | 10282521.84 | 7744786.39 | 26315563.34 | |
| |
收回投资所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1865800 | 1859000 | 0 | 0 | 0 | 0 | 0 | 195380 | |
| |
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 | 1865800 | 1859000 | 0 | 0 | 0 | 0 | 0 | 195380 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 9620137.32 | 3089563.76 | 1829152 | 9198787.05 | 1165857 | 4138968.26 | 24600 | 3510248.5 | |
| |
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 | 1000000 | 11300000 | 300000 | 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 | 0 | 454879.82 | |
| |
投资活动现金流出小计 | 10620137.32 | 14389563.76 | 2129152 | 9198787.05 | 1165857 | 4138968.26 | 24600 | 3965128.32 | |
| |
投资活动产生的现金流动净额 | -8754337.32 | -12530563.76 | -2129152 | -9198787.05 | -1165857 | -4138968.26 | -24600 | -3769748.32 | |
| |
吸收权益性投资所收到的现金 | 0 | 0 | 0 | 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 | 102090000 | 27000000 | 0 | 61000000 | 29000000 | 17000000 | 0 | 18000000 | |
| |
收到的其他与筹资活动有关的现金 | 0 | 0 | 0 | 18116574.6 | 10000000 | 0 | 0 | 35500000 | |
| |
筹资活动现金流入小计 | 102090000 | 27000000 | 0 | 79116574.6 | 39000000 | 17000000 | 0 | 53500000 | |
| |
偿还债务所支付的现金 | 73150000 | 22500000 | 0 | 47000000 | 25000000 | 16500000 | 0 | 24102797.95 | |
| |
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 | 3813087.21 | 2274451.74 | 4101991.78 | 4440296.02 | 8070890.08 | 5295313.83 | 3779376.38 | 4984983.67 | |
| |
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 | 5052270.05 | 6000000 | 4000000 | 32254953.5 | 10330000 | 0 | 0 | 50141007.68 | |
| |
筹资活动现金流出小计 | 82015357.26 | 30774451.74 | 8101991.78 | 83695249.52 | 43400890.08 | 21795313.83 | 3779376.38 | 79228789.3 | |
| |
筹资活动产生的现金流量净额 | 20074642.74 | -3774451.74 | -8101991.78 | -4578674.92 | -4400890.08 | -4795313.83 | -3779376.38 | -25728789.3 | |
| |
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 | 23171915.55 | -5083047.5 | -3964896.85 | 16736542.11 | 4656557.91 | 1348239.75 | 3940810.01 | -3182974.28 | |
| |
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 | 19247616.49 | 14423541.72 | 0 | 24552981.01 | 21042889.41 | 12947845.63 | 6790183.77 | 21744543.44 | |
| |
少数股东净利润 | 4479696.59 | 0 | 0 | 4265859.04 | 3265309.47 | 2406518.48 | 0 | 2080303.43 | |
| |
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 | 1943555.67 | 0 | 532494.13 | 0 | 0 | 0 | 6110891.82 | |
| |
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 | 10193304.59 | 6757373.17 | 0 | 13406117.49 | 10041270.32 | 6687827.73 | 0 | 14301021.31 | |
| |
无形资产摊销 | 3067240.23 | 2126989.32 | 0 | 4231311.96 | 3610112.94 | 2104322.64 | 3317543.17 | 4186074.57 | |
| |
待摊费用摊销 | 5238347.85 | 0 | 0 | 0 | -72415.86 | -62000.03 | 0 | 0 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | 3568261.95 | -156227.04 | 530470.2 | 1636015.92 | -15642416.09 | |
| |
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 | 171675.89 | 111234.54 | 0 | 0 | |
| |
固定资产报废损失 | 14729.97 | 0 | 0 | 0 | 0 | 0 | 0 | 256754.28 | |
| |
财务费用 | 7357475.84 | 4338557.25 | 0 | 3045751.38 | 5305679.69 | 3216247.87 | 866588.78 | 5295106.23 | |
| |
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 | 0 | 0 | 0 | 0 | 0 | |
| |
存货的减少(减:增加) | -8979293.98 | -619247.77 | 0 | -29283524.86 | -8189243.04 | -17771888.18 | -14155004.19 | -10378423.83 | |
| |
长期待摊费用摊销 | 170222.1 | 0 | 0 | 0 | 0 | 0 | 863250.9 | 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) | -20658059.04 | -10930263.21 | 0 | -13763906.54 | -6939569.56 | -5627346.79 | -334358.06 | -16606413.21 | |
| |
经营性应付项目的增加(减:减少) | -8279670.51 | -9767180.93 | 0 | 19958658.52 | -17856177.23 | 5739289.75 | 8760566.1 | 14968121.39 | |
| |
增值税增加净额(减:减少) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
其他 | 0 | 2948642.78 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
经营活动产生的现金流量净额 | 11851610.13 | 11221968 | 0 | 30514004.08 | 10223304.99 | 10282521.84 | 7744786.39 | 26315563.34 | |
| |
货币资金的期末余额 | 42253972.1 | 13999009.05 | 0 | 19082056.55 | 7002072.35 | 3693754.19 | 6286324.45 | 2345514.44 | |
| |
货币资金的期初余额 | 19082056.55 | 19082056.55 | 0 | 2345514.44 | 2345514.44 | 2345514.44 | 2345514.44 | 5528488.72 | |
| |
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 | 23171915.55 | -5083047.5 | 0 | 16736542.11 | 4656557.91 | 1348239.75 | 3940810.01 | -3182974.28 | |
|
|