| | |
项目 | 20070930 | 20070630 | 20070331 | 20061231 | 20060930 | 20060630 | 20060331 | 20051231 | |
| |
年度 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | |
| |
公告日期 | 20071029 | 20070818 | 20070429 | 20070407 | 20061028 | 20060818 | 20060428 | 20060418 | |
| |
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 | 280685104.89 | 167366001.65 | 58437449.02 | 581069138.02 | 341633844.45 | 223185222.19 | 87585557.27 | 634805410.55 | |
| |
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 | 1171062.77 | 920994.71 | 844630.23 | 3820071.37 | 3134781.01 | 3134781.01 | 2447894.59 | 99800 | |
| |
收到的其他与经营活动有关的现金 | 4019190.07 | 13634817.1 | 11726979.41 | 6910594.06 | 4747905.99 | 2636754.41 | 3136471.89 | 5989607.37 | |
| |
经营活动现金流入小计 | 285875357.73 | 181921813.46 | 71009058.66 | 591799803.45 | 349516531.45 | 228956757.61 | 93169923.75 | 640894817.92 | |
| |
购买商品,接受劳务支付的现金 | 242714370.82 | 145682567.59 | 85438880.71 | 360102089.98 | 240876423.39 | 154250023.78 | 77737840.65 | 411274076.94 | |
| |
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 | 54263018.26 | 35381077.56 | 17784388.87 | 63730148.28 | 46737731.08 | 32076619.7 | 16588402.66 | 66879369.77 | |
| |
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 | 28703740.3 | 21438699.03 | 17973709.16 | 40526118.01 | 28024099.35 | 17997741.2 | 13821898.47 | 31174322.99 | |
| |
支付的其他与经营活动有关的现金 | 56883377.59 | 38725537.6 | 17904453.16 | 78896021.26 | 55173260.11 | 34611087.02 | 18461249.26 | 67987086.13 | |
| |
经营活动现金流出小计 | 382564506.97 | 241227881.78 | 139101431.9 | 543254377.53 | 370811513.93 | 238935471.7 | 126609391.04 | 577314855.83 | |
| |
经营活动产生的现金流量净额 | -96689149.24 | -59306068.32 | -68092373.24 | 48545425.92 | -21294982.48 | -9978714.09 | -33439467.29 | 63579962.09 | |
| |
收回投资所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9496820 | |
| |
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 | 2243456.46 | 1543456.46 | 1543456.46 | 309757 | 2176480.05 | |
| |
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 | 32000 | 32000 | 0 | 20363050 | 17200 | 17200 | 0 | 229572 | |
| |
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 | 32000 | 32000 | 0 | 22606506.46 | 1560656.46 | 1560656.46 | 309757 | 11902872.05 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 1471538.41 | 777942.4 | 171238.4 | 7485124.32 | 6319847.12 | 3985023.4 | 502383.25 | 6160268.5 | |
| |
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 | 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 | 0 | 1000000 | |
| |
投资活动现金流出小计 | 1471538.41 | 777942.4 | 171238.4 | 7485124.32 | 6319847.12 | 3985023.4 | 502383.25 | 7160268.5 | |
| |
投资活动产生的现金流动净额 | -1439538.41 | -745942.4 | -171238.4 | 15121382.14 | -4759190.66 | -2424366.94 | -192626.25 | 4742603.55 | |
| |
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 | 212000000 | 112000000 | 20000000 | 156000000 | 132000000 | 46000000 | 20000000 | 244161000 | |
| |
收到的其他与筹资活动有关的现金 | 1000000 | 1000000 | 0 | 5544400 | 3800000 | 2300000 | 0 | 3641600 | |
| |
筹资活动现金流入小计 | 213000000 | 113000000 | 20000000 | 161544400 | 135800000 | 48300000 | 20000000 | 247802600 | |
| |
偿还债务所支付的现金 | 160700000 | 90700000 | 24700000 | 236012000 | 209757200 | 90180000 | 38590000 | 232799600 | |
| |
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 | 9240368.97 | 7616143.97 | 2252270 | 16968047.26 | 10900060.92 | 5476430.92 | 2825969.61 | 16072764.46 | |
| |
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 | 2318945.71 | 0 | 0 | 0 | 0 | |
| |
筹资活动现金流出小计 | 169940368.97 | 98316143.97 | 26952270 | 255298992.97 | 220657260.92 | 95656430.92 | 41415969.61 | 248872364.46 | |
| |
筹资活动产生的现金流量净额 | 43059631.03 | 14683856.03 | -6952270 | -93754592.97 | -84857260.92 | -47356430.92 | -21415969.61 | -1069764.46 | |
| |
汇率变动对现金的影响 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 455345.42 | |
| |
现金及现金等价物净增加额 | -55069056.62 | -45368154.69 | -75215881.64 | -30087784.91 | -110911434.06 | -59759511.95 | -55048063.15 | 67708146.6 | |
| |
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 | 29541244.12 | 13932573.62 | 10613063.54 | 3240629.95 | 17572702.84 | |
| |
少数股东净利润 | 0 | 0 | 0 | 163516.74 | 0 | 74731.83 | -184644.64 | 945539.31 | |
| |
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 | 5352679.71 | 484812.44 | -996866.2 | 0 | 2288968.75 | |
| |
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 | 11320472.31 | 8390696.86 | 5627352.6 | 2826667.07 | 12220581.32 | |
| |
无形资产摊销 | 0 | 0 | 0 | 1679257 | 1259442.75 | 839628.5 | 419814.25 | 1740790 | |
| |
待摊费用摊销 | 0 | 0 | 0 | -148613.01 | -1963677.39 | -552522.78 | -4609221.5 | 197478.83 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | -266508.51 | -74818.91 | -8202.48 | -39492.22 | 778524.7 | |
| |
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 | -19550.58 | 3188.19 | 3188.19 | 0 | 39752.82 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 299 | 299 | 0 | 0 | |
| |
财务费用 | 0 | 0 | 0 | 9971473.09 | 7731315.62 | 5482018 | 2824433.12 | 9188536.07 | |
| |
投资损失(减:收益) | 0 | 0 | 0 | -1374793.31 | -1178452.09 | -1161890.05 | 110868.78 | 763173.68 | |
| |
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 | 22505982.78 | -30018370.72 | -21398772.36 | -25562105.16 | -14890889.29 | |
| |
长期待摊费用摊销 | 0 | 0 | 0 | 3684.58 | 0 | 0 | 0 | 36405.2 | |
| |
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 | -20301595.6 | -25786119.3 | -17801569.11 | -8035947.1 | 34660115.44 | |
| |
经营性应付项目的增加(减:减少) | 0 | 0 | 0 | -9881823.4 | 5924127.45 | 9300827.23 | -4430469.84 | 24718423.67 | |
| |
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 | -26680141.25 | |
| |
经营活动产生的现金流量净额 | 0 | 0 | 0 | 48545425.92 | -21294982.48 | -9978714.09 | -33439467.29 | 63579962.09 | |
| |
货币资金的期末余额 | 0 | 0 | 0 | 150842327.53 | 70018678.38 | 121170600.49 | 125882049.29 | 180930112.44 | |
| |
货币资金的期初余额 | 0 | 0 | 0 | 180930112.44 | 180930112.44 | 180930112.44 | 180930112.44 | 130999737.42 | |
| |
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 | -30087784.91 | -110911434.06 | -59759511.95 | -55048063.15 | 67708146.6 | |
|
|