| | |
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 | 20070731 | 20070430 | 20070206 | 20061027 | 20060728 | 20060428 | 20060209 | |
| |
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 | 458284589.86 | 305470972.44 | 166639249.85 | 587971617.8 | 422520977.24 | 283887685.98 | 124811437.1 | 496782706.85 | |
| |
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 | 42623.43 | 0 | 0 | 0 | 370691.45 | |
| |
收到的其他与经营活动有关的现金 | 11825771.59 | 10982341.7 | 10099056.86 | 11525740.83 | 12585550.72 | 28718378.79 | 17314496.32 | 5668615.16 | |
| |
经营活动现金流入小计 | 470110361.45 | 316453314.14 | 176738306.71 | 599539982.06 | 435106527.96 | 312606064.77 | 142125933.42 | 502822013.46 | |
| |
购买商品,接受劳务支付的现金 | 396718384.26 | 298059620.1 | 135005793.93 | 388698921.2 | 295632830.87 | 186675004.56 | 99054143.44 | 396945990.33 | |
| |
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 | 35611463.11 | 23330878.8 | 7959532.77 | 43909642.88 | 32292224.92 | 19822094.66 | 10631170.47 | 39155674.31 | |
| |
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 | 30668036.06 | 23527872.83 | 10143915.33 | 30421977.85 | 23464512.67 | 14867466.97 | 4915188.82 | 23617049.71 | |
| |
支付的其他与经营活动有关的现金 | 97306285.1 | 43275855.98 | 25642355.37 | 78367522.14 | 57200142.34 | 47418321.59 | 25632414.82 | 52411755.17 | |
| |
经营活动现金流出小计 | 560304168.53 | 388194227.71 | 178751597.4 | 541398064.07 | 408589710.8 | 268782887.78 | 140232917.55 | 512130469.52 | |
| |
经营活动产生的现金流量净额 | -90193807.08 | -71740913.57 | -2013290.69 | 58141917.99 | 26516817.16 | 43823176.99 | 1893015.87 | -9308456.06 | |
| |
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 | 20000 | 0 | 0 | 0 | 0 | 0 | 0 | 102100 | |
| |
收到的其他与投资活动有关的现金 | 0 | 0 | 0 | 0 | 4643552.09 | 4643552.09 | 4643552.09 | 0 | |
| |
投资活动现金流入小计 | 20000 | 0 | 0 | 0 | 4643552.09 | 4643552.09 | 4643552.09 | 102100 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 18816845.96 | 11954756.01 | 9147119.72 | 23979094.63 | 18107315.09 | 12230034.27 | 5694439.55 | 41030610.99 | |
| |
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 | 2164539.3 | 2164539.3 | 0 | 146447.91 | 4790000 | 4790000 | 4790000 | 3922984 | |
| |
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 | 20981385.26 | 14119295.31 | 9147119.72 | 24125542.54 | 22897315.09 | 17020034.27 | 10484439.55 | 44953594.99 | |
| |
投资活动产生的现金流动净额 | -20961385.26 | -14119295.31 | -9147119.72 | -24125542.54 | -18253763 | -12376482.18 | -5840887.46 | -44851494.99 | |
| |
吸收权益性投资所收到的现金 | 230450000 | 230450000 | 0 | 0 | 0 | 0 | 0 | 900000 | |
| |
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 | 70500000 | 70100000 | 70100000 | 169500000 | 168500000 | 76620942.81 | 70300000 | 117826000 | |
| |
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 | 300950000 | 300550000 | 70100000 | 169500000 | 168500000 | 76620942.81 | 70300000 | 118726000 | |
| |
偿还债务所支付的现金 | 121060000 | 39630000 | 39630000 | 150020000 | 139760000 | 65560000 | 49430000 | 116060000 | |
| |
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 | 8492014.01 | 5374478.83 | 2587015.05 | 10532123.24 | 8060021.03 | 5314717.49 | 2825174.41 | 10102328.31 | |
| |
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 | 430000 | 430000 | 0 | 2472736.37 | 0 | 0 | 0 | 0 | |
| |
筹资活动现金流出小计 | 129982014.01 | 45434478.83 | 42217015.05 | 163024859.61 | 147820021.03 | 70874717.49 | 52255174.41 | 126162328.31 | |
| |
筹资活动产生的现金流量净额 | 170967985.99 | 255115521.17 | 27882984.95 | 6475140.39 | 20679978.97 | 5746225.32 | 18044825.59 | -7436328.31 | |
| |
汇率变动对现金的影响 | 0 | 0 | 0 | 126928.39 | 0 | 0 | 0 | 2383.86 | |
| |
现金及现金等价物净增加额 | 59812793.65 | 169255312.29 | 16722574.54 | 40618444.23 | 28943033.13 | 37192920.13 | 14096954 | -61593895.5 | |
| |
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 | 12100526.48 | 0 | 20870109.35 | 17631787.13 | 9729548.27 | 3388662.58 | 15104970.66 | |
| |
少数股东净利润 | 0 | 0 | 0 | 657858.47 | 524871.63 | 575557.03 | 201544.28 | 91997 | |
| |
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 | 632130.88 | 0 | 2746766.28 | 2688420.74 | 1102080.18 | 911493.29 | 6818584.08 | |
| |
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 | 4488251.15 | 0 | 12160622.92 | 8862287 | 5943758.62 | 2856406.26 | 11892339.89 | |
| |
无形资产摊销 | 0 | 489817.08 | 0 | 607052.33 | 326172.77 | 214639.36 | 103755.85 | 370782.39 | |
| |
待摊费用摊销 | 0 | 0 | 0 | -66.81 | 36880.11 | -24268.77 | 19799.43 | 398287.05 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | 178963.87 | 281628.75 | 255332.08 | 85158.58 | 46537.31 | |
| |
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 | 5459.54 | 0 | 0 | 0 | 171647.61 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
财务费用 | 0 | 5463798.08 | 0 | 10405194.85 | 8060021.03 | 5314717.49 | 2825174.41 | 10102328.31 | |
| |
投资损失(减:收益) | 0 | -32423.81 | 0 | 436947.16 | 135884.81 | 135884.81 | 135884.81 | 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) | 0 | -1555890.94 | 0 | -2707841.19 | -24188984.36 | -14200448.19 | -24948079.25 | -30088399.54 | |
| |
长期待摊费用摊销 | 0 | 143834.3 | 0 | 325535.08 | 232317.06 | 147222.3 | 69052.75 | 23867 | |
| |
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 | -32201789.64 | 0 | -11072957.26 | -34112033.87 | -17196802.34 | -15636363.39 | -57922352.37 | |
| |
经营性应付项目的增加(减:减少) | 0 | -61223266.15 | 0 | 23528273.41 | 46037564.36 | 51825956.15 | 31880526.27 | 33680954.55 | |
| |
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 | -71740913.57 | 0 | 58141917.99 | 26516817.16 | 43823176.99 | 1893015.87 | -9308456.06 | |
| |
货币资金的期末余额 | 0 | 284242918.12 | 0 | 114871058.53 | 103195647.43 | 111445534.43 | 88349568.3 | 74252614.3 | |
| |
货币资金的期初余额 | 0 | 114987605.83 | 0 | 74252614.3 | 74252614.3 | 74252614.3 | 74252614.3 | 135846509.8 | |
| |
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 | 169255312.29 | 0 | 40618444.23 | 28943033.13 | 37192920.13 | 14096954 | -61593895.5 | |
|
|