| | |
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 | 20070817 | 20070426 | 20070418 | 20061019 | 20060802 | 20060426 | 20060412 | |
| |
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 | 32407183477 | 22926983338 | 10520880462 | 44077721477 | 27556337179 | 19187113629 | 8577329035 | 39284980552 | |
| |
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 | 887941 | 0 | 75684 | 5632500 | 2132437 | 501386 | 60276 | 1892206 | |
| |
收到的其他与经营活动有关的现金 | 166169683 | 3964068 | 64429617 | 73699849 | 48356252 | 2060142 | 255715830 | 2335575 | |
| |
经营活动现金流入小计 | 32574241101 | 22930947406 | 10585385763 | 44157053826 | 27606825868 | 19189675157 | 8833105141 | 39289208333 | |
| |
购买商品,接受劳务支付的现金 | 26970272056 | 21038384224 | 8901852970 | 32681829481 | 20968960887 | 14156030132 | 6928490148 | 27295972571 | |
| |
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 | 1461181013 | 1252866467 | 439914596 | 2833399061 | 1397971573 | 1109417927 | 430652777 | 2293159331 | |
| |
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 | 2488704696 | 1817980095 | 760048044 | 2942129860 | 2286990340 | 1565406871 | 818779291 | 3067212822 | |
| |
支付的其他与经营活动有关的现金 | 549539118 | 151277002 | 192320731 | 416891551 | 543529125 | 134585815 | 219842075 | 461922093 | |
| |
经营活动现金流出小计 | 31469696883 | 24260507788 | 10294136341 | 38874249953 | 25197451925 | 16965440745 | 8397764291 | 33118266817 | |
| |
经营活动产生的现金流量净额 | 1104544218 | -1329560382 | 291249422 | 5282803873 | 2409373943 | 2224234412 | 435340850 | 6170941516 | |
| |
收回投资所收到的现金 | 5367035 | 0 | 0 | 30222330 | 0 | 0 | 0 | 2860000 | |
| |
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 | 84626472 | 36561848 | 0 | 39542992 | 5156384 | 18529587 | 0 | 27439112 | |
| |
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 | 23453518 | 20928159 | 2222888 | 62000181 | 14891559 | 3795093 | 1515945 | 25175989 | |
| |
收到的其他与投资活动有关的现金 | 0 | 0 | 0 | 120198608 | 40632085 | 3632085 | 0 | 8537894 | |
| |
投资活动现金流入小计 | 113447025 | 57490007 | 2222888 | 251964111 | 60680028 | 25956765 | 1515945 | 64012995 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 3885746701 | 3445814602 | 3424931326 | 14230379016 | 8728144566 | 5853544092 | 2320004871 | 8374192126 | |
| |
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 | 58011290 | 2700000 | 0 | 13500000 | 7688200 | 7668200 | 27000000 | 488605384 | |
| |
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 | 327565312 | 0 | 434217194 | 422106062 | 422106062 | 0 | 134000000 | |
| |
投资活动现金流出小计 | 3943757991 | 3776079914 | 3424931326 | 14678096210 | 9157938828 | 6283318354 | 2347004871 | 8996797510 | |
| |
投资活动产生的现金流动净额 | -3830310966 | -3718589907 | -3422708438 | -14426132099 | -9097258800 | -6257361589 | -2345488926 | -8932784515 | |
| |
吸收权益性投资所收到的现金 | 0 | 27818021 | 0 | 317982830 | 310182835 | 310182835 | 0 | 23267121 | |
| |
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 | 14550000000 | 11630760852 | 3900000000 | 14019018506 | 10373473842 | 6423656677 | 3110000000 | 17113842160 | |
| |
收到的其他与筹资活动有关的现金 | 0 | 0 | 0 | 5355650000 | 0 | 0 | 0 | 0 | |
| |
筹资活动现金流入小计 | 14550000000 | 11658578873 | 3900000000 | 19692651336 | 10683656677 | 6733839512 | 3110000000 | 17137109281 | |
| |
偿还债务所支付的现金 | 9404000000 | 6804344125 | 1492000000 | 8538526131 | 3375105396 | 2258719196 | 1492887000 | 11917331618 | |
| |
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 | 1287530216 | 585253589 | 229275299 | 1432295804 | 917902012 | 294635322 | 106304073 | 1448410583 | |
| |
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 | 64350000 | 0 | 0 | 0 | 0 | 0 | |
| |
筹资活动现金流出小计 | 10691530216 | 7389597714 | 1785625299 | 9970821935 | 4293007408 | 2553354518 | 1599191073 | 13365742201 | |
| |
筹资活动产生的现金流量净额 | 3858469784 | 4268981159 | 2114374701 | 9721829401 | 6390649269 | 4180484994 | 1510808927 | 3771367080 | |
| |
汇率变动对现金的影响 | -7081593 | -10602004 | 6804898 | -58202373 | -2820238 | 11388261 | 2731580 | -73130570 | |
| |
现金及现金等价物净增加额 | 1125621443 | -789771134 | -1010279417 | 520298802 | -300055826 | 158746078 | -396607569 | 936393511 | |
| |
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 | 1576342407 | 1086082847 | 536209573 | 2276585903 | 1679129088 | 1071772001 | 300169931 | 2847619960 | |
| |
少数股东净利润 | 56415197 | 34030503 | 15409536 | 57900632 | 33998720 | 17050331 | 137107286 | 40871867 | |
| |
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 | -35420090 | 0 | 0 | 0 | 0 | |
| |
计提的资产减值准备 | 0 | 0 | 0 | -37287348 | -59976352 | -55165152 | 200000 | 76017921 | |
| |
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 | 2187452201 | 1322823590 | 607646965 | 2325398867 | 1647099662 | 1137892924 | 546334184 | 2064538556 | |
| |
无形资产摊销 | 28769927 | 21162633 | 6317155 | 32367033 | 16488261 | 12259806 | 5170886 | 22207400 | |
| |
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 | -17059647 | 161585050 | 62523648 | 10917272 | 5512221 | |
| |
处置固定资产,无形产和其他长期资产的损失(减收益) | 87099697 | 94304468 | -1593097 | 11196092 | -9474564 | -1676553 | -1000926 | 19114220 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
财务费用 | 666141874 | 295515511 | 102044633 | 317839164 | 210263011 | 120495896 | 69012729 | 185623276 | |
| |
投资损失(减:收益) | -120262141 | -37865269 | -19975140 | -59564445 | -30698956 | -15120523 | -1497110 | -18745330 | |
| |
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) | -3287470646 | -2170937695 | -1051298075 | -1198771501 | -1303755384 | -1344986576 | -1236089124 | -368513624 | |
| |
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) | -5268718002 | -4853386202 | -886100115 | 781458204 | -690742166 | -684842750 | -164896283 | 610044174 | |
| |
经营性应付项目的增加(减:减少) | 5181340704 | 2881259007 | 974997987 | 828161009 | 755457573 | 1904031360 | 769912005 | 686650875 | |
| |
增值税增加净额(减:减少) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
其他 | 0 | 17225 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
经营活动产生的现金流量净额 | 1104544218 | -1329560382 | 291249422 | 5282803873 | 2409373943 | 2224234412 | 435340850 | 6170941516 | |
| |
货币资金的期末余额 | 5286326157 | 2839796920 | 3150425297 | 3629568054 | 2954959851 | 3268015330 | 2858408108 | 3109269252 | |
| |
货币资金的期初余额 | 4160704714 | 3629568054 | 4160704714 | 3109269252 | 3255015677 | 3109269252 | 3255015677 | 2172875741 | |
| |
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 | 1125621443 | -789771134 | -1010279417 | 520298802 | -300055826 | 158746078 | -396607569 | 936393511 | |
|
|