龙头股份2003年第一季度报告


    

§1 重要提示

    1.1 本公司董事会及其董事保证本报告所载资料不存在任何虚假记载、误导性陈
述或者重大遗漏,并对其内容的真实性、准确性和完整性负个别及连带责任。
    1.2 芮明杰独立董事因公务未能出席董事会,委托余木火独立董事代为出席及表
决。
    1.3 公司二OO 三年第一季度财务会计报告未经审计。
    1.4 公司负责人董事长朱匡宇先生、主管会计工作负责人刘平先生及会计机构负
责人张咏村女士声明:保证季度报告中财务报告的真实、完整。
    
§2 公司基本情况

    2.1 公司基本信息
股票简称    龙头股份                       变更前简称(如有)
股票代码    600630
            董事会秘书                     证券事务代表
姓名        周燕敏                         何徐琳
联系地址    上海市肇嘉浜路736 号           上海市肇嘉浜路736 号
电话        021-34061116                   021-34061116
传真        021-54666630                   021-54666630
电子邮箱    ltdsh@shanghaidragon.com.cn   ltdsh@shanghaidragon.com.cn
    2.2 财务资料
    2.2.1 主要会计数据及财务指标(单位:人民币元)
                        本报告期末   上年度期末  本报告期末比上年度期
                                                     末增减(%)
总资产                      4,299,477,021.62  4,299,107,623.81  0.01
股东权益(不含少数股东权益)  1,662,299,618.17  1,651,656,857.34  0.64
每股净资产                              3.91              3.89  0.51
调整后的每股净资产                      3.67              3.65  0.46
                        报告期 年初至报告期期末  本报告期比上年同期增
                                                   减(%)
经营活动产生的现金流量净额  -71,223,994.60   -71,223,994.60    13.28
每股收益                              0.025            0.025  -13.79
净资产收益率                          0.64             0.64   -13.51
扣除非经常性损益后的净资产
收益率                                0.65             0.65   -10.96
非经常性损益项目                   金额
营业外收入                       44,094.22
减:股权投资差额摊销             31,778.95
减:营业外支出                  213,237.18
合计                           -200,921.91
减:所得税影响数                -30,138.29
非经常性损益合计               -170,783.62
    2.2.2 利润表(单位:人民币元)
                                                2003 年1-3 月
项目
                                          母公司             合并
一、主营业务收入                     60,186,201.82     638,084,407.66
减:主营业务成本                     57,337,473.97     527,138,084.26
主营业务税金及附加                                       1,956,628.43
二、主营业务利润(亏损以“-”号填列)   2,848,727.85     108,989,694.97
加:其他业务利润(亏损以“-”号填列)     331,463.94       3,754,233.12
减:营业费用                            953,253.32      45,763,441.76
管理费用                              3,175,837.24      43,558,654.26
财务费用                                597,272.63      18,237,308.36
三、营业利润(亏损以"-"号填列)        -1,546,171.40       5,184,523.71
加:投资收益(亏损以"-"号填列)        12,274,220.15       7,888,701.07
补贴收入                                                   809,371.59
营业外收入                                  115.00          44,094.22
减:营业外支出                              452.51         213,237.18
四、利润总额(亏损以"-"号填列)        10,727,711.24      13,713,453.41
减:所得税                               84,950.41       3,073,085.10
减:少数股东损益(合并报表填列)                              -2,392.52
加:未确认投资损失(合并报表填列)
五、净利润(净亏损以"-"号填列)        10,642,760.83      10,642,760.83
                                               2002 年1-3 月
项目
                                        母公司               合并
一、主营业务收入                     35,129,924.54     566,012,817.96
减:主营业务成本                     33,702,815.26     444,732,190.48
主营业务税金及附加                           63.45       3,003,584.23
二、主营业务利润(亏损以“-”号填列)    1,427,045.83    118,277,043.25
加:其他业务利润(亏损以“-”号填列)                      4,119,257.92
减:营业费用                             962,134.47     37,673,663.44
管理费用                               4,402,217.75     53,539,046.26
财务费用                               1,233,873.14     26,694,006.13
三、营业利润(亏损以"-"号填列)         -5,171,179.53      4,489,585.34
加:投资收益(亏损以"-"号填列)         15,650,335.05      9,375,225.13
补贴收入                                                    69,138.82
营业外收入                                   100.00        285,781.80
减:营业外支出                             1,247.38         76,168.46
四、利润总额(亏损以"-"号填列)         10,478,008.14     14,143,562.63
减:所得税                              -442,120.21      1,769,933.95
减:少数股东损益(合并报表填列)                             699,932.66
加:未确认投资损失(合并报表填列)                           507,841.63
五、净利润(净亏损以"-"号填列)         10,920,128.35     12,181,537.65
    2.3 报告期末股东总人数为98757 户。
    
§3 管理层讨论与分析

    3.1 公司报告期内经营活动总体状况的简要分析
    公司所处行业为纺织品制造业,针织、家用纺织品与服装服饰及纺织印染是公司
主营业务。
    今年第一季度,公司实现主营业务收入63808 万元,主营业务利润10899 万元,
净利润1064 万元。同比分别增长12.73%、减少7.85%减少12.63%。3.1.1 占主营收入
或主营业务利润总额10%以上的主营行业或产品情况
    √适用□不适用
分行业或分产品      主营业务收入            主营业务成本    毛利率(%)
针织               267,533,833.59          196,071,375.92       26.71
家用纺织品         206,438,284.72          186,292,693.78        9.76
服装服饰            72,585,143.46           59,069,237.74       18.62
印染                29,808,366.64           26,470,499.33       11.20
其中:关联交易
    3.1.2 公司经营的季节性或周期性特征
    √适用□不适用
    本公司的内销纺织产品为全年四季产品,受到季节的变化影响较大,不同的产品
都存在淡、旺季之分。在秋冬季旺销的主要产品为:针织棉毛类,家用纺织被单、毛
毯等床上用品类,服装全毛和厚织物类的西服、衬衫及各类休闲服等。春夏季旺销的
主要产品为:针织汗衫类、家用纺织毛巾类、服装衬衫类。印染行业以外销加工为主
,故不存在季节性的问题。因此,纺织四大行业所属企业的生产都按不同的季节变化
和来料加工的情况制作生产、销售计划。
    3.1.3 报告期利润构成情况(主营业务利润、其他业务利润、期间费用、投资收
益、补贴收入与营业外收支净额在利润总额中所占比例与前一报告期相比的重大变动
及原因的说明)
    √适用□不适用
                                          金额(元)
项目                           2003 年                       2002 年
                                1-3 月                       1-12 月
主营业务利润            108,989,694.97                401,942,764.24
其他业务利润              3,754,233.12                 11,988,892.67
期间费用                107,559,404.38                397,477,279.50
投资收益                  7,888,701.07                 37,591,737.03
补贴收入                    809,371.59                  6,402,331.05
营业外收支净额             -169,142.96                  3,782,644.13
利润总额                 13,713,453.41                 64,231,089.62
项目                       占利润总额比例(%)         报告期各项目和
                  2003 年                2002 年       上年各项目占利
主营业务利润      1-3 月                 1-12 月       润比重增减幅度
其他业务利润       795%                   626%             27.00%
期间费用            27%                    19%             46.67%
投资收益           784%                   619%             26.75%
补贴收入            58%                    59%             -1.71%
营业外收支净额       6%                    10%            -40.79%
利润总额            -1%                     6%           -120.94%
                   100%                   100%              0.00%
    变动的主要原因:一季度相比全 年是费用较高的季度,故其与利润总额之比高于
全年平均水平,同样原因导致主营业务利润与利润总额之比,亦高于去年全年水平。
其余比例变化按重要性原则均属正常波动。
    3.1.4 主营业务及其结构与前一报告期相比发生重大变化的情况及原因说明
    □适用√不适用
    3.1.5 主营业务盈利能力(毛利率)与前一报告期相比发生重大变化的情况及其
原因说明
    □适用√不适用
    3.2 重大事项及其影响和解决方案的分析说明
    □适用√不适用
    3.3 会计政策、会计估计、合并范围变化以及重大会计差错的情况及原因说明
    □适用√不适用
    3.4 经审计且被出具“非标意见”情况下董事会和监事会出具的相关说明
    □适用√不适用
    3.5 预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发
生大幅度变动的警示及原因说明
    □适用√不适用
    3.6 公司对已披露的年度经营计划或预算的滚动调整情况
    □适用√不适用
   
 董事长朱匡宇
    上海龙头(集团)股份有限公司董事会
    2003 年4 月25 日

    上海市股份有限公司二O O 三年度会计报表
                              合并资产负债表
    2 0 0 3 年1 季度
    会企地年01表
    编制单位:上海龙头(集团)股份有限公司               金额单位:元
资产                                              行次       期末数
                                                             母公司
流动资产:
货币资金                                           1     7,723,971.10
短期投资                                           2   115,388,663.42
应收票据                                           3     1,606,800.00
应收股利                                           4     8,238,072.15
应收利息                                           5             -
应收账款                                           6    11,343,662.02
其他应收款                                         7   393,576,350.48
预付账款                                           8    24,913,623.64
应收补贴款                                         9    30,809,719.30
存货                                              10     6,961,664.95
待摊费用                                          11        48,844.54
                                                                 -
一年内到期的长期债权投资                          21             -
其他流动资产                                      24             -
流动资产合计                                      30   600,611,371.60
                                                                 -
长期投资:                                                       -
长期股权投资                                      31 1,341,600,061.83
长期债权投资                                      32             -
长期投资合计                                      33 1,341,600,061.83
其中:合并价差(贷差以“-”号表示合并报表填列)     34             -
其中:股权投资差额(贷差以“-”号表示合并报表填列) 35             -
固定资产:
固定资产原价                                      39     6,581,163.09
减:累计折旧                                      40     2,240,034.56
固定资产净值                                      41     4,341,128.53
减:固定资产减值准备                              42   113,289,039.15
固定资产净额                                      43     4,341,128.53
工程物资                                          44             -
在建工程                                          45             -
固定资产清理                                      46             -
固定资产合计                                      50     4,341,128.53
无形资产及其他资产:
无形资产                                          51             -
长期待摊费用                                      52        12,920.31
其他长期资产                                      53             -
无形资产及其他资产合计                            54        12,920.31
递延税项:
递延税款借项                                      55             -
资产总计                                          60 1,946,565,482.27
负债和股东权益
流动负债:
短期借款                                          61   141,792,781.47
应付票据                                          62     5,860,070.00
应付账款                                          63    17,673,314.91
预收账款                                          64    22,194,730.61
应付工资                                          65             -
应付福利费                                        66       520,473.34
应付股利                                          67    25,943,282.48
应交税金                                          68       798,191.18
其他应交款                                        69            30.00
其他应付款                                        70    12,981,226.29
预提费用                                          71       153,790.00
预计负债                                          72             -
                                                                 -
一年内到期的长期负债                              78             -
其他流动负债                                      79             -
流动负债合计                                      80   227,917,890.28
长期负债:
长期借款                                          81    55,030,000.00
应付债券                                          82             -
长期应付款                                        83             -
专项应付款                                        84             -
其他长期负债                                      85             -
长期负债合计                                      87    55,030,000.00
递延税款:                                        88
递延税款贷项                                      89             -
负债合计                                          90   282,947,890.28
少数股东权益(合并报表填列)                        91             -
股东权益:
股本                                              92   424,861,597.00
资本公积                                          93 1,109,945,657.00
盈余公积                                          94    43,829,109.01
其中:法定公益金                                  95    15,979,465.85
减:未确认的投资损失(合并报表填列)                96             -
未分配利润                                        97    84,981,228.98
外币报表折算差额(合并报表填列)                    98             -
股东权益合计                                      99 1,663,617,591.99
负债和股东权益总计                               100 1,946,565,482.27
资产                                                      期末数
                                                            合并
流动资产:
货币资金                                             408,534,814.17
短期投资                                             166,324,811.35
应收票据                                                -975,049.85
应收股利                                                       -
应收利息                                                       -
应收账款                                             485,453,201.79
其他应收款                                           458,100,123.37
预付账款                                             126,663,953.92
应收补贴款                                           159,741,641.56
存货                                               1,042,963,448.66
待摊费用                                               6,995,682.54
                                                               -
一年内到期的长期债权投资                               1,010,800.00
其他流动资产                                                   -
流动资产合计                                       2,854,813,427.51
长期投资:
长期股权投资                                         496,638,494.97
长期债权投资                                           1,000,000.00
长期投资合计                                         497,638,494.97
其中:合并价差(贷差以“-”号表示合并报表填列)         15,766,743.42
其中:股权投资差额(贷差以“-”号表示合并报表填列)     15,766,743.42
固定资产:
固定资产原价                                       1,005,825,860.56
减:累计折旧                                         376,452,540.83
固定资产净值                                         629,373,319.73
减:固定资产减值准备                                           -
固定资产净额                                         516,084,280.58
工程物资                                                       -
在建工程                                             266,331,258.00
固定资产清理                                           1,467,753.24
固定资产合计                                         783,883,291.82
无形资产及其他资产:
无形资产                                             147,693,569.12
长期待摊费用                                          15,448,238.20
其他长期资产                                                   -
无形资产及其他资产合计                               163,141,807.32
递延税项:
递延税款借项                                                   -
资产总计                                           4,299,477,021.62
负债和股东权益
流动负债:
短期借款                                           1,468,660,652.71
应付票据                                              40,903,417.38
应付账款                                             189,063,377.14
预收账款                                             110,518,397.70
应付工资                                               2,350,467.75
应付福利费                                             7,820,306.77
应付股利                                              27,260,497.85
应交税金                                             -19,690,799.88
其他应交款                                               539,589.94
其他应付款                                           224,986,345.93
预提费用                                               3,719,476.54
预计负债                                                       -
                                                               -
一年内到期的长期负债                                   2,000,000.00
其他流动负债                                                   -
流动负债合计                                       2,058,131,729.83
长期负债:
长期借款                                             344,530,000.00
应付债券                                                       -
长期应付款                                           104,158,933.50
专项应付款                                            18,572,700.00
其他长期负债                                                   -
长期负债合计                                         467,261,633.50
递延税款:
递延税款贷项                                                   -
负债合计                                           2,525,393,363.33
少数股东权益(合并报表填列)                           111,784,040.12
股东权益:
股本                                                 424,861,597.00
资本公积                                           1,109,945,657.00
盈余公积                                             113,023,236.57
其中:法定公益金                                      47,197,772.95
减:未确认的投资损失(合并报表填列)                             -
未分配利润                                            14,469,127.60
外币报表折算差额(合并报表填列)                                 -
股东权益合计                                       1,662,299,618.17
负债和股东权益总计                                 4,299,477,021.62
资产                                                     年初数
                                                          母公司
流动资产:
货币资金                                           168,303,211.24
短期投资                                            40,388,663.42
应收票据                                             1,538,000.00
应收股利                                             5,488,072.15
应收利息                                                     -
应收账款                                            11,536,897.39
其他应收款                                         315,851,252.35
预付账款                                            17,022,862.40
应收补贴款                                          31,140,974.51
存货                                                27,633,897.56
待摊费用                                                 4,844.54
一年内到期的长期债权投资                                     -
其他流动资产                                                 -
流动资产合计                                       618,908,675.56
长期投资:
长期股权投资                                     1,277,598,171.88
长期债权投资                                                 -
长期投资合计                                     1,277,598,171.88
其中:合并价差(贷差以“-”号表示合并报表填列)                -
其中:股权投资差额(贷差以“-”号表示合并报表填列)            -
固定资产:
固定资产原价                                         6,524,803.09
减:累计折旧                                         1,998,692.64
固定资产净值                                         4,526,110.45
减:固定资产减值准备                               113,515,336.22
固定资产净额                                         4,526,110.45
工程物资                                                     -
在建工程                                                     -
固定资产清理                                                 -
固定资产合计                                         4,526,110.45
无形资产及其他资产:
无形资产                                                     -
长期待摊费用                                            23,108.31
其他长期资产                                                 -
无形资产及其他资产合计                                  23,108.31
递延税项:
递延税款借项                                                 -
资产总计                                         1,901,056,066.20
负债和股东权益
流动负债:
短期借款                                           152,488,446.38
应付票据                                             3,013,820.00
应付账款                                            30,277,793.13
预收账款                                             9,581,817.97
应付工资                                                     -
应付福利费                                             395,586.97
应付股利                                            25,943,282.48
应交税金                                            -1,552,165.43
其他应交款                                               4,029.52
其他应付款                                          25,695,015.02
预提费用                                               203,609.00
预计负债                                                     -
一年内到期的长期负债                                 2,030,000.00
其他流动负债                                                 -
流动负债合计                                       248,081,235.04
长期负债:
长期借款                                                     -
应付债券                                                     -
长期应付款                                                   -
专项应付款                                                   -
其他长期负债                                                 -
长期负债合计                                                 -
递延税款:
递延税款贷项                                                 -
负债合计                                           248,081,235.04
少数股东权益(合并报表填列)                                   -
股东权益:
股本                                               424,861,597.00
资本公积                                         1,109,945,657.00
盈余公积                                            43,829,109.01
其中:法定公益金                                    15,979,465.85
减:未确认的投资损失(合并报表填列)                           -
未分配利润                                          74,338,468.15
外币报表折算差额(合并报表填列)                               -
股东权益合计                                     1,652,974,831.16
负债和股东权益总计                               1,901,056,066.20
资产                                                         年初数
                                                             合并
流动资产:
货币资金                                             582,938,330.52
短期投资                                              90,370,138.92
应收票据                                               4,348,820.91
应收股利                                                       -
应收利息                                                       -
应收账款                                             512,799,361.27
其他应收款                                           369,903,518.89
预付账款                                             119,013,457.56
应收补贴款                                           138,005,516.10
存货                                               1,066,637,072.08
待摊费用                                               5,099,924.56
一年内到期的长期债权投资                               1,262,880.00
其他流动资产
流动资产合计                                       2,890,379,020.81
长期投资:
长期股权投资                                         469,344,798.58
长期债权投资                                           1,000,000.00
长期投资合计                                         470,344,798.58
其中:合并价差(贷差以“-”号表示合并报表填列)         15,798,522.37
其中:股权投资差额(贷差以“-”号表示合并报表填列)     15,798,522.37
固定资产:
固定资产原价                                         999,541,139.38
减:累计折旧                                         366,366,138.04
固定资产净值                                         633,175,001.34
减:固定资产减值准备
固定资产净额                                         519,659,665.12
工程物资
在建工程                                             257,428,716.62
固定资产清理                                              21,097.19
固定资产合计                                         777,109,478.93
无形资产及其他资产:
无形资产                                             145,345,240.14
长期待摊费用                                          15,929,085.35
其他长期资产
无形资产及其他资产合计                               161,274,325.49
递延税项:
递延税款借项
资产总计                                           4,299,107,623.81
负债和股东权益
流动负债:
短期借款                                           1,548,226,193.15
应付票据                                              56,124,522.73
应付账款                                             228,792,188.08
预收账款                                              97,640,684.33
应付工资                                               3,140,770.69
应付福利费                                             7,104,227.66
应付股利                                              27,664,431.49
应交税金                                             -17,496,789.22
其他应交款                                             1,612,489.08
其他应付款                                           175,768,449.93
预提费用                                               2,486,435.71
预计负债                                                       -
一年内到期的长期负债                                   4,030,000.00
其他流动负债                                                   -
流动负债合计                                       2,135,093,603.63
长期负债:
长期借款                                             289,500,000.00
应付债券                                                       -
长期应付款                                           104,158,933.50
专项应付款                                            21,000,000.00
其他长期负债                                                   -
长期负债合计                                         414,658,933.50
递延税款:
递延税款贷项                                                   -
负债合计                                           2,549,752,537.13
少数股东权益(合并报表填列)                            97,698,229.34
股东权益:
股本                                                 424,861,597.00
资本公积                                           1,109,945,657.00
盈余公积                                             113,023,236.57
其中:法定公益金                                      47,197,772.95
减:未确认的投资损失(合并报表填列)                             -
未分配利润                                             3,826,366.77
外币报表折算差额(合并报表填列)                                 -
股东权益合计                                       1,651,656,857.34
负债和股东权益总计                                 4,299,107,623.81
    法定代表人:       主管会计工作的负责人:    会计机构负责人:
    上海市股份有限公司二O O 三年度会计报表
                           合并利润及利润分配表
    2 0 0 3 年1 季度
    编制单位:上海龙头(集团)股份有限公司                金额单位:元
项目                                             2003年1-3月
                                           母公司         合并
一、主营业务收入                     60,186,201.82  638,084,407.66
减:主营业务成本                     57,337,473.97  527,138,084.26
主营业务税金及附加                                    1,956,628.43
二、主营业务利润(亏损以“-”号填列)   2,848,727.85  108,989,694.97
加:其他业务利润(亏损以“-”号填列)     331,463.94    3,754,233.12
减:营业费用                            953,253.32   45,763,441.76
管理费用                              3,175,837.24   43,558,654.26
财务费用                                597,272.63   18,237,308.36
三、营业利润(亏损以"-"号填列)        -1,546,171.40    5,184,523.71
加:投资收益(亏损以"-"号填列)        12,274,220.15    7,888,701.07
补贴收入                                                809,371.59
营业外收入                                  115.00       44,094.22
减:营业外支出                              452.51      213,237.18
四、利润总额(亏损以"-"号填列)        10,727,711.24   13,713,453.41
减:所得税                               84,950.41    3,073,085.10
减:少数股东损益(合并报表填列)                           -2,392.52
加:未确认投资损失(合并报表填列)
五、净利润(净亏损以"-"号填列)        10,642,760.83   10,642,760.83
加:年初未分配利润                   74,338,468.15    3,826,366.77
其他转入
六、可供分配的利润                   84,981,228.98   14,469,127.65
减:提取法定盈余公积
提取法定公益金
提取职工奖励及福利基金
提取储备基金
提取企业发展基金
利润归还投资
七、可供投资者分配的利润             84,981,228.98   14,469,127.65
减:应付优先股股利
提取任意盈余公积
应付普通股股利
转作资本(或股本)的普通股股利
八、未分配利润                       84,981,228.98   14,469,127.65
补充材料:
出售、处置部门或被投资单位所得收益
自然灾害发生的损失
会计政策变更增加(或减少)利润总额
会计估计变更增加(或减少)利润总额
债务重组损失
其它
项目                                             2002年1-3月
                                               母公司        合并
一、主营业务收入                        35,129,924.54  566,012,817.96
减:主营业务成本                        33,702,815.26  444,732,190.48
主营业务税金及附加                              63.45    3,003,584.23
二、主营业务利润(亏损以“-”号填列)      1,427,045.83  118,277,043.25
加:其他业务利润(亏损以“-”号填列)                      4,119,257.92
减:营业费用                               962,134.47   37,673,663.44
管理费用                                 4,402,217.75   53,539,046.26
财务费用                                 1,233,873.14   26,694,006.13
三、营业利润(亏损以"-"号填列)           -5,171,179.53    4,489,585.34
加:投资收益(亏损以"-"号填列)           15,650,335.05    9,375,225.13
补贴收入                                                    69,138.82
营业外收入                                     100.00      285,781.80
减:营业外支出                               1,247.38       76,168.46
四、利润总额(亏损以"-"号填列)           10,478,008.14   14,143,562.63
减:所得税                                -442,120.21    1,769,933.95
减:少数股东损益(合并报表填列)                             699,932.66
加:未确认投资损失(合并报表填列)                           507,841.63
五、净利润(净亏损以"-"号填列)           10,920,128.35   12,181,537.65
加:年初未分配利润                      64,247,290.57   19,587,185.09
其他转入
六、可供分配的利润                      75,167,418.92   31,768,722.74
减:提取法定盈余公积
提取法定公益金
提取职工奖励及福利基金
提取储备基金
提取企业发展基金
利润归还投资
七、可供投资者分配的利润                75,167,418.92   31,768,722.74
减:应付优先股股利
提取任意盈余公积
应付普通股股利
转作资本(或股本)的普通股股利
八、未分配利润                          75,167,418.92   31,768,722.74
补充材料:
出售、处置部门或被投资单位所得收益
自然灾害发生的损失
会计政策变更增加(或减少)利润总额
会计估计变更增加(或减少)利润总额
债务重组损失
其它
    法定代表人:          主管会计工作的负责人:          会计机构负责人:
    上海市股份有限公司二O O 三年度会计报表
                                现金流量表
    2 0 0 3 年1季度
    编制单位:上海龙头(集团)股份有限公司
项目                                                          合并
一、经营活动产生的现金流量:
销售商品、提供劳务收到的现金                           738,320,773.21
收到的税费返还                                          11,919,548.46
收到的其他与经营活动有关的现金                         154,196,179.33
现金流入小计                                           904,436,501.00
购买商品、接受劳务支付的现金                           541,780,481.51
支付给职工以及为职工支付的现金                          55,267,635.12
支付的各项税费                                          30,679,801.53
支付的其他与经营活动有关的现金                         347,932,577.44
现金流出小计                                           975,660,495.60
经营活动产生的现金流量净额                             -71,223,994.60
二、投资活动产生的现金流量:
收回投资所收到的现金                                     1,495,637.19
取得投资收益所收到的现金                                   191,949.74
处置固定资产、无形资产和其他长期资产所收回的现金净额        18,320.00
收到的其他与投资活动有关的现金                          12,779,424.62
现金流入小计                                            14,485,331.55
购建固定资产、无形资产和其他长期资产所支付的现金        20,198,719.01
投资所支付的现金                                        76,506,700.00
支付的其他与投资活动有关的现金                             109,123.47
现金流出小计                                            96,814,542.48
投资活动产生的现金流量净额                             -82,329,210.93
三、筹资活动产生的现金流量:
吸收投资所收到的现金
借款所收到的现金                                       450,387,410.00
收到的其他与筹资活动有关的现金                          24,434,953.80
现金流入小计                                           474,822,363.80
偿还债务所支付的现金                                   460,815,592.20
分配股利、利润或偿付利息所支付的现金                    17,602,333.67
支付的其他与筹资活动有关的现金                          17,229,236.75
现金流出小计                                           495,647,162.62
筹资活动产生的现金流量净额                             -20,824,798.82
四、汇率变动对现金的影响                                   -25,512.00
五、现金及现金等价物净增加额                          -174,403,516.35
补充材料
1、将净利润调节为经营活动现金流量:
净利润                                                  10,642,760.83
加:少数股东损益                                           143,268.27
减:未确定的投资损失
加:计提的资产减值准备                                    -651,919.71
固定资产折旧                                            13,365,999.95
无形资产摊销                                             1,988,903.07
长期待摊费用摊销                                         1,214,560.27
待摊费用减少(减:增加)                                  -1,387,022.91
预提费用增加(减:减少)                                     689,476.07
处置固定资产、无形资产和其他长期资产的损失(减:收益)     5,854,013.45
固定资产报废损失
财务费用                                                47,205,100.43
投资损失(减:收益)                                     -18,045,071.19
递延税款贷项(减:借项)                                       1,545.01
存货的减少(减:增加)                                    16,006,334.56
经营性应收项目的减少(减:增加)                        -107,712,964.33
经营性应付项目的增加(减:减少)                         -65,026,115.83
其他                                                    24,487,137.46
经营活动产生的现金流量净额   &