贵州茅台2005年度报告摘要

         股票简称: 贵州茅台                        股票代码: 600519

                   贵州茅台酒股份有限公司2005年度报告摘要

      1重要提示
         1.1、本公司董事会、监事会及董事、监事、高级管理人员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、准确性和完整性承担个别及连带责任。
         1.2、董事丁德杭先生、张德春先生,分别因工作和身体原因未能亲自出席本次会议,授权委托董事吕云怀先生、严安林先生代为出席并行使表决权。
         1.3、中和正信会计师事务所有限公司为本公司出具了标准无保留意见的审计报告。
         1.4、公司董事长袁仁国先生、总经理乔洪先生、财务总监谭定华先生声明:保证本年度报告中财务报告的真实、完整。
     2上市公司基本情况简介    
     2.1基本情况简介
     股票简称                               贵州茅台
     股票代码                               600519
     上市交易所                             上海证券交易所
     注册地址和办公地址                     贵州省仁怀市茅台镇;贵州省仁怀市茅台镇
     邮政编码                               564501
     公司国际互联网网址                     http://www.moutaichina.com
     电子信箱                               fnp@moutaichina.com
    2.2联系人和联系方式
                        董事会秘书                                       证券事务代表
     姓名               樊宁屏                                           汪智明
     联系地址           贵州省仁怀市茅台镇                               贵州省仁怀市茅台镇
     电话               0852—2386002                                    0852—2386002
     传真               0852—2386005                                    0852—2386005
     电子信箱           fnp@moutaichina.com                              fnp@moutaichina.com
     3会计数据和财务指标摘要
    3.1主要会计数据
                                                                                             单位:元     币种:人民币
                                                                                     本年比上年
                                                2005年               2004年                               2003年
                                                                                       增减(%)
     主营业务收入                            3,930,515,237.61    3,009,793,519.92            30.59    2,401,017,934.93
     利润总额                                1,920,246,363.64    1,490,672,514.81            28.82      977,294,613.26
     净利润                                  1,118,541,629.37      820,553,997.19            36.32      586,747,838.27
     扣除非经常性损益的净利润                1,117,886,088.60      818,807,764.73            36.53      585,504,178.23
     经营活动产生的现金流量净额              1,693,707,488.32      975,784,480.20            73.57      941,706,242.08
                                                                                    本年末比上年
                                               2005年末             2004年末                             2003年末
                                                                                      末增减(%)
     总资产                                  8,057,596,464.59    6,373,652,983.57            26.42    4,956,365,810.85
     股东权益(不含少数股东权益)            5,091,897,569.17    4,169,148,809.73            22.13    3,439,142,472.54
    第1页共14页
    
    贵州茅台酒股份有限公司2005年度报告摘要
    3.2主要财务指标
                                                                                             单位:元     币种:人民币
                                                      2005年         2004年         本年比上年增减(%)          2003年
     每股收益                                           2.37           2.09                13.40                 1.94
     最新每股收益
     净资产收益率(%)                                 21.97           19.68        增加2.29个百分点            17.06
     扣除非经常性损益的净利润为基础计算的净
                                                       21.95           19.64        增加2.31个百分点            17.02
     资产收益率(%)
     每股经营活动产生的现金流量净额                     3.59           2.48                44.76                 3.11
                                                     2005年末       2004年末      本年末比上年末增减(%)       2003年末
     每股净资产                                        10.79           10.60                1.79                11.37
     调整后的每股净资产                                10.66           10.45                2.01                11.29
    非经常性损益项目
    √适用□不适用
                                                                                             单位:元     币种:人民币
                              非经常性损益项目                                                  金额
     扣除公司日常根据企业会计制度规定计提的资产减值准备后
                                                                                            965,952.46
     的其他各项营业外收入、支出
     以前年度已经计提各项减值准备的转回                                                     12,466.60
     所得税影响数                                                                           322,878.29
                                      合计                                                  655,540.77
    3.3国内外会计准则差异
    □适用√不适用
     4股本变动及股东情况
    4.1股份变动情况表
                                                                                                              单位:股
                                      本次变动前                本次变动增减(+,-)                  本次变动后
                                                        发
                                                比例    行                                                        比例
                                     数量                    送股   公积金转股其他        小计         数量
                                                  (%)   新                                                         (%)
                                                        股
     一、未上市流通股份
     1、发起人股份
      其中:
      国家持有股份                276,906,930   70.41               55,381,386          55,381,386  332,288,316     70.41
      境内法人持有股份              2,359,500    0.60                  471,900            471,900     2,831,400     0.60
      境外法人持有股份
      其他
     2、募集法人股份
     3、内部职工股
     4、优先股或其他(非发起人
                                    1,514,070    0.39                  302,814            302,814     1,816,884     0.39
     法人股)
        未上市流通股份合计        280,780,500   71.40               56,156,100         56,156,100   336,936,600     71.40
     二、已上市流通股份
     1、人民币普通股              112,469,500   28.60               22,493,900         22,493,900   134,963,400     28.60
     2、境内上市的外资股
     3、境外上市的外资股
     4、其他
     已上市流通股份合计          112,469,500     28.60              22,493,900         22,493,900  134,963,400     28.60
     三、股份总数                393,250,000       100              78,650,000         78,650,000  471,900,000       100
    4.2股东数量和持股情况
                                                                                                              单位:股
     报告期末股东总数                      9,333
     前十名股东持股情况
                                                          持股比例                                          质押或冻结的
                   股东名称                 股东性质                    持股总数     持有非流通股数量
                                                              (%)                                             股份数量
      中国贵州茅台酒厂有限责任公司          国有股东           64.68 305,236,344             305,236,344    无
      贵州茅台酒厂技术开发公司              国有股东            4.00   18,876,000             18,876,000    无
      科瑞证券投资基金                         其他             1.00    4,742,593                          未知
      易方达50指数证券投资基金                 其他             0.92    4,331,000                          未知
      华安创新证券投资基金                     其他             0.76    3,574,369                          未知
      景宏证券投资基金                         其他             0.75    3,525,520                          未知
      申万巴黎盛利精选证券投资基金             其他             0.69    3,276,148                          未知
      久嘉证券投资基金                         其他             0.67    3,160,000                          未知
      FORTIS BANK SA/NV                        其他             0.65    3,062,480                          未知
      中信经典配置证券投资基金                 其他             0.61    2,900,000                          未知
     前十名流通股股东持股情况
                         股东名称                            持有流通股数量                        股份种类
     科瑞证券投资基金                                          4,742,593                        人民币普通股
     易方达50指数证券投资基金                                  4,331,000                        人民币普通股
     华安创新证券投资基金                                      3,574,369                        人民币普通股
     景宏证券投资基金                                          3,525,520                        人民币普通股
     申万巴黎盛利精选证券投资基金                              3,276,148                        人民币普通股
     久嘉证券投资基金                                          3,160,000                        人民币普通股
     FORTIS BANK SA/NV                                         3,062,480                        人民币普通股
     中信经典配置证券投资基金                                  2,900,000                        人民币普通股
     招商股票投资基金                                          2,703,000                        人民币普通股
     广发聚富开放式证券投资基金                                2,608,453                        人民币普通股
     上述股东关联关系或          本公司上述股东中,科瑞证券投资基金与易方达50指数证券投资基金同属易方达基金管理
     一致行动关系的说明     有限公司管理。除此之外,本公司未知其它流通股股东之间的关联关系、是否为一致行动人。
    
     4.3控股股东及实际控制人情况介绍
      4.3.1控股股东及实际控制人变更情况
      □适用√不适用
     4.3.2控股股东及实际控制人具体情况介绍
     (1)法人控股股东情况
         控股股东名称:中国贵州茅台酒厂有限责任公司
         法人代表:季克良
         注册资本:53,000万元人民币
         成立日期:1998年1月24日
         主要经营业务或管理活动:以茅台酒为龙头的酒类系列产品;包装材料、饮料的生产销售;餐饮、住宿、旅游、运输服务
     (2)法人实际控制人情况
         实际控制人名称:贵州省人民政府国有资产监督管理委员会
         法人代表:王黎明
         中国贵州茅台酒厂有限责任公司是贵州省人民政府国有资产监督管理委员会所管的国有独资公司。
     4.3.3公司与实际控制人之间的产权及控制关系的方框图
      5董事、监事和高级管理人员
     5.1董事、监事和高级管理人员持股变动及报酬情况                                             单位:股币种:人民币
    
                                                                                               报告期内应    是否在股
                                                                 年初      年末                从公司领取    东单位或
       姓名          职务         性别   年龄  任期起止日期                        变动原因
                                                                持股数    持股数               的税后报酬    其他关联
                                                                                               总额(万元)    单位领取
    袁仁国    董事长              男      49   1999-11-20~                                       78.49          否
    季克良    董事                男      67   1999-11-20~                                                      是
    乔洪      董事、总经理        男      52   2000-12-01~                                       78.49          否
    谭绍利    董事、副总经理      男      58   1999-11-20~                                       68.72          否
    吕云怀    董事、副总经理      男      50   1999-11-20~                                       68.72          否
    谭定华    董事、财务总监      男      51   1999-11-20~                                       68.72          否
    丁德杭    董事                男      57   2000-12-01~                                                      是
    戴传典    董事                男      54   1999-11-20~                                                      是
    胡本均    董事                男      52   1999-11-20~                                       0.96           是
    王莉      董事                女      33   2000-12-01~                                       7.37           否
    严安林    董事                男      57   2000-12-01~                                       0.96           是
    张德春    董事                男      53   1999-11-20~                                       0.96           是
    陈新      董事                男      38   1999-11-20~                                       0.96           是
    孙德生    独立董事            男      67   2002-06-25~                                       2.88           否
    高国华    独立董事            男      37   2002-06-25~                                       2.88           否
    刘和鸣    监事会主席          男      56   1999-11-20~                                                      是
    张毅      监事                男      50   1999-11-20~                                       0.96           是
    仇国相    监事                男      33   1999-11-20~                                       7.18           否
    李明彦    监事                男      34   2000-12-01~                                       6.95           否
    潘昌枢    监事                男      63   2000-12-01~                                       0.96           否
    樊宁屏    董事会秘书          女      31   1999-11-20~                                       8.13           否
      合计             /            /      /          /                                /         404.29          /
    
          6董事会报告
         6.1管理层讨论与分析
              报告期内,公司精心组织生产,加强内部管理,积极开拓市场,充分发挥贵州茅台酒“有机茅台,人文茅台,科技茅台,世界最好的蒸馏酒”的独特优势,全体员工团结协作,开拓创新,管理体制进一步完善,研发新产品力度继续加大,公司竞争力得到了进一步的巩固和提高,主营业务收入和净利润均较上年同期增长,顺利完成了全年经营计划和目标,显示了良好的发展态势。报告期内,公司共生产茅台酒及系列产品15,953.55吨;实现主营业务收入393,051.52万元,比去年同期相比增长了30.59%,主营业务利润271,316.34万元,比去年同期增长了26.20%;实现净利润111,854.16万元,比去年同期增长了36.32%。2005年,公司本着“酿造高品位生活”的经营理念,以挖掘和宣传国酒文化为主线,以顾客为中心、市场为重点,加强终端建设,搞好营销工作,使公司主导产品贵州茅台酒销量大幅增加,全年共实现销售收入379,159.68万元,较上年增长31.71%。企业和产品信誉度、美誉度、忠诚度得到进一步提高。
         6.2主营业务分行业、产品情况表(占主营业务收入10%以上产品)
    
                                                                                                  单位:元     币种:人民币
            分行业或                                               主营业务主营业务收入比上主营业务成本比主营业务利润率比
                             主营业务收入         主营业务成本
             分产品                                                利润率(%)    年增减(%)    上年增减(%)     上年增减(%)
          高度茅台酒      3,345,658,444.76       552,701,199.37       70.34               36.41           35.68减少2.33个百分点
          低度茅台酒        445,938,365.97        83,317,049.06       67.13                4.66            5.72减少3.55个百分点
          合计            3,791,596,810.73       636,018,248.43       69.96               31.71           30.83减少2.41个百分点
         6.3主营业务分地区情况
                                                                                                  单位:元     币种:人民币
                     地区                       主营业务收入                        主营业务收入比上年增减(%)
                     国内                    3,853,790,698.51                                    33.58
                     国外                      76,724,539.10                                     -38.46
                     合计                    3,930,515,237.61                                    30.59
         6.4募集资金使用情况
         √适用□不适用
                                                                                               单位:万元      币种:人民币
                                                      本年度已使用募集资金总额                                    13,243.39
    募集资金总额                      199,814.45
                                                      已累计使用募集资金总额                                     151,667.55
                                               是否变                                                       是否符合计是否符合
              承诺项目            拟投入金额           实际投入金额               产生收益情况
                                               更项目                                                         划进度    预计收益
    企业营销网络建设              12,421.00      否      3,706.40                                                否        否
    收购习酒酱香资产及配套技改                                         累计共生产基酒6,309.90吨、制曲
                                  25,796.00      否      25,757.52                                               是        是
    工程                                                                          14,464.67吨
    收购集团公司老酒              18,419.30      否      18,419.30                                               是        是
    投资上海复旦天臣新技术有限
                                   4,500.00      否                                                              否        否
    公司
    茅台无锡生物技术开发公司       2,031.00      否                                                              否        否
                                                                     累计共生产茅台酒基酒7,422.55吨、
    1000吨茅台酒技改工程          27,268.00      否      28,664.32                                               是        是
                                                                     制曲37,497.11吨
    老区茅台酒扩建工程             9,986.00      否      10,083.22   累计共生产茅台酒基酒3,603.51吨              是        是
    700吨茅台酒扩建工程            9,430.00      否      9,620.56    累计共生产茅台酒基酒4,356.64吨              是        是
    中低度茅台酒改扩建工程        13,776.00      否      5,599.19    累计共生产茅台低度基酒8,712.15吨            否        否
    2200吨制曲扩改建工程           7,741.00      否      5,863.73                                                是        是
    第一包装生产线技改工程         3,881.00      是
    第二包装生产线技改工程         3,578.00      是
    技术中心技改工程               2,825.00      否       409.25                                                 否        否
    酒体设计及检测中心工程         4,535.00      是
    企业信息资源管理系统           2,835.00      否      1,452.11                                                否        否
    酱香型白酒酒糟综合利用项目     3,660.00      是
    1000吨茅台不老酒技改工程       3,763.00      否                                                              否        否
    15~80年茅台酒储存技改工
                                   5,442.00      否      1,031.90                                                否        否
    程
    彩印包装生产线工程             3,468.00      是
    瓦楞纸箱生产线工程             3,346.00      是
    上下酒库扩改建工程             5,374.00      是
    年份成品酒储存工程             5,828.00      否       961.26                                                 否        否
    原料仓库技改工程               2,912.00      是
    供热系统技改                   2,527.00      是
    供水系统技改                   2,986.00      是
    输配电系统技改工程             2,881.00      是
    综合维修中心技改工程           2,502.00      是
                合计              193,711.30     /      111,568.76                                               /          /
    未达到计划进度和预计收益的
    说明(分具体项目)
                                     (1)根据公司2002年第一次临时股东大会决议,取消了酒体设计及检测中心等四
                                 个项目,对第一、二包装生产线技改工程等八个项目的计划投资额进行了调整(详
                                 见2002年5月23日、2002年6月26日、2002年10月29日及2002年11月30日
                                 《上海证券报》公司相关相关决议公告)。
    变更原因及变更程序说明(分
    具体项目)
                                     (2)根据公司第一届董事会2003年度第五次会议审议通过的《关于调整酱香型白
                                 酒酒糟综合利用项目实施方式的议案》,公司决定将酱香型白酒酒糟综合利用项目
                                 的实施方式调整为收购贵州仁怀怀酒(集团)有限责任公司部分固定资产并进行相
                                 关技改后投入生产(详见2003年11月28日《上海证券报》公司相关决议公告)。
         变更项目情况
         √适用□不适用
                                                                                               单位:万元      币种:人民币
                变更投资项目的资金总额                                                                          42,998.47
                                                  变更项目拟投入      实际投入金     产生收益    是否符合计     是否符合预
           变更后的项目     对应的原承诺项目
                                                        金额               额          情况      划进度           计收益
          第一包装生产     第一、二包装生产
                                                       19,930.00       15,750.70                 是             是
          线技改工程       线技改工程
          第二包装生产
          线技改工程
          酱香型白酒酒
                           酱香型白酒酒糟综
          糟综合利用项                                  1,655.80        1,655.80                 是             是
                           合利用项目
          目
          上下酒库扩改     上下酒库扩改建工
                                                        8,551.00        8,533.37                 是             是
          建工程           程
          原料仓库技改
                           原料仓库技改工程             1,408.00          151.98                 否             否
          工程
     供热系统技改     供热系统技改                 6,718.00        5,748.70                 是             是
     供水系统技改     供水系统技改                 8,121.00        6,640.00                 是             是
     综合维修中心     综合维修中心技改
                                                   1,742.00        1,618.24                 是             是
     技改工程         工程
     酒体设计及检
     测中心工程
     彩印包装生产
     线工程
     瓦楞纸箱生产
     线工程
     输配电系统技
     改工程
          合计                  /                   48,125.80      40,098.79                     /              /
      未达到计划进
      度和预计收益
      的说明(分具
        体项目)
    6.5非募集资金项目情况
    √适用□不适用
                                                                                          单位:万元      币种:人民币
                 项目名称                      项目金额                    项目进度                       项目收益情况
     制酒片区抗滑支挡                           2,125.96                 74.60%
     制曲片区抗滑支挡                           1,422.00                 51.82%
     酒库片区抗滑支挡                           1,248.43                 46.57%
     包装片区抗滑支挡                           2,717.22                   完成
     供热片区抗滑支挡                           3,131.22                   完成
     高边坡治理                                 2,252.98                 75.96%
     进厂道路上方山体稳定治理                   3,541.64                   完成
     场中心区环形桥                             2,311.20                   完成
     厂前区道路高架桥                           2,398.40                 89.66%
     厂区主(支)干道                           2,957.63                   完成
     1—5号河堤                                  2,338.42                   完成
     厂区给排水                                 1,239.40                 43.98%
     厂区供配电                                   807.51                 28.11%
     中低度茅台酒A、B区酒库                    3,345.61                  55.98%
     2004年新增1000吨茅台酒生
                                              23,430.15                  55.25%
     产及配套设施
     2005年新增2000吨茅台酒生
                                              13,021.77                  16.48%
     产及配套设施
     合计                                    68,289.54                       /                                 /    
     6.6董事会对会计师事务所“非标意见”的说明
     □适用√不适用
     6.7董事会本次利润分配或资本公积金转增预案
        经中和正信会计师事务所有限公司审计确认,2005年度公司实现净利润1,118,541,629.37元。根据公司《章程》的有关规定,提取法定盈余公积金212,460,941.68元、法定公益金106,230,470.84元后,加上年初未分配利润1,006,775,560.89元,本次实际可供股东分配的利润为1,806,625,777.74元。根据公司实际情况,拟订了以下利润分配预案:以2005年年末总股本47,190万股为基数,向全体股东每10股派发现金红利3元(含税),共计派发股利14,157万元,剩余1,665,055,777.74元留待以后年度分配。
     公司本报告期盈利但未提出现金利润分配预案
     □适用√不适用
      7重要事项
     7.1收购资产
     □适用√不适用
     7.2出售资产
     □适用√不适用
     7.3重大担保
     □适用√不适用
     7.4重大关联交易
     7.4.1与日常经营相关的关联交易
     √适用□不适用    
                                                                                             单位:元      币种:人民币
                                              向关联方销售产品和提供劳务                   向关联方采购产品和接受劳务
                    关联方                                      占同类交易金                          占同类交易金
                                                交易金额                              交易金额
                                                                 额的比例(%)                           额的比例(%)
     中国贵州茅台酒厂有限责任公司                                                   102,978,149.60                 100
     中国贵州茅台酒厂有限责任公司                                                    45,580,247.27                 100
                     合计                                                           148,558,396.87                 100
    7.4.2关联债权债务往来
    √适用□不适用
                                                                                            单位:万元币种:人民币
                                                     向关联方提供资金                  关联方向上市公司提供资金
                   关联方
                                                    发生额               余额              发生额               余额
     中国贵州茅台酒厂集团啤酒有
                                                       0.03             723.23
     限责任公司
                    合计                               0.03             723.23
     报告期末资金被占用情况及清欠方案
    
     √适用□不适用
         2004年度公司控股子公司贵州茅台酒进出口有限责任公司为母公司控股子公司中国贵州茅台酒厂集团啤酒有限责任公司代理进口设备,应收款项7,231,970.85元,本报告期新增支付代理进口设备检测费334元。截止本报告期末贵州茅台酒进出口有限责任公司应收中国贵州茅台酒厂集团啤酒有限责任公司代理进口设备款项7,232,304.85元。
    
     清欠方案实施时间表
                 计划还款时间                    清欠方式             清欠金额(万元)                  备注
     2006年9月底以前                         现金清偿                         5,000,000.00
     2006年12月底以前                        现金清偿                         2,232,304.85
                     合计                            /                        7,232,304.85                /    
     清欠方案是否能确保公司在2006年底彻底解决资金占用问题
     √是□否□不适用
     7.5委托理财
     □适用√不适用
     7.6承诺事项履行情况
     □适用√不适用
     7.7重大诉讼仲裁事项
     □适用√不适用
      8监事会报告
          监事会认为公司依法运作、公司财务情况、公司募集资金使用、公司收购、出售资产交易和关联交易不存在问题。
     9财务报告
     9.1审计意见
         公司年度财务报告已经中和正信会计师事务所有限公司注册会计师张静、何英姿审计,并出具了标准无保留意见的审计报告。
     9.2披露比较式合并及母公司的资产负债表、利润表及利润分配表和现金流量表
    
                                                        资产负债表
                                                   2005年12月31日
    编制单位:贵州茅台酒股份有限公司                                                         单位:元     币种:人民币
                                                         合并                                     母公司
                  项目
                                             期末数               期初数               期末数                期初数
     资产:
     流动资产:
     货币资金                           3,891,989,433.53     2,898,327,418.85      1,051,384,708.61     1,106,486,877.42
     短期投资
     应收票据                             159,665,200.08       115,374,909.92
     应收股利                                                                                              41,494,599.58
     应收利息
     应收账款                              43,685,990.33        31,277,360.66         38,371,206.25        18,140,650.38
     其他应收款                            51,244,124.02        29,172,976.86         31,429,687.69        15,672,389.91
     预付账款                              12,385,914.41         4,744,646.40          3,153,534.01         4,248,222.41
     应收补贴款
     存货                               1,860,549,625.24     1,693,741,195.11      1,658,401,744.14     1,535,853,424.88
     待摊费用
     一年内到期的长期债权投资
     其他流动资产
     流动资产合计                       6,019,520,287.61     4,772,638,507.80      2,782,740,880.70     2,721,896,164.58
     长期投资:
     长期股权投资                          10,243,017.33         9,815,063.73      1,237,703,437.33       807,868,187.37
     长期债权投资
     长期投资合计                          10,243,017.33         9,815,063.73     1,237,703,437.33        807,868,187.37
     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                       1,301,891,634.66       971,385,636.79      1,294,245,226.41       964,286,257.54
     减:累计折旧                         318,171,586.10       253,512,479.71        316,006,473.21       252,005,572.82
     固定资产净值                         983,720,048.56       717,873,157.08        978,238,753.20       712,280,684.72
     减:固定资产减值准备                   2,338,013.06         2,350,479.66          2,338,013.06         2,350,479.66
     固定资产净额                         981,382,035.50       715,522,677.42        975,900,740.14       709,930,205.06
     工程物资                              19,108,529.36        10,991,173.91        19,108,529.36         10,991,173.91
     在建工程                             909,890,443.63       776,047,024.87        909,890,443.63       776,047,024.87
     固定资产清理
     固定资产合计                       1,910,381,008.49     1,502,560,876.20      1,904,899,713.13     1,496,968,403.84
     无形资产及其他资产:
     无形资产                              57,074,911.58        37,699,499.84         57,074,911.58        37,699,499.84
     长期待摊费用                          60,377,239.58        50,939,036.00         60,377,239.58        50,939,036.00
     其他长期资产
     无形资产及其他资产合计               117,452,151.16        88,638,535.84        117,452,151.16        88,638,535.84
     递延税项:
     递延税款借项
     资产总计                           8,057,596,464.59     6,373,652,983.57      6,042,796,182.32     5,115,371,291.63
     负债及股东权益:
     流动负债:
     短期借款
     应付票据
     应付账款                              30,329,177.02         35,782,831.80        32,032,439.11        32,650,187.68
     预收账款                           1,543,198,286.97      1,036,893,726.13        82,720,537.62        97,278,262.80
     应付工资                              47,634,039.32         30,274,723.96        47,634,039.32        30,274,723.96
     应付福利费                            46,915,162.09         32,620,369.18        44,725,340.93        31,300,389.04
     应付股利                              37,181,810.00         17,440,859.68        37,181,810.00
     应交税金                             910,874,634.37        592,839,376.01       237,891,550.85       204,341,189.51
     其他应交款                             8,414,392.50          7,298,154.18         4,294,606.53         4,387,012.17
     其他应付款                           269,348,761.11        396,044,896.52       149,778,625.44       276,054,470.02
     预提费用                               1,305,119.69          7,450,299.38         1,204,522.73         7,450,299.38
     预计负债
     一年内到期的长期负债
     其他流动负债
     流动负债合计                       2,895,201,383.07      2,156,645,236.84       637,463,472.53       683,736,534.56
     长期负债:
     长期借款
     应付债券
     长期应付款
     专项应付款                                                     300,000.00                                300,000.00
     其他长期负债
     长期负债合计                                                   300,000.00                                300,000.00
     递延税项:
     递延税款贷项
     负债合计                           2,895,201,383.07      2,156,945,236.84       637,463,472.53       684,036,534.56
     少数股东权益(合并报表填列)            70,497,512.35        47,558,937.00
     所有者权益(或股东权益):
     实收资本(或股本)                   471,900,000.00        393,250,000.00       471,900,000.00       393,250,000.00
     减:已归还投资
     实收资本(或股本)净额               471,900,000.00        393,250,000.00       471,900,000.00       393,250,000.00
     资本公积                           1,846,119,450.61      1,923,937,320.54     1,846,119,450.61     1,923,937,320.54
     盈余公积                   &n