中金黄金2006年第三季度报告

                    股票简称:中金黄金       股票代码:600489

                     中金黄金股份有限公司2006年第三季度报告

    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、准确性和完整性承担个别及连带责任。
    1.2公司全体董事出席董事会会议。
    1.3公司第三季度财务报告未经审计。
    1.4公司负责人董事长宋鑫先生、总经理王晋定先生,主管会计工作负责人麻伯平先生,会计机构负责人(会计主管人员)魏浩水先生声明:保证本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     中金黄金              变更前简称(如有)     G中黄金
       股票代码     600489
                                   董事会秘书                     证券事务代表
         姓名       李跃清
       联系地址     天津经济技术开发区洞庭路27号九洲大厦
         电话       022-66201747
         传真       022-66201498
       电子信箱     lyq@zjgold.com
    
        2.2财务资料
        2.2.1主要会计数据及财务指标
    
                                                                                          币种:人民币
                                                                                   本报告期末比上年度期
                                                本报告期末         上年度期末
                                                                                       末增减(%)
     总资产(元)                               2,094,570,954.45   1,725,718,585.53                  21.37
     股东权益(不含少数股东权益)(元)           871,649,931.27     788,844,667.70                  10.50
     每股净资产(元)                                       3.11               2.82                  10.28
     调整后的每股净资产(元)                               2.90               2.64                   9.85
                                                                年初至报告期期末    本报告期(7-9月)比
                                               报告期(7-9月)
                                                                      (1-9月)       上年同期增减(%)
     经营活动产生的现金流量净额(元)                  /             325,146,324.74            /
     每股收益(元)                                       0.1510             0.5157                  70.62
     净资产收益率(%)                                      4.85              16.57  增加1.67个百分点
     扣除非经常性损益后的净资产收益率(%)                  4.98              16.70  增加1.52个百分点
                                   非经常性损益项目                                     金额(单位:元)
     处置长期股权投资、固定资产、在建工程、无形资产、其他长期资产产生的损益                -2,584,775.54
     各种形式的政府补贴                                                                     3,498,090.00
     短期投资收益,(不包括经国家有关部门批准设立的有经营资格的金融机构获得的
                                                                                               94,271.46
     短期投资收益)
     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的其他各项营业外收
                                                                                           -1,887,102.08
     入、支出
     债务重组损益                                                                              34,680.00
     所得税影响数                                                                            -301,393.77
     合计                                                                                  -1,146,229.93
    
        注:1-9月份公司净利润与去年同期相比增长161%
        2.2.2利润表
    
                                                                                   单位:元币种:人民币审计类型:未经审计
                                                                  合并                                      母公司
                       项目                           本期数             上年同期数              本期数             上年同期数
                                                      (7-9月)             (7-9月)              (7-9月)             (7-9月)
    一、主营业务收入                              1,313,859,152.77      1,049,677,847.47     1,149,856,371.52       889,491,616.06
    减:主营业务成本                              1,125,702,866.30        921,505,048.35     1,104,680,626.31       854,541,307.38
    主营业务税金及附加                                2,671,695.75          1,821,248.94           802,627.20           572,672.75
    二、主营业务利润(亏损以“-”号填列             185,484,590.72        126,351,550.18        44,373,118.01        34,377,635.93
    加:其他业务利润(亏损以“-”号填列                 629,698.09            974,665.42          -122,692.85           872,619.55
    减:营业费用                                       7,667,249.86          4,622,057.44         3,550,043.60         2,670,927.43
    管理费用                                         59,682,828.70         58,464,981.73        18,712,068.65        15,616,199.73
    财务费用                                          4,445,942.69          3,818,777.77         2,667,193.54           865,095.43
    三、营业利润(亏损以“-”号填列)               114,318,267.56         60,420,398.66        19,321,119.37        16,098,032.89
    加:投资收益(损失以“-”号填列)                -1,860,373.18         -1,972,657.84        28,967,054.03        14,176,640.14
    补贴收入
    营业外收入                                           85,264.97            144,590.71            10,670.30               100.00
    减:营业外支出                                    1,174,384.78            683,600.37            89,758.87           277,771.57
    四、利润总额(亏损总额以“-”号填列             111,368,774.57         57,908,731.16        48,209,084.83        29,997,001.46
    减:所得税                                       35,450,588.18         19,779,408.18         5,910,653.81         5,220,719.24
    减:少数股东损益                                 33,619,755.37         13,353,040.76
    加:未确认投资损失(合并报表填列)
    五、净利润(亏损以“-”号填列)                  42,298,431.02         24,776,282.22        42,298,431.02        24,776,282.22
                                                                                   单位:元币种:人民币审计类型:未经审计
                       项目                                       合并                                    母公司
                                                      本期数              上年同期数            本期数            上年同期数
                                                      (1-9月)             (1-9月)              (1-9月)             (1-9月)
    一、主营业务收入                             3,757,650,869.56     3,221,422,814.86      3,301,509,894.46     2,854,637,495.71
    减:主营业务成本                             3,177,537,433.06     2,886,829,276.51      3,149,916,499.31     2,754,902,737.25
    主营业务税金及附加                               8,115,722.09          5,212,775.12       2,261,592.96           1,462,875.96
    二、主营业务利润(亏损以“-”号填列            571,997,714.41       329,380,763.23        149,331,802.19        98,271,882.50
    加:其他业务利润(亏损以“-”号填列              4,942,744.19         3,351,199.13         -1,052,907.94         1,754,069.69
    减:营业费用                                     18,996,373.76        14,056,857.93         10,544,520.87         8,554,777.74
    管理费用                                       188,700,867.85       150,504,415.68         60,054,081.84        48,676,824.80
    财务费用                                        12,411,488.61        12,807,625.17          7,317,454.31         4,528,698.79
    三、营业利润(亏损以“-”号填列)              356,831,728.38       155,363,063.58         70,362,837.23        38,265,650.86
    加:投资收益(损失以“-”号填列)               -5,599,745.49        -8,062,578.22         95,521,600.53        33,901,898.00
    补贴收入                                         3,498,090.00                     0       3,498,090.00                      0
    营业外收入                                         328,097.55           188,475.80             10,670.30               100.00
    减:营业外支出                                   4,786,927.20         3,178,687.18          2,882,556.46         2,374,390.64
    四、利润总额(亏损总额以“-”号填列            350,271,243.24       144,310,273.98        166,510,641.60        69,793,258.22
    减:所得税                                     113,660,658.59        53,428,680.72         23,426,383.54        13,884,942.40
    减:少数股东损益                                92,205,321.08        35,468,620.85                     0                    0
    加:未确认投资损失(合并报表填列)
    五、净利润(亏损以“-”号填列)                144,405,263.57        55,412,972.41        143,084,258.06        55,908,315.82
    
        2.3报告期末股东总数及前十名无限售条件流通股股东持股表(已完成股权分置改革)
    
                                                                                             单位:股
     报告期末股东总数(户)                                                                    31,219
                                   前十名无限售条件流通股股东持股情况
                                                      期末持有无限售条件
                     股东名称(全称)                                                   种类
                                                         流通股的数量
     金鑫证券投资基金                                           6,614,228  人民币普通股
     申银万国-花旗-UBS LIMITED                                5,852,160  人民币普通股
     全国社保基金一一零组合                                     4,164,609  人民币普通股
     兴华证券投资基金                                           2,305,795  人民币普通股
     王兴友                                                     2,194,900  人民币普通股
     招商银行股份有限公司-招商股票投资基金                     1,763,968  人民币普通股
     海通-汇丰-ABN AMRO BANK N.V.                             1,693,445  人民币普通股
     景阳证券投资基金                                           1,658,784  人民币普通股
     中国建设银行-上投摩根双息平衡混合型证券投
                                                                1,537,820  人民币普通股
     资基金
     吴香芬                                                     1,448,606  人民币普通股
    
        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
        市场综述
        7-9月份,受美元走强和原油价格等因素影响,国际市场金价阴多阳少、震荡加剧,2006年7-9月份均价为621美元/盎司,比2006年二季度均价627美元/盎司下降了1%。7-9月份上海黄金交易所均价为159.01元/克,公司黄金销售均价为人民币161.1元/克,约合633.47美元/盎司。
        2006年1-9月份国际金价走势图
        7-9月份,铜产品供求紧张的局面未改,国际市场铜价虽然震荡较大,但强势依旧,2006年7-9月份现货均价为7,638美元/吨,比2006二季度均价7,125美元/吨上涨了7.2%。7-9月份公司电解铜的销中金黄金股份有限公司2006年第三季度报告售均价(含增值税)达到人民币68,389元/吨。公司的电解铜均为现货销售,目前没有进行套期保值业务。
        整体经营情况回顾
        7-9月份黄金、铜产品价格波动较大,公司克服了能源和材料价格上涨、部分矿山品位下降、冶炼原料采购难度加大等诸多困难,强化精细管理,把握销售时机,较好地完成了预算任务。公司7-9月份销售收入13.14亿,实现净利润4,229.84万元。公司2006年1-9月份销售收入37.58亿元,比去年同期增加16.67%;实现净利润1.44亿元,每股收益为0.52元,公司的净利润与每股收益均同比增长161%,净资产收益率16.57%,同比增加9.45个百分点。
        矿产金业务:公司2006年1-9月份矿产金3.66吨;矿山处理矿量总计121.69万吨,同比增长6.84%;入选品位3.14克/吨,同比下降了9%。潼关中金黄金矿业有限责任公司产金1,177千克,湖北三鑫金铜股份有限公司产金894千克,峪耳崖金矿产金828千克,甘肃省天水李子金矿有限责任公司产金260千克。苏尼特金曦黄金矿业有限责任公司、山东烟台鑫泰黄金矿业有限责任公司分别产金166千克、179千克。新疆中金黄金矿业有限公司仍在实施系统改造、技改扩建。
        矿产铜业务:湖北三鑫金铜股份有限公司1-9月份产铜7,592吨,入选品位为1.63%。
        冶炼业务:1-9月份生产精炼金27.71吨,金精矿加工合质金6.26吨;生产电解铜2,067吨,白银18.43吨,硫酸63,771吨。
        1-9月份主要子公司的经营情况及业绩
    
                                                                                                     单位:万元    币种:人民币
                  公司名称                                 主要产品或服务                    注册资本      资产规模     净利润
                                            金、铜矿勘探与采选;化工涂料生产与销售;
    湖北三鑫金铜股份有限公司                                                                     6,496        46,046     17,704
                                            机电设备销售;矿山工程技术咨询服务
    山东烟台鑫泰黄金矿业有限责任公司        金矿探采选冶                                         1,102         4,340        269
                                            黄金资源的勘查、开发、生产及劳务输出、设
    苏尼特金曦黄金矿业有限责任公司                                                                 300         3,343        292
                                            备进出口
    潼关中金黄金矿业有限责任公司            黄金矿产资源勘探、采选                               4,878        20,241        945
    潼关中金冶炼有限责任公司                金、银、铜、铅、硫的选冶及副产品销售                 4,000        15,217        754
    甘肃省天水李子金矿有限公司              黄金矿的开采、浮选、冶炼、销售                       6,808         7,806       -231
                                            黄金等贵金属及珠宝投资、咨询、管理;黄金
                                            等贵金属及珠宝生产技术的研究开发、咨询服
    中金黄金投资有限公司                    务;黄金等贵金属制品及珠宝的生产、加工、             2,000         1,671       -390
                                            销售;国际贸易,商品展销;用自有资金兴办
                                            企业和投资项目。
    
        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
    
                                                                      单位:元币种:人民币审计类型:未经审计
                                  主营业务收入                   主营业务成本                    毛利率(%)
    分行业
                                    3,451,078,694.95               3,352,568,602.12                             2.85
    冶炼
    采矿                              845,228,294.31                 363,624,950.64                            56.98
    合并抵消                          538,656,119.70                 538,656,119.70
    合计                            3,757,650,869.56               3,177,537,433.06                            15.44
    分产品
    黄金                            3,209,125,092.58               2,931,349,952.57                             8.66
    铜                                455,007,575.94                 191,486,591.83                            57.92
    
        3.1.2公司经营的季节性或周期性特征
        □适用√不适用
        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
        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
        报告期内与日常经营相关的关联交易
        (1)购买商品、接受劳务的重大关联交易(1-9月份)
    
                                                                                                     单位:元币种:人民币
                                                              关联交易           关联交易                       占同类交易金
     关联方名称                          关联交易内容                                         关联交易金额
                                                              定价原则           价格                           额的比例(%)
     山西大同黄金矿业有限责任公司        购买成品金           执行市场价格        市场价格     19,768,595.57              5.65
     中国黄金集团公司                    购买成品金           执行市场价格        市场价格        123,092.32              0.04
     辽宁黄金公司新都                    购买成品金           执行市场价格        市场价格     18,379,258.00              5.25
     秦岭金矿                            购买原料             执行市场价格        市场价格     18,714,764.30              5.35
     辽宁黄金公司排山楼金矿              购买成品金           执行市场价格        市场价格    124,604,689.00             35.60
                                         为公司提供生产辅
     河南中原黄金实业发展中心            助、生活后勤等必     执行市场价格        市场价格      4,113,115.27             48.77
                                         不可少的服务
                                         为公司提供生产辅
     河北峪耳崖黄金实业发展中心          助、生活后勤等必     执行市场价格        市场价格      3,385,762.00             40.14
                                         不可少的服务
                                         为公司提供生产辅
     陕西东桐峪黄金实业有限公司          助、生活后勤等必     执行市场价格        市场价格        935,000.00             11.09
                                         不可少的服务
    
        (2)销售商品、提供劳务的重大关联交易
    
                                                                                                     单位:元币种:人民币
                                                   关联交易           关联交易                    占同类交易金额的
     关联方名称             关联交易内容                                          关联交易金额
                                                   定价原则           价格                        比例(%)
     中国黄金集团公司       提供黄金加工劳务       执行市场价格       市场价格      279,494.35                       44.99
    
        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说明
        √适用□不适用
        经谨慎测算,预计公司全年的累计净利润较上年同期增长100%以上。主要原因是得益于2006年全年黄金和铜的市场价格与去年同期相比涨幅较大,公司今年1-9月份净利润同比增长161%,并已经超过去年全年净利润100%。
        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
        3.7公司原非流通股东在股权分置改革过程中做出的特殊承诺及其履行情况
        √适用□不适用
    
          股东名称                               特殊承诺                             承诺履行情况
                          持有中金黄金的原非流通股自获得上市流通权之日起,在36
                                                                                   严格履行承诺
                          个月内不上市交易或转让
                                                                                   2005年度利润分配
                          从2005年至2007年度,将在中金黄金股东大会上提议并赞
                                                                                   已实施完毕,超过
                          同公司以现金分红方式进行分配,且现金分红比例将不低于
                                                                                   当年实现可分配利
     中国黄金集团公司     当年实现可分配利润(不计年初未分配利润)的60%
                                                                                   润的60%
                          中国黄金集团公司将根据发展战略一如既往地积极支持中金
                                                                                   一如既往
                          黄金股份公司发展
                          在国家相关政策法规出台后,中国黄金集团公司将支持中金     国家相关政策法规
                          黄金实施管理层股权激励计划                               还未出台
    
        3.8截止本次季报公告日,未进入股改程序公司的股改工作时间安排说明
        □适用√不适用
        截止本次季报公告日,未进入股改程序公司的相关说明
        □适用√不适用
        中金黄金股份有限公司
        法定代表人:宋鑫
        2006年10月28日
        4附录
    
                                                           资产负债表
                                                       2006年9月30日
    编制单位:中金黄金股份有限公司
                                                                            单位:元币种:人民币审计类型:未经审计
                                                                  合并                                    母公司
                       项目
                                                      期末数               期初数              期末数               期初数
     流动资产:
     货币资金                                       308,338,263.07       221,096,857.02       133,090,194.74      150,077,655.48
     短期投资                                                                200,000.00
     应收票据                                         7,333,977.58         4,912,916.14         4,057,323.28          960,000.00
     应收股利                                                    0                              1,725,272.71
     应收利息
     应收账款                                        18,047,769.57         5,928,921.35         2,544,534.12        3,381,556.88
     其他应收款                                      71,478,374.88        82,829,541.46        44,989,263.54       67,435,755.02
     预付账款                                       181,617,134.95        75,564,504.65       120,468,247.64       56,890,968.10
     应收补贴款
     存货                                           470,727,657.96       323,980,808.56       376,823,836.47      271,911,733.69
     待摊费用                                         1,825,803.99         1,216,913.36           404,009.68          269,092.69
     一年内到期的长期债权投资
     其他流动资产
     流动资产合计                                 1,059,368,982.00       715,730,462.54       684,102,682.18      550,926,761.86
     长期投资:
     长期股权投资                                    59,242,131.15        64,936,148.09       334,093,902.08      295,790,887.06
     长期债权投资                                                0                    0                    0                   0
     长期投资合计                                    59,242,131.15        64,936,148.09       334,093,902.08      295,790,887.06
     其中:合并价差                                              0                    0                    0                   0
     其中:股权投资差额
     固定资产:
     固定资产原价                                 1,124,446,800.50     1,100,396,224.93       458,112,252.28      461,711,888.88
     减:累计折旧                                   480,316,003.42       414,171,966.92       201,521,965.12      189,152,831.58
     固定资产净值                                  644,130,797.08      686,224,258.01       256,590,287.16       272,559,057.30
     减:固定资产减值准备                             5,492,684.22         6,422,982.39         1,958,378.51        2,888,676.68
     固定资产净额                                   638,638,112.86       679,801,275.62       254,631,908.65      269,670,380.62
     工程物资                                         3,192,717.98         1,959,477.22         1,399,950.74          757,169.92
     在建工程                                       156,189,495.67        67,141,061.10       113,950,412.20       36,413,940.73
     固定资产清理                                                                     0                    0                   0
     固定资产合计                                   798,020,326.51       748,901,813.94       369,982,271.59      306,841,491.27
     无形资产及其他资产:
     无形资产                                       158,346,468.19       167,992,093.99        59,381,108.42       62,867,052.06
     长期待摊费用                                    18,848,246.82        28,158,066.97           746,790.75        2,040,693.42
     其他长期资产                                       744,799.78                                         0                   0
     无形资产及其他资产合计                         177,939,514.79       196,150,160.96        60,127,899.17       64,907,745.48
     递延税项:
     递延税款借项                                                                     0                    0                   0
     资产总计                                     2,094,570,954.45     1,725,718,585.53     1,448,306,755.02    1,218,466,885.67
     流动负债:
     短期借款                                      297,424,000.00       263,370,000.00      205,000,000.00       175,000,000.00
     应付票据                                                    0                    0
     应付账款                                       218,206,003.14       130,397,169.49       236,579,563.59       98,720,660.61
     预收账款                                       119,152,971.26        91,773,646.23        56,206,172.81       73,141,539.71
     应付工资                                        23,176,399.06        25,773,147.06        10,096,602.08       14,343,371.49
     应付福利费                                       7,549,729.52         6,715,957.80         2,857,523.01        2,809,306.50
     应付股利                                                                343,000.00
     应交税金                                       145,156,692.56        59,326,712.47         5,973,374.80       10,536,153.94
     其他应交款                                      17,073,473.70        13,947,988.86         5,310,244.30        4,160,340.88
     其他应付款                                     138,006,664.12       146,580,122.62        22,659,542.91       17,877,622.56
     预提费用                                        33,206,837.12        21,877,360.64        10,204,092.24        9,942,508.76
     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                                   998,952,770.48       760,105,105.17       554,887,115.74      406,531,504.45
     长期负债:
     长期借款                                        40,339,634.29        20,000,000.00        20,000,000.00       20,000,000.00
     应付债券                                                                                              0                   0
     长期应付款                                                                                            0                   0
     专项应付款                                     15,200,000.00        13,500,000.00        4,800,000.00         4,800,000.00
     其他长期负债                                                0                    0                    0
     长期负债合计                                    55,539,634.29        33,500,000.00        24,800,000.00       24,800,000.00
     递延税项:
     递延税款贷项                                                0                    0                    0                   0
     负债合计                                     1,054,492,404.77       793,605,105.17       579,687,115.74      431,331,504.45
     少数股东权益                                   168,428,618.41       143,268,812.66                    0                   0
     所有者权益(或股东权益):
     实收资本(或股本)                             280,000,000.00       280,000,000.00       280,000,000.00      280,000,000.00
     减:已归还投资                                              0                    0                    0                   0
     实收资本(或股本)净额                         280,000,000.00       280,000,000.00       280,000,000.00      280,000,000.00
     资本公积                                       386,310,464.61       386,310,464.61       386,310,464.61      386,310,464.61
     盈余公积                                        57,494,882.78        57,494,882.78        47,158,291.32       47,158,291.32
     其中:法定公益金                                27,417,873.55        27,417,873.55        23,579,145.66       23,579,145.66
     未分配利润                                     147,844,583.88        65,039,320.31       155,150,883.35       73,666,625.29
     拟分配现金股利
     外币报表折算差额
     减:未确认投资损失
     所有者权益(或股东权益)合计                  871,649,931.27       788,844,667.70      868,619,639.28       787,135,381.22
     负债和所有者权益(或股东权益)总计           2,094,570,954.45     1,725,718,585.53     1,448,306,755.02    1,218,466,885.67
    公司法定代表人:宋鑫                      主管会计工作负责人:麻伯平                          会计机构负责人:魏浩水
                                                现金流量表
                                              2006年1-9月
    编制单位:中金黄金股份有限公司
                                                            单位:元币种:人民币审计类型:未经审计
                              项目                                  合并数              母公司数
     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                                4,133,409,901.99    3,658,538,809.21
     收到的税费返还                                                             0                   0
     收到的其他与经营活动有关的现金                                 87,583,091.51       20,293,926.95
     现金流入小计                                               4,220,992,993.50     3,678,832,736.16
     购买商品、接受劳务支付的现金                               3,466,997,262.93     3,467,448,695.49
     支付给职工以及为职工支付的现金                               138,678,257.53        56,760,822.51
     支付的各项税费                                               135,972,911.42        57,591,139.33
     支付的其他与经营活动有关的现金                               154,198,236.88        54,506,720.58
     现金流出小计                                               3,895,846,668.76     3,636,307,377.91
     经营活动产生的现金流量净额                                    325,146,324.74       42,525,358.25
     二、投资活动产生的现金流量:
     收回投资所收到的现金                                              497,312.03                   0
     其中:出售子公司收到的现金
     取得投资收益所收到的现金                                          96,959.43        71,493,312.80
     处置固定资产、无形资产和其他长期资产而收回的现金               1,091,740.00            26,000.00
     收到的其他与投资活动有关的现金                                   400,000.00                    0
     现金流入小计                                                   2,086,011.46        71,519,312.80
     购建固定资产、无形资产和其他长期资产所支付的现金              149,084,140.29       77,809,960.73
     投资所支付的现金                                                  300,000.00       16,000,000.00
     支付的其他与投资活动有关的现金                                    991,971.65                   0
     现金流出小计                                                  150,376,111.94       93,809,960.73
     投资活动产生的现金流量净额                                   -148,290,100.48      -22,290,647.93
     三、筹资活动产生的现金流量:
     吸收投资所收到的现金                                           4,000,000.00                    0
     其中:子公司吸收少数股东权益性投资收到的现金
     借款所收到的现金                                              277,000,000.00      155,000,000.00
     收到的其他与筹资活动有关的现金                                  1,520,511.38          265,457.50
     现金流入小计                                                 282,520,511.38       155,265,457.50
     偿还债务所支付的现金                                         237,499,760.00       125,000,000.00
     分配股利、利润或偿付利息所支付的现金                         133,494,394.88        67,319,921.73
     其中:支付少数股东的股利
     支付的其他与筹资活动有关的现金                                  1,141,174.71          167,706.83
     其中:子公司依法减资支付给少数股东的现金
     现金流出小计                                                 372,135,329.59       192,487,628.56
     筹资活动产生的现金流量净额                                    -89,614,818.21      -37,222,171.06
     四、汇率变动对现金的影响
     五、现金及现金等价物净增加额                                   87,241,406.05      -16,987,460.74
     补充材料
     1、将净利润调节为经营活动现金流量:
     净利润                                                        144,405,263.57      143,084,258.06
     加:少数股东损益(亏损以“-”号填列)                            92,205,321.08                   0
     减:未确认的投资损失
     加:计提的资产减值准备                                         12,251,704.51        4,131,686.47
     固定资产折旧                                                   71,775,671.94       17,047,027.71
     无形资产摊销                                                   12,118,505.80        3,485,943.64
     长期待摊费用摊销                                               10,207,428.95        1,293,902.67
     待摊费用减少(减:增加)                                         -608,890.63         -134,916.99
     预提费用增加(减:减少)                                       11,329,476.48          261,583.48
     处理固定资产、无形资产和其他长期资产的损失(减:收益)               529,275.99          230,254.28
     固定资产报废损失                                                2,092,993.60        2,092,993.60
     财务费用                                                       12,736,532.64        7,317,454.31
     投资损失(减:收益)                                            5,599,745.49      -95,521,600.53
     递延税款贷项(减:借项)                                                   0                   0
     存货的减少(减:增加)                                       -135,276,682.79      -88,405,738.80
     经营性应收项目的减少(减:增加)                                -97,706,013.62      -51,287,291.92
     经营性应付项目的增加(减:减少)                                183,485,991.73       98,929,802.27
     其他                                                                       0                   0
     经营活动产生的现金流量净额                                    325,146,324.74       42,525,358.25
     2.不涉及现金收支的投资和筹资活动:
     债务转为资本                                                               0                   0
     一年内到期的可转换公司债券                                                 0                   0
     融资租入固定资产                                                           0                   0
     3、现金及现金等价物净增加情况:
     现金的期末余额                                                308,338,263.07      133,090,194.74
     减:现金的期初余额                                            221,096,857.02      150,077,655.48
     加:现金等价物的期末余额                                                   0                   0
     减:现金等价物的期初余额                                                   0                   0
     现金及现金等价物净增加额                                       87,241,406.05      -16,987,460.74
    公司法定代表人:宋鑫              主管会计工作负责人:麻伯平                会计机构负责人:魏浩水

首页财经股票股评个股基金行情数据银行外汇债券信托期货保险理财房产爱股爱基论坛博客大赛
金融界-股票频道设定金融界为浏览器首页 个股档案-金融界