新闻源 财富源

2019年10月21日 星期一

博汇纸业(600966)公告正文

山东博汇纸业股份有限公司2005年第三季度报告

公告日期:2005-10-31


                   山东博汇纸业股份有限公司2005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、准确性和完整性负个别及连带责任

        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公司负责人杨延良,主管会计工作负责人高俊兰,会计机构负责人(会计主管
人员)金文娟声明:保证本季度报告中财务报告的真实、完整。
§2 公司基本情况简介
2.1 公司基本信息
股票简称          博汇纸业          变更前简称(如有)                           
股票代码                                                                 600966
                                          董事会秘书             证券事务代表  
姓名                                            杨升                   杨国栋  
联系地址                      桓台县马桥镇工业路北首   桓台县马桥镇工业路北首  
电话                                    0533-8538020             0533-8538020  
传真                                    0533-8538020             0533-8538020  
电子信箱                               zqb@bohui.com            zqb@bohui.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 
                                      本报告期末             上年度期末          度期末增减(%)  
总资产(元)                           3,165,581,022.89            2,748,016,812.45              15.2
股东权益(不含少数股东权                                                                            
益)(元)                              1,226,127,434.20            1,158,875,379.85               5.8
每股净资产(元)                                   5.68                        6.44             -11.8
调整后的每股净资产(元)                           5.68                        6.44             -11.8
                                                                                   本报告期比上年同
                                             报告期            年初至报告期期末      期增减(%)  
每股收益(元)                                     0.16                        0.39                60
净资产收益率(%)                                   2.9                         6.9  增加1.26个百分点
扣除非经常性损益后的净资                                                                           
产收益率(%)                                      2.98                        7.06  增加1.34个百分点
非经常性损益项目                                                                         金额(元)  
处置除公司产品外的其他资产产生的损益                                                   1,845,050.23
扣除资产减值准备后的其他各项营业外收入、支出                                             100,474.28
扣除子公司发生额中不属于本公司的份额                                                      75,882.24
所得税影响数                                                                             -58,197.65
合计                                                                                   1,963,209.10
2.2.2 利润表
单位:元  币种:人民币审计类型:未经审计
                                        合并              
           项目                 本期数       上年同期数   
                               (7-9月)        (7-9月)     
一、主营业务收入             605,611,392.05 379,558,245.50
减:主营业务成本             495,714,590.03 311,973,626.81
主营业务税金及附加             1,386,232.83   1,132,868.44
二、主营业务利润(亏损以“-                               
”号填列)                   108,510,569.19  66,451,750.25
加:其他业务利润(亏损以“-                               
”号填列)                     1,029,339.46     142,776.70
减: 营业费用                  20,283,204.22  22,922,770.31
管理费用                      12,766,028.63  10,017,640.30
财务费用                      21,465,711.85   5,190,391.70
三、营业利润(亏损以“-”号                               
填列)                        55,024,963.95  28,463,724.64
加:投资收益(损失以“-”号                               
填列)                                                    
补贴收入                                                  
营业外收入                        93,564.85      38,390.00
减:营业外支出                 1,130,440.12      36,505.36
四、利润总额(亏损总额以“-                               
”号填列)                    53,988,088.68  28,465,609.28
减:所得税                    17,816,069.29   9,393,651.06
减:少数股东损益                 658,515.36     333,783.43
加:未确认投资损失(合并报表                               
填列)                                                     
五、净利润(亏损以“-”号填                               
列)                          35,513,504.03  18,738,174.79
                                       母公司              
           项目                 本期数        上年同期数   
                               (7-9月)         (7-9月)     
一、主营业务收入              503,057,413.89 273,127,501.57
减:主营业务成本              404,140,494.86 217,687,483.60
主营业务税金及附加              1,285,047.11     942,853.05
二、主营业务利润(亏损以“-                                
”号填列)                     97,631,871.92  54,497,164.92
加:其他业务利润(亏损以“-                                
”号填列)                      1,029,339.46     283,149.36
减: 营业费用                   15,631,552.04  16,335,761.02
管理费用                       12,415,278.34   9,681,640.91
财务费用                       18,021,844.56   1,506,258.29
三、营业利润(亏损以“-”号                                
填列)                         52,592,536.44  27,256,654.06
加:投资收益(损失以“-”号                                
填列)                            987,773.04     500,675.16
补贴收入                                                   
营业外收入                         66,657.27               
减:营业外支出                  1,128,251.93      36,505.36
四、利润总额(亏损总额以“-                                
”号填列)                     52,518,714.82  27,720,823.86
减:所得税                     17,005,210.79   8,982,649.07
减:少数股东损益                                           
加:未确认投资损失(合并报表                                
填列)                                                      
五、净利润(亏损以“-”号填                                
列)                           35,513,504.03  18,738,174.79
单位:元  币种:人民币审计类型:未经审计
                                        合并                
          项目                 本期数         上年同期数    
                              (1-9月)          (1-9月)      
一、主营业务收入           1,845,855,506.15 1,027,382,972.65
减:主营业务成本           1,541,527,992.93   829,581,539.04
主营业务税金及附加             5,197,723.41     3,070,636.05
二、主营业务利润(亏损以                                    
“-”号填列)                299,129,789.81   194,730,797.56
加:其他业务利润(亏损以                                    
“-”号填列)                  2,151,072.21       592,173.59
减: 营业费用                  74,212,046.34    64,376,145.01
管理费用                      34,561,424.75    30,161,961.17
财务费用                      61,693,988.20    22,202,403.90
三、营业利润(亏损以“-”                                   
号填列)                     130,813,402.73    78,582,461.07
加:投资收益(损失以“-”                                   
号填列)                                                    
补贴收入                                                    
营业外收入                       462,103.67        67,390.00
减:营业外支出                 2,407,628.18       753,332.63
四、利润总额(亏损总额以                                    
“-”号填列)                128,867,878.22    77,896,518.44
减:所得税                    42,534,891.31    25,705,851.08
减:少数股东损益               1,730,932.56     1,202,370.27
加:未确认投资损失(合并报                                   
表填列)                                                     
五、净利润(亏损以“-”号                                   
填列)                        84,602,054.35    50,988,297.09
                                       母公司               
          项目                 本期数         上年同期数    
                              (1-9月)          (1-9月)      
一、主营业务收入           1,506,909,160.60   718,535,970.65
减:主营业务成本           1,243,321,036.15   558,287,296.44
主营业务税金及附加             4,287,051.92     2,294,747.05
二、主营业务利润(亏损以                                    
“-”号填列)                259,301,072.53   157,953,927.16
加:其他业务利润(亏损以                                    
“-”号填列)                  2,151,072.21       966,495.46
减: 营业费用                  53,424,157.36    43,883,582.70
管理费用                      33,420,732.50    29,143,706.69
财务费用                      50,075,524.06    11,760,171.82
三、营业利润(亏损以“-”                                   
号填列)                     124,531,730.82    74,132,961.41
加:投资收益(损失以“-”                                   
号填列)                       2,596,398.86     1,803,555.41
补贴收入                                                    
营业外收入                       187,273.07        29,000.00
减:营业外支出                 2,322,503.17       751,899.19
四、利润总额(亏损总额以                                    
“-”号填列)                124,992,899.58    75,213,617.63
减:所得税                    40,390,845.23    24,225,320.54
减:少数股东损益                                            
加:未确认投资损失(合并报                                   
表填列)                                                     
五、净利润(亏损以“-”号                                   
填列)                        84,602,054.35    50,988,297.09
2.3 报告期末股东总数及前十名流通股股东持股表(非G股公司)
单位:股
    报告期末股东总数(户)                           25,075                     
前十名流通股股东持股情况                                                        
股东名称(全称)                   期末持有流通股的数量   种类(A、B、H股或其它) 
汉盛证券投资基金                              3,008,291                     A股 
中国银行-金鹰成份股优选证券投资                                                 
基金                                            685,854                     A股 
田玉琴                                          570,680                     A股 
胡丹                                            563,100                     A股 
交通银行-金鹰中小盘精选证券投资                                                 
基金                                            561,760                     A股 
王晓丽                                          437,500                     A股 
郭太彬                                          434,240                     A股 
魏娜                                            432,600                     A股 
李强                                            429,549                     A股 
李玉王真                                        384,840                     A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
    本报告期内公司文化纸、卡纸成本较上一报告期下降,毛利率分别提高了1.05
、0.99个百分点。销售部门继续拓展国际市场,进料加工方式出口量比上一报告期
升高了23.54%。制浆工程项目于报告期发挥效益,有效的降低了文化纸、卡纸的成
本。
    报告期内公司实现主营业务收入605,611,392.05元,比去年同期增长了59.56%
。主要是报告期增加了白卡纸收入22,956万元。实现净利润35,513,504.03元,比
去年同期增长了89.52%。
截至报告期末,累计实现销售收入1,845,855,506.15元,比去年同期增长了79.67
%,累计实现净利润84,602,054.35元,比去年同期增长了65.92%。
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                                                      
文化纸            785,469,472.58  625,407,097.20       20.38
白卡纸            721,439,688.02  617,913,938.95       14.35
包装纸            338,946,345.55  298,206,956.78       12.02
分产品                                                      
书写纸            742,407,447.94  589,536,520.83       20.59
白卡纸            721,439,688.02  617,913,938.95       14.35
牛皮箱板纸        304,098,957.02  269,214,518.28       11.47
其中:关联交易                  0               0           0
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
                        2005年7-9月                 2005年1-6月         
     项目                                                               
                     金额      占利润总额%       金额      占利润总额%  
主营业务利润     108,510,569.19       200.99 190,619,220.62       254.56
其他业务利润       1,029,339.46         1.91   1,121,732.75          1.5
期间费用          54,514,944.70       100.98 115,952,514.59       154.85
投资收益                                                                
补贴收入                                                                
营业外收支净额    -1,036,875.27        -1.92    -908,649.24        -1.21
     项目        增减  
                (%)  
主营业务利润     -21.04
其他业务利润      27.33
期间费用         -34.79
投资收益               
补贴收入               
营业外收支净额   -58.68
    (1)主营业务利润总额的比例较前一报告期降低的原因是本报告期利润总额
由于其他业务利润的增大、期间费用的降低增幅大,稀释了主营业务利润占比。本
报告期主营业务利润率较上一报告期升高了2.87%。
    (2)其他业务利润占利润总额的比例较前一报告期升高的原因是本报告期出
售自产化机浆致使其他业务利润增大。
    (3)期间费用占利润总额的比例较前一报告期降低的原因是营业费用运费的
减少。
    (4)营业外收支净额占利润总额的比例较前一报告期增大的原因是本报告期
清理了一条制浆线发生清理损失。
    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
     (1)公司股票首次募集资金项目-年产20万吨高档包装纸板于2004年10月份投
产,本年度产品产量有大幅增长。
    (2)制浆项目顺利投产并发挥效益,替代了进口化机浆,有效的降低了文化
纸、卡纸的成本。
    (3)拓展国际市场,采用进料加工、来料加工贸易方式出口产品,增大了利
润空间,同时降低了运输成本。
    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(
G股公司)
    □适用√不适用
    公司名称: 山东博汇纸业股份有限公司
    法定代表人:  杨延良
    日期: 2005年10月28日
§4 附录
资产负债表
2005年9月30日
编制单位:山东博汇纸业股份有限公司
单位:元  币种:人民币审计类型:未经审计
                                         合并                
          项目                                               
                               期末数           期初数       
流动资产:                                                   
货币资金                      110,516,481.93    54,921,704.32
短期投资                                                     
应收票据                       33,970,917.98       503,537.66
应收股利                                                     
应收利息                                                     
应收账款                      388,510,632.04   271,805,004.23
其他应收款                     24,269,472.32    16,597,784.56
预付账款                       83,256,524.18    53,227,145.98
应收补贴款                                                   
存货                          508,878,323.98   395,766,686.50
待摊费用                          640,479.03       380,504.66
一年内到期的长期债权投资                                     
其他流动资产                                                 
流动资产合计                1,150,042,831.46   793,202,367.91
长期投资:                                                   
长期股权投资                                                 
长期债权投资                                                 
长期投资合计                                                 
其中:合并价差                                               
其中:股权投资差额                                           
固定资产:                                                   
固定资产原价                2,260,584,806.75 1,991,715,905.12
减:累计折旧                  295,063,396.74   206,655,051.37
固定资产净值                1,965,521,410.01 1,785,060,853.75
减:固定资产减值准备              179,502.32       287,424.19
固定资产净额                1,965,341,907.69 1,784,773,429.56
工程物资                                        54,206,024.35
在建工程                       13,841,630.93    79,393,465.22
固定资产清理                                                 
固定资产合计                1,979,183,538.62 1,918,372,919.13
无形资产及其他资产:                                         
无形资产                       33,717,487.96    33,531,550.40
长期待摊费用                    2,637,164.85     2,909,975.01
其他长期资产                                                 
无形资产及其他资产合计         36,354,652.81    36,441,525.41
递延税项:                                                   
递延税款借项                                                 
资产总计                    3,165,581,022.89 2,748,016,812.45
流动负债:                                                   
短期借款                      588,693,660.53   297,250,547.35
应付票据                                                     
应付账款                      338,666,557.60   300,168,669.78
预收账款                       35,639,674.17    21,043,433.93
应付工资                       12,896,768.30                 
应付福利费                     16,707,185.70    15,207,089.18
应付股利                           49,513.02                 
应交税金                       25,198,507.12    11,621,231.65
其他应交款                        161,756.83     1,048,940.38
其他应付款                     12,465,067.19    25,470,453.60
预提费用                          549,457.96     2,636,559.02
预计负债                                                     
一年内到期的长期负债          281,000,000.00    61,000,000.00
其他流动负债                                                 
流动负债合计                1,312,028,148.42   735,446,924.89
长期负债:                                                   
长期借款                      586,040,000.00   814,040,000.00
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                  586,040,000.00   814,040,000.00
递延税项:                                                   
递延税款贷项                                                 
负债合计                    1,898,068,148.42 1,549,486,924.89
少数股东权益                   41,385,440.27    39,654,507.71
所有者权益(或股东权                                         
益):                                                       
实收资本(或股本)            216,000,000.00   180,000,000.00
减:已归还投资                                               
实收资本(或股本)净额        216,000,000.00   180,000,000.00
资本公积                      669,896,145.78   705,246,145.78
盈余公积                       62,647,582.64    62,647,582.64
其中:法定公益金               15,661,895.66    15,661,895.66
未分配利润                    277,583,705.78   210,981,651.43
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                        1,226,127,434.20 1,158,875,379.85
负债和所有者权益(或股东                                     
权益)总计                  3,165,581,022.89 2,748,016,812.45
                                         母公司                
          项目                                                 
                                期末数            期初数       
流动资产:                                                     
货币资金                       102,664,556.45     37,305,435.99
短期投资                                                       
应收票据                        15,579,923.82                  
应收股利                                                       
应收利息                                                       
应收账款                       319,024,662.37    197,150,213.43
其他应收款                      22,408,937.86     12,513,092.72
预付账款                        39,817,717.57     49,168,456.35
应收补贴款                                                     
存货                           450,990,367.86    354,327,677.44
待摊费用                           449,088.73        225,357.40
一年内到期的长期债权投资                                       
其他流动资产                                                   
流动资产合计                   950,935,254.66    650,690,233.33
长期投资:                                                     
长期股权投资                    62,078,160.42     59,481,761.56
长期债权投资                                                   
长期投资合计                    62,078,160.42     59,481,761.56
其中:合并价差                                                 
其中:股权投资差额                                             
固定资产:                                                     
固定资产原价                 2,014,526,248.26  1,745,944,687.64
减:累计折旧                   246,733,081.09    170,374,825.74
固定资产净值                 1,767,793,167.17  1,575,569,861.90
减:固定资产减值准备               179,502.32        287,424.19
固定资产净额                 1,767,613,664.85  1,575,282,437.71
工程物资                                          54,206,024.35
在建工程                        13,200,541.25     79,393,465.22
固定资产清理                                                   
固定资产合计                 1,780,814,206.10  1,708,881,927.28
无形资产及其他资产:                                           
无形资产                        33,717,487.96     33,531,550.40
长期待摊费用                     2,637,164.85      2,909,975.01
其他长期资产                                                   
无形资产及其他资产合计          36,354,652.81     36,441,525.41
递延税项:                                                     
递延税款借项                                                   
资产总计                     2,830,182,273.99  2,455,495,447.58
流动负债:                                                     
短期借款                       529,733,660.53    266,290,547.35
应付票据                                                       
应付账款                       277,597,757.52    259,835,231.34
预收账款                        32,443,913.23     16,955,589.49
应付工资                        12,004,918.30                  
应付福利费                      14,837,142.49     13,450,224.28
应付股利                            49,513.02                  
应交税金                        22,100,138.86      8,563,558.08
其他应交款                         161,756.83        859,436.40
其他应付款                      18,609,923.65     22,261,682.00
预提费用                           516,115.36      2,403,798.79
预计负债                                                       
一年内到期的长期负债           281,000,000.00     30,000,000.00
其他流动负债                                                   
流动负债合计                 1,189,054,839.79    620,620,067.73
长期负债:                                                     
长期借款                       415,000,000.00    676,000,000.00
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                   415,000,000.00    676,000,000.00
递延税项:                                                     
递延税款贷项                                                   
负债合计                     1,604,054,839.79  1,296,620,067.73
少数股东权益                                                   
所有者权益(或股东权                                           
益):                                                         
实收资本(或股本)             216,000,000.00    180,000,000.00
减:已归还投资                                                 
实收资本(或股本)净额         216,000,000.00    180,000,000.00
资本公积                       669,896,145.78    705,246,145.78
盈余公积                        61,467,644.04     61,467,644.04
其中:法定公益金                15,366,911.01     15,366,911.01
未分配利润                     278,763,644.38    212,161,590.03
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                         1,226,127,434.20  1,158,875,379.85
负债和所有者权益(或股东                                       
权益)总计                   2,830,182,273.99  2,455,495,447.58
公司法定代表人: 杨延良    主管会计工作负责人: 高俊兰    会计机构负责人: 
金文娟
利润表
单位:元  币种:人民币审计类型:未经审计
                                        合并              
           项目                 本期数       上年同期数   
                               (7-9月)        (7-9月)     
一、主营业务收入             605,611,392.05 379,558,245.50
减:主营业务成本             495,714,590.03 311,973,626.81
主营业务税金及附加             1,386,232.83   1,132,868.44
二、主营业务利润(亏损以“-                               
”号填列)                   108,510,569.19  66,451,750.25
加:其他业务利润(亏损以“-                               
”号填列)                     1,029,339.46     142,776.70
减: 营业费用                  20,283,204.22  22,922,770.31
管理费用                      12,766,028.63  10,017,640.30
财务费用                      21,465,711.85   5,190,391.70
三、营业利润(亏损以“-”号                               
填列)                        55,024,963.95  28,463,724.64
加:投资收益(损失以“-”号                               
填列)                                                    
补贴收入                                                  
营业外收入                        93,564.85      38,390.00
减:营业外支出                 1,130,440.12      36,505.36
四、利润总额(亏损总额以“-                               
”号填列)                    53,988,088.68  28,465,609.28
减:所得税                    17,816,069.29   9,393,651.06
减:少数股东损益                 658,515.36     333,783.43
加:未确认投资损失(合并报表                               
填列)                                                     
五、净利润(亏损以“-”号填                               
列)                          35,513,504.03  18,738,174.79
加:年初未分配利润                                        
其他转入                                                  
六、可供分配的利润            35,513,504.03  18,738,174.79
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(合并                               
报表填列)                                                 
提取储备基金                                              
提取企业发展基金                                          
利润归还投资                                              
七、可供股东分配的利润        35,513,504.03  18,738,174.79
减:应付优先股股利                                        
提取任意盈余公积                                          
应付普通股股利                                            
转作股本的普通股股利                                      
八、未分配利润(未弥补亏损以                               
“-”号填列)                  35,513,504.03  18,738,174.79
                                       母公司              
           项目                 本期数       上年同期数    
                               (7-9月)        (7-9月)      
一、主营业务收入             503,057,413.89  273,127,501.57
减:主营业务成本             404,140,494.86  217,687,483.60
主营业务税金及附加             1,285,047.11      942,853.05
二、主营业务利润(亏损以“-                                
”号填列)                    97,631,871.92   54,497,164.92
加:其他业务利润(亏损以“-                                
”号填列)                     1,029,339.46      283,149.36
减: 营业费用                  15,631,552.04   16,335,761.02
管理费用                      12,415,278.34    9,681,640.91
财务费用                      18,021,844.56    1,506,258.29
三、营业利润(亏损以“-”号                                
填列)                        52,592,536.44   27,256,654.06
加:投资收益(损失以“-”号                                
填列)                           987,773.04      500,675.16
补贴收入                                                   
营业外收入                        66,657.27                
减:营业外支出                 1,128,251.93       36,505.36
四、利润总额(亏损总额以“-                                
”号填列)                    52,518,714.82   27,720,823.86
减:所得税                    17,005,210.79    8,982,649.07
减:少数股东损益                                           
加:未确认投资损失(合并报表                                
填列)                                                      
五、净利润(亏损以“-”号填                                
列)                          35,513,504.03   18,738,174.79
加:年初未分配利润                                         
其他转入                                                   
六、可供分配的利润            35,513,504.03   18,738,174.79
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(合并                                
报表填列)                                                  
提取储备基金                                               
提取企业发展基金                                           
利润归还投资                                               
七、可供股东分配的利润        35,513,504.03   18,738,174.79
减:应付优先股股利                                         
提取任意盈余公积                                           
应付普通股股利                                             
转作股本的普通股股利                                       
八、未分配利润(未弥补亏损以                                
“-”号填列)                  35,513,504.03   18,738,174.79
单位:元  币种:人民币审计类型:未经审计
                                        合并                
          项目                 本期数         上年同期数    
                              (1-9月)          (1-9月)      
一、主营业务收入           1,845,855,506.15 1,027,382,972.65
减:主营业务成本           1,541,527,992.93   829,581,539.04
主营业务税金及附加             5,197,723.41     3,070,636.05
二、主营业务利润(亏损以                                    
“-”号填列)                299,129,789.81   194,730,797.56
加:其他业务利润(亏损以                                    
“-”号填列)                  2,151,072.21       592,173.59
减: 营业费用                  74,212,046.34    64,376,145.01
管理费用                      34,561,424.75    30,161,961.17
财务费用                      61,693,988.20    22,202,403.90
三、营业利润(亏损以“-”                                   
号填列)                     130,813,402.73    78,582,461.07
加:投资收益(损失以“-”                                   
号填列)                                                    
补贴收入                                                    
营业外收入                       462,103.67        67,390.00
减:营业外支出                 2,407,628.18       753,332.63
四、利润总额(亏损总额以                                    
“-”号填列)                128,867,878.22    77,896,518.44
减:所得税                    42,534,891.31    25,705,851.08
减:少数股东损益               1,730,932.56     1,202,370.27
加:未确认投资损失(合并报                                   
表填列)                                                     
五、净利润(亏损以“-”号                                   
填列)                        84,602,054.35    50,988,297.09
加:年初未分配利润                                          
其他转入                                                    
六、可供分配的利润            84,602,054.35    50,988,297.09
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(合                                   
并报表填列)                                                 
提取储备基金                                                
提取企业发展基金                                            
利润归还投资                                                
七、可供股东分配的利润        84,602,054.35    50,988,297.09
减:应付优先股股利                                          
提取任意盈余公积                                            
应付普通股股利                                              
转作股本的普通股股利                                        
八、未分配利润(未弥补亏损                                   
以“-”号填列)                84,602,054.35    50,988,297.09
                                       母公司               
          项目                 本期数         上年同期数    
                              (1-9月)          (1-9月)      
一、主营业务收入           1,506,909,160.60   718,535,970.65
减:主营业务成本           1,243,321,036.15   558,287,296.44
主营业务税金及附加             4,287,051.92     2,294,747.05
二、主营业务利润(亏损以                                    
“-”号填列)                259,301,072.53   157,953,927.16
加:其他业务利润(亏损以                                    
“-”号填列)                  2,151,072.21       966,495.46
减: 营业费用                  53,424,157.36    43,883,582.70
管理费用                      33,420,732.50    29,143,706.69
财务费用                      50,075,524.06    11,760,171.82
三、营业利润(亏损以“-”                                   
号填列)                     124,531,730.82    74,132,961.41
加:投资收益(损失以“-”                                   
号填列)                       2,596,398.86     1,803,555.41
补贴收入                                                    
营业外收入                       187,273.07        29,000.00
减:营业外支出                 2,322,503.17       751,899.19
四、利润总额(亏损总额以                                    
“-”号填列)                124,992,899.58    75,213,617.63
减:所得税                    40,390,845.23    24,225,320.54
减:少数股东损益                                            
加:未确认投资损失(合并报                                   
表填列)                                                     
五、净利润(亏损以“-”号                                   
填列)                        84,602,054.35    50,988,297.09
加:年初未分配利润                                          
其他转入                                                    
六、可供分配的利润            84,602,054.35    50,988,297.09
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(合                                   
并报表填列)                                                 
提取储备基金                                                
提取企业发展基金                                            
利润归还投资                                                
七、可供股东分配的利润        84,602,054.35    50,988,297.09
减:应付优先股股利                                          
提取任意盈余公积                                            
应付普通股股利                                              
转作股本的普通股股利                                        
八、未分配利润(未弥补亏损                                   
以“-”号填列)                84,602,054.35    50,988,297.09
现金流量表
2005年1-9月
单位:元  币种:人民币审计类型:未经审计
                       项目                               合并数        
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                            2,070,038,217.96
收到的税费返还                                                          
收到的其他与经营活动有关的现金                                632,103.67
现金流入小计                                            2,070,670,321.63
购买商品、接受劳务支付的现金                            1,771,157,219.01
支付给职工以及为职工支付的现金                             61,836,037.18
支付的各项税费                                             95,006,032.24
支付的其他与经营活动有关的现金                             32,636,779.82
现金流出小计                                            1,960,636,068.25
经营活动产生的现金流量净额                                110,034,253.38
二、投资活动产生的现金流量:                                            
收回投资所收到的现金                                                    
其中:出售子公司收到的现金                                              
取得投资收益所收到的现金                                                
处置固定资产、无形资产和其他长期资产而收回的现金            2,025,455.05
收到的其他与投资活动有关的现金                                          
现金流入小计                                                2,025,455.05
购建固定资产、无形资产和其他长期资产所支付的现金          260,813,026.78
投资所支付的现金                                                        
支付的其他与投资活动有关的现金                                          
现金流出小计                                              260,813,026.78
投资活动产生的现金流量净额                               -258,787,571.73
三、筹资活动产生的现金流量:                                            
吸收投资所收到的现金                                                    
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                                          694,933,233.76
收到的其他与筹资活动有关的现金                              1,977,449.10
现金流入小计                                              696,910,682.86
偿还债务所支付的现金                                      411,490,120.58
分配股利、利润或偿付利息所支付的现金                       79,871,333.07
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                              1,201,133.25
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                                              492,562,586.90
筹资活动产生的现金流量净额                                204,348,095.96
四、汇率变动对现金的影响                                                
五、现金及现金等价物净增加额                               55,594,777.61
补充材料                                                                
1、将净利润调节为经营活动现金流量:                                     
净利润                                                     84,602,054.35
加:少数股东损益(亏损以“-”号填列)                         1,730,932.56
减:未确认的投资损失                                                    
加:计提的资产减值准备                                                  
固定资产折旧                                               96,144,463.25
无形资产摊销                                                  712,211.02
长期待摊费用摊销                                              272,810.16
待摊费用减少(减:增加)                                     -232,901.76
预提费用增加(减:减少)                                   -1,854,340.83
处理固定资产、无形资产和其他长期资产的损失(减:收益)         1,845,050.23
固定资产报废损失                                                        
财务费用                                                   61,693,988.20
投资损失(减:收益)                                                    
递延税款贷项(减:借项)                                                
存货的减少(减:增加)                                   -113,111,637.48
经营性应收项目的减少(减:增加)                           -182,785,790.33
经营性应付项目的增加(减:减少)                            161,017,414.01
其他                                                                    
经营活动产生的现金流量净额                                110,034,253.38
2.不涉及现金收支的投资和筹资活动:                                     
债务转为资本                                                            
一年内到期的可转换公司债券                                              
融资租入固定资产                                                        
3、现金及现金等价物净增加情况:                                         
现金的期末余额                                            110,516,481.93
减:现金的期初余额                                         54,921,704.32
加:现金等价物的期末余额                                                
减:现金等价物的期初余额                                                
现金及现金等价物净增加额                                   55,594,777.61
                       项目                              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                           1,680,959,788.04
收到的税费返还                                                         
收到的其他与经营活动有关的现金                            11,078,705.28
现金流入小计                                           1,692,038,493.32
购买商品、接受劳务支付的现金                           1,398,031,521.07
支付给职工以及为职工支付的现金                            56,114,482.86
支付的各项税费                                            81,684,337.32
支付的其他与经营活动有关的现金                            21,038,242.76
现金流出小计                                           1,556,868,584.01
经营活动产生的现金流量净额                               135,169,909.31
二、投资活动产生的现金流量:                                           
收回投资所收到的现金                                                   
其中:出售子公司收到的现金                                             
取得投资收益所收到的现金                                               
处置固定资产、无形资产和其他长期资产而收回的现金           2,025,455.05
收到的其他与投资活动有关的现金                                         
现金流入小计                                               2,025,455.05
购建固定资产、无形资产和其他长期资产所支付的现金         257,769,461.40
投资所支付的现金                                                       
支付的其他与投资活动有关的现金                                         
现金流出小计                                             257,769,461.40
投资活动产生的现金流量净额                              -255,744,006.35
三、筹资活动产生的现金流量:                                           
吸收投资所收到的现金                                                   
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                                         485,285,099.74
收到的其他与筹资活动有关的现金                               807,285.75
现金流入小计                                             486,092,385.49
偿还债务所支付的现金                                     231,841,986.56
分配股利、利润或偿付利息所支付的现金                      67,496,343.21
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                               820,838.22
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                                             300,159,167.99
筹资活动产生的现金流量净额                               185,933,217.50
四、汇率变动对现金的影响                                               
五、现金及现金等价物净增加额                              65,359,120.46
补充材料                                                               
1、将净利润调节为经营活动现金流量:                                    
净利润                                                    84,602,054.35
加:少数股东损益(亏损以“-”号填列)                                    
减:未确认的投资损失                                                   
加:计提的资产减值准备                                                 
固定资产折旧                                              84,094,373.23
无形资产摊销                                                 712,211.02
长期待摊费用摊销                                             272,810.16
待摊费用减少(减:增加)                                    -223,731.33
预提费用增加(减:减少)                                  -1,887,683.43
处理固定资产、无形资产和其他长期资产的损失(减:收益)        1,845,050.23
固定资产报废损失                                                       
财务费用                                                  50,075,524.06
投资损失(减:收益)                                                   
递延税款贷项(减:借项)                                               
存货的减少(减:增加)                                   -96,662,690.42
经营性应收项目的减少(减:增加)                          -122,419,555.30
经营性应付项目的增加(减:减少)                           134,761,546.74
其他                                                                   
经营活动产生的现金流量净额                               135,169,909.31
2.不涉及现金收支的投资和筹资活动:                                    
债务转为资本                                                           
一年内到期的可转换公司债券                                             
融资租入固定资产                                                       
3、现金及现金等价物净增加情况:                                        
现金的期末余额                                           102,664,556.45
减:现金的期初余额                                        37,305,435.99
加:现金等价物的期末余额                                               
减:现金等价物的期初余额                                               
现金及现金等价物净增加额                                  65,359,120.46