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2006年第三季度报告

公告日期:2006-10-20


              山东博汇纸业股份有限公司2006年第三季度报告
         
    目录
     §1重要提示 3
    §2 公司基本情况 3
    §3 管理层讨论与分析 5
    §4 附录 8
     
     §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 董事王友贵先生因在外出差未能参会,特委托董事杨升先生代为出席和表决 ;  董事金亮宗先生因在外出差未能参会,特委托董事荆树兵先生代为出席和表决 。 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
    2.1 公司基本信息
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  股票简称                博汇纸业                         变更前简称(如有)            G博汇                           
  股票代码                600966                                                                                       
                          董事会秘书                                                   证券事务代表                    
  姓名                    杨国栋                                                       潘庆峰                          
  联系地址                山东省淄博市桓台县马桥镇工业路北首                           山东省淄博市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.net                                                zqb@bohui.net                   
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
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              上年度期末              本报告期末比上年度期 
                                                                                                  末增减(%)         
  总资产(元)                                      3,032,231,354.20        2,920,040,409.05        3.84                 
  股东权益(不含少数股东权益)(元)                1,380,748,369.94        1,268,807,271.93        8.82                 
  每股净资产(元)                                  4.92                    5.87                    -16.18               
  调整后的每股净资产(元)                          4.92                    5.87                    -16.18               
                                                  报告期(7-9月)           年初至报告期期末(1-9月  本报告期比上年同期增 
                                                                          )                       减(%)             
  经营活动产生的现金流量净额(元)                                          207,127,910.13                               
  每股收益(元)                                    0.14                    0.40                    -12.50               
  净资产收益率(%)                                 2.78                    8.10                    减少0.12个百分点     
  扣除非经常性损益后的净资产收益率(%)             2.77                    8.09                    减少0.21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           106,883.30                          
  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入、支出   291,641.30                          
  其他非经常性损益项目                                                             56,077.13                           
  所得税影响数                                                                     -327,523.46                         
  合计                                                                             127,078.27                          
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━

    2.2.2 利润表
    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 (7-9月)     上年同期数 (7-9   本期数 (7-9月)    上年同期数 (7-9  
                                                               月)                                   月)               
  一、主营业务收入                          664,716,920.34     605,611,392.05     557,468,166.11     503,057,413.89    
  减:主营业务成本                          541,893,470.21     495,714,590.03     446,131,542.74     404,140,494.86    
  主营业务税金及附加                        2,516,901.35       1,386,232.83       2,343,752.60       1,285,047.11      
  二、主营业务利润(亏损以“-”号填列)     120,306,548.78     108,510,569.19     108,992,870.77     97,631,871.92     
  加:其他业务利润(亏损以“-”号填列)     572,489.85         1,029,339.46       548,852.35         1,029,339.46      
  减:营业费用                               26,721,210.71      20,283,204.22      21,800,567.69      15,631,552.04     
  管理费用                                  16,186,623.72      12,766,028.63      15,646,626.96      12,415,278.34     
  财务费用                                  21,596,869.23      21,465,711.85      17,843,491.53      18,021,844.56     
  三、营业利润(亏损以“-”号填列)         56,374,334.97      55,024,963.95      54,251,036.94      52,592,536.44     
  加:投资收益(损失以“-”号填列)                                               853,458.53         987,773.04        
  补贴收入                                                                                                             
  营业外收入                                198,904.10         93,564.85          198,902.10         66,657.27         
  减:营业外支出                            2,368.51           1,130,440.12       2,099.65           1,128,251.93      
  四、利润总额(亏损总额以“-”号填列)     56,570,870.56      53,988,088.68      55,301,297.92      52,518,714.82     
  减:所得税                                17,684,368.09      17,816,069.29      16,983,767.81      17,005,210.79     
  减:少数股东损益                          568,972.36         658,515.36                                              
  加:未确认投资损失(合并报表填列)                                                                                     
  五、净利润(亏损以“-”号填列)           38,317,530.11      35,513,504.03      38,317,530.11      35,513,504.03     
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━

    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 (1-9月)       上年同期数 (1-9月)   本期数 (1-9月)       上年同期数 (1-9月)  
  一、主营业务收入                  1,914,227,203.26     1,845,855,506.15     1,601,026,568.17     1,506,909,160.60    
  减:主营业务成本                  1,548,303,490.15     1,541,527,992.93     1,273,332,972.15     1,243,321,036.15    
  主营业务税金及附加                8,872,082.43         5,197,723.41         8,015,578.43         4,287,051.92        
  二、主营业务利润(亏损以“-”号   357,051,630.68       299,129,789.81       319,678,017.59       259,301,072.53      
  填列)                                                                                                               
  加:其他业务利润(亏损以“-”号   1,591,415.66         2,151,072.21         1,567,778.16         2,151,072.21        
  填列)                                                                                                               
  减:营业费用                       83,322,392.51        74,212,046.34        65,980,145.07        53,424,157.36       
  管理费用                          44,921,054.87        34,561,424.75        43,487,922.91        33,420,732.50       
  财务费用                          62,214,115.40        61,693,988.20        51,326,163.74        50,075,524.06       
  三、营业利润(亏损以“-”号填列   168,185,483.56       130,813,402.73       160,451,564.03       124,531,730.82      
  )                                                                                                                   
  加:投资收益(损失以“-”号填列                                             3,069,309.98         2,596,398.86        
  )                                                                                                                   
  补贴收入                                                                                                             
  营业外收入                        793,903.40           462,103.67           780,627.48           187,273.07          
  减:营业外支出                    395,378.80           2,407,628.18         283,282.80           2,322,503.17        
  四、利润总额(亏损总额以“-”号   168,584,008.16       128,867,878.22       164,018,218.69       124,992,899.58      
  填列)                                                                                                               
  减:所得税                        54,648,703.49        42,534,891.31        52,129,120.68        40,390,845.23       
  减:少数股东损益                  2,046,206.66         1,730,932.56                                                  
  加:未确认投资损失(合并报表填列)                                                                                     
  五、净利润(亏损以“-”号填列)   111,889,098.01       84,602,054.35        111,889,098.01       84,602,054.35       
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━

    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)                       29,944                                                                  
  前十名无限售条件流通股股东持股情况                                                                                   
  股东名称(全称)                               期末持有无限售条件流通股的  种类                                        
                                               数量                                                                    
  山东博汇集团有限公司                         6,500,126                   人民币普通股                                
  何礼文                                       500,000                     人民币普通股                                
  孙瑞                                         439,778                     人民币普通股                                
  山东创业投资发展有限公司                     400,000                     人民币普通股                                
  郭征                                         377,000                     人民币普通股                                
  崔亚强                                       365,700                     人民币普通股                                
  陈卧星                                       360,000                     人民币普通股                                
  吴建新                                       350,000                     人民币普通股                                
  梁世福                                       345,100                     人民币普通股                                
  袁伟                                         341,890                     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
    本报告期内公司实现主营业务收入664,716,920.34元,比去年同期增长9.76%。实现净利润38,317,530.11元,比去年同期增长7.90%。 截止报告期末,公司2006年累计实现主营业务收入1,914,227,203.26元,比去年同期增长3.70%,累计实现净利润111,889,098.01元, 比去年同期增长32.25%。 本报告期内由于麦草等主要原材料价格上涨使文化纸成本上升,毛利率比上一报告期下降了0.59个百分点,卡纸用主要原材料木浆价格虽然上涨,但公司自制化机浆充分发挥其效益已完全替代进口化机浆,卡纸生产成本几乎不受影响,且卡纸销售价格有所提高,毛利率比上一报告期上升了0.16个百分点。
     
    
    
    
    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                       806,954,998.43                   629,323,189.40                   22.01                 
  白卡纸                       794,071,569.74                   644,009,782.75                   18.90                 
  包装纸                       313,200,635.09                   274,970,518.00                   12.21                 
  分产品                                                                                                               
  书写纸                       753,383,840.15                   584,079,362.27                   22.47                 
  白卡纸                       794,071,569.74                   644,009,782.75                   18.90                 
  牛皮箱板纸                   279,763,712.49                   247,298,104.57                   11.60                 
  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


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  项目                   2006年7-9月                            2006年1-6月                                 增减(%)  
                         金额                占利润总额%        金额                     占利润总额%                   
  主营业务利润           120,306,548.78      212.67             236,745,081.90           211.35             0.62       
  其他业务利润           572,489.85          1.01               1,018,925.81             0.91               10.99      
  期间费用               64,504,703.66       114.02             125,952,859.12           112.44             1.41       
  投资收益                                                                                                             
  补贴收入                                                                                                             
  营业外收支净额         196,535.59          0.35               201,989.01               0.18               94.44      
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
(1)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。 (2)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收取的索赔款增大。
    
    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 
     
    
    
    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
    单位:元 币种:人民币


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  关联方名称         关联交易内  关联交易定   关联交易   关联交易金额          占同类交易金额的   关联交易结   市场价  
                     容          价原则       价格                             比例(%)            算方式       格      
  淄博欧格登博汇热   电、蒸汽    协议价                  43,995,940.07         25.60                                   
  电有限公司                                                                                                           
  山东天源热电有限   电、蒸汽    协议价                  127,879,163.55        74.40                                   
  公司                                                                                                                 
  山东天源热电有限   备件        市场价                  112,933.33            100                                     
  公司                                                                                                                 
  山东博汇集团有限   柴油、备件  市场价                  1,179,521.97          100                                     
  公司                                                                                                                 
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━

    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 
    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 
  山东博汇   1、自获得上市流通权之日起,在36个月内不上市交易或转让,在该项承诺期满后,通过上海证券交易所挂牌交  未违背 
  集团有限   易出售股票,出售数量占本公司股份总数的比例在12个月内不超过总股本的5%,在24个月内不超过总股本的10  承诺   
  公司       %。2、根据2005年、2006年经审计的年度财务报告,如果本公司2005年、2006年扣除非经常性损益后净利润分         
             别低于12000万元、14500万元。或2005年、2006年度财务报告被出具非标准审计报告,博汇集团承诺:一次性          
             追加支付对价的股份总数420万股。3、自获得上市流通权之日起36个月不上市交易或转让,期满后,二级市场          
             出售价格不低于8.0元/股(发生利润分配、资本公积金转增、增发新股、配股或可转债时,价格作相应调整)4         
             、本公司股权分置改革方案获得相关股东会议批准实施后2个月内,如本公司股票价格连续2个交易日收盘价低          
             于5.40元/股,则自次一交易日起,博汇集团将通过交易所集中竞价的方式增持本公司股份,直至增持数量达到         
             500万股,或本公司股票收盘价不低于5.40元/股,并承诺在增持股份计划完成后6个月内不出售所增持股份。           
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━

    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 
    
     山东博汇纸业股份有限公司 法定代表人:杨延良
    §4 附录
     资产负债表 2006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 


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  项目                              合并                                      母公司                                   
                                    期末数               期初数               期末数               期初数              
  流动资产:                                                                                                           
  货币资金                          158,504,037.14       47,163,140.52        139,268,608.20       35,972,298.10       
  短期投资                                                                                                             
  应收票据                          42,248,896.13        14,896,069.86        31,013,939.13        222,133.90          
  应收股利                                                                                                             
  应收利息                                                                                                             
  应收账款                          369,089,364.82       327,933,886.82       316,397,565.47       260,418,962.28      
  其他应收款                        7,533,990.13         4,606,520.25         5,645,263.90         3,156,310.28        
  预付账款                          37,284,243.41        31,915,805.82        29,199,017.12        30,455,386.99       
  应收补贴款                                                                                                           
  存货                              516,880,971.50       499,670,656.66       460,816,223.14       451,312,127.65      
  待摊费用                          493,493.98           673,931.90           442,774.73           481,868.12          
  一年内到期的长期债权投资                                                                                             
  其他流动资产                                                                                                         
  流动资产合计                      1,132,034,997.11     926,860,011.83       982,783,391.69       782,019,087.32      
  长期投资:                                                                                                           
  长期股权投资                                                                66,037,434.38        62,968,124.40       
  长期债权投资                                                                                                         
  长期投资合计                                                                66,037,434.38        62,968,124.40       
  其中:合并价差                                                                                                       
  其中:股权投资差额                                                                                                   
  固定资产:                                                                                                           
  固定资产原价                      2,294,468,038.98     2,284,064,367.32     2,043,139,645.22     2,033,846,021.56    
  减:累计折旧                      429,390,164.03       327,939,795.65       364,774,668.03       275,569,091.21      
  固定资产净值                      1,865,077,874.95     1,956,124,571.67     1,678,364,977.19     1,758,276,930.35    
  减:固定资产减值准备              123,081.08           149,788.78           123,081.08           149,788.78          
  固定资产净额                      1,864,954,793.87     1,955,974,782.89     1,678,241,896.11     1,758,127,141.57    
  工程物资                                                                                                             
  在建工程                                               936,736.06                                936,736.06          
  固定资产清理                                                                                                         
  固定资产合计                      1,864,954,793.87     1,956,911,518.95     1,678,241,896.11     1,759,063,877.63    
  无形资产及其他资产:                                                                                                 
  无形资产                          32,968,145.25        33,722,650.14        32,968,145.25        33,722,650.14       
  长期待摊费用                      2,273,417.97         2,546,228.13         2,273,417.97         2,546,228.13        
  其他长期资产                                                                                                         
  无形资产及其他资产合计            35,241,563.22        36,268,878.27        35,241,563.22        36,268,878.27       
  递延税项:                                                                                                           
  递延税款借项                                                                                                         
  资产总计                          3,032,231,354.20     2,920,040,409.05     2,762,304,285.40     2,640,319,967.62    
  流动负债:                                                                                                           
  短期借款                          244,060,000.00       377,820,400.00       163,100,000.00       318,860,400.00      
  应付票据                          50,000,000.00                             50,000,000.00                            
  应付账款                          217,210,256.84       229,996,475.50       149,415,116.21       189,287,912.28      
  预收账款                          34,213,544.48        22,593,665.90        30,995,104.81        21,175,964.13       
  应付工资                          13,323,465.42                             12,253,394.42                            
  应付福利费                        19,833,049.33        15,611,805.27        17,956,724.76        14,244,597.71       
  应付股利                                                                                                             
  应交税金                          22,865,021.51        15,044,167.19        21,135,456.11        9,677,399.95        
  其他应交款                        487,176.43           178,124.99           485,268.55           144,810.64          
  其他应付款                        9,524,589.51         10,040,879.69        25,629,173.26        30,351,739.14       
  预提费用                          240,924.48           2,928,868.98         240,924.48           2,425,118.98        
  预计负债                                                                                                             
  一年内到期的长期负债              214,700,000.00       143,340,000.00       170,000,000.00       111,000,000.00      
  其他流动负债                                                                                                         
  流动负债合计                      826,458,028.00       817,554,387.52       641,211,162.60       697,167,942.83      
  长期负债:                                                                                                           
  长期借款                          781,000,000.00       791,700,000.00       741,000,000.00       675,000,000.00      
  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                      781,000,000.00       791,700,000.00       741,000,000.00       675,000,000.00      
  递延税项:                                                                                                           
  递延税款贷项                                                                                                         
  负债合计                          1,607,458,028.00     1,609,254,387.52     1,382,211,162.60     1,372,167,942.83    
  少数股东权益                      44,024,956.26        41,978,749.60                                                 
  所有者权益(或股东权益):                                                                                           
  实收资本(或股本)                280,800,000.00       216,000,000.00       280,800,000.00       216,000,000.00      
  减:已归还投资                                                                                                       
  实收资本(或股本)净额            280,800,000.00       216,000,000.00       280,800,000.00       216,000,000.00      
  资本公积                          605,158,145.78       669,906,145.78       605,158,145.78       669,906,145.78      
  盈余公积                          88,658,281.59        88,658,281.59        86,781,070.43        86,781,070.43       
  其中:法定公益金                                                                                                     
  未分配利润                        406,131,942.57       294,242,844.56       407,353,906.59       295,464,808.58      
  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      1,380,748,369.94     1,268,807,271.93     1,380,093,122.80     1,268,152,024.79    
  负债和所有者权益(或股东权益)总  3,032,231,354.20     2,920,040,409.05     2,762,304,285.40     2,640,319,967.62    
  计                                                                                                                   
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
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
    
     现金流量表 2006年1-9月
    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


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  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                               2,174,181,225.13              1,792,343,808.21            
  收到的税费返还                                                                                                       
  收到的其他与经营活动有关的现金                             1,430,627.48                  17,922,624.53               
  现金流入小计                                               2,175,611,852.61              1,810,266,432.74            
  购买商品、接受劳务支付的现金                               1,736,943,019.67              1,447,683,473.55            
  支付给职工以及为职工支付的现金                             47,791,093.88                 44,334,417.34               
  支付的各项税费                                             156,879,809.81                140,073,706.33              
  支付的其他与经营活动有关的现金                             26,870,019.12                 23,763,190.15               
  现金流出小计                                               1,968,483,942.48              1,655,854,787.37            
  经营活动产生的现金流量净额                                 207,127,910.13                154,411,645.37              
  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           956,419.08                    943,143.16                  
  收到的其他与投资活动有关的现金                                                                                       
  现金流入小计                                               956,419.08                    943,143.16                  
  购建固定资产、无形资产和其他长期资产所支付的现金           21,469,841.67                 20,212,839.17               
  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                                               21,469,841.67                 20,212,839.17               
  投资活动产生的现金流量净额                                 -20,513,422.59                -19,269,696.01              
  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                                           820,418,061.90                706,958,061.90              
  收到的其他与筹资活动有关的现金                             2,602,543.55                  1,316,163.71                
  现金流入小计                                               823,020,605.45                708,274,225.61              
  偿还债务所支付的现金                                       833,518,461.90                687,718,461.90              
  分配股利、利润或偿付利息所支付的现金                       66,247,168.24                 54,261,348.44               
  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                             2,194,108.58                  1,805,596.88                
  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                                               901,959,738.72                743,785,407.22              
  筹资活动产生的现金流量净额                                 -78,939,133.27                -35,511,181.61              
  四、汇率变动对现金的影响                                   3,665,542.35                  3,665,542.35                
  五、现金及现金等价物净增加额                               111,340,896.62                103,296,310.10              
  补充材料                                                                                                             
  1、将净利润调节为经营活动现金流量:                                                                                  
  净利润                                                     111,889,098.01                111,889,098.01              
  加:少数股东损益(亏损以“-”号填列)                        2,046,206.66                                              
  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                                               101,948,228.87                89,655,458.84               
  无形资产摊销                                               809,799.06                    809,799.06                  
  长期待摊费用摊销                                           272,810.16                    272,810.16                  
  待摊费用减少(减:增加)                                   180,437.92                    39,093.39                   
  预提费用增加(减:减少)                                   -2,687,944.50                 -2,184,194.50               
  处理固定资产、无形资产和其他长期资产的损失(减:收益)        -106,883.30                   -93,607.38                  
  固定资产报废损失                                                                                                     
  财务费用                                                   65,390,224.58                 54,502,272.92               
  投资损失(减:收益)                                                                                                 
  递延税款贷项(减:借项)                                                                                             
  存货的减少(减:增加)                                     -17,518,305.74                -9,504,095.49               
  经营性应收项目的减少(减:增加)                             -76,804,211.74                -88,002,992.17              
  经营性应付项目的增加(减:减少)                             21,708,450.15                 -2,971,997.47               
  其他                                                                                                                 
  经营活动产生的现金流量净额                                 207,127,910.13                154,411,645.37              
  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                                             158,504,037.14                139,268,608.20              
  减:现金的期初余额                                         47,163,140.52                 35,972,298.10               
  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                                   111,340,896.62                103,296,310.10              
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
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