Profit adjustment
Dividend (income)- adjustment
-27.12%
-492.2万
--
--
23.78%
-387.2万
--
--
Attributable subsidiary (profit) loss
-147.6%
-1.98亿
--
--
-297.64%
-7,981万
--
--
Impairment and provisions:
588.52%
4.37亿
--
0
145.1%
6,353.6万
--
0
-Impairment of property, plant and equipment (reversal)
87.79%
3,134.9万
--
--
23.08%
1,669.4万
--
--
-Impairmen of inventory (reversal)
141.62%
5,267.4万
--
--
154.7%
2,180万
--
--
-Impairment of trade receivables (reversal)
-81.77%
116.5万
--
--
20.15%
639.1万
--
--
-Other impairments and provisions
1788.75%
3.52亿
--
--
1328.66%
1,865.1万
--
--
Revaluation surplus:
-106.46%
-10.4万
--
0
--
160.9万
--
0
-Other fair value changes
-106.46%
-10.4万
--
--
--
160.9万
--
--
Asset sale loss (gain):
-569.87%
-5,546.3万
--
0
93.32%
1,180.4万
--
0
-Loss (gain) on sale of property, machinery and equipment
-350.18%
-2,953.1万
--
--
93.32%
1,180.4万
--
--
-Loss (gain) from selling other assets
--
-2,593.2万
--
--
--
--
--
--
Depreciation and amortization:
-4.6%
2.53亿
--
0
-12.16%
2.65亿
--
0
-Depreciation
-4.89%
2.11亿
--
--
-19.36%
2.21亿
--
--
-Amortization of intangible assets
-6.45%
265.5万
--
--
--
283.8万
--
--
-Other depreciation and amortization
-2.9%
3,958.1万
--
--
50.3%
4,076.2万
--
--
Financial expense
-54.1%
1,699.9万
--
--
-78.26%
3,703.4万
--
--
Special items
12.7%
-6,867.3万
--
--
47.02%
-7,865.9万
--
--
Operating profit before the change of operating capital
44.15%
12.81亿
--
0
-9.42%
8.88亿
--
0
Change of operating capital
Inventory (increase) decrease
1918.02%
4.6亿
--
--
-114.18%
-2,529.9万
--
--
Accounts receivable (increase)decrease
9.56%
-1.56亿
--
--
-128.04%
-1.72亿
--
--
Accounts payable increase (decrease)
101.49%
1,387.4万
--
--
-480.13%
-9.29亿
--
--
prepayments (increase)decrease
80.89%
-2,517.6万
--
--
--
-1.32亿
--
--
Cash from business operations
57.99%
16.07亿
-64.79%
5.27亿
-24.73%
10.17亿
674.71%
14.96亿
Other taxs
-43.43%
-3,831.6万
-55.08%
-1,223.7万
-11.01%
-2,671.4万
-44.68%
-789.1万
Special items of business
-97.58%
3,351.1万
--
--
307.91%
13.88亿
--
--
Net cash from operations
58.38%
15.69亿
-65.42%
5.15亿
-25.38%
9.9亿
693.02%
14.88亿
Cash flow from investment activities
Interest received - investment
--
--
-69.12%
2,038.8万
--
--
1.5%
6,602万
Dividend received - investment
-56.3%
139.5万
--
--
--
319.2万
--
319.2万
Decrease in deposits (increase)
--
--
--
--
53.16%
3.03亿
-20.78%
5,224万
Sale of fixed assets
288.94%
1.45亿
3107.03%
1.3亿
597.47%
3,721万
-30.41%
405.5万
Purchase of fixed assets
-124.32%
-13.48亿
-103.26%
-4.07亿
21.05%
-6.01亿
33.38%
-2亿
Selling intangible assets
--
57.7万
--
--
--
--
--
--
Purchase of intangible assets
--
--
--
-48.2万
--
--
--
--
Sale of subsidiaries
--
1,987.9万
--
--
--
--
--
--
Recovery of cash from investments
-99.92%
668.1万
-99.91%
465.7万
170.86%
81.2亿
6418.75%
52.15亿
Cash on investment
99.39%
-4,709.8万
99.99%
-74.7万
-141.43%
-77.26亿
--
-67.65亿
Other items in the investment business
237.64%
11.18亿
2220.86%
10.08亿
-167.03%
-8.12亿
-114.91%
-4,751.9万
Net cash from investment operations
84.64%
-1.04亿
145.17%
7.55亿
-249.99%
-6.77亿
-810.89%
-16.72亿
Net cash before financing
366.96%
14.65亿
791.22%
12.7亿
-82.36%
3.14亿
-143.44%
-1.84亿
Cash flow from financing activities
New borrowing
69.56%
40.73亿
34.73%
19.06亿
-54.89%
24.02亿
-40.53%
14.15亿
Refund
-121.96%
-37.46亿
-39.01%
-18.83亿
68.65%
-16.88亿
41.78%
-13.55亿
Interest paid - financing
19.96%
-6,980.3万
16.1%
-4,316.1万
52.56%
-8,721.4万
-169.68%
-5,144.6万
Dividends paid - financing
0.05%
-1.95亿
98.2%
-339.9万
-36.03%
-1.95亿
--
-1.89亿
Absorb investment income
-58%
6,300万
-58.67%
6,200万
--
1.5亿
--
1.5亿
Issuance expenses and redemption of securities expenses
-9.52%
-46亿
-87.5%
-30亿
-4.27%
-42亿
--
-16亿
Other items of the financing business
30.11%
35.63亿
67.42%
29.85亿
-18.9%
27.38亿
81.25%
17.83亿
Net cash from financing operations
-3.68%
-9.11亿
-84.96%
2,285万
15.13%
-8.79亿
-85.05%
1.52亿
Effect of rate
68.71%
-188.8万
-148.64%
-78.8万
-376.28%
-603.4万
359.2%
162万
Net Cash
197.85%
5.53亿
4170.24%
12.93亿
-176.13%
-5.65亿
-102.21%
-3,175.8万
Begining period cash
-42.84%
7.63亿
-42.84%
7.63亿
126.44%
13.34亿
126.44%
13.34亿
Cash at the end
72.3%
13.14亿
57.56%
20.54亿
-42.84%
7.63亿
-35.7%
13.04亿