|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
2,916,543
|
3,255,101
|
2,950,604
|
2,585,543
|
3,476,486
|
|
I. Cash and cash equivalents
|
42,701
|
31,054
|
39,671
|
219,090
|
45,722
|
|
1. Cash
|
7,401
|
30,254
|
33,121
|
53,490
|
34,061
|
|
2. Cash equivalents
|
35,300
|
800
|
6,550
|
165,600
|
11,661
|
|
II. Short-term financial investments
|
646,490
|
357,810
|
71,924
|
56,059
|
602,446
|
|
1. Trading securities
|
0
|
0
|
0
|
0
|
0
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
0
|
|
3. Investments holding until maturity
|
646,490
|
357,810
|
71,924
|
56,059
|
602,446
|
|
III. Short-term receivables
|
381,082
|
434,579
|
369,116
|
551,734
|
1,258,075
|
|
1. Short-term receivables of customers
|
333,325
|
412,581
|
358,878
|
517,702
|
1,044,635
|
|
2. Prepayments to suppliers
|
27,315
|
24,601
|
20,533
|
47,959
|
190,812
|
|
3. Short-term intercompany receivables
|
0
|
0
|
0
|
0
|
0
|
|
4. Receivables according to the progress of construction contracts
|
0
|
0
|
0
|
0
|
0
|
|
5. Receivables on short-term loans
|
0
|
3,100
|
1,000
|
235
|
216
|
|
6. Other short-term receivables
|
35,142
|
30,258
|
31,022
|
29,976
|
58,982
|
|
7. Provision for doubtful short-term receivables
|
-14,700
|
-35,961
|
-42,316
|
-44,139
|
-36,571
|
|
IV. Inventories
|
1,779,610
|
2,333,300
|
2,346,799
|
1,653,282
|
1,421,516
|
|
1. Inventories
|
1,783,466
|
2,342,075
|
2,363,665
|
1,683,574
|
1,437,598
|
|
2. Provision for decline in value of inventories
|
-3,855
|
-8,775
|
-16,866
|
-30,291
|
-16,082
|
|
V. Other current assets
|
66,660
|
98,359
|
123,095
|
105,379
|
148,727
|
|
1. Short-term prepaid expenses
|
11,362
|
25,912
|
20,786
|
30,128
|
48,269
|
|
2. Deductible VAT
|
55,297
|
72,446
|
102,308
|
75,251
|
100,458
|
|
3. Taxes and the State Receivables
|
0
|
0
|
0
|
0
|
0
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
0
|
0
|
0
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
1,970,637
|
2,212,552
|
2,162,066
|
2,276,727
|
2,348,230
|
|
I. Long-term receivables
|
13,012
|
22,608
|
32,632
|
67,349
|
34,470
|
|
1. Long-term customer's receivables
|
0
|
0
|
0
|
0
|
0
|
|
2. Business capital in the subsidiary units
|
0
|
0
|
0
|
0
|
0
|
|
3. Internal long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
4. Receivables on long-term loans
|
150
|
678
|
462
|
38
|
0
|
|
5. Other long-term receivables
|
12,862
|
21,930
|
32,171
|
67,310
|
34,470
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
1,046,147
|
1,102,095
|
1,031,788
|
1,073,396
|
1,102,108
|
|
1. Tangible fixed assets
|
553,402
|
495,896
|
324,927
|
311,949
|
489,153
|
|
- Cost
|
1,584,024
|
1,599,867
|
1,476,855
|
1,453,709
|
1,725,558
|
|
- Accumulated depreciation
|
-1,030,623
|
-1,103,971
|
-1,151,928
|
-1,141,761
|
-1,236,405
|
|
2. Fixed assets of financial leasing
|
248,507
|
253,960
|
360,415
|
421,782
|
279,038
|
|
- Cost
|
279,981
|
293,366
|
427,728
|
521,881
|
384,854
|
|
- Accumulated depreciation
|
-31,474
|
-39,406
|
-67,313
|
-100,099
|
-105,816
|
|
3. Intangible fixed assets
|
244,238
|
352,239
|
346,446
|
339,665
|
333,917
|
|
- Cost
|
263,022
|
375,640
|
375,481
|
375,235
|
375,235
|
|
- Accumulated depreciation
|
-18,784
|
-23,401
|
-29,035
|
-35,570
|
-41,318
|
|
III. Real Estate Investments
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term assets in progress
|
778,531
|
896,238
|
918,169
|
974,420
|
446,572
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
778,531
|
896,238
|
918,169
|
974,420
|
446,572
|
|
IV. Long-term financial investments
|
30,190
|
76,153
|
71,816
|
67,795
|
68,601
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
23,056
|
69,001
|
64,978
|
60,893
|
61,661
|
|
3. Other investments in equity instruments
|
20,304
|
20,304
|
20,304
|
20,304
|
20,304
|
|
4. Provision for diminution in value of financial long-term investments
|
-13,170
|
-13,152
|
-13,466
|
-13,402
|
-13,363
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
102,757
|
115,457
|
107,659
|
93,768
|
696,479
|
|
1. Long-term prepaid expenses
|
97,919
|
99,797
|
95,921
|
86,307
|
691,560
|
|
2. Deferred income tax assets
|
4,838
|
15,660
|
11,738
|
7,461
|
4,919
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
4,887,180
|
5,467,653
|
5,112,670
|
4,862,271
|
5,824,715
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
2,551,594
|
2,585,450
|
2,264,803
|
2,065,577
|
2,297,847
|
|
I. Current liabilities
|
2,336,516
|
2,419,850
|
2,103,114
|
1,940,623
|
2,230,874
|
|
1. Borrowings and short-term financial leased liabilities
|
1,837,513
|
1,769,247
|
1,783,707
|
1,624,469
|
1,600,293
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
197,615
|
277,086
|
173,347
|
150,197
|
315,489
|
|
4. Advances from customers
|
44,578
|
16,380
|
9,981
|
33,112
|
27,413
|
|
5. Taxes and other payables to the State Budget
|
19,124
|
119,036
|
27,924
|
30,002
|
151,282
|
|
6. Payables to employees
|
56,069
|
52,070
|
35,021
|
49,539
|
87,359
|
|
7. Short-term accrued expenses
|
7,309
|
37,799
|
8,219
|
17,156
|
29,013
|
|
8. Short-term intercompany payables
|
0
|
0
|
0
|
0
|
0
|
|
9. Payables to the scheduled progress of construction contracts
|
0
|
0
|
0
|
0
|
0
|
|
10. Short-term unrealized Revenue
|
139
|
0
|
1,405
|
1,538
|
1,678
|
|
11. Other short-term payables
|
173,800
|
148,031
|
63,116
|
34,133
|
18,020
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
368
|
200
|
394
|
476
|
328
|
|
14. Price stabilization fund
|
0
|
0
|
0
|
0
|
0
|
|
15. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
II. Long-term liabilities
|
215,078
|
165,600
|
161,690
|
124,954
|
66,973
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
0
|
|
2. Long-term accrued expenses
|
0
|
0
|
0
|
0
|
0
|
|
3. Intercompany payables on business capital
|
0
|
0
|
0
|
0
|
0
|
|
4. Long-term intra-company payables
|
0
|
0
|
0
|
0
|
0
|
|
5. Other long-term payables
|
0
|
0
|
2,341
|
0
|
0
|
|
6. Borrowings and long-term financial leased liabilities
|
210,258
|
152,794
|
144,866
|
110,561
|
53,171
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
3,813
|
88
|
916
|
1,811
|
1,781
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
0
|
0
|
0
|
0
|
0
|
|
11. Long-term unrealized revenue
|
1,007
|
12,718
|
13,566
|
12,582
|
12,020
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
2,335,586
|
2,882,203
|
2,847,867
|
2,796,694
|
3,526,869
|
|
I. ShareHolder's equity
|
2,335,586
|
2,882,203
|
2,847,867
|
2,796,694
|
3,526,869
|
|
1. Owner's investment capital
|
1,275,396
|
1,275,396
|
1,335,396
|
2,666,675
|
2,666,675
|
|
2. Share capital surplus
|
21,489
|
21,489
|
21,489
|
21,489
|
21,489
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-27,588
|
-27,588
|
-27,588
|
-27,588
|
-27,588
|
|
6. Differences upon asset revaluation
|
0
|
0
|
0
|
0
|
0
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
0
|
|
8. Investment and development funds
|
0
|
0
|
0
|
0
|
0
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
0
|
0
|
0
|
0
|
0
|
|
11. After tax undistributed profit
|
1,066,288
|
1,612,905
|
1,518,569
|
136,117
|
866,292
|
|
- After tax undistributed profit accumulated to the end of prior period
|
937,549
|
1,001,596
|
1,479,377
|
88,585
|
0
|
|
- Profit after tax undistributed this period
|
128,739
|
611,310
|
39,192
|
47,532
|
866,292
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
0
|
0
|
|
13. Assistance fund for arrangement of enterprises
|
0
|
0
|
0
|
0
|
0
|
|
14. interest of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
II. Funding resources and other funds
|
0
|
0
|
0
|
0
|
0
|
|
1. Funding resources
|
0
|
0
|
0
|
0
|
0
|
|
2. Funding resources that form fixed assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL CAPITAL RESOURCES
|
4,887,180
|
5,467,653
|
5,112,670
|
4,862,271
|
5,824,715
|