|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
4,033,628
|
2,837,834
|
1,693,488
|
2,326,009
|
4,490,630
|
|
I. Cash and cash equivalents
|
59,442
|
46,028
|
136,440
|
63,013
|
38,441
|
|
1. Cash
|
59,442
|
46,028
|
136,440
|
63,013
|
38,441
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
III. Short-term receivables
|
1,824,477
|
1,224,062
|
796,505
|
878,487
|
1,740,676
|
|
1. Short-term receivables of customers
|
1,763,483
|
1,071,972
|
665,757
|
830,614
|
1,577,116
|
|
2. Prepayments to suppliers
|
53,688
|
81,530
|
9,984
|
16,589
|
32,791
|
|
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
|
0
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
11,378
|
74,671
|
124,855
|
35,377
|
134,861
|
|
7. Provision for doubtful short-term receivables
|
-4,072
|
-4,111
|
-4,092
|
-4,092
|
-4,092
|
|
IV. Inventories
|
2,068,939
|
1,528,301
|
757,665
|
1,324,490
|
2,560,929
|
|
1. Inventories
|
2,068,939
|
1,528,301
|
757,665
|
1,324,490
|
2,560,929
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
80,770
|
39,443
|
2,878
|
60,019
|
150,585
|
|
1. Short-term prepaid expenses
|
3,432
|
2,393
|
2,840
|
3,962
|
3,011
|
|
2. Deductible VAT
|
77,017
|
36,746
|
37
|
39,476
|
131,389
|
|
3. Taxes and the State Receivables
|
320
|
304
|
0
|
1,032
|
636
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
0
|
15,549
|
15,549
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
85,068
|
82,584
|
80,664
|
79,249
|
76,541
|
|
I. Long-term receivables
|
2,861
|
2,861
|
2,963
|
2,869
|
2,869
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
5. Other long-term receivables
|
2,861
|
2,861
|
2,963
|
2,869
|
2,869
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
9,100
|
8,881
|
8,506
|
12,737
|
12,155
|
|
1. Tangible fixed assets
|
9,100
|
8,881
|
8,506
|
12,737
|
12,155
|
|
- Cost
|
24,702
|
24,860
|
24,860
|
29,634
|
27,702
|
|
- Accumulated depreciation
|
-15,602
|
-15,979
|
-16,354
|
-16,898
|
-15,547
|
|
2. Fixed assets of financial leasing
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
3. Intangible fixed assets
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
III. Real Estate Investments
|
63,044
|
61,878
|
60,712
|
59,546
|
58,380
|
|
- Cost
|
134,772
|
134,772
|
134,772
|
134,772
|
134,772
|
|
- Accumulated depreciation
|
-71,728
|
-72,894
|
-74,060
|
-75,226
|
-76,392
|
|
IV. Long-term assets in progress
|
472
|
360
|
3,541
|
0
|
0
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
472
|
360
|
3,541
|
0
|
0
|
|
IV. Long-term financial investments
|
0
|
0
|
0
|
0
|
0
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
0
|
0
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
9,590
|
8,603
|
4,941
|
4,097
|
3,137
|
|
1. Long-term prepaid expenses
|
7,010
|
6,023
|
4,941
|
4,097
|
3,137
|
|
2. Deferred income tax assets
|
2,580
|
2,580
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
4,118,696
|
2,920,418
|
1,774,152
|
2,405,258
|
4,567,171
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
3,342,752
|
2,133,199
|
974,516
|
1,580,074
|
3,747,292
|
|
I. Current liabilities
|
3,335,865
|
2,126,072
|
967,251
|
1,573,153
|
3,740,486
|
|
1. Borrowings and short-term financial leased liabilities
|
1,657,357
|
1,519,741
|
492,923
|
698,900
|
1,040,017
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
1,517,873
|
391,982
|
190,082
|
748,878
|
2,392,937
|
|
4. Advances from customers
|
45,989
|
85,452
|
42,951
|
39,385
|
39,320
|
|
5. Taxes and other payables to the State Budget
|
10,194
|
4,527
|
38,752
|
7,564
|
23,851
|
|
6. Payables to employees
|
12,221
|
12,850
|
10,950
|
4,255
|
13,040
|
|
7. Short-term accrued expenses
|
25,651
|
14,908
|
1,906
|
21,014
|
37,542
|
|
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
|
1,630
|
1,692
|
35,572
|
1,140
|
1,380
|
|
11. Other short-term payables
|
53,733
|
84,064
|
146,047
|
45,411
|
180,852
|
|
12. Provision for short term payables
|
5,498
|
5,864
|
6,458
|
6,606
|
4,719
|
|
13. Bonus and welfare fund
|
5,720
|
4,993
|
1,609
|
0
|
6,829
|
|
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
|
6,888
|
7,127
|
7,265
|
6,921
|
6,806
|
|
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
|
6,888
|
7,127
|
7,265
|
6,921
|
6,806
|
|
6. Borrowings and long-term financial leased liabilities
|
0
|
0
|
0
|
0
|
0
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
775,943
|
787,219
|
799,636
|
825,184
|
819,879
|
|
I. ShareHolder's equity
|
775,943
|
787,219
|
799,636
|
825,184
|
819,879
|
|
1. Owner's investment capital
|
110,000
|
110,000
|
110,000
|
110,000
|
110,000
|
|
2. Share capital surplus
|
4,122
|
4,122
|
4,122
|
4,122
|
4,122
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
0
|
0
|
0
|
0
|
0
|
|
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
|
241,326
|
241,326
|
241,326
|
241,326
|
241,326
|
|
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
|
420,495
|
431,771
|
444,187
|
469,735
|
464,431
|
|
- After tax undistributed profit accumulated to the end of prior period
|
370,124
|
370,124
|
370,124
|
445,738
|
404,774
|
|
- Profit after tax undistributed this period
|
50,371
|
61,647
|
74,063
|
23,997
|
59,657
|
|
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
|
4,118,696
|
2,920,418
|
1,774,152
|
2,405,258
|
4,567,171
|