|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
158,825
|
132,389
|
205,930
|
258,663
|
328,143
|
|
I. Cash and cash equivalents
|
20,730
|
20,023
|
52,900
|
62,422
|
113,492
|
|
1. Cash
|
20,730
|
20,023
|
26,900
|
20,922
|
9,447
|
|
2. Cash equivalents
|
0
|
0
|
26,000
|
41,501
|
104,044
|
|
II. Short-term financial investments
|
103,200
|
82,500
|
122,450
|
157,700
|
174,300
|
|
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
|
103,200
|
82,500
|
122,450
|
157,700
|
174,300
|
|
III. Short-term receivables
|
25,767
|
24,560
|
24,514
|
30,107
|
31,459
|
|
1. Short-term receivables of customers
|
22,119
|
20,671
|
19,758
|
22,217
|
17,105
|
|
2. Prepayments to suppliers
|
5,465
|
3,523
|
2,172
|
4,687
|
4,414
|
|
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
|
10,720
|
11,522
|
13,591
|
14,270
|
18,777
|
|
7. Provision for doubtful short-term receivables
|
-12,537
|
-11,157
|
-11,007
|
-11,066
|
-8,838
|
|
IV. Inventories
|
8,759
|
4,746
|
5,285
|
7,886
|
8,498
|
|
1. Inventories
|
8,759
|
4,746
|
5,285
|
7,886
|
8,498
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
370
|
561
|
781
|
547
|
395
|
|
1. Short-term prepaid expenses
|
229
|
413
|
739
|
373
|
353
|
|
2. Deductible VAT
|
98
|
0
|
0
|
132
|
0
|
|
3. Taxes and the State Receivables
|
42
|
148
|
42
|
42
|
42
|
|
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
|
1,972,708
|
2,056,256
|
2,103,723
|
2,141,946
|
2,189,051
|
|
I. Long-term receivables
|
1,310
|
1,310
|
1,597
|
1,310
|
1,310
|
|
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
|
1,310
|
1,310
|
1,597
|
1,310
|
1,310
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
85,712
|
93,090
|
85,637
|
79,972
|
75,907
|
|
1. Tangible fixed assets
|
85,347
|
92,795
|
85,412
|
79,308
|
74,759
|
|
- Cost
|
195,437
|
210,503
|
210,812
|
213,940
|
218,709
|
|
- Accumulated depreciation
|
-110,090
|
-117,708
|
-125,400
|
-134,633
|
-143,950
|
|
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
|
365
|
295
|
225
|
665
|
1,148
|
|
- Cost
|
762
|
762
|
762
|
1,295
|
1,931
|
|
- Accumulated depreciation
|
-397
|
-467
|
-537
|
-630
|
-783
|
|
III. Real Estate Investments
|
775,484
|
743,353
|
707,991
|
674,133
|
639,340
|
|
- Cost
|
1,244,837
|
1,249,785
|
1,251,220
|
1,252,412
|
1,253,135
|
|
- Accumulated depreciation
|
-469,353
|
-506,432
|
-543,229
|
-578,279
|
-613,795
|
|
IV. Long-term assets in progress
|
322,491
|
318,438
|
320,055
|
320,124
|
321,091
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
322,491
|
318,438
|
320,055
|
320,124
|
321,091
|
|
IV. Long-term financial investments
|
768,173
|
879,621
|
969,439
|
1,049,405
|
1,139,098
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
746,427
|
857,874
|
945,871
|
1,025,837
|
1,115,530
|
|
3. Other investments in equity instruments
|
21,746
|
21,746
|
23,568
|
23,568
|
23,568
|
|
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
|
19,538
|
20,444
|
19,003
|
17,002
|
12,304
|
|
1. Long-term prepaid expenses
|
15,404
|
16,516
|
15,282
|
13,488
|
8,997
|
|
2. Deferred income tax assets
|
4,134
|
3,927
|
3,721
|
3,514
|
3,307
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
2,131,533
|
2,188,645
|
2,309,653
|
2,400,608
|
2,517,193
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
726,731
|
636,831
|
613,295
|
585,688
|
622,550
|
|
I. Current liabilities
|
117,244
|
45,962
|
46,778
|
48,708
|
134,621
|
|
1. Borrowings and short-term financial leased liabilities
|
9,845
|
11,661
|
11,661
|
9,630
|
8,525
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
3,503
|
8,730
|
3,195
|
6,151
|
2,788
|
|
4. Advances from customers
|
1,907
|
2,180
|
3,027
|
2,474
|
2,707
|
|
5. Taxes and other payables to the State Budget
|
11,897
|
7,712
|
10,487
|
11,499
|
70,288
|
|
6. Payables to employees
|
3,912
|
5,025
|
6,427
|
7,741
|
11,311
|
|
7. Short-term accrued expenses
|
284
|
2,279
|
1,711
|
1,835
|
2,638
|
|
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
|
0
|
0
|
0
|
0
|
19,613
|
|
11. Other short-term payables
|
81,475
|
3,052
|
2,929
|
981
|
6,852
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
4,420
|
5,323
|
7,342
|
8,396
|
9,901
|
|
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
|
609,487
|
590,869
|
566,516
|
536,980
|
487,929
|
|
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
|
37,892
|
41,385
|
44,105
|
45,158
|
44,432
|
|
6. Borrowings and long-term financial leased liabilities
|
41,902
|
37,238
|
25,577
|
15,399
|
7,151
|
|
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
|
521,438
|
504,717
|
488,060
|
468,437
|
429,303
|
|
12. Development fund of science and technology
|
8,255
|
7,529
|
8,775
|
7,986
|
7,044
|
|
B. OWNER'S EQUITY
|
1,404,802
|
1,551,815
|
1,696,358
|
1,814,920
|
1,894,643
|
|
I. ShareHolder's equity
|
1,404,802
|
1,551,815
|
1,696,358
|
1,814,920
|
1,894,643
|
|
1. Owner's investment capital
|
866,000
|
866,000
|
866,000
|
866,000
|
866,000
|
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
0
|
|
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
|
86,977
|
174,699
|
212,702
|
241,803
|
272,548
|
|
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
|
454,778
|
513,785
|
620,048
|
709,192
|
757,830
|
|
- After tax undistributed profit accumulated to the end of prior period
|
292,849
|
330,342
|
443,597
|
517,674
|
558,718
|
|
- Profit after tax undistributed this period
|
161,928
|
183,442
|
176,451
|
191,518
|
199,112
|
|
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
|
-2,953
|
-2,669
|
-2,392
|
-2,074
|
-1,734
|
|
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
|
2,131,533
|
2,188,645
|
2,309,653
|
2,400,608
|
2,517,193
|