|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
5,997,348
|
10,985,294
|
12,466,647
|
12,700,554
|
16,123,562
|
|
I. Cash and cash equivalents
|
123,958
|
1,535,475
|
1,060,575
|
115,782
|
1,040,520
|
|
1. Cash
|
114,958
|
276,975
|
48,075
|
90,121
|
761,376
|
|
2. Cash equivalents
|
9,000
|
1,258,500
|
1,012,500
|
25,661
|
279,144
|
|
II. Short-term financial investments
|
3,631,680
|
7,471,319
|
9,342,001
|
10,570,339
|
12,065,290
|
|
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
|
3,631,680
|
7,471,319
|
9,342,001
|
10,570,339
|
12,065,290
|
|
III. Short-term receivables
|
780,770
|
918,723
|
1,129,510
|
979,617
|
1,220,348
|
|
1. Short-term receivables of customers
|
630,346
|
514,033
|
717,628
|
500,444
|
651,126
|
|
2. Prepayments to suppliers
|
73,409
|
201,076
|
132,693
|
257,512
|
241,961
|
|
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
|
77,015
|
203,614
|
284,123
|
226,626
|
332,241
|
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
-4,934
|
-4,965
|
-4,980
|
|
IV. Inventories
|
1,386,432
|
999,984
|
854,909
|
984,728
|
1,681,124
|
|
1. Inventories
|
1,386,432
|
999,984
|
855,121
|
985,030
|
1,681,455
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
-212
|
-303
|
-331
|
|
V. Other current assets
|
74,508
|
59,794
|
79,652
|
50,089
|
116,280
|
|
1. Short-term prepaid expenses
|
6,656
|
12,763
|
9,354
|
6,901
|
5,694
|
|
2. Deductible VAT
|
64,842
|
47,031
|
69,738
|
42,141
|
77,678
|
|
3. Taxes and the State Receivables
|
3,010
|
0
|
560
|
1,047
|
32,908
|
|
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
|
2,523,046
|
2,419,888
|
3,069,259
|
3,120,704
|
3,426,595
|
|
I. Long-term receivables
|
9,239
|
28,964
|
31,225
|
32,497
|
17,539
|
|
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
|
9,239
|
28,964
|
31,225
|
32,497
|
17,539
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
1,973,866
|
1,781,234
|
2,143,740
|
2,495,505
|
2,244,427
|
|
1. Tangible fixed assets
|
1,973,711
|
1,781,142
|
2,132,994
|
2,152,290
|
1,918,665
|
|
- Cost
|
3,776,239
|
3,852,382
|
4,667,983
|
5,036,571
|
5,077,711
|
|
- Accumulated depreciation
|
-1,802,529
|
-2,071,240
|
-2,534,989
|
-2,884,281
|
-3,159,046
|
|
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
|
156
|
92
|
10,746
|
343,215
|
325,762
|
|
- Cost
|
1,046
|
1,046
|
11,726
|
356,071
|
356,071
|
|
- Accumulated depreciation
|
-890
|
-954
|
-980
|
-12,856
|
-30,308
|
|
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
|
171,600
|
233,577
|
225,372
|
161,253
|
796,989
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
171,600
|
233,577
|
225,372
|
161,253
|
796,989
|
|
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
|
364,618
|
372,942
|
355,886
|
431,449
|
367,639
|
|
1. Long-term prepaid expenses
|
361,083
|
372,392
|
339,649
|
349,565
|
279,146
|
|
2. Deferred income tax assets
|
381
|
100
|
423
|
321
|
3,478
|
|
3. Other long-term assets
|
3,153
|
450
|
15,814
|
24,222
|
34,884
|
|
VI. Goodwills
|
3,722
|
3,171
|
313,036
|
57,341
|
50,132
|
|
TOTAL ASSETS
|
8,520,393
|
13,405,183
|
15,535,906
|
15,821,259
|
19,550,157
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
2,188,391
|
2,571,529
|
3,508,968
|
2,120,242
|
4,144,126
|
|
I. Current liabilities
|
2,188,291
|
2,571,429
|
3,492,907
|
2,053,343
|
4,080,510
|
|
1. Borrowings and short-term financial leased liabilities
|
841,909
|
467,625
|
1,328,013
|
864,649
|
1,546,200
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
683,398
|
326,043
|
190,111
|
313,174
|
203,843
|
|
4. Advances from customers
|
165,633
|
29,828
|
61,793
|
72,040
|
31,538
|
|
5. Taxes and other payables to the State Budget
|
55,023
|
94,439
|
79,849
|
183,572
|
355,386
|
|
6. Payables to employees
|
156,003
|
235,282
|
191,406
|
145,898
|
168,693
|
|
7. Short-term accrued expenses
|
13,040
|
376
|
5,802
|
1,623
|
18,762
|
|
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
|
0
|
|
11. Other short-term payables
|
204,107
|
1,271,901
|
1,260,739
|
9,917
|
1,273,695
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
69,178
|
145,935
|
375,194
|
462,470
|
482,391
|
|
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
|
100
|
100
|
16,061
|
66,899
|
63,617
|
|
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
|
171
|
181
|
227
|
|
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
|
15,790
|
66,618
|
63,290
|
|
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
|
100
|
100
|
100
|
100
|
100
|
|
B. OWNER'S EQUITY
|
6,332,002
|
10,833,654
|
12,026,938
|
13,701,016
|
15,406,031
|
|
I. ShareHolder's equity
|
6,332,002
|
10,833,654
|
12,026,938
|
13,701,016
|
15,406,031
|
|
1. Owner's investment capital
|
1,710,806
|
3,797,793
|
3,797,793
|
3,797,793
|
3,797,793
|
|
2. Share capital surplus
|
1,786,667
|
1,786,667
|
1,786,667
|
1,786,667
|
1,786,667
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
-849,229
|
-849,229
|
-849,229
|
-849,229
|
-849,229
|
|
5. Treasury shares
|
-9
|
-9
|
-9
|
-9
|
-9
|
|
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
|
481,725
|
632,127
|
972,670
|
1,417,464
|
1,801,114
|
|
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
|
2,946,707
|
5,083,857
|
5,988,746
|
7,205,267
|
8,522,738
|
|
- After tax undistributed profit accumulated to the end of prior period
|
708,513
|
505,141
|
4,178,379
|
5,128,460
|
5,497,763
|
|
- Profit after tax undistributed this period
|
2,238,193
|
4,578,715
|
1,810,367
|
2,076,807
|
3,024,975
|
|
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
|
255,335
|
382,447
|
330,299
|
343,062
|
346,956
|
|
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
|
8,520,393
|
13,405,183
|
15,535,906
|
15,821,259
|
19,550,157
|