|
ASSETS
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
10,151,091
|
12,103,233
|
20,322,414
|
|
I. Cash and cash equivalents
|
2,080,053
|
3,216,476
|
4,991,773
|
|
1. Cash
|
1,313,929
|
1,298,954
|
1,976,404
|
|
2. Cash equivalents
|
766,124
|
1,917,522
|
3,015,369
|
|
II. Short-term financial investments
|
657,187
|
439,489
|
3,300,003
|
|
1. Trading securities
|
0
|
0
|
205,201
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
-14,438
|
|
3. Investments holding until maturity
|
657,187
|
439,489
|
3,109,240
|
|
III. Short-term receivables
|
1,522,299
|
2,999,197
|
2,602,316
|
|
1. Short-term receivables of customers
|
1,235,280
|
1,026,936
|
994,558
|
|
2. Prepayments to suppliers
|
252,479
|
246,170
|
504,110
|
|
3. Short-term intercompany receivables
|
0
|
0
|
0
|
|
4. Receivables according to the progress of construction contracts
|
0
|
0
|
0
|
|
5. Receivables on short-term loans
|
500
|
1,350,174
|
400,450
|
|
6. Other short-term receivables
|
320,223
|
675,720
|
1,077,408
|
|
7. Provision for doubtful short-term receivables
|
-286,183
|
-299,803
|
-374,209
|
|
IV. Inventories
|
5,045,335
|
4,669,347
|
8,675,920
|
|
1. Inventories
|
5,270,857
|
4,797,075
|
8,903,613
|
|
2. Provision for decline in value of inventories
|
-225,522
|
-127,728
|
-227,693
|
|
V. Other current assets
|
846,217
|
778,724
|
752,403
|
|
1. Short-term prepaid expenses
|
50,795
|
29,859
|
31,427
|
|
2. Deductible VAT
|
721,315
|
719,224
|
706,245
|
|
3. Taxes and the State Receivables
|
74,107
|
29,641
|
14,731
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
0
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
27,649,052
|
23,472,573
|
26,512,445
|
|
I. Long-term receivables
|
1,095,263
|
1,098,948
|
1,745,463
|
|
1. Long-term customer's receivables
|
0
|
4,267
|
4,267
|
|
2. Business capital in the subsidiary units
|
0
|
0
|
0
|
|
3. Internal long-term receivables
|
0
|
0
|
0
|
|
4. Receivables on long-term loans
|
840,000
|
820,000
|
753,466
|
|
5. Other long-term receivables
|
255,263
|
274,681
|
1,068,793
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
-81,063
|
|
II. Fixed assets
|
15,245,018
|
11,292,296
|
11,325,246
|
|
1. Tangible fixed assets
|
14,390,411
|
10,474,889
|
10,476,770
|
|
- Cost
|
22,611,092
|
18,983,540
|
21,415,119
|
|
- Accumulated depreciation
|
-8,220,681
|
-8,508,652
|
-10,938,348
|
|
2. Fixed assets of financial leasing
|
309,101
|
287,898
|
280,254
|
|
- Cost
|
349,481
|
335,806
|
284,454
|
|
- Accumulated depreciation
|
-40,380
|
-47,908
|
-4,200
|
|
3. Intangible fixed assets
|
545,505
|
529,510
|
568,221
|
|
- Cost
|
671,995
|
677,419
|
842,738
|
|
- Accumulated depreciation
|
-126,490
|
-147,908
|
-274,517
|
|
III. Real Estate Investments
|
2,278,990
|
2,237,097
|
2,576,353
|
|
- Cost
|
12,260,136
|
13,497,435
|
15,014,085
|
|
- Accumulated depreciation
|
-9,981,146
|
-11,260,337
|
-12,437,732
|
|
IV. Long-term assets in progress
|
6,279,273
|
6,369,418
|
7,178,127
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
6,279,273
|
6,369,418
|
7,178,127
|
|
IV. Long-term financial investments
|
785,577
|
808,072
|
1,669,535
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
654,846
|
677,341
|
1,538,804
|
|
3. Other investments in equity instruments
|
130,192
|
130,192
|
198,074
|
|
4. Provision for diminution in value of financial long-term investments
|
-1,214
|
-1,214
|
-69,096
|
|
5. Investments holding until maturity
|
1,752
|
1,752
|
1,752
|
|
V. Total other long-term assets
|
823,420
|
703,499
|
1,105,565
|
|
1. Long-term prepaid expenses
|
801,949
|
688,532
|
1,090,554
|
|
2. Deferred income tax assets
|
16,159
|
10,133
|
10,163
|
|
3. Other long-term assets
|
5,312
|
4,835
|
4,847
|
|
VI. Goodwills
|
1,141,511
|
963,242
|
912,157
|
|
TOTAL ASSETS
|
37,800,143
|
35,575,805
|
46,834,860
|
|
CAPITAL RESOURCES
|
|
|
|
|
A. LIABILITIES
|
21,900,674
|
18,889,295
|
27,874,375
|
|
I. Current liabilities
|
9,602,017
|
9,182,170
|
12,127,178
|
|
1. Borrowings and short-term financial leased liabilities
|
3,613,461
|
2,870,332
|
5,856,459
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
2,038,385
|
1,798,268
|
1,911,650
|
|
4. Advances from customers
|
1,597,655
|
1,919,276
|
1,398,117
|
|
5. Taxes and other payables to the State Budget
|
417,726
|
408,468
|
494,893
|
|
6. Payables to employees
|
301,709
|
331,343
|
415,949
|
|
7. Short-term accrued expenses
|
1,090,526
|
1,172,287
|
1,308,078
|
|
8. Short-term intercompany payables
|
0
|
0
|
0
|
|
9. Payables to the scheduled progress of construction contracts
|
0
|
0
|
0
|
|
10. Short-term unrealized Revenue
|
41,491
|
41,004
|
143,567
|
|
11. Other short-term payables
|
262,460
|
367,080
|
309,714
|
|
12. Provision for short term payables
|
23,083
|
31,517
|
33,913
|
|
13. Bonus and welfare fund
|
215,522
|
242,593
|
254,837
|
|
14. Price stabilization fund
|
0
|
0
|
0
|
|
15. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
|
II. Long-term liabilities
|
12,298,657
|
9,707,125
|
15,747,197
|
|
1. Long-term payables to sellers
|
122,882
|
0
|
0
|
|
2. Long-term accrued expenses
|
338,801
|
249,764
|
202,776
|
|
3. Intercompany payables on business capital
|
0
|
0
|
0
|
|
4. Long-term intra-company payables
|
0
|
0
|
0
|
|
5. Other long-term payables
|
39,337
|
251,874
|
114,329
|
|
6. Borrowings and long-term financial leased liabilities
|
7,734,609
|
5,177,371
|
11,623,954
|
|
7. Convertible bonds
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
600,324
|
624,389
|
747,795
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
426,497
|
435,226
|
159,185
|
|
11. Long-term unrealized revenue
|
2,629,204
|
2,538,976
|
2,534,504
|
|
12. Development fund of science and technology
|
407,002
|
429,524
|
364,653
|
|
B. OWNER'S EQUITY
|
15,899,469
|
16,686,510
|
18,960,485
|
|
I. ShareHolder's equity
|
15,858,574
|
16,647,528
|
18,923,416
|
|
1. Owner's investment capital
|
7,900,000
|
7,900,000
|
7,900,000
|
|
2. Share capital surplus
|
0
|
0
|
0
|
|
3. Bond conversion option
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
|
5. Treasury shares
|
0
|
0
|
0
|
|
6. Differences upon asset revaluation
|
0
|
0
|
0
|
|
7. Differences upon foreign exchange rate
|
10,265
|
20,596
|
30,495
|
|
8. Investment and development funds
|
346,460
|
584,806
|
664,042
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
187,316
|
456,710
|
456,710
|
|
11. After tax undistributed profit
|
-66,611
|
186,527
|
537,951
|
|
- After tax undistributed profit accumulated to the end of prior period
|
0
|
-353,496
|
59,242
|
|
- Profit after tax undistributed this period
|
-66,611
|
540,023
|
478,709
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
|
13. Assistance fund for arrangement of enterprises
|
0
|
0
|
0
|
|
14. interest of shareholders who not control
|
7,481,144
|
7,498,889
|
9,334,217
|
|
II. Funding resources and other funds
|
40,895
|
38,982
|
37,069
|
|
1. Funding resources
|
0
|
0
|
0
|
|
2. Funding resources that form fixed assets
|
40,895
|
38,982
|
37,069
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
|
TOTAL CAPITAL RESOURCES
|
37,800,143
|
35,575,805
|
46,834,860
|