|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
1,389,055
|
1,183,826
|
1,175,974
|
1,282,949
|
1,864,835
|
|
I. Cash and cash equivalents
|
262,383
|
382,261
|
296,128
|
308,934
|
586,763
|
|
1. Cash
|
204,775
|
167,118
|
70,617
|
187,371
|
446,122
|
|
2. Cash equivalents
|
57,609
|
215,143
|
225,510
|
121,563
|
140,641
|
|
II. Short-term financial investments
|
70,209
|
72,831
|
76,966
|
6,433
|
14,567
|
|
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
|
70,209
|
72,831
|
76,966
|
6,433
|
14,567
|
|
III. Short-term receivables
|
645,893
|
456,608
|
690,013
|
878,312
|
1,192,993
|
|
1. Short-term receivables of customers
|
404,340
|
204,929
|
399,952
|
629,019
|
810,594
|
|
2. Prepayments to suppliers
|
37,430
|
59,726
|
130,232
|
57,462
|
57,750
|
|
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
|
1,000
|
1,000
|
0
|
6,000
|
7,000
|
|
6. Other short-term receivables
|
216,334
|
204,164
|
173,040
|
199,042
|
330,860
|
|
7. Provision for doubtful short-term receivables
|
-13,211
|
-13,211
|
-13,211
|
-13,211
|
-13,211
|
|
IV. Inventories
|
38,284
|
160,746
|
77,290
|
67,715
|
46,153
|
|
1. Inventories
|
38,284
|
160,746
|
77,290
|
67,715
|
46,153
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
372,286
|
111,381
|
35,577
|
21,556
|
24,359
|
|
1. Short-term prepaid expenses
|
221,286
|
25,508
|
25,336
|
18,579
|
20,001
|
|
2. Deductible VAT
|
148,479
|
85,754
|
10,122
|
0
|
1,381
|
|
3. Taxes and the State Receivables
|
2,521
|
119
|
119
|
2,977
|
2,977
|
|
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
|
32,574,434
|
34,469,406
|
35,604,180
|
37,623,411
|
38,888,606
|
|
I. Long-term receivables
|
358,574
|
558,366
|
404,738
|
940,166
|
588,063
|
|
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
|
358,574
|
558,366
|
404,738
|
940,166
|
588,063
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
28,703,617
|
28,561,779
|
28,328,802
|
27,803,115
|
27,486,499
|
|
1. Tangible fixed assets
|
28,702,848
|
28,557,208
|
28,308,716
|
27,785,953
|
27,435,083
|
|
- Cost
|
30,118,141
|
30,253,539
|
30,309,446
|
30,147,533
|
30,218,879
|
|
- Accumulated depreciation
|
-1,415,293
|
-1,696,332
|
-2,000,730
|
-2,361,580
|
-2,783,796
|
|
2. Fixed assets of financial leasing
|
0
|
0
|
16,187
|
14,075
|
41,652
|
|
- Cost
|
0
|
0
|
17,715
|
17,715
|
48,541
|
|
- Accumulated depreciation
|
0
|
0
|
-1,527
|
-3,640
|
-6,890
|
|
3. Intangible fixed assets
|
769
|
4,572
|
3,899
|
3,087
|
9,764
|
|
- Cost
|
1,386
|
5,411
|
5,411
|
5,169
|
12,362
|
|
- Accumulated depreciation
|
-617
|
-840
|
-1,512
|
-2,082
|
-2,598
|
|
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
|
12,259
|
13,637
|
171
|
11,076
|
3,376
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
12,259
|
13,637
|
171
|
11,076
|
3,376
|
|
IV. Long-term financial investments
|
478,374
|
531,096
|
496,981
|
1,088,618
|
2,159,355
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
461,374
|
514,096
|
466,481
|
944,118
|
1,216,855
|
|
3. Other investments in equity instruments
|
0
|
0
|
13,500
|
127,500
|
927,500
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
|
5. Investments holding until maturity
|
17,000
|
17,000
|
17,000
|
17,000
|
15,000
|
|
V. Total other long-term assets
|
3,002,583
|
4,787,956
|
6,359,373
|
7,780,436
|
8,651,314
|
|
1. Long-term prepaid expenses
|
2,998,429
|
4,783,760
|
6,355,220
|
7,761,718
|
8,631,709
|
|
2. Deferred income tax assets
|
4,154
|
4,196
|
4,152
|
7,057
|
10,399
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
19,026
|
16,571
|
14,116
|
11,661
|
9,206
|
|
TOTAL ASSETS
|
33,963,489
|
35,653,232
|
36,780,155
|
38,906,361
|
40,753,441
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
26,287,352
|
27,277,719
|
28,047,253
|
27,976,734
|
28,575,631
|
|
I. Current liabilities
|
3,234,517
|
3,857,253
|
3,143,896
|
3,678,948
|
3,558,782
|
|
1. Borrowings and short-term financial leased liabilities
|
235,860
|
872,604
|
1,004,158
|
1,080,704
|
979,820
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
1,129,433
|
1,094,901
|
1,105,886
|
902,851
|
1,036,822
|
|
4. Advances from customers
|
7,649
|
111,933
|
4,619
|
4,719
|
102,348
|
|
5. Taxes and other payables to the State Budget
|
43,664
|
65,914
|
81,464
|
93,314
|
109,914
|
|
6. Payables to employees
|
11,611
|
13,722
|
12,837
|
27,298
|
30,495
|
|
7. Short-term accrued expenses
|
1,219,140
|
1,111,635
|
439,427
|
587,202
|
337,772
|
|
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
|
1,100
|
1,100
|
1,100
|
1,194
|
|
11. Other short-term payables
|
585,417
|
583,829
|
488,232
|
975,657
|
954,337
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
1,744
|
1,614
|
6,172
|
6,103
|
6,079
|
|
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
|
23,052,835
|
23,420,466
|
24,903,358
|
24,297,786
|
25,016,849
|
|
1. Long-term payables to sellers
|
451,366
|
422,281
|
365,084
|
285,529
|
260,865
|
|
2. Long-term accrued expenses
|
1,505,291
|
3,000,701
|
4,754,997
|
5,671,857
|
6,575,225
|
|
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
|
67,033
|
53,451
|
342,696
|
271,475
|
543,218
|
|
6. Borrowings and long-term financial leased liabilities
|
20,871,802
|
19,780,099
|
19,279,986
|
17,912,050
|
17,479,169
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
157,343
|
155,134
|
152,830
|
150,225
|
147,149
|
|
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
|
8,800
|
7,765
|
6,650
|
11,224
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
7,676,137
|
8,375,513
|
8,732,901
|
10,929,627
|
12,177,810
|
|
I. ShareHolder's equity
|
4,403,329
|
5,102,705
|
5,460,093
|
6,921,543
|
8,004,717
|
|
1. Owner's investment capital
|
2,673,841
|
3,078,045
|
3,293,504
|
4,322,555
|
4,974,330
|
|
2. Share capital surplus
|
-208
|
-538
|
-877
|
6,080
|
5,364
|
|
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
|
4,851
|
7,148
|
8,822
|
8,822
|
15,562
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
0
|
0
|
0
|
1,739
|
0
|
|
11. After tax undistributed profit
|
556,552
|
820,521
|
921,899
|
1,116,711
|
1,451,521
|
|
- After tax undistributed profit accumulated to the end of prior period
|
287,679
|
558,378
|
601,684
|
703,328
|
863,965
|
|
- Profit after tax undistributed this period
|
268,873
|
262,143
|
320,215
|
413,382
|
587,555
|
|
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
|
1,168,293
|
1,197,529
|
1,236,745
|
1,465,636
|
1,557,941
|
|
II. Funding resources and other funds
|
3,272,808
|
3,272,808
|
3,272,808
|
4,008,084
|
4,173,093
|
|
1. Funding resources
|
0
|
0
|
0
|
0
|
0
|
|
2. Funding resources that form fixed assets
|
3,272,808
|
3,272,808
|
3,272,808
|
4,008,084
|
4,173,093
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL CAPITAL RESOURCES
|
33,963,489
|
35,653,232
|
36,780,155
|
38,906,361
|
40,753,441
|