|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
2,966,327
|
3,346,174
|
3,845,778
|
3,540,722
|
4,392,144
|
|
I. Cash and cash equivalents
|
568,241
|
515,645
|
18,461
|
18,153
|
941,664
|
|
1. Cash
|
18,241
|
15,645
|
18,461
|
18,153
|
9,664
|
|
2. Cash equivalents
|
550,000
|
500,000
|
0
|
0
|
932,000
|
|
II. Short-term financial investments
|
70,000
|
100,000
|
20,000
|
15,000
|
770,000
|
|
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
|
70,000
|
100,000
|
20,000
|
15,000
|
770,000
|
|
III. Short-term receivables
|
1,766,119
|
2,314,442
|
2,909,011
|
2,553,525
|
1,726,860
|
|
1. Short-term receivables of customers
|
1,700,113
|
2,301,292
|
2,891,230
|
2,541,473
|
1,674,675
|
|
2. Prepayments to suppliers
|
51,021
|
4,287
|
11,964
|
7,049
|
37,224
|
|
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
|
14,985
|
8,863
|
5,817
|
5,002
|
14,961
|
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
IV. Inventories
|
560,067
|
404,974
|
830,842
|
805,764
|
742,563
|
|
1. Inventories
|
560,067
|
404,974
|
830,842
|
805,764
|
742,563
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
1,900
|
11,114
|
67,463
|
148,280
|
211,057
|
|
1. Short-term prepaid expenses
|
628
|
10,201
|
6,433
|
2,006
|
0
|
|
2. Deductible VAT
|
1,272
|
0
|
61,030
|
137,357
|
205,860
|
|
3. Taxes and the State Receivables
|
0
|
914
|
0
|
8,917
|
5,197
|
|
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
|
5,735,597
|
4,874,619
|
3,974,826
|
3,439,500
|
2,962,559
|
|
I. Long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
5,528,208
|
4,615,202
|
3,707,543
|
3,192,404
|
2,715,842
|
|
1. Tangible fixed assets
|
5,526,451
|
4,605,012
|
3,699,781
|
3,188,133
|
2,713,991
|
|
- Cost
|
22,125,918
|
22,144,785
|
22,165,676
|
22,199,191
|
22,203,067
|
|
- Accumulated depreciation
|
-16,599,467
|
-17,539,773
|
-18,465,895
|
-19,011,058
|
-19,489,076
|
|
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
|
1,756
|
10,190
|
7,762
|
4,271
|
1,851
|
|
- Cost
|
4,543
|
14,723
|
15,882
|
15,882
|
15,882
|
|
- Accumulated depreciation
|
-2,787
|
-4,533
|
-8,120
|
-11,611
|
-14,031
|
|
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
|
6,270
|
41,295
|
60,753
|
44,584
|
30,509
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
6,270
|
41,295
|
60,753
|
44,584
|
30,509
|
|
IV. Long-term financial investments
|
500
|
500
|
500
|
500
|
500
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
500
|
0
|
0
|
|
3. Other investments in equity instruments
|
500
|
500
|
0
|
500
|
500
|
|
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
|
200,620
|
217,621
|
206,030
|
202,013
|
215,708
|
|
1. Long-term prepaid expenses
|
126,030
|
145,126
|
139,693
|
134,323
|
129,625
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
74,590
|
72,495
|
66,338
|
67,690
|
86,082
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
8,701,924
|
8,220,793
|
7,820,604
|
6,980,222
|
7,354,703
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
2,475,732
|
1,903,240
|
1,808,065
|
1,257,020
|
1,295,438
|
|
I. Current liabilities
|
1,327,979
|
1,501,073
|
1,800,075
|
1,251,010
|
1,291,066
|
|
1. Borrowings and short-term financial leased liabilities
|
820,129
|
784,935
|
403,879
|
0
|
0
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
340,474
|
556,077
|
1,052,252
|
953,594
|
1,171,847
|
|
4. Advances from customers
|
46
|
46
|
46
|
46
|
46
|
|
5. Taxes and other payables to the State Budget
|
13,449
|
28,974
|
9,262
|
10,337
|
19,419
|
|
6. Payables to employees
|
31,449
|
82,265
|
94,632
|
42,569
|
63,929
|
|
7. Short-term accrued expenses
|
28,026
|
21,147
|
13,430
|
67,458
|
15,636
|
|
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
|
68,989
|
3,541
|
205,387
|
154,833
|
3,805
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
25,417
|
24,089
|
21,187
|
22,173
|
16,383
|
|
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
|
1,147,753
|
402,166
|
7,989
|
6,010
|
4,372
|
|
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
|
0
|
0
|
0
|
|
6. Borrowings and long-term financial leased liabilities
|
1,137,213
|
392,467
|
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
|
10,540
|
9,699
|
7,989
|
6,010
|
4,372
|
|
B. OWNER'S EQUITY
|
6,226,192
|
6,317,553
|
6,012,539
|
5,723,202
|
6,059,265
|
|
I. ShareHolder's equity
|
6,226,192
|
6,317,553
|
6,012,539
|
5,723,202
|
6,059,265
|
|
1. Owner's investment capital
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
5,000,000
|
|
2. Share capital surplus
|
196,653
|
196,653
|
196,653
|
196,653
|
196,653
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
3,814
|
16,549
|
25,892
|
55,821
|
56,201
|
|
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
|
570,293
|
557,558
|
272,523
|
354,579
|
384,972
|
|
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
|
455,432
|
546,793
|
517,472
|
116,149
|
421,440
|
|
- After tax undistributed profit accumulated to the end of prior period
|
0
|
0
|
276,000
|
7,211
|
392,744
|
|
- Profit after tax undistributed this period
|
455,432
|
546,793
|
241,472
|
108,938
|
28,695
|
|
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
|
8,701,924
|
8,220,793
|
7,820,604
|
6,980,222
|
7,354,703
|