ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
1,885,651
|
2,454,100
|
3,340,283
|
3,285,339
|
3,325,467
|
I. Cash and cash equivalents
|
19,766
|
15,773
|
45,753
|
3,596
|
41,751
|
1. Cash
|
18,536
|
15,773
|
34,466
|
2,351
|
41,751
|
2. Cash equivalents
|
1,230
|
0
|
11,287
|
1,245
|
0
|
II. Short-term financial investments
|
5,084
|
11,044
|
11,285
|
15,258
|
22,663
|
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
|
5,084
|
11,044
|
11,285
|
15,258
|
22,663
|
III. Short-term receivables
|
797,837
|
1,076,566
|
956,548
|
764,084
|
702,406
|
1. Short-term receivables of customers
|
328,739
|
346,021
|
301,479
|
204,622
|
248,879
|
2. Prepayments to suppliers
|
337,424
|
520,216
|
460,396
|
390,352
|
324,283
|
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
|
3,829
|
15,549
|
3,849
|
6. Other short-term receivables
|
131,674
|
4,849
|
190,845
|
153,561
|
125,396
|
7. Provision for doubtful short-term receivables
|
0
|
205,480
|
0
|
0
|
0
|
IV. Inventories
|
1,039,850
|
1,304,069
|
2,288,056
|
2,473,783
|
2,546,907
|
1. Inventories
|
1,039,850
|
1,304,069
|
2,288,056
|
2,473,783
|
2,546,907
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
23,113
|
46,648
|
38,642
|
28,618
|
11,741
|
1. Short-term prepaid expenses
|
12,430
|
9,878
|
10,686
|
10,526
|
2,725
|
2. Deductible VAT
|
10,683
|
36,771
|
25,121
|
15,257
|
6,331
|
3. Taxes and the State Receivables
|
0
|
0
|
2,835
|
2,835
|
2,685
|
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
|
312,822
|
1,420,716
|
1,495,282
|
1,467,645
|
1,525,842
|
I. Long-term receivables
|
40
|
40
|
40
|
40
|
40
|
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
|
40
|
40
|
40
|
40
|
40
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
23,249
|
629,902
|
1,111,234
|
1,094,938
|
1,062,655
|
1. Tangible fixed assets
|
23,249
|
629,902
|
1,111,234
|
1,094,938
|
1,062,655
|
- Cost
|
37,139
|
649,365
|
1,181,082
|
1,219,155
|
1,242,792
|
- Accumulated depreciation
|
-13,890
|
-19,464
|
-69,848
|
-124,217
|
-180,137
|
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
|
0
|
0
|
0
|
0
|
0
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
389,741
|
1,102
|
1,102
|
1,102
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
0
|
389,741
|
1,102
|
1,102
|
1,102
|
IV. Long-term financial investments
|
289,270
|
229,665
|
229,275
|
229,275
|
340,275
|
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
|
287,780
|
229,049
|
229,049
|
229,049
|
340,049
|
4. Provision for diminution in value of financial long-term investments
|
0
|
-75
|
-75
|
-75
|
-75
|
5. Investments holding until maturity
|
1,490
|
690
|
300
|
300
|
300
|
V. Total other long-term assets
|
263
|
1,396
|
798
|
6,598
|
3,217
|
1. Long-term prepaid expenses
|
263
|
1,396
|
798
|
6,598
|
3,217
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
VI. Goodwills
|
0
|
169,972
|
152,832
|
135,692
|
118,552
|
TOTAL ASSETS
|
2,198,472
|
3,874,815
|
4,835,564
|
4,752,985
|
4,851,309
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
1,039,794
|
1,611,274
|
2,550,337
|
2,446,620
|
2,532,674
|
I. Current liabilities
|
736,988
|
837,733
|
1,291,297
|
1,259,403
|
1,352,501
|
1. Borrowings and short-term financial leased liabilities
|
479,923
|
445,638
|
728,280
|
762,101
|
901,758
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
133,173
|
219,469
|
135,499
|
136,093
|
144,583
|
4. Advances from customers
|
19,108
|
4,817
|
11,424
|
17,818
|
18,580
|
5. Taxes and other payables to the State Budget
|
34,064
|
24,530
|
284,079
|
207,447
|
151,512
|
6. Payables to employees
|
1,547
|
2,393
|
2,660
|
5,551
|
3,084
|
7. Short-term accrued expenses
|
43,508
|
102,576
|
89,715
|
91,889
|
96,184
|
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
|
25,665
|
38,310
|
39,638
|
38,503
|
36,801
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
0
|
0
|
0
|
0
|
0
|
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
|
302,806
|
773,541
|
1,259,040
|
1,187,217
|
1,180,172
|
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
|
302,806
|
773,541
|
1,251,883
|
1,168,328
|
1,162,007
|
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
|
7,157
|
18,889
|
18,165
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
B. OWNER'S EQUITY
|
1,158,678
|
2,263,541
|
2,285,227
|
2,306,365
|
2,318,635
|
I. ShareHolder's equity
|
1,158,678
|
2,263,541
|
2,285,227
|
2,306,365
|
2,318,635
|
1. Owner's investment capital
|
1,037,500
|
2,164,813
|
2,164,813
|
2,164,813
|
2,164,813
|
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
|
0
|
0
|
0
|
0
|
0
|
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
|
121,178
|
91,720
|
113,294
|
134,357
|
146,421
|
- After tax undistributed profit accumulated to the end of prior period
|
99,267
|
69,172
|
91,576
|
113,294
|
124,986
|
- Profit after tax undistributed this period
|
21,912
|
22,549
|
21,718
|
21,063
|
21,435
|
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
|
7,008
|
7,120
|
7,195
|
7,401
|
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
|
2,198,472
|
3,874,815
|
4,835,564
|
4,752,985
|
4,851,309
|