ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
1,054,482
|
1,187,132
|
1,244,384
|
1,727,961
|
1,942,794
|
I. Cash and cash equivalents
|
170,577
|
182,457
|
97,843
|
705,493
|
305,454
|
1. Cash
|
24,904
|
32,057
|
25,614
|
537,927
|
170,032
|
2. Cash equivalents
|
145,673
|
150,400
|
72,229
|
167,566
|
135,422
|
II. Short-term financial investments
|
24,869
|
28,232
|
566
|
7,595
|
624,143
|
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
|
24,869
|
28,232
|
566
|
7,595
|
624,143
|
III. Short-term receivables
|
790,956
|
923,689
|
1,119,560
|
992,788
|
992,482
|
1. Short-term receivables of customers
|
30,576
|
28,210
|
52,990
|
45,804
|
34,166
|
2. Prepayments to suppliers
|
108,837
|
85,792
|
18,529
|
23,697
|
30,230
|
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
|
290,870
|
336,970
|
589,926
|
589,237
|
592,825
|
6. Other short-term receivables
|
377,705
|
500,938
|
498,729
|
429,520
|
449,223
|
7. Provision for doubtful short-term receivables
|
-17,031
|
-28,221
|
-40,613
|
-95,469
|
-113,963
|
IV. Inventories
|
27,269
|
26,035
|
17,299
|
6,150
|
9,499
|
1. Inventories
|
27,269
|
26,035
|
17,299
|
6,150
|
9,499
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
40,811
|
26,720
|
9,117
|
15,935
|
11,216
|
1. Short-term prepaid expenses
|
1,915
|
8,092
|
2,179
|
4,496
|
548
|
2. Deductible VAT
|
37,191
|
16,878
|
4,817
|
9,484
|
8,623
|
3. Taxes and the State Receivables
|
1,705
|
1,750
|
2,121
|
1,955
|
2,045
|
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
|
10,851,204
|
10,991,035
|
11,505,699
|
21,185,742
|
21,520,718
|
I. Long-term receivables
|
1,420,485
|
1,405,597
|
1,735,950
|
1,212,632
|
1,470,333
|
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
|
429,000
|
0
|
1,194
|
5. Other long-term receivables
|
1,420,485
|
1,405,597
|
1,306,950
|
1,212,632
|
1,469,139
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
3,193,550
|
7,280,084
|
6,814,118
|
16,386,593
|
15,863,940
|
1. Tangible fixed assets
|
5,477
|
11,605
|
9,574
|
11,949
|
12,267
|
- Cost
|
22,643
|
32,039
|
32,111
|
44,767
|
48,342
|
- Accumulated depreciation
|
-17,166
|
-20,434
|
-22,537
|
-32,818
|
-36,075
|
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
|
3,188,073
|
7,268,480
|
6,804,544
|
16,374,645
|
15,851,673
|
- Cost
|
4,714,106
|
8,840,544
|
8,782,247
|
19,016,822
|
19,154,247
|
- Accumulated depreciation
|
-1,526,033
|
-1,572,065
|
-1,977,704
|
-2,642,177
|
-3,302,574
|
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
|
4,314,408
|
41,850
|
58,625
|
68,329
|
36,891
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
4,314,408
|
41,850
|
58,625
|
68,329
|
36,891
|
IV. Long-term financial investments
|
813,515
|
831,594
|
869,167
|
0
|
0
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
810,005
|
828,084
|
869,167
|
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
|
3,510
|
3,510
|
0
|
0
|
0
|
V. Total other long-term assets
|
1,042,609
|
1,378,180
|
1,984,963
|
3,238,637
|
3,903,985
|
1. Long-term prepaid expenses
|
773,451
|
1,097,437
|
1,722,385
|
2,996,374
|
3,658,704
|
2. Deferred income tax assets
|
269,158
|
280,742
|
262,578
|
242,263
|
245,281
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
VI. Goodwills
|
66,637
|
53,731
|
42,876
|
279,550
|
245,568
|
TOTAL ASSETS
|
11,905,686
|
12,178,167
|
12,750,083
|
22,913,703
|
23,463,512
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
7,460,780
|
7,489,929
|
7,906,613
|
17,729,845
|
17,778,676
|
I. Current liabilities
|
1,285,107
|
1,396,774
|
2,222,582
|
3,101,256
|
1,761,657
|
1. Borrowings and short-term financial leased liabilities
|
348,228
|
379,054
|
853,563
|
1,017,431
|
601,167
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
251,272
|
249,251
|
237,229
|
623,383
|
389,840
|
4. Advances from customers
|
464,469
|
464,000
|
464,322
|
464,506
|
1,656
|
5. Taxes and other payables to the State Budget
|
56,795
|
9,326
|
12,670
|
17,029
|
44,460
|
6. Payables to employees
|
11,489
|
17,112
|
12,176
|
27,644
|
29,336
|
7. Short-term accrued expenses
|
42,841
|
82,116
|
71,219
|
140,146
|
106,142
|
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
|
32
|
0
|
0
|
0
|
11. Other short-term payables
|
106,274
|
191,901
|
568,018
|
806,279
|
582,026
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
3,739
|
3,980
|
3,384
|
4,838
|
7,030
|
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
|
6,175,674
|
6,093,154
|
5,684,032
|
14,628,589
|
16,017,019
|
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
|
256,177
|
358,786
|
131,519
|
2,341,710
|
3,495,467
|
6. Borrowings and long-term financial leased liabilities
|
5,806,067
|
5,682,895
|
5,518,385
|
12,119,698
|
12,367,349
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
8. Deferred income tax payables
|
113,430
|
51,473
|
34,127
|
167,181
|
154,203
|
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
|
0
|
0
|
0
|
0
|
0
|
B. OWNER'S EQUITY
|
4,444,906
|
4,688,238
|
4,843,470
|
5,183,858
|
5,684,836
|
I. ShareHolder's equity
|
4,444,906
|
4,688,238
|
4,843,470
|
5,183,858
|
5,684,836
|
1. Owner's investment capital
|
1,928,548
|
1,928,548
|
1,928,548
|
1,928,548
|
1,928,548
|
2. Share capital surplus
|
3,658
|
3,658
|
3,658
|
3,658
|
3,658
|
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
|
96,125
|
96,125
|
106,028
|
106,028
|
106,028
|
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
|
1,066,459
|
1,272,973
|
1,471,640
|
1,464,945
|
1,892,286
|
- After tax undistributed profit accumulated to the end of prior period
|
745,989
|
1,064,513
|
1,180,392
|
889,063
|
1,360,476
|
- Profit after tax undistributed this period
|
320,470
|
208,460
|
291,248
|
575,882
|
531,810
|
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
|
1,350,116
|
1,386,934
|
1,333,597
|
1,680,679
|
1,754,316
|
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
|
11,905,686
|
12,178,167
|
12,750,083
|
22,913,703
|
23,463,512
|