|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
1,094,618
|
1,312,347
|
1,412,999
|
1,632,242
|
2,002,642
|
|
I. Cash and cash equivalents
|
9,620
|
14,738
|
46,548
|
71,646
|
246,427
|
|
1. Cash
|
9,620
|
14,738
|
16,548
|
21,646
|
16,427
|
|
2. Cash equivalents
|
0
|
0
|
30,000
|
50,000
|
230,000
|
|
II. Short-term financial investments
|
91,694
|
128,719
|
198,664
|
326,626
|
242,520
|
|
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
|
91,694
|
128,719
|
198,664
|
326,626
|
242,520
|
|
III. Short-term receivables
|
349,201
|
465,219
|
419,056
|
486,438
|
650,405
|
|
1. Short-term receivables of customers
|
302,706
|
379,323
|
384,435
|
410,181
|
522,608
|
|
2. Prepayments to suppliers
|
42,580
|
26,408
|
13,547
|
32,795
|
90,140
|
|
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
|
9,259
|
59,913
|
20,600
|
35,096
|
28,703
|
|
6. Other short-term receivables
|
2,738
|
4,255
|
5,152
|
13,060
|
12,920
|
|
7. Provision for doubtful short-term receivables
|
-8,081
|
-4,679
|
-4,678
|
-4,694
|
-3,966
|
|
IV. Inventories
|
619,645
|
682,167
|
737,231
|
739,136
|
857,762
|
|
1. Inventories
|
628,207
|
690,033
|
740,402
|
743,349
|
861,186
|
|
2. Provision for decline in value of inventories
|
-8,562
|
-7,866
|
-3,170
|
-4,213
|
-3,424
|
|
V. Other current assets
|
24,457
|
21,503
|
11,499
|
8,396
|
5,529
|
|
1. Short-term prepaid expenses
|
5,110
|
4,978
|
5,424
|
3,108
|
1,740
|
|
2. Deductible VAT
|
19,260
|
15,999
|
6,034
|
5,246
|
3,789
|
|
3. Taxes and the State Receivables
|
88
|
526
|
41
|
42
|
0
|
|
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
|
106,392
|
165,422
|
177,993
|
172,841
|
223,633
|
|
I. Long-term receivables
|
825
|
2,276
|
2,281
|
2,167
|
2,280
|
|
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
|
825
|
2,276
|
2,281
|
2,167
|
2,280
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
29,230
|
25,996
|
102,807
|
94,437
|
96,626
|
|
1. Tangible fixed assets
|
24,050
|
20,721
|
96,442
|
87,941
|
77,820
|
|
- Cost
|
121,677
|
122,636
|
177,184
|
179,098
|
177,384
|
|
- Accumulated depreciation
|
-97,627
|
-101,915
|
-80,742
|
-91,158
|
-99,564
|
|
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
|
5,180
|
5,275
|
6,365
|
6,496
|
18,806
|
|
- Cost
|
6,018
|
6,460
|
7,987
|
8,687
|
21,687
|
|
- Accumulated depreciation
|
-838
|
-1,185
|
-1,622
|
-2,191
|
-2,881
|
|
III. Real Estate Investments
|
0
|
0
|
0
|
0
|
48,127
|
|
- Cost
|
0
|
0
|
0
|
0
|
48,127
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term assets in progress
|
795
|
68,838
|
614
|
194
|
3,103
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
795
|
68,838
|
614
|
194
|
3,103
|
|
IV. Long-term financial investments
|
40,163
|
30,695
|
35,905
|
48,135
|
49,168
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
15,163
|
15,695
|
15,905
|
28,135
|
29,168
|
|
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
|
25,000
|
15,000
|
20,000
|
20,000
|
20,000
|
|
V. Total other long-term assets
|
5,656
|
11,167
|
13,207
|
27,909
|
24,328
|
|
1. Long-term prepaid expenses
|
1,966
|
9,006
|
9,352
|
4,391
|
2,397
|
|
2. Deferred income tax assets
|
3,691
|
2,160
|
3,855
|
3,612
|
5,297
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
29,723
|
26,450
|
23,178
|
19,906
|
16,634
|
|
TOTAL ASSETS
|
1,201,010
|
1,477,769
|
1,590,991
|
1,805,083
|
2,226,275
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
972,101
|
1,083,982
|
1,189,350
|
1,376,101
|
1,748,887
|
|
I. Current liabilities
|
970,481
|
1,081,801
|
1,187,855
|
1,374,610
|
1,746,461
|
|
1. Borrowings and short-term financial leased liabilities
|
793,168
|
868,601
|
980,284
|
1,137,307
|
1,510,764
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
110,011
|
163,985
|
136,596
|
182,004
|
167,083
|
|
4. Advances from customers
|
26,333
|
22,860
|
37,363
|
14,778
|
29,466
|
|
5. Taxes and other payables to the State Budget
|
12,385
|
10,304
|
18,473
|
22,949
|
21,813
|
|
6. Payables to employees
|
5,389
|
5,320
|
4,676
|
4,284
|
4,788
|
|
7. Short-term accrued expenses
|
12,747
|
1,846
|
3,285
|
5,189
|
3,175
|
|
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
|
1,574
|
4,055
|
2,611
|
2,902
|
2,983
|
|
12. Provision for short term payables
|
8,323
|
4,449
|
3,662
|
3,892
|
5,085
|
|
13. Bonus and welfare fund
|
551
|
381
|
905
|
1,304
|
1,304
|
|
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
|
1,621
|
2,181
|
1,495
|
1,491
|
2,426
|
|
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
|
840
|
|
6. Borrowings and long-term financial leased liabilities
|
0
|
0
|
0
|
0
|
0
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
1,621
|
2,181
|
1,495
|
1,491
|
1,586
|
|
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
|
228,908
|
393,788
|
401,641
|
428,982
|
477,388
|
|
I. ShareHolder's equity
|
228,908
|
393,788
|
401,641
|
428,982
|
477,388
|
|
1. Owner's investment capital
|
166,826
|
316,465
|
316,465
|
341,778
|
386,202
|
|
2. Share capital surplus
|
5,672
|
5,348
|
5,348
|
5,348
|
5,148
|
|
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
|
6,341
|
7,113
|
8,570
|
9,828
|
11,175
|
|
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
|
34,650
|
45,742
|
52,366
|
52,266
|
54,672
|
|
- After tax undistributed profit accumulated to the end of prior period
|
16,636
|
23,584
|
27,911
|
25,293
|
22,301
|
|
- Profit after tax undistributed this period
|
18,014
|
22,157
|
24,455
|
26,973
|
32,370
|
|
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
|
15,418
|
19,119
|
18,892
|
19,763
|
20,190
|
|
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
|
1,201,010
|
1,477,769
|
1,590,991
|
1,805,083
|
2,226,275
|