|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
467,430
|
636,743
|
897,023
|
306,938
|
691,529
|
|
I. Cash and cash equivalents
|
387
|
1,046
|
1,871
|
2,985
|
1,562
|
|
1. Cash
|
387
|
1,046
|
1,871
|
2,985
|
1,562
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
III. Short-term receivables
|
455,473
|
622,638
|
878,665
|
275,637
|
665,265
|
|
1. Short-term receivables of customers
|
16,594
|
167,035
|
82,647
|
25,666
|
140,108
|
|
2. Prepayments to suppliers
|
3
|
10,283
|
24,694
|
41,382
|
35
|
|
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
|
52,894
|
0
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
443,399
|
469,337
|
788,908
|
223,626
|
540,158
|
|
7. Provision for doubtful short-term receivables
|
-57,416
|
-24,016
|
-17,584
|
-15,036
|
-15,036
|
|
IV. Inventories
|
9,974
|
11,255
|
13,701
|
25,826
|
21,211
|
|
1. Inventories
|
9,974
|
11,255
|
13,701
|
25,826
|
21,211
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
1,595
|
1,804
|
2,786
|
2,490
|
3,491
|
|
1. Short-term prepaid expenses
|
2
|
141
|
305
|
162
|
79
|
|
2. Deductible VAT
|
1,593
|
1,654
|
2,472
|
2,322
|
3,406
|
|
3. Taxes and the State Receivables
|
0
|
9
|
9
|
6
|
6
|
|
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
|
1,424,969
|
1,429,585
|
1,129,215
|
1,775,678
|
1,395,344
|
|
I. Long-term receivables
|
1,189,961
|
1,190,486
|
890,509
|
1,640,047
|
1,260,041
|
|
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
|
1,189,961
|
1,190,486
|
890,509
|
1,640,047
|
1,260,041
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
66,369
|
67,693
|
67,375
|
67,057
|
66,842
|
|
1. Tangible fixed assets
|
7,838
|
9,125
|
8,865
|
8,604
|
8,436
|
|
- Cost
|
13,779
|
15,575
|
15,575
|
15,575
|
15,575
|
|
- Accumulated depreciation
|
-5,941
|
-6,450
|
-6,710
|
-6,971
|
-7,139
|
|
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
|
58,531
|
58,568
|
58,510
|
58,453
|
58,406
|
|
- Cost
|
59,462
|
59,677
|
59,677
|
59,677
|
59,677
|
|
- Accumulated depreciation
|
-931
|
-1,110
|
-1,167
|
-1,224
|
-1,272
|
|
III. Real Estate Investments
|
65,832
|
65,779
|
65,726
|
65,673
|
65,621
|
|
- Cost
|
66,150
|
66,150
|
66,150
|
66,150
|
66,150
|
|
- Accumulated depreciation
|
-318
|
-371
|
-424
|
-477
|
-530
|
|
IV. Long-term assets in progress
|
0
|
119
|
119
|
119
|
119
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
0
|
119
|
119
|
119
|
119
|
|
IV. Long-term financial investments
|
102,780
|
102,780
|
102,753
|
0
|
0
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
102,780
|
102,780
|
102,753
|
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
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
26
|
2,728
|
2,732
|
2,781
|
2,722
|
|
1. Long-term prepaid expenses
|
26
|
74
|
77
|
176
|
187
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
|
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
2,655
|
2,655
|
2,605
|
2,535
|
|
TOTAL ASSETS
|
1,892,399
|
2,066,328
|
2,026,238
|
2,082,616
|
2,086,873
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
734,863
|
880,285
|
829,426
|
809,096
|
954,909
|
|
I. Current liabilities
|
589,165
|
764,587
|
666,306
|
645,548
|
842,773
|
|
1. Borrowings and short-term financial leased liabilities
|
247,947
|
241,871
|
238,955
|
228,774
|
270,134
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
4,510
|
167,168
|
100,779
|
67,719
|
134,600
|
|
4. Advances from customers
|
2,004
|
2,931
|
3,080
|
5,916
|
2,880
|
|
5. Taxes and other payables to the State Budget
|
99,227
|
104,413
|
107,828
|
97,563
|
101,629
|
|
6. Payables to employees
|
6,629
|
6,959
|
7,013
|
6,365
|
5,842
|
|
7. Short-term accrued expenses
|
96,443
|
102,943
|
119,278
|
110,516
|
124,883
|
|
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
|
124,615
|
130,521
|
81,594
|
120,926
|
194,476
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
7,792
|
7,781
|
7,778
|
7,770
|
8,328
|
|
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
|
145,697
|
115,697
|
163,120
|
163,548
|
112,136
|
|
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
|
102,879
|
72,879
|
122,902
|
120,000
|
70,000
|
|
6. Borrowings and long-term financial leased liabilities
|
42,800
|
42,800
|
40,200
|
40,200
|
38,800
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
19
|
19
|
19
|
3,348
|
3,336
|
|
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
|
1,157,536
|
1,186,044
|
1,196,811
|
1,273,520
|
1,131,965
|
|
I. ShareHolder's equity
|
1,157,536
|
1,186,044
|
1,196,811
|
1,273,520
|
1,131,965
|
|
1. Owner's investment capital
|
925,978
|
925,978
|
925,978
|
925,978
|
925,978
|
|
2. Share capital surplus
|
29,461
|
29,461
|
29,461
|
29,461
|
29,461
|
|
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
|
11,527
|
11,527
|
11,527
|
11,527
|
11,822
|
|
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
|
42,660
|
66,894
|
76,599
|
56,470
|
60,855
|
|
- After tax undistributed profit accumulated to the end of prior period
|
41,097
|
41,813
|
41,097
|
49,915
|
49,160
|
|
- Profit after tax undistributed this period
|
1,564
|
25,080
|
35,502
|
6,555
|
11,695
|
|
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
|
147,909
|
152,184
|
153,247
|
250,084
|
103,849
|
|
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
|
1,892,399
|
2,066,328
|
2,026,238
|
2,082,616
|
2,086,873
|