|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
495,697
|
769,282
|
576,267
|
691,690
|
600,598
|
|
I. Cash and cash equivalents
|
160,166
|
171,158
|
91,805
|
105,620
|
157,156
|
|
1. Cash
|
108,766
|
125,958
|
67,905
|
77,320
|
82,352
|
|
2. Cash equivalents
|
51,400
|
45,200
|
23,900
|
28,300
|
74,805
|
|
II. Short-term financial investments
|
35,837
|
37,250
|
27,637
|
185,294
|
161,045
|
|
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
|
35,837
|
37,250
|
27,637
|
185,294
|
161,045
|
|
III. Short-term receivables
|
143,803
|
407,329
|
286,826
|
236,819
|
99,109
|
|
1. Short-term receivables of customers
|
23,489
|
287,899
|
24,296
|
28,106
|
21,290
|
|
2. Prepayments to suppliers
|
130,959
|
82,396
|
51,580
|
56,250
|
76,384
|
|
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
|
10,856
|
10,409
|
40,634
|
0
|
0
|
|
6. Other short-term receivables
|
161,775
|
209,900
|
353,647
|
329,442
|
161,690
|
|
7. Provision for doubtful short-term receivables
|
-183,275
|
-183,275
|
-183,331
|
-176,978
|
-160,256
|
|
IV. Inventories
|
136,657
|
136,305
|
151,637
|
142,667
|
160,617
|
|
1. Inventories
|
137,591
|
137,238
|
152,097
|
143,126
|
161,076
|
|
2. Provision for decline in value of inventories
|
-934
|
-934
|
-459
|
-459
|
-459
|
|
V. Other current assets
|
19,233
|
17,241
|
18,361
|
21,288
|
22,671
|
|
1. Short-term prepaid expenses
|
5,812
|
5,389
|
5,732
|
7,785
|
10,188
|
|
2. Deductible VAT
|
4,373
|
3,438
|
4,326
|
4,183
|
3,269
|
|
3. Taxes and the State Receivables
|
9,048
|
8,414
|
8,303
|
9,320
|
9,213
|
|
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
|
3,265,600
|
3,311,255
|
3,210,480
|
3,093,136
|
3,184,657
|
|
I. Long-term receivables
|
203,908
|
205,215
|
110,585
|
4,647
|
5,188
|
|
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
|
30,228
|
30,228
|
0
|
0
|
0
|
|
5. Other long-term receivables
|
173,680
|
174,987
|
110,585
|
4,647
|
5,188
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
471,456
|
520,297
|
516,213
|
508,252
|
517,547
|
|
1. Tangible fixed assets
|
416,638
|
415,871
|
412,342
|
405,515
|
415,418
|
|
- Cost
|
838,138
|
845,380
|
845,973
|
840,910
|
937,137
|
|
- Accumulated depreciation
|
-421,501
|
-429,509
|
-433,632
|
-435,395
|
-521,719
|
|
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
|
54,818
|
104,427
|
103,871
|
102,737
|
102,129
|
|
- Cost
|
75,825
|
126,441
|
127,076
|
127,142
|
128,748
|
|
- Accumulated depreciation
|
-21,007
|
-22,015
|
-23,206
|
-24,405
|
-26,619
|
|
III. Real Estate Investments
|
20,576
|
20,275
|
19,974
|
19,672
|
19,371
|
|
- Cost
|
36,156
|
36,156
|
36,156
|
36,156
|
36,156
|
|
- Accumulated depreciation
|
-15,580
|
-15,881
|
-16,182
|
-16,484
|
-16,785
|
|
IV. Long-term assets in progress
|
179,058
|
180,047
|
182,207
|
184,149
|
181,763
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
179,058
|
180,047
|
182,207
|
184,149
|
181,763
|
|
IV. Long-term financial investments
|
2,085,000
|
2,085,000
|
2,085,000
|
2,085,000
|
2,085,000
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
2,085,000
|
2,085,000
|
|
3. Other investments in equity instruments
|
2,101,424
|
2,101,424
|
2,101,424
|
16,424
|
16,424
|
|
4. Provision for diminution in value of financial long-term investments
|
-16,424
|
-16,424
|
-16,424
|
-16,424
|
-16,424
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
305,602
|
300,421
|
296,502
|
291,416
|
375,789
|
|
1. Long-term prepaid expenses
|
218,327
|
215,853
|
214,642
|
212,263
|
217,640
|
|
2. Deferred income tax assets
|
213
|
199
|
184
|
170
|
156
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
87,062
|
84,369
|
81,676
|
78,982
|
157,994
|
|
TOTAL ASSETS
|
3,761,297
|
4,080,537
|
3,786,747
|
3,784,826
|
3,785,255
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
1,927,995
|
2,065,487
|
1,731,179
|
1,700,048
|
1,737,532
|
|
I. Current liabilities
|
639,067
|
826,804
|
552,095
|
573,030
|
693,446
|
|
1. Borrowings and short-term financial leased liabilities
|
256,275
|
230,993
|
166,000
|
250,157
|
341,278
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
26,855
|
139,785
|
28,260
|
27,014
|
31,574
|
|
4. Advances from customers
|
6,240
|
5,175
|
7,919
|
10,837
|
10,585
|
|
5. Taxes and other payables to the State Budget
|
223,704
|
286,844
|
235,466
|
219,371
|
219,581
|
|
6. Payables to employees
|
15,368
|
22,848
|
14,358
|
14,783
|
10,265
|
|
7. Short-term accrued expenses
|
21,379
|
42,287
|
13,149
|
13,828
|
22,507
|
|
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
|
419
|
106
|
19
|
57
|
30
|
|
11. Other short-term payables
|
77,996
|
88,097
|
76,561
|
27,060
|
47,295
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
10,832
|
10,669
|
10,363
|
9,923
|
10,332
|
|
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
|
1,288,929
|
1,238,683
|
1,179,083
|
1,127,018
|
1,044,087
|
|
1. Long-term payables to sellers
|
2,236
|
2,236
|
1,818
|
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
|
36,847
|
36,638
|
27,494
|
17,280
|
11,394
|
|
6. Borrowings and long-term financial leased liabilities
|
1,210,000
|
1,160,000
|
1,110,000
|
1,070,000
|
990,000
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
39,846
|
39,809
|
39,772
|
39,738
|
39,724
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
0
|
0
|
0
|
0
|
2,969
|
|
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
|
1,833,302
|
2,015,050
|
2,055,568
|
2,084,778
|
2,047,723
|
|
I. ShareHolder's equity
|
1,833,302
|
2,015,050
|
2,055,568
|
2,084,778
|
2,047,723
|
|
1. Owner's investment capital
|
2,000,000
|
2,000,000
|
2,000,000
|
2,000,000
|
2,000,000
|
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
0
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
4,984
|
4,984
|
4,984
|
4,984
|
4,984
|
|
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
|
14,780
|
14,780
|
14,780
|
14,566
|
14,745
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
6,330
|
6,330
|
6,330
|
6,330
|
6,330
|
|
11. After tax undistributed profit
|
-544,886
|
-426,042
|
-432,919
|
-395,732
|
-383,042
|
|
- After tax undistributed profit accumulated to the end of prior period
|
-485,370
|
-485,350
|
-485,479
|
-407,573
|
-407,870
|
|
- Profit after tax undistributed this period
|
-59,516
|
59,308
|
52,559
|
11,841
|
24,828
|
|
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
|
352,094
|
414,998
|
462,394
|
454,631
|
404,706
|
|
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
|
3,761,297
|
4,080,537
|
3,786,747
|
3,784,826
|
3,785,255
|