|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
378,415
|
467,451
|
627,952
|
842,986
|
1,103,482
|
|
I. Cash and cash equivalents
|
184,598
|
230,685
|
182,785
|
278,056
|
120,910
|
|
1. Cash
|
48,603
|
40,685
|
70,785
|
50,056
|
74,910
|
|
2. Cash equivalents
|
135,995
|
190,000
|
112,000
|
228,000
|
46,000
|
|
II. Short-term financial investments
|
90,000
|
125,000
|
290,000
|
412,700
|
778,900
|
|
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
|
90,000
|
125,000
|
290,000
|
412,700
|
778,900
|
|
III. Short-term receivables
|
102,731
|
109,238
|
150,581
|
150,061
|
194,798
|
|
1. Short-term receivables of customers
|
99,896
|
105,153
|
144,909
|
144,100
|
182,793
|
|
2. Prepayments to suppliers
|
2,675
|
2,466
|
2,708
|
1,542
|
4,534
|
|
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
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
2,572
|
4,028
|
5,334
|
6,944
|
10,200
|
|
7. Provision for doubtful short-term receivables
|
-2,412
|
-2,410
|
-2,370
|
-2,524
|
-2,729
|
|
IV. Inventories
|
597
|
1,477
|
811
|
1,741
|
1,184
|
|
1. Inventories
|
597
|
1,477
|
811
|
1,741
|
1,184
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
489
|
1,051
|
3,775
|
428
|
7,691
|
|
1. Short-term prepaid expenses
|
489
|
1,051
|
1,145
|
398
|
693
|
|
2. Deductible VAT
|
0
|
0
|
0
|
0
|
0
|
|
3. Taxes and the State Receivables
|
0
|
0
|
2,630
|
30
|
6,998
|
|
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
|
763,433
|
770,805
|
731,354
|
705,740
|
740,371
|
|
I. Long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
425,978
|
383,349
|
389,118
|
356,244
|
334,457
|
|
1. Tangible fixed assets
|
422,098
|
380,238
|
386,642
|
352,882
|
330,735
|
|
- Cost
|
872,663
|
885,914
|
946,734
|
963,398
|
989,266
|
|
- Accumulated depreciation
|
-450,565
|
-505,675
|
-560,093
|
-610,516
|
-658,531
|
|
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
|
3,880
|
3,111
|
2,476
|
3,362
|
3,723
|
|
- Cost
|
7,398
|
7,438
|
7,553
|
9,083
|
9,654
|
|
- Accumulated depreciation
|
-3,517
|
-4,327
|
-5,077
|
-5,721
|
-5,931
|
|
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
|
226,101
|
277,691
|
234,029
|
234,224
|
292,055
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
226,101
|
277,691
|
234,029
|
234,224
|
292,055
|
|
IV. Long-term financial investments
|
62,565
|
62,565
|
62,565
|
70,965
|
70,965
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
15,165
|
15,165
|
15,165
|
15,165
|
15,165
|
|
3. Other investments in equity instruments
|
47,400
|
47,400
|
47,400
|
55,800
|
55,800
|
|
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
|
48,789
|
47,200
|
45,642
|
44,306
|
42,894
|
|
1. Long-term prepaid expenses
|
48,789
|
47,200
|
45,642
|
44,306
|
42,894
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
1,141,848
|
1,238,256
|
1,359,306
|
1,548,725
|
1,843,853
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
417,026
|
410,315
|
358,844
|
309,000
|
358,779
|
|
I. Current liabilities
|
280,526
|
292,931
|
270,613
|
239,226
|
309,524
|
|
1. Borrowings and short-term financial leased liabilities
|
89,408
|
91,367
|
67,153
|
23,456
|
70,580
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
97,236
|
97,472
|
80,652
|
91,128
|
119,145
|
|
4. Advances from customers
|
1,168
|
930
|
601
|
644
|
1,034
|
|
5. Taxes and other payables to the State Budget
|
11,225
|
17,009
|
21,357
|
27,156
|
34,443
|
|
6. Payables to employees
|
23,256
|
23,920
|
27,095
|
31,197
|
18,594
|
|
7. Short-term accrued expenses
|
6,247
|
5,583
|
11,194
|
8,029
|
10,162
|
|
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
|
1,032
|
1,048
|
1,096
|
4
|
1,074
|
|
11. Other short-term payables
|
5,534
|
5,130
|
4,785
|
4,727
|
4,499
|
|
12. Provision for short term payables
|
13,433
|
14,450
|
14,960
|
16,019
|
17,788
|
|
13. Bonus and welfare fund
|
31,989
|
36,023
|
41,719
|
36,865
|
32,204
|
|
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
|
136,500
|
117,384
|
88,231
|
69,775
|
49,255
|
|
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
|
19,620
|
19,620
|
19,570
|
24,570
|
24,630
|
|
6. Borrowings and long-term financial leased liabilities
|
116,880
|
97,764
|
68,661
|
45,205
|
24,625
|
|
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
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
724,821
|
827,942
|
1,000,462
|
1,239,725
|
1,485,075
|
|
I. ShareHolder's equity
|
724,821
|
827,942
|
1,000,462
|
1,239,725
|
1,485,075
|
|
1. Owner's investment capital
|
185,220
|
185,220
|
370,439
|
370,439
|
555,658
|
|
2. Share capital surplus
|
74,435
|
74,435
|
74,435
|
74,435
|
74,435
|
|
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
|
320,133
|
413,785
|
346,375
|
485,205
|
474,519
|
|
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
|
145,034
|
154,502
|
209,213
|
309,646
|
380,463
|
|
- After tax undistributed profit accumulated to the end of prior period
|
48,565
|
51,005
|
76,900
|
101,234
|
118,459
|
|
- Profit after tax undistributed this period
|
96,469
|
103,497
|
132,313
|
208,412
|
262,003
|
|
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
|
0
|
0
|
0
|
0
|
|
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
|
1,141,848
|
1,238,256
|
1,359,306
|
1,548,725
|
1,843,853
|