|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
2,502,859
|
3,343,692
|
3,036,692
|
2,724,937
|
4,607,687
|
|
I. Cash and cash equivalents
|
990,880
|
72,262
|
63,408
|
104,184
|
227,691
|
|
1. Cash
|
118,180
|
71,262
|
63,408
|
104,184
|
227,691
|
|
2. Cash equivalents
|
872,700
|
1,000
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
37,994
|
601,773
|
929,500
|
1,271,400
|
1,793,700
|
|
1. Trading securities
|
39,102
|
3,611
|
0
|
0
|
40,069
|
|
2. Provision for diminution in value of trading securities
|
-1,108
|
-167
|
0
|
0
|
-2,879
|
|
3. Investments holding until maturity
|
0
|
598,329
|
929,500
|
1,271,400
|
1,756,510
|
|
III. Short-term receivables
|
867,676
|
1,052,163
|
1,032,046
|
723,055
|
1,485,386
|
|
1. Short-term receivables of customers
|
983,111
|
1,139,531
|
1,085,426
|
815,242
|
1,481,678
|
|
2. Prepayments to suppliers
|
1,107
|
7,722
|
931
|
2,894
|
2,189
|
|
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
|
45,591
|
66,523
|
107,218
|
66,835
|
158,420
|
|
7. Provision for doubtful short-term receivables
|
-162,132
|
-161,613
|
-161,529
|
-161,916
|
-156,900
|
|
IV. Inventories
|
574,837
|
1,429,102
|
863,773
|
525,688
|
961,465
|
|
1. Inventories
|
589,320
|
1,441,711
|
873,480
|
535,245
|
970,932
|
|
2. Provision for decline in value of inventories
|
-14,483
|
-12,609
|
-9,707
|
-9,558
|
-9,467
|
|
V. Other current assets
|
31,471
|
188,393
|
147,966
|
100,611
|
139,445
|
|
1. Short-term prepaid expenses
|
579
|
3,572
|
787
|
1,360
|
637
|
|
2. Deductible VAT
|
30,792
|
184,721
|
147,079
|
99,150
|
138,684
|
|
3. Taxes and the State Receivables
|
100
|
100
|
100
|
100
|
125
|
|
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
|
83,754
|
87,160
|
80,206
|
65,527
|
69,617
|
|
I. Long-term receivables
|
3,126
|
3,487
|
1,398
|
42
|
1,148
|
|
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
|
3,126
|
3,487
|
1,398
|
42
|
1,148
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
70,381
|
75,874
|
73,070
|
65,484
|
68,469
|
|
1. Tangible fixed assets
|
6,916
|
14,103
|
13,349
|
7,812
|
12,846
|
|
- Cost
|
15,678
|
25,087
|
26,539
|
19,821
|
21,966
|
|
- Accumulated depreciation
|
-8,763
|
-10,985
|
-13,190
|
-12,009
|
-9,121
|
|
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
|
63,465
|
61,771
|
59,722
|
57,672
|
55,623
|
|
- Cost
|
64,463
|
64,793
|
64,793
|
64,793
|
64,793
|
|
- Accumulated depreciation
|
-997
|
-3,022
|
-5,071
|
-7,121
|
-9,170
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term financial investments
|
0
|
0
|
0
|
0
|
0
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
1,350
|
0
|
1,350
|
1,350
|
1,350
|
|
4. Provision for diminution in value of financial long-term investments
|
-1,350
|
0
|
-1,350
|
-1,350
|
-1,350
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
685
|
149
|
0
|
0
|
0
|
|
1. Long-term prepaid expenses
|
685
|
149
|
0
|
0
|
0
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
9,563
|
7,650
|
5,738
|
0
|
0
|
|
TOTAL ASSETS
|
2,586,614
|
3,430,851
|
3,116,899
|
2,790,464
|
4,677,304
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
2,156,853
|
2,919,803
|
2,569,618
|
2,214,234
|
3,960,660
|
|
I. Current liabilities
|
2,155,046
|
2,918,696
|
2,567,084
|
2,211,949
|
3,958,922
|
|
1. Borrowings and short-term financial leased liabilities
|
1,005,464
|
1,619,912
|
1,527,204
|
1,537,823
|
2,572,040
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
906,304
|
584,177
|
798,741
|
391,946
|
1,044,179
|
|
4. Advances from customers
|
13,420
|
3,424
|
4,428
|
3,489
|
35,053
|
|
5. Taxes and other payables to the State Budget
|
12,617
|
4,380
|
7,604
|
5,643
|
12,096
|
|
6. Payables to employees
|
33,247
|
23,150
|
21,608
|
22,876
|
32,344
|
|
7. Short-term accrued expenses
|
6,479
|
5,775
|
5,815
|
6,204
|
15,014
|
|
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
|
17,997
|
0
|
0
|
0
|
|
11. Other short-term payables
|
166,627
|
647,265
|
187,970
|
228,745
|
231,353
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
10,887
|
12,616
|
13,713
|
15,223
|
16,842
|
|
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
|
1,807
|
1,107
|
2,535
|
2,284
|
1,738
|
|
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
|
1,807
|
1,107
|
607
|
707
|
607
|
|
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
|
0
|
0
|
1,928
|
1,577
|
1,131
|
|
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
|
429,760
|
511,048
|
547,280
|
576,230
|
716,644
|
|
I. ShareHolder's equity
|
429,760
|
511,048
|
547,280
|
576,230
|
716,644
|
|
1. Owner's investment capital
|
306,826
|
0
|
518,279
|
518,279
|
518,279
|
|
2. Share capital surplus
|
0
|
398,874
|
0
|
0
|
0
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-4,551
|
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
|
0
|
0
|
0
|
0
|
0
|
|
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
|
136,866
|
113,247
|
28,951
|
57,940
|
198,354
|
|
- After tax undistributed profit accumulated to the end of prior period
|
26,708
|
2,772
|
9,592
|
28,951
|
57,940
|
|
- Profit after tax undistributed this period
|
110,159
|
110,475
|
19,359
|
28,989
|
140,414
|
|
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
|
-9,381
|
-1,073
|
51
|
12
|
12
|
|
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
|
2,586,614
|
3,430,851
|
3,116,899
|
2,790,464
|
4,677,304
|