|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
3,716,297
|
3,924,500
|
4,607,687
|
4,725,077
|
5,610,551
|
|
I. Cash and cash equivalents
|
103,828
|
86,724
|
227,691
|
76,670
|
545,745
|
|
1. Cash
|
103,828
|
46,724
|
227,691
|
76,670
|
486,704
|
|
2. Cash equivalents
|
0
|
40,000
|
0
|
0
|
59,041
|
|
II. Short-term financial investments
|
1,532,278
|
1,988,030
|
1,793,700
|
1,759,012
|
1,577,960
|
|
1. Trading securities
|
20,624
|
50,467
|
40,069
|
70,307
|
70,643
|
|
2. Provision for diminution in value of trading securities
|
-6
|
0
|
-2,879
|
-6,485
|
-5,063
|
|
3. Investments holding until maturity
|
1,511,660
|
1,937,562
|
1,756,510
|
1,695,190
|
1,512,380
|
|
III. Short-term receivables
|
1,203,606
|
1,270,518
|
1,485,386
|
1,879,087
|
2,024,235
|
|
1. Short-term receivables of customers
|
1,282,461
|
1,349,023
|
1,481,678
|
1,823,144
|
1,965,136
|
|
2. Prepayments to suppliers
|
5,782
|
5,774
|
2,189
|
74,365
|
30,102
|
|
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
|
77,529
|
71,876
|
158,420
|
-156,900
|
186,355
|
|
7. Provision for doubtful short-term receivables
|
-162,166
|
-156,155
|
-156,900
|
138,478
|
-157,358
|
|
IV. Inventories
|
752,461
|
469,702
|
961,465
|
891,680
|
1,327,147
|
|
1. Inventories
|
762,582
|
479,823
|
970,932
|
901,147
|
1,336,485
|
|
2. Provision for decline in value of inventories
|
-10,121
|
-10,121
|
-9,467
|
-9,467
|
-9,339
|
|
V. Other current assets
|
124,124
|
109,526
|
139,445
|
118,628
|
135,465
|
|
1. Short-term prepaid expenses
|
989
|
2,426
|
637
|
0
|
1,048
|
|
2. Deductible VAT
|
123,001
|
106,963
|
138,684
|
0
|
131,787
|
|
3. Taxes and the State Receivables
|
134
|
137
|
125
|
0
|
2,630
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
0
|
118,628
|
0
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
71,912
|
70,734
|
69,617
|
68,467
|
67,428
|
|
I. Long-term receivables
|
1,148
|
1,148
|
1,148
|
1,169
|
1,285
|
|
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
|
1,148
|
1,148
|
1,148
|
0
|
1,285
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
1,169
|
0
|
|
II. Fixed assets
|
70,764
|
69,586
|
68,469
|
67,297
|
66,143
|
|
1. Tangible fixed assets
|
14,116
|
13,451
|
12,846
|
12,187
|
11,545
|
|
- Cost
|
27,235
|
27,235
|
21,966
|
21,966
|
21,696
|
|
- Accumulated depreciation
|
-13,119
|
-13,785
|
-9,121
|
-9,779
|
-10,151
|
|
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
|
56,648
|
56,135
|
55,623
|
55,111
|
54,598
|
|
- Cost
|
64,793
|
64,793
|
64,793
|
64,793
|
64,585
|
|
- Accumulated depreciation
|
-8,145
|
-8,658
|
-9,170
|
-9,682
|
-9,987
|
|
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
|
1,350
|
1,350
|
1,350
|
1,350
|
|
4. Provision for diminution in value of financial long-term investments
|
-1,350
|
-1,350
|
-1,350
|
-1,350
|
-1,350
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
1. Long-term prepaid expenses
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
3,788,209
|
3,995,234
|
4,677,304
|
4,793,544
|
5,677,979
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
3,160,140
|
3,322,790
|
3,960,660
|
4,022,658
|
4,836,057
|
|
I. Current liabilities
|
3,158,179
|
3,320,940
|
3,958,922
|
4,020,921
|
4,834,542
|
|
1. Borrowings and short-term financial leased liabilities
|
2,196,826
|
2,381,610
|
2,572,040
|
2,649,820
|
2,897,021
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
705,287
|
637,051
|
1,044,179
|
763,888
|
1,490,416
|
|
4. Advances from customers
|
8,802
|
25,673
|
35,053
|
25,858
|
73,571
|
|
5. Taxes and other payables to the State Budget
|
9,127
|
11,882
|
12,096
|
14,432
|
13,291
|
|
6. Payables to employees
|
15,795
|
23,828
|
32,344
|
20,113
|
18,812
|
|
7. Short-term accrued expenses
|
10,125
|
16,653
|
15,014
|
26,664
|
25,084
|
|
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
|
503,371
|
0
|
|
11. Other short-term payables
|
197,141
|
209,949
|
231,353
|
260
|
300,393
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
15,076
|
14,294
|
16,842
|
16,513
|
15,955
|
|
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
|
1,961
|
1,849
|
1,738
|
1,738
|
1,514
|
|
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
|
607
|
607
|
607
|
0
|
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
|
1,354
|
1,242
|
1,131
|
1,131
|
907
|
|
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
|
607
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
628,070
|
672,444
|
716,644
|
770,885
|
841,922
|
|
I. ShareHolder's equity
|
628,070
|
672,444
|
716,644
|
770,885
|
841,922
|
|
1. Owner's investment capital
|
518,279
|
518,279
|
518,279
|
518,279
|
540,279
|
|
2. Share capital surplus
|
0
|
0
|
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
|
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
|
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
|
109,779
|
154,154
|
198,354
|
252,595
|
301,632
|
|
- After tax undistributed profit accumulated to the end of prior period
|
57,940
|
57,940
|
57,940
|
198,354
|
198,354
|
|
- Profit after tax undistributed this period
|
51,840
|
96,214
|
140,414
|
54,241
|
103,278
|
|
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
|
12
|
12
|
12
|
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
|
3,788,209
|
3,995,234
|
4,677,304
|
4,793,544
|
5,677,979
|