|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
5,428,797
|
5,645,895
|
6,927,880
|
7,782,381
|
9,830,978
|
|
I. Cash and cash equivalents
|
1,130,703
|
2,078,587
|
2,256,047
|
2,203,268
|
1,823,374
|
|
1. Cash
|
768,120
|
2,028,432
|
2,186,313
|
1,895,199
|
1,700,984
|
|
2. Cash equivalents
|
362,583
|
50,154
|
69,734
|
308,070
|
122,390
|
|
II. Short-term financial investments
|
1,544,251
|
424,472
|
1,278,225
|
770,247
|
686,856
|
|
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
|
1,544,251
|
424,472
|
1,278,225
|
770,247
|
686,856
|
|
III. Short-term receivables
|
1,935,799
|
2,163,333
|
2,313,957
|
3,469,318
|
5,475,867
|
|
1. Short-term receivables of customers
|
1,311,560
|
1,735,160
|
1,719,318
|
2,723,586
|
4,311,681
|
|
2. Prepayments to suppliers
|
67,453
|
111,908
|
240,850
|
125,603
|
367,798
|
|
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
|
644,155
|
464,020
|
425,000
|
691,252
|
863,610
|
|
7. Provision for doubtful short-term receivables
|
-87,368
|
-147,755
|
-71,211
|
-71,123
|
-67,221
|
|
IV. Inventories
|
757,836
|
908,561
|
999,896
|
1,215,947
|
1,536,521
|
|
1. Inventories
|
883,229
|
1,045,612
|
1,137,482
|
1,351,772
|
1,675,997
|
|
2. Provision for decline in value of inventories
|
-125,393
|
-137,051
|
-137,586
|
-135,825
|
-139,476
|
|
V. Other current assets
|
60,208
|
70,943
|
79,756
|
123,601
|
308,360
|
|
1. Short-term prepaid expenses
|
50,139
|
23,483
|
37,785
|
16,468
|
46,245
|
|
2. Deductible VAT
|
8,441
|
45,837
|
40,183
|
102,729
|
260,538
|
|
3. Taxes and the State Receivables
|
1,628
|
1,623
|
1,788
|
4,404
|
1,577
|
|
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
|
15,332,405
|
15,058,151
|
14,704,968
|
15,832,176
|
18,480,340
|
|
I. Long-term receivables
|
50,362
|
18,646
|
103,903
|
319,500
|
227,751
|
|
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
|
50,362
|
18,646
|
103,903
|
319,500
|
227,751
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
12,961,890
|
13,567,184
|
13,115,352
|
12,860,927
|
14,607,848
|
|
1. Tangible fixed assets
|
12,784,902
|
13,396,282
|
12,950,566
|
12,699,953
|
14,452,833
|
|
- Cost
|
23,187,119
|
24,822,037
|
25,490,805
|
26,578,381
|
29,180,690
|
|
- Accumulated depreciation
|
-10,402,217
|
-11,425,755
|
-12,540,238
|
-13,878,428
|
-14,727,857
|
|
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
|
176,988
|
170,903
|
164,786
|
160,974
|
155,014
|
|
- Cost
|
311,129
|
318,753
|
327,647
|
342,033
|
351,582
|
|
- Accumulated depreciation
|
-134,141
|
-147,850
|
-162,862
|
-181,058
|
-196,568
|
|
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
|
920,902
|
8,179
|
9,226
|
1,222,348
|
2,048,723
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
920,902
|
8,179
|
9,226
|
1,222,348
|
2,048,723
|
|
IV. Long-term financial investments
|
601,848
|
621,891
|
666,089
|
681,385
|
770,411
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
601,848
|
621,891
|
666,089
|
681,385
|
770,411
|
|
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
|
797,403
|
842,251
|
810,399
|
748,017
|
825,607
|
|
1. Long-term prepaid expenses
|
633,265
|
650,887
|
590,798
|
487,028
|
544,766
|
|
2. Deferred income tax assets
|
164,138
|
191,364
|
219,601
|
260,988
|
280,841
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
20,761,202
|
20,704,047
|
21,632,848
|
23,614,558
|
28,311,318
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
6,929,622
|
6,625,537
|
6,734,691
|
7,562,215
|
11,214,844
|
|
I. Current liabilities
|
3,030,445
|
2,868,228
|
3,146,136
|
4,124,097
|
6,629,810
|
|
1. Borrowings and short-term financial leased liabilities
|
748,408
|
835,317
|
553,353
|
507,299
|
821,034
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
779,810
|
567,815
|
569,419
|
1,172,639
|
2,596,108
|
|
4. Advances from customers
|
15,608
|
85,966
|
263,392
|
48,704
|
85,958
|
|
5. Taxes and other payables to the State Budget
|
88,263
|
58,578
|
93,708
|
160,044
|
214,659
|
|
6. Payables to employees
|
130,128
|
118,470
|
125,894
|
194,298
|
321,014
|
|
7. Short-term accrued expenses
|
497,363
|
498,365
|
701,235
|
1,143,718
|
1,685,593
|
|
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
|
369,554
|
337,987
|
375,424
|
381,073
|
256,614
|
|
12. Provision for short term payables
|
297,839
|
283,277
|
329,498
|
352,670
|
434,406
|
|
13. Bonus and welfare fund
|
103,471
|
82,454
|
134,213
|
163,651
|
214,425
|
|
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
|
3,899,177
|
3,757,309
|
3,588,555
|
3,438,118
|
4,585,034
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
0
|
|
2. Long-term accrued expenses
|
0
|
0
|
28,433
|
29,815
|
30,843
|
|
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
|
474,294
|
473,685
|
473,516
|
474,522
|
474,918
|
|
6. Borrowings and long-term financial leased liabilities
|
3,205,703
|
2,999,752
|
2,787,682
|
2,541,390
|
3,588,224
|
|
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
|
127,557
|
196,173
|
220,314
|
312,624
|
363,149
|
|
11. Long-term unrealized revenue
|
0
|
0
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
91,622
|
87,699
|
78,610
|
79,766
|
127,900
|
|
B. OWNER'S EQUITY
|
13,831,580
|
14,078,509
|
14,898,158
|
16,052,342
|
17,096,474
|
|
I. ShareHolder's equity
|
13,831,580
|
14,078,509
|
14,898,158
|
16,052,342
|
17,096,474
|
|
1. Owner's investment capital
|
4,215,458
|
5,562,960
|
5,562,960
|
5,562,960
|
5,562,960
|
|
2. Share capital surplus
|
2,434,086
|
2,434,086
|
2,434,086
|
2,434,086
|
2,434,086
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-20,949
|
-20,949
|
-20,949
|
-20,949
|
-20,949
|
|
6. Differences upon asset revaluation
|
0
|
0
|
0
|
0
|
0
|
|
7. Differences upon foreign exchange rate
|
1,450,764
|
1,846,658
|
2,206,837
|
2,792,242
|
3,252,891
|
|
8. Investment and development funds
|
3,589,769
|
3,590,591
|
3,784,368
|
4,012,253
|
4,321,580
|
|
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
|
1,922,902
|
435,922
|
693,560
|
1,021,742
|
1,288,709
|
|
- After tax undistributed profit accumulated to the end of prior period
|
1,937,944
|
575,400
|
435,922
|
693,560
|
743,802
|
|
- Profit after tax undistributed this period
|
-15,042
|
-139,478
|
257,638
|
328,182
|
544,907
|
|
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
|
239,550
|
229,241
|
237,295
|
250,008
|
257,197
|
|
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
|
20,761,202
|
20,704,047
|
21,632,848
|
23,614,558
|
28,311,318
|