|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
4,977,554
|
6,287,008
|
7,310,900
|
7,842,099
|
7,376,349
|
|
I. Cash and cash equivalents
|
950,131
|
795,984
|
802,447
|
1,572,970
|
1,851,248
|
|
1. Cash
|
950,131
|
795,984
|
802,447
|
1,572,970
|
1,851,248
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
III. Short-term receivables
|
3,332,065
|
4,525,037
|
5,220,475
|
4,363,922
|
3,089,751
|
|
1. Short-term receivables of customers
|
3,236,256
|
4,357,961
|
5,049,508
|
4,295,915
|
2,882,700
|
|
2. Prepayments to suppliers
|
174,582
|
166,113
|
217,487
|
112,526
|
88,464
|
|
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
|
78,250
|
168,407
|
113,291
|
92,359
|
239,987
|
|
7. Provision for doubtful short-term receivables
|
-157,023
|
-167,444
|
-159,811
|
-136,878
|
-121,399
|
|
IV. Inventories
|
692,993
|
961,904
|
1,267,255
|
1,772,510
|
2,231,886
|
|
1. Inventories
|
692,993
|
961,904
|
1,267,255
|
1,772,510
|
2,231,886
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
2,365
|
4,083
|
20,723
|
132,697
|
203,464
|
|
1. Short-term prepaid expenses
|
1,070
|
1,972
|
2,696
|
4,279
|
2,511
|
|
2. Deductible VAT
|
2
|
40
|
17,075
|
125,208
|
196,828
|
|
3. Taxes and the State Receivables
|
1,294
|
2,071
|
953
|
3,209
|
4,124
|
|
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
|
414,743
|
429,475
|
440,788
|
466,763
|
703,465
|
|
I. Long-term receivables
|
1,184
|
1,234
|
1,337
|
1,392
|
2,329
|
|
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
|
1,184
|
1,234
|
1,337
|
1,392
|
2,329
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
287,717
|
301,059
|
309,650
|
315,691
|
369,650
|
|
1. Tangible fixed assets
|
217,669
|
227,673
|
223,633
|
231,900
|
282,284
|
|
- Cost
|
869,737
|
958,823
|
1,029,818
|
1,120,801
|
1,250,025
|
|
- Accumulated depreciation
|
-652,068
|
-731,150
|
-806,185
|
-888,902
|
-967,741
|
|
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
|
70,048
|
73,386
|
86,017
|
83,791
|
87,366
|
|
- Cost
|
93,567
|
108,894
|
133,488
|
143,769
|
162,348
|
|
- Accumulated depreciation
|
-23,518
|
-35,508
|
-47,471
|
-59,978
|
-74,982
|
|
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
|
122,225
|
122,941
|
124,841
|
145,599
|
327,324
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
122,225
|
122,941
|
124,841
|
145,599
|
327,324
|
|
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
|
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
|
3,616
|
4,241
|
4,959
|
4,081
|
4,163
|
|
1. Long-term prepaid expenses
|
3,616
|
4,241
|
4,959
|
4,081
|
4,163
|
|
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
|
5,392,297
|
6,716,483
|
7,751,688
|
8,308,862
|
8,079,815
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
4,023,205
|
4,094,788
|
4,777,416
|
5,005,308
|
4,681,136
|
|
I. Current liabilities
|
4,022,368
|
4,093,951
|
4,776,578
|
5,004,471
|
4,680,299
|
|
1. Borrowings and short-term financial leased liabilities
|
2,293,101
|
2,297,652
|
3,102,787
|
3,549,377
|
2,939,342
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
897,661
|
1,018,484
|
899,213
|
681,335
|
754,509
|
|
4. Advances from customers
|
19,194
|
15,237
|
19,272
|
37,161
|
51,220
|
|
5. Taxes and other payables to the State Budget
|
109,198
|
81,689
|
27,781
|
24,104
|
21,467
|
|
6. Payables to employees
|
58,688
|
58,039
|
56,739
|
126,986
|
67,876
|
|
7. Short-term accrued expenses
|
357,405
|
408,412
|
335,392
|
119,597
|
242,763
|
|
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
|
87,153
|
95,733
|
103,219
|
119,612
|
115,242
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
199,968
|
118,705
|
232,175
|
346,300
|
487,879
|
|
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
|
837
|
837
|
837
|
837
|
837
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
6. Borrowings and long-term financial leased liabilities
|
837
|
837
|
837
|
837
|
837
|
|
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
|
1,369,091
|
2,621,695
|
2,974,272
|
3,303,554
|
3,398,679
|
|
I. ShareHolder's equity
|
1,369,091
|
2,621,695
|
2,974,272
|
3,303,554
|
3,398,679
|
|
1. Owner's investment capital
|
120,750
|
229,474
|
235,474
|
235,474
|
235,474
|
|
2. Share capital surplus
|
175,057
|
1,077,593
|
1,077,593
|
1,077,593
|
1,077,593
|
|
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
|
408,341
|
531,853
|
674,605
|
866,532
|
1,063,131
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
266,702
|
354,315
|
461,197
|
589,737
|
720,216
|
|
11. After tax undistributed profit
|
398,242
|
428,459
|
525,403
|
534,218
|
302,265
|
|
- After tax undistributed profit accumulated to the end of prior period
|
0
|
0
|
0
|
0
|
0
|
|
- Profit after tax undistributed this period
|
398,242
|
428,459
|
525,403
|
534,218
|
302,265
|
|
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
|
5,392,297
|
6,716,483
|
7,751,688
|
8,308,862
|
8,079,815
|