|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
418,961
|
538,673
|
729,110
|
291,359
|
310,483
|
|
I. Cash and cash equivalents
|
6,365
|
16,667
|
25,988
|
24,894
|
757
|
|
1. Cash
|
6,365
|
5,877
|
5,988
|
21,094
|
757
|
|
2. Cash equivalents
|
0
|
10,790
|
20,000
|
3,800
|
0
|
|
II. Short-term financial investments
|
105,145
|
166,740
|
81,715
|
149,265
|
104,734
|
|
1. Trading securities
|
193
|
265
|
193
|
193
|
193
|
|
2. Provision for diminution in value of trading securities
|
-148
|
-154
|
-154
|
-158
|
-159
|
|
3. Investments holding until maturity
|
105,100
|
166,630
|
81,675
|
149,230
|
104,700
|
|
III. Short-term receivables
|
196,744
|
176,845
|
405,413
|
102,897
|
173,989
|
|
1. Short-term receivables of customers
|
241,712
|
261,555
|
458,772
|
139,174
|
143,016
|
|
2. Prepayments to suppliers
|
48,015
|
8,932
|
1,720
|
7,170
|
7,203
|
|
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
|
11,121
|
29,121
|
91,171
|
|
6. Other short-term receivables
|
4,667
|
5,015
|
37,220
|
37,279
|
44,410
|
|
7. Provision for doubtful short-term receivables
|
-97,651
|
-98,657
|
-103,419
|
-109,847
|
-111,811
|
|
IV. Inventories
|
103,107
|
164,420
|
195,525
|
5,494
|
21,130
|
|
1. Inventories
|
103,107
|
164,420
|
195,525
|
5,494
|
21,130
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
7,600
|
14,001
|
20,469
|
8,809
|
9,874
|
|
1. Short-term prepaid expenses
|
1,509
|
322
|
117
|
72
|
55
|
|
2. Deductible VAT
|
6,091
|
13,679
|
20,352
|
1,347
|
2,408
|
|
3. Taxes and the State Receivables
|
0
|
0
|
0
|
7,390
|
7,411
|
|
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
|
1,381,178
|
1,382,201
|
1,502,988
|
1,793,043
|
1,753,025
|
|
I. Long-term receivables
|
35
|
35
|
176,370
|
144,285
|
22,000
|
|
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
|
144,245
|
22,000
|
|
5. Other long-term receivables
|
35
|
35
|
176,370
|
40
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
1,235,565
|
1,232,216
|
1,201,377
|
1,501,200
|
1,428,636
|
|
1. Tangible fixed assets
|
1,235,565
|
1,232,216
|
1,201,377
|
1,501,200
|
1,427,843
|
|
- Cost
|
1,365,485
|
1,416,987
|
1,444,550
|
1,819,065
|
1,819,812
|
|
- Accumulated depreciation
|
-129,920
|
-184,772
|
-243,173
|
-317,866
|
-391,969
|
|
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
|
0
|
0
|
0
|
0
|
792
|
|
- Cost
|
0
|
0
|
0
|
0
|
940
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
-148
|
|
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
|
14,601
|
14,169
|
22
|
0
|
12,528
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
14,601
|
14,169
|
22
|
0
|
12,528
|
|
IV. Long-term financial investments
|
74,722
|
81,561
|
72,428
|
75,405
|
219,051
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
54,522
|
60,261
|
51,128
|
51,650
|
60,282
|
|
3. Other investments in equity instruments
|
20,200
|
21,300
|
21,300
|
23,964
|
23,964
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
-209
|
-195
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
135,000
|
|
V. Total other long-term assets
|
56,256
|
54,220
|
52,791
|
72,153
|
70,810
|
|
1. Long-term prepaid expenses
|
38,592
|
37,344
|
36,401
|
56,413
|
55,720
|
|
2. Deferred income tax assets
|
17,664
|
16,876
|
16,389
|
15,739
|
15,089
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
1,800,139
|
1,920,875
|
2,232,098
|
2,084,402
|
2,063,508
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
1,093,281
|
1,114,097
|
1,392,779
|
1,139,441
|
979,088
|
|
I. Current liabilities
|
339,480
|
392,252
|
639,688
|
284,037
|
291,909
|
|
1. Borrowings and short-term financial leased liabilities
|
91,101
|
293,987
|
493,230
|
151,368
|
237,935
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
121,504
|
44,500
|
80,871
|
35,336
|
10,149
|
|
4. Advances from customers
|
71,640
|
1,553
|
118
|
294
|
483
|
|
5. Taxes and other payables to the State Budget
|
13,088
|
12,621
|
7,842
|
5,440
|
10,607
|
|
6. Payables to employees
|
9,209
|
11,603
|
8,257
|
6,204
|
6,027
|
|
7. Short-term accrued expenses
|
21,831
|
14,977
|
32,455
|
4,365
|
5,496
|
|
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
|
623
|
1,646
|
1,909
|
1,918
|
|
11. Other short-term payables
|
4,754
|
6,205
|
9,187
|
44,119
|
13,696
|
|
12. Provision for short term payables
|
1,281
|
1,281
|
1,281
|
30,332
|
938
|
|
13. Bonus and welfare fund
|
5,073
|
4,903
|
4,803
|
4,671
|
4,661
|
|
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
|
753,801
|
721,845
|
753,091
|
855,405
|
687,179
|
|
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
|
368
|
368
|
368
|
368
|
|
6. Borrowings and long-term financial leased liabilities
|
753,801
|
713,551
|
727,855
|
827,687
|
661,192
|
|
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
|
7,925
|
24,867
|
27,350
|
25,619
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
706,859
|
806,778
|
839,320
|
944,961
|
1,084,420
|
|
I. ShareHolder's equity
|
706,859
|
806,778
|
839,320
|
944,961
|
1,084,420
|
|
1. Owner's investment capital
|
100,000
|
100,000
|
100,000
|
100,000
|
100,000
|
|
2. Share capital surplus
|
63,003
|
63,003
|
63,003
|
63,003
|
63,003
|
|
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
|
301,138
|
332,914
|
378,192
|
421,631
|
474,516
|
|
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
|
38,837
|
89,442
|
83,590
|
132,767
|
188,313
|
|
- After tax undistributed profit accumulated to the end of prior period
|
-2,940
|
14,825
|
25,151
|
25,151
|
69,882
|
|
- Profit after tax undistributed this period
|
41,777
|
74,618
|
58,439
|
107,616
|
118,430
|
|
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
|
203,881
|
221,418
|
214,534
|
227,559
|
258,588
|
|
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
|
1,800,139
|
1,920,875
|
2,232,098
|
2,084,402
|
2,063,508
|