|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
851,499
|
1,000,420
|
1,162,521
|
1,388,384
|
1,693,937
|
|
I. Cash and cash equivalents
|
57,882
|
51,311
|
163,006
|
317,289
|
108,465
|
|
1. Cash
|
57,882
|
51,311
|
148,006
|
125,289
|
58,465
|
|
2. Cash equivalents
|
0
|
0
|
15,000
|
192,000
|
50,000
|
|
II. Short-term financial investments
|
480,000
|
860,000
|
899,000
|
954,000
|
1,448,440
|
|
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
|
480,000
|
860,000
|
899,000
|
954,000
|
1,448,440
|
|
III. Short-term receivables
|
312,314
|
85,280
|
96,199
|
111,448
|
131,335
|
|
1. Short-term receivables of customers
|
90,308
|
64,931
|
61,055
|
89,431
|
105,506
|
|
2. Prepayments to suppliers
|
4,013
|
5,443
|
259
|
2,810
|
3,082
|
|
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
|
210,000
|
0
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
12,308
|
19,222
|
39,201
|
23,524
|
27,063
|
|
7. Provision for doubtful short-term receivables
|
-4,316
|
-4,316
|
-4,316
|
-4,316
|
-4,316
|
|
IV. Inventories
|
0
|
0
|
0
|
0
|
0
|
|
1. Inventories
|
0
|
0
|
0
|
0
|
0
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
1,303
|
3,829
|
4,316
|
5,647
|
5,697
|
|
1. Short-term prepaid expenses
|
1,303
|
3,829
|
4,316
|
5,647
|
5,697
|
|
2. Deductible VAT
|
0
|
0
|
0
|
0
|
0
|
|
3. Taxes and the State Receivables
|
0
|
0
|
0
|
0
|
0
|
|
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
|
564,036
|
555,151
|
540,479
|
509,141
|
471,941
|
|
I. Long-term receivables
|
21
|
21
|
23
|
23
|
23
|
|
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
|
21
|
21
|
23
|
23
|
23
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
411,903
|
391,499
|
356,134
|
374,452
|
342,224
|
|
1. Tangible fixed assets
|
411,179
|
390,913
|
355,857
|
374,307
|
342,176
|
|
- Cost
|
861,266
|
877,545
|
878,519
|
934,460
|
938,834
|
|
- Accumulated depreciation
|
-450,087
|
-486,632
|
-522,662
|
-560,154
|
-596,658
|
|
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
|
724
|
586
|
277
|
145
|
48
|
|
- Cost
|
21,795
|
22,138
|
22,138
|
22,138
|
22,138
|
|
- Accumulated depreciation
|
-21,070
|
-21,551
|
-21,861
|
-21,993
|
-22,089
|
|
III. Real Estate Investments
|
85,396
|
78,677
|
77,455
|
71,368
|
64,260
|
|
- Cost
|
156,025
|
156,025
|
161,686
|
162,762
|
162,762
|
|
- Accumulated depreciation
|
-70,629
|
-77,348
|
-84,231
|
-91,394
|
-98,502
|
|
IV. Long-term assets in progress
|
1,804
|
20,768
|
43,074
|
56
|
2,609
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
1,804
|
20,768
|
43,074
|
56
|
2,609
|
|
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
|
64,912
|
64,185
|
63,792
|
63,242
|
62,824
|
|
1. Long-term prepaid expenses
|
62,949
|
62,223
|
61,830
|
61,437
|
61,043
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
1,963
|
1,963
|
1,963
|
1,806
|
1,780
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
1,415,534
|
1,555,571
|
1,702,999
|
1,897,525
|
2,165,877
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
166,212
|
121,915
|
364,214
|
491,716
|
604,161
|
|
I. Current liabilities
|
164,413
|
117,581
|
358,404
|
487,307
|
600,186
|
|
1. Borrowings and short-term financial leased liabilities
|
0
|
0
|
0
|
0
|
97,930
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
7,525
|
3,551
|
12,134
|
5,833
|
5,762
|
|
4. Advances from customers
|
6,861
|
2,835
|
1,298
|
2,162
|
2,699
|
|
5. Taxes and other payables to the State Budget
|
20,681
|
14,276
|
26,480
|
30,109
|
52,257
|
|
6. Payables to employees
|
26,642
|
5,310
|
14,486
|
27,796
|
36,758
|
|
7. Short-term accrued expenses
|
1,551
|
1,086
|
1,511
|
2,783
|
3,756
|
|
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
|
209
|
129
|
6
|
865
|
864
|
|
11. Other short-term payables
|
47,978
|
33,016
|
220,714
|
325,371
|
288,012
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
52,967
|
57,377
|
81,775
|
92,388
|
112,149
|
|
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
|
1,798
|
4,335
|
5,809
|
4,410
|
3,974
|
|
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
|
1,798
|
4,335
|
5,809
|
4,410
|
3,974
|
|
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
|
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
|
1,249,323
|
1,433,656
|
1,338,786
|
1,405,809
|
1,561,717
|
|
I. ShareHolder's equity
|
1,249,323
|
1,433,656
|
1,338,786
|
1,405,809
|
1,561,717
|
|
1. Owner's investment capital
|
579,357
|
1,010,692
|
1,015,692
|
1,020,770
|
1,020,770
|
|
2. Share capital surplus
|
43,499
|
0
|
8,000
|
14,652
|
14,652
|
|
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
|
8,638
|
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
|
617,829
|
422,964
|
315,094
|
370,387
|
526,295
|
|
- After tax undistributed profit accumulated to the end of prior period
|
88,801
|
46,942
|
0
|
0
|
0
|
|
- Profit after tax undistributed this period
|
529,027
|
376,022
|
315,094
|
370,387
|
526,295
|
|
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
|
1,415,534
|
1,555,571
|
1,702,999
|
1,897,525
|
2,165,877
|