|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
1,230,275
|
977,397
|
716,371
|
587,465
|
566,429
|
|
I. Cash and cash equivalents
|
2,502
|
475
|
1,507
|
3,719
|
1,678
|
|
1. Cash
|
2,502
|
475
|
1,507
|
3,719
|
1,678
|
|
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
|
815,199
|
659,709
|
533,666
|
423,291
|
400,301
|
|
1. Short-term receivables of customers
|
746,479
|
582,814
|
461,905
|
361,131
|
342,493
|
|
2. Prepayments to suppliers
|
60,702
|
46,581
|
35,711
|
28,788
|
23,524
|
|
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
|
15,686
|
37,982
|
43,717
|
41,041
|
41,952
|
|
7. Provision for doubtful short-term receivables
|
-7,668
|
-7,668
|
-7,668
|
-7,668
|
-7,668
|
|
IV. Inventories
|
384,945
|
287,669
|
149,000
|
130,398
|
133,292
|
|
1. Inventories
|
384,945
|
287,669
|
149,000
|
130,398
|
133,292
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
27,629
|
29,544
|
32,199
|
30,056
|
31,158
|
|
1. Short-term prepaid expenses
|
0
|
0
|
0
|
0
|
0
|
|
2. Deductible VAT
|
27,629
|
29,544
|
32,199
|
30,056
|
31,158
|
|
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
|
119,056
|
103,174
|
90,647
|
71,844
|
57,818
|
|
I. Long-term receivables
|
1,203
|
816
|
89
|
70
|
70
|
|
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
|
1,203
|
816
|
89
|
70
|
70
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
110,766
|
93,392
|
76,697
|
62,337
|
49,736
|
|
1. Tangible fixed assets
|
110,766
|
93,392
|
76,697
|
62,337
|
49,736
|
|
- Cost
|
380,015
|
372,684
|
370,263
|
330,951
|
329,790
|
|
- Accumulated depreciation
|
-269,248
|
-279,291
|
-293,567
|
-268,615
|
-280,054
|
|
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
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
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
|
6,678
|
6,678
|
6,678
|
6,678
|
8,012
|
|
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
|
10,445
|
10,445
|
10,445
|
10,445
|
10,445
|
|
4. Provision for diminution in value of financial long-term investments
|
-3,767
|
-3,767
|
-3,767
|
-3,767
|
-2,434
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
409
|
2,288
|
7,183
|
2,759
|
0
|
|
1. Long-term prepaid expenses
|
409
|
2,288
|
7,183
|
2,759
|
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
|
1,349,331
|
1,080,571
|
807,018
|
659,309
|
624,247
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
1,168,590
|
910,032
|
772,022
|
667,087
|
637,464
|
|
I. Current liabilities
|
1,111,041
|
855,443
|
718,797
|
614,867
|
587,484
|
|
1. Borrowings and short-term financial leased liabilities
|
411,028
|
299,914
|
259,338
|
216,051
|
186,384
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
274,561
|
228,447
|
201,379
|
169,686
|
145,578
|
|
4. Advances from customers
|
149,117
|
91,740
|
27,167
|
13,620
|
16,744
|
|
5. Taxes and other payables to the State Budget
|
64,051
|
68,992
|
64,579
|
63,726
|
63,821
|
|
6. Payables to employees
|
54,264
|
37,693
|
21,593
|
17,534
|
16,388
|
|
7. Short-term accrued expenses
|
70,285
|
50,673
|
75,248
|
63,329
|
76,880
|
|
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
|
85,077
|
75,325
|
66,846
|
68,273
|
79,040
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
2,658
|
2,658
|
2,648
|
2,648
|
2,648
|
|
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
|
57,549
|
54,589
|
53,225
|
52,220
|
49,980
|
|
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
|
57,549
|
54,589
|
53,225
|
52,220
|
49,980
|
|
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
|
180,741
|
170,539
|
34,996
|
-7,778
|
-13,217
|
|
I. ShareHolder's equity
|
180,741
|
170,539
|
34,996
|
-7,778
|
-13,217
|
|
1. Owner's investment capital
|
103,000
|
103,000
|
103,000
|
103,000
|
103,000
|
|
2. Share capital surplus
|
0
|
0
|
0
|
1,313
|
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
|
1,313
|
1,313
|
1,313
|
0
|
1,313
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
0
|
|
8. Investment and development funds
|
48,269
|
48,269
|
48,269
|
48,269
|
48,269
|
|
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
|
28,160
|
17,958
|
-117,585
|
-160,359
|
-165,798
|
|
- After tax undistributed profit accumulated to the end of prior period
|
26,153
|
28,160
|
17,958
|
-117,585
|
-160,359
|
|
- Profit after tax undistributed this period
|
2,007
|
-10,202
|
-135,544
|
-42,774
|
-5,439
|
|
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
|
1,349,331
|
1,080,571
|
807,018
|
659,309
|
624,247
|