|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
7,431,348
|
7,433,468
|
7,132,668
|
7,561,149
|
7,903,775
|
|
I. Cash and cash equivalents
|
1,904,021
|
1,530,621
|
1,352,085
|
1,318,319
|
1,176,329
|
|
1. Cash
|
892,870
|
441,487
|
604,352
|
549,837
|
518,293
|
|
2. Cash equivalents
|
1,011,151
|
1,089,134
|
747,733
|
768,482
|
658,035
|
|
II. Short-term financial investments
|
2,024,845
|
2,545,845
|
2,459,395
|
2,836,320
|
3,327,378
|
|
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
|
2,024,845
|
2,545,845
|
2,459,395
|
2,836,320
|
3,327,378
|
|
III. Short-term receivables
|
1,071,847
|
890,726
|
785,138
|
967,573
|
974,177
|
|
1. Short-term receivables of customers
|
771,076
|
663,051
|
589,843
|
636,120
|
684,692
|
|
2. Prepayments to suppliers
|
135,103
|
159,242
|
122,321
|
255,936
|
286,807
|
|
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
|
246,049
|
148,814
|
159,825
|
161,361
|
91,778
|
|
7. Provision for doubtful short-term receivables
|
-80,381
|
-80,381
|
-86,852
|
-85,844
|
-89,101
|
|
IV. Inventories
|
2,210,427
|
2,241,700
|
2,267,721
|
2,302,093
|
2,273,771
|
|
1. Inventories
|
2,212,308
|
2,243,549
|
2,269,534
|
2,303,938
|
2,275,586
|
|
2. Provision for decline in value of inventories
|
-1,881
|
-1,849
|
-1,813
|
-1,845
|
-1,815
|
|
V. Other current assets
|
220,209
|
224,576
|
268,330
|
136,844
|
152,121
|
|
1. Short-term prepaid expenses
|
128,230
|
127,999
|
133,322
|
25,393
|
21,192
|
|
2. Deductible VAT
|
72,137
|
79,578
|
112,399
|
88,085
|
90,441
|
|
3. Taxes and the State Receivables
|
19,843
|
16,998
|
22,609
|
23,366
|
40,488
|
|
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
|
14,522,617
|
14,717,080
|
15,164,627
|
15,425,301
|
15,626,751
|
|
I. Long-term receivables
|
112,893
|
144,106
|
144,365
|
59,075
|
59,538
|
|
1. Long-term customer's receivables
|
75
|
75
|
75
|
75
|
75
|
|
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
|
119,369
|
150,582
|
150,841
|
65,551
|
59,787
|
|
6. Provision for doubtful long-term receivables
|
-6,551
|
-6,551
|
-6,551
|
-6,551
|
-324
|
|
II. Fixed assets
|
4,352,287
|
4,322,446
|
4,282,103
|
4,247,274
|
4,250,359
|
|
1. Tangible fixed assets
|
4,001,353
|
3,974,249
|
3,936,050
|
3,903,806
|
3,909,005
|
|
- Cost
|
9,799,333
|
9,883,439
|
9,985,880
|
10,095,162
|
10,234,834
|
|
- Accumulated depreciation
|
-5,797,980
|
-5,909,190
|
-6,049,830
|
-6,191,356
|
-6,325,829
|
|
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
|
350,934
|
348,197
|
346,054
|
343,469
|
341,354
|
|
- Cost
|
516,835
|
516,835
|
517,443
|
517,490
|
518,016
|
|
- Accumulated depreciation
|
-165,901
|
-168,638
|
-171,389
|
-174,021
|
-176,662
|
|
III. Real Estate Investments
|
3,018,070
|
3,040,790
|
3,419,803
|
3,422,008
|
3,469,915
|
|
- Cost
|
4,886,098
|
4,945,091
|
5,500,820
|
5,557,831
|
5,671,387
|
|
- Accumulated depreciation
|
-1,868,028
|
-1,904,301
|
-2,081,017
|
-2,135,822
|
-2,201,472
|
|
IV. Long-term assets in progress
|
5,245,714
|
5,379,853
|
5,362,756
|
5,498,998
|
5,595,223
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
5,245,714
|
5,379,853
|
5,362,756
|
5,498,998
|
5,595,223
|
|
IV. Long-term financial investments
|
908,430
|
947,076
|
959,176
|
1,081,876
|
1,081,478
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
773,755
|
811,843
|
832,520
|
870,091
|
875,038
|
|
3. Other investments in equity instruments
|
219,948
|
219,948
|
219,948
|
308,295
|
308,295
|
|
4. Provision for diminution in value of financial long-term investments
|
-85,273
|
-85,273
|
-93,851
|
-97,069
|
-102,413
|
|
5. Investments holding until maturity
|
0
|
559
|
559
|
559
|
559
|
|
V. Total other long-term assets
|
885,222
|
882,809
|
996,424
|
1,116,070
|
1,170,237
|
|
1. Long-term prepaid expenses
|
840,320
|
842,055
|
926,790
|
1,045,398
|
1,098,291
|
|
2. Deferred income tax assets
|
44,902
|
40,754
|
69,634
|
70,672
|
71,947
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
21,953,965
|
22,150,548
|
22,297,296
|
22,986,450
|
23,530,525
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
10,368,103
|
10,623,347
|
10,378,127
|
10,718,698
|
11,020,309
|
|
I. Current liabilities
|
3,750,032
|
4,037,667
|
3,433,733
|
3,108,777
|
3,394,767
|
|
1. Borrowings and short-term financial leased liabilities
|
947,362
|
782,464
|
920,739
|
1,040,133
|
1,132,459
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
610,849
|
663,373
|
650,243
|
487,534
|
587,275
|
|
4. Advances from customers
|
546,196
|
640,947
|
352,032
|
374,814
|
293,849
|
|
5. Taxes and other payables to the State Budget
|
272,237
|
191,617
|
162,193
|
119,670
|
99,935
|
|
6. Payables to employees
|
141,695
|
176,426
|
217,987
|
82,170
|
120,624
|
|
7. Short-term accrued expenses
|
175,304
|
111,015
|
121,889
|
107,327
|
114,891
|
|
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
|
191,601
|
165,528
|
145,624
|
210,247
|
206,132
|
|
11. Other short-term payables
|
591,511
|
1,049,367
|
598,771
|
493,235
|
547,523
|
|
12. Provision for short term payables
|
3,572
|
7,515
|
27,574
|
26,476
|
26,927
|
|
13. Bonus and welfare fund
|
269,706
|
249,416
|
236,682
|
167,171
|
265,154
|
|
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
|
6,618,072
|
6,585,680
|
6,944,394
|
7,609,921
|
7,625,542
|
|
1. Long-term payables to sellers
|
0
|
18,287
|
0
|
0
|
0
|
|
2. Long-term accrued expenses
|
1,031,922
|
1,017,831
|
980,311
|
965,866
|
910,015
|
|
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
|
267,488
|
262,743
|
292,783
|
296,851
|
303,153
|
|
6. Borrowings and long-term financial leased liabilities
|
2,908,499
|
2,907,351
|
3,177,674
|
3,282,170
|
3,043,088
|
|
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
|
2,410,163
|
2,379,467
|
2,493,626
|
3,065,035
|
3,369,286
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
11,585,862
|
11,527,201
|
11,919,169
|
12,267,752
|
12,510,216
|
|
I. ShareHolder's equity
|
11,585,862
|
11,527,201
|
11,919,169
|
12,267,752
|
12,510,216
|
|
1. Owner's investment capital
|
3,765,000
|
3,765,000
|
3,765,000
|
3,765,000
|
3,765,000
|
|
2. Share capital surplus
|
86,560
|
86,560
|
86,560
|
86,560
|
86,560
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
513,943
|
608,405
|
608,405
|
608,405
|
608,405
|
|
5. Treasury shares
|
-90
|
-90
|
-90
|
-90
|
-90
|
|
6. Differences upon asset revaluation
|
-592,863
|
-592,863
|
-592,863
|
-592,863
|
-592,863
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
0
|
|
8. Investment and development funds
|
1,059,202
|
873,983
|
984,861
|
985,963
|
1,154,316
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
9,662
|
9,662
|
9,662
|
9,662
|
9,662
|
|
11. After tax undistributed profit
|
2,559,210
|
2,303,046
|
2,421,494
|
2,613,223
|
2,613,584
|
|
- After tax undistributed profit accumulated to the end of prior period
|
1,777,538
|
1,283,608
|
1,137,993
|
2,414,476
|
2,189,153
|
|
- Profit after tax undistributed this period
|
781,673
|
1,019,438
|
1,283,501
|
198,748
|
424,430
|
|
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
|
4,185,238
|
4,473,498
|
4,636,141
|
4,791,892
|
4,865,642
|
|
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
|
21,953,965
|
22,150,548
|
22,297,296
|
22,986,450
|
23,530,525
|