|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
1,615,233
|
1,495,627
|
1,446,876
|
1,774,235
|
2,314,513
|
|
I. Cash and cash equivalents
|
188,153
|
62,004
|
41,173
|
648,255
|
703,536
|
|
1. Cash
|
15,153
|
42,004
|
41,173
|
25,255
|
24,436
|
|
2. Cash equivalents
|
173,000
|
20,000
|
0
|
623,000
|
679,100
|
|
II. Short-term financial investments
|
302,213
|
259,326
|
218,790
|
349,326
|
219,326
|
|
1. Trading securities
|
222,213
|
219,326
|
219,326
|
219,326
|
219,326
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
-536
|
0
|
0
|
|
3. Investments holding until maturity
|
80,000
|
40,000
|
0
|
130,000
|
0
|
|
III. Short-term receivables
|
1,071,407
|
1,086,279
|
1,070,221
|
660,168
|
1,275,061
|
|
1. Short-term receivables of customers
|
20,335
|
17,074
|
20,701
|
47,201
|
66,037
|
|
2. Prepayments to suppliers
|
1,036,722
|
1,054,119
|
1,035,938
|
599,666
|
600,807
|
|
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
|
15,009
|
15,813
|
14,896
|
18,329
|
617,449
|
|
7. Provision for doubtful short-term receivables
|
-659
|
-727
|
-1,313
|
-5,027
|
-9,233
|
|
IV. Inventories
|
53,114
|
84,957
|
112,381
|
115,926
|
116,315
|
|
1. Inventories
|
53,114
|
84,957
|
112,381
|
115,926
|
116,315
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
346
|
3,061
|
4,311
|
559
|
275
|
|
1. Short-term prepaid expenses
|
346
|
408
|
400
|
559
|
275
|
|
2. Deductible VAT
|
0
|
2,653
|
3,911
|
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
|
2,180,004
|
2,179,917
|
2,242,968
|
2,144,840
|
2,478,877
|
|
I. Long-term receivables
|
0
|
0
|
0
|
0
|
618,258
|
|
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
|
0
|
0
|
0
|
0
|
618,258
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
162,593
|
169,615
|
243,645
|
231,387
|
211,357
|
|
1. Tangible fixed assets
|
155,383
|
162,593
|
236,809
|
224,738
|
204,895
|
|
- Cost
|
233,129
|
250,256
|
335,115
|
336,718
|
317,436
|
|
- Accumulated depreciation
|
-77,746
|
-87,664
|
-98,306
|
-111,980
|
-112,541
|
|
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
|
7,210
|
7,023
|
6,836
|
6,649
|
6,462
|
|
- Cost
|
9,260
|
9,260
|
9,260
|
9,260
|
9,260
|
|
- Accumulated depreciation
|
-2,050
|
-2,237
|
-2,424
|
-2,610
|
-2,797
|
|
III. Real Estate Investments
|
1,297,045
|
1,298,247
|
1,288,203
|
1,227,657
|
971,833
|
|
- Cost
|
1,906,810
|
1,964,996
|
2,017,780
|
2,021,099
|
1,675,900
|
|
- Accumulated depreciation
|
-609,765
|
-666,750
|
-729,577
|
-793,441
|
-704,067
|
|
IV. Long-term assets in progress
|
42,665
|
31,749
|
28,329
|
11,354
|
11,183
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
42,665
|
31,749
|
28,329
|
11,354
|
11,183
|
|
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
|
677,702
|
680,306
|
682,792
|
674,442
|
666,246
|
|
1. Long-term prepaid expenses
|
677,702
|
680,306
|
682,792
|
674,442
|
666,246
|
|
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
|
3,795,238
|
3,675,544
|
3,689,844
|
3,919,075
|
4,793,390
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
3,148,408
|
3,005,092
|
2,900,182
|
3,011,430
|
3,737,348
|
|
I. Current liabilities
|
333,465
|
302,979
|
359,791
|
213,195
|
228,118
|
|
1. Borrowings and short-term financial leased liabilities
|
132,819
|
109,500
|
139,404
|
0
|
0
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
14,721
|
18,203
|
44,937
|
10,707
|
7,105
|
|
4. Advances from customers
|
5,615
|
13,447
|
4,522
|
4,175
|
4,175
|
|
5. Taxes and other payables to the State Budget
|
17,051
|
1,859
|
8,316
|
12,535
|
8,214
|
|
6. Payables to employees
|
5,172
|
8,209
|
2,946
|
5,845
|
5,987
|
|
7. Short-term accrued expenses
|
34,890
|
31,526
|
41,855
|
19,336
|
19,615
|
|
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
|
75,423
|
75,726
|
77,542
|
101,992
|
132,212
|
|
11. Other short-term payables
|
37,500
|
28,998
|
28,133
|
44,180
|
35,748
|
|
12. Provision for short term payables
|
0
|
5,290
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
10,275
|
10,221
|
12,138
|
14,424
|
15,062
|
|
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
|
2,814,943
|
2,702,113
|
2,540,391
|
2,798,235
|
3,509,230
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
0
|
|
2. Long-term accrued expenses
|
0
|
0
|
0
|
16,656
|
16,145
|
|
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
|
43,854
|
53,447
|
80,738
|
81,671
|
49,713
|
|
6. Borrowings and long-term financial leased liabilities
|
582,387
|
219,000
|
109,500
|
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
|
2,188,701
|
2,429,667
|
2,350,153
|
2,699,908
|
3,443,371
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
646,830
|
670,452
|
789,662
|
907,645
|
1,056,041
|
|
I. ShareHolder's equity
|
646,830
|
670,452
|
789,662
|
907,645
|
1,056,041
|
|
1. Owner's investment capital
|
548,980
|
548,980
|
548,980
|
548,980
|
548,980
|
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
0
|
|
8. Investment and development funds
|
27,156
|
38,214
|
57,187
|
94,404
|
193,124
|
|
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
|
70,694
|
83,258
|
183,494
|
264,261
|
313,938
|
|
- After tax undistributed profit accumulated to the end of prior period
|
23,597
|
15,797
|
34,695
|
107,738
|
148,639
|
|
- Profit after tax undistributed this period
|
47,097
|
67,461
|
148,800
|
156,523
|
165,299
|
|
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
|
3,795,238
|
3,675,544
|
3,689,844
|
3,919,075
|
4,793,390
|