ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
757,425
|
1,411,199
|
2,077,608
|
2,193,900
|
2,008,514
|
I. Cash and cash equivalents
|
21,616
|
89,140
|
14,151
|
14,041
|
1,626
|
1. Cash
|
21,616
|
89,140
|
14,151
|
14,041
|
1,626
|
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
|
69,057
|
297,179
|
620,168
|
1,076,085
|
1,726,684
|
1. Short-term receivables of customers
|
58,019
|
168,552
|
508,433
|
484,023
|
80,532
|
2. Prepayments to suppliers
|
2,294
|
94,802
|
77,046
|
568,700
|
1,107,610
|
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
|
8,744
|
33,825
|
34,689
|
23,362
|
546,111
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
0
|
0
|
-7,569
|
IV. Inventories
|
654,474
|
1,015,125
|
1,420,684
|
1,078,037
|
258,234
|
1. Inventories
|
654,474
|
1,015,125
|
1,420,684
|
1,078,037
|
258,234
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
12,278
|
9,754
|
22,604
|
25,737
|
21,971
|
1. Short-term prepaid expenses
|
441
|
524
|
1,937
|
848
|
359
|
2. Deductible VAT
|
11,834
|
9,226
|
20,667
|
24,889
|
21,587
|
3. Taxes and the State Receivables
|
3
|
3
|
0
|
0
|
24
|
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
|
615,968
|
589,631
|
715,525
|
800,083
|
605,883
|
I. Long-term receivables
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
308,597
|
559,247
|
621,516
|
625,208
|
580,994
|
1. Tangible fixed assets
|
189,025
|
445,509
|
512,904
|
518,992
|
481,774
|
- Cost
|
326,820
|
595,597
|
709,311
|
756,230
|
760,284
|
- Accumulated depreciation
|
-137,795
|
-150,088
|
-196,407
|
-237,238
|
-278,510
|
2. Fixed assets of financial leasing
|
29,883
|
25,498
|
21,820
|
20,871
|
19,922
|
- Cost
|
40,921
|
40,782
|
23,717
|
23,717
|
23,717
|
- Accumulated depreciation
|
-11,038
|
-15,285
|
-1,897
|
-2,846
|
-3,795
|
3. Intangible fixed assets
|
89,689
|
88,241
|
86,792
|
85,344
|
79,297
|
- Cost
|
94,512
|
94,512
|
94,512
|
94,512
|
89,913
|
- Accumulated depreciation
|
-4,823
|
-6,272
|
-7,720
|
-9,168
|
-10,616
|
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
|
284,858
|
9,403
|
16,820
|
7,510
|
7,435
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
284,858
|
9,403
|
16,820
|
7,510
|
7,435
|
IV. Long-term financial investments
|
16,762
|
16,271
|
73,773
|
164,279
|
14,758
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
14,762
|
14,771
|
14,773
|
14,779
|
14,758
|
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
|
2,000
|
1,500
|
59,000
|
149,500
|
0
|
V. Total other long-term assets
|
642
|
906
|
916
|
1,891
|
2,697
|
1. Long-term prepaid expenses
|
642
|
906
|
916
|
1,891
|
2,697
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
VI. Goodwills
|
5,108
|
3,804
|
2,500
|
1,195
|
0
|
TOTAL ASSETS
|
1,373,392
|
2,000,830
|
2,793,133
|
2,993,983
|
2,614,397
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
787,317
|
1,316,315
|
1,588,868
|
1,815,569
|
1,422,334
|
I. Current liabilities
|
748,094
|
1,295,497
|
1,574,767
|
1,806,156
|
1,416,847
|
1. Borrowings and short-term financial leased liabilities
|
699,056
|
1,188,930
|
1,375,062
|
1,542,751
|
1,297,865
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
18,499
|
81,966
|
48,905
|
170,696
|
8,115
|
4. Advances from customers
|
16,738
|
4,861
|
73,230
|
6,105
|
100,797
|
5. Taxes and other payables to the State Budget
|
12,418
|
14,248
|
6,509
|
3,998
|
5,856
|
6. Payables to employees
|
0
|
0
|
0
|
0
|
680
|
7. Short-term accrued expenses
|
1,197
|
5,208
|
4,803
|
3,374
|
3,308
|
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
|
185
|
284
|
66,258
|
79,233
|
225
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
0
|
0
|
0
|
0
|
0
|
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
|
39,224
|
20,819
|
14,100
|
9,413
|
5,488
|
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
|
38,941
|
20,275
|
13,296
|
8,348
|
4,174
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
8. Deferred income tax payables
|
283
|
543
|
804
|
1,065
|
1,314
|
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
|
586,075
|
684,515
|
1,204,265
|
1,178,413
|
1,192,063
|
I. ShareHolder's equity
|
586,075
|
684,515
|
1,204,265
|
1,178,413
|
1,192,063
|
1. Owner's investment capital
|
420,000
|
461,999
|
783,198
|
783,198
|
783,198
|
2. Share capital surplus
|
0
|
0
|
200,000
|
200,000
|
200,000
|
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
|
0
|
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
|
139,593
|
185,961
|
182,640
|
166,845
|
108,976
|
- After tax undistributed profit accumulated to the end of prior period
|
61,004
|
97,269
|
114,439
|
182,640
|
166,845
|
- Profit after tax undistributed this period
|
78,589
|
88,692
|
68,201
|
-15,796
|
-57,869
|
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
|
26,482
|
36,554
|
38,427
|
28,370
|
99,890
|
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
|
1,373,392
|
2,000,830
|
2,793,133
|
2,993,983
|
2,614,397
|