|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
12,332,762
|
16,836,591
|
18,893,698
|
19,405,606
|
19,970,365
|
|
I. Cash and cash equivalents
|
1,527,599
|
2,560,014
|
2,293,003
|
1,691,253
|
608,263
|
|
1. Cash
|
472,940
|
413,991
|
309,868
|
338,722
|
368,986
|
|
2. Cash equivalents
|
1,054,658
|
2,146,023
|
1,983,134
|
1,352,531
|
239,278
|
|
II. Short-term financial investments
|
759,388
|
3,524,250
|
4,578,574
|
4,174,517
|
3,974,127
|
|
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
|
759,388
|
3,524,250
|
4,578,574
|
4,174,517
|
3,974,127
|
|
III. Short-term receivables
|
950,809
|
1,134,114
|
1,263,490
|
1,343,354
|
1,056,045
|
|
1. Short-term receivables of customers
|
527,953
|
450,596
|
429,200
|
305,770
|
269,768
|
|
2. Prepayments to suppliers
|
408,578
|
647,778
|
544,911
|
346,108
|
400,140
|
|
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
|
34,114
|
55,576
|
309,215
|
711,313
|
405,973
|
|
7. Provision for doubtful short-term receivables
|
-19,836
|
-19,836
|
-19,836
|
-19,836
|
-19,836
|
|
IV. Inventories
|
8,878,430
|
9,364,937
|
10,402,577
|
11,604,095
|
13,681,072
|
|
1. Inventories
|
8,891,395
|
9,371,927
|
10,409,473
|
11,607,656
|
13,684,498
|
|
2. Provision for decline in value of inventories
|
-12,964
|
-6,990
|
-6,896
|
-3,561
|
-3,426
|
|
V. Other current assets
|
216,536
|
253,277
|
356,055
|
592,387
|
650,859
|
|
1. Short-term prepaid expenses
|
51,153
|
153,682
|
250,749
|
423,992
|
451,001
|
|
2. Deductible VAT
|
132,754
|
84,590
|
87,478
|
136,582
|
161,698
|
|
3. Taxes and the State Receivables
|
32,628
|
15,006
|
17,828
|
31,813
|
38,160
|
|
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
|
2,146,739
|
2,331,536
|
2,226,992
|
2,435,268
|
2,307,710
|
|
I. Long-term receivables
|
120
|
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
|
120
|
0
|
0
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
351,579
|
358,736
|
349,835
|
364,769
|
359,650
|
|
1. Tangible fixed assets
|
294,858
|
300,807
|
290,323
|
305,434
|
300,359
|
|
- Cost
|
371,599
|
378,807
|
371,869
|
391,613
|
389,981
|
|
- Accumulated depreciation
|
-76,741
|
-78,000
|
-81,546
|
-86,179
|
-89,622
|
|
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
|
56,721
|
57,929
|
59,512
|
59,335
|
59,291
|
|
- Cost
|
61,218
|
62,506
|
64,266
|
64,266
|
64,411
|
|
- Accumulated depreciation
|
-4,497
|
-4,577
|
-4,754
|
-4,932
|
-5,121
|
|
III. Real Estate Investments
|
1,663,689
|
1,653,673
|
1,535,514
|
1,491,101
|
1,451,654
|
|
- Cost
|
1,910,206
|
1,910,801
|
1,779,246
|
1,732,719
|
1,692,247
|
|
- Accumulated depreciation
|
-246,517
|
-257,128
|
-243,732
|
-241,618
|
-240,593
|
|
IV. Long-term assets in progress
|
14,431
|
7,469
|
5,928
|
204,044
|
249,111
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
14,431
|
7,469
|
5,928
|
204,044
|
249,111
|
|
IV. Long-term financial investments
|
0
|
244,343
|
248,251
|
283,720
|
153,864
|
|
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
|
244,343
|
248,251
|
283,720
|
153,864
|
|
V. Total other long-term assets
|
116,920
|
67,315
|
87,465
|
91,635
|
93,432
|
|
1. Long-term prepaid expenses
|
23,200
|
29,939
|
23,080
|
22,645
|
22,701
|
|
2. Deferred income tax assets
|
11,915
|
37,376
|
64,385
|
68,990
|
70,730
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
81,805
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
14,479,501
|
19,168,128
|
21,120,691
|
21,840,875
|
22,278,076
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
2,360,234
|
4,948,993
|
6,850,160
|
7,475,518
|
7,748,966
|
|
I. Current liabilities
|
1,516,769
|
4,271,594
|
6,368,626
|
7,382,868
|
7,675,980
|
|
1. Borrowings and short-term financial leased liabilities
|
2,100
|
0
|
0
|
0
|
0
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
526,088
|
626,349
|
592,750
|
816,719
|
719,394
|
|
4. Advances from customers
|
444,219
|
3,085,984
|
5,349,627
|
6,124,753
|
6,492,489
|
|
5. Taxes and other payables to the State Budget
|
24,232
|
53,628
|
11,984
|
42,627
|
41,500
|
|
6. Payables to employees
|
0
|
28
|
792
|
16
|
925
|
|
7. Short-term accrued expenses
|
197,013
|
146,806
|
41,459
|
38,114
|
33,622
|
|
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
|
28,033
|
19,352
|
16,992
|
20,646
|
38,864
|
|
11. Other short-term payables
|
288,390
|
332,806
|
348,106
|
333,198
|
342,581
|
|
12. Provision for short term payables
|
98
|
44
|
319
|
199
|
9
|
|
13. Bonus and welfare fund
|
6,596
|
6,596
|
6,596
|
6,596
|
6,596
|
|
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
|
843,465
|
677,398
|
481,534
|
92,651
|
72,986
|
|
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
|
74,570
|
73,695
|
70,425
|
71,926
|
71,929
|
|
6. Borrowings and long-term financial leased liabilities
|
588,982
|
590,823
|
390,000
|
0
|
0
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
171,411
|
6,200
|
6,200
|
1,057
|
1,057
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
0
|
0
|
37
|
0
|
0
|
|
11. Long-term unrealized revenue
|
8,502
|
6,681
|
14,872
|
19,668
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
12,119,267
|
14,219,135
|
14,270,531
|
14,365,356
|
14,529,110
|
|
I. ShareHolder's equity
|
12,119,267
|
14,219,135
|
14,270,531
|
14,365,356
|
14,529,110
|
|
1. Owner's investment capital
|
6,682,158
|
8,686,806
|
9,121,092
|
9,121,092
|
9,121,092
|
|
2. Share capital surplus
|
843,108
|
842,751
|
842,751
|
842,751
|
842,751
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
237,632
|
237,632
|
237,632
|
237,632
|
237,632
|
|
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
|
1,478,436
|
1,612,345
|
1,230,484
|
1,294,495
|
1,419,912
|
|
- After tax undistributed profit accumulated to the end of prior period
|
1,440,563
|
1,529,112
|
1,099,971
|
1,102,731
|
1,294,495
|
|
- Profit after tax undistributed this period
|
37,873
|
83,233
|
130,513
|
191,764
|
125,417
|
|
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
|
2,877,933
|
2,839,600
|
2,838,571
|
2,869,385
|
2,907,722
|
|
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
|
14,479,501
|
19,168,128
|
21,120,691
|
21,840,875
|
22,278,076
|