ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
1,280,062
|
1,785,085
|
2,320,049
|
2,672,568
|
2,977,486
|
I. Cash and cash equivalents
|
68,645
|
132,142
|
353,696
|
260,494
|
626,001
|
1. Cash
|
68,645
|
132,142
|
66,496
|
60,494
|
26,001
|
2. Cash equivalents
|
0
|
0
|
287,200
|
200,000
|
600,000
|
II. Short-term financial investments
|
33,150
|
155,625
|
342,108
|
456,922
|
411,365
|
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
|
33,150
|
155,625
|
342,108
|
456,922
|
411,365
|
III. Short-term receivables
|
272,947
|
571,438
|
623,315
|
569,067
|
718,317
|
1. Short-term receivables of customers
|
111,779
|
257,615
|
349,065
|
353,653
|
420,157
|
2. Prepayments to suppliers
|
12,730
|
117,181
|
243,160
|
183,554
|
207,369
|
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
|
4,050
|
0
|
74,474
|
6. Other short-term receivables
|
57,000
|
78,900
|
27,039
|
31,861
|
16,465
|
7. Provision for doubtful short-term receivables
|
91,439
|
117,742
|
0
|
0
|
-147
|
IV. Inventories
|
896,614
|
910,980
|
964,333
|
1,352,514
|
1,187,604
|
1. Inventories
|
896,614
|
910,980
|
964,333
|
1,352,514
|
1,187,604
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
8,707
|
14,900
|
36,598
|
33,571
|
34,200
|
1. Short-term prepaid expenses
|
1,870
|
2,212
|
5,924
|
6,128
|
6,060
|
2. Deductible VAT
|
6,720
|
12,669
|
30,674
|
27,339
|
28,140
|
3. Taxes and the State Receivables
|
117
|
19
|
0
|
104
|
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
|
550,085
|
954,001
|
1,001,052
|
998,621
|
966,430
|
I. Long-term receivables
|
3,601
|
225,993
|
258,494
|
159,873
|
151,979
|
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
|
6,000
|
10,050
|
3,150
|
5. Other long-term receivables
|
3,601
|
225,993
|
252,494
|
149,823
|
148,829
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
468,028
|
491,578
|
535,155
|
493,724
|
442,211
|
1. Tangible fixed assets
|
442,075
|
442,371
|
469,178
|
446,387
|
408,862
|
- Cost
|
604,193
|
651,083
|
729,272
|
760,573
|
780,805
|
- Accumulated depreciation
|
-162,118
|
-208,712
|
-260,094
|
-314,186
|
-371,943
|
2. Fixed assets of financial leasing
|
25,765
|
48,124
|
63,380
|
44,874
|
31,592
|
- Cost
|
28,937
|
57,077
|
77,844
|
64,098
|
56,079
|
- Accumulated depreciation
|
-3,172
|
-8,953
|
-14,463
|
-19,224
|
-24,486
|
3. Intangible fixed assets
|
187
|
1,083
|
2,596
|
2,462
|
1,756
|
- Cost
|
374
|
1,392
|
3,360
|
3,919
|
3,919
|
- Accumulated depreciation
|
-187
|
-308
|
-764
|
-1,456
|
-2,163
|
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
|
12,635
|
25,890
|
2,196
|
949
|
2,017
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
12,635
|
25,890
|
2,196
|
949
|
2,017
|
IV. Long-term financial investments
|
48,500
|
191,272
|
191,685
|
334,969
|
359,785
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
33,500
|
161,272
|
161,685
|
298,969
|
303,785
|
3. Other investments in equity instruments
|
0
|
15,000
|
15,000
|
21,000
|
51,000
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
5. Investments holding until maturity
|
15,000
|
15,000
|
15,000
|
15,000
|
5,000
|
V. Total other long-term assets
|
17,322
|
19,268
|
13,522
|
9,106
|
10,439
|
1. Long-term prepaid expenses
|
15,425
|
17,225
|
11,904
|
8,963
|
9,114
|
2. Deferred income tax assets
|
1,896
|
2,043
|
1,618
|
143
|
1,326
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
TOTAL ASSETS
|
1,830,148
|
2,739,086
|
3,321,101
|
3,671,189
|
3,943,916
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
1,199,244
|
2,018,743
|
2,507,373
|
2,815,118
|
2,924,013
|
I. Current liabilities
|
1,077,256
|
1,700,641
|
2,219,838
|
2,611,406
|
2,683,387
|
1. Borrowings and short-term financial leased liabilities
|
931,292
|
1,409,590
|
1,983,152
|
2,210,433
|
2,296,433
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
93,379
|
202,424
|
162,360
|
284,290
|
272,296
|
4. Advances from customers
|
16,355
|
33,915
|
15,798
|
63,560
|
41,454
|
5. Taxes and other payables to the State Budget
|
18,460
|
24,247
|
29,226
|
27,142
|
37,470
|
6. Payables to employees
|
10,062
|
17,882
|
14,564
|
13,061
|
21,333
|
7. Short-term accrued expenses
|
4,631
|
11,641
|
12,450
|
7,893
|
5,841
|
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
|
142
|
2,179
|
5,702
|
11. Other short-term payables
|
2,816
|
942
|
2,146
|
2,850
|
2,858
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
261
|
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
|
121,988
|
318,102
|
287,536
|
203,712
|
240,625
|
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
|
2,873
|
4,068
|
2,539
|
1,479
|
6. Borrowings and long-term financial leased liabilities
|
121,988
|
315,229
|
283,468
|
201,173
|
239,147
|
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
|
630,904
|
720,343
|
813,727
|
856,071
|
1,019,904
|
I. ShareHolder's equity
|
630,904
|
720,343
|
813,727
|
856,071
|
1,019,904
|
1. Owner's investment capital
|
537,598
|
602,109
|
674,359
|
755,280
|
882,223
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
23,173
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
4. Other owner's capital
|
-5,478
|
-2,498
|
-2,498
|
-2,498
|
-2,498
|
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
|
9,200
|
16,200
|
16,200
|
16,200
|
16,200
|
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
|
89,583
|
104,531
|
125,666
|
87,089
|
100,806
|
- After tax undistributed profit accumulated to the end of prior period
|
16,875
|
17,713
|
31,921
|
44,745
|
6,889
|
- Profit after tax undistributed this period
|
72,708
|
86,819
|
93,745
|
42,344
|
93,918
|
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
|
1,830,148
|
2,739,086
|
3,321,101
|
3,671,189
|
3,943,916
|