|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
3,079,614
|
3,266,339
|
3,355,063
|
3,466,987
|
3,835,934
|
|
I. Cash and cash equivalents
|
740,991
|
740,072
|
1,059,186
|
1,075,152
|
1,398,155
|
|
1. Cash
|
30,491
|
41,572
|
49,186
|
57,652
|
63,155
|
|
2. Cash equivalents
|
710,500
|
698,500
|
1,010,000
|
1,017,500
|
1,335,000
|
|
II. Short-term financial investments
|
449,516
|
476,816
|
432,316
|
444,816
|
484,600
|
|
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
|
449,516
|
476,816
|
432,316
|
444,816
|
484,600
|
|
III. Short-term receivables
|
672,036
|
809,800
|
669,995
|
681,162
|
639,561
|
|
1. Short-term receivables of customers
|
309,010
|
403,832
|
416,688
|
478,219
|
492,742
|
|
2. Prepayments to suppliers
|
172,186
|
222,598
|
231,378
|
170,503
|
127,307
|
|
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
|
167,790
|
40,000
|
0
|
35,354
|
0
|
|
6. Other short-term receivables
|
23,176
|
143,496
|
24,843
|
-2,914
|
25,202
|
|
7. Provision for doubtful short-term receivables
|
-126
|
-126
|
-2,914
|
0
|
-5,689
|
|
IV. Inventories
|
1,170,661
|
1,182,771
|
1,135,263
|
1,193,184
|
1,229,481
|
|
1. Inventories
|
1,170,661
|
1,182,771
|
1,135,263
|
1,193,184
|
1,229,481
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
46,409
|
56,879
|
58,303
|
72,673
|
84,137
|
|
1. Short-term prepaid expenses
|
6,711
|
8,191
|
5,720
|
8,334
|
5,917
|
|
2. Deductible VAT
|
39,594
|
48,584
|
52,583
|
64,012
|
77,719
|
|
3. Taxes and the State Receivables
|
104
|
104
|
0
|
328
|
500
|
|
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
|
955,110
|
945,370
|
1,115,701
|
1,108,817
|
1,109,176
|
|
I. Long-term receivables
|
155,416
|
153,556
|
339,274
|
8,175
|
8,663
|
|
1. Long-term customer's receivables
|
0
|
0
|
186,000
|
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
|
3,150
|
0
|
0
|
8,175
|
0
|
|
5. Other long-term receivables
|
152,266
|
153,556
|
153,274
|
0
|
8,663
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
415,198
|
419,115
|
403,871
|
392,564
|
397,824
|
|
1. Tangible fixed assets
|
373,798
|
363,786
|
351,087
|
349,282
|
349,752
|
|
- Cost
|
778,723
|
776,513
|
776,680
|
781,378
|
789,884
|
|
- Accumulated depreciation
|
-404,925
|
-412,727
|
-425,592
|
-432,096
|
-440,131
|
|
2. Fixed assets of financial leasing
|
39,980
|
54,076
|
51,698
|
42,364
|
47,320
|
|
- Cost
|
53,459
|
69,341
|
69,128
|
57,333
|
64,226
|
|
- Accumulated depreciation
|
-13,479
|
-15,265
|
-17,430
|
-14,969
|
-16,906
|
|
3. Intangible fixed assets
|
1,420
|
1,253
|
1,085
|
918
|
751
|
|
- Cost
|
3,919
|
3,919
|
3,919
|
3,919
|
3,919
|
|
- Accumulated depreciation
|
-2,499
|
-2,666
|
-2,833
|
-3,001
|
-3,168
|
|
III. Real Estate Investments
|
0
|
0
|
|
0
|
0
|
|
- Cost
|
0
|
0
|
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
|
0
|
0
|
|
IV. Long-term assets in progress
|
14,219
|
1,277
|
1,918
|
3,288
|
19,983
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
14,219
|
1,277
|
1,918
|
3,288
|
19,983
|
|
IV. Long-term financial investments
|
360,236
|
362,982
|
|
694,763
|
671,128
|
|
1. Investment in subsidiaries
|
0
|
0
|
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
304,236
|
306,982
|
|
302,930
|
303,128
|
|
3. Other investments in equity instruments
|
51,000
|
51,000
|
|
194,833
|
171,000
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
|
0
|
0
|
|
5. Investments holding until maturity
|
5,000
|
5,000
|
|
197,000
|
197,000
|
|
V. Total other long-term assets
|
10,041
|
8,441
|
9,403
|
10,026
|
11,578
|
|
1. Long-term prepaid expenses
|
9,082
|
8,211
|
8,686
|
8,199
|
9,141
|
|
2. Deferred income tax assets
|
959
|
229
|
717
|
1,827
|
2,437
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
|
0
|
0
|
|
TOTAL ASSETS
|
4,034,723
|
4,211,709
|
4,470,764
|
4,575,805
|
4,945,110
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
2,973,755
|
3,115,697
|
3,351,982
|
3,344,979
|
3,667,433
|
|
I. Current liabilities
|
2,721,338
|
2,855,954
|
3,094,561
|
3,087,701
|
3,397,024
|
|
1. Borrowings and short-term financial leased liabilities
|
2,340,324
|
2,590,900
|
2,654,199
|
2,743,314
|
2,878,917
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
267,153
|
142,865
|
305,882
|
208,752
|
404,832
|
|
4. Advances from customers
|
68,515
|
66,044
|
59,601
|
56,852
|
49,478
|
|
5. Taxes and other payables to the State Budget
|
19,693
|
28,551
|
34,622
|
44,110
|
27,674
|
|
6. Payables to employees
|
15,104
|
19,165
|
27,425
|
21,758
|
17,543
|
|
7. Short-term accrued expenses
|
6,227
|
3,324
|
7,460
|
8,126
|
10,740
|
|
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
|
1,746
|
2,569
|
2,779
|
2,059
|
2,176
|
|
11. Other short-term payables
|
2,577
|
2,535
|
2,592
|
2,730
|
5,663
|
|
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
|
252,417
|
259,743
|
257,421
|
257,277
|
270,409
|
|
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
|
2,614
|
3,177
|
2,889
|
2,624
|
2,832
|
|
6. Borrowings and long-term financial leased liabilities
|
249,803
|
256,566
|
254,531
|
254,653
|
267,577
|
|
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
|
1,060,968
|
1,096,012
|
1,118,782
|
1,230,826
|
1,277,677
|
|
I. ShareHolder's equity
|
1,060,968
|
1,096,012
|
1,118,782
|
1,230,826
|
1,277,677
|
|
1. Owner's investment capital
|
882,223
|
882,223
|
882,223
|
936,996
|
936,996
|
|
2. Share capital surplus
|
23,173
|
23,173
|
23,173
|
50,358
|
50,358
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
-2,498
|
-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
|
16,200
|
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
|
141,870
|
176,914
|
199,685
|
229,770
|
276,621
|
|
- After tax undistributed profit accumulated to the end of prior period
|
100,806
|
100,806
|
100,806
|
197,375
|
197,375
|
|
- Profit after tax undistributed this period
|
41,064
|
76,108
|
98,878
|
32,395
|
79,246
|
|
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
|
4,034,723
|
4,211,709
|
4,470,764
|
4,575,805
|
4,945,110
|