|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
923,441
|
1,246,417
|
1,145,467
|
1,202,935
|
1,665,906
|
|
I. Cash and cash equivalents
|
119,820
|
189,723
|
155,313
|
172,888
|
387,304
|
|
1. Cash
|
90,205
|
157,665
|
105,385
|
137,021
|
243,483
|
|
2. Cash equivalents
|
29,615
|
32,058
|
49,928
|
35,867
|
143,821
|
|
II. Short-term financial investments
|
50,777
|
47,793
|
62,901
|
67,849
|
137,996
|
|
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
|
50,777
|
47,793
|
62,901
|
67,849
|
137,996
|
|
III. Short-term receivables
|
441,690
|
651,504
|
590,227
|
620,906
|
779,747
|
|
1. Short-term receivables of customers
|
394,344
|
535,568
|
527,577
|
567,678
|
686,163
|
|
2. Prepayments to suppliers
|
50,221
|
89,784
|
63,111
|
58,998
|
86,175
|
|
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
|
37,748
|
76,277
|
64,474
|
62,056
|
90,650
|
|
7. Provision for doubtful short-term receivables
|
-40,623
|
-50,125
|
-64,936
|
-67,826
|
-83,241
|
|
IV. Inventories
|
309,528
|
356,856
|
334,195
|
336,781
|
355,314
|
|
1. Inventories
|
313,046
|
361,669
|
334,879
|
339,124
|
357,657
|
|
2. Provision for decline in value of inventories
|
-3,518
|
-4,813
|
-684
|
-2,343
|
-2,343
|
|
V. Other current assets
|
1,625
|
542
|
2,832
|
4,511
|
5,545
|
|
1. Short-term prepaid expenses
|
315
|
367
|
176
|
838
|
841
|
|
2. Deductible VAT
|
1,218
|
0
|
1,363
|
0
|
2,157
|
|
3. Taxes and the State Receivables
|
92
|
175
|
1,293
|
3,673
|
2,547
|
|
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
|
79,808
|
88,229
|
97,377
|
93,596
|
87,915
|
|
I. Long-term receivables
|
919
|
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
|
919
|
0
|
0
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
69,702
|
73,318
|
77,585
|
77,241
|
74,658
|
|
1. Tangible fixed assets
|
68,056
|
69,806
|
69,721
|
73,369
|
71,399
|
|
- Cost
|
237,480
|
245,469
|
249,909
|
264,462
|
269,885
|
|
- Accumulated depreciation
|
-169,424
|
-175,664
|
-180,188
|
-191,093
|
-198,486
|
|
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
|
1,646
|
3,513
|
7,865
|
3,873
|
3,259
|
|
- Cost
|
15,516
|
18,026
|
23,611
|
20,221
|
20,961
|
|
- Accumulated depreciation
|
-13,870
|
-14,514
|
-15,747
|
-16,348
|
-17,702
|
|
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
|
0
|
0
|
2,719
|
0
|
0
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
0
|
0
|
2,719
|
0
|
0
|
|
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
|
9,186
|
14,911
|
17,074
|
16,355
|
13,256
|
|
1. Long-term prepaid expenses
|
9,183
|
14,428
|
16,609
|
15,909
|
12,829
|
|
2. Deferred income tax assets
|
3
|
483
|
464
|
446
|
428
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
1,003,249
|
1,334,647
|
1,242,845
|
1,296,531
|
1,753,821
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
726,925
|
1,014,022
|
896,612
|
937,314
|
1,341,623
|
|
I. Current liabilities
|
723,738
|
1,011,356
|
894,744
|
935,619
|
1,339,743
|
|
1. Borrowings and short-term financial leased liabilities
|
52,742
|
20,516
|
6,441
|
9,385
|
13,042
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
68,266
|
79,428
|
70,703
|
87,176
|
101,158
|
|
4. Advances from customers
|
398,115
|
575,185
|
460,758
|
440,767
|
636,753
|
|
5. Taxes and other payables to the State Budget
|
15,714
|
19,863
|
16,037
|
17,800
|
39,618
|
|
6. Payables to employees
|
69,830
|
128,195
|
130,836
|
134,037
|
221,501
|
|
7. Short-term accrued expenses
|
54,155
|
58,910
|
59,672
|
73,047
|
66,092
|
|
8. Short-term intercompany payables
|
0
|
0
|
0
|
0
|
0
|
|
9. Payables to the scheduled progress of construction contracts
|
0
|
1,067
|
1,067
|
1,067
|
1,067
|
|
10. Short-term unrealized Revenue
|
633
|
431
|
960
|
1,172
|
27,595
|
|
11. Other short-term payables
|
50,041
|
104,851
|
130,341
|
147,623
|
208,421
|
|
12. Provision for short term payables
|
5,000
|
14,280
|
2,000
|
2,000
|
0
|
|
13. Bonus and welfare fund
|
9,243
|
8,630
|
15,928
|
21,545
|
24,496
|
|
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
|
3,187
|
2,666
|
1,868
|
1,695
|
1,881
|
|
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
|
1,151
|
1,256
|
909
|
1,149
|
1,335
|
|
6. Borrowings and long-term financial leased liabilities
|
1,491
|
865
|
414
|
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
|
545
|
545
|
545
|
545
|
545
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
276,323
|
320,625
|
346,233
|
359,217
|
412,198
|
|
I. ShareHolder's equity
|
276,323
|
320,625
|
346,233
|
359,217
|
412,198
|
|
1. Owner's investment capital
|
125,000
|
125,000
|
125,000
|
125,000
|
125,000
|
|
2. Share capital surplus
|
815
|
815
|
815
|
815
|
815
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
19,540
|
26,086
|
26,086
|
26,086
|
28,896
|
|
5. Treasury shares
|
-1
|
0
|
0
|
0
|
0
|
|
6. Differences upon asset revaluation
|
-9,877
|
-9,877
|
-9,877
|
-9,877
|
-9,877
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
0
|
|
8. Investment and development funds
|
89
|
89
|
89
|
89
|
89
|
|
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
|
62,248
|
84,580
|
109,203
|
122,948
|
166,426
|
|
- After tax undistributed profit accumulated to the end of prior period
|
18,759
|
21,742
|
37,262
|
59,389
|
76,127
|
|
- Profit after tax undistributed this period
|
43,489
|
62,838
|
71,940
|
63,559
|
90,299
|
|
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
|
78,508
|
93,931
|
94,916
|
94,154
|
100,848
|
|
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
|
1,003,249
|
1,334,647
|
1,242,845
|
1,296,531
|
1,753,821
|