|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
2,053,747
|
2,111,426
|
2,241,302
|
2,405,813
|
2,276,289
|
|
I. Cash and cash equivalents
|
398,423
|
451,711
|
508,664
|
865,110
|
441,678
|
|
1. Cash
|
327,423
|
307,333
|
450,459
|
793,510
|
292,178
|
|
2. Cash equivalents
|
71,000
|
144,378
|
58,205
|
71,600
|
149,500
|
|
II. Short-term financial investments
|
762,732
|
698,052
|
668,737
|
671,253
|
784,226
|
|
1. Trading securities
|
244,641
|
255,246
|
266,767
|
274,378
|
266,487
|
|
2. Provision for diminution in value of trading securities
|
-123
|
-709
|
-993
|
-2,387
|
-2,616
|
|
3. Investments holding until maturity
|
518,214
|
443,515
|
402,963
|
399,263
|
520,355
|
|
III. Short-term receivables
|
702,570
|
789,230
|
804,411
|
666,889
|
831,110
|
|
1. Short-term receivables of customers
|
345,969
|
394,094
|
442,043
|
284,076
|
375,896
|
|
2. Prepayments to suppliers
|
29,763
|
89,720
|
87,287
|
88,718
|
93,149
|
|
3. Short-term intercompany receivables
|
0
|
0
|
0
|
0
|
|
|
4. Receivables according to the progress of construction contracts
|
0
|
0
|
0
|
0
|
|
|
5. Receivables on short-term loans
|
0
|
11,211
|
10,456
|
0
|
|
|
6. Other short-term receivables
|
346,326
|
318,710
|
291,278
|
320,752
|
387,972
|
|
7. Provision for doubtful short-term receivables
|
-19,489
|
-24,506
|
-26,654
|
-26,657
|
-25,908
|
|
IV. Inventories
|
14,315
|
14,970
|
21,144
|
17,100
|
22,299
|
|
1. Inventories
|
14,315
|
14,970
|
21,144
|
17,100
|
22,299
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
|
|
V. Other current assets
|
175,708
|
157,462
|
238,346
|
185,461
|
196,975
|
|
1. Short-term prepaid expenses
|
28,280
|
20,069
|
87,261
|
30,801
|
30,628
|
|
2. Deductible VAT
|
142,742
|
132,962
|
134,955
|
136,013
|
148,181
|
|
3. Taxes and the State Receivables
|
4,686
|
4,431
|
16,130
|
18,647
|
18,166
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
|
|
5. Other current assets
|
0
|
0
|
0
|
0
|
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
6,364,867
|
6,392,487
|
6,346,844
|
6,492,809
|
6,559,879
|
|
I. Long-term receivables
|
30,809
|
28,043
|
27,836
|
27,693
|
28,197
|
|
1. Long-term customer's receivables
|
0
|
0
|
0
|
0
|
|
|
2. Business capital in the subsidiary units
|
0
|
0
|
0
|
0
|
|
|
3. Internal long-term receivables
|
0
|
0
|
0
|
0
|
|
|
4. Receivables on long-term loans
|
0
|
0
|
0
|
0
|
|
|
5. Other long-term receivables
|
30,809
|
28,043
|
27,836
|
27,693
|
28,197
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
|
|
II. Fixed assets
|
3,423,202
|
3,433,380
|
3,609,653
|
3,629,998
|
3,181,749
|
|
1. Tangible fixed assets
|
3,340,027
|
3,350,605
|
3,525,403
|
3,544,162
|
3,095,390
|
|
- Cost
|
4,588,052
|
4,658,173
|
4,892,427
|
4,974,839
|
4,499,214
|
|
- Accumulated depreciation
|
-1,248,025
|
-1,307,568
|
-1,367,024
|
-1,430,677
|
-1,403,824
|
|
2. Fixed assets of financial leasing
|
0
|
85
|
78
|
0
|
|
|
- Cost
|
0
|
138
|
138
|
0
|
|
|
- Accumulated depreciation
|
0
|
-53
|
-60
|
0
|
|
|
3. Intangible fixed assets
|
83,175
|
82,690
|
84,171
|
85,836
|
86,359
|
|
- Cost
|
96,548
|
96,410
|
98,588
|
100,635
|
101,825
|
|
- Accumulated depreciation
|
-13,372
|
-13,720
|
-14,416
|
-14,800
|
-15,466
|
|
III. Real Estate Investments
|
65,887
|
64,914
|
63,942
|
62,969
|
314,717
|
|
- Cost
|
121,306
|
121,306
|
121,306
|
121,306
|
402,366
|
|
- Accumulated depreciation
|
-55,419
|
-56,392
|
-57,365
|
-58,337
|
-87,649
|
|
IV. Long-term assets in progress
|
390,115
|
368,386
|
163,907
|
187,946
|
438,296
|
|
1. Costs of long-term production, business in progress
|
0
|
397
|
397
|
0
|
|
|
2. Costs of construction in progress
|
390,115
|
367,989
|
163,510
|
187,946
|
438,296
|
|
IV. Long-term financial investments
|
1,875,006
|
1,936,366
|
2,002,418
|
2,043,303
|
2,077,797
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
|
|
2. Investments in associated companies, joint ventures
|
1,838,658
|
1,898,754
|
1,960,158
|
2,008,268
|
2,024,343
|
|
3. Other investments in equity instruments
|
34,347
|
35,612
|
38,260
|
31,785
|
50,205
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
|
|
5. Investments holding until maturity
|
2,000
|
2,000
|
4,000
|
3,250
|
3,250
|
|
V. Total other long-term assets
|
579,848
|
561,397
|
478,920
|
540,900
|
519,123
|
|
1. Long-term prepaid expenses
|
426,922
|
413,714
|
336,575
|
402,303
|
385,766
|
|
2. Deferred income tax assets
|
2,016
|
2,240
|
2,368
|
4,087
|
4,313
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
|
|
VI. Goodwills
|
150,909
|
145,443
|
139,977
|
134,511
|
129,044
|
|
TOTAL ASSETS
|
8,418,614
|
8,503,912
|
8,588,146
|
8,898,622
|
8,836,168
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
3,164,988
|
3,144,942
|
3,355,688
|
3,497,572
|
3,182,271
|
|
I. Current liabilities
|
1,491,344
|
1,482,769
|
1,720,759
|
1,795,491
|
1,247,868
|
|
1. Borrowings and short-term financial leased liabilities
|
919,652
|
843,050
|
987,721
|
1,229,968
|
571,027
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
|
|
3. Short-term payables to sellers
|
181,660
|
195,474
|
338,665
|
140,684
|
178,726
|
|
4. Advances from customers
|
5,407
|
5,891
|
3,921
|
69,602
|
3,531
|
|
5. Taxes and other payables to the State Budget
|
71,726
|
86,343
|
85,513
|
46,969
|
108,438
|
|
6. Payables to employees
|
12,797
|
20,867
|
27,444
|
5,666
|
10,462
|
|
7. Short-term accrued expenses
|
79,604
|
88,667
|
50,427
|
78,940
|
86,399
|
|
8. Short-term intercompany payables
|
0
|
0
|
0
|
0
|
|
|
9. Payables to the scheduled progress of construction contracts
|
0
|
0
|
0
|
0
|
-231
|
|
10. Short-term unrealized Revenue
|
4,734
|
4,722
|
2,894
|
1,883
|
3,501
|
|
11. Other short-term payables
|
195,171
|
219,072
|
205,796
|
199,294
|
266,148
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
7,015
|
3,317
|
|
13. Bonus and welfare fund
|
20,594
|
18,684
|
18,378
|
15,471
|
16,550
|
|
14. Price stabilization fund
|
0
|
0
|
0
|
0
|
|
|
15. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
|
|
II. Long-term liabilities
|
1,673,644
|
1,662,173
|
1,634,929
|
1,702,081
|
1,934,402
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
|
|
2. Long-term accrued expenses
|
0
|
0
|
0
|
827
|
827
|
|
3. Intercompany payables on business capital
|
0
|
0
|
0
|
0
|
|
|
4. Long-term intra-company payables
|
0
|
0
|
0
|
0
|
|
|
5. Other long-term payables
|
22,128
|
22,209
|
23,000
|
22,258
|
23,151
|
|
6. Borrowings and long-term financial leased liabilities
|
1,508,169
|
1,496,616
|
1,468,583
|
1,158,669
|
1,389,049
|
|
7. Convertible bonds
|
0
|
0
|
0
|
387,214
|
389,348
|
|
8. Deferred income tax payables
|
143,347
|
143,347
|
143,347
|
133,112
|
132,028
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
|
|
10. Provision for long-term payables
|
0
|
0
|
0
|
0
|
|
|
11. Long-term unrealized revenue
|
0
|
0
|
0
|
0
|
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
|
|
B. OWNER'S EQUITY
|
5,253,626
|
5,358,970
|
5,232,458
|
5,401,050
|
5,653,897
|
|
I. ShareHolder's equity
|
5,253,626
|
5,358,970
|
5,232,458
|
5,401,050
|
5,653,897
|
|
1. Owner's investment capital
|
1,693,480
|
1,693,480
|
1,693,480
|
1,727,342
|
1,727,342
|
|
2. Share capital surplus
|
557,923
|
557,923
|
557,923
|
557,923
|
557,923
|
|
3. Bond conversion option
|
0
|
0
|
0
|
12,786
|
12,786
|
|
4. Other owner's capital
|
58,798
|
58,798
|
58,798
|
58,798
|
58,798
|
|
5. Treasury shares
|
-190
|
-190
|
-190
|
-190
|
-190
|
|
6. Differences upon asset revaluation
|
0
|
0
|
0
|
0
|
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
|
|
8. Investment and development funds
|
158,722
|
158,722
|
158,722
|
147,225
|
147,225
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
|
|
10. Other funds belonging to owner's equity
|
0
|
0
|
0
|
0
|
|
|
11. After tax undistributed profit
|
1,683,845
|
1,776,299
|
1,694,680
|
1,780,405
|
2,076,707
|
|
- After tax undistributed profit accumulated to the end of prior period
|
1,515,707
|
1,515,707
|
1,345,367
|
1,681,065
|
1,679,765
|
|
- Profit after tax undistributed this period
|
168,137
|
260,591
|
349,313
|
99,340
|
396,942
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
0
|
|
|
13. Assistance fund for arrangement of enterprises
|
0
|
0
|
0
|
0
|
|
|
14. interest of shareholders who not control
|
1,101,049
|
1,113,939
|
1,069,045
|
1,116,761
|
1,073,306
|
|
II. Funding resources and other funds
|
0
|
0
|
0
|
0
|
|
|
1. Funding resources
|
0
|
0
|
0
|
0
|
|
|
2. Funding resources that form fixed assets
|
0
|
0
|
0
|
0
|
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
0
|
|
|
TOTAL CAPITAL RESOURCES
|
8,418,614
|
8,503,912
|
8,588,146
|
8,898,622
|
8,836,168
|