ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
554,715
|
770,835
|
760,299
|
1,413,888
|
3,138,476
|
I. Cash and cash equivalents
|
82,841
|
226,306
|
153,888
|
547,851
|
592,766
|
1. Cash
|
67,341
|
159,906
|
143,888
|
379,651
|
489,816
|
2. Cash equivalents
|
15,500
|
66,400
|
10,000
|
168,200
|
102,950
|
II. Short-term financial investments
|
0
|
0
|
9,862
|
2,500
|
95,478
|
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
|
0
|
0
|
9,862
|
2,500
|
95,478
|
III. Short-term receivables
|
414,249
|
483,146
|
450,214
|
537,022
|
1,672,030
|
1. Short-term receivables of customers
|
392,734
|
429,669
|
418,382
|
501,543
|
1,263,562
|
2. Prepayments to suppliers
|
7,969
|
20,879
|
9,639
|
29,795
|
35,997
|
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
|
24
|
22
|
3,012
|
0
|
2
|
6. Other short-term receivables
|
26,060
|
50,415
|
39,696
|
30,144
|
396,772
|
7. Provision for doubtful short-term receivables
|
-12,538
|
-17,839
|
-20,515
|
-24,460
|
-24,303
|
IV. Inventories
|
49,929
|
50,083
|
104,227
|
255,528
|
634,525
|
1. Inventories
|
49,929
|
50,083
|
104,227
|
255,528
|
634,525
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
7,696
|
11,300
|
42,108
|
70,987
|
143,677
|
1. Short-term prepaid expenses
|
5,191
|
7,395
|
7,592
|
12,385
|
43,859
|
2. Deductible VAT
|
2,505
|
3,905
|
33,239
|
58,585
|
99,753
|
3. Taxes and the State Receivables
|
0
|
0
|
1,277
|
17
|
66
|
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
|
1,266,473
|
1,300,394
|
1,664,609
|
2,118,422
|
2,523,064
|
I. Long-term receivables
|
29,339
|
22,414
|
15,461
|
85,407
|
24,134
|
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
|
14
|
0
|
19,000
|
9,000
|
5. Other long-term receivables
|
29,339
|
22,400
|
15,461
|
66,407
|
15,134
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
957,517
|
875,086
|
1,133,410
|
1,732,391
|
1,899,179
|
1. Tangible fixed assets
|
955,476
|
873,868
|
1,131,333
|
1,513,170
|
1,680,484
|
- Cost
|
2,384,719
|
2,348,200
|
2,782,197
|
3,365,444
|
3,803,723
|
- Accumulated depreciation
|
-1,429,243
|
-1,474,331
|
-1,650,865
|
-1,852,274
|
-2,123,239
|
2. Fixed assets of financial leasing
|
1,610
|
884
|
1,598
|
1,187
|
776
|
- Cost
|
2,741
|
1,955
|
2,220
|
2,220
|
2,220
|
- Accumulated depreciation
|
-1,132
|
-1,071
|
-622
|
-1,033
|
-1,444
|
3. Intangible fixed assets
|
431
|
333
|
479
|
218,033
|
217,919
|
- Cost
|
1,098
|
1,144
|
1,476
|
219,291
|
219,291
|
- Accumulated depreciation
|
-666
|
-811
|
-997
|
-1,257
|
-1,371
|
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
|
53,928
|
198,553
|
244,483
|
6,698
|
61,148
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
53,928
|
198,553
|
244,483
|
6,698
|
61,148
|
IV. Long-term financial investments
|
168,324
|
151,205
|
160,279
|
163,465
|
440,620
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
168,324
|
151,205
|
160,279
|
163,465
|
440,620
|
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
|
57,365
|
53,136
|
108,457
|
128,194
|
95,968
|
1. Long-term prepaid expenses
|
57,365
|
53,136
|
108,457
|
128,194
|
93,245
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
2,722
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
VI. Goodwills
|
0
|
0
|
2,519
|
2,267
|
2,015
|
TOTAL ASSETS
|
1,821,188
|
2,071,229
|
2,424,907
|
3,532,310
|
5,661,540
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
973,188
|
1,112,517
|
1,397,955
|
2,391,221
|
4,136,878
|
I. Current liabilities
|
467,960
|
555,136
|
685,001
|
1,397,590
|
3,030,164
|
1. Borrowings and short-term financial leased liabilities
|
208,947
|
229,760
|
296,240
|
401,923
|
520,423
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
142,695
|
176,801
|
219,025
|
233,422
|
526,261
|
4. Advances from customers
|
35
|
4,668
|
15,067
|
453,375
|
1,485,879
|
5. Taxes and other payables to the State Budget
|
21,021
|
21,833
|
23,645
|
41,539
|
98,468
|
6. Payables to employees
|
8,331
|
20,738
|
18,383
|
23,395
|
35,454
|
7. Short-term accrued expenses
|
44,180
|
64,902
|
43,727
|
65,687
|
58,825
|
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
|
2,705
|
902
|
5
|
99,361
|
99,842
|
11. Other short-term payables
|
35,064
|
20,144
|
55,344
|
68,203
|
143,735
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
26,790
|
13. Bonus and welfare fund
|
4,981
|
15,388
|
13,566
|
10,684
|
34,488
|
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
|
505,228
|
557,381
|
712,953
|
993,631
|
1,106,714
|
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
|
24
|
24
|
24
|
150
|
187,613
|
6. Borrowings and long-term financial leased liabilities
|
504,303
|
557,358
|
712,930
|
894,120
|
917,508
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
8. Deferred income tax payables
|
0
|
0
|
0
|
0
|
1,593
|
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
|
902
|
0
|
0
|
99,361
|
0
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
B. OWNER'S EQUITY
|
848,000
|
958,712
|
1,026,953
|
1,141,089
|
1,524,663
|
I. ShareHolder's equity
|
848,000
|
958,712
|
1,026,953
|
1,141,089
|
1,524,663
|
1. Owner's investment capital
|
265,000
|
267,981
|
309,999
|
309,999
|
309,999
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
0
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
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
|
209,168
|
247,676
|
249,381
|
293,738
|
340,480
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
10. Other funds belonging to owner's equity
|
27,632
|
27,009
|
27,146
|
27,231
|
27,362
|
11. After tax undistributed profit
|
187,738
|
229,695
|
233,202
|
252,641
|
562,482
|
- After tax undistributed profit accumulated to the end of prior period
|
65,082
|
61,080
|
106,517
|
104,590
|
154,604
|
- Profit after tax undistributed this period
|
122,656
|
168,615
|
126,685
|
148,051
|
407,878
|
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
|
158,462
|
186,351
|
207,224
|
257,479
|
284,341
|
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
|
1,821,188
|
2,071,229
|
2,424,907
|
3,532,310
|
5,661,540
|