|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
1,014,841
|
1,535,363
|
1,850,501
|
1,607,593
|
1,516,910
|
|
I. Cash and cash equivalents
|
20,443
|
17,333
|
18,486
|
30,595
|
42,410
|
|
1. Cash
|
20,443
|
17,333
|
18,486
|
27,595
|
16,333
|
|
2. Cash equivalents
|
0
|
0
|
0
|
3,000
|
26,077
|
|
II. Short-term financial investments
|
557,558
|
115,306
|
404,852
|
91,905
|
390,079
|
|
1. Trading securities
|
245,781
|
80,725
|
80,725
|
80,725
|
80,725
|
|
2. Provision for diminution in value of trading securities
|
-4,939
|
-5,419
|
-5,348
|
-5,020
|
-5,038
|
|
3. Investments holding until maturity
|
316,716
|
40,000
|
329,475
|
16,200
|
314,392
|
|
III. Short-term receivables
|
354,486
|
1,303,491
|
1,341,771
|
1,369,154
|
916,526
|
|
1. Short-term receivables of customers
|
345,532
|
211,589
|
75,894
|
101,228
|
94,229
|
|
2. Prepayments to suppliers
|
13,823
|
15,499
|
28,475
|
40,942
|
16,218
|
|
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
|
10,000
|
35,350
|
163,159
|
|
6. Other short-term receivables
|
29,347
|
1,131,288
|
1,269,665
|
1,232,963
|
684,284
|
|
7. Provision for doubtful short-term receivables
|
-34,215
|
-54,885
|
-42,262
|
-41,330
|
-41,364
|
|
IV. Inventories
|
60,505
|
70,612
|
62,014
|
71,232
|
104,952
|
|
1. Inventories
|
62,833
|
75,336
|
65,121
|
71,934
|
108,086
|
|
2. Provision for decline in value of inventories
|
-2,329
|
-4,725
|
-3,108
|
-702
|
-3,134
|
|
V. Other current assets
|
21,849
|
28,620
|
23,377
|
44,707
|
62,943
|
|
1. Short-term prepaid expenses
|
2,395
|
8,444
|
1,433
|
1,918
|
1,526
|
|
2. Deductible VAT
|
19,448
|
19,901
|
21,880
|
42,733
|
61,370
|
|
3. Taxes and the State Receivables
|
6
|
275
|
64
|
55
|
47
|
|
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
|
1,288,641
|
1,188,374
|
1,124,087
|
1,332,503
|
2,037,631
|
|
I. Long-term receivables
|
94
|
19
|
19
|
5
|
5
|
|
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
|
94
|
19
|
19
|
5
|
5
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
156,765
|
152,081
|
152,288
|
178,844
|
586,790
|
|
1. Tangible fixed assets
|
92,339
|
83,960
|
86,078
|
114,550
|
523,852
|
|
- Cost
|
325,180
|
342,241
|
358,287
|
395,380
|
826,323
|
|
- Accumulated depreciation
|
-232,841
|
-258,281
|
-272,209
|
-280,830
|
-302,471
|
|
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
|
64,426
|
68,121
|
66,210
|
64,295
|
62,938
|
|
- Cost
|
74,107
|
79,718
|
79,718
|
79,718
|
80,103
|
|
- Accumulated depreciation
|
-9,681
|
-11,596
|
-13,508
|
-15,423
|
-17,164
|
|
III. Real Estate Investments
|
71,653
|
71,280
|
71,280
|
71,280
|
71,280
|
|
- Cost
|
77,840
|
77,468
|
77,468
|
77,468
|
77,468
|
|
- Accumulated depreciation
|
-6,188
|
-6,188
|
-6,188
|
-6,188
|
-6,188
|
|
IV. Long-term assets in progress
|
21,894
|
16,424
|
21,498
|
280,250
|
47,853
|
|
1. Costs of long-term production, business in progress
|
10,053
|
10,125
|
9,803
|
4,627
|
3,512
|
|
2. Costs of construction in progress
|
11,841
|
6,300
|
11,695
|
275,623
|
44,341
|
|
IV. Long-term financial investments
|
415,718
|
380,390
|
367,784
|
359,934
|
949,543
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
323,706
|
312,058
|
299,452
|
290,402
|
880,010
|
|
3. Other investments in equity instruments
|
92,012
|
68,332
|
68,332
|
69,532
|
69,532
|
|
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
|
28,073
|
37,121
|
43,545
|
442,190
|
382,161
|
|
1. Long-term prepaid expenses
|
27,793
|
36,849
|
43,282
|
37,647
|
40,301
|
|
2. Deferred income tax assets
|
280
|
272
|
264
|
256
|
315
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
594,443
|
531,058
|
467,672
|
404,287
|
341,545
|
|
TOTAL ASSETS
|
2,303,482
|
2,723,737
|
2,974,588
|
2,940,096
|
3,554,541
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
288,881
|
226,175
|
488,227
|
476,665
|
1,054,237
|
|
I. Current liabilities
|
274,343
|
207,106
|
456,542
|
322,182
|
749,002
|
|
1. Borrowings and short-term financial leased liabilities
|
159,276
|
85,871
|
376,631
|
141,222
|
475,595
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
60,481
|
29,618
|
32,468
|
45,632
|
54,968
|
|
4. Advances from customers
|
3,956
|
3,582
|
1,947
|
18,928
|
2,964
|
|
5. Taxes and other payables to the State Budget
|
9,328
|
4,715
|
14,546
|
17,892
|
18,697
|
|
6. Payables to employees
|
14,759
|
11,422
|
11,828
|
18,130
|
20,666
|
|
7. Short-term accrued expenses
|
9,802
|
6,566
|
2,898
|
6,671
|
4,639
|
|
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
|
0
|
0
|
5
|
|
11. Other short-term payables
|
12,271
|
60,373
|
11,787
|
70,639
|
166,813
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
4,471
|
4,958
|
4,436
|
3,067
|
4,656
|
|
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
|
14,538
|
19,069
|
31,684
|
154,483
|
305,236
|
|
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
|
10,321
|
10,623
|
10,405
|
8,907
|
8,925
|
|
6. Borrowings and long-term financial leased liabilities
|
0
|
1,377
|
12,226
|
137,179
|
289,311
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
4,217
|
7,069
|
9,053
|
8,396
|
7,000
|
|
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
|
2,014,601
|
2,497,562
|
2,486,361
|
2,463,431
|
2,500,304
|
|
I. ShareHolder's equity
|
2,014,601
|
2,497,562
|
2,486,361
|
2,463,431
|
2,500,304
|
|
1. Owner's investment capital
|
1,476,481
|
1,968,589
|
1,968,589
|
1,968,589
|
1,968,589
|
|
2. Share capital surplus
|
37,132
|
36,789
|
36,789
|
36,789
|
36,789
|
|
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
|
7,138
|
7,138
|
7,138
|
7,653
|
7,653
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
128
|
128
|
128
|
128
|
128
|
|
11. After tax undistributed profit
|
191,549
|
9,459
|
-10,190
|
1,540
|
-19,694
|
|
- After tax undistributed profit accumulated to the end of prior period
|
77,198
|
51,267
|
9,459
|
-59
|
700
|
|
- Profit after tax undistributed this period
|
114,351
|
-41,808
|
-19,649
|
1,599
|
-20,394
|
|
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
|
302,173
|
475,459
|
483,908
|
448,733
|
506,839
|
|
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
|
2,303,482
|
2,723,737
|
2,974,588
|
2,940,096
|
3,554,541
|