|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
965,250
|
1,055,304
|
1,120,552
|
1,172,146
|
1,244,711
|
|
I. Cash and cash equivalents
|
93,112
|
134,402
|
137,591
|
150,474
|
184,111
|
|
1. Cash
|
62,612
|
92,086
|
104,793
|
127,974
|
124,669
|
|
2. Cash equivalents
|
30,500
|
42,315
|
32,798
|
22,500
|
59,442
|
|
II. Short-term financial investments
|
291,971
|
299,415
|
328,514
|
340,124
|
316,232
|
|
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
|
291,971
|
299,415
|
328,514
|
340,124
|
316,232
|
|
III. Short-term receivables
|
320,648
|
344,084
|
384,569
|
386,421
|
428,130
|
|
1. Short-term receivables of customers
|
234,701
|
230,804
|
282,579
|
260,789
|
287,540
|
|
2. Prepayments to suppliers
|
15,713
|
17,518
|
20,287
|
28,036
|
27,931
|
|
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
|
81,135
|
106,552
|
98,939
|
114,442
|
128,571
|
|
7. Provision for doubtful short-term receivables
|
-10,900
|
-10,789
|
-17,236
|
-16,846
|
-15,912
|
|
IV. Inventories
|
251,000
|
268,562
|
263,572
|
287,193
|
309,401
|
|
1. Inventories
|
251,021
|
268,583
|
263,572
|
287,193
|
309,401
|
|
2. Provision for decline in value of inventories
|
-21
|
-21
|
0
|
0
|
0
|
|
V. Other current assets
|
8,518
|
8,841
|
6,305
|
7,935
|
6,838
|
|
1. Short-term prepaid expenses
|
2,521
|
2,454
|
2,339
|
2,515
|
2,050
|
|
2. Deductible VAT
|
2,018
|
2,508
|
2,999
|
853
|
1,844
|
|
3. Taxes and the State Receivables
|
3,979
|
3,880
|
967
|
4,567
|
2,944
|
|
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
|
234,632
|
235,599
|
247,273
|
261,129
|
276,511
|
|
I. Long-term receivables
|
410
|
417
|
423
|
659
|
662
|
|
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
|
410
|
417
|
423
|
659
|
662
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
113,464
|
111,967
|
112,341
|
109,197
|
125,612
|
|
1. Tangible fixed assets
|
110,668
|
108,839
|
107,053
|
105,234
|
123,835
|
|
- Cost
|
280,596
|
280,532
|
279,301
|
279,682
|
295,735
|
|
- Accumulated depreciation
|
-169,928
|
-171,694
|
-172,248
|
-174,448
|
-171,900
|
|
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
|
2,796
|
3,128
|
5,288
|
3,963
|
1,777
|
|
- Cost
|
17,333
|
18,108
|
20,868
|
18,353
|
16,513
|
|
- Accumulated depreciation
|
-14,537
|
-14,980
|
-15,580
|
-14,390
|
-14,736
|
|
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
|
258
|
258
|
6,233
|
20,285
|
1,420
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
258
|
258
|
6,233
|
20,285
|
1,420
|
|
IV. Long-term financial investments
|
110,948
|
112,106
|
116,724
|
118,886
|
132,657
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
71,124
|
71,915
|
76,533
|
78,562
|
72,453
|
|
3. Other investments in equity instruments
|
40,673
|
40,673
|
40,673
|
40,673
|
41,423
|
|
4. Provision for diminution in value of financial long-term investments
|
-849
|
-849
|
-849
|
-849
|
-849
|
|
5. Investments holding until maturity
|
0
|
367
|
367
|
500
|
19,630
|
|
V. Total other long-term assets
|
9,553
|
10,851
|
11,552
|
12,102
|
16,159
|
|
1. Long-term prepaid expenses
|
9,553
|
10,851
|
11,552
|
12,102
|
16,159
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
1,199,882
|
1,290,902
|
1,367,825
|
1,433,275
|
1,521,222
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
738,314
|
812,842
|
876,072
|
918,733
|
1,035,776
|
|
I. Current liabilities
|
725,291
|
799,980
|
863,648
|
906,143
|
1,023,238
|
|
1. Borrowings and short-term financial leased liabilities
|
33,942
|
31,778
|
29,439
|
35,665
|
38,335
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
27,288
|
41,989
|
62,998
|
57,614
|
59,498
|
|
4. Advances from customers
|
358,659
|
408,795
|
438,951
|
464,105
|
491,768
|
|
5. Taxes and other payables to the State Budget
|
8,584
|
9,037
|
16,324
|
10,789
|
17,593
|
|
6. Payables to employees
|
36,871
|
43,885
|
63,100
|
80,089
|
91,488
|
|
7. Short-term accrued expenses
|
21,588
|
25,669
|
34,435
|
34,947
|
33,548
|
|
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
|
375
|
572
|
551
|
968
|
4,279
|
|
11. Other short-term payables
|
220,031
|
223,484
|
206,527
|
216,021
|
271,148
|
|
12. Provision for short term payables
|
634
|
634
|
634
|
634
|
634
|
|
13. Bonus and welfare fund
|
17,318
|
14,136
|
10,688
|
5,312
|
14,946
|
|
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
|
13,023
|
12,862
|
12,424
|
12,589
|
12,538
|
|
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
|
9,880
|
9,762
|
9,368
|
9,577
|
9,569
|
|
6. Borrowings and long-term financial leased liabilities
|
0
|
0
|
0
|
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
|
3,143
|
3,100
|
3,056
|
3,013
|
2,969
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
461,568
|
478,061
|
491,753
|
514,542
|
485,445
|
|
I. ShareHolder's equity
|
461,534
|
478,027
|
491,719
|
514,542
|
485,445
|
|
1. Owner's investment capital
|
357,744
|
357,744
|
357,744
|
357,744
|
357,744
|
|
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
|
-15,976
|
-15,976
|
-15,976
|
-15,976
|
-15,976
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
0
|
|
8. Investment and development funds
|
24,147
|
24,147
|
24,149
|
24,149
|
24,149
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
989
|
989
|
989
|
989
|
1,024
|
|
11. After tax undistributed profit
|
27,609
|
40,650
|
51,699
|
67,833
|
47,291
|
|
- After tax undistributed profit accumulated to the end of prior period
|
9,025
|
8,723
|
8,714
|
52,519
|
10,822
|
|
- Profit after tax undistributed this period
|
18,583
|
31,927
|
42,985
|
15,313
|
36,469
|
|
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
|
67,020
|
70,471
|
73,113
|
79,802
|
71,213
|
|
II. Funding resources and other funds
|
34
|
34
|
34
|
0
|
0
|
|
1. Funding resources
|
34
|
34
|
34
|
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
|
1,199,882
|
1,290,902
|
1,367,825
|
1,433,275
|
1,521,222
|