|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
8,733,342
|
9,495,012
|
9,331,713
|
9,682,982
|
9,339,920
|
|
I. Cash and cash equivalents
|
1,147,532
|
1,678,418
|
2,008,261
|
2,093,772
|
1,481,092
|
|
1. Cash
|
1,071,532
|
1,573,095
|
2,008,261
|
2,072,774
|
1,481,092
|
|
2. Cash equivalents
|
76,000
|
105,323
|
0
|
20,998
|
0
|
|
II. Short-term financial investments
|
2,071,900
|
2,699,750
|
2,357,484
|
1,943,170
|
1,655,832
|
|
1. Trading securities
|
158,815
|
24,029
|
24,471
|
44,471
|
44,471
|
|
2. Provision for diminution in value of trading securities
|
-27,838
|
-1,202
|
-6,985
|
-9,799
|
-10,290
|
|
3. Investments holding until maturity
|
1,940,923
|
2,676,923
|
2,339,998
|
1,908,498
|
1,621,651
|
|
III. Short-term receivables
|
2,229,483
|
2,213,318
|
2,030,001
|
2,624,055
|
2,822,273
|
|
1. Short-term receivables of customers
|
2,043,330
|
1,887,362
|
1,643,698
|
2,024,481
|
2,144,266
|
|
2. Prepayments to suppliers
|
72,062
|
122,439
|
125,257
|
233,760
|
267,926
|
|
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
|
121,595
|
211,021
|
268,559
|
371,182
|
415,448
|
|
7. Provision for doubtful short-term receivables
|
-7,504
|
-7,504
|
-7,513
|
-5,368
|
-5,368
|
|
IV. Inventories
|
3,085,743
|
2,728,135
|
2,771,091
|
2,883,391
|
2,148,478
|
|
1. Inventories
|
3,192,478
|
2,835,182
|
2,976,451
|
3,124,494
|
2,307,800
|
|
2. Provision for decline in value of inventories
|
-106,734
|
-107,047
|
-205,359
|
-241,103
|
-159,322
|
|
V. Other current assets
|
198,684
|
175,392
|
164,876
|
138,594
|
1,232,246
|
|
1. Short-term prepaid expenses
|
22,166
|
20,305
|
23,386
|
26,173
|
26,549
|
|
2. Deductible VAT
|
176,518
|
155,087
|
141,489
|
104,454
|
120,166
|
|
3. Taxes and the State Receivables
|
0
|
0
|
0
|
7,962
|
4,765
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
0
|
5
|
1,080,766
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
4,061,812
|
4,006,776
|
4,089,902
|
4,072,903
|
4,174,036
|
|
I. Long-term receivables
|
2,550
|
2,547
|
2,547
|
2,547
|
2,547
|
|
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
|
2,550
|
2,547
|
2,547
|
2,547
|
2,547
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
3,316,297
|
3,238,694
|
3,310,448
|
3,244,422
|
3,238,652
|
|
1. Tangible fixed assets
|
2,856,455
|
2,786,791
|
2,718,893
|
2,658,241
|
2,588,303
|
|
- Cost
|
5,474,844
|
5,508,492
|
5,544,695
|
5,578,012
|
5,608,323
|
|
- Accumulated depreciation
|
-2,618,389
|
-2,721,701
|
-2,825,802
|
-2,919,771
|
-3,020,020
|
|
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
|
459,843
|
451,903
|
591,555
|
586,181
|
650,348
|
|
- Cost
|
556,672
|
554,813
|
700,621
|
704,006
|
775,653
|
|
- Accumulated depreciation
|
-96,829
|
-102,910
|
-109,066
|
-117,825
|
-125,305
|
|
III. Real Estate Investments
|
239,790
|
239,435
|
239,080
|
238,725
|
238,370
|
|
- Cost
|
240,500
|
240,500
|
240,500
|
240,500
|
240,500
|
|
- Accumulated depreciation
|
-710
|
-1,065
|
-1,420
|
-1,775
|
-2,130
|
|
IV. Long-term assets in progress
|
58,121
|
92,785
|
102,131
|
155,308
|
268,099
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
58,121
|
92,785
|
102,131
|
155,308
|
268,099
|
|
IV. Long-term financial investments
|
71,593
|
73,139
|
55,942
|
55,942
|
55,575
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
15,651
|
17,197
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
5,942
|
5,942
|
5,942
|
5,942
|
4,043
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
|
5. Investments holding until maturity
|
50,000
|
50,000
|
50,000
|
50,000
|
51,532
|
|
V. Total other long-term assets
|
373,460
|
360,176
|
379,753
|
375,958
|
370,792
|
|
1. Long-term prepaid expenses
|
196,084
|
191,177
|
218,250
|
221,284
|
225,234
|
|
2. Deferred income tax assets
|
4,579
|
4,980
|
6,263
|
8,214
|
5,409
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
2,468
|
|
VI. Goodwills
|
172,798
|
164,019
|
155,240
|
146,460
|
137,681
|
|
TOTAL ASSETS
|
12,795,154
|
13,501,788
|
13,421,615
|
13,755,884
|
13,513,956
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
3,085,415
|
3,336,273
|
3,434,639
|
3,425,056
|
3,692,515
|
|
I. Current liabilities
|
3,036,552
|
3,293,550
|
3,382,319
|
3,372,748
|
3,544,200
|
|
1. Borrowings and short-term financial leased liabilities
|
1,870,242
|
1,989,316
|
2,046,146
|
2,300,004
|
2,375,485
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
343,285
|
357,181
|
336,500
|
436,395
|
436,856
|
|
4. Advances from customers
|
66,804
|
114,704
|
190,434
|
186,907
|
93,329
|
|
5. Taxes and other payables to the State Budget
|
139,019
|
220,550
|
228,914
|
58,082
|
117,774
|
|
6. Payables to employees
|
250,513
|
321,486
|
345,283
|
192,022
|
226,253
|
|
7. Short-term accrued expenses
|
134,574
|
70,284
|
32,231
|
26,203
|
87,711
|
|
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
|
522
|
32
|
0
|
1,574
|
1,050
|
|
11. Other short-term payables
|
105,842
|
96,206
|
80,243
|
80,469
|
84,271
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
125,750
|
123,791
|
122,569
|
91,091
|
121,471
|
|
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
|
48,864
|
42,723
|
52,320
|
52,308
|
148,315
|
|
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
|
533
|
507
|
550
|
550
|
758
|
|
6. Borrowings and long-term financial leased liabilities
|
0
|
0
|
0
|
0
|
94,416
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
4,563
|
2,209
|
2,309
|
3,482
|
4,759
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
18,782
|
18,774
|
24,174
|
24,027
|
24,158
|
|
11. Long-term unrealized revenue
|
0
|
0
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
24,986
|
21,234
|
25,287
|
24,249
|
24,224
|
|
B. OWNER'S EQUITY
|
9,709,738
|
10,165,515
|
9,986,976
|
10,330,828
|
9,821,441
|
|
I. ShareHolder's equity
|
9,709,738
|
10,165,515
|
9,986,976
|
10,330,828
|
9,821,441
|
|
1. Owner's investment capital
|
2,244,532
|
2,244,532
|
2,244,532
|
2,244,532
|
2,094,532
|
|
2. Share capital surplus
|
263,561
|
263,561
|
263,561
|
263,561
|
-516,958
|
|
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
|
-255
|
107
|
-235
|
-242
|
490
|
|
8. Investment and development funds
|
0
|
0
|
0
|
0
|
0
|
|
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
|
6,841,590
|
7,274,588
|
7,047,898
|
7,369,294
|
7,810,668
|
|
- After tax undistributed profit accumulated to the end of prior period
|
6,133,770
|
6,133,770
|
5,684,863
|
7,103,130
|
7,069,330
|
|
- Profit after tax undistributed this period
|
707,820
|
1,140,818
|
1,363,035
|
266,165
|
741,338
|
|
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
|
360,310
|
382,727
|
431,220
|
453,682
|
432,709
|
|
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
|
12,795,154
|
13,501,788
|
13,421,615
|
13,755,884
|
13,513,956
|