|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
2,428,063
|
1,715,237
|
13,955,835
|
25,507,217
|
27,738,615
|
|
I. Cash and cash equivalents
|
10,336
|
23,618
|
2,056,552
|
1,889,379
|
1,702,567
|
|
1. Cash
|
10,136
|
17,055
|
2,055,055
|
889,379
|
1,211,567
|
|
2. Cash equivalents
|
200
|
6,564
|
1,497
|
1,000,000
|
491,000
|
|
II. Short-term financial investments
|
1,522,647
|
1,168,080
|
1,537,107
|
1,561,352
|
1,975,541
|
|
1. Trading securities
|
1,522,647
|
1,168,080
|
1,406,325
|
1,406,325
|
1,406,325
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
0
|
|
3. Investments holding until maturity
|
|
|
130,782
|
155,027
|
569,216
|
|
III. Short-term receivables
|
114,385
|
452,089
|
6,125,353
|
15,601,105
|
17,937,314
|
|
1. Short-term receivables of customers
|
14,830
|
13,141
|
1,698,908
|
992,291
|
894,181
|
|
2. Prepayments to suppliers
|
6,437
|
75,769
|
553,196
|
1,246,065
|
4,049,356
|
|
3. Short-term intercompany receivables
|
0
|
0
|
0
|
0
|
0
|
|
4. Receivables according to the progress of construction contracts
|
|
0
|
0
|
0
|
0
|
|
5. Receivables on short-term loans
|
|
|
0
|
12,464,401
|
10,699,826
|
|
6. Other short-term receivables
|
93,364
|
363,201
|
3,944,632
|
945,756
|
2,333,288
|
|
7. Provision for doubtful short-term receivables
|
-245
|
-22
|
-71,383
|
-47,408
|
-39,337
|
|
IV. Inventories
|
11,612
|
16,517
|
3,109,895
|
5,851,593
|
5,491,448
|
|
1. Inventories
|
11,612
|
16,517
|
3,109,895
|
5,851,593
|
5,491,448
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
769,084
|
54,933
|
1,126,928
|
603,788
|
631,745
|
|
1. Short-term prepaid expenses
|
40,890
|
33,039
|
145,627
|
176,640
|
140,513
|
|
2. Deductible VAT
|
4,407
|
8,732
|
902,370
|
348,530
|
414,923
|
|
3. Taxes and the State Receivables
|
1,241
|
661
|
78,931
|
78,618
|
76,309
|
|
4. Repurchasing and reselling transactions in government bonds
|
|
|
0
|
0
|
0
|
|
5. Other current assets
|
722,546
|
12,501
|
0
|
0
|
0
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
4,757,651
|
6,050,418
|
30,116,895
|
50,975,924
|
59,107,306
|
|
I. Long-term receivables
|
0
|
0
|
80,540
|
5,148,499
|
13,319,608
|
|
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
|
4,879,275
|
3,047,000
|
|
5. Other long-term receivables
|
0
|
0
|
80,540
|
269,224
|
10,272,608
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
1,289,588
|
1,480,644
|
23,473,776
|
33,100,808
|
33,153,207
|
|
1. Tangible fixed assets
|
1,192,106
|
1,183,223
|
22,700,478
|
32,070,092
|
32,097,312
|
|
- Cost
|
1,404,941
|
1,462,391
|
32,858,410
|
44,481,428
|
47,285,004
|
|
- Accumulated depreciation
|
-212,836
|
-279,168
|
-10,157,932
|
-12,411,336
|
-15,187,692
|
|
2. Fixed assets of financial leasing
|
0
|
0
|
311,098
|
287,417
|
263,801
|
|
- Cost
|
0
|
0
|
346,134
|
346,134
|
346,134
|
|
- Accumulated depreciation
|
0
|
0
|
-35,036
|
-58,717
|
-82,333
|
|
3. Intangible fixed assets
|
97,483
|
297,421
|
462,200
|
743,299
|
792,094
|
|
- Cost
|
104,268
|
306,581
|
766,731
|
1,092,752
|
1,198,345
|
|
- Accumulated depreciation
|
-6,785
|
-9,160
|
-304,531
|
-349,453
|
-406,251
|
|
III. Real Estate Investments
|
20,916
|
20,112
|
586,150
|
579,546
|
542,319
|
|
- Cost
|
22,932
|
22,932
|
762,543
|
787,583
|
779,898
|
|
- Accumulated depreciation
|
-2,016
|
-2,820
|
-176,393
|
-208,037
|
-237,579
|
|
IV. Long-term assets in progress
|
656,601
|
1,384,761
|
3,993,457
|
5,029,426
|
4,917,752
|
|
1. Costs of long-term production, business in progress
|
|
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
|
|
3,993,457
|
5,029,426
|
4,917,752
|
|
IV. Long-term financial investments
|
2,730,334
|
3,092,175
|
1,241,713
|
1,365,834
|
1,877,467
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
748,041
|
1,116,066
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
1,982,293
|
1,976,109
|
1,241,713
|
1,365,834
|
1,877,467
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
|
5. Investments holding until maturity
|
|
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
60,211
|
72,726
|
741,259
|
5,751,811
|
911,407
|
|
1. Long-term prepaid expenses
|
59,297
|
40,248
|
703,050
|
694,319
|
790,861
|
|
2. Deferred income tax assets
|
914
|
32,477
|
38,209
|
134,940
|
120,546
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
4,922,552
|
4,385,546
|
|
TOTAL ASSETS
|
7,185,714
|
7,765,656
|
44,072,730
|
76,483,141
|
86,845,921
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
5,702,941
|
5,274,137
|
30,755,907
|
44,999,176
|
50,248,105
|
|
I. Current liabilities
|
1,219,714
|
1,286,499
|
23,395,359
|
30,403,183
|
24,927,696
|
|
1. Borrowings and short-term financial leased liabilities
|
832,124
|
872,458
|
13,856,491
|
3,459,311
|
2,709,625
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
36,909
|
50,022
|
1,782,919
|
3,202,092
|
2,478,660
|
|
4. Advances from customers
|
22,497
|
34,805
|
443,673
|
13,573,064
|
11,293,066
|
|
5. Taxes and other payables to the State Budget
|
1,905
|
8,881
|
491,178
|
2,186,006
|
547,236
|
|
6. Payables to employees
|
1,962
|
14,159
|
4,655
|
1,693
|
6,529
|
|
7. Short-term accrued expenses
|
245,826
|
296,660
|
2,661,455
|
2,647,691
|
1,988,287
|
|
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
|
|
|
878,397
|
124,943
|
394,691
|
|
11. Other short-term payables
|
78,492
|
9,513
|
2,394,873
|
5,207,051
|
5,476,218
|
|
12. Provision for short term payables
|
0
|
0
|
880,437
|
0
|
32,127
|
|
13. Bonus and welfare fund
|
0
|
0
|
1,281
|
1,332
|
1,257
|
|
14. Price stabilization fund
|
|
|
0
|
0
|
0
|
|
15. Repurchasing and reselling transactions in government bonds
|
|
|
0
|
0
|
0
|
|
II. Long-term liabilities
|
4,483,227
|
3,987,639
|
7,360,548
|
14,595,993
|
25,320,409
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
0
|
|
2. Long-term accrued expenses
|
|
|
0
|
0
|
0
|
|
3. Intercompany payables on business capital
|
|
|
0
|
0
|
0
|
|
4. Long-term intra-company payables
|
0
|
0
|
0
|
0
|
0
|
|
5. Other long-term payables
|
754
|
870
|
3,489,362
|
3,652,041
|
14,984,786
|
|
6. Borrowings and long-term financial leased liabilities
|
4,478,651
|
3,948,141
|
91,600
|
9,414,227
|
8,882,713
|
|
7. Convertible bonds
|
|
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
964
|
35,137
|
25,656
|
1,051,474
|
942,996
|
|
9. Provision for job loss allowance
|
2,858
|
3,491
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
0
|
0
|
1,998,810
|
0
|
11,383
|
|
11. Long-term unrealized revenue
|
|
0
|
1,755,120
|
478,251
|
498,531
|
|
12. Development fund of science and technology
|
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
1,482,773
|
2,491,518
|
13,316,823
|
31,483,965
|
36,597,816
|
|
I. ShareHolder's equity
|
1,482,773
|
2,491,518
|
13,316,823
|
31,483,965
|
36,597,816
|
|
1. Owner's investment capital
|
1,000,000
|
1,799,057
|
15,041,382
|
17,232,122
|
17,933,004
|
|
2. Share capital surplus
|
0
|
0
|
-2,037,138
|
11,389,128
|
15,686,884
|
|
3. Bond conversion option
|
|
|
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
|
-2,149
|
-2,206
|
0
|
0
|
0
|
|
8. Investment and development funds
|
4,994
|
5,994
|
2,177
|
2,177
|
2,177
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
0
|
0
|
-213,406
|
-213,406
|
-1,199,952
|
|
11. After tax undistributed profit
|
181,506
|
152,988
|
521,449
|
3,071,173
|
4,172,739
|
|
- After tax undistributed profit accumulated to the end of prior period
|
|
|
-149,203
|
521,449
|
3,071,173
|
|
- Profit after tax undistributed this period
|
|
|
670,652
|
2,549,724
|
1,101,566
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
0
|
0
|
|
13. Assistance fund for arrangement of enterprises
|
|
0
|
0
|
0
|
0
|
|
14. interest of shareholders who not control
|
298,422
|
535,685
|
2,359
|
2,771
|
2,964
|
|
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
|
7,185,714
|
7,765,656
|
44,072,730
|
76,483,141
|
86,845,921
|