|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
171,069
|
246,240
|
225,560
|
208,182
|
139,523
|
|
I. Cash and cash equivalents
|
19,410
|
34,476
|
29,266
|
32,589
|
31,350
|
|
1. Cash
|
19,410
|
34,476
|
29,266
|
32,589
|
31,350
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
|
III. Short-term receivables
|
98,659
|
146,118
|
154,023
|
134,506
|
53,250
|
|
1. Short-term receivables of customers
|
3,074
|
2,980
|
1,432
|
2,304
|
12,370
|
|
2. Prepayments to suppliers
|
8,216
|
2,436
|
841
|
2,096
|
883
|
|
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
|
97,774
|
149,901
|
160,949
|
139,305
|
40,162
|
|
7. Provision for doubtful short-term receivables
|
-10,406
|
-9,198
|
-9,198
|
-9,198
|
-164
|
|
IV. Inventories
|
39,444
|
42,327
|
30,709
|
28,694
|
39,008
|
|
1. Inventories
|
39,444
|
42,327
|
30,709
|
28,694
|
39,008
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
13,557
|
23,318
|
11,561
|
12,393
|
15,914
|
|
1. Short-term prepaid expenses
|
3,567
|
3,043
|
2,374
|
4,465
|
8,129
|
|
2. Deductible VAT
|
9,943
|
20,141
|
9,045
|
7,861
|
7,304
|
|
3. Taxes and the State Receivables
|
47
|
134
|
142
|
67
|
482
|
|
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
|
471,119
|
327,897
|
233,260
|
169,793
|
377,874
|
|
I. Long-term receivables
|
22,279
|
23,249
|
23,249
|
23,312
|
23,441
|
|
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
|
22,279
|
23,249
|
23,249
|
23,312
|
23,441
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
420,301
|
263,642
|
180,655
|
123,188
|
350,481
|
|
1. Tangible fixed assets
|
420,263
|
263,512
|
180,412
|
123,085
|
350,481
|
|
- Cost
|
2,350,318
|
1,849,301
|
1,355,540
|
1,252,201
|
1,532,463
|
|
- Accumulated depreciation
|
-1,930,055
|
-1,585,789
|
-1,175,127
|
-1,129,117
|
-1,181,981
|
|
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
|
38
|
130
|
243
|
103
|
0
|
|
- Cost
|
7,259
|
7,410
|
7,581
|
7,581
|
7,581
|
|
- Accumulated depreciation
|
-7,221
|
-7,280
|
-7,338
|
-7,478
|
-7,581
|
|
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
|
1,786
|
1,044
|
626
|
0
|
1,692
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
1,786
|
1,044
|
626
|
0
|
1,692
|
|
IV. Long-term financial investments
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
|
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
|
24,753
|
37,962
|
26,730
|
21,293
|
260
|
|
1. Long-term prepaid expenses
|
24,753
|
37,962
|
26,730
|
21,293
|
260
|
|
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
|
642,189
|
574,137
|
458,820
|
377,976
|
517,397
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
2,358,501
|
2,076,366
|
1,364,519
|
1,047,086
|
940,565
|
|
I. Current liabilities
|
2,307,616
|
1,742,251
|
1,196,465
|
942,696
|
763,000
|
|
1. Borrowings and short-term financial leased liabilities
|
1,057,459
|
398,925
|
339,380
|
240,581
|
211,497
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
47,372
|
18,170
|
12,542
|
16,873
|
18,332
|
|
4. Advances from customers
|
15,302
|
23,008
|
16,386
|
17,328
|
35,258
|
|
5. Taxes and other payables to the State Budget
|
551
|
992
|
966
|
797
|
6,706
|
|
6. Payables to employees
|
33,728
|
38,920
|
35,940
|
38,935
|
43,950
|
|
7. Short-term accrued expenses
|
1,114,935
|
1,227,442
|
754,688
|
588,185
|
408,974
|
|
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
|
5,541
|
1,922
|
5,020
|
8,750
|
5,015
|
|
11. Other short-term payables
|
31,191
|
31,425
|
29,476
|
30,006
|
31,970
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
1,537
|
1,447
|
2,067
|
1,240
|
1,299
|
|
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
|
50,885
|
334,115
|
168,054
|
104,390
|
177,565
|
|
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
|
8,405
|
8,405
|
8,405
|
8,405
|
33,405
|
|
6. Borrowings and long-term financial leased liabilities
|
42,481
|
325,710
|
159,649
|
95,986
|
144,160
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
-1,716,313
|
-1,502,230
|
-905,699
|
-669,110
|
-423,167
|
|
I. ShareHolder's equity
|
-1,716,313
|
-1,502,230
|
-905,699
|
-669,110
|
-423,167
|
|
1. Owner's investment capital
|
629,993
|
629,993
|
669,993
|
689,993
|
689,993
|
|
2. Share capital surplus
|
88
|
88
|
88
|
88
|
88
|
|
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
|
10,754
|
11,200
|
11,731
|
11,731
|
11,731
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
4,841
|
4,841
|
4,841
|
4,841
|
4,841
|
|
11. After tax undistributed profit
|
-2,361,989
|
-2,148,352
|
-1,592,353
|
-1,375,764
|
-1,129,821
|
|
- After tax undistributed profit accumulated to the end of prior period
|
-2,359,949
|
-2,362,891
|
-2,149,500
|
-1,593,635
|
-1,376,815
|
|
- Profit after tax undistributed this period
|
-2,040
|
214,540
|
557,147
|
217,871
|
246,995
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
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
|
642,189
|
574,137
|
458,820
|
377,976
|
517,397
|