ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
10,354,694
|
10,929,134
|
15,337,063
|
18,216,543
|
16,916,369
|
I. Cash and cash equivalents
|
646,334
|
53,166
|
494,030
|
261,762
|
505,107
|
1. Cash
|
646,334
|
47,166
|
488,030
|
255,762
|
505,107
|
2. Cash equivalents
|
0
|
6,000
|
6,000
|
6,000
|
0
|
II. Short-term financial investments
|
0
|
12,180
|
21,590
|
9,370
|
15,370
|
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
|
12,180
|
21,590
|
9,370
|
15,370
|
III. Short-term receivables
|
1,705,320
|
1,516,085
|
2,533,355
|
5,649,830
|
4,114,801
|
1. Short-term receivables of customers
|
795,204
|
170,232
|
664,411
|
2,076,872
|
2,311,498
|
2. Prepayments to suppliers
|
755,176
|
1,070,601
|
756,486
|
976,277
|
884,526
|
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
|
158,049
|
276,293
|
1,113,499
|
2,597,723
|
928,819
|
7. Provision for doubtful short-term receivables
|
-3,108
|
-1,042
|
-1,042
|
-1,042
|
-10,042
|
IV. Inventories
|
7,994,803
|
9,331,028
|
12,192,038
|
12,181,241
|
12,199,560
|
1. Inventories
|
7,994,803
|
9,331,028
|
12,192,038
|
12,181,241
|
12,199,560
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
8,237
|
16,675
|
96,049
|
114,338
|
81,531
|
1. Short-term prepaid expenses
|
2,536
|
4,700
|
5,578
|
33,744
|
5,089
|
2. Deductible VAT
|
3,055
|
11,805
|
78,538
|
75,246
|
76,442
|
3. Taxes and the State Receivables
|
2,643
|
171
|
11,934
|
5,348
|
0
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
5. Other current assets
|
4
|
0
|
0
|
0
|
0
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
3,606,685
|
4,688,355
|
5,214,816
|
4,626,753
|
4,151,453
|
I. Long-term receivables
|
1,566,429
|
988,175
|
1,831,398
|
731,764
|
733,227
|
1. Long-term customer's receivables
|
100,000
|
50,000
|
1,028,000
|
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
|
1,466,429
|
938,175
|
803,398
|
731,764
|
733,227
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
17,573
|
34,077
|
139,850
|
38,160
|
27,038
|
1. Tangible fixed assets
|
16,528
|
33,676
|
129,939
|
30,410
|
23,172
|
- Cost
|
29,437
|
69,545
|
179,289
|
78,877
|
78,838
|
- Accumulated depreciation
|
-12,908
|
-35,869
|
-49,350
|
-48,466
|
-55,666
|
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
|
1,045
|
401
|
9,911
|
7,750
|
3,867
|
- Cost
|
3,171
|
3,357
|
13,445
|
15,006
|
15,006
|
- Accumulated depreciation
|
-2,126
|
-2,956
|
-3,534
|
-7,257
|
-11,140
|
III. Real Estate Investments
|
75,415
|
69,392
|
67,856
|
66,320
|
64,783
|
- Cost
|
82,664
|
75,664
|
75,664
|
75,664
|
75,664
|
- Accumulated depreciation
|
-7,249
|
-6,272
|
-7,809
|
-9,345
|
-10,881
|
IV. Long-term assets in progress
|
908,370
|
898,176
|
960,352
|
1,052,153
|
1,169,510
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
908,370
|
898,176
|
960,352
|
1,052,153
|
1,169,510
|
IV. Long-term financial investments
|
5,502
|
1,733,949
|
1,129,428
|
1,776,216
|
1,201,751
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
2,692
|
1,733,949
|
1,126,618
|
1,773,406
|
1,198,941
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
0
|
0
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
5. Investments holding until maturity
|
2,810
|
0
|
2,810
|
2,810
|
2,810
|
V. Total other long-term assets
|
1,033,396
|
964,586
|
1,085,932
|
962,140
|
955,144
|
1. Long-term prepaid expenses
|
1,033,363
|
964,521
|
1,085,254
|
954,159
|
947,190
|
2. Deferred income tax assets
|
33
|
65
|
678
|
7,981
|
7,954
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
TOTAL ASSETS
|
13,961,379
|
15,617,490
|
20,551,879
|
22,843,296
|
21,067,823
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
9,592,451
|
10,423,212
|
12,407,368
|
13,582,766
|
11,488,431
|
I. Current liabilities
|
3,072,749
|
4,386,260
|
8,731,173
|
11,028,794
|
9,176,987
|
1. Borrowings and short-term financial leased liabilities
|
1,201,599
|
1,413,560
|
806,850
|
2,667,967
|
814,681
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
260,918
|
288,280
|
147,769
|
456,503
|
243,383
|
4. Advances from customers
|
651,149
|
619,995
|
1,691,847
|
1,239,364
|
3,591
|
5. Taxes and other payables to the State Budget
|
178,845
|
489,894
|
281,643
|
341,253
|
197,887
|
6. Payables to employees
|
4,531
|
13,130
|
20,836
|
11,407
|
9,027
|
7. Short-term accrued expenses
|
145,705
|
78,206
|
98,254
|
484,106
|
141,887
|
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
|
3,064
|
3,201
|
3,064
|
11. Other short-term payables
|
623,410
|
1,480,520
|
5,671,501
|
5,796,465
|
7,739,566
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
6,592
|
2,675
|
9,408
|
28,528
|
23,901
|
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
|
6,519,701
|
6,036,952
|
3,676,195
|
2,553,972
|
2,311,444
|
1. Long-term payables to sellers
|
0
|
0
|
274,000
|
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
|
5,549,401
|
5,551,707
|
782,100
|
782,059
|
20,955
|
6. Borrowings and long-term financial leased liabilities
|
970,301
|
485,245
|
2,620,095
|
1,771,913
|
2,290,488
|
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
|
4,368,929
|
5,194,277
|
8,144,511
|
9,260,530
|
9,579,392
|
I. ShareHolder's equity
|
4,368,929
|
5,194,277
|
8,144,511
|
9,260,530
|
9,579,392
|
1. Owner's investment capital
|
3,276,580
|
3,961,699
|
4,927,719
|
6,716,462
|
7,388,108
|
2. Share capital surplus
|
11,680
|
11,680
|
71,680
|
71,680
|
71,121
|
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
|
137,514
|
155,014
|
179,414
|
207,384
|
230,129
|
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
|
871,304
|
973,918
|
1,875,193
|
1,155,081
|
1,831,863
|
- After tax undistributed profit accumulated to the end of prior period
|
4,365
|
17,610
|
12,998
|
23,050
|
1,068,198
|
- Profit after tax undistributed this period
|
866,939
|
956,309
|
1,862,195
|
1,132,031
|
763,665
|
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
|
71,851
|
91,966
|
1,090,505
|
1,109,922
|
58,171
|
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
|
13,961,379
|
15,617,490
|
20,551,879
|
22,843,296
|
21,067,823
|