|
|
Q3 2013 | Q4 2013 | Q1 2014 | Q2 2014 | Q3 2014 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,224,002 | 1,178,348 | 937,687 | 893,588 | 802,179 |
| I. Cash and cash equivalents |
|
|
42,594 | 20,727 | 27,100 | 9,204 | 13,895 |
| 1. Cash |
|
|
21,894 | 9,927 | 27,100 | 9,204 | 13,895 |
| 2. Cash equivalents |
|
|
20,700 | 10,800 | | | |
| II. Short-term financial investments |
|
|
57,462 | 77,812 | 75,232 | 17,622 | 31,944 |
| 1. Trading securities |
|
|
57,464 | 77,814 | 75,234 | 17,625 | 34,150 |
| 2. Provision for diminution in value of trading securities |
|
|
-3 | -3 | -3 | -3 | -2,206 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
434,864 | 648,589 | 395,048 | 467,888 | 350,040 |
| 1. Short-term receivables of customers |
|
|
399,242 | 625,630 | 358,930 | 431,638 | 333,746 |
| 2. Prepayments to suppliers |
|
|
77,390 | 81,903 | 97,041 | 90,717 | 92,848 |
| 3. Short-term intercompany receivables |
|
|
| 14 | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
47,663 | 33,977 | 33,225 | 28,699 | 6,611 |
| 7. Provision for doubtful short-term receivables |
|
|
-89,430 | -92,935 | -94,148 | -83,165 | -83,165 |
| IV. Inventories |
|
|
620,428 | 350,979 | 383,085 | 337,526 | 345,203 |
| 1. Inventories |
|
|
620,428 | 351,098 | 383,205 | 337,646 | 345,323 |
| 2. Provision for decline in value of inventories |
|
|
| -120 | -120 | -120 | -120 |
| V. Other current assets |
|
|
68,654 | 80,241 | 57,222 | 61,348 | 61,095 |
| 1. Short-term prepaid expenses |
|
|
590 | 487 | 1,413 | 902 | 1,263 |
| 2. Deductible VAT |
|
|
17,432 | 14,278 | 13,457 | 12,688 | 12,794 |
| 3. Taxes and the State Receivables |
|
|
3,623 | 6,940 | 6,673 | 6,615 | 6,543 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
47,009 | 58,536 | 35,679 | 41,143 | 40,496 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,124,334 | 1,886,374 | 1,892,159 | 1,839,585 | 1,874,248 |
| I. Long-term receivables |
|
|
| | | 47,000 | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | | 47,000 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
248,237 | 249,520 | 251,843 | 235,441 | 228,075 |
| 1. Tangible fixed assets |
|
|
95,122 | 96,637 | 99,184 | 83,006 | 75,944 |
| - Cost |
|
|
210,630 | 210,890 | 215,841 | 193,415 | 183,478 |
| - Accumulated depreciation |
|
|
-115,508 | -114,254 | -116,657 | -110,410 | -107,534 |
| 2. Fixed assets of financial leasing |
|
|
3,199 | 2,988 | 2,786 | 2,584 | 2,381 |
| - Cost |
|
|
4,799 | 4,799 | 4,799 | 4,799 | 4,799 |
| - Accumulated depreciation |
|
|
-1,600 | -1,811 | -2,013 | -2,215 | -2,417 |
| 3. Intangible fixed assets |
|
|
149,917 | 149,895 | 149,873 | 149,852 | 149,750 |
| - Cost |
|
|
150,602 | 150,557 | 150,557 | 150,557 | 150,475 |
| - Accumulated depreciation |
|
|
-684 | -663 | -685 | -706 | -725 |
| III. Real Estate Investments |
|
|
9,186 | 64,270 | 62,218 | 61,974 | 61,724 |
| - Cost |
|
|
10,077 | 65,501 | 63,698 | 63,748 | 63,748 |
| - Accumulated depreciation |
|
|
-892 | -1,231 | -1,480 | -1,774 | -2,024 |
| IV. Long-term assets in progress |
|
|
33,516 | 33,516 | 33,516 | 33,516 | 37,015 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
179,357 | 171,029 | 175,108 | 175,690 | 176,045 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
104,430 | 103,967 | 101,370 | 100,426 | 99,440 |
| 3. Other investments in equity instruments |
|
|
77,000 | 67,062 | 73,738 | 75,264 | 76,605 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-2,073 | | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
108,358 | 27,733 | 48,012 | 27,953 | 144,675 |
| 1. Long-term prepaid expenses |
|
|
107,898 | 27,290 | 47,570 | 27,541 | 144,228 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
460 | 443 | 443 | 413 | 447 |
| VI. Goodwills |
|
|
1,545,680 | 1,340,307 | 1,321,462 | 1,258,011 | 1,226,713 |
| TOTAL ASSETS |
|
|
3,348,337 | 3,064,722 | 2,829,847 | 2,733,173 | 2,676,426 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,214,940 | 1,117,311 | 905,915 | 898,365 | 881,603 |
| I. Current liabilities |
|
|
1,131,227 | 1,013,597 | 807,590 | 808,640 | 720,788 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
433,065 | 381,780 | 361,259 | 310,736 | 314,423 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
165,268 | 342,115 | 132,133 | 210,435 | 108,673 |
| 4. Advances from customers |
|
|
334,181 | 88,401 | 118,807 | 100,485 | 162,296 |
| 5. Taxes and other payables to the State Budget |
|
|
28,499 | 40,909 | 40,267 | 33,342 | 33,184 |
| 6. Payables to employees |
|
|
8,383 | 6,223 | 5,481 | 4,374 | 4,234 |
| 7. Short-term accrued expenses |
|
|
19,945 | 17,962 | 17,543 | 20,746 | 21,577 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
128,639 | 122,350 | 118,635 | 115,129 | 65,083 |
| 12. Provision for short term payables |
|
|
10,535 | 11,911 | 11,710 | 11,666 | 10,586 |
| 13. Bonus and welfare fund |
|
|
2,712 | 1,947 | 1,753 | 1,727 | 732 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
83,713 | 103,714 | 98,326 | 89,725 | 160,815 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
6,262 | 6,102 | 6,349 | 5,463 | 5,457 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
41,107 | 67,432 | 62,044 | 59,560 | 61,160 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
17,235 | 16,620 | 16,368 | 16,092 | 15,829 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
19,108 | 13,560 | 13,564 | 8,610 | 78,368 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,133,397 | 1,947,411 | 1,923,931 | 1,834,808 | 1,794,823 |
| I. ShareHolder's equity |
|
|
2,133,397 | 1,947,411 | 1,923,931 | 1,834,808 | 1,794,823 |
| 1. Owner's investment capital |
|
|
1,924,844 | 1,924,844 | 1,924,844 | 1,924,844 | 1,924,844 |
| 2. Share capital surplus |
|
|
74,156 | 74,156 | 74,156 | 74,156 | 74,156 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
4,650 | 4,650 | 4,650 | 4,650 | 4,650 |
| 9. Financial reserve funds |
|
|
435 | 435 | 431 | 435 | 435 |
| 10. Other funds belonging to owner's equity |
|
|
5,915 | 5,915 | 5,915 | 5,915 | 5,915 |
| 11. After tax undistributed profit |
|
|
-190,864 | -237,458 | -266,998 | -342,150 | -385,533 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
| | | | |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
314,262 | 174,870 | 180,934 | 166,958 | 170,357 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,348,337 | 3,064,722 | 2,829,847 | 2,733,173 | 2,676,426 |
There is no report.
|
|