|
|
Q4 2013 | Q4 2014 | Q4 2015 | Q4 2016 | Q4 2017 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,176 | 12,662 | 9,694 | 6,625 | 6,963 |
| I. Cash and cash equivalents |
|
|
7,432 | 4,503 | 3,910 | 3,346 | 6,683 |
| 1. Cash |
|
|
432 | 403 | 3,910 | 3,346 | 683 |
| 2. Cash equivalents |
|
|
7,000 | 4,100 | | | 6,000 |
| II. Short-term financial investments |
|
|
239 | 189 | | | |
| 1. Trading securities |
|
|
239 | 189 | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
5,538 | 4,792 | 5,619 | 3,255 | 279 |
| 1. Short-term receivables of customers |
|
|
3,458 | 3,848 | 2,909 | 2,777 | 2,158 |
| 2. Prepayments to suppliers |
|
|
1,553 | 632 | 2,169 | 893 | 632 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
919 | 699 | 926 | 499 | 423 |
| 7. Provision for doubtful short-term receivables |
|
|
-393 | -388 | -385 | -915 | -2,934 |
| IV. Inventories |
|
|
86 | 2,179 | 10 | | |
| 1. Inventories |
|
|
86 | 2,179 | 10 | | |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
880 | 999 | 155 | 24 | 2 |
| 1. Short-term prepaid expenses |
|
|
41 | 47 | 153 | 22 | |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
2 | 61 | 2 | 2 | 2 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
837 | 891 | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,281 | 12,176 | 11,326 | 13,568 | 11,718 |
| I. Long-term receivables |
|
|
| | 284 | 284 | 285 |
| 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 |
|
|
| | 284 | 284 | 285 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
11,401 | 11,406 | 9,127 | 12,174 | 11,142 |
| 1. Tangible fixed assets |
|
|
11,401 | 11,406 | 9,127 | 12,174 | 11,142 |
| - Cost |
|
|
22,451 | 23,443 | 21,287 | 24,420 | 23,002 |
| - Accumulated depreciation |
|
|
-11,050 | -12,037 | -12,160 | -12,247 | -11,859 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
249 | 329 | 1,246 | 320 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 1,246 | 320 | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
631 | 441 | 669 | 790 | 291 |
| 1. Long-term prepaid expenses |
|
|
350 | 158 | 669 | 790 | 291 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
281 | 282 | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
26,457 | 24,838 | 21,021 | 20,193 | 18,681 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,845 | 2,295 | 2,035 | 1,092 | 1,327 |
| I. Current liabilities |
|
|
2,598 | 1,988 | 1,864 | 841 | 1,058 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
736 | 747 | 782 | 183 | 83 |
| 4. Advances from customers |
|
|
182 | 82 | 325 | 11 | 11 |
| 5. Taxes and other payables to the State Budget |
|
|
716 | 298 | 145 | 252 | 200 |
| 6. Payables to employees |
|
|
186 | 212 | 276 | 37 | 140 |
| 7. Short-term accrued expenses |
|
|
324 | 152 | 120 | 33 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | 299 |
| 10. Short-term unrealized Revenue |
|
|
| | 117 | 242 | |
| 11. Other short-term payables |
|
|
268 | 476 | 82 | 66 | 309 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
186 | 21 | 17 | 16 | 16 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
247 | 307 | 171 | 251 | 269 |
| 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 |
|
|
101 | 179 | 171 | 251 | 269 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
146 | 127 | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
23,611 | 22,543 | 18,986 | 19,101 | 17,354 |
| I. ShareHolder's equity |
|
|
23,611 | 22,543 | 18,986 | 19,101 | 17,354 |
| 1. Owner's investment capital |
|
|
19,934 | 19,934 | 19,934 | 19,934 | 19,934 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
1,079 | 1,079 | 1,962 | 1,962 | 1,962 |
| 9. Financial reserve funds |
|
|
883 | 883 | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,716 | 647 | -2,910 | -2,795 | -4,541 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | -2,910 | -2,795 |
| - Profit after tax undistributed this period |
|
|
| | -2,910 | 115 | -1,746 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
26,457 | 24,838 | 21,021 | 20,193 | 18,681 |
There is no report.
|
|