|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,950,827 | 6,906,990 | 6,889,396 | 7,443,501 | 7,740,763 |
 | I. Cash and cash equivalents |
|
|
495,599 | 451,690 | 310,831 | 730,633 | 466,830 |
 | 1. Cash |
|
|
372,599 | 363,910 | 209,373 | 369,456 | 336,595 |
 | 2. Cash equivalents |
|
|
123,000 | 87,780 | 101,458 | 361,178 | 130,235 |
 | II. Short-term financial investments |
|
|
2,536,844 | 2,114,348 | 1,957,832 | 1,938,882 | 2,262,527 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,536,844 | 2,114,348 | 1,957,832 | 1,938,882 | 2,262,527 |
 | III. Short-term receivables |
|
|
1,743,914 | 1,689,184 | 1,932,487 | 1,917,265 | 1,986,952 |
 | 1. Short-term receivables of customers |
|
|
1,490,120 | 1,415,396 | 1,651,983 | 1,667,441 | 1,724,211 |
 | 2. Prepayments to suppliers |
|
|
163,934 | 135,254 | 204,545 | 214,553 | 207,584 |
 | 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 |
|
|
108,774 | 157,592 | 94,938 | 62,705 | 83,210 |
 | 7. Provision for doubtful short-term receivables |
|
|
-18,915 | -19,059 | -18,979 | -27,434 | -28,054 |
 | IV. Inventories |
|
|
2,037,382 | 2,499,171 | 2,516,465 | 2,670,406 | 2,824,225 |
 | 1. Inventories |
|
|
2,086,259 | 2,547,162 | 2,564,239 | 2,710,658 | 2,864,192 |
 | 2. Provision for decline in value of inventories |
|
|
-48,878 | -47,991 | -47,774 | -40,252 | -39,967 |
 | V. Other current assets |
|
|
137,089 | 152,597 | 171,781 | 186,315 | 200,229 |
 | 1. Short-term prepaid expenses |
|
|
22,870 | 24,017 | 25,003 | 23,210 | 31,648 |
 | 2. Deductible VAT |
|
|
113,739 | 127,570 | 145,853 | 161,084 | 167,592 |
 | 3. Taxes and the State Receivables |
|
|
480 | 1,011 | 925 | 2,020 | 989 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,620,711 | 2,820,740 | 2,951,185 | 3,100,818 | 3,163,817 |
 | I. Long-term receivables |
|
|
1,716 | 2,120 | 1,910 | 1,698 | 1,699 |
 | 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 |
|
|
1,716 | 2,120 | 1,910 | 1,698 | 1,699 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,237,266 | 1,305,116 | 1,291,485 | 1,436,496 | 1,421,687 |
 | 1. Tangible fixed assets |
|
|
1,208,399 | 1,276,173 | 1,263,340 | 1,404,381 | 1,390,029 |
 | - Cost |
|
|
1,949,224 | 2,047,349 | 2,067,141 | 2,235,930 | 2,247,957 |
 | - Accumulated depreciation |
|
|
-740,825 | -771,176 | -803,801 | -831,549 | -857,928 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
28,867 | 28,943 | 28,144 | 32,115 | 31,658 |
 | - Cost |
|
|
42,907 | 43,759 | 43,759 | 48,825 | 49,462 |
 | - Accumulated depreciation |
|
|
-14,040 | -14,816 | -15,615 | -16,710 | -17,804 |
 | III. Real Estate Investments |
|
|
| | | | 110,035 |
 | - Cost |
|
|
| | | | 110,035 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
206,618 | 136,780 | 178,377 | 176,725 | 358,837 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
206,618 | 136,780 | 178,377 | 176,725 | 358,837 |
 | IV. Long-term financial investments |
|
|
238,770 | 440,755 | 548,601 | 554,463 | 451,609 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
237,370 | 439,355 | 547,701 | 553,563 | 450,408 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
1,400 | 1,400 | 900 | 900 | 1,200 |
 | V. Total other long-term assets |
|
|
936,341 | 935,969 | 930,812 | 931,435 | 819,951 |
 | 1. Long-term prepaid expenses |
|
|
936,341 | 935,969 | 930,812 | 931,435 | 819,951 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
9,571,538 | 9,727,730 | 9,840,581 | 10,544,319 | 10,904,581 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,879,814 | 4,091,619 | 4,025,275 | 4,523,420 | 4,638,019 |
 | I. Current liabilities |
|
|
3,814,497 | 4,031,319 | 3,956,151 | 4,419,734 | 4,452,951 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,449,839 | 2,482,218 | 2,502,878 | 2,748,133 | 2,847,695 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,006,813 | 1,109,668 | 995,341 | 1,185,105 | 1,230,937 |
 | 4. Advances from customers |
|
|
17,187 | 18,558 | 29,894 | 32,609 | 26,783 |
 | 5. Taxes and other payables to the State Budget |
|
|
80,216 | 69,312 | 71,036 | 67,173 | 71,042 |
 | 6. Payables to employees |
|
|
2,312 | 3,569 | 2,324 | 2,977 | 3,036 |
 | 7. Short-term accrued expenses |
|
|
70,466 | 122,236 | 136,062 | 172,015 | 58,059 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
366 | 367 | 367 | 7 | 7 |
 | 11. Other short-term payables |
|
|
6,395 | 32,173 | 18,628 | 6,352 | 7,493 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
180,903 | 193,217 | 199,620 | 205,364 | 207,901 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
65,317 | 60,301 | 69,124 | 103,687 | 185,067 |
 | 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 |
|
|
| | | | 100 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
44,669 | 39,402 | 48,224 | 82,416 | 167,633 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
13,878 | 14,220 | 14,310 | 14,887 | 11,061 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
6,319 | 6,319 | 6,319 | 6,384 | 6,274 |
 | 11. Long-term unrealized revenue |
|
|
450 | 360 | 270 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,691,723 | 5,636,111 | 5,815,306 | 6,020,899 | 6,266,562 |
 | I. ShareHolder's equity |
|
|
5,691,723 | 5,636,111 | 5,815,306 | 6,020,899 | 6,266,562 |
 | 1. Owner's investment capital |
|
|
1,706,013 | 1,706,013 | 1,706,013 | 1,706,013 | 1,706,013 |
 | 2. Share capital surplus |
|
|
174,000 | 174,000 | 174,000 | 174,000 | 174,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
7,055 | 10,216 | 5,123 | 9,400 | 10,237 |
 | 8. Investment and development funds |
|
|
29,884 | 29,884 | 29,884 | 29,884 | 29,884 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,884,980 | 2,931,064 | 3,095,593 | 3,264,260 | 3,465,259 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,702,992 | 2,702,992 | 2,702,992 | 2,702,992 | 3,258,027 |
 | - Profit after tax undistributed this period |
|
|
181,989 | 228,073 | 392,601 | 561,268 | 207,232 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
889,791 | 784,933 | 804,693 | 837,341 | 881,168 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,571,538 | 9,727,730 | 9,840,581 | 10,544,319 | 10,904,581 |
There is no report.
|
|