|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,306,415 | 13,366,541 | 13,598,451 | 14,157,656 | 14,648,684 |
 | I. Cash and cash equivalents |
|
|
598,679 | 1,001,006 | 712,819 | 716,806 | 674,308 |
 | 1. Cash |
|
|
481,228 | 468,392 | 452,114 | 341,823 | 338,146 |
 | 2. Cash equivalents |
|
|
117,451 | 532,614 | 260,706 | 374,982 | 336,161 |
 | II. Short-term financial investments |
|
|
2,806,773 | 2,506,757 | 2,569,009 | 2,440,276 | 2,821,111 |
 | 1. Trading securities |
|
|
6,101 | 3,992 | 3,810 | 4,130 | 4,194 |
 | 2. Provision for diminution in value of trading securities |
|
|
-724 | -945 | -519 | -586 | -618 |
 | 3. Investments holding until maturity |
|
|
2,801,396 | 2,503,710 | 2,565,718 | 2,436,731 | 2,817,534 |
 | III. Short-term receivables |
|
|
5,440,035 | 5,369,399 | 5,608,956 | 6,120,801 | 6,079,006 |
 | 1. Short-term receivables of customers |
|
|
2,320,337 | 2,324,676 | 2,332,159 | 2,419,701 | 2,747,002 |
 | 2. Prepayments to suppliers |
|
|
2,849,732 | 2,766,484 | 3,024,622 | 3,385,935 | 3,040,888 |
 | 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 |
|
|
337,867 | 346,141 | 320,077 | 383,197 | 361,008 |
 | 7. Provision for doubtful short-term receivables |
|
|
-67,902 | -67,902 | -67,902 | -68,031 | -69,892 |
 | IV. Inventories |
|
|
4,373,662 | 4,436,455 | 4,649,001 | 4,822,687 | 5,002,439 |
 | 1. Inventories |
|
|
4,373,662 | 4,436,455 | 4,649,001 | 4,822,687 | 5,002,439 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
87,267 | 52,924 | 58,666 | 57,086 | 71,821 |
 | 1. Short-term prepaid expenses |
|
|
16,324 | 18,060 | 17,785 | 12,283 | 13,123 |
 | 2. Deductible VAT |
|
|
66,661 | 32,347 | 38,087 | 41,419 | 54,694 |
 | 3. Taxes and the State Receivables |
|
|
4,281 | 2,517 | 2,793 | 3,383 | 4,004 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,244,915 | 9,334,490 | 9,333,868 | 9,350,231 | 9,442,211 |
 | I. Long-term receivables |
|
|
36,077 | 31,897 | 32,257 | 31,018 | 28,395 |
 | 1. Long-term customer's receivables |
|
|
| 14 | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
2,835 | | | | |
 | 5. Other long-term receivables |
|
|
33,242 | 31,882 | 32,257 | 31,018 | 28,395 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
6,282,100 | 6,676,041 | 6,717,475 | 6,673,551 | 6,572,181 |
 | 1. Tangible fixed assets |
|
|
4,587,913 | 5,029,491 | 5,085,008 | 5,073,341 | 4,998,550 |
 | - Cost |
|
|
6,603,195 | 7,177,657 | 7,309,250 | 7,403,796 | 7,411,291 |
 | - Accumulated depreciation |
|
|
-2,015,282 | -2,148,166 | -2,224,242 | -2,330,455 | -2,412,741 |
 | 2. Fixed assets of financial leasing |
|
|
300,663 | 258,216 | 249,687 | 223,044 | 201,941 |
 | - Cost |
|
|
431,165 | 379,633 | 379,633 | 338,412 | 307,687 |
 | - Accumulated depreciation |
|
|
-130,502 | -121,416 | -129,946 | -115,368 | -105,746 |
 | 3. Intangible fixed assets |
|
|
1,393,524 | 1,388,333 | 1,382,780 | 1,377,167 | 1,371,690 |
 | - Cost |
|
|
1,544,875 | 1,545,298 | 1,545,391 | 1,545,426 | 1,545,583 |
 | - Accumulated depreciation |
|
|
-151,350 | -156,965 | -162,611 | -168,259 | -173,893 |
 | III. Real Estate Investments |
|
|
504,191 | 441,306 | 437,826 | 436,326 | 446,029 |
 | - Cost |
|
|
657,354 | 558,264 | 558,264 | 560,303 | 592,498 |
 | - Accumulated depreciation |
|
|
-153,163 | -116,958 | -120,439 | -123,977 | -146,469 |
 | IV. Long-term assets in progress |
|
|
1,404,512 | 1,195,806 | 1,171,119 | 1,263,546 | 1,474,248 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,404,512 | 1,195,806 | 1,171,119 | 1,263,546 | 1,474,248 |
 | IV. Long-term financial investments |
|
|
33,310 | 31,310 | 31,310 | 30,000 | 30,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 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 |
|
|
-2,000 | -2,000 | -2,000 | -2,000 | -2,000 |
 | 5. Investments holding until maturity |
|
|
33,310 | 31,310 | 31,310 | 30,000 | 30,000 |
 | V. Total other long-term assets |
|
|
984,724 | 958,129 | 943,881 | 915,790 | 891,359 |
 | 1. Long-term prepaid expenses |
|
|
661,569 | 650,588 | 651,954 | 639,477 | 628,033 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | 2,627 |
 | VI. Goodwills |
|
|
323,156 | 307,541 | 291,927 | 276,313 | 260,698 |
 | TOTAL ASSETS |
|
|
22,551,329 | 22,701,031 | 22,932,319 | 23,507,887 | 24,090,896 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
14,427,402 | 14,536,787 | 14,743,341 | 15,287,380 | 15,778,780 |
 | I. Current liabilities |
|
|
7,327,439 | 7,434,934 | 7,684,664 | 9,347,335 | 9,399,184 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,034,880 | 6,061,560 | 5,982,293 | 7,144,442 | 7,336,845 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
461,697 | 541,066 | 731,774 | 774,591 | 761,484 |
 | 4. Advances from customers |
|
|
222,354 | 250,693 | 216,709 | 196,187 | 301,677 |
 | 5. Taxes and other payables to the State Budget |
|
|
143,364 | 108,290 | 98,350 | 87,160 | 121,016 |
 | 6. Payables to employees |
|
|
28,486 | 35,258 | 30,434 | 39,619 | 31,834 |
 | 7. Short-term accrued expenses |
|
|
81,157 | 61,079 | 44,151 | 53,260 | 61,761 |
 | 8. Short-term intercompany payables |
|
|
76 | | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
282 | 640 | 303 | 314 | 5 |
 | 11. Other short-term payables |
|
|
305,962 | 327,071 | 531,374 | 1,000,401 | 734,700 |
 | 12. Provision for short term payables |
|
|
| | | 2,086 | 598 |
 | 13. Bonus and welfare fund |
|
|
49,180 | 49,276 | 49,276 | 49,276 | 49,263 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,099,963 | 7,101,853 | 7,058,676 | 5,940,045 | 6,379,596 |
 | 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 |
|
|
3,864 | 3,864 | 3,864 | 3,864 | 3,896 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
7,077,438 | 7,080,116 | 7,037,048 | 5,918,744 | 6,359,976 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,040 | 2,040 | 2,040 | 2,040 | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
16,620 | 15,833 | 15,725 | 15,397 | 15,725 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,123,927 | 8,164,244 | 8,188,978 | 8,220,506 | 8,312,115 |
 | I. ShareHolder's equity |
|
|
8,107,214 | 8,151,133 | 8,175,867 | 8,207,396 | 8,312,115 |
 | 1. Owner's investment capital |
|
|
3,701,782 | 3,701,782 | 3,701,782 | 4,071,942 | 4,071,942 |
 | 2. Share capital surplus |
|
|
45,104 | 45,104 | 45,104 | 45,104 | 45,104 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
600,489 | 600,489 | 600,489 | 600,489 | 600,489 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
158,221 | 158,527 | 158,527 | 158,527 | 158,527 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
8,712 | 8,934 | 8,934 | 8,934 | 15,367 |
 | 11. After tax undistributed profit |
|
|
913,647 | 930,534 | 941,945 | 573,212 | 651,163 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
897,775 | 896,929 | 896,929 | 526,769 | 566,521 |
 | - Profit after tax undistributed this period |
|
|
15,872 | 33,605 | 45,016 | 46,442 | 84,642 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
6,210 | 6,433 | 6,433 | 6,433 | |
 | 14. interest of shareholders who not control |
|
|
2,673,048 | 2,699,330 | 2,712,653 | 2,742,755 | 2,769,524 |
 | II. Funding resources and other funds |
|
|
16,713 | 13,110 | 13,110 | 13,110 | |
 | 1. Funding resources |
|
|
16,713 | 13,110 | 13,110 | 13,110 | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
22,551,329 | 22,701,031 | 22,932,319 | 23,507,887 | 24,090,896 |
There is no report.
|
|