|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,994,844 | 4,849,623 | 4,647,209 | 4,508,722 | 4,573,454 |
 | I. Cash and cash equivalents |
|
|
993,341 | 847,928 | 978,576 | 761,575 | 780,825 |
 | 1. Cash |
|
|
101,115 | 174,452 | 110,665 | 74,282 | 111,047 |
 | 2. Cash equivalents |
|
|
892,225 | 673,475 | 867,910 | 687,293 | 669,777 |
 | II. Short-term financial investments |
|
|
1,005,608 | 1,002,008 | 765,840 | 744,740 | 767,607 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,005,608 | 1,002,008 | 765,840 | 744,740 | 767,607 |
 | III. Short-term receivables |
|
|
1,407,724 | 1,369,348 | 1,337,956 | 1,408,713 | 1,373,958 |
 | 1. Short-term receivables of customers |
|
|
643,058 | 623,727 | 637,573 | 644,677 | 648,038 |
 | 2. Prepayments to suppliers |
|
|
171,411 | 152,960 | 27,229 | 32,696 | 49,049 |
 | 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 |
|
|
672,247 | 671,212 | 799,806 | 857,720 | 819,859 |
 | 7. Provision for doubtful short-term receivables |
|
|
-78,992 | -78,552 | -126,653 | -126,379 | -142,989 |
 | IV. Inventories |
|
|
1,373,763 | 1,420,612 | 1,374,093 | 1,403,968 | 1,469,472 |
 | 1. Inventories |
|
|
1,373,763 | 1,420,612 | 1,374,093 | 1,403,968 | 1,469,472 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
214,408 | 209,728 | 190,743 | 189,725 | 181,592 |
 | 1. Short-term prepaid expenses |
|
|
75,634 | 70,397 | 52,385 | 47,289 | 39,065 |
 | 2. Deductible VAT |
|
|
117,273 | 114,347 | 113,885 | 118,213 | 123,707 |
 | 3. Taxes and the State Receivables |
|
|
21,501 | 24,984 | 24,474 | 24,223 | 18,820 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,969,051 | 3,999,032 | 4,006,027 | 4,065,807 | 4,154,731 |
 | I. Long-term receivables |
|
|
9,950 | 9,950 | 9,945 | 9,950 | 9,935 |
 | 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 |
|
|
9,950 | 9,950 | 9,945 | 9,950 | 9,935 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,165,762 | 2,146,699 | 2,129,106 | 2,117,241 | 2,097,349 |
 | 1. Tangible fixed assets |
|
|
2,116,912 | 2,100,954 | 2,083,388 | 2,071,983 | 2,053,213 |
 | - Cost |
|
|
2,600,314 | 2,604,160 | 2,603,174 | 2,611,968 | 2,612,727 |
 | - Accumulated depreciation |
|
|
-483,402 | -503,206 | -519,786 | -539,985 | -559,514 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
48,850 | 45,746 | 45,718 | 45,259 | 44,136 |
 | - Cost |
|
|
74,584 | 71,967 | 72,505 | 72,619 | 72,058 |
 | - Accumulated depreciation |
|
|
-25,734 | -26,221 | -26,786 | -27,360 | -27,922 |
 | III. Real Estate Investments |
|
|
601,915 | 597,682 | 593,450 | 589,218 | 584,986 |
 | - Cost |
|
|
735,402 | 735,402 | 735,402 | 735,402 | 735,402 |
 | - Accumulated depreciation |
|
|
-133,487 | -137,719 | -141,951 | -146,184 | -150,416 |
 | IV. Long-term assets in progress |
|
|
1,079,771 | 1,133,109 | 1,163,765 | 1,238,457 | 1,332,882 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,079,771 | 1,133,109 | 1,163,765 | 1,238,457 | 1,332,882 |
 | IV. Long-term financial investments |
|
|
100 | | | 100 | 100 |
 | 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 |
|
|
100 | | | 100 | 100 |
 | V. Total other long-term assets |
|
|
111,554 | 111,592 | 109,761 | 110,841 | 129,479 |
 | 1. Long-term prepaid expenses |
|
|
51,614 | 55,741 | 59,098 | 64,554 | 65,042 |
 | 2. Deferred income tax assets |
|
|
22,743 | 22,996 | 22,150 | 22,117 | 44,610 |
 | 3. Other long-term assets |
|
|
| | 28,512 | | |
 | VI. Goodwills |
|
|
37,197 | 32,855 | | 24,170 | 19,827 |
 | TOTAL ASSETS |
|
|
8,963,895 | 8,848,655 | 8,653,236 | 8,574,529 | 8,728,185 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,648,217 | 2,481,890 | 2,308,123 | 2,189,933 | 2,292,030 |
 | I. Current liabilities |
|
|
1,972,679 | 1,798,307 | 1,648,033 | 1,535,144 | 1,639,142 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
198,306 | 159,903 | 130,455 | 79,999 | 81,453 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
220,058 | 199,283 | 195,443 | 208,040 | 225,516 |
 | 4. Advances from customers |
|
|
817,396 | 762,835 | 568,167 | 541,712 | 521,005 |
 | 5. Taxes and other payables to the State Budget |
|
|
57,372 | 22,910 | 43,961 | 51,347 | 49,750 |
 | 6. Payables to employees |
|
|
10,560 | 9,745 | 11,852 | 12,839 | 24,971 |
 | 7. Short-term accrued expenses |
|
|
254,570 | 290,852 | 274,374 | 275,791 | 284,256 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,631 | 5,821 | 27,637 | 31,081 | 28,556 |
 | 11. Other short-term payables |
|
|
294,039 | 254,914 | 290,820 | 252,271 | 343,549 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
116,746 | 92,044 | 105,324 | 82,065 | 80,085 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
675,539 | 683,583 | 660,090 | 654,789 | 652,887 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
82,348 | 81,571 | 81,420 | 81,480 | 81,274 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
37,925 | 37,000 | 36,894 | 37,203 | 37,438 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
330,060 | 341,220 | 350,413 | 352,913 | 354,387 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
62,451 | 62,292 | 62,882 | 63,243 | 63,504 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
162,755 | 161,500 | 128,481 | 119,950 | 116,284 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,315,678 | 6,366,765 | 6,345,113 | 6,384,597 | 6,436,155 |
 | I. ShareHolder's equity |
|
|
6,315,678 | 6,366,765 | 6,345,113 | 6,384,597 | 6,436,155 |
 | 1. Owner's investment capital |
|
|
5,404,064 | 5,404,064 | 5,404,064 | 5,674,161 | 5,674,161 |
 | 2. Share capital surplus |
|
|
-433 | -433 | -433 | -433 | -433 |
 | 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 |
|
|
230,301 | 230,900 | 239,103 | 245,147 | 244,226 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
454,179 | 491,958 | 491,941 | 252,911 | 286,863 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
263,811 | 452,618 | 400,832 | 114,573 | 114,573 |
 | - Profit after tax undistributed this period |
|
|
190,368 | 39,341 | 91,109 | 138,337 | 172,290 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
227,567 | 240,275 | 210,437 | 212,811 | 231,338 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,963,895 | 8,848,655 | 8,653,236 | 8,574,529 | 8,728,185 |
There is no report.
|
|