|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,172,994 | 3,587,665 | 3,909,684 | 3,964,438 | 3,835,118 |
 | I. Cash and cash equivalents |
|
|
510,580 | 474,870 | 566,558 | 660,741 | 781,874 |
 | 1. Cash |
|
|
476,760 | 440,703 | 505,938 | 602,612 | 679,652 |
 | 2. Cash equivalents |
|
|
33,820 | 34,167 | 60,620 | 58,129 | 102,221 |
 | II. Short-term financial investments |
|
|
1,112,061 | 1,164,097 | 1,193,766 | 1,283,864 | 1,263,793 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,112,061 | 1,164,097 | 1,193,766 | 1,283,864 | 1,263,793 |
 | III. Short-term receivables |
|
|
1,325,931 | 1,607,146 | 1,845,720 | 1,700,554 | 1,378,465 |
 | 1. Short-term receivables of customers |
|
|
1,230,754 | 1,445,386 | 1,673,048 | 1,519,896 | 1,260,027 |
 | 2. Prepayments to suppliers |
|
|
62,641 | 69,348 | 102,783 | 118,582 | 80,108 |
 | 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 |
|
|
78,178 | 138,600 | 114,465 | 108,133 | 87,591 |
 | 7. Provision for doubtful short-term receivables |
|
|
-45,642 | -46,187 | -44,575 | -46,057 | -49,262 |
 | IV. Inventories |
|
|
133,219 | 189,318 | 207,186 | 212,764 | 264,295 |
 | 1. Inventories |
|
|
133,219 | 189,318 | 207,186 | 212,764 | 264,295 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
91,203 | 152,235 | 96,454 | 106,516 | 146,692 |
 | 1. Short-term prepaid expenses |
|
|
60,697 | 77,886 | 64,240 | 67,247 | 92,999 |
 | 2. Deductible VAT |
|
|
29,513 | 70,972 | 30,788 | 36,096 | 52,398 |
 | 3. Taxes and the State Receivables |
|
|
993 | 3,377 | 1,426 | 3,173 | 1,294 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,680,779 | 3,715,871 | 3,739,382 | 3,755,297 | 3,897,805 |
 | I. Long-term receivables |
|
|
34,472 | 32,112 | 32,462 | 31,331 | 31,752 |
 | 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 |
|
|
34,472 | 32,112 | 32,462 | 31,331 | 31,937 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | -185 |
 | II. Fixed assets |
|
|
2,371,217 | 2,292,458 | 2,295,340 | 2,239,548 | 2,222,796 |
 | 1. Tangible fixed assets |
|
|
1,924,657 | 1,856,177 | 1,881,736 | 1,831,969 | 1,794,944 |
 | - Cost |
|
|
3,656,771 | 3,666,626 | 3,768,510 | 3,803,993 | 3,839,596 |
 | - Accumulated depreciation |
|
|
-1,732,114 | -1,810,449 | -1,886,774 | -1,972,024 | -2,044,652 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
446,561 | 436,281 | 413,604 | 407,579 | 427,852 |
 | - Cost |
|
|
679,455 | 679,385 | 670,167 | 670,930 | 702,458 |
 | - Accumulated depreciation |
|
|
-232,894 | -243,103 | -256,563 | -263,351 | -274,606 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
792,225 | 857,394 | 911,654 | 977,614 | 1,122,108 |
 | 1. Costs of long-term production, business in progress |
|
|
380 | 380 | 190 | 190 | 190 |
 | 2. Costs of construction in progress |
|
|
791,845 | 857,014 | 911,464 | 977,424 | 1,121,918 |
 | IV. Long-term financial investments |
|
|
95,291 | 73,377 | 83,514 | 84,127 | 97,631 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
93,291 | 71,377 | 81,514 | 82,127 | 95,631 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
 | V. Total other long-term assets |
|
|
387,287 | 460,269 | 416,175 | 422,678 | 423,330 |
 | 1. Long-term prepaid expenses |
|
|
387,119 | 460,108 | 416,047 | 422,320 | 423,192 |
 | 2. Deferred income tax assets |
|
|
169 | 161 | 128 | 146 | 138 |
 | 3. Other long-term assets |
|
|
| | | 212 | |
 | VI. Goodwills |
|
|
285 | 261 | 236 | | 187 |
 | TOTAL ASSETS |
|
|
6,853,773 | 7,303,536 | 7,649,066 | 7,719,735 | 7,732,923 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,509,625 | 3,862,932 | 4,215,358 | 4,134,018 | 4,050,457 |
 | I. Current liabilities |
|
|
2,774,431 | 2,926,816 | 3,284,897 | 3,163,827 | 3,107,583 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
899,410 | 771,435 | 990,235 | 894,595 | 888,330 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
758,643 | 949,008 | 864,583 | 906,333 | 857,643 |
 | 4. Advances from customers |
|
|
70,639 | 86,613 | 123,994 | 85,480 | 127,366 |
 | 5. Taxes and other payables to the State Budget |
|
|
60,602 | 92,456 | 64,520 | 76,366 | 55,849 |
 | 6. Payables to employees |
|
|
204,276 | 138,211 | 184,396 | 205,468 | 275,197 |
 | 7. Short-term accrued expenses |
|
|
434,194 | 495,544 | 665,064 | 603,251 | 468,768 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
191,695 | 234,141 | 187,620 | 240,852 | 300,954 |
 | 11. Other short-term payables |
|
|
116,928 | 122,805 | 153,781 | 100,042 | 100,627 |
 | 12. Provision for short term payables |
|
|
4,401 | 4,383 | 4,919 | 8,176 | 6,516 |
 | 13. Bonus and welfare fund |
|
|
33,644 | 32,220 | 45,785 | 43,262 | 26,333 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
735,194 | 936,116 | 930,461 | 970,191 | 942,875 |
 | 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 |
|
|
4,655 | 13,647 | 14,691 | 14,245 | 15,840 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
667,033 | 858,454 | 848,482 | 891,691 | 875,004 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
26,846 | 26,729 | 26,524 | 26,349 | 26,203 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
32,383 | 28,026 | 23,607 | 29,102 | 25,828 |
 | 12. Development fund of science and technology |
|
|
4,276 | 9,260 | 17,156 | 8,803 | |
 | B. OWNER'S EQUITY |
|
|
3,344,148 | 3,440,604 | 3,433,709 | 3,585,717 | 3,682,465 |
 | I. ShareHolder's equity |
|
|
3,344,148 | 3,440,604 | 3,433,709 | 3,585,717 | 3,682,465 |
 | 1. Owner's investment capital |
|
|
1,900,270 | 1,904,393 | 1,904,393 | 1,903,975 | 2,113,396 |
 | 2. Share capital surplus |
|
|
27,063 | 27,063 | 27,063 | 27,063 | 27,063 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
371,663 | 371,663 | 371,663 | 371,663 | 371,663 |
 | 5. Treasury shares |
|
|
| -286 | -418 | -28 | -388 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-2,803 | 1,781 | -8,067 | -1,968 | -9,045 |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
342,110 | 415,676 | 431,108 | 552,577 | 423,983 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
11,434 | 332,450 | 289,007 | 292,901 | 148,480 |
 | - Profit after tax undistributed this period |
|
|
330,676 | 83,226 | 142,101 | 259,676 | 275,503 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
705,846 | 720,315 | 707,967 | 732,436 | 755,795 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,853,773 | 7,303,536 | 7,649,066 | 7,719,735 | 7,732,923 |
There is no report.
|
|