|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,847,921 | 8,959,114 | 8,773,263 | 9,447,958 | 9,103,314 |
 | I. Cash and cash equivalents |
|
|
341,198 | 2,273,944 | 946,414 | 1,855,085 | 1,071,235 |
 | 1. Cash |
|
|
229,778 | 571,178 | 281,496 | 208,043 | 174,881 |
 | 2. Cash equivalents |
|
|
111,420 | 1,702,766 | 664,918 | 1,647,042 | 896,354 |
 | II. Short-term financial investments |
|
|
483,654 | 491,714 | 364,436 | 349,757 | 365,398 |
 | 1. Trading securities |
|
|
| 128,210 | 37,500 | 37,500 | 37,500 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
483,654 | 363,504 | 326,936 | 312,257 | 327,898 |
 | III. Short-term receivables |
|
|
5,108,788 | 4,443,053 | 5,407,217 | 5,499,836 | 5,603,500 |
 | 1. Short-term receivables of customers |
|
|
1,993,978 | 1,446,104 | 1,647,165 | 1,823,135 | 1,781,479 |
 | 2. Prepayments to suppliers |
|
|
875,781 | 838,086 | 928,121 | 730,787 | 864,760 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
152,670 | 196,727 | 775,654 | 993,361 | 1,001,261 |
 | 6. Other short-term receivables |
|
|
2,312,225 | 2,195,988 | 2,284,307 | 2,195,326 | 2,197,661 |
 | 7. Provision for doubtful short-term receivables |
|
|
-225,866 | -233,852 | -228,030 | -242,773 | -241,660 |
 | IV. Inventories |
|
|
1,786,027 | 1,582,364 | 1,847,438 | 1,585,846 | 1,917,032 |
 | 1. Inventories |
|
|
1,799,812 | 1,596,882 | 1,861,956 | 1,598,412 | 1,929,598 |
 | 2. Provision for decline in value of inventories |
|
|
-13,785 | -14,518 | -14,518 | -12,567 | -12,567 |
 | V. Other current assets |
|
|
128,253 | 168,038 | 207,759 | 157,435 | 146,149 |
 | 1. Short-term prepaid expenses |
|
|
36,703 | 30,132 | 84,188 | 63,084 | 50,990 |
 | 2. Deductible VAT |
|
|
78,199 | 82,301 | 78,835 | 80,982 | 82,757 |
 | 3. Taxes and the State Receivables |
|
|
13,342 | 13,528 | 12,605 | 13,369 | 12,341 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | 62 |
 | 5. Other current assets |
|
|
9 | 42,078 | 32,131 | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,406,297 | 8,694,899 | 8,568,050 | 8,504,654 | 8,789,846 |
 | I. Long-term receivables |
|
|
117,846 | 105,880 | 72,117 | 79,368 | 89,326 |
 | 1. Long-term customer's receivables |
|
|
10 | | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
117,836 | 105,880 | 72,117 | 79,368 | 89,326 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
7,447,046 | 7,181,543 | 7,144,690 | 6,991,831 | 7,183,087 |
 | 1. Tangible fixed assets |
|
|
5,627,204 | 5,590,262 | 5,582,655 | 5,483,817 | 5,694,542 |
 | - Cost |
|
|
11,280,029 | 11,357,459 | 11,528,635 | 11,584,943 | 11,959,497 |
 | - Accumulated depreciation |
|
|
-5,652,825 | -5,767,197 | -5,945,980 | -6,101,126 | -6,264,954 |
 | 2. Fixed assets of financial leasing |
|
|
249,197 | 245,583 | 250,217 | 209,262 | 229,539 |
 | - Cost |
|
|
289,588 | 283,129 | 295,899 | 243,237 | 267,816 |
 | - Accumulated depreciation |
|
|
-40,391 | -37,546 | -45,682 | -33,976 | -38,277 |
 | 3. Intangible fixed assets |
|
|
1,570,645 | 1,345,699 | 1,311,818 | 1,298,752 | 1,259,005 |
 | - Cost |
|
|
1,771,667 | 1,539,034 | 1,539,932 | 1,539,769 | 1,506,567 |
 | - Accumulated depreciation |
|
|
-201,023 | -193,335 | -228,114 | -241,016 | -247,562 |
 | III. Real Estate Investments |
|
|
29,917 | | | | |
 | - Cost |
|
|
31,770 | | | | |
 | - Accumulated depreciation |
|
|
-1,853 | | | | |
 | IV. Long-term assets in progress |
|
|
548,589 | 631,126 | 723,619 | 731,530 | 829,981 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
548,589 | 631,126 | 723,619 | 731,530 | 829,981 |
 | IV. Long-term financial investments |
|
|
951,251 | 477,377 | 330,265 | 432,757 | 431,517 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
786,650 | 109,525 | 101,128 | 99,821 | 98,581 |
 | 3. Other investments in equity instruments |
|
|
141,821 | 351,821 | 213,856 | 357,010 | 357,010 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -39,174 | -39,174 |
 | 5. Investments holding until maturity |
|
|
22,780 | 16,032 | 15,280 | 15,100 | 15,100 |
 | V. Total other long-term assets |
|
|
135,924 | 131,457 | 139,142 | 124,286 | 124,387 |
 | 1. Long-term prepaid expenses |
|
|
116,387 | 113,071 | 119,656 | 106,742 | 105,240 |
 | 2. Deferred income tax assets |
|
|
15,017 | 13,882 | 13,378 | 13,125 | 13,125 |
 | 3. Other long-term assets |
|
|
4,520 | 4,504 | 6,108 | 4,418 | 6,022 |
 | VI. Goodwills |
|
|
175,724 | 167,517 | 158,217 | 144,882 | 131,547 |
 | TOTAL ASSETS |
|
|
17,254,217 | 17,654,013 | 17,341,313 | 17,952,612 | 17,893,160 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,218,127 | 11,565,267 | 11,261,162 | 11,824,160 | 11,715,375 |
 | I. Current liabilities |
|
|
6,028,573 | 6,017,872 | 5,509,409 | 5,922,208 | 5,851,122 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,384,946 | 4,471,142 | 4,489,065 | 4,508,047 | 4,356,656 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
726,697 | 763,821 | 573,727 | 783,891 | 739,158 |
 | 4. Advances from customers |
|
|
53,010 | 34,668 | 80,809 | 38,801 | 45,711 |
 | 5. Taxes and other payables to the State Budget |
|
|
90,867 | 120,031 | 73,174 | 92,246 | 115,897 |
 | 6. Payables to employees |
|
|
85,297 | 126,406 | 65,730 | 77,498 | 86,771 |
 | 7. Short-term accrued expenses |
|
|
164,282 | 145,662 | 113,962 | 178,547 | 182,127 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
55 | 136 | 55 | 136 | 55 |
 | 11. Other short-term payables |
|
|
508,891 | 339,731 | 98,673 | 222,912 | 301,783 |
 | 12. Provision for short term payables |
|
|
6,571 | 8,590 | 7,167 | 9,593 | 11,956 |
 | 13. Bonus and welfare fund |
|
|
7,957 | 7,686 | 7,047 | 10,537 | 11,008 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,189,554 | 5,547,394 | 5,751,753 | 5,901,951 | 5,864,254 |
 | 1. Long-term payables to sellers |
|
|
| | 1,750 | 64,678 | 69,599 |
 | 2. Long-term accrued expenses |
|
|
19,631 | | 43,361 | 44,933 | 46,511 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,089,748 | 1,460,163 | 1,574,822 | 1,691,315 | 1,823,502 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,677,505 | 3,734,103 | 3,781,883 | 3,758,497 | 3,591,991 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
398,505 | 350,249 | 345,830 | 340,196 | 329,285 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,563 | 900 | 2,336 | 554 | 1,847 |
 | 11. Long-term unrealized revenue |
|
|
2,601 | 1,980 | 1,772 | 1,779 | 1,520 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,036,091 | 6,088,746 | 6,080,152 | 6,128,453 | 6,177,785 |
 | I. ShareHolder's equity |
|
|
6,036,091 | 6,088,746 | 6,080,152 | 6,128,453 | 6,177,785 |
 | 1. Owner's investment capital |
|
|
1,409,748 | 1,409,748 | 1,409,748 | 1,409,748 | 1,409,748 |
 | 2. Share capital surplus |
|
|
506,899 | 506,899 | 506,899 | 506,899 | 506,899 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
45,780 | 45,780 | 45,780 | 45,780 | 45,780 |
 | 5. Treasury shares |
|
|
-28 | -28 | -28 | -28 | -28 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,190 | 5,190 | 17,186 | 21,805 | 21,805 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
99,699 | 100,708 | 100,892 | 124,653 | 154,296 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
59,759 | 57,035 | 92,795 | 86,325 | 86,325 |
 | - Profit after tax undistributed this period |
|
|
39,940 | 43,672 | 8,097 | 38,328 | 67,970 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,968,804 | 4,020,450 | 3,999,675 | 4,019,595 | 4,039,285 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
17,254,217 | 17,654,013 | 17,341,313 | 17,952,612 | 17,893,160 |
There is no report.
|
|