|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,724,491 | 2,383,043 | 4,010,851 | 3,152,592 | 3,400,795 |
| I. Cash and cash equivalents |
|
|
1,363,952 | 1,075,293 | 1,758,425 | 1,014,008 | 1,474,073 |
| 1. Cash |
|
|
733,011 | 643,064 | 315,278 | 448,596 | 761,886 |
| 2. Cash equivalents |
|
|
630,941 | 432,229 | 1,443,147 | 565,412 | 712,187 |
| II. Short-term financial investments |
|
|
82,230 | 33,128 | 566,689 | 535,221 | 356,348 |
| 1. Trading securities |
|
|
45,723 | 45,723 | 45,723 | 45,723 | 45,723 |
| 2. Provision for diminution in value of trading securities |
|
|
-27,788 | -26,890 | -30,650 | -32,003 | -32,576 |
| 3. Investments holding until maturity |
|
|
64,295 | 14,295 | 551,616 | 521,500 | 343,200 |
| III. Short-term receivables |
|
|
975,581 | 908,529 | 1,334,402 | 1,245,739 | 1,211,735 |
| 1. Short-term receivables of customers |
|
|
556,349 | 509,692 | 530,395 | 555,754 | 584,646 |
| 2. Prepayments to suppliers |
|
|
138,037 | 104,524 | 118,521 | 119,807 | 91,081 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
24,624 | 56,624 | 366,624 | 341,624 | 298,008 |
| 6. Other short-term receivables |
|
|
267,596 | 248,849 | 329,761 | 239,536 | 254,893 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,024 | -11,159 | -10,899 | -10,981 | -16,893 |
| IV. Inventories |
|
|
82,156 | 79,460 | 64,104 | 65,954 | 68,170 |
| 1. Inventories |
|
|
82,156 | 79,460 | 64,104 | 65,954 | 68,170 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
220,572 | 286,632 | 287,231 | 291,671 | 290,469 |
| 1. Short-term prepaid expenses |
|
|
12,712 | 21,866 | 15,961 | 14,102 | 7,946 |
| 2. Deductible VAT |
|
|
186,399 | 250,827 | 258,485 | 263,894 | 272,900 |
| 3. Taxes and the State Receivables |
|
|
21,460 | 13,939 | 12,784 | 13,675 | 9,624 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,465,949 | 10,883,130 | 10,000,524 | 10,092,484 | 10,141,306 |
| I. Long-term receivables |
|
|
45,497 | 44,585 | 44,600 | 44,827 | 39,755 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
8,100 | 8,100 | 8,100 | 8,100 | 8,100 |
| 5. Other long-term receivables |
|
|
37,397 | 36,485 | 36,500 | 36,727 | 31,655 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,262,198 | 4,310,581 | 3,856,754 | 4,025,749 | 4,168,954 |
| 1. Tangible fixed assets |
|
|
2,955,967 | 4,012,232 | 3,572,806 | 3,740,786 | 3,894,157 |
| - Cost |
|
|
5,691,368 | 6,832,390 | 5,793,699 | 6,049,501 | 6,239,887 |
| - Accumulated depreciation |
|
|
-2,735,401 | -2,820,158 | -2,220,893 | -2,308,715 | -2,345,730 |
| 2. Fixed assets of financial leasing |
|
|
44,631 | 37,250 | 30,302 | 23,354 | 16,406 |
| - Cost |
|
|
235,414 | 235,414 | 235,414 | 235,414 | 235,414 |
| - Accumulated depreciation |
|
|
-190,783 | -198,163 | -205,111 | -212,059 | -219,007 |
| 3. Intangible fixed assets |
|
|
261,600 | 261,099 | 253,645 | 261,608 | 258,390 |
| - Cost |
|
|
377,420 | 379,728 | 369,460 | 382,431 | 382,207 |
| - Accumulated depreciation |
|
|
-115,819 | -118,629 | -115,816 | -120,822 | -123,817 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,838,737 | 2,208,546 | 2,024,315 | 1,901,583 | 1,759,344 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,838,737 | 2,208,546 | 2,024,315 | 1,901,583 | 1,759,344 |
| IV. Long-term financial investments |
|
|
3,069,942 | 3,075,247 | 3,004,448 | 3,056,413 | 3,122,169 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
3,032,439 | 3,035,780 | 2,965,081 | 3,017,313 | 3,082,541 |
| 3. Other investments in equity instruments |
|
|
41,022 | 41,022 | 41,022 | 41,022 | 41,928 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,518 | -1,554 | -1,654 | -1,922 | -2,301 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,063,250 | 1,064,748 | 897,885 | 898,290 | 892,363 |
| 1. Long-term prepaid expenses |
|
|
911,877 | 911,400 | 746,253 | 741,527 | 732,362 |
| 2. Deferred income tax assets |
|
|
151,373 | 153,348 | 151,632 | 156,763 | 160,001 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
186,324 | 179,423 | 172,522 | 165,622 | 158,721 |
| TOTAL ASSETS |
|
|
13,190,440 | 13,266,173 | 14,011,375 | 13,245,076 | 13,542,101 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,246,603 | 5,066,324 | 4,234,049 | 3,692,371 | 3,835,559 |
| I. Current liabilities |
|
|
3,373,924 | 3,174,845 | 2,212,897 | 1,805,122 | 1,936,493 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
543,415 | 411,459 | 353,160 | 379,088 | 445,666 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
837,954 | 975,726 | 582,960 | 475,953 | 508,119 |
| 4. Advances from customers |
|
|
1,264 | 1,722 | 983 | 2,918 | 4,892 |
| 5. Taxes and other payables to the State Budget |
|
|
94,158 | 75,359 | 524,546 | 99,100 | 76,485 |
| 6. Payables to employees |
|
|
74,016 | 90,249 | 102,921 | 115,276 | 143,050 |
| 7. Short-term accrued expenses |
|
|
271,031 | 197,658 | 191,303 | 235,128 | 316,633 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,039 | 1,032 | | 227 | 8,478 |
| 11. Other short-term payables |
|
|
1,268,790 | 1,281,865 | 301,123 | 364,402 | 331,333 |
| 12. Provision for short term payables |
|
|
219,454 | 103,447 | 92,047 | 81,689 | 52,002 |
| 13. Bonus and welfare fund |
|
|
62,802 | 36,329 | 63,853 | 51,340 | 49,835 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,872,678 | 1,891,479 | 2,021,152 | 1,887,249 | 1,899,066 |
| 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 |
|
|
95,912 | 96,707 | 98,678 | 103,084 | 104,470 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,486,163 | 1,509,858 | 1,644,893 | 1,503,858 | 1,518,082 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
290,603 | 284,913 | 277,581 | 280,307 | 276,514 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
7,943,837 | 8,199,849 | 9,777,326 | 9,552,706 | 9,706,541 |
| I. ShareHolder's equity |
|
|
7,943,837 | 8,199,849 | 9,777,326 | 9,552,706 | 9,706,541 |
| 1. Owner's investment capital |
|
|
3,013,780 | 3,013,780 | 3,013,780 | 3,058,986 | 3,058,986 |
| 2. Share capital surplus |
|
|
1,941,832 | 1,941,832 | 1,941,832 | 1,941,832 | 1,941,832 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
128,098 | 128,098 | 128,098 | 128,098 | 128,098 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
324,671 | 316,177 | 322,905 | 369,304 | 360,804 |
| 8. Investment and development funds |
|
|
152,637 | 77,194 | 77,194 | 77,194 | 61,305 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
138,178 | 67,634 | 68,471 | 68,471 | 68,471 |
| 11. After tax undistributed profit |
|
|
1,228,216 | 1,575,863 | 3,145,135 | 2,786,616 | 2,938,150 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
233,178 | 1,373,689 | 1,292,561 | 679,900 | 716,599 |
| - Profit after tax undistributed this period |
|
|
995,038 | 202,174 | 1,852,574 | 2,106,716 | 2,221,551 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,016,427 | 1,079,271 | 1,079,911 | 1,122,205 | 1,148,895 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
13,190,440 | 13,266,173 | 14,011,375 | 13,245,076 | 13,542,101 |
There is no report.
|
|