|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,948,751 | 3,546,367 | 3,350,074 | 3,510,386 | 3,660,689 |
| I. Cash and cash equivalents |
|
|
348,532 | 436,297 | 198,737 | 339,947 | 245,609 |
| 1. Cash |
|
|
298,355 | 101,826 | 163,506 | 154,000 | 208,299 |
| 2. Cash equivalents |
|
|
50,176 | 334,471 | 35,230 | 185,947 | 37,311 |
| II. Short-term financial investments |
|
|
342,660 | 1,714 | 295,327 | 515,076 | 387,702 |
| 1. Trading securities |
|
|
| | 283,613 | 513,353 | 386,602 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
342,660 | 1,714 | 11,714 | 1,724 | 1,100 |
| III. Short-term receivables |
|
|
1,835,028 | 1,945,978 | 1,652,307 | 1,525,047 | 1,940,521 |
| 1. Short-term receivables of customers |
|
|
1,112,040 | 1,193,815 | 919,364 | 968,880 | 1,346,929 |
| 2. Prepayments to suppliers |
|
|
372,920 | 367,523 | 363,955 | 363,176 | 362,533 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
56,300 | 133,746 | 133,746 | 133,746 | 133,746 |
| 6. Other short-term receivables |
|
|
392,183 | 349,728 | 350,023 | 174,027 | 210,567 |
| 7. Provision for doubtful short-term receivables |
|
|
-98,415 | -98,835 | -114,781 | -114,781 | -113,255 |
| IV. Inventories |
|
|
1,353,994 | 1,119,877 | 1,150,802 | 1,083,239 | 1,049,617 |
| 1. Inventories |
|
|
1,364,218 | 1,130,101 | 1,161,026 | 1,093,463 | 1,059,841 |
| 2. Provision for decline in value of inventories |
|
|
-10,224 | -10,224 | -10,224 | -10,224 | -10,224 |
| V. Other current assets |
|
|
68,538 | 42,503 | 52,901 | 47,077 | 37,240 |
| 1. Short-term prepaid expenses |
|
|
4,811 | 3,527 | 5,259 | 1,319 | 919 |
| 2. Deductible VAT |
|
|
61,190 | 37,138 | 44,810 | 44,468 | 34,149 |
| 3. Taxes and the State Receivables |
|
|
2,536 | 1,837 | 2,833 | 1,290 | 1,376 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | 796 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,426,082 | 11,202,372 | 11,036,181 | 11,018,412 | 10,946,117 |
| I. Long-term receivables |
|
|
15,178 | 15,173 | 15,173 | 25,158 | 26,565 |
| 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 |
|
|
15,178 | 15,173 | 15,173 | 25,158 | 26,565 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
9,612,833 | 9,427,193 | 9,256,670 | 9,206,964 | 9,089,068 |
| 1. Tangible fixed assets |
|
|
9,223,210 | 9,034,694 | 8,870,496 | 8,820,148 | 8,811,058 |
| - Cost |
|
|
10,980,870 | 10,903,250 | 10,862,026 | 10,922,434 | 11,036,820 |
| - Accumulated depreciation |
|
|
-1,757,660 | -1,868,557 | -1,991,530 | -2,102,286 | -2,225,762 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
389,623 | 392,499 | 386,174 | 386,816 | 278,010 |
| - Cost |
|
|
411,095 | 420,340 | 418,611 | 420,431 | 308,176 |
| - Accumulated depreciation |
|
|
-21,472 | -27,841 | -32,437 | -33,615 | -30,166 |
| III. Real Estate Investments |
|
|
791,682 | 784,082 | 776,396 | 767,667 | 759,460 |
| - Cost |
|
|
983,708 | 983,708 | 983,708 | 983,708 | 983,708 |
| - Accumulated depreciation |
|
|
-192,026 | -199,626 | -207,312 | -216,040 | -224,248 |
| IV. Long-term assets in progress |
|
|
859,842 | 850,994 | 876,386 | 905,082 | 894,339 |
| 1. Costs of long-term production, business in progress |
|
|
46,795 | 47,345 | 36,911 | 48,591 | 49,460 |
| 2. Costs of construction in progress |
|
|
813,047 | 803,649 | 839,476 | 856,491 | 844,878 |
| IV. Long-term financial investments |
|
|
3,130 | 3,130 | 3,130 | 3,130 | 63,070 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
130 | 130 | 130 | 130 | 150 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 62,920 |
| V. Total other long-term assets |
|
|
102,058 | 82,155 | 70,616 | 74,456 | 79,517 |
| 1. Long-term prepaid expenses |
|
|
34,025 | 17,519 | 13,204 | 15,154 | 21,811 |
| 2. Deferred income tax assets |
|
|
67,995 | 64,593 | 57,412 | 59,298 | 57,702 |
| 3. Other long-term assets |
|
|
39 | 44 | | 5 | 5 |
| VI. Goodwills |
|
|
41,359 | 39,644 | 37,809 | 35,954 | 34,098 |
| TOTAL ASSETS |
|
|
15,374,833 | 14,748,740 | 14,386,256 | 14,528,798 | 14,606,806 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
8,636,050 | 7,843,577 | 7,475,688 | 7,507,011 | 7,292,112 |
| I. Current liabilities |
|
|
3,348,846 | 2,524,383 | 2,421,949 | 2,484,584 | 2,395,116 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
959,345 | 658,209 | 698,789 | 691,967 | 617,125 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
184,248 | 98,816 | 92,774 | 79,348 | 83,359 |
| 4. Advances from customers |
|
|
749,582 | 497,008 | 321,659 | 382,390 | 295,519 |
| 5. Taxes and other payables to the State Budget |
|
|
119,458 | 73,374 | 66,612 | 80,107 | 96,965 |
| 6. Payables to employees |
|
|
23,606 | 11,289 | 11,369 | 12,237 | 20,263 |
| 7. Short-term accrued expenses |
|
|
956,523 | 793,587 | 826,974 | 814,507 | 813,208 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
9,022 | 10,104 | 7,151 | 7,779 | 3,103 |
| 11. Other short-term payables |
|
|
288,230 | 323,485 | 338,408 | 358,524 | 409,148 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
58,834 | 58,512 | 58,212 | 57,727 | 56,427 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,287,205 | 5,319,193 | 5,053,740 | 5,022,426 | 4,896,996 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | 3,571 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
44,927 | 44,968 | 10,030 | 14,837 | 14,681 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
5,163,836 | 5,202,432 | 4,970,439 | 4,935,898 | 4,808,920 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
71,790 | 69,824 | 68,841 | 69,824 | 69,824 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
103 | 103 | 103 | | |
| 11. Long-term unrealized revenue |
|
|
6,548 | 1,866 | 4,326 | 1,866 | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
6,738,783 | 6,905,163 | 6,910,567 | 7,021,787 | 7,314,694 |
| I. ShareHolder's equity |
|
|
6,738,783 | 6,905,163 | 6,910,567 | 7,021,787 | 7,314,694 |
| 1. Owner's investment capital |
|
|
2,446,059 | 2,446,059 | 2,446,059 | 3,057,568 | 3,057,568 |
| 2. Share capital surplus |
|
|
374,868 | 374,868 | 374,868 | 374,868 | 374,868 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
287,862 | 287,862 | 287,862 | 351,073 | 351,073 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-74,165 | -163,791 | -176,096 | -163,791 | -174,718 |
| 8. Investment and development funds |
|
|
17,595 | 17,595 | 17,595 | 17,595 | 17,595 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,490,970 | 2,643,252 | 2,678,604 | 2,088,301 | 2,377,056 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,369,879 | 2,340,518 | 2,340,644 | 1,665,749 | 1,665,553 |
| - Profit after tax undistributed this period |
|
|
1,121,091 | 302,733 | 337,960 | 422,552 | 711,503 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,195,593 | 1,299,318 | 1,281,675 | 1,296,173 | 1,311,252 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
15,374,833 | 14,748,740 | 14,386,256 | 14,528,798 | 14,606,806 |
There is no report.
|
|