|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,181,497 | 2,851,208 | 2,918,120 | 8,953,648 | 10,780,809 |
| I. Cash and cash equivalents |
|
|
953,430 | 978,643 | 1,037,973 | 1,582,070 | 1,737,851 |
| 1. Cash |
|
|
936,428 | 972,452 | 1,037,973 | 1,455,360 | 1,590,911 |
| 2. Cash equivalents |
|
|
17,002 | 6,191 | | 126,710 | 146,939 |
| II. Short-term financial investments |
|
|
596,530 | 190,210 | 204,227 | 741,208 | 692,331 |
| 1. Trading securities |
|
|
359,320 | | | 27,452 | 28,275 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | -15,222 | -15,756 |
| 3. Investments holding until maturity |
|
|
237,210 | 190,210 | 204,227 | 728,978 | 679,812 |
| III. Short-term receivables |
|
|
1,481,893 | 1,564,544 | 1,524,435 | 3,490,345 | 5,647,970 |
| 1. Short-term receivables of customers |
|
|
445,168 | 485,739 | 500,476 | 1,255,641 | 1,474,683 |
| 2. Prepayments to suppliers |
|
|
56,864 | 74,377 | 79,514 | 351,711 | 875,591 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
15,299 | 15,299 | 15,299 | 17,799 | 22,799 |
| 6. Other short-term receivables |
|
|
1,101,652 | 1,140,089 | 1,075,332 | 2,014,264 | 3,425,999 |
| 7. Provision for doubtful short-term receivables |
|
|
-137,089 | -150,959 | -146,186 | -149,071 | -151,101 |
| IV. Inventories |
|
|
80,084 | 57,490 | 95,935 | 2,948,067 | 2,521,173 |
| 1. Inventories |
|
|
80,084 | 57,490 | 95,935 | 2,950,545 | 2,523,631 |
| 2. Provision for decline in value of inventories |
|
|
| | | -2,478 | -2,457 |
| V. Other current assets |
|
|
69,560 | 60,320 | 55,551 | 191,958 | 181,484 |
| 1. Short-term prepaid expenses |
|
|
3,814 | 3,692 | 2,402 | 40,379 | 47,031 |
| 2. Deductible VAT |
|
|
64,830 | 56,130 | 52,649 | 143,442 | 122,913 |
| 3. Taxes and the State Receivables |
|
|
916 | 498 | 500 | 8,136 | 11,539 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
8,451,154 | 8,748,913 | 8,753,121 | 16,135,735 | 16,118,207 |
| I. Long-term receivables |
|
|
126,747 | 146,732 | 149,892 | 314,760 | 365,748 |
| 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 |
|
|
129,897 | 149,882 | 153,042 | 319,745 | 370,733 |
| 6. Provision for doubtful long-term receivables |
|
|
-3,150 | -3,150 | -3,150 | -4,985 | -4,985 |
| II. Fixed assets |
|
|
5,822,704 | 5,742,132 | 5,669,988 | 7,145,779 | 7,181,683 |
| 1. Tangible fixed assets |
|
|
5,676,446 | 5,598,626 | 5,529,732 | 6,377,595 | 6,406,977 |
| - Cost |
|
|
7,491,880 | 7,485,433 | 7,491,742 | 9,075,202 | 9,214,615 |
| - Accumulated depreciation |
|
|
-1,815,434 | -1,886,808 | -1,962,011 | -2,697,607 | -2,807,638 |
| 2. Fixed assets of financial leasing |
|
|
| | | 39,452 | 37,946 |
| - Cost |
|
|
| | | 41,505 | 41,505 |
| - Accumulated depreciation |
|
|
| | | -2,052 | -3,558 |
| 3. Intangible fixed assets |
|
|
146,258 | 143,506 | 140,256 | 728,732 | 736,759 |
| - Cost |
|
|
197,908 | 197,812 | 197,812 | 825,343 | 842,162 |
| - Accumulated depreciation |
|
|
-51,650 | -54,306 | -57,556 | -96,611 | -105,402 |
| III. Real Estate Investments |
|
|
| | | 1,361,193 | 1,348,498 |
| - Cost |
|
|
| | | 1,709,950 | 1,708,207 |
| - Accumulated depreciation |
|
|
| | | -348,757 | -359,709 |
| IV. Long-term assets in progress |
|
|
930,433 | 886,675 | 901,978 | 2,548,400 | 2,410,599 |
| 1. Costs of long-term production, business in progress |
|
|
610,782 | 555,473 | 568,841 | 550,833 | 539,944 |
| 2. Costs of construction in progress |
|
|
319,651 | 331,202 | 333,138 | 1,997,567 | 1,870,655 |
| IV. Long-term financial investments |
|
|
348,812 | 747,784 | 764,704 | 1,027,469 | 1,074,303 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
337,400 | 723,984 | 740,904 | 977,027 | 1,020,788 |
| 3. Other investments in equity instruments |
|
|
23,800 | 23,800 | 23,800 | 48,432 | 50,932 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-12,388 | | | -489 | -517 |
| 5. Investments holding until maturity |
|
|
| | | 2,500 | 3,100 |
| V. Total other long-term assets |
|
|
1,124,352 | 1,130,918 | 1,174,356 | 1,285,890 | 1,321,332 |
| 1. Long-term prepaid expenses |
|
|
1,124,352 | 1,130,918 | 1,174,356 | 1,262,042 | 1,285,603 |
| 2. Deferred income tax assets |
|
|
| | | 23,848 | 35,729 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
98,104 | 94,671 | 92,203 | 2,452,243 | 2,416,044 |
| TOTAL ASSETS |
|
|
11,632,651 | 11,600,121 | 11,671,241 | 25,089,382 | 26,899,016 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
7,764,692 | 7,725,915 | 7,784,165 | 13,867,346 | 15,646,922 |
| I. Current liabilities |
|
|
2,678,066 | 2,221,327 | 2,323,260 | 6,614,611 | 8,287,265 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
273,014 | 303,396 | 319,695 | 3,115,572 | 3,303,134 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
429,177 | 392,667 | 431,646 | 815,883 | 882,871 |
| 4. Advances from customers |
|
|
204,724 | 107,124 | 116,236 | 343,935 | 377,059 |
| 5. Taxes and other payables to the State Budget |
|
|
109,615 | 146,481 | 133,656 | 139,829 | 164,420 |
| 6. Payables to employees |
|
|
37,107 | 16,663 | 23,085 | 124,589 | 167,286 |
| 7. Short-term accrued expenses |
|
|
72,171 | 77,935 | 96,013 | 141,037 | 163,787 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,229 | 1,047 | 1,770 | 17,241 | 29,677 |
| 11. Other short-term payables |
|
|
1,524,231 | 1,140,694 | 1,157,984 | 1,849,185 | 3,111,712 |
| 12. Provision for short term payables |
|
|
3,994 | 12,519 | 20,372 | 31,462 | 50,655 |
| 13. Bonus and welfare fund |
|
|
22,803 | 22,803 | 22,803 | 35,878 | 36,664 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,086,626 | 5,504,588 | 5,460,904 | 7,252,735 | 7,359,657 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | 157 | 1,536 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
486,442 | 979,396 | 1,003,907 | 1,301,174 | 1,671,884 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
4,561,127 | 4,484,601 | 4,417,653 | 5,186,738 | 4,947,274 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | 607,755 | 602,771 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
38,461 | 38,461 | 38,461 | 103,436 | 77,516 |
| 11. Long-term unrealized revenue |
|
|
596 | 2,130 | 884 | 53,474 | 58,675 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,867,959 | 3,874,206 | 3,887,077 | 11,222,036 | 11,252,094 |
| I. ShareHolder's equity |
|
|
3,867,959 | 3,874,206 | 3,887,077 | 11,222,036 | 11,252,094 |
| 1. Owner's investment capital |
|
|
3,486,320 | 3,486,320 | 3,486,320 | 8,925,120 | 8,925,120 |
| 2. Share capital surplus |
|
|
84,146 | 84,082 | 84,082 | -852,805 | -852,810 |
| 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 |
|
|
125,327 | 125,327 | 125,327 | 125,327 | 125,327 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
186,964 | 193,223 | 206,070 | 215,254 | 236,037 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
47,936 | 192,294 | 192,422 | 192,796 | 194,331 |
| - Profit after tax undistributed this period |
|
|
139,028 | 928 | 13,648 | 22,457 | 41,706 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
-14,798 | -14,746 | -14,722 | 2,809,141 | 2,818,420 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
11,632,651 | 11,600,121 | 11,671,241 | 25,089,382 | 26,899,016 |
There is no report.
|
|