|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,198,421 | 4,470,243 | 4,889,700 | 4,838,545 | 6,031,961 |
| I. Cash and cash equivalents |
|
|
1,086,920 | 1,349,751 | 1,236,443 | 1,250,511 | 1,333,593 |
| 1. Cash |
|
|
394,995 | 158,801 | 119,040 | 184,595 | 154,643 |
| 2. Cash equivalents |
|
|
691,925 | 1,190,949 | 1,117,403 | 1,065,916 | 1,178,950 |
| II. Short-term financial investments |
|
|
1,042,694 | 993,639 | 997,036 | 834,054 | 909,712 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,042,694 | 993,639 | 997,036 | 834,054 | 909,712 |
| III. Short-term receivables |
|
|
1,206,683 | 946,915 | 1,501,365 | 1,585,279 | 2,400,623 |
| 1. Short-term receivables of customers |
|
|
587,929 | 515,154 | 529,788 | 570,936 | 843,799 |
| 2. Prepayments to suppliers |
|
|
105,332 | 76,862 | 80,661 | 143,820 | 111,679 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
144,000 | 84,000 | 144,000 | 144,000 | 890,000 |
| 6. Other short-term receivables |
|
|
427,246 | 326,558 | 807,140 | 797,425 | 630,343 |
| 7. Provision for doubtful short-term receivables |
|
|
-57,823 | -55,658 | -60,224 | -70,903 | -75,197 |
| IV. Inventories |
|
|
797,437 | 1,111,530 | 1,092,319 | 1,107,727 | 1,299,385 |
| 1. Inventories |
|
|
797,664 | 1,111,757 | 1,092,546 | 1,107,954 | 1,299,385 |
| 2. Provision for decline in value of inventories |
|
|
-227 | -227 | -227 | -227 | |
| V. Other current assets |
|
|
64,687 | 68,408 | 62,536 | 60,974 | 88,649 |
| 1. Short-term prepaid expenses |
|
|
48,495 | 48,791 | 45,865 | 47,694 | 53,631 |
| 2. Deductible VAT |
|
|
15,513 | 13,702 | 15,587 | 12,755 | 33,866 |
| 3. Taxes and the State Receivables |
|
|
678 | 5,915 | 1,084 | 524 | 1,151 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,534,240 | 12,957,570 | 12,026,939 | 12,059,673 | 11,699,943 |
| I. Long-term receivables |
|
|
984,773 | 1,283,862 | 704,862 | 707,195 | 46,022 |
| 1. Long-term customer's receivables |
|
|
7,871 | 7,871 | 7,871 | 7,871 | 7,871 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
976,902 | 1,275,991 | 696,991 | 699,324 | 38,151 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
8,289,176 | 8,457,444 | 8,029,943 | 7,784,423 | 3,220,848 |
| 1. Tangible fixed assets |
|
|
3,894,750 | 4,094,103 | 3,997,081 | 3,888,729 | 3,106,749 |
| - Cost |
|
|
7,954,714 | 8,161,903 | 8,192,165 | 8,223,015 | 6,375,481 |
| - Accumulated depreciation |
|
|
-4,059,965 | -4,067,800 | -4,195,084 | -4,334,287 | -3,268,732 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
4,394,427 | 4,363,341 | 4,032,862 | 3,895,695 | 114,099 |
| - Cost |
|
|
5,450,856 | 5,456,340 | 5,610,039 | 5,610,039 | 129,381 |
| - Accumulated depreciation |
|
|
-1,056,430 | -1,092,999 | -1,577,177 | -1,714,345 | -15,282 |
| III. Real Estate Investments |
|
|
107,734 | 106,096 | 104,409 | 102,820 | 6,150,721 |
| - Cost |
|
|
158,596 | 158,596 | 158,596 | 158,596 | 8,807,903 |
| - Accumulated depreciation |
|
|
-50,862 | -52,500 | -54,187 | -55,776 | -2,657,181 |
| IV. Long-term assets in progress |
|
|
2,385,997 | 2,393,412 | 2,483,028 | 2,680,566 | 1,322,665 |
| 1. Costs of long-term production, business in progress |
|
|
297,314 | 280,541 | 318,251 | 321,687 | 319,833 |
| 2. Costs of construction in progress |
|
|
2,088,683 | 2,112,871 | 2,164,777 | 2,358,880 | 1,002,832 |
| IV. Long-term financial investments |
|
|
289,966 | 180,342 | 178,243 | 262,257 | 158,284 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
92,499 | 24,524 | 25,283 | 25,283 | 25,196 |
| 3. Other investments in equity instruments |
|
|
119,272 | 119,272 | 119,272 | 119,272 | 119,272 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-21,806 | -3,454 | -6,311 | -6,298 | -6,183 |
| 5. Investments holding until maturity |
|
|
100,000 | 40,000 | 40,000 | 124,000 | 20,000 |
| V. Total other long-term assets |
|
|
476,178 | 468,011 | 473,024 | 472,610 | 755,227 |
| 1. Long-term prepaid expenses |
|
|
443,859 | 435,692 | 439,660 | 438,366 | 613,109 |
| 2. Deferred income tax assets |
|
|
20,652 | 20,652 | 21,697 | 22,249 | 130,103 |
| 3. Other long-term assets |
|
|
11,667 | 11,667 | 11,667 | 11,995 | 12,016 |
| VI. Goodwills |
|
|
417 | 68,404 | 53,430 | 49,802 | 46,174 |
| TOTAL ASSETS |
|
|
16,732,661 | 17,427,813 | 16,916,639 | 16,898,218 | 17,731,904 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,224,937 | 11,151,142 | 10,713,847 | 11,287,373 | 11,527,673 |
| I. Current liabilities |
|
|
2,366,737 | 1,864,557 | 2,031,210 | 2,693,638 | 3,998,516 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
748,242 | 665,915 | 665,070 | 480,870 | 937,781 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
339,487 | 216,766 | 303,575 | 337,253 | 313,782 |
| 4. Advances from customers |
|
|
144,437 | 145,683 | 140,577 | 178,883 | 457,510 |
| 5. Taxes and other payables to the State Budget |
|
|
555,100 | 86,589 | 329,552 | 336,496 | 474,116 |
| 6. Payables to employees |
|
|
40,591 | 22,705 | 20,526 | 31,012 | 42,398 |
| 7. Short-term accrued expenses |
|
|
119,202 | 134,026 | 51,657 | 56,977 | 707,927 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
113,830 | 330,022 | 238,310 | 211,903 | 660,566 |
| 11. Other short-term payables |
|
|
282,300 | 246,461 | 236,966 | 1,021,160 | 323,873 |
| 12. Provision for short term payables |
|
|
6,094 | 1,786 | 2,860 | 2,860 | 50,348 |
| 13. Bonus and welfare fund |
|
|
17,455 | 14,605 | 42,117 | 36,222 | 30,215 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
7,858,199 | 9,286,585 | 8,682,637 | 8,593,735 | 7,529,156 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | 33,012 | 33,012 | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
364,190 | 338,351 | 244,137 | 228,372 | 60,089 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,719,526 | 3,024,378 | 2,994,106 | 2,833,275 | 2,584,728 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
27,102 | 42,223 | 45,360 | 47,413 | 44,651 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
246,907 | 269,907 | 266,907 | 291,907 | 255,507 |
| 11. Long-term unrealized revenue |
|
|
4,500,474 | 5,611,725 | 5,099,115 | 5,159,755 | 4,584,182 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
6,507,724 | 6,276,671 | 6,202,792 | 5,610,845 | 6,204,231 |
| I. ShareHolder's equity |
|
|
6,507,724 | 6,276,671 | 6,202,792 | 5,610,845 | 6,204,231 |
| 1. Owner's investment capital |
|
|
3,299,999 | 3,299,999 | 3,299,999 | 3,299,999 | 3,299,999 |
| 2. Share capital surplus |
|
|
44,477 | 44,477 | 44,477 | 44,477 | 44,477 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
36,232 | 36,232 | 79,072 | 79,072 | 79,072 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-42,361 | -43,500 | -43,501 | -43,501 | -43,501 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
207,187 | 207,187 | 719,053 | 719,053 | 719,053 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,781,453 | 1,549,464 | 821,984 | 322,301 | 872,914 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
255,369 | 1,401,678 | 140,576 | 139,950 | 139,950 |
| - Profit after tax undistributed this period |
|
|
1,526,084 | 147,786 | 681,408 | 182,351 | 732,964 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,180,736 | 1,182,811 | 1,281,708 | 1,189,443 | 1,232,217 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
16,732,661 | 17,427,813 | 16,916,639 | 16,898,218 | 17,731,904 |
There is no report.
|
|