|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,446,694 | 11,966,764 | 11,964,282 | 13,717,486 | 13,960,194 |
| I. Cash and cash equivalents |
|
|
2,943,755 | 2,748,730 | 3,398,317 | 4,506,199 | 4,671,331 |
| 1. Cash |
|
|
1,682,372 | 1,521,963 | 1,901,786 | 2,445,017 | 2,758,531 |
| 2. Cash equivalents |
|
|
1,261,383 | 1,226,766 | 1,496,532 | 2,061,182 | 1,912,799 |
| II. Short-term financial investments |
|
|
5,246,211 | 5,299,290 | 4,343,065 | 4,741,419 | 4,996,171 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,246,211 | 5,299,290 | 4,343,065 | 4,741,419 | 4,996,171 |
| III. Short-term receivables |
|
|
3,062,560 | 2,733,472 | 2,986,168 | 3,229,868 | 3,074,572 |
| 1. Short-term receivables of customers |
|
|
1,869,451 | 1,502,905 | 1,693,560 | 1,886,179 | 1,704,801 |
| 2. Prepayments to suppliers |
|
|
635,575 | 723,856 | 729,612 | 734,106 | 751,127 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
32,561 | 64,324 | 66,670 | 135,872 | 131,330 |
| 6. Other short-term receivables |
|
|
893,017 | 790,054 | 846,353 | 825,839 | 849,080 |
| 7. Provision for doubtful short-term receivables |
|
|
-368,044 | -347,667 | -350,026 | -352,128 | -361,765 |
| IV. Inventories |
|
|
555,431 | 495,172 | 517,222 | 503,314 | 475,375 |
| 1. Inventories |
|
|
761,330 | 699,626 | 721,676 | 707,768 | 679,829 |
| 2. Provision for decline in value of inventories |
|
|
-205,900 | -204,454 | -204,454 | -204,454 | -204,454 |
| V. Other current assets |
|
|
638,737 | 690,100 | 719,509 | 736,685 | 742,744 |
| 1. Short-term prepaid expenses |
|
|
83,693 | 93,001 | 104,521 | 105,404 | 88,466 |
| 2. Deductible VAT |
|
|
406,734 | 436,529 | 469,076 | 488,272 | 510,169 |
| 3. Taxes and the State Receivables |
|
|
148,310 | 160,570 | 145,912 | 143,009 | 144,109 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,133,415 | 15,541,098 | 15,854,051 | 15,659,819 | 15,557,814 |
| I. Long-term receivables |
|
|
1,150,080 | 1,110,974 | 1,177,675 | 1,121,815 | 1,126,894 |
| 1. Long-term customer's receivables |
|
|
102,843 | 102,843 | 102,843 | 100,290 | 100,290 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
902,572 | 870,611 | 897,677 | 813,050 | 794,028 |
| 5. Other long-term receivables |
|
|
144,701 | 137,556 | 177,191 | 208,475 | 232,576 |
| 6. Provision for doubtful long-term receivables |
|
|
-37 | -37 | -37 | | |
| II. Fixed assets |
|
|
9,282,390 | 9,017,403 | 8,979,602 | 8,927,435 | 8,811,568 |
| 1. Tangible fixed assets |
|
|
8,558,084 | 8,296,695 | 8,264,035 | 8,218,299 | 8,108,321 |
| - Cost |
|
|
31,777,680 | 31,225,923 | 31,482,911 | 30,565,812 | 29,566,745 |
| - Accumulated depreciation |
|
|
-23,219,596 | -22,929,227 | -23,218,877 | -22,347,513 | -21,458,424 |
| 2. Fixed assets of financial leasing |
|
|
48,873 | 48,144 | 47,416 | 46,687 | 45,958 |
| - Cost |
|
|
58,290 | 58,290 | 58,290 | 58,290 | 58,290 |
| - Accumulated depreciation |
|
|
-9,418 | -10,146 | -10,875 | -11,603 | -12,332 |
| 3. Intangible fixed assets |
|
|
675,434 | 672,563 | 668,152 | 662,449 | 657,288 |
| - Cost |
|
|
926,471 | 929,988 | 930,057 | 930,658 | 931,717 |
| - Accumulated depreciation |
|
|
-251,037 | -257,425 | -261,905 | -268,208 | -274,429 |
| III. Real Estate Investments |
|
|
466,243 | 456,095 | 445,948 | 436,630 | 427,209 |
| - Cost |
|
|
799,764 | 799,764 | 799,764 | 800,629 | 801,561 |
| - Accumulated depreciation |
|
|
-333,521 | -343,668 | -353,816 | -363,999 | -374,351 |
| IV. Long-term assets in progress |
|
|
1,683,749 | 2,494,327 | 2,741,088 | 2,701,227 | 2,803,266 |
| 1. Costs of long-term production, business in progress |
|
|
38,767 | 38,938 | 38,999 | 39,068 | 39,115 |
| 2. Costs of construction in progress |
|
|
1,644,982 | 2,455,389 | 2,702,090 | 2,662,158 | 2,764,151 |
| IV. Long-term financial investments |
|
|
1,984,529 | 2,022,913 | 2,083,060 | 2,079,142 | 2,022,453 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,596,482 | 1,635,425 | 1,695,527 | 1,691,754 | 1,651,761 |
| 3. Other investments in equity instruments |
|
|
411,863 | 411,418 | 411,518 | 411,518 | 395,343 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-24,016 | -24,130 | -23,985 | -24,130 | -24,651 |
| 5. Investments holding until maturity |
|
|
200 | 200 | | | |
| V. Total other long-term assets |
|
|
566,423 | 439,386 | 426,677 | 393,570 | 366,424 |
| 1. Long-term prepaid expenses |
|
|
536,299 | 409,631 | 397,412 | 364,104 | 336,955 |
| 2. Deferred income tax assets |
|
|
30,069 | 29,602 | 29,266 | 29,466 | 29,469 |
| 3. Other long-term assets |
|
|
55 | 154 | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
27,580,109 | 27,507,862 | 27,818,334 | 29,377,305 | 29,518,008 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
12,526,340 | 12,148,404 | 12,099,389 | 12,977,963 | 12,547,138 |
| I. Current liabilities |
|
|
7,829,660 | 7,379,027 | 7,363,487 | 8,260,872 | 7,809,037 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,587,818 | 1,478,116 | 1,504,181 | 1,515,750 | 1,480,735 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,224,240 | 1,175,314 | 1,239,187 | 1,467,986 | 1,270,399 |
| 4. Advances from customers |
|
|
73,726 | 41,345 | 84,460 | 213,727 | 74,311 |
| 5. Taxes and other payables to the State Budget |
|
|
391,059 | 295,125 | 246,876 | 332,037 | 501,215 |
| 6. Payables to employees |
|
|
460,191 | 583,167 | 329,312 | 447,844 | 557,883 |
| 7. Short-term accrued expenses |
|
|
2,285,205 | 2,240,439 | 2,306,304 | 2,406,674 | 2,415,748 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
27,934 | 19,595 | 20,943 | 23,383 | 28,048 |
| 11. Other short-term payables |
|
|
1,612,501 | 1,401,608 | 1,540,392 | 1,573,254 | 1,271,053 |
| 12. Provision for short term payables |
|
|
1,462 | 17,480 | 3,989 | 3,100 | 2,830 |
| 13. Bonus and welfare fund |
|
|
165,525 | 126,837 | 87,845 | 277,117 | 206,814 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
4,696,680 | 4,769,377 | 4,735,902 | 4,717,091 | 4,738,101 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
14,739 | 14,739 | 14,311 | 14,311 | 14,311 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
2,406,070 | 2,406,966 | 2,406,927 | 2,404,632 | 2,413,850 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,728,206 | 1,810,366 | 1,778,980 | 1,768,354 | 1,782,095 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
503,767 | 492,241 | 492,487 | 488,063 | 483,115 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
43,898 | 45,065 | 43,197 | 41,731 | 44,730 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
15,053,769 | 15,359,458 | 15,718,944 | 16,399,342 | 16,970,871 |
| I. ShareHolder's equity |
|
|
15,053,769 | 15,359,458 | 15,718,944 | 16,399,342 | 16,970,871 |
| 1. Owner's investment capital |
|
|
12,005,880 | 12,005,880 | 12,005,880 | 12,005,880 | 12,005,880 |
| 2. Share capital surplus |
|
|
10,945 | 10,945 | 10,945 | 10,945 | 745 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
82,964 | 82,964 | 82,964 | 72,458 | 72,458 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-3,190,408 | -3,190,408 | -3,190,408 | -3,203,638 | -3,203,638 |
| 7. Differences upon foreign exchange rate |
|
|
41,365 | 40,797 | 51,608 | 70,464 | 53,376 |
| 8. Investment and development funds |
|
|
2,086,696 | 2,086,664 | 2,086,162 | 2,828,799 | 2,646,069 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
92 | 92 | 92 | 92 | 92 |
| 11. After tax undistributed profit |
|
|
-481,507 | -246,884 | 60,255 | -132,789 | 585,596 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,369,398 | -1,398,914 | -282,207 | -1,328,995 | -1,152,462 |
| - Profit after tax undistributed this period |
|
|
887,890 | 1,152,030 | 342,462 | 1,196,206 | 1,738,058 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
4,497,742 | 4,569,408 | 4,611,446 | 4,747,130 | 4,810,292 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
27,580,109 | 27,507,862 | 27,818,334 | 29,377,305 | 29,518,008 |
There is no report.
|
|