|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,018,178 | 12,347,021 | 12,446,694 | 11,966,764 | 11,964,282 |
| I. Cash and cash equivalents |
|
|
2,154,177 | 2,384,044 | 2,943,755 | 2,748,730 | 3,398,317 |
| 1. Cash |
|
|
1,364,083 | 1,550,886 | 1,682,372 | 1,521,963 | 1,901,786 |
| 2. Cash equivalents |
|
|
790,094 | 833,158 | 1,261,383 | 1,226,766 | 1,496,532 |
| II. Short-term financial investments |
|
|
6,604,770 | 5,780,149 | 5,246,211 | 5,299,290 | 4,343,065 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
6,604,770 | 5,780,149 | 5,246,211 | 5,299,290 | 4,343,065 |
| III. Short-term receivables |
|
|
3,175,185 | 3,021,756 | 3,062,560 | 2,733,472 | 2,986,168 |
| 1. Short-term receivables of customers |
|
|
1,827,985 | 1,879,890 | 1,869,451 | 1,502,905 | 1,693,560 |
| 2. Prepayments to suppliers |
|
|
928,928 | 743,750 | 635,575 | 723,856 | 729,612 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,400 | 32,561 | 32,561 | 64,324 | 66,670 |
| 6. Other short-term receivables |
|
|
885,089 | 788,813 | 893,017 | 790,054 | 846,353 |
| 7. Provision for doubtful short-term receivables |
|
|
-468,217 | -423,259 | -368,044 | -347,667 | -350,026 |
| IV. Inventories |
|
|
514,957 | 543,584 | 555,431 | 495,172 | 517,222 |
| 1. Inventories |
|
|
720,857 | 749,483 | 761,330 | 699,626 | 721,676 |
| 2. Provision for decline in value of inventories |
|
|
-205,900 | -205,900 | -205,900 | -204,454 | -204,454 |
| V. Other current assets |
|
|
569,088 | 617,490 | 638,737 | 690,100 | 719,509 |
| 1. Short-term prepaid expenses |
|
|
103,124 | 95,480 | 83,693 | 93,001 | 104,521 |
| 2. Deductible VAT |
|
|
316,863 | 369,337 | 406,734 | 436,529 | 469,076 |
| 3. Taxes and the State Receivables |
|
|
149,102 | 152,673 | 148,310 | 160,570 | 145,912 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,960,494 | 14,950,012 | 15,133,415 | 15,541,098 | 15,854,051 |
| I. Long-term receivables |
|
|
601,137 | 1,140,515 | 1,150,080 | 1,110,974 | 1,177,675 |
| 1. Long-term customer's receivables |
|
|
90,097 | 102,843 | 102,843 | 102,843 | 102,843 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
155,793 | 899,058 | 902,572 | 870,611 | 897,677 |
| 5. Other long-term receivables |
|
|
355,283 | 138,650 | 144,701 | 137,556 | 177,191 |
| 6. Provision for doubtful long-term receivables |
|
|
-37 | -37 | -37 | -37 | -37 |
| II. Fixed assets |
|
|
9,257,500 | 9,163,052 | 9,282,390 | 9,017,403 | 8,979,602 |
| 1. Tangible fixed assets |
|
|
8,527,094 | 8,438,587 | 8,558,084 | 8,296,695 | 8,264,035 |
| - Cost |
|
|
31,176,493 | 31,380,779 | 31,777,680 | 31,225,923 | 31,482,911 |
| - Accumulated depreciation |
|
|
-22,649,399 | -22,942,192 | -23,219,596 | -22,929,227 | -23,218,877 |
| 2. Fixed assets of financial leasing |
|
|
50,330 | 49,601 | 48,873 | 48,144 | 47,416 |
| - Cost |
|
|
58,290 | 58,290 | 58,290 | 58,290 | 58,290 |
| - Accumulated depreciation |
|
|
-7,960 | -8,689 | -9,418 | -10,146 | -10,875 |
| 3. Intangible fixed assets |
|
|
680,076 | 674,863 | 675,434 | 672,563 | 668,152 |
| - Cost |
|
|
919,122 | 919,719 | 926,471 | 929,988 | 930,057 |
| - Accumulated depreciation |
|
|
-239,047 | -244,856 | -251,037 | -257,425 | -261,905 |
| III. Real Estate Investments |
|
|
484,103 | 475,485 | 466,243 | 456,095 | 445,948 |
| - Cost |
|
|
796,258 | 798,872 | 799,764 | 799,764 | 799,764 |
| - Accumulated depreciation |
|
|
-312,156 | -323,387 | -333,521 | -343,668 | -353,816 |
| IV. Long-term assets in progress |
|
|
1,080,510 | 1,657,424 | 1,683,749 | 2,494,327 | 2,741,088 |
| 1. Costs of long-term production, business in progress |
|
|
38,767 | 38,767 | 38,767 | 38,938 | 38,999 |
| 2. Costs of construction in progress |
|
|
1,041,743 | 1,618,657 | 1,644,982 | 2,455,389 | 2,702,090 |
| IV. Long-term financial investments |
|
|
1,959,232 | 1,931,201 | 1,984,529 | 2,022,913 | 2,083,060 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,562,722 | 1,533,461 | 1,596,482 | 1,635,425 | 1,695,527 |
| 3. Other investments in equity instruments |
|
|
420,851 | 419,056 | 411,863 | 411,418 | 411,518 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-24,342 | -24,016 | -24,016 | -24,130 | -23,985 |
| 5. Investments holding until maturity |
|
|
| 2,700 | 200 | 200 | |
| V. Total other long-term assets |
|
|
578,013 | 582,335 | 566,423 | 439,386 | 426,677 |
| 1. Long-term prepaid expenses |
|
|
547,991 | 551,937 | 536,299 | 409,631 | 397,412 |
| 2. Deferred income tax assets |
|
|
29,966 | 30,343 | 30,069 | 29,602 | 29,266 |
| 3. Other long-term assets |
|
|
55 | 55 | 55 | 154 | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
26,978,672 | 27,297,033 | 27,580,109 | 27,507,862 | 27,818,334 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
12,506,490 | 12,584,692 | 12,526,340 | 12,148,404 | 12,099,389 |
| I. Current liabilities |
|
|
7,877,199 | 7,951,621 | 7,829,660 | 7,379,027 | 7,363,487 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,788,941 | 1,714,548 | 1,587,818 | 1,478,116 | 1,504,181 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,195,669 | 1,255,063 | 1,224,240 | 1,175,314 | 1,239,187 |
| 4. Advances from customers |
|
|
86,913 | 65,551 | 73,726 | 41,345 | 84,460 |
| 5. Taxes and other payables to the State Budget |
|
|
223,952 | 322,718 | 391,059 | 295,125 | 246,876 |
| 6. Payables to employees |
|
|
308,450 | 355,802 | 460,191 | 583,167 | 329,312 |
| 7. Short-term accrued expenses |
|
|
2,272,434 | 2,228,958 | 2,285,205 | 2,240,439 | 2,306,304 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
28,710 | 21,546 | 27,934 | 19,595 | 20,943 |
| 11. Other short-term payables |
|
|
1,753,430 | 1,776,075 | 1,612,501 | 1,401,608 | 1,540,392 |
| 12. Provision for short term payables |
|
|
129,164 | 1,591 | 1,462 | 17,480 | 3,989 |
| 13. Bonus and welfare fund |
|
|
89,535 | 209,768 | 165,525 | 126,837 | 87,845 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
4,629,291 | 4,633,071 | 4,696,680 | 4,769,377 | 4,735,902 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
14,739 | 14,739 | 14,739 | 14,739 | 14,311 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
2,412,831 | 2,400,927 | 2,406,070 | 2,406,966 | 2,406,927 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,666,839 | 1,670,825 | 1,728,206 | 1,810,366 | 1,778,980 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
494,880 | 507,614 | 503,767 | 492,241 | 492,487 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
40,001 | 38,967 | 43,898 | 45,065 | 43,197 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
14,472,182 | 14,712,341 | 15,053,769 | 15,359,458 | 15,718,944 |
| I. ShareHolder's equity |
|
|
14,472,182 | 14,712,341 | 15,053,769 | 15,359,458 | 15,718,944 |
| 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 | 10,945 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
89,941 | 89,941 | 82,964 | 82,964 | 82,964 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-3,251,787 | -3,190,408 | -3,190,408 | -3,190,408 | -3,190,408 |
| 7. Differences upon foreign exchange rate |
|
|
9,777 | 17,560 | 41,365 | 40,797 | 51,608 |
| 8. Investment and development funds |
|
|
1,586,289 | 2,079,719 | 2,086,696 | 2,086,664 | 2,086,162 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
92 | 92 | 92 | 92 | 92 |
| 11. After tax undistributed profit |
|
|
-393,632 | -704,418 | -481,507 | -246,884 | 60,255 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-653,207 | -1,324,730 | -1,369,398 | -1,398,914 | -282,207 |
| - Profit after tax undistributed this period |
|
|
259,576 | 620,312 | 887,890 | 1,152,030 | 342,462 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
4,414,677 | 4,403,029 | 4,497,742 | 4,569,408 | 4,611,446 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
26,978,672 | 27,297,033 | 27,580,109 | 27,507,862 | 27,818,334 |
There is no report.
|
|