|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,845,022 | 7,156,771 | 8,495,635 | 8,081,638 | 8,065,745 |
 | I. Cash and cash equivalents |
|
|
2,111,875 | 1,563,353 | 1,998,689 | 2,094,636 | 2,177,416 |
 | 1. Cash |
|
|
472,110 | 631,318 | 651,094 | 549,961 | 734,671 |
 | 2. Cash equivalents |
|
|
1,639,765 | 932,035 | 1,347,595 | 1,544,676 | 1,442,745 |
 | II. Short-term financial investments |
|
|
769,177 | 1,159,828 | 1,331,586 | 1,035,059 | 1,119,239 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
769,177 | 1,159,828 | 1,331,586 | 1,035,059 | 1,119,239 |
 | III. Short-term receivables |
|
|
2,802,529 | 3,052,433 | 3,551,017 | 3,440,050 | 3,090,261 |
 | 1. Short-term receivables of customers |
|
|
1,928,827 | 2,019,233 | 2,219,487 | 2,190,979 | 2,003,724 |
 | 2. Prepayments to suppliers |
|
|
217,729 | 285,833 | 398,040 | 318,695 | 446,042 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | 26,901 | 14,500 | 9,187 |
 | 5. Receivables on short-term loans |
|
|
288,724 | 278,724 | 413,724 | 409,874 | 309,543 |
 | 6. Other short-term receivables |
|
|
379,643 | 481,014 | 505,323 | 518,402 | 416,824 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,396 | -12,371 | -12,458 | -12,400 | -95,060 |
 | IV. Inventories |
|
|
921,077 | 1,113,062 | 1,528,607 | 1,429,695 | 1,588,459 |
 | 1. Inventories |
|
|
921,783 | 1,113,614 | 1,528,739 | 1,429,827 | 1,588,591 |
 | 2. Provision for decline in value of inventories |
|
|
-706 | -552 | -132 | -132 | -132 |
 | V. Other current assets |
|
|
240,366 | 268,095 | 85,735 | 82,197 | 90,370 |
 | 1. Short-term prepaid expenses |
|
|
12,613 | 14,000 | 19,863 | 15,377 | 17,693 |
 | 2. Deductible VAT |
|
|
226,424 | 251,996 | 64,381 | 65,554 | 71,469 |
 | 3. Taxes and the State Receivables |
|
|
1,330 | 2,099 | 1,491 | 1,267 | 1,209 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,379,881 | 13,257,783 | 13,162,075 | 12,939,751 | 12,889,184 |
 | I. Long-term receivables |
|
|
14,779 | 20,919 | 27,508 | 27,508 | 32,830 |
 | 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 |
|
|
14,779 | 20,919 | 27,508 | 27,508 | 32,830 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
10,744,897 | 10,588,556 | 10,464,344 | 10,258,568 | 10,134,619 |
 | 1. Tangible fixed assets |
|
|
9,503,811 | 9,363,866 | 9,255,612 | 9,065,117 | 8,958,740 |
 | - Cost |
|
|
12,403,097 | 12,439,675 | 12,510,657 | 12,534,660 | 12,602,575 |
 | - Accumulated depreciation |
|
|
-2,899,286 | -3,075,810 | -3,255,045 | -3,469,543 | -3,643,835 |
 | 2. Fixed assets of financial leasing |
|
|
4,905 | 4,725 | 4,546 | 4,366 | |
 | - Cost |
|
|
5,791 | 5,791 | 5,791 | 5,791 | |
 | - Accumulated depreciation |
|
|
-886 | -1,066 | -1,246 | -1,425 | |
 | 3. Intangible fixed assets |
|
|
1,236,181 | 1,219,965 | 1,204,186 | 1,189,085 | 1,175,880 |
 | - Cost |
|
|
1,382,966 | 1,382,369 | 1,382,480 | 1,383,299 | 1,383,299 |
 | - Accumulated depreciation |
|
|
-146,785 | -162,404 | -178,294 | -194,214 | -207,420 |
 | III. Real Estate Investments |
|
|
145,675 | 131,415 | 126,757 | 122,088 | 112,103 |
 | - Cost |
|
|
558,088 | 544,807 | 544,807 | 544,807 | 536,747 |
 | - Accumulated depreciation |
|
|
-412,413 | -413,392 | -418,050 | -422,719 | -424,644 |
 | IV. Long-term assets in progress |
|
|
106,504 | 140,105 | 324,579 | 345,165 | 372,572 |
 | 1. Costs of long-term production, business in progress |
|
|
| | 190,903 | 192,928 | 202,549 |
 | 2. Costs of construction in progress |
|
|
106,504 | 140,105 | 133,677 | 152,237 | 170,023 |
 | IV. Long-term financial investments |
|
|
1,606,570 | 1,655,674 | 1,669,375 | 1,656,397 | 1,708,564 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,605,354 | 1,654,458 | 1,668,159 | 1,655,181 | 1,707,348 |
 | 3. Other investments in equity instruments |
|
|
4,822 | 4,822 | 4,822 | 4,822 | 4,822 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,606 | -3,606 | -3,606 | -3,606 | -3,606 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
545,114 | 513,546 | 350,716 | 340,003 | 347,248 |
 | 1. Long-term prepaid expenses |
|
|
508,662 | 477,546 | 293,212 | 284,305 | 290,986 |
 | 2. Deferred income tax assets |
|
|
34,253 | 33,768 | 31,494 | 29,624 | 30,292 |
 | 3. Other long-term assets |
|
|
2,199 | 2,232 | 26,010 | 26,074 | 25,969 |
 | VI. Goodwills |
|
|
216,342 | 207,568 | 198,795 | 190,021 | 181,248 |
 | TOTAL ASSETS |
|
|
20,224,904 | 20,414,554 | 21,657,709 | 21,021,389 | 20,954,929 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
12,957,497 | 13,059,873 | 14,260,973 | 13,394,646 | 13,255,290 |
 | I. Current liabilities |
|
|
4,708,675 | 5,014,130 | 6,088,684 | 5,254,624 | 5,061,811 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,838,478 | 3,131,562 | 3,530,626 | 3,332,473 | 2,950,284 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,048,905 | 876,312 | 1,144,046 | 941,185 | 1,109,812 |
 | 4. Advances from customers |
|
|
137,432 | 235,767 | 310,540 | 293,890 | 294,442 |
 | 5. Taxes and other payables to the State Budget |
|
|
133,637 | 138,345 | 659,412 | 216,443 | 231,839 |
 | 6. Payables to employees |
|
|
60,057 | 44,254 | 77,925 | 77,399 | 98,962 |
 | 7. Short-term accrued expenses |
|
|
191,532 | 266,929 | 103,886 | 138,061 | 84,772 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| 9,925 | | | 851 |
 | 10. Short-term unrealized Revenue |
|
|
5,624 | 5,492 | 5,332 | 6,955 | 6,781 |
 | 11. Other short-term payables |
|
|
95,793 | 119,271 | 65,291 | 58,048 | 107,377 |
 | 12. Provision for short term payables |
|
|
12,524 | 12,362 | 9,075 | 12,967 | 10,031 |
 | 13. Bonus and welfare fund |
|
|
184,693 | 173,912 | 182,551 | 177,204 | 166,660 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,248,821 | 8,045,743 | 8,172,289 | 8,140,022 | 8,193,478 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
10,813 | 10,679 | 11,352 | 11,681 | 12,033 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
7,902,006 | 7,701,117 | 7,822,803 | 7,796,420 | 7,830,630 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
304,988 | 302,075 | 298,851 | 299,021 | 305,206 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
31,014 | 30,947 | 38,475 | 32,092 | 45,129 |
 | 11. Long-term unrealized revenue |
|
|
| 927 | 808 | 808 | 481 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,267,407 | 7,354,681 | 7,396,736 | 7,626,743 | 7,699,639 |
 | I. ShareHolder's equity |
|
|
7,267,407 | 7,354,681 | 7,396,736 | 7,626,743 | 7,699,639 |
 | 1. Owner's investment capital |
|
|
3,109,956 | 3,109,956 | 3,109,956 | 3,109,956 | 3,576,421 |
 | 2. Share capital surplus |
|
|
711,137 | 711,137 | 711,137 | 711,137 | 711,137 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
46,847 | 46,847 | 50,847 | 50,847 | 50,847 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
708 | 708 | 708 | 708 | 708 |
 | 7. Differences upon foreign exchange rate |
|
|
105 | 238 | -4,054 | -3,636 | -3,310 |
 | 8. Investment and development funds |
|
|
292,725 | 292,999 | 287,999 | 298,849 | 298,574 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
65,404 | 65,404 | 65,404 | 65,404 | 65,404 |
 | 11. After tax undistributed profit |
|
|
955,922 | 1,036,075 | 1,075,748 | 1,221,875 | 813,764 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
819,716 | 955,524 | 838,493 | 825,030 | 358,673 |
 | - Profit after tax undistributed this period |
|
|
136,206 | 80,551 | 237,255 | 396,845 | 455,091 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,084,604 | 2,091,318 | 2,098,992 | 2,171,604 | 2,186,095 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
20,224,904 | 20,414,554 | 21,657,709 | 21,021,389 | 20,954,929 |
There is no report.
|
|