|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,081,638 | 8,065,745 | 8,787,255 | 9,385,567 | 10,589,162 |
 | I. Cash and cash equivalents |
|
|
2,094,636 | 2,177,416 | 2,554,364 | 2,356,952 | 3,668,624 |
 | 1. Cash |
|
|
549,961 | 734,671 | 589,859 | 858,017 | 1,008,149 |
 | 2. Cash equivalents |
|
|
1,544,676 | 1,442,745 | 1,964,505 | 1,498,935 | 2,660,475 |
 | II. Short-term financial investments |
|
|
1,035,059 | 1,119,239 | 1,019,532 | 1,148,730 | 1,050,965 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,035,059 | 1,119,239 | 1,019,532 | 1,148,730 | 1,050,965 |
 | III. Short-term receivables |
|
|
3,440,050 | 3,090,261 | 3,361,536 | 3,477,981 | 3,546,798 |
 | 1. Short-term receivables of customers |
|
|
2,190,979 | 2,003,724 | 1,968,692 | 2,005,185 | 1,997,316 |
 | 2. Prepayments to suppliers |
|
|
318,695 | 446,042 | 789,415 | 714,662 | 736,689 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
14,500 | 9,187 | 3,118 | 13,504 | 7,468 |
 | 5. Receivables on short-term loans |
|
|
409,874 | 309,543 | 309,499 | 308,269 | 307,735 |
 | 6. Other short-term receivables |
|
|
518,402 | 416,824 | 385,872 | 530,884 | 592,007 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,400 | -95,060 | -95,060 | -94,524 | -94,417 |
 | IV. Inventories |
|
|
1,429,695 | 1,588,459 | 1,756,289 | 2,248,111 | 2,177,748 |
 | 1. Inventories |
|
|
1,429,827 | 1,588,591 | 1,756,422 | 2,248,243 | 2,177,873 |
 | 2. Provision for decline in value of inventories |
|
|
-132 | -132 | -132 | -132 | -125 |
 | V. Other current assets |
|
|
82,197 | 90,370 | 95,534 | 153,794 | 145,027 |
 | 1. Short-term prepaid expenses |
|
|
15,377 | 17,693 | 11,207 | 14,374 | 27,544 |
 | 2. Deductible VAT |
|
|
65,554 | 71,469 | 79,527 | 135,159 | 113,960 |
 | 3. Taxes and the State Receivables |
|
|
1,267 | 1,209 | 2,319 | 1,780 | 1,043 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | 2,480 | 2,480 | 2,480 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,939,751 | 12,889,184 | 12,757,215 | 12,929,469 | 12,944,803 |
 | I. Long-term receivables |
|
|
27,508 | 32,830 | 34,147 | 24,666 | 24,676 |
 | 1. Long-term customer's receivables |
|
|
| | | 24,666 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
27,508 | 32,830 | 34,147 | | 24,676 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
10,258,568 | 10,134,619 | 9,947,774 | 9,805,341 | 9,682,760 |
 | 1. Tangible fixed assets |
|
|
9,065,117 | 8,958,740 | 8,789,510 | 8,662,650 | 8,553,496 |
 | - Cost |
|
|
12,534,660 | 12,602,575 | 12,621,820 | 12,677,350 | 12,763,578 |
 | - Accumulated depreciation |
|
|
-3,469,543 | -3,643,835 | -3,832,310 | -4,014,700 | -4,210,082 |
 | 2. Fixed assets of financial leasing |
|
|
4,366 | | | | |
 | - Cost |
|
|
5,791 | | | | |
 | - Accumulated depreciation |
|
|
-1,425 | | | | |
 | 3. Intangible fixed assets |
|
|
1,189,085 | 1,175,880 | 1,158,264 | 1,142,691 | 1,129,263 |
 | - Cost |
|
|
1,383,299 | 1,383,299 | 1,383,449 | 1,383,559 | 1,383,972 |
 | - Accumulated depreciation |
|
|
-194,214 | -207,420 | -225,185 | -240,868 | -254,709 |
 | III. Real Estate Investments |
|
|
122,088 | 112,103 | 107,535 | 103,014 | 98,426 |
 | - Cost |
|
|
544,807 | 536,747 | 536,747 | 536,803 | 536,803 |
 | - Accumulated depreciation |
|
|
-422,719 | -424,644 | -429,211 | -433,789 | -438,377 |
 | IV. Long-term assets in progress |
|
|
345,165 | 372,572 | 434,483 | 735,206 | 827,749 |
 | 1. Costs of long-term production, business in progress |
|
|
192,928 | 202,549 | 202,549 | 202,549 | 202,549 |
 | 2. Costs of construction in progress |
|
|
152,237 | 170,023 | 231,934 | 532,656 | 625,200 |
 | IV. Long-term financial investments |
|
|
1,656,397 | 1,708,564 | 1,693,669 | 1,712,210 | 1,763,598 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,655,181 | 1,707,348 | 1,692,847 | 1,711,388 | 1,762,776 |
 | 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 | -4,000 | -4,000 | -4,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
340,003 | 347,248 | 367,131 | 385,332 | 392,668 |
 | 1. Long-term prepaid expenses |
|
|
284,305 | 290,986 | 310,812 | 328,800 | 336,443 |
 | 2. Deferred income tax assets |
|
|
29,624 | 30,292 | 30,312 | 30,508 | 30,319 |
 | 3. Other long-term assets |
|
|
26,074 | 25,969 | 26,008 | 26,025 | 25,906 |
 | VI. Goodwills |
|
|
190,021 | 181,248 | 172,474 | 163,700 | 154,927 |
 | TOTAL ASSETS |
|
|
21,021,389 | 20,954,929 | 21,544,470 | 22,315,036 | 23,533,965 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,394,646 | 13,255,290 | 13,755,989 | 14,415,824 | 15,183,543 |
 | I. Current liabilities |
|
|
5,254,624 | 5,061,811 | 5,661,952 | 6,575,585 | 7,418,958 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,332,473 | 2,950,284 | 3,387,906 | 3,644,856 | 4,532,584 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
941,185 | 1,109,812 | 888,150 | 1,670,625 | 968,621 |
 | 4. Advances from customers |
|
|
293,890 | 294,442 | 742,527 | 607,553 | 1,244,068 |
 | 5. Taxes and other payables to the State Budget |
|
|
216,443 | 231,839 | 69,328 | 113,505 | 159,978 |
 | 6. Payables to employees |
|
|
77,399 | 98,962 | 55,581 | 85,437 | 79,190 |
 | 7. Short-term accrued expenses |
|
|
138,061 | 84,772 | 150,002 | 97,690 | 143,855 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| 851 | 6,658 | | |
 | 10. Short-term unrealized Revenue |
|
|
6,955 | 6,781 | 10,174 | 8,188 | 8,041 |
 | 11. Other short-term payables |
|
|
58,048 | 107,377 | 180,134 | 127,615 | 68,184 |
 | 12. Provision for short term payables |
|
|
12,967 | 10,031 | 15,285 | 23,907 | 27,819 |
 | 13. Bonus and welfare fund |
|
|
177,204 | 166,660 | 156,206 | 196,209 | 186,619 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,140,022 | 8,193,478 | 8,094,037 | 7,840,239 | 7,764,585 |
 | 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 |
|
|
11,681 | 12,033 | 12,114 | 12,234 | 11,862 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
7,796,420 | 7,830,630 | 7,731,254 | 7,465,383 | 7,380,454 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
299,021 | 305,206 | 303,218 | 314,075 | 311,947 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
32,092 | 45,129 | 47,451 | 48,547 | 60,321 |
 | 11. Long-term unrealized revenue |
|
|
808 | 481 | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,626,743 | 7,699,639 | 7,788,481 | 7,899,212 | 8,350,423 |
 | I. ShareHolder's equity |
|
|
7,626,743 | 7,699,639 | 7,788,481 | 7,899,212 | 8,350,423 |
 | 1. Owner's investment capital |
|
|
3,109,956 | 3,576,421 | 3,576,421 | 3,576,421 | 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 |
|
|
50,847 | 50,847 | 50,847 | 81,215 | 81,215 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
708 | 708 | 708 | 708 | 708 |
 | 7. Differences upon foreign exchange rate |
|
|
-3,636 | -3,310 | -3,160 | -2,463 | -2,192 |
 | 8. Investment and development funds |
|
|
298,849 | 298,574 | 298,672 | 299,823 | 299,823 |
 | 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 |
|
|
1,221,875 | 813,764 | 880,071 | 939,227 | 1,240,692 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
825,030 | 358,673 | 824,790 | 744,860 | 745,454 |
 | - Profit after tax undistributed this period |
|
|
396,845 | 455,091 | 55,280 | 194,368 | 495,238 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,171,604 | 2,186,095 | 2,208,382 | 2,227,740 | 2,377,215 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
21,021,389 | 20,954,929 | 21,544,470 | 22,315,036 | 23,533,965 |
There is no report.
|
|