|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,046,536 | 8,932,282 | 9,367,077 | 9,522,301 | 9,985,294 |
| I. Cash and cash equivalents |
|
|
1,395,513 | 1,620,220 | 2,085,304 | 3,022,796 | 3,319,609 |
| 1. Cash |
|
|
576,613 | 158,320 | 330,019 | 288,383 | 360,230 |
| 2. Cash equivalents |
|
|
818,900 | 1,461,900 | 1,755,285 | 2,734,413 | 2,959,380 |
| II. Short-term financial investments |
|
|
1,310,184 | 1,410,158 | 1,436,290 | 1,132,367 | 1,259,688 |
| 1. Trading securities |
|
|
736,000 | 933,062 | 1,047,289 | 719,448 | 893,816 |
| 2. Provision for diminution in value of trading securities |
|
|
-855 | -1,003 | -918 | -823 | -770 |
| 3. Investments holding until maturity |
|
|
575,040 | 478,100 | 389,920 | 413,742 | 366,642 |
| III. Short-term receivables |
|
|
4,697,121 | 4,291,447 | 4,296,703 | 3,777,035 | 3,760,845 |
| 1. Short-term receivables of customers |
|
|
3,442,556 | 3,444,033 | 3,271,975 | 3,381,950 | 3,038,395 |
| 2. Prepayments to suppliers |
|
|
427,260 | 284,164 | 283,106 | 184,191 | 208,971 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
398,812 | 305,947 | 504,585 | 250,774 | 334,218 |
| 5. Receivables on short-term loans |
|
|
73,850 | 46,875 | 125 | 125 | 100 |
| 6. Other short-term receivables |
|
|
562,059 | 469,379 | 495,255 | 391,647 | 608,172 |
| 7. Provision for doubtful short-term receivables |
|
|
-207,415 | -258,951 | -258,342 | -431,652 | -429,011 |
| IV. Inventories |
|
|
1,412,299 | 1,386,383 | 1,328,063 | 1,353,834 | 1,408,632 |
| 1. Inventories |
|
|
1,432,126 | 1,405,717 | 1,347,379 | 1,408,746 | 1,501,063 |
| 2. Provision for decline in value of inventories |
|
|
-19,826 | -19,334 | -19,316 | -54,912 | -92,431 |
| V. Other current assets |
|
|
231,418 | 224,074 | 220,716 | 236,269 | 236,519 |
| 1. Short-term prepaid expenses |
|
|
24,042 | 15,236 | 22,247 | 19,211 | 29,243 |
| 2. Deductible VAT |
|
|
200,069 | 202,783 | 192,353 | 197,738 | 193,499 |
| 3. Taxes and the State Receivables |
|
|
7,308 | 6,027 | 6,117 | 19,319 | 13,778 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| 28 | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,275,367 | 25,340,004 | 25,222,008 | 25,388,025 | 25,155,475 |
| I. Long-term receivables |
|
|
19,637 | 31,780 | 18,144 | 18,158 | 31,247 |
| 1. Long-term customer's receivables |
|
|
150 | | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
19,487 | 31,780 | 18,144 | 18,158 | 31,247 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
15,604,255 | 15,423,112 | 15,157,966 | 14,916,512 | 14,662,836 |
| 1. Tangible fixed assets |
|
|
15,533,503 | 15,352,469 | 15,088,024 | 14,845,247 | 14,592,456 |
| - Cost |
|
|
22,254,572 | 22,340,413 | 22,346,467 | 22,367,176 | 22,378,350 |
| - Accumulated depreciation |
|
|
-6,721,068 | -6,987,944 | -7,258,443 | -7,521,929 | -7,785,894 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
70,752 | 70,643 | 69,941 | 71,266 | 70,380 |
| - Cost |
|
|
92,101 | 92,767 | 92,848 | 94,993 | 94,993 |
| - Accumulated depreciation |
|
|
-21,349 | -22,124 | -22,907 | -23,727 | -24,614 |
| III. Real Estate Investments |
|
|
1,428,434 | 1,400,084 | 1,373,797 | 1,345,380 | 1,317,055 |
| - Cost |
|
|
2,507,128 | 2,507,128 | 2,509,257 | 2,509,257 | 2,509,257 |
| - Accumulated depreciation |
|
|
-1,078,694 | -1,107,044 | -1,135,461 | -1,163,877 | -1,192,202 |
| IV. Long-term assets in progress |
|
|
594,801 | 766,815 | 965,154 | 1,607,782 | 1,986,254 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
594,801 | 766,815 | 965,154 | 1,607,782 | 1,986,254 |
| IV. Long-term financial investments |
|
|
6,680,466 | 6,783,646 | 6,779,253 | 6,560,456 | 6,234,246 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
6,363,958 | 6,467,137 | 6,462,744 | 6,273,947 | 5,947,738 |
| 3. Other investments in equity instruments |
|
|
286,509 | 286,509 | 286,509 | 286,509 | 286,509 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
30,000 | 30,000 | 30,000 | | |
| V. Total other long-term assets |
|
|
382,023 | 386,416 | 397,145 | 426,786 | 428,485 |
| 1. Long-term prepaid expenses |
|
|
325,086 | 330,720 | 340,949 | 346,996 | 343,108 |
| 2. Deferred income tax assets |
|
|
47,428 | 46,317 | 46,885 | 70,479 | 76,073 |
| 3. Other long-term assets |
|
|
9,509 | 9,380 | 9,311 | 9,311 | 9,304 |
| VI. Goodwills |
|
|
565,750 | 548,150 | 530,550 | 512,951 | 495,351 |
| TOTAL ASSETS |
|
|
34,321,902 | 34,272,285 | 34,589,085 | 34,910,326 | 35,140,769 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
14,524,124 | 14,212,783 | 14,072,391 | 14,140,000 | 14,286,415 |
| I. Current liabilities |
|
|
3,835,177 | 3,942,007 | 4,519,769 | 3,936,140 | 4,013,972 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,160,885 | 1,212,805 | 1,992,512 | 1,232,785 | 1,135,122 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
409,443 | 566,442 | 473,546 | 622,128 | 642,442 |
| 4. Advances from customers |
|
|
865,240 | 819,092 | 826,428 | 705,704 | 697,702 |
| 5. Taxes and other payables to the State Budget |
|
|
221,011 | 293,674 | 311,306 | 199,150 | 111,655 |
| 6. Payables to employees |
|
|
28,380 | 32,516 | 24,546 | 59,634 | 15,700 |
| 7. Short-term accrued expenses |
|
|
514,620 | 507,372 | 590,223 | 631,571 | 546,756 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
13,309 | 5,637 | 5,651 | 2,121 | 16,870 |
| 11. Other short-term payables |
|
|
599,159 | 484,526 | 278,843 | 472,235 | 833,323 |
| 12. Provision for short term payables |
|
|
7,733 | 6,645 | 6,189 | 5,569 | 5,049 |
| 13. Bonus and welfare fund |
|
|
15,398 | 13,298 | 10,524 | 5,241 | 9,354 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,688,946 | 10,270,776 | 9,552,623 | 10,203,860 | 10,272,443 |
| 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 |
|
|
456,917 | 454,239 | 453,581 | 452,023 | 467,732 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
10,000,627 | 9,580,529 | 8,857,891 | 9,510,034 | 9,561,905 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
189,101 | 189,101 | 189,101 | 189,101 | 189,101 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
41,358 | 46,167 | 51,516 | 52,373 | 53,580 |
| 11. Long-term unrealized revenue |
|
|
943 | 739 | 534 | 330 | 125 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
19,797,779 | 20,059,503 | 20,516,694 | 20,770,326 | 20,854,353 |
| I. ShareHolder's equity |
|
|
19,797,779 | 20,059,503 | 20,516,694 | 20,770,326 | 20,854,353 |
| 1. Owner's investment capital |
|
|
3,564,105 | 4,097,143 | 4,097,143 | 4,097,143 | 4,097,143 |
| 2. Share capital surplus |
|
|
1,050,489 | 1,050,489 | 1,050,489 | 1,050,489 | 1,050,489 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-47,622 | -47,622 | -47,622 | -47,622 | -47,622 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
234,679 | 234,679 | 234,679 | 415,591 | 415,591 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
11,075,173 | 11,030,683 | 11,480,523 | 11,803,321 | 11,870,809 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
10,330,091 | 9,796,619 | 9,796,373 | 9,615,460 | 11,390,328 |
| - Profit after tax undistributed this period |
|
|
745,082 | 1,234,064 | 1,684,150 | 2,187,861 | 480,482 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,920,956 | 3,694,131 | 3,701,482 | 3,451,404 | 3,467,943 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
34,321,902 | 34,272,285 | 34,589,085 | 34,910,326 | 35,140,769 |
There is no report.
|
|