|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,157,505 | 1,333,153 | 1,384,651 | 1,641,319 | 1,610,448 |
 | I. Cash and cash equivalents |
|
|
331,538 | 397,979 | 449,923 | 510,061 | 417,436 |
 | 1. Cash |
|
|
142,038 | 145,979 | 179,023 | 245,199 | 153,127 |
 | 2. Cash equivalents |
|
|
189,500 | 252,000 | 270,900 | 264,862 | 264,309 |
 | II. Short-term financial investments |
|
|
261,358 | 302,258 | 323,585 | 350,148 | 366,298 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
261,358 | 302,258 | 323,585 | 350,148 | 366,298 |
 | III. Short-term receivables |
|
|
364,981 | 435,504 | 422,112 | 597,625 | 635,549 |
 | 1. Short-term receivables of customers |
|
|
240,161 | 268,404 | 266,212 | 221,311 | 258,439 |
 | 2. Prepayments to suppliers |
|
|
9,606 | 7,696 | 8,270 | 15,339 | 13,240 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
65,270 | 134,472 | 129,930 | 202,008 | 203,200 |
 | 6. Other short-term receivables |
|
|
97,544 | 75,826 | 72,366 | 213,030 | 217,964 |
 | 7. Provision for doubtful short-term receivables |
|
|
-47,600 | -50,894 | -54,665 | -54,063 | -57,294 |
 | IV. Inventories |
|
|
14,189 | 15,866 | 13,291 | 12,041 | 18,075 |
 | 1. Inventories |
|
|
14,189 | 15,866 | 13,291 | 12,041 | 18,075 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
185,439 | 181,546 | 175,739 | 171,444 | 173,091 |
 | 1. Short-term prepaid expenses |
|
|
13,828 | 10,977 | 5,424 | 1,561 | 2,956 |
 | 2. Deductible VAT |
|
|
43,093 | 42,124 | 41,690 | 41,442 | 41,645 |
 | 3. Taxes and the State Receivables |
|
|
128,518 | 128,446 | 128,626 | 128,441 | 128,491 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,221,034 | 4,156,116 | 4,076,097 | 4,078,503 | 4,183,904 |
 | I. Long-term receivables |
|
|
929,831 | 862,916 | 848,117 | 755,837 | 828,313 |
 | 1. Long-term customer's receivables |
|
|
102,843 | 100,290 | 100,290 | 93,600 | 93,600 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
525,850 | 438,140 | 423,340 | 337,101 | 339,090 |
 | 5. Other long-term receivables |
|
|
301,137 | 324,486 | 324,486 | 325,136 | 395,623 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,524,957 | 1,501,853 | 1,479,106 | 1,718,628 | 1,685,919 |
 | 1. Tangible fixed assets |
|
|
1,500,455 | 1,477,735 | 1,455,023 | 1,694,921 | 1,662,457 |
 | - Cost |
|
|
3,594,295 | 3,594,026 | 3,593,993 | 3,807,977 | 3,793,106 |
 | - Accumulated depreciation |
|
|
-2,093,841 | -2,116,291 | -2,138,970 | -2,113,056 | -2,130,650 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
24,502 | 24,119 | 24,083 | 23,707 | 23,462 |
 | - Cost |
|
|
77,056 | 77,056 | 77,412 | 77,412 | 77,485 |
 | - Accumulated depreciation |
|
|
-52,554 | -52,937 | -53,329 | -53,705 | -54,023 |
 | III. Real Estate Investments |
|
|
174,945 | 173,591 | 172,237 | 170,873 | 169,510 |
 | - Cost |
|
|
222,174 | 222,174 | 222,174 | 222,174 | 222,174 |
 | - Accumulated depreciation |
|
|
-47,229 | -48,583 | -49,938 | -51,301 | -52,664 |
 | IV. Long-term assets in progress |
|
|
417,519 | 401,872 | 351,714 | 113,023 | 109,289 |
 | 1. Costs of long-term production, business in progress |
|
|
38,999 | 39,068 | 39,115 | 39,142 | 39,174 |
 | 2. Costs of construction in progress |
|
|
378,520 | 362,804 | 312,599 | 73,881 | 70,115 |
 | IV. Long-term financial investments |
|
|
1,154,805 | 1,198,228 | 1,208,561 | 1,305,949 | 1,367,584 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
823,305 | 866,728 | 877,061 | 974,449 | 1,037,195 |
 | 3. Other investments in equity instruments |
|
|
499,485 | 499,485 | 499,485 | 499,485 | 498,373 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-167,985 | -167,985 | -167,985 | -167,985 | -167,985 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
18,978 | 17,656 | 16,362 | 14,194 | 23,291 |
 | 1. Long-term prepaid expenses |
|
|
5,105 | 3,970 | 2,492 | 1,383 | 11,209 |
 | 2. Deferred income tax assets |
|
|
13,873 | 13,686 | 13,870 | 12,810 | 12,082 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,378,539 | 5,489,269 | 5,460,748 | 5,719,822 | 5,794,353 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,614,677 | 2,670,154 | 2,676,985 | 2,829,320 | 2,851,258 |
 | I. Current liabilities |
|
|
510,238 | 583,588 | 583,075 | 767,576 | 747,267 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
27,993 | 28,317 | 28,309 | 28,417 | 28,648 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
90,429 | 70,989 | 60,590 | 64,866 | 82,626 |
 | 4. Advances from customers |
|
|
7,657 | 4,149 | 3,938 | 3,182 | 10,956 |
 | 5. Taxes and other payables to the State Budget |
|
|
87,443 | 89,619 | 118,065 | 116,180 | 80,127 |
 | 6. Payables to employees |
|
|
43,637 | 65,858 | 67,250 | 110,790 | 46,053 |
 | 7. Short-term accrued expenses |
|
|
33,660 | 54,253 | 30,016 | 14,960 | 16,592 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
196,369 | 226,347 | 241,696 | 403,273 | 420,866 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
23,049 | 44,057 | 33,210 | 25,908 | 61,399 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,104,439 | 2,086,567 | 2,093,910 | 2,061,744 | 2,103,991 |
 | 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 |
|
|
1,782,726 | 1,782,726 | 1,780,759 | 1,780,759 | 1,830,810 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
69,983 | 56,633 | 56,617 | 42,497 | 42,972 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
251,730 | 247,207 | 256,534 | 238,488 | 230,209 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,763,862 | 2,819,115 | 2,783,763 | 2,890,502 | 2,943,094 |
 | I. ShareHolder's equity |
|
|
2,763,862 | 2,819,115 | 2,783,763 | 2,890,502 | 2,943,094 |
 | 1. Owner's investment capital |
|
|
2,162,950 | 2,162,950 | 2,162,950 | 2,162,950 | 2,162,950 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-2,075 | -2,075 | -2,075 | -2,075 | -2,075 |
 | 7. Differences upon foreign exchange rate |
|
|
51,817 | 70,833 | 44,724 | 111,297 | 71,661 |
 | 8. Investment and development funds |
|
|
127,876 | 127,876 | 127,876 | 307,876 | 349,633 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
272,883 | 310,437 | 320,229 | 187,241 | 244,891 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
222,686 | 187,607 | 186,086 | 7,579 | 134,302 |
 | - Profit after tax undistributed this period |
|
|
50,197 | 122,830 | 134,143 | 179,662 | 110,589 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
150,412 | 149,094 | 130,059 | 123,213 | 116,035 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,378,539 | 5,489,269 | 5,460,748 | 5,719,822 | 5,794,353 |
There is no report.
|
|