|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,525,263 | 7,677,181 | 7,651,864 | 7,507,929 | 8,373,872 |
| I. Cash and cash equivalents |
|
|
1,078,286 | 898,265 | 1,114,100 | 1,149,835 | 2,180,447 |
| 1. Cash |
|
|
322,566 | 343,994 | 433,990 | 551,102 | 1,594,684 |
| 2. Cash equivalents |
|
|
755,720 | 554,271 | 680,110 | 598,733 | 585,763 |
| II. Short-term financial investments |
|
|
2,470,486 | 2,694,141 | 2,460,301 | 2,146,950 | 2,131,895 |
| 1. Trading securities |
|
|
219,326 | 219,326 | 219,326 | 219,326 | 219,326 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | -536 | |
| 3. Investments holding until maturity |
|
|
2,251,160 | 2,474,815 | 2,240,975 | 1,928,160 | 1,912,569 |
| III. Short-term receivables |
|
|
1,956,789 | 1,992,330 | 1,950,698 | 1,883,195 | 1,597,998 |
| 1. Short-term receivables of customers |
|
|
592,731 | 676,803 | 621,809 | 654,862 | 657,610 |
| 2. Prepayments to suppliers |
|
|
1,177,853 | 1,114,898 | 1,156,977 | 1,098,032 | 835,290 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
235,437 | 256,592 | 226,862 | 191,495 | 169,209 |
| 7. Provision for doubtful short-term receivables |
|
|
-49,232 | -55,963 | -54,952 | -61,193 | -64,111 |
| IV. Inventories |
|
|
1,870,966 | 1,927,833 | 1,965,451 | 2,154,975 | 2,252,885 |
| 1. Inventories |
|
|
1,871,099 | 1,927,966 | 1,965,584 | 2,155,109 | 2,253,018 |
| 2. Provision for decline in value of inventories |
|
|
-133 | -133 | -133 | -133 | -133 |
| V. Other current assets |
|
|
148,736 | 164,613 | 161,315 | 172,972 | 210,646 |
| 1. Short-term prepaid expenses |
|
|
5,720 | 10,277 | 5,110 | 5,760 | 56,984 |
| 2. Deductible VAT |
|
|
136,656 | 147,416 | 147,118 | 158,969 | 143,445 |
| 3. Taxes and the State Receivables |
|
|
6,360 | 6,920 | 9,087 | 8,243 | 10,217 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,979,190 | 15,214,967 | 15,232,720 | 15,630,374 | 15,579,417 |
| I. Long-term receivables |
|
|
121,343 | 121,337 | 121,030 | 120,883 | 121,404 |
| 1. Long-term customer's receivables |
|
|
75 | 75 | 75 | 75 | 75 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
127,819 | 127,813 | 127,507 | 127,359 | 127,880 |
| 6. Provision for doubtful long-term receivables |
|
|
-6,551 | -6,551 | -6,551 | -6,551 | -6,551 |
| II. Fixed assets |
|
|
4,773,048 | 4,765,338 | 4,646,357 | 4,933,129 | 4,871,596 |
| 1. Tangible fixed assets |
|
|
4,438,489 | 4,432,087 | 4,315,310 | 4,603,034 | 4,520,397 |
| - Cost |
|
|
9,362,348 | 9,476,817 | 9,469,894 | 9,815,322 | 9,864,689 |
| - Accumulated depreciation |
|
|
-4,923,859 | -5,044,730 | -5,154,584 | -5,212,289 | -5,344,293 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
334,559 | 333,251 | 331,046 | 330,095 | 351,199 |
| - Cost |
|
|
483,812 | 485,103 | 485,502 | 487,300 | 505,770 |
| - Accumulated depreciation |
|
|
-149,252 | -151,852 | -154,456 | -157,205 | -154,571 |
| III. Real Estate Investments |
|
|
3,906,842 | 3,988,471 | 4,100,614 | 4,186,263 | 4,162,887 |
| - Cost |
|
|
6,034,329 | 6,177,744 | 6,349,533 | 6,584,990 | 6,623,794 |
| - Accumulated depreciation |
|
|
-2,127,486 | -2,189,273 | -2,248,919 | -2,398,728 | -2,460,907 |
| IV. Long-term assets in progress |
|
|
4,133,158 | 4,220,927 | 4,253,927 | 4,285,234 | 4,320,116 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
4,133,158 | 4,220,927 | 4,253,927 | 4,285,234 | 4,320,116 |
| IV. Long-term financial investments |
|
|
438,874 | 446,974 | 453,693 | 408,781 | 409,297 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
295,556 | 269,386 | 270,105 | 270,355 | 270,871 |
| 3. Other investments in equity instruments |
|
|
169,948 | 219,948 | 219,948 | 219,948 | 219,948 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-26,630 | -42,360 | -42,360 | -81,522 | -81,522 |
| 5. Investments holding until maturity |
|
|
| | 6,000 | | |
| V. Total other long-term assets |
|
|
1,605,924 | 1,671,920 | 1,657,099 | 1,696,084 | 1,694,118 |
| 1. Long-term prepaid expenses |
|
|
1,547,743 | 1,594,291 | 1,580,879 | 1,622,152 | 1,597,072 |
| 2. Deferred income tax assets |
|
|
58,181 | 77,629 | 76,221 | 73,933 | 97,045 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
22,504,453 | 22,892,149 | 22,884,585 | 23,138,302 | 23,953,289 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
12,747,450 | 12,981,454 | 13,115,734 | 13,043,795 | 13,058,754 |
| I. Current liabilities |
|
|
3,381,726 | 3,945,723 | 4,139,141 | 3,864,271 | 3,785,385 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,000,190 | 1,131,752 | 1,087,078 | 1,348,720 | 1,459,274 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
604,839 | 692,521 | 638,547 | 785,631 | 571,207 |
| 4. Advances from customers |
|
|
577,649 | 558,360 | 397,736 | 261,287 | 290,056 |
| 5. Taxes and other payables to the State Budget |
|
|
106,908 | 223,106 | 269,858 | 140,094 | 148,413 |
| 6. Payables to employees |
|
|
66,429 | 118,668 | 137,994 | 157,463 | 75,421 |
| 7. Short-term accrued expenses |
|
|
136,355 | 152,639 | 168,611 | 167,707 | 175,968 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
287,394 | 274,044 | 311,561 | 199,150 | 290,047 |
| 11. Other short-term payables |
|
|
381,952 | 490,730 | 835,291 | 528,692 | 512,589 |
| 12. Provision for short term payables |
|
|
25,796 | 24,440 | 24,440 | 15,113 | 20,113 |
| 13. Bonus and welfare fund |
|
|
194,215 | 279,464 | 268,026 | 260,413 | 242,297 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,365,724 | 9,035,731 | 8,976,593 | 9,179,524 | 9,273,369 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
635,987 | 645,161 | 701,909 | 730,663 | 773,109 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
312,646 | 312,956 | 330,626 | 328,476 | 341,177 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
3,703,185 | 3,396,721 | 3,296,262 | 3,466,910 | 3,526,585 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,972 | 3,073 | 3,163 | 3,239 | 2,746 |
| 11. Long-term unrealized revenue |
|
|
4,710,933 | 4,677,820 | 4,644,634 | | 4,629,752 |
| 12. Development fund of science and technology |
|
|
| | | 4,650,236 | |
| B. OWNER'S EQUITY |
|
|
9,757,003 | 9,910,694 | 9,768,850 | 10,094,507 | 10,894,535 |
| I. ShareHolder's equity |
|
|
9,757,003 | 9,910,694 | 9,768,850 | 10,094,507 | 10,894,535 |
| 1. Owner's investment capital |
|
|
3,765,000 | 3,765,000 | 3,765,000 | 3,765,000 | 3,765,000 |
| 2. Share capital surplus |
|
|
85,757 | 85,757 | 86,599 | 86,560 | 86,560 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
252,861 | 252,861 | 462,753 | 513,943 | 513,943 |
| 5. Treasury shares |
|
|
-90 | -90 | -90 | -90 | -90 |
| 6. Differences upon asset revaluation |
|
|
-592,863 | -592,863 | -592,863 | -592,863 | -592,863 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
737,419 | 831,810 | 737,249 | 757,593 | 819,398 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
9,662 | 9,662 | 9,662 | 9,662 | 9,662 |
| 11. After tax undistributed profit |
|
|
1,802,281 | 1,864,451 | 1,540,832 | 1,724,135 | 1,868,149 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,659,523 | 1,510,499 | 977,960 | 910,969 | 1,647,373 |
| - Profit after tax undistributed this period |
|
|
142,759 | 353,952 | 562,871 | 813,166 | 220,775 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,696,976 | 3,694,107 | 3,759,709 | 3,830,567 | 4,424,777 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
22,504,453 | 22,892,149 | 22,884,585 | 23,138,302 | 23,953,289 |
There is no report.
|
|