|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
11,224,842 | 10,604,288 | 10,706,724 | 10,701,636 | 12,661,488 |
| I. Cash and cash equivalents |
|
|
1,206,748 | 1,511,274 | 1,517,737 | 1,335,541 | 1,165,630 |
| 1. Cash |
|
|
415,048 | 602,374 | 484,137 | 519,640 | 617,279 |
| 2. Cash equivalents |
|
|
791,700 | 908,900 | 1,033,600 | 815,901 | 548,351 |
| II. Short-term financial investments |
|
|
1,067,186 | 1,092,700 | 1,456,900 | 2,000,300 | 2,091,724 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,067,186 | 1,092,700 | 1,456,900 | 2,000,300 | 2,091,724 |
| III. Short-term receivables |
|
|
3,110,603 | 2,819,822 | 2,953,757 | 2,789,304 | 3,301,345 |
| 1. Short-term receivables of customers |
|
|
3,295,794 | 3,037,099 | 3,153,357 | 2,904,402 | 3,424,032 |
| 2. Prepayments to suppliers |
|
|
35,012 | 42,011 | 35,659 | 81,369 | 69,727 |
| 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 |
|
|
387,431 | 346,617 | 366,084 | 395,515 | 402,228 |
| 7. Provision for doubtful short-term receivables |
|
|
-607,633 | -605,905 | -601,343 | -591,982 | -594,643 |
| IV. Inventories |
|
|
5,357,034 | 4,655,168 | 4,263,557 | 4,038,728 | 5,425,052 |
| 1. Inventories |
|
|
5,473,914 | 4,767,860 | 4,367,863 | 4,103,220 | 5,508,088 |
| 2. Provision for decline in value of inventories |
|
|
-116,879 | -112,693 | -104,306 | -64,492 | -83,036 |
| V. Other current assets |
|
|
483,271 | 525,323 | 514,772 | 537,763 | 677,738 |
| 1. Short-term prepaid expenses |
|
|
99,758 | 119,998 | 99,232 | 84,798 | 86,817 |
| 2. Deductible VAT |
|
|
349,721 | 372,897 | 386,414 | 414,288 | 537,402 |
| 3. Taxes and the State Receivables |
|
|
33,792 | 32,429 | 29,126 | 38,677 | 53,518 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,058,560 | 12,687,649 | 12,577,905 | 12,467,683 | 12,584,530 |
| I. Long-term receivables |
|
|
62,617 | 62,795 | 62,765 | 62,936 | 65,597 |
| 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 |
|
|
62,617 | 62,795 | 62,765 | 62,936 | 65,597 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,860,935 | 2,796,060 | 2,720,414 | 2,665,193 | 2,615,757 |
| 1. Tangible fixed assets |
|
|
2,033,668 | 1,966,031 | 1,891,846 | 1,835,119 | 1,783,016 |
| - Cost |
|
|
12,273,442 | 12,291,833 | 12,298,428 | 12,312,098 | 12,535,549 |
| - Accumulated depreciation |
|
|
-10,239,774 | -10,325,803 | -10,406,581 | -10,476,979 | -10,752,533 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
827,267 | 830,029 | 828,567 | 830,073 | 832,741 |
| - Cost |
|
|
962,741 | 966,681 | 966,681 | 969,727 | 974,350 |
| - Accumulated depreciation |
|
|
-135,474 | -136,652 | -138,113 | -139,653 | -141,610 |
| III. Real Estate Investments |
|
|
83,571 | 82,412 | 81,253 | 80,095 | 78,938 |
| - Cost |
|
|
192,269 | 192,269 | 192,269 | 192,269 | 192,269 |
| - Accumulated depreciation |
|
|
-108,699 | -109,857 | -111,016 | -112,175 | -113,332 |
| IV. Long-term assets in progress |
|
|
6,403,633 | 6,493,378 | 6,592,117 | 6,680,280 | 6,736,669 |
| 1. Costs of long-term production, business in progress |
|
|
39,559 | 40,765 | 40,765 | 42,858 | 42,858 |
| 2. Costs of construction in progress |
|
|
6,364,075 | 6,452,613 | 6,551,352 | 6,637,421 | 6,693,811 |
| IV. Long-term financial investments |
|
|
3,277,194 | 2,898,062 | 2,779,456 | 2,654,130 | 2,776,274 |
| 1. Investment in subsidiaries |
|
|
34,512 | 34,512 | 34,512 | 34,512 | 34,512 |
| 2. Investments in associated companies, joint ventures |
|
|
2,847,944 | 2,468,900 | 2,350,398 | 2,233,147 | 2,355,291 |
| 3. Other investments in equity instruments |
|
|
457,108 | 457,108 | 457,108 | 456,586 | 456,586 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-62,370 | -62,458 | -62,563 | -70,115 | -70,115 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
370,610 | 354,942 | 341,901 | 325,051 | 311,295 |
| 1. Long-term prepaid expenses |
|
|
366,819 | 352,292 | 339,247 | 322,294 | 308,353 |
| 2. Deferred income tax assets |
|
|
3,791 | 2,650 | 2,654 | 2,757 | 2,942 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
24,283,402 | 23,291,936 | 23,284,629 | 23,169,319 | 25,246,018 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
14,327,740 | 13,735,932 | 13,978,049 | 14,067,357 | 15,985,135 |
| I. Current liabilities |
|
|
11,296,539 | 10,629,929 | 10,810,289 | 10,906,017 | 12,753,730 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,223,579 | 5,676,459 | 5,767,192 | 6,077,680 | 6,837,222 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,769,122 | 1,593,572 | 1,535,040 | 1,310,703 | 2,389,752 |
| 4. Advances from customers |
|
|
19,912 | 21,350 | 11,471 | 25,920 | 13,647 |
| 5. Taxes and other payables to the State Budget |
|
|
264,122 | 305,580 | 338,331 | 152,796 | 154,970 |
| 6. Payables to employees |
|
|
178,120 | 221,287 | 249,212 | 311,142 | 177,726 |
| 7. Short-term accrued expenses |
|
|
2,065,551 | 2,059,061 | 2,161,634 | 2,199,090 | 2,335,990 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
12,032 | 6,872 | 590 | 2,385 | 818 |
| 11. Other short-term payables |
|
|
622,051 | 605,264 | 621,613 | 717,723 | 735,410 |
| 12. Provision for short term payables |
|
|
50,361 | 38,454 | 33,026 | 24,296 | 31,766 |
| 13. Bonus and welfare fund |
|
|
91,690 | 102,029 | 92,182 | 84,281 | 76,429 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,031,202 | 3,106,003 | 3,167,759 | 3,161,340 | 3,231,406 |
| 1. Long-term payables to sellers |
|
|
276,513 | 277,162 | 281,679 | 281,192 | 284,427 |
| 2. Long-term accrued expenses |
|
|
381,848 | 408,467 | 447,359 | 475,421 | 519,737 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
627,223 | 626,631 | 627,575 | 627,815 | 627,920 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,685,439 | 1,719,740 | 1,736,599 | 1,702,103 | 1,714,712 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
5,557 | 6,352 | 6,323 | 6,062 | 5,852 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
54,622 | 67,651 | 68,224 | 68,748 | 78,758 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
9,955,661 | 9,556,004 | 9,306,581 | 9,101,962 | 9,260,883 |
| I. ShareHolder's equity |
|
|
9,955,661 | 9,556,004 | 9,306,581 | 9,101,962 | 9,260,883 |
| 1. Owner's investment capital |
|
|
6,780,000 | 6,780,000 | 6,780,000 | 6,780,000 | 6,780,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
143,399 | 146,914 | 146,914 | 146,914 | 146,914 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-803,624 | -803,624 | -803,624 | -803,624 | -803,624 |
| 7. Differences upon foreign exchange rate |
|
|
-129,242 | -137,393 | -186,593 | -180,330 | -221,639 |
| 8. Investment and development funds |
|
|
116,907 | 330,392 | 330,392 | 330,392 | 330,392 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,010 | 1,010 | 1,010 | 1,010 | 1,010 |
| 11. After tax undistributed profit |
|
|
2,619,510 | 2,067,021 | 1,910,256 | 1,677,301 | 1,889,415 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,555,429 | 2,315,635 | 2,313,797 | 2,110,725 | 1,853,330 |
| - Profit after tax undistributed this period |
|
|
64,081 | -248,614 | -403,541 | -433,424 | 36,085 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,227,702 | 1,171,685 | 1,128,226 | 1,150,299 | 1,138,416 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
24,283,402 | 23,291,936 | 23,284,629 | 23,169,319 | 25,246,018 |
There is no report.
|
|