|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,638,472 | 8,928,334 | 8,802,594 | 9,099,487 | 9,354,638 |
| I. Cash and cash equivalents |
|
|
572,275 | 660,633 | 927,601 | 796,548 | 621,944 |
| 1. Cash |
|
|
246,528 | 288,735 | 354,703 | 336,408 | 292,046 |
| 2. Cash equivalents |
|
|
325,747 | 371,898 | 572,899 | 460,140 | 329,898 |
| II. Short-term financial investments |
|
|
2,434,686 | 2,343,019 | 2,054,582 | 2,321,811 | 2,658,287 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,434,686 | 2,343,019 | 2,054,582 | 2,321,811 | 2,658,287 |
| III. Short-term receivables |
|
|
2,228,717 | 2,581,864 | 2,866,512 | 2,436,003 | 2,792,244 |
| 1. Short-term receivables of customers |
|
|
2,032,197 | 2,429,770 | 2,375,873 | 2,187,518 | 2,285,896 |
| 2. Prepayments to suppliers |
|
|
217,427 | 194,027 | 277,107 | 153,340 | 313,077 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
21,547 | 28,708 | 17,622 | 21,508 | 19,622 |
| 6. Other short-term receivables |
|
|
293,041 | 310,417 | 586,384 | 401,968 | 506,661 |
| 7. Provision for doubtful short-term receivables |
|
|
-335,496 | -381,058 | -390,474 | -328,330 | -333,012 |
| IV. Inventories |
|
|
3,081,796 | 3,088,668 | 2,680,434 | 3,272,840 | 3,027,897 |
| 1. Inventories |
|
|
3,159,755 | 3,214,322 | 2,746,124 | 3,337,493 | 3,084,083 |
| 2. Provision for decline in value of inventories |
|
|
-77,958 | -125,654 | -65,690 | -64,653 | -56,186 |
| V. Other current assets |
|
|
320,997 | 254,150 | 273,465 | 272,285 | 254,266 |
| 1. Short-term prepaid expenses |
|
|
27,211 | 27,381 | 35,378 | 35,680 | 36,319 |
| 2. Deductible VAT |
|
|
281,109 | 211,706 | 216,293 | 220,892 | 202,285 |
| 3. Taxes and the State Receivables |
|
|
12,677 | 15,063 | 21,565 | 15,504 | 14,588 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | 229 | 209 | 1,075 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,277,876 | 10,063,961 | 10,050,618 | 9,751,226 | 9,727,373 |
| I. Long-term receivables |
|
|
115,220 | 52,690 | 46,959 | 44,974 | 46,317 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
31,432 | 4,686 | 4,686 | 3,514 | 3,514 |
| 5. Other long-term receivables |
|
|
189,899 | 154,115 | 148,383 | 147,569 | 148,913 |
| 6. Provision for doubtful long-term receivables |
|
|
-106,110 | -106,110 | -106,110 | -106,110 | -106,110 |
| II. Fixed assets |
|
|
5,972,233 | 5,877,725 | 5,717,525 | 5,499,599 | 5,486,329 |
| 1. Tangible fixed assets |
|
|
5,681,682 | 5,637,153 | 5,488,877 | 5,273,779 | 5,266,988 |
| - Cost |
|
|
14,078,663 | 14,053,286 | 14,072,789 | 13,986,170 | 14,079,020 |
| - Accumulated depreciation |
|
|
-8,396,981 | -8,416,133 | -8,583,912 | -8,712,391 | -8,812,033 |
| 2. Fixed assets of financial leasing |
|
|
196,663 | 146,632 | 135,768 | 133,986 | 128,487 |
| - Cost |
|
|
261,063 | 168,731 | 155,693 | 154,864 | 145,972 |
| - Accumulated depreciation |
|
|
-64,400 | -22,098 | -19,926 | -20,878 | -17,485 |
| 3. Intangible fixed assets |
|
|
93,887 | 93,940 | 92,880 | 91,833 | 90,855 |
| - Cost |
|
|
153,380 | 146,690 | 154,440 | 146,690 | 146,739 |
| - Accumulated depreciation |
|
|
-59,493 | -52,750 | -61,560 | -54,856 | -55,884 |
| III. Real Estate Investments |
|
|
375,638 | 275,574 | 272,911 | 269,654 | 267,148 |
| - Cost |
|
|
511,244 | 367,335 | 367,335 | 368,444 | 366,592 |
| - Accumulated depreciation |
|
|
-135,606 | -91,761 | -94,423 | -98,789 | -99,444 |
| IV. Long-term assets in progress |
|
|
489,170 | 4,445,315 | 527,438 | 570,346 | 614,016 |
| 1. Costs of long-term production, business in progress |
|
|
65,337 | | | | |
| 2. Costs of construction in progress |
|
|
423,833 | 4,445,315 | 527,438 | 570,346 | 614,016 |
| IV. Long-term financial investments |
|
|
3,007,438 | 3,096,210 | 3,174,246 | 3,054,895 | 3,019,835 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,862,485 | 2,912,563 | 2,943,381 | 2,841,892 | 2,828,382 |
| 3. Other investments in equity instruments |
|
|
184,578 | 184,578 | 184,643 | 184,643 | 184,643 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-42,825 | -12,130 | -109,863 | -155,611 | -147,161 |
| 5. Investments holding until maturity |
|
|
3,200 | 11,200 | 156,085 | 183,971 | 153,971 |
| V. Total other long-term assets |
|
|
318,177 | 316,447 | 311,540 | 311,758 | 293,727 |
| 1. Long-term prepaid expenses |
|
|
301,334 | 296,416 | 299,724 | 299,086 | 279,895 |
| 2. Deferred income tax assets |
|
|
16,262 | 19,450 | 11,234 | 12,044 | 12,444 |
| 3. Other long-term assets |
|
|
581 | 581 | 581 | 628 | 1,388 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
18,916,348 | 18,992,296 | 18,853,212 | 18,850,713 | 19,082,011 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
9,854,943 | 9,806,766 | 9,639,792 | 9,939,673 | 9,916,092 |
| I. Current liabilities |
|
|
6,470,082 | 6,757,276 | 6,595,540 | 6,909,144 | 6,961,599 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,831,794 | 3,901,094 | 3,902,689 | 3,801,385 | 4,074,206 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,036,953 | 1,162,408 | 1,085,662 | 1,405,459 | 1,076,762 |
| 4. Advances from customers |
|
|
128,893 | 77,243 | 195,055 | 78,288 | 123,257 |
| 5. Taxes and other payables to the State Budget |
|
|
296,547 | 213,619 | 171,332 | 89,286 | 191,152 |
| 6. Payables to employees |
|
|
562,522 | 618,170 | 435,935 | 501,727 | 623,633 |
| 7. Short-term accrued expenses |
|
|
126,150 | 53,567 | 49,796 | 56,791 | 65,643 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
21,242 | 18,353 | 20,237 | 19,908 | 19,895 |
| 11. Other short-term payables |
|
|
180,659 | 436,225 | 490,996 | 645,425 | 478,769 |
| 12. Provision for short term payables |
|
|
60,873 | 61,883 | 62,263 | 62,473 | 56,063 |
| 13. Bonus and welfare fund |
|
|
224,447 | 214,714 | 181,576 | 248,400 | 252,218 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,384,861 | 3,049,490 | 3,044,252 | 3,030,529 | 2,954,493 |
| 1. Long-term payables to sellers |
|
|
18 | 18 | 1,096 | 18 | 143 |
| 2. Long-term accrued expenses |
|
|
9,762 | 9,762 | 9,762 | 9,297 | 9,297 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
74,419 | 72,042 | 73,839 | 72,529 | 77,414 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,890,678 | 2,545,739 | 2,527,639 | 2,481,316 | 2,434,780 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
96,566 | 108,940 | 117,673 | 162,655 | 127,152 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
313,419 | 312,989 | 314,245 | 304,714 | 305,707 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
9,061,405 | 9,185,530 | 9,213,420 | 8,911,040 | 9,165,919 |
| I. ShareHolder's equity |
|
|
9,040,721 | 9,165,357 | 9,193,639 | 8,891,415 | 9,146,449 |
| 1. Owner's investment capital |
|
|
5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 |
| 2. Share capital surplus |
|
|
30,362 | 30,362 | 30,362 | 30,362 | 30,362 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
214,733 | 214,733 | 214,733 | 216,824 | 216,824 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-747,830 | -747,830 | -747,830 | -747,830 | -747,830 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
812,389 | 817,389 | 777,414 | 798,709 | 798,709 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
656,932 | 745,906 | 909,351 | 655,138 | 787,134 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
620,195 | 683,992 | 874,895 | 612,700 | 615,328 |
| - Profit after tax undistributed this period |
|
|
36,736 | 61,915 | 34,456 | 42,438 | 171,806 |
| 12. Investment capital resource for basic construction |
|
|
543,093 | 543,093 | 543,093 | 543,093 | 543,093 |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,531,042 | 2,561,703 | 2,466,517 | 2,395,120 | 2,518,158 |
| II. Funding resources and other funds |
|
|
20,683 | 20,173 | 19,781 | 19,625 | 19,470 |
| 1. Funding resources |
|
|
20,683 | 20,173 | 19,781 | | 19,470 |
| 2. Funding resources that form fixed assets |
|
|
| | | 19,625 | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
18,916,348 | 18,992,296 | 18,853,212 | 18,850,713 | 19,082,011 |
There is no report.
|
|