|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,553,444 | 8,482,608 | 8,770,485 | 8,638,472 | 8,928,334 |
| I. Cash and cash equivalents |
|
|
621,375 | 407,869 | 552,712 | 572,275 | 660,633 |
| 1. Cash |
|
|
421,153 | 271,010 | 337,428 | 246,528 | 288,735 |
| 2. Cash equivalents |
|
|
200,222 | 136,860 | 215,284 | 325,747 | 371,898 |
| II. Short-term financial investments |
|
|
2,192,081 | 1,940,327 | 2,448,378 | 2,434,686 | 2,343,019 |
| 1. Trading securities |
|
|
| 16,124 | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,192,081 | 1,924,202 | 2,448,378 | 2,434,686 | 2,343,019 |
| III. Short-term receivables |
|
|
2,485,416 | 2,628,090 | 2,092,744 | 2,228,717 | 2,581,864 |
| 1. Short-term receivables of customers |
|
|
2,126,124 | 2,161,804 | 1,902,751 | 2,032,197 | 2,429,770 |
| 2. Prepayments to suppliers |
|
|
142,226 | 232,333 | 158,790 | 217,427 | 194,027 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
41,216 | 20,343 | 27,133 | 21,547 | 28,708 |
| 6. Other short-term receivables |
|
|
488,094 | 544,334 | 335,002 | 293,041 | 310,417 |
| 7. Provision for doubtful short-term receivables |
|
|
-312,243 | -330,723 | -330,931 | -335,496 | -381,058 |
| IV. Inventories |
|
|
4,031,903 | 3,241,291 | 3,360,696 | 3,081,796 | 3,088,668 |
| 1. Inventories |
|
|
4,411,863 | 3,349,870 | 3,499,061 | 3,159,755 | 3,214,322 |
| 2. Provision for decline in value of inventories |
|
|
-379,960 | -108,578 | -138,365 | -77,958 | -125,654 |
| V. Other current assets |
|
|
222,669 | 265,031 | 315,955 | 320,997 | 254,150 |
| 1. Short-term prepaid expenses |
|
|
33,105 | 34,290 | 31,492 | 27,211 | 27,381 |
| 2. Deductible VAT |
|
|
180,918 | 220,677 | 271,538 | 281,109 | 211,706 |
| 3. Taxes and the State Receivables |
|
|
8,646 | 10,063 | 12,925 | 12,677 | 15,063 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,668,816 | 10,502,063 | 10,328,208 | 10,277,876 | 10,063,961 |
| I. Long-term receivables |
|
|
140,670 | 95,426 | 104,355 | 115,220 | 52,690 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
34,041 | 33,455 | 20,932 | 31,432 | 4,686 |
| 5. Other long-term receivables |
|
|
212,739 | 168,081 | 189,533 | 189,899 | 154,115 |
| 6. Provision for doubtful long-term receivables |
|
|
-106,110 | -106,110 | -106,110 | -106,110 | -106,110 |
| II. Fixed assets |
|
|
6,315,389 | 6,162,185 | 6,050,590 | 5,972,233 | 5,877,725 |
| 1. Tangible fixed assets |
|
|
6,044,050 | 5,882,309 | 5,752,629 | 5,681,682 | 5,637,153 |
| - Cost |
|
|
14,017,050 | 14,080,226 | 14,013,700 | 14,078,663 | 14,053,286 |
| - Accumulated depreciation |
|
|
-7,973,000 | -8,197,918 | -8,261,072 | -8,396,981 | -8,416,133 |
| 2. Fixed assets of financial leasing |
|
|
176,244 | 183,493 | 203,329 | 196,663 | 146,632 |
| - Cost |
|
|
257,728 | 230,978 | 254,028 | 261,063 | 168,731 |
| - Accumulated depreciation |
|
|
-81,484 | -47,485 | -50,699 | -64,400 | -22,098 |
| 3. Intangible fixed assets |
|
|
95,094 | 96,383 | 94,632 | 93,887 | 93,940 |
| - Cost |
|
|
144,514 | 154,817 | 148,918 | 153,380 | 146,690 |
| - Accumulated depreciation |
|
|
-49,420 | -58,433 | -54,286 | -59,493 | -52,750 |
| III. Real Estate Investments |
|
|
342,297 | 377,018 | 373,034 | 375,638 | 275,574 |
| - Cost |
|
|
446,116 | 499,005 | 499,005 | 511,244 | 367,335 |
| - Accumulated depreciation |
|
|
-103,819 | -121,987 | -125,971 | -135,606 | -91,761 |
| IV. Long-term assets in progress |
|
|
609,942 | 490,730 | 528,117 | 489,170 | 4,445,315 |
| 1. Costs of long-term production, business in progress |
|
|
215,341 | 65,337 | 65,337 | 65,337 | |
| 2. Costs of construction in progress |
|
|
394,601 | 425,393 | 462,780 | 423,833 | 4,445,315 |
| IV. Long-term financial investments |
|
|
2,913,845 | 3,040,377 | 2,939,853 | 3,007,438 | 3,096,210 |
| 1. Investment in subsidiaries |
|
|
2,769,846 | | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 2,890,081 | 2,791,024 | 2,862,485 | 2,912,563 |
| 3. Other investments in equity instruments |
|
|
179,578 | 179,578 | 179,578 | 184,578 | 184,578 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-39,979 | -33,681 | -35,149 | -42,825 | -12,130 |
| 5. Investments holding until maturity |
|
|
4,400 | 4,400 | 4,400 | 3,200 | 11,200 |
| V. Total other long-term assets |
|
|
346,674 | 336,327 | 332,259 | 318,177 | 316,447 |
| 1. Long-term prepaid expenses |
|
|
340,021 | 319,180 | 310,932 | 301,334 | 296,416 |
| 2. Deferred income tax assets |
|
|
6,072 | 16,566 | 20,746 | 16,262 | 19,450 |
| 3. Other long-term assets |
|
|
581 | 581 | 581 | 581 | 581 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
20,222,260 | 18,984,670 | 19,098,693 | 18,916,348 | 18,992,296 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,659,198 | 9,465,838 | 10,066,797 | 9,854,943 | 9,806,766 |
| I. Current liabilities |
|
|
7,165,573 | 5,945,504 | 6,691,076 | 6,470,082 | 6,757,276 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,163,300 | 3,604,160 | 3,761,437 | 3,831,794 | 3,901,094 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,457,966 | 926,379 | 1,165,688 | 1,036,953 | 1,162,408 |
| 4. Advances from customers |
|
|
86,939 | 119,788 | 115,254 | 128,893 | 77,243 |
| 5. Taxes and other payables to the State Budget |
|
|
118,079 | 130,563 | 214,247 | 296,547 | 213,619 |
| 6. Payables to employees |
|
|
782,782 | 586,441 | 527,663 | 562,522 | 618,170 |
| 7. Short-term accrued expenses |
|
|
105,487 | 108,222 | 96,911 | 126,150 | 53,567 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
18,939 | 15,958 | | 21,242 | 18,353 |
| 11. Other short-term payables |
|
|
149,909 | 170,027 | 20,850 | 180,659 | 436,225 |
| 12. Provision for short term payables |
|
|
76,312 | 110,732 | 453,097 | 60,873 | 61,883 |
| 13. Bonus and welfare fund |
|
|
205,860 | 173,234 | 103,929 | 224,447 | 214,714 |
| 14. Price stabilization fund |
|
|
| | 232,001 | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,493,625 | 3,520,334 | 3,375,721 | 3,384,861 | 3,049,490 |
| 1. Long-term payables to sellers |
|
|
18 | 18 | 18 | 18 | 18 |
| 2. Long-term accrued expenses |
|
|
10,692 | 10,227 | 9,762 | 9,762 | 9,762 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
81,918 | 72,981 | 74,805 | 74,419 | 72,042 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,979,947 | 3,020,472 | 2,882,872 | 2,890,678 | 2,545,739 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
77,171 | 74,841 | 97,696 | 96,566 | 108,940 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
24,666 | 24,666 | | | |
| 11. Long-term unrealized revenue |
|
|
319,214 | 317,129 | 310,568 | 313,419 | 312,989 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
9,563,062 | 9,518,833 | 9,031,896 | 9,061,405 | 9,185,530 |
| I. ShareHolder's equity |
|
|
9,540,847 | 9,497,129 | 9,010,702 | 9,040,721 | 9,165,357 |
| 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 |
|
|
126,297 | 141,681 | 214,733 | 214,733 | 214,733 |
| 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 |
|
|
787,128 | 732,248 | 766,102 | 812,389 | 817,389 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,267,947 | 1,270,827 | 726,990 | 656,932 | 745,906 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
619,150 | 1,214,673 | 716,927 | 620,195 | 683,992 |
| - Profit after tax undistributed this period |
|
|
648,797 | 56,154 | 10,063 | 36,736 | 61,915 |
| 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 |
|
|
2,533,850 | 2,526,748 | 2,477,251 | 2,531,042 | 2,561,703 |
| II. Funding resources and other funds |
|
|
22,215 | 21,704 | 21,194 | 20,683 | 20,173 |
| 1. Funding resources |
|
|
22,215 | 21,704 | | 20,683 | 20,173 |
| 2. Funding resources that form fixed assets |
|
|
| | 21,194 | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
20,222,260 | 18,984,670 | 19,098,693 | 18,916,348 | 18,992,296 |
There is no report.
|
|