|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,354,638 | 9,355,325 | 9,444,372 | 10,495,525 | 10,807,121 |
 | I. Cash and cash equivalents |
|
|
621,944 | 992,336 | 965,030 | 1,102,013 | 1,566,126 |
 | 1. Cash |
|
|
292,046 | 396,253 | 263,262 | 277,909 | 389,755 |
 | 2. Cash equivalents |
|
|
329,898 | 596,083 | 701,768 | 824,104 | 1,176,371 |
 | II. Short-term financial investments |
|
|
2,658,287 | 2,506,461 | 2,276,691 | 2,675,800 | 2,999,732 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,658,287 | 2,506,461 | 2,276,691 | 2,675,800 | 2,999,732 |
 | III. Short-term receivables |
|
|
2,792,244 | 2,706,155 | 3,020,275 | 2,966,481 | 2,836,655 |
 | 1. Short-term receivables of customers |
|
|
2,285,896 | 2,285,106 | 2,434,613 | 2,496,517 | 2,443,079 |
 | 2. Prepayments to suppliers |
|
|
313,077 | 310,212 | 368,969 | 270,556 | 290,464 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
19,622 | 4,343 | 3,957 | 3,743 | 2,343 |
 | 6. Other short-term receivables |
|
|
506,661 | 438,126 | 533,551 | 529,324 | 442,192 |
 | 7. Provision for doubtful short-term receivables |
|
|
-333,012 | -331,633 | -320,816 | -333,659 | -341,423 |
 | IV. Inventories |
|
|
3,027,897 | 2,904,019 | 2,897,240 | 3,447,118 | 3,074,416 |
 | 1. Inventories |
|
|
3,084,083 | 2,976,013 | 2,958,974 | 3,505,108 | 3,133,628 |
 | 2. Provision for decline in value of inventories |
|
|
-56,186 | -71,994 | -61,734 | -57,990 | -59,212 |
 | V. Other current assets |
|
|
254,266 | 246,355 | 285,138 | 304,113 | 330,191 |
 | 1. Short-term prepaid expenses |
|
|
36,319 | 33,544 | 39,726 | 40,866 | 44,098 |
 | 2. Deductible VAT |
|
|
202,285 | 199,171 | 228,482 | 248,749 | 271,891 |
 | 3. Taxes and the State Receivables |
|
|
14,588 | 12,458 | 16,477 | 14,498 | 14,068 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | 134 |
 | 5. Other current assets |
|
|
1,075 | 1,182 | 453 | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,727,373 | 9,781,761 | 9,779,032 | 9,388,065 | 9,629,932 |
 | I. Long-term receivables |
|
|
46,317 | 44,100 | 163,141 | 48,244 | 47,109 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
3,514 | 2,343 | 2,343 | 1,171 | 1,171 |
 | 5. Other long-term receivables |
|
|
148,913 | 147,867 | 266,908 | 153,182 | 152,048 |
 | 6. Provision for doubtful long-term receivables |
|
|
-106,110 | -106,110 | -106,110 | -106,110 | -106,110 |
 | II. Fixed assets |
|
|
5,486,329 | 5,565,956 | 5,396,208 | 5,311,531 | 5,215,923 |
 | 1. Tangible fixed assets |
|
|
5,266,988 | 5,319,618 | 5,153,798 | 5,073,621 | 4,980,618 |
 | - Cost |
|
|
14,079,020 | 14,203,086 | 14,194,625 | 14,285,433 | 14,317,388 |
 | - Accumulated depreciation |
|
|
-8,812,033 | -8,883,468 | -9,040,827 | -9,211,811 | -9,336,770 |
 | 2. Fixed assets of financial leasing |
|
|
128,487 | 154,704 | 150,928 | 147,099 | 144,991 |
 | - Cost |
|
|
145,972 | 176,072 | 176,072 | 176,072 | 177,824 |
 | - Accumulated depreciation |
|
|
-17,485 | -21,368 | -25,144 | -28,973 | -32,833 |
 | 3. Intangible fixed assets |
|
|
90,855 | 91,635 | 91,482 | 90,810 | 90,315 |
 | - Cost |
|
|
146,739 | 148,520 | 149,460 | 149,937 | 150,550 |
 | - Accumulated depreciation |
|
|
-55,884 | -56,885 | -57,978 | -59,126 | -60,235 |
 | III. Real Estate Investments |
|
|
267,148 | 264,642 | 262,325 | 259,968 | 257,492 |
 | - Cost |
|
|
366,592 | 366,592 | 364,740 | 366,592 | 366,592 |
 | - Accumulated depreciation |
|
|
-99,444 | -101,950 | -102,415 | -106,624 | -109,100 |
 | IV. Long-term assets in progress |
|
|
614,016 | 451,202 | 442,815 | 521,740 | 609,768 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
614,016 | 451,202 | 442,815 | 521,740 | 609,768 |
 | IV. Long-term financial investments |
|
|
3,019,835 | 3,155,201 | 3,191,228 | 2,916,357 | 3,173,399 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,828,382 | 2,966,371 | 3,051,877 | 2,775,549 | 3,056,257 |
 | 3. Other investments in equity instruments |
|
|
184,643 | 183,478 | 183,478 | 185,595 | 180,623 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-147,161 | -143,230 | -192,649 | -175,549 | -198,471 |
 | 5. Investments holding until maturity |
|
|
153,971 | 148,581 | 148,521 | 130,761 | 134,991 |
 | V. Total other long-term assets |
|
|
293,727 | 300,660 | 323,316 | 330,226 | 326,240 |
 | 1. Long-term prepaid expenses |
|
|
279,895 | 284,725 | 310,967 | 317,093 | 313,962 |
 | 2. Deferred income tax assets |
|
|
12,444 | 15,354 | 11,759 | 12,552 | 11,696 |
 | 3. Other long-term assets |
|
|
1,388 | 581 | 590 | 581 | 581 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
19,082,011 | 19,137,086 | 19,223,405 | 19,883,590 | 20,437,054 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,916,092 | 9,845,366 | 9,696,475 | 10,374,027 | 10,610,018 |
 | I. Current liabilities |
|
|
6,961,599 | 6,936,655 | 6,735,641 | 7,348,750 | 7,564,724 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,074,206 | 4,015,679 | 4,166,439 | 4,394,382 | 4,263,981 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,076,762 | 1,116,748 | 1,035,592 | 1,099,093 | 1,193,093 |
 | 4. Advances from customers |
|
|
123,257 | 98,291 | 101,246 | 100,736 | 99,889 |
 | 5. Taxes and other payables to the State Budget |
|
|
191,152 | 99,400 | 72,067 | 231,105 | 225,762 |
 | 6. Payables to employees |
|
|
623,633 | 710,940 | 569,773 | 671,711 | 938,431 |
 | 7. Short-term accrued expenses |
|
|
65,643 | 54,012 | 62,328 | 60,764 | 73,109 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
19,895 | 22,086 | 27,779 | 34,790 | 19,628 |
 | 11. Other short-term payables |
|
|
478,769 | 549,420 | 463,351 | 433,290 | 459,151 |
 | 12. Provision for short term payables |
|
|
56,063 | 61,915 | 57,558 | 62,473 | 58,166 |
 | 13. Bonus and welfare fund |
|
|
252,218 | 208,164 | 179,509 | 260,407 | 233,514 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,954,493 | 2,908,711 | 2,960,834 | 3,025,276 | 3,045,294 |
 | 1. Long-term payables to sellers |
|
|
143 | 18 | 18 | | 18 |
 | 2. Long-term accrued expenses |
|
|
9,297 | 9,297 | 9,297 | 8,832 | 8,832 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
77,414 | 75,743 | 76,708 | 79,480 | 83,728 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,434,780 | 2,385,452 | 2,390,761 | 2,449,434 | 2,457,688 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
127,152 | 137,915 | 163,015 | 173,424 | 161,192 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
305,707 | 300,287 | 321,035 | 314,107 | 333,836 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
9,165,919 | 9,291,720 | 9,526,929 | 9,509,563 | 9,827,036 |
 | I. ShareHolder's equity |
|
|
9,146,449 | 9,272,406 | 9,507,771 | 9,490,560 | 9,808,188 |
 | 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 |
|
|
216,824 | 216,824 | 216,824 | 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 |
|
|
798,709 | 855,708 | 824,955 | 879,149 | 879,149 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
787,134 | 809,092 | 1,103,040 | 1,137,495 | 1,320,983 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
615,328 | 436,833 | 930,922 | 784,574 | 742,897 |
 | - Profit after tax undistributed this period |
|
|
171,806 | 372,259 | 172,118 | 352,921 | 578,087 |
 | 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 |
|
|
2,518,158 | 2,565,158 | 2,537,327 | 2,431,467 | 2,565,607 |
 | II. Funding resources and other funds |
|
|
19,470 | 19,314 | 19,159 | 19,003 | 18,848 |
 | 1. Funding resources |
|
|
19,470 | | | | |
 | 2. Funding resources that form fixed assets |
|
|
| 19,314 | 19,159 | 19,003 | 18,848 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
19,082,011 | 19,137,086 | 19,223,405 | 19,883,590 | 20,437,054 |
There is no report.
|
|