|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,400,795 | 4,159,668 | 3,900,552 | 3,491,688 | 6,675,803 |
 | I. Cash and cash equivalents |
|
|
1,474,073 | 1,979,288 | 1,831,042 | 1,166,551 | 3,964,295 |
 | 1. Cash |
|
|
761,886 | 740,532 | 633,200 | 423,688 | 3,198,202 |
 | 2. Cash equivalents |
|
|
712,187 | 1,238,756 | 1,197,842 | 742,863 | 766,092 |
 | II. Short-term financial investments |
|
|
356,348 | 412,258 | 407,154 | 601,541 | 1,021,206 |
 | 1. Trading securities |
|
|
45,723 | 45,723 | 34,302 | 34,302 | 34,302 |
 | 2. Provision for diminution in value of trading securities |
|
|
-32,576 | -30,139 | -14,235 | -24,061 | -25,396 |
 | 3. Investments holding until maturity |
|
|
343,200 | 396,674 | 387,087 | 591,300 | 1,012,300 |
 | III. Short-term receivables |
|
|
1,211,735 | 1,395,091 | 1,252,145 | 1,309,981 | 1,235,233 |
 | 1. Short-term receivables of customers |
|
|
584,646 | 615,002 | 644,813 | 661,529 | 599,237 |
 | 2. Prepayments to suppliers |
|
|
91,081 | 177,217 | 154,285 | 284,445 | 279,598 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
298,008 | 280,008 | 162,924 | 110,924 | 30,924 |
 | 6. Other short-term receivables |
|
|
254,893 | 357,814 | 325,295 | 296,729 | 373,305 |
 | 7. Provision for doubtful short-term receivables |
|
|
-16,893 | -34,950 | -35,172 | -43,645 | -47,830 |
 | IV. Inventories |
|
|
68,170 | 64,236 | 63,584 | 72,338 | 83,407 |
 | 1. Inventories |
|
|
68,170 | 64,236 | 63,584 | 72,338 | 83,407 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
290,469 | 308,796 | 346,627 | 341,277 | 371,663 |
 | 1. Short-term prepaid expenses |
|
|
7,946 | 13,825 | 12,848 | 18,592 | 21,203 |
 | 2. Deductible VAT |
|
|
272,900 | 274,920 | 320,939 | 311,388 | 335,043 |
 | 3. Taxes and the State Receivables |
|
|
9,624 | 20,051 | 12,841 | 11,298 | 15,417 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,141,306 | 10,178,342 | 10,843,077 | 10,874,722 | 11,309,805 |
 | I. Long-term receivables |
|
|
39,755 | 34,921 | 44,914 | 45,013 | 44,729 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
8,100 | 8,100 | 8,100 | 8,100 | 8,100 |
 | 5. Other long-term receivables |
|
|
31,655 | 26,821 | 36,814 | 36,913 | 36,629 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,168,954 | 4,113,679 | 4,145,548 | 4,062,907 | 4,033,162 |
 | 1. Tangible fixed assets |
|
|
3,894,157 | 3,859,471 | 3,895,381 | 3,824,461 | 3,786,072 |
 | - Cost |
|
|
6,239,887 | 6,099,254 | 6,220,926 | 6,222,579 | 6,270,931 |
 | - Accumulated depreciation |
|
|
-2,345,730 | -2,239,783 | -2,325,545 | -2,398,119 | -2,484,859 |
 | 2. Fixed assets of financial leasing |
|
|
16,406 | 9,458 | 2,537 | 44 | 9 |
 | - Cost |
|
|
235,414 | 235,414 | 235,414 | 235,414 | 235,414 |
 | - Accumulated depreciation |
|
|
-219,007 | -225,955 | -232,877 | -235,369 | -235,404 |
 | 3. Intangible fixed assets |
|
|
258,390 | 244,750 | 247,630 | 238,402 | 247,081 |
 | - Cost |
|
|
382,207 | 364,267 | 371,948 | 362,854 | 377,654 |
 | - Accumulated depreciation |
|
|
-123,817 | -119,517 | -124,317 | -124,453 | -130,573 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,759,344 | 1,753,049 | 1,799,710 | 1,624,374 | 1,716,854 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,759,344 | 1,753,049 | 1,799,710 | 1,624,374 | 1,716,854 |
 | IV. Long-term financial investments |
|
|
3,122,169 | 3,205,653 | 3,279,571 | 3,511,218 | 3,840,696 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,082,541 | 3,166,003 | 3,239,979 | 3,461,786 | 3,791,525 |
 | 3. Other investments in equity instruments |
|
|
41,928 | 41,914 | 41,914 | 41,914 | 41,914 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,301 | -2,264 | -2,322 | -2,481 | -2,743 |
 | 5. Investments holding until maturity |
|
|
| | | 10,000 | 10,000 |
 | V. Total other long-term assets |
|
|
892,363 | 919,220 | 1,428,416 | 1,493,192 | 1,543,247 |
 | 1. Long-term prepaid expenses |
|
|
732,362 | 727,004 | 1,238,355 | 1,297,623 | 1,296,627 |
 | 2. Deferred income tax assets |
|
|
160,001 | 192,215 | 190,062 | 195,569 | 246,620 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
158,721 | 151,820 | 144,919 | 138,018 | 131,117 |
 | TOTAL ASSETS |
|
|
13,542,101 | 14,338,010 | 14,743,630 | 14,366,410 | 17,985,608 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,835,559 | 3,947,196 | 3,925,279 | 3,838,203 | 4,232,245 |
 | I. Current liabilities |
|
|
1,936,493 | 1,941,489 | 1,930,194 | 1,942,346 | 2,107,076 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
445,666 | 457,200 | 401,396 | 410,222 | 422,040 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
508,119 | 540,679 | 632,385 | 533,152 | 461,670 |
 | 4. Advances from customers |
|
|
4,892 | 6,524 | 8,553 | 14,653 | 7,632 |
 | 5. Taxes and other payables to the State Budget |
|
|
76,485 | 66,137 | 77,634 | 87,703 | 69,883 |
 | 6. Payables to employees |
|
|
143,050 | 93,804 | 134,806 | 165,106 | 189,091 |
 | 7. Short-term accrued expenses |
|
|
316,633 | 352,219 | 277,354 | 352,593 | 339,333 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
8,478 | 7,785 | 1,512 | 2,540 | 1,216 |
 | 11. Other short-term payables |
|
|
331,333 | 323,121 | 286,965 | 284,489 | 382,055 |
 | 12. Provision for short term payables |
|
|
52,002 | 48,420 | 32,811 | 20,223 | 169,874 |
 | 13. Bonus and welfare fund |
|
|
49,835 | 45,599 | 76,778 | 71,666 | 64,282 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,899,066 | 2,005,707 | 1,995,085 | 1,895,857 | 2,125,169 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
104,470 | 108,262 | 112,156 | 266,907 | 115,705 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,518,082 | 1,624,965 | 1,613,235 | 110,344 | 1,745,343 |
 | 7. Convertible bonds |
|
|
| | | 1,518,606 | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
276,514 | 272,480 | 269,694 | | 264,120 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
9,706,541 | 10,390,814 | 10,818,350 | 10,528,207 | 13,753,363 |
 | I. ShareHolder's equity |
|
|
9,706,541 | 10,390,814 | 10,818,350 | 10,528,207 | 13,753,363 |
 | 1. Owner's investment capital |
|
|
3,058,986 | 3,058,986 | 3,104,870 | 3,104,870 | 4,139,826 |
 | 2. Share capital surplus |
|
|
1,941,832 | 1,941,832 | 1,941,832 | 1,941,832 | 3,920,183 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
128,098 | 128,098 | 128,098 | 128,098 | 128,098 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
360,804 | 390,881 | 433,199 | 375,296 | 431,376 |
 | 8. Investment and development funds |
|
|
61,305 | 72,682 | 72,892 | 72,892 | 72,892 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
68,471 | 72,382 | 72,382 | 72,382 | 72,382 |
 | 11. After tax undistributed profit |
|
|
2,938,150 | 3,472,410 | 3,734,734 | 3,386,710 | 3,621,104 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
716,599 | 2,912,995 | 2,851,962 | 2,161,890 | 2,161,660 |
 | - Profit after tax undistributed this period |
|
|
2,221,551 | 559,415 | 882,772 | 1,224,819 | 1,459,443 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,148,895 | 1,253,543 | 1,330,344 | 1,446,127 | 1,367,502 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,542,101 | 14,338,010 | 14,743,630 | 14,366,410 | 17,985,608 |
There is no report.
|
|