|
|
Q4 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,713,987 | 3,089,058 | 3,087,369 | 3,179,742 | 3,242,054 |
| I. Cash and cash equivalents |
|
|
946,689 | 115,929 | 231,731 | 352,437 | 178,211 |
| 1. Cash |
|
|
28,689 | 35,929 | 101,731 | 60,437 | 63,211 |
| 2. Cash equivalents |
|
|
918,000 | 80,000 | 130,000 | 292,000 | 115,000 |
| II. Short-term financial investments |
|
|
1,335,152 | 2,537,352 | 2,369,695 | 2,286,181 | 2,563,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,335,152 | 2,537,352 | 2,369,695 | 2,286,181 | 2,563,000 |
| III. Short-term receivables |
|
|
168,725 | 165,916 | 228,450 | 327,292 | 297,186 |
| 1. Short-term receivables of customers |
|
|
113,924 | 110,293 | 163,048 | 228,500 | 180,697 |
| 2. Prepayments to suppliers |
|
|
4,927 | 8,292 | 10,964 | 17,918 | 20,004 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
150 | | | | |
| 6. Other short-term receivables |
|
|
55,043 | 51,291 | 58,398 | 84,835 | 100,445 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,319 | -3,960 | -3,960 | -3,960 | -3,960 |
| IV. Inventories |
|
|
206,697 | 240,841 | 245,612 | 206,273 | 195,701 |
| 1. Inventories |
|
|
207,685 | 241,766 | 246,395 | 208,646 | 197,697 |
| 2. Provision for decline in value of inventories |
|
|
-988 | -924 | -783 | -2,373 | -1,995 |
| V. Other current assets |
|
|
56,724 | 29,020 | 11,881 | 7,559 | 7,956 |
| 1. Short-term prepaid expenses |
|
|
3,017 | 966 | 5,732 | 4,250 | 3,319 |
| 2. Deductible VAT |
|
|
804 | 1,004 | 1,497 | 1,237 | 1,499 |
| 3. Taxes and the State Receivables |
|
|
52,903 | 27,050 | 4,652 | 2,072 | 3,138 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,474,643 | 1,438,241 | 1,471,129 | 1,443,415 | 1,411,672 |
| I. Long-term receivables |
|
|
253 | 253 | 253 | 253 | 253 |
| 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 |
|
|
253 | 253 | 253 | 253 | 253 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
936,993 | 933,355 | 901,584 | 871,767 | 847,920 |
| 1. Tangible fixed assets |
|
|
387,604 | 393,077 | 370,418 | 349,713 | 334,978 |
| - Cost |
|
|
1,285,154 | 1,299,896 | 1,301,112 | 1,299,540 | 1,301,225 |
| - Accumulated depreciation |
|
|
-897,550 | -906,819 | -930,694 | -949,827 | -966,247 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
549,389 | 540,277 | 531,166 | 522,054 | 512,943 |
| - Cost |
|
|
693,527 | 693,527 | 693,527 | 693,527 | 693,527 |
| - Accumulated depreciation |
|
|
-144,138 | -153,250 | -162,361 | -171,473 | -180,585 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
29,182 | 11,329 | 96,246 | 103,943 | 115,861 |
| 1. Costs of long-term production, business in progress |
|
|
29,177 | 11,063 | 10,920 | 11,662 | 12,961 |
| 2. Costs of construction in progress |
|
|
5 | 265 | 85,326 | 92,281 | 102,900 |
| IV. Long-term financial investments |
|
|
225,171 | 222,774 | 215,650 | 214,221 | 204,877 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
209,007 | 204,398 | 197,840 | 196,411 | 192,827 |
| 3. Other investments in equity instruments |
|
|
29,846 | 29,846 | 29,846 | 29,846 | 29,846 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-13,681 | -11,469 | -12,035 | -12,035 | -17,795 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
6,490 | 5,499 | 3,888 | 11,247 | 12,299 |
| 1. Long-term prepaid expenses |
|
|
6,409 | 5,431 | 3,834 | 11,206 | 12,272 |
| 2. Deferred income tax assets |
|
|
81 | 68 | 54 | 41 | 27 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
276,554 | 265,031 | 253,508 | 241,985 | 230,462 |
| TOTAL ASSETS |
|
|
4,188,630 | 4,527,298 | 4,558,498 | 4,623,157 | 4,653,726 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
472,579 | 428,907 | 488,993 | 495,232 | 512,759 |
| I. Current liabilities |
|
|
253,549 | 211,170 | 274,444 | 317,600 | 341,562 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 77,155 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
88,976 | 80,639 | 112,046 | 122,223 | 91,651 |
| 4. Advances from customers |
|
|
2,851 | 4,595 | 2,196 | 3,124 | 2,342 |
| 5. Taxes and other payables to the State Budget |
|
|
1,517 | 2,164 | 18,165 | 51,365 | 18,120 |
| 6. Payables to employees |
|
|
26,787 | 11,268 | 13,524 | 15,278 | 20,958 |
| 7. Short-term accrued expenses |
|
|
52,304 | 43,600 | 48,014 | 51,318 | 53,341 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
21,335 | 10,914 | 13,769 | 11,023 | 12,024 |
| 12. Provision for short term payables |
|
|
1,578 | 1,636 | 1,792 | 1,847 | 1,775 |
| 13. Bonus and welfare fund |
|
|
58,201 | 56,355 | 64,937 | 61,422 | 64,196 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
219,030 | 217,737 | 214,550 | 177,632 | 171,196 |
| 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 |
|
|
60,090 | 60,215 | 61,459 | 28,056 | 21,901 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
158,940 | 157,522 | 153,090 | 149,576 | 147,547 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | 1,748 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,716,051 | 4,098,391 | 4,069,505 | 4,127,925 | 4,140,967 |
| I. ShareHolder's equity |
|
|
3,716,051 | 4,098,391 | 4,069,505 | 4,127,925 | 4,140,967 |
| 1. Owner's investment capital |
|
|
2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 |
| 2. Share capital surplus |
|
|
245,043 | 255,927 | 255,927 | 255,927 | 255,927 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
37,813 | 37,813 | 37,813 | 37,813 | 37,813 |
| 5. Treasury shares |
|
|
-14,364 | | | | |
| 6. Differences upon asset revaluation |
|
|
-64,865 | -64,861 | -64,810 | -64,810 | -64,810 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
23,562 | 34,270 | 38,721 | 48,000 | 54,922 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-133,016 | -292,007 | -239,019 | -222,959 | -215,244 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-220,824 | -150,280 | -150,332 | -150,332 | -150,332 |
| - Profit after tax undistributed this period |
|
|
87,808 | -141,727 | -88,688 | -72,628 | -64,913 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,121,879 | 1,627,248 | 1,540,873 | 1,573,954 | 1,572,359 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
4,188,630 | 4,527,298 | 4,558,498 | 4,623,157 | 4,653,726 |
There is no report.
|
|