|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,253,241 | 3,351,657 | 3,368,116 | 2,970,525 | 3,237,267 |
 | I. Cash and cash equivalents |
|
|
288,737 | 337,370 | 503,914 | 330,031 | 243,271 |
 | 1. Cash |
|
|
185,737 | 226,005 | 217,255 | 204,781 | 150,277 |
 | 2. Cash equivalents |
|
|
103,000 | 111,364 | 286,659 | 125,250 | 92,995 |
 | II. Short-term financial investments |
|
|
736,771 | 751,601 | 751,559 | 757,630 | 967,267 |
 | 1. Trading securities |
|
|
583,771 | 578,601 | 534,467 | 564,630 | 584,227 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
153,000 | 173,000 | 217,092 | 193,000 | 383,040 |
 | III. Short-term receivables |
|
|
1,303,185 | 1,352,942 | 1,214,920 | 1,067,036 | 1,203,413 |
 | 1. Short-term receivables of customers |
|
|
1,160,325 | 1,379,983 | 1,337,515 | 1,303,044 | 1,505,762 |
 | 2. Prepayments to suppliers |
|
|
86,764 | 90,670 | 93,019 | 105,410 | 105,919 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
56,300 | 56,300 | 56,300 | 56,300 | 56,300 |
 | 6. Other short-term receivables |
|
|
138,554 | 148,881 | 161,332 | 138,910 | 124,187 |
 | 7. Provision for doubtful short-term receivables |
|
|
-138,758 | -322,891 | -433,246 | -536,627 | -588,755 |
 | IV. Inventories |
|
|
880,276 | 863,459 | 861,856 | 773,936 | 781,473 |
 | 1. Inventories |
|
|
890,501 | 873,684 | 872,080 | 784,160 | 791,697 |
 | 2. Provision for decline in value of inventories |
|
|
-10,224 | -10,224 | -10,224 | -10,224 | -10,224 |
 | V. Other current assets |
|
|
44,272 | 46,285 | 35,868 | 41,892 | 41,843 |
 | 1. Short-term prepaid expenses |
|
|
2,573 | 5,841 | 3,391 | 4,761 | 4,947 |
 | 2. Deductible VAT |
|
|
40,466 | 39,698 | 27,965 | 32,389 | 32,293 |
 | 3. Taxes and the State Receivables |
|
|
1,232 | 746 | 4,512 | 4,743 | 4,603 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,705,330 | 10,584,024 | 10,500,871 | 11,357,253 | 11,243,587 |
 | I. Long-term receivables |
|
|
298,744 | 305,577 | 287,311 | 287,311 | 291,481 |
 | 1. Long-term customer's receivables |
|
|
| | 265,073 | 265,073 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
298,744 | 305,577 | 22,238 | 22,238 | 291,481 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,671,576 | 8,548,964 | 8,421,874 | 8,306,263 | 8,180,264 |
 | 1. Tangible fixed assets |
|
|
8,476,504 | 8,356,103 | 8,231,358 | 8,118,065 | 7,994,160 |
 | - Cost |
|
|
11,076,497 | 11,075,907 | 11,077,743 | 11,077,609 | 11,080,049 |
 | - Accumulated depreciation |
|
|
-2,599,993 | -2,719,804 | -2,846,385 | -2,959,544 | -3,085,889 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
195,072 | 192,861 | 190,517 | 188,198 | 186,104 |
 | - Cost |
|
|
223,682 | 223,682 | 223,682 | 223,682 | 223,821 |
 | - Accumulated depreciation |
|
|
-28,610 | -30,821 | -33,166 | -35,484 | -37,717 |
 | III. Real Estate Investments |
|
|
733,215 | 725,008 | 721,042 | 795,608 | 791,351 |
 | - Cost |
|
|
983,708 | 983,708 | 983,708 | 1,065,381 | 1,071,595 |
 | - Accumulated depreciation |
|
|
-250,493 | -258,700 | -262,666 | -269,773 | -280,245 |
 | IV. Long-term assets in progress |
|
|
849,198 | 849,699 | 903,371 | 1,753,998 | 1,771,726 |
 | 1. Costs of long-term production, business in progress |
|
|
38,790 | 39,437 | 92,174 | 73,932 | 75,854 |
 | 2. Costs of construction in progress |
|
|
810,408 | 810,261 | 811,197 | 1,680,066 | 1,695,872 |
 | IV. Long-term financial investments |
|
|
43,150 | 43,150 | 73,744 | 96,150 | 96,150 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
150 | 150 | 150 | 150 | 150 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
43,000 | 43,000 | 73,594 | 96,000 | 96,000 |
 | V. Total other long-term assets |
|
|
80,712 | 84,708 | 68,426 | 82,401 | 79,824 |
 | 1. Long-term prepaid expenses |
|
|
29,206 | 33,201 | 19,264 | 34,031 | 30,663 |
 | 2. Deferred income tax assets |
|
|
51,502 | 51,502 | 49,157 | 48,370 | 49,157 |
 | 3. Other long-term assets |
|
|
5 | 5 | 5 | | 5 |
 | VI. Goodwills |
|
|
28,734 | 26,918 | 25,103 | 35,523 | 32,790 |
 | TOTAL ASSETS |
|
|
13,958,571 | 13,935,681 | 13,868,987 | 14,327,778 | 14,480,854 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,402,843 | 6,252,205 | 6,286,073 | 6,596,478 | 6,412,908 |
 | I. Current liabilities |
|
|
1,891,344 | 1,915,868 | 2,152,151 | 2,167,551 | 2,102,333 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
618,040 | 630,956 | 731,568 | 670,361 | 692,553 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
44,807 | 40,800 | 41,274 | 81,988 | 42,022 |
 | 4. Advances from customers |
|
|
21,059 | 19,010 | 14,801 | 15,655 | 14,366 |
 | 5. Taxes and other payables to the State Budget |
|
|
84,590 | 110,000 | 49,879 | 154,394 | 135,463 |
 | 6. Payables to employees |
|
|
11,661 | 21,707 | 12,288 | 13,207 | 14,236 |
 | 7. Short-term accrued expenses |
|
|
904,365 | 865,030 | 868,584 | 730,695 | 748,314 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
243 | 1,477 | 1,707 | 2,262 | 2,675 |
 | 11. Other short-term payables |
|
|
150,786 | 171,511 | 163,313 | 298,155 | 280,152 |
 | 12. Provision for short term payables |
|
|
| | 213,642 | 146,524 | 118,355 |
 | 13. Bonus and welfare fund |
|
|
55,794 | 55,377 | 55,095 | 54,311 | 54,197 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,511,499 | 4,336,338 | 4,133,922 | 4,428,927 | 4,310,575 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | 1,378 | 1,889 | 9,383 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
14,676 | 15,425 | 15,762 | 21,803 | 50,571 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,428,965 | 4,253,054 | 4,052,633 | 4,342,950 | 4,186,471 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
67,858 | 67,858 | 64,150 | 62,285 | 64,150 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,555,728 | 7,683,476 | 7,582,914 | 7,731,300 | 8,067,946 |
 | I. ShareHolder's equity |
|
|
7,555,728 | 7,683,476 | 7,582,914 | 7,731,300 | 8,067,946 |
 | 1. Owner's investment capital |
|
|
3,363,315 | 3,363,315 | 3,363,315 | 3,699,630 | 3,699,630 |
 | 2. Share capital surplus |
|
|
374,868 | 374,868 | 374,868 | 374,868 | 374,868 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
287,862 | 287,862 | 287,862 | 287,862 | 288,862 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-221,042 | -233,110 | -234,838 | -240,775 | -240,775 |
 | 8. Investment and development funds |
|
|
23,517 | 23,517 | 23,517 | 23,517 | 23,517 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,358,445 | 2,511,968 | 2,438,964 | 2,084,277 | 2,368,263 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,935,583 | 1,935,600 | 2,283,897 | 1,947,582 | 1,946,582 |
 | - Profit after tax undistributed this period |
|
|
422,862 | 576,369 | 155,067 | 136,695 | 421,680 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,368,763 | 1,355,056 | 1,329,226 | 1,501,921 | 1,553,582 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,958,571 | 13,935,681 | 13,868,987 | 14,327,778 | 14,480,854 |
There is no report.
|
|