|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,312,562 | 3,219,288 | 3,253,241 | 3,351,657 | 3,368,116 |
 | I. Cash and cash equivalents |
|
|
578,319 | 472,312 | 288,737 | 337,370 | 503,914 |
 | 1. Cash |
|
|
291,601 | 146,676 | 185,737 | 226,005 | 217,255 |
 | 2. Cash equivalents |
|
|
286,718 | 325,636 | 103,000 | 111,364 | 286,659 |
 | II. Short-term financial investments |
|
|
346,983 | 687,305 | 736,771 | 751,601 | 751,559 |
 | 1. Trading securities |
|
|
345,983 | 539,205 | 583,771 | 578,601 | 534,467 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,000 | 148,100 | 153,000 | 173,000 | 217,092 |
 | III. Short-term receivables |
|
|
1,415,999 | 1,104,653 | 1,303,185 | 1,352,942 | 1,214,920 |
 | 1. Short-term receivables of customers |
|
|
1,147,587 | 952,588 | 1,160,325 | 1,379,983 | 1,337,515 |
 | 2. Prepayments to suppliers |
|
|
101,548 | 83,543 | 86,764 | 90,670 | 93,019 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
133,746 | 56,300 | 56,300 | 56,300 | 56,300 |
 | 6. Other short-term receivables |
|
|
148,500 | 143,372 | 138,554 | 148,881 | 161,332 |
 | 7. Provision for doubtful short-term receivables |
|
|
-115,383 | -131,150 | -138,758 | -322,891 | -433,246 |
 | IV. Inventories |
|
|
931,217 | 909,356 | 880,276 | 863,459 | 861,856 |
 | 1. Inventories |
|
|
941,441 | 919,581 | 890,501 | 873,684 | 872,080 |
 | 2. Provision for decline in value of inventories |
|
|
-10,224 | -10,224 | -10,224 | -10,224 | -10,224 |
 | V. Other current assets |
|
|
40,044 | 45,662 | 44,272 | 46,285 | 35,868 |
 | 1. Short-term prepaid expenses |
|
|
2,282 | 4,607 | 2,573 | 5,841 | 3,391 |
 | 2. Deductible VAT |
|
|
33,720 | 40,065 | 40,466 | 39,698 | 27,965 |
 | 3. Taxes and the State Receivables |
|
|
4,042 | 990 | 1,232 | 746 | 4,512 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,947,221 | 10,808,965 | 10,705,330 | 10,584,024 | 10,500,871 |
 | I. Long-term receivables |
|
|
285,776 | 297,734 | 298,744 | 305,577 | 287,311 |
 | 1. Long-term customer's receivables |
|
|
| | | | 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 |
|
|
285,776 | 297,734 | 298,744 | 305,577 | 22,238 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,913,449 | 8,784,137 | 8,671,576 | 8,548,964 | 8,421,874 |
 | 1. Tangible fixed assets |
|
|
8,713,812 | 8,586,765 | 8,476,504 | 8,356,103 | 8,231,358 |
 | - Cost |
|
|
11,074,101 | 11,079,022 | 11,076,497 | 11,075,907 | 11,077,743 |
 | - Accumulated depreciation |
|
|
-2,360,289 | -2,492,257 | -2,599,993 | -2,719,804 | -2,846,385 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
199,637 | 197,371 | 195,072 | 192,861 | 190,517 |
 | - Cost |
|
|
223,682 | 223,682 | 223,682 | 223,682 | 223,682 |
 | - Accumulated depreciation |
|
|
-24,045 | -26,311 | -28,610 | -30,821 | -33,166 |
 | III. Real Estate Investments |
|
|
749,630 | 743,180 | 733,215 | 725,008 | 721,042 |
 | - Cost |
|
|
983,708 | 983,708 | 983,708 | 983,708 | 983,708 |
 | - Accumulated depreciation |
|
|
-234,078 | -240,528 | -250,493 | -258,700 | -262,666 |
 | IV. Long-term assets in progress |
|
|
838,755 | 842,937 | 849,198 | 849,699 | 903,371 |
 | 1. Costs of long-term production, business in progress |
|
|
37,506 | 36,911 | 38,790 | 39,437 | 92,174 |
 | 2. Costs of construction in progress |
|
|
801,249 | 806,026 | 810,408 | 810,261 | 811,197 |
 | IV. Long-term financial investments |
|
|
43,150 | 43,150 | 43,150 | 43,150 | 73,744 |
 | 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 | 43,000 | 43,000 | 73,594 |
 | V. Total other long-term assets |
|
|
84,097 | 67,280 | 80,712 | 84,708 | 68,426 |
 | 1. Long-term prepaid expenses |
|
|
31,383 | 17,179 | 29,206 | 33,201 | 19,264 |
 | 2. Deferred income tax assets |
|
|
52,709 | 50,101 | 51,502 | 51,502 | 49,157 |
 | 3. Other long-term assets |
|
|
5 | | 5 | 5 | 5 |
 | VI. Goodwills |
|
|
32,364 | 30,549 | 28,734 | 26,918 | 25,103 |
 | TOTAL ASSETS |
|
|
14,259,782 | 14,028,254 | 13,958,571 | 13,935,681 | 13,868,987 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,766,692 | 6,601,722 | 6,402,843 | 6,252,205 | 6,286,073 |
 | I. Current liabilities |
|
|
1,943,369 | 1,994,358 | 1,891,344 | 1,915,868 | 2,152,151 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
570,595 | 624,453 | 618,040 | 630,956 | 731,568 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
53,640 | 39,351 | 44,807 | 40,800 | 41,274 |
 | 4. Advances from customers |
|
|
96,350 | 19,591 | 21,059 | 19,010 | 14,801 |
 | 5. Taxes and other payables to the State Budget |
|
|
68,963 | 58,847 | 84,590 | 110,000 | 49,879 |
 | 6. Payables to employees |
|
|
12,481 | 11,975 | 11,661 | 21,707 | 12,288 |
 | 7. Short-term accrued expenses |
|
|
883,617 | 890,580 | 904,365 | 865,030 | 868,584 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,251 | 3,584 | 243 | 1,477 | 1,707 |
 | 11. Other short-term payables |
|
|
198,680 | 290,184 | 150,786 | 171,511 | 163,313 |
 | 12. Provision for short term payables |
|
|
| | | | 213,642 |
 | 13. Bonus and welfare fund |
|
|
55,794 | 55,794 | 55,794 | 55,377 | 55,095 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,823,322 | 4,607,364 | 4,511,499 | 4,336,338 | 4,133,922 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| 376 | | | 1,378 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
12,613 | 13,595 | 14,676 | 15,425 | 15,762 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,742,851 | 4,527,072 | 4,428,965 | 4,253,054 | 4,052,633 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
67,858 | 66,004 | 67,858 | 67,858 | 64,150 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| 316 | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,493,091 | 7,426,532 | 7,555,728 | 7,683,476 | 7,582,914 |
 | I. ShareHolder's equity |
|
|
7,493,091 | 7,426,532 | 7,555,728 | 7,683,476 | 7,582,914 |
 | 1. Owner's investment capital |
|
|
3,057,568 | 3,057,568 | 3,363,315 | 3,363,315 | 3,363,315 |
 | 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 | 287,862 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-221,042 | -233,110 | -221,042 | -233,110 | -234,838 |
 | 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 |
|
|
2,615,560 | 2,526,590 | 2,358,445 | 2,511,968 | 2,438,964 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,394,212 | 2,241,334 | 1,935,583 | 1,935,600 | 2,283,897 |
 | - Profit after tax undistributed this period |
|
|
221,348 | 285,256 | 422,862 | 576,369 | 155,067 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,354,758 | 1,389,237 | 1,368,763 | 1,355,056 | 1,329,226 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
14,259,782 | 14,028,254 | 13,958,571 | 13,935,681 | 13,868,987 |
There is no report.
|
|