|
|
Q2 2020 | Q3 2020 | Q4 2020 | Q2 2021 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,852,271 | 3,287,376 | 3,061,472 | 3,928,542 | 3,550,804 |
| I. Cash and cash equivalents |
|
|
449,371 | 436,176 | 431,265 | 658,446 | 582,801 |
| 1. Cash |
|
|
449,371 | 436,176 | 431,265 | 462,169 | 463,801 |
| 2. Cash equivalents |
|
|
| | | 196,277 | 119,000 |
| II. Short-term financial investments |
|
|
2,483,829 | 1,377,000 | 1,282,000 | 1,231,523 | 1,195,123 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,483,829 | 1,377,000 | 1,282,000 | 1,231,523 | 1,195,123 |
| III. Short-term receivables |
|
|
1,000,114 | 615,385 | 586,083 | 827,215 | 880,858 |
| 1. Short-term receivables of customers |
|
|
527,175 | 383,196 | 358,237 | 605,942 | 644,010 |
| 2. Prepayments to suppliers |
|
|
66,416 | 9,666 | 7,392 | 19,985 | 18,223 |
| 3. Short-term intercompany receivables |
|
|
42,839 | 15,804 | 938 | 16,962 | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
872 | | | | |
| 6. Other short-term receivables |
|
|
377,582 | 210,796 | 223,594 | 195,750 | 231,248 |
| 7. Provision for doubtful short-term receivables |
|
|
-14,769 | -4,077 | -4,077 | -11,424 | -12,623 |
| IV. Inventories |
|
|
892,316 | 845,864 | 747,288 | 1,175,299 | 864,998 |
| 1. Inventories |
|
|
892,316 | 845,864 | 747,288 | 1,175,299 | 864,998 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
26,640 | 12,951 | 14,836 | 36,059 | 27,025 |
| 1. Short-term prepaid expenses |
|
|
6,758 | 285 | 285 | 16,592 | 13,935 |
| 2. Deductible VAT |
|
|
18,587 | 12,059 | 13,944 | 17,704 | 12,164 |
| 3. Taxes and the State Receivables |
|
|
1,295 | 607 | 607 | 1,763 | 925 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,003,799 | 1,590,790 | 1,599,947 | 1,884,148 | 1,837,964 |
| I. Long-term receivables |
|
|
7,273 | 328 | 328 | 4,762 | 3,680 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
958 | | | | |
| 5. Other long-term receivables |
|
|
6,315 | 328 | 328 | 4,762 | 3,680 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,663,425 | 1,168,268 | 1,225,242 | 1,586,439 | 1,581,004 |
| 1. Tangible fixed assets |
|
|
403,823 | 232,096 | 289,089 | 434,735 | 463,676 |
| - Cost |
|
|
1,091,957 | 742,213 | 805,567 | 1,111,514 | 1,164,269 |
| - Accumulated depreciation |
|
|
-688,134 | -510,117 | -516,478 | -676,779 | -700,592 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,259,602 | 936,172 | 936,152 | 1,151,704 | 1,117,327 |
| - Cost |
|
|
1,263,817 | 936,193 | 936,193 | 1,156,975 | 1,123,364 |
| - Accumulated depreciation |
|
|
-4,216 | -21 | -40 | -5,271 | -6,037 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
134,084 | 118,613 | 72,423 | 74,263 | 41,450 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
134,084 | 118,613 | 72,423 | 74,263 | 41,450 |
| IV. Long-term financial investments |
|
|
132,499 | 282,103 | 282,103 | 180,689 | 179,176 |
| 1. Investment in subsidiaries |
|
|
| 177,487 | 177,487 | | |
| 2. Investments in associated companies, joint ventures |
|
|
99,754 | 81,529 | 81,529 | 147,943 | 148,968 |
| 3. Other investments in equity instruments |
|
|
42,847 | 27,341 | 27,341 | 42,847 | 40,310 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-11,151 | -4,254 | -4,254 | -11,151 | -11,151 |
| 5. Investments holding until maturity |
|
|
1,050 | | | 1,050 | 1,050 |
| V. Total other long-term assets |
|
|
62,768 | 21,479 | 19,852 | 36,308 | 31,084 |
| 1. Long-term prepaid expenses |
|
|
62,042 | 21,479 | 19,852 | 34,711 | 28,772 |
| 2. Deferred income tax assets |
|
|
726 | | | 1,597 | 2,312 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
3,750 | | | 1,686 | 1,570 |
| TOTAL ASSETS |
|
|
6,856,070 | 4,878,166 | 4,661,419 | 5,812,690 | 5,388,768 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,782,174 | 3,992,430 | 3,875,234 | 4,731,070 | 4,275,025 |
| I. Current liabilities |
|
|
5,524,602 | 3,758,146 | 3,640,950 | 4,495,169 | 4,042,253 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,533,974 | 2,591,818 | 2,305,870 | 3,131,669 | 2,238,126 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,312,258 | 577,094 | 749,945 | 984,453 | 989,690 |
| 4. Advances from customers |
|
|
6,939 | 415 | 7,771 | 1,851 | 1,938 |
| 5. Taxes and other payables to the State Budget |
|
|
257,339 | 70,980 | 133,297 | 137,877 | 121,723 |
| 6. Payables to employees |
|
|
15,245 | 5,700 | | 13,816 | 11,444 |
| 7. Short-term accrued expenses |
|
|
10,362 | 6,276 | 6,681 | 4,080 | 2,361 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,552 | 138,003 | 34,305 | 2,464 | 443,975 |
| 12. Provision for short term payables |
|
|
| | | | 6,983 |
| 13. Bonus and welfare fund |
|
|
18,626 | 15,344 | 15,304 | 5,780 | 4,117 |
| 14. Price stabilization fund |
|
|
362,308 | 352,516 | 387,777 | 213,180 | 221,895 |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
257,572 | 234,284 | 234,284 | 235,901 | 232,772 |
| 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 |
|
|
235,570 | 234,284 | 234,284 | 227,355 | 226,854 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
22,003 | | | 8,546 | 5,918 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 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 |
|
|
1,073,895 | 885,736 | 786,185 | 1,081,620 | 1,113,743 |
| I. ShareHolder's equity |
|
|
1,073,895 | 885,736 | 786,185 | 1,081,620 | 1,113,743 |
| 1. Owner's investment capital |
|
|
873,240 | 873,240 | 873,240 | 873,240 | 873,240 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
1,450 | | | 1,450 | 1,379 |
| 5. Treasury shares |
|
|
-1,260 | | | -303 | -194 |
| 6. Differences upon asset revaluation |
|
|
-24,283 | | | -24,677 | -24,677 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
91,873 | 60,080 | 60,080 | 81,621 | 81,471 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
884 | | | 404 | 404 |
| 11. After tax undistributed profit |
|
|
-29,363 | -47,584 | -147,135 | 25,778 | 59,750 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
83,012 | 42,906 | -52,986 | -70,908 | -72,256 |
| - Profit after tax undistributed this period |
|
|
-112,375 | -90,490 | -94,149 | 96,686 | 132,006 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
161,355 | | | 124,108 | 122,371 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,856,070 | 4,878,166 | 4,661,419 | 5,812,690 | 5,388,768 |
There is no report.
|
|