|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,531,681 | 6,278,901 | 6,529,356 | 6,874,227 | 7,256,654 |
| I. Cash and cash equivalents |
|
|
1,094,000 | 969,213 | 1,336,740 | 1,185,676 | 1,428,027 |
| 1. Cash |
|
|
359,330 | 409,163 | 477,400 | 592,296 | 680,689 |
| 2. Cash equivalents |
|
|
734,670 | 560,050 | 859,340 | 593,380 | 747,338 |
| II. Short-term financial investments |
|
|
3,474,624 | 3,496,469 | 3,334,654 | 3,704,812 | 3,729,157 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,474,624 | 3,496,469 | 3,334,654 | 3,704,812 | 3,729,157 |
| III. Short-term receivables |
|
|
1,410,128 | 1,183,264 | 1,202,105 | 1,294,905 | 1,386,264 |
| 1. Short-term receivables of customers |
|
|
1,026,573 | 935,233 | 987,382 | 1,043,828 | 1,067,799 |
| 2. Prepayments to suppliers |
|
|
118,079 | 32,853 | 47,204 | 88,730 | 74,695 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
367,925 | 314,959 | 267,177 | 261,479 | 330,696 |
| 7. Provision for doubtful short-term receivables |
|
|
-102,449 | -99,781 | -99,658 | -99,133 | -86,927 |
| IV. Inventories |
|
|
207,942 | 224,870 | 244,311 | 271,553 | 268,653 |
| 1. Inventories |
|
|
207,942 | 224,870 | 244,311 | 271,553 | 268,653 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
344,987 | 405,085 | 411,546 | 417,280 | 444,554 |
| 1. Short-term prepaid expenses |
|
|
49,432 | 69,633 | 73,072 | 80,036 | 86,726 |
| 2. Deductible VAT |
|
|
294,407 | 322,865 | 337,616 | 336,908 | 357,808 |
| 3. Taxes and the State Receivables |
|
|
1,148 | 12,588 | 857 | 337 | 19 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,433,522 | 11,187,309 | 11,072,628 | 10,719,044 | 11,572,160 |
| I. Long-term receivables |
|
|
160,334 | 161,669 | 155,479 | 159,311 | 158,010 |
| 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 |
|
|
160,334 | 161,669 | 155,479 | 159,311 | 158,010 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
8,928,627 | 10,085,051 | 9,680,554 | 9,582,440 | 9,760,596 |
| 1. Tangible fixed assets |
|
|
8,927,475 | 10,083,014 | 9,678,537 | 9,580,616 | 9,758,531 |
| - Cost |
|
|
14,578,480 | 16,165,011 | 16,170,827 | 16,492,137 | 16,988,018 |
| - Accumulated depreciation |
|
|
-5,651,005 | -6,081,997 | -6,492,291 | -6,911,520 | -7,229,487 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,152 | 2,037 | 2,017 | 1,824 | 2,065 |
| - Cost |
|
|
9,646 | 10,901 | 11,101 | 10,652 | 11,129 |
| - Accumulated depreciation |
|
|
-8,494 | -8,864 | -9,084 | -8,828 | -9,064 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
470,421 | 4,738 | 335,354 | 9,002 | 766,338 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
470,421 | 4,738 | 335,354 | 9,002 | 766,338 |
| IV. Long-term financial investments |
|
|
192,938 | 200,846 | 203,510 | 207,032 | 189,703 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
147,000 | 154,909 | 157,573 | 161,094 | 143,766 |
| 3. Other investments in equity instruments |
|
|
45,938 | 45,938 | 45,938 | 45,938 | 45,938 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
681,202 | 735,005 | 697,732 | 761,259 | 697,513 |
| 1. Long-term prepaid expenses |
|
|
573,018 | 672,591 | 627,849 | 694,563 | 627,947 |
| 2. Deferred income tax assets |
|
|
108,184 | 62,414 | 69,883 | 66,696 | 69,566 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
16,965,203 | 17,466,209 | 17,601,984 | 17,593,270 | 18,828,814 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
8,290,010 | 8,439,833 | 8,250,792 | 8,080,536 | 8,704,419 |
| I. Current liabilities |
|
|
2,840,240 | 3,201,422 | 3,225,666 | 3,437,450 | 3,622,267 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
706,129 | 1,326,267 | 1,218,380 | 1,111,455 | 1,115,732 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
571,317 | 794,135 | 821,068 | 730,372 | 893,507 |
| 4. Advances from customers |
|
|
92,794 | 49,411 | 52,062 | 17,228 | 22,325 |
| 5. Taxes and other payables to the State Budget |
|
|
120,823 | 76,543 | 69,841 | 112,178 | 225,287 |
| 6. Payables to employees |
|
|
266,607 | 263,223 | 253,357 | 296,679 | 326,182 |
| 7. Short-term accrued expenses |
|
|
353,021 | 168,419 | 135,210 | 190,175 | 160,167 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
24,640 | 30,284 | 36,482 | 53,220 | 43,009 |
| 11. Other short-term payables |
|
|
402,946 | 230,204 | 237,438 | 410,361 | 311,488 |
| 12. Provision for short term payables |
|
|
144,692 | 122,548 | 280,346 | 322,432 | 351,399 |
| 13. Bonus and welfare fund |
|
|
157,270 | 140,389 | 121,482 | 193,349 | 173,172 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,449,770 | 5,238,410 | 5,025,126 | 4,643,086 | 5,082,152 |
| 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 |
|
|
497,498 | 387,355 | 384,424 | 386,796 | 386,994 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
4,673,838 | 4,601,937 | 4,483,484 | 4,194,492 | 4,606,568 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
278,434 | 249,119 | 157,218 | 61,797 | 88,590 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
8,675,193 | 9,026,377 | 9,351,192 | 9,512,735 | 10,124,396 |
| I. ShareHolder's equity |
|
|
8,675,193 | 9,026,377 | 9,351,192 | 9,512,735 | 10,124,396 |
| 1. Owner's investment capital |
|
|
3,236,512 | 3,236,512 | 3,236,512 | 3,560,126 | 3,560,126 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
202,007 | 202,007 | 230,287 | 230,287 | 382,970 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,474,890 | 1,461,255 | 1,461,589 | 1,726,362 | 1,726,363 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
46,060 | 46,060 | 46,060 | 46,060 | 46,060 |
| 11. After tax undistributed profit |
|
|
2,222,219 | 2,459,000 | 2,067,579 | 1,586,104 | 1,798,198 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,478,750 | 1,489,406 | 1,836,655 | 1,066,903 | 914,023 |
| - Profit after tax undistributed this period |
|
|
743,470 | 969,593 | 230,924 | 519,201 | 884,175 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,493,504 | 1,621,543 | 2,309,165 | 2,363,795 | 2,610,679 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
16,965,203 | 17,466,209 | 17,601,984 | 17,593,270 | 18,828,814 |
There is no report.
|
|