|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,627,103 | 11,285,905 | 11,941,000 | 11,912,726 | 12,359,236 |
 | I. Cash and cash equivalents |
|
|
5,068,970 | 5,635,909 | 5,411,420 | 4,779,867 | 3,356,120 |
 | 1. Cash |
|
|
379,169 | 274,413 | 643,411 | 547,257 | 333,163 |
 | 2. Cash equivalents |
|
|
4,689,800 | 5,361,496 | 4,768,009 | 4,232,610 | 3,022,957 |
 | II. Short-term financial investments |
|
|
1,119,089 | 1,060,073 | 1,302,663 | 2,018,069 | 3,650,601 |
 | 1. Trading securities |
|
|
934,765 | 733,143 | 733,143 | 933,438 | 1,181,295 |
 | 2. Provision for diminution in value of trading securities |
|
|
-717 | -823 | -823 | -823 | -564 |
 | 3. Investments holding until maturity |
|
|
185,042 | 327,754 | 570,344 | 1,085,454 | 2,469,870 |
 | III. Short-term receivables |
|
|
3,021,072 | 3,129,469 | 3,636,821 | 3,679,707 | 3,801,027 |
 | 1. Short-term receivables of customers |
|
|
2,455,531 | 2,612,750 | 2,972,857 | 2,759,897 | 2,449,511 |
 | 2. Prepayments to suppliers |
|
|
411,681 | 240,365 | 330,148 | 461,055 | 453,740 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
342,367 | 416,672 | 422,190 | 593,711 | 845,390 |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
301,677 | 328,272 | 379,874 | 359,050 | 543,218 |
 | 7. Provision for doubtful short-term receivables |
|
|
-490,183 | -468,589 | -468,248 | -494,007 | -490,833 |
 | IV. Inventories |
|
|
1,229,430 | 1,276,816 | 1,390,349 | 1,240,817 | 1,291,160 |
 | 1. Inventories |
|
|
1,317,666 | 1,379,188 | 1,487,949 | 1,337,481 | 1,387,241 |
 | 2. Provision for decline in value of inventories |
|
|
-88,236 | -102,372 | -97,600 | -96,664 | -96,081 |
 | V. Other current assets |
|
|
188,541 | 183,637 | 199,747 | 194,266 | 260,327 |
 | 1. Short-term prepaid expenses |
|
|
24,018 | 14,572 | 30,499 | 20,447 | 24,487 |
 | 2. Deductible VAT |
|
|
152,648 | 155,706 | 147,477 | 150,114 | 210,933 |
 | 3. Taxes and the State Receivables |
|
|
11,875 | 13,359 | 21,771 | 23,705 | 24,907 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,021,638 | 25,075,025 | 24,948,410 | 25,103,184 | 25,906,761 |
 | I. Long-term receivables |
|
|
37,524 | 37,656 | 106,112 | 104,921 | 105,833 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 72,924 | 72,924 | 72,924 |
 | 5. Other long-term receivables |
|
|
37,524 | 37,656 | 33,188 | 31,997 | 32,909 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
14,196,014 | 13,961,348 | 13,801,344 | 14,257,178 | 14,386,472 |
 | 1. Tangible fixed assets |
|
|
14,127,364 | 13,890,332 | 13,731,584 | 14,186,658 | 14,317,156 |
 | - Cost |
|
|
22,445,489 | 22,462,780 | 22,572,219 | 23,294,344 | 23,717,924 |
 | - Accumulated depreciation |
|
|
-8,318,125 | -8,572,448 | -8,840,635 | -9,107,686 | -9,400,768 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
68,650 | 71,016 | 69,760 | 70,520 | 69,316 |
 | - Cost |
|
|
94,993 | 95,385 | 95,385 | 97,395 | 97,553 |
 | - Accumulated depreciation |
|
|
-26,343 | -24,369 | -25,625 | -26,875 | -28,237 |
 | III. Real Estate Investments |
|
|
2,590,193 | 2,542,406 | 2,495,866 | 2,454,009 | 2,406,475 |
 | - Cost |
|
|
3,858,506 | 3,858,506 | 3,859,712 | 3,865,639 | 3,865,639 |
 | - Accumulated depreciation |
|
|
-1,268,313 | -1,316,100 | -1,363,846 | -1,411,630 | -1,459,164 |
 | IV. Long-term assets in progress |
|
|
1,093,217 | 1,452,543 | 1,470,464 | 1,048,558 | 1,826,318 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,093,217 | 1,452,543 | 1,470,464 | 1,048,558 | 1,826,318 |
 | IV. Long-term financial investments |
|
|
6,221,629 | 6,198,537 | 6,214,916 | 6,385,245 | 6,310,254 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
5,955,779 | 5,932,687 | 5,949,066 | 6,119,395 | 6,044,404 |
 | 3. Other investments in equity instruments |
|
|
265,850 | 265,850 | 265,850 | 265,850 | 265,850 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
414,610 | 439,983 | 434,755 | 445,919 | 443,576 |
 | 1. Long-term prepaid expenses |
|
|
349,351 | 356,679 | 350,717 | 356,226 | 352,816 |
 | 2. Deferred income tax assets |
|
|
64,304 | 74,055 | 74,800 | 80,466 | 82,921 |
 | 3. Other long-term assets |
|
|
955 | 9,249 | 9,238 | 9,228 | 7,839 |
 | VI. Goodwills |
|
|
460,152 | 442,552 | 424,953 | 407,353 | 427,834 |
 | TOTAL ASSETS |
|
|
35,648,741 | 36,360,931 | 36,889,411 | 37,015,910 | 38,265,997 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,860,699 | 13,905,718 | 13,661,919 | 13,528,542 | 14,100,982 |
 | I. Current liabilities |
|
|
3,497,047 | 4,052,286 | 3,963,298 | 4,144,635 | 4,276,976 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
940,159 | 1,244,303 | 1,264,799 | 1,400,228 | 1,264,555 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
614,760 | 724,015 | 659,558 | 736,281 | 845,005 |
 | 4. Advances from customers |
|
|
988,356 | 999,031 | 1,086,635 | 954,533 | 1,021,839 |
 | 5. Taxes and other payables to the State Budget |
|
|
230,723 | 170,539 | 181,670 | 279,594 | 335,327 |
 | 6. Payables to employees |
|
|
29,332 | 59,952 | 31,962 | 23,156 | 24,898 |
 | 7. Short-term accrued expenses |
|
|
561,027 | 638,365 | 520,890 | 615,053 | 646,309 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
9,989 | 4,629 | 18,492 | 10,685 | 16,827 |
 | 11. Other short-term payables |
|
|
108,512 | 181,091 | 164,921 | 90,203 | 98,351 |
 | 12. Provision for short term payables |
|
|
4,606 | 23,110 | 18,408 | 17,780 | 10,751 |
 | 13. Bonus and welfare fund |
|
|
9,583 | 7,252 | 15,964 | 17,124 | 13,113 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
10,363,652 | 9,853,432 | 9,698,621 | 9,383,907 | 9,824,006 |
 | 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 |
|
|
466,178 | 466,290 | 469,765 | 483,627 | 502,061 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
9,646,992 | 9,152,740 | 8,992,668 | 8,661,143 | 9,081,408 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
189,101 | 188,943 | 188,943 | 188,943 | 188,943 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
61,211 | 45,322 | 47,143 | 50,126 | 51,559 |
 | 11. Long-term unrealized revenue |
|
|
170 | 136 | 102 | 68 | 34 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
21,788,042 | 22,455,213 | 23,227,492 | 23,487,368 | 24,165,015 |
 | I. ShareHolder's equity |
|
|
21,788,042 | 22,455,213 | 23,227,492 | 23,487,368 | 24,165,015 |
 | 1. Owner's investment capital |
|
|
4,710,134 | 4,710,134 | 4,710,134 | 5,416,581 | 5,416,581 |
 | 2. Share capital surplus |
|
|
1,012,946 | 1,012,946 | 1,012,946 | 1,012,946 | 1,012,946 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
415,591 | 415,591 | 415,591 | 415,591 | 415,591 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,081,955 | 12,761,306 | 13,366,960 | 12,806,267 | 13,481,307 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
10,766,864 | 10,766,891 | 12,755,556 | 11,571,931 | 11,572,176 |
 | - Profit after tax undistributed this period |
|
|
1,315,091 | 1,994,415 | 611,404 | 1,234,336 | 1,909,131 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,567,415 | 3,555,235 | 3,721,860 | 3,835,982 | 3,838,589 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
35,648,741 | 36,360,931 | 36,889,411 | 37,015,910 | 38,265,997 |
There is no report.
|
|