|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,641,319 | 1,610,448 | 1,739,488 | 1,975,127 | 2,047,711 |
 | I. Cash and cash equivalents |
|
|
510,061 | 417,436 | 528,414 | 580,030 | 553,443 |
 | 1. Cash |
|
|
245,199 | 153,127 | 181,706 | 182,206 | 188,389 |
 | 2. Cash equivalents |
|
|
264,862 | 264,309 | 346,709 | 397,824 | 365,054 |
 | II. Short-term financial investments |
|
|
350,148 | 366,298 | 372,610 | 548,137 | 736,719 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
350,148 | 366,298 | 372,610 | 548,137 | 736,719 |
 | III. Short-term receivables |
|
|
597,625 | 635,549 | 647,812 | 643,369 | 661,608 |
 | 1. Short-term receivables of customers |
|
|
221,311 | 258,439 | 241,572 | 203,450 | 200,320 |
 | 2. Prepayments to suppliers |
|
|
15,339 | 13,240 | 19,410 | 23,481 | 23,152 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
202,008 | 203,200 | 220,065 | 222,751 | 234,693 |
 | 6. Other short-term receivables |
|
|
213,030 | 217,964 | 226,917 | 255,354 | 228,725 |
 | 7. Provision for doubtful short-term receivables |
|
|
-54,063 | -57,294 | -60,151 | -61,666 | -25,282 |
 | IV. Inventories |
|
|
12,041 | 18,075 | 18,340 | 18,719 | 22,313 |
 | 1. Inventories |
|
|
12,041 | 18,075 | 18,340 | 18,719 | 22,313 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
171,444 | 173,091 | 172,312 | 184,871 | 73,629 |
 | 1. Short-term prepaid expenses |
|
|
1,561 | 2,956 | 2,596 | 15,590 | 9,899 |
 | 2. Deductible VAT |
|
|
41,442 | 41,645 | 41,363 | 40,929 | 42,920 |
 | 3. Taxes and the State Receivables |
|
|
128,441 | 128,491 | 128,353 | 128,352 | 20,810 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,078,503 | 4,183,904 | 4,145,623 | 4,162,940 | 4,049,688 |
 | I. Long-term receivables |
|
|
755,837 | 828,313 | 733,926 | 736,791 | 595,337 |
 | 1. Long-term customer's receivables |
|
|
93,600 | 93,600 | 87,844 | 87,844 | 81,408 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
337,101 | 339,090 | 235,599 | 238,475 | 126,473 |
 | 5. Other long-term receivables |
|
|
325,136 | 395,623 | 410,483 | 410,473 | 387,456 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,718,628 | 1,685,919 | 1,666,949 | 1,647,096 | 1,625,911 |
 | 1. Tangible fixed assets |
|
|
1,694,921 | 1,662,457 | 1,643,855 | 1,624,331 | 1,603,522 |
 | - Cost |
|
|
3,807,977 | 3,793,106 | 3,787,480 | 3,791,826 | 3,784,041 |
 | - Accumulated depreciation |
|
|
-2,113,056 | -2,130,650 | -2,143,625 | -2,167,494 | -2,180,519 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
23,707 | 23,462 | 23,094 | 22,765 | 22,389 |
 | - Cost |
|
|
77,412 | 77,485 | 77,485 | 77,535 | 77,535 |
 | - Accumulated depreciation |
|
|
-53,705 | -54,023 | -54,391 | -54,770 | -55,146 |
 | III. Real Estate Investments |
|
|
170,873 | 169,510 | 168,147 | 166,783 | 165,420 |
 | - Cost |
|
|
222,174 | 222,174 | 222,174 | 222,174 | 222,174 |
 | - Accumulated depreciation |
|
|
-51,301 | -52,664 | -54,028 | -55,391 | -56,754 |
 | IV. Long-term assets in progress |
|
|
113,023 | 109,289 | 85,193 | 83,555 | 86,450 |
 | 1. Costs of long-term production, business in progress |
|
|
39,142 | 39,174 | 39,222 | 39,269 | 39,313 |
 | 2. Costs of construction in progress |
|
|
73,881 | 70,115 | 45,971 | 44,286 | 47,137 |
 | IV. Long-term financial investments |
|
|
1,305,949 | 1,367,584 | 1,466,238 | 1,503,021 | 1,555,077 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
974,449 | 1,037,195 | 1,124,919 | 1,198,218 | 1,252,349 |
 | 3. Other investments in equity instruments |
|
|
499,485 | 498,373 | 496,503 | 472,787 | 470,713 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-167,985 | -167,985 | -167,985 | -167,985 | -167,985 |
 | 5. Investments holding until maturity |
|
|
| | 12,800 | | |
 | V. Total other long-term assets |
|
|
14,194 | 23,291 | 25,171 | 25,694 | 21,493 |
 | 1. Long-term prepaid expenses |
|
|
1,383 | 11,209 | 13,431 | 14,316 | 9,693 |
 | 2. Deferred income tax assets |
|
|
12,810 | 12,082 | 11,739 | 11,378 | 11,800 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,719,822 | 5,794,353 | 5,885,111 | 6,138,067 | 6,097,399 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,829,320 | 2,851,258 | 2,812,430 | 2,888,489 | 2,878,662 |
 | I. Current liabilities |
|
|
767,576 | 747,267 | 728,808 | 822,852 | 891,739 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
28,417 | 28,648 | 29,133 | 29,481 | 29,324 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
64,866 | 82,626 | 83,028 | 70,661 | 97,215 |
 | 4. Advances from customers |
|
|
3,182 | 10,956 | 3,249 | 9,152 | 4,546 |
 | 5. Taxes and other payables to the State Budget |
|
|
116,180 | 80,127 | 98,167 | 156,010 | 162,358 |
 | 6. Payables to employees |
|
|
110,790 | 46,053 | 53,005 | 58,693 | 124,859 |
 | 7. Short-term accrued expenses |
|
|
14,960 | 16,592 | 15,736 | 15,978 | 18,148 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
403,273 | 420,866 | 405,210 | 443,559 | 423,139 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
25,908 | 61,399 | 41,280 | 39,318 | 32,151 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,061,744 | 2,103,991 | 2,083,622 | 2,065,637 | 1,986,924 |
 | 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 |
|
|
1,780,759 | 1,830,810 | 1,838,981 | 1,839,008 | 1,788,986 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
42,497 | 42,972 | 29,133 | 29,481 | 14,662 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
238,488 | 230,209 | 215,509 | 197,149 | 183,276 |
 | 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 |
|
|
2,890,502 | 2,943,094 | 3,072,681 | 3,249,577 | 3,218,737 |
 | I. ShareHolder's equity |
|
|
2,890,502 | 2,943,094 | 3,072,681 | 3,249,577 | 3,218,737 |
 | 1. Owner's investment capital |
|
|
2,162,950 | 2,162,950 | 2,162,950 | 2,162,950 | 2,162,950 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-2,075 | -2,075 | -2,075 | -2,075 | -2,075 |
 | 7. Differences upon foreign exchange rate |
|
|
111,297 | 71,661 | 94,975 | 100,444 | 96,056 |
 | 8. Investment and development funds |
|
|
307,876 | 349,633 | 349,633 | 349,633 | 349,633 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
187,241 | 244,891 | 353,779 | 521,945 | 492,078 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,579 | 134,302 | 136,097 | 136,048 | 129,030 |
 | - Profit after tax undistributed this period |
|
|
179,662 | 110,589 | 217,683 | 385,897 | 363,048 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
123,213 | 116,035 | 113,419 | 116,680 | 120,095 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,719,822 | 5,794,353 | 5,885,111 | 6,138,067 | 6,097,399 |
There is no report.
|
|