|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,991,899 | 8,085,858 | 8,451,241 | 8,241,100 | 8,680,596 |
 | I. Cash and cash equivalents |
|
|
100,335 | 158,595 | 611,765 | 570,012 | 1,030,604 |
 | 1. Cash |
|
|
100,335 | 89,595 | 610,665 | 568,912 | 1,030,604 |
 | 2. Cash equivalents |
|
|
| 69,000 | 1,100 | 1,100 | |
 | II. Short-term financial investments |
|
|
2,323,107 | 2,470,950 | 2,229,881 | 2,340,407 | 2,289,934 |
 | 1. Trading securities |
|
|
160,089 | 161,594 | 161,594 | 161,594 | 161,594 |
 | 2. Provision for diminution in value of trading securities |
|
|
-26,567 | -31,412 | -36,981 | -41,753 | -45,925 |
 | 3. Investments holding until maturity |
|
|
2,189,584 | 2,340,768 | 2,105,268 | 2,220,566 | 2,174,266 |
 | III. Short-term receivables |
|
|
1,818,397 | 1,764,820 | 1,998,753 | 2,206,755 | 2,047,023 |
 | 1. Short-term receivables of customers |
|
|
1,652,214 | 1,559,194 | 1,836,836 | 1,855,602 | 1,846,206 |
 | 2. Prepayments to suppliers |
|
|
121,590 | 172,574 | 109,587 | 316,005 | 79,557 |
 | 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 |
|
|
51,115 | 39,575 | 58,852 | 42,115 | 128,227 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,523 | -6,523 | -6,523 | -6,967 | -6,967 |
 | IV. Inventories |
|
|
3,466,928 | 3,412,544 | 3,354,617 | 2,911,355 | 3,081,206 |
 | 1. Inventories |
|
|
3,874,763 | 3,752,973 | 3,695,279 | 3,157,827 | 3,367,077 |
 | 2. Provision for decline in value of inventories |
|
|
-407,835 | -340,429 | -340,663 | -246,472 | -285,871 |
 | V. Other current assets |
|
|
283,133 | 278,949 | 256,225 | 212,572 | 231,829 |
 | 1. Short-term prepaid expenses |
|
|
14,623 | 15,362 | 16,142 | 15,730 | 17,762 |
 | 2. Deductible VAT |
|
|
268,361 | 263,438 | 239,953 | 196,772 | 214,067 |
 | 3. Taxes and the State Receivables |
|
|
150 | 150 | 129 | 70 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,100,818 | 4,130,866 | 4,070,863 | 4,007,952 | 4,141,598 |
 | I. Long-term receivables |
|
|
3,407 | 3,407 | 3,407 | 3,407 | 1,549 |
 | 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 |
|
|
3,407 | 3,407 | 3,407 | 3,407 | 1,549 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,352,244 | 3,463,657 | 3,454,567 | 3,415,227 | 3,336,386 |
 | 1. Tangible fixed assets |
|
|
2,890,851 | 2,988,443 | 2,983,460 | 2,944,000 | 2,870,397 |
 | - Cost |
|
|
5,005,943 | 5,211,168 | 5,301,577 | 5,360,870 | 5,386,756 |
 | - Accumulated depreciation |
|
|
-2,115,092 | -2,222,725 | -2,318,117 | -2,416,869 | -2,516,359 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
461,394 | 475,215 | 471,107 | 471,227 | 465,989 |
 | - Cost |
|
|
525,943 | 547,381 | 549,223 | 555,596 | 556,672 |
 | - Accumulated depreciation |
|
|
-64,550 | -72,166 | -78,115 | -84,369 | -90,683 |
 | III. Real Estate Investments |
|
|
| | | | 240,145 |
 | - Cost |
|
|
| | | | 240,500 |
 | - Accumulated depreciation |
|
|
| | | | -355 |
 | IV. Long-term assets in progress |
|
|
244,850 | 174,952 | 137,235 | 115,117 | 103,003 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
244,850 | 174,952 | 137,235 | 115,117 | 103,003 |
 | IV. Long-term financial investments |
|
|
67,552 | 68,222 | 68,927 | 69,482 | 70,011 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
11,610 | 12,279 | 12,984 | 13,540 | 14,068 |
 | 3. Other investments in equity instruments |
|
|
5,942 | 5,942 | 5,942 | 5,942 | 5,942 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | V. Total other long-term assets |
|
|
216,071 | 212,713 | 207,592 | 214,363 | 208,927 |
 | 1. Long-term prepaid expenses |
|
|
213,066 | 209,866 | 204,947 | 209,495 | 203,684 |
 | 2. Deferred income tax assets |
|
|
3,004 | 2,847 | 2,645 | 4,868 | 5,243 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
216,694 | 207,915 | 199,135 | | 181,577 |
 | TOTAL ASSETS |
|
|
12,092,717 | 12,216,724 | 12,522,104 | 12,249,053 | 12,822,194 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,762,288 | 3,546,071 | 3,512,303 | 3,247,184 | 3,617,235 |
 | I. Current liabilities |
|
|
3,678,001 | 3,473,667 | 3,495,556 | 3,193,330 | 3,565,548 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,745,821 | 2,351,591 | 2,242,695 | 2,277,107 | 2,485,742 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
476,792 | 533,762 | 551,583 | 271,582 | 616,718 |
 | 4. Advances from customers |
|
|
24,280 | 29,123 | 45,713 | 35,780 | 36,729 |
 | 5. Taxes and other payables to the State Budget |
|
|
38,636 | 93,964 | 159,523 | 64,780 | 53,542 |
 | 6. Payables to employees |
|
|
145,267 | 166,622 | 214,445 | 273,283 | 140,715 |
 | 7. Short-term accrued expenses |
|
|
34,719 | 88,722 | 71,119 | 69,509 | 35,447 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 1,013 |
 | 11. Other short-term payables |
|
|
105,552 | 104,442 | 105,848 | 98,136 | 103,130 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
106,935 | 105,441 | 104,630 | 103,153 | 92,511 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
84,287 | 72,404 | 16,747 | 53,854 | 51,687 |
 | 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 |
|
|
| | | 532 | 536 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
67,090 | 58,130 | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
8,555 | 6,037 | 8,675 | 5,723 | 5,571 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
8,348 | 7,953 | 7,798 | 18,836 | 18,916 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
294 | 284 | 274 | 28,764 | 26,665 |
 | B. OWNER'S EQUITY |
|
|
8,330,429 | 8,670,653 | 9,009,801 | 9,001,868 | 9,204,959 |
 | I. ShareHolder's equity |
|
|
8,330,429 | 8,670,653 | 9,009,801 | 9,001,868 | 9,204,959 |
 | 1. Owner's investment capital |
|
|
1,870,445 | 2,244,532 | 2,244,532 | 2,244,532 | 2,244,532 |
 | 2. Share capital surplus |
|
|
263,561 | 263,561 | 263,561 | 263,561 | 263,561 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-521 | -367 | -624 | -203 | -341 |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
5,934,021 | 5,877,966 | 6,198,591 | 6,175,059 | 6,360,625 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,764,358 | 5,390,271 | 5,390,271 | 4,941,365 | 6,167,570 |
 | - Profit after tax undistributed this period |
|
|
169,663 | 487,695 | 808,320 | 1,233,694 | 193,056 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
262,923 | 284,961 | 303,742 | 318,920 | 336,582 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,092,717 | 12,216,724 | 12,522,104 | 12,249,053 | 12,822,194 |
There is no report.
|
|