|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
17,969,184 | 17,598,549 | 17,063,866 | 16,769,984 | 17,379,218 |
| I. Cash and cash equivalents |
|
|
1,269,067 | 2,282,499 | 1,309,166 | 1,606,295 | 1,129,302 |
| 1. Cash |
|
|
901,175 | 1,895,218 | 685,598 | 1,037,941 | 600,054 |
| 2. Cash equivalents |
|
|
367,891 | 387,282 | 623,568 | 568,354 | 529,247 |
| II. Short-term financial investments |
|
|
1,386,093 | 1,504,931 | 1,114,547 | 1,128,877 | 1,354,599 |
| 1. Trading securities |
|
|
262 | 262 | 240 | 262 | 262 |
| 2. Provision for diminution in value of trading securities |
|
|
-164 | -157 | -163 | -176 | -222 |
| 3. Investments holding until maturity |
|
|
1,385,995 | 1,504,826 | 1,114,470 | 1,128,791 | 1,354,559 |
| III. Short-term receivables |
|
|
7,852,696 | 6,952,127 | 6,945,839 | 6,021,053 | 6,739,931 |
| 1. Short-term receivables of customers |
|
|
2,290,187 | 2,450,287 | 2,159,990 | 2,153,627 | 2,161,756 |
| 2. Prepayments to suppliers |
|
|
3,323,173 | 2,478,719 | 2,849,571 | 2,426,768 | 2,724,777 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,035,282 | 786,007 | 712,169 | 501,893 | 538,923 |
| 6. Other short-term receivables |
|
|
1,987,599 | 1,877,846 | 1,810,285 | 1,482,826 | 1,842,720 |
| 7. Provision for doubtful short-term receivables |
|
|
-783,544 | -640,732 | -586,176 | -544,061 | -528,244 |
| IV. Inventories |
|
|
6,953,646 | 6,293,460 | 7,213,582 | 7,507,291 | 7,643,158 |
| 1. Inventories |
|
|
6,988,256 | 6,328,411 | 7,248,533 | 7,542,242 | 7,664,707 |
| 2. Provision for decline in value of inventories |
|
|
-34,610 | -34,951 | -34,951 | -34,951 | -21,549 |
| V. Other current assets |
|
|
507,682 | 565,531 | 480,732 | 506,467 | 512,228 |
| 1. Short-term prepaid expenses |
|
|
8,567 | 9,744 | 12,043 | 13,754 | 19,883 |
| 2. Deductible VAT |
|
|
422,950 | 469,571 | 378,792 | 406,571 | 405,944 |
| 3. Taxes and the State Receivables |
|
|
6,937 | 17,009 | 20,644 | 16,951 | 17,157 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
69,228 | 69,207 | 69,253 | 69,192 | 69,244 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,063,404 | 12,600,637 | 12,007,555 | 11,865,549 | 11,897,717 |
| I. Long-term receivables |
|
|
158,430 | 5,344 | 6,085 | 56,263 | 55,930 |
| 1. Long-term customer's receivables |
|
|
1,551 | | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
2,236 | | 1,536 | 1,536 | 1,204 |
| 5. Other long-term receivables |
|
|
154,644 | 5,344 | 4,549 | 54,727 | 54,727 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,685,783 | 3,805,563 | 3,815,476 | 3,757,751 | 3,967,592 |
| 1. Tangible fixed assets |
|
|
3,514,468 | 3,636,236 | 3,652,116 | 3,599,703 | 3,812,628 |
| - Cost |
|
|
5,705,831 | 5,894,062 | 5,972,783 | 5,981,068 | 6,265,056 |
| - Accumulated depreciation |
|
|
-2,191,363 | -2,257,826 | -2,320,668 | -2,381,365 | -2,452,428 |
| 2. Fixed assets of financial leasing |
|
|
165,825 | 160,171 | 154,243 | 149,017 | 146,011 |
| - Cost |
|
|
218,222 | 218,222 | 218,504 | 218,462 | 218,462 |
| - Accumulated depreciation |
|
|
-52,398 | -58,051 | -64,261 | -69,445 | -72,451 |
| 3. Intangible fixed assets |
|
|
5,490 | 9,155 | 9,118 | 9,030 | 8,954 |
| - Cost |
|
|
15,939 | 19,652 | 19,711 | 19,711 | 19,711 |
| - Accumulated depreciation |
|
|
-10,448 | -10,496 | -10,593 | -10,680 | -10,757 |
| III. Real Estate Investments |
|
|
243,259 | 241,217 | 237,194 | 494,353 | 234,217 |
| - Cost |
|
|
658,420 | 659,458 | 658,518 | 922,480 | 661,621 |
| - Accumulated depreciation |
|
|
-415,161 | -418,241 | -421,324 | -428,127 | -427,404 |
| IV. Long-term assets in progress |
|
|
6,717,170 | 7,277,497 | 6,712,736 | 6,546,294 | 6,606,822 |
| 1. Costs of long-term production, business in progress |
|
|
109,915 | 109,915 | 110,103 | 109,894 | 109,982 |
| 2. Costs of construction in progress |
|
|
6,607,255 | 7,167,581 | 6,602,633 | 6,436,400 | 6,496,840 |
| IV. Long-term financial investments |
|
|
965,045 | 940,960 | 927,917 | 703,414 | 698,065 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
934,296 | 910,212 | 889,280 | 671,277 | 655,578 |
| 3. Other investments in equity instruments |
|
|
82,100 | 82,100 | 88,759 | 82,100 | 82,100 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-51,351 | -51,351 | -51,472 | -51,312 | -51,312 |
| 5. Investments holding until maturity |
|
|
| | 1,350 | 1,350 | 11,700 |
| V. Total other long-term assets |
|
|
205,335 | 245,225 | 226,863 | 229,741 | 260,905 |
| 1. Long-term prepaid expenses |
|
|
106,986 | 141,604 | 119,712 | 128,307 | 148,733 |
| 2. Deferred income tax assets |
|
|
98,246 | 103,517 | 107,048 | 101,330 | 112,069 |
| 3. Other long-term assets |
|
|
104 | 104 | 104 | 104 | 104 |
| VI. Goodwills |
|
|
88,382 | 84,832 | 81,283 | 77,734 | 74,185 |
| TOTAL ASSETS |
|
|
30,032,588 | 30,199,186 | 29,071,420 | 28,635,533 | 29,276,934 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,006,946 | 20,016,824 | 18,344,805 | 17,797,245 | 18,340,068 |
| I. Current liabilities |
|
|
13,511,870 | 13,893,635 | 12,472,793 | 12,624,671 | 13,236,972 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,203,304 | 6,027,831 | 4,601,199 | 4,856,540 | 4,957,598 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,938,681 | 2,198,328 | 1,599,903 | 1,769,102 | 1,637,097 |
| 4. Advances from customers |
|
|
2,511,390 | 3,214,980 | 3,898,851 | 3,662,737 | 3,503,653 |
| 5. Taxes and other payables to the State Budget |
|
|
262,329 | 122,854 | 148,190 | 130,686 | 140,504 |
| 6. Payables to employees |
|
|
149,511 | 222,369 | 177,780 | 202,568 | 213,071 |
| 7. Short-term accrued expenses |
|
|
1,131,489 | 897,621 | 804,992 | 905,383 | 1,030,090 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
71,258 | 43,982 | 69,224 | 52,200 | 78,246 |
| 11. Other short-term payables |
|
|
1,152,326 | 1,010,314 | 1,048,884 | 954,259 | 1,582,339 |
| 12. Provision for short term payables |
|
|
26,493 | 90,490 | 60,280 | 27,897 | 31,250 |
| 13. Bonus and welfare fund |
|
|
65,090 | 64,867 | 63,490 | 63,298 | 63,125 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
6,495,075 | 6,123,190 | 5,872,012 | 5,172,573 | 5,103,096 |
| 1. Long-term payables to sellers |
|
|
84 | 84 | 84 | 84 | 84 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
2,571 | 36,920 | 2,707 | 2,692 | 48,807 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
5,421,526 | 5,036,462 | 4,826,701 | 4,108,985 | 3,944,234 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
605,587 | 605,587 | 607,376 | 607,762 | 607,762 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
22,259 | | 1,643 | 16,790 | 16,585 |
| 11. Long-term unrealized revenue |
|
|
443,048 | 444,136 | 433,501 | 436,260 | 485,624 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
10,025,643 | 10,182,361 | 10,726,616 | 10,838,288 | 10,936,867 |
| I. ShareHolder's equity |
|
|
9,928,671 | 10,085,409 | 10,629,682 | 10,741,374 | 10,839,971 |
| 1. Owner's investment capital |
|
|
5,344,655 | 5,344,655 | 5,344,655 | 5,985,935 | 5,985,935 |
| 2. Share capital surplus |
|
|
16,250 | 16,057 | 16,282 | 16,282 | 16,282 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
160,428 | 171,530 | 171,530 | 171,530 | 209,878 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
40,114 | 40,114 | 40,114 | 40,114 | 40,114 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
15 | 15 | 15 | 15 | 15 |
| 11. After tax undistributed profit |
|
|
1,429,060 | 1,563,891 | 2,048,825 | 1,503,158 | 1,545,072 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,423,354 | 1,422,109 | 1,582,545 | 942,468 | 904,120 |
| - Profit after tax undistributed this period |
|
|
5,707 | 141,781 | 466,280 | 560,691 | 640,952 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,938,150 | 2,949,149 | 3,008,262 | 3,024,340 | 3,042,677 |
| II. Funding resources and other funds |
|
|
96,971 | 96,952 | 96,933 | 96,915 | 96,896 |
| 1. Funding resources |
|
|
96,971 | 96,952 | 96,933 | 96,915 | 96,896 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
30,032,588 | 30,199,186 | 29,071,420 | 28,635,533 | 29,276,934 |
There is no report.
|
|