Chỉ tiêu | Qúy 3 2024 | Qúy 2 2024 | Qúy 1 2024 | Qúy 4 2023 | Qúy 3 2023 | Qúy 2 2023 | Qúy 1 2023 | Qúy 4 2022 | Qúy 3 2022 | Qúy 2 2022 | Qúy 1 2022 | Qúy 4 2021 | Qúy 3 2021 | Qúy 2 2021 | Qúy 1 2021 | Qúy 4 2020 | Qúy 3 2020 | Qúy 2 2020 | Qúy 1 2020 | Qúy 4 2019 |
1. Tổng doanh thu hoạt động kinh doanh | 3,223,256 | 3,379,238 | 2,552,173 | 2,789,102 | 2,876,710 | 3,256,708 | 3,064,345 | 3,197,319 | 3,359,760 | 4,024,161 | 3,226,452 | 2,724,705 | 2,429,087 | 3,514,613 | 2,796,545 | 3,672,180 | 2,855,243 | 2,940,365 | 3,206,618 | 3,858,591 |
4. Giá vốn hàng bán | 2,874,589 | 2,982,558 | 2,227,908 | 2,515,035 | 2,569,934 | 2,867,493 | 2,670,581 | 2,851,196 | 2,900,720 | 3,375,726 | 2,691,145 | 2,385,804 | 2,128,507 | 3,132,789 | 2,451,211 | 3,287,210 | 2,533,270 | 2,529,408 | 2,855,669 | 3,457,284 |
5. Lợi nhuận gộp (3)-(4) | 344,676 | 396,494 | 320,632 | 273,670 | 304,618 | 387,317 | 379,833 | 333,006 | 443,345 | 635,714 | 518,369 | 339,598 | 286,886 | 342,451 | 330,481 | 373,278 | 292,601 | 364,178 | 330,093 | 312,090 |
6. Doanh thu hoạt động tài chính | 38,664 | 49,369 | 29,346 | 91,876 | 55,947 | 56,191 | 29,531 | 55,913 | 56,219 | 71,635 | 101,704 | 63,817 | 33,048 | 32,755 | 70,832 | 62,606 | 55,970 | 55,500 | 55,950 | 75,733 |
7. Chi phí tài chính | 175,142 | 195,184 | 151,345 | 203,082 | 167,776 | 219,964 | 200,536 | 181,320 | 122,032 | 146,518 | 109,916 | 96,715 | 115,744 | 129,432 | 120,807 | 138,203 | 129,346 | 142,482 | 123,158 | 124,903 |
-Trong đó: Chi phí lãi vay | 164,351 | 173,563 | 147,695 | 176,224 | 161,923 | 212,092 | 191,516 | 145,563 | 122,154 | 97,800 | 104,950 | 85,943 | 114,136 | 124,677 | 118,591 | 134,751 | 128,583 | 132,471 | 120,376 | 116,905 |
9. Chi phí bán hàng | 56,435 | 54,394 | 44,456 | 47,028 | 35,681 | 35,835 | 46,128 | 59,466 | 76,765 | 140,391 | 94,316 | 57,400 | 63,169 | 76,699 | 39,552 | 70,253 | 39,173 | 41,062 | 49,284 | 67,731 |
10. Chi phí quản lý doanh nghiệp | 56,206 | 71,846 | 71,749 | 86,887 | 72,540 | 69,609 | 70,558 | 82,840 | 51,188 | 53,835 | 58,976 | 45,716 | 40,250 | 42,806 | 67,164 | 68,807 | 52,903 | 54,210 | 57,616 | 58,392 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 95,557 | 124,439 | 82,429 | 28,549 | 84,568 | 118,100 | 92,143 | 65,293 | 249,580 | 366,605 | 356,865 | 203,585 | 100,772 | 126,269 | 173,790 | 158,620 | 127,150 | 181,924 | 155,984 | 136,797 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 87,859 | 124,393 | 84,902 | 28,655 | 76,005 | 118,519 | 95,177 | 73,890 | 252,687 | 382,245 | 362,007 | 206,851 | 281,116 | 130,306 | 169,449 | 160,556 | 127,340 | 181,585 | 156,692 | 209,441 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 71,219 | 105,975 | 75,555 | 16,476 | 66,441 | 105,282 | 85,894 | 65,687 | 224,751 | 348,772 | 324,089 | 203,314 | 267,430 | 107,475 | 150,148 | 143,364 | 118,458 | 160,770 | 151,201 | 214,901 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 49,350 | 129,840 | 17,079 | 15,602 | 45,341 | 80,219 | 69,256 | 43,756 | 152,635 | 225,987 | 208,816 | 158,547 | 260,860 | 91,617 | 113,868 | 119,405 | 98,431 | 135,221 | 134,990 | 188,307 |
Chỉ tiêu | Qúy 3 2024 | Qúy 2 2024 | Qúy 1 2024 | Qúy 4 2023 | Qúy 3 2023 | Qúy 2 2023 | Qúy 1 2023 | Qúy 4 2022 | Qúy 3 2022 | Qúy 2 2022 | Qúy 1 2022 | Qúy 4 2021 | Qúy 3 2021 | Qúy 2 2021 | Qúy 1 2021 | Qúy 4 2020 | Qúy 3 2020 | Qúy 2 2020 | Qúy 1 2020 | Qúy 4 2019 |
TÀI SẢN | ||||||||||||||||||||
A. Tài sản lưu động và đầu tư ngắn hạn | 11,722,123 | 11,481,020 | 10,999,185 | 11,097,792 | 10,011,105 | 9,769,870 | 9,728,252 | 9,211,846 | 9,318,160 | 9,830,205 | 9,617,285 | 9,278,793 | 9,201,631 | 9,044,816 | 8,907,571 | 8,332,104 | 8,911,674 | 7,839,951 | 7,848,504 | 7,558,525 |
I. Tiền và các khoản tương đương tiền | 660,404 | 723,619 | 657,496 | 1,365,028 | 859,294 | 324,945 | 612,838 | 817,343 | 987,691 | 680,295 | 449,804 | 800,554 | 846,602 | 848,495 | 603,291 | 781,486 | 771,958 | 579,358 | 380,755 | 823,040 |
II. Các khoản đầu tư tài chính ngắn hạn | 1,294,633 | 1,237,964 | 1,153,510 | 981,956 | 1,101,796 | 1,700,823 | 1,439,685 | 981,406 | 1,161,464 | 1,663,664 | 1,619,308 | 1,390,027 | 1,337,850 | 1,292,480 | 1,334,879 | 1,172,784 | 549,143 | 446,757 | 507,432 | 658,110 |
III. Các khoản phải thu ngắn hạn | 5,152,482 | 5,147,764 | 4,687,405 | 4,132,243 | 4,309,320 | 4,193,064 | 4,496,775 | 4,165,336 | 4,153,129 | 4,597,333 | 4,671,193 | 4,177,941 | 4,273,872 | 3,970,581 | 3,875,376 | 3,176,964 | 3,984,060 | 3,299,903 | 3,675,741 | 3,059,489 |
IV. Tổng hàng tồn kho | 4,553,875 | 4,310,154 | 4,440,093 | 4,555,775 | 3,659,916 | 3,486,109 | 3,118,208 | 3,189,929 | 2,958,484 | 2,826,677 | 2,820,615 | 2,856,256 | 2,670,251 | 2,852,455 | 3,028,481 | 3,043,665 | 3,526,625 | 3,459,705 | 3,186,253 | 2,891,319 |
V. Tài sản ngắn hạn khác | 60,730 | 61,518 | 60,682 | 62,790 | 80,779 | 64,929 | 60,745 | 57,832 | 57,391 | 62,236 | 56,366 | 54,016 | 73,056 | 80,805 | 65,544 | 157,205 | 79,889 | 54,229 | 98,322 | 126,568 |
B. Tài sản cố định và đầu tư dài hạn | 9,080,308 | 9,151,458 | 9,295,013 | 9,217,182 | 9,402,998 | 9,473,966 | 9,714,565 | 9,899,070 | 9,907,553 | 9,193,470 | 9,274,429 | 8,885,268 | 8,933,667 | 9,042,621 | 9,052,821 | 9,274,122 | 7,851,295 | 8,319,722 | 7,954,832 | 8,066,140 |
I. Các khoản phải thu dài hạn | 33,838 | 33,364 | 33,246 | 35,364 | 37,518 | 53,639 | 53,592 | 53,685 | 51,871 | 51,343 | 52,838 | 40,112 | 46,670 | 42,838 | 42,928 | 31,050 | 36,810 | 23,707 | 24,007 | 24,216 |
II. Tài sản cố định | 6,452,606 | 6,514,977 | 6,640,364 | 6,560,339 | 6,620,867 | 6,685,865 | 6,769,093 | 6,847,172 | 6,895,782 | 6,753,319 | 6,828,409 | 6,708,514 | 6,761,951 | 6,860,158 | 6,879,066 | 6,942,811 | 5,689,453 | 5,725,052 | 5,708,732 | 5,739,881 |
III. Bất động sản đầu tư | 485,621 | 489,742 | 493,892 | 498,015 | 500,797 | 505,848 | 509,951 | 513,545 | 314,812 | 318,392 | 308,077 | 323,040 | 320,954 | 317,821 | 321,352 | 327,298 | 266,295 | 269,115 | 238,106 | 241,131 |
IV. Tài sản dở dang dài hạn | 1,081,852 | 1,071,478 | 1,054,328 | 1,021,025 | 1,149,426 | 1,140,073 | 1,138,280 | 1,204,192 | 1,363,640 | 1,134,715 | 1,089,067 | 884,908 | 858,015 | 1,058,722 | 1,055,243 | 1,053,200 | 822,112 | 563,845 | 231,397 | 230,089 |
V. Các khoản đầu tư tài chính dài hạn | 33,310 | 33,310 | 33,310 | 33,310 | 33,421 | 3,310 | 133,310 | 143,310 | 143,396 | 145,396 | 191,396 | 141,396 | 144,453 | 154,243 | 140,785 | 267,435 | 387,495 | 1,080,845 | 1,085,955 | 1,145,290 |
VI. Tổng tài sản dài hạn khác | 628,910 | 636,075 | 650,301 | 662,499 | 637,278 | 644,481 | 652,528 | 661,961 | 630,292 | 615,610 | 622,787 | 594,474 | 599,736 | 397,887 | 395,157 | 422,959 | 409,671 | 409,646 | 410,053 | 412,080 |
VII. Lợi thế thương mại | 364,172 | 372,512 | 389,571 | 406,631 | 423,691 | 440,750 | 457,810 | 475,205 | 507,761 | 174,695 | 181,855 | 192,823 | 201,887 | 210,951 | 218,291 | 229,370 | 239,460 | 247,512 | 256,583 | 273,454 |
TỔNG CỘNG TÀI SẢN | 20,802,432 | 20,632,477 | 20,294,197 | 20,314,975 | 19,414,103 | 19,243,836 | 19,442,817 | 19,110,916 | 19,225,713 | 19,023,675 | 18,891,714 | 18,164,061 | 18,135,298 | 18,087,437 | 17,960,392 | 17,606,226 | 16,762,969 | 16,159,673 | 15,803,336 | 15,624,665 |
A. Nợ phải trả | 12,708,855 | 12,610,119 | 12,386,078 | 12,466,305 | 11,577,101 | 11,465,115 | 11,517,104 | 11,270,429 | 10,946,123 | 10,819,241 | 11,057,638 | 10,592,731 | 10,738,686 | 10,958,256 | 10,938,135 | 10,720,840 | 10,022,947 | 9,552,318 | 9,351,989 | 9,329,336 |
I. Nợ ngắn hạn | 8,213,205 | 8,280,798 | 8,008,262 | 7,868,028 | 7,297,488 | 7,226,027 | 7,061,672 | 7,321,331 | 7,328,707 | 6,521,337 | 6,671,340 | 6,491,189 | 6,542,479 | 6,705,819 | 6,640,838 | 6,522,053 | 6,509,496 | 6,418,137 | 6,178,455 | 6,605,761 |
II. Nợ dài hạn | 4,495,650 | 4,329,321 | 4,377,815 | 4,598,277 | 4,279,613 | 4,239,088 | 4,455,432 | 3,949,098 | 3,617,416 | 4,297,904 | 4,386,298 | 4,101,542 | 4,196,207 | 4,252,437 | 4,297,298 | 4,198,786 | 3,513,451 | 3,134,180 | 3,173,534 | 2,723,575 |
B. Nguồn vốn chủ sở hữu | 8,093,577 | 8,022,359 | 7,908,120 | 7,848,670 | 7,837,002 | 7,778,721 | 7,925,712 | 7,840,487 | 8,279,590 | 8,204,434 | 7,834,076 | 7,571,330 | 7,396,612 | 7,129,181 | 7,022,257 | 6,885,387 | 6,740,023 | 6,607,356 | 6,451,347 | 6,295,329 |
TỔNG CỘNG NGUỒN VỐN | 20,802,432 | 20,632,477 | 20,294,197 | 20,314,975 | 19,414,103 | 19,243,836 | 19,442,817 | 19,110,916 | 19,225,713 | 19,023,675 | 18,891,714 | 18,164,061 | 18,135,298 | 18,087,437 | 17,960,392 | 17,606,226 | 16,762,969 | 16,159,673 | 15,803,336 | 15,624,665 |