Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
北 京 汽 車 股 份 有 限 公 司
BAIC MOTOR CORPORATION LIMITED*
(A joint stock company incorporated in the People's Republic of China with limited liability)
(Stock Code: 1958)
ANNOUNCEMENT
THE OPERATING RESULTS OF THE COMPANY FOR THE THIRD
QUARTER ENDED SEPTEMBER 30, 2019
This announcement is made pursuant to Rules 13.09(2) and 13.10B of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the "Listing Rules") and Inside Information Provisions (as defined under the Listing Rules) under Part XIVA of the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong).
BAIC Motor Corporation Limited (the "Company", and its subsidiaries, collectively the "Group") issued the bonds in the domestic open market of the People's Republic of China (the "PRC"), and the bonds are within the period of existence. Pursuant to the relevant laws and regulations of the PRC, the Company must disclose its operating results for the third quarter at the website of Shanghai Clearing House (http://www.shclearing.com).
The operating results attached hereto are the unaudited operating results of the Company for the nine months ended September 30, 2019 prepared in accordance with the Accounting Standards for Business Enterprises of the PRC, which have been disclosed at the website of Shanghai Clearing House (http://www.shclearing.com).
The announcement and the attached operating results were originally prepared in Chinese and published in both Chinese and English. In the case of any discrepancy, the Chinese text shall prevail over the English text.
1
CONSOLIDATED BALANCE SHEET | ||
Unit: RMB Yuan | ||
Balance | Balance | |
at the end | at the beginning | |
of the period | of the year | |
Assets | September 30, 2019 | January 1, 2019 |
Current assets: | ||
Monetary assets | 53,397,798,101.09 | 36,210,056,900.62 |
Notes receivables and trade receivables | 27,740,314,645.83 | 21,988,198,258.34 |
Prepayments | 922,872,670.00 | 465,987,649.86 |
Other receivables | 1,076,724,687.26 | 1,130,305,898.63 |
Inventories | 20,720,105,455.22 | 18,962,575,379.45 |
Other current assets | 3,543,192,458.45 | 3,002,271,761.95 |
Total current assets | 107,401,008,017.85 | 81,759,395,848.85 |
Non-current assets: | ||
Long-term equity investments | 15,744,172,362.46 | 16,185,647,154.49 |
Investment in other equity instruments | 1,388,866,915.95 | 1,742,728,809.30 |
Fixed assets | 35,073,014,054.16 | 34,639,898,718.87 |
Construction in progress | 8,771,196,070.08 | 8,569,380,713.55 |
Intangible assets | 12,821,664,442.71 | 13,240,323,129.68 |
Development expenditures | 6,846,019,859.24 | 6,359,463,571.36 |
Goodwill | 901,945,451.41 | 901,945,451.41 |
Long-term deferred expenses | 284,530,131.15 | 368,296,986.20 |
Deferred income tax assets | 7,997,207,042.43 | 7,925,601,213.28 |
Other non-current assets | 414,769,001.92 | 341,425,580.01 |
Total non-current assets | 90,243,385,331.51 | 90,274,711,328.15 |
Total assets | 197,644,393,349.36 | 172,034,107,177.00 |
2
Unit: RMB Yuan | ||
Balance | Balance | |
at the end of | at the beginning | |
the period | of the year | |
Liabilities | September 30, 2019 | January 1, 2019 |
Current liabilities: | ||
Short-term borrowings | 7,697,310,461.38 | 6,690,286,530.85 |
Notes payables and trade payables | 51,839,915,454.46 | 38,632,932,989.41 |
Contract liabilities | 486,136,764.83 | 234,224,678.66 |
Payroll payables | 938,295,114.74 | 1,136,396,342.60 |
Tax payables | 2,334,894,186.08 | 5,921,171,362.72 |
Other payables | 34,663,251,666.26 | 23,543,259,537.13 |
Non-current liabilities due within one year | 4,671,681,920.50 | 2,088,317,600.07 |
Other current liabilities | 5,752,078,523.37 | 2,179,584,670.73 |
Total current liabilities | 108,383,564,091.62 | 80,426,173,712.17 |
Non-current liabilities: | ||
Long-term borrowings | 2,962,529,206.53 | 4,815,732,484.69 |
Bonds payables | 9,593,509,079.56 | 10,091,549,336.58 |
Accrued liabilities | 2,740,238,069.40 | 2,620,030,308.73 |
Deferred income | 4,088,516,224.95 | 4,084,832,994.46 |
Deferred income tax liabilities | 769,755,118.23 | 758,006,174.10 |
Total non-current liabilities | 20,154,547,698.67 | 22,370,151,298.56 |
Total liabilities | 128,538,111,790.29 | 102,796,325,010.73 |
Owners' equity (or shareholders' equity): | ||
Paid-in capital (share capital) | 8,015,338,182.00 | 8,015,338,182.00 |
Other equity instruments | 1,998,160,377.36 | 1,998,160,377.36 |
Capital reserves | 18,886,492,701.33 | 18,886,492,701.33 |
Other comprehensive income | (344,070,682.35) | 42,891,730.94 |
Surplus reserves | 3,023,464,210.94 | 3,023,464,210.94 |
Unallocated profits | 17,818,487,340.44 | 16,449,118,068.90 |
Total equity attributable to owners of the parent | 49,397,872,129.72 | 48,415,465,271.47 |
* Minority interests | 19,708,409,429.35 | 20,822,316,894.80 |
Total owners' equity | 69,106,281,559.07 | 69,237,782,166.27 |
Total liabilities and owners' equity | 197,644,393,349.36 | 172,034,107,177.00 |
3
CONSOLIDATED INCOME STATEMENT | ||
Unit: RMB Yuan | ||
Accumulated amounts | Accumulated amounts | |
for January to | for January to | |
Items | September in 2019 | September in 2018 |
I. Total operating income | 138,029,983,782.68 | 120,257,636,848.54 |
II. Total operating costs | 121,832,755,477.13 | 103,833,347,523.02 |
Including: Operating costs | 101,196,752,605.63 | 83,544,587,812.25 |
Business tax and surcharges | 7,167,636,998.39 | 7,554,125,548.12 |
Selling expense | 9,677,105,478.19 | 9,225,382,451.65 |
Administrative expense | 2,722,593,471.24 | 2,212,159,052.67 |
Financial expenses | 125,127,540.69 | 486,544,212.64 |
Losses from changes in fair value | 606,197,433.88 | 604,170,055.80 |
Impairment losses of assets | 337,341,949.11 | 206,378,389.89 |
Add: Other gains | 267,283,076.53 | 230,722,367.98 |
Investment gain | (363,423,590.19) | 374,621,413.47 |
Including: gain from investment in associated companies | ||
and joint ventures | (363,423,590.19) | 374,621,413.47 |
(Loss)/gain on disposal of assets | (53,686,654.26) | (11,099,630.11) |
III. Operating profit | 16,047,401,137.63 | 17,018,533,476.86 |
Add: Non-operating income | 13,521,000.80 | 53,942,292.70 |
Less: Non-operating expenses | 43,107,480.24 | 101,368,606.68 |
IV.Total profit | 16,017,814,658.19 | 16,971,107,162.88 |
Less: Income tax expenses | 5,278,364,170.56 | 5,414,270,462.24 |
V. Net profit | 10,739,450,487.63 | 11,556,836,700.64 |
Net profit attributable to owners of the parent | 3,004,283,526.12 | 3,805,885,618.19 |
* Minority interests | 7,735,166,961.51 | 7,750,951,082.45 |
VI.Net amount of other comprehensive income/(loss) after tax | (416,036,840.25) | 136,170,088.08 |
Net amount of other comprehensive income/(loss) after tax | ||
attributable to shareholders of the parent | (386,962,413.29) | 8,385,268.23 |
Other comprehensive income not to be reclassified into | ||
profit or loss | (353,861,893.35) | (114,826,171.73) |
Changes in fair value of investment in other equity | ||
instruments | (353,861,893.35) | (114,826,171.73) |
Other comprehensive income/(loss) to be reclassified | ||
into profit or loss subsequently | (33,100,519.94) | 123,211,439.96 |
Effective portion of profit or loss from cash flows hedges | (30,453,681.51) | 122,946,685.53 |
Foreign currency translation differences | (2,646,838.43) | 264,754.43 |
Net amount of other comprehensive income/(loss) after tax | ||
attributable to minority shareholders | (29,074,426.96) | 127,784,819.85 |
VII. Total comprehensive income | 10,323,413,647.38 | 11,693,006,788.72 |
Total comprehensive income attributable to shareholders of the | ||
parent | 2,617,321,112.83 | 3,814,270,886.42 |
Total comprehensive income attributable to minority shareholders | 7,706,092,534.55 | 7,878,735,902.30 |
4
CONSOLIDATED CASH FLOWS STATEMENT | |||
Unit: RMB Yuan | |||
Accumulated amounts | Accumulated amounts | ||
for January to | for January to | ||
Items | September in 2019 | September in 2018 | |
I. | Cash flows from operating activities: | ||
Cash received from sales of goods and provision of labor services | 157,074,207,422.08 | 141,947,007,176.24 | |
Tax refunds received | 1,618,968.42 | 1,585,566,309.10 | |
Cash received relating to other operating activities | 2,410,116,911.18 | 1,400,039,815.51 | |
Sub-total of cash inflows from operating activities | 159,485,943,301.68 | 144,932,613,300.85 | |
Cash paid for purchase of goods and engagement of labor services | 89,449,470,884.23 | 82,153,784,761.13 | |
Cash paid to and on behalf of employees | 3,702,988,982.68 | 3,608,805,764.38 | |
Payments of all types of taxes | 28,090,997,733.01 | 29,921,963,031.88 | |
Cash paid relating to other operating activities | 12,739,155,930.24 | 9,210,773,537.12 | |
Sub-total of cash outflows from operating activities | 133,982,613,530.16 | 124,895,327,094.51 | |
Net cash flows from/(used in) operating activities | 25,503,329,771.52 | 20,037,286,206.34 | |
II. Cash flows from investing activities: | |||
Cash received from return of investment | - | - | |
Cash received from investment gain | 371,256,733.00 | 22,100,202.45 | |
Net cash received from disposal of fixed assets, | |||
intangible assets and other long-term assets | 60,648,595.95 | 1,179,937.40 | |
Net cash received from disposal of subsidiaries | |||
and other operating units | 78,667.00 | 5,409,509.75 | |
Cash received relating to other investing activities | - | - | |
Sub-total of cash inflows from investing activities | 431,983,995.95 | 28,689,649.60 | |
Cash paid for acquisition of fixed assets, | |||
intangible assets and other long-term assets | 6,031,437,711.52 | 4,573,903,853.32 | |
Cash paid for investment | 348,509,487.00 | 589,719,392.36 | |
Net cash paid for acquisition of subsidiaries and | |||
other operating units | - | - | |
Cash paid relating to other investing activities | 318,065,888.17 | 322,659,942.90 | |
Sub-total of cash outflows from investing activities | 6,698,013,086.69 | 5,486,283,188.58 | |
Net cash flows from/(used in) investing activities | (6,266,029,090.74) | (5,457,593,538.98) |
5
Unit: RMB Yuan | ||
Accumulated amounts | Accumulated amounts | |
for January to | for January to | |
Items | September in 2019 | September in 2018 |
III.Cash flows from financing activities: | ||
Cash received from investors | - | 4,647,974,425.87 |
Cash received from borrowings | 13,806,498,253.48 | 18,820,065,403.58 |
Cash received relating to other financing activities | - | - |
Sub-total of cash inflows from financing activities | 13,806,498,253.48 | 23,468,039,829.45 |
Cash paid for repayment of debts | 9,613,610,292.01 | 21,843,503,268.41 |
Cash paid for distribution of dividends, profits or payment of interests | 6,466,055,627.74 | 8,180,431,862.94 |
Cash paid relating to other financing activities | 28,723,833.01 | 10,553,941.94 |
Sub-total of cash outflows from financing activities | 16,108,389,752.76 | 30,034,489,073.29 |
Net cash flows from/(used in) financing activities | (2,301,891,499.28) | (6,566,449,243.84) |
IV. Effect of changes in exchange rate on cash and cash equivalents | (158,585.26) | 58,626,963.83 |
V. Net increase in cash and cash equivalents | 16,935,250,596.24 | 8,071,870,387.35 |
VI. Balance of cash and cash equivalents at the end of the period | 52,325,133,894.39 | 44,896,776,250.64 |
6
BALANCE SHEET | ||
Unit: RMB Yuan | ||
Balance | Balance | |
at the end of | at the beginning | |
the period | of the year | |
Assets | September 30, 2019 | January 1, 2019 |
Current assets: | ||
Monetary assets | 4,785,698,942.77 | 1,255,232,208.57 |
Notes receivables and trade receivables | 25,936,161,172.68 | 15,521,060,932.38 |
Prepayments | 245,960,980.23 | 215,028,438.07 |
Other receivables | 25,235,563,256.21 | 18,962,453,487.59 |
Inventories | 3,067,749,514.62 | 2,042,874,425.05 |
Other current assets | 1,927,117,677.53 | 1,556,927,747.93 |
Total current assets | 61,198,251,544.04 | 39,553,577,239.59 |
Non-current assets: | ||
Long-term equity investments | 26,271,716,507.63 | 25,825,123,050.80 |
Investment in other equity instruments | 4,000,000.00 | 4,000,000.00 |
Fixed assets | 5,087,780,208.72 | 5,379,531,933.32 |
Construction in progress | 847,538,919.74 | 719,009,330.49 |
Intangible assets | 4,552,370,913.61 | 4,973,660,729.53 |
Development expenditures | 5,287,895,115.29 | 4,802,667,136.69 |
Long-term deferred expenses | 11,152,164.62 | 9,582,620.13 |
Total non-current assets | 42,062,453,829.61 | 41,713,574,800.96 |
Total assets | 103,260,705,373.65 | 81,267,152,040.55 |
7
Unit: RMB Yuan | ||
Balance | Balance | |
at the end of | at the beginning | |
the period | of the year | |
Liabilities | September 30, 2019 | January 1, 2019 |
Current liabilities: | ||
Short-term borrowings | 7,419,081,568.44 | 6,435,000,274.77 |
Notes payables and trade payables | 24,260,017,000.10 | 12,405,596,419.70 |
Contract liabilities | 131,565,042.11 | 941,750.22 |
Payroll payables | 52,791,856.00 | 58,603,539.99 |
Tax payables | 41,728,004.28 | 50,406,674.84 |
Other payables | 6,161,375,663.74 | 5,303,986,431.83 |
Non-current liabilities due within one year | 2,848,815,068.48 | 241,656,991.45 |
Other current liabilities | 5,498,964,166.60 | 1,999,193,333.33 |
Total current liabilities | 46,414,338,369.75 | 26,495,385,416.13 |
Non-current liabilities: | ||
Long-term borrowings | 1,098,500,000.00 | 2,857,500,000.00 |
Bonds payables | 5,795,575,696.54 | 6,294,597,252.08 |
Accrued liabilities | 11,105,199.50 | 23,967,079.62 |
Deferred income | 390,851,306.62 | 394,321,617.69 |
Total non-current liabilities | 7,296,032,202.66 | 9,570,385,949.39 |
Total liabilities | 53,710,370,572.41 | 36,065,771,365.52 |
Owners' equity (or shareholders' equity): | ||
Paid-in capital (share capital) | 8,015,338,182.00 | 8,015,338,182.00 |
Other equity instruments | 1,998,160,377.36 | 1,998,160,377.36 |
Capital reserves | 21,646,302,116.96 | 21,646,302,116.96 |
Other comprehensive income | - | - |
Surplus reserves | 2,339,883,241.00 | 2,339,883,241.00 |
Unallocated profits | 15,550,650,883.92 | 11,201,696,757.71 |
Total equity attributable to owners of the parent | 49,550,334,801.24 | 45,201,380,675.03 |
* Minority interests | - | - |
Total owners' equity | 49,550,334,801.24 | 45,201,380,675.03 |
Total liabilities and owners' equity | 103,260,705,373.65 | 81,267,152,040.55 |
8
INCOME STATEMENT | ||
Unit: RMB Yuan | ||
Accumulated amounts | Accumulated amounts | |
for January to | for January to | |
Items | September in 2019 | September in 2018 |
I. Total operating income | 13,258,151,964.68 | 7,735,942,116.27 |
II. Total operating costs | 16,986,217,537.44 | 11,143,094,291.02 |
Including: Operating costs | 15,227,504,137.56 | 9,643,523,948.83 |
Business tax and surcharges | 101,515,685.19 | 195,528,805.05 |
Selling expenses | 540,370,524.36 | 65,772,351.22 |
Administrative expenses | 703,120,493.58 | 596,740,383.60 |
Financial expenses | 413,706,696.75 | 641,107,713.95 |
Impairment losses of assets | - | 421,088.37 |
Add: Other gains | 17,252,364.07 | 22,680,188.90 |
Investment gain | 9,745,850,189.83 | 8,584,373,294.15 |
Including: gain from investments in associated companies | ||
and joint ventures | 565,850,189.83 | 423,963,784.40 |
(Loss)/gain on disposal of assets | (21,438,782.53) | (11,100,202.55) |
III. Operating profit/(loss) | 6,013,598,198.61 | 5,188,801,105.75 |
Add: Non-operating income | 10,934,042.56 | 1,618,948.48 |
Less: Non-operating expenses | 40,663,860.38 | 3,689,596.98 |
IV.Total profit/(total loss) | 5,983,868,380.79 | 5,186,730,457.25 |
Less: Income tax expenses | - | - |
V. Net profit/(loss) | 5,983,868,380.79 | 5,186,730,457.25 |
Net profit/(net loss) attributable to owners of the parent | 5,983,868,380.79 | 5,186,730,457.25 |
* Minority interests | - | - |
VI. Net amount of other comprehensive income/(loss) after tax | - | (538,626,901.84) |
Net amount of other comprehensive income/(loss) after tax | ||
attributable to shareholders of the parent | - | (538,626,901.84) |
Other comprehensive income/(loss) not to be reclassified | ||
into profit or loss subsequently | - | 95,051,806.21 |
Changes in fair value of investment in other equity | ||
instruments | - | 95,051,806.21 |
Other comprehensive income/(loss) that will be reclassified | ||
into profit or loss | - | (633,678,708.05) |
Other comprehensive income to be reclassified into | ||
profit or loss under equity method | - | (633,678,708.05) |
Net amount of other comprehensive income/(loss) after tax | ||
attributable to minority shareholders | - | - |
VII. Total comprehensive income/(loss) | 5,983,868,380.79 | 4,648,103,555.41 |
Total comprehensive income/(loss) attributable to shareholders of | ||
the parent | 5,983,868,380.79 | 4,648,103,555.41 |
Total comprehensive income attributable to minority shareholders | - | - |
9
CASH FLOWS STATEMENT | |||
Unit: RMB Yuan | |||
Accumulated amounts | Accumulated amounts | ||
for January to | for January to | ||
Items | September in 2019 | September in 2018 | |
I. | Cash flows from operating activities: | ||
Cash received from sales of goods and provision of labor services | 3,336,932,074.44 | 4,094,097,995.18 | |
Tax refunds received | 576,560.81 | 1,415,766,463.21 | |
Cash received relating to other operating activities | 115,977,045.68 | 171,639,206.72 | |
Sub-total of cash inflows from operating activities | 3,453,485,680.93 | 5,681,503,665.11 | |
Cash paid for purchase of goods and engagement of labor services | 5,114,027,497.13 | 4,261,174,023.66 | |
Cash paid to and on behalf of employees | 1,020,393,810.06 | 1,205,492,658.59 | |
Payments of all types of taxes | 185,183,448.55 | 303,223,776.34 | |
Cash paid relating to other operating activities | 422,958,999.85 | 1,621,592,882.56 | |
Sub-total of cash outflows from operating activities | 6,742,563,755.59 | 7,391,483,341.15 | |
Net cash flows from/(used in) operating activities | (3,289,078,074.66) | (1,709,979,676.04) | |
II. Cash flows from investing activities: | |||
Cash received from return of investment | - | - | |
Cash received from investment gains | 4,954,256,733.00 | 4,082,088,185.80 | |
Net cash received from disposal of fixed assets, intangible assets | |||
and other long-term assets | 353,806,025.98 | 1,753,179,937.40 | |
Net cash received from disposal of subsidiaries and other operating | |||
units | - | 5,409,509.75 | |
Cash received relating to other investing activities | - | - | |
Sub-total of cash inflows from investing activities | 5,308,062,758.98 | 5,840,677,632.95 | |
Cash paid for acquisition of fixed assets, intangible assets and | |||
other long-term assets | 1,259,395,033.82 | 1,309,968,121.72 | |
Cash paid for investment | 245,063,415.00 | 525,001,808.00 | |
Net cash paid for acquisition of subsidiaries and other operating | |||
units | - | - | |
Cash paid relating to other investing activities | 5,178,109.18 | 46,871,609.39 | |
Sub-total of cash outflows from investing activities | 1,509,636,558.00 | 1,881,841,539.11 | |
Net cash flows from/(used in) investing activities | 3,798,426,200.98 | 3,958,836,093.84 |
10
Unit: RMB Yuan | ||
Accumulated amounts | Accumulated amounts | |
for January to | for January to | |
Items | September in 2019 | September in 2018 |
III. Cash flows from financing activities: | ||
Cash received from investors | - | 4,647,974,425.87 |
Cash received from borrowings | 13,600,000,000.00 | 18,674,261,281.01 |
Cash received relating to other financing activities | 1,000,000,000.00 | 1,250,000,000.00 |
Sub-total of cash inflows from financing activities | 14,600,000,000.00 | 24,572,235,706.88 |
Cash paid for repayment of debts | 9,416,209,199.87 | 21,655,091,270.49 |
Cash paid for distribution of dividends or profits or payment of | ||
interests | 2,133,960,582.57 | 1,609,235,054.93 |
Cash paid relating to other financing activities | 28,723,833.01 | 5,144,432.19 |
Sub-total of cash outflows from financing activities | 11,578,893,615.45 | 23,269,470,757.61 |
Net cash flows from/(used in) financing activities | 3,021,106,384.55 | 1,302,764,949.27 |
IV.Effect of changes in exchange rate on cash and cash equivalents | 12,223.33 | 79,167.91 |
V. Net increase in cash and cash equivalents | 3,530,466,734.20 | 3,551,700,534.98 |
VI.Balance of cash and cash equivalents at the end of the period | 4,365,628,065.69 | 4,018,236,378.20 |
Note: the financial information contained in this operating results update is prepared in accordance with the Accounting Standards for Business Enterprises of the PRC and has not been audited.
By order of the Board
BAIC Motor Corporation Limited
Wang Jianhui
Secretary to the Board and Company Secretary
Beijing, the PRC, October 28, 2019
As at the date of this announcement, the Board comprises Mr. Xu Heyi, as Chairman of the Board and non-executive Director; Ms. Shang Yuanxian and Mr. Yan Xiaolei, as non-executive Directors; Mr. Chen Hongliang, as executive Director; Mr. Xie Wei, Mr. Qiu Yinfu, Mr. Hubertus Troska, Mr. Harald Emil Wilhelm, Mr. Jin Wei and Mr. Lei Hai, as non-executive Directors; and Mr. Ge Songlin, Mr. Wong Lung Tak Patrick, Mr. Bao Robert Xiaochen, Mr. Zhao Fuquan and Mr. Liu Kaixiang, as independent non-executive Directors.
- For identification purpose only
11
Attachments
- Original document
- Permalink
Disclaimer
BAIC Motor Corporation Ltd. published this content on 28 October 2019 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 28 October 2019 12:11:06 UTC