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.
中 國 能 源 建 設 股 份 有 限 公 司
CHINA ENERGY ENGINEERING CORPORATION LIMITED*
(A joint stock company incorporated in the People's Republic of China with limited liability)
(Stock Code: 3996)
ANNOUNCEMENT
INSIDE INFORMATION
The announcement is made by China Energy Engineering Corporation Limited (the "Company") pursuant to Rule 13.09 of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited and the provisions of inside information under Part XIVA of the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong).
Pursuant to the Listing Rules of the Shanghai Stock Exchange, China Gezhouba Group Stock Company Limited (中國葛洲霸集團股份有限公司) ("CGGC"), a subsidiary of the Company, published its
unaudited 2019 third quarterly report for the nine months ended 30 September 2019 (the "CGGC Quarterly Report") on the website of the Shanghai Stock Exchange, a reproduction of which is enclosed to this announcement. For the avoidance of doubt, the "Company" contained in the CGGC Quarterly Report refers to CGGC. The CGGC Quarterly Report is originally prepared in Chinese. In case of any inconsistency between the Chinese version and English version, the Chinese version shall prevail.
Shareholders of the Company and potential investors should exercise caution when trading in the shares of the Company.
By order of the Board
CHINA ENERGY ENGINEERING CORPORATION LIMITED*
Wang Jianping
Chairman
Beijing, the PRC
30 October 2019
As at the date of this announcement, the executive directors of the Company are Mr. Wang Jianping, Mr. Ding Yanzhang and Mr. Zhang Xianchong; the non-executive directors are Mr. Ma Chuanjing, Mr. Liu Xueshi and Mr. Si Xinbo; and the independent non-executive directors are Mr. Ding Yuanchen, Mr. Zheng Qiyu and Mr. Cheung Yuk Ming.
* For identification purpose only
- 1 -
Stock Code: 600068 | Abbreviation of Stock: Gezhouba |
China Gezhouba Group Stock Company Limited
2019 Third Quarterly Report
- 2 -
CONTENTS | ||
I. | IMPORTANT NOTICES . . . . . . . . . . . . . . . . . . . . . . | 4 |
II. | BASIC INFORMATION OF THE COMPANY . . . . . . . . . . . . . | 5 |
III. | SIGNIFICANT EVENTS . . . . . . . . . . . . . . . . . . . . . . | 11 |
IV. | APPENDICES . . . . . . . . . . . . . . . . . . . . . . . . . . | 14 |
- 3 -
- IMPORTANT NOTICES
- The board of directors, the board of supervisors, and the directors, supervisors and senior management ensure that the content of the quarterly report is true, accurate and complete, there are no false representations, misleading statements contained or major omissions, and severally and jointly accept full legal liability.
- Absent Directors
Name of director | Position of director | ||
absent | absent | Reason for absence | Name of proxy |
Lian Yongjiu | Director | Private affairs | Duan Qiurong |
Guo Chengzhou | Director | Private affairs | Chen Xiaohua |
- Chen Xiaohua, person in charge of the Company, Wang Yihuai, chief accountant, and Lu Zhongnian, person in charge of accounting (accounting supervisor), ensure that the financial statements in the quarterly report are true, accurate and complete.
- The Company's third quarterly report is not audited.
- 4 -
- BASIC INFORMATION OF THE COMPANY
2.1 Major financial data
Unit: Yuan Currency: RMB
Increase/decrease | |||
at the end of the | |||
reporting period as | |||
End of the | compared to the end | ||
reporting period | End of last year | of previous year (%) | |
Total assets | 231,175,654,768.77 | 218,209,265,921.73 | 5.94 |
Net assets attributable to | |||
shareholders of the listed | |||
Company | 45,465,871,785.69 | 42,803,990,684.04 | 6.22 |
Amount for the | Amount for the | ||
beginning of the | beginning of the | Increase/decrease | |
year through the | last year through the | as compared to | |
end of the reporting | end of the reporting | the corresponding | |
period (January- | period of last year | period of the | |
September) | (January-September) | previous year (%) | |
Net cash flow from operating | |||
activities | 2,089,964,501.99 | -3,293,024,256.72 | N/A |
Amount from the | |||
Amount from the | beginning of the | Increase/decrease | |
beginning of the | last year through the | as compared to | |
year to the end of | end of the reporting | the corresponding | |
the reporting period | period of last year | period of the | |
(January-September) | (January-September) | previous year (%) | |
Operating revenue | 72,977,026,642.90 | 67,421,959,822.86 | 8.24 |
Net profit attributable to | |||
shareholders of the listed | |||
Company | 3,198,116,793.78 | 2,787,060,170.36 | 14.75 |
Net profit after deducting | |||
non-recurring profit or loss | |||
attributable to shareholders of | |||
the listed Company | 3,075,995,535.98 | 2,627,197,620.41 | 17.08 |
Weighted average return rate | Increased by 0.322 | ||
on net assets (%) | 9.533 | 9.211 | percentage point |
Basic earnings per share | |||
(RMB/share) | 0.582 | 0.512 | 13.67 |
Diluted earnings per share | |||
(RMB/share) | 0.582 | 0.512 | 13.67 |
- 5 -
Non-recurring profit or loss items and amount Applicable Not Applicable
Unit: Yuan | Currency: RMB | ||
Amount for the | |||
beginning of the | |||
year through the | |||
Amount for the | end of the reporting | ||
current period | period | ||
Item | (July-September) | (January-September) | Description |
Profit or loss on the disposal of | |||
non-current assets | 109,402,175.83 | 101,088,212.19 | |
Tax rebate or tax concessions with | |||
unauthorised approval or without | |||
official approval documents or | |||
on an occasional basis | |||
Government subsidies included | |||
in profit or loss for the current | |||
period, but excluding the | |||
sustained quota subsidized | |||
according to the state policies | |||
that are closely relevant to the | |||
Company's normal business | 13,118,173.64 | 76,012,872.61 | |
Fund possession cost received | |||
from non-financial enterprises | |||
and included in profit or loss for | |||
the current period | |||
Profit arising from investment cost | |||
for acquisition of subsidiaries, | |||
associates and joint ventures less | |||
than the fair value of identifiable | |||
net assets of the invested entity | |||
at the time of acquisition | |||
Profit or loss from exchange of | |||
non-monetary assets | |||
Profit or loss from discretionary | |||
investment or asset management | |||
- 6 -
Amount for the | |||
beginning of the | |||
year through the | |||
Amount for the | end of the reporting | ||
current period | period | ||
Item | (July-September) | (January-September) | Description |
Provision for impairment of assets | |||
due to force majeure such as | |||
natural disaster | |||
Profit or loss from debt | |||
restructuring | |||
Corporate restructuring expenses, | |||
such as expenses on employee | |||
placement, integration costs, etc. | |||
Profit or loss from the excess of | |||
the fair value of a transaction | |||
with unfair consideration | |||
Current net profit or loss of | |||
subsidiaries resulting from | |||
merger of enterprises under | |||
common control from the | |||
beginning of the period to the | |||
date of merger | |||
Profit or loss from contingencies | |||
irrelevant to the Company's | |||
normal business | |||
Profit or loss from changes in | |||
fair value resulted from holding | |||
of the trading financial assets, | |||
derivative financial assets, | |||
trading financial liabilities, | |||
derivative financial liabilities | |||
and investment income | |||
on disposal of the trading | |||
financial assets, derivative | |||
financial assets, trading | |||
financial liabilities, derivative | |||
financial liabilities and other | |||
debt investments, except the | |||
effective hedging related to the | |||
Company's normal business | -39,418.77 | ||
- 7 -
Amount for the | |||
beginning of the | |||
year through the | |||
Amount for the | end of the reporting | ||
current period | period | ||
Item | (July-September) | (January-September) | Description |
Write back of the provision for | |||
impairment of receivables | |||
and contract assets that | |||
are individually tested for | |||
impairment | |||
Profit or loss from external | |||
entrusted loans | |||
Profit or loss from changes in fair | |||
value of investment properties | |||
using the fair value model for | |||
subsequent measurement | |||
Effect of one-off adjustment | |||
to current profit or loss in | |||
accordance with laws and | |||
regulations on taxation and | |||
accounting, etc. | |||
Income of entrustment fees from | |||
entrusted operations | |||
Other non-operating income and | |||
expense besides items above | -4,968,785.58 | -1,546,222.39 | |
Other profit or loss items falling | |||
within the meaning of non- | |||
recurring profit or loss | |||
Effect of minority interests | |||
(after tax) | -2,008,343.90 | -13,606,788.80 | |
Effect of income tax | -28,749,870.13 | -39,787,397.04 | |
Total | 86,793,349.86 | 122,121,257.80 | |
- 8 -
2.2 Shareholdings of the total shareholders, the top ten shareholders and top ten holders of tradable shares (or holders of shares not subject to selling restrictions) as at the end of the reporting period
Unit: Share | ||||||||
Total shareholders (household) | 257,701 | |||||||
Shareholdings of the Top Ten Shareholders | ||||||||
Number of | Pledged or | |||||||
frozen shares | ||||||||
shares held as | Number of shares | |||||||
Name of shareholder | at the end of | Proportion | held subject to | Status of | Number | Class of | ||
(in full name) | the period | (%) | selling restrictions | the shares | of shares | shareholder | ||
China Gezhouba Group | State-owned | |||||||
Company Limited | 1,949,448,239 | 42.34 | 0 | Nil | 0 | legal person | ||
China Securities Finance | State-owned | |||||||
Corporation Limited | 138,343,785 | 3.00 | 0 | Nil | 0 | legal person | ||
Central Huijin Asset | ||||||||
Management Limited | State-owned | |||||||
Liability Company | 70,785,800 | 1.54 | 0 | Nil | 0 | legal person | ||
Hong Kong Securities | ||||||||
Clearing Company | ||||||||
Limited | 43,936,760 | 0.95 | 0 | Nil | 0 | Other | ||
The National Social | ||||||||
Security Fund 106 | ||||||||
Composition | 35,701,664 | 0.78 | 0 | Nil | 0 | Other | ||
The National Social | ||||||||
Security Fund 107 | ||||||||
Composition | 32,761,389 | 0.71 | 0 | Nil | 0 | Other | ||
Domestic | ||||||||
Yan Xiaohu | 31,493,134 | 0.68 | 0 | Nil | 0 | natural person | ||
China Merchants Bank | ||||||||
Co., Ltd. - Bosera | ||||||||
China Securities | ||||||||
Central Enterprises | ||||||||
Structural Adjustment | ||||||||
Traded Open-end Index | ||||||||
Securities Investment | ||||||||
Fund | 18,717,100 | 0.41 | 0 | Nil | 0 | Other | ||
The National Social | ||||||||
Security Fund 103 | ||||||||
Composition | 18,000,000 | 0.39 | 0 | Nil | 0 | Other | ||
Norges Bank - Own Funds | 15,799,862 | 0.34 | 0 | Nil | 0 | Other | ||
- 9 -
Top Ten Holders of Shares Not Subject to Selling Restrictions
Number of shares | Class and number of shares | ||
held not subject to | |||
Name of shareholder | selling restrictions | Class | Number |
China Gezhouba Group Company Limited | 1,949,448,239 | RMB ordinary shares | 1,949,448,239 |
China Securities Finance Corporation Limited | 138,343,785 | RMB ordinary shares | 138,343,785 |
Central Huijin Asset Management Limited Liability | |||
Company | 70,785,800 | RMB ordinary shares | 70,785,800 |
Hong Kong Securities Clearing Company Limited | 43,936,760 | RMB ordinary shares | 43,936,760 |
The National Social Security Fund 106 Composition | 35,701,664 | RMB ordinary shares | 35,701,664 |
The National Social Security Fund 107 Composition | 32,761,389 | RMB ordinary shares | 32,761,389 |
Yan Xiaohu | 31,493,134 | RMB ordinary shares | 31,493,134 |
China Merchants Bank Co., Ltd. - Bosera China | |||
Securities Central Enterprises Structural | |||
Adjustment Traded Open-end Index Securities | |||
Investment Fund | 18,717,100 | RMB ordinary shares | 18,717,100 |
The National Social Security Fund 103 Composition | 18,000,000 | RMB ordinary shares | 18,000,000 |
Norges Bank - Own Funds | 15,799,862 | RMB ordinary shares | 15,799,862 |
Description on the connected relationship or acting in | Among the top ten shareholders, the first shareholder is not | ||
concert of the above shareholders | connected to other shareholders. The Company is not aware | ||
whether there are other shareholders who are connected to each | |||
other or acting in concert. | |||
Descriptions on the preferential shareholders with | N/A | ||
resumed voting rights and number of shares held | |||
2.3 Shareholdings of the total holders of preference shares, the top ten holders of preference shares and top ten holders of preference shares not subject to selling restrictions as at the end of the reporting period
- Applicable Not Applicable
- 10 -
III. SIGNIFICANT EVENTS
3.1 Information on material changes in major accounting statement items and financial indicators of the Company and the causes thereof
- Applicable Not Applicable
1. Items of Balance Sheet
Unit: Yuan | Currency: RMB | |||||
Changes in the | ||||||
amount for the | ||||||
current period as | ||||||
Percentage of | compared to the | |||||
amount at the | Percentage of | amount for the | ||||
Amount at the | end of the current | amount at the end | corresponding | |||
end of the current | period over total | Amount at the end | of last period over | period of last year | ||
Item | period | assets (%) | of the last period | total assets (%) | (%) | Reasons for changes |
Long-term equity | 18,754,678,653.88 | 8.11 | 14,159,585,398.17 | 6.49 | 32.45 | Mainly due to the |
investments | increase in investment | |||||
in PPP projects of | ||||||
associates and joint | ||||||
ventures | ||||||
Bills payables | 4,440,768,998.71 | 1.92 | 2,717,201,183.75 | 1.25 | 63.43 | Mainly due to the |
increase in issuance of | ||||||
acceptance bills for the | ||||||
current period | ||||||
Contract | 21,798,646,910.85 | 9.43 | 14,556,285,412.84 | 6.67 | 49.75 | Mainly due to the |
liabilities | increase in advances | |||||
from house sales and | ||||||
construction | ||||||
Non-current | 6,898,815,022.39 | 2.98 | 12,195,692,656.14 | 5.59 | -43.43 | Mainly due to the |
liabilities due | decrease in repayment | |||||
within one year | of long-term | |||||
borrowings due within | ||||||
one year | ||||||
Bonds payables | 12,550,000,000.00 | 5.43 | 9,150,000,000.00 | 4.19 | 37.16 | Mainly due to the |
increase in bond | ||||||
issuance for the current | ||||||
period | ||||||
Other | -197,090,358.54 | -0.09 | -372,768,899.26 | -0.17 | -47.13 | Mainly due to the |
comprehensive | change of fair value of | |||||
income | other investments in | |||||
equity instruments and | ||||||
the foreign exchange | ||||||
differences | ||||||
- 11 -
2. Items of Profit Statement
Unit: Yuan Currency: RMB
Changes in the | ||||
amount for the | ||||
current period | ||||
as compared | ||||
to the amount | ||||
Amount for the | for the | |||
corresponding | corresponding | |||
Amount for the | period of last | period of last | ||
Item | current period | year | year (%) | Reasons for changes |
Gain from | 811,015,503.47 | 629,734,267.62 | 28.79 | Mainly due to the |
investment | increase in gain from | |||
investment in associates | ||||
and joint ventures | ||||
3. Items of Cash Flow Statement
Unit: Yuan Currency: RMB
Changes in the | ||||
amount for the | ||||
current period | ||||
as compared | ||||
to the amount | ||||
Amount for the | for the | |||
corresponding | corresponding | |||
Amount for the | period of last | period of last | ||
Item | current period | year | year (%) | Reasons for changes |
Net cash | 2,089,964,501.99 | -3,293,024,256.72 | N/A | Mainly due to the |
flow from | decrease in investment | |||
operating | in real estate business | |||
activities | for the current period | |||
compared with the last | ||||
period | ||||
Net cash | -6,551,844,632.06 | -9,984,647,001.33 | N/A | Mainly due to the |
flow from | decrease in cash payment | |||
investing | for external investment | |||
activities | for the current period | |||
Net cash | 3,852,974.52 | 9,488,110,623.68 | -99.96 | Mainly due to the |
flow from | significant decrease | |||
financing | in cash inflow from | |||
activities | borrowings for the current | |||
period compared to last | ||||
period | ||||
- 12 -
3.2 Progress of significant events and their effect and analysis on the solution
- Applicable Not Applicable
3.3 Unfulfilled commitments during the reporting period
- Applicable Not Applicable
3.4 Warning of the prediction that the cumulative net profits from the beginning of the year to the end of the next reporting period may be a loss or a significant change as compared with the corresponding period of last year and the causes thereof
- Applicable Not Applicable
Name of company | China Gezhouba Group Stock Company Limited |
Legal representative | Chen Xiaohua |
Date | 29 October 2019 |
- 13 -
IV. APPENDICES
4.1 Financial Statements
CONSOLIDATED BALANCE SHEET
30 September 2019
Prepared by: China Gezhouba Group Stock Company Limited
Unit: Yuan Currency: RMB Type of audit: Unaudited
Item | 30 September 2019 | 31 December 2018 |
Current assets: | ||
Monetary assets | 14,938,272,387.73 | 19,547,502,663.21 |
Settlement reserves | ||
Call money | ||
Trading financial assets | ||
Financial assets at fair value through profit or | ||
loss in the current period | ||
Derivative financial assets | ||
Bills receivables | 2,885,184,644.56 | 3,475,032,065.02 |
Trade receivables | 15,437,227,156.22 | 15,270,815,875.78 |
Receivables financing | ||
Prepayments | 9,169,893,315.02 | 7,869,566,730.21 |
Premiums receivable | ||
Reinsurance accounts receivable | ||
Reinsurance contract reserve receivable | ||
Other receivables | 10,633,424,288.30 | 10,702,509,036.51 |
Including: Interest receivables | 251,300.00 | 251,300.00 |
Dividends receivables | ||
Purchase and sell-back of financial assets | ||
Inventories | 52,371,396,841.61 | 52,197,618,110.17 |
Contract assets | 19,837,387,203.51 | 17,063,346,979.33 |
Assets held for sale | ||
Non-current assets due within one year | 1,206,896,675.79 | 1,071,855,569.69 |
Other current assets | 3,679,301,061.62 | 2,579,085,047.67 |
Total current assets | 130,158,983,574.36 | 129,777,332,077.59 |
- 14 -
Item | 30 September 2019 | 31 December 2018 |
Non-current assets: | ||
Provision of loans and advances | ||
Debt investment | ||
Available-for-sale financial assets | ||
Other debt investment | ||
Held-to-maturity investments | ||
Long-term receivables | 16,585,155,955.47 | 15,274,561,016.63 |
Long-term equity investments | 18,754,678,653.88 | 14,159,585,398.17 |
Other investments in equity instruments | 951,154,064.00 | 699,777,632.80 |
Other non-current financial assets | 5,299,895,082.63 | 5,213,561,990.40 |
Investment properties | 52,775,086.68 | 38,252,959.50 |
Fixed assets | 16,806,769,533.72 | 17,107,206,656.89 |
Construction in progress | 22,104,888,214.46 | 16,089,509,517.57 |
Productive biological assets | ||
Oil and gas assets | ||
Right-of-use assets | 660,133,802.29 | |
Intangible assets | 16,412,528,192.61 | 16,682,985,922.94 |
Development expenditure | 239,553,081.75 | 202,447,664.50 |
Goodwill | 1,539,598,450.11 | 1,539,598,450.11 |
Long-term prepaid expenses | 475,986,978.80 | 599,559,732.77 |
Deferred income tax assets | 850,673,682.35 | 732,356,187.10 |
Other non-current assets | 282,880,415.66 | 92,530,714.76 |
Total non-current assets | 101,016,671,194.41 | 88,431,933,844.14 |
Total assets | 231,175,654,768.77 | 218,209,265,921.73 |
- 15 -
Item | 30 September 2019 | 31 December 2018 |
Current liabilities: | ||
Short-term borrowings | 26,556,776,710.51 | 29,614,035,130.24 |
Borrowings from the central bank | ||
Loans from banks and other financial institutions | ||
Trading financial liabilities | ||
Financial liabilities at fair value through profit or | ||
loss in the current period | ||
Derivative financial liabilities | ||
Bills payables | 4,440,768,998.71 | 2,717,201,183.75 |
Trade payables | 31,978,999,488.76 | 35,919,651,842.71 |
Receipts in advance | ||
Proceeds from disposal of repurchased financial | ||
assets | ||
Deposits from customers and interbank deposits | ||
Amount paid for agency securities trading | ||
Amount paid for agency securities underwriting | ||
Salary payable to employees | 322,737,203.10 | 258,349,996.38 |
Tax payables | 1,830,196,564.36 | 2,530,455,699.97 |
Other payables | 19,903,544,675.18 | 20,153,423,281.23 |
Including: Interest payables | 1,150,130,029.62 | 1,304,487,613.85 |
Dividends payables | 295,952,059.17 | 354,597,848.64 |
Fee and commission payable | ||
Reinsurance accounts payable | ||
Contract liabilities | 21,798,646,910.85 | 14,556,285,412.84 |
Liabilities held for sale | ||
Non-current liabilities due within one year | 6,898,815,022.39 | 12,195,692,656.14 |
Other current liabilities | 472,697.98 | 18,743,979.57 |
Total current liabilities | 113,730,958,271.84 | 117,963,839,182.83 |
- 16 -
Item | 30 September 2019 | 31 December 2018 |
Non-current liabilities: | ||
Reserve fund for insurance contracts | ||
Long-term borrowings | 40,803,568,962.06 | 31,782,735,313.26 |
Bonds payables | 12,550,000,000.00 | 9,150,000,000.00 |
Including: Preferred shares | ||
Perpetual bonds | ||
Lease liabilities | 317,583,515.99 | |
Long-term payables | 567,222,781.21 | 665,207,834.57 |
Long-term salary payable to employees | 2,165,345,299.99 | 2,162,107,000.00 |
Anticipated liabilities | 46,135,882.67 | |
Deferred revenue | 245,145,263.73 | 253,966,732.97 |
Deferred income tax liabilities | 1,201,571,192.00 | 1,061,867,980.96 |
Other non-current liabilities | 89,849,128.38 | 84,914,215.68 |
Total non-current liabilities | 57,986,422,026.03 | 45,160,799,077.44 |
Total liabilities | 171,717,380,297.87 | 163,124,638,260.27 |
- 17 -
Item | 30 September 2019 | 31 December 2018 | |
Equity attributable to the owners (or | |||
shareholders' equity) | |||
Paid-up capital (or share capital) | 4,604,777,412.00 | 4,604,777,412.00 | |
Other equity instruments | 16,500,000,000.00 | 16,000,000,000.00 | |
Including: Preferred shares | |||
Perpetual bonds | 16,500,000,000.00 | 16,000,000,000.00 | |
Capital reserves | 7,627,454,598.65 | 7,511,468,750.95 | |
Less: Treasury shares | |||
Other comprehensive income | -197,090,358.54 | -372,768,899.26 | |
Special reserve | 104,967,420.88 | 86,232,567.27 | |
Surplus reserves | 1,582,944,663.22 | 1,582,944,663.22 | |
Provision for general risk | |||
Retained profit | 15,242,818,049.48 | 13,391,336,189.86 | |
Total equity attributable to owners of the parent | |||
company (or shareholders' equity) | 45,465,871,785.69 | 42,803,990,684.04 | |
Minority interests | 13,992,402,685.21 | 12,280,636,977.42 | |
Total equity attributable to the owners (or | |||
shareholders' equity) | 59,458,274,470.90 | 55,084,627,661.46 | |
Total liabilities and equity attributable to the | |||
owners (or shareholders' equity) | 231,175,654,768.77 | 218,209,265,921.73 | |
Legal representative: | Chief accountant: | Responsible person of accounting agency: | |
Chen Xiaohua | Wang Yihuai | Lu Zhongnian |
- 18 -
BALANCE SHEET OF THE PARENT COMPANY
30 September 2019
Prepared by: China Gezhouba Group Stock Company Limited
Unit: Yuan Currency: RMB Type of audit: Unaudited
Item | 30 September 2019 | 31 December 2018 |
Current assets: | ||
Monetary assets | 3,352,873,739.70 | 8,237,724,678.67 |
Trading financial assets | ||
Financial assets at fair value through profit or loss | ||
in the current period | ||
Derivative financial assets | ||
Bills receivables | 300,000,000.00 | 230,279,649.00 |
Trade receivables | 5,601,245,591.51 | 6,981,000,759.27 |
Receivables financing | ||
Prepayments | 3,431,852,393.89 | 2,029,909,088.31 |
Other receivables | 42,237,374,076.85 | 40,488,889,903.83 |
Including: Interest receivables | ||
Dividends receivables | ||
Inventories | 663,026,707.16 | 160,943,425.36 |
Contract assets | 1,556,792,738.95 | 1,656,181,673.54 |
Assets held for sale | ||
Non-current assets due within one year | ||
Other current assets | 252,697,282.31 | 63,839,155.60 |
Total current assets | 57,395,862,530.37 | 59,848,768,333.58 |
Non-current assets: | ||
Debt investment | 270,000,000.00 | |
Available-for-sale financial assets | ||
Other debt investment | ||
Held-to-maturity investments | ||
Long-term receivables | 879,875,579.47 | 1,295,630,133.93 |
Long-term equity investments | 45,599,879,430.53 | 38,784,187,846.08 |
Other investments in equity instruments | 951,154,064.00 | 699,777,632.80 |
Other non-current financial assets | 3,921,434,590.73 | 3,963,098,215.73 |
Investment properties | ||
- 19 -
Item | 30 September 2019 | 31 December 2018 |
Fixed assets | 308,364,877.79 | 301,160,464.04 |
Construction in progress | ||
Productive biological assets | ||
Oil and gas assets | ||
Right-of-use assets | 19,859,817.05 | |
Intangible assets | 214,669,279.38 | 221,801,896.28 |
Development expenditure | 40,724,023.67 | 35,605,146.89 |
Goodwill | ||
Long-term prepaid expenses | 7,218,893.09 | 8,876,706.38 |
Deferred income tax assets | 6,132,416.61 | 5,951,798.25 |
Other non-current assets | ||
Total non-current assets | 51,949,312,972.32 | 45,586,089,840.38 |
Total assets | 109,345,175,502.69 | 105,434,858,173.96 |
Current liabilities: | ||
Short-term borrowings | 23,769,101,000.00 | 19,981,749,600.00 |
Trading financial liabilities | ||
Financial liabilities at fair value through profit or | ||
loss in the current period | ||
Derivative financial liabilities | ||
Bills payables | 2,458,839,597.00 | 1,676,209,597.00 |
Trade payables | 7,892,819,759.33 | 9,490,544,290.74 |
Receipts in advance | ||
Contract liabilities | 3,410,004,504.32 | 1,345,031,058.91 |
Salary payable to employees | 84,161,873.40 | 77,671,110.70 |
Tax payables | 201,051,312.06 | 388,167,615.09 |
Other payables | 20,126,135,900.40 | 20,416,850,371.15 |
Including: Interest payables | 255,069,416.67 | 257,870,666.67 |
Dividends payables | 177,400,833.33 | 234,725,833.33 |
Liabilities held for sale | ||
Non-current liabilities due within one year | 1,806,440,000.00 | 5,253,840,000.00 |
Other current liabilities | ||
Total current liabilities | 59,748,553,946.51 | 58,630,063,643.59 |
- 20 -
Item | 30 September 2019 | 31 December 2018 | |
Non-current liabilities: | |||
Long-term borrowings | 4,642,500,000.00 | 5,353,000,000.00 | |
Bonds payables | 11,000,000,000.00 | 7,600,000,000.00 | |
Including: Preferred shares | |||
Perpetual | bonds | ||
Lease liabilities | 16,726,537.32 | ||
Long-term payables | |||
Long-term salary payable to employees | 36,473,044.74 | 43,850,000.00 | |
Anticipated liabilities | |||
Deferred revenue | |||
Deferred income tax liabilities | 190,664,813.15 | 152,958,348.48 | |
Other non-current liabilities | |||
Total non-current liabilities | 15,886,364,395.21 | 13,149,808,348.48 | |
Total liabilities | 75,634,918,341.72 | 71,779,871,992.07 | |
Equity attributable to the owners | |||
(or shareholders' equity) | |||
Paid-up capital (or share capital) | 4,604,777,412.00 | 4,604,777,412.00 | |
Other equity instruments | 16,500,000,000.00 | 16,000,000,000.00 | |
Including: Preferred shares | |||
Perpetual bonds | 16,500,000,000.00 | 16,000,000,000.00 | |
Capital reserves | 6,220,509,657.00 | 6,278,950,936.71 | |
Less: Treasury shares | |||
Other comprehensive income | 605,862,988.02 | 396,103,403.96 | |
Special reserve | 1,688,326.84 | 1,688,326.84 | |
Surplus reserves | 1,582,944,663.22 | 1,582,944,663.22 | |
Retained profit | 4,194,474,113.89 | 4,790,521,439.16 | |
Total equity attributable to the owners (or | |||
shareholders' equity) | 33,710,257,160.97 | 33,654,986,181.89 | |
Total liabilities and equity attributable to the | |||
owners (or shareholders' equity) | 109,345,175,502.69 | 105,434,858,173.96 | |
Legal representative: | Chief accountant: | Responsible person of accounting agency: | |
Chen Xiaohua | Wang Yihuai | Lu Zhongnian |
- 21 -
CONSOLIDATED STATEMENTS OF PROFIT
January to September 2019
Prepared by: China Gezhouba Group Stock Company Limited
Unit: Yuan Currency: RMB Type of audit: Unaudited
First three | First three | |||
3rd Quarter 2019 | 3rd Quarter 2018 | quarters of 2019 | quarters of 2018 | |
Item | (July-September) | (July-September) | (January-September) | (January-September) |
I. Total operating revenue | 23,177,711,694.67 | 21,310,564,139.25 | 72,977,026,642.90 | 67,421,959,822.86 |
Including: Operating revenue | 23,177,711,694.67 | 21,310,564,139.25 | 72,977,026,642.90 | 67,421,959,822.86 |
Interest income | ||||
Premiums earned | ||||
Fee and commission income | ||||
II. Total operating costs | 22,106,760,863.11 | 20,475,212,422.98 | 69,243,955,907.19 | 64,159,132,495.38 |
Including: Operating cost | 19,278,590,880.18 | 17,503,218,322.76 | 61,340,182,672.70 | 56,336,041,253.80 |
Interest expenses | ||||
Fee and commission expenses | ||||
Surrenders value | ||||
Net expenditure for insurance claims | ||||
settlement | ||||
Net drawing on provision for insurance | ||||
contracts | ||||
Expenditures for policy dividend | ||||
Reinsurance expenditures | ||||
Tax and surcharges | 227,403,901.57 | 287,997,753.05 | 783,297,042.09 | 862,248,060.52 |
Selling expenses | 235,855,141.20 | 312,955,773.07 | 933,045,719.20 | 891,099,139.90 |
Management expenses | 1,058,855,522.61 | 1,093,070,554.31 | 3,057,930,817.61 | 3,007,282,800.34 |
R&D expenses | 559,071,832.22 | 529,489,829.76 | 1,162,922,567.65 | 1,139,065,478.86 |
Finance cost | 746,983,585.33 | 748,480,190.03 | 1,966,577,087.94 | 1,923,395,761.96 |
Including: Interest fee | 819,125,916.95 | 759,090,639.21 | 2,154,284,182.44 | 2,020,408,848.72 |
Interest income | 124,599,352.43 | 96,194,351.66 | 310,490,314.70 | 237,352,025.83 |
Add: Other income | 249,748,646.98 | 419,605,667.45 | 971,315,328.55 | 989,908,110.35 |
Gain from investment | ||||
(loss is represented by "-") | 322,523,032.97 | 278,410,471.60 | 811,015,503.47 | 629,734,267.62 |
Including: Gains from investment in associates and | ||||
joint ventures | 188,683,603.95 | 241,190,525.44 | 660,602,608.91 | 480,882,159.00 |
Derecognition gains from financial assets | ||||
measured at amortised cost | - | - | - | - |
- 22 -
First three | First three | ||||
3rd Quarter 2019 | 3rd Quarter 2018 | quarters of 2019 | quarters of 2018 | ||
Item | (July-September) | (July-September) | (January-September) | (January-September) | |
Gains from exchange (loss is represented | |||||
by "-") | - | - | - | - | |
Gains on net exposure hedges (loss is | |||||
represented by "-") | |||||
Gains from change in fair value (loss is | |||||
represented by "-") | |||||
Impairment loss of credit (loss is represented | |||||
by "-") | -25,482,175.96 | 7,272,309.50 | -42,263,742.86 | 22,560,757.53 | |
Impairment loss of assets (loss is represented | |||||
by "-") | -1,384,160.15 | ||||
Gain from assets disposal (loss is represented | |||||
by "-") | 913,875.83 | 6,188,696.70 | -7,400,087.81 | 39,530,158.29 | |
III. Operational profit (loss is represented by "-") | 1,618,654,211.38 | 1,546,828,861.52 | 5,465,737,737.06 | 4,943,176,461.12 | |
Add: Non-operating income | 16,598,295.54 | 32,435,504.77 | 38,162,876.78 | 130,064,720.65 | |
Less: Non-operating expense | 15,714,276.06 | 7,977,429.31 | 31,842,879.55 | 23,467,498.97 | |
IV. Total profit (total loss is represented by "-") | 1,619,538,230.86 | 1,571,286,936.98 | 5,472,057,734.29 | 5,049,773,682.80 | |
Less: Income tax expense | 208,069,943.54 | 358,942,373.27 | 1,126,885,605.99 | 1,174,983,566.94 | |
V. Net profit (Net loss is represented by "-") | 1,411,468,287.32 | 1,212,344,563.71 | 4,345,172,128.30 | 3,874,790,115.86 | |
(I) Classified by continuity of operations | |||||
1. Net profit from continuing operations | |||||
(net loss is represented by "-") | 1,411,468,287.32 | 1,212,344,563.71 | 4,345,172,128.30 | 3,874,790,115.86 | |
Net profit from discontinued operations | |||||
(net loss is represented by "-") | |||||
(II) Classified by ownership of equity | |||||
1. Net profit attributable to the shareholders of | |||||
the parent company (net loss is represented by "-") | 1,074,060,269.04 | 834,086,497.00 | 3,198,116,793.78 | 2,787,060,170.36 | |
2. Minority interests (net loss is represented by "-") | 337,408,018.28 | 378,258,066.71 | 1,147,055,334.52 | 1,087,729,945.50 | |
VI. Other comprehensive income, net of tax | 51,560,518.58 | -129,386,092.72 | 175,189,171.41 | -767,746,404.59 | |
Other comprehensive income attributable to the owners of | |||||
the parent company, net of tax | 46,446,482.11 | -121,422,085.92 | 175,678,540.72 | -759,039,381.14 | |
(I) Other comprehensive income not reclassified | |||||
to profit or loss | -93,552,796.15 | -38,114,102.14 | 225,619,966.53 | -433,934,314.26 | |
1. Re-measurement of changes under defined | |||||
benefit plan | 11,950,000.00 | -114,002,956.00 | |||
2. Other comprehensive income which cannot | |||||
be reclassified to profit or loss under | |||||
equity method | -3,894.87 | ||||
3. Changes in fair value of other investments | |||||
in equity instruments | -93,552,796.15 | -38,114,102.14 | 213,669,966.53 | -319,927,463.39 | |
4. Change in fair value of the corporate's own | |||||
credit risk | |||||
- 23 -
First three | First three | |||||||
3rd Quarter 2019 | 3rd Quarter 2018 | quarters of 2019 | quarters of 2018 | |||||
Item | (July-September) | (July-September) | (January-September) | (January-September) | ||||
(II) Other comprehensive income to be reclassified | ||||||||
to profit or loss | 139,999,278.26 | -83,307,983.78 | -49,941,425.81 | -325,105,066.88 | ||||
1. | Other comprehensive income which can be | |||||||
reclassified to profit or loss under equity method | ||||||||
2. | Changes in fair value of other debt investments | |||||||
3. | Profit or loss arising from changes in fair value | |||||||
of available-for-sale financial assets | ||||||||
4. | Amount included in other comprehensive income | |||||||
on reclassification of financial assets | ||||||||
5. | Profit or loss from held-to maturity investment | |||||||
reclassified as available-for-sale financial assets | ||||||||
6. | Provision for credit impairment of other debt | |||||||
investments | ||||||||
7. | Cash flows hedging reserve (effective portion of | |||||||
gains/(losses) on cash flow hedging) | ||||||||
8. | Differences on translation of foreign currency | |||||||
statements | 139,999,278.26 | -83,307,983.78 | -49,941,425.81 | -325,105,066.88 | ||||
9. | Others | |||||||
Other comprehensive income attributable to minority | ||||||||
interest, net of tax | 5,114,036.47 | -7,964,006.80 | -489,369.31 | -8,707,023.45 | ||||
VII. Total comprehensive income | 1,463,028,805.90 | 1,082,958,470.99 | 4,520,361,299.71 | 3,107,043,711.27 | ||||
Total comprehensive income attributable to the owners of | ||||||||
the parent company | 1,120,506,751.15 | 712,664,411.08 | 3,373,795,334.50 | 2,028,020,789.22 | ||||
Total comprehensive income attributable to minority | ||||||||
interests | 342,522,054.75 | 370,294,059.91 | 1,146,565,965.21 | 1,079,022,922.05 | ||||
VIII. Earnings per share: | ||||||||
(I) Basic earnings per share (Yuan/share) | 0.195 | 0.150 | 0.582 | 0.512 | ||||
(II) Diluted earnings per share (Yuan/share) | 0.195 | 0.150 | 0.582 | 0.512 | ||||
Legal representative: | Chief accountant: | Responsible person of accounting agency: | ||||||
Chen Xiaohua | Wang Yihuai | Lu Zhongnian |
- 24 -
STATEMENTS OF PROFIT OF THE PARENT COMPANY
January to September 2019
Prepared by: China Gezhouba Group Stock Company Limited
Unit: Yuan Currency: RMB Type of audit: Unaudited
First three | First three | |||
3rd Quarter 2019 | 3rd Quarter 2018 | quarters of 2019 | quarters of 2018 | |
Item | (July-September) | (July-September) | (January-September) | (January-September) |
I. Total operating revenue | 5,065,436,708.91 | 2,737,268,670.13 | 14,419,503,280.76 | 8,609,803,118.80 |
Less: Operating cost | 4,565,138,313.36 | 2,542,229,153.20 | 13,243,573,554.33 | 7,795,373,231.30 |
Tax and surcharges | 5,549,957.71 | 44,577,044.03 | 13,785,555.70 | 63,801,685.66 |
Selling expenses | ||||
Management expenses | 93,898,255.13 | 94,742,375.23 | 348,239,887.72 | 328,975,689.30 |
R&D expenses | 35,333,471.67 | 52,114,095.41 | 74,971,574.75 | 197,897,826.75 |
Finance cost | 170,034,359.37 | 2,218,089.08 | 217,642,790.33 | -14,305,348.45 |
Including: Interest fee | 521,095,635.97 | 375,246,322.00 | 1,372,670,299.52 | 1,116,173,866.54 |
Interest income | 395,706,731.36 | 382,121,418.73 | 1,199,842,325.14 | 1,174,029,375.87 |
Add: Other income | 32,459.16 | 50,192.62 | 35,123.31 | 77,563.58 |
Gain from investment (loss is | ||||
represented by "-") | 66,265,036.08 | 64,740,163.64 | 207,481,128.87 | 282,374,573.74 |
Including: Gains from investment in | ||||
associates and joint ventures | 21,825,265.50 | 27,895,204.58 | 62,580,047.01 | 72,821,162.60 |
Derecognition gains from financial | ||||
assets measured at amortised cost | ||||
Gains on net exposure hedges | ||||
(loss is represented by "-") | ||||
Gains from change in fair value | ||||
(loss is represented by "-") | ||||
Impairment loss of credit | ||||
(loss is represented by "-") | -1,947,688.40 | 195,609.41 | -1,484,432.36 | 683,857.81 |
Impairment loss of assets | ||||
(loss is represented by "-") | ||||
Gain from assets disposal | ||||
(loss is represented by "-") | 15,420.72 | 5,850,516.06 | 261,202.94 | 4,764,282.34 |
- 25 -
First three | First three | ||||
3rd Quarter 2019 | 3rd Quarter 2018 | quarters of 2019 | quarters of 2018 | ||
Item | (July-September) | (July-September) | (January-September) | (January-September) | |
II. Operational profit (loss is represented by "-") | 259,847,579.23 | 72,224,394.91 | 727,582,940.69 | 525,960,311.71 | |
Add: Non-operating income | 2,494,494.71 | 51,410.82 | 6,372,253.73 | 76,410.82 | |
Less: Non-operating expense | 6,619,717.75 | -18,193.51 | 6,967,355.28 | 1,361,684.90 | |
III. Total profit (total loss is represented by "-") | 255,722,356.19 | 72,293,999.24 | 726,987,839.14 | 524,675,037.63 | |
Less: Income tax expense | -102,287,861.54 | 10,786,429.99 | -23,599,769.75 | 166,337,605.27 | |
IV. Net profit (net loss is represented by "-") | 358,010,217.73 | 61,507,569.25 | 750,587,608.89 | 358,337,432.36 | |
(I) Net profit from continuing operations | |||||
(net loss is represented by "-") | 358,010,217.73 | 61,507,569.25 | 750,587,608.89 | 358,337,432.36 | |
(II)Net profit from discontinued operations | |||||
(net loss is represented by "-") | |||||
V. Other comprehensive income, net of tax | -97,647,904.34 | -44,852,690.93 | 209,759,584.06 | -327,691,549.65 | |
(I) Other comprehensive income not | |||||
reclassified to profit or loss | -93,552,796.15 | -38,114,102.14 | 213,739,966.53 | -321,651,358.26 | |
1. Re-measurement of changes under | |||||
defined benefit plan | 70,000.00 | -1,720,000.00 | |||
2. Other comprehensive income which | |||||
cannot be reclassified to profit or | |||||
loss under equity method | -3,894.87 | ||||
3. Changes in fair value of other | |||||
investments in equity instruments | -93,552,796.15 | -38,114,102.14 | 213,669,966.53 | -319,927,463.39 | |
4. Change in fair value of the | |||||
corporate's own credit risk | |||||
(II) Other comprehensive income to be | |||||
reclassified to profit or loss | -4,095,108.19 | -6,738,588.79 | -3,980,382.47 | -6,040,191.39 | |
1. Other comprehensive income which | |||||
can be reclassified to profit or loss | |||||
under equity method | |||||
2. Changes in fair value of other debt | |||||
investments | |||||
3. Profit or loss arising from changes | |||||
in fair value of available-for-sale | |||||
financial assets | |||||
- 26 -
First three | First three | |||||||
3rd Quarter 2019 | 3rd Quarter 2018 | quarters of 2019 | quarters of 2018 | |||||
Item | (July-September) | (July-September) | (January-September) | (January-September) | ||||
4. | Amount included in other | |||||||
comprehensive income on | ||||||||
reclassification of financial assets | ||||||||
5. | Profit or loss from held-to maturity | |||||||
investment reclassified as available- | ||||||||
for-sale financial assets | ||||||||
6. | Provision for credit impairment of | |||||||
other debt investments | ||||||||
7. | Cash flows hedging reserve (effective | |||||||
portion of gains/(losses) on cash | ||||||||
flow hedging) | ||||||||
8. | Differences on translation of foreign | |||||||
currency statements | -4,095,108.19 | -6,738,588.79 | -3,980,382.47 | -6,040,191.39 | ||||
9. | Others | |||||||
VI. Total comprehensive income | 260,362,313.39 | 16,654,878.32 | 960,347,192.95 | 30,645,882.71 | ||||
VII. Earnings per share: | ||||||||
(I) Basic earnings per share (Yuan/share) | ||||||||
(II) Diluted earnings per share (Yuan/share) | ||||||||
Legal representative: | Chief accountant: | Responsible person of accounting agency: | ||||||
Chen Xiaohua | Wang Yihuai | Lu Zhongnian |
- 27 -
CONSOLIDATED CASH FLOWS STATEMENT
January to September 2019
Prepared by: China Gezhouba Group Stock Company Limited | ||
Unit: Yuan Currency: RMB | Audit type: Unaudited | |
First three | First three | |
quarters of 2019 | quarters of 2018 | |
(January to | (January to | |
Item | September) | September) |
I. Cash flows from operating activities: | - | - |
Cash received from the sales of goods and the | ||
rendering of services | 81,634,618,060.53 | 73,980,513,934.23 |
Net increase in deposits from customers and | ||
interbank deposits | ||
Net increase in borrowings from central bank | ||
Net increase in borrowings from other financial | ||
institutions | ||
Cash received from premiums under original | ||
insurance contracts | ||
Net cash received from reinsurance business | ||
Net increase in deposits from policyholder and | ||
investment funds | ||
Cash received from interest, handling fee and | ||
commission | ||
Net increase in capital borrowed | ||
Net increase in capital from repurchase business | ||
Net cash received from acting sale of securities | ||
Refund of taxes and levies | 1,066,617,292.29 | 1,175,087,483.44 |
Cash received relating to other operating activities | 17,776,020,953.34 | 16,741,425,461.47 |
Sub-total of cash inflows from operating activities | 100,477,256,306.16 | 91,897,026,879.14 |
Cash paid to the purchase of goods and the | ||
acceptance of services | 68,440,926,747.22 | 67,370,618,492.14 |
Net increase in loans and advances to customers | ||
Net increase in deposits with central bank and | ||
interbank deposits | ||
- 28 -
First three | First three | |
quarters of 2019 | quarters of 2018 | |
(January to | (January to | |
Item | September) | September) |
Cash paid for compensation payments under | ||
original insurance contracts | ||
Net increase in call money | ||
Cash paid for interest, handling fee and | ||
commission | ||
Cash paid for policyholder dividend | ||
Cash paid to and for employees | 5,190,863,224.25 | 4,979,906,212.28 |
Payments of all types of taxes | 6,127,454,159.44 | 6,158,571,959.69 |
Cash payments relating to other operating | ||
activities | 18,628,047,673.26 | 16,680,954,471.75 |
Sub-total of cash outflows from operating | ||
activities | 98,387,291,804.17 | 95,190,051,135.86 |
Net cash flow from operating activities | 2,089,964,501.99 | -3,293,024,256.72 |
II. Cash flow from investing activities: | ||
Cash received from investment recovery | 184,294,306.57 | 464,966,235.29 |
Cash received from returns on investments | 88,847,691.65 | 159,231,426.29 |
Net cash received from disposals of fixed assets, | ||
intangible assets and other long-term assets | 7,524,593.79 | 1,770,184.78 |
Net cash received from disposals of subsidiaries | ||
and other operating units | 45,263,828.96 | 880,665.73 |
Cash received relating to other investing activities | 391,691,724.17 | 377,269,466.06 |
Sub-total of cash inflows from investing activities | 717,622,145.14 | 1,004,117,978.15 |
Cash paid to acquire fixed assets, intangible assets | ||
and other long-term assets | 5,817,969,053.74 | 6,142,093,508.55 |
Cash paid for investments | 1,316,407,231.00 | 3,309,091,641.60 |
Net increase of mortgaged loans | ||
Net cash paid for acquisition of subsidiaries and | ||
other operating units | 135,090,492.46 | 1,023,104,283.85 |
Cash payments relating to other investing | ||
activities | 514,475,545.48 | |
- 29 -
First three | First three | ||
quarters of 2019 | quarters of 2018 | ||
(January to | (January to | ||
Item | September) | September) | |
Sub-total of cash outflows from investing | |||
activities | 7,269,466,777.20 | 10,988,764,979.48 | |
Net cash flow from investing activities | -6,551,844,632.06 | -9,984,647,001.33 | |
III. Cash flow from financing activities: | - | - | |
Cash received from capital contribution | 7,011,694,721.62 | 1,428,932,083.94 | |
Including: Cash received by subsidiaries from | |||
investments of minority shareholders | 2,011,694,721.62 | 1,428,932,083.94 | |
Cash received from borrowings | 45,705,641,342.13 | 39,515,004,276.36 | |
Cash received relating to other financing activities | 920,136,184.23 | 2,226,664,855.68 | |
Sub-total of cash inflows from financing activities | 53,637,472,247.98 | 43,170,601,215.98 | |
Cash payments for debts settlement | 41,656,924,479.86 | 25,118,206,905.02 | |
Cash payments for distribution of dividends, | |||
profits, or interest expenses | 5,242,206,695.33 | 4,915,809,774.83 | |
Including: Dividends and profits paid by | |||
subsidiaries to minority shareholders | 601,607,302.80 | 333,210,519.30 | |
Cash payments relating to other financing | |||
activities | 6,734,488,098.27 | 3,648,473,912.45 | |
Sub-total of cash outflows from financing | |||
activities | 53,633,619,273.46 | 33,682,490,592.30 | |
Net cash flow from financing activities | 3,852,974.52 | 9,488,110,623.68 | |
IV. Effect of foreign exchange rate changes on cash | |||
and cash equivalents | 40,221,890.95 | -153,430,107.56 | |
V. Net increase in cash and cash equivalents | -4,417,805,264.60 | -3,942,990,741.93 | |
Add: Balance of cash and cash equivalent at the | |||
beginning of the period | 18,838,712,123.84 | 18,622,157,083.52 | |
VI. Balance of cash and cash equivalents at the end | |||
of the period | 14,420,906,859.24 | 14,679,166,341.59 | |
Legal representative: | Chief accountant: | Responsible person of accounting agency: | |
Chen Xiaohua | Wang Yihuai | Lu Zhongnian |
- 30 -
CASH FLOWS STATEMENT OF THE PARENT COMPANY
January to September 2019
Prepared by: China Gezhouba Group Stock Company Limited
Unit: Yuan Currency: RMB | Audit type: Unaudited | ||
First three quarters | First three quarters | ||
of 2019 | of 2018 | ||
(January to | (January to | ||
Item | September) | September) | |
I. | Cash flows from operating activities: | ||
Cash received from the sales of goods and the | |||
rendering of services | 19,096,291,415.49 | 11,381,631,432.14 | |
Refund of taxes and levies | 60,075,172.57 | 76,374,027.04 | |
Cash received relating to other operating activities | 7,949,450,368.71 | 10,639,336,343.26 | |
Sub-total of cash inflows from operating activities | 27,105,816,956.77 | 22,097,341,802.44 | |
Cash paid to the purchase of goods and the | |||
acceptance of services | 17,332,485,300.37 | 10,699,561,514.13 | |
Cash paid to and for employees | 501,940,341.97 | 469,025,563.44 | |
Payments of all types of taxes | 783,281,663.49 | 677,494,236.16 | |
Cash payments relating to other operating | |||
activities | 8,965,950,787.96 | 10,379,594,000.17 | |
Sub-total of cash outflows from operating | |||
activities | 27,583,658,093.79 | 22,225,675,313.90 | |
Net cash flow from operating activities | -477,841,137.02 | -128,333,511.46 | |
II. Cash flow from investing activities: | - | - | |
Cash received from investment recovery | 270,000,000.00 | 3,916,071,945.49 | |
Cash received from returns on investments | 194,728,228.90 | 179,988,726.17 | |
Net cash received from disposals of fixed assets, | |||
intangible assets and other long-term assets | 1,278,240.00 | ||
Net cash received from disposals of subsidiaries | |||
and other operating units | |||
Cash received relating to other investing activities | |||
Sub-total of cash inflows from investing activities | 466,006,468.90 | 4,096,060,671.66 | |
Cash paid to acquire fixed assets, intangible | |||
assets and other long-term assets | 34,652,445.58 | 6,796,573.12 | |
- 31 -
First three quarters | First three quarters | ||
of 2019 | of 2018 | ||
(January to | (January to | ||
Item | September) | September) | |
Cash paid for investments | 3,941,558,561.09 | 4,127,835,789.00 | |
Net cash paid for acquisition of subsidiaries and | |||
other business units | |||
Cash payments relating to other investing | |||
activities | |||
Sub-total of cash outflows from investing | |||
activities | 3,976,211,006.67 | 4,134,632,362.12 | |
Net cash flow from investing activities | -3,510,204,537.77 | -38,571,690.46 | |
III. Cash flow from financing activities: | |||
Cash received from capital contribution | 5,000,000,000.00 | ||
Cash received from proceeds from borrowing | 27,583,295,000.00 | 24,585,468,800.00 | |
Cash received relating to other financing activities | 4,666,526,471.10 | 8,572,298,084.14 | |
Sub-total of cash inflows from financing activities | 37,249,821,471.10 | 33,157,766,884.14 | |
Cash payments for debts settlement | 24,553,843,600.00 | 16,899,477,200.00 | |
Cash payments for distribution of dividends, | |||
profits, or interest expenses | 2,997,554,999.67 | 3,129,043,781.48 | |
Cash payments relating to other financing | |||
activities | 10,646,512,969.60 | 16,038,790,147.41 | |
Sub-total of cash outflows from financing | |||
activities | 38,197,911,569.27 | 36,067,311,128.89 | |
Net cash flow from financing activities | -948,090,098.17 | -2,909,544,244.75 | |
IV. Effect of foreign exchange rate changes on | |||
cash and cash equivalents | 51,284,833.99 | 26,697,759.57 | |
V. Net increase in cash and cash equivalents | -4,884,850,938.97 | -3,049,751,687.10 | |
Add: Balance of cash and cash equivalent at the | |||
beginning of the period | 8,237,537,682.52 | 6,319,281,867.84 | |
VI. Balance of cash and cash equivalents at | |||
the end of the period | 3,352,686,743.55 | 3,269,530,180.74 | |
Legal representative: | Chief accountant: | Responsible person of accounting agency: | |
Chen Xiaohua | Wang Yihuai | Lu Zhongnian |
- 32 -
4.2 First implementation of the new financial instruments guidelines, new income standards, new lease standards to adjust the first implementation of the financial statements at the beginning of the year
- Applicable Not Applicable
CONSOLIDATED BALANCE SHEET
Unit: Yuan | Currency: RMB | ||
Item | 31 December 2018 | 1 January 2019 | Adjustment |
Current assets: | |||
Monetary assets | 19,547,502,663.21 | 19,547,502,663.21 | |
Settlement reserves | |||
Call money | |||
Trading financial assets | |||
Financial assets at fair value | |||
through profit or loss in the | |||
current period | |||
Derivative financial assets | |||
Bills receivables | 3,475,032,065.02 | 3,475,032,065.02 | |
Trade receivables | 15,270,815,875.78 | 15,270,815,875.78 | |
Receivables financing | |||
Prepayments | 7,869,566,730.21 | 7,866,101,505.40 | -3,465,224.81 |
Premiums receivable | |||
Reinsurance accounts receivable | |||
Reinsurance contract reserve | |||
receivable | |||
Other receivables | 10,702,509,036.51 | 10,702,509,036.51 | |
Including: Interest receivables | 251,300.00 | 251,300.00 | |
Dividends receivables | |||
Purchase and sell-back of financial | |||
assets | |||
Inventories | 52,197,618,110.17 | 52,197,618,110.17 | |
Contract assets | 17,063,346,979.33 | 17,063,346,979.33 | |
Assets classified as held-for-sale | |||
- 33 -
Item | 31 December 2018 | 1 January 2019 | Adjustment |
Non-current assets due within one | |||
year | 1,071,855,569.69 | 1,071,855,569.69 | |
Other current assets | 2,579,085,047.67 | 2,579,085,047.67 | |
Total current assets | 129,777,332,077.59 | 129,773,866,852.78 | -3,465,224.81 |
Non-current assets: | |||
Provision of loans and advances | |||
Debt investments | |||
Available-for-sale financial assets | |||
Other debt investments | |||
Held-to-maturity investments | |||
Long-term receivables | 15,274,561,016.63 | 15,274,561,016.63 | |
Long-term equity investments | 14,159,585,398.17 | 14,159,585,398.17 | |
Other investments in equity | |||
instruments | 699,777,632.80 | 699,777,632.80 | |
Other non-current financial assets | 5,213,561,990.40 | 5,213,561,990.40 | |
Investment properties | 38,252,959.50 | 38,252,959.50 | |
Fixed assets | 17,107,206,656.89 | 17,107,206,656.89 | |
Construction in progress | 16,089,509,517.57 | 16,089,509,517.57 | |
Productive biological assets | |||
Oil and gas assets | |||
Right-of-use assets | 800,730,656.98 | 800,730,656.98 | |
Intangible assets | 16,682,985,922.94 | 16,682,985,922.94 | |
Development expenditure | 202,447,664.50 | 202,447,664.50 | |
Goodwill | 1,539,598,450.11 | 1,539,598,450.11 | |
Long-term prepaid expenses | 599,559,732.77 | 534,898,867.54 | -64,660,865.23 |
Deferred income tax assets | 732,356,187.10 | 732,356,187.10 | |
Other non-current assets | 92,530,714.76 | 92,530,714.76 | |
Total non-current assets | 88,431,933,844.14 | 89,168,003,635.89 | 736,069,791.75 |
Total assets | 218,209,265,921.73 | 218,941,870,488.67 | 732,604,566.94 |
- 34 -
Item | 31 December 2018 | 1 January 2019 | Adjustment |
Current liabilities: | |||
Short-term borrowings | 29,614,035,130.24 | 29,614,035,130.24 | |
Borrowings from the central bank | |||
Loans from banks and other | |||
financial institutions | |||
Trading financial liabilities | |||
Financial liabilities at fair value | |||
through profit or loss in the | |||
current period | |||
Derivative financial liabilities | |||
Bills payables | 2,717,201,183.75 | 2,717,201,183.75 | |
Trade payables | 35,919,651,842.71 | 35,919,651,842.71 | |
Receipts in advance | |||
Gain on disposal of repurchased | |||
financial assets | |||
Absorption of deposits and | |||
interbank deposits | |||
Acting sale of securities | |||
Acting underwriting securities | |||
Salary payable to employees | 258,349,996.38 | 258,349,996.38 | |
Tax payables | 2,530,455,699.97 | 2,530,455,699.97 | |
Other payables | 20,153,423,281.23 | 20,153,423,281.23 | |
Including: Interest payables | 1,304,487,613.85 | 1,304,487,613.85 | |
Dividends payables | 354,597,848.64 | 354,597,848.64 | |
Handling fee and commission payable | |||
Reinsurance accounts payable | |||
Contract liabilities | 14,556,285,412.84 | 14,556,285,412.84 | |
Liabilities classified as held-for- | |||
sale | |||
Non-current liabilities due within | |||
one year | 12,195,692,656.14 | 12,195,692,656.14 | |
Other current liabilities | 18,743,979.57 | 18,743,979.57 | |
Total current liabilities | 117,963,839,182.83 | 117,963,839,182.83 | |
- 35 -
Item | 31 December 2018 | 1 January 2019 | Adjustment |
Non-current liabilities: | |||
Reserve fund for insurance contracts | |||
Long-term borrowings | 31,782,735,313.26 | 31,782,735,313.26 | |
Bonds payables | 9,150,000,000.00 | 9,150,000,000.00 | |
Including: Preferred shares | |||
Perpetual bonds | |||
Lease liabilities | 732,604,566.94 | 732,604,566.94 | |
Long-term payables | 665,207,834.57 | 665,207,834.57 | |
Long-term salary payable to | |||
employees | 2,162,107,000.00 | 2,162,107,000.00 | |
Accrued liabilities | |||
Deferred revenue | 253,966,732.97 | 253,966,732.97 | |
Deferred income tax liabilities | 1,061,867,980.96 | 1,061,867,980.96 | |
Other non-current liabilities | 84,914,215.68 | 84,914,215.68 | |
Total non-current liabilities | 45,160,799,077.44 | 45,893,403,644.38 | 732,604,566.94 |
Total liabilities | 163,124,638,260.27 | 163,857,242,827.21 | 732,604,566.94 |
Equity attributable to the owners | |||
(or shareholders' equity): | |||
Paid-up capital (or share capital) | 4,604,777,412.00 | 4,604,777,412.00 | |
Other equity instruments | 16,000,000,000.00 | 16,000,000,000.00 | |
Including: Preferred shares | |||
Perpetual bonds | 16,000,000,000.00 | 16,000,000,000.00 | |
Capital reserves | 7,511,468,750.95 | 7,511,468,750.95 | |
Less: Treasury shares | |||
Other comprehensive income | -372,768,899.26 | -372,768,899.26 | |
Special reserve | 86,232,567.27 | 86,232,567.27 | |
Surplus reserves | 1,582,944,663.22 | 1,582,944,663.22 | |
Provision for general risk | |||
Retained profit | 13,391,336,189.86 | 13,391,336,189.86 | |
Total equity attributable to owners | |||
of the parent company (or | |||
shareholders' equity) | 42,803,990,684.04 | 42,803,990,684.04 | |
Minority interests | 12,280,636,977.42 | 12,280,636,977.42 | |
- 36 -
Item | 31 December 2018 | 1 January 2019 | Adjustment |
Total equity attributable to the | |||
owners (or shareholders' equity) | 55,084,627,661.46 | 55,084,627,661.46 | |
Total liabilities and equity | |||
attributable to the owners (or | |||
shareholders' equity) | 218,209,265,921.73 | 218,941,870,488.67 | 732,604,566.94 |
Descriptions on adjustment of each item:
- Applicable Not Applicable
BALANCE SHEET OF THE PARENT COMPANY
Unit: Yuan | Currency: RMB | |||
Item | 31 December 2018 | 1 January 2019 | Adjustment | |
Current assets: | ||||
Monetary assets | 8,237,724,678.67 | 8,237,724,678.67 | ||
Trading financial assets | ||||
Financial assets at fair value | ||||
through profit or loss in the | ||||
current period | ||||
Derivative financial assets | ||||
Bills receivables | 230,279,649.00 | 230,279,649.00 | ||
Trade receivables | 6,981,000,759.27 | 6,981,000,759.27 | ||
Receivables financing | ||||
Prepayments | 2,029,909,088.31 | 2,029,909,088.31 | ||
Other receivables | 40,488,889,903.83 | 40,488,889,903.83 | ||
Including: Interest receivables | ||||
Dividends receivables | ||||
Inventories | 160,943,425.36 | 160,943,425.36 | ||
Contract assets | 1,656,181,673.54 | 1,656,181,673.54 | ||
Assets classified as held-for-sale | ||||
Non-current assets due within | ||||
one year | ||||
Other current assets | 63,839,155.60 | 63,839,155.60 | ||
Total current assets | 59,848,768,333.58 | 59,848,768,333.58 | ||
- 37 -
Item | 31 December 2018 | 1 January 2019 | Adjustment |
Non-current assets: | |||
Debt investments | 270,000,000.00 | 270,000,000.00 | |
Available-for-sale financial | |||
assets | |||
Other debt investments | |||
Held-to-maturity investments | |||
Long-term receivables | 1,295,630,133.93 | 1,295,630,133.93 | |
Long-term equity investments | 38,784,187,846.08 | 38,784,187,846.08 | |
Other investments in equity | |||
instruments | 699,777,632.80 | 699,777,632.80 | |
Other non-current financial | |||
assets | 3,963,098,215.73 | 3,963,098,215.73 | |
Investment properties | |||
Fixed assets | 301,160,464.04 | 301,160,464.04 | |
Construction in progress | |||
Productive biological assets | |||
Oil and gas assets | |||
Right-of-use assets | 8,724,026.66 | 8,724,026.66 | |
Intangible assets | 221,801,896.28 | 221,801,896.28 | |
Development expenditure | 35,605,146.89 | 35,605,146.89 | |
Goodwill | |||
Long-term prepaid expenses | 8,876,706.38 | 8,876,706.38 | |
Deferred income tax assets | 5,951,798.25 | 5,951,798.25 | |
Other non-current assets | |||
Total non-current assets | 45,586,089,840.38 | 45,594,813,867.04 | 8,724,026.66 |
Total assets | 105,434,858,173.96 | 105,443,582,200.62 | 8,724,026.66 |
Current liabilities: | |||
Short-term borrowings | 19,981,749,600.00 | 19,981,749,600.00 | |
Trading financial liabilities | |||
Financial liabilities at fair value | |||
through profit or loss in the | |||
current period | |||
- 38 -
Item | 31 December 2018 | 1 January 2019 | Adjustment |
Derivative financial liabilities | |||
Bills payables | 1,676,209,597.00 | 1,676,209,597.00 | |
Trade payables | 9,490,544,290.74 | 9,490,544,290.74 | |
Receipts in advance | |||
Contract liabilities | 1,345,031,058.91 | 1,345,031,058.91 | |
Salary payable to employees | 77,671,110.70 | 77,671,110.70 | |
Tax payables | 388,167,615.09 | 388,167,615.09 | |
Other payables | 20,416,850,371.15 | 20,416,850,371.15 | |
Including: Interest payables | 257,870,666.67 | 257,870,666.67 | |
Dividends payables | 234,725,833.33 | 234,725,833.33 | |
Liabilities classified as held-for- | |||
sale | |||
Non-current liabilities due | |||
within one year | 5,253,840,000.00 | 5,253,840,000.00 | |
Other current liabilities | |||
Total current liabilities | 58,630,063,643.59 | 58,630,063,643.59 | |
Non-current liabilities: | |||
Long-term borrowings | 5,353,000,000.00 | 5,353,000,000.00 | |
Bonds payables | 7,600,000,000.00 | 7,600,000,000.00 | |
Including: Preferred shares | |||
Perpetual bonds | |||
Lease liabilities | 8,724,026.66 | 8,724,026.66 | |
Long-term payables | |||
Long-term salary payable to | |||
employees | 43,850,000.00 | 43,850,000.00 | |
Accrued liabilities | |||
Deferred revenue | |||
Deferred income tax liabilities | 152,958,348.48 | 152,958,348.48 | |
Other non-current liabilities | |||
Total non-current liabilities | 13,149,808,348.48 | 13,158,532,375.14 | 8,724,026.66 |
Total liabilities | 71,779,871,992.07 | 71,788,596,018.73 | 8,724,026.66 |
- 39 -
Item | 31 December 2018 | 1 January 2019 | Adjustment |
Equity attributable to the | |||
owners (or shareholders' | |||
equity): | |||
Paid-in capital (or share capital) | 4,604,777,412.00 | 4,604,777,412.00 | |
Other equity instruments | 16,000,000,000.00 | 16,000,000,000.00 | |
Including: Preferred shares | |||
Perpetual bonds | 16,000,000,000.00 | 16,000,000,000.00 | |
Capital reserves | 6,278,950,936.71 | 6,278,950,936.71 | |
Less: Treasury shares | |||
Other comprehensive income | 396,103,403.96 | 396,103,403.96 | |
Special reserve | 1,688,326.84 | 1,688,326.84 | |
Surplus reserves | 1,582,944,663.22 | 1,582,944,663.22 | |
Retained profit | 4,790,521,439.16 | 4,790,521,439.16 | |
Total equity attributable to | |||
the owners (or shareholders' | |||
equity) | 33,654,986,181.89 | 33,654,986,181.89 | |
Total liabilities and equity | |||
attributable to the owners (or | |||
shareholders' equity) | 105,434,858,173.96 | 105,443,582,200.62 | 8,724,026.66 |
Descriptions on adjustment of each item:
- Applicable Not Applicable
4.3 First implementation of the new financial instruments guidelines, new lease standards to retrospectively adjust the description of comparative figures for the previous period
- Applicable Not Applicable
The Company recognized the right-of-use assets and lease liabilities for all leases (except for short- term leases and low-value asset leases for which the simplified approach is elected) on 1 January 2019, and depreciation and interest expenses are recognized respectively. Upon the change of accounting policies, total assets of the Company increased by RMB733 million and total liabilities of the Company increased by RMB733 million in the opening of 2019, the retained profit would not be affected at beginning of 2019.
4.4 Audit Report
- Applicable Not Applicable
- 40 -
Attachments
- Original document
- Permalink
Disclaimer
CEEC - China Energy Engineering Corp. Ltd. published this content on 30 October 2019 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 30 October 2019 09:06:05 UTC