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.
大唐國際發電股份有限公司
(a sino-foreign joint stock limited company incorporated in the People's Republic of China)
(Stock Code: 00991)
OVERSEAS REGULATORY ANNOUNCEMENT
AND
INSIDE INFORMATION
THIRD QUARTERLY REPORT OF 2019
In accordance with the requirements of the China Securities Regulatory Commission, Datang International Power Generation Co., Ltd. (the "Company") is required to publish quarterly reports for the first and third quarters of the year.
The financial information contained in this quarterly report is unaudited, and was prepared in accordance with the China Accounting Standards for Business Enterprises.
This announcement is made by the Company pursuant to the Inside Information Provisions (as defined under the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the "Listing Rules")), under Part XIVA of the Securities and Futures Ordinance (Cap. 571, Laws of Hong Kong) and Rules 13.09(2)(a) and 13.10B of the Listing Rules.
- IMPORTANT NOTICE
- The board of directors (the "Board"), the supervisory committee, the directors, the supervisors and senior management members of the Company warrant the truthfulness, accuracy and completeness of the content hereof and that there are no false representations, misleading statements contained in or material omissions from this quarterly report, and severally and jointly accept the legal responsibility.
- All the directors of the Company attended the Board meeting to review the quarterly report.
- Chen Feihu, the person-in-charge of the Company, Jiang Jinming, the person-in- charge of accounting matters, and Zhao Wei, the person-in-charge of accounting institution (head of accounting department), hereby warrant the truthfulness, accuracy and completeness of the financial statements contained in this quarterly report.
- 1 -
1.4 The third quarterly report of the Company is unaudited.
II. BASIC INFORMATION OF THE COMPANY
2.1 Major financial data
Unit: '000 Currency: RMB | |||
Increase/ | |||
decrease at | |||
the end of | |||
the reporting | |||
period as | |||
At the end of | At the end of | compared to | |
the reporting | the previous | the end of the | |
period | year | previous year | |
(%) | |||
Total assets | 282,187,384 | 287,916,388 | -1.99 |
Net assets attributable to equity | |||
holders of the Company | 63,702,785 | 50,126,658 | 27.08 |
Beginning of | |||
the previous | |||
year to the | Increase/ | ||
Beginning of | end of the | decrease as | |
the year to | previous | compared | |
the end of | corresponding | to the | |
the reporting | reporting | corresponding | |
period | period | period of the | |
(Jan-Sep) | (Jan-Sep) | previous year | |
(%) | |||
Net cash flows generated from | |||
operating activities | 15,656,356 | 17,026,519 | -8.05 |
- 2 -
Beginning of | |||
the previous | |||
year to the | Increase/ | ||
Beginning of | end of the | decrease as | |
the year to | previous | compared | |
the end of | corresponding | to the | |
the reporting | reporting | corresponding | |
period | period | period of the | |
(Jan-Sep) | (Jan-Sep) | previous year | |
(%) | |||
Operating revenue | 69,043,770 | 69,099,317 | -0.08 |
Net profit attributable to equity | |||
holders of the Company | 1,472,279 | 1,761,558 | -16.42 |
Net profit attributable to equity | |||
holders of the Company after | |||
excluding non-recurring profit/loss | |||
items | 1,690,687 | 1,709,629 | -1.11 |
Return on net assets (weighted | Decreased | ||
average) (%) | by 0.86 | ||
percentage | |||
2.56 | 3.42 | point | |
Basic earnings per share (RMB/ | |||
share) | 0.0614 | 0.1050 | -41.52 |
Diluted earnings per share (RMB/ | |||
share) | 0.0614 | 0.1050 | -41.52 |
Note: The impact of other equity instruments was deducted in calculating the return on net assets (weighted average), basic earnings per share, and diluted earnings per share in the above table. During the reporting period, the principal of other equity instruments was RMB21,000,000,000 and the interest was RMB335,544,000.
- 3 -
Non-recurring profit/loss items and amounts | ||||
3Applicable | □Not Applicable | |||
Unit: '000 Currency: RMB | ||||
Amount from the | ||||
beginning of the | ||||
year to the end | ||||
Amount for the | of the reporting | |||
period | period | |||
Items | (Jul-Sep) | (Jan-Sep) | Notes | |
Profit/loss from disposal of non- | 2,132 | 3,194 | Profit from disposal of | |
current assets | non-current assets less | |||
loss from disposal of non- | ||||
current assets | ||||
Government's grants accounted | 68,682 | 169,825 | Government's grants | |
for in the profit and loss account | accounted for in the | |||
for the period (except for those | profit and loss account | |||
closely related to the Company's | for the period deduct | |||
ordinary course of business, | government's grants | |||
in compliance with the State's | related to the Company's | |||
policies and regulations and | ordinary course of | |||
granted in fixed amount or | business | |||
quantity specified by certain | ||||
standards on an ongoing basis) | ||||
Profit/loss from contingencies | -536,479 | Expected loss from the | ||
which are not related to the | Company's guarantee | |||
Company's ordinary course of | for the bank loans | |||
business | of its controlled | |||
subsidiary, Gansu Datang | ||||
International Liancheng |
Power Generation
Company Limited
- 4 -
Amount from the | ||
beginning of the | ||
year to the end | ||
Amount for the | of the reporting | |
period | period | |
Items | (Jul-Sep) | (Jan-Sep) Notes |
Other than effective hedging | -64,112 | |
business related to the | ||
Company's ordinary course of | ||
business, gains and losses from | ||
changes in fair value of trading | ||
financial assets held, derivative | ||
financial assets, trading financial | ||
liabilities and derivative | ||
financial liabilities held, and | ||
investment income received | ||
from disposal of trading | ||
financial assets, derivative | ||
financial assets, trading financial | ||
liabilities, derivative financial | ||
liabilities and other debt | ||
investments | ||
Profit/loss gained from loans | 1,231 | 1,231 |
entrusted to external entities | ||
Other non-operating income and | 332 | 32,047 |
expenses excluding the above- |
mentioned items | |||||
Other profit/loss items falling | 224,362 | Mainly the reversal of losses | |||
within the definition of non- | of the previous year as a | ||||
recurring profit/loss | result of Gansu Datang | ||||
International Liancheng | |||||
Power Generation | |||||
Company Limited ceasing | |||||
to be consolidated | |||||
Impact of minority interests (after | -7,163 | -34,900 | |||
tax) | |||||
Impact of income tax | -14,391 | -13,576 | |||
Total | 50,823 | -218,408 | |||
- 5 -
2.2 Total number of shareholders and shareholding of the top ten shareholders and holders of circulating shares (or holders of shares free from selling restrictions) as of the end of the reporting period
Unit: share | ||||||
Total number of shareholders | 190,450 | |||||
Shareholding of the top ten shareholders | ||||||
Number | ||||||
of shares | Number of | |||||
held at the end | shares held | |||||
of the reporting | Shareholding | with selling | Pledged or frozen shares | Nature of | ||
Name of shareholder (Full name) | period | percentage | restrictions | Status | Number | shareholder |
(%) | ||||||
China Datang Corporation Ltd. | 6,540,706,520 | 35.34 | 2,401,729,106 | Unknown | 49,000,000 | State-owned |
legal person | ||||||
HKSCC NOMINEES LIMITED | 6,087,458,297 | 32.89 | 2,794,943,820 | Pledged | 3,275,623,820 | Foreign legal |
person | ||||||
Tianjin Jinneng Investment Company Limited | 1,296,012,600 | 7 | / | Nil | / | State-owned |
legal person | ||||||
Hebei Construction & Investment Group Co., Ltd. | 1,281,872,927 | 6.93 | / | Nil | / | State-owned |
legal person | ||||||
Beijing Energy Investment Holding Co., Ltd. | 1,260,988,672 | 6.81 | / | Nil | / | State-owned |
legal person | ||||||
China Securities Finance Corporation Limited | 397,109,584 | 2.15 | / | Nil | / | State-owned |
legal person | ||||||
Central Huijin Asset Management Ltd. | 76,904,200 | 0.42 | / | Nil | / | State-owned |
legal person | ||||||
Aerospace Science & Technology Finance Co., Ltd. | 54,901,264 | 0.30 | / | Nil | / | State-owned |
legal person | ||||||
CITIC Trust Co., Ltd. - Phase II of CITIC Wealth | 44,760,243 | 0.24 | / | Nil | / | Other |
Specified Structural Securities | ||||||
Investment Trust Plan of Assembled Fund | ||||||
(中信信託有限責任公司-中信民生財富2期指定型 | ||||||
結構化證券投資集合資金信託計劃) | ||||||
National Social Security Fund - Portfolio 115 | 24,000,000 | 0.13 | / | Nil | / | Other |
(全國社保基金一一五組合) |
- 6 -
Shareholding of the top ten holders of shares free from selling restrictions
Number of | |||
circulating shares | |||
held not subject to | Class and number of shares | ||
Name of shareholder | selling restrictions | Class | Number |
China Datang Corporation Ltd.
HKSCC NOMINEES LIMITED
Tianjin Jinneng Investment Company Limited
Hebei Construction & Investment Group Co., Ltd.
Beijing Energy Investment Holding Co., Ltd.
China Securities Finance Corporation Limited
Central Huijin Asset Management Ltd.
Aerospace Science & Technology Finance Co., Ltd.
CITIC Trust Co., Ltd. - Phase II of CITIC Wealth Specified
Structural Securities Investment Trust Plan of Assembled Fund (中信信託有限責任公司-中信民生財富2期指定型結構化 證券投資集合資金信託計劃)
National Social Security Fund - Portfolio 115
(全國社保基金一一五組合)
Notes on the connected relationship or acting in concert among the above shareholders
Notes on holders of preference shares with resumed voting right and the number of shares held
RMB denominated | ||
4,138,977,414 | ordinary shares | 4,138,977,414 |
Overseas-listed | ||
3,292,514,477 | foreign shares | 3,292,514,477 |
RMB denominated | ||
1,296,012,600 | ordinary shares | 1,296,012,600 |
RMB denominated | ||
1,281,872,927 | ordinary shares | 1,281,872,927 |
RMB denominated | ||
1,260,988,672 | ordinary shares | 1,260,988,672 |
RMB denominated | ||
397,109,584 | ordinary shares | 397,109,584 |
RMB denominated | ||
76,904,200 | ordinary shares | 76,904,200 |
RMB denominated | ||
54,901,264 | ordinary shares | 54,901,264 |
RMB denominated | ||
44,760,243 | ordinary shares | 44,760,243 |
RMB denominated | ||
24,000,000 | ordinary shares | 24,000,000 |
China Datang Overseas (Hong Kong) Co., Limited, a wholly-owned subsidiary of China Datang Corporation Ltd. ("CDC"), held 3,275,623,820 H shares of the Company, representing approximately 17.70% of the Company's total share capital, which were included in the shareholding of the Company held by HKSCC NOMINEES LIMITED. China Datang Overseas (Hong Kong) Co., Limited has pledged all the H shares held by it in the Company. China Datang Finance Company Limited, a controlled subsidiary of CDC, held 8,738,600 A shares of the Company. As at 30 September 2019, CDC and its subsidiaries held a total of 9,825,068,940 issued shares of the Company, representing approximately 53.09% of the Company's total issued shares.
/
- 7 -
-
Total number of holders of preference shares and the top ten holders of preference shares and shareholding of the top ten holders of preference shares (not subject to trading moratorium) as at the end of the reporting period
□Applicable 3Not Applicable
-
Total number of holders of preference shares and the top ten holders of preference shares and shareholding of the top ten holders of preference shares (not subject to trading moratorium) as at the end of the reporting period
- SIGNIFICANT MATTERS
- The details of and the reasons for the material changes in the major financial statement items and financial indicators of the Company
3Applicable | □Not Applicable |
Items of the Balance Sheet:
- Bills receivable as at the end of the reporting period increased by approximately 47.03% over the end of the previous year. This was mainly because the subsidiaries increased the settlement of revenue by way of bills.
- Prepayments as at the end of the reporting period increased by approximately 34.85% over the end of the previous year. This was mainly because of an increase in the prepayments for fuel by the subsidiaries.
- Non-currentassets due within one year as at the end of the reporting period decreased by approximately 89.06% over the end of the previous year. This was mainly because of the provision for credit impairment loss, amounting to RMB90 million, in respect of the entrusted loans of an associated enterprise, Inner Mongolia Datang Tongfang Silicon and Aluminium Technology Company Limited, in the current period.
- Bills payable as at the end of the reporting period increased by approximately 71.86% over the end of the previous year. This was mainly because the subsidiaries increased the settlement of the payment for procurement of raw materials by way of bills.
- Contract liabilities as at the end of the reporting period decreased by approximately 33.69% over the end of the previous year. This was mainly because the heat charges received in advance were recognized as revenue as a result of completion of the heating period of the subsidiaries.
- Non-currentliabilities due within one year as at the end of the reporting period decreased by approximately 45.98% over the end of the previous year. This was mainly because of the repayment of borrowings.
- 8 -
- Other current liabilities as at the end of the reporting period decreased by approximately 62.84% over the end of the previous year. This was mainly because of the repayment of ultra-short-term financing bonds by the Company in the current period.
- Other equity instruments as at the end of the reporting period increased by approximately 320% over the end of the previous year. This was mainly because of the issuance of targeted debt financing instruments by the Company in the current period.
Items of the Income Statement and Statement of Cash Flows
- Investment income in the current period increased by 116.91% over the corresponding period of the previous year. This was mainly because of the reversal of losses of the previous year as a result of Gansu Datang International Liancheng Power Generation Company Limited ceasing to be a subsidiary of the Company and Datang Baoding Huayuan Thermal Power Company Limited ceasing to be a sub-subsidiary due to bankruptcy and liquidation in the current period.
- Gains from changes in fair value in the current period decreased by 160.31% over the corresponding period of the previous year. This was mainly because of a decrease in the value of equity investments at fair value through profit or loss in the current period.
- Credit impairment loss in the current period increased by RMB858 million over the corresponding period of the previous year. This was mainly because of the provision for impairment, amounting to RMB331 million and RMB437 million, in respect of the debts of a subsidiary, Gansu Datang International Liancheng Power Generation Company Limited, and a sub-subsidiary, Datang Baoding Huayuan Thermal Power Company Limited, respectively.
- Loss on impairment of assets in the current period decreased by approximately 35.62% over the corresponding period of the previous year. This was mainly because of the provision for impairment of goodwill made by subsidiaries in the corresponding period of the previous year.
- Non-operatingincome decreased by approximately 31.95% over the corresponding period of the previous year. This was mainly because of a decrease in government's grants obtained in the current period.
- 9 -
- Non-operatingexpenses in the current period increased by 4,945.21% over the corresponding period of the previous year. This was mainly because of the expected guarantee liability of RMB536 million as a result of the bankruptcy of Gansu Datang International Liancheng Power Generation Company Limited, a subsidiary of the Company, in the current period.
- Net cash flows generated from investing activities in the current period increased by approximately 59.87% over the corresponding period of the previous year. This was mainly because of the expenses on acquisition of a subsidiary, amounting to RMB10.4 billion, in the corresponding period of the previous year.
- Net cash flows generated from financing activities in the current period decreased by approximately 127.32% over the corresponding period of the previous year. This was mainly because of a decrease in the financing scale in the current period.
-
The analysis and explanation of progress and impact of major events and solutions
□Applicable 3Not Applicable - Failure in performance of undertakings during the reporting period
□Applicable 3Not Applicable - The warning and explanation in the forecast of the possible aggregate net profits from the beginning of the year to the end of the next reporting period becoming a loss or significant changes over the corresponding period of the previous year
□Applicable 3Not Applicable
By Order of the Board
Jiang Jinming
Company Secretary
Beijing, the PRC, 30 October 2019
As at the date of this announcement, the directors of the Company are:
Chen Feihu, Wang Sen, Wang Xin, Liang Yongpan, Ying Xuejun, Zhu Shaowen, Cao Xin, Zhao Xianguo, Zhang Ping, Jin Shengxiang, Liu Jizhen*, Feng Genfu*, Luo Zhongwei*, Liu Huangsong*, Jiang Fuxiu*
* Independent non-executive directors
- 10 -
IV. APPENDIX
4.1 Financial statement
Consolidated Balance Sheet 30 September 2019
Prepared by: Datang International Power Generation Co., Ltd.
Unit: '000 Currency: RMB Audit Type: unaudited
30 September | 31 December | |||
Item | 2019 | 2018 | ||
Current assets: | ||||
Cash balance | 11,381,290 | 11,541,749 | ||
Settlement reserves | ||||
Loans to banks and other financial institutions | ||||
Financial assets held for trading | ||||
Financial assets at fair value through profit or loss | ||||
Derivative financial assets | ||||
Bills receivable | 1,544,920 | 1,050,723 | ||
Trade receivables | 12,486,166 | 12,722,331 | ||
Receivable financing | ||||
Prepayments | 1,788,180 | 1,326,077 | ||
Premium receivables | ||||
Reinsurance receivables | ||||
Reinsurance contract reserves receivable | ||||
Other receivables | 2,460,971 | 1,976,945 | ||
Including: Interest receivable | 5,403 | 298 | ||
Dividends receivable | 244,076 | 341,757 | ||
Financial assets purchased with agreement to | ||||
resale | ||||
Inventories | 4,025,838 | 4,639,385 | ||
Contract assets | ||||
Assets held for sale | ||||
Non-current assets due within one year | 11,655 | 106,509 | ||
Other current assets | 1,467,750 | 1,521,725 | ||
Total current assets | 35,166,770 | 34,885,444 |
- 11 -
30 September | 31 December | |||
Item | 2019 | 2018 | ||
Non-current assets: | ||||
Loans and advances to customers | ||||
Debt investments | ||||
Available-for-sale financial assets | ||||
Other debt investments | ||||
Held-to-maturity investments | ||||
Long-term receivables | 80,505 | 72,405 | ||
Long-term equity investments | 16,329,730 | 16,374,996 | ||
Investments in other equity instruments | 1,108,833 | 1,111,779 | ||
Other non-current financial assets | 4,193,647 | 4,257,759 | ||
Investment properties | 596,466 | 647,875 | ||
Fixed assets | 178,698,438 | 185,183,203 | ||
Construction-in-progress | 31,787,225 | 32,301,757 | ||
Productive biological assets | ||||
Oil and gas assets | ||||
Right-of-use assets | 992,202 | |||
Intangible assets | 3,973,520 | 4,054,554 | ||
Development expenses | 15,821 | 1,996 | ||
Goodwill | 899,886 | 899,886 | ||
Long-term deferred expenses | 734,380 | 712,934 | ||
Deferred income tax assets | 4,074,291 | 4,049,428 | ||
Other non-current assets | 3,535,670 | 3,362,372 | ||
Total non-current assets | 247,020,614 | 253,030,944 | ||
Total assets | 282,187,384 | 287,916,388 | ||
- 12 -
30 September | 31 December | |||
Item | 2019 | 2018 | ||
Current liabilities: | ||||
Short-term borrowings | 32,136,852 | 24,771,641 | ||
Borrowings from the central bank | ||||
Loans from other banks | ||||
Financial liabilities held for trading | ||||
Financial liabilities at fair value through profit | ||||
or loss | ||||
Derivative financial liabilities | ||||
Notes payable | 2,145,372 | 1,248,315 | ||
Accounts payable | 16,667,866 | 20,387,076 | ||
Receipts in advance | ||||
Amount from sales of repurchased financial assets | ||||
Receipts of deposits and deposits from other banks | ||||
Customer deposits for trading in securities | ||||
Amounts due to issuer for securities underwriting | ||||
Salaries payable | 207,306 | 166,333 | ||
Taxes payable | 1,342,504 | 1,392,003 | ||
Other payables | 6,320,834 | 6,136,548 | ||
Including: Interest payable | 673,359 | 843,135 | ||
Dividends payable | 2,124,095 | 1,725,614 | ||
Fees and commissions payable | ||||
Reinsurance accounts payable | ||||
Contract liabilities | 695,387 | 1,048,738 | ||
Liabilities held for sale | ||||
Non-current liabilities due within one year | 14,018,626 | 25,950,606 | ||
Other current liabilities | 4,108,647 | 11,056,611 | ||
Total current liabilities | 77,643,394 | 92,157,871 |
- 13 -
30 September | 31 December | ||||
Item | 2019 | 2018 | |||
Non-current liabilities: | |||||
Reserve for insurance contracts | |||||
Long-term borrowings | 103,342,587 | 105,648,543 | |||
Debentures payable | 8,943,851 | 8,966,309 | |||
Including: Preference shares | |||||
Perpetual liabilities | |||||
Lease liabilities | 596,947 | ||||
Long-term payables | 8,097,490 | 7,623,652 | |||
Long-term salaries payable | 17,089 | 21,930 | |||
Accrued liabilities | 39,300 | 46,570 | |||
Deferred income | 2,285,232 | 2,564,376 | |||
Deferred income tax liabilities | 686,618 | 710,598 | |||
Other non-current liabilities | |||||
Total non-current liabilities | 124,009,114 | 125,581,978 | |||
Total liabilities | 201,652,508 | 217,739,849 | |||
Owners' equity (or shareholders' equity) | |||||
Paid-up capital (or share capital) | 18,506,711 | 18,506,711 | |||
Other equity instruments | 21,000,000 | 5,000,000 | |||
Including: Preference shares | |||||
Perpetual liabilities | 21,000,000 | 5,000,000 | |||
Capital surplus | 7,138,188 | 8,880,198 | |||
Less: Inventory shares | |||||
Other comprehensive income | -348,595 | -269,684 | |||
Specific reserve | 317,894 | 241,046 | |||
Surplus reserve | 15,745,176 | 13,861,766 | |||
General risk reserve | |||||
Undistributed profits | 1,343,411 | 3,906,621 | |||
Total owners' equity (or shareholders' equity) | |||||
attributable to the parent company | 63,702,785 | 50,126,658 | |||
Minority interests | 16,832,091 | 20,049,881 | |||
Total owners' equity (or shareholders' equity) | 80,534,876 | 70,176,539 | |||
Total liabilities and owners' equity (or | |||||
shareholders' equity) | 282,187,384 | 287,916,388 | |||
Person-in-charge of | Person-in-charge of the | ||||
Legal representative: | accounting matters: | accounting institution: | |||
Chen Feihu | Jiang Jinming | Zhao Wei |
- 14 -
Balance Sheet of the Parent Company
30 September 2019
Prepared by: Datang International Power Generation Co., Ltd.
Unit:'000 Currency: RMB Audit Type: unaudited
30 September | 31 December | |||
Item | 2019 | 2018 | ||
Current assets: | ||||
Cash balance | 2,133,350 | 1,159,200 | ||
Financial assets held for trading | ||||
Financial assets at fair value through profit or loss | ||||
Derivative financial assets | ||||
Notes receivable | 14,000 | 37,828 | ||
Accounts receivable | 791,596 | 1,111,260 | ||
Receivables financing | ||||
Prepayments | 155,268 | 60,346 | ||
Other receivables | 3,050,560 | 2,820,064 | ||
Including: Interest receivable | 40,410 | 15,981 | ||
Dividends receivable | 2,023,049 | 2,079,448 | ||
Inventories | 287,256 | 317,702 | ||
Contract assets | ||||
Assets held for sale | ||||
Non-current assets due within one year | 110,000 | |||
Other current assets | 2,072,090 | 2,782,517 | ||
Total current assets | 8,504,120 | 8,398,917 | ||
- 15 -
30 September | 31 December | |||
Item | 2019 | 2018 | ||
Non-current assets: | ||||
Debt investments | 1,933,000 | 1,373,000 | ||
Available-for-sale financial assets | ||||
Other debt investments | ||||
Held-to-maturity investments | ||||
Long-term receivables | ||||
Long-term equity investments | 69,099,121 | 63,065,999 | ||
Investments in other equity instruments | 388,949 | 476,214 | ||
Other non-current financial assets | 4,053,539 | 4,117,650 | ||
Investment properties | 187,729 | 193,942 | ||
Fixed assets | 9,080,852 | 9,539,225 | ||
Construction-in-progress | 5,177,891 | 5,218,775 | ||
Productive biological assets | ||||
Oil and gas assets | ||||
Right-of-use assets | 56,681 | |||
Intangible assets | 691,174 | 708,100 | ||
Development expenses | ||||
Goodwill | 33,561 | 33,561 | ||
Long-term deferred expenses | 34,375 | 21,580 | ||
Deferred income tax assets | 2,735,495 | 2,735,495 | ||
Other non-current assets | 213,482 | 185,585 | ||
Total non-current assets | 93,685,849 | 87,669,126 | ||
Total assets | 102,189,969 | 96,068,043 | ||
- 16 -
30 September | 31 December | |||
Item | 2019 | 2018 | ||
Current liabilities: | ||||
Short-term borrowings | 13,700,000 | 6,440,000 | ||
Financial liabilities held for trading | ||||
Financial liabilities at fair value through profit | ||||
or loss | ||||
Derivative financial liabilities | ||||
Notes payable | ||||
Accounts payable | 572,723 | 987,231 | ||
Receipts in advance | ||||
Contract liabilities | 817 | 19,260 | ||
Salaries payable | 12,443 | 5,666 | ||
Taxes payable | 79,991 | 78,519 | ||
Other payables | 1,365,242 | 1,342,400 | ||
Including: Interest payable | 302,153 | 578,150 | ||
Dividends payable | 201,651 | 6,398 | ||
Liabilities held for sale | ||||
Non-current liabilities due within one year | 437,946 | 8,667,018 | ||
Other current liabilities | 4,008,647 | 11,055,669 | ||
Total current liabilities | 20,177,809 | 28,595,763 | ||
Non-current liabilities: | ||||
Long-term borrowings | 6,484,041 | 6,727,999 | ||
Debentures payables | 8,943,851 | 8,966,309 | ||
Including: Preference shares | ||||
Perpetual liabilities | ||||
Lease liabilities | 40,796 | |||
Long-term payables | ||||
Long-term salaries payable | ||||
Accrued liabilities | ||||
Deferred income | 349,611 | 403,165 | ||
Deferred income tax liabilities | 202,568 | 218,596 | ||
Other non-current liabilities | ||||
Total non-current liabilities | 16,020,867 | 16,316,069 | ||
Total liabilities | 36,198,676 | 44,911,832 | ||
- 17 -
30 September | 31 December | ||||
Item | 2019 | 2018 | |||
Owners' equity (or shareholders' equity) | |||||
Paid-up capital (or share capital) | 18,506,711 | 18,506,711 | |||
Other equity instruments | 21,000,000 | 5,000,000 | |||
Including: Preference shares | |||||
Perpetual liabilities | 21,000,000 | 5,000,000 | |||
Capital surplus | 10,183,467 | 10,186,586 | |||
Less: Inventory shares | |||||
Other comprehensive income | -332,197 | -259,075 | |||
Specific reserve | 327,802 | 259,672 | |||
Surplus reserve | 15,611,647 | 13,728,237 | |||
Undistributed profits | 693,863 | 3,734,080 | |||
Total owners' equity (or shareholders' equity) | 65,991,293 | 51,156,211 | |||
Total liabilities and owners' equity (or | |||||
shareholders' equity) | 102,189,969 | 96,068,043 | |||
Person-in-charge of | Person-in-charge of the | ||||
Legal representative: | accounting matters: | accounting institution: | |||
Chen Feihu | Jiang Jinming | Zhao Wei |
- 18 -
Consolidated Income Statement
January to September 2019
Prepared by: Datang International Power Generation Co., Ltd.
Unit:'000 Currency: RMB Audit Type: unaudited
The third | The third | The first three | The first three | |
quarter in | quarter in | quarters in | quarters in | |
2019 | 2018 | 2019 | 2018 | |
Item | (Jul-Sep) | (Jul-Sep) | (Jan-Sep) | (Jan-Sep) |
I. Total operating revenue | 24,003,315 | 23,555,883 | 69,043,770 | 69,099,317 |
Including: Operating revenue | 24,003,315 | 23,555,883 | 69,043,770 | 69,099,317 |
Interest income | ||||
Premiums earned | ||||
Fees and commission income | ||||
II. Total operating costs | 22,826,773 | 22,929,456 | 65,666,197 | 66,378,253 |
Including: Operating costs | 20,187,971 | 20,079,131 | 57,590,668 | 58,186,034 |
Interest expenses | ||||
Fees and commission expense | ||||
Surrender payment | ||||
Net expenditure for compensation payment | ||||
Net provisions for insurance contracts | ||||
Expenditure for insurance policy dividend | ||||
Reinsurance cost | ||||
Tax and surcharges | 298,028 | 264,062 | 954,767 | 1,043,596 |
Selling expenses | 11,679 | 31,351 | 30,853 | 47,758 |
Administrative expenses | 600,627 | 612,295 | 1,709,869 | 1,438,474 |
R&D expenditures | 261 | 11 | 789 | |
Financial expenses | 1,728,468 | 1,942,356 | 5,380,029 | 5,661,602 |
Including: Interest expenses | 1,723,966 | 1,597,520 | 5,379,550 | 5,629,487 |
Interest income | 23,819 | 23,497 | 67,549 | 73,116 |
Add: Other income | 71,248 | 66,365 | 196,354 | 262,860 |
Investment income (loss marked with "-") | 309,555 | 347,266 | 1,958,329 | 902,833 |
- 19 -
The third | The third | The first three | The first three | ||
quarter in | quarter in | quarters in | quarters in | ||
2019 | 2018 | 2019 | 2018 | ||
Item | (Jul-Sep) | (Jul-Sep) | (Jan-Sep) | (Jan-Sep) | |
Including: Income from investment in associates | |||||
and joint ventures | 182,059 | 275,492 | 748,366 | 828,818 | |
Derecognition gains on financial assets | |||||
measured at amortized cost | |||||
Exchange gains (losses marked with "-") | |||||
Gains on net exposure hedging (losses marked | |||||
with "-") | |||||
Gains from changes in fair value (losses marked | |||||
with "-") | -64,112 | 106,309 | |||
Losses from credit impairment (losses marked | |||||
with "-") | 171 | -857,935 | |||
Losses from impairment of assets (losses marked | |||||
with "-") | -34,459 | 3 | -34,913 | -54,229 | |
Gains from disposal of assets (losses marked with | |||||
"-") | 1,849 | 606 | 2,990 | 724 | |
III. Operating profit (loss marked with "-") | 1,524,906 | 1,040,667 | 4,578,286 | 3,939,561 | |
Add: Non-operating income | 54,535 | 75,252 | 136,402 | 200,430 | |
Less: Non-operating expenses | 19,253 | 2,835 | 565,366 | 11,206 | |
IV. Total profit (total loss stated with "-") | 1,560,188 | 1,113,084 | 4,149,322 | 4,128,785 | |
Less: Income tax expenses | 397,485 | 349,024 | 1,213,349 | 1,120,199 | |
V. Net profit (net loss stated with "-") | 1,162,703 | 764,060 | 2,935,973 | 3,008,586 | |
(I) Classified by continuity of operations | |||||
1. Net profit from continuing operations (net loss stated | |||||
with "-") | 1,162,703 | 764,060 | 2,935,973 | 3,008,586 | |
2. Net profit from discontinued operations (net loss | |||||
stated with "-") | |||||
(II) Classified by ownership of equity | |||||
1. Net profit attributable to the shareholders of parent | |||||
company (net loss stated with "-") | 612,020 | 398,440 | 1,472,279 | 1,761,558 | |
2. Minority interests(net loss stated with "-") | 550,683 | 365,620 | 1,463,694 | 1,247,028 |
- 20 -
The third | The third | The first three | The first three | |
quarter in | quarter in | quarters in | quarters in | |
2019 | 2018 | 2019 | 2018 | |
Item | (Jul-Sep) | (Jul-Sep) | (Jan-Sep) | (Jan-Sep) |
VI. Net other comprehensive income after tax | 48,457 | -73,846 | -78,910 | -87,067 |
Net other comprehensive income after tax attributable to the | ||||
shareholders of parent company | 48,457 | -73,846 | -78,910 | -87,906 |
(I) Other comprehensive income that cannot be reclassified | ||||
to profit or loss | -42,642 | -71,251 | -99,591 | -80,068 |
- Changes arising from the re-measurement of defined
- benefit plans
- Other comprehensive income that cannot be
- reclassified into profit or loss under equity method
- Changes in fair value of investment in other equity
instruments | -42,642 | -71,251 | -99,591 | -80,068 |
4. Changes in fair value of the Company's own credit risk
- Other comprehensive income that will be reclassified to
profit or loss | 91,099 | -2,595 | 20,681 | -7,838 | ||
1. | Other comprehensive income that can be reclassified | |||||
into profit or loss under equity method | 86,353 | -13,621 | 14,143 | -20,440 | ||
2. | Changes in fair value of other debt investments | |||||
3. | Gains and losses from changes in fair value of | |||||
available-for-sale financial assets | ||||||
4. | Amount of financial assets reclassified into other | |||||
comprehensive income | ||||||
5. | Gains and losses from held-to-maturity investment | |||||
reclassified as available-for-sale financial assets | ||||||
6. | Credit impairment provisions for other debt | |||||
investments | ||||||
7. | Cash flow hedging reserves (effective portion of | |||||
hedging gains and losses from cash flows) | ||||||
8. | Exchange differences from retranslation of | |||||
financial statements | 4,746 | 11,026 | 6,538 | 12,602 | ||
9. | Others | |||||
Net other comprehensive income after tax attributable to | ||||||
minority shareholders | 839 |
- 21 -
The third | The third | The first three | The first three | |
quarter in | quarter in | quarters in | quarters in | |
2019 | 2018 | 2019 | 2018 | |
Item | (Jul-Sep) | (Jul-Sep) | (Jan-Sep) | (Jan-Sep) |
VII.Total comprehensive income | 1,211,160 | 690,214 | 2,857,063 | 2,921,519 |
Total comprehensive income attributable to the shareholders | ||||
of parent company | 660,477 | 324,594 | 1,393,369 | 1,673,652 |
Total comprehensive income attributable to minority | ||||
shareholders | 550,683 | 365,620 | 1,463,694 | 1,247,867 |
VIII. Earnings per share: | ||||
(I) Basic earnings per share (RMB/share) | 0.0234 | 0.0238 | 0.0614 | 0.1050 |
(II) Diluted earnings per share (RMB/share) | 0.0234 | 0.0238 | 0.0614 | 0.1050 |
Person-in-charge of | Person-in-charge of the | |
Legal representative: | accounting matters: | accounting institution: |
Chen Feihu | Jiang Jinming | Zhao Wei |
- 22 -
Income Statement of the Parent Company
January to September 2019
Prepared by: Datang International Power Generation Co., Ltd.
Unit: '000 Currency: RMB Audit Type: unaudited
The third | The third | The first three | The first three | |
quarter in | quarter in | quarters in | quarters in | |
2019 | 2018 | 2019 | 2018 | |
Item | (Jul-Sep) | (Jul-Sep) | (Jan-Sep) | (Jan-Sep) |
I. Operating revenue | 2,571,688 | 2,616,508 | 7,683,432 | 7,665,638 |
Less: Operating costs | 2,230,149 | 2,355,307 | 6,699,776 | 6,723,811 |
Tax and surcharges | 47,158 | 61,086 | 179,876 | 164,738 |
Selling expenses | ||||
Administrative expenses | 150,474 | 100,532 | 421,060 | 347,296 |
R&D expenditures | 213 | 709 | ||
Financial expenses | 351,948 | 510,225 | 1,204,746 | 1,366,776 |
Including: Interest expenses | 344,030 | 487,854 | 1,195,470 | 1,306,633 |
Interest income | 6,649 | 6,229 | 13,177 | 23,097 |
Add: Other income | 15,192 | 8,645 | 63,360 | 71,772 |
Investment income (loss marked with "-") | 1,130,693 | 796,724 | 2,786,874 | 4,094,010 |
Including: Income from investment in associates | ||||
and joint ventures | 181,399 | 276,893 | 747,160 | 830,270 |
Derecognition gains on financial assets | ||||
measured at amortized cost | ||||
Gains on net exposure hedges (losses marked with "-") | ||||
Gains from changes in fair value (losses marked | ||||
with "-") | -64,112 | 106,309 | ||
Losses from credit impairment (losses marked | ||||
with "-") | -420,951 | |||
Losses from impairment of assets (losses marked | ||||
with "-") | 403 | 403 | ||
Gains from disposal of assets (losses marked with "-") | ||||
II. Operating profit (loss marked with "-") | 938,247 | 394,514 | 1,543,548 | 3,334,399 |
Add: Non-operating income | 1,463 | 863 | 4,825 | 14,442 |
Less: Non-operating expenses | 1,039 | 1 | 538,394 | 641 |
III. Total profit (total loss stated with "-") | 938,671 | 395,376 | 1,009,979 | 3,348,200 |
Less: Income tax expenses | -1 | -16,028 | 26,677 |
- 23 -
The third | The third | The first three | The first three | |
quarter in | quarter in | quarters in | quarters in | |
2019 | 2018 | 2019 | 2018 | |
Item | (Jul-Sep) | (Jul-Sep) | (Jan-Sep) | (Jan-Sep) |
IV. Net profit (net loss stated with "-") | 938,672 | 395,376 | 1,026,007 | 3,321,523 |
(I) Net profit from continuing operations (net loss stated | ||||
with "-") | 938,672 | 395,376 | 1,026,007 | 3,321,523 |
- Net profit from discontinued operations (net loss stated with "-")
V. Net other comprehensive income after tax | 86,353 | -13,411 | -73,122 | -28,611 |
(I) Other comprehensive income that cannot be reclassified | ||||
to profit or loss | -87,265 | -8,171 |
- Changes arising from the re-measurement of defined benefit plans
- Other comprehensive income that cannot be reclassified into profit or loss under equity method
- Changes in fair value of investment in other equity
instruments | -87,265 | -8,171 |
4. Changes in fair value of the Company's own credit risk
- Other comprehensive income that will be reclassified to
profit or loss | 86,353 | -13,411 | 14,143 | -20,440 | |
1. | Other comprehensive income that can be reclassified | ||||
into profit or loss under equity method | 86,353 | -13,411 | 14,143 | -20,440 | |
2. | Changes in fair value of other debt investments | ||||
3. | Gains and losses from changes in fair value of | ||||
available-for-sale financial assets | |||||
4. | Amount of financial assets reclassified into other | ||||
comprehensive income | |||||
5. | Gains and losses from held-to-maturity investment | ||||
reclassified as available-for-sale financial assets | |||||
6. | Credit impairment provisions for other debt | ||||
investments | |||||
7. | Cash flow hedging reserves (effective portion of | ||||
hedging gains and losses from cash flows) | |||||
8. | Exchange differences from retranslation of financial | ||||
statements | |||||
9. | Others |
- 24 -
The third | The third | The first three | The first three | |
quarter in | quarter in | quarters in | quarters in | |
2019 | 2018 | 2019 | 2018 | |
Item | (Jul-Sep) | (Jul-Sep) | (Jan-Sep) | (Jan-Sep) |
VI. Total comprehensive income | 1,025,025 | 381,965 | 952,885 | 3,292,912 |
VII.Earnings per share: |
- Basic earnings per share (RMB/share)
- Diluted earnings per share (RMB/share)
Person-in-charge of | Person-in-charge of the | |
Legal representative: | accounting matters: | accounting institution: |
Chen Feihu | Jiang Jinming | Zhao Wei |
- 25 -
Consolidated Statement of Cash Flows
January to September 2019
Prepared by: Datang International Power Generation Co., Ltd.
Unit: '000 Currency: RMB Audit Type: unaudited | ||||
The first | The first | |||
three | three | |||
quarters in | quarters in | |||
2019 | 2018 | |||
Item | (Jan-Sep) | (Jan-Sep) | ||
I. | Cash flows generated from operating | |||
activities: | ||||
Cash received from sales of goods and | ||||
services rendered | 77,395,149 | 77,376,216 | ||
Net increase in customer and interbank | ||||
deposits | ||||
Net increase in borrowing from the central | ||||
bank | ||||
Net cash increase in intra-bank borrowing | ||||
from other financial institutions | ||||
Cash received from premiums under original | ||||
insurance contracts | ||||
Net cash received from reinsurance business | ||||
Net increase in deposits of policy holders and | ||||
investment | ||||
Cash received from interest, fees and | ||||
commissions | ||||
Net increase in loans from other banks | ||||
Net increase in cash received from repurchase | ||||
business | ||||
Net cash received from customer deposits for | ||||
trading in securities | ||||
Refund of taxes and levies | 78,455 | 72,910 | ||
Other cash received relating to operating | ||||
activities | 948,477 | 1,068,814 | ||
Sub-total of cash inflows generated from | ||||
operating activities | 78,422,081 | 78,517,940 |
- 26 -
The first | The first | ||
three | three | ||
quarters in | quarters in | ||
2019 | 2018 | ||
Item | (Jan-Sep) | (Jan-Sep) | |
Cash paid for goods and services received | 50,194,952 | 49,480,049 | |
Net increase in customer loans and advance | |||
Net increase in deposits in the central bank and | |||
interbank deposits | |||
Cash paid for compensation payments under | |||
original insurance contracts | |||
Net increase in loans to banks and other | |||
financial institutions | |||
Cash paid for interest, fees and commissions | |||
Cash paid for insurance policy dividend | |||
Cash paid to and on behalf of employees | 4,418,695 | 3,995,151 | |
Payments of all types of taxes | 5,798,819 | 5,743,888 | |
Other cash paid relating to operating activities | 2,353,259 | 2,272,333 | |
Sub-total of cash outflows from operating | |||
activities | 62,765,725 | 61,491,421 | |
Net cash flows generated from operating | |||
activities | 15,656,356 | 17,026,519 | |
- 27 -
The first | The first | ||
three | three | ||
quarters in | quarters in | ||
2019 | 2018 | ||
Item | (Jan-Sep) | (Jan-Sep) | |
II. Cash flows generated from investing | |||
activities: | |||
Cash received on disposals of investments | 77,393 | ||
Cash received on investment income | 911,287 | 63,826 | |
Net cash received from disposals of fixed | |||
assets, intangible assets and other long-term | |||
assets | 1,660 | 2,892 | |
Net cash received from disposals of | |||
subsidiaries and other operating entities | 770 | ||
Other cash received relating to investing | |||
activities | 161,799 | 399,220 | |
Sub-total of cash inflows from investing | |||
activities | 1,074,746 | 544,101 | |
Cash paid to acquire and construct fixed assets, | |||
intangible assets and other long-term assets | 6,770,060 | 9,913,299 | |
Cash paid to acquire investments | 5,444,827 | 2,146,760 | |
Net increase in secured loans | |||
Net cash paid for acquisition of subsidiaries | |||
and other operating entities | 15,992,742 | ||
Other cash paid relating to investing activities | 252,280 | ||
Sub-total of cash outflows generated from | |||
investing activities | 12,214,887 | 28,305,081 | |
Net cash flows generated from investing | |||
activities | -11,140,141 | -27,760,980 | |
- 28 -
The first | The first | ||
three | three | ||
quarters in | quarters in | ||
2019 | 2018 | ||
Item | (Jan-Sep) | (Jan-Sep) | |
III. Cash flows generated from financing | |||
activities: | |||
Cash received from investments | 16,201,330 | 13,637,719 | |
Including: Cash received from minority | |||
shareholders' equity investment in | |||
subsidiaries | 201,330 | 281,004 | |
Cash received from borrowings | 71,781,158 | 83,047,124 | |
Other cash received relating to financing | |||
activities | 1,536,951 | 725,405 | |
Sub-total of cash inflows generated from | |||
financing activities | 89,519,439 | 97,410,248 | |
Cash paid on repayments of borrowings | 85,924,998 | 70,650,711 | |
Cash paid for dividends, profit appropriation or | |||
interest expenses | 5,825,831 | 7,914,236 | |
Including: Cash paid for dividends and profit | |||
appropriation by the subsidiaries to | |||
the minority shareholders | 1,417,757 | 191,264 | |
Other cash paid relating to financing activities | 2,363,374 | 2,029,513 | |
Sub-total of cash outflows generated from | |||
financing activities | 94,114,203 | 80,594,460 | |
Net cash flows generated from financing | |||
activities | -4,594,764 | 16,815,788 | |
- 29 -
The first | The first | |||
three | three | |||
quarters in | quarters in | |||
2019 | 2018 | |||
Item | (Jan-Sep) | (Jan-Sep) | ||
IV. | Effect of foreign exchange rate changes on | |||
cash and cash equivalents | -326 | -54,333 | ||
V. | Net increase in cash and cash equivalents | -78,875 | 6,026,994 | |
Add: Cash and cash equivalents at the | ||||
beginning of the reporting period | 11,380,977 | 6,044,267 | ||
VI. | Cash and cash equivalents at the end of the | |||
reporting period | 11,302,102 | 12,071,261 | ||
Person-in-charge of | Person-in-charge of the | |||
Legal representative: | accounting matters: | accounting institution: | ||
Chen Feihu | Jiang Jinming | Zhao Wei |
- 30 -
Cash Flow Statement of the Parent Company
January to September 2019
Prepared by: Datang International Power Generation Co., Ltd.
Unit: '000 Currency: RMB Audit Type: unaudited | ||||
The first | Amount for | |||
three | the first three | |||
quarters in | quarters in | |||
2019 | 2018 | |||
Item | (Jan-Sep) | (Jan-Sep) | ||
I. | Cash flows generated from operating | |||
activities: | ||||
Cash received from sales of goods and services | ||||
rendered | 9,019,980 | 9,768,956 | ||
Refund of taxes and levies | 2,770 | |||
Other cash received relating to operating | ||||
activities | 1,356,617 | 434,738 | ||
Sub-total of cash inflows generated from | ||||
operating activities | 10,376,597 | 10,206,464 | ||
Cash paid for goods and services received | 6,287,060 | 6,235,870 | ||
Cash paid to and on behalf of employees | 860,570 | 770,117 | ||
Payments of all types of taxes | 678,656 | 654,400 | ||
Other cash paid relating to operating activities | 1,241,658 | 854,141 | ||
Sub-total of cash outflows from operating | ||||
activities | 9,067,944 | 8,514,528 | ||
Net cash flows generated from operating | ||||
activities | 1,308,653 | 1,691,936 | ||
- 31 -
The first | Amount for | ||
three | the first three | ||
quarters in | quarters in | ||
2019 | 2018 | ||
Item | (Jan-Sep) | (Jan-Sep) | |
II. Cash flows generated from investing | |||
activities: | |||
Cash received on disposals of investments | 1,292,030 | 1,116,503 | |
Cash received on investment income | 3,092,557 | 2,683,391 | |
Net cash received from disposals of fixed | |||
assets, intangible assets and other long-term | |||
assets | |||
Net cash received from disposals of | |||
subsidiaries and other operating entities | |||
Other cash received relating to investing | |||
activities | 14,280 | 26,111 | |
Sub-total of cash inflows from investing | |||
activities | 4,398,867 | 3,826,005 | |
Cash paid to acquire and construct fixed assets, | |||
intangible assets and other long-term assets | 157,953 | 955,971 | |
Cash paid to acquire investments | 7,749,956 | 5,283,126 | |
Net cash paid for acquisition of subsidiaries | |||
and other operating entities | 17,958,295 | ||
Other cash paid relating to investing activities | 163,709 | 37,895 | |
Sub-total of cash outflows generated from | |||
investing activities | 8,071,618 | 24,235,287 | |
Net cash flows generated from investing | |||
activities | -3,672,751 | -20,409,282 | |
- 32 -
The first | Amount for | |
three | the first three | |
quarters in | quarters in | |
2019 | 2018 | |
Item | (Jan-Sep) | (Jan-Sep) |
- Cash flows generated from financing activities:
Cash received from investments | 16,000,000 | 13,356,025 | ||
Cash received from borrowings | 39,854,459 | 50,285,285 | ||
Other cash received relating to financing | ||||
activities | 123,308 | 200,427 | ||
Sub-total of cash inflows generated from | ||||
financing activities | 55,977,767 | 63,841,737 | ||
Cash paid on repayments of borrowings | 48,091,780 | 41,190,000 | ||
Cash paid for dividends, profit appropriation or | ||||
interest expenses | 3,598,172 | 2,998,949 | ||
Other cash paid relating to financing activities | 877,404 | 33,064 | ||
Sub-total of cash outflows generated from | ||||
financing activities | 52,567,356 | 44,222,013 | ||
Net cash flows generated from financing | ||||
activities | 3,410,411 | 19,619,724 | ||
IV. | Effect of foreign exchange rate changes on | |||
cash and cash equivalents | 18 | -53,054 | ||
V. | Net increase in cash and cash equivalents | 1,046,331 | 849,324 | |
Add: Cash and cash equivalents at the | ||||
beginning of the reporting period | 1,052,966 | 1,047,695 | ||
VI. | Cash and cash equivalents at the end of the | |||
reporting period | 2,099,297 | 1,897,019 |
Person-in-charge of | Person-in-charge of the | |
Legal representative: | accounting matters: | accounting institution: |
Chen Feihu | Jiang Jinming | Zhao Wei |
- 33 -
4.2 Adjustment of relevant items in the financial statement at the beginning of the year due to the implementation of the New Financial Instruments Standards, the New Revenue Standards and the New Lease Standards for the first time in the year
3Applicable | □Not applicable |
- 34 -
Consolidated Balance Sheet | |||
Unit: '000 Currency: RMB | |||
31 December | 1 January | Adjusted | |
Item | 2018 | 2019 | figures |
Current assets: | |||
Cash balance | 11,541,749 | 11,541,749 | |
Settlement provisions | |||
Loans to banks and other financial | |||
institutions | |||
Financial assets held for trading | |||
Financial assets at fair value through | |||
profit or loss | |||
Derivative financial assets | |||
Notes receivable | 1,050,723 | 1,050,723 | |
Accounts receivable | 12,722,331 | 12,722,331 | |
Receivables financing | |||
Prepayments | 1,326,077 | 1,326,077 | |
Premium receivables | |||
Reinsurance receivables | |||
Reinsurance contract reserves | |||
receivable | |||
Other receivables | 1,976,945 | 1,976,945 | |
Including: Interest receivable | 298 | 298 | |
Dividends receivable | 341,757 | 341,757 | |
Financial assets purchased with | |||
agreement to resale | |||
Inventories | 4,639,385 | 4,639,385 | |
Contract assets | |||
Assets held for sale | |||
Non-current assets due within one | |||
year | 106,509 | 106,509 | |
Other current assets | 1,521,725 | 1,521,725 | |
Total current assets | 34,885,444 | 34,885,444 |
- 35 -
31 December | 1 January | Adjusted | ||||
Item | 2018 | 2019 | figures | |||
Non-current assets: | ||||||
Loans and advances to customers | ||||||
Debt investments | ||||||
Available-for-sale financial assets | ||||||
Other debt investments | ||||||
Held-to-maturity investments | ||||||
Long-term receivables | 72,405 | 72,405 | ||||
Long-term equity investments | 16,374,996 | 16,374,996 | ||||
Investments in other equity | ||||||
instruments | 1,111,779 | 1,111,779 | ||||
Other non-current financial assets | 4,257,759 | 4,257,759 | ||||
Investment properties | 647,875 | 647,875 | ||||
Fixed assets | 185,183,203 | 184,310,498 | -872,705 | |||
Construction-in-progress | 32,301,757 | 32,301,757 | ||||
Productive biological assets | ||||||
Oil and gas assets | ||||||
Right-of-use assets | 1,053,930 | 1,053,930 | ||||
Intangible assets | 4,054,554 | 4,054,554 | ||||
Development expenses | 1,996 | 1,996 | ||||
Goodwill | 899,886 | 899,886 | ||||
Long-term deferred expenses | 712,934 | 712,934 | ||||
Deferred income tax assets | 4,049,428 | 4,049,428 | ||||
Other non-current assets | 3,362,372 | 3,362,372 | ||||
Total non-current assets | 253,030,944 | 253,212,169 | 181,225 | |||
Total assets | 287,916,388 | 288,097,613 | 181,225 | |||
- 36 -
31 December | 1 January | Adjusted | |
Item | 2018 | 2019 | figures |
Current liabilities: | |||
Short-term borrowings | 24,771,641 | 24,771,641 | |
Borrowings from the central bank | |||
Loans from other banks | |||
Financial liabilities held for trading | |||
Financial liabilities at fair value | |||
through profit or loss | |||
Derivative financial liabilities | |||
Notes payable | 1,248,315 | 1,248,315 | |
Accounts payable | 20,387,076 | 20,387,076 | |
Receipts in advance | |||
Amount from sales of repurchased | |||
financial assets | |||
Receipts of deposits and deposits from | |||
other banks | |||
Customer deposits for trading in | |||
securities | |||
Amounts due to issuer for securities | |||
underwriting | |||
Salaries payable | 166,333 | 166,333 | |
Taxes payable | 1,392,003 | 1,392,003 | |
Other payables | 6,136,548 | 6,136,548 | |
Including: Interest payable | 843,135 | 843,135 | |
Dividends payable | 1,725,614 | 1,725,614 | |
Fees and commissions payable | |||
Reinsurance accounts payable | |||
Contract liabilities | 1,048,738 | 1,048,738 | |
Liabilities held for sale | |||
Non-current liabilities due within one | |||
year | 25,950,606 | 25,989,333 | 38,727 |
Other current liabilities | 11,056,611 | 11,056,611 | |
Total current liabilities | 92,157,871 | 92,196,598 | 38,727 |
- 37 -
31 December | 1 January | Adjusted | ||||
Item | 2018 | 2019 | figures | |||
Non-current liabilities: | ||||||
Reserve for insurance contracts | ||||||
Long-term borrowings | 105,648,543 | 105,648,543 | ||||
Debentures payable | 8,966,309 | 8,966,309 | ||||
Including: Preference shares | ||||||
Perpetual liabilities | ||||||
Lease liabilities | 568,687 | 568,687 | ||||
Long-term payables | 7,623,652 | 7,197,463 | -426,189 | |||
Long-term salaries payable | 21,930 | 21,930 | ||||
Accrued liabilities | 46,570 | 46,570 | ||||
Deferred income | 2,564,376 | 2,564,376 | ||||
Deferred income tax liabilities | 710,598 | 710,598 | ||||
Other non-current liabilities | ||||||
Total non-current liabilities | 125,581,978 | 125,724,476 | 142,498 | |||
Total liabilities | 217,739,849 | 217,921,074 | 181,225 | |||
Owners' equity (or shareholders' | ||||||
equity) | ||||||
Paid-up capital (or share capital) | 18,506,711 | 18,506,711 | ||||
Other equity instruments | 5,000,000 | 5,000,000 | ||||
Including: Preference shares | ||||||
Perpetual liabilities | 5,000,000 | 5,000,000 | ||||
Capital surplus | 8,880,198 | 8,880,198 | ||||
Less: Inventory shares | ||||||
Other comprehensive income | -269,684 | -269,684 | ||||
Specific reserve | 241,046 | 241,046 | ||||
Surplus reserve | 13,861,766 | 13,861,766 | ||||
General risk reserve | ||||||
Undistributed profits | 3,906,621 | 3,906,621 | ||||
Total owners' equity (or shareholders' | ||||||
equity) attributable to the | ||||||
parent company | 50,126,658 | 50,126,658 | ||||
Minority interests | 20,049,881 | 20,049,881 | ||||
Total owners' equity (or | ||||||
shareholders' equity) | 70,176,539 | 70,176,539 | ||||
Total liabilities and owners' equity | ||||||
(or shareholders' equity) | 287,916,388 | 288,097,613 | 181,225 | |||
- 38 -
Notes on the adjustment for each item:
□Applicable 3Not applicable
Balance Sheet of the Parent Company
Unit: '000 Currency: RMB | |||||
31 December | 1 January | Adjusted | |||
Item | 2018 | 2019 | figures | ||
Current assets: | |||||
Cash balance | 1,159,200 | 1,159,200 | |||
Financial assets held for trading | |||||
Financial assets at fair value through | |||||
profit or loss | |||||
Derivative financial assets | |||||
Notes receivable | 37,828 | 37,828 | |||
Accounts receivable | 1,111,260 | 1,111,260 | |||
Receivables financing | |||||
Prepayments | 60,346 | 60,346 | |||
Other receivables | 2,820,064 | 2,820,064 | |||
Including: Interest receivable | 15,981 | 15,981 | |||
Dividends receivable | 2,079,448 | 2,079,448 | |||
Inventories | 317,702 | 317,702 | |||
Contract assets | |||||
Assets held for sale | |||||
Non-current assets due within one | |||||
year | 110,000 | 110,000 | |||
Other current assets | 2,782,517 | 2,782,517 | |||
Total current assets | 8,398,917 | 8,398,917 |
- 39 -
31 December | 1 January | Adjusted | ||||
Item | 2018 | 2019 | figures | |||
Non-current assets: | ||||||
Debt investments | 1,373,000 | 1,373,000 | ||||
Available-for-sale financial assets | ||||||
Other debt investments | ||||||
Held-to-maturity investments | ||||||
Long-term receivables | ||||||
Long-term equity investments | 63,065,999 | 63,065,999 | ||||
Investments in other equity | ||||||
instruments | 476,214 | 476,214 | ||||
Other non-current financial assets | 4,117,650 | 4,117,650 | ||||
Investment properties | 193,942 | 193,942 | ||||
Fixed assets | 9,539,225 | 9,539,225 | ||||
Construction-in-progress | 5,218,775 | 5,218,775 | ||||
Productive biological assets | ||||||
Oil and gas assets | ||||||
Right-of-use assets | 60,620 | 60,620 | ||||
Intangible assets | 708,100 | 708,100 | ||||
Development expenses | ||||||
Goodwill | 33,561 | 33,561 | ||||
Long-term deferred expenses | 21,580 | 21,580 | ||||
Deferred income tax assets | 2,735,495 | 2,735,495 | ||||
Other non-current assets | 185,585 | 185,585 | ||||
Total non-current assets | 87,669,126 | 87,729,746 | 60,620 | |||
Total assets | 96,068,043 | 96,128,663 | 60,620 | |||
- 40 -
31 December | 1 January | Adjusted | ||||
Item | 2018 | 2019 | figures | |||
Current liabilities: | ||||||
Short-term borrowings | 6,440,000 | 6,440,000 | ||||
Financial liabilities held for trading | ||||||
Financial liabilities at fair value | ||||||
through profit or loss | ||||||
Derivative financial liabilities | ||||||
Notes payable | ||||||
Accounts payable | 987,231 | 987,231 | ||||
Receipts in advance | ||||||
Contract liabilities | 19,260 | 19,260 | ||||
Salaries payable | 5,666 | 5,666 | ||||
Taxes payable | 78,519 | 78,519 | ||||
Other payables | 1,342,400 | 1,342,400 | ||||
Including: Interest payable | 578,150 | 578,150 | ||||
Dividends payable | 6,398 | 6,398 | ||||
Liabilities held for sale | ||||||
Non-current liabilities due within one | ||||||
year | 8,667,018 | 8,679,894 | 12,876 | |||
Other current liabilities | 11,055,669 | 11,055,669 | ||||
Total current liabilities | 28,595,763 | 28,608,639 | 12,876 | |||
Non-current liabilities: | ||||||
Long-term borrowings | 6,727,999 | 6,727,999 | ||||
Debentures payable | 8,966,309 | 8,966,309 | ||||
Including: Preference shares | ||||||
Perpetual liabilities | ||||||
Lease liabilities | 47,744 | 47,744 | ||||
Long-term payables | ||||||
Long-term salaries payable | ||||||
Accrued liabilities | ||||||
Deferred income | 403,165 | 403,165 | ||||
Deferred income tax liabilities | 218,596 | 218,596 | ||||
Other non-current liabilities | ||||||
Total non-current liabilities | 16,316,069 | 16,363,813 | 47,744 | |||
Total liabilities | 44,911,832 | 44,972,452 | 60,620 | |||
- 41 -
31 December | 1 January | Adjusted | ||||
Item | 2018 | 2019 | figures | |||
Owners' equity (or shareholders' | ||||||
equity) | ||||||
Paid-up capital (or share capital) | 18,506,711 | 18,506,711 | ||||
Other equity instruments | 5,000,000 | 5,000,000 | ||||
Including: Preference shares | ||||||
Perpetual liabilities | 5,000,000 | 5,000,000 | ||||
Capital surplus | 10,186,586 | 10,186,586 | ||||
Less: Inventory shares | ||||||
Other comprehensive income | -259,075 | -259,075 | ||||
Specific reserve | 259,672 | 259,672 | ||||
Surplus reserve | 13,728,237 | 13,728,237 | ||||
Undistributed profits | 3,734,080 | 3,734,080 | ||||
Total owners' equity (or | ||||||
shareholders' equity) | 51,156,211 | 51,156,211 | ||||
Total liabilities and owners' equity | ||||||
(or shareholders' equity) | 96,068,043 | 96,128,663 | 60,620 | |||
Notes on the adjustment for each item: □Applicable 3Not applicable
-
Notes on retrospective adjustment of the comparative figures in the previous period due to the implementation of the New Financial Instruments Standards and the New Lease Standards for the first time
□Applicable 3Not applicable - Audit Report
□Applicable 3Not applicable
- 42 -
Attachments
- Original document
- Permalink
Disclaimer
DTP - Datang International Power Generation Co. 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 12:06:05 UTC