Stock Code: 000568 Stock abbreviation: Luzhou Laojiao Announcement No. 2022-59
Luzhou Laojiao Co., Ltd.
Q3 2022 Report
Luzhou Laojiao Co., Ltd. (hereinafter referred to as the “Company”) andall the members of the Company’s Board of Directors hereby guaranteethat the contents of this Report are true, accurate and complete andfree of any misrepresentations, misleading statements or materialomissions.
Important Statements:
1. The Board of Directors, Board of Supervisors, directors, supervisors and senior managementguarantee that the information presented in this report is free of any false records, misleadingstatements or material omissions, and shall individually and together be legally liable for truthfulness,accuracy and completeness of its contents.
2. The responsible person for the Company, the responsible person for accounting work and theresponsible person for the Company’s financial affairs (Accounting Supervisor) have warranted thatthe financial statements in this report are true, accurate and complete.
3. Whether the financial statements of this report have been audited by an auditor
□Yes ? No
This report has been prepared in both Chinese and English. Should there be any discrepancies ormisunderstandings between the two versions, the Chinese version shall prevail.
1. Key financial information
1.1 Key accounting data and financial indicators
Whether the Company performed a retroactive adjustment to or restatement of accounting data.
□Yes ? No
| Q3 2022 | YoY change | Q1-Q3 2022 | YoY change | |
| Operating revenues (CNY) | 5,860,457,699.51 | 22.28% | 17,524,835,252.45 | 24.20% |
| Net profits attributable to shareholders of the | 2,685,377,572.64 | 31.05% | 8,217,303,913.08 | 30.94% |
| Company (CNY) | ||||
| Net profits attributable to shareholders of the Company before non-recurring gains and losses (CNY) | 2,670,975,274.37 | 29.14% | 8,167,241,116.87 | 30.12% |
| Net cash flows from operating activities (CNY) | — | — | 6,312,342,160.13 | 59.56% |
| Basic earnings per share (CNY/share) | 1.83 | 30.71% | 5.59 | 30.61% |
| Diluted earnings per share (CNY/share) | 1.83 | 30.71% | 5.59 | 30.61% |
| Weighted average ROE | 9.39% | 0.94% | 27.35% | 2.13% |
| 30 September 2022 | 31 December 2021 | Change | ||
| Total assets (CNY) | 43,472,427,404.76 | 43,211,782,005.68 | 0.60% | |
| Net assets attributable to shareholders of the Company (CNY) | 31,834,827,306.16 | 28,040,247,005.94 | 13.53% | |
1.2 Non-recurring gains and losses
?Applicable □ N/A
Unit: CNY
| Item | Q3 2022 | Q1-Q3 2022 | Note |
| Gain or loss from disposal of non-current assets (including the write-off portion of the impairment provision) | 0.00 | 19,789,402.07 | |
| Government grants accounted for, in the profit or loss for the current period (except for the government grants closely related to the business of the Company and continually given at a fixed amount or quantity in accordance with the national policies and standards) | 1,893,563.05 | 11,034,759.43 | |
| Gain or loss on fair-value changes on held-for-trading financial assets and liabilities & income from disposal of held-for-trading financial assets and liabilities and available-for-sale financial assets (exclusive of the effective portion of hedges that arise in the Company’s ordinary course of business) | 14,351,771.05 | 25,042,544.66 | |
| Other non-operating income and expenditure except above-mentioned items | 2,943,747.33 | 12,130,471.15 | |
| Less: Corporate income tax | 4,786,668.37 | 16,717,503.81 | |
| Minority interests | 114.79 | 1,216,877.29 |
| (after tax) | |||
| Total | 14,402,298.27 | 50,062,796.21 | -- |
Other items that meet the definition of non-recurring gain/loss:
□Applicable ? N/A
No such cases for the reporting period.
Explain the reasons if the Company classifies any non-recurring gain/loss item mentioned in theExplanatory Announcement No. 1 on Information Disclosure for Companies Offering Their Securitiesto the Public-Non-Recurring Gains and Losses as a recurring gain/loss item.
□Applicable ? N/A
No such cases for the reporting period.
1.3 Changes in key financial data and indicators and reasons for the changes? Applicable ? N/AA. The closing balance of held-for-trading financial assets increased by CNY 603,550,156.75 comparedto the opening balance at the beginning of the year, indicating an increase of 85.45%. It was mainly dueto the purchase of wealth management product (collective asset management plan) from securities firmin the current period.B. The closing balance of accounts receivables financing decreased by CNY 2,177,074,476.67compared to the opening balance at the beginning of the year, indicating a decrease of 45.76%. It wasmainly due to the discounted notes and the payments for notes that became due in the current period.C. The closing balance of other current assets decreased by CNY 93,316,509.91 compared to theopening balance at the beginning of the year, indicating a decrease of 83.34%. It was mainly due to therebates of the overpaid value-added taxes in the current period.D. The closing balance of investments in other equity instruments increased by CNY 626,694,109.96compared to the opening balance at the beginning of the year, indicating an increase of 172.49%. Itwas mainly due to the new equity investment in China Tourism Group Duty Free Corporation Limited.E. The closing balance of construction in progress decreased by CNY 612,811,224.12 compared to theopening balance at the beginning of the year, indicating a decrease of 48.64%. It was mainly due to thatimprovement and technical renovation projects for production support purposes that had beencompleted and met the expected conditions for use were transferred to fixed assets in the currentperiod.F. The closing balance of deferred tax assets decreased by CNY 555,192,636.41 compared to theopening balance at the beginning of the year, indicating a decrease of 56.30%. It was mainly due to thedecreased unrealized profits of internal transactions in the current period.G. The closing balance of contract liabilities decreased by CNY 1,609,645,191.76 compared to theopening balance at the beginning of the year, indicating a decrease of 45.86%; and the closing balanceof other current liabilities decreased by CNY 209,253,874.93 compared to the opening balance at the
beginning of the year, indicating a decrease of 45.86%. It was mainly due to the decreased advancesfrom customers in the current period.H. The closing balance of taxes payable decreased by CNY 1,738,762,573.81 compared to the openingbalance at the beginning of the year, indicating a decrease of 54.79%. It was mainly due to the paymentin the current period of taxes payable as at the end of last year.I. The closing balance of other payable increased by CNY 603,833,719.88 compared to the openingbalance at the beginning of the year, indicating an increase of 92.56%. It was mainly due to theliabilities recognized on repurchase obligations under the restricted share incentive plan.J. The closing balance of long-term loans increased by CNY 2,480,000,000.00 compared to theopening balance at the beginning of the year. It was mainly due to the receipt of bank loan in thecurrent period.K. The closing balance of bonds payable decreased by CNY 2,493,633,042.12 compared to theopening balance at the beginning of the year, indicating a decrease of 62.48%. It was mainly due to theput-back of the “19 Lao Jiao 01” bonds in the current period.L. Research and Development expenses in the current Q1-Q3 period increased by CNY 68,703,352.19compared to the same period of last year, indicating an increase of 99.74%. It was mainly due to theincreased comprehensive research and development investments in the current period.M. Investment income in the current Q1-Q3 period decreased by CNY 111,328,133.56 compared to thesame period of last year, indicating a decrease of 62.82%. It was mainly due to the decreased earningsof investee.N. Net profits attributable to shareholders of the Company in the current Q1-Q3 period increased byCNY 1,941,802,491.53 compared to the same period of last year, indicating an increase of 30.94%; andincome tax expenses in the current Q1-Q3 period increased by CNY 694,049,708.67 compared to thesame period of last year, indicating an increase of 34.46%. It was mainly due to the increased salesrevenue from baijiu and the correspondingly increased profit in the current period.O. Net cash flows from operating activities in the current Q1-Q3 period increased by CNY2,356,289,255.96 compared to the same period of last year, indicating an increase of 59.56%. It wasmainly due to the increased cash received from sale of goods in the current period.P. Net cash flows from investing activities in the current Q1-Q3 period decreased by CNY658,250,495.45 compared to the same period of last year, indicating a decrease of 56.73%. It wasmainly due to the purchase of wealth management product (collective asset management plan) fromsecurities firm in the current period.Q. Net cash flows from financing activities in the current Q1-Q3 period decreased by CNY1,122,196,868.00 compared to the same period of last year, indicating a decrease of 35.81%. It wasmainly due to the increased cash paid for debt repayments and distribution of dividends in the currentperiod.
2. Shareholder information
2.1 Total numbers of common shareholders and preference shareholders with resumed votingrights as well as shareholdings of top 10 shareholders
Unit: Share
| Total number of common shareholders at the end of the reporting period | 106,658 | Total number of preference shareholders with resumed voting rights at the end of the reporting period (if any) | 0 | |||
| Shareholdings of the top 10 shareholders | ||||||
| Name of shareholder | Nature of shareholder | Shareholding percentage | Total shares held | Number of holding restricted shares | Pledged, marked or frozen shares | |
| Status of shares | Number of shares | |||||
| Luzhou Laojiao Group Co., Ltd. | State-owned corporation | 25.89% | 381,088,389 | |||
| Luzhou XingLu Investment Group Co., Ltd. | State-owned corporation | 24.86% | 365,971,142 | |||
| Hong Kong Securities Clearing Company Limited | Outbound corporation | 3.18% | 46,805,695 | |||
| Bank of China Co., Ltd. – Baijiu index classification securities investment fund by China Merchants Fund | Other | 3.16% | 46,522,150 | |||
| China Securities Finance Corporation Limited | Other | 2.30% | 33,842,059 | |||
| Bank of China Co., Ltd.－Blue chip selected hybrid securities investment fund by E Fund | Other | 1.56% | 22,930,000 | |||
| Industrial and Commercial Bank of China Co., Ltd.-Newly growth hybrid securities investment fund by Invesco Great Wall | Other | 1.15% | 16,965,300 | |||
| Central Huijin Asset | State-owned corporation | 0.92% | 13,539,862 | |||
| Management Co., Ltd. | ||||||
| Agricultural Bank of China Co., Ltd. - Consumption industry stock - based securities investment fund by E Fund | Other | 0.72% | 10,573,293 | |||
| China Life Insurance Company Ltd.-Tradition-Common Insurance Product-005L-CT001 Shen | Other | 0.53% | 7,870,900 | |||
| Shareholdings of the top 10 non-restricted shareholders | ||||||
| Name of shareholder | Number of non-restricted shares held | Type of shares | ||||
| Type | Number | |||||
| Luzhou Laojiao Group Co., Ltd. | 381,088,389 | CNY common shares | 381,088,389 | |||
| Luzhou XingLu Investment Group Co., Ltd. | 365,971,142 | CNY common shares | 365,971,142 | |||
| Hong Kong Securities Clearing Company Limited | 46,805,695 | CNY common shares | 46,805,695 | |||
| Bank of China Co., Ltd. – Baijiu index classification securities investment fund by China Merchants Fund | 46,522,150 | CNY common shares | 46,522,150 | |||
| China Securities Finance Corporation Limited | 33,842,059 | CNY common shares | 33,842,059 | |||
| Bank of China Co., Ltd.－Blue chip selected hybrid securities investment fund by E Fund | 22,930,000 | CNY common shares | 22,930,000 | |||
| Industrial and Commercial Bank of China Co., Ltd.-Newly growth hybrid securities investment fund by Invesco Great Wall | 16,965,300 | CNY common shares | 16,965,300 | |||
| Central Huijin Asset Management Co., Ltd. | 13,539,862 | CNY common shares | 13,539,862 | |||
| Agricultural Bank of China Co., Ltd. - Consumption industry stock - based securities investment fund by E Fund | 10,573,293 | CNY common shares | 10,573,293 | |||
| China Life Insurance Company Ltd.-Tradition-Common Insurance Product-005L-CT001 Shen | 7,870,900 | CNY common shares | 7,870,900 | |||
| Related parties or acting-in-concert | 1. Luzhou Laojiao Group Co., Ltd. and Luzhou XingLu Investment Group Co., Ltd. are both holding state-owned companies under the jurisdiction of SASAC of Luzhou. The two companies signed the agreement of persons acting in concert on 31 December 2015. For details, please refer to the announcement of the Company on 5 January 2016 - Announcement on the agreement of persons acting in concert signed by shareholders. The announcement number is 2016-1 (http://www.cninfo.com.cn/). The two companies signed the renewed agreement of persons acting | |||||
| in concert on 27 May 2021. For details, please refer to the announcement of the Company on 29 May 2021 - Announcement on the renewed agreement of persons acting in concert signed by shareholders. The announcement number is 2021-18 (http://www.cninfo.com.cn/). 2. In addition, whether there is an association between the remaining shareholders or they belong to persons acting in concert is unknown. | |
| Top 10 shareholders participating in securities margin trading (if any) | N/A |
2.2 Total number of preferred shareholders and shareholdings of the top 10 preferredshareholders
□Applicable ? N/A
3. Other significant events
? Applicable ? N/AA. The Company disclosed in October 2014 and January 2015 respectively the contract disputesinvolving three savings deposits of CNY 500 million in total with banks including ABC ChangshaYingxin Branch and ICBC Nanyang Zhongzhou Branch. Upon criminal booty recovery, criminal andcivil enforcement, as of 30 September 2022, the Company had recovered a total amount of CNY
370.9505 million for the three disputes.
See details in the Company’s announcements:
| Date of announcement | No. | Catalogue | Official website |
15 October 2014
| 15 October 2014 | 2014-35 | Announcement of significant litigation | http://www.cninfo.com.cn/ |
| 12 November 2014 | 2014-41 | Announcement of significant litigation progress | |
| 6 December 2014 | 2014-43 | Announcement of significant litigation progress part II | |
| 10 January 2015 | 2015-1 | Announcement of significant events | |
| 4 February 2015 | 2015-4 | Announcement of significant events progress | |
| 25 March 2015 | 2015-11 | Announcement of significant litigation progress part III | |
| 18 April 2015 | 2015-20 | Announcement of significant litigation progress part IV | |
| 22 April 2015 | 2015-21 | Announcement of significant events progress part II | |
| 24 April 2015 | 2015-25 | Announcement of significant litigation progress part V | |
| 15 July 2015 | 2015-44 | Announcement of significant litigation progress part VI | |
| 22 July 2015 | 2015-45 | Announcement of significant litigation progress part VII | |
| 6 June 2018 | 2018-17 | Announcement of significant litigation progress part VIII | |
| 7 May 2019 | 2019-11 | Announcement of significant litigation progress part IX | |
| 17 May 2019 | 2019-13 | Announcement of significant litigation progress part X | |
| 24 March 2020 | 2020-6 | Announcement of significant litigation progress part XI | |
| 6 May 2020 | 2020-14 | Announcement of significant litigation progress part XII |
| 7 November 2020 | 2020-34 | Announcement of significant litigation progress part XIII |
6 July 2021
| 6 July 2021 | 2021-30 | Announcement of significant litigation progress part XIV |
| 15 December 2021 | 2021-57 | Announcement of significant litigation progress part XV |
30 December 2021
| 30 December 2021 | 2021-64 | Announcement of significant litigation progress part XVI |
B. The Company invested in the technical upgrade program of intelligent brewing (Phase I) with thewholly-owned subsidiary, Luzhou Laojiao Brewing Co., Ltd., as the implementer. The total investmentamount approximated CNY 4,782.5090 million. The program has been approved at the FirstExtraordinary General Meeting of 2022 on 16 August 2022. For further information, seeAnnouncement No. 2022-24 on the Implementation of Luzhou Laojiao’s Technical Upgrade Programof Intelligent Brewing (Phase I) by Subsidiary (http://www.cninfo.com.cn/).
C. The term of “19 Lao Jiao 01” is five years with the issuer’s option for adjustment to the statedinterest rate and the investor’s option for put back at the end of the 3
rdyear. Bond holders maychoose to put back all or part of their bond holdings to the Company during the put-back period (1August 2022 to 5 August 2022), and the Company will pay on 29 August 2022. According to data fromthe Shenzhen branch of China Securities Depository and Clearing Corporation Limited, this was anall-put-back. Upon the put-back, “19 Lao Jiao 01” was delisted from the Shenzhen Stock Exchangeon 29 August 2022. For further information, see Announcement No. 2022-42 on the Put-back Resultsand Delisting of “19 Lao Jiao 01” (http://www.cninfo.com.cn/).
D. At the 7th Meeting of the 10th Board of Directors of the Company on 26 September 2021, theProposal on 2021 Restricted Share Incentive Scheme (Draft) and its Summary of Luzhou Laojiao Co.,Ltd. and other relevant proposals were approved. On 29 December 2021, the Company held the 1stExtraordinary General Meeting of Shareholders of 2021 to approve the above proposals. On 25 July2022, the Company held the 18th Meeting of the 10th Board of Directors to approve the Proposal onthe Grant of Reserved Restricted Shares to Awardees, which determined to grant 324,334 restrictedshares to the eligible 46 awardees at CNY 92.71 per share with 25 July 2022 as the grant date. In theprocess, as the Company’s plan for profit distribution for 2021 had been implemented, the grant priceof the reserved restricted shares was adjusted to CNY 89.466 per share according to the 2021Restricted Share Incentive Scheme (Draft) and the 2021 profit distribution. On 26 September 2022,the Company completed the registration of the grant of the reserved restricted shares. For details,please refer to Announcement No. 2022-54 on the Completion of the Registration of the Grant of theReserved Restricted Shares under the 2021 Restricted Share Incentive Scheme(http://www.cninfo.com.cn/). Upon completion of the grant registration, the total number of shares ofthe Company increased from 1,471,615,076 to 1,471,957,410.
4. Financial statements
4.1 Financial statements
4.1.1 Consolidated balance sheet
Prepared by: Luzhou Laojiao Co., Ltd.
30 September 2022
Unit: CNY
| Item | 30 September 2022 | 1 January 2022 |
| Current assets: | ||
| Cash and cash equivalents | 13,684,458,440.06 | 13,513,494,580.56 |
| Settlement reserves | ||
| Lending funds | ||
| Held-for-trading financial assets | 1,309,902,398.54 | 706,352,241.79 |
| Derivative financial assets | ||
| Notes receivables | ||
| Accounts receivables | 2,635,634.68 | 1,628,248.55 |
| Accounts receivables financing | 2,580,557,301.97 | 4,757,631,778.64 |
| Prepayment | 156,186,433.45 | 178,087,688.81 |
| Premiums receivable | ||
| Reinsurance accounts receivable | ||
| Reinsurance contract reserve | ||
| Other receivables | 54,804,627.10 | 28,615,361.96 |
| Including：Interests receivable | ||
| Dividends receivable | 30,717,114.40 | |
| Buying back the sale of financial assets | ||
| Inventories | 8,977,145,505.91 | 7,277,573,166.80 |
| Contract assets | ||
| Assets held for sale | ||
| Non-current assets due within one year | ||
| Other current assets | 18,658,023.00 | 111,974,532.91 |
| Total current assets | 26,784,348,364.71 | 26,575,357,600.02 |
| Non-current assets: | ||
| Disbursement of loans and advances | ||
| Investments in debt obligations | ||
| Investments in other debt obligations | ||
| Long-term receivables | ||
| Long-term equity investments | 2,646,616,947.39 | 2,626,744,236.25 |
| Investments in other equity instruments | 990,006,230.39 | 363,312,120.43 |
| Other non-current financial assets | ||
| Investment property | ||
| Fixed assets | 8,639,943,352.20 | 8,089,487,274.39 |
| Construction in progress | 647,034,263.38 | 1,259,845,487.50 |
| Productive biological assets | ||
| Oil and gas assets | ||
| Use right assets | 45,631,986.52 | 52,714,810.04 |
| Intangible assets | 2,534,273,548.89 | 2,606,359,188.72 |
| Development expenses | ||
| Goodwill | ||
| Long-term deferred expenses | 832,344.46 | 1,463,869.21 |
| Deferred tax assets | 430,920,347.01 | 986,112,983.42 |
| Other non-current assets | 752,820,019.81 | 650,384,435.70 |
| Total non-current assets | 16,688,079,040.05 | 16,636,424,405.66 |
| Total assets | 43,472,427,404.76 | 43,211,782,005.68 |
| Current liabilities: | ||
| Short-term loans | ||
| Borrowings from the central bank | ||
| Loans from other banks | ||
| Held-for-trading financial liabilities | ||
| Derivative financial liabilities | ||
| Notes payable | ||
| Accounts payable | 1,852,799,816.81 | 2,420,354,469.53 |
| Advance from customer | ||
| Contract liabilities | 1,900,465,509.49 | 3,510,110,701.25 |
| Financial assets sold for repurchase | ||
| Deposits from customers and inter-bank | ||
| Customer brokerage deposits | ||
| Securities underwriting brokerage deposits | ||
| Employee benefits payable | 613,969,735.94 | 648,103,740.96 |
| Taxes payable | 1,434,717,053.98 | 3,173,479,627.79 |
| Other payable | 1,256,227,012.48 | 652,393,292.60 |
| Including：Interests payable | ||
| Dividends payable | ||
| Handling charges and commissions payable | ||
| Reinsurance accounts payable | ||
| Liabilities held for sale | ||
| Non-current liabilities due within one year | 61,125,173.83 | 86,202,215.03 |
| Other current liabilities | 247,060,516.24 | 456,314,391.17 |
| Total current liabilities | 7,366,364,818.77 | 10,946,958,438.33 |
| Non-current liabilities: | ||
| Insurance contract reserves | ||
| Long-term loans | 2,480,000,000.00 | |
| Bonds payable | 1,497,152,700.11 | 3,990,785,742.23 |
| Including：Preference shares | ||
| Perpetual bonds | ||
| Lease liabilities | 39,462,584.33 | 40,667,668.08 |
| Long-term payables | ||
| Long-term payroll payables | ||
| Accrued liabilities | ||
| Deferred income | 23,918,299.99 | 28,531,014.28 |
| Deferred tax liabilities | 89,621,813.38 | 67,578,019.93 |
| Other non-current liabilities | ||
| Total non-current liabilities | 4,130,155,397.81 | 4,127,562,444.52 |
| Total liabilities | 11,496,520,216.58 | 15,074,520,882.85 |
| Owners' equity | ||
| Share capital | 1,471,957,410.00 | 1,464,752,476.00 |
| Other equity instruments | ||
| Including: preference shares | ||
| Perpetual bonds | ||
| Capital reserves | 4,700,360,465.66 | 3,755,354,665.73 |
| Less: treasury stock | 644,596,625.24 | |
| Other comprehensive income | 211,093,110.48 | 167,527,152.32 |
| Special reserves | ||
| Surplus reserves | 1,464,752,476.00 | 1,464,752,476.00 |
| General risk reserve | ||
| Undistributed profits | 24,631,260,469.26 | 21,187,860,235.89 |
| Total equity attributable to owners of the parent company | 31,834,827,306.16 | 28,040,247,005.94 |
| Non-controlling interests | 141,079,882.02 | 97,014,116.89 |
| Total owners' equity | 31,975,907,188.18 | 28,137,261,122.83 |
| Total liabilities and owners' equity | 43,472,427,404.76 | 43,211,782,005.68 |
Legal representative：Liu MiaoPerson in charge of accounting affairs：Xie HongPerson in charge of accounting department：Yan Li
4.1.2 Consolidated income statement for Q1~Q3
Unit: CNY
| Item | Q1~Q3 2022 | Q1~Q3 2021 |
| 1. Total operating revenue | 17,524,835,252.45 | 14,109,824,614.36 |
| Including: Operating revenue | 17,524,835,252.45 | 14,109,824,614.36 |
| Interest income | ||
| Earned premium | ||
| Fee and commission income | ||
| 2. Total operating costs | 6,671,750,076.73 | 5,985,994,328.76 |
| Including: Cost of sales | 2,316,985,816.71 | 1,933,662,885.73 |
| Interest expense | ||
| Handling charges and commission expenses | ||
| Refunded premiums | ||
| Net payments for insurance claims | ||
| Net provision for insurance contracts | ||
| Bond insurance expense | ||
| Reinsurance Expenses | ||
| Taxes and surcharges | 1,583,439,328.55 | 1,536,386,462.93 |
| Selling and distribution expenses | 2,012,112,125.76 | 1,936,521,124.25 |
| General and administrative expenses | 831,029,449.34 | 690,636,840.57 |
| Research and Development expenses | 137,587,756.60 | 68,884,404.41 |
| Financial expenses | -209,404,400.23 | -180,097,389.13 |
| Including：Interest expenses | 167,037,242.09 | 127,324,223.38 |
| Interest income | 363,158,884.99 | 311,337,172.08 |
| Plus: Other income | 12,638,291.22 | 26,298,415.72 |
| Investment income ("-" for losses) | 65,877,711.10 | 177,205,844.66 |
| Including: income from investment in associates and joint ventures | 44,512,210.26 | 170,543,184.14 |
| Income from the derecognition of financial assets measured at amortized cost | ||
| Foreign exchange gains ("-" for losses) | ||
| Net gain on exposure hedges (“-” for losses) | ||
| Gains from the changes in fair values(“-“ for losses) | 14,327,884.81 | 423,406.31 |
| Credit impairment losses (“-” for losses) | -67,457.73 | 290,207.95 |
| Impairment losses(“-“ for |
| losses) | ||
| Gains from disposal of assets("-" for losses) | 19,789,402.07 | 546,546.66 |
| 3. Operating profits ("-" for losses) | 10,965,651,007.19 | 8,328,594,706.90 |
| Plus: non-operating income | 16,092,692.23 | 37,176,240.33 |
| Less: non-operating expenses | 3,962,221.08 | 62,175,944.05 |
| 4. Total profits before tax ("-" for total losses) | 10,977,781,478.34 | 8,303,595,003.18 |
| Less: income tax expenses | 2,708,347,721.10 | 2,014,298,012.43 |
| 5. Net profit ("-" for net loss) | 8,269,433,757.24 | 6,289,296,990.75 |
| 5.1 By operating continuity | ||
| 5.1.1 Net profit from continuing operation ("-" for losses) | 8,269,433,757.24 | 6,289,296,990.75 |
| 5.1.2 Net profit from discontinued operation ("-" for losses) | ||
| 5.2 By ownership | ||
| 1) Attributable to shareholders of the parent company ("-" for losses) | 8,217,303,913.08 | 6,275,501,421.55 |
| 2) Attributable to non-controlling interests ("-" for losses) | 52,129,844.16 | 13,795,569.20 |
| 6. Net of tax from other comprehensive income | 45,883,555.52 | 2,382,860.93 |
| Net of tax from other comprehensive income to the owner of the parent company | 43,565,958.16 | 3,764,965.41 |
| 6.1 Other comprehensive income cannot reclassified into the profit and loss: | 63,325,296.91 | 5,960,346.20 |
| 1) Remeasure the variation of net indebtedness or net asset of defined benefit plans | ||
| 2) Share in other comprehensive income that cannot be classified into profit and loss under equity method | ||
| 3) Changes in fair value of investments in other equity instruments | 63,325,296.91 | 5,960,346.20 |
| 4) Changes in fair value of the company’s credit risks | ||
| 5) Other | ||
| 6.2 Other comprehensive income that will be reclassified into the profit and loss | -19,759,338.75 | -2,195,380.79 |
| 1) Share in other comprehensive income that will be classified into profit and loss under equity method | -22,592,920.34 | -505,262.02 |
| 2) Changes in fair value of investments in other debt obligations | ||
| 3) Other comprehensive income arising from the reclassification of financial assets | ||
| 4) Allowance for credit impairments in investments in other debt obligations | ||
| 5) Reserve for cash-flow hedge | ||
| 6) Balance arising from the translation of foreign currency financial statements | 2,833,581.59 | -1,690,118.77 |
| 7) Others | ||
| Net of tax from other comprehensive income to non-controlling interests | 2,317,597.36 | -1,382,104.48 |
| 7. Total comprehensive income | 8,315,317,312.76 | 6,291,679,851.68 |
| (1) Total comprehensive income attributable to owners of the parent company | 8,260,869,871.24 | 6,279,266,386.96 |
| (2) Total comprehensive income attributable to non-controlling interests | 54,447,441.52 | 12,413,464.72 |
| 8. Earnings per share | ||
| (1) Basic earnings per share | 5.59 | 4.28 |
| (2) Diluted earnings per share | 5.59 | 4.28 |
Where business combinations under common control occurred in the current period, the net profitachieved by the acquirees before the combinations was RMB , with the amount for the same period oflast year being RMB .
Legal representative：Liu MiaoPerson in charge of accounting affairs：Xie HongPerson in charge of accounting department：Yan Li
4.1.3 Consolidated statement of cash flows for Q1~Q3
Unit: CNY
| Item | Q1~Q3 2022 | Q1~Q3 2021 |
| 1. Cash flows from operating activities | ||
| Cash received from sale of goods and rendering of services | 20,369,485,734.05 | 15,250,962,923.41 |
| Net increase in customer bank deposits and placement from banks and other financial institutions | ||
| Net increase in loans from central bank | ||
| Net increase in loans from other financial institutions | ||
| Premiums received from original insurance contracts | ||
| Net cash received from reinsurance business | ||
| Net increase in deposits and investments from policyholders | ||
| Cash received from interest, handling charges and commissions | ||
| Net increase in placements from other financial institutions | ||
| Net capital increase in repurchase business | ||
| Net cash received from customer brokerage deposits | ||
| Refunds of taxes and surcharges | 95,698,863.27 | 27,632,356.79 |
| Cash received from other operating activities | 834,990,702.97 | 532,118,779.80 |
| Subtotal of cash inflows from operating activities | 21,300,175,300.29 | 15,810,714,060.00 |
| Cash paid for goods purchased and services received | 4,863,419,709.63 | 3,321,392,121.89 |
| Net increase in loans and advances to customers | ||
| Net increase in deposits in central bank and other banks and financial institutions | ||
| Cash paid for original insurance contract claims | ||
| Net increase in lending funds | ||
| Cash paid for interests, handling charges and commissions |
| Cash paid for policy dividends | ||
| Cash paid to and on behalf of employees | 891,107,837.17 | 783,309,706.40 |
| Cash paid for taxes and surcharges | 7,296,952,201.19 | 5,858,390,145.04 |
| Cash paid for other operating activities | 1,936,353,392.17 | 1,891,569,182.50 |
| Subtotal of cash outflows from operating activities | 14,987,833,140.16 | 11,854,661,155.83 |
| Net cash flows from operating activities | 6,312,342,160.13 | 3,956,052,904.17 |
| 2. Cash flows from investing activities | ||
| Cash received from disposal of investments | 1,421,533,014.75 | |
| Cash received from returns on investments | 11,458,335.76 | 38,354,824.22 |
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets | 47,943,500.00 | 275,836.47 |
| Net cash received from disposal of subsidiaries and other business units | ||
| Cash received from other investing activities | ||
| Subtotal of cash inflows from investing activities | 1,480,934,850.51 | 38,630,660.69 |
| Cash paid to acquire and construct fixed assets, intangible assets and other long-term assets | 717,170,625.85 | 998,358,951.38 |
| Cash paid for investments | 2,582,285,380.80 | 200,542,370.00 |
| Net increase in pledge loans | ||
| Net cash paid to acquire subsidiaries and other business units | ||
| Cash paid for other investing activities | ||
| Subtotal of cash outflows from investing activities | 3,299,456,006.65 | 1,198,901,321.38 |
| Net cash flows from investing activities | -1,818,521,156.14 | -1,160,270,660.69 |
| 3. Cash flows from financing activities | ||
| Cash received from investors | 662,106,513.16 | 8,305,794.84 |
| Including: cash received by subsidiaries from investments by minority shareholders | 857,683.35 | 8,305,794.84 |
| Cash received from borrowings | 2,500,000,000.00 | |
| Cash received from other financing activities | ||
| Subtotal of cash inflows from financing activities | 3,162,106,513.16 | 8,305,794.84 |
| Cash paid for debt repayments | 2,500,125,000.00 | |
| Cash paid for distribution of dividends and profits or payment of interest | 4,911,607,735.04 | 3,138,129,017.73 |
| Including: dividends and profits paid to minority shareholders by subsidiaries | 14,784,831.00 | |
| Cash paid for other financing activities | 6,130,416.05 | 3,736,547.04 |
| Subtotal of cash outflows from financing activities | 7,417,863,151.09 | 3,141,865,564.77 |
| Net cash flows from financing activities | -4,255,756,637.93 | -3,133,559,769.93 |
| 4. Effect of fluctuation in exchange rate on cash and cash equivalents | 25,032,505.76 | -666,150.38 |
| 5. Net increase in cash and cash | 263,096,871.82 | -338,443,676.83 |
| equivalents | ||
| Plus: balance of cash and cash equivalents at the beginning of the period | 13,402,528,941.83 | 11,568,195,062.81 |
| 6. Balance of cash and cash equivalents at the end of the period | 13,665,625,813.65 | 11,229,751,385.98 |
4.2 Auditor’s report
Whether the financial statements of this report have been audited by an auditor
□Yes ? No
The said financial statements are unaudited by an auditor.
The Board of Directors of Luzhou Laojiao Co., Ltd.
28 October 2022