读取中,请稍候

00-00 00:00:00
--.--
0.00 (0.000%)
昨收盘:0.000今开盘:0.000最高价:0.000最低价:0.000
成交额:0成交量:0买入价:0.000卖出价:0.000
市盈率:0.000收益率:0.00052周最高:0.00052周最低:0.000
长安B:2020年第三季度报告全文(英文版) 下载公告
公告日期:2020-10-31

2020 Third Quarter Report

Of

Chongqing Changan Automobile Company Limited

October, 2020

Chapter 1 Important NotesThe Board of Directors, the Supervisory Committee and directors, supervisors and seniormanagement of Chongqing Changan Automobile Company Limited (hereinafter referred to as “theCompany”) hereby guarantee that no false or misleading statement or major omission was made tothe materials in this report and that they will assume all the responsibilities, individually and jointly,for the trueness, accuracy and completeness of the contents of this report.Except the following directors, all the directors attended the board meeting for reviewing thethird quarter report.

The name of the directors absentPositionsReasons for the absenceName of the consignee
Tan XiaogangDirectorGo out on businessZhou Zhiping
Chen QuanshiIndependent directorGo out on businessPang Yong
Wei XinjiangIndependent directorGo out on businessLiu Jipeng
Lv LaishengDirectorGo out on business--

Chapter 2 Basic InformationI. Main accounting data and financial indicatorsDoes the company conduct the retrospective adjustment or restatement of previous years accounting data due to changes inaccounting policies or accounting errors?

□Yes √No

In RMB Yuan

The reporting periodThe same period of last yearVariance (%)
Total assets111,454,983,833.1897,617,053,590.3814.18%
Net assets attributable to shareholders of listed company47,574,285,870.0844,028,312,743.668.05%
The reporting periodVariance (%)Amount of the period from the beginning of year to the end of report termVariance (%)
Operating income23,059,924,854.4451.32%55,841,582,333.5423.77%
Net profit attributable to shareholders of the Company883,806,569.75309.70%3,485,972,972.43230.98%
Net profit excluding non-recurring gains and losses attributable to shareholders of listed company519,048,534.49183.52%-2,097,839,766.9840.63%
cash flow from operating activities--7,019,439,880.3186.80%
Basic earnings per share0.18325.00%0.73232.73%
Diluted earnings per share----
Weighted average return on net assets1.93%Increase by 2.89 percentage points7.61%Increase by 13.54 percentage points
ItemAmount of the period from the beginning of year to the end of report term
Non-current asset disposal gains and losses3,547,958,240.58
Government subsidies included in the profit and loss of the current period (Except closely related to business operations, in accordance with the national unified standard quota or quantitative enjoyment of government subsidies)404,396,688.75
In addition to the effective hedging business related to the normal business of the company, the gains and losses from changes in fair value arising from the holding of trading financial assets, derivative financial assets, trading financial liabilities, derivative financial liabilities, and disposal of transactional financial assets, derivative finance Investment income from assets, trading financial liabilities, derivative financial liabilities and other debt investments1,960,648,739.46
Gains and losses from entrusted loans10,344,929.28
Other non-business income and expenditures other than the above items-11,478,048.37
Interest on deferred payment of funds received by non-financial enterprises33,690,992.81
Subtract: Influenced amount of income tax341,014,560.27
Influenced amount of miniority shareholders’ equity (after tax)20,734,242.83
Total5,583,812,739.41
As of the reporting period, the total number of shareholders137,049Total number of preferred shareholders with voting rights restored at the end of the reporting period (if any)0
Top 10 Shareholders
Name of the shareholderProperties of shareholderPercentage of total shares (%)Number of sharesConditional sharesPledging or freezing
Share statusAmount
China South Industries Group Co., Ltd.State-owned legal person shares20.84%1,001,080,085No pledge or frozen-
China Changan Automobile Co.,State-owned legal person19.32%928,044,946No pledge or-
Ltd.sharesfrozen
China securities finance Co, Ltddomestic general legal person shares4.88%234,265,333No pledge or frozen-
Hong Kong Central Clearing Company Limitedforeign legal person shares4.79%229,847,911No pledge or frozen-
United Prosperity (Hong Kong) Investment Co., Limited.foreign legal person shares3.21%154,120,237No pledge or frozen-
Central Huijin Investment Ltd.domestic general legal person shares1.15%55,393,100No pledge or frozen-
GIC PRIVATE LIMITEDforeign legal person shares0.73%35,283,393No pledge or frozen-
DRAGON BILLION SELECT MASTER FUNDforeign legal person shares0.57%27,561,583No pledge or frozen-
Qianhai Life Insurance Co., Ltd.-own fundsfund, finance products, etc.0.57%27,162,766No pledge or frozen-
CAPE ANN GLOBAL DEVELOPING MARKETS FUNDforeign legal person shares0.50%24,130,860No pledge or frozen-
Top 10 holders of unconditional shares
Name of the shareholderAmount of shares without sales restrictionCategory of shares
Category of sharesCategory of shares
China South Industries Group Co., Ltd.1,001,080,085RMB ordinary shares1,001,080,085
China Changan Automobile Co., Ltd.928,044,946RMB ordinary shares928,044,946
China securities finance Co, Ltd234,265,333RMB ordinary shares234,265,333
Hong Kong Central Clearing Company Limited229,847,911RMB ordinary shares229,847,911
United Prosperity (Hong Kong) Investment Co., Limited.154,120,237Domestic listed foreign shares154,120,237
Central Huijin Investment Ltd.55,393,100RMB ordinary shares55,393,100
GIC PRIVATE LIMITED35,283,393Domestic listed foreign shares35,283,393
DRAGON BILLION SELECT MASTER FUND27,561,583Domestic listed foreign shares27,561,583
Qianhai Life Insurance Co., Ltd.-own funds27,162,766RMB ordinary shares27,162,766
CAPE ANN GLOBAL DEVELOPING MARKETS FUND24,130,860Domestic listed foreign shares24,130,860
Explanation on the relationship and the action alike of above shareholdersAmong the top 10 shareholders, China South Industries Group Co., Ltd., the actual controller; China Changan Automobile Group Co., Ltd., the controlling shareholder, and its wholly owned subsidiary United Prosperity

(Hong Kong) Investment Co., Limited. belong to the concerted actorregulated by “Disclosure Administration of Shares Change Information ofThe Listed Company”.

Whether the company top 10 shareholders of ordinary shares, and the top 10 circulated shareholders agreed on the repurchasetransactions during the report period

□Applicable √Not Applicable

The top 10 shareholders of ordinary shares, and the top 10 circulated shareholders have not agreed on the repurchase transactionsduring the report period

2. Total number of preferred shareholders at the end of the reporting period and statement on preferredshares held by the top ten tradable shareholders

□Applicable √Not Applicable

Chapter 3 Important Matters

I. Significant changes & reasons in major accounting data, financial indicators

√Applicable □Not Applicable

As at the end of reporting period, the company’s total asset was 111.455 billion yuan, with 14.18% increase compared with the beginning of the year. The total liability was 63.997 billion yuan, with 19.17% increase compared with the beginning of the year. The debt asset ratio was 57.40%, which was 2.41 percentage points higher than that at the beginning of the year. The substantial increase in cash was mainly due to the net cash inflow from operating activities and investment activities during the current period. Transactional financial assets decreased significantly, mainly due to the sale of transactional financial assets. The

significant increase in accounts receivable was mainly due to the changes in the scope of consolidation during the current period.The accounts receivable in the original consolidation scope were converted into accounts receivable outside the consolidationscope. Inventories increased substantially, mainly due to the increase in Inventories. Contract assets increased substantially, mainlydue to new energy vehicle subsidies received this year. Other current assets decreased significantly, mainly due to the decrease inthe debit balance of value-added tax payable. Short-term loans increased significantly due to the company’s new borrowings.Contract liabilities increased significantly, mainly due to the increase in advance payments from dealers. Other payables decreasedsignificantly, mainly due to the transfer of CAPSA disposal funds into investment income. The substantial increase in long-termloans was due to the company's new special loans this year.

During the reporting period, taxes and surcharges increased sharply, mainly due to the increase in income, which caused theincrease in value-added tax, consumption tax and surcharges. The general and administrative expenses increased significantly,mainly due to changes in organization and prepaid wages. Other income decreased significantly, mainly due to the decrease ingovernment financial subsidies obtained. Investment income increased significantly, mainly due to the income from the mixedreform of new energy technology companies and the sale of CAPSA equity. Gains from changes in fair value increasedsignificantly, mainly due to changes in fair value of transactional financial assets. Income tax expense decreased significantly,mainly due to the increase in deductible temporary differences. The net profit attributable to the owners increased significantly,mainly due to the company's sales growth, product structure optimization, substantial improvement in profitability of independentbusinesses, and steady increase in profitability of joint venture businesses. At the same time, non-recurring gains and lossesincreased by approximately 5.6 billion yuan in net profit attributable to shareholders of listed companies.During the reporting period, the net increase of cash and cash equivalents increased significantly, mainly due to the net cashinflow from operating activities and investment activities during the current period. The net cash flow from operating activitiesincreased significantly, mainly due to the increase in cash received from sales of goods and provision of labor services. The netcash flow from investment activities increased significantly, mainly due to the sale of transactional financial assets. The net cashflow from financing activities increased significantly, mainly due to the increase in borrowings.

II. The progress and influence of significant events and the analysis and explanation onresolving proposal

√Applicable □Not Applicable

(1) Non-public offering of shares

On April 27, 2020, the company held the 64th meeting of the seventh board of directors, at which 13 proposals including the"Proposal on the Company's Non-public Issuance of A Shares" were reviewed and approved, and the company plans to issuenon-public shares to specific targets. The total amount of raised funds does not exceed 6 billion yuan (including this figure). Fordetails, please refer to the relevant announcement disclosed by the company on the http://www.cninfo.com.cn on April 28, 2020.On May 22, 2020, this matter was approved by the 2019 Annual General Meeting of Shareholders (Announcement No.:

2020-44).

On June 9, 2020, the company received the application acceptance form for administrative license of China SecuritiesRegulatory Commission (Announcement No.: 2020-52).

On July 24, 2020, the company held the third meeting of the eighth session of the board of directors, and approved 5 proposalsincluding the "Proposal on Adjusting the Company's 2020 Non-public Issuance of A Shares-The Validity Period of Resolutions of theGeneral Meeting of Shareholders". For details, please refer to the relevant announcement disclosed by the company on thehttp://www.cninfo.com.cn website on July 25, 2020.

On August 10, 2020, the relevant adjustment proposal was approved by the third extraordinary general meeting of shareholdersin 2020 (Announcement No.: 2020-74).

On September 18, 2020, the company received the "Reply for the Approval of Non-public Issuance of Shares by ChongqingChangan Automobile Co., Ltd." issued by the China Securities Regulatory Commission (Announcement No.: 2020-84).

(2) Free transfer matters

On April 18, 2020, the company disclosed the "Indicative Announcement Concerning the Gratuitous Transfer of 0.71% Equityof the Company by the Actual Controller" (Announcement No.: 2020-18). The company’s actual controller, China South IndustriesGroup has signed a free transfer agreement with China Power Technology Investment Holdings Co., Ltd. (hereinafter referred to as“China Power Technology Investment Holdings”) to transfer 34,232,588 shares of Changan Automobile for free., which accounts for

0.71% of the company’s total issued shares.

On May 29, 2020, the company disclosed the "Announcement on Obtaining the Approval of the State-owned Assets Supervisionand Administration Commission of the State Council for the Gratuitous Transfer of the Company's Equity by the Actual Controller"(Announcement No.: 2020-45). On June 19, 2020, the company disclosed the "Announcement on the Completion of TransferRegistration for the Gratuitous Transfer of State-owned Equity of the Actual Controller" (Announcement No.: 2020-54), confirmingthat the transfer and registration procedures of the above-mentioned freely transferred shares was completed, and the transfer datewas June 18, 2020.

(3) Equity incentive matters

On July 13, 2020, the company held the second meeting of the eighth session of the board of directors and approved threeproposals related to the restricted stock incentive plan. For details, please refer to the "Announcement of Resolutions of the SecondMeeting of the Eighth Board of Directors" (Announcement number: 2020-63).

Implementation progress of share repurchase

□Applicable √Not Applicable

Progress in the implementation of the reduction of share repurchase by centralized bidding

□Applicable √Not Applicable

III. Commitments made within the reporting period by the controlling shareholders,shareholders, related party, acquirer and the company overdue and not fulfilled

□Applicable √Not Applicable

During the reporting period, the company's actual controllers, shareholders, related parties, purchasers and companies and othercommitment parties don’t have any overdue unfulfilled commitments.IV. Securities investment

(1)Equity-holdings in financial enterprises

√Applicable □Not Applicable

Securities varietySecurities codeSecurities short nameInitial investment cost(Yuan)Number of shares held at the beginning of the period(Share)Percentage of shares held at the beginning of the periodNumber of shares held at the end of the period(Share)Percentage of shares held at the end of the periodBook value at the end of the period (Yuan)Reporting period profit and loss (Yuan)Accounting accountSource of shares
Stock600369Southwest Securities50,000,00035,500,0000.63%33,630,0000.51%176,893,800.006,856,244.22Transactional financial assetsInitial investment
Stock300750CATL1,000,000,82122,999,5751.06%1,149,1590.05%240,404,062.801,960,539,622.40Transactional financial assetsInitial investment
Total1,050,000,82158,499,575--34,779,159--417,297,862.801,967,395,866.62----
DateMannerObjectContent discussed and material offered
2020.01.14On-Site SurveyInstitutionFor details, see the January 16, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: January 14, 2020
investor relations activities record sheet
2020.01.21On-Site SurveyInstitutionFor details, see the January 21, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: January 21, 2020 investor relations activities record sheet
2020.04.30"Panorama·Roadshow World" WebcastAll investorsFor details, see the May 6, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: April 30, 2020 investor relations activities record sheet
2020.05.07Telephone conferenceInstitutionFor details, see the May 9, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: May 7, 2020 investor relations activities record sheet
2020.05.08Telephone conferenceInstitutionFor details, see the May 9, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: May 8, 2020 investor relations activities record sheet
2020.05.12Telephone conferenceInstitutionFor details, see the May 14, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: May 12, 2020 investor relations activities record sheet(1)
2020.05.12On-Site SurveyInstitutionFor details, see the May 14, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: May 12, 2020 investor relations activities record sheet(2)
2020.06.24On-Site SurveyInstitutionFor details, see the June 28, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: June 24, 2020 investor relations activities record sheet
2020.07.14Telephone conferenceInstitutionFor details, see the July 17, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: July 14, 2020 investor relations activities record sheet
2020.07.15Telephone conferenceInstitutionFor details, see the July 17, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: July 15, 2020 investor relations activities record sheet
2020.07.16Telephone conferenceInstitutionFor details, see the July 17, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: July 16, 2020 investor relations activities record sheet
2020.07.17On-Site SurveyInstitutionFor details, see the July 21, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: July 17, 2020 investor relations activities record sheet
2020.08.31On-Site SurveyInstitutionFor details, see the September 2, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: August 31, 2020 investor relations activities record sheet
2020.09.01On-Site SurveyInstitutionFor details, see the September 3, 2020 Shenzhen stock exchange interactive (http://irm.cninfo.com.cn) on the Changan Automobile: September 1, 2020 investor relations activities record sheet

Chapter 4 Financial StatementsI. Financial Statements

1. Consolidated Balance Sheet

Prepared by: CHONGQING CHANGAN AUTOMOBILE CO., LTD.

In RMB Yuan

AccountSeptember 30, 2020December 31, 2019
Current assets:
Cash21,523,795,949.1310,066,171,353.48
Transactional financial assets417,297,862.802,419,476,200.00
Notes receivable30,413,714,401.9526,805,635,587.19
Accounts receivable2,168,748,567.22838,314,076.82
Prepayments704,484,935.11623,801,896.07
Other receivables252,819,974.763,731,755,992.46
Inventories4,854,582,355.323,375,441,488.37
Contract assets1,795,811,136.71-
Other current assets999,687,355.441,746,120,128.04
Total current assets63,130,942,538.4449,606,716,722.43
Non-current assets:
Long-term receivables12,285,663,719.7311,008,336,989.09
Other equity investment731,506,100.00734,506,100.00
Investment properties6,932,816.057,102,849.72
Fixed assets25,868,780,947.3826,939,490,554.19
Construction in progress1,983,254,088.691,729,803,028.43
Intangible assets5,005,050,384.405,209,619,313.49
Development expenditure656,321,457.16814,745,464.20
Goodwill42,586,584.419,804,394.00
Long-term deferred expenses11,178,367.2214,327,639.90
Deferred tax assets1,732,766,829.701,542,600,534.93
Total non-current assets48,324,041,294.7448,010,336,867.95
Total assets111,454,983,833.1897,617,053,590.38
Current liabilities:
Short-term loans380,000,000.00229,580,000.00
Notes payable17,247,043,895.1913,430,543,294.23
Accounts payable21,767,207,102.0518,905,725,271.50
Advances from customers-2,315,641,685.78
Contract liabilities5,289,446,772.53-
Payroll payable1,447,674,590.201,046,335,781.91
Taxes payable747,018,131.42889,092,442.80
Other payables2,847,502,506.484,809,918,141.45
Other current liabilities5,097,986,867.564,253,942,761.77
Total current liabilities54,823,879,865.4345,880,779,379.44
Non-current liabilities:
Long-term loans1,555,300,000.0055,300,000.00
Long-term payable733,843,848.69857,356,423.71
Long term payroll payable42,757,719.8145,932,000.00
Estimated liabilities3,333,071,776.863,352,580,839.28
Deferred earnings3,351,421,757.753,194,291,079.21
Deferred tax liabilities136,332,297.60296,742,890.29
Total non-current liabilities9,152,727,400.717,802,203,232.49
Total liabilities63,976,607,266.1453,682,982,611.93
Owners’ equity:
Share capital4,802,648,511.004,802,648,511.00
Capital reserves5,366,097,594.665,366,097,594.66
Other Comprehensive Income168,429,195.19139,994,580.19
Special reserves78,641,781.7047,076,242.71
Surplus reserves2,401,324,255.502,401,324,255.50
Retained earnings34,757,144,532.0331,271,171,559.60
Equity attributable to owners47,574,285,870.0844,028,312,743.66
Minority interests-95,909,303.04-94,241,765.21
Total equity47,478,376,567.0443,934,070,978.45
Total liabilities and owener’s equity111,454,983,833.1897,617,053,590.38

Legal person: Zhu Huarong Chief financial officer: Zhang Deyong The head of accounting department: Chen Jianfeng

2. Balance Sheet

In RMB Yuan

AccountSeptember 30, 2020December 31, 2019
Current assets:
Cash17,029,501,888.306,563,020,335.56
Transactional financial assets176,893,800.00184,245,000.00
Notes receivable29,375,242,977.4825,837,326,483.09
Accounts receivable5,778,121,669.495,094,270,365.72
Prepayments496,420,849.75403,105,316.24
Other receivables1,240,530,868.922,597,314,344.40
Inventories3,074,491,279.821,735,570,691.28
Contract assets1,172,197,092.60-
Other current assets389,992,598.91798,430,035.62
Total current assets58,733,393,025.2743,213,282,571.91
Non-current assets:
Long-term equity investments15,124,868,084.6116,052,319,271.82
Other equity investment721,309,400.00724,309,400.00
Fixed assets19,285,216,175.6820,301,231,002.41
Construction in progress1,679,999,223.821,545,211,000.22
Intangible assets3,656,821,788.414,030,438,649.57
Development expenditure558,477,357.68431,774,377.27
Long-term deferred expenses7,428,051.299,719,259.84
Deferred tax assets1,494,121,159.071,318,884,054.48
Total non-current assets42,528,241,240.5644,413,887,015.61
Total assets101,261,634,265.8387,627,169,587.52
Current liabilities:
Short-term loans310,000,000.0029,580,000.00
Notes payable14,490,288,462.7511,983,445,725.06
Accounts payable19,346,216,599.6315,601,432,751.74
Advances from customers-1,870,992,349.08
Contract liabilities4,871,687,965.73-
Payroll payable1,139,239,054.00641,340,149.30
Taxes payable575,189,732.39453,619,905.66
Other payables2,537,112,623.444,301,257,819.04
Other current liabilities4,130,092,838.963,400,065,879.02
Total current liabilities47,399,827,276.9038,281,734,578.90
Non-current liabilities:
Long-term loans1,555,300,000.0055,300,000.00
Long-term payable162,300,028.54285,768,478.89
Long term payroll payable19,956,878.0622,747,000.00
Estimated liabilities2,485,065,446.172,413,434,397.36
Deferred earnings2,141,455,899.062,135,615,106.85
Deferred tax liabilities80,853,445.8381,775,341.60
Total non-current liabilities6,444,931,697.664,994,640,324.70
Total liabilities53,844,758,974.5643,276,374,903.60
Owners' equity:
Share capital4,802,648,511.004,802,648,511.00
Capital reserves5,014,772,792.875,014,772,792.87
Other comprehensive income259,380,413.58259,380,413.58
Special reserves21,064,487.3019,917,658.63
Surplus reserves2,401,324,255.502,401,324,255.50
Retained earnings34,917,684,831.0231,852,751,052.34
Total owners' equity47,416,875,291.2744,350,794,683.92
Total liabilities and owners’ equity101,261,634,265.8387,627,169,587.52
AccountCurrent PeriodPrior Period
1.Total operating revenue23,059,924,854.4415,239,641,870.97
Less:Operating cost19,854,726,032.0212,377,295,658.38
Tax and surcharges870,223,433.60499,570,118.20
Operating expenses776,936,277.111,373,059,373.36
General and administrative expenses1,196,476,733.07715,873,415.81
Research and development expenses832,151,987.62506,613,694.43
Financial expenses-56,682,430.59-35,453,408.66
Add: Other income188,418,733.47141,492,994.54
Investment income524,094,923.69-414,068,660.88
Including: Investment income from associates and joint venture309,260,124.00-469,708,441.67
Gains from changes in fair value62,568,799.5687,070,018.18
Credit impairment loss6,359,894.64-4,361,637.66
Asset impairment loss-1,970,600.37-
Gain on disposal of assets230,996.025,165,289.52
2.Operating profit365,795,568.62-382,018,976.85
Add: Non-operating income8,485,196.785,135,954.79
Less: Non-operating expenses-209,540.5420,336,854.47
3.Total profit374,490,305.94-397,219,876.53
Less: Income tax expense-508,192,319.4725,352,762.93
4.Net profit882,682,625.41-422,572,639.46
Classification by going concern
Net profit from continuing operations882,682,625.41-422,572,639.46
Net profit from discontinued operations
Classification by ownership attribution
Net profit attributable to owners883,806,569.75-421,470,641.21
Minority interests-1,123,944.34-1,101,998.25
5.Other comprehensive income, net of tax21,667,675.6313,299,672.07
Net after-tax net of other comprehensive income attributable to the parent company owner21,667,675.6313,299,672.07
Other comprehensive income that will be reclassified into profit or loss21,667,675.6313,299,672.07
Foreign currency financial statement translation difference21,667,675.6313,299,672.07
6.Total comprehensive income904,350,301.04-409,272,967.39
Total comprehensive income attributable to owners905,474,245.38-408,170,969.14
Total comprehensive income attributable to minority interest-1,123,944.34-1,101,998.25
7.Earnings per share
Basic earnings per share0.18-0.08
Diluted earnings per shareNot applicableNot applicable
AccountCurrent PeriodPrior Period
1.Operating revenue22,405,653,698.1014,120,637,727.72
Less: Operating cost19,804,992,963.2012,031,564,713.41
Tax and surcharges564,573,659.98358,002,714.07
Operating expenses761,720,910.64968,592,956.55
General and administrative expenses978,360,073.16473,600,026.95
Research and development expenses753,736,455.57460,428,130.07
Financial expenses-82,499,176.26-32,976,211.68
Add: Other income48,537,577.7734,022,327.37
Investment income3,286,330,730.80-384,329,858.65
Including: Investment income from associates and joint venture393,278,347.97-431,385,259.48
Gains from changes in fair value22,532,100.00-15,265,000.00
Credit impairment loss1,695,735.18-2,514,873.36
Asset impairment loss--
Gain on disposal of assets-3,009,509.76
2.Operating profit2,983,864,955.56-503,652,496.53
Add: Non-operating income7,238,557.753,122,855.88
Less: Non-operating expenses-18,753,563.34
3.Total profit2,991,103,513.31-519,283,203.99
Less: Income tax expense-90,372,920.40-3,216,467.13
4.Net profit3,081,476,433.71-516,066,736.86
Net profit from continuing operations3,081,476,433.71-516,066,736.86
Net profit from discontinued operations
5.Other comprehensive income, net of tax
6.Total comprehensive income3,081,476,433.71-516,066,736.86
7.Earnings per share
Basic earnings per share0.64-0.11
Diluted earnings per shareNot applicableNot applicable
AccountCurrent PeriodPrior Period
1.Total operating revenue55,841,582,333.5445,115,421,967.81
Less: Operating cost49,589,341,729.6539,796,706,285.30
Tax and surcharges2,076,509,817.051,579,840,592.98
Operating expenses2,047,653,359.182,816,275,914.66
General and administrative expenses2,360,629,505.981,559,033,968.43
Research and development expenses2,296,706,411.042,226,773,353.31
Financial expenses-154,735,975.97-132,286,117.81
Add: Other income404,396,688.75762,226,068.65
Investment income3,524,898,587.68-522,405,370.82
Including: Investment income from associates and joint venture-219,022,032.89-578,045,151.61
Gains from changes in fair value1,816,243,496.56127,407,169.45
Credit impairment loss-16,940,224.37-13,891,371.32
Asset impairment loss-210,213,218.08-152,676,538.06
Gain on disposal of assets33,659,642.9914,557,748.80
2.Operating profit3,177,522,460.14-2,515,704,322.36
Add: Non-operating income39,664,057.2223,972,635.23
Less: Non-operating expenses51,142,105.5932,981,921.67
3.Total profit3,166,044,411.77-2,524,713,608.80
Less: Income tax expense-318,261,022.83141,920,459.01
4.Net profit3,484,305,434.60-2,666,634,067.81
Classification by going concern
Net profit from continuing operations3,484,305,434.60-2,666,634,067.81
Net profit from discontinued operations
Classification by ownership attribution
Net profit attributable to owners3,485,972,972.43-2,661,510,402.32
Minority interests-1,667,537.83-5,123,665.49
5.Other comprehensive income, net of tax28,434,615.0035,867,520.20
Net after-tax net of other comprehensive income28,434,615.0035,867,520.20
attributable to the parent company owner
Other comprehensive income that will be reclassified into profit or loss28,434,615.0035,867,520.20
Foreign currency financial statement translation difference28,434,615.0035,867,520.20
6.Total comprehensive income3,512,740,049.60-2,630,766,547.61
Total comprehensive income attributable to owners3,514,407,587.43-2,625,642,882.12
Total comprehensive income attributable to minority interest-1,667,537.83-5,123,665.49
7.Earnings per share
Basic earnings per share0.73-0.55
Diluted earnings per shareNot applicableNot applicable
AccountCurrent PeriodPrior Period
1.Operating revenue52,164,573,595.4740,925,746,049.94
Less: Operating cost47,716,851,866.2336,669,471,484.36
Tax and surcharges1,326,595,162.771,213,169,611.10
Operating expenses1,722,760,567.361,870,809,533.03
General and administrative expenses1,704,843,597.33781,474,535.63
Research and development expenses2,134,550,600.792,170,651,071.80
Financial expenses-180,469,941.05-121,729,573.14
Add: Other income106,422,387.91440,862,305.46
Investment income5,603,470,503.46-458,228,680.98
Including: Investment income from associates and joint venture-36,967,363.11-509,433,452.89
Gains from changes in fair value1,232,100.0036,565,000.00
Credit impairment loss-19,418,826.10-6,896,127.61
Asset impairment loss-162,746,163.89-141,818,001.51
Gain on disposal of assets-10,976,304.759,756,936.37
2.Operating profit3,257,425,438.67-1,777,859,181.11
Add: Non-operating income30,164,079.4517,355,197.17
Less: Non-operating expenses43,916,807.1727,472,289.72
3.Total profit3,243,672,710.95-1,787,976,273.66
Less: Income tax expense-176,159,000.3596,571,829.17
4.Net profit3,419,831,711.30-1,884,548,102.83
Net profit from continuing operations3,419,831,711.30-1,884,548,102.83
Net profit from discontinued operations
5.Other comprehensive income, net of tax
6.Total comprehensive income3,419,831,711.30-1,884,548,102.83
7.Earnings per share
Basic earnings per share0.71-0.39
Diluted earnings per shareNot applicableNot applicable
AccountCurrent PeriodPrior Period
1.Cash flows from operating activities:
Cash received from sale of goods or rendering of services59,930,321,923.0552,195,863,813.18
Refunds of taxes360,670,888.01370,518,656.33
Cash received relating to other operating activities2,075,715,232.734,051,700,128.82
Subtotal of cash inflows62,366,708,043.7956,618,082,598.33
Cash paid for goods and services43,414,997,218.3441,039,472,205.53
Cash paid to and on behalf of employees3,908,561,563.584,256,843,195.40
Cash paid for all types of taxes2,917,091,828.882,275,961,263.72
Cash paid relating to other operating activities5,106,617,552.685,287,982,030.32
Subtotal of cash outflows55,347,268,163.4852,860,258,694.97
Net cash flows from operating activities7,019,439,880.313,757,823,903.36
2.Cashflows from investing activities:
Cash received from return on investments1,763,103,867.38-
Cash received from investment income4,123,878,052.391,382,556,705.95
Net cash received from disposal of fixed assets, intangible assets and other long-term assets48,841,644.049,246,980.58
Cash received relating to other investing activities18,790,704.552,198,000.00
Subtotal of cash inflows5,954,614,268.361,394,001,686.53
Cash paid for acquisition of fixed assets, intangible assets and other long-term assets2,826,038,840.713,313,861,816.59
Cash paid for acquisition of investments150,604,996.00936,788,517.00
Cash paid relating to other investing activities104,231,229.20315,938,190.60
Subtotal of cash outflows3,080,875,065.914,566,588,524.19
Net cash flows from investing activities2,873,739,202.45-3,172,586,837.66
3.Cash flows from financing activities:
Cash received from borrowing2,011,525,472.3085,580,000.00
Cash received relating to other financing activities243,609,412.226,166,032.98
Subtotal of cash inflows2,255,134,884.5291,746,032.98
Cash repayments of borrowings361,105,472.3052,708,100.00
Cash paid for distribution of dividends or profits and interest expenses31,841,983.79119,340,285.40
Cash paid relating to other financing activities369,422,231.01333,635,591.15
Subtotal of cash outflows762,369,687.10505,683,976.55
Net cash flows from financing activities1,492,765,197.42-413,937,943.57
4.Effect of changes in exchange rate on cash-41,476,426.3230,891,589.91
5.Net increase in cash and cash equivalents11,344,467,853.86202,190,712.04
Add: Opening balance of cash and cash equivalents9,360,474,674.899,648,153,614.80
6.Closing balance of cash and cash equivalents20,704,942,528.759,850,344,326.84
AccountCurrent PeriodPrior Period
1.Cash flows from operating activities:
Cash received from sale of goods or rendering of services52,480,910,634.8147,436,005,517.08
Cash received relating to other operating activities723,986,897.622,387,245,384.10
Subtotal of cash inflows53,204,897,532.4349,823,250,901.18
Cash paid for goods and services39,732,970,912.4837,783,862,965.51
Cash paid to and on behalf of employees2,833,913,413.032,963,826,773.83
Cash paid for all types of taxes1,539,194,258.501,594,920,019.03
Cash paid relating to other operating activities3,406,567,463.744,938,851,025.43
Subtotal of cash outflows47,512,646,047.7547,281,460,783.80
Net cash flows from operating activities5,692,251,484.682,541,790,117.38
2.Cashflows from investing activities:
Cash received from return on investments1,942,989,489.98-
Cash received from investment income3,916,753,315.021,389,178,372.61
Net cash received from disposal of fixed assets, intangible assets and other long-term assets93,034.76-
Cash received relating to other investing activities16,388,900.00-
Subtotal of cash inflows5,876,224,739.761,389,178,372.61
Cash paid for acquisition of fixed assets, intangible assets and other long-term assets1,738,710,737.943,084,777,049.44
Cash paid for acquisition of investments1,127,218,581.00997,294,972.55
Cash paid relating to other investing activities-300,000,000.00
Subtotal of cash outflows2,865,929,318.944,382,072,021.99
Net cash flows from investing activities3,010,295,420.82-2,992,893,649.38
3.Cash flows from financing activities:
Cash received from borrowings1,839,580,000.0029,580,000.00
Subtotal of cash inflows1,839,580,000.0029,580,000.00
Cash paid for debt repayment59,160,000.00-
Cash paid for distribution of dividends or profits and interest expenses16,485,352.76105,545,010.80
Subtotal of cash outflows75,645,352.76105,545,010.80
Net cash flows from financing activities1,763,934,647.24-75,965,010.80
4.Effect of changes in exchange rate on cash--
5.Net increase in cash and cash equivalents10,466,481,552.74-527,068,542.80
Add: Opening balance of cash and cash equivalents6,563,020,335.567,310,973,018.99
6.Closing balance of cash and cash equivalents17,029,501,888.306,783,904,476.19

II. Notes on financial statement adjustments

1. Since 2020, the first implementation of the new revenue standards, the new lease standards to adjust thefirst implementation of the financial statements at the beginning of the year.

√Applicable □Not Applicable

Consolidated balance sheet

In RMB Yuan

AccountDecember 31, 2019January 01, 2020Adjustment
Current assets:
Cash10,066,171,353.4810,066,171,353.48
Transactional financial assets2,419,476,200.002,419,476,200.00
Notes receivable26,805,635,587.1926,805,635,587.19
Accounts receivable838,314,076.82838,314,076.82
Prepayments623,801,896.07623,801,896.07
Other receivables3,731,755,992.46269,534,090.37-3,462,221,902.09
Inventories3,375,441,488.373,375,441,488.37
Contract assets3,462,221,902.093,462,221,902.09
Other current assets1,746,120,128.041,746,120,128.04
Total current assets49,606,716,722.4349,606,716,722.43
Non-current assets:
Long-term receivables11,008,336,989.0911,008,336,989.09
Other equity investment734,506,100.00734,506,100.00
Investment properties7,102,849.727,102,849.72
Fixed assets26,939,490,554.1926,939,490,554.19
Construction in progress1,729,803,028.431,729,803,028.43
Intangible assets5,209,619,313.495,209,619,313.49
Devlopment expenditure814,745,464.20814,745,464.20
Goodwill9,804,394.009,804,394.00
Long-term deferred expenses14,327,639.9014,327,639.90
Deferred tax assets1,542,600,534.931,542,600,534.93
Total non-current assets48,010,336,867.9548,010,336,867.95
Total assets97,617,053,590.3897,617,053,590.38
Current liabilities:
Short-term loans229,580,000.00229,580,000.00
Notes payable13,430,543,294.2313,430,543,294.23
Accounts payable18,905,725,271.5018,905,725,271.50
Advances from customers2,315,641,685.78-2,315,641,685.78
Contract liabilities2,315,641,685.782,315,641,685.78
Payroll payable1,046,335,781.911,046,335,781.91
Taxes payable889,092,442.80889,092,442.80
Other payables4,809,918,141.454,809,918,141.45
Other current liabilities4,253,942,761.774,253,942,761.77
Total current liabilities45,880,779,379.4445,880,779,379.44
Non-current liabilities:
Long-term loans55,300,000.0055,300,000.00
Long-term payable857,356,423.71857,356,423.71
Long term payroll payable45,932,000.0045,932,000.00
Estimated liabilities3,352,580,839.283,352,580,839.28
Deferred earnings3,194,291,079.213,194,291,079.21
Deferred tax liabilities296,742,890.29296,742,890.29
Total non-current liabilities7,802,203,232.497,802,203,232.49
Total liabilities53,682,982,611.9353,682,982,611.93
Owners’ equity:
Share capital4,802,648,511.004,802,648,511.00
Capital reserves5,366,097,594.665,366,097,594.66
Other Comprehensive Income139,994,580.19139,994,580.19
Special reserves47,076,242.7147,076,242.71
Surplus reserves2,401,324,255.502,401,324,255.50
Retained earnings31,271,171,559.6031,271,171,559.60
Equity attributable to owners44,028,312,743.6644,028,312,743.66
Minority interests-94,241,765.21-94,241,765.21
Total equity43,934,070,978.4543,934,070,978.45
Total liabilities and owener’s equity97,617,053,590.3897,617,053,590.38

Balance sheet

In RMB Yuan

AccountDecember 31, 2019January 01, 2020Adjustment
Current assets:
Cash6,563,020,335.566,563,020,335.56
Transactional financial assets184,245,000.00184,245,000.00
Notes receivable25,837,326,483.0925,837,326,483.09
Accounts receivable5,094,270,365.725,094,270,365.72
Prepayments403,105,316.24403,105,316.24
Other receivables2,597,314,344.40941,161,145.80-1,656,153,198.60
Inventories1,735,570,691.281,735,570,691.28
Contract assets1,656,153,198.601,656,153,198.60
Other current assets798,430,035.62798,430,035.62
Total current assets43,213,282,571.9143,213,282,571.91
Non-current assets:
Long-term equity investments16,052,319,271.8216,052,319,271.82
Other equity investment724,309,400.00724,309,400.00
Fixed assets20,301,231,002.4120,301,231,002.41
Construction in progress1,545,211,000.221,545,211,000.22
Intangible assets4,030,438,649.574,030,438,649.57
Development expenditure431,774,377.27431,774,377.27
Long-term deferred expenses9,719,259.849,719,259.84
Deferred tax assets1,318,884,054.481,318,884,054.48
Total non-current assets44,413,887,015.6144,413,887,015.61
Total assets87,627,169,587.5287,627,169,587.52
Current liabilities:
Short-term loans29,580,000.0029,580,000.00
Notes payable11,983,445,725.0611,983,445,725.06
Accounts payable15,601,432,751.7415,601,432,751.74
Advances from customers1,870,992,349.08-1,870,992,349.08
Contract liabilities1,870,992,349.081,870,992,349.08
Payroll payable641,340,149.30641,340,149.30
Taxes payable453,619,905.66453,619,905.66
Other payables4,301,257,819.044,301,257,819.04
Other current liabilities3,400,065,879.023,400,065,879.02
Total current liabilities38,281,734,578.9038,281,734,578.90
Non-current liabilities:
Long-term loans55,300,000.0055,300,000.00
Long-term payable285,768,478.89285,768,478.89
Long term payroll payable22,747,000.0022,747,000.00
Estimated liabilities2,413,434,397.362,413,434,397.36
Deferred earnings2,135,615,106.852,135,615,106.85
Deferred tax liabilities81,775,341.6081,775,341.60
Total non-current liabilities4,994,640,324.704,994,640,324.70
Total liabilities43,276,374,903.6043,276,374,903.60
Owners' equity:
Share capital4,802,648,511.004,802,648,511.00
Capital reserves5,014,772,792.875,014,772,792.87
Other comprehensive income259,380,413.58259,380,413.58
Special reserves19,917,658.6319,917,658.63
Surplus reserves2,401,324,255.502,401,324,255.50
Retained earnings31,852,751,052.3431,852,751,052.34
Total owners' equity44,350,794,683.9244,350,794,683.92
Total liabilities and owners’ equity87,627,169,587.5287,627,169,587.52

  附件:公告原文
返回页顶