AI assistant
COSCO SHIPPING Development Co., Ltd. — Interim / Quarterly Report 2018
Oct 30, 2018
50782_rns_2018-10-30_ee07a8f3-3596-40e7-b3c0-25fc6ad433fe.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
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.
==> picture [108 x 72] intentionally omitted <==
中遠海運發展股份有限公司 COSCO SHIPPING Development Co., Ltd.*
(A joint stock limited company incorporated in the People’s Republic of China with limited liability)
(Stock Code: 02866)
2018 THIRD QUARTERLY REPORT
In accordance with the applicable rules of the Shanghai Stock Exchange of the People’s Republic of China (the “ PRC ”) (the “ Shanghai Stock Exchange ”) (being the stock exchange on which the A shares of COSCO SHIPPING Development Co., Ltd. (the “ Company ” or “ COSCO SHIPPING Development ”, together with its subsidiaries, the “ Group ”) are listed), the quarterly report (the “ Quarterly Report ”) of the Company for the third quarter of 2018 (the “ Reporting Period ”) will be published on the Shanghai Stock Exchange on 30 October 2018. The financial information set out in the Quarterly Report was prepared in accordance with the Generally Accepted Accounting Principles of the PRC.
This announcement is made pursuant to Rule 13.09 of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the “ Listing Rules ”) and the Inside Information Provisions (as defined in the Listing Rules) under Part XIVA of the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong).
1. IMPORTANT NOTICES
-
1.1 The board of directors, the supervisory committee, the directors, the supervisors and the senior management of the Company confirm the truthfulness, accuracy and completeness of this Quarterly Report and that there are no false information, misleading statements, or material omissions contained therein; and severally and jointly accept legal responsibility thereof.
-
1.2 All members of the board of directors of the Company attended the meeting of the board of directors for the review and approval of this Quarterly Report.
-
1.3 Sun Yueying, the person-in-charge of the Company, Lin Feng, the person-in-charge of accounting affairs, and Li Rong, the head of the accounting department (officer in charge of accounting) have confirmed the truthfulness, accuracy and completeness of the financial statements contained in this Quarterly Report.
-
1.4 The Quarterly Report of the Company has not been audited.
1
2. COMPANY PROFILE
2.1 Principal financial data
Unit: Yuan Currency: RMB
| Increase/ | |||
|---|---|---|---|
| decrease at the | |||
| end of the | |||
| Reporting Period | |||
| as compared | |||
| with the end | |||
| of the previous | |||
| 30 September 2018 | 31 December 2017 | year | |
| (%) | |||
| Total assets | 134,583,638,120.59 | 139,037,660,370.61 | -3.20 |
| Net assets attributable to equity holders of the listed company | 16,603,704,316.86 | 16,276,161,992.76 | 2.01 |
| From the | |||
| From the | beginning of the | ||
| beginning of the | previous year | Increase/ | |
| year to the | to the end of the | decrease as | |
| end of the | reporting period | compared with the | |
| Reporting Period | of previous year | corresponding | |
| (January to | (January to | period of | |
| September) | September) | last year | |
| (%) | |||
| Net cash flow from operating activities | 3,933,943,036,85 | 4,404,596,779.95 | -10.69 |
| From the | |||
| From the | beginning of the | ||
| beginning of the | previous year | Increase/ | |
| year to the | to the end of the | decrease as | |
| end of the | reporting period | compared with the | |
| Reporting Period | of previous year | corresponding | |
| (January to | (January to | period of | |
| September) | September) | last year | |
| (%) | |||
| Revenue | 13,115,638,618.45 | 11,894,720,024.63 | 10.26 |
| Net profit attributable to equity holders of the listed company | 805,545,449.26 | 1,139,474,627.84 | -29.31 |
| Net profit attributable to equity holders of the listed company, | |||
| excluding extraordinary gains or losses | 725,275,792.34 | 1,103,433,668.61 | -34.27 |
| Decreased by 3.31 | |||
| Weighted average return on net assets_(%)_ | 4.95 | 8.26 | percentage points |
| Basic earnings per share_(RMB per share)_ | 0.0689 | 0.0975 | -29.33 |
| Diluted earnings per share_(RMB per share)_ | 0.0689 | 0.0975 | -29.33 |
2
Items and amounts of extraordinary gains or losses
3 Applicable □ Not Applicable
Unit: Yuan Currency: RMB
| Item Gain/loss from disposal of non-current assets Government grants recognized in the income statement for the period (exclusive of those that are closely related to the normal operation of the Company and received in a certain amount or fixed quantity according to the requirements of state policy and state standards) Other non-operating income/expenses excluding the items above Impact of minority interests (after taxes) Impact of income tax Total |
Amount for the Reporting Period (July to September) -32,248,727.14 16,296,433.40 2,558,178.09 -1,732,081.17 -15,126,196.82 |
Amount from the beginning of the year to the end of the Reporting Period (January to September) -9,555,048.90 118,920,860.97 4,356,794.20 -1,960,962.57 -31,491,986.78 80,269,656.92 |
|---|---|---|
2.2 Total number of shareholders, shareholding of the top 10 shareholders and the top 10 tradable shareholders (or shareholders who are not subject to selling restrictions) as at the end of the Reporting Period
| Unit: Shares | ||||||
|---|---|---|---|---|---|---|
| Total number of shareholders (household) | 360,350 | |||||
| Shareholding of the top 10 shareholders | ||||||
| Number of | Number of | |||||
| shares held at | shares subject | Number of shares | ||||
| Name of shareholders | the end of the | to selling | pledged or frozen | Nature of | ||
| (Full name) | Reporting Period | Shareholding (%) | restrictions | Status | Number | shareholders |
| China Shipping Group Company | ||||||
| Limited | 4,410,624,386 | 37.75% | 0 | Nil | 0 | State-owned corporation |
| HKSCC NOMINEES LIMITED | 3,731,714,175 | 31.94% | 0 | Unknown | – | Foreign corporation |
| Guoxin Investment Co., Ltd. | 458,002,343 | 3.92% | 0 | Nil | 0 | State-owned corporation |
| State Development & Investment | ||||||
| Corporation | 388,674,125 | 3.33% | 0 | Nil | 0 | State-owned corporation |
| China Securities Finance | ||||||
| Corporation Limited | 210,853,717 | 1.80% | 0 | Nil | 0 | State-owned corporation |
| Central Huijin Asset | ||||||
| Management Ltd. | 65,454,300 | 0.56% | 0 | Nil | 0 | State-owned corporation |
| Aegon Industrial Fund – Bank | ||||||
| of Shanghai – China Shipping | ||||||
| (Group) Company | 33,399,288 | 0.29% | 0 | Nil | 0 | Other |
| Hong Kong Securities Clearing | ||||||
| Company Ltd. | 22,479,976 | 0.19% | 0 | Nil | 0 | Other |
| Guo Lei | 17,655,777 | 0.15% | 0 | Nil | 0 | Domestic natural person |
| Chen Gang | 11,933,200 | 0.10% | 0 | Nil | 0 | Domestic natural person |
3
| Shareholding of the top 10 | shareholders who are not subject to selling restrictions | shareholders who are not subject to selling restrictions | shareholders who are not subject to selling restrictions | shareholders who are not subject to selling restrictions |
|---|---|---|---|---|
| Number of shares | ||||
| not subject | Type and number | |||
| to selling | of shares held | |||
| Name of shareholders | restrictions held | Type | Number of shares | |
| China Shipping Group Company Limited | 4,410,624,386 | RMB ordinary shares | 4,410,624,386 | |
| HKSCC NOMINEES LIMITED | 3,731,714,175 | Overseas listed foreign shares | 3,731,714,175 | |
| Guoxin Investment Co., Ltd. | 458,002,343 | RMB ordinary shares | 458,002,343 | |
| State Development & Investment Group | ||||
| Co., Ltd. | 388,674,125 | RMB ordinary shares | 388,674,125 | |
| China Securities Finance Corporation Limited | 210,853,717 | RMB ordinary shares | 210,853,717 | |
| Central Huijin Asset Management Ltd. | 65,454,300 | RMB ordinary shares | 65,454,300 | |
| Aegon Industrial Fund – Bank of Shanghai – | ||||
| China Shipping (Group) Company | 33,399,288 | RMB ordinary shares | 33,399,288 | |
| Hong Kong Securities Clearing Company Ltd. | 22,479,976 | RMB ordinary shares | 22,479,976 | |
| Guo Lei | 17,655,777 | RMB ordinary shares | 17,655,777 | |
| Chen Gang | 11,933,200 | RMB ordinary shares | 11,933,200 | |
| Explanation of the connected relationship or | (1) | The shares held by China Shipping Group Company Limited were |
||
| acting in concert relationship among the | not, among other things, pledged, frozen or under custody during the | |||
| above shareholders | Reporting Period. |
-
(2) HKSCC NOMINEES LIMITED is a private company, the principal business of which is holding shares for other companies or individuals.
-
(3) At the end of the Reporting Period, China Shipping Group Company Limited held 4,410,624,386 A shares in COSCO SHIPPING Development directly, representing 37.75% of its entire share capital; 47,570,789 A shares in COSCO SHIPPING Development through collective scheme, representing 0.41% of its entire share capital; thus held an aggregate of 4,458,195,175 A shares in COSCO SHIPPING Development, representing 38.16% of its entire share capital.
-
(4) At the end of the Reporting Period, China Shipping Group Company Limited held 100,944,000 H shares in COSCO SHIPPING Development, representing approximately 0.86% of the entire share capital.
-
(5) The Company was not notified of any connected relationship or acting-in-concert relationship among the above shareholders.
-
2.3 Total number of holders of preference shares, shareholding of the top 10 holders of preference shares and top 10 holders of preference shares who are not subject to selling restrictions as at the end of the Reporting Period
□Applicable 3 Not Applicable
4
3. SIGNIFICANT EVENTS
- 3.1 Particulars of material changes in major accounting items and financial indicators of the Company and reasons
3Applicable □ Not Applicable
-
The decrease in cash and bank balances by 48.26% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the disposal of the subsidiary finance company during the Reporting Period;
-
The decrease in trading financial assets held for trading by 100% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the disposal of the subsidiary finance company during the Reporting Period;
-
The increase in bills and accounts receivable by 113.87% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the increase in accounts receivable of the container manufacturing business and vessel leasing business during the Reporting Period;
-
The decrease in funds paid in advance by 89.67% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the decrease in funds paid in advance for steel used in container manufacturing during the Reporting Period;
-
The increase in non-current assets due within one year by 35.46% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the continuous expansion of the finance lease business during the Reporting Period;
-
The decrease in loans and advances granted by 100% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the disposal of the subsidiary finance company during the Reporting Period;
-
The decrease in available-for-sale financial assets by 100% during the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the adoption of new accounting standards for financial instruments during the Reporting Period;
-
The increase in other non-current financial assets at the end of the Reporting Period was mainly due to the adoption of new accounting standards for financial instruments during the Reporting Period;
-
The increase in deferred income tax assets by 49.49% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the recognition of deferred income tax of the impairment provision for assets during the Reporting Period;
-
The decrease in other non-current assets by 100% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to a change in use of investment fund at the beginning of the Reporting Period from external investments to investment in long-term equity;
5
-
The decrease in deposit taking and deposit in inter-bank market by 100% during the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the disposal of the subsidiary finance company during the Reporting Period;
-
The increase in bills and accounts payable by 39.37% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to increase in acceptance of bank bills during the Reporting Period;
-
The increase in funds received in advance by 104.92% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the increase in funds received in advance for the projects during the Reporting Period;
-
The increase in contract liabilities at the end of the Reporting Period was mainly due to the adoption of new accounting standards for revenue during the Reporting Period;
-
The increase in staff remuneration payable by 33.01% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the increase in headcounts of the Company which led to the increase in wages payable during the Reporting Period;
-
The decrease in reinsurance accounts payables by 33.83% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the decrease in payables of insurance brokerage business during the Reporting Period;
-
The increase in non-current liabilities due within one year by 32.35% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the reclassification of long-term borrowing due next year to non-current liabilities due within one year;
-
The increase in long term payables by 53.81% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the continuous expansion of the finance lease business during the Reporting Period;
-
The decrease in capital reserve by 333.39% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the decrease in other interests in associates during the Reporting Period;
-
The decrease in special reserve by 61.52% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the special reserve used during the Reporting Period;
-
The decrease in general risk provision by 100% at the end of the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the disposal of the subsidiary finance company during the Reporting Period;
-
The decrease in minority interests by 100% during the Reporting Period as compared with the beginning of the Reporting Period was mainly due to the disposal of the subsidiary finance company during the Reporting Period;
-
The increase in interest expenses by 63.91% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in interest expenses from deposits taken by the finance company during the Reporting Period;
6
-
The increase in selling expenses by 309.16% during the Reporting Period as compared with the corresponding period of last year was mainly due to expansion of the container manufacturing business which led to the increase in warehousing expenses during the Reporting Period;
-
The decrease in asset impairments loss by 100% during the Reporting Period as compared with the corresponding period of last year was mainly due to the adoption of the new accounting standards for financial instruments during the Reporting Period;
-
The increase in credit impairment loss during the Reporting Period was mainly due to the adoption of the new accounting standards for financial instruments during the Reporting Period;
-
The increase in other gains by 298.25% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in government grants that are related to the normal operation of the Company during the Reporting Period;
-
The decrease in gains from changes in fair value by 205,227.49% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in losses from changes in fair value of financial assets held during the Reporting Period in the adoption of new accounting standards for financial instruments;
-
The increase in gain from disposal of assets by 419.07% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in gain from disposal of containers during the Reporting Period;
-
The increase in other comprehensive income that may be reclassified to profit or loss under the equity method by 209.99% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in other comprehensive income of associates during the Reporting Period;
-
The increase in gains or losses from changes in fair value of available-for-sale financial assets by 100% during the Reporting Period as compared with the corresponding period of last year was mainly due to the adoption of new accounting standards for financial instruments during the Reporting Period;
-
The increase in reserve for cash flow hedging by 580.09% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in fair value of hedging instruments during the Reporting Period;
-
The decrease in exchange differences from translation of financial statements by 222.26% during the Reporting Period as compared with the corresponding period of last year was mainly due to changes in exchange rates during the Reporting Period which led to an increase in differences in foreign currency translation as compared with the corresponding period of last year;
-
The increase in net increase of deposits from clients and placements from industry peers of financial institutions by 326.08% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in deposit taking and deposit in inter-bank market during the Reporting Period;
7
-
The decrease in net cash received from reinsurance business by 100% during the Reporting Period as compared with the corresponding period of last year was mainly due to the decrease in reinsurance business during the Reporting Period;
-
The increase in cash received from interest, handling charges and commissions by 30.66% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in interest income, handling charges and commissions of the finance company during the Reporting Period;
-
The decrease in tax rebates by 43.21% during the Reporting Period as compared with the corresponding period of last year was mainly due to the decrease of tax rebates received during the Reporting Period;
-
The increase in net increase in loans and advances to customers by 151.96% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in loans advanced by the finance company during the Reporting Period;
-
The increase in net increase in placements with central bank and other financial institutions by 100% during the Reporting Period as compared with the corresponding period of last year was mainly due to the net increase in placements with central banks and other financial institutions by the finance company which remain unchanged during the Reporting Period;
-
The increase in cash payment for interest, handling charges and commissions by 34.26% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in interest expense, handling charges and commissions during the Reporting Period as compared with the corresponding period of last year;
-
The increase in taxes paid by 36.08% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in payment of relevant taxes during the Reporting Period;
-
The decrease in net cash received from disposal of fixed assets, intangible assets and other long-term assets by 86.46% during the Reporting Period as compared with the corresponding period of last year was mainly due to the decrease in cash received from disposal of assets during the Reporting Period as compared with the corresponding period of last year;
-
The decrease in net cash received from disposal of subsidiaries and other operating entities by 100% during the Reporting Period as compared with the corresponding period of last year was mainly due to no cash has been received for the disposal of subsidiaries during the Reporting Period;
8
-
The decrease in other cash received relating to investment activities by 100% during the Reporting Period as compared with the corresponding period of last year was mainly due to the fact that no other cash related to investment activities has been received during the Reporting Period;
-
The increase in cash paid for purchase of fixed assets, intangible assets and other long-term assets by 33.56% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in cash paid for purchase of assets during the Reporting Period as compared with the corresponding period of last year;
-
The increase in other cash paid related to investment activities by 10,164.63% during the Reporting Period as compared with the corresponding period of last year was mainly due to the decrease in cash as a result of the disposal of the subsidiary finance company during the Reporting Period;
-
The increase in sub-total of cash outflow from investment activities by 63.68% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in cash paid for the purchase of fixed assets, intangible assets and other long-term assets as well as other cash paid related to investment activities during the Reporting Period as compared with the corresponding period of last year;
-
The decrease in net cash flow from investment activities by 297.48% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in cash paid for the purchase of fixed assets, intangible assets and other long-term assets as well as other cash paid related to investment activities during the Reporting Period as compared with the corresponding period of last year;
-
The decrease in proceeds received from investments by 100% during the Reporting Period as compared with the corresponding period of last year was mainly due to the capital increase of minority shareholders of the finance company during the corresponding period of last year;
-
The increase in cash received from issue of bonds during the Reporting Period was mainly due to the completion of the issuance of asset-backed securities during the Reporting Period;
-
The increase in other cash paid relating to financing activities by 82.83% during the Reporting Period as compared with the corresponding period of last year was mainly due to the increase in restricted funds pledged to secure the collateral loans during the Reporting Period as compared with the corresponding period of last year;
-
The increase in net cash flow from financing activities by 107.03% during the Reporting Period as compared with the corresponding period of last year was mainly due to the completion of the issuance of asset-backed securities and the decrease in cash paid for repayment of debts during the Reporting Period;
-
The increase in effect on cash and cash equivalents due to changes in currency exchange rates by 231.70% during the Reporting Period as compared with the corresponding period of last year was mainly due to changes in foreign currency exchange rates during the Reporting Period;
-
The increase in balance of cash and cash equivalents at the beginning of the period by 49.37% during the Reporting Period as compared with the corresponding period of last year was mainly due to the abundant funds at the beginning of the Reporting Period.
9
3.2 Analysis of the development of material events and their impacts and solutions
- 3 Applicable □ Not Applicable
The proposed non-public issuance of A shares by COSCO SHIPPING Development has been proceeding in an orderly manner. On 12 July 2017, the Company submitted to the China Securities Regulatory Commission the application materials regarding the Company’s proposed non-public issuance of A shares. On 19 July 2017, the Company received the acceptance notice. On 12 September 2017, the Company received the notice regarding the first feedback issued by the China Securities Regulatory Commission. On 31 October 2017, the Company submitted the reply materials on the first feedback to the China Securities Regulatory Commission. At the end of September 2018, the Company received the “Notice regarding China Securities Regulatory Commission’s Second Feedback on the Review of Administrative Permission Items” from the China Securities Regulatory Commission.
3.3 Undertakings that have not yet been duly fulfilled during the Reporting Period
□ Applicable 3 Not Applicable
-
3.4 Profit warning and explanation of expected accumulated net loss from the beginning of the year to the end of the next reporting period or material changes over the corresponding period of the previous year
-
Applicable 3 Not Applicable
10
4 APPENDIX
4.1 Financial Statements
Consolidated Balance Sheet
30 September 2018
Prepared by: COSCO SHIPPING Development Co., Ltd.
| Unit: Yuan Currency: RMB Audit type: Unaudited | Unit: Yuan Currency: RMB Audit type: Unaudited | |
|---|---|---|
| Item | 30 September 2018 | 31 December 2017 |
| Current assets: | ||
| Cash and bank balances | 12,905,644,452.40 | 24,941,812,545.71 |
| Deposit reservation for balance | ||
| Placements with banks and other financial institutions | ||
| Trading financial assets | 547,427,550.20 | |
| Derivative financial assets | ||
| Bills and accounts receivable | 2,940,859,461.08 | 1,375,071,701.55 |
| Including: Bills receivable | 450,000.00 | |
| Accounts receivable | 2,940,409,461.08 | 1,375,071,701.55 |
| Funds paid in advance | 66,547,143.43 | 643,932,615.84 |
| Premiums receivable | ||
| Reinsurance accounts receivable | 14,993,756.16 | 13,904,037.92 |
| Deposits receivable from reinsurance contracts | ||
| Other receivables | 134,490,554.88 | 137,386,333.33 |
| Including: Interests receivable | 18,312,152.26 | 32,837,869.87 |
| Dividends receivable | ||
| Purchases of resold financial assets | ||
| Inventories | 1,192,044,496.78 | 1,155,667,694.71 |
| Contract assets | ||
| Assets held for sale | ||
| Non-current assets due within one year | 9,933,642,060.58 | 7,333,145,223.43 |
| Other current assets | 129,068,466.24 | 131,020,536.57 |
| Total current assets | 27,317,290,391.55 | 36,279,368,239.26 |
11
30 September 2018 31 December 2017
Item
Non-current assets:
| Non-current assets: | ||
|---|---|---|
| Loans and advances granted | 3,917,917,077.31 | |
| Available-for-sale financial assets | 4,013,699,113.94 | |
| Debt investments | ||
| Other debt investments | ||
| Long-term receivables | 23,343,148,444.91 | 20,087,975,972.67 |
| Long-term equity investment | 23,523,345,662.42 | 20,454,747,062.11 |
| Other equity instrument investments | ||
| Other non-current financial assets | 3,031,202,504.80 | |
| Investment property | 104,883,352.97 | 100,012,187.43 |
| Fixed assets | 56,906,318,566.72 | 53,783,296,365.78 |
| Construction in progress | 29,463,639.60 | 27,032,575.12 |
| Biological assets for production | ||
| Fuel assets | ||
| Intangible assets | 134,335,537.28 | 136,609,575.79 |
| Development expenditure | ||
| Goodwill | ||
| Long-term deferred expenses | 24,503,779.75 | 33,855,285.03 |
| Deferred income tax assets | 169,146,240.59 | 113,146,916.17 |
| Other non-current assets | 90,000,000.00 | |
| Total non-current assets | 107,266,347,729.04 | 102,758,292,131.35 |
| Total assets | 134,583,638,120.59 | 139,037,660,370.61 |
| Current liabilities: | ||
| Short-term borrowings | 18,199,196,660.48 | 14,990,260,000.00 |
| Borrowings from central bank | ||
| Deposit taking and deposit in inter-bank market | 14,772,764,370.39 | |
| Placements funds | ||
| Trading financial liabilities | ||
| Derivative financial liabilities | ||
| Bills and accounts payable | 4,381,874,297.04 | 3,144,128,038.32 |
| Funds received in advance | 280,235,352.13 | 136,753,380.12 |
| Contract liabilities | 19,751,296.32 | |
| Funds from disposal of repurchased financial assets | ||
| Handling charges and commissions payable | ||
| Staff remuneration payable | 233,143,113.87 | 175,278,182.65 |
| Taxes payable | 248,537,093.92 | 302,935,186.96 |
| Other payables | 811,206,421.19 | 769,401,299.23 |
| Including: Interests payable | 396,914,576.44 | 290,193,821.76 |
| Dividends payable | ||
| Reinsurance accounts payable | 37,392,507.58 | 56,508,885.73 |
| Deposits for insurance contracts | ||
| Customer deposits for trading in securities | ||
| Customer deposits for securities underwriting | ||
| Liabilities classified as held-for-sale | ||
| Non-current liabilities due within one year | 24,232,631,414.29 | 18,309,902,607.06 |
| Other current liabilities | 1,393,503.38 | |
| Total current liabilities | 48,445,361,660.20 | 52,657,931,950.46 |
12
30 September 2018 31 December 2017
Item
Non-current liabilities:
Long term borrowings 62,620,565,745.16 63,849,439,342.80 Bonds payable 2,682,141,057.59 2,803,324,643.89 Including: Preferred shares Perpetual bonds Long term payables 3,871,049,668.40 2,516,725,426.09 Long-term staff remuneration payable Projected liabilities Deferred income 13,422,435.90 14,585,371.89 Deferred income tax liabilities 347,393,236.48 321,866,954.32 Other non-current liabilities Total non-current liabilities 69,534,572,143.53 69,505,941,738.99 Total liabilities 117,979,933,803.73 122,163,873,689.45 Owners’ equity (or shareholders’ equity) Paid-up capital (or share capital) 11,683,125,000.00 11,683,125,000.00 Other equity instruments 1,000,000,000.00 1,000,000,000.00 Including: Preferred shares Perpetual bonds 1,000,000,000.00 1,000,000,000.00 Capital reserve -20,013,466.18 8,575,249.41 Less: Treasury shares Other comprehensive income -2,609,508,214.03 -2,484,778,614.44 Special reserve 735,940.44 1,912,757.75 Surplus reserve 1,362,073,031.79 1,362,073,031.79 General risk provision 142,932,153.50 Retained earnings 5,187,292,024.84 4,562,322,414.75 Total equity attributable to the owner of the parent company 16,603,704,316.86 16,276,161,992.76 Minority interests 597,624,688.40 Total owners’ equity (or shareholders’ equity) 16,603,704,316.86 16,873,786,681.16 Total liabilities and owners’ equity (or shareholders’ equity) 134,583,638,120.59 139,037,660,370.61
Legal Person-in-charge of representative: accounting affairs: Sun Yueying Lin Feng
Head of the accounting department: Li Rong
13
Balance Sheet of the Parent Company
30 September 2018
Prepared by: COSCO SHIPPING Development Co., Ltd.
Unit: Yuan Currency: RMB Audit type: Unaudited
Item 30 September 2018 31 December 2017 Current assets: Cash and bank balances 2,852,875,385.79 3,516,505,994.86 Trading financial assets Derivative financial assets Bills and accounts receivable 446,995,365.68 156,769,505.52 Including: Bills receivable Accounts receivable 446,995,365.68 156,769,505.52 Funds paid in advance 3,980,708.85 56,886,421.27 Other receivables 820,497,141.54 663,144,824.66 Including: Interests receivable 16,385,763.37 Dividends receivable 600,000,268.29 Inventories 338,713,721.91 256,845,337.90 Contract assets Assets held for sale Non-current assets due within one year Other current assets 3,420,000,000.00 3,700,000,000.00 Total current assets 7,883,062,323.77 8,350,152,084.21
14
30 September 2018 31 December 2017
Item
Non-current assets:
| Non-current assets: | ||
|---|---|---|
| Available-for-sale financial assets | 2,400,167,841.87 | |
| Debt investments | ||
| Other debt investments | ||
| Long-term receivables | ||
| Long-term equity investment | 35,883,381,712.05 | 35,490,702,901.02 |
| Other equity instrument investments | ||
| Other non-current financial assets | 1,896,735,854.97 | |
| Investment property | ||
| Fixed assets | 12,793,807,243.12 | 13,406,920,214.89 |
| Construction in progress | 1,477,364.15 | 1,121,467.92 |
| Biological assets for production | ||
| Fuel assets | ||
| Intangible assets | 500,788.68 | 628,820.00 |
| Development expenditure | ||
| Goodwill | ||
| Long-term deferred expenses | 9,430,434.09 | 17,733,025.86 |
| Deferred income tax assets | ||
| Other non-current assets | 2,363,760,000.00 | 2,350,260,000.00 |
| Total non-current assets | 52,949,093,397.06 | 53,667,534,271.56 |
| Total assets | 60,832,155,720.83 | 62,017,686,355.77 |
| Current liabilities: | ||
| Short term borrowings | 8,900,000,000.00 | 9,560,000,000.00 |
| Trading financial liabilities | ||
| Derivative financial liabilities | ||
| Bills and accounts payable | 477,720,546.49 | 281,325,032.19 |
| Funds received in advance | 1,558,053.50 | 1,556,265.65 |
| Contract liabilities | ||
| Staff remuneration payable | 56,649,859.93 | 64,883,144.86 |
| Taxes payable | 13,872,449.37 | 23,767,916.05 |
| Other payables | 5,477,076,025.44 | 5,795,696,809.46 |
| Including: Interests payable | 30,526,958.78 | |
| Dividends payable | ||
| Liabilities held for sale | ||
| Non-current liabilities due within one year | 3,522,000,000.00 | 2,718,500,000.00 |
| Other current liabilities | ||
| Total current liabilities | 18,448,876,934.75 | 18,445,729,168.21 |
15
30 September 2018 31 December 2017
Item
Non-current liabilities:
Long term borrowings Bonds payable Including: Preferred shares Perpetual bonds Long term payables Long-term staff remuneration payable Projected liabilities Deferred income Deferred income tax liabilities Other non-current liabilities Total non-current liabilities Total liabilities Owners’ equity (or shareholders’ equity)
Paid-up capital (or share capital) Other equity instruments Including: Preferred shares Perpetual bonds Capital reserve Less: Treasury shares Other comprehensive income Special reserve Surplus reserve Retained earnings Total owners’ equity (or shareholders’ equity) Total liabilities and owners’ equity (or shareholders’ equity)
Legal Person-in-charge of representative: accounting affairs: Sun Yueying Lin Feng
14,366,500,000.00 14,559,100,000.00
14,366,500,000.00 14,559,100,000.00 32,815,376,934.73 33,004,829,168.21
11,683,125,000.00 11,683,125,000.00 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 16,352,436,411.22 16,352,436,411.22 -57,317,056.94 -57,317,056.94 1,355,762,889.20 1,355,762,889.20 -2,317,228,457.38 -1,321,150,055.92 28,016,778,786.10 29,012,857,187.56 60,832,155,720.83 62,017,686,355.77 Head of the accounting department: Li Rong
16
Consolidated Income Statement January to September 2018
Prepared by: COSCO SHIPPING Development Co., Ltd.
Unit: Yuan Currency: RMB Audit type: Unaudited
| Amount for the | ||||
|---|---|---|---|---|
| Amount for the | period from the | |||
| period from the | beginning of the | |||
| Amount for | beginning of the year | previous year to the end | ||
| Amount for the | the same period | to the end of the | of the reporting period | |
| Reporting Period | last year | Reporting Period | of the previous year | |
| Item | (July to September) | (July to September) | (January to September) | (January to September) |
| I. Total operating revenue | 4,892,245,876.65 | 4,287,659,112.90 | 13,456,675,305.67 | 12,183,117,261.02 |
| Including: Revenue from operations | 4,875,415,726.16 | 4,178,554,693.33 | 13,115,638,618.45 | 11,894,720,024.63 |
| Interest income | 93,675,345.35 | 305,439,280.83 | 250,895,092.23 | |
| Premiums earned | ||||
| Handling charges and commission income | 16,830,150.49 | 15,429,074.22 | 35,597,406.39 | 37,502,144.16 |
| II. Total cost of sales | 4,924,471,665.74 | 4,501,830,662.29 | 13,701,917,913.28 | 12,405,826,611.88 |
| Including: Operating cost | 3,850,451,589.78 | 3,325,279,746.83 | 10,396,377,923.18 | 9,444,016,722.75 |
| Interest expenses | 2,132,791.35 | 26,698,485.24 | 112,623,886.60 | 68,711,484.24 |
| Handling charges and commission expenses | 164,452.81 | 489,264.13 | 491,012.00 | |
| Surrender payment | ||||
| Net expenditure for compensation payments | ||||
| Net provision for insurance deposits | ||||
| Policyholder dividend expenses | ||||
| Reinsurance costs | ||||
| Taxes and surcharges | 13,474,155.88 | 14,279,773.55 | 31,630,811.90 | 43,261,312.30 |
| Selling expenses | 4,591,751.32 | 2,262,934.83 | 33,797,499.32 | 8,260,157.32 |
| Administrative expenses | 162,302,727.95 | 320,942,906.18 | 578,202,764.11 | 622,416,700.57 |
| Research expenses | 95,017.57 | 647,518.92 | ||
| Finance costs | 802,128,263.12 | 774,238,180.27 | 2,276,644,853.72 | 2,161,024,792.09 |
| Including: Interest expenses | 909,678,365.07 | 799,416,688.96 | 2,372,220,019.24 | 2,082,727,586.79 |
| Interest income | 22,793,967.11 | 56,416,164.93 | 73,775,507.26 | 107,834,554.46 |
| Asset impairments loss | 37,964,182.58 | 57,644,430.61 | ||
| Credit impairment loss | 89,295,368.77 | 271,503,391.40 | ||
| Add: Other gains | 16,296,433.40 | 18,219,262.54 | 118,920,860.97 | 29,860,960.54 |
| Investment income (loss is represented by “-”) | 545,736,145.56 | 358,335,551.76 | 1,851,999,304.30 | 1,646,414,562.62 |
| Including: Gains from investment in | ||||
| associates and joint ventures | 566,863,323.02 | 291,342,931.04 | 1,796,368,977.76 | 1,459,886,743.45 |
| Gain from net exposure to hedging | ||||
| (loss is represented by “-”) | ||||
| Gains from changes in fair value | ||||
| (loss is represented by “-”) | -67,995,456.71 | -162,073.84 | -609,103,593.86 | 296,939.03 |
| Gains from disposal of assets | ||||
| (loss is represented by “-”) | 37,290,743.87 | 5,927,423.40 | 59,984,422.11 | 11,556,042.48 |
| Gains from foreign currency exchange | ||||
| (loss is represented by “-”) |
17
| Amount for the | |||||
|---|---|---|---|---|---|
| Amount for the | period from the | ||||
| period from the | beginning of the | ||||
| Amount for | beginning of the year | previous year to the end | |||
| Amount for the | the same period | to the end of the | of the reporting period | ||
| Reporting Period | last year | Reporting Period | of the previous year | ||
| Item | (July to September) | (July to September) | (January to September) | (January to September) | |
| III. Profit from operations (loss is represented by “-”) | 499,102,077.03 | 168,148,614.47 | 1,176,558,385.91 | 1,465,419,153.81 | |
| Add: Non-operating income | 2,562,270.70 | 916,413.98 | 4,377,781.51 | 4,080,190.31 | |
| Less: Non-operating expenses | 4,092.61 | 223,820.56 | 20,987.31 | 840,554.96 | |
| IV. Total profit (total loss is represented by “-”) | 501,660,255.12 | 168,841,207.89 | 1,180,915,180.11 | 1,468,658,789.16 | |
| Less: Income tax expenses | 23,112,287.03 | 65,602,926.42 | 323,351,948.77 | 277,908,055.50 | |
| V. Net | profit (net loss is represented by “-”) | 478,547,968.09 | 103,238,281.47 | 857,563,231.34 | 1,190,750,733.66 |
| (I) | Classified by continuity of operation | 478,547,968.09 | 103,238,281.47 | 857,563,231.34 | 1,190,750,733.66 |
| 1. Net profit from continuing operations (net loss | |||||
| expressed with “-”) | 478,547,968.09 | 49,290,270.97 | 710,596,157.75 | 1,046,580,705.57 | |
| 2. Net profit from discontinued operations (net loss | |||||
| expressed with “-”) | 53,948,010.50 | 146,967,073.59 | 144,170,028.09 | ||
| (II) | Classified by ownership of equity | ||||
| 1. Net profit attributable to owners of the parent | |||||
| company | 478,547,968.09 | 84,785,188.74 | 805,545,449.26 | 1,139,474,627.84 | |
| 2. Minority interests | 18,453,092.73 | 52,017,782.08 | 51,276,105.82 | ||
| VI. Net | other comprehensive income after taxes | -163,751,650.94 | 67,376,923.46 | -275,920,273.26 | -136,264,029.97 |
| Net | other comprehensive income attributable to owners of the | ||||
| parent company after taxes | -163,751,650.94 | 67,661,816.85 | -275,920,273.26 | -139,626,371.46 | |
| (I) | Items that may not be reclassified to profit or loss | ||||
| 1. Changes from the re-measurement of defined benefit | |||||
| plans | |||||
| 2. Other comprehensive income that may not be | |||||
| reclassified to profit or loss under the equity method | |||||
| 3. Changes in fair value of investments in other equity | |||||
| instruments | |||||
| 4. Changes in fair value of enterprise’s own credit risk | |||||
| (II) | Items that may be reclassified to profit or loss | -163,751,650.94 | 67,661,816.85 | -275,920,273.26 | -139,626,371.46 |
| 1. Other comprehensive income that may be | |||||
| reclassified to profit or loss under the equity method | 144,551,912.20 | -13,360,954.09 | 151,099,423.74 | -137,371,315.08 | |
| 2. Gains or losses from changes in fair value of | |||||
| available-for-sale financial assets | 10,985,605.13 | -357,836,672.98 | |||
| 3. Changes in fair value of other debt investments | |||||
| 4. Financial assets reclassified into other | |||||
| comprehensive income | |||||
| 5. Credit impairment provision for other debt | |||||
| investments | |||||
| 6. Reserve for cash flow hedging | 805,255.66 | -440,794.55 | 10,332,703.96 | -2,152,227.62 | |
| 7. Exchange differences from translation of financial | |||||
| statements | -309,108,818.80 | 70,477,960.36 | -437,352,400.96 | 357,733,844.22 |
18
| Amount for the | |||||
|---|---|---|---|---|---|
| Amount for the | period from the | ||||
| period from the | beginning of the | ||||
| Amount for | beginning of the year | previous year to the end | |||
| Amount for the | the same period | to the end of the | of the reporting period | ||
| Reporting Period | last year | Reporting Period | of the previous year | ||
| Item | (July to September) | (July to September) | (January to September) | (January to September) | |
| Net | other comprehensive income attributable to minority | ||||
| interests after taxes | -284,893.39 | 3,362,341.49 | |||
| VII. Total comprehensive income | 314,796,317.15 | 170,615,204.93 | 581,642,958.08 | 1,054,486,703.69 | |
| Total comprehensive income attributable to owners of the | |||||
| parent company | 314,796,317.15 | 152,447,005.59 | 529,625,176.00 | 999,848,256.38 | |
| Total comprehensive income attributable to minority | |||||
| shareholders | 18,168,199.34 | 52,017,782.08 | 54,638,447.31 | ||
| VIII. Earnings per share: | |||||
| (1) | Basic earnings per share (RMB per share) | 0.0409 | 0.0073 | 0.0689 | 0.0975 |
| (2) | Diluted earnings per share (RMB per share) | 0.0409 | 0.0073 | 0.0689 | 0.0975 |
For the business combination under common control effected in the Reporting Period, the net profit recognized by the consolidated party before the consolidation was nil, and the net profit recognized by the consolidated party in the previous period was nil.
Legal representative: Sun Yueying
Person-in-charge of Head of the accounting accounting affairs: department: Lin Feng Li Rong
19
Income Statement of the Parent Company January to September 2018
Prepared by: COSCO SHIPPING Development Co., Ltd.
Unit: Yuan Currency: RMB Audit type: Unaudited
| Amount for the | |||||
|---|---|---|---|---|---|
| Amount for the | period from the | ||||
| period from the | beginning of the | ||||
| Amount for | beginning of the year | previous year to the end | |||
| Amount for the | the same period | to the end of the | of the reporting period | ||
| Reporting Period | last year | Reporting Period | of the previous year | ||
| Item | (July to September) | (July to September) | (January to September) | (January to September) | |
| I. Revenue from operations | 530,693,728.58 | 555,113,272.03 | 1,444,478,118.14 | 1,782,581,623.66 | |
| Less: | Operating cost | 417,150,205.87 | 421,442,839.50 | 1,261,582,042.11 | 1,228,622,464.47 |
| Taxes and surcharges | 1,854,289.34 | 4,279,048.57 | 6,230,868.72 | 10,035,525.67 | |
| Selling expenses | |||||
| Administrative expenses | 37,292,773.15 | 68,469,754.15 | 130,920,226.34 | 140,632,069.62 | |
| Research expenses | |||||
| Finance costs | 264,596,086.37 | 275,166,104.93 | 838,540,918.68 | 805,185,933.07 | |
| Including: Interest expenses | 281,227,106.06 | 857,578,322.83 | |||
| Interest income | 17,964,613.89 | 54,612,046.76 | |||
| Asset impairments loss | 3,396,598.07 | -1,500,000.00 | |||
| Credit impairment loss | -694,035.87 | 1,034,791.28 | |||
| Add: | Other gains | 1,362,162.00 | |||
| Investment income (loss is represented by “-”) | 368,720,180.51 | -683,471.13 | 446,970,441.15 | -3,015,732.60 | |
| Including: Gains from investment in associates and | |||||
| joint ventures | 42,520,349.55 | -760,183.47 | 40,901,024.43 | -3,092,444.94 | |
| Gain from net exposure to hedging | |||||
| (loss is represented by “-”) | |||||
| Gains from changes in fair value | |||||
| (loss is represented by “-”) | -45,817,539.87 | -608,531,986.90 | |||
| Gains from disposal of assets | |||||
| (loss is represented by “-”) | 1,158,769.19 | 1,176,612.14 | |||
| II. Profit from operations (loss is represented by “-”) | 134,555,819.55 | -218,324,544.32 | -952,853,500.60 | -403,410,101.77 | |
| Add: | Non-operating income | -111,184.80 | 610,589.20 | 919,543.58 | 1,790,150.83 |
| Less: | Non-operating expenses | -87,266.80 | 953,741.32 | ||
| III. Total | profit (total loss is represented by “-”) | 134,444,634.75 | -217,626,688.32 | -951,933,957.02 | -402,573,692.26 |
| Less: | Income tax expenses |
20
| Amount for the | |||||
|---|---|---|---|---|---|
| Amount for the | period from the | ||||
| period from the | beginning of the | ||||
| Amount for | beginning of the year | previous year to the end | |||
| Amount for the | the same period | to the end of the | of the reporting period | ||
| Reporting Period | last year | Reporting Period | of the previous year | ||
| Item | (July to September) | (July to September) | (January to September) | (January to September) | |
| IV. Net | profit (net loss is represented by “-”) | 134,444,634.75 | -217,626,688.32 | -951,933,957.02 | -402,573,692.26 |
| (1) | Net profit from continuing operations (net loss expressed | ||||
| with “-”) | 134,444,634.75 | -217,626,688.32 | -951,933,957.02 | -402,573,692.26 | |
| (2) | Net profit from discontinued operations (net loss | ||||
| expressed with “-”) | |||||
| V. Net | other comprehensive income after taxes | -372,340,823.71 | |||
| (I) | Items that may not be reclassified to profit or loss | ||||
| 1. Changes from the re-measurement of defined benefit | |||||
| plans | |||||
| 2. Other comprehensive income that may not be | |||||
| reclassified to profit or loss under the equity method | |||||
| 3. Changes in fair value of investments in other equity | |||||
| instruments | |||||
| 4. Changes in fair value of enterprise’s own credit risk | |||||
| (II) | Items that may be reclassified to profit or loss | -372,340,823.71 | |||
| 1. Other comprehensive income that may be | |||||
| reclassified to profit or loss under the equity method | |||||
| 2. Gains or losses from changes in fair value of | |||||
| available-for-sale financial assets | -372,340,823.71 | ||||
| 3. Changes in fair value of other debt investments | |||||
| 4. Financial assets reclassified into other | |||||
| comprehensive income | |||||
| 5. Credit impairment provision for other debt | |||||
| investments | |||||
| 6. Reserve for cash flow hedging | |||||
| 7. Exchange differences from translation of financial | |||||
| statements | |||||
| VI. Total comprehensive income | 134,444,634.75 | -217,626,688.32 | -951,933,957.02 | -774,914,515.97 | |
| VII. Earnings per share: | |||||
| (1) | Basic earnings per share (RMB per share) | ||||
| (2) | Diluted earnings per share (RMB per share) | ||||
| Legal | Person-in-charge of | Head of the | accounting | ||
| representative: | accounting affairs: | department: | |||
| Sun Yueying | Lin Feng | Li Rong |
21
Consolidated Cash Flow Statement January to September 2018
Prepared by: COSCO SHIPPING Development Co., Ltd.
Unit: Yuan Currency: RMB Audit type: Unaudited
| Amount for the period | ||
|---|---|---|
| Amount for the period | from the beginning of the | |
| from the beginning of | previous year to the end of | |
| the year to the end of the | the reporting period of the | |
| Reporting Period | previous year | |
| Item | (January to September) | (January to September) |
| I. Cash flow from operating activities: | ||
| Cash received from sales of goods and provision of services | 11,843,428,545.45 | 11,933,602,109.87 |
| Net increase in deposits from customers and placements | ||
| from banks and other financial institutions | 448,986,279.42 | -198,599,496.56 |
| Net increase in borrowings from central bank | ||
| Net increase in placements from other financial institutions | ||
| Cash received from premiums of original insurance | ||
| contracts | ||
| Net cash received from reinsurance business | 6,790,181.76 | |
| Net increase in deposits from policyholders and investments | ||
| Net increase in disposal of financial assets at fair value | ||
| through profit and loss | ||
| Cash received from interest, handling charges and | ||
| commissions | 324,825,375.72 | 248,607,884.28 |
| Net increase in capital due to banks and other financial | ||
| institutions | ||
| Net increase in repurchases business fund | ||
| Tax rebates | 149,829,771.83 | 263,838,510.81 |
| Other cash received from activities related to operation | 437,102,949.09 | 684,556,312.71 |
| Sub-total of cash inflow from operating activities | 13,204,172,921.51 | 12,938,795,502.87 |
| Cash paid for goods purchased and service rendered | 5,940,268,073.82 | 6,410,320,013.90 |
| Net increase in loans and advances to customers | 904,223,287.76 | 358,882,639.05 |
| Net increase in placements with central bank and other | ||
| financial Institutions | -10,664,367.31 | |
| Cash paid for claims on original insurance contracts | ||
| Cash payment for interest, handling charges and | ||
| commissions | 99,551,161.00 | 74,150,741.82 |
| Cash payment for policyholder dividend | ||
| Cash paid to and on behalf of employees | 1,061,730,944.68 | 937,757,811.52 |
| Taxes paid | 469,072,452.16 | 344,711,267.59 |
| Other cash paid for activities relating to operation activities | 795,383,965.24 | 419,040,616.35 |
| Sub-total of cash outflow from operating activities | 9,270,229,884.66 | 8,534,198,722.92 |
| Net cash flows from operating activities | 3,933,943,036,85 | 4,404,596,779.95 |
22
Item
Amount for the period from the beginning of the year to the end of the Reporting Period (January to September)
Amount for the period from the beginning of the previous year to the end of the reporting period of the previous year (January to September)
II. Cash flow from investment activities:
| II. | Cash flow from investment activities: | |||
|---|---|---|---|---|
| Cash received from disposal of investments | 15,042,562,206.21 | 13,344,954,526.58 | ||
| Cash received from gains in investments | 378,364,470.23 | 347,480,988.55 | ||
| Net cash received from disposal of fixed assets, intangible | ||||
| assets and other long-term assets | 180,750,021.49 | 1,335,151,361.19 | ||
| Net cash received from disposal of subsidiaries and other | ||||
| operating entities | 2,284,208.77 | |||
| Other cash received relating to investment activities | 75,000,000.00 | |||
| Sub-total of cash inflow from investment activities | 15,601,676,697.93 | 15,104,871,085.09 | ||
| Cash paid for purchase of fixed assets, intangible assets and | ||||
| other long-term assets | 15,584,060,171.33 | 11,667,980,935.02 | ||
| Cash paid for investment | 7,615,253,759.94 | 7,261,817,329.55 | ||
| Net increase in pledged loans | ||||
| Net cash paid for acquiring subsidiaries and other operating | ||||
| entities | ||||
| Other cash paid related to investment activities | 7,912,061,215.77 | 77,080,854.40 | ||
| Sub-total of cash outflow from investment activities | 31,111,375,147.04 | 19,006,879,118.97 | ||
| Net cash flow from investment activities | -15,509,698,449.11 | -3,902,008,033.88 | ||
| III. | Cash flow from financing activities: | |||
| Proceeds received from investments | 210,000,000.00 | |||
| Including: Proceeds received by subsidiaries from minority | ||||
| shareholder’s investment | 210,000,000.00 | |||
| Cash received from borrowings | 28,621,186,685.05 | 28,904,422,522.65 | ||
| Cash received from issue of bonds | 1,860,000,000.00 | |||
| Other cash received relating to financing activities | 1,999,598.65 | |||
| Sub-total of cash inflow from financing activities | 30,481,186,685.05 | 29,116,422,121.30 | ||
| Cash paid for repayment of debts | 26,848,137,947.08 | 30,826,608,440.11 | ||
| Cash payments for dividend and profit distribution or | ||||
| interest repayment | 2,913,240,893.40 | 2,571,463,349.32 | ||
| Including: Dividend and profit paid by subsidiary to | ||||
| minority shareholders | ||||
| Other cash paid relating to financing activities | 403,288,672.59 | 220,576,659.98 | ||
| Sub-total of cash outflow from financing activities | 30,164,667,513.07 | 33,618,648,449.41 | ||
| Net cash flow from financing activities | 316,519,171.98 | -4,502,226,328.11 | ||
| IV. | Effect on cash and cash equivalents due to changes in | |||
| foreign exchange rates | 236,763,347.61 | -179,777,867.99 | ||
| V. | Net increase in cash and cash equivalents | -11,022,472,892.67 | -4,179,415,450.03 | |
| Add: Balance of cash and cash equivalents at the beginning | ||||
| of the period | 23,193,300,179.15 | 15,527,253,854.70 | ||
| VI. | Balance of cash and cash equivalents at the end of the | |||
| period | 12,170,827,286.48 | 11,347,838,404.67 | ||
| Legal Person-in-charge of |
Head |
of the accounting | ||
| representative: accounting affairs: |
department: | |||
| Sun Yueying Lin Feng |
Li Rong |
23
Cash Flow Statement of the Parent Company January to September 2018
Prepared by: COSCO SHIPPING Development Co., Ltd.
Unit: Yuan Currency: RMB Audit type: Unaudited
| Amount for the period | ||
|---|---|---|
| Amount for the period | from the beginning of the | |
| from the beginning of | previous year to the end of | |
| the year to the end of the | the reporting period of the | |
| Reporting Period | previous year | |
| Item | (January to September) | (January to September) |
| I. Cash flow from operating activities: | ||
| Cash received from sales of goods and provision of services | 1,303,500,780.93 | 162,648,593.93 |
| Tax rebates | 47,274,123.40 | 15,087,494.29 |
| Other cash received from activities related to operation | 4,105,677,174.28 | 1,797,837,655.00 |
| Sub-total of cash inflow from operating activities | 5,456,452,078.61 | 1,975,573,743.22 |
| Cash paid for goods purchased and services rendered | 263,423,774.14 | 134,186,878.04 |
| Cash paid to and on behalf of employees | 386,392,977.92 | 457,180,138.01 |
| Taxes paid | 108,847,594.36 | 37,546,634.82 |
| Other cash paid for activities relating to operation | 4,775,299,560.92 | 1,450,882,353.82 |
| Sub-total of cash outflow from operating activities | 5,533,963,907.34 | 2,079,796,004.69 |
| Net cash flows from operating activities | -77,511,828.73 | -104,222,261.47 |
| II. Cash flow from investment activities: | ||
| Cash received from disposal of investments | 670,000,000.00 | 1,100,000,000.00 |
| Cash received from gains in investments | 154,421,232.65 | 76,712.34 |
| Net cash received from disposal of fixed assets, intangible | ||
| assets and other long-term assets | 526,160.34 | 760,918.47 |
| Net cash received from disposal of subsidiaries and other | ||
| operating entities | 8,349,017.53 | |
| Other cash received relating to investment activities | 75,000,000.00 | |
| Sub-total of cash inflow from investment activities | 824,947,392.99 | 1,184,186,648.34 |
| Cash paid for purchase of fixed assets, intangible assets and | ||
| other long-term assets | 437,971.70 | 4,530,631.14 |
| Cash paid for investment | 723,100,000.00 | 6,089,999,997.65 |
| Net cash paid for acquiring subsidiaries and other operating | ||
| entities | ||
| Other cash paid related to investment activities | ||
| Sub-total of cash outflow from investment activities | 723,537,971.70 | 6,094,530,628.79 |
| Net cash flow from investment activities | 101,409,421.29 | -4,910,343,980.45 |
24
Amount for the period Amount for the period from the beginning of the from the beginning of previous year to the end of the year to the end of the the reporting period of the Reporting Period previous year Item (January to September) (January to September) III. Cash flow from financing activities: Proceeds received from investments Cash received from borrowings 12,480,000,000.00 14,050,000,000.00 Cash received from issue of bonds Other cash received relating to financing activities 280,000,000.00 1,019,072.75 Sub-total of cash inflow from financing activities 12,760,000,000.00 14,051,019,072.75 Cash paid for repayment of debts 12,529,100,000.00 7,864,836,197.79 Cash payments for dividend and profit distribution or interest repayment 903,133,491.55 813,704,735.73 Other cash paid relating to financing activities 40,106,656.70 51,426,760.92 Sub-total of cash outflow from financing activities 13,472,340,148.25 8,729,967,694.44 Net cash flow from financing activities -712,340,148.25 5,321,051,378.31 IV. Effect on cash and cash equivalents due to changes in foreign exchange rates 24,711,946.62 -19,300,211.12 V. Net increase in cash and cash equivalents -663,730,609.07 287,184,925.27 Add: Balance of cash and cash equivalents at the beginning of the period 3,516,505,994.86 1,283,244,359.10 VI. Balance of cash and cash equivalents at the end of the period 2,852,775,385.79 1,570,429,284.37 Legal Person-in-charge of Head of the accounting representative: accounting affairs: department: Sun Yueying Lin Feng Li Rong
4.2 AUDIT REPORT
□ Applicable 3 Not Applicable
25
CAUTION STATEMENT
The board of directors hereby reminds the investors that the above extracts from the Quarterly Report are prepared on the basis of the Group’s internal information and management accounts and have not been reviewed or audited by the auditors. Investors should be aware of market risks and should not rely unduly on the extracts from the Quarterly Report above. In addition, investors should exercise caution when dealing in the shares of the Company.
By order of the Board COSCO SHIPPING Development Co., Ltd. Yu Zhen Company Secretary
Shanghai, the People’s Republic of China 30 October 2018
As at the date of this announcement, the Board comprises Ms. Sun Yueying, Mr. Wang Daxiong, Mr. Liu Chong and Mr. Xu Hui, being executive directors, Mr. Feng Boming, Mr. Huang Jian and Mr. Liang Yanfeng, being non-executive directors, and Mr. Cai Hongping, Ms. Hai Chi Yuet, Mr. Graeme Jack, Mr. Lu Jianzhong, Mr. Gu Xu and Ms. Zhang Weihua, being independent non-executive directors.
- The Company is a registered non-Hong Kong company as defined under the Companies Ordinance (Chapter 622 of the Laws of Hong Kong) and it is registered under its Chinese name and under the English name “COSCO SHIPPING Development Co., Ltd.”.
26