AI assistant
Medlive Technology Co., Ltd. — Audit Report / Information 2018
Mar 28, 2019
50436_rns_2019-03-28_76c5110b-3a8d-4d2a-9bdd-e8b6fb209fb6.pdf
Audit Report / Information
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 [174 x 29] intentionally omitted <==
HISENSE HOME APPLIANCES GROUP CO., LTD.
海信家電集團股份有限公司
(A joint stock limited company incorporated in the People’s Republic of China with limited liability) (Stock Code: 00921)
ANNOUNCEMENT
REVISION OF PUBLISHED FINIANCIAL STATEMENTS AND REPORTS
CORRECTION OF ACCOUNTING ERRORS
I. Overview of the correction of accounting errors
The board of directors (the “ Board ”) of Hisense Home Appliances Group Co., Ltd. (the “ Company hereby announces that in the first meeting in 2019 which was held on 28 March 2019, the tenth session of the Board has considered and passed the “Resolution on correction of and retrospective adjustment to accounting errors in prior periods”. The Company found the following accounting errors corrections after comparison with the “Case Analysis of Listed Companies Implementing Accounting Standards for Business Enterprises (2017)” . The accounting errors of the Company in prior periods are corrected and relevant financial information is adjusted retrospectively in accordance with the relevant provisions and requirements promulgated by the China Securities Regulatory Commission (“ CSRC* including “Accounting Standards for Business Enterprises No. 28 - Changes in Accounting Policies and Accounting Estimates and Correction of Errors” and “Standards for the Contents and Formats of Information Disclosure by Companies Offering Securities to the Public No. 19 – Correction of Financial Information and Relevant Disclosure”.
II. Reasons for the correction of accounting errors
The Company holds the 12.67% equity interests of Qingdao Hisense International Co., Ltd.*青島海
1
信國際營銷股份有限公司 (“ Hisense International ”). Pursuant to the Articles of Association of Hisense International, the board of directors of Hisense International shall have nine directors and the Company can appoint two directors.
Pursuant to the “Explanation on Accounting Standards for Business Enterprises 2010” promulgated by the Accounting Department of the Ministry of Finance, “significant influence” is the power to participate in the decision-making for financial and operating policies of an enterprise, but not to control or jointly control the formulation of such policies together with other parties. In practice, the common example of significant influence is that there is/are designated representative(s) in the board of directors or similar organ of power of the investee, so that significant influence can be exercised through the right to speak during the decision-making process for the financial and operating policies of the investee. When the investor directly or indirectly holds more than 20% but less than 50% voting rights of the investee, it is generally considered as having “significant influence” over the investee, unless there is concrete evidence showing there are guidelines for circumstances under which no participation in decision-making for the operating policies of an investee is allowed and no “significant influence” is formed. The Company classified its equity interests in Hisense International as “having no significant influence”, and adopted the cost method for accounting treatment pursuant to the provisions under “Accounting Standards for Business Enterprises No. 2 – Long-term Equity Investments” (the “ Accounting Standards for Business Enterprises No. 2 ”) and “Accounting Standards for Business Enterprises No. 22 – Financial Instrument Recognition and Measurement” (the “ Accounting Standards for Business Enterprises No. 22 ”).
After careful comparison with the standards of determining “significant influence” under “Case Analysis of Listed Companies Implementing Accounting Standards for Business Enterprises (2017)” promulgated by the CSRC, it was discovered that the Original Interpretation was unclear. The determination standards for “significant influence” under “Case Analysis of Listed Companies Implementing Accounting Standards for Business Enterprises (2017)” are: “the company has the power to designate directors in the investee, that is, the core of determination should be whether the investor has the power to participate and exercise significant influence; whether or not the investor is actually exercising such power is not the key of determination. In order to further standardize the accounting treatment and improve the quality of disclosure of accounting information, the Company will make correction of accounting errors related to the accounting policies of the Accounting Standards for Business Enterprises No. 2 implemented by the Company, the equity method will be adopted as accounting treatment for the equity interests of Hisense International held by the Company.
2
III. Impact of the correction on the Company’s financial position and operation results
Impacts of correction of accounting errors in the prior periods on the financial information in the Annual Report 2017 and the Interim Report 2018 for the six months ended 30 June 2018 and the Third Quarterly Report 2018 for the 9 months ended 30 September 2018 (unit: RMB) are as follows:-
( I ) Impact on the balance sheets
1. Items in the consolidated balance sheets
| Periods | As | at 31 December 2017 | at 31 December 2017 | As at 30 June 2018 | As at 30 September 2018 | As at 30 September 2018 | As at 30 September 2018 | ||
|---|---|---|---|---|---|---|---|---|---|
| Items in the report |
Amount Before Correction |
Corrected Amount |
Amount After Correction |
Amount Before Correction |
Corrected Amount |
Amount After Correction |
Amount Before Adjustment |
Adjusted Amount |
Amount After Adjustment |
| Financial assets available-for- sale |
3,900,000.00 | -3,800,000.00 | 100,000.00 | ||||||
| Other equity instrument investments |
3,900,000.00 | -3,800,000.00 | 100,000.00 | 3,900,000.00 | -3,800,000.00 | 100,000.00 | |||
| Long-term equity investments |
2,372,045,624.57 | 137,585,563.62 | 2,509,631,188.19 | 2,750,603,129.03 | 124,656,761.42 | 2,875,259,890.45 | 2,978,502,012.17 | 117,377,710.02 | 3,095,879,722.19 |
| Total assets | 21,473,666,822.72 | 133,785,563.62 | 21,607,452,386.34 | 24,476,959,925.22 | 120,856,761.42 | 24,597,816,686.64 | 21,532,035,209.67 | 113,577,710.02 | 21,645,612,919.69 |
| Capital reserves | 2,088,891,556.36 | -10,771,716.66 | 2,078,119,839.70 | 2,088,891,556.36 | -10,771,716.66 | 2,078,119,839.70 | 2,088,891,556.36 | -10,771,716.66 | 2,078,119,839.70 |
| Other comprehensive income |
7,370,127.86 | 6,020,567.73 | 13,390,695.59 | 7,334,789.26 | 4,415,249.03 | 11,750,038.29 | 11,934,483.74 | 9,445,451.25 | 21,379,934.99 |
| Surplus reserves |
460,339,686.31 | 18,310,028.60 | 478,649,714.91 | 460,339,686.31 | 18,310,028.60 | 478,649,714.91 | 460,339,686.31 | 18,310,028.60 | 478,649,714.91 |
| Undistributed profit |
2,525,976,933.34 | 120,226,683.95 | 2,646,203,617.29 | 2,729,335,784.39 | 108,903,200.45 | 2,838,238,984.84 | 3,096,900,771.78 | 96,593,946.83 | 3,193,494,718.61 |
3
| Total equity attributable to shareholders of the parent |
6,445,303,673.87 | 133,785,563.62 | 6,579,089,237.49 | 6,648,627,186.32 | 120,856,761.42 | 6,769,483,947.74 | 7,020,791,868.19 | 113,577,710.02 | 7,134,369,578.21 |
|---|---|---|---|---|---|---|---|---|---|
| Total liabilities and shareholders' equity |
21,473,666,822.72 | 133,785,563.62 | 21,607,452,386.34 | 24,476,959,925.22 | 120,856,761.42 | 24,597,816,686.64 | 21,532,035,209.67 | 113,577,710.02 | 21,645,612,919.69 |
2. Items in the balance sheets of the parent company
| Periods | As at 31 December 2017 | As at 31 December 2017 | As at 31 December 2017 | As at 30 June 2018 | As at 30 June 2018 | As at 30 June 2018 | As at 30 September 2018 | As at 30 September 2018 | As at 30 September 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Items in the report | Amount Before Correction |
Corrected Amount |
Amount After Correction |
Amount Before Correction |
Corrected Amount |
Amount After Correction |
Amount Before Correction |
Corrected Amount |
Amount After Correction |
| Available-for- sale financialassets |
3,900,000.00 | -3,800,000.00 | 100,000.00 | ||||||
| Other equity instrument investments |
3,900,000.00 | -3,800,000.00 | 100,000.00 | 3,900,000.00 | -3,800,000.00 | 100,000.00 | |||
| Long-term equity investments |
4,824,775,461.60 | 137,585,563.62 | 4,962,361,025.22 | 5,203,962,436.72 | 124,656,761.42 | 5,328,619,198.14 | 5,432,131,511.02 | 117,377,710.02 | 5,549,509,221.04 |
| Total assets | 7,174,328,292.19 | 133,785,563.62 | 7,308,113,855.81 | 7,649,212,445.40 | 120,856,761.42 | 7,770,069,206.82 | 7,193,595,290.25 | 113,577,710.02 | 7,307,173,000.27 |
| Capital reserves | 2,273,807,969.86 | -10,771,716.66 | 2,263,036,253.20 | 2,273,807,969.86 | -10,771,716.66 | 2,263,036,253.20 | 2,273,807,969.86 | -10,771,716.66 | 2,263,036,253.20 |
| Other comprehensive income |
6,020,567.73 | 6,020,567.73 | 136,340.26 | 4,415,249.03 | 4,551,589.29 | 284,886.16 | 9,445,451.25 | 9,730,337.41 | |
| Surplus reserves | 429,731,061.32 | 18,310,028.60 | 448,041,089.92 | 429,731,061.32 | 18,310,028.60 | 448,041,089.92 | 429,731,061.32 | 18,310,028.60 | 448,041,089.92 |
| Undistributedprofit | 1,905,015,732.02 | 120,226,683.95 | 2,025,242,415.97 | 1,710,892,329.15 | 108,903,200.45 | 1,819,795,529.60 | 1,933,046,624.80 | 96,593,946.83 | 2,029,640,571.63 |
| Total shareholders' equity |
5,971,280,133.20 | 133,785,563.62 | 6,105,065,696.82 | 5,777,293,070.59 | 120,856,761.42 | 5,898,149,832.01 | 5,999,595,912.14 | 113,577,710.02 | 6,113,173,622.16 |
| Total liabilities and shareholders' equity |
7,174,328,292.19 | 133,785,563.62 | 7,308,113,855.81 | 7,649,212,445.40 | 120,856,761.42 | 7,770,069,206.82 | 7,193,595,290.25 | 113,577,710.02 | 7,307,173,000.27 |
4
( II ) Impact on the income statements
1. Items in the consolidated income statements
| Periods | For theyear ended 31 December 2017 | For theyear ended 31 December 2017 | For theyear ended 31 December 2017 | For the | 6 months ended 30 | June 2018 | For the 9 months ended 30 September 2018 | For the 9 months ended 30 September 2018 | For the 9 months ended 30 September 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Items in the report | Amount Before Correction |
Corrected Amount |
Amount After Correction |
Amount Before Correction |
Corrected Amount |
Amount After Correction |
Amount Before Correction |
Corrected Amount |
Amount After Correction |
| Investment income | 1,562,397,646.46 | 20,582,862.10 | 1,582,980,508.56 | 418,752,839.9 8 |
-11,323,483.50 | 407,429,356.48 | 657,050,300.04 | -23,632,737.12 | 633,417,562.92 |
| Including: Share of profit of associates and jointly controlled entities |
735,944,911.05 | 33,810,662.10 | 769,755,573.15 | 380,821,164.2 0 |
-1,181,283.50 | 379,639,880.70 | 608,571,501.45 | -13,490,537.12 | 595,080,964.33 |
| Net profits | 2,051,224,253.16 | 20,582,862.10 | 2,071,807,115.26 | 829,889,945.1 0 |
-11,323,483.50 | 818,566,461.60 | 1,205,558,720.20 | -23,632,737.12 | 1,181,925,983.08 |
| Net profit attributable to shareholders of the parent |
1,997,530,073.54 | 20,582,862.10 | 2,018,112,935.64 | 802,958,013.8 5 |
-11,323,483.50 | 791,634,530.35 | 1,170,523,001.24 | -23,632,737.12 | 1,146,890,264.12 |
| Other comprehensive income after tax attributable to the owners of the parent,net |
-6,904,578.31 | -4,588,457.44 | -11,493,035.75 | -35,338.60 | -1,605,318.70 | -1,640,657.30 | 4,564,355.88 | 3,424,883.52 | 7,989,239.40 |
| Other comprehensive income that can be reclassified into profit or loss under the equity method |
-4,588,457.44 | -4,588,457.44 | 136340.26 | -1,605,318.70 | -1,468,978.44 | 284,886.16 | 3,424,883.52 | 3,709,769.68 | |
| Total comprehensive income attributable to shareholders of the parent |
1,990,625,495.23 | 15,994,404.66 | 2,006,619,899.89 | 802,922,675.2 5 |
-12,928,802.20 | 789,993,873.05 | 1,175,087,357.12 | -20,207,853.60 | 1,154,879,503.52 |
2. Items in the consolidated income statements of the parent company
| Periods | For the year ended 31 December 2017 | For the year ended 31 December 2017 | For the year ended 31 December 2017 | For the | 6 months ended 30 June 2018 | 6 months ended 30 June 2018 | For the 9 months ended 30 September 2018 | For the 9 months ended 30 September 2018 | For the 9 months ended 30 September 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Items in the report | Amount Before Correction |
Corrected Amount |
Amount Before Correction |
Corrected Amount |
Amount After Correction |
Amount After Correction |
Corrected Amount |
Amount After Correction |
Amount After Correction |
| Investment income | 1,475,347,678.70 | 20,582,862.10 | 1,495,930,540.80 | 442,496,172.56 | -11,323,483.50 | 431,172,689.06 | 677,234,372.20 | -23,632,737.12 | 653,601,635.08 |
5
| Including: Share of profit of associates and jointly controlled entities |
736,915,152.53 | 33,810,662.10 | 770,725,814.63 | 381,450,634.86 | -1,181,283.50 | 380,269,351.36 | 609,471,163.27 | -13,490,537.12 | 595,980,626.15 |
|---|---|---|---|---|---|---|---|---|---|
| Netprofits | 1,466,501,221.64 | 20,582,862.10 | 1,487,084,083.74 | 405,475,759.93 | -11,323,483.50 | 394,152,276.43 | 627,630,055.58 | -23,632,737.12 | 603,997,318.46 |
| Other comprehensive income after tax, net |
-4,588,457.44 | -4,588,457.44 | 136,340.26 | -1,605,318.70 | -1,468,978.44 | 284,886.16 | 3,424,883.52 | 3,709,769.68 | |
| Other comprehensive income that can be reclassified into profit or loss under the equity method |
-4,588,457.44 | -4,588,457.44 | 136,340.26 | -1,605,318.70 | -1,468,978.44 | 284,886.16 | 3,424,883.52 | 3,709,769.68 | |
| Total comprehensive income | 1,466,501,221.64 | 15,994,404.66 | 1,482,495,626.30 | 405,612,100.19 | -12,928,802.20 | 392,683,297.99 | 627,914,941.74 | -20,207,853.60 | 607,707,088.14 |
( III ) Impact on the cash flow statements
1. Items in the consolidated cash flow statements
| Periods | For the year ended 31 December 2017 | For the year ended 31 December 2017 | For the year ended 31 December 2017 | For the 6 m | onths ended 30 June 2018 | onths ended 30 June 2018 | For the 9 months ended 30 September 2018 | For the 9 months ended 30 September 2018 | For the 9 months ended 30 September 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Items in the report | Amount Before Correction |
Corrected Amount |
Amount After Correction |
Amount Before Correction |
Corrected Amount |
Amount After Correction |
Corrected Amount |
Amount After Correction |
Amount After Correction |
| Cash received from recovery of investments |
229,565,000.00 | 13,227,800.00 | 242,792,800.00 | 2,400,000.00 | 10,142,200.00 | 12,542,200.00 | 2,400,000.00 | 10,142,200.00 | 12,542,200.00 |
| Cash received from investment income |
39,155,196.48 | -13,227,800.00 | 25,927,396.48 | 38,203,135.88 | -10,142,200.00 | 28,060,935.88 | 50,251,697.52 | -10,142,200.00 | 40,109,497.52 |
2. Items in the cash flow statements of the parent company
| Periods | For the year ended 31 December 2017 | For the year ended 31 December 2017 | For the year ended 31 December 2017 | For the 6 | months ended 30 | June 2018 | For the 9 | months ended 30 September 2018 | months ended 30 September 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Items in the report | Amount Before Correction |
Corrected Amount |
Corrected Amount |
Corrected Amount |
Corrected Amount |
Amount After Correction |
Corrected Amount |
Amount After Correction |
Amount After Correction |
| Cash received from recovery of investments |
229,565,000.00 | 13,227,800.00 | 242,792,800.0 0 |
0.00 | 10,142,200.00 | 10,142,200.00 | 2,400,000.00 | 10,142,200.00 | 12,542,200.00 |
| Cash received from investment income | 144,431,278.11 | -13,227,800.00 | 131,203,478.1 1 |
55,330,941.70 | -10,142,200.00 | 45,188,741.70 | 67,763,208.93 | -10,142,200.00 | 57,621,008.93 |
6
IV. The Impact of Corrections on the Notes to the Financial Statements
Note: Listed below are the items in the notes to the financial statements involving the correction, the relevant items in the notes before and after the correction are set out respectively, of which the information affected by the correction is shown in black and bold.
(1) Impact on the Notes to 2017 financial statements
- Available-for-sale financial assets
Before the correction:
(1)Available-for-sale financial assets
| Item | Closing balance | Closing balance | Opening balance | Opening balance | Opening balance | |
|---|---|---|---|---|---|---|
| Book value | Impairment provision |
Carrying amount | Book value | Impairment provision |
Carrying amount | |
| Available-for-sale equity instruments | 3,900,000.00 | 3,900,000.00 | 3,900,000.00 |
3,900,000.00 | ||
| Including: Measured at cost | 3,900,000.00 | 3,900,000.00 | 3,900,000.00 |
3,900,000.00 | ||
| Total | 3,900,000.00 | 3,900,000.00 | 3,900,000.00 |
3,900,000.00 |
Note to available-for-sale financial assets: All available-for-sale financial assets held by the Company are investments of equity interests in
non-listed companies in PRC.
(2)Available-for-sale financial assets measured at cost as at the end of year
Investee Book value Impairment provision
7
| At the beginning of the year |
Increase for the year |
Decrease for the year |
At the end of the year |
At the beginning of theyear |
Increase for the year |
Decrease for the year |
At the end of the year |
Shareholding in the investee (%) |
Cash dividend in current year |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Fujian Kelon Air- conditioner Sales Co., Ltd. (“Fujian Kelon”) |
100,000.00 | 100,000.00 | 2.00 | |||||||
| Hisense International Co., Ltd. (“Hisense International”) |
3,800,000.00 | 3,800,000.00 | 12.67 | 13,227,800.00 | ||||||
| Total | 3,900,000.00 | 3,900,000.00 | — | 13,227,800.00 |
After the correction:
(1)Available-for-sale financial assets
| Item | Closing balance | Closing balance | Opening balance | Opening balance | ||
|---|---|---|---|---|---|---|
| Book value | Impairment provision | Carrying amount |
Book value | Impairment provision | Carrying amount | |
| Available-for-sale equity instruments | 100,000.00 | 100,000.00 | 100,000.00 |
100,000.00 | ||
| Including: Measured at cost | 100,000.00 | 100,000.00 | 100,000.00 |
100,000.00 | ||
| Total | 100,000.00 | 100,000.00 | 100,000.00 |
100,000.00 |
Note to available-for-sale financial assets: All available-for-sale financial assets held by the Company are investments of equity interests in non-listed companies in PRC.
8
(2)Available-for-sale financial assets measured at cost as at the end of year
| Investee | Book | value | Impairmentprovision | Impairmentprovision | Shareholding in the investee (%) |
Cash dividend in current year |
||||
|---|---|---|---|---|---|---|---|---|---|---|
| At the beginning of theyear |
Increase for the year |
Decrease for the year |
At the end of the year |
At the beginning of theyear |
Increase for the year |
Decrease for the year |
At the end of theyear |
|||
| Fujian Kelon Air- conditioner Sales Co., Ltd. (“Fujian Kelon”) |
100,000.00 | 100,000.00 | 2.00 | |||||||
| Total | 100,000.00 | 100,000.00 | — |
2. Long-term equity investments
9
Before the correction:
| Investee | Opening balance | Change for theyear | Change for theyear | Change for theyear | Change for theyear | Change for theyear | Closing balance |
Closing balance of provision for impairment |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|
Increase in investment |
Decrease in investment |
Gains or losses from investment recognised using equitymethod |
Adjustment for other comprehensive income |
Other change in equity |
Declaration of cash dividend or profit |
Provision for impairment made |
Other decreases |
||||
| I. Joint ventures | |||||||||||
| Qingdao Hisense Hitachi Air- Conditioning Systems Co., Ltd. |
1,627,383,596.00 | 732,001,382.03 | -3,967,882.48 | 229,565,000.00 | 2,125,852,095.55 | ||||||
| Qingdao Hisense Electric Business Co., Ltd. |
2,250,000.00 | -970,241.48 | 1,279,758.52 | ||||||||
| Subtotal | 1,627,383,596.00 | 2,250,000.00 |
731,031,140.55 | -3,967,882.48 | 229,565,000.00 | 2,127,131,854.07 | |||||
| II. Associates | |||||||||||
| Hisense Financial Holdings Co., Ltd. |
240,000,000.00 | 4,913,770.50 | 244,913,770.50 | ||||||||
| Subtotal | 240,000,000.00 | 4,913,770.50 | 244,913,770.50 | ||||||||
| III. Others |
10
| Investee | Opening balance | Change for theyear | Change for theyear | Change for theyear | Change for theyear | Change for theyear | Closing balance |
Closing balance of provision for impairment |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|
Increase in investment |
Decrease in investment |
Gains or losses from investment recognised using equity method |
Adjustment for other comprehensive income |
Other change in equity |
Declaration of cash dividend or profit |
Provision for impairment made |
Other decreases |
||||
| Jiangxi Kelon Combine Electrical Appliances Co., Ltd. |
11,000,000.00 |
11,000,000.00 | 11,000,000.00 | ||||||||
| Subtotal | 11,000,000.00 | 11,000,000.00 | 11,000,000.00 | ||||||||
| Total | 1,638,383,596.00 | 242,250,000.00 | 735,944,911.05 | -3,967,882.48 | 229,565,000.00 | 2,383,045,624.57 | 11,000,000.00 |
Note:
-
As Jiangxi Kelon Combine Electrical Appliances Co., Ltd., a subsidiary of the Company, has been declared in liquidation, it has not been included in the consolidated financial statements and impairment has been fully provided for the investment cost.
-
Qingdao Hisense Hitachi Air-Conditioning Systems Co., Ltd. was hereinafter referred to as “Hisense Hitachi”.
-
The Company invested and established Hisense Financial Holdings Co., Ltd. (青島海信金融控股有限公司) (hereinafter “Hisense Financial Holdings”) during the reporting period. The actual investment amount by the Company is RMB240,000,000.00, with a shareholding of 24%.
-
The Company invested and established Qingdao Hisense Electric Business Co., Ltd. (青島海信電子商務有限公司) (hereinafter “Hisense Electric Business”) during the reporting period. The actual investment amount by the Company is RMB2,250,000.00, with a shareholding of 45%.
-
As at the end of the Reporting Period, all the joint ventures and associates of the Company were unlisted companies. Including:
11
| Item | Closing balance | Opening balance |
|---|---|---|
| Unlisted Investments | ||
| Equity method | 2,372,045,624.57 | 1,627,383,596.00 |
| Joint Ventures | 2,127,131,854.07 | 1,627,383,596.00 |
| Associates | 244,913,770.50 | |
| Total | 2,372,045,624.57 | 1,627,383,596.00 |
After the correction:
| Investee | Opening balance | Change for theyear | Change for theyear | Change for theyear | Change for theyear | Change for theyear | Closing balance |
Closing balance of provision for impairment |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|
Increase in investment |
Decrease in investment |
Gains or losses from investment recognised using equitymethod |
Adjustment for other comprehensive income |
Other change in equity |
Declaration of cash dividend or profit |
Provision for impairment made |
Other decreases |
||||
| I. Joint ventures | |||||||||||
| Qingdao Hisense Hitachi Air- Conditioning Systems Co., Ltd. |
1,627,383,596.00 |
732,001,382.03 | -3,967,882.48 | 229,565,000.00 | 2,125,852,095.55 | ||||||
| Qingdao Hisense Electric Business Co., Ltd. |
2,250,000.00 | -970,241.48 | 1,279,758.52 |
12
| Investee | Opening balance | Change for theyear | Change for theyear | Change for theyear | Change for theyear | Change for theyear | Closing balance |
Closing balance of provision for impairment |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase in investment |
Decrease in investment |
Gains or losses from investment recognised using equity method |
Adjustment for other comprehensive income |
Other change in equity |
Declaration of cash dividend or profit |
Provision for impairment made |
Other decreases |
||||
| Subtotal | 1,627,383,596.00 | 2,250,000.00 |
731,031,140.55 | -3,967,882.48 | 229,565,000.00 | 2,127,131,854.07 | |||||
| II. Associates | |||||||||||
| Hisense Financial Holdings Co., Ltd. |
240,000,000.00 | 4,913,770.50 | 244,913,770.50 | ||||||||
| Qingdao Hisense International Co., Ltd. |
121,902,231.68 |
33,810,662.10 | -4,588,457.44 |
-311,072.72 |
13,227,800.00 |
137,585,563.62 | |||||
| Subtotal | 121,902,231.68 | 240,000,000.00 | 38,724,432.60 | -4,588,457,44 |
-311,072.72 | 13,227,800.00 | 382,499,334.12 | ||||
| III. Others | |||||||||||
| Jiangxi Kelon Combine Electrical Appliances Co., Ltd. |
11,000,000.00 | 11,000,000.00 | 11,000,000.00 |
||||||||
| Subtotal | 11,000,000.00 | 11,000,000.00 | 11,000,000.00 |
||||||||
| Total | 1,760,285,827.68 | 242,250,000.00 | 769,755,573.15 | -4,588,457,44 |
-4,278,955.20 | 242,792,800.00 | 2,520,631,188.19 | 11,000,000.00 |
13
Note:
-
As Jiangxi Kelon Combine Electrical Appliances Co., Ltd., a subsidiary of the Company, has been declared in liquidation, it has not been included in the consolidated financial statements and impairment has been fully provided for the investment cost.
-
Qingdao Hisense Hitachi Air-Conditioning Systems Co., Ltd. was hereinafter referred to as “Hisense Hitachi”.
-
Qingdao Hisense International Co., Ltd (青島海信國際營銷股份有限公司) was hereinafter referred to as “Hisense International”.
-
The Company invested and established Hisense Financial Holdings Co., Ltd. (青島海信金融控股有限公司) (hereinafter “Hisense
-
Financial Holdings”) during the reporting period. The actual investment amount by the Company is RMB240,000,000.00, with a shareholding of 24%.
-
The Company invested and established Qingdao Hisense Electric Business Co., Ltd. (青島海信電子商務有限公司) (hereinafter “Hisense
-
Electric Business”) during the reporting period. The actual investment amount by the Company is RMB2,250,000.00, with a shareholding of 45%.
-
As at the end of the Reporting Period, all the joint ventures and associates of the Company were unlisted companies.
-
Including:
| Item | Closing balance | Opening balance |
|---|---|---|
| Unlisted Investments | ||
| Equity method | 2,509,631,188.19 | 1,749,285,827.68 |
14
| Joint Ventures | 2,127,131,854.07 | 1,627,383,596.00 |
|---|---|---|
| Associates | 382,499,334.12 | 121,902,231.68 |
| Total | 2,509,631,188.19 | 1,749,285,827.68 |
3. Capital reserve
Before the correction:
(1)Changes in capital reserve
| Item | Opening balance | Increase for the year | Decrease for the year | Closing balance |
|---|---|---|---|---|
| Share premium | 1,974,063,685.98 | 2,505.05 | 1,974,061,180.93 | |
| Other capital reserve | 118,798,257.91 | 3,967,882.48 | 114,830,375.43 | |
| Total | 2,092,861,943.89 | 3,970,387.53 | 2,088,891,556.36 |
(2)Notes to change in capital reserve:
The decrease in other capital reserve during the year was mainly due to the changes in other interests of Hisense Hitachi. After the correction:
(1)Changes in capital reserve
| Item | Opening balance | Increase for the year | Decrease for the year | Closing balance |
|---|---|---|---|---|
| Share premium | 1,974,063,685.98 | 2,505.05 | 1,974,061,180.93 | |
| Other capital reserve | 108,337,613.97 | 4,278,955.20 | 104,058,658.77 |
15
Total 2,082,401,299.95 4,281,460.25 2,078,119,839.70
- (2)Notes to change in capital reserve:
The decrease in other capital reserve during the year was mainly due to the changes in other interests of Hisense Hitachi and Qingdao Hisense International Co., Ltd.
16
4. Other comprehensive income
Before the correction:
| Before the correction: | |||||||
|---|---|---|---|---|---|---|---|
| Item | Opening balance |
Amount incurred in theyear | Closing balance |
||||
| Amount before income tax for the year |
Less: Amount included in other comprehensive income in previous period transferred to profit or loss in currentperiod |
Less: income tax expense |
Attributable to parent after tax |
Attributable to minority interest after tax |
|||
| 1. Other comprehensive income that would not be reclassified subsequently to profit or loss |
|||||||
| Including: Share of other comprehensive income of investee that would not be reclassified into profit or loss under equity method |
|||||||
| 2. Other comprehensive income that would be reclassified subsequently to profit or loss |
14,274,706.17 | -3,748,693.52 | 2,956,837.76 | -6,904,578.31 | 199,047.03 | 7,370,127.86 | |
| Including: Share of other comprehensive income of investee that would be reclassified into profit or loss under equity method |
|||||||
| Difference arising from translation of financial statements presentedin foreigncurrency |
14,274,706.17 | -3,748,693.52 | 2,956,837.76 | -6,904,578.31 | 199,047.03 | 7,370,127.86 | |
| Total other comprehensive income | 14,274,706.17 | -3,748,693.52 | 2,956,837.76 | -6,904,578.31 | 199,047.03 | 7,370,127.86 |
After the correction:
17
| Item | Opening balance |
Amount incurred in theyear | Amount incurred in theyear | Closing balance |
|||
|---|---|---|---|---|---|---|---|
| Amount before income tax for the year |
Less: Amount included in other comprehensive income in previous period transferred to profit or loss in current period |
Less: income tax expense |
Attributable to parent after tax |
Attributable to minority interest after tax |
|||
| 1. Other comprehensive income that would not be reclassified subsequently to profit or loss |
|||||||
| Including: Share of other comprehensive income of investee that would not be reclassified into profit or loss under equity method |
|||||||
| 2. Other comprehensive income that would be reclassified subsequently to profit or loss |
24,883,731.34 | -8,337,150.96 | 2,956,837.76 | - 11,493,035.75 |
199,047.03 | 24,883,731.34 | |
| Including: Share of other comprehensive income of investee that would be reclassified into profit or loss under equity method |
10,609,025.17 | -4,588,457.44 | -4,588,457.44 | 10,609,025.17 | |||
| Difference arising from translation of financial statements presented in foreign currency |
14,274,706.17 | -3,748,693.52 | 2,956,837.76 | -6,904,578.31 | 199,047.03 | 14,274,706.17 | |
| Total other comprehensive income | 24,883,731.34 | -8,337,150.96 | 2,956,837.76 | - 11,493,035.75 |
199,047.03 | 24,883,731.34 |
- Surplus reserve
Before the correction:
| Before the correction: | ||||
|---|---|---|---|---|
| Item | Opening balance | Increase for the year | Decrease for the year | Closing balance |
| Statutorysurplus reserve | 313,689,564.15 | 146,650,122.16 | 460,339,686.31 | |
| Total | 313,689,564.15 | 146,650,122.16 | 460,339,686.31 | |
| After the correction: | ||||
| Item | Openingbalance | Increase for theyear | Decrease for theyear | Closingbalance |
18
| Statutory surplus reserve | 329,941,306.54 | 148,708,408.37 | 478,649,714.91 | |
|---|---|---|---|---|
| Total | 329,941,306.54 | 148,708,408.37 | 478,649,714.91 |
19
6. Undistributed profits
Before the correction:
| Item | Amount for theyear | Amount forpreviousyear |
|---|---|---|
| Undistributedprofits at the end of thepreviousyear before adjustment | 1,083,914,592.96 | 273,658,518.74 |
| Adjustment for total undistributed profits as at the beginning of the year (+ for increase and-for decrease) |
||
| Undistributedprofits as at the beginningof theyear after adjustment | 1,083,914,592.96 | 273,658,518.74 |
| Add: Netprofits attributable to the shareholders of theparent in currentyear | 1,997,530,073.54 | 1,087,732,130.38 |
| Less: Appropriation of statutorysurplus reserve | 146,650,122.16 | 73,067,250.66 |
| Dividendspayable on ordinaryshares | 408,817,611.00 | 204,408,805.50 |
| Undistributedprofits at the end of theyear | 2,525,976,933.34 | 1,083,914,592.96 |
After the correction:
| After the correction: | ||
|---|---|---|
| Item | Amount for the year | Amount for previous year |
| Undistributed profits at the end of the previous year before adjustment | 1,083,914,592.96 | 273,658,518.74 |
| Adjustment for total undistributed profits as at the beginning of the year (+ for increase and-for decrease) |
101,702,108.06 | 75,758,074.92 |
| Undistributed profits as at the beginning of the year after adjustment | 1,185,616,701.02 | 349,416,593.66 |
| Add: Net profits attributable to the shareholders of the parent in current year | 2,018,112,935.64 | 1,116,558,833.87 |
| Less: Appropriation of statutory surplus reserve | 148,708,408.37 | 75,949,921.01 |
| Dividends payable on ordinary shares | 408,817,611.00 | 204,408,805.50 |
| Undistributed profits at the end of the year | 2,646,203,617.29 | 1,185,616,701.02 |
- Investment gain
Before the correction:
20
| Item | Amount for the year | Amount for previous year |
|---|---|---|
| Gain from available-for-sale financial assets during holding period | 13,227,800.00 | 6,004,000.00 |
| Gain from long-term equity investment under the equity method | 735,944,911.05 | 534,444,157.61 |
| Gain from disposal of long-term equity investment | 789,851,622.56 | -27,416,905.27 |
| Gain from disposal of financial assets at fair value through profit or loss | -2,554,083.63 | -3,007,956.96 |
| Gain from investment in wealth management products | 25,927,396.48 | 12,055,845.19 |
| Total | 1,562,397,646.46 | 522,079,140.57 |
Gain from available-for-sale financial assets during holding period
| Investee | Amount for the year | Amount for previous year |
|---|---|---|
| Hisense International | 13,227,800.00 | 6,004,000.00 |
| Total | 13,227,800.00 | 6,004,000.00 |
Gain from long-term equity investment under the equity method
| Investee | Amount for the year | Amount for previous year |
|---|---|---|
| Hisense-Zhejiang Electrical Co., Ltd. (hereinafter “Zhejiang Hisense”) | -36,319,775.98 | |
| Attend Logistics Co., Ltd (hereinafter “Attend”) | -83,804.31 | |
| Hisense Hitachi | 732,001,382.03 | 570,847,737.90 |
| Hisense Financial Holdings | 4,913,770.50 | |
| Hisense Electric Business | -970,241.48 | |
| Total | 735,944,911.05 | 534,444,157.61 |
Note: The gains from equity investment under the equity method of the Company for the current period were all generated from non-listed
21
investments.
After the correction:
| After the correction: | ||
|---|---|---|
| Item | Amount for the year | Amount for previous year |
| Gain from long-term equity investment under the equity method | 769,755,573.15 | 569,274,861.10 |
| Gain from disposal of long-term equity investment | 789,851,622.56 | -27,416,905.27 |
| Gain from disposal of financial assets at fair value through profit or loss | -2,554,083.63 | -3,007,956.96 |
| Gain from investment in wealth management products | 25,927,396.48 | 12,055,845.19 |
| Total | 1,582,980,508.56 | 550,905,844.06 |
Gain from long-term equity investment under the equity method
| Gain from long-term equity investment under the equity method | ||
|---|---|---|
| Investee | Amount for the year | Amount for previous year |
| Hisense-Zhejiang Electrical Co., Ltd. (hereinafter “Zhejiang Hisense”) | -36,319,775.98 | |
| Attend Logistics Co., Ltd (hereinafter “Attend”) | -83,804.31 | |
| Hisense Hitachi | 732,001,382.03 | 570,847,737.90 |
| Hisense Financial Holdings | 4,913,770.50 | |
| Hisense Electric Business | -970,241.48 | |
| Qingdao Hisense International Co., Ltd. | 33,810,662.10 | 34,830,703.49 |
| Total | 769,755,573.15 | 569,274,861.10 |
Note: The gains from equity investment under the equity method of the Company for the current period were all generated from non-listed investments.
22
8. Income tax expense
Before the correction:
(1)Income tax expense statement
| (1)Income tax expense statement | ||
|---|---|---|
| Item | Amount for the year | Amount for previous year |
| Current income tax expenses | 187,778,829.75 | 122,560,074.53 |
| Including: PRC Enterprise income tax | 177,445,449.35 | 122,560,074.53 |
| Hong Kong profit tax | 10,333,380.40 | |
| Deferred income tax expenses | -6,711,708.30 | 6,187,622.99 |
| Total | 181,067,121.45 | 128,747,697.52 |
(2)Reconciliation of accounting profit and income tax expenses is as follows:
| (2)Reconciliation of accounting profit and income tax expenses is as follows: | |
|---|---|
| Item | Amount for the year |
| Total profits | 2,232,291,374.61 |
| Income tax expense calculated at statutory (or applicable) tax rates | 558,072,843.65 |
| Effect of application of different tax rate to certain subsidiaries | -44,356,390.30 |
| Adjustment to income tax in previous year | 28,615.76 |
| Effect of non-taxable income | -226,613,463.51 |
| Effect of non-deductible cost, expense and loss | 4,946,716.84 |
| Effect of utilization of deductible losses unrecognized as deferred tax assets in previous period | -176,819,601.98 |
| Effect of deductible temporary difference or deductible loss unrecognized as deferred tax assets in | 105,819,781.92 |
23
| current period | |
|---|---|
| Changes in opening balance of deferred tax assets/liabilities arising from changes in tax rate | |
| Effect of super deduction of research and development expense | -40,011,380.93 |
| Others | |
| Income tax expense | 181,067,121.45 |
After the correction:
(1)Income tax expense statement
| (1)Income tax expense statement | ||
|---|---|---|
| Item | Amount for the year | Amount for previous year |
| Current income tax expenses | 187,778,829.75 | 122,560,074.53 |
| Including: PRC Enterprise income tax | 177,445,449.35 | 122,560,074.53 |
| Hong Kong profit tax | 10,333,380.40 | |
| Deferred income tax expenses | -6,711,708.30 | 6,187,622.99 |
| Total | 181,067,121.45 | 128,747,697.52 |
(2)Reconciliation of accounting profit and income tax expenses is as follows:
| (2)Reconciliation of accounting profit and income tax expenses is as follows: | |
|---|---|
| Item | Amount for the year |
| Total profits | 2,252,874,236.71 |
| Income tax expense calculated at statutory (or applicable) tax rates | 563,218,559.18 |
| Effect of application of different tax rate to certain subsidiaries | -44,356,390.30 |
| Adjustment to income tax in previous year | 28,615.76 |
24
| Effect of non-taxable income | -231,759,179.04 |
|---|---|
| Effect of non-deductible cost, expense and loss | 4,946,716.84 |
| Effect of utilization of deductible losses unrecognized as deferred tax assets in previous period | -176,819,601.98 |
| Effect of deductible temporary difference or deductible loss unrecognized as deferred tax assets in current period |
105,819,781.92 |
| Changes in opening balance of deferred tax assets/liabilities arising from changes in tax rate | |
| Effect of super deduction of research and development expense | -40,011,380.93 |
| Others | |
| Income tax expense | 181,067,121.45 |
9. Calculation of basic and diluted earnings per share
Before the correction:
| Before the correction: | |||
|---|---|---|---|
| Item | Amount for the year | Amount for previous year | |
| Net profits attributable to ordinary shareholders of the Company during the reporting period |
P1 | 1,997,530,073.54 | 1,087,732,130.38 |
| Non-recurring profit and loss attributable to ordinary shareholders of the Company during the reporting period |
F | 984,723,118.52 | 89,808,253.79 |
| Net profits after non-recurring profit and loss attributable to ordinary shareholders of the Company during the reporting period |
P2=P1-F | 1,012,806,955.02 | 997,923,876.59 |
| Effect of dilutive events on net profits attributable to ordinary shareholders of the Company |
P3 | ||
| Effect of dilutive events on net profits after non-recurring profit and loss attributable to ordinary shareholders of the Company |
P4 | ||
| Weighted average number of outstanding ordinary shares | S | 1,362,725,370.00 | 1,362,725,370.00 |
| Add: Increase in the weighted average number of ordinary shares assuming full conversion of dilutive potential ordinary shares into outstanding ordinary shares |
X1 |
25
| Item | Amount for the year | Amount for the year | Amount for previous year | Amount for previous year | ||
|---|---|---|---|---|---|---|
| Weighted average number of ordinary shares used for calculation of diluted earnings per share |
X2=S+X1 | 1,362,725,370.00 | 1,362,725,370.00 | |||
| Basic earnings per share attributable to ordinary shareholders of the Company | Y1=P1/S | 1.47 | 0.80 | |||
| Basic earnings per share attributable to ordinary shareholders of the Company after non-recurring profit and loss |
Y2=P2/S | 0.74 | 0.73 | |||
| Diluted earnings per share attributable to ordinary shareholders of the Company | Y3=(P1+P3) /X2 |
1.47 | 0.80 | |||
| Diluted earnings per share attributable to ordinary shareholders of the Company after non-recurring profit and loss |
Y4=(P2+P4) /X2 |
0.74 | 0.73 | |||
| After the correction: | ||||||
| Item | Amount for the year | Amount for previous year | ||||
| Net profits attributable to ordinary shareholders of the Company during the reporting period |
P1 | 2,018,112,935.64 | 1,116,558,833.87 | |||
| Non-recurring profit and loss attributable to ordinary shareholders of the Company during the reporting period |
F | 984,723,118.52 | 89,808,253.79 | |||
| Net profits after non-recurring profit and loss attributable to ordinary shareholders of the Company during the reporting period |
P2=P1-F | 1,033,389,817.12 | 1,026,750,580.08 | |||
| Effect of dilutive events on net profits attributable to ordinary shareholders of the Company |
P3 | |||||
| Effect of dilutive events on net profits after non-recurring profit and loss attributable to ordinary shareholders of the Company |
P4 | |||||
| Weighted average number of outstanding ordinary shares | S | 1,362,725,370.00 | 1,362,725,370.00 | |||
| Add: Increase in the weighted average number of ordinary shares assuming full conversion of dilutive potential ordinary shares into outstanding ordinary shares |
X1 | |||||
| Weighted average number of ordinary shares used for calculation of diluted earnings per share |
X2=S+X1 | 1,362,725,370.00 | 1,362,725,370.00 | |||
| Basic earnings per share attributable to ordinary shareholders of the Company | Y1=P1/S | 1.48 | 0.82 |
26
| Item | Amount for the year | Amount for previous year | |
|---|---|---|---|
| Basic earnings per share attributable to ordinary shareholders of the Company after non- recurring profit and loss |
Y2=P2/S | 0.76 | 0.75 |
| Diluted earnings per share attributable to ordinary shareholders of the Company | Y3=(P1+P3)/X2 | 1.48 | 0.82 |
| Diluted earnings per share attributable to ordinary shareholders of the Company after non- recurring profit and loss |
Y4=(P2+P4)/X2 | 0.76 | 0.75 |
- Supplementary information to cash flows statement
Before the correction:
(1) Supplementary information to cash flows statement
| (1) Supplementary information to cash flows statement | ||
|---|---|---|
| Supplementary information | Amount for the year | Amount for previous year |
| 1.Reconciliation of netprofit to cash flows from operating activities: | ||
| Net profit | 2,051,224,253.16 | 1,141,593,773.70 |
| Add: Provision for assets impairment | 38,044,368.26 | -4,435,472.71 |
| Depreciation of fixed assets, depletion of oil and gas assets and depreciation of productive biological assets |
674,973,755.96 | 665,479,087.45 |
| Amortization of intangible assets | 34,030,643.63 | 31,920,484.24 |
| Amortization of long-term prepaid expenses | 4,788,141.47 | 6,699,276.77 |
| Loss on disposal of fixed assets, intangible assets and other long-term assets (Gain denoted in“-”) | -4,136,179.65 | -11,769,686.23 |
| Loss on retirement of fixed assets (Gain denoted in“-”) | 6,252,993.33 | |
| Loss on change in fair value (Gain denoted in“-”) | 9,986,122.87 | -19,462,802.79 |
| Financial expenses (Gain denoted in“-”) | 7,955,285.77 | |
| Investment loss (Gain denoted in“-”) | -1,562,397,646.46 | -522,079,140.57 |
| Decrease in deferred tax assets (Increase denoted in“-”) | -7,141,892.65 | 5,828,338.25 |
| Increase in deferred tax liabilities (Decrease denoted in“-”) | 430,184.35 | 359,284.74 |
| Decrease in inventories (Increase denoted in“-”) | -742,416,760.10 | -376,675,863.10 |
| Decrease in operating receivables (Increase denoted in“-”) | -553,468,423.54 | -1,784,506,636.00 |
| Increase in operating payables (Decrease denoted in“-”) | 504,879,015.68 | 3,785,024,055.73 |
| Others | ||
| Net cash flows from operating activities | 455,048,576.31 | 2,925,929,985.25 |
27
| Supplementary information | Amount for the year | Amount for previous year |
|---|---|---|
| 2.Significant investment and financing activities not involving cash receipts and payments: |
||
| Liabilities converted into equity | ||
| Convertible company debentures due within one year | ||
| Fixed assets under finance leases | ||
| 3.Net movement in cash and cash equivalents: | ||
| Cash at the end of the period | 952,318,970.66 | 794,984,893.88 |
| Less: Cash at the beginning of the period | 794,984,893.88 | 1,012,159,146.17 |
| Add: Cash equivalents at the end of the period | ||
| Less: Cash equivalents at the beginning of the period | ||
| Net increase in cash and cash equivalents | 157,334,076.78 | -217,174,252.29 |
After the correction:
(1)Supplementary information to cash flows statement
| (1)Supplementary information to cash flows statement | ||
|---|---|---|
| Supplementary information | Amount for the year | Amount for previous year |
| 1.Reconciliation of net profit to cash flows from operating activities: | ||
| Net profit | 2,071,807,115.26 | 1,170,420,477.19 |
| Add: Provision for assets impairment | 38,044,368.26 | -4,435,472.71 |
| Depreciation of fixed assets, depletion of oil and gas assets and depreciation of productive biological assets |
674,973,755.96 | 665,479,087.45 |
| Amortization of intangible assets | 34,030,643.63 | 31,920,484.24 |
| Amortization of long-term prepaid expenses | 4,788,141.47 | 6,699,276.77 |
| Loss on disposal of fixed assets, intangible assets and other long-term assets (Gain denoted in “-”) | -4,136,179.65 | -11,769,686.23 |
| Loss on retirement of fixed assets (Gain denoted in “-”) | 6,252,993.33 |
28
| Supplementary information | Amount for the year | Amount for previous year |
|---|---|---|
| Loss on change in fair value (Gain denoted in “-”) | 9,986,122.87 | -19,462,802.79 |
| Financial expenses (Gain denoted in “-”) | 7,955,285.77 | |
| Investment loss (Gain denoted in “-”) | -1,582,980,508.56 | -550,905,844.06 |
| Decrease in deferred tax assets (Increase denoted in “-”) | -7,141,892.65 | 5,828,338.25 |
| Increase in deferred tax liabilities (Decrease denoted in “-”) | 430,184.35 | 359,284.74 |
| Decrease in inventories (Increase denoted in “-”) | -742,416,760.10 | -376,675,863.10 |
| Decrease in operating receivables (Increase denoted in “-”) | -553,468,423.54 | -1,784,506,636.00 |
| Increase in operating payables (Decrease denoted in “-”) | 504,879,015.68 | 3,785,024,055.73 |
| Others | ||
| Net cash flows from operating activities | 455,048,576.31 | 2,925,929,985.25 |
| 2.Significant investment and financing activities not involving cash receipts and payments: |
||
| Liabilities converted into equity | ||
| Convertible company debentures due within one year | ||
| Fixed assets under finance leases | ||
| 3.Net movement in cash and cash equivalents: | ||
| Cash at the end of the period | 952,318,970.66 | 794,984,893.88 |
| Less: Cash at the beginning of the period | 794,984,893.88 | 1,012,159,146.17 |
| Add: Cash equivalents at the end of the period |
29
| Supplementary information | Amount for the year | Amount for previous year |
|---|---|---|
| Less: Cash equivalents at the beginning of the period | ||
| Net increase in cash and cash equivalents | 157,334,076.78 | -217,174,252.29 |
- Segment information
Before the correction:
The Company manages its business by divisions which are organized by a mixture of both business lines and geographical locations. For the
purpose of resource allocation and performance assessment, the management manages the operating results of each business segment separately, and the segment results are assessed based on the profits of the reporting segments.
(1) Segment profit or loss and assets and liabilities
| Amount for current period | Refrigerators and washing machines |
Air-conditioners | Others | Inter-segment elimination |
Total |
|---|---|---|---|---|---|
| 1. Revenue from external sales | 14,110,925,211.40 | 14,587,570,871.00 | 1,731,557,425.66 | 30,430,053,508.06 | |
| 2. Revenue from inter-segment transactions | 1,532,162,384.83 | -1,532,162,384.83 | |||
| 3. Gain from investment in associates and joint ventures |
-485,120.74 | 731,516,261.29 | 4,913,770.50 | 735,944,911.05 | |
| 4. Depreciation and amortization | 397,085,954.36 | 213,982,047.99 | 97,936,397.24 | 709,004,399.59 | |
| 5. Gain arising from changes in fair value | -4,716,426.32 | -4,716,426.32 | -553,270.23 | -9,986,122.87 | |
| 6. Impairment losses on assets | 3,420,192.57 | 31,900,224.52 | 2,723,951.17 | 38,044,368.26 | |
| 7. Total profit (losses) | 77,095,307.72 | 1,249,018,672.67 | 948,188,500.17 | -42,011,105.95 | 2,232,291,374.61 |
| 8. Total assets | 16,371,138,556.05 | 11,497,620,081.72 | 3,809,305,882.95 | -10,204,397,698.00 | 21,473,666,822.72 |
| 9. Total liabilities | 11,027,922,339.72 | 7,721,893,570.20 | 1,804,121,334.07 | -6,033,640,443.19 | 14,520,296,800.80 |
30
| 10. Additions to other non-current assets other than long-term equity investments |
-30,992,581.07 | -132,175,143.60 | -8,512,160.76 | -171,679,885.43 | |
|---|---|---|---|---|---|
| (Continued) | |||||
| Amount for previous period | Refrigerators and washing machines |
Air-conditioners | Others | Inter-segment elimination |
Total |
| 1. Revenue from external sales | 12,778,722,120.61 | 10,380,981,134.10 | 1,511,221,145.53 | 24,670,924,400.24 | |
| 2. Revenue from inter-segment transactions | 1,421,972,654.09 | -1,421,972,654.09 | |||
| 3. Gain from investment in associates and joint ventures |
-36,319,775.98 | 570,847,737.90 | -83,804.31 | 534,444,157.61 | |
| 4. Depreciation and amortization | 379,801,361.26 | 229,060,142.67 | 88,538,067.76 | 697,399,571.69 | |
| 5. Gain arising from changes in fair value | 9,363,479.52 | 9,363,479.52 | 735,843.75 | 19,462,802.79 | |
| 6. Impairment losses on assets | -8,481,794.86 | 1,378,521.44 | 2,667,800.71 | -4,435,472.71 | |
| 7. Total profit (losses) | 339,173,744.17 | 811,227,846.76 | 137,598,681.84 | -17,658,801.55 | 1,270,341,471.22 |
| 8. Total assets | 16,353,487,356.13 | 9,041,182,287.58 | 4,024,041,294.03 | -10,363,652,329.42 | 19,055,058,608.32 |
| 9. Total liabilities | 11,403,174,704.17 | 6,845,206,682.64 | 2,369,794,279.08 | -6,886,577,112.02 | 13,731,598,553.87 |
| 10. Additions to other non-current assets other than long-term equity investments |
150,999,965.93 | -104,416,041.45 | -57,910,851.26 | -11,326,926.78 |
After the correction:
The Company manages its business by divisions which are organized by a mixture of both business lines and geographical locations. For the
purpose of resource allocation and performance assessment, the management manages the operating results of each business segment separately, and the segment results are assessed based on the profits of the reporting segments.
- (1) Segment profit or loss and assets and liabilities
31
| Amount for current period | Refrigerators and washing machines |
Air-conditioners | Others | Inter-segment elimination |
Total |
|---|---|---|---|---|---|
| 1. Revenue from external sales | 14,110,925,211.40 | 14,587,570,871.00 | 1,731,557,425.66 | 30,430,053,508.06 | |
| 2. Revenue from inter-segment transactions | 1,532,162,384.83 | -1,532,162,384.83 | |||
| 3. Gain from investment in associates and joint ventures |
-485,120.74 | 731,516,261.29 | 38,724,432.60 | 769,755,573.15 | |
| 4. Depreciation and amortization | 397,085,954.36 | 213,982,047.99 | 97,936,397.24 | 709,004,399.59 | |
| 5. Gain arising from changes in fair value | -4,716,426.32 | -4,716,426.32 | -553,270.23 | -9,986,122.87 | |
| 6. Impairment losses on assets | 3,420,192.57 | 31,900,224.52 | 2,723,951.17 | 38,044,368.26 | |
| 7. Total profit (losses) | 77,095,307.72 | 1,249,018,672.67 | 968,771,362.27 | -42,011,105.95 | 2,252,874,236.71 |
| 8. Total assets | 16,371,138,556.05 | 11,497,620,081.72 | 3,943,091,446.57 | -10,204,397,698.00 | 21,607,452,386.34 |
| 9. Total liabilities | 11,027,922,339.72 | 7,721,893,570.20 | 1,804,121,334.07 | -6,033,640,443.19 | 14,520,296,800.80 |
| 10. Additions to other non-current assets other than long-term equity investments |
-30,992,581.07 | -132,175,143.60 | -8,512,160.76 | -171,679,885.43 |
(Continued)
| 9. Total liabilities 10. Additions to other non-current assets other than long-term equity investments (Continued) |
11,027,922,339.72 -30,992,581.07 |
7,721,893,570.20 -132,175,143.60 |
1,804,121,334.07 -8,512,160.76 |
-6,033,640,443.19 | 14,520,296,800.80 -171,679,885.43 |
|---|---|---|---|---|---|
| Amount for previous period | Refrigerators and washing machines |
Air-conditioners | Others | Inter-segment elimination |
Total |
| 1. Revenue from external sales | 12,778,722,120.61 | 10,380,981,134.10 | 1,511,221,145.53 | 24,670,924,400.24 | |
| 2. Revenue from inter-segment transactions | 1,421,972,654.09 | -1,421,972,654.09 | |||
| 3. Gain from investment in associates and joint ventures |
-36,319,775.98 | 570,847,737.90 | 34,746,899.18 | 569,274,861.10 | |
| 4. Depreciation and amortization | 379,801,361.26 | 229,060,142.67 | 88,538,067.76 | 697,399,571.69 | |
| 5. Gain arising from changes in fair value | 9,363,479.52 | 9,363,479.52 | 735,843.75 | 19,462,802.79 |
32
| 6. Impairment losses on assets | -8,481,794.86 | 1,378,521.44 | 2,667,800.71 | -4,435,472.71 | |
|---|---|---|---|---|---|
| 7. Total profit (losses) | 339,173,744.17 | 811,227,846.76 | 166,425,385.33 | -17,658,801.55 | 1,299,168,174.71 |
| 8. Total assets | 16,353,487,356.13 | 9,041,182,287.58 | 4,142,143,525.71 | -10,363,652,329.42 | 19,173,160,840.00 |
| 9. Total liabilities | 11,403,174,704.17 | 6,845,206,682.64 | 2,369,794,279.08 | -6,886,577,112.02 | 13,731,598,553.87 |
| 10. Additions to other non-current assets other than long-term equity investments |
150,999,965.93 | -104,416,041.45 | -57,910,851.26 | -11,326,926.78 |
33
12. Interests in joint ventures or associates
Before the correction:
(3)Aggregated financial information of insignificant joint ventures and
associates
| associates | ||
|---|---|---|
| RMB’0000 | ||
| Item | Closing balance/Amount for the year |
Opening balance/Amount for previous year |
| Joint ventures: | ||
| Total carryingamount of investments | 127.98 | |
| Amounts in aggregate in proportion to the shareholdings: |
||
| —Netprofit | -97.02 | |
| —Other comprehensive income | ||
| —Total comprehensive income | -97.02 | |
| Associates: | ||
| Total carryingamount of investments | 24,491.38 | |
| Amounts in aggregate in proportion to the shareholdings: |
||
| —Netprofit | 491.38 | -8.38 |
| —Other comprehensive income | ||
| —Total comprehensive income | 491.38 | -8.38 |
After the correction
(3)Aggregated financial information of insignificant joint ventures and
associates
RMB’0000
| RMB’0000 | ||
|---|---|---|
| Item | Closing balance/Amount for the year |
Opening balance/Amount for previous year |
| Joint ventures: | ||
| Total carrying amount of investments | 127.98 | |
| Amounts in aggregate in proportion to the shareholdings: | ||
| —Net profit | -97.02 | |
| —Other comprehensive income | ||
| —Total comprehensive income | -97.02 | |
| Associates: | ||
| Total carrying amount of investments | 38,249.93 | 12,190.22 |
| Amounts in aggregate in proportion to the shareholdings: | ||
| —Net profit | 3,872.44 | 3,474.69 |
| —Other comprehensive income | -458.85 | 752.57 |
34
| Item | Closing balance/Amount for the year |
Opening balance/Amount for previous year |
|---|---|---|
| Joint ventures: | ||
| Total carrying amount of investments | 127.98 | |
| Amounts in aggregate in proportion to the shareholdings: | ||
| —Net profit | -97.02 | |
| —Other comprehensive income | ||
| —Total comprehensive income | -97.02 | |
| —Total comprehensive income | 3,413.59 | 4,227.26 |
35
13. Capital management
Before the correction:
The primary objectives of the Company’s capital management are to safeguard the Company’s ability to continue as a going concern and to maintain healthy capital ratios in order to support its business and maximise shareholders’ value.
The Company manages its capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may adjust the dividend payment to shareholders, return capital to shareholders or issue new shares. No changes were made in the objectives, policies or processes for managing capital during the years ended 31 December 2017 and 31 December 2016.
The Company monitors capital using a gearing ratio, which is net debt divided by the total capital plus net debt. Net debt includes bank and other borrowings, accounts payable, notes payable, other payables and debentures payables, less cash and cash equivalents. The gearing ratios as at the end of the reporting periods were as follows:
| Item | End of the year | Beginning of the year |
|---|---|---|
| Total debt | 14,520,296,800.80 | 13,731,598,553.87 |
| Including: Short-term borrowings | ||
| Accounts payable | 4,238,836,841.44 | 4,367,268,398.09 |
| Notes payable | 6,141,025,710.22 | 5,227,854,741.07 |
| Other payables | 1,709,226,096.76 | 1,661,704,359.95 |
| Less: Cash and cash equivalents | 952,318,970.66 | 794,984,893.88 |
36
| Net debt | 13,567,977,830.14 | 12,936,613,659.99 |
|---|---|---|
| Equity attributable to shareholders of parent |
6,445,303,673.87 | 4,867,466,177.17 |
| Capital and net debt | 20,013,281,504.01 | 17,804,079,837.16 |
| Gearing ratio | 67.79% | 72.66% |
After the correction:
The primary objectives of the Company’s capital management are to safeguard the Company’s ability to continue as a going concern and to maintain healthy capital ratios in order to support its business and maximise shareholders’ value.
The Company manages its capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may adjust the dividend payment to shareholders, return capital to shareholders or issue new shares. No changes were made in the objectives, policies or processes for managing capital during the years ended 31 December 2017 and 31 December 2016.
The Company monitors capital using a gearing ratio, which is net debt divided by the total capital plus net debt. Net debt includes bank and other borrowings, accounts payable, notes payable, other payables and debentures payables, less cash and cash equivalents. The gearing ratios as at the end of the reporting periods were as follows:
| Item | End of the year | Beginning of the year |
|---|---|---|
| Total debt | 14,520,296,800.80 | 13,731,598,553.87 |
| Including: Short-term borrowings | ||
| Accounts payable | 4,238,836,841.44 | 4,367,268,398.09 |
37
| Item | End of the year | Beginning of the year |
|---|---|---|
| Notes payable | 6,141,025,710.22 | 5,227,854,741.07 |
| Other payables | 1,709,226,096.76 | 1,661,704,359.95 |
| Less: Cash and cash equivalents | 952,318,970.66 | 794,984,893.88 |
| Net debt | 13,567,977,830.14 | 12,936,613,659.99 |
| Equity attributable to shareholders of parent |
6,579,089,237.49 | 4,985,568,408.85 |
| Capital and net debt | 20,147,067,067.63 | 17,922,182,068.84 |
| Gearing ratio | 67.34% | 72.18% |
- Long-term equity investments of the parent company
Before the correction:
(1)Breakdown of long-term equity investments
| Item | Closing balance | Opening balance | ||||
|---|---|---|---|---|---|---|
| Book value | Impairment provision | Carrying amount | Book value | Impairment provision | Carrying amount | |
| Investments in subsidiaries |
2,513,391,236.55 | 59,381,641.00 | 2,454,009,595.55 | 2,576,543,954.49 | 59,381,641.00 | 2,517,162,313.49 |
| Investments in associates and joint ventures |
2,370,765,866.05 | 2,370,765,866.05 | 1,627,383,596.00 | 1,627,383,596.00 | ||
| Total | 4,884,157,102.60 | 59,381,641.00 | 4,824,775,461.60 | 4,203,927,550.49 | 59,381,641.00 | 4,144,545,909.49 |
(2)Investments in subsidiaries
38
| Investee | Opening balance | Increase for the year |
Decrease for the year |
Closing balance | Provision for impairment made during the year |
Closing balance of provision for impairment |
|---|---|---|---|---|---|---|
| Guangdong Refrigerator | 155,552,425.85 | 155,552,425.85 | ||||
| Guangdong Air-conditioner | 281,000,000.00 | 281,000,000.00 | 59,381,641.00 | |||
| Guangdong Freezer | 15,668,880.00 | 15,668,880.00 | ||||
| Hisense Home Appliances | 51,531,053.70 | 51,531,053.70 | ||||
| Rosheng Plastic | 53,270,064.00 | 53,270,064.00 | ||||
| Wangao I&E | 600,000.00 | 600,000.00 | ||||
| Jiake Electronics | 42,000,000.00 | 42,000,000.00 | ||||
| Yingkou Refrigerator | 84,000,000.00 | 84,000,000.00 | ||||
| Jiangxi Kelon | 147,763,896.00 | 147,763,896.00 | ||||
| Hangzhou Kelon | 24,000,000.00 | 24,000,000.00 | ||||
| Yangzhou Refrigerator | 252,356,998.00 | 252,356,998.00 | ||||
| Zhuhai Kelon | 189,101,850.00 | 189,101,850.00 | ||||
| Shenzhen Kelon | 95,000,000.00 | 95,000,000.00 | ||||
| Kelon Development | 11,200,000.00 | 11,200,000.00 | ||||
| Chengdu Refrigerator | 50,000,000.00 | 50,000,000.00 | ||||
| Beijing Refrigerator | 92,101,178.17 | 92,101,178.17 | ||||
| Shandong Air-conditioning | 567,175,477.74 | 567,175,477.74 | ||||
| Hisense Mould | 121,628,013.09 | 121,628,013.09 | ||||
| Shandong Refrigerator | 275,000,000.00 | 275,000,000.00 | ||||
| Zhejiang Hisense | 67,594,117.94 | 67,594,117.94 | ||||
| Kelon Property | 4,441,400.00 | 4,441,400.00 | ||||
| Total | 2,576,543,954.49 | 4,441,400.00 | 67,594,117.94 | 2,513,391,236.55 | 59,381,641.00 |
(3)Investments in associates and joint ventures
| Investee | Opening balance | Change for the year | ||||
|---|---|---|---|---|---|---|
| Increase in investment |
Decrease in investment |
Gains or losses from investment recognised using equity method |
Adjustment for other comprehensive income |
Other change in equity |
||
| I. Joint ventures |
39
| Hisense Hitachi | 1,627,383,596.00 | 732,001,382.03 | -3,967,882.48 | |||
|---|---|---|---|---|---|---|
| Subtotal | 1,627,383,596.00 | 732,001,382.03 | -3,967,882.48 | |||
| II. Associates | ||||||
| Hisense Financial Holdings |
240,000,000.00 | 4,913,770.50 | ||||
| Subtotal | 240,000,000.00 | 4,913,770.50 | ||||
| Total | 1,627,383,596.00 | 240,000,000.00 |
736,915,152.53 | -3,967,882.48 |
(Continued)
| (Continued) | |||||
|---|---|---|---|---|---|
| Investee | Change for the year | Closing balance |
Closing balance of provision for impairment |
||
| Declaration of cash dividend orprofit | Provision for impairment made | Other decreases | |||
| I. Joint ventures | |||||
| Hisense Hitachi | 229,565,000.00 | 2,125,852,095.55 | |||
| Subtotal | 229,565,000.00 | 2,125,852,095.55 | |||
| II. Associates | |||||
| Hisense Financial Holdings |
244,913,770.50 | ||||
| Subtotal | 244,913,770.50 | ||||
| Total | 229,565,000.00 | 2,370,765,866.05 |
After the correction:
(1)Breakdown of long-term equity investments
40
| Item | Closing balance | Opening balance | ||||
|---|---|---|---|---|---|---|
| Book value | Impairment provision | Carrying amount | Book value | Impairment provision | Carrying amount | |
| Investments in subsidiaries |
2,513,391,236.55 | 59,381,641.00 | 2,454,009,595.55 | 2,576,543,954.49 | 59,381,641.00 | 2,517,162,313.49 |
| Investments in associates and joint ventures |
2,508,351,429.67 | 2,508,351,429.67 | 1,749,285,827.68 | 1,749,285,827.68 | ||
| Total | 5,021,742,666.22 | 59,381,641.00 | 4,962,361,025.22 | 4,325,829,782.17 | 59,381,641.00 | 4,266,448,141.17 |
(2)Investments in subsidiaries
| Investee | Opening balance | Increase for the year |
Decrease for the year |
Closing balance | Provision for impairment made during the year |
Closing balance of provision for impairment |
|---|---|---|---|---|---|---|
| GuangdongRefrigerator | 155,552,425.85 | 155,552,425.85 | ||||
| Guangdong Air- conditioner |
281,000,000.00 | 281,000,000.00 | 59,381,641.00 | |||
| GuangdongFreezer | 15,668,880.00 | 15,668,880.00 | ||||
| Hisense Home Appliances |
51,531,053.70 | 51,531,053.70 | ||||
| RoshengPlastic | 53,270,064.00 | 53,270,064.00 | ||||
| Wangao I&E | 600,000.00 | 600,000.00 | ||||
| Jiake Electronics | 42,000,000.00 | 42,000,000.00 | ||||
| Yingkou Refrigerator | 84,000,000.00 | 84,000,000.00 | ||||
| Jiangxi Kelon | 147,763,896.00 | 147,763,896.00 | ||||
| Hangzhou Kelon | 24,000,000.00 | 24,000,000.00 | ||||
| Yangzhou Refrigerator | 252,356,998.00 | 252,356,998.00 | ||||
| Zhuhai Kelon | 189,101,850.00 | 189,101,850.00 |
41
| Investee | Opening balance | Increase for the year |
Decrease for the year |
Closing balance | Provision for impairment made during the year |
Closing balance of provision for impairment |
|---|---|---|---|---|---|---|
| Shenzhen Kelon | 95,000,000.00 | 95,000,000.00 | ||||
| Kelon Development | 11,200,000.00 | 11,200,000.00 | ||||
| Chengdu Refrigerator | 50,000,000.00 | 50,000,000.00 | ||||
| BeijingRefrigerator | 92,101,178.17 | 92,101,178.17 | ||||
| Shandong Air- conditioning |
567,175,477.74 | 567,175,477.74 | ||||
| Hisense Mould | 121,628,013.09 | 121,628,013.09 | ||||
| ShandongRefrigerator | 275,000,000.00 | 275,000,000.00 | ||||
| ZhejiangHisense | 67,594,117.94 | 67,594,117.94 | ||||
| Kelon Property | 4,441,400.00 | 4,441,400.00 | ||||
| Total | 2,576,543,954.49 | 4,441,400.00 | 67,594,117.94 | 2,513,391,236.55 | 59,381,641.00 |
(3)Investments in associates and joint ventures
| Investee | Opening balance | Change for theyear | Change for theyear | |||
|---|---|---|---|---|---|---|
Increase in investment |
Decrease in investment |
Gains or losses from investment recognised using equity method |
Adjustment for other comprehensive income |
Other change in equity |
||
| I. Joint ventures | ||||||
| Hisense Hitachi | 1,627,383,596.00 | 732,001,382.03 | -3,967,882.48 | |||
| Subtotal | 1,627,383,596.00 | 732,001,382.03 | -3,967,882.48 | |||
| II. Associates | ||||||
| Hisense Financial Holdings | 240,000,000.00 | 4,913,770.50 |
42
| Hisense International | 121,902,231.68 | 33,810,662.10 | -4,588,457.44 |
-311,072.72 |
||
|---|---|---|---|---|---|---|
| Subtotal | 121,902,231.68 | 240,000,000.00 | 38,724,432.60 | -4,588,457.44 |
-311,072.72 |
|
| Total | 1,749,285,827.68 | 240,000,000.00 | 770,725,814.63 | -4,588,457.44 |
-4,278,955.20 |
(continued)
| Investee | Change for the year | Change for the year | Change for the year | Closing balance |
Closing balance of provision for impairment |
|---|---|---|---|---|---|
| Declaration of cash dividend or profit | Provision for impairment made | Other decreases | |||
| I. Joint ventures | |||||
| Hisense Hitachi | 229,565,000.00 | 2,125,852,095.55 | |||
| Subtotal | 229,565,000.00 | 2,125,852,095.55 | |||
| II. Associates | |||||
| Hisense Financial Holdings |
244,913,770.50 | ||||
| Hisense International |
13,227,800.00 | 137,585,563.62 | |||
| Subtotal | 13,227,800.00 | 382,499,334.12 | |||
| Total | 242,792,800.00 | 2,508,351,429.67 |
15. Investment gain of the parent company
Before the correction:
(1) Breakdown of investment gain
| 1) Breakdown of investment gain | ||
|---|---|---|
| Item | Amount for the year | Amount for previous year |
| Gain from long-term equity investment under the cost method | 131,203,478.11 | 44,490,678.00 |
| Gain from available-for-sale financial assets during holding period | 13,227,800.00 | 6,004,000.00 |
43
| Gain from long-term equity investment under the equity method | 736,915,152.53 | 534,444,157.61 |
|---|---|---|
| Gain from disposal of long-term equity investment | 594,001,248.06 | 16,758,719.78 |
| Gain from investment in wealth management products | 819,726.03 | |
| Total | 1,475,347,678.70 | 602,517,281.42 |
(2) Gain from long-term equity investments under the cost method
| Investee | Amount for the year | Amount for previous year |
|---|---|---|
| Hisense Home Appliances | 15,795,569.40 | 8,387,028.00 |
| Hisense Mould | 23,407,908.71 | 17,403,650.00 |
| Beijing Refrigerator | 18,700,000.00 | |
| Chengdu Refrigerator | 92,000,000.00 | |
| Total | 131,203,478.11 | 44,490,678.00 |
(3) Gain from available-for-sale financial assets during holding period
| Investee | Amount for the year | Amount for the year | Amount for previous year | Amount for previous year |
|---|---|---|---|---|
| Hisense International | 13,227,800.00 | 6,004,000.00 | ||
| Total | 13,227,800.00 | 6,004,000.00 | ||
| 4) Gain from long-term equity investment under the equity method: Investee Amount for the year Amount for previous year |
||||
| Investee | Amount for the year | Amount for previous year |
(4) Gain from long-term equity investment under the equity method:
44
| Zhejiang Hisense | -36,319,775.98 | |
|---|---|---|
| Attend | -83,804.31 | |
| Hisense Hitachi | 732,001,382.03 | 570,847,737.90 |
| Hisense Financial Holdings | 4,913,770.50 | |
| Total | 736,915,152.53 | 534,444,157.61 |
After the correction:
(1) Breakdown of investment gain
| 1) Breakdown of investment gain | ||
|---|---|---|
| Item | Amount for the year | Amount for previous year |
| Gain from long-term equity investment under the cost method | 131,203,478.11 | 44,490,678.00 |
| Gain from long-term equity investment under the equity method | 770,725,814.63 | 569,274,861.10 |
| Gain from disposal of long-term equity investment | 594,001,248.06 | 16,758,719.78 |
| Gain from investment in wealth management products | 819,726.03 | |
| Total | 1,495,930,540.80 | 631,343,984.91 |
(2) Gain from long-term equity investments under the cost method
| Investee | Amount for the year | Amount for previous year |
|---|---|---|
| Hisense Home Appliances | 15,795,569.40 | 8,387,028.00 |
| Hisense Mould | 23,407,908.71 | 17,403,650.00 |
| Beijing Refrigerator | 18,700,000.00 |
45
| Chengdu Refrigerator | 92,000,000.00 | |
|---|---|---|
| Total | 131,203,478.11 | 44,490,678.00 |
(3) Gain from long-term equity investment under the equity method
| Investee | Amount for the year | Amount for previous year |
|---|---|---|
| Zhejiang Hisense | -36,319,775.98 | |
| Attend | -83,804.31 | |
| Hisense Hitachi | 732,001,382.03 | 570,847,737.90 |
| Hisense Financial Holdings | 4,913,770.50 | |
| Qingdao Hisense International Co., Ltd. | 33,810,662.10 | 34,830,703.49 |
| Total | 770,725,814.63 | 569,274,861.10 |
16. Return on net asset and earnings per share
Before the correction:
Year 2017
| Year 2017 | |||
|---|---|---|---|
| Profit for the reporting period | Weighted Average of return on net assets(%) |
Earnings per share | |
| Basic earnings per share | Diluted earnings per share | ||
| Net profit attributable to ordinary shareholders of the Company | 35.12 | 1.47 | 1.47 |
| Net profit attributable to ordinary shareholders of the Company after non-recurring profit or loss |
17.80 | 0.74 | 0.74 |
Year 2016
46
| Profit for the reporting period | Weighted Average of return on net assets(%) |
Earnings per share | Earnings per share |
|---|---|---|---|
| Basic earnings per share | Diluted earnings per share | ||
| Net profit attributable to ordinary shareholders of the Company | 24.23 | 0.80 | 0.80 |
| Net profit attributable to ordinary shareholders of the Company after non-recurring profit or loss |
22.23 | 0.73 | 0.73 |
After the correction:
Year 2017
| Year 2017 | |||
|---|---|---|---|
| Profit for the reporting period | Weighted Average of return on net assets(%) |
Earnings per share | |
| Basic earnings per share | Diluted earnings per share | ||
| Net profit attributable to ordinary shareholders of the Company | 34.71 | 1.48 | 1.48 |
| Net profit attributable to ordinary shareholders of the Company after non-recurring profit or loss |
17.77 | 0.76 | 0.76 |
Year 2016
| Year 2016 | |||
|---|---|---|---|
| Profit for the reporting period | Weighted Average of return on net assets(%) |
Earningsper share | |
| Basic earningsper share | Diluted earningsper share | ||
| Netprofit attributable to ordinaryshareholders of the Company | 24.33 | 0.82 | 0.82 |
| Net profit attributable to ordinary shareholders of the Company after non-recurring profit or loss |
21.75 | 0.75 | 0.75 |
- Five-year financial summary
Before the correction:
Unit: RMB’0000
47
| Statement item Total operating revenue Total profits Income tax Net profit Net profit attributable to equity holders of the parent Minority interests Continued from above table |
Statement item | Statement item | Statement item | 2017 | 2016 | 2015 | 2015 | 2014 | 2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total operating revenue | 3,348,759.04 | 2,673,021.95 | 2,347,160.29 | 2,653,442.09 | 2,436,002.13 | ||||||
| Total profits | 223,229.14 | 127,034.15 | 62,365.42 | 77,123.56 | 129,941.28 | ||||||
| Income tax | 18,106.71 | 12,874.77 | 7,937.78 | 5,972.51 | 5,361.89 | ||||||
| Net profit | 205,122.43 | 114,159.38 | 54,427.64 | 71,151.05 | 124,579.39 | ||||||
| Net profit attributable to equity holders of the parent | 199,753.01 | 108,773.21 | 58,033.51 | 67,247.86 | 121,566.96 | ||||||
| Minority interests | 5,369.42 | 5,386.17 | -3,605.87 | 3,903.19 | 3,012.43 | ||||||
| Statement item | As at 31 December 2017 | As | at 31 December 2016 | As at 31 December 2015 | As at 31 December 2014 | As at 31 December 2013 | |||||
| Total assets | 2,147,366.68 | 1,905,505.86 | 1,429,281.70 | 1,326,679.40 | 1,220,803.09 | ||||||
| Total liabilities | 1,452,029.68 | 1,373,159.85 | 981,900.77 | 932,621.34 | 902,469.32 | ||||||
| Net assets | 695,337.00 | 532,346.01 | 447,380.94 | 394,058.06 | 318,333.77 | ||||||
| Total equity attributable to equity holders of the parent |
644,530.37 | 486,746.62 | 404,401.77 | 345,836.30 | 274,873.11 | ||||||
| Minority interests | 50,806.63 | 45,599.39 | 42,979.17 | 48,221.76 | 43,460.66 | ||||||
| Total Equity | 695,337.00 | 532,346.01 | 447,380.94 | 394,058.06 | 318,333.77 |
Unit: RMB’0000
| Statement item | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|
| Total operating revenue | 3,348,759.04 | 2,673,021.95 | 2,347,160.29 | 2,653,442.09 | 2,436,002.13 |
48
| Statement item | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|
| Total profits | 225,287.43 | 129,916.82 | 63,736.92 | 78,619.29 | 133,129.15 |
| Income tax | 18,106.71 | 12,874.77 | 7,937.78 | 5,972.51 | 5,361.89 |
| Net profit | 207,180.72 | 117,042.05 | 55,799.14 | 72,646.78 | 127,767.26 |
| Net profit attributable to equity holders of the parent | 201,811.30 | 111,655.88 | 59,405.01 | 68,743.59 | 124,754.83 |
| Minority interests | 5,369.42 | 5,386.17 | -3,605.87 | 3,903.19 | 3,012.43 |
Continued from above table
| Statement item | As at 31 December 2017 | As at 31 December 2016 | As at 31 December 2015 | As at 31 December 2014 | As at 31 December 2013 |
|---|---|---|---|---|---|
| Total assets | 2,160,745.24 | 1,917,316.08 | 1,437,477.65 | 1,332,867.50 | 1,225,831.94 |
| Total liabilities | 1,452,029.68 | 1,373,159.85 | 981,900.77 | 932,621.34 | 902,469.32 |
| Net assets | 708,715.56 | 544,156.23 | 455,576.89 | 400,246.16 | 323,362.62 |
| Total equity attributable to equity holders of the parent |
657,908.93 | 498,556.84 | 412,597.72 | 352,024.40 | 279,901.96 |
| Minority interests | 50,806.63 | 45,599.39 | 42,979.17 | 48,221.76 | 43,460.66 |
| Total Equity | 708,715.56 | 544,156.23 | 455,576.89 | 400,246.16 | 323,362.62 |
49
(2) Impact on the notes to the financial statements of January to June 2018
- Long-term equity investment
Before the correction:
| Investee | Opening Balance | Change for the year | Change for the year | Change for the year | Change for the year | Closing balance |
Closing balance of provision for impairment |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase in investment |
Decrease in investmen |
Gains or losses from investment recognised using equitymethod |
Adjustment for other comprehensive income |
Other change in equity |
Declaration of cash dividend or profit |
Provision for impairment made |
Other decreases |
||||
| I. Joint ventures | |||||||||||
| Qingdao Hisense Hitachi Air- Conditioning Systems Co., Ltd. |
2,125,852,095.55 | 372,776,271.64 | 2,498,628,367.19 | ||||||||
| Qingdao Hisense E-commerce Co., Ltd. |
1,279,758.52 | -629,470.66 | 650,287.86 | ||||||||
| Subtotal | 2,127,131,854.07 | 372,146,800.98 | 2,499,278,655.05 | ||||||||
| II. Associates | |||||||||||
| Hisense Financial Holdings Co., Ltd. |
244,913,770.50 | 8,674,363.22 | 136,340.26 |
2,400,000.00 | 251,324,473.98 | ||||||
| Subtotal | 244,913,770.50 | 8,674,363.22 | 136,340.26 |
2,400,000.00 | 251,324,473.98 | ||||||
| III. Others | |||||||||||
| Jiangxi Kelon Combine Electrical Appliances Co.,Ltd. |
11,000,000.00 | 11,000,000.00 | 11,000,000.00 | ||||||||
| Subtotal | 11,000,000.00 | 11,000,000.00 | 11,000,000.00 | ||||||||
| Total | 2,383,045,624.57 | 380,821,164.20 | 136,340.26 |
2,400,000.00 | 2,761,603,129.03 | 11,000,000.00 |
Note:
-
As Jiangxi Kelon Combine Electrical Appliances Co., Ltd., a subsidiary of the Company, has been declared in liquidation, it has not been included in the consolidated financial statements and impairment has been fully provided for the investment cost.
-
Qingdao Hisense Hitachi Air-Conditioning Systems Co., Ltd. was hereinafter referred to as “Hisense Hitachi”.
50
-
Hisense Financial Holdings Co., Ltd. (青島海信金融控股有限公司) was hereinafter referred to as “Hisense Financial Holdings”.
-
Qingdao Hisense E-commerce Co., Ltd. (青島海信電子商務有限公司) was hereinafter referred to as “Hisense E-commerce”.
-
As at the end of the Reporting Period, all the joint ventures and associates of the Company were unlisted companies.
Whereas:
| Whereas: | ||
|---|---|---|
| Item | Closing balance | Opening balance |
| Non-listed investment: | ||
| Equity method | 2,750,603,129.03 | 2,372,045,624.57 |
| Joint venture | 2,499,278,655.05 | 2,127,131,854.07 |
| Associate | 251,324,473.98 | 244,913,770.50 |
| Total | 2,750,603,129.03 | 2,372,045,624.57 |
After the correction:
| Investee | Opening Balance | Change for the year | Change for the year | Change for the year | Change for the year | Closing balance | Closing balance of provision for impairment |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Increa se in invest ment |
Decreas e in investme n |
Gains or losses from investment recognised using equity method |
Adjustment for other comprehensiv e income |
Other change in equity |
Declaration of cash dividend or profit |
Provisio n for impairm ent made |
Other decrea ses |
||||
| I. Joint ventures | |||||||||||
| Qingdao Hisense Hitachi Air- Conditioning Systems Co.,Ltd. |
2,125,852,095.55 | 372,776,271.64 | 2,498,628,367.19 | ||||||||
| Qingdao Hisense E-commerce Co., Ltd. |
1,279,758.52 | -629,470.66 | 650,287.86 | ||||||||
| Subtotal | 2,127,131,854.07 | 372,146,800.98 | 2,499,278,655.05 | ||||||||
| II. Associates | |||||||||||
| Hisense Financial Holdings Co., Ltd. | 244,913,770.50 |
8,674,363.22 | 136,340.26 |
2,400,000.00 | 251,324,473.98 | ||||||
| Qingdao Hisense International Co., Ltd. |
137,585,563.62 | -1,181,283.50 | -1,605,318.70 | 10,142,200.00 | 124,656,761.42 |
51
| Investee | Opening Balance | Change for the year | Change for the year | Change for the year | Change for the year | Closing balance | Closing balance of provision for impairment |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Increa se in invest ment |
Decreas e in investme n |
Gains or losses from investment recognised using equity method |
Adjustment for other comprehensiv e income |
Other change in equity |
Declaration of cash dividend or profit |
Provisio n for impairm ent made |
Other decrea ses |
||||
| Subtotal | 382,499,334.12 | 7,493,079.72 | -1,468,978.44 | 12,542,200.00 | 375,981,235.40 | ||||||
| III. Others | |||||||||||
| Jiangxi Kelon Combine Electrical Appliances Co., Ltd. |
11,000,000.00 | 11,000,000.00 | 11,000,000.00 | ||||||||
| Subtotal | 11,000,000.00 | 11,000,000.00 | 11,000,000.00 | ||||||||
| Total | 2,520,631,188.19 | 379,639,880.70 | -1,468,978.44 | 12,542,200.00 | 2,886,259,890.45 | 11,000,000.00 |
Note:
-
As Jiangxi Kelon Combine Electrical Appliances Co., Ltd., a subsidiary of the Company, has been declared in liquidation, it has not been included in the consolidated financial statements and impairment has been fully provided for the investment cost.
-
Qingdao Hisense Hitachi Air-Conditioning Systems Co., Ltd. was hereinafter referred to as “Hisense Hitachi”.
-
Qingdao Hisense International Co., Ltd. was hereinafter referred to as “Hisense International”.
-
Hisense Financial Holdings Co., Ltd. (青島海信金融控股有限公司) was hereinafter referred to as “Hisense Financial Holdings”.
-
Qingdao Hisense E-commerce Co., Ltd. (青島海信電子商務有限公司) was hereinafter referred to as “Hisense E-commerce”.
-
As at the end of the Reporting Period, all the joint ventures and associates of the Company were unlisted companies.
Whereas:
| hereas: | ||
|---|---|---|
| Item | Closing balance | Opening balance |
| Non-listed investment: | ||
| Equity method | 2,875,259,890.45 | 2,509,631,188.19 |
52
| Joint venture | 2,499,278,655.05 | 2,127,131,854.07 |
|---|---|---|
| Associate | 375,981,235.40 | 382,499,334.12 |
| Total | 2,875,259,890.45 | 2,509,631,188.19 |
2. Capital reserve
Before the correction:
(1) Changes in capital reserve
| 1) Changes in capital | reserve | |||
|---|---|---|---|---|
| Item | Opening balance | Increase for the period | Decrease for the period | Closing balance |
| Share premium | 1,974,061,180.93 | 1,974,061,180.93 | ||
| Other capital reserve | 114,830,375.43 | 114,830,375.43 | ||
| Total | 2,088,891,556.36 | 2,088,891,556.36 |
(2) Notes to changes in capital reserve:
There was no change in the capital reserve during the period.
After the correction:
(1) Changes in capital reserve
| Item | Opening balance | Increase for the period | Decrease for the period | Closing balance |
|---|---|---|---|---|
| Share premium | 1,974,061,180.93 | 1,974,061,180.93 | ||
| Other capital reserve | 104,058,658.77 | 104,058,658.77 | ||
| Total | 2,078,119,839.70 | 2,078,119,839.70 |
(2) Notes to changes in capital reserve:
There was no change in the capital reserve during the period.
53
3. Other comprehensive income
Before the correction:
| Item | Opening balance |
Amount incurred in the period | Amount incurred in the period | Closing balance | |||
|---|---|---|---|---|---|---|---|
| Amount before income tax for the year |
Less: Amount included in other comprehensive income in previous period and transferred to profit or loss in current period |
Less: income tax expense |
Attributable to parent after tax |
Attributable to minority interest after tax |
|||
| 1. Other comprehensive income that would not be reclassified subsequently to profit or loss |
|||||||
| Including: Share of other comprehensive income of investee that not to be reclassified into profit or loss underequitymethod |
|||||||
| 2. Other comprehensive income that would be reclassified subsequently to profit or loss |
7,370,127.86 | -35,338.60 | -35,338.60 | 7,334,789.26 | |||
| Including: Share of other comprehensive income of investee that would be reclassified into profit or loss under equity method |
136,340.26 | 136,340.26 | 136,340.26 | ||||
| Difference arising from translation of financial statements presented in foreign currency |
7,370,127.86 | -171,678.86 | -171,678.86 | 7,198,449.00 | |||
| Total other comprehensive income | 7,370,127.86 | -35,338.60 | -35,338.60 | 7,334,789.26 |
After the correction:
| After the correction: | |||||||
|---|---|---|---|---|---|---|---|
| Item | Opening balance |
Amount incurred in the period | Closing balance | ||||
| Amount before income tax for the year |
Less: Amount included in other comprehensive income in previous period and transferred to profit or loss in current period |
Less: income tax expense |
Attributable to parent after tax |
Attributable to minority interest after tax |
|||
| 1. Other comprehensive income that would not be reclassified subsequently to profit or loss |
|||||||
| Including: Share of other comprehensive income of investee that not to be reclassified into profit or loss under |
54
| equity method | |||||||
|---|---|---|---|---|---|---|---|
| 2. Other comprehensive income that would be reclassified subsequently to profit or loss |
13,390,695.59 | -1,640,657.30 | -1,640,657.30 | 0.00 | 11,750,038.29 | ||
| Including: Share of other comprehensive income of investee that would be reclassified into profit or loss under equity method |
6,020,567.73 | -1,468,978.44 | -1,468,978.44 | 4,551,589.29 | |||
| Difference arising from translation of financial statements presentedin foreigncurrency |
7,370,127.86 | -171,678.86 | -171,678.86 | 7,198,449.00 | |||
| Total other comprehensive income | 13,390,695.59 | -1,640,657.30 | -1,640,657.30 | 0.00 | 11,750,038.29 |
4. Surplus reserve
Before the correction:
| Before the correction: | ||||
|---|---|---|---|---|
| Item | Opening balance | Increase for the period | Decrease for the period | Closing balance |
| Statutory surplus reserve | 460,339,686.31 | 460,339,686.31 | ||
| Total | 460,339,686.31 | 460,339,686.31 |
After the correction:
| After the correction: | ||||
|---|---|---|---|---|
| Item | Opening balance | Increase for the period | Decrease for the period | Closing balance |
| Statutorysurplus reserve | 478,649,714.91 | 478,649,714.91 | ||
| Total | 478,649,714.91 | 478,649,714.91 |
5. Undistributed profits
Before the correction:
| Before the correction: | ||
|---|---|---|
| Item | This year | Previous year |
| Undistributed profits at the end of the previous year before adjustment | 2,525,976,933.34 | 1,083,914,592.96 |
| Adjustment for total undistributed profits as at the beginning of the year (+ for increase and–for decrease) |
||
| Undistributed profits as at the beginning of the year after adjustment | 2,525,976,933.34 | 1,083,914,592.96 |
55
| Item | This year | Previous year |
|---|---|---|
| Add: Net profits attributable to the shareholders of the parent in current year | 802,958,013.85 | 1,997,530,073.54 |
| Less: Appropriation of statutory surplus reserve | 146,650,122.16 | |
| Dividends payable on ordinary shares | 599,599,162.80 | 408,817,611.00 |
| Undistributed profits at the end of the year | 2,729,335,784.39 | 2,525,976,933.34 |
After the correction:
| After the correction: | ||
|---|---|---|
| Item | This year | Previous year |
| Undistributed profits at the end of the previous year before adjustment | 2,525,976,933.34 | 1,083,914,592.96 |
| Adjustment for total undistributed profits as at the beginning of the year (+ for increase and–for decrease) |
120,226,683.95 | 101,702,108.06 |
| Undistributed profits as at the beginning of the year after adjustment | 2,646,203,617.29 | 1,185,616,701.02 |
| Add: Net profits attributable to the shareholders of the parent in current year | 791,634,530.35 | 2,018,112,935.64 |
| Less: Appropriation of statutory surplus reserve | 148,708,408.37 | |
| Dividends payable on ordinary shares | 599,599,162.80 | 408,817,611.00 |
| Undistributed profits at the end of the year | 2,838,238,984.84 | 2,646,203,617.29 |
- Investment gain
Before the correction:
| Before the correction: | ||
|---|---|---|
| Item | Amount for the period | Amount for previous period |
| Investment income of other equity instruments invested in the holding period | 10,142,200.00 | 13,227,800.00 |
| Gain from long-term equity investment under the equity method | 380,821,164.20 | 331,090,333.07 |
| Investment gain from disposal of financial assets at fair value through profit or loss | -271,460.10 | 3,701,448.14 |
56
| Investment gain from wealth management products | 28,060,935.88 | 18,232,134.06 |
|---|---|---|
| Total | 418,752,839.98 | 366,251,715.27 |
Investment income of other equity instruments invested in the holding period
| Investee | Amount for the year | Amount for previous year |
|---|---|---|
| Hisense International | 10,142,200.00 | 13,227,800.00 |
| Total | 10,142,200.00 | 13,227,800.00 |
Gain from long-term equity investment under the equity method
| Investee | Amount for the period | Amount for previous period |
|---|---|---|
| Hisense Hitachi | 372,776,271.64 | 331,193,198.81 |
| Hisense Financial Holdings | 8,674,363.22 | -102,865.74 |
| Hisense E-commerce | -629,470.66 | |
| Total | 380,821,164.20 | 331,090,333.07 |
Note: The gains from equity investment under the equity method of the Company for the current period were all generated from non-listed investments.
After the correction:
| Item | Amount for the period | Amount for previous period |
|---|---|---|
| Gain from long-term equity investment under the equity method | 379,639,880.70 | 322,907,432.13 |
| Investment gain from disposal of financial assets at fair value through profit or loss | -271,460.10 | 3,701,448.14 |
| Investment gain from wealth management products | 28,060,935.88 | 18,232,134.06 |
57
Total 407,429,356.48 344,841,014.33
Gain from long-term equity investment under the equity method
| Investee | Amount for the period | Amount for previous period |
|---|---|---|
| Hisense Hitachi | 372,776,271.64 | 331,193,198.81 |
| Hisense Financial Holdings | 8,674,363.22 | -102,865.74 |
| Hisense E-commerce | -629,470.66 | |
| Qingdao Hisense International Co., Ltd. | -1,181,283.50 | -8,182,900.94 |
| Total | 379,639,880.70 | 322,907,432.13 |
Note: The gains from equity investment under the equity method of the Company for the current period were all generated from non-listed investments.
- Income tax expenses
Before the correction:
(1) Income tax expenses
| (1) Income tax expenses | ||
|---|---|---|
| Item | Amount for the period | Amount for previous period |
| Current income tax | 118,458,277.21 | 119,998,424.44 |
| Deferred tax expenses | -6,782,338.74 | -2,005,879.62 |
| Total | 111,675,938.47 | 117,992,544.82 |
(2) Reconciliation of accounting profit and income tax expenses is as follows:
58
| Item | Amount for the period |
|---|---|
| Total profits | 941,565,883.57 |
| Income tax expense calculated at statutory (or applicable) tax rates | 285,688,144.43 |
| Effect of application of different tax rate to certain subsidiaries | -47,844,789.65 |
| Adjustment to income tax in previous period | -313,535.51 |
| Effect of non-taxable income | -109,089,175.86 |
| Effect of non-deductible cost, expense and loss | 650,203.23 |
| Effect of utilization of deductible losses unrecognized as deferred tax assets in previous period | -15,519,568.74 |
| Effect of deductible temporary difference or deductible loss unrecognized as deferred tax assets in current period | 12,776,555.86 |
| Changes in opening balance of deferred tax assets/liabilities arising from changes in tax rate | |
| Effect of super deduction of research and development expense | -14,671,895.29 |
| Others | |
| Income tax expense | 111,675,938.47 |
After the correction:
(1) Income tax expenses
| (1) Income tax expenses | ||
|---|---|---|
| Item | Amount for the period | Amount for previous period |
| Current income tax | 118,458,277.21 | 119,998,424.44 |
| Deferred tax expenses | -6,782,338.74 | -2,005,879.62 |
| 合计 | 111,675,938.47 | 117,992,544.82 |
- (2) Reconciliation of accounting profit and income tax expenses is as follows:
59
| Item | Amount for the period |
|---|---|
| Total profits | 930,242,400.07 |
| Income tax expense calculated at statutory (or applicable) tax rates | 282,857,273.56 |
| Effect of application of different tax rate to certain subsidiaries | -47,844,789.65 |
| Adjustment to income tax in previous period | -313,535.51 |
| Effect of non-taxable income | -106,258,304.99 |
| Effect of non-deductible cost, expense and loss | 650,203.23 |
| Effect of utilization of deductible losses unrecognized as deferred tax assets in previous period | -15,519,568.74 |
| Effect of deductible temporary difference or deductible loss unrecognized as deferred tax assets in current period | 12,776,555.86 |
| Changes in opening balance of deferred tax assets/liabilities arising from changes in tax rate | |
| Effect of super deduction of research and development expense | -14,671,895.29 |
| Others | |
| Income tax expense | 111,675,938.47 |
- Calculation of basic and diluted earnings per share
Before the correction:
| Before the correction: | |||
|---|---|---|---|
| Item | Amount for the period |
Amount for previous period |
|
| Net profits attributable to ordinary shareholders of the Company of the reporting period | P1 | 802,958,013.85 | 672,098,859.30 |
| Non-recurring item attributable to ordinary shareholders of the Company of the reporting period | F | 53,556,014.52 | 67,586,659.67 |
| Net profits after non-recurring item attributable to ordinary shareholders of the Company of the reporting period |
P2=P1-F | 749,401,999.33 | 604,512,199.63 |
| Effect of dilutive events on net profits attributable to ordinary shareholders of the Company | P3 |
60
| Item Effect of dilutive events on net profits after non-recurring item attributable to ordinary shareholders of the Company Weighted average number of ordinary shares Add: Additional weighted average number of ordinary shares assuming conversion of all dilutive potential ordinary shares to ordinary shares Weighted average number of ordinary shares in the calculation of diluted earnings per share Basic earnings per share attributable to ordinary shareholders of the Company Basic earnings per share attributable to ordinary shareholders of the Company after non-recurring items Diluted earnings per share attributable to ordinary shareholders of the Company Diluted earnings per share attributable to ordinary shareholders of the Company after non- recurringitems |
Amount for the period |
Amount for previous period |
|
|---|---|---|---|
| P4 | |||
| S | 1,362,725,370.00 | 1,362,725,370.00 | |
| X1 | |||
| X2=S+X1 | 1,362,725,370.00 | 1,362,725,370.00 | |
| Y1=P1/S | 0.59 | 0.49 | |
| Y2=P2/S | 0.55 | 0.44 | |
| Y3=(P1+P3) /X2 |
0.59 | 0.49 | |
| Y4=(P2+P4) /X2 |
0.55 | 0.44 |
After the correction:
| After the correction: | |||
|---|---|---|---|
| Item | Amount for the year |
Amount for previous year |
|
| Net profits attributable to ordinary shareholders of the Company of the reporting period | P1 | 791,634,530.35 | 663,915,958.36 |
| Non-recurring item attributable to ordinary shareholders of the Company of the reporting period | F | 53,556,014.52 | 67,586,659.67 |
| Net profits after non-recurring item attributable to ordinary shareholders of the Company of the reporting period |
P2=P1-F | 738,078,515.83 | 596,329,298.69 |
| Effect of dilutive events on net profits attributable to ordinary shareholders of the Company | P3 | ||
| Effect of dilutive events on net profits after non-recurring item attributable to ordinary shareholders of the Company |
P4 | ||
| Weighted average number of ordinary shares | S | 1,362,725,370.00 | 1,362,725,370.00 |
| Add: Additional weighted average number of ordinary shares assuming conversion of all dilutive potential ordinary shares to ordinary shares |
X1 |
61
| Item | Amount for the year |
Amount for previous year |
|
|---|---|---|---|
| Weighted average number of ordinary shares in the calculation of diluted earnings per share | X2=S+X1 | 1,362,725,370.00 | 1,362,725,370.00 |
| Basic earnings per share attributable to ordinary shareholders of the Company | Y1=P1/S | 0.58 | 0.49 |
| Basic earnings per share attributable to ordinary shareholders of the Company after non-recurring items |
Y2=P2/S | 0.54 | 0.44 |
| Diluted earnings per share attributable to ordinary shareholders of the Company | Y3=(P1+P3) /X2 |
0.58 | 0.49 |
| Diluted earnings per share attributable to ordinary shareholders of the Company after non- recurring items |
Y4=(P2+P4) /X2 |
0.54 | 0.44 |
- Supplementary information on cash flows statement
Before the correction:
(1) Supplementary information on cash flows statement
| (1) Supplementary information on cash flows statement | ||
|---|---|---|
| Supplementary information | Amount for the period | Amount for previous period |
| 1. Reconciliation of net profit to cash flows from operating activities: | ||
| Net profit | 829,889,945.10 | 705,367,756.35 |
| Add: Provision for assets impairment | -4,929,476.07 | -890,858.98 |
| Depreciation of fixed assets, depletion of oil and gas assets and depreciation of productive biological assets |
320,354,103.84 | 340,456,972.42 |
| Amortization of intangible assets | 16,727,202.22 | 17,685,478.47 |
| Amortization of long-term prepaid expenses | 1,178,675.37 | 2,751,060.09 |
| Loss on disposals of fixed assets, intangible and other long-term assets (Gain denoted in “-”) | -471,937.85 | -5,509,206.20 |
62
| Supplementary information | Amount for the period | Amount for previous period |
|---|---|---|
| Loss on scrapping of fixed assets (Gain denoted in “-”) | 620,434.62 | 4,221,021.94 |
| Loss on change in fair value (Gain denoted in “-”) | 2,443,607.21 | 14,766,266.84 |
| Financial expenses (Gain denoted in “-”) | 2,472,249.99 | |
| Investment loss (Gain denoted in “-”) | -418,752,839.98 | -366,251,715.27 |
| Decrease in deferred tax assets (Increase denoted in “-”) | -6,771,856.92 | -2,140,919.43 |
| Increase in deferred tax liabilities (Decrease denoted in “-”) | -10,481.82 | 135,039.81 |
| Decrease in inventory (Increase denoted in “-”) | -298,823,501.10 | -176,930,020.09 |
| Decrease in operating receivables (Increase denoted in “-”) | -1,648,786,734.48 | -1,355,522,112.02 |
| Increase in operating payables (Decrease denoted in “-”) | 1,841,808,265.78 | 1,422,009,361.06 |
| Others | ||
| Net cash flows from operating activities | 636,947,655.91 | 600,148,124.99 |
| 2. Significant investing and financing activities not involving cash receipts and payment: | ||
| Liabilities converted into equity | ||
| Convertible company debentures due within one year | ||
| Fixed assets under finance leases | ||
| 3. Net movement in cash and cash equivalents: | ||
| Cash at the end of the period | 1,155,443,174.12 | 1,273,505,868.70 |
| Less: Cash at the beginning of the period | 952,318,970.66 | 794,984,893.88 |
| Add: Cash equivalents at the end of the period | ||
| Less: Cash equivalents at the beginning of the period |
63
| Supplementary information | Amount for the period | Amount for previous period |
|---|---|---|
| Net increase in cash and cash equivalents | 203,124,203.46 | 478,520,974.82 |
After the correction:
(1) Supplementary information on cash flows statement
| (1) Supplementary information on cash flows statement | ||
|---|---|---|
| Supplementary information | Amount for the period |
Amount for previous period |
| 1.Reconciliation of net profit to cash flows from operating activities: | ||
| Net profit | 818,566,461.60 | 697,184,855.41 |
| Add: Provision for assets impairment | -4,929,476.07 | -890,858.98 |
| Depreciation of fixed assets, depletion of oil and gas assets and depreciation of productive biological assets | 320,354,103.84 | 340,456,972.42 |
| Amortization of intangible assets | 16,727,202.22 | 17,685,478.47 |
| Amortization of long-term prepaid expenses | 1,178,675.37 | 2,751,060.09 |
| Loss on disposals of fixed assets, intangible and other long-term assets (Gain denoted in “-”) | -471,937.85 | -5,509,206.20 |
| Loss on scrapping of fixed assets (Gain denoted in “-”) | 620,434.62 | 4,221,021.94 |
| Loss on change in fair value (Gain denoted in “-”) | 2,443,607.21 | 14,766,266.84 |
| Financial expenses (Gain denoted in “-”) | 2,472,249.99 | |
| Investment loss (Gain denoted in “-”) | -407,429,356.48 | -358,068,814.33 |
| Decrease in deferred tax assets (Increase denoted in “-”) | -6,771,856.92 | -2,140,919.43 |
| Increase in deferred tax liabilities (Decrease denoted in “-”) | -10,481.82 | 135,039.81 |
| Decrease in inventory (Increase denoted in “-”) | -298,823,501.10 | -176,930,020.09 |
| Decrease in operating receivables (Increase denoted in “-”) | -1,648,786,734.48 | -1,355,522,112.02 |
64
| Supplementary information | Amount for the period |
Amount for previous period |
|---|---|---|
| Increase in operating payables (Decrease denoted in “-”) | 1,841,808,265.78 | 1,422,009,361.06 |
| Others | ||
| Net cash flows from operating activities | 636,947,655.91 | 600,148,124.99 |
| 2. Significant investing and financing activities not involving cash receipts and payment: | ||
| Liabilities converted into equity | ||
| Convertible company debentures due within one year | ||
| Fixed assets under finance leases | ||
| 3. Net movement in cash and cash equivalents: | ||
| Cash at the end of the period | 1,155,443,174.12 | 1,273,505,868.70 |
| Less: Cash at the beginning of the period | 952,318,970.66 | 794,984,893.88 |
| Add: Cash equivalents at the end of the period | ||
| Less: Cash equivalents at the beginning of the period | ||
| Net increase in cash and cash equivalents | 203,124,203.46 | 478,520,974.82 |
10. Segment information
Before the correction:
The Company manages its business by divisions which are organized by a mixture of both business lines and geographical locations. For the purpose of resource allocation and performance assessment, the management manages the operating results of each business segment separately, and the segment results are assessed based on the profits of the reporting segments.
- (1) Segment profit or loss and assets and liabilities
65
| Amount for the period | Refrigerators and washing machines |
Air-conditioners | Others | Inter-segment elimination |
Total |
|---|---|---|---|---|---|
| 1. Revenue from external sales | 7,922,828,341.20 | 9,648,456,857.31 | 868,367,352.14 | 18,439,652,550.65 | |
| 2. Revenue from Inter-segment | 857,738,034.96 | -857,738,034.96 | |||
| 3. Gain from investment in associates and jointly controlled entities |
-314,735.33 | 372,461,536.31 | 8,674,363.22 | 380,821,164.20 | |
| 4. Depreciation and amortization | 195,618,680.70 | 103,030,565.55 | 38,432,059.81 | 337,081,306.06 | |
| 5. Gain from changes in fair value | -2,443,607.21 | -2,443,607.21 | |||
| 6. Impairment losses on assets (including credit impairment loss) |
-5,646,597.36 | 1,115,973.34 | -398,852.05 | -4,929,476.07 | |
| 7. Total profit (Total loss) | 105,589,542.84 | 738,395,199.57 | 116,577,309.89 | -18,996,168.73 | 941,565,883.57 |
| 8. Total assets | 16,386,441,287.17 | 13,760,463,626.00 | 3,732,943,459.7 9 |
-9,402,888,447.74 | 24,476,959,925.22 |
| 9. Total liabilities | 10,946,010,474.75 | 9,987,436,686.16 | 1,851,271,388.1 2 |
-5,475,762,908.39 | 17,308,955,640.64 |
| 10. Additions to other non-current assets other than long-term equity investments |
-69,016,710.87 | 35,297,606.87 | 16,358,808.22 | -17,360,295.78 |
Continued from above table
| Continued from above table | |||||
|---|---|---|---|---|---|
| Amount for previous period | Refrigerators and washing machines |
Air-conditioners | Others | Inter-segment elimination |
Total |
| 1. Revenue from external sales | 6,668,625,568.41 | 8,524,894,129.91 | 795,467,248.41 | 15,988,986,946.73 | |
| 2. Revenue from Inter-segment | 677,843,132.62 | -677,843,132.62 | |||
| 3. Gain from investment in associates and jointly controlled entities |
331,193,198.81 | -102,865.74 | 331,090,333.07 | ||
| 4. Depreciation and amortization | 205,748,643.65 | 108,892,019.32 | 43,501,787.92 | 358,142,450.89 |
66
| 5. Gain from changes in fair value | -14,766,266.84 | -14,766,266.84 | |||
|---|---|---|---|---|---|
| 6. Impairment losses on assets | -1,318,203.17 | 1,389,590.94 | -962,246.75 | -890,858.98 | |
| 7. Total profit (Total loss) | 33,336,260.70 | 691,360,632.42 | 130,510,839.19 | -31,847,431.14 | 823,360,301.17 |
| 8. Total assets | 14,903,068,963.20 | 12,904,568,348.40 | 4,059,752,756.52 | -10,438,777,068.80 | 21,428,612,999.32 |
| 9. Total liabilities | 9,839,070,015.12 | 10,217,433,790.94 | 2,305,089,198.55 | -6,549,788,588.26 | 15,811,804,416.35 |
| 10. Additions to other non-current assets other than long-term equity investments |
-98,841,500.30 | -68,283,534.34 | 70,165,382.60 | -96,959,652.04 |
After the correction:
The Company manages its business by divisions which are organized by a mixture of both business lines and geographical locations. For the purpose of resource allocation and performance assessment, the management manages the operating results of each business segment separately, and the segment results are assessed based on the profits of the reporting segments.
(1) Segment profit or loss and assets and liabilities
| Amount for the period | Refrigerators and washing machines |
Air-conditioners | Others | Inter-segment elimination |
Total |
|---|---|---|---|---|---|
| 1. Revenue from external sales | 7,922,828,341.20 | 9,648,456,857.31 | 868,367,352.14 | 18,439,652,550.65 | |
| 2. Revenue from Inter-segment | 857,738,034.96 | -857,738,034.96 | |||
| 3. Gain from investment in associates and jointly controlled entities |
-314,735.33 | 372,461,536.31 | 7,493,079.72 | 379,639,880.70 | |
| 4. Depreciation and amortization | 195,618,680.70 | 103,030,565.55 | 38,432,059.81 | 337,081,306.06 | |
| 5. Gain from changes in fair value | -2,443,607.21 | -2,443,607.21 | |||
| 6. Impairment losses on assets (including credit impairment loss) |
-5,646,597.36 | 1,115,973.34 | -398,852.05 | -4,929,476.07 |
67
| 7. Total profit (Total loss) | 105,589,542.84 | 738,395,199.57 | 105,253,826.39 | -18,996,168.73 | 930,242,400.07 |
|---|---|---|---|---|---|
| 8. Total assets | 16,386,441,287.17 | 13,760,463,626.00 | 3,853,800,221.21 | -9,402,888,447.74 | 24,597,816,686.64 |
| 9. Total liabilities | 10,946,010,474.75 | 9,987,436,686.16 | 1,851,271,388.12 | -5,475,762,908.39 | 17,308,955,640.64 |
| 10. Additions to other non-current assets other than long-term equity investments |
-69,016,710.87 | 35,297,606.87 | 16,358,808.22 | -17,360,295.78 | |
| Continued from above table |
| Amount for previous period | Refrigerators and washing machines |
Air-conditioners | Others | Inter-segment elimination |
Total |
|---|---|---|---|---|---|
| 1. Revenue from external sales | 6,668,625,568.41 | 8,524,894,129.91 | 795,467,248.41 | 15,988,986,946.73 | |
| 2. Revenue from Inter-segment | 677,843,132.62 | -677,843,132.62 | |||
| 3. Gain from investment in associates and jointly controlled entities |
331,193,198.81 | -8,285,766.68 | 322,907,432.13 | ||
| 4. Depreciation and amortization | 205,748,643.65 | 108,892,019.32 | 43,501,787.92 | 358,142,450.89 | |
| 5. Gain from changes in fair value | -14,766,266.84 | -14,766,266.84 | |||
| 6. Impairment losses on assets | -1,318,203.17 | 1,389,590.94 | -962,246.75 | -890,858.98 | |
| 7. Total profit (Total loss) | 33,336,260.70 | 691,360,632.42 | 109,100,138.25 | -31,847,431.14 | 801,949,600.23 |
| 8. Total assets | 14,903,068,963.20 | 12,904,568,348.40 | 4,156,444,287.2 6 |
- 10,438,777,068.80 |
21,525,304,530.06 |
| 9. Total liabilities | 9,839,070,015.12 | 10,217,433,790.94 | 2,305,089,198.5 5 |
-6,549,788,588.26 | 15,811,804,416.35 |
| 10. Additions to other non-current assets other than long-term equity investments |
-98,841,500.30 | -68,283,534.34 | 70,165,382.60 | -96,959,652.04 |
68
11. Interests in joint ventures or associates
Before the correction:
- (3)Aggregated financial information of insignificant joint ventures and associates
| RMB’0000 | RMB’0000 | |
|---|---|---|
| Item | Closing balance/ Amount for the period | Opening balance/ Amount for previous period |
| Joint ventures: | ||
| Total carrying amount of investments | 65.03 | 127.98 |
| Amounts in aggregate in proportion to the shareholdings: | ||
| – Net profit | -62.95 | |
| – Other comprehensive income | ||
| – Total comprehensive income | -62.95 | |
| Associates: | ||
| Total carrying amount of investments | 25,131.99 | 24,491.38 |
| Amounts in aggregate in proportion to the shareholdings: | ||
| – Net profit | 867.44 | -10.29 |
| – Other comprehensive income | 13.63 | |
| – Total comprehensive income | 881.07 | -10.29 |
After the correction:
(3)Aggregated financial information of insignificant joint ventures and associates
RMB’0000
69
| Item | Closing balance/ Amount for the period | Opening balance/ Amount for previous period |
|---|---|---|
| Joint ventures: | ||
| Total carrying amount of investments | 65.03 | 127.98 |
| Amounts in aggregate in proportion to the shareholdings: | ||
| – Net profit | -62.95 | |
| – Other comprehensive income | ||
| – Total comprehensive income | -62.95 | |
| Associates: | ||
| Total carrying amount of investments | 37,598.12 | 38,249.93 |
| Amounts in aggregate in proportion to the shareholdings: | ||
| – Net profit | 749.31 | -828.58 |
| – Other comprehensive income | -146.90 | |
| – Total comprehensive income | 602.41 | -828.58 |
12. Capital Management
Before the correction:
The primary objectives of the Company’s capital management are to safeguard the Company’s ability to continue as a going concern and to maintain healthy capital ratios in order to support its business and maximise shareholders’ value.
The Company manages its capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may adjust the dividend payment to shareholders, return capital to shareholders or issue new shares. No changes were made in the objectives, policies or processes for managing capital during the periods ended 30 June 2018 and 31 December 2017.
The Company monitors capital using a gearing ratio, which is net debt divided by the adjusted capital plus net debt. Net debt includes
70
bank and other borrowings, accounts payable, notes payable, other payables and debentures payables, less cash and cash equivalents. The gearing ratios as at the end of the reporting periods were as follows:
| Item | Closing Balance for the period | Opening Balance for the period |
|---|---|---|
| Total Debt | 17,308,955,640.64 | 14,520,296,800.80 |
| Including: Short-term borrowings | 200,000,000.00 | |
| Notes and accounts payable | 12,142,013,145.66 | 10,379,862,551.66 |
| Other Payables | 2,689,623,794.48 | 1,709,226,096.76 |
| Less: Cash and Cash equivalents | 1,155,443,174.12 | 952,318,970.66 |
| Net Debt | 16,153,512,466.52 | 13,567,977,830.14 |
| Equity attributable to shareholders of the Parent | 6,648,627,186.32 | 6,445,303,673.87 |
| Capital and net debt | 22,802,139,652.84 | 20,013,281,504.01 |
| Gearing Ratio | 70.84% | 67.79% |
After the correction:
The primary objectives of the Company’s capital management are to safeguard the Company’s ability to continue as a going concern and to maintain healthy capital ratios in order to support its business and maximise shareholders’ value.
The Company manages its capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may adjust the dividend payment to shareholders, return capital to shareholders or issue new shares. No changes were made in the objectives, policies or processes for managing capital during the periods ended 30 June 2018 and 31 December 2017.
The Company monitors capital using a gearing ratio, which is net debt divided by the adjusted capital plus net debt. Net debt includes bank and other borrowings, accounts payable, notes payable, other payables and debentures payables, less cash and cash equivalents.
71
The gearing ratios as at the end of the reporting periods were as follows:
| Item | Closing Balance for theperiod | Opening Balance for theperiod |
|---|---|---|
| Total Debt | 17,308,955,640.64 | 14,520,296,800.80 |
| Including: Short-term borrowings | 200,000,000.00 | |
| Notes and accountspayable | 12,142,013,145.66 | 10,379,862,551.66 |
| Other Payables | 2,689,623,794.48 | 1,709,226,096.76 |
| Less: Cash and Cash equivalents | 1,155,443,174.12 | 952,318,970.66 |
| Net Debt | 16,153,512,466.52 | 13,567,977,830.14 |
| Equity attributable to shareholders of the Parent | 6,769,483,947.74 | 6,579,089,237.49 |
| Capital and net debt | 22,922,996,414.26 | 20,147,067,067.63 |
| Gearing Ratio | 70.47% | 67.34% |
13. Long-term equity investments of the Parent
Before the correction:
(1)Breakdown of long-term equity investments
| Item | Closing balance for the year | Closing balance for the year | Closing balance for the year | Opening balance for the year | Opening balance for the year | Opening balance for the year |
|---|---|---|---|---|---|---|
| Book value | Impairment provision |
Carrying amount |
Book value | Impairment provision |
Carrying amount |
|
| Investments in subsidiaries | 2,513,391,236.55 | 59,381,641.00 | 2,454,009,595.55 | 2,513,391,236.55 | 59,381,641.00 | 2,454,009,595.55 |
| Investments in associates and joint ventures | 2,749,952,841.17 | 2,749,952,841.17 | 2,370,765,866.05 | 2,370,765,866.05 | ||
| Total | 5,263,344,077.72 | 59,381,641.00 | 5,203,962,436.72 | 4,884,157,102.60 | 59,381,641.00 | 4,824,775,461.60 |
(2)Investments in subsidiaries
| Investee | Opening balance for the period |
Increase for the period |
Decrease for the period |
Closing balance for the period |
Provision for impairment made during the period |
Closing balance of provision for impairment |
|---|---|---|---|---|---|---|
| Guangdong Refrigerator | 155,552,425.85 | 155,552,425.85 |
72
| Investee | Opening balance for the period |
Increase for the period |
Decrease for the period |
Closing balance for the period |
Provision for impairment made during the period |
Closing balance of provision for impairment |
|---|---|---|---|---|---|---|
| Guangdong Air-conditioner | 281,000,000.00 | 281,000,000.00 | 59,381,641.00 | |||
| Guangdong Freezer | 15,668,880.00 | 15,668,880.00 | ||||
| Hisense Home Appliances | 51,531,053.70 | 51,531,053.70 | ||||
| Rongsheng Plastic | 53,270,064.00 | 53,270,064.00 | ||||
| Wangao I&E | 600,000.00 | 600,000.00 | ||||
| Jiake Electronics | 42,000,000.00 | 42,000,000.00 | ||||
| Yingkou Refrigerator | 84,000,000.00 | 84,000,000.00 | ||||
| Jiangxi Kelon | 147,763,896.00 | 147,763,896.00 | ||||
| Hangzhou Kelon | 24,000,000.00 | 24,000,000.00 | ||||
| Yangzhou Refrigerator | 252,356,998.00 | 252,356,998.00 | ||||
| Zhuhai Kelon | 189,101,850.00 | 189,101,850.00 | ||||
| Shenzhen Kelon | 95,000,000.00 | 95,000,000.00 | ||||
| Kelon Development | 11,200,000.00 | 11,200,000.00 | ||||
| Chengdu Refrigerator | 50,000,000.00 | 50,000,000.00 | ||||
| Beijing Refrigerator | 92,101,178.17 | 92,101,178.17 | ||||
| Shandong Air-conditioning | 567,175,477.74 | 567,175,477.74 | ||||
| Hisense Mould | 121,628,013.09 | 121,628,013.09 | ||||
| Shandong Refrigerator | 275,000,000.00 | 275,000,000.00 | ||||
| Kelon Property | 4,441,400.00 | 4,441,400.00 | ||||
| Total | 2,513,391,236.55 | 2,513,391,236.55 | 59,381,641.00 |
(3)Investments in associates and joint ventures
Investee Opening Balance for the Change for the period
73
| period | Increase in investment |
Decrease in investment |
Gains or losses from investment recognised using equity method |
Adjustment for other comprehensive income |
Other change in equity |
|
|---|---|---|---|---|---|---|
| I. Joint ventures | ||||||
| Hisense Hitachi | 2,125,852,095.55 | 372,776,271.64 | ||||
| Subtotal | 2,125,852,095.55 | 372,776,271.64 | ||||
| II. Associates | ||||||
| Hisense Financial Holdings | 244,913,770.50 | 8,674,363.22 | 136,340.26 |
|||
| Subtotal | 244,913,770.50 | 8,674,363.22 | 136,340.26 |
|||
| Total | 2,370,765,866.05 | 381,450,634.86 | 136,340.26 |
(Continued)
| Investee | Change for the period | Change for the period | Closing Balance for the period |
Closing balance of provision for impairment |
|
|---|---|---|---|---|---|
| Declaration of cash dividend or profit |
Provision for impairment made |
Other decreases |
|||
| I. Joint ventures | |||||
| Hisense Hitachi | 2,498,628,367.19 | ||||
| Subtotal | 2,498,628,367.19 | ||||
| II. Associates | |||||
| Hisense Financial | 2,400,000.00 | 251,324,473.98 | |||
| Subtotal | 2,400,000.00 | 251,324,473.98 | |||
| Total | 2,400,000.00 | 2,749,952,841.17 |
After the correction:
(1)Breakdown of long-term equity investments
74
| Item | Closing balance for theyear | Closing balance for theyear | Closing balance for theyear | Opening balance for theyear | Opening balance for theyear | |
|---|---|---|---|---|---|---|
| Book value | Impairment provision |
Carrying amount |
Book value | Impairment provision |
Carrying amount |
|
| Investments in subsidiaries | 2,513,391,236.55 | 59,381,641.00 | 2,454,009,595.55 | 2,513,391,236.55 | 59,381,641.00 | 2,454,009,595.55 |
| Investments in associates and joint ventures |
2,874,609,602.59 | 2,874,609,602.59 | 2,508,351,429.67 | 2,508,351,429.67 | ||
| Total | 5,388,000,839.14 | 59,381,641.00 | 5,328,619,198.14 | 5,021,742,666.22 | 59,381,641.00 | 4,962,361,025.22 |
(2)Investments in subsidiaries
| Investee | Opening Balance for the year | Increase for the period |
Decrease for the period |
Closing Balance for the year |
Provision for impairment made during the period |
Closing balance of provision for impairment |
|---|---|---|---|---|---|---|
| Guangdong Refrigerator | 155,552,425.85 | 155,552,425.85 | ||||
| GuangdongAir-conditioner | 281,000,000.00 | 281,000,000.00 | 59,381,641.00 | |||
| Guangdong Freezer | 15,668,880.00 | 15,668,880.00 | ||||
| Hisense Home Appliances | 51,531,053.70 | 51,531,053.70 | ||||
| Rongsheng Plastic | 53,270,064.00 | 53,270,064.00 | ||||
| Wangao I&E | 600,000.00 | 600,000.00 | ||||
| JiakeElectronics | 42,000,000.00 | 42,000,000.00 | ||||
| Yingkou Refrigerator | 84,000,000.00 | 84,000,000.00 | ||||
| Jiangxi Kelon | 147,763,896.00 | 147,763,896.00 | ||||
| Hangzhou Kelon | 24,000,000.00 | 24,000,000.00 | ||||
| Yangzhou Refrigerator | 252,356,998.00 | 252,356,998.00 | ||||
| Zhuhai Kelon | 189,101,850.00 | 189,101,850.00 | ||||
| Shenzhen Kelon | 95,000,000.00 | 95,000,000.00 | ||||
| Kelon Development | 11,200,000.00 | 11,200,000.00 | ||||
| Chengdu Refrigerator | 50,000,000.00 | 50,000,000.00 | ||||
| Beijing Refrigerator | 92,101,178.17 | 92,101,178.17 | ||||
| ShandongAir-conditioning | 567,175,477.74 | 567,175,477.74 | ||||
| Hisense Moulds | 121,628,013.09 | 121,628,013.09 | ||||
| ShandongRefrigerator | 275,000,000.00 | 275,000,000.00 | ||||
| Kelon Property | 4,441,400.00 | 4,441,400.00 | ||||
| Total | 2,513,391,236.55 | 2,513,391,236.55 | 59,381,641.00 |
(3)Investments in associates and joint ventures
| Investee | Opening Balance for the period |
Increase in investment |
Decrease in investment |
|---|---|---|---|
| Change for the period | Change for the period | |||
|---|---|---|---|---|
| Decrease in investment |
Gains or losses from investment recognised using |
Adjustment for other comprehensive |
Other change in equity |
75
| equity method | income | |||||
|---|---|---|---|---|---|---|
| I. Joint ventures | ||||||
| Hisense Hitachi | 2,125,852,095.55 | 372,776,271.64 | ||||
| Subtotal | 2,125,852,095.55 | 372,776,271.64 | ||||
| II. Associates | ||||||
| Hisense Financial Holdings | 244,913,770.50 | 8,674,363.22 | 136,340.26 | |||
| Qingdao Hisense International Co,.Ltd. | 137,585,563.62 | -1,181,283.50 | -1,605,318.70 | |||
| Subtotal | 382,499,334.12 | 7,493,079.72 | -1,468,978.44 | |||
| Total | 2,508,351,429.67 | 380,269,351.36 | -1,468,978.44 |
(Continued)
| Investee | Change for the period | Change for the period | Closing Balance for the period |
Closing balance of provision for impairment |
|
|---|---|---|---|---|---|
| Declaration of cash dividend or profit |
Provision for impairment made |
Other decreases |
|||
| I. Joint ventures | |||||
| Hisense Hitachi | 2,498,628,367.19 | ||||
| Subtotal | 2,498,628,367.19 | ||||
| II. Associates | |||||
| Hisense Financial Holdings | 2,400,000.00 | 251,324,473.98 | |||
| Qingdao Hisense International Co,.Ltd. | 10,142,200.00 | 124,656,761.42 | |||
| Subtotal | 12,542,200.00 | 375,981,235.40 | |||
| Total | 12,542,200.00 | 2,874,609,602.59 |
14. Investment income of the Parent
Before the correction:
(1) Breakdowns of investment income
| Item | Amount for the period | Amount for previous period |
|---|---|---|
| Gain from long-term equity investment under the cost method | 30,410,182.64 | 39,100,612.37 |
| Investment income of other equity instruments invested in the holding period | 10,142,200.00 | 13,227,800.00 |
76
| Gain from long-term equity investment under the equity method | 381,450,634.86 | 331,193,198.81 |
|---|---|---|
| Gain from disposal of long-term equity investment | 30,628,882.06 | |
| Investment gain from wealth management products | 20,493,155.06 | |
| Total | 442,496,172.56 | 414,150,493.24 |
(2) Income from long-term equity investment — the equity method:
| Investee | Amount for the period | Amount for previous period |
|---|---|---|
| Hisense Hitachi | 372,776,271.64 | 331,193,198.81 |
| Hisense Financial Holdings | 8,674,363.22 | -102,865.74 |
| Total | 381,450,634.86 | 331,090,333.07 |
After the correction:
(1) Breakdowns of investment income
| (1)Breakdowns of investment income | ||
|---|---|---|
| Item | Amount for the period | Amount for previous period |
| Gain from long-term equity investment under the cost method | 30,410,182.64 | 39,100,612.37 |
| Gain from long-term equity investment under the equity method | 380,269,351.36 | 322,907,432.13 |
| Gain from disposal of long-term equity investment | 30,628,882.06 | |
| Investment gain from wealth management products | 20,493,155.06 | |
| Total | 431,172,689.06 | 392,636,926.56 |
(2) Income from long-term equity investment — the equity method:
| Investee | Amount for the period | Amount for previous period |
|---|---|---|
| Hisense Hitachi | 372,776,271.64 | 331,193,198.81 |
| Hisense Financial Holdings | 8,674,363.22 | -102,865.74 |
| Qingdao Hisense International Co, Ltd. | -1,181,283.50 | -8,182,900.94 |
| Total | 380,269,351.36 | 322,907,432.13 |
77
15. Return on net asset and earnings per share
Before the correction:
Current period
| Before the correction: Currentperiod |
|||
|---|---|---|---|
| Profit for the reporting period | Weighted average of return on net assets (%) |
Earnings per share | |
| Basic earnings per share |
Diluted earnings per share |
||
| Net profit attributable to ordinary shareholders of the Company | 11.90 | 0.59 | 0.59 |
| Net profit attributable to ordinary shareholders of the Company after non-recurring profit or loss |
11.11 | 0.55 | 0.55 |
Corresponding period last year
| Corresponding period lastyear | |||
|---|---|---|---|
| Profit for the reporting period | Weighted average of return on net assets (%) |
Earnings per share | |
| Basic earnings per share |
Diluted earnings per share |
||
| Net profit attributable to ordinary shareholders of the Company | 13.09 | 0.49 | 0.49 |
| Net profit attributable to ordinary shareholders of the Company after non-recurring profit or loss |
11.77 | 0.44 | 0.44 |
After the correction:
Current period
| After the correction: Currentperiod |
|||
|---|---|---|---|
| Profit for the reporting period | Weighted average of return on net assets (%) |
Earnings per share | |
| Basic earnings per share |
Diluted earnings per share |
||
| Net profit attributable to ordinary shareholders of the Company | 11.52 | 0.58 | 0.58 |
| Net profit attributable to ordinary shareholders of the Company after non-recurring profit or loss |
10.74 | 0.54 | 0.54 |
Corresponding period last year
78
| Profit for the reporting period | Weighted average of return on net assets (%) |
Earnings | per share |
|---|---|---|---|
| Basic earnings per share |
Diluted earnings per share |
||
| Net profit attributable to ordinary shareholders of the Company | 12.41 | 0.48 | 0.48 |
| Net profit attributable to ordinary shareholders of the Company after non-recurring profit or loss |
11.12 | 0.43 | 0.43 |
79
V. Conclusive opinion of the Board, independent directors, supervisory committee and accountants of the Company
( I ) Opinion of the Board
The “Resolution on correction of and retrospective adjustment to accounting errors in prior periods” was considered and approved at the 2019 first meeting of the tenth session of the Board of the Company on 28 March 2019, and the Board is of the view that this correction of accounting errors in prior periods is in compliance with the relevant provisions in “Accounting Standards for Business Enterprises No. 28 - Changes in Accounting Policies and Accounting Estimates and Correction of Errors”, which can reflect the financial position and operating results of the Company in a fairer manner and further improve the quality of accounting information, without prejudice to the interests of the Company and the shareholders (especially medium and minority shareholders) as a whole. Therefore, the Board approved this correction of accounting errors.
( II ) Opinion of the supervisory committee
The supervisory committee of the Company is of the view that this correction of and retrospective adjustment to accounting errors in prior periods is in compliance with the relevant provisions in “Accounting Standards for Business Enterprises No. 28 - Changes in Accounting Policies and Accounting Estimates and Correction of Errors”, the adjusted financial information can reflect the financial position and operating results of the Company more accurately, without prejudice to the interests of the Company and the shareholders (especially medium and minority shareholders) as a whole. Therefore, the supervisory committee approved this correction of and adjustment to the accounting errors in prior periods.
( III ) Opinion of the independent directors
This correction of and retrospective adjustment to accounting errors in prior periods is in compliance with the relevant provisions and requirements of Accounting Standards for Business Enterprises, “Accounting Standards for Business Enterprises No. 28 - Changes in Accounting Policies and Accounting Estimates and Correction of Errors” and “Standards for the Contents and Formats of Information Disclosure by Companies Offering Securities to the Public No. 19 – Correction of Financial Information and Relevant Disclosure”, which can better reflect the financial position of the
80
Company in a more objective and fairer manner. The procedures for considering and voting of this correction of and retrospective adjustment to accounting errors adopted by the Company have complied with the relevant regulatory provisions, without prejudice to the interests of the Company and the shareholders (especially medium and minority shareholders) as a whole. Therefore, the independent directors of the Company approved this correction of and adjustment to the accounting errors in prior periods.
( IV ) Opinion of the accountants
Ruihua Certified Public Accountants, LLP issued the “Special Assurance Report on the correction of accounting errors of Hisense Home Appliances Group Co., Ltd. in prior periods” * (No. 瑞華核字 【2019】95020005號).
By order of the Board Hisense Home Appliances Group Co., Ltd. Tang Ye Guo Chairman
Foshan City, Guangdong, the PRC, 28 March 2019
As at the date of this announcement, the Company’s executive directors are Mr. Tang Ye Guo, Mr. Jia Shao Qian, Mr. Lin Lan, Mr. Dai Hui Zhong and Mr. Wang Yun Li; and the Company’s independent non-executive directors are Mr. Ma Jin Quan, Mr. Zhong Geng Shen and Mr. Cheung Sai Kit.
*English translations are for identification purposes only.
81