AI assistant
Weichai Power Co., Ltd. — Interim / Quarterly Report 2021
Oct 29, 2021
50534_rns_2021-10-29_bc6230ec-f2e2-44d3-834a-bf4774b33508.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
濰柴動力股份有限公司 WEICHAI POWER CO., LTD.
(a joint stock limited company incorporated in the People’s Republic of China with limited liability) (Stock Code: 2338)
OVERSEAS REGULATORY ANNOUNCEMENT
This announcement is made pursuant to Rule 13.10B of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the “ Stock Exchange ”).
Reference is made to an announcement made by Weichai Power Co., Ltd. (the “ Company ”) on the website of Shenzhen Stock Exchange dated 29 October 2021, which is for information only. The full text of the announcement in Chinese is published on the websites of the Stock Exchange and the Company.
By order of the Board of Directors Tan Xuguang Chairman and CEO
Weifang, Shandong, PRC
29 October 2021
As at the date of this announcement, the executive Directors of the Company are Mr. Tan Xuguang, Mr. Zhang Quan, Mr. Xu Xinyu, Mr. Sun Shaojun, Mr. Yuan Hongming and Mr. Yan Jianbo; the non-executive Directors of the Company are Mr. Zhang Liangfu, Mr. Jiang Kui, Mr. Gordon Riske and Mr. Michael Martin Macht; and the independent non-executive Directors of the Company are Mr. Li Hongwu, Mr. Wen Daocai, Ms. Jiang Yan, Mr. Yu Zhuoping and Ms. Zhao Huifang.
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
Stock Code: 000338 Abbreviation: Weichai Power Announcement No.:2021-078
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
==> picture [192 x 86] intentionally omitted <==
The Company and all members of the board of directors guarantee that the information disclosed is true, accurate and complete, and without any mispresentation, misleading statements or material omissions.
IMPORTANT NOTICE:
-
The board of directors, the Supervisory Committee and the directors, supervisors and senior management warrant the authenticity, accuracy and completeness of the contents of this quarterly report, and that there are no false presentations, misleading statements or material omissions, and shall severally and jointly accept legal responsibilities.
-
The principal of the Company, the principal in charge of accounting and the head of accounting department (person in charge of accounting) warrant that the financial statements contained in the quarterly report are true, accurate and complete.
-
Whether the third quarterly report has been audited or not
□ Yes √ No
I. Major financial data
(I) Major accounting data and financial indicators
Whether the Company has made retrospective adjustment or restatement of accounting data of the prior years □ Yes √ No
Unit: RMB
| Change for the period | ||||
|---|---|---|---|---|
| Change for the reporting |
From the beginning of | from the beginning of the |
||
| Reporting period | period over the | the year to the end of the |
year to the end of the | |
| corresponding period of | reporting period over the | |||
last year |
reporting period | corresponding period of |
||
last year |
||||
| Revenue (RMB) | 40,040,801,184.08 | -24.29% |
166,428,696,591.61 |
12.92% |
| Net profit attributable to | ||||
shareholders of listed |
1,468,699,563.00 | -39.45% |
7,900,344,390.88 |
11.18% |
| company (RMB) | ||||
| Net profit attributable to | ||||
| shareholders of listed | ||||
| company after | 1,293,907,852.32 | -49.06% |
7,264,414,281.89 |
6.31% |
| extraordinary gain/loss | ||||
| (RMB) |
1
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
| Net cash flows from | ||||
|---|---|---|---|---|
| operating activities | —— | —— | 3,666,981,151.53 | 62.75% |
| (RMB) | ||||
| Basic earnings per share | ||||
| 0.17 | -44.95% | 0.95 |
6.45% |
|
| (RMB/share) | ||||
| Diluted earnings per | ||||
| 0.17 | -44.95% | 0.95 |
6.45% |
|
| share (RMB/share) | ||||
| Weighted average return | ||||
| 2.10% | -2.85% | 13.02% |
-2.00% |
|
| on net assets | ||||
| As at the end of the reporting period |
Change as at the end of the reporting period as compared to end of last year |
|||
| As at the end of last year | ||||
| Total assets (RMB) | 293,345,296,155.05 | 270,750,168,951.29 | 8.35% |
|
| Equity attributable to | ||||
shareholders of listed |
70,144,515,431.14 | 51,202,320,240.95 | 36.99% |
|
| company (RMB) |
(II) Extraordinary gain/loss items and amounts
√ Applicable □ N/A
Unit: RMB
| Amount from the beginning of the | ||
|---|---|---|
| Item | Amount for the reporting period | |
| year to the end of the reporting period | ||
| Gains or losses from disposal of non-current assets | ||
(including the part of assets impairment provision |
21,269,539.47 | 100,455,868.60 |
| already made and written off) | ||
| Government subsidy accounted for in profit and loss | ||
| for the current period, excluding those closely | ||
| associated with the normal business of the Company | 59,165,670.47 |
229,632,717.65 |
| which were given in a fixed amount or volume on the | ||
basis of certain standard and in compliance with |
||
| relevant state policies | ||
| Gain or loss on corporation restructuring, such as | ||
| -16,776,998.80 | ||
| expenditures on staff placement and integration costs | ||
| Profit and loss on the changes in fair value generated | ||
| from financial assets held for trading and financial | ||
| liabilities held for trading, and investment income | ||
| received from disposal of financial assets held for | 147,371,728.50 | 474,677,786.39 |
| trading, financial liabilities held for trading, and | ||
available-for-sale financial assets, other than |
||
| effective hedging business relating to ordinary | ||
| operating business of the Company | ||
| Non-operating income and expenses other than the | ||
| 48,305,464.75 | 141,378,561.75 |
|
| above items | ||
| Less: Effects of income tax | 35,167,213.03 | 107,496,652.54 |
| Effects of minority interests (after tax) | 66,153,479.48 | 185,941,174.06 |
| Total | 174,791,710.68 | 635,930,108.99 |
Specific events of other items recorded in the profit and loss in accordance with the definition of extraordinary gain/loss items: □ Applicable √ N/A
The Company did not have other specific events of other items recorded in the profit and loss in accordance with the definition of extraordinary gain/loss items.
Notes on the extraordinary gain or loss items as defined in the Explanatory Announcement on Information Disclosure for Companies Offering Their Securities to the Public No.1 - Extraordinary Gains or Losses defined as its recurring gain or loss items. □ Applicable √ N/A
The Company did not have any extraordinary gain or loss items as illustrated in the Explanatory Announcement on Information Disclosure for Companies Offering Their Securities to the Public No.1 – Extraordinary Gains or Losses as its recurring gain or loss items.
2
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
==> picture [71 x 23] intentionally omitted <==
(III) Information on and reasons for the changes of major accounting data and financial indicators
√ Applicable □ N/A
Unit: ten thousand RMB
| Item on statements | As at the end of | As at the end of |
Percentage | Reason |
|---|---|---|---|---|
| the reporting | last year | change | ||
| period | ||||
| Financial assets held for trading | 977,226.88 | 585,239.78 |
66.98% |
It is mainly attributable to the increase in structured deposits in thisperiod. |
| Accounts receivables | 2,406,471.47 | 1,542,187.86 |
56.04% |
The main reason is that some completing set clients generally make the payment on credit terms and fully payoff at the end ofyear. |
| Receivables financing | 1,252,778.83 | 948,367.81 |
32.10% |
It is mainly attributable to the adjustment of bill payment methods. |
| Other payables | 1,173,182.31 | 840,830.59 |
39.53% |
It is mainly attributable to the increase in the volume of bonded warehouse business. |
| Item on statements | From the | Percentage | Reason |
|
| beginning of | Corresponding |
change |
||
| year to the end | period of last |
|||
| of the reporting | year |
|||
| period | ||||
| Finance expenses | -38,930.89 | 23,644.76 |
-264.65% | It is mainly attributable to the increase in interest income and the increase in foreign exchange gains in thisperiod. |
| Gain on change of fair value | 17,942.26 | -22,233.69 |
180.70% |
It is mainly attributable to the increase in gains from cross currencyswapinstruments. |
| Impairment loss of credit | -18,041.88 | -43,922.16 |
58.92% |
It is mainly attributable to the decrease in the provisions for credit loss in respect of account receivables. |
| Net cash flows from operating activities |
366,698.12 |
225,313.52 |
62.75% |
It is mainly attributable to the increase in cash inflow from operatingactivities. |
| Net cash flows from financing activities |
1,041,136.42 |
96,074.17 |
983.68% |
It is mainly attributable to the decrease in cash paid for debt repayment in thisperiod. |
II. Shareholders ’ Information
(I) Statement of the total number of holders of ordinary shares and holders of preference shares with restored voting rights, and the particulars of the shareholdings of the top 10 shareholders
Unit: share
| Total number of shareholders of ordinary shares as at the end of the reporting period |
Total number of shareholders of preference shares with restored voting rights as at the end of the reporting period |
Total number of shareholders of preference shares with restored voting rights as at the end of the reporting period |
Total number of shareholders of preference shares with restored voting rights as at the end of the reporting period |
Total number of shareholders of preference shares with restored voting rights as at the end of the reporting period |
||||
|---|---|---|---|---|---|---|---|---|
| 374,162 | voting rights as at |
0 | ||||||
| period | ||||||||
| Information on shareholdings of the top ten shareholders | ||||||||
| Pledged, marked or frozen |
||||||||
| Number of restricted shares held |
||||||||
| Nature of shareholder |
Percentage of shareholding |
Number of shares held |
||||||
| Name of shareholder | Status of shares |
|||||||
| Number | ||||||||
| HKSCC Nominees Limited | Foreign shareholder |
22.22% | 1,938,753,046 | |||||
| Weichai Group Holdings Limited | State-owned legal person |
16.30% | 1,422,550,620 | 1,345,905,600 | ||||
3
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
| Hong Kong Securities Clearing Company Limited |
Overseas legal person |
Overseas legal person |
5.72% | 499,270,969 | 499,270,969 | ||||
|---|---|---|---|---|---|---|---|---|---|
| Weifang Investment Group Company Limited |
State-owned legal person |
3.40% | 296,625,408 | 296,625,408 | |||||
| China Securities Finance Corporation Limited |
Domestic non-state-owned legal person |
1.87% | 163,608,906 | ||||||
| IVM Technical Consultants Wien Gesellschaft m.b.H |
Overseas legal person |
1.31% | 113,938,700 | ||||||
| UBS AG | Overseas legal person |
0.83% | 72,179,454 | 72,137,804 | |||||
| Tan Xuguang | Domestic natural person |
0.67% | 58,842,596 | 44,131,947 | |||||
| Hu Zhongxiang | Domestic natural person |
0.58% | 50,804,566 | ||||||
| GIC PRIVATE LIMITED | Overseas legal person |
0.55% | 47,854,514 | 47,313,414 | |||||
| Information on shareholdings of the top ten non-restricted shareholders | |||||||||
| Number of non-restricted shares held |
Types of shares | ||||||||
| Name of shareholder | |||||||||
| Types of shares | Quantity | ||||||||
| HKSCC Nominees Limited | 1,938,753,046 | Overseas listed foreign shares |
|||||||
| 1,938,753,046 | |||||||||
| Hong Kong Securities Clearing Company Limited | 499,270,969 | RMB ordinary shares |
|||||||
| 499,270,969 | |||||||||
| China Securities Finance Corporation Limited | 163,608,906 | RMB ordinary shares |
|||||||
| 163,608,906 | |||||||||
| IVM Technical Consultants Wien Gesellschaft m.b.H | 113,938,700 | RMB ordinary shares |
|||||||
| 113,938,700 | |||||||||
| Weichai Group Holdings Limited | 76,645,020 | RMB ordinary shares |
|||||||
| 76,645,020 | |||||||||
| Hu Zhongxiang | 50,804,566 | RMB ordinary shares |
|||||||
| 50,804,566 | |||||||||
| ChinaAMC Fund –Agricultural Bank –ChinaAMC China Securities and Financial Assets Management Program |
33,002,800 | ||||||||
| RMB ordinary shares |
|||||||||
| 33,002,800 | |||||||||
| Dacheng Fund – Agricultural Bank – Dacheng CSI Financial Assets Management Program |
31,855,600 | RMB ordinary shares |
|||||||
| 31,855,600 | |||||||||
| Harvest Fund — Agricultural Bank of China — Harvest CSI Financial Asset Management Plan |
31,831,295 | RMB ordinary shares |
|||||||
| 31,831,295 | |||||||||
| ICBC Credit Suisse Fund — Agricultural Bank — ICBC Credit Suisse China Securities and Financial Assets Management Program |
30,645,000 | ||||||||
| RMB ordinary shares |
|||||||||
| 30,645,000 | |||||||||
| Among the aforesaid shareholders, Mr. Tan Xuguang is the chairman of Weichai Group Holdings Limited. The Company is not aware whether there is any connected relationship among the aforementioned shareholders, or whether there is any acting in concert relationship among them. |
|||||||||
| Statement on the connected relationship or acting in concert relationship among the aforementioned shareholders |
|||||||||
| Among the top ten shareholders of the Company, Hu Zhongxiang held 48,804,566 shares through his client credit trading guaranteed securities account. |
|||||||||
| Description of top 10 shareholders’ involvement in financing and securities lending businesses |
|||||||||
4
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
==> picture [71 x 23] intentionally omitted <==
(II) Total number of shareholders of preference shares and information on shareholdings of the top ten shareholders of preference shares of the Company
□ Applicable √ N/A
III. Other Important Events
□ Applicable √ N/A
IV. Quarterly Financial Statement
(I) Financial Statement
1. Consolidated balance sheet
Prepared by: Weichai Power Co., Ltd.
30 September 2021
Unit: RMB
| Items | 30 September 2021 | 31 December 2020 |
|---|---|---|
| Current assets: | ||
| Cash and cash equivalents | 66,326,899,289.43 | 62,216,111,509.25 |
| Settlement provisions | ||
| Capital lent to other financial | ||
| institutions | ||
| Financial assets held for trading | 9,772,268,820.88 | 5,852,397,849.29 |
| Derivative financial assets | ||
| Notes receivable | 17,408,998,158.44 | 19,296,491,612.98 |
| Accounts receivable | 24,064,714,724.84 | 15,421,878,611.33 |
| Receivable financing | 12,527,788,264.55 | 9,483,678,101.82 |
| Prepayments | 1,384,903,159.80 | 1,095,016,121.17 |
| Insurance receivables | ||
| Reinsurance receivables | ||
| Contract reserve of reinsurance | ||
| receivables | ||
| Other receivables | 1,601,067,776.93 | 1,409,858,869.61 |
| Incl: Interests receivable | 178,319,376.93 | 18,120,356.78 |
| Dividends receivable | 3,040,000.00 | 53,353,905.03 |
| Purchase restituted financial assets | ||
| Inventories | 30,000,828,909.77 | 31,226,156,809.77 |
| Contract assets | 3,312,615,378.10 | 1,385,150,902.30 |
| Assets held for sale | 55,241,362.10 | 24,237,289.50 |
| Non-current assets due within one | ||
| 3,446,259,927.10 | 3,179,721,675.00 |
|
| year | ||
| Other current assets | 2,968,292,893.99 | 1,924,109,398.31 |
| Total current assets | 172,869,878,665.93 | 152,514,808,750.33 |
5
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
| Non-current assets: | ||
|---|---|---|
| Granted loans and advances | ||
| Debt investments | ||
| Other debt investments | ||
| Long-term receivables | 9,650,104,187.90 | 9,622,504,650.00 |
| Long-term equity investments | 6,991,214,521.63 | 4,944,359,514.39 |
| Investment in other equity | ||
| 4,030,653,025.03 | 2,411,112,072.96 |
|
| instruments | ||
| Other non-current financial assets | 492,983,960.64 | 243,013,050.00 |
| Investment property | 671,107,061.23 | 682,163,758.85 |
| Fixed assets | 33,226,512,334.36 | 31,722,827,681.55 |
| Construction in progress | 6,154,904,891.84 | 5,046,193,396.84 |
| Productive biological assets | ||
| Oil and gas assets | ||
| Right-of-use assets | 6,090,607,527.71 | 7,714,233,013.45 |
| Intangible assets | 22,465,391,313.33 | 23,825,708,656.91 |
| Development expenditure | 296,354,511.58 | 287,116,831.24 |
| Goodwill | 23,963,895,305.73 | 24,665,842,392.79 |
| Long-term prepaid expenses | 272,404,466.92 | 252,157,738.41 |
| Deferred tax assets | 5,403,969,283.05 | 6,251,213,473.80 |
| Other non-current assets | 765,315,098.17 | 566,913,969.77 |
| Total non-current assets | 120,475,417,489.12 | 118,235,360,200.96 |
| Total assets | 293,345,296,155.05 | 270,750,168,951.29 |
| Current liabilities: | ||
| Short-term loans | 5,903,458,299.41 | 5,731,086,536.96 |
| Loans from central bank | ||
| Capital borrowed from other | ||
| financial institutions | ||
| Financial liabilities held for trading | 112,725,760.37 |
57,504,235.74 |
| Derivative financial liabilities | ||
| Notes payable | 29,195,444,875.81 | 22,970,493,736.20 |
| Accounts payable | 42,081,873,776.32 | 45,449,924,996.39 |
| Advances from customers | ||
| Contract liabilities | 13,196,382,135.84 | 15,547,391,077.33 |
| Selling financial assets of | ||
| repurchase | ||
| Absorbing deposit and interbank | ||
| deposit | ||
| Security trading commission | ||
| Security underwriting fees | ||
| Payroll payable | 6,117,407,128.09 | 5,490,721,420.68 |
| Taxes payable | 1,919,119,220.75 | 2,180,739,782.32 |
| Other payables | 11,731,823,105.75 | 8,408,305,895.50 |
| Incl: Interests payable | 59,875,902.72 | 71,075,433.98 |
| Dividends payable | 1,765,391,841.15 | 384,173,120.51 |
6
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
| Handling fees and commission | ||
|---|---|---|
| payable | ||
| Reinsurance payables | ||
| Liabilities held for sale | ||
| Non-current liabilities due within | ||
| 12,448,159,030.21 | 11,274,647,277.08 |
|
| one year | ||
| Other current liabilities | 8,141,117,192.01 | 6,601,767,024.57 |
| Total current liabilities | 130,847,510,524.56 | 123,712,581,982.77 |
| Non-current liabilities: | ||
| Insurance contract reserve | ||
| Long-term borrowings | 12,858,301,096.61 | 12,026,638,367.24 |
| Bonds payable | 6,185,047,560.21 | 8,702,767,425.04 |
| Incl: Preference shares | ||
| Perpetual bonds | ||
| Lease liabilities | 5,443,649,700.24 | 7,235,898,107.78 |
| Long-term payables | 7,194,169,553.19 | 7,004,697,931.12 |
| Long-term payroll payable | 11,772,193,366.13 | 14,200,680,302.61 |
| Accruals and provisions | 437,560,079.20 | 509,080,971.37 |
| Deferred income | 4,466,608,989.63 | 4,996,880,280.64 |
| Deferred tax liabilities | 4,624,550,865.56 | 5,049,832,969.04 |
| Other non-current liabilities | 7,526,125,973.28 | 6,877,782,237.66 |
| Total non-current liabilities | 60,508,207,184.05 | 66,604,258,592.50 |
| Total liabilities | 191,355,717,708.61 | 190,316,840,575.27 |
| Equity holders’interest: | ||
| Share capital | 8,726,556,821.00 | 7,933,873,895.00 |
| Other equity instruments | ||
| Incl: Preference shares | ||
| Perpetual bonds | ||
| Capital reserves | 12,378,747,699.75 | 180,552,538.58 |
| Less: Treasury shares | ||
| Other comprehensive income | -592,845,826.51 | -2,250,826,767.79 |
| Special reserves | 264,122,689.85 | 223,430,167.81 |
| Surplus reserves | 1,630,243,076.46 | 1,630,243,076.46 |
| General risk provision | ||
| Retained earnings | 47,737,690,970.59 | 43,485,047,330.89 |
| Total equity attributable to equity | ||
70,144,515,431.14 |
51,202,320,240.95 |
|
| holders of parent company | ||
| Minority interests | 31,845,063,015.30 | 29,231,008,135.07 |
| Total equity holders’interests | 101,989,578,446.44 | 80,433,328,376.02 |
| Total liabilities and equity holders’ | ||
| 293,345,296,155.05 | 270,750,168,951.29 |
|
| interests | ||
Legal Representative: Principal in charge of accounting: Head of accounting department: Tan Xuguang Qu Hongkun Qu Hongkun
7
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
==> picture [71 x 23] intentionally omitted <==
2. Consolidated income statement from the beginning of the year to the end of the reporting period
Unit: RMB
| Amount for corresponding period of last | ||
|---|---|---|
| Items | Amount for the current period | |
| year | ||
| 1. Total revenue | 166,428,696,591.61 | 147,383,645,209.28 |
| Including: Revenue | 166,428,696,591.61 | 147,383,645,209.28 |
| Interest income | ||
| Premium income earned | ||
| Handling fees and | ||
| commission income | ||
| 2. Total cost of sales | 154,757,001,870.38 | 137,032,625,053.30 |
| Including: Cost of sales | 134,465,185,077.75 | 118,656,800,121.61 |
| Interest expenses | ||
| Handling fees and | ||
| commission expenses | ||
| Payments on surrenders | ||
| Claim expenses-net | ||
| Provision for insurance | ||
| liability reserve - net | ||
| Policyholder dividends | ||
| Expenses for reinsurance | ||
| Taxes and surcharges | 592,879,624.49 | 601,358,072.48 |
| Distribution and selling | ||
| 8,943,126,131.85 | 8,157,149,086.25 |
|
| expenses | ||
| General and administrative | ||
| 6,107,063,043.81 | 5,333,466,021.05 |
|
| expenses | ||
| Research & development | ||
| 5,038,056,925.53 | 4,047,404,162.20 |
|
| expenses | ||
| Finance expenses | -389,308,933.05 | 236,447,589.71 |
| Incl: Interest expenses | 791,498,731.48 | 891,408,351.78 |
| Interest income | 1,196,350,896.26 | 951,822,946.93 |
| Add: Other income | 236,412,656.28 | 203,441,775.94 |
| Investment income (losses are | ||
| 499,899,039.29 | 549,444,198.67 |
|
| indicated with“-”) | ||
| Including: Investment income | ||
| 201,725,183.76 | 172,503,978.33 |
|
| from associates and joint ventures | ||
| Income from | ||
| derecognition of financial assets at | ||
| amortised cost | ||
| Foreign exchange gains (losses | ||
| are indicated with“-”) | ||
| Gains on net exposure hedging | ||
| (losses are indicated with“-”) | ||
| Gains on fair value changes | ||
| 179,422,623.77 | -222,336,944.49 |
|
| (losses are indicated with“-”) | ||
| Credit impairment losses | ||
| -180,418,795.19 | -439,221,610.01 |
|
| (losses are indicated with“-”) | ||
8
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
| Asset impairment losses (losses | ||
|---|---|---|
| -228,809,445.67 | -238,027,166.04 |
|
| are indicated with“-”) | ||
| Gain on disposal of assets | ||
| 107,031,935.50 | 34,131,673.14 |
|
| (losses are indicated with“-”) | ||
| 3. Operating profit (losses are indicated | ||
| 12,285,232,735.21 | 10,238,452,083.19 |
|
| with“-”) | ||
| Add: Non-operating income | 204,438,911.21 | 244,417,771.23 |
| Less: Non-operating expenses | 64,266,638.29 | 80,825,941.45 |
| 4. Total profits (total losses are indicated | ||
| 12,425,405,008.13 | 10,402,043,912.97 |
|
| with“-”) | ||
| Less: Income tax expenses | 2,234,517,623.24 | 1,700,461,325.53 |
| 5. Net profits (net losses are indicated | ||
| 10,190,887,384.89 | 8,701,582,587.44 |
|
| with“-”) | ||
| (1) Breakdown by continuity of | ||
| operations | ||
| 1. Net profit from continuing | ||
operations (net losses are indicated with |
10,190,887,384.89 | 8,701,582,587.44 |
| “-”) | ||
| 2. Net profit from discontinued | ||
operations (net losses are indicated with |
||
| “-”) | ||
| (2) Breakdown by attributable interests | ||
| 1. Net profit attributable to | ||
| 7,900,344,390.88 | 7,105,815,774.83 |
|
| shareholders of the parent | ||
| 2. Minority interests | 2,290,542,994.01 | 1,595,766,812.61 |
| 6. Net other comprehensive income after | ||
| 2,357,157,457.05 | -1,380,307,429.36 |
|
| tax | ||
| Net other comprehensive income | ||
attributable to shareholders of the parent |
1,657,980,941.28 | -659,889,515.44 |
| after tax | ||
| (1) Those other comprehensive | ||
income not to be reclassified into profit |
-294,967,602.99 | -207,561,489.26 |
| or loss | ||
| 1. Changes arising from | ||
| -223,822,796.96 | -295,720,715.20 |
|
| re-measurement of defined benefit plan | ||
| 2. Other comprehensive income | ||
not to be reclassified into profit or loss |
-4,480,204.89 |
11,509,465.23 |
| using the equity method | ||
| 3. Change in fair value of | ||
| -67,257,220.09 | 76,649,760.71 |
|
| investment in other equity instruments | ||
| 4. Change in fair value of | ||
| credit risk of enterprise | ||
| 5. Others | 592,618.95 | |
| (2) Those other comprehensive | ||
income to be reclassified into profit or |
1,952,948,544.27 | -452,328,026.18 |
| loss | ||
| 1. Other comprehensive | ||
income to be reclassified into profit or |
2,276,305.71 | 2,225,611.96 |
| loss using the equity method | ||
| 2. Change in fair value of | ||
| other debt investments | ||
| 3. Amount of financial assets | ||
| to be reclassified and taken to other | ||
| comprehensive income |
9
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
| 4. Provision for impairment | ||
|---|---|---|
of credit in respect of other debt |
||
| investments | ||
| 5. Cashflow hedgingreserve | -358,029,440.54 | -13,405,264.73 |
| 6. Exchange differences on | ||
| 2,308,701,679.10 | -441,148,373.41 |
|
foreign currencytranslation |
||
| 7. Others | ||
| Net other comprehensive income | ||
| 699,176,515.77 | -720,417,913.92 |
|
| attributable to minorityinterests after tax | ||
| 7. Total comprehensive income | 12,548,044,841.94 | 7,321,275,158.08 |
| Total comprehensive income | ||
| 9,558,325,332.16 | 6,445,926,259.39 |
|
| attributable to the owners of theparent | ||
| Total comprehensive income | ||
| 2,989,719,509.78 | 875,348,898.69 |
|
attributable to minority interests |
||
| 8. Earnings per share | ||
| (1) Basic earnings per share | 0.95 | 0.90 |
| (2) Diluted earnings per share | 0.95 | 0.90 |
| Legal Representative: Tan Xuguang |
Principal in charge of accounting: Qu Hongkun |
Head of accounting department: Qu Hongkun |
3. Consolidated cash flow statement from the beginning of the year to the end of the reporting period
Unit: RMB
| Amount for corresponding period of last | ||
|---|---|---|
| Item | Amount for the current period | |
| year | ||
| 1. Cash flows from operating activities: | ||
| Cash received from sale of goods | ||
| 136,574,020,209.88 | 108,929,251,800.80 |
|
and provision of services |
||
| Net increase in customers’ | ||
| deposit and interbank deposit | ||
| Net increase in loans from central | ||
| bank | ||
| Net increase in capital borrowed | ||
from other financial institutions |
||
| Cash received from premiums of | ||
original insurance contract |
||
| Net cash received from reinsurance | ||
| Net increase in policyholder | ||
deposit and investment |
||
| Cash received from interests, | ||
| handlingfees and commission | ||
| Net increase in capital borrowed | ||
| Net increase in cash received | ||
| under repurchasing | ||
| Net cash received from entrusted | ||
| sale and purchase of securities | ||
| Refunds of taxes | 469,615,984.91 | 292,456,839.25 |
| Other cash received relating to | ||
| 1,895,010,392.62 | 1,374,220,056.13 |
|
operating activities |
||
| Subtotal of cash inflows from operating | ||
| 138,938,646,587.41 | 110,595,928,696.18 |
|
activities |
||
| Cash paid for purchase of goods | ||
| 99,574,719,358.01 | 76,698,934,539.15 |
|
| and receivingof services | ||
| Net increase in customers’loans | ||
| and advances | ||
10
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
| Net increase in fund deposited in | ||
|---|---|---|
| central bank and interbank | ||
| Cash paid for claims under original | ||
| insurance contract | ||
| Net increase in capital lent to other | ||
| financial institutions | ||
| Cash paid for interests, handling | ||
| fees and commission | ||
| Cash paid for dividends to | ||
| policyholders | ||
| Cash paid to and for staff | 21,240,223,219.40 | 19,702,093,091.17 |
| Cash paid for all types of taxes | 6,420,478,671.19 | 5,709,319,779.04 |
| Other cash paid relating to | ||
| 8,036,244,187.28 | 6,232,446,075.89 |
|
| operating activities | ||
| Subtotal of cash outflows from | ||
| 135,271,665,435.88 | 108,342,793,485.25 |
|
| operating activities | ||
| Net cash flows from operating activities | 3,666,981,151.53 | 2,253,135,210.93 |
| 2. Cash flows from investing activities: | ||
| Cash received from disposal of | ||
| 22,725,041,593.04 | 17,751,275,254.33 |
|
| investments | ||
| Cash received from return on | ||
| 378,001,186.48 | 218,684,838.92 |
|
| investments | ||
| Net cash received from disposal of | ||
fixed assets, intangible assets and other |
151,450,960.43 | 58,957,692.29 |
| long-term assets | ||
| Net cash received from disposal of | ||
| subsidiaries and other business units | ||
| Other cash received relating to | ||
| 64,024,128.99 | 330,715,289.89 |
|
| investing activities | ||
| Subtotal of cash inflows from investing | ||
| 23,318,517,868.94 | 18,359,633,075.43 |
|
| activities | ||
| Cash paid for acquisition and | ||
construction of fixed assets, intangible |
4,107,909,087.79 | 4,268,889,906.24 |
| assets and other long-term assets | ||
| Cash paid for investment | 31,154,910,774.26 | 24,447,988,862.09 |
| Net increase in pledged loans | ||
| Net cash paid for acquisition of | ||
| 484,037,907.99 | 905,880,222.43 |
|
| subsidiaries and other business units | ||
| Other cash paid relating to | ||
| 74,098,283.27 | 51,090,310.82 |
|
| investing activities | ||
| Subtotal of cash outflows from | ||
| 35,820,956,053.31 | 29,673,849,301.58 |
|
| investing activities | ||
| Net cash flows from investing activities | -12,502,438,184.37 | -11,314,216,226.15 |
| 3. Cash flows from financing activities: | ||
| Cash received from capital | ||
| 13,048,844,163.68 | 170,821,375.34 |
|
| contributions | ||
| Including: Cash received by | ||
subsidiaries from capital contributions |
98,087,748.64 | 170,821,375.34 |
| of minority shareholders | ||
| Cash received from borrowings | 7,664,896,595.04 | 26,150,277,861.10 |
| Other cash received relating to | ||
| 121,685,928.69 | 4,115,474,675.37 |
|
| financing activities | ||
11
==> picture [71 x 23] intentionally omitted <==
WEICHAI POWER CO., LTD. THIRD QUARTERLY REPORT FOR 2021
| Subtotal of cash inflows from financing | ||
|---|---|---|
| 20,835,426,687.41 | 30,436,573,911.81 |
|
| activities | ||
| Cash paid for repayment of | ||
| 6,121,185,577.39 | 26,018,582,363.12 |
|
| borrowings | ||
| Cash paid for distribution of | ||
| 3,364,435,708.85 | 2,060,379,396.09 |
|
| dividends, profit or for interest | ||
| Including: Dividends and profit | ||
distributed to minority shareholders by |
680,136,035.10 | 436,145,982.66 |
| subsidiaries | ||
| Other cash paid relating to | ||
| 938,441,197.42 | 1,396,870,485.36 |
|
| financing activities | ||
| Subtotal of cash outflows from | ||
| 10,424,062,483.66 | 29,475,832,244.57 |
|
| financing activities | ||
| Net cash flows from financing activities | 10,411,364,203.75 | 960,741,667.24 |
| 4. Effects of changes in exchange rates | ||
| -215,340,282.33 | -97,558,467.21 |
|
| on cash and cash equivalents | ||
| 5. Net increase in cash and cash | ||
| 1,360,566,888.58 | -8,197,897,815.19 |
|
| equivalents | ||
| Add: balances of cash and cash | ||
| equivalents as at the beginning of the | 52,825,088,009.11 | 42,285,584,925.16 |
| period | ||
| 6. Balances of cash and cash | ||
| 54,185,654,897.69 | 34,087,687,109.97 |
|
| equivalents as at the end of the period | ||
(II) Explanation of the adjustments to the financial statements
1. Information of adjustments made to the opening financial statements for the year of first adoption of the new standard on leases since 2021
□ Applicable √ N/A
2. Explanation of the retrospective adjustments made to the comparative figures of prior periods due to the first adoption of the new standard on leases since 2021
□ Applicable √ N/A
(III) Auditors’ report
Whether the third quarterly report has been audited or not
□ Yes √ No
The third quarterly report of the Company is unaudited.
WEICHAI POWER CO., LTD. Tan Xuguang, Chairman 29 October 2021
12