I. |
SATISFACTION OF THE COMPANY OF THE CONDITIONS FOR THE ISSUANCE OF CORPORATE BONDS
|
II. |
SUMMARY ON THE ISSUANCE OF CORPORATE BONDS
|
(i) |
Issuance size of the corporate bonds
|
(ii) |
Issuance targets and issuance method
|
(iii) |
Issuance and listing stock exchange
|
(iv) |
Type and term of the bonds
|
(v) |
Use of proceeds
|
(vi) |
Coupon rate
|
(vii) |
Guarantee
|
(viii) |
Safeguard measures for debt repayment
|
(ix) |
Validity of the resolution
|
III. |
SUMMARY OF FINANCIAL INFORMATION OF THE ISSUER
|
(i) |
Balance sheets, income statements and cash flow statements of the Issuer for the recent three years and the latest period
|
1. |
Consolidated financial statements for the recent three years and the latest period
|
(1) |
Consolidated balance sheets for the recent three years and the latest period
|
Assets
|
As at the end of the first quarter of 2018
|
As at the end of 2017
|
As at the end of 2016 (Restated)
|
As at the end of 2015
|
Current assets:
|
||||
Cash at bank and on hand
|
1,599,978.88
|
936,482.35
|
1,021,418.47
|
753,781.26
|
Derivative financial assets
|
16,780.90
|
25,836.40
|
27,860.20
|
13,946.80
|
Notes receivable
|
405,000.75
|
361,092.75
|
263,936.56
|
197,778.97
|
Accounts receivable
|
2,137,309.73
|
2,183,666.71
|
1,715,763.82
|
1,439,961.12
|
Advances to suppliers
|
58,509.88
|
56,461.08
|
98,475.99
|
57,397.01
|
Interest receivable
|
2,226.45
|
2,231.53
|
2,213.03
|
17.52
|
Other receivables
|
143,843.42
|
150,821.32
|
525,296.66
|
130,729.71
|
Dividends receivable
|
27,389.67
|
27,389.67
|
72,445.28
|
30,500.00
|
Inventories
|
831,151.76
|
738,541.15
|
804,600.91
|
542,273.20
|
Non-current assets due within one year
|
77,972.03
|
77,803.54
|
13,630.41
|
11,802.67
|
Other current assets
|
262,972.76
|
293,444.57
|
320,304.31
|
10,470.81
|
Total current assets
|
5,563,136.23
|
4,853,771.07
|
4,865,945.63
|
3,188,659.07
|
Non-current assets:
|
||||
Available-for-sale financial assets
|
208,154.34
|
165,499.33
|
356,092.78
|
512,786.29
|
Derivative financial assets
|
4,216.73
|
7,532.79
|
9,972.08
|
4,504.42
|
Long-term receivables
|
125,370.26
|
125,656.49
|
128,841.61
|
61,827.93
|
Long-term equity investment
|
1,973,959.59
|
1,931,725.39
|
1,971,529.32
|
1,951,662.87
|
Fixed assets (for investment)
|
21,980.88
|
21,740.63
|
Assets
|
As at the end of the first quarter of 2018
|
As at the end of 2017
|
As at the end of 2016 (Restated)
|
As at the end of 2015
|
Construction-in-progress
|
24,297,885.17
|
24,507,948.18
|
24,468,302.97
|
19,547,996.24
|
Construction materials
|
2,501,160.68
|
2,639,675.50
|
2,629,640.74
|
2,020,255.12
|
Fixed assets pending for disposal
|
194,413.70
|
195,076.19
|
349,110.87
|
291,110.53
|
Fixed assets pending for disposal
|
255.83
|
306.94
|
8,425.26
|
10,331.09
|
Intangible assets
|
1,358,452.13
|
1,372,822.30
|
1,414,611.36
|
1,167,986.11
|
Goodwill
|
1,196,585.87
|
1,215,641.56
|
1,197,559.21
|
993,014.18
|
Long-term deferred expenses
|
27,335.12
|
27,808.10
|
24,715.97
|
14,812.29
|
Deferred income tax assets
|
285,338.24
|
298,030.29
|
244,764.78
|
130,554.79
|
Other non-current assets
|
500,943.57
|
506,138.15
|
306,427.02
|
77,471.33
|
Total non-current assets
|
32,696,052.11
|
33,015,601.84
|
33,109,993.98
|
26,784,313.19
|
Total assets
|
38,259,188.34
|
37,869,372.91
|
37,975,939.61
|
29,972,972.26
|
Liabilities and shareholders’ equity:
|
||||
Current liabilities:
|
||||
Short-term loans
|
6,604,420.97
|
8,025,134.84
|
6,827,107.41
|
4,988,348.93
|
Derivative financial liabilities
|
6,523.10
|
6,217.85
|
13,356.95
|
87,485.20
|
Notes payable
|
192,751.98
|
173,219.02
|
307,900.41
|
95,331.93
|
Accounts payable
|
1,561,174.91
|
1,376,428.48
|
1,207,528.09
|
844,976.87
|
Amounts received in advance
|
77,944.71
|
150,492.61
|
127,455.55
|
44,937.48
|
Salary and welfare payables
|
59,632.18
|
58,151.09
|
48,920.58
|
31,328.42
|
Taxes payable
|
125,574.43
|
130,220.99
|
142,466.92
|
-122,623.43
|
Interest payables
|
110,967.21
|
94,730.16
|
76,184.18
|
87,433.34
|
Dividends payable
|
131,176.87
|
173,542.59
|
157,517.96
|
78,889.50
|
Other payables
|
1,741,373.11
|
1,987,617.90
|
2,060,947.26
|
1,507,858.28
|
Non-current Liabilities due within one year
|
2,459,035.85
|
2,263,083.98
|
1,876,923.10
|
2,437,117.27
|
Provision
|
4,579.52
|
3,673.77
|
2,175.80
|
1,500.05
|
Assets
|
As at the end of the first quarter of 2018
|
As at the end of 2017
|
As at the end of 2016 (Restated)
|
As at the end of 2015
|
Other current liabilities
|
1,953,360.06
|
1,152,535.87
|
2,768,058.03
|
1,968,957.93
|
Total current liabilities
|
15,028,514.90
|
15,595,049.16
|
15,616,542.24
|
12,051,541.77
|
Non-current liabilities:
|
||||
Long-term loans
|
11,466,393.41
|
10,703,095.82
|
9,691,123.57
|
6,602,802.33
|
Derivative financial liabilities
|
8,529.43
|
14,848.65
|
20,116.92
|
43,008.90
|
Bonds payable
|
1,597,602.60
|
1,599,383.28
|
1,218,297.09
|
1,126,132.21
|
Long-term payables
|
176,946.04
|
185,352.40
|
170,634.91
|
135,961.01
|
Long-term Employee benefits payable
|
7,716.95
|
7,723.41
|
9,077.93
|
9,702.50
|
Specific accounts payable
|
12,772.31
|
3,460.66
|
4,813.57
|
4,823.35
|
Provision (non-current)
|
5,244.40
|
5,244.40
|
5,244.40
|
–
|
Deferred income tax liabilities
|
122,702.73
|
128,394.99
|
142,985.91
|
141,797.22
|
Deferred income
|
398,123.03
|
406,453.25
|
378,030.66
|
263,217.26
|
Total non-current liabilities
|
13,796,030.90
|
13,053,956.87
|
11,640,324.95
|
8,327,444.79
|
Total liabilities
|
28,824,545.80
|
28,649,006.03
|
27,256,867.19
|
20,378,986.56
|
Shareholders’ equity:
|
||||
Share capital
|
1,520,038.34
|
1,520,038.34
|
1,520,038.34
|
1,520,038.34
|
Other equitable instruments
|
513,155.00
|
506,855.00
|
–
|
–
|
Of which: perpetual debts
|
–
|
506,855.00
|
–
|
–
|
Capital reserve
|
1,491,323.82
|
1,491,323.82
|
2,953,084.71
|
1,825,077.72
|
Other comprehensive income
|
10,969.72
|
14,401.64
|
70,073.38
|
13,556.07
|
Special reserves
|
5,964.89
|
5,577.35
|
5,142.71
|
2,949.99
|
Surplus reserves
|
818,627.47
|
818,627.47
|
818,627.47
|
818,627.47
|
Undistributed profits
|
3,312,090.34
|
3,196,510.60
|
3,469,136.40
|
3,760,647.43
|
Total equity attributable to shareholders of the Company
|
7,672,169.58
|
7,553,334.23
|
8,836,103.01
|
7,940,897.03
|
Non-controlling interests
|
1,762,472.96
|
1,667,032.65
|
1,882,969.41
|
1,653,088.67
|
Total shareholders’ equity
|
9,434,642.54
|
9,220,366.88
|
10,719,072.42
|
9,593,985.70
|
Assets
|
As at the end of the first quarter of 2018
|
As at the end of 2017
|
As at the end of 2016 (Restated)
|
As at the end of 2015
|
Total liabilities and shareholders’ equity
|
38,259,188.34
|
37,869,372.91
|
37,975,939.61
|
29,972,972.26
|
(2) |
Consolidated income statements for the recent three years and the latest period
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016 (Restated)
|
For the year of 2015
|
i. Operating revenue
|
4,325,563.46
|
15,245,944.40
|
13,815,029.62
|
12,890,487.25
|
Less: Operating cost
|
3,742,239.93
|
13,520,927.18
|
10,807,519.52
|
9,152,126.38
|
Operating tax and levies
|
46,651.86
|
137,631.21
|
145,282.14
|
115,776.03
|
Selling expenses
|
618.36
|
1,747.41
|
1,576.39
|
443.75
|
General and administrative expenses
|
89,916.42
|
396,879.28
|
434,767.41
|
399,664.52
|
Financial expenses
|
244,476.65
|
940,573.91
|
878,470.06
|
780,934.66
|
Asset impairment loss
|
-103.18
|
118,848.68
|
141,830.92
|
309,015.28
|
Add: Net gain on fair value changes
|
-38.56
|
-276.04
|
-1,298.63
|
-1,674.22
|
Investment income
|
21,803.20
|
221,218.90
|
348,385.91
|
169,719.60
|
Of which: Investment income from associates and joint ventures
|
21,545.04
|
44,439.86
|
117,941.50
|
158,195.84
|
Gain from asset disposal
|
276.34
|
6,216.02
|
2,360.44
|
–
|
Other gain
|
9,141.24
|
53,027.86
|
–
|
–
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016 (Restated)
|
For the year of 2015
|
ii. Operating profit
|
232,945.64
|
409,523.46
|
1,755,030.90
|
2,300,572.00
|
Add: Non-operating income
|
1,889.08
|
39,448.46
|
115,904.41
|
100,181.55
|
Less: Non-operating expenses
|
767.53
|
76,967.87
|
92,571.59
|
62,240.83
|
iii. Profit before tax
|
234,067.19
|
372,004.05
|
1,778,363.72
|
2,338,512.72
|
Less: Income tax expense
|
61,273.62
|
157,346.85
|
450,896.58
|
583,545.01
|
iv. Net profit
|
172,793.57
|
214,657.20
|
1,327,467.13
|
1,754,967.71
|
Of which: Net profit generated by acquire before business combination under common control
|
–
|
–
|
248,844.65
|
–
|
(1) Classified based on business continuity
|
||||
1. Net profit from continuing operation
|
172,793.57
|
214,657.20
|
1,327,467.13
|
1,754,967.71
|
2. New profit on cessation of operation
|
–
|
–
|
–
|
–
|
2. Classified based on equity interests
|
||||
1. Net profit attributable to shareholders of the Company
|
121,896.81
|
179,315.10
|
1,038,241.37
|
1,378,605.01
|
2. loss attributable to minority shareholders
|
50,896.76
|
35,342.10
|
289,225.76
|
376,362.69
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016 (Restated)
|
For the year of 2015
|
v. Other comprehensive income, net of tax
|
-37,445.98
|
-58,521.35
|
56,419.98
|
115,585.95
|
Other comprehensive income (net of tax) attributed to equity holders of the Company
|
-35,426.50
|
–
|
–
|
–
|
(i) Other comprehensive income (net of tax) attributed to equity holders of the Company that may not be reclassified to profit or loss
|
798.03
|
–
|
–
|
–
|
1. Remeasurement of changes in net liabilities or net assets of defined benefit plans
|
–
|
–
|
–
|
–
|
2. Share of other comprehensive income of the equity-accounted investee that may not be reclassified to profit or loss
|
801.30
|
–
|
–
|
–
|
3. Gains/Losses arising from changes in fair value of other equity instruments investments
|
-3.27
|
–
|
–
|
–
|
(ii) Other comprehensive income (net of tax) attributed to equity holders of the Company that may be reclassified to profit or loss
|
-36,224.53
|
-55,671.73
|
54,759.10
|
115,595.58
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016 (Restated)
|
For the year of 2015
|
1. Share of other comprehensive income of the equity-accounted investee that may be reclassified to profit or loss
|
-225.01
|
12,120.78
|
-18,057.25
|
67,879.34
|
2. Gains/Losses arising from changes in fair value of available-for-sale financial assets
|
–
|
28,175.03
|
-14,895.70
|
55,826.08
|
3. Gains/Losses arising from holdings to maturity investments reclassified as available-for-sale financial assets
|
–
|
–
|
–
|
–
|
4. Effective hedging portion of Gains or losses arising from cash flow hedging instruments
|
-5,134.77
|
6,285.39
|
101,510.28
|
5,192.18
|
5. Translation differences of the financial statements of foreign operations
|
-30,864.75
|
11,282.69
|
60,366.53
|
-13,302.02
|
6. Others
|
–
|
-113,535.63
|
-74,164.76
|
–
|
Other comprehensive income (net of tax) attributable to non- controlling interests
|
-2,019.48
|
-2,849.62
|
1,660.88
|
-9.63
|
vi. Total comprehensive income
|
135,347.59
|
156,135.85
|
1,383,887.12
|
1,870,553.66
|
Attributable to Shareholders of the Company
|
86,470.31
|
123,643.36
|
1,093,000.47
|
1,494,200.59
|
Attributable to Non-controlling interests
|
48,877.28
|
32,492.48
|
290,886.64
|
376,353.06
|
vii. Earnings per share
|
||||
Basic earnings per share (RMB per share)
|
0.08
|
0.11
|
0.68
|
0.95
|
Diluted earnings per share (RMB pershare)
|
0.08
|
0.11
|
0.68
|
0.95
|
(3) |
Consolidated cash flow statements for the recent three years and the latest period
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016 (Restated)
|
For the year of 2015
|
i. Cash flows generated from operating activities
|
||||
Cash received from sales of goods and services rendered
|
5,124,511.86
|
16,608,279.44
|
15,454,136.66
|
14,484,072.40
|
Cash received from return of taxes and fees
|
3,326.35
|
10,916.32
|
8,553.54
|
7,907.36
|
Other cash received relating to operating activities
|
22,263.47
|
133,384.67
|
110,272.69
|
129,988.63
|
Sub-total of cash inflows of operating activities
|
5,150,101.68
|
16,752,580.43
|
15,572,962.89
|
14,621,968.40
|
Cash paid for goods and services received
|
3,619,427.71
|
11,729,369.63
|
9,007,185.08
|
7,818,865.66
|
Cash paid to and on behalf of employees
|
279,666.65
|
1,003,081.65
|
971,455.12
|
739,677.55
|
Payments of taxes
|
290,155.16
|
940,180.09
|
1,647,044.70
|
1,712,457.50
|
Other cash paid relating to operating activities
|
24,698.42
|
160,212.81
|
165,861.30
|
114,696.99
|
Sub-total of cash outflows of operating activities
|
4,213,947.94
|
13,832,844.17
|
11,791,546.20
|
10,385,697.71
|
Net cash flows generated from operating activities
|
936,153.74
|
2,919,736.26
|
3,781,416.69
|
4,236,270.70
|
ii. Cash flows used in investing activities
|
||||
Cash received from withdrawal of investment
|
–
|
310,504.42
|
151,185.25
|
–
|
Cash received on investment income
|
87.31
|
141,938.02
|
106,011.40
|
93,718.94
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016 (Restated)
|
For the year of 2015
|
Net cash received from disposals of fixed assets, intangible assets and other long-term assets
|
371.91
|
28,660.89
|
26,936.58
|
10,901.25
|
Net cash received from disposals of subsidiaries and other operating business units
|
–
|
53,043.67
|
98,143.15
|
–
|
Net cash received from acquiring subsidiaries
|
–
|
–
|
33,653.99
|
–
|
Other cash received relating to investing activities
|
1,850.55
|
7,976.23
|
7,774.85
|
6,842.85
|
Sub-total of cash inflows of investing activities
|
2,309.77
|
542,123.23
|
423,705.23
|
111,463.04
|
Cash paid for acquiring fixed assets, intangible assets and other long-term assets
|
360,641.06
|
2,604,543.47
|
2,628,701.28
|
2,433,431.12
|
Cash paid for investments
|
36,683.40
|
30,751.57
|
139,026.92
|
88,978.00
|
Net cash paid for acquiring subsidiaries and other operating business units
|
–
|
1,312,868.70
|
–
|
967,093.10
|
Other cash paid relating to investing activities
|
–
|
–
|
–
|
1,766.86
|
Sub-total of cash outflows of investing activities
|
397,324.46
|
3,948,163.74
|
2,767,728.20
|
3,491,269.07
|
Net cash flows (used in)/ provided by investing activities
|
-395,014.69
|
-3,406,040.51
|
-2,344,022.97
|
-3,379,806.03
|
iii. Cash flows used in financing activities
|
||||
Cash received from investments
|
46,542.83
|
583,803.39
|
58,661.96
|
530,742.11
|
Including: Cash received from minority shareholder investment by subsidiaries
|
46,542.83
|
83,808.39
|
48,661.96
|
62,310.68
|
Cash received from borrowings
|
2,835,778.10
|
14,027,045.60
|
12,716,417.92
|
7,724,173.37
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016 (Restated)
|
For the year of 2015
|
Cash received from issuance of bonds
|
1,200,000.00
|
3,878,867.92
|
3,718,233.96
|
1,898,000.00
|
Other cash received relating to financing activities
|
3,113.83
|
72,010.50
|
48,819.45
|
42,201.11
|
Sub-total of cash inflows of financing activities
|
4,085,434.76
|
18,561,727.42
|
16,542,133.29
|
10,195,116.60
|
Cash repayments of borrowings
|
3,663,875.37
|
16,406,903.64
|
16,025,296.75
|
9,840,067.44
|
Cash payments for dividends, profit or interest expense
|
274,763.71
|
1,661,721.95
|
1,938,779.36
|
1,716,716.44
|
Including: Dividend and profit paid to minority shareholders by subsidiaries
|
42,365.73
|
218,414.50
|
276,719.58
|
295,419.38
|
Other cash paid relating to financing activities
|
17,647.96
|
91,783.83
|
80,322.73
|
52,398.59
|
Sub-total of cash outflows of financing activities
|
3,956,287.04
|
18,160,409.42
|
18,044,398.84
|
11,609,182.46
|
Net cash flows provided by/(used in) financing activities
|
129,147.72
|
401,317.99
|
-1,502,265.55
|
-1,414,065.87
|
iv. Effect of exchange rate fluctuations on cash held
|
-4,528.47
|
1,017.12
|
7,171.87
|
3,284.59
|
v. Net increase/(decrease) in cash
|
665,758.30
|
-83,969.14
|
-57,699.96
|
-554,316.62
|
Add: cash at beginning of year
|
928,239.00
|
1,012,208.14
|
1,069,908.09
|
1,302,141.57
|
vi. Cash at end of year
|
1,593,997.30
|
928,239.00
|
1,012,208.14
|
747,824.95
|
2. |
Financial statements of the parent company for the recent three years and the latest period
|
(1) |
Balance sheets of the parent company for the recent three years and the latest period
|
Assets
|
As at the end of first quarter of 2018
|
As at the end of 2017
|
As at the end of 2016
|
As at the end of 2015
|
Current Assets:
|
||||
Cash at bank and on hand
|
562,228.99
|
96,433.96
|
243,837.37
|
227,346.42
|
Notes receivable
|
47,605.39
|
41,747.29
|
43,118.55
|
38,029.72
|
Accounts receivable
|
553,737.38
|
553,150.41
|
440,746.60
|
485,999.09
|
Amounts paid in advance
|
14,415.13
|
8,790.16
|
7,575.68
|
8,547.48
|
Interest receivable
|
3,248.37
|
3,092.68
|
3,273.91
|
21,392.06
|
Other receivables
|
205,880.48
|
182,347.85
|
216,596.23
|
174,743.21
|
Dividends receivable
|
277,604.96
|
294,596.74
|
176,620.25
|
105,845.95
|
Inventories
|
281,285.72
|
209,151.87
|
247,328.53
|
163,783.71
|
Other current assets
|
323,626.14
|
250,951.02
|
771,000.67
|
1,506,338.23
|
Non-current assets due within one year
|
61,681.19
|
61,501.31
|
–
|
–
|
Total current assets
|
2,331,313.75
|
1,701,763.30
|
2,150,097.80
|
2,732,025.87
|
Non-current assets:
|
||||
Available-for-sale financial assets
|
205,029.63
|
162,370.19
|
344,335.67
|
511,561.21
|
Long-term equity investment
|
7,945,578.98
|
7,844,940.15
|
6,885,510.75
|
6,584,596.91
|
Fixed assets (for investment)
|
14,732.24
|
14,554.76
|
–
|
–
|
Fixed assets
|
5,204,334.87
|
5,307,804.24
|
5,615,845.15
|
5,813,935.18
|
Construction-in-progress
|
115,026.21
|
118,959.05
|
138,717.79
|
132,355.38
|
Construction materials
|
4,842.50
|
4,763.07
|
2,104.61
|
8,998.91
|
Assets
|
As at the end of first quarter of 2018
|
As at the end of 2017
|
As at the end of 2016
|
As at the end of 2015
|
Fixed assets pending for disposal
|
–
|
29.97
|
7.83
|
31.16
|
Intangible assets
|
157,277.75
|
158,488.90
|
158,458.12
|
166,227.60
|
Long-term deferred expenses
|
4,106.96
|
4,326.60
|
4,679.02
|
1,097.12
|
Deferred income tax assets
|
47,011.82
|
59,576.95
|
28,626.82
|
–
|
Other non-current assets
|
2,132,691.45
|
2,107,206.72
|
1,582,008.20
|
1,422,622.00
|
Total non-current assets
|
15,830,632.41
|
15,783,020.61
|
14,760,293.96
|
14,641,425.48
|
Total assets
|
18,161,946.16
|
17,484,783.91
|
16,910,391.75
|
17,373,451.35
|
Current liabilities:
|
||||
Short-term loan
|
2,899,500.00
|
4,155,500.00
|
3,143,000.00
|
3,489,000.00
|
Accounts payable
|
454,174.33
|
409,306.95
|
382,092.35
|
322,111.00
|
Amounts received in advance
|
5,647.18
|
22,223.04
|
20,661.00
|
15,644.20
|
Salary and welfare payables
|
13,151.33
|
12,386.55
|
10,522.40
|
8,922.60
|
Taxes payable
|
14,344.37
|
23,422.33
|
28,737.94
|
33,596.68
|
Interest payables
|
88,434.36
|
61,879.90
|
42,874.74
|
57,911.64
|
Other payables
|
169,920.46
|
203,375.84
|
232,560.15
|
274,938.84
|
Non-current liabilities due within one year
|
648,090.30
|
607,936.42
|
472,364.56
|
1,543,557.14
|
Other current liabilities
|
1,935,959.17
|
1,127,133.96
|
2,760,130.09
|
1,959,723.87
|
Provision
|
3,754.64
|
3,044.83
|
1,862.19
|
1,450.03
|
Total current liabilities
|
6,232,976.14
|
6,626,209.82
|
7,094,805.41
|
7,706,856.01
|
Non-current liabilities:
|
||||
Long-term loans
|
2,480,277.28
|
1,473,423.40
|
669,472.63
|
1,025,417.74
|
Bonds payable
|
1,597,602.60
|
1,599,383.28
|
1,218,297.09
|
1,126,132.21
|
Long-term payables
|
9,434.45
|
9,050.41
|
7,893.64
|
–
|
Long-term Employee benefits payable
|
6.45
|
9.18
|
17.24
|
24.58
|
Specific accounts payable
|
7,127.22
|
3,365.57
|
3,005.18
|
3,034.94
|
Deferred income tax liabilities
|
–
|
–
|
–
|
8,270.92
|
Assets
|
As at the end of first quarter of 2018
|
As at the end of 2017
|
As at the end of 2016
|
As at the end of 2015
|
Deferred income
|
165,489.33
|
170,671.54
|
185,734.39
|
193,237.84
|
Derivative financial liabilities
|
1,262.79
|
2,228.34
|
6,990.40
|
8,045.68
|
Total non-current liabilities
|
4,261,200.12
|
3,258,131.72
|
2,091,410.58
|
2,364,163.90
|
Total liabilities
|
10,494,176.26
|
9,884,341.54
|
9,186,215.99
|
10,071,019.91
|
Shareholders’ equity:
|
||||
Share capital
|
1,520,038.34
|
1,520,038.34
|
1,520,038.34
|
1,520,038.34
|
Other equitable instruments
|
513,155.00
|
506,855.00
|
–
|
–
|
Capital surplus
|
980,049.24
|
980,049.24
|
1,701,774.43
|
1,701,774.43
|
Other comprehensive income
|
101,537.21
|
68,242.18
|
137,947.58
|
244,224.73
|
Special reserves
|
4,862.95
|
4,671.43
|
4,153.73
|
2,183.53
|
Surplus reserves
|
818,627.47
|
818,627.47
|
818,627.47
|
818,627.47
|
Undistributed profits
|
3,729,499.69
|
3,701,958.70
|
3,541,634.21
|
3,015,582.93
|
Total shareholders’ equity
|
7,667,769.90
|
7,600,442.36
|
7,724,175.76
|
7,302,431.43
|
Total liabilities and shareholders’ equity
|
18,161,946.16
|
17,484,783.91
|
16,910,391.75
|
17,373,451.35
|
(2) |
Income statements of the parent company for the recent three years and the latest period
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016
|
For the year of 2015
|
i. Operating revenue
|
1,281,053.38
|
4,697,176.44
|
4,193,217.94
|
4,882,476.55
|
Less: Operating cost
|
1,122,651.66
|
4,110,089.21
|
3,161,954.60
|
3,293,232.49
|
Operating tax and levies
|
15,696.65
|
50,392.15
|
50,422.56
|
54,210.61
|
Selling expenses
|
508.53
|
458.72
|
512.43
|
–
|
General and administrative expenses
|
42,039.52
|
171,523.29
|
192,074.77
|
219,104.07
|
Financial expenses
|
93,239.65
|
367,407.52
|
372,381.50
|
470,057.98
|
Asset impairment loss
|
17.94
|
31,423.90
|
5,036.23
|
232,822.07
|
Add: Investment income
|
33,780.49
|
704,770.97
|
968,340.52
|
845,905.98
|
Including: Investment income from associates and joint ventures
|
9,195.62
|
34,480.39
|
100,662.66
|
112,517.66
|
Revenue from assets disposal
|
6.57
|
1,366.12
|
208.12
|
–
|
Other revenue
|
4,665.47
|
18,737.22
|
–
|
–
|
ii. Operating profit
|
45,351.96
|
690,755.96
|
1,379,384.50
|
1,458,955.31
|
Add: Non-operating income
|
276.75
|
5,496.37
|
48,370.79
|
74,007.21
|
Less: Non-operating expenses
|
70.03
|
27,022.17
|
27,040.73
|
31,449.26
|
iii. Profit before tax
|
45,558.68
|
669,230.17
|
1,400,714.56
|
1,501,513.26
|
Less: Income tax expense
|
11,700.61
|
59,741.47
|
158,179.46
|
265,948.53
|
iv. Net profit
|
33,858.07
|
609,488.70
|
1,242,535.10
|
1,235,564.72
|
Attributable to Shareholders of the Company
|
–
|
609,488.70
|
1,242,535.10
|
1,235,564.72
|
v. Other comprehensive income, net of tax
|
1,300.45
|
-69,705.40
|
-106,277.15
|
125,108.46
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016
|
For the year of 2015
|
(i) Other comprehensive income (net of tax) attributed to equity holders of the Company that may not be reclassified to profit or loss
|
801.30
|
–
|
–
|
–
|
1. Remeasurement of changes in net liabilities or net assets of defined benefit plans
|
–
|
–
|
–
|
–
|
2. Share of other
comprehensive income of the equity-accounted investee that may not be reclassified to profit or loss
|
801.30
|
–
|
–
|
–
|
(ii) Other comprehensive income (net of tax) attributed to equity holders of the Company that may be reclassified to profit or loss
|
499.15
|
-69,705.40
|
-106,277.15
|
125,108.46
|
1. Share of other comprehensive income of the equity-accounted investee that may be reclassified to profit or loss
|
-225.01
|
12,120.78
|
-18,057.25
|
67,879.34
|
2. Gains/Losses arising from changes in fair value of available-for-sale financial assets
|
–
|
28,137.90
|
-14,846.60
|
55,826.08
|
3. Gains/Losses arising from holdings to maturity investments reclassified as available-for-sale financial assets
|
–
|
–
|
–
|
–
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016
|
For the year of 2015
|
4. Effective hedging portion of Gains or losses arising from cash flow hedging instruments
|
724.16
|
3,571.55
|
791.46
|
1,403.04
|
5. Translation differences of the financial statements of foreign operations
|
–
|
–
|
–
|
–
|
6. Others
|
–
|
-113,535.63
|
-74,164.76
|
–
|
vi. Total comprehensive income
|
35,158.52
|
539,783.30
|
1,136,257.95
|
1,360,673.18
|
(3) |
Cash flow statements of the parent company for the recent three years and the latest period
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016
|
For the year of 2015
|
i. Cash flows generated from operating activities
|
||||
Cash received from sales of goods and services rendered
|
1,457,395.69
|
5,310,239.37
|
4,906,790.74
|
5,737,747.55
|
Cash received from return of taxes and fees
|
–
|
87.47
|
–
|
299.94
|
Other cash received relating to operating activities
|
9,130.63
|
25,170.55
|
24,346.37
|
136,301.41
|
Sub-total of cash inflows of operating activities
|
1,466,526.32
|
5,335,497.39
|
4,931,137.11
|
5,874,348.89
|
Cash paid for goods and services received
|
1,152,544.43
|
3,895,212.31
|
2,884,317.83
|
3,166,894.84
|
Cash paid to and on behalf of employees including salary, social welfare, education funds and others in such manner
|
88,674.08
|
316,852.96
|
331,196.65
|
333,133.48
|
Payments of taxes
|
97,012.19
|
350,893.49
|
538,907.26
|
710,462.58
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016
|
For the year of 2015
|
Other cash paid relating to operating activities
|
20,143.22
|
80,213.54
|
70,804.34
|
74,186.95
|
Sub-total of cash outflows of operating activities
|
1,358,373.92
|
4,643,172.30
|
3,825,226.07
|
4,284,677.85
|
Net cash flows generated from operating activities
|
108,152.40
|
692,325.08
|
1,105,911.03
|
1,589,671.05
|
ii. Cash flows used in investing activities
|
||||
Cash received from withdrawal of investment
|
–
|
391,832.94
|
730,735.08
|
–
|
Cash received on investment income
|
41,420.97
|
465,394.32
|
803,054.03
|
798,028.44
|
Net cash received from disposals of fixed assets, intangible assets and other long-term assets
|
23.71
|
3,264.59
|
2,201.12
|
5,769.25
|
Net cash received from disposals of subsidiaries and other operating business units
|
–
|
–
|
–
|
–
|
Sub-total of cash inflows of investing activities
|
41,444.68
|
860,491.85
|
1,535,990.23
|
803,797.69
|
Cash paid for acquiring fixed assets, intangible assets and other long-term assets
|
31,104.27
|
249,251.78
|
344,550.47
|
393,317.25
|
Cash paid for investments
|
182,238.29
|
1,872,173.83
|
304,586.94
|
1,708,166.70
|
Sub-total of cash outflows of investing activities
|
213,342.56
|
2,121,425.60
|
649,137.41
|
2,101,483.96
|
Net cash flows (used in)/ provided by investing activities
|
-171,897.88
|
-1,260,933.75
|
886,852.82
|
-1,297,686.27
|
iii. Cash flows used in financing activities
|
||||
Cash received from investments
|
–
|
499,995.00
|
–
|
468,431.43
|
Cash received from borrowings
|
2,187,355.34
|
7,528,724.46
|
5,882,000.00
|
5,123,000.00
|
Other cash received relating to financing activities
|
232.24
|
7,158.44
|
12,383.11
|
16,191.38
|
Items
|
For the first quarter of 2018
|
For the year of 2017
|
For the year of 2016
|
For the year of 2015
|
Cash received from issuance of bonds
|
1,200,000.00
|
3,878,867.92
|
3,718,233.96
|
1,898,000.00
|
Sub-total of cash inflows of financing activities
|
3,387,587.58
|
11,914,745.83
|
9,612,617.07
|
7,505,622.80
|
Cash repayments of borrowings
|
2,789,782.07
|
10,664,329.32
|
10,505,327.56
|
7,390,934.28
|
Cash payments for dividends, profit or interest expense
|
63,711.85
|
819,003.05
|
1,079,587.36
|
1,014,301.36
|
Other cash paid relating to financing activities
|
2,054.28
|
10,092.08
|
4,968.17
|
8,700.00
|
Sub-total of cash outflows of financing activities
|
2,855,548.20
|
11,493,424.45
|
11,589,883.09
|
8,413,935.64
|
Net cash flows provided by/(used in) financing activities
|
532,039.38
|
421,321.37
|
-1,977,266.01
|
-908,312.83
|
iv. Effect of exchange rate fluctuations on cash held
|
-1,283.90
|
-44.42
|
5.17
|
6,332.41
|
v. Net increase in cash
|
467,010.00
|
-147,331.72
|
15,503.01
|
-609,995.64
|
Cash at beginning of year
|
94,214.34
|
241,546.06
|
226,043.05
|
836,038.70
|
vi. Cash at end of year
|
561,224.34
|
94,214.34
|
241,546.06
|
226,043.05
|
3. |
Changes in the consolidation scope of the Issuer for the recent three years and the latest period
|
(1) |
Changes in the scope of the consolidated financial statements of the Issuer for 2015
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Increase
|
Huaneng Chaohu Power Generation Co., Ltd.
|
Merger and acquisition
|
Huaneng Yingcheng Thermal Power Co., Ltd.
|
Merger and acquisition
|
|
Huaneng Wuhan Power Generation Co., Ltd.
|
Merger and acquisition
|
|
Huaneng Hualiangting Hydropower Co., Ltd.
|
Merger and acquisition
|
|
Huaneng Suzhou Thermal Power Co., Ltd.
|
Merger and acquisition
|
|
Huaneng Jingmen Thermal Power Co., Ltd.
|
Merger and acquisition
|
|
Enshi Qingjiang Dalongtan Hydropwer Development Co., Ltd.
|
Merger and acquisition
|
|
Huaneng Hainan Power Co., Ltd.
|
Merger and acquisition
|
|
Huaneng Ruijin Power Generation Co., Ltd.
|
Merger and acquisition
|
|
Huaneng Anyuan Power Generation Co., Ltd.
|
Merger and acquisition
|
|
Huaneng Shanxi Taihang Power Generation Limited Liability Company
|
Newly established
|
|
Huaneng Mianchi Clean Energy Limited Liability Company
|
Newly established
|
|
Huaneng Zhuolu Clean Energy Limited Liability Company
|
Newly established
|
|
Huaneng Tongwei Wind Power Limited Liability Company
|
Newly established
|
|
Huaneng Yizheng Power Generation Limited Liability Company
|
Newly established
|
|
Huaneng Yancheng Dafeng New Energy Power Generation Limited Liability Company
|
Newly established
|
|
Huaneng Shanyin Power Generation Limited Liability Company
|
Newly established
|
|
Huaneng Jiangsu Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Liaoning Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Guangdong Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Suizhou Power Generation Limited Liability Company
|
Newly established
|
|
Huaneng Changle Photovoltaic Power Limited Liability Company
|
Newly established
|
|
Huaneng Longyan Wind Power Generation Limited Liability Company
|
Newly established
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Huaneng Yunnan Malong Wind Power Generation Limited Liability Company
|
Newly established
|
|
Huaneng Dandong Photovoltaic Power Limited Liability Company
|
Newly established
|
|
Huaneng Dongguan Combined Cycle Co-generation Limited Liability Company
|
Newly established
|
|
Huaneng Yangxi Photovoltaic Power Limited Liability Company
|
Newly established
|
|
Decrease
|
Huaneng Yingkou Port Limited Liability Company
|
Transferred to a joint venture
|
(2) |
Changes in the scope of the consolidated financial statements of the Issuer for 2016
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Increase
|
Huaneng Chongqing Fengjie Wind Power Generation Limited Liability Company
|
Newly established
|
Huaneng Changxing Hongqiao Photovoltaic Power Limited Liability Company
|
Newly established
|
|
Huaneng Jingxing Photovoltaic Power Limited Liability Company
|
Newly established
|
|
Huaneng Wulatehouqi Clean Energy Limited Liability Company
|
Newly established
|
|
Huaneng Shanxi Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Chongqing Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Hunan Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Jiangxi Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Hebei Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Henan Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Handan Heating Limited Liability Company
|
Newly established
|
|
Huaneng (Huzhou Development Zone) Photovoltaic Power Limited Liability Company
|
Newly established
|
|
Huaneng (Fujian) Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Hubei Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng (Sanming) Clean Energy Limited Liability Company
|
Newly established
|
|
Huaneng Yueyang Xingang Photovoltaic Power Limited Liability Company
|
Newly established
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Huaneng Shanghai Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng Yushe Photovoltaic Power Limited Liability Company
|
Newly established
|
|
Huaneng Anhui Energy Sales Limited Liability Company
|
Newly established
|
|
Huaneng (Shanghai) Power Maintenance Limited Liability Company
|
Newly established
|
|
Xuzhou Tongshan District Xiehe Wind Power Generation Limited Liability Company
|
Merger and acquisition
|
|
Luoyang Yangguang Co-generation Limited Liability Company
|
Merger and acquisition
|
|
Decrease
|
Huaneng Wenchang Wind Power Generation Co., Ltd.
|
De-registered
|
(3) |
Changes in the scope of the consolidated financial statements of the Issuer for 2017
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Increase
|
Ruzhou Xuji Wind Power Co., Ltd.
|
Enterprise merger not under the same control
|
Huaneng Shandong Power Limited
|
Enterprise merger not under the same control
|
|
Huaneng Jilin Power Limited
|
Enterprise merger not under the same control
|
|
Huaneng Heilongjiang Power Limited
|
Enterprise merger not under the same control
|
|
Huaneng Henan Zhongyuan Gas Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Hegang Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Xinhua Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Tongjiang Wind Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Daqing Thermal Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Daqing Luyuan Wind Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Yichun Thermal Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Heilongjiang Energy Sales Co., Ltd.
|
Enterprise merger not under the same control
|
|
Zhaodong Huaneng Heating Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Linjiang Jubao Hydropower Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Jilin Energy Sales Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Jilin Bio-Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Jining New Energy Co., Ltd.
|
Enterprise merger not under the same control
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Huaneng Zibo Boshan Photovoltaic Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Rizhao Heating Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Laiwu New Energy Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Shandong Sishui New Energy Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Shandong Power Thermal Marketing Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Shandong Information Technology Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Penglai Wind Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Zhanhua New Energy Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Yantai Bajiao Thermal Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Weihai Haishu Photovoltaic Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Zibo Baiyanghe Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Yantai Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Jinan Huangtai Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Dezhou Heating Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Dongying New Energy Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Shandong Power Overhaul Technology Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Shandong Electric Power Fuel Co., Ltd.
|
Enterprise merger not under the same control
|
|
Shandong Rizhao Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Laiwu Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Shandong Ruyi Coal Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Jiaxiang Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Qufu Thermal Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Jining High-tech Zone Thermal Power Co., Ltd.
|
Enterprise merger not under the same control
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Huaneng Shandong (Hong Kong) Investment Co., Ltd.
|
Enterprise merger not under the same control
|
|
Shandong Silu International Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Shandong Changdao Wind Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Rongcheng New Energy Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Jining Canal Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Linyi Power Generation Co., Ltd.
|
Enterprise merger not under the same control
|
|
Liaocheng Changrun Guodian Heating Co., Ltd.
|
Enterprise merger not under the same control
|
|
Linyi Blue Sky Heating Co., Ltd.
|
Enterprise merger not under the same control
|
|
Yantai 500 Heating Co., Ltd.
|
Enterprise merger not under the same control
|
|
Huaneng Liaocheng Thermal Power Co., Ltd.
|
Enterprise merger not under the same control
|
|
Shanxi Xiaoyi Economic Development Zone Huaneng Energy Co., Ltd.
|
Transferred to be a subsidiary from the original joint venture
|
|
Huaneng Chongqing Luohuang Energy Sales Co., Ltd.
|
Newly established
|
|
Huaneng Chongqing Tongliang Energy Sales Co., Ltd.
|
Newly established
|
|
Huaneng Guanyun Clean Energy Power Generation Co., Ltd.
|
Newly established
|
|
Huaneng Jianchang Photovoltaic Power Co., Ltd.
|
Newly established
|
|
Huaneng Chaoyang Volt Power Generation Co., Ltd.
|
Newly established
|
|
Huaneng (Luoyuan) Port Co., Ltd.
|
Newly established
|
|
Huaneng Shijiazhuang Energy Co., Ltd.
|
Newly established
|
|
Huaneng Jiangyin Thermal Power Co., Ltd.
|
Newly established
|
|
Huaneng Anyang Energy Co., Ltd.
|
Newly established
|
|
Huaneng Shanxi Comprehensive Energy Co., Ltd.
|
Newly established
|
|
Huaneng Zhanhua Photovoltaic Power Co., Ltd.
|
Newly established
|
|
Huaneng Weishan New Energy Co., Ltd.
|
Newly established
|
|
Huaneng Ruyi (Helan) New Energy Co., Ltd.
|
Newly established
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Huaneng Dezhou New Energy Co., Ltd.
|
Newly established
|
|
Zhaodong Huaneng Dechang Solar Power Co., Ltd.
|
Newly established
|
|
Daqing Huaneng Shuangyu Solar Power Co., Ltd.
|
Newly established
|
|
Huaneng Taizhou Bay Juji Area Photovoltaic Power Generation Co., Ltd.
|
Newly established
|
|
Huaneng Mingguang Wind Power Co., Ltd.
|
Newly established
|
|
Huaneng Guangxi Energy Sales Co., Ltd.
|
Newly established
|
|
Huaneng Yuzhou Clean Energy Co., Ltd.
|
Newly established
|
|
Huaneng Hunan Lianping Wind Power Co., Ltd.
|
Newly established
|
|
Huaneng Abbaqi Clean Energy Co., Ltd.
|
Newly established
|
|
Huaneng Jiashan Photovoltaic Power Co., Ltd.
|
Newly established
|
|
Huaneng Zhejiang Energy Sales Co., Ltd.
|
Newly established
|
|
Huaneng Guangdong Shantou Electric Power Co., Ltd.
|
Newly established
|
|
Huaneng Shantou Photovoltaic Power Co., Ltd.
|
Newly established
|
|
Huaneng Guigang Clean Energy Co., Ltd.
|
Newly established
|
|
Huaneng Changxing Jiapu Photovoltaic Power Generation Co., Ltd.
|
Newly established
|
|
Huaneng Hainan Energy Sales Co., Ltd.
|
Newly established
|
|
Huaneng Yangpu Thermal Power Co., Ltd.
|
Newly established
|
|
Decrease
|
Kaifeng New Power Co., Ltd.
|
Transfer of equity interest
|
Huaneng Taishan Electric Power Co., Ltd.
|
Transfer of equity interest
|
|
Huaneng (Fujian) Seaport Co., Ltd.
|
Transfer of equity interest
|
|
Yantai Huanghai Thermal Power Co., Ltd.
|
De-registered
|
|
Jiangsu Huayi Energy Co., Ltd.
|
De-registered
|
|
Huaneng Wulatehouqi Clean Energy Co., Ltd.
|
De-registered
|
|
Huaneng Shanxi Science and Technology City Integrated Energy Co., Ltd.
|
De-registered
|
(4) |
Changes in the scope of the consolidated financial statements of the Issuer for the three months ended 31 March 2018
|
Ways of changes
|
Name of subsidiaries
|
Reasons for changes
|
Increase
|
Huaneng Zhejiang Pinghu Offshore Wind Power Co., Ltd.
|
Newly established
|
Huaneng Liaoning Clean Energy Co., Ltd.
|
Newly established
|
|
Jiangsu Huaneng Zhongyang New Energy Co., Ltd.
|
Newly established
|
|
Huaneng Henan Puyang Clean Energy Co., Ltd.
|
Newly established
|
(ii) |
Major financial indicators for the recent three years and the latest period
|
Major financial data
|
As at the end of/for the first quarter of 2018
|
As at the end of/for the year of 2017
|
As at the end of/for the year of 2016 (Restated)
|
As at the end of/for the year of 2015
|
Total assets
|
38,259,188.34
|
37,869,372.91
|
37,975,939.61
|
29,972,972.26
|
Cash at bank and on hand
|
1,599,978.88
|
936,482.35
|
1,021,418.47
|
753,781.26
|
Total liabilities
|
28,824,545.80
|
28,649,006.03
|
27,256,867.19
|
20,378,986.56
|
Shareholders’ equity
|
9,434,642.54
|
9,220,366.88
|
10,719,072.42
|
9,593,985.70
|
Operating revenue
|
4,325,563.46
|
15,245,944.40
|
13,815,029.62
|
12,890,487.25
|
Net profit
|
172,793.57
|
214,657.20
|
1,327,467.13
|
1,754,967.71
|
Net cash flows provided by operating activities
|
936,153.74
|
2,919,736.26
|
3,781,416.69
|
4,236,270.70
|
Net cash flows provided by investing activities
|
-395,014.69
|
-3,406,040.51
|
-2,344,022.97
|
-3,379,806.03
|
Net cash flows provided by financing activities
|
129,147.72
|
401,317.99
|
-1,502,265.55
|
-1,414,065.87
|
Financial indicators
|
As at the end of/for the first quarter of 2018
|
As at the end of/for the year of 2017
|
As at the end of/for the year of 2016 (Restated)
|
As at the end of/for the year of 2015
|
Current ratio
|
0.37
|
0.31
|
0.31
|
0.26
|
Quick ratio
|
0.31
|
0.26
|
0.26
|
0.22
|
Gearing ratio
|
75.34
|
75.65
|
71.77
|
67.99
|
Receivables turnover ratio
|
2.00
|
7.82
|
8.76
|
8.60
|
Inventory turnover ratio
|
4.77
|
17.52
|
16.05
|
14.26
|
Interest coverage ratio
|
1.85
|
1.32
|
2.85
|
3.59
|
EBITDA (RMB in 100 million)
|
96.98
|
326.13
|
448.16
|
456.40
|
EBITDA interest coverage ratio
|
3.71
|
3.19
|
4.82
|
5.24
|
Return on net assets
|
1.85
|
2.15
|
13.07
|
18.83
|
Return on total assets
|
0.45
|
0.57
|
3.91
|
5.84
|
(1) |
Current ratio = Current assets/Current liabilities
|
(2) |
Quick ratio = (Current assets – Inventories)/Current liabilities
|
(3) |
Gearing ratio = (Total liabilities/Total assets) ×100%
|
(4) |
Receivables turnover ratio = Operating revenue/Average net accounts receivable
|
(5) |
Inventory turnover ratio = Operating cost/Average net inventories
|
(6) |
Interest coverage ratio = (Gross profit + Interest expense included in financial expenses)/ (Interest expense included in financial expenses + capitalized interest expense)
|
(7) |
EBITDA = Gross profit + Depreciation on fixed assets + Depreciation on investment property + Amortization of intangible assets + Amortization of long-term deferred expenses + Interest expense included in financial expenses
|
(8) |
EBITDA interest coverage ratio = EBITDA/Interest expense
|
(9) |
Return on net assets = (Net profit/Average net assets) × 100%
|
(10) |
Return on total assets = (Net profit/Average total assets) × 100%
|
(iii) |
Condensed financial analysis by the Company’s management
|
IV. |
USE OF PROCEEDS FROM THE ISSUANCE OF CORPORATE BONDS
|
1. |
Effect on the asset and liability structure of the Company
|
2. |
Effect on the financial costs of the Company
|
3. |
Effect on the short-term repayment ability of the Company
|
V. |
OTHER IMPORTANT MATTERS
|
By Order of the Board
|
|
Huaneng Power International, Inc.
|
|
Huang Chaoquan
|
|
Company Secretary
|
Cao Peixi (Executive Director)
|
Yue Heng (Independent Non-executive Director)
|
|
Huang Jian (Non-executive Director)
|
Xu Mengzhou (Independent Non-executive Director)
|
|
Wang Yongxiang (Non-executive Director)
|
Liu Jizhen (Independent Non-executive Director)
|
|
Mi Dabin (Non-executive Director)
|
Xu Haifeng (Independent Non-executive Director)
|
|
Guo Hongbo (Non-executive Director)
|
Zhang Xianzhi (Independent Non-executive Director)
|
|
Cheng Heng (Non-executive Director)
|
||
Lin Chong (Non-executive Director)
|
By Order of the Board
|
|
Huaneng Power International, Inc.
|
|
Huang Chaoquan
|
|
Company Secretary
|
Cao Peixi (Executive Director)
|
Yue Heng (Independent Non-executive Director)
|
|
Huang Jian (Non-executive Director)
|
Xu Mengzhou (Independent Non-executive Director)
|
|
Wang Yongxiang (Non-executive Director)
|
Liu Jizhen (Independent Non-executive Director)
|
|
Mi Dabin (Non-executive Director)
|
Xu Haifeng (Independent Non-executive Director)
|
|
Guo Hongbo (Non-executive Director)
|
Zhang Xianzhi (Independent Non-executive Director)
|
|
Cheng Heng (Non-executive Director)
|
||
Lin Chong (Non-executive Director)
|
HUANENG POWER INTERNATIONAL, INC.
|
||
By /s/ Huang Chaoquan
|
||
Name:
|
Huang Chaoquan
|
|
Title:
|
Company Secretary
|