重庆啤酒:2023年第三季度报告(英文版)
Stock Code: 600132 Stock Abbreviation: Chongqing Brewery
Chongqing Brewery Co., Ltd.
Q3 Report of 2023
The board of directors and all directors of the company guarantee that thisannouncement is free of any false records, misleading statements or significantomissions, and that they will bear legal responsibility for the authenticity, accuracyand completeness of its content.
Reminder of important content:
The board of directors, board of supervisors, directors, supervisors and senior management of thecompany guarantee that this quarterly report contains true, accurate and complete information andis free of any false records, misleading statements or significant omissions, and that they will bejointly and severally liable for the legal consequences.The legal representative of the company, officer in charge of accounting and head of accountingdepartment (the chief accountant) guarantee that the financial information in the quarterly report istrue, accurate and complete.Whether the Q3 financial statements are audited
□Yes √No
I. Key financial information(I) Major accounting data and financial indicators
Unit: yuan Currency: RMB
Item | For the quarter ended September 30, 2023 (“the reporting period”) | For the quarter ended September 30, 2022 | Rate of change (%) | For the three quarters ended September 30, 2023 | For the three quarters ended September 30, 2022 | Rate of change (%) | ||
Before retrospective adjustment | After retrospective adjustment | After retrospective adjustment | Before retrospective adjustment | After retrospective adjustment | After retrospective adjustment | |||
Operating revenue | 4,523,879,342.82 | 4,247,364,892.75 | 4,247,364,892.75 | 6.51% | 13,028,681,199.38 | 12,183,116,035.30 | 12,183,116,035.30 | 6.94% |
Net profit attributable to shareholders of the Company | 479,080,499.95 | 454,728,429.61 | 454,867,771.85 | 5.32% | 1,344,089,296.32 | 1,182,303,204.39 | 1,182,418,780.75 | 13.67% |
Net profit attributable to shareholders of the Company excluding non-recurring gains and losses | 472,823,195.86 | 445,285,432.32 | 445,424,774.56 | 6.15% | 1,326,981,171.32 | 1,161,030,910.61 | 1,161,146,486.97 | 14.28% |
Net cash flows from operating activities | —— | —— | —— | —— | 3,718,311,643.18 | 4,202,540,081.28 | 4,202,540,081.28 | -11.52% |
Basic earnings per share | 0.99 | 0.94 | 0.94 | 5.32% | 2.78 | 2.44 | 2.44 | 13.67% |
Diluted earnings per share | 0.99 | 0.94 | 0.94 | 5.32% | 2.78 | 2.44 | 2.44 | 13.67% |
Weighted average ROE (%) | 25.27 | 26.08 | 26.09 | Decreased by0.82 p.p. | 61.99 | 61.67 | 61.68 | Increased by 0.31 p.p. |
As of September 30, 2023 | As of December 31, 2022 | Rate of change (%) | ||||||
Before retrospective adjustment | After retrospective adjustment | After retrospective adjustment | ||||||
Total assets | 14,049,739,569.56 | 12,497,542,168.83 | 12,497,582,459.14 | 12.42% | ||||
Net assets attributable to shareholders of the Company | 2,140,727,533.54 | 2,056,155,782.63 | 2,056,176,499.91 | 4.11% |
Note: "The reporting period" refers to the quarter ended September 30, 2023, the same below.The illustration of retrospective adjustmentThe Ministry of Finance issued the “Interpretation of China Accounting Standards for Business Enterprises No. 16” (Cai Kuai [2022] No. 31) (the “Interpretation No.16”) on November 30, 2022, and the regulations about accounting for deferred tax related to assets and liabilities arising from a single transaction to which the initialrecognition exemption does not apply took effect since January 1, 2023. For taxable and deductible temporary differences associated with lease liabilities and right-of-use assets arising from single transactions and presented at the beginning of the earliest comparative period due to the initial adoption of the Interpretation No. 16, theCompany adjusts them to retained earnings or other financial statement items at the beginning of the earliest comparative period presented in accordance with regulationsin the Interpretation No. 16 and the “Interpretation of China Accounting Standards for Business Enterprises No. 18 – Income Tax”.
(II) Non-recurring gains and losses
Unit: yuan Currency: RMB
Items | For the quarter ended September 30, 2023 | For the three quarters ended September 30, 2023 | Remarks |
Gains or losses on disposal of non-current assets | -943,356.19 | -553,378.44 | |
Government grants included in profit or loss (excluding those closely related to operating activities of the Company and continuously enjoyed with certain quantity/quota based on certain national standards) | 15,003,212.78 | 37,707,931.72 | |
Gains or losses on changes in fair value of held-for-trading financial assets, derivative financial assets, held-for-trading financial liabilities and derivative financial liabilities, and investment income from disposal of held-for-trading financial assets, derivative financial assets, held-for-trading financial liabilities, derivative financial liabilities and other debt investments, excluding those arising from hedging business related to operating activities | 1,996,185.53 | 2,157,185.53 | |
Reversals for impairment of receivables and contract assets based on impairment testing on an individual basis | - | 85,105.55 | |
Other non-operating revenue or expenditures | -192,075.89 | 1,806,213.66 | |
Other profit or loss satisfying the definition of non-recurring profit or loss | 350,618.42 | 2,159,327.10 | |
Less: Enterprise income tax affected | 3,839,093.50 | 9,461,547.37 | |
Effect on non-controlling interest (after tax)) | 6,118,187.06 | 16,792,712.75 | |
Total | 6,257,304.09 | 17,108,125.00 |
Explain the reasons if the Company classifies an item as a recurring gain/loss item, which isenumerated as a non-recurring gain/loss in the <Explanatory Announcement No. 1 on InformationDisclosure for Companies Offering Their Securities to the Public—Non-Recurring Gains andLosses>:
□Applicable √N/A
(III) The conditions and reason of change for major accounting data and financial indicators
□Applicable √N/A
II. Main operating conditions during the reporting period
(I) Main operating conditionsFor the first three quarters of 2023, the beer production of large-scale enterprises nationwide reached
29.933 million kiloliters, an increase of 2.1% compared with the same period last year. (Datasourced from the National Bureau of Statistics of China).
For the first three quarters of 2023, the Company sold 2.6517 million kiloliters of beer, an increaseof 4.95% compared with 2.5265 million kiloliters over the same period of last year. The operatingrevenue was RMB13.029 billion yuan, an increase of 6.94% compared with RMB12.183 billionyuan over the same period of last year. Net profit attributable to shareholders of the Company forthe first three quarters of 2023 amounted to RMB1.344 billion yuan, an increase of 13.67%compared with RMB1.182 billion yuan over the same period of last year. Net profit attributable toshareholders of the Company excluding non-recurring profit or loss amounted to RMB1.327 billionyuan, an increase of 14.28% compared with RMB1.161 billion yuan over the same period of lastyear.
(II) Revenue by product grade
Unit: yuan Currency: RMB
Product grade | For the three quarters ended September 30, 2023 Main business revenue | For the three quarters ended September 30, 2022 Main business revenue | YoY (%) |
Premium | 4,344,877,746.91 | 4,309,466,842.89 | 0.82 |
Mainstream | 6,785,047,039.76 | 6,037,871,551.07 | 12.37 |
Economic | 1,631,233,692.71 | 1,580,190,768.16 | 3.23 |
Total | 12,761,158,479.38 | 11,927,529,162.12 | 6.99 |
Note: The product grade of the company is divided by consumer price, i.e. premium productindicates consumer price of RMB 10 yuan and above, mainstream product indicates consumer priceof RMB 6-10 yuan, and economic product indicates consumer price of RMB 6 yuan and below.
(III) Revenue by marketing channel
Unit: yuan Currency: RMB
Channel type | For the three quarters ended September 30, 2023 Main business revenue | For the three quarters ended September 30, 2022 Main business revenue | YoY (%) |
Wholesale | 12,729,364,124.06 | 11,875,522,372.85 | 7.19 |
(IV) Revenue by region
Unit: yuan Currency: RMB
Region | For the three quarters ended September 30, 2023 Main business revenue | For the three quarters ended September 30, 2022 Main business revenue | YoY (%) |
South | 3,644,313,241.15 | 3,011,145,413.83 | 21.03 |
Central | 5,349,507,527.31 | 5,144,323,769.30 | 3.99 |
North-West | 3,767,337,710.92 | 3,772,059,978.99 | -0.13 |
Total | 12,761,158,479.38 | 11,927,529,162.12 | 6.99 |
Note: The administration area of the company is divided into three regions: Southern region, Centralregion and North-West region.
(V) DealersFor the quarter ended September 30, 2023, the company added 168 dealers and reduced 168dealers, with a total of 2,965 dealers at the end of the reporting period, which was unchanged fromJune 30, 2023.
III. Shareholders(I) Total number of ordinary shareholders, number of preferred shareholders with resumedvoting power and shareholding of top 10 shareholders
Unit: share
Total number of ordinary shareholders at the end of the reporting period | 52,784 | Total number of preferred shareholders with resumed voting power at the end of the reporting period (if any) | N/A | |||
Shareholdings of top 10 shareholders | ||||||
Name of shareholder | Nature of shareholder | Number of shares held | Shareholding (%) | Number of restricted shares held | Pledge, marking or freezing | |
Share status | Amount | |||||
Carlsberg Brewery Hong Kong Limited | Overseas legal person | 205,882,718 | 42.54 | 0 | None | |
Carlsberg Chongqing Limited | Overseas legal person | 84,500,000 | 17.46 | 0 | None | |
Hong Kong Securities Clearing Co., Ltd. | Overseas legal person | 32,294,027 | 6.67 | 0 | Unknown | |
Dajia Life Insurance Co., Ltd.- all-purpose product | Other | 3,434,374 | 0.71 | 0 | Unknown | |
China Construction Bank of China Co., Ltd. - Penghua China Securities Wine Trading Open Index Securities Investment Fund | Other | 2,892,402 | 0.60 | 0 | Unknown |
China Life Insurance Co., Ltd. - traditional-general insurance product- 005L-CT001 Shanghai | Other | 2,743,606 | 0.57 | 0 | Unknown | |
One-one-zero portfolio of National Social Security Fund | Other | 2,174,538 | 0.45 | 0 | Unknown | |
One-one-eight portfolio of National Social Security Fund | Other | 2,141,368 | 0.44 | 0 | Unknown | |
China Merchants Bank Co., Ltd. - Hongde Ruize Hybrid Securities Investment Fund | Other | 1,929,177 | 0.40 | 0 | Unknown | |
China Merchants Bank Co., Ltd. - Hongde Ruiyuan 3-Year Term Flexible Hybrid Securities Investment Fund | Other | 1,911,002 | 0.39 | 0 | Unknown | |
Shareholdings of top 10 unrestricted shareholders | ||||||
Name of shareholder | Number of outstanding unrestricted shares held | Share category and quantity | ||||
Share category | Amount | |||||
Carlsberg Brewery Hong Kong Limited | 205,882,718 | RMB ordinary shares | 205,882,718 | |||
Carlsberg Chongqing Limited | 84,500,000 | RMB ordinary shares | 84,500,000 | |||
Hong Kong Securities Clearing Co., Ltd. | 32,294,027 | RMB ordinary shares | 32,294,027 | |||
Dajia Life Insurance Co., Ltd.- all-purpose product | 3,434,374 | RMB ordinary shares | 3,434,374 | |||
China Construction Bank of China Co., Ltd. - Penghua China Securities Wine Trading Open Index Securities Investment Fund | 2,892,402 | RMB ordinary shares | 2,892,402 | |||
China Life Insurance Co., Ltd. - traditional-general insurance product- 005L-CT001 Shanghai | 2,743,606 | RMB ordinary shares | 2,743,606 |
One-one-zero portfolio of National Social Security Fund | 2,174,538 | RMB ordinary shares | 2,174,538 |
One-one-eight portfolio of National Social Security Fund | 2,141,368 | RMB ordinary shares | 2,141,368 |
China Merchants Bank Co., Ltd. - Hongde Ruize Hybrid Securities Investment Fund | 1,929,177 | RMB ordinary shares | 1,929,177 |
China Merchants Bank Co., Ltd. - Hongde Ruiyuan 3-Year Term Flexible Hybrid Securities Investment Fund | 1,911,002 | RMB ordinary shares | 1,911,002 |
Remarks on related-party relationships among the aforesaid shareholders or actions in concert | Among the top ten unrestricted shareholders, Carlsberg Chongqing Limited and Carlsberg Brewery Hong Kong Limited are both controlled by Carlsberg Breweries A/S. China Merchants Bank Co., Ltd. - Hongde Ruize Hybrid Securities Investment Fund and China Merchants Bank Co., Ltd. - Hongde Ruiyuan 3-Year Term Flexible Hybrid Securities Investment Fund are both managed by Hongde Fund Management Co., Ltd. It is unknown whether the other shareholders are related to each other and whether the other shareholders are acting in concert. |
IV. Other remindersOther important information about the company’s operations during the reporting period thatinvestors should be reminded of.
√Applicable □N/A
On September 26, 2023, the 11
th meeting of the 10
th
Board of Directors of the company reviewedand passed the "Proposal on the Related Party Transaction Regarding the Acquisition of 100%Equity in Beijing Capital Brewing Jinmai Trading Co., Ltd. and G-Shell Asia Pacific (Beijing) FoodCo., Ltd.". On October 10, 2023, Carlsberg Chongqing Brewery Co., Ltd., the controlling subsidiaryof the Company, completed the acquisition of 100% equity of the two companies. The equitytransfer has been registered with the competent market supervision and management department.Beijing Capital Brewing Jinmai Trading Co., Ltd. and G-Shell Asia Pacific (Beijing) Food Co., Ltd.have become controlling subsidiaries of the Company.
V. Quarterly Financial Statements(I) Audit Opinion
□Applicable √N/A
(II) Financial Statements
Consolidated Balance SheetAs of September 30, 2023Prepared by: Chongqing Brewery Co., Ltd.
Unit: yuan Currency: RMB
Items | September 30, 2023 | December 31, 2022 |
Cash and bank balances | 4,900,980,743.13 | 3,397,877,592.02 |
Settlement funds | ||
Loans to other banks | ||
Held-for-trading financial assets | 360,170,000.00 | |
Derivative financial assets | 4,065,215.92 | 3,829,356.40 |
Notes receivable | ||
Accounts receivable | 139,470,074.79 | 65,511,539.08 |
Receivables financing | ||
Advances paid | 32,618,290.35 | 43,187,607.98 |
Premiums receivable | ||
Reinsurance accounts receivable | ||
Reinsurance reserve receivable | ||
Other receivables | 240,739,715.20 | 17,619,026.18 |
Including: Interest receivable | ||
Dividend receivable | 218,285,820.47 | |
Financial assets under reverse repo | ||
Inventories | 1,615,753,078.37 | 2,166,477,563.20 |
Contract assets | ||
Assets held for sale | ||
Non-current assets due within one year | ||
Other current assets | 51,497,523.93 | 109,533,473.56 |
Total current assets | 7,345,294,641.69 | 5,804,036,158.42 |
Loans and advances | ||
Debt investments | ||
Other debt investments | ||
Long-term receivables | ||
Long-term equity investments | 139,111,102.38 | 296,599,881.05 |
Other equity instrument investments | 15,580,410.62 | 14,303,331.73 |
Other non-current financial assets | ||
Investment property | ||
Fixed assets | 3,631,275,694.57 | 3,680,691,105.17 |
Items | September 30, 2023 | December 31, 2022 |
Construction in progress | 548,949,865.58 | 395,295,204.91 |
Productive biological assets | ||
Oil & gas assets | ||
Right-of-use assets | 90,373,030.26 | 100,306,926.11 |
Intangible assets | 679,247,154.48 | 685,169,039.95 |
Development expenditures | ||
Goodwill | 699,192,456.06 | 699,192,456.06 |
Long-term prepayments | ||
Deferred tax assets | 741,490,056.76 | 732,447,606.34 |
Other non-current assets | 159,225,157.16 | 89,540,749.40 |
Total non-current assets | 6,704,444,927.87 | 6,693,546,300.72 |
Total assets | 14,049,739,569.56 | 12,497,582,459.14 |
Short-term borrowings | ||
Central bank loans | ||
Loans from other banks | ||
Held-for-trading financial liabilities | ||
Derivative financial liabilities | 15,484,973.48 | 2,616,336.56 |
Notes payable | ||
Accounts payable | 3,111,861,451.99 | 2,497,671,747.37 |
Advances received | ||
Contract liabilities | 1,721,972,120.21 | 1,614,042,546.14 |
Financial liabilities under repo | ||
Absorbing deposit and interbank deposit | ||
Deposit for agency security transaction | ||
Deposit for agency security underwriting | ||
Employee benefits payable | 384,386,840.33 | 399,367,324.65 |
Taxes and rates payable | 439,144,540.41 | 255,387,461.35 |
Other payables | 2,753,573,559.61 | 3,490,319,176.38 |
Including: Interest payable | ||
Dividend payable | ||
Handling fee and commission payable | ||
Reinsurance accounts payable | ||
Liabilities held for sale | ||
Non-current liabilities due within one year | 23,520,834.28 | 24,005,592.21 |
Other current liabilities | 18,656,923.91 | 27,809,237.78 |
Total current liabilities | 8,468,601,244.22 | 8,311,219,422.44 |
Insurance policy reserve | ||
Long-term borrowings |
Items | September 30, 2023 | December 31, 2022 |
Bonds payable | ||
Including: Preferred shares | ||
Perpetual bonds | ||
Lease liabilities | 71,861,479.85 | 77,928,597.87 |
Long-term payables | ||
Long-term employee benefits payable | 150,783,121.68 | 154,407,707.35 |
Provisions | 31,426,902.27 | 31,657,899.75 |
Deferred income | 252,002,160.78 | 256,611,695.14 |
Deferred tax liabilities | 40,652,106.11 | 42,694,067.15 |
Other non-current liabilities | ||
Total non-current liabilities | 546,725,770.69 | 563,299,967.26 |
Total liabilities | 9,015,327,014.91 | 8,874,519,389.70 |
Share capital | 483,971,198.00 | 483,971,198.00 |
Other equity instruments | ||
Including: Preferred shares | ||
Perpetual bonds | ||
Capital reserve | 10,901,252.00 | 7,728,100.00 |
Less: Treasury shares | ||
Other comprehensive income | -17,929,220.42 | -13,542,920.53 |
Special reserve | ||
Surplus reserve | 241,985,599.00 | 241,985,599.00 |
General risk reserve | ||
Undistributed profit | 1,421,798,704.96 | 1,336,034,523.44 |
Total equity attributable to the parent company | 2,140,727,533.54 | 2,056,176,499.91 |
Non-controlling interest | 2,893,685,021.11 | 1,566,886,569.53 |
Total equity | 5,034,412,554.65 | 3,623,063,069.44 |
Total liabilities & equity | 14,049,739,569.56 | 12,497,582,459.14 |
Legal representative: Jo?o Miguel Ventura Rego AbecasisOfficer in charge of accounting: Chin Wee HuaHead of accounting department: Liping Liu
Consolidated Income StatementFor the Three Quarters Ended September 30, 2023
Unit: yuan Currency: RMB
Items | For the three quarters ended September 30, 2023 | For the three quarters ended September 30, 2022 |
I. Total operating revenue | 13,028,681,199.38 | 12,183,116,035.30 |
Including: Operating revenue | 13,028,681,199.38 | 12,183,116,035.30 |
Interest income | ||
Premiums earned | ||
Revenue from handling charges and commission | ||
II. Total operating cost | 9,722,652,274.27 | 9,186,568,273.13 |
Including: Operating cost | 6,619,347,583.95 | 6,128,141,752.45 |
Interest expenses | ||
Handling charges and commission expenditures | ||
Surrender value | ||
Net payment of insurance claims | ||
Net provision of insurance policy reserve | ||
Premium bonus expenditures | ||
Reinsurance expenses | ||
Taxes and surcharges | 827,451,760.22 | 795,568,292.48 |
Selling expenses | 1,941,461,094.31 | 1,802,528,145.17 |
Administrative expenses | 367,928,294.34 | 411,196,490.46 |
R&D expenses | 13,349,414.97 | 87,077,060.83 |
Financial expenses | -46,885,873.52 | -37,943,468.26 |
Including: Interest expenses | 3,453,072.62 | 2,360,716.32 |
Interest income | 54,414,874.17 | 44,833,105.62 |
Add: Other income | 39,522,652.39 | 37,213,616.24 |
Investment income (or less: losses) | 63,128,833.64 | 65,797,874.29 |
Including: Investment income from associates and joint ventures | 60,797,041.80 | 53,041,519.51 |
Gains from derecognition of financial assets at amortized cost | ||
Gains on foreign exchange (or less: losses) | ||
Gains on net exposure to hedging risk (or less: losses) | ||
Gains on changes in fair value (or less: losses) | 170,000.00 | |
Credit impairment loss | -4,325,186.51 | -996,135.41 |
Assets impairment loss | -37,070,931.38 | -13,810,748.07 |
Items | For the three quarters ended September 30, 2023 | For the three quarters ended September 30, 2022 |
Gains on asset disposal (or less: losses) | -553,378.44 | 2,779,047.60 |
III. Operating profit (or less: losses) | 3,366,900,914.81 | 3,087,531,416.82 |
Add: Non-operating revenue | 4,504,807.87 | 1,848,624.74 |
Less: Non-operating expenditures | 2,698,594.21 | 2,332,658.71 |
IV. Profit before tax (or less: total loss) | 3,368,707,128.47 | 3,087,047,382.85 |
Less: Income tax expenses | 659,736,629.17 | 685,621,632.65 |
V. Net profit (or less: net loss) | 2,708,970,499.30 | 2,401,425,750.20 |
1. Net profit from continuing operations (or less: net loss) | 2,708,963,284.50 | 2,400,067,232.90 |
2. Net profit from discontinued operations (or less: net loss) | 7,214.80 | 1,358,517.30 |
1. Net profit attributable to owners of parent company (or less: net loss) | 1,344,089,296.32 | 1,182,418,780.75 |
2. Net profit attributable to non-controlling shareholders (or less: net loss) | 1,364,881,202.98 | 1,219,006,969.45 |
VI. Other comprehensive income after tax | -8,544,380.97 | -1,599,253.57 |
(I) Items attributable to the owners of the parent company | -4,386,299.89 | -822,336.19 |
1.Not to be reclassified subsequently to profit or loss | 492,505.48 | 1,996,415.91 |
(1) Remeasurements of the net defined benefit plan | 1,574,918.99 | |
(2) Items under equity method that will not be reclassified to profit or loss | ||
(3) Changes in fair value of other equity instrument investments | 492,505.48 | 421,496.92 |
(4) Changes in fair value of own credit risk | ||
2. To be reclassified subsequently to profit or loss | -4,878,805.37 | -2,818,752.10 |
(1) Items under equity method that may be reclassified to profit or loss | ||
(2) Changes in fair value of other debt investments | ||
(3) Profit or loss from reclassification of financial assets into other comprehensive income |
Items | For the three quarters ended September 30, 2023 | For the three quarters ended September 30, 2022 |
(4) Provision for credit impairment of other debt investments | ||
(5) Cash flow hedging reserve | -4,878,805.37 | -2,818,752.10 |
(6) Translation reserve | ||
(7) Others | ||
(II) Items attributable to non-controlling shareholders | -4,158,081.08 | -776,917.38 |
VII. Total comprehensive income | 2,700,426,118.33 | 2,399,826,496.63 |
(I) Items attributable to the owners of the parent company | 1,339,702,996.43 | 1,181,596,444.56 |
(II) Items attributable to non-controlling shareholders | 1,360,723,121.90 | 1,218,230,052.07 |
(I) Basic EPS (yuan per share) | 2.78 | 2.44 |
(II) Diluted EPS (yuan per share) | 2.78 | 2.44 |
Legal representative: Jo?o Miguel Ventura Rego AbecasisOfficer in charge of accounting: Chin Wee HuaHead of accounting department: Liping Liu
Consolidated Cash Flow StatementFor the Three Quarters Ended September 30, 2023
Unit: yuan Currency: RMB
Items | For the three quarters ended September 30, 2023 | For the three quarters ended September 30, 2022 |
Cash receipts from sale of goods or rendering of services | 13,729,002,139.22 | 13,232,619,530.14 |
Net increase of client deposit and interbank deposit | ||
Net increase of central bank loans | ||
Net increase of loans from other financial institutions | ||
Cash receipts from original insurance contract premium | ||
Net cash receipts from reinsurance | ||
Net increase of policy-holder deposit and investment | ||
Cash receipts from interest, handling charges and commission | ||
Net increase of loans from others | ||
Net increase of repurchase | ||
Net cash receipts from agency security transaction | ||
Receipts of tax refund | 104,862,956.31 | |
Other cash receipts related to operating activities | 351,728,190.21 | 627,199,307.41 |
Subtotal of cash inflows from operating activities | 14,185,593,285.74 | 13,859,818,837.55 |
Cash payments for goods purchased and services received | 5,657,350,566.51 | 5,195,075,945.62 |
Net increase of loans and advances to clients | ||
Net increase of central bank deposit and interbank deposit | ||
Cash payments for insurance indemnities of original insurance contracts | ||
Net increase of loans to others | ||
Cash payments for interest, handling charges and commission | ||
Cash payments for policy bonus | ||
Cash paid to and on behalf of employees | 1,154,628,762.78 | 1,208,135,628.26 |
Items | For the three quarters ended September 30, 2023 | For the three quarters ended September 30, 2022 |
Cash payments for taxes and rates | 2,280,400,071.15 | 1,886,057,828.93 |
Other cash payments related to operating activities | 1,374,902,242.12 | 1,368,009,353.46 |
Subtotal of cash outflows from operating activities | 10,467,281,642.56 | 9,657,278,756.27 |
Net cash flows from operating activities | 3,718,311,643.18 | 4,202,540,081.28 |
Cash receipts from withdrawal of investments | 1,987,185.53 | 1,512,411,748.50 |
Cash receipts from investment income | 344,606.28 | 344,606.28 |
Net cash receipts from the disposal of fixed assets, intangible assets and other long-term assets | 747,600.96 | 6,538,008.91 |
Net cash receipts from the disposal of subsidiaries & other business units | ||
Other cash receipts related to investing activities | ||
Subtotal of cash inflows from investing activities | 3,079,392.77 | 1,519,294,363.69 |
Cash payments for the acquisition of fixed assets, intangible assets and other long-term assets | 568,174,243.39 | 505,270,039.62 |
Cash payments for investments | 360,000,000.00 | 1,000,000,000.00 |
Net increase of pledged borrowings | ||
Net cash payments for the acquisition of subsidiaries & other business units | ||
Other cash payments related to investing activities | ||
Subtotal of cash outflows from investing activities | 928,174,243.39 | 1,505,270,039.62 |
Net cash flows from investing activities | -925,094,850.62 | 14,024,324.07 |
Cash receipts from absorbing investments | ||
Including: Cash received by subsidiaries from non-controlling shareholders as investments | ||
Cash receipts from borrowings | ||
Other cash receipts related to financing activities |
Items | For the three quarters ended September 30, 2023 | For the three quarters ended September 30, 2022 |
Subtotal of cash inflows from financing activities | ||
Cash payments for the repayment of borrowings | ||
Cash payments for distribution of dividends or profits and for interest expenses | 1,292,249,785.12 | 1,007,033,775.38 |
Including: Cash paid by subsidiaries to non-controlling shareholders as dividend or profit | 33,924,670.32 | 39,091,379.38 |
Other cash payments related to financing activities | 20,021,948.58 | 21,430,401.15 |
Subtotal of cash outflows from financing activities | 1,312,271,733.70 | 1,028,464,176.53 |
Net cash flows from financing activities | -1,312,271,733.70 | -1,028,464,176.53 |
IV. Effect of foreign exchange rate changes on cash & cash equivalents | ||
V. Net increase in cash and cash equivalents | 1,480,945,058.86 | 3,188,100,228.82 |
Add: Opening balance of cash and cash equivalents | 3,396,809,241.14 | 2,165,733,418.37 |
VI. Closing balance of cash and cash equivalents | 4,877,754,300.00 | 5,353,833,647.19 |
Legal representative: Jo?o Miguel Ventura Rego AbecasisOfficer in charge of accounting: Chin Wee HuaHead of accounting department: Liping Liu
The first adoption of new accounting standards or interpretations since 2023 that involveadjustments to the financial statements at the beginning of the year of first adoption.
√Applicable □N/A
The illustration of retrospective adjustmentThe Ministry of Finance issued the “Interpretation of China Accounting Standards for BusinessEnterprises No. 16” (Cai Kuai [2022] No. 31) (the “Interpretation No. 16”) on November 30, 2022,and the regulations about accounting for deferred tax related to assets and liabilities arising from asingle transaction to which the initial recognition exemption does not apply took effect since January1, 2023. For taxable and deductible temporary differences associated with lease liabilities and right-of-use assets arising from single transactions and presented at the beginning of the earliestcomparative period due to the initial adoption of the Interpretation No. 16, the Company adjuststhem to retained earnings or other financial statement items at the beginning of the earliestcomparative period presented in accordance with regulations in the Interpretation No. 16 and the“Interpretation of China Accounting Standards for Business Enterprises No. 18 – Income Tax”.
The impact of the Group's Implement Interpretation No. 16 on the consolidated statement items onDecember 31, 2022 are as below.
Item | Balance sheet | ||
Before retrospective adjustment | Interpretation No. 16 | After retrospective adjustment | |
Adjustment | |||
Deferred tax assets | 732,407,316.03 | 40,290.31 | 732,447,606.34 |
Retained earnings | 1,336,013,806.16 | 20,717.28 | 1,336,034,523.44 |
Minority equity | 1,566,866,996.50 | 19,573.03 | 1,566,886,569.53 |
The impact of the Group's Implement Interpretation No. 16 on the consolidated statement items onJanuary 1, 2022 are as below.
Item | Balance sheet | ||
Before retrospective adjustment | Interpretation No. 16 | After retrospective adjustment | |
Adjustment | |||
Deferred tax assets | 1,062,310,605.52 | 11,748.17 | 1,062,322,353.69 |
Retained earnings | 1,040,351,272.07 | 6,040.91 | 1,040,357,312.98 |
Minority equity | 1,373,750,135.57 | 5,707.26 | 1,373,755,842.83 |
The impact on items related to the Group's consolidated income statement for the period fromJanuary 1, 2022 to September 30, 2022 are as below.
Item | Income statement | ||
Before retrospective adjustment | Interpretation No. 16 | After retrospective adjustment | |
Adjustment | |||
Income tax expenses | 685,846,401.92 | -224,769.27 | 685,621,632.65 |
Hereby announced.
Board of Directors of Chongqing Brewery Co., Ltd.
October 30, 2023