大华股份(002236):2025 THIRD QUARTER REPORT
|
时间:2025年10月24日 23:30:39 中财网 |
|
原标题: 大华股份:2025 Third Quarter Report

StockCode:002236 StockName:DahuaTechnology AnnouncementNo.:2025-084ZhejiangDahuaTechnologyCo.,Ltd.
2025ThirdQuarterReport
TheCompanyandallmembersoftheBoardofDirectorsherebyguaranteethattheinformationdisclosedherein
isauthentic,accurateandcompleteandfreeofanyfalserecords,misleadingstatements,ormaterialomissions.ImportantContentReminder:
1.TheBoardofDirectors,theBoardofSupervisors,directors,supervisorsandseniormanagementmembersoftheCompanyherebyguaranteethattheinformationpresentedinthisquarterlyreportisauthentic,accurate,completeand
freeofanyfalserecords,misleadingstatementsormaterialomissions,andtheywillbearjointandseveralliabilitiesfor
suchinformation.
2.TheCompany'slegalrepresentative,chiefaccountant,andpersoninchargeofaccountinginstitution(Accounting
Officer)herebydeclareandwarrantthatthefinancialstatementsinthequarterlyreportareauthentic,accurate,and
complete.
3.Hasthefinancialaccountingreportforthethirdquarterbeenaudited??
□Yes No
ThisdocumentisatranslatedversionoftheChineseversion2025ThirdQuarterReport(“2025 年第三季度报告全文”),andthe
publishedquarterreportintheChineseversionshallprevail.
ThecompletepublishedChinese2025ThirdQuarterReportmaybeobtainedathttp://www.cninfo.com.cn.I.KeyFinancialData
(I)KeyAccountingDataandFinancialIndexes
WhethertheCompanyneedsretroactiveadjustmentorrestatementofaccountingdatainprioryearsornot□Yes?No
| | Currentreporting
period | Increase/decrease
ratiocomparedwith
thesameperiodof
lastyear | FromtheBeginning
oftheYeartothe
EndoftheCurrent
ReportingPeriod | Increase/Decreaseof
thePeriodfromthe
BeginningoftheYear
totheEndofthe
CurrentReporting
PeriodCompared
withtheSamePeriod
ofthePreviousYear | | Operatingrevenue
(RMB) | 7,731,212,668.46 | 1.95% | 22,912,542,319.59 | 2.06% | | Netprofitattributable
toshareholdersof
thelistedCompany
(RMB) | 1,059,901,819.80 | 44.12% | 3,535,468,570.41 | 38.92% | | Netprofitattributable
toshareholdersof
thelistedcompany
afterdeductingnon-
recurringgainsand
losses(RMB) | 760,511,398.58 | 52.34% | 2,556,444,810.28 | 13.04% | | Netcashflow
generatedby
operationalactivities
(RMB) | — | — | 1,563,656,132.50 | 1,351.77% | | Basicearningsper
share(RMB/Share) | 0.33 | 43.48% | 1.09 | 39.74% | | Dilutedearningsper
share(RMB/Share) | 0.33 | 43.48% | 1.09 | 39.74% | | Weightedaverage
ROE | 2.81% | 0.76% | 9.55% | 2.39% | | | Endofthisreporting
period | Endofthelastyear | Increase/decreaseattheendofthecurrent
reportingperiodcomparedwiththeendofthe
previousyear | | | Totalassets(RMB) | 52,144,046,937.12 | 52,735,912,081.82 | -1.12% | | | Owners'Equity
Attributableto
Shareholdersofthe
ListedCompany
(Unit:RMB) | 38,223,096,808.24 | 36,028,046,171.08 | 6.09% | |
(II)Non-recurringGainsandLossesandTheirAmounts
?Applicable□Notapplicable
| Item | AmountintheCurrent
ReportingPeriod | TheAmountfromthe
BeginningoftheYear
totheEndofthe
CurrentReporting
Period | Note | | Profitsorlossesfromdisposalofnon-current
assets(includingthewrite-offfortheaccrued
impairmentofassets) | -1,533,630.98 | 483,831,482.50 | | | Thegovernmentsubsidiesincludedinthecurrent
profitsandlosses(excludingthegovernment
subsidiescloselyrelatedtoregularbusinessesof
theCompany,inlinewithnationalpolicies,entitled
toaccordingtotheestablishedstandard,and
continuouslyimpactingtheCompany'sprofitsand
losses) | 47,796,196.05 | 242,086,638.37 | | | Profitsandlossesresultingfromthechangesin
fairvalueforfinancialassetsandfinancial
liabilitiesheldbynon-financialenterprises,and
fromdisposaloffinancialassetsandliabilities,
excludingtheeffectivehedgingbusinessesrelated
totheregularbusinessoperationoftheCompany | 9,420,629.92 | 9,837,544.48 | | | Gainsorlossesfrominvestmentorasset
managemententrustedtoothers | 303,323,458.74 | 492,667,231.43 | | | Reversalofthereceivablesdepreciationreserves
forseparateimpairmenttest | 775,681.50 | 3,812,594.83 | | | Profitsandlossesondebtrestructuring | -9,710.00 | -7,673,787.54 | | | Non-OperatingRevenueandexpensesotherthan
theabove | 710,651.38 | 2,115,711.05 | | | Othergainsandlossesitemsthatfitthedefinition
ofnon-recurringgainsandlosses | | -7,787,446.32 | | | Less:Impactofincometax | 54,148,194.67 | 224,790,349.52 | | | Impactofminorityequity(aftertax) | 6,944,660.72 | 15,075,859.15 | | | Total | 299,390,421.22 | 979,023,760.13 | -- |
Othergainsorlossesthatfitthedefinitionofnon-recurringgainsorlosses:□Applicable?Notapplicable
TheCompanyhasnoothergainsorlossesthatfitthedefinitionofnon-recurringgainsorlosses.Noteforthedefinitionofnon-recurringgainsandlosseslistedintheNo.1ExplanatoryAnnouncementonInformation
DisclosureforCompaniesIssuanceTheirSecuritiestothePublic-Non-recurringgainsandlosses,asrecurringgains
andlosses.
□Applicable?Notapplicable
TheCompanydidnotdefineanynon-recurringgainsandlosseslistedintheNo.1ExplanatoryAnnouncementonInformationDisclosureforCompaniesIssuanceTheirSecuritiestothePublic-Non-recurringgainsandlossesasrecurringgainsandlosses.
(III)TheChangesinkeyaccountingdataandfinancialindexesandthereasonsforsuchchanges
?Applicable□Notapplicable
(I)ChangesintheBalanceSheetandExplanationsfortheReasons
1.Monetaryfundsdecreasedby30.04%comparedtothebeginningoftheyear,primarilyattributabletotheacquisition
oflarge-denominationcertificatesofdeposit,thedisbursementofyear-endbonuses,andthedistributionofdividends;
2.Tradingfinancialassetsincreasedby49.99%comparedtothebeginningoftheyear,primarilyattributabletothegrowthinfinancialproductsduringtheperiod;
3.Non-currentassetsduewithinoneyearincreasedby76.90%comparedtothebeginningoftheyear,mainlyasaresultofthe reclassificationoflarge-denominationcertificatesofdepositmaturingwithinoneyear;4.Othernon-currentfinancialassetsincreasedby38.09%comparedtothebeginningoftheyear,primarilyattributable
tofluctuationsinthefairvalueofassetmanagementplans;
5.Construction-in-progressdecreasedby98.38%comparedtothebeginningoftheyear,mainlyasaresultofthecompletionandsubsequenttransferofconstruction-in-progresstooperationalstatus;6.Othernon-currentassetsincreasedby52.54%comparedtothebeginningoftheyear,chieflyduetoanincreaseinlarge-denominationcertificatesofdepositduringtheperiod;
7.Short-termloansdecreasedby79.68%comparedtothebeginningoftheyear,primarilyattributabletotherepaymentofbankloansduringtheperiod;
8.Employeecompensationpayabledecreasedby40.38%comparedtothebeginningoftheyear,mainlyasaresultofdisbursingyear-endbonuses;
9.Otherpayablesdecreasedby37.04%comparedtothebeginningoftheyear,mainlyduetothereductionofobligations relatedtotherepurchaseofrestrictedsharesandmanageddividends;10.Leaseliabilitiesincreasedby40.06%comparedtothebeginningoftheyear,primarilyowingtotherenewaloflong-termleasecontractsfollowingtheexpirationoftheleaseagreements;11.Deferredincometaxliabilitiesincreasedby231,796.04%comparedtothebeginningoftheyear,primarilyattributabletothenetpresentationofdeferredincometax;
12.Minorityshareholders'equitydecreasedby30.05%comparedtothebeginningoftheyear,mainlyasaresultofthedisposalofequityinHangzhouHuachengNetworkTechnologyCo.,Ltd.,whichledtoacorrespondingreductioninminorityshareholders'equity.
(II)ChangesintheIncomeStatementItemsandExplanationsfortheReasons1.Financialexpensesdecreasedby68.51%comparedtothecorrespondingperiodofthepreviousyear,primarilyattributabletoanincreaseinexchangeearningscomparedtothesameperiodlastyear;2.Investmentincomeincreasedby214.03%comparedtothecorrespondingperiodofthepreviousyear,mainlydrivenbyariseinequitytransferincomecomparedtothesameperiodlastyear;3.Fairvaluechangeincomeincreasedby1,522.63%comparedtothecorrespondingperiodofthepreviousyear,mainlyduetoanincreaseinfairvaluechangeincomefromothernon-currentfinancialassetscomparedtothesameperiodlastyear;
4.Incometaxexpensesincreasedby1,402.18%comparedtothecorrespondingperiodofthepreviousyear,mainlyduetotheriseintaxableincomeduringthecurrentperiodresultinginacorrespondingincreaseinincometaxobligations.;
(III)ChangesintheCashFlowStatementItemsandExplanationsfortheReasons1.Thenetcashflowfromoperatingactivitiesincreasedby1,351.77%comparedtothecorrespondingperiodofthepreviousyear,mainlyduetoanincreaseinsalescollectionscomparedtothecorrespondingperiodofthepreviousyear;
2.Thenetcashflowfrominvestingactivitiesincreasedby44.75%comparedtothecorrespondingperiodofthepreviousyear,mainlyduetoadecreaseininvestmentsinlarge-denominationcertificatesofdepositcomparedtothe
sameperiodlastyear;
II.InformationonShareholders
(I)Thetotalnumberofcommonstockshareholders,thenumberofpreferredstockshareholderswhosevotingrightshavebeenrestored,andtheshareholdingsofthetop10shareholders
Unit:share
| TotalNumberOfCommon
ShareholdersAtTheEndOf
TheReportingPeriod | 186,665 | TotalNumberofPreferredShareholders(IfAny)
WhoseVotingRightshavebeenRecoveredat
theEndoftheReportingPeriod | 0 | | | | | Shareholdingsofthetop10shareholders(excludingshareslentbyrefinancing) | | | | | | | | NameofShareholder | Natureof
Shareholder | Shareholdin
g
Percentage | Numberof
sharesheld | Numberof
sharesheld
withlimited
sales
conditions | Pledges,markings,
orfreezing | | | | | | | | StateOf
Shares | Quant
ity | | FuLiquan | Domestic
NaturalPerson | 31.15% | 1,023,868,980 | 767,901,735 | Not
applicable | 0 | | ChinaMobile
CommunicationsGroup
Co.,Ltd. | State-owned
LegalPerson | 8.92% | 293,103,400 | 293,103,400 | Not
applicable | 0 | | ZhuJiangming | Domestic
NaturalPerson | 4.60% | 151,190,260 | 0 | Not
applicable | 0 | | HongKongSecurities
ClearingCo.Ltd. | Overseas
LegalPerson | 2.90% | 95,273,089 | 0 | Not
applicable | 0 | | ChenAiling | Domestic
NaturalPerson | 2.17% | 71,262,813 | 53,447,110 | Not
applicable | 0 | | WuJun | Domestic
NaturalPerson | 2.10% | 69,172,886 | 51,879,664 | Not
applicable | 0 | | IndustrialBankCo.,Ltd.-
HuaxiaCSIRobotic
TradingOpenIndex
SecuritiesInvestmentFund | Others | 1.66% | 54,513,675 | 0 | Not
applicable | 0 | | ChinaSecuritiesFinance
Co.,Ltd. | DomesticNon-
state-owned
LegalPerson | 1.21% | 39,611,241 | 0 | Not
applicable | 0 | | IndustrialandCommercial
BankofChinaLimited-
Huatai-PineBridgeCSI300
Exchange-tradedOpen-
endIndexSecurities
InvestmentFund | Others | 1.03% | 33,857,130 | 0 | Not
applicable | 0 | | ChinaConstructionBank
StockCorporation-EFund
CSI300ExchangeTraded
Open-EndIndex-Initiated
SecuritiesInvestmentFund | Others | 0.74% | 24,360,743 | 0 | Not
applicable | 0 | | Shareholdingofthetop10unlimitedsaleconditionshareholders(excludingshareslentthroughrefinancingandlock-
upsharesforseniormanagement) | | | | | | | | NameofShareholder | Numberofsharesheldwithout
limitedsalescondition | Typesandquantitiesofshares | | | | | | | | Typeof
shares | Quantity | | | | | FuLiquan | 255,967,245 | RMBcommon
stock | 255,967,245 | | | | | ZhuJiangming | 151,190,260 | RMBcommon
stock | 151,190,260 | | | | | HongKongSecuritiesClearingCo.Ltd. | 95,273,089 | RMBcommon
stock | 95,273,089 | | | | | IndustrialBankCo.,Ltd.-HuaxiaCSIRobotic
TradingOpenIndexSecuritiesInvestmentFund | 54,513,675 | RMBcommon
stock | 54,513,675 | | | | | ChinaSecuritiesFinanceCo.,Ltd. | 39,611,241 | RMBcommon
stock | 39,611,241 | | | | | IndustrialandCommercialBankofChina | 33,857,130 | RMBcommon | 33,857,130 | | | |
| Limited-Huatai-PineBridgeCSI300Exchange-
tradedOpen-endIndexSecuritiesInvestment
Fund | | stock | | | ChinaConstructionBankStockCorporation-E
FundCSI300ExchangeTradedOpen-End
Index-InitiatedSecuritiesInvestmentFund | 24,360,743 | RMBcommon
stock | 24,360,743 | | PICCLifeInsuranceCompanyLimited-dividend
-individualinsurancedividend | 22,890,947 | RMBcommon
stock | 22,890,947 | | CathayHaitongSecuritiesCo.,Ltd.-Tianhong
CSIRoboticExchangeTradedOpen-EndIndex
SecuritiesInvestmentFund | 21,737,383 | RMBcommon
stock | 21,737,383 | | IndustrialandCommercialBankofChina
Limited-HuaXiaCSI300ExchangeTraded
Open-EndIndexSecuritiesInvestmentFund | 18,179,751 | RMBcommon
stock | 18,179,751 | | Descriptionoftheassociationrelationshipor
concertedactionofabove-mentioned
shareholders | Mr.FuLiquanandMs.ChenAilingarehusbandandwife.The
CompanyIsUnawareOfWhetherOtherShareholdersHave
AssociatedRelationshipOrArePersonsActingInConcert | | | | ExplanationOnTopTenShareholders’
ParticipationInSecuritiesMarginTrading(IfAny) | Notapplicable | | | | Specialnoteontheexistenceofrepurchase
specialaccountsamongthetop10shareholders | AsofSeptember30,2025,thecompany'sdedicatedsecurities
repurchaseaccountholds26,471,801sharesofthecompany's
commonstockAshares,which,accordingtorequirements,are
notincludedinthecompany'stop10shareholdersortop10
unrestrictedshareholderslistings. | | |
Shareholdersholdingmorethan5%ofshares,thetop10shareholdersandthetop10shareholderswithoutlimitedoutstandingsharesparticipatinginthelendingofsharesthroughrefinancing□Applicable?Notapplicable
Changesintop10shareholdersandtop10shareholderswithoutlimitedoutstandingsharesoverthepreviousperiodduetorefinancing,lending/returning
□Applicable?Notapplicable
(II)Thetotalnumberofpreferredstockshareholdersandtheshareholdingsofthetop10preferredstockshareholders
□Applicable?Notapplicable
III.OtherSignificantMatters
?Applicable□Notapplicable
1.Theexerciseconditionsforthesecondexerciseperiodofthecompany’s2022stockoptionandrestrictedshareincentiveplanhavebeenmet.TheexerciseperiodisscheduledfromJuly11,2024,toJuly10,2025,andtheexercisemethodshallbevoluntary.AsofJuly10,2025,thesecondexerciseperiodforthecompany'sstockoptionshasconcluded.Atotalof14,966,224stockoptionswereexercisedduringtheexerciseperiod,ofwhich3,913,320stockoptionswereexercisedinthethirdquarterof2025.
2.OnJuly15,2025,thecompanyheldthe14thmeetingofthe8thBoardofDirectorsandthe10thmeetingofthe8thBoardofSupervisors,duringwhichthe"ProposalontheCancellationofStockOptionsunderthe2022StockOptionandRestrictedShareIncentivePlan"wasreviewedandapproved.Becausethecompany'sperformancedidnotmeettheexerciseconditions,incentiverecipientsleftthecompany,andthesecondexerciseperiodexpired,theBoardof
DirectorsandtheBoardofSupervisorshaveresolvedtocancel25,696,010stockoptionsthatwerepreviouslygranted
totheincentiverecipientsbutremainunexercised.Duringthereportingperiod,theaforementionedstockoptionswere
fullycancelled.Fordetails,pleaserefertothecompany’sannouncementregardingthecompletionofthestockoption
cancellationdisclosed,whichhasbeendisclosedontheJuchaoInformationNetworkunderthetitle“AnnouncementontheCompletionofStockOptionCancellation”(2025-066).Thecancelledstockoptionshadnotbeenexercised,and
thiscancellationwillhavenoimpactonthecompany’ssharecapital.3.Duringthereportingperiod,uponreviewandapprovalbythe14thmeetingofthe8thBoardofDirectorsandthe10thmeetingofthe8thBoardofSupervisors,thedesignatedlistingvenueforthecompany’scontrollingsubsidiary,
ZhejiangHuaRayTechnologyCo.,Ltd.,waschangedfromadomesticstockexchangetoTheStockExchangeofHongKongLimited.Fordetailedinformation,pleaserefertothecompany's"NoticeontheAdjustmentoftheControllingSubsidiarytoOverseasListing"disclosedonJuly16,2025,onJuchaoInformationNetwork.4.AsofSeptember30,2025,thecompanyrepurchased6,652,200sharesthroughthespecialsecuritiesaccountforsharerepurchaseviacompetitivebidding,withthehighesttransactionpriceatRMB15.71pershare,thelowesttransactionpriceatRMB15.16pershare,andatotaltransactionamountofRMB103.41million(excludingtransaction
fees).
IV.QuarterlyFinancialStatements
(I)FinancialStatements
1.ConsolidatedBalanceSheet
Preparedby:ZhejiangDahuaTechnologyCo.,Ltd.
September30,2025
| Item | ClosingBalance | OpeningBalance | | CurrentAssets: | | | | Cashandbankbalances | 7,823,033,416.59 | 11,181,803,423.83 | | Depositreservationforbalance | | | | LoanstoBanksandOther
FinancialInstitutions | | | | Tradingfinancialassets | 344,866,392.38 | 229,927,529.28 | | DerivativeFinancialAssets | | | | Notesreceivable | 664,757,569.51 | 777,750,260.09 | | Accountsreceivable | 16,124,421,259.24 | 17,046,094,518.79 | | ReceivablesFinancing | 803,268,810.82 | 841,815,267.43 | | Prepayments | 326,934,442.42 | 310,574,867.09 | | Premiumreceivable | | | | ReinsuranceAccountsReceivable | | | | ReinsuranceContractReserves
Receivable | | | | OtherReceivables | 312,674,827.67 | 293,728,850.42 | | Including:interestreceivable | | | | Dividendsreceivable | | | | BuyingBacktheSaleofFinancial
Assets | | | | Inventory | 6,359,728,522.93 | 5,203,560,771.25 | | Amongthem:Dataresources | | | | Contractassets | 94,952,095.62 | 87,397,517.09 | | Holdingfor-saleassets | | | | Non-currentAssetsDuewithin1
Year | 420,328,317.74 | 237,608,641.30 | | Othercurrentassets | 743,445,094.12 | 1,035,802,016.58 | | Totalcurrentassets | 34,018,410,749.04 | 37,246,063,663.15 | | Non-currentasset: | | | | Grantingofloansandadvances | | | | InvestmentinCreditor'sRights | | | | InvestmentinOtherCreditor's
Rights | | | | Long-termReceivables | 652,866,847.95 | 744,412,552.00 | | Long-termEquityInvestment | 763,221,205.62 | 722,241,568.57 | | InvestmentinOtherEquity
Instruments | | | | OtherNon-currentFinancialAssets | 1,760,279,615.71 | 1,274,697,490.87 | | Investmentproperty | 160,014,717.26 | 139,280,586.26 | | FixedAssets | 6,197,492,806.19 | 4,973,953,628.05 | | ProjectsunderConstruction | 20,301,567.27 | 1,254,554,187.36 | | Productivebiologicalasset | | | | Oilandgasassets | | | | Right-of-useassets | 275,298,889.68 | 232,124,277.86 | | Intangibleasset | 563,316,686.70 | 578,035,438.59 | | Amongthem:Dataresources | | | | DevelopmentExpenditure | | | | Amongthem:Dataresources | | | | Goodwill | 6,615,294.18 | 6,615,294.18 | | Long-termDeferredExpenses | 77,913,581.62 | 99,410,405.42 | | Deferredincometaxassets | 1,046,612,510.14 | 1,136,746,080.45 | | Othernon-currentassets | 6,601,702,465.76 | 4,327,776,909.06 | | Totalnon-currentassets | 18,125,636,188.08 | 15,489,848,418.67 | | Totalassets | 52,144,046,937.12 | 52,735,912,081.82 | | Currentliabilities: | | | | Short-termloan | 202,228,107.58 | 995,000,000.00 | | Borrowingfromthecentralbank | | | | BorrowingsfromBanksandOther
FinancialInstitutions | | | | Transactionalfinancialliabilities | 3,173,538.06 | 4,268,603.52 | | Derivativefinancialliability | | | | NotesPayable | 3,393,721,610.79 | 3,599,974,242.02 | | AccountsPayable | 5,595,411,808.07 | 5,877,976,861.13 | | Advancepayments | | | | Contractliabilities | 1,003,738,801.56 | 1,282,204,348.75 | | Proceedsfromthesaleand
repurchaseoffinancialassets | | | | DepositTakingandInterbank
Deposit | | | | ReceivingfromVicariouslyTraded
Securities | | | | ReceivingfromVicariouslySold
Securities | | | | Payrollpayable | 1,079,801,726.92 | 1,811,053,208.92 | | Taxespayable | 383,559,108.12 | 405,860,321.63 | | Otherpayables | 401,079,766.96 | 637,013,560.05 | | Including:interestpayable | | | | DividendsPayable | | 22,951,560.23 | | Payableservicechargesand
commissions | | | | ReinsuranceAccountsPayable | | | | Holdingfor-saleliabilities | | | | Non-currentLiabilitiesDuewithin1
Year | 109,087,796.66 | 117,227,812.08 | | Othercurrentliabilities | 161,670,541.46 | 160,151,530.23 | | Totalcurrentliabilities | 12,333,472,806.18 | 14,890,730,488.33 | | Non-currentliability: | | | | InsuranceContractReserves | | | | Long-termloan | | | | BondsPayable | | | | Including:PreferredStocks | | | | PerpetualBonds | | | | Leaseliabilities | 160,104,643.17 | 114,313,807.41 | | Long-termpayables | | | | Long-termpayrollpayable | | | | ExpectedLiabilities | 317,313,274.97 | 268,194,691.24 | | Deferredincome | 171,690,223.70 | 186,181,012.99 | | Deferredincometaxliabilities | 44,436,429.41 | 19,162.22 | | Othernon-currentliabilities | 92,146,733.41 | 102,264,089.02 | | Totalnon-currentliabilities | 785,691,304.66 | 670,972,762.88 | | Totalliabilities | 13,119,164,110.84 | 15,561,703,251.21 | | Owner'sequity: | | | | ShareCapital | 3,286,755,574.00 | 3,295,629,733.00 | | Otherequityinstruments | | | | Including:PreferredStocks | | | | PerpetualBonds | | | | CapitalReserves | 7,230,485,488.93 | 7,156,767,235.86 | | Less:treasuryshare | 523,372,315.27 | 564,654,524.63 | | Othercomprehensiveincome | 127,391,943.84 | 104,358,460.57 | | Specialreserve | | | | SurplusReserves | 1,647,814,866.50 | 1,647,814,866.50 | | Generalriskreserve | | | | UndistributedProfits | 26,454,021,250.24 | 24,388,130,399.78 | | Totalequityattributabletotheparent
company'sshareholders | 38,223,096,808.24 | 36,028,046,171.08 | | Minorityshareholders'equity | 801,786,018.04 | 1,146,162,659.53 | | Totalowners'equity | 39,024,882,826.28 | 37,174,208,830.61 | | Totalliabilitiesandshareholders'
equity | 52,144,046,937.12 | 52,735,912,081.82 |
Legalrepresentative:FuLiquan Personinchargeofaccountingwork:XuQiaofenHeadofaccountingdepartment:ZhuZhuling
2.ConsolidatedIncomeStatementforthePeriodfromtheBeginningoftheYeartotheEndoftheReportingPeriod
Unit:RMB
| Item | AmountOccurredintheCurrent
Period | AmountOccurredinthePrevious
Period | | I.TotalOperatingRevenue | 22,912,542,319.59 | 22,450,081,877.91 | | Amongthem:operatingrevenue | 22,912,542,319.59 | 22,450,081,877.91 | | Interestincome | | | | EarnedPremiums | | | | ServiceChargeand
CommissionIncome | | | | II.TotalOperatingCost | 20,441,398,270.21 | 20,479,553,255.38 | | Including:OperatingCost | 13,368,849,135.26 | 13,384,476,816.95 | | Interestexpense | | | | ServiceChargeand
CommissionExpenses | | | | SurrenderValue | | | | NetClaimsPaid | | | | Extractnetreservefor
insuranceliabilities | | | | PolicyholderDividend
Expense | | | | ReinsuranceCost | | | | TaxesandSurcharges | 184,294,201.97 | 158,769,418.18 | | Salesexpenses | 3,362,702,440.87 | 3,422,402,593.82 | | Administrationexpenses | 865,197,104.23 | 791,951,815.79 | | Researchanddevelopment
expense | 3,067,335,058.21 | 2,963,468,860.53 | | Financialexpenses | -406,979,670.33 | -241,516,249.89 | | Including:interest
expenses | -12,356,024.52 | 39,674,726.41 | | Interestincome | 241,262,840.22 | 321,556,480.66 | | Add:Otherincome | 803,734,554.97 | 715,671,983.83 | | InvestmentIncome(Mark"-"
forLoss) | 629,278,810.59 | 200,387,783.50 | | Including:investment
incomefromjointventuresandjoint
ventures | 23,880,017.26 | 14,333,289.80 | | Profitsfrom
recognitionTerminationofFinancial
AssetsatAmortizedCost | -8,072,879.22 | -868,841.91 | | ExchangeGains(Mark"-"for
Losses) | | | | ProfitofNetExposure
Hedging(Mark"-"forLoss) | | | | Incomesfromchangesinfair
value(lossesmarkedwith"-") | 373,919,814.94 | 23,044,036.30 | | CreditImpairmentLosses
(Mark"-"forLoss) | -213,337,424.57 | -273,581,881.25 | | AssetImpairmentLosses
(Mark"-"forLoss) | -81,284,737.68 | -68,754,496.66 | | AssetDisposalIncome(Mark
"-"forLoss) | 552,749.41 | 1,177,286.72 | | III.OperatingProfit(Mark"-"for
Loss) | 3,984,007,817.04 | 2,568,473,334.97 | | Add:non-operatingrevenue | 9,864,439.24 | 11,576,723.73 | | Less:non-operatingexpense | 9,415,229.34 | 5,200,907.98 | | IV.TotalProfit(Mark"-"forTotal
Loss) | 3,984,457,026.94 | 2,574,849,150.72 | | Less:IncomeTaxExpense | 316,826,289.59 | -24,330,512.03 | | V.NetProfit(Mark"-"forNetLoss) | 3,667,630,737.35 | 2,599,179,662.75 | | (I)Classifiedbyoperation
continuity | | | | 1.NetProfitasaGoingConcern
(Mark"-"forNetLoss) | 3,667,630,737.35 | 2,599,179,662.75 | | 2.NetProfitofDiscontinued
Operation(Mark"-"forNetLoss) | | | | (II)Classifiedbytheattributionof
ownership | | | | 1.NetProfitAttributableto
ShareholdersofParentCompany
(NetLosstobefilledinas“-”) | 3,535,468,570.41 | 2,545,010,271.97 | | 2.MinorityShareholders'Profit
andLoss(NetLosstobefilledinas
"-”) | 132,162,166.94 | 54,169,390.78 | | VI.OtherComprehensiveIncome,
NetofTax | 23,946,197.65 | 48,910,092.07 | | Othercomprehensiveincome,net
oftax,attributabletotheparent
companyowners | 23,033,483.27 | 49,221,225.74 | | (I)Othercomprehensiveincome
thatcannotbereclassifiedintoprofit | | | | orloss | | | | 1.Re-measurethevariationof
thedefinedbenefitplan | | | | 2.Othercomprehensive
incomethatcannotbetransferredto
P/Lundertheequitymethod | | | | 3.Changesinthefairvalueof
investmentinotherequity
instruments | | | | 4.Changesinthefairvalueof
thecreditriskoftheenterprise | | | | 5.Others | | | | (II)Othercomprehensiveincome
thatwillbereclassifiedasP/L | 23,033,483.27 | 49,221,225.74 | | 1.Othercomprehensive
incomethatcanbetransferredtoP/L
undertheequitymethod | | | | 2.Changesinthefairvalueof
investmentinothercreditor'srights | | | | 3.Financialassetsreclassified
intoothercomprehensiveincome | | | | 4.Provisionsforthecredit
impairmentofinvestmentinother
creditor'srights | | | | 5.Cashflowhedgereserves | | | | 6.Currencyconversion
difference | 23,033,483.27 | 49,221,225.74 | | 7.Others | | | | NetAmountofOther
ComprehensiveIncomesAfterTax
AttributabletoMinorityShareholders | 912,714.38 | -311,133.67 | | VII.TotalComprehensiveIncome | 3,691,576,935.00 | 2,648,089,754.82 | | (I)TotalComprehensiveIncome
AttributabletotheOwnerofthe
ParentCompany | 3,558,502,053.68 | 2,594,231,497.71 | | (II)TotalComprehensiveIncome
AttributabletoMinorityShareholders | 133,074,881.32 | 53,858,257.11 | | VIII.EarningsperShare: | | | | (I)BasicEarningsperShare | 1.09 | 0.78 | | (II)DilutedEarningsperShare | 1.09 | 0.78 |
Legalrepresentative:FuLiquan Personinchargeofaccountingwork:XuQiaofenHeadofaccountingdepartment:ZhuZhuling
3.ConsolidatedCashFlowStatementforthePeriodfromtheBeginningoftheYeartotheEndoftheReportingPeriod(未完)

|
|