[三季报]招港B(201872):2026年三季度报告(英文版)
|
时间:2026年10月29日 17:43:01 中财网 |
|
原标题: 招港B:2026年三季度报告(英文版)

StockCode:001872/201872 StockName:CMPortGroup/CMPortGroupB AnnouncementNo.2026-055ChinaMerchantsPortGroupCo.,Ltd.(hereinafterreferredtoasthe“Company”)andallthemembersoftheCompany’sBoardofDirectorsherebyguaranteethatthecontents of this Report are factual, accurate and complete and free of anymisrepresentations,misleadingstatementsormaterialomissions.
ImportantNotes:
1.TheBoardofDirectors(orthe“Board”)aswellasthedirectorsandseniormanagementoftheCompanyherebyguaranteethefactuality,accuracyandcompletenessofthecontentsofthisReport,andshallbeindividuallyaswell
asjointlyandseverallyliableforanymisrepresentations,misleadingstatementsormaterialomissionstherein.2.XuSong,LegalRepresentative,HuangZhenzhou,ChiefFinancialOfficer,andLiuShixia,HeadofAccountingDepartment,herebyguaranteethatthefinancialstatementscarriedinthisReportarefactual,accurateandcomplete.
3.Indicatebytickmarkwhetherthefinancialstatementshereinhavebeenauditedbyanindependentauditor.□Yes√No
4.Matterswithmodifiedauditopinionsissuedbyindependentauditors□Applicable√Notapplicable
5.SecuritiesTimes,ChinaSecuritiesJournal,ShanghaiSecuritiesNews,andhttp://www.cninfo.com.cnhavebeendesignatedbytheCompanyforinformationdisclosure.AndallinformationabouttheCompanyshallbesubjecttowhatisdisclosedontheaforesaidmedia.
ThisReporthasbeenpreparedinbothChineseandEnglish.Shouldtherebeanydiscrepanciesormisunderstandingsbetweenthetwoversions,theChineseversionshallprevail.
IKeyFinancialInformation
(I)KeyAccountingDataandFinancialIndicators
Indicatebytickmarkwhetherthereisanyretrospectiveadjustmentorrestatementtoprior-yearfinancialstatements.
□Yes√No
| | Q32026 | YoYchange | Q1-Q32026 | YoYchange | | Totaloperatingincome
(RMB) | 4,592,796,892.54 | 6.98% | 13,541,258,939.73 | 6.11% | | Netprofitattributable
toshareholdersofthe
Company(RMB) | 1,387,667,396.52 | 17.60% | 4,168,774,411.78 | 9.51% | | Netprofitattributable
toshareholdersofthe
Companyafter
deductingnon- | 1,192,028,397.39 | 3.11% | 3,914,967,012.33 | 6.54% | | recurringprofitorloss
(RMB) | | | | | | Netcashinflowfrom
operatingactivities
(RMB) | — | — | 5,753,682,992.36 | 7.88% | | Basicearningsper
share(RMB/share) | 0.56 | 19.15% | 1.68 | 9.80% | | Dilutedearningsper
share(RMB/share) | 0.56 | 19.15% | 1.68 | 9.80% | | Weightedaverage
returnonequity(%) | 2.11% | 0.24% | 6.36% | Upby0.28
percentagepoint | | | 30September2026 | 31December2025 | Change | | | Totalassets(RMB) | 208,028,532,342.90 | 205,014,697,494.68 | 1.47% | | | Equityattributableto
shareholdersofthe
Company(RMB) | 66,126,020,310.51 | 64,365,829,932.20 | 2.73% | |
ThetotalsharecapitalattheendofthelasttradingsessionbeforethedisclosureofthisReport:
| Totalsharecapitalattheendofthelasttradingsession
beforethedisclosureofthisReport(share) | 2,482,148,285 |
Dilutedearningspersharebasedonthelatesttotalsharecapitalabove:
| Dilutedearningspersharebasedonthelatesttotal
sharecapitalabove(RMB/share) | 1.6795 |
(II)Non-recurringProfitorLoss
Unit:RMB
| Item | Q32026 | Q1-Q32026 | Note | | Gainsorlossesondisposalofnon-current
assets,includingthosechargedoffforwhich
provisionforimpairmentofassetshasbeen
made | 238,469,291.73 | 235,327,798.40 | - | | Governmentgrantsrecognizedinprofitor
loss(otherthangrantswhicharecloselyto
theCompany’snormalbusiness,inlinewith
thenationalregulations,enjoyedunder
establishedstandardsandhaveacontinuous
impactontheCompany’sprofitorloss) | 2,891,938.26 | 29,652,784.50 | - | | Gainsorlossesfromchangesinfairvalueof
financialassetsandfinancialliabilitiesheld
bynon-financialenterprises,andgainsor
lossesondisposaloffinancialassetsand
financialliabilities,otherthaneffective
hedgingoperationsrelatingtothe
Company’snormalbusinessoperations | 26,283,936.76 | 102,489,660.43 | - | | Incomeearnedfromlendingfundstonon-
financialinstitutionsandrecognizedin
profitorloss | 23,502,774.92 | 73,737,909.38 | - | | Reversalofprovisionforaccounts
receivablethataretestedforimpairment | 9,862,130.67 | 12,905,017.95 | - | | individually | | | | | Lump-sumcostsincurredbytheenterprises
asaresultofthediscontinuationofrelevant
businessactivities,suchasemployee
severanceexpenditures | -14,553,764.78 | -54,415,705.78 | - | | Othernon-operatingincomeorexpenses
otherthanaboveitems | -5,814,855.35 | -1,270,618.37 | - | | Less:Incometaxeffects | 69,242,915.55 | 93,353,112.96 | - | | Effectsofnon-controllinginterests
(aftertax) | 15,759,537.53 | 51,266,334.10 | - | | Total | 195,638,999.13 | 253,807,399.45 | -- |
Othergainsandlossesthatmeetthedefinitionofnon-recurringgain/loss:?
Applicable√Notapplicable
Nosuchcases.
Explanationofthesituationwherethenon-recurringgainsandlossesitemslistedinInterpretativeAnnouncementNo.1ofCompaniesIssuingPubliclyTradedSecurities-Non-RecurringGainsandLossesareclassifiedasrecurringgainsandlossesitems:
?
Applicable√Notapplicable
During the Reporting Period, the Company did not classify any gain or loss item listed in Interpretative
AnnouncementNo.1ofCompaniesIssuingPubliclyTradedSecurities-Non-RecurringGainsandLossesasarecurringgainorlossitem.
(III)ChangesinKeyFinancialStatementLineItemsandTheirExplanationUnit:RMB
| Balancesheetitems | 30September2026 | 31December2025 | Change | Explanationofchanges | | Billsreceivable | 55,446,574.03 | 151,029,884.15 | -63.29% | Mainlyduetothecollectionofbills
receivableuponmaturity | | Accountsreceivable | 2,308,731,463.54 | 1,297,166,857.70 | 77.98% | Mainlyduetothecyclicalinfluence
ofpaymentcollection | | Prepayments | 115,767,047.13 | 82,819,198.95 | 39.78% | Mainlyduetotheincreaseinprepaid
insurancepremiumsandmaterial
payments | | Othercurrentassets | 209,474,070.01 | 158,947,975.17 | 31.79% | Mainlyduetotheincreaseinprepaid
incometaxanddeductibleinputVAT | | Investmentsinotherequity
instruments | 1,228,471,589.70 | 141,766,365.15 | 766.55% | Mainlyduetotheeffectresulting
fromtheremeasurementoflong-term
equityinvestmentinAntong
Holdingsinthecurrentperiod,which
waschangedfromequitymethod
accountingtofinancialassetsatfair
valuethroughothercomprehensive
income | | Otherpayables | 3,322,627,424.91 | 2,034,923,078.95 | 63.28% | Mainlyduetotheincreasein
dividendspayable | | Non-currentliabilitiesdue
withinoneyear | 8,216,671,463.11 | 6,042,522,685.33 | 35.98% | Mainlyduetotheincreaseinbonds
payableduewithinoneyear | | Othercurrentliabilities | 5,652,163,595.40 | 2,199,301,417.02 | 157.00% | Mainlyduetotheincreaseinshort-
termcommercialpaperspayable | | Incomestatementitems | Q1-Q32026 | Q1-Q32025 | Change | Explanationofchanges | | Otherincome | 66,976,054.46 | 142,769,198.68 | -53.09% | Mainlyduetothedecreasein
governmentgrantsreceived | | Cashflowstatementitems | Q1-Q32026 | Q1-Q32025 | Change | Explanationofchanges | | Refundoftaxes | 108,715,913.94 | 27,372,611.32 | 297.17% | Mainlyduetotheincreaseinrefund
oftaxesreceivedbysubsidiaries | | Proceedsfromdisposalof
investments | 45,366,359,482.95 | 32,059,800,000.00 | 41.51% | Mainlyduetotheincreased
redemptionofstructureddeposits
uponmaturity | | Proceedsfromotherinvesting
activities | 89,246,686.79 | 236,053,508.82 | -62.19% | Mainlybecausesubsidiariescollected
seaareausagefeesforthe
governmentinthesameperiodoflast
year,withnosuchfeescollectedin
thecurrentperiod | | Paymentforacquisitionoffixed
assets,intangibleassetsand
otherlong-termassets | 1,178,460,173.32 | 1,758,375,692.67 | -32.98% | Mainlyduetothedecreasedpayment
foracquisitionoffixedassets,
intangibleassetsandotherlong-term
assetsinthecurrentperiod | | Paymentforacquisitionof
investments | 45,334,751,040.00 | 31,206,806,292.72 | 45.27% | Mainlyduetotheincreasedpurchase
ofstructureddepositsinthecurrent
period | | Proceedsfromborrowings | 13,510,046,776.35 | 20,602,253,184.78 | -34.42% | Mainlyduetothedecreasein
borrowingsobtainedinthecurrent
period | | Proceedsfromotherfinancing
activities | 10,888,371.19 | 258,621,517.54 | -95.79% | Mainlyduetotheadvancepayment
receivedbysubsidiariesfrom
minorityshareholdersandreceipts
underfinanceleasesinthesame
periodoflastyear,withnosuch
mattersinthecurrentperiod | | Repaymentsofborrowings | 13,641,221,802.69 | 23,708,226,435.63 | -42.46% | Mainlyduetothedecreaseindebt
repaidinthecurrentperiod | | Paymentforotherfinancing
activities | 413,200,460.29 | 649,854,745.80 | -36.42% | Mainlyduetothepaymentforshare
repurchasesinthesameperiodoflast
year,withnosuchmattersinthe
currentperiod |
IIUseofRaisedFunds
□Applicable√Notapplicable
NosuchcasesintheReportingPeriod.
IIIShareholderInformation
(I)NumbersofOrdinaryShareholdersandPreferredShareholderswithResumedVotingRightsaswellasHoldingsofTop10Shareholders
Unit:share
| | 28,459(18,944A-shareholders
and9,515B-shareholders) | Numberofpreferredshareholderswithresumed
votingrightsattheperiod-end(ifany) | 0 | | | | | | | | | | | | | | Natureof
shareholder | Shareho
lding
percent
age | Totalshares
held | Restricted
shares
held | Sharesinpledge,markedor
frozen | | | | | | | | Status | Shares | | | Overseas
legalperson | 46.28% | 1,148,648,648 | 0 | - | 0 | | ZhejiangProvincialSeaport
Investment&OperationGroupCo.,
Ltd. | State-owned
legalperson | 23.23% | 576,709,537 | 0 | - | 0 | | ChinaMerchantsGangtong
Development(Shenzhen)Co.,Ltd. | State-owned
legalperson | 14.94% | 370,878,000 | 0 | - | 0 | | ShenzhenInfrastructureInvestment
FundManagementCo.,Ltd.-
ShenzhenInfrastructureInvestment
FundPartnership(Limited
Partnership) | Fundand
wealth
management
productsetc. | 2.61% | 64,850,182 | 0 | - | 0 | | BroadfordGlobalLimited | State-owned
legalperson | 2.23% | 55,314,208 | 0 | - | 0 | | China-AfricaDevelopmentFund | State-owned
legalperson | 0.63% | 15,610,368 | 0 | - | 0 | | HongKongSecuritiesClearing
CompanyLtd. | Overseas
legalperson | 0.50% | 12,483,161 | 0 | - | 0 | | ZouYanmin | Domestic
natural
person | 0.36% | 9,037,853 | 0 | - | 0 | | | Fundand
wealth
management
productsetc. | 0.27% | 6,797,487 | 0 | - | 0 | | | Overseas
legalperson | 0.24% | 5,959,759 | 0 | - | 0 | | | | | | | | | | | Unrestrictedsharesheld | Sharesbytype | | | | | | | | Type | Shares | | | | | | 1,148,648,648 | RMBordinary
share | 1,148,648,648 | | | |
| ZhejiangProvincialSeaportInvestment&Operation
GroupCo.,Ltd. | 576,709,537 | RMBordinary
share | 576,709,537 | | ChinaMerchantsGangtongDevelopment
(Shenzhen)Co.,Ltd. | 370,878,000 | RMBordinary
share | 370,878,000 | | ShenzhenInfrastructureInvestmentFund
ManagementCo.,Ltd.-ShenzhenInfrastructure
InvestmentFundPartnership(LimitedPartnership) | 64,850,182 | RMBordinary
share | 64,850,182 | | BroadfordGlobalLimited | 55,314,208 | Domestically
listedforeign
share | 55,314,208 | | China-AfricaDevelopmentFund | 15,610,368 | RMBordinary
share | 15,610,368 | | HongKongSecuritiesClearingCompanyLtd. | 12,483,161 | RMBordinary
share | 12,483,161 | | ZouYanmin | 9,037,853 | Domestically
listedforeign
share | 9,037,853 | | PICCPropertyAndCasualtyCompanyLimited-
Traditional-GeneralInsuranceProduct
MonetaryAuthorityofMacao-OwnFunds | 6,797,487 | RMBordinary
share | 6,797,487 | | | 5,959,759 | RMBordinary
share | 5,959,759 | | Relatedoracting-in-concert
partiesamongtheshareholders
above | 1.BroadfordGlobalLimitedisentrustedtomanagethe74.66%sharesofRainbowReflection
Limited held by China Merchants Holdings (Hong Kong) Company Limited, and China
MerchantsPortInvestmentDevelopmentCompanyLimitedisthewholly-ownedsubsidiaryof
RainbowReflectionLimited.
2.BroadfordGlobalLimitedisthecontrollingshareholderofChinaMerchantsGangtong
Development(Shenzhen)Co.,Ltd.
TheCompanydoesnotknowwhethertheotherunrestrictedshareholdersarerelatedpartiesor
not. | | | | Top10shareholdersinvolvedin
securitiesmargintrading(ifany) | N/A | | |
5%orgreatershareholders,top10shareholdersandTop10unrestrictedshareholdersinvolvedinrefinancingshares
lending
?Applicable√Notapplicable
Changesintop10shareholdersandtop10unrestrictedshareholdersduetorefinancingshareslending/returncomparedwiththepriorperiod
?Applicable√Notapplicable
(II)NumberofPreferredShareholdersandShareholdingsofTop10ofThem□Applicable√Notapplicable
IVOtherSignificantEvents
□Applicable√Notapplicable
VQuarterlyFinancialStatements
(I)FinancialStatements
1.ConsolidatedBalanceSheet
PreparedbyChinaMerchantsPortGroupCo.,Ltd.
30September2026
Unit:RMB
| Item | 30September2026 | 1January2026 | | Currentassets: | | | | Cashandbankbalances | 17,031,333,485.03 | 15,374,846,360.79 | | Settlementreserve | | | | Interbankloansgranted | | | | Financialassetsheldfortrading | 7,564,136,575.93 | 7,578,824,365.75 | | Derivativefinancialassets | | | | Billsreceivable | 55,446,574.03 | 151,029,884.15 | | Accountsreceivable | 2,308,731,463.54 | 1,297,166,857.70 | | Receivablesunderfinancing | 113,856,737.57 | 114,680,738.25 | | Prepayments | 115,767,047.13 | 82,819,198.95 | | Premiumsreceivable | | | | Reinsurancereceivables | | | | Receivablereinsurancecontract
reserve | | | | Otherreceivables | 938,799,365.72 | 1,012,655,278.64 | | Including:Interestreceivable | | | | Dividendsreceivable | 508,674,649.44 | 576,943,449.36 | | Purchasedandresoldfinancialassets | | | | Inventories | 302,912,956.50 | 307,216,425.15 | | Including:Dataresources | | | | Contractassets | | | | Assetsheldforsale | | | | Non-currentassetsduewithinoneyear | 539,722.23 | | | Othercurrentassets | 209,474,070.01 | 158,947,975.17 | | Totalcurrentassets | 28,640,997,997.69 | 26,078,187,084.55 | | Non-currentassets: | | | | Loansandadvancestocustomers | | | | Investmentsindebtobligations | | | | Investmentsinotherdebtobligations | | | | Long-termreceivables | 3,978,935,564.08 | 3,874,516,647.46 | | Long-termequityinvestments | 104,133,496,209.88 | 103,073,100,064.87 | | Investmentsinotherequity
instruments | 1,228,471,589.70 | 141,766,365.15 | | Othernon-currentfinancialassets | 28,768,810.95 | 28,768,810.95 | | Investmentproperties | 3,062,796,935.85 | 3,157,951,323.78 | | Fixedassets | 29,067,830,150.50 | 30,442,884,297.82 | | Constructioninprogress | 4,161,535,890.82 | 3,403,583,431.48 | | Productivelivingassets | | | | Oilandgasassets | | | | Right-of-useassets | 8,414,902,537.65 | 8,965,304,928.17 | | Intangibleassets | 16,961,120,441.88 | 17,643,855,579.95 | | Including:Dataresources | 5,140,802.26 | 5,616,273.79 | | Developmentcosts | 32,223,927.51 | 34,234,599.73 | | Including:Dataresources | | | | Goodwill | 6,229,906,020.59 | 6,176,416,050.77 | | Long-termdeferredexpenses | 859,256,967.38 | 919,719,245.18 | | Deferredtaxassets | 340,815,973.94 | 355,487,521.84 | | Othernon-currentassets | 887,473,324.48 | 718,921,542.98 | | Totalnon-currentassets | 179,387,534,345.21 | 178,936,510,410.13 | | Totalassets | 208,028,532,342.90 | 205,014,697,494.68 | | Currentliabilities: | | | | Short-termborrowings | 19,373,332,510.12 | 19,775,820,831.32 | | Borrowingsfromthecentralbank | | | | Interbankloansobtained | | | | Financialliabilitiesheldfortrading | | | | Derivativefinancialliabilities | | | | Billspayable | | | | Accountspayable | 693,903,356.34 | 739,900,492.35 | | Advancepaymentsreceived | 9,023,792.61 | 12,191,454.52 | | Contractliabilities | 552,326,700.09 | 446,822,948.79 | | Financialassetssoldunderrepurchase
agreements | | | | Customerdepositsandinterbank
deposits | | | | Payablesforactingtradingof
securities | | | | Payablesforunderwritingofsecurities | | | | Employeebenefitspayable | 1,263,078,062.85 | 1,297,834,679.20 | | Taxespayable | 1,097,535,957.96 | 913,284,472.54 | | Otherpayables | 3,322,627,424.91 | 2,034,923,078.95 | | Including:Interestpayable | | | | Dividendspayable | 1,136,733,537.11 | 135,169,470.79 | | Handlingchargesandcommissions
payable | | | | Reinsurancepayables | | | | Liabilitiesheldforsale | | | | Non-currentliabilitiesduewithinone
year | 8,216,671,463.11 | 6,042,522,685.33 | | Othercurrentliabilities | 5,652,163,595.40 | 2,199,301,417.02 | | Totalcurrentliabilities | 40,180,662,863.39 | 33,462,602,060.02 | | Non-currentliabilities: | | | | Insurancecontractreserve | | | | Long-termborrowings | 5,334,026,182.73 | 7,439,956,123.50 | | Bondspayable | 16,236,834,883.93 | 20,709,787,532.29 | | Including:Preferenceshares | | | | Perpetualbonds | | | | Leaseliabilities | 1,611,743,640.57 | 1,690,860,832.08 | | Long-termpayables | 3,601,004,587.09 | 3,721,605,292.07 | | Long-termemployeebenefitspayable | 522,277,874.62 | 546,386,377.62 | | Provisions | 237,192,297.70 | 185,493,182.45 | | Deferredincome | 879,327,352.71 | 923,349,449.41 | | Deferredtaxliabilities | 5,021,125,580.71 | 4,869,165,969.03 | | Othernon-currentliabilities | 160,926,107.03 | 164,442,477.36 | | Totalnon-currentliabilities | 33,604,458,507.09 | 40,251,047,235.81 | | Totalliabilities | 73,785,121,370.48 | 73,713,649,295.83 | | Shareholders’equity: | | | | Sharecapital | 2,482,148,285.00 | 2,481,842,185.00 | | Otherequityinstruments | | | | Including:Preferredshares | | | | Perpetualbonds | | | | Capitalreserve | 36,926,652,509.12 | 36,816,586,615.98 | | Less:Treasuryshares | | | | Othercomprehensiveincome | -1,028,661,276.11 | -969,163,426.51 | | Specificreserve | 77,486,610.09 | 57,278,650.39 | | Surplusreserve | 1,249,537,330.50 | 1,249,537,330.50 | | Generalreserve | | | | Retainedearnings | 26,418,856,851.91 | 24,729,748,576.84 | | Totalequityattributabletoshareholders
oftheCompany | 66,126,020,310.51 | 64,365,829,932.20 | | Non-controllinginterests | 68,117,390,661.91 | 66,935,218,266.65 | | Totalshareholders’equity | 134,243,410,972.42 | 131,301,048,198.85 | | Totalliabilitiesandshareholders’equity | 208,028,532,342.90 | 205,014,697,494.68 |
LegalRepresentative:XuSong
ChiefFinancialOfficer:HuangZhenzhou
HeadofAccountingDepartment:LiuShixia
2.ConsolidatedIncomeStatementforQ1-Q3
Unit:RMB
| Item | Q1-Q32026 | Q1-Q32025 | | 1.Totaloperatingincome | 13,541,258,939.73 | 12,761,718,577.69 | | Including: Operatingincome | 13,541,258,939.73 | 12,761,718,577.69 | | Interestincome | | | | Premiumincome | | | | Handlingchargeandcommissionincome | | | | 2.Totaloperatingcosts | 9,765,101,055.34 | 9,651,169,282.99 | | Including: Operatingcosts | 7,191,847,478.33 | 7,025,113,831.96 | | Interestexpense | | | | Handlingchargeandcommissionexpense | | | | Surrenders | | | | Netclaimspaid | | | | Netamountprovidedaspolicyreserve | | | | Expenditureonpolicydividends | | | | Reinsurancepremiumexpense | | | | Taxesandsurcharges | 310,361,104.55 | 261,910,372.07 | | Sellinganddistributionexpenses | | | | Generalandadministrativeexpenses | 1,153,117,194.20 | 1,131,791,808.52 | | Researchanddevelopmentexpenses | 133,884,548.96 | 133,679,811.72 | | Financialexpenses | 975,890,729.30 | 1,098,673,458.72 | | Including:Interestexpenses | 1,328,317,597.14 | 1,412,059,197.32 | | Interestincome | 296,473,591.18 | 279,493,102.17 | | Add:Otherincome | 66,976,054.46 | 142,769,198.68 | | Investmentincome("-"forlosses) | 5,455,652,398.46 | 5,222,699,354.59 | | Including:Incomefrominvestmentsin
associatesandjointventures | 5,385,040,407.96 | 5,170,470,933.55 | | Incomearisingfromthe
derecognitionoffinancialassets
measuredatamortizedcost | | | | Foreignexchangegain("-"forlosses) | | | | Netexposurehedgingincome(“-”forlosses) | | | | Gainsfromchangesinfairvalue("-"forlosses) | 31,997,919.18 | 29,806,324.64 | | Reversalofcreditimpairment | 7,697,102.12 | 5,339,696.89 | | Impairmentlosses("-"forlosses) | | 1,614.26 | | Gainsfromassetdisposals("-"forlosses) | 8,496,854.37 | 6,697,124.45 | | 3.Operatingprofit | 9,346,978,212.98 | 8,517,862,608.21 | | Add:Non-operatingincome | 21,614,156.78 | 36,169,262.72 | | Less:Non-operatingexpenses | 32,131,476.59 | 20,226,678.15 | | 4.Profitbeforeincometax | 9,336,460,893.17 | 8,533,805,192.78 | | Less:Incometaxexpenses | 1,396,479,163.44 | 1,070,350,492.85 | | 5.Netprofit | 7,939,981,729.73 | 7,463,454,699.93 | | 5.1Netprofitclassifiedbycontinuityofoperations | | | | 5.1.1Netprofitfromcontinuingoperation | 7,939,981,729.73 | 7,463,454,699.93 | | 5.1.2Netprofitfromdiscontinuedoperation | | | | 5.2Netprofitclassifiedbyownership | | | | 5.2.1AttributabletoshareholdersoftheCompany | 4,168,774,411.78 | 3,806,626,280.80 | | 5.2.2Non-controllinginterests | 3,771,207,317.95 | 3,656,828,419.13 | | 6.Othercomprehensiveincome,netoftax | -465,787,984.98 | 1,618,344,929.43 | | Othercomprehensiveincome(netoftax)attributable
toshareholdersoftheCompany | -59,497,849.60 | 631,635,570.62 | | 6.1Itemsthatwillnotbereclassifiedtoprofitorloss | -83,423,277.54 | 3,719,262.13 | | 6.1.1Remeasurementofdefinedbenefitplan | | | | 6.1.2Othercomprehensiveincomerecognised
undertheequitymethod | -12,225,349.04 | 3,719,262.13 | | 6.1.3Changesinfairvalueofinvestmentsinother
equityinstruments | -71,197,928.50 | | | 6.1.4Changesinfairvalueofentity’sowncredit
risk | | | | 6.1.5Others | | | | 6.2Itemsthatwillbereclassifiedtoprofitorloss | 23,925,427.94 | 627,916,308.49 | | 6.2.1Othercomprehensiveincomerecognised
undertheequitymethod | -31,142,216.68 | 228,729,223.96 | | 6.2.2Changesinfairvalueofotherdebt
investments | | | | 6.2.3Amountoffinancialassetsreclassifiedinto
othercomprehensiveincome | | | | 6.2.4Creditlossesofotherdebtinvestments | | | | 6.2.5Cashflowhedgereserve | | | | 6.2.6Translationdifferencesarisingfromtranslation | 55,067,644.62 | 399,187,084.53 | | offoreigncurrencyfinancialstatements | | | | 6.2.7Others | | | | Othercomprehensiveincome(netoftax)attributable
tonon-controllinginterests | -406,290,135.38 | 986,709,358.81 | | 7.Totalcomprehensiveincome | 7,474,193,744.75 | 9,081,799,629.36 | | 7.1AttributabletoshareholdersoftheCompany | 4,109,276,562.18 | 4,438,261,851.42 | | 7.2Attributabletonon-controllinginterests | 3,364,917,182.57 | 4,643,537,777.94 | | 8.Earningspershare | | | | 8.1Basicearningspershare(RMB/share) | 1.68 | 1.53 | | 8.2Dilutedearningspershare(RMB/share) | 1.68 | 1.53 |
3.ConsolidatedCashFlowStatementforQ1-Q3
Unit:RMB
| Item | Q1-Q32026 | Q1-Q32025 | | 1.Cashflowsfromoperatingactivities: | | | | Proceedsfromsaleofgoodsand
renderingofservices | 13,139,023,409.99 | 12,202,004,933.08 | | Netincreaseincustomerdepositsand
interbankdeposits | | | | Netincreaseinborrowingsfromthe
centralbank | | | | Netincreaseinloansfromother
financialinstitutions | | | | Premiumsreceivedonoriginal
insurancecontracts | | | | Netproceedsfromreinsurance | | | | Netincreaseindepositsand
investmentsofpolicyholders | | | | Interest,handlingchargesand
commissionsreceived | | | | Netincreaseininterbankloans
obtained | | | | Netincreaseinproceedsfrom
repurchasetransactions | | | | Netproceedsfromactingtradingof
securities | | | | Refundoftaxes | 108,715,913.94 | 27,372,611.32 | | Proceedsfromotheroperating
activities | 471,633,784.16 | 582,892,459.80 | | Sub-totalofcashinflows | 13,719,373,108.09 | 12,812,270,004.20 | | Paymentforgoodsandservices | 3,243,633,510.77 | 3,164,118,721.59 | | Netincreaseinloansandadvancesto
customers | | | | Netincreaseindepositsinthecentral
bankandininterbankloansgranted | | | | Paymentforclaimsonoriginal
insurancecontracts | | | | Netincreaseininterbankloansgranted | | | | Interest,handlingchargesand
commissionspaid | | | | Policydividendspaid | | | | Paymenttoandforemployees | 2,808,967,461.83 | 2,684,716,615.98 | | Paymentofvarioustaxes | 1,465,496,893.37 | 1,139,051,249.09 | | Paymentforotheroperatingactivities | 447,592,249.76 | 490,938,782.80 | | Sub-totalofcashoutflows | 7,965,690,115.73 | 7,478,825,369.46 | | Netcashinflowfromoperatingactivities | 5,753,682,992.36 | 5,333,444,634.74 | | 2.Cashflowsfrominvestingactivities: | | | | Proceedsfromdisposalofinvestments | 45,366,359,482.95 | 32,059,800,000.00 | | Investmentreturnsreceived | 2,724,008,963.69 | 2,697,872,122.77 | | Netproceedsfromdisposaloffixed
assets,intangibleassetsandother
long-termassets | 6,282,861.73 | 97,172,565.98 | | Netproceedsfromdisposalof
subsidiariesandotherbusinessunits | | | | Proceedsfromotherinvesting
activities | 89,246,686.79 | 236,053,508.82 | | Sub-totalofcashinflows | 48,185,897,995.16 | 35,090,898,197.57 | | Paymentforacquisitionoffixed
assets,intangibleassetsandother
long-termassets | 1,178,460,173.32 | 1,758,375,692.67 | | Paymentforacquisitionof
investments | 45,334,751,040.00 | 31,206,806,292.72 | | Netincreaseinpledgedloansgranted | | | | Netpaymentforacquisitionof
subsidiariesandotherbusinessunits | | 13,009,257.22 | | Paymentforotherinvestingactivities | 135,325,604.88 | 168,789,076.73 | | Sub-totalofcashoutflows | 46,648,536,818.20 | 33,146,980,319.34 | | Netcashinflowfrominvestingactivities | 1,537,361,176.96 | 1,943,917,878.23 | | 3.Cashflowsfromfinancingactivities: | | | | Proceedsfrominvestors | 4,720,264.21 | 5,247,961.40 | | Including:Proceedsfromnon-
controllingshareholdersof
subsidiaries | | | | Proceedsfromborrowings | 13,510,046,776.35 | 20,602,253,184.78 | | Proceedsfromotherfinancing | 10,888,371.19 | 258,621,517.54 | | activities | | | | Sub-totalofcashinflows | 13,525,655,411.75 | 20,866,122,663.72 | | Repaymentsofborrowings | 13,641,221,802.69 | 23,708,226,435.63 | | Paymentfordividends,profits
distributionsorinterest | 4,818,934,850.34 | 5,393,986,448.69 | | Including:Dividendsandprofits
paidtonon-controllingshareholders
ofsubsidiaries | 1,719,893,758.85 | 2,213,945,514.67 | | Paymentforotherfinancingactivities | 413,200,460.29 | 649,854,745.80 | | Sub-totalofcashoutflows | 18,873,357,113.32 | 29,752,067,630.12 | | Netcashoutflowfromfinancing
activities | -5,347,701,701.57 | -8,885,944,966.40 | | 4.Effectofforeignexchangerate
changesoncashandcashequivalents | -241,111,623.94 | 27,681,072.81 | | 5.Netincreaseincashandcash
equivalents | 1,702,230,843.81 | -1,580,901,380.62 | | Add:Cashandcashequivalentsatthe
beginningoftheyear | 15,244,357,662.04 | 16,515,069,554.91 | | 6.Cashandcashequivalentsattheend
oftheperiod | 16,946,588,505.85 | 14,934,168,174.29 |
(II)AdjustmentstoFinancialStatementItemsattheBeginningoftheYearoftheFirstImplementationoftheNewAccountingStandardsImplementedsince2026□Applicable√Notapplicable(未完)

|
|