[三季报]深物业B:2021年第三季度报告(英文版)

时间:2021年10月29日 19:16:01 中财网

原标题:深物业B:2021年第三季度报告(英文版)


Stock Code: 000011, 200011 Stock Name: PRD, PRD-B Announcement No. 2021-41

SHENZHEN PROPERTIES & RESOURCES DEVELOPMENT (GROUP)
LTD.

THIRD QUARTERLY REPORT 2021

ShenZhen Properties & Resources Development (Group) Ltd. (hereinafter referred to as
the “Company”) and all the members of the Company’s Board of Directors hereby
guarantee that the contents of this Report are true, accurate and complete and free of any
misrepresentations, misleading statements or material omissions.





Important Notes:

1. The Board of Directors, the Supervisory Committee as well as the directors, supervisors and senior management of the Company
hereby guarantee that the contents of this Report are true, accurate and complete and free of any misrepresentations, misleading
statements or material omissions, and collectively and individually accept legal responsibility for such contents.

2. The Company’s legal representative, head of financial affairs, and head of the financial department (equivalent to financial
manager) hereby guarantee that the financial statements carried in this Report are true, accurate and complete.

3. Indicate whether the financial statements in this Report have been audited by an independent auditor.

□Yes √ No

I Key Financial Information

(I) Key Accounting Data and Financial Indicators

Indicate whether there is any retrospectively restated datum in the table below.

□ Yes √ No



Q3 2021

YoY change (%)

Q1-Q3 2021

YoY change (%)

Operating revenue (RMB)

640,625,548.94

92.60%

3,181,490,688.19

81.42%

Net profit attributable to the
listed company’s shareholders
(RMB)

98,290,796.67

602.63%

774,666,320.42

302.61%

Net profit attributable to the
listed company’s shareholders
before exceptional gains and
losses (RMB)

97,412,536.02

596.54%

767,271,027.23

303.42%

Net cash generated from/used in
operating activities (RMB)

——

——

-543,010,578.00

-19.93%

Basic earnings per share
(RMB/share)

0.1649

602.74%

1.2998

302.54%

Diluted earnings per share
(RMB/share)

0.1649

602.74%

1.2998

302.54%

Weighted average return on
equity (%)

2.34%

2.96%

19.47%

13.75%



30 September 2021

31 December 2020

Change (%)

Total assets (RMB)

13,943,431,527.25

12,207,356,912.54

14.22%

Equity attributable to the listed
company’s shareholders (RMB)

4,257,833,837.26

3,727,917,440.03

14.21%




(II) Exceptional Gains and Losses

√ Applicable □ Not applicable



Unit: RMB

Item

Q3 2021

Q1-Q3 2021

Note

Gain or loss on disposal of non-current assets
(inclusive of impairment allowance write-offs)

-10,950.00

-25,398.90

Scrapping disposal of
miscellaneous assets

Government grants through profit or loss
(exclusive of government grants continuously
given in the Company’s ordinary course of
business at fixed quotas or amounts as per the
government’s policies and standards)

124,374.48

350,456.49

Subsidy of substituting
vocational training with
working and subsidy for
stabilizing posts
received from
government

Gain/Loss incurred from contingency unrelated to
the Company’s normal operating businesses.

0.00

-114,571.79

Payment of
lawsuit-related
compensation

Non-operating income and expense other than the
above

974,984.02

9,036,208.35

Demolition
compensation received

Less: Income tax effects

209,961.85

2,046,501.38



Non-controlling interests effects (net of tax)

186.00

-195,100.42



Total

878,260.65

7,395,293.19

--



Other items that meet the definition of exceptional gain/loss:

□ Applicable √ Not applicable

No such cases in the Reporting Period.

Explanation of why the Company reclassifies as recurrent an exceptional gain/loss item listed in the Explanatory Announcement No.
1 on Information Disclosure for Companies Offering Their Securities to the Public—Exceptional Gain/Loss Items:

□ Applicable √ Not applicable

No such cases in the Reporting Period.

(III) Changes in Key Financial Statement Line Items and Explanation of why

√ Applicable □ Not applicable

1. Accounts receivable stood at RMB280,305,194.87 as at 30 September 2021, up 49.34% compared to 31 December 2020, primarily
driven by an increase in property management revenue.

2. Prepayments stood at RMB81,332,572.95 as at 30 September 2021, up 60.92% compared to 31 December 2020, primarily driven
by an increase in prepayments for engineering services.

3. Inventories stood at RMB7,491,518,350.13 as at 30 September 2021, up 41.02% compared to 31 December 2020, primarily driven
by an increase in land bank.

4. Long-term prepaid expense stood at RMB18,613,574.71 as at 30 September 2021, up 56.91% compared to 31 December 2020,
primarily driven by an increase in decoration expenditures.

5. Deferred income tax assets stood at RMB1,313,347,404.44 as at 30 September 2021, up 38.15% compared to 31 December 2020,
primarily driven by an increase in provision for land value-added tax.

6. Other non-current assets stood at RMB3,090,363.35 as at 30 September 2021, up 97.58% compared to 31 December 2020,
primarily driven by an increase in expenditures on the construction and acquisition of long-lived assets.

7. Advances from customers stood at RMB1,060,418 as at 30 September 2021, up 124.06% compared to 31 December 2020,
primarily driven by an increase in rents received.

8. Contract liabilities stood at RMB1,369,958,701.35 as at 30 September 2021, up 105.42% compared to 31 December 2020,
primarily driven by an increase in advances received in the pre-sale of residential units.

9. Current portion of non-current liabilities stood at RMB67,002,418.06 as at 30 September 2021, up 82.45% compared to 31
December 2020, primarily driven by an increase in bank loans due within one year.


10. Other current liabilities stood at RMB77,860,950.08 as at 30 September 2021, up 79.59% compared to 31 December 2020,
primarily driven by an increase in differences between prices and taxable amounts with respect to contract liabilities.

11. Provisions stood at RMB1,413,049.50 as at 30 September 2021, down 41.05% compared to 31 December 2020, primarily driven
by payment according to court judgment.

12. Operating revenue stood at RMB3,181,490,688.19 during Q1~Q3 2021, up 81.42% compared to Q1~Q3 2020, primarily driven
by an increase in carryforwards of revenue from real estate projects.

13. Taxes and levies stood at RMB935,246,313.19 during Q1~Q3 2021, up 126.55% compared to Q1~Q3 2020, primarily driven by
an increase in provision for land value-added tax.

14. Selling expense stood at RMB38,619,575.61 during Q1~Q3 2021, up 68.33% compared to Q1~Q3 2020, primarily driven by an
increase in sales promotion and agent expense.

15. Interest expense stood at RMB54,703,527.86 during Q1~Q3 2021, down 59.26% compared to Q1~Q3 2020, primarily driven by
an increase in capitalized interest.

16. Asset impairment losses stood at RMB14,735.82 during Q1~Q3 2021, up 703.96% compared to Q1~Q3 2020, primarily driven
by a decrease in inventory valuation allowances.

17. Credit impairment losses stood at RMB-6,885,600.31 during Q1~Q3 2021, down 691.91% compared to Q1~Q3 2020, primarily
driven by a decrease in allowances for doubtful accounts.

18. Return on investment stood at RMB4,070,956.16 during Q1~Q3 2021, up 2008.54% compared to Q1~Q3 2020, primarily driven
by an increase in net profits of joint ventures.

19. Non-operating income stood at RMB11,820,776.71 during Q1~Q3 2021, up 141.02% compared to Q1~Q3 2020, primarily
driven by an increase in property demolition compensation income.

20. Income tax expense stood at RMB216,928,658.27 during Q1~Q3 2021, up 133.91% compared to Q1~Q3 2020, primarily driven
by an increase in gross profit.

21. Gain on fair value changes of investments in other equity instruments stood at RMB155,048.91 during Q1~Q3 2021, up 127.25%
compared to Q1~Q3 2020, primarily driven by fair value changes.

22. Net cash generated from/used in operating activities stood at RMB-543,010,578 during Q1~Q3 2021, representing a decrease of
RMB90,243,620.82 compared to RMB-452,766,957.18 during Q1~Q3 2020, primarily driven by the payment for land and an
increase in property sales payments collected.

23. Net cash generated from/used in investing activities stood at RMB-16,727,397.68 during Q1~Q3 2021, representing an increase
of RMB477,472,399.59 compared to RMB-494,199,797.27 during Q1~Q3 2020, primarily driven by the payment for the acquisition
of interest in other company in the same period of last year.

24. Net cash generated from/used in financing activities stood at RMB-386,860,067.44 during Q1~Q3 2021, representing a decrease
of RMB2,204,396,442.64 compared to RMB1,817,536,375.20 during Q1~Q3 2020, primarily driven by additional bank loan in the
same period of last year.

II Shareholder Information

(I) Numbers of Ordinary Shareholders and Preference Shareholders with Resumed Voting Rights as well
as Holdings of Top 10 Shareholders

Unit: share

Number of ordinary shareholders at the
period-end

46,351

Number of preferred
shareholders with
resumed voting rights at
the period-end (if any)

0

Top 10 shareholders

Name of shareholder

Nature of
shareholder

Shareholding

Total shares
held

Restricted
shares held

Shares in pledge, marked
or frozen




percentage

Status

Shares

Shenzhen Investment
Holdings Corporation

State-owned
corporation

50.57%

301,414,637

3,326





Shenzhen State-Owned
Equity Operation and
Management Co., Ltd.

Domestic
non-state-owned
legal person

6.38%

38,037,890

0





China Orient Asset
Management Co., Ltd.

State-owned
legal person

3.90%

23,236,400

0





Hong Kong Securities
Clearing Company Ltd.

Foreign legal
person

0.99%

5,906,124

0





Duan Shaoteng

Domestic natural
person

0.29%

1,755,565

0





Shenzhen Duty-Free
Commodity Enterprises
Co., Ltd.

Domestic
non-state-owned
legal person

0.29%

1,730,300

1,730,300





Yang Yaochu

Domestic natural
person

0.25%

1,500,384

0





Mai Furong

Domestic natural
person

0.19%

1,103,096

0





Su Weipeng

Domestic natural
person

0.17%

1,020,300

0





He Simo

Domestic natural
person

0.17%

1,011,750

0





Top 10 unrestricted shareholders

Name of shareholder

Unrestricted shares held

Shares by class

Class

Shares

Shenzhen Investment Holdings Corporation

301,411,311

RMB-denominated
ordinary stock

301,411,311

Shenzhen State-Owned Equity Operation and
Management Co., Ltd.

38,037,890

RMB-denominated
ordinary stock

38,037,890

China Orient Asset Management Co., Ltd.

23,236,400

RMB-denominated
ordinary stock

23,236,400

Hong Kong Securities Clearing Company Ltd.

5,906,124

RMB-denominated
ordinary stock

5,906,124

Duan Shaoteng

1,755,565

RMB-denominated
ordinary stock

1,755,565

Yang Yaochu

1,500,384

Domestically listed
foreign stock

1,500,384

Mai Furong

1,103,096

Domestically listed
foreign stock

1,103,096

Su Weipeng

1,020,300

RMB-denominated
ordinary stock

1,020,300

He Simo

1,011,750

Domestically listed
foreign stock

1,011,750

Chen Yutang

800,000

RMB-denominated
ordinary stock

800,000

Related or acting-in-concert parties among the
shareholders above

The first largest shareholder, Shenzhen Investment Holding Corporation, is
the actual controlling shareholder of the Company and Shenzhen
State-Owned Equity Operation and Management Co., Ltd. And the Company
does not know whether there are related parties or acting-in-concert parties
among the other 8 shareholders.

Top 10 ordinary shareholders involved in
securities margin trading (if any)

N/A




(II) Number of Preference Shareholders and Shareholdings of Top 10 of Them

□ Applicable √ Not applicable

III Other Significant Events

√ Applicable □ Not applicable

1. During the Reporting Period, Shenzhen SZPRD Urban Renewal Co., Ltd., the Company’s wholly-owned subsidiary, won the bid
for the use right of the No. 2021WR023 land for construction in Humen Town of Dongguan City with RMB2,070,606,666 in the
online listing and transfer of the use right of the state-owned land for construction held by Dongguan City Public Resources Trading
on 28 August 2021. For more details, see the Announcement on Wholly-Owned Subsidiary Becoming Selected Winner of Bid for
Land Use Right (Announcement No. 2021-26) disclosed by the Company on 27 August 2021 and the Announcement on
Wholly-Owned Subsidiary Becoming Winner of Bid for Land Use Right (Announcement No. 2021-27) disclosed by the Company on
3 September 2021.

2. During the Reporting Period, the Company received the Letter on Changing Commitment on Avoiding Horizontal Competition
from the controlling shareholder Shenzhen Investment Holdings Co., Ltd. which had been approved on the 25th Meeting of the 9th
Board of Directors and the 26th Meeting of the 9th Supervisory Committee held on 10 September 2021, as well as the 1st
Extraordinary General Meeting of 2021 by voting. For more details, see the Announcement on Application of Controlling
Shareholder for Changing Commitment on Avoiding Horizontal Competition (Announcement No. 2021-32) and the Announcement
No. 2021-34 on Resolutions of the1st Extraordinary General Meeting of 2021 disclosed by the Company on 11 September 2021 and
28 September 2021, respectively.

IV Quarterly Financial Statements

(I) Financial Statements

1. Consolidated Balance Sheet

Prepared by ShenZhen Properties & Resources Development (Group) Ltd.

30 September 2021

Unit: RMB

Item

30 September 2021

31 December 2020

Current assets:





Monetary assets

3,237,455,455.40

4,206,266,629.32

Settlement reserve





Loans to other banks and financial
institutions





Held-for-trading financial assets





Derivative financial assets





Notes receivable





Accounts receivable

280,305,194.87

187,697,631.47

Receivables financing





Prepayments

81,332,572.95

50,543,422.85

Premiums receivable





Reinsurance receivables





Receivable reinsurance contract
reserve





Other receivables

826,262,329.99

789,050,350.51

Including: Interest receivable





Dividends receivable





Financial assets purchased under
resale agreements





Inventories

7,491,518,350.13

5,312,489,258.20

Contract assets








Assets held for sale





Current portion of non-current
assets





Other current assets

55,122,942.93

48,991,965.92

Total current assets

11,971,996,846.27

10,595,039,258.27

Non-current assets:





Loans and advances to customers





Debt investments





Other debt investments





Long-term receivables





Long-term equity investments

49,781,176.95

45,710,220.79

Investments in other equity
instruments

1,194,011.36

1,044,905.12

Other non-current financial assets





Investment property

458,208,170.14

484,738,506.83

Fixed assets

107,168,499.23

116,233,936.04

Construction in progress





Productive living assets





Oil and gas assets





Right-of-use assets

11,640,096.44



Intangible assets

435,544.07

482,049.51

Development costs





Goodwill

7,955,840.29



Long-term prepaid expense

18,613,574.71

11,862,716.14

Deferred income tax assets

1,313,347,404.44

950,681,245.50

Other non-current assets

3,090,363.35

1,564,074.34

Total non-current assets

1,971,434,680.98

1,612,317,654.27

Total assets

13,943,431,527.25

12,207,356,912.54

Current liabilities:





Short-term borrowings





Borrowings from the central bank





Loans from other banks and
financial institutions





Held-for-trading financial
liabilities





Derivative financial liabilities





Notes payable





Accounts payable

363,097,115.88

468,269,685.65

Advances from customers

1,060,418.00

473,274.48

Contract liabilities

1,369,958,701.35

666,893,629.72

Financial assets sold under
repurchase agreements





Customer deposits and deposits
from other banks and financial
institutions





Payables for acting trading of
securities





Payables for underwriting of
securities





Employee benefits payable

148,442,697.63

177,190,197.36

Taxes and levies payable

2,993,796,653.66

2,487,212,979.37




Other payables

931,830,115.73

847,142,613.09

Including: Interest payable





Dividends payable

12,202,676.04

12,202,676.04

Fees and commissions payable





Reinsurance payables





Liabilities directly associated with
assets held for sale





Current portion of non-current
liabilities

67,002,418.06

36,722,824.88

Other current liabilities

77,860,950.08

43,354,691.51

Total current liabilities

5,953,049,070.39

4,727,259,896.06

Non-current liabilities:





Insurance contract reserve





Long-term borrowings

3,556,900,000.00

3,587,800,000.00

Bonds payable





Including: Preference shares





Perpetual bonds





Lease liabilities

12,010,238.46



Long-term payables





Long-term employee benefits
payable





Provisions

1,413,049.50

2,396,947.00

Deferred income





Deferred income tax liabilities

262.20

262.20

Other non-current liabilities

109,103,765.34

108,778,327.45

Total non-current liabilities

3,679,427,315.50

3,698,975,536.65

Total liabilities

9,632,476,385.89

8,426,235,432.71

Owners’ equity:





Share capital

595,979,092.00

595,979,092.00

Other equity instruments





Including: Preference shares





Perpetual bonds





Capital reserves

80,488,045.38

80,488,045.38

Less: Treasury stock





Other comprehensive income

-7,148,084.88

-6,749,589.41

Specific reserve





Surplus reserves

19,205,979.63

19,205,979.63

General reserve





Retained earnings

3,569,308,805.13

3,038,993,912.43

Total equity attributable to owners of
the Company as the parent

4,257,833,837.26

3,727,917,440.03

Non-controlling interests

53,121,304.10

53,204,039.80

Total owners’ equity

4,310,955,141.36

3,781,121,479.83

Total liabilities and owners’ equity

13,943,431,527.25

12,207,356,912.54



Legal representative: Liu Shengxiang Head of financial affairs: Cai Lili

Head of the financial department: Liu Qiang


2. Consolidated Income Statement for Q1~Q3

Unit: RMB

Item

Q1~Q3 2021

Q1~Q3 2020

1. Revenues

3,181,490,688.19

1,753,697,717.30

Including: Operating revenue

3,181,490,688.19

1,753,697,717.30

Interest income





Insurance premium
income





Fee and commission
income





2. Costs and expenses

2,211,935,483.11

1,527,399,689.48

Including: Cost of sales

1,084,925,841.75

873,302,042.71

Interest expense





Fee and commission
expense





Surrenders





Net insurance claims paid





Net amount provided as
insurance contract reserve





Expenditure on policy
dividends





Reinsurance premium
expense





Taxes and levies

935,246,313.19

412,829,423.52

Selling expense

38,619,575.61

22,942,832.34

Administrative expense

157,577,080.86

132,861,676.49

Development costs





Finance costs

-4,433,328.30

85,463,714.42

Including: Interest
expense

54,703,527.86

134,280,009.60

Interest
income

60,783,256.33

48,882,862.25

Add: Other income

4,384,524.06

4,850,559.92

Return on investment (“-” for
loss)

4,070,956.16

193,069.98

Including: Share of profit or
loss of joint ventures and associates

4,070,956.16

193,069.98

Income from the
derecognition of financial assets at
amortized cost (“-” for loss)





Exchange gain (“-” for loss)





Net gain on exposure hedges (“-”
for loss)





Gain on changes in fair value
(“-” for loss)





Credit impairment loss (“-” for
loss)

-6,885,600.31

1,163,290.17

Asset impairment loss (“-” for
loss)

14,735.82

1,832.91

Asset disposal income (“-” for
loss)





3. Operating profit (“-” for loss)

971,139,820.81

232,506,780.80

Add: Non-operating income

11,820,776.71

4,904,450.96

Less: Non-operating expense

2,813,222.58

3,180,142.69




4. Gross profit (“-” for loss)

980,147,374.94

234,231,089.07

Less: Income tax expense

216,928,658.27

92,741,690.38

5. Net profit (“-” for net loss)

763,218,716.67

141,489,398.69

5.1 By operating continuity





5.1.1 Net profit from continuing
operations (“-” for net loss)

763,218,716.67

141,489,398.69

5.1.2 Net profit from discontinued
operations (“-” for net loss)





5.2 By ownership





5.2.1 Net profit attributable to
owners of the Company as the parent

774,666,320.42

192,412,552.18

5.2.2 Net profit attributable to
non-controlling interests

-11,447,603.75

-50,923,153.49

6. Other comprehensive income, net of
tax

-398,495.47

2,562,432.70

Attributable to owners of the
Company as the parent

-398,495.47

2,562,432.70

6.1 Items that will not be
reclassified to profit or loss

155,048.91

-569,080.59

6.1.1 Changes caused by
remeasurements on defined benefit
schemes





6.1.2 Other comprehensive
income that will not be reclassified to
profit or loss under the equity method





6.1.3 Changes in the fair value
of investments in other equity
instruments

155,048.91

-569,080.59

6.1.4 Changes in the fair value
arising from changes in own credit risk





6.1.5 Other





6.2 Items that will be reclassified
to profit or loss

-553,544.38

3,131,513.29

6.2.1 Other comprehensive
income that will be reclassified to
profit or loss under the equity method





6.2.2 Changes in the fair value
of other debt investments





6.2.3 Other comprehensive
income arising from the reclassification
of financial assets





6.2.4 Credit impairment
allowance for other debt investments





6.2.5 Reserve for cash flow
hedges





6.2.6 Differences arising from
the translation of foreign
currency-denominated financial
statements

-553,544.38

3,131,513.29

6.2.7 Other





Attributable to non-controlling
interests





7. Total comprehensive income

762,820,221.20

144,051,831.39

Attributable to owners of the
Company as the parent

774,267,824.95

194,974,984.88

Attributable to non-controlling
interests

-11,447,603.75

-50,923,153.49

8. Earnings per share





8.1 Basic earnings per share

1.2998

0.3229

8.2 Diluted earnings per share

1.2998

0.3229




Where business combinations under common control occurred in the current period, the net profit achieved by the acquirees before
the combinations was RMB0, with the amount for the same period of last year being RMB0.

Legal representative: Liu Shengxiang Head of financial affairs: Cai Lili

Head of the financial department: Liu Qiang

3. Consolidated Cash Flow Statement for Q1~Q3

Unit: RMB

Item

Q1~Q3 2021

Q1~Q3 2020

1. Cash flows from operating
activities:





Proceeds from sale of commodities
and rendering of services

4,042,420,125.09

2,899,288,769.77

Net increase in customer deposits
and deposits from other banks and
financial institutions





Net increase in borrowings from
the central bank





Net increase in loans from other
financial institutions





Premiums received on original
insurance contracts





Net proceeds from reinsurance





Net increase in deposits and
investments of policy holders





Interest, fees and commissions
received





Net increase in loans from other
banks and financial institutions





Net increase in proceeds from
repurchase transactions





Net proceeds from acting trading
of securities





Tax and levy rebates

27,939,475.62

12,858,739.05

Cash generated from other
operating activities

203,438,724.30

418,683,926.79

Subtotal of cash generated from
operating activities

4,273,798,325.01

3,330,831,435.61

Payments for commodities and
services

2,887,214,350.83

1,128,024,166.75

Net increase in loans and advances
to customers





Net increase in deposits in the
central bank and other banks and
financial institutions





Payments for claims on original
insurance contracts





Net increase in loans to other banks
and financial institutions





Interest, fees and commissions paid





Policy dividends paid





Cash paid to and for employees

531,706,928.53

472,672,344.40

Taxes and levies paid

1,263,721,854.47

2,012,684,115.79

Cash used in other operating
activities

134,165,769.18

170,217,765.85

Subtotal of cash used in operating
activities

4,816,808,903.01

3,783,598,392.79

Net cash generated from/used in

-543,010,578.00

-452,766,957.18




operating activities

2. Cash flows from investing
activities:





Proceeds from disinvestment





Return on investment





Net proceeds from the disposal of
fixed assets, intangible assets and
other long-lived assets

26,112.57

4,608.08

Net proceeds from the disposal of
subsidiaries and other business units





Cash generated from other
investing activities





Subtotal of cash generated from
investing activities

26,112.57

4,608.08

Payments for the acquisition of
fixed assets, intangible assets and
other long-lived assets

14,930,846.83

28,396,835.53

Payments for investments





Net increase in pledged loans
granted





Net payments for the acquisition of
subsidiaries and other business units

1,822,663.42

465,807,569.82

Cash used in other investing
activities





Subtotal of cash used in investing
activities

16,753,510.25

494,204,405.35

Net cash generated from/used in
investing activities

-16,727,397.68

-494,199,797.27

3. Cash flows from financing
activities:





Capital contributions received

140,000.00

840,000.00

Including: Capital contributions
by non-controlling interests to
subsidiaries

140,000.00

840,000.00

Borrowings received



2,172,000,000.00

Cash generated from other
financing activities





Subtotal of cash generated from
financing activities

140,000.00

2,172,840,000.00

Repayment of borrowings

100,000.00

1,033,000.00

Interest and dividends paid

386,900,067.44

354,270,624.80

Including: Dividends paid by
subsidiaries to non-controlling
interests





Cash used in other financing
activities





Subtotal of cash used in financing
activities

387,000,067.44

355,303,624.80

Net cash generated from/used in
financing activities

-386,860,067.44

1,817,536,375.20

4. Effect of foreign exchange rates
changes on cash and cash equivalents

-526,623.85

-1,054,883.75

5. Net increase in cash and cash
equivalents

-947,124,666.97

869,514,737.00

Add: Cash and cash equivalents,
beginning of the period

4,168,154,911.83

3,285,345,233.47

6. Cash and cash equivalents, end of
the period

3,221,030,244.86

4,154,859,970.47




(II) Adjustments to the Financial Statements

1. Adjustments to the Financial Statements at the Beginning of the First Execution Year of the New
Standards Governing Leases from 2021

√ Applicable □ Not applicable

Whether the Company needs to adjust items in the balance sheet at the beginning of the year

√ Yes □ No

Consolidated Balance Sheet

Unit: RMB

Item

31 December 2020

1 January 2021

Adjusted

Current assets:







Monetary assets

4,206,266,629.32

4,206,266,629.32



Settlement reserve







Loans to other banks and
financial institutions







Held-for-trading
financial assets







Derivative financial
assets







Notes receivable







Accounts receivable

187,697,631.47

187,697,631.47



Receivables financing







Prepayments

50,543,422.85

50,543,422.85



Premiums receivable







Reinsurance receivables







Receivable reinsurance
contract reserve







Other receivables

789,050,350.51

789,050,350.51



Including: Interest
receivable







Dividends
receivable







Financial assets
purchased under resale
agreements







Inventories

5,312,489,258.20

5,312,489,258.20



Contract assets







Assets held for sale







Current portion of
non-current assets







Other current assets

48,991,965.92

48,991,965.92



Total current assets

10,595,039,258.27

10,595,039,258.27



Non-current assets:







Loans and advances to
customers







Debt investments







Other debt investments







Long-term receivables







Long-term equity
investments

45,710,220.79

45,710,220.79



Investments in other
equity instruments

1,044,905.12

1,044,905.12



Other non-current










financial assets

Investment property

484,738,506.83

484,738,506.83



Fixed assets

116,233,936.04

116,233,936.04



Construction in progress







Productive living assets







Oil and gas assets







Right-of-use assets



14,992,421.49

14,992,421.49

Intangible assets

482,049.51

482,049.51



Development costs







Goodwill







Long-term prepaid
expense

11,862,716.14

11,862,716.14



Deferred income tax
assets

950,681,245.50

950,681,245.50



Other non-current assets

1,564,074.34

1,564,074.34



Total non-current assets

1,612,317,654.27

1,627,310,075.76

14,992,421.49

Total assets

12,207,356,912.54

12,222,349,334.03

14,992,421.49

Current liabilities:







Short-term borrowings







Borrowings from the
central bank







Loans from other banks
and financial institutions







Held-for-trading
financial liabilities







Derivative financial
liabilities







Notes payable







Accounts payable

468,269,685.65

468,269,685.65



Advances from
customers

473,274.48

473,274.48



Contract liabilities

666,893,629.72

666,893,629.72



Financial assets sold
under repurchase
agreements







Customer deposits and
deposits from other banks
and financial institutions







Payables for acting
trading of securities







Payables for
underwriting of securities

(未完)
各版头条