招港B(201872):2022年年度审计报告(英文版)

时间:2023年04月03日 21:48:40 中财网

原标题:招港B:2022年年度审计报告(英文版)
















CHINA MERCHANTS PORT GROUP CO., LTD.

FINANCIAL STATEMENTS AND AUDITOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022


FINANCIAL STATEMENTS AND AUDITOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022






CONTENTS PAGE(S)



AUDITOR'S REPORT 1 - 6


CONSOLIDATED BALANCE SHEET 7 - 8


BALANCE SHEET OF THE COMPANY 9


CONSOLIDATED INCOME STATEMENT 10


INCOME STATEMENT OF THE COMPANY 11


CONSOLIDATED CASH FLOW STATEMENT 12


CASH FLOW STATEMENT OF THE COMPANY 13


CONSOLIDATED STATEMENT OF CHANGES IN
SHAREHOLDERS' EQUITY 14 - 15


THE COMPANY'S STATEMENT OF CHANGES IN
SHAREHOLDERS' EQUITY 16 - 17


NOTES TO THE FINANCIAL STATEMENTS 18 - 179


AUDITOR'S REPORT

De Shi Bao (Shen) Zi (23) No. P03194
(Page 1 of 6)

To all the shareholders of China Merchants Port Group Co., Ltd.,
I. Audit Opinion

We have audited the financial statements of China Merchants Port Group Co., Ltd. (hereinafter referred to as "the Company"), which comprise the consolidated and Company's balance sheets as at 31 December 2022, and the consolidated and Company's income statements, the consolidated and Company's cash flow statements and the consolidated and Company's statements of changes in shareholders' equity for the year then ended, and the notes to the financial statements.
In our opinion, the accompanying financial statements of the Company are prepared and present fairly,
in all material respects, the consolidated and Company's financial position as at 31 December 2022,
and the consolidated and Company's results of operations and cash flows for the year then ended in accordance with the Accounting Standards for Business Enterprises.
II. Basis for the Opinion

We conducted our audit in accordance with China Standards on Auditing. Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial
Statements section of our report. We are independent of the Company in accordance with China Code of Ethics for Certified Public Accountants, and we have fulfilled our other ethical responsibilities in
accordance with the Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

III. Key Audit Matters

Key audit matters are those matters that, in our professional judgment, were of most significance in
our audit of the financial statements of the current year. These matters were addressed in the context of
our audit of the financial statements as a whole, and in forming our opinion thereon, we do not provide
a separate opinion on these matters. We determine the followings are key audit matters that need to be
addressed in our report.

1. Subsequent measurement of long-term equity investments in associates
As disclosed in Note (VIII) 13 to the consolidated financial statements, as at 31 December 2022, the
carrying amount of the Company's long-term equity investments in associates amounts to RMB 82,647,500,863.33, accounting for 64.44% of the total shareholder's equity. In 2022, the investment
income from associates recognized under the equity method amounts to RMB 6,765,840,426.95, accounting for 82.19% of the consolidated net profit. Since the amount of income from investments in
associates recognized by the Company for the year is significant, and its correctness depends on the
financial status and operating results of the investee, we determine the above-mentioned subsequent
measurement of the long-term equity investments in associates as a key audit matter of the consolidated financial statements.



AUDITOR'S REPORT - continued

De Shi Bao (Shen) Zi (23) No. P03194
(Page 2 of 6)

III. Key Audit Matters - continued

1. Subsequent measurement of long-term equity investments in associates - continued
Principal audit procedures we performed for the above key audit matter are as follows:
(1) Understood the certified public accountants of major associates and evaluated their independence and professional competence;

(2) Identified and assessed the risk of material misstatement in the financial statements of the major
associates from the perspective of auditing the consolidated financial statements of the Company by reading the financial statements of the major associates and discussing with the management about the financial performance of the major associates and the significant judgments and estimates made in the preparation of the financial statements;
(3) Discussed with the component certified public accountants of the major associates about their assessment of the component audit risk, the identification of key audit areas and the implementation of the corresponding audit procedures to evaluate whether the audit of the component certified public accountants was appropriate;

(4) Verified whether the accounting policies and accounting periods adopted by the major associates were consistent with those of the Company. If not, checked whether the financial statements of the major associates have been adjusted according to the accounting policies and accounting periods of the Company, and recognized the amount of investment income under equity method on that basis.

2. Goodwill impairment

As disclosed in Note (VIII) 22 to the consolidated financial statements, as at 31 December 2022, the
goodwill presented in the consolidated financial statements of the Company is RMB 6,411,426,891.09.
The management of the Company uses the net amount of fair value less costs of disposal or the present
value of the estimated future cash flows to determine the recoverable amount of the relevant asset group when testing the goodwill for impairment, of which the fair value assessment is based on the market approach, and the forecast of future cash flows and the calculation of the present value include
key assumptions, such as growth rate and discount rate. We determine goodwill impairment as a key audit matter of the consolidated financial statements due to the significant amount of goodwill and that
the management needs to make significant judgments and estimates when conducting goodwill impairment testing.


AUDITOR'S REPORT - continued

De Shi Bao (Shen) Zi (23) No. P03194
(Page 3 of 6)

III. Key Audit Matters - continued

2. Goodwill impairment - continued

Principal audit procedures we performed for the above key audit matter are as follows:
(1) Assessed the reasonableness of the division of asset group and combination of asset group made by the management;

(2) Referred to the industry practice to assess whether the management's approach in cash flow forecast was appropriate and whether the assumptions used were reasonable;
(3) Compared the data used in cash flow forecast with historical data and budget data approved by the management, and assessed the reasonableness of the data used;
(4) Compared the growth rate of the business volume in the forecast period with the growth rate of the historical business volume and evaluated its reasonableness;
(5) Understood the basis adopted by the management to determine the growth rate of the business in the subsequent forecast period and assessed its reasonableness;
(6) Assessed the reasonableness of the discount rate adopted by the management in combination with market risk-free interest rates, risk factors, etc.;

(7) Used the work of internal evaluation experts to evaluate the appropriateness of the management's method to assess the recoverable amount of the asset group, and evaluate the reasonableness of the discount rate used by the management in predicting the present value of cash flows and the growth rate of the subsequent forecast period;
(8) Reviewed whether the calculation of the present value of future cash flows was correct;
(9) Assessed whether the method used to determine the fair value less costs of disposal was appropriate;

(10) Assessed the adequacy and appropriateness of the disclosure of goodwill impairment testing.
IV. Other Information

The management of the Company is responsible for the other information. The other information comprises the information included in the 2022 annual report, but does not include the consolidated
financial statements and our auditor's report.

Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion.



AUDITOR'S REPORT - continued

De Shi Bao (Shen) Zi (23) No. P03194
(Page 4 of 6)

IV. Other Information - continued

In combination with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the
financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated.

If, based on the audit work performed, we conclude that there is a material misstatement of this other
information, we are required to report that fact. We have nothing to report in this regard.
V. Responsibilities of the Management and Those Charged with Governance for the Financial Statements

The management of the Company is responsible for the preparation of the financial statements that give a true and fair view in accordance with Accounting Standards for Business Enterprises, and for
the design, performance and maintenance of such internal control that is necessary to enable that the
preparation of financial statements are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the management is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and
using the going concern basis of accounting unless the management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.
These charged with governance are responsible for overseeing the Company's financial reporting process.

VI. Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements are free from
material misstatement, whether due to fraud or error, and to issue an auditor's report that includes an
audit opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit
conducted in accordance with China Standards on Auditing will always detect a material misstatement
when it exists. Misstatements can arise from fraud or error and are considered material if, individually
or in the aggregate, they could reasonably be expected to influence the economic decisions of users
taken on the basis of these financial statements.

As part of an audit in accordance with China Standards on Auditing, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:




AUDITOR'S REPORT - continued

De Shi Bao (Shen) Zi (23) No. P03194
(Page 5 of 6)

VI. Auditor's Responsibilities for the Audit of the Financial Statements - continued
(1) Identified and assessed the risks of material misstatement of the financial statements, whether
due to fraud or error, designed and performed audit procedures responsive to those risks, and obtained audit evidence that was sufficient and appropriate to form our opinion. The risk of not detecting a material misstatement resulting from fraud was higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

(2) Understood audit-related internal control in order to design audit procedures that were appropriate in the circumstances.

(3) Evaluated the appropriateness of accounting policies applied and the reasonableness of accounting estimates and related disclosures made by the management.
(4) Concluded on the appropriateness of the management' application of the going concern basis of accounting. Based on audit evidence obtained, concluded on whether the material uncertainty of events or conditions that may cast significant doubt on the Company's ability to continue as a going concern existed. If we concluded that a material uncertainty existed, we were required to draw attention in our auditor's report to the related disclosures in the financial statements or to
modify our opinion, if such disclosures were inadequate. Our conclusions were based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Company to cease to continue as a going concern.
(5) Evaluated the overall presentation (including the disclosures), structure and content of the financial statements, and whether the financial statements represented the underlying transactions and events in a manner that achieved fair presentation.
(6) Obtained sufficient appropriate audit evidence regarding the financial information of the entities
or business activities within the Company to express an opinion on the financial statements. We were responsible for the direction, supervision and performance of the group audit. We remained solely responsible for our audit opinion.

We communicated with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in
internal control that we identified during our audit.

We also provided those charged with governance with a statement that we had complied with relevant ethical requirements of independence, and communicated with those charged with governance over all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.



AUDITOR'S REPORT - continued

De Shi Bao (Shen) Zi (23) No. P03194
(Page 6 of 6)

VI. Auditor's Responsibilities for the Audit of the Financial Statements - continued
From the matters communicated with those charged with governance, we determined those matters that were of most significance in the audit of the financial statements of the current year and were
therefore the key audit matters. We described these matters in our auditor's report unless law or regulation precluded public disclosure about the matter or when, in extremely rare circumstances, we
determined that a matter should not be addressed in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.


Deloitte Touche Tohmatsu CPA LLP Chinese Certified Public Accountant (Engagement Partner)
Shanghai, China

Li Weihua


Chinese Certified Public Accountant


Wang Hongmei


31 March 2023


The auditor's report and the accompanying financial statements are English translations of the Chinese auditor's report
and statutory financial statements prepared under accounting principles and practices generally accepted in the People's
Republic of China. These financial statements are not intended to present the financial position and results of operations
and cash flows in accordance with accounting principles and practices generally accepted in other countries and
jurisdictions. In case the English version does not conform to the Chinese version, the Chinese version prevails.



Consolidated Balance Sheet
RMB

ItemNotes31/12/202231/12/2021
Current Assets:   
Cash and bank balances(VIII)113,615,928,739.4012,772,349,406.77
Held-for-trading financial assets(VIII)22,998,781,599.636,921,831,502.55
Notes receivable(VIII)336,395,000.006,081,611.95
Accounts receivable(VIII)41,276,149,689.441,320,577,577.81
Receivables financing(VIII)5163,766,913.10238,429,402.71
Prepayments(VIII)663,627,425.4251,606,794.20
Other receivables(VIII)7948,842,094.30696,276,595.87
Inventories(VIII)8225,122,821.48194,920,136.12
Assets held-for-sale(VIII)9-337,442,757.28
Non-current assets due within one year(VIII)10902,225,293.93102,356,461.97
Other current assets(VIII)11185,903,140.53339,684,297.41
Total current assets 20,416,742,717.2322,981,556,544.64
Non-current Assets:   
Long-term receivables(VIII)125,661,327,499.076,162,713,861.02
Long-term equity investments(VIII)1392,364,293,919.0570,353,451,824.52
Investments in other equity instruments(VIII)14171,945,275.02180,251,798.43
Other non-current financial assets(VIII)151,745,740,896.41809,515,244.87
Investment properties(VIII)165,123,690,119.565,298,238,414.88
Fixed assets(VIII)1732,033,326,083.5031,710,513,230.29
Construction in progress(VIII)182,413,844,407.642,557,584,953.92
Right-of-use assets(VIII)199,342,642,222.338,743,077,542.19
Intangible assets(VIII)2019,277,065,115.6118,475,412,380.93
Development expenditure(VIII)2117,412,196.1682,391,225.85
Goodwill(VIII)226,411,426,891.096,024,160,942.07
Long-term prepaid expenses(VIII)23986,356,904.90975,994,541.52
Deferred tax assets(VIII)24372,927,261.40398,145,710.84
Other non-current assets(VIII)251,186,789,378.791,231,092,952.69
Total non-current assets 177,108,788,170.53153,002,544,624.02
TOTAL ASSETS 197,525,530,887.76175,984,101,168.66




Consolidated Balance Sheet - continued
RMB

ItemNotes31/12/202231/12/2021
Current liabilities:   
Short-term borrowings(VIII)267,164,338,366.1813,651,452,805.36
Notes payable(VIII)27-1,895,987.17
Accounts payable(VIII)28811,149,397.66843,820,438.51
Receipts in advance(VIII)299,886,531.599,313,166.01
Contract liabilities(VIII)30141,899,551.03196,784,525.26
Employee benefits payable(VIII)31936,834,718.13820,416,415.47
Taxes payable(VIII)32917,933,169.092,162,719,251.68
Other payables(VIII)331,755,885,258.262,140,108,341.08
Non-current liabilities due within one year(VIII)3411,641,223,688.958,268,209,284.17
Other current liabilities(VIII)353,161,147,525.962,158,497,775.85
Total current liabilities 26,540,298,206.8530,253,217,990.56
Non-current Liabilities:   
Long-term borrowings(VIII)3612,390,099,177.857,144,839,870.89
Bonds payable(VIII)3719,088,293,099.0216,670,872,414.14
Including: Preferred shares --
Perpetual bonds --
Lease liabilities(VIII)38948,350,914.041,055,194,906.09
Long-term payables(VIII)393,551,315,590.313,422,179,366.40
Long-term employee benefits payable(VIII)40639,095,931.43588,681,492.63
Provisions(VIII)4135,365,156.4324,247,302.42
Deferred income(VIII)421,031,273,189.741,075,957,884.91
Deferred tax liabilities(VIII)244,853,271,307.864,550,417,470.61
Other non-current liabilities(VIII)43186,383,117.00163,065,578.53
Total non-current liabilities 42,723,447,483.6834,695,456,286.62
TOTAL LIABILITIES 69,263,745,690.5364,948,674,277.18
Shareholders' equity:   
Share capital(VIII)442,499,074,661.001,922,365,124.00
Capital reserve(VIII)4534,751,640,835.2523,592,702,758.70
Other comprehensive income(VIII)46-691,536,248.44-890,125,318.18
Special reserve(VIII)4726,358,259.979,184,429.12
Surplus reserve(VIII)481,001,917,449.15961,182,562.00
Unappropriated profit(VIII)4916,679,688,347.0914,205,879,106.49
Total equity attributable to shareholders of the Company 54,267,143,304.0239,801,188,662.13
Minority interests 73,994,641,893.2171,234,238,229.35
TOTAL SHAREHOLDERS' EQUITY 128,261,785,197.23111,035,426,891.48
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 197,525,530,887.76175,984,101,168.66

The accompanying notes form part of the financial statements.
The financial statements were signed by the following:




Legal Representative Chief Financial Officer Head of Accounting Department


Balance Sheet of the Company
RMB

ItemNotes31/12/202231/12/2021
Current Assets:   
Cash and bank balances 3,333,936,587.442,913,761,567.31
Held-for-trading financial assets 1,502,601,369.864,355,978,026.30
Other receivables(XVIII) 12,749,637,755.231,256,742,971.01
Other current assets 7,774,206.303,799,849.79
Total current assets 7,593,949,918.838,530,282,414.41
Non-current Assets:   
Long-term receivables 9,240,200.348,447,395.74
Long-term equity investments(XVIII) 253,433,613,471.4938,632,541,293.73
Investments in other equity instruments 144,700,378.28154,017,984.69
Other non-current financial assets 950,321,309.06-
Fixed assets 28,826,135.191,684,450.22
Construction in progress 15,435,512.328,714,886.98
Intangible assets 50,303,126.1253,886,017.45
Development expenditure 6,219,670.14-
Long-term prepaid expenses 873,700.491,223,180.69
Deferred tax assets 928,465.211,846,793.34
Total non-current assets 54,640,461,968.6438,862,362,002.84
TOTAL ASSETS 62,234,411,887.4747,392,644,417.25
Current Liabilities:   
Short-term borrowings -6,606,500,555.58
Employee benefits payable 38,763,907.8836,196,999.78
Taxes payable 1,251,923.17166,072,684.93
Other payables 373,569,651.651,136,030,015.25
Non-current liabilities due within one year 2,146,233,151.5482,735,342.45
Other current liabilities 3,017,713,424.642,007,042,725.30
Total current liabilities 5,577,532,058.8810,034,578,323.29
Non-current Liabilities:   
Long-term borrowings 4,988,000,000.00-
Bonds payable 8,000,000,000.004,000,000,000.00
Provisions -1,003,584.24
Deferred tax liabilities 41,622,256.0544,515,821.76
Total non-current liabilities 13,029,622,256.054,045,519,406.00
TOTAL LIABILITIES 18,607,154,314.9314,080,097,729.29
SHAREHOLDERS' EQUITY   
Share capital 2,499,074,661.001,922,365,124.00
Capital reserve 37,749,723,642.0727,594,079,596.13
Other comprehensive income 99,525,686.03105,412,294.52
Surplus reserve 1,001,917,449.15961,182,562.00
Unappropriated profit 2,277,016,134.292,729,507,111.31
TOTAL SHAREHOLDERS' EQUITY 43,627,257,572.5433,312,546,687.96
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 62,234,411,887.4747,392,644,417.25

The accompanying notes form part of the financial statements.


Consolidated Income Statement
RMB

ItemNotes20222021
I. Operating income(VIII)5016,230,489,127.5515,283,808,174.60
Less: Operating costs(VIII)509,650,461,712.949,046,836,182.49
Taxes and surcharges(VIII)51282,249,473.46191,974,244.31
Administrative expenses(VIII)521,765,094,736.511,729,160,558.50
Research and development expenses 287,706,178.70217,905,635.67
Financial expenses(VIII)532,258,713,672.421,545,338,597.29
Including: Interest expenses 2,225,162,805.791,909,848,615.00
Interest income 469,834,098.05377,563,874.49
Add: Other income(VIII)54241,648,070.42363,245,161.08
Investment income(VIII)557,377,655,506.336,636,949,510.91
Including: Income from investments in associates and joint ventures(VIII)557,185,182,148.756,290,957,480.59
Gains (Losses) from changes in fair value(VIII)56-129,033,650.11221,242,275.17
Gains (Losses) from impairment of credit(VIII)57-223,473,576.55-252,953,617.50
Gains (Losses) from impairment of assets(VIII)58-22,159,020.20-420,492,515.75
Gains on disposal of assets(VIII)5955,130,095.5235,576,459.42
II. Operating profit 9,286,030,778.939,136,160,229.67
Add: Non-operating income(VIII)60279,274,452.7743,467,537.50
Less: Non-operating expenses(VIII)61220,442,254.6895,528,693.11
III. Gross profit 9,344,862,977.029,084,099,074.06
Less: Income tax expenses(VIII)621,113,179,679.351,429,093,084.31
IV. Net profit 8,231,683,297.677,655,005,989.75
(I) Categorized by continuity of operation   
1. Net profit from continuing operation 8,231,683,297.677,655,005,989.75
2. Net profit from discontinued operation   
(II) Categorized by attribution of ownership   
1. Net profit attributable to shareholders of the Company 3,337,446,222.822,685,829,204.07
2. Profit or loss attributable to minority shareholders 4,894,237,074.854,969,176,785.68
V. Other comprehensive income, net of tax(VIII) 641,623,526,873.00-711,791,683.91
Other comprehensive income attributable to shareholders of the Company, net of tax 206,102,739.65-61,106,763.50
(I) Other comprehensive income that will not be reclassified to profit or loss -22,706,023.29-316,112.17
1. Changes from remeasurement of the defined benefit plan -12,793,128.73-8,714,853.33
2. Other comprehensive income that cannot be reclassified to profit or loss under the equity method -11,550,762.029,495,957.95
3. Changes in fair value of investments in other equity instruments 1,637,867.46-1,097,216.79
(II) Other comprehensive income that will be reclassified subsequently to profit or loss 228,808,762.94-60,790,651.33
1. Other comprehensive income that can be reclassified to profit or loss under the equity method -110,193,707.5320,160,707.37
2. Translation differences of financial statements denominated in foreign currencies 339,002,470.47-80,951,358.70
Other comprehensive income attributable to minority interests, net of tax 1,417,424,133.35-650,684,920.41
VI. Total comprehensive income attributable to: 9,855,210,170.676,943,214,305.84
Shareholders of the Company 3,543,548,962.472,624,722,440.57
Minority shareholders 6,311,661,208.204,318,491,865.27
VII. Earnings per share   
(I) Basic earnings per share 1.611.40
(II) Diluted earnings per share 1.611.40

The accompanying notes form part of the financial statements.


Income Statement of the Company
RMB

ItemNotes20222021
I. Operating income(XVIII) 33,669,891.362,642,001.75
Less: Operating costs(XVIII) 32,276,202.602,265,959.45
Taxes and surcharges 1,126,365.82844,763.45
Administrative expenses 154,023,617.71149,779,423.73
Research and development expenses 15,151,413.80-
Financial expenses 361,633,510.16197,780,513.57
Including: Interest expenses 491,933,634.55247,594,446.06
Interest income 144,120,475.5458,523,130.29
Add: Other income 499,438.35129,405.22
Investment income(XVIII) 41,053,614,451.091,596,809,225.29
Including: Income from investments in associates and joint ventures(XVIII) 4384,257,363.02226,225,111.65
Gains (Losses) from changes in fair value -125,383,212.195,978,026.30
Gains from disposal of assets 237,727.99-
II. Operating profit 398,427,186.511,254,887,998.36
Add: Non-operating income 545,089.04430,740.39
Less: Non-operating expenses 18.84 
III. Gross profit 398,972,256.711,255,318,738.75
Less: Income tax expenses -8,376,614.77168,246,527.86
IV. Net profit 407,348,871.481,087,072,210.89
V. Other comprehensive income, net of tax 1,625,433.48-123,927.98
(I) Other comprehensive income that cannot be reclassified to profit or loss 1,391,486.75-2,225,208.98
1. Changes from remeasurement of the defined benefit plan --
2. Other comprehensive income that cannot be reclassified to profit or loss under the equity method 27,649.59-1,030,575.00
3. Changes in fair value of investments in other equity instruments 1,363,837.16-1,194,633.98
(II) Other comprehensive income that will be reclassified to profit or loss 233,946.732,101,281.00
1. Other comprehensive income that can be reclassified to profit or loss under the equity method 233,946.732,101,281.00
2. Translation differences of financial statements denominated in foreign currencies --
VI. Total comprehensive income 408,974,304.961,086,948,282.91
(未完)
各版头条