Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
|
By Order of the Board
|
|
China Petroleum & Chemical Corporation
|
|
Huang Wensheng
|
|
Secretary to the Board of Directors
|
1
|
Important notice
|
1.1
|
The Board of Directors, the Supervisory Board of China Petroleum & Chemical Corporation (“Sinopec Corp.” or the “Company”) and its directors, supervisors and senior management warrant that there are no material omissions, misrepresentations or misleading statements contained in this report and severally and jointly accept full responsibility for the authenticity, accuracy and completeness of the information contained in this report.
|
1.2
|
The third quarterly report for 2013 (the “Quarterly Report”) was approved at the 12th meeting of the Fifth Session of the Board of Directors of Sinopec Corp.. All the directors attended this meeting.
|
1.3
|
The financial statements in the Quarterly Report were not audited.
|
1.4
|
Mr. Fu Chengyu, Chairman of the Board of Directors, Mr. Li Chunguang, Director and President, and Mr. Wang Xinhua, Chief Financial Officer and Head of the Accounting Department warrant the authenticity, accuracy and completeness of the financial statements contained in the Quarterly Report.
|
2
|
Basic information of Sinopec Corp.
|
2.1
|
Principal financial data and indicators
|
2.1.1
|
Principal financial data and indicators prepared in accordance with the China Accounting Standards for Business Enterprises (“ASBE”).
|
As at
30 September 2013
|
As at
31 December 2012
|
Changes over the
end of last year(%)
|
|
Total assets (RMB million)
|
1,319,538
|
1,238,522
|
6.54
|
Net equity attributable to equity shareholders of the Company (RMB million)
|
556,623
|
513,374
|
8.42
|
Nine-month periods (January-September)
ended 30 September
|
Changes over the same period of the preceding year (%)
|
||
2013
|
2012
|
||
Net cash flow from operating activities (RMB million)
|
79,612
|
73,559
|
8.23
|
Three-month periods (July-September)
ended 30 September
|
Nine-month periods (January-September)
ended 30 September
|
|||||||||||||||||||||||
2013
|
2012
|
Changes over the same period of the preceding year (%)
|
2013
|
2012
|
Changes over the same period of the preceding year (%)
|
|||||||||||||||||||
Operating income
(RMB million)
|
724,680 | 676,694 | 7.09 | 2,139,924 | 2,024,766 | 5.69 | ||||||||||||||||||
Net profit attributable to equity shareholders of the Company (RMB million)
|
22,183 | 18,249 | 21.56 | 51,600 | 41,946 | 23.02 | ||||||||||||||||||
Net profit attributable to equity shareholders of the Company after deducting extraordinary gain/loss items (RMB million)
|
22,106 | 17,803 | 24.17 | 51,302 | 41,062 | 24.94 | ||||||||||||||||||
Basic earnings per shareNote (RMB)
|
0.191 | 0.162 | 17.90 | 0.445 | 0.372 | 19.62 | ||||||||||||||||||
Diluted earnings per share Note (RMB)
|
0.177 | 0.152 | 16.45 | 0.416 | 0.355 | 17.18 | ||||||||||||||||||
Weighted average return on net assets (%)
|
4.02 | 3.73 |
0.29
percentage point
|
9.55 | 8.60 |
0.95
percentage point
|
Note:
|
Total share capital of Sinopec Corp. for the nine-month period ended 30 September 2013 has increased as a result of H share issuances, bonus issues of shares and capitalization of share premium of Sinopec Corp. to all shareholders and conversion of the A share Convertible Bonds. The data of 2012 have been retrospectively adjusted in accordance with ASBE.
|
Extraordinary gain/loss items and corresponding amounts
|
Three-month periods (July-September)
ended 30 September
(gain)/loss
(RMB million)
|
Nine-month periods
(January-September)
ended 30 September
(gain)/loss
(RMB million)
|
Loss on disposal of non-current assets
|
84
|
179
|
Donations
|
16
|
119
|
Government grants
|
(279)
|
(819)
|
Gain on holding and disposal of various investments
|
(24)
|
(48)
|
Other extraordinary income and expenses, net
|
98
|
165
|
Subtotal
|
(105)
|
(404)
|
Tax effect
|
26
|
101
|
Total
|
(79)
|
(303)
|
Attributable to: Equity shareholders of the Company
|
(77)
|
(298)
|
Minority interests
|
(2)
|
(5)
|
2.1.2
|
Principal financial data and indicators prepared in accordance with International Financial Reporting Standards (“IFRS”)
|
As at
30 September 2013
|
As at
31 December 2012
|
Changes over the
end of last year(%)
|
||
Total assets (RMB million)
|
1,319,385
|
1,257,944
|
4.88
|
|
Net equity attributable to equity shareholders of the Company (RMB million)
|
554,130
|
510,914
|
8.46
|
|
Nine-month periods (January-September)
ended 30 September
|
Changes over the same period of the preceding year (%)
|
|||
2013
|
2012
|
|||
Net cash flow from operating activities (RMB million)
|
79,612
|
73,327
|
8.57
|
Three-month periods (July-September)
ended 30 September
|
Nine-month periods (January-September)
ended 30 September
|
|||||||||||||||||||||||
2013
|
2012
|
Changes over the same period of the preceding year (%)
|
2013
|
2012
|
Changes over the same period of the preceding year (%)
|
|||||||||||||||||||
Operating profit (RMB million)
|
31,547 | 28,185 | 11.93 | 78,288 | 68,268 | 14.68 | ||||||||||||||||||
Net profit attributable to equity shareholders of the Company(RMB million)
|
22,019 | 18,326 | 20.15 | 52,300 | 42,829 | 22.11 | ||||||||||||||||||
Basic earnings per share Note (RMB)
|
0.189 | 0.162 | 16.67 | 0.451 | 0.379 | 19.00 | ||||||||||||||||||
Diluted earnings per share Note (RMB)
|
0.176 | 0.153 | 15.03 | 0.422 | 0.362 | 16.57 |
Return on net assets (%)
|
3.97 | 3.74 |
0.23
percentage point
|
9.44 | 8.75 |
0.69 percentage point
|
Note:
|
Total share capital of Sinopec Corp. for the nine-month period ended 30 September 2013 has increased as a result of H share issuances, bonus issues of shares and capitalization of share premium of Sinopec Corp. to all shareholders and conversion of the A share Convertible Bonds. The data of 2012 have been retrospectively adjusted in accordance with IFRS.
|
2.2
|
Number of shareholders at the end of the reporting period is 708,469, including 701,892 holders of A shares and 6,577 holders of H shares.
|
Name of shareholders (full name)
|
Number of shares held at the end
of the period (shares)
|
Percentage
(%)
|
Number
of shares with selling restrictions
|
Number
of shares subject to pledge or lock-up
|
Type of shares
|
Nature of
shareholder
|
China Petrochemical Corporation
|
85,536,266,000
|
73.38
|
Nil
|
Nil
|
RMB ordinary shares
|
State-owned
|
HKSCC (Nominees) Limited Note2
|
25,368,615,160
|
21.76
|
Nil
|
Unknown
|
Overseas-listed foreign shares
|
Overseas
corporate
|
Guotai Junan Securities Co., Ltd. Note3
|
337,092,933
|
0.30
|
Nil
|
Unknown
|
RMB ordinary shares
|
Unknown
|
China Securities Finance Co., Ltd. Note4
|
122,627,952
|
0.11
|
Nil
|
Unknown
|
RMB ordinary shares
|
Unknown
|
China Life Insurance Company Limited - Bonus - Personal Insurance Bonus
|
103,000,000
|
0.09
|
Nil
|
Unknown
|
RMB ordinary shares
|
Unknown
|
Industrial & Commerce Bank of China, South Selected Securities Investment Fund
|
90,922,665
|
0.08
|
Nil
|
Unknown
|
RMB ordinary shares
|
Unknown
|
Qatar Holding Company Ltd-Self Owned Fund
|
89,996,185
|
0.08
|
Nil
|
Unknown
|
RMB ordinary shares
|
Unknown
|
China Social Security Fund Portfolio106
|
74,614,548
|
0.06
|
Nil
|
Unknown
|
RMB ordinary shares
|
Unknown
|
Bank of Communication-E Fund 50 Index Securities Investment Fund
|
64,277,521
|
0.06
|
Nil
|
Unknown
|
RMB ordinary shares
|
Unknown
|
Industrial & Commercial Bank of China - Shanghai Stock Exchange 50 ETF
|
53,783,423
|
0.05
|
Nil
|
Unknown
|
RMB ordinary shares
|
Unknown
|
Note 1:
|
A shares of Sinopec Corp. are underlying securities listed on the Shanghai Stock Exchange issued for margin trading. In accordance with the requirements of
|
|
disclosure for securities and based on the shareholders’ registration records provided by China Securities Depository and Clearing Corporation Limited for the purpose of calculating the number of shares held by shareholders, Sinopec Corp. has consolidated principal accounts, special securities lending account and guaranty securities account for refinancing of securities companies, as well as principal account and special securities account for refinancing of China Securities Finance Corporation Limited.
|
Note 2:
|
Sinopec Century Bright Capital Investment Limited, overseas wholly-owned subsidiary of China Petrochemical Corporation, holds 553,150,000 H shares, which are included in the total number of the shares held by HKSCC Nominees Limited.
|
Note 3:
|
As at 30 September 2013, the shares of Guotai Junan Securities Co., Ltd. were composed of the shares of its principal accounts and its special securities lending account, as well as its guaranty securities account for refinancing which was held through China Securities Finance Co., Ltd. - refinancing collateral securities account. The amount of shares held by Guotai Junan Securities Co., Ltd. increased by 75,384,798 shares as at 30 September 2013, compared with the amount at 31 December 2012.
|
Note 4:
|
As at 30 September 2013, the shares of China Securities Finance Co., Ltd. were held through its principal account. The amount of shares held by China Securities Finance Co., Ltd. increased by 122,627,952 shares as at 30 September 2013, compared with the amount at 31 December 2012.
|
2.3
|
Review of operating results
|
Operating Data
|
Unit
|
Nine-month period ended September 30
|
Changes over the same period of the preceding year
(%)
|
|
2013
|
2012
|
|||
Exploration and Production
|
||||
Oil and gas production
|
Million barrels of oil equivalent
|
330.79
|
318.08
|
4.00
|
Crude oil production
|
Million barrels
|
249.73
|
245.01
|
1.93
|
China
|
Million barrels
|
232.19
|
228.96
|
1.41
|
Overseas
|
Million barrels
|
17.54
|
16.05
|
9.28
|
Natural gas production
|
Billion cubic feet
|
486.34
|
438.41
|
10.93
|
Crude oil price realised
|
USD / barrel
|
95.11
|
100.69
|
(5.54)
|
Natural gas price realised
|
USD / thousand cubic feet
|
6.15
|
5.77
|
6.59
|
Refining (Note 1)
|
||||
Refinery throughput
|
Million tonnes
|
174.19
|
163.66
|
6.43
|
Gasoline, Diesel & Kerosene production
|
Million tonnes
|
105.13
|
98.39
|
6.85
|
Gasoline
|
Million tonnes
|
34.02
|
29.70
|
14.55
|
Diesel
|
Million tonnes
|
58.27
|
57.70
|
0.99
|
Kerosene including jet fuel
|
Million tonnes
|
12.84
|
10.99
|
16.83
|
Light chemical feedstock production
|
Million tonnes
|
28.68
|
26.89
|
6.66
|
Light yield
|
%
|
76.15
|
76.93
|
(0.78) percentage point
|
Refinery yield
|
%
|
94.71
|
95.23
|
(0.52) percentage point
|
Marketing and Distribution
|
||||
Total sales volume of oil products
|
Million tonnes
|
134.64
|
128.34
|
4.91
|
Total domestic sales volume of oil products
|
Million tonnes
|
123.30
|
118.48
|
4.07
|
Retail
|
Million tonnes
|
84.82
|
81.05
|
4.65
|
Direct sales
|
Million tonnes
|
24.64
|
24.45
|
0.78
|
Wholesale
|
Million tonnes
|
13.84
|
12.99
|
6.54
|
Total number of service stations (Note 2)
|
Stations
|
30,576
|
30,836
|
(0.84)
|
Company-operated
|
Stations
|
30,563
|
30,823
|
(0.84)
|
Annualized throughput per station (Note 3)
|
Tonnes/station
|
3,699
|
3,498
|
5.75
|
Chemicals (Note 1)
|
Ethylene
|
Thousand tonnes
|
7,398
|
7,024
|
5.32
|
Synthetic resin
|
Thousand tonnes
|
10,223
|
9,956
|
2.68
|
Synthetic rubber
|
Thousand tonnes
|
715
|
703
|
1.71
|
Synthetic fiber monomer and polymer
|
Thousand tonnes
|
6,849
|
6,699
|
2.24
|
Synthetic fiber
|
Thousand tonnes
|
1,049
|
992
|
5.75
|
Note 1:
|
Including 100% production of Joint Ventures;
|
Note 2:
|
Service station data for 2012 is as of December 31, 2012;
|
Note 3:
|
The throughput per station is an annualized average of our company-operated service stations;
|
Note 4:
|
Conversion rates: for domestic production of crude oil, 1 tonne = 7.1 barrels, for production of crude oil overseas, 1 tonne = 7.27 barrels; for refinery throughput, 1 tonne = 7.35 barrels; for production of natural gas, 1 cubic meter = 35.31 cubic feet.
|
3
|
Significant events
|
3.1
|
Significant changes in major items contained in the consolidated financial statements prepared in accordance with the PRC Accounting Standards for Business Enterprises (“ASBE”) and the reasons for such changes.
|
Items of Consolidated Balance Sheet
|
As at
30 September 2013
|
As at
31 December 2012
|
Increase/(decrease)
|
Main Reason for Changes
|
|
Amount
|
Percentage
|
||||
RMB million
|
%
|
||||
Bills receivable
|
27,989
|
20,045
|
7,944
|
40
|
Mainly due to expanded business scale and the Company’s control over amount of discount.
|
Prepayments
|
6,914
|
4,370
|
2,544
|
58
|
Mainly due to increased prepayments for external purchase of crude oil, customs deposits and commodities such as steel.
|
Deferred tax assets
|
4,424
|
6,381
|
(1,957)
|
(31)
|
Mainly due to the write-down of deferred tax assets of the companies, such as Qingdao Oil Refinery and Petrochemical Company etc..
|
Short-term borrowings
|
124,769
|
70,228
|
54,541
|
78
|
Mainly due to increased short-term borrowings in US Dollars.
|
Taxes payable
|
29,264
|
21,985
|
7,279
|
33
|
Mainly due to improved performance of refineries and retained VAT at Puguang gas field.
|
Short-term debentures payable
|
10,000
|
30,000
|
(20,000)
|
(67)
|
Mainly due to repayment to super short-term commercial papers.
|
Non-current liabilities due within one year
|
48,130
|
15,754
|
32,376
|
206
|
Mainly due to bonds expiring in 2014 were reclassed into this item according to ASBE.
|
Share capital
|
116,565
|
86,820
|
29,745
|
34
|
Mainly due to H share issuances, bonus issues of shares and capitalization of share premium of Sinopec Corp. to all shareholders and conversion of the A share Convertible Bonds.
|
Nine-month periods
ended 30 September
|
Increase/(decrease)
|
||||||||||||||||
Items of Consolidated
Income Statement
|
2013
|
2012
|
Amount
|
Percentage
|
Main Reason for Changes
|
||||||||||||
RMB million
|
%
|
|
|||||||||||||||
Financial expenses
|
5,463 | 8,284 | (2,821 | ) | (34 | ) |
Mainly due to income from foreign exchanges as a result of RMB exchange rate change as well as optimized debt structure, which lead to a lower overall cost of financing.
|
||||||||||
Asset impairment losses
|
34 | 7,518 | (7,484 | ) | (100 | ) |
Mainly due to the provision for impairment of inventories in refining segment in the first half of 2012.
|
||||||||||
Gain from changes in fair value
|
1,567 | 1,175 | 392 | 33 |
Mainly due to the changes in the fair value of embedded derivatives in the convertible bond s as a result of change in Sinopec Corp.’s A share and H share prices.
|
||||||||||||
Investment income
|
1,538 | 635 | 903 | 142 |
Mainly due to the increased income from the investment by the Company in affiliates and joint venture.
|
Nine-month periods
ended 30 September
|
Increase/(decrease)
|
|
|||||||||||||||
Items of Consolidated
Cash Flow Statement
|
2013
|
2012
|
Amount
|
Percentage
|
Main Reason for Changes
|
||||||||||||
RMB million
|
%
|
||||||||||||||||
Cash paid for acquisition of investments
|
28,109 | 5,609 | 22,500 | 401 |
Mainly due to the acquisition of overseas oil and gas assets under China Petrochemical Corporation, which lead to increased payments on a year-over-year basis
|
||||||||||||
Cash received from capital contributions
|
31,709 | 931 | 30,778 | 3,306 |
Mainly due to proceeds from H share issuance by Sinopec Corp. in this year.
|
3.2
|
Analysis of the significant event progress, influence and resolution
|
□
|
applicable
|
√
|
not applicable
|
3.3
|
Status of fulfillment of commitments undertaken by the Company, shareholder and actual controller.
|
√
|
applicable
|
□
|
not applicable
|
(1)
|
Till the end of the reporting period, the major undertakings given by China Petrochemical Corporation included follows:
|
(2)
|
As at the end of the reporting period, Sinopec Corp. made no undertakings in respect of results, undertakings in respect of assets injection, or assets restructuring which were not fully performed, or assets or projects earnings prediction.
|
3.4
|
Caution and explanation as to the anticipated loss of accumulated net profits from the beginning of the year to the end of the next reporting period or significant changes over the same period of last year.
|
□
|
applicable
|
√
|
not applicable
|
3.5
|
This quarterly results announcement is published in both Chinese and English languages. In the event of any inconsistency between the two versions, the Chinese version shall prevail.
|
By Order of the Board
Chairman
Fu Chengyu
Beijing, PRC, 29 October 2013
|
A.
|
Quarterly financial statements prepared under China Accounting Standards for Business Enterprises
|
1.
|
Consolidated Balance Sheet
|
As at 30 September
|
As at 31 December
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash at bank and on hand
|
12,096 | 10,864 | ||||||
Bills receivable
|
27,989 | 20,045 | ||||||
Accounts receivable
|
80,068 | 81,395 | ||||||
Other receivables
|
10,689 | 8,807 | ||||||
Prepayments
|
6,914 | 4,370 | ||||||
Inventories
|
225,104 | 218,262 | ||||||
Other current assets
|
13,875 | 1,008 | ||||||
Total current assets
|
376,735 | 344,751 | ||||||
Non-current assets
|
||||||||
Long-term equity investments
|
58,560 | 52,061 | ||||||
Fixed assets
|
617,741 | 588,969 | ||||||
Construction in progress
|
158,487 | 168,977 | ||||||
Intangible assets
|
55,075 | 49,834 | ||||||
Goodwill
|
6,254 | 6,257 | ||||||
Long-term deferred expenses
|
10,555 | 10,246 | ||||||
Deferred tax assets
|
4,424 | 6,381 | ||||||
Other non-current assets
|
31,707 | 11,046 | ||||||
Total non-current assets
|
942,803 | 893,771 | ||||||
Total assets
|
1,319,538 | 1,238,522 |
1.
|
Consolidated Balance Sheet (continued)
|
As at 30 September
|
As at 31 December
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Liabilities and shareholders’ equity
|
||||||||
Current liabilities
|
||||||||
Short-term loans
|
124,769 | 70,228 | ||||||
Bills payable
|
5,289 | 6,656 | ||||||
Accounts payable
|
183,762 | 215,628 | ||||||
Advances from customers
|
76,526 | 69,299 | ||||||
Employee benefit payable
|
2,518 | 1,838 | ||||||
Taxes payable
|
29,264 | 21,985 | ||||||
Other payables
|
61,812 | 61,721 | ||||||
Short-term debentures payable
|
10,000 | 30,000 | ||||||
Non-current liabilities due within one year
|
48,130 | 15,754 | ||||||
Total current liabilities
|
542,070 | 493,109 | ||||||
Non-current liabilities
|
||||||||
Long-term loans
|
42,839 | 40,267 | ||||||
Debentures payable
|
99,532 | 121,849 | ||||||
Provisions
|
23,754 | 21,591 | ||||||
Deferred tax liabilities
|
6,997 | 7,294 | ||||||
Other non-current liabilities
|
4,410 | 3,811 | ||||||
Total non-current liabilities
|
177,532 | 194,812 | ||||||
Total liabilities
|
719,602 | 687,921 |
1.
|
Consolidated Balance Sheet (continued)
|
As at 30 September
|
As at 31 December
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Liabilities and shareholders’ equity (continued)
|
||||||||
Shareholders’ equity
|
||||||||
Share capital
|
116,565 | 86,820 | ||||||
Capital reserve
|
38,440 | 30,574 | ||||||
Specific reserve
|
4,283 | 3,550 | ||||||
Surplus reserves
|
187,096 | 184,603 | ||||||
Retained earnings
|
212,197 | 209,446 | ||||||
Foreign currency translation differences
|
(1,958 | ) | (1,619 | ) | ||||
Total equity attributable to shareholders of the Company
|
556,623 | 513,374 | ||||||
Minority interests
|
43,313 | 37,227 | ||||||
Total shareholders’ equity
|
599,936 | 550,601 | ||||||
Total liabilities and shareholders’ equity
|
1,319,538 | 1,238,522 |
/s/ Fu Chengyu | /s/ Li Chunguang | /s/ Wang Xinhau | ||
Fu Chengyu
|
Li Chunguang
|
Wang Xinhua
|
||
Chairman
|
President
|
Chief Financial Officer
|
||
(Legal representative)
|
2.
|
Balance Sheet
|
As at 30 September
|
As at 31 December
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash at bank and on hand
|
2,905 | 5,468 | ||||||
Bills receivable
|
2,760 | 1,333 | ||||||
Accounts receivable
|
29,141 | 21,041 | ||||||
Other receivables
|
53,533 | 42,055 | ||||||
Prepayments
|
7,478 | 5,003 | ||||||
Inventories
|
141,989 | 148,844 | ||||||
Other current assets
|
16,985 | 707 | ||||||
Total current assets
|
254,791 | 224,451 | ||||||
Non-current assets
|
||||||||
Long-term equity investments
|
152,273 | 111,467 | ||||||
Fixed assets
|
494,181 | 475,417 | ||||||
Construction in progress
|
124,065 | 152,199 | ||||||
Intangible assets
|
44,546 | 43,114 | ||||||
Long-term deferred expenses
|
8,453 | 8,617 | ||||||
Deferred tax assets
|
- | 1,397 | ||||||
Other non-current assets
|
6,302 | 5,290 | ||||||
Total non-current assets
|
829,820 | 797,501 | ||||||
Total assets
|
1,084,611 | 1,021,952 |
2.
|
Balance Sheet (continued)
|
As at 30 September
|
As at 31 December
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Liabilities and shareholders’ equity
|
||||||||
Current liabilities
|
||||||||
Short-term loans
|
22,422 | 1,692 | ||||||
Bills payable
|
2,827 | 4,000 | ||||||
Accounts payable
|
132,595 | 121,184 | ||||||
Advances from customers
|
64,923 | 58,570 | ||||||
Employee benefits payable
|
2,101 | 1,315 | ||||||
Taxes payable
|
23,966 | 17,854 | ||||||
120,955 | 118,311 | |||||||
Short-term debentures payable
|
10,000 | 30,000 | ||||||
Non-current liabilities due within one year
|
46,722 | 15,644 | ||||||
Total current liabilities
|
426,511 | 368,570 | ||||||
Non-current liabilities
|
||||||||
Long-term loans
|
40,753 | 38,560 | ||||||
Debentures payable
|
78,186 | 121,849 | ||||||
Provisions
|
20,856 | 19,598 | ||||||
Deferred tax liabilities
|
85 | - | ||||||
Other non-current liabilities
|
2,435 | 1,688 | ||||||
Total non-current liabilities
|
142,315 | 181,695 | ||||||
Total liabilities
|
568,826 | 550,265 |
2.
|
Balance Sheet (continued)
|
As at 30 September
|
As at 31 December
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Liabilities and shareholders’ equity(continued)
|
||||||||
Shareholders’ equity
|
||||||||
Share capital
|
116,565 | 86,820 | ||||||
Capital reserve
|
47,916 | 39,146 | ||||||
Specific reserve
|
3,463 | 3,017 | ||||||
Surplus reserves
|
187,096 | 184,603 | ||||||
Retained earnings
|
160,745 | 158,101 | ||||||
Total shareholders’ equity
|
515,785 | 471,687 | ||||||
Total liabilities and shareholders’ equity
|
1,084,611 | 1,021,952 |
/s/ Fu Chengyu | /s/ Li Chunguang | /s/ Wang Xinhau | ||
Fu Chengyu
|
Li Chunguang
|
Wang Xinhua
|
||
Chairman
|
President
|
Chief Financial Officer
|
||
(Legal representative)
|
3.
|
Consolidated Income Statement (unaudited)
|
Three-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Operating income
|
724,680 | 676,694 | ||||||
Less:Operating costs
|
613,887 | 572,280 | ||||||
Sales taxes and surcharges
|
47,947 | 45,293 | ||||||
Selling and distribution expenses
|
11,361 | 10,834 | ||||||
General and administrative expenses
|
18,077 | 14,961 | ||||||
Financial expenses
|
2,171 | 2,751 | ||||||
Exploration expenses, including dry holes
|
1,717 | 5,275 | ||||||
Impairment losses
|
(39 | ) | 470 | |||||
Add:Gain from changes in fair value
|
830 | 665 | ||||||
Investment income
|
630 | 403 | ||||||
Operating profit
|
31,019 | 25,898 | ||||||
Add:Non-operating income
|
688 | 760 | ||||||
Less:Non-operating expenses
|
608 | 377 | ||||||
Profit before taxation
|
31,099 | 26,281 | ||||||
Less:Income tax expense
|
7,634 | 7,415 | ||||||
Net profit
|
23,465 | 18,866 | ||||||
Attributable to: Equity shareholders of the Company
|
22,183 | 18,249 | ||||||
Minority interests
|
1,282 | 617 | ||||||
Basic earnings per share (RMB: Yuan)
|
0.191 | 0.162 | ||||||
Diluted earnings per share (RMB: Yuan)
|
0.177 | 0.152 |
3.
|
Consolidated Income Statement (unaudited) (continued)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Operating income
|
2,139,924 | 2,024,766 | ||||||
Less:Operating costs
|
1,827,437 | 1,724,711 | ||||||
Sales taxes and surcharges
|
142,398 | 140,560 | ||||||
Selling and distribution expenses
|
32,172 | 29,756 | ||||||
General and administrative expenses
|
51,452 | 44,184 | ||||||
Financial expenses
|
5,463 | 8,284 | ||||||
Exploration expenses, including dry holes
|
9,361 | 12,157 | ||||||
Impairment losses
|
34 | 7,518 | ||||||
Add:Gain from changes in fair value
|
1,567 | 1,175 | ||||||
Investment income
|
1,538 | 635 | ||||||
Operating profit
|
74,712 | 59,406 | ||||||
Add:Non-operating income
|
1,845 | 2,122 | ||||||
Less:Non-operating expenses
|
1,486 | 964 | ||||||
Profit before taxation
|
75,071 | 60,564 | ||||||
Less:Income tax expense
|
20,102 | 16,752 | ||||||
Net profit
|
54,969 | 43,812 | ||||||
Attributable to: Equity shareholders of the Company
|
51,600 | 41,946 | ||||||
Minority interests
|
3,369 | 1,866 | ||||||
Basic earnings per share (RMB: Yuan)
|
0.445 | 0.372 | ||||||
Diluted earnings per share (RMB: Yuan)
|
0.416 | 0.355 |
/s/ Fu Chengyu | /s/ Li Chunguang | /s/ Wang Xinhau | ||
Fu Chengyu
|
Li Chunguang
|
Wang Xinhua
|
||
Chairman
|
President
|
Chief Financial Officer
|
||
(Legal representative)
|
4.
|
Income Statement (unaudited)
|
Three-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Operating income
|
413,028 | 364,669 | ||||||
Less:Operating costs
|
329,100 | 284,805 | ||||||
Sales taxes and surcharges
|
37,723 | 35,077 | ||||||
Selling and distribution expenses
|
8,992 | 7,913 | ||||||
General and administrative expenses
|
15,096 | 11,681 | ||||||
Financial expenses
|
1,897 | 2,251 | ||||||
Exploration expenses, including dry holes
|
1,707 | 5,241 | ||||||
Impairment losses
|
(14 | ) | (127 | ) | ||||
Add:Gain from changes in fair value
|
793 | 660 | ||||||
Investment income
|
3,722 | 3,837 | ||||||
Operating profit
|
23,042 | 22,325 | ||||||
Add:Non-operating income
|
569 | 1,328 | ||||||
Less:Non-operating expenses
|
518 | 319 | ||||||
Profit before taxation
|
23,093 | 23,334 | ||||||
Less:Income tax expense
|
4,383 | 4,176 | ||||||
Net profit
|
18,710 | 19,158 |
4.
|
Income Statement (unaudited) (continued)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Operating income
|
1,196,622 | 1,143,457 | ||||||
Less:Operating costs
|
959,695 | 905,588 | ||||||
Sales taxes and surcharges
|
111,690 | 112,031 | ||||||
Selling and distribution expenses
|
25,215 | 23,974 | ||||||
General and administrative expenses
|
42,530 | 36,333 | ||||||
Financial expenses
|
5,859 | 7,149 | ||||||
Exploration expenses, including dry holes
|
9,331 | 12,123 | ||||||
Impairment losses
|
(37 | ) | 5,560 | |||||
Add:Gain from changes in fair value
|
1,571 | 1,228 | ||||||
Investment income
|
9,445 | 9,895 | ||||||
Operating profit
|
53,355 | 51,822 | ||||||
Add:Non-operating income
|
1,538 | 2,476 | ||||||
Less:Non-operating expenses
|
1,289 | 855 | ||||||
Profit before taxation
|
53,604 | 53,443 | ||||||
Less:Income tax expense
|
9,968 | 10,088 | ||||||
Net profit
|
43,636 | 43,355 |
/s/ Fu Chengyu | /s/ Li Chunguang | /s/ Wang Xinhau | ||
Fu Chengyu
|
Li Chunguang
|
Wang Xinhua
|
||
Chairman
|
President
|
Chief Financial Officer
|
||
(Legal representative)
|
5.
|
Consolidated Cash Flow Statement (unaudited)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Cash flows from operating activities:
|
||||||||
Cash received from sale of goods and rendering of services
|
2,358,855 | 2,325,350 | ||||||
Refund of taxes and levies
|
1,189 | 1,882 | ||||||
Other cash received relating to operating activities
|
12,909 | 9,510 | ||||||
Sub-total of cash inflows
|
2,372,953 | 2,336,742 | ||||||
Cash paid for goods and services
|
(1,987,858 | ) | (1,980,757 | ) | ||||
Cash paid to and for employees
|
(37,282 | ) | (33,360 | ) | ||||
Payments of taxes and levies
|
(230,593 | ) | (227,270 | ) | ||||
Other cash paid relating to operating activities
|
(37,608 | ) | (21,796 | ) | ||||
Sub-total of cash outflows
|
(2,293,341 | ) | (2,263,183 | ) | ||||
Net cash flow from operating activities
|
79,612 | 73,559 | ||||||
Cash flows from investing activities:
|
||||||||
Cash received from disposal of investments
|
186 | 1,459 | ||||||
Cash received from returns on investments
|
1,233 | 2,235 | ||||||
Net cash received from disposal of fixed assets, oil and gas properties, intangible assets and other long-term assets
|
980 | 240 | ||||||
Other cash received relating to investing activities
|
3,007 | 4,367 | ||||||
Sub-total of cash inflows
|
5,406 | 8,301 | ||||||
Cash paid to acquire fixed assets, oil and gas properties, intangible assets and other long-term assets
|
(98,012 | ) | (95,421 | ) | ||||
Cash paid for acquisition of investments
|
(28,109 | ) | (5,609 | ) | ||||
Other cash paid relating to investing activities
|
(1,589 | ) | (4,049 | ) | ||||
Sub-total of cash outflows
|
(127,710 | ) | (105,079 | ) | ||||
Net cash flow from investing activities
|
(122,304 | ) | (96,778 | ) |
5.
|
Consolidated Cash Flow Statement (unaudited)(continued)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Cash flows from financing activities:
|
||||||||
Cash received from borrowings
|
875,342 | 649,940 | ||||||
Cash received from capital contributions
|
31,709 | 931 | ||||||
Including: Cash received from minority shareholders’ capital contributions to subsidiaries
|
12,303 | 931 | ||||||
Sub-total of cash inflows
|
907,051 | 650,871 | ||||||
Cash repayments of borrowings
|
(827,880 | ) | (607,572 | ) | ||||
Cash paid for dividends, profits distribution or interest
|
(35,283 | ) | (30,525 | ) | ||||
Including: Subsidiaries’ cash payments for distribution of dividends or profits to minority shareholders
|
(979 | ) | (920 | ) | ||||
Other cash paid relating to financing activities
|
(22 | ) | (74 | ) | ||||
Sub-total of cash outflows
|
(863,185 | ) | (638,171 | ) | ||||
Net cash flow from financing activities
|
43,866 | 12,700 | ||||||
Effects of changes in foreign exchange rate
|
419 | 90 | ||||||
Net increase/ (decrease) in cash and cash equivalents
|
1,593 | (10,429 | ) |
/s/ Fu Chengyu | /s/ Li Chunguang | /s/ Wang Xinhau | ||
Fu Chengyu
|
Li Chunguang
|
Wang Xinhua
|
||
Chairman
|
President
|
Chief Financial Officer
|
||
(Legal representative)
|
5.
|
Cash Flow Statement (unaudited)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Cash flows from operating activities:
|
||||||||
Cash received from sale of goods and rendering of services
|
1,294,294 | 1,339,520 | ||||||
Refund of taxes and levies
|
935 | 260 | ||||||
Other cash received relating to operating activities
|
29,796 | 33,292 | ||||||
Sub-total of cash inflows
|
1,325,025 | 1,373,072 | ||||||
Cash paid for goods and services
|
(987,257 | ) | (1,056,042 | ) | ||||
Cash paid to and for employees
|
(30,674 | ) | (26,299 | ) | ||||
Payments of taxes and levies
|
(179,836 | ) | (179,994 | ) | ||||
Other cash paid relating to operating activities
|
(37,689 | ) | (17,518 | ) | ||||
Sub-total of cash outflows
|
(1,235,456 | ) | (1,279,853 | ) | ||||
Net cash flow from operating activities
|
89,569 | 93,219 | ||||||
Cash flows from investing activities:
|
||||||||
Cash received from disposal of investments
|
4,104 | 439 | ||||||
Cash received from returns on investments
|
9,161 | 8,007 | ||||||
Net cash received from disposal of fixed assets, intangible assets and other long-term assets
|
1,828 | 174 | ||||||
Other cash received relating to investing activities
|
66 | 2,515 | ||||||
Sub-total of cash inflows
|
15,159 | 11,135 | ||||||
Cash paid to acquire fixed assets, intangible assets and other long-term assets
|
(68,954 | ) | (88,353 | ) | ||||
Cash paid for acquisition of investments
|
(17,718 | ) | (12,518 | ) | ||||
Sub-total of cash outflows
|
(86,672 | ) | (100,871 | ) | ||||
Net cash flow from investing activities
|
(71,513 | ) | (89,736 | ) |
6.
|
Cash Flow Statement (unaudited) (continued)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Cash flows from financing activities:
|
||||||||
Cash received from borrowings
|
200,144 | 167,991 | ||||||
Cash received from capital contributions
|
19,406 | - | ||||||
Sub-total of cash inflows
|
219,550 | 167,991 | ||||||
Cash repayments of borrowings
|
(207,421 | ) | (159,500 | ) | ||||
Cash paid for dividends, profits distribution or interest
|
(32,748 | ) | (28,457 | ) | ||||
Sub-total of cash outflows
|
(240,169 | ) | (187,957 | ) | ||||
Net cash flow from financing activities
|
(20,619 | ) | (19,966 | ) | ||||
Net decrease in cash and cash equivalents
|
(2,563 | ) | (16,483 | ) |
/s/ Fu Chengyu | /s/ Li Chunguang | /s/ Wang Xinhau | ||
Fu Chengyu
|
Li Chunguang
|
Wang Xinhua
|
||
Chairman
|
President
|
Chief Financial Officer
|
||
(Legal representative)
|
7.
|
Segment Reporting (unaudited)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Income from principal operations
|
||||||||
Exploration and production
|
||||||||
External sales
|
43,206 | 39,135 | ||||||
Inter-segment sales
|
120,754 | 131,405 | ||||||
163,960 | 170,540 | |||||||
Refining
|
||||||||
External sales
|
144,518 | 141,998 | ||||||
Inter-segment sales
|
825,885 | 790,728 | ||||||
970,403 | 932,726 | |||||||
Marketing and distribution
|
||||||||
External sales
|
1,103,348 | 1,072,561 | ||||||
Inter-segment sales
|
4,931 | 7,075 | ||||||
1,108,279 | 1,079,636 | |||||||
Chemicals
|
||||||||
External sales
|
274,601 | 259,411 | ||||||
Inter-segment sales
|
41,331 | 34,152 | ||||||
315,932 | 293,563 | |||||||
Others
|
||||||||
External sales
|
543,744 | 478,521 | ||||||
Inter-segment sales
|
473,329 | 457,732 | ||||||
1,017,073 | 936,253 | |||||||
Elimination of inter-segment sales
|
(1,466,230 | ) | (1,421,092 | ) | ||||
Consolidated income from principal operations
|
2,109,417 | 1,991,626 |
7.
|
Segment Reporting (unaudited) (continued)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Income from other operations
|
||||||||
Exploration and production
|
12,753 | 16,202 | ||||||
Refining
|
4,157 | 4,082 | ||||||
Marketing and distribution
|
7,631 | 6,468 | ||||||
Chemicals
|
5,207 | 5,532 | ||||||
Others
|
759 | 856 | ||||||
Income from other operations
|
30,507 | 33,140 | ||||||
Consolidated operating income
|
2,139,924 | 2,024,766 | ||||||
Operating profit/(loss)
|
||||||||
By segment
|
||||||||
Exploration and production
|
46,325 | 55,001 | ||||||
Refining
|
6,382 | (16,459 | ) | |||||
Marketing and distribution
|
26,740 | 30,159 | ||||||
Chemicals
|
(143 | ) | (1,208 | ) | ||||
Others
|
(1,521 | ) | (998 | ) | ||||
Elimination
|
(713 | ) | (615 | ) | ||||
Total segment operating profit
|
77,070 | 65,880 |
7.
|
Segment Reporting (unaudited) (continued)
|
|
Nine-month periods ended 30 September
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Investment income/ (loss)
|
||||||||
Exploration and production
|
158 | 221 | ||||||
Refining
|
(257 | ) | (930 | ) | ||||
Marketing and distribution
|
340 | 689 | ||||||
Chemicals
|
345 | 9 | ||||||
Others
|
952 | 646 | ||||||
Total segment investment income
|
1,538 | 635 | ||||||
Financial expenses
|
(5,463 | ) | (8,284 | ) | ||||
Gain from changes in fair value
|
1,567 | 1,175 | ||||||
Operating profit
|
74,712 | 59,406 | ||||||
Add:Non-operating income
|
1,845 | 2,122 | ||||||
Less:Non-operating expenses
|
1,486 | 964 | ||||||
Profit before taxation
|
75,071 | 60,564 |
B.
|
Quarterly financial statements prepared under International Financial Reporting Standards (“IFRS”)
|
1.
|
Consolidated Income Statement (unaudited)
|
Three-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Turnover and other operating revenues
|
||||||||
Turnover
|
713,483 | 664,160 | ||||||
Other operating revenues
|
11,197 | 12, 534 | ||||||
724,680 | 676,694 | |||||||
Operating expenses
|
||||||||
Purchased crude oil, products and operating supplies and expenses
|
(592,209 | ) | (554,232 | ) | ||||
Selling, general and administrative expenses
|
(17,651 | ) | (16,469 | ) | ||||
Depreciating, depletion and amortisation
|
(20,067 | ) | (17,371 | ) | ||||
Exploration expenses, including dry holes
|
(1,717 | ) | (5,275 | ) | ||||
Personnel expenses
|
(13,702 | ) | (10,432 | ) | ||||
Taxes other than income tax
|
(47,947 | ) | (45,293 | ) | ||||
Other operating income, net
|
160 | 563 | ||||||
Total operating expenses
|
(693,133 | ) | (648,509 | ) | ||||
Operating profit
|
31,547 | 28,185 | ||||||
Finance cost
|
||||||||
Interest expenses
|
(2,449 | ) | (3,110 | ) | ||||
Interest income
|
377 | 510 | ||||||
Unrealised gain on embedded derivative component of the convertible bonds
|
793 | 660 | ||||||
Foreign currency exchange loss, net
|
(99 | ) | (151 | ) | ||||
Net finance costs
|
(1,378 | ) | (2,091 | ) | ||||
Investment income
|
32 | 64 | ||||||
Share of profits from associates and joint ventures
|
582 | 190 | ||||||
Profit before taxation
|
30,783 | 26,348 | ||||||
Tax expenses
|
(7,481 | ) | (7,396 | ) | ||||
23,302 | 18,952 | |||||||
Attributable to:
|
||||||||
Owners of the Company
|
22,019 | 18,326 | ||||||
Non-controlling interests
|
1,283 | 626 | ||||||
Profit for the period
|
23,302 | 18,952 | ||||||
Earnings per share(RMB: Yuan)
|
||||||||
Basic
|
0.189 | 0.162 | ||||||
Diluted
|
0.176 | 0.153 |
1.
|
Consolidated Income Statement (unaudited)(continued)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Turnover and other operating revenues
|
||||||||
Turnover
|
2,109,417 | 1,991,626 | ||||||
Other operating revenues
|
30,507 | 33,140 | ||||||
2,139,924 | 2,024,766 | |||||||
Operating expenses
|
||||||||
Purchased crude oil, products and operating supplies and expenses
|
(1,763,065 | ) | (1,673,556 | ) | ||||
Selling, general and administrative expenses
|
(49,642 | ) | (45,110 | ) | ||||
Depreciating, depletion and amortisation
|
(59,036 | ) | (51,905 | ) | ||||
Exploration expenses, including dry holes
|
(9,361 | ) | (12,157 | ) | ||||
Personnel expenses
|
(38,545 | ) | (34,452 | ) | ||||
Taxes other than income tax
|
(142,398 | ) | (140,560 | ) | ||||
Other operating expenses, net
|
411 | 1,242 | ||||||
Total operating expenses
|
(2,061,636 | ) | (1,956,498 | ) | ||||
Operating profit
|
78,288 | 68,268 | ||||||
Finance cost
|
||||||||
Interest expenses
|
(7,650 | ) | (9,056 | ) | ||||
Interest income
|
969 | 1,073 | ||||||
Unrealised loss on embedded derivative component of the convertible bonds
|
1,554 | 1,166 | ||||||
Foreign currency exchange gain/ (loss), net
|
1,218 | (301 | ) | |||||
Net finance costs
|
(3,909 | ) | (7,118 | ) | ||||
Investment income
|
82 | 127 | ||||||
Share of profits from associates and joint ventures
|
1,456 | 513 | ||||||
Profit before taxation
|
75,917 | 61,790 | ||||||
Tax expenses
|
(20,208 | ) | (17,039 | ) | ||||
Profit for the period
|
55,709 | 44,751 | ||||||
Attributable to:
|
||||||||
Equity shareholder of the Company
|
52,300 | 42,829 | ||||||
Non-controlling interests
|
3,409 | 1,922 | ||||||
Profit for the period
|
55,709 | 44,751 | ||||||
Earnings per share(RMB: Yuan)
|
||||||||
Basic
|
0.451 | 0.379 | ||||||
Diluted
|
0.422 | 0.362 |
2.
|
Consolidated Balance Sheet
|
As at 30
September
|
As at 31
December
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Non-current assets
|
||||||||
Property, plant and equipment, net
|
617,741 | 588,969 | ||||||
Construction in progress
|
158,487 | 168,977 | ||||||
Goodwill
|
6,254 | 6,257 | ||||||
Interest in associates
|
28,580 | 28,812 | ||||||
Interest in joint ventures
|
28,172 | 21,388 | ||||||
Investments
|
3,225 | 2,001 | ||||||
Deferred tax assets
|
4,271 | 5,539 | ||||||
Lease prepayments
|
39,672 | 36,240 | ||||||
Long-term prepayments and other assets
|
56,248 | 34,746 | ||||||
Total non-current assets
|
942,650 | 892,929 | ||||||
Current assets
|
||||||||
Cash and cash equivalents
|
12,049 | 10,456 | ||||||
Time deposits with financial institutions
|
47 | 408 | ||||||
Trade accounts receivable
|
80,068 | 81,395 | ||||||
Bills receivable
|
27,989 | 20,045 | ||||||
Inventories
|
225,104 | 218,262 | ||||||
Prepaid expenses and other current assets
|
31,478 | 34,449 | ||||||
Total current assets
|
376,735 | 365,015 |
2.
|
Consolidated Balance Sheet (continued)
|
As at 30
September
|
As at 31
December
|
|||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Current liabilities
|
||||||||
Short-term debts
|
117,839 | 73,063 | ||||||
Loans from Sinopec Group Company and fellow subsidiaries
|
65,060 | 42,919 | ||||||
Trade accounts payables
|
183,762 | 215,628 | ||||||
Bills payable
|
5,289 | 6,656 | ||||||
Accrued expenses and other payables
|
165,645 | 169,062 | ||||||
Income tax payable
|
4,475 | 6,045 | ||||||
Total current liabilities
|
542,070 | 513,373 | ||||||
Net current liabilities
|
(165,335 | ) | (148,358 | ) | ||||
Total assets less current liabilities
|
777,315 | 744,571 | ||||||
Non-current liabilities
|
||||||||
Long-term debts
|
105,677 | 124,518 | ||||||
Loans from Sinopec Group Company and fellow subsidiaries
|
36,694 | 37,598 | ||||||
Deferred tax liabilities
|
7,792 | 7,294 | ||||||
Provisions
|
23,754 | 21,591 | ||||||
Other non-current liabilities
|
6,049 | 5,534 | ||||||
Total non-current liabilities
|
179,966 | 196,535 | ||||||
597,349 | 548,036 | |||||||
Equity
|
||||||||
Share capital
|
116,565 | 86,820 | ||||||
Reserves
|
437,565 | 424,094 | ||||||
Total equity attributable to owners of the Company
|
554,130 | 510,914 | ||||||
Non-controlling interests
|
43,219 | 37,122 | ||||||
Total equity
|
597,349 | 548,036 |
3.
|
Consolidated Statement of Cash Flow (unaudited)
|
Note
|
Nine-month periods ended 30 September
|
|||||||||
2013
|
2012
|
|||||||||
RMB million
|
RMB million
|
|||||||||
Net cash generated from operating activities
|
(a)
|
79,612 | 73,327 | |||||||
Investing activities
|
||||||||||
Capital expenditure
|
(92,602 | ) | (88,570 | ) | ||||||
Exploratory wells expenditure
|
(5,410 | ) | (6,619 | ) | ||||||
Purchase of investments, investments in associates and investments in joint ventures
|
(28,109 | ) | (5,609 | ) | ||||||
Proceeds from disposal of investments and investments in associates
|
186 | 1,459 | ||||||||
Proceeds from disposal of property, plant , equipment and other non-current assets
|
980 | 240 | ||||||||
Decrease/(increase) in time deposits with maturities over three months
|
361 | (87 | ) | |||||||
Interest received
|
969 | 1,073 | ||||||||
Investment and dividend income received
|
1,233 | 2,235 | ||||||||
Disposal/(purchase) of derivative financial instruments, net
|
88 | (668 | ) | |||||||
Net cash used in investing activities
|
(122,304 | ) | (96,546 | ) | ||||||
Financing activities
|
||||||||||
Proceeds from bank and other loans
|
875,342 | 649,940 | ||||||||
Repayments of bank and other loans
|
(827,880 | ) | (607,572 | ) | ||||||
Proceeds from issuing shares
|
19,406 | - | ||||||||
Contributions to subsidiaries from non-controlling interests
|
12,303 | 931 | ||||||||
Dividends paid by the Company
|
(28,067 | ) | (25,488 | ) | ||||||
Distributions by subsidiaries to non-controlling interests
|
(979 | ) | (920 | ) | ||||||
Interest paid
|
(6,237 | ) | (4,117 | ) | ||||||
Acquisitions of non-controlling interests of subsidiaries
|
(22 | ) | (74 | ) | ||||||
Net cash generated from financing activities
|
43,866 | 12,700 | ||||||||
Net increase/ (decrease) in cash and cash equivalents
|
1,174 | (10,519 | ) | |||||||
Cash and cash equivalents at 1 January
|
10,456 | 24,647 | ||||||||
Effect of foreign currency exchange rate changes
|
419 | 90 | ||||||||
Cash and cash equivalents at 30 September
|
12,049 | 14,218 |
3.
|
Consolidated Statement of Cash Flow (unaudited)(continued)
|
|
(a)
|
Reconciliation of profit before taxation to net cash generated from operating activities
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Operating activities
|
||||||||
Profit before taxation
|
75,917 | 61,790 | ||||||
Adjustments for:
|
||||||||
Depreciation, depletion and amortisation
|
59,036 | 51,905 | ||||||
Dry hole costs written off
|
4,226 | 7,125 | ||||||
Share of profits from associates and joint ventures
|
(1,456 | ) | (513 | ) | ||||
Investment income
|
(82 | ) | (127 | ) | ||||
Interest income
|
(969 | ) | (1,073 | ) | ||||
Interest expense
|
7,650 | 9,056 | ||||||
(Gain) /loss on foreign currency exchange rate changes and derivative financial instruments
|
(1,206 | ) | 235 | |||||
Loss/(gain) on disposal of property, plant, equipment and other non-current assets, net
|
175 | (603 | ) | |||||
Impairment losses on assets
|
34 | - | ||||||
Unrealised gain on embedded derivative component of the convertible bonds, net
|
(1,554 | ) | (1,166 | ) | ||||
Operating profit before change of operating capital
|
141,771 | 126,629 | ||||||
Accounts receivable and other current assets
|
(21,078 | ) | (23,104 | ) | ||||
(Increase)/decrease inventories
|
(6,865 | ) | 5,618 | |||||
Accounts payable and other current liabilities
|
(13,783 | ) | (18,304 | ) | ||||
100,045 | 90,839 | |||||||
Income tax paid
|
(20,433 | ) | (17,512 | ) | ||||
Net cash generated from operating activities
|
79,612 | 73,327 |
4.
|
Segment Reporting (unaudited)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
Turnover
|
||||||||
Exploration and production
|
||||||||
External sales
|
43,206 | 39,135 | ||||||
Inter-segment sales
|
120,754 | 131,405 | ||||||
163,960 | 170,540 | |||||||
Refining
|
||||||||
External sales
|
144,518 | 141,998 | ||||||
Inter-segment sales
|
825,885 | 790,728 | ||||||
970,403 | 932,726 | |||||||
Marketing and distribution
|
||||||||
External sales
|
1,103,348 | 1,072,561 | ||||||
Inter-segment sales
|
4,931 | 7,075 | ||||||
1,108,279 | 1,079,636 | |||||||
Chemicals
|
||||||||
External sales
|
274,601 | 259,411 | ||||||
Inter-segment sales
|
41,331 | 34,152 | ||||||
315,932 | 293,563 | |||||||
Corporate and others
|
||||||||
External sales
|
543,744 | 478,521 | ||||||
Inter-segment sales
|
473,329 | 457,732 | ||||||
1,017,073 | 936,253 | |||||||
Elimination of inter-segment sales
|
(1,466,230 | ) | (1,421,092 | ) | ||||
Turnover
|
2,109,417 | 1,991,626 | ||||||
Other operating revenues
|
||||||||
Exploration and production
|
12,753 | 16,202 | ||||||
Refining
|
4,157 | 4,082 | ||||||
Marketing and distribution
|
7,631 | 6,468 | ||||||
Chemicals
|
5,207 | 5,532 | ||||||
Corporate and others
|
759 | 856 | ||||||
Other operating revenues
|
30,507 | 33,140 | ||||||
Turnover and other operating revenues
|
2,139,924 | 2,024,766 |
4.
|
Segment Reporting (unaudited) (continued)
|
Nine-month periods ended 30 September
|
||||||||
2013
|
2012
|
|||||||
RMB million
|
RMB million
|
|||||||
By segment
|
||||||||
o Exploration and production
|
46,744 | 55,284 | ||||||
o Refining
|
6,656 | (15,475 | ) | |||||
o Marketing and distribution
|
27,034 | 30,209 | ||||||
o Chemicals
|
(59 | ) | (292 | ) | ||||
o Corporate and others
|
(1,374 | ) | (843 | ) | ||||
o Elimination
|
(713 | ) | (615 | ) | ||||
Total segment operating profit
|
78,288 | 68,268 | ||||||
Share of profit from associates and jointly controlled entities
|
||||||||
o Exploration and production
|
158 | 220 | ||||||
o Refining
|
(268 | ) | (940 | ) | ||||
284 | 589 | |||||||
o Chemicals
|
345 | 4 | ||||||
o Corporate and others
|
937 | 640 | ||||||
Aggregate share of profit from associates and jointly controlled entities
|
1,456 | 513 | ||||||
Investment income
|
||||||||
o Exploration and production
|
- | 1 | ||||||
o Refining
|
11 | 13 | ||||||
o Marketing and distribution
|
56 | 93 | ||||||
o Chemicals
|
- | 14 | ||||||
o Corporate and others
|
15 | 6 | ||||||
Aggregate investment income
|
82 | 127 | ||||||
Net finance costs
|
(3,909 | ) | (7,118 | ) | ||||
Profit before taxation
|
75,917 | 61,790 |
C.
|
Differences between Financial Statements prepared in accordance with the accounting policies complying with ASBE and IFRS (unaudited)
|
(i)
|
Government Grants
|
(ii)
|
Safety Production Fund
|
Nine-month periods ended 30 September
|
||||||||||
Note
|
2013
|
2012
|
||||||||
RMB million
|
RMB million
|
|||||||||
Net profit under ASBE
|
54,969 | 43,812 | ||||||||
Adjustments:
|
||||||||||
Government grants
|
(i)
|
84 | 77 | |||||||
Safety production fund
|
(ii)
|
656 | 862 | |||||||
Profit for the period under IFRS
|
55,709 | 44,751 |
As at 30 September
|
As at 31 December
|
|||||||||
Note
|
2013
|
2012
|
||||||||
RMB million
|
RMB million
|
|||||||||
Total Shareholder’s equity under ASBE
|
599,936 | 550,601 | ||||||||
Adjustments:
|
||||||||||
Government grants
|
(i)
|
(1,639 | ) | (1,723 | ) | |||||
Safety production fund
|
(ii)
|
(948 | ) | (842 | ) | |||||
Total equity under IFRS
|
597,349 | 548,036 |
China Petroleum & Chemical Corporation
|
|||
By:
|
/s/ Huang Wensheng
|
||
Name:
|
Huang Wensheng
|
||
Title:
|
Secretary to the Board of Directors
|