Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
中國國際航空股份有限公司
AIR CHINA LIMITED
(a joint stock limited company incorporated in the People's Republic of China with limited liability)
(Stock Code: 00753)
THIRD QUARTERLY REPORT OF 2024
This announcement is made pursuant to Part XIVA of the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong) and Rule 13.09 and Rule 13.10B of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited.
The board of directors (the "Board") of Air China Limited (the "Company", together with its subsidiaries, the "Group") held a meeting of the Board on 30 October 2024 and passed the resolution approving the third quarterly report of 2024 (the "Quarterly Report") of the Company for the period ended 30 September 2024 prepared in accordance with the PRC Accounting Standards for Business Enterprises.
IMPORTANT NOTICE:
The Board and the supervisory committee of the Company together with the directors, supervisors and the senior management of the Company guarantee that the contents of the Quarterly Report are true, accurate and complete and do not contain any false representation, misleading statement or material omission, and shall jointly and severally accept legal liability.
The person in charge of the Company, person in charge of accounting function and person in charge of accounting department (accounting superintendent) hereby guarantee that the financial information set out in the Quarterly Report is true, accurate and complete.
Whether the financial statements of the third quarter are audited
Yes ✓ No
I. MAJOR FINANCIAL DATA
(1) Major accounting data and financial indicators
Unit: RMB'000
|
Items |
The Reporting Period |
Increase/decrease of the Reporting Period as compared to the corresponding period of the previous year (%) |
For the period from the beginning of the year to the end of the Reporting Period |
Increase/decrease for the period from the beginning of the year to the end of the Reporting Period as compared to the corresponding period of the previous year (%) |
|
|
|
|
|
|
|
Revenue |
48,629,587 |
6.03 |
128,149,919 |
21.50 |
|
Net profit attributable to shareholders of the listed company |
4,144,237 |
-2.31 |
1,361,747 |
72.06 |
|
Net profit attributable to shareholders of the listed company after deducting non-recurring profits and losses |
3,872,907 |
-4.73 |
432,698 |
N/A |
|
Net cash flows from operating activities |
N/A |
N/A |
30,741,937 |
-7.06 |
|
Basic earnings per share (RMB per share) |
0.26 |
-7.14 |
0.09 |
68.22 |
|
Diluted earnings per share (RMB per share) |
0.26 |
-7.14 |
0.09 |
68.22 |
|
Weighted average return on net assets (%) |
10.76 |
Decreased by 0.7 percentage point |
3.44 |
Increased by 1.39 percentage points |
|
|
At the end of the Reporting Period |
At the end of the previous year |
Increase/ decrease at the end of the Reporting Period as compared to the end of the previous year (%) |
|
|
|
|
|
|
Total assets |
344,550,972 |
335,302,681 |
2.76 |
|
Owners'equity attributable to shareholders of the listed company |
40,543,145 |
37,229,962 |
8.90 |
Note: the "Reporting Period" refers to the 3-month period from the beginning of this quarter to the end of this quarter, the same below.
(2) Items and amounts of non-recurring profits and losses
✓Applicable ▢ Not applicable
Unit: RMB'000
|
Items of non-recurring profits and losses |
Amounts for the Period |
Amounts for |
|
|
|
|
|
Gains or losses on disposal of non-current assets, including provision for asset impairment being |
186,247 |
941,730 |
|
Government subsidies recorded in profit or loss for the current period (excluding those closely related to the Company's normal business operations, in compliance with national policies and regulations, were entitled in accordance with the established standards and posed a lasting impact on the Company's profit or loss) |
18,563 |
240,780 |
|
Gain or loss from change in fair value arising from holding financial assets and financial liabilities by |
467 |
87 |
|
Reversal of provision for impairment of receivable that has undergone impairment test alone |
40,716 |
50,836 |
|
Other non-operating income and expenses besides the above items |
66,667 |
265,229 |
|
Other profits and losses items falling within the |
|
|
|
Less: Effect of income tax |
3,812 |
125,221 |
|
Effect of non-controlling interests (after tax) |
37,518 |
444,392 |
|
|
|
|
|
|
|
|
|
Total |
271,330 |
929,049 |
|
|
|
|
Explanation on recognising items not listed in the "Explanatory Announcement No. 1 on Information Disclosure of Companies That Issue Securities to the Public - Non-recurring Profits and Losses" (《公開發行證券的公司信息披露解釋性公告第1號－非經常性損益》) as non-recurring profits and losses items with significant amounts and defining non-recurring profits and losses items listed in the "Explanatory Announcement No. 1 on Information Disclosure of Companies That Issue Securities to the Public - Non-recurring Profits and Losses" (《公開發行證券的公司信息披露解釋性公告第1號－非經常性損益》) as recurring profits and losses items of the Company.
Applicable ✓ Not applicable
(3) Particulars of, and reasons for, changes in major accounting data and financial indicators
✓Applicable ▢ Not applicable
|
Items |
Percentage of Change (%) |
Major Reasons |
|
|
|
|
|
Net profit attributable to shareholders of the listed company |
72.06 |
Revenue increased significantly |
|
Net profit attributable to shareholders of the listed company after deducting non-recurring profits and losses |
N/A |
Revenue increased significantly |
|
Basic earnings per share |
68.22 |
Mainly due to profit increased significantly on a year-on-year basis |
II. INFORMATION OF SHAREHOLDERS
(1) Total number of holders of ordinary shares, the number of holders of preference shares with restored voting rights and the particulars of the top 10 shareholders
Unit: share
|
Total number of holders of ordinary shares as at the end of the Reporting Period |
160,825 |
|
Total number of holders of preference shares with restored voting rights as at the end of the Reporting Period (if any) |
/ |
||
|
|
||||||
|
Particulars of the top 10 shareholders (excluding shares lent through securities lending and refinancing) |
||||||
|
Name of shareholder |
Nature of shareholder |
Number of shares held |
Shareholding percentage |
Number of shares held subject to selling restrictions |
Shares pledged, |
|
|
Status |
Number |
|||||
|
|
|
|
(%) |
|
|
|
|
|
|
|
|
|
|
|
|
China National Aviation Holding Corporation Limited ("CNAHC") |
State-owned legal person |
6,566,761,847 |
39.57 |
0 |
Frozen |
127,445,536 |
|
Cathay Pacific Airways Limited |
Foreign legal person |
2,633,725,455 |
15.87 |
0 |
Nil |
0 |
|
China National Aviation Corporation (Group) Limited ("CNACG") |
Foreign legal person |
1,949,262,228 |
11.75 |
392,927,308 |
Frozen |
36,454,464 |
|
HKSCC NOMINEES LIMITED |
Foreign legal person |
1,689,397,335 |
10.18 |
0 |
Nil |
0 |
|
China Securities Finance Corporation Limited |
Other |
311,302,365 |
1.88 |
0 |
Nil |
0 |
|
China National Aviation Fuel Group Corporation |
State-owned legal person |
238,524,158 |
1.44 |
0 |
Nil |
0 |
|
Hong Kong Securities Clearing Company Limited |
Foreign legal person |
234,543,256 |
1.41 |
0 |
Nil |
0 |
|
Industrial and Commercial Bank of China Limited - Huatai-PineBridge CSI 300 Exchange-traded Open-end Index Securities Investment Fund (中國工商銀行股份有限公司－華泰柏瑞滬深300交易型開放式指數證券投資基金) |
Other |
88,419,202 |
0.53 |
0 |
Nil |
0 |
|
Huatai Premium Commingled No. 5 Pension Product - Bank of China Limited (華泰優逸五號混合型養老金產品－中國銀行股份有限公司) |
Other |
78,900,000 |
0.48 |
0 |
Nil |
0 |
|
China Structural Reform Fund Co., Ltd. (中國國有企業結構調整基金股份有限公司) |
State-owned legal person |
67,039,106 |
0.40 |
0 |
Nil |
0 |
|
Particulars of the top 10 shareholders not subject to selling restrictions |
|||
|
Name of shareholder |
Number of tradable shares held not subject to selling restrictions |
|
|
|
Type of shares |
Number |
||
|
|
|
|
|
|
China National Aviation Holding Corporation Limited |
6,566,761,847 |
RMB ordinary shares |
6,566,761,847 |
|
Cathay Pacific Airways Limited |
2,633,725,455 |
Overseas listed foreign shares |
2,633,725,455 |
|
HKSCC NOMINEES LIMITED |
1,689,397,335 |
Overseas listed foreign shares |
1,689,397,335 |
|
China National Aviation Corporation (Group) Limited |
1,556,334,920 |
RMB ordinary shares |
1,332,482,920 |
|
Overseas listed foreign shares |
223,852,000 |
||
|
China Securities Finance Corporation Limited |
311,302,365 |
RMB ordinary shares |
311,302,365 |
|
China National Aviation Fuel Group Corporation |
238,524,158 |
RMB ordinary shares |
238,524,158 |
|
Hong Kong Securities Clearing Company Limited |
234,543,256 |
RMB ordinary shares |
234,543,256 |
|
Industrial and Commercial Bank of China Limited - Huatai-PineBridge CSI 300 Exchange-traded Open-end Index Securities Investment Fund (中國工商銀行股份有限公司－華泰柏瑞滬深300交易型開放式指數證券投資基金) |
88,419,202 |
RMB ordinary shares |
88,419,202 |
|
Huatai Premium Commingled No. 5 Pension Product - Bank of China Limited (華泰優逸五號混合型養老金產品－中國銀行股份有限公司) |
78,900,000 |
RMB ordinary shares |
78,900,000 |
|
China Structural Reform Fund Co., Ltd. (中國國有企業結構調整基金股份有限公司) |
67,039,106 |
RMB ordinary shares |
67,039,106 |
|
Explanation on connected relationship or action in concert among the above shareholders |
CNACG is a wholly-owned subsidiary of CNAHC. Accordingly, CNAHC is directly and indirectly interested in 51.32% of the shares of the Company. |
||
|
Description of the margin financing and securities lending and refinancing by top 10 shareholders and top 10 shareholders not subject to selling restrictions (if any) |
Industrial and Commercial Bank of China Limited - Huatai-PineBridge CSI 300 Exchange-traded Open-end Index Securities Investment Fund has launched refinancing business. Lending balance at the beginning of the Reporting Period was 322,600 shares and the lending balance as at the end of the Reporting Period was 0 share. |
||
1. HKSCC NOMINEES LIMITED is a subsidiary of The Stock Exchange of Hong Kong Limited and its principal business is acting as nominee for and on behalf of other corporate shareholders or individual shareholders. The 1,689,397,335 H shares held by it in the Company do not include the 166,852,000 shares held by it as nominee of CNACG.
2. According to the "Implementation Measures on Partial Transfer of State-owned Shares to the National Social Security Fund in the Domestic Securities Market" (Cai Qi [2009] No. 94) (《境內證券市場轉持部分國有股充實全國社會保障基金實施辦法》(財企[2009]94號)) and the Notice ([2009] No. 63) jointly issued by the Ministry of Finance, the State-owned Assets Supervision and Administration Commission of the State Council, China Securities Regulatory Commission and the National Council for Social Security Fund, 127,445,536 and 36,454,464 shares held by CNAHC, the controlling shareholder of the Company, and CNACG respectively are frozen at present.
3. On 17 July 2024, 614,525,150 A shares of the Company held by CNAHC from the non-public issuance were released from lock-up.
Shares lent through securities lending and refinancing by shareholders holding more than 5% of the shares, top 10 shareholders and top 10 shareholders not subject to selling restrictions
✓Applicable ▢ Not applicable
Unit: share
|
Shares lent through securities lending and refinancing by shareholders holding more than 5% of the shares, top 10 shareholders and top 10 shareholders not subject to selling restrictions |
||||||||
|
|
Shareholding of ordinary account and credit account as at the beginning of the Period |
Share lent through securities lending and refinancing and |
Shareholding of ordinary account and credit account as |
Share lent through securities lending and refinancing and |
||||
|
Name of shareholder |
Total number |
Percentage |
Total number |
Percentage |
Total number |
Percentage |
Total number |
Percentage |
|
|
|
|
|
|
|
|
|
|
|
Industrial and Commercial Bank of China Limited - Huatai-PineBridge CSI 300 Exchange-traded Open-end Index Securities Investment Fund (中國工商銀行股份有限公司－華泰柏瑞滬深300交易型開放式指數證券投資基金) |
34,327,902 |
0.21 |
322,600 |
0.002 |
88,419,202 |
0.53 |
0 |
0 |
Changes in top 10 shareholders and top 10 shareholders not subject to selling restrictions from the previous period due to lending/returning of shares through securities lending and refinancing
Applicable ✓ Not applicable
III. OTHER REMINDER
Other important information that needs to be brought to the attention of investors regarding the Company's operations during the Reporting Period
✓Applicable ▢ Not applicable
On 26 April 2024, the Resolution in Relation to the Introduction of 100 C919 Aircraft was considered and passed at the 29th meeting of the sixth session of the Board of the Company. On 9 August 2024, such resolution was considered and approved at the 2024 second extraordinary general meeting of the Company. For details, please refer to the relevant announcements of the Company published on the website of the Shanghai Stock Exchange (http://www.sse.com.cn/) and China Securities Journal, Shanghai Securities News and Securities Daily on 27 April 2024 and 10 August 2024, respectively.
IV. QUARTERLY FINANCIAL STATEMENTS
(1) Type of audit opinion
Applicable ✓ Not applicable
(2) Financial statements
CONSOLIDATED BALANCE SHEET
30 September 2024
Prepared by Air China Limited
Unit: RMB'000 (Unaudited)
|
Items |
30 September 2024 |
31 December 2023 |
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
Cash and bank balance |
21,852,907 |
15,628,496 |
|
Provisions on payables |
|
|
|
Contributions made |
|
|
|
Financial assets held-for-trading |
2,593 |
2,505 |
|
Derivative financial assets |
|
|
|
Bills receivable |
3,025 |
3,601 |
|
Accounts receivable |
3,840,484 |
3,182,797 |
|
Receivables financing |
|
|
|
Prepayments |
456,703 |
414,431 |
|
Premium receivable |
|
|
|
Receivables on reinsurance |
|
|
|
Provisions for reinsurance contracts |
|
|
|
Other receivables |
5,142,200 |
5,437,914 |
|
Including: Interest receivable |
|
|
|
Dividend receivable |
|
|
|
Purchase of financial assets resold |
|
|
|
Inventories |
5,002,901 |
3,682,821 |
|
Including: Data resources |
|
|
|
Contract assets |
|
|
|
Held-for-sale assets |
42,046 |
108,527 |
|
Non-current assets due within a year |
|
|
|
Other current assets |
4,005,251 |
3,873,629 |
|
Total current assets |
40,348,110 |
32,334,721 |
|
|
|
|
|
NON-CURRENT ASSETS: |
|
|
|
Loans and advances |
|
|
|
Debt investments |
|
|
|
Other debt investments |
1,403,840 |
1,397,310 |
|
Long-term receivables |
823,974 |
847,273 |
|
Long-term equity investments |
16,620,371 |
15,136,903 |
|
Investments in other equity instruments |
1,845,858 |
1,550,029 |
|
Other non-current financial assets |
|
|
|
Investment properties |
310,812 |
320,827 |
|
Fixed assets |
106,740,664 |
104,970,803 |
|
Construction in progress |
37,620,110 |
38,407,989 |
|
Biological assets for production |
|
|
|
Oil and gas assets |
|
|
|
Right-of-use assets |
115,056,191 |
116,342,903 |
|
Intangible assets |
5,778,581 |
5,817,144 |
|
Including: Data resources |
|
|
|
Development expenses |
|
|
|
Including: Data resources |
|
|
|
Goodwill |
4,097,942 |
4,097,942 |
|
Long-term deferred expenses |
281,587 |
286,247 |
|
Deferred tax assets |
13,617,818 |
13,703,962 |
|
Other non-current assets |
5,114 |
88,628 |
|
Total non-current assets |
304,202,862 |
302,967,960 |
|
Total assets |
344,550,972 |
335,302,681 |
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
Short-term loans |
21,188,302 |
21,363,178 |
|
Short-term financing bonds payable |
3,021,236 |
|
|
Borrowings from central bank |
|
|
|
Contributions received |
|
|
|
Financial liabilities held-for-trading |
|
|
|
Derivative financial liabilities |
|
|
|
Bills payable |
|
500,160 |
|
Accounts payable |
21,937,423 |
18,595,075 |
|
Air traffic liabilities |
9,928,276 |
8,366,222 |
|
Receipts in advance |
|
|
|
Contract liabilities |
1,264,426 |
1,522,492 |
|
Sale of financial assets repurchased |
|
|
|
Deposits from clients and placements from other banks |
|
|
|
Brokerage payable |
|
|
|
Underwriting fees payable |
|
|
|
Employee compensations payable |
4,029,979 |
3,088,820 |
|
Taxes payable |
506,535 |
571,838 |
|
Other payables |
12,118,723 |
16,085,401 |
|
Including: Interest payable |
|
|
|
Dividend payable |
|
|
|
Fees and commissions payable |
|
|
|
Amounts payable on reinsurance |
|
|
|
Held-for-sale liabilities |
|
|
|
Non-current liabilities due within a year |
76,519,422 |
40,224,088 |
|
Other current liabilities |
|
|
|
Total current liabilities |
150,514,322 |
110,317,274 |
|
|
|
|
|
NON-CURRENT LIABILITIES: |
|
|
|
Reserves on insurance contracts |
|
|
|
Long-term loans |
65,118,204 |
80,777,799 |
|
Debentures payable |
4,000,000 |
9,196,832 |
|
Including: Preference shares |
|
|
|
Perpetual bonds |
|
|
|
Lease liabilities |
62,244,761 |
64,053,967 |
|
Long-term payables |
16,895,790 |
28,752,343 |
|
Long-term employee compensation payables |
187,040 |
187,810 |
|
Accrued liabilities |
4,389,809 |
4,312,660 |
|
Deferred income |
417,058 |
404,103 |
|
Deferred tax liabilities |
399,743 |
347,910 |
|
Other non-current liabilities |
2,402,361 |
1,663,987 |
|
Total non-current liabilities |
156,054,766 |
189,697,411 |
|
Total liabilities |
306,569,088 |
300,014,685 |
|
|
|
|
|
OWNERS' EQUITY (OR SHAREHOLDERS' EQUITY): |
|
|
|
Paid-up capital (or share capital) |
16,593,720 |
16,200,793 |
|
Other equity instruments |
|
|
|
Including: Preference shares |
|
|
|
Perpetual bonds |
|
|
|
Capital reserve |
41,010,599 |
39,587,767 |
|
Less: Treasury shares |
|
|
|
Other comprehensive income |
339,161 |
215,566 |
|
Special reserves |
2,940 |
2,940 |
|
Surplus reserves |
11,564,287 |
11,564,287 |
|
General risk provisions |
153,747 |
153,747 |
|
Retained earnings |
-29,121,309 |
-30,495,138 |
|
Total owners'equity (or shareholders'equity) attributable to the parent company |
40,543,145 |
37,229,962 |
|
Non-controlling interests |
-2,561,261 |
-1,941,966 |
|
Total owners'equity (or shareholders'equity) |
37,981,884 |
35,287,996 |
|
Total liabilities and owners'equity (or shareholders'equity) |
344,550,972 |
335,302,681 |
Person in charge of the Company: Ma Chongxian
Person in charge of accounting function: Sun Yuquan
Person in charge of accounting department: Lyu Lingfei
CONSOLIDATED INCOME STATEMENT
January to September 2024
Prepared by Air China Limited
Unit: RMB'000 (Unaudited)
|
Items |
First three quarters of 2024 |
First three quarters of 2023 |
|
|
|
|
|
I. Total revenue from operations |
128,149,919 |
105,476,845 |
|
Including: Operating income |
128,149,919 |
105,476,845 |
|
Interest income |
|
|
|
Premium earned |
|
|
|
Fees and commission income |
|
|
|
|
|
|
|
II. Total operating cost |
133,667,384 |
111,920,572 |
|
Including: Operating costs |
119,746,091 |
97,359,086 |
|
Interest expenses |
|
|
|
Fees and commission expenses |
|
|
|
Returned premium |
|
|
|
Net reimbursement paid |
|
|
|
Net amounts of provisions on insurance obligations drawn |
|
|
|
Bonus paid on insurance policy |
|
|
|
Reinsurance premium |
|
|
|
Taxes and other levies |
258,020 |
259,123 |
|
Selling expenses |
4,992,226 |
3,996,379 |
|
General and administrative expenses |
3,921,783 |
3,729,604 |
|
R&D expenses |
293,450 |
213,842 |
|
Finance expenses |
4,455,814 |
6,362,538 |
|
Including: Interest expenses |
4,845,732 |
5,323,094 |
|
Interest income |
385,630 |
481,087 |
|
Add: Other income |
3,284,731 |
3,208,572 |
|
Investment income (loss is represented by "-" sign) |
2,112,731 |
2,240,021 |
|
Including: Share of profits of associates and joint ventures |
2,074,647 |
2,189,703 |
|
Gains on derecognition of financial assets measured at amortised cost |
|
|
|
Exchange gains (loss is represented by "-" sign) |
|
|
|
Gains from net exposure to hedging |
|
|
|
Gains from changes in fair value |
88 |
-711 |
|
Impairment loss of credit |
-512 |
-16,331 |
|
Impairment loss of assets |
-8,094 |
-107,432 |
|
Gains from disposal of assets |
958,220 |
689,664 |
|
|
|
|
|
III. Profit from operations (loss is represented by "-" sign) |
829,699 |
-429,944 |
|
Add: Non-operating income |
304,209 |
1,468,565 |
|
Less: Non-operating expenses |
54,755 |
97,505 |
|
|
|
|
|
IV. Total profit (total loss is represented by "-" sign) |
1,079,153 |
941,116 |
|
Less: Income tax expenses |
309,882 |
-245,721 |
|
|
|
|
|
V. Net profit (net loss is represented by "-" sign) |
769,271 |
1,186,837 |
|
(I) Classified by continuity of operations |
|
|
|
1. Net profit from continuing operations (net loss is represented by "-" sign) |
769,271 |
1,186,837 |
|
2. Net profit from discontinued operation (net loss is represented by "-" sign) |
|
|
|
(II) Classified by ownership |
|
|
|
1. Net profits attributable to shareholders of the parent company (net loss is represented by "-" sign) |
1,361,747 |
791,421 |
|
2. Profit or loss attributable to non-controlling interests (net loss is represented by "-" sign) |
-592,476 |
395,416 |
|
|
|
|
|
VI. Other comprehensive income after tax, net |
120,134 |
-91,351 |
|
(I) Other comprehensive income after tax attributable to owners of the parent company, net |
135,798 |
-65,958 |
|
1. Other comprehensive income that cannot be subsequently reclassified to profit or loss |
-8,880 |
-23,673 |
|
(1) Changes arising on remeasurement of defined benefit plans |
-4,306 |
33 |
|
(2) Other comprehensive income accounted for using the equity method that cannot be reclassified to profit or loss |
-359 |
|
|
(3) Change in fair value of investments in other equity instruments |
-4,215 |
-23,706 |
|
(4) Change in fair value of own credit risk of the Company |
|
|
|
2. Other comprehensive income that will be reclassified to profit or loss |
144,678 |
-42,285 |
|
(1) Other comprehensive income accounted for using the equity method that may be reclassified to profit or loss |
231,400 |
-473,547 |
|
(2) Change in fair value of other debt investments |
3,423 |
159 |
|
(3) Amount of financial assets reclassified into other comprehensive income |
|
|
|
(4) Provisions for credit impairment of other debt investments |
-11 |
-344 |
|
(5) Reserve for cash flow hedging |
|
|
|
(6) Exchange difference on translation of financial statements in foreign currency |
-90,134 |
431,447 |
|
(7) Others |
|
|
|
(II) Other comprehensive income after tax attributable to non-controlling interests, net |
-15,664 |
-25,393 |
|
|
|
|
|
VII. Total comprehensive income |
889,405 |
1,095,486 |
|
(I) Total comprehensive income attributable to owners of the parent company |
1,497,545 |
725,463 |
|
(II) Total comprehensive income attributable to non-controlling interests |
-608,140 |
370,023 |
|
|
|
|
|
VIII. Earnings per share: |
|
|
|
(I) Basic earnings per share (RMB per share) |
0.09 |
0.05 |
|
(II) Diluted earnings per share (RMB per share) |
0.09 |
0.05 |
For business combination under common control during the current period, the net profit of merged party before the business combination is RMB0, and the net profit of the merged party for the last period is RMB0.
Person in charge of the Company: Ma Chongxian
Person in charge of accounting function: Sun Yuquan
Person in charge of accounting department: Lyu Lingfei
CONSOLIDATED CASH FLOW STATEMENT
January to September 2024
Prepared by Air China Limited
Unit: RMB'000 (Unaudited)
|
Items |
First three quarters of 2024 (January to September) |
First three quarters of 2023 (January to September) |
|
|
|
|
|
I. Cash flows from operating activities: |
|
|
|
Cash received from sales of goods and provision of services |
137,171,566 |
117,873,834 |
|
Net increase in deposits from clients and placements from banks |
|
|
|
Net increase in borrowings from central bank |
|
|
|
Net increase in contributions received from other financial institutions |
|
|
|
Cash received from premiums of original insurance contracts |
|
|
|
Net cash receipt from reinsurance operations |
|
|
|
Net increase in reserve of the insured and investment |
|
|
|
Cash received from interest, fees and commission |
|
|
|
Net increase in contributions received |
|
|
|
Net increase in cash from repurchase operations |
|
|
|
Net cash receipt from securities trading as agent |
|
|
|
Refund of taxes and levies |
590,866 |
1,260,276 |
|
Other cash received relating to operating activities |
6,013,482 |
3,970,888 |
|
Subtotal of cash inflows of operating activities |
143,775,914 |
123,104,998 |
|
Cash paid for goods purchased and services received |
80,389,661 |
60,606,339 |
|
Net increase in loans and advances to clients |
|
|
|
Net increase in deposits in central bank and other banks |
|
|
|
Cash paid in respect of claims under original insurance contracts |
|
|
|
Net increase in contributions made |
|
|
|
Cash paid for interest, fees and commissions |
|
|
|
Cash paid for bonus paid on insurance policy |
|
|
|
Cash paid to or on behalf of employees |
24,505,116 |
22,312,292 |
|
Taxes and levies paid |
1,656,932 |
1,425,490 |
|
Other cash paid relating to operating activities |
6,482,268 |
5,685,281 |
|
Subtotal of cash outflows from operating activities |
113,033,977 |
90,029,402 |
|
Net cash flows from operating activities |
30,741,937 |
33,075,596 |
|
|
|
|
|
II. Cash flows from investing activities: |
|
|
|
Cash received from sale and redemption of investments |
93,296 |
695,882 |
|
Recovery of the secured bank deposits |
1,138 |
2,379 |
|
Cash received from investment income |
926,741 |
161,483 |
|
Net cash proceeds from disposal of fixed assets, intangible assets |
1,063,890 |
802,934 |
|
Net cash proceeds from disposal of subsidiaries and other |
|
|
|
Net cash received for acquisition of subsidiaries and other |
|
5,392,113 |
|
Other cash received relating to investing activities |
385,630 |
472,732 |
|
Subtotal of cash inflows from investing activities |
2,470,695 |
7,527,523 |
|
Cash paid for purchase and construction of fixed assets, |
11,520,075 |
13,758,422 |
|
Cash paid for investments |
515,836 |
171,838 |
|
Net increase in secured loans |
|
|
|
Net cash payments for acquisition of subsidiaries and |
|
|
|
Increase in secured bank deposits |
2,055 |
6,407 |
|
Other cash paid relating to investing activities |
672,298 |
|
|
Subtotal of cash outflows from investing activities |
12,710,264 |
13,936,667 |
|
Net cash flows from investing activities |
-10,239,569 |
-6,409,144 |
|
|
|
|
|
III. Cash flows from financing activities: |
|
|
|
Cash received from issuance of debentures |
7,000,000 |
|
|
Cash received from capital injection |
1,815,742 |
18,393,017 |
|
Including: Cash received from capital injection of non-controlling shareholders in subsidiaries |
|
|
|
Cash received from borrowings |
25,623,809 |
40,176,857 |
|
Other cash received relating to financing activities |
|
|
|
Subtotal of cash inflows from financing activities |
34,439,551 |
58,569,874 |
|
Cash paid for repayment of borrowings |
29,070,173 |
39,733,328 |
|
Cash paid for repayment of debentures |
2,000,000 |
9,500,000 |
|
Cash paid for distribution of dividends, profits or payment of |
5,001,126 |
5,653,200 |
|
Including: Dividends and profits paid to non-controlling shareholders by subsidiaries |
747 |
9,890 |
|
Cash paid for leases |
13,651,427 |
19,592,765 |
|
Other cash paid relating to financing activities |
|
13 |
|
Subtotal of cash outflows from financing activities |
49,722,726 |
74,479,306 |
|
Net cash flows from financing activities |
-15,283,175 |
-15,909,432 |
|
IV. Effect of exchange rate changes on cash and cash equivalents |
24,863 |
145,037 |
|
|
|
|
|
V. Net increase in cash and cash equivalents |
5,244,056 |
10,902,057 |
|
Add: Balance of cash and cash equivalents as at the beginning of |
15,016,804 |
10,607,711 |
|
|
|
|
|
VI. Balance of cash and cash equivalents as at the end of the period |
20,260,860 |
21,509,768 |
Person in charge of the Company: Ma Chongxian
Person in charge of accounting function: Sun Yuquan
Person in charge of accounting department: Lyu Lingfei
BALANCE SHEET OF THE PARENT COMPANY
30 September 2024
Prepared by Air China Limited
Unit: RMB'000 (Unaudited)
|
Items |
30 September 2024 |
31 December 2023 |
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
Cash and bank balance |
3,383,310 |
6,873,010 |
|
Financial assets held-for-trading |
2,593 |
2,505 |
|
Derivative financial assets |
|
|
|
Bills receivable |
|
|
|
Accounts receivable |
2,710,654 |
2,190,617 |
|
Receivables financing |
|
|
|
Prepayments |
56,450 |
94,848 |
|
Other receivables |
3,052,173 |
3,162,023 |
|
Including: Interest receivable |
|
|
|
Dividend receivable |
|
|
|
Inventories |
66,171 |
75,541 |
|
Including: Data resources |
|
|
|
Contract assets |
|
|
|
Held-for-sale assets |
42,046 |
108,527 |
|
Non-current assets due within a year |
|
|
|
Other current assets |
1,877,472 |
2,270,693 |
|
Total current assets |
11,191,369 |
14,777,764 |
|
|
|
|
|
NON-CURRENT ASSETS: |
|
|
|
Debt investments |
|
|
|
Other debt investments |
|
|
|
Long-term receivables |
808,875 |
910,915 |
|
Long-term equity investments |
31,180,497 |
30,869,054 |
|
Investments in other equity instruments |
216,387 |
196,110 |
|
Other non-current financial assets |
|
|
|
Investment properties |
|
|
|
Fixed assets |
76,352,982 |
74,572,866 |
|
Construction in progress |
24,875,183 |
22,839,284 |
|
Biological assets for production |
|
|
|
Oil and gas assets |
|
|
|
Right-of-use assets |
71,931,736 |
76,551,102 |
|
Intangible assets |
3,390,612 |
3,658,777 |
|
Including: Data resources |
|
|
|
Development expenses |
|
|
|
Including: Data resources |
|
|
|
Goodwill |
|
|
|
Long-term deferred expenses |
183,436 |
172,764 |
|
Deferred tax assets |
7,897,173 |
7,938,618 |
|
Other non-current assets |
|
|
|
Total non-current assets |
216,836,881 |
217,709,490 |
|
Total assets |
228,028,250 |
232,487,254 |
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
Short-term loans |
18,432,034 |
17,812,963 |
|
Short-term financing bonds payable |
3,021,236 |
|
|
Financial liabilities held-for-trading |
|
|
|
Derivative financial liabilities |
|
|
|
Bills payable |
|
|
|
Accounts payable |
12,706,929 |
11,926,167 |
|
Air traffic liabilities |
7,801,920 |
6,530,022 |
|
Receipts in advance |
|
|
|
Contract liabilities |
649,791 |
903,374 |
|
Employee compensations payable |
1,209,366 |
1,011,443 |
|
Taxes payable |
150,111 |
146,446 |
|
Other payables |
5,480,246 |
8,201,327 |
|
Including: Interest payable |
|
|
|
Dividend payable |
|
|
|
Held-for-sale liabilities |
|
|
|
Non-current liabilities due within a year |
48,954,359 |
21,301,894 |
|
Other current liabilities |
|
|
|
Total current liabilities |
98,405,992 |
67,833,636 |
|
|
|
|
|
NON-CURRENT LIABILITIES: |
|
|
|
Long-term loans |
32,359,953 |
55,322,211 |
|
Debentures payable |
4,000,000 |
3,000,000 |
|
Including: Preference shares |
|
|
|
Perpetual bonds |
|
|
|
Lease liabilities |
36,924,012 |
40,444,416 |
|
Long-term payables |
5,403,048 |
18,035,183 |
|
Long-term employee compensation payables |
|
|
|
Accrued liabilities |
2,388,531 |
2,374,046 |
|
Deferred income |
161,836 |
190,785 |
|
Deferred tax liabilities |
|
|
|
Other non-current liabilities |
2,370,769 |
1,565,882 |
|
Total non-current liabilities |
83,608,149 |
120,932,523 |
|
Total liabilities |
182,014,141 |
188,766,159 |
|
|
|
|
|
OWNERS' EQUITY (OR SHAREHOLDERS' EQUITY): |
|
|
|
Paid-up capital (or share capital) |
16,593,720 |
16,200,793 |
|
Other equity instruments |
|
|
|
Including: Preference shares |
|
|
|
Perpetual bonds |
|
|
|
Capital reserve |
45,358,534 |
43,935,719 |
|
Less: Treasury shares |
|
|
|
Other comprehensive income |
428,177 |
412,970 |
|
Special reserves |
|
|
|
Surplus reserves |
11,527,181 |
11,527,181 |
|
General risk provisions |
|
|
|
Retained earnings |
-27,893,503 |
-28,355,568 |
|
Total owners'equity (or shareholders'equity) |
46,014,109 |
43,721,095 |
|
Total liabilities and owners'equity (or shareholders'equity) |
228,028,250 |
232,487,254 |
Person in charge of the Company: Ma Chongxian
Person in charge of accounting function: Sun Yuquan
Person in charge of accounting department: Lyu Lingfei
INCOME STATEMENT OF THE PARENT COMPANY
January to September 2024
Prepared by Air China Limited
Unit: RMB'000 (Unaudited)
|
Items |
First three quarters of 2024 (January to September) |
First three quarters of 2023 (January to September) |
|
|
|
|
|
I. Revenue from operations |
79,048,427 |
63,853,621 |
|
Less: Operating costs |
73,352,774 |
60,252,064 |
|
Taxes and other levies |
127,057 |
132,351 |
|
Selling expenses |
3,118,048 |
2,332,122 |
|
General and administrative expenses |
1,545,088 |
1,503,778 |
|
R&D expenses |
84,680 |
69,112 |
|
Finance expenses |
2,815,913 |
4,001,530 |
|
Including: Interest expenses |
2,982,859 |
3,440,940 |
|
Interest income |
151,321 |
269,621 |
|
Add: Other income |
1,648,450 |
1,485,569 |
|
Investment income (loss is represented by "-" sign) |
308,545 |
236,277 |
|
Including: Share of profits of associates and joint ventures |
251,019 |
220,097 |
|
Gains on derecognition of financial assets measured at amortised cost |
|
|
|
Gains from net exposure to hedging (loss is represented |
|
|
|
Gains from changes in fair value (loss is represented |
88 |
-711 |
|
Impairment loss of credit (loss is represented by "-" sign) |
-121 |
-5,757 |
|
Impairment loss of assets (loss is represented by "-" sign) |
|
-91,160 |
|
Gains from disposal of assets (loss is represented by "-" sign) |
402,879 |
160,230 |
|
|
|
|
|
II. Profit from operations (loss is represented by "-" sign) |
364,708 |
-2,652,888 |
|
Add: Non-operating income |
155,246 |
640,050 |
|
Less: Non-operating expenses |
21,513 |
55,116 |
|
|
|
|
|
III. Total profit (total loss is represented by "-" sign) |
498,441 |
-2,067,954 |
|
Less: Income tax expenses |
36,376 |
-223,375 |
|
|
|
|
|
IV. Net profit (net loss is represented by "-" sign) |
462,065 |
-1,844,579 |
|
(I) Net profit from continuing operations |
462,065 |
-1,844,579 |
|
(II) Net profit from discontinued operation |
|
|
|
|
|
|
|
V. Other comprehensive income after tax, net |
15,207 |
|
|
(I) Other comprehensive income that cannot be subsequently reclassified to profit or loss |
15,207 |
|
|
1. Changes arising on remeasurement of defined benefit plans |
|
|
|
2. Other comprehensive income accounted for using the equity method that cannot be reclassified to profit or loss |
|
|
|
3. Change in fair value of investments in other equity instruments |
15,207 |
|
|
4. Change in fair value of own credit risk of the Company |
|
|
|
(II) Other comprehensive income that will be reclassified to profit or loss |
|
|
|
1. Other comprehensive income accounted for using the equity method that may be reclassified to profit or loss |
|
|
|
2. Change in fair value of other debt investments |
|
|
|
3. Amount of financial assets reclassified into other comprehensive income |
|
|
|
4. Provisions for credit impairment of other debt investments |
|
|
|
5. Reserve for cash flow hedging |
|
|
|
6. Exchange difference on translation of financial statements in foreign currency |
|
|
|
7. Others |
|
|
|
|
|
|
|
VI. Total comprehensive income |
477,272 |
-1,844,579 |
|
|
|
|
|
VII. Earnings per share: |
|
|
|
(I) Basic earnings per share (RMB per share) |
|
|
|
(II) Diluted earnings per share (RMB per share) |
|
|
Person in charge of the Company: Ma Chongxian
Person in charge of accounting function: Sun Yuquan
Person in charge of accounting department: Lyu Lingfei
CASH FLOW STATEMENT OF THE PARENT COMPANY
January to September 2024
Prepared by Air China Limited
Unit: RMB'000 (Unaudited)
|
Items |
First three quarters of 2024 (January to September) |
First three quarters of 2023 (January to September) |
|
|
|
|
|
I. Cash flows from operating activities: |
|
|
|
Cash received from sales of goods and provision of services |
82,727,408 |
69,779,971 |
|
Refund of taxes and levies |
439,088 |
1,146,575 |
|
Other cash received relating to operating activities |
4,013,771 |
3,012,349 |
|
Subtotal of cash inflows of operating activities |
87,180,267 |
73,938,895 |
|
Cash paid for goods purchased and services received |
50,162,165 |
36,506,078 |
|
Cash paid to or on behalf of employees |
12,523,984 |
11,725,789 |
|
Taxes and levies paid |
768,458 |
721,226 |
|
Other cash paid relating to operating activities |
3,954,957 |
3,266,726 |
|
Subtotal of cash outflows from operating activities |
67,409,564 |
52,219,819 |
|
Net cash flows from operating activities |
19,770,703 |
21,719,076 |
|
|
|
|
|
II. Cash flows from investing activities: |
|
|
|
Cash received from sale and redemption of investments |
|
|
|
Cash received from investment income |
92,061 |
90,991 |
|
Net cash proceeds from disposal of fixed assets, intangible assets and other long-term assets |
481,983 |
532,110 |
|
Net cash proceeds from disposal of subsidiaries and other business units |
|
|
|
Other cash received relating to investing activities |
151,321 |
269,621 |
|
Subtotal of cash inflows from investing activities |
725,365 |
892,722 |
|
Cash paid for purchase and construction of fixed assets, intangible assets and other long-term assets |
9,799,748 |
11,746,131 |
|
Cash paid for investments |
148,991 |
61,851 |
|
Net cash payments for acquisition of subsidiaries and other business units |
|
6,632,963 |
|
Other cash paid relating to investing activities |
|
|
|
Subtotal of cash outflows from investing activities |
9,948,739 |
18,440,945 |
|
Net cash flows from investing activities |
-9,223,374 |
-17,548,223 |
|
|
|
|
|
III. Cash flows from financing activities: |
|
|
|
Cash received from capital injection |
1,815,742 |
14,993,017 |
|
Cash received from issuance of debentures |
7,000,000 |
- |
|
Cash received from borrowings |
7,381,775 |
32,343,300 |
|
Other cash received relating to financing activities |
|
|
|
Subtotal of cash inflows from financing activities |
16,197,517 |
47,336,317 |
|
Cash paid for repayment of borrowings |
19,475,600 |
22,014,715 |
|
Cash paid for repayment of debentures |
|
8,500,000 |
|
Cash paid for distribution of dividends, profits or payment of interest expenses |
2,931,524 |
3,650,547 |
|
Cash paid for leases |
7,801,646 |
14,117,747 |
|
Other cash paid relating to financing activities |
|
|
|
Subtotal of cash outflows from financing activities |
30,208,770 |
48,283,009 |
|
Net cash flows from financing activities |
-14,011,253 |
-946,692 |
|
|
|
|
|
IV. Effect of exchange rate changes on cash and cash equivalents |
-25,359 |
64,710 |
|
|
|
|
|
V. Net increase in cash and cash equivalents |
-3,489,283 |
3,288,871 |
|
Add: Balance of cash and cash equivalents as at the beginning of the period |
6,842,157 |
6,057,863 |
|
|
|
|
|
VI. Balance of cash and cash equivalents as at the end of the period |
3,352,874 |
9,346,734 |
Person in charge of the Company: Ma Chongxian
Person in charge of accounting function: Sun Yuquan
Person in charge of accounting department: Lyu Lingfei
Adjustments made to the financial statements as at the beginning of the year for the initial implementation of new Accounting Standards or interpretation of standards since 2024
Applicable ✓ Not applicable
The announcement is hereby given.
By Order of the Board
Air China Limited
Xiao Feng Huen Ho Yin
Joint Company Secretaries
Beijing, the PRC, 30 October 2024
As at the date of this announcement, the directors of the Company are Mr. Ma Chongxian, Mr. Wang Mingyuan, Mr. Cui Xiaofeng, Mr. Patrick Healy, Mr. Xiao Peng, Mr. He Yun*, Mr. Xu Junxin* and Ms. Winnie Tam Wan-chi*.
* Independent non-executive director of the Company
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
