Revenue 4 2,287,134 2,837,136 Cost of sales (2,130,228) (2,720,050)

Transcription

1

2 RESULTS The board of directors (the Board ) of Brilliance China Automotive Holdings Limited (the Company ) announces the unaudited condensed consolidated interim financial results of the Company and its subsidiaries (collectively referred to as the Group ) for the six months ended. The unaudited condensed consolidated interim financial statements have been reviewed by the audit committee of the Board. CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS (Expressed in thousands of RMB except for earnings per share amounts) For the six months ended Note Revenue 4 2,287,134 2,837,136 Cost of sales (2,130,228) (2,720,050) Gross profit 156, ,086 Other income 51,485 29,446 Interest income 31,706 24,553 Selling expenses (178,267) (289,845) General and administrative expenses (272,391) (555,236) Finance costs 5 (66,968) (62,947) Share of results of: Joint ventures 3,677,439 2,666,432 Associates 41, ,306 Profit before income tax expense 6 3,441,162 2,054,795 Income tax expense 8 (16,891) (4,072) 1

3 CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS (Cont d) (Expressed in thousands of RMB except for earnings per share amounts) For the six months ended Note Profit for the period 3,424,271 2,050,723 Attributable to: Equity holders of the Company 3,566,130 2,310,518 Non-controlling interests (141,859) (259,795) 3,424,271 2,050,723 Earnings per share 9 Basic RMB RMB Diluted RMB RMB

4 CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME For the six months ended Profit for the period 3,424,271 2,050,723 Other comprehensive (expense) income that will be subsequently reclassified to consolidated statement of profit or loss, net of tax Change in fair value of equity investments (10,052) (1,934) Share of comprehensive (expense) income of a joint venture (622,535) 946,152 (632,587) 944,218 Total comprehensive income for the period 2,791,684 2,994,941 Attributable to: Equity holders of the Company 2,933,543 3,254,736 Non-controlling interests (141,859) (259,795) 2,791,684 2,994,941 3

5 CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION Note Non-current assets Intangible assets , ,200 Property, plant and equipment 11 2,345,954 2,386,434 Construction-in-progress , ,695 Land lease prepayments 11 85,455 86,513 Interests in joint ventures 12 24,171,770 21,593,786 Interests in associates 13 1,684,358 1,747,517 Prepayments for long-term investments , ,000 Equity investments 15 14,447 24,499 Long-term loan receivables 16 2,866,181 1,446,655 Other non-current assets 72,494 61,993 Total non-current assets 32,713,315 28,824,292 Current assets Cash and cash equivalents 17 1,899,171 1,732,076 Cash at central bank 42,307 62,038 Short-term bank deposits 12,728 43,402 Pledged short-term bank deposits ,765 1,713,754 Inventories 995,575 1,043,793 Accounts receivable 19 1,139,846 1,023,365 Notes receivable , ,795 Other current assets 21 2,962,169 3,049,616 Total current assets 8,195,751 9,031,839 Current liabilities Accounts payable 22 2,740,513 3,278,870 Notes payable 23 1,434,437 2,780,586 Other current liabilities 24 2,076,106 2,055,279 Short-term bank borrowings 25 4,456,400 2,809,900 Income tax payable 18,674 40,340 Total current liabilities 10,726,130 10,964,975 4

6 CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Cont d) Note Net current liabilities (2,530,379) (1,933,136) Total assets less current liabilities 30,182,936 26,891,156 Non-current liabilities Long-term bank borrowings 25 70,000 80,000 Deferred government grants 108, ,949 Total non-current liabilities 178, ,949 Net assets 30,004,426 26,700,207 Capital and reserves Share capital , ,176 Reserves 27 29,081,853 26,125,775 Total equity attributable to equity holders of the Company 29,479,029 26,522,951 Non-controlling interests 525, ,256 Total equity 30,004,426 26,700,207 5

7 CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY Six months ended Attributable to the equity holders of the Company Issued capital Hedging reserve Share premium Investment revaluation reserve Cumulative translation adjustments reserve Difference arising from acquisition of noncontrolling interests Share options reserve Capital reserve Retained earnings Total equity attributable to the equity holders of the Company Noncontrolling interests Total equity 1st January, (audited) 396,809 (331,995) 2,473,444 17,835 39,179 (537,584) ,000 21,545,227 23,723,857 (1,125,334) 22,598,523 Transactions with equity holders of the Company Issue of shares by exercise of share options 367 2,638 (942) 2,063 2,063 Profit for the period 2,310,518 2,310,518 (259,795) 2,050,723 Other comprehensive income (expense) Share of other comprehensive income of a joint venture 946, , ,152 Change in fair value of equity investments (1,934) (1,934) (1,934) 946,152 (1,934) 944, ,218 (unaudited) 397, ,157 2,476,082 15,901 39,179 (537,584) 120,000 23,855,745 26,980,656 (1,385,129) 25,595,527 6

8 CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Cont d) Six months ended Attributable to the equity holders of the Company Issued capital Hedging reserve Share premium Investment revaluation reserve Cumulative translation adjustments reserve Difference arising from acquisition of noncontrolling interests Capital reserve Retained earnings Total equity attributable to the equity holders of the Company Noncontrolling interests Total equity 1st January,, as previously stated (audited) 397, ,763 2,476,082 8,866 39,179 (2,350,481) 120,000 25,448,366 26,522, ,256 26,700,207 Effect on adoption of HKFRS 15 (Note 3) 22,535 22,535 22,535 1st January,, as restated 397, ,763 2,476,082 8,866 39,179 (2,350,481) 120,000 25,470,901 26,545, ,256 26,722,742 Transactions with equity holders of the Company Additional investment in a subsidiary 490, , , ,000 Profit for the period 3,566,130 3,566,130 (141,859) 3,424,271 Other comprehensive expense Share of other comprehensive expense of a joint venture (622,535) (622,535) (622,535) Change in fair value of equity investments (10,052) (10,052) (10,052) (622,535) (10,052) (632,587) (632,587) (unaudited) 397,176 (238,772) 2,476,082 (1,186) 39,179 (2,350,481) 120,000 29,037,031 29,479, ,397 30,004,426 7

9 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS For the six months ended Net cash used in operating activities (2,045,411) (455,573) Net cash generated from (used in) investing activities 1,374,398 (326,298) Net cash generated from financing activities 838, ,832 Increase in cash and cash equivalents 167,095 98,961 Cash and cash equivalents, as at 1st January 1,732, ,938 Cash and cash equivalents, as at 30th June 1,899,171 1,039,899 8

10 NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS 1. Organisation and operations The Company was incorporated in Bermuda on 9th June, 1992 as an exempted company with limited liability. The Company s shares are traded on the main board of The Stock Exchange of Hong Kong Limited (the Stock Exchange ). The principal activities of the Group are set out in note 4 to these condensed consolidated interim financial statements. 2. Statement of compliance and accounting policies These condensed consolidated interim financial statements have been prepared in accordance with the applicable disclosure provisions of the Rules Governing the Listing of Securities on the Stock Exchange (the Listing Rules ), the Hong Kong Accounting Standard ( HKAS ) 34 Interim financial reporting and other relevant HKASs and Interpretations and the Hong Kong Financial Reporting Standards ( HKFRSs ) issued by the Hong Kong Institute of Certified Public Accountants (the HKICPA ). These condensed consolidated interim financial statements have been prepared in accordance with the same accounting policies adopted in the consolidated annual financial statements for the year ended, except for the adoption of the new and revised HKFRSs (which include individual HKFRSs, HKASs and interpretations) as disclosed in note 3 to these condensed consolidated interim financial statements. These condensed consolidated interim financial statements are unaudited and do not include all the information and disclosures required in the consolidated annual financial statements, and should be read in conjunction with the Group s consolidated annual financial statements for the year ended. 3. Adoption of new or amended HKFRSs In the current period, the Group has applied for the first time the following new and revised standards, amendments and interpretations (the new HKFRSs ) issued by the HKICPA, which are relevant to the Group and are effective for the Group s condensed consolidated interim financial statements for the annual financial period beginning on 1st January,. HKFRS 9 HKFRS 15 Amendments to HKFRSs Amendments to HKFRS 2 HK(IFRIC)-Int 22 Financial Instruments Revenue from Contracts with Customers and the related Amendments Annual Improvements to HKFRSs Cycle Classification and Measurement of Share-based Payment Transactions Foreign Currency Transactions and Advance Consideration The adoption of these new HKFRSs, except for HKFRS 9 and HKFRS 15, the details of which are explained below, had no material impact on how the results and financial positions for the current and prior periods have been prepared and presented. The Group has not early adopted the new/revised standards and interpretations that have been issued but are not yet effective. The directors of the Company anticipate that the application of these new/revised standards and interpretations will have no material impact on the results and the financial position of the Group. 9

11 3. Adoption of new or amended HKFRSs (Cont d) HKFRS 9 Financial Instruments Classification and measurement of financial assets HKFRS 9 requires that financial assets of which the contractual cash flows are solely principal and interest are stated and measured at amortised cost. Financial assets of which the contractual cash flows are not solely principal and interest are stated and measured at fair value through profit or loss, except for financial assets of investments in equity instruments that are not for held-for-trading. In that case, if an irrevocable election is made on initial recognition or at the date of transition to HKFRS 9, these financial assets can be stated and measured at fair value through other comprehensive income. Before 1st January,, the Group had an investment in listed equity securities stated at fair value through other comprehensive income, and an investment in unlisted equity security stated at cost. As these investments are to be held as long-term strategic investments and are not expected to be sold in the short to medium term, the Group elected to state these financial assets at fair value through other comprehensive income. The carrying value of the unlisted equity security is similar to the fair value as at 1st January,. As the contractual cash flows of the Group s other financial assets are solely principal and interest, they are stated at amortised cost as required by HKFRS 9. The impairment of financial assets applying the expected credit loss model HKFRS 9 requires a new impairment model which is based on expected credit losses rather than only incurred credit losses as is the case under HKAS 39. The Group is required to revise its impairment methodology under HKFRS 9 for its financial assets stated at amortised cost. The Group has applied the HKFRS 9 simplified approach to measure expected credit losses which uses a lifetime expected loss allowance for accounts receivable. Impairment on financial assets other than accounts receivable is measured as either 12-month expected credit losses or lifetime expected credit loss, depending on whether there has been a significant increase in credit risk since initial recognition. The Group established expected credit losses model based on historical settlement records, past experience and available forward-looking information. The Group has concluded that the impact of expected credit losses on these financial assets is insignificant as at 1st January,. HKFRS 15 Revenue from Contracts with Customers HKFRS 15 and the related clarification to HKFRS 15 (hereinafter referred to as HKFRS 15 ) presents new requirements for the recognition of revenue, replacing HKAS 18 Revenue, HKAS 11 Construction Contracts, and several revenue-related Interpretations. HKFRS 15 establishes a single comprehensive model that applies to contracts with customers and two approaches to recognise revenue: at a point in time or over time. The model features a contract-based five-step analysis of transactions to determine whether, how much and when revenue is recognised. 10

12 3. Adoption of new or amended HKFRSs (Cont d) In summary, the following restatement was made to the amounts recognised at the date of initial application, 1st January, in respect of the effect of the adoption of HKFRS 15 by the joint venture of the Group: Condensed Consolidated Statement of Financial Position items: Carrying amount on Effect of adopting Carrying amount on HKFRS 15 1st January, Interests in joint ventures (Note) 21,593,786 22,535 21,616,321 Retained earnings 25,448,366 22,535 25,470,901 Condensed Consolidated Statement of Profit or Loss items: Effect of adopting Without adoption of As reported HKFRS 15 HKFRS 15 Share of results of joint ventures 3,677,439 (13,329) 3,664,110 Note : The effects are in relation to changes in revenue recognition of dealer s bonus and construction service contract of one of the joint ventures, BMW Brilliance Automotive Ltd. ( BMW Brilliance ). In addition, the Group recognises contract liabilities for the deposits received from customers for the sales of non-bmw automobiles and automotive components, for which revenue is recognised when the goods are delivered and the customer has accepted the goods. The Group concluded that except for a joint venture of the Group, the adoption of HKFRS 15 has no significant effect on how the Group recognises its revenue. 11

13 4. Revenue and segment information The Company is an investment holding company. The principal activities of the Group are the manufacture and sale of BMW vehicles in the People s Republic of China (the PRC ) through its major joint venture, BMW Brilliance, the manufacture and sale of non-bmw automobiles and automotive components through its subsidiary Renault Brilliance Jinbei Automotive Co., Ltd. ( RBJAC ), and the provision of auto financing service to customers and dealers through its subsidiary Brilliance-BEA Auto Finance Co., Ltd. ( BBAFC ). Revenue earned during the period represents: For the six months ended Sale of non-bmw automobiles and automotive components, net of consumption tax, discounts and return 2,112,854 2,791,734 Interest and service charge income from provision of auto financing service, net of other tax 174,280 45,402 2,287,134 2,837,136 The Group has identified the following reportable segments: manufacture and sale of non-bmw automobiles and automotive components; manufacture and sale of BMW vehicles; and the provision of auto financing service. Each of these operating segments is managed separately as each of these product lines requires different resources as well as marketing approaches. The measurement policies the Group adopts for reporting segment results under HKFRS 8 are the same as those used in its condensed consolidated interim financial statements prepared under HKFRSs, except that certain items are not included in arriving at the operating results of the operating segments (eg. expenses related to share-based payments, share of results of associates and joint ventures, interest income, finance costs, corporate income and expenses which are not directly attributable to the business activities of any operating segment, and income tax expense). In addition, the operating results of the operating segments include completed segment results of the manufacture and sale of BMW vehicles, which are currently reported on the basis of the Group s share of equity interests in BMW Brilliance and included in the condensed consolidated interim financial statements prepared under HKFRSs. Segment assets include all assets other than interests in joint ventures, interests in associates, prepayments for long-term investments, equity investments, and advance to Shenyang Automobile Industry Asset Management Company Limited ( SAIAM ) (which was settled during the period). In addition, corporate assets which are not directly attributable to the business activities of any operating segment are not allocated to a segment. Segment liabilities include all liabilities other than corporate liabilities which are not directly attributable to the business activities of any operating segment and are not allocated to a segment. In addition, segment assets and segment liabilities include assets and liabilities of the manufacture and sale of BMW vehicles segment, which are currently reported on the basis of the Group s share of equity interests in BMW Brilliance included in the condensed consolidated interim financial statements prepared under HKFRSs. 12

14 4. Revenue and segment information (Cont d) Revenue and results by reportable segments and reconciliation of segment results to profit before income tax expense for the period for the six months ended Reconciliation to the Group s condensed Manufacture and sale of non-bmw automobiles and automotive components Manufacture and sale of BMW vehicles Provision of auto financing service consolidated statement of profit or loss and intersegment elimination Total Segment sales to external customers 2,112,854 63,119, ,579 (63,121,892) 2,287,134 Segment results (238,339) 9,844,081 3,497 (9,829,351) (220,112) Unallocated costs net of unallocated revenue (22,155) Interest income 31,706 Finance costs (66,968) Share of results of: Joint ventures 3,677,439 3,677,439 Associates 41,252 41,252 Profit before income tax expense 3,441,162 Revenue and results by reportable segments and reconciliation of segment results to profit before income tax expense for the period for the six months ended Reconciliation to the Group s condensed Manufacture and sale of non-bmw automobiles and automotive components Manufacture and sale of BMW vehicles Provision of auto financing service consolidated statement of profit or loss and intersegment elimination Total Segment sales to external customers 2,791,734 53,042,666 50,181 (53,047,445) 2,837,136 Segment results (664,156) 7,105, (7,110,287) (667,944) Unallocated costs net of unallocated revenue (30,605) Interest income 24,553 Finance costs (62,947) Share of results of: Joint ventures (2,388) 2,668,820 2,666,432 Associates 125, ,306 Profit before income tax expense 2,054,795 13

15 4. Revenue and segment information (Cont d) The assets and liabilities by reportable segments as at Reconciliation to the Group s condensed Manufacture and sale of non-bmw automobiles and automotive components Manufacture and sale of BMW vehicles Provision of auto financing service consolidated statements of financial position and intersegment elimination Total Segment assets 9,508,809 90,343,954 4,914,154 (90,797,358) 13,969,559 Interests in joint ventures 24,171,770 24,171,770 Interests in associates 1,684,358 1,684,358 Equity investments 14,447 Prepayments for long-term investments 600,000 Unallocated assets 468,932 Total assets 40,909,066 Segment liabilities 7,044,796 42,000,414 4,105,039 (42,453,818) 10,696,431 Unallocated liabilities 208,209 Total liabilities 10,904,640 The assets and liabilities by reportable segments as at Reconciliation to the Group s condensed Manufacture and sale of non-bmw automobiles and automotive components Manufacture and sale of BMW vehicles Provision for auto financing service consolidated statements of financial position and intersegment elimination Total Segment assets 10,752,274 88,011,134 3,675,633 (88,901,841) 13,537,200 Interests in joint ventures 21,593,786 21,593,786 Interests in associates 1,747,517 1,747,517 Equity investments 24,499 Prepayments for long-term investments 600,000 Advance to a shareholder of a related party 300,000 Unallocated assets 53,129 Total assets 37,856,131 Segment liabilities 8,961,014 44,823,561 2,871,245 (45,714,268) 10,941,552 Unallocated liabilities 214,372 Total liabilities 11,155,924 14

16 5. Finance costs For the six months ended Interest expense on: bank loans 26,973 32,000 discounted bank guaranteed notes 40,045 35,891 67,018 67,891 Less: interest expense capitalised in intangible assets and construction-in-progress at the rate of 4.8% per annum (: 4.6% per annum) (50) (4,944) 66,968 62, Profit before income tax expense Profit before income tax expense is stated after charging and crediting the following: For the six months ended Charging: Impairment losses on: Accounts receivable (b) 377 Other receivables (b) ,433 Loan receivables (b) 15,341 4,246 Intangible assets (b) 350,000 Construction-in-progress 2,005 Property, plant and equipment 7,818 Cost of inventories 2,150,260 2,710,746 Amortisation of intangible assets (a) 71,144 91,057 Amortisation of land lease prepayments 1,058 1,019 Depreciation of property, plant and equipment 78,441 71,315 Staff costs (including directors emoluments) (note 7) 387, ,829 Provision for inventories 1, Research and development costs (b) 27,839 5,538 Warranty provision (b) 11,868 15,071 Operating lease charges in respect of land and buildings 18,987 17,382 Loss on disposal of property, plant and equipment 460 1,349 Exchange loss, net 1,257 20,752 15

17 6. Profit before income tax expense (Cont d) For the six months ended Crediting: Write-back of impairment losses on: Accounts receivable 358 Other receivables 8,473 Write-back of provision for inventories sold 21,787 11,665 (a) amortisation of intangible assets in relation to production was included in cost of sales; amortisation of intangible assets for other purposes was included in general and administrative expenses. (b) included in general and administrative expenses. 7. Staff costs (including directors emoluments) For the six months ended Wages, salaries and performance related bonus 293, ,735 Pension costs defined contribution plans 38,174 38,802 Staff welfare costs 55,411 60, , , Income tax expense Income tax expense represents PRC corporate income tax on the estimated taxable profits of the subsidiaries and PRC withholding tax on dividend of the subsidiaries in the PRC during the period. Deferred tax in respect of tax losses and temporary differences is not recognised as it is not certain as to its recoverability. 16

18 9. Earnings per share Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares as follows: For the six months ended Issued shares at 1st January, 5,045,269 5,039,869 Effect of share options exercised 895 Weighted average number of ordinary shares for calculating basic earnings per share 5,045,269 5,040,764 Diluted earnings per share is the same as basic earnings per share as there was no dilutive effect during the six months ended. For the six months ended, the diluted earnings per share is calculated by dividing the profit attributable to equity holders of the Company (as used in calculating the basic earnings per share) by the weighted average number of ordinary shares of 5,045,116,000 shares (the weighted average number of ordinary shares for calculating basic earnings per share of 5,040,764,000 shares plus the weighted average number of 4,352,000 shares deemed to be issued under the Company s share option scheme). 10. Dividends The directors declared a dividend of HK$0.11 per share (: HK$0.11 per share) totaling approximately HK$554,980,000 (: approximately HK$554,980,000) at the board meeting held on 24th August,. 11. Capital expenditures Intangible assets Property, plant and equipment Constructionin-progress Land lease prepayments Net book value as at 1st January, (audited) 696,200 2,386, ,695 86,513 Additions 17,949 26,504 63,354 Transfer 14,398 (14,398) Disposals (2,941) Amortisation/Depreciation (71,144) (78,441) (1,058) Net book value as at (unaudited) 643,005 2,345, ,651 85,455 17

19 12. Interests in joint ventures Share of net assets by equity method unlisted joint ventures 24,171,770 21,593,786 BMW Brilliance s assets and liabilities and the respective net assets shared by the Group are as follows: Non-current assets 47,863,980 47,366,377 Current assets 42,479,974 40,644,757 Current liabilities (33,320,862) (37,319,172) Non-current liabilities (8,679,552) (7,504,389) Net assets 48,343,540 43,187,573 Proportion of the Group s ownership interest in BMW Brilliance 50% 50% Carrying amount of the Group s interest in BMW Brilliance 24,171,770 21,593,786 BMW Brilliance s revenue, profit and the dividend received by the Group for the period are as follows: For the six months ended Revenue 63,119,593 53,042,666 Profit for the period 7,355,968 5,336,860 Dividends received from the joint venture 500,000 18

20 13. Interests in associates Share of net assets by equity method and goodwill Associates listed in Hong Kong 993, ,806 Unlisted associates 690, ,711 1,684,358 1,747,517 Fair value of investment in associates listed in Hong Kong 266, ,480 There is no associate that is individually material to the Group. The Group s share of aggregate financial information of the associates for the six months ended is summarised as follows: For the six months ended Net profit and other comprehensive income attributable to the Group 41, ,306 Dividends received from associates 105, , Prepayments for long-term investments The Group entered into two agreements in 2003 to acquire effectively in aggregate the indirect equity interest of 33.35% in Shenyang JinBei Automotive Co., Ltd. ( JinBei ), a company listed on the Shanghai Stock Exchange, for a consideration of RMB600 million. Although the acquisitions have been approved by State-owned Assets Supervision and Administration Commission of Liaoning Provincial Government and the State-Owned Assets Supervision and Administration Commission of the State Council, the acquisitions are still subject to the granting of a waiver by the China Securities Regulatory Commission. and, the consideration of RMB600 million paid was recorded as prepayments for long-term investments. The directors have assessed the fair value of the underlying shares of JinBei and are satisfied that the recoverability of the prepayments is supported by the underlying shares of JinBei. The directors are currently evaluating market situation and considering potential options for this investment in light of the Group s latest strategy and future plans. 19

21 15. Equity investments Equity investments at fair values Unlisted equity investment 4,138 4,138 Listed equity investment in Hong Kong 10,309 20,361 14,447 24,499 The following table presents financial assets measured at fair value in the condensed consolidated statement of financial position in accordance with the three-level fair value hierarchy. The hierarchy groups financial assets into three levels based on the relative reliability of significant inputs used in measuring the fair value of these financial assets. The fair value hierarchy has the following levels: Level 1: quoted prices (unadjusted) in active markets for identical assets and liabilities. Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices). Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs). The level in the fair value hierarchy within which the financial asset or liability is categorised in its entirety is based on the lowest level of input that is significant to the fair value measurement. The Group s financial assets measured at fair value in the condensed consolidated statement of financial position are grouped into the fair value hierarchy as follows: Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total Assets Equity investments Listed 10,309 10,309 20,361 20,361 Unlisted 4,138 4,138 There have been no transfers between levels 1, 2 and 3 or issue or settlement of financial instruments of levels 1, 2 and 3 during the period. The listed equity investment is denominated in Hong Kong dollars. Fair value has been determined by reference to the quoted bid price at the reporting date and has been translated using the spot foreign currency rate at the end of the reporting period where appropriate. The fair value of the unlisted equity investment is estimated using an income approach which capitalises the estimated income stream, net of projected operating costs, using a discount rate. The most significant inputs, all of which are unobservable, are the estimated income stream and the discount rate. 20

22 16. Long-term loan receivables Loan receivables from customers 4,575,138 3,399,981 Less: provision for impairment losses (48,489) (36,561) 4,526,649 3,363,420 Less: current portion (note 21) (1,660,468) (1,916,765) Long-term loan receivables 2,866,181 1,446,655 Gross loan receivables recoverable: No later than one year 1,678,400 1,937,837 Later than one year and no later than five years 2,896,738 1,462,144 4,575,138 3,399,981 All loan receivables were derived from the business of provision of auto financing service by BBAFC during the period. The balances are denominated in Renminbi and secured by the motor vehicles of the borrowers. The Group reviews regularly the recoverable amount of each individual receivable and adequate provision is made for any balance determined to be unrecoverable. 21

23 17. Cash and cash equivalents For the condensed consolidated statement of financial position classification, cash and cash equivalents represent assets similar in nature to cash, which are not restricted as to use. For the purposes of the condensed consolidated statement of cash flows, cash and cash equivalents represent short-term highly liquid investments which are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value, net of bank overdrafts and short-term bank borrowings with maturities less than three months. 18. Pledged short-term bank deposits Pledged short-term bank deposits were pledged for the following purposes: Issue of bank guaranteed notes to trade creditors (Note) 703,235 1,503,224 Bank loans granted to JinBei 210, , ,765 1,713,754 Note: In addition to short-term bank deposits, as at, the Group had also pledged bank guaranteed notes receivable from third parties and affiliated companies in the amount of approximately RMB78.9 million ( : approximately RMB64.2 million) to secure the issue of bank guaranteed notes. At, the Group also pledged additional bank guaranteed notes of receivable from third parties and affiliated companies in the amount of RMB250 million to secure bank borrowings. 22

24 19. Accounts receivable Accounts receivable 421, ,969 Accounts receivable from affiliated companies (note 28(c)) 717, ,396 1,139,846 1,023,365 An aging analysis of accounts receivable based on invoice date is set out below: Less than six months 326, ,352 Six months to one year 10,284 11,714 Above one year but less than two years 12,402 1,001 Two years or above 90, , , ,490 Less: Provision for impairment losses (18,133) (18,521) 421, ,969, accounts receivable from third parties of approximately RMB61 million ( : approximately RMB104 million) were mainly denominated in United States Dollar or Euro and the rest were denominated in Renminbi. The Group s credit policy is to offer credit to customers following a financial assessment and an established payment track record. In order to minimise credit risk, credit history and background of new customers and debtors are checked and security deposits or letters of credit are usually obtained from major customers. Credit limits with credit terms of 30 days to 90 days are set for PRC customers, and customers considered to be high risk are traded on cash basis or upon receipt of bank guaranteed notes or letters of credit. For overseas customers, since settlements must be made by letters of credit, credit periods up to one year are granted. Designated staff monitors accounts receivable and follow up collection with customers. 23

25 20. Notes receivable Notes receivable 165, ,122 Notes receivable from affiliated companies (note 28(d)) 64, , , ,795 All notes receivable are denominated in Renminbi and are primarily notes received from customers for settlement of accounts receivable balances., all notes receivable were guaranteed by established banks in the PRC with maturities of less than one year from ( : Same). 21. Other current assets Note Other receivables 21(a) 186, ,721 Prepayments and other current assets 111,004 91,303 Other taxes recoverable 65,004 94,111 Amounts due from affiliated companies 28(e) 834, ,716 Dividend receivable from an affiliated company 28(f) 105,000 Short-term loan receivables 16 1,660,468 1,916,765 2,962,169 3,049,616 24

26 21. Other current assets (Cont d) (a) Other receivables Advance to SAIAM 300,000 Others 307, , , ,875 Less: Provision for impairment losses (120,940) (106,154) 186, ,721 All other receivables are denominated in Renminbi. The amount advanced to SAIAM was settled during the period under review. The other items in other receivables mainly represent prepayments and deposits paid and advanced to other third parties. The management considers the credit risks for the balances after the provision for impairment losses to be minimal as these items are considered insignificant in amounts individually, and are recovered very shortly after they are incurred. 22. Accounts payable Accounts payable 1,817,919 2,249,436 Accounts payable to affiliated companies (note 28(g)) 922,594 1,029,434 2,740,513 3,278,870 An aging analysis of accounts payable based on invoice date is set out below: Less than six months 1,076,876 1,743,531 Six months to one year 504, ,627 Above one year but less than two years 95,327 56,077 Two years or above 141, ,201 1,817,919 2,249,436 25

27 23. Notes payable Notes payable 1,281,223 2,763,936 Notes payable to affiliated companies (note 28(h)) 153,214 16,650 1,434,437 2,780, Other current liabilities Contract liabilities 80,089 76,537 Other payables 1,069, ,518 Accrued expenses 74, ,280 Other taxes payable 42,416 38,766 Dividends payable 202, ,755 Provision for warranty 24,312 25,627 Deferred government grants 4,880 4,880 Deferred income 198, ,518 Amounts due to affiliated companies (note 28(i)) 380, ,398 2,076,106 2,055,279 26

28 25. Bank borrowings Short-term bank borrowings: Secured bank borrowings 91, ,000 Unsecured bank borrowings 4,365,400 2,234,900 4,456,400 2,809,900 Long-term bank borrowings: Secured bank borrowings 70,000 80,000 Total bank borrowings 4,526,400 2,889,900 All short-term bank borrowings as at were interest-bearing at rates ranging from 4.35% to 7.50% per annum ( : 3.92% to 6.45% per annum) and repayable from 2nd July, to 21st June, 2019 ( : repayable from 8th January, to 29th November, )., these bank borrowings are secured by the Group s buildings and tools and moulds, machinery and equipment with net book values of approximately RMB194.5 million ( : RMB197.1 million)., no bank borrowings are secured by the Group s bank guaranteed notes ( : RMB250 million). All long-term borrowings as at were interest-bearing at 5.23% per annum ( : 5.23%), repayable on 1st December, 2021 ( : 1st December, 2021) and secured by the Group s land lease prepayments with a net book value of approximately RMB31.0 million ( : approximately RMB31.2 million) and buildings, plant and equipment with total net book values of approximately RMB42.1 million ( : approximately RMB45.3 million)., unsecured short-term bank borrowings of RMB500 million ( : RMB500 million) is granted from an affiliated company of a non-controlling interest of the Group. The interest for the period amounted to approximately RMB13.2 million (Six months ended : approximately RMB2.9 million). 27

29 26. Share capital Number of Number of shares Amount shares Amount 000 US$ US$ 000 Authorised Ordinary shares at par value of US$0.01 each 8,000,000 80,000 8,000,000 80,000 Number of Number of shares Amount shares Amount Issued and fully paid Ordinary shares at par value of US$0.01 each At beginning of period/year 5,045, ,176 5,039, ,809 Issue of new shares be exercising share options 5, At reporting date 5,045, ,176 5,045, ,176 The Company had no outstanding share option at both and. 28

30 27. Reserves Hedging Share reserve premium Investment revaluation reserve Cumulative translation adjustments reserve Difference arising from acquisition of Share non-controlling options interests reserve Capital Retained reserve earnings Total (Note a) (Note b) (Note c) 1st January, (audited) (331,995) 2,473,444 17,835 39,179 (537,584) ,000 21,545,227 23,327,048 Dividends (472,981) (472,981) Acquisition of additional interests in a subsidiary in group restructure (1,997,617) (1,997,617) Disposal of interests in a subsidiary in group restructure 184, ,720 Issue of shares by exercise of share options 2,638 (942) 1,696 Total comprehensive income (expense) 715,758 (8,969) 4,376,120 5,082,909 (audited) 383,763 2,476,082 8,866 39,179 (2,350,481) 120,000 25,448,366 26,125,775 1st January,, as previously stated (audited) 383,763 2,476,082 8,866 39,179 (2,350,481) 120,000 25,448,366 26,125,775 Effect on adoption of HKFRS 15 22,535 22,535 1st January,, as restated 383,763 2,476,082 8,866 39,179 (2,350,481) 120,000 25,470,901 26,148,310 Total comprehensive income (expenses) (622,535) (10,052) 3,566,130 2,933,543 (unaudited) (238,772) 2,476,082 (1,186) 39,179 (2,350,481) 120,000 29,037,031 29,081,853 (a) Hedging reserve It represents the Group s share of the hedging reserve in the equity of a joint venture. Where a derivative financial instrument is designated as a hedge of the variability in cash flows of a recognised asset or liability or a highly probable forecast transaction or the foreign currency risk of a committed future transaction, the effective portion of any gains or losses on remeasurement of the derivative financial instrument to fair value are recognised in other comprehensive income and accumulated separately in equity in the hedging reserve. (b) Capital reserve In 2003, as approved by the board of directors of Shenyang XingYuanDong Automobile Component Co., Ltd. ( Xing Yuan Dong ) in accordance with the relevant laws and regulations, dedicated capital of Xing Yuan Dong amounting to RMB120 million was released for capitalisation of paid-up registered capital. Such release of dedicated capital is credited to the capital reserve. (c) Retained earnings The Group s retained earnings at included an amount of approximately RMB1,626,478,000 (At : RMB1,622,529,000) reserved by the subsidiaries in the PRC in accordance with relevant PRC regulations. The PRC laws and regulations require companies registered in the PRC to allocate 10% of their profits after tax (determined under PRC GAAP) to their respective statutory reserves. No allocation to the statutory reserves is required after the balance of such reserve reaches 50% of the registered capital of the respective companies. The statutory surplus reserves shall only be used to make up losses of the company, to expand the company s production operations, or to increase the capital of the company. 29

31 28. Connected and related party transactions Related parties include those parties that have the ability to control the other party or exercise significant influence in making financial and operating decisions. Parties are also considered to be related if they are subject to common control. The Group is subject to the control of the PRC Government. In accordance with HKAS 24 (Revised) Related Party Disclosures ( HKAS 24 ), other state-owned enterprises and their subsidiaries, directly or indirectly controlled by the PRC Government ( government-related entities ) are regarded as related parties of the Group. For the related party transactions disclosure purpose, an affiliated company is a company in which one or more of the directors or substantial shareholders of the Company have direct or indirect beneficial interests in the company or are in a position to exercise significant influence over the company, including joint ventures and associates of the Group. Parties are also considered to be affiliated if they are subject to common control or common significant influence. In addition to the related party information shown elsewhere in the condensed consolidated interim financial statements, the following is a summary of significant related party transactions entered into in the ordinary and usual course of business and balances between the Group and its related parties including other government-related entities. During the period under review, the Group had significant transactions and balances with the following related parties, some of which are also deemed to be connected persons pursuant to the Listing Rules. Name Relationship Huachen Automotive Group Holdings Company Limited ( Huachen ) Major shareholder of the Company Shanghai Shenhua Holdings Co., Ltd. ( Shanghai Shenhua ) Common directorship of certain directors of the Company Brilliance Holdings Limited ( BHL ) Common directorship of a director of the Company Huachen is a PRC government-related entity, and is a connected person of the Company under the Listing Rules, with which the Group has material transactions. 30

32 28. Connected and related party transactions (Cont d) (a) The related party transactions in respect of items listed below also constitute connected transactions or continuing connected transactions as defined in Chapter 14A of the Listing Rules: For the six months ended Sales of goods: Huachen and its affiliated companies 202, ,882 Purchases of goods: Affiliated companies of JinBei 237,352 Huachen and its affiliated companies 269, ,591 Sub-contracting charges to: Huachen and its affiliated companies 15,280 21,578 After JinBei disposed of its entire interest in RBJAC in November, JinBei and its affiliated companies are no longer considered related parties of the Group. During the period under review, the Company incurred operating lease rental on land and buildings of RMB1,906,000 (Six months ended : RMB1,584,000) to Huachen. The operating lease rental to Huachen constitutes continuing connected transactions but is exempt from the requirements of reporting, annual review, announcement and independent shareholders approval under Chapter 14A of the Listing Rules. 31

33 28. Connected and related party transactions (Cont d) (b) In addition to the above or as disclosed elsewhere in these condensed consolidated interim financial statements, the Group also had the following material related party transactions: For the six months ended Sales of goods: Shanghai Shenhua and its affiliated companies 144,199 1,182,605 Joint ventures 2,951 3,637 Associates 50,774 65,801 Purchases of goods: Joint ventures 49,503 77,698 Associates 141, ,193 Shanghai Shenhua and its affiliated companies 3,719 2,564 Operating lease rental on land and buildings charged by Shanghai Shenhua Interest from an associate (note 28(e)) 1,710 Interest from Xinhua Investment Holdings Limited ( Xinhua Investment ) (note 28(e)) 4,179 4,550 The above sale and purchase transactions were carried out after negotiations between the Group and the affiliated companies in the ordinary course of business and on the basis of estimated market value as determined by the directors. 32

34 28. Connected and related party transactions (Cont d) (c), the Group s accounts receivable from affiliated companies consisted of the following: Accounts receivable from related parties: Shanghai Shenhua and its affiliated companies 339, ,929 Huachen and its affiliated companies 331, ,583 Associates 51,279 36,771 Joint ventures 5,497 6,525 An affiliated company of a shareholder of a joint venture , ,812 Less: Provision for impairment losses (10,416) (10,416) 717, ,396 The Group s credit policy is to offer credit to affiliated companies following financial assessment and established payment track record. These affiliated companies are generally required to settle 25% to 33% of the previous month s ending balances. The aging analysis of accounts receivable due from affiliated companies based on invoice date is as follows: Less than six months 252, ,400 Six months to one year 117,249 71,258 Above one year but less than two years 135, ,462 Two years or above 223,077 20, , ,812 33

35 28. Connected and related party transactions (Cont d) (d), the Group s notes receivable from affiliated companies arising from trading activities consisted of the following: Notes receivable from related parties: Shanghai Shenhua and its affiliated companies 22,020 31,054 Associates 7, ,003 Huachen and its affiliated companies 34, ,616 64, ,673 (e), the amounts due from affiliated companies consisted of: Amounts due from related parties: Joint ventures 96,895 82,085 Associates 389,466 87,433 Shanghai Shenhua 78 14,050 Huachen and its affiliated companies 77,080 40,761 Xinhua Investment 347, , , ,889 Less: Provision for impairment losses (76,173) (90,173) 834, ,716 Amounts due from affiliated companies are unsecured, non-interest bearing and repayable on demand, except for approximately RMB347,260,000 ( : approximately RMB341,560,000) due from Xinhua Investment, a shareholder of Xinchen China Power Holdings Limited ( Power Xinchen ) and approximately RMB301,813,000 ( : Nil) due from an associate of the Group. The amount due from Xinhua Investment is secured by all its assets, interest-bearing at 3% per annum on the principal and repayable in August. On 23rd August,, an agreement was entered into between Xinhua Investment and the Company to further extend the repayment of the amount to August Approximately RMB301,813,000 ( : Nil) due from an associate is unsecured, interest-bearing at 4.35% per annum on the principal and repayable on. (f), dividend receivable from an affiliated company represents dividend receivable from an associate of the Group. 34

36 28. Connected and related party transactions (Cont d) (g), accounts payable to affiliated companies arising from trading activities consisted of the following: Accounts payable to related parties: Associates 554, ,064 Joint ventures 94,371 97,215 Huachen and its affiliated companies 223, ,342 An affiliated company of BHL 33,823 33,823 Shanghai Shenhua and its affiliated companies 17,122 14,987 An affiliated company of a shareholder of a joint venture ,594 1,029,434 The accounts payable to affiliated companies are unsecured and non-interest bearing. Accounts payable to affiliated companies are generally settled on a monthly basis at 25% to 33% of the previous month s ending balance. The aging analysis of accounts payable to affiliated companies based on invoice date is as follows: Less than six months 454, ,668 Six months to one year 257, ,516 Above one year but less than two years 143,599 29,707 Two years or above 67,155 66, ,594 1,029,434 (h), the Group s notes payable to affiliated companies arising from trading activities consisted of the following: Notes payable to related parties: Huachen and its affiliated companies 108,518 A joint venture 10,000 Associates 44,696 6, ,214 16,650 35

37 28. Connected and related party transactions (Cont d) (i), amounts due to affiliated companies consisted of the following: Amounts due to related parties: Associates 5,148 10,269 A joint venture 5,000 Huachen and its affiliated companies 342, ,774 Affiliated companies of BHL 28,152 28,066 Affiliated companies of Shanghai Shenhua 4,505 4, , ,398 (j) Compensation benefits to key management personnel are as follows: For the six months ended Short-term employee benefits 11,907 8,675 (k) Transactions and balances with other state-owned enterprises in the PRC The Group operates in an economic environment predominated by government-related entities. During the period under review, the Group had entered into various transactions with government-related entities including, but not limited to, sales of non-bmw automobiles and automotive components, purchases of raw materials and automotive components, and utilities services. The directors consider that transactions with other government-related entities are activities in the ordinary course of the Group s business, and that the dealings of the Group have not been significantly or unduly affected by the fact that the Group and other government-related entities are ultimately controlled or owned by the PRC Government. The Group has established pricing policies for its products and services, and such pricing policies do not depend on whether or not the customers are government related entities. Having due regard to the substance of the relationships, the directors are of the opinion that none of these transactions are material related party transactions that require separate disclosure except for the transactions with government-related entities as disclosed above and majority parts of bank balances, short-term and pledged short-term deposits with and bank borrowings, general banking facilities and utilities services from state-owned financial institutions. Thus, the Company adopts HKAS 24 which grants exemption on disclosure requirements about government-related entities. The directors are of the opinion that such transactions were conducted in the ordinary course of business and in accordance with normal commercial terms. 36