8 | INVESTMENTS IN ASSOCIATES AND JOINT VENTURES |
2017 RMB million |
2016 RMB million |
|||||||
As at 1 January |
119,766 | 47,175 | ||||||
Change of the cost |
37,110 | 68,387 | ||||||
Share of profit or loss |
7,143 | 5,855 | ||||||
Declared dividends |
(1,862 | ) | (820 | ) | ||||
Other equity movements |
(685 | ) | (831 | ) | ||||
|
|
|
|
|||||
As at 31 December |
161,472 | 119,766 | ||||||
|
|
|
|
Movement | ||||||||||||||||||||||||||||||||||||||||||||
Accounting method |
Cost |
As at 31 December |
Change of the cost |
Share of profit or loss |
Declared dividends |
Other equity movements |
Provision of impairment |
As at 31 December 2017 |
Percentage of equity |
Accumulated amount of impairment |
||||||||||||||||||||||||||||||||||
Associates |
||||||||||||||||||||||||||||||||||||||||||||
China Guangfa Bank Co., Ltd. (“CGB”) (i) |
Equity Method | 32,162 | 50,229 | — | 4,186 | — | (956 | ) | — | 53,459 | 43.686 | % | — | |||||||||||||||||||||||||||||||
Sino-Ocean Group Holding Limited (“Sino-Ocean”) (ii) |
Equity Method | 11,245 | 12,680 | — | 1,201 | (553 | ) | 298 | — | 13,626 | 29.79 | % | (1,010 | ) | ||||||||||||||||||||||||||||||
China Life Property & Casualty Insurance Company Limited (“CLP&C”) |
Equity Method | 6,000 | 7,929 | — | 328 | (69 | ) | (3 | ) | — | 8,185 | 40.00 | % | — | ||||||||||||||||||||||||||||||
COFCO Futures Company Limited (“COFCO Futures”) |
Equity Method | 1,339 | 1,419 | — | 47 | — | — | — | 1,466 | 35.00 | % | — | ||||||||||||||||||||||||||||||||
Sinopec Sichuan to East China Gas Pipeline Co., Ltd. (“Pipeline Company”) |
Equity Method | 20,000 | 20,000 | — | 1,351 | (20 | ) | 16 | — | 21,347 | 43.86 | % | — | |||||||||||||||||||||||||||||||
China United Network Communications Limited (“China Unicom”) (iii) |
Equity Method | 21,829 | — | 21,829 | (Note) | (18 | ) | — | (28 | ) | — | 21,783 | 10.56 | % | — | |||||||||||||||||||||||||||||
Others (iv) |
Equity Method | 9,948 | 10,407 | — | 567 | (776 | ) | (466 | ) | — | 9,732 | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Subtotal |
102,523 | 102,664 | 21,829 | 7,662 | (1,418 | ) | (1,139 | ) | — | 129,598 | (1,010 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Joint ventures |
||||||||||||||||||||||||||||||||||||||||||||
China Life (Sanya) Health Investments Co., Ltd (“Sanya Company”) |
Equity Method | 306 | 301 | — | (10 | ) | — | — | — | 291 | 51.00 | % | — | |||||||||||||||||||||||||||||||
Others (iv) |
Equity Method | 33,349 | 16,801 | 15,281 | (509 | ) | (444 | ) | 454 | — | 31,583 | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Subtotal |
33,655 | 17,102 | 15,281 | (519 | ) | (444 | ) | 454 | — | 31,874 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total |
136,178 | 119,766 | 37,110 | 7,143 | (1,862 | ) | (685 | ) | — | 161,472 | (1,010 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Including the amount originally held by the Company.
(i) | The Company proposed to subscribe for 1,869,586,305 additional shares offering of CGB at no more than RMB7.01 per share, with a total consideration of RMB13.2 billion. The specific subscription price and quantity will be subject to the adjustment based on the valuation result filed to state-owned assets authority. Upon the completion of transaction, the Company will hold 43.686% of CGB’s ownership interest, unchanged from prior to the transaction. As at 31 December 2017, the transaction has been reviewed and approved by the Board of Directors of the Company, and the relevant parties of the transaction have not entered into the contracts. |
(ii) | The 2016 final dividend of HKD0.12 in cash per ordinary share was approved and declared in the Annual General Meeting of Sino-Ocean on 18 May 2017. The Company received a cash dividend amounting to RMB239 million. The 2017 interim dividend of HKD0.167 in cash per ordinary share was approved and declared by the board of directors of Sino-Ocean on 23 August 2017. The Company received a cash dividend amounting to RMB314 million. |
Sino-Ocean, the Group’s associate is listed in Hong Kong. On 29 December 2017 (the last trading day in 2017), the stock price of Sino-Ocean was HKD5.39 per share. As at 31 December 2017, an impairment loss of RMB1.01 billion for the investment in Sino-Ocean had been made by the Group. The Group performed an impairment test to this investment on 31 December 2017. The recoverable amount of this investment valued by the Group approximated to the carrying amount and therefore no impairment loss was made for this investment in 2017. |
(iii) | On 16 August 2017, the Company entered into an agreement to acquire 3,177,159,590 non-public offering of A ordinary shares of China Unicom, with a total consideration of RMB21.7 billion to participate into the Mixed Ownership Reform of China Unicom. Upon the completion of the transaction as at 31 October 2017, the Group’s share percentage of China Unicom increased from 0.08% to 10.56%, making the Company the second largest shareholder of China Unicom. In accordance with the articles of China Unicom, the Company is entitled to nominate candidates for the Board of Directors and Supervisors. The candidate of Board of Directors nominated by the Company was approved in the General Meeting of China Unicom on 8 February 2018. The management considered that the Group can exert significant influence upon China Unicom, and therefore accounted for it as an associate. On 29 December 2017 (the last trading day in 2017), the stock price of China Unicom was RMB6.33 per share. As at 31 December 2017, the Company had not yet completed the valuation for fair value of the identifiable net assets of China Unicom. |
(iv) | The Group invested in real estate, industrial logistics assets and other industries through these enterprises. |
(v) | Except for a 36-month restricted period of the investment in China Unicom, as mentioned in (iii), the Group has no restrictions to transact other investments in associates and joint ventures. |
As at 31 December 2017, the major associates and joint venture of the Group are as follows:
Name |
Country of incorporation | Percentage of equity interest held | ||||||
Associates |
||||||||
CGB |
PRC | 43.686 | % | |||||
Sino-Ocean |
Hong Kong, PRC | 29.79 | % | |||||
CLP&C |
PRC | 40.00 | % | |||||
COFCO Futures |
PRC | 35.00 | % | |||||
Pipeline Company |
PRC | 43.86 | % | |||||
China Unicom |
PRC | 10.56 | % | |||||
Joint venture |
||||||||
Sanya Company |
PRC | 51.00 | % |
As at 31 December 2016, the major associates and joint venture of the Group are as follows:
Name |
Country of incorporation | Percentage of equity interest held | ||||||
Associates |
||||||||
CGB |
PRC | 43.686 | % | |||||
Sino-Ocean |
Hong Kong, PRC | 29.991 | % | |||||
CLP&C |
PRC | 40.00 | % | |||||
COFCO Futures |
PRC | 35.00 | % | |||||
Pipeline Company |
PRC | 43.86 | % | |||||
Joint venture |
||||||||
Sanya Company |
PRC | 51.00 | % |
The following table illustrates the financial information of the Group’s major associates and joint venture as at 31 December 2017 and for the year ended 31 December 2017:
CGB RMB million |
Sino-Ocean RMB million |
CLP&C RMB million |
COFCO Futures RMB million |
Pipeline Company RMB million |
China Unicom RMB million |
Sanya Company RMB million |
||||||||||||||||||||||
Total assets |
2,072,915 | 191,894 | 79,601 | 10,651 | 36,243 | 573,617 | 888 | |||||||||||||||||||||
Total liabilities |
1,959,069 | 133,166 | 59,138 | 8,020 | 934 | 266,599 | 317 | |||||||||||||||||||||
Total equity |
113,846 | 58,728 | 20,463 | 2,631 | 35,309 | 307,018 | 571 | |||||||||||||||||||||
Total equity attributable to equity holders of the associates and joint ventures |
113,846 | 48,502 | 20,463 | 2,631 | 35,309 | 135,393 | 571 | |||||||||||||||||||||
Total adjustments (i) |
2,267 | (2,617 | ) | — | — | 676 | — | — | ||||||||||||||||||||
Total equity attributable to equity holders of the associates and joint ventures after adjustments |
116,113 | 45,885 | 20,463 | 2,631 | 35,985 | 135,393 | 571 | |||||||||||||||||||||
Proportion of the Group’s ownership |
43.686 | % | 29.79 | % | 40.00 | % | 35.00 | % | 43.86 | % | 10.56 | % | 51.00 | % | ||||||||||||||
Gross carrying value of the investments |
53,459 | 14,636 | 8,185 | 1,466 | 21,347 | 21,783 | 291 | |||||||||||||||||||||
Impairment |
— | (1,010 | ) | — | — | — | — | — | ||||||||||||||||||||
Net carrying value of the investments |
53,459 | 13,626 | 8,185 | 1,466 | 21,347 | 21,783 | 291 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenues |
50,531 | 49,236 | 61,142 | 399 | 5,644 | 274,829 | — | |||||||||||||||||||||
Net profit/(loss) |
10,204 | 6,259 | 820 | 135 | 3,055 | 1,684 | (20 | ) | ||||||||||||||||||||
Other comprehensive income |
(2,332 | ) | 912 | (35 | ) | — | — | (230 | ) | — | ||||||||||||||||||
Total comprehensive income |
7,872 | 7,171 | 785 | 135 | 3,055 | 1,454 | (20 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table illustrates the financial information of the Group’s major associates and joint venture as at 31 December 2016 and for the year ended 31 December 2016:
CGB RMB million |
Sino-Ocean RMB million |
CLP&C RMB million |
COFCO Futures RMB million |
Pipeline Company RMB million |
Sanya Company RMB million |
|||||||||||||||||||
Total assets |
2,047,592 | 151,265 | 72,773 | 11,287 | 37,231 | 799 | ||||||||||||||||||
Total liabilities |
1,941,618 | 101,935 | 52,950 | 8,710 | 5,014 | 208 | ||||||||||||||||||
Total equity |
105,974 | 49,330 | 19,823 | 2,577 | 32,217 | 591 | ||||||||||||||||||
Total equity attributable to equity holders of the associates and joint ventures |
105,974 | 43,999 | 19,823 | 2,496 | 32,217 | 591 | ||||||||||||||||||
Total adjustments (i) |
3,163 | (1,576 | ) | — | — | — | — | |||||||||||||||||
Total equity attributable to equity holders of the associates and joint ventures after adjustments |
109,137 | 42,423 | 19,823 | 2,496 | 32,217 | 591 | ||||||||||||||||||
Proportion of the Group’s ownership |
43.686 | % | 29.991 | % | 40.00 | % | 35.00 | % | 43.86 | % | 51.00 | % | ||||||||||||
Gross carrying value of the investments |
50,229 | 13,690 | 7,929 | 1,419 | 20,000 | 301 | ||||||||||||||||||
Impairment |
— | (1,010 | ) | — | — | — | — | |||||||||||||||||
Net carrying value of the investments |
50,229 | 12,680 | 7,929 | 1,419 | 20,000 | 301 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
55,276 | 37,748 | 55,728 | 375 | 2,339 | 1 | ||||||||||||||||||
Net profit/(loss) |
9,504 | 4,446 | 1,157 | 66 | 631 | (9 | ) | |||||||||||||||||
Other comprehensive income |
(1,070 | ) | (164 | ) | (526 | ) | — | — | — | |||||||||||||||
Total comprehensive income |
8,434 | 4,282 | 631 | 66 | 631 | (9 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The Group had no contingent liabilities with the associates and joint ventures as at 31 December 2017 and 31 December 2016. The Group had a capital contribution commitment of RMB20.996 billion with a joint venture as at 31 December 2017 (31 December 2016: RMB2,991 million). The capital contribution commitment amount has been included in the capital commitments in Note 38.
(i) | Including adjustments for the difference of accounting policies, fair value and others. |