无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Weifu High-Technology Group Co., Ltd. First Quarterly Report 2017 April 2017 1 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Section I. Important Notes Board of Directors and the Supervisory Committee of Weifu High-Technology Group Co., Ltd. (hereinafter referred to as the Company) and its directors, supervisors and senior executives should guarantee the reality, accuracy and completion of the quarterly report, there are no any fictitious statements, misleading statements or important omissions carried in this report, and shall take legal responsibilities, individual and/or joint. All Directors are attended the Board Meeting for Quarterly Report deliberation Chen Xuejun, Principal of the Company; Ou Jianbin, Person in Charge of Accounting Works and Person in Charge of Accounting Organ(Accounting Supervisor) hereby confirm that the Financial Report of the First Quarterly Report is authentic, accurate and complete. 2 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Section II. Company Profile I. Main accounting data and financial indexes Whether it has retroactive adjustment or re-statement on previous accounting data for accounting policy changed and accounting error correction or not □Yes √ No Changes of this period over Current Period Same period of last year same period of last year Operating income (RMB) 2,457,239,285.84 1,533,288,775.97 60.26% Net profit attributable to shareholders of 645,645,422.01 405,471,329.51 59.23% the listed company(RMB) Net profit attributable to shareholders of the listed company after deducting 574,207,149.77 331,616,138.91 73.15% non-recurring gains and losses(RMB) Net cash flow arising from operating 92,118,223.65 42,831,760.61 115.07% activities(RMB) Basic earnings per share (RMB/Share) 0.64 0.40 60.00% Diluted earnings per share (RMB/Share) 0.64 0.40 60.00% Weighted average ROE 4.88% 3.39% 1.49% Changes of this period-end End of this period End of last period over same period-end of last year Total assets (RMB) 18,149,666,013.72 17,263,771,897.78 5.13% Net assets attributable to shareholder of 13,526,769,295.13 12,927,344,292.47 4.64% listed company (RMB) Items of non-recurring gains and losses √ Applicable □ Not applicable In RMB Amount from year-begin Item Note to period-end Gains/losses from the disposal of non-current asset (including the write-off that -1,059,372.05 accrued for impairment of assets) Governmental subsidy reckoned into current gains/losses (not including the subsidy enjoyed in quota or ration according to national standards, which are closely 8,329,131.76 relevant to enterprise’s business) Gain or loss on the investment or management of assets 52,468,395.94 3 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Held transaction financial asset, gains/losses of changes of fair values from transaction financial liabilities, and investment gains from disposal of transaction financial asset, transaction financial liabilities and financial asset available for 24,625,516.88 sales, exclude the effective hedging business relevant with normal operations of the Company Other non-operating income and expenditure except for the aforementioned items -335,608.38 Less : impact on income tax 12,566,745.37 Impact on minority shareholders’ equity (post-tax) 23,046.54 Total 71,438,272.24 -- Concerning the extraordinary profit (gain)/loss defined by Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss, and the items defined as recurring profit (gain)/loss according to the lists of extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss, explain reasons □ Applicable √ Not applicable In reporting period, the Company has no particular about items defined as recurring profit (gain)/loss according to the lists of extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss II. Total number of shareholders at the end of this report period and top ten shareholders 1. Common and preferred stockholders with voting rights recover and the top ten share-holding In Share Total common shareholders at the end of Total preferred stockholders with voting rights 44,711 0 report period recover at the end of report period (if applicable) Top ten shareholders Number of share Amount of Amount of pledged/frozen Nature of Proportion of Shareholder’s name restricted shares shareholder shares held shares held State of Amo held share unt WUXI INDUSTRY DEVELOPMENT State-owned 20.22% 204,059,398 CROUP CO., LTD. legal person Foreign legal ROBERT BOSCH GMBH 14.16% 142,841,400 person State-owned China Securities Finance Corporation Limited 2.63% 26,555,515 legal person Foreign legal HKSCC Nominees Limited 2.58% 25,983,776 person Kangjian Assets Management Company Foreign legal 1.52% 15,339,892 4 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 –Client’s fund person BBH BOS S/A FIDELITY FD - CHINA Foreign legal 1.31% 13,243,837 FOCUS FD person State-owned Central Huijin Assets Management Co., Ltd. 1.27% 12,811,200 legal person Foreign legal UBS AG 1.23% 12,438,322 person Foreign legal Puxin Investment Company- Client’s fund 1.18% 11,919,831 person RBC EMERGING MARKETS EQUITY Foreign legal 0.95% 9,626,264 FUND person Top ten shareholders with unrestricted shares held Amount of unrestricted Type of shares Shareholder’s name shares held Type Amount WUXI INDUSTRY DEVELOPMENT CROUP CO., LTD. 204,059,398 RMB common share 204,059,398 RMB common share 115,260,600 ROBERT BOSCH GMBH 142,841,400 Domestically listed 27,580,800 foreign share China Securities Finance Corporation Limited 26,555,515 RMB common share 26,555,515 HKSCC Nominees Limited 25,983,776 RMB common share 25,983,776 Kangjian Assets Management Company –Client’s fund 15,339,892 RMB common share 15,339,892 Domestically listed BBH BOS S/A FIDELITY FD - CHINA FOCUS FD 13,243,837 13,243,837 foreign share Central Huijin Assets Management Co., Ltd. 12,811,200 RMB common share 12,811,200 UBS AG 12,438,322 RMB common share 12,438,322 Puxin Investment Company- Client’s fund 11,919,831 RMB common share 11,919,831 Domestically listed RBC EMERGING MARKETS EQUITY FUND 9,626,264 9,626,264 foreign share Among the top ten shareholders, the Company knew there has no associated relationship between Wuxi Industry Development Croup Note of related relationship among the above shareholders Co., Ltd., the first largest shareholder of the Company, and other and concerted actors shareholders; and they do not belong to the consistent actionist regulated by the Management Measure of Information Disclosure on Change of Shareholding for Listed Company. Explanation on top ten common stock shareholders involving Not applicable securities margin trading (if applicable) Whether top ten common shareholders or top ten common shareholders with un-restrict shares held have a buy-back agreement dealing in reporting period 5 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 □ Yes √ No The top ten common shareholders or top ten common shareholders with un-restrict shares held of the Company have no buy-back agreement dealing in reporting period. 2. Total shareholders with preferred stock held at Period-end and shares held by top ten shareholders with preferred stock held □ Applicable √ Not applicable 6 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Section III. Significant Events I. Particulars about material changes in items of main accounting statement and financial index and explanations of reasons √ Applicable □ Not applicable (i) Explaination on change of items in balance sheet: 1. Monetary funds: decreased 2568.9811 million Yuan over that of year-beginning with 64.72% declined, mainly because purchasing more financial products in the Period; 2. Accounts receivable: increased 772.1033 million Yuan over that of year-beginning with 58.28% up, mainly because sales in the Peirod rose month on month; 3. Other receivables: increased 5.9569 million Yuan over that of year-beginning with 100.83% up, mainly because travel allowance etc. at period-end increased; 4. Other current asstes: increased 2677.331 million Yuan over that of year-beginning with 139.89% up, mainly because purchasing more financial products in the Period; 5. Taxes payable: increased 46.8004 million Yuan over that of year-beginning with 74.72% up, mainly because enterprise income tax and VAT payable increased in the Period; 6. Other payable: decreased 38.1944 million Yuan over that of year-beginning with 39.57% declined, mainly because various cash deposit payable declined in the Period; 7. Other comprehensive income: decreased 46.5351 million Yuan over that of year-beginning with 32.15% declined, mainly because fair value of finance asset available for sales declined at period-end. (ii) Explaination on change of items in income statement: 1. Operation revenue and cost: increased 923.9505 million Yuan and 761.786 million Yuan respectively compared with same period of last year, with 60.26% and 63.12% grwoth respectively, mainly because sales for main products have dramatically growth for rapidly development of commercial vehicle in market; 2. Business tax and surcharge: increased 11.8323 million Yuan compared with same period of last year with 160.69% up, mainly due to the soaring sales and property tax, use tax of land, vehicle and vessel usage tax and stamp tax are adjusted to item of ―business tax and surcharge‖ instead of ―administrative expenses‖ since May of 2016; 3. Financial expenses: increased 2.3583 million Yuan compared with same period of last year, mainly because the interest from deposit are declined for completion of raised-fund; 4. Assets impairment loss: decreased 13.3437 million Yuan compared with same period of last year with 322.84% down, mainly because provision switch-back due to the fluctuation of price for raw materials; 5. Investment income: increased 146.451 million Yuan compared with same period of last year with 44.84% growth, mainly because joint venture and cooperative enterprise have more earnings in the Peirod; 7 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 6. Non-operation revenue and expenditure: decreased 5.7982 million Yuan and 4.7169 million Yuan respectively compared with same period of last year, mainly because relocation revenue and expenditure recognized in the Period declined; (iii) Explaination on change of items in cash flow statement: 1. Net cash flow arising from operation activity: more 49.2864 million Yuan in-flow compared with same period of last year with 115.07% up, mainly because saels collection has y-o-y growth; 2. Net cash flow arising from investment activity: decreased 724.3398 million Yuan out-flow compared with same period of last year, mainly because financial products purchasement and colelction on due declined on a y-o-y basis; 3. Net cash flow arising from financing activity: increased 131.4703 million Yuan in-flow compared with same period of last year, mainly because bank loans increased in the Peirod and returning borrowings to the bank last period; II. Analysis and explanation of significant events and their influence and solutions √ Applicable □ Not applicable 1. Proposed investment in establishment of industrial acquisition funds by a wholly-owned subsidiary of the Company On 31 May 2016, the 8th board of directors of the Company held the 7th meeting to consider and approve the proposal relating to proposed investment in establishment of industrial acquisition funds by a wholly-owned subsidiary of the Company. In order to accelerate industrial upgrade and development progress, reserve merger & acquisition projects, improve its comprehensive strength and realize its development strategy, the Company entered into initial intention of cooperation with Ping’an Securities, pursuant to which, Weifu Auto Diesel, a wholly-owned subsidiary of the Company, intended to cooperate with Ping’an Ronghui (a subsidiary of Ping’an Caizhi which is a wholly-owned subsidiary of Ping’an Securities) to invest in establishing industrial acquisition funds. The relevant announcements (No.: 2016-013 and 2016-015) were published on China Securities, Securities Times, Hong Kong Commercial Daily and Juchao Information Website (http://www.cninfo.com.cn). At the current stage, this matter is in the progress of preparation. 2. Proposed application for listing in the national middle and small enterprises stock transfer system by the controlling subsidiary Weifu Tianli On 25 October 2016, the 8th board of directors of the Company held the 9th meeting to consider and approve the proposal relating to proposed application for listing in the national middle and small enterprises stock transfer system by the controlling subsidiary Weifu Tianli Pressure Technology Co., Ltd. on 30 December 2016, Weifu Tianli was served with the notice of acceptance from the National Middle and Small Enterprise Stock Transfer System Company Limited (GP2016120120). The relevant announcements (No.: 2016-020, 2016-023 and 2017-001) were published on China Securities, Securities Times, Hong Kong Commercial Daily and Juchao 8 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Information Website (http://www.cninfo.com.cn). At the current stage, this matter is in the progress of consideration and approval. 3. Equity of partial participating stock companies are frozen On 6 March 2017, the Company received a charging documents mail by Shenzhen Intermediate People’s Court of Guangdong Province (hereinafter referred to as Shenzhen Intermediate Court). According to the charging documents served by Shenzhen Intermediate Court, Shenzhen Branch of China Cinda Asset Management Co., Ltd.—the plaintiff, suit against eight defendants including the Company and the third party- Shenzhen Hejun Venture Holding Co., Ltd. for damaging interest of creditors, two cases involved. The Shenzhen Intermediate Court accepted the trail and made a civil order of (2016) Yue 03 Min Chu No.2490, and (2016) Yue 03 Min Chu No.2492, that is to sealed-up, distrained or frozen the property of 217 million Yuan in total under the name of eight defendants. By inquring, the 15.3 million shares of SDEC and 4.71 million shares of Miracle Automation held by the Company are forced freezing. Relevant notice (Notice No.: 2017-002) released on China Securities Jornal, Securiteis Times, Hong Kong Commercial Daily and Juchao Website (http://www.cninfo.com.cn). The Company hiring professsional lawyers for coordinating the issues actively, and cope with the frozen equity as soon as possible in normal leagal approach, protec legitimate rights and interst of the Company in acordance with the law. 4. Subsidiary Kunming Xitong and Weifu Tianshi cancelled respectively dated 16 Feb. 2017 and 14 March 2017. Overview Date for disclosure Information index for temporary report disclosure Proposed investment in establishment of industrial Notice of Proposed investment in establishment of industrial acquisition acquisition funds by a 2016-06-02 funds by a wholly-owned subsidiary of the Company((Notice No.: wholly-owned subsidiary of the 2016-015) released on Juchao Website (www.cninfo.com.cn)) Company Notice of Proposed application for listing in the national middle and small enterprises stock transfer system by the controlling subsidiary Weifu Proposed application for listing 2016-10-27 Tianli((Notice No.: 2016-023) released on Juchao Website in the national middle and small (www.cninfo.com.cn)) enterprises stock transfer system Notice of Progress of Proposed application for listing in the national middle by the controlling subsidiary and small enterprises stock transfer system by the controlling subsidiary Weifu Tianli 2017-01-07 Weifu Tianli((Notice No.: 2017-001) released on Juchao Website (www.cninfo.com.cn)) Equity of partial participating Notice of equity of partial participating stock companies are frozen((Notice 2017-03-08 stock companies are frozen No.: 2017-002) released on Juchao Website (www.cninfo.com.cn)) 9 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 III. Commitments non-performance over due in reporting period from committed parties as actual controller, shareholders, related party, acquirer and the Company □Applicable √Not applicable No the above mentioned commitment occurred in the period. IV. Predict of the business performance from January to June 2017 Warnings and reasons of the predict that the cumulative net profit from the begin of the year to the end of next report period may be loss or have great changes comparing with the same period of last year □Applicable √Not applicable V. Securities Investment √ Applicable □ Not applicable Amount Proportio Amount of n of of Proportio Initial stock-hol Book n of Gains and Short investmen ding at stock-hol stock-hol value at Variety of Code of stock-hol loss in the Accounti Source of form of t the the end of securities securities ding at the ding at ding at reporting ng subject stock securities cost(RM beginning the period the end of (RMB) B) of the beginning the end of (RMB) the period period of the the period (Share) period (Share) Financial 199,208,0 18,600,00 15,300,00 214,200,0 -2,761,48 assets Owned Stock 600841 SDEC 2.15% 1.76% 00.00 0 0 00.00 3.12 available fund for sales Financial Miracle 69,331,50 65,139,30 -3,014,40 assets Owned Stock 002009 4,710,000 1.29% 4,710,000 1.29% Logistics 0.00 0.00 0.00 available fund for sales 268,539,5 23,310,00 20,010,00 279,339,3 -5,775,88 Total -- -- -- -- 00.00 0 0 00.00 3.12 Disclosure date of securities 2012 年 3 月 24 日 investment approval by the Board 2013 年 6 月 4 日 Disclosure date of securities investment approval by Not applicable shareholders meeting (if applicable) 10 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 VI. Derivative investment □ Applicable √ Not applicable No derivative investment in the Period. VII. Registration form for receiving research, communication and interview in the report period √ Applicable □ Not applicable Date Method Type of investors Index for the interview and research 1 Jan. 2017 to 31 Written The Company answered 60 questions for investors online through the Other Mar. 2017 inquiries investor relations interactive platform(http://irm.p5w.net/dqhd/sichuan/) Telephone 1 Jan. 2017 to 31 Basic condition of the Company and the market for year of 2016, communicat Other Mar. 2017 communicate with more than 50 investors through telephone ion VIII. External security against the rules □ Applicable √ Not applicable The Company has no external security against the rules in the Period IX. Controlling shareholders' and its related party's non-business capital occupying of the listed company □ Applicable √ Not applicable There are no controlling shareholders' and its related party's non-business capital occupying of the listed company 11 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Section IV. Financial Statement I. Financial statement 1. Consolidate balance sheet Prepared by Weifu High-Technology Group Co., Ltd 2017-03-31 In RMB Item Closing balance Opening balance Current assets: Monetary funds 1,400,692,956.84 3,969,674,068.56 Settlement provisions Capital lent Financial asset measured by fair value and with variation reckoned into current gains/losses Derivative financial assets Notes receivable 1,027,876,346.72 1,279,844,777.10 Accounts receivable 2,096,806,796.89 1,324,703,543.17 Accounts paid in advance 92,886,892.85 74,030,486.38 Insurance receivable Reinsurance receivables Contract reserve of reinsurance receivable Interest receivable 1,690,343.70 2,487,527.65 Dividend receivable Other receivables 11,864,809.09 5,907,873.92 Purchase restituted finance asset Inventories 1,220,114,857.92 1,349,444,535.25 Divided into assets held for sale Non-current asset due within one year Other current assets 4,591,958,990.26 1,914,225,879.67 Total current assets 10,443,891,994.27 9,920,318,691.70 Non-current assets: Loans and payments on behalf 12 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Finance asset available for sales 582,727,061.00 695,235,461.00 Held-to-maturity investment Long-term account receivable Long-term equity investment 3,817,039,675.05 3,421,030,760.78 Investment property 24,729,649.02 25,113,472.54 Fixed assets 2,483,008,223.67 2,447,840,035.34 Construction in progress 105,596,026.83 90,621,102.20 Engineering material Disposal of fixed asset Productive biological asset Oil and gas asset Intangible assets 344,217,022.37 347,206,518.76 Expense on Research and Development Goodwill 1,784,086.79 1,784,086.79 Long-term expenses to be apportioned 3,688,524.02 1,753,413.10 Deferred income tax asset 207,940,717.78 210,196,714.45 Other non-current asset 135,043,032.92 102,671,641.12 Total non-current asset 7,705,774,019.45 7,343,453,206.08 Total assets 18,149,666,013.72 17,263,771,897.78 Current liabilities: Short-term loans 185,000,000.00 150,000,000.00 Loan from central bank Absorbing deposit and interbank deposit Capital borrowed Financial liability measured by fair value and with variation reckoned into current gains/losses Derivative financial liability Notes payable 806,423,579.47 837,045,962.78 Accounts payable 1,989,477,529.45 1,729,250,355.93 Accounts received in advance 49,385,068.41 42,983,352.84 Selling financial asset of repurchase Commission charge and commission payable Wage payable 232,146,190.74 230,672,269.58 Taxes payable 109,435,341.07 62,634,922.88 13 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Interest payable 228,710.77 437,938.27 Dividend payable Other accounts payable 58,320,126.15 96,514,485.59 Reinsurance payables Insurance contract reserve Security trading of agency Security sales of agency Divided into liability held for sale Non-current liabilities due within 1 year Other current liabilities Total current liabilities 3,430,416,546.06 3,149,539,287.87 Non-current liabilities: Long-term loans 60,000,000.00 60,000,000.00 Bonds payable Including: preferred stock Perpetual capital securities Long-term account payable 17,835,454.00 17,835,454.00 Long-term wages payable 112,815,704.51 112,815,704.51 Special accounts payable 18,265,082.11 18,265,082.11 Projected liabilities Deferred income 471,763,605.66 479,211,845.88 Deferred income tax liabilities 19,434,302.14 27,674,132.89 Other non-current liabilities Total non-current liabilities 700,114,148.42 715,802,219.39 Total liabilities 4,130,530,694.48 3,865,341,507.26 Owner’s equity: Share capital 1,008,950,570.00 1,008,950,570.00 Other equity instrument Including: preferred stock Perpetual capital securities Capital public reserve 3,417,841,402.89 3,417,841,402.89 Less: Inventory shares Other comprehensive income 98,187,750.01 144,722,827.51 Reasonable reserve 403,663.34 89,005.19 14 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Surplus public reserve 510,100,496.00 510,100,496.00 Provision of general risk Retained profit 8,491,285,412.89 7,845,639,990.88 Total owner’s equity attributable to parent company 13,526,769,295.13 12,927,344,292.47 Minority interests 492,366,024.11 471,086,098.05 Total owner’s equity 14,019,135,319.24 13,398,430,390.52 Total liabilities and owner’s equity 18,149,666,013.72 17,263,771,897.78 Legal Representative: Chen Xuejun Person in charge of accounting works: Ou Jianbin Person in charge of accounting institute: Ou Jianbin 2. Balance Sheet of Parent Company In RMB Item Closing balance Opening balance Current assets: Monetary funds 878,555,267.48 2,143,816,269.01 Financial asset measured by fair value and with variation reckoned into current gains/losses Derivative financial assets Notes receivable 236,745,722.91 216,516,806.40 Accounts receivable 833,890,992.67 611,594,846.92 Accounts paid in advance 51,512,499.44 34,805,212.41 Interest receivable Dividend receivable Other receivables 54,602,127.75 46,349,571.47 Inventories 194,280,784.56 202,839,001.66 Divided into assets held for sale Non-current asset due within one year Other current assets 4,506,514,775.21 1,945,446,935.23 Total current assets 6,756,102,170.02 5,201,368,643.10 Non-current assets: Finance asset available for sales 506,787,061.00 619,295,461.00 Held-to-maturity investment Long-term account receivable Long-term equity investment 4,941,842,103.92 4,591,005,651.65 15 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Investment property Fixed assets 1,412,192,044.51 1,438,192,853.38 Construction in progress 60,297,043.80 36,142,328.79 Engineering material Disposal of fixed asset Productive biological asset Oil and gas asset Intangible assets 190,142,170.97 192,448,576.72 Expense on Research and Development Goodwill Long-term expenses to be apportioned Deferred income tax asset 96,180,137.45 96,943,564.13 Other non-current asset 38,187,213.39 31,747,194.01 Total non-current asset 7,245,627,775.04 7,005,775,629.68 Total assets 14,001,729,945.06 12,207,144,272.78 Current liabilities: Short-term loans 80,000,000.00 80,000,000.00 Financial liability measured by fair value and with variation reckoned into current gains/losses Derivative financial liability Notes payable 166,845,242.18 171,760,000.00 Accounts payable 688,426,018.63 595,558,830.63 Accounts received in advance 2,569,590.04 732,252.09 Wage payable 138,967,119.68 119,456,739.08 Taxes payable 48,384,556.81 28,055,629.04 Interest payable 88,933.33 88,933.33 Dividend payable Other accounts payable 354,514,743.52 14,190,407.16 Divided into liability held for sale Non-current liabilities due within 1 year Other current liabilities Total current liabilities 1,479,796,204.19 1,009,842,791.33 Non-current liabilities: Long-term loans 16 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Bonds payable Including: preferred stock Perpetual capital securities Long-term account payable Long-term wages payable 101,240,000.00 101,240,000.00 Special accounts payable Projected liabilities Deferred income 425,224,159.05 432,695,399.27 Deferred income tax liabilities 17,327,249.99 25,539,322.49 Other non-current liabilities Total non-current liabilities 543,791,409.04 559,474,721.76 Total liabilities 2,023,587,613.23 1,569,317,513.09 Owner’s equity: Share capital 1,008,950,570.00 1,008,950,570.00 Other equity instrument Including: preferred stock Perpetual capital securities Capital public reserve 3,448,408,786.39 3,448,408,786.39 Less: Inventory shares Other comprehensive income 98,187,750.01 144,722,827.51 Reasonable reserve Surplus public reserve 510,100,496.00 510,100,496.00 Retained profit 6,912,494,729.43 5,525,644,079.79 Total owner’s equity 11,978,142,331.83 10,637,826,759.69 Total liabilities and owner’s equity 14,001,729,945.06 12,207,144,272.78 3. Consolidated Profit Statement In RMB Item Current Period Last Period I. Total operating income 2,457,239,285.84 1,533,288,775.97 Including: Operating income 2,457,239,285.84 1,533,288,775.97 Interest income Insurance gained Commission charge and commission income 17 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 II. Total operating cost 2,223,746,377.38 1,418,885,132.32 Including: Operating cost 1,968,602,520.31 1,206,816,524.58 Interest expense Commission charge and commission expense Cash surrender value Net amount of expense of compensation Net amount of withdrawal of insurance contract reserve Bonus expense of guarantee slip Reinsurance expense Taxes and surcharge 19,195,496.41 7,363,242.92 Sales expenses 41,776,849.82 41,901,472.33 Administration expenses 204,449,276.63 162,096,345.31 Financial expenses -1,067,264.09 -3,425,613.24 Losses of devaluation of asset -9,210,501.70 4,133,160.42 Add: Changing income of fair value(Loss is listed with ―-‖) Investment income (Loss is listed with ―-‖) 473,092,354.10 326,641,388.36 Including: Investment income on affiliated company and joint venture 396,008,914.27 247,914,647.43 Exchange income (Loss is listed with ―-‖) III. Operating profit (Loss is listed with ―-‖) 706,585,262.56 441,045,032.01 Add: Non-operating income 8,349,930.51 14,148,099.42 Including: Disposal gains of non-current asset 75,675.06 581,224.18 Less: Non-operating expense 1,431,119.18 6,147,971.59 Including: Disposal loss of non-current asset 1,135,047.11 923,134.93 IV. Total Profit (Loss is listed with ―-‖) 713,504,073.89 449,045,159.84 Less: Income tax expense 45,554,436.17 30,393,099.94 V. Net profit (Net loss is listed with ―-‖) 667,949,637.72 418,652,059.90 Net profit attributable to owner’s of parent company 645,645,422.01 405,471,329.51 Minority shareholders’ gains and losses 22,304,215.71 13,180,730.39 VI. Net after-tax of other comprehensive income -46,535,077.50 -81,440,178.74 Net after-tax of other comprehensive income attributable to owners of -46,535,077.50 -81,440,178.74 parent company (I) Other comprehensive income items which will not be reclassified subsequently to profit of loss 1. Changes as a result of re-measurement of net defined benefit plan liability or asset 18 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 2. Share of the other comprehensive income of the investee accounted for using equity method which will not be reclassified subsequently to profit and loss (II) Other comprehensive income items which will be reclassified -46,535,077.50 -81,440,178.74 subsequently to profit or loss 1. Share of the other comprehensive income of the investee accounted for using equity method which will be reclassified subsequently to profit or loss 2. Gains or losses arising from changes in fair value of -46,535,077.50 -81,440,178.74 available-for-sale financial assets 3. Gains or losses arising from reclassification of held-to-maturity investment as available-for-sale financial assets 4. The effect hedging portion of gains or losses arising from cash flow hedging instruments 5. Translation differences arising on translation of foreign currency financial statements 6. Other Net after-tax of other comprehensive income attributable to minority shareholders VII. Total comprehensive income 621,414,560.22 337,211,881.16 Total comprehensive income attributable to owners of parent Company 599,110,344.51 324,031,150.77 Total comprehensive income attributable to minority shareholders 22,304,215.71 13,180,730.39 VIII. Earnings per share: (i) Basic earnings per share 0.64 0.40 (ii) Diluted earnings per share 0.64 0.40 Enterprise combine under the same control in the Period, the combined party realized net profit of 0 Yuan before combination, and realized 0 Yuan at last period for combined party Legal Representative: Chen Xuejun Person in charge of accounting works: Ou Jianbin Person in charge of accounting institute: Ou Jianbin 4. Profit Statement of Parent Company In RMB Item Current Period Last Period I. Operating income 813,934,214.19 394,842,543.82 Less: Operating cost 638,887,572.89 326,989,913.53 Taxes and surcharge 7,984,966.78 155,980.65 Sales expenses 7,678,027.13 11,138,867.26 19 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Administration expenses 92,345,965.58 64,823,744.99 Financial expenses -3,518,233.94 -5,318,543.29 Losses of devaluation of asset 137,433.22 -4,138.36 Add: Changing income of fair value(Loss is listed with ―-‖) Investment income (Loss is listed with ―-‖) 1,332,340,867.66 304,417,001.29 Including: Investment income on affiliated company and joint 361,508,245.44 225,690,260.36 venture II. Operating profit (Loss is listed with ―-‖) 1,402,759,350.19 301,473,720.33 Add: Non-operating income 7,700,340.34 11,504,457.16 Including: Disposal gains of non-current asset 9,966.88 461,816.10 Less: Non-operating expense 944,585.23 5,152,325.81 Including: Disposal loss of non-current asset 944,585.23 538,185.46 III. Total Profit (Loss is listed with ―-‖) 1,409,515,105.30 307,825,851.68 Less: Income tax expense 22,664,455.66 9,612,662.38 IV. Net profit (Net loss is listed with ―-‖) 1,386,850,649.64 298,213,189.30 V. Net after-tax of other comprehensive income -46,535,077.50 -81,440,178.74 (I) Other comprehensive income items which will not be reclassified subsequently to profit of loss 1. Changes as a result of re-measurement of net defined benefit plan liability or asset 2. Share of the other comprehensive income of the investee accounted for using equity method which will not be reclassified subsequently to profit and loss (II) Other comprehensive income items which will be reclassified -46,535,077.50 -81,440,178.74 subsequently to profit or loss 1. Share of the other comprehensive income of the investee accounted for using equity method which will be reclassified subsequently to profit or loss 2. Gains or losses arising from changes in fair value of -46,535,077.50 -81,440,178.74 available-for-sale financial assets 3. Gains or losses arising from reclassification of held-to-maturity investment as available-for-sale financial assets 4. The effect hedging portion of gains or losses arising from cash flow hedging instruments 5. Translation differences arising on translation of foreign currency financial statements 6. Other 20 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 VI. Total comprehensive income 1,340,315,572.14 216,773,010.56 VII. Earnings per share: (i) Basic earnings per share (ii) Diluted earnings per share 5. Consolidated Cash Flow Statement In RMB Item Current Period Last Period I. Cash flows arising from operating activities: Cash received from selling commodities and providing labor services 1,577,421,097.54 1,045,759,145.54 Net increase of customer deposit and interbank deposit Net increase of loan from central bank Net increase of capital borrowed from other financial institution Cash received from original insurance contract fee Net cash received from reinsurance business Net increase of insured savings and investment Net increase of amount from disposal financial assets that measured by fair value and with variation reckoned into current gains/losses Cash received from interest, commission charge and commission Net increase of capital borrowed Net increase of returned business capital Write-back of tax received 6,023,940.02 8,008,632.87 Other cash received concerning operating activities 8,921,775.92 10,098,654.92 Subtotal of cash inflow arising from operating activities 1,592,366,813.48 1,063,866,433.33 Cash paid for purchasing commodities and receiving labor service 995,152,879.93 646,736,537.70 Net increase of customer loans and advances Net increase of deposits in central bank and interbank Cash paid for original insurance contract compensation Cash paid for interest, commission charge and commission Cash paid for bonus of guarantee slip Cash paid to/for staff and workers 285,801,816.67 233,203,007.42 Taxes paid 126,987,566.22 73,384,118.46 Other cash paid concerning operating activities 92,306,327.01 67,711,009.14 Subtotal of cash outflow arising from operating activities 1,500,248,589.83 1,021,034,672.72 21 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Net cash flows arising from operating activities 92,118,223.65 42,831,760.61 II. Cash flows arising from investing activities: Cash received from recovering investment 1,103,810,985.03 2,205,000,000.00 Cash received from investment income 52,468,395.94 64,419,340.50 Net cash received from disposal of fixed, intangible and other long-term 52,789,826.68 42,881,823.24 assets Net cash received from disposal of subsidiaries and other units Other cash received concerning investing activities 4,994,867.00 Subtotal of cash inflow from investing activities 1,209,069,207.65 2,317,296,030.74 Cash paid for purchasing fixed, intangible and other long-term assets 136,457,664.94 172,091,632.80 Cash paid for investment 3,821,063,985.03 4,164,900,000.00 Net increase of mortgaged loans Net cash received from subsidiaries and other units obtained Other cash paid concerning investing activities 4,417,030.41 Subtotal of cash outflow from investing activities 3,957,521,649.97 4,341,408,663.21 Net cash flows arising from investing activities -2,748,452,442.32 -2,024,112,632.47 III. Cash flows arising from financing activities Cash received from absorbing investment Including: Cash received from absorbing minority shareholders’ investment by subsidiaries Cash received from loans 105,000,000.00 20,000,000.00 Cash received from issuing bonds Other cash received concerning financing activities Subtotal of cash inflow from financing activities 105,000,000.00 20,000,000.00 Cash paid for settling debts 70,000,000.00 117,000,000.00 Cash paid for dividend and profit distributing or interest paying 2,474,612.51 2,994,639.99 Including: Dividend and profit of minority shareholder paid by subsidiaries Other cash paid concerning financing activities 1,049,711.28 Subtotal of cash outflow from financing activities 73,524,323.79 119,994,639.99 Net cash flows arising from financing activities 31,475,676.21 -99,994,639.99 IV. Influence on cash and cash equivalents due to fluctuation in exchange rate 138,701.86 V. Net increase of cash and cash equivalents -2,624,719,840.60 -2,081,275,511.85 Add: Balance of cash and cash equivalents at the period -begin 3,795,223,678.11 3,040,315,198.85 VI. Balance of cash and cash equivalents at the period -end 1,170,503,837.51 959,039,687.00 22 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 6. Cash Flow Statement of Parent Company In RMB Item Current Period Last Period I. Cash flows arising from operating activities: Cash received from selling commodities and providing labor services 495,702,092.06 293,136,068.15 Write-back of tax received Other cash received concerning operating activities 337,942,177.95 1,018,487,862.15 Subtotal of cash inflow arising from operating activities 833,644,270.01 1,311,623,930.30 Cash paid for purchasing commodities and receiving labor service 357,055,448.99 282,753,491.39 Cash paid to/for staff and workers 109,935,147.40 95,493,605.17 Taxes paid 55,895,858.21 2,009,050.02 Other cash paid concerning operating activities 21,847,296.38 17,029,393.28 Subtotal of cash outflow arising from operating activities 544,733,750.98 397,285,539.86 Net cash flows arising from operating activities 288,910,519.03 914,338,390.44 II. Cash flows arising from investing activities: Cash received from recovering investment 1,004,900,000.00 2,170,000,000.00 Cash received from investment income 954,468,395.94 64,419,340.50 Net cash received from disposal of fixed, intangible and other long-term 52,592,957.40 42,399,744.56 assets Net cash received from disposal of subsidiaries and other units 2,410,502.57 Other cash received concerning investing activities Subtotal of cash inflow from investing activities 2,014,371,855.91 2,276,819,085.06 Cash paid for purchasing fixed, intangible and other long-term assets 29,801,694.00 114,644,737.91 Cash paid for investment 3,538,000,000.00 4,054,900,000.00 Net cash received from subsidiaries and other units Other cash paid concerning investing activities 4,417,030.41 Subtotal of cash outflow from investing activities 3,567,801,694.00 4,173,961,768.32 Net cash flows arising from investing activities -1,553,429,838.09 -1,897,142,683.26 III. Cash flows arising from financing activities Cash received from absorbing investment Cash received from loans Cash received from issuing bonds Other cash received concerning financing activities Subtotal of cash inflow from financing activities 23 无锡威孚高科技集团股份有限公司 2017 年第一季度报告全文 Cash paid for settling debts 50,000,000.00 Cash paid for dividend and profit distributing or interest paying 800,399.99 2,160,055.28 Other cash paid concerning financing activities Subtotal of cash outflow from financing activities 800,399.99 52,160,055.28 Net cash flows arising from financing activities -800,399.99 -52,160,055.28 IV. Influence on cash and cash equivalents due to fluctuation in exchange rate 138,701.86 V. Net increase of cash and cash equivalents -1,265,181,017.19 -1,034,964,348.10 Add: Balance of cash and cash equivalents at the period -begin 2,143,377,059.99 1,734,531,427.66 VI. Balance of cash and cash equivalents at the period -end 878,196,042.80 699,567,079.56 II. Audit report Whether the 1st quarterly report has been audited or not □Yes √ No The 1st quarterly report of the Company was unaudited Board of Director of Weifu High-Technology Group Co., Ltd Chairman: ________ Chen Xuejun 28 April 2017 24