By Order of the Board
|
|
Huaneng Power International, Inc.
|
|
Du Daming
|
|
Company Secretary
|
Cao Peixi
(Executive Director)
Guo Junming
(Non-executive Director)
Liu Guoyue
(Executive Director)
Li Shiqi
(Non-executive Director)
Huang Jian
(Non-executive Director)
Fan Xiaxia
(Executive Director)
Mi Dabin
(Non-executive Director)
Guo Hongbo
(Non-executive Director)
Zhu Yousheng
(Non-executive Director)
Li Song
(Non-executive Director)
|
Li Zhensheng
(Independent Non-executive Director)
Zhang Shouwen
(Independent Non-executive Director)
Yue Heng
(Independent Non-executive Director)
Geng Jianxin
(Independent Non-executive Director)
Xia Qing
(Independent Non-executive Director)
|
Stock code:
600011
|
Stock Short Name:
Huaneng International
|
Serial Number of
announcement: 2016- 021
|
I.
|
DESCRIPTION OF THE COMPANY IN COMPLIANCE WITH THE CONDITIONS OF OFFERING CORPORATE BONDS
|
II.
|
OVERVIEW OF THE OFFERING
|
|
(I)
|
Offering size
|
|
(II)
|
Target and mode of offering
|
|
(III)
|
Offering and listing and trading market
|
|
(IV)
|
Bond variety and duration
|
|
(V)
|
Use of proceeds
|
|
(VI)
|
Interest rate of the bonds
|
|
(VII)
|
Guarantee
|
|
(VIII)
|
Guarantee measures for debt repayment
|
|
(IX)
|
Validity of the resolution
|
III.
|
BRIEF FINANCIAL AND ACCOUNTING INFORMATION OF THE ISSUER
|
|
(I)
|
The balance sheet, income statement and cash flows statement of the issuer over the past three years
|
|
1.
|
Consolidated financial statements over the past three years
|
|
(1)
|
Consolidated balance sheet over the past three years
|
Assets |
End of 2015
|
End of 2014
(restated)
|
End of 2013
|
|||||||
Current assets | ||||||||||
Cash at bank and on hand
|
753,781.26
|
1,358,087.81
|
943,338.54
|
|||||||
Derivative financial assets
|
13,946.80
|
26,113.54
|
9,172.73
|
|||||||
Notes receivable
|
197,778.97
|
88,183.55
|
75,533.11
|
|||||||
Accounts receivable
|
1,439,961.12
|
1,559,072.06
|
1,480,679.03
|
|||||||
Advances to suppliers
|
57,397.01
|
75,974.67
|
43,495.30
|
|||||||
Interest receivable
|
17.52
|
35.72
|
6.96
|
|||||||
Other receivables
|
130,729.71
|
107,444.98
|
79,363.85
|
|||||||
Dividends receivable
|
30,500.00
|
20,517.87
|
15,000.00
|
|||||||
Inventories
|
542,273.20
|
740,968.14
|
646,902.56
|
|||||||
Assets classified as disposal group held for sale
|
–
|
–
|
55,767.09
|
|||||||
Non-current assets due within one year
|
11,802.67
|
17,908.41
|
1,384.22
|
|||||||
Other current assets
|
10,470.81
|
3,670.87
|
1,729.15
|
|||||||
Total current assets
|
3,188,659.07
|
3,997,977.62
|
3,352,372.54
|
|||||||
Non-current assets | ||||||||||
Available-for-sale financial assets
|
512,786.29
|
438,351.52
|
162,777.76
|
|||||||
Derivative financial assets
|
4,504.42
|
4,059.84
|
1,424.46
|
|||||||
Long-term receivables
|
61,827.93
|
53,083.99
|
72,621.38
|
|||||||
Long-term equity investment
|
1,951,662.87
|
1,751,788.78
|
1,795,194.04
|
|||||||
Fixed assets
|
19,547,996.24
|
18,827,738.23
|
16,092,605.63
|
|||||||
Construction-in-progress
|
2,020,255.12
|
2,175,194.26
|
1,887,753.26
|
|||||||
Construction material
|
291,110.53
|
338,786.13
|
267,828.04
|
|||||||
Fixed assets pending for disposal
|
10,331.09
|
8,745.63
|
5,860.30
|
|||||||
Intangible assets
|
1,167,986.11
|
1,160,132.07
|
1,035,013.65
|
|||||||
Goodwill
|
993,014.18
|
1,114,848.11
|
1,218,095.69
|
|||||||
Long-term deferred expenses
|
14,812.29
|
16,605.45
|
15,024.47
|
|||||||
Deferred income tax assets
|
130,554.79
|
111,523.17
|
76,256.09
|
|||||||
Other non-current assets
|
77,471.33
|
89,250.87
|
44,658.00
|
|||||||
Total non-current assets
|
26,784,313.19
|
26,090,108.05
|
22,675,112.77
|
|||||||
Total assets
|
29,972,972.26
|
30,088,085.67
|
26,027,485.31
|
Liabilities and shareholders’ equity |
End of 2015
|
End of 2014
(restated)
|
End of 2013
|
|||||||
Current liabilities: | ||||||||||
Short-term loans
|
4,988,348.93
|
4,662,600.43
|
3,793,704.62
|
|||||||
Derivative financial liabilities
|
87,485.20
|
83,272.67
|
4,359.13
|
|||||||
Notes payable
|
95,331.93
|
163,755.39
|
10,338.52
|
|||||||
Accounts payable
|
844,976.87
|
1,138,068.93
|
1,217,448.65
|
|||||||
Advances from customers
|
44,937.48
|
36,777.36
|
14,779.92
|
|||||||
Employee benefits payable
|
31,328.42
|
24,751.67
|
18,883.73
|
|||||||
Taxes payable
|
-122,623.43
|
-61,784.41
|
40,984.73
|
|||||||
Interest payable
|
87,433.34
|
116,236.65
|
104,740.96
|
|||||||
Dividends payable
|
78,889.50
|
45,775.87
|
16,627.01
|
|||||||
Other payables
|
1,507,858.28
|
1,496,322.33
|
1,067,735.71
|
|||||||
Liabilities classified as disposal group held for sale
|
–
|
–
|
5,117.23
|
|||||||
Non-current liabilities due within one year
|
2,437,117.27
|
1,499,414.00
|
1,848,760.64
|
|||||||
Provisions
|
1,500.05
|
2,864.67
|
18,218.84
|
|||||||
Other current liabilities
|
1,968,957.93
|
1,858,720.96
|
1,556,562.63
|
|||||||
Total current liabilities
|
12,051,541.77
|
11,066,776.52
|
9,718,262.32
|
|||||||
Non-current liabilities | ||||||||||
Long-term loans
|
6,602,802.33
|
7,066,051.21
|
6,051,367.12
|
|||||||
Derivative financial liabilities
|
43,008.90
|
64,951.26
|
38,340.51
|
|||||||
Bonds payable
|
1,126,132.21
|
2,272,553.48
|
2,372,655.01
|
|||||||
Long-term payables
|
135,961.02
|
143,503.69
|
20,882.04
|
|||||||
Long-term employee benefits payable
|
9,702.50
|
8,590.31
|
–
|
|||||||
Special payables
|
4,823.35
|
4,502.44
|
5,146.88
|
|||||||
Deferred income tax liabilities
|
141,797.22
|
159,502.50
|
178,892.23
|
|||||||
Deferred income
|
263,217.26
|
255,501.85
|
–
|
|||||||
Other non-current liabilities
|
–
|
–
|
237,477.34
|
|||||||
Total non-current liabilities
|
8,327,444.79
|
9,975,156.74
|
8,904,761.13
|
|||||||
Total liabilities
|
20,378,986.56
|
21,041,933.26
|
18,623,023.45
|
|||||||
Shareholders’ equity | ||||||||||
Share capital
|
1,520,038.34
|
1,442,038.34
|
1,405,538.34
|
|||||||
Capital reserve
|
1,825,077.72
|
2,399,371.08
|
1,666,252.19
|
|||||||
Other comprehensive income
|
13,556.07
|
-102,039.51
|
–
|
|||||||
Special reserves
|
2,949.99
|
3,960.64
|
4,580.64
|
|||||||
Surplus reserve
|
818,627.47
|
724,259.44
|
713,169.97
|
|||||||
Undistributed profit
|
3,760,647.44
|
3,031,701.52
|
2,466,961.13
|
|||||||
Currency translation differences
|
–
|
–
|
-81,724.29
|
|||||||
Total equity attributable to shareholders of the Company
|
7,940,897.03
|
7,499,291.51
|
6,174,777.98
|
|||||||
Non-controlling interests
|
1,653,088.67
|
1,546,860.90
|
1,229,683.88
|
|||||||
Total shareholders’ equity
|
9,593,985.70
|
9,046,152.41
|
7,404,461.86
|
|||||||
Total liabilities and shareholders’ equity
|
29,972,972.26
|
30,088,085.67
|
26,027,485.31
|
|
(2)
|
Consolidated income statement over the past three years
|
Item |
2015
|
2014
(restated)
|
2013
|
|||||||
I. Operating income
|
12,890,487.25
|
14,002,669.04
|
13,383,287.47
|
|||||||
Less: Operating costs
|
9,152,126.38
|
10,453,150.93
|
10,286,504.53
|
|||||||
Tax and levies on operations
|
115,776.03
|
104,880.22
|
104,385.51
|
|||||||
Selling expenses
|
443.76
|
435.24
|
912.79
|
|||||||
General and administrative expenses
|
399,664.52
|
401,745.18
|
343,335.23
|
|||||||
Financial expenses
|
780,934.66
|
841,474.51
|
752,264.01
|
|||||||
Impairment losses on assets
|
309,015.28
|
218,220.29
|
145,624.87
|
|||||||
Add: Gain from changes in fair value
|
-1,674.22
|
4,253.77
|
-570.08
|
|||||||
Investment income
|
169,719.60
|
142,944.64
|
85,104.41
|
|||||||
Including: Investment income from associates and joint ventures
|
158,195.84
|
134,859.52
|
62,613.62
|
|||||||
II. Operating profit
|
2,300,572.00
|
2,129,961.08
|
1,834,794.86
|
|||||||
Add: Non-operating income
|
100,181.55
|
101,344.87
|
44,904.48
|
|||||||
Including: Gain on disposal of non-current assets
|
7,421.90
|
1,885.06
|
2,616.72
|
|||||||
Less: Non-operating expenses
|
62,240.83
|
74,164.46
|
114,769.22
|
|||||||
Including: Loss on disposal of non-current assets
|
47,906.16
|
48,867.78
|
91,588.93
|
|||||||
III. Profit before tax
|
2,338,512.72
|
2,157,141.49
|
1,764,930.12
|
|||||||
Less: Income tax expense
|
583,545.02
|
621,188.58
|
454,495.30
|
|||||||
IV. Net profit
|
1,754,967.70
|
1,535,952.91
|
1,310,434.82
|
|||||||
Including: Net profit generated by acquiree before business combination under common control
|
–
|
199,531.61
|
–
|
|||||||
Net profit attributable to shareholders of the Company
|
1,378,605.01
|
1,218,258.90
|
1,052,013.37
|
|||||||
Net profit attributable to non-controlling interests
|
376,362.69
|
317,694.01
|
258,421.45
|
|||||||
V. Earnings per share | ||||||||||
Basic earnings per share
|
0.95
|
0.86
|
0.75
|
|||||||
Diluted earnings per share
|
0.95
|
0.86
|
0.75
|
Item |
2015
|
2014
(restated)
|
2013
|
|||||||
VI. Other comprehensive income, net of tax
|
115,585.95
|
-23,993.60
|
-50,589.65
|
|||||||
Other comprehensive income/(loss) attributable to shareholders of the Company may be reclassified to gain and loss, net of tax
|
115,595.58
|
-23,962.30
|
–
|
|||||||
Including: Gains or losses from changes in fair value of available-for-sale financial assets
|
55,826.08
|
84,028.87
|
-10,624.34
|
|||||||
Share of other comprehensive income of the equity-accounted investee
|
67,879.34
|
8,757.93
|
-3,548.14
|
|||||||
Effective hedging portion of gain or loss arising from cash flows hedging instruments
|
5,192.18
|
-78,991.50
|
41,789.09
|
|||||||
Translation differences of the financial statements of foreign operations
|
-13,302.02
|
-37,757.60
|
-78,206.26
|
|||||||
Other comprehensive income attributable to non-controlling interest, net of tax
|
-9.63
|
-31.30
|
–
|
|||||||
VII. Total comprehensive income
|
1,870,553.65
|
1,511,959.31
|
1,259,845.17
|
|||||||
Total comprehensive income attributable to shareholders of the Company
|
1,494,200.59
|
1,194,296.60
|
1,001,499.40
|
|||||||
Total comprehensive income attributable to non-controlling interests
|
376,353.06
|
317,662.71
|
258,345.77
|
|
(3)
|
Consolidated cash flows statement over the past three years
|
Item |
2015
|
2014
(restated)
|
2013
|
|||||||
I. Cash flows generated from operating activities | ||||||||||
Cash received from sales of goods and services rendered
|
14,484,072.40
|
15,828,958.58
|
15,058,637.96
|
|||||||
Cash received from return of taxes and fees
|
7,907.36
|
10,618.35
|
25,220.41
|
|||||||
Other cash received relating to operating activities
|
129,988.64
|
92,690.51
|
96,498.43
|
|||||||
Sub-total of cash inflows of operating activities
|
14,621,968.40
|
15,932,267.44
|
15,180,356.80
|
|||||||
Cash paid for goods and services received
|
7,818,865.66
|
9,642,407.70
|
8,975,564.45
|
|||||||
Cash paid to and on behalf of employees
|
739,677.55
|
704,275.09
|
573,095.17
|
|||||||
Payments of taxes
|
1,712,457.50
|
1,654,710.00
|
1,435,236.30
|
|||||||
Other cash paid relating to operating activities
|
114,696.99
|
194,197.49
|
172,517.94
|
|||||||
Sub-total of cash outflows of operating activities
|
10,385,697.70
|
12,195,590.28
|
11,156,413.86
|
|||||||
Net cash flows generated from operating activities
|
4,236,270.70
|
3,736,677.16
|
4,023,942.94
|
|||||||
II. Cash flows generated from investing activities | ||||||||||
Cash received from withdraw of investment
|
–
|
38,470.24
|
10,278.40
|
|||||||
Cash received on investment income
|
93,718.94
|
56,557.45
|
40,816.57
|
|||||||
Net cash received from disposal of fixed assets, intangible assets and other long-term assets
|
10,901.25
|
7,168.56
|
16,645.94
|
|||||||
Net cash received from disposal of subsidiaries and other business units
|
–
|
50,380.92
|
619.95
|
|||||||
Net cash received from acquiring subsidiaries
|
–
|
–
|
3,659.90
|
|||||||
Other cash received relating to investing activities
|
6,842.85
|
7,096.64
|
20,924.30
|
|||||||
Sub-total of cash inflows of investing activities
|
111,463.04
|
159,673.81
|
92,945.06
|
|||||||
Cash paid for acquisition of fixed assets, intangible assets and other long-term assets
|
2,433,431.12
|
2,504,423.77
|
1,772,992.97
|
|||||||
Cash paid for investments
|
88,978.00
|
26,687.70
|
222,706.04
|
|||||||
Net cash paid for acquiring subsidiaries and other business units
|
967,093.10
|
1,799.13
|
–
|
|||||||
Other cash paid relating to investing activities
|
1,766.85
|
4,561.26
|
2,671.07
|
|||||||
Sub-total of cash outflows of investing activities
|
3,491,269.07
|
2,537,471.86
|
1,998,370.08
|
|||||||
Net cash flows generated from investing activities
|
-3,379,806.03
|
-2,377,798.05
|
-1,905,425.02
|
Item |
2015
|
2014
(restated)
|
2013
|
|||||||
III. Cash flows generated from financing activities | ||||||||||
Cash proceeds from investors
|
530,742.11
|
339,540.43
|
86,822.45
|
|||||||
Including: Cash proceeds from non-controlling interests of subsidiaries
|
62,310.68
|
60,671.86
|
86,822.45
|
|||||||
Cash received from borrowings
|
7,724,173.37
|
7,885,719.80
|
4,640,517.55
|
|||||||
Other cash received relating to financing activities
|
42,201.11
|
2,195,900.00
|
27,447.18
|
|||||||
Cash received from issuance of bonds
|
1,898,000.00
|
193,051.32
|
3,143,500.00
|
|||||||
Sub-total of cash inflows of financing activities
|
10,195,116.59
|
10,614,211.55
|
7,898,287.18
|
|||||||
Repayment of borrowings and bonds
|
9,840,067.44
|
10,018,038.56
|
8,875,836.81
|
|||||||
Payments for dividends, profits or interests
|
1,716,716.44
|
1,646,137.70
|
1,178,193.96
|
|||||||
Including: dividends paid to non-controlling interests of subsidiaries
|
295,419.38
|
157,038.66
|
53,987.58
|
|||||||
Other cash paid relating to financing activities
|
52,398.58
|
16,116.36
|
68,265.23
|
|||||||
Sub-total of cash outflows of financing activities
|
11,609,182.46
|
11,680,292.62
|
10,122,296.00
|
|||||||
Net cash flows generated from financing activities
|
-1,414,065.87
|
-1,066,081.07
|
-2,224,008.82
|
|||||||
IV. Effect of exchange rate fluctuations on cash
|
3,284.58
|
-5,837.90
|
-10,880.54
|
|||||||
V. Net (decrease)/increase in cash
|
-554,316.62
|
286,960.14
|
-116,371.44
|
|||||||
Add: cash as at beginning of the year
|
1,302,141.57
|
1,015,181.43
|
1,050,538.74
|
|||||||
VI. Cash as at end of the year
|
747,824.95
|
1,302,141.57
|
934,167.30
|
|
2.
|
Financial statements of the parent company over the past three years
|
|
(1)
|
Balance sheet of the parent company over the past three years
|
Assets |
End of 2015
|
End of 2014
|
End of 2013
|
|||||||
Current assets: | ||||||||||
Cash at bank and on hand
|
227,346.42
|
838,337.51
|
521,942.38
|
|||||||
Notes receivable
|
38,029.72
|
15,889.98
|
20,898.18
|
|||||||
Accounts receivable
|
485,999.09
|
555,567.34
|
635,077.11
|
|||||||
Advances to suppliers
|
8,547.48
|
16,391.46
|
27,673.12
|
|||||||
Interest receivable
|
21,392.06
|
14,268.77
|
16,834.53
|
|||||||
Other receivables
|
174,743.21
|
235,473.06
|
122,872.24
|
|||||||
Dividends receivable
|
105,845.95
|
84,232.00
|
39,272.76
|
|||||||
Inventories
|
163,783.71
|
256,951.02
|
232,387.27
|
|||||||
Assets classified disposal group as held for sale
|
–
|
–
|
75,053.17
|
|||||||
Non-current assets due within one year
|
–
|
–
|
70,000.00
|
|||||||
Other current assets
|
1,506,338.23
|
2,410,166.76
|
2,626,202.20
|
|||||||
Total current assets
|
2,732,025.87
|
4,427,277.90
|
4,388,212.96
|
|||||||
Non-current assets: | ||||||||||
Available-for-sale financial assets
|
511,561.21
|
437,126.44
|
162,777.76
|
|||||||
Long-term equity investment
|
6,584,596.91
|
5,561,467.38
|
5,398,053.79
|
|||||||
Fixed assets
|
5,813,935.18
|
5,910,905.22
|
6,158,807.27
|
|||||||
Construction-in-progress
|
132,355.38
|
230,064.56
|
415,477.74
|
|||||||
Construction material
|
8,998.91
|
11,384.02
|
114,210.93
|
|||||||
Fixed assets pending for disposal
|
31.16
|
10.28
|
10.28
|
|||||||
Intangible assets
|
166,227.60
|
172,412.97
|
177,289.62
|
|||||||
Long-term deferred expenses
|
1,097.12
|
1,720.71
|
1,747.74
|
|||||||
Deferred income tax assets
|
–
|
15,918.66
|
47,667.38
|
|||||||
Other non-current assets
|
1,422,622.01
|
349,263.01
|
179,683.30
|
|||||||
Total non-current assets
|
14,641,425.48
|
12,690,273.25
|
12,655,725.81
|
|||||||
Total assets
|
17,373,451.35
|
17,117,551.15
|
17,043,938.77
|
Liabilities and shareholders’ equity |
End of 2015
|
End of 2014
|
End of 2013
|
|||||||
Current liabilities: | ||||||||||
Short-term loans
|
3,489,000.00
|
3,111,000.00
|
3,149,000.00
|
|||||||
Accounts payable
|
322,111.00
|
562,698.92
|
595,203.22
|
|||||||
Advances from customers
|
15,644.20
|
13,782.71
|
10,223.38
|
|||||||
Employee benefits payable
|
8,922.60
|
7,288.55
|
6,877.62
|
|||||||
Taxes payable
|
33,596.68
|
11,616.74
|
66,164.97
|
|||||||
Interest payable
|
57,911.64
|
84,224.36
|
85,664.73
|
|||||||
Other payables
|
274,938.84
|
346,189.87
|
354,090.84
|
|||||||
Non-current liabilities due within one year
|
1,543,557.14
|
821,335.92
|
1,434,642.65
|
|||||||
Other current liabilities
|
1,959,723.87
|
1,850,451.65
|
1,532,179.66
|
|||||||
Provisions
|
1,450.03
|
2,819.07
|
–
|
|||||||
Total current liabilities
|
7,706,856.00
|
6,811,407.79
|
7,234,047.07
|
|||||||
Non-current liabilities: | ||||||||||
Long-term loans
|
1,025,417.74
|
1,428,632.12
|
1,660,471.21
|
|||||||
Bonds payable
|
1,126,132.21
|
2,272,553.48
|
2,372,655.01
|
|||||||
Long-term employee benefits payable
|
24.58
|
–
|
–
|
|||||||
Special payables
|
3,034.94
|
3,008.31
|
3,024.72
|
|||||||
Deferred income tax liabilities
|
8,270.92
|
–
|
–
|
|||||||
Deferred income
|
193,237.84
|
195,899.48
|
–
|
|||||||
Other non-current liabilities
|
–
|
–
|
204,548.86
|
|||||||
Derivative financial liabilities
|
8,045.68
|
9,916.40
|
11,656.84
|
|||||||
Total non-current liabilities
|
2,364,163.91
|
3,910,009.79
|
4,252,356.64
|
|||||||
Total liabilities
|
10,071,019.91
|
10,721,417.58
|
11,486,403.71
|
|||||||
Shareholders’ equity: | ||||||||||
Share capital
|
1,520,038.34
|
1,442,038.34
|
1,405,538.34
|
|||||||
Capital reserve
|
1,701,774.43
|
1,681,602.70
|
1,497,728.26
|
|||||||
Other comprehensive income
|
244,224.73
|
119,116.27
|
–
|
|||||||
Special reserves
|
2,183.53
|
3,447.43
|
4,156.84
|
|||||||
Surplus reserve
|
818,627.47
|
724,259.44
|
713,169.97
|
|||||||
Undistributed profit
|
3,015,582.94
|
2,425,669.39
|
1,936,941.65
|
|||||||
Total equity attributable to shareholders of the Company.
|
7,302,431.44
|
6,396,133.57
|
5,557,535.06
|
|||||||
Total shareholders’ equity
|
7,302,431.44
|
6,396,133.57
|
5,557,535.06
|
|||||||
Total liabilities and shareholders’ equity
|
17,373,451.35
|
17,117,551.15
|
17,043,938.77
|
|
(2)
|
Income statement of the parent company over the past three years
|
Item |
2015
|
2014
|
2013
|
|||||||
I. Operating income
|
4,882,476.55
|
5,427,407.40
|
5,996,521.10
|
|||||||
Less: Operating costs
|
3,293,232.49
|
3,857,211.21
|
4,323,205.29
|
|||||||
Tax and levies on operations
|
54,210.61
|
50,730.40
|
57,836.92
|
|||||||
General and administrative expenses
|
219,104.07
|
221,114.96
|
212,899.11
|
|||||||
Financial expenses
|
470,057.98
|
506,674.83
|
492,066.26
|
|||||||
Impairment losses on assets
|
232,822.07
|
286,404.86
|
330,204.73
|
|||||||
Add: Investment income
|
845,905.98
|
607,240.41
|
506,376.43
|
|||||||
Including: Investment income from associates and joint ventures
|
112,517.66
|
101,928.77
|
62,510.13
|
|||||||
II. Operating profit
|
1,458,955.31
|
1,112,511.55
|
1,086,685.22
|
|||||||
Add: Non-operating income
|
74,007.21
|
290,664.72
|
20,811.41
|
|||||||
Including: Gain on disposal of non-current assets
|
4,862.82
|
215,475.01
|
685.32
|
|||||||
Less: Non-operating expenses
|
31,449.26
|
40,324.07
|
36,948.38
|
|||||||
Including: Loss on disposal of non-current assets
|
23,601.46
|
27,861.86
|
21,743.44
|
|||||||
III. Profit before tax
|
1,501,513.26
|
1,362,852.20
|
1,070,548.25
|
|||||||
Less: Income tax expense
|
265,948.54
|
328,044.78
|
314,657.51
|
|||||||
IV. Net profit
|
1,235,564.72
|
1,034,807.42
|
755,890.74
|
|||||||
Net profit attributable to shareholders of the company
|
1,235,564.72
|
1,034,807.42
|
755,890.74
|
|||||||
V. Other comprehensive income/(loss), net of tax
|
125,108.46
|
94,092.13
|
-7,154.80
|
|||||||
Other comprehensive income/(loss) attributable to shareholders of the Company may be reclassified to gain and loss, net of tax
|
125,108.46
|
94,092.13
|
-7,154.80
|
|||||||
Including: Gains or losses from changes in fair value of available-for-sale finanical assets
|
55,826.08
|
84,028.87
|
-10,624.34
|
|||||||
Share of other comprehensive income of equity-accounted investee
|
67,879.34
|
8,757.93
|
-3,548.14
|
|||||||
Effective hedging portion of gain or loss arising from cash flows hedging instruments
|
1,403.04
|
1,305.33
|
7,017.68
|
|||||||
VI. Total comprehensive income
|
1,360,673.18
|
1,128,899.55
|
748,735.94
|
|||||||
Total comprehensive income attributable to shareholders of parent Company
|
1,360,673.18
|
1,128,899.55
|
748,735.94
|
|
(3)
|
Cash flows statement of the parent company over the past three years
|
Item |
2015
|
2014
|
2013
|
|||||||
I. Cash flows generated from operating activities | ||||||||||
Cash received from sales of goods and services rendered
|
5,737,747.55
|
6,410,335.91
|
7,022,391.73
|
|||||||
Cash received from return of taxes and fees
|
299.94
|
60.52
|
–
|
|||||||
Other cash received relating to operating activities
|
136,301.40
|
61,707.38
|
61,843.10
|
|||||||
Sub-total of cash inflows of operating activities
|
5,874,348.89
|
6,472,103.81
|
7,084,234.83
|
|||||||
Cash paid for goods and services received
|
3,166,894.84
|
3,757,706.80
|
3,882,866.38
|
|||||||
Cash paid to and on behalf of employees including salary, social welfare, education funds and others in such manner
|
333,133.48
|
328,450.52
|
314,445.07
|
|||||||
Payments of taxes
|
710,462.58
|
775,382.57
|
757,497.23
|
|||||||
Other cash paid relating to operating activities
|
74,186.94
|
130,725.68
|
93,845.55
|
|||||||
Sub-total of cash outflows of operating activities
|
4,284,677.84
|
4,992,265.57
|
5,048,654.23
|
|||||||
Net cash flows generated from operating activities
|
1,589,671.05
|
1,479,838.24
|
2,035,580.60
|
|||||||
II. Cash flows generated from investing activities | ||||||||||
Cash received from withdraw of investment
|
–
|
155,090.14
|
–
|
|||||||
Cash received on investment income
|
798,028.44
|
495,785.55
|
458,786.92
|
|||||||
Net cash received from disposal of fixed assets, intangible assets and other long-term assets
|
5,769.25
|
462,981.55
|
3,846.83
|
|||||||
Net cash received from disposal of subsidiaries and other business units
|
–
|
53,829.76
|
1,026.76
|
|||||||
Sub-total of cash inflows of investing activities
|
803,797.69
|
1,167,687.00
|
463,660.51
|
|||||||
Cash paid for acquisition of fixed assets, intangible assets and other long-term assets
|
393,317.25
|
561,865.35
|
634,323.81
|
|||||||
Cash paid for investments
|
1,708,166.71
|
547,731.90
|
685,112.86
|
|||||||
Sub-total of cash outflows of investing activities
|
2,101,483.96
|
1,109,597.25
|
1,319,436.67
|
|||||||
Net cash flows generated from investing activities
|
-1,297,686.27
|
58,089.75
|
-855,776.16
|
Item |
2015
|
2014
|
2013
|
|||||||
III. Cash flows generated from financing activities | ||||||||||
Cash proceeds from investors
|
468,431.43
|
245,398.57
|
–
|
|||||||
Cash received from borrowings
|
5,123,000.00
|
5,033,023.78
|
4,010,644.90
|
|||||||
Other cash received relating to financing activities
|
16,191.37
|
9,707.17
|
17,720.18
|
|||||||
Cash received from issuance of bonds
|
1,898,000.00
|
2,195,900.00
|
3,143,500.00
|
|||||||
Sub-total of cash inflows of financing activities
|
7,505,622.80
|
7,484,029.52
|
7,171,865.08
|
|||||||
Repayment of borrowings and bonds
|
7,390,934.28
|
7,667,324.68
|
7,414,457.48
|
|||||||
Payments for dividends, profits or interests
|
1,014,301.36
|
1,030,312.09
|
804,088.18
|
|||||||
Other cash paid relating to financing activities
|
8,700.00
|
6,950.00
|
67,951.59
|
|||||||
Sub-total of cash outflows of financing activities
|
8,413,935.64
|
8,704,586.77
|
8,286,497.25
|
|||||||
Net cash flows generated from financing activities
|
-908,312.83
|
-1,220,557.25
|
-1,114,632.17
|
|||||||
IV. Effect of exchange rate fluctuations on cash
|
6,332.40
|
-992.13
|
364.28
|
|||||||
V. Net increase in cash
|
-609,995.65
|
316,378.61
|
65,536.55
|
|||||||
Cash as at beginning of the year
|
836,038.70
|
519,660.09
|
454,123.54
|
|||||||
VI. Cash as at end of the year
|
226,043.05
|
836,038.70
|
519,660.09
|
|
3.
|
Change in consolidation scope of the issuer over the past three years
|
|
(1)
|
Change in consolidated statement scope of the issuer for 2013
|
Change mode
|
Name of subsidiaries
|
Reason for change
|
Increase
|
Huaneng Luoyang Co-generation Limited Liability Company
|
M&A
|
Huaneng Jinling Combined Cycle Co-generation Co., Ltd.
|
M&A
|
|
Huaneng Nanjing Combined Cycle Co-generation Co., Ltd.
|
Newly founded
|
|
Huaneng Jiuquan II Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Shantou Haimen Power Limited Liability Company
|
Newly founded
|
|
Huaneng Chongqing Liangjiang Power Generation Limited Liability Company
|
Newly founded
|
|
Chongqing Huaqing Energy Co., Ltd.
|
Newly founded
|
|
Huaneng Yunnan Fuyuan Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Guizhou Panxian Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Jiangxi Clean Energy Limited Liability Company
|
Newly founded
|
|
Huaneng Suzhou Combined Cycle Co-generation Co., Ltd.
|
Newly founded
|
|
Huaneng Hunan Subaoding Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Suixian Jieshan Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Taiyuan Dongshan Combined Cycle Co-generation Co., Ltd.
|
Newly founded
|
|
Jiangsu Huayi Energy Co., Ltd.
|
Newly founded
|
|
Huaneng Xuzhou Tongshan Wind Power Co., Ltd.
|
Newly founded
|
|
Decrease
|
Zhuozhou Liyuan Co-generation Co., Ltd.
|
Equity transfer
|
|
(2)
|
Change in consolidated statement scope of the issuer for 2014
|
Change mode
|
Name of subsidiaries
|
Reason for change
|
Increase
|
Huaneng Zhumadian Wind Power Generation Co., Ltd.
|
M&A
|
Huaneng Nanjing Co-generation Co., Ltd
|
Newly founded
|
|
Huaneng Hunan Guidong Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Nanjing Luhe Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Luoyuan Power Limited Liability Company
|
Newly founded
|
|
Huaneng Lingang (Tianjin) Gas Co-generation Co., Ltd.
|
Newly founded
|
|
Huaneng Anhui Huaining Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Mianchi Co-generation Limited Liability Company
|
Newly founded
|
|
Huaneng Yingkou Xianrendao Co-generation Co., Ltd.
|
Newly founded
|
|
Huaneng Nanjing Xingang Heating Co., Ltd.
|
Newly founded
|
|
Huaneng Changxing Photovoltaic Power Limited Liability Company
|
Newly founded
|
|
Huaneng Rudong Baxianjiao Offshore Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Shanxi City of Science & Technology Project Management Co., Ltd.
|
Newly founded
|
|
Huaneng Guilin Gas Distributed Energy Co., Ltd.
|
Newly founded
|
|
Huaneng (Dalian) Co-generation Co., Ltd.
|
Newly founded
|
|
Huaneng Zhongxiang Wind Power Generation Co., Ltd.
|
Newly founded
|
|
Huaneng Guanyun Co-generation Co., Ltd.
|
Newly founded
|
|
Decrease
|
Huaneng (Fuzhou) Luoyuanwan Pier Limited Company
|
Equity transfer
|
Huaneng Luoyuan Ludao Pier Limited Company
|
Equity transfer
|
|
(3)
|
Change in consolidated statement scope of the issuer for 2015
|
Change mode
|
Name of subsidiaries
|
Reason for change
|
Increase
|
Huaneng Chaohu Power Generation Co. Ltd.
|
M&A
|
Huaneng Yingcheng Thermal Power Co. Ltd.
|
M&A
|
|
Huaneng Wuhan Power Generation Co. Ltd.
|
M&A
|
|
Huaneng Hualiangting Hydropower Co., Ltd.
|
M&A
|
|
Huaneng Suzhou Thermal Power Co., Ltd.
|
M&A
|
|
Huaneng Jingmen Thermal Power Co., Ltd.
|
M&A
|
|
Enshi Qingjiang Dalongtan Hydropwer Development Co., Ltd.
|
M&A
|
|
Huaneng Hainan Power Inc.
|
M&A
|
|
Huaneng Ruijin Power Generation Co., Ltd.
|
M&A
|
|
Huaneng Anyuan Power Generation Co., Ltd.
|
M&A
|
|
Huaneng Shanxi Taihang Power Generation Limited Liability Company
|
Newly founded
|
|
Huaneng Mianchi Clean Energy Limited Liability Company
|
Newly founded
|
|
Huaneng Zhuolu Clean Energy Limited Liability Company
|
Newly founded
|
|
Huaneng Tongwei Wind Power Limited Liability Company
|
Newly founded
|
|
Huaneng Yizheng Power Generation Limited Liability Company
|
Newly founded
|
|
Huaneng Yancheng Dafeng New Energy Power Generation Limited Liability Company
|
Newly founded
|
|
Huaneng Shanyin Power Generation Limited Liability Company
|
Newly founded
|
|
Huaneng Jiangsu Energy Sales Limited Liability Company
|
Newly founded
|
|
Huaneng Liaoning Energy Sales Limited Liability Company
|
Newly founded
|
|
Huaneng Guangdong Energy Sales Limited Liability Company
|
Newly founded
|
|
Huaneng Suizhou Energy Sales Limited Liability Company
|
Newly founded
|
|
Huaneng Changle Photovoltaic Power Limited Liability Company
|
Newly founded
|
|
Huaneng Longyan Wind Power Generation Limited Liability Company
|
Newly founded
|
|
Huaneng Yunnan Malong Wind Power Generation Limited Liability Company
|
Newly founded
|
|
Huaneng Dandong Photovoltaic Power Limited Liability Company
|
Newly founded
|
|
Huaneng Dongguan Combined Cycle Co-generation Limited Liability Company
|
Newly founded
|
|
Huaneng Yangxi Photovoltaic Power Limited Liability Company
|
Newly founded
|
|
Decrease
|
Huaneng Yingkou Port Limited Liability Company
|
Transferred to joint venture
|
|
(II)
|
Major financial indicators over the past three years
|
Key financial data |
End of 2015
|
End of 2014
(Restated)
|
End of 2013
|
|||||||
Total assets
|
29,972,972.26
|
30,088,085.67
|
26,027,485.31
|
|||||||
Cash at bank and on hand
|
753,781.26
|
1,358,087.81
|
943,338.54
|
|||||||
Total liabilities
|
20,378,986.56
|
21,041,933.26
|
18,623,023.45
|
|||||||
Shareholders’ equity
|
9,593,985.70
|
9,046,152.41
|
7,404,461.86
|
|||||||
Operating income
|
12,890,487.25
|
14,002,669.04
|
13,383,287.47
|
|||||||
Net profit
|
1,754,967.71
|
1,535,952.91
|
1,310,434.82
|
|||||||
Net cash flows generated from operating activities
|
4,236,270.70
|
3,736,677.16
|
4,023,942.94
|
|||||||
Net cash flows generated from investing activities
|
-3,379,806.03
|
-2,377,798.05
|
-1,905,425.02
|
|||||||
Net cash flows generated from financing activities
|
-1,414,065.87
|
-1,066,081.07
|
-2,224,008.82
|
Financial indicator |
End of 2015
|
End of 2014
(Restated)
|
End of 2013
|
|||||||
Current ratio
|
0.26
|
0.36
|
0.34
|
|||||||
Quick ratio
|
0.22
|
0.29
|
0.28
|
|||||||
Asset-liability ratio
|
67.99
|
69.93
|
71.55
|
|||||||
Turnover ratio of receivables
|
8.60
|
9.21
|
9.04
|
|||||||
Inventory turnover ratio
|
14.26
|
15.06
|
15.90
|
|||||||
Interest coverage ratio
|
3.55
|
3.21
|
3.07
|
|||||||
EBITDA
|
4,565,400.10
|
4,334,097.75
|
3,693,891.45
|
|||||||
EBITDA interest coverage ratio
|
5.20
|
4.62
|
4.46
|
|||||||
ROE
|
18.83
|
18.67
|
17.70
|
|||||||
ROA
|
5.84
|
5.47
|
5.03
|
(1)
|
Current ratio = current assets/current liabilities
|
(2)
|
Quick ratio = (current assets – inventories)/current liabilities
|
(3)
|
Asset-liability ratio = (total liabilities/total assets) × 100%
|
(4)
|
Turnover ratio of receivables = operating income/net average accounts receivable, the average data in 2013 is the closing data of the year
|
(5)
|
Inventory turnover ratio = operating costs/net average inventory, the average data in 2013 is the closing data of the year
|
(6)
|
Interest coverage ratio = (gross profit + interest expenses in financial expenses)/(interest expenses in financial expenses + capitalized interest expenses)
|
(7)
|
EBITDA = gross profit + depreciation of fixed assets + depreciation of investment property + amortization of intangible assets + amortization of long-term deferred expenses + interest expenses included in financial expenses
|
(8)
|
EBITDA interest coverage ratio = (gross profit + depreciation of fixed assets + depreciation of investment property + amortization of intangible assets + amortization of long-term deferred expenses + interest expenses included in financial expenses)/(interest expenses included in financial expenses + capitalized interests)
|
(9)
|
ROE = (net profit/average net assets) × 100%, the average data in 2013 is the closing data of the year
|
(10)
|
ROA = (net profit/average total assets) × 100%, the average data in 2013 is the closing data of the year
|
|
(III)
|
Concise financial analysis by the management
|
IV.
|
USE OF PROCEEDS FROM THE ISSUANCE OF BONDS
|
|
1.
|
The impact on the structure of assets and liabilities of the Company
|
|
2.
|
The impact on the financial expenses of the Company
|
|
3.
|
The impact on short-term solvency of the Company
|
V.
|
OTHER IMPORTANT MATTERS
|
Board of Directors of Huaneng Power International, Inc.
|
|
10 May 2016
|
HUANENG POWER INTERNATIONAL, INC.
|
|||
By /s/ Du Daming
|
|||
|
|||
Name:
|
Du Daming
|
||
Title:
|
Company Secretary
|