XML 59 R42.htm IDEA: XBRL DOCUMENT v3.21.1
FINANCIAL AND CAPITAL RISK MANAGEMENT
12 Months Ended
Dec. 31, 2020
FINANCIAL AND CAPITAL RISK MANAGEMENT  
FINANCIAL AND CAPITAL RISK MANAGEMENT

37    FINANCIAL AND CAPITAL RISK MANAGEMENT

37.1    Financial risk management

The Group’s activities expose it to a variety of financial risks, including market risk (including foreign currency risk, interest rate risk and commodity price risk), credit risk and liquidity risk. The Group’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimize the potential adverse effects on the Group’s financial performance.

Risk management is carried out by the treasury management department (the “Group Treasury“) under policies approved by the Board of Directors of the Company. The Group Treasury identifies, evaluates and hedges financial risks through close co-operation with the Group’s operating units.

(a)       Market risk

(i)     Foreign currency risk

The Group’s foreign currency risk arose from transaction conducted in currency other than the functional currency of the group entities. The Group’s foreign currency risk primarily arises from foreign currency deposits, trade receivables, trade payables, advances paid to suppliers, and short-term and long-term loans denominated in United States dollars (“USD”), Euro (“EUR”), Japanese yen (“JPY”), and Hong Kong dollars (“HKD”). Related exposures are disclosed in Notes  16, 14, 23, 15, and 19 to the financial statements, respectively. The Group Treasury closely  monitors the international foreign currency market on the change of exchange rates and takes these into consideration when investing in foreign currency deposits and borrowing loans. As of December 31, 2020, the Group only had significant exposure to USD.

As of December 31, 2020, if RMB had strengthened/weakened by 5% against USD with all other variables held constant, the profit for the year would have been approximately RMB82 million higher/lower (2019: RMB95 million lower/higher), mainly as a result of foreign exchange gains and losses arising from translation of USD denominated borrowings, other payables and medium/term notes. Profit was less sensitive to the fluctuation in the RMB/USD exchange rates in 2020 than in 2019, mainly due to the decrease in the USD denominated other payables and medium/term notes.

As the assets and liabilities denominated in other foreign currencies other than USD were relatively minimal to the total assets and liabilities of the Group, the directors of the Company are of the opinion that the Group was not exposed to significant foreign currency risk arising from other assets and liabilities denominated in currency other than the functional currency of the group entities as of December 31, 2020 and 2019.

(ii)    Interest rate risk

As of December 31, 2020, as the Group had no significant interest-bearing assets except for bank deposits (Note 16) and entrusted loans (Note 19).

Most of the bank deposits are maintained in savings and time deposit accounts in the PRC. The interest rates are regulated by the People’s Bank of China and the Group Treasury closely monitors the fluctuation on such rates periodically. The interest rates of entrusted loans are fixed. As the interest rates applied to the entrusted loans were fixed, the directors of the Company are of the opinion that the Group was not exposed to any significant interest rate risk for its financial assets held as of December 31, 2020 and 2019.

The interest rate risk for the Group’s financial liabilities primarily arises from interest-bearing loans. Loans borrowed at floating interest rates expose the Group to cash flow interest rate risk. The Group enters into debt obligations to support general corporate purposes including capital expenditures and working capital needs. The Group Treasury closely monitors market interest rates and maintains a balance between variable rate and fixed rate borrowings in order to reduce the exposures to the interest rate risk described above.

As of December 31, 2020, if interest rates had been 100 basis points (December 31, 2019:  100 basis points) higher/lower for bank and other loans borrowed at floating interest rates with all other variables held constant, net profit for the year would have been RMB430 million lower/higher (2019: RMB451 million), respectively, mainly as a result of the higher/ lower interest expense on floating rate borrowings.

The fair value interest rate risk of the Group mainly arises from medium/term notes and short/term bonds issued at fixed rates. As the fluctuation of comparable interest rates of corporate bonds with similar terms was relatively low, the directors of the Company are of the opinion that the Group was not exposed to any significant fair value interest rate risk for its fixed interest rate borrowings held as of December 31, 2020 and 2019.

(iii)    Commodity price risk

The Group uses futures and option contracts to reduce its exposure to fluctuations in the price of primary aluminum and other products. The Group uses the futures contract for offsetting other than speculation. With reference to the hedging of primary aluminum, production company hedges the output of primary aluminum and trading company hedges the quantities of buyout and self-supporting.

The Group uses mainly futures contracts and option contracts traded on the Shanghai Futures Exchange and London Metal Exchange (“LME”) to hedge against fluctuations in primary aluminum prices. As of December 31, 2020, the fair values of the outstanding futures contracts amounting to RMB17 million (December 31, 2019: RMB3 million) and RMB27 million (December 31, 2019: RMB1 million) were recognized in financial assets and financial liabilities at fair value through profit or loss, respectively. As of December 31, 2020, the Company did not hold any option contracts (December 31, 2019: the Company did not hold any option contracts).

As of December 31, 2020, if the commodity futures prices had increased/ decreased by 3% (December 31,  2019: 3%) and all other variables held constant, profit for the year would have changed by the amounts shown below:

 

 

    

December 31, 2019

    

December 31, 2020

 

Primary aluminum

 

Decrease/increase
RMB40 million

 

Decrease/increase 
RMB5 million

 

 

(b)       Credit risk

Credit risk arises from balances with banks and financial institutions, trade and notes receivables, other current and non-current receivables as well as credit exposures of customers, including outstanding receivables and committed transactions.

The Group maintains substantially all of its bank balances and cash and short-term investments in several major state-owned banks in the PRC. With strong support from the PRC government to these state-owned banks, the directors of the Company are of the opinion that there is no significant credit risk on such assets being exposed to losses.

The Group applies the simplified approach to most of its trade receivables to provide for expected credit losses prescribed by IFRS 9, which permits the use of the lifetime expected loss provision for trade receivables. The Group has made individual assessment for trade receivables from clients with top rating and those receivables with pledged assets separately and impairment provisions are made.

To measure the expected credit losses of trade receivables other than those assessed individually as mentioned above, trade receivables have been grouped based on shared credit risk characteristics and the days past due. The expected credit loss model also incorporates forward-looking information.

For other current and non-current receivables, the Group considers the probability of default upon initial recognition of an asset and whether there has been a significant increase in credit risk on an ongoing basis throughout each reporting period. To assess whether there is a significant increase in credit risk the company compares the risk of a default occurring on the asset as of the reporting date with the risk of default as of the date of initial recognition. It considers available reasonable and supportive forwarding-looking information. Especially the following indicators are incorporated:

·

internal credit rating

·

external credit rating

·

actual or expected significant adverse changes in business, financial or economic conditions that are expected to cause a significant change to the borrower’s ability to meet its obligations

·

actual or expected significant changes in the operating results of individual clients

·

significant changes in the expected performance and behaviour of the clients

 

The Group measures expected credit loss rates on the basis of a loss rate approach by segmenting its portfolio into appropriate groupings based on shared credit risk characteristics. At the end of each year, the Group updates its historical loss information with forward-looking information. As the historical credit loss rates were comparatively stable and no significant changes were expected to the forward-looking information after the consideration of reasonable and supportable forecasts of comparatively stable customer relationship and customers’ credit ratings, the expected credit loss rates remained consistent during 2020.

The table below shows the credit quality and the maximum exposure to credit risk based on the Group's credit policy, which is mainly based on past due information unless other information is available without undue cost or effort, and year-end staging classification as of December 31, 2020. The amounts presented are carrying amounts for financial assets and the exposure to credit risk for the financial guarantee contracts.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Stage 1

    

Stage 2

    

Stage 3

    

Simplified

    

Total

Trade receivables

 

 —

 

 —

 

 —

 

4,746,995

 

4,746,995

Financial assets in other current assets

 

2,212,930

 

563,247

 

1,206,950

 

 —

 

3,983,127

Restricted cash

 

1,056,037

 

 —

 

 —

 

 —

 

1,056,037

Notes receivables

 

 —

 

 —

 

 —

 

4,546,223

 

4,546,223

Cash and cash equivalents

 

9,631,152

 

 —

 

 —

 

 —

 

9,631,152

Financial assets in other non-current assets

 

127,754

 

 —

 

 —

 

 —

 

127,754

Total

 

13,027,873

 

563,247

 

1,206,950

 

9,293,218

 

24,091,288

 

The carrying amounts of short-term investments and these receivables included in Notes 12, 14, 15 and 16 represent the Group’s maximum exposure to credit risk  in relation to its financial assets.

The directors of  the Company are of the opinion that the Group was not exposed to any significant concentration of credit risk as at December 31, 2020 and 2019.

(c)      Liquidity risk

Cash flow forecast is performed in the operating entities of the Group and aggregated by the Group Treasury. The Group Treasury monitors rolling forecasts of the Group’s liquidity requirements to ensure it has sufficient cash to meet operational needs while maintaining sufficient headroom on its undrawn committed borrowing facilities at all times so that the Group does not breach borrowing limits or covenants (where applicable) on any of its borrowing facilities. This forecast takes into consideration of the Group’s debt financing plans, covenant compliance, compliance with internal balance sheet ratio targets and, if applicable, external regulatory or legal requirements, for example, currency restrictions.

Management also monitors rolling forecasts of the Group’s liquidity reserve on the basis of  expected cash flows.

The table below analyses the maturity profile of the Group’s financial liabilities as of the end of the reporting period. The amounts disclosed in the table are the contractual undiscounted cash flows.

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Within 1 year

    

1 to 2 years

    

2 to 5 years

    

Over 5 years

    

Total

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

Lease liabilities, including current portion

 

1,151,332

 

473,410

 

1,263,824

 

9,708,710

 

12,597,276

Long-term bank and other loans, including current portion

 

3,629,014

 

6,702,687

 

15,638,089

 

17,044,774

 

43,014,564

Medium-term notes and bonds, including current portion

 

7,109,960

 

3,000,000

 

6,900,000

 

2,000,000

 

19,009,960

Short-term bonds

 

2,400,000

 

 —

 

 —

 

 —

 

2,400,000

Gold leasing arrangement

 

 —

 

 —

 

 —

 

 —

 

 —

Short-term bank and other loans

 

20,738,030

 

 —

 

 —

 

 —

 

20,738,030

Interest payables for loans and borrowings

 

2,935,356

 

2,105,844

 

4,046,106

 

2,039,075

 

11,126,381

Financial liabilities at fair value through profit or loss

 

26,684

 

 —

 

 —

 

 —

 

26,684

Financial liabilities included in other payables and accrued liabilities, excluding accrued interest

 

8,454,068

 

 —

 

 —

 

 —

 

8,454,068

Financial liabilities included in other non-current liabilities

 

 —

 

194,609

 

74,367

 

767,941

 

1,036,917

Trade and notes payables

 

15,440,859

 

 —

 

 —

 

 —

 

15,440,859

 

 

 

 

 

 

 

 

 

 

 

 

 

61,885,303

 

12,476,550

 

27,922,386

 

31,560,500

 

133,844,739

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Within 1 year

    

1 to 2 years

    

2 to 5 years

    

Over 5 years

    

Total

As of December 31, 2019 (Restated)

 

  

 

  

 

  

 

  

 

  

Finance lease payables, including current portion

 

1,729,933

 

1,106,701

 

1,333,762

 

10,377,143

 

14,547,539

Long-term bank and other loans, including current portion

 

3,339,687

 

7,525,775

 

9,159,028

 

18,811,397

 

38,835,887

Medium-term notes and bonds, including current portion

 

 —

 

7,285,840

 

9,500,000

 

 —

 

16,785,840

Short-term bonds

 

9,300,000

 

 —

 

 —

 

 —

 

9,300,000

Gold leasing arrangement

 

6,921,860

 

 —

 

 —

 

 —

 

6,921,860

Short-term bank and other loans

 

21,238,166

 

 —

 

 —

 

 —

 

21,238,166

Interest payables for borrowings

 

4,955,925

 

2,289,092

 

4,220,111

 

978,041

 

12,443,169

Financial liabilities at fair value through profit or loss

 

805

 

 —

 

 —

 

 —

 

805

Financial liabilities included other payables and accrued liabilities, excluding accrued interest

 

10,297,166

 

 —

 

 —

 

 —

 

10,297,166

Financial liabilities included in other non-current liabilities (note)

 

 —

 

176,232

 

182,006

 

795,249

 

1,153,487

Trade and notes payables

 

12,608,806

 

 —

 

 —

 

 —

 

12,608,806

 

 

 

 

 

 

 

 

 

 

 

 

 

70,392,348

 

18,383,640

 

24,394,907

 

30,961,830

 

144,132,725

 

37.2    Financial instruments

(a)

Financial instruments by category

Note: As disclosed in Note 21, as of December 31, 2020, the carrying value  of  financial  liabilities included in other non-current liabilities was RMB1,037 million (December 31, 2019: RMB1,153 million).

 

The carrying amounts of each of the categories of financial instruments of the Group as of the end of the reporting period are as follows:

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

 

 

 

 

 

 

 

 

Debt

 

 

 

 

 

 

 

 

Equity

 

instruments

 

 

 

 

Financial

    

 

    

instruments at

 

at fair value

 

 

 

    

assets at fair 

    

 

    

fair value

 

through

 

 

 

 

 value through

 

Financial

 

through other

 

other

 

 

 

 

profit or loss-

 

assets at

 

comprehensive

 

comprehensive

 

 

 

 

held for trading

 

amortized cost

 

income

    

income

    

Total

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

 —

 

4,746,995

 

 —

 

 —

 

4,746,995

Notes receivable

 

 —

 

 —

 

 —

 

4,546,223

 

4,546,223

Financial assets at fair value through profit or loss

 

17,311

 

 —

 

 —

 

 —

 

17,311

Restricted cash and term deposits

 

 —

 

1,056,037

 

 —

 

 —

 

1,056,037

Cash and cash equivalents

 

 —

 

9,631,152

 

 —

 

 —

 

9,631,152

Financial assets included in other current assets

 

 —

 

3,983,127

 

 —

 

 —

 

3,983,127

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

17,311

 

19,417,311

 

 —

 

4,546,223

 

23,980,845

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other financial assets measured at fair value

 

 —

 

 —

 

1,526,703

 

 —

 

1,526,703

Other non-current assets

 

 —

 

127,754

 

 —

 

 —

 

127,754

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 —

 

127,754

 

1,526,703

 

 —

 

1,654,457

 

 

 

 

 

 

 

 

 

 

 

Total

 

17,311

 

19,545,065

 

1,526,703

 

4,546,223

 

25,635,302

 

Financial liabilities

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

    

Financial assets at fair

    

Financial

    

 

 

 

value through profit or

 

liabilities at

 

 

 

 

loss-held for trading

 

amortized cost

 

Total

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities at fair value through profit or loss

 

26,684

 

 —

 

26,684

Interest-bearing loans and borrowings

 

 —

 

34,707,283

 

34,707,283

Payables and accrued liabilities (Note 22)

 

 —

 

8,987,450

 

8,987,450

 

 

 

 

 

 

 

Trade and notes payables

 

 —

 

15,440,859

 

15,440,859

 

 

 

 

 

 

 

Subtotal

 

26,684

 

59,135,592

 

59,162,276

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities included in other non-current liabilities (Note 21)

 

 —

 

1,036,917

 

1,036,917

Interest-bearing loans and borrowings

 

 —

 

57,518,097

 

57,518,097

 

 

 

 

 

 

 

Subtotal

 

 —

 

58,555,014

 

58,555,014

 

 

 

 

 

 

 

Total

 

26,684

 

117,690,606

 

117,717,290

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019  (Restated)

 

 

 

 

 

 

Equity

 

Debt

 

 

 

 

 

 

 

 

instruments

 

instruments

 

 

 

 

Financial

 

 

 

at 

 

at fair value

 

 

 

 

assets at fair

 

 

 

fair value

 

through

 

 

 

 

value through

 

Financial

 

through other

 

other

 

 

 

 

profit or loss-

 

assets at

 

comprehensive 

 

comprehensive

 

 

 

    

held for trading

    

amortized cost

    

income

    

income

    

Total

Current

 

  

 

  

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

 —

 

4,574,581

 

 —

 

 —

 

4,574,581

Notes receivables

 

 —

 

 —

 

 —

 

2,844,637

 

2,844,637

Financial assets at fair value through profit or loss

 

3,503,175

 

 —

 

 —

 

 —

 

3,503,175

Restricted cash and term deposits

 

 —

 

1,305,781

 

 —

 

 —

 

1,305,781

Cash and cash equivalents

 

 —

 

7,778,853

 

 —

 

 —

 

7,778,853

Financial assets included in other current assets

 

 —

 

5,663,779

 

 —

 

 —

 

5,663,779

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

3,503,175

 

19,322,994

 

 —

 

2,844,637

 

25,670,806

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

Other financial assets measured at fair value

 

 —

 

 —

 

2,239,251

 

 —

 

2,239,251

Other non-current assets

 

 —

 

128,673

 

 —

 

 —

 

128,673

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 —

 

128,673

 

2,239,251

 

 —

 

2,367,924

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,503,175

 

19,451,667

 

2,239,251

 

2,844,637

 

28,038,730

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019 (Restated)

 

 

Financial assets at fair value

 

Financial

 

 

 

 

through profit or loss- held

 

liabilities at

 

 

 

    

for trading

    

amortized cost

    

Total

Current

 

  

 

  

 

  

 

 

 

 

 

 

 

Financial liabilities at fair value through profit or loss

 

805

 

 —

 

805

Interest-bearing loans and borrowings

 

 —

 

42,286,604

 

42,286,604

Payables and accrued liabilities (Note 22)

 

 —

 

10,791,507

 

10,791,507

Trade and notes payables

 

 —

 

12,608,806

 

12,608,806

 

 

 

 

 

 

 

Subtotal

 

805

 

65,686,917

 

65,687,722

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities included in other non-current liabilities (Note 21)

 

 —

 

1,153,487

 

1,153,487

Interest-bearing loans and borrowings

 

 —

 

59,243,563

 

59,243,563

 

 

 

 

 

 

 

Subtotal

 

 —

 

60,397,050

 

60,397,050

 

 

 

 

 

 

 

Total

 

805

 

126,083,967

 

126,084,772

 

(b)

Fair value and fair value hierarchy

Fair value

The carrying amounts and fair values of the Group’s financial instruments at amortized cost, other than those with carrying amounts that reasonably approximate to fair values and those carried at fair value, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Carrying amounts

 

Fair values

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

2019

 

2020

 

2019

 

2020

Financial assets

    

  

    

  

    

  

    

  

Other non-current assets (Note 12)

 

128,673

 

127,754

 

111,935

 

117,537

 

 

 

 

 

 

 

 

 

 

 

 

Carrying amounts

 

Fair values

 

 

December 31, 

    

December 31, 

 

December 31, 

    

December 31, 

 

    

2019

 

2020

    

2019

 

2020

Financial liabilities

 

 

 

 

 

 

 

 

Financial liabilities included in other non-current liabilities (Note 21)

 

1,153,487

 

1,036,917

 

1,146,893

 

903,141

Long-term interest-bearing loans and borrowings, excluding lease liability (Note 19)

 

52,232,955

 

51,260,218

 

50,952,676

 

49,729,548

 

 

 

 

 

 

 

 

 

 

 

53,386,442

 

52,297,135

 

52,099,569

 

50,632,689

 

Except for financial assets and financial liabilities mentioned above, management has assessed that the fair values of cash and cash equivalents, restricted cash and time deposits, trade and notes receivables, financial assets included in other current assets, entrusted loans, trade and notes payables, financial liabilities included in other payables and accrued liabilities, short-term and the current portion of interest-bearing loans and borrowings, interest payable and the current portion of long-term payables approximate to their carrying amounts largely due to the short term maturities of these instruments.

The fair values of the financial assets and liabilities are included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale.

The fair values of the financial assets included in other non-current assets and financial liabilities included in other non-current liabilities and long-term interest-bearing loans and borrowings have been calculated by discounting the expected future cash flows using rates currently available for instruments on with similar terms, credit risk and remaining maturities.

 

The Group’s own non-performance risk for financial liabilities included in other non-current liabilities and long-term interest-bearing loans and borrowings as of December 31, 2020 was assessed to be insignificant.

Fair value hierarchy

The following tables illustrate the fair value measurement hierarchy of the Group’s financial instruments:

Assets measured at fair value

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

Fair value measurement using

 

 

 

 

Significant

 

Significant

 

 

 

 

Quoted prices in

 

observable

 

unobservable

 

 

 

 

active markets

 

inputs

 

inputs

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

Financial assets at fair value through profit or loss:

    

  

    

  

    

  

    

  

Futures contracts

 

17,311

 

 —

 

 —

 

17,311

Financial assets at fair value through other comprehensive income

 

 

 

 

 

 

 

 

Notes receivable

 

 —

 

 —

 

4,546,223

 

4,546,223

Listed equity investments

 

8,812

 

 —

 

 —

 

8,812

Other unlisted investment

 

 —

 

 —

 

1,517,891

 

1,517,891

 

 

 

 

 

 

 

 

 

 

 

26,123

 

 —

 

6,064,114

 

6,090,237

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

Fair value measurement using

(Restated)

 

 

 

Significant

 

Significant

 

 

 

 

Quoted prices in

 

observable

 

unobservable

 

 

 

 

active markets

 

inputs

 

inputs

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

Financial assets at fair value through profit or loss:

    

  

    

  

    

  

    

  

Futures contracts

 

3,175

 

 —

 

 —

 

3,175

Financial product

 

 —

 

3,500,000

 

 —

 

3,500,000

Financial assets at fair value through other comprehensive income

 

 

 

 

 

 

 

 

Notes receivables

 

 —

 

 —

 

2,844,637

 

2,844,637

Listed equity investments

 

8,853

 

 —

 

 —

 

8,853

Other unlisted investment

 

 —

 

 —

 

2,230,398

 

2,230,398

 

 

 

 

 

 

 

 

 

 

 

12,028

 

3,500,000

 

5,075,035

 

8,587,063

 

Liabilities measured at fair value

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

Fair value measurement using

 

 

 

 

Significant

 

Significant

 

 

 

 

Quoted prices in 

 

observable

 

unobservable

 

 

 

 

active markets

 

inputs

 

inputs

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

    

  

    

  

    

  

    

  

Financial liabilities at fair value through profit or loss: futures  contracts

 

26,684

 

 —

 

 —

 

26,684

 

 

26,684

 

 —

 

 —

 

26,684

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

Fair value measurement using

 

 

 

 

Significant

 

Significant

 

 

 

 

Quoted prices in 

 

observable

 

unobservable

 

 

 

 

active markets

 

inputs

 

inputs

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

    

 

    

 

    

  

    

  

Financial liabilities at fair value through profit or loss: futures  contracts

 

805

 

 —

 

 —

 

805

 

 

 

 

 

 

 

 

 

 

 

805

 

 —

 

 —

 

805

 

Assets for which fair values are disclosed:

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

Fair value measurement using

 

 

Quoted

 

 

 

 

 

 

 

 

prices in

 

Significant

 

Significant

 

 

 

 

active 

 

observable

 

unobservable

 

 

 

 

markets

 

inputs

 

inputs

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

Loans and receivables:

    

  

    

  

    

  

    

  

Financial assets included in other non-current assets

 

 —

 

117,537

 

 —

 

117,537

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

Fair value measurement using

 

 

Quoted

 

 

 

 

 

 

 

 

prices in

 

Significant 

 

Significant 

 

 

 

 

active 

 

observable 

 

unobservable 

 

 

 

 

markets

 

inputs

 

inputs

 

 

 

    

(Level 1)

    

(Level 2)

    

(Level 3)

    

Total

Loans and receivables:

    

  

    

  

    

  

    

  

Financial assets included in other non-current assets

 

 —

 

111,935

 

 —

 

111,935

 

Liabilities for which fair values are disclosed:

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

Fair value measurement using

 

 

Quoted

 

 

 

 

 

 

 

 

prices in

 

Significant

 

Significant

 

 

 

 

active

 

observable

 

unobservable 

 

 

 

 

markets

 

inputs

 

inputs

 

 

 

    

(Level 1)

    

(Level 2)

    

(Level 3)

    

Total

Financial liabilities at amortized cost:

 

  

 

  

 

  

 

  

Financial liabilities included in other non-current liabilities

 

 —

 

903,141

 

 —

 

903,141

Long-term interest-bearing loans and borrowings

 

 —

 

49,729,548

 

 —

 

49,729,548

 

 

 

 

 

 

 

 

 

 

 

 —

 

50,632,689

 

 —

 

50,632,689

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

Fair value measurement using

(Restated)

 

Quoted

 

 

 

 

 

 

 

 

prices in

 

Significant

 

Significant

 

 

 

 

active

 

observable

 

unobservable

 

 

 

 

markets

 

inputs

 

inputs

 

 

 

    

(Level 1)

    

(Level 2)

    

(Level 3)

    

Total

Financial liabilities at amortized cost:

 

  

 

  

 

  

 

  

Financial liabilities included in other non-current liabilities

 

 —

 

1,146,893

 

 —

 

1,146,893

Long-term interest-bearing loans and borrowings

 

 —

 

50,952,676

 

 —

 

50,952,676

 

 

 

 

 

 

 

 

 

 

 

 —

 

52,099,569

 

 —

 

52,099,569

 

During the year ended December 31, 2020 the Group had no transfers of fair value measurements between Level 1 and Level 2 and no transfers into or out of Level 3 for both financial assets and financial liabilities (2019: Nil).

Below is a summary of significant unobservable inputs to the valuation of financial instruments as of December 31, 2020 and 2019:

 

 

 

 

 

 

 

    

 

    

Significant

 

 

Valuation Technique

 

unobservable input

Equity investments in Size Industry Investment Fund

 

  

 

  

 

 

  

 

  

December 31, 2020

 

Discounted Cashflow Model

 

Discounted rate

 

 

 

 

 

Chinalco Innovative

 

 

 

 

December 31, 2020

 

Market approach

 

Risk premium

 

 

 

 

 

Notes receivable

 

 

 

 

December 31, 2020

 

Discounted Cashflow model

 

Discounted rate

 

37.3   Capital risk management

The Group’s capital management objectives are to safeguard the Group’s ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders, and to maintain an optimal capital structure to reduce the cost of capital.

In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, issue new shares or sell assets to reduce debts.

Consistent with other entities in the industry, the Group monitors capital on the basis of its gearing ratio. This ratio is calculated as net debt divided by total capital. Net debt is calculated as total liabilities (excluding deferred tax liabilities, income tax payable and deferred government grants) less restricted cash, time deposits and cash and cash equivalents. Total capital is calculated as equity, as shown in the consolidated statement of financial position, plus net debt less non-controlling interests.

The gearing ratio as of December 31, 2020 is as follows:

 

 

 

 

 

 

 

 

    

December 31, 2019

    

December 31, 2020

 

 

 

(Restated)

 

 

 

Total liabilities (excluding deferred tax liabilities, income tax payable and deferred government grants)

 

130,168,916

 

121,811,607

 

Less: Restricted cash, term deposits and cash and cash equivalents

 

9,084,634

 

10,687,189

 

 

 

 

 

 

 

Net debt

 

121,084,282

 

111,124,418

 

 

 

 

 

 

 

Total equity

 

70,757,466

 

71,171,716

 

Add: Net debt

 

121,084,282

 

111,124,418

 

Less: Non-controlling interests

 

16,085,487

 

16,839,706

 

 

 

 

 

 

 

Total capital attributable to owners of the parent

 

175,756,261

 

165,456,428

 

 

 

 

 

 

 

Gearing ratio

 

69

%  

67

%