CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the year ended 31 December 2018
Note |
Share capital HK$ million |
Perpetual capital securities HK$ million |
Capital reserve HK$ million |
Hedging reserve HK$ million |
Investment related reserves HK$ million |
General reserve HK$ million |
Retained earnings HK$ million |
Exchange reserve HK$ million |
Total HK$ million |
Non- controlling interests HK$ million |
Total equity HK$ million |
|
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
||||||||
Balance at 31 December 2017 |
381,710 |
7,873 |
(62,523) |
1,917 |
(7,603) |
45,088 |
191,554 |
(7,065) |
550,951 |
242,690 |
793,641 |
|
Changes in accounting policies |
– |
– |
– |
– |
3,220 |
14 |
(8,495) |
– |
(5,261) |
(2,708) |
(7,969) |
|
Balance at 1 January 2018 |
|
381,710 |
7,873 |
(62,523) |
1,917 |
(4,383) |
45,102 |
183,059 |
(7,065) |
545,690 |
239,982 |
785,672 |
Profit for the year |
– |
600 |
– |
– |
– |
– |
50,239 |
– |
50,839 |
24,186 |
75,025 |
|
Other comprehensive income/(loss) for the year |
– |
– |
– |
336 |
5,288 |
– |
– |
(23,782) |
(18,158) |
(6,910) |
(25,068) |
|
Total comprehensive income/(loss) for the year |
|
– |
600 |
– |
336 |
5,288 |
– |
50,239 |
(23,782) |
32,681 |
17,276 |
49,957 |
Redemption of perpetual capital securities |
– |
(7,800) |
– |
– |
– |
– |
– |
– |
(7,800) |
– |
(7,800) |
|
Capital injection by non-controlling interests |
– |
– |
– |
– |
– |
– |
– |
– |
– |
642 |
642 |
|
Issue of other equity instruments by subsidiaries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3,957 |
3,957 |
|
Transfer of profits to general reserve |
– |
– |
– |
– |
– |
252 |
(252) |
– |
– |
– |
– |
|
Dividends paid to ordinary shareholders of the Company |
– |
– |
– |
– |
– |
– |
(11,637) |
– |
(11,637) |
– |
(11,637) |
|
Dividends paid to non-controlling interests |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(8,773) |
(8,773) |
|
Distribution to holders of perpetual capital securities |
– |
(673) |
– |
– |
– |
– |
– |
– |
(673) |
– |
(673) |
|
Redemption of other equity instruments by subsidiaries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(2,689) |
(2,689) |
|
Disposal of subsidiaries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(760) |
(760) |
|
Transactions with non-controlling interests |
– |
– |
316 |
– |
– |
– |
– |
– |
316 |
2,661 |
2,977 |
|
Others |
– |
– |
(32) |
– |
– |
– |
– |
– |
(32) |
(181) |
(213) |
|
Other changes in equity |
|
– |
(8,473) |
284 |
– |
– |
252 |
(11,889) |
– |
(19,826) |
(5,143) |
(24,969) |
Balance at 31 December 2018 |
|
381,710 |
– |
(62,239) |
2,253 |
905 |
45,354 |
221,409 |
(30,847) |
558,545 |
252,115 |
810,660 |
Consolidated Statement of Changes in Equity
For the year ended 31 December 2017
Note |
Share capital |
Perpetual capital securities |
Capital reserve |
Hedging reserve |
Investment related reserves |
General reserve |
Retained earnings |
Exchange reserve |
Total |
Non- controlling interests |
Total equity |
|
---|---|---|---|---|---|---|---|---|---|---|---|---|
HK$ |
HK$ |
HK$ |
HK$ |
HK$ |
HK$ |
HK$ |
HK$ |
HK$ |
HK$ |
HK$ |
||
|
|
million |
million |
million |
million |
million |
million |
million |
million |
million |
million |
million |
Balance at 1 January 2017 (Previously reported) |
|
381,710 |
7,873 |
(62,209) |
1,203 |
(2,445) |
44,497 |
158,040 |
(38,036) |
490,633 |
205,218 |
695,851 |
|
|
|||||||||||
Business combination under common control |
– |
– |
299 |
– |
– |
– |
94 |
(24) |
369 |
453 |
822 |
|
Balance at 1 January 2017 (Restated) |
|
381,710 |
7,873 |
(61,910) |
1,203 |
(2,445) |
44,497 |
158,134 |
(38,060) |
491,002 |
205,671 |
696,673 |
Profit for the year |
|
– |
673 |
– |
– |
– |
– |
43,902 |
– |
44,575 |
20,521 |
65,096 |
Other comprehensive income/(loss) for the year |
– |
– |
– |
714 |
(5,158) |
– |
– |
30,995 |
26,551 |
10,906 |
37,457 |
|
Total comprehensive income/(loss) for the year |
|
– |
673 |
– |
714 |
(5,158) |
– |
43,902 |
30,995 |
71,126 |
31,427 |
102,553 |
Capital injection by non-controlling interests |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
464 |
464 |
Issue of other equity instruments by subsidiaries |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
1,330 |
1,330 |
Transfer of profits to general reserve |
|
– |
– |
– |
– |
– |
591 |
(591) |
– |
– |
– |
– |
Dividends paid to ordinary shareholders of the Company |
– |
– |
– |
– |
– |
– |
(9,891) |
– |
(9,891) |
– |
(9,891) |
|
Dividends paid to non-controlling interests |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
(8,828) |
(8,828) |
Distribution to holders of perpetual capital securities |
|
– |
(673) |
– |
– |
– |
– |
– |
– |
(673) |
– |
(673) |
Acquisition of subsidiaries |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
3,793 |
3,793 |
Disposal of subsidiaries |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
(132) |
(132) |
Transactions with non-controlling interests |
|
– |
– |
269 |
– |
– |
– |
– |
– |
269 |
8,727 |
8,996 |
Capital injection in business combination under common control |
– |
– |
(530) |
– |
– |
– |
– |
– |
(530) |
530 |
– |
|
Others |
|
– |
– |
(352) |
– |
– |
– |
– |
– |
(352) |
(292) |
(644) |
Other changes in equity |
|
– |
(673) |
(613) |
– |
– |
591 |
(10,482) |
– |
(11,177) |
5,592 |
(5,585) |
Balance at 31 December 2017 |
|
381,710 |
7,873 |
(62,523) |
1,917 |
(7,603) |
45,088 |
191,554 |
(7,065) |
550,951 |
242,690 |
793,641 |
The notes form part of these consolidated financial statements.
Consolidated Cash Flow Statement