| In Millions of CNY (except for per share items) | As of 2013-03-31 | As of 2012-12-31 | As of 2012-09-30 | As of 2012-06-30 | As of 2012-03-31 |
|---|---|---|---|---|---|
| Sales Revenue | 2,070.16 | 10,703.16 | 7,766.65 | 4,352.73 | 1,785.30 |
| Discount and Allowance | - | - | - | - | - |
| Net Revenue from Main Operation | - | - | - | - | - |
| Less: Cost of Goods Sold | 1,466.12 | 7,498.73 | 5,538.83 | 3,184.57 | 1,301.60 |
| Sales Tax & Other Charges | 14.14 | 70.87 | 49.93 | 29.61 | 11.30 |
| Profit (Loss) from Principal Operations | - | - | - | - | - |
| Income from Other Operation | - | - | - | - | - |
| Inventory Falling Price Loss | - | - | - | - | - |
| Business Expenses | - | - | - | - | - |
| Administrative Expenses | 168.01 | 823.88 | 589.43 | 301.77 | 144.66 |
| Financial Expenses | -11.38 | 4.49 | -15.49 | -23.55 | -34.17 |
| Period Expense | - | - | - | - | - |
| Purchase Expenses | - | - | - | - | - |
| Exchange Gains or Losses | - | - | - | - | - |
| Operating Profit | 311.99 | 1,666.08 | 1,205.50 | 650.86 | 263.19 |
| Investment Income | 4.91 | 27.30 | 3.47 | 3.67 | 2.94 |
| Gains and Loss of Futures | - | - | - | - | - |
| Subsidy Income | - | - | - | - | - |
| Non-Operating Revenue | 7.02 | 25.91 | 31.87 | 2.13 | 1.05 |
| Income Adjustment for Previous Years | - | - | - | - | - |
| Non-operating Expenses | 2.79 | 21.82 | 18.00 | 6.12 | 2.46 |
| Net Non-operating Income | - | - | - | - | - |
| Profits Distribute to Other Firms | - | - | - | - | - |
| Preceding Year Income Tax Adjustment | - | - | - | - | - |
| Total Profit | 316.22 | 1,670.17 | 1,219.38 | 646.87 | 261.79 |
| Income Tax | 54.15 | 269.07 | 202.01 | 113.46 | 45.54 |
| Minority Interest | 19.50 | 139.52 | 107.06 | 45.67 | 19.84 |
| Subsidiary Losses | - | - | - | - | - |
| Special Funds Payable | - | - | - | - | - |
| Bonus and Welfare Funds | - | - | - | - | - |
| Merger Profit | - | - | - | - | - |
| Unidentified Investment Loss | - | - | - | - | - |
| Reimbursement of Income Tax | - | - | - | - | - |
| Losses of Subsidiaries shouldn't take by Parent Company | - | - | - | - | - |
| The Revenue to Subsidiaries Offset Excess Deficit | - | - | - | - | - |
| Net Profit | 262.06 | 1,401.09 | 1,017.36 | 533.40 | 216.24 |
| Beginning Undistributed Profit | - | - | - | - | - |
| Other Transferred in | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Transferred from Surplus Reserve | - | - | - | - | - |
| Beginning Undistributed Profit Adjustment | - | - | - | - | - |
| Reduction of Registered Capital Reduced Undistributed Profit | - | - | - | - | - |
| Translation Reserve | - | - | - | - | - |
| Adjustments on Extraordinary Items | - | - | - | - | - |
| Profit Distribution before Established Corporation | - | - | - | - | - |
| Revolving Housing Fund | - | - | - | - | - |
| Profit Available for Dividend | - | - | - | - | - |
| Appropriation of Statutory Surplus Reserves | - | - | - | - | - |
| Appropriation of Statutory Welfare Fund | - | - | - | - | - |
| Withdrawal of Employee Award and Benefits Fund | - | - | - | - | - |
| Appropriation of Reserve Fund | - | - | - | - | - |
| Appropriation of Enterprise Expansion Fund | - | - | - | - | - |
| Distribution of Profits Available for Shareholders | - | - | - | - | - |
| Preferred Stock Dividends Payable | - | - | - | - | - |
| Appropriation of Other Surplus Reserve | - | - | - | - | - |
| Appropriation of Ordinary Shares Dividend | - | - | - | - | - |
| Conversion of Common Stock Dividend into Stock | - | - | - | - | - |
| Undistributed Profit | - | - | - | - | - |
| Disposal of Departments or Invested Firms | - | - | - | - | - |
| Loss Due to Natural Disaster | - | - | - | - | - |
| Accounting Policy Change Increase (Decrease) Total Profit | - | - | - | - | - |
| Accounting Estimates Change Increase (Decrease) Total Profit | - | - | - | - | - |
| Loss on Arrangement | - | - | - | - | - |
| Other | - | - | - | - | - |
| Operating Expenses | 111.12 | 640.49 | 376.40 | 192.49 | 90.50 |
| Loss on Asset Impairment | 15.07 | 26.00 | 25.52 | 20.65 | 11.15 |
| Add: Net Gain on Fair Value Change | - | 0.07 | - | - | - |
| Including: Investment Income from Affiliated Entities | 0.19 | 1.59 | 1.25 | 0.54 | -0.18 |
| Other Items Affecting Profit | - | - | - | - | - |
| Including: Net Loss on Disposal of Non-current Assets | 0.24 | 7.80 | 7.26 | 0.26 | 0.09 |
| Other Items Affecting Total Profit | - | - | - | - | - |
| Other Items Affecting Net Profit | - | - | - | - | - |
| Net Earnings Attributable to Parent Company | 242.56 | 1,261.57 | 910.30 | 487.73 | 196.41 |
| Primary Earnings per Share | 0.24 | 1.26 | 0.91 | 0.49 | 0.20 |
| Diluted Earnings per Share | 0.24 | 1.26 | 0.91 | 0.49 | 0.20 |
| Exploration Expense | - | - | - | - | - |
| Other Items Affecting Sales Revenue | - | - | - | - | - |
| Other Items Affecting Cost of Goods Sold | - | - | - | - | - |
| Total Profit Attributable to Minority Interest | - | - | - | - | - |
| Profits of Acquiree before Combination | - | - | - | - | - |
| Other Items of Retained Profits | - | - | - | - | - |
| Total Sales Revenue | 2,070.16 | 10,703.16 | 7,766.65 | 4,352.73 | 1,785.30 |
| Total Cost of Goods Sold | 1,763.08 | 9,064.46 | 6,564.62 | 3,705.54 | 1,525.05 |
| Accumulated Other Comprehensive Income | 0.03 | -1.03 | -1.14 | -0.51 | -0.26 |
| Total Consolidated Income | 262.09 | 1,400.06 | 1,016.22 | 532.89 | 215.98 |
| Total Profits Attributable to Parent Company | 242.59 | 1,260.54 | 909.16 | 487.22 | 196.15 |
| Total Profit Attributable to Minority Interest | 19.50 | 139.52 | 107.06 | 45.67 | 19.84 |
| In Millions of CNY (except for per share items) | As of 2012-12-31 | As of 2011-12-31 | As of 2010-12-31 | As of 2009-12-31 |
|---|---|---|---|---|
| Sales Revenue | 10,703.16 | 8,288.20 | 6,339.11 | 4,801.52 |
| Discount and Allowance | - | - | - | - |
| Net Revenue from Main Operation | - | - | - | - |
| Less: Cost of Goods Sold | 7,498.73 | 6,296.73 | 4,696.76 | 3,449.29 |
| Sales Tax & Other Charges | 70.87 | 39.39 | 34.48 | 31.44 |
| Profit (Loss) from Principal Operations | - | - | - | - |
| Income from Other Operation | - | - | - | - |
| Inventory Falling Price Loss | - | - | - | - |
| Business Expenses | - | - | - | - |
| Administrative Expenses | 823.88 | 587.91 | 493.33 | 364.10 |
| Financial Expenses | 4.49 | -62.85 | -20.09 | -5.20 |
| Period Expense | - | - | - | - |
| Purchase Expenses | - | - | - | - |
| Exchange Gains or Losses | - | - | - | - |
| Operating Profit | 1,666.08 | 1,086.27 | 838.87 | 700.52 |
| Investment Income | 27.30 | 4.54 | 2.42 | -0.52 |
| Gains and Loss of Futures | - | - | - | - |
| Subsidy Income | - | - | - | - |
| Non-Operating Revenue | 25.91 | 5.88 | 12.56 | 79.17 |
| Income Adjustment for Previous Years | - | - | - | - |
| Non-operating Expenses | 21.82 | 13.57 | 9.99 | 89.88 |
| Net Non-operating Income | - | - | - | - |
| Profits Distribute to Other Firms | - | - | - | - |
| Preceding Year Income Tax Adjustment | - | - | - | - |
| Total Profit | 1,670.17 | 1,078.58 | 841.45 | 689.81 |
| Income Tax | 269.07 | 168.44 | 137.42 | 117.84 |
| Minority Interest | 139.52 | 85.87 | 64.88 | 49.62 |
| Subsidiary Losses | - | - | - | - |
| Special Funds Payable | - | - | - | - |
| Bonus and Welfare Funds | - | - | - | - |
| Merger Profit | - | - | - | - |
| Unidentified Investment Loss | - | - | - | - |
| Reimbursement of Income Tax | - | - | - | - |
| Losses of Subsidiaries shouldn't take by Parent Company | - | - | - | - |
| The Revenue to Subsidiaries Offset Excess Deficit | - | - | - | - |
| Net Profit | 1,401.09 | 910.13 | 704.03 | 571.97 |
| Beginning Undistributed Profit | - | - | - | - |
| Other Transferred in | 0.00 | 0.00 | 0.00 | - |
| Transferred from Surplus Reserve | - | - | - | - |
| Beginning Undistributed Profit Adjustment | - | - | - | - |
| Reduction of Registered Capital Reduced Undistributed Profit | - | - | - | - |
| Translation Reserve | - | - | - | - |
| Adjustments on Extraordinary Items | - | - | - | - |
| Profit Distribution before Established Corporation | - | - | - | - |
| Revolving Housing Fund | - | - | - | - |
| Profit Available for Dividend | - | - | - | - |
| Appropriation of Statutory Surplus Reserves | - | - | - | - |
| Appropriation of Statutory Welfare Fund | - | - | - | - |
| Withdrawal of Employee Award and Benefits Fund | - | - | - | - |
| Appropriation of Reserve Fund | - | - | - | - |
| Appropriation of Enterprise Expansion Fund | - | - | - | - |
| Distribution of Profits Available for Shareholders | - | - | - | - |
| Preferred Stock Dividends Payable | - | - | - | - |
| Appropriation of Other Surplus Reserve | - | - | - | - |
| Appropriation of Ordinary Shares Dividend | - | - | - | - |
| Conversion of Common Stock Dividend into Stock | - | - | - | - |
| Undistributed Profit | - | - | - | - |
| Disposal of Departments or Invested Firms | - | - | - | - |
| Loss Due to Natural Disaster | - | - | - | - |
| Accounting Policy Change Increase (Decrease) Total Profit | - | - | - | - |
| Accounting Estimates Change Increase (Decrease) Total Profit | - | - | - | - |
| Loss on Arrangement | - | - | - | - |
| Other | - | - | - | - |
| Operating Expenses | 640.49 | 339.49 | 304.09 | 242.38 |
| Loss on Asset Impairment | 26.00 | 5.81 | -5.91 | 18.51 |
| Add: Net Gain on Fair Value Change | 0.07 | - | - | 0.05 |
| Including: Investment Income from Affiliated Entities | 1.59 | 1.41 | 1.67 | -1.00 |
| Other Items Affecting Profit | - | - | - | - |
| Including: Net Loss on Disposal of Non-current Assets | 7.80 | 1.25 | 0.88 | 2.13 |
| Other Items Affecting Total Profit | - | - | - | - |
| Other Items Affecting Net Profit | - | - | - | - |
| Net Earnings Attributable to Parent Company | 1,261.57 | 824.26 | 639.15 | 522.34 |
| Primary Earnings per Share | 1.26 | 0.82 | 0.64 | 0.58 |
| Diluted Earnings per Share | 1.26 | 0.82 | 0.64 | 0.58 |
| Exploration Expense | - | - | - | - |
| Other Items Affecting Sales Revenue | - | - | - | - |
| Other Items Affecting Cost of Goods Sold | - | - | - | - |
| Total Profit Attributable to Minority Interest | - | - | - | - |
| Profits of Acquiree before Combination | - | - | - | - |
| Other Items of Retained Profits | - | - | - | - |
| Total Sales Revenue | 10,703.16 | 8,288.20 | 6,339.11 | 4,801.52 |
| Total Cost of Goods Sold | 9,064.46 | 7,206.48 | 5,502.66 | 4,100.53 |
| Accumulated Other Comprehensive Income | -1.03 | -0.56 | 2.64 | - |
| Total Consolidated Income | 1,400.06 | 909.58 | 706.68 | 571.97 |
| Total Profits Attributable to Parent Company | 1,260.54 | 823.70 | 641.80 | 522.34 |
| Total Profit Attributable to Minority Interest | 139.52 | 85.87 | 64.88 | 49.62 |
| In Millions of CNY (except for per share items) | As of 2013-03-31 | As of 2012-12-31 | As of 2012-09-30 | As of 2012-06-30 | As of 2012-03-31 |
|---|---|---|---|---|---|
| Monetary Capital | 2,727.20 | 3,966.31 | 3,282.71 | 4,205.08 | 4,373.49 |
| Other Monetary Capital | - | - | - | - | - |
| Short-term Investment (Original Value) | - | - | - | - | - |
| Devaluation Provision for Short-term Investment | - | - | - | - | - |
| Net Short-term Investment | - | - | - | - | - |
| Notes Receivable | 1,050.94 | 1,031.38 | 1,249.85 | 966.22 | 812.02 |
| Dividend Receivable | - | - | - | - | - |
| Interest Receivable | 9.50 | - | - | - | - |
| Accounts Receivable (Original Value) | - | - | - | - | - |
| Original Amount of Other Receivables | - | - | - | - | - |
| Provision for Bad Debt | - | - | - | - | - |
| Net Accounts Receivable | 1,776.59 | 1,418.09 | 1,566.00 | 1,046.47 | 925.52 |
| Net Other Receivables | 67.61 | 32.03 | 64.80 | 29.46 | 20.84 |
| Prepayment | 84.13 | 43.87 | 111.18 | 78.50 | 87.15 |
| Allowance Receivable | - | - | - | - | - |
| Prepaid Tax | - | - | - | - | - |
| Internal Receivables | - | - | - | - | - |
| Internal Organization Receivables | - | - | - | - | - |
| Affiliated Entity Receivables | - | - | - | - | - |
| Margin for Futures | - | - | - | - | - |
| Trading Position Fee Receivable | - | - | - | - | - |
| Inventories | - | - | - | - | - |
| Provision of Inventories Impairment | - | - | - | - | - |
| Net Inventories | 886.34 | 992.55 | 1,002.71 | 617.06 | 783.44 |
| Deferred Costs | - | - | - | - | - |
| Transferrable Other Operating Costs | - | - | - | - | - |
| Project Construction | - | - | - | - | - |
| Net Loss on Disposable Current Assets | - | - | - | - | - |
| Long-term Bond Invetment Mature within 1 Year | - | - | - | - | - |
| Other Current Assets | 512.21 | 14.01 | 5.84 | 6.52 | 5.28 |
| Total Current Assets | 7,115.36 | 7,499.07 | 7,283.90 | 6,949.29 | 7,007.73 |
| Original Cost of Long-term Equity Investment | - | - | - | - | - |
| Original Cost of Long-term Bond Investment | - | - | - | - | - |
| Original Cost of Other Long-term Investment | - | - | - | - | - |
| Total Original Cost of Long-term Investment | - | - | - | - | - |
| Devaluation Provision of Long-term Investment | - | - | - | - | - |
| Net Long-term Equity Investment | 504.95 | 414.46 | 358.54 | 308.97 | 425.07 |
| Net Long-term Bond Investment | - | - | - | - | - |
| Net Other Long-term Investment | - | - | - | - | - |
| Total Net Long-term Investment | - | - | - | - | - |
| Cost-Book Value Differential | - | - | - | - | - |
| Equity Investment Differential | - | - | - | - | - |
| Original Cost of Fixed Assets | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - |
| Net Fixed Assets | - | - | - | - | - |
| Provision for Fixed Assets Impairment | - | - | - | - | - |
| Net Fixed Assets | 931.95 | 953.93 | 922.87 | 394.47 | 382.58 |
| Project Materials | - | - | - | - | - |
| Construction in Process | 635.45 | 561.84 | 425.18 | 354.15 | 236.56 |
| Disposal of Fixed Assets | - | - | - | - | - |
| Net Loss on Disposable Fixed Assets | - | - | - | - | - |
| Total Fixed Assets | - | - | - | - | - |
| Intangible Assets | 328.01 | 333.12 | 296.25 | 218.03 | 163.51 |
| Organization Cost | - | - | - | - | - |
| Deferred Assets | - | - | - | - | - |
| Long-term Deferred Cost | 23.60 | 25.78 | 25.21 | 11.23 | 11.60 |
| Other Long-term Assets | - | - | - | - | - |
| Total Intangible and Other Assets | - | - | - | - | - |
| Deferred Income Tax Asset | 112.59 | 108.17 | 98.64 | 90.95 | 76.28 |
| Total Assets | 9,655.59 | 9,900.14 | 9,432.09 | 8,331.39 | 8,306.34 |
| Short-term Borrowing | 329.40 | 210.25 | 227.16 | 30.58 | 12.58 |
| Notes Payable | - | - | - | - | - |
| Accounts Payable | 1,452.64 | 1,825.93 | 1,756.34 | 1,421.79 | 1,145.40 |
| Advance Collections | 146.05 | 120.87 | 124.21 | 37.68 | 57.91 |
| Commissioned Sales | - | - | - | - | - |
| Salaries Payable | 294.70 | 400.06 | 392.77 | 319.68 | 276.67 |
| Welfare Benefits Payable | - | - | - | - | - |
| Dividend Payable | 34.26 | 34.26 | 41.00 | - | - |
| Tax Payable | 224.08 | 228.93 | 130.73 | 139.52 | 95.42 |
| To Withold Taxes | - | - | - | - | - |
| Accrued Other Payments | - | - | - | - | - |
| Internal Payables | - | - | - | - | - |
| Internal Organization Payables | - | - | - | - | - |
| Affiliated Entity Payables | - | - | - | - | - |
| Other Payables | 202.40 | 363.67 | 357.44 | 208.95 | 128.64 |
| Commissioned Sales | - | - | - | - | - |
| Accrued Cost | - | - | - | - | - |
| Engineering Settlement | - | - | - | - | - |
| Domestic Notes Settlement | - | - | - | - | - |
| International Notes Settlement | - | - | - | - | - |
| Estimated Liabilities | - | - | - | - | - |
| Long-term Liabilities Mature within 1 Year | - | - | - | - | - |
| Other Current Liabilities | 75.08 | 50.33 | 59.31 | 38.32 | 56.13 |
| Bonus and Welfare Funds | - | - | - | - | - |
| Total Current Liabilities | 2,822.14 | 3,274.98 | 3,107.34 | 2,282.24 | 1,836.25 |
| Long-term Borrowing | - | - | - | - | - |
| Bond Payable | 1,492.88 | 1,492.36 | 1,491.85 | 1,491.34 | 1,489.86 |
| Long-term Payables | - | - | - | - | - |
| Specific Item Payable | - | - | - | - | - |
| Revolving Housing Fund | - | - | - | - | - |
| Other Long-term Liabilities | - | - | - | - | - |
| Total Long-term Liabilities | - | - | - | - | - |
| Deferred Interest Income | - | - | - | - | - |
| Increase of Deferred Income Tax Liabilities | - | - | - | - | - |
| Total Liabilities | 4,407.76 | 4,860.08 | 4,656.19 | 3,826.39 | 3,377.51 |
| Minority Interest in Equity | 460.34 | 500.01 | 475.48 | 140.40 | 124.84 |
| Paid-up Share Capital | 1,005.00 | 1,005.00 | 1,005.00 | 1,005.00 | 1,005.00 |
| Capital Reserve | 1,891.37 | 1,886.53 | 2,043.59 | 2,339.04 | 2,365.99 |
| Earned Surplus Reserve | 404.69 | 404.69 | 249.11 | 249.11 | 249.11 |
| Public Welfare Fund | - | - | - | - | - |
| Group Welfare Fund | - | - | - | - | - |
| Unidentified Investment Loss | - | - | - | - | - |
| Undistributed Profit | 1,488.09 | 1,245.52 | 1,004.53 | 772.62 | 1,184.82 |
| Converted Difference on Foreign Currency Statements | -1.67 | -1.69 | -1.81 | -1.18 | -0.93 |
| Total Shareholders' Equity | 5,247.83 | 5,040.06 | 4,775.90 | 4,504.99 | 4,928.83 |
| Liabilities & Shareholders' Equity | 9,655.59 | 9,900.14 | 9,432.09 | 8,331.39 | 8,306.34 |
| Non-current Assets within 1 Year | - | - | - | - | - |
| Other Items Affecting Current Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Held-to-maturity Investment | - | - | - | - | - |
| Held-to-maturity Investment | - | - | - | - | - |
| Real Estate Investment | 2.63 | 2.72 | 2.82 | 2.91 | 3.01 |
| Long-term Receivables | - | - | - | - | - |
| Regenerating Biological Assets | - | - | - | - | - |
| Oil & Gas Reserves | - | - | - | - | - |
| Development Cost | - | - | 17.30 | - | - |
| Goodwill | 1.04 | 1.04 | 1.38 | 1.38 | - |
| Other Non-current Assets | - | - | - | - | - |
| Other Items Affecting Non-current Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Non-current Assets | 2,540.22 | 2,401.07 | 2,148.19 | 1,382.09 | 1,298.61 |
| Trading Financial Liabilities | - | - | - | - | - |
| Interest Payable | 63.51 | 40.69 | 18.41 | 85.71 | 63.51 |
| Non-current Liabilities Mature within 1 Year | - | - | - | - | - |
| Other Items Affecting Current Liabilities | - | - | - | - | - |
| Other Non-current Liabilities | 12.31 | 12.31 | 14.50 | 11.35 | 11.35 |
| Other Items Affecting Non-current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Non-current Liabilities | 1,585.62 | 1,585.10 | 1,548.85 | 1,544.16 | 1,541.26 |
| Less: Treasury Stock | - | - | - | - | - |
| Other Items Affecting Equity | - | - | - | - | - |
| Trading Financial Assets | 0.84 | 0.84 | 0.82 | - | - |
| Inventories - Consumable Biological Assets | - | - | - | - | - |
| Parent Company Equity | 4,787.49 | 4,540.05 | 4,300.41 | 4,364.60 | 4,803.99 |
| Floating Rights of Stock with Different Voting Rights | - | - | - | - | - |
| Deferred Income | - | - | - | - | - |
| Less: Investment Returned | - | - | - | - | - |
| Special Reserve | - | - | - | - | - |
| In Millions of CNY (except for per share items) | As of 2012-12-31 | As of 2011-12-31 | As of 2010-12-31 | As of 2009-12-31 |
|---|---|---|---|---|
| Monetary Capital | 3,966.31 | 4,354.78 | 3,843.61 | 996.11 |
| Other Monetary Capital | - | - | - | - |
| Short-term Investment (Original Value) | - | - | - | - |
| Devaluation Provision for Short-term Investment | - | - | - | - |
| Net Short-term Investment | - | - | - | - |
| Notes Receivable | 1,031.38 | 1,095.88 | 385.04 | 157.08 |
| Dividend Receivable | - | - | - | - |
| Interest Receivable | - | - | - | - |
| Accounts Receivable (Original Value) | - | - | - | - |
| Original Amount of Other Receivables | - | - | - | - |
| Provision for Bad Debt | - | - | - | - |
| Net Accounts Receivable | 1,418.09 | 693.74 | 505.37 | 465.67 |
| Net Other Receivables | 32.03 | 10.14 | 6.89 | 9.49 |
| Prepayment | 43.87 | 67.26 | 25.28 | 60.50 |
| Allowance Receivable | - | - | - | - |
| Prepaid Tax | - | - | - | - |
| Internal Receivables | - | - | - | - |
| Internal Organization Receivables | - | - | - | - |
| Affiliated Entity Receivables | - | - | - | - |
| Margin for Futures | - | - | - | - |
| Trading Position Fee Receivable | - | - | - | - |
| Inventories | - | - | - | - |
| Provision of Inventories Impairment | - | - | - | - |
| Net Inventories | 992.55 | 859.70 | 675.56 | 470.02 |
| Deferred Costs | - | - | - | - |
| Transferrable Other Operating Costs | - | - | - | - |
| Project Construction | - | - | - | - |
| Net Loss on Disposable Current Assets | - | - | - | - |
| Long-term Bond Invetment Mature within 1 Year | - | - | - | - |
| Other Current Assets | 14.01 | 4.33 | 4.55 | 5.02 |
| Total Current Assets | 7,499.07 | 7,085.84 | 5,446.30 | 2,163.90 |
| Original Cost of Long-term Equity Investment | - | - | - | - |
| Original Cost of Long-term Bond Investment | - | - | - | - |
| Original Cost of Other Long-term Investment | - | - | - | - |
| Total Original Cost of Long-term Investment | - | - | - | - |
| Devaluation Provision of Long-term Investment | - | - | - | - |
| Net Long-term Equity Investment | 414.46 | 425.26 | 62.03 | 60.36 |
| Net Long-term Bond Investment | - | - | - | - |
| Net Other Long-term Investment | - | - | - | - |
| Total Net Long-term Investment | - | - | - | - |
| Cost-Book Value Differential | - | - | - | - |
| Equity Investment Differential | - | - | - | - |
| Original Cost of Fixed Assets | - | - | - | - |
| Accumulated Depreciation | - | - | - | - |
| Net Fixed Assets | - | - | - | - |
| Provision for Fixed Assets Impairment | - | - | - | - |
| Net Fixed Assets | 953.93 | 382.92 | 347.88 | 359.34 |
| Project Materials | - | - | - | - |
| Construction in Process | 561.84 | 207.27 | 60.31 | 8.34 |
| Disposal of Fixed Assets | - | - | - | - |
| Net Loss on Disposable Fixed Assets | - | - | - | - |
| Total Fixed Assets | - | - | - | - |
| Intangible Assets | 333.12 | 164.47 | 99.51 | 67.79 |
| Organization Cost | - | - | - | - |
| Deferred Assets | - | - | - | - |
| Long-term Deferred Cost | 25.78 | 11.95 | 13.26 | 12.68 |
| Other Long-term Assets | - | - | - | - |
| Total Intangible and Other Assets | - | - | - | - |
| Deferred Income Tax Asset | 108.17 | 76.32 | 56.81 | 31.01 |
| Total Assets | 9,900.14 | 8,357.13 | 6,089.58 | 2,707.27 |
| Short-term Borrowing | 210.25 | 1.10 | - | 1.24 |
| Notes Payable | - | - | - | - |
| Accounts Payable | 1,825.93 | 1,307.13 | 1,214.72 | 918.71 |
| Advance Collections | 120.87 | 69.86 | 49.17 | 40.29 |
| Commissioned Sales | - | - | - | - |
| Salaries Payable | 400.06 | 343.02 | 246.28 | 163.74 |
| Welfare Benefits Payable | - | - | - | - |
| Dividend Payable | 34.26 | - | - | - |
| Tax Payable | 228.93 | 61.99 | 23.48 | 33.06 |
| To Withold Taxes | - | - | - | - |
| Accrued Other Payments | - | - | - | - |
| Internal Payables | - | - | - | - |
| Internal Organization Payables | - | - | - | - |
| Affiliated Entity Payables | - | - | - | - |
| Other Payables | 363.67 | 215.74 | 180.97 | 130.61 |
| Commissioned Sales | - | - | - | - |
| Accrued Cost | - | - | - | - |
| Engineering Settlement | - | - | - | - |
| Domestic Notes Settlement | - | - | - | - |
| International Notes Settlement | - | - | - | - |
| Estimated Liabilities | - | - | - | 23.39 |
| Long-term Liabilities Mature within 1 Year | - | - | - | - |
| Other Current Liabilities | 50.33 | 24.52 | 33.77 | 20.24 |
| Bonus and Welfare Funds | - | - | - | - |
| Total Current Liabilities | 3,274.98 | 2,063.70 | 1,748.39 | 1,307.88 |
| Long-term Borrowing | - | - | - | - |
| Bond Payable | 1,492.36 | 1,490.35 | - | - |
| Long-term Payables | - | - | - | - |
| Specific Item Payable | - | - | - | - |
| Revolving Housing Fund | - | - | - | - |
| Other Long-term Liabilities | - | - | - | - |
| Total Long-term Liabilities | - | - | - | - |
| Deferred Interest Income | - | - | - | - |
| Increase of Deferred Income Tax Liabilities | - | - | - | - |
| Total Liabilities | 4,860.08 | 3,601.86 | 1,784.07 | 1,331.28 |
| Minority Interest in Equity | 500.01 | 153.61 | 122.22 | 93.52 |
| Paid-up Share Capital | 1,005.00 | 1,005.00 | 1,005.00 | 900.00 |
| Capital Reserve | 1,886.53 | 2,359.79 | 2,362.46 | 4.68 |
| Earned Surplus Reserve | 404.69 | 249.11 | 158.56 | 93.52 |
| Public Welfare Fund | - | - | - | - |
| Group Welfare Fund | - | - | - | - |
| Unidentified Investment Loss | - | - | - | - |
| Undistributed Profit | 1,245.52 | 988.42 | 657.38 | 284.28 |
| Converted Difference on Foreign Currency Statements | -1.69 | -0.67 | -0.11 | - |
| Total Shareholders' Equity | 5,040.06 | 4,755.26 | 4,305.51 | 1,375.99 |
| Liabilities & Shareholders' Equity | 9,900.14 | 8,357.13 | 6,089.58 | 2,707.27 |
| Non-current Assets within 1 Year | - | - | - | - |
| Other Items Affecting Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| Held-to-maturity Investment | - | - | - | - |
| Held-to-maturity Investment | - | - | - | - |
| Real Estate Investment | 2.72 | 3.10 | 3.48 | 3.85 |
| Long-term Receivables | - | - | - | - |
| Regenerating Biological Assets | - | - | - | - |
| Oil & Gas Reserves | - | - | - | - |
| Development Cost | - | - | - | - |
| Goodwill | 1.04 | - | - | - |
| Other Non-current Assets | - | - | - | - |
| Other Items Affecting Non-current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Non-current Assets | 2,401.07 | 1,271.29 | 643.29 | 543.37 |
| Trading Financial Liabilities | - | - | - | - |
| Interest Payable | 40.69 | 40.33 | - | - |
| Non-current Liabilities Mature within 1 Year | - | - | - | - |
| Other Items Affecting Current Liabilities | - | - | - | - |
| Other Non-current Liabilities | 12.31 | 7.74 | 4.63 | - |
| Other Items Affecting Non-current Liabilities | 0.00 | 0.00 | 31.05 | 0.00 |
| Total Non-current Liabilities | 1,585.10 | 1,538.17 | 35.68 | 23.39 |
| Less: Treasury Stock | - | - | - | - |
| Other Items Affecting Equity | - | - | - | - |
| Trading Financial Assets | 0.84 | - | - | - |
| Inventories - Consumable Biological Assets | - | - | - | - |
| Parent Company Equity | 4,540.05 | 4,601.65 | 4,183.29 | 1,282.47 |
| Floating Rights of Stock with Different Voting Rights | - | - | - | - |
| Deferred Income | - | - | - | - |
| Less: Investment Returned | - | - | - | - |
| Special Reserve | - | - | - | - |
| In Millions of CNY (except for per share items) | As of 2013-03-31 | As of 2012-12-31 | As of 2012-09-30 | As of 2012-06-30 | As of 2012-03-31 |
|---|---|---|---|---|---|
| Cash Received for Goods Sold and Services Rendered | 1,899.45 | 12,283.60 | 8,361.76 | 4,674.54 | 2,106.93 |
| Rental Charge | - | - | - | - | - |
| Received and Returned Value Added Tax | - | - | - | - | - |
| Tax Refund Received excluding Value Added Tax | - | - | - | - | - |
| Tax Refund Received | 5.86 | 14.85 | 9.55 | 5.65 | 1.43 |
| Receipts from Other Business Activities | 39.46 | 342.17 | 228.59 | 31.57 | 27.83 |
| Cash Inflows from Operating Activities Subtotal | 1,944.77 | 12,640.62 | 8,599.90 | 4,711.76 | 2,136.20 |
| Cash Outflow for Goods & Services Purchased | 1,771.33 | 7,351.05 | 5,114.39 | 2,813.04 | 1,485.69 |
| Cash Payment under Operating Lease | - | - | - | - | - |
| Cash Salaries | 418.40 | 1,253.99 | 982.47 | 559.89 | 316.62 |
| Value Added Tax Paid | - | - | - | - | - |
| Income Tax Paid | - | - | - | - | - |
| Tax Paid excluding Value Added & Income Tax | - | - | - | - | - |
| Various Taxes Paid | 191.87 | 777.30 | 678.59 | 350.38 | 121.99 |
| Other Operating Cash Outflow | 218.43 | 709.86 | 647.69 | 292.00 | 164.65 |
| Cash Outflow for Operating Activities Subtotal | 2,600.03 | 10,092.19 | 7,423.14 | 4,015.31 | 2,088.94 |
| Net Operating Cash Flow | -655.27 | 2,548.43 | 1,176.76 | 696.45 | 47.25 |
| Divestment Cash Inflow | - | - | - | - | - |
| Cash Received for Dividend or Profit Distribution | - | - | - | - | - |
| Cash Received for Bond Interest Income | - | - | - | - | - |
| Cash Received for Investment Income | 4.85 | 27.08 | 4.14 | 3.13 | 3.13 |
| Intangible and Other Long-term Assets | 0.66 | 10.08 | 1.26 | 1.16 | 0.19 |
| Other Investing Cash Inflow | 38.01 | 0.00 | 97.11 | 75.00 | 52.90 |
| Cash Outflow from Investment Activities Subtotal | 43.52 | 37.16 | 102.51 | 79.29 | 56.22 |
| Intangible and Other Long-term Assets | 104.59 | 912.79 | 403.99 | 206.27 | 57.10 |
| Cash Payment for Equity Investment | - | - | - | - | - |
| Cash Payment for Bond Investment | - | - | - | - | - |
| Investing Cash Outflow | - | 115.65 | 96.07 | 46.72 | - |
| Other Investing Cash Outflow | 500.00 | 18.50 | 0.00 | 0.00 | 0.00 |
| Cash Outflow from Investment activities Subtotal | 694.89 | 1,686.35 | 1,317.68 | 252.99 | 57.10 |
| Net Cash from Investment Activities | -651.36 | -1,649.19 | -1,215.17 | -173.70 | -0.88 |
| Cash Raised from Attracting Equity Investment | - | - | - | - | - |
| Subsidiaries Financing from Minority Shareholders | - | - | - | - | - |
| Cash Proceeds of Bond Issue | - | - | - | - | - |
| Receipts from Equity Securities | - | - | - | - | - |
| Cash Raised from Loan | 133.14 | 538.00 | 50.03 | 37.93 | 11.92 |
| Cash Received for Other Financing Activities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Inflow from Financing Activities Subtotal | 133.14 | 538.00 | 50.03 | 37.93 | 11.92 |
| Cash Debt Repayment | 14.18 | 777.85 | 145.86 | 7.64 | 0.63 |
| Cash Payment on Financing Expense | - | - | - | - | - |
| Profit or Interest Payment | 50.18 | 1,254.57 | 1,144.89 | 784.17 | 38.90 |
| Dividend from Subsidiaries to Minority Shareholders | - | - | - | - | - |
| Cash Interest Payment | - | - | - | - | - |
| Cash Payment under Finance Lease | - | - | - | - | - |
| Cash Payment for Reducing Registered Capital | - | - | - | - | - |
| Cash Payment from Subsidiaries to Minority Shareholders by Reducing Capital | - | - | - | - | - |
| Payment for Other Financing Activities | 0.00 | 129.37 | 0.00 | 0.00 | 0.00 |
| Cash Outflow for Financing Activities Subtotal | 64.35 | 2,161.79 | 1,290.75 | 791.81 | 39.53 |
| Net Cash Flow from Financing Activities | 68.79 | -1,623.79 | -1,240.72 | -753.89 | -27.61 |
| Effect of Currency Fluctuation on Cash Position | -1.26 | - | 0.06 | -0.99 | -0.06 |
| Difference of Net Increase of Cash & Cash Equivalents | -1,239.11 | -724.56 | -1,279.07 | -232.13 | 18.71 |
| Liability Repayment by Fixed Assets | - | - | - | - | - |
| Liability Repayment by Investment | - | - | - | - | - |
| Debt Converted to Share Capital | - | - | - | - | - |
| Long-term Investment by Fixed Assets | - | - | - | - | - |
| Liability Repayment by Stored Inventories | - | - | - | - | - |
| Convertible Bonds Mature within 1 Year | - | - | - | - | - |
| Financing Lease Fixed Assets | - | - | - | - | - |
| Net Profit | - | 1,401.09 | - | 533.40 | - |
| Minority Interest | - | - | - | - | - |
| Unidentified Investment Loss | - | - | - | - | - |
| Merger Profit | - | - | - | - | - |
| Provision for Accrued Bad Debt and Write-off | - | - | - | - | - |
| Impairment Provision of Accrued Inventories | - | - | - | - | - |
| Impairment Provision of Accured Assets | - | 26.00 | - | 20.65 | - |
| Depreciation of Fixed Assets | - | - | - | - | - |
| Amortization of Intangible and Other Assets | - | 26.73 | - | 4.11 | - |
| Amortization of Long-term Deferred Cost | - | 9.72 | - | 0.72 | - |
| Decrease of Deferred Cost (Less: Increase) | - | - | - | - | - |
| Increase of Accrued Cost (Less: Decrease) | - | - | - | - | - |
| Intangible and Other Long-term Assets (Less: Income) | - | 5.26 | - | -0.78 | - |
| Loss on Discarding Fixed Assets | - | - | - | - | - |
| Financial Expenses | - | 114.44 | - | -31.41 | - |
| Investment Loss (Less: Decrease) | - | -27.30 | - | -3.67 | - |
| Interest Expense | - | - | - | - | - |
| Deferred Tax in Credit (Less: Debit) | - | - | - | - | - |
| Inventories Decrease (Less: Increase) | - | 54.01 | - | 243.29 | - |
| Decrease of Operating Receivables (Less: Increase) | - | 191.33 | - | -312.23 | - |
| Increase of Operating Payables (Less: Decrease) | - | 644.77 | - | 218.40 | - |
| Net Increase of Value Added Tax | - | - | - | - | - |
| Other | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Operating Cash Flow | - | 2,548.43 | - | 696.45 | - |
| End Balance Monetary Capital | - | 3,884.24 | - | 4,205.08 | - |
| Open Balance Monetary Capital | - | 4,608.79 | - | 4,437.21 | - |
| End Balance of Cash Equivalents | - | - | - | - | - |
| Open Balance of Cash Equivalents | - | - | - | - | - |
| Difference of Net Increase of Cash & Cash Equivalents | - | -724.56 | - | -232.13 | - |
| Net Cash Disposal Proceeds of Subsidiaries and Other Affiliated Entities | - | - | - | - | - |
| Net Cash Purchase of Subsidiaries and Other Associated Entities | 90.30 | 639.42 | 817.62 | - | - |
| Dividend and Profit from Subsidiaries to Minority Shareholders | - | - | - | - | - |
| Other Items Affecting Cash & Cash Equivalents | - | - | - | - | - |
| Open Balance of Cash & Cash Equivalents | 3,966.31 | 4,608.79 | 4,561.78 | 4,437.21 | 4,354.78 |
| End Balance of Cash & Cash Equivalents | 2,727.20 | 3,884.24 | 3,282.71 | 4,205.08 | 4,373.49 |
| Depletion of Oil & Gas Reserves | - | 126.46 | - | 38.58 | - |
| Loss on Fair Value Change | - | -0.07 | - | - | - |
| Decrease of Deferred Income Tax Asset | - | -24.02 | - | -14.63 | - |
| Increase of Deferred Income Tax Liabilities | - | - | - | - | - |
| Other Factors Affecting Cash Position | - | - | - | - | - |
| In Millions of CNY (except for per share items) | As of 2012-12-31 | As of 2011-12-31 | As of 2010-12-31 | As of 2009-12-31 |
|---|---|---|---|---|
| Cash Received for Goods Sold and Services Rendered | 12,283.60 | 8,931.14 | 7,123.96 | 5,612.84 |
| Rental Charge | - | - | - | - |
| Received and Returned Value Added Tax | - | - | - | - |
| Tax Refund Received excluding Value Added Tax | - | - | - | - |
| Tax Refund Received | 14.85 | 4.82 | 1.88 | 0.17 |
| Receipts from Other Business Activities | 342.17 | 65.64 | 36.85 | 85.84 |
| Cash Inflows from Operating Activities Subtotal | 12,640.62 | 9,001.60 | 7,162.68 | 5,698.84 |
| Cash Outflow for Goods & Services Purchased | 7,351.05 | 6,997.25 | 4,909.65 | 3,243.10 |
| Cash Payment under Operating Lease | - | - | - | - |
| Cash Salaries | 1,253.99 | 894.24 | 663.40 | 490.22 |
| Value Added Tax Paid | - | - | - | - |
| Income Tax Paid | - | - | - | - |
| Tax Paid excluding Value Added & Income Tax | - | - | - | - |
| Various Taxes Paid | 777.30 | 526.45 | 462.17 | 440.92 |
| Other Operating Cash Outflow | 709.86 | 466.48 | 434.89 | 420.80 |
| Cash Outflow for Operating Activities Subtotal | 10,092.19 | 8,884.42 | 6,470.11 | 4,595.04 |
| Net Operating Cash Flow | 2,548.43 | 117.18 | 692.57 | 1,103.80 |
| Divestment Cash Inflow | - | - | - | 3.81 |
| Cash Received for Dividend or Profit Distribution | - | - | - | - |
| Cash Received for Bond Interest Income | - | - | - | - |
| Cash Received for Investment Income | 27.08 | 3.13 | 0.75 | 0.75 |
| Intangible and Other Long-term Assets | 10.08 | 0.64 | 1.82 | 8.34 |
| Other Investing Cash Inflow | 0.00 | 113.20 | 31.26 | 30.56 |
| Cash Outflow from Investment Activities Subtotal | 37.16 | 116.97 | 33.83 | 43.46 |
| Intangible and Other Long-term Assets | 912.79 | 279.51 | 100.38 | 66.26 |
| Cash Payment for Equity Investment | - | - | - | - |
| Cash Payment for Bond Investment | - | - | - | - |
| Investing Cash Outflow | 115.65 | 361.81 | - | 40.44 |
| Other Investing Cash Outflow | 18.50 | 0.00 | 0.00 | - |
| Cash Outflow from Investment activities Subtotal | 1,686.35 | 757.82 | 100.38 | 106.70 |
| Net Cash from Investment Activities | -1,649.19 | -640.85 | -66.55 | -63.24 |
| Cash Raised from Attracting Equity Investment | - | - | - | - |
| Subsidiaries Financing from Minority Shareholders | - | - | - | - |
| Cash Proceeds of Bond Issue | - | 1,489.50 | - | - |
| Receipts from Equity Securities | - | - | 2,460.02 | - |
| Cash Raised from Loan | 538.00 | 1.10 | - | 49.26 |
| Cash Received for Other Financing Activities | 0.00 | 0.00 | 0.00 | - |
| Cash Inflow from Financing Activities Subtotal | 538.00 | 1,490.60 | 2,460.02 | 49.26 |
| Cash Debt Repayment | 777.85 | - | 1.24 | 64.83 |
| Cash Payment on Financing Expense | - | - | - | - |
| Profit or Interest Payment | 1,254.57 | 458.54 | 220.74 | 311.75 |
| Dividend from Subsidiaries to Minority Shareholders | - | - | - | - |
| Cash Interest Payment | - | - | - | - |
| Cash Payment under Finance Lease | - | - | - | - |
| Cash Payment for Reducing Registered Capital | - | - | - | - |
| Cash Payment from Subsidiaries to Minority Shareholders by Reducing Capital | - | - | - | - |
| Payment for Other Financing Activities | 129.37 | 0.00 | 16.47 | 11.85 |
| Cash Outflow for Financing Activities Subtotal | 2,161.79 | 458.54 | 238.45 | 388.44 |
| Net Cash Flow from Financing Activities | -1,623.79 | 1,032.05 | 2,221.57 | -339.18 |
| Effect of Currency Fluctuation on Cash Position | - | -0.67 | -0.11 | - |
| Difference of Net Increase of Cash & Cash Equivalents | -724.56 | 507.71 | 2,847.49 | 701.39 |
| Liability Repayment by Fixed Assets | - | - | - | - |
| Liability Repayment by Investment | - | - | - | - |
| Debt Converted to Share Capital | - | - | - | - |
| Long-term Investment by Fixed Assets | - | - | - | - |
| Liability Repayment by Stored Inventories | - | - | - | - |
| Convertible Bonds Mature within 1 Year | - | - | - | - |
| Financing Lease Fixed Assets | - | - | - | - |
| Net Profit | 1,401.09 | 910.13 | 704.03 | 571.97 |
| Minority Interest | - | - | - | - |
| Unidentified Investment Loss | - | - | - | - |
| Merger Profit | - | - | - | - |
| Provision for Accrued Bad Debt and Write-off | - | - | - | - |
| Impairment Provision of Accrued Inventories | - | - | - | - |
| Impairment Provision of Accured Assets | 26.00 | 5.81 | -5.91 | 18.51 |
| Depreciation of Fixed Assets | - | - | - | - |
| Amortization of Intangible and Other Assets | 26.73 | 5.70 | 4.69 | 3.15 |
| Amortization of Long-term Deferred Cost | 9.72 | 1.57 | 1.07 | 0.31 |
| Decrease of Deferred Cost (Less: Increase) | - | - | - | - |
| Increase of Accrued Cost (Less: Decrease) | - | - | - | - |
| Intangible and Other Long-term Assets (Less: Income) | 5.26 | 0.97 | -0.08 | 1.85 |
| Loss on Discarding Fixed Assets | - | - | - | - |
| Financial Expenses | 114.44 | -79.29 | -31.34 | -6.68 |
| Investment Loss (Less: Decrease) | -27.30 | -4.54 | -2.42 | 0.52 |
| Interest Expense | - | - | - | - |
| Deferred Tax in Credit (Less: Debit) | - | - | - | - |
| Inventories Decrease (Less: Increase) | 54.01 | -184.19 | -206.17 | -0.37 |
| Decrease of Operating Receivables (Less: Increase) | 191.33 | -905.30 | -251.99 | 11.66 |
| Increase of Operating Payables (Less: Decrease) | 644.77 | 315.93 | 439.91 | 450.20 |
| Net Increase of Value Added Tax | - | - | - | - |
| Other | 0.00 | 0.00 | 0.00 | 71.46 |
| Net Operating Cash Flow | 2,548.43 | 117.18 | 692.57 | 1,103.80 |
| End Balance Monetary Capital | 3,884.24 | 4,354.78 | 3,843.61 | 996.11 |
| Open Balance Monetary Capital | 4,608.79 | 3,847.07 | 996.11 | 294.73 |
| End Balance of Cash Equivalents | - | - | - | - |
| Open Balance of Cash Equivalents | - | - | - | - |
| Difference of Net Increase of Cash & Cash Equivalents | -724.56 | 507.71 | 2,847.49 | 701.39 |
| Net Cash Disposal Proceeds of Subsidiaries and Other Affiliated Entities | - | - | - | - |
| Net Cash Purchase of Subsidiaries and Other Associated Entities | 639.42 | 116.50 | - | - |
| Dividend and Profit from Subsidiaries to Minority Shareholders | - | - | - | - |
| Other Items Affecting Cash & Cash Equivalents | - | - | - | - |
| Open Balance of Cash & Cash Equivalents | 4,608.79 | 3,847.07 | 996.11 | 294.73 |
| End Balance of Cash & Cash Equivalents | 3,884.24 | 4,354.78 | 3,843.61 | 996.11 |
| Depletion of Oil & Gas Reserves | 126.46 | 69.90 | 66.59 | - |
| Loss on Fair Value Change | -0.07 | - | - | -0.05 |
| Decrease of Deferred Income Tax Asset | -24.02 | -19.51 | -25.80 | -18.72 |
| Increase of Deferred Income Tax Liabilities | - | - | - | - |
| Other Factors Affecting Cash Position | - | - | - | - |
Information is provided "as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.
To see all exchange delays, please see disclaimer.
