Similar documents


Hao Wen_C_AR.indb


4. 27(2) ,000,000,


cover-C- FINAL.ai

目 錄 頁 次 釋 義 董 事 會 函 件 言




i

Jiayuan International Group Limited , ,787, % 52% , , % % 3,

4. 27(2) ,000,000 1,000,000,


4 37,919 40,859 6 (1,752) (10,323) 36,167 30,536 35,919 30, (430) 36,167 30,

Glorious Property Holdings Limited ,374 1, , % 1, ,895 1


目 錄 公 司 資 料 釋 義 財 務 概 要 集 團 架 構 行 政 總 裁 報 告 管 理 層 討 論 及 分 析 董 事 及 高 級 管 理 層 簡 介 企 業 管 治 報 告 董 事 會 報 告 獨 立 核 數 師 報 告 經 審 核 財 務 報 表



: 1966.HK 2017

, ,225 (162,513) (158,904) 76,828 69, ,552 2, ,625 (27,890) (21,426) (21,265) 8 (1,689) (1,113) 29

untitled



4 3,379,679 3,207,224 (2,574,040) (2,479,550) 805, , ,999 66,818 (435,016) (374,193) (90,274) (97,935) (138) (157) 5 367, ,207 6 (7

,706 14,252 2, % 69.5% 77.4% 15 2

書冊392.indb

1

18,840,000 16,320, %(i) (ii) 30,520,000 11,170,000 (i) (ii) 2




,881,477 2,114,317 8 (2,384,197) (1,630,089) 497, ,228 4,966 6, ,106 20,908 8 (28,402) (24

/


GEM GEM GEM GEM GEM GEM GEM GEM GEM

, ,171 (188,495) (213,231) 435, , ,024 30,302 (305,546) (319,034) (56,225) (69,190) (1,876) (1

Xingye Copper International Group Limited 興業銅業國際集團有限公司 ( 於開曼群島註冊成立之有限公司 ) 股份代號 : 二零零九年年報


3 707, ,007 (411,337) (371,384) 296, , ,184 4,764 (2,789) (2,194) (69,458) (32,844) (1,595) (73) 4 (102,545) (109,848) (107) 8 125,1

C110122D_Vitar.indb

,801,000 1,473,691 20,764 12,778 (548,084) (452,982) (483,269) (395,241) (97,289) (66,548) (278,473) (209,777) (85,45

untitled

A 20%


7 1,142, ,713 9 (920,417) (795,244) 221, , ,013 2, ,593 42,664 9 (52,237) (39,466) 9 (77,748) (77,768) 112,236 76,

C Ann.indd

Kingwell_C_MT Cir.indb

,787,321 6,292,569 (3,178,103) (3,422,560) 2,609,218 2,870, ,824 85,775 (1,766,182) (2,108,497) (477,730) (536,273) (79,000) (98,0

C Ann.indd

UKF (HOLDINGS) LIMITED Kopenhagen Fur Auction 2,000,000 50% 75% 1



Cricket Square Hutchins Drive, P.O. Box 2681 Grand Cayman KY Cayman Islands SMP Partners (Cayman) Limite

SOHO 104,555,000 63,904,0 61% 145,783,0

Book.indb


(CG Service)(chi) IR.indb


REDCO PROPERTIES GROUP LIMITED % 3, , % % 20.5%


REDCO PROPERTIES GROUP LIMITED % 1, % 1, % , %

, ,414 (682,150) (632,696) 135, , ,174 2,306 (131) (49,336) (48,034) (79,460) (7



85,426,000 39,437,000 45,989, % 30,643,000 (79,340,000 ) 48,697, % 8,794,000 6,086,000 2,708, % 7,171,000 25,573,000 18,402,000 7

untitled

7,590 7,723 (1,436) (1,558) 6,154 6,165 (774) (2,155) 5,380 4,010 23,981 29,361 4,010 5,672 2,912 (292) 1,098 5,380 4,


(I)... 2 (II)... 4 (III)... 6 (IV) (V) (VI) (VII) (VIII)

untitled

I-1...


5 11,949,401 14,705,163 (10,285,277) (9,119,336) (4,000,836) (3,078,877) (5,859,443) (6,090,711) (924,836) (795,886) (8,236,323) (11,529,150) 391,234

KPa-BM Holdings Limited * 2663 (I) (II) (III) *

China Water_C_GM Cir.indb


2018 Hope Education Group Co., Ltd

i


, ,841 6,987 5,843 (249,969) (250,800) (280,359) (257,471) (53,934) (53,676) (157,644) (166,844) (45,059) (43,359)

00C AR.indb


untitled

, ,451 6,960 13,753 (270,195) (277,870) (263,052) (243,969) (55,147) (46,161) (147,150) (135,197) (47,944) (4

4 422, ,872 (421,324) (642,374) 1,472 77, ,552 76,388 6 (1,536,513) (511,793) (50,825) (48,211) (271,931) (380,172) (6,591) (3,391) (59,3

untitled

4 3,237, ,103 (2,173,296) (37,798) 1,064,381 66, ,556 8, , (34,716) (29,053) (207,787) (52,801) 7 (97,726) (18,294) 13 (954


i


CHANGSHOUHUA FOOD COMPANY LIMITED

01.main-10549W

Winning Tower Group Holdings Limited 350,000, ,000,000 70,000, ,000, ,000,000 70,000,000 35,000, % % 0.005% 0.01

1, , ,363 18, ,235 30,046 47,292 48,525 48,443 49, ,621 29,344 3,699 4,836 6,535 39,457 39,578 7,835 8,947 8,986 9,508

c01368.pdf



Transcription:

CHINA CORN OIL Company Limited 1006 09

2 3 4 11 16 26 33 35 36 37 38 39 40 82

Butterfield Fulcrum Group (Cayman) Limited Butterfield House 68 Fort Street P.O. Box 609 Grand Cayman KY1-1107 Cayman Islands 28 26 Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 3 313 1006 http:://www.chinacornoil.com/ Conyers Dill & Pearman 2

3.59 175,000,000 26,250,000 684,500,000 1,163,981,000 120,027,000 (1) (2) 131,00076,600 100,000 (i)(ii) 60 50 3624 20 7 7 3

1,164,000,000 934,000,000 24.6% (1) (2) (3) (4) 730,000,000189,000,000 155,000,000 91,000,000 645,000,000 115,000,000 138,000,00036,000,000 62.7% 16.2% 13.3% 7.8% 69.0% 12.3% 14.8% 3.9% 96.1% 2.7% 1.2%69.8% 23.7% 6.5% 4

% % 729,578 62.7% 644,837 69.0% 189,014 16.2% 114,757 12.3% 154,860 13.3% 138,493 14.8% 90,529 7.8% 35,917 3.9% 1,163,981 100% 934,004 100.0% 92,194 61.7% 79,859 80.0% 45,298 30.3% 19,468 19.5% (154) (0.1)% (511) (0.5)% 12,202 8.1% 1,021 1.0% 149,540 100% 99,837 100.0% 12.6% 12.4% 24.0% 17.0% (0.1)% (0.4)% 13.5% 2.8% 12.9% 10.7% 5

109,546 64,965 21,521 9,803 6,660 9,926 8,783 11,707 (32.9)% 29.6% (25.0)% 13.4% (22.3)% 16.9% (36.7)% 30.8% 230,000,00024.6% 1,164,000,000 (i)74,300,000 64.7% (ii) 84,700,00013.1% (iii) 54,600,000 152% (iv) 16,400,00011.8% 119.5% 68.6% 25.0% 32.9% 64.7% 13.1% 54,600,000152%(1) 22,300,000 6

(2) 16,400,000 11.8% 149,500,000 99,800,000 12.9%10.7% (1) (2)(3) (4) 12.6% 24.0% (0.1)% 13.5%12.4% 17.0% (0.4)% 2.8% 17.0% 24.0% 2.8% 13.5% 93.0% 89.4% 23,900,000 12,900,000 15,000,000 8,500,000 50% 100% 12.5% 7

136,200,000 91,400,00049.1% 11.7%9.8% 120,000,000 91,400,00031.3% 10.3%9.8% 36.17 28.11 (i)(ii) 50,000,000 5.841% 638,843,000 34,216,0007.54 2.77 4.88% 638,843,000 34,216,000 4.88% 7.54 684,500,000 602,800,000 8

40,941,000 186,654,000 100,000 637494 12,200,000 9,092,000 768,000 30,000 2,860,000 9

10

A.2.1 11

33.6% 26 32 3.13 12

XI 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 13

13 825 1,760 2,585 14

15

684,500,000 78,500,000 16 35 81 26 92,351,000 16

83(3) 3.13 (1) 10%50,000,000 30% 50,000,000 9.50% 17

(2) 12 1% (3) (a)(ii) (iii) (4) 10 (5) 1.00 (6) 18

XVXV7 8 352 1. 269,037,249 51.12% 269,037,249 51.12% 269,037,249 51.12% SanXing Trade Co., Ltd.Sanxing TradeChina Corn Oil S.A.268,883,630153,619China Corn Oil S.A.Corn Oil Luxembourg Sanxing Trade82.733% Sanxing Trade100% 33.4% 16.5% 16.5% 33.6% 20.4% 20% 20% 19

2. 33.4% Sanxing Trade 33.4% Corn Oil Luxembourg 1 33.4% 16.5% Sanxing Trade 16.5% Corn Oil Luxembourg 1 16.5% 2 16.5% Sanxing Trade 2 16.5% Corn Oil Luxembourg 1 2 16.5% 1. Corn Oil Luxembourg Corn Oil Luxembourg 2. 16.5% Sanxing Trade 100% Sanxing TradeCorn Oil Luxembourg 82.733% 16.5% 352 20

336 1. Sanxing Trade 1 268,883,630 51.12% 153,619 1 269,037,249 51.12% 1 269,037,249 51.12% 2 269,037,249 51.12% Martin Currie (Holdings) Limited 3 32,979,478 6.27% BNP Paribas Asset Management 30,019,000 5.70% (1) 153,619 Corn Oil Luxembourg 153,619China Oil Luxembourg Sanxing Trade82.733% 268,883,630 Sanxing Trade 33.6%269,037,249 (2) 16.5% Sanxing Trade100% 269,037,249 21

(3) 16,489,739 Martin Currie Investment Management Limited16,489,739 Martin Currie Ltd. Martin Currie Investment Management Ltd. Martin Currie Ltd. Martin Currie Ltd. Martin Currie (Holdings) LimitedMartin Currie (Holdings) Limited32,979,478 (4) 30,019,000 Shinhan BNP Paribas Investment Trust Management Co., Ltd. BNP Paribas Asset Management 336 10 14A.33(3)(b) 1. 10 2. 862,000 14A 22

14A 1. 120,000,000 113,721,000 2. 86.7% 9,000,000 8,903,000 3. 60.4% 4.4%51% 25,000,000 22,244,000 14A.42(3) 14A 23

1. 2. 3. (i) (ii) (iii) 30% 30% 3.21 24

11 15 25

46 Corn Industry Investment Co., Ltd. (Chinese Career Manager Coalition) 2007 (China Association for Quality Inspection) 500,000 XV 269,037,249 51.12% 26

51 500,000 XV 269,037,249 51.12% 38 27

500,000 XV 269,037,249 51.12% 50 500,000 XV 28

32 300,000 4,000 XV 27 300,000 XV 29

44 12 Martin Currie Investment Management Limited Martin Currie Investment Management LimitedHeartland Capital Management Ltd Martin Currie Investment Management Ltd Martin Currie IncMartin Currie Martin Currie China Fund Inc. XV 44 A 30

XV 44 XV 31

71 XV 38 32

3581 33

41 6 34

6 1,163,981 934,004 (1,014,441) (834,167) 149,540 99,837 6 23,933 15,642 (21,622) (12,448) (12,163) (9,918) (347) (193) 8 139,341 92,920 9 (3,139) (1,550) 136,202 91,370 10 (16,175) 120,027 91,370 12 36.17 28.11 35

120,027 91,370 4 4 120,027 91,374 36

14 225,119 230,648 15 35,419 16 123,895 260,538 230,648 123,895 17 101,195 53,654 18 55,019 9,428 19 76,040 14,946 35,220 20 10,795 312 21 638,843 34,216 600,770 881,892 112,556 635,990 22 7,160 14,800 23 53,098 16,768 26,140 24 2,826 9,004 16 9,958 25 50,000 3,879 116,963 40,572 36,098 764,929 71,984 599,892 1,025,467 302,632 723,787 26 46,340 465 46,340 27 979,127 302,167 677,447 1,025,467 302,632 723,787 37

* * * * * * 27(i) 27(ii) 27(iii) 465 6,180 53,941 50,000 (15) 53,393 163,964 47,294 47,294 47,294 47,294 91,370 91,370 4 4 4 91,370 91,374 9,225 (9,225) 465 47,294 15,405 53,941 50,000 (11) 135,538 302,632 2 28,163 (47,294) 19,131 26(d) (e) 17,712 618,168 635,880 (33,072) (33,072) 45,875 537,802 19,131 602,808 120,027 120,027 120,027 120,027 12,326 (12,326) 46,340 585,096 27,731 53,941 69,131 (11) 243,239 1,025,467 * 979,127,000302,167,000 38

136,202 91,370 6 (76) (75) 9 3,139 1,550 8 23,459 13,593 8 204 6 (928) 8 (4,501) 4,501 8 (18) 8 6 157,499 110,927 (43,040) 22,127 (45,591) (51,552) (61,094) 23,762 (7,640) 6,601 36,330 9,969 36,464 121,834 (12,296) 24,168 121,834 76 75 (25,077) (138,565) (35,623) 8,075 (52,549) (138,490) (3,139) (1,550) 47,294 635,880 (33,072) (10,483) 2,989 (6,178) (10,723) 50,000 91,000 (91,000) 633,008 38,010 604,627 21,354 34,216 12,858 4 638,843 34,216 638,843 34,216 39

1. Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman, KY1-1111, Cayman Islands 16 3581 2. (i) 50,000,000 35,000,000 15,000,000 (ii) Corn Industry Investment Co., Ltd.Corn BVI 100%Koay Kang Lin Koay Corn BVI 10,000,000 Corn BVI Sanxing Trade Company LimitedSanxing Trade Koay Corn BVI 99.8% 49,900 Corn BVI Koay 40

2. (iii) Corn BVI New Garden Pte. Ltd.NGPL New Wellmei Pte. Ltd NGPL2,000,000Corn BVINGPL Corn BVI NGPL2,000,000 Corn BVI The China Development Capital Partnership Master Fund LPCDCP General Motors Investment Management CorporationGMIMNGPL3,2333,233 3,235Corn BVI 5.415% 5.415% 5.420% 8,000,000 NGPLCorn BVI2,000,000 (iv) Sanxing TradeChina Corn Oil S.A.Corn Oil Luxembourg 3,6508.50Corn Oil Luxembourg Sanxing Trade Koay CDCP GMIM NGPL Corn BVI Corn Oil Luxembourg 4,015,8701.70 Sanxing Trade KoayCDCP GMIM NGPL3,6508.50 18,250 1.70 Corn Oil Luxembourg Sanxing Trade 83.66% Koay 0.17% CDCP5.39% GMIM5.39% NGPL 5.39% (v) Corn Oil Luxembourg 252,144 Alternext AlternextEuronext Paris SAAlternext Alternext Corn Oil Luxembourg Sanxing Trade78.735%Koay 0.157%CDCP5.074% GMIM5.074% NGPL5.077%5.883% Corn Oil Luxembourg Alternext Sanxing TradeAlternextCorn Oil Luxembourg Corn Oil Luxembourg Sanxing Trade 82.162%CDCP5.074%GMIM5.074%NGPL5.072% 2.618%Corn Oil LuxembourgSanxing Trade CDCP GMIM NGPLSanxing Trade Corn Oil LuxembourgCDCP GMIM NGPLSanxing Trade Corn Oil Luxembourg 97.38%Corn Oil Luxembourg Alternext 22 Sanxing Trade CDCP GMIM NGPLCorn Oil Luxembourg82.733% 5.074% 5.074% 5.072% 2.047% Corn Oil Luxembourg Alternext (vi) Codan Trust Company Cayman Limited Sanxing Trade (vii) Corn Oil LuxembourgCorn BVI 324,999,9990.10Sanxing Trade0.10 Corn Oil Luxembourg 41

2. 3.59 175,000,000 500,000,000 Corn Oil LuxemburgCorn Oil Luxemburg Corn Oil LuxemburgCorn Oil Luxemburg Corn Oil Luxemburg 153,619 Corn BVI Corn BVI 3. 3.1 4 5 42

3. 3.2 3.3 43

3. 3.4 3.5 (i) (ii) (iii) 3.6 3.7 44

3. 3.8 20 10 5 3.9 3.10 45

3. 3.10 3.11 3.12 46

3. 3.13 3.14 47

3. 3.15 3.16 3.17 48

3. 3.18 3.19 49

3. 3.20 3.21 (i) (ii) (iii) (iv) (v) (i) (vi) 50

3. 3.22 4. 3 9 51

4. 27 17 17 17 5. 3 (i) (ii) 52

5. (iii) (iv) 6. 1,163,981 934,004 76 75 12,869 14,994 1,151 492 8,500 928 409 81 23,933 15,642 53

7. (i) (ii) (iii) 729,578 189,014 90,529 154,860 1,163,981 729,578 189,014 90,529 154,860 1,163,981 92,194 45,298 12,202 (154) 149,540 644,837 114,757 35,917 138,493 934,004 644,837 114,757 35,917 138,493 934,004 79,859 19,468 1,021 (511) 99,837 54

7. 149,540 99,837 23,933 15,642 (21,622) (12,448) (12,163) (9,918) (347) (193) (3,139) (1,550) 136,202 91,370 1,118,975 652,294 30,836 221,083 11,782 14,170 48,845 45,006 281,710 1,163,981 934,004 55

8. 825 180 943,866 745,971 * 23,459 13,593 ** 204 (64) 3,520 202 2,014 80 100 11,964 7,621 ^^ 236 1,471 12,200 9,092 *** (18) 6 ^ (4,501) 4,501 * 23,084,000 13,537,000 375,000 56,000 ** *** ^ 4,501,000 ^^ 9. 3,139 1,550 56

10. 16,175 2007 41 50% 100% 12.5% 136,202 91,370 34,475 22,862 (2,125) (16,175) (22,862 16,175 11. 57

12. 120,027,000 91,370,000 331,856,000325,000,000 325,000,000 (i) (ii) 26(b) 324,999,999 26(c)(ii) 325,000,0006,856,000 13. (a) 161 500 500 500 500 500 500 500 500 300 4 304 300 300 2,600 4 2,604 2,600 4 2,604 58

13. (a) 500 500 500 500 500 500 500 500 195 3 198 300 300 2,495 3 2,498 2,495 3 2,498 30,000 30,000 30,000 28,00030,000 500,000 500,000 500,000500,000300,000 (b) 59

14. 21,399 62,390 602 22 84,413 (4,807) (21,654) (365) (26,826) 16,592 40,736 237 22 57,587 16,592 40,736 237 22 57,587 50,124 136,526 4 186,654 22 (22) (3,351) (10,174) (68) (13,593) 63,387 167,088 173 230,648 71,545 198,916 606 271,067 (8,158) (31,828) (433) (40,419) 63,387 167,088 173 230,648 63,387 167,088 173 230,648 17,134 23,493 194 120 40,941 (211) (22,800) (23,011) (6,834) (16,585) (40) (23,459) 73,476 151,196 327 120 225,119 88,048 179,180 800 120 268,148 (14,572) (27,984) (473) (43,029) 73,476 151,196 327 120 225,119 60

15. 35,623 (204) 35,419 35,623 (204) 35,419 16. 123,895 61

16. Corn Industry Investment 59,701 100% Co., Ltd 12,880,000 100% 30,000,00017,120,000 Corn BVI 17. 56,660 14,601 15,575 8,893 28,960 30,160 101,195 53,654 62

18. 47,596 9,507 (79) (79) 47,517 9,428 7,502 55,019 9,428 60 47,671 9,079 61 90 2,031 91 180 4,764 1 181 365 553 21 365 327 55,019 9,428 79 97 (18) 79 79 63

18. 55,005 8,692 14 387 1 21 327 55,019 9,428 19. 30,358 8,435 45,682 6,511 35,220 76,040 14,946 35,220 64

20. 9,727 9,727 3 3 66 176 866 935 179 33 33 100 100 133 133 10,795 312 65

20. 9,727 167,657 3 3 3 66 203 176 866 866 1,928 33 33 33 10 100 100 100 57,399 10 534 534 3 3 176 266 18,303 2,274 350 350 33 33 33 100 100 100 100 66

21. 362,392 34,216 324,319 276,451 276,451 638,843 34,216 600,770 0.03% 38,064,000 34,194,000 22. 30 2,395 2,273 31 60 1,865 8,130 61 90 864 780 91 180 1,095 948 181 365 483 222 365 458 2,447 7,160 14,800 67

23. 25,093 4,511 17,400 11,902 2,747 8,740 16,103 9,510 53,098 16,768 26,140 24. 4,892 2,826 4,112 2,826 9,004 25. 50,000 5.841% 68

26. (a) 3,800,000 380,000 (c)(i) 8,996,200,000 899,620,000 0.10 9,000,000,000 900,000,000 (b) 1 1 (c)(ii) 324,999,999 32,499,999 (d) 175,000,000 17,500,000 (e) 26,250,000 2,625,000 0.10 526,250,000 52,625,000 46,340,000 (a) 380,000 3,800,000 0.10 (b) 1 0.10 (c) (i) 8,996,200,000 0.10 380,000 3,800,000 0.10900,000,000 9,000,000,000 0.10 (ii) 324,999,999 0.10 (d) 175,000,0000.10 3.59 (e) 3.59 26,250,0000.10 Corn BVI 69

27. 38 (i) 10% 50% (ii) (iii) Corn BVI (a) (b) 95,267 95,267 26(d) (e) 618,168 618,168 (33,072) (33,072) 585,096 95,267 680,363 (2,916) (2,916) (2,916) (2,916) 585,096 95,267 (2,916) 677,447 70

28. 30 160 400 2,300 30 2,860 768 768 71

29. (a) (i) 115,309 131,808 (i) 80,047 (ii) 10,488 115,659 (ii) 10,357 4,304 (iii) 22,244 17,778 (iv) 11 19 (iv) 7,291 12,549 (iv) 486 (v) 110 2,100 (vi) (vii) 7,154 286 (vii) 32,875 185,583 (vii) 25,453 (viii) 20,345 72

29. (b) 2,852 2,882 (i) (ii) (iii) (iv) (v) (vi) (vii) (viii) 73

30. 125,356,00054,177,0006,050,000 48,089,000 15,864,000 20,345,0004,481,000 31. (a) 55,019 9,428 45,682 6,511 35,220 10,795 312 638,843 34,216 600,770 750,339 50,467 635,990 7,160 14,800 11,902 2,747 8,740 2,826 9,004 9,958 50,000 71,888 26,551 18,698 74

31. (b) (i) % % 0.05% 0.37% 362,274 34,050 0.03% 276,451 5.84% 50,000 % 0.01% 324,319 0.03% 276,451 75

31. (b) (ii) +2525+/ 25 +25 25 +25 25 894 (894) 85 (85) +25 25 810 (810) 76

31. (c) 55,019 9,428 45,682 6,511 10,795 312 638,843 34,216 750,339 50,467 35,220 600,770 635,990 600,770,000 77

31. (d) (i) 600,770 9 6 14 8 8,740 600,770 8,740 78

31. (d) (ii) 1%1% (5,920) (1) (5,920) (e) 79

31. (e) 7,160 7,160 7,160 11,902 11,902 11,902 2,826 2,826 2,826 50,000 50,464 50,464 71,888 72,352 21,888 50,464 14,800 14,800 14,800 2,747 2,747 2,747 9,004 9,004 9,004 26,551 26,551 26,551 8,740 8,740 8,740 9,958 9,958 9,958 18,698 18,698 18,698 (f) 80

32. 7,160 14,800 53,098 16,768 26,140 2,826 9,004 9,958 50,000 113,084 40,572 36,098 (638,843) (34,216) (600,770) 6,356 1,025,467 302,632 723,787 2.1% 81

1,163,981 934,004 694,337 481,142 (1,014,441) (834,167) (624,948) (419,374) 149,540 99,837 69,389 61,768 23,933 15,642 13,818 13,632 (21,622) (12,448) (11,792) (15,266) (12,163) (9,918) (6,621) (6,918) (347) (193) (327) (409) (3,139) (1,550) (2,596) (5,390) 136,202 91,370 61,871 47,417 (16,175) (876) (16,393) 120,027 91,370 60,995 31,024 1,142,430 343,204 198,689 214,935 (116,963) (40,572) (34,725) (139,421) 1,025,467 302,632 163,964 75,514 82