(Xiaomi) 3Q Chi-.indb

Similar documents
, , % 9, , % (4,227.5) 5, % 8,219.4 (18,862.5) 7,605.2 (19,833.6) 3, , %

2018 Hope Education Group Co., Ltd


i

* % 129, ,280 (22.7) 20,694 55,078 (62.4) 20,230 21,598 (6.3) 170, ,956 (30.2) * % 76, ,742 (30.7) 93, ,214 (29.9) 170,

5(a) 11,012,220 9,888,914 6(a) (6,674,627) (6,073,292) 4,337,593 3,815,622 5(b) 296, ,230 (1,825,164) (1,620,198) (284,865) (237,454) 6 2,523,58

untitled

untitled

4 1,383, ,629 (746,162) (461,904) 637, ,725 33,385 10, ,634 9,235 (119,841) (33,899) (44,891) (40,490) (47,439) (28,609) (7,671) (3,

* % 279, ,642 (30.7) ***** 89, ,493 (48.4) 368, ,135 (36.0) * % 60, ,922 (52.2) ***** 24,550 38,508 (36.2) 84, ,430 (48.

Boyaa Interactive International Limited 0434 * % 159, ,370 (28.1) 735,602 52,050 63,035 (17.4) 220, , ,335 (32.3) 514, ,390 12

0.4% 25.7% 2, % 92.2% 2, , % HONMA HONMA 50 2

untitled

* % 243, , ,147 87, ,315 85, , , ,250 31, *** 82,108 56, * % 558, ,937 3

A 1..33

% 5, % 15.9% 2, % HONMA HONMA ,991, ,339,910,000 2

C Ann.indd

* % 146, , ,124 20,694 (26.9) 61,026 20, , , * % 123,341 76, ,029 93, , ,

* % 268, ,789 (12.3) 38,091 87,053 (56.2) 44,533 44, , ,036 (19.7) * % 138, , ,397 31,975 (45.6) 24,303 22,596 7.

% 6, % 7.8% 4, % 6, % 1, % , % 2

untitled

Kingsoft Cloud Chi.indb

( 4 3,100,711 2,132,428 (1,623,168) (1,062,620) 1,477,543 1,069,808 52,722 87, ,424 28,405 (265,468) (128,111) (107,470) (101,733) 6 (99,147) (

* % 403, , ,126 53,150 (43.3) 142,367 80, , , * % 125, ,082 (6.8) 5,315 15,059 (64.7) 33,193 35,607 (6.8)

* % 745, ,480 (8.4) 260, ,941 (22.1) 485, , , , , ,799 (41.0) *** 232, ,726 (38.7)

* % 219, ,720 (20.9) ***** 64, ,985 (51.8) 284, ,705 (31.0) * % 91, ,500 (30.7) ***** 33,231 57,835 (42.5) 124, ,335 (34

i

* % 403, ,104 (8.4) 53, ,120 (53.0) 80,140 73, , ,957 (14.4) * % 135, , ,059 26,067 (42.2) 35,607 29,539 20


* % 305, ,513 (18.6) 87,053 62, ,194 20, , ,951 (4.6) * % 138, ,879 (27.4) 31,975 35,170 (9.1) 22,596 10,275 1

* % 277, , ,811 38,091 (34.9) 109,174 44, , , * % 131, ,960 (5.4) 9,687 17,397 (44.3) 48,148 24,

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

Boyaa Interactive International Limited 0434 * % 457, , , , , , ,969 92, , , ,231

C Ann.indd

, % % % % % % %


5 212, ,902 (70,641) (67,902) 141, , ,943 3,014 (65,496) (57,985) (66,271) (61,919) (1,804) (1,333) (4,594) (6,018) 6 10,386 (5,241)

目 錄 頁 碼 定 義... I 董 事 會 函 件... 1 附 錄 I 財 務 信 息... I-1 附 錄 II 一 般 信 息... II-1 1

C Ann.indd

GEM GEM GEM GEM GEM GEM GEM GEM GEM



untitled


C Ann.indd

4. 27(2) ,000,000,


,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

C Ann.indd

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

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

C Ann.indd

書冊220.indb

* % 945, , , , , , , , , , *** 306, , (3.4

i -

C Ann.indd




User_Manual_1019


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

,6316.1% 64, %48, % % 2

5 25,347 26,359 (9,642) (12,913) 15,705 13, ,951 3,954 (8,797) (43,127) 7 (53,776) (1,409) (6,837) (80,268) (84,388) 8 (12,581) (13,316) (31) 9

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

, % % % 31.0% % 14.3% 2.4% % 1,400 2

3 989, , ,861 20,627 (402,840) (380,162) (256,279) (237,601) (55,812) (49,785) (58,153) (51,525) (105,918) (88,123) (68,619) (65,572) 5 (

,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

2 981, ,770 7 (240,945) (77,087) 740, ,683 (24,901) (1,014) 715, , , , , , , , , ,28




Boyaa Interactive International Limited % % % % % 1

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

1 海爾智能健康控股有限公司 Future Empire Limited ( FEL ) Lung Cheong Asia Holdings Limited Kid Galaxy Global Limited Kid Galaxy Corporation Keytime Global Limited


A 20%

cover-C- FINAL.ai

2

1,473, Lai JihongXianjian Technology1,481,220St. Christopher1,473,684.21GE Asia Pacific 16,685,631 Xianjian TechnologySt. Christopher 515,789.47

Kingwell_C_MT Cir.indb



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


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

7.4% 7.7% 3.2% PEDvPEDv 2

, (i) (ii)

Rentian_C_Refreshment GM Cir.indb

i


% (EBITDA) % % %

2015 [2014] % IP 50% 51 B2B B2B B2C % 2015 B2B B2C


untitled


Transcription:

XIAOMI CORPORATION 1810 2018 9 30 2018 9 30 34 2410 2018 9 30 2017 2018 9 30 6 30 50,846.2 34,099.9 49.1% 45,235.5 12.4% 6,577.5 5,202.1 26.4% 5,651.8 16.4% 2,210.6 3,587.8-38.4% (7,592.0) 2,363.6 (10,263.7) 14,908.4-84.1% 2,480.5 (10,992.7) 14,632.6-83.0% 2,885.2 2,459.4 17.3% 2,116.8 36.3% 1

2018 9 30 2017 9 30 130,494.0 79,510.7 64.1% 16,530.8 11,513.8 43.6% (2,016.8) 9,201.6-121.9% 10,583.0 (29,126.2) 10,085.7 (30,826.3) 6,701.3 4,811.5 39.3% 1. 201850849.1% 17.3%29 IoT 2. 2018 10 2620181 2018 35036.1% 33.3 20.4% 2018 2018 10 9 8 6 2018 8 2,0003,000 8 2,0002,499 2018 16%2018 4% 18% 20182,000 31% 2

3. IoT 2018IoT108 89.8% 2018 198.5% 2018 5.22018 10 1 2018 2018 2IDCIDC IoT2018 7 23 2018 IoT 19816.5% 4. 2018 85.5%47 109.8%32 49.7%15 652.512.0%98.6% 892.7 MIUI2017 9 156.5 43.4% 2018 9224.4 MIUI 29.4%21.1 2018 4.4% 2018 9 15.9 2018 5.4% 3

5. 20182018 20.9%285 112.7%223 2018 43.9% Canalys2018 386% Canalys2018 31% 2018 10 92018 11 86 10Canalys 337% Canalys 2018 30 6. AI+IOT AI+ IOT2018 9 34 AI2018 11 2018 50AI WORLD 2018 AITOP10 2018 SAIL 2018 MobileAIBench AI IoT2018 IoTIoT 13213.8% 2018 2018 9 30 499 2018 1,100360 2018 8.5% 4

POCO 2018 8 22 POCO 2018 11 19 AI 2018 MIUI10 IoT 5

20182017 20182017 2018 2017 9 30 9 30 50,846.2 34,099.9 (44,268.7) (28,897.8) 6,577.5 5,202.1 (2,186.9) (1,446.7) (583.3) (296.9) (1,534.4) (804.8) 65.3 672.5 (184.4) (66.7) 259.1 106.1 (202.3) 222.2 2,210.6 3,587.8 100.1 18.2 52.9 (13,869.7) 2,363.6 (10,263.7) 116.9 (729.0) 2,480.5 (10,992.7) 2,885.2 2,459.4 6

201849.1%50,846.2 2018 2017 2018 9 30 2017 9 30 34,982.5 68.8% 25,710.9 75.4% IoT 10,804.8 21.3% 5,692.4 16.7% 4,728.7 9.3% 2,549.6 7.5% 330.2 0.6% 147.0 0.4% 50,846.2 100% 34,099.9 100% 2017 25736.1% 2018 3502018 33.3 201727.62018 1,052.0 2017 930.7 8 IoT IoT2017 5789.8% 2018 108 2017 21100.3% 2018 42 2017 2585.5% 2018 47 MIUI 2017 9156.5 43.4% 2018 9224.4 9 30 92017 16.3 2018 21.1 2017 147.0 124.6% 2018 330.2 7

2017 28953.2% 2018 443 2018 9 30 2017 9 30 32,847.4 64.6% 22,704.8 66.6% IoT 9,672.8 19.0% 5,113.9 15.0% 1,494.9 2.9% 988.9 2.9% 253.6 0.6% 90.2 0.2% 44,268.7 87.1% 28,897.8 84.7% 2017 22744.7% 2018 328 IoT IoT2017 5189.1% 2018 97 2017 988.9 51.2% 2018 1,494.9 2017 90.2 180.8% 2018 253.6 8

2017 5226.4% 2018 66 201711.7%2018 6.1%2018 IoT 201710.2%201810.5% 201761.2%201868.4% 201715.3%201812.9% 2017 1451.2% 2018 22 2017 296.9 96.4% 2018 583.3 2017 804.8 90.7% 2018 1,534.4 2017 672.5 90.3% 2018 65.32018 2017 66.7 176.3% 2018 184.4 2018 iqiyi, Inc. IQ 2017 106.1 144.3% 2018 259.1 9

2017 9 30222.2 2018 9 30202.3 2018 2017 2017 18.2 448.9% 2018 100.1 2017 1392018 52.9B 2017 729.0 2018 116.91 2 10% 2018 20172018110 25 10

20182018 20182018 2018 2018 9 30 6 30 50,846.2 45,235.5 (44,268.7) (39,583.7) 6,577.5 5,651.8 (2,186.9) (2,075.7) (583.3) (10,456.9) (1,534.4) (1,363.6) 65.3 526.9 (184.4) (128.5) 259.1 207.3 (202.3) 46.7 2,210.6 (7,592.0) 100.1 (32.3) 52.9 22,532.7 2,363.6 14,908.4 116.9 (275.8) 2,480.5 14,632.6 2,885.2 2,116.8 11

201812.4%50,846.22018 2018 2018 9 30 2018 6 30 34,982.5 68.8% 30,501.1 67.4% IoT 10,804.8 21.3% 10,378.8 22.9% 4,728.7 9.3% 3,958.2 8.8% 330.2 0.6% 397.4 0.9% 50,846.2 100% 45,235.5 100% 2018 6 30 30514.7% 2018 9 30 350 2018 9 30 33.3 2018 6 3032.02018 9 30 1,052.0 2018 6 30 952.3 8 IoT IoT2018 6 30 1044.1% 2018 9 30 108 2018 6 30 4,178.0 1.2% 2018 9 30 4,227.2 2018 6 30 4019.5% 2018 9 30 47 MIUI 2018 6206.9 8.5% 2018 9224.4 6 309 3069 2018 6 30 19.1 2018 9 30 21.1 12

2018 6 30 397.4 16.9% 2018 9 30 330.2 2018 6 30 39611.8% 2018 9 30 443 2018 9 30 2018 6 30 32,847.4 64.6% 28,458.9 62.9% IoT 9,672.8 19.0% 9,399.5 20.8% 1,494.9 2.9% 1,473.0 3.3% 253.6 0.6% 252.3 0.5% 44,268.7 87.1% 39,583.7 87.5% 2018 6 30 28515.4% 2018 9 30 3282018 IoT IoT2018 6 30 94 2.9% 2018 9 30 97 2018 2018 6 30 1,473.0 1.5% 2018 9 30 1,494.9 2018 6 30 252.3 0.5% 2018 9 30 253.6 13

2018 6 30 5716.4% 2018 9 30 66 2018 6 30 6.7%2018 9 306.1%2018 IoT 9.4%10.5% 2018 6 3062.8%2018 9 30 68.4%2018 6 3012.5%2018 9 3012.9% 2018 6 30 215.4% 2018 9 30 22 2018 6 30 10,456.9 94.4% 2018 9 30 583.3 2018 2018 6 30 1,363.6 12.5% 2018 9 30 1,534.4 2018 6 30 526.9 87.6% 2018 9 30 65.3 2018 6 30 128.5 43.5% 2018 9 30 184.4 2018 iqiyi, Inc. IQ 2018 6 30 207.3 25.0% 2018 9 30 259.1 14

2018 6 3046.7 2018 9 30202.3 2018 2018 6 3032.3 2018 9 30 100.1 2018 6 30 225 2018 9 30 52.9 B 2018 6 30 275.8 2018 9 30 116.92018 10% 2018 2018 6 302018 9 30 14625 15

20182017201820182017 2018 9 30 (1) (2) 2,480,484 (52,934) 701,813 (246,437) 2,294 2,885,220 4.9% 5.7% 2018 6 30 (1) (2) 14,632,647 (22,532,721) 10,527,322 (510,945) 521 2,116,824 32.3% 4.7% 2017 9 30 (1) (2) (10,992,669) 13,869,666 251,910 (670,085) 611 2,459,433-32.2% 7.2% 16

2018 9 30 (1) (2) 10,085,720 (12,514,279) 11,717,371 (2,590,803) 3,335 6,701,344 7.7% 5.1% 2017 9 30 (1) (2) (30,826,259) 38,338,310 570,295 (3,272,723) 1,834 4,811,457-38.8% 6.1% (1) (2) 2018 7 2018 6 30 149136.4% 2018 9 30 352 275 233 2018 9 30471 2018 6 30 274 72.1% 17

2018 9 30 2018 6 30 (1) (1,335,297) 7,399,225 (2,228,180) (4,286,376) (1) 23,002,448 (2,144,294) 19,438,971 968,555 14,894,150 14,027,013 875,672 (101,418) 35,208,793 14,894,150 (1) (1) (2) (3) 2018 9 302018 6 30 1182 2018 9 30 2018 6 302387 2018 9 3013 10 3 24(i) 75(ii) 77 53 5417 2018 9 3022 448 57 440 18

2018 9 30230 233 39 49 2018 6 302018 9 30 12699 2018 6 302018 9 30 1,506 2018 6 301,506 2018 7 9 B 2018 9 30 2018 9 30 2018 6 30 518,971 308,642 (1) 561,050 310,400 1,080,021 619,042 (1) 2018 9 30 2018 9 30 2018 9 30 19

2018 9 3016,12915,351 2018 9 30 7,137 2018 9 306,203 2018 9 30 1,982.1 2018 6 30 83.0% 2018 2018 9 302,321.8 2018 6 30 4,587.1 2018 9 302018 6 30 20

2018 9 30 9 30 9 30 2018 2017 2018 2017 3 50,846,214 34,099,880 130,494,049 79,510,682 4 (44,268,656) (28,897,847) (113,963,252) (67,996,900) 6,577,558 5,202,033 16,530,797 11,513,782 4 (2,186,907) (1,446,663) (5,665,445) (3,317,034) 4 (583,250) (296,940) (11,505,489) (765,988) 4 (1,534,441) (804,787) (4,001,835) (2,116,787) 8 65,306 672,472 2,355,084 3,590,472 5 (184,396) (66,733) (296,579) (217,747) 259,080 106,066 624,621 303,123 (202,327) 222,310 (58,003) 211,732 2,210,623 3,587,758 (2,016,849) 9,201,553 100,050 18,229 85,554 10,588 12 52,934 (13,869,666) 12,514,279 (38,338,310) 2,363,607 (10,263,679) 10,582,984 (29,126,169) 6 116,877 (728,990) (497,264) (1,700,090) 2,480,484 (10,992,669) 10,085,720 (30,826,259) 2,498,788 (10,989,808) 10,144,983 (30,796,250) (18,304) (2,861) (59,263) (30,009) 2,480,484 (10,992,669) 10,085,720 (30,826,259) 7 0.117 (1.126) 0.731 (3.156) 0.100 (1.126) (0.102) (3.156) 21

2018 9 30 9 30 9 30 2018 2017 2018 2017 2,480,484 (10,992,669) 10,085,720 (30,826,259) 5 53,461 85,309 164,614 78,412 (229,382) (24,572) (628,626) (47,238) 452,912 2,699,786 (1,027,867) 5,576,446 276,991 2,760,523 (1,491,879) 5,607,620 2,757,475 (8,232,146) 8,593,841 (25,218,639) 2,768,393 (8,216,502) 8,643,851 (25,171,804) (10,918) (15,644) (50,010) (46,835) 2,757,475 (8,232,146) 8,593,841 (25,218,639) 22

2018 9 30 2018 9 30 2017 12 31 3,358,096 3,416,359 2,612,690 1,730,872 2,092,122 2,274,352 5 8,093,629 1,710,819 8 16,487,178 18,856,961 1,384,830 591,576 221,364 150,361 34,249,909 28,731,300 10 26,538,036 16,342,928 9 8,495,973 5,469,507 10,400,945 8,144,493 20,579,297 11,393,910 8 800,000 8 8,897,231 4,488,076 699,100 225,146 2,321,849 2,711,119 35,208,793 11,563,282 113,141,224 61,138,461 147,391,133 89,869,761 23

2018 9 30 2017 12 31 362 150 67,218,233 (127,272,511) 67,218,595 (127,272,361) (55,416) 61,670 67,163,179 (127,210,691) 11 5,708,849 7,251,312 813,444 1,018,651 383,021 191,404 12 161,451,203 13 2,661,988 35,211 9,567,302 169,947,781 14 52,647,873 34,003,331 5,100,939 4,223,979 5,102,674 3,390,650 11 4,155,734 3,550,801 761,302 421,113 2,892,130 1,542,797 70,660,652 47,132,671 80,227,954 217,080,452 147,391,133 89,869,761 24

2018 9 30 9 30 2018 2017 4,786,246 3,294,922 (6,053,909) (5,469,570) 24,195,630 4,410,662 22,927,967 2,236,014 11,563,282 9,230,320 717,544 (211,329) 35,208,793 11,255,005 25

1 2010 1 522 19613 Maples Corporate Services LimitedPO Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands IoT 2018 9 30 2018 7 9 17.00 2,179,585,000 BB 2018 7 20 2018 7 18201,486,000 B 27,810,742,00023,525,107,0002018 7 9 B 2 34 2018 6 25 2017 12 31 201520162017 12 31 2018 3 31 2018 12 31 26

3 IoT 20172018 9 30 20172018 9 30 2018 9 30 IoT 34,982,470 10,804,839 4,728,698 330,207 50,846,214 (32,847,406) (9,672,751) (1,494,945) (253,554) (44,268,656) 2,135,064 1,132,088 3,233,753 76,653 6,577,558 2017 9 30 IoT 25,710,893 5,692,399 2,549,557 147,031 34,099,880 (22,704,840) (5,113,853) (988,861) (90,293) (28,897,847) 3,006,053 578,546 1,560,696 56,738 5,202,033 27

2018 9 30 IoT 88,723,082 28,880,203 11,918,268 972,496 130,494,049 (83,199,653) (25,947,245) (4,187,357) (628,997) (113,963,252) 5,523,429 2,932,958 7,730,911 343,499 16,530,797 2017 9 30 IoT 57,123,483 14,933,939 6,998,784 454,476 79,510,682 (51,721,581) (13,289,887) (2,702,606) (282,826) (67,996,900) 5,401,902 1,644,052 4,296,178 171,650 11,513,782 20172018 9 30 9 30 9 30 2018 2017 2018 2017 % % % % 28,547,830 56.1 23,617,429 69.3 79,313,040 60.8 58,203,498 73.2 22,298,384 43.9 10,482,451 30.7 51,181,009 39.2 21,307,184 26.8 50,846,214 34,099,880 130,494,049 79,510,682 20172018 9 30 10% 9 30 9 30 2018 2017 2018 2017 % % % % A 7.9 11.4 10.7 13.6 A2018 9 30 10% 2018 9 30 10% 28

4 9 30 9 30 2018 2017 2018 2017 39,937,963 26,082,550 102,922,246 61,125,382 520,302 49,604 1,034,770 213,843 1,240,598 1,122,608 3,196,729 2,457,056 1,982,105 1,046,115 15,144,285 2,654,233 64,636 35,315 160,598 126,874 127,924 34,495 375,651 98,174 748,378 612,317 1,872,475 1,190,164 390,873 299,170 1,292,738 912,657 65,328 67,968 298,082 173,684 140,500 101,508 425,480 269,250 507,944 232,936 1,241,141 658,974 152,656 83,229 385,131 213,444 945,655 631,796 2,354,547 1,418,256 5 2018 9 30 2017 12 31 6,511,620 386,490 1,582,009 1,324,329 8,093,629 1,710,819 9 30 2018 2017 1,710,819 1,852,563 (a) 6,470,163 116,051 (100) (42,298) (296,579) (217,747) 164,614 78,412 44,712 17,452 (33,155) 8,093,629 1,771,278 29

(a) 2018 9 25Viomi Technology Co., LtdVIOT IoT 375,051,000 2018 9 25VIOT 6 9 30 9 30 2018 2017 2018 2017 (551,065) (783,994) (1,499,275) (1,462,151) 667,942 55,004 1,002,011 (237,939) 116,877 (728,990) (497,264) (1,700,090) 7 2018 6 170.000025 10 0.0000025 2017 9 30 20172018 9 30 (a) 20172018 9 30 9 30 9 30 2018 2017 2018 2017 2,498,788 (10,989,808) 10,144,983 (30,796,250) 21,327,777 9,758,173 13,875,393 9,758,173 0.117 (1.126) 0.731 (3.156) 30

2018 9 30 24,000,000 2018 9 30 (b) 2017 9 30 2017 9 30 2018 9 30Xiaomi Finance Inc.2018 9 30 9 30 9 30 2018 2017 2018 2017 2,498,788 (10,989,808) 10,144,983 (30,796,250) (52,934) (12,514,279) 2,445,854 (10,989,808) (2,369,296) (30,796,250) 21,327,777 9,758,173 13,875,393 9,758,173 1,027,655 7,311,118 1,999,493 1,998,010 24,354,925 9,758,173 23,184,521 9,758,173 0.100 (1.126) (0.102) (3.156) 31

8 2018 9 30 2017 12 31 800,000 8,897,231 4,488,076 8,897,231 5,288,076 7,914,702 7,448,251 8,572,476 11,408,710 16,487,178 18,856,961 9 30 9 30 2018 2017 2018 2017 (754,065) 7,584 (568,161) 1,338,477 812,742 659,315 2,884,114 2,231,777 6,629 5,573 39,131 20,218 65,306 672,472 2,355,084 3,590,472 32

9 180 2018 9 30 2017 12 31 8,118,940 5,099,590 319,165 302,354 53,150 39,028 19,462 53,613 46,917 31,742 8,557,634 5,526,327 (61,661) (56,820) 8,495,973 5,469,507 2017 12 312018 9 30 180 9 10 2018 9 30 2017 12 31 8,847,486 5,117,285 12,841,195 8,461,798 3,178,991 1,352,886 1,133,346 1,569,040 1,091,356 510,061 27,092,374 17,011,070 (554,338) (668,142) 26,538,036 16,342,928 33

11 2018 9 30 2017 12 31 (a) 919,999 2,400,105 (b) 400,000 (c) 942,044 714,107 (e) 3,846,806 3,737,100 5,708,849 7,251,312 (d) 902,398 729,404 (a) 1,724,996 1,491,147 (b) 1,058,340 1,170,250 (e) 470,000 160,000 4,155,734 3,550,801 (a) (b) (c) (d) 2018 9 30 2018 9 301,300,000,000 1,165,000,000 40,000,000 95,000,000 20185.1% 8.0%2,451,257,000 2018 2018 9 30 2,074,900,000 1,562,990,0002018 9 30 1,058,340,00020186.0% 6.2% 20182019 2018 9 30 942,044,000 4,082,853,000 4.655% 4.900%2032 9 2018 9 30350,000,000 80,300,0002018 58,064,000350,000,000 2018 9 3032,000,000220,134,000 697,000,0003.019% 5.220% 34

(e) 2017 7 26 1,000,000,000 6,879,200,000 500,000,0003,439,600,000 500,000,000 3,439,600,0002017 12 312018 9 30 500,000,0003,439,600,0002.15% 2020 7 252018 3 28 400,000,0002,751,680,000 2.15% 2018 7 27 2017 12 31490,000,0004.750% 2018 9 30 20,000,0002018 9 30 12 20,000,000 2022 3 1 450,000,000 2017 12 31 140,000,000 5.873% 2018 9 30 410,000,000 6.960% 100,000,0002018 9 30 20182019 450,000,000 2018 9 30 3.02% 8.80% 12 2018 1 1 161,451,203 (12,514,279) 2,163,584 (151,100,508) 2018 9 30 2017 1 1 115,802,177 F1 89,214 38,338,310 (5,988,925) 2017 9 30 148,240,776 2017 9 30 2017 9 30 17.00% 2.05% 2.21% 10.00% 29.34% 35.42% 2018 7 917.00 2,179,585,000 B B 2018 7 9 B 35

13 2018 9 30 2017 12 31 2,631,000 30,988 35,211 2,661,988 35,211 2017 12,000,000,000 14 2017 12 312018 9 30 2018 9 30 2017 12 31 51,224,973 32,859,302 508,020 936,690 855,138 180,060 53,356 22,525 6,386 4,754 52,647,873 34,003,331 36

2010 1 5 B 2018 7 9 14 2018 7 9 A.2.1 2018 7 92018 9 30 A.2.1 2018 9 30 2018 7 92018 9 30 2018 7 18 2018 7 20 201,486,000 B 2018 9 30 37

2018 7 92018 6 25 2018 11 19 38