2016 : 392
2 4 5 6 8 20 25 41 55 62 63 64 67 69 72 195 01
CPA CFA 392 www.behl.com.hk 183 22 18 66 (852) 2915 2898 (852) 2857 5084 02
03
72.72% 27.28% 41.06% 20.90% 38.04% # : 392 100% 79.77% 57.40% 40% T : 000729 23.11% : 384 50.08% * :600573 43.77% : 371 50.40% : 154 # 100% EEW 18.84% : 8247 * T # 04
55,958,834 60,149,945 (7.0)% 9,435,824 9,051,048 4.3% 6,639,245 5,955,913 11.5% 6,235,883 5,667,378 10.0% 4.92 4.41 11.6% 0.95 0.95 0.0% 8,989,303 7,939,737 13.2% 12,314,972 10,701,227 15.1% 144,708,761 124,766,040 16.0% 16,028,099 13,766,807 16.4% 57,321,208 58,187,267 (1.5)% 3.5% 3.6% 0.86 1.28 16.9% 15.0% 50.9% 30.6% 11.9% 9.9% (%) 19.3% 21.5% 10.8% 9.8% 05
559.6 7%62.3610% 65 VCNG 371 (PPP) PPP 06
EEW GmbH 6 154 EEW GmbH 07
I. 393.810.4% 143.8 10% 143.8 50.9% 26.2% 17.9% 4.1% 0.9% 22.13 21.64,624 575 19,4916,227 29.9 08
I. LNG 6,227 78 LNG LNG VerkhnechonskneftegazVCNG 29% 349 6%65.340% 27.92.2% 384 48.1 7.1%29.7% 16.9 5.88 09
I. 2,500 51%14.6% 3.7%1+392% 74%882.7510% 450115.9 9.5 BOT29% 173.531% 32.3 14.131.1% 452 335 10881 2,71725 10
I. PPP PPP 27,961EEW GmbH 13,000 7.92.1 266 7,2886.36 kwh 11
I. EEW GmbH457.9 3.7% 17.49 kwh 7.2%5.24 8.5% 12
II. 13
II. PPP 14
III. 559.67% 5.8%EEW GmbH 10 37.920.7% 11.4 2%1% 9% 465.2 16.9%15%1.9% EEW GmbH 439 2 2.76,372 2.227,1646,105 6.1% 24.2 15
III. 42.3 7.4%EEW GmbH 14.914.6% 16.65 14 40%22.95% 43.77%40% 60% 3,000 40% 27.9 22.95%5.88 14.1 16
III. 33.7%35.3% 62.3656.7 IV. 56.9EEW GmbH 68.4EEW GmbH 30.7EEW GmbH 11.7 21.60.81% EEW GmbH 17
IV. 3.09EEW GmbH 9.4622.2 12 7.77 159.7 506.320 5 103.816.6557.1% 35.8%346.6 27.2 18
IV. 159.8EEW GmbH 100% 16.65 EEW GmbH 2.88 IC 12.4EEW GmbH 1,262,153,268573.2680.4 43%34% 30% 19
51 51 702 60 384 925 62 000729 20
55 371 58 154 371 EMBA 472 52 371 384 Tramford International Limited 925 21
54818 1813 65966 604 886 39683883 78 22
50 906 1788 1658 33201610 772008 78 69899 60 G20 23
49 6828 48 371 154 MBA 49 371 54 46154 EMBA 24
1 5 8 19 56 5 6,227 723.9 23.85 25
26
27
2013-2017 62194 30 65 (www.behl.com.hk) (www.hkexnews.hk) 28
(i)............................................................................................................... (ii)................................................................................................................... 18322 48,000 29
195 196 13 14 32 33 37 19,697,000 11,697,000 35.35 32.60 397,605,800 8,000,000 38.00 38.00 304,000,000 58 30
6226 1,175,278,000 1,071,497,000 30% (www.behl.com.hk) 31
13.51B(1) 1 2 3 4 32
1 925 2 1658 3 1610 4 3320 98107 2024 4154 33
XV 352 (A) 210,500 0.017% 12,000 0.001% 30,000 0.002% 20,000 0.002% 2,000 0.000% (B) (C) @ 82,506 0.003% @ 601,000 0.040% @ 50,000 0.003% @ 100,000 0.001% @ 34
(D) 7,000,000 7,000,000* 2011/10/28 2011/10/28 2021/10/27 0.465 5,000,000 5,000,000* 2012/06/01 2012/06/01 2022/05/31 0.410 12,000,000 12,000,000* 2013/05/24 2013/05/24 2023/05/23 0.574 24,000,000 24,000,000 5,000,000 5,000,000* 2011/10/28 2011/10/28 2021/10/27 0.465 3,600,000 3,600,000* 2012/06/01 2012/06/01 2022/05/31 0.410 8,600,000 8,600,000 5,000,000 5,000,000* 2011/10/28 2011/10/28 2021/10/27 0.465 3,300,000 3,300,000* 2012/06/01 2012/06/01 2022/05/31 0.410 6,000,000 6,000,000* 2013/05/24 2013/05/24 2023/05/23 0.574 4,000,000 4,000,000* 2014/03/31 2014/03/31 2024/03/30 0.940 2,000,000 2,000,000* 2014/08/28 2014/08/28 2024/08/27 0.750 3,000,000 3,000,000* 2015/04/08 2015/04/08 2025/04/07 0.720 23,300,000 23,300,000 * @ 6,770,000 6,770,000 2011/06/21 2011/06/21 2021/06/20 1.25 6,770,000 6,770,000 35
(D) @ 4,000,000 4,000,000 2014/04/16 2017/04/16 2019/04/15 12.40 4,000,000 4,000,000 800,000 800,000 2015/06/25 2017/04/16 2019/04/15 13.84 800,000 800,000 @ 352 36
5% 336 Modern Orient Limited 100,050,000 100,050,000 7.93% 163,730,288 100,050,000 (a) 263,780,288 20.90% (BVI)BVI 518,187,500 263,780,288 (b) 781,967,788 61.96% 781,967,788 (c) 781,967,788 61.96% (a) Modern Orient Limited Modern Orient LimitedModern Orient Limited (b) Modern Orient Limited Modern Orient Limited BVI72.72% BVI Modern Orient Limited (c) BVI (b)bvibvi Modern Orient Limited 37
Shine Power International LimitedShine Power 40,000,000 40,000,000 3.17% BVI 40,000,000* 40,000,000 3.17% 40,000,000* 40,000,000 3.17% * Shine Power Shine PowerBVI BVIShine Power 336 48 (i) (ii) (iii) 3000 740 14A.56 38
13.18 13.21 600 400 800 500 4,000 200 2,500 4,000 3,000 1,940 1. 40% 50% 2. 39
622 23,000,000 25% 40
A.6.7 A.6.7 41
3.10(1) 3.10(2) 3.13 ^ ~ ~ 3/4 1/1 0/1 3/4 4/4 1/1 2/2 0/1 1/1 2/4 4/4 4/4 3/3 4/4 2/2 1/1 4/4 3/3 1/1 1/1 4/4 3/3 1/1 1/1 0/1 4/4 3/3 1/1 1/1 2/2 1/1 1/1 1/1 4/4 3/3 1/1 2/2 1/1 1/1 1/1 3/4 0/1 1/1 4/4 0/1 0/1 4/4 2/2 1/1 0/1 0/1 0/0 0/0 0/0 ^ ~ 42
A.6.1 C.1.2 3.08 3 3 3 3 3 3 3 3 43
3 3 3 3 3 3 A.2.1 44
(a) (b) (c) (d) (e) 45
3.21 C.3.3 46
B.1.2 47
A.5.2 48
18,600,000 8,400,000 49
50
3.2915 51
6225665% 1. 2. 3. 4. 5. 2128 1. 2. 52
622615 1. 2.5% 2. 50 1. 2. 3. 4. (i) (ii) 6 53
622580 1,000 1. 2.5% 2. 50 1. 2. 3. 4. 7 111 54
62194 55
15,772,000,000 (i)(ii) (iii) 3 16 56
EEW 1,453,000,000 EEW 399,000,000 124,000,000835,000,000 345 (i) (ii) (iii) 57
3 58
59
405 60
1 22 61
5 55,958,834 60,149,945 (46,523,010) (51,098,897) 9,435,824 9,051,048 20(a) 4,387 2,390 5 1,623,890 1,464,170 (2,418,684) (2,575,564) (4,225,780) (3,936,272) (380,230) (773,964) 6 4,039,407 3,231,808 7 (1,492,335) (1,301,863) 19(a) 6,623 (183) 20(b) 4,943,273 4,708,112 7,496,968 6,637,874 10 (857,723) (681,961) 6,639,245 5,955,913 6,235,883 5,667,378 403,362 288,535 6,639,245 5,955,913 12 4.92 4.41 62
6,639,245 5,955,913 (66,968) (107,495) (20,617) 5,155 (66,968) (122,957) (4,474,137) (2,927,685) 46 58,619 (4,415,518) (2,927,685) 29,685 (1,040,848) (683,697) (5,523,334) (3,704,654) (205,211) (132,576) 50,099 33,144 (155,112) (99,432) (6,393) (7,498) (161,505) (106,930) (5,684,839) (3,811,584) 954,406 2,144,329 1,086,172 2,334,243 (131,766) (189,914) 954,406 2,144,329 63
13 43,427,899 37,735,621 14 1,133,290 1,194,258 15 1,529,906 1,888,032 16 15,772,276 8,927,959 17 2,666,050 2,250,526 18 3,355,963 282,844 19 345,942 192,651 20 32,771,154 31,599,399 23 3,171,535 1,012,557 25 9,943 388,771 17 1,598,429 1,655,090 21 848,684 27 2,941,380 3,220,569 22 83,107 22 40,376 41 1,176,529 779,713 110,872,463 91,127,990 15 36,371 45,222 24 4,952,949 4,644,199 21 135,477 25 23,335 39,623 17 70,673 135,675 26 3,677,157 3,544,455 27 4,781,741 3,835,300 560,011 1,336,880 29 56,547 73,003 30 15,971,552 13,693,804 30,265,813 27,348,161 31 3,570,485 6,289,889 33,836,298 33,638,050 144,708,761 124,766,040 64
32 30,401,883 30,401,883 34(a) 26,919,325 27,785,384 57,321,208 58,187,267 10,717,718 10,464,903 68,038,926 68,652,170 35 12,876,585 8,263,049 36 19,333,950 19,444,592 38 1,633,945 827,960 39 461,103 28,363 40 1,022,636 761,946 41 2,081,420 480,481 37,409,639 29,806,391 65
42 3,929,197 3,640,954 25 322,684 329,589 5,566,252 5,366,453 43 9,500,657 8,256,953 39 46,235 908,600 494,147 250,267 198,802 35 18,418,558 7,047,965 38,942,450 25,334,863 31 317,746 972,616 39,260,196 26,307,479 76,669,835 56,113,870 144,708,761 124,766,040 66
32(a) 34(b) 30,401,883 877,088 195,646 43,843 16,552 5,236,494 6,302,438 14,102,412 57,176,356 10,919,624 68,095,980 5,667,378 5,667,378 288,535 5,955,913 (110,449) (110,449) 2,954 (107,495) 5 (16,494) (16,494) (4,123) (20,617) 41 4,124 4,124 1,031 5,155 (2,449,374) (2,449,374) (478,311) (2,927,685) 38(b) (132,576) (132,576) (132,576) 41 33,144 33,144 33,144 13 29,685 29,685 29,685 8,202 (15,700) (683,697) (691,195) (691,195) (122,819) 37,887 (115,132) (3,133,071) 5,667,378 2,334,243 (189,914) 2,144,329 2,531 2,531 32 (46,623) (69,384) (116,007) (116,007) 45 90,524 90,524 (140,585) (140,585) (165,548) (306,133) 4,118 (83) 4,035 108,179 112,214 110,827 110,827 110,827 (796,297) (796,297) (796,297) 11 (385,305) (385,305) (385,305) (300,493) (300,493) 1,298,761 (1,298,761) 30,401,883 (46,623) 851,448 72,827 81,730 (98,580) 2,103,340 7,601,199 17,220,043 58,187,267 10,464,903 68,652,170 67
32(a) 34(b) 30,401,883 (46,623)* 851,448* 72,827* 81,730* (98,580)* 2,103,340* 7,601,199* 17,220,043* 58,187,267 10,464,903 68,652,170 6,235,883 6,235,883 403,362 6,639,245 (66,968) (66,968) (66,968) (3,938,282) (3,938,282) (535,855) (4,474,137) 46 58,619 58,619 58,619 38(b) (206,250) (206,250) 1,039 (205,211) 41 50,411 50,411 (312) 50,099 (6,131) (6,393) (1,034,717) (1,047,241) (1,047,241) (66,968) (6,131) (162,232) (4,914,380) 6,235,883 1,086,172 (131,766) 954,406 28,448 28,448 32 46,623 (751,675) (705,052) (705,052) 45 750,845 750,845 46 (11,767) (11,767) (2,274) 744 (1,530) 3,402 1,872 (33,150) (33,150) (33,150) 11 (833,853) (833,853) (833,853) 11 (378,646) (378,646) (378,646) (386,347) (386,347) 25 1,178,713 (1,178,738) 30,401,883 * 816,049* 5,859* 75,599* (260,812)* (2,810,296)* 8,779,912* 20,313,014* 57,321,208 10,717,718 68,038,926 * 26,919,325,000 27,785,384,000 68
7,496,968 6,637,874 (4,387) (2,390) 5 (221,733) (163,065) 5 (63,719) (40,325) 5 (479,798) 5 (350,209) 5 (20,617) 6 2,929,052 2,573,813 6 56,609 65,759 6 95,501 84,338 6 244,507 37,580 6 7,941 8,523 6 6,906 6 5,214 155,832 6 37,546 6 81,535 189,645 6 76,478 6 231,416 6 32,089 (23,765) 6 20,293 16,614 6 (121,978) 7 1,492,335 1,301,863 (4,949,896) (4,707,929) 6,794,574 5,941,846 (432,158) 455,288 20,855 (92,037) 2,385 (710,741) 248,066 1,569,564 2,363,323 2,503,222 805,310 782,519 352,235 1,293,200 15,768 (31,843) 583,495 (137,680) 980,161 694,225 (204,155) (67,570) 165,239 62,057 485,362 362,070 25,770 12,206,230 12,624,120 420,671 2,465,584 (663,439) (500,442) 11,963,462 14,589,262 69
219,908 182,374 (4,263,543) (3,960,354) 148,889 83,029 (181,624) (31,169) (25,713) (90,958) (70,142) (85,362) 45 (12,108,174) (64,118) 46 2,247,480 (970,000) (236,342) (31,481) (87,795) (2,392,052) (2,400,086) (350,000) (111,541) (1,422) 47,691 (127,786) 143,031 44,190 (31,214) 221,733 163,065 (17,718,375) (6,401,111) 28,448 2,531 1,872 29,762 (306,133) 32 (705,052) (92,376) 5,781,933 21,936,195 11,863,065 (9,970,367) (19,233,724) (3,178) (1,490,376) (1,304,707) (1,212,499) (1,181,602) (386,347) (300,493) 8,201,874 (4,744,922) 2,446,961 3,443,229 14,209,132 11,223,622 (592,376) (457,719) 16,063,717 14,209,132 70
30 9,110,546 8,097,898 30 2,196,315 1,345,140 30 3,248,156 2,025,618 30 1,473,082 2,298,151 30 (56,547) (73,003) 15,971,552 13,693,804 (133,065) (11,740) 31 225,230 527,068 16,063,717 14,209,132 71
1. 1866 (BVI)BVI 72
1. 5,883,767,802 100 3,409,828,000 79.77 * 2,808,451,958 45.79 250,000,000 22.91 # 547,300,000 39.40 349,366,900 34.69 430,000,000 33.31 367,110,200 43.16 683,650,000 45.79 525,660,000 44.80 187,053,800 68.87 292,353,000 45.69 260,817,189 84.88 480,000,000 45.79 250,000,000 45.79 809,880,000 59.34 230,000,000 45.79 73
1. 274,000,000 84.90 282,000,000 100 2,227,563,951 1.16 49.23 EEW Holding GmbHEEW 76,996,700 100 EEW Energy from Waste Göppingen GmbH 1,050,000 100 EEW Energy from Waste Saarbrücken GmbH 20,452,000 100 EEW Energy from Waste Helmstedt GmbH 25,000,000 100 EEW Energy from Waste Stapelfeld GmbH 50,000,000 100 EEW Energy from Waste Heringen GmbH 25,000,000 100 MHKW Rothensee GmbH 50,000,000 51 * # EEW45(a) 74
2.1 (i) (ii) 2.4 75
2.1 (a) (b) (c) (i)(ii) (iii) (i) (ii) (iii) 76
2.2 10 12 28 11 14 1 16 38 16 41 27 1012 28 1114 16 41 27 (a) 1 (i) (ii) (iii) (iv) 1 77
2.2 (b) 16 3816 38 (c) 5 5 5 2.3 2 2 4 9 4 2 9 2 10 4 28 15 2 15 15 2 16 3 7 1 12 1 5 1 2 3 4 5 78
2.3 (a) (b) (c) 2 9 399 9 10 2810 28 10 28 79
2.3 (d) 15 15 15 15 15 1515 (e) 16174 15 27 40 1617 17 16 16 80
2.3 (f) 7 (g) (h) 12 12 5 28 81
2.4 20% 82
2.4 5 (a) (b) (i) (ii) (iii) (i) (ii) (iii) (iv) (v) (vi) (vii) (a) (a)(i) (viii) 83
2.4 84
2.4 5 10 50 5 10 25 8 5 20 5 12 5 15 85
2.4 86
2.4 (a) 87
2.4 (b) 88
2.4 (a) (b) (a)(b) 89
2.4 (a) (b) 90
2.4 BOO 1 28 91
2.4 (a) 39 92
2.4 (a) (b) (c) (a) (b) 93
2.4 (a) 94
2.4 (b) (c) 95
2.4 (a)(b) 96
2.4 (i) (ii) 97
2.4 (i) (ii) 98
2.4 99
2.4 100
2.4 (a) (b) (c) (d) (e) (f) (g) 101
2.4 102
2.4 103
2.4 104
2.4 105
2.4 3. EEW Holding GmbH M+E Holding GmbH & Co. KGEEW 14.53 3.991.24 8.35 45 15,772,276,000 8,927,959,000 16 72,824,000 657,372,000 31 106
3. 43.77% 2.4 43,427,899,000 37,735,621,000 6,022,013,000 2,533,370,000 13 17 18 107
3. 39 3,171,535,000 1,012,557,000 23 1,669,102,000 1,790,765,000 3,677,157,000 3,544,455,0004,847,077,000 3,418,902,000 17 26 27 334,150,000 39 108
3. 1,647,038,000 837,704,00038 908,600,000 494,147,000 1,176,529,000 779,713,0002,081,420,000 480,481,000 41 109
4. (a) (b) (c) (d) (e) EEW 45 EEW 110
4. 39,378,983 11,589,905 4,929,259 60,687 55,958,834 (35,101,605) (7,662,523) (3,693,640) (65,242) (46,523,010) 4,277,378 3,927,382 1,235,619 (4,555) 9,435,824 2,265,351 541,853 855,815 376,388 4,039,407 (29,562) (38,595) (297,342) (1,126,836) (1,492,335) 5,251 1,372 6,623 3,413,505 (1,592) 1,412,463 7,147 111,750 4,943,273 5,654,545 501,666 1,412,463 565,620 (637,326) 7,496,968 (362,951) (219,108) (242,978) (32,686) (857,723) 5,291,594 282,558 1,412,463 322,642 (670,012) 6,639,245 5,255,196 64,866 1,412,463 198,373 (695,015) 6,235,883 75,369,165 20,943,657 7,689,266 30,552,161 20,956,757 (10,802,245) 144,708,761 19,027,517 6,899,377 13,072,277 48,472,909 (10,802,245) 76,669,835 121,978 121,978 71,814 30,467 91,970 27,482 221,733 1,343,455 976,170 570,165 39,262 2,929,052 95,501 95,501 24,959 217,454 2,094 244,507 * 9,537 7,505 96,582 25,507 139,131 219,770 120,310 5,862 345,942 24,201,749 177,221 7,630,848 68,342 692,994 32,771,154 ** 2,986,602 953,232 659,488 73,260 4,672,582 111
4. 43,946,315 14,069,445 2,055,370 78,815 60,149,945 (39,737,004) (9,574,879) (1,759,611) (27,403) (51,098,897) 4,209,311 4,494,566 295,759 51,412 9,051,048 2,085,964 761,446 332,565 51,833 3,231,808 (102,379) (79,752) (138,533) (981,199) (1,301,863) (4,191) 4,008 (183) 3,374,838 6,259 1,077,087 249,928 4,708,112 5,354,232 687,953 1,077,087 194,032 (675,430) 6,637,874 (271,912) (241,260) (34,303) (134,486) (681,961) 5,082,320 446,693 1,077,087 159,729 (809,916) 5,955,913 5,065,227 142,520 1,077,087 97,117 (714,573) 5,667,378 71,097,885 22,246,260 7,565,313 16,035,078 11,692,116 (3,870,612) 124,766,040 16,663,896 7,174,547 11,958,815 24,187,224 (3,870,612) 56,113,870 40,567 27,184 71,567 23,747 163,065 1,390,217 1,100,739 44,006 38,851 2,573,813 68,124 16,214 84,338 26,019 1,477 10,084 37,580 * 197,504 12,772 204,528 414,804 231,416 231,416 186,757 5,894 192,651 23,202,366 196,406 7,483,795 24,300 692,532 31,599,399 ** 3,153,611 731,320 165,378 384,478 4,434,787 * ** 112
4. (a) 90% (b) 75,253,522 75,014,754 9,837,156 139,526 128,577 85,230,204 75,143,331 10% 113
5. (1) (2) 39,378,983 43,946,315 11,589,905 14,069,445 4,929,259 2,055,370 60,687 78,815 55,958,834 60,149,945 221,733 163,065 61,050 81,057 * 200,236 213,046 13 63,719 40,325 77,500 726,943 361,538 1,273,681 936,531 14 479,798 46 350,209 20,617 27,224 350,209 527,639 1,623,890 1,464,170 * 114
6. **** 45,412,928 49,145,605 938,109 1,868,954 13 2,929,052 2,573,813 15 56,609 65,759 * 17 95,501 84,338 ** 18 244,507 37,580 *** 87,004 84,612 7,941 8,523 6,906 240,756 248,232 12,708 8,800 8 5,380,080 5,263,974 660,552 635,174 ** 38(a) 185,529 72,162 6,226,161 5,971,310 44,683 (27,224) *** 13 5,214 155,832 *** 22 37,546 *** 17 81,535 189,645 *** 31(a) 231,416 *** 31(c) 76,478 26(d) 32,089 (23,765) *** 27(b) 20,293 16,614 33,553 46,230 * 39 (121,978) * ** 198,450,000 *** **** 463,058,000 115
7. 612,047 537,247 878,329 767,022 37 438 1,490,376 1,304,707 39 1,959 1,492,335 1,304,707 (2,844) 1,492,335 1,301,863 8. 383(1)(a) (b) (c) (f) 2 2,869 2,720 16,245 17,559 29 29 16,274 17,588 19,143 20,308 116
8. 180 3,496 3,676 180 2,819 2,999 180 2,880 3,060 400 400 174 174 150 2,514 2,664 150 2,443 2,593 150 2,093 29 2,272 1,564 16,245 29 17,838 261 261 261 261 261 261 261 261 * 261 261 * 1,305 1,305 2,869 16,245 29 19,143 117
8. 180 3,887 4,067 180 3,307 3,487 400 400 180 3,218 3,398 150 2,514 2,664 150 2,616 2,766 150 2,017 29 2,196 150 150 1,540 17,559 29 19,128 100 100 1,640 17,559 29 19,228 216 216 216 216 216 216 216 216 216 216 1,080 1,080 2,720 17,559 29 20,308 * 118
9. 8 10. 829,380 672,620 9,088 4,996 313,868 41 (294,613) 4,345 857,723 681,961 16.5%16.5% 119
10. % % % % 924,476 6,020,300 552,192 7,496,968 152,544 16.5 1,505,079 25.0 165,658 30.0 1,823,281 24.3 (536,435) (8.9) (536,435) (7.2) (330,867) (35.8) (448,401) (7.4) (779,268) (10.4) (39,078) (4.2) (159,892) (2.7) (52,353) (9.5) (251,323) (3.4) 226,489 24.5 69,882 1.2 77,186 14.0 373,557 5.0 4,309 0.1 4,309 0.1 223,602 3.7 223,602 3.0 9,088 1.0 658,144 10.9 190,491 34.5 857,723 11.4 120
10. % % % 825,086 5,812,788 6,637,874 136,139 16.5 1,453,197 25.0 1,589,336 23.9 (491,883) (8.5) (491,883) (7.4) (286,401) (34.7) (405,691) (7.0) (692,092) (10.4) (63,114) (7.6) (106,779) (1.8) (169,893) (2.6) 218,104 26.4 31,667 0.5 249,771 3.8 10,919 0.2 10,919 0.2 268 185,535 3.2 185,803 2.8 4,996 0.6 676,965 11.6 681,961 10.3 8,252,000 1,906,0001,601,453,000 1,547,333,000 121
11. 0.30 0.30 378,646 385,305 0.65 0.65 820,400 833,853 1,199,046 1,219,158 12. 1,266,544,776 1,283,912,186 122
13. (a) (b) 12,626,208 104,705 17,623,372 19,126,131 1,131,125 812,920 5,003,314 56,427,775 (2,746,410) (22,283) (4,245,444) (10,261,471) (666,796) (470,317) (279,433) (18,692,154) 9,879,798 82,422 13,377,928 8,864,660 464,329 342,603 4,723,881 37,735,621 9,879,798 82,422 13,377,928 8,864,660 464,329 342,603 4,723,881 37,735,621 45 1,145,526 202,578 5,870,530 46,662 41,918 7,307,214 120,956 2,887 103,304 391,988 65,113 39,392 3,539,903 4,263,543 5 32,477 31,242 63,719 1,055,140 1,547,566 544,802 17,331 (3,164,839) 6 (477,021) (1,898) (805,639) (1,480,414) (102,339) (61,741) (2,929,052) 6 (4,693) (455) (66) (5,214) 46,965 68,645 12,235 897 408 129,150 (39,313) (1,804) (23,540) (1,926) (1,657) (88,590) (156,830) (757,542) (11,722) (933,921) (904,686) (23,161) (21,603) (327,617) (2,980,252) 10,974,509 272,463 13,390,360 13,302,124 466,451 297,336 4,724,656 43,427,899 14,836,202 294,999 18,140,502 30,835,060 1,294,320 778,133 4,986,197 71,165,413 (3,861,693) (22,536) (4,750,142) (17,532,936) (827,869) (480,797) (261,541) (27,737,514) 10,974,509 272,463 13,390,360 13,302,124 466,451 297,336 4,724,656 43,427,899 123
13. (a) (b) 12,620,072 104,965 17,962,726 18,082,715 1,131,266 865,789 5,711,228 56,478,761 (2,546,834) (20,466) (3,829,816) (9,538,500) (616,846) (458,049) (147,720) (17,158,231) 10,073,238 84,499 14,132,910 8,544,215 514,420 407,740 5,563,508 39,320,530 10,073,238 84,499 14,132,910 8,544,215 514,420 407,740 5,563,508 39,320,530 45 15,106 42,837 22,750 5,224 2,619 23,269 111,805 146,749 462 76,535 219,994 53,461 36,872 3,429,125 3,963,198 5 20,911 19,414 40,325 760,383 1,102,874 1,968,940 7,914 4,935 (3,845,046) 29,685 29,685 14 (57,091) (57,091) 6 (400,546) (2,346) (715,986) (1,291,018) (94,338) (69,579) (2,573,813) 6 (155,832) (155,832) (174,093) (595,555) (114,354) (6,055) (14,643) (47,503) (952,203) (21,560) (442) (61,707) (126) (7,717) (91,552) (492,073) (193) (686,156) (443,574) (16,171) (17,624) (243,640) (1,899,431) 9,879,798 82,422 13,377,928 8,864,660 464,329 342,603 4,723,881 37,735,621 12,626,208 104,705 17,623,372 19,126,131 1,131,125 812,920 5,003,314 56,427,775 (2,746,410) (22,283) (4,245,444) (10,261,471) (666,796) (470,317) (279,433) (18,692,154) 9,879,798 82,422 13,377,928 8,864,660 464,329 342,603 4,723,881 37,735,621 124
13. (a) 77,381,000 35(c)(ii) (b) 106,312,000 35(c)(iii) (c) 155,832,000155,832,000 6155,832,000 14. 1,194,258 703,749 13 57,091 5 479,798 (60,968) (46,380) 1,133,290 1,194,258 (a) 49(a) (b) 479,798,000 (c) 125
14. 1,133,290 1,194,258 2.4 * 79 389 85 386 8% 8.5% 8% 8.5% 8,909 49,302 8,327 52,189 * 126
15. 1,933,254 2,004,100 25,713 90,958 (219,855) 6 (56,609) (65,759) (116,226) (96,045) 1,566,277 1,933,254 (36,371) (45,222) 1,529,906 1,888,032 16. 8,927,959 8,899,765 45 7,213,937 143,171 (78,026) (369,620) (36,951) 15,772,276 8,927,959 127
16. (i) 6,998,880 7,006,013 (ii) 449,053 481,128 (iii) 8,256,812 1,368,697 67,531 72,121 15,772,276 8,927,959 (i) 10.6%10% 3%3% (ii) (iii) EEW1Golden State Waste Management CorporationGSWM EEW 9%3% GSWM 10.2%10.7%3% 2.5% 128
16. 31(a) 129
16. 17. (i) (ii)(iii) 2.4 130
17. (a) (a) 3,891,890 3,671,935 (1,641,364) (1,412,808) 2,250,526 2,259,127 2,250,526 2,259,127 722,140 386,227 6 (95,501) (84,338) 6 (81,535) (189,645) (129,580) (120,845) 2,666,050 2,250,526 4,299,346 3,891,890 (1,633,296) (1,641,364) 2,666,050 2,250,526 131
17. (a)(i) (b) 1,669,102 1,790,765 (70,673) (135,675) 1,598,429 1,655,090 (a) (i) 99 618,648,000 1,163,953,000 35(c)(i) (ii) 96.5% 53.08% 652,000,000 189,645,000 132
17. (b) 21,969 29,568 1,647,133 1,761,197 1,669,102 1,790,765 (70,673) (135,675) 1,598,429 1,655,090 21,969 29,568 133
18. 52,491 80,576 280,942 414,009 (1,055) (4,660) (125,450) (131,165) 51,436 75,916 155,492 282,844 51,436 75,916 155,492 282,844 45 11,254 3,447,018 3,458,272 70,142 70,142 6 (2,094) (3,444) (40,519) (198,450) (244,507) (735) (13,387) (11,349) (185,317) (210,788) 48,607 59,085 185,020 3,063,251 3,355,963 49,866 66,050 389,193 3,251,535 3,756,644 (1,259) (6,965) (204,173) (188,284) (400,681) 48,607 59,085 185,020 3,063,251 3,355,963 134
18. 55,116 84,605 192,124 331,845 (851) (2,355) (91,661) (94,867) 54,265 82,250 100,463 236,978 54,265 82,250 100,463 236,978 45 44,014 44,014 85,362 85,362 (34,080) (34,080) 6 (2,094) (3,444) (32,042) (37,580) (735) (2,890) (8,225) (11,850) 51,436 75,916 155,492 282,844 52,491 80,576 280,942 414,009 (1,055) (4,660) (125,450) (131,165) 51,436 75,916 155,492 282,844 135
19. (a) 345,942 192,651 27 179,916 78,571 525,858 271,222 (a) 6,623 (183) 345,942 192,651 20. (b) 24,528,386 23,690,025 204,916 219,552 (b) (c) 8,037,852 7,689,822 32,771,154 31,599,399 136
20. (a) 40 40 40 43.77 43.77 43.77 22.95 22.95 22.95 19,733,601,000 20,766,285,000 (i)34,214,000 34,214,000 4,387,000(ii) 19,296,00043.84% 43.77% 15,524,000 43.92%43.84%15,524,0002,390,000 11,771,135,000 12,598,073,000 24,958,00022.7% 22.95% 37,174,00022.44% 22.7% 137
20. (b) (i) (ii) (iii) 138
20. (b) * 3,370,266 651,815 21,974,889 18,153,002 13,245,609 13,300,586 36,288,129 32,943,386 59,072,381 46,338,746 42,283,127 39,044,038 (11,504,512) (3,376,381) (20,614,591) (17,772,851) (21,024,203) (17,602,395) (760,471) (2,124,314) (33,665,339) (26,428,482) (13,261,840) (13,758,503) 27,393,412 28,094,506 26,767,340 20,290,415 21,242,693 20,983,726 (8,548) (8,008) (10,266,198) (4,106,582) (3,216,298) (3,070,536) 27,384,864 28,086,498 16,501,142 16,183,833 18,026,395 17,913,190 40% 40% 43.77% 43.84% 22.95% 22.70% 10,953,946 11,234,599 7,222,550 7,094,992 4,136,716 4,065,794 443,586 424,091 7,341,288 7,264,039 (35,288) (35,288) 10,953,946 11,234,599 7,630,848 7,483,795 11,478,004 11,329,833 139
20. (b) * 13,304,730 13,738,316 17,354,833 13,502,957 28,169,177 30,239,778 6,979,458 6,830,564 3,672,982 2,769,793 3,146,126 3,456,489 6,978,362 6,828,268 3,227,013 2,455,370 2,660,777 2,903,939 (2,665,141) (1,657,851) (1,007,701) (411,042) (2,009,564) (1,404,594) (736,722) (330,587) 2,791,345 2,731,309 1,412,463 1,077,087 588,405 656,286 (879,586) (615,733) (169,604) (75,153) 2,314,856 2,074,765 420,671 351,842 219,908 182,374 * 140
20. (b) 151,060 243,430 2,250,462 1,329,928 252,978 1,692 (c) 7,689,822 7,601,527 348,143 88,666 (113) (371) 8,037,852 7,689,822 141
21. 7.5 140,665 135,477 139,925 125,616 388,937 303,653 686,011 419,415 1,355,538 984,161 (371,377) 984,161 (135,477) 848,684 142
22. 6828 350,000,000 0.45 777,777,777 4.5% 0.45220,000,000 488,888,889130,000,000 83,107,000 40,376,000 37,546,000 143
23. 517,753 584,721 2,665,140 439,194 (11,358) (11,358) 3,171,535 1,012,557 24. 4,061,085 3,832,704 480,664 383,687 411,200 427,808 4,952,949 4,644,199 144
25. 9,943 388,771 23,335 39,623 33,278 428,394 (322,684) (329,589) (289,406) 98,805 538,512 868,550 (827,918) (769,745) (289,406) 98,805 145
26. 3,872,752 3,721,749 (d) (195,595) (177,294) 3,677,157 3,544,455 (a) 57,857,000 95,612,000 168,700,000 (b) 100,110,00035(c)(iv) (c) 2,435,956 1,733,227 54,286 46,493 30,323 13,489 39,584 35,677 2,560,149 1,828,886 1,117,008 1,715,569 3,677,157 3,544,455 146
26. (d) 177,294 257,534 6 32,089 (23,765) (464) (46,728) (13,324) (9,747) 195,595 177,294 242,560,000 194,190,000 2,223,117 1,653,237 124,733 68,952 165,334 89,801 2,513,184 1,811,990 147
27. (a)(iii) (iv) 2,876,044 3,636,967 (a)(i) (ii) (vi) 2,082,471 1,771,971 (a)(v) 2,219,846 28 292,186 1,449,844 28 165,064 113,735 19 28 179,916 78,571 28 46,546 131,277 7,862,073 7,182,365 (b) (138,952) (126,496) 7,723,121 7,055,869 (4,781,741) (3,835,300) 2,941,380 3,220,569 (a) (i) (ii) (iii) (iv) (v) (vi) 171,761,000 98,911,000 600,000,000 750,000,000 8.5% 2,016,000,000 2,400,000,000 176,000,0001.95%1,900,000,000 2,111,000,000 2,200,000,000 27,000,000220,000,000 35(c)(v) 148
27. (b) 126,496 114,821 6 20,293 16,614 (7,837) (4,939) 138,952 126,496 142,614,000 147,544,000 (c) 28. 78,400,00087,111,00040,000,000 47,619,0003.92% 4.35% 2,430,0002,700,0002,040,0002,519,000 26(a) 27 42 43 149
29. (a) 30,932 28,526 (b) 25,615 44,477 56,547 73,003 (a) 26,624,000 28,526,000 43(a) (b) 25,615,000 44,477,000 35(c)(v) 150
30. 9,110,546 8,097,898 51(a)(ix) 2,196,315 1,345,140 3,248,156 2,025,618 51(a)(ix) 1,473,082 2,298,151 16,028,099 13,766,807 29 (56,547) (73,003) 15,971,552 13,693,804 (a) 10,800,000,000 9,400,000,000 (b) 151
31. GSWG (b) (c) (a) (b) (c) 727,006 727,006 28,209 946,515 5,688 980,412 8,081 8,081 72,824 72,824 579,346 78,026 657,372 317,687 317,687 24,773 24,773 32,960 1,120 34,080 458,678 1,888,889 2,347,567 734,174 480,609 2,025,316 3,240,099 81,074 12,431 93,505 2,857 2,857 833 833 3,392 3,392 3,916 3,916 38,176 38,176 1,861 74,928 7,947 84,736 50,518 50,518 33,802 41,747 64,907 140,456 47,054 47,054 42,964 51,068 52,180 146,212 33,945 33,945 35,629 35,629 16,726 220 16,946 225,230 225,230 93,256 239,674 194,138 527,068 1,681,596 1,888,889 3,570,485 1,923,311 2,001,798 2,364,780 6,289,889 (144,444) (144,444) (263,922) (130,952) (394,874) (319) (319) (60,718) (60,718) (14,586) (97,015) (99,208) (210,809) (5,384) (5,384) (47,956) (18,758) (129,860) (196,574) (106,678) (106,678) (66) (168,392) (168,458) (522) (522) (1,582) (1,582) (317,746) (317,746) (328,112) (415,117) (229,387) (972,616) 1,363,850 1,888,889 3,252,739 1,595,199 1,586,681 2,135,393 5,317,273 152
31. (a) Golden State Environmental Investment CorporationGSEI GSEIGSWG Golden State Waste Management CorporationGSWM GSWGGSWG GSWGGSWG GSWG 296,000,0002,296,000,000 10.2% 3% 231,416,000 153
31. (a) (b) 1,633,000,000 2,064,000,000 149,122,250 1,213,000,000 1,534,000,000110,823,011 110,823,011 (c) 34%1,700,000,000 2,024,000,000 1,762,000,000 2,098,000,000 62,000,000 76,000,000 154
31. (c) 500,000,000 32. 1,262,153,2681,282,850,268 30,401,883 30,401,883 1,284,350,268 30,401,883 (a) (1,500,000) 1,282,850,268 30,401,883 (a) (1,000,000) (b) (19,697,000) 1,262,153,268 30,401,883 155
32. (a) 46.242,500,000 115,594,000 413,000257 1,500,00069,384,000 1,000,00046,623,000 1,000,000 46,623,000 (b) 35.6219,697,000 701,606,000 3,446,000257 705,052,000 33. 1 30% 1% 156
33. (i) (ii)(iii) 34. (a) (b) 157
35. 748,405 1,026,690 25,858,887 9,481,819 26,607,292 10,508,509 571,429 4,687,851 4,231,076 4,687,851 4,802,505 31,295,143 15,311,014 14,623,418 3,295,019 569,395 296,309 11,004,352 6,327,741 410,127 589,440 26,607,292 10,508,509 3,795,140 3,752,946 168,162 117,384 394,760 430,145 329,789 502,030 4,687,851 4,802,505 31,295,143 15,311,014 (18,418,558) (7,047,965) 12,876,585 8,263,049 158
35. (a) 13,462,265 8,851,917 3,568,518 4,169,555 163,973 2,284,286 14,100,387 5,256 31,295,143 15,311,014 (b) (i) 128,806,000 138,006,000 (ii) 48.16% 3,370,000,000 3,400,000,000919,000,000 1,021,000,000884,000,0001,052,000,000 1.055.32 29,549,000 28,457,00051(a)(ix) (iii) 168,348,000 212,893,000 8,412,000 8,965,00026.3 159
35. (c) (i) 618,648,000 1,163,953,000 17(a)(i) (ii) 77,381,000 13(a) (iii) 106,312,00013(b) (iv) 100,110,00026(b) (v) 27,000,000220,000,00027(a) (vi) (vi) 25,615,000 44,477,000 29(b) (d) 4,000,000,0003,000,000,0001,940,000,000 1,440,000,0001,670,000,0001.5 0.681.060.880.7 (i) 40% 50% (ii) 160
36. (%) (a) 600 5% 4,589,062 4,584,148 (a) 400 6.375% 3,059,375 3,056,099 (a) 800 4.5% 6,141,126 6,134,766 (b) 500 1.435% 4,040,754 4,164,482 (c) 200 4.99% 1,503,633 1,505,097 19,333,950 19,444,592 (a) 800,000,0001,000,000,000600,000,000 400,000,000 (i) 4.5% (ii) 5%(iii) 6.375% (b) Talent Yield Investment (Euro) Limited 500,000,000 1.435% (c) Top Luxury Investment Limited 200,000,000 4.99% 161
37. 429,804 0.5% 1.4% 7.58 2.4 83,394 (80,216) (3,178) 84,556 7 438 (444) (80,216) (3,178) (1,156) 162
37. 7,639 (7,347) (292) 1,130,000,000 21.86 0.5% 1.4% 80,216,000 8,887,914 3,178,000 163
38. EEW (a) 38,112 4,423 53,928 96,463 28,238 3,581 31,819 24,229 6,221 26,797 57,247 90,579 14,225 80,725 185,529 30,549 3,596 34,145 8,605 944 9,549 22,635 5,690 143 28,468 61,789 10,230 143 72,162 164
38. (b) 663,150 172,288 2,266 837,704 45 541,961 541,961 90,579 14,225 80,725 185,529 (5,297) (6,383) (8,610) (20,290) 223,012 6,513 (24,314) 205,211 (57,912) (12,124) (33,041) (103,077) 913,532 174,519 558,987 1,647,038 43 (13,093) 1,633,945 165
38. (b) 540,612 137,470 4,441 682,523 61,789 10,230 143 72,162 (4,482) (3,753) (1,870) (10,105) 96,465 36,419 (308) 132,576 (31,234) (8,078) (140) (39,452) 663,150 172,288 2,266 837,704 43 (9,744) 827,960 (c) EEW Aon Hewitt 3.75% 3.75% 8.00% 8.00% EEW 1.8% 166
38. (c) % % 0.25 (74,191) 0.25 81,499 1.00 320,713 1.00 (225,669) 0.25 (53,004) 0.25 57,935 1.00 218,596 1.00 (156,300) EEW 0.25 (41,712) 0.25 43,440 1213,093,000 9,744,000 167
39. 37 30,544 30,544 (2,181) (2,181) 28,363 28,363 45 127,647 476,928 604,575 25,770 25,770 1,959 1,959 (121,978) (121,978) (10,551) (20,800) (31,351) 173,188 334,150 507,338 (46,235) (46,235) 173,188 287,915 461,103 168
40. 43 323,278 30,322 699,358 731,624 1,022,636 761,946 41. 1,176,529 779,713 (2,081,420) (480,481) (904,891) 299,232 169
41. (a) (b) 26,690 (2,101) 31,267 (108,090) (18,234) 355,535 169,160 9,082 (64,909) 17,735 (122,025) 294,110 10 (7,541) (174) 11,853 (592) 75,735 32,066 (115,692) (4,345) 5,155 33,144 38,299 31 (3,916) (3,916) 45 606 606 (7,521) 106 (1,489) 4,719 54 (16,963) (10,384) (1,446) 8,295 (893) (25,522) 12,234 (2,169) 29,778 (91,518) (13,617) 410,391 223,986 7,636 (172,306) 16,842 (122,025) 299,232 (a) (b) 12,234 (2,169) 29,778 (91,518) (13,617) 410,391 223,986 7,636 (172,306) 16,842 (122,025) 299,232 10 74,670 (164) (16,260) (14,158) 200,741 70,797 (28,862) 7,849 294,613 50,099 50,099 45 (1,312,934) (628,829) 24,768 124,859 181,372 (1,610,764) 70,794 152 38,956 6,730 477 (42,935) (26,921) (8,722) 24,530 (1,132) 61,929 (1,155,236) (2,181) (576,355) (98,946) (13,140) 592,965 442,820 151,424 (147,776) 23,559 (122,025) (904,891) 170
41. (a) 3,806,009,0003,712,817,000 3,784,637,000 3,691,445,000 (b) 10% 5% 10% 26.375% 15% 15,561,019,000 11,263,281,000 (c) 42. 2,801,186 2,022,042 64,644 304,034 11,122 140,151 29,961 171,715 2,906,913 2,637,942 1,022,284 1,003,012 3,929,197 3,640,954 171
42. 28,458,000 48,630,000 43. 964,985 480,468 38(b) 13,093 9,744 7,043,399 6,266,486 28 1,555,143 1,261,656 28 247,315 268,921 9,823,935 8,287,275 (9,500,657) (8,256,953) 40 323,278 30,322 (a) (b) 26,624,000 28,526,000 29(a) 104,528,000 106,717,000 172
44. 80%57.40% 217,692 278,334 250,844 281,730 8,296,764 8,888,701 11,589,905 14,069,445 (11,307,347) (13,682,631) 282,558 386,814 (232,564) 77,242 7,078,482 7,467,760 13,865,175 14,834,581 (6,670,221) (9,298,818) (229,156) (370,818) 1,260,048 1,725,629 (905,094) (789,360) (402,526) (1,148,847) (47,572) (212,578) * 173
45. (a) (b) 13 7,307,214 111,805 18 3,458,272 44,014 33,558 41 717,906 606 203,429 5,092 1,031,469 630,556 3,835 547,646 64,879 85,579 1,677 27,734 445,141 35,882 (3,921,575) (264,566) 41 (2,328,670) (154,440) (12,143) 38 (541,961) 39 (604,575) (322,678) (259,816) (125,828) 6,090,223 129,819 (750,845) (90,524) 5,339,378 39,295 16 7,213,937 143,171 12,553,315 182,466 174
45. (a) (b) 12,553,315 100,000 82,466 12,553,315 182,466 3,791,197 49,075 233,285 17,561 (a) (b) 445,141 35,882 (12,553,315) (100,000) (12,108,174) (64,118) 6,718,273,000 5,985,560,000 56,670,516,000 60,380,123,000 175
45. (a) 1,453,000,000 12,553,000,000EEWEEW (b) (i) 84,000,000100,000,000 70% (ii) 50% 50% 176
46. 27,043 10,662 579,171 88,206 733,747 313,090 2,667 514 8,508 110,751 418,035 12,134 174,062 (33,623) (131,464) (288,453) (1,326) (11,767) 2,011,957 757 58,619 5 350,209 2,421,542 2,421,542 177
46. 2,421,542 (174,062) 2,247,480 (a) 296,000,000 GSWG (b) Prime Technology Group LimitedPTG PTG 126,000,000 178
47. 27 48. 49. (a) 14 7,498 2,949 7,178 266 14,676 3,215 179
49. (b) 152,549 71,602 137,348 128,305 499,014 556,277 788,911 756,184 50. 72,203 269,373 1,022,481 1,105,112 BOO 199,684 BOT 84,246 236,217 8,525,000 9,903,614 1,610,702 180
51. (a) (i) 38,288 100,933 (i) 18,827 77,851 (ii) 10,676 41,079 (iii) 18,076 19,191 (iv) 2,150 2,283 (v) 66,788 68,312 (v) (6,252) (5,348) # (vi) 70,287 37,351 # (vii) 10,805 14,675 # (vii) 8,014 12,175 # (x) 58,260 91,753 # (vii) 90,744 101,907 # (vii) 44,537 45,126 # (viii) 87,062 100,442 # (viii) 448 480 # (viii) 123,435 157,926 (ix) 29,549 28,457 # (ix) 21,081 14,473 14A # 14A 181
51. (a) (i) (ii) (iii) (iv) 1,849,0002,150,0001,849,0002,283,000 (v) 0.94% 0.00820% (vi) (vii) (viii) 182
51. (a) (ix) 48.16% 3,700,000,000 2,200,000,000 14A 30 35(b)(ii) (x) (b) (i) 27 42 43 (ii) 19 20 26(a) 27 28 35(b)(ii) 42 183
51. (c) (d) 25,958 27,938 29 29 25,987 27,967 8 52. 22 23 53. 184
53. 23 20,922,771,000 20,695,007,000 22 54. 185
54. % 56,547 0.35 11,250,314 0.35 (30,028,532) 1.58 4,721,238 1.1 (1,129,393) 4.19 (19,333,950) 4.37 73,003 0.35 9,370,035 0.35 (13,648,009) 2.22 4,323,769 1.23 (1,516,034) 6.64 (19,444,592) 4.35 100 70,004,000 31,301,000 186
54. 100 5% 561,500 3,515,924 5% (561,500) (3,515,924) 5% 455,234 3,435,795 5% (455,234) (3,435,795) 187
54. 17 26 188
54. 14,767,065 622,480 12,277,204 491,403 28,158,152 3,858,814 173,504 472,168 408,818 4,913,304 844,460 844,460 11,215,041 16,311,544 29,215,505 3,929,197 3,929,197 7,698,199 323,278 8,021,477 1,555,143 1,555,143 247,315 247,315 32,900,193 1,963,722 23,964,413 17,211,765 76,040,093 3,392,747 346,370 7,220,259 891,853 11,851,229 3,811,338 127,482 512,001 642,802 5,093,623 844,460 844,460 6,741,680 22,336,090 30,766,690 3,640,954 3,640,954 6,726,376 30,322 6,756,698 1,261,656 1,261,656 268,921 268,921 19,946,452 1,348,634 14,473,940 23,870,745 59,639,771 189
54. 53 19,333,950 19,444,592 31,295,143 15,311,014 (16,028,099) (13,766,807) 34,600,994 20,988,799 68,038,926 68,652,170 50.9% 30.6% 190
55. 5,423,898,000 7,330,571,000105,448,565,000 98,458,561,000 56. PJSC PJSC VerkhnechonskneftegazPJSC20%6,901,160 1,100,000,000 PJSC 57. EEW 45 191
58. 1,375 3,491 56,914 56,914 60,648,920 57,569,731 106,128 106,128 1,256,381 1,261,570 62,069,718 58,997,834 977 1,047 191,329 1,358,684 2,492,280 1,183,806 2,684,586 2,543,537 64,754,304 61,541,371 192
58. 30,401,883 30,401,883 1,183,286 1,032,882 31,585,169 31,434,765 10,092,265 5,371,917 17,801,657 17,795,339 27,893,922 23,167,256 1,819,841 1,436,478 85,372 85,372 3,370,000 5,417,500 5,275,213 6,939,350 33,169,135 30,106,606 64,754,304 61,541,371 193
58. 13,220 (22,773) 17,561 1,127,104 1,135,112 1,195,379 1,195,379 (796,297) (796,297) (385,305) (385,305) (46,623) (69,384) (116,007) (46,623) 13,220 (22,773) 17,561 1,071,497 1,032,882 2,067,955 2,067,955 (833,853) (833,853) (378,646) (378,646) 46,623 (751,675) (705,052) 13,220 (22,773) 17,561 1,175,278 1,183,286 59. 194
35,569,649 42,360,528 47,935,795 60,149,945 55,958,834 2,105,580 2,563,977 2,158,562 1,929,945 2,547,072 (343) (5,847) 4,827 (183) 6,623 2,049,495 2,742,612 3,807,092 4,708,112 4,943,273 4,154,732 5,300,742 5,970,481 6,637,874 7,496,968 (557,155) (545,287) (564,834) (681,961) (857,723) 3,597,577 4,755,455 5,405,647 5,955,913 6,639,245 3,234,992 4,183,878 4,831,678 5,667,378 6,235,883 362,585 571,577 573,969 288,535 403,362 3,597,577 4,755,455 5,405,647 5,955,913 6,639,245 195
89,498,621 109,621,824 124,173,816 124,766,040 144,708,761 (41,830,946) (45,553,745) (56,077,836) (56,113,870) (76,669,835) 47,667,675 64,068,079 68,095,980 68,652,170 68,038,926 39,637,454 54,021,238 57,176,356 58,187,267 57,321,208 8,030,221 10,046,841 10,919,624 10,464,903 10,717,718 47,667,675 64,068,079 68,095,980 68,652,170 68,038,926 196