Sunac China Holdings Limited (the Company or our Company, and together with its subsidiaries collectively referred to as the Group ), is specialised in the integrated development of residential and commercial properties, and the Company is one of the leading real estate developers in the PRC. In line with its regional focus and high-end positioning strategy, the Company has developed or is developing many high-quality property projects ranging from high-rise residences, detached villas, retail properties and offices in first-tier cities and core second-tier cities across the PRC. The Company focuses on high-end property development and management business. Guided by its brand positioning as Passion for Perfection, the Company has long been providing high-end products to customers. With the aim of becoming the leader of the real estate industry in China, the Company s pursuit of high-quality products and services never ends. It is always committed to providing a desirable, elegant life experience to its customers through quality products and services. With its accurate judgment of market trends, keen in-sights into consumer demands and emphasis on high product quality, the Company is ready to adopt cutting-edge concepts at the right time to design and develop its projects, and has created an advanced quality control and supervisory system.
Contents 2 4 5 13 33 48 49 50 51 45 46
1 36 C710 300381 Landmark Square 3rd Floor 64 Earth Close P.O. Box 30592 Grand Cayman KY1-1203 Cayman Islands 2 2016
Royal Bank of Canada Trust Company (Cayman) Limited 4th Floor, Royal Bank House 24 Shedden Road, George Town Grand Cayman KY1-1110 Cayman Islands 183 17 1712-1716 Conyers Dill & Pearman 1918 www.sunac.com.cn 2016 3
10,586,085 5,442,722 95% 1,406,115 618,051 128% 2,162,861 2,152,813 0.5% 102,770 1,257,663 (92%) 72,935 951,399 (92%) 0.02 0.28 (93%) 0.02 0.28 (93%) 4 2016
10,586.1 5,442.7 94.5% 19,963.5 15,725.215,224.6 8,524.0 78.6% % % 10,330,591 97.59 5,221,649 95.94 255,494 2.41 218,058 4.00 3,015 0.06 10,586,085 100.00 5,442,722 100.00 629,364 283,574 16,414 18,414 5,108.9 97.8% 345,790 121.9% 2016 5
9,180.0 4,824.74,355.3 90.3% 1,406.1 618.1788.0 13.3% 11.4%1.9 20.9%23.6%2.7 2,465.0 1,967.3 2,972.01,445.3 284.6 11.9% 318.5 298.8 41.1% 421.5 30.0 6 2016
2,220.6669.2 1,551.4 (i) 1,418.1 883.3 (ii) 186.6 102.447.8 54.6 81.3 2,152.810.1 2,162.9 (i) 788.0 (ii) 669.247.8 (iii) 156.6 698.6880.1 1,578.7 (i) 4.4 376.0 2016 7
(ii) 694.1 508.6 224.1 284.5 1,202.7 1,362.2283.3 1,645.5 7.7% 6.36%6.06% 451.9 235.5 8 2016
951.472.9 102,770 1,257,663 72,935 951,399 2,361 27,474 306,264 102,770 1,257,663 394.91,003.0 27,058.3 48.4% 40,147.522,687.3 28,337.6 2016 9
(i) 2,785.1 (ii) 11,343.8 (iii) 19,838.2 22,528.1 41,798.620,999.9 62,798.5 14,951.1 6,048.8 41,831.035,785.6 34,372.0 23,841.5 14.7% 12.8% 46.0%43.2% 85.1% 75.9% 10 2016
12 9,554 5,751 1 5 6,029 12,182 15,583 17,933 12 15,094 8,833 1 5 32,121 15,033 47,215 23,866 62,798 41,799 2016 11
376.0 4.4 46% 18% 7,649.64,879.8 (i)(ii) 12 2016
132 190,665 447,804 334,892 2015 10 100.0% 84,684 253,074 169,941 2014 9 49.0% 54,485 154,156 125,220 2017 7 49.0% 131,629 403,441 340,987 2016 1 49.5% 183,531 467,888 346,581 2017 12 51.0% 25,210 100,843 72,980 2016 12 81.9% 101,831 490,251 370,479 2019 10 48.0% 33,987 151,815 129,787 2017 6 71.0% 14,297 118,964 109,675 2016 12 40.0% 596,029 415,140 371,198 2019 6 51.0% 359,309 259,471 117,870 2021 10 49.0% 156,081 649,255 639,610 2020 9 60.0% 258,586 772,247 770,806 2019 12 60.0% 106,913 479,717 479,717 2021 1 60.0% 2016 13
33,421 148,681 139,941 2017 3 60.0% B3 17,604 131,695 127,387 2021 7 60.0% 80,399 467,699 320,958 2017 12 70.0% 98,379 413,247 323,774 2018 12 100.0% 460,840 1,247,860 1,188,679 2013 12 100.0% 497,501 813,704 751,224 2012 12 100.0% 121,412 304,032 304,032 2013 12 100.0% 268,421 761,621 703,812 2016 12 100.0% 70,600 244,491 226,986 2014 12 100.0% 111,446 391,085 384,916 2017 10 49.0% 120,059 241,876 220,371 2018 4 50.0% 17,161 209,687 202,501 2019 12 80.0% 15,742 95,697 84,841 2016 9 47.0% R3 121,214 447,919 447,919 2021 6 47.0% 14 2016
59,660 282,864 282,864 2019 3 47.0% 248,119 602,656 568,740 2019 9 54.0% 109,537 269,124 244,166 2015 12 100.0% 370,698 1,323,601 1,270,083 2018 12 80.0% 56,791 294,209 292,367 2018 3 80.0% 60,088 97,634 95,092 2016 12 40.8% 321,417 942,054 866,997 2019 12 39.2% 261,350 668,671 650,993 2019 10 75.0% 164,957 470,420 423,233 2019 6 60.0% 20,141 258,240 241,502 2018 6 54.5% 99,491 312,361 277,501 2018 10 56.0% 15,588 111,642 102,479 2018 7 56.0% 144,502 284,201 255,433 2020 10 11.2% 53,067 173,917 156,029 2018 7 53.2% 2016 15
33,271 87,640 82,179 2021 9 16.8% 38,371 207,070 186,163 2018 6 56.0% 258,139 839,266 676,179 2019 12 70.0% 142,854 506,290 487,042 2018 11 80.0% 116,082 486,101 365,629 2019 3 51.0% 60,427 129,200 126,440 2018 9 36.7% 13,340 40,140 40,140 2018 5 20.0% 1,713,641 2,576,975 2,074,048 2015 12 100.0% 179,204 405,901 303,940 2014 12 100.0% 159,793 563,089 382,715 2015 12 100.0% 397,844 1,370,245 972,580 2018 6 81.0% 118,912 744,236 576,236 2013 12 100.0% 16 2016
499,325 1,292,900 944,553 2021 12 100.0% 147,400 147,946 126,019 2019 6 90.0% 75,258 484,125 328,405 2019 6 51.0% 834,509 2,119,885 1,527,128 2024 12 51.0% 135,179 169,678 129,736 2018 12 90.0% 583,136 1,514,317 1,044,934 2019 12 51.0% 138,735 483,101 317,890 2018 12 49.0% 95,974 503,193 340,311 2019 12 50.1% 108,166 454,893 410,003 2016 6 100.0% 29,592 123,210 116,879 2016 6 100.0% 76,089 366,892 343,183 2015 4 100.0% 205,254 271,819 270,127 2018 9 100.0% Nano 16,833 112,590 103,086 2020 1 100.0% 99,893 398,797 374,737 2018 9 100.0% 2016 17
99,609 814,951 753,955 2018 12 100.0% 11,851 87,032 79,763 2016 3 100.0% 11,858 91,205 84,100 2019 9 100.0% 37,757 215,156 202,977 2017 12 70.0% 56,735 225,834 202,963 2018 3 60.0% 58,163 126,092 116,738 2013 6 100.0% 72,803 162,914 146,726 2015 6 49.0% 60,206 117,715 98,172 2016 1 50.0% 803,353 240,040 138,413 2014 9 100.0% 75,091 182,469 146,413 2015 12 49.0% 105,045 656,865 580,283 2019 5 100.0% 188 10,239 57,866 49,823 2016 11 100.0% 211,626 608,157 529,357 2018 12 100.0% 66,170 178,903 151,491 2017 6 100.0% 45,710 126,100 81,980 2018 12 50.0% 36,988 165,530 106,663 2019 6 47.0% 608,512 1,183,640 1,075,033 2025 12 42.3% 131,112 149,467 95,060 2018 12 40.0% 18 2016
45,710 126,100 108,794 2018 9 60.0% 21,253 55,552 55,552 2017 12 100.0% 212,900 111,900 70,455 2019 10 51.0% 62,234 147,134 129,241 2017 11 100.0% 68,021 255,222 253,071 2018 6 58.8% 113,198 69,995 50,672 2018 6 51.0% 413,253 1,031,766 942,748 2019 11 97.0% 213,852 263,930 126,730 2018 12 56.7% 155,664 215,266 122,117 2013 12 100.0% 104,401 180,514 134,043 2017 12 100.0% 74,473 133,111 79,917 2017 12 95.0% 26,905 110,757 79,767 2017 12 100.0% 71,842 407,471 296,381 2021 12 100.0% 169,971 425,588 307,197 2020 12 50.0% 180,826 564,911 543,538 2015 12 100.0% 171,572 533,068 511,409 2018 12 39.0% 268,945 465,986 404,480 2018 5 100.0% 203,070 680,580 569,026 2019 12 51.0% 706,889 1,392,554 1,283,905 2016 12 100.0% 2016 19
449,808 889,889 788,145 2014 6 100.0% 100,539 293,912 279,397 2019 12 100.0% 59,360 123,527 82,345 2014 12 100.0% 58,184 280,197 156,589 2018 6 49.0% 20,480 89,184 65,533 2015 5 50.0% 10,418 154,055 108,374 2016 6 60.0% 98,024 167,198 122,979 2017 12 100.0% 62,760 220,617 168,615 2016 6 65.0% 80,587 256,457 189,487 2016 6 100.0% 32,220 126,765 92,687 2017 6 50.0% 61,871 221,496 184,165 2018 12 100.0% 18,844 75,891 52,646 2019 12 80.0% 53,770 176,664 132,436 2019 9 100.0% 20,680 53,894 30,584 2018 6 100.0% 104,789 324,152 238,710 2018 8 50.0% 56,747 236,426 188,300 2018 5 100.0% 20 2016
70,543 318,518 240,666 2018 6 50.0% 251,765 1,176,581 1,157,112 2020 6 69.0% 83,300 339,763 327,977 2018 11 90.0% 202,542 1,388,469 1,388,469 2024 12 34.0% 424,952 625,468 538,845 2021 6 50.0% 266,540 782,382 752,382 2020 5 50.0% 74,014 274,389 273,129 2019 5 95.0% 62,097 266,973 265,864 2018 12 51.0% 89,182 345,046 343,821 2020 12 50.0% 34,839 88,845 83,810 2018 12 60.0% 32,571 92,536 89,032 2018 5 100.0% 21,263,295 55,525,089 47,235,896 2016 21
447,804 334,892 3,436 2,569 253,074 169,941 13,026 8,747 141,256 115,420 25,781 21,066 403,441 340,987 191,955 162,239 422,998 341,546 381,664 308,172 28,397 28,397 21,800 21,800 23,821 23,477 2,597 2,559 303,550 272,484 76,846 68,981 1,247,860 1,188,679 34,669 33,025 813,704 751,224 20,461 18,890 304,032 304,032 56,539 56,539 624,694 577,053 93,217 86,108 244,491 226,986 38,512 35,754 230,677 230,271 20,676 20,640 169,682 152,223 44,755 40,150 94,364 94,364 8,402 8,402 129,314 127,075 33,992 33,404 269,124 244,166 16,886 15,320 315,295 308,454 79,879 78,146 93,826 91,711 26,473 25,876 2,576,975 2,074,048 152,012 120,992 405,901 303,940 27,261 20,413 22 2016
563,089 382,715 74,457 50,606 681,290 495,249 129,519 94,151 744,236 576,236 36,335 28,133 386,125 288,503 110,506 82,567 81,207 67,645 81,207 67,645 422,696 292,139 119,138 82,340 70,408 53,401 44,226 33,543 454,893 410,003 75,152 67,736 123,210 116,879 20,536 19,480 366,892 343,183 98,565 92,195 214,125 213,162 76,636 76,291 209,728 194,572 50,392 46,750 239,225 220,273 62,196 57,269 87,032 79,763 22,211 20,356 126,092 116,738 5,488 5,081 162,914 146,726 16,713 15,052 117,715 98,172 12,853 10,719 240,040 138,413 1,851 1,067 182,469 146,413 33,265 26,692 311,004 279,871 140,280 126,237 353,751 307,377 20,531 17,840 12,876 7,564 2,371 1,393 443,072 407,201 136,997 125,905 86,084 40,635 12,153 5,737 215,266 122,117 13,625 7,729 564,911 543,538 70,258 67,600 360,393 349,510 91,196 88,442 423,881 366,054 53,945 46,586 397,151 321,202 91,296 73,837 1,371,906 1,270,905 177,265 164,215 889,889 788,145 63,045 55,837 2016 23
123,527 82,345 2,509 1,672 126,156 88,506 834 585 89,184 65,533 204 150 154,055 108,374 90,971 63,996 83,603 60,050 18,328 13,165 220,617 168,615 220,617 168,615 256,457 189,487 83,755 61,883 69,669 68,854 69,669 68,854 21,571,120 18,317,437 3,801,935 3,227,747 24 2016
12,900 9,800 9,800 44,890 5,035 5,035 72,446 44,583 43,286 277,326 177,917 74,648 151,815 129,787 121,023 118,964 109,675 81,340 66,983 58,242 58,242 154,335 43,031 43,031 516,280 506,635 195,204 335,711 334,270 334,270 339,385 339,385 213,290 148,681 139,941 77,022 B3 131,695 127,387 127,387 136,926 126,759 30,139 160,408 154,645 91,789 72,195 68,148 49,446 106,486 99,300 96,077 95,697 84,841 20,151 136,215 136,215 39,397 254,726 252,410 59,372 851,006 808,949 549,092 294,209 292,367 292,367 97,634 95,092 54,921 942,054 866,997 484,209 264,751 253,176 253,176 109,446 107,782 50,933 140,323 132,076 33,354 312,974 289,116 140,710 2016 25
688,955 477,330 358,254 198,163 155,887 102,097 24,459 20,633 13,583 295,818 214,122 124,078 23,160 23,160 23,160 99,269 76,335 60,251 760,809 533,420 378,805 369,195 243,390 144,943 57,694 56,966 56,966 189,068 180,164 61,110 575,726 533,683 363,072 215,156 202,977 202,977 225,834 202,963 181,359 301,853 264,345 242,698 188 57,866 49,823 14,387 224,643 194,182 167,742 178,903 151,491 26,791 84,239 54,573 54,573 55,552 55,552 55,552 22,494 14,341 3,130 147,134 129,241 129,241 10,705 8,072 8,072 263,056 242,480 127,630 177,846 86,095 28,969 180,514 134,043 20,224 133,111 79,917 79,917 110,757 79,767 79,767 172,675 161,900 99,581 12,274 8,595 1,195 283,429 247,825 165,377 20,648 13,000 13,000 26 2016
154,041 68,083 55,530 83,594 62,929 36,993 126,765 92,687 34,561 176,664 132,436 132,436 113,233 110,902 24,112 13,161,762 11,156,869 7,300,842 2016 27
189,104 169,084 44,607 40,472 105,136 74,838 132,975 132,975 436,536 436,536 140,332 140,332 467,699 320,958 413,247 323,774 103,201 103,201 R3 447,919 447,919 52,285 52,285 218,616 189,255 157,300 152,680 403,920 397,817 470,420 423,233 54,968 42,010 172,038 145,425 111,642 102,479 284,201 255,433 173,917 156,029 87,640 82,179 207,070 186,163 526,292 387,063 506,290 487,042 486,101 365,629 129,200 126,440 40,140 40,140 708,612 500,163 42,280 37,740 188,308 114,284 1,674,029 1,211,829 753,508 511,514 113,906 74,500 503,193 340,311 28 2016
Nano 112,590 103,086 91,205 84,100 44,009 36,066 29,763 27,798 126,100 81,980 81,291 52,090 1,183,640 1,075,033 149,467 95,060 126,100 108,794 76,530 48,550 255,222 253,071 59,290 42,600 325,638 293,067 407,471 296,381 425,588 307,197 29,832 29,832 293,912 279,397 221,496 184,165 75,891 52,646 53,894 30,584 324,152 238,710 236,426 188,300 318,518 240,666 993,679 977,356 339,763 327,977 1,388,469 1,388,469 625,468 538,845 782,382 752,382 274,389 273,129 266,973 265,864 345,046 343,821 88,845 83,810 92,536 89,032 20,792,207 17,761,590 2016 29
10,586.194.5%1,406.1127.5% 56,050105.6% 36,298 149% 40,147.5 45%7.7%6.36% 6.06% 46%18% 30 2016
21 37.7624.72 5,018,148 13.3% 3,071,833 12.4% 9,082,672 24.1% 5,525,335 22.3% 6,994,686 18.5% 5,131,645 20.8% 9,091,286 24.1% 6,385,039 25.8% 2,188,660 5.7% 1,596,072 6.5% 1,850,171 4.9% 1,106,383 4.5% 2,904,813 7.7% 1,589,707 6.4% 625,468 1.7% 312,734 1.3% 37,755,904 100% 24,718,748 100% 2016 31
28400 1,12021 32 2016
E.1.2 E.1.2 E.1.2 13.51B(1) 1207726 993 2277 2869 2016 33
(a) 99,900,000 3.33% (b) 1% (c) (d) 3,000,000,000 1.33% 1% 1% (e) (i) (ii) (iii) 34 2016
(f) (1) 30% 30%60% 40%100% (2) 30% 30%60% 40%100% (3) 30% 30%60% 40%100% 39,900,000 1.4841.44 29,100,000 2.332.22 30,900,000 6.326.26 2016 35
1.00 1 2 3 * 2,600,000 400,000 2,300,000 1,300,000 1,600,000 5,200,000 5,200,000 2,600,000 1,200,000 1,300,000 4,650,000 4,650,000 2,600,000 1,200,000 1,300,000 4,900,000 4,900,000 2,300,000 1,200,000 1,300,000 3,650,000 3,650,000 2,300,000 1,200,000 1,300,000 4,800,000 4,800,000 25,200,000 22,600,000 24,100,000 26,781,330 80,000 26,701,330 39,900,000 29,100,000 30,900,000 49,981,330 80,000 49,901,330 * 1. (i)30%(ii) 30% (iii)40% 1.44 2. (i)30%(ii) 30% (iii)40% 2.22 3. (i)30%(ii) 30% (iii)40% 6.26 49,901,330 1.47% 36 2016
(a) 166,374,246 5% (b) 1% (c) (d) (i) (ii) (iii) (e) 30% 30%60% 40%100% 2016 37
33,267,0004.07 3.96 33,267,0007.27 6.34 39,920,0004.62 4.56 1 2 3 * 1,300,000 1,300,000 1,300,000 1,200,000 1,300,000 2,500,000 2,000,000 4,500,000 1,100,000 1,200,000 2,300,000 2,000,000 4,300,000 1,100,000 1,200,000 2,300,000 2,000,000 4,300,000 1,100,000 1,200,000 2,300,000 1,500,000 3,800,000 1,100,000 1,100,000 2,200,000 1,000,000 3,200,000 26,367,000 27,267,000 47,988,650 31,420,000 477,600 238,280# 63,720 78,629,050 33,267,000 33,267,000 60,888,650 39,920,000 477,600 238,280 63,720 100,029,050 * # 238,28089,6004.07148,680 7.27 38 2016
1. (i)30% (ii)30% 60% (iii)40% 3.96 2. (i) 30% (ii)30% 60% (iii)40% 100% 3. (i) 30% (ii)30% 60% (iii)40% 100% 100,029,050 2.9% 477,6004.07 5.23 36,546,164 (a)(b) 2016 39
571 XV 352 (I) (1) (2) 1,589,549,451(L) 46.75% (4) 10,090,000(L) 0.30% (4) 1(L) 100% (3) 3,300,000(L) 0.10% (4) 650,000(L) 0.02% (4) (1) L (2) (3) XV (4) 3,399,926,216 40 2016
(II) (1) (2) 1,300,000 0.04% 9,700,000 0.29% 8,950,000 0.26% 9,200,000 0.27% 7,450,000 0.22% 8,000,000 0.24% (1) (2) 3,399,926,216 352 336 5% (1) (2) 1,589,549,451 (L) 46.75% (1) L (2) 3,399,926,216 336 2016 41
13.21 (I) 260 350 (i)30%(ii) (iii) (iv) 42 2016
(II) 367 36 460 (i)30% 30%(ii) (iii)(iv) 8,348 305.2 33 3964 2016 43
3.213.22C.3 2410 44 2016
46 84 34 34 2410 34 2016 45
7 63,158 68,959 7 238,089 230,269 8 17,728,984 15,260,581 12 3,230,375 4,722,036 1,663,467 1,502,429 22,924,073 21,784,274 9 48,923,225 34,142,659 10 15,148,069 15,727,129 11 2,080,084 970,481 32 20,138,851 11,660,049 12 5,209,953 4,166,080 13 11,809,911 4,371,010 28,337,573 22,687,280 131,647,666 93,724,688 154,571,739 115,508,962 14 291,369 291,329 15 4,154,527 4,104,442 14,682,553 14,609,618 19,128,449 19,005,389 16 6,825,361 661,345 414,781 26,615,155 19,420,170 46 2016
18 38,150,191 27,214,240 19 10,209 5,317,308 4,379,412 43,477,708 31,593,652 17 10,919,393 10,943,950 20,118,326 13,420,386 32 22,176,869 18,212,922 6,615,962 7,333,489 18 24,648,326 14,584,393 84,478,876 64,495,140 127,956,584 96,088,792 154,571,739 115,508,962 51 84 46 84 2016 47
6 10,586,085 5,442,722 (9,179,970) (4,824,671) 1,406,115 618,051 22 1,551,361 2,220,585 (318,512) (284,602) (421,530) (298,842) 23 (54,573) (102,379) 2,162,861 2,152,813 24 98,507 83,095 24 (1,578,739) (698,577) 8 (235,504) 451,871 447,125 1,989,202 25 (344,355) (731,539) 102,770 1,257,663 102,770 1,257,663 72,935 951,399 16 2,361 27,474 306,264 102,770 1,257,663 26 0.02 0.28 0.02 0.28 51 84 48 2016
14 15 16 291,329 4,104,442 14,609,618 19,005,389 414,781 19,420,170 72,935 72,935 2,361 27,474 102,770 30 84,398 84,398 122,900 122,900 29 11,953 11,953 11,792 23,745 16 6,823,000 6,823,000 15 36,546 36,546 36,546 14, 15 40 1,586 1,626 1,626 40 50,085 50,125 6,823,000 219,090 7,092,215 291,369 4,154,527 14,682,553 19,128,449 6,825,361 661,345 26,615,155 289,963 3,203,001 12,859,974 16,352,938 4,629,695 20,982,633 951,399 951,399 306,264 1,257,663 (354,985) (354,985) 530,043 175,058 (1,699,837) (1,699,837) (432,259) (432,259) 15 11,296 11,296 11,296 14, 15 1,310 42,454 43,764 43,764 1,310 (301,235) (299,925) (1,602,053) (1,901,978) 291,273 2,901,766 13,811,373 17,004,412 3,333,906 20,338,318 51 84 2016 49
(1,016,199) 1,395,598 (1,768,938) (984,736) (2,785,137) 410,862 30 (2,808,357) 80,264 31 (264,891) 292,730 (3,086,922) (4,701,321) (317,601) 1,939,479 44,910 35,124 (2,463,990) (1,546,326) 261,403 60,000 (5,861,957) (659,039) 3,420,184 2,150,288 15,906 72,231 350,000 175,000 11(b) (332,637) (9,845) 50,825 (11,343,797) (1,760,745) 1,626 43,764 18(e) 14,947,300 16 6,873,000 18(e) 22,442,033 11,354,825 18(e) (15,445,788) (13,898,156) 24 (224,073) (956,092) (158,074) (1,153,361) 252,582 (139,976) (80,000) (11,619) (1,055,396) (1,182,659) (1,369,313) (6,288,430) (10,258) (1,000,000) 44,900 (20,011) 19,838,229 (6,871,405) 5,709,295 (8,221,288) 22,687,280 20,657,285 (59,002) (1,044) 28,337,573 12,434,953 51 84 50 2016
1 Landmark Square, 3rd Floor, 64 Earth Close, P.O. Box 30592, Grand Cayman KY1-1203, Cayman Islands 2 34 2.1 (a)(b) 18 2016 51
3 (A) (B) (i) 9 9 (ii) 15 1811 52 2016
4 5 5.1 5.2 1 1 2 3 1 2 3 10,209 10,209 2016 53
5 5.3 2 5.4 4,9988,941 6,14015,3931,119 6,222 2 1 54 2016
6 10,330,591 277,518 10,608,109 (22,024) (22,024) 10,330,591 255,494 10,586,085 462,596 (15,471) 447,125 152,577,978 330,294 152,908,272 115,574,749 448,565 116,023,314 2016 55
6 5,224,665 237,541 5,462,206 (19,484) (19,484) 5,224,665 218,057 5,442,722 2,031,267 (42,065) 1,989,202 113,644,985 361,548 114,006,533 83,840,268 535,623 84,375,891 56 2016
7 68,959 228,699 1,570 230,269 13,723 (3,878) (16,102) (111) (111) 30 484 7,903 28 7,931 31 (28) 63,158 236,602 1,487 238,089 61,815 147,985 920 148,905 8,047 (1,404) (10,959) (187) (187) 19,230 66,266 312 66,578 (1,623) 75,106 214,251 1,045 215,296 8 13,090,324 10,691,975 4,638,660 4,568,606 17,728,984 15,260,581 2016 57
8 (305,558) 464,081 70,054 (12,210) (235,504) 451,871 8.1 10,691,975 7,927,863 682,500 202,500 (a) 1,693,430 1,284,371 (b) 589,008 33,500 40,901 325,474 37,758 (49,870) (28,417) (229,873) (305,558) 464,081 (261,403) (875,685) 13,090,324 9,132,231 (a) 8 415.1 (b) 543.35 45.66 58 2016
8 8.2 4,568,606 4,120,926 70,054 (12,210) 977,375 (86,975) (18,406) (1,009,507) 4,638,660 3,971,203 9 37,931,207 23,865,555 6,297,070 5,936,959 4,740,656 4,390,220 (45,708) (50,075) 48,923,225 34,142,659 12 18,820,047 10,910,407 12 30,103,178 23,232,252 48,923,225 34,142,659 30,20817,550 18 2016 59
10 15,910,637 16,413,728 (762,568) (686,599) 15,148,069 15,727,129 4,1646,291 18 11 663,491 334,024 (a)) 126,848 92,011 (b)) 332,637 200 229,806 132,291 535,176 212,349 59,612 22,810 181,578 204,474 2,129,148 998,159 (49,064) (27,678) 2,080,084 970,481 60 2016
11 (a) 90-365 (b) 1,319.21 332.64 500 90 101,960 55,160 90-180 1,166 181-365 16,416 34,521 365 7,306 2,330 126,848 92,011 2016 61
12 (a) 3,230,375 4,722,036 1,412,850 1,214,360 756,629 725,876 976,482 697,978 1,968,134 1,465,969 95,858 61,897 5,209,953 4,166,080 (a) (i) 4,225 2,000 (ii) 1,048 62 2016
13 9,358,935 3,070,505 (a) 1,426,377 1,287,734 (b) 1,024,599 12,771 11,809,911 4,371,010 (a) (b) 14 0.1 10,000,000 1,000,000 3,399,449 339,945 291,329 (a) 477 48 40 3,399,926 339,993 291,369 (a) 39,920,000 36.55 11.29 2016 63
14 1.652.23 4.567.274.62 7.27 53.21%44.91%2.6%2.1% 0.827%1.129% 477,600 0.041.586 15 49,90149,241 52,64026,214 15 1,954,974 2,149,468 4,104,442 29 11,953 11,953 36,546 36,546 14 1,586 1,586 1,956,560 2,197,967 4,154,527 2,555,259 647,742 3,203,001 (354,985) (354,985) 11,296 11,296 42,454 42,454 2,597,713 304,053 2,901,766 64 2016
16 50 6,823 2016 65
17 6,934,092 7,303,339 1,370,243 386,874 235,592 193,495 582,279 1,031,517 267,886 206,777 242,906 462,031 847,901 416,012 193,503 243,707 62,110 210,160 182,881 490,038 10,919,393 10,943,950 90 2,310,618 4,628,637 90-180 580,678 581,236 180-365 1,952,204 354,035 365 2,090,592 1,739,431 6,934,092 7,303,339 66 2016
18 18,126,690 23,094,089 8,138,780 1,520,000 (A) 4,614,288 8,389,829 (D) 905,456 31,785,214 33,003,918 (B) 5,970,600 5,967,000 (C) 14,951,050 20,921,650 5,967,000 52,706,864 38,970,918 (E) (14,556,673) (11,756,678) 38,150,191 27,214,240 7,936,353 1,481,715 1,922,100 1,300,000 (D) 187,200 10,045,653 2,781,715 46,000 46,000 10,091,653 2,827,715 (E) 14,556,673 11,756,678 24,648,326 14,584,393 62,798,517 41,798,633 2016 67
18 (A) 1 500 9.375% 2 400 8.75% 900 1 35% 109.4% (i) 100%+ 104.7% 102.3% 2 35% 108.75% (ii) 100%+ 104.4% 102.2% 68 2016
18 (A) (i) 9.375%200 104.69% 9.375%300 (ii) (1)1% (2)104.4% (B) 1 2,500,000 4.50% 2 2,500,000 5.70% 3 1,000,000 4.48% 6,000,000 1 4.5%252 5.7% 253 4.48%0.6% 13 2016 69
18 (C) 1,500,000 5.20% 4 5,000,000 6.39% 7 3,500,000 5.40% 5 2,700,000 5.85% 6 2,300,000 5.45% 6 15,000,000 14,947.3 70 2016
18 (D) 1,158 4.5% 5.7% (E) 7,0572,766 20% 80% 3,804491 41,798,633 37,389,333 31 (1,988,000) 30 656,800 (15,445,788) 70,507 317,032 62,798,517 34,383,795 11,354,825 (1,616,095) 900,000 (13,898,156) 45,389 3,390 31,173,148 41,83135,786 34,372 23,841 2016 71
19 600 20 8,399,468 4,319,723 489,503 294,961 305,237 215,753 148,513 159,281 71,602 142,855 30,004 16,213 11,146 21 5% [2016]36 72 2016
22 30 560,379 137,882 8 460,758 421,642 608,249 31 11,536 1,129,390 22,705 172,967 150,000 8,647 530 65,694 21,567 1,551,361 2,220,585 23 30,253 81,284 24,320 21,095 54,573 102,379 24 1,645,474 1,362,173 224,073 (666,843) (668,030) 1,202,704 694,143 376,035 4,434 1,578,739 698,577 (98,507) (83,095) 1,480,232 615,482 2016 73
25 520,973 899,165 (273,679) (197,116) 247,294 702,049 97,061 29,490 344,355 731,539 (A) 25% 16.5%16.5% 25%25% 10% (B) 30% 60% 74 2016
26 (A) 72,935 951,399 3,399,661 3,389,687 (B) 72,935 951,399 3,399,661 3,389,687 24,775 46,074 3,424,436 3,435,761 2016 75
27 (A) 10,779,507 4,643,498 32,424,065 19,770,172 43,203,572 24,413,670 (B) 5,730,932 247,228 (C) 1 10,124 6,352 15 27,433 19,749 5 3,845 41,402 26,101 76 2016
28 (A) 7,649,572 4,879,760 (i) (ii) (B) 102.1 103.6 29 (A) 85%15% 29.3711.95 (B) 62.145% 1,324.937.855% 41.16 2016 77
30 (i) (ii) (iii) (iv) 432,375 1,771,577 37,889 1,350,112 3,591,953 28,417 28,417 233,573 724,459 17,375 241,249 1,216,656 685,541 1,108,863 1,794,404 198,802 361,577 (7,903) 552,476 7,903 7,903 198,802 361,577 560,379 78 2016
30 (i) 233.5890% (ii) 1,410 (iii) 17.37575% 25% (iv) 1,350 2016 79
30 (1) 484 484 28 28 8.1 37,758 37,758 212 212 1,451,000 2,909,000 1,907,945 6,267,945 25,048 22 350,039 375,109 205,800 205,800 14 931 53,365 54,310 (448,800) (208,000) (656,800) (113,183) (1,137,158) (1,250,341) (433,648) (507) (596,321) (1,030,476) (119,873) (119,873) (206,600) (206,600) (6) (1,199) (1,205) 480,417 1,771,577 37,889 1,386,468 3,676,351 (48,042) (36,356) (84,398) 432,375 1,771,577 37,889 1,350,112 3,591,953 (2) (100,000) (1,403,055) (9,500) (1,350,112) (2,862,667) 14 931 53,365 54,310 (100,000) (1,403,041) (8,569) (1,296,747) (2,808,357) 80 2016
31 45 45% 55% (a) 45,000 8 40,901 (74,365) 22 11,536 (b) 28 1,050 5,457,151 14,454 545 6,800 2,062,241 309,891 (1,988,000) (1,281,470) (4,510,613) 2,288 74,365 74,365 (c) 45,000 (309,891) (264,891) 2016 81
32 (A) (B) (i) (18,544,036) (9,629,189) 16,920,082 9,702,255 (1,623,954) 73,066 (ii) 397,480 402,873 5,474 397,480 408,347 82 2016
32 (C) 6,868 5,065 8,991 2,836 15,859 7,901 (D) 13,277,310 5,763,589 5,315,883 4,536,783 1,182,112 978,818 19,775,305 11,279,190 242,991 260,304 34,765 34,765 85,790 85,790 363,546 380,859 20,138,851 11,660,049 18,619,269 13,513,680 3,557,600 4,699,242 22,176,869 18,212,922 4.35% 11% 2016 83
33 34 (a) A BA 3.44% 12B 4.0%28 (b) 1,954.72 50%99.12 84 2016