2868 7,116,813,000 1,972,001,000 736,528,000 19 1
3 7,116,813 7,368,346 3 (4,626,327) (4,721,477) 4 (518,485) (371,176) (236,939) (222,911) (477,916) (313,126) (854,203) (46,483) (1,090,593) (585,475) 544,471 562,297 (252,137) (58,019) 43,587 67,412 841,018 104,815 166,517 89,228 6,819 302,570 (37,506) (6) 9 1,538,912 1,575,766 2,685 4,756 (3,812) (3,258) 1,537,785 1,577,264 6 (469,526) (555,244) 1,068,259 1,022,020 736,528 646,199 331,731 375,821 7 0.19 0.21 0.19 0.21 2
1,068,259 1,022,020 33,795 19,515 33,795 19,515 33,795 19,515 1. (31,984) 2. (10,154) (60,095) 3. 58,498 67,129 4. 17,435 12,481 1,102,054 1,041,535 770,323 665,714 331,731 375,821 3
21,781,969 21,038,178 1,127,775 73,844 9 42,416 2,409,002 4,033,006 6,626,829 13,865,689 7,845,980 70,349,607 65,467,004 6,259,449 329,000 338,921 5,708,322 5,175,724 3,285,542 2,851,861 126,782,775 111,827,343 61,034 829,191 855,393 1,781,820 2,346,445 3,903,485 4,481,354 2,570,462 2,590,462 19,141,027 18,080,424 127,506 152,297 144,913 108,935 1,262,427 978,516 290,991 30,112,856 29,593,826 156,895,631 141,421,169 4
2,148,586 1,831,743 133,264 235,605 10 6,810,236 8,990,060 21,113,831 22,899,669 99,223 206,723 2,185,345 2,853,624 7,751,770 7,020,741 22,174,701 23,793,041 64,202,794 66,045,368 32,802,303 22,072,547 17,058,165 12,451,547 6,284,750 6,305,775 2,552,303 2,475,827 138,572 58,697,521 43,444,268 122,900,315 109,489,636 3,027,960 3,027,960 10,032,893 5,889,968 10,032,893 5,889,968 477,596 653,652 445,956 413,159 570,905 570,905 10,327,055 10,376,979 24,882,365 20,932,623 9,112,951 10,998,910 33,995,316 31,931,533 156,895,631 141,421,169 5
1. 14 146,466,000 190,333,000 20,788,000 22 23 37 201815 2. 6
7
(1) 1,777,100 82,401 1,053,913 718,937 1,733,963 181,305 58,269 1,497,296 13,629 7,116,813 83,948 325 (84,273) (1,521,942) (64,091) (706,868) (458,331) (1,003,452) (12,337) (4,610) (813,235) (4,584,866) 998 57,677 28,361 569 8,332 14,543 478 31,396 402,117 544,471 (130,019) (51,768) (7,708) (116) (4,072) (52,012) (62,875) (70,783) (711,240) (1,090,593) 101,979 5,847 (2,812) (4,311) (881) 5,481 61,214 166,517 (58,019) (58,019) (1,881) (87) (402) (84) (68) (12,450) (10,974) (179) (1,232) (27,357) 25,103 431 212,780 158,940 328,524 (81,310) (79,399) 621,277 351,439 1,537,785 (62,287) (7,491) (45,317) (41,316) (205,940) 3,903 4,599 (174,838) 59,161 (469,526) (37,184) (7,060) 167,463 117,624 122,584 (77,407) (74,800) 446,439 410,600 1,068,259 27,638,889 22,645,639 16,371,892 3,988,153 13,395,264 13,770,791 18,903,464 11,538,091 41,349,367 (12,705,919) 156,895,631 (21,652,017) (21,852,567) (10,699,513) (1,805,320) (9,066,129) (5,417,663) (16,703,853) (7,765,063) (45,382,110) 17,443,920 (122,900,315) 458,686 1,099,449 180,832 351,526 30,785 5,658 1,776,549 3,903,485 (i) 561 325 304 53 1,079,497 88,035 31 636 1,169,442 (i) 8
(2) (a) 2,113,505 70,725 1,314,763 913,763 1,303,635 134,018 59,191 1,447,680 11,066 7,368,346 3,003 (3,003) (1,715,331) (35,688) (865,391) (815,994) (1,014,392) (4,392) (266,801) (4,717,989) 11,148 1,535 39,377 709 8,146 371 502 133,381 421,008 (53,880) 562,297 (68,877) (5,895) (21,701) (139) (11,261) (71,476) (19) (64,827) (395,160) 53,880 (585,475) (11,808) 134,784 (1,730) (38,522) (117) 6,621 89,228 (252,137) (252,137) (761) (242) (865) (193) (1,151) (6,697) (1,087) (61) (5,611) (16,668) 166,187 140,975 351,044 17,998 148,506 (40,419) 64,892 1,238,932 (510,851) 1,577,264 (75,207) (6,326) (98,435) (35,866) (45,270) 8,489 (16,244) (309,855) 23,470 (555,244) 90,980 134,649 252,609 (17,868) 103,236 (31,930) 48,648 929,077 (487,381) 1,022,020 (i) 6 54 15 7,904 834,449 362,720 218 38 1,205,404 (i) (b) 33,138,415 19,961,386 17,532,982 3,165,381 12,115,157 10,876,406 9,495,444 9,073,469 35,334,890 (9,272,361) 141,421,169 (32,621,361) (18,360,109) (11,404,334) (889,379) (8,754,355) (3,676,616) (3,601,021) (7,386,316) (38,453,247) 15,657,102 (109,489,636) 356,707 1,093,601 1,312,429 355,839 73,260 (42,393) 176 1,331,735 4,481,354 7,112,652 7,368,309 4,161 37 7,116,813 7,368,346 9
19,510,064 18,161,909 194,373 179,747 19,704,437 18,341,656 4,161,00037,000 843,134,000 12% 1,368,885,000 19% 3. (a) 7,022,946 7,325,694 (b) 93,867 42,652 7,116,813 7,368,346 781,398,000 (a) 4,584,866 4,717,989 (b) 41,461 3,488 4,626,327 4,721,477 10
(a) 5,272,995 3,754,684 5,677,420 4,446,796 13,081 7,385 1,497,296 813,235 1,447,680 266,801 239,574 16,947 193,209 4,392 7,022,946 4,584,866 7,325,694 4,717,989 (b) 25,174 18,299 68,693 41,461 24,353 3,488 93,867 41,461 42,652 3,488 4. 13,672 90,037 415,780 188,752 89,033 92,387 518,485 371,176 11
5. 7,116,813 7,368,346 (4,626,327) (4,721,477) (518,485) (371,176) 1,972,001 2,275,693 6. 25% 25% 16.5% 5% 10% 683,520 606,158 (213,994) (50,914) 469,526 555,244 12
1,537,785 1,577,264 25% 384,446 394,316 (95,677) (24) (41,629) (22,307) 32,514 (13,628) 19,615 101,941 (62,470) (1,487) 70,731 111,867 14,500 63,034 65,170 3,858 469,526 555,244 7. 736,528 646,199 (166,293) 570,235 646,199 3,027,960 3,027,960 0.19 0.21 13
8. 0.21 3,027,960,000635,872,000 0.2 605,592,000 9. 49,416 2,416,002 (7,000) (7,000) 42,416 2,409,002 (a) 7,000 7,000 (i) 7,000 100% (7,000) 14
10. 6,386,152 8,400,299 424,084 589,761 6,810,236 8,990,060 11. 126,782,775 111,827,343 (64,202,794) (66,045,368) 62,579,981 45,781,975 12. 156,895,631 141,421,169 (64,202,794) (66,045,368) 92,692,837 75,375,801 13. 7,030,816,000 7,966,533,000 15
14. (1) 27 4 16
7,116,813,000 7,368,346,000 3%1,538,912,000 1,575,766,000 2% 736,528,000646,199,000 14%0.190.21 10% 369 9 2020 TOP3 136.326.4% 360.7 47.2% 26,460 16.5% 319.0 42.0%90% 215.6 103.2%60% 17
529,713 40,700 21,559,409 200,414 17,888 3,585,068 102,505 32,398 3,320,947 129,248 12,331 1,593,812 74,220 12,202 905,618 19,383 48,161 933,512 307,744 13,557 4,172,187 1,363,227 26,460 36,070,553 7 2 16 20 2,5707 2017 23.7 43%1,032 23% 2,300 30%1,500 32% 18
85.1 F05 93,873 100% 109,327 100% 165,792 50% 24,715 100% 107,352 95% 14,167 100% 17,089 40% 33,113 100% 1 286,032 67.5% 851,460 19
10 214 254 120% 10% 94% 104 1,192 901 808 612 83% 17% 3 20
2,465 33.777.2% 13.1% 17.4% 21
1. 750 800 2. 2020 3. IP 22
4. + 7,116,813,000 7,368,346,0003% 34%33% 1% 1,538,912,000 1,575,766,0002% 1. 156,895,631,000 141,421,169,000 126,782,775,000 111,827,343,000 30,112,856,000 29,593,826,000 122,900,315,000 109,489,636,00064,202,794,000 66,045,368,000 58,697,521,000 43,444,268,000 33,995,316,000 31,931,533,000 1.971.69 23
21,781,969,000 21,038,178,000 80,468,505,000 66,454,653,000 56,145,218,000 40,829,869,000 78% 77% 2. 100% 100% 100% 100% 72.49% 51% 2017-40 50% 24
59.5% 34% 3. 4. 5,737,953,000 5,864,651,000 11,371,021,000 5,204,164,000 5,500,000,000 5,500,000,000 2,537,000,000 2,298,000,000 4,850,219,000 3,219,375,000 3,097,003,000 3,190,000,000 1,296,725,000 1,698,240,000 1,256,000,000 885,000,000 25
378,888,889 200,000,000 1,220,000,000 1,220,000,000 227,586,000 224,743,000 982,000,000 1,482,000,000 1,090,000,000 1,090,000,000 208,000,000 150,000,000 5. 3,000,000,000 4.58% 2,500,000,000 2 5.4% 2,500,000,000 4.78% 700,000,000 2 6.1% 26
2,300,000,000 3 4.2% 2,300,000,000 2 5.7% 1,700,000,000 3 4.26% 2,000,000,000 2 3.71% 1,000,000,000 3 3.84% 500,000,000 5% 500,000,000 5.7% 1,000,000,000 5.7% 2,000,000,000 3 5.84% 27
1,000,000,000 2 5.7% 6. Central Plaza Development Ltd. Central Plaza International Financial Center Property Ltd. IFC Central Plaza 1,000,000,000 Central Plaza 2,000,000,000 5.75% Central Plaza 250,000,000 6.875% Central Plaza 1,000,000,000 5.75% Rosy Capital Global Limited Rosy Capital 1,300,000,000 5.25% Central Plaza IFC Central Plaza 1,000,000,000 Central Plaza 400,000,000 3.875% Central Plaza 100,000,000 3.7% Central Plaza IFC Central Plaza 2,000,000,000 28
Central Plaza 500,000,000 3.875% 7. Central Plaza850,000,000 IFC Central Plaza Central Plaza Central Plaza Central Plaza 400,000,000 8.375% Central Plaza 450,000,000 7.125% 3,000,000,000 2,895,291,000 2,000,000,000 1,970,027,000 1,100,000,000 1,024,650,000 600,000,000 553,800,000 200,000,000 184,600,000 29
1,500,000,000 1,416,525,000 2,000,000,000 1,988,000,000 8. 7,030,816,000 7,966,533,000 (i) (ii)(iii) 23,886,496,000 11,236,092,000 IFC Central Plaza 250,000,000 1,000,000,000 450,000,000 Rosy Capital 1,300,000,000 137,000,000 68,500,000 30
14 31