00C1502076 AR.indb



Similar documents
Kingwell_C_MT Cir.indb



r


4. 27(2) ,000,000,

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

untitled

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

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

Kaisa Group Holdings Ltd. 佳兆業集團控股有限公司 於開曼群島註冊成立的有限公司 股份代號 僅供識別 Interim Report 2018 中期報告 中期報告 (Incorporated in the Cayman Islands with limit


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


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

untitled

A 20%

SOHO SOHO 34 4,750 4, % 84% 50% 2,697 29% 1, % 26% / 08/ 10/ 13/ 21/ 23/

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

C Ann.indd


目 錄 頁 次 釋 義 董 事 會 函 件 言



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


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

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

公 司 簡 介

: O16


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

: 1966.HK 2017

China Water_C_GM Cir.indb


untitled

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

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

Make Life in Style

( ) :


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,

:



2

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

目錄

ROYALE FURNITURE HOLDINGS LIMITED 皇 朝 傢 俬控 股有 限公 司 於開曼群島註冊成立之有限公司 股份代號 : 1198 (Incorporated in the Cayman Islands with limited liability) Stock code:

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

LILANZ L2 31



i

2013 Cricket Square, Hutchins Drive P.O. Box 2681 Grand Cayman KY Cayman Islands Royal Bank of Canada Trust Company (Cayman) Limited 4t

untitled

4 146, , (118,345) (114,885) 28,415 26, , (7,176) (7,330) 11 (10,281) (9,248) 12,340 10, (2,475) (2,815) 9,865 7,88

2014 Cricket Square, Hutchins Drive P.O. Box 2681 Grand Cayman KY Cayman Islands Royal Bank of Canada Trust Company (Cayman) Limited 4t

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


/

, ,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)

Pine Care Group Limited % % 13.5 EBITDA 1.5% 32.6 EBITDA 19.9% 32.1 EBITDA EBITDA EBITDA


中期報告 2016 恒鼎實業國際發展有限公司 ( 於開曼群島註冊成立之有限公司 ) 股份代號 : 1393

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


% ,667, ,133 20


untitled

i


Essex_C_AR.indb

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





untitled

C Ann.indd

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

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

i


C06863_2016IR_1219_1515.pdf

5 1,307,639, ,927, ,427,750 27,484,976 (163,402,642) (130,478,323) (110,382,274) (77,483,595) (341,276,031) (277,865,036) (126,932,303) (


Transcription:

2014

2 3 7 11 14 23 30 32 34 35 37 38 39 114 1

2005 Cricket Square, Hutchins Drive P.O. Box 2681 GT, Grand Cayman KY1-1111, Cayman Islands 18 49 4902-03 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 http://www.lijun.com.hk 2

29.23 20.91 6.03 5.26 0.172 0.232 6.88 487% 9.1 4 42% 50 32 3

100ML3000ML1000ML 25 14 8 GMP 15 GMP 7.72 6,100 4

127 40 3 20 5

6

2,091,471,000 1,723,256,000 21.4% % % % 1,940,665 92.8 1,517,390 88.1 27.9 PVC 1,139,167 54.5 831,543 48.3 37.0 555,842 26.6 451,292 26.2 23.2 245,656 11.7 234,555 13.6 4.7 150,806 7.2 205,866 11.9 (26.7) 2,091,471 100 1,723,256 100 21.4 PVCPP 2,091,471,000 1,723,256,000 21.4%1,940,665,000 1,517,390,000 27.9% PVC1,139,167,00058.7% 37.0% PP555,842,00028.6% 23.2% 245,656,00012.7% 4.7% PVC PP 894,677,000 14.7% 1,026,068,000 66.4% 11.5% 22.1%70.1% 12.4% 17.5% 7

1,065,403,000 828,579,000 50.9% (48.1%)2.8 262,716,000 248,564,000 164,850,000 147,449,000 42,544,000 32,425,000 20,320,000 19,627,000 5.7% 221,658,000 178,368,000 96,684,000 90,137,000 37,306,000 30,484,000 37,249,000 25,272,000 24.3% 621,504,000 473,979,000 29.7%27.5% 2.2 23.7% 49,779,000 40,243,000 44,736,000 40,243,000 15% 21.4% 88,582,000 72,987,000 8

111,404,000 42,513,000 602,929,000 411,814,000 20.6%15.0% 325,224,000 336,928,000 137,582,000 247,913,000 182,580,000 86,060,000 5,062,000 2,955,000 871,927,000 1,187,793,000 576,204,000 896,494,000 201,008,000 162,920,000 94,715,000 128,379,000 22.9% 14.4% 1.11 1.46 9

60,760,000 72,647,000 301,820,000 418,769,000 0.81085 0.78623 0.78887 10

60 30 5230 46 11

52 30 49 1893 1800 773 48 20 1112268 171 12

40 7 17 3 8072 13

9 5 35 0.06 0.02 0.172 0.02 0.232 0.04 114 7 16 14

17 1,612,312,000 1,319,378,0001,313,850,000 1,262,730,000 9,398,000 34,767,400 9,398,000 3,998,000 3.72 3.64 14,816,600 5,400,000 3.70 3.64 19,950,800 9,398,000 34,767,400 15

100,000,000 4.93%0.7 100,000,000 40,000,000 48,000,0001.64% 1.78 1.48 48,000,000 17 30 1.00 (i) (ii) 10 16

30% 10% 10% 12 1% 86(3)87 3.13 11 13 17

XV 352 10 157,592,000 5.31% 722,510,000 24.34% 72.93% 39 27.07% XV 18

XV(a)352 (b) 336 5% 1 722,510,000 24.34% 157,592,000 5.31% 1 722,510,000 24.34% UBS Group AG2 164,675,515 5.54% 1,746,000 0.06% 6,131,812 0.21% 1. 3972.93% 27.07% XV 2. UBS Group AG38,194 3,555,812 2,576,000 19

3,600 373,536,000 355,872,000 29 30% 30% 34 14A 14A (1) 26.28% 100% 20

(2) 534,000 3,624,000 8,000,000 8,000,000 (a)(b) (c) 3000 740 25% 23 29 21

10 1849 4902-03 183 17 1712-1716 183 17 1712-1716 22

14 A.2.1 10 3.13 23

5/5 1/1 1/1 5/5 1/1 1/1 1/1 0/0 0/0 4/4 0/1 0/1 2/2 0/1 0/0 2/2 0/1 0/0 5/5 0/1 0/1 5/5 0/1 0/1 5/5 1/1 1/1 14 24

A.2.1 A.6.5 1. 2. 3. 25

1/1 1/1 1/1 B.1.2(c)(ii) 26

3/3 3/3 3/3 180,000 101 3.21 2/2 2/2 2/2 27

(a) (b) (c) (d) 3031 2,411,0001,650,000 15 28

(1) 58 2 18 49 4902-03 14 21 21 (2) (3) www.lijun.com.hk 29

39 113 30

31

6 223,715 386,295 7 2,551,898 2,438,408 8 338,834 322,995 10 2,591 25,050 11 164 3,117,038 3,172,912 12 279,557 404,911 13 703,287 934,193 14 372,549 144,913 15 90,051 15 325,224 336,928 1,680,617 1,910,996 4,797,655 5,083,908 16 66,177 65,405 17 31 510,587 58,599 2,675,738 2,742,265 3,252,502 2,866,269 668 627 3,253,170 2,866,896 32

18 364,246 455,019 10 24,097 26,905 19 8,153 10,863 20 27 9,289 396,523 502,076 18 507,681 732,774 21 287,720 490,461 8,706 36,503 22 320,109 415,371 23,746 39,827 1,147,962 1,714,936 1,544,485 2,217,012 4,797,655 5,083,908 532,655 196,060 3,649,693 3,368,972 39 113 32 113 33

7 2,153 634 9 1,007,455 1,264,848 1,009,608 1,265,482 130,336 257,148 14 278,941 536 9 270,214 50,740 15 175,459 1,583 854,950 310,007 1,864,558 1,575,489 16 66,177 65,405 17 31 510,587 58,599 1,275,428 1,450,012 1,852,192 1,574,016 22 12,366 1,473 12,366 1,473 12,366 1,473 1,864,558 1,575,489 842,584 308,534 1,852,192 1,574,016 39 113 32 113 34

23 2,091,471 1,723,256 25 (1,026,068) (894,677) 1,065,403 828,579 25 (262,716) (248,564) 25 (221,658) (178,368) 24 40,475 72,332 621,504 473,979 26 8,425 8,556 26 (49,779) (40,243) (41,354) (31,687) 580,150 442,292 27 (88,582) (72,987) 491,568 369,305 33 111,404 42,513 602,972 411,818 (16,889) 83,180 586,083 494,998 602,929 411,814 43 4 602,972 411,818 491,525 369,301 111,404 42,513 602,929 411,814 35

586,042 494,975 41 23 586,083 494,998 30 0.1669 0.1261 30 0.0378 0.0145 0.2047 0.1406 30 0.1660 0.1255 30 0.0376 0.0145 0.2036 0.1400 39 113 31 688,159 117,198 36

65,405 2,423,087 2,488,492 604 2,489,096 411,814 411,814 4 411,818 83,161 83,161 19 83,180 494,975 494,975 23 494,998 (117,198) (117,198) (117,198) (117,198) (117,198) (117,198) 65,405 2,800,864 2,866,269 627 2,866,896 65,405 2,800,864 2,866,269 627 2,866,896 602,929 602,929 43 602,972 (16,887) (16,887) (2) (16,889) 586,042 586,042 41 586,083 (34,838) (34,838) (34,838) (188) 188 960 70,240 71,200 71,200 (236,171) (236,171) (236,171) 772 (200,581) (199,809) (199,809) 66,177 3,186,325 3,252,502 668 3,253,170 39 113 37

32(a) 508,688 716,342 (73,499) (50,680) (127,582) (67,740) 307,607 597,922 (60,619) (144,748) (767,488) (758,529) (24,853) (6,411) 32(b) 66,186 26,180 (44,943) (72,750) 45,196 72,105 4,233 1,557 10,135 32(c) 375,748 (396,405) (882,596) 71,200 (34,838) 1,177,359 912,675 (993,890) (579,095) (236,171) (117,198) 4,518 90,051 (14,401) 78,229 201,981 (10,569) (82,693) 336,928 411,783 (1,135) 7,838 325,224 336,928 39 113 38

1. 22 Century Yard, Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 2. 2.1 32 4 39

2. 2.1 2.1.1 (a) 32 36 1336 (b) 39 10 12 27 21 40

2. 2.1 2.1.1 (c) 19 1 10 11 12 14 16 27 28 38 41 15 9 41

2. 2.1 2.1.1 (c) 2 3 8 9 13 16 24 37 38 39 40 5 7 19 34 (d) 622 622 3589 622 9 42

2. 2.2 2.2.1 (a) 43

2. 2.2 2.2.1 (a) 39 2.7 (b) (c) 44

2. 2.2 2.2.2 2.3 2.4 (a) (b) 45

2. 2.4 (c) ( (i) (ii) (iii) 2.5 10 40 5 18 5 10 5 10 46

2. 2.5 2.8 2.6 2.7 (a) 47

2. 2.7 (b) 50 8 10 (c) 5 (d) 5 10 (e) (i) (ii) (iii) (iv) (v) (vi) 48

2. 2.7 (e) 2.8 2.9 49

2. 2.10 2.10.1 (a) 12 (b) 12 2.14 2.15 (c) 12 50

2. 2.10 2.10.2 2.11 51

2. 2.12 (a) (b) 52

2. 2.13 2.14 2.15 2.16 2.17 53

2. 2.18 12 2.19 2.20 (a) 54

2. 2.20 (b) (c) 55

2. 2.21 (a) (i) 5%1,500 1,250 8% 20% 56

2. 2.21 (a) (ii) 57

2. 2.21 (b) (i) 58

2. 2.21 (b) (ii) (c) (d) 2.22 59

2. 2.23 2.24 (i) (ii) 2.25 2.26 60

2. 2.27 (a) (b) 2.28 2.29 61

3. 3.1 (a) (i) 5% 15,213,931 9,456,819 (ii) 62

3. 3.1 (a) (iii) 1.22% 0.42%325,216,000 426,830,000 0.5 2,075,000 0.5 1,891,000 (b) 63

3. 3.1 (b) 93% 82% 82,522 88,822 221,436 187,238 21,258 60,719 325,216 336,779 13 26% 33% (c) 64

3. 3.1 (c) 507,681 175,369 143,243 45,634 871,927 33,241 15,087 21,550 2,780 72,658 287,720 287,720 244,722 244,722 1,073,364 190,456 164,793 48,414 1,477,027 732,774 246,098 154,611 54,310 1,187,793 49,600 14,588 17,480 5,166 86,834 490,461 490,461 304,932 304,932 1,577,767 260,686 172,091 59,476 2,070,020 3.2 65

3. 3.2 18 871,927 1,187,793 15 (325,224) (336,928) 546,703 850,865 3,252,502 2,866,269 3,799,205 3,717,134 14.4% 22.9% 32(c) 3.3 7 66

3. 3.3 4. (a) 2.7 67

4. (b) (c) (d) (e) (f) 68

4. (f) (i) (ii) (iii) 5. 32(c) 69

5. 2,091,471 2,091,471 831,904 639,577 (18,073) 621,504 74,619 7,956 469 8,425 326 (46,276) (3,503) (49,779) (15,309) 601,257 (21,107) 580,150 59,636 (75,217) (13,365) (88,582) (9,296) 526,040 (34,472) 491,568 50,340 80,512 (19,448) 526,040 (34,472) 491,568 111,404 70

5. 4,176 4,176 4,999 152,327 437 152,764 26,214 3,550 3,550 1,080 (1,927) 741 741 (680) 1,723,256 1,723,256 1,022,060 494,939 (20,960) 473,979 64,851 8,555 1 8,556 554 (40,243) (40,243) (14,220) 463,251 (20,959) 442,292 51,185 (72,987) (72,987) (7,180) 390,264 (20,959) 369,305 44,005 (1,492) 390,264 (20,959) 369,305 42,513 71

5. 3,343 3,343 3,995 109,544 363 109,907 23,952 2,485 2,485 1,622 2,310 687 687 (2,561) 4,341,102 456,553 4,797,655 1,532,119 12,366 1,544,485 872,047 1,956 874,003 46,610 72

5. 3,654,107 2,753 3,656,860 1,427,048 1,740,963 1,473 1,742,436 474,576 848,287 848,287 205,263 3,112,294 3,147,228 2,153 634 2,591 25,050 3,117,038 3,172,912 95%95% 73

6. 420,351 265,037 (34,056) (25,796) 386,295 239,241 386,295 239,241 60,619 144,748 (9,175) (7,338) 32(c) (211,654) (2,370) 9,644 223,715 386,295 241,346 420,351 (17,631) (34,056) 223,715 386,295 37 50 60,760,000 72,647,000 18 4,176,000 3,343,000 4,999,0003,995,000 74

7. 741,002 1,148,446 102,960 56,245 251,318 2,299,971 (137,597) (445,990) (49,241) (31,120) (663,948) (5,799) (5,799) 603,405 696,657 53,719 25,125 251,318 1,630,224 603,405 696,657 53,719 25,125 251,318 1,630,224 893 126,534 24,502 8,072 742,390 902,391 (16,595) 11,228 35 230 5,102 (21,877) (1,021) (315) (23,213) (29,013) (84,247) (14,321) (6,278) (133,859) 18,195 22,483 1,800 813 19,574 62,865 576,885 750,778 64,714 27,647 1,018,384 2,438,408 747,668 1,272,167 128,945 65,004 1,018,384 3,232,168 (170,783) (515,634) (64,231) (37,357) (788,005) (5,755) (5,755) 576,885 750,778 64,714 27,647 1,018,384 2,438,408 576,885 750,778 64,714 27,647 1,018,384 2,438,408 85,464 349,588 56,327 7,637 336,125 835,141 533,070 299,629 23,900 (856,599) (4,976) (53,891) (2,832) (365) (62,064) (39,667) (122,839) (9,931) (6,541) (178,978) 32(c) (238,848) (184,550) (6,482) (9,695) (29,438) (469,013) (3,831) (4,304) (360) (143) (2,958) (11,596) 908,097 1,034,411 125,336 18,540 465,514 2,551,898 1,016,819 1,346,805 160,600 35,082 465,514 3,024,820 (108,722) (312,394) (35,264) (16,542) (472,922) 908,097 1,034,411 125,336 18,540 465,514 2,551,898 75

7. 119,942 82,686 3,242 2,565 29,580 24,656 152,764 109,907 26,214 23,952 178,978 133,859 301,820,000 418,769,000 18 15,761,000 6.29% 76

7. 2,962 2,227 5,189 (1,965) (2,227) (4,192) 997 997 997 997 (363) (363) 634 634 2,962 2,227 5,189 (2,328) (2,227) (4,555) 634 634 634 634 1,956 1,956 (437) (437) 2,153 2,153 4,918 2,227 7,145 (2,765) (2,227) (4,992) 2,153 2,153 77

8. 472,162 71,748 7,026 74,416 1,155 626,507 (16,113) (1,462) (74,416) (91,991) (223,552) (223,552) 248,610 55,635 5,564 1,155 310,964 248,610 55,635 5,564 1,155 310,964 125 1,327 4,959 6,411 (3,083) (1,024) (4,107) 7,738 1,697 179 113 9,727 256,348 54,374 6,046 6,227 322,995 511,017 74,122 8,593 6,227 599,959 (19,748) (2,547) (22,295) (254,669) (254,669) 256,348 54,374 6,046 6,227 322,995 256,348 54,374 6,046 6,227 322,995 13,833 322 10,698 24,853 (3,259) (1,113) (258) (4,630) 32(c) (3,252) (3,252) (858) (201) (35) (38) (1,132) 255,490 64,747 1,968 16,629 338,834 509,307 87,641 4,177 76,489 16,629 694,243 (22,894) (2,209) (76,489) (101,592) (253,817) (253,817) 255,490 64,747 1,968 16,629 338,834 3,550,000 2,485,000 1,080,000 1,622,000 78

8. 12.3% 3% 43.7%-47.8% 40.3%-47.8% 12%-24% 8%-32% 3% 3% 12.3% 12.9% 9. 813,926 1,248,788 193,529 16,060 1,007,455 1,264,848 79

80 9. 1 100% 100% 330,000,000 100% 400,000,000 100% 100% 50,000,000 100% 100% 5,000,000 100% 100% 3,000,000 100% 100%

9. 3,000,000 83.33% 83.33% 200,000 100% 10. 2,591 2,196 22,854 2,591 25,050 23,667 26,464 430 441 24,097 26,905 21,506 1,855 81

10. 1,855 2,608 (1,030) (1,546) (1,402) 436 32(c) 21,990 93 357 21,506 1,855 9,038 9,362 2,757 18 21,175 4,297 (306) (502) 8 3,497 11 288 78 1 378 13,346 9,344 2,333 27 25,050 (1,513) 876 349 (288) 32(c) (9,571) (9,757) (2,662) (21,990) (85) (76) (20) (181) 2,177 387 27 2,591 223,485,000 198,915,00036,875,000 32,821,000 82

10. 27 23,783 23,783 (589) 2,976 2,387 781 (46) 735 23,975 2,930 26,905 (1,210) (1,509) (2,719) (123) 34 (89) 22,642 1,455 24,097 76,922,000 63,950,000 1,538,443,000 1,279,005,000 11. 164 159 32(c) (163) (1) 5 164 164,000 14.73% 83

12. 123,327 163,777 7,174 28,704 149,056 212,430 279,557 404,911 1,927,000 2,310,000 652,332,000 579,763,000 371,977,000 487,267,000 13. 520,114 646,685 185,753 320,107 705,867 966,792 (2,580) (32,599) 703,287 934,193 84

13. 622,886 776,761 67,093 77,251 14,791 51,176 1,097 29,557 22,477 9,570 705,867 966,792 80,401,000 128,427,000 67,093 77,251 13,308 51,176 80,401 128,427 2,580,000 61,604,0002,580,000 32,599,000 85

13. 1,483 1,097 29,557 22,477 9,570 2,580 61,604 (29,005) 2,580 32,599 32,599 35,042 1,178 (3,486) 32(c) (30,944) (253) 1,043 2,580 32,599 701,817 949,326 4,050 17,466 705,867 966,792 86

14. 32(c) 272,000 272,000 22 54,116 87,452 9,108 13,682 9,058 3,032 1,779 536 1,012 10,704 815 432 1,764 34(c) 32 26,524 32,312 5,162 372,633 149,410 278,941 536 (84) (4,497) 372,549 144,913 278,941 536 15. 90,051 8 149 325,216 336,779 175,459 1,583 325,224 426,979 175,459 1,583 (i) 14,627 (ii) 73,079 2,345 90,051 87

15. (i) (ii) 14,627,000 18 3.3% 73,079,000 1.22% 0.42% 137,582 337,964 25 25 182,580 86,060 175,434 1,558 5,062 2,955 325,224 426,979 175,459 1,583 88

16. 0.02 10,000,000 200,000 2,929,925 65,405 (a) (9,398) (188) 17(b) 48,000 960 2,968,527 66,177 (a) 34,838,000 3,998,0005,400,000 3,998,0005,400,000 89

17. 1,262,730 176,819 234,220 15,530 86,094 647,694 2,423,087 411,814 411,814 (117,198) (117,198) (a) 31,791 (31,791) 7,848 75,313 83,161 1,262,730 176,819 273,859 15,530 161,407 910,519 2,800,864 602,929 602,929 (34,838) (34,838) (34,650) 34,838 188 (b) 85,770 (15,530) 70,240 (236,171) (236,171) (a) (146,196) 146,196 (a) 50,063 (50,063) (1,677) (15,210) (16,887) 1,313,850 176,819 176,049 146,197 1,373,410 3,186,325 90

17. 1,262,730 173,703 15,530 1,451,963 173,846 173,846 (117,198) (117,198) 1,262,730 173,703 15,530 56,648 1,508,611 (34,838) (34,838) (34,650) 34,838 188 (b) 85,770 (15,530) 70,240 477,985 477,985 (236,171) (236,171) 1,313,850 173,703 298,462 1,786,015 (a) 10% 50% 146,196,000 91

17. (b) 24,000,000 20,000,00024,000,000 20,000,000 0.02 48,000,0001.48 1.7871,200,000 1.48 48,000 1.48 (48,000) 18. 364,246 455,019 190,772 250,401 316,909 482,373 507,681 732,774 871,927 1,187,793 (i) 554,981 529,026 (ii) 316,946 658,767 871,927 1,187,793 92

18. (i) (ii) 238,072,000 128,379,000 60,760,000 72,647,000301,820,000 418,769,000 316,946,000 645,375,000 14,627,00013,392,000 507,681 732,774 175,369 246,098 143,243 154,611 45,634 54,310 871,927 1,187,793 384,299 706,899 487,628 480,894 871,927 1,187,793 576,204 896,494 201,008 162,920 94,715 128,379 871,927 1,187,793 93

18. 6.00% 3.93% 3.12% 5.53% 3.70% 3.90% 364,246 455,019 356,768 439,501 590,021 171,642 697,200 801,292 211,145 619,970 353,992 1,852,358 1,592,904 94

19. 10,863 7,795 12,058 3,757 (8,591) (976) 32(c) (6,110) (67) 287 8,153 10,863 20. 40 341 24 337 3 1,039 7,913 67 9,630 22 (40) (341) 27 9,289 95

20. 9,630 11,502 1,319 114 646 468 (1,694) (712) (948) (10,830) (26) 188 27 9,630 4.10% 5.0% 2.70% 2.7% 21. 287,720 354,114 136,347 90 180 287,720 490,461 232,963 384,934 41,608 72,974 10,679 25,464 1,942 4,996 528 2,093 287,720 490,461 96

22. 211,894 166,902 (a) 66,388 87,452 12,272 14,856 23,075 94 1,473 4,202 8,748 3,427 9,283 3,251 4,447 2,321 9,257 2,258 2,417 814 7,549 20 40 341 58,861 34(c) 453 10,658 36,586 320,109 415,371 12,366 1,473 17(b) 66,388,000 87,452,000 14 12,272,000 23. 2,087,355 1,712,982 2,809 2,184 1,218 7,836 89 254 2,091,471 1,723,256 97

24. 36,412 70,354 4,063 1,978 40,475 72,332 25. 680,993 627,075 (28,661) (47,312) 166,158 157,040 26,661 24,768 41,476 38,853 118,602 97,040 4,672 29,245 46,985 41,427 12,804 13,303 152,764 109,907 741 773 (86) 4,176 3,343 3,550 2,485 2,413 1,251 860 562 170,053 151,748 37,249 25,752 25,657 24,633 43,289 19,802 1,510,442 1,321,609 98

26. 3,907 1,003 4,518 7,553 8,425 8,556 (41,141) (39,429) (3,595) (814) (5,043) (49,779) (40,243) 27. 16.5% 16.5% 25% 15% 5% 99

27. 89,612 74,533 10 (1,030) (1,546) 88,582 72,987 580,150 442,292 86,544 65,793 4,054 5,445 (2,670) (910) 654 1,221 1,438 88,582 72,987 15.3% 16.5% 100

28. 477,985,000 173,846,000 29. (a) (d) 4,400 689 49 1,471 6,609 (a) 5,250 16 32 5,298 1,140 510 17 1,667 (b) 1,102 14 19 1,135 (b) 378 60 30 99 567 (c) 41 7 3 17 68 12,311 1,296 150 1,587 15,344 180 180 180 180 180 180 540 540 540 12,311 1,296 150 1,587 15,884 (a) (b) (c) (d) 101

29. (a) 3,000 63 44 3,107 3,430 387 45 3,975 7,837 600 63 29 692 1,020 480 15 200 1,715 600 61 30 1,263 1,954 8,650 1,054 163 5,438 15,305 180 180 180 180 180 180 540 540 540 8,650 1,054 163 5,438 15,845 (b) 102

30. (a) 491,525 369,301 111,404 42,513 602,929 411,814 2,944,740 2,929,925 0.1669 0.1261 0.0378 0.0145 0.2047 0.1406 103

30. (b) 491,525 369,301 111,404 42,513 602,929 411,814 2,944,740 2,929,925 16,111 11,739 2,960,851 2,941,664 0.1660 0.1255 0.0376 0.0145 0.2036 0.1400 104

31. 0.06 0.02 177,572 58,599 0.02 58,599 0.172 510,587 688,159 117,198 50% 0.172 510,587,000 2,968,527,000 2,929,925,000 34 105

32. (a) 729,318 493,477 13 1,178 (3,486) (1,117) 1,612 12 (1,927) 2,310 7 178,978 133,859 (4,122) (2,967) 32(c) (94,959) 6 9,175 7,338 8 4,630 4,107 (7,955) (253) 645 (8,751) (1,557) 62,667 46,910 866,862 682,248 (27,886) (1,825) (209,749) (178,866) 29,066 15,231 (106,545) 154,201 (4,348) 9,544 (38,712) 35,809 508,688 716,342 106

32. (b) 7 62,064 23,213 4,122 2,967 66,186 26,180 (c) 100% 772,000,000 14,447,000 500,000,000 272,000,000 772,000 14,447 (685,673) (5,815) 94,959 107

32. (c) 6 211,654 7 469,013 8 3,252 10 21,990 11 163 157,584 (6,203) 464,130 13 (30,944) 36,733 (3,285) 118,437 19 (6,110) (10,375) (492,101) (94,380) (23,220) (127,949) (2,716) 685,673 500,000 (5,815) (118,437) 375,748 108

33. 32(c) 831,904 1,022,060 (484,460) (618,309) 347,444 403,751 (177,171) (249,144) (97,620) (113,162) 1,966 23,406 74,619 64,851 326 554 (15,309) (14,220) (14,983) (13,666) 59,636 51,185 (9,296) (7,180) 50,340 44,005 32(c) 94,959 32(c) (14,447) 80,512 (14,021) (1,492) (5,427) 111,404 42,513 109

33. (172,783) 50,781 (22,371) 278,702 (118,616) (811) (771) 82,737 (68,606) 34. (a) 26.28% 110

34. (b) 676 4,539 2,396 462 1,557 446 (c) 2,496 32 146 111

34. (c) 453 (d) 15,734 15,682 150 163 15,884 15,845 35. (a) 4,605 230,831 (b) 2,407 4,059 1,568 1,573 7,966 6,905 11,941 12,537 112

36. 1,365 488 3,042 1,781 1,901 1,113 6,308 3,382 37. 50% 20,000,000 113

788,904 1,036,463 1,418,174 1,723,256 2,091,471 1,182,753 1,118,752 1,012,510 1,022,060 831,904 1,971,657 2,155,215 2,430,684 2,745,316 2,923,375 171,388 (76,589) 286,299 442,292 580,150 134,293 74,395 50,205 51,185 149,168 305,681 (2,194) 336,504 493,477 729,318 142,611 (102,642) 237,163 369,301 491,525 117,981 61,241 43,840 42,513 111,404 260,592 (41,401) 281,003 411,814 602,929 3,372,711 3,444,540 3,991,438 5,083,908 4,797,655 (1,016,414) (1,148,247) (1,502,342) (2,217,012) (1,544,485) (1,178) (616) (604) (627) (668) 2,355,119 2,295,677 2,488,492 2,866,269 3,252,502 114