Dongpeng Holdings Company Limited 249,400,000 24,940,000 224,460,000 4.55 3.681% 0.003%0.005% 0.000002 03386 342C 4.553.68 3.684.55 www.hkexnews.hkwww.dongpeng.net (i)144a(ii)s
(1) www.eipo.com.hk 2... 3... 4...... 3... 5... www.hkexnews.hk www.dongpeng.net 6...... www.iporesults.com.hk... 79... 89......
(1) (1) (2) www.eipo.com.hk (3) (4) (5) (6) (7) (i)(ii) (8) (9) eipo1,000,000 18317 1712-1716 1,000,000
www.dongpeng.net...... i iii... 1... 11... 27... 29... 59... 61... 65... 69... 71... 77... 93... 108... 173... 179
... 184... 192... 195... 199... 258... 260... 271... 281... I-1... II-1... III-1... IV-1... V-1
F&S (1) 9.77% 40 (1) F&S 260
... 626,120 64.2% 1,157,579 58.5% 1,370,249 54.9% 592,386 55.4% 621,810 48.8%... 333,392 34.2 798,992 40.4 1,096,088 43.9 465,467 43.5 596,900 46.8... 959,512 98.4 1,956,571 98.9 2,466,337 98.8 1,057,853 98.9 1,218,710 95.6... 15,115 1.6 22,382 1.1 31,587 1.2 11,235 1.1 56,039 4.4... 974,627 100.0% 1,978,953 100.0% 2,497,924 100.0% 1,069,088 100.0% 1,274,749 100.0% 66 111 CE 3881,514 (i) (ii) (iii)
70.4% 29.6% 351412446514... 495 535 612 671... 393 503 603 680... 57 83 93 115... 42 57 58 48... 987 1,178 1,366 1,514
... 644,600 67.2% 1,552,330 79.3% 1,736,033 70.4% 752,132 71.1% 910,297 74.7%... 80,779 8.4 111,336 5.7 185,061 7.5 75,240 7.1 77,108 6.3... 170,140 17.7 203,860 10.4 415,833 16.9 182,022 17.2 157,774 13.0... 63,993 6.7 89,045 4.6 129,410 5.2 48,459 4.6 73,531 6.0... 314,912 32.8 404,241 20.7 730,304 29.6 305,721 28.9 308,413 25.3... 959,512 100.0% 1,956,571 100.0% 2,466,337 100.0% 1,057,853 100.0% 1,218,710 100.0% (i) (ii) (1)... 119,955 12.3% 381,841 19.3% 657,749 26.3% 273,074 25.5% 365,087 28.6% (2)... 172,412 17.7 463,997 23.4 762,761 30.5 329,787 30.9 404,869 31.8 (3)... 682,260 70.0 1,133,115 57.3 949,366 38.0 414,575 38.8 445,669 35.0 (4)... 128,048 5.2 51,652 4.8 59,124 4.6... 974,627 100.0% 1,978,953 100.0% 2,497,924 100.0% 1,069,088 100.0% 1,274,749 100.0% (1)
(2) (3) (4) F&S 20 SAP... 974,627 100.0% 1,978,953 100.0% 2,497,924 100.0% 1,069,088 100.0% 1,274,749 100.0%... 200,615 20.6% 568,373 28.7% 888,370 35.6% 355,312 33.2% 473,354 37.1% (1)... 30,300 3.1% 218,292 11.0% 265,858 10.6% 91,270 8.5% 196,105 15.4%... 12,883 1.3% 197,665 10.0% 240,198 9.6% 76,361 7.1% 171,286 13.4%... 7,284 0.7% 147,942 7.5% 172,840 6.9% 56,337 5.3% 121,233 9.5% (1)
358.618.1% 37.3%28.6%1.6% (i) (ii) (iii)(iv) (v)sap(vi) (i)(ii) (iii)(iv)(v) (vi)
68.56% 8.10 7.82% 195,105,600AA 188.4A 27 169.3
90 47,500,000 0.01 (i) 3.81%(ii) 3.67% (i) 1,246,952,800(ii)47,500,000 0.16
23 1310 (i) (ii)(iii)(iv) 855.7 473.4382.3 37.1% 42 34 20% 10%90% 15% 3.684.55 4.12 953.8 40%381.5
10%95.4 10%95.4 10%95.4 25%238.4 5%47.7 3.68 4.55 (1) (1) (2)... 4,588.8 5,673.6 (3)... 0.93 1.11 (1) (2) 1,246,952,800 (3) 1,149,400,000900,000,000 249,400,000 A
China Home Investment Company Limited
32 (i)(ii) Profit StrongSuperb IdeaCosmo RayHigh Ride Cosmo Ray Cosmo Ray Investments limited
Dongpeng International Dongpeng International Holding Company Limited
ERP 92.31%7.69%
F&S Frost & Sullivan 70% eipo
High Ride High Ride Investments Limited HK Ceramic HK Flying 24,940,000 1%0.003%0.005%
224,460,000 S 144A 1% 0.003%0.005%
1% 0.003%0.005% 4.553.68 37,410,000 15% 37,410,000
Profit Strong Profit Strong Investments Limited 144A 90.35%9.65% S S
34 Rich Blossom Rich Blossom Investments Limited 144A 144A 142 75 SAP 82
601 698 24 Sequoia FundSequoia PartnersSequoia Principals Sequoia Fund Sequoia Capital China Growth Fund I, L.P. Sequoia Holding SC China Holding Limited Sequoia Management Sequoia Management Sequoia Capital China Growth Fund Management I, L.P. Sequoia Fund Sequoia Partners Sequoia Principals Sequoia Partners Sequoia Capital China Growth Partners Fund I, L.P. Sequoia Principals Sequoia Capital China GF Principals Fund I, L.P. 571
0.000002
Goldman Sachs International Profit Strong Superb Idea Superb Idea Investments Limited 1,000 S
S eipo www.eipo.com.hk eipo %
(a)(b) (c)
98.4%98.9%98.8%95.6% 3.13.0
974.6 1,979.02,497.9 1,069.11,274.7
826 644.61,552.31,736.0910.3 66.1%78.4%69.5%71.4%
SAP SAP SAP SAPSAP
13095 20 10
2.49.113.9 20.3 20.726.4 37.559.2 353,980 226,000 30 9.1% 19.1% 2.7%9.3%
79,173 16.2%17.2% 10.8%10.0% 271,696
20 203.1325.9339.5
168.420.8%16.5%13.6%13.2% 77.2113.5 137.266.07.9%5.7%5.5%5.2% 31.9%31.5%29.5%26.9% 30
(i)(ii)(iii) (vi)
323.3458.8716.5 783.0 48.3
5.2%4.6% 1.0%30.6%
30
34%
515
9.0 10% 50% H7N9 10%
25% 5% 5% (i)(ii) 25%10%25% 12 601 601 601 5%10% 25% 82
82 (i)(ii) (iii) (iv)50% 25% 75 75 21 75
75 75
142 142 698 (i)12.5%(ii) 698
69810% 698 24698 24 698698 698 698 698 698 698
15% 25% 15%
1.114.55
10%
8.12 8.12 (a) (b) (c) 8.12 8.12 (a) 3.05 (b) (c)
(d) (e) 3.288.17 3.28 8.173.28 3.28 3.288.17 3.28 3.288.17 3.288.17 14A.42(3)
571V
1,00003386
Appleby Trust (Cayman) Ltd. Profit Strong37,410,000 10.07(3)
0.79661.00 6.13741.00 7.75601.00
14903 7402 8 29506 67 26 21007
13204 11 4B 386 14602 200083
2 68 2 68 1 52 1 26 Chen & Associates 5 101001 Chen & Associates 5 101001 8 20 100005 Appleby 1 2206-19
3 35 2 21 100027 88 35 1 6 1
8 183 54 Floor 4, Willow House Cricket Square P.O. Box 2804 Grand Cayman KY1-1112 Cayman Islands www.dongpeng.net FCIS, FCS 8 183 54
183 171712-1716 Appleby Trust (Cayman) Ltd. Clifton House 75 Fort Street P.O. Box 1350 Grand Cayman KY1-1108 Cayman Islands 29 18 13 7
10% 50% 142 142 142
75 75
25% 15% 15% 18% 20% 22%24% 25%
17%13% 0% 10% 25% 5% 10%
5%
F&SFrost & Sullivan 19,770 27,9209.0% (1) Frost & Sullivan
38.6% 45.7% 1,310 3,32020.5% 6,58014.8% Frost & Sullivan
47.0% 52.6%57.4% 10.50 69 15,78124,56511.7% 34,740 7.2%
89,210210,31018.7% 421,170 14.9% 1,4632,146 8.0%
3,010 7.0% 10.517.8 92.6126.8 8.6%139.8 161.77.5%
3.96.4 8.6% 18.3% 23.6%
Houzz & HomeFrost & Sullivan 57 812 Frost & Sullivan
3,000 (1) World Ceramic Review
10% 1.74%9.77% (%) 1 5.77 1.74% 2 5.12 1.54% 3 4.85 1.46% 4 3.60 1.09% 5 3.12 0.94% 6 2.71 0.82% 7 2.31 0.70% 8 1.88 0.57% 9 1.66 0.50% 10 1.61 0.49% 32.63 9.85% Frost & Sullivan (%) 1 5.77 9.77% 2 5.12 8.67% 3 4.85 8.21% 4 2.31 3.91% 5 1.66 2.81% 19.71 33.37% Frost & Sullivan
......... (1) 260 155260 155 Frost & Sullivan 13.2%16.5%17.3% 20.7% Frost & Sullivan
1502,500 106,000229,000 37,000 106,000
20 ERPSAP ERP 7.1% 9.9% WindFrost & Sullivan
WindFrost & Sullivan WindFrost & Sullivan
37.0% 460940 15.4%1,690 11.9% 0.130.26 42.4%45.7% 48.9%59.3%
Frost & Sullivan 20.4% 41.4% (%) (%) 1 2.79 5.36% 10.90% 2 2.30 4.42% 8.99% 3 1.36 2.61% 5.31% 4 0.84 1.61% 3.28% 5 0.73 1.40% 2.85% 6 0.71 1.36% 2.77% 7 0.50 0.96% 1.95% 8 0.47 0.90% 1.84% 9 0.46 0.88% 1.79% 10 0.45 0.86% 1.76% 10.61 20.36% 41.44%
F&SFrost & SullivanF&S F&SFrost & Sullivan 750,000F&S Frost & Sullivan Frost & Sullivan F&S Frost & Sullivan Frost & Sullivan 351,800
30%70% 70% 16.4%20% 60%1.6% 98%2% 150,0001.5 45%30% 2.1 Hong Kong Flying25% (i)
(ii) 52.8 48.9% 51.1%51.1% 12.04%8.33%5.56%74.07% (i) (ii) 18 10.0% 4 2.22% 10.0%10.57%7.31%4.88%67.24%
44.86%10.0% 45.14% 10.57%7.31%4.88% Lin Chi Feng51.38%41.96%6.66% HK Flying30%10.08%59.92% HK Flying4.2HK Ceramic 30%HK CeramicHK Flying 8.3
26.02% 51%49% 6.93%26.02% 44.86% 2962.73%4.73%32.54%
(1) (17.86%)(9.23%)8 (2) 11 (3) 29 (4) 8China Ceramic Holdings LimitedChina Ceramic Holdings LimitedHK Flying49.80% (5) 11Flying Holdings Company LimitedFlying Holdings Company Limited HK Flying43.41%
Profit StrongSuperb IdeaCosmo RayHigh RideRich Blossom Profit StrongSuperb IdeaCosmo RayHigh Ride Rich Blossom43.61%17.86 %9.23%24.29%5.00% HK Flying 20100% 90%10% HK Flying25% 75%3.19.3 500,000500,0005 13.021 2212
69122723 90%10% 353,980
50%20% 257,500103,000 70%20% 10% 35.517.8HK Ceramic 59.92%30% 6.010.08%
1 100% 45.72% 17.86%9.23%22.19%5.00% 550 3009.99%7.69% 102,441 274,592 134.9 (i) 2.37%(ii)134.9 2.37% 90.35%9.65%
Dongpeng International Dongpeng International30(i) 162,588,000Dongpeng International ADongpeng International 8.3%(ii)15 Dongpeng International3.0% Dongpeng International A 30195,105,600 0.000001A 9.8% A 97,552,8000.000002 0.3075 57.89%A Profit StrongSuperb IdeaCosmo RayHigh RideRich Blossom (i)(ii) (iii)(iv) (v)(vi)
(i) (ii)700(iii) 175 9.99%7.69%550300 A 8.08 (i)(ii) (iii) Sequoia FundSequoia PartnersSequoia Principals Sequoia Management Sequoia Holding SNP China Enterprises Limited SNP China Enterprises Limited
(1) (19.98%)(19.53%)(17.64%)(13.19%)(8.05%)(5.76%)(5.51%)(3.81%) (3.61%)(2.92%) (2) (31.82%)(11.74%) (10.17%)(10.07%)(10.06%) (7.69%)(6.15%)(6.15%) (6.15%)
(1) (19.98%)(19.53%)(17.64%)(13.19%)(8.05%)(5.76%) (5.51%)(3.81%) (3.61%)(2.92%) (2) (31.82%)(11.74%) (10.17%)(10.07%)(10.06%) (7.69%)(6.15%)(6.15%) (6.15%)
75 75 21 75 75 28
F&S (1) 9.77% 40... 626,120 64.2% 1,157,579 58.5% 1,370,249 54.9% 592,386 55.4% 621,810 48.8%... 333,392 34.2 798,992 40.4 1,096,088 43.9 465,467 43.5 596,900 46.8... 959,512 98.4 1,956,571 98.9 2,466,337 98.8 1,057,853 98.9 1,218,710 95.6... 15,115 1.6 22,382 1.1 31,587 1.2 11,235 1.1 56,039 4.4... 974,627 100.0% 1,978,953 100.0% 2,497,924 100.0% 1,069,088 100.0% 1,274,749 100.0% (1) F&S 260
3881,514 70.4% 29.6%16.9% F&S 20 SAP 974.61,979.02,497.91,069.1 1,274.7200.6568.4 888.4355.3473.47.3 147.9172.856.3121.2 F&S 9.77%1.8 18.3% F&S 9.0%
40 500 11 F&S 66 111CE
9515 4436204 100 1502,500F&S 388 514 1,351163115 27.4%72.6% 1219.8% 18.1% 13225815 88% 90
1014 F&S 20 SAP SAP SAP
SAP 161 SAPSAP 32 16 17
Bedesign di Bacci Enio 987 1,366 250 1,6001,850 1078269 148613255 132 75 365 440510
1,001 180 ipad
200300 698 8801,180 824375 33,00072,000 20,000 20,00016,00016,000
20 (i)(ii) (iii)
F&S... 626,120 65.3% 1,157,579 59.2% 1,370,249 55.6% 592,386 56.0% 621,810 51.0%... 253,182 26.3 381,769 19.5 391,386 15.8 178,249 16.9 174,056 14.3... 20,725 2.2 58,500 3.0 194,962 7.9 70,082 6.6 156,170 12.8... 1,927 0.2 84,975 4.3 147,137 6.0 61,861 5.8 79,059 6.5... 57,558 6.0 273,748 14.0 362,603 14.7 155,275 14.7 187,615 15.4... 333,392 34.7 798,992 40.8 1,096,088 44.4 465,467 44.0 596,900 49.0... 959,512 100.0% 1,956,571 100.0% 2,466,337 100.0% 1,057,853 100.0% 1,218,710 100.0%
(1)............... (1) F&S260 155260 155 0.5%
19 14.0%11.8% Bedesign di Bacci Enio
23
20 26
62
48 22 101 12 (a)(b) (c)
... 644,600 67.2% 1,552,330 79.3% 1,736,033 70.4% 752,132 71.1% 910,297 74.7%... 80,779 8.4 111,336 5.7 185,061 7.5 75,240 7.1 77,108 6.3... 170,140 17.7 203,860 10.4 415,833 16.9 182,022 17.2 157,774 13.0... 63,993 6.7 89,045 4.6 129,410 5.2 48,459 4.6 73,531 6.0... 314,912 32.8 404,241 20.7 730,304 29.6 305,721 28.9 308,413 25.3... 959,512 100.0% 1,956,571 100.0% 2,466,337 100.0% 1,057,853 100.0% 1,218,710 100.0% (1)... 119,955 12.3% 381,841 19.3% 657,749 26.3% 273,074 25.5% 365,087 28.6% (2)... 172,412 17.7 463,997 23.4 762,761 30.5 329,787 30.9 404,869 31.8 (3)... 682,260 70.0 1,133,115 57.3 949,366 38.0 414,575 38.8 445,669 35.0 (4)... 128,048 5.2 51,652 4.8 59,124 4.6... 974,627 100.0% 1,978,953 100.0% 2,497,924 100.0% 1,069,088 100.0% 1,274,749 100.0% (1) (2) (3) (4)
(1)
514 644.6 1,552.31,736.0910.3 67.2%79.3%70.4%74.7%... 292 351 412 446... 72 83 92 83... 13 22 58 15... 351 412 446 514 1322 5815
(i)(ii) (iii)(iv) (v) 30% 90
5146631,351
... 339 385 495 595... 69 136 145 97... 23 26 45 29... 385 495 595 663 232645 29 13.3%
66 5.2%4.6% (i) (ii) (a)(b) (c) 80.8111.3185.177.1 8.4%5.7%7.5%6.3%
1.5 0.44.2 48 SAP... 47 55 78 83... 22 36 15 24... 14 13 10 2... 55 78 83 105 1413 102
SAP SAP
64.089.0129.4 73.56.7%4.6%5.2%6.0% 170.1203.9 415.8157.817.7%10.4% 16.9% 13.0% 5%10%
18 312345789
ipad
17.950.285.931.0 43.5%33.4%8.5%7.0% 36.4%28.5%2.1%2.1% 8.5%5.9%8.5%7.0% 2.2%1.5%2.1%2.1% 5% SAP SAP SAPSAP 16 SAP 30%
SAP SAP SAPSAP SAP SAP F&S 20
15 90
1,613,0703,400 (1) (1) (1) (1) (2)... 10.00 62.6% 12.00 93.2% 16.00 87.8% 9.06 82.2% (3)... 6.90 92.6% 6.90 98.8% 5.80 95.7% 2.04 77.9% (4)... 3.35 90.4% 4.80 92.7% 5.00 92.3% 2.27 86.9% (5)... 13.63 79.5% 13.63 94.9% 3.25 82.6% (6)... 2.58 91.0% 3.61 91.0% 3.62 95.6% 2.25 75.0%... 22.83 78.7% 40.94 89.3% 44.05 92.2% 18.87 81.5% (1) 24330150 (2) (3)
(4) (5) (6) 14.7%45.0% 42.3%29.3%8.0%27.4%28.8%17.3%(i) (ii) (iii)7.0(iv) (v)... 6.6 40,000 50,000 10,000 100,000 3.3... 5.9 30,000 40,000 10,000 80,000 2.6 3.3... 6.0 30,000 30,000 60,000 3.0... 5.0 25,000 25,000 10,000 60,000 5.0... 23.5 25,000 125,000 130,000 20,000 300,000
9.0%8.0%10.2%10.4% 6.2%1.2% 24 ISO 49,351 1,05033,000 (1) 72,000 20,00020,000 16,00016,000 (1)
82.0 40.0
ISO 9001:2000BQRISO 9002:94 73 1% 66 111 CE 58
204 2.45.8 10.55.7 (i)(ii) (iii)(iv)
Bedesign di Bacci Enio 400 (i)(ii)
22.4%19.3%13.8%18.0% 5.8%5.5%3.9%4.2% 30180 (i) (ii) 5%
10% 20.4%41.4% F&S 9.8% 8.7%8.2% F&S 20 SAP F&S 0.86%1.8%
3,8826,2146,5777,434... 4,329 58.2... 1,191 16.0... 616 8.3... 773 10.4... 260 3.5... 161 2.2... 104 1.4... 7,434 100.0 95.7 196.1283.8134.5
130 39 154436 4PCT46 11 200620154970.8 (i)(ii)
(iii) (iv) 11868,300 25 273,60026.1% 102,441274,592 353,980 226,000 30 (i)(ii)
36.4(a) (b)707,960 (i)(ii) (iii)(iv) (v) (vi) (i)(ii) (iii) (i) (ii) (i) (ii) (iii)(iv) 9.1%19.1% 2.7%9.3%
70 44.8 0.1% (i) (ii) (i)(ii) (iii) 159,774 77 546,713 52.3%
79,173 (Zibo Construction and Ceramic Industry Park) (i)(ii) (i) (ii) (i) (ii) 1.5
16.2% 17.2% 10.8% 10.0% 271,696 15% ISO14001:2004 6.28.16.7 2.9
9.0
13 13 4.0 (i) (ii) 13
16 2.2 (i) (ii)
16 11 11 2.4 0.3
427,320 2,304,822 25,487 208,637 (i)(a) (b) (c) (ii) 19,835 117,062
100
26,800
5,000 10,000 70,000
50,000200,000 4.4 (i) (ii)
(i) (ii)
3.3 3.3 Guangdong Ceramics 3.083.098.15 8.04
(a) (b) (c) (d)
(b) (v)
30% 68.56%
(i) (ii)
814.9845.6 1,012.91,188.8340.6479.7 521.5704.7 28.523.222.8 14.6 6.00%5.35%5.31%6.00% 8.10
(a) (b) (c) (i) 10% (ii) 5% (i)(ii) 30%(iii) (a) (i) (ii)
(b) (i) (ii) (15) (i) (ii)(iii) (a) (b) (c) (20) (d)
A (a) (b) (c) 14A.11(4)
164,31679,173 12.0 13.512.06.0 12
30% 59 171,37850,610 11,025,000 11,576,250 5% 10.510.511.05.5 11.111.611.6
8 15,551 25 4.72.3 4.7
(i) (ii) (iii) (iv) (i) A A(ii) A 14A.42(3)
... 57... 49... 42... 67... 40... 50... 55... 58... 41 57 30 30
49 20 42 15 67 30 40 Sequoia Capital China Bona Film Group Limited Sequoia Capital China General Atlantic Monitor Group 50 10
55 30 58 30 Pillsbury Canada 00968.HK 41 107 Country Style Cooking Restaurant Chain Co., Ltd.CCSC 13.51(2)(a)(v)
... 49... 49... 38... 42... 38... 38... 46 49 49 38 42 38 15 Salon
ProfessionalJefferies & Company Solectron Corporation 38 15 46 20 43 20
3A.19 3A.23 13.46 680,000760,0002.0973,000 1.21.72.4 1.2 2.0
24,850,000,000 49,700 150,000,000 A (1) 300 25,000,000,000 50,000 900,000,000 1,800.00 97,552,800 A (2) 195.11 249,400,000 498.80 1,246,952,800 2,493.91 37,410,000 74.82 1,284,362,800 2,568.73 47,500,000 95.00 1,331,862,800 2,663.73 (1) A150,000,0000.000002 A0.00000250,000 25,000,000,0000.000002
(2) A (a) (b) (c) (i) 20% (ii) (1)
(2) (3) 10% (i) (ii) (iii)
XV23 10% (1)(2)... 854,974,732 68.56% Profit Strong (2)... 854,974,732 68.56% Zhong Qinhua (3)... 854,974,732 68.56% (1)(4)... 854,974,732 68.56% Superb Idea (4)... 854,974,732 68.56% (5)... 854,974,732 68.56% (1)(6)... 854,974,732 68.56% Cosmo Ray (6)... 854,974,732 68.56% Lin Shiying (7)... 854,974,732 68.56% (1)(8)... 854,974,732 68.56% High Ride (9)... 854,974,732 68.56%
Chen Shaokun (10)... 854,974,732 68.56% (1)(11)... 854,974,732 68.56% Zhuang Kefang (12)... 854,974,732 68.56% (1)(13)... 854,974,732 68.56% Lin Jinzhi (14)... 854,974,732 68.56% (1)(15)... 854,974,732 68.56% Huang Xiaoyuan (16)... 854,974,732 68.56% (1)(17)... 854,974,732 68.56% Xu Jufang (18)... 854,974,732 68.56% (19)... 97,552,800 7.82% (1) Profit StrongSuperb IdeaCosmo RayHigh Ride68.56% 68.56% (2) (i)profit Strong392,518,463 (ii)462,456,269 (3) Zhong QinhuaZhong Qinhua
(4) (i)superb Idea 160,763,325(ii)694,211,407 (5) Chen HaihongChen Haihong (6) (i)cosmo Ray83,074,966 (ii)771,899,766 (7) Lin ShiyiLin Shiyi (8) (i) High Ride218,617,978(ii) 636,356,754 (9) High Ride High Ride 19.98%19.53%17.64%13.19%8.05% (10) Chen ShaokunChen Shaokun (11) (i) High Ride218,617,978(ii) 636,356,754 (12) Zhuang KefangZhuang Kefang (13) (i) High Ride218,617,978(ii) 636,356,754 (14) Lin JinzhiLin Jinzhi (15) (i) High Ride218,617,978(ii) 636,356,754 (16) Huang XiaoyuanHuang Xiaoyuan (17) (i) High Ride218,617,978(ii) 636,356,754 (18) Xu JufangXu Jufang (19) Sequoia FundSequoia PartnersSequoia Principals 6.83%0.16%0.83%
Jiang Yuehua... 20% Tang Bo... 10% XV23 10%
F&S 9.77% 3881,514 70.4% 29.6%16.9% 974.61,979.02,497.9 1,069.11,274.7200.6568.4 888.4355.3473.4 7.3147.9172.856.3121.2
(i)(ii) (i)(ii) (iii)(iv)(v) (i)(ii) (i)(ii) (iii)
40.2%44.3%45.8%42.7% 358.6 18.1%
362.4563.2 40.3 37.2% 28.5%1.6% 15%20% 3.0%17.7% 27.0%23.5% 28.5%31.2%15% 20% 136.2209.669.2 (i) 62.882.6 (ii)62.8 28.7 34.1
109.60.3 41.1 (i) (ii) 34 45.43.5
1,412.1 117.636 312345 789 263.8137.3 3.13.0 85.042.3 22.082.0 72,000 20,000
5 3 450.1625.1878.3916.4
20.332.934.942.6 38.0 51.153.767.6 2.4 9.113.920.3 5.0 6.16.310.7 188,394
... 974,627 100.0% 1,978,953 100.0% 2,497,924 100.0% 1,069,088 100.0% 1,274,749 100.0%... (774,012) (79.4) (1,410,580) (71.3) (1,609,554) (64.4) (713,776) (66.8) (801,395) (62.9)... 200,615 20.6 568,373 28.7 888,370 35.6 355,312 33.2 473,354 37.1... 5,781 0.6 18,303 0.9 42,924 1.7 12,886 1.2 22,172 1.7... (3,420) (0.4) (9,564) (0.5) (6,540) (0.3) (4,528) (0.4) (6,561) (0.5)... (109,585) (11.2) (255,915) (12.9) (440,127) (17.6) (181,659) (17.0) (176,644) (13.9)... (58,159) (6.0) (95,243) (4.8) (189,634) (7.6) (80,245) (7.5) (95,849) (7.5)... (6,770) (0.7) (11,917) (0.6) (25,560) (1.0) (11,606) (1.1) (21,568) (1.7)... (1,322) (0.1)... (3,363) 0.3... (14,257) (1.5) (16,372) (0.8) (29,235) (1.2) (13,799) (1.3) (20,255) (1.6)... 12,883 1.3 197,665 10.0 240,198 9.6 76,361 7.1 171,286 13.4... (5,599) (0.6) (49,723) (2.5) (67,358) (2.7) (20,024) (1.9) (50,053) (3.9)... 7,284 0.7% 147,942 7.5% 172,840 6.9% 56,337 5.3% 121,233 9.5%
... 626,120 65.3% 1,157,579 59.2% 1,370,249 55.6% 592,386 56.0% 621,810 51.0%... 253,182 26.3 381,769 19.5 391,386 15.8 178,249 16.9 174,056 14.3... 20,725 2.2 58,500 3.0 194,962 7.9 70,082 6.6 156,170 12.8... 1,927 0.2 84,975 4.3 147,137 6.0 61,861 5.8 79,059 6.5... 57,558 6.0 273,748 14.0 362,603 14.7 155,275 14.7 187,615 15.4... 333,392 34.7 798,992 40.8 1,096,088 44.4 465,467 44.0 596,900 49.0... 959,512 100.0% 1,956,571 100.0% 2,466,337 100.0% 1,057,853 100.0% 1,218,710 100.0%... 10,271 60.7% 18,217 52.7% 21,513 51.8% 9,555 51.7% 9,733 49.2%... 5,268 31.1 8,290 24.1 7,774 18.7 3,691 20.0 3,162 16.0... 256 1.5 663 1.9 2,473 6.0 966 5.2 2,000 10.1... 13 0.1 429 1.2 629 1.5 282 1.5 336 1.7... 1,112 6.6 6,943 20.1 9,159 22.0 3,975 21.6 4,555 23.0... 6,649 39.3 16,325 47.3 20,035 48.2 8,914 48.3 10,053 50.8... 16,920 100.0% 34,542 100.0% 41,548 100.0% 18,469 100.0% 19,786 100.0%
... 61.0 63.5 63.7 62.0 63.9... 48.1 46.1 50.3 48.3 55.0... 81.0 88.2 78.8 72.5 78.1... 146.3 198.0 234.0 219.0 235.1... 51.7 39.4 39.6 39.1 41.2... 50.1 48.9 54.7 52.2 59.4... 56.7 56.6 59.4 57.3 61.6
... 644,600 67.2% 1,552,330 79.3% 1,736,033 70.4% 752,132 71.1% 910,297 74.7%... 80,779 8.4 111,336 5.7 185,061 7.5 75,240 7.1 77,108 6.3... 170,140 17.7 203,860 10.4 415,833 16.9 182,022 17.2 157,774 13.0.. 63,993 6.7 89,045 4.6 129,410 5.2 48,459 4.6 73,531 6.0... 314,912 32.8 404,241 20.7 730,304 29.6 305,721 28.9 308,413 25.3... 959,512 100.0% 1,956,571 100.0% 2,466,337 100.0% 1,057,853 100.0% 1,218,710 100.0%
... 12,837 75.9% 29,382 85.1% 32,440 78.1% 14,605 79.1% 15,812 79.9%... 733 4.3 941 2.7 1,644 4.0 760 4.1 659 3.3... 2,501 14.8 2,997 8.7 5,784 13.9 2,434 13.2 2,308 11.7. 849 5.0 1,222 3.5 1,680 4.0 670 3.6 1,007 5.1... 4,083 24.1 5,160 14.9 9,108 21.9 3,863 20.9 3,974 20.1... 16,920 100.0% 34,542 100.0% 41,548 100.0% 18,469 100.0% 19,786 100.0%... 50.2 52.8 53.5 51.5 57.6... 110.2 118.3 112.6 99.0 116.9... 68.0 68.0 71.9 74.8 68.4... 75.4 72.9 77.0 72.4 73.0... 77.1 78.3 80.2 79.1 77.6... 56.7 56.6 59.4 57.3 61.6
36 58 10 49 93115 2212 292 514
... 105,568 10.8% 259,965 13.1% 327,068 13.1% 144,977 13.6% 157,545 12.4%... 108,156 11.1 235,170 11.9 261,793 10.5 116,043 10.9 116,305 9.1... 56,454 5.8 87,165 4.4 102,927 4.1 45,623 4.2 49,730 3.9 41,001 4.2 42,026 2.1 45,459 1.8 20,150 1.9 18,780 1.5... 311,179 31.9 624,326 31.5 737,247 29.5 326,793 30.6 342,360 26.9... 203,083 20.8 325,903 16.5 339,522 13.6 150,497 14.0 168,387 13.2... 78,623 8.1 115,426 5.8 139,824 5.6 61,978 5.8 65,970 5.2... 40,813 4.2 98,261 5.0 130,430 5.2 57,815 5.4 62,618 4.9... 40,300 4.1 69,916 3.5 85,095 3.4 37,719 3.5 51,852 4.1... 22,896 2.3 37,658 1.9 38,591 1.5 17,106 1.6 21,163 1.7... 22,414 2.3 48,154 2.4 54,945 2.2 24,355 2.3 33,134 2.6... 12,600 1.3 13,087 0.7 2,536 0.1 2,678 0.3 8,909 0.7... 37,837 3.9 70,352 3.6 60,487 2.4 26,811 2.5 6,325 0.5... 769,745 79.0 1,403,083 70.9 1,588,677 63.6 705,752 66.0 760,718 59.7... 4,267 0.4 7,497 0.4 20,877 0.8 8,024 0.8 40,677 3.2... 774,012 79.4% 1,410,580 71.3% 1,609,554 64.4% 713,776 66.8% 801,395 62.9%
259.8284.2302.2321.0 830.2 886.4870.2838.0 3.853.803.75 3.55 20.6%28.7%35.6%37.1% 19.8%28.3%35.6%37.6%
... 134,359 21.5% 348,549 30.1% 451,601 33.0% 185,446 31.3% 215,561 34.7%... 39,857 15.7 86,355 22.6 151,421 38.7 61,619 34.6 72,344 41.6... 6,564 31.7 21,864 37.4 76,770 39.4 24,895 35.5 63,044 40.4... 177 9.2 29,451 34.7 78,217 53.2 30,542 49.4 41,648 52.7... 8,810 15.3 67,269 24.6 119,651 33.0 49,599 31.9 65,395 34.9... 55,408 16.6 204,939 25.6 426,059 38.9 166,655 35.8 242,431 40.6... 189,767 19.8 553,488 28.3 877,660 35.6 352,101 33.3 457,992 37.6... 10,848 71.8 14,885 66.5 10,710 33.9 3,211 28.6 15,362 27.4... 200,615 20.6% 568,373 28.7% 888,370 35.6% 355,312 33.2% 473,354 37.1% (i)(ii) (i) (ii) (i) (ii) (iii)
... 78,207 12.1% 382,161 24.6% 493,910 28.5% 198,212 26.4% 297,944 32.7%... 38,513 47.7 54,936 49.3 121,040 65.4 46,317 61.6 51,053 66.2... 48,995 28.8 81,545 40.0 196,709 47.3 83,874 46.1 72,648 46.0... 24,052 37.6 34,846 39.1 66,001 51.0 23,698 48.9 36,347 49.4... 111,560 35.4 171,327 42.4 383,750 52.5 153,889 50.3 160,048 51.9... 189,767 19.8 553,488 28.3 877,660 35.6 352,101 33.3 457,992 37.6... 10,848 71.8 14,885 66.5 10,710 33.9 3,211 28.6 15,362 27.4... 200,615 20.6% 568,373 28.7% 888,370 35.6% 355,312 33.2% 473,354 37.1%
... 260 1,843 5,531 1,798 3,618... 3,466 4,584 1,620 1,742... 3,789 6,756 12,127 3,671 3,183... 3,780 1,002 935 1,663... 3,679 2,116 161... 675 255 13,251 720 9,642... 1,057 2,203 2,750 2,026 2,163... 5,781 18,303 42,924 12,886 22,172 (1) 2.565% (1)
... 20,194 2.1% 86,229 4.4% 145,081 5.8% 56,875 5.3% 53,890 4.2%... 17,942 1.8 50,239 2.5 83,329 3.3 38,607 3.6 30,989 2.4... 20,055 2.1 40,370 2.0 75,347 3.0 30,899 2.9 35,137 2.8... 32,386 3.3 49,225 2.5 65,482 2.6 31,890 3.0 34,593 2.7... 6,066 0.6 11,939 0.6 20,240 0.8 8,012 0.7 5,785 0.5... 2,352 0.2 3,453 0.2 6,466 0.3 1,916 0.2 1,934 0.2... 2,612 0.3 3,816 0.2 14,800 0.6 6,623 0.6 6,425 0.5... 7,978 0.8 10,644 0.5 29,382 1.2 6,837 0.6 7,891 0.6... 109,585 11.2% 255,915 12.9% 440,127 17.6% 181,659 17.0% 176,664 13.9% (i)(ii) 520
292.3 6.811.9 25.611.621.6 65% 14.316.429.213.820.3
25% 5.649.767.4 20.050.1 1,069.1205.6 19.2%1,274.7 592.429.4 5.0%621.8(i)(ii) (iii) 465.5131.4 28.2%596.9(i) (ii) 11.244.8 398.8%56.0 305.72.7 0.9%308.4 11
10 752.1 158.221.0%910.3 713.887.6 12.3%801.4 705.855.07.8% 760.7 66.8% 62.9% 30.6%14.1%5.8% 26.9%13.2%5.2% 355.3 473.433.2%37.1% 352.1458.0 33.3%37.6%
12.922.2 9.372.1%(i) 9.6(ii)1.8 2.0 4.56.6 2.144.9% 6.4 3.9 181.7 176.65.12.8% 17.0%13.9% 56.9 53.95.3%4.2% 38.6 31.03.6%2.4% 80.295.8 15.619.4% 7.5%7.5%
11.621.6 10.085.8% 13.820.3 6.547.1% 6.5 20.050.1 30.1150% 26.2% 23.4% 15% 56.3 121.264.9115.3% 5.3%9.5% 1,979.0519.026.2% 2,497.9 1,157.6212.6 18.4%1,370.2(i)(ii) (iii)
799.0297.137.2% 1,096.1(i) (ii) 404.2326.180.7% 730.3 1,552.3183.7 11.8%1,736.0 1,410.6199.014.1% 1,609.6 1,403.1185.613.2%1,588.7 71.3%64.4% 31.5%16.5%5.8%29.5%13.7%5.6% (i)(ii) 5.0%5.2% 568.4 888.428.7%35.6% 553.5877.728.3% 35.6%
18.342.9 24.6134.5%(i) 13.0(ii)3.7 (iii)5.4 9.66.5 3.131.6%4.8 1.5255,000 6.7 2.8 255.9440.1 184.272.0% 12.9%17.6% 58.9 35.0 31.3
16.3 95.2189.6 94.499.2%4.8% 7.6% 36.8 15.5(i) (ii) 11.925.6 13.7114.5% 16.429.2 12.878.6% 13.1 49.767.4 17.735.5% 25.2%28.0% 147.9 172.824.916.8% 7.5%6.9%
974.61,979.0 1,004.3103.0% 626.11,157.6 531.584.9%(i) (ii) 333.4799.0 465.6139.7% 644.6 1,552.3907.7140.8%(i) (ii) (iii)61150 314.9404.2 89.328.4% 688 774.01,410.6 636.682.2% 769.7 1,403.1633.482.3%
79.4%71.3% 20.8%8.1%16.5%5.8% 31.9% 31.5% 4.2%5.0% 200.6367.8 568.420.6% 28.7%189.8 553.519.8%28.3% (i)(ii) (iii) 5.818.3 12.5215.5%(i)3.0(ii) 1.5 3.83.5
3.49.6 6.2182.4%6.7 2.8 2.5 109.6255.9 146.3133.5% 11.2%12.9% 66.0 32.3 58.295.2 37.063.8% 6.0%4.8% 6.85.176.0% 11.9 65% 14.316.4 2.114.8% 2.30.2
5.649.7 44.1788.1% 43.5%25.2% 7.3 147.9140.61,931.1% 0.7%7.5%... 450,084 625,108 878,339 916,424... 64,271 62,894 117,005 264,838... 20,308 32,896 34,894 42,617... 36,389 45,389 12,848... 6,475 67,824 18,331 9,079 541,138 825,111 1,093,958 1,245,806
... 587,483 905,737 1,046,181 1,004,055... 170,411 226,587 371,953 473,156... 2,637 4,547... 11 11... 190,708 236,807 96,375 83,587... 1,377 1,377 2,817 5,607... 738 45,209 69,678 409,914... 75,205 112,593 239,991 483,574 1,028,559 1,528,310 1,827,006 2,464,451... 270,896 682,174 965,748 1,076,590... 3,236 3,759 4,006 4,301... 1,005,607 1,082,446 1,109,320 1,272,410... 1,650... 70,000 185,000 415,240 852,159... 2,105 33,756 49,185 40,367 1,351,844 1,987,135 2,543,499 3,247,477... (323,285) (458,825) (716,493) (783,026)... 217,853 366,286 377,465 462,780... 42,527 38,767 34,762 32,464... 90,000 90,000 78,000 52,000... 188,394... 4,222 3,473 2,777 18,272 136,749 132,240 115,539 291,130... 163,453 172,231 191,019 11... (87,980) 51,139 55,025 171,661... 75,473 223,370 246,044 171,672... 5,631 10,676 15,882 (22)... 81,104 234,046 261,926 171,650
450.1625.1878.3 916.4 64.362.9117.0 264.8 36.4 45.412.832.6 9.0 36.4 6.567.818.3 9.1 9.2 49.5 61.3
587.5905.71,046.2 1,004.1 74.3%... 151,200 207,269 208,890 211,080... 6,795 21,188 16,263 33,712... 429,488 677,280 821,028 759,263... 587,483 905,737 1,046,181 1,004,055 42.1 140.4318.3... 500,938 813,431 949,954 880,836... 61,947 61,714 63,443 89,713... 24,598 30,592 32,784 33,506... 587,483 905,737 1,046,181 1,004,005 (1)... 228 193 221 234 (1) 365183
... 342,943 584,974 724,801 636,044... 75,385 82,245 84,318 123,767... 49,196 61,184 65,568 67,012... 467,524 728,403 874,687 826,823...... 13,438 20,531 20,875 34,054... 24,598 30,592 32,784 33,506... 38,036 51,123 53,659 67,560...... 25% 25% 25% 25%... 50% 50% 50% 50% 85.3%89.8%90.8%87.7% (i)(ii) (iii)
(i) (ii)25 (i) (ii)(iii) (i) (ii) 38.051.153.7 67.6
170.4226.6372.0 473.2... 64,259 118,250 229,325 282,222... (2,352) (9,080) (13,871) (20,255) 61,907 109,170 215,454 261,967... 29,865 17,391 14,652 17,168... 46,806 9,395 14,335 8,814... 4,827 67,564 75,636 117,270... 5,025 6,119 6,298 10,681... 3,492 5,098 13,456 5,839... 4,501 4,836 6,322 16,547... 1,938 4,316 8,939 1,280... 12,050 2,698 16,861 33,590... 170,411 226,587 371,953 473,156 64.3118.3229.3 282.2
62.7% 030... 12,117 45,089 39,869 80,162 53,709 3190... 19,702 27,310 67,095 59,837 36,339 91180... 19,017 17,106 49,412 29,223 11,339 181365... 9,380 10,768 46,339 69,119 41,931 12... 1,691 8,897 12,739 23,626 21,038... 61,907 109,170 215,454 261,967 164,356 (1)... 17 17 25 37 (1) 365 183 90 37(i) (ii) 1725 1717 39.0 74.496.8 1014
20.726.4 37.559.2 59.2 40.9% 2.49.113.9 20.3
270.9682.2 965.71,076.6... 191,066 449,319 622,564 634,434... 6,156 4,238 13,700 6,593... 6,022 11,411 16,742 7,406... 3,960 16,003 38,677 62,253... 7,241 19,502 33,142 31,943... 33,564 68,763 93,472 163,329... 2,830 31,193 39,030 75,096... 32,650 32,361 15,563... 9,593 19,669 25,309 4,597... 10,464 29,426 50,751 75,376... 270,896 682,174 965,748 1,076,590
191.1449.3622.6 634.4 66.8% 030... 74,261 182,446 272,362 320,149 3190... 96,777 249,615 278,655 160,143 91180... 11,951 15,241 65,645 53,593 181365... 8,077 2,017 5,902 95,631 12... 4,918 191,066 449,319 622,564 634,434 (1)... 86 83 122 144 (1) 365183 180 83122 144(i) (ii) 86 83 1.9% 38.6%
135.2% 45.842.538.8 36.8... 3,236 3,759 4,006 4,301... 42,527 38,767 34,762 32,464... 45,763 42,526 38,768 36,765 10 6.55%
... 160,000 275,000 493,240 904,159 30.0243.9625.0 70.0185.0 415.2852.2 195,105,600A A188.4 A 27
... 587,483 905,737 1,046,181 1,004,055 981,258... 170,411 226,587 371,953 473,156 339,559... 2,637 4,547... 11 11 11... 190,708 236,807 96,375 83,587 54,713... 1,377 1,377 2,817 5,607 7,500... 738 45,209 69,678 409,914 10,120... 75,205 112,593 239,991 483,574 594,243 1,028,559 1,528,310 1,827,006 2,464,451 1,987,404... 270,896 682,174 965,748 1,076,590 1,031,930... 3,236 3,759 4,006 4,301 4,448... 1,005,607 1,082,446 1,109,320 1,272,410 167,567... 1,650 1,650... 70,000 185,000 415,240 852,159 475,962... 2,105 33,756 49,185 40,367 67,481 1,351,844 1,987,135 2,543,499 3,247,477 1,749,038... (323,285) (458,825) (716,493) (783,026) 238,366 1,005.61,082.41,109.3 1,272.4 (i)(ii) (iii) 782.9843.3
823.3970.9 340.6479.7521.5 704.7... (48,283) 249,596 346,851 266,719... (188,596) (342,455) (235,703) (371,109)... 266,612 130,247 16,250 347,973... 29,733 37,388 127,398 243,583... 45,472 75,205 112,593 239,991... 75,205 112,593 239,991 483,574
266.7 268.21.5 (i)66.9(ii) 58.9126.6 346.9 365.318.4 (i)150.2(ii)143.0 277.9 249.6 298.649.0 (i)331.3(ii)62.9 401.2 48.3 111.1159.4 (i)234.3(ii)94.1 161.5
371.1 (i)409.9(ii) 110.4(iii)63.3(i) 123.1(ii)69.7 235.7 (i)283.9(ii)69.7 (iii)47.8(i)106.7(ii) 45.2 342.5 (i)248.7(ii)45.2 (iii)88.6(iv)36.4 188.6 (i)83.7(ii)72.0(iii) 32.0 348.0 (i)786.2(ii)203.5(iii) A185.0(i)427.2 (ii)178.6(iii) 218.8 16.3 508.2433.6(i) 631.4(ii)290.0 130.2 938.9300.0 925.4185.0
266.6(i) 292.3(ii)112.5(iii) 42.0120.0 12... 354,016 561,405 26,891 24,125... 8,381 1,843 13,393 8,984 5,699... 362,397 563,248 40,284 33,109 5,699... 62,809 64,700 41,061 30,820 3... 62,843 109,559 275 155... 10,505 17,422 22,631 7,394 13,268... 17,935 5,234 866... 136,157 209,616 69,201 39,235 13,271... 10,500 55,664 57,352 28,675 20,673... 46,879 11,704 3,194
36.2 63.529.723.5 1832422853 222.7 239.2286.1301.5 4154021,3854,040 186.5175.7 256.3278.0 28.523.2 22.814.6 6.00%5.35%5.31%6.00% 34
160.0275.0493.2 904.2 298.4 771.2 3.0%6.6%2.6%6.3% 160.0275.0194.8 133.0 5%15% 12 635.0 12633.0 A195,105,60030.0185.0 117.8567.0 23.2 35.8
(1)... 9.0% 63.2% 66.0% 70.6% (2)... 0.8 0.8 0.7 0.8 (3)... 2.0 1.2 1.9 5.3 (4)... 1.0 0.5 0.7 0.1 (5)... 6.8 17.6 12.6 12.7 (6)... 0.3 0.3 0.3 0.4 (1) (2) (3) (4) (5) EBITDAEBITDA (6) 1,005.61,082.41,109.3 1,272.4 77.2240.890.5108.1
... 56,266 84,836 56,947 75,286... 152,001 151,364 124,425 135,387... 83,547 77,112 67,057 103,150 291,814 313,312 248,429 313,823 115.7285.0331.671.7 383.3
5% 5%5% 5%
5%... (262) (1,301)... 155 9 1,479.71,985.42,445.33,049.3 260.2%6.6% 25
(i) (ii) 5% 10%15% +/-5% +/-10% +/-15%... -/+3,959 -/+7,918 -/+11,876... -/+9,749 -/+19,497 -/+29,246... -/+12,265 -/+24,530 -/+36,795... -/+5,908 -/+11,816 -/+17,724 5% 10%15% +/-5% +/-10% +/-15%... -/+7,616 -/+15,231 -/+22,847... -/+12,221 -/+24,443 -/+36,664... -/+12,732 -/+25,464 -/+38,196... -/+6,315 -/+12,629 -/+18,944 (i) (ii)
(1) (2) (3)(6) 3.68... 171,672 676,317 847,989 0.74 0.93 4.55... 171,672 841,370 1,013,042 0.88 1.11 (1) 171.7
(2) 3.68 4.55 A (3) 1,149,400,000900,000,000 249,400,000 A (4) 195,105,600 AA AA (1)188,394,000A 1,036,383,0003.681,201,436,0004.55 1,246,952,800900,000,000 A97,552,800 249,400,000 0.83 1.043.680.961.21 4.55 (5) 90 (6) 0.79661 246.4 13.1313.19 13.1313.19
169.3A 90 82.852.2 30.6 9.0
4.12 3.684.55 953.8 40%381.5 10%95.4 10%95.4 10%95.4... 60.0 6.0%... 50.0 6.6%... 30.0 6.0%... 20.0 6.0% 25%238.4 5%47.7
1,101.0 4.12
(a) (b) (c)
(d) (e) (f) (g) (h) (i) (j) (k) (l) (m)
(n) (o) (p) (i) (ii) (iii) (iv)
(v) (A) (B) (C) (D) (A) 10.08 10.08
(B) 10.07 (a) (b) (a) 10.07(2)3 12 (i) 10.07(2)2155 (ii) 2.07C
(A) (a) (i) (ii) (iii) (i)(ii) (iv) (i)(ii)(iii)
(i)(ii)(iii) (b) (a) (i)(ii)(iii) (a) (B) (a) (i) (ii) (iii) (i)(ii)
(iv) (i)(ii)(iii) (i)(ii)(iii) (b) (a)(i)(ii)(iii) (c) (a)(i)(ii)(iii) (i) (ii)
(A) (B) 3037,410,000 15% Rich Blossom
4% 0.5% 82.8 4.12 3A.07
(a) (b)
(a) (b) 24,940,000 S 144A224,460,000 24,940,000 10% 2%
5 5 12,470,00024,940,000 50% 184.2 24,940,00010% 1550 74,820,00030%
50100 99,760,00040% 100 124,700,000 50% 4.55 4.55
224,460,000 90% 18% S 144A
30 37,410,00015% 2.9% (i) (ii) (iii) (i)(ii)(iv) (v) (vi)(ii)(iii)(iv)(v)
30 37,410,000 15% Profit Strong37,410,00010.07(3)
4.553.68 4.551%0.003%0.005% 4.55 (www.hkexnews.hk)(www.dongpeng.net)
10% (www.hkexnews.hk)(www.dongpeng.net)
155 (a)(b)
1,000
1. eipowww.eipo.com.hk eipo 2. 18 S eipo
eipo 3. www.eipo.com.hk (1) 2 68
1 52 1 26 (2)... 13 252 409 409-415 413-415 25 71 G1006... 471 209 20-24 G8B 4-4A 4851 P2 611-617 101
... G13-14 L22103 165 1992 4. eipo (i)
(ii) (iii) (iv) (v) (vi) (vii) (viii) (ix) (x) (xi)
(xii) (i) (ii) SS902(h)(3) (xiii) (xiv) (xv) (xvi) (xvii) (xviii) eipo (xix)(i) (ii)
5. eipo eipo www.eipo.com.hk eipo eipoeipo eipo www.eipo.com.hk24 eipo eipoeipo eipo eipo 40 40342E eipo eipoeipo
6. 2979 7888 https://ip.ccass.com 199 2 (i) (ii)
40
1,0001,000 (1) (1) (1) (1) (1) 24
40 40 342E 7. eipoeipo eipo (i)(ii) 8.
eipo 9. eipo1,000 1,000 www.eipo.com.hk
10. 11. www.dongpeng.netwww.hkexnews.hk www.dongpeng.netwww.hkexnews.hk 24 www.iporesults.com.hk (852) 2862 8669
12. (i) eipo 40342E (ii) eipo
(iii) (iv) eipo 50% 13. 4.55
14. (i) (ii) (i) 1,000,000 183171712-1716
1,000,000 (ii) 1,000,000 1,000,000 (iii) eipo 1,000,000
183171712-1716 1,000,000 (iv)
15.
22 3 China Home 1 100% 100% 100% Investments Co., Ltd. China Home 1
1 100% 100% 100% 28,100,000 100% 100% 100% 100% 100% 91.82% 95.09% 89.75% 100% 91.03% 22,200,000 4 91.82% 95.09% 89.75% 100% 100% 65,000,000 91.82% 95.09% 89.75% 100% 100% 10,000,000 91.82% 95.09% 89.75% 100% 100% 20,000,000 91.82% 95.09% 100% 100% 100% 3,010,000 91.82% 95.09% 89.75% 100% 100% 500,000 91.82% 95.09% 100% 100% 100% 500,000 91.82% 95.09% 100% 100% 100% 5,000,000
91.82% 95.09% 100% 100% 100% 1,000,000 91.82% 95.09% 100% 100& 100% 2,000,000 100% 100% 100& 100% 180,000,000 100% 100% 100& 100% 15,000,000 95.09% 100% 100& 100% 2,000,000 95.09% 100% 100& 100% 2,000,000 95.09% 100% 1,000,000 2 100% 100% 100& 100% 20,000,000 100% 100& 100% 5,000,000
100% 100% 92.31% 13,000,000 4 100% 100% 2,000,000 100% 100% 2,000,000 100% 100% 2,000,000 100% 100% 58,300,000 3 100% 100% 1,000,000 3 100% 100% 40,000,000 3 70% 70% 500,000 3 1. 2. 3. 4. 20,000,000 22,200,00012,000,00013,000,000C
China HomeChina Home China Home China Home...............
..................... *...
.................. * 3.340
A1(b) A1(b) 2410
A.... 7 974,627 1,978,953 2,497,924 1,069,088 1,274,749... (774,012) (1,410,580) (1,609,554) (713,776) (801,395)... 200,615 568,373 888,370 355,312 473,354... 8 5,781 18,303 42,924 12,886 22,172... 9 (3,420) (9,564) (6,540) (4,528) (6,561)... (109,585) (255,915) (440,127) (181,659) (176,644)... (58,159) (95,243) (189,634) (80,245) (95,849)... (6,770) (11,917) (25,560) (11,606) (21,568)... (1,322)... (3,363)... 10 (14,257) (16,372) (29,235) (13,799) (20,255)... 12,883 197,665 240,198 76,361 171,286... 11 (5,599) (49,723) (67,358) (20,024) (50,053)... 12 7,284 147,942 172,840 56,337 121,233... 6,273 140,892 167,181 57,201 121,226... 1,011 7,050 5,659 (864) 7 7,284 147,942 172,840 56,337 121,233... 16 0.01 0.21 0.22 0.08 0.13... 16 0.01 0.21 0.22 0.08 0.14
... 17 450,084 625,108 878,339 916,424... 18 64,271 62,894 117,005 264,838... 28 20,308 32,896 34,894 42,617... 36,389 45,389 12,848... 6,475 67,824 18,331 9,079 541,138 825,111 1,093,958 1,245,806... 20 587,483 905,737 1,046,181 1,004,055... 21 170,411 226,587 371,953 473,156... 2,637 4,547... 25 190,708 236,807 96,375 83,587... 25 11 11 11 11... 18 1,377 1,377 2,817 5,607... 22 738 45,209 69,678 409,914... 22 75,205 112,593 239,991 483,574 185,361 1,028,559 1,528,310 1,827,006 2,464,451 11 185,372... 23 270,896 682,174 965,748 1,076,590 7,176... 25 1,005,607 1,082,446 1,109,320 1,272,410... 1,650... 24 3,236 3,759 4,006 4,301... 26 70,000 185,000 415,240 852,159... 2,105 33,756 49,185 40,367 1,351,844 1,987,135 2,543,499 3,247,477 7,176... (323,285) (458,825) (716,493) (783,026) 11 178,196... 217,853 366,286 377,465 462,780 11 178,196
... 24 42,527 38,767 34,762 32,464... 26 90,000 90,000 78,000 52,000... 27 188,394 188,394... 28 4,222 3,473 2,777 18,272 136,749 132,240 115,539 291,130 188,394... 81,104 234,046 261,926 171,650 11 (10,198)... 29 163,453 172,231 191,019 11 11 11... (87,980) 51,139 55,025 171,661 (10,209)... 75,473 223,370 246,044 171,672 11 (10,198)... 5,631 10,676 15,882 (22)... 81,104 234,046 261,926 171,650 11 (10,198)
i... 197,677 1,343 (70,223) 128,797 13,690 142,487... 6,273 6,273 1,011 7,284... 38,564 38,564 3,436 42,000 (ii)... (74,134) (25,144) (99,278) (11,389) (110,667) (iii)... 1,346 (229) 1,117 (1,117)... 163,453 (24,030) (63,950) 75,473 5,631 81,104... 140,892 140,892 7,050 147,942... 14,515 (14,515)... 4,591 4,591 409 5,000 (iii)... 4,187 (1,773) 2,414 (2,414)... 172,231 14,515 (25,803) 62,427 223,370 10,676 234,046... 167,181 167,181 5,659 172,840... 21,728 (21,728)... 52,066 52,066 786 52,852 (iii)(iv)... (33,278) (11,346) (44,624) 16,114 (28,510) 15... (151,949) (151,949) (17,353) (169,302)... 191,019 36,243 (37,149) 55,931 246,044 15,882 261,926... 121,226 121,226 7 121,233 36... (29) (29) (v)... (191,008) (11,955) (202,963) (15,882) (218,845) (vi)... 7,365 7,365 7,365... 11 36,243 (41,739) 177,157 171,672 (22) 171,650... 172,231 14,515 (25,803) 62,427 223,370 10,676 234,046... 57,201 57,201 (864) 56,337... 15,214 15,214 786 16,000... 187,445 14,515 (25,803) 119,628 295,785 10,598 306,383
(i) (ii) (iii) (iv) (v) (vi) 10% 50% 25% 1(b)1(b) 1(b) i)1(b)ii) 12,510,000 218,845,000 1,000,000
... 12,883 197,665 240,198 76,361 171,286... 1,322... (260) (5,309) (10,115) (3,418) (5,360)... 14,257 16,372 29,235 13,799 20,255... 63,774 65,797 95,791 39,636 56,055... 1,878 6,728 4,791 3,926 6,384... 12,600 13,087 2,536 2,678 13,901... 3,363... 1,870 1,377 1,377 679 2,524... 209 2,836 1,494 841 (182)... 2,519... 111,052 298,553 365,307 134,502 268,226... (234,340) (331,341) (142,980) 5,352 126,595... (94,127) (62,904) (150,157) (185,542) (66,916)... (36,239) (27,247) 33,737 39,702 6,241... 161,537 401,203 277,935 183,789 (11,910)... 65,382 16,476 46,867 4,103 23,684... (26,735) 294,740 430,709 181,906 345,920... (7,291) (28,772) (54,623) (34,910) (58,946)... (14,257) (16,372) (29,235) (13,799) (20,255)... (48,283) 249,596 346,851 133,197 266,719... 260 5,309 10,115 3,418 5,360... 1,105 605 3,582 27 3,252... (83,689) (248,657) (283,856) (121,598) (63,347)... (32,040) (36,389) (47,770) (37,770) (8,366)... (5,200)... 3,657... (366,424) (88,626) (319,221) (159,984) (110,359)... 294,473 69,774 425,916 156,485 123,113... 738 45,209 45,209 69,678... (738) (45,209) (69,678) (8,049) (409,914) 36... 18,504 37... 970... (188,596) (342,455) (235,703) (122,262) (371,109)
... 112,545 300,000 508,240 185,000 786,159... (120,000) (185,000) (290,000) (105,000) (427,240)... (3,037) (3,237) (3,758) (1,878) (2,003)... 42,000 5,000 28,083 16,000... 185,031... (198,306) (925,449) (631,416) (201,223) (178,622)... 490,648 938,933 433,611 391,590 203,493... (28,510) (218,845) 1(b)... (57,238)... 266,612 130,247 16,250 284,489 347,973... 29,733 37,388 127,398 295,424 243,583... 45,472 75,205 112,593 112,593 239,991... 75,205 112,593 239,991 408,017 483,574
1. (a) 22 3 (b) 5
5 (c) 783,026,000(i) (ii) 850,000,000 2. 9 9 1 7 10 2 12 27 9 1 32 2 36 2 39 2 2 21
1 2 3.
1219 2 5
39 36 36 39
4. 3 450,084,000625,108,000 878,339,000916,424,000
20,308,00032,896,000 34,894,00042,617,000 38,036,00051,123,00053,659,000 67,560,000 2,352,000 9,080,00013,871,00020,255,000 5,025,0006,119,0006,298,000 10,681,000
188,394,000 5. 2627
6. a.... 387,154 591,173 726,717 1,377,098... 1,391,738 1,902,702 2,370,656 2,981,721... 45,763 42,526 38,768 36,765... 188,394... 11 185,372... 7,176... 188,394
b.
50 50 600,0001,031,000731,000 712,000 27 5% 5%... (4,819) 5%... 4,467
... 6,981 216,499... 188,394... 4,142 237 1,690,000195,521,00011,000 11,0005,280,00020,967,000 4,142,000237,000 188,394,000 185,361,000 188,394,000 5% 5%5%
5%5%... (262) (1,301)... 155 9 (i)90180 5%10% (ii)90 180 68%56%69%61%
178,196,000 783,026,000 (i)(ii) 850,000,000 1 1 3 3 1 15 5... 18,538 28,358 97,206 82,029 226,131 226,131... 6.55% 519 1,039 4,675 26,834 29,585 62,652 45,763... 1,005,607 1,005,607 1,005,607... 5.94% 1,583 32,942 42,857 81,173 26,789 185,344 160,000 1,024,145 30,460 131,187 129,561 108,007 56,374 1,479,734 1,437,501
1 1 3 3 1 15 5... 16,319 111,110 239,979 177,848 545,256 545,256... 6.55% 545 1,091 4,909 27,505 22,368 56,418 42,526... 1,082,446 1,082,446 1,082,446... 6.79% 3,038 66,057 129,908 102,271 301,274 275,000 1,098,765 114,693 307,127 312,665 129,776 22,368 1,985,394 1,945,228 1 1 3 3 1 15 5... 71,577 131,760 273,247 291,512 768,096 768,096... 6.55% 545 1,091 4,909 28,176 15,153 49,874 38,768... 1,109,320 1,109,320 1,109,320... 5.78% 11,962 55,809 58,838 86,313 212,922 194,840... 5.63% 102,460 75,796 126,790 305,046 298,400 1,180,897 246,727 405,943 482,049 114,489 15,153 2,445,258 2,409,424 1 1 3 3 1 15 5... 92,974 148,033 151,006 411,489 803,502 803,502... 6.55% 559 1,118 5,031 28,528 11,365 46,601 36,765... 1,272,410 1,272,410 1,272,410... 1,650 1,650 1,650... 6.82% 756 21,392 65,417 57,560 145,125 133,000... 6.01% 59,651 517,318 203,015 779,984 771,159 1,367,034 208,999 690,834 684,952 86,088 11,365 3,049,272 3,018,486... 10.9% 227,841 227,841 188,394
1 1 3 3 1 15 5... 7,176 7,176 7,176... 10.9% 227,841 227,841 188,394 c... 188,394 188,394
188,394,000 27 27
...... 185,031... 3,363... 188,394 7. 8
(a)... 959,512 15,115 974,627... 189,767 10,848 200,615... 5,781... (3,420)... (109,585)... (58,159)... (6,770)... (1,322)... (14,257)... 12,883... 51,424 810 52,234... 12,600 12,600
... 1,956,571 22,382 1,978,953... 553,488 14,885 568,373... 18,303... (9,564)... (255,915)... (95,243)... (11,917)... (16,372)... 197,665... 52,982 1,126 54,108... 13,087 13,087
... 2,466,337 31,587 2,497,924... 877,660 10,710 888,370... 42,924... (6,540)... (440,127)... (189,634)... (25,560)... (29,235)... 240,198... 71,474 915 72,389... 2,536 2,536
... 1,057,853 11,235 1,069,088... 352,101 3,211 355,312... 12,886... (4,528)... (181,659)... (80,245)... (11,606)... (13,799)... 76,361... 27,790 281 28,071... 2,678 2,678
... 1,218,710 56,039 1,274,749... 457,992 15,362 473,354... 22,172... (6,561)... (176,644)... (95,849)... (21,568)... (3,363)... (20,255)... 171,286... 40,077 800 40,877... 8,909 4,992 13,901 3 (b)
(c) 10%... 354,016 561,405 10% (d) 8.... 260 1,843 5,531 1,798 3,618 i... 3,466 4,584 1,620 1,742... 3,789 6,756 12,127 3,671 3,183... 3,780 1,002 935 1,663... 3,679 2,116 161 ii... 675 255 13,251 720 9,642... 1,057 2,203 2,750 2,026 2,163... 5,781 18,303 42,924 12,886 22,172 (i) (ii) 8%10%
9.... (209) (2,836) (1,494) (841) 182 1... (2,519)... (1,878) (6,728) (4,791) (3,926) (6,384)... 1,186 (255) 239 (359)... (3,420) (9,564) (6,540) (4,528) (6,561) 1 3,657,000 10.... 9,439 13,375 26,449 12,406 18,985... 1,622... 3,196 2,997 2,786 1,393 1,270 14,257 16,372 29,235 13,799 20,255
11.... 10,309 63,080 70,057 22,062 45,473... (20) (5) 868 10,309 63,060 70,052 22,062 46,341 28... (4,710) (13,337) (2,694) (2,038) 3,712 5,599 49,723 67,358 20,024 50,053 25% [2011]14 15% 15%
... 12,883 197,665 240,198 76,361 171,286 25%... 3,221 49,416 60,049 19,090 42,822... 331... (4,626) 1... 2,799 929 2,966 752 816... (20) (5) 868... 543 1,376 443 697... 1,142 72 3,647 147 1,061 2... 10,000... (939)... (955) (1,217) (675) (408) (1,585)... 5,599 49,723 67,358 20,024 50,053 1 2 10% 100,000,000
12.... 63,774 65,797 95,791 39,636 56,055... 1,870 1,377 1,377 679 2,524... 96 128 1,287 169 710... 7,176... 2,436 5,778 10,475 7,911 5,706... 774,012 1,410,580 1,609,554 686,094 801,395... 12,600 13,087 2,536 2,678 13,901 13... 680 760 1,989 674 973... 85,266 175,287 254,509 109,921 114,837... 4,036 5,194 8,147 3,285 8,564... 5,672 14,845 19,156 8,404 10,112 95,654 196,086 283,801 122,284 134,486... 33,643 56,498 71,971 34,546 36,128... 10,590 42,580 41,081 20,576 16,582
13.... 250 5 255... 175 5 180... 60 5 65... 175 5 180 660 20 680... 262 7 269... 182 7 189... 106 7 113... 182 7 189 732 28 760... 650 14 664... 483 14 497... 300 14 314......... 500 14 514 1,933 56 1,989
... 193 7 200... 178 8 186... 95 7 102......... 178 8 186 644 30 674... 359 10 369... 263 11 274... 140 10 150... 60 60... 60 60... 60 60 942 31 973
14. 13 1,000,000... 785 1,362 734 443 730... 8 14 20 5 20 793 1,376 754 448 750 15.... 169,302 169,302,000
16.... 6,273 140,892 167,181 57,201 121,226... 3,363... 6,273 140,892 167,181 57,201 124,589... 572,256 678,175 754,845 725,378 900,000... 4,798... 572,256 678,175 754,845 725,378 904,798 C
17.... 210,087 3,759 6,287 502,241 6,204 5,950 734,528... 11,864 1,640 352 43,425 15,830 9,887 82,998... (1,249) (11,457) (6,204) (18,910)... 6,349 (6,349) 1(b)). (85,589) (85,589)... 142,711 4,150 6,639 534,209 15,830 9,488 713,027... 10,209 2,918 2,068 58,229 15,737 155,101 244,262... (845) (126) (25,733) (26,704)... 23,586 29,513 (53,099)... 176,506 6,223 8,581 596,218 31,567 111,490 930,585... 77,020 7,847 3,825 138,192 15,767 111,447 354,098... (132) (137) (9,485) (9,754)... 47,176 7 119,003 (166,186)... 300,702 13,945 12,269 843,928 47,334 56,751 1,274,929... 4,919 3,446 1,259 15,166 3,597 13,794 42,181... (38) (13,849) (13,887)... 16,287 42 11,603 (27,932) 36... 20,717 2,630 995 11,629 2,259 16,971 55,201 37... (209) (1,889) (2,098)... 342,625 19,816 14,523 868,477 51,301 59,584 1,356,326... (33,859) (2,079) (1,849) (197,780) (6,204) (241,771)... (10,396) (910) (1,029) (44,986) (6,453) (63,774)... 1,211 10,181 6,204 17,596 1(b))... 25,006 25,006... (19,249) (1,778) (2,878) (232,585) (6,453) (262,943)... (8,207) (1,569) (1,293) (46,659) (8,069) (65,797)... 757 90 22,416 23,263... (27,456) (2,590) (4,081) (256,828) (14,522) (305,477)... (11,086) (2,622) (2,068) (64,880) (15,135) (95,791)... 104 105 4,469 4,678
... (38,542) (5,108) (6,044) (317,239) (29,657) (396,590)... (7,739) (2,167) (1,143) (36,494) (8,512) (56,055)... 23 10,794 10,817 37... 77 1,849 1,926... (46,281) (7,175) (7,187) (342,939) (36,320) (439,902)... 123,462 2,372 3,761 301,624 9,377 9,488 450,084... 149,050 3,633 4,500 339,390 17,045 111,490 625,108... 262,160 8,837 6,225 526,689 17,677 56,751 878,339... 296,344 12,641 7,336 525,538 14,981 59,584 916,424............... 1020 35 45 10 5 81,853,000138,885,000138,763,000 163,085,000 3,349,00035,496,000148,329,000 139,155,000 30 5,573,000 5,461,000 42,602,000 37,686,00032,771,00030,313,000
18.... 65,648 64,271 119,822 270,445... 64,271 62,894 117,005 264,838... 1,377 1,377 2,817 5,607 65,648 64,271 119,822 270,445 65,648,00064,271,00081,053,000 145,752,000 18,158,000 17,923,000 30 3950 38,110,000 19.... 8.18% 4.91% 10.25% (6) 6,027 4,374 1,630 7,005 5,965... 8.18% 4.91% 10.25% 970 747 2,028 6,499 3,860 9,374... 8.18% 4.91% 10.25% 545 891 (41) 671 1,294 463... 8.18% 4.91% 10.25% (1) 454 (354) 1,635 1,435 1,231
... 196,669 348,863 491,105... 143,844 471,368 563,913... (320,589) (677,561) (996,821)...... 19,924 142,670 58,197... 617,135 673,111... (76) (494,388) (630,437)... (76) 122,747 42,674... (168,873) 125,445 106,809... (12,665) (220,264) (245,802)... 182,504 105,216 143,000... 966 10,397 4,007 127,148,000
... 305,481 365,762 308,410... 275,365 265,033 283,769... (427,443) (462,182) (422,722)... (90,000) (90,000) (78,000)... 63,403 78,613 91,457... 143,470 247,311 225,300... (134,008) (232,101) (205,514)... 9,462 15,210 19,786... 37,963 (25,622) 156,097... (88,901) 72,326 (17,479)... 90,510 (15,510) (106,220)... 39,572 31,194 32,398 6,941,000
... 127,112 146,652 52,943... 49,397 51,956 61,884... (121,554) (130,010) (72,772)... (46,749) (42,240) (37,538)... 8,206 26,358 4,517... 77,547 161,308 148,076... (70,890) (143,157) (148,478)... 6,657 18,151 (402)... (17,602) 9,920 308... (55,569) (8,157) 23,416... 72,212 (2,222) (25,199)... (959) (459) (1,475) 21,439,000
... 19,989 287,957 312,051... 10,611 10,573... (269,332) (310,612)...... 19,989 29,236 12,012... 358,592 448,956... (11) (349,345) (452,407)... (11) 9,247 (3,451)... (11) (105,267) (12,853)... (19,500) (44,872) (1,703)... 20,000 152,096 22,888... 489 1,957 8,332 13,774,000 20.... 151,200 207,269 208,890 211,080... 6,795 21,188 16,263 33,712... 429,488 677,280 821,028 759,263 587,483 905,737 1,046,181 1,004,055 38,036,00051,123,00053,659,000 67,560,000
21.... 64,259 118,250 229,325 282,222... (2,352) (9,080) (13,871) (20,255) 61,907 109,170 215,454 261,967... 29,865 17,391 14,652 17,168... 46,806 9,395 14,335 8,814... 4,827 67,564 75,636 117,270... 5,025 6,119 6,298 10,681... 3,492 5,098 13,456 5,839... 4,501 4,836 6,322 16,547... 1,938 4,316 8,939 1,280... 12,050 2,698 16,861 33,590.. 170,411 226,587 371,953 473,156 (i)90180 5%10% (ii)90 2,213,0003,179,000 11,827,00013,226,000 030... 12,117 45,089 39,869 80,162 3190... 19,702 27,310 67,095 59,837 91180... 19,017 17,106 49,412 29,223 181365... 9,380 10,768 46,339 69,119 1... 1,691 8,897 12,739 23,626 61,907 109,170 215,454 261,967 180
20,670,00026,375,00037,514,000 59,218,000 090... 14,509 11,580 19,018 21,011 91275... 5,991 8,674 15,768 33,147 275... 170 6,121 2,728 5,060... 20,670 26,375 37,514 59,218... 474 2,352 9,080 13,871... 1,878 6,728 4,791 6,384... 2,352 9,080 13,871 20,255
2,352,0009,080,00013,871,000 20,255,000 26... 3,598 54,921 68,737 96,668... 93,000 451,160... (3,598) (54,921) (60,737) (66,669)... (101,000) (481,159) 22. 0.36%0.40% 0.50%0.35%0.40%0.35% 0.35% 0.35%0.35%3.5%0.35%3%0.35%0.35% 0.35% 738,000 1,709,000 69,678,000
404,908,000 43,500,000 5,006,000 23.... 191,066 449,319 622,564 634,434... 6,156 4,238 13,700 6,593... 6,022 11,411 16,742 7,406... 3,960 16,003 38,677 62,253... 7,241 19,502 33,142 31,943... 33,564 68,763 93,472 163,329... 2,830 31,193 39,030 75,096... 32,650 32,361 15,563... 9,593 19,669 25,309 4,597... 10,464 29,426 50,751 75,376 270,896 682,174 965,748 1,076,590 030... 74,261 182,446 272,362 320,149 3190... 96,777 249,615 278,655 160,143 91180... 11,951 15,241 65,645 53,593 181365... 8,077 2,017 5,902 95,631 12... 4,918 191,066 449,319 622,564 634,434 90180 180
... 7,176 24.... 3,236 3,759 4,006 4,301... 42,527 38,767 34,762 32,464 45,763 42,526 38,768 36,765 10 6.55%... 6,233 6,545 6,545 6,708 3,236 3,759 4,006 4,301... 6,545 6,545 6,872 6,872 3,759 4,006 4,594 4,746... 20,289 20,960 21,304 21,656 13,498 15,052 16,382 17,270... 29,585 22,368 15,153 11,365 25,270 19,709 13,786 10,448 62,652 56,418 49,874 46,601 45,763 42,526 38,768 36,765... (16,889) (13,892) (11,106) (9,836)... 45,763 42,526 38,768 36,765 45,763 42,526 38,768 36,765 12... 3,236 3,759 4,006 4,301 12... 42,527 38,767 34,762 32,464