二零一三年年報

1. 2 2. 6 3. 10 4. 14 5. 25 6. 29 7. 36 8. 44 9. 46 10. 47 11. 49 12. 50 13. 51 14. 52 15. 120

2 FCCA HKICPA 100 16 1603 Clifton House 75 Fort Street PO Box 1350 Grand Cayman KY1-1108 Cayman Islands

3 Appleby Trust (Cayman) Ltd Clifton House 75 Fort Street PO Box 1350 Grand Cayman KY1-1108 Cayman Islands 01600 183 17 1712-1716 22 86 371 6370 7151 86 371 6397 9930 ir@tianlungas.com www.tianlungas.com 450003 1 20 2001-2005

4 中國天倫燃氣控股有限公司 業務區域 城市燃氣項目 交通燃氣項目 氣源基地 河南 鶴壁市 濮陽市高新區 新野縣 石林產業集聚區 商丘市 尉氏縣 鶴淇產業集聚區 民權縣 尉氏縣3個工業園區 許昌市 虞城縣 蘭考縣 許昌新區 嵩縣 洛陽市 鄭州市上街區 吉林 敦化市 白城市 長春市雙陽區 磐石市 通榆縣 長春市空港經濟開發區 大安市 鎮賚縣 伊通滿族自治縣 九台市 農安縣 長嶺縣 會澤縣 硯山縣 紅河州 個舊市 魯甸縣 河口縣 菏澤市高新區 東明縣 雲南 廣南縣 山東 曹縣 單縣 廣西 甘肅 鹿寨縣 白銀市 灌陽縣 景泰正路工業園 古浪縣 湖南 重慶 洞口縣 開縣 河北 廣東 邢臺市 潮州市陶瓷工業園區

5 二零一三年年度報告 吉林 河北 山東 甘肅 河南 重慶 湖南 雲南 廣西 廣東

6 18,106 7,447 15,471 5,745 2012 2013 2012 2013 50.23% 48.18% 19.96% 31.86% 21.15% 21.15% 28.62% 50.23% 41.90% 2012 2013 28.62% 48.18%50.23% 59.99%

7 593,332 456,934 25 18 2012 2013 2012 2013 27.84% 41.13% 37.14% 27.28% 27.84 % 31.03% 41.13% 2012 2013 35.58% 31.03% 30.62% 37.14%41.13% 51.91%

8 911,939 333,036 716,362 251,236 450,931 172,004 121,074 179,223 258,255 78,830 2009 2010 2011 2012 2013 2009 2010 2011 2012 2013 186,288 168,945 149,223 135,097 75,968 90,353 82,730 75,136 47,553 44,299 2009 2010 2011 2012 2013 2009 2010 2011 2012 2013

9 2012 2013 716,362 911,939 202,933 246,152 53,710 59,864 149,223 186,288 1,043,067 1,474,948 978,900 1,152,440 209,226 845,099 916,475 691,893 368,940 576,402 7,077 7,077 454,188 454,188 751,211 919,968 145,055 170,428 896,266 1,090,396 0.16 0.20 2.50% 2.72% 42.19% 42.13% 55.15% 2012 2013 55.31% 42.19% 55.31% 2.50% 27.65% 55.15% 55.31%

10

11 911,939,000 27.30% 168,945,000 25.05% 36.52% CNG 136,398 30.11% 596,421

12 100 2012 628

13

14 2013 37.5 3.7% 3.7% 3.4%7.5% 13.0% 3.7% 2013 17.4% 11%1860 6.3% 7.5%2.5 1,565 4.4 5,000 10% 2015

15 1,500 5 3.9% 2% 142 4 10

16 LNG 30 3

17 30 30 100% 100%

18-30 80% 100%60% LPG LNG LPG LNGLNG LNG LNGLPG

19 260 60 100 30 40 LNG LNG 5,000 4,00080% 20LNGLNG LNG 1,000 700 70% LNGLNG30 LNG10 LNG LNG LNG 70% 4LNG

20 25 13 136,398 30.11% 593,332 29.85%622 3,08925.21% 18,106 2,635 17.03% 27.84% 31.03% 41.13%27.28% 35.58% 37.14% 25 37.14% 41.13%

21 24 SCADA VI 1,506 64,067,000

22 MBA EMBA 911,939,000 195,577,000 27.30% 333,036,000 81,800,000 32.56% 168,945,000 33,848,000 25.05% 42.19% 55.31% 42.13% 55.15% 384,784,000 301,812,000 27.49% 504,357,000 395,106,00027.65% 80,632,000 54,026,000 49.25% 333,036,000 81,800,000 36.52% 1.45 37.14% 41.13%

23 13,669,000 1.66%1.50% 65,224,000 7.84% 7.15% 576,402,00057.44% 42.11%0.45% 221,824,000 1,010,518,000 529,236,000 481,282,000 22.70% 229,394,000 35,000,000 58.50% 400,000,000 370,000,000 150,000,000 78,000,000

24 (1) (2) 28 20,000,000 20,000,000 0.01 7,300,000 7,300,000

25 15 EMBA

26 21

27 000620 MBA T&T Supermarket Inc

28 2379 Lead & Partners Limited 794 Curtin University of Technology

29 LNG 11 16 25 183 17 1712-1716 28

30 LNG 5 LNG LNG LNG 5 LNG LNG (a) (b)

31 XV XV7 8 352 1. 9 1 528,175,500 63.79% 2 18,442,300 2.22%

32 2. 10 100% (1) 60.0% 458,725,000 63,728,000 5,722,500 (2) 80.0% 18,442,300 XV XV7 8 352

33 336 XV23 458,725,000 55.40% 1 458,725,000 55.40% 59,678,000 7.20% 2 528,175,500 63.79% (1) 458,725,000 XV2 3 336 (2) 60.0% 458,725,000 63,728,000 5,722,500

34 1.00 (i) (ii) (iii) 10.0% 30% 20,000,000 20,000,0000.01 62,792,500 7.58% 1.0% 20,000,000 5,781,000 80% 20% 50% 25% 25% 80% 20%

35 14A 14A.34 (i) (ii) (iii) 14A.38 36 14A 3.59% 1.15 48.96% 19.36% 5% 25%

36 3.13 D.3.1 (i) (ii)

37 A.1.1 8

38 8/8 8/8 8/8 8/8 8/8 8/8 4/4 8/8 8/8 8/8 14

39 2/2 2/2 2/2 1/1 1/1 1/1 (1). (2).

40 (i) (ii) 1/1 1/1 1/1

41 108(a) 1/1 1/1 1/1 1/1 1/1 1/1 -/- 1/1 1/1 1/1 2,900,000

42 72 (i). (ii). 64 (iii). 113

43 ir@tianungas.com 86 371 6397 7151

44 46 119

45

46 5 911,939 716,362 8 (578,903) (465,126) 333,036 251,236 8 (13,669) (11,863) 8 (65,224) (56,167) 6 9,546 7 (214) 12,766 253,929 205,518 28,644 32,488 (36,421) (35,073) 10 (7,777) (2,585) 246,152 202,933 12 (59,864) (53,710) 186,288 149,223 186,288 149,223 168,945 135,097 17,343 14,126 186,288 149,223 13 0.20 0.16 30 52 119

47 15 64,833 48,141 16 726,081 526,520 17 9,006 9,561 18 650,898 441,197 29 2,599 2,237 20 17,788 13,336 3,743 2,075 1,474,948 1,043,067 21 93,330 73,674 20 251,739 160,303 22 221,824 375,983 23 9,145 23 576,402 368,940 1,152,440 978,900 2,627,388 2,021,967 24 7,077 7,077 24 454,188 454,188 25 34,109 19,061 25 424,594 270,885 919,968 751,211 170,428 145,055 1,090,396 896,266

48 28 781,124 165,901 29 63,975 43,325 845,099 209,226 26 285,556 141,425 27 152,711 114,750 24,232 20,476 28 229,394 639,824 691,893 916,475 1,536,992 1,125,701 2,627,388 2,021,967 460,547 62,425 1,935,495 1,105,492 52 119 46 119

49 20 7,142 11 96,002 96,002 103,144 96,002 20 570,299 358,530 23 9,145 23 241,778 673 821,222 359,203 924,366 455,205 24 7,077 7,077 24 454,188 454,188 25 (17,155) (12,271) 444,110 448,994 28 475,558 26 4,698 6,211 480,256 6,211 924,366 455,205 816,524 352,992 919,668 448,994 52 119 46 119

50 24 24 25 25 7,077 454,188 4,817 150,048 616,130 168,090 784,220 135,097 135,097 14,126 149,223 14,260 (14,260) (2,738) (2,738) (41,044) (41,044) (16) (16) (1,984) (2,000) 7,200 7,200 1,405 1,405 7,077 454,188 19,061 270,885 751,211 145,055 896,266 7,077 454,188 19,061 270,885 751,211 145,055 896,266 168,945 168,945 17,343 186,288 15,236 (15,236) 35.1 3,621 3,621 34 (360) (360) (615) (975) 4,950 4,950 34 172 172 74 246 7,077 454,188 34,109 424,594 919,968 170,428 1,090,396 52 119

51 31 247,045 206,210 (56,303) (47,282) (59,975) (36,577) 130,767 122,351 (131,370) (104,259) (12,857) (19,265) 31 3,254 2 (17,029) (14,710) (332,000) (89,990) 332,323 152,867 (370,000) 150,000 35 (109,526) (124,729) 92,942 5,000 34 (975) (2,000) 27,441 15,262 876 2,096 (89,863) (456,784) 1,047,851 661,843 (876,795) (276,523) 3,000 7,200 (9,145) 164,911 392,520 205,815 58,087 368,940 310,762 1,647 91 23 576,402 368,940 52 119

52 1. Clifton House 75 Fort Street PO Box 1350 Grand Cayman KY1-1108 Cayman Islands 2. 2.1 4 2.1.1 (a) 1

53 2. 2.1 2.1.1 (a) 12 13 36 1336 10 7

54 2. 2.1 2.1.1 (b) 9 9 399 39 9 9 32 32 10 12 27 12 39

55 2. 2.1 2.1.1 (b) 21 2.2 2.2.1 (a) 39

56 2. 2.2 2.2.1 (a) 2.8 (b) (c) 2.2.2

57 2. 2.3 2.4 (a) (b)

58 2. 2.4 (c) (i) (ii) (iii) 2.5 0%-5% 20-30 5-10 16-25 3-8

59 2. 2.5 2.9 2.6 25

60 2. 2.7 2.8 (a) (b) 10 50 (c) 3 5

61 2. 2.9 2.10 2.10.1 (a) 12 (b) 12 2.14 2.15 (c) 12

62 2. 2.10 2.10.2 2.11

63 2. 2.12 (a)

64 2. 2.12 (b) (a) - - 2.13 2.14 2.15

65 2. 2.16 2.17 2.18 12 2.19

66 2. 2.20 (a) (b)

67 2. 2.20 (c) 2.21-2.22 2.23 (a)

68 2. 2.23 (b) (c) (d) 2.24 2.25 2.26

69 3. 3.1 (a) (i) 1% 1% 1,789,000 45,000 (ii) 785,559,000 224,959,000 0.3% 2,357,000 1,422,000 0.3% 1,723,000 1,104,000

70 3. 3.1 (b) (i) 452,664 194,176 31,608 2,068 90,079 171,676 574,351 367,920 (i)

71 3. 3.1 (c) 266,847 319,009 478,823 30,925 6,582 164 530 4,871 (i 273,889 427,313 20,125 110,387 63,725 231,440 521 1,536 8,628 (i 136,362 (i) 26 17,815 176,334 323,225 4,698 6,211

72 3. 3.2 28 1,010,518 805,725 23 (576,402) (368,940) 434,116 436,785 1,090,396 896,266 1,524,512 1,333,051 28% 33% 3.3 1 1 2 3

73 3. 3.3 22 1 2 3 221,824 221,824 221,824 221,824 1 2 3 375,983 375,983 375,983 375,983 1 2 3

74 3. 3.3 3 375,983 375,983 332,000 332,000 (1,733) (1,733) (152,426) (332,000) (484,426) 221,824 221,824 27,768 323 28,091 3 62,000 62,000 370,000 89,990 459,990 5,983 5,983 (151,990) (151,990) 375,983 375,983 30,392 877 31,269 28

75 4. (a) 2.8 18 (b) 2,599,000 2,237,000 29 1% 104,000 89,000

76 4. (c) 5 2

77 5 504,357 384,784 22,798 911,939 80,632 241,714 10,690 333,036 (13,669) (13,669) (65,224) (65,224) (214) (214) 253,929 (7,777) (7,777) 246,152 (59,864) (59,864) 186,288 395,106 301,812 19,444 716,362 54,026 187,049 10,161 251,236 (11,863) (11,863) (56,167) (56,167) 9,546 9,546 12,766 12,766 205,518 (2,585) (2,585) 202,933 (53,710) (53,710) 149,223

78 5 10% 6. 9,546 7. 323 877 11,801 31 (798) (72) 261 160 (214) 12,766

79 8. 453,253 351,721 (2,093) (3,006) 16 32,445 26,398 17 489 497 15 1,327 1,189 18 9,703 7,401 9 64,067 53,126 1,100 1,100 38,066 34,291 5,324 13,899 3,525 3,523 1,667 1,715 1,513 719 1,867 3,696 5,421 3,238 18,121 15,080 7,221 5,440 14,780 13,129 657,796 533,156 9. 47,119 39,685 6,214 4,764 5,282 4,864 5,452 3,813 64,067 53,126

80 9. (a) 200 31 231 180 39 219 150 23 173 150 2 152 150 14 164 150 14 164 * 30 30 * 60 60 * 60 60 * 60 60 1,190 123 1,313 200 39 239 180 37 217 88 88 150 2 152 150 13 163 88 10 98 60 60 * 25 25 * 60 60 * 60 60 * 60 60 1,121 101 1,222 *

81 9. (a) (b) 4 4 1 1 133 192 21 20 154 212 1,000,000 786,000 1 1

82 10. (876) (2,096) (27,768) (30,392) (28,644) (32,488) 47,353 42,362 (1,647) (91) 320 1,077 (9,605) (8,275) 36,421 35,073 7,777 2,585 11. (a) 96,002 96,002 7* 100%** 2003 7 8 * 100% 2010 5 10

83 11. (a) 15,000 100% 2010 5 13 430,000 100% 2002 11 1 10,000 100% 2007 10 29 25,000 100% 2003 9 29 10,000 100% 2008 9 12 15,000 90% 2007 7 18 30,361 98.97% 2003 6 16 8,500 100% 2009 10 15 140,000 51% 2005 3 25

84 11. (a) 500 51% 2008 7 8 500 51% 2006 10 26 500 51% 2008 1 25 5,000 51% 2006 3 23 500 51% 2009 9 30 2,070 51% 2005 11 30 20,000 100% 2009 11 9 500 51% 2007 1 15 5,000 51% 2007 11 10 100 51% 2010 6 22 3,000 51% 2002 3 7

85 11. (a) 10,000 100% 2011 11 2 33,330 70% 2005 1 6 10,000 100% 2011 6 24 1,060 70% 2006 8 22 10,000 100% 2011 1 6 30,000 100% 2004 10 28 10,000 80% 2012 5 9 12,000 80% 2006 4 27 30,000 100% 2012 1 6

86 11. (a) 10,500 70% 2012 5 31 10,000 100% 2012 11 30 20,000 70% 2012 10 22 10,000 70% 2013 12 4 10,000 80% 2005 6 3 10,000 100% 2002 1 24 10,000 100% 2013 11 27 10,000 100% 2013 4 18 30,000 100% 2013 3 24 8,000 100% 2007 12 21

87 11. (a) 10,000 100% 2009 1 15 6,000 100% 2010 9 2 6,000 100% 2013 9 24 5,000 100% 2011 5 10 10,000 100% 2009 8 25 5,000 100% 2010 7 22 2,000 100% 2013 4 22 10,000 100% 2013 7 30 10,000 100% 2013 8 26 610* 100% 2013 6 13

88 11. (a) * 1,000 2 100,000 ** (b) 170,428,000 14,865,000 6,405,000 132,449,000 34 118,860 99,598 24,707 29,694 138,973 22,458 156,990 109,337 8,312 11,765 112,696 17,904 (38,130) (9,739) 16,395 17,929 26,277 4,554 229,920 173,607 28,175 20,041 37,768 36,720 229,920 173,607 28,175 20,041 37,768 36,720 191,790 163,868 44,570 37,970 64,045 41,274

89 11. (b) 220,757 167,279 35,161 25,121 69,488 50,493 35,536 27,670 8,962 6,260 30,156 16,452 (6,640) (8,478) (2,606) (1,618) (7,385) (4,148) 28,896 19,192 6,356 4,642 22,771 12,304 28,896 19,192 6,356 4,642 22,771 12,304 14,159 9,404 1,907 1,393 2,277 1,230

90 11. (b) 38,619 25,737 8,422 2,599 28,606 17,421 (909) (6,629) (6,665) (2,685) (769) (7,348) (3,109) 31,990 19,072 4,828 1,830 21,258 14,312 (18,031) (4,601) (6,553) (2,239) (21,358) (13,406) (2,300) 19 37 13,959 14,471 (4,025) (409) (81) 943 17,926 3,455 6,891 7,300 3,614 2,671 31,885 17,926 2,866 6,891 3,533 3,614

91 12. (a) (b) (c) 25% 25% 63,411 51,556 29 (3,547) 2,154 59,864 53,710 246,152 202,933 61,258 53,267 (1,394) 443 59,864 53,710 25% 26%

92 13. 168,945 135,097 827,925 827,925 0.20 0.16 14. 4,884,000 1,777,000

93 15. 3549 64,833 48,141 48,141 29,706 35.1 5,162 7,023 12,857 19,265 (6,664) (1,327) (1,189) 64,833 48,141 (a) (b) 1,722,000 2,641,000

94 16. 94,983 51,480 209,435 27,859 233,317 617,074 (5,529) (6,262) (32,730) (3,980) (48,501) 89,454 45,218 176,705 23,879 233,317 568,573 89,454 45,218 176,705 23,879 233,317 568,573 12,817 6,745 27,954 846 2,804 51,166 1,606 3,275 1,612 9,692 196,969 213,154 20,249 9,207 33,845 106 (63,407) (17,413) (1,854) (2,096) (258,538) (279,901) 31 (48) (3) (23) (74) (3,788) (6,525) (10,921) (5,164) (26,398) 102,877 56,063 229,195 27,240 111,145 526,520 112,037 68,608 272,846 35,578 111,145 600,214 (9,160) (12,545) (43,651) (8,338) (73,694) 102,877 56,063 229,195 27,240 111,145 526,520 102,877 56,063 229,195 27,240 111,145 526,520 35.1 4,797 3,631 30,006 2,040 32,315 72,789 1,582 9,385 2,584 6,749 142,903 163,203 8,495 9,466 72,552 13 (90,526) 56 56 31 (269) (28) (3,745) (4,042) (4,528) (8,570) (13,471) (5,876) (32,445) 113,010 69,947 320,866 26,421 195,837 726,081 126,625 91,054 377,988 39,289 195,837 830,793 (13,615) (21,107) (57,122) (12,868) (104,712) 113,010 69,947 320,866 26,421 195,837 726,081

95 16. (a) (b) (c) (d) (e) 27,097,000 21,559,000 212,000 186,0005,136,000 4,653,000 4,641,000 4,904,000 28 7,637,000 7,493,000 9,605,000 8,275,000 7.63% 7.54% 17. 12,772 12,772 (3,211) (2,714) 9,561 10,058 9,561 10,058 (56) 31 (10) (489) (497) 9,006 9,561 12,694 12,772 (3,688) (3,211) 9,006 9,561 (a) 25,767 24,844

96 17. (a) 3.3 (b) 1,799 1,556 (966) (1,042) 833 514 (c) 489,000 497,000 (d) (e) 1,172 1,010 1,155 30 2,327 1,040 (f) 7,351,000 7,748,000 28

97 18. 282,995 150,829 390 434,214 (9,939) (284) (10,223) 282,995 140,890 106 423,991 282,995 140,890 106 423,991 43,274 47,739 91,013 14,700 10 14,710 (1,466) 4,174 2,708 (83,824) (83,824) (7,333) (68) (7,401) 240,979 200,170 48 441,197 240,979 217,442 336 458,757 (17,272) (288) (17,560) 240,979 200,170 48 441,197 240,979 200,170 48 441,197 35.1 114,476 87,899 202,375 16,905 124 17,029 (9,591) (112) (9,703) 355,455 295,383 60 650,898 355,455 322,246 460 678,161 (26,863) (400) (27,263) 355,455 295,383 60 650,898

98 18. (a) (b) 9,703,000 7,401,000 89,045 89,045 86,715 86,715 6,167 6,167 7,663 7,663 8,115 8,115 10,079 10,079 7,572 7,572 29,068 11,401 11,401 14,222 14,222 67,894 17,514 355,455 240,979

99 18. (b) 19% 20% 13% 28% 32% 12% 3% 3% 3% 3% 3% 3% 19% 18% 19% 18% 19% 18% 20% 20% 18% 24% 14% 3% 3% 3% 3% 3% 19% 18% 19% 18% 18% 19. (a) 62,000 332,000 89,990 (332,000) (151,990) (b)

100 20. (a) 132,156 100,424 3,450 1,500 52,946 28,936 354 374 36 16,029 6,963 566,179 358,156 57,151 34,220 10,908 7,795 1,596 269,527 173,639 577,441 358,530 (17,788) (13,336) (7,142) 251,739 160,303 570,299 358,530 (a) 10 90 93,297 67,743 15,044 20,403 11,154 8,094 12,661 4,184 132,156 100,424 129,918,000 99,091,000

101 20. (a) 2,238,000 1,333,000 2,238 1,333 (b) 269,527 173,265 577,441 358,156 374 374 269,527 173,639 577,441 358,530 (c) (d) 21. 34,550 19,107 176 80 35,834 28,683 22,770 25,804 93,330 73,674 451,160,000 348,715,000

102 22. 221,824 375,983 10 23. (a) 11,196 1,020 565,206 367,920 241,778 673 576,402 368,940 241,778 673 331,100 366,552 8 8 242,741 241,563 2,561 2,388 207 665 576,402 368,940 241,778 673

103 23. (a) (b) 1,500,000 9,145,000 24. 827,925 7,077 454,188 461,265 827,925 7,077 454,188 461,265 827,925 7,077 454,188 461,265 2,000,000,000 2,000,000,0000.01 0.01

104 25. (a) (17,507) 22,324 4,817 14,260 14,260 (16) (16) (17,523) 36,584 19,061 (17,523) 36,584 19,061 15,236 15,236 (360) (360) 172 172 (17,711) 51,820 34,109 10% 50% 25% 15,236,000 14,260,000

105 25. (b) 150,048 (10,494) 135,097 (1,777) (14,260) 270,885 (12,271) 270,885 (12,271) 168,945 (4,884) (15,236) 424,594 (17,155) 26. a b 78,093 63,677 a b36 994 1,728 5,961 1,663 2,055 2,720 1,023 2,720 10,004 3,008 (a) 193,076 70,668 250 250 285,556 141,425 4,698 6,211 (a)

106 26. (b) 23,160 27,937 26,037 11,895 9,614 13,175 15,008 10,071 4,150 900 124 663 78,093 64,641 10 90 (c) 285,556 141,175 4,698 5,961 250 250 285,556 141,425 4,698 6,211 27. 152,711 114,750

107 28. (a) 100,000 (b) 475,558 475,558 200,000 160,000 (c) 5,566 5,901 781,124 165,901 475,558 (a) 55,000 35,000 (b) 108,500 60,000 60,000 314,000 (c) 5,894 230,824 229,394 639,824 1,010,518 805,725 475,558 (a) 16 17 (b) (c) (i) 5,725,000 (ii) 5,735,000 12% (i) 6,059,000 (ii) 11,445,000 8.75%-12% (iii) 219,221,000

108 28. (d) 229,394 639,824 288,685 10,164 158,519 457,569 90,527 317,039 34,870 65,210 1,010,518 805,725 475,558 (e) 529,236 799,666 481,282 6,059 475,558 1,010,518 805,725 475,558 (f) 781,124 165,901 475,558 785,271 167,763 486,779 7.08% 3.75% 7.62%

109 28. (g) 6.00%~12.00% 6.55%~12.00% 3.75%~6.55% 6.09% 3.75% 29. (a) 12 1,550 1,217 12 1,049 1,020 2,599 2,237 12 (60,440) (41,238) 12 (3,535) (2,087) (63,975) (43,325) (61,376) (41,088) (41,088) (28,271) 35.1 (23,835) (9,620) (1,043) 3,547 (2,154) (61,376) (41,088)

110 29. (b) 221 708 52 936 1,917 2,544 2,544 (2,618) 164 230 (2,224) 147 872 52 1,166 2,237 154 (22) 230 362 147 1,026 30 1,396 2,599 30,188 12,164 1,043 (70) 43,325 35.1 23,835 (3,185) 63,975 40,537,000 23,283,000 405,366,000 232,829,000 (c) 30.

111 31. (a) 246,152 202,933 32,934 26,895 11,030 8,590 (28,644) (32,488) 36,101 33,996 (323) (877) (11,801) (b) 798 72 298,048 227,320 (14,348) (9,515) (49,284) (48,211) (19,175) 32,272 31,804 4,344 (51,003) (21,110) 247,045 206,210 (b) 16 17 4,052 74 7 (798) (72) 3,254 2

112 32. 33. (a) 40,000 432,000 11,688 472,000 11,688 (b) 1 630 160 1 5 735 160 1,365 320 (c) 1 1,100 1,100 15 4,400 4,400 5 15,400 16,500 20,900 22,000

113 34. (a) 3.25%975,000 615,000 615 (975) (360) (b) (360) 172 (188) 35. 35.1 100% 80,000,000 80% 32,000,000 100% 105,000,000

114 35. 35.1 114,476,000 45,000 12,800 57,750 115,550 35,000 19,200 47,250 101,450 80,000 32,000 105,000 217,000 (8,988) (8,988) 71,012 32,000 105,000 208,012

115 35. 35.1 7,509 195 4,171 11,875 18,629 9,421 44,739 72,789 34,919 13,570 39,410 87,899 5,000 162 5,162 894 2,391 2,023 5,308 1,095 11,656 1,688 14,439 446 446 (13,737) (20,000) (33,737) (320) (320) (17,838) (3,208) (15,666) (36,712) (114) (150) (5,893) (6,157) (8,596) (2,031) (13,208) (23,835) 41,944 18,107 37,106 97,157 (3,621) (3,621) 29,068 17,514 67,894 114,476 71,012 32,000 105,000 208,012 45,000 12,800 57,750 5,851* 121,401 (7,509) (195) (4,171) (11,875) 37,491 12,605 53,579 5,851 109,526 * 1,286,000 2,000,000 2,235,000 240,000

116 35. 35.1 (a) 18,000 (b) 3,500 1,920 4,725 (c) 14,439,000 2,421,000 (d) (e) 11,000 1,260,000 51,000 5,581,000 (f)

117 36. (a) (b). 5,781 9,895 150 200

118 36. (c) 16,029 6,963 205,767 247,486 247,486 112,926 110,670 16,029 6,963 566,179 358,156 964 30 642 1,086 5,961 994 1,728 5,961 (d) 3,218 3,898 587 296 434 423 4,239 4,617

119 37. (i) 60% 432,000,000 (ii) 5,000 4,000 80% (iii) 20,000,000 0.01 7.142 50% 50% 20,000,000 7,300,000

120 911,939 716,362 450,931 258,255 179,223 333,036 251,236 172,004 121,074 78,830 246,152 202,933 117,633 97,683 61,545 (59,864) (53,710) (27,280) (21,715) (13,992) 186,288 149,223 90,353 75,968 47,553 2,627,388 2,021,967 1,575,655 683,378 271,003 1,536,992 1,125,701 791,435 124,133 160,380 1,090,396 896,266 784,220 559,245 110,623