,329

2012 二零一二年報

500 1941,329

2 3 5 7 9 15 22 34 54 61 63 64 65 67 68 70 72 168 170 171 173 174

Air China Limited 28 12 5 www.airchina.com.cn (Christopher Dale Pratt) H 183 17 1712 1716 2

100,837,682 98,409,502 82,487,539 51,393,191 52,908,161 8,209,059 6,258,661 10,927,521 5,500,956 (9,806,971) 6,575,512 9,354,739 14,833,612 5,066,285 (10,977,680) 4,928,005 7,062,666 12,335,864 4,803,051 (9,367,030) 291,270 (19,708) 330,860 (51,183) (111,208) 4,636,735 7,082,374 12,005,004 4,854,234 (9,255,822) EBITDA (1) 18,585,490 15,819,568 19,496,891 12,552,228 (3,441,696) EBITDAR (2) 22,811,733 20,420,033 23,696,910 15,349,155 (593,230) 0.38 0.58 1.03 0.41 (0.78) (%) 9.34 15.36 28.97 20.30 (46.41) (1) EBITDA (2) EBITDAR EBITDA 120,000,000 100,000,000 80,000,000 60,000,000 40,000,000 20,000,000 0 2008 2009 2010 2011 2012 3

187,590,704 175,850,072 158,769,531 107,919,022 100,401,224 135,313,078 127,524,637 117,398,294 83,964,555 79,944,718 2,619,123 2,209,636 (66,717) 38,571 513,654 49,658,503 46,115,799 41,437,954 23,915,896 19,942,852 4.09 3.79 3.56 2.02 1.68 200,000,000 150,000,000 100,000,000 50,000,000 0 2008 2009 2010 2011 2012 4

129,773.32 123,489.07 5.09% 37,536.36 35,720.32 5.08% 86,588.77 82,669.66 4.74% 5,648.18 5,099.09 10.77% 5,006.72 4,847.63 3.28% 3,509.12 3,427.48 2.38% 1,385.93 1,323.22 4.74% 111.67 96.93 15.20% 72,415.84 69,687.41 3.92% 7,391.22 7,120.68 3.80% 61,430.80 59,388.40 3.44% 3,593.81 3,178.32 13.07% 1,460,939.24 1,426,086.62 2.44% 916.03 871.75 5.08% 1,462.41 1,382.98 5.74% 511,735 490,287 4.37% 51,647 50,120 3.05% 429,455 413,071 3.97% 30,633 27,096 13.05% 16,574.09 15,867.17 4.46% 161,382.14 151,572.40 6.47% 47,263.58 45,292.02 4.35% 106,397.05 99,391.80 7.05% 7,721.52 6,888.58 12.09% 8,465.78 8,172.91 3.58% 5,535.55 5,351.14 3.45% 2,652.12 2,570.79 3.16% 278.11 250.99 10.80% 23,020.94 21,842.08 5.40% 5

80.41% 81.47% 1.06 79.42% 78.87% 0.55 81.38% 83.18% 1.79 73.15% 74.02% 0.87 59.14% 59.31% 0.17 63.39% 64.05% 0.66 52.26% 51.47% 0.79 40.15% 38.62% 1.53 72.00% 72.64% 0.65 0.67 0.68 (1.47%) 0.57 0.57 0.70 0.72 (2.78%) 0.87 0.76 14.47% 1.68 1.79 (6.15%) 1.75 1.81 (3.31%) 1.35 1.49 (9.40%) 3.74 4.95 (24.44%) 9.61 9.71 0.10 0.57 0.61 (6.56%) 4.02 4.04 (0.50%) 6

1,613.82 6.47% 1,297.73 5.09% 7,241.58 3.92% 80.41% 1.06 0.67 1.47% 1,008.382.47% 46.3734.53% 448 56 61 53 24 6.54 7

823 2,565 GDP 78.36 3.41% 45.48 3.01% 116.98 1.83% 58.05% 0.23 1.69 3.29% 8

230.21 5.40% 165.74 4.46% 72.00% 0.65 53 A320A330B737-800B777-300ER B737-300B767 A300F 24 461 6.54 441 218 112 111 6.32 56 61 45 209 85 82 42 4.76 26 19 5 A319 40 24 9 7 7.68 0 0 0 A320/A321 129 49 55 25 3.66 19 11 1 A330 34 6 18 10 3.74 7 8 4 A340 6 6 0 0 14.56 0 0 0 232 133 30 69 7.77 30 42 40 B737 191 101 21 69 6.94 25 35 35 B747 9 9 0 0 15.74 0 3 4 B757 8 8 0 0 18.00 0 0 0 B767 3 3 0 0 16.38 0 0 0 B777 21 12 9 0 6.54 5 4 0 B787 0 0 0 0 0 0 1 11 9 0 2 18.29 1 4 3 B747F 11 9 0 2 18.29 0 0 0 B777F 0 0 0 0 1 4 3 9 1 0 8 2.63 1 0 0 461 228 112 121 6.54 58 65 48 301 6.65 32 19 9

448 56 61 134 A330-200 284 72 15 197 29 145 45 4 96 253 1,997 211.8 9% 39% 134 11% B777-200 IPAD 13 72 10

8% 7 60 15 2012 A APU IT 11

11 18.3 1 14 2 10 2 9 17 5 10 2 78.36 3.41% 45.48 3.01% 116.98 1.83% 58.05% 0.23 92.96 3,235,294,118 51% 82.20 1.64% 76.96 0.39% 10.93 18.80% 58.51 9.89 812,500,000 51% 123 4.9 15 2 12

173 164 4 5 5 75 69 3 3 385.29 12.69% 311.82 11.12% 2,147.47 9.38% 80.93% 1.14 5.60 5.79% 4.33 6.58% 27.33 5.49% 77.40% 0.57 220.09 1.2% 209.51 1.88% 14.52 119.87% 360.78 15.49 442,042,000 66.9% 13 12.8 20 5 15 5 20 13 5 2 39.02 14.88% 26.12 16.95% 160.67 15.89% 66.93% 1.18 5,910.57 10.44% 1,920.62 23.98% 12,437.59 31.51% 32.49% 5.79 25.13 6.26% 23.29 12.89% 2.29 8.02% 21.04 10.90 13

10 80% 4 1.9 2 9 9 9.54 7.52 65.55 78.84% 1,093.88 570.56 5,375.90 52.16% 5.65 5.65 0.32 11.16 10.12 10 51% 9 2.6 3 3 651 3,637.3 5,076 1.66 0.81 0.25 11.10 10.43 14

82.09 31.16% 46.37 0.38 70.82 0.58 17.48 1,008.38 24.28 2.47% 953.19 19.76 2.12% 55.18 4.52 8.93% 67,840,084 67.28% 66,154,716 67.22% 2.55% 5,618,394 5.57% 4,335,880 4.41% 29.58% 9,604,615 9.52% 10,464,556 10.63% (8.22%) 7,500,004 7.44% 6,984,158 7.10% 7.39% 5,941,709 5.89% 6,110,530 6.21% (2.76%) 4,332,876 4.30% 4,359,662 4.43% (0.61%) 100,837,682 100.00% 98,409,502 100.00% 2.47% 5.57% 4.41% 9.52% 10.63% 7.44% 5.89% 4.30% 67.28% 7.10% 6.21% 4.43% 67.22% 2012 2011 15

868.99 33.89 54.86 9.35 11.62 161,382.14 151,572.40 6.47% (%) 80.41 81.47 1.06 0.67 0.68 (1.47%) 60,765,243 69.93% 59,120,211 70.79% 2.78% 4,887,709 5.62% 3,855,927 4.62% 26.76% 6,594,287 7.59% 6,612,011 7.92% (0.27%) 5,584,561 6.43% 5,032,417 6.03% 10.97% 5,187,619 5.97% 5,173,573 6.19% 0.27% 3,879,176 4.46% 3,716,184 4.45% 4.39% 86,898,595 100.00% 83,510,323 100.00% 4.06% 5.62% 4.62% 7.59% 7.92% 6.43% 5.97% 4.46% 69.93% 6.03% 6.19% 4.45% 70.79% 2012 2011 16

84.21 14.12 5.31 14.00 5.43 8,465.78 8,172.91 3.58% (%) 59.14 59.31 0.17 1.68 1.79 (6.15%) 1,869,769 22.20% 1,968,424 20.02% (5.01%) 417,524 4.96% 479,953 4.88% (13.01%) 3,010,328 35.75% 3,852,545 39.18% (21.86%) 1,915,443 22.75% 1,951,741 19.85% (1.86%) 754,090 8.95% 936,957 9.53% (19.52%) 453,700 5.39% 643,478 6.54% (29.49%) 8,420,854 100.00% 9,833,098 100.00% (14.36%) 22.75% 19.85% 8.95% 5.39% 35.75% 9.53% 6.54% 39.18% 22.20% 4.96% 20.02% 4.88% 2012 2011 17

926.29 921.51 0.52% 35,638,494 38.47% 34,703,369 37.66% 2.69% 9,185,453 9.92% 8,740,822 9.48% 5.09% 10,376,431 11.20% 9,560,907 10.37% 8.53% 3,258,627 3.52% 2,612,678 2.84% 24.72% 13,648,191 14.73% 12,270,065 13.32% 11.23% 2,843,067 3.07% 2,662,984 2.89% 6.76% 5,668,305 6.12% 5,480,514 5.95% 3.43% 897,553 0.97% 2,261,549 2.45% (60.31%) 11,112,502 12.00% 13,857,953 15.04% (19.81%) 92,628,623 100.00% 92,150,841 100.00% 0.52% 9.35 2.69% 38.47% 37.66% 487.16 14.98 3.17% 4.45 6.46 24.72% 13.78 1.80 1.88 18

13.64 8 19.81% 1.24 29.94 96.04% 24.07 8.54 4.03 9.26 0.88 9.59 1,875.91 6.68% 224.40 11.96% 1,651.51 88.04% 120.48 53.69% 22.06% 30 39.75 47.39% 1,253.70 75.91% 11.54% 805.23 722.44 46.04 43.12 0.38 0.40 8.03 1.33 19

251.42 166.9 79 84.52 140.37 4.78% 119.87 8.96 5.49 7.43 3.00 5.37 1,353.13 6.11% 593.46 43.86% 759.67 56.14% 341.68 10.85% 251.78 17.47% 677.31 15.60% 74,418,002 73.03% 66,323,072 74.17% 12.21% 340,557 0.33% 5,112,274 5.72% (93.34%) 26,967,549 26.46% 17,795,620 19.90% 51.54% 172,924 0.18% 184,613 0.21% (6.33%) 101,899,032 100.00% 89,415,579 100.00% 13.96% 20

751.11 961.99 273.12 61.55% 0.35 47 72.13% 72.52% 0.39 369.05 10.73 0.38 0.38 94.60 196.70 51.91% 115.29 216.69 46.79% 16.76 14.32 31.08 103.29 4.54 1,391.52 471.26 1,018.99 75.31% 52 21

2 6 4 2 1 3 2 3 1 11 A. 3.13 22

23

10 3 24

14 13/13 1/1 12/14 13/14 12/14 (Christopher Dale Pratt) 9/14 14/14 14/14 14/14 13/14 14/14 12/14 14/14 4 2/3 1/1 1/4 1/4 0 (Christopher Dale Pratt) 0 1/4 3/4 4/4 3/4 4/4 1/4 3/4 25

A.6.5 26

B. 5 5/5 5/5 5/5 1/1 4/4 5/5 3% 3% 27

9 C. 3 2 ORACLE 28

11 11/11 11/11 10/11 A - 29

1,200 2,573,517 60 2,833,811 30

D. 31

E. 32

30 101312 ir@airchina.com 86-10-61461959 86-10-61462805 F. 15 15 G. 33

63 167 3 4 12,891,954,673 12,891,954,673 1.00 A 8,329,271,309 64.61% H 4,562,683,364 35.39% 12,891,954,673 100% A 192,796,331 A 8,522,067,640 13,084,751,004 34

A H 5,233,739,762 A 40.60% 62.84% (1) 1,332,482,920 A 10.34% 16.00% (1) 223,852,000 H 1.74% 4.91% 1,332,482,920 A 10.34% 16.00% 223,852,000 H 1.74% 4.91% 2,523,011,455 H 19.57% 55.30% (2) 2,523,011,455 H 19.57% 55.30% (2) 2,523,011,455 H 19.57% 55.30% (2) 2,523,011,455 H 19.57% 55.30% 1. 100% 1,332,482,920 A 223,852,000 H 2. 100% 44.99% 59.43% 45.00% 2,523,011,455 H 35

10% 7.77 13,084,751,004 10 0.5935 A H H [2008]897 H 10% H [1994]020 H H 36

55 64 57 53 58 56 58 49 57 63 68 46 68 58 60 51 48 50 37

XV 352 18 1,000 1,000 0.00% 10,000 10,000 0.00% A A XV 352 2,523,011,455 H XV 2 3 8.10 38

25,269 34,059 6,276 6,065 211 1,875 1,881 (6) 1,421 1,393 28 4,062 4,114 (52) 2,235 1,816 419 1,464 1,446 18 3,702 3,363 339 2,800 2,754 46 331 311 20 1,103 1,331 (228) 25,269 24,474 795 294 10 1,494 44 39

70% 7.85 30% 5.70 30% [2012]1100 20 22 37 15 8 43 40

144.7 23.42% 50.88% 5% 30% 47 14A 14A.33 I. 14A.14 (a) (d) 14A.3514A.36 14A.37 (a) 41

5% (b) 42

(c) (i) (ii) (iii) (iv) (v) (vi) (vii) 4% (d) x1 6.5% 43

14A.14 14A.3514A.36 14A.37 (1) (2) 2,381 2,500 2,625 20% 44

14A.14 14A.3514A.36 14A.37 (c) 45

75.54% 14A.14 14A.3514A.36 14A.37 46

10 A 105,074 A 5.57 188,642,729 A A 5.45 A 192,796,331 14A A A 47

II. 14A.14 14A.3514A.36 14A.37 III. 14A.14 14A.3514A.36 14A.37 48

24% 8,640 8,640 14A.13 14.07 0.1% 5% 14A.32 IV. 40% 14A.14 14A.3514A.36 14A.37 49

V. 10% 14A.14 14A.3514A.36 14A.37 50

VI. 154 78 389 110 862 816 900 504 120 72 69 1 7,000 3,748 3,000 2,437 350 233 900 244 900 321 1,400 714 1,400 357 46 1 2 6,300 4,076 1 40 51

2 3,663 2,449 1,440 226 VII. 1. 2. (i) (ii) 3. VIII. 3000 740 14A.38 41 50 1. 2. 3. 4. 52

53 14A 53

1 55 57 53 54

58 (Christopher Dale Pratt)56 58 49 57 55

63 68 46 TCL TCL TCL TCL 68 56

2 58 60 MBA 51 48 50 57

3 49 47 48 47 58

51 50 50 49 59

46 52 46 4 41 Tommy Hilfiger (HK) Limited 60

1 22 (852) 2846 9888 (852) 2868 4432 www.ey.com 63 167 61

62

4 95,319,449 93,343,421 5 5,518,233 5,066,081 100,837,682 98,409,502 (35,638,494) (34,703,369) 85,447 (9,185,453) (8,740,822) (10,376,431) (9,560,907) (3,258,627) (2,612,678) 6 (13,648,191) (12,270,065) (2,843,067) (2,662,984) (3,486,493) (3,931,549) (739,750) (668,916) (6,886,259) (9,342,935) (5,668,305) (5,480,514) (897,553) (2,261,549) (92,628,623) (92,150,841) 7 8,209,059 6,258,661 8 374,625 3,361,295 8 (2,410,833) (1,594,015) 402,661 1,328,798 6,575,512 9,354,739 11 (1,647,507) (2,292,073) 4,928,005 7,062,666 4,636,735 7,082,374 291,270 (19,708) 4,928,005 7,062,666 13 776,580 1,521,251 776,580 1,521,251 14 38.21 58.23 63

4,928,005 7,062,666 417,433 (8,538) 21,466 (890,417) 438,899 (898,955) 5,366,904 6,163,711 5,074,816 6,193,453 292,088 (29,742) 5,366,904 6,163,711 64

15 125,369,553 112,399,431 16 2,122,636 2,142,684 17 229,824 240,879 18 59,216 37,221 19 1,310,830 1,310,830 22 14,037,363 13,397,031 18,696,984 19,443,291 443,539 420,854 23 45,925 27,182 24 2,834,335 3,077,502 165,150,205 152,496,905 25 592,697 92,487 26 1,637,424 1,810,320 27 3,009,759 2,700,731 1,253 1,601 28 3,974,980 2,697,192 29 12,671 12,144 194,077 428,561 31 10,416 20,194 156,546 32 802,941 132,565 32 12,047,735 15,457,372 22,440,499 23,353,167 187,590,704 175,850,072 (3,876,782) (4,562,773) 33 (9,354,919) (10,417,186) 34 (1,503) 35 (10,692,780) (12,815,775) 29 (120,413) (223,137) 31 (352,349) (190,775) (80,153) (1,707,553) 36 (3,476,572) (2,687,925) 37 (30,690,190) (28,137,313) 38 (699,849) (589,123) (59,345,510) (61,331,560) (36,905,011) (37,978,393) 128,245,194 114,518,512 65

36 (25,476,607) (19,191,860) 37 (42,254,160) (39,398,481) 38 (2,745,326) (2,496,294) (265,996) (203,213) 39 (181,144) (231,061) 40 (3,482,911) (3,459,138) 24 (1,561,424) (1,213,030) (75,967,568) (66,193,077) 52,277,626 48,325,435 41 12,891,955 12,891,955 42 (2,896,092) (2,889,399) 43 39,662,640 36,113,243 49,658,503 46,115,799 2,619,123 2,209,636 52,277,626 48,325,435 66

12,891,955 (2,613,232) 18,256,092 2,230,086 (2,168,360) 11,317,584 1,523,829 41,437,954 (66,717) 41,371,237 7,082,374 7,082,374 (19,708) 7,062,666 (8,538) (8,538) (8,538) (880,383) (880,383) (10,034) (890,417) (8,538) (880,383) 7,082,374 6,193,453 (29,742) 6,163,711 (276,167) (276,167) (276,167) 327,759 327,759 1,736,095 2,063,854 (1,523,829) (1,523,829) (1,523,829) 570,000 570,000 679,126 (679,126) 614,386 (657,757) (43,371) (43,371) (1,521,251) 1,521,251 12,891,955 (2,889,399) 18,575,313* 3,523,598* (3,048,743)* 15,541,824* 1,521,251* 46,115,799 2,209,636 48,325,435 12,891,955 (2,889,399) 18,575,313 3,523,598 (3,048,743) 15,541,824 1,521,251 46,115,799 2,209,636 48,325,435 4,636,735 4,636,735 291,270 4,928,005 417,433 417,433 417,433 20,648 20,648 818 21,466 417,433 20,648 4,636,735 5,074,816 292,088 5,366,904 (6,693) (6,693) (6,693) 120,000 120,000 (1,521,251) (1,521,251) (1,521,251) (1,519) (1,519) 421,943 (421,943) 679,126 (683,294) (4,168) (1,082) (5,250) (776,580) 776,580 12,891,955 (2,896,092) 18,992,746* 4,624,667* (3,028,095)* 18,296,742* 776,580* 49,658,503 2,619,123 52,277,626 * 39,662,640,000 36,113,243,000 67

6,575,512 9,354,739 (402,661) (1,328,798) 8 (123,595) (3,117,700) 8 (248,009) (240,234) 8 2,410,833 1,594,015 (4,306) (29,493) 15 10,376,431 9,560,907 15 586,301 2,237,403 5 (62,337) (252,662) 1,461 7 13,935 31,345 16 84,107 53,247 17 11,055 25 22,779 99,669 7 16,878 77,785 7 176,891 7 19,810 7 19,689 3,771 7 (764,165) 239,582 18,512,447 18,481,738 (2,779) (55,073) 156,018 (279,154) (290,166) 366,006 348 12,694 333,598 (545,913) 234,484 220,392 9,778 (16,950) (285,534) 28,398 (685,991) 954,073 (1,246,493) 2,358,106 1,503 (387,327) (2,135,466) 3,403,782 161,574 9,773 98,435 6,118 359,758 476,639 62,783 (17,023) 23,773 263,035 15,308,070 25,279,314 (2,776,156) (2,143,019) (3,072,093) (3,466,417) 9,459,821 19,669,878 68

(15,599,212) (22,253,020) (23,999) 419,736 1,106,061 92,487 69,430 (64,059) (76,709) 2,004 3,855 746,307 (496,664) (98,946) (159,463) (670,376) 710,500 2,955,303 (4,648,235) 248,010 240,234 2,233,808 120,000 570,000 (86,800) 430,901 1,030,762 (11,528,644) (21,669,441) 38,733,166 28,866,385 (32,588,907) (26,435,068) (2,945,595) (2,339,461) (1,522,770) (1,523,829) 1,675,894 (1,431,973) (392,929) (3,431,536) 10,783,473 14,376,050 (61,405) (161,041) 10,329,139 10,783,473 32 4,713,116 5,079,886 32 5,616,023 5,703,587 10,329,139 10,783,473 69

15 91,089,650 80,350,831 16 1,537,647 1,592,275 18 35,217 37,221 20 19,014,062 18,242,738 21 856,076 856,076 22 712,896 646,366 14,409,193 16,077,566 268,036 251,729 23 22,110 3,366 24 2,024,156 2,261,490 129,969,043 120,319,658 25 31,402 77,211 26 712,204 762,546 27 1,257,047 1,224,596 28 2,768,481 1,641,153 30 2,200,000 194,009 432,267 7,803 96,956 32 663,317 32 3,900,178 7,797,123 9,623,594 14,142,699 139,592,637 134,462,357 (3,194,141) (3,708,720) 33 (5,548,735) (6,555,427) 35 (3,696,997) (5,546,130) 29 (86,375) (176,167) 31 (353,196) (170,187) (1,223,212) 36 (3,326,631) (2,505,900) 37 (18,648,237) (21,383,897) 38 (258,848) (235,964) (35,113,160) (41,505,604) (25,489,566) (27,362,905) 104,479,477 92,956,753 70

36 (24,270,585) (18,428,125) 37 (30,433,492) (27,170,298) 38 (1,488,439) (1,380,343) (46,099) (55,608) 39 (643) 40 (2,446,980) (2,631,068) 24 (210,441) (136,000) (58,896,036) (49,802,085) 45,583,441 43,154,668 41 12,891,955 12,891,955 43 32,691,486 30,262,713 45,583,441 43,154,668 71

1 H A [2013]37 A A 192,796,331 1 5.45 1,050,740,004 6,290,821 1,044,449,183 A 28 101312 2 369.05 224.40 593.45 72

2 1 7 12 1 7 12 1 1 2 7 7 2 9 4 10 2 11 2 12 2 10 11 12 10 11 12 2 10 12 27 10 12 27 3 13 2 1 1 1 19 2 27 2 28 2 32 32 3 20 2 2 1 2 3 4 73

2 7 32 32 9 39 39 9 9 39 9 39 39 9 39 9 10 27 12 10 10 27 12 10 74

2 11 31 13 11 12 27 31 28 10 11 12 10 10 10 27 12 12 10 9 12 27 12 10 10 11 12 27 28 10 11 12 27 28 13 13 1 75

2 (1) 1 (2) 32 12 32 12 ) (i) (ii) (iii) (i) (ii) (iii) 76

2 5 77

2 20% 39 39 78

2 (a) (i) (ii) (iii) (b) (i) (ii) (iii) (iv) (v) (vi) (a) (vii) (a)(i) 79

2 5 5% 3.17%-6.33% 8.33%-20% 6.67%-50% 5% 4.75%-33.33% 10% 1.8%-20% 10% 4.50%-25% 10% 4.50%-33.33% 10% 11.25%-25% 80

2 81

2 5% 3.17%-4.75% 2% 82

2 39 39 83

2 39 (a) (b) 84

2 (a) (b) 85

2 86

2 39 39 39 87

2 (i) (ii) 88

2 5% 1% 89

2 (a) (b) (c) (d) 90

2 (a) (b) 91

2 (c) (d) (e) 92

2 93

2 1.11% 9.40%1.24% 8.23% (a) 13.11 13.11 19 94

2 (b) (c) (d) (e) (f) 95

2 (g) (h) 3 28 (a) (b) 96

3 99,595,151 245,400 99,840,551 1,814,619 (1,814,619) 99,595,151 2,060,019 (1,814,619) 99,840,551 (1,748,412) 1,590,072 1,155,471 100,837,682 6,884,033 153,504 7,037,537 (462,025) 6,575,512 97

3 96,998,433 140,678 97,139,111 1,215,116 (1,215,116) 96,998,433 1,355,794 (1,215,116) 97,139,111 (2,267,856) 1,498,578 2,039,669 98,409,502 10,028,990 92,529 10,121,519 (766,780) 9,354,739 98

3 184,780,189 3,950,738 (3,020,021) 185,710,906 1,879,798 187,590,704 172,951,576 4,961,357 (4,589,365) 173,323,568 2,526,504 175,850,072 133,992,733 791,665 (3,020,021) 131,764,377 3,548,701 135,313,078 127,360,960 1,050,452 (4,589,365) 123,822,047 3,702,590 127,524,637 99

3 359,280 43,381 402,661 402,661 241,134 (135) 240,999 (122,481) 118,518 358,163 12,087 370,250 4,375 374,625 2,270,466 713 2,271,179 139,654 2,410,833 1,583,108 19,991 1,603,099 44,408 1,647,507 13,519,068 309,484 13,828,553 208,810 14,037,363 24,843,617 60,330 24,903,947 237,624 25,141,571 10,185,468 205,107 10,390,575 210,011 10,600,586 1,288,914 39,884 1,328,798 1,328,798 1,969,970 176,846 2,146,816 708,095 2,854,911 3,273,134 27,391 3,300,525 60,770 3,361,295 1,436,334 296 1,436,630 157,385 1,594,015 2,196,417 27,493 2,223,910 68,163 2,292,073 13,060,493 314,730 13,375,223 21,808 13,397,031 30,092,582 8,488 30,101,070 457,554 30,558,624 9,509,045 8,963 9,518,008 96,146 9,614,154 100

3 67,840,084 5,618,394 9,604,615 7,500,004 5,941,709 4,332,876 100,837,682 66,154,716 4,335,880 10,464,556 6,984,158 6,110,530 4,359,662 98,409,502 10% 4 86,898,595 83,510,323 8,420,854 9,833,098 95,319,449 93,343,421 101

4 3% 16.56 21.28 11% 5 1,199,484 730,746 747,082 724,346 633,267 574,136 301,423 535,482 40(b) 192,580 240,486 1,301,194 938,120 62,337 252,662 79,126 167,934 43,481 44,802 91,108 42,489 80,572 81,051 39,495 24,966 50,787 16,400 696,297 692,461 5,518,233 5,066,081 6 12,162,440 11,002,334 10 1,486,986 1,274,561 44 (1,235) (6,830) 13,648,191 12,270,065 102

7 14,356 18,370 15 10,376,431 9,560,907 15 586,301 2,237,403 62,337 252,662 13,935 31,345 16 84,107 53,247 17 11,055 3,486,493 3,931,549 648,893 583,338 25 22,779 99,669 19 176,891 19,810 16,878 77,785 27 19,689 3,771 28 (764,165) 239,582 8 123,595 3,117,700 248,009 240,234 3,021 3,361 374,625 3,361,295 103

8 2,456,416 1,869,764 597,168 326,771 4,046 41,122 3,057,630 2,237,657 (646,797) (643,642) 2,410,833 1,594,015 1.11% 9.40% 1.24% 8.23% 9 161 400 322 5,384 4,770 5,020 5,897 858 776 2,765 11,662 14,530 104

9 (6) (2) 301 695 73 1,069 281 619 71 971 582 1,314 144 2,040 (1) (1) 100 100 100 100 100 100 100 100 400 400 319 105 51 475 236 78 46 360 555 183 97 835 (3) 64 471 18 553 1,052 74 1,126 1,013 69 1,082 257 381 59 697 257 338 60 655 257 380 55 692 257 558 57 872 264 558 59 881 (3) 193 132 48 373 (4) 257 582 64 903 376 123 54 553 (5) (5) 4,247 3,523 617 8,387 400 5,384 5,020 858 11,662 105

9 400,000 (1) (2) (3) (4) (5) (6) 30% 44 106

9 (5) (1) 278 591 67 322 1,258 274 553 62 284 1,173 552 1,144 129 606 2,431 341 341 84 84 84 84 84 84 (2) 60 60 (2) 10 10 322 341 663 (4) (4) (3) (3) 146 65 24 235 210 91 40 341 356 156 64 576 (6) 46 636 12 284 978 254 544 70 868 (6) 41 584 12 284 921 (6) 41 584 12 199 836 (6) 911 63 142 1,116 667 47 714 (6) 212 125 52 142 531 (6) 212 125 52 389 (7) 42 577 12 284 915 (7) 212 125 45 382 254 324 48 626 254 345 51 161 811 (8) 462 179 53 161 855 254 449 54 161 918 (8) 3,862 4,597 583 1,818 10,860 322 4,770 5,897 776 2,765 14,530 107

9 322,000 (1) (2) (3) (4) (5) 70% (6) (7) (8) 3 2 2 3 108

9 3,653 4,569 52 3,653 4,621 1,500,001 2,000,000 1,216,164 1,621,550 1,216,051 1,621,400 1 2 2,000,001 2,500,000 1,621,551 2,026,938 1,621,401 2,026,750 1 2,500,001 3,000,000 2,026,938 2,432,325 2,026,751 2,432,100 1 2 3 109

10 1,366,398 1,255,198 120,588 19,363 6 1,486,986 1,274,561 11 15% 12.5% 15% 24% 25%25% 16.5%16.5% 12%12% 1,052,212 2,968,108 3,734 1,662 1,055,946 2,969,770 24 591,561 (677,697) 1,647,507 2,292,073 110

11 169,680,000 280,541,000 % % 6,575,512 9,354,739 1,643,878 25.0 2,338,685 25.0 (100,665) (1.5) (332,199) (3.5) (89,913) (1.4) (93,621) (1.0) (298,332) (4.5) (98,922) (1.1) (37,443) (0.6) (39,958) (0.4) 67,768 1.0 53,425 0.6 (16,359) (0.2) (24,819) (0.3) 518,284 7.9 489,482 5.2 (39,711) (0.6) 1,647,507 25.1 2,292,073 24.5 37,657,000 37,657,000 12 39.50 65.23 43 1.45 7.25 38.05 57.98 111

13 776,580 1,521,251 (i) (ii) 10% 50% 25% (iii) (i) (ii) 14 46.37 12,136,547,108 70.82 12,161,502,125 112

15 82,654,556 5,876,491 1,784,795 777,651 362,745 4,696,304 96,152,542 1,785,258 91,036 297,576 132,183 79,282 27,568,686 29,954,021 (1,342,150) (44,586) (82,777) (3,744) (11,130) (1,484,387) 23,680,416 117,549 210,456 46,939 21,349 (24,076,709) 17 (197,913) (197,913) 25 (183,904) (183,904) 7 (2,237,403) (2,237,403) 7 (8,689,759) (269,420) (314,627) (167,627) (119,474) (9,560,907) (27,927) (3,680) (1,986) (428) (34,021) (7,867) (81) (639) (10) (8,597) 95,631,220 5,573,157 1,891,662 782,777 332,334 8,188,281 112,399,431 1,823,113 100,310 210,515 159,852 118,156 22,415,847 24,827,793 (226,361) (27,182) (17,120) (5,243) (3,587) (279,493) 22,633,508 387,225 258,456 35,267 3,405 (23,317,861) 25 (615,476) (615,476) * 7 (580,772) (3,382) (60) (2,087) (586,301) 7 (9,586,553) (293,754) (238,307) (82,694) (175,123) (10,376,431) 25 1 2 2 30 109,078,704 5,739,756 2,101,825 889,901 273,100 7,286,267 125,369,553 159,995,048 7,742,054 4,445,902 2,254,321 911,758 8,188,281 183,537,364 (64,363,828) (2,168,897) (2,554,240) (1,471,544) (579,424) (71,137,933) 95,631,220 5,573,157 1,891,662 782,777 332,334 8,188,281 112,399,431 180,583,587 8,190,493 4,745,801 2,422,080 1,012,403 7,286,267 204,240,631 (71,504,883) (2,450,737) (2,643,976) (1,532,179) (739,303) (78,871,078) 109,078,704 5,739,756 2,101,825 889,901 273,100 7,286,267 125,369,553 113

15 61,164,356 3,676,883 1,034,735 600,662 260,475 3,035,280 69,772,391 743,543 7,413 139,155 73,877 32,024 19,019,993 20,016,005 (898,656) (6,784) (7,536) (3,619) (7,044) (923,639) 17,252,872 57,884 144,341 45,438 33,470 (17,534,005) 25 (168,721) (168,721) (1,141,234) (1,141,234) (6,641,747) (165,339) (216,068) (113,071) (67,746) (7,203,971) 70,310,413 3,570,057 1,094,627 603,287 251,179 4,521,268 80,350,831 974,671 84,294 125,763 82,072 96,661 17,598,513 18,961,974 (90,001) (22,530) (14,419) (1,374) (2,846) (131,170) 17,244,360 190,335 166,101 35,261 (17,662,583) (26,526) 25 (34,661) (34,661) (325,162) (325,162) (7,204,201) (204,197) (137,888) (36,734) (122,616) (7,705,636) 80,875,419 3,617,959 1,234,184 682,512 222,378 4,457,198 91,089,650 125,801,001 5,047,585 2,795,026 1,631,313 554,277 4,521,268 140,350,470 (55,490,588) (1,477,528) (1,700,399) (1,028,026) (303,098) (59,999,639) 70,310,413 3,570,057 1,094,627 603,287 251,179 4,521,268 80,350,831 142,346,986 5,289,738 2,934,741 1,732,066 637,334 4,457,198 157,398,063 (61,471,567) (1,671,779) (1,700,557) (1,049,554) (414,956) (66,308,413) 80,875,419 3,617,959 1,234,184 682,512 222,378 4,457,198 91,089,650 * 5.81 5 25 114

15 350.41 374.82 37(a) 454.82 347.62 36 27.09 27.29 16 2,414,697 2,390,599 1,791,173 1,789,028 64,059 76,709 2,145 (1,461) 17 (51,150) 2,478,756 2,414,697 1,791,173 1,791,173 (272,013) (226,950) (198,898) (159,845) 7 (84,107) (53,247) (54,628) (39,053) 17 8,184 (356,120) (272,013) (253,526) (198,898) 2,122,636 2,142,684 1,537,647 1,592,275 38 40 37(a) 5.74 6.26 115

17 338,614 15 287,464 16 51,150 338,614 338,614 (97,735) 15 (89,551) 16 (8,184) 7 (11,055) (108,790) (97,735) 229,824 240,879 48 4,200 4,300 18 37,221 41,076 37,221 41,076 23,999 (2,004) (3,855) (2,004) (3,855) 59,216 37,221 35,217 37,221 116

19 1,310,830 1,657,675 (169,954) 7 (176,891) 1,310,830 1,310,830 1,487,721 1,487,721 (176,891) (176,891) 1,310,830 1,310,830 10% 10.8% 2% 117

19 1,304,320 1,304,320 6,510 6,510 1,310,830 1,310,830 20 17,823,911 17,343,911 53 1,737,849 1,296,115 53 (547,698) (397,288) 19,014,062 18,242,738 118

20 400,000,000 69 31 95,080,786 100 20,000,000 100 2,000,000 100 9,379,010 95 1,700,000 100 13,765,440,000 99.94 0.06 442,042,000 67 Angel Paradise Limited 10 100 3,235,294,118 51 119

20 37,565,216 60 812,500,000 51 20,000,000 100 3,000,000 100 80,000,000 80 1,000,000,000 51 1,000,000,000 80 120

21 856,076 856,076 (%) 187,533,000 60 57.1 60 SkyWorks Capital Asia Ltd. 30 33.3 33.3 33.3 ACT 500,000 51 55.6 51 680,000,000 39 28.6 39 245,662,126 51 50 51 71,900,000 60 60 60 121

21 1,486,874 1,638,867 2,169,574 2,363,194 (3,807,070) (3,769,877) (255,866) (236,924) (406,488) (4,740) 2,755,055 3,662,589 (2,906,717) (4,378,855) 6,354 36,869 (156,439) (102,267) (301,747) (781,664) (33,362) (32,303) (335,109) (813,967) 22 163,477 163,477 602,671 534,615 11,054,120 10,628,510 2,914,352 2,886,729 53 301,556 16,022 1,344 5,652 53 (232,665) (134,230) (54,596) (57,378) 14,037,363 13,397,031 712,896 646,366 974,016 1,267,595 46.04 43.12 37(b) 122

22 787,139,514 29.99 580,000,000 49.4 400,000,000 22.8 505,269,500 23.5 10,000,000 41 10,000,000 40 9,800,000 24.5 10,000,000 35 150,000,000 30 280,000,000 31 123

22 * ** 19.3% 4.2% 149,648,744 129,918,794 (98,015,975) (80,257,773) 93,434,027 92,402,939 1,734,885 5,756,881 2,886,729 2,886,729 27,623 2,914,352 2,886,729 124

23 24 1,213,030 1,006,227 136,000 128,387 11 348,394 206,803 74,441 7,613 1,561,424 1,213,030 210,441 136,000 3,077,502 2,193,002 2,261,490 1,515,000 11 (243,167) 884,500 (237,334) 746,490 2,834,335 3,077,502 2,024,156 2,261,490 1,272,911 1,864,472 1,813,715 2,125,490 125

24 (67,898) (95,000) (67,898) (95,000) (1,387,421) (1,065,671) (142,543) (41,000) (106,105) (52,359) (1,561,424) (1,213,030) (210,441) (136,000) 35,671 20,490 35,671 20,490 1,945,829 2,054,513 1,280,329 1,481,000 128,043 21,594 44,000 21,594 44,000 779,525 759,456 634,846 645,000 51,716 71,000 51,716 71,000 2,834,335 3,077,502 2,024,156 2,261,490 1,272,911 1,864,472 1,813,715 2,125,490 3,397,309 1,918,547 1,138,050 937,770 4,535,359 2,856,317 177,444,000 3,397,309,000 1,741,103,000 126

25 92,487 303,736 77,211 259,552 (92,487) (278,103) (77,211) (259,552) 15 615,476 183,904 34,661 168,721 615,476 209,537 34,661 168,721 (22,779) (117,050) (3,259) (91,510) 592,697 92,487 31,402 77,211 (117,050) (226,054) (91,510) (185,992) 117,050 202,688 91,510 185,992 5,985 7 (22,779) (99,669) (3,259) (91,510) (22,779) (117,050) (3,259) (91,510) 26 1,347,446 1,365,272 651,419 705,170 229,534 388,785 3,198 4,409 60,444 56,263 57,587 52,967 1,637,424 1,810,320 712,204 762,546 127

27 3,100,088 2,772,518 1,299,025 1,270,164 (90,329) (71,787) (41,978) (45,568) 3,009,759 2,700,731 1,257,047 1,224,596 2,477,466 2,276,060 1,072,472 1,071,345 264,837 240,373 48,232 113,422 95,531 70,295 50,439 20,962 171,925 114,003 85,904 18,867 3,009,759 2,700,731 1,257,047 1,224,596 2,368 2,171 128

27 71,787 69,389 45,568 48,608 7 38,675 14,751 1,247 4,910 7 (18,986) (10,980) (3,736) (7,516) (1,147) (1,373) (1,101) (434) 90,329 71,787 41,978 45,568 24,262,127 23,502,809 959,388 745,572 645,804 530,519 64,001 62,082 49,934 54,744 46,153 28,214 21,482 28,056 1,069,542 835,868 717,220 613,319 129

28 517,287 352,116 259,675 180,512 1,398,954 827,013 1,287,200 696,135 315,326 283,012 152,461 147,828 2,231,567 1,462,141 1,699,336 1,024,475 1,743,413 1,235,051 1,069,145 616,678 3,974,980 2,697,192 2,768,481 1,641,153 3,545,565 3,312,082 7 36,121 294,771 7 (800,286) (55,189) (97) (5,990) 1 (109) 2,781,304 3,545,565 ) 995,819,000 995,819,000 130

28 300,000,000 695,819,000 995,819,000 1,520,700,000 2,020,700,000 500,000,000 500,000,000 1,520,700,000 2,020,700,000 29 3,817 120,413 3,549 223,137 8,854 8,595 12,671 120,413 12,144 223,137 86,375 176,167 86,375 176,167 RB LIBOR 131

30 2,200,000 31 32 4,640,588 4,963,512 688,679 997,004 72,528 116,374 71,969 116,072 4,713,116 5,079,886 760,648 1,113,076 6,287,560 7,080,051 1,952,847 3,254,047 1,850,000 3,430,000 1,850,000 3,430,000 8,137,560 10,510,051 3,802,847 6,684,047 (123,561) (130,133) 37(c) (663,317) (663,317) (16,063) (2,432) (802,941) (132,565) (663,317) 7,334,619 10,377,486 3,139,530 6,684,047 12,047,735 15,457,372 3,900,178 7,797,123 132

32 5,616,023 5,703,587 2,683,036 3,437,748 1,718,596 4,673,899 456,494 3,246,299 7,334,619 10,377,486 3,139,530 6,684,047 33 6,639,845 7,560,307 3,718,945 4,416,387 663,120 889,164 253,191 489,726 555,944 459,248 393,376 223,784 1,496,010 1,508,467 1,183,223 1,425,530 9,354,919 10,417,186 5,548,735 6,555,427 53 191,462 230,618 360,335 416,426 133

34 1,503 35 32,487 31,670 30,228 29,411 2,612,410 2,976,406 1,243,063 1,848,473 508,875 414,891 311,029 336,128 608,886 1,232,824 186,296 753,001 39 78,284 14,663 1,524 40(a) 308,014 310,675 177,607 180,032 40(b) 122,219 223,759 122,219 223,759 863,266 1,050,290 470,555 461,229 1,525,748 1,719,619 820,604 805,758 1,889,506 1,862,804 207,787 707,787 256,538 256,538 1,678,760 2,013,849 335,396 906,815 10,692,780 12,815,775 3,696,997 5,546,130 53 3,240 5,311 1,546 1,279 134

36 3,891,075 3,476,572 2,872,990 2,687,925 3,950,503 3,587,292 2,880,384 2,713,995 11,644,866 10,801,502 8,936,842 8,564,818 11,646,818 11,087,813 8,153,488 7,913,047 5052 31,133,262 28,953,179 22,843,704 21,879,785 (2,180,083) (963,919) 28,953,179 21,879,785 (3,476,572) (2,687,925) 25,476,607 19,191,860 135

36 3,657,710 3,326,631 2,629,613 2,505,900 3,731,010 3,440,048 2,713,735 2,596,827 11,023,691 10,339,324 8,543,050 8,278,176 10,974,625 10,491,213 7,741,847 7,553,122 5052 29,387,036 27,597,216 21,628,245 20,934,025 (1,789,820) (694,220) 27,597,216 20,934,025 (3,326,631) (2,505,900) 24,270,585 18,428,125 113 90-1.17% 6.55%-1.51% 7.05% 454.82 347.62 15 437.15 334.91 136

37 26,664,412 26,430,507 11,313,540 10,874,464 30,501,081 31,095,287 24,268,189 28,679,731 57,165,493 57,525,794 35,581,729 39,554,195 150,000 210,000 2,128,857 800,000 2,278,857 1,010,000 13,500,000 9,000,000 13,500,000 9,000,000 72,944,350 67,535,794 49,081,729 48,554,195 27,001,333 24,277,313 17,148,237 18,383,897 12,119,568 9,437,746 9,998,594 7,436,853 8,783,607 13,906,847 3,444,267 8,441,328 9,260,985 9,903,888 4,990,631 5,292,117 57,165,493 57,525,794 35,581,729 39,554,195 2,188,857 860,000 60,000 60,000 30,000 90,000 2,278,857 1,010,000 1,500,000 3,000,000 1,500,000 3,000,000 3,000,000 3,000,000 3,000,000 6,000,000 3,000,000 6,000,000 6,000,000 6,000,000 13,500,000 9,000,000 13,500,000 9,000,000 72,944,350 67,535,794 49,081,729 48,554,195 (30,690,190) (28,137,313) (18,648,237) (21,383,897) 42,254,160 39,398,481 30,433,492 27,170,298 137

37 5.76% 7.92% 6.0003% 8.23%) 4,607,267 5,067,421 5.04% 6.89% 5.49% 7.22%) 3,532,000 582,957 5.04% 6.63% 5.49% 7.22%) 3,970,816 2,199,482 4.50% 4.50%) 3,000,000 3,000,000 3,000,000 3,000,000 3.48% 4.99% 3.32% 3.48% 10,500,000 6,000,000 10,500,000 6,000,000 25,610,083 16,849,860 13,500,000 9,000,000 138

37 3.80%3.80% 8.33%) 191,519 372,446 191,519 372,446 1.4% 0.45% 3.95% 0.50% 5.55% 0.80% 0.50% 4.80% 0.45% 5.50% 1.60%) 30,222,540 29,877,797 19,946,113 20,012,107 1.50% 0.75% 3.10% 2.22% 4.30% 3.6% 1.5% 0.50% 2.60%) 16,274,731 14,808,461 14,930,616 13,872,755 1.446% 2.544% 3.61% 6.24%) 131,996 330,343 46,820,786 45,389,047 35,068,248 34,257,308 139

37 0.45% 0.45% 0.85%) 340,557 5,112,274 340,557 5,112,274 340,557 5,112,274 340,557 5,112,274 3.88% 3.88%) 172,924 184,613 172,924 184,613 172,924 184,613 172,924 184,613 72,944,350 67,535,794 49,081,729 48,554,195 (30,690,190) (28,137,313) (18,648,237) (21,383,897) 42,254,160 39,398,481 30,433,492 27,170,298 268.14 265.90 (a) 350.41 374.82 15 38 40 16 (b) 46.04 43.12 22 (c) 6.63 32 (d) 3.74 140

37 103.44 99.49 (e) 127.63 143.04 0.33 0.34 (f) 3.74 2.75 38 3,085,417 2,608,778 1,616,307 1,349,927 1,346,050 1,212,002 543,256 509,995 (986,292) (723,988) (412,276) (243,615) (11,375) 3,445,175 3,085,417 1,747,287 1,616,307 (699,849) (589,123) (258,848) (235,964) 2,745,326 2,496,294 1,488,439 1,380,343 141

39 2,167 2,167 156,080 157,417 103,348 86,140 259,428 245,724 2,167 35 (78,284) (14,663) (1,524) 181,144 231,061 643 40 a 2,625,419 2,381,596 1,691,359 1,669,967 b 763,187 970,300 755,621 961,101 74,144 83,382 20,161 23,860 3,482,911 3,459,138 2,446,980 2,631,068 142

40 (a) 2,692,271 2,117,805 1,849,999 1,450,310 1,794,227 1,482,066 1,450,148 1,166,972 (1,553,065) (907,600) (1,431,181) (767,283) 2,933,433 2,692,271 1,868,966 1,849,999 35 (308,014) (310,675) (177,607) (180,032) 2,625,419 2,381,596 1,691,359 1,669,967 (b) 2,284,368 2,284,368 2,253,357 2,253,357 750 (84,089) (84,089) 2,201,029 2,284,368 2,169,268 2,253,357 (1,090,309) (816,261) (1,068,497) (797,951) 5 (192,580) (240,486) (190,197) (236,984) (32,734) (33,562) (32,734) (33,562) (1,315,623) (1,090,309) (1,291,428) (1,068,497) 885,406 1,194,059 877,840 1,184,860 35 (122,219) (223,759) (122,219) (223,759) 763,187 970,300 755,621 961,101 143

41 H 1.00 4,562,683,364 4,562,683 4,562,683,364 4,562,683 A 1.00 8,199,737,630 8,199,738 8,199,737,630 8,199,738 * 129,533,679 129,534 129,533,679 129,534 12,891,954,673 12,891,955 12,891,954,673 12,891,955 * H A H 42 29.99% 19.57% 29.99% 144

43 16,803,307 2,168,710 6,291,459 25,263,476 12 6,523,066 6,523,066 (1,523,829) (1,523,829) 679,126 (679,126) 614,386 (614,386) 16,803,307 3,462,222 9,997,184 30,262,713 12 3,950,024 3,950,024 (1,521,251) (1,521,251) 421,943 (421,943) 679,126 (679,126) 16,803,307 4,563,291 11,324,888 32,691,486 44 200 H H 2% 12 H 0.4% 10% 145

44 109 14,939,900 2.98 30%70% 100% 60 70% 5.97 5.70 70% 7.85 30% 5.70 30% 45 201.12 201.12 41.41 34.62 115.22 46 101.04 68.72 146

47 (a) H (b) (c) 22,400 (d) 390,000,000 130,000,000 (e) 547,015,640 559,992,568 346,954,579 341,945,016 (f) 823,147 5,173,890 147

48 3,904,955 3,757,269 2,661,068 2,393,463 18,060,858 8,928,590 4,730,749 4,951,990 5,345,693 4,219,950 4,684,494 2,383,820 27,311,506 16,905,809 12,076,311 9,729,273 458,504 570,132 101 255 148

49 (a) 71,559,127 93,157,457 59,834,526 76,615,258 2,000,105 2,030,556 1,610,595 1,435,349 139,156 59,052 74,900 23,369 73,698,388 95,247,065 61,520,021 78,073,976 1,259,810 788,805 706,211 645,295 152,500 163,224 152,500 163,224 1,412,310 952,029 858,711 808,519 52 75,110,698 96,199,094 62,378,732 78,882,495 78,263 293,000 697,444 1,088,413 775,707 1,381,413 609,881 612,268 1,385,588 1,993,681 (b) 52 35,000 35,000 117,828 149

50 22 301,556 301,556 10,416 10,416 443,539 443,539 45,925 45,925 3,011,012 3,011,012 28 1,743,413 1,743,413 12,671 12,671 194,077 194,077 802,941 802,941 12,047,735 12,047,735 12,671 18,554,689 45,925 18,613,285 22 (232,665) (232,665) (9,356,422) (9,356,422) (8,340,554) (8,340,554) (120,413) (120,413) (352,349) (352,349) 36 (28,953,179) (28,953,179) 37 (72,944,350) (72,944,350) (120,413) (120,179,519) (120,299,932) 150

50 22 16,022 16,022 20,194 20,194 420,854 420,854 27,182 27,182 2,702,332 2,702,332 28 1,235,051 1,235,051 12,144 12,144 428,561 428,561 132,565 132,565 15,457,372 15,457,372 12,144 20,412,951 27,182 20,452,277 22 (134,230) (134,230) (10,417,186) (10,417,186) (10,386,867) (10,386,867) (223,137) (223,137) (190,775) (190,775) 36 (21,879,785) (21,879,785) 37 (67,535,794) (67,535,794) (223,137) (110,544,637) (110,767,774) 151

50 20 1,737,849 1,737,849 22 1,344 1,344 268,036 268,036 22,110 22,110 1,257,047 1,257,047 28 1,069,145 1,069,145 194,009 194,009 663,317 663,317 3,900,178 3,900,178 9,090,925 22,110 9,113,035 20 (547,698) (547,698) 22 (54,596) (54,596) (5,548,735) (5,548,735) (3,366,943) (3,366,943) (86,375) (86,375) (353,196) (353,196) 36 (27,597,216) (27,597,216) 37 (49,081,729) (49,081,729) (86,375) (86,550,113) (86,636,488) 152

50 20 1,296,115 1,296,115 22 5,652 5,652 7,803 7,803 251,729 251,729 3,366 3,366 1,224,596 1,224,596 28 616,678 616,678 432,267 432,267 7,797,123 7,797,123 11,631,963 3,366 11,635,329 20 (397,288) (397,288) 22 (57,378) (57,378) (6,555,427) (6,555,427) (5,112,928) (5,112,928) (176,167) (176,167) (170,187) (170,187) 36 (20,934,025) (20,934,025) 37 (48,554,195) (48,554,195) (176,167) (81,781,428) (81,957,595) 153

51 8,854 3,817 12,671 120,413 120,413 52 154

52 (a) 369.05 379.78 94.60 196.70 115.29 216.69 16.76 14.32 4.54 35.93 1,391.52 1,412.63 471.26 499.02 155

52 (a) 22 232,665 232,665 914,216 8,442,206 9,356,422 1,472,152 6,868,402 8,340,554 120,413 120,413 352,349 352,349 36 3,891,075 15,595,369 11,646,818 31,133,262 30,690,190 29,140,590 16,806,669 76,637,449 47(e) 893,970 893,970 3,280,338 50,597,300 44,735,959 28,453,487 127,067,084 22 134,230 134,230 561,563 9,855,623 10,417,186 2,955,114 7,431,753 10,386,867 223,137 223,137 190,775 190,775 36 2,872,990 11,817,226 8,153,488 22,843,704 28,186,006 30,711,850 10,939,191 69,837,047 47(e) 901,938 901,938 4,418,615 48,894,514 42,529,076 19,092,679 114,934,884 156

52 (a) 20 547,698 547,698 22 54,596 54,596 646,212 4,902,523 5,548,735 656,851 2,710,092 3,366,943 86,375 86,375 353,196 353,196 36 3,657,710 14,754,701 10,974,625 29,387,036 18,648,237 21,330,644 11,988,510 51,967,391 1,303,063 30,960,427 36,085,345 22,963,135 91,311,970 20 397,288 397,288 22 57,378 57,378 499,342 6,056,085 6,555,427 1,886,227 3,226,701 5,112,928 176,167 176,167 170,187 170,187 36 2,629,613 11,256,785 7,741,847 21,628,245 21,722,897 22,815,237 5,800,869 50,339,003 2,385,569 34,436,316 34,072,022 13,542,716 84,436,623 157

52 (b) 1,000 4,871,564 1,000 4,721,818 (c) 1% 743,619 1% 620,739 158

52 (d) 36 1,684,350 1,731,490 5,492,330 6,008,081 14,916,251 37 5,204,141 3,041,151 3,129,738 6,153,409 17,528,439 32 8,137,560 8,137,560 36 1,792,222 1,855,802 5,309,172 5,079,732 14,036,928 37 25,486,049 12,138,417 8,683,869 9,107,576 55,415,911 32 4,713,116 4,713,116 159

52 (d) 36 200,947 207,663 665,150 1,334,037 2,407,797 37 4,748,446 434,550 7,220,407 1,795,723 14,199,126 32 10,510,051 10,510,051 36 2,486,978 2,506,332 7,899,668 6,579,010 19,471,988 37 23,388,867 9,063,196 12,776,440 8,108,165 53,336,668 32 5,079,886 5,079,886 50 258,310 50 295,105 160

52 (e) 22 301,556 16,022 443,539 420,854 45,925 27,182 3,011,012 2,702,332 28 1,743,413 1,235,051 12,671 12,144 194,077 428,561 10,416 20,194 802,941 132,565 12,047,735 15,457,372 47(e) 893,970 901,938 49 75,145,698 96,234,094 48 27,311,506 16,905,809 121,964,459 134,494,118 27 5.98 5.58 20% 18% 161

52 (f) 135,313,078 127,524,637 187,590,704 175,850,072 72.13% 72.52% 162

53 (i) (ii) (iii) (a) 104,803 97,292 750 62,532 74,373 167,335 172,415 503,879 521,574 503,879 521,574 (b) 278 3,051 1,204 8,351 9,914 11,680 11,118 1,050 1,095 99,433 24,837 100,483 25,932 2,605 482 98 161 71,288 72,580 73,991 73,223 55,150 49,558 7,631 8,004 15,382 13,752 78,163 71,314 163

53 (c) 786 61,123 60,887 61,123 61,673 92,915 51,802 1,275 (d) 658,252 554,535 47,470 37,867 70,572 64,629 776,294 657,031 763,307 723,401 15,186 11,159 778,493 734,560 63 3,348 1,047,310 855,952 50,149 24,738 1,097,522 884,038 3,910 4,330 24,195 18,665 2,062 4,361 30,167 27,356 7,784 7,839 646,172 679,770 254,906 210,306 1,789 1,793 25,822 19,296 282,517 231,395 164

53 (e) 32 1,922,528 3,546,374 1,921,969 3,546,072 2,284,857 1,226,903 (f) 2,200,000 25,235 (g) 1,536 (h) 112,186 789,415 (i) 10,416 20,194 7,803 (352,349) (190,775) (353,196) (170,187) 22 301,556 16,022 1,344 5,652 22 (232,665) (134,230) (54,596) (57,378) 9,889 34,050 50 (194,702) (235,929) (338,784) (399,809) 194,077 428,561 194,009 432,267 20 1,737,849 1,296,115 20 (547,698) (397,288) 165

53 (j) 10,404 10,667 858 776 (237) (2,202) 11,025 9,241 9 (k) (l) 14 A 166

54 50 10 5.1% A 192,796,331 1 5.45 1,050,740,004 6,290,821 1,044,449,183 A A 13,084,751,004 26.0 2 747-8I1 777-300ER 20 737-800 20 737-800 4 1 777-300ER 25.7 22.3 8 777-F 7 747-400BCF 55 167

12,590,884 15,420,242 12,671 12,144 1,253 1,601 2,967,150 2,652,439 3,103,008 1,662,087 623,754 584,983 1,105,048 1,128,164 144,552 20,548,320 21,461,660 445,657 424,618 15,240,177 14,804,420 229,824 240,879 116,303,025 101,737,456 25,977,975 27,566,439 2,810,814 2,805,249 1,102,185 1,102,185 296,613 187,893 2,756,316 2,992,769 165,162,586 151,861,908 185,710,906 173,323,568 168

16,787,697 11,507,317 1,500,000 120,413 223,137 1,503 11,246,311 12,081,912 1,566,686 2,052,297 2,310,101 2,510,478 162,884 121,503 2,192,434 2,703,428 444,972 2,756,215 352,515 360,578 5,322,884 6,309,825 13,802,983 17,240,694 55,811,383 57,867,384 30,254,161 33,398,481 12,000,000 6,000,000 2,892,595 2,643,472 25,476,607 19,191,860 406,470 346,284 3,361,737 3,161,536 1,561,424 1,213,030 75,952,994 65,954,663 131,764,377 123,822,047 12,891,955 12,891,955 16,699,590 16,288,523 4,572,881 3,471,812 19,459,551 17,134,982 (3,045,439) (3,049,254) 50,578,538 46,738,018 3,367,991 2,763,503 53,946,529 49,501,521 185,710,906 173,323,568 169

99,840,551 97,139,111 80,774,145 76,692,435 1,728,115 2,241,459 6,894,474 6,521,025 3,177,883 3,307,241 2,199,538 (1,549,773) (240,999) 2,146,816 4,603 33,744 382,886 1,336,532 428,579 1,331,670 5,694,884 9,150,184 1,447,782 1,198,749 105,129 227,414 26,788 61,470 7,037,537 10,121,519 1,603,099 2,223,910 5,434,438 7,897,609 4,948,044 7,476,855 486,394 420,754 0.41 0.61 422,270 (889,223) 5,856,708 7,008,386 5,369,619 6,597,673 487,089 410,713 170

4,948,044 7,476,855 (i) (4,103) (17,123) (ii) (146,174) (83,510) (iii) 76,552 152,387 (237,584) (446,235) 4,636,735 7,082,374 50,578,538 46,738,018 (i) 93,387 97,490 (ii) (379,800) (233,626) (iii) (206,866) (283,418) (iv) 139,919 139,919 (566,675) (342,584) 49,658,503 46,115,799 171

(i) (ii) (1) (2) (3) (iii) (iv) 172

ASKs AFTKs ATKs 2,204.6 RPKs RFTKs RTKs 173

H A 571 174