Guangzhou Automobile Group Company Limited ( ) : 2238 2012
2012 100.20 51% 1 2012
2012 2
4 8 10 14 16 40 44 65 75 91 106 108 3 2012
20% 50% 1993 1 18 1996 11 100% 2000 3 21 2000 8 29 51% 2010 3 9 Fiat Group Automobiles S.P.A. 50% 2010 12 8 51% 2012 4
2007 11 28 50% 2012 9 25 50% 2010 5 25 50% 2004 2 24 30% 2004 9 1 50% 2006 6 29 2000 10 18 2008 7 21 2006 6 7 75.1% 5 2012
1998 5 13 1996 9 26 (Hino Motors, Ltd.) 2003 9 8 25% Honda Motor Co., Ltd. 50% 50% MPV 2012 6
571 2003 10 8 50% 30% 20% SUV 2011 6 8 60% 1992 50% 7 2012
1,927.181,930.64 4.63% 4.33%1,552.37 1,549.52 7.17% 7.07% 374.81381.12 4.71% 5.49% 2,365 12% 1,471 9% 894 17% 70.3371.22 5.57% 3.8%67.07 68.01 7.73% 5.69% 3.263.21 82.49% 66.54% 94.3695.10 0.95% 5.65% 2012 8
1,477.04 100.226.35% 129.6418.03% 11.34 73.46% A 8% 9 2012
Guangzhou Automobile Group Co., Ltd. GAC GROUP 448-458 23 020-83150886 020-83151081 lus@gagc.com.cn 448-458 23 510030 448-458 23 510030 www.gagc.com.cn ir@gagc.com.cn www.sse.com.cn/www.hkex.com.hk 448-458 16 2012 10
A 601238 H 02238 H H 18808 28 26 ( ) 2012 6 18 440101000009080 440101633203772 440104633 63320377-2 11 2012
( ) 2005 6 28 4401011103176 6320377-2 440101633203772, 440104633 3,499,665,555 2009 4 3 4401011103176 6320377-2 3,825,984,481 2010 1 18 4401011103176 6320377-2 3,934,757,457 2011 4 19 44010000009080 6320377-2 6,148,057,675 2012 6 18 44010000009080 6320377-2 6,435,020,097 2012 12 25 44010000009080 6320377-2 6,435,020,097 2012 12
( ) ( ) 61 1 2 28 2012 3 29 2014 12 31 13 2012
2012 1,064,623 4,167,211 31,089,854 29,158,773 2,210 2,210 42,607 40,397 (1,281) (1,067) (792) (1,454) 9,610 10,402 1,064,760 4,166,900 31,142,071 29,209,572 2012 14
15 2012
(1) CAMRY Highlander Accord Odysseyviaggio ASX Trumpchi GS5G5SUV MPV Jazz 135 (2) 100 (3) HVAC 30% HVAC 2012 16
(4) 2012 A 1 2012 17 2012
2 2012 15 188 95 249 45 214 124 GS5 2.0L 1.8T SUV GS5 49.1 5 C-NCAP SUV 3 2012 6 (Viaggio) 2012 10(ASX) 11 2012 11 6 4 A 2012 3 29 A H A A+H A 2012 2012 18
60 2012 12 21 2013 1 5 2012 6 A 7 10087 19 2012
600 2012 2012 100 100 8 2011 H H 9 6,700 2012 20
2012 2012 21 21 5,000 8 25 1,477.04 100.226.35% 129.6418.03% 11.34 73.46% 0.18 73.91% 2012 SUV GS5 21 2012
1 (%) 129.64 109.84 18.03 122.74 105.60 16.23 8.15 5.89 38.37 13.33 12.16 9.62 5.29 4.15 27.47 3.36 3.74-10.16 26.37 46.39-43.16 4.85-6.33 176.62 23.29-2.67 972.28-17.49-2.01-770.15 2 129.6418.03% 2012 4 SUV GS54 (%) 5 16.32 12.59 2012 22
3 (1) 122.74105.60 17.14 3.86%1.46 5.32% (2) % 5 45.25 38.36 4 (1) 2.26a b4 6 (2) 1.17 CPI (3) 1.14 (4) 0.38 23 2012
5 26.37 20.02 a b 6 (1) 1.39 9.87 11.26 (%) 3.51 (%) 8.69 (2) 2012 9.5 15 7 (1) 4.85 6.33 11.18 (2) 23.29 2.67 25.96 2012 24
(3) 17.49 2.01 15.48 (4) 2012 12 31 93.16 2011 12 31 82.39 10.77 8 (1) 0.65 0.45 (2) 0.180.69 73.91% 11.3473.46% A 1 (%) (%) (%) (%) 127.13 120.31 5.36 18.60 16.81 1.46 2.51 2.42 3.59-5.64-6.92 1.33 129.64 122.74 5.32 18.03 16.23 1.46 25 2012
2 (%) 129.62 19.27 0.02-98.28 129.64 18.03 1 59.27 11.99 43.09 9.66 37.55 10.65 2.15 9.83 2.20 8.34 30.76 6.22 22.73 5.10 35.33 168.82 34.15 143.82 32.24 17.38 5.68 1.15 3.39 0.76 67.55 13.96 2.82 4.65 1.04 200.22 13.97 2.83 15.37 3.45-9.11 33.03 6.68 29.80 6.68 10.84 55.59 11.25 86.04 19.29-35.39 93.16 18.85 82.39 18.47 13.07 63.94 12.93 41.60 9.32 53.70 102.91 20.82 98.37 22.05 4.62 101.90 20.61 78.69 17.64 29.50 2012 26
2 (1) 30% (2) (3) (4) (5) (6) 2012 3 A 2.87 22.5 1 2012 12 312.252011 12 313.49 2.012011 12 313.19 2 2012 12 31202.7490.3 2.252012 12 31 102.91 67 6 30.224.30% / 27 2012
3 4 2012 12 317,366,667 2011 12 31 0 2012 12 31 0 2011 12 3112,000,000 1 2 (1)(2) (3) 3 A H 2012 28
1 20121,927.181,930.64 2 2011-2020 SUV MPV 29 2012
2013 1 2 3 4 5 2012 30
6 7 8 1 (1) (2) 31 2012
10 2009 (3) (4) (5) 2012 32
2 (1) (2) (3) 2012 33 2012
(4) (5) 2010 3 (1) 2004 10 1 2012 10 30 2013 1 1 2012 34
(2) (3) (4) ( ) ( ) 35 2012
( ) ( ) 2012 11 15 10% 2012-2014 10% ( ) ( ) 10 10 10 2012 0.9 579,151,808.73 2011 2.00 1,287,004,019.40 2010 2.00 1,229,611,535.00 2012 36
20121,133,982,302 10 0.20 128,700,401.94 A H 2012 201210 0.7 2012 10 0.9 2012 51% ( ) 3,129,244,191 37 2012
2012 1 2 2012 100 3 2011-2012 4 5 2012 6 2012 7 J.D.power 2012 38
8 9 10 11 12 13 2012 2012 14 2012 15 16 2012 CCTV SUV GS5SUV GS5 2012 SUV 39 2012
2012 2012 9 1 2012 1 5 152012H 2 2012 3 30 162011 20112011 2012 40
3 2012 4 20 17 4 2012 4 27 18 2012 5 2012 6 21 1 6 2012 8 27 2 2012 7 2012 9 10 3 8 2012 10 30 4 2012 3 9 2012 12 21 5 2013-2015 41 2012
1 2012 2 2012 2012 3 20112012 2012 42
4 2012 2013 43 2012
1 2 3 A 169,998.29 100 2012 3 27 A 8 2 9 6 10 11A 2012-18 22 30 2012 8 28 2012-19 2012-20 2012 6 22 2012-13 2012 44
4 13.92 50% 2012 8 2 2012-17 8 2 9 6 A 2012-18 2012-22 H 2012 2 29 H (H H H H H H 2012 2 29 2012H 53H 45 2012
740,000 0 740,000 580,000 0 580,000 550,000 0 550,000 550,000 0 550,000 550,000 0 550,000 550,000 0 550,000 550,000 0 550,000 550,000 0 550,000 500,000 0 500,000 500,000 0 500,000 500,000 0 500,000 500,000 0 500,000 500,000 0 500,000 550,000 0 550,000 550,000 0 550,000 500,000 0 500,000 500,000 0 500,000 500,000 0 500,000 2012 46
1 1 60 2012 9 28 2012 10 30 2 (A) 1. (a) 245,000,000 49,549,521 47 2012
(b) 103,000,000 176,503 2. (a) 2012 48
260,077,617 14A.35(2) 14A (i) 49 2012
45% 3 (ii) 40% (iii) 14A.35(2) (3) 2012 50
b 1,042,908,791 14A.35(2) 14A 51 2012
(i) (ii) 51% 3 (iii) (iv) 2012 52
14A.35(2) (3) 3. (a) 14A.35 (b) 53 2012
14A.35 2012 54
4. 90,000,000 50% 70% 30% 14A.12A(1) b) 14A 0 5. 55 2012
5 10 14A. 35 6. 2012 56
5 10 14A.35 57 2012
(B) 1 6 1 6 14A 2012 58
(C) (1) (2) (3) (4) (D) 3000 740 14A.38 59 2012
( ) ( ) 7,366,667 2011 7 20 2012 2 16 2015 2 16 10,200,000.00 (A) 7,366,667 (A+B) 7,366,667 ( ) 2012 60
5% (2002) 2012 13021400030 4,015 12 31 2012 12 31 2011 12 316 25,626.63 2012 12 31 6 1 8,117 5 2012 61 2012
3,617,403,529 A 2015 3 28 A A 2013 3 28 (1) (2) (3) 5% 5% 2012 62
(4) 30 (5) 30 (6) 5 63 2012
700,000 750,000 3,500,000 3,049,000 350,000 2012 6 21 2011 2012 2012 5% 5% 2012 64
( ) 1 ( ) (%) (%) 3,934,757,457 3,934,757,457 3,934,757,457 61.14 1 2 3,770,501,007 3,770,501,007 3,770,501,007 58.59 3 164,256,450 164,256,450 164,256,450 2.55 164,256,450 164,256,450 164,256,450 2.55 6,148,057,675 100.00 286,962,422-3,934,757,457-3,647,795,035 2,500,262,640 38.86 1 286,962,422 286,962,422 286,962,422 4.46 2 3 2,213,300,218 36.00 2,213,300,218 34.40 4 3,934,757,457 64.00-3,934,757,457-3,934,757,457 6,148,057,675 100.00 286,962,422 6,435,020,097 100.00 2 2012 1 30[2012]137 286,962,4222012 3 23 [2012]6 A 4,221,719,879286,962,422 2012 3 29 6,148,057,675 6,435,020,097 65 2012
( ) 3,617,403,529 0 0 3,617,403,529 2015 3 29 156,996,823 0 0 156,996,823 2013 3 29 145,227,963 0 0 145,227,963 2013 3 29 7,869,515 0 0 7,869,515 2013 3 29 7,259,627 0 0 7,259,627 2013 3 29 3,934,757,457 0 0 3,934,757,457 ( ) 3 H 2010 8 25 2,213,300,218 2010 8 30 2,213,300,218 A 2012 3 29 9.09 286,962,422 2012 3 29 4,221,719,879 2012 66
(1) H 2010 8 18[2010]1123 2010 8 25 2,213,300,218 H H 2010 8 30 2238H 6,148,057,675 1 3,934,757,45764%H 2,213,300,21836% (2) A 2012 1 30 286,962,422 [2012]1372012 3 23 [2012]6 A 4,221,710,879 286,962,422 2012 3 29 601238 A 6,435,020,097 1 3,934,757,45761.15% 286,962,422 4.46% H 2,213,300,218 34.39% ( ) 2012 3 29 286,962,422 A A 6,435,020,097 1 A4,221,710,87965.61% H 2,213,300,218 34.39% A 3,934,757,457 61.15%286,962,422 4.46% ( ) 67 2012
( ) A 25,996 A 26,025 H 301 5 H 303 (%) 1 57.58 3,705,129,384 87,725,855 3,617,403,529 0 HKSCC NOMINEES LIMITED 2 34.32 2,208,641,860 104,515 2.44 156,996,823 0 156,996,823 0 2.26 145,227,963 0 145,227,963 0 0.12 7,869,515 0 7,869,515 7,869,515 0.11 7,259,627 0 7,259,627 0 0.11 6,999,948 6,999,948 0 0 005L-FH002 0.08 5,451,898 5,451,898 0 0 005L-CT001 0.05 3,330,144 3,330,144 0 0 0.05 3,094,610 3,094,610 0 0 0.04 2,748,723 2,748,723 0 2012 68
HKSCC NOMINEES LIMITED 2,208,641,860 2,208,641,860 87,725,855 87,725,855 6,999,948 6,999,948 005L-FH002 5,451,898 5,451,898 005L-CT001 3,330,144 3,330,144 3,094,610 3,094,610 2,748,723 2,748,723 2,599,930 2,599,930 1,833,875 1,833,875 300 1,683,709 1,683,709 1 A3,705,129,384 3,617,403,529 A 87.76%H 79,276,000H3.58%A H 3,784,405,384 58.81% 2 HKSCC NOMINEES LIMITED H 69 2012
1 3,617,403,529 2015 3 29 0 36 2 156,996,823 2013 3 29 0 12 3 145,227,963 2013 3 29 0 12 4 7,869,515 2013 3 29 0 12 5 7,259,627 2013 3 29 0 12 2012 70
( ) 1 2000 10 18 72502048-X 25.713 2012 12 31 130.00 71 2012
2 ( ) 1 2000 10 18 72502048-X 25.713 2012 12 31 130.00 2012 72
2 3 100% 58.81% 73 2012
336 5% 1 (%) (%) 2 A 3,679,503,529 (L) 87.16 57.18 H 576,929,662 (L) 26.07 8.97 Platinum Investment H 16,991,514 (L) 6.99 2.40 Management Limited 137,708,828(L) Massachusetts Financial H 133,926,000 (L) 6.05 2.08 Services Company Sun Life Financial, Inc. H 133,926,000 (L) 6.05 2.08 1 (L)(S)(P) 2 2012 3 29 A A 3,617,403,529 A 62,100,000A 2012 12 31 A 3,705,129,384 3,617,403,529A 87.76% H 79,276,000H 3.58%A H 3,784,405,38458.81% 2012 74
56 2012 6 21 2015 6 20 0 0 0 0 52 2012 6 21 2015 6 20 0 0 0 101.54 0 55 2012 6 21 2015 6 20 0 0 0 96.15 0 48 2012 6 21 2015 6 20 0 0 0 96.42 0 50 2012 6 21 2015 6 20 0 0 0 96.22 0 59 2012 6 21 2015 6 20 0 0 0 96.22 0 59 2012 6 21 2015 6 20 0 0 0 96.22 0 53 2012 6 21 2015 6 20 0 0 0 162.17 0 61 2008 8 12 2012 4 5 0 0 0 0 0 46 2012 6 21 2015 6 20 0 0 0 0 48 46 2012 6 21 2015 6 20 0 0 0 0 40 71 2012 6 21 2013 12 24 0 0 0 10 0 53 2012 6 21 2013 12 24 0 0 0 10 0 51 2012 6 21 2013 12 24 0 0 0 10 0 63 2012 6 21 2013 12 24 0 0 0 10 0 49 2012 6 21 2013 12 24 0 0 0 10 0 55 2012 6 21 2015 6 20 0 0 0 0 / 48 2012 6 21 2015 6 20 0 0 0 0 36.96 51 2012 6 21 2015 6 20 0 0 0 0 50 51 2012 6 21 2015 6 20 0 0 0 76.99 0 75 2012
49 2012 6 21 2015 6 20 0 0 0 52.41 0 50 2012 6 21 2015 6 20 0 0 0 85.88 0 56 2012 6 21 2015 6 20 0 0 0 85.84 0 42 2012 6 21 2015 6 20 0 0 0 85.85 0 49 2012 6 21 2015 6 20 0 0 0 85.89 0 57 2012 6 21 2015 6 20 0 0 0 85.85 0 55 2012 6 21 2015 6 20 0 0 0 96.15 0 44 2012 6 21 2015 6 20 0 0 0 96.15 0 50 2012 6 21 2015 6 20 0 0 0 85.76 0 53 2012 6 21 2015 6 20 0 0 0 85.70 0 49 2012 6 21 2015 6 20 0 0 0 85.93 0 20122012 2012 76
1. H 2012 12 31 7 8 352 87 87 0 536,597 536,597 0 9,481 9,481 0 2. 19972000 2005 6 2007 cctv 1998 7 2004 12 1991 11 1995 12 1995 8 1999 8 1996 4 1999 8 1987 12 1997 1 2006 12 77 2012
19972004 2005 2005 6 2008 9 2005 6 2008 9 2006 1 2008 9 1999 12 2006 1 2001 4 2005 6 2010 12 2009 1997 20012005 1982 1993 1991 1993 1 1995 4 1995 1997 1997 7 1998 7 1998 7 2001 4 2004 9 2008 8 1982 7 2001 9 2000 3 2005 6 2008 8 1995 10 1998 5 1998 5 2000 2 1990 7 2005 12 2012 78
2004 7 2005 2005 20092000 11 2002 112003 1 2004 72003 1 2004 7 1986 7 2000 5 20012005 1991 3 1998 2 1998 2 1998 6 1998 6 2001 41986 6 2000 2000 3 2008 8 1990 7 1998 8 1998 9 11 1998 12 2000 2 1988 6 19992001 2007 2007 2002 3 79 2012
600335 1982 1989 1988 12 2002 7 2007 12 1995 19991997 3 2000 3 2005 1 2008 12 1967 7 2007 12 1999 1993 1 1997 6 1999 20001997 6 1998 6 1984 7 2006 1 2012 80
2007 12 1997 7 1999 6 1999 7 2001 12 1991 11 2008 6 12 2012 2 1 2007 12 Winning Management Company Limited 81 2012
2007 12 1994 12 1999 61995 6 1992 10 1989 9 2004 2 2011 9 1998 3 2001 3 2005 6 JFE 1991 7 1998 11 2011 8 2012 82
1998 11 2003 7 2007 1990 7 2001 12 1997 GC 1985 7 1990 4 1990 5 1996 4 1996 5 1999 9 1998 3 1999 2 1999 3 2000 12 2000 6 2004 5 2004 6 2005 6 2003 1 2003 7 2001 7 2004 5 2004 6 2007 4 2004 9 2005 12 2007 12 2010 102010 4 2010 11 2007 3 1985 7 2002 12 83 2012
2004 2005 6 1982 2 1985 10 1991 6 2004 9 1982 9 1989 11 1999 3 2005 1992 7 1999 4 1999 3 2000 3 1992 7 2005 12 2007 12 2003 102007 1997 12 2000 10 2003 5 2003 10 2004 9 2007 2004 2 2007 4 1984 7 1987 9 1989 1 2007 4 1998 2 2000 8 2000 8 2001 4 2001 4 2007 4 2008 1 2008 7 2008 7 2010 12 1982 7 1985 12 2012 84
1996 2008 7 2002 2 2008 7 1988 71997 12 2004 2008 7 1998 6 2004 12 1988 7 2001 4 2005 6 2008 8 1995 9 2001 1 2001 1 2004 3 1982 7 1985 7 2000 6 2010 10 2001 4 2002 9 2005 9 2009 2 2001 4 2005 9 2001 4 2008 9 2008 8 2009 1 1981 2011 1998 7 2003 8 2003 9 2008 1 2008 7 2011 1 1986 7 85 2012
2007 05 2008 08 2000 06 2007 05 2008 07 2007 05 2007 05 2007 05 2008 10 2004 06 2011 11 2012 01 2011 08 2010 03 2011 03 2006 04 2008 12 2007 05 2012 05 2007 04 2010 10 2012 86
2007 04 2010 12 2005 12 2010 08 2007 12 2010 12 2010 12 2012 03 2011 11 2009 08 2011 04 2007 08 2008 12 2007 05 2002 03 2009 11 2009 09 1995 05 2007 08 87 2012
2008 12 2011 01 2012 01 2013 03 2007 09 1999 06 2010 10 1,563.58 2012 88
2012 6 212011 141 34,585 34,726 1,033 19,703 2,004 5,709 581 6,729 89 2012
1,181 8,613 6,337 18,595 34,726 32.4 284 2012 90
2012 4 1 2012 1 1 2012 3 31 2012 4 1 2012 12 31 91 2012
2012 92
45 H H (H H 6710% 2 693% 10 2 448 16 510030 020-83151683020- 83151081 ir@gagc.com.cn) 93 2012
1 2012 6 212011 154 6 5 2 (1) (2) (3) (4) (5) (6) (7) (8) 2012 94
(9) (10) (11) (12) (13) (14) (15) (16) (17) (18) 95 2012
3 64 4 3.29 BC ABC ABC BC ABC ABC ABC BC BC BC ABC BC BC ABC BC A B C 2012 96
20 5 3.13 97 2012
6 (1) (2) 8 (3) 2 (4) 1 2012 98
2012 6 212011 5 2 9 1 2 3 4 5 6 7 99 2012
8 9 1 2012 3 30 2 [2012]80 2012 6 21 3 2012 91 (2012-2014 (2012-2014 2012 11 152012 3 2012 9 4 A 2012 100
2012 11 1520122012 2012 2012 H 2012 2 29 448-458 2 29 23 2012 2012 2011 2012 4 20 448-458 4 21 23 101 2012
2011 2012 2012 6 21 368 1 2011 6 22 2 2011 3 2011 4 2011 5 2012 6 7 1 H 2012 102
2012 3 2012 2012 11 11 15 448-458 1 16 23 2 3 60 1 60 2 (2012-2014 103 2012
20 20 12 0 0 4 20 20 12 0 0 4 20 20 12 0 0 3 20 20 12 0 0 3 20 19 12 1 0 4 20 19 12 1 0 4 20 19 12 1 0 3 20 19 12 1 0 1 20 19 13 1 0 4 20 19 13 1 0 1 20 20 12 0 0 4 20 20 13 0 0 2 20 17 13 3 0 0 20 19 13 1 0 1 20 16 13 4 0 2 20 4 7 12 1 2012 104
2012 H 105 2012
2010 9 2012 9 19[2012]22 2 (2012 2012 12 31 2012 2012 3 29 (www.sse.com.cn 2012 12 31 2012 2012 12 31 3 29 (www.sse.com.cn 2012 106
107 2012
110 223 2012 108
109 2012
7 1,064,581 983,130 8 5,927,416 4,308,829 9 30,580 32,057 10 3,076,492 2,273,409 12 16,881,951 14,382,229 14 567,622 339,134 15 144,099 98,855 71,175 70,142 16 1,395,654 465,397 29,159,570 22,953,182 17 1,397,419 1,536,698 18 3,303,090 2,979,669 31,455 2,250 19 5,558,589 8,603,852 20 667,952 297,067 21 9,315,874 8,239,169 20,274,379 21,658,705 49,433,949 44,611,887 22 6,435,019 6,148,057 23 10,190,029 7,869,317 23 36 128,700 1,287,004 14,388,323 13,905,194 31,142,071 29,209,572 921,760 976,052 32,063,831 30,185,624 2012 110
26 18,530 90,733 24 7,776,084 7,737,314 14 16,323 38,901 21,587 25 507,786 353,083 8,340,310 8,220,031 26 6,375,740 4,068,896 24 2,514,720 2,100,021 139,348 33,774 3,541 9,029,808 6,206,232 17,370,118 14,426,263 49,433,949 44,611,887 11,244,571 15,452,473 40,404,141 38,405,655 119 223 111 2012
7 119,146 119,146 8 1,297,627 462,126 10 1,833,061 1,577,921 11 25,331,259 21,336,524 12 8,333,956 5,815,693 16 1,262,786 458,791 38,177,835 29,770,201 17 6,923 2,822 18 1,118,059 1,027,316 19 1,992,858 750,000 20 222,953 21 1,116,712 1,459,394 4,457,505 3,239,532 42,635,340 33,009,733 22 6,435,019 6,148,057 23 17,177,071 14,858,748 23 36 128,700 1,287,004 3,289,486 2,574,572 27,030,276 24,868,381 2012 112
26 18,299 90,218 24 7,271,294 7,252,929 25 218,926 192,008 7,508,519 7,535,155 26 8,096,545 406,197 24 200,000 8,096,545 606,197 15,605,064 8,141,352 42,635,340 33,009,733 (3,639,040) 2,633,335 34,538,795 32,403,536 119 223 113 2012
12,963,860 10,984,273 27 (12,273,586) (10,559,896) 690,274 424,377 27 (814,760) (589,242) 27 (1,332,539) (1,216,442) 30 279,795 316,222 29 12,865 840,288 (1,164,365) (224,797) 31 (528,644) (414,744) 30 55,891 57,879 12 2,637,092 4,638,648 999,974 4,056,986 32 64,786 109,914 1,064,760 4,166,900 33 1,211 (1,145) 1,065,971 4,165,755 1,133,982 4,271,703 (69,222) (104,803) 1,064,760 4,166,900 2012 114
1,134,709 4,271,016 (68,738) (105,261) 1,065,971 4,165,755 35 0.18 0.69 119 223 36 579,151 1,287,004 115 2012
6,148,057 7,636,764 11,826,689 25,611,510 232,587 25,844,097 4,271,703 4,271,703 (104,803) 4,166,900 (687) (687) (458) (1,145) (687) 4,271,703 4,271,016 (105,261) 4,165,755 3,332 3,332 3,332 229,908 (229,908) (676,286) (676,286) (9,990) (686,276) 233,240 (906,194) (672,954) (9,990) (682,944) (37,804) (37,804) 279,120 279,120 617,400 617,400 233,240 (906,194) (672,954) 848,726 175,772 6,148,057 7,869,317 15,192,198 29,209,572 976,052 30,185,624 6,148,057 7,869,317 15,192,198 29,209,572 976,052 30,185,624 1,133,982 1,133,982 (69,222) 1,064,760 727 727 484 1,211 727 1,133,982 1,134,709 (68,738) 1,065,971 1 286,962 2,246,621 2,533,583 2,533,583 71,702 (71,702) (1,737,455) (1,737,455) (19,326) (1,756,781) 1,599 1,599 975 2,574 286,962 2,319,922 (1,809,157) 797,727 (18,351) 779,376 (47,426) (47,426) 63 63 19,091 19,154 39(a) 61,132 61,132 286,962 2,319,985 (1,809,157) 797,790 14,446 812,236 6,435,019 10,190,029 14,517,023 31,142,071 921,760 32,063,831 119 223 2012 116
37 725,412 (459,687) 399,582 312,019 (522,634) (404,769) (117,189) (80,781) 485,171 (633,218) (2,948,019) (2,243,609) 16,226 59,991 (276,140) 163,312 (400,971) (603,428) (114,402) (55,700) (771,530) (659,419) (180,000) (14,249) 419,406 30,187 (572,833) (172,696) 497,827 (140,110) (397,515) 136,025 610,000 187,796 141,045 3,642,288 5,435,120 3,045,263 (2,738,584) (211,719) 178,500 2,329,107 (267,045) 117 2012
19,080 279,120 (49,725) (223,595) (1,756,781) (686,276) 4,560,803 2,359,442 (4,522,340) (1,930,064) (1,748,963) (201,373) 1,065,315 (1,101,636) 8,239,169 9,382,214 11,390 (41,409) 9,315,874 8,239,169 119 223 2012 118
1. 448 458 23 3,499,665,555 1 435,091,902 1 3,934,757,457 2,213,300,218 2,213,300,218 29% 2,409,409,738 36.57% 286,962,422 34.43% 286,962,422 119 2012
2. 2.1 4 2.1.1 3,639,040,000 7,382,054,00026(d) 2.1.2 (a) 12 7 1 2012 120
2. 2.1 2.1.2 (b) 1 7 9 10 11 12 13 7 9 1 16 32 19 27 28 32 1011 121 2012
2. 2.2 2.2.1 (a) 39 2012 122
2. 2.2 2.2.1 (a) (b) (c) 2.2.2 123 2012
2. 2.3 20%-50% 2012 124
2. 2.4 125 2012
2. 2.5 2.6 (a) (b) 2012 126
2. (c) (i) (ii) (iii) (d) 2.7 127 2012
2. 2.8 8 50 0%-10% 5 22 0%-10% 5 15 0%-10% 5 10 0%-10% 3 19 0%-10% 2 20 0% 2012 128
2. 2.9 2.10 20 50 0% 10% 129 2012
2. 2.11 (a) (b) 5 10 (c) 2 10 2012 130
2. 2.11 (d) 5 10 2.12 2.13 2 131 2012
2. 2.13 2.14 2.14.1 (a) 12 (b) 12 2.18 2.19 2012 132
2. 2.14 2.14.1 (c) 12 (d) 12 2.14.2 133 2012
2. 2.14 2.14.2 2.15 2.16 (a) 2012 134
2. 2.16 (a) (b) (a) 2.17 135 2012
2. 2.18 2.19 2.20 2.21 2.22 12 2012 136
2. 2.23,, 2.24 (a) 137 2012
2. 2.24 (b) (c) 2012 138
2. 2.25 2.26 (a) (b) 12 139 2012
2. 2.27 2.28 (a) (b) (c) (d) 2012 140
2. 2.28 (e) 2.29 (a) (b) 2.30 2.31 141 2012
3. 3.1 (a) (i) 5% 4,400,0005,119,000 5% 7,577,00017,211,000 5% 201,000208,000 5% 389,000 0 2012 142
3. 3.1 (a) (ii) 12 100 13,567,00013,623,000 8,481,847,000 8,020,996,000 24 (b) 143 2012
3. 3.1 (c) 24 19 21 1 1 2 2 5 5 2,828,375 7,086,942 1,176,998 20,134 5,360,554 18,530 42 7,367 2,495,444 438,141 7,284,424 634,141 3,430,000 63,727 27,217 42 2012 144
3. 3.1 (c) 1 1 2 2 5 5 284,480 6,984,480 708,360 8,003,742 18,299 42 491,207 284,480 6,882,469 634,141 355,935 63,212 27,217 42 12,000 3.2 145 2012
3. 3.2 24 10,290,804 9,837,335 32,063,831 30,185,624 42,354,635 40,022,959 24% 25% 3.3 1 1 2 3 2012 146
3. 3.3 1 2 3 29,230 29,230 2,225 2,225 144,099 144,099 175,554 175,554 1 2 3 2,250 2,250 98,855 98,855 101,105 101,105 147 2012
4. (a) 32 2012 148
4. (b) (i) (ii) (iii) (c) 2.11 (d) 11.8%-12.2% 3% 149 2012
4. (d) 2012 2012 12 31 3% 0.3% (e) 5. 2012 150
5. 283,290,000 50% 435,700,000 50% 1,500,000,000 50% 1,004,218,280 45% 1,000,000,000 50% 1,800,000,000 50% 49,000,000 50% 151 2012
5. 1,700,000,000 50% 291,220,000 30% 82,000,000 25% 29,980,000 30% 3,860,000 48% 22,500,000 25% 44,700,000 30% 23,022,409 40% 2012 152
6. 153 2012
6. 12,736,307 305,155 (77,602) 12,963,860 (23,773) (53,829) 77,602 12,712,534 251,326 12,963,860 (908,320) (72,630) (45,699) (1,026,649) 274,073 274,073 (411,789) (411,789) (1,164,365) (236,412) (15,037) (277,195) (528,644) 21,279 10,249 24,363 55,891 2,521,383 115,709 2,637,092 999,974 100,738 15,707 (8,502) (43,157) 64,786 1,064,760 638,909 12,941 15,761 667,611 6,044 118 (17,092) (10,930) 21,413 21,413 2012 154
6. 34,135,580 4,375,091 (1,227,708) 12,150,986 49,433,949 15,733,069 1,148,882 16,881,951 10,484,526 780,928 (1,166,630) 7,271,294 17,370,118 4,108,171 1,676,418 5,784,589 155 2012
6. 10,725,570 317,728 (59,025) 10,984,273 (6,837) (52,188) 59,025 10,718,733 265,540 10,984,273 (910,500) (867) (5,498) (916,865) 1,098,948 1,098,948 (406,880) (406,880) (224,797) (162,171) (82) (252,491) (414,744) 20,470 10,366 27,043 57,879 4,560,016 78,632 4,638,648 4,056,986 171,081 (784) (60,383) 109,914 4,166,900 476,392 4,289 9,065 489,746 (3,769) 14 (20,533) (24,288) 21,130 21,130 5,595 5,595 2012 156
6. 26,361,376 4,877,475 (1,767,030) 15,140,066 44,611,887 13,541,742 840,487 14,382,229 7,614,745 1,123,340 (1,764,751) 7,452,929 14,426,263 3,511,407 1,281,700 4,793,107 37,282,963 29,471,821 12,150,986 15,140,066 49,433,949 44,611,887 10,098,824 6,973,334 7,271,294 7,452,929 17,370,118 14,426,263 157 2012
6. 12,961,965 10,868,099 1,895 116,174 12,963,860 10,984,273 28,272,793 22,348,334 103,881 96,717 28,376,674 22,445,051 12,601,049 10,628,233 230,680 199,685 132,131 156,355 12,963,860 10,984,273 2012 158
7. 15 50 1,069,381 741,007 (86,251) (75,088) 983,130 665,919 983,130 665,919 2,826 31,887 39(a) 45,323 52,346 307,166 (1,034) 27 (19,044) (16,420) 27 (4,388) 1,064,581 983,130 1,169,876 1,069,381 (105,295) (86,251) 1,064,581 983,130 159 2012
7. 119,146 114,684 119,146 114,684 119,146 114,684 4,462 119,146 119,146 119,146 119,146 (c) 119,146 119,146 (a) (b) 143,456,000 169,826,000 24(a) (c) 119,146,000 119,146,000 2012 160
7. (d) 10 50 1,038,786 956,754 10 50 25,795 26,376 1,064,581 983,130 10 50 119,146 119,146 161 2012
8. 1,152,615 1,125,888 236,501 92,391 85,129 68,705 266,649 3,027,878 26,323 42,255 89,873 104,907 5,299 106,915 603,064 978,636 331,196 130,858 6,644 3,826 368 228,301 701,193 (28,339) (583) (36,959) (54) (65,935) 58,536 92,463 3,684 65,051 3,150 (222,884) 27 (58,818) (125,390) (64,650) (25,952) (19,152) (19,744) (313,706) 27 (1,003) (204) (1,207) (6,805) (6,016) (3,369) (24) (1,816) (18,030) 1,474,708 1,258,472 231,724 236,373 76,178 156,244 875,130 4,308,829 1,658,107 1,505,883 398,121 265,253 149,037 206,699 875,130 5,058,230 (183,399) (247,411) (166,397) (28,880) (72,859) (50,455) (749,401) 1,474,708 1,258,472 231,724 236,373 76,178 156,244 875,130 4,308,829 1,474,708 1,258,472 231,724 236,373 76,178 156,244 875,130 4,308,829 23,103 75,507 112,083 29,737 21,567 49,878 1,183,432 1,495,307 39(a) 51,520 16,418 1,290 1,636 411,377 482,241 66,242 603 1,036 1,377 8,403 1,140 78,801 (743) (170) (30,465) (12) (1,125) (32,515) 698,151 240,015 82 96,536 4,553 (1,039,337) 27 (75,741) (157,788) (67,957) (60,846) (23,498) (19,417) (405,247) 2,237,240 1,433,057 247,793 301,788 80,688 195,108 1,431,742 5,927,416 2,495,654 1,838,108 449,252 391,514 174,405 264,980 1,431,742 7,045,655 (258,414) (405,051) (201,459) (89,726) (93,717) (69,872) (1,118,239) 2,237,240 1,433,057 247,793 301,788 80,688 195,108 1,431,742 5,927,416 2012 162
8. 1,541 13,578 49,894 167,890 232,903 4,720 16,764 221,311 242,795 (313) (10) (323) 2,130 (2,130) (75) (4,939) (8,235) (13,249) 1,466 13,046 60,543 387,071 462,126 2,296 32,709 83,861 387,071 505,937 (830) (19,663) (23,318) (43,811) 1,466 13,046 60,543 387,071 462,126 1,466 13,046 60,543 387,071 462,126 456 25,168 825,729 851,353 (123) (90) (213) 399,729 307 6,363 (406,399) (75) (5,249) (10,315) (15,639) 401,120 8,437 81,669 806,401 1,297,627 402,025 31,012 114,446 806,401 1,353,884 (905) (22,575) (32,777) (56,257) 401,120 8,437 81,669 806,401 1,297,627 163 2012
8. (a) 323,653 254,987 9,423 7,491 72,171 51,228 405,247 313,706 (b) 134,280,000297,013,000 24(a) (c) 27,640,000 29,429,000 (d) 19,280,000 4,042,0004.06%5.12% 2012 164
9. 46,887 68,636 (14,830) (11,930) 32,057 56,706 32,057 56,706 1,958 16,557 (38,306) 27 (3,435) (2,900) 30,580 32,057 48,845 46,887 (18,265) (14,830) 30,580 32,057 165 2012
10. 692,876 38,349 125,775 589,213 1,446,213 113,544 22,690 410,942 547,176 113,853 201,337 121,550 436,740 27 (65,688) (9,208) (81,824) (156,720) 854,585 51,831 327,112 1,039,881 2,273,409 940,086 74,495 327,112 1,134,900 2,476,593 (85,501) (22,664) (95,019) (203,184) 854,585 51,831 327,112 1,039,881 2,273,409 854,585 51,831 327,112 1,039,881 2,273,409 1,225 25,644 699,995 726,864 39(a) 5,422 309,599 315,021 38 1,324 1,362 27 (87,103) (12,982) (139,800) (239,885) (279) (279) 774,129 64,252 328,436 1,909,675 3,076,492 946,733 97,823 328,436 2,144,494 3,517,486 (172,604) (33,571) (234,819) (440,994) 774,129 64,252 328,436 1,909,675 3,076,492 2012 166
10. 700,893 17,241 589,213 1,307,347 46,354 5,028 349,406 400,788 (42,796) (5,594) (81,824) (130,214) 704,451 16,675 856,795 1,577,921 764,745 31,891 951,814 1,748,450 (60,294) (15,216) (95,019) (170,529) 704,451 16,675 856,795 1,577,921 704,451 16,675 856,795 1,577,921 13,140 444,430 457,570 (64,202) (7,408) (130,820) (202,430) 640,249 22,407 1,170,405 1,833,061 764,745 45,031 1,396,244 2,206,020 (124,496) (22,624) (225,839) (372,959) 640,249 22,407 1,170,405 1,833,061 167 2012
10. (a) (b) (i) 201,337 201,337 90,299 90,299 36,800 35,476 328,436 327,112 (i) 2.11(a) 12% 3% 2012 168
11. (a) 25,484,717 21,336,524 (153,458) 25,331,259 21,336,524 (a) (b) 5 12. 12,313,895 9,284,474 4,568,056 5,097,755 16,881,951 14,382,229 2,014,701 3,872,359 622,391 766,289 2,637,092 4,638,648 169 2012
12. 7,366,568 3,885,739 967,388 1,929,954 8,333,956 5,815,693 12.1 12,313,895 9,284,474 7,913,063 3,885,739 (546,495) 7,366,568 3,885,739 2012 170
12. 12.1 (a) 9,284,474 8,166,021 (i) 4,175,888 1,254,496 2,017,247 3,906,365 (3,129,244) (4,042,408) (34,470) 12,313,895 9,284,474 3,885,739 2,928,546 (i) 4,027,324 957,193 (ii) (546,495) 7,366,568 3,885,739 (i) 3,635,035,000 39(a) (ii) 12% 3% 171 2012
12. 12.1 (b) 8,356,861 7,109,745 2,295,694 1,817,540 10,652,555 8,927,285 2,349,445 2,148,486 7,125,643 3,116,471 7,849,310 10,666,573 17,324,398 15,931,530 27,976,953 24,858,815 1,779,423 765,440 11,773,285 11,253,783 4,459,333 1,939,933 532,523 1,601,239 16,765,141 14,794,955 18,544,564 15,560,395 9,432,389 9,298,420 (13,787) (13,946) 9,418,602 9,284,474 2012 172
12. 12.1 (b) 51,132,490 54,213,861 (43,660,273) (46,093,516) (5,455,302) (4,216,703) 2,016,915 3,903,645 332 2,720 2,017,247 3,906,365 (2,546) (34,003) 2,014,701 3,872,359 (c) 5 173 2012
12. 12.2 1,071,671 4,568,056 4,026,084 4,568,056 5,097,755 2,223,496 1,057,872 967,388 872,082 967,388 1,929,954 2012 174
12. 12.2 (a) 5,097,755 5,200,729 623,042 53,859 39(a) (1,004,816) (149,034) (1,238) 622,391 766,289 (621,282) (921,884) 4,568,056 5,097,755 1,929,954 1,879,400 95,306 50,554 (1,057,872) 967,388 1,929,954 175 2012
12. 12.2 (b) 19,802,688 26,482,170 (7,232,150) (12,104,969) 12,570,538 14,377,201 34,115,129 38,081,946 2,151,430 2,349,315 (c) 5 2012 176
13. 18 2,730,038 2,289,768 19 5,558,589 8,603,852 20 667,952 297,067 21 9,315,874 8,239,169 31,455 2,250 71,175 70,142 15 144,099 98,855 18,519,182 19,601,103 26 5,379,084 3,520,733 24 10,290,804 9,837,335 15,669,888 13,358,068 177 2012
13. 18 1,117,969 1,019,694 19 1,992,858 750,000 20 222,953 21 1,116,712 1,459,394 4,450,492 3,229,088 26 8,022,041 446,153 24 7,271,294 7,452,929 15,293,335 7,899,082 2012 178
14. (a) 12 407,033 275,932 12 160,589 63,202 567,622 339,134 12 (2,887) (1,422) 12 (13,436) (37,479) (16,323) (38,901) 551,299 300,233 (b) 300,233 110,754 32 287,550 191,337 39(a) (35,248) (1,215) (1,858) (21) 551,299 300,233 179 2012
14. (c) 26,750 41,550 55,748 10,065 134,113 (7,239) (41,550) 79,835 165,474 8,501 205,021 19,511 135,583 175,539 8,501 339,134 19,511 135,583 175,539 8,501 339,134 39(a) 32,163 32,163 (449) 5,047 26,840 173,388 (8,501) 196,325 19,062 5,047 162,423 381,090 567,622 2012 180
14. (c) (22,390) (969) (23,359) (1,858) (1,858) (15,089) 969 436 (13,684) (37,479) (1,422) (38,901) (37,479) (1,422) (38,901) 39(a) (67,411) (67,411) (1,215) (1,215) 24,043 67,182 91,225 (21) (21) (13,436) (21) (2,866) (16,323) (d) 2,949,718,0002,396,910,000 181 2012
15. 144,099 98,855 16. (a) 1,262,786 458,791 132,868 6,606 1,395,654 465,397 (a) 1,262,786 458,791 (a) 2012 182
17. 449,904 304,734 66,163 96,450 926,714 1,183,146 1,442,781 1,584,330 (45,362) (47,632) 1,397,419 1,536,698 6,923 2,822 10,713,898,000 9,314,949,000 183 2012
18. 1,173,583 899,222 (137,655) (135,321) 1,035,928 763,901 58,972 63,602 80,468 47,663 (f) 48,515 (f)40(b) 76,600 24,000 208,306 224,066 364,746 465,835 982,330 874,091 495,740 467,996 3,303,090 2,979,669 70,322 70,322 (70,322) (70,322) 90 7,622 40(b) 269,425 19,138 39,611 36,756 (f)40(b) 755,000 950,000 (g)40(b) 53,933 13,800 1,118,059 1,027,316 2012 184
18. (a) 2 170 610,317 573,843 402,522 183,398 23,325 4,003 3,243 4,242 134,176 133,736 1,173,583 899,222 1 (b) 817,0002,538,000 817 2,535 3 817 2,538 185 2012
18. (c) 469,955,000378,499,000 137,655,000 135,321,000 309,211 236,521 23,325 4,000 3,243 4,242 134,176 133,736 469,955 378,499 135,321 138,262 2,334 1,984 (3,539) (1,386) 137,655 135,321 27 2012 186
18. (d) 3,299,365 2,879,850 3,725 99,819 3,303,090 2,979,669 (e) (f) 5.35% 6.50% (g) 19. 5,308,000 8,303,086 24,356 300,766 226,233 5,558,589 8,603,852 187 2012
19. 3.05% 3.23% 226,233,000 20. 338,976,000177,067,000 223,976,000 39(a)105,000,000 100,000,000 20,000,000 21. 8,774,811 7,904,224 280,489 78,769 253,981 250,511 5,470 5,535 1,123 130 9,315,874 8,239,169 63,936,000 2012 188
21. (a) 20 19 A+ 311,896 146,435 A- 3,548,141 2,575,490 BBB 3,300,402 3,518,249 BBB- 7,255,870 10,663,732 1,126,106 236,182 15,542,415 17,140,088 5,558,589 8,603,852 667,952 297,067 9,315,874 8,239,169 15,542,415 17,140,088 22. 1 1 1 H 3,934,757 3,934,757 2,213,300 2,213,300 6,148,057 6,148,057 286,962 286,962 286,962 286,962 286,962 286,962 3,934,757 3,934,757 2,213,300 2,213,300 6,435,019 6,435,019 (a) 1 1 A 286,962,422 189 2012
23. (a) 15,253,838 (8,603,796) 986,722 7,636,764 11,826,689 19,463,453 (687) (687) (687) 3,332 3,332 3,332 4,271,703 4,271,703 229,908 229,908 (229,908) (676,286) (676,286) 15,257,170 (8,603,796) (687) 1,216,630 7,869,317 15,192,198 23,061,515 1 2,246,621 2,246,621 2,246,621 1,133,982 1,133,982 71,702 71,702 (71,702) (1,737,455) (1,737,455) 727 727 727 63 1,599 1,662 1,662 17,503,791 (8,603,733) 1,599 40 1,288,332 10,190,029 14,517,023 24,707,052 2012 190
23. (b) (a) 15,253,838 (1,617,558) 2,506 986,722 14,625,508 2,050,997 16,676,505 3,332 3,332 3,332 2,716,773 2,716,773 229,908 229,908 (229,908) (676,286) (676,286) 15,257,170 (1,617,558) 2,506 1,216,630 14,858,748 3,861,576 18,720,324 1 2,246,621 2,246,621 2,246,621 1,365,767 1,365,767 71,702 71,702 (71,702) (1,737,455) (1,737,455) 17,503,791 (1,617,558) 2,506 1,288,332 17,177,071 3,418,186 20,595,257 (a) 10% 50% (b) 16 16 16 (c) 789,190,000718,138,000 191 2012
24. (a) 142,735 22,944 362,055 461,441 504,790 484,385 (a (h)) 595,171 594,367 (i) 6,676,123 6,658,562 7,776,084 7,737,314 (a) 341,068 443,053 2,173,652 1,656,968 2,514,720 2,100,021 10,290,804 9,837,335 (a (h)) 595,171 594,367 (i) 6,676,123 6,658,562 7,271,294 7,252,929 200,000 7,271,294 7,452,929 2012 192
24. (a) 483,803 465,997 595,171 594,367 1,078,974 1,060,364 595,171 594,367 193 2012
24. (b) 3,019,510 2,584,406 7,271,294 6,658,562 594,367 10,290,804 9,837,335 200,000 7,271,294 6,658,562 594,367 7,271,294 7,452,929 2012 194
24. (c) 2,514,720 2,100,021 6,676,122 127,944 1,087,227 7,015,003 12,735 594,367 10,290,804 9,837,335 200,000 6,676,123 595,171 6,658,562 594,367 7,271,294 7,452,929 195 2012
24. (d) 9,904,261 9,449,135 362,622 388,200 12,735 11,186 10,290,804 9,837,335 (e) 5.76% 5.50% 6.00% 5.98% 2.23% 2.90% 6.21% 6.21% 4.02% 4.02% 3.60% 6.21% 6.21% 4.02% 4.02% 2012 196
24. (f) 7,776,085 7,737,314 7,777,609 7,748,999 7,271,294 7,252,929 7,276,338 7,274,912 6.4%6.65% 197 2012
24. (g) 8,688,104 6,125,521 1,221,638 839,869 9,909,742 6,965,390 2,300,000 2,300,000 (h) 600,000,000 6.21% (i) 33 344.02% 2012 198
25. 353,083 241,968 187,796 141,045 (33,093) (29,930) 507,786 353,083 192,008 64,548 43,402 141,045 (16,484) (13,585) 218,926 192,008 199 2012
26. (a) 2,817,243 1,850,408 1,110,902 677,860 398,296 335,058 335,440 226,577 (c) 119,166 76,011 18,038 36,075 192,105 186,833 1,403,080 770,807 6,394,270 4,159,629 (18,530) (90,733) 6,375,740 4,068,896 20,961 24,144 80,002 45,906 c 6,201 4,356 18,038 36,075 175,254 175,254 432,334 165,286 d 40(b) 7,382,054 45,394 8,114,844 496,415 (18,299) (90,218) 8,096,545 406,197 2012 200
26. (a) 2,771,967 1,823,937 37,959 20,151 3,612 2,701 3,705 3,619 2,817,243 1,850,408 9,784 24,144 11,177 20,961 24,144 201 2012
26. (b) 6,300,219 3,950,544 93,785 91,518 266 117,567 6,394,270 4,159,629 (c) (d) 2012 202
27. 6,443 7,232 7 8 9 10 667,611 489,746 7 8 5,595 21,413 21,130 (10,930) (24,288) 28 1,609,486 1,075,552 286,719 151,006 10,427,179 9,163,943 411,510 218,959 85,227 113,022 524,852 481,788 43,252 37,076 138,816 149,126 (33,093) (29,930) 50,348 43,459 192,052 462,164 14,420,885 12,365,580 28. 1,225,238 814,429 (a) 174,088 110,630 (b) 82,391 54,361 127,769 96,132 1,609,486 1,075,552 203 2012
28. (a) (b) (c) 466 144 405 1,015 437 143 381 961 537 43 382 962 439 141 382 962 437 143 384 964 459 121 382 962 1,138 56 428 1,622 100 100 100 100 100 100 100 100 100 100 314 103 353 770 198 93 233 524 2012 204
28. (c) 567 93 629 1,289 1,132 51 1,183 482 93 524 1,099 539 93 592 1,224 539 93 596 1,228 100 100 100 100 100 100 100 100 100 100 358 93 84 535 478 93 128 699 (d) 205 2012
29. 5,821 16,746 (5,181) (5,266) 74,850 140,447 792 1,335 (104,961) (993,103) 15,814 (447) (12,865) (840,288) 30. 279,795 316,222 55,891 57,879 335,686 374,101 31. 560,522 439,256 (32,614) (4,042) 736 (20,470) 528,644 414,744 2012 206
32. (a) 222,764 81,423 222,764 81,423 14 (287,550) (191,337) (64,786) (109,914) 999,974 4,056,986 257,475 989,689 (i) (3,942) (659,273) (1,159,662) (16,675) (8,455) 37,662 662 (21,206) (34,973) 240,846 106,767 96,385 (64,786) (109,914) 207 2012
32. (a) (i) 25% 525%15% 18% 20% 22% 24% 25% 25% 25% 25% 24% 25% 24% 16.5% 16.5% (b) 3% 25% 5% (c) 17% 2012 208
32. (d) 2012 12 31 33. 1,211 (1,145) 34. 1,365,767,000 2,716,773,000 209 2012
35. 1,133,982 4,271,703 6,363,279 6,148,057 0.18 0.69 36. 1,737,455,000 676,286,000 0.02 128,700,000 0.07 450,451 0.020.20 128,700 1,287,004 579,151 1,287,004 2012 210
37. 1,064,760 4,166,900 32 (64,786) (109,914) 8 9 408,682 316,606 7 10 258,929 173,140 (33,093) (29,930) 5,595 (5,181) (5,266) 30 (335,686) (374,101) 31 528,644 414,744 792 1,335 (11,390) 41,409 40 446 12 (2,637,092) (4,638,648) 39(b) (4,521) 325,541 1,885 (101,025) (320,634) (44,390) (1,813) 1,357,142 (104,982) 18,046 3,541 725,412 (459,687) 211 2012
38. (a) 177,102 319,712 204,601 704,249 381,703 1,023,961 (i) 81,997 463,700 1,023,961 (i) 2012 12 20 21 118,330,000 36,333,33381,996,667 (b) 32,934 31,483 131,495 127,487 257,059 273,768 421,488 432,738 2012 212
39. (a) 1 (1) 780,024,000 404,020,000 (2) 29% 21% 50% (3) (1) 215,655,000 29% 213 2012
39. (a) 29% 1,004,816 36.57% 2,409,410 34.43% (i) 2,608,488 6,022,714 50 (3,635,035) (2,172,024) 215,655 82,901 114,776 158,851 (ii) 216,612 1,155,769 29,524 8 482,241 10 315,021 7 45,323 32,163 (645,316) (1,159,519) (484,148) (67,411) 276,787 (iii) (61,132) 215,655 2012 214
39. (a) (i) 286,962,422 A 2,608,488,416A 9.09 (ii) 216,612,000 27,518,000 (iii) (iv) 74,905,000 (v) 226,099,000 247,948,000 13,682,143,000 897,932,000 (b) 201250% 50%1,324,000 2012 50% 50% 4,521,000 215 2012
40. 24 (a) 52,563 6,691 435,163 586,158 487,726 592,849 4,276 8,067 492,002 600,916 308,095 261,142 350,483 371,177 658,578 632,319 2012 216
40. (a) 264,989 293,945 176,209 88,568 441,198 382,513 2,750,002 3,589,293 3,191,200 3,971,806 27,303 19,105 4,394 904 31,697 20,009 30,960 22,975 5,939 4,089 1,282 27,064 7,221 55,000 38,400 217 2012 93,400
40. (a) 40,800 55,400 62,000 150,000 55,400 212,000 62,000 345,673 170,736 224,172 154,797 27,650 444,765 100 (25,266,000) 2,422,000 2,533,000 2012 218
40. (b) 340,848 14,021 31,934 36,939 372,782 50,960 142,417 154,512 76,560 12,314 218,977 166,826 950,952 818,887 31,378 55,204 982,330 874,091 55,000 21,600 24,000 76,600 24,000 219 2012
40. (b) 687,641 40,837 81,594 15,232 769,235 56,069 104,356 14,787 77,190 119,143 77,190 169,847 214,467 24 137,439 15,939 55,400 62,000 2012 220
40. (b) 53,933 13,800 247,960 21,465 19,138 269,425 19,138 700,000 950,000 55,000 755,000 950,000 7,382,054 45,394 (i) (ii) 24 221 2012
40. (c) 20,975 17,485 (d) (i) (ii) 24(a) 2012 222
41. 35,850,000 H H H 42. 12,000,000 7,367,000 43. (a) 50% 3 (b) 60 5 510 40 (c) 10 223 2012
12,963,860 10,984,273 8,742,344 7,056,565 6,931,194 (12,273,586) (10,559,896) (7,999,290) (6,592,207) (6,492,821) 690,274 424,377 743,054 464,358 438,373 (814,760) (589,242) (325,572) (147,820) (179,458) (1,332,539) (1,216,442) (516,308) (860,066) (685,287) 279,795 316,222 209,666 137,014 153,128 12,865 840,288 57,844 (445,324) 22,065 (1,164,365) (224,797) 168,684 (851,838) (251,179) (528,644) (414,744) (362,288) (324,858) (198,667) 55,891 57,879 24,986 25,078 28,027 2,637,092 4,638,648 5,690,212 4,391,087 3,324,217 999,974 4,056,986 5,521,594 3,239,469 2,902,398 64,786 109,914 (1,675) 11,099 (45,977) 1,064,760 4,166,900 5,519,919 3,250,568 2,856,421 1,133,982 4,271,703 4,295,099 2,031,800 1,566,814 (69,222) (104,803) 1,224,820 1,218,768 1,289,607 1,064,760 4,166,900 5,519,919 3,250,568 2,856,421 49,433,949 44,611,887 38,519,860 32,769,333 23,358,610 17,370,118 14,426,263 12,675,763 11,327,225 4,542,369 921,760 976,052 232,587 8,382,369 7,407,592 2012 224