CONTENTS CORPORATE INFORMATION 002 CORPORATE STRUCTURE 004 HIGHLIGHTS 005 CHAIRMAN S STATEMENT 006 MANAGEMENT DISCUSSION AND ANALYSIS 008 DIRECTORS AN

CONTENTS CORPORATE INFORMATION 002 CORPORATE STRUCTURE 004 HIGHLIGHTS 005 CHAIRMAN S STATEMENT 006 MANAGEMENT DISCUSSION AND ANALYSIS 008 DIRECTORS AND SENIOR MANAGEMENT 017 REPORT OF THE DIRECTORS 022 CORPORATE GOVERNANCE REPORT 033 INDEPENDENT AUDITORS REPORT 038 CONSOLIDATED INCOME STATEMENT 040 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 041 CONSOLIDATED STATEMENT OF FINANCIAL POSITION 042 CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 044 CONSOLIDATED STATEMENT OF CASH FLOWS 045 STATEMENT OF FINANCIAL POSITION 048 NOTES TO FINANCIAL STATEMENTS 050 FIVE YEAR FINANCIAL SUMMARY 176

002 004 005 006 008 017 022 033 038 040 041 042 044 045 048 050 176

18 66 (852) 2915 2898 (852) 2857 5084 http://www.behl.com.hk 392 CPA CFA 28 26 002

003

72.72% 27.28% 36.15% 23.19% 40.66% # : 392 100% 80% 57.48% 40% 000729 50.03% * 600573 74.99% 100% 86.05% 44.11% : 371 96% 55% 42.87% 20.76% 154 29.18% 8178 8247 * # 004

30,471,759 27,612,778 +10.4% 6,734,075 6,399,225 +5.2% 2,775,880 2,639,278 +5.2% 2.44 2.32 +5.2% 70 70 30.5 2.64 2.78 27.6 5.2% 10.4% 2010 2011 2010 2011 005

304.710.4%27.8 5.2% 45 PM2.5 006

371 15 007

I. 64.7 164.616.6%9.6523.8% 210,495207,000 3,495 432 14,0003,300 220 16 64.7 7.6% 2.3% 19.1% 43.7% 27.3% 008

I. 45.5% 3,700 17.616 009

I. LNG CNG LNG 13.3 LNG LNG 10 40% 20317.7%1311.1% 010

I. 55110% 133.726.9%4.42 8.8% 288.18 19395.18 40 2.5 10 2.510 10 2.810 1.820 011

I. 371 290 18126 101204 1 508 377 11318 365 200 139215 11.2884%26.56.01 17.2%2.656.5% 1.46 1.38 2,6342,803 2.3425%62792.6% 2,230 012

II. PM2.5 70% 80% 100 150350 100 013

II. 5 1,000800 III. 304.7276.110.4% 3% 11.9% 237.4 22.1%23.2% 12.5% 33% 1.271.971.57 1.51 014

III. 33.1% 22 24.415.3% 6.473.7472.7% 10 40% 40% 60%3,000 6 2.65 2,215 6.8316.4% 15% 27.76 26.39 015

IV. 38 25 20 15.715 126.2 72.1 201.910 5127.1 46.8 52.2% 75.7 1,137,571,000 376.1452409.4 016

46 59 154371 (EMBA) 48 017

57 55 925 46 702 58 018

58 EMBA 58 53 154 371 472 47 371925 Tramford International Ltd. 019

49 8181813 60 3883 966 855 604886 3968 66 73 020

45 9061788 48 49 43371 MBA 021

21 40175 25 45 (www.behl.com.hk) (www.hkexnews.hk) (i)............................................................................. 022

(ii)....................................................................................................... 2826 45,000 176 15 16 33 34 38 023

100,000 100,000 45.5368 4,560 4,550,000 35(b) 79B883,428,000 511,907,000 20,738,291,000 024

30% 96105(A) 025

3968 2011 7 19 13.51B(1) 1721 1112 30 3337 026

XV352 (a) 12,000 0.0011% 210,500 0.0185% 30,000 0.0026% 20,000 0.0018% 2,000 0.0002% # (b) 027

(c) @ 4,000,000 # 0.590% @ 38,898 # 0.003% @ 601,000 # 0.089% @ 200,000 # 0.030% @ # (d) @ 6,770,000 (i) @ 6,770,000 (i) (i) 1.25* 1.19 @ * 028

352 34 300,000 (300,000) (a) 12.55 1 17.04 (b) 029

5% 336 Modern Orient Limited 100,050,000 100,050,000 8.80% 163,730,288 100,050,000 (a) 263,780,288 23.19% (BVI) BVI 411,250,000 263,780,288 (b) 675,030,288 59.34% 675,030,288 (c) 675,030,288 59.34% JPMorgan Chase & Co. 32,683,054 58,267,027 (d) 90,950,081 7.99% JPMorgan Chase & Co. 1,853,494 0.16% JPMorgan Chase & Co. 52,839,514 4.64% 030

(a) Modern Orient LimitedModern Orient LimitedModern Orient Limited (b) Modern Orient LimitedModern Orient LimitedBVI 72.72% BVIModern Orient Limited (c) BVI(b)BVI BVI Modern Orient Limited (d) 5,427,51352,839,514 336 51 (i) (ii) (iii) 55 031

13.21 2130 1. 40% 50% 2. 25% 032

3.10(1) 3.10(2) 3.13 A.1.1 033

2/2 2/2 1/1 2/2 1/1 2/2 0/0 2/2 2/2 2/2 2/2 2/2 2/2 2/2 2/2 2/2 2/2 A.2.1 A.4.1 034

B.1.3 8,000,000 4,500,000 035

3.21 C.3.3 2/2 2/2 2/2 036

037

Ernst & Young 22nd Floor CITIC Tower 1 Tim Mei Avenue, Central Hong Kong Tel: +852 2846 9888 Fax: +852 2868 4432 www.ey.com 1 22 +852 2846 9888 +852 2868 4432 40175 141 038

039

5 30,471,759 27,612,778 (23,737,684) (21,213,553) 6,734,075 6,399,225 6 170,911 5 872,925 421,951 (2,200,075) (1,653,117) (2,442,252) (2,117,412) 38 239,130 (214,184) 17,962 (203,457) 7 3,221,765 2,803,917 8 (646,643) (374,458) 22(a) 1,300,189 1,168,658 23(a) 373,392 196,449 4,248,703 3,794,566 11 (583,456) (684,850) 3,665,247 3,109,716 12 2,775,880 2,639,278 889,367 470,438 14 3,665,247 3,109,716 2.44 2.32 2.38 2.27 13 040

3,665,247 3,109,716 (111,615) 6,372 15 4,087 1,918,783 1,318,909 1,811,255 1,325,281 5,476,502 4,434,997 4,234,047 3,730,335 1,242,455 704,662 5,476,502 4,434,997 041

15 26,317,184 22,244,006 16 681,096 215,637 17 1,275,264 1,233,403 18 7,453,561 7,245,773 19 1,225,011 1,255,902 20 23,681 14,208 22 210,878 6,102,491 23 12,573,986 3,109,858 24 917,412 1,005,154 27 566,032 223,672 19 1,588,046 1,699,231 29 430,583 301,228 42 594,721 598,157 53,857,455 45,248,720 17 30,165 27,643 25 27,611 26 5,285,611 3,726,623 27 46,631 2,105 19 1,003,260 900,524 28 1,586,438 1,347,008 29 2,313,196 899,533 588,996 303,906 31 36,631 125,932 32 12,579,439 14,446,800 23,497,978 21,780,074 77,355,433 67,028,794 042

33 113,757 113,737 35(a)(i) 36,984,003 33,642,355 13 511,907 511,817 37,609,667 34,267,909 7,587,062 6,668,352 45,196,729 40,936,261 36 4,070,115 7,227,253 37 7,699,084 38 2,711,835 2,650,489 38 61,783 292,384 39(b) 522,390 470,515 40 196,157 140,192 41 239,320 157,081 42 371,353 364,053 15,872,037 11,301,967 43 1,904,594 4,553,753 27 123,822 59,409 3,446,916 3,093,232 44 4,430,794 3,769,162 342,313 626,774 333,277 367,927 36 5,704,951 2,320,309 16,286,667 14,790,566 32,158,704 26,092,533 77,355,433 67,028,794 043

35(a)(ii) 35(a)(iii) 35(a)(iv) 113,737 20,733,395 228 1,162 968,422 29,893 2,465,414 2,202,834 4,278,180 511,817 31,305,082 7,711,919 39,017,001 2,639,278 2,639,278 470,438 3,109,716 6,372 6,372 6,372 1,084,685 1,084,685 234,224 1,318,909 6,372 1,084,685 2,639,278 3,730,335 704,662 4,434,997 35(b) 13,220 13,220 13,220 582,797 582,797 45 159,572 159,572 (23,006) (23,006) 46(b) (2,721,783) (2,721,783) 720,716 720,716 14,691 14,691 14,691 741 741 741 (511,817) (511,817) (511,817) 13 (284,343) (284,343) (284,343) 13 (511,817) 511,817 (466,525) (466,525) 198 607,369 (607,567) 113,737 20,733,395* 228* 1,162* 997,272* 6,372* 29,893* 3,550,099* 2,810,203* 5,513,731* 511,817 34,267,909 6,668,352 40,936,261 2,775,880 2,775,880 889,367 3,665,247 (120,175) (120,175) 8,560 (111,615) 4,087 4,087 4,087 1,574,255 1,574,255 344,528 1,918,783 (120,175) 4,087 1,574,255 2,775,880 4,234,047 1,242,455 5,476,502 33(a) 30 4,896 (1,162) 3,764 3,764 33(b) (10) 10 (4,560) (4,560) (4,560) 114,350 114,350 45 4,027 4,027 (59,779) (59,779) (119,430) (3,282) 27,429 (95,283) (95,283) (511,817) (511,817) (511,817) 13 (284,393) (284,393) (284,393) 13 (511,907) 511,907 (382,343) (382,343) 816,747 (816,747) 113,757 20,738,291* 238* 877,842* (113,803)* 33,980* 5,124,354* 3,623,668* 6,699,433* 511,907 37,609,667 7,587,062 45,196,729 * 36,984,003,00033,642,355,000 044

4,248,703 3,794,566 5 (151,231) (92,368) 5 (156,607) (62,599) (170,911) 5 (21,496) (5,616) 5 (26,347) (36,928) 5 (244) 7 1,669,217 1,383,427 7 90,672 100,570 7 15 7 13,968 4,659 7 11,000 40,980 7 75,637 7 17,107 7 (127,317) 14,433 (239,130) 214,184 7 (49,874) 7 10,861 30,560 7 (112,926) 90,651 7 (3,191) (75,874) 8 646,643 374,458 (1,673,581) (1,365,107) 4,146,471 4,314,493 045

4,146,471 4,314,493 (3,789) (49,735) (1,321,014) (606,330) (313,760) (1,514,838) 182,207 (645,658) 17,950 (326,909) (414,250) 317,933 (285,090) (218,765) (2,878,160) 3,574,088 59,998 11,067 196,090 1,199,138 343,655 (318,082) (51,546) (67,463) 27,950 45,776 43,554 58,050 (115,160) (29,269) (364,894) 5,743,496 306,591 1,779,830 (867,965) (581,218) (926,268) 6,942,108 (4,305,607) (3,797,469) 320,845 22,279 (18,534) (1,548) 45 (266,447) (247,100) 46 (2,063,579) (3,316,520) (1,339,500) (543) 605 (7,694) (611,427) 1,731 521,293 (218,593) 89,301 (649,906) 151,231 92,336 (6,832,675) (8,812,171) 046

33(a) 3,764 33(b) (4,560) 35(b) 13,220 114,350 513,953 7,705,992 558,127 3,779,143 11,510,266 (3,889,885) (4,783,408) (59,779) (23,006) (620,170) (332,286) (796,210) (796,160) (382,343) (466,525) 5,850,302 6,194,181 (1,908,641) 4,324,118 12,506,461 7,827,362 479,625 354,981 11,077,445 12,506,461 32 6,332,529 12,158,352 32 6,283,541 2,412,225 32 2,155 32 (36,631) (125,932) 12,579,439 14,446,800 (1,501,994) (1,940,339) 11,077,445 12,506,461 047

15 12,372 2,637 16 49,136 41,765 21 35,176,875 29,053,029 22 2,586 2,588 23 110,969 92,439 24 175,637 229,617 35,527,575 29,422,075 28 1,086 1,035 29 127,881 137,267 32 2,334,626 1,344,840 2,463,593 1,483,142 37,991,168 30,905,217 048

33 113,757 113,737 35(b) 21,118,058 20,830,139 13 511,907 511,817 21,743,722 21,455,693 36 2,967,750 5,567,937 21 11,005,121 3,642,488 13,972,871 9,210,425 44 97,070 152,063 1,143 10,036 36 2,176,362 77,000 2,274,575 239,099 16,247,446 9,449,524 37,991,168 30,905,217 049

1. 1866 (BVI) BVI 050

2.1 (i)(ii) (iii)(i)(ii) (iii) 051

2.2 1 24 32 14 19 1 7 32 14 24 3127 (a) 24 24 052

2.2 (b) 3 732 39 3 1 27 27 212831 27 053

2.3 1 1 7 1 7 7 1 7 7 4 9 6 10 4 11 4 12 4 13 4 1 1 3 12 12 2 19 4 27 4 28 4 32 32 5 4 20 1 2 3 4 5 6 054

2.3 (a) 9 39 39 9 39 9 39 (b) 939 39 9 (c) 10 27 12 10 10 27 12 11 31 13 055

2.3 (c) 12 2728 31 101112 2728 10111227 28 (d) 13 13 (e) 1 (f) 12 21 16 12 (g) 19 19 056

2.4 (a) (b) (c) 20% (d) 39 20% 057

2.4 20% 058

2.4 (a) (i) (ii) (iii) (b) (i) (ii) (iii) (iv) (v) (vi) (a) (vii) (a)(i) 059

2.4 39 39 060

2.4 10 50 5 10 25 8 5 20 5 12 5 15 061

2.4 062

2.4 (a) (b) (a)(b) 063

2.4 (a) (b) 064

2.4 065

2.4 39 (a) (b) 066

2.4 (c) (a) (b) 067

2.4 (a) 068

2.4 (b) (c) 069

2.4 (a)(b) 39 070

2.4 (a) (b) 071

2.4 (i) (ii) 072

2.4 073

2.4 (i) (ii) 074

2.4 075

2.4 076

2.4 077

2.4 (a) (b) (c) (d) (e) (f) (g) 078

2.4 079

2.4 10% 080

2.4 081

2.4 3. 082

3. 2.4 1,225,011,000 1,255,902,000 2,591,306,0002,599,755,000 19 (i) (ii) 083

3. (a) (b) 37 196,157,000 140,192,00040 7,820,621,0007,588,439,00018 23 084

3. 2.4 26,317,184,000 22,244,006,000 1,248,692,0001,270,110,000 15 19 20 39 917,412,000 1,005,154,00024 2,591,306,000 2,599,755,000 1,586,438,0001,347,008,000 2,626,125,000 1,147,756,00019 28 29 085

3. 5,285,611,0003,726,623,00026 525,552,000 473,646,000 39 342,313,000626,774,000 594,721,000598,157,000 371,353,000 364,053,00042 086

4. (a) (b) (c) (d) (e) 087

4. 16,460,277 13,373,398 195,693 288,401 153,990 30,471,759 (14,398,880) (8,966,202) (4,370) (269,047) (99,185) (23,737,684) 2,061,397 4,407,196 191,323 19,354 54,805 6,734,075 1,169,923 1,842,623* 188,235 (21,559) 42,543 3,221,765 (44,652) (184,275) (210) (12,905) (404,601) (646,643) 1,300,189 1,300,189 66,872 (2,946) 265,020 44,446 373,392 2,492,332 1,655,402 453,045 (34,464) (317,612) 4,248,703 (204,952) (293,547) (42,002) (1,832) (41,123) (583,456) 2,287,380 1,361,855 411,043 (36,296) (358,735) 3,665,247 2,265,506 441,889 411,043 (16,038) (326,520) 2,775,880 37,513,058 21,565,474 7,230,730 2,016,084 13,178,337 (4,148,250) 77,355,433 9,285,421 9,500,248 1,509,017 460,848 15,551,420 (4,148,250) 32,158,704 698,147 953,738 1,523 10,074 5,735 1,669,217 90,672 90,672 12,817 1,151 13,968 ** (117,728) 6,775 (49,874) 16,697 (144,130) 21,496 21,496 43,554 43,554 59,889 150,989 210,878 7,944,268 4,705 4,625,013 12,573,986 *** 1,927,988 2,024,721 871 25,935 366,580 4,346,095 088

4. 14,119,396 10,544,813 2,405,268 391,833 151,468 27,612,778 (12,076,724) (6,924,332) (1,846,283) (246,621) (119,593) (21,213,553) 2,042,672 3,620,481 558,985 145,212 31,875 6,399,225 1,080,382 1,103,462* 480,999 122,868 16,206 2,803,917 (53,391) (93,021) (96,860) (2,970) (128,216) (374,458) 1,168,755 (97) 1,168,658 1,215 (2,117) 168,035 29,316 196,449 2,196,961 1,008,324 552,077 119,898 (82,694) 3,794,566 (240,544) (225,091) (101,708) (23,921) (93,586) (684,850) 1,956,417 783,233 450,369 95,977 (176,280) 3,109,716 1,948,718 406,090 386,760 87,978 (190,268) 2,639,278 35,433,124 18,054,446 4,540,104 2,019,887 11,473,793 (4,492,560) 67,028,794 12,229,810 7,271,978 1,271,639 410,233 9,401,433 (4,492,560) 26,092,533 594,290 760,607 5,741 10,469 12,320 1,383,427 13,933 86,637 100,570 4,199 228 247 4,674 ** 104,206 16,073 (82,080) 123,755 161,954 5,616 5,616 12,100 40,293 52,393 6,006,384 96,107 6,102,491 457,960 1,948 2,649,950 3,109,858 *** 1,482,009 1,991,145 15,419 24,878 353,412 3,866,863 089

4. * 239,130,000214,184,000 ** *** 90% 90% 10% 5. (1) (2)(3) (4) 16,460,277 14,119,396 13,373,398 10,544,813 195,693 2,405,268 288,401 391,833 153,990 151,468 30,471,759 27,612,778 090

5. 151,231 92,336 18,764 18,503 16,160 23,198 * 197,057 141,585 15 156,607 62,599 2,854 102,267 38,088 642,086 379,163 16 21,496 5,616 127,317 @ 26,347 36,928 244 55,679 230,839 42,788 872,925 421,951 192,786,000284,144,000 * @ 44.49%44.11% 24.5%18.66% 091

6. 57.35%43.72% 285,103,000 38(a) 46 7. 23,167,686 18,909,095 479,326 2,203,873 15 1,669,217 1,383,427 17 32,050 27,517 * 19 90,672 100,570 * 20 15 ** 20 13,968 4,659 19,729 21,481 17,107 (127,317) 14,433 192,153 158,831 5,712 4,086 197,865 162,917 8,000 8,000 9 2,999,580 2,493,854 333,033 280,195 ** 39(a) 30,914 35,957 3,363,527 2,810,006 092

7. 40 43,554 52,393 *** 15 11,000 40,980 *** 20 75,637 19(d) (49,874) 10,861 30,560 28(c) (112,926) 90,651 29(c) 40,901 (44,092) (75,874) (3,191) (75,874) 8,614 1,370,000 1,305,000 (12,449) (15,327) (55,679) 16,460 * ** *** 093

8. 292,869 282,139 273,767 1,633 1,210 38 59,832 58,328 38 27,799 27,031 8,390 8,237 664,290 376,945 40 4,307 4,168 668,597 381,113 (21,954) (6,655) 646,643 374,458 9. 161 2,471 2,570 20,928 20,669 19 19 20,947 20,688 23,418 23,258 094

9. 150 3,724 3,874 150 3,134 3,284 400 400 63 1,969 2,032 150 3,158 3,308 120 1,431 1,551 150 150 120 2,205 2,325 120 120 120 2,205 2,325 120 1,690 19 1,829 88 1,412 1,500 1,751 20,928 19 22,698 180 180 180 180 180 180 180 180 720 720 2,471 20,928 19 23,418 095

9. 150 3,618 3,768 150 3,019 3,169 500 500 150 2,978 3,128 150 2,913 3,063 120 2,172 2,292 150 150 120 2,172 2,292 120 120 120 2,172 2,292 120 1,625 19 1,764 1,850 20,669 19 22,538 180 180 180 180 180 180 180 180 720 720 2,570 20,669 19 23,258 096

10. 9 11. 569,919 696,050 1,929 (21,175) 42 11,608 9,975 583,456 684,850 097

11. % % % (67,386) 4,316,089 4,248,703 (11,120) 16.5 1,079,023 25.0 1,067,903 25.1 (426,528) (9.9) (426,528) (10.0) 1,929 1,929 (51,730) 76.8 (204,835) (4.7) (256,565) (6.0) (18,427) 27.3 (139,777) (3.2) (158,204) (3.7) 54,960 (81.6) 85,113 2.0 140,073 3.3 20,330 0.5 20,330 0.5 26,317 (39.0) 175,600 4.0 201,917 4.7 (7,399) (0.2) (7,399) (0.2) 583,456 13.5 583,456 13.7 % % % 142,534 3,652,032 3,794,566 23,519 16.5 920,207 25.2 943,726 24.9 (178,584) (4.9) (178,584) (4.7) (25,965) (0.7) (25,965) (0.7) (26,054) (18.3) (296,020) (8.1) (322,074) (8.5) (65,895) (46.2) (52,353) (1.4) (118,248) (3.1) 34,301 24.1 118,363 3.2 152,664 3.9 87,804 2.4 87,804 2.3 34,129 23.9 115,868 3.2 149,997 4.0 (4,470) (0.1) (4,470) (0.1) 684,850 18.8 684,850 18.0 098

12. 104,673,000 53,277,000 104,673 (53,277) 1,042,344 866,860 35(b) 1,147,017 813,583 13. 0.250.25 284,393 284,343 0.450.45 511,907 511,817 796,300 796,160 099

14. 2,775,880 2,639,278 52,683 57,740 2,828,563 2,697,018 1,137,500,120 1,137,371,000 55,342 226,990 50,000,000 50,000,000 1,187,555,462 1,187,597,990 100

15. 7,060,544 27,814 9,237,111 10,801,302 581,805 527,027 3,092,457 31,328,060 (1,374,310) (19,018) (1,365,829) (5,595,650) (358,543) (242,025) (128,679) (9,084,054) 5,686,234 8,796 7,871,282 5,205,652 223,262 285,002 2,963,778 22,244,006 5,686,234 8,796 7,871,282 5,205,652 223,262 285,002 2,963,778 22,244,006 45 127,133 379,276 108,634 4,237 13,171 109,731 742,182 200,594 10,001 10,465 262,683 80,427 86,901 3,676,490 4,327,561 5 55,236 101,371 156,607 992,394 5,777 1,022,302 1,158,909 18,340 7,448 (3,205,170) 16 (8,008) (417,225) (425,233) (26,946) (26,946) (247,279) (1,371) (432,344) (873,810) (63,619) (50,794) (1,669,217) (11,000) (11,000) 4,087 4,087 (64,245) (8,294) (104,076) (10,780) (6,133) (193,528) (5,381) 5,497 (116) 304,828 133 414,261 272,940 11,531 15,235 149,737 1,168,665 6,990,357 15,042 9,320,478 6,137,800 263,282 350,830 3,239,395 26,317,184 8,663,490 23,017 11,225,971 12,654,051 692,846 636,472 3,385,429 37,281,276 (1,673,133) (7,975) (1,905,493) (6,516,251) (429,564) (285,642) (146,034) (10,964,092) 6,990,357 15,042 9,320,478 6,137,800 263,282 350,830 3,239,395 26,317,184 101

15. 6,054,583 15,619 7,996,367 9,469,163 568,971 476,801 1,943,109 26,524,613 (1,177,196) (11,936) (951,540) (4,683,105) (323,344) (202,345) (129,662) (7,479,128) 4,877,387 3,683 7,044,827 4,786,058 245,627 274,456 1,813,447 19,045,485 4,877,387 3,683 7,044,827 4,786,058 245,627 274,456 1,813,447 19,045,485 45 85,854 5,288 179,193 16,876 8,877 13,544 309,632 80,094 1,570 24,722 195,025 93,223 59,822 3,342,015 3,796,471 5 23,341 39,258 62,599 779,058 888,999 601,590 30,279 2,077 (2,302,003) 19 (132,475) (5,033) (683) (71,339) (1,012) (210,542) (178,126) (2,979) (371,328) (727,865) (54,329) (48,800) (1,383,427) (46,465) 5,485 (40,980) (7,529) (10) (22,675) (3,316) (3,182) (36,712) 46 (11,584) (228) (647) (9,417) (17,029) (38,905) 5,774 1,035 25,089 (31,898) 187,781 437 265,754 177,774 7,556 9,793 91,290 740,385 5,686,234 8,796 7,871,282 5,205,652 223,262 285,002 2,963,778 22,244,006 7,060,544 27,814 9,237,111 10,801,302 581,805 527,027 3,092,457 31,328,060 (1,374,310) (19,018) (1,365,829) (5,595,650) (358,543) (242,025) (128,679) (9,084,054) 5,686,234 8,796 7,871,282 5,205,652 223,262 285,002 2,963,778 22,244,006 102

15. 8,427 5,577 2,276 16,280 (6,465) (5,577) (1,601) (13,643) 1,962 675 2,637 1,962 675 2,637 9,989 2,660 12,649 (779) (286) (1,065) (1,849) (1,849) 9,323 3,049 12,372 9,989 4,192 14,181 (666) (1,143) (1,809) 9,323 3,049 12,372 8,427 5,577 2,276 16,280 (5,430) (5,577) (1,234) (12,241) 2,997 1,042 4,039 2,997 1,042 4,039 (1,035) (367) (1,402) 1,962 675 2,637 8,427 5,577 2,276 16,280 (6,465) (5,577) (1,601) (13,643) 1,962 675 2,637 103

15. (a) 23,313 23,313 8,640,177 8,640,177 23,313 8,640,177 8,663,490 (b) 27,805,000 36(d)(i) 16. 215,637 204,371 41,765 38,617 15 425,233 5 21,496 5,616 7,371 3,148 18,730 5,650 681,096 215,637 49,136 41,765 104

16. (a) 18,750 18,750 662,346 662,346 18,750 662,346 681,096 (b) 17. 1,261,046 1,156,317 45 40,594 40,382 42,157 77,252 19 (27,704) (32,050) (27,517) (68,162) 46 (267) 61,844 42,583 1,305,429 1,261,046 (30,165) (27,643) 1,275,264 1,233,403 105

18. 7,245,773 8,649,068 45 187,394 159,089 46 (1,576,674) 20,394 14,290 7,453,561 7,245,773 (i) 6,926,572 6,836,993 (ii) 498,948 374,214 28,041 34,566 7,453,561 7,245,773 (i) 11% 11% 3% 3% (ii) 106

18. 107

19. (i) (ii) (iii) 2.4 108

19. (a) (b) 2,410,766 2,410,766 (1,154,864) (1,154,864) 1,255,902 1,255,902 1,255,902 1,255,902 (90,672) (90,672) 59,781 59,781 1,225,011 1,225,011 2,529,816 2,529,816 (1,304,805) (1,304,805) 1,225,011 1,225,011 109

19. (a) (b) 2,327,426 467,714 2,795,140 (1,029,196) (68,582) (1,097,778) 1,298,230 399,132 1,697,362 1,298,230 399,132 1,697,362 15 210,542 210,542 17 27,704 27,704 (86,637) (13,933) (100,570) 46 (632,137) (632,137) 44,309 8,692 53,001 1,255,902 1,255,902 2,410,766 2,410,766 (1,154,864) (1,154,864) 1,255,902 1,255,902 110

19. 2,591,306 2,648,420 (d) (48,665) (c) 2,591,306 2,599,755 (1,003,260) (900,524) 1,588,046 1,699,231 (a) (i) 96% 15 111

19. (a) (ii) 96.5% 53.08% 652,000,000 20 10 4 240,000,000 (b) (i) 6 46 112

19. (b) (ii) 1,500,000,000 20 210,000,000 190,000,000 (c) 323,369 357,509 372,102 288,782 307,789 254,233 1,003,260 900,524 1,588,046 1,699,231 2,591,306 2,599,755 113

19. (d) 48,665 114,418 7 (49,874) (61,102) (7,062) 1,209 2,411 48,665 1,009,583,000 323,369 357,509 679,891 543,015 1,003,260 900,524 114

20. 75,637 51,225 126,862 (75,637) (37,017) (112,654) 14,208 14,208 14,208 14,208 45 3,835 3,835 18,534 18,534 (13,968) (13,968) 1,072 1,072 23,681 23,681 6,793 76,607 83,400 (6,793) (52,926) (59,719) 23,681 23,681 115

20. 7,348 51,744 59,092 (505) (31,676) (32,181) 6,843 20,068 26,911 6,843 20,068 26,911 68,844 1,548 70,392 (15) (4,659) (4,674) (75,637) (75,637) 46 (35) (3,327) (3,362) 578 578 14,208 14,208 75,637 51,225 126,862 (75,637) (37,017) (112,654) 14,208 14,208 116

21. 19,939,346 19,767,252 (a) 15,541,865 9,590,113 (b) (89,789) (89,789) (c) (214,547) (214,547) 35,176,875 29,053,029 (a) (11,005,121) (3,642,488) 24,171,754 25,410,541 (a) (b) 197,000,000 197,000,000 (c) 214,547 220,863 (6,316) 214,547 214,547 117

21. (d) 3,983,630,000 100 * 1,210,266,963 45.18 # 250,000,000 22.60 297,631,824 38.88 268,736,900 34.23 430,000,000 34.67 367,110,200 41.11 230,000,000 45.18 310,660,000 43.54 187,053,800 69.00 292,353,000 45.08 260,817,189 58.90 200,000,000 45.18 250,000,000 45.18 360,000,000 43.36 118

21. (d) 716,000,000 58.89 230,000,000 45.18 41,500,000 43.33 85,000,000 100 100 64,053,700 96 217,500,000 53.08 30,000,000 97.99 97.99 * # 45(a) 119

22. (a) 208,292 5,944,489 (b) 2,586 158,002 2,586 2,588 210,878 6,102,491 2,586 2,588 (a) 88,088 10,753,507 124,416 454,347 (4,005,366) (4,212) (1,254,940) (3,059) 208,292 5,944,489 3,856,589 3,227,528 11,736 5,910 3,868,325 3,233,438 (2,127,837) (1,667,871) 1,740,488 1,565,567 (440,299) (396,909) 1,300,189 1,168,658 120

22. (a) (b) 116,400,000 136,941,0005.76 (c) 99,000,000 49 49 49 121

23. 46,168 46,168 46,814 46,814 (a) 12,188,939 2,767,735 (b) 17,987 17,987 (b) (543) (543) (c) 367,060 342,666 12,573,986 3,109,858 110,969 92,439 29 1,215,206 13,789,192 3,109,858 110,969 92,439 122

23. (a) 23,561,871 4,047,922 6,607,641 5,019,678 (7,455,467) (1,607,285) (9,782,092) (4,159,005) (743,014) (533,575) 12,188,939 2,767,735 1,692,358 2,311,453 378,090 50,122 2,070,448 2,361,575 (1,613,742) (2,118,601) 456,706 242,974 (83,314) (46,525) 373,392 196,449 22(a) (b) 123

23. (c) 342,666 55,622 24,394 1,941 285,103 367,060 342,666 (d) @ 10,240,000,000 40 40 40 690,917,049 44.11 44.11 44.11 677,460,150 42.87 42.87 42.87 38.27 38.27 38.27 * 135,872,209 124

23. (d) @ 40% 44.11% 6,430,345,000 2.18% 40.69% 360,169,000 * 23.44% 14.83% 125

24. 409,135 101,500 43,063 97,045 519,635 915,012 132,574 132,572 (11,358) (11,358) 917,412 1,005,154 175,637 229,617 (a) (b) 244,000 1,487,000 25. 32,000,00039,422,000 126

26. 4,153,245 3,120,085 475,989 311,451 656,377 295,087 5,285,611 3,726,623 27. 566,032 223,672 46,631 2,105 612,663 225,777 (123,822) (59,409) 488,841 166,368 873,635 345,433 (384,794) (179,065) 488,841 166,368 127

28. 1,864,047 1,722,160 1,086 1,035 (c) (277,609) (375,152) 1,586,438 1,347,008 1,086 1,035 (a) 50,459,000 54,516,000 (b) 536,266 586,580 1,086 1,035 43,152 25,166 15,615 33,216 124,980 70,237 720,013 715,199 1,086 1,035 866,425 631,809 1,586,438 1,347,008 1,086 1,035 128

28. (c) 375,152 290,870 116 7 (112,926) 90,651 (145) (17,430) (1,235) 15,528 12,180 277,609 375,152 337,818,000 435,361,000 130,620 105,903 404,561 480,677 1,035 184,832 128,619 1,086 720,013 715,199 1,086 1,035 129

28. (c) 29. 117,654 53,005 450 2,413 (a) 1,086,863 895,704 8,634 115,508 (b) 1,215,206 30 280,768 275,954 87,169 82,355 30 80,349 71,200 29,893 30,419 30 9,700 21,013 1,735 1,774 2,790,540 1,316,876 127,881 232,469 (c) (46,761) (116,115) (95,202) 2,743,779 1,200,761 127,881 137,267 (2,313,196) (899,533) (127,881) (137,267) 430,583 301,228 130

29. (a) (i) 29,714,000178,259,000 (ii) 85,774,000 (iii) 314,720,000119,343,000 (b) (c) 116,115 207,573 95,202 95,202 7 (3,191) (75,874) (27,953) (67,262) (14,079) (67,249) (3,224) 1,099 1,719 46,761 116,115 95,202 115,412,000184,766,000 131

30. 88,235,000 2,048,0005,126,000 28(a) 43 44 31. (a) 33,225 28,191 (b) 3,406 97,741 36,631 125,932 (a) 29,583,00028,191,000 44(i) (b) 3,406,00096,420,000 43 1,321,000 36(d) 132

32. 6,332,529 12,158,352 192,323 1,344,760 6,283,541 2,412,225 2,142,303 2,155 80 12,616,070 14,572,732 2,334,626 1,344,840 31 (36,631) (125,932) 12,579,439 14,446,800 2,334,626 1,344,840 (a) 9,900,000,00012,500,000,000 (b) 133

33. 2,000,000,0000.10 200,000 200,000 1,137,571,0001,137,371,000 0.10 113,757 113,737 1,137,371,000 113,737 20,733,395 20,847,132 (a) 300,000 30 4,896 4,926 (b) (100,000) (10) (10) 1,137,571,000 113,757 20,738,291 20,852,048 (a) 300,00012.55300,000 3,764,0001,162,000 34 134

33. (b) 45.536846.145.0 100,0004,560,000 4,550,00049H 10,000 34 34. 1 30% 1% 135

34. (i) (ii)(iii) (a) 12.55 300,000 12.55 300,000 (b) 12.55 (300,000) (a) 12.55 300,000 (a) 12.55300,000 (b) 300,000 40.64 136

35. (a) (i) (ii) (iii) 2.4 (iv) 137

35. (b) 20,733,395 228 1,162 17,561 7,941 20,760,287 12 813,583 813,583 39,209 39,209 39,209 813,583 852,792 * 13,220 13,220 13 (284,343) (284,343) 13 (511,817) (511,817) 20,733,395 228 1,162 13,220 39,209 17,561 25,364 20,830,139 12 1,147,017 1,147,017 (61,982) (61,982) (61,982) 1,147,017 1,085,035 33(a) 4,896 (1,162) 3,734 33(b) 10 (4,560) (4,550) 13 (284,393) (284,393) 13 (511,907) (511,907) 20,738,291 238 13,220 (22,773) 17,561 371,521 21,118,058 * 138

36. 453,975 321,499 8,671,037 7,430,286 5,144,112 5,134,367 9,125,012 7,751,785 5,144,112 5,134,367 650,054 1,795,777 510,570 9,775,066 9,547,562 5,144,112 5,644,937 5,569,307 2,238,277 2,176,362 77,000 3,161,313 2,282,578 2,967,750 2,097,997 297,974 2,974,756 2,959,370 96,417 256,174 9,125,011 7,751,785 5,144,112 5,134,367 135,644 82,032 77,989 70,218 226,804 1,309,798 510,570 209,618 333,729 650,055 1,795,777 510,570 9,775,066 9,547,562 5,144,112 5,644,937 (5,704,951) (2,320,309) (2,176,362) (77,000) 4,070,115 7,227,253 2,967,750 5,567,937 139

36. (a) 5,144,112 5,134,367 5,144,112 5,134,367 4,252,473 3,995,180 510,570 368,848 395,609 11,637 9,633 10,769 9,775,066 9,547,562 5,144,112 5,644,937 (b) (i) 143,117,000145,446,000 (ii) 480,259,000528,764,000 11,145,000 11,692,00026.3 450,000,000 510,570,000 500,000,000588,235,0004.24 19,848,00046,639,000 (c) 444,445,000188,235,000 140

36. (d) (i) 27,805,00015(b) (ii) 1,321,00031(b) (e) 2,100,000,000 3,000,000,0000.2850.85 (i) 40% 50% (ii) 37. 1,000,000,000 (i) 600,000,000 5% (ii) 400,000,000 6.375% 141

38. * * (a) (a) (b) (c) 589,304 238,696 2,175,000 429,804 2.25% 0.5%-1.4% 43.5 0.69 0.69 21.86 * 142

38. 2.4 (a) (a) (b) (c) 555,059 193,287 2,175,000 2,923,346 564,610 564,610 (555,059) (193,287) (748,346) 2,175,000 564,610 2,739,610 143

38. (a) (a) (b) (c) 424,468 158,269 2,138,751 2,721,488 493,460 493,460 (6,483) (6,483) 8 57,740 588 58,328 8 17,958 5,829 3,244 27,031 (48,937) (48,937) (442,426) (164,098) (606,524) 12,126 12,126 2,147,554 502,935 2,650,489 8 52,683 7,149 59,832 8 27,799 27,799 (48,938) (2,963) (51,901) (12) (12) 25,628 25,628 2,151,299 560,536 2,711,835 71,150 71,150 214,184 214,184 7,050 7,050 292,384 292,384 (239,130) (239,130) (2) (2) 8,531 8,531 61,783 61,783 144

38. (a) Besto Holdings Limited Tenson Investment Limited Newton Finance Holdings Limited Gainstar Limited88.43% 100% 646 (b) 21.75 2.25% 43.5 (c) 45.18% 1,130,000,000 21.86 0.5% 0.7% 0.9% 1.1% 1.4% 145

38. (c) 20.04 13.49 18.99 21.86 21.86 21.86 5 3.79 4.79 2.77% 3.02% 3.58% 46.40% 38.79% 46.97% 0.85% 1.26% 0.85% 146

39. (a) 9,077 2,652 11,729 11,569 11,066 5,212 490 16,768 20,853 8,661 4,045 557 13,263 11,564 (9,321) (1,386) (139) (10,846) (8,029) 19,483 10,523 908 30,914 35,957 147

39. (b) 224,862 119,891 12,184 356,937 279,058 152,794 10,799 5,022 168,615 194,588 377,656 130,690 17,206 525,552 473,646 44 (3,162) (3,131) 522,390 470,515 148

39. (c) 182,828 79,122 16,515 278,465 9,010 2,559 11,569 15,498 5,355 20,853 7,746 3,284 534 11,564 (691) (1,867) (497) (3,055) (41,425) (5,656) (1,598) (48,679) 6,295 2,921 (875) 8,341 179,261 85,718 14,079 279,058 9,077 2,652 11,729 11,066 5,212 490 16,768 8,661 4,045 557 13,263 (1,102) (1,582) (401) (3,085) 8,160 18,893 (3,173) 23,880 9,739 4,953 632 15,324 224,862 119,891 12,184 356,937 149

39. (c) 224,862 119,891 12,184 356,937 179,261 85,718 14,079 279,058 182,828 79,122 16,515 278,465 228,375 101,830 10,866 341,071 120,364 64,036 366 184,766 (d) 4.25% 4.00% 4.50% 4.50% 12.00% 12.00% 8.00% 8.00% 150

39. (d) 8,613 6,389 (5,901) (4,445) 72,188 58,218 (51,957) (42,131) 40. 37 151

40. 140,192 184,499 43,554 52,393 8 4,307 4,168 46 (106,525) 8,104 5,657 196,157 140,192 41. 44 122,401 27,333 116,919 129,748 239,320 157,081 152

42. 594,721 598,157 (371,353) (364,053) 223,368 234,104 (a) (b) 153,973 (1,494) 28,410 (141) 158,285 123,151 80,853 (285,607) 4,440 (110,519) 151,351 45 620 11,333 11,953 11 (15,397) 45 (15,650) 141 55,826 6,431 5,065 (11,492) (792) (34,152) (9,975) 46(b) (50,497) (2,679) 136,194 (2,149) 80,869 4,457 (47) 1,018 (386) 9,717 4,568 3,021 (22,462) 20 (94) 92,536 (1,496) 29,428 (16,036) 221,769 134,150 88,939 (183,367) 12,852 (144,671) 234,104 45 (5,007) 479 (4,528) 11 (20,553) (223) (34,314) 8,105 (14,339) 2,945 8,384 2,924 35,463 (11,608) 3,938 (80) 1,453 (1,640) 7,291 5,266 4,464 (15,347) 55 5,400 70,914 (1,799) 30,881 (51,990) 237,644 125,077 96,348 (190,330) 15,831 (109,208) 223,368 153

42. (a) 747,836,000981,567,000 728,128,000961,859,000 (b) 10% 5% 10% 4,921,219,0005,513,915,000 (c) 154

43. 1,867,774 4,521,600 21,463 17,024 3,947 4,293 11,410 10,836 1,904,594 4,553,753 13,456,00011,609,000 25,760,00028,211,000 3,406,000 96,420,00031(b) 155

44. 97,261 103,503 49,737 51,017 39(b) 3,162 3,131 4,189,787 3,286,195 27,079 16,615 30 36,345 36,345 30 262,985 367,321 20,254 48,086 4,553,195 3,796,495 97,070 152,063 (4,430,794) (3,769,162) (97,070) (152,063) 41 122,401 27,333 (i) 29,583,00028,191,000 31(a) (ii) 103,006,00072,960,000 (iii) 21,432,00020,423,000 156

45. (a) (b) 15 742,182 309,632 17 40,594 40,382 20 3,835 60,751 42 479 12,256 31,673 41,777 52,924 1,253,250 73,769 96 57,962 1,002,450 14,742 2,581 100,836 212,056 (73,378) (162,286) (49,462) (1,190,303) (3,047) (17,246) (294,458) (1,059,347) (187,847) 42 (5,007) (303) (4,027) (159,572) 501,770 346,174 18 187,394 159,089 689,164 505,263 545,542 458,248 908 143,622 46,107 689,164 505,263 25,171 133,563 157

45. (a) (b) 100,836 212,056 (545,542) (458,248) (908) (a)(i) 178,259 (266,447) (247,100) 2,810,193,0003,097,557,000 30,827,813,000 28,968,954,000 (a) (i) 73,580,000 (ii) 151,520,00095.91% 29(a)(i) (iii) 119,980,00040% (iv) 107,720,000 158

45. (b) (i) 54.7%291,000,000 (ii) CICI 116,667 CICI 1116,667CICI 70%CICI (iii) 90%Yanjing Henan Zhumadian Co., Ltd.Yanjing Zhumadian143,560,00097,720,000 Yanjing Zhumadian (iv) 80%96,000,000 159

46. 15 38,905 17 267 18 1,576,674 19 632,137 20 3,362 49,760 459 3,903,581 2,227,134 42 30,735 9,260 83,641 1,510,069 644,800 2,063,579 (715,772) (802,969) (27,216) (9,780) (6,730,035) 40 (106,525) (59,245) 42 (111,604) (2,721,783) 1,489,434 1,489,434 160

46. (2,063,579) 6 57.35%43.72% 47. 6 38 45 46 48. 93,277 93,277 37 7,699,084 38(b) 2,175,000 2,175,000 93,277 9,874,084 2,268,277 161

49. (a) 16 2,678 3,888 422 584 3,100 4,472 (b) 91,882 140,179 11,700 12,955 177,364 172,413 341 10,834 661,546 714,122 930,792 1,026,714 12,041 23,789 162

50. 388,948 321,425 758,332 1,181,550 141,153 1,590,198 3,044,000 2,737,478 4,688,128 61,800 44,444 440,706 140,107 14,118 184,551 516,624 2,922,029 5,204,752 752,806 163

51. (a) (i) 149,537 133,207 (i) 85,120 85,191 (ii) 36,718 34,208 (iii) 18,729 17,847 (iv) 2,228 2,123 (v) 69,845 72,386 (v) (7,951) (6,670) (vi) 244,228 191,064 (vii) 24,737 13,081 (ix) 82,300 55,997 (ix) 78,455 71,059 (viii) 61,466 35,847 (x) 96,530 67,202 (x) 16,835 12,011 (ix) 551 * (vi) 3,458,658 3,273,032 * (i) (ii) 164

51. (a) (iii) (iv) 1,849,0001,849,000 (v) 1% 0.00820% (vi) (vii) (viii) (ix) (x) 165

51. (b) (i) 28(a) 29(a) 43 44 (ii) 22 23 30 (iii) 36 (iv) 48 (c) 166

51. (d) 20,928 24,585 19 19 20,947 24,604 9 52. 24 38 53. 167

53. % 36,631 36,631 0.5 6,295,898 6,295,898 0.5 (4,052,799) (210,828) (38,795) (3,006,545) (90,647) (458,436) (7,858,050) 2.85 6,283,541 6,283,541 3.15 (1,588,554) (29,735) (20,370) (20,370) (20,370) (30,213) (1,709,612) 5.37 (2,151,299) (560,536) (2,711,835) 1.43 (7,699,084) (7,699,084) 5.55 168

53. % 125,932 125,932 0.36 12,034,575 12,034,575 0.36 (1,226,884) (2,300,686) (19,523) (14,817) (2,974,187) (549,417) (7,085,514) 2.03 2,412,225 2,412,225 2.48 (1,076,673) (28,437) (24,246) (1,123,051) (24,246) (28,257) (2,304,910) 4.59 (2,147,554) (502,935) (2,650,489) 1.43 100 38,507,000 30,008,000 100 169

53. 5% 224,657 2,256,158 5% (224,657) (2,256,158) 5% 194,861 1,695,781 5% (194,861) (1,695,781) 170

53. 19 28 48 171

53. 5,468,364 418,986 57,679 3,043,616 23,718 416,797 9,429,160 100,981 101,271 101,665 102,118 7,734 275,290 689,059 431,019 431,019 431,019 431,019 431,019 13,666,395 15,821,490 53,125 54,254 2,206,032 570,868 2,884,279 1,904,594 1,904,594 4,047,728 239,320 4,287,048 262,985 262,985 262,985 12,005,811 1,244,850 2,796,395 4,147,621 462,471 14,358,482 35,278,615 2,342,890 2,342,808 62,307 57,567 3,043,518 287,583 8,136,673 142,631 142,819 143,095 1,116,725 97,331 341,393 1,983,994 51,995 53,125 54,254 2,206,032 570,868 2,936,274 4,553,753 4,553,753 3,362,365 27,333 3,389,698 36,345 36,345 367,321 367,321 367,321 10,489,979 2,566,085 259,656 3,380,324 3,711,717 628,976 21,404,058 172

53. 1,588,046 1,699,231 1,588,046 1,699,231 430,583 301,228 430,583 301,228 3,805,251 5,858,630 3,805,251 5,858,630 123,217 1,228,237 122,658 1,015,090 (ii) 189,104 140,386 192,453 135,140 2,773,618 2,942,873 2,785,473 2,960,555 7,699,084 7,699,084 (i) 24(a) (ii) 143,117,000145,446,000 141511,145,00011,692,000 36(b)(i) (ii) 173

53. 7,699,084 9,620,804 9,390,424 17,319,888 9,390,424 45,219,980 40,936,261 62,539,868 50,326,685 28% 19% 174

54. 7,211,311,000 6,989,508,000 61,068,766,00052,238,228,000 55. 19(a)(ii) 56. 57. 175

10,975,515 19,704,247 24,208,430 27,612,778 30,471,759 1,587,555 2,289,768 2,521,232 2,429,459 2,575,122 178,243 912,628 1,092,074 1,168,658 1,300,189 261,009 (146,811) (7,920) 196,449 373,392 2,026,807 3,055,585 3,605,386 3,794,566 4,248,703 (263,872) (359,297) (558,997) (684,850) (583,456) 1,762,935 2,696,288 3,046,389 3,109,716 3,665,247 80,827 1,843,762 2,696,288 3,046,389 3,109,716 3,665,247 1,478,212 2,281,828 2,398,883 2,639,278 2,775,880 365,550 414,460 647,506 470,438 889,367 1,843,762 2,696,288 3,046,389 3,109,716 3,665,247 45,022,029 51,696,742 59,105,310 67,028,794 77,355,433 (13,457,639) (15,386,272) (20,088,309) (26,092,533) (32,158,704) 31,564,390 36,310,470 39,017,001 40,936,261 45,196,729 26,889,314 29,631,948 31,305,082 34,267,909 37,609,667 4,675,076 6,678,522 7,711,919 6,668,352 7,587,062 31,564,390 36,310,470 39,017,001 40,936,261 45,196,729 176