2011
1. 2. 4. 10. 14. 29. 33. 45. 53. 56. 58. 60. 61. 63. 64. 66. 67. 155. 159
2 2011 140.59 54% 31.70 41.3% 4.4960.5% 0.058 12.13 29.7%1,201.3 17.51 45.7% 566
3 2012 18
4 H12.38 32.38 18.76 57.9% 1512.13 20 1,201.3 1,048.6 1
5 (1) 17% 10 4.93 16-15
6 1 100% 2 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 90% 70% 55% 51% 17% 3 100% 4 100% 1. 6.3 361 1,500 2. 6.3 116 493 3. 0.16 4. 0.1
7
8 (MW) 30 100% 2006 10 30.6 100% 2007 7 49.5 70% 2008 4 49.3 50% 2008 8 49.5 55.92% 2008 9 49.3 51% 2009 1 49.5 55.92% 2009 7 49.5 100% 2009 11 49.5 100% 2009 12 199.5 100% 2010 5 150 100% 2010 11 49.3 55.92% 2010 12 49.5 49% 2010 12 49.3 51% 2012 3 49.5 55.92% 2012 1 49.5 100% 2012 2 49.5 100% 2012 3 49.5 51% 2012 3 49.5 55% 2012 3 49.5 55% 2012 3 * 49.5 50% 2009 12 * 49.5 45% 2009 12 * 49.5 50% 2009 12 * 49.5 45% 2009 12 * 49.5 45% 2010 10 *
9 92% 100% 100% 55% 100% 60% 100% 100% 55.92% 70% 100% 55% 90% 100% 51% 51% 100% 51% 55% 100% 50% 100% 100% 49% 100% 100% 50% 100% 100% 45% 17% 100% 45% 100% 70% 1. 2. 3. 4.
10 628,789 1,018,733 1,517,261 2,242,757 3,169,831 45,713 161,162 305,839 489,872 700,785 (8,252) (9,936) (18,735) (58,181) (81,797) 37,461 151,226 287,104 431,691 618,988 37,461 151,226 287,104 431,691 618,988 25,475 86,850 166,322 279,719 448,908 11,986 64,376 120,782 151,972 170,080 1.27 4.34 8.32 12.38 13.86 1.27 4.34 8.32 12.38 13.86 12 31 1,758,811 3,585,399 5,241,464 8,800,910 12,096,646 158,001 480,452 542,025 2,911,182 1,962,490 1,916,812 4,065,851 5,783,489 11,712,092 14,059,136 538,784 788,522 1,728,290 2,696,046 1,823,692 625,928 1,885,829 2,177,398 3,577,457 6,140,469 1,164,712 2,674,351 3,905,688 6,273,503 7,964,161 752,100 1,391,500 1,877,801 5,438,589 6,094,975 548,169 995,019 1,343,718 4,810,732 5,205,785 203,931 396,481 534,083 627,857 889,190 752,100 1,391,500 1,877,801 5,438,589 6,094,975
二零一一年年報 新天綠色能源股份有限公司 財務摘要及主要運營數據 主要運營數據 合併收入 人民幣千元 3,169,831 3,500,000 3,000,000 2,242,757 2,500,000 1,517,261 2,000,000 1,018,733 1,500,000 1,000,000 628,789 500,000 0 2007 2008 2009 2010 2011 合併收入 人民幣千元 合併歸屬本公司擁有人淨利潤 人民幣千元 448,908 500,000 400,000 279,719 300,000 166,322 200,000 100,000 86,850 25,475 0 2007 2008 2009 2010 2011 歸屬本公司擁有人的淨利潤 人民幣千元 11
12 二零一一年年報 新天綠色能源股份有限公司 財務摘要及主要運營數據 天然氣售氣量 百萬立方米 1,500 1,213.0 1,200 935.5 900 600 730.2 562.7 393.6 300 0 2007 2008 2009 2010 2011 天然氣售氣量 百萬立方米 風電控股裝機容量 兆瓦 1,500 1,201.3 1,200 855.0 900 600 406.7 300 60.6 233.6 0 2007 2008 2009 2010 風電控股裝機容量 兆瓦 2011
二零一一年年報 新天綠色能源股份有限公司 財務摘要及主要運營數據 風電控股淨售電量 兆瓦時 2,000,000 1,672,330.5 1,500,000 1,099,473.0 1,000,000 500,000 554,840.7 75,752.5 166,638.8 0 2007 2008 2009 控股淨售電量 兆瓦時 2010 2011 13
14 H 1. 12.13 29.7% 7.40 61.0% 16.0% 4.26 35.1% 71.2% 0.473.9% 2. 14
15 3. 22 CNG 3 550 370 4. LNG
16 5. 24.0539.3% 13.11 54.5%9.24 38.5% 1.08 4.5% 0.62 2.5% 19.9014.29 39.3%
17 2. 4.20 3.1831.9% 20.1% 20.2% 17.51 45.7% 13.2%2,048 3. 1. 346.3 1,448.8 31.4%1,201.3 40.5% 1,048.6 30.3% 2.4% 96.8%
18 4. 5,030 380 4,650 16,499.7 295.5 1,078 2,389.629.2% 5. 7 346.3 9 5 4 200
19 12.6% 6. (CDM) CDM CDM 1017 1,052.8 8 CDM2 CDMCER 97.35 7. 300 7.6548.3% 4.06 66.2%
20 4.78 43.8% 56.1% 4.6 1 10 11 20 5.3% 5.4% 6.19 43.4% 4.49 60.5%
21 31.70 41.3% 1 24.05 39.3% 2 7.65 48.3% % 2,404,749 1,726,918 39.3% 765,082 515,839 48.3% 3,169,831 2,242,757 41.3% 1.35 60.6% CER 1) 22.57 42.8% 24.32 41.4% 2) 1.52 51.1%
22 3) 0.22 CER 0.16 6.19 4.49 60.5% 0.1386 0.0148 2.45 1.6845.7% 67.51 17.32 6.36 61.15 0.73 0.50 0.23 0.82 0.58 40.6% 1.39 15.55 107.45 52.11 20
23 54.0%41.0% 13 31.73 34.036.8% % 282,120 231,857 21.7% 2,890,056 3,171,004-8.9% 431 3,172,607 3,402,861-6.8% 2. 1.
24 3. 7. 4. 5. 6.
25 LNG
26 CDM 2012 CDM 2012 CDM 2012 CDM CDM CDM
27 51% 29% 20% LNG6,600 2,600 1,000 200 110 90 25% 2010 12 31 4,668 2011 12011 3 26 100% 4,058 2011 5 31
28 CDM
29 49 44 53 40 48
30 39 47 41 49
31 47 50 55 49 46
32 43 49 45
33 3,238,435,0003,238,435,000 1.00 30 26.58 24.08 90.6% 17 60 61 62 64 65 14 28 0.058 187.83 11
34 H 2008 897H 10 H H H10% 10% H 10% 10%H H 10% 20% H 20% 20% H H
35 13 29 31 31 11 43 4 49 2010 2 9 44 2010 2 9 53 2010 2 9 40 2010 2 9 48 2010 2 9 39 2010 2 9 47 2010 6 28 41 2010 3 5 49 2010 3 5 47 2010 3 5 50 2010 6 28
36 29 32 8 571 XV XV7 8 352 XV 2 3 336
37 (%) (%) 1,876,156,000 100% 57.93% H 124,042,000 9.11% 3.83% JP Morgan Chase & Co. H 119,000 0.01% 0.003% 4,849,000 0.36% 0.15% 75,732,328 5.56% 2.34% H 107,690,000 7.91% 3.33% 2012 1 5 [2012] 10 2008 1 1 2008 1 1 2012 1
38 (a) 1. 25%2010 12 31 4,668 2. 9 5,700,000 4,369,280 14A.34
39 (b) 25%14A.11(5) 100% 4,300,000 607,877 (c) 30.0 40.0
40 14A.66(2) 25%14.11(5) 100% 70,000,000 69,000,000 3. 14A H (a) 49% 49% 2011 3 1 48%
41 A A A 1,300,000,000 783,495,000 (b) 49% 49% 2011 3 1 48% A
42 A 600,000,000 254,747,000 5. (1) 4. (2) (3) (1) (2) (4) (3)
43 97.3% 94.3% 47.1% 19.0% 5% 14
44 25%
45 1. 11 29 31
46 49 2010 2 9 44 2010 2 9 53 2010 2 9 40 2010 2 9 48 2010 2 9 39 2010 2 9 47 2010 6 28 41 2010 3 5 49 2010 3 5 47 2010 3 5 50 2010 6 28
47 7/7 100% 7/7 100% 7/7 100% 7/7 100% 7/7 100% 7/7 100% 7/7 100% 7/7 100% 7/7 100% 7/7 100% 7/7 100%
48 2.
49 2012 3 30
50 3. 6. 4. 5.
51 7. 1.80 0.20 58 59 8. www.suntien.com 9.
52 9 4 CDM
53 1067 888 179 29 42.5% 35 477 555 1,067 4 75 375 613 1,067 2 47 60 88 870 1,067
54 CDM
55 840 1560 MBA AAA
56 55 49 46 I. 2010 2010 2010 2010 2011 6 30
57 II.
58 Ernst & Young 60 154
59
60 5 3,169,831 2,242,757 6 (2,256,982) (1,580,715) 912,849 662,042 5 135,009 84,048 (664) (358) (151,956) (100,572) (22,068) (37,591) 873,170 607,569 7 (244,924) (168,066) 72,539 50,369 6 700,785 489,872 9 (81,797) (58,181) 618,988 431,691 618,988 431,691 448,908 279,719 170,080 151,972 618,988 431,691 12 13.86 12.38 12 13.86 12.38 11
61 13 7,713,222 6,079,374 14 113,115 71,106 15 9,215 16 2,449,122 1,423,436 18 383,172 337,941 19 10,200 20 5,000 5,000 21 3,400 3,400 22 93 227 25 1,420,307 870,226 12,096,646 8,800,910 14 3,437 1,973 23 24,685 25,264 24 396,445 189,430 25 290,167 219,545 21 328,190 26 64 63 26 919,502 2,474,907 1,962,490 2,911,182 27 125,325 326,108 28 1,048,133 901,420 29 636,075 1,442,655 14,159 25,863 1,823,692 2,696,046 138,798 215,136 12,235,444 9,016,046...
62 29 6,114,499 3,576,256 28 25,970 1,201 6,140,469 3,577,457 6,094,975 5,438,589 30 3,238,435 3,238,435 31(a) 1,779,521 1,514,127 11 187,829 58,170 5,205,785 4,810,732 889,190 627,857 6,094,975 5,438,589
63 30 3,238,435 1,373,791 15,413 124,923 58,170 4,810,732 627,857 5,438,589 448,908 448,908 170,080 618,988 11 c (41,978) (41,978) (41,978) 11 d (16,192) (16,192) (16,192) (88,089) (88,089) 214,715 214,715 (1,513) (1,513) (45,173) (46,686) 9,800 9,800 11 e (187,829) 187,829 5,828 5,828 5,828 25,000 (25,000) 3,238,435 1,378,106* 40,413* 361,002* 187,829 5,205,785 889,190 6,094,975 1,343,718 1,343,718 534,083 1,877,801 38,495 241,224 279,719 151,972 431,691 11(a) (38,495) (38,495) (38,495) (162,974) (162,974) (i) 610,178 610,178 610,178 104,776 104,776 (ii) (1,953,896) 2,000,000 (46,104) 11(b) (42,718) 42,718 11(b) (42,718) (42,718) (42,718) H30(ii) 1,238,435 1,419,895 2,658,330 2,658,330 11(c) (41,978) 41,978 11(d) (16,192) 16,192 15,413 (15,413) 3,238,435 1,373,791* 15,413* 124,923* 58,170 4,810,732 627,857 5,438,589 * 1,779,521,000 1,514,127,000 (i) (ii) 203407 1 2 2,0002,000,000,000 1.00 1
64 700,785 489,872 7 244,924 168,066 6 22,052 35,701 5 (17,854) (5,928) (72,539) (50,369) 6 (2,372) 6 (1,954) 6 278,960 229,193 6 2,849 2,062 6 87,732 5,591 6 (161) 1,561 1,242,422 875,749 1,281 (3,716) (206,942) (104,654) (85,887) (141,436) 6,836 57,434 1,676 16,857 959,386 700,234 (93,369) (45,891) 866,017 654,343...
65 (3,203,588) (3,402,578) (7,710) (2,422) (2,177) (1,152) (200,000) 32 63,340 942 2,357 (10,200) (18,024) (65,682) (1,350,000) (713,000) (46,686) 1,350,000 710,000 1,954 401 26 (1) 14,670 (200,000) (328,190) 45,332 917 17,854 5,928 (3,876,954) (3,460,761) 610,178 124,715 102,276 4,130,474 4,450,007 (2,485,185) (2,448,475) (302,117) (202,120) (122,328) (26,652) (41,978) (164,215) (16,192) (16,230) (8,000) H 2,722,029 (3,700) (52,623) 1,267,459 4,982,405 (1,743,478) 2,175,987 2,474,907 330,158 (11,927) (31,238) 26 719,502 2,474,907
66 13 17,688 5,268 16 396 379 17 3,800,269 2,129,269 25 1,984,131 2,000 5,802,484 2,136,916 25 989,401 666,270 21 328,190 26 691,897 2,016,780 2,009,488 2,683,050 28 620,091 16,295 29 206,420 826,511 16,295 1,182,977 2,666,755 6,985,461 4,803,671 29 1,984,131 1,984,131 5,001,330 4,803,671 30 3,238,435 3,238,435 31(b) 1,575,066 1,507,066 11 187,829 58,170 5,001,330 4,803,671
67 1. 2,033.9 1,600400 1.00 (a) (b) 75% 25% H30(ii) 25% 9A 9
68 2.1 (a) 1 (b) (c) (i) (ii) (iii)(i) (ii) (iii)
69 2.2 1 24 32 14 19 1 7 32 14 24 3127 (a) 24 24 36.
70 2.2 (b) 3732 39 3 1 27 27 212831 27
71 2.3 1 1 1 7 7 1 7 7 4 9 6 10 4 11 4 12 4 13 4 1 1 3 12 12 2 19 19 4 27 4 28 4 32 32 5 4 20 1 2 3 4 5 6 9 39 39 9
72 2.3 9 39 9 39FOV FOV OCI OCIFOV 939 39 9 10 27 12 10 10 27 12 11 3113 12 27 31 28 10 111227 28 10 11 12 27 28 13 1
73 2.3 12 21 16 12 19 19 2.4 5
74 2.4 (a) (b) (c) 20% (d) 39 20% 5
75 2.4 20% 5
76 2.4 39 39
77 2.4 (a) (i) (ii) (iii) (b) (i) (ii) (iii) (iv) (v) (vi) (a) (vii) (a) (i)
78 2.4 2.38% 4.75% 4.75% 4.75% 5.28% 19.00% 11.88% 19.00% 9.50% 19.00% 12.50% 20.00%
79 2.4 25
80 2.4 39
81 2.4 (a) (b)
82 2.4 (a)(b)
83 2.4
84 2.4 39 39 39
85 2.4 (i) (ii)
86 2.4
87 2.4
88 2.4 (a) (b)
89 2.4 (c) (d) (e) (f) (g)
90 2.4
91 3. 9,215,000 15 7,713,222,000 6,079,374,000 13 14,159,000 25,863,000
92 3. 93,000 227,000 22 396,445,000 189,430,000 24 37 40,125,000 24,090,000
93 4. (a) (b)
94 4. 2,404,749 765,082 3,169,831 2,404,749 765,082 3,169,831 416,190 545,652 961,842 3,314 4,519 7,833 (18,477) (216,191) (234,668) (53,846) (27,951) (81,797) 347,181 306,029 653,210 10,021 (10,256) (33,987) 618,988 1,683,809 11,349,633 13,033,442 1,025,694 14,059,136 959,655 6,974,430 7,934,085 30,076 7,964,161 : (50,432) (318,448) (368,880) (661) (369,541) 72,539 72,539 383,172 383,172 * 282,120 2,890,056 3,172,176 * 431 3,172,607
95 4. 1,726,918 515,839 2,242,757 1,726,918 515,839 2,242,757 316,975 381,177 698,152 1,057 1,341 2,398 (14,000) (154,066) (168,066) (38,700) (19,481) (58,181) 265,332 208,971 474,303 3,530 (46,142) 431,691 1,160,235 8,524,006 9,684,241 2,027,851 11,712,092 735,515 5,521,693 6,257,208 16,295 6,273,503 (46,779) (189,985) (236,764) (82) (236,846) 50,369 50,369 10,200 10,200 337,941 337,941 * 231,857 3,171,004 3,402,861 *
96 4. 602,135,000 367,497,000 10% 5. (1)(2) 2,342,901 1,673,340 764,021 512,808 33,804 23,483 28,044 30,095 1,061 3,031 3,169,831 2,242,757 : 97,346 42,441 12,451 13,176 17,854 5,928 7,358 22,503 135,009 84,048
97 6. 2,238,272 1,563,192 18,710 17,523 2,256,982 1,580,715 (a) 13 278,960 229,193 14 2,849 2,062 16 87,732 5,591 369,541 236,846 4,965 3,544 2,862 2,162 70,775 45,027 (b) 5,887 2,780 25,524 14,952 32(b) (2,372) (1,954) (161) 1,561 22,052 35,701 (a) (b) 260,012,000 214,574,000 20%
98 7. 171,567 93,154 10,386 145,433 147,960 317,000 251,500 (72,076) (83,434) 244,924 168,066 5.0%-6.8% 4.4%-5.7% 8. (a) 161 328 253 1,626 774 370 457 114 41 2,438 1,525
99 8. (a) 340 16 356 378 370 41 789 282 16 298 383 25 408 1,383 370 98 1,851 82 82 82 82 82 82 82 82 328 328 243 16 259 243 16 259 328 1,626 370 114 2,438
100 8. (a) 136 136 281 357 17 655 113 113 244 100 24 368 774 457 41 1,272 70 70 70 70 70 70 43 43 253 253 253 774 457 41 1,525
101 8. (b) 1 1 4 4 5 5 1,042 816 1,127 1,358 112 24 2,281 2,198 1,000,000 4 4
102 9. 45% 10 [2007] 39 [2008] 4646 25% 81,663 57,996 22 134 185 81,797 58,181
103 9. 700,785 489,872 25% 175,196 122,468 (86,299) (68,944) (18,135) (12,592) 1,084 796 12,380 2,002 2,785 14,451 (5,214) 81,797 58,181 10. 250,001,000 154,132,000 31(b)
104 11. (a) 38,495 (b) 42,718 (c) 41,978 (d) 16,192 58,170 42,718 (c) 41,978 5.8 0.5 (e) 187,829 16,192 187,829 58,170 245,999 100,888 (a) 85,502,000 38,495,000 (b) 42,718,000 38,495,000 a 42,718,000
105 11. (c) 41,978,000(1) (2) (d) (e) 0.005 16,192,000 (i) (ii) 10%50% 25% (iii)
106 11. (i) (ii) [2008] 897 10% 10% [1993]045 10% 20% 12. 448,908 279,719 3,238,435,000 2,259,193,603
107 13. 148,038 3,522,877 639,036 79,146 51,419 26,333 11,713 2,209,033 6,687,595 1,792 2,878 883 18,551 16,597 8,647 5,942 2,951,701 3,006,991 32 1,468 29,990 3,427 86 20 40 5,135 40,166 14 (44,814) (44,814) 16 (22,278) (1,076,991) (722) (1,099,991) 126,564 1,755,083 68,334 40,201 18 12,768 (2,002,968) (494) (562) (392) (1,448) 255,584 4,203,353 738,243 141,325 67,540 34,626 30,463 3,117,365 8,588,499 (20,448) (310,980) (210,304) (28,466) (22,850) (9,200) (5,973) (608,221) 6 (7,321) (209,830) (30,939) (10,561) (8,592) (4,818) (6,899) (278,960) 32 (27) (310) (119) (41) (7) (504) 16 277 11,464 11,741 55 240 372 667 (27,519) (509,291) (241,553) (39,146) (31,243) (13,653) (12,872) (875,277) 228,065 3,694,062 496,690 102,179 36,297 20,973 17,591 3,117,365 7,713,222 127,590 3,211,897 428,732 50,680 28,569 17,133 5,740 2,209,033 6,079,374
108 13. 141,744 3,465,987 593,158 77,019 40,770 21,570 4,734 400,460 4,745,442 78 2,859 1,005 2,061 10,649 5,402 6,979 3,328,986 3,358,019 (53) (529) (5,159) (598) (639) (6,978) 14 (13,139) (13,139) 16 (1,395,749) (1,395,749) 6,269 1,450,309 50,032 664 (1,507,274) 148,038 3,522,877 639,036 79,146 51,419 26,333 11,713 2,209,033 6,687,595 (14,005) (146,112) (180,986) (22,714) (16,424) (6,442) (1,201) (387,884) 6 (6,455) (170,716) (31,309) (6,169) (6,426) (3,346) (4,772) (229,193) 16 5,796 5,796 12 52 1,991 417 588 3,060 (20,448) (310,980) (210,304) (28,466) (22,850) (9,200) (5,973) (608,221) 127,590 3,211,897 428,732 50,680 28,569 17,133 5,740 2,209,033 6,079,374 127,739 3,319,875 412,172 54,305 24,346 15,128 3,533 400,460 4,357,558 72,076,000 83,434,000 7 81,120,000
109 13. 250 818 858 3,418 5,344 161 152 12,667 12,980 250 979 1,010 16,085 18,324 (28) (48) (76) (47) (177) (336) (560) (47) (205) (384) (636) 203 774 626 16,085 17,688 250 790 810 3,418 5,268 250 818 858 3,418 5,344 250 818 858 3,418 5,344 (28) (48) (76) (28) (48) (76) 250 790 810 3,418 5,268
110 14. 73,079 72,115 7,710 366 32 722 13 44,814 13,139 16 (6,924) (10,479) 6 (2,849) (2,062) 116,552 73,079 (3,437) (1,973) 113,115 71,106 50 50 10 116,552 73,079 10 116,552 73,079 3,069,000
111 15. 32 9,215 9,215 6,843,0002,372,000 10.01% 10%
112 16. 5,214 1,424,522 1,429,736 2,203 16,008 18,211 32 34 34 13 1,088,250 1,088,250 14 6,924 6,924 7,451 2,535,704 2,543,155 (1,552) (4,748) (6,300) 6 (1,136) (86,596) (87,732) 32 (1) (1) (2,689) (91,344) (94,033) 4,762 2,444,360 2,449,122 3,662 1,419,774 1,423,436
113 16. 4,062 4,062 1,152 24,090 25,242 13 1,389,953 1,389,953 14 10,479 10,479 5,214 1,424,522 1,429,736 (709) (709) 6 (843) (4,748) (5,591) (1,552) (4,748) (6,300) 3,662 1,419,774 1,423,436 3,353 3,353 25
114 16. 386 118 386 504 386 (7) (101) (7) (108) (7) 396 379 379 17. 3,800,269 2,129,269
115 17. ** 3,099,300,000 100 204,750,000 100 163,000,000 70 (i) 364,000,000 55.92 (i) 95,000,000 50 423,000,000 100 (i) 178,600,000 51 (i) 143,700,000 55
116 17. ** (i) 80,000,000 49 6,000,000 100 6,000,000 92 (i) 10,000,000 60 6,000,000 100 (ii) 80,000,000 51 180,000,000 100 298,000,000 100
117 17. ** 37,200,000 100 180,000,000 100 46,000,000 100 10,000,000 100 6,000,000 100 5,000,000 100 (iii) 420,000,000 55 57,100,000 55*
118 17. ** 15,000,000 38.5* 50,000,000 49.5* 10,000,000 28.05* 5,000,000 30.25* (iv) 13,659,877 55* (iv) 8,258,114 55*
119 17. ** (iv) 10,000,000 55* * 100% 70% 90% 51% 55% 100% 100% 100% 55% ** 45% (i) (ii) (iii) (iv) 32(b) 32(a)
120 18. 383,172 337,941 * 209,300,000 50 307,850,000 45 138,320,000 45 *
121 18. 2,137,549 2,093,406 (1,326,384 ) (1,363,358) 328,654 259,079 144,571 107,855 19. 10,200 * (i) 20,000,000 51 * (i) 80,000,000 17(ii)
122 19. 10,225 (25) 10,200 20. 5,000 5,000 5,000 5,000 7.05%6.4%
123 21. (i) 3,400 3,400 (ii) 328,190 331,590 3,400 (3,400) (3,400) 328,190 (ii) 328,190 328,190 (i) (ii)
124 22. 227 412 9 (134) (185) 93 227 93 227 59,972,000 69,691,000
125 23. 5,819 4,420 18,530 20,715 336 129 24,685 25,264 24. 396,445 189,430 396,445 189,430 32,264,000 34,806,000
126 24. 267,324 188,860 117,923 304 8,464 266 2,734 396,445 189,430 392,812 189,430 1,347 1,693 593 396,445 189,430
127 24. 908 593 25. 557,944 416,520 (i) 833,616 592,971 97,942 64,319 (ii) 16,877 8,982 2,814,392 587,738 159,079 77,809 204,095 6,979 61 2,723 1,710,474 1,089,771 2,973,532 668,270 (1,420,307) (870,226) (1,984,131) (2,000) 290,167 219,545 989,401 666,270 (i)
128 25. (ii) 1,121 1,413 404 2,969,924 662,846 1,121 1,413 2,970,328 662,846 5.60% 6.89%4.86% 5.76% 26. 308,066 2,474,970 611,500 919,566 2,474,970 (64) (63) 919,502 2,474,907 (200,000) 719,502 2,474,907 912,567 1,445,443 6,999 1,029,527 919,566 2,474,970
129 26. 80,397 2,016,780 611,500 691,897 2,016,780 684,898 987,253 6,999 1,029,527 691,897 2,016,780
130 27. 208,916 125,325 117,192 125,325 326,108 99,988 309,398 11,055 11,757 11,641 3,644 1,625 479 1,016 830 125,325 326,108
131 28. 219,968 161,346 324 9,583 133,822 490,890 311,915 99,417 67,613 92,147 87,517 20,700 18,704 935 354 8,691 10,251 981 2,522 62,631 48,038 14,225 40,125 24,090 29,951 39,325 603,626 13,419 1,074,103 902,621 620,091 16,295 (1,048,133) (901,420) (620,091) (16,295) 25,970 1,201 912 912 314 600,015 1,226 600,927 36(a)
132 29. (%) 5.5-7.0 2011-2012 316,420 465,000 698,900 5.9-6.3 2011-2012 142,455 126,955 5.8-6.3 2011-2012 177,200 151,800 319,655 278,755 636,075 1,442,655 5.0-7.1 2012-2024 799,285 514,677 5.5-7.1 2012-2025 2,037,369 1,769,008 2,836,654 2,283,685 5.9 2017 1,293,714 1,292,571 (i) 5.3-5.4 2017-2018 1,984,131 6,114,499 3,576,256 6,750,574 5,018,911
133 29. (%) 5.5 2012 206,420 (i) 5.3-5.4 2017-2018 1,984,131 2,190,551 (i) 20 20 100 106 7 5.3% 5.4%
134 29. 636,075 743,755 303,747 263,948 1,174,243 714,374 1,358,664 1,305,363 3,472,729 3,027,440 698,900 1,293,714 1,292,571 1,293,714 1,991,471 1,984,131 6,750,574 5,018,911
135 29. 206,420 1,984,131 2,190,551 2,214,569,000 1,915,808,000 4,500,000 5,000,000 1,293,714,000 1,292,571,000 36(a) 36(a) 30. 1.00 1,876,156 1,876,156 1,876,156 1,876,156 1.00 H 1,362,279 1,362,279 1,362,279 1,362,279 3,238,435 3,238,435 3,238,435 3,238,435
136 30. 3,238,435 3,238,435 (i) 2,000,000 2,000,000 H (ii) 1,362,279 1,362,279 (ii) H (123,844) (123,844) 1,876,156 1,876,156 1,876,156 1,876,156 H 1,362,279 1,362,279 1,362,279 1,362,279 3,238,435 3,238,435 3,238,435 3,238,435 (i) (ii) 2,000 2,0001.001 1,600 400 1.00 1,076,900,000 HHH 107,690,000 H 161,535,000 HH H 16,154,000H 2.661,238,435,000 H 2,658,330,000 1,238,435,0001,419,895,000 2,000,000,000 3,283,435,000
137 31. (a) 63 (b) 1 30(i) 33,927 33,927 154,132 154,132 30(ii) 1,594,790 1,594,790 30(ii) (174,895) (174,895) 15,413 (15,413) 11(b) (42,718) 42,718 11(b) (42,718) (42,718) 11(c) (41,978) 41,978 11(d) (16,192) 16,192 1,453,822* 15,413* 37,831* 58,170 1,565,236 10 250,001 250,001 25,000 (25,000) 11(c) (41,978) (41,978) 11(d) (16,192) (16,192) 11(e) (187,829) 187,829 5,828 5,828 1,459,650* 40,413* 75,003* 187,829 1,762,895 * 1,575,066,000 1,507,066,000
138 32. (a) 40,583,000100% 100% 13 39,028 14 722 180 795 (6,985) 33,740 15 6,843 40,583 (40,583) 180 (40,403)
139 32. (a) 216 (5,437) 3,173,925 619,764
140 32. (b) 17 ii 13 634 16 33 103,743 15,888 (100,298) 20,000 15 2,372 (9,800) 12,572 103,743 103,743 10,200,000 12,572,000 2,372,000
141 33. 3,489 3,519 1,315 1,315 3,138 6,930 1,315 2,631 122 135 6,749 10,584 2,630 3,946 34. 1,456,665 1,572,148 320,000 7,299 1,776,665 1,579,447 4,672,652 2,534,376 4,900 525,000 4,677,552 3,059,376
142 35. (a) (b) 36. (a) * 223 212 228 1,314 * 4,369 3,472 294 10,905
143 36. (a) (i) * 13 13 20 0.3% 20 912,000 (ii) * 617,555 367,497 165,940 145,311 783,495 512,808 1,828,481 1,290,587
144 36. (a) (ii) 890,077 1,774,802 306,420 315,000 273,700 237,300 2,505,011 1,905,586 3,085,131 2,457,886 16 * A (b) 24 25 28 (c) 8 2,587 1,578 130 41 2,717 1,619
145 37. 90,000,000 2,500,000 38. 5,000 5,000 331,590 3,400 328,190 396,445 189,430 114,819 73,301 2,973,471 665,547 64 63 919,502 2,474,907 691,897 2,016,780 1,767,420 2,746,101 3,993,558 2,682,327 125,325 326,108 945,295 806,053 618,175 13,419 6,750,574 5,018,911 2,190,551 7,821,194 6,151,072 2,808,726 13,419
146 39. 5,000 5,000 5,000 5,000 331,590 3,400 331,590 3,400 396,445 189,430 396,445 189,430 114,819 73,301 114,819 73,301 64 63 64 63 919,502 2,474,907 919,502 2,474,907 1,767,420 2,746,101 1,767,420 2,746,101 125,325 326,108 125,325 326,108 945,295 806,053 942,528 805,987 6,750,574 5,018,911 6,749,118 5,018,911 7,821,194 6,151,072 7,816,971 6,151,006
147 39. 328,190 328,190 2,973,471 665,547 2,973,471 665,547 691,897 2,016,780 691,897 2,016,780 3,993,558 2,682,327 3,993,558 2,682,327 618,175 13,419 618,175 13,419 2,190,551 2,189,095 2,808,726 13,419 2,807,270 13,419
148 40. (a) 47,564,000 38,500,000
149 40. (b) H H ) 5% 500 600 5% (500) (600) 5% 350 51,476 5% (350) (51,476) 5% 5,417 2,616 5% (5,417) (2,616)
150 40. (c) 45.8% 61.3% (d) 10,7455,211
151 40. (d) 636,075 303,747 3,158,374 2,652,378 6,750,574 393,620 366,382 857,387 327,568 1,944,957 125,325 125,325 919,325 15,711 10,259 945,295 2,074,345 685,840 4,026,020 2,979,946 9,766,151 1,442,655 263,948 714,374 2,597,934 5,018,911 204,478 189,415 482,689 219,212 1,095,794 326,108 326,108 804,852 1,201 806,053 2,778,093 454,564 1,197,063 2,817,146 7,246,866
152 40. (d) 206,420 1,984,131 2,190,551 118,836 112,103 212,117 443,056 618,175 618,175 943,431 112,103 2,196,248 3,251,782 13,419 13,419
153 40. (e) 70% 27 125,325 326,108 28 1,074,103 902,621 29 6,750,574 5,018,911 26 (919,502) (2,474,907) 26 (64) (63) 7,030,436 3,772,670 6,094,975 5,438,589 13,125,411 9,211,259 54% 41%
154 41. [2012] 10 42.
155 CDM CER
156 100% DOE 1 =1,000 1 =1
157 75% 25% 000600 1 =1,000 H 1=1,000
158 857
159 China Suntien Green Energy Corporation Limited 9 A 9 16 4202 www.suntien.com 00956
160 H 1 22 183 17 1712-1716 158 F407-F408 48 30 168 85 9A 2