青岛啤酒:H股公告--2016年中期报告

来源:上交所 2016-09-14 00:00:00
关注证券之星官方微博:

2

100

107

108

110

111

111

111

112

2016 1

2016 6 30

2016 2015 2016 2015

6 30 12 31 6 30 12 31

(1) 9,919,877,592 8,401,751,637 4,380,410,441 3,043,305,966

(2) 42,730,000 22,770,000 20,860,000 18,600,000

(3), (1) 212,889,774 117,990,987 848,710,944 448,695,212

(5) 78,753,297 44,392,821 46,153,493 21,196,969

(6) 70,515,490 148,581,416 7,158,625 21,963,787

(4), (2) 562,160,333 200,675,954 152,683,490 154,660,185

(7) 1,610,339,444 2,182,435,136 583,906,039 829,296,282

(8) 1,292,395,395 768,741,109 465,079,295 657,471,757

13,789,661,325 11,887,339,060 6,504,962,327 5,195,190,158

(9) 608,642 608,642 300,000 300,000

(3) — — 409,400,000 474,200,000

(10), (4) 1,523,051,860 1,507,745,095 8,908,966,095 9,103,798,500

(11) 25,554,588 25,512,148 32,225,939 32,874,602

(12) 9,736,623,071 9,896,905,884 2,324,746,631 2,278,222,674

(13) 254,895,101 287,469,734 59,683,035 161,458,068

(14) 7,611,422 6,571,007 2,305,039 2,910,998

(15) 2,525,720,318 2,707,099,617 638,260,640 671,513,765

(16) 1,307,103,982 1,307,103,982 — —

(17) 39,667,726 39,861,860 7,514,570 8,413,988

(18) 939,235,746 769,158,717 552,639,261 433,253,394

(20) 648,565,965 65,214,382 581,650,952 11,896,660

17,008,638,421 16,613,251,068 13,517,692,162 13,178,842,649

30,798,299,746 28,500,590,128 20,022,654,489 18,374,032,807

2 2016

2016 6 30

2016 2015 2016 2015

6 30 12 31 6 30 12 31

(21) 354,888,600 810,387,282 — —

(22) 139,916,944 100,141,631 50,983,750 51,600,000

(23) 3,481,021,337 2,590,986,856 3,190,083,204 1,955,648,512

(24) 529,894,128 1,000,313,388 275,904,920 664,814,193

(25) 959,957,097 925,629,768 352,762,277 341,050,125

(26) 705,586,914 261,889,152 97,982,064 52,527,324

690,904 1,486,051 — —

(27) 526,883,290 — 526,883,290 —

(28) 4,972,692,448 4,061,298,404 2,261,813,944 1,992,292,436

(29) 898,254 856,189 — —

11,672,429,916 9,752,988,721 6,756,413,449 5,057,932,590

(30) 1,585,920 1,711,800 — —

(31) 215,701,637 251,632,082 16,006,283 48,663,142

(32) 1,587,835,073 1,656,652,129 65,787,848 43,821,553

(33) 532,368,925 537,725,965 270,242,919 268,790,726

(18) 123,489,584 133,868,381 — —

2,460,981,139 2,581,590,357 352,037,050 361,275,421

14,133,411,055 12,334,579,078 7,108,450,499 5,419,208,011

(34) 1,350,982,795 1,350,982,795 1,350,982,795 1,350,982,795

(35) 4,075,084,573 4,075,078,879 4,306,629,798 4,306,624,104

(36) (23,815,295) (20,326,159) (32,110,000) (32,110,000)

(37) 1,400,704,380 1,400,704,380 1,400,704,380 1,400,704,380

(38) 106,025,418 106,025,418 — —

(39) 10,087,742,316 9,545,596,720 5,887,997,017 5,928,623,517

16,996,724,187 16,458,062,033 12,914,203,990 12,954,824,796

(331,835,496) (292,050,983) — —

16,664,888,691 16,166,011,050 12,914,203,990 12,954,824,796

30,798,299,746 28,500,590,128 20,022,654,489 18,374,032,807

2016 3

2016 6 30 6

2016 2015 2016 2015

6 30 6 30 6 30 6 30

6 6 6 6

(40), (5) 14,746,116,848 16,066,594,121 9,794,512,213 9,819,243,326

(40),(42), (5),(6) (8,728,850,579) (9,822,404,877) (7,230,733,348) (7,311,515,246)

(41) (1,074,999,656) (1,183,028,440) (278,131,798) (281,457,251)

(42), (6) (3,075,597,006) (3,151,532,081) (1,732,352,487) (1,794,082,706)

(42), (6) (618,127,361) (636,737,390) (200,248,604) (197,878,217)

— (43) 128,500,915 147,615,265 27,959,912 19,092,360

(45) (3,652,458) (864,201) 437,880 522,208

(44), (7) 29,324,814 25,593,306 188,273,191 1,343,685,273

29,320,541 24,127,694 29,259,953 25,075,083

1,402,715,517 1,445,235,703 569,716,959 1,597,609,747

(46) 270,631,425 280,322,295 28,714,525 85,636,149

216,974 479,332 2,310 20,852

(47) (155,881,955) (77,724,573) (8,087,688) (37,292,711)

(154,425,835) (74,677,547) (7,425,990) (36,444,956)

1,517,464,987 1,647,833,425 590,343,796 1,645,953,185

(48) (442,944,614) (428,288,925) (104,087,006) (83,359,315)

1,074,520,373 1,219,544,500 486,256,790 1,562,593,870

1,069,028,886 1,198,721,948 486,256,790 1,562,593,870

5,491,487 20,822,552

(36) (3,489,136) (101,066) — —

(3,567,718) 25,578 — —

78,582 (126,644) — —

1,071,031,237 1,219,443,434 486,256,790 1,562,593,870

1,065,539,750 1,198,620,882 486,256,790 1,562,593,870

5,491,487 20,822,552

(49) 0.791 0.887

(49) 0.791 0.887

4 2016

2016 6 30 6

2016 2015 2016 2015

6 30 6 30 6 30 6 30

6 6 6 6

15,872,954,189 17,175,368,825 10,399,173,799 10,564,492,221

11,436,028 4,653,963 6,286,806 4,273,310

(50)(a) 702,378,412 735,241,852 192,381,540 171,001,846

16,586,768,629 17,915,264,640 10,597,842,145 10,739,767,377

(6,926,623,988) (7,465,785,729) (6,654,907,504) (6,650,879,565)

(1,945,040,313) (1,919,772,140) (710,226,260) (667,755,418)

(2,311,227,862) (2,446,253,168) (713,254,972) (746,315,341)

(50)(b) (1,619,541,956) (1,662,334,265) (881,045,003) (703,468,526)

(12,802,434,119) (13,494,145,302) (8,959,433,739) (8,768,418,850)

(51)(a) 3,784,334,510 4,421,119,338 1,638,408,406 1,971,348,527

(50)(f) 300,000,000 20,000,000 947,400,000 335,100,000

28,758,223 4,122,509 98,543,499 1,204,697,430

15,954,570 8,376,599 1,122,916 1,224,432

(50)(c) 314,264,388 382,394,526 3,980,100 2,231,250

658,977,181 414,893,634 1,051,046,515 1,543,253,112

(401,468,498) (789,350,659) (89,067,574) (174,920,538)

(50)(g) (1,697,312,001) (522,010,000) (965,512,001) (349,620,000)

(51)(b) (10,000,000) (100,000,000) — —

(50)(d) (176,375,313) (202,050,468) (1,375,620) (370,000)

(2,285,155,812) (1,613,411,127) (1,055,955,195) (524,910,538)

(1,626,178,631) (1,198,517,493) (4,908,680) 1,018,342,574

2016 5

2015 6 30 6

2016 2015 2016 2015

6 30 6 30 6 30 6 30

6 6 6 6

46,000,000 285,204,138 — —

(50)(e) — 304,095,000 — 304,095,000

46,000,000 589,299,138 — 304,095,000

(507,710,450) (369,614,233) — —

(52,958,599) (71,268,047) — —

(45,276,000) (62,813,434) — —

(568,178) (1,057,823) — —

(561,237,227) (441,940,103) — —

(515,237,227) 147,359,035 — 304,095,000

5,518,018 (3,162,472) 2,970,456 (3,614,569)

(51)(a) 1,648,436,670 3,366,798,408 1,636,470,182 3,290,171,532

7,575,374,183 5,266,389,764 2,714,972,098 864,393,047

(51)(c) 9,223,810,853 8,633,188,172 4,351,442,280 4,154,564,579

6 2016

2016 6 30 6

2015 1 1 1,350,982,795 4,079,399,151 10,040,344 1,216,339,469 66,981,927 8,663,818,498 (100,279,746) 15,287,282,438

2015 1-6

— (5,652,859) (101,066) — — 590,779,690 (64,935,952) 520,089,813

— — (101,066) — — 1,198,721,948 20,822,552 1,219,443,434

— — — — — 1,198,721,948 20,822,552 1,219,544,500

(36) — — (101,066) — — — — (101,066)

(39) — — — — — (607,942,258) (63,951,363) (671,893,621)

— — — — — (607,942,258) (63,951,363) (671,893,621)

(35) — (5,652,859) — — — — (21,807,141) (27,460,000)

2015 6 30

1,350,982,795 4,073,746,292 9,939,278 1,216,339,469 66,981,927 9,254,598,188 (165,215,698) 15,807,372,251

2016 1 1 1,350,982,795 4,075,078,879 (20,326,159) 1,400,704,380 106,025,418 9,545,596,720 (292,050,983) 16,166,011,050

2016 1-6

— 5,694 (3,489,136) — — 542,145,596 (39,784,513) 498,877,641

— — (3,489,136) — — 1,069,028,886 5,491,487 1,071,031,237

— — — — — 1,069,028,886 5,491,487 1,074,520,373

(36) — — (3,489,136) — — — — (3,489,136)

(39) — — — — — (526,883,290) (45,276,000) (572,159,290)

— — — — — (526,883,290) (45,276,000) (572,159,290)

— 5,694 — — — — — 5,694

2016 6 30

1,350,982,795 4,075,084,573 (23,815,295) 1,400,704,380 106,025,418 10,087,742,316 (331,835,496) 16,664,888,691

2016 7

2015 6 30 6

2015 1 1 1,350,982,795 4,306,073,277 (14,321,000) 1,216,339,469 4,877,281,580 11,736,356,121

2015 1-6

— — — — 954,651,612 954,651,612

— — — — 1,562,593,870 1,562,593,870

— — — — 1,562,593,870 1,562,593,870

(39) — — — — (607,942,258) (607,942,258)

— — — — (607,942,258) (607,942,258)

2015 6 30

1,350,982,795 4,306,073,277 (14,321,000) 1,216,339,469 5,831,933,192 12,691,007,733

2016 1 1 1,350,982,795 4,306,624,104 (32,110,000) 1,400,704,380 5,928,623,517 12,954,824,796

2016 1-6

— 5,694 — — (40,626,500) (40,620,806)

— — — — 486,256,790 486,256,790

— — — — 486,256,790 486,256,790

(39) — — — — (526,883,290) (526,883,290)

— — — — (526,883,290) (526,883,290)

— 5,694 — — — 5,694

2016 6 30

1,350,982,795 4,306,629,798 (32,110,000) 1,400,704,380 5,887,997,017 12,914,203,990

8 2016

2016 6 30 6

1993 6 16

1995 12 27

482,400,000

H 1993 7 15 A 1993 8 27

9

H 1,308,219,178

[2008]445 2008 4 2 15

6 2009

10 19 A 42,763,617 1,308,219,178

1,350,982,795

(1)

2016 8 30

(10) (11) (14) (17)

(23)

(29)

(1)

2006 2 15

15

(2)

2016 6 30 6

2016 6 30 2016 6 30 6

(3)

1 1 12 31

2016 9

(4)

(5)

(a)

(b)

(c)

(6)

(7)

10 2016

(8)

(a)

(b)

(9)

(a)

(i)

12

12 12 12

12

12

(ii)

2016 11

(9)

(a)

(ii)

(iii)

50% 50%

20% 20% 50%

(iv)

(1)

(2)

(3)

12 2016

(9)

(b)

(c)

(10)

(a)

10,000,000

(b)

A

B

C

A

B

C

2016 13

(10)

(b)

0% 0%

5% 5%

50% 50%

100% 100%

(c)

(d)

(11)

(a)

(b)

(c)

(d)

(e)

(12)

14 2016

(12)

(a)

(b)

(c)

(d)

(19)

2016 15

(13)

20-40 3% 5% 2.4% 4.9%

(19)

(14)

(a)

(b)

20-40 3% 5% 2.4% 4.9%

5-14 3% 5% 6.8% 19.4%

5-12 3% 5% 7.9% 19.4%

5-10 3% 5% 9.5% 19.4%

(c) (19)

16 2016

(14)

(d)

(26)(b)

(e)

(15)

(19)

(16)

3

(17)

(a)

30-50

(b)

1993 6 16

5-10

2016 17

(17)

(c)

5-10

(d)

5-10

(e)

10

(f)

(g)

(h)

(19)

(18)

18 2016

(19)

(20)

(a)

(b)

(c)

2016 19

(20)

(c)

(21)

(22)

(23)

(a)

(b)

(24)

20 2016

(24)

(25)

(26)

(a)

(b)

(27)

2016 21

(27)

(28)

(1)

(2)

(3)

(29)

(a)

(i)

(16)

(ii)

(19)

2016 6 30 6 3,832,393

2015 6 30 6 1,236,712 2016 6 30

407,018,611 2015 12 31 413,382,183 (12)

22 2016

(29)

(a)

(iii)

2016 6 30 939,235,746 (18)

2016 6 30 570,482,000

(iv)

(v)

(vi)

(20)(b)

2000 2003

(1)

3%-25%

3%,6% 17%

3% 5%

3,000 250

3,000 220

5% 7%

5%

2016 23

(2)

1994 4 18

15% 1997 3 23

2007 7 5 [2007]664

9 9

2007 7 6

2008 4 2007 15%

33% 2007

25%

(3)

16.5%

3%-12%

(4)

17%

15%

(5)

3,000 250 220

3,884,000

(6)

2008 11 6 [2008]897 H

H

10%

24 2016

(1)

2016 2015

6 30 12 31

395,073 424,497

674,514,581 389,464,333

(i) 8,548,901,199 7,185,485,353

(ii) 656,860,000 489,020,000

(iii) 39,206,739 337,357,454

9,919,877,592 8,401,751,637

(iv) 85,302,843 79,939,295

(i)

(ii) 2016 6 30

7.0% 2015 12 31 7.5%

(iii) 2016 6 30 31,538,321 2015 12

31 31,504,108 (22)

5,267,000 2015 12 31 4,057,894 2,401,418 2015 12 31

1,795,452 2015 12 31 300,000,000

(iv) 2016 6 30

2016 2015

6 30 12 31

9,919,877,592 8,401,751,637

(656,860,000) (489,020,000)

(39,206,739) (337,357,454)

9,223,810,853 7,575,374,183

(2)

2016 6 30 2015 12 31

42,730,000 22,770,000

2016 6 30

158,803,713 2015 12 31 228,139,434

2015 12 31

2016 6 30

2015 12 31

2016 25

(3)

2016 2015

6 30 12 31

408,069,213 313,868,670

(195,179,439) (195,877,683)

212,889,774 117,990,987

30-100

(a)

2016 2015

6 30 12 31

211,281,305 117,065,349

1,369,540 545,871

614,813 814,122

127,122 110,102

110,102 —

— 605,020

194,566,331 194,728,206

408,069,213 313,868,670

2016 6 30 8,109,549 2015 12 31 7,921,217

2016 2015

6 30 12 31

8,109,549 7,921,217

26 2016

(3)

(b)

2016 6 30 2015 12 31

29,501,710 7.23% (29,501,710) 100% 30,201,710 9.62% (30,201,710) 100%

C 378,567,503 92.77% (165,677,729) 43.76% 283,666,960 90.38% (165,675,973) 58.41%

408,069,213 100% (195,179,439) 47.83% 313,868,670 100% (195,877,683) 62.41%

(c) 2016 6 30

14,996,236 (14,996,236) 100% (i)

11,245,784 (11,245,784) 100% (ii)

3,259,690 (3,259,690) 100% (iii)

29,501,710 (29,501,710)

(i)

(ii)

(iii)

2016 27

(3)

(d) C

2016 6 30 2015 12 31

211,281,305 — — 117,065,349 — —

1,369,540 (68,477) 5% 545,871 (27,294) 5%

614,813 (307,407) 50% 814,122 (407,061) 50%

127,122 (127,122) 100% 110,102 (110,102) 100%

110,102 (110,102) 100% — — —

— — — 605,020 (605,020) 100%

165,064,621 (165,064,621) 100% 164,526,496 (164,526,496) 100%

378,567,503 (165,677,729) 43.76% 283,666,960 (165,675,973) 58.41%

(e) 382,605

1,646 1,075,924

700,000

(f) 2016 6 30 6 6,571 2015 6 30 6

653

(g) 2016 6 30

63,877,028 (34,583,754) 15.65%

(h) 2016 6 30 2015 12 31

28 2016

(4)

2016 2015

6 30 12 31

(i) 349,558,701 —

(ii) 67,113,690 56,248,785

28,757,573 24,388,135

26,323,117 27,900,032

(iii) 20,000,000 —

18,670,706 45,814,654

17,441,647 17,441,647

3,540,956 5,545,370

(iv) 2,075,987 15,381,998

100,594,964 79,358,957

634,077,341 272,079,578

(71,917,008) (71,403,624)

562,160,333 200,675,954

(i)

(5)

(5)

(ii)

(5)

(iii)

(iv)

(5)

2016 29

(4)

(a)

2016 6 30 2015 12 31

515,422,156 150,182,199

4,451,970 3,059,079

20,052,385 48,854,292

25,636,973 978,016

511,865 737,691

8,684,044 9,277,730

59,317,948 58,990,571

634,077,341 272,079,578

2016 6 30 2015 12 31

(b)

2016 6 30 2015 12 31

17,441,647 2.75% (17,441,647) 100% 17,441,647 6.41% (17,441,647) 100%

A 6,746,987 1.06% — — 8,821,351 3.24% — —

B (i) 383,197,789 60.44% — — 62,899,286 23.12% — —

C 226,690,918 35.75% (54,475,361) 24.03% 182,917,294 67.23% (53,961,977) 29.50%

634,077,341 100% (71,917,008) 11.34% 272,079,578 100% (71,403,624) 26.24%

(i)

(3)

50%

B

30 2016

(4)

(c) 2016 6 30

17,441,647 (17,441,647) 100% (i)

(i)

8,584,437

8,857,210

(d) C

2016 6 30 2015 12 31

166,298,810 — — 123,121,531 — —

2,782,855 (139,143) 5% 3,059,079 (152,954) 5%

6,546,070 (3,273,035) 50% 5,855,323 (2,927,662) 50%

1,651,973 (1,651,973) 100% 978,016 (978,016) 100%

511,865 (511,865) 100% 737,691 (737,691) 100%

7,023,044 (7,023,044) 100% 7,616,730 (7,616,730) 100%

41,876,301 (41,876,301) 100% 41,548,924 (41,548,924) 100%

226,690,918 (54,475,361) 24.03% 182,917,294 (53,961,977) 29.50%

(e) 1,932,960 1,419,576

(f) 2016 6 30 6 2015 6 30 6

2016 31

(4)

(g) 2016 6 30

167,200,000 26.37% —

157,200,000 24.79% —

28,744,715 4.53% —

26,024,326 4.10% —

20,000,000 3.16% —

399,169,041 62.95% —

(5)

(a)

2016 6 30 2015 12 31

73,593,380 93.45% 40,244,046 90.65%

1,679,870 2.13% 791,721 1.78%

3,428,700 4.35% 3,311,707 7.46%

51,347 0.07% 45,347 0.11%

78,753,297 100% 44,392,821 100%

2016 6 30 5,159,917 2015 12 31 4,148,775

(b) 2016 6 30

29,886,720 37.95%

32 2016

(6)

2016 2015

6 30 12 31

70,515,490 148,581,416

2016 6 30 2015 12 31

(7)

(a)

2016 6 30 2015 12 31

552,157,231 (1,659,796) 550,497,435 644,183,244 (2,487,995) 641,695,249

407,335,059 (7,523,656) 399,811,403 609,947,904 (8,736,698) 601,211,206

63,973,692 — 63,973,692 51,139,719 — 51,139,719

26,606,793 — 26,606,793 80,187,035 — 80,187,035

341,917,918 — 341,917,918 389,693,337 — 389,693,337

227,532,203 — 227,532,203 418,508,590 — 418,508,590

1,619,522,896 (9,183,452) 1,610,339,444 2,193,659,829 (11,224,693) 2,182,435,136

2016 33

(7)

(b)

2015 2016

12 31 6 30

644,183,244 1,845,755,773 (1,937,781,786) 552,157,231

609,947,904 3,004,053,201 (3,206,666,046) 407,335,059

51,139,719 209,200,391 (196,366,418) 63,973,692

80,187,035 57,659,412 (111,239,654) 26,606,793

389,693,337 2,315,167,353 (2,362,942,772) 341,917,918

418,508,590 8,537,875,523 (8,728,851,910) 227,532,203

2,193,659,829 15,969,711,653 (16,543,848,586) 1,619,522,896

(c)

2015 2016

12 31 6 30

(2,487,995) — — 828,199 (1,659,796)

(8,736,698) — — 1,213,042 (7,523,656)

(11,224,693) — — 2,041,241 (9,183,452)

(d)

34 2016

(8)

2016 2015

6 30 12 31

(i) 780,000,000 —

454,231,422 571,276,009

56,965,706 197,334,248

1,198,267 130,852

1,292,395,395 768,741,109

(i)

(9)

2016 2015

6 30 12 31

— 9,261,821 9,261,821

(8,653,179) (8,653,179)

608,642 608,642

(a)

2015 2016

12 31 6 30

— 3,985,261 — 3,985,261 —

3,610,000 — 3,610,000 —

— 1,666,560 — 1,666,560 —

9,261,821 — 9,261,821 —

2016 35

(9)

(a)

2015 2016

12 31 6 30

— (3,985,261) — (3,985,261)

— (3,610,000) — (3,610,000)

— (1,057,918) — (1,057,918)

(8,653,179) — (8,653,179)

(b)

(10)

2016 2015

6 30 12 31

(a) 228,444,177 225,462,073

(b) 1,295,827,683 1,283,503,022

1,524,271,860 1,508,965,095

(1,220,000) (1,220,000)

1,523,051,860 1,507,745,095

(a)

2015 2016

12 31 6 30

225,462,073 2,982,104 — — 228,444,177 50% 50% —

50%

(2)(b)

36 2016

(10)

(b)

2015 2016

12 31 6 30

(i) 1,127,813,513 9,117,821 — — — 1,136,931,334 50% 44.44% —

133,456,185 14,190,747 — — (14,098,052) 133,548,880 39% 39% —

17,058,242 2,302,947 — 5,694 — 19,366,883 30% 30% —

2,197,360 (36,258) — — — 2,161,102 30% 30% —

1,757,722 763,180 78,582 — — 2,599,484 40% 40% —

1,220,000 — — — — 1,220,000 (1,220,000)

1,283,503,022 26,338,437 78,582 5,694 (14,098,052) 1,295,827,683 (1,220,000)

(i) 50% 44.44%

9 4

5

9,117,821

9,296,605

178,784

(2)(c)

(11)

2015 12 31 25,512,148

(i) 1,005,502

(797,123)

(165,939)

2016 6 30 25,554,588

(i) 2016 1 1,005,502 1,715,030

2016 6 30 6 2015 6 30 6

2016 6 30 2015 12 31

2016 37

(12)

2015 12 31 6,123,673,099 10,194,261,003 350,324,541 773,301,752 17,441,560,395

118,323,356 246,604,195 7,799,397 40,476,677 413,203,625

— 25,131,356 7,799,397 40,476,677 73,407,430

117,666,499 221,472,839 — — 339,139,338

656,857 — — — 656,857

(127,192,097) (282,804,214) (14,936,875) (23,830,934) (448,764,120)

(107,312,271) (156,531,569) (14,936,875) (23,693,729) (302,474,444)

(i) (18,164,796) (126,272,645) — (137,205) (144,574,646)

(1,715,030) — — — (1,715,030)

2016 6 30 6,114,804,358 10,158,060,984 343,187,063 789,947,495 17,405,999,900

2015 12 31 (1,442,584,826) (5,021,385,384) (192,837,568) (474,464,550) (7,131,272,328)

(83,002,268) (266,037,281) (16,016,704) (46,537,666) (411,593,919)

(82,757,510) (266,037,281) (16,016,704) (46,537,666) (411,349,161)

(244,758) — — — (244,758)

58,046,997 188,034,034 12,082,712 22,344,286 280,508,029

53,300,523 116,937,689 12,082,712 22,221,023 204,541,947

(i) 4,036,946 71,096,345 — 123,263 75,256,554

709,528 — — — 709,528

2016 6 30 (1,467,540,097) (5,099,388,631) (196,771,560) (498,657,930) (7,262,358,218)

2015 12 31 (61,457,546) (349,186,841) (2,543,820) (193,976) (413,382,183)

(691,294) (3,130,619) (91,354) (165,286) (4,078,553)

(445,134) (3,130,619) (91,354) (165,286) (3,832,393)

(246,160) — — — (246,160)

52,768 10,167,176 194,906 27,275 10,442,125

52,768 10,167,176 194,906 27,275 10,442,125

2016 6 30 (62,096,072) (342,150,284) (2,440,268) (331,987) (407,018,611)

2016 6 30 4,585,168,189 4,716,522,069 143,975,235 290,957,578 9,736,623,071

2015 12 31 4,619,630,727 4,823,688,778 154,943,153 298,643,226 9,896,905,884

(i) 2016 6 30 6 69,318,092 144,574,646

75,256,554

2016 6 30 2015 12 31

2016 6 30 6 411,349,161 2015 6 30

6 380,106,050 366,627,174

5,845,064 38,876,923 2015 6 30 6 336,380,116 6,966,129

36,759,805

339,139,338 2015 6 30 6 816,903,415

38 2016

(12)

(a)

2016 6 30 98,554,244 235,603,925

2015 12 31 56,228,495 102,660,465

190,402,573 (108,754,565) (7,991,724) 73,656,284

45,201,352 (20,289,231) (14,161) 24,897,960

235,603,925 (129,043,796) (8,005,885) 98,554,244

(b)

2016 6 30 2015 12 31

(c)

(19)

3,832,393

(d)

2016

6 30 2015

12 31

525,558,000 590,092,000

46,454,000 49,321,000

572,012,000 639,413,000

(15)

2016 39

(12)

(d)

(13)

2016 6 30 2015 12 31

84,098,488 — 84,098,488 45,645,690 — 45,645,690

34,820,911 — 34,820,911 3,749,476 — 3,749,476

24,562,786 — 24,562,786 28,698,169 — 28,698,169

15,998,126 — 15,998,126 15,998,126 — 15,998,126

14,559,861 — 14,559,861 12,277,670 — 12,277,670

9,442,915 — 9,442,915 8,028,094 — 8,028,094

8,938,083 — 8,938,083 108,143,961 — 108,143,961

8,146,417 — 8,146,417 11,363,320 — 11,363,320

5,332,237 — 5,332,237 35,000 — 35,000

4,374,745 — 4,374,745 3,595,846 — 3,595,846

3,711,704 — 3,711,704 — — —

3,258,376 — 3,258,376 3,258,376 — 3,258,376

3,064,005 — 3,064,005 1,268,376 — 1,268,376

2,981,453 — 2,981,453 885,462 — 885,462

2,840,106 — 2,840,106 3,429,437 — 3,429,437

2,484,681 — 2,484,681 20,840,772 — 20,840,772

2,078,440 — 2,078,440 — — —

2,057,444 — 2,057,444 4,752,858 — 4,752,858

1,633,501 — 1,633,501 300,574 — 300,574

1,552,249 — 1,552,249 769,831 — 769,831

1,405,149 — 1,405,149 — — —

1,323,310 — 1,323,310 1,032,000 — 1,032,000

1,312,651 — 1,312,651 1,121,539 — 1,121,539

1,147,846 — 1,147,846 — — —

1,056,479 — 1,056,479 61,712 — 61,712

1,029,033 — 1,029,033 — — —

11,684,105 — 11,684,105 12,213,445 — 12,213,445

254,895,101 — 254,895,101 287,469,734 — 287,469,734

40 2016

(13)

(a)

2015 2016

12 31 6 30

255,000,000 45,645,690 38,452,798 — 84,098,488 39% 34%

268,000,000 3,749,476 31,363,813 (292,378) 34,820,911 18% 13%

315,508,388 28,698,169 7,727,848 (11,863,231) 24,562,786 91% 91%

400,000,000 15,998,126 — — 15,998,126 4% 4%

403,642,000 12,277,670 11,524,379 (9,242,188) 14,559,861 90% 87%

299,220,000 8,028,094 3,868,464 (2,453,643) 9,442,915 8% 4%

422,500,000 108,143,961 27,161,837 (126,367,715) 8,938,083 100% 99%

308,330,000 11,363,320 15,739,242 (18,956,145) 8,146,417 75% 73%

18,819,000 35,000 5,791,254 (494,017) 5,332,237 99% 98%

38,917,512 3,595,846 5,046,392 (4,267,493) 4,374,745 39% 39%

6,835,000 — 5,892,185 (2,180,481) 3,711,704 86% 86%

140,000,000 3,258,376 — — 3,258,376 2% 2%

26,363,636 1,268,376 7,014,511 (5,218,882) 3,064,005 94% 94%

16,706,431 885,462 3,296,008 (1,200,017) 2,981,453 94% 83%

30,250,459 3,429,437 8,474,058 (9,063,389) 2,840,106 76% 76%

509,960,732 20,840,772 20,089,510 (38,445,601) 2,484,681 73% 73%

2,950,000 — 2,872,156 (793,716) 2,078,440 97% 97%

40,120,000 4,752,858 3,754,238 (6,449,652) 2,057,444 76% 75%

29,581,926 300,574 4,907,562 (3,574,635) 1,633,501 99% 99%

9,165,065 769,831 3,265,467 (2,483,049) 1,552,249 94% 94%

4,834,000 — 1,455,149 (50,000) 1,405,149 30% 30%

6,938,350 1,032,000 2,013,629 (1,722,319) 1,323,310 84% 84%

29,900,988 1,121,539 8,601,393 (8,410,281) 1,312,651 93% 93%

3,240,000 — 1,147,846 — 1,147,846 35% 35%

17,254,400 61,712 1,051,929 (57,162) 1,056,479 13% 13%

1,220,967 — 1,029,033 — 1,029,033 84% 84%

12,213,445 85,024,004 (85,553,344) 11,684,105 80% 80%

287,469,734 306,564,705 (339,139,338) 254,895,101

2016 41

(13)

(a)

2016 6 30 6 2015 6

30 6

69,318,092 144,574,646 2015 6

30 6 49,460,414 141,772,209

(b)

2016 6 30 6 2015 6 30

6

(14)

2016 2015

6 30 12 31

7,611,422 6,571,007

(15)

2015 12 31 2,099,783,750 415,988,313 18,629,100 974,935,670 339,518,077 3,848,854,910

627,171 — — — 5,350,307 5,977,478

(90,739,170) — — — — (90,739,170)

2016 6 30

2,009,671,751 415,988,313 18,629,100 974,935,670 344,868,384 3,764,093,218

2015 12 31 (345,466,592) (203,882,882) (18,629,100) (444,655,746) (129,120,973) (1,141,755,293)

(20,986,086) (16,397,619) — (49,072,402) (16,164,838) (102,620,945)

6,003,338 — — — — 6,003,338

2016 6 30

(360,449,340) (220,280,501) (18,629,100) (493,728,148) (145,285,811) (1,238,372,900)

2016 6 30

1,649,222,411 195,707,812 — 481,207,522 199,582,573 2,525,720,318

2015 12 31 1,754,317,158 212,105,431 — 530,279,924 210,397,104 2,707,099,617

2016 6 30 6 102,620,945 2015 6 30 6

100,412,958 55,561,036 47,059,909

2015 6 30 6 50,797,246 49,615,712

42 2016

(15)

2016 6 30 2015 12 31

2016 6 30 155,000 2015 12 31 51,683,000

2016 6 30

31,122,000 2015 12 31 31,782,000

(16)

2015 2016

12 31 6 30

958,868,617 — — 958,868,617

227,026,482 — — 227,026,482

— 130,895,740 — — 130,895,740

114,031,330 — — 114,031,330

24,642,782 — — 24,642,782

49,049,770 — — 49,049,770

1,504,514,721 — — 1,504,514,721

(a) —

— — — —

— — — —

— (130,895,740) — — (130,895,740)

— — — —

(24,642,782) — — (24,642,782)

(41,872,217) — — (41,872,217)

(197,410,739) — — (197,410,739)

1,307,103,982 — — 1,307,103,982

2016 43

(16)

(a)

2016 2015

6 30 12 31

(130,895,740) (130,895,740)

(24,642,782) (24,642,782)

(41,872,217) (41,872,217)

(197,410,739) (197,410,739)

(17)

2015 2016

12 31 6 30

17,431,686 4,086,258 (2,957,006) 18,560,938

7,116,896 1,923,668 (1,143,548) 7,897,016

6,637,194 859,497 (2,216,375) 5,280,316

4,802,284 45,806 (761,209) 4,086,881

3,873,800 1,372,459 (1,403,684) 3,842,575

39,861,860 8,287,688 (8,481,822) 39,667,726

44 2016

(18)

(a)

2016 6 30 2015 12 31

404,536,404 101,134,101 281,250,744 70,312,686

10,035,080 2,508,770 10,759,220 2,689,805

38,921,728 9,730,432 34,102,432 8,525,608

47,772,740 11,943,185 85,554,512 21,388,628

3,317,151,476 829,287,869 2,732,546,792 683,136,698

3,818,417,428 954,604,357 3,144,213,700 786,053,425

1 1 784,422,465 666,210,087

1 170,181,892 119,843,338

954,604,357 786,053,425

(b)

2016 6 30 2015 12 31

489,098,768 122,274,692 533,864,420 133,466,105

15,109,752 3,777,438 17,963,676 4,490,919

51,224,260 12,806,065 51,224,260 12,806,065

555,432,780 138,858,195 603,052,356 150,763,089

1 1 20,626,662 26,610,652

1 118,231,533 124,152,437

138,858,195 150,763,089

2016 45

(18)

(c)

2016 2015

6 30 12 31

340,756,849 345,082,076

1,941,173,240 1,769,750,774

2,281,930,089 2,114,832,850

2017 2021

485,293,000 2015 12 31

442,438,000

85,189,000 2015 12 31 86,271,000

(d)

2016 2015

6 30 12 31

2016 248,860,914 281,111,059

2017 330,207,609 336,857,590

2018 357,404,201 357,741,607

2019 320,803,816 329,760,124

2020 471,202,396 464,280,394

2021 212,694,304 —

1,941,173,240 1,769,750,774

(e)

2016 6 30 2015 12 31

15,368,611 939,235,746 16,894,708 769,158,717

15,368,611 123,489,584 16,894,708 133,868,381

46 2016

(19)

2015 2016

12 31 6 30

267,281,307 2,315,565 (2,495,500) (6,571) 1,646 267,096,447

195,877,683 382,605 (1,075,924) (6,571) 1,646 195,179,439

71,403,624 1,932,960 (1,419,576) — — 71,917,008

11,224,693 — — (2,041,241) — 9,183,452

8,653,179 — — — — 8,653,179

1,220,000 — — — — 1,220,000

852,747 — — — (246,160) 606,587

413,382,183 3,832,393 — (10,442,125) 246,160 407,018,611

197,410,739 — — — — 197,410,739

900,024,848 6,147,958 (2,495,500) (12,489,937) 1,646 891,189,015

(20)

2016 2015

6 30 12 31

(3) 572,912,001 —

75,653,964 65,214,382

648,565,965 65,214,382

(21)

2016 2015

6 30 12 31

(i) 334,888,600 301,942,672

(ii) 20,000,000 208,444,610

(iii) — 300,000,000

354,888,600 810,387,282

2016 47

(21)

(i)

288,888,600 338,000,000 2015 12 31 283,176,400

338,000,000

46,000,000 2015 12 31

18,766,272 22,399,465

(ii) 2016 6 30

20,000,000 2015 12 31

20,000,000

124,661,317 63,783,293

(iii) 2015 12 31

300,000,000 2016 1

2016 6 30 1.45% 5.60% 2015 12 31 1.48% 5.60%

(22)

2016 2015

6 30 12 31

113,157,854 68,022,320

26,759,090 32,119,311

139,916,944 100,141,631

5,267,000 2015 12 31 4,057,894

(1)

48 2016

(23)

2016 2015

6 30 12 31

2,318,231,611 1,692,948,348

(5) 1,132,812,346 879,652,889

28,071,521 16,975,251

1,905,859 1,410,368

3,481,021,337 2,590,986,856

(a) 2016 6 30 54,829,633 2015 12 31 53,746,030

(b)

2016 2015

6 30 12 31

3,426,191,704 2,537,240,826

31,116,999 32,294,411

7,390,946 4,354,162

16,321,688 17,097,457

3,481,021,337 2,590,986,856

(24)

2016 2015

6 30 12 31

529,894,128 1,000,313,388

2016 6 30 15,722,018 2015 12 31 13,766,714

(25)

2016 2015

6 30 12 31

(a) 821,087,827 788,693,683

(b) 23,933,233 22,745,678

(c) 98,839,641 98,978,948

(d) 16,096,396 15,211,459

959,957,097 925,629,768

2016 49

(25)

(a)

2015 2016

12 31 6 30

521,462,427 1,374,624,800 (1,356,400,180) 539,687,047

— 79,069,870 (79,069,870) —

14,914,382 106,781,957 (107,100,649) 14,595,690

11,635,024 91,000,558 (91,356,779) 11,278,803

1,686,122 7,910,185 (7,896,109) 1,700,198

1,593,236 7,871,214 (7,847,761) 1,616,689

16,699,563 116,386,058 (115,249,646) 17,835,975

235,617,311 48,932,359 (35,580,555) 248,969,115

788,693,683 1,725,795,044 (1,693,400,900) 821,087,827

(b)

2015 2016

12 31 6 30

18,765,809 212,359,299 (211,379,774) 19,745,334

3,979,869 12,440,117 (12,232,087) 4,187,899

22,745,678 224,799,416 (223,611,861) 23,933,233

(c)

2016 2015

6 30 12 31

(33) 98,606,523 98,470,798

(i) 233,118 508,150

98,839,641 98,978,948

(i) 2016 6 30 6

1,977,902

(d)

2016 2015

6 30 12 31

(33) 16,096,396 15,211,459

50 2016

(26)

2016 2015

6 30 12 31

247,882,544 122,496,662

184,242,046 58,051,366

179,005,854 23,863,186

29,225,423 7,208,969

22,785,860 5,967,324

1,378,996 3,303,668

41,066,191 40,997,977

705,586,914 261,889,152

(27)

2016 2015

6 30 12 31

271,406,311 —

255,476,979 —

526,883,290 —

(28)

2016 2015

6 30 12 31

2,341,921,869 1,948,497,991

641,193,217 648,667,909

543,146,271 600,398,710

(i) 378,876,489 84,107,852

345,846,277 138,921,466

196,194,808 140,129,568

73,990,162 51,706,889

54,084,797 53,494,182

45,869,413 30,112,147

11,722,111 11,727,176

(ii) 10,000,000 20,000,000

329,847,034 333,534,514

4,972,692,448 4,061,298,404

(i)

(ii) 2015 12 31 20,000,000

10,000,000

2016 6 30 521,359,948 2015 12 31 475,844,128

2016 51

(29)

2016 2015

6 30 12 31

(30) 898,254 856,189

(30)

2016 2015

6 30 12 31

(i) 509,706 490,368

(ii) 1,974,468 2,077,621

2,484,174 2,567,989

(i) (509,706) (490,368)

(ii) (388,548) (365,821)

(898,254) (856,189)

1,585,920 1,711,800

(i) 509,706 69,113 2015 12 31

490,368 69,113

2016 12 31

(ii) 1,974,468 1,991,998 2015 12 31

2,077,621 2,184,670

2021 4 1

388,548 2015 12 31 365,821

2016 6 30 2015 12 31

52 2016

(31)

3

(32)

2015 2016

12 31 6 30

1,656,652,129 138,103,605 (206,920,661) 1,587,835,073

2015 2016

12 31 6 30

194,623,891 — (5,892,316) 188,731,575

180,662,792 4,561 (5,947,275) 174,720,078

169,782,864 — (5,436,389) 164,346,475

163,475,093 — (6,339,967) 157,135,126

159,164,684 — (5,847,078) 153,317,606

136,622,799 — (6,289,262) 130,333,537

109,123,851 61,498,606 (72,555,167) 98,067,290

95,465,286 — (3,843,706) 91,621,580

45,983,867 35,789,498 (768,423) 81,004,942

118,986,235 25 (71,188,694) 47,797,566

45,692,325 — (511,880) 45,180,445

40,392,771 1,002,620 (1,441,706) 39,953,685

33,562,651 — (1,860,284) 31,702,367

6,300,001 32,656,859 (13,359,839) 25,597,021

23,724,680 — (1,890,356) 21,834,324

11,519,933 — (544,190) 10,975,743

10,549,116 — (1,690,388) 8,858,728

111,019,290 7,151,436 (1,513,741) 116,656,985

1,656,652,129 138,103,605 (206,920,661) 1,587,835,073

2016 53

(33)

2016 2015

6 30 12 31

(a) 382,152,349 391,090,281

(b) 264,919,495 260,317,941

647,071,844 651,408,222

(25) (114,702,919) (113,682,257)

532,368,925 537,725,965

(a)

2016 2015

6 30 12 31

2.39%-3.46% 2.30%-3.51%

2016 2015

6 30 6 30

6 6

39,655,092 55,512,512

5,308,198 6,931,308

(b)

(i)

2016 2015

6 30 12 31

264,919,495 260,317,941

— —

264,919,495 260,317,941

54 2016

(33)

(b)

(ii)

2016 1 1 260,317,941

— 8,608,508

— 3,785,998

(7,792,952)

2016 6 30 264,919,495

(iii)

2016 2015

6 30 12 31

3.00% 3.00%

(2000-2003)

(iv)

0.25% 2.72% 2.85%

(v) 2015 12 31

(vi) 11.1 2015 12 31 11.1

(vii)

2016 55

(34)

2015 2016

12 31 6 30

695,913,617 — 695,913,617

655,069,178 — 655,069,178

1,350,982,795 — 1,350,982,795

2014 2015

12 31 6 30

695,913,617 — 695,913,617

655,069,178 — 655,069,178

1,350,982,795 — 1,350,982,795

(35)

2015 2016

12 31 6 30

3,987,557,061 — — 3,987,557,061

— 87,521,818 5,694 — 87,527,512

(10,206,170) 5,694 — (10,200,476)

93,338,214 — — 93,338,214

4,389,774 — — 4,389,774

4,075,078,879 5,694 — 4,075,084,573

2014 2015

12 31 6 30

3,992,428,160 59,485 (5,712,344) 3,986,775,301

— 86,970,991 — — 86,970,991

(9,120,011) — — (9,120,011)

91,701,228 — — 91,701,228

4,389,774 — — 4,389,774

4,079,399,151 59,485 (5,712,344) 4,073,746,292

56 2016

(36)

2016 6 30 6

2015

12 31 2016 6 30

(33,280,000) — (33,280,000) — — — — —

13,795,473 (3,567,718) 10,227,755 (3,567,718) — — (3,567,718) —

(841,632) 78,582 (763,050) 78,582 — — 78,582 —

(20,326,159) (3,489,136) (23,815,295) (3,489,136) — — (3,489,136) —

2015 6 30 6

2014 2015

12 31 6 30

(14,767,000) — (14,767,000) — — — — —

25,572,023 25,578 25,597,601 25,578 — — 25,578 —

(764,679) (126,644) (891,323) (126,644) — — (126,644) —

10,040,344 (101,066) 9,939,278 (101,066) — — (101,066) —

(37)

2015 2016

12 31 6 30

1,400,704,380 — — 1,400,704,380

2014 2015

12 31 6 30

1,216,339,469 — — 1,216,339,469

10%

50%

2016 57

(38)

2015 2016

12 31 6 30

106,025,418 — — 106,025,418

2014 2015

12 31 6 30

66,981,927 — — 66,981,927

[2012]20

2015 1.3%

(39)

2016 2015

6 30 6 30

6 6

9,545,596,720 8,663,818,498

1,069,028,886 1,198,721,948

(526,883,290) (607,942,258)

10,087,742,316 9,254,598,188

2016 6 16 0.39

1,350,982,795 695,913,617

655,069,178 526,883,290 2015 2014

0.45 1,350,982,795 607,942,258

2016 6 30 (27)

2016 6 30 6 2015 6 30 6

(40)

2016 2015

6 30 6 30

6 6

(a) 14,591,619,722 15,842,763,003

(b) 154,497,126 223,831,118

14,746,116,848 16,066,594,121

2016 2015

6 30 6 30

6 6

(a) (8,622,031,858) (9,680,116,688)

(b) (106,818,721) (142,288,189)

(8,728,850,579) (9,822,404,877)

58 2016

(40)

(a)

2016 6 30 2015 6 30

6 6

14,591,619,722 (8,622,031,858) 15,842,763,003 (9,680,116,688)

(b)

2016 6 30 2015 6 30

6 6

26,734,554 (18,684,615) 56,792,021 (16,043,768)

25,536,720 (23,614,104) 20,263,388 (20,857,294)

19,431,400 (18,601,994) 44,636,780 (45,798,454)

11,749,334 (10,390,476) 25,611,145 (23,637,486)

71,045,118 (35,527,532) 76,527,784 (35,951,187)

154,497,126 (106,818,721) 223,831,118 (142,288,189)

(41)

2016 2015

6 30 6 30

6 6

839,275,106 930,943,143

133,172,386 141,520,542

100,704,925 107,212,687

1,799,988 3,268,768

47,251 83,300

1,074,999,656 1,183,028,440

2016 59

(42)

2016 2015

6 30 6 30

6 6

5,187,508,181 6,094,294,030

2,000,835,962 2,054,528,547

1,747,807,146 1,950,325,068

937,179,111 965,292,638

764,083,990 810,158,579

523,249,051 487,423,873

345,977,619 293,505,738

238,751,806 241,973,046

145,225,987 153,432,291

128,860,456 131,980,362

80,335,360 87,867,339

79,982,818 93,573,048

63,409,567 65,744,703

59,350,727 64,131,958

120,017,165 116,443,128

12,422,574,946 13,610,674,348

(43) —

2016 2015

6 30 6 30

6 6

— 7,338,690 3,980,528

7,338,690 3,920,036

— 60,492

(141,576,532) (169,919,562)

(5,706,356) 3,331,739

9,094,196 11,070,816

2,349,087 3,921,214

(128,500,915) (147,615,265)

(44)

2016 2015

6 30 6 30

6 6

29,320,541 24,127,694

4,273 —

— 1,165,614

— 299,998

29,324,814 25,593,306

60 2016

(45)

2016 2015

6 30 6 30

6 6

(179,935) (302,290)

— (70,221)

3,832,393 1,236,712

3,652,458 864,201

(46)

2016 2015

6 30 6 30

6 6

(a) 262,345,468 274,651,110

1,830,180 489,222

1,183,787 867,774

216,974 479,332

216,974 479,332

5,055,016 3,834,857

270,631,425 280,322,295

2016 6 30 6

(a)

2016 2015

6 30 6 30

6 6

203,172,342 118,705,513

32,980,373 113,541,285

6,554,034 3,684,913

19,638,719 38,719,399

262,345,468 274,651,110

2016 61

(47)

2016 2015

6 30 6 30

6 6

154,425,835 74,677,547

69,690,003 74,677,547

84,735,832 —

613,655 540,000

420,991 761,955

20,214 747,887

401,260 997,184

155,881,955 77,724,573

2016 6 30 6

(48)

2016 2015

6 30 6 30

6 6

— 621,462,373 588,802,303

— 1,624,879 1,549,926

— 313,188 691,636

(180,455,826) (162,754,940)

442,944,614 428,288,925

2016 2015

6 30 6 30

6 6

1,517,464,987 1,647,833,425

378,093,625 410,608,931

8,223,738 7,758,821

(13,139,310) (12,530,128)

(22,302,978) (38,999,410)

17,244,263 7,711,265

74,825,276 53,739,446

442,944,614 428,288,925

62 2016

(49)

(a)

2016 2015

6 30 6 30

6 6

1,069,028,886 1,198,721,948

1,350,982,795 1,350,982,795

0.791 0.887

— 0.791 0.887

(b)

2016 6 30 6

2015 6 30 6

(50)

(a)

2016 2015

6 30 6 30

6 6

294,679,527 108,744,145

150,096,551 191,277,832

105,978,022 132,977,276

52,354,151 177,607,853

99,270,161 124,634,746

702,378,412 735,241,852

2016 63

(50)

(b)

2016 2015

6 30 6 30

6 6

607,769,214 558,094,280

316,569,233 240,857,982

315,146,324 324,126,940

119,570,590 123,281,987

94,832,071 197,052,027

165,654,524 218,921,049

1,619,541,956 1,662,334,265

(c)

2016 2015

6 30 6 30

6 6

206,774,448 192,079,481

98,521,723 181,849,027

8,968,217 8,466,018

314,264,388 382,394,526

(d)

2016 2015

6 30 6 30

6 6

167,840,000 189,760,000

8,535,313 12,290,468

176,375,313 202,050,468

(e)

2016 2015

6 30 6 30

6 6

— 291,000,000

— 13,095,000

— 304,095,000

64 2016

(50)

(f)

2016 2015

6 30 6 30

6 6

300,000,000 —

— 20,000,000

300,000,000 20,000,000

(g)

2016 2015

6 30 6 30

6 6

780,000,000 500,000,000

572,912,001 —

324,400,000 —

20,000,000 —

— 22,010,000

1,697,312,001 522,010,000

51)

(a)

2016 2015

6 30 6 30

6 6

1,074,520,373 1,219,544,500

3,652,458 864,201

412,146,284 380,274,362

102,620,945 100,412,958

8,481,822 6,736,553

154,208,861 74,198,215

(135,728,783) (145,999,216)

(29,324,814) (25,593,306)

(170,077,029) (149,352,672)

(206,920,661) (129,665,618)

(10,378,797) (13,402,268)

569,851,561 476,170,659

101,085,267 919,948

1,910,197,023 2,626,011,022

3,784,334,510 4,421,119,338

2016 65

(51)

(a)

2016 2015

6 30 6 30

6 6

288,888,600 —

2016 2015

6 30 6 30

6 6

9,223,810,853 8,633,188,172

(7,575,374,183) (5,266,389,764)

1,648,436,670 3,366,798,408

(b)

2016 6 30 6 10,000,000 2015

6 30 6 100,000,000

(c)

2016 2015

6 30 6 30

(1) 9,223,810,853 8,633,188,172

395,073 551,175

9,223,415,780 8,632,636,997

9,223,810,853 8,633,188,172

66 2016

(52)

2016 6 30

68,127,372 0.8547 58,228,465

25,305,225 6.6312 167,804,008

32,593,612 0.8308 27,078,773

7,258,295 7.3750 53,529,926

306,641,172

74,472,905 0.8547 63,651,992

3,374,659 6.6312 22,378,039

2,026,069 7.3750 14,942,259

7,867,873 0.8308 6,536,629

345,659 5.1222 1,770,535

109,279,454

2,201,801 0.8547 1,881,879

338,000,000 0.8547 288,888,600

10,914,899 0.8547 9,328,964

326,680 6.6312 2,166,280

800,359 0.8308 664,938

12,160,182

69,113 7.3750 509,706

391,998 0.9912 388,548

898,254

1,600,000 0.9912 1,585,920

2016 4 7

97,361,998

2016 5 20

213,637,439

2016 67

(1)

(a)

100% —

— 100%

97.18% 2.82%

89.91% 10.09%

100% —

70% 30%

100% —

97.01% 2.99%

— 50%

(ii)

89.04% 10.96%

94.12% 5.58%

99% —

100% —

— 50%

(ii)

— 85%

76.65% 23.35%

93.08% 6.92%

80.80% 19.20%

100% —

— 100%

60% —

100% —

100% —

100% —

100% —

100% —

100% —

95% —

86.43% 13.57%

100% —

34% 66%

95% 5%

100% —

— 100%

100% —

100% —

100% —

— 100%

100% —

— 100%

— 100%

68 2016

(1)

(a)

100% —

100% —

100% —

75% —

100% —

100% —

90% —

100% —

— 50%

(ii)

100% —

100% —

50% —

(i)

100% —

— 75%

88.80% 11.20%

51% —

29% 25%

— 75%

37.64% 25%

28% 72%

— 55.06%

— 99.72%

70% —

— 90%

— 100%

— 90%

100% —

80% —

100% —

2016 69

(1)

(a)

100% —

75% 25%

80% —

— 60%

(ii) — 50%

(ii) — 50%

55% —

— 100%

(i) 50%

9 5 55.56%

4 2015 10

50%

(3)

(ii)

2016 6 30

70 2016

(1)

(b)

2016 2016

6 30 6 30

6 6 2016

6 30

49% 28,101,875 (45,276,000) 210,675,742

(i) 50% (63,080,765) — (864,552,207)

2016 6 30

93,105,668 570,220,382 663,326,050 (227,003,108) (6,061,912) (233,065,020)

(i) 285,423,386 65,938,054 351,361,440 (2,068,354,354) (12,111,500) (2,080,465,854)

2015 12 31

94,885,314 587,167,299 682,052,613 (210,633,354) (6,233,681) (216,867,035)

(i) 155,230,576 71,536,633 226,767,209 (1,816,704,314) (13,005,779) (1,829,710,093)

2016 6 30 6

424,629,627 57,475,452 57,475,452 73,941,729

(i) 1,389,604,039 (126,161,530) (126,161,530) 126,674,456

2015 6 30 6

528,312,505 58,204,740 58,204,740 108,136,632

(i) 1,482,452,521 (129,369,076) (129,369,076) 124,912,450

(i)

2016 71

(2)

(a)

50% —

50% —

39% —

30% —

30% —

— 40%

(b)

2016 2015

6 30 12 31

63,535,595 37,608,985

8,982,445 4,394,803

117,227,990 118,821,650

180,763,585 156,430,635

(67,673,740) (56,500,419)

(67,673,740) (56,500,419)

113,089,845 99,930,216

115,941,291 123,136,711

229,031,136 223,066,927

(i) 114,515,568 111,533,464

— 113,928,609 113,928,609

228,444,177 225,462,073

72 2016

(2)

(b)

2016 2015

6 30 6 30

6 6

171,581,078 219,254,891

— 562,389 1,185,378

4,423,582 2,902,104

13,159,629 22,193,992

13,159,629 22,193,992

(7,195,420) (6,728,858)

5,964,209 15,465,134

— —

(i)

(c)

2016 6 30 2015 12 31

1,926,177,392 214,554,778 160,217,060 38,158,794 22,988,279 1,445,256,641 230,208,045 133,747,718 43,381,314 21,926,025

410,838,794 29,963,879 1,351,452 10,883,369 7,480,669 127,606,056 18,329,398 1,324,943 5,392,240 6,939,318

2,016,273,780 244,282,264 3,878,015 5,423,210 130,191 2,432,645,024 235,744,650 4,471,033 5,548,121 140,059

3,942,451,172 458,837,042 164,095,075 43,582,004 23,118,470 3,877,901,665 465,952,695 138,218,751 48,929,435 22,066,084

(1,427,734,065) (180,392,338) (99,538,799) (36,378,330) (16,619,761) (1,367,318,381) (182,023,878) (81,357,946) (41,604,901) (17,671,780)

(379,379,499) — — — — (393,752,504) — — — —

(1,807,113,564) (180,392,338) (99,538,799) (36,378,330) (16,619,761) (1,761,070,885) (182,023,878) (81,357,946) (41,604,901) (17,671,780)

16,794,928 — — — — 17,238,991 — — — —

2,118,542,680 278,444,704 64,556,276 7,203,674 6,498,709 2,099,591,789 283,928,817 56,860,805 7,324,534 4,394,304

95,711,041 39,678,497 — — — 96,068,723 41,608,497 — — —

2,214,253,721 318,123,201 64,556,276 7,203,674 6,498,709 2,195,660,512 325,537,314 56,860,805 7,324,534 4,394,304

(i) 1,107,126,861 124,068,048 19,366,883 2,161,102 2,599,484 1,097,830,256 126,959,552 17,058,242 2,197,360 1,757,722

— 38,540,092 9,640,679 — — — 38,540,092 9,640,679 — — —

— (8,735,619) (159,847) — — — (8,556,835) (3,144,046) — — —

1,136,931,334 133,548,880 19,366,883 2,161,102 2,599,484 1,127,813,513 133,456,185 17,058,242 2,197,360 1,757,722

2016 73

(2)

(c)

2016 6 30 6 2015 6 30 6

1,138,775,252 366,701,409 164,685,692 51,950,901 43,186,506 1,268,949,248 362,660,324 146,378,399 73,017,046 33,947,093

18,506,828 30,664,739 7,676,490 (120,860) 1,907,950 8,655,781 23,910,044 9,577,512 (444,274) 1,532,983

— — — — 196,455 — — — — (316,610)

18,506,828 30,664,739 7,676,490 (120,860) 2,104,405 8,655,781 23,910,044 9,577,512 (444,274) 1,216,373

(444,063) — — — — (1,146,229) — — — —

18,950,891 30,664,739 7,676,490 (120,860) 2,104,405 9,802,010 23,910,044 9,577,512 (444,274) 1,216,373

(357,682) (1,930,000) — — — (1,993,088) (1,930,000) — — —

18,593,209 28,734,739 7,676,490 (120,860) 2,104,405 7,808,922 21,980,044 9,577,512 (444,274) 1,216,373

— 14,098,052 — — — — — 2,915,621 — —

(i)

(d) 2016 6 30

(e) 2016 6 30

(3)

74 2016

(a) 2016 6 30 6 2016 6 30

7,915,718,509 1,728,582,456 2,386,209,069 1,513,621,265 919,053,703 277,588,332 4,827,130 516,384 — 14,746,116,848

1,250,706,360 266,023,130 670,021,418 61,205,698 114,232,467 97,657,154 20,448,547 261,193 (2,480,555,967) —

(5,572,907,232) (1,242,889,107) (1,969,237,327) (1,402,844,964) (735,681,137) (266,433,074) (831,661) (491,850) 2,462,465,773 (8,728,850,579)

(1,651,542,769) (494,199,509) (319,615,658) (286,559,461) (257,692,519) (65,987,090) — — — (3,075,597,006)

12,863,341 6,063,906 13,461,626 631,357 2,228,969 529,451 135,735,560 28,467,068 (58,404,746) 141,576,532

(6,231,448) (4,616,595) (9,406,180) (8,094,204) (3,969,462) (2,260,126) (60,849,514) — 88,088,839 (7,338,690)

— — — — — — — 29,320,541 — 29,320,541

657,603 (589,862) (248,166) (35,646) (2,900,302) (23,854) (5,674,497) (1,933) 5,164,199 (3,652,458)

(232,067,313) (96,311,922) (113,706,732) (8,207,674) (37,749,560) (1,153,783) (582,336) (33,469,731) — (523,249,051)

1,171,307,254 21,665,232 562,200,781 (151,889,334) (46,769,158) 45,004,681 93,212,630 (194,569,364) 17,302,265 1,517,464,987

(271,424,806) (8,126,401) (148,212,264) 4,868,738 14,775,999 (10,162,185) (23,450,317) — (1,213,378) (442,944,614)

899,882,448 13,538,831 413,988,517 (147,020,596) (31,993,159) 34,842,496 69,762,313 (194,569,364) 16,088,887 1,074,520,373

11,862,160,511 4,286,934,520 5,818,433,647 614,376,665 1,954,559,464 570,409,857 11,461,774,485 7,029,839,314 (12,800,188,717) 30,798,299,746

6,354,781,424 1,745,294,541 3,841,007,411 2,198,187,140 1,025,759,376 690,738,158 10,235,158,049 825,968,186 (12,783,483,230) 14,133,411,055

— — — — — — — 1,523,051,860 — 1,523,051,860

100,749,013 80,084,342 123,451,331 994,951 28,829,402 666,155 — 13,626,315 (13,042,718) 335,358,791

(b) 2015 6 30 6 2015 6 30

8,296,585,345 2,238,920,635 2,401,220,007 1,580,401,299 1,316,917,613 229,342,778 3,206,444 — — 16,066,594,121

1,293,991,664 216,979,048 769,506,380 99,396,078 55,267,802 63,472,882 20,701,557 — (2,519,315,411) —

(6,008,938,633) (1,538,122,029) (2,167,616,565) (1,477,829,723) (919,250,034) (209,100,497) (354,169) (349,154) 2,499,155,927 (9,822,404,877)

(1,670,846,404) (434,177,230) (305,760,579) (318,346,819) (363,418,762) (58,982,287) — — — (3,151,532,081)

15,857,261 9,081,304 23,439,584 778,324 4,312,725 596,999 153,810,006 30,249,380 (68,206,021) 169,919,562

(7,697,889) (2,356,287) (12,310,653) (5,600,649) (4,529,286) (3,058,710) (71,890,610) — 103,463,556 (3,980,528)

— — — — — — — 24,127,694 — 24,127,694

75,724 116,947 54,527 150,000 (1,242,518) 7,222 (5,349,486) (6,103) 5,329,486 (864,201)

(224,159,469) (101,658,846) (87,052,611) (11,618,567) (37,736,872) (1,094,549) (579,262) (23,523,697) — (487,423,873)

1,191,362,583 220,370,113 376,463,218 (158,165,339) 2,855,103 15,688,720 93,967,883 (115,688,700) 20,979,844 1,647,833,425

(260,849,060) (55,841,843) (85,858,108) 6,602,966 1,135,359 (3,020,662) (24,081,739) — (6,375,838) (428,288,925)

930,513,523 164,528,270 290,605,110 (151,562,373) 3,990,462 12,668,058 69,886,144 (115,688,700) 14,604,006 1,219,544,500

11,145,270,102 4,771,097,252 5,852,785,386 629,580,684 2,141,871,199 362,752,580 10,201,492,134 7,013,541,200 (11,565,362,840) 30,553,027,697

6,431,706,578 1,967,507,057 4,317,295,232 1,811,396,331 1,109,213,449 513,535,259 9,154,774,030 993,637,482 (11,553,409,972) 14,745,655,446

— — — — — — — 1,540,705,013 — 1,540,705,013

230,300,551 104,099,554 358,763,420 10,699,116 46,291,949 1,197,972 290,000 18,415,367 (16,012,521) 754,045,408

2016 75

2016 2015

6 30 6 30

6 6

14,451,799,810 15,823,149,740

116,603,576 115,709,039

177,713,462 127,735,342

14,746,116,848 16,066,594,121

2016 2015

6 30 6 30

6 6

16,057,874,569 16,036,063,153

10,919,464 11,156,368

16,068,794,033 16,047,219,521

(1)

(1)

(2)

(2)

76 2016

(3)

(4)

(a)

2016 2015

6 30 6 30

6 6

364,391,728 360,166,920

171,508,056 216,240,317

165,705,582 388,501,789

108,050,072 154,037,755

63,114,083 188,722,024

51,914,619 189,036,279

39,975,253 131,723,781

35,024,313 99,725,071

30,759,529 85,941,895

30,081,498 73,341,950

27,411,879 85,145,363

2,017,144 7,817,921

1,089,953,756 1,980,401,065

2016 77

(4)

(b)

2016 2015

6 30 6 30

6 6

46,825,201 79,933,650

34,877,505 26,718,681

12,850,324 11,499,529

3,878,382 2,602,074

786,153 8,663,159

61,046 —

20,773 213,675

11,924 1,192,699

1,496 4,969

— 4,615

— 1,820,085

— 337,792

99,312,804 132,990,928

(c)

2016 2015

6 30 6 30

6 6

2,063,593 4,831,310

379,345 1,270,302

347,350 959,428

311,151 693,529

237,982 747,396

75,087 129,829

3,414,508 8,631,794

(d)

2016 2015

6 30 6 30

6 6

542,964,875 337,484,320`

78 2016

(4)

(e)

2016 2015

6 30 6 30

6 6

731,409,485 400,599,365

(f)

2016 2015

6 30 6 30

6 6

167,200,000 —

157,200,000 —

324,400,000 —

(g)

2016 2015

6 30 6 30

6 6

408,367,151 432,635,013

160,724,669 338,186,416

60,717,198 89,514,956

39,257,665 115,237,789

35,657,531 76,486,288

27,611,514 68,285,442

25,057,104 78,912,113

757,392,832 1,199,258,017

2016 79

(4)

(h)

2016 2015

6 30 6 30

6 6

1,283,341 1,268,510

35,154 127,985

30,170 34,295

23,010 67,497

7,853 10,940

7,020 8,527

6,500 46,932

2,780 5,486

1,395,828 1,570,172

(i)

2016 2015

6 30 6 30

6 6

1,423,763 —

1,338,610 —

2,762,373 —

(j)

2016 2015

6 30 6 30

6 6

3,998 8,381

3,737 5,016

1,247 2,783

1,219 1,410

812 1,605

335 1,034

— 79

11,348 20,308

80 2016

(4)

(k)

2016 2015

6 30 6 30

6 6

3,791,558 3,677,000

(l) 2016 6 30 6 2015 6 30 6

(5)

2016 6 30 2015 12 31

14,942,261 — 12,498,849 —

11,245,784 (11,245,784) 11,245,784 (11,245,784)

3,259,690 (3,259,690) 3,959,690 (3,959,690)

2,220,049 — 2,345,825 —

1,102,517 — 862,511 —

32,770,301 (14,505,474) 30,912,659 (15,205,474)

2,901,857 — — —

1,446,791 — 1,446,791 —

4,348,648 — 1,446,791 —

200,013 — — —

188,051 — — —

388,064 — — —

2016 81

(5)

2016 6 30 2015 12 31

167,200,000 — — —

157,200,000 — — —

26,024,326 — 25,398,906 —

16,350,541 — 2,192,861 —

12,194,294 — 19,421,507 —

1,740,900 — 2,241,990 —

1,553,825 — 11,448,059 —

933,903 — 2,195,963 —

383,197,789 — 62,899,286 —

2016 2015

6 30 12 31

441,631,400 431,183,207

278,682,874 234,843,123

112,997,460 91,317,028

79,073,470 74,067,416

76,372,891 19,997,712

56,391,110 21,179,335

30,909,976 3,657,847

22,421,865 673,221

20,384,699 1,485,417

13,946,601 811,896

— 436,687

1,132,812,346 879,652,889

82 2016

(5)

2016 2015

6 30 12 31

170,198,795 44,431,093

118,768,269 52,175,437

56,878,238 13,306,619

33,205,504 14,033,356

28,847,396 25,597,994

24,075,287 9,589,096

22,002,677 6,675,880

20,628,097 33,947,864

14,914,201 113,226

14,630,615 13,461,796

11,813,768 —

6,430,256 8,215,924

522,393,103 221,548,285

499,342 9,793,264

— 440,749

— 188,444,610

(2)

2016 83

(1)

2016 2015

6 30 12 31

291,435,528 353,124,460

(2)

2016 2015

6 30 12 31

17,649,903 26,323,769

1,810,503 4,149,753

30,000 120,000

19,490,406 30,593,522

(3)

2015 10 18

50%

50% 822,912,001

2016 3 16 2016 3 24

2016 6 30 572,912,001

2016 6 30 6 59,350,727

2015 6 30 6 64,131,958

84 2016

(1)

(a)

2016 6 30 6 2015 6

30 6

2016 6 30 2015 12 31

2016 6 30

167,804,008 4,395 53,529,926 221,338,329

22,378,039 27,044,429 16,712,794 66,135,262

190,182,047 27,048,824 70,242,720 287,473,591

2,166,280 — — 2,166,280

— — 898,256 898,256

— — 1,585,920 1,585,920

2,166,280 — 2,484,176 4,650,456

2015 12 31

48,235,636 688 18,273,900 66,510,224

28,625,489 382,838 13,744,635 42,752,962

76,861,125 383,526 32,018,535 109,263,186

— 18,766,720 — 18,766,720

2,884,226 — — 2,884,226

— — 856,189 856,189

— — 1,711,800 1,711,800

2,884,226 18,766,720 2,567,989 24,218,935

2016 85

(1)

(a)

2016 6 30

10% 14,101,000

2015 12 31 10%

5,548,000 10%

2,029,000 2015 12 31

10% 1,379,000

(b)

2016 6 30 2015 12

31

(c)

(2)

86 2016

(3)

2016 6 30

358,977,245 — — — 358,977,245

139,916,944 — — — 139,916,944

3,481,021,337 — — — 3,481,021,337

690,904 — — — 690,904

4,972,692,448 — — — 4,972,692,448

526,883,290 — — — 526,883,290

898,254 — — — 898,254

— 396,480 1,189,440 — 1,585,920

9,481,080,422 396,480 1,189,440 — 9,482,666,342

2015 12 31

812,760,460 — — — 812,760,460

100,141,631 — — — 100,141,631

2,590,986,856 — — — 2,590,986,856

1,486,051 — — — 1,486,051

4,061,298,404 — — — 4,061,298,404

856,189 — — — 856,189

— 380,400 1,141,200 190,200 1,711,800

7,567,529,591 380,400 1,141,200 190,200 7,569,241,391

2016 2015

6 30 12 31

355,786,854 811,243,471

396,480 380,400

1,189,440 1,141,200

— 190,200

357,372,774 812,955,271

2016 87

(1)

2016 6 30 (8)

2015 12 31

(2)

2016 6 30 6

2016 6 30 2015 12 31

2016 2015

6 30 12 31

9,223,810,853 7,575,374,183

(354,888,600) (810,387,282)

(898,254) (856,189)

(1,585,920) (1,711,800)

(357,372,774) (812,955,271)

8,866,438,079 6,762,418,912

88 2016

(1)

2016 2015

6 30 12 31

912,884,391 513,563,811

(64,173,447) (64,868,599)

848,710,944 448,695,212

30-100

(a)

2016 2015

6 30 12 31

792,333,637 411,254,406

21,563,277 19,460,215

29,401,767 14,063,769

1,518,753 18,464

— —

3,108,229 3,119,850

64,958,728 65,647,107

912,884,391 513,563,811

2016 6 30 2015 12 31

(b)

2016 6 30 2015 12 31

14,505,474 1.59% (14,505,474) 100% 15,205,474 2.96% (15,205,474) 100%

B 789,297,507 86.46% — — 407,623,922 79.37% — —

C 109,081,410 11.95% (49,667,973) 45.53% 90,734,415 17.67% (49,663,125) 54.73%

912,884,391 100% (64,173,447) 7.03% 513,563,811 100% (64,868,599) 12.63%

2016 89

(1)

(c) 2016 6 30

11,245,784 (11,245,784) 100% (3)(c)

3,259,690 (3,259,690) 100% (3)(c)

14,505,474 (14,505,474)

(d) C

2016 6 30 2015 12 31

58,719,766 — — 41,058,093 — —

730,180 (36,509) 5% — — —

— — — 26,394 (13,197) 50%

— — — 18,464 (18,464) 100%

— — — — — —

— — — 100,000 (100,000) 100%

49,631,464 (49,631,464) 100% 49,531,464 (49,531,464) 100%

109,081,410 (49,667,973) 45.53% 90,734,415 (49,663,125) 54.73%

(e) 36,509 731,661

700,000

(f) 2016 6 30 6 2015 6 30 6

(g) 2016 6 30

419,664,363 — 45.97%

(h) 2016 6 30 2015 12 31

90 2016

(2)

2016 2015

6 30 12 31

122,517,061 112,597,272

17,441,647 17,441,647

13,544,544 13,120,665

13,498,551 12,380,215

4,827,103 6,162,946

2,075,987 15,381,998

18,868,164 17,407,738

192,773,057 194,492,481

(40,089,567) (39,832,296)

152,683,490 154,660,185

(a)

2016 2015

6 30 12 31

70,455,208 92,834,057

31,040,996 28,695,359

35,631,766 18,736,096

5,559,890 1,722,168

392,544 231,984

1,820,300 1,846,239

47,872,353 50,426,578

192,773,057 194,492,481

2016 6 30 2015 12

31

2016 91

(2)

(b)

2016 6 30 2015 12 31

17,441,647 9.05% (17,441,647) 100% 17,441,647 8.97% (17,441,647) 100%

A 3,206,031 1.66% — — 3,206,031 1.65% — —

B 125,783,811 65.25% — — 112,597,272 57.89% — —

C 46,341,568 24.04% (22,647,920) 48.87% 61,247,531 31.49% (22,390,649) 36.56%

192,773,057 100% (40,089,567) 20.80% 194,492,481 100% (39,832,296) 20.48%

(c) 2016 6 30

17,441,647 (17,441,647) 100% (4)(c)

(d) C

201 6 30 201 12 31

23,204,832 — — 38,278,941 — —

257,185 (12,859) 5% 488,980 (24,449) 5%

488,980 (244,490) 50% 226,820 (113,410) 50%

452,874 (452,874) 100% 260,396 (260,396) 100%

211,375 (211,375) 100% 231,984 (231,984) 100%

159,300 (159,300) 100% 185,239 (185,239) 100%

21,567,022 (21,567,022) 100% 21,575,171 (21,575,171) 100%

46,341,568 (22,647,920) 48.87% 61,247,531 (22,390,649) 36.56%

(e) 346,310 89,039

(f) 2016 6 30 6 2015 6 30 6

92 2016

(2)

(g) 2016 6 30

38,789,848 20.13% —

25,200,627 13.07% —

21,671,637 11.24% —

13,498,851 7.00% —

8,863,684 4.60% —

108,024,647 56.04% —

(3)

2016

2015 6 30

12 31

(i) 648,500,000 583,700,000

(174,300,000) — — (174,300,000)

474,200,000 409,400,000

(i)

3.9% 5.4%

(4)

2016 2015

6 30 12 31

(a) 8,202,708,408 8,412,708,408

(b) 228,444,177 225,462,073

(c) 1,233,401,569 1,221,216,078

9,664,554,154 9,859,386,559

(d) (755,588,059) (755,588,059)

8,908,966,095 9,103,798,500

2016 93

(4)

(a)

2015 2016

12 31 6 30

126,746,680 — — 126,746,680 — — (92,400,000)

62,601,208 — — 62,601,208 — — —

45,070,000 — — 45,070,000 — — —

208,790,000 — — 208,790,000 — — —

96,855,102 — — 96,855,102 — (96,855,102) —

60,000,000 — — 60,000,000 — — —

24,656,410 — — 24,656,410 — (24,656,410) —

69,457,513 — — 69,457,513 — (69,457,513) —

83,984,000 — — 83,984,000 — (83,984,000) —

392,627,114 — — 392,627,114 — — —

14,000,000 — — 14,000,000 — — —

30,000,000 — — 30,000,000 — — —

129,430,000 — — 129,430,000 — (129,430,000) —

23,920,000 — — 23,920,000 — (23,920,000) —

213,540,000 — — 213,540,000 — (109,940,000) —

30,000,000 — — 30,000,000 — (30,000,000) —

65,103,434 — — 65,103,434 — (65,103,434) —

11,210,000 — — 11,210,000 — — —

18,089,491 — — 18,089,491 — — —

41,728,681 — — 41,728,681 — — —

1,320,000 — — 1,320,000 — (1,320,000) —

60,000,000 — — 60,000,000 — — —

80,000,000 — — 80,000,000 — — —

5,760,000 — — 5,760,000 — — —

293,088,560 — — 293,088,560 — — —

47,600,000 — — 47,600,000 — — —

560,000,000 — — 560,000,000 — — —

16,465,405 — — 16,465,405 — — —

280,000,000 — — 280,000,000 — — —

5,290,000 — — 5,290,000 — — —

339,239,300 — — 339,239,300 — — —

73,620,001 — — 73,620,001 — — —

21,730,001 — — 21,730,001 — — —

2,490,000 — — 2,490,000 — — —

79,090,000 — — 79,090,000 — — —

124,590,000 — — 124,590,000 — (51,301,600) —

48,310,000 — — 48,310,000 — — —

1,570,000 — — 1,570,000 — — —

144,290,000 — — 144,290,000 — — —

97,300,000 — — 97,300,000 — (47,300,000) —

8,000,000 — — 8,000,000 — — —

321,010,000 — — 321,010,000 — — —

200,000,000 — — 200,000,000 — — —

500,000,000 — — 500,000,000 — — —

1,404,558,400 — — 1,404,558,400 — — —

186,000,000 — — 186,000,000 — — —

94 2016

(4)

(a)

2015 2016

12 31 6 30

(i) 10,000,000 — (10,000,000) — — — —

150,000,000 — — 150,000,000 — — —

30,044,252 — — 30,044,252 — — —

200,000,000 — — 200,000,000 — — —

(i) 200,000,000 — (200,000,000) — — — —

8,000,000 — — 8,000,000 — — —

180,000,000 — — 180,000,000 — — —

10,000,000 — — 10,000,000 — (10,000,000) —

5,000,000 — — 5,000,000 — — —

200,000,000 — — 200,000,000 — — —

10,000,000 — — 10,000,000 — (10,000,000) —

118,460,956 — — 118,460,956 — — —

1,100,000 — — 1,100,000 — (1,100,000) —

91,600,000 — — 91,600,000 — — —

317,374,000 — — 317,374,000 — — —

163,630,000 — — 163,630,000 — — —

42,070,000 — — 42,070,000 — — —

26,297,900 — — 26,297,900 — — —

8,412,708,408 — (210,000,000) 8,202,708,408 — (754,368,059) (92,400,000)

(i)

(b)

2016

2015 6 30

12 31

225,462,073 2,982,104 — — 228,444,177 50% 50% —

2016 95

(4)

(c)

2016

2015 6 30

12 31

(i) 1,067,284,291 9,820,413 — — 1,077,104,704 50% 44.44% —

133,456,185 14,190,747 — (14,098,052) 133,548,880 39% 39% —

17,058,242 2,302,947 5,694 — 19,366,883 30% 30% —

2,197,360 (36,258) — — 2,161,102 30% 30% —

1,220,000 — — — 1,220,000 (1,220,000)

1,221,216,078 26,277,849 5,694 (14,098,052) 1,233,401,569 (1,220,000)

(i) 9,820,413

9,999,197

178,784

(10)(b)(i)

(d)

2016

2015 6 30

12 31

(754,368,059) — — (754,368,059)

(1,220,000) — — (1,220,000)

(755,588,059) — — (755,588,059)

96 2016

(5)

2016 2015

6 30 6 30

6 6

9,129,923,977 9,056,855,657

664,588,236 762,387,669

9,794,512,213 9,819,243,326

2016 2015

6 30 6 30

6 6

(6,578,737,820) (6,566,209,483)

(651,995,528) (745,305,763)

(7,230,733,348) (7,311,515,246)

(a)

2016 6 30 6 2015 6 30 6

9,129,923,977 (6,578,737,820) 9,056,855,657 (6,566,209,483)

(b)

2016 6 30 6 2015 6 30 6

653,366,308 (645,900,137) 747,376,111 (740,580,848)

11,221,928 (6,095,391) 15,011,558 (4,724,915)

664,588,236 (651,995,528) 762,387,669 (745,305,763)

2016 97

(6)

2016 2015

6 30 6 30

6 6

4,736,557,352 4,637,498,220

2,059,027,859 2,238,279,365

734,302,391 735,108,370

472,504,500 481,718,609

429,986,826 550,946,240

267,259,631 199,607,861

141,936,039 122,429,406

137,596,598 161,966,937

57,515,321 51,324,643

35,169,644 39,359,190

26,282,097 30,189,712

18,711,233 20,466,064

46,484,948 34,581,552

9,163,334,439 9,303,476,169

(7)

2016 2015

6 30 6 30

6 6

(a) 100,999,437 —

(b) 47,124,000 1,304,712,000

29,259,953 25,075,083

10,889,801 13,598,192

— 299,998

188,273,191 1,343,685,273

(a) 2016 6 30 6

(b)

98 2016

2016 6 30 6

2016 205

6 30 6 30

6 6

262,345,468 274,651,110

(154,208,861) (74,198,215)

700,000 600,000

6,612,863 2,144,827

115,449,470 203,197,722

(17,484,409) (35,764,275)

(5,959,225) (8,684,411)

92,005,836 158,749,036

1 — [2008]

2016 2015 2016 2015 2016 2015

6 30 6 30 6 30 6 30 6 30 6 30

6 6 6 6 6 6

6.29% 7.50% 0.791 0.887 0.791 0.887

5.75% 6.51% 0.723 0.770 0.723 0.770

2016 99

2016

2,252 4.3%

444 20% 147.46

10.69

16%

100 2016

212 1903

89

IPA 1903

+

+ + +

APP

CBA

1168.75

2016 101

1

%

14,746,117 16,066,594 (8.22)

8,728,851 9,822,405 (11.13)

1,075,000 1,183,028 (9.13)

3,075,597 3,151,532 (2.41)

618,127 636,737 (2.92)

(128,501) (147,615) 12.95

3,652 864 322.64

155,882 77,725 100.56

5,491 20,823 (73.63)

(1)

2016 8.22%

(i)

% % % %

14,591,620 8,622,032 40.91 (7.90) (10.93) 2.01

% % % %

14,591,620 8,622,032 40.91 (7.90) (10.93) 2.01

102 2016

(ii)

%

8,684,720 (3.68)

3,049,294 (3.57)

1,957,998 (18.61)

1,560,324 (6.69)

1,026,343 (24.94)

274,640 19.78

16,553,319 (7.28)

1,961,699 (2.43)

14,591,620 (7.90)

(2)

2016 11.13%

(3)

2016 9.13%

(4)

2016 2.41%

(5)

2016 2.92%

(6)

2016 12.95%

(7)

2016 322.64%

2016 103

(8)

2016 100.56%

(9)

2016 73.63%

2

%

42,730 22,770 87.66

212,890 117,991 80.43

78,753 44,393 77.40

70,515 148,581 (52.54)

562,160 200,676 180.13

1,292,395 768,741 68.12

648,566 65,214 894.51

354,889 810,387 (56.21)

139,917 100,142 39.72

3,481,021 2,590,987 34.35

529,894 1,000,313 (47.03)

705,587 261,889 169.42

526,883 — —

691 1,486 (53.51)

(1)

87.66%

(2)

80.43%

(3)

77.40%

(4)

52.54%

104 2016

(5)

180.13%

(6)

68.12%

(7)

894.51%

(8)

56.21%

(9)

39.72%

(10)

34.35%

(11)

47.03%

(12)

169.42%

(13)

526,883

(14)

53.51%

2016 105

3

%

3,784,335 4,421,119 (14.40)

(1,626,179) (1,198,517) (35.68)

(515,237) 147,359 (449.65)

(1)

14.40%

(2)

35.68%

(3)

449.65%

4

%

5,461 5,591 (2.33)

5

(1)

2016 6 30 0.01% (2015 12 31 0.01%)

+

(2)

2016 6 30 2015 12 31

106 2016

(3)

(4)

2016 4.01

(5)

(6)

1 2015

10 18 2015 12 4

2015

50%

50% 822,912,001

2016 3 16 2016 3 24

2016 6 30 572,912,001

2

58,370

3

4

2016 107

1

2

1 2016 6 30 40,121 A 39,839 H 282

2

(%)

1 A +H 416,448,055 30.83

2 H 370,395,449 27.42

H 270,127,836 19.99

A 40,395,975 2.99

— A 29,006,916 2.15

A 17,574,505 1.30

A 10,517,500 0.78

A 9,881,974 0.73

A 6,752,519 0.50

— A 6,096,366 0.45

1 H 11,316,000

A 405,132,055

2 H

H

108 2016

3 H

2016 6 30

571 336

H

A 405,132,055 29.99%

SASACQ A

H 1 11,316,000 0.84% 1.73%

H

H 2 270,127,836 19.99% 41.24%

H

H 3 36,413,342 2.70% 5.56%

H

JPMorgan H 3&4 78,448,839 5.81% 11.98%

Chase & Co. H

H 40,292,544 2.98% 6.15%

H

H 26,000 0.002% 0.004%

H

Baillie Gifford & Co. H 5 33,035,000 2.45% 5.04%

H

H 6,376,753 0.47% 0.97%

H

1 11,316,000 H

7,844,000 H

2 269,127,836 H

2011 7 1 H

3 JPMorgan Chase & Co.

4 JPMorgan Chase & Co.

5 Baillie Gifford & Co. Baillie Gifford & Co.

6 www.hkexnews.hk

2016 109

1

2016 6 30 124,160

26,502

122,876 124,294 A

2016 6 30

XV

352

2

3

2016 6 30 43,707

2016

2016

-Doemens

TT-MA

110 2016

2016 6 30

2016

2016 111

1

1

2

3 56

266071

www.tsingtao.com.cn

2

1105

266071

86-532-85713831

86-532-85713240

3

A

600600

H

00168

112 2016

查看公告原文

微信
扫描二维码
关注
证券之星微信
相关股票:
好投资评级:
好价格评级:
证券之星估值分析提示青岛啤酒盈利能力一般,未来营收成长性良好。综合基本面各维度看,股价偏低。 更多>>
下载证券之星
郑重声明:以上内容与证券之星立场无关。证券之星发布此内容的目的在于传播更多信息,证券之星对其观点、判断保持中立,不保证该内容(包括但不限于文字、数据及图表)全部或者部分内容的准确性、真实性、完整性、有效性、及时性、原创性等。相关内容不对各位读者构成任何投资建议,据此操作,风险自担。股市有风险,投资需谨慎。如对该内容存在异议,或发现违法及不良信息,请发送邮件至jubao@stockstar.com,我们将安排核实处理。
网站导航 | 公司简介 | 法律声明 | 诚聘英才 | 征稿启事 | 联系我们 | 广告服务 | 举报专区
欢迎访问证券之星!请点此与我们联系 版权所有: Copyright © 1996-