意见反馈 手机随时随地看行情
  • 公司公告

公司公告

中集车辆:境内同步披露公告2021-08-26  

                        证券代码:301039             证券简称:中集车辆              公告编号:2021-022



                   中集车辆(集团)股份有限公司

                           境内同步披露公告


     本公司及董事会全体成员保证信息披露的内容真实、准确、完整,没有虚假记载、误

导性陈述或重大遗漏。



    中集车辆(集团)股份有限公司于 2021 年 8 月 25 日在香港联合交易所有限
公司披露易网站(www.hkexnews.hk)刊登了《截至 2021 年 6 月 30 日止六个月
之中期业绩公告》。
    根据《深圳证券交易所创业板股票上市规则》11.2.1 条关于境内外同步披
露的要求,特将有关公告同步披露如下,供参阅。


    特此公告。




                                              中集车辆(集团)股份有限公司
                                                            董事会
                                                   二〇二一年八月二十六日
                  CIMC Vehicles (Group) Co., Ltd.


                                             1839

                           2021   6     30



                               2021 6        30
                                 2021




                                        (www.hkexnews.hk)
(https://www.cimcvehiclesgroup.com)

                      H               2021




      2021   8   25

                                                  **         *    **
        **            **                **             ***       ***
          ***

*
**
***
                                        1
......................................................      3

   ...................................................      7

                    ....................................    9

      I     2021                   .....................   11

      II                  ..............................   20

      III                 ..............................   29

             ...........................................   40

                      ..................................   48

                          ..............................   49

                          ..............................   50

                          ..............................   53

                          ..............................   55

             ...........................................   56




                              2
A   A                           1.00


A                       252,600,000    A              2021
         7   8




                                 1996      8    29
                                  A
                 H




        1980 1 14
            000039                             2039


                                2004       9    28

                     3899




                 3
                                                      1992
    7    30




                                           1.00
                                 2021     7 8           A
                          1,201,080,000
        A

                            H




        2019      7   11                          H




H                                          1.00


H             H




                           H




                      4
                                              2015
12   14




                                 2008     9    9




                                 601318
                     2318




              2019    6     27




          5
   2021     6       30




                           571




   2015     12       18


                          1.00     A
   H




2017   5    11




2016   4    29




2017   11   28


                                 2017
  11   22


                6
       2




           248
             40



ING Bank N.V.

           1
               8




     173


7
                                  A


      388
        11

Wells Fargo                                 2012
21680 Gateway Center Dr Ste 200                       25
Diamond Bar
CA 91765                          H
United States



                                              183
                                            17 1712-1716




                                             51
                                           1804
                                        ir_vehicles@cimc.com

                                  H
          22

                                             1839
                                        H           563,920,000

                                  A

      1
          22                                 301039
                                        A         1,453,680,000



                                  www. cimcvehiclesgroup.com
                       6001
               11-12

                                  8
                                             Global Trailer
2020




       2002


                              Vanguard       CIE
              SDC   LAG




                                    23                 10


       2014                                                 13
              6                          2




                          9
(1)




(2)




(3)




      10
I        2021



    1.   2021




    2.


                                    2021
                    150.9   15.7%




    3.




                                           2021
           7    1




                            11
4.
                                                          2021   3
       11                                     GB31605-2020
                                             2021 6 11
                                                       17




                                    81,628    2020         51,019
                         41,661      2020         24,580
                       3,294       2020        2,345
            17,547.0                    57.3%




1.   2021

                                       2021    6   30


                                                                 %

                                   4,960.3         550.7     11.1
                                   1,784.3         143.6      8.0
                                     930.9          63.6      6.8
                                     718.4          94.3     13.1

                                   8,393.9         852.2     10.2




                              12
                                          EPS


                                                      2021
                                     8,393.9          2020
5,555.2                      51.1%

2021




                                          72.3%         59,807

2021
          18.1

282.2%

38.1%                                             +

                     44.3%


                                                      4,960.3    2020
                 2,983.1                          66.3%
                                                2.6

2021




                                13
                            1.9


                  1,784.3                2020            1,614.9

                                                  2021




                                                 2021
                                  118.2%

2021




2021
               66.0%                     930.9    2020
       560.7                      1.5

2021                         SDC Trailer Ltd


                                        134.0%     SDC


                       LAG Trailers NV Bree




                       14
2021                                                    81.2%
  718.4   2020                      396.5




                   2021             2020
                                                                (1)
                                                                  (2)

          (3)




                                     6 30

                2021      2020                 2021      2020

                                           %      %             %

                4,960.3   2,983.1     66.3       11.1      13.7         -2.6
                1,784.3   1,614.9     10.5        8.0      13.0         -5.0
                  930.9     560.7     66.0        6.8       5.3          1.5
                  718.4     396.5     81.2       13.1      15.4         -2.3

                8,393.9   5,555.2     51.1       10.2      12.8         -2.6




                          15
    2.   2021

                                                  2021   6    30


                                                                               %

                                              2,950.6         388.8           13.2
                                              4,764.7          57.6            1.2

                                              7,715.3         446.4            5.8

         




                                                             24,928
                2020          13,207                                  88.7%

                                                                1




         
                       2021   5




                                                         2021
                                                 47.1%

         
                    7,715.3            2020              4,461.2
                72.9%                  1.9



1
                                   4.0



                                         16
                                                     2021            2020


                                             6 30

                        2021       2020              2021     2020

                                               %        %            %


                        2,950.6    1,870.4   57.8      13.2     16.8        -3.6
                        4,764.7    2,590.8   83.9       1.2      1.2

                        7,715.3    4,461.2   72.9       5.8      7.7        -1.9

3.   2021

     
                                              2021
                           3,294                              2020
            2,345                  40.5%

            2021    4




                                   17
4.   2021

                                  2021   6    30


                                                       %

                              406.8            48.5   11.9
                              420.8            40.4    9.6
                              215.0            55.3   25.7
                                7.9             0.5    6.3

                             1,050.5          144.7   13.8

                                       2021
            2021   2020


     

                          38.5%

     




     




                     18
     


     


                                           6     30

                   2021       2020                    2021     2020

                                                %        %            %

                    406.8          308.0    32.1        11.9     12.3      -0.4
                    420.8          299.4    40.5         9.6      7.2       2.4
                    215.0          147.3    46.0        25.7     31.2      -5.5
                      7.9            3.7   113.5         6.3     48.6     -42.3

                   1,050.5         758.4       38.5     13.8     14.1      -0.3

5.   2021

                             (1)                                 (2)
                    (3)


            2021          2020


                                           6     30

                   2021       2020                    2021     2020

                                                %        %            %

                     14.8           97.7   -84.9        23.2     24.9      -1.7

                     65.0           37.6       72.9     32.8     33.4      -0.6
                    153.9          117.9       30.5     51.9     43.0       8.9



                                   19
            2021    6    30                                      17,547.0
                              760.6

     1.                                                                      2017
          11       13


          800.0                       2021   6   30
                                                 219.6                   2020   6
          30                             177.0

     2.

II

     2020

 1.

                                                          2021              2020
                                                         6 30             12 31




                                                         22,463.5           19,825.2
                                                         11,127.4           10,448.7

               2021       6    30                            (1)
                                                                          2,050.3
                        (2)                                 2021     6    30
                                             393.2




                                                 20
2.

                                                       2021              2020
                                                      6 30              6 30




                                    (1)
                                                           -294.2           681.3

     (1)




           2021 6      30                                                   282.3
              2020                        1,075.3

3.                            (ROE)

           2021   6      30                                         760.6
        2020                     696.6

                                                       2021              2020
                                                      6 30              6 30

                                                              %                 %

                      (ROE)(1)                                7.1             6.9

           2021   6     30
                                                    64.0

     (1)




2021

2021

326.4




                                           21
2021

1.                                     240.0




2.                                     86.4




                                                       5%




             2021                                         A
              2021    4    26                          2021                      A




2021                                          A

     2019   7    11       H                                      H
                                              265,000,000        H
                                                                     1,591.3
        H                       1.00

     2019   12   5        2020    3     25          2020    10   12    2020 11   20
                                                                  2021 8 25



                                               22
                         2021       6   30
H

                                         2021                 2021
                                        6 30                 6 30




                         1,102.70        630.08    305.05     472.62

                           39.20          38.83     10.25       0.37
                           38.50          14.30      1.61      24.20
                          165.40         159.38      4.99       6.02
                          105.30          78.27      7.46      27.03
                           39.00          15.99      4.49      23.01
                           87.00          65.58     63.99      21.42
                           99.60              –        –     99.60
                           32.90              –        –     32.90
                           70.00              –        –     70.00
                           78.40          48.03      2.56      30.37
                          118.40          63.11     63.11      55.29
                           35.50           9.94      9.94      25.56
                          193.50         136.65    136.65      56.85
                          157.50          55.13     44.16     102.37
                           84.10          34.43     34.43      49.67
                           26.30          14.87      9.73      11.43
                           15.70              –        –     15.70

                           15.70              –        –     15.70
                           15.70           5.83         –      9.87
                          157.50         153.77         –      3.73
                          173.60         151.45         –     22.15

                         1,591.30        990.43    349.21     600.87


    2021   8   25




                    23
    2021   7     8   A                        A
      A                          6.96               252,600,000    A
          A                  174.3           A
      1,583.8            A                   6.27             A
    1.00     A

A                                                                 2021   8
3




 2021 6 30                                                 3,975.20
2020 12 31               4,269.38              2021    6 30
        1,183.97            2020 12     31             1,225.46

                                                       2021          2020
                                                      6 30         12 31




                                                       284.70          300.00
                                                        77.56           94.84

                                                       362.26          394.84



                                                       575.43          565.96
                                                       245.62          264.33
                                                         0.66            0.33

                                                       821.71          830.62

                                                      1,183.97      1,225.46




                                 24
                                                      2021            2020
                                                     6 30           12 31




                                                          821.71      830.62
                                                           50.91        0.00
                                                          311.35      394.84

                                                         1,183.97    1,225.46

    2021   6     30
                       282.32            2020   6   30
1,075.3

                                         2021 6     30
            2.51% 2020 12 31             3.14%
     3.25% 2020 12 31     3.49%
282.52       2020 12 31         260.70
                              A




  2021 6       30                                15,168.26        2020
12 31                 12,965.53                          10,588.06
 2020 12       31            8,608.90           2021 6 30
               1.4     2020 12 31        1.5
                                 2020   12 31




                                   25
                                           2021 6    30
                                             100%    10.6% 2020           12      31
11.7%)

  2021        6   30




                                                                             12

                                                    2021     6   30
                                                                          51.00
                                                     55.00
                               0.16




  2021        6   30                                       296.3               2020     12
  31                   210.6                40.7%
                                                       214.61

                                                                      2021




  2021        6   30
                                                                   1.32                2020
  12     31             0.4




                                      26
(1)




                      2021    6     30
                                         2,883.1              2020       12   31
      2,288.3                                                                  197.6
       2020 12     31                169.6

(2)

         2021    6 30                                                                  11.7
                2020 12      31                9.5

2021

                  2021                          2021
       0.3                         2021       11 26
                         2021                                     2021
                         2021                                 A
                  H
2021




            2021         9   29                        2021
        2021
2021 9 9                          2021    9    29
      H                                                   2021
              H                                H
  2021 9 8                           4    30
                                                                          183           17
  1712-1716                                   2021
                                                                   H


                                          27
A

2020   5   6                           A                    2020     5     15
                  A                                A
                             2020 6 22              2019                        2020
                                2020           H                                   A
                 2020   7    31
       2020    12 25                 A
2020     60
                      2021    5   19                A
                                            [2021]1719              2021        7       6
                  [2021]666
                                                           301039        2021       7       8




                                       28
III

  2021




         29
1.




     30
2.




3.




     2014
                 4.0




            31
                               2025




1.

1)

                                 DE-X   DE-Y
           ME        DE




                          NX
     PLM




                32
2)

         13   6
     2




         33
3)




     CRM   Salesforce


4)




                        34
     i.




                                                    OD   2

               HR                 DE   3
                                           ME   4
                                                              NR   5

          *
              MBA   6




                                            OD


                    DE       ME                              NR




                        HR                                        MBA




                OD




                    HR




2   OD
3   DE                                              DE

4   ME
5   NR
6   MBA
                                  35
      DE    ME

                             DE    ME                   DE      ME
                 DE   ME                                DE      ME


      NR




      MBA

                                                      2021
       2021           2021


ii.




                                                   Salesforce
                                              EC
      EC              CRM               ERP




                              36
       DE   ME   EPS


iii.




                       37
    2.




           1)

                    IaaS   7
                                  PaaS   8
                                                       SaaS   9




                    IaaS                                   PaaS
                                       SaaS
                                                     APP

                                                      PLM                     CRM
                                 SRM                    ERP                MES
                           IOT                                        DE     NR
                                 ME                               6




7        IaaS   Infrastructure-as-a-Service
                                     CPU



8        PaaS   Platform-as-a-Service
                            Java Python       .Net



9        SaaS   Software-as-a-Service

                                                38
2)




     2002




                                      EPS

            DE   ME   NR




3




                                CAE




                 Al




                           39
    2021    6 30                                                            13,211
           2020 6          30     12,432
1,332.5                                    973.6




      2021       6    30                    1,765,000,000                       1.00
                                      1,765,000,000             1,201,080,000
       1.00                     563,920,000                    1.00     H

    2021     6   30




                                                            1,201,080,000            68.05%
H                                                             563,920,000            31.95%

                                                            1,765,000,000             100%




                                               40
    2021   7    8       A            1,201,080,000
               A            252,600,000                   1.00     A




                    A                     1,201,080,000          59.53%
       A                                    252,600,000          12.52%
H                                           563,920,000          27.95%

                                          2,017,600,000           100%




                              41
      2021    6    30
                                                              XV
                                       XV           7    8

                                                                           352




                        (1)
                                            120,037,500                   9.99%   6.80%

                        (2)
                                                96,877,500                8.07%   5.49%

                        (2)
                                                96,877,500                8.07%   5.49%



(1)
                                  47.37%
      96,877,500                                                                   80%
                                                             23,160,000

(2)
                              26.32%
      96,877,500




                                           42
                     A                                                    593,643           0.04%
                                                  1                                            2

                                                                         7,260,000          0.36%
                                                  1                                            3

                                                                          400,000           0.02%
                                                  1                                            3

                                                                        10,000,000          5.00%

                                                  4

                                                                        10,000,000          5.00%

                                                  4

                                                                         1,200,000      17.14%

                                                  5



1.                                            2021         6       30
         593,643         A                                                      7,260,000
         400,000

2.                           2021   6    30                    A                1,535,121,660



3.                                  2021      6       30
     2,010,994,588

4.
                                                                               24%   12%

                                     55%                           5%

                                    43
5.
                   4.8%
         28%      17.14%




               2021   6          30
                                                                            XV       2
     3                                                       336




                                               728,443,475         60.65%        41.27%

                           (1)
                                      H        284,985,000         50.54%        16.15%

                           (2)
                                               329,439,025         27.43%        18.67%

                           (2)
                                               329,439,025         27.43%        18.67%

                           (2)
                                               329,439,025         27.43%        18.67%

                           (2)
                                               329,439,025         27.43%        18.67%

                                      H        284,985,000         50.54%        16.15%

                                               167,836,525         13.97%        9.51%

                           (3)
                                               167,836,525         13.97%        9.51%

                           (3)
                                               167,836,525         13.97%        9.51%

                                               161,602,500         13.45%        9.16%




                                          44
                      (4)
                                     161,602,500   13.45%       9.16%

                      (4)
                                     161,602,500   13.45%       9.16%


                      (4)
                                     161,602,500   13.45%       9.16%


                                      96,877,500   8.07%        5.49%

                      (5)
                                      96,877,500   8.07%        5.49%

                            H         42,556,500   7.55%        2.41%


                      (6)
                            H         42,556,500   7.55%        2.41%


                      (6)
                            H         42,556,500   7.55%        2.41%

                      (6)
                            H         42,557,500   7.55%        2.41%

Citigroup Inc.        (6)
                            H          1,722,800   0.31%        0.10%

                                       1,722,800   0.31%        0.10%

                            H         37,548,720   6.66%        2.13%

GIC Private Limited         H         35,588,000   6.31%        2.02%



(1)                                                         H




                                45
(2)


                                                             40.32%   47.62%



(3)                                  59.51%




(4)                                                 38.33%

                                                        46.59%



(5)                                        37.35%
      96,877,500

(6)                                         51%
                        44.45%
                                                                      H
                                                  51%
                         1,000   H




      2021    6    30




      2021    6    30




      2021    6    30




      2021    6    30



                                      46
2021   6   30




                              13.51(2)   (a)   (e)   (g)




       2021     6   30




                         47
     5     17,546,972    11,154,962
     6    (15,976,838)   (9,877,212)

            1,570,134     1,277,750

     6      (383,361)      (296,396)
     6      (641,327)      (481,670)
             (69,065)       (50,628)
     7       227,637        258,873
     8       175,526         74,055

             879,544       781,984

     9         28,160        25,074
     9        (28,250)      (36,750)

                  (90)      (11,676)


                2,159        11,346

             881,613       781,654

     10     (120,964)       (85,049)

             760,649       696,605


             688,457       635,412
              72,192        61,193

             760,649       696,605


     12          0.39          0.36




48
     760,649    696,605




     (40,546)   (45,695)

     (40,546)   (45,695)

     720,103    650,910



     648,073    589,936
      72,030     60,974

     720,103    650,910




49
 13    4,909,911     4,516,730
 14      804,951       799,986
 14      233,903       203,515
         385,546       385,673
 15      536,947       536,011
         148,576       183,521
         142,367       144,165
         133,030        90,028

       7,295,231     6,859,629



 16    4,282,443     3,792,612
         129,803       154,405
          60,245        36,291
           3,696         1,000
 17    4,715,686     2,861,016
 18      741,939       538,336

         143,068      136,785

         726,913       856,221
           3,475           619
         385,789       268,038
       3,975,199     4,269,376

      15,168,256    12,914,699
               –       50,832

      15,168,256    12,965,531

      22,463,487    19,825,160
50
 19     362,260      394,844
 14     185,285      160,064
         48,486       55,104
         19,190       29,790
        132,761      127,763

        747,982      767,565



              44          114
 20    6,286,791    4,344,002
 21    2,466,811    2,196,838
         597,093      767,577
 19      821,710      830,613
 14       33,399       25,945
         114,428      133,233
 22      183,441      175,953
           4,927       49,918
          79,415       84,702

      10,588,059    8,608,895


      11,336,041    9,376,460


      11,127,446   10,448,700




51
      1,765,000    1,765,000
      3,565,946    3,608,694
      5,276,997    4,588,540

     10,607,943    9,962,234
        519,503      486,466

     11,127,446   10,448,700




52
1,765,000   3,682,651    4,302,864   9,750,515   470,159 10,220,674


       –           –    635,412     635,412     61,193    696,605
       –     (45,476)          –    (45,476)      (219)   (45,695)

       –     (45,476)    635,412     589,936     60,974    650,910




       –           –   (794,250)   (794,250)         –   (794,250)

       –           –          –          –   (69,552)    (69,552)
       –       2,020           –      2,020      3,232       5,252



       –       2,020    (794,250)   (792,230)   (66,320)   (858,550)

1,765,000   3,639,195    4,144,026   9,548,221   464,813 10,013,034




             53
1,765,000   3,608,694    4,588,540   9,962,234    486,466 10,448,700


       –           –    688,457     688,457      72,192    760,649
       –     (40,384)          –    (40,384)       (162)   (40,546)

       –     (40,384)    688,457     648,073      72,030    720,103




       –      (2,364)          –      (2,364)   (16,446)   (18,810)
       –           –          –           –    16,000     16,000

       –           –          –           –   (38,547)   (38,547)



       –      (2,364)          –      (2,364)   (38,993)   (41,357)

1,765,000   3,565,946    5,276,997 10,607,943     519,503 11,127,446




             54
      282,318     1,075,272

     (459,209)    (472,246)

       (97,990)     47,316

      (274,881)     650,342
     4,269,376    3,791,161
       (19,296)      30,974

     3,975,199    4,472,477




55
1


                          (1996) 0861
                                                  1,500,000,000   H


                                                                  2




                      H       A




2

    (a)

                                                 34




    (b)



                                             9           39
                  7

          
             16




                                        56
    (c)




          16                 2022   1   1

                   3         2022   1   1
          37                 2022   1   1
                             2022   1   1

                   17        2023   1   1
          1                  2023   1   1
                   10
              28




3




    

    


    



                        57
3




               –   3,475        –     3,475

               –      –   143,068   143,068

               –      –   726,913   726,913
               –   3,475   869,981   873,456


               –     44         –        44




               –    619         –      619

               –      –   136,785   136,785

               –      –   856,221   856,221
               –    619    993,006   993,625


               –    114         –      114




    (a)




                                      136,785
                                       10,000
                                       (2,364)
                                       (1,353)
                                      143,068

    (b)
          58
4




     12,843,884        1, 784, 312       930, 876      718, 442      16, 2 7 7 , 5 1 4
        406,8 09          420, 785       214, 986        7, 940       1, 0 5 0 , 5 2 0
        132,370                  –       69, 243       17, 325          218,938

     13,383,063        2, 205, 097     1, 215, 105     743, 707      17, 5 4 6 , 9 7 2

    ( 11,821,021)     (1, 640, 682)     (867, 318)    (624, 175) (14,9 5 3 , 1 9 6 )
        ( 358,348)      (380, 358)      (159, 709)      (7, 438)    (9 0 5 , 8 5 3 )
          ( 54,277)              –      (52, 153)     (11, 359)    (1 1 7 , 7 8 9 )

    ( 12,233,6 46)    (2, 021, 040)   (1, 079, 180)   (642, 972) (15,9 7 6 , 8 3 8 )

      1,149,417          184, 057        135, 925      100, 735       1,5 7 0 , 1 3 4




                       59
4




    7,668,975     1,614,881     560,666         396,462    10,240,984
      307,997       299,429     147,332           3,677       758,435
       87,635             –     51,502          16,406       155,543

    8,064,607     1,914,310     759,500         416,545    11,154,962

    (6,862,155)   (1,405,099)   (531,081)      (335,262)   (9,133,597)
      (270,122)     (277,976)   (101,342)        (1,836)     (651,276)
       (38,699)            –    (40,833)       (12,807)      (92,339)

    (7,170,976)   (1,683,075)   (673,256)      (349,905)   (9,877,212)

      893,631       231,235      86,244          66,640     1,277,750




                                            1,570,134      1,277,750
                                             (383,361)      (296,396)
                                             (641,327)      (481,670)
                                              (69,065)       (50,628)
                                              227,637        258,873
                                              175,526         74,055
                                                  (90)       (11,676)
                                                2,159         11,346
                                             (120,964)       (85,049)

                                             760,649         696,605


                                  10%




                  60
5




              16,277,514    10,240,984
               1,050,520       758,435
                 141,401       108,422

              17,469,435    11,107,841

              17,390,179    11,037,528
                  79,256        70,313


                  77,537       47,121

              17,546,972    11,154,962

6




                  55,007      (221,702)
              14,521,104     8,969,618
               1,332,528       973,570
         13      198,627       164,414
         14       23,383        13,568
         14        9,750         8,582
         15       12,407        11,216
         16       22,090        43,431
                       –        4,752
                  30,144        32,783
                 160,235       160,940
                 107,144        86,441
                 134,644       106,108
                   1,650         1,300
                  64,660        53,423
                  62,066        54,561
                  42,827        21,266
                  32,572        20,765
                  28,469        26,792
                  11,034        14,347
                 151,185       109,103

              17,001,526    10,655,278

    61
7




          93,308    187,021
         108,975     54,804
          25,354     17,048

         227,637    258,873

8




            (136)     4,266
          (4,566)    32,690
         174,273     34,604
           1,805      1,609

           2,532       504

             560    (13,021)
           2,231      2,940

          (2,949)     1,014
           1,776      9,449

         175,526     74,055

9




          22,795     33,452
           5,455      3,298

          28,250     36,750


         (28,160)   (25,074)

              90     11,676

    62
10




                                   114,168        101,428
                                     6,796        (16,379)

                                   120,964         85,049

     (a)


           25%

     (b)


                       15%   30%   15%   30%

     (c)


                 15%

11




                                         –             –
                                         –       794,250
                                         –             –

                                         –       794,250



                                    605,280,000


                                         794,250,000


                       63
12




                                                    688,457              635,412
                                                  1,765,000            1,765,000

                                                           0.39             0.36


13




          2,584,936 2,836,568       417,968     381,635      750,668 6,971,775
           (699,781) (1,388,800)   (157,942)   (208,522)           – (2,455,045)

          1,885,155   1,447,768    260,026     173,113       750,668    4,516,730




          1,885,155 1,447,768      260,026     173,113        750,668 4,516,730
             (7,380)   (2,480)        (481)       (227)        (7,739)  (18,307)
              5,900    62,382       24,395      14,613        538,529   645,819
     23      16,366       960            –          1              –   17,327
            448,954   262,346       51,991       5,446       (768,737)        –
             (8,058)  (27,680)     (15,829)     (1,464)             –  (53,031)
            (44,584)  (95,249)     (46,939)    (11,855)             – (198,627)

          2,296,353   1,648,047    273,163     179,627       512,721    4,909,911



          3,037,466 3,081,590       466,878     382,405      512,721 7,481,060
           (741,113) (1,433,543)   (193,715)   (202,778)           – (2,571,149)

          2,296,353   1,648,047    273,163     179,627       512,721    4,909,911


                       64
14
     (a)




                                           963,072
                                          (163,086)

                                          799,986



           23                              18,480
                                           (1,799)
                                           (9,750)
                                           (1,966)

                                          804,951


                                           977,692
                                          (172,741)

                                          804,951




                     243,685     9,810    253,495
                     (46,944)   (3,036)   (49,980)

                     196,741     6,774    203,515



                     196,741     6,774    203,515
                      52,614     1,475     54,089
                        (304)      (14)      (318)
                     (21,975)   (1,408)   (23,383)

                     227,076     6,827    233,903


                     287,680    10,919    298,599
                     (60,604)   (4,092)   (64,696)

                     227,076     6,827    233,903

                65
14
     (a)




                                                   33,399              25,945
                                                  185,285             160,064



                11,034,000

15




                       448,420    169,494      54,935    100,680       773,529
                             –   (95,590)    (25,390)   (49,492)     (170,472)
                       (26,144)    (4,973)          –   (35,929)      (67,046)

                       422,276     68,931     29,545        15,259    536,011




                       422,276     68,931     29,545        15,259    536,011
                             –     1,411      2,975             –     4,386
           23            6,649          –         1             –     6,650
                         1,747        360         10           190      2,307
                             –    (6,342)    (3,131)       (2,934)   (12,407)

                       430,672     64,360     29,400        12,515    536,947



                       456,158     171,579     57,952    101,177       786,866
                             –   (102,185)   (28,552)   (52,709)     (183,446)
                       (25,486)     (5,034)         –   (35,953)      (66,473)

                       430,672     64,360     29,400        12,515    536,947

                             66
16




          1,925,594    1,391,425
          1,539,189    1,634,676
            835,012      794,532
            167,645      165,500

          4,467,440    3,986,133
           (184,997)    (193,521)

          4,282,443    3,792,612




           193,521      164,937
            22,090       84,728
           (29,956)     (55,178)
              (658)        (966)

           184,997      193,521




     67
17




                                           46,887       53,021
                    26                          –       5,500

                                           46,887       58,521

                                         4,690,064    2,839,581
                    26                     192,895      118,069

                                         4,882,959    2,957,650

                                         4,929,846    3,016,171
                                          (214,160)    (155,155)

                                         4,715,686    2,861,016

     (a)                      30   180




           3                             4,187,367    2,396,480
           3   12                          592,250      418,779
           1   2                            44,966       74,755
           2                                58,376       67,636

                                         4,882,959    2,957,650

                                    1

     (b)




                                          152,499      121,618
                                           63,884       47,106
                                           (5,334)     (15,607)
                                            1,583         (618)

                                          212,632      152,499



                         68
18




                304,807    233,591
     26          43,431     22,194

                348,238    255,785
                 (5,672)    (5,672)

                342,566    250,113

      26         26,543     28,508
                 49,557     32,532
                129,596    122,655
                 28,918     27,673
                 20,912          –
                142,943     82,532
                 20,443     17,905

                418,912    311,805
                (19,539)   (23,582)

                399,373    288,223

                741,939    538,336




           69
19




                                        284,700     300,000
                                         77,560      94,844

                                        362,260     394,844


                                        575,429     565,962
                                        245,624     264,325
                                            657         326

                                        821,710     830,613

                                       1,183,970   1,225,457

20




                                       6,099,664   4,231,403
                   26                    187,127     112,599

                                       6,286,791   4,344,002

     (a)                     30   90




           0-30                        4,456,230   2,759,411
           31-60                       1,434,064   1,078,989
           61-90                         218,254     228,595
           90                            178,243     277,007

                                       6,286,791   4,344,002



                        70
21




                         26                              124,455     147,599
                                                          34,457      34,908
                                                         689,942     676,825
                                                         505,831     467,474
                                                         399,882     313,094
                                                         145,624     149,428
                                                         174,981     142,424
                                                          12,479      10,708
                                                          99,242      37,610
                                                          47,548      38,966
                                                          20,704       5,321
              (i)                                         46,819       4,819
                                                               –     74,827
                        23                                10,933           –
                                                         153,914      92,835

                                                        2,466,811   2,196,838

     (i)   2021     4
                         22,000,000        20,000,000

22




                                                         170,514     162,630
                                                          12,927      13,323

                                                         183,441     175,953




                                      71
22




                           162,630    13,323    175,953
                            (5,090)       27     (5,063)
                            66,662       262     66,924
                           (53,688)     (685)   (54,373)

                           170,514    12,927    183,441

23
       2021   5   6

     60%

     51,304,000

                           40%




                                                 37,305
                                                 40,371
                                                 10,933

                                                 88,609




                                                 17,327
                                                 18,480
                                                      1
                                                    347
                                                    214
                                                     65
                                                    519
                                                 48,590
                                                    (29)
                                                 (3,554)

                                                 81,960

                                                  6,649

                                                 88,609
                      72
23

     (a)

     (b)                           6,649,000



     (c)



           949,000
                                                     17,546,972,000
           758,318,000

24

     (a)




                                                      296,329            210,558


25

     (a)




                                                           2,883,078,000
                                   2,288,328,000
                     197,620,000                         169,556,000

     (b)

                                                                       11,683,000
                                         9,478,000


                                    73
26




     (a)




           74
26

     (a)




           CIMC Transportation Equipment (International)
            Holdings Limited




           CIMC Burg B.V.




           CIMC Commercial Tires Inc.

                                                           &

                                                           &




                                              75
26

     (b)




           (i)
                          14,592          –
                         172,963    114,246
                               –       410
                          62,624     42,684

                         250,179    157,340

           (ii)
                         208,470     81,930
                          12,342     17,091

                         220,812     99,021

           (iii)
                               –        32
                          16,023      3,263
                             163        142

                          16,186      3,437

           (iv)
                          24,406     10,736
                             642        531
                               –     2,081
                             331        128

                          25,379     13,476

           (v)
                           7,600          –

           (vi)
                           4,902      4,087

           (vii)
                         722,296    594,316

           (viii)
                             771        545

                    76
26

     (c)




           (i)
                        615,307    637,863


           (ii)
                          8,207      8,290
                        170,307     95,140
                         14,381     20,139

                        192,895    123,569


           (iii)

                         38,366     13,500
                              –     9,010

                         38,366     22,510


           (iv)
                         20,563      9,559
                         22,868     12,635

                         43,431     22,194


           (v)
                          2,870      2,899
                            507        569
                            216        216
                         22,950     24,824

                         26,543     28,508




                   77
26

     (c)




           (vi)
                               –          11
                          30,206       38,002
                         156,921       74,586

                         187,127      112,599


           (vii)
                         124,455      147,599


           (viii)
                           5,240        2,885




     (d)




                              8,945     5,079
                                224       185
                                118       114

                              9,287     5,378




                    78
27

     (a)

             2020 7 30                  Cheetah Chassis Corporation Hercules Enterprises, LLC   Pitts
           Enterprises, Inc.       Pratt Industries, Inc. Stoughton Trailers, LLC




                       2021         5   3    2021     7    2

                                                                 177.05%
           44.32%




     (b)

                2021    7      5                           252,600,000              A
                                               6.96                                  1,758,096,000
                                                                     174,319,000
                     1,583,777,000             2021    7    8




                                                      79