.................................................. 2 .................................................. 3 ......................................... 4 ....................................... 23 ........................................... 40 ......................................... 43 ................................................ 46 ............................................. 48 ........................................... 50 ......................................... 52 ....................................... 54 .................................... 56 ............................................. 58 .................................................. 211 1999 6 11 6 www.flatgroup.com.cn H 16 17 2 7,304,491.34 4,028,022.49 5,650,508.67 2,245,211.46 1,653,982.67 1,782,811.03 1,097,398.83 1,445,914.74 94,650.96 184,884.75 1,002,747.88 1,261,029.99 16,628,524.13 11,184,614.67 12,129,913.81 8,898,302.43 8,467,777.31 6,164,462.50 3,662,136.50 2,733,839.93 28,749,970.16 13,918,454.60 13,200,226.90 11,810,169.07 536,723.31 536,723.31 7,197,507.04 6,194,759.17 13,200,226.90 11,810,169.07 3 1. 75 2021 A 1,200 2. 600 4 3. 33.8 – 13 4. 3,343,947,600 100% 100% 5 5. A A A A 40 A A 40 6 A A 100 A 4,000,000,000.00 23,078,799.67 3,976,921,200.33 6. A A A H A 6 7. A A a. b. c. A 594.7858 214,689.3254 0.28% 535.3072 214,689.3254 0.25% 90% 59.4786 214,689.3254 0.03% 10% 7 d. 1.00% 10.00% 20.00% e. 20% 12 24 20% 24 36 8 20% 36 48 20% 48 60 20% 60 72 20% 12 24 9 20% 24 36 20% 36 48 20% 48 60 20% 60 72 f. 10 g. h. (i) 1 44.02 (ii) 120 34.90 44.02 i. 72 11 j. – – 11 – 22 – Black-Scholes BS (i) 42.89 (ii) 1 2 3 4 5 (iii) 14.73% 17.44% 18.71% 17.92% 16.55% (iv) 1.50% 2.10% 2.75% 1 2 3 12 288 534.1072 A 44.02 A a. b. 5,341,072 c. 288 d. 14A 40,000 e. 44.02 A 13 f. A 46.55 g. A h. 12 5,341,072 288 534.1072 5 95,600 283 524.5472 14 5,245,472 47.2396 Black-Scholes 70% +201 201 WRO (BCD) 40% 25% 15 30.88GW 137.4% 78.6GW 74.3% 259 113% REPOWER EU Plan 2030 40% 45% 2025 2030 600GW 3,010MW 77.51% 8.36GW 71.61% 1,200 600 16 15,800 7,304.5 4,028.0 81.34% 1,002.7 1,261.0 20.48% 2022 1–6 2021 1–6 % % 6,468,102.10 88.55 3,324,923.20 82.54 154,622.63 2.12 179,987.14 4.47 180,626.50 2.47 178,247.09 4.43 319,281.96 4.37 304,212.08 7.55 161,935.17 2.22 18,668.91 0.46 19,922.98 0.27 21,984.07 0.55 7,304,491.34 100.00 4,028,022.49 100.00 17 2022 1–6 2021 1–6 5,896,527.53 2,739,990.53 1,165,341.16 982,573.02 101,446.16 84,796.65 128,647.29 212,166.37 12,529.20 8,495.92 7,304,491.34 4,028,022.49 7,304.5 4,028.0 81.34% 6,468.1 3,324.9 94.54% 5,896.5 2,740.0 115.20% 1,408.0 1,288.0 9.32% 5,650.5 2,245.2 151.67% 1,654.0 1,782.8 7.22% 22.64% 44.26% 21.62 18 2022 1–6 2021 1–6 % % 1,488,648.70 23.02 1,527,909.50 45.95 5,323.60 3.44 74,290.40 41.28 39,818.60 22.04 58,047.50 32.57 59,949.80 18.78 95,553.10 31.41 43,811.10 27.05 10,437.80 55.91 16,430.90 82.47 16,572.70 75.39 1,653,982.70 22.64 1,782,811.00 44.26 49.7 56.4 11.88% 126.4 107.1 18.02% 255.1 200.0 27.55% 19 76.8 13.7 460.58% 94.7 184.9 48.78% EBITDA EBITDA 1,794.4 1,694.7 99.7 EBITDA 24.57% 42.07% 1,002.7 1,261.0 258.3 28,758.4 20,082.9 8,675.5 43.20% 13,200.2 11,810.2 1,390.0 11.77% 20 1.43 1.44 A 100% 54.10% 41.19% 12.91 4,992.7 1,899.0 6,816 319.0 4.37% 21 1.30% 4.65% 135 2,146,893,254 1,696,893,254 A 450,000,000 H 22 A.2.1 A.2.1 20 23 XV 352 XV 7 8 (1) (2) (3) 1,178,784,425(L) A 69.47% 54.91% 1,569,000(L) H 0.35% 0.07% (3) 1,178,784,425(L) A 69.47% 54.91% 1,569,000(L) H 0.35% 0.07% (4) 16,437,445(L) A 0.97% 0.77% (5) 10,958,297(L) A 0.65% 0.51% 46,801,800(L) A 2.76% 2.18% 31,201,200(L) A 1.84% 1.45% 20,351,200(L) A 1.20% 0.95% 10,850,000(S) A 0.64% 0.51% 24 (1) 1,696,893,254 A 450,000,000 H (2) 1,696,893,254 A 450,000,000 H 2,146,893,254 (3) 462,926,174 A 485,000 H 341,465,760 A 111,000 H 369,335,004 A 973,000 H 5,057,487 A 1,178,784,425 A 1,569,000 H 2022 5 31 10,355,680 7,638,600 8,262,040 113,140 A (4) 2022 5 367,710 A A (5) 2022 5 245,140 A A XV 352 XV 7 8 25 XV 2 3 336 (1) (2) (3) 1,178,784,425 (L) A 69.47% 54.91% 1,569,000 (L) H 0.35% 0.07% (3) 1,178,784,425 (L) A 69.47% 54.91% 1,569,000 (L) H 0.35% 0.07% JPMorgan Chase & Co.(4) 63,029,896 (L) H 14.01% 2.94% 13,008,326 (S) 2.89% 0.61% 28,387,546 (P) 6.31% 1.32% The Capital Group 54,791,000 (L) H 12.18% 2.55% Companies, Inc.(5) BlackRock, Inc.(6) 47,486,390 (L) H 10.55% 2.21% 3,172,000 (S) 0.70% 0.15% Bank of America 35,842,386 (L) H 7.96% 1.67% Corporation(7) 35,329,158 (S) 7.85% 1.65% Pacific Asset Management 31,525,000 (L) H 7.01% 1.47% Co., Ltd. Schroders PLC(8) 27,236,000 (L) H 6.05% 1.27% Shanghai Greenwoods 27,042,000 (L) H 6.01% 1.26% Asset Management Company Limited(9) Xizang Jingning Corporate 27,042,000 (L) H 6.01% 1.26% Management Company Limited(9) 26 (1) (2) Citigroup Inc.(10) 26,366,672 (L) H 5.86% 1.23% 9,247,099 (S) 2.05% 0.43% 16,813,949 (P) 3.74% 0.78% UBS Group AG(11) 25,014,145 (L) H 5.56% 1.17% 18,462,525 (S) 4.10% 0.86% CICC Pucheng Investment 23,870,000 (L) H 5.30% 1.11% Co., Ltd. China International Capital 22,573,000 (L) H 5.02% 1.05% Corporation Limited(12) (1) 1,696,893,254 A 450,000,000 H (2) 1,696,893,254 A 450,000,000 H 2,146,893,254 (3) 462,926,174 A 485,000 H 341,465,760 A 111,000 H 369,335,004 A 973,000 H 5,057,487 A 1,178,784,425 A 1,569,000 H 2022 5 31 10,355,680 7,638,600 8,262,040 113,140 A (4) JPMorgan Chase & Co. 1,100 313,784 3,930,380 616,270 27 (5) The Capital Group Companies, Inc. (6) BlackRock, Inc. 39,000 1,549,000 (7) Bank of America Corporation 17,338,242 2,088,900 (8) Schroders PLC (9) Xizang Jingning Corporate Management Company Limited Shanghai Greenwoods Asset Management Company Limited 100% (10) Citigroup Inc. 2,918,610 175,000 (11) UBS Group AG 325 12,363 1,513,656 1,322,971 (12) China International Capital Corporation Limited XV 2 3 336 28 1. A A 40 A H A 29.53 A A A 100 4,000 A 4,000,000,000.00 23,078,799.67 3,976,921,200.33 29 A 3,976.92 75 48.50% 192,896.85 94,513.73 98,383.12 16.41% 65,257.65 – 65,257.65 1,500 4.91% 19,537.62 1,523.54 18,014.08 30.17% 120,000.00 120,000.00 0 30 2. A A A H A 43.18 A 0.25 A A 30% 50,906.80 A 31 A 6,000,000,000 195 75 – – – 120 – – – 193,000.00 2 150 – – – 227,000.00 1 3 – – – 180,000.00 4 – – – 600,000.00 1. 2 150 2. A 2022 3. A 2023 4. A A 32 1. A A A H A A A 0.25 A 84,545,147 29.57 2,499,999,996.79 16,918,053.10 2,483,081,943.69 A 15.61 33 A 2,483,081,943.69 75 56.38% 140,000 140,000 0 4,200 13.41% 33,308.19 33,308.19 0 30.21% 75,000 75,000 0 2. H H 76,000,000 H H (i) 3.5% (ii) 3.4% (iii) H 16.9% (iv) H 14.4% A H 34 H 0.25 H H 32.48 H H H A [2015]101 1 1 1 1 1 1 50% 20% 1 1 5 35 A (QFII) QFII 2009[47] 10% QFII A QFII [2009]3 B [2009]394 10% [2014]81 A 10% 10% 36 [2016]127 A 10% 10% H [1994]020 H [2008]897 H 2008 10% 37 [2014]81 H H 20% H H 12 [2016]127 H H 20% H H 12 38 0.23 A H 39 2022 6 30 2021 12 31 1 4,023,250,509.82 2,842,677,267.48 2 700,000,000.00 200,000,000.00 3 – 62,739.00 4 2,016,706,300.57 939,748,112.41 5 2,713,330,450.16 1,105,759,571.75 6 596,244,502.28 531,196,547.78 7 415,641,169.16 692,261,958.13 8 53,523,216.63 54,999,617.97 9 1,496,902,516.96 2,276,469,528.29 10 114,315,141.92 255,127,082.80 12,129,913,807.50 8,898,302,425.61 11 74,269,507.82 71,530,334.22 12 18,086,495.83 18,802,231.03 13 9,179,825,831.06 6,316,279,511.19 14 2,072,848,900.09 3,067,207,867.50 15 172,642,131.34 170,070,872.22 16 4,023,561,481.57 662,708,796.08 11,469,799.56 6,948,461.94 17 4,451,373.78 4,162,665.30 18 1,071,368,607.59 866,903,935.41 16,628,524,128.64 11,184,614,674.89 28,758,437,936.14 20,082,917,100.50 40 2022 6 30 2021 12 31 19 1,966,252,066.84 1,860,696,500.00 20 3,598,130.06 – 21 967,943,844.79 1,036,982,577.72 22 3,369,204,291.79 2,306,910,116.65 23 119,823,950.23 352,681,717.14 24 52,276,720.97 67,519,702.61 25 236,427,450.22 48,629,486.85 26 680,675,249.47 136,664,417.03 7,398,469.04 4,225,184.38 791,200.00 791,200.00 27 1,059,384,444.73 310,100,070.52 12,191,163.60 44,277,908.91 8,467,777,312.70 6,164,462,497.43 28 3,091,900,000.00 1,967,748,428.04 29 3,660,546,167.06 – 30 10,685,236.11 10,879,703.29 32 178,010,897.90 – 31 64,503,881.87 25,441,145.12 17 84,787,542.50 104,216,253.83 7,090,433,725.44 2,108,285,530.28 15,558,211,038.14 8,272,748,027.71 41 2022 6 30 2021 12 31 33 536,723,313.50 536,723,313.50 34 333,235,286.91 – 35 4,848,611,260.86 4,832,768,261.83 30,104,000.00 32,096,200.00 37 22,276,078.73 (7,613,180.72) 38 23,616,256.64 17,266,053.61 39 268,361,656.75 268,361,656.75 40 7,197,507,044.61 6,194,759,167.82 13,200,226,898.00 11,810,169,072.79 13,200,226,898.00 11,810,169,072.79 28,758,437,936.14 20,082,917,100.50 42 2022 6 30 2021 12 31 2,597,515,069.67 593,095,104.71 300,000,000.00 – 641,605,961.31 448,120,747.17 1 937,073,154.17 347,593,588.48 167,943,409.99 176,107,817.92 202,602,599.16 113,797,898.71 2 1,742,784,071.43 1,837,334,934.64 148,731,538.16 800,000,000.00 429,521,571.27 319,598,489.09 14,699,155.04 20,480,374.08 7,033,744,992.04 3,856,128,954.80 3 4,157,352,990.72 1,350,059,171.12 – – – – 2,811,721,752.27 1,280,018,460.38 262,536,204.31 1,309,136,814.51 – – 387,273,873.79 392,286,140.98 5,686,374.76 2,596,418.88 – – 5,292,653,398.94 4,622,171,949.91 12,917,224,594.79 8,956,268,955.78 19,950,969,586.83 12,812,397,910.58 43 2022 6 30 2021 12 31 1,023,332,866.84 1,261,939,500.00 – – 739,859,796.22 557,046,846.40 1,273,574,861.40 874,183,753.59 25,943,220.46 172,956,634.95 23,467,573.41 28,878,501.78 62,888,608.01 17,775,591.40 1,304,872,044.34 565,827,131.31 5,358,807.57 2,551,415.40 791,200.00 791,200.00 101,700,000.00 3,200,000.00 3,337,865.04 22,438,022.78 4,558,976,835.72 3,504,245,982.21 2,656,700,000.00 786,800,000.00 3,660,546,167.06 – – – – – – – 10,741,749.57 13,423,678.16 4,905,810.86 8,557,857.51 6,332,893,727.49 808,781,535.67 10,891,870,563.21 4,313,027,517.88 44 2022 6 30 2021 12 31 536,723,313.50 536,723,313.50 333,235,286.91 – 4,848,611,260.86 4,832,768,261.83 30,104,000.00 32,096,200.00 (775,619.54) (609,915.05) 268,361,656.75 268,361,656.75 3,103,047,125.14 2,894,223,275.67 9,059,099,023.62 8,499,370,392.70 9,059,099,023.62 8,499,370,392.70 19,950,969,586.83 12,812,397,910.58 45 41 7,304,491,338.96 4,028,022,488.56 5,650,508,668.44 2,245,211,455.30 42 45,449,665.35 21,201,184.74 43 49,650,173.34 56,442,822.66 44 126,399,595.74 107,119,073.48 45 255,054,636.60 200,038,514.30 46 76,768,433.12 13,720,261.74 120,102,101.64 34,644,318.71 25,481,363.85 21,301,664.66 47 40,868,360.92 12,336,592.31 48 4,199,843.60 21,587,263.15 3,582,923.60 2,834,046.74 49 (3,660,869.06) (160,041.62) 50 (28,631,879.47) 30,496,077.35 51 (6,723,522.16) (4,329,681.98) 52 (9,150,998.74) (950,017.12) 1,097,561,101.46 1,443,269,368.43 53 2,092,103.81 3,355,129.18 54 2,254,370.81 709,760.70 1,097,398,834.46 1,445,914,736.91 55 94,650,957.67 184,884,747.88 1,002,747,876.79 1,261,029,989.03 1,002,747,876.79 1,261,029,989.03 46 29,889,259.45 (1,066,315.53) 29,889,259.45 (1,066,315.53) – (1,133,085.00) – – (1,133,085.00) 29,889,259.45 66,769.47 – 29,586,440.51 760,065.04 – 302,818.94 (693,295.57) 1,032,637,136.24 1,259,963,673.50 1,032,637,136.24 1,259,963,673.50 0.47 0.59 0.44 0.59 0 0 47 4 2,364,194,413.72 2,016,966,902.46 1,951,593,318.84 1,538,006,914.04 3,634,539.87 3,204,356.66 19,135,579.80 11,821,433.25 69,871,990.97 62,026,068.29 85,360,429.83 78,720,175.00 6,265,338.85 (6,898,182.62) 71,407,412.96 13,981,123.78 13,340,110.93 12,234,408.51 5 9,529,261.87 6,292,315.65 2,293,819.60 2,834,046.74 2,293,819.60 2,834,046.74 (8,110,426.25) 23,862,144.23 (3,932,514.57) (4,325,366.00) 401,795.49 106,241.91 228,515,151.70 358,855,520.37 867,335.51 64,595.34 1,275,851.39 563,362.04 228,106,635.82 358,356,753.67 19,282,786.35 40,660,678.66 208,823,849.47 317,696,075.01 208,823,849.47 317,696,075.01 48 (165,704.49) 1,971,851.19 (165,704.49) 1,971,851.19 – (165,704.49) 1,971,851.19 208,658,144.98 319,667,926.20 49 3,038,800,978.84 2,887,893,348.03 67,399,490.94 157,930,399.47 56 123,781,925.79 34,157,968.08 3,229,982,395.57 3,079,981,715.58 1,551,673,945.49 1,698,762,995.28 334,286,062.44 224,622,530.60 235,588,722.86 344,428,646.38 56 202,168,255.91 415,015,587.14 2,323,716,986.70 2,682,829,759.40 906,265,408.87 397,151,956.18 200,000,000.00 2,050,000,000.00 1,460,670.00 20,492,482.61 4,044,620.93 6,771,658.76 56 14,489,983.85 40,985,939.59 219,995,274.78 2,118,250,080.96 2,188,693,239.71 1,898,993,502.24 700,000,000.00 2,050,000,000.00 2,803,965,670.84 56 46,849,962.30 25,166,299.08 5,739,508,872.85 3,974,159,801.32 (5,519,513,598.07) (1,855,909,720.36) 50 – 2,509,960,996.79 3,978,000,000.00 – 4,085,382,666.84 1,298,907,944.79 56 466,542,322.25 459,117,039.95 8,529,924,989.09 4,267,985,981.53 2,208,375,500.00 649,455,977.28 92,732,448.31 361,036,874.42 56 496,112,910.71 748,526,906.50 2,797,220,859.02 1,759,019,758.20 5,732,704,130.07 2,508,966,223.33 23,638,751.01 (6,274,196.59) 1,143,094,691.88 1,043,934,262.56 2,101,730,679.46 1,146,171,930.13 3,244,825,371.34 2,190,106,192.69 51 788,861,444.80 1,306,196,622.88 4,593,212.60 13,018,012.65 34,354,347.21 13,232,174.14 827,809,004.61 1,332,446,809.67 810,338,583.44 883,910,966.58 106,759,256.97 29,570,696.15 34,502,346.92 75,294,778.68 84,347,262.63 114,761,990.71 1,035,947,449.96 1,103,538,432.12 (208,138,445.35) 228,908,377.55 – 200,000,000.00 1,304,506.44 781,387.96 2,006,266,142.87 402,268,570.34 2,007,570,649.31 603,049,958.30 435,769,660.39 684,855,708.49 300,000,000.00 200,000,000.00 2,284,052,400.00 2,649,637,730.51 2,245,398,155.55 5,669,459,790.90 3,130,253,864.04 (3,661,889,141.59) (2,527,203,905.74) 52 – 2,509,960,996.79 3,149,547,866.84 691,399,876.83 4,245,681,541.07 376,740,309.13 7,395,229,407.91 3,578,101,182.75 1,421,394,000.00 208,319,006.22 52,818,566.82 334,567,349.26 221,263,681.40 572,625,524.85 1,695,476,248.22 1,115,511,880.33 5,699,753,159.69 2,462,589,302.42 5,498,339.01 (990,178.53) 1,835,223,911.76 163,303,595.70 445,104,022.54 188,559,197.40 2,280,327,934.30 351,862,793.10 53 2022 536,723,313.50 – 4,832,768,261.83 32,096,200.00 (7,613,180.72) 17,266,053.61 268,361,656.75 6,194,759,167.82 – 11,810,169,072.79 536,723,313.50 – 4,832,768,261.83 32,096,200.00 (7,613,180.72) 17,266,053.61 268,361,656.75 6,194,759,167.82 – 11,810,169,072.79 – – – – 29,889,259.45 – – 1,002,747,876.79 – 1,032,637,136.24 – 333,235,286.91 15,842,999.03 – – – – – – 349,078,285.94 1. – – – – – – – – – 2. – 333,235,286.91 – – – – – – 333,235,286.91 3. – – 15,842,999.03 – – – – – – 15,842,999.03 – – – (1,992,200.00) – – – – – 1,992,200.00 1. – – – (1,992,200.00) – – – – – 1,992,200.00 – – – – – 6,350,203.03 – – – 6,350,203.03 1. – – – – – 6,557,571.38 – – – 6,557,571.38 2. (207,368.35) (207,368.35) 536,723,313.50 333,235,286.91 4,848,611,260.86 (30,104,000.00) 22,276,078.73 23,616,256.64 268,361,656.75 7,197,507,044.61 – 13,200,226,898.00 54 55 2021 510,312,197.00 49,401,670.49 2,045,095,156.05 28,359,000.00 (26,338,876.15) 14,369,931.38 220,705,199.31 4,449,556,361.77 – 7,234,742,639.85 510,312,197.00 49,401,670.49 2,045,095,156.05 28,359,000.00 (26,338,876.15) 14,369,931.38 220,705,199.31 4,449,556,361.77 – 7,234,742,639.85 – – – – (1,066,315.53) – – 1,261,029,989.03 – 1,259,963,673.50 26,411,116.50 (49,401,670.49) 2,767,546,281.74 9,961,000.00 – – – – – 2,734,594,727.75 1. 21,311,286.75 – 2,471,731,656.94 9,961,000.00 – – – – – 2,483,081,943.69 2. 5,099,829.75 (49,401,670.49) 278,934,138.94 – – – – – – 234,632,298.20 3. – – 16,880,485.86 – – – – – – 16,880,485.86 – – – (690,000.00) – – – (321,928,988.10) – (321,238,988.10) 1. – – – (690,000.00) – – – (321,928,988.10) – (321,238,988.10) – – – – – 829,457.82 – – – 829,457.82 1. – – – – – 843,834.60 – – – 843,834.60 2. 14,376.78 14,376.78 536,723,313.50 – 4,812,641,437.79 37,630,000.00 (27,405,191.68) 15,199,389.20 220,705,199.31 5,388,657,362.70 – 10,908,891,510.82 2022 536,723,313.50 – 4,832,768,261.83 32,096,200.00 (609,915.05) 268,361,656.75 2,894,223,275.67 8,499,370,392.70 – – – – (165,704.49) – 208,823,849.47 208,658,144.98 – 333,235,286.91 15,842,999.03 – – – – 349,078,285.94 1. – – – – – – – 2. – 333,235,286.91 – – – – 333,235,286.91 3. – – 15,842,999.03 – – – – 15,842,999.03 – – – (1,992,200.00) – – – 1,992,200.00 2. – – – (1,992,200.00) – – – 1,992,200.00 536,723,313.50 333,235,286.91 4,848,611,260.86 30,104,000.00 (775,619.54) 268,361,656.75 3,103,047,125.14 9,059,099,023.62 56 2021 510,312,197.00 49,401,670.49 2,045,095,156.05 28,359,000.00 (5,964,567.44) 220,705,199.31 1,862,201,037.65 4,653,391,693.06 – – – – 1,971,851.19 – 317,696,075.01 319,667,926.20 26,411,116.50 (49,401,670.49) 2,767,546,281.74 9,961,000.00 – – – 2,734,594,727.75 1. 21,311,286.75 – 2,471,731,656.94 9,961,000.00 – – – 2,483,081,943.69 2. 5,099,829.75 (49,401,670.49) 278,934,138.94 – – – – 234,632,298.20 3. – – 16,880,485.86 – – – – 16,880,485.86 – – – (690,000.00) – – (321,928,988.10) (321,238,988.10) 2. – – – (690,000.00) – – (321,928,988.10) (321,238,988.10) 536,723,313.50 – 4,812,641,437.79 37,630,000.00 (3,992,716.25) 220,705,199.31 1,857,968,124.56 7,386,415,358.91 57 1. 1998 6 24 1999 2005 12 29 2011 3 23 2014 10 10 2015 11 26 450,000,000 H 0.25 2018 11 23 [2018]1959 15,000 A 2019 2 15 A 150,000,000 0.25 2.00 487,500,000.00 2020 8 11 2020 A A 15 4,600,000 A 0.25 6.23 488,650,000.00 58 2020 5 27 1,450 A 100 1,450,000,000.00 6 A 2020 12 3 (A 13.56 2020 11 9 A 2020 13.48 2021 1 28 (A 14.15 2020 12 3 2021 1 27 1,358,240,000.00 13.48 100,754,542 (A 2020 1 28 2021 1 29 89,057,000.00 14.15 6,293,565 (A 2020 12 3 2020 12 23 30 15 130% 130%) 2020 12 23 2021 1 29 2021 1 29 1,447,297,000.00 (A 107,048,107 2020 86,648,788.00 21,662,197.00 1,162,828,718.24 2021 20,399,319.00 5,099,829.75 278,934,138.94 2,703,000.00 26,762,026.75 107,048,107 1,441,762,857.18 59 2020 2020 A 2020 H [2020]2648 450,000,000 (A 2021 1 7 0.25 (A 84,545,147 29.57 2,499,999,996.79 16,918,053.10 2,483,081,943.69 21,136,286.75 2,461,945,656.94 A 21,136,286.75 84,545,147 2,461,945,656.94 2021 5 25 A 3 700,000 (A 0.25 14.23 536,723,313.50 60 [2022]664 A A 2022 5 26 4,000 A 100 4,000,000,000.00 6 20,754,716.98 1,245,283.02 3,978,000,000.00 A 2022 11 28 (A 43.94 2. 2022 8 26 61 1. 15 – (2014 2022 6 30 12 62 2. 1. 2022 6 30 2022 63 2. 1 1 12 31 3. 12 4. 5. 5.1 64 5.2 65 6. 66 7. 67 8. 8.1 (1) (2) (3) 68 8.2 69 9. 14 –– 70 9.1 71 72 9.1.1 73 9.1.2 9.1.3 74 9.2 12 12 75 9.2.1 (1) (2) (3) (4) (5) 76 30 9.2.2 (1) (2) (3) (4) (5) 77 90 9.2.3 78 9.2.4 9.3 (1) (2) (3) 79 80 9.4 9.4.1 9.4.1.1 81 (1) (2) (3) 82 9.4.1.2 9.4.1.2.1 83 9.4.2 9.4.3 9.5 84 (1) (2) (3) 85 9.6 9.7 86 10. 9.2 11. 9.2 12. 9.1 9.2 9.3 13. 9.2 14. 14.1 87 14.2 14.3 14.4 14.5 88 15. (1) (2) 89 16. 16.1 16.2 90 16.3 16.3.1 16.3.2 91 92 16.4 17. 93 18. (1) (2) (%) 20 5% 4.75% –4 10 5% 9.50%-23.75% 4–5 5% 19.00%-23.75% 3–5 5% 19.00%-31.67% 94 19. 20. 95 21. (1) (%) 42–50 – 5–20 – – – 5–10 – 96 (2) (1) (2) (3) (4) (5) 97 22. 23. 24. 98 25. (1) (2) (3) 99 26. 27. 27.1 100 27.2 101 28. (1) (2) (3) 102 29. 29.1 29.2 103 30. 30.1 30.2 104 105 30.3 31. 31.1 31.1.1 106 31.1.2 4 –– 8 –– 107 31.1.3 31.1.4 12 31.2 31.2.1 108 31.3 32. 14 2021 2 2 14 14 109 22 – 14 2021 1 1 14 14 2021 2021 11 1 2021 2021 329,959,493.47 40,049,782.23 2020 254,222,773.59 61,307,718.11 110 1. 13% 7% 3% 2% 1 7% 2 1.2 1.4 1 70% 1.2% 12% 2 111 % 15% 25% 15% 25% 15% 25% 1 25% 0% 1 2,000,000 8.25% 2,000,000 16.5% 2. 2019 12 4 GR201933003682 2019 2021 15% 112 2019 12 4 GR201933001492 2019 2021 15% 2020 8 17 GR202034000476 2020 2022 15% [2012]10 2016 6 30 50% 2021 113 1 23,680.28 37,595.74 3,244,801,691.06 2,101,693,083.72 778,425,138.48 740,946,588.02 4,023,250,509.82 2,842,677,267.48 174,785,147.22 238,902,274.63 2 700,000,000.00 200,000,000.00 700,000,000.00 200,000,000.00 700,000,000.00 200,000,000.00 114 3 – 62,739.00 – 62,739.00 4 (1) 1,506,620,147.82 834,875,954.38 519,224,504.02 107,583,256.08 9,138,351.27 2,711,098.05 2,016,706,300.57 939,748,112.41 115 (2) 1,209,023,929.58 15,547,866.84 1,224,571,796.42 (3) (4) (%) (%) 1,506,620,147.82 74.37 – – 1,506,620,147.82 519,224,504.02 25.63 9,138,351.27 1.76 510,086,152.75 2,025,844,651.84 / 9,138,351.27 / 2,016,706,300.57 (%) (%) 834,875,954.38 88.58 – – 834,875,954.38 107,583,256.08 11.42 2,711,098.05 2.52 104,872,158.03 942,459,210.46 / 2,711,098.05 / 939,748,112.41 116 % 1,506,620,147.82 – – 519,224,504.02 9,138,351.27 1.76 2,025,844,651.84 9,138,351.27 0.45 (5) 2,711,098.05 9,138,351.27 2,711,098.05 9,138,351.27 2,711,098.05 9,138,351.27 2,711,098.05 9,138,351.27 (6) 2,711,098.05 9,138,351.27 2,711,098.05 9,138,351.27 2,711,098.05 9,138,351.27 2,711,098.05 9,138,351.27 117 5 (1) 1 2,763,999,217.67 1 2 16,650,097.81 2 3 1,100,733.39 3 7,584,933.61 2,789,334,982.48 (2) (%) (%) 2,727,724,480.34 97.79 48,007,950.85 1.76 2,679,716,529.49 53,921,147.75 1.93 20,307,227.08 37.66 33,613,920.67 7,689,354.39 0.28 7,689,354.39 100.00 – 2,789,334,982.48 / 76,004,532.32 / 2,713,330,450.16 118 (%) (%) 1,096,931,797.73 94.60 27,642,681.27 2.52 1,069,289,116.46 48,127,930.42 4.15 11,657,475.13 24.22 36,470,455.29 14,499,749.67 1.25 14,499,749.67 100.00 – 1,159,559,477.82 / 53,799,906.07 / 1,105,759,571.75 % 2,727,724,480.34 48,007,950.85 1.76 53,921,147.75 20,307,227.08 37.66 7,689,354.39 7,689,354.39 100.00 2,789,334,982.48 76,004,532.32 2.72 119 (3) 53,799,906.07 25,544,063.32 3,339,437.07 76,004,532.32 53,799,906.07 25,544,063.32 3,339,437.07 76,004,532.32 (4) 1,550,421,839.55 581,839,100.82 55.58% 50.18% 27,287,424.38 14,662,345.34 6 596,244,502.28 531,196,547.78 596,244,502.28 531,196,547.78 120 (1) 598,869,422.24 596,244,502.28 (2,624,919.96) (2) 40,000,000.00 (3) 1,308,273,481.00 157,656,990.53 1,465,930,471.53 121 7 (1) (%) (%) 1 414,740,988.03 99.78 686,003,745.08 99.096 1 2 776,474.96 0.19 4,219,015.49 0.609 2 3 101,031.33 0.02 2,016,474.00 0.291 3 22,674.84 0.01 22,723.56 0.003 415,641,169.16 100.00 692,261,958.13 100.000 (2) 245,461,288.73 562,487,063.28 59.06% 81.25% 122 8 53,523,216.63 54,999,617.97 53,523,216.63 54,999,617.97 (1) 1 7,805,681.65 1 2 40,415,490.03 2 3 4,946,612.28 3 394,616.14 53,562,400.10 (2) 45,834,976.30 52,633,813.76 4,800,000.00 – 293,291.73 293,731.73 212,279.26 211,827.29 2,421,852.81 1,860,245.19 53,562,400.10 54,999,617.97 123 (3) 12 2022 1 1 – – 39,183.47 39,183.47 2022 1 1 – – 39,183.47 39,183.47 2022 6 30 – – 39,183.47 39,183.47 (4) – – 39,183.47 39,183.47 – – 39,183.47 39,183.47 124 (5) (%) 40,000,000.00 1–2 74.68 – 4,966,520.15 1–2 9.27 – 4,800,000.00 1 8.96 – 529,523.00 1 0.99 – 212,291.73 3 0.40 – 50,508,334.88 / 94.30 – 125 9 (1) 617,132,665.73 – 617,132,665.73 259,185,166.43 5,023,103.53 254,162,062.90 90,536,939.48 – 90,536,939.48 539,622,977.37 4,552,128.52 535,070,848.85 – – – 1,506,477,749.01 9,575,232.05 1,496,902,516.96 1,189,179,166.17 – 1,189,179,166.17 183,128,642.36 5,175,543.77 177,953,098.59 60,856,490.19 – 60,856,490.19 855,214,953.98 6,734,180.64 848,480,773.34 2,288,379,252.70 11,909,724.41 2,276,469,528.29 126 (2) 6,734,180.64 2,877,911.90 5,059,964.02 4,552,128.52 5,175,543.77 3,845,610.26 3,998,050.50 5,023,103.53 11,909,724.41 6,723,522.16 9,058,014.52 9,575,232.05 10 94,643,540.85 232,222,691.43 5,665,346.28 14,355,212.88 9,231,253.23 6,809,376.77 4,775,001.55 412,844.04 – 1,326,957.68 114,315,141.92 255,127,082.80 127 11 6,921,828.12 2,293,819.60 – 9,215,647.72 10,500,000.00 – 10,500,000.00 54,108,506.10 1,289,104.00 (843,750.00) 54,553,860.10 71,530,334.22 3,582,923.60 (843,750.00) 74,269,507.82 12 1. 27,486,623.54 7,525,892.36 35,012,515.90 – 1. 14,410,615.35 1,799,669.52 16,210,284.87 2. 633,932.04 81,803.16 715,735.20 (1) 633,932.04 81,803.16 715,735.20 3. 15,044,547.39 1,881,472.68 16,926,020.07 – 1. 12,442,076.15 5,644,419.68 18,086,495.83 2. 13,076,008.19 5,726,222.84 18,802,231.03 18,086,495.83 18,802,231.03 128 13 (1) 1. 2,256,706,971.73 5,786,763,634.84 105,367,276.49 52,626,989.79 8,201,464,872.85 2. 1,038,977,839.39 2,123,699,811.23 21,448,674.61 10,885,886.99 3,195,012,212.22 (1) 79,474.32 11,479,141.98 3,940,756.63 4,264,136.67 19,763,509.60 (2) 1,024,856,765.44 2,112,220,669.25 15,280,087.43 6,146,621.69 3,158,504,143.81 (3) 14,041,599.63 – 2,227,830.55 475,128.63 16,744,558.81 3. – 29,638,141.75 5,586,052.50 – 35,224,194.25 (1) – 26,514,037.78 5,586,052.50 – 32,100,090.28 (2) – 3,124,103.97 – – 3,124,103.97 4. 17,449,243.96 28,586,838.53 404,787.59 72,481.92 46,513,352.00 5. 3,313,134,055.08 7,909,412,142.85 121,634,686.19 63,585,358.70 11,407,766,242.82 – 1. 428,787,993.80 1,345,595,767.21 52,095,053.25 38,471,319.69 1,864,950,133.95 2. 63,208,624.47 284,435,921.90 9,539,242.81 3,081,597.02 360,265,386.20 (1) 60,261,755.36 284,435,921.90 8,322,991.00 2,878,319.18 355,898,987.44 (2) 2,946,869.11 – 1,216,251.81 203,277.84 4,366,398.76 3. – 14,367,954.70 5,144,759.85 – 19,512,714.55 (1) – 13,729,933.45 5,144,759.85 – 18,874,693.30 (2) – 638,021.25 – – 638,021.25 4. 475,219.13 1,504,144.39 48,847.24 3,945.00 2,032,155.76 5. 492,471,837.40 1,617,167,878.80 56,538,383.45 41,556,861.71 2,207,734,961.37 – 1. – 19,876,437.96 275,923.26 82,866.49 20,235,227.71 2. – – – – – (1) – – – – – 3. – 29,777.31 – – 29,777.31 (1) – 29,777.31 – – 29,777.31 (2) – 4. – 19,846,660.65 275,923.26 82,866.49 20,205,450.40 – 1. 2,820,662,217.68 6,272,397,603.40 64,820,379.48 21,945,630.50 9,179,825,831.06 2. 1,827,918,977.93 4,421,291,429.67 52,996,299.98 14,072,803.61 6,316,279,511.19 129 2,446,307,991.66 1,796,949,877.60 (2) 8,292,131.46 2,728,761.44 5,563,370.02 – 268,037.61 225,506.25 42,531.36 – (3) (4) (5) 12,832,988.83 110KV 7,535,215.02 549,477,694.50 130 14 1,455,294,164.14 2,867,765,142.38 617,554,735.95 199,442,725.12 2,072,848,900.09 3,067,207,867.50 (1) 120 754,659,250.69 270,384,014.38 75 41,447,544.97 823,934,022.33 75 401,228,842.23 156,279,422.21 4,200 34,672,250.50 75,478,773.23 55,256,665.36 33,740,880.86 75 18,748,570.88 1,129,878,953.18 149,281,039.51 378,069,076.19 1,455,294,164.14 2,867,765,142.38 131 (2) (%) 75 1,405,235,500.00 1,129,878,953.18 211,005,699.18 1,322,136,081.48 – 18,748,570.88 94.09% 94.09% – – – 75 1,985,837,800.00 823,934,022.33 467,758,734.39 1,250,245,211.75 – 41,447,544.97 65.05% 65.05% 8,869,722.99 8,869,722.99 4.35% 120 2,244,595,500.00 270,384,014.38 484,275,236.31 – 754,659,250.69 33.62% 33.62% – – – 75 1,466,011,800.00 156,279,422.21 244,949,420.02 – 401,228,842.23 27.37% 27.37% – – – 4,200 470,427,500.00 75,478,773.23 99,182,872.27 139,989,395.00 – 34,672,250.50 37.13% 37.13% – – – 132 (3) 419,747,327.78 – 419,747,327.78 97,274,681.59 – 97,274,681.59 56,708,222.92 – 56,708,222.92 14,977,577.30 – 14,977,577.30 28,846,926.36 – 28,846,926.36 617,554,735.95 – 617,554,735.95 93,343,324.42 – 93,343,324.42 78,024,378.03 – 78,024,378.03 6,730,582.58 – 6,730,582.58 2,105,446.45 – 2,105,446.45 19,238,993.64 – 19,238,993.64 199,442,725.12 – 199,442,725.12 133 15 1. 191,102,069.02 2. 5,657,965.56 (1) 5,657,965.56 3. 196,760,034.58 1. 21,031,196.80 2. 3,086,706.44 (1) 2,407,419.35 3. 679,287.09 4. 24,117,903.24 1. 172,642,131.34 2. 170,070,872.22 134 16 1. 469,457,768.42 51,365,606.04 232,964,000.00 144,731,091.46 7,595,886.72 906,114,352.64 2. 155,661,162.26 3,311,080.84 3,482,808,505.33 – 7,158.42 3,641,787,906.85 (1) 155,661,162.26 3,311,080.84 – – – 158,972,243.10 (2) – – 3,482,808,505.33 – 7,158.42 3,482,815,663.75 3. 625,118,930.68 54,676,686.88 3,715,772,505.33 144,731,091.46 7,603,045.14 4,547,902,259.49 1. 65,991,809.40 28,804,914.09 144,989,611.68 – 3,619,221.38 243,405,556.55 2. 5,731,953.86 3,280,638.33 271,591,020.62 – 331,608.56 280,935,221.37 (1) 5,731,953.86 3,280,638.33 232,727,028.02 – 327,233.86 242,066,854.07 (2) – – 38,863,992.60 – 4,374.70 38,868,367.30 3. 71,723,763.26 32,085,552.42 416,580,632.30 – 3,950,829.94 524,340,777.92 1. 553,395,167.42 22,591,134.46 3,299,191,873.03 144,731,091.46 3,652,215.20 4,023,561,481.57 2. 403,465,959.02 22,560,691.95 87,974,388.32 144,731,091.46 3,976,665.34 662,708,796.08 320,919,034.69 324,758,897.07 135 17 (1) 29,810,459.76 4,486,912.28 32,144,952.12 4,837,086.14 76,278,402.10 12,092,787.29 54,975,356.64 8,999,635.21 64,503,881.87 10,169,077.10 25,441,145.12 4,331,055.32 34,914,538.51 5,237,180.78 33,101,192.39 4,965,178.86 27,829,233.33 4,174,385.00 16,200,234.30 2,430,035.15 3,598,130.06 593,691.47 – – 236,934,645.64 36,754,033.92 161,862,880.57 25,562,990.68 (2) 11,919,133.92 1,787,870.09 12,518,486.60 1,877,772.99 713,476,202.24 107,021,430.34 765,840,684.05 114,876,102.61 55,206,014.74 8,280,902.21 59,015,677.76 8,852,351.67 – – 62,739.00 10,351.94 780,601,350.90 117,090,202.64 837,437,587.41 125,616,579.21 136 (3) 32,302,660.14 4,451,373.78 21,400,325.38 4,162,665.30 (32,302,660.14) 84,787,542.50 21,400,325.38 104,216,253.83 (4) 43,939,270.13 30,690,640.30 7,809,355.63 1,080,737.08 51,748,625.75 31,771,377.38 137 (5) 2022 – – 2023 – – 2024 – – 2025 14,334,627.90 – 2026 11,015,764.48 19,674,875.82 2027 18,588,877.75 11,015,764.48 43,939,270.13 30,690,640.30 18 997,017,701.29 789,953,029.11 74,350,906.30 74,350,906.30 – 2,600,000.00 1,071,368,607.59 866,903,935.41 138 19 1,089,899,000.00 1,513,906,500.00 510,805,200.00 240,000,000.00 365,547,866.84 106,790,000.00 1,966,252,066.84 1,860,696,500.00 20 76,558.35 – 3,521,571.71 3,598,130.06 – 139 21 967,943,844.79 1,036,982,577.72 967,943,844.79 1,036,982,577.72 22 (1) 2,134,356,523.92 1,322,155,502.11 1,234,847,767.87 984,754,614.54 3,369,204,291.79 2,306,910,116.65 (2) 1 60,269,233.78 17,219,814.14 77,489,047.92 140 23 119,823,950.23 352,681,717.14 119,823,950.23 352,681,717.14 24 (1) 1 66,290,653.03 294,873,561.99 310,537,292.55 50,626,922.47 2 1,229,049.56 24,169,262.34 23,748,513.42 1,649,798.48 67,519,702.59 319,042,824.33 334,285,805.97 52,276,720.95 141 (2) 61,966,998.51 257,482,459.00 271,237,994.76 48,211,462.75 (45,540.00) 12,794,977.98 12,749,437.98 – 764,463.84 13,474,140.26 12,648,161.01 1,590,443.11 852,653.87 11,565,483.93 11,045,090.58 1,373,047.24 (124,829.85) 1,632,192.71 1,339,514.49 167,848.37 36,639.82 276,463.62 263,555.94 49,547.50 674,036.00 6,199,563.00 6,182,954.00 690,645.00 2,930,694.68 4,922,421.75 7,718,744.80 134,371.63 66,290,653.03 294,873,561.99 310,537,292.55 50,626,922.49 142 (3) 1 1,194,514.09 23,326,898.79 22,916,199.62 1,605,213.26 2 34,535.47 842,363.55 832,313.80 44,585.22 1,229,049.56 24,169,262.34 23,748,513.42 1,649,798.48 14% 0.5% 2022 1 1 6 30 22,916,199.62 832,313.80 2022 6 30 1,605,213.26 44,585.22 143 25 137,540,553.53 11,387,361.66 60,173,597.79 11,359,752.88 10,598,995.91 9,461,877.50 3,594,770.01 2,130,901.26 2,176,228.58 1,746,134.73 444,435.38 643,392.80 21,898,869.02 11,900,066.02 236,427,450.22 48,629,486.85 26 7,398,469.04 4,225,184.38 791,200.00 791,200.00 672,485,580.43 131,648,032.65 680,675,249.47 136,664,417.03 144 (1) 4,707,174.52 2,297,774.10 1,310,472.60 1,927,410.28 1,380,821.92 – 7,398,469.04 4,225,184.38 (2) 791,200.00 791,200.00 791,200.00 791,200.00 145 (3) 520,947,600.00 – 74,245,605.06 77,755,114.87 23,755,790.41 15,828,272.51 30,104,000.00 32,096,200.00 23,432,584.96 5,968,445.27 672,485,580.43 131,648,032.65 27 1 1,006,528,929.80 310,100,070.52 1 52,220,000.00 – 1 635,514.93 – 1,059,384,444.73 310,100,070.52 146 28 (1) 902,428,929.80 998,412,983.63 3,196,000,000.00 1,278,800,000.00 1 902,428,929.80 303,864,555.59 1 104,100,000.00 5,600,000.00 3,091,900,000.00 1,967,748,428.04 147 29 (1) 3,660,546,167.06 – (2) 100 2022–5–20 6 4,000,000,000.00 – 3,643,685,913.42 1,380,821.92 18,241,075.56 – – 3,660,546,167.06 4,000,000,000.00 – 3,643,685,913.42 1,380,821.92 18,241,075.56 – – 3,660,546,167.06 148 (3) [2022]664 2022 5 20 100 4,000 0.3% 0.5% 1.0% 1.5% 1.8% 2% 6 2022 5 20 2028 5 19 A 2022 5 26 6 2022 11 28 2028 5 19 43.94 A 30 15 90% A 5 A 112% A A 149 A 30 15 130% 130%) 3,000 A 2 30 70% A A A 150 3,664,830,887.89 335,169,112.11 4,000,000,000.00 (21,144,974.47) (1,933,825.20) (23,078,799.67) 3,643,685,913.42 333,235,286.91 3,976,921,200.33 (1,380,821.92) (1,380,821.92) 18,241,075.56 18,241,075.56 – 2022 6 30 3,660,546,167.06 333,235,286.91 3,993,781,453.97 151 30 11,320,751.04 11,515,218.22 635,514.93 635,514.93 10,685,236.11 10,879,703.29 31 25,441,145.12 45,804,800.00 6,742,063.25 64,503,881.87 25,441,145.12 45,804,800.00 6,742,063.25 64,503,881.87 152 2012 –– 17 low-E 2# 133,333.06 – 100,000.02 33,333.04 2012 –– 2 190,291.55 – 49,999.98 140,291.57 1,500 424,778.42 – 250,000.02 174,778.40 2012 –– 2*600t/d 83,495.42 – 49,999.98 33,495.44 TCO 603,783.23 – 603,783.23 0.00 2012 –– 1,500 1# 950,494.77 – 250,000.02 700,494.75 153 2014 580 LOW-E 2,790,000.00 – 465,000.00 2,325,000.00 4,679,443.73 – 586,666.74 4,092,776.99 2011 739,999.84 – 184,999.98 554,999.86 4,014,720.00 – 167,280.00 3,847,440.00 1,134,115.59 – 46,607.52 1,087,508.07 580 LOW-E 4,234,724.00 – 409,812.00 3,824,912.00 1,200 1,684,065.48 – 174,213.72 1,509,851.76 2,800 2,877,900.00 – 172,674.00 2,705,226.00 900,000.03 1,000,000.00 99,999.96 1,800,000.07 – 3,600,000.00 187,826.08 3,412,173.92 – 41,204,800.00 2,943,200.00 38,261,600.00 25,441,145.12 45,804,800.00 6,742,063.25 64,503,881.87 154 32 – 230,230,897.90 – 52,220,000.00 – 178,010,897.90 33 + - 536,723,313.50 536,723,313.50 34 – – 40,000,000.00 333,235,286.91 – – 40,000,000.00 333,235,286.91 155 35 4,780,117,627.53 – 4,780,117,627.53 52,650,634.30 15,842,999.03 – 68,493,633.33 4,832,768,261.83 15,842,999.03 – 4,848,611,260.86 36 1 32,096,200.00 – 1,992,200.00 30,104,000.00 32,096,200.00 – 1,992,200.00 30,104,000.00 1: 2022 5 25 2020 A 1,992,200.00 156 37 – – – – – – (7,613,180.72) 29,889,259.45 – 29,889,259.45 – 22,276,078.73 – (4,685,441.82) 29,586,440.51 – 29,586,440.51 – 24,900,998.69 – (2,927,738.90) 302,818.94 – 302,818.94 – (2,624,919.96) (7,613,180.72) 29,889,259.45 – 29,889,259.45 – 22,276,078.73 157 38 17,266,053.61 6,557,571.38 207,368.35 23,616,256.64 17,266,053.61 6,557,571.38 207,368.35 23,616,256.64 39 268,361,656.75 – – 268,361,656.75 268,361,656.75 – – 268,361,656.75 40 6,194,759,167.82 4,449,556,361.77 1,002,747,876.79 1,261,029,989.03 – – 321,928,988.10 7,197,507,044.61 5,388,657,362.70 158 41 (1) 7,285,660,785.13 5,647,016,606.15 4,006,038,420.77 2,239,800,101.33 18,830,553.83 3,492,062.29 21,984,067.79 5,411,353.97 7,304,491,338.96 5,650,508,668.44 4,028,022,488.56 2,245,211,455.30 (2) 6,468,102,101.23 154,622,632.87 180,626,503.87 319,281,955.84 161,935,169.23 19,922,975.92 5,896,527,530.36 1,165,341,157.52 101,446,157.93 128,647,285.93 12,529,207.22 159 (3) 30–120 42 17,048,222.25 1,306,823.46 4,164,387.44 4,653,788.99 3,923,762.26 4,481,599.08 3,967,262.78 1,208,385.13 3,693,638.66 1,924,817.01 2,964,478.81 1,909,737.79 2,485,816.01 1,320,568.28 6,809,342.58 3,968,742.69 392,754.56 426,722.31 45,449,665.35 21,201,184.74 160 43 37,008,523.79 44,217,828.05 6,421,048.50 5,780,602.46 5,149,776.66 4,731,980.16 12,678.08 4,459.85 1,058,146.31 1,707,952.14 49,650,173.34 56,442,822.66 44 67,324,035.28 68,897,778.55 14,925,107.74 10,538,835.21 5,829,406.63 3,592,433.81 8,149,166.34 4,361,248.05 4,722,203.38 4,143,592.54 1,148,929.54 1,023,170.67 9,125,268.49 1,998,236.41 1,122,452.13 1,105,866.39 362,943.45 188,692.64 13,690,082.76 11,269,219.21 126,399,595.74 107,119,073.48 161 45 55,813,432.48 39,118,507.52 165,135,312.47 134,017,800.27 12,128,571.42 11,096,518.97 21,977,320.23 15,805,687.54 255,054,636.60 200,038,514.30 46 120,102,101.64 34,644,318.71 25,481,363.85 21,301,664.66 4,640,053.54 1,157,900.91 (22,492,358.21) (780,293.22) 76,768,433.12 13,720,261.74 162 47 2,503,473.27 3,052,823.35 6,742,063.25 6,234,579.97 31,622,824.40 3,049,188.99 40,868,360.92 12,336,592.31 48 3,582,923.60 2,834,046.74 450,000.00 7,842,906.41 166,920.00 9,504,060.00 166,920.00 9,504,060.00 1,406,250.00 4,199,843.60 21,587,263.15 163 49 (139,297.35) 769,335.76 (3,521,571.71) (929,377.38 (3,660,869.06) (160,041.62) 50 (6,427,253.22) (751,658.54) (22,204,626.25) 31,247,735.89 (28,631,879.47) 30,496,077.35 164 51 (6,723,522.16) (4,329,681.98) (6,723,522.16) (4,329,681.98) 52 1,375,064.85 1,017,352.08 (10,526,063.59) (1,967,369.20) (9,150,998.74) (950,017.12) 53 1 813,591.12 3,031,418.86 813,591.12 1,278,512.69 323,710.32 1,278,512.69 2,092,103.81 3,355,129.18 2,092,103.81 1 – 165 54 2,153,838.80 96,215.63 2,153,838.80 100,532.01 613,545.07 100,532.01 2,254,370.81 709,760.70 2,254,370.81 55 148,981,006.01 174,526,224.63 (34,612,628.52) (3,163,584.23) (19,717,419.82) 13,522,107.48 94,650,957.67 184,884,747.88 166 1,097,398,834.46 15% 164,609,825.15 12,564,367.57 2,629,649.13 (367,398.64) (34,612,628.53) (20,921,010.36) (1,335,061.98) 3,950,073.84 – 31,866,858.51 94,650,957.67 167 56 (1) 80,744,688.79 10,133,431.20 25,931,363.85 21,301,664.66 15,827,360.46 220,000.00 1,278,512.69 2,502,872.22 123,781,925.79 34,157,968.08 (2) 189,877,482.10 386,948,191.87 72,653.66 21,481,763.42 2,153,838.80 96,215.63 5,090,053.54 1,157,900.91 4,974,227.81 5,331,515.31 202,168,255.91 415,015,587.14 168 (3) – 30,120,339.59 14,489,983.85 10,865,600.00 14,489,983.85 40,985,939.59 (4) 20,423,562.30 11,476,099.08 – 26,426,400.00 13,690,200.00 46,849,962.30 25,166,299.08 169 (5) 466,542,322.25 459,117,039.95 466,542,322.25 459,117,039.95 (6) 495,034,111.04 730,523,947.73 – 17,908,619.14 1,078,799.67 94,339.63 496,112,910.71 748,526,906.50 170 57 (1) (1) 1,002,747,876.79 1,261,029,989.03 6,723,522.16 4,329,681.98 28,631,879.47 (30,496,077.35) 715,735.20 715,735.20 355,898,987.44 219,267,472.76 2,407,419.35 2,367,974.74 242,066,854.07 11,906,352.80 1,261,756.85 1,145,392.36 9,150,998.74 950,017.12 3,660,869.06 160,041.62 150,868,000.63 34,644,318.71 (4,199,843.60) (21,587,263.15) (288,708.48) 2,228,072.31 (19,428,711.33) 11,294,035.17 772,843,489.17 (648,200,026.51) (2,370,476,466.47) (855,995,548.19) 708,230,611.01 391,916,423.87 15,451,138.81 11,475,363.71 906,265,408.87 397,151,956.18 (2) 3,244,825,371.34 2,190,106,192.69 2,101,730,679.46 1,146,171,930.13 1,143,094,691.88 1,043,934,262.56 171 (2) 3,244,825,371.34 2,101,730,679.46 23,680.28 37,595.74 3,244,801,691.06 2,101,693,083.72 – – 3,244,825,371.34 2,101,730,679.46 58 778,425,138.48 39,882,313.71 18,086,495.83 2,446,307,991.66 320,919,034.69 3,603,620,974.37 172 59 74,948,522.81 6.7114 503,009,516.00 4,767,740.42 7.0084 33,414,231.96 94,814,238.00 0.0491 4,658,792.41 266,033.35 0.8552 227,509.06 3,933.46 8.1365 32,004.59 282,767.77 4.6145 1,304,831.87 542,646,885.89 86,599,759.89 6.7114 581,205,628.52 325,997.51 7.0084 2,284,720.95 79,053.30 4.6145 364,791.45 583,855,140.92 3,970.00 0.8552 3,395.10 3,395.10 3,146,630.69 6.7114 21,118,297.21 87,854.51 7.0084 615,719.56 21,734,016.77 187,462,098.79 6.7114 1,258,133,129.80 1,258,133,129.80 173 60 41,204,800.00 21,302,900.00 3,600,000.00 3,000,000.00 2022 174 2,503,473.27 2,099,000.00 1,000,000.00 750,000.00 2022 613,380.32 519,000.00 500,000.00 2021 400,000.00 175 300,000.00 200,000.00 2,752,135.20 80,744,688.79 34,939,888.79 176 1 (1) 2022/02/13 740,000,000.00 100.00 2022/02/13 – – 2022/02/13 2,065,000,000.00 100.00 2022/02/13 – – 2021 10 27 < > 2021 10 28 177 2021 11 9 [2021]2868 2021 11 10 2021–111 2021 12 15 < > 2021–127 2021–128 2021 11 27 2021 12 28 2022 1 27 2021–123 2021–131 2022– 003 334,394.76 2020 2020 2020 50% 178 2022 2 13 100% 100% 100% 100% 334,394.76 2022 2 14 100% 100% 2022–009 2022 3 1 2022–013 100% 100% (2) – 740,000,000.00 2,065,000,000.00 740,000,000.00 2,065,000,000.00 742,738,418.94 2,073,300,505.68 (2,738,418.94) (8,300,505.68) 179 [2022]24 [2022]25 2021 12 31 74,273.84 207,330.05 100% 74,000.00 100% 206,500.00 (3) 1,249,471,790.26 572,065,553.36 1,127,564.56 1,127,564.56 13,740,000.00 13,740,000.00 145,038.88 145,038.88 537,080.71 537,080.71 17,752.39 17,752.39 14,842,270.00 12,104,397.46 1,219,062,083.72 544,393,719.36 506,733,371.3 510,989,682.1 13,740,000.00 13,740,000.00 9,000,000.00 9,000,000.00 256.45 256.45 6,099,925.37 6,099,925.37 477,893,189.50 477,893,189.50 – 4,256,310.74 742,738,418.94 61,075,871.30 180 2,504,277,807.58 557,471,639.81 17,906,764.60 17,906,764.60 247,187,416.40 247,187,416.40 31,666.46 31,666.66 4,802,780.12 4,802,780.12 476,780.00 273,762.59 2,233,872,400.00 286,380,097.05 – 889,152.39 430,977,301.9 433,178,932.65 16,495,150.06 16,495,150.06 188,819.35 188,819.35 118,729,740.92 118,729,740.92 70,519,112.54 70,519,112.54 52,220,000.00 52,220,000.00 172,824,479.03 172,824,479.03 – 2,201,630.75 2,073,300,505.68 124,292,707.16 181 1 2022 6 30 (%) 1 100 – 2 100 – 2.1 – 100 2.1.1 FLAT (AUSTRALIA) PTY – 100 LTD 3 100 – 4 100 – 4.1 – 100 4.2 – 100 4.3 – 100 5 100 – 6 100 – 182 2022 6 30 (%) 6.1 – 100 6.1.1 100 7 100 – 8 100 – 9 100 – 10 100 – 11 100 – 12 100 – 13 100 – 183 2 (1) 74,269,507.82 19,948,888.40 – 3,582,923.60 2,834,046.74 – – – – 3,582,923.60 2,834,046.74 (2) (3) 184 4,023,250,509.82 2,842,677,267.48 700,000,000.00 200,000,000.00 – 62,739.00 2,016,706,300.57 939,748,112.41 2,713,330,450.16 1,105,759,571.75 596,244,502.28 531,196,547.78 53,523,216.63 54,999,617.97 10,103,054,979.46 5,674,443,856.39 3,598,130.06 – 967,943,844.79 1,036,982,577.72 3,369,204,291.79 2,306,910,116.65 673,276,780.43 132,439,232.65 3,660,546,167.06 – 11,320,751.04 11,516,621.85 230,230,897.90 – 6,072,079,465.68 4,142,134,668.01 14,988,200,328.75 7,629,983,216.88 185 1. 1.1 1.1.1 2022 6 30 186 542,646,885.89 646,162,060.99 583,855,140.92 264,346,799.86 3,395.10 3,245.87 21,734,016.77 44,332,571.48 – 602,570.50 1,258,133,129.80 1,285,319,483.63 2022 6 30 24,726,840.00 3,684,304.32 1.1.2 2022 6 30 4,991,348,129.80 (2021 12 31 3,442,726,983.63 187 1.2 2022 6 30 2022 6 30 1,550,421,839.55 2021 12 31 581,839,100.82 55.58% 2021 12 31 50.18% 188 1.3 2. 1,308,273,481.00 1,493.899,701.86 157,656,990.53 154,836,626.87 189 1,209,023,929.58 662,916,166.12 15,547,866.84 6,790,000.00 3. 190 (1) – 62,739.00 200,000,000.00 200,062,739.00 (1) – 200,000,000.00 200,000,000.00 (2) 62,739.00 62,739.00 – 531,196,547.78 531,196,547.78 – 62,739.00 731,196,547.78 731,259,286.78 191 (2) (3) 2022 6 30 – 76,558.35 – 3,521,571.71 (4) 2022 6 30 – 700,000,000.00 3.70% 596,244,502.28 1.00% (5) 192 1 2 3 193 4 (1) 123,486,566.66 111,135,494.36 113,681,503.02 30,494,318.68 2021 6 (2) 4,249,814.64 3,880,265.34 825,688.08 825,688.08 (3) 369.54 364.63 194 5 (1) 859,709.94 2,343,468.83 – 412,844.04 4,427,279.35 – (2) 44,831,804.59 28,449,581.64 – 173,342.70 414,844.04 – 195 1 (1) A 2020 4 29 < 2020 A > 2020 A 2020 A 2020 6 29 2019 2020 A 2020 H < 2020 A > < 2020 A > 2020 8 11 2020 A A 2020 8 11 15 4,600,000 (A 0.25 6.23 2020 8 12 15 4,600,000 (A 28,658,000.00 2020 A 12 24 36 48 60 196 2019 2020 A 2020 H 2021 5 25 A 2021 5 25 14.23 3 70 A 2021 7 25 3 700,000 A 9,961,000.00 12 24 36 48 60 2021 8 9 2020 A 920,000 2019 2020 A 2020 H 197 2022 6 1 2020 A 140,000 2019 2020 A 2020 H 2020 A 2021 – – – – – – – 6.23 ~14.23 44.02 3.1 4.4 198 2 2020 A 2021 – 62,590,341.70 5,903,291.63 11,097,301.30 4,745,697.72 199 1 – 4,695,672,830.89 4,966,230,139.24 – – 3,343,947,640.64 2 200 1 (1) 201 (2) 6,468,102,101.23 180,626,503.87 319,281,955.84 154,622,632.87 161,935,169.23 19,922,975.92 7,304,491,338.96 4,979,453,429.31 140,807,844.37 259,332,168.10 149,299,046.80 118,124,117.56 3,492,062.30 5,650,508,668.44 1,488,648,671.92 39,818,659.50 59,949,787.74 5,323,586.07 43,811,051.67 16,430,913.62 1,653,982,670.52 45,449,665.35 49,650,173.34 126,399,595.74 255,054,636.60 76,768,433.12 120,102,101.64 25,481,363.85 40,868,360.92 4,199,843.60 (3,660,869.06) (28,631,879.47) (6,723,522.16) (9,150,998.74) 1,097,561,101.46 2,092,103.81 2,254,370.81 1,097,398,834.46 94,650,957.67 1,002,747,876.79 202 1 (1) 1 946,141,641.60 1 2 21,768,719.73 2 3 1,100,733.39 3 1,868,381.21 970,879,475.93 (2) (%) (%) 260,082,532.32 26.80 – – 260,082,532.32 654,902,993.87 67.45 11,526,292.69 1.76 643,376,701.18 53,921,147.75 5.55 20,307,227.08 37.66 33,613,920.67 1,972,801.99 0.20 1,972,801.99 100.00 – 970,879,475.93 / 33,806,321.76 / 937,073,154.17 203 (%) (%) 163,791,056.47 44.02 – – 163,791,056.47 151,140,825.52 40.62 3,808,748.80 2.52 147,332,076.72 48,127,930.42 12.93 11,657,475.13 24.22 36,470,455.29 9,035,293.16 2.43 9,035,293.16 100.00 – 372,095,105.57 / 24,501,517.09 / 347,593,588.48 % 260,082,532.32 – – 654,902,993.87 11,526,292.69 1.76 53,921,147.75 20,307,227.08 37.66 1,972,801.99 1,972,801.99 100.00 970,879,475.93 33,806,321.76 3.48 204 (3) 24,501,517.09 9,304,804.67 – 33,806,321.76 24,501,517.09 9,304,804.67 – 33,806,321.76 (4) 589,618,034.52 209,629,403.13 60.73% 56.34% 7,589,373.89 1,644,474.68 2 148,731,538.16 800,000,000.00 1,594,052,533.27 1,037,334,934.64 1,742,784,071.43 1,837,334,934.64 205 148,731,538.16 800,000,000.00 148,731,538.16 800,000,000.00 (1) 1 1,262,838,619.62 1 2 315,731,700.00 2 3 21,000.00 3 15,461,213.65 1,594,052,533.27 (2) 1,593,362,013.65 1,031,644,847.53 306,000.00 5,306,000.00 40,000.00 40,000.00 81,000.00 81,000.00 263,519.62 263,087.11 1,594,052,533.27 1,037,334,934.64 206 (3) (%) 1,102,544,013.65 69.17 489,318,000.00 30.70 1,500,000.00 0.09 195,000.00 0.01 100,000.00 0.01 1,593,657,013.65 99.98 3 4,148,137,343.00 1,343,137,343.00 9,215,647.72 6,921,828.12 4,157,352,990.72 1,350,059,171.12 207 (1) 10,000,000.00 – – 10,000,000.00 150,000,000.00 – – 150,000,000.00 70,000,000.00 – – 70,000,000.00 1,000,000,000.00 – – 1,000,000,000.00 30,000,000.00 – – 30,000,000.00 66,137,343.00 – – 66,137,343.00 10,000,000.00 – – 10,000,000.00 7,000,000.00 – – 7,000,000.00 – – – – – – – – – – – – – 2,065,000,000.00 – 2,065,000,000.00 – 740,000,000.00 – 740,000,000.00 1,343,137,343.00 2,805,000,000.00 – 4,148,137,343.00 208 (2) 6,921,828.12 2,293,819.60 9,215,647.72 6,921,828.12 2,293,819.60 9,215,647.72 4 (1) 2,108,235,900.68 1,720,656,556.48 1,844,919,841.98 1,404,141,466.45 255,958,513.04 230,936,762.36 172,047,060.48 133,865,447.59 2,364,194,413.72 1,951,593,318.84 2,016,966,902.46 1,538,006,914.04 209 (2) 1,521,103,033.03 171,041,246.98 96,298,432.07 319,793,188.60 – 255,958,513.04 5 2,293,819.60 2,834,046.74 2,293,819.60 2,834,046.74 210 1 (9,150,998.74) 38,565,098.45 4,277,789.06 (975,858.12) 32,716,030.65 (5,049,501.89) – 27,666,528.76 211 2 09 – (2010 [2010]2 % 8.09 0.47 0.44 7.87 0.46 0.42 212