意见反馈 手机随时随地看行情

公司公告

中煤能源:2016年审计报告2017-03-23  

						                                         - ..
                                                            '""
                                                                                               p:f YJ.. . JJ1.     JJr-

                         v~                                                                   2016   i:ro   12   J=l 31 El
~ij11j
                  ' j ~""o/~:~~
                        fr!~\                                                       r                                                  lP-{lz:: 'f 51; ffi f 1!1 : A K; ffi
                      . ---  Ji'A                                           ...J.:JI I   .J       llfttt                  Wt*5Rt1Ji                   WJ1JJ5Rt1Ji
 YJiti;iJ J5i       ~                                                             ;                                                                                               I
     ' "-1'.:.   ffiJ iYz ilL~" 1 0 r"..,- v         A         '1      ,7                        -t,        1                 15,268,402                    32.197,961 I
                                                \.,.'...., __ __.>f!',JP"
     JSl149:~1;\li                                                                               -t,        2                  6,798,966                     3,589,112
     @4)l:~l(;fj\                                                                                -t,  3                        7,658,899                      9,679,830
     f1Ji1tff,1(J,91                                                                             {:;, 4                        1,264,434                      1,259,021
     @tj)l:;f!J.~,                                                                               -t,        5                     74,698                        255,809
     @tj)l:flj[:f!J                                                                                                               85,970                        40, 175
     ;l'ldlli@49:wJ(                                                                             {:;, 6                        3,616,127                     6,058,047
     Z1Ji                                                                                        -t,        7                  7,390,899                     6,825,048
    ft.flli JIT.Z9J 55:f rrr:                                                                    -t,        8                  2,382,944                     2, 113,576
        fiE Z91 55:f rrr: #it                                                                                                 44,541,339                    62,018,579
 i plit i;iJ J5i }"'= :
     PJf~tf:l~:J~55:tF                                                                           {:;, 9                        5,396, 121                    5,495,263
     -j~Jl,ij@49:ffJ\                                                                           {:;, 10                          285,342                        245,524
     *~A fl3ltH5t 55:t                                                                          {:;, 11                       14, 183,987                   13,255,457
     N 55:t ttm ±!hf=                                                                                                            53,270                        50,836
     Im,.,...~_...
                 !Ev~!                                                                          {:;, 12                       84,021,034                    87,359,504
     ft~It!f                                                                                    {:;, 13                       42,877,054                    39,707,594
     ITtm55:t                                                                                   {:;, 14                          313,431                       453,715
     7G%55:f f=                                                                                 {:;, 15                       40,155,549                    39,096,101
     ml~                                                                                                                           6,084                                      -
     -L~~,ijf'!t1Xft:m            m                                                                                               92,560                          63,009
     ~.@Jifi:f.ftl'Jl 55:f f~                                                                   {:;, 16                        3,118,131                     2,580,257
     ft.fill ~loJIT.i}J 55:t rrr:                                                               {:;, 17                        6,804,883                     6,653,687
                 ~~-iJILz; _fft
                     'ti-)tf!~    f'=Ap 1'f                                                                                  197,307,446                  194,960,947
                                  15ff=,~,it                                                                                 241,848,785                  256,979,526
 lit i;iJ ffi. f!Jr :
     ~Ji/it,ijf±l:±b
                s ffA                                                                           {:;, 19                        6,573,031                     5,657,929
     @f-J~f,@                                                                                   {:;, 20                        3,046,284                      1,626,258
     @fi~KffJ\                                                                                  {:;, 21                       18,113,862                    19,039,397
     fJn tj)l: ;fj\ J,91                                                                        {:;, 22                        2,368,889                     1,379,498
     @11 ~QI mJHlii~                                                                            {:;, 23                          835,609                       771,609
    @3(f:m                                                                                      {:;, 24                        1,809,787                     1,057,800
    @H:f!J.~,                                                                                   {:;' 25                          813,536                      1, 112,479
    @Hfl3l:fU                                                                                   {:;, 26                          332,614                      304,404
    ft. fm@ 11 ffJ\                                                                             -t,  27                        4,957,476                    4,689,767
    -4 i ' jiJ~Jj80~~JIT.i)JffJ. fM                                                             -t,  28                       16,161,810                   24,992,274
    ft. ffil 1JIT. fJJ ffi. f!Jr                                                                {:;, 29                        6,402,838                    7,015,336
        JIT.z;JJ ffi.1!i:t il-H                                                                                               61,415,736    t              67,646,751 i



                                                                                                            1
                              ~§                  llfH±    Wt*~~.9!     -r---
                                                                                  j~jf}J~~.9!
~p  mt tg] iti.1!Jl :
    KWJ1f§:W~                                   -t,    30      43,496,933           54,479,691
    )5\Z {>Jfljf 'Jf                             -t,    31      25,900,417           25,896,299
      , . \IL   J-J±",
    KitJJJ~ I ' ;){),                            -t,    32         530,961              52
  K , IJJ J5'Z {;j ll.7( I ffJr Wil              -t,    33          70,936               41,283
  ~ :r_91;5\Z1-Hx                                --t,   34          68,401               81,298
  1:YI i+ ff:t iM                                --t,   35       1,352,350            1,308,799
  iffi Jj Lj)z ful                               -t,    36         761,998              741, 137
  iffi fu!Jijf {~ f, ff:t 1!!f                   -t'    16       6,122,688            6,083,973
  Jt1m ~1==1frE/9J ff:t 1m                                         167,880              159,880
       ~ p1JiE tg] ff:t {ijf-§-it                              78,472,564           89,315,572
                      iti.1!Jl-§-i-j-                         139,888,300          156,962,323
JN*t>l.ful
  mt*                                            --t,   37      13,258,663           13,258,663
  **0;f.O
  :,; -
      .....      /\                              --t,   38      38, 137,600          37,537,744
           VAf"~
   -fl{ifil,ffi i::i !J.!-,                      --t,   39         (41,632)             (62,823)
   -ij- Jlil 1i4l ~                              -t,    40       1,181,350            1,398,501
    m~,Z\.;f.O/ \
   fill/'\ ~                                     --t,   41       4,030,608            3,992,822
    -f.]9: ffe\J~ i'lf ~                         ]i, 30             253,419             123,919
   *7Hllc:ftliifJ                                -t, 42         29,099,572           27,235,474
   VJ Hiii r ffJ: i~ iiJ ?ff ff* tX .ful 15 it                  85,919,580           83,484,300
   Y' ~ ~51: * tX .ful                                          16,040,905           16,532,903
               JW ff *t>l.ful !5it                             101,960,485          100,017,203
           Jr:i.1!Jl.f!JJWff *t>l.ful,~ it                     241,848,785          256,979,526




                                                         2
                                  ~~~                                         2016       'F 12 JJ 31 L
                             .:::

                          ~ '"'""~""!
f';,~!j;!J
..-jttjl
                                                             [JJ   V""'" '   I,
                       \1    c"' ~~
                            ---<'''
                              .. !:>-::                                                                             i 1il :-f:lL ffi t 1l1 : A E~Jf1
                       f\   j.J:J. ~  #
                                                  JJJ!' -
                                                      /          ~!
                                                                   '
                                                                   ....                   flfttt         M*~Wl                   WHJJ~tm
    Jlt l9J ~fJt.K>-                                            ''Jl)'i'
           fr,-      ffi .!71..i:K~
           _!}-.!_             ..:i        ? .,
                                                             "°' '4/'                                     6,208,626                  21,926,329
           @4:lzJJ~thf"'~~~~o o o o' ~                                                                       727,856                       99,288
        r\\/.. 4: . : y, \.if;'!\
                               ±},.                                                  +-t,         1       3,409,716                   4,052,984
        f31 N ;f;J\rJn                                                                                       199,866                      313,652
        @4)!}f'lj,~,                                                                                         358,004                   1, 176,838
            4:'.z:Jlst::fU
        J.112                                                                                              3,482,903                   3, 190,380
        JtffilJE45z:;f,iz                                                             +--1::;,     2         713,219                   2,568,092
        ff-1!o.Jll.                                                                                          900,795                      487,492
        -if r*J j!J :J1Jl 814 P/iE i}J if5 r":                                                             8,834,396                   9,879,597
        !tfmfiEiJJ if5 tz:                                                                                    57,012                          469
                           Yfif.l;fJ ~ tz:il-i-t-                                                         24,892,393                  43,695, 121
    4PY!if.l0~tz::
        PT {±t" l±l ~~ !VJ"~ '"'-ml~
                      i::i_,                                                                               5,187,988                  5, 187,988
        -ff}!JJJ§Z45z:~                                                                                  16, 120,891                11,293,573
        -ffJtJJRJt:tXN'Bt                                                             +--1::;,     3      88,765,227                 86,346,957
        !nl IE'Bttz:                                                                                          647,986                    672,446
        tOtIT.!JI                                                                                                    -                     4,465
        :7G%'Bttz:                                                                                             78,938                     79,502
        ifil~?fr1~t51.'Bi tz:                                                                              1,340,087                     865,7
        Jt fill 4P1Jlt iJJ 'Bi re                                                                          1,129,684                  1, 173,994
                                          ~pY!if.l;IJ~tz:irit                                            113,270,801                105,624,692
                                                  ~tz:,~it                                               138, 163, 194              149,319,813
    Jltl;IJ fft f:Vf :
                 f±l:sif'A±/.~
        ~p;,,_,itjj
                                                                                                           1,820,000                                   -
        r-HmtE±J,.jfiJ,
         \\/.. ' y,                                                                                        3,723,696                   2,898,203
        f3145z: ifj\ JJn                                                                                   1, 154, 123                   282,426
        @H~9'Iwr~~                                                                                             14,673                     20,594
        @)(f}l~                                                                                                49, 154                   131,896
        JEH:fiJ,~,                                                                                            725,213                  1,000,410
       JtfmJ.lllfiifx                                                                                      7,490,763                   7,197,860
       -if P.J j!JJtJj a<14PfiEiJJfft 1m                                                                   6,370,000                  18,472,791
       Jtfm11EiJJfft 1m                                                                                    3,000,000                                   -
                         J!EZ9J1fiJJ,!Jti::i1'f
                           ~         f3t~~-~~;~~;~:;Y:s#~
-
                                                                                                                       58,841,961  62,477,986
Jt~p.
,.,            .    8~1:ix*                                                                                -t;'   43   40,320,959  40,695,555
                    1'3tffi::blilH1JQ                                                                      -t;,   44    1,900, 129   1,492,708
                    f~~:mm                                                                                 -t;, 45      8,761,299   12,296,624
                    tfJij['#Jffl                                                                           -t;, 46      3,517,077    3,687,977
                    Wt:%-'#f ffl                                                                           -t;, 47      3,742,684    3,981,210
                    '&t f= ifr 1.ittB.1 ~                                                                  -t;, 49        599,813       323,912
           ;iJQ:    t)t '&t 4)(: fut (tB.1 ~ L;J, " - "              Ji} :t~ ylj)                          t;, 50       1,642,717       444,660
                    Jtrp.. x1 ~* 'i it:~ ;fQit 13 it: ~l~ 8~ t)t '&t L!)z: .ful
                    /'                                                                                                    611,327       359,076
-
_,             §~;fiJ~IIJ             C'itB.1 ~ " - "          Ji}:t~y1J)                                              3,432,369  (2,762,461)
           ;iJQ: §~)'H)z:A.                                                                               -t;, 51        198,586       354,766
                 Jt:. i:J:1 : ~F:fiEz;JJ '&t f= ~.'i.l'Llf#                                                                43,796         10,633
           (!Px: 'i~)'~~w                                                                                  -t;' 52        260,023       117,360
                 1t9=1  ~1=:fiEiJJ'&tf=~l'Ltfl.\~                                                                         199,499        51,072
ll],           ;flj'"IT{If ,.,_,,~l){"'m (-7 t"Jl!,c:..,Jt!J,' m ~ " - "
                            a                                              7a   :t.filylj)I
                                                                                 "                                      3,370,932  (2,525,055)
           ~: ?JT1#1'5l~ffl                                                                                -t;, 53        439,226    (460,876)
Ji, {jt;flj ~1fJ/('71B.1)                                                                                               2,931,7061<2,064, 179)
    Y3 ~ r J 0 El ?JT :ff =11r 8~ i l'Ll ~1IJ I (77 tB.1)                                                               2,026,530  (2,520,089)
    Y !J&Hx 1f; tB.1.ful                                                                                                  905,176       455,910
/ \ , Jt:.flli ~ffiB- 4)(: .fult(tB.1 ~) El'Hf§ i f,])j
....L.
                                                                                                                           21,191        (9,268)
    Y3~ J0 El ?JT:ff =11r ITTJtflli~ffiit4)z:.fult(tB.1~) 8~1'!§ if,1Jl                                   -t;, 39         21,191        (9,268)
    ( - ) L;J, f§ ~:it~ 7t ~ :itHB.1.ful 8~ Jt:. fill~* 1'l 4)(: .full(tB.1 ~)                                            21,191        (9,268)
           1.PJ {fl; W~ :ffi:: rvi!l! '&t f= 0ftfir1.llE~ z;JJ 1.iJ.\ .ful                                                 (1,622)         (872)
           2.:$7~ ffi Wt:%-:JR*ttr&f,1Jl                                                                                   22,813        (8,396)
-t;, ~ffi it 4)(: .fut I(1B.1 ~), e, f,]Jj                                                                              2,952,897  (2, 073,44 7)
    v=i ~ rJ 0 l'iJ ?JT:ff *ITT ~*B- 4)<:.fult(tB.1 ~).e,f,1Jl
                                         *
    Y3 ~Ty !J&Hx ITT~ffiit 4)<:.ful ,e, jf;]Jj
j\,, Hi 4)(: .ful :                                                                                        -t;, 54
                                                                                                                        2,047,721
                                                                                                                          905, 176
                                                                                                                                   (2,529,357)
                                                                                                                                        455,910

           (-)~*&HX4)z:.ful/('71B.1)(7G/Hx)
           (=      Wii:f~& RX 4)z:.ful/(771B.1 )(7GfHx)
                                                                                                                                  0.15
                                                                                                                                  0.15
                                                                                                                                                (0.19)
                                                                                                                                                (0.19)




                                                                                                5
2016 :qc:: 1-12 Jj



                     35,216,737    26,547,687
                     33,544,056    24,894,250
                         74,028        99,325
                      1,274, 134    1,668,816
                        185,023       258,620
                      1,862,428     1,704, 137
                         85,555        99,017
                      1,716,773     1,295,323

                       354,155        289,329
                       (91,714)     (881, 155)
                          2,264        17,619

                          7,010         1,359
                          4,528            34
                       (96,460)     (864,895)
                      (474,320)     (538,287)
                        377,860      326,608

                        377,860     (326,608)




        6
  Y:H81-r]J1tS?,~                                                                5,565,662       5,839,981

                                                                                61,188,671      71,766,096
                                                                  -t;, 56(1)    12,067,759       7,284,642

                                                                                                      1,858
                                                                                   205,374          206,309
                                                                                 1,475,672           69,225
                                                                  --t;' 56(3)      737,288          430,860
                                                                                26,001,850        1,591,203
                                                                                28,420,184        2,299,455
                                                                                 9,016,116       11,440,947
                                                                                   917,411        2,371,974
                                                                  --t;' 56(2)       64,815           38,000
                                                                                 7,846,368       14,770,738
                                                                                17,844,710       28,621,659
                                                                                10,575,474     (26,322,204)

  PJk4:)(J9:'6'.f45(iiJITT:EY/,~                                                    248,989         514, 116
  A r:p:    -Ti~'§] PJk45(0>~R51:?'H:9:'6'.f 45(iJ 81:,W,~                         244,261          43,642
  JtZ 1~1M'~45(1J 81:,W,~                                                       13,604,995      23,690,923
  '.&fffffl~45(iiJ8'J:EJ}i!~                                                     2,992,814      11,970,500
  45(iJ)'!;{tJ!)=J~'6'.fi~Z9J:ff *81:E,W,~                        --t;, 55(5)              -          6,200
     ~'6!mrJJ:EJJi!~fit:Jvh:f-                                                  16,846,798      36, 181,739
  1~~fifr:%->t1.t81:i:,m~                                                       33,913,277      17,859,038
  7HIJcR51:;fiJ, %U~ifll!X1~H%iJ,~,Y:H81:EYI~                                    6, 143,211      6, 150,673
  Jt9=1: -f-0'ffJY:H~%0>~R51:*81R51:%iJ, %U~ifl                                     289,129          33,720
  Y:H)'!;1tl!.~~'6'.fi~iJJ:ff*81:EYI~                             --t;, 55(6)       741,774          72,600
     ~'6'.fi~iJJ:EJJi!~irct±H\i+                                               40,798,262      24,082,311

ll!J, a=.~iJJX1:EJ~1.:~2UJ\1~~1fi-!JmmJJllM                                           6,347           2,085
Ji, :fJ\1~2UJ\1~~1fi-!Jm{!ft:tf1JnW!                              --t;, 56(1)   (1,301,884)     (6,936,049)
    !Jn: ttJJtmYI~R:EYI~~1fr1'm~f§N                                            11, 195,663     18, 131,712
f\, WJ;;fOJQ,~&_:EJQ,~~~~Wj           //                          --t;, 56(4)     9,893,779     11,195,663


     1±JE1ti',
      ' '- '§'                          ..
                                   :-\r{lf.,,

      1'.f!j tit PJJ;~l'J1i )-:~!H#~ ':fl* Lj)tj~1-~ir''                            42,686,127         30,779,396
               ,:              ,,
                                                * ..
      451: !J iftlr~~~ '!IT ;fifitSJJ1I 11".r~:~'z\\                                   446,338          1,136,244



      ;~~~
                                                                                    43, 132,465        31,915,640
                                                                                    40,503,215         30,510,215
                                                                                        213,573           194,612
      xH81~f' ~                        ~                                               476,759            281,909
      Y.: 1tAftl1.-             ~J         :JJl~                                         73,458           330,522
          t~ a i§i)JJ:ffi~JiE tl::l +H-                                            41,267,005         31,317,258
      r~ 'iiflii}J tz: 1: 81fJJ1,~1iE:I: 1 tlJl                                      1,865,460            598,382
--
_, N~mZ>7Jtz:1: tf3:.!M~ME:I::
   t!Sl:@:i N~ 451:iJ ~11fJJl~                                                           2,075                       -
   Itx t~N}it 451:1rii451:!J 111fJJl~                                                1,320,460             337,818
      ~~~~}5tf',~%}5tf'~A~*Mmtz:~
@tfjfJJl,~{j'ti§j)j                                                                         71               281
      451:U Afm EJ Nm i5iJJ1I
         Nmmz;.JJfJJl~JiE.A1J\i+
                                                *81:rx~                             22,321, 175
                                                                                    23,643,781
                                                                                                        8,338,514
                                                                                                        8,676,613
      ~~~~mtz:,~%mtz:~A~*AAMtz:Y.:
1itBfJJI,~                                                                               11,630            14,761
      NMY.:HffJfJJI,~                                                                2,232,300          6,497,156
      Y.: H Aim EJ NM i5Z>711I fr. tf3 fJJI,~                                        9,244,162         13,859,073
         ritmmZ>7J:r31,~1.mtl::l 1J\i+                                              11,488,092         20,370,990
             Nm ;i§i9J f' 1: tf3 fJJI, ~fiE_iU tlJl                                12, 155,689      (11,694,377)
-
-==., ~~mZ>7Jtz:1:ffJ~~ME:I::
   D_& 45/: r,( m45/: iJ tfJ fj)I, ~                                                            -           1,010
      Ilx 1~1~ifx 451:1rn1:r31,~                                                     2,320,000          8,700,000
      b(: h fw ~ 451: U 81 :rJJl ~                                                   3,000,000          9,976,000
      451:iJAftl1.EJ~MiiliZ>711'f fr.81fJJI,~
         ~m1ifiz;.JJ:r31,~;1.m.A1J\i+                                                5,320,000        18,677,010
      1~~1w* Y.:H81fx~                                                              18,472,791          6,746,000
      7t l'1lcH51::U, :tu i1iJW(; 1~1-au ,1~,Y.:ftj ffJ :rx~                         3,446,982          3,394,020
      xHAfmEJ~mrr5i.JJ1'ffr.tf1:rx~                                                     66,150             72,600
         ~mii5i.JJfJJl,~JiEtl::\ iH:f-                                              21,985,923         10,212,620
            ~ ~ i5i.JJ tz: 1: 81 fJJI, ~JiE :I: 1' tli1                           (16,665,923)          8,464,390
[Y' ~$~Z>1J~~~R~~~~~tf3~~                                                                       -             (14)
]i, :Jhl.~R:Jhl.~~~~i1tm:1Jo-Wi                                                     (2,644,774)       (2,631,619)
  }JQ: !1J3 MfJJl ~RfJJI, ~~Hr !WJ >R tlJl                                            7,367,866         9,999,485
-'-
/\,      AA*m1~RfJAl.~~~~>R-Wi                                                        4,723,092         7,367,866




                                                                   8
                                                                                                                A:tf:JYTff1!f;&.M_~i;JJ~



                            f                                   ' ...-" :~                                          - - -       I
                                                                                                                                    .       - /-J


                            "-f--:~                 A
                                                                  -;~                                                                                                                                 11ft:'f-7G   ffi~~:A~ ffi


                      rw§ \:
                                -
                                          1 ~~:~1 .       .
                                                                          f~', ~
                                                                          ~~- ~I
                                                                          ,:_.;/JN:41:
                                                                                                                          V3Jf.lt.:Y-J:0EJIN*tz~
                                                                                                                                                          2016 if.It

                                                                                                                                                                                                          d>'llllJN*tz~       JN*tz~B-it
                                                                                             !J'i:41:0lR       ;tt1tl!.~B-4x~       ~J])lf#J~           ?M:>K0f9'       -fJY:JX\~{fE~       *7Hfr~fU~iJ
                                """~,.. '~
                                                                      ~
- , .l.if-Wl*:>Kr@l                                        ' ~,           /13,258,663        37,537,744             (62,823)            1,398,501       3,992,822             123,919       27,235,474       16,532,903        100,017,203
                                      ~""-:.'   cD 0 '"   .:;,..<"~
- ' :41:'.ff.JIJHJJ:>Kr@l                                                    13,258,663      37,537,744             (62,823)            1,398,501       3,992,822             123,919       27,235,474       16,532,903        100,017,203
..:: ' :41:Wl~~':lti9J~r@l(~d> IJ-"-"
-'%:1:~7U)                                                                               -      599,856               21,191            (217,151)           37,786            129,500        1,864,098        (491,998)          1,943,282
<->~*B-4x~,~-r@l                                                                         -                 -          21, 191                       -               -                   -    2,026,530          905,176          2,952,897
1.~fU~iJ                                                                                 -                 -                -                       -               -                   -    2,026,530         905,176           2,931,706
2.;tt1tl!.~B-4x~                                     -!:;, 39                            -                 -         21,191                         -               -                   -             -                   -        21, 191
<=>IN*t:ll:A;fD~d>!J't;;fl:                                                              -         4,728                    -                       -               -                   -             -        244,261            248,989
1.IN*t:ll:A!J'i;;fl:                                                                     -         4,728                    -                       -               -                   -             -        244,261            248,989
(-=:) f U~iJ 7H.!ic                                                                      -                 -                -                       -       37,786            129,500        (167,286)        (328,875)          (328,875)
1 JH:l1X?M :>K 0 fl{                                 -!:;, 41                            -                 -                -                       -       37,786                      -     (37,786)                    -                -
2.xtJN*(J<]7f@c                                      -!:;, 42                            -                 -                -                       -               -                   -             -       (328,875)          (328,875)
3JMJ1X-f19:JXU~ftE~                                                                      -                 -                -                       -               -         129,500        (129,500)                    -                -
([IJ)~J])lf#J~                                       -!:;, 40                            -                 -                -           (217, 151)                  -                   -        4,854          141,345           (70,952)
1.:41:'.ff.tMJ1X                                                                         -                 -                -           1,849, 144                  -                   -             -         345,809          2,194,953
2.;;f\:'.ff.f~ffl                                                                        -                 -                -           2,061,441                   -                   -             -        247,511           2,308,952
3.xt-T0EJ ~~~(jiiJ;&                                                                     -                 -                -             (4,854)                   -                   -        4,854           43,047            43,047
(li);lt1tl!.                                                                             -      595,128                     -                       -               -                   -             -     (1,453,905)          (858,777)
1.$ dilf~g{J?:~;fD1J-g:1J?:~fiJT:ff :°tf
;& ~ ':lti9J 151 r@l                                                                     -       (3,319)                    -                       -               -                   -             -                   -        (3,319)
2.4x~&'llll1N*tz~                                                                        -      604,307                     -                       -               -                   -             -     (1,453,905)          (849,598)
3.;lt1tl!.                                                                               -       (5,860)                    -                       -               -                   -             -                   -        (5,860)
~_y , :41:Wl Wt>K :>K r@l                                                    13,258,663      38,137,600             (41,632)            1, 181,350      4,030,608            253,419        29,099,572      16,040,905         101,960,485




                                                                                                                                    9
                              Jj)j f:i                               tf
                                                                            '
                                                                            "--',


                                                                           '~ ~sI
                                                                                     ' ' ")
                                                                                 --,- .
                                                                                    -~
                                                                                              ~;~~{;-...: ::.:;:~~;;:r
                                                                                                                      -l


                                                                                                         j ~:'{_;,~/. ~--
                                                                                                                                         ".;...' .--\..
                                                                                                                                            ~~1';
                                                                                                                                                 ",


                                                                                                                                            ('..,;;-..,. /i
                                                                                                                                                                                                                                  -~Q_1_5 '.fJJ.t_______
                                                                                                                                                                                      Y1 JiJ;, 'f f.'J: .z;. RJ !VT 1-:i- t;-:tx. iiil.
                                                                                                                                                                                                                                                                                          I :JU   wx>J.::.1--t_x_Y-ml
                                                                                                                                                                                                                                                                                                                                --1
                                                                                                                                                                                                                                                                                                                          ]r .J.1, "-A'1
                                                                                                                                                                                                                                                                                                                          Jf1-mx: fol.1.Jl.
                                                                                                                                                                                                                                                                                                                        i~-= 19"?,?04:964~
                                                                                                                                                         li                                                                                 ~~.lL - )!':...                               /~
                                                                                 ~- JJ-i7--c~~
                                                                                                                                               ' .,.,.
                                                                                                                                                                  ;ltft!lt~it
                                                                          '\;:                                                          lli'~\{[Ji                                   "i'J~-f-i'i:fir          fa' !-'>I\    -on               fJx!Ab                  X-'HIJ':fiJlJ
~-
                                                                                                                                        ~~,7i'                      4'x:tiif          ' ~" '                   """''1"                        ~I:!\                    " ' ,,
'-"-
            1-_{J'JVJ;f::*{f)lj                                              ' \;.13,258,663                                            37' 1.$'1,235              (53,555)          2,188,257                3,992,822                   ------                      30,174,084             15,987,458
    - :, 4drJVHJJ*w                                                               13';.2~81, 6@3;                                 'Z   ~j~i 57 ,235                (53,555)          2,188,257                3,992,822                                               30,174,084             15,987,458 i---1Q?__,_Z_Q_1_,~E3_1
                                                                                                     .
                                                                                              -""- ;.,.:,':'':'";'.:;:::'.,'.~,
      :_, If\: JV] Jii'J IJliX, 1t fJJ {iZ {()lj (1)1 Y   ~
      "        ,, ',j- ti'l )iij)                                                                                                           380,509                  (9,268)         1789.756>                                               123,919                  !2,938,610\                    545,445 .               J2,68J,7~JL
 ( --) t;;{f4'x:i\rl.,i;:;,{f]Jl                                                                                                                                     (9,268)                                                   __::_,                                 (2,520,089)                    455,9!_Q_____ _i2___,Q_?_3_,j47t
~ _/Jt(i)-:fJ,1)/:fU1i1'J                                                                                                                                                                                                         ~-~                                 (2,520,089)                    455,910 ~---(~Q_E3_4:,.1_Z~)_
  2. J~fl~tiEit:JJ,};;i(                                      --t,   39


                                    * *
                                                                                                                                                                     (9,268)                                                                                                                                                C926-fil
    ( .~:)JEt~~tJ:AtnefiiY~i                                                                                                                405,846                                                                                                                                                 226,150            __61_1_.g~
~1 . JJ)( :8~ :t:Q:A lli                                                                                                                    405,846                                                                                                           ,____                                 226,150--- _________ __El_'.D._, 996
  c :)   :tu ~r'EJJH1ic                                                                                                                                                                                                                      123,919                    (443.938;     I
                                                                                                                                                                                                                                                                                                       -
                                                                                                                                                                                                                                                                                                    (21,853) - _______@1_1___,872)
    1 . 11l llx.JJ1 ;Jz i;. 1'5~                              t, 41                                                                                           -
    2. -!Jll!:Z.---fJxJAll:&i1:E%                                                                                                                                                                                                            123,919                    (123,919)
    3. :t!ll-l:Z. l!H i: ~IWJ lZ :fill )]=JVJ1ffll
1-'.3_~ iZ..@:~ $.] :;&
                                                                               --<;o;:-7-::-;----



                                                               / v            \     i      :.                                                                                                       -   t~   l....'.1-.    I   / u   'l"' 'l   j    /   '\,. V"-1   I   I"



                                                  :r!)j I~!
                                                              / .::~~r;f:                           '-;_,r-::.~c'<: ,.:\                                                     2016 {fJJ[
                                         :: t::t        .A                                               .' l&if;...\.                 );'t;;fi:i~;j'f~                       IAt;Ri~fS~            Ad:l-i1E:fU1i'f1                             JifT 1~ t; tY. ?,{111-i: I
 -, 1-.fFJUJ?k?RMf                      it ~:-c '':~ :: :::c;7                                                 ~;;:}3,268,663                  37,755,457                           3,992,822               19,110,616                                        74,117,558
 ::. , ;;{1:{1~WHJJ?RfiJJl              \ u::::c.L   r'.\ciT                                                   1:'4'~.~58,663                  37,755,457                           3,992,822               19,110,616                                        74,117,558
_;_, ::ts:JVJl ~~nt':l'tZVH'izMl OJUQ& ~q\~<,j-J:t[J; . ''<'.\
                                                                                                         ~(1/1
              1

}ilj)                                                                                                                       -                             (9, 179)                         37,786               340,074                                                   368,681
(       ) f".':L'-4')( JIJl.11!."1''1 'i'j/i...
          dh u         Y               11..!J                   '''\:' 7 .,                           ~ ~ ..!efl'v          -                                    -                              -               377,860                                                   377,860
  1 .{-11:fU1i'EJ                                                    .-zy"Il;;z~~- I  0   D_ 7 ~--~~"'~..,.                 -                                    -                              -               377,860                                                   377,860
( -_) ;flj 1i EJ :fr i''il~                                                                                                 -                                    -                         37,786               (37,786)                                                                   -
   1 . fJl l!XI~l'. ;R 'l~ :f>~                                                                                             -                                    -                         37,786               (37,786)                                                                       -
  2 . x't Hl1: fJ; (J<] 5} IDiC                                                                                             -                                    -                              -                      -                                                                       -
(:::)Jtftl~                                                                                                                 -                      (9, 179)                                     -                      -                                           (9, 179)
   1. f§Z r1Jlf}C ' J' :DC: i~ }W 1~- :11§ i:iZ. ful 3't z\!J 15} fiyf                                                    -                      (3,319)                                      -                      -                                           (3,319)
   2.Jtftfi.                                                                    ;                                           -                      (5,860)                                      -                      -                                           (5,860)
llY, ;;{I: JVWJJ ?k?Riiftl                                                                                       13,258,663                    37,746,278                           4,030,608               19,450,690                                         74,486,239




                                                                                                                                                   11
                                  rw ll  IB?l ;;,:;r ;- 7               ;~:::.:'
                                                                         f'<'-..!W:?fi:                             ~?fi:01'J~
                                                                                                                                         2015 1.fl(f
                                                                                                                                         liii!JZ ~~ ~J{                   ;>\( 7} 11k' :fij ii'FJ       Jiir 1'T t; +x ri;1 fH I
                                          -. - ,. '.:::\
 -, 1-_{1:JVJ;k;Ri{Jij                  ;1.<).-           '{{
                                                                      , ' /I          13,258,663                         37,771,530               3,992,822                           19,756,873                    74,779,888
 : , /fdf WHJJ?RifiJ!                    ~~ -- ..                    "-!/i            13,258,663                         37,771,530               3,992,822                           19,756,873                    74,779,888
'. , ,{,: WJ J:11~ IJ1 '3t iJJ ~ i{gl( 4riQ0/'~.::~: l:f t)'~   ~}.~:~,,/'7'
~)                                                  Oo 72                                                -                  (16,073)                            -                        (646,257)                     (662,330)
(   -)r)j({t4)(?i;t,r~,ifj/j                                                                             -                           -                          -                        (326,608)                     (326,608)
1.f11:fiJi1rJ                                                                                            -                           -                          -                        (326,608)                     (326,608)
(.:::)Nri'f::jl?;-t9:A.t111J:'..l> t?i ;;t>:                                                             -                       1,010                          -                                   -                      1,010
1 . JllU'I~ 19: A. (J(J-\t:l' Jill Jl9:                                                                  -                       1,010                          -                                   -                      1,010
(.::.:.);f!Jii1J7}ilJi~                                                                                  -                           -                          -                        (319,649)                     (319,649)
2. x>t Jiirf:i::jl?;'(vJi:JJU;) (J(J 7J-llc                                                              -                           -                          -                        (319,649}                     (319,649}
(;'\);lt1lli                                                                                             -                  (17,083)                            -                                   -                    (17,083}
1 .Fiz rii irH.A' fJ-:l!k1ifrt:r :tx?iii 1tZil111f M1                                                    -                     10,284                           -                                   -                    10,284
2. '};: 1~ x>t Wf( 'i-'f fl': ~lz (J(J 11( J;. l;!; 111<1J                                               -                   (27,367)                           -                                   -                  (27,367}
r111 , ,{;:: HJJ Wl 5k ?R l\1)1                                                       13,258,663                         37,755,457               3,992,822                           19,110,616                    74,117,558




                                                                    ::-J-k"'"cf Az:;- i;'j- -J-fli-1'.'J~ .91 p,:
                                                                       :: '                   - 1°       1 !


                                                                                                                    ~~!f                  />-'j 1:11v11z .J !
                                                                                                                                           Z'> T '4/ .1L~ !l~ y.[ ,/\.:

                                                                                                                                                                          ~~4-



                                                                                                                            12