(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$6XSSRUWLQJLQJGHWDLOWR%XGJHWHG)LQDQFLDO3HUIRUPDQFH
'HVFULSWLRQ
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG
2XWFRPH 2ULJLQDO%XGJHW $GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 5WKRXVDQG
5(9(18(,7(06 3URSHUW\UDWHV
7RWDO3URSHUW\5DWHV
OHVV5HYHQXH)RUHJRQHH[HPSWLRQV UHGXFWLRQVDQGUHEDWHVDQGLPSHUPLVVDEOH
YDOXHVLQH[FHVVRIVHFWLRQRI035$
1HW3URSHUW\5DWHV
6HUYLFHFKDUJHVHOHFWULFLW\UHYHQXH
7RWDO6HUYLFHFKDUJHVHOHFWULFLW\UHYHQXH OHVV5HYHQXH)RUHJRQHLQH[FHVVRINZK
SHULQGLJHQWKRXVHKROGSHUPRQWK
OHVV&RVWRI)UHH%DVLV6HUYLFHVNZKSHU
LQGLJHQWKRXVHKROGSHUPRQWK
1HW6HUYLFHFKDUJHVHOHFWULFLW\UHYHQXH 6HUYLFHFKDUJHVZDWHUUHYHQXH
7RWDO6HUYLFHFKDUJHVZDWHUUHYHQXH OHVV5HYHQXH)RUHJRQHLQH[FHVVRI
NLOROLWUHVSHULQGLJHQWKRXVHKROGSHUPRQWK
OHVV&RVWRI)UHH%DVLV6HUYLFHVNLOROLWUHV
SHULQGLJHQWKRXVHKROGSHUPRQWK
1HW6HUYLFHFKDUJHVZDWHUUHYHQXH
6HUYLFHFKDUJHVVDQLWDWLRQUHYHQXH
7RWDO6HUYLFHFKDUJHVVDQLWDWLRQUHYHQXH OHVV5HYHQXH)RUHJRQHLQH[FHVVRIIUHH
VDQLWDWLRQVHUYLFHWRLQGLJHQWKRXVHKROGV
OHVV&RVWRI)UHH%DVLV6HUYLFHVIUHH
VDQLWDWLRQVHUYLFHWRLQGLJHQWKRXVHKROGV
1HW6HUYLFHFKDUJHVVDQLWDWLRQUHYHQXH 6HUYLFHFKDUJHVUHIXVHUHYHQXH
7RWDOUHIXVHUHPRYDOUHYHQXH 7RWDOODQGILOOUHYHQXH ±
OHVV5HYHQXH)RUHJRQHLQH[FHVVRIRQH
UHPRYDODZHHNWRLQGLJHQWKRXVHKROGV
OHVV&RVWRI)UHH%DVLV6HUYLFHVUHPRYHG
RQFHDZHHNWRLQGLJHQWKRXVHKROGV
1HW6HUYLFHFKDUJHVUHIXVHUHYHQXH
2WKHU5HYHQXHE\VRXUFH
)XHO/HY\
2WKHU5HYHQXH
7RWDO2WKHU5HYHQXH
(;3(1',785(,7(06 (PSOR\HHUHODWHGFRVWV
%DVLF6DODULHVDQG:DJHV 3HQVLRQDQG8,)&RQWULEXWLRQV 0HGLFDO$LG&RQWULEXWLRQV
2YHUWLPH
3HUIRUPDQFH%RQXV
0RWRU9HKLFOH$OORZDQFH
&HOOSKRQH$OORZDQFH +RXVLQJ$OORZDQFHV 2WKHUEHQHILWVDQGDOORZDQFHV 3D\PHQWVLQOLHXRIOHDYH
/RQJVHUYLFHDZDUGV
3RVWUHWLUHPHQWEHQHILWREOLJDWLRQV
VXEWRWDO
/HVV: Employees costs capitalised to PPE
7RWDO(PSOR\HHUHODWHGFRVWV
'HSUHFLDWLRQ DVVHWLPSDLUPHQW
'HSUHFLDWLRQRI3URSHUW\3ODQW (TXLSPHQW /HDVHDPRUWLVDWLRQ
&DSLWDODVVHWLPSDLUPHQW
'HSUHFLDWLRQUHVXOWLQJIURPUHYDOXDWLRQRI33( ±
7RWDO'HSUHFLDWLRQ DVVHWLPSDLUPHQW
ϮϬϭϵͬϮϬDĞĚŝƵŵdĞƌŵZĞǀĞŶƵĞ ΘdžƉĞŶĚŝƚƵƌĞ&ƌĂŵĞǁŽƌŬ ƵƌƌĞŶƚzĞĂƌϮϬϭϴͬϭϵ
ϭϰϯ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$6XSSRUWLQJLQJGHWDLOWR%XGJHWHG)LQDQFLDO3HUIRUPDQFH
'HVFULSWLRQ
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG
2XWFRPH 2ULJLQDO%XGJHW $GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 5WKRXVDQG
ϮϬϭϵͬϮϬDĞĚŝƵŵdĞƌŵZĞǀĞŶƵĞ ΘdžƉĞŶĚŝƚƵƌĞ&ƌĂŵĞǁŽƌŬ ƵƌƌĞŶƚzĞĂƌϮϬϭϴͬϭϵ
%XONSXUFKDVHV
(OHFWULFLW\%XON3XUFKDVHV :DWHU%XON3XUFKDVHV
7RWDOEXONSXUFKDVHV
7UDQVIHUVDQGJUDQWV
&DVKWUDQVIHUVDQGJUDQWV 1RQFDVKWUDQVIHUVDQGJUDQWV ± ± ± ± ±
7RWDOWUDQVIHUVDQGJUDQWV
&RQWUDFWHGVHUYLFHV
&OHDQLQJ6HUYLFHV
&RQVXOWDQW)HHV
&RQWUDFW'LVFRQQHFWLRQV
&RQWUDFWRUV0DLQWHQDQFH
&RQWUDFWV
0HWHU5HDGLQJV
6HFXULW\
6KDUN0HVKLQJ)HHV
6XSHU9HQGLQJ
VXEWRWDO
7RWDOFRQWUDFWHGVHUYLFHV
2WKHU([SHQGLWXUH%\7\SH
*HQHUDOH[SHQVHV
$GYHWLVLQJDQG0DUNHWLQJ
6HPLQDUVDQGWUDLQLQJ
,QVXUDQFH
/LFHQVLQJ6RIWZDUH
6$$0%56XEVLG\8VKDND
7HOHSKRQHV
3ULQWLQJDQG6WDWLRQHU\
3RVWDJH
3URJUDPPLQJ ±
6NLOOV'HYHORSPHQW/HY\
7RWDO2WKHU([SHQGLWXUH
5HSDLUVDQG0DLQWHQDQFH
(PSOR\HHUHODWHGFRVWV
2WKHUPDWHULDOV
&RQWUDFWHG6HUYLFHV
2WKHU([SHQGLWXUH
7RWDO5HSDLUVDQG0DLQWHQDQFH([SHQGLWXUH
ϭϰϰ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$&RQVROLGDWHG0DWUL[)LQDQFLDO3HUIRUPDQFH%XGJHWUHYHQXHVRXUFHH[SHQGLWXUHW\SH GHSW 'HVFULSWLRQ
9RWH2IILFH RIWKH&LW\
0DQDJHU
9RWH&LW\
0DQDJHUV 2SHUDWLRQV
9RWH )LQDQFH
9RWH2IILFH RIWKH6WUDWHJLF 0DQDJHPHQW
9RWH
*RYHUQDQFH 9RWH
&RUSRUDWHDQG +XPDQ 5HVRXUFHV
9RWH (FRQRPLF 'HYHORSPHQW
3ODQQLQJ 9RWH
&RPPXQLW\
DQG(PHUJHQF\
6HUYLFHV
9RWH+XPDQ 6HWWOHPHQWV
DQG ,QIUDVWUXFWXUH
9RWH 7UDGLQJ 6HUYLFHV
9RWH 'XUEDQ,&&
9RWH 86+$.$
0$5,1(
7RWDO
5WKRXVDQG 5 5 5 5 5 5 5 5 5 5 5 5 5
5HYHQXH%\6RXUFH
3URSHUW\UDWHV
6HUYLFHFKDUJHVHOHFWULFLW\UHYHQXH
6HUYLFHFKDUJHVZDWHUUHYHQXH
6HUYLFHFKDUJHVVDQLWDWLRQUHYHQXH
6HUYLFHFKDUJHVUHIXVHUHYHQXH
6HUYLFHFKDUJHVRWKHU ²
5HQWDORIIDFLOLWLHVDQGHTXLSPHQW
,QWHUHVWHDUQHGH[WHUQDOLQYHVWPHQWV
,QWHUHVWHDUQHGRXWVWDQGLQJGHEWRUV
'LYLGHQGVUHFHLYHG ²
)LQHVSHQDOWLHVDQGIRUIHLWV
/LFHQFHVDQGSHUPLWV
$JHQF\VHUYLFHV
2WKHUUHYHQXH
7UDQVIHUVDQGVXEVLGLHV
*DLQVRQGLVSRVDORI33(
7RWDO5HYHQXHH[FOXGLQJFDSLWDOWUDQVIHUVDQGFRQWULEXWLRQV ² ([SHQGLWXUH%\7\SH
(PSOR\HHUHODWHGFRVWV
5HPXQHUDWLRQRIFRXQFLOORUV
'HEWLPSDLUPHQW
'HSUHFLDWLRQ DVVHWLPSDLUPHQW
)LQDQFHFKDUJHV
%XONSXUFKDVHV
2WKHUPDWHULDOV
&RQWUDFWHGVHUYLFHV
7UDQVIHUVDQGVXEVLGLHV
2WKHUH[SHQGLWXUH
/RVVRQGLVSRVDORI33(
7RWDO([SHQGLWXUH
6XUSOXV'HILFLW
DOORFDWLRQV1DWLRQDO3URYLQFLDODQG'LVWULFW
7UDQVIHUVDQGVXEVLGLHVFDSLWDOLQNLQGDOO ²
6XUSOXV'HILFLWDIWHUFDSLWDOWUDQVIHUV FRQWULEXWLRQV
ϭϰϱ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$6XSSRUWLQJLQJGHWDLOWR%XGJHWHG)LQDQFLDO3RVLWLRQ
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG
2XWFRPH 2ULJLQDO%XGJHW $GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 5WKRXVDQG
$66(76
&DOOLQYHVWPHQWGHSRVLWV
&DOOGHSRVLWV 2WKHUFXUUHQWLQYHVWPHQWV
7RWDO&DOOLQYHVWPHQWGHSRVLWV
&RQVXPHUGHEWRUV
&RQVXPHUGHEWRUV /HVV3URYLVLRQIRUGHEWLPSDLUPHQW
7RWDO&RQVXPHUGHEWRUV
'HEWLPSDLUPHQWSURYLVLRQ
%DODQFHDWWKHEHJLQQLQJRIWKH\HDU
&RQWULEXWLRQVWRWKHSURYLVLRQ
%DGGHEWVZULWWHQRII
%DODQFHDWHQGRI\HDU
3URSHUW\SODQWDQGHTXLSPHQW33(
33(DWFRVWYDOXDWLRQH[FOILQDQFHOHDVHV /HDVHVUHFRJQLVHGDV33( ±
/HVV$FFXPXODWHGGHSUHFLDWLRQ 7RWDO3URSHUW\SODQWDQGHTXLSPHQW33(
/,$%,/,7,(6
&XUUHQWOLDELOLWLHV%RUURZLQJ
6KRUWWHUPORDQVRWKHUWKDQEDQNRYHUGUDIW ±
&XUUHQWSRUWLRQRIORQJWHUPOLDELOLWLHV 7RWDO&XUUHQWOLDELOLWLHV%RUURZLQJ 7UDGHDQGRWKHUSD\DEOHV
7UDGHDQGRWKHUFUHGLWRUV 8QVSHQWFRQGLWLRQDOWUDQVIHUV
9$7
7RWDO7UDGHDQGRWKHUSD\DEOHV
1RQFXUUHQWOLDELOLWLHV%RUURZLQJ
%RUURZLQJ
)LQDQFHOHDVHVLQFOXGLQJ333DVVHWHOHPHQW
7RWDO1RQFXUUHQWOLDELOLWLHV%RUURZLQJ 3URYLVLRQVQRQFXUUHQW
5HWLUHPHQWEHQHILWV /LVWRWKHUPDMRUSURYLVLRQLWHPV
5HIXVHODQGILOOVLWHUHKDELOLWDWLRQ
2WKHU
7RWDO3URYLVLRQVQRQFXUUHQW
&+$1*(6,11(7$66(76
$FFXPXODWHG6XUSOXV'HILFLW
$FFXPXODWHG6XUSOXV'HILFLWRSHQLQJEDODQFH
*5$3DGMXVWPHQWV
5HVWDWHGEDODQFH 6XUSOXV'HILFLW
$SSURSULDWLRQVWR5HVHUYHV 7UDQVIHUVIURP5HVHUYHV
'HSUHFLDWLRQRIIVHWV
2WKHUDGMXVWPHQWV
$FFXPXODWHG6XUSOXV'HILFLW
5HVHUYHV
+RXVLQJ'HYHORSPHQW)XQG
&DSLWDOUHSODFHPHQW
6HOILQVXUDQFH
2WKHUUHVHUYHV 5HYDOXDWLRQ
7RWDO5HVHUYHV
727$/&20081,7<:($/7+(48,7<
ĞƐĐƌŝƉƚŝŽŶ
ϮϬϭϵͬϮϬDĞĚŝƵŵdĞƌŵZĞǀĞŶƵĞ ΘdžƉĞŶĚŝƚƵƌĞ&ƌĂŵĞǁŽƌŬ ƵƌƌĞŶƚzĞĂƌϮϬϭϴͬϭϵ
ϭϰϲ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$5HFRQFLOLDWLRQRI,'3VWUDWHJLFREMHFWLYHVDQGEXGJHWUHYHQXH
6WUDWHJLF2EMHFWLYH *RDO
5WKRXVDQG
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 'HYHORSDQG6XVWDLQRXU
6SDWLDO1DWXUDODQG%XLOW (QYLURQPHQW
'HYHORSPDQDJHDQGUHJXODWHWKH
%XLOWDQG1DWXUDO(QYLURQPHQW
&OLPDWHSURWHFWLRQSODQQLQJ 'HYHORSLQJD3URVSHURXV
'LYHUVH(FRQRP\DQG (PSOR\PHQW&UHDWLRQ
3URYLGLQJ(FRQRPLF/HDGHUVKLS )DFLOLWDWLQJ3ULYDWH6HFWRU,QYHVWPHQW DQG3DUWQHUVKLS/HYHUDJH,QIOXHQFH DQG)DFLOLWDWH.H\,QIUDVWUXFWXUH 'HYHORSPHQWDQG0D[LPLVHWKH /RFDO%HQHILW)DFLOLWDWLQJ 'HYHORSPHQWLQ3ULRULW\1RGHVDQG
&RUULGRUV(QWHUSULVHDQG6HFWRU 'HYHORSPHQW'HYHORSLQJD
&RPSHWLWLYH7RXULVP6HFWRU )DFLOLWDWLQJ6XVWDLQDEOH/LYHOLKRRGV
&UHDWLQJD4XDOLW\/LYLQJ (QYLURQPHQW
0HHW,QIUDVWUXFWXUH +RXVHKROG 6HUYLFH1HHGVDQG%DFNORJV
$GGUHVVFRPPXQLW\VHUYLFHV EDFNORJV
)RVWHULQJD6RFLDOO\(TXLWDEOH (QYLURQPHQW
3URPRWLQJWKHVDIHW\RIFLWL]HQV
3URPRWLQJWKHKHDOWKRIFLWL]HQV
6XSSRUWLQJRUJDQLVDWLRQ GHVLJQ+XPDQFDSLWDO GHYHORSPHQWDQG PDQDJHPHQW
+XPDQ&DSLWDO'HYHORSPHQW
'HYHORSWKH&LW\DVDOHDUQLQJ&LW\
+HDOWK\DQGSURGXFWLYHHPSOR\HHV
(QDEOLQJDYLEUDQWDQG FUHDWLYHFLW\WKHIRXQGDWLRQIRU VXVWDLQDELOLW\DQGVRFLDO FRKHVLRQ
$FFHVVDQG,QFOXVLYLW\
$QHQDEOLQJHQYLURQPHQWIRUJDLQIXO HFRQRPLFSDUWLFLSDWLRQDQGWKURXJK VRFLDOFXOWXUDOHPSRZHUPHQW
)RVWHULQJ*RRG*RYHUQDQFH DQG5HVSRQVLYH/RFDO
*RYHUQPHQW
(QVXUHDFFHVVLELOLW\DQGSURPRWH JRYHUQDQFH
&UHDWHDQHIILFLHQWHIIHFWLYHDQG DFFRXQWDEOHJRYHUQPHQW
$UHD%DVHG0DQDJHPHQW
&UHDWLQJ)LQDQFLDOO\
$FFRXQWDEOHDQG6XVWDLQDEOH
&LW\
6WUDWHJLFDQGVXVWDLQDEOHEXGJHWLQJ
*URZDQGGLYHUVLI\RXUUHYHQXHV 9DOXHIRUPRQH\H[SHQGLWXUH6RXQG ILQDQFLDOPDQDJHPHQW UHSRUWLQJ
$OORFDWLRQVWRRWKHUSULRULWLHV
7RWDO5HYHQXHH[FOXGLQJFDSLWDOWUDQVIHUVDQGFRQWULEXWLRQV
ƵƌƌĞŶƚzĞĂƌϮϬϭϴͬϭϵ
ϮϬϭϵͬϮϬDĞĚŝƵŵdĞƌŵ ZĞǀĞŶƵĞΘdžƉĞŶĚŝƚƵƌĞ
ϭϰϳ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$5HFRQFLOLDWLRQRI,'3VWUDWHJLFREMHFWLYHVDQGEXGJHWRSHUDWLQJH[SHQGLWXUH
6WUDWHJLF2EMHFWLYH *RDO *RDO
&RGH
5WKRXVDQG
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 'HYHORSDQG6XVWDLQ
RXU6SDWLDO1DWXUDODQG
%XLOW(QYLURQPHQW
'HYHORSPDQDJHDQGUHJXODWH WKH%XLOWDQG1DWXUDO (QYLURQPHQW
&OLPDWHSURWHFWLRQSODQQLQJ 'HYHORSLQJD
3URVSHURXV'LYHUVH (FRQRP\DQG (PSOR\PHQW&UHDWLRQ
3URYLGLQJ(FRQRPLF /HDGHUVKLS)DFLOLWDWLQJ3ULYDWH 6HFWRU,QYHVWPHQWDQG 3DUWQHUVKLS/HYHUDJH ,QIOXHQFHDQG)DFLOLWDWH.H\
,QIUDVWUXFWXUH'HYHORSPHQW
&UHDWLQJD4XDOLW\
/LYLQJ(QYLURQPHQW
0HHW,QIUDVWUXFWXUH +RXVHKROG6HUYLFH1HHGVDQG
%DFNORJV
$GGUHVVFRPPXQLW\VHUYLFHV EDFNORJV
)RVWHULQJD6RFLDOO\
(TXLWDEOH(QYLURQPHQW
3URPRWLQJWKHVDIHW\RI FLWL]HQV
3URPRWLQJWKHKHDOWKRI FLWL]HQV
6XSSRUWLQJ RUJDQLVDWLRQ GHVLJQ+XPDQFDSLWDO GHYHORSPHQWDQG PDQDJHPHQW
+XPDQ&DSLWDO'HYHORSPHQW
+HDOWK\DQGSURGXFWLYH HPSOR\HHV
(QDEOLQJDYLEUDQWDQG FUHDWLYHFLW\WKH IRXQGDWLRQIRU VXVWDLQDELOLW\DQG
$FFHVVDQG,QFOXVLYLW\
$QHQDEOLQJHQYLURQPHQWIRU JDLQIXOHFRQRPLFSDUWLFLSDWLRQ DQGWKURXJKVRFLDOFXOWXUDO HPSRZHUPHQW
)RVWHULQJ*RRG
*RYHUQDQFHDQG 5HVSRQVLYH/RFDO
*RYHUQPHQW
(QVXUHDFFHVVLELOLW\DQG SURPRWHJRYHUQDQFH
&UHDWHDQHIILFLHQWHIIHFWLYH DQGDFFRXQWDEOHJRYHUQPHQW
$UHD%DVHG0DQDJHPHQW
&UHDWLQJ)LQDQFLDOO\
$FFRXQWDEOHDQG 6XVWDLQDEOH&LW\
6WUDWHJLFDQGVXVWDLQDEOH EXGJHWLQJ*URZDQGGLYHUVLI\
RXUUHYHQXHV9DOXHIRUPRQH\
H[SHQGLWXUH6RXQGILQDQFLDO
$OORFDWLRQVWRRWKHUSULRULWLHV
7RWDO([SHQGLWXUH
ƵƌƌĞŶƚzĞĂƌϮϬϭϴͬϭϵ
ϮϬϭϵͬϮϬDĞĚŝƵŵdĞƌŵ ZĞǀĞŶƵĞΘdžƉĞŶĚŝƚƵƌĞ
ϭϰϴ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$5HFRQFLOLDWLRQRI,'3VWUDWHJLFREMHFWLYHVDQGEXGJHWFDSLWDOH[SHQGLWXUH
6WUDWHJLF2EMHFWLYH *RDO
5WKRXVDQG
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 'HYHORSDQG6XVWDLQRXU
6SDWLDO1DWXUDODQG%XLOW (QYLURQPHQW
'HYHORSPDQDJHDQGUHJXODWH WKHEXLOWDQGQDWXUDOHQYLURQPHQW
'HYHORSLQJD3URVSHURXV 'LYHUVH(FRQRP\DQG (PSOR\PHQW&UHDWLRQ
3URYLGLQJ(FRQRPLF/HDGHUVKLS )DFLOLWDWLQJ3ULYDWH6HFWRU ,QYHVWPHQWDQG3DUWQHUVKLS /HYHUDJH,QIOXHQFHDQG )DFLOLWDWH.H\,QIUDVWUXFWXUH 'HYHORSPHQWDQG0D[LPLVHWKH /RFDO%HQHILW)DFLOLWDWLQJ
&UHDWLQJD4XDOLW\/LYLQJ (QYLURQPHQW
0HHW,QIUDVWUXFWXUH +RXVHKROG 6HUYLFH1HHGVDQG%DFNORJV
$GGUHVVFRPPXQLW\VHUYLFHV EDFNORJV
)RVWHULQJD6RFLDOO\(TXLWDEOH (QYLURQPHQW
3URPRWLQJWKHVDIHW\RIFLWL]HQV
3URPRWLQJWKHKHDOWKRIFLWL]HQV
6XSSRUWLQJRUJDQLVDWLRQ GHVLJQ+XPDQFDSLWDO GHYHORSPHQWDQG PDQDJHPHQW
+XPDQ&DSLWDO'HYHORSPHQW
+HDOWK\DQGSURGXFWLYH HPSOR\HHV
(QDEOLQJDYLEUDQWDQG FUHDWLYHFLW\WKHIRXQGDWLRQ IRUVXVWDLQDELOLW\DQGVRFLDO FRKHVLRQ
$FFHVVDQG,QFOXVLYLW\
$QHQDEOLQJHQYLURQPHQWIRU JDLQIXOHFRQRPLFSDUWLFLSDWLRQ DQGWKURXJKVRFLDOFXOWXUDO HPSRZHUPHQW
)RVWHULQJ*RRG*RYHUQDQFH DQG5HVSRQVLYH/RFDO
*RYHUQPHQW
(QVXUHDFFHVVLELOLW\DQGSURPRWH JRYHUQDQFH
&UHDWHDQHIILFLHQWHIIHFWLYHDQG
&UHDWLQJ)LQDQFLDOO\ 6WUDWHJLFDQGVXVWDLQDEOH
$OORFDWLRQVWRRWKHUSULRULWLHV
7RWDO&DSLWDO([SHQGLWXUH
ƵƌƌĞŶƚzĞĂƌϮϬϭϴͬϭϵ ϮϬϭϵͬϮϬDĞĚŝƵŵdĞƌŵZĞǀĞŶƵĞΘdžƉĞŶĚŝƚƵƌĞ&ƌĂŵĞǁŽƌŬ
ϭϰϵ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$0HDVXUHDEOHSHUIRUPDQFHREMHFWLYHV
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 9RWH+XPDQ6HWWOHPHQWVDQG
,QIUDVWUXFWXUH
)XQFWLRQ:DVWH:DWHU0DQDJHPHQW 6XEIXQFWLRQ6HZHUDJH
5HGXFWLRQLQEDFNORJV$FFHVVWRVDQLWDWLRQ 1XPEHURIKRXVHKROGV
6XEIXQFWLRQ:DVWH0DQDJHPHQW
$FFHVVWRUHIXVHUHPRYDO 1XPEHURIKRXVHKROGV
6XEIXQFWLRQ6ROLG:DVWH
([WHQVLRQ1HZODQGILOOVLWHV 1XPEHURIODQGILOOVLWHV
)XQFWLRQ5RDG7UDQSRUW 6XEIXQFWLRQ5RDGV
3URYLVLRQRIQHZDFFHVVURDGV /DQHNPV
6XEIXQFWLRQ5RDGV2WKHU
*UDYHOWRDVSKDOWURDGVXUIDFLQJ .PV
6XEIXQFWLRQ5RDGV2WKHU
3URYLVLRQRIQHZVLGHZDONVDQGIRRWSDWKV .PV
6XEIXQFWLRQ5RDGV2WKHU
3URYLVLRQRIQHZSHGHVWULDQEULGJHV 1XPEHURIEULGJHV
6XEIXQFWLRQ5RDGV2WKHU
3URYLVLRQRIQHZWD[LUDQNV 1XPEHURIWD[LUDQNV
)XQFWLRQ:DWHU 6XEIXQFWLRQ:DWHU'LVWULEXWLRQ
5HGXFWLRQLQEDFNORJV$FFHVVWRZDWHU 1XPEHURIKRXVHKROGV
)XQFWLRQ(OHFWULFLW\
6XEIXQFWLRQ(OHFWULFLW\'LVWULEXWLRQ 3URYLVLRQRIQHZHOHFWULFLW\
FRQQHFWLRQV
1XPEHURIKRXVHKROGV
6XEIXQFWLRQ(OHFWULFLW\'LVWULEXWLRQ
3URYLVLRQRIQHZVXEVWDWLRQV 1XPEHURIVXEVWDWLRQV
3URYLVLRQRIQHZ09/9VXEVWDWLRQV
3URYLVLRQRIQHZ+9VXEVWDWLRQV
9RWH)RUPDO+RXVLQJ 6XEIXQFWLRQ+RXVLQJ
3URYLVLRQRIQHZKRXVLQJXQLWV 1XPEHURIKRXVHV
)XQFWLRQ&RDVWDO6WURPZDWHU 6XEIXQFWLRQ&RDVWDO6WRUPZDWHU
&DWFKPHQW0DQDJHPHQW
1RRISURSHUWLHVEHQHILWLQJ
$QGVRRQIRUWKHUHVWRIWKH9RWHV
Unit of measurement Description
&XUUHQW<HDU 0HGLXP7HUP5HYHQXH ([SHQGLWXUH )UDPHZRUN
ϭϱϬ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$3HUIRUPDQFHLQGLFDWRUVDQGEHQFKPDUNV
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU
%RUURZLQJ0DQDJHPHQW
&UHGLW5DWLQJ $$ $$ $$ $$ $$ $$
&DSLWDO&KDUJHVWR 2SHUDWLQJ([SHQGLWXUH
,QWHUHVW 3ULQFLSDO3DLG2SHUDWLQJ ([SHQGLWXUH
&DSLWDO&KDUJHVWR2ZQ 5HYHQXH
)LQDQFHFKDUJHV 5HSD\PHQWRI ERUURZLQJ2ZQ5HYHQXH
%RUURZHGIXQGLQJRI RZQFDSLWDOH[SHQGLWXUH
%RUURZLQJ&DSLWDOH[SHQGLWXUHH[FO WUDQVIHUVDQGJUDQWVDQG FRQWULEXWLRQV
6DIHW\RI&DSLWDO
*HDULQJ /RQJ7HUP%RUURZLQJ)XQGV 5HVHUYHV
/LTXLGLW\
&XUUHQW5DWLR &XUUHQWDVVHWVFXUUHQWOLDELOLWLHV
&XUUHQW5DWLRDGMXVWHG IRUDJHGGHEWRUV
&XUUHQWDVVHWVOHVVGHEWRUV!
GD\VFXUUHQWOLDELOLWLHV
/LTXLGLW\5DWLR 0RQHWDU\$VVHWV&XUUHQW/LDELOLWLHV 5HYHQXH0DQDJHPHQW
$QQXDO'HEWRUV
&ROOHFWLRQ5DWH 3D\PHQW/HYHO
/DVW0WKV5HFHLSWV/DVW0WKV
%LOOLQJ
&XUUHQW'HEWRUV
&ROOHFWLRQ5DWH&DVK UHFHLSWVRI5DWHSD\HU 2WKHUUHYHQXH
2XWVWDQGLQJ'HEWRUVWR 5HYHQXH
7RWDO2XWVWDQGLQJ'HEWRUVWR$QQXDO 5HYHQXH
/RQJVWDQGLQJ'HEWRUV 5HFRYHUHG
'HEWRUV!0WKV5HFRYHUHG7RWDO 'HEWRUV!0RQWKV2OG
&UHGLWRUV0DQDJHPHQW
&UHGLWRUV6\VWHP (IILFLHQF\
RI&UHGLWRUV3DLG:LWKLQ7HUPV ZLWKLQC0)0$VH
&UHGLWRUVWR&DVKDQG ,QYHVWPHQWV
2WKHU,QGLFDWRUV (OHFWULFLW\'LVWULEXWLRQ /RVVHV
7RWDO9ROXPH/RVVHVN:
7RWDO&RVWRI/RVVHV5DQG
9ROXPHXQLWVSXUFKDVHGDQG JHQHUDWHGOHVVXQLWVVROGXQLWV
SXUFKDVHGDQGJHQHUDWHG :DWHU'LVWULEXWLRQ
/RVVHV
7RWDO9ROXPH/RVVHVNƐ
7RWDO&RVWRI/RVVHV5DQG
9ROXPHXQLWVSXUFKDVHGDQG JHQHUDWHGOHVVXQLWVVROGXQLWV
SXUFKDVHGDQGJHQHUDWHG (PSOR\HHFRVWV (PSOR\HHFRVWV7RWDO5HYHQXH
FDSLWDOUHYHQXH
5HPXQHUDWLRQ 7RWDOUHPXQHUDWLRQ7RWDO5HYHQXH FDSLWDOUHYHQXH
5HSDLUV 0DLQWHQDQFH 5 07RWDO5HYHQXHH[FOXGLQJ FDSLWDOUHYHQXH
)LQDQFHFKDUJHV 'HSUHFLDWLRQ
)& '7RWDO5HYHQXHFDSLWDO UHYHQXH
,'3UHJXODWLRQILQDQFLDO YLDELOLW\LQGLFDWRUV
L'HEWFRYHUDJH 7RWDO2SHUDWLQJ5HYHQXH 2SHUDWLQJ*UDQWV'HEWVHUYLFH SD\PHQWVGXHZLWKLQILQDQFLDO\HDU
LL266HUYLFH'HEWRUVWR 5HYHQXH
7RWDORXWVWDQGLQJVHUYLFH GHEWRUVDQQXDOUHYHQXHUHFHLYHGIRU VHUYLFHV
LLL&RVWFRYHUDJH $YDLODEOHFDVK ,QYHVWPHQWVPRQWKO\IL[HG
ĞƐĐƌŝƉƚŝŽŶŽĨĨŝŶĂŶĐŝĂůŝŶĚŝĐĂƚŽƌ
0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
ĂƐŝƐŽĨĐĂůĐƵůĂƚŝŽŶ
&XUUHQW<HDU
ϭϱϭ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$6RFLDOHFRQRPLFDQGGHPRJUDSKLFVWDWLVWLFVDQGDVVXPSWLRQV
&HQVXV 6XUYH\ &HQVXV &XUUHQW<HDU 2XWFRPH 2XWFRPH 2XWFRPH 2ULJLQDO
%XGJHW
2XWFRPH 2XWFRPH 2XWFRPH
'HPRJUDSKLFV
3RSXODWLRQ
)HPDOHVDJHG
0DOHVDJHG
)HPDOHVDJHG
0DOHVDJHG
8QHPSOR\PHQW
KRXVHKROGV
1RLQFRPH ± ± ±
55
55
55
55
55
55
55
55
55
55
!5
3RYHUW\SURILOHVQRRIKRXVHKROGV
5SHUKRXVHKROGSHUPRQWK
,QVHUWGHVFULSWLRQ
+RXVHKROGGHPRJUDSKLFV
1XPEHURISHRSOHLQPXQLFLSDODUHD 1XPEHURISRRUSHRSOHLQPXQLFLSDO 1XPEHURIKRXVHKROGVLQPXQLFLSDO 1XPEHURISRRUKRXVHKROGVLQ 'HILQLWLRQRISRRUKRXVHKROG5SHU
+RXVLQJVWDWLVWLFV
)RUPDO
,QIRUPDO
7RWDOQXPEHURIKRXVHKROGV
'ZHOOLQJVSURYLGHGE\PXQLFLSDOLW\
'ZHOOLQJVSURYLGHGE\SURYLQFHV
'ZHOOLQJVSURYLGHGE\SULYDWHVHFWRU
7RWDOQHZKRXVLQJGZHOOLQJV
(FRQRPLF
,QIODWLRQLQIODWLRQRXWORRN&3,;
,QWHUHVWUDWHERUURZLQJ
,QWHUHVWUDWHLQYHVWPHQW
5HPXQHUDWLRQLQFUHDVHV
&RQVXPSWLRQJURZWKHOHFWULFLW\
&RQVXPSWLRQJURZWKZDWHU
&ROOHFWLRQUDWHV
3URSHUW\WD[VHUYLFHFKDUJHV 5HQWDORIIDFLOLWLHV HTXLSPHQW ,QWHUHVWH[WHUQDOLQYHVWPHQWV ,QWHUHVWGHEWRUV
5HYHQXHIURPDJHQF\VHUYLFHV Description of economic indicator
0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
ϭϱϮ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$)XQGLQJPHDVXUHPHQW
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU )XQGLQJPHDVXUHV
&DVKFDVKHTXLYDOHQWVDWWKH\HDUHQG5 E
&DVKLQYHVWPHQWVDWWKH\UHQGOHVVDSSOLFDWLRQV5E
&DVK\HDUHQGPRQWKO\HPSOR\HHVXSSOLHUSD\PHQWV E 6XUSOXV'HILFLWH[FOXGLQJGHSUHFLDWLRQRIIVHWV5 6HUYLFHFKDUJHUHYFKDQJHPDFUR&3,;WDUJHWH[FOXVLYHD 1$
&DVKUHFHLSWVRI5DWHSD\HU 2WKHUUHYHQXH D 'HEWLPSDLUPHQWH[SHQVHDVDRIWRWDOELOODEOHUHYHQXHD
&DSLWDOSD\PHQWVRIFDSLWDOH[SHQGLWXUH F
%RUURZLQJUHFHLSWVRIFDSLWDOH[SHQGLWXUHH[FOWUDQVIHUVF
*UDQWVRI*RYWOHJLVODWHGJD]HWWHGDOORFDWLRQV D
&XUUHQWFRQVXPHUGHEWRUVFKDQJHLQFUGHFU D 1$
/RQJWHUPUHFHLYDEOHVFKDQJHLQFUGHFU D 1$
5 0RI3URSHUW\3ODQW (TXLSPHQW YL
$VVHWUHQHZDORIFDSLWDOEXGJHW YL
Description
0HGLXP7HUP5HYHQXH ([SHQGLWXUH )UDPHZRUN
MFMA section
&XUUHQW<HDU
ϭϱϯ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$3URSHUW\UDWHVVXPPDU\
$XGLWHG2XWFRPH $XGLWHG2XWFRPH $XGLWHG2XWFRPH 2ULJLQDO%XGJHW $GMXVWHG%XGJHW )XOO<HDU)RUHFDVW %XGJHW<HDU %XGJHW<HDU
%XGJHW<HDU
9DOXDWLRQ
'DWHRIYDOXDWLRQ <HV )LQDQFLDO\HDUYDOXDWLRQXVHG <HV
0XQLFLSDOE\ODZVVLQSODFH"<1 1R <HV <HV 0XQLFLSDODVVLVWDQWYDOXHUDSSRLQWHG"<1 \HV
0XQLFLSDOSDUWQHUVKLSVXVHG"<1 1R
1RRIDVVLVWDQWYDOXHUV)7(
1RRIGDWDFROOHFWRUV)7(
1RRILQWHUQDOYDOXHUV)7( ±
1RRIH[WHUQDOYDOXHUV)7(
1RRIDGGLWLRQDOYDOXHUV)7(
9DOXDWLRQDSSHDOERDUGHVWDEOLVKHG"<1 ,PSOHPHQWDWLRQWLPHRIQHZYDOXDWLRQUROOPWKV
1RRISURSHUWLHV
1RRIVHFWLRQDOWLWOHYDOXHV
1RRIXQUHDVRQDEO\GLIILFXOWSURSHUWLHVV
1RRIVXSSOHPHQWDU\YDOXDWLRQV
1RRIYDOXDWLRQUROODPHQGPHQWV
1RRIREMHFWLRQVE\UDWHSD\HUV
1RRIDSSHDOVE\UDWHSD\HUV
1RRIVXFFHVVIXOREMHFWLRQV
1RRIVXFFHVVIXOREMHFWLRQV!
6XSSOHPHQWDU\YDOXDWLRQ
3XEOLFVHUYLFHLQIUDVWUXFWXUHYDOXH5P 0XQLFLSDOLW\RZQHGSURSHUW\YDOXH5P 5DWHUHYHQXH
5DWHUHYHQXHEXGJHW5 5DWHUHYHQXHH[SHFWHGWRFROOHFW5 ([SHFWHGFDVKFROOHFWLRQUDWH
6SHFLDOUDWLQJDUHDV5
5HEDWHVH[HPSWLRQVLQGLJHQW5 5HEDWHVH[HPSWLRQVSHQVLRQHUV5 5HEDWHVH[HPSWLRQVERQDILGHIDUP5
5HEDWHVH[HPSWLRQVRWKHU5
3KDVHLQUHGXFWLRQVGLVFRXQWV5
7RWDOUHEDWHVH[HPSWQVUHGXFWQVGLVFV5 ² ² ² ² ² ²
&XUUHQW<HDU 0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN Description
ϭϱϰ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$D3URSHUW\UDWHVE\FDWHJRU\FXUUHQW\HDU
'HVFULSWLRQ
5HVL ,QGXVW %XV
&RPP
)DUPSURSV 6WDWHRZQHG 0XQLSURSV 3XEOLF VHUYLFHLQIUD
3ULYDWH RZQHG WRZQV
)RUPDO ,QIRUPDO 6HWWOH
&RPP /DQG
6WDWHWUXVW ODQG
6HFWLRQ QQRWH
3URWHFW
$UHDV 1DWLRQDO 0RQXPWV
3XEOLF EHQHILW RUJDQV
0LQLQJ 3URSV
&XUUHQW<HDU 9DOXDWLRQ
1RRISURSHUWLHV
1RRIVHFWLRQDOWLWOHSURSHUW\YDOXHV
1RRIXQUHDVRQDEO\GLIILFXOWSURSHUWLHVV 1RRIVXSSOHPHQWDU\YDOXDWLRQV 6XSSOHPHQWDU\YDOXDWLRQ5P
1RRIYDOXDWLRQUROODPHQGPHQWV
<HDUVVLQFHODVWYDOXDWLRQVHOHFW
)UHTXHQF\RIYDOXDWLRQVHOHFW
0HWKRGRIYDOXDWLRQXVHGVHOHFW 0DUNHW 0DUNHW 0DUNHW 0DUNHW 0DUNHW 0DUNHW 0DUNHW
%DVHRIYDOXDWLRQVHOHFW 3KDVLQJLQSURSHUWLHVVQXPEHU
&RPELQDWLRQRIUDWLQJW\SHVXVHG"<1 1R 1R 1R 1R 1R 1R 1R
)ODWUDWHXVHG"<1 <HV <HV <HV <HV <HV <HV <HV ,VEDODQFHUDWHGE\XQLIRUPUDWHYDULDEOHUDWH"
9DOXDWLRQUHGXFWLRQV
9DOXDWLRQUHGXFWLRQVSXEOLFLQIUDVWUXFWXUH5P 9DOXDWLRQUHGXFWLRQVQDWXUHUHVHUYHVSDUN5P 9DOXDWLRQUHGXFWLRQVPLQHUDOULJKWV5P 9DOXDWLRQUHGXFWLRQV5WKUHVKROG5P 9DOXDWLRQUHGXFWLRQVSXEOLFZRUVKLS5P 9DOXDWLRQUHGXFWLRQVRWKHU5P 7RWDOYDOXDWLRQUHGXFWLRQV
7RWDOYDOXHXVHGIRUUDWLQJ5P
7RWDOODQGYDOXH5P 7RWDOYDOXHRILPSURYHPHQWV5P
7RWDOPDUNHWYDOXH5P
5DWLQJ
$YHUDJHUDWH
5DWHUHYHQXHEXGJHW5 5DWHUHYHQXHH[SHFWHGWRFROOHFW5
([SHFWHGFDVKFROOHFWLRQUDWH
6SHFLDOUDWLQJDUHDV5 5HEDWHVH[HPSWLRQVLQGLJHQW5 5HEDWHVH[HPSWLRQVSHQVLRQHUV5 5HEDWHVH[HPSWLRQVERQDILGHIDUP5 5HEDWHVH[HPSWLRQVRWKHU5 3KDVHLQUHGXFWLRQVGLVFRXQWV5 7RWDOUHEDWHVH[HPSWQVUHGXFWQVGLVFV5
ϭϱϱ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$E3URSHUW\UDWHVE\FDWHJRU\EXGJHW\HDU
'HVFULSWLRQ
5HVL ,QGXVW %XV
&RPP
)DUPSURSV 6WDWH RZQHG
0XQL SURSV
3XEOLF VHUYLFHLQIUD
3ULYDWH RZQHG WRZQV
)RUPDO ,QIRUPDO 6HWWOH
&RPP /DQG
6WDWHWUXVW ODQG
6HFWLRQ Q QRWH
3URWHFW
$UHDV 1DWLRQDO 0RQXPWV
3XEOLF EHQHILW RUJDQV
0LQLQJ 3URSV
%XGJHW<HDU 9DOXDWLRQ
1RRISURSHUWLHV
1RRIVHFWLRQDOWLWOHSURSHUW\YDOXHV 1RRIXQUHDVRQDEO\GLIILFXOWSURSHUWLHVV
1RRIVXSSOHPHQWDU\YDOXDWLRQV
6XSSOHPHQWDU\YDOXDWLRQ5P 1RRIYDOXDWLRQUROODPHQGPHQWV 1RRIREMHFWLRQVE\UDWHSD\HUV 1RRIDSSHDOVE\UDWHSD\HUV 1RRIDSSHDOVE\UDWHSD\HUVILQDOLVHG 1RRIVXFFHVVIXOREMHFWLRQV 1RRIVXFFHVVIXOREMHFWLRQV!
(VWLPDWHGQRRISURSHUWLHVQRWYDOXHG
<HDUVVLQFHODVWYDOXDWLRQVHOHFW
)UHTXHQF\RIYDOXDWLRQVHOHFW
0HWKRGRIYDOXDWLRQXVHGVHOHFW &RPSVDOHV ,QFRPH ,QFRPH &RPSVDOHV &RVW
%DVHRIYDOXDWLRQVHOHFW 0NW9DOXH 0NW9DOXH 0NW9DOXH 0NW9DOXH 0NW9DOXH 3KDVLQJLQSURSHUWLHVVQXPEHU
&RPELQDWLRQRIUDWLQJW\SHVXVHG"<1 )ODWUDWHXVHG"<1
,VEDODQFHUDWHGE\XQLIRUPUDWHYDULDEOHUDWH"
5DWLQJ
$YHUDJHUDWH
5DWHUHYHQXHEXGJHW5
5DWHUHYHQXHH[SHFWHGWRFROOHFW5 ([SHFWHGFDVKFROOHFWLRQUDWH 6SHFLDOUDWLQJDUHDV5 5HEDWHVH[HPSWLRQVLQGLJHQW5 5HEDWHVH[HPSWLRQVSHQVLRQHUV5 5HEDWHVH[HPSWLRQVERQDILGHIDUP5 5HEDWHVH[HPSWLRQVRWKHU5 3KDVHLQUHGXFWLRQVGLVFRXQWV5 7RWDOUHEDWHVH[HPSWQVUHGXFWQVGLVFV5
ϭϱϲ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$D6HUYLFH7DULIIVE\FDWHJRU\
0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 3URSHUW\UDWHVUDWHLQWKH5DQG
5HVLGHQWLDOSURSHUWLHV F F F
)DUPSURSHUWLHVXVHG F F F
)DUPSURSHUWLHVQRWXVHG
,QGXVWULDOSURSHUWLHV F F F
%XVLQHVVDQGFRPPHUFLDOSURSHUWLHV F F F 0XQLFLSDOSURSHUWLHV
3XEOLFVHUYLFHLQIUDVWUXFWXUH F F F 3ULYDWHO\RZQHGWRZQVVHUYLFHGE\WKHRZQHU
6WDWHWUXVWODQG F F
5HVWLWXWLRQDQGUHGLVWULEXWLRQSURSHUWLHV
3URWHFWHGDUHDV F F
1DWLRQDOPRQXPHQWVSURSHUWLHV ([HPSWLRQVUHGXFWLRQVDQGUHEDWHV5DQGV
5HVLGHQWLDOSURSHUWLHV
5WKUHVKKROGUHEDWH
*HQHUDOUHVLGHQWLDOUHEDWH ,QGLJHQWUHEDWHRUH[HPSWLRQ
3HQVLRQHUVVRFLDOJUDQWVUHEDWHRUH[HPSWLRQ 7HPSRUDU\UHOLHIUHEDWHRUH[HPSWLRQ
%RQDILGHIDUPHUVUHEDWHRUH[HPSWLRQ 2WKHUUHEDWHVRUH[HPSWLRQV
:DWHUWDULIIV
:DWHUXVDJHOLIHOLQHWDULII
:DWHUXVDJH%ORFNFNO
:DWHUXVDJH%ORFNFNO
:DWHUXVDJH%ORFNFNO
:DWHUXVDJH%ORFNFNO
2WKHU
:DVWHZDWHUWDULIIV 'RPHVWLF
9ROXPHWULFFKDUJH%ORFNFNO
9ROXPHWULFFKDUJH%ORFNFNO
9ROXPHWULFFKDUJH%ORFNFNO
9ROXPHWULFFKDUJH%ORFNFNO
2WKHU
(OHFWULFLW\WDULIIV
'RPHVWLF
%DVLFFKDUJHIL[HGIHH5DQGVPRQWK
6HUYLFHSRLQWYDFDQWODQG5DQGVPRQWK )%(
2WKHU
:DVWHPDQDJHPHQWWDULIIV 'RPHVWLF
6WUHHWFOHDQLQJFKDUJH 1$ 1$ 1$ 1$ 1$ 1$ 1$
%DVLFFKDUJHIL[HGIHH
OELQRQFHDZHHN 1R&KDUJH 1R&KDUJH 1R&KDUJH 1R&KDUJH 1R&KDUJH 1R&KDUJH 1R&KDUJH OELQRQFHDZHHN
&XUUHQW<HDU 'HVFULSWLRQ
3URYLGHGHVFULSWLRQ RIWDULIIVWUXFWXUH ZKHUHDSSURSULDWH
ϭϱϳ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$E6HUYLFH7DULIIVE\FDWHJRU\H[SODQDWRU\
0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU ([HPSWLRQVUHGXFWLRQVDQGUHEDWHV5DQGV
5HVLGHQWLDOSURSHUWLHV F F 1.119c 1.194 1.277 1.3649
$JULFXOWXUH F F 0.279c 0.2986 0.3192 0.3412
,QGXVWULDOSURSHUWLHV F F 3.274c 3.495 3.736 3.9939
%XVLQHVVDQGFRPPHUFLDOSURSHUWLHV F F 2.5375c
3XEOLFVHUYLFHVLQIUDVWUXFWXUH F F F 0.2986 0.3192 0.3412
9DFDQW/DQG F 5.0176 5.355 5.725 6.119
1DWXUH5HVHUYHV&RQVHUYDWLRQ$UHDV
8QDXWKRULVHG,OOHJDO'HYHORSPHQW F 7.83
:DWHUWDULIIV 'RPHVWLF
%DVLFFKDUJHVIL[HGIHH5DQGVPRQWK HTXDOWR5
:DWHUXVDJH3URSHUW\9DOXH!5
:DWHUXVDJH%ORFNFNO
:DWHUXVDJH%ORFNFNO
:DWHUXVDJH%ORFNFNO
:DWHUXVDJH%ORFN
:DVWHZDWHUWDULIIV 'RPHVWLF
9ROXPHWULFFKDUJH
9ROXPHWULFFKDUJH%ORFNFNO
9ROXPHWULFFKDUJH%ORFNFNO
9ROLPHWULFFKDUJH%ORFNFNO
9ROLPHWULFFKDUJH%ORFNFNO
(OHFWULFLW\WDULIIV 'RPHVWLF
%DVLFFKDUJHIL[HGIHH5DQGVPRQWK
)%(
&XUUHQW<HDU
'HVFULSWLRQ
3URYLGHGHVFULSWLRQRI WDULIIVWUXFWXUHZKHUH
DSSURSULDWH
ϭϱϴ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$+RXVHKROGELOOV
&XUUHQW<HDU 0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU
5DQGFHQW LQFU
0RQWKO\$FFRXQWIRU+RXVHKROG0LGGOH ,QFRPH5DQJH
5DWHVDQGVHUYLFHVFKDUJHV
3URSHUW\UDWHV
(OHFWULFLW\%DVLFOHY\
(OHFWULFLW\&RQVXPSWLRQ :DWHU%DVLFOHY\
:DWHU&RQVXPSWLRQ
6DQLWDWLRQ
5HIXVHUHPRYDO
2WKHU
VXEWRWDO
9$7RQ6HUYLFHV
7RWDOODUJHKRXVHKROGELOO
LQFUHDVHGHFUHDVH ²
$IIRUGDEOH5DQJH 5DWHVDQGVHUYLFHVFKDUJHV
3URSHUW\UDWHV
(OHFWULFLW\%DVLFOHY\
(OHFWULFLW\&RQVXPSWLRQ :DWHU%DVLFOHY\
:DWHU&RQVXPSWLRQ
6DQLWDWLRQ
5HIXVHUHPRYDO
2WKHU
VXEWRWDO
9$7RQ6HUYLFHV
7RWDOVPDOOKRXVHKROGELOO
LQFUHDVHGHFUHDVH ² ²
,QGLJHQW+RXVHKROGUHFHLYLQJIUHHEDVLF 5DWHVDQGVHUYLFHVFKDUJHV
3URSHUW\UDWHV
(OHFWULFLW\%DVLFOHY\
(OHFWULFLW\&RQVXPSWLRQ :DWHU%DVLFOHY\
:DWHU&RQVXPSWLRQ
6DQLWDWLRQ
5HIXVHUHPRYDO
2WKHU
VXEWRWDO
9$7RQ6HUYLFHV
7RWDOVPDOOKRXVHKROGELOO
LQFUHDVHGHFUHDVH ² ²
ĞƐĐƌŝƉƚŝŽŶ
ϭϱϵ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$,QYHVWPHQWSDUWLFXODUVE\W\SH
0HGLXP7HUP5HYHQXH
([SHQGLWXUH)UDPHZRUN
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 5WKRXVDQG
3DUHQWPXQLFLSDOLW\
6HFXULWLHV1DWLRQDO*RYHUQPHQW /LVWHG&RUSRUDWH%RQGV
'HSRVLWV%DQN
'HSRVLWV3XEOLF,QYHVWPHQW&RPPLVVLRQHUV 'HSRVLWV&RUSRUDWLRQIRU3XEOLF'HSRVLWV
%DQNHUV$FFHSWDQFH&HUWLILFDWHV 1HJRWLDEOH&HUWLILFDWHVRI'HSRVLW%DQNV
*XDUDQWHHG(QGRZPHQW3ROLFLHVVLQNLQJ 5HSXUFKDVH$JUHHPHQWV%DQNV 0XQLFLSDO%RQGV
&RQVROLGDWHGWRWDO
&XUUHQW<HDU
Investment type
ϭϲϬ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$,QYHVWPHQWSDUWLFXODUVE\PDWXULW\
,QYHVWPHQWVE\0DWXULW\ 3HULRGRI ,QYHVWPHQW
&DSLWDO
*XDUDQWHH
<HV1R 9DULDEOHRU )L[HGLQWHUHVW
UDWH
,QWHUHVW5DWH द
&RPPLVVLRQ 3DLG5DQGV
&RPPLVVLRQ 5HFLSLHQW
2SHQLQJ EDODQFH
,QWHUHVWWREH UHDOLVHG
3DUWLDO 3UHPDWXUH :LWKGUDZDO
,QYHVWPHQW 7RS8S
&ORVLQJ
%DODQFH
1DPHRILQVWLWXWLRQ LQYHVWPHQW,' <UV0RQWKV 3DUHQWPXQLFLSDOLW\
)XQGV5HLQYHVWPHQWV'HSRVLW 9DULRXV )L[HG <HV )L[HG 1R 1R 9DULRXV
² 0XQLFLSDOLW\VXEWRWDO
(QWLWLHV
²
²
²
²
²
²
²
(QWLWLHVVXEWRWDO ² ² ² ²
727$/,19(670(176$1',17(5(67
Type of Investment Expiry date of investment
ϭϲϭ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$%RUURZLQJ
%RUURZLQJ&DWHJRULVHGE\W\SH
5WKRXVDQG $XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 3DUHQWPXQLFLSDOLW\
$QQXLW\DQG%XOOHW/RDQV
/RQJ7HUP/RDQVQRQDQQXLW\
/RFDOUHJLVWHUHGVWRFN ,QVWDOPHQW&UHGLW )LQDQFLDO/HDVHV 333OLDELOLWLHV
)LQDQFH*UDQWHG%\&DS(TXLSPHQW6XSSOLHU 0DUNHWDEOH%RQGV
1RQ0DUNHWDEOH%RQGV
%DQNHUV$FFHSWDQFHV )LQDQFLDOGHULYDWLYHV 2WKHU6HFXULWLHV 0XQLFLSDOLW\VXEWRWDO
(QWLWLHV
$QQXLW\DQG%XOOHW/RDQV /RQJ7HUP/RDQVQRQDQQXLW\
/RFDOUHJLVWHUHGVWRFN ,QVWDOPHQW&UHGLW )LQDQFLDO/HDVHV 333OLDELOLWLHV
)LQDQFH*UDQWHG%\&DS(TXLSPHQW6XSSOLHU 0DUNHWDEOH%RQGV
1RQ0DUNHWDEOH%RQGV
%DQNHUV$FFHSWDQFHV )LQDQFLDOGHULYDWLYHV 2WKHU6HFXULWLHV
(QWLWLHVVXEWRWDO ² ² ² ² ² ² ² ² ²
7RWDO%RUURZLQJ
&XUUHQW<HDU 2019/20 Medium Term Revenue &
Expenditure Framework
ϭϲϮ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$7UDQVIHUVDQGJUDQWUHFHLSWV
'HVFULSWLRQ
5WKRXVDQG $XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU 5(&(,376
2SHUDWLQJ7UDQVIHUVDQG*UDQWV
1DWLRQDO*RYHUQPHQW
/RFDO*RYHUQPHQW(TXLWDEOH6KDUH )LQDQFH0DQDJHPHQW
(3:3
,QIUDVWUXFWXUH6NLOOV'HYHORSPHQW 3XEOLF7UDQVSRUW ,QWHUJUDWHG&LW\'HYHORSPHQW
8UEDQ6HWWOHPHQWV'HYHORSPHQW
)XHO/HY\
0XQLFLSDO+XPDQ6HWWOHPHQWV&DSDFLW\*UDQW
15) ±
'/*7$
(OHFWULFLW\'HPDQG6LGH0DQDJHPHQW 2WKHUWUDQVIHUVJUDQWV>LQVHUWGHVFULSWLRQ@
3URYLQFLDO*RYHUQPHQW
+HDOWKVXEVLG\
+RXVLQJ
$UWDQG&XOWXUH
*UDQW$FFUHGLWDWLRQ 'HSDUWPHQWRI(QYLURQPHQW$IIDLUVDQG7RXULVP
/RFDO*RYHUQPHQWDQG7UDGLWLRQDO$IIDLUV +HDOWK3URYLQFLDO*UDQW
'HSDUWPHQWRI0LQHUDOVDQG(QHUJ\
6SRUWDQG5HFUHDWLRQ 'LVWULFW0XQLFLSDOLW\
>LQVHUWGHVFULSWLRQ@
2WKHUJUDQWSURYLGHUV
(XURSHDQ8QLRQ ±
%0=80+/$1*$1(
'HYHORSPHQW%DQNRI6RXWK$IULFD
2OG0XWXDO
$%,
6WDQGDUG%DQN
6XVWDLQDEOH/LYLQJ([KLELWLRQ
1DWLRQDO5HVHDUFK)RXQGDWLRQ ±
3XEOLF6SRQVRUVKLS ±
.=13$6XEVLG\ ±
'HYHORSHUV&RQWULEXWLRQ ±
$&&$ ±
/*6(7$ ±
81(6&2 ±
5HIRUHVWDWLRQ*UHHQ)XQG ±
6$$JHQF\IRU6FLHQFH ±
5R\DO1HWKHUODQGV ±
%LRZDVWH63 ±
7VRJR6XQ ±
0(75232/,7$1 ±
'XEDL0XQLFLSDOLW\ ±
6RXWK$IULFD6SHFLDO5LVN,QV$VV6$65,$ ±
2WKHU*UDQWV
(QYLURQPHQWDO*UDQW
7RWDO2SHUDWLQJ7UDQVIHUVDQG*UDQWV
&XUUHQW<HDU 0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
ϭϲϯ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$7UDQVIHUVDQGJUDQWUHFHLSWV
'HVFULSWLRQ
5WKRXVDQG $XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU
&XUUHQW<HDU 0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
&DSLWDO7UDQVIHUVDQG*UDQWV
1DWLRQDO*RYHUQPHQW
8UEDQ6HWWOHPHQWV'HYHORSPHQW 3XEOLF7UDQVSRUWDQG6\VWHPV (OHFWULFLW\'HPDQG6LGH0DQDJHPHQW ±
(OHFWULILFDWLRQ3URJUDPPH ([SDQGHG3XEOLF:RUNV ±
1HLJKERXUKRRG'HYHORSPHQW3DUWQHUVKLS ,QWHUJUDWHG&LW\'HYHORSPHQW 0XQLFLSDO'LVDVWHU5HFRYHU\*UDQW
'0(
(VNRP
,QIRUPDO6HWWOHPHQWV
3URYLQFLDO*RYHUQPHQW
$UWDQG&XOWXUH
'HSDUWPHQWRI+RXVLQJ
&2*7$ ±
*UDQW$FFUHGLWDWLRQ
'LVWULFW0XQLFLSDOLW\
>LQVHUWGHVFULSWLRQ@
2WKHUJUDQWSURYLGHUV ² ² ² ² ² ²
$FTXDSRQLFV3URMHFWV ,&7JUDQWV '%6$
1DWLRQDO0RQXPHQWV
'(9(/23(56&2175,%87,21287(5:(67
/RWWR
5R\DO1HWKHUODQGV
3XEOLF&RQWULEXWLRQV
1DWXUH5HVHUYH
'%6$
5HIRUHVWDWLRQ
2ULR*UDQW
2WKHU*UDQWV
7VRJRVXQ
7RWDO&DSLWDO7UDQVIHUVDQG*UDQWV 727$/5(&(,3762)75$16)(56 *5$176
ϭϲϰ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$([SHQGLWXUHRQWUDQVIHUVDQGJUDQWSURJUDPPH
'HVFULSWLRQ
5WKRXVDQG $XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU (;3(1',785(
2SHUDWLQJ7UDQVIHUVDQG*UDQWV
1DWLRQDO*RYHUQPHQW
/RFDO*RYHUQPHQW(TXLWDEOH6KDUH )LQDQFH0DQDJHPHQW (3:3
,QIUDVWUXFWXUH6NLOOV'HYHORSPHQW 3XEOLF7UDQVSRUW ,QWHUJUDWHG&LW\'HYHORSPHQW
8UEDQ6HWWOHPHQWV'HYHORSPHQW
)XHO/HY\
0XQLFLSDO+XPDQ6HWWOHPHQWV&DSDFLW\*UDQW
15) ±
'/*7$
(OHFWULFLW\'HPDQG6LGH0DQDJHPHQW 2WKHUWUDQVIHUVJUDQWV>LQVHUWGHVFULSWLRQ@
3URYLQFLDO*RYHUQPHQW
+HDOWKVXEVLG\
+RXVLQJ
$UWDQG&XOWXUH
*UDQW$FFUHGLWDWLRQ 'HSDUWPHQWRI(QYLURQPHQW$IIDLUVDQG7RXULVP
/RFDO*RYHUQPHQWDQG7UDGLWLRQDO$IIDLUV +HDOWK3URYLQFLDO*UDQW
'HSDUWPHQWRI0LQHUDOVDQG(QHUJ\
6SRUWDQG5HFUHDWLRQ
2WKHUJUDQWSURYLGHUV
(XURSHDQ8QLRQ ±
%0=80+/$1*$1(
'HYHORSPHQW%DQNRI6RXWK$IULFD
2OG0XWXDO
$%,
6WDQGDUG%DQN
6XVWDLQDEOH/LYLQJ([KLELWLRQ
1DWLRQDO5HVHDUFK)RXQGDWLRQ ±
3XEOLF6SRQVRUVKLS ±
.=13$6XEVLG\ ±
'HYHORSHUV&RQWULEXWLRQ ±
$&&$ ±
/*6(7$ ±
81(6&2 ±
5HIRUHVWDWLRQ*UHHQ)XQG ±
6$$JHQF\IRU6FLHQFH ±
5R\DO1HWKHUODQGV ±
%LRZDVWH63 ±
7VRJR6XQ ±
0(75232/,7$1 ±
'XEDL0XQLFLSDOLW\ ±
6RXWK$IULFD6SHFLDO5LVN,QV$VV6$65,$ ±
2WKHU*UDQWV
(QYLURQPHQWDO*UDQW
7RWDO2SHUDWLQJ7UDQVIHUVDQG*UDQWV
&DSLWDO7UDQVIHUVDQG*UDQWV
1DWLRQDO*RYHUQPHQW
8UEDQ6HWWOHPHQWV'HYHORSPHQW 3XEOLF7UDQVSRUWDQG6\VWHPV (OHFWULFLW\'HPDQG6LGH0DQDJHPHQW ±
(OHFWULILFDWLRQ3URJUDPPH ([SDQGHG3XEOLF:RUNV ±
1HLJKERXUKRRG'HYHORSPHQW3DUWQHUVKLS ,QWHUJUDWHG&LW\'HYHORSPHQW 0XQLFLSDO'LVDVWHU5HFRYHU\*UDQW
,QIRUPDO6HWWOHPHQWV
&XUUHQW<HDU 0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
ϭϲϱ
(7+H7KHNZLQL6XSSRUWLQJ7DEOH6$([SHQGLWXUHRQWUDQVIHUVDQGJUDQWSURJUDPPH
'HVFULSWLRQ
5WKRXVDQG $XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
$XGLWHG 2XWFRPH
2ULJLQDO
%XGJHW
$GMXVWHG
%XGJHW
)XOO<HDU )RUHFDVW
%XGJHW<HDU
%XGJHW<HDU
%XGJHW<HDU
&XUUHQW<HDU 0HGLXP7HUP5HYHQXH ([SHQGLWXUH)UDPHZRUN
3URYLQFLDO*RYHUQPHQW
$UWDQG&XOWXUH 'HSDUWPHQWRI+RXVLQJ
&2*7$ ±
*UDQW$FFUHGLWDWLRQ
2WKHUJUDQWSURYLGHUV ² ² ² ² ² ²
$FTXDSRQLFV3URMHFWV ,&7JUDQWV '%6$
1DWLRQDO0RQXPHQWV
'(9(/23(56&2175,%87,21287(5:(67
/RWWR
5R\DO1HWKHUODQGV
3XEOLF&RQWULEXWLRQV
1DWXUH5HVHUYH
'%6$
5HIRUHVWDWLRQ
2ULR*UDQW
2WKHU*UDQWV
7VRJRVXQ
7RWDO&DSLWDO7UDQVIHUVDQG*UDQWV 727$/5(&(,3762)75$16)(56 *5$176
ϭϲϲ