2022
于中华人民共和国注册成立的股份有限公司A 股股票代码 ：600016
年度报告
202332718
2022
2022
102.14
ESG
)
2022
20221120221231
2022
20223532.58%2022
5,9994.47%7.264.36%
ESG202268%
2022202031%25%14%81%
E?
?
2022
2022
0.42%
2023
ESG
2022
1,424.76352.697.266.64
5,999.2811.53
1000225002732022
1.1(AUM)
2.212
2022
1.68%0.111.99%0.18
2022
+2022
47.07
22.48%3.57%
1.16
e
2022
ESG50
2023
1–2 2022
2021-20252021-20222023-2025
2023(2021-2025)12345
2022
2022
(CFCA)
20222022
2022ESG 502022
2022?
2022
2022(LACP)2021
2022
CHINA MINSHENG BANKING CORP., LTD.CMBC
100031
86-10-5856097586-10-58560824
86-10-58560720
cmbc@cmbc.com.cn
86-95568
86-400 66 95568
100031
www.cmbc.com.cn
cmbc@cmbc.com.cn
83701-02
12-1640
2022
( www.cs.com.cn)( www.cnstock.com)( www.stcn.com)A
www.sse.com.cnH
www.hkexnews.hk
588421022A
H
183171712-1716
A 600016H 01988
1 360037199627
20071120
91110000100018988F
1996
2022
142,476168,804
| 184,951 |
202220212020
107,463125,775
| 135,224 |
202220212020
20,27427,566
27,664
202220212020
1.68
| 1.791.82 |
%%
13.14
| 13.64 |
13.04
%
202220212020
35,26934,38134,309
202220212020
4,141,144
4,045,6923,853,931
202220212020
4,141,144
202220212020
3,993,527
3,775,7613,728,174
202220212020
3,993,527
202220212020
142.49
| 145.30 |
139.38
202220212020
(%)
142,476168,804-15.60184,951
107,463125,775-14.56135,224
35,01343,029-18.6349,727
105,056132,662-20.81147,760
50,72949,2323.0448,434
48,76277,398-37.0092,988
37,42036,1423.5437,191
37,17035,6004.4136,706
35,26934,3812.5834,309
35,09134,4951.7334,455
166,273155,4176.99-82,402
0.71
0.71–0.71
0.71
0.71–0.71
0.71
0.71–0.71
0.71
0.71–0.71
3.80
3.557.04-1.88(%)
0.50
0.50–0.51
6.31
6.59-0.286.81
6.27
6.61-0.346.85
35.61
29.176.4426.19
14.23
16.33-2.1014.96
1.51
1.81-0.302.12
1.60
1.91-0.312.14
2022
20221231
20211231
20201231(%)
7,255,6736,952,7864.366,950,233
4,141,1444,045,6922.363,853,931
2,399,2762,304,3614.122,257,290
1,741,8681,741,3310.031,596,641
98,868105,108-5.9497,637
6,642,8596,366,2474.346,408,985
3,993,5273,775,7615.773,728,174
2,966,3752,944,0130.762,961,617
1,020,544825,42323.64758,712
6,6086,3254.477,845
43,78243,782–43,782
599,928574,2804.47529,537
504,966484,3164.26459,677
11.53
11.064.2510.50(%)
1.68
1.79-0.111.82
142.49
145.30-2.81139.38
2.39
2.60-0.212.53
(%)
725,136733,703-1.17707,472
505,978486,5523.99461,921
96,02190,5276.0770,427
123,137156,624-21.38175,124
5,517,2895,379,4582.565,425,856 (%)
9.17
9.040.138.51 (%)
10.91
10.730.189.81 (%)
13.14
13.64-0.5013.04 (%)
8.45
8.440.017.79
1. =/
2. 92010
3. =/
4. =
5. =/
6.7.8.
9. =/
10. 20187
130%1.8%=/=/
202220222022202236,63437,56534,39733,88013,72410,9149,1401,491 13,69110,9329,1411,327
142,204-60,282-94,800179,151
2022
202220212020
228502-101-106-178-21-17-8
-137-273
-126-41-89
-73-46
-114-146
4110012008
(%)
20221231
20211231
20201231≥25
50.21
46.1149.72
≥100
134.89
133.42128.37
≥100
104.55
104.11104.57
≥4
7.46
7.606.93
≤10
2.17
1.571.63
≤50
11.17
9.769.73
1.
2. =/
3. =/
(%)
20221231
20211231
20201231
3.66
4.084.94
19.38
25.3830.60
61.68
58.9589.49
28.47
44.1756.75
2022
72,556.733,028.874.36%66,428.592,766.124.34%41,411.44954.522.36%
67.65%13.79%8.76%60.26%
1.27
39,935.272,177.665.77%
60.12%0.8125.55%3.69
693.8729.51
1.68%0.11823.6153.64
1.99%0.189060100%
142.49%2.812.39%0.21
352.698.882.58%1,424.76263.2815.60%
43BP
173.6211BP
47.63
66.17
2022
202221.311.361211.1%
2022
352.698.882.58%
20222021(%)142,476168,804-15.60
107,463125,775-14.56
35,01343,029-18.63105,056132,662-20.8150,72949,2323.04
1,8731,949-3.90
48,76277,398-37.00
1,375-50.18
3,0072,70811.0437,42036,1423.54-250-542
37,17035,6004.41
1,39374786.48
35,77734,8532.65
35,26934,3812.58
4727.63
1,424.76263.2815.60%
20222021
(%)(%)(%)
107,46375.43125,77574.51-14.56
262,937184.55277,679164.50-5.31
186,386130.83197,251116.85-5.51
56,44739.6258,52934.67-3.56
5,7424.036,8684.07-16.39
6,7994.777,9024.68-13.96
5,0343.535,1503.05-2.25
1,9701.381,6160.9621.91
5590.393630.2253.99
-155,474-109.12-151,904-89.992.3535,01324.5743,02925.49-18.63
20,27414.2327,56616.33-26.45
14,73910.3415,4639.16-4.68
142,476100.00168,804100.00-15.60
2022
1,074.63183.1214.56%
1.60%0.31
20222021(%)(%)4,111,246186,3864.533,980,156197,2514.962,373,12893,3253.932,307,647101,3874.39
1,738,11893,0615.351,672,50995,8645.731,780,42856,4473.171,728,16458,5293.39
339,3365,0341.48348,8645,1501.48
205,0715,7422.80255,3556,8682.69116,3146,7995.85132,4907,9025.96114,5551,9701.7276,8611,6162.1062,8265590.8973,9913630.496,729,776262,9373.916,595,881277,6794.21
20222021(%)(%)4,065,03893,2542.293,833,77183,4572.18
3,153,08372,2772.293,060,35865,6502.15
1,149,33415,6171.361,302,11217,7811.37
2,003,74956,6602.831,758,24647,8692.72
911,95520,9772.30773,41317,8072.30
258,2768560.33234,0998330.36
653,67920,1213.08539,31416,9743.151,238,58028,9532.341,184,16929,7742.51709,28120,1182.84749,68023,3523.11326,47210,4283.19413,95112,8533.10
73,8121,2551.7087,5101,1071.26
70,3671,4662.0870,0521,3611.94
6,483,550155,4742.406,339,133151,9042.40107,463125,775
1.51
1.81
1.60
1.91
2022
20222022
6,497-17,362-10,8651,770-3,852-2,082-14125-116-1,352226-1,126
-965-138-1,103
-55251196793-4393546,547-21,289-14,7425,0344,7639,7971,368-2,189-821-1,258-1,976-3,234-2,716291-2,425-1733211486991052,2611,3093,5704,286-22,598-18,312
2,629.37147.425.31%(1)
1,863.86108.655.51%
0.43173.62
(2)
564.4720.823.56%
0.2238.52(3)
82.715.76
6.51%13.52(4)
67.9911.0313.96%(5)
50.341.162.25%
1,554.7435.702.35%(1)
932.5497.9711.74%(2)
316.74
5.681.76%0.17
21.89
(3)
201.1832.3413.85%(4)
104.2824.25
18.87%27.16
2022
350.1380.1618.63%
20222021(%)20,27427,566-26.4514,73915,463-4.6835,01343,029-18.63
202.7472.9226.45%
20222021(%)25,47033,135-23.1310,90911,473-4.92
5,96010,476-43.11
5,4696,422-14.84
1,6192,001-19.09
1,2071,773-31.92
990-69.09
5,1965,569-6.7020,27427,566-26.45
147.397.244.68%
20222021(%)
14,90811,467
-13.48
-8,089-1,4722,228
5,1024,7228.05
285107.02
14,73915,463-4.68
507.2914.973.04%
20222021(%)31,45531,0151.4212,46611,7096.475,8965,6654.08
8438.1950,72949,2323.04
487.62286.3637.00%
20222021(%)41,69558,660-28.92
4,03814,115-71.39
1,9002,845-33.22
577-35.88
1,201-36.80
48,76277,398-37.00
2022
13.936.4686.48%
72,556.733,028.874.36%
2022123120211231(%)(%)
4,141,14457.074,045,69258.1929,4770.4125,7930.3797,6391.35103,8061.494,072,98256.133,967,67957.072,225,87030.682,034,43329.26338,5524.67361,3025.20
274,1493.78252,6763.63111,4561.54122,7161.7649,8130.6947,9880.69182,8512.51165,9922.397,255,673100.006,952,786100.00
41,411.44954.522.36%
57.07%1.12
22,141.921,867.049.21%
30.52%1.36
2022123120211231(%)(%)1,357,02961.291,296,60463.95
1,293,13458.401,193,74558.88
49,7892.2587,5964.32
14,1060.6415,2630.75
389,07017.57300,68414.83112,6415.0968,4433.38
14,1850.6412,8600.63
235,45210.63191,0119.42
21,4270.9727,2791.35
5,3650.241,0910.05
468,09321.14430,20021.22
457,50120.66421,87520.81
10,5920.488,3250.412,214,192100.002,027,488100.00
2022123120211231(%)(%)1,131,81860.741,003,40359.58106,1325.70113,0966.72
219,89811.80187,77011.15
405,42821.76379,79422.55
1,863,276100.001,684,063100.00
2022
(%)20216,6503.002024/6/171.1720206,5803.232025/1/101.3220216,4602.732024/11/111.0620206,2503.342025/7/141.0720215,9903.302026/3/31.1520215,6402.832026/9/100.9820214,0102.912024/3/40.6820203,9402.202023/4/10.2320203,4901.862023/4/90.2120213,4702.982024/1/80.68
52,4808.55
2,741.49
214.738.50%3.78%0.15
2022123120211231
2,311,82029,12926,8832,611,33024,79021,4681,428,1012,8895891,422,5071,04790370,4341,8365,18659,6931,5213,6411,45624176,467103102
33,87832,67527,46126,114
66,428.592,766.124.34%
2022123120211231(%)(%)4,051,59260.993,825,69360.09
3,993,52760.123,775,76159.31
1,583,18123.831,330,84320.91648,1079.76711,02411.17250,0303.76394,2486.19109,9491.66104,4391.64
6,642,859100.006,366,247100.00
39,935.272,177.665.77%
74.28%25.55%32.64%
67.19%
2022123120211231(%)(%)
2,966,37574.282,944,01377.971,014,13325.391,215,23932.19
1,952,24248.891,728,77445.781,020,54425.55825,42321.86289,6717.25248,4596.58
730,87318.30576,96415.284,1590.103,3650.092,4490.072,9600.08
3,993,527100.003,775,761100.00
2022
15,831.812,523.3818.96%
6,481.07629.178.85%
104.55%134.89%2.40%
6,128.14262.754.48%5,999.28256.484.47%
20221231
20211231(%)
43,78243,782–
94,96289,9645.5619,97519,975–
74,98769,9897.1458,14958,149–
-612
55,27651,8436.6290,49487,0134.00257,877243,1446.06599,928574,2804.4712,88612,2595.11612,814586,5394.48
2022
20221231
20211231(%)495,920340,72645.55
489,137491,370-0.45134,395146,076-8.0082,17577,3826.1925,33922,13414.4862,26125,050148.55
693.8729.511.68%
0.111,197.2044.232.89%
0.04
2022123120211231
(%)(%)(%)4,071,75798.323,973,35498.212.483,952,03795.433,858,05795.362.44
119,7202.89115,2972.853.8469,3871.6872,3381.79-4.0827,7290.6724,1980.6014.59
23,1070.5626,0430.64-11.27
18,5510.4522,0970.55-16.054,141,144100.004,045,692100.002.36
23,992.76949.15
57.94%0.9817,418.685.3742.06%
0.98
432.763.91
1.80%0.09261.1125.60
1.50%0.15
2022123120211231(%)(%)(%)(%)2,399,27657.9443,2761.802,304,36156.9643,6671.89246,0585.946370.26280,8746.947030.251,741,86842.0626,1111.501,741,33143.0428,6711.65621,59815.019,9861.61577,32714.2712,2712.13
573,27413.842,8760.50595,46814.721,5680.26
462,78811.1812,3462.67472,07711.6713,9242.95
84,2082.039031.0796,4592.389080.944,141,144100.0069,3871.684,045,692100.0072,3381.79
5,233.4384.893,963.08
477.663,633.4430.42
2022
230.52
53.27%
59.7110.037.93
81.58
2022123120211231(%)(%)(%)(%)
523,34312.643,7730.72514,85412.732,9800.58
396,3089.577,5071.89348,5428.626,5041.87
363,3448.7715,5454.28360,3028.919,5742.66
263,6076.375,4972.09259,2306.416,6062.55
167,6844.053550.21160,7463.974560.28
154,4923.731,0610.69127,1813.141,9501.53
115,7642.794160.36117,4702.903650.31
109,6892.658840.81112,8752.791,4921.32
103,4032.503510.3486,4362.146290.73
72,7051.766,7759.3288,3962.188,92110.09
41,7271.013220.7744,5661.103,4187.67
20,4200.49340.1720,2210.504352.15
17,5780.425773.2813,8910.3420.01
49,2121.191790.3649,6511.233350.67
2,399,27657.9443,2761.802,304,36156.9643,6671.891,741,86842.0626,1111.501,741,33143.0428,6711.654,141,144100.0069,3871.684,045,692100.0072,3381.79
10,455.786,443.166,306.8725.25%15.56%15.23%
437.99411.29
88.97%
145.65140.01
41.17%30.96
28.700.41
2022123120211231(%)(%)(%)(%)
488,89511.8114,5652.98506,34012.5216,7933.321,045,57825.257,8330.751,004,44924.8311,5351.15630,01315.2110,1011.60586,21414.497,0051.19644,31615.567,5431.17630,29715.5810,2841.6397,3802.352,2372.3097,2722.401,7631.81497,39812.0111,7562.36508,64512.5713,2372.60630,68715.2314,0012.22616,22915.2311,1311.81106,8772.581,3511.2696,2462.385900.614,141,144100.0069,3871.684,045,692100.0072,3381.79
2022
23,389.11257.2556.48%11,307.961,204.8727.31%6,714.376.90
16.21%0.25
2022123120211231
(%)(%)(%)(%)1,130,79627.3115,6371.381,010,30924.9717,2641.71671,43716.2114,5662.17670,74716.5814,8142.212,338,91156.4839,1841.682,364,63658.4540,2601.701,750,26742.2733,4711.911,739,35742.9935,7312.05
588,64414.215,7130.97625,27915.464,5290.72
4,141,144100.0069,3871.684,045,692100.0072,3381.79
809.681.96%
11.17%
(%)(%)A15,7000.382.17B9,3360.231.29C9,2000.221.27D9,0440.221.25E9,0000.221.24F6,6130.160.91G5,8580.140.81H5,5800.140.77I5,5170.130.76J5,1200.120.70
80,9681.9611.17
135.5441.89
0.33%0.11823.6153.64
1.99%0.18
2022123120211231(%)(%)
13,5540.3317,7430.44
9,8950.2411,9900.30
82,3611.9987,7252.17
22,5080.5430,3950.75 3128,4800.6934,9790.87 1327,0690.6617,7950.44 34,3040.104,5560.111.
2. 1
20221231
202112315,4795,4714,5514,854
2022
20221231
20211231105,10897,637
41,69558,660-53,919-54,8407,2215,204-1,237-1,55398,868105,108
202210
5%6%8%
2.5%0%0%
7.5%8.5%10.5%
9.17%10.91%
13.14%0.130.180.50
2.00
2022123120211231505,978473,481486,552456,364
601,999568,437577,079546,320725,136687,392733,703698,418
512,909494,518491,386474,747-6,931-21,037-4,834-18,38396,02194,96290,90789,964
–-6-380-8123,137118,966156,624152,104
–-11–-65,517,2895,223,2665,379,4585,094,8765,144,2324,870,0204,981,1194,713,703
72,76066,70171,77567,007
300,297286,545326,564314,166(%)
9.179.06
9.048.96
(%)
10.9110.88
10.7310.72
(%)
13.1413.16
13.6413.71
7.46%202290.08
20221231
2022
2022
2022
(%)
7.46
7.547.287.47
601,999601,464593,865590,823
8,067,3797,980,6898,157,3247,904,655( www.cmbc.com.cn)
2022
2021-2023
20221231
202112317,126,6346,877,333
214,549263,224
788,714617,508
40,18929,111
7,955,5377,523,952
20221231
202112313,6453,836
1,8341,293
–
5,8215,742
240.24
134.89%34.89
20221231
20211231(%)
134.89
133.42
1,003,957956,827
744,278717,163
2022
104.55%4.55
20221231
2022
2022
(%)
104.55
104.67105.05
4,001,5584,040,8284,126,9193,827,4393,860,4413,928,380
20221231
20224,406,03168,03529,2901,785,33564,99223,0301,008,6069,449-15,1507,199,972142,47637,170
20211231
20214,475,98286,68916,8641,765,98270,40828,082658,91811,707-9,3466,900,882168,80435,600
20221231
20223,245,45941,8313,6031,231,49723,2189,475684,99616,3643,8341,332,53519,1148,764169,1762,27022545,39311,3593,905633,34415,1143,334364,37513,2064,233-1,006,803––
7,199,972142,47637,170
20211231
20213,060,64054,8484,4381,236,38028,64812,634625,41618,4148,7081,207,50620,2093,228154,2002,747-210502,89315,868969616,83516,4342,439365,51011,6363,394-868,498––6,900,882168,80435,600
2022
9(IFRS9)22232439
SPPI
BLOOMBERG
1,662.73108.56
-1,123.272,302.35-962.051,705.15
20222021166,273155,41710,856
371,438363,2118,227
-144,656-244,767100,111
31,907-93,948125,855
67,415-28,54195,956
-112,327117,908230,235
968,1531,285,117316,964
-1,139,805-1,228,55088,745-96,205-266,720170,515
836,972766,57370,399
-910,525-1,025,490114,965
2022
20221231
20211231(%)
25,16713,18990.82
3,0101,362121.00–2-100.00144,801279,787-48.2596,23464,02450.31
1,9152,856-32.95104,14036,485185.43
9,07913,485-32.67
-612
20222021(%)
285107.0214,90811,467
-13.48-8,089-1,4722,228
48,76277,398-37.00
1,375-50.18
11557.39
657-34.40
1,39374786.48
39,597.942,113.145.64%61.18%0.62
22.15%2.23
2023
41,184.17
955.812.38%1,301.313.48%
1.27
2023
2022
1.60%31BP2022
61.09%0.75
42.28%0.2662.70%2.222023
350.1380.1618.63%
66.17
54.69
22.2817.67
2022
2.01%20210.25
20201.62
0.42%
1,010.443.66%840.76357.78
231.65116.0282.5252.79
169.68
82.5936.97%
=
4,479.93254.515.38%3,633.44
81.10%30.420.84%
34.4870.73(CMBS)(MBS)355.07152.85332.19
66.74103.8421.23
4.28%1.62
623.49
252.3628.81%232.27
171.46349.4348.1941.79
33.53
9.17%10.91%13.14%
2022
2022650
+
ESG
+
31,430.793.20%21,498.09
6.46%
1,35110,724.997.55%11,988.7718.48%10,744.2819.71%
737.37426.54243.04
167.637,3814,140901534330.70
274.39
27714.6565
OKR+KPI+CCA
1,3422,916
2022
1.0
30,4062,95410.76%
633.52
738547.02
79330
861.80100.1213.14%
30.033.2912.30%6,854.5611.86%
5,658202.0382.68%164.47
63.39%
ESG
e
1,799.1267.65%2022ESG602022
2022
3,316.06135.81
2022
159.04%196.11%
3,945.0813.79%16.47%
1.40
APPeeeee4+1
10,977.221,720.7418.59%
315.78221.99236.69%7,8372,48046.29%
4.0
4,191.11544.8714.94%
e
+1,052.4524.40%
1,760.54
19.81%1,122.4528.10%2,779.175652,667.47
432.763.91
1.80%0.09
2022
+
++MGM
MGM569.55
28.19%36.046.33%1,004.37
+
+
20221125
39.52
2022
FOF
5,967.2418.68%APP
230.3017.99%649.92
7.69%49.25%5.11522.62
4.39%80.41%127.3019.17%
19.59%50.51%
41.9638.64%32.96%10.16
8.0917.19
21,973.915.00%18,370.126.09%83.60%10,020.61
1,933.1723.90%297.512.97%
17,991.58393.01
43.69%0.065,703.96217.95
3.68%825.33123.0712.98%4,627.88
92.89
12,183.2310.62%495.64
5.68%
244.181.5976.67%
366.3021.73293.8823.00
282.13
19,99385.95+
170.92
3,0661,846.134,859100146.86
2022
1.3871.50
26.97%10.19%
AI
2,380.18740.50382.01
81.59%15.70%
1,36576.837.19
106.603.5
+4842,1943,6499.47%5,700.89379.217.13%
1236
87.61%6,817.31
6.07%4,782.576.57%1,563.86
390.4350.32%24,587.13
5,967.2418.68%
6,834.41826.9113.76%64.87
29.0581.10%5,490.51442.36
8.76%6,256.97
4.77%47BP1.70%0.59
2,461
APP
APP103
?
APP
2022
100UKEY
APP9.072010
278NPS
2245NPS
5.52
2022DFA
34.29
NPS
43.476.60%
369.5544.32
21.89
700.27
714.22
V+V+
102304
V+
+V+V+V+
V+2,722.96545.173,088.33130.27V+13,000
2022
85%WIFI13,362379
3,828.24
253.751,711.86449.9535.66%
105.128.84
147421051,2311,094136
+APP3638122.03
IIIII
170.47
+2022618
+
10.0918.234.25%
261.11
25.601.50%0.15
196.36
1.13%123.4615.782.67%
0.280.50%0.24
1.08%0.14
e+3.0e+1,268139
440.65
6-7
2022
(1)
4,496.4628.62%2,834.096.48%(2)
1.85
1.741,130.68
1.37
1,731.986,873.522,129.7399.22(3)
11.948,501.72
7.66%10,932
8.9826.66%
2022
503.1210.46%17.5111.67%(4)202261620226
8,839.77
12.72%99.52%
FOF
(1)
(2)
2022
47.0722.48%
3.57%1.164,05332.36%
(1)
2023-2025(2)
(3)50%50%
14%528%
(1)eeeee
6EE
eee
E
ee
E
450100E737.37426.54137.23%
243.04167.63222.29%7,381
+
??+
2022
7?
?APISaaS?SaaS
?32SaaS8,000600
202120218?
??
+?
? 2070
(2)
APP
2.0
APP1,800
e+
+e
1.3454e5
18.2
++
AIOCRAI+BI
96%2-4
2022
ee
RPAOCR
7.0
10,358.5410.72%2,595.55
4.0API
327.7410.32%4,148
24.08%73.149.64%
97.0
7.0
6,6002022
V+
43500
(1)
+(2)
3911
(3)
75%
35%DevOps2(4)
AIAIOCRNLP
2022
(5)
2022
202240
96.34
65.93%200
451.14280
1,334.78
39.04%
105.06
14.33%
104.7739.35%194.75
257x2437527%
2022
1,939.957.19%
1,054.7140.381,234.2735.7626.351.78%
133.81
520084
50.9554.96%
69.9261.68%1,744.3420222022
20222022
2022
2008113
63.33%
22.1716.461.49
1.03961,235.871,022.65
56290.31201312452.71%
9.68
90.27
201521142.07
309.65268.1641.49
35.15
83403.679.02
342.5513.21251.376.86
2.31
202262450
T+01ESG
2022202214
66.3860.3810.38
2022
++++
III(Innovative)(Immediate)(Intelligent)(Insightful)(Inter-connected)5IABCD
++56
BCGM
40%60%
1+1+3
++
3.66%
36.97%
2022
20181
2.5%
III(FRTB)
IIIIII
2022
20222022
(2023-2025)
1.0
6,291
5,22056,184
2022
++3,000
+
3.6
59.7%
2023
2023
2022
2022123120211231(%)(%)––––– 1––––– 2––––– 3––––––––––––––– 4–––––––––––––––43,782,418,502100.00–43,782,418,502100.00 135,462,123,21381.00–35,462,123,21381.00 2––––– 38,320,295,28919.00–8,320,295,28919.00 4–––––
43,782,418,502100.00–43,782,418,502100.00
202020192022420032.95%2022650
554.20%
392,914
394,563
(%)
//
18.928,285,350,854709,788–
10.304,508,984,567––
6.492,843,300,122––
4.311,888,530,701––1,850,802,321
4.181,828,327,362––
4.121,803,182,618––1,799,582,617
388,800,0011,410,782,617
3.151,379,679,587––1,379,678,400
3.081,350,203,341-25,560,000–
3.021,324,284,453––
2.921,280,117,123––1,277,949,488
2022
8,285,350,854H4,508,984,567A2,843,300,122A1,888,530,701A1,828,327,362A1,803,182,618A1,379,679,587A1,350,203,341A1,324,284,453A1,280,117,123A
1.2.
1. AH
2.
H
3. 2022
1,530,802,321
4. 3,600,0000.0082%20231101181,799,582,618
5. 2022331,280,117,1239,407,635
1,270,709,48820225520225
2535,000,0002022721
33620221231
(%)(%)A7,352,284,689120.7316.79H457,930,20015.501.05A7,352,284,689120.7316.79H457,930,20015.501.05A1,828,327,362*25.164.18A1,828,327,362*25.164.18A1,930,715,189*255.444.41A1,930,715,189*355.444.41A1,930,715,189*455.444.41A1,803,182,618675.084.12A1,803,182,618675.084.12A1,803,182,618675.084.12H604,300,950
138,442,500742,743,45088.931.70604,300,95087.261.38Alpha Frontier LimitedH713,501,6539108.581.63
H713,501,6539108.581.63H713,501,6539108.581.63
*
2022
1. 99.98%7,352,284,689A457,930,200H
7,352,284,689A457,930,200H2.102,387,827A1,828,327,362A
1,930,715,189A
3. 1,930,715,189
A
4. 21,930,715,189A
5. 1,930,715,189A6.
1,803,182,618A77.14%
1,803,182,618A
7. 1,803,182,618A8.604,300,950H604,300,950H138,442,500H77.14%742,743,450H
604,300,950H
9. Alpha Frontier Limited
Alpha Frontier Limited713,501,653H97.86%
Alpha Frontier Limited713,501,653H
10. Alpha Frontier Limited713,501,653H
43.01%
10.30%
10%10%
10%
20100623307.9
1 5%
(1) 20106233,079,000
91110000556828452N
(2) 1988472,000,000911100001017122936
1,799,582,6174.11%50%
388,800,0011,410,782,61720163175604,300,9501.38%50%
2022
20168315138,442,5000.32%50%
200810151,548,058,790
8,237,5200.02%50%2 20181
(1) 199971224,540.0640
913101041346255243
Alpha Frontier LimitedLiberal Rise Limited
1,379,678,4003.15%50%Alpha Frontier Limited20166241.7519202278Shi JingLiberal Rise LimitedAlpha Frontier Limited713,501,653
1.63%50%Liberal Rise Limited2018195Abhaya Limited
Shi JingShi JingAlphaFrontier LimitedLiberal Rise Limited
(2) 2002112557,655.56
91540091744936899C
20111117103,431.372595,143.87259154009158575152X0
(3) 2007523257,416.25
91500000660887401L
1,850,802,3212022
1,530,802,3214.23%50%
1984102215091500000202805720T
(4) 1984111051100000500010993L
(5) 1989816365,915.0735
91230199126965908A
1,277,949,4882.92%50%
2003826100,00091110000754196484035,000,0000.08%50%
2022?? ⺗??
(6) 19955213,30091310000612260305J晞晞晞
267,470,0000.61%50%
20165330,00091540195MA6T1A2K32
187,800,0000.43%50%
201412261,00091540195321324233N
93,500,000
0.21%50%
342023228
5%202212
(%) 5
–10.0020,000,000– 1
–8.8917,780,000–
–7.0014,000,000–
-6,000,0007.0014,000,000– 1
–6.1112,220,000– 1
11,000,0005.5011,000,000– 005LCT001
–5.0010,000,000––5.0010,000,000– 022LCT001
–5.0010,000,000–?H14001 0638
–5.0010,000,000–
1.2.
1?H1400106383.
2022
20162016A2016H2017 – 20192022826
4.38%
4.38220221018
8.76
202220212020––
4.95%5124.95%521
4.38%876
4.38%8764.38%8761.
2. 20211214
Corporate
Governance
Corporate
Governance
2022
1203202261020212022A2022H
20226102022611
2022
19622020.7-2023500,000500,000389.0819542001.1-2023––98.0019512006.11-2023––98.0019512009.6-2023––98.0019642020.12-2023430,000430,000346.50
2016.3-20232016.1-202319622017.3-2023––86.0019652013.3-2023––94.0019692017.3-2023–––19622017.2-2023––92.0019582021.3-2023––76.0019732021.6-2023––89.5019562017.2-1150,000150,000100.5019632017.2-1––110.5019582017.3-1––101.50
19622017.3-1––96.5019692017.3-1––124.0019642021.3-2023––96.5019632021.3-2023150,000150,000320.00
2020.12-202319742017.2-2023350,000350,000319.8319642021.11-2023––255.1019552007.1-2023––76.5019742020.10-2023––76.5019512017.2-2023––76.0019552019.6-2023–––19632020.10-2023––71.0019672021.11-2023––253.7019632018.8-2023350,000350,000266.2019652017.1-2023350,000350,000266.2019672017.1-2023350,000350,000266.20
2022
19702017.1-2023350,000350,000266.2019632012.5-2023360,000360,000290.39
2018.8-202319672021.11-2023––217.8019632020.10-2022.9––49.7519632018.8-2022.12350,000350,000266.2019622017.2-2022.11350,000350,000220.0819632018.6-2022.2350,000350,00022.69 1. 20221028
2023221
2.3.
4. 5,676.925.
202291
2022282022112820221230
201431999520031200312016320141120217
2022
1962
201812020502388
20161220181601988
039882015220181200522015220047
200521999620047
1996919996
1986
1964
20139201510601398013982011220139
200412201122009120112200392004122002420048200062002419991020006
199811199910199741998111991719974
20001963
201720202013201720072013
2004200719862004
1954
00467600811600190199720071996
2022
1951
200362003620041220041220066
00004603396
600837068371998201219982018
19951951
2006
000876
1962
20062014002558
2006201820142018198419901965
02117
1969
60083706837
601919019192006
1962
870488
(CEO)600369
19861958
60160102601CPIC2002
1973
00040203377
6000852014
2022
1956
00715
00952000591688228
60070503699
00169601512600489002643300388
00062519831986
1963
002111984
1958
009660029060181806818
198219932004201189
199947AMP156
2022
1962
002713
601101002657600246835589603385
600595
2008
1969
600190200420122013(EMBA)
1964
2001
19742016
19641996
19897199620122201691955
60081160133601336
832666
2022
1974
CEO195160181806818
600837068371977
1955
60193900939
2016198211963
0666806049
60004800628
19672001
1991720012
1963201862016201820142016
201120142006201120052006
196519982001320017200422008620098201219951998
19921995
19671995200010200752009520121990819957
2022
1970200120022003200320052005200720072012201219992001
1998199919931998
19632000200212008121993200019881993
1967201820212014201720052014
1996200519891993
2017220/
2 202210
5 688228
00290
19A.5419A.55
2022
7.72%200512202263016,620.171,094.235.048,752.919,722.62
30%2016122820221231848.20
64.342.14485.47630.11
201115
21.27202212313,799.58
273.4712.542,845.802,274.40
2008220226302,540.40208.80
133620221231
/
(%)(%)A200,0000.00060.0005H300,0000.00360.0007A180,0000.00050.0004H250,0000.00300.0006A150,0000.00040.0003A1,930,715,18915.444.41H240,789,50022.890.55A1,803,182,61835.084.12H750,980,97049.031.72H604,300,95047.261.38A1,379,679,58753.893.15H713,501,65368.581.63A1,315,117,12373.713.00A150,0000.00040.0003A150,0000.00040.0003H200,0000.00240.0005
1. 1,930,715,189A102,387,827A1,828,327,362
A102,387,827A1,828,327,362A
1,930,715,189A
2. 240,789,500H1
2022
3. 1,803,182,618A
1,803,182,618A
77.14%1,803,182,618A
4. 750,980,970H8,237,520H604,300,950H138,442,500H604,300,950H
750,980,970H604,300,950H
77.14%H
5. 1,379,679,587A
97.86%1,379,679,587A
6. 713,501,653HAlpha Frontier LimitedAlpha FrontierLimited5Alpha FrontierLimited713,501,653H
7. 1,315,117,123A1,280,117,123A35,000,000A
1,315,117,123A
220221231
/
(%) 2,000,00013.64
1. 2,000,000320221231
/
(%) 24,000,000110
1. 24,000,000
97.86%
420221231
/
(%) 2,500,000110 1,500,00026
1. 2,500,000
97.86%
2. 1,500,000
XV78
2022
18936
20138
20221028
(1)(2)
(3)(4)(5)
2022
/14/1412/128/86/61/114/1412/1213/131/114/1413/138/81/114/1412/128/81/114/1412/128/81/114/1412/128/81/114/1412/128/81/114/146/613/138/81/114/1413/137/78/81/114/1412/126/67/71/114/146/61/114/1412/1213/131/114/148/86/68/81/114/148/86/613/138/81/114/148/86/613/131/114/148/86/67/71/114/148/86/613/137/78/81/114/148/87/78/81/1
2022
1.
2. 33.
14104727
2022127202212820222282022312022329202233020224292022430202253120226120226282022629202271820227192022729202273020228262022827202291520229162022928202292920221028202210292022113020221212022122820221229
1.2.
3.13
2007
20233272022
20221231
20221231
2022
50%
12521932941362872981582696102811161228123514
ESG
(1)
(2)(3)
(4)(5)(6)
2153145187510101028119127
950%
2022
12421432192611211216
20222021
202120212022-2023
11422131532351668614628810913102511211213136441
3232
1133154206178121019112172020
2022123120222022
118222315414712919102711158217
2022
2022
82332
202232920223302022429202243020228262022827202291520229162022102820221029
2022
/5/51/14/412/125/51/1–12/125/51/14/412/125/51/14/412/125/51/14/412/125/51/14/412/125/51/14/4–5/51/1–12/122/31/12/2–
(1)
202291
2022
(2)
41012021
20212021
(1)
(2)
124321
31308
62,61559,7562,8596,335
53,42126,09143.7%33,66556.3%12,76421.4%43,34072.5%
3,6526.1%857321295
1091,932202
VII15
2022
4142105
113,1373,235,69621634,167960,72910
B1023-12932,795538,4591001032,765312,236
68601,981237,666
891,60392,054396
1101,497112,724426
B3
3-59-211412,080113,008197
46855106,77752
1893,461358,493399
1892,053228,743
981101,271121,3909951,35081,08816
5421,00049,486282
2022
1342,035136,5362294278845,7488151151,616150,640
96665299590,96343
8195671,988118004265730,614689361,129101,22723
4996567,4871902359962,6951
2955041,64850
1051,594132,975CBD
14599674,778189
2458222,830500
6994880,063
4064672,8965452851030,87717
1-3
4162575,821136-5
C1-33 30-31362247033,992
20C
4754625,91665
1277172,9778
3701-0212-16404156352,79933
81722611,09477
41697,5168111865,750100401735223,22411
1-61129018,048123
721822,268
314414910,985102
1-4517212,235106
191-5––-1,286,5632,46359,7567,008,5761.
2. 8,3163.
2022
10%2
10%
10%
10%
3%
3%
1/1010
452106482021(LACP)1008050
2022
e20227
202120226714
202232021
1202211
55500e
2022
2022
IR Magazine
100031ir.cmbc.com.cn86-10-5856097586-10-5856082486-10-58560720cmbc@cmbc.com.cn 2022
2022610202120224222022520202242220225202013201343
202210
2022
2022123115
2022
202271112/
3019224
2022
Report of the
Board of
Directors
2022
13.91
2022
2021
20212021
2021
0.21393.26AHA20226H202272022610
2022610617
2022
2022343.2741.06202210%34.3320221.5%
16.33
AH10
2.142022437.8293.69
AH
202220212020
2.14
2.132.13
–––9,3699,3269,326
31,16331,05330,972(%)
30.06
30.0330.11
20222022
2022
20221231A
2012852015101
111150%11
20%
10%
H
(1993)0452011348
10%HH10%
10%
H10%
H2014812016127
20221231
2022
2022
(2023)10020
1.01
202220222022
3?15
2022
165,916(67.93%)(21.35%)(4.58%)71.80%(3.73%)(2.07%)
2022127<
>
2023327
2022
Report of the
Board of
Supervisors
Report of the
Board of
Supervisors
5221041112434421184308
2022
2022
2022
2023327
ESG
2022ESGESG
ESG
ESGESG20222022(ESG)
ESG
ESGESGESGESGESG
ESGESGESGESGESGESG
ESGESG
20212021ESGESG
ESGESG2021
202220212022
ESGESGESG
ESGESG
(2021-2025)
2022 ESG
ESG
631.506
1,799.12725.9567.65%
319.12466.08
50.701.069.553.09
2022103,02857,1632,98342,882
ESG
APP2.06,834.41826.9113.76%5,490.51
442.368.76%6,256.97
4.77%47BP1.70%0.59
ESG
e832
411.844,82540673,7003,231
1.822,807
1.01
271.36226
1,470ME26
10611,010
?53315.7480
(MA+)ESGESG 502022ESG42A1
ESG
(HKQAA)2022602022202220222021
2022
Major Events
10019,61912,560,603.75
183378,486.11
(CBD)Z4
2012-820165
G201882020923202092520215202211520225152022121020221230
20195142019000820196112019000220203172020820204202051520207172020003220201230
2021127
2022
(2013)4(2014)1(2014)3
20222022
202212311,344
2023327
201620162120162017616
AA
2021
2022
960100
5%
202212315%5%4,508,984,56710.30%2,843,300,122
6.49%202112314,508,984,567
10.30%2,843,300,1226.49%
2022
20221231
20211231|15,70011,500||9,2009,200|6,6136,615|4,6664,666|4,3814,383||3,9723,972
(1)||3,335|3,0463,046||2,8373,086UNITED ENERGY GROUP (HONG KONG) LIMITED|2,2083,099|2,0922,336(1)1,703||1,700–||1,4481,443||1,040
|
1,000
(1)||
||
–||
SINO-OCEAN GROUP HOLDING LIMITED(1)|
CHINA TONGHAI DCM LIMITED|
|
|
||
20221231
20211231
–(1)
(1)
(1)
||–1,290
(2)||–
||–
(3)||195
(3)||175
(3)8
(3)6
(3)2
(3)2
(3)1
|1,4182,82270,74363,714(%)
1.74
1.61
2.61%-8.95%
3.16%-8.95%
(1) 2022
(2) 20221227
(3) 20221231
1572022
2.65
2022
112.74
8.54
523.98
688.37
724.25
20211228
20221120221231202211202212313
202212312.64
17.84%
20211228
2.20211228
20221120221231202211202212314.6
20221231545.41
2021429
2021122820221231
2022123112 5%
2022
( www.sse.com.cn)
202212820221282022129202229202231202231820212022323
2022330202233020212022330
20223302022492002022413
202241520212022A
2022H
2022423
2022430
2022430
202243020212022A 2022H
2022521
20226120212022A 2022H
2022611
20226172021A2022618
502022618
2022629
2022715
2022719
2022723
2022730
2022
20227302022730202273020227305,000,000,000202286
202288202282720228272022830202293202291620229162022929202293020221029202210292022102920221029202220221112
20221130202212120212022123
20221229
2022
2023327
202222021
2022
1. 2022
2. 20223.
20222022
2023327
2022
20222022
1. 2022
2. 20223.
20224.
2022
2023327
2022 2022 2022
2022
(2023)10020
)202212312022
202212312022
(2023)10020
20221231
41,706.21
988.68
18,375.00
131.13
1.
2.
3.4.5.6.
2022
1.2.3.4.
(i)
(ii)
(iii)
(2023)10020
(2023)10020
2022
20221231
5,140.0520221231
8,839.771,619.98
1.
2.
3.
(2023)10020
(2023)10020
2022
2022
(2023)10020
(2023)10020
?2023327
2022
20221231()
20222021202220211231123112311231
338,552361,302335,491357,855
88,70592,54669,47672,964
25,16713,18925,16713,189
182,434158,768209,923191,108
33,87827,46133,71127,461
3,0101,3622,551
4,072,9823,967,6794,051,1233,945,707
2,225,8702,034,4332,199,5572,009,836
389,070300,684380,523294,753
1,363,5891,298,2201,362,6761,296,413
473,211435,529456,358418,670
111,456122,716––
–
13,3818,381
49,81347,98819,01519,116
7,8517,5235,2144,203
5,5545,2864,7994,503
9,89310,7369,62010,520
55,70151,90453,03748,983
44,80749,89129,54840,218
7,255,6736,952,7867,061,6136,754,867
20221231()
2022202120222021
1231123112311231
144,801279,787144,357278,835
1,382,8071,230,3341,394,9151,237,985
96,23464,02483,63054,0771,9152,8561,6452,856
105,229114,461––
32,67526,11432,67526,018
104,14036,48592,09526,624
4,051,5923,825,6934,016,9713,797,630
9,42610,2259,14810,011
14,41412,90713,82512,336
9,07913,4858,12912,513
2,4562,2502,4552,250
648,107711,024648,107710,092
––
39,74836,35524,18118,929
6,642,8596,366,2476,472,1336,190,156
2022
20221231()
2022202120222021
1231123112311231
43,78243,78243,78243,78294,96289,96494,96289,964 2819,97519,97519,97519,975 2974,98769,98974,98769,989
58,14958,14957,88057,880
(612)
(438)
55,27651,84355,27651,843
90,49487,01386,91185,278
257,877243,144251,107235,278
599,928574,280589,480564,711
12,88612,259
612,814586,539589,480564,711
7,255,6736,952,7867,061,6136,754,867
2023327187418
2022()
2022202120222021142,476168,804131,954159,499 35107,463125,775103,812121,472
262,937277,679254,289268,405
(155,474)(151,904)(150,477)(146,933) 3620,27427,56618,09826,811
25,47033,13524,31331,844
(5,196)(5,569)(6,215)(5,033) 3714,90811,46714,88911,176
2,202
2,201
(8,089)(1,472)(7,632)(1,082)
2,228
2,257
385,1024,722
(105,056)(132,662)(96,900)(124,898)
(1,873)(1,949)(1,759)(1,766) 39(50,729)(49,232)(48,577)(47,571) 40(48,762)(77,398)(45,813)(74,357)
(685)(1,375)(571)(1,124) 38(3,007)(2,708)(180)(80)
37,42036,14235,05434,601
(431)(657)(425)(651)
37,17035,60034,80334,061 41(1,393)(747)(476)(425)
35,77734,85334,32733,636
35,26934,38134,32733,636
2022
2022()2022202120222021
(846)2,271(1,124)2,365
(1,126)2,233(1,124)2,365
1,586(10)1,977–
(2,753)1,832(1,995)1,790
(614)
(1,079)
(96)(35)
34,93137,12433,20336,001
34,14336,61433,20336,001
0.71
0.71
2022()
2022202120222021
371,438363,211369,440365,261
31,907–29,300–
67,415–65,326–
17,6811,51018,579
–50,663–43,043
–20,083–18,097
–18,604–16,091
238,327263,768229,969253,724
20,72220,1698,2475,558
730,638754,179703,792720,353
(144,656)(244,767)(144,746)(242,694)
(33,148)–(27,473)–
(1,649)–(1,725)–
(31,455)–(28,551)–
(133,367)(12,605)(132,860)(12,336)
–(93,948)–(98,606)
–(28,541)–(29,690)
(134,535)(121,190)(130,637)(116,068)
(30,042)(28,936)(28,700)(27,849)
(22,128)(26,175)(21,636)(25,760)
(33,385)(42,600)(20,643)(27,196)
(564,365)(598,762)(536,971)(580,199)
166,273155,417166,821140,154
2022
2022()2022202120222021
968,1531,285,117937,9831,263,662
66,96667,99666,03667,647
3,0712,810
1,038,1901,355,9231,004,5921,332,128
(1,139,805)(1,228,550)(1,109,203)(1,202,184)
–––(1,000)
(10,712)(9,465)(6,411)(4,685)
(1,150,517)(1,238,015)(1,115,614)(1,207,869) (112,327)117,908(111,022)124,259
2022()
2022202120222021
4,99829,9964,99829,996
–
––
836,972766,573836,972765,649
841,970796,709841,970795,645
(910,525)(1,025,490)(909,601)(1,021,491)
(20,636)(22,859)(20,489)(22,584)
–(9,162)–(9,162)
(93)(81)––
(3,230)(1,940)(3,230)(1,940)
(3,691)(3,897)(3,640)(3,847)
(938,175)(1,063,429)(936,960)(1,059,024)
(96,205)(266,720)(94,990)(263,379)
7,146(1,106)6,374(1,047)()/
(35,113)5,499(32,817)(13)
163,418157,919152,228152,241
128,305163,418119,411152,228
2022
2022()
2021123143,78219,97569,98958,14938551,84387,013243,144574,28012,259586,539
–––––––35,26935,26950835,777 42––––(1,126)–––(1,126)280(846)
––––(1,126)––35,26934,14378834,931
1. 29––4,998–––––4,998–4,998
1. 32–––––3,433–(3,433)––– 2. 32––––––3,481(3,481)––– 3. 34–––––––(10,202)(10,202)(129)(10,331) 4. 34–––––––(3,230)(3,230)–(3,230)
1.
––––129––(129)–––
1.–––––––(61)(61)(32)(93)
2022123143,78219,97574,98758,149(612)55,27690,494257,877599,92812,886612,814
2022()
2020123143,78229,86739,99357,419(1,849)48,47986,599225,247529,53711,711541,248
–––––––34,38134,38147234,853 42––––2,233–––2,233382,271 ––––2,233––34,38136,61451037,124
1. 29––29,996–––––29,996–29,9962. 28–(9,892)–730––––(9,162)–(9,162)
1. 32–––––3,364–(3,364)––– 2. 32––––––414(414)––– 3. 34–––––––(10,714)(10,714)(72)(10,786) 4. 34–––––––(1,940)(1,940)–(1,940)
1. ––––1––(1)–––
1. –––––––––140140 2. –––––––(51)(51)(30)(81)2021123143,78219,97569,98958,14938551,84387,013243,144574,28012,259586,539
2022
2022()
2021123143,78219,97569,98957,88068651,84385,278235,278564,711
–––––––34,32734,327
42––––(1,124)–––(1,124)
––––(1,124)––34,32733,203
1. 29––4,998–––––4,998
1. 32–––––3,433–(3,433)– 2. 32––––––1,633(1,633)– 3. 34–––––––(10,202)(10,202) 4. 34–––––––(3,230)(3,230)
2022123143,78219,97574,98757,880(438)55,27686,911251,107589,480
2022()
2020123143,78229,86739,99357,150(1,679)48,47985,029217,909520,530
–––––––33,63633,636 42––––2,365–––2,365 ––––2,365––33,63636,001
1. 29––29,996–––––29,996 2. 28–(9,892)–730––––(9,162)
1. 32–––––3,364–(3,364)– 2. 32––––––249(249)– 3. 34–––––––(10,714)(10,714) 4. 34–––––––(1,940)(1,940)2021123143,78219,97569,98957,88068651,84385,278235,278564,711
2022()
2022
))199627
)B0009H11100000191110000100018988FAH))60001601988
))
)202212314233
)2006215))
202220221231
2022
2022()
8)
12)23)
111231
2022()
2022
2022()
2022()
2022
8.1
(1)
???
2022()
8.1
(1)
(i)
?
?
?
2022()
2022
8.1
(1)(i)
(ii)
(2)
??
?
8.7
2022()
8.2
8.3
8.4
(1)
(i)(ii)
(iii)
2022()
2022
8.4
(1)
??
(2)(i)
(ii)
(3)
2022()
8.4
(4)
??
8.5
???
2022()
2022
8.5
??
?
2022()
8.6
8.7
(1)(2)
(3)
2022()
2022
8.8
8.9
(1)(2)
8.10
2022()
8.11
???
8.12
(1)
2022()
2022
8.12
(2)
8.13
8.14
2022()
2022()
2022
405%2.38%
2022()
5 – 305%3.17%-19.00%3 – 205%4.75%-31.67%3 – 105%9.50%-31.67%55%19.00%5 – 305%3.17%-19.00%
2022()
2022
4050
2022()
2022()
2022
(1)
(2)
(1)
(2)(3)
2022()
2022()
2022
2022()
(1)
(2)
(i)
(ii)
2021202215[2021]3516[2022]312022
2022()
2022
2022()
2022()
2022
???
25%3% – 13%1% – 7%3%2%
2022()
25%
[2012]40201257
[2006]22
20182022
201212202023
2012203015%
2022()
2022
1.1
20221231
20211231()3,3023,302()3,4943,494()
()5,000–()
()
()
()
()
()
()
()
()
()
()
()
()
()
()
()
2022()
20221231
20211231()
()
()
()
()
()
()
()
()
()
()
()
()
13,3818,381
1.1
2022()
2022
1.2
/
50.9554.96%54.96%
42.07100.00%100.00%
363.33%63.33%(i)50100.00%100.00%(ii)5,50036.36%36.36%
1.8964.68%64.68%(ii)1.535.00%35.00%(iii)6,15748.73%51.27%(ii)5,00050.00%50.00%
1.9395.36%95.36%
2.1181.41%81.41%8,60051.00%51.00%5,00051.00%51.00%5,24051.00%51.00%
2022()
/
251.00%51.00%7,00051.00%51.00%
151.00%51.00%
1.2857.99%57.99%8,50051.00%51.00%
1.3551.00%51.00%4,00051.00%51.00%5,00051.00%51.00%3,00051.00%51.00%7,50080.40%80.40%1,50051.00%51.00%4,00051.00%51.00%(iv)5,40051.00%51.00%
5,00051.00%51.00%
1.2
2022()
2022
/
6,00051.00%51.00%4,00051.00%51.00%(v)5,20051.00%51.00%(vi)7,70051.00%51.00%
2,50051.00%51.00%
(i) 202263050100%(ii)(iii)(iv) 0.04
51%202212310.54(v) 0.04
51%202212310.52(vi) 0.07
51%202212310.77
1.2
2022()
20221231
20211231
20221231
202112316,9835,2926,7525,122
311,294313,375309,552311,604
19,30141,09318,24639,625
1,409
1,373
331,432355,877328,603352,602
338,552361,302335,491357,855
202212317.5%20211231
8.0%)6.0%202112319.0%)
2022()
2022
20221231
20211231
20221231
20211231
67,85940,18152,24124,847
4,9364,9504,9364,950
72,79545,13157,17729,797
14,32446,80811,35443,164
1,508
–
15,83247,36012,28143,164
(8)(8)(2)(1)
88,70592,54669,47672,964
20222021
2022()
20221231
20211231
20221231
20211231
8,4897,8858,4897,885
162,399138,194183,592163,994
170,888146,079192,081171,879
9,24710,6269,24710,626
3,8063,41210,0759,880
13,05314,03819,32220,506
(1,862)(1,589)(1,862)(1,589)
182,434158,768209,923191,108
2022()
2022
3.1
2022202211
(411)–(1,178)(1,589)
(172)–(99)(271)
(2)––(2)
20221231
(585)–(1,277)(1,862)
2021202111(233)–(739)(972) 5–(5)–
(183)–(434)(617)20211231(411)–(1,178)(1,589)
2022()
4.1
2022123120211231
2,311,82029,129(26,883)2,611,33024,790(21,468)
1,428,1012,889(589)1,422,5071,047(903)70,4341,836(5,186)59,6931,521(3,641)1,45624(17)6,467103(102)
33,878(32,675)27,461(26,114)
2022123120211231
2,311,82029,129(26,883)2,611,33024,790(21,468)1,424,0792,722(589)1,417,9451,047(807)70,4341,836(5,186)59,6931,521(3,641)1,45624(17)6,467103(102)
33,711(32,675)27,461(26,018)
2022()
2022
4.2
2022123120211231
(1)6,498150–4,27296– (2)28,3531,603(1)13,23598(26)
1,753(1)194(26)
(1)
20222021
(2) 2022
2021
4.3
20221231
20211231
20221231
2021123120,96820,71220,52020,712
2022()
20221231
20211231
20221231
20211231
2,549
2,548
––
3,0131,3642,548
–(28)(20)––
3,0101,3622,551
20222021
2022()
2022
20221231
20211231
20221231
20211231
2,144,5012,017,9102,141,0922,013,765
(1)621,598577,327606,836563,781
573,274595,468570,396592,191
462,788472,077462,788472,077
84,20896,45982,53394,840
1,741,8681,741,3311,722,5531,722,889
(97,639)(103,806)(96,716)(102,910)
3,788,7303,655,4353,766,9293,633,744
8,7175,5778,7175,577
246,058280,874246,055280,605
254,775286,451254,772286,182
29,47725,79329,42225,781
4,072,9823,967,6794,051,1233,945,707
(1)
2022()
6.1
2022123120211231(%)(%)1,130,79627.311,010,30924.97
671,43716.21670,74716.58
1,750,26742.271,739,35742.99
588,64414.21625,27915.46
4,141,144100.004,045,692100.00
2022123120211231(%)(%)1,131,29727.471,009,18025.09666,55616.18666,68116.57
1,732,13142.061,721,93742.80
588,43314.29625,03815.54
4,118,417100.004,022,836100.00
2022()
2022
6.2
20221231
1133
14,0379,3054,4931,11128,9462,0124,9174,72289312,544
6,16711,23315,8271,63734,864
2923,0252,0276636,007
22,50828,48027,0694,30482,361
0.540.690.660.101.99
20211231
11339,61812,5223,8731,01127,0247,1525,9232,2401,14516,460 13,45414,0939,3892,09639,032 1712,4412,2933045,209
30,39534,97917,7954,55687,725
0.750.870.440.112.17
2022()
6.2
20221231
1133
14,0309,2984,4891,10028,9171,9684,8804,70863512,191
6,09311,16915,7581,60034,620
2913,0212,0246505,986
22,38228,36826,9793,98581,714
0.540.690.650.101.98
20211231
11339,61612,5193,8711,00027,0067,1185,9032,20789416,122 13,41114,0259,3322,04638,814 1652,4382,2882945,185
30,31034,88517,6984,23487,127
0.750.870.440.112.17
2022()
2022
6.3
(1)
2022202211(20,197)(37,076)(46,533)(103,806)
(3,802)3,303499–
998(1,310)312–
72210,456(11,178)–(1,016)(8,858)(31,812)(41,686)
––53,75753,757––(7,141)(7,141)
(84)(117)1,4381,237
20221231(23,379)(33,602)(40,658)(97,639)
2021202111(23,048)(29,725)(43,769)(96,542) (1,084)749335– 2,292(4,346)2,054– 6127,234(7,846)–
/1,038(10,975)(48,000)(57,937)
––54,32454,324––(5,204)(5,204)
(7)(13)1,5731,55320211231(20,197)(37,076)(46,533)(103,806)
2022()
6.3
(1)
2022202211(19,665)(36,909)(46,336)(102,910)
(3,802)3,303499–
998(1,310)312–
72210,456(11,178)–(1,012)(8,872)(31,719)(41,603)
––53,65853,658––(7,098)(7,098)
(84)(117)1,4381,237
20221231(22,843)(33,449)(40,424)(96,716)
2021202111(22,559)(29,553)(43,567)(95,679) (1,084)749335– 2,292(4,346)2,054– 6127,234(7,846)–
/1,081(10,980)(47,966)(57,865)
––54,22454,224––(5,129)(5,129)
(7)(13)1,5591,53920211231(19,665)(36,909)(46,336)(102,910)
2022()
2022
6.3
(2)
2022202211
(286)(104)(912)(1,302)
/
(75)94(28)(9)––162162––(80)(80)
20221231
(361)(10)(858)(1,229)
2021202111(496)–(599)(1,095) 1–(1)–
/209(104)(828)(723)
––51651620211231(286)(104)(912)(1,302)
2022()
6.3
(2)
2022
202211
(268)(104)(912)(1,284)/
(93)94(28)(27)––162162––(80)(80)
20221231
(361)(10)(858)(1,229)
2021202111(471)–(599)(1,070) 1–(1)–
/202(104)(828)(730)
––51651620211231(268)(104)(912)(1,284)
2022()
2022
20221231
20211231
20221231
20211231 7.1389,070300,684380,523294,753
7.2
1,363,5891,298,2201,362,6761,296,413 7.3473,211435,529456,358418,670
2,225,8702,034,4332,199,5572,009,836
7.1
20221231
20211231
20221231
20211231
1,8434,5121,8434,512
3,25312,6863,25312,686
16,22515,35314,29815,334
78,68532,26878,11632,237
100,00664,81997,51064,769
1,6952,0121,6952,012(1)8,83513,6948,83513,694
110,53680,525108,04080,475
2022()
7.1
20221231
20211231
20221231
20211231
3,062
3,062
9,5732,6609,5732,66019,73225,26717,55622,699(1)226,617177,317222,744174,037(2)14,18512,86014,18312,8275,3651,0915,3651,091
278,534220,159272,483214,278
389,070300,684380,523294,753
103,00065,297102,53564,428
7,7878,2377,6297,914
286,070235,387277,988230,325
389,070300,684380,523294,753
(1) 2022123120211231
(2) 20221231202112312.9)
2022()
2022
7.2
20221231
20211231
20221231
20211231
987,915886,728987,916886,728
74,92244,83974,92244,839
30,47243,00630,47243,006
199,825219,172198,675217,289
1,293,1341,193,7451,291,9851,191,862(1)49,78987,59649,73087,53811,39812,81711,39812,817
2,7082,4462,7082,446
17,85216,24217,85216,234
(11,292)(14,626)(10,997)(14,484)
1,363,5891,298,2201,362,6761,296,413
1,284,8261,191,4741,284,8261,191,475
6,3841,9356,3841,935
72,203105,13070,995103,188
17,85216,24217,85216,234
(11,292)(14,626)(10,997)(14,484)
1,363,5891,298,2201,362,6761,296,413
(1) 20221231202112312.9)
2022()
7.2
2022202211(1,809)(496)(12,321)(14,626)
58(58)––
667(73)–/343(438)(3,943)(4,038)––8,2018,201––(700)(700)
(98)–(31)(129)
20221231(1,500)(925)(8,867)(11,292)
2021202111(2,618)(37)(7,420)(10,075) 112(112)–– 1234(46)–
/694(381)(14,428)(14,115)
––9,5739,573
(9)––(9)20211231(1,809)(496)(12,321)(14,626)
2022()
2022
7.2
2022202211(1,680)(496)(12,308)(14,484)
58(58)––
667(73)–/201(426)(3,675)(3,900)––8,2018,201––(700)(700)
(83)–(31)(114)
20221231(1,498)(913)(8,586)(10,997)
2021202111(2,603)(34)(7,292)(9,929) 112(112)–– 1234(46)–
/869(384)(14,543)(14,058)
––9,5739,573
(70)––(70)20211231(1,680)(496)(12,308)(14,484)
2022()
7.3
20221231
20211231
20221231
20211231
142,060112,163141,323111,352
27,95755,57127,95755,571
163,628126,751162,891125,301
123,856127,390114,545119,235
457,501421,875446,716411,45910,5928,3254,7612,1255,1185,3294,8815,086
473,211435,529456,358418,670
438,614396,269436,601393,610
49,01341,61948,98841,619
29,47933,93114,87619,974
5,1185,3294,8815,086
473,211435,529456,358418,670
20220.6420210.2820222021
2022()
2022
7.3
20221231
20211231
20221231
20211231
469,061430,426455,776418,667
(6,442)(3,222)(4,179)(2,122)
462,619427,204451,597416,545
8,2708,3272,1252,125
2,322(2)2,636–
10,5928,3254,7612,125
473,211435,529456,358418,670
2022()
7.3
2022202211
(656)(84)(1,833)(2,573)
1(1)––
278(80)–
(57)(7)(306)(370)––1,1611,161
(39)––(39)
20221231
(749)(14)(1,058)(1,821)
2021202111(1,292)(11)(826)(2,129) 5(5)–– 1–(1)–
/620(68)(1,129)(577)
––727210–516120211231(656)(84)(1,833)(2,573)
2022()
2022
7.3
2022
202211
(624)(79)(1,820)(2,523)
1(1)––
278(80)–/
(97)(3)302202
––1,0441,044
(18)––(18)
20221231
(736)(5)(554)(1,295)
2021202111(1,260)(6)(811)(2,077) 5(5)–– 1–(1)–
/620(68)(1,038)(486)
––303010––1020211231(624)(79)(1,820)(2,523)20221231
11.39202112316.35
10.582021123118.33
2022()
20221231
20211231130,025142,383
(15,088)(15,504)
114,937126,879
(3,481)(4,163)
111,456122,716
8.1
20221231
20211231*8,8898,297
52,66664,259
35,58631,031
17,12717,506
9,08913,008
6,6688,282
130,025142,383
* 1
2022()
2022
8.2
2022202211(1,503)(1,250)(1,410)(4,163)
(57)3522–
128(182)54–
66325(391)–/722210(2,832)(1,900)––2,6522,6522–(72)(70)
20221231
(642)(862)(1,977)(3,481)
2021202111(1,177)(1,826)(1,266)(4,269) (108)5157– 100(100)–– 31851(882)–
(385)(294)(2,166)(2,845)
––2,8352,83536681211620211231(1,503)(1,250)(1,410)(4,163)
2022()
20221231
20211231
20221231
20211231(1)–
––(2)––13,3818,381
–
13,3818,381
(1)
20222021
(2)–
–
(2)
2022123120211231
20221231
20211231
20221231
2021123149,80647,98319,00819,111
49,81347,98819,01519,116
2022()
2022
20221122,2498,70547038,31569,739
2381,020223,4184,698
3–––3
(21)(424)(25)755285
2022123122,4699,30146742,48874,725
202211(5,729)(6,860)(392)(8,272)(21,253)
(729)(567)(22)(1,909)(3,227)240024(271)155
20221231(6,456)(7,027)(390)(10,452)(24,325)
202211–––(503)(503)–––(44)(44)–––(47)(47)
20221231–––(594)(594)
20221116,5201,8457829,54047,983
2022123116,0132,2747731,44249,806
2022()
20211121,1148,63449136,17566,414
1,177659224,6196,477
1–––1
(43)(588)(43)(2,479)(3,153)2021123122,2498,70547038,31569,739
202111(5,059)(6,917)(408)(6,955)(19,339)
(677)(500)(25)(1,742)(2,944)
7557414251,03020211231(5,729)(6,860)(392)(8,272)(21,253)
202111–––(270)(270)
–––(236)(236)
–––3320211231–––(503)(503)
20211116,0551,7178328,95046,8052021123116,5201,8457829,54047,983
2022()
2022
20221122,9538,47444231,8692371,009201,266
3––3
(21)(415)(23)(459)
2022123123,1729,06843932,679
202211(5,712)(6,678)(368)(12,758)
(754)(557)(20)(1,331)239422418
20221231(6,464)(6,841)(366)(13,671)
20221117,2411,7967419,111
2022123116,7082,2277319,008
2022()
20211121,3548,41146230,227
1,600647222,269
1––1
(2)(584)(42)(628)2021123122,9538,47444231,869
202111(5,028)(6,743)(387)(12,158)
(686)(489)(21)(1,196)
25544059620211231(5,712)(6,678)(368)(12,758)
20211116,3261,6687518,0692021123117,2411,7967419,1112022123120211231202212314.58202112314.87
2022()
2022
2022117,5234,2031,1931,014
(795)(3)
202212317,9215,214
202211––
(70)–
20221231
(70)–
2022117,5234,203
202212317,8515,214
2022()
2021116,1912,947
1,3331,257
(1)(1)
202112317,5234,2032021116,1912,947202112317,5234,203
2022()
2022
2022114,6466,65911,305–1,1311,131–––
202212314,6467,79012,436
202211(1,277)(4,742)(6,019)
(116)(747)(863)–––
20221231(1,393)(5,489)(6,882)
2022113,3691,9175,286
202212313,2532,3015,554
2021114,6435,57610,219
31,0871,090–(4)(4)202112314,6466,65911,305202111(1,161)(4,120)(5,281)
(116)(625)(741)
–3320211231(1,277)(4,742)(6,019)2021113,4821,4564,938202112313,3691,9175,286
2022()
2022113,5546,51010,064–1,1181,118–––
202212313,5547,62811,182
202211
(937)(4,624)(5,561)
(87)(735)(822)
–––
20221231(1,024)(5,359)(6,383)
2022112,6171,8864,503
202212312,5302,2694,799
2021113,5545,4368,990
–1,0751,075–(1)(1)202112313,5546,51010,064202111(849)(4,018)(4,867)
(88)(607)(695)–1120211231(937)(4,624)(5,561)2021112,7051,4184,123202112312,6171,8864,503
2022()
2022
13.1
20221117,677–6417,7412,944–162,960(1,975)–(9)(1,984)
2022123118,646–7118,717
202211(6,981)–(24)(7,005)(3,067)–(8)(3,075)
1,249–71,256
20221231(8,799)–(25)(8,824)
20221110,696–4010,736
202212319,847–469,893
20211115,9843596416,407
3,531–63,537(1,838)(359)(6)(2,203)2021123117,677–6417,741202111(5,441)(97)(20)(5,558)
(3,053)(136)(7)(3,196)
1,51323331,74920211231(6,981)–(24)(7,005)20211110,5432624410,8492021123110,696–4010,736
2022()
13.1
20221117,387–6317,4502,795–152,810(1,972)–(9)(1,981)
2022123118,210–6918,279
202211(6,907)–(23)(6,930)(3,121)–(8)(3,129)1,393–71,400
20221231(8,635)–(24)(8,659)
20221110,480–4010,520
202212319,575–459,620
20211116,06166416,131
3,450–63,456(2,124)(6)(7)(2,137)2021123117,387–6317,450202111(5,468)(4)(20)(5,492)
(2,984)–(7)(2,991)1,545441,55320211231(6,907)–(23)(6,930)20211110,59324410,6392021123110,480–4010,520
2022()
2022
13.2
20221231
20211231
20221231
202112319,42610,2259,14810,011
202212310.71202112310.53
14.1
20221231
20211231
20221231
2021123155,70151,90453,03748,983
(236)(247)––
55,46551,65753,03748,983
2022()
14.2
2022123120211231//
51,775207,28049,521198,0883,50214,0093,13612,5448,16832,6746,50026,000
8023,209106424
2,0998,3944841,9363641,4823991,618
66,710267,04860,146240,610
(7,989)(31,958)(6,817)(27,267)
(779)(3,117)
(322)(1,288)
(2,156)(8,866)(1,054)(4,215)
(321)(1,287)
(296)(1,186)
(11,245)(45,228)(8,489)(33,956)
55,465221,82051,657206,654
2022()
2022
14.2
2022123120211231//
49,535198,14147,044188,1763,45613,8253,08412,3368,16832,6746,50026,000
7963,184106424
2,0918,3644831,933
64,046256,18857,217228,869
(7,989)(31,958)(6,817)(27,267)
(779)(3,117)
(322)(1,288)
(2,123)(8,491)
(968)(3,872)
(118)(472)
(127)(509)
(11,009)(44,038)(8,234)(32,936)
53,037212,15048,983195,933
2022()
14.3
20221149,5217,0903,53560,146(8,489)2,2543,2833315,868(2,298)
–696–696(458)
2022123151,77511,0693,86666,710(11,245)
20211147,68211,4672,96762,116(12,200)
1,839(3,802)568(1,395)3,852
–(575)–(575)(141)2021123149,5217,0903,53560,146(8,489)
2022()
2022
14.3
20221147,0447,0893,08457,217(8,234)2,4913,2763726,139(2,316)–690–690(459)
2022123149,53511,0553,45664,046(11,009)
20211145,98211,4652,58260,029(11,885)
1,062(3,801)502(2,237)3,822
–(575)–(575)(171)2021123147,0447,0893,08457,217(8,234)
2022()
20221231
20211231
20221231
202112316,63313,3845,86511,767(1)7,2747,8227,2847,808
3,0062,335––(2)5,4795,4713,8414,179(3)5,2635,279––4,7154,5182,7252,697
4,1533,3513,8693,181
2,6451,8611,5971,489
1,8551,6691,231
1,2771,2451,2491,245
1,0381,0381,0381,038(4)
––
––
–––5,0005,6875,6314,6824,461
49,39853,95533,38143,700
(959)(731)(899)(672)
(3,632)(3,333)(2,934)(2,810)
44,80749,89129,54840,218
2022()
2022
(1) 2018
(2) 2022
14.26202115.88
(3)(4)
20222021
(5)
2022123120211231
2022()
2022
81–(1)8
1,589271–21,862
208––28
105,10841,695(53,919)5,98498,868
17,1994,408(9,362)86813,113
4,1631,900(2,652)703,481
50344–47594
–70––70
4,0641,043(553)374,591
132,65449,440(66,486)7,007122,615
2021
26624(658)–83972617––1,5895416––20697,63758,660(54,840)3,651105,108712,20414,692(9,645)(52)17,19984,2692,845(2,835)(116)4,16310270236–(3)503154,0471,695(1,640)(38)4,064
120,06578,765(69,618)3,442132,654
2022()
2022
2022
11––2
1,589271–21,862
–––––
104,19441,630(53,820)5,94197,945
17,0073,698(9,245)83212,292
3,482777(426)–3,833
126,27346,377(63,491)6,775115,934
2021
2659–(658)–13972617––1,58954(4)–––696,74958,595(54,740)3,590104,194712,00614,544(9,603)6017,007153,5871,721(1,826)–3,482
113,97775,473(66,827)3,650126,273
2022()
20221231
20211231
20221231
20211231
148,695133,749151,722136,563
1,190,4891,051,3561,198,9661,054,907
37,32737,52337,91338,794
1,376,8341,223,1621,388,9241,230,7985,9737,1725,9917,187
1,382,8071,230,3341,394,9151,237,985
2022()
2022
20221231
20211231
20221231
20211231
55,83435,09743,30825,178
1,6983,0591,6983,059
38,29425,76338,29425,763
95,82663,91983,30054,000
96,23464,02483,63054,077
2022()
20221231
20211231
88,33396,859
16,32316,853
104,656113,712
105,229114,461
2022123120211231
3.1)
2022()
2022
20221231
20211231
20221231
20211231
55,61712,82843,6902,99048,16323,53748,16323,537
103,78036,36591,85326,527
104,14036,48592,09526,624
2022()
20221231
20211231
20221231
20211231
1,014,1331,215,2391,004,7141,209,939
289,671248,459287,959246,661
1,952,2421,728,7741,946,4211,723,479
730,873576,964714,102562,0834,1593,3654,1593,365
2,4492,9602,4392,953
3,993,5273,775,7613,959,7943,748,480
58,06549,93257,17749,150
4,051,5923,825,6934,016,9713,797,630
20221231
20211231
20221231
20211231184,557121,906184,553121,89716,42917,66316,41717,65149,23453,51049,11353,407
250,220193,079250,083192,955
2022()
2022
2022
20221231
12,39524,484(23,113)13,766
–1,399(1,399)– (i)1601,064(1,048)176
981,504(1,473)129
40553(552)41
12,69329,004(27,585)14,112
1241,742(1,707)159
1959(57)21 (ii)71650(599)122
2142,451(2,363)302
12,90731,455(29,948)14,414
2022()
2021
20211231 10,34724,136(22,088)12,395 –1,601(1,601)– (i)162953(955)160 1271,359(1,388)98 34563(557)40
10,67028,612(26,589)12,693
1361,529(1,541)124 2155(57)19 (ii)50819(798)71
2072,403(2,396)21410,87731,015(28,985)12,907
2022()
2022
2022
20221231
11,87323,444(22,082)13,235
–1,325(1,325)–
(i)1511,019(1,006)164
981,453(1,422)129
10535(538)7
12,13227,776(26,373)13,535
1231,675(1,641)157
1955(53)21
(ii)62635(585)112
2042,365(2,279)290
12,33630,141(28,652)13,825
2022()
2021
20211231 9,84623,198(21,171)11,873 –1,523(1,523)– (i)151915(915)151 1271,314(1,343)98 8535(533)10
10,13227,485(25,485)12,132
1351,472(1,484)123 2151(53)19 (ii)40805(783)62
1962,328(2,320)20410,32829,813(27,805)12,336
(i)(ii) 20223%20214%)
2022()
2022
20221231
20211231
20221231
202112315,0408,8114,3088,1352,9673,4392,9283,4071,0721,235
9,07913,4858,12912,513
20221231
20211231
20221231
20211231(1)1,8441,8341,8441,834
2,4562,2502,4552,250
2022()
(1)
2022202211(1,227)(524)(83)(1,834)
(133)10924–
29(33)4–
1284(96)–
(102)2075(7)
(3)––(3)
20221231(1,424)(344)(76)(1,844)
2021202111(1,619)(221)(45)(1,885) (61)4219– 58(138)80– 141(15)–
323(208)(122)(7)
58––5820211231(1,227)(524)(83)(1,834)
2022()
2022
(1)
2022202211(1,227)(524)(83)(1,834)
(133)10924–
29(33)4–
1284(96)–
(102)2075(7)
(3)––(3)
20221231(1,424)(344)(76)(1,844)
2021202111(1,618)(221)(45)(1,884) (61)4219– 58(138)80– 141(15)–
323(208)(122)(7)
57––5720211231(1,227)(524)(83)(1,834)
2022()
20221231
20211231
20221231
20211231
446,888497,558446,888497,558(1)99,99279,98999,99279,989(2)89,991119,96789,991119,967(3)7,65810,1617,6589,237
644,529707,675644,529706,7513,5783,3493,5783,341
648,107711,024648,107710,092
20222021
2022()
2022
(1)
20221231
2021123120223(i)19,998–20213(ii)29,99729,99520213(iii)29,99729,99520203(iv)20,00019,999
99,99279,989
(i) 20224732002.95%(ii) 202112833003.02%(iii) 2021111033003.02%(iv) 202031832002.75%
2022()
(2)
20221231
20211231202010(i)49,99649,995201910(ii)39,99539,994201710(iii)–14,989201710(iv)–14,989
89,991119,967
(i) 2020624105003.75%
(ii) 2019227104004.48%
(iii) 2017912101504.70%
52022914(iv) 20171127101504.70%
520221129
2022()
2022
(3)
20221231
20211231
20221231
2021123120203(i)3,4803,1823,4803,18220185(ii)4,1783,8244,1783,82420175(iii)–2,231–2,2312021(iv)–
––
7,65810,1617,6589,237
(i) 20201022351.03%(ii) 201839561.25%(iii) 201791153.51.20%2022911(iv) 202131.45311.00%-1.80%
20221231
2022()
20221231
20211231
20221231
2021123116,1348,77315,5937,7797,2258,334––
4,6796,410––2,2112,0541,4521,2571,3342,406–1,0281,0381,0381,0381,038
2,263
–
5,2064,7404,2353,491
39,74836,35524,18118,929
20221231
20211231A35,46235,462H8,3208,320
43,78243,782
AH1
2022()
2022
28.1
201910154.38%10020020,00020,000
20,000(25)19,975
28.2
(1)
(2)
(3)
2022()
28.2
(4)
(5)
5.125%
H5.125%H
HH
(1)(2)(6)
(7)
2022()
2022
28.3
(1)
(2)
(3)(4)
(5)
5.125%
A5.125%
A(1)(2)
2022()
28.3
(6)
(1)(2)
201910155
(7)
20191018
2022()
2022
28.4
20221120221231
20019,975––20019,975
20211120211231
(i)729,892(72)(9,892)––
20019,975––20019,975
(i) 20211214
2022()
29.1
2019
20195304.85%10040040,00040,000
40,000
(7)39,9932021
20214194.30%10030030,00030,000
30,000
(4)29,9962022
20226144.20%100505,0005,000
5,000
(2)
4,998
74,987
2022()
2022
29.2
(1)
20194002021300202250(2)(3)
)
0.01%)
(4)
(5)
2022()
29.2
(6)
(7)
2022202112311231
599,928574,280
504,966484,316
94,96289,96412,88612,259
12,88612,259
2022()
2022
2022
20221231
57,880––57,880269––269
58,149––58,149
2021
2021123157,150730–57,880
269––26957,419730–58,1492022
20221231
57,880––57,880
2021
2021123157,150730–57,880
2022()
32.1
10%50%
10%
25%202234.332021
33.64
32.2
[2012]20
1.5%
202234.8120214.14202216.3320212.49
32.3
202212318.48202112317.28
20221231128.8620211231
122.59
2022()
2022
20233272022AH102.1420221231
437.8293.69
202261020212021
AH102.13
20211231437.8293.26()
2022929
4.38%8.7620221018
2021827
4.38%8.76202110182021844.95%
5.122021121420225232019
4.85%19.4020224112021
4.30%12.902021622019
4.85%19.40
2022()
2022202120222021
186,386197,251184,958195,849
87,09194,10086,79793,788
93,06195,86491,93094,778
6,2347,2876,2317,283
56,44758,52955,37157,852
43,67344,50343,66244,474
12,77414,02611,70913,378
6,7997,902––
5,7426,8686,7657,896
5,0345,1504,9265,117
1,9701,6161,9661,565
262,937277,679254,289268,405
(93,254)(83,457)(92,554)(82,802)
(28,953)(29,774)(28,660)(29,748)
(20,118)(23,352)(20,118)(23,276)
(6,651)(8,796)(6,635)(8,774)
(3,391)(3,641)––
(1,466)(1,361)(1,153)(998)
(1,255)(1,107)(980)(927)
(386)(416)(377)(408)
(155,474)(151,904)(150,477)(146,933)
107,463125,775103,812121,472
1,0911,1741,0911,174
2022()
2022
2022202120222021
10,90911,47310,90811,472
5,96010,4765,61610,476
5,4696,4224,8095,519
1,6192,0011,6202,000
1,2071,7731,2071,773
25,47033,13524,31331,844
(5,196)(5,569)(6,215)(5,033)
20,27427,56618,09826,811
20222021202220218,1069,5027,9278,982
1,627
1,6301,064
2,202
2,201
1,802(279)1,802(279)
14,90811,46714,88911,176
2022()
2022202120222021
4,4363,969––
5,1024,722
2022202120222021
2,5052,302––
3,0072,708
2022()
2022
2022202120222021
29,00428,61227,77627,485
2,4512,4032,3652,3285,8965,6655,8085,559
12,46611,70911,78511,329
50,72949,23248,57747,571
202220212022202141,69558,66041,63058,5954,03814,1153,90014,058
(202)
1,9002,845––
48,76277,39845,81374,357
2022()
2022202120222021
4,9633,2044,2992,01014)(3,570)(2,457)(3,823)(1,585)
1,393
202220212022202137,17035,60034,80334,06125%
9,2938,9008,7018,515(1)(9,445)(9,252)(9,397)(9,231)(2)2,6091,6792,6031,664
(808)(485)(808)(485)
(256)(95)(623)(38)
1,393
(1)(2)
2022()
2022
2022202120222021
2,245(10)2,636–
(1,249)3,596(243)3,741
(974)
(1,439)
(1)(2,040)(1,214)(2,284)(1,376)
(711)
(741)
(1,781)2,312(1,097)2,284
(2)(5)(2)(5)
(96)(35)
(1,126)2,233(1,124)2,365
––
(846)2,271(1,124)2,365
(1)
2022()
202211573(7)(181)385(96)289(1,652)8647(997)280(717)
20221231(1,079)1466(612)184(428)
202111(1,740)(24)(85)(1,849)(134)(1,983)
2,31317(96)2,234382,27220211231573(7)(181)385(96)289
2022()
2022
202211750(7)(57)686(1,097)8(35)(1,124)
20221231
(347)1(92)(438)
202111(1,534)(24)(121)(1,679)
2,28417642,36520211231750(7)(57)686
20162019202120222829
2022123120222021
2022()
2022202135,26934,381
(4,106)(3,328)
31,16331,05343,78243,782
0.71
0.71
44.1
2022202135,77734,853
48,76277,398
1,375
7,8057,407
(124)
8,0891,472
(35,943)(34,761)
(9,707)(8,785)
(3,570)(2,457)
(226,459)(129,228)
340,958208,132
166,273155,417
2022()
2022
44.1
2022202134,32733,636
45,81374,357
1,124
5,8085,559
7,6321,082
(34,876)(34,168)
(9,867)(9,009)
(3,823)(1,585)
(225,725)(146,583)
346,939215,720
166,821140,154
44.2
2022202120222021
128,305163,418119,411152,228
(163,418)(157,919)(152,228)(152,241)
(35,113)5,499(32,817)(13)
2022()
44.3
20221231
202112311)6,9835,2921)19,30141,093
80,92287,246
1,9991,363
19,10028,424
128,305163,418
20221231
202112311)6,7525,1221)18,24639,625
68,29872,860
26,06534,520
119,411152,228
2022()
2022
45.1
202282.52202174.84
45.2
2022347.852021
329.63
45.3
20221231
100.720211231
2022()
(1)(2)(3)
2022()
2022
202268,03564,9929,449142,47655,56352,262(362)107,463
27,497(19,504)(7,993)–
5,93912,4451,89020,2746,5332857,92114,739(38,835)(41,927)(24,294)(105,056)90(35)(305)(250)
29,29023,030(15,150)37,170
2,8152,6902,3007,8052,6292,5128,06213,203
2022()
202212314,406,0311,785,3351,008,6067,199,972
–55,701
7,255,673
(4,822,844)(1,152,965)(666,814)(6,642,623)
(236)
(6,642,859)
737,946525,942–1,263,888
2022()
2022
202186,68970,40811,707168,80467,93054,6593,186125,775 22,533(22,333)(200)–
11,99215,5353927,5666,7672148,48215,463(69,865)(42,319)(20,478)(132,662)
40(7)(575)(542)16,86428,082(9,346)35,6002,9092,3632,1357,4072,7842,2628,80013,846
2022()
202112314,475,9821,765,982658,9186,900,882 2
51,9046,952,786(4,640,062)(945,879)(780,059)(6,366,000)
(247)(6,366,247)554,808525,796–1,080,604
2022()
2022
(1)(2)(3)(4)(5)(6)(7)
(8)
2022()
2022
20221231
(i)
41,8313,6033,245,45923,2189,4751,231,49716,3643,834684,99619,1148,7641,332,535
2,27022169,17611,3593,905545,39315,1143,334633,34413,2064,233364,375––(1,006,803)
142,47637,1707,199,972
2022()
2022
2021
20211231
(i)54,8484,4383,060,64028,64812,6341,236,38018,4148,708625,41620,2093,2281,207,5062,747(210)154,20015,868969502,89316,4342,439616,83511,6363,394365,510
––(868,498)168,80435,6006,900,882(i)
2022()
20221231
20211231
20221231
20211231495,920340,726495,912340,715134,395146,076134,389146,07682,17577,38282,17577,382489,137491,370489,137491,370 140,93817,68040,93817,653 121,3237,37021,3237,370
1,263,8881,080,6041,263,8741,080,566
20221231
20211231
20221231
20211231359,477297,342359,412297,278
2022()
2022
20221231
20211231
20221231
20211231
25,33922,1343,961
3.1
20221231
20211231
20221231
202112313,3944,2013,0563,947195,237100,340195,237100,34048,53923,73948,53923,73961,244248,30760,125242,745
15,70114,203––
6,4398,405–––
––
330,554399,227306,957370,771
3.2
20221231202112316.32
2022()
20221231(20211231
20221231
17.062021123118.8815
2022123120211231
20221231
20211231275,934243,371
275,934243,371
2022()
2022
2022123120211231
2.1
20221231
1,448184,30130,193215,942235,452––235,45214,18543,061–57,2465,365––5,365
256,450227,36230,193514,005
2022()
2.1
20211231
1,347220,18143,503265,031191,011––191,011
12,86076,724–89,584
1,091––1,091206,309296,90543,503546,717
2.2
202072021
20202021
2022()
2022
2.2
202212318,839.77(2021123110,128.331,619.98202112311,955.48202247.562021
96.112022123120211231
1.1
5%5%
5%5%
2022()
1.2
2022123120211231%%
(1)7,810,214,88917.847,810,214,88917.841,803,182,6184.121,803,182,6184.12604,300,9501.38604,300,9501.38(2)
138,442,5000.32138,442,5000.32(2)8,237,5200.028,237,5200.02(2)1,379,679,5873.151,379,679,5873.15Alpha Frontier Limited713,501,6531.63713,501,6531.63Liberal Rise Limited84,522,4800.1984,522,4800.191,828,327,3624.181,828,327,3624.18
343,177,3270.78343,177,3270.781,888,530,7014.311,888,530,7014.31103,658,8210.24103,658,8210.24
1,324,284,4533.021,324,284,4533.021,280,117,1232.921,280,117,1232.92
35,000,0000.0835,000,0000.08
268,340,0260.61249,340,0260.57187,802,4000.43297,922,4000.6893,762,4000.21105,844,7800.24
2022()
2022
1.2
(1)
Alpha Frontier LimitedLiberal Rise Limited
2022()
1.2
(1)
2022()
2022
1.2
(1)
(2)
2022()
1.2
2022123120211231
20221231
20211231
307.9
307.9
15.48
15.48
2.45
2.45
Alpha Frontier Limited
1.75
Liberal Rise Limited
5.77
5.77
10.34
10.34
25.74
25.74
36.59
37.15
1.33
1.33
0.1
0.1
1.3
2022()
2022
1.4
(1)
UNITED ENERGY GROUP (HONG KONG) LIMITED
SINO-OCEAN GROUP HOLDING LIMITEDCHINA TONGHAI DCM LIMITED
2022()
1.4
(2)
(1) 202278
(2) 20221227
2022()
2022
1.5
5%5%
2022123112,284186
108179
11,5965%5%
136157
5%5%
2.1
1%5%2021
157.0022022157.002021115.00
2022()
2.2
2.3
20221231
20211231
15,70011,5009,2009,2006,6136,615
4,6664,666
4,3814,3833,9723,972(1)3,3353,0463,0462,8373,086UNITED ENERGY GROUP (HONG KONG) LIMITED2,2083,0992,0922,336(1)1,7031,700–
1,4481,443
1,040
1,000(1)
–
SINO-OCEAN GROUP HOLDING LIMITED (1)
CHINA TONGHAI DCM LIMITED
2022()
2022
20221231
20211231
–(1)
(1)
(1)
–1,290–
–
(2)195
(2)175
(2)8
(2)6
(2)2
(2)2
(2)1
1,4182,822
70,74363,714
(%)
1.74
1.61
2.61%-8.95%
3.16%-8.95%
(1) 2022
(2) 20221231
2.3
2022()
2.3
20222021
4,1894,209(%)
2.33
2.22
2.4
2022123120211231(%)(%)9,5880.707,6090.59
5600.14
9930.217060.161780.164010.33(1)9402.10––3,3050.2412,9751.051,0040.9532,2320.8032,3570.85
270.07
––
(1)
2022()
2022
2.4
20222021(%)(%)
3990.154330.161,1500.741,5401.01(1)3291.292510.76
170.33
––(2)2,6475.222,7865.66(3)2719.01––
100.20
––
409.28
––
(1) 2022
2021(2)
(3) 20222.71
2022()
2.4
20221231
20211231
2.80%-6.74%
2.80%-6.74%
2.70%-5.30%
5.25%-5.30%
4.23%-5.50%
3.62%-6.89%
0.00%-2.92%
0.00%-3.28%
3.20%
0.00%-5.35%
0.00%-5.35%
2022123120211231
(%)(%)2,4720.502,2520.662040.152,2891.573000.373500.455680.121,1500.23
2022()
2022
2.4
202212312021123127,33130,663(%)
0.67
0.77
20222021
4.213.952022
0.940.22
2.5
20222021
2.6
20221231
0.02202112310.03
2022()
2.6
20221.032021
1.28
0.4650%202150%0.51[2021]1720220.0920210.10)20212021
20222022
2.7
20221231
20211231
27,48932,3402,4121,637
12,1107,652
–
1,985
2022()
2022
2.7
202220211,0851,076
1,512–
202220221231
1.74202112312.51
2022()
2.1
(1)
2022()
2022
2.1
(2)
2.2
2022()
(2)
2.2
(1)
????
(2)
2022()
2022
(2)
2.2
(3)
2.3
2022()
(2)
2.3
[2022]10(1)
(2)
2022()
2022
(2)
2.3
(3)? 90???????
2022()
(2)
2.3
(4)
(5)
12(PD)(LGD)(EAD)? 12
??(6)
(GDP)(M2)
(CPI)
2022()
2022
(2)
2.3
(6)
20221231
(GDP)4.1%~8.6%(M2)8.4%~9.5%(CPI)2.0%~4.2%10%5%
2022123120211231(7)
(DCFDCF
2022()
2.4
20221231
20211231
20221231
20211231331,569356,010328,739352,73388,70592,54669,47672,964182,434158,768209,923191,10833,87827,46133,71127,4613,0101,3622,551
4,072,9823,967,6794,051,1233,945,707
128,00582,394125,50782,311
1,363,5891,298,2201,362,6761,296,413
462,619427,204451,597416,545111,456122,716––30,15336,20925,00934,387
6,808,4006,570,5696,660,3126,420,452
1,263,8881,080,6041,263,8741,080,566
8,072,2887,651,1737,924,1867,501,018
2022()
2022
2.5
20221231
331,569––331,569––––
88,713––88,713(8)––(8)182,352–1,944184,296(585)–(1,277)(1,862)2,574–4643,038––(28)(28)
2,204,472166,25253,0282,423,752(15,327)(21,983)(24,513)(61,823)
1,669,61151,14726,1111,746,869(8,413)(11,629)(17,003)(37,045)1,789,04212,79335,6651,837,500(2,249)(939)(9,925)(13,113)
94,75413,2706,913114,937(642)(862)(1,977)(3,481)
1,261,2482,5251151,263,888(1,424)(344)(76)(1,844)
2022()
2.5
20211231
356,010––356,010–––– 92,554––92,554(8)––(8)
158,413–1,944160,357(411)–(1,178)(1,589)
841–5411,382––(20)(20) 2,134,955138,24751,6582,324,860(12,945)(25,072)(28,004)(66,021) 1,669,32248,63228,6711,746,625(7,538)(12,108)(19,441)(39,087)
1,682,27513,71744,0581,740,050(2,465)(580)(14,154)(17,199)
107,73913,1525,988126,879(1,503)(1,250)(1,410)(4,163)1,076,7743,5712591,080,604(1,227)(524)(83)(1,834)
2022()
2022
2.5
20221231
328,739––328,739––––
69,478––69,478(2)––(2)209,841–1,944211,785(585)–(1,277)(1,862)2,551––2,551––––
2,201,384166,01052,9032,420,297(15,203)(21,929)(24,453)(61,585)
1,650,87950,84425,8191,727,542(8,001)(11,530)(16,829)(36,360)1,777,83212,36035,0781,825,270(2,234)(918)(9,140)(12,292)1,261,2342,5251151,263,874(1,424)(344)(76)(1,844)
2022()
2.5
20211231
352,733––352,733–––– 72,965––72,965(1)––(1)
190,753–1,944192,697(411)–(1,178)(1,589)
823––823–––– 2,130,923137,95951,5642,320,446(12,810)(24,999)(27,932)(65,741) 1,651,35448,33128,4861,728,171(7,123)(12,014)(19,316)(38,453)
1,669,74813,70743,9871,727,442(2,304)(575)(14,128)(17,007)1,076,7363,5712591,080,566(1,227)(524)(83)(1,834)
2022()
2022
2.6
20221231
20211231
20221231
20211231
1,087,615965,8951,088,141964,778
623,229607,704618,714603,989
1,591,4341,616,4541,573,8111,599,505
542,328588,431542,175588,224
3,844,6063,778,4843,822,8413,756,496
27,29726,57427,28626,569
31,63043,25931,46543,007
122,53586,316122,20886,011
35,93730,73035,89530,703
217,399186,879216,854186,290
15,88417,84015,87017,833
16,57819,78416,37719,685
36,29836,58736,11236,421
10,3796,11810,3636,111
79,13980,32978,72280,050
4,141,1444,045,6924,118,4174,022,836
21,41119,20321,36119,152
2022()
2.6
2022123120211231(%)(%)
523,34312.64514,85412.73
396,3089.57348,5428.62
363,3448.77360,3028.91
263,6076.37259,2306.41
167,6844.05160,7463.97
154,4923.73127,1813.14
115,7642.79117,4702.90
109,6892.65112,8752.79
103,4032.5086,4362.14
72,7051.7688,3962.18
41,7271.0144,5661.10
20,4200.4920,2210.50
17,5780.4213,8910.34
49,2121.1949,6511.23
2,399,27657.942,304,36156.961,741,86842.061,741,33143.04
4,141,144100.004,045,692100.00
2022()
2022
2.6
2022123120211231(%)(%)
522,38712.68513,90912.77
394,5089.58346,6858.62
363,2178.82360,2388.94
262,5906.38258,0756.42
167,5584.07160,5523.99
154,3013.75126,9903.16
118,1732.86119,0652.96
109,0092.65112,2632.79
103,3642.5186,3882.15
72,6961.7788,3782.20
41,6501.0144,4911.11
20,2170.4920,0170.50
17,4860.4213,7740.34
48,7081.1849,1221.22
2,395,86458.172,299,94757.171,722,55341.831,722,88942.83
4,118,417100.004,022,836100.00
2022()
2.6
2022123120211231(%)(%)
488,89511.81506,34012.521,045,57825.251,004,44924.83644,31615.56630,29715.58630,68715.23616,22915.23630,01315.21586,21414.49497,39812.01508,64512.5797,3802.3597,2722.40
106,8772.5896,2462.38
4,141,144100.004,045,692100.00
2022123120211231
(%)(%)488,89511.87506,34012.591,045,57825.391,004,44924.97644,31615.65630,61215.67630,68715.31616,22915.32630,01315.30586,21414.57497,39812.08508,64512.6497,3802.3697,2722.4284,1502.0473,0751.82
4,118,417100.004,022,836100.00
2022()
2022
2.7
20221231135.5420211231177.43
20221231
202112313,6595,753
0.09
0.14
2022()
2.8
20221231
(1)AAAAAAA (2)30,823––––30,823
2,416–13–6163,045
33,239–13–61633,868
1,797
(8,867)
26,798
806,557324,153–1,108–1,131,818
105,141––991–106,132
79,905127,0572,05424,34419,689253,049
128,461225,80732,02511,74919,626417,668
1,120,064677,01734,07938,19239,3151,908,667
21,173
(2,425)
1,927,415
1,954,213
2022()
2022
2.8
20211231
(1)AAAAAAA (2)41,162––––41,162 1,117–––1901,307
42,279–––19042,469
1,589 (12,321)
31,737
700,313303,090–––1,003,403 112,058––1,038–113,096 85,489118,4662,84220,66216,957244,416 108,922221,82840,1586,71419,867397,489
1,006,782643,38443,00028,41436,8241,758,404
19,982 (2,305)
1,776,0811,807,818
2022()
2.8
20221231
(1)AAAAAAA (2)30,764––––30,764
1,888–13–6162,517
32,652–13–61633,281
1,797
(8,586)
26,492
806,558324,153–371–1,131,082
105,141––991–106,132
77,258127,0572,05424,34419,670250,383
119,739224,55632,02511,61419,232407,166
1,108,696675,76634,07937,32038,9021,894,763
20,936
(2,411)
1,913,288
1,939,780
2022()
2022
2.8
20211231
(1)AAAAAAA (2)41,104––––41,104 1,104–––1901,294
42,208–––19042,398
1,589 (12,308)
31,679
700,313302,279–––1,002,592 112,058––1,038–113,096 83,987118,4662,84220,66216,957242,914 100,680220,01440,1586,71419,867387,433
997,038640,75943,00028,41436,8241,746,035
19,731 (2,176)
1,763,5901,795,269
(1)(2)
2022()
2.9
20221231
20211231
20221231
20211231
43,06176,72443,01876,679
14,18512,86014,18312,827
57,24689,58457,20189,506
2022()
2022
3.1
3.2
2022()
3.2
20221231
296,55841,538292164338,55261,54120,8983,3882,87888,705166,66911,3071,9752,483182,4343,010–––3,0103,875,087137,27134,03926,5854,072,9822,080,228128,9893,34013,3132,225,87092,70618,750––111,456157,82144,0885,60825,147232,664
6,733,620402,84148,64270,5707,255,673
144,801–––144,8011,345,64129,5607,60241,382,80728,97652,7712,19112,29696,23467,19834,9703,061–105,22985,11619,024––104,1403,853,834150,47013,29333,9954,051,592640,3997,708––648,1079,269–157–9,42686,12112,4291,93736100,523
6,261,355306,93228,24146,3316,642,859
472,26595,90920,40124,239612,814
58,646(35,918)(17,236)(3,157)2,3351,214,70544,0301,6723,4811,263,888
2022()
2022
3.2
20211231
310,89948,9041,324175361,30226,08956,1777,8132,46792,546142,78612,2713,711–158,768
733629––1,3623,788,631121,96828,41528,6653,967,6791,912,327104,5335,04912,5242,034,433101,56721,149––122,716161,55235,3333,87713,218213,9806,444,584400,96450,18957,0496,952,786
279,787–––279,7871,190,74328,61110,97551,230,334
31,92428,4861,1602,45464,02471,74240,6142,105–114,46127,6628,823––36,4853,556,164231,86327,24310,4233,825,693
701,1409,884––711,024
9,992–233–10,22584,8668,79837117994,2145,954,020357,07942,08713,0616,366,247
490,56443,8858,10243,988586,539
47,132(14,563)(3,560)(27,754)1,2551,041,78629,3524,3195,1471,080,604
2022()
3.2
20221231
293,49741,538292164335,49149,23615,0942,2952,85169,476186,48918,9761,9752,483209,9232,551–––2,5513,850,817138,57435,14726,5854,051,1232,077,089106,6622,49313,3132,199,557154,9458,4294,97225,146193,492
6,614,624329,27347,17470,5427,061,613
144,357–––144,3571,357,01330,2867,61151,394,91523,89845,2452,19112,29683,63084,3167,779––92,0953,818,752150,75213,47233,9954,016,971640,3997,708––648,107
9,010–138–9,14873,1518,0201,7122782,910
6,150,896249,79025,12446,3236,472,133
463,72879,48322,05024,219589,480
58,646(35,918)(17,236)(3,157)2,3351,214,69144,0301,6723,4811,263,874
2022()
2022
3.2
20211231
307,45248,9041,324175357,85512,42250,5777,5122,45372,964168,61918,7783,711–191,108194629––8233,765,379122,05029,61328,6653,945,7071,906,94586,6853,68312,5232,009,836
154,0723,3855,95013,167176,5746,315,083331,00851,79356,9836,754,867278,835–––278,8351,198,39428,61110,97551,237,985
27,30723,1561,1602,45454,07726,624–––26,6243,527,469232,44527,29310,4233,797,630
700,2089,884––710,092
9,845–166–10,01170,1863,91163317274,9025,838,868298,00740,22713,0546,190,156
476,21533,00111,56643,929564,711
47,132(14,563)(3,560)(27,754)1,2551,041,77529,3254,3195,1471,080,566
2022()
3.2
20221231100
10.54202112317.2010010.5420211231
7.20
a. 100b. 100c.
d.e.f.
3.3
(LIBOR)
2022()
2022
3.3
(1)
(2)
2022()
3.3
20221231331155331,432–––7,120338,55284,7623,857––8688,70553,394128,685––355182,434
2,985–––253,0101,586,3351,751,652490,349215,16929,4774,072,98269,514568,216901,670389,955296,5152,225,87028,66943,41234,4294,946–111,45677916541–231,679232,664
2,157,8702,495,9871,426,489610,070565,2577,255,673
2022()
2022
3.3
20221231331155
40,201102,847––1,753144,801829,312547,522––5,9731,382,80777,19918,627––40896,23453,86137,17512,703917573105,22978,93024,740110–360104,1402,408,295742,430842,802–58,0654,051,592245,955228,58979,99489,9913,578648,1077892,0265,4401,171–9,426–4,679––95,844100,523
3,734,5421,708,635941,04992,079166,5546,642,859
(1,576,672)787,352485,440517,991398,703612,814
2022()
3.3
20211231331155
355,877–––5,425361,302
90,0662,417––6392,54658,68193,8995,948–240158,768
1,344–––181,3621,548,2881,568,245578,391246,96225,7933,967,679
118,750237,6281,078,166345,170254,7192,034,433
41,89452,22923,1705,423–122,716
–1,025591,128211,768213,9802,214,9001,955,4431,685,734598,683498,0266,952,786
2022()
2022
3.3
2021123133115553,149223,266––3,372279,787723,115500,047––7,1721,230,33447,20116,718––10564,02453,71951,8837,235875749114,46117,97618,134255–12036,4852,271,004845,051659,706–49,9323,825,693
194,356313,36379,998119,9673,340711,024
8132,1805,9051,327–10,2256326,410––87,17294,2143,361,9651,977,052753,099122,169151,9626,366,247(1,147,065)(21,609)932,635476,514346,064586,539
2022()
3.3
20221231331155328,603–––6,888335,49168,4561,000––2069,47663,956145,585––382209,9232,548–––32,5511,585,9201,737,531485,392212,85829,4224,051,12369,218567,990887,788391,865282,6962,199,557
––––193,492193,492
2,118,7012,452,1061,373,180604,723512,9037,061,613
2022123133115540,060102,544––1,753144,357835,991552,933––5,9911,394,915
65,30018,000––33083,63078,06513,788––24292,0952,390,516735,435833,843–57,1774,016,971245,955228,58979,99489,9913,578648,1077671,9655,2791,137–9,148––––82,91082,910
3,656,6541,653,254919,11691,128151,9816,472,133
(1,537,953)798,852454,064513,595360,922589,480
2022()
2022
3.3
20211231331155352,602–––5,253357,85572,960–––472,96473,402111,4465,948–312191,108
823––––8231,547,3261,554,754572,980244,86625,7813,945,707
118,652236,5761,064,537347,062243,0092,009,836––––176,574176,5742,165,7651,902,7761,643,465591,928450,9336,754,867
2021123133115552,200223,264––3,371278,835729,774501,024––7,1871,237,98538,04715,953––7754,07716,15610,371––9726,6242,259,210838,498650,772–49,1503,797,630
193,882312,91379,998119,9673,332710,092
7972,1345,7811,299–10,011632–––74,27074,9023,290,6981,904,157736,551121,266137,4846,190,156(1,124,933)(1,381)906,914470,662313,449564,711
3.3
11100
20221231
20211231
20221231
20211231
(8,132)(7,589)(7,846)(7,386)
8,1327,5897,8467,386
a.b.c.d.e.f.g.h.
2022()
2022
7.5%6%
4.1
4.1
4.2
2022123111331155
312,26826,284–––––338,552
–80,9191,2792,6293,878––88,705669–18,65734,219128,889––182,434459–2,551––––3,01048,6518,812369,624275,8221,250,2211,052,7781,067,0744,072,982289,432–52,14786,791447,722954,406395,3722,225,8705,6131,1125,3326,78135,15952,4904,969111,456174,0423,4659,20615,54819,6447,8152,944232,664
831,134120,592458,796421,7901,885,5132,067,4891,470,3597,255,673
2022()
2022
4.2
2022123111331155––10,33430,875103,592––144,801
–454,718152,025227,717548,347––1,382,807––42,25435,19418,786––96,234––19,47519,68741,57321,7162,778105,229––48,70730,45224,870111–104,140–1,970,754166,306306,641753,044854,847–4,051,592––15,049232,495230,57879,99489,991648,107––3024872,0265,4401,1719,4265,22634513,60725,77741,60113,272695100,523
5,2262,425,817468,059909,3251,764,417975,38094,6356,642,859
825,908(2,305,225)(9,263)(487,535)121,0961,092,1091,375,724612,814
––606,557762,7781,610,652825,5896,2353,811,811
4.2
2021123111331155
314,91746,385–––––361,302 –87,2461,3991,4622,439––92,546
770–21,41636,34394,2865,953–158,768521–329512–––1,36242,8527,802362,467240,9331,238,0331,055,9101,019,6823,967,679260,49127728,61634,230248,0311,105,872356,9162,034,4336,0862,4216,2399,56040,95451,5185,938122,716154,74410,47610,9869,52919,8527,747646213,980780,381154,607431,452332,5691,643,5952,227,0001,383,1826,952,786
2022()
2022
4.2
2021123111331155––19,36234,468225,957––279,787 –347,893148,291217,284516,866––1,230,334
––22,49424,79716,733––64,024––19,48823,29854,13214,1983,345114,461––10,4497,60818,172256–36,485–1,529,820544,182227,920855,868667,903–3,825,693––46,672140,401316,98087,004119,967711,024––3164972,1805,9051,32710,2255,6197,34713,74020,29432,81213,70170194,2145,6191,885,060824,994696,5672,039,700788,967125,3406,366,247774,762(1,730,453)(393,542)(363,998)(396,105)1,438,0331,257,842586,539 ––661,623788,8251,803,522834,78711,2394,099,996
4.2
2022123111331155
310,49324,998–––––335,491
–68,296651101,005––69,476667–24,93738,517145,802––209,923––2,551––––2,55148,2898,770371,054274,2691,239,8411,046,8151,062,0854,051,123275,459–52,10786,690447,496940,523397,2822,199,557143,4533,1268,38014,28816,8764,5932,776193,492
778,361105,190459,094413,8741,851,0201,991,9311,462,1437,061,613
2022()
2022
4.2
2022123111331155
––10,33430,727103,296––144,357
–459,365152,611229,177553,762––1,394,915––36,66328,82218,145––83,630––48,27730,01513,803––92,095–1,957,781163,294303,981746,041845,874–4,016,971––15,049232,495230,57879,99489,991648,107––2934741,9655,2791,1379,1484,7597812,64424,08731,9719,06530682,910
4,7592,417,224439,165879,7781,699,561940,21291,4346,472,133
773,602(2,312,034)19,929(465,904)151,4591,051,7191,370,709589,480
––606,557762,7781,610,652825,5892,2133,807,789
4.2
2021123111331155
313,10844,747–––––357,855 –72,8604100–––72,964
770–24,02248,728111,6355,953–191,108
––311512–––82342,5087,762362,630239,6151,227,9291,050,8301,014,4333,945,707248,81127728,61634,230248,0311,091,063358,8082,009,836122,49414,5308,2448,18016,3933,6503,083176,574727,691140,176423,827331,3651,603,9882,151,4961,376,3246,754,867
2022()
2022
4.2
2021123111331155––19,23834,332225,265––278,835 –349,495148,696218,113521,681––1,237,985
––17,59920,51215,966––54,077––8,6287,60810,388––26,624–1,522,127541,790225,514848,982659,217–3,797,630––46,028140,113316,98087,004119,967710,092––3094882,1345,7811,29910,0115,1296,66012,23718,72922,4359,49022274,9025,1291,878,282794,525665,4091,963,831761,492121,4886,190,156722,562(1,738,106)(370,698)(334,044)(359,843)1,390,0041,254,836564,711 ––661,603788,8251,802,755833,2479,0054,095,435
4.3
2022123111331155
312,26826,284–––––338,552
–80,9221,2802,6403,913––88,7551,946–19,32335,239130,545––187,053464–2,565––––3,02990,89010,803383,975303,5871,358,1721,302,2211,483,5384,933,186290,165–51,41585,583445,120949,165392,8262,214,2748,8891,2275,6397,40238,87561,3256,668130,025175,5563,4643,1654,0417,5464,7275,432203,931
880,178122,700467,362438,4921,984,1712,317,4381,888,4648,098,805
2022()
2022
4.3
2022123111331155
––10,34530,995105,617––146,957
–454,718152,049228,031550,587––1,385,385––42,31535,33119,069––96,715––19,52720,12443,08523,4893,140109,365––48,72930,58325,613116–105,041–1,970,754168,228318,342754,766944,257–4,156,347––15,576233,460235,21799,53595,542679,330––3305332,2165,9511,28110,3115,2263457,76321,81126,43211,71267573,964
5,2262,425,817464,862919,2101,762,6021,085,060100,6386,763,415
4.3
2021123111331155
314,91746,385–––––361,302 –87,2461,3991,4672,474––92,586
1,947–21,84836,94394,4625,958–161,158
541–329512–––1,38291,5579,799376,681267,6251,341,8721,302,8981,412,2954,802,727269,16030032,52037,375279,0611,267,864412,1282,298,4088,2972,6696,72410,40444,99861,0098,282142,383156,37010,5036,0302,4106,6286,0343,116191,091 842,789156,902445,531356,7361,769,4952,643,7631,835,8218,051,037
2021123111331155––19,37434,625230,521––284,520 –347,893148,340217,690524,044––1,237,967
––22,50024,82416,783––64,107––19,50523,69755,13215,2323,506117,072––10,4567,63418,273261–36,624–1,529,820546,357233,339892,455752,833–3,954,804––46,740141,429326,797111,532134,286760,784––3475472,3976,4941,45911,2445,6197,3477,61813,34421,14812,60242268,100 5,6191,885,060821,237697,1292,087,550898,954139,6736,535,222
2022()
2022
4.3
2022123111331155
310,49324,998–––––335,491
–68,298651141,007––69,4841,944–25,62739,692147,731––214,994––2,554––––2,55490,29010,749384,860300,9441,340,1541,292,9061,462,0164,881,919276,192–51,37585,482444,894935,282392,8262,186,051144,3503,1261,7782,6844,7781,4665,431163,613
823,269107,171466,259428,9161,938,5642,229,6541,860,2737,854,106
2022123111331155
––10,34530,853105,284––146,482
–459,366153,309230,375558,344––1,401,394––36,65128,86018,165––83,676––48,29830,14713,906––92,351–1,957,781165,216315,682747,763935,284–4,121,726––15,576233,460235,21799,53595,542679,330––3215192,1565,7901,24710,0334,759786,80020,12116,8027,50528656,351
4,7592,417,225436,516890,0171,697,6371,048,11497,0756,591,343
4.3
2021123111331155
313,10844,747–––––357,855 –72,9334101–––73,038
1,947–24,46249,302112,3045,998–194,013
––311513–––82490,9969,742376,586265,7781,329,9591,293,7911,401,4804,768,332257,48030032,52037,375279,0611,253,055414,0202,273,811123,89814,5303,2091,0223,0701,8195,553153,101 787,429142,252437,092354,0911,724,3942,554,6631,821,0537,820,974
2021123111331155
––19,25034,486229,822––283,558 –349,495148,746218,487525,031––1,241,759
––17,60320,53016,026––54,159
––8,6347,63410,465––26,733
–1,522,127543,965230,933885,569744,147–3,926,741
––46,100141,142326,797111,532134,286759,857
––3415372,3516,3701,43111,0305,1296,6606,11511,77910,7758,426–48,884 5,1291,878,282790,754665,5282,006,836870,475135,7176,352,721
2022()
2022
4.4
(1)
2022123111331155
(129)2301,993(2)–2,092
(30)(36)(101)(85)20(232)1––29–30
(158)1941,892(58)201,890
2021123111331155
(26)(17)(241)(376)(6)(666)––(2)(17)–(19)
(26)(17)(243)(393)(6)(685)
4.4
(1)
2022123111331155
(129)2301,993(2)–2,092
(36)(44)(154)(182)1(415)1––29–30
(164)1861,839(155)11,707
2021123111331155
(18)(9)(207)(330)(5)(569)––(2)(17)–(19)
(18)(9)(209)(347)(5)(588)
2022()
2022
4.4
(2)
2022123111331155
(94,432)(120,764)(138,759)(129,570)–(483,525)
93,639121,567139,889128,673–483,768
(12,435)(37,107)(27,773)––(77,315)
12,61135,46826,003––74,082(106,867)(157,871)(166,532)(129,570)–(560,840)
106,250157,035165,892128,673–557,850
4.4
(2)
2021123111331155 (590,359)(663,552)(1,328,892)(65,808)–(2,648,611) 590,397660,0151,333,16866,286–2,649,866 (16,543)(12,513)(31,593)––(60,649) 16,80112,56630,914––60,281
(606,902)(676,065)(1,360,485)(65,808)–(2,709,260)607,198672,5811,364,08266,286–2,710,147
2022()
2022
4.4
(2)
2022123111331155
(94,432)(120,764)(138,759)(129,570)–(483,525)
93,639121,567139,889128,673–483,768
(12,435)(37,107)(27,773)––(77,315)
12,61135,46826,003––74,082(106,867)(157,871)(166,532)(129,570)–(560,840)
106,250157,035165,892128,673–557,850
2021123111331155 (590,359)(663,552)(1,328,892)(65,808)–(2,648,611) 590,397660,0151,333,16866,286–2,649,866 (16,543)(12,513)(31,593)––(60,649) 16,80112,56630,914––60,281
(606,902)(676,065)(1,360,485)(65,808)–(2,709,260)607,198672,5811,364,08266,286–2,710,147
4.5
202212311155495,920––495,92081,938237–82,17594,86537,6521,878134,395489,137––489,13745,14716,35176362,261
1,207,00754,2402,6411,263,888
202112311155340,726––340,726
77,103279–77,38292,49051,5262,060146,076491,370––491,370
18,4286,35127125,0501,020,11758,1562,3311,080,604
2022()
2022
4.5
202212311155495,912––495,91281,938237–82,17594,85937,6521,878134,389489,137––489,13745,14716,35176362,261
1,206,99354,2402,6411,263,874
202112311155340,715––340,715
77,103279–77,38292,49051,5262,060146,076491,370––491,370
18,4016,35127125,0231,020,07958,1562,3311,080,566
201311
2022()
2022
7.50%8.50%10.50%
20221231
20211231
9.17%
9.04%
10.91%
10.73%
13.14%
13.64%
43,78243,782
58,14958,149
55,27651,843
90,49487,013
257,877243,144
7,9437,070
(612)
512,909491,386
20221231
20211231512,909491,386(6,931)(4,834)
505,978486,55296,02190,527
601,999577,079
89,991119,967
31,02834,772
2,1181,885
123,137156,624
725,136733,703
5,144,2324,981,11972,76071,775
300,297326,564
5,517,2895,379,458
2022()
2022
20221231
–110,4122,229112,641
1,0471,69818,68221,427
220,66612,3112,475235,452
–9,4124,77314,185
4,186–1,1795,365
–461,778841462,619
–5,3315,26110,592
–254,775–254,775
–29,129–29,129
–2,889–2,889
–1,836–1,836
–24–24
225,899889,59535,4401,150,934
–(26,883)–(26,883)
–(589)–(589)
–(5,186)–(5,186)
–(17)–(17)
–(1,645)(270)(1,915)
–(34,320)(270)(34,590)
2022()
2022
20211231
–66,1082,33568,443 2,0712,08523,12327,279 170,64619,836529191,011 –8,7384,12212,860 ––1,0911,091
–426,582622427,204 –5,7002,6258,325 –286,451–286,451 –24,790–24,790 –1,047–1,047 –1,521–1,521 –103–103
172,717842,96134,4471,050,125
–(21,468)–(21,468) –(903)–(903) –(3,641)–(3,641) –(102)–(102) –(2,856)–(2,856)
–(28,970)–(28,970)
20221231
–107,9252,220110,145
8421,69516,71419,251
220,66610,913–231,579
–9,4114,77214,183
4,186–1,1795,365
–450,756841451,597
––4,7614,761
–254,772–254,772
–29,129–29,129
–2,722–2,722
–1,836–1,836
–24–24
225,694869,18330,4871,125,364
–(26,883)–(26,883)
–(589)–(589)
–(5,186)–(5,186)
–(17)–(17)
–(1,645)–(1,645)
–(34,320)–(34,320)
2022()
2022
20211231
–66,0822,31168,393 8892,01221,81024,711 169,59218,139–187,731 –8,7384,08912,827 ––1,0911,091
–415,923622416,545 ––2,1252,125 –286,182–286,182 –24,790–24,790 –1,047–1,047 –1,521–1,521 –103–103
170,481824,53732,0481,027,066
–(21,468)–(21,468) –(807)–(807) –(3,641)–(3,641) –(102)–(102) –(2,856)–(2,856)
–(28,874)–(28,874)
2022
20221131,2006222,62534,447––(5,262)(191)–(5,453)–––(74)2,6362,562––4,637828–5,465270270(1,237)(344)–(1,581)––
2022123129,3388415,26135,440270270
70(135)–(65)––
(5,332)(56)–(5,388)––
2021
20211138,2991,1501,62541,074
(2,653)102–(2,551)–(382)–(382)13,1286171,00014,745(17,574)(865)–(18,439)2021123131,2006222,62534,447
(977)102–(875)(1,676)––(1,676)
2022()
2022
2022
20221129,3016222,12532,048(5,615)(191)–(5,806)–(74)2,6362,5622,103828–2,931
(904)(344)–(1,248)
2022123124,8858414,76130,487
70(135)–(65)
(5,685)(56)–(5,741)
2021
20211135,9441,1501,62538,719
(2,178)102–(2,076)
–(382)–(382)12,43361750013,550(16,898)(865)–(17,763)2021123129,3016222,12532,048
(975)102–(873)(1,203)––(1,203)
(1)
(2)
(3)
2022()
2022
20221231
1,363,5891,368,109–1,308,37459,735
648,107645,077–645,077–
20211231
1,298,2201,358,398–1,264,05294,346
711,024711,8969,240701,732924
20221231
1,362,6761,367,195–1,308,33858,857
648,107645,077–645,077–
20211231
1,296,4131,356,449–1,263,74592,704
710,092710,9729,240701,732–
2022
2022()
20222021
(101)(106)(21)(17)
(137)
(126)(41)
(73)
(114)
2022()
(%)
20222021
6.31%
6.59%
6.27%
6.61%
20222021
0.71
0.71
0.71
0.71
20222021
0.71
0.71
0.71
0.71
2022437.822021437.82
2022123120222021
2022
2022()
20222021
12311231(%)
134.89
133.42
1,003,957956,827
744,278717,163
2018100%
( www.cmbc.com.cn)
此年报以环保纸张印制