Professional Documents
Culture Documents
CHINA
VANKE CO., LTD.*
(a joint stock company incorporated in the Peoples Republic of China with limited liability)
()
ANNUAL REPORT
Important Notice:
2015
10
7.2
Contents
To Shareholders
Corporate Information
10
13
Directors Report
15
Significant Events
167
188
207
228
248
Financial Report
254
I. To Shareholders
2013
2014
2015
2015
1.12014
491
12111.18
21.1293
Beijing, Shanghai, Tianjin, Xuzhou, Wenzhou, Shenzhen, Quanzhou, Dongguan, Urumqi, Hefei, Ningbo, Taiyuan
Jinan, Wuhan, Nanchang, Xiamen, Haikou, Nanjing, Foshan, Guangzhou
Kunming, Zhuhai, Nanchong, Changzhou, Hangzhou, Nanning, Qingdao, Yangzhou, Guiyang, Tangshan, Wuxi,
Suzhou, Zhengzhou, Changchun, Xian, Chengdu, Chongqing, Fuzhou, Yantai, Zhongshan, Qinhuangdao,
Dalian, Changsha, Huizhou, Jilin, Zhenjiang, Shenyang, Anshan, Sanya
Kunming, Xian, Changzhou, Guiyang, Tangshan, Jinan, Jiaxing, Yinchuan, Changsha, Zhengzhou, Dalian,
Chengdu, Shenyang, Taiyuan, Changchun, Urumqi, Nanjing, Hefei, Nanning, Yantai, Harbin, Nanchang,
Qingdao, Hangzhou, Wuhan, Suzhou, Wuxi, Fuzhou, Xiamen, Ningbo, Foshan, Haikou, Wenzhou, Tianjin,
Guangzhou, Chongqing, Shanghai, Dongguan, Beijing, Shenzhen
1
2
I. To Shareholders
1.1
2014 2015
4
2011-2015
404
4
9 1
2
4
10 1.7
9000
I. To Shareholders
2015 65
1.44
10.5%2025
2
GDP10%
10%
GDP7%2023
2014(11%)
(10%)
10%
I. To Shareholders
2014 31
165 2012
13.5%
REITs1980
2015
9390 1985 122
1972-2015 REITs
12%
8.86%6.99%
++
I. To Shareholders
OECD 2009
-2014GDP
10.9% 5.8%
GDP20%
13.8% +
2015
+
2600
2015
I. To Shareholders
H o w e v e r, t h e Va n k e m a n a g e m e n t s h o u l d n o t b e
complacent about its achievement. The Companys effective
transformation would be more meaningful than maintaining
successful traditional operations. Vanke management needs
to demonstrate that they are the best in the industry. To
uphold our professional dignity, we need not only to prove
our ability in all aspects of our traditional business, but
should also be able to be the first management team to find
the way forward in the silver age.
1.
2.
33
518083
1
55
www.vanke.com
IR@vanke.com
3.
4.
5.
518083
33
IR@vanke.com
IR@vanke.com
33
0755-25606666
0755-25531696
peterluk@vanke.com
1
55
00852-23098888
00852-23288097
10
6.
HH
H2202299903
Note: The stock short name and stock code are only applied
A
AA
A000002
H
183
17
1712-1716
7.
Awww.cninfo.com.cn
Hwww.hkexnews.hk
8.
19845
30
20141022
9.
440301102900139
10.
440300192181490
440300192181490
11
12.
1
8
10
8
13.
6001
12
1
21~22
12
Unit: RMB000
Revenue
Gross profit
Profit for the year
Net profit attributable to equity shareholders
of the Company
Net cash generated from operating activities
Basic earnings per share
2015
2015
2014
2014
Fluctuation
2013
2013
184,317,543
45,691,945
25,949,438
137,994,043
34,634,908
19,287,524
33.57%
31.92%
34.54%
127,453,765
34,639,413
18,297,549
18,119,406
16,046,018
1.64
1.64
15,745,454
41,724,820
1.43
1.43
15.08%
-61.54%
14.84%
14.84%
15,118,549
1,923,869
1.37
1.37
18.09%
0.23
17.86% increased by 0.23 pp
19.66%
19.14%
0.03
19.17% decreased by 0.03 pp
21.54%
Current assets
Current liabilities
Total equity attributable to equity shareholders
of the Company
Share capital
Net assets per share attributable to equity
shareholders of the Company
2015
31 December
2015
2014
31 December
2014
547,220,793
420,061,827
Fluctuation
2013
31 December
2013
465,036,865
345,654,030
17.67%
21.53%
442,316,079
328,921,834
100,183,518
11,051,612
88,164,570
11,037,507
13.63%
0.13%
76,895,983
11,014,969
9.08
7.99
13.64%
6.98
14,105,058A
14,105,058
2015 12,480,299
A 2015
13
Unit: RMB
14
2015
2015
2014
20151231
2014 31 December 2015
20141231
31 December 2014
18,119,406,249.27
18,119,406,249.27
15,745,454,144.70 100,183,517,822.33
15,745,454,144.70 100,183,517,822.33
88,164,569,909.35
88,164,569,909.35
Nil
11.24
7.28 6.9%
16.6%
14
2014
42015
2014 35.1% 2013
18.2% 14
20141
20152
3.3%
2013
14
2014 5.3%2015
14
1.101.190.991.24
2015
14
1.55
1.39
11.58.4
15
2015
10.7
201414.4%
14.6%
2015
0.4%
16
5
2
5
5
2015
14
36.9% 50.9%
1.6%23.5%
14
2014
1.152015
1.231.35
17
Business Review
2015
1,843.2 2014
1,379.9 33.6%
181.2
2014 157.5
15.1% 21.13%
2014 0.51
14.08%2014
13.98%
1.6420141.43
14.8%
Unit: RMB000
Segment
1.
Core business
Property service
2.
Other business
Total
Revenue
Cost of sales
Amount
Change
Amount
Change
Value
Change
182,087,522
32.74%
138,288,721
33.89%
20.35%
179,287,745
32.51%
136,005,331
33.76%
20.38%
2,799,777
49.40%
2,283,390
41.98%
18.44%
2,230,021
171.95%
336,877
347.76%
84.89%
-0.98
-0.98pp
-1.05
-1.05pp
4.39
4.39pp
11.42
11.42pp
184,317,543
33.57%
138,625,598
34.12%
21.13%
-0.51
-0.51pp
18
Profit marginNote
T h e k e y p r o d u c t s o f t h e G r o u p s p r o p e r t y
development business are commodity residential
properties, as well as other retail properties and
industrial properties related to the urban auxiliary
purposes.
2015
2,067.1
2,614.7
14.3%20.7%
2015
87,280
3.00%20142.82%
2015
144
93%
2015
66
19
Sales area
Proportion
(sq.m.)
20
Guangshen Region
Shanghai Region
Beijing Region
Chengdu Region
Total
Sales amount
Proportion
(RMB mn)
5,557,628
5,413,524
5,256,551
4,415,790
26.93%
26.22%
25.46%
21.39%
80,505.55
85,695.91
57,869.72
34,521.88
31.13%
33.14%
22.38%
13.35%
20,643,493
100.00%
258,593.06
100.00%
2013
2015
5
2015
2.8
28.8
M o re o v e r, s i n c e 2 0 1 3 , t h e G ro u p b e g a n t o
invest in overseas market with an orientation of
internationalization in its development. As at the
end of the Reporting Period, the Group already
entered five cities overseas, namely San Francisco,
Hong Kong, Singapore, New York and London.
With respect to the sales results of the Group in
2015, the sales area attributable to overseas project
amounted to 28,000 sq.m., and sales income of
RMB2.88 billion was contributed.
2015
1,704.6
35.4%
1,792.932.5%
20.38%201421.43%
1,840.9
2,150.5 2014
10.2%10.5%
2015
64
980
21,487
107.8%
14,347
4,607
2,533
2015
28.0 2014
49.4%
18.44% 2014 4.39
2015
IT
21
2015
1,843.2
181.2
22
Guangshen Region
Shanghai Region
Beijing Region
Chengdu Region
Total
Net profit
attributable to
Proportion shareholders
(RMB000)
Recognised
area
(sq.m.)
Proportion
Revenue
(RMB000)
3,967,990
4,140,667
4,222,338
4,715,359
23.28%
24.29%
24.77%
27.66%
48,220,658
55,331,387
41,356,486
34,379,214
26.90%
30.85%
23.07%
19.18%
5,461,586
6,675,731
3,340,629
1,216,799
32.71%
39.99%
20.01%
7.29%
17,046,354
100.00%
179,287,745
100.00%
16,694,745
100.00%
Proportion
Urumqi.
Unit: RMB000
2015
2015 2015
Total assets
Net profit in
at the end of
2015
2015
2015
Equity interests
Revenue in
2015
100%
2,969,021
486,313
3,479,048
European Village
100%
2,815,405
330,344
1,499,277
Tianyu
100%
2,205,520
406,457
7,664,689
Forest Park
100%
2,120,587
425,191
2,681,788
The Paradiso
100%
1,884,132
271,956
1,651,627
The Paradiso
100%
1,572,055
158,802
2,285,417
Heron Hill
100%
1,455,403
175,769
963,555
Golden Paradise
100%
1,435,532
222,288
2,650,855
Luxuriant Scenery
100%
1,327,335
106,888
593,276
Shenzhen Guangshengrong
Investment Co., Ltd.
100%
1,125,716
285,918
1,417,377
Name of company
Watersity
Philippe Castle
23
24
105
630
1,580
4,941
2,1272014
23.1% 1,681
1,729
201424.9%
1,581
2015
Unit: sq m
Project name
Location
Equity
interest
Site area
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Guangshen Region
Chegongmiao Project,
Shenzhen
Futian District
90.0%
5,775
57,750
Futian District
50.0%
16,370
77,515
77,515
68
No.68 Shennan Road,
Shenzhen
Luohu District
65.0%
12,841
129,990
129,990
Yantian District
100.0%
253,990
30,028
19,608
Yantian District
50.0%
137,250
354,695
12,617
122,641
Antuoshan Project,
Shenzhen
Nanshan District
100.0%
48,804
219,967
Liuxiandong, Shenzhen
Nanshan District
78.4%
394,044
1,335,510
281,493
Shenzhen Metro
Mangrove Bay Project
Nanshan District
24.0%
68,285
419,000
Baoan District
60.0%
158,639
47,270
100.0%
77,045
264,075
78,074
228,042
Golden Paradise,
Shenzhen
Pingshan New
District
100.0%
104,801
323,624
119,415
323,624
Tianyu, Shenzhen
Longgang District
100.0%
118,132
690,219
334,855
149,743
235,216
Longgang District
50.0%
43,713
178,241
102,214
178,241
25
Unit: sq m
26
Project name
Location
Equity
interest
Site area
Longgang District
60.0%
164,982
456,405
120,942
106,239
123,258
Longgang District
65.0%
104,876
478,318
126,035
8,397
252,585
100.0%
41,487
22,380
Bayifu, Shenzhen
Longgang District
100.0%
28,894
115,040
26,742
115,040
Sanguan Project,
Shenzhen
Longgang District
34.0%
66,600
250,600
20,690
Jiayueshan Garden,
Shenzhen
Longgang District
58.0%
37,982
113,950
88.0%
61,000
146,000
146,000
49.0%
20,339
142,400
100.0%
19,963
18,500
Huicheng District
100.0%
151,298
327,550
70,137
327,550
Huizhou
100.0%
364,450
93,340
Huidong County
100.0%
704,223
1,068,191
195,544
213,023
Watersity, Dongguan
Tangxia Town
100.0%
596,786
414,759
100,572
310,711
Tangxia Town
51.0%
128,144
256,287
77,771
256,287
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
Wonderland, Dongguan
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Tangxia Town
100.0%
51,263
92,273
71,030
92,273
Tangxia Town
100.0%
32,002
96,006
66,294
96,006
Jinyu Songhu,
Dongguan
Songshan Lake
District
51.0%
135,049
381,000
48,842
381,000
Songhu Centre I,
Dongguan
Songshan Lake
District
34.0%
95,506
73,872
32,406
73,872
Songhu Centre,
Dongguan
Songshan Lake
District
25.0%
30,084
30,084
30,084
Vanke Building,
Dongguan
Nancheng District
100.0%
4,771
42,937
Feilishan, Dongguan
Nancheng District
50.0%
249,534
374,302
50,027
151,522
Xiangshu Lishe,
Dongguan
Nancheng District
51.0%
43,851
109,626
70,472
108,294
Vanke Centre,
Dongguan
Guancheng District
55.0%
53,887
215,547
15,075
15,075
Jinyu Huating,
Dongguan
Guancheng District
55.0%
9,185
29,393
29,393
29,393
Gold Milestone,
Dongguan
Humen Town
100.0%
17,374
69,495
69,495
69,495
Humen Town
57.4%
349,805
784,136
430,012
79,812
79,812
27
Unit: sq m
Project name
Location
Humen Garden,
Dongguan
Equity
interest
Site area
Humen Town
94.0%
52,922
116,429
116,429
Humen Town
77.9%
124,395
373,182
Humen Town
97.5%
29,391
136,422
Changan Town
100.0%
75,653
249,658
150,530
Changan Town
69.6%
46,666
116,666
Jinyu International,
Dongguan
Houjie Town
10.0%
88,788
257,486
257,486
Houjie Town
67.0%
32,002
113,856
31,640
31,640
Songhu Chuanqi,
Dongguan
Liaobu Town
100.0%
68,431
150,548
40,166
40,166
Lakefront Garden,
Dongguan
Liaobu Town
95.1%
21,593
47,055
100.0%
635,971
442,460
84,668
442,460
28
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Zhujiang Dongan,
Dongguan
Machong Town
70.1%
303,695
542,650
289,374
Songlang Garden,
Dongguan
Dalang Town
97.0%
75,663
238,779
Unit: sq m
Project name
Location
Golden Paradise,
Dongguan
Fengjing Huayuan,
Guangzhou
Equity
interest
Site area
Dalingshan Town
100.0%
29,692
74,229
Baiyun District
100.0%
24,052
93,803
100.0%
9,117
85,682
44,238
85,682
68.0%
16,831
52,765
52,765
52,765
100.0%
7,141
30,706
Haizhu District
AF020122
Land Lot AF020122,
Liwan District
Xinlongsha, Guangzhou
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Guangzhou Southern
Legend Garden
Nansha District
89.5%
156,555
250,488
20,997
31,120
31,120
Huadu District
49.0%
210,252
126,172
15,556
122,384
Guangzhou Valencia
Garden
Huadu District
50.0%
126,941
263,624
59,467
34,284
34,284
Donghui Town,
Guangzhou
Luogang District
55.0%
177,588
444,943
111,965
311,245
Donghui Town
Luogang District
(Expanding), Guangzhou
33.0%
109,748
271,463
164,489
236,386
Golden Dream,
Guangzhou
Huangpu District
100.0%
115,671
289,178
44,396
44,396
Lingtou Project,
Guangzhou
Luogang District
99.7%
192,923
373,634
29
Unit: sq m
30
Project name
Location
Hengyuangang Project,
Guangzhou
Equity
interest
Site area
Huangpu District
100.0%
127,226
368,959
Huangpu District
90.0%
103,306
310,230
58.0%
26,700
96,700
Xinfuyu Garden,
Guangzhou
Huangpu District
14.3%
259,300
543,939
89,518
European Village,
Guangzhou
Panyu District
100.0%
364,651
591,662
161,690
463,428
Qingcheng District
100.0%
1,219,450
2,438,901
102,958
656,280
Qingcheng District
100.0%
79,336
316,002
42,597
212,671
Tianhe District
100.0%
30,995
82,962
48,220
48,220
Guangzhou Yunkai
Home Town
Tianhe District
25.0%
13,200
49,236
Tianhe District
98.9%
89,229
357,433
201,544
Nanhai District
55.0%
221,035
564,226
53,808
564,225
Chengdong Garden,
Foshan
Nanhai District
92.2%
30,984
130,000
50.0%
188,996
793,784
322,188
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Nanhai District
100.0%
25,178
146,000
Nanhai District
50.0%
47,254
354,404
97,549
48,659
48,659
Nanhai District
95.0%
5,112
12,781
Nanhai District
99.7%
70,248
210,744
Jinyu International,
Foshan
Nanhai District
51.0%
89,009
373,820
22,765
124,485
Shunde District
49.0%
284,036
710,092
84,691
154,365
489,368
Qinyuan, Foshan
Shunde District
100.0%
80,571
241,712
3,049
241,712
Tianaowan Project,
Foshan
Shunde District
50.0%
30,382
74,335
15,962
74,335
Shunde District
50.0%
113,224
452,880
51,769
Shunde District
100.0%
43,748
153,000
71,859
71,859
Chancheng District
88.0%
114,429
555,819
40,776
3,275
164,396
Chancheng District
100.0%
337,544
776,350
41,097
118,349
489,455
Xiangzhou District
100.0%
109,917
161,391
14,894
109,873
Xiangzhou District
50.0%
78,000
196,358
42,320
Xiangzhou District
43.0%
11,333
70,480
69,760
69,760
31
Unit: sq m
Project name
Location
Xiangzhou District
Equity
interest
Site area
46.7%
193,150
625,358
498,287
Doumen District
100.0%
137,061
274,122
83,483
135,621
Jinwan District
51.0%
63,233
186,447
54,047
186,447
100.0%
255,623
826,472
129,061
91,873
344,254
65.0%
251,900
445,960
161,419
76,577
76,577
73.9%
143,852
415,850
44,586
Le Bonheur, Zhongshan
Huoju District
32
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Huli District
100.0%
95,098
199,710
9,008
77,235
Huli District
100.0%
19,134
151,188
151,188
Zhaofengjin Project,
Xiamen
Huli District
100.0%
5,609
18,827
18,827
Jimei District
100.0%
102,427
446,842
54,719
367,069
Jimei District
100.0%
137,934
710,000
145,495
90.0%
47,454
148,110
44,947
51.0%
50,159
136,041
136,041
Haicang District
40.0%
189,752
517,690
127,373
227,327
Fengze District
60.0%
136,741
478,591
37,588
Shishi City
70.0%
82,769
211,503
101,331
Unit: sq m
Project name
Location
Xiangcheng District
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
38.1%
235,606
805,195
272,451
Jinan District
100.0%
166,736
375,711
24,872
348,970
Cangshan District
100.0%
16,168
37,599
34,399
Cangshan District
99.0%
80,014
412,488
57,111
100.0%
83,099
92,114
85.0%
53,923
69,400
57,400
Cangshan District
Taijiang District
100.0%
93,360
440,690
309,510
Taijiang District
60.0%
25,397
128,691
128,691
128,691
Taijiang District
99.0%
41,761
104,700
104,700
Yongtai County
51.0%
392,000
418,919
28,848
Minhou County
50.0%
213,602
687,507
101,465
Licheng District
80.0%
250,708
537,368
76,689
402,655
69.8%
78,420
256,600
256,600
King Metropolis,
Changsha
Yuhua District
60.0%
238,066
509,624
509,624
Glamourous City,
Changsha
Yuhua District
80.0%
460,237
1,335,730
82,605
121,057
33
Unit: sq m
Project name
Location
Equity
interest
Site area
Furong District
98.6%
120,208
362,976
72,319
102,956
Golden Paradise,
Changsha
Yuelu District
100.0%
43,737
128,996
49,563
56,295
79,433
Yuelu District
58.0%
58,287
207,995
9,633
Yuelu District
100.0%
100,351
297,167
174,498
207,771
Jinyu International,
Changsha
Yuelu District
51.0%
159,393
587,739
Yuelu District
99.4%
129,323
310,517
47,647
47,647
Kaifu District
70.0%
206,251
489,617
48,030
489,617
Zitai, Changsha
Tianxin District
70.0%
116,486
270,177
47,627
51,785
Liangqing District
100.0%
25,545
117,685
Glamourous City,
Nanning
Liangqing District
43.0%
104,174
332,381
225,340
Liangqing District
94.5%
71,599
214,796
Qingxiu District
97.8%
355,063
1,408,482
203,629
Tiandu Town
65.0%
942,745
470,814
13,258
203,053
Gaozhiyuan, Sanya
Tiandu Town
65.0%
387,807
349,026
69,185
Hedong District
80.0%
338,410
474,516
26,895
124,196
19,429,470
44,634,284
6,239,875
4,098,952
14,233,249
34
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
Equity
interest
Site area
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Shanghai Region
Haishang Chuanqi,
Shanghai
Pudong New
District
60.0%
140,981
310,159
58,282
92,801
231,292
Pudong New
District
60.0%
264,646
549,046
140,773
10,830
307,571
Feicui Binjiang,
Shanghai
Pudong New
District
70.0%
11,834
49,920
Binjiang Project,
Shanghai
Pudong New
District
50.0%
78,334
233,885
52,719
Pudong New
District
87.2%
79,548
216,569
29,284
Pudong New
District
45.0%
24,756
74,269
Yuhe Mansion
Pudong New
District
22.6%
137,270
162,141
Zhangjiang Guochuang
Centre, Shanghai
Pudong New
District
50.0%
63,143
99,035
99,035
Pudong New
District
26.0%
104,361
125,233
Minhang District
50.0%
48,932
126,800
Minhang District
51.0%
269,476
451,437
137,765
66,576
313,672
35
Unit: sq m
36
Project name
Location
Equity
interest
Site area
Minhang District
10.0%
32,177
110,462
Firenze, Shanghai
Minhang District
49.0%
304,830
199,071
8,897
199,071
Minhang District
61.0%
112,864
177,885
90,020
155,954
Minhang District
70.0%
210,615
501,833
179,924
279,874
Xuhui District
51.0%
107,486
493,447
58,599
105,988
105,988
Shangyuan, Shanghai
Qingpu District
49.0%
116,524
142,858
6,029
142,858
Qingpu District
8.5%
95,991
97,911
32,941
Mengxiangpai, Shanghai
Songjiang District
60.0%
57,734
144,134
81,090
144,134
Yunjian Chuanqi,
Shanghai
Songjiang District
47.3%
57,433
98,660
98,660
Southbridge Legend,
Shanghai
Fengxian District
17.0%
43,900
87,752
Fengxian District
84.1%
58,531
134,622
134,622
Respecte Chateau,
Shanghai
Jiading District
50.0%
90,013
180,026
82,561
180,026
80.0%
633,891
633,891
170,639
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Yangpu District
64.0%
106,000
180,250
180,250
Gangzha District
55.0%
99,910
218,650
218,650
Gangzha District
88.5%
65,009
156,170
70,334
Haohe Chuanqi,
Nantong
Chongchuan
District
100.0%
53,277
141,700
64,779
64,779
King Metropolis,
Nantong
Chongchuan
District
100.0%
149,409
243,940
Baixia District
100.0%
27,325
22,770
12,350
Jiangning District
100.0%
272,298
545,280
133,877
514,706
Metropolis, Nanjing
Jiangning District
34.0%
36,043
107,275
49,051
Jiangning District
49.7%
94,624
262,200
176,768
Respecte Chateau,
Nanjing
Qixia District
100.0%
91,751
201,828
616
201,828
Pukou District
100.0%
62,291
102,127
99,536
60.0%
122,645
168,426
81,057
Jiuduhui, Nanjing
Yuhuatai District
80.0%
126,058
317,203
100,450
24,216
24,216
Shangduhui, Nanjing
Yuhuatai District
49.0%
55,308
144,316
67,440
100.0%
42,401
108,934
37
Unit: sq m
38
Project name
Location
Glamourous City,
Zhenjiang
Equity
interest
Site area
Runzhou District
100.0%
795,100
942,820
62,770
93,521
621,256
Runzhou District
60.0%
285,683
416,285
31,550
119,181
Lishui Distrcit
69.7%
218,753
525,400
34,156
Industrial District
70.0%
384,042
835,281
37,405
835,281
Industrial District
10.0%
47,177
118,027
118,027
Industrial District
100.0%
104,486
179,075
93,687
93,687
New District
55.0%
89,098
83,220
27,156
56,064
Golden Milestone,
Suzhou
Jinchang District
49.0%
99,093
247,732
30,721
170,433
Wuzhong District
55.0%
144,535
361,338
79,640
204,232
Wuzhong District
57.0%
122,976
270,546
Gusu District
95.0%
80,948
189,677
54,533
55,372
55,372
VC
VC Small Town, Suzhou
Xiangcheng District
51.0%
138,601
415,804
110,330
46,649
46,649
Gongwang Project,
Changshu
Cultural District
36.3%
82,469
197,926
133,736
Bacheng Town
100.0%
433,916
327,891
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
Glamorous Garden,
Kunshan
Equity
interest
Site area
Huaqiao
Development
District
92.0%
309,217
773,042
155,026
216,917
216,917
Binhu District
60.0%
962,116
1,346,963
25,881
89,910
1,200,237
Binhu District
100.0%
154,468
386,170
26,026
216,482
Binhu District
100.0%
154,119
385,299
38,967
128,098
4
No.4 Zhouxin Old Street
Project
Binhu District
77.5%
51,822
145,091
New District
100.0%
224,118
620,713
64,322
71,171
445,119
Runyuan, Wuxi
Nanchang District
88.3%
18,298
24,378
24,378
Wujin District
100.0%
93,994
234,983
23,309
Hanjiang District
65.0%
297,139
313,970
56,509
257,843
King Metropolis,
Yangzhou
Hanjiang District
65.0%
59,835
130,609
130,609
130,609
70.0%
87,325
218,313
98,761
100.0%
692,037
1,351,698
303,023
128,026
276,648
85.0%
226,776
818,574
147,186
29,629
29,629
100.0%
3,108,146
2,361,628
354,939
159,870
1,382,980
Gulou District
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
39
Unit: sq m
40
Project name
Location
Beichenzhiguang,
Hangzhou
Hangzhou Liangzhu
Culture Village
Future Town
Equity
interest
Site area
Yuhang District
50.0%
115,683
293,409
132,573
132,573
Yuhang District
28.7%
56,286
140,715
Hangzhou Liangzhu
Yuhang District
Culture Village Future
Town Phase 2
99.0%
99,814
249,535
249,535
Hangzhou Xingkong
Yuhang District
95.0%
21,760
43,520
Hangzhou Hangchen
Yuhang District
98.0%
38,333
84,333
Yuhang District
33.3%
68,771
103,157
Xihu District
51.0%
80,140
151,996
151,996
151,996
Xihu District
41.3%
30,403
60,806
60,806
Hangzhou Yuquan
Xihu District
48.1%
58,667
99,734
99,734
Hangzhou Yuquan
Phase 2
Xihu District
50.0%
17,407
27,851
Jianggan District
100.0%
68,564
150,841
79
Hangzhou Metropolis
No. 79
Jianggan District
50.0%
21,915
76,703
76,703
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Jianggan District
50.0%
51,945
135,057
Jianggan District
99.0%
59,413
95,061
Puyuewan, Hangzhou
Binjiang District
99.6%
66,521
166,204
Hangzhou Brilliant
Splendor
Xiaoshan District
50.0%
67,425
188,790
Shijizhiguang, Hangzhou
Xiaoshan District
32.0%
123,505
244,094
244,094
Xiaoshan District
33.0%
57,571
143,925
Gongwang Hangzhou
Fuyang
100.0%
517,900
208,981
17,735
97,005
A+D
20.0%
129,874
164,845
71,332
B+C
20.0%
138,233
152,231
Xiuzhou New
District
100.0%
85,286
137,495
123,622
Xiuzhou New
District
100.0%
80,987
144,699
69,761
Jiaxing Wuyue
Xiuzhou District
95.0%
26,457
39,685
39,685
Haishang Chuanqi,
Jiaxing
Economic
Development
Zone
100.0%
31,945
66,904
41
Unit: sq m
42
Project name
Location
Equity
interest
Site area
Economic
Development
Zone
68.0%
25,100
60,200
J
Wenhui J Land Lot
Project, Hangzhou
Xiacheng District
99.0%
24,477
61,193
Yunluwan, Ningbo
Jiangbei District
100.0%
314,208
387,966
52,897
52,266
233,462
Yinzhou District
100.0%
95,242
171,425
171,425
Legend On Midtown,
Ningbo
Yinzhou District
55.0%
43,752
100,630
Jiangwanfu, Ningbo
Yinzhou District
62.1%
38,907
97,266
97,266
Jiangwanfu Phase 2,
Ningbo
Yinzhou District
100.0%
21,787
47,931
92.0%
30,804
73,930
73,930
Zhenhai District
49.0%
297,572
618,956
89,000
90,490
309,597
Jiangdong Mansion,
Ningbo
Jiangdong District
100.0%
66,833
133,666
Gaoxin District
100.0%
48,004
105,609
Gaoxin District
39.4%
30,995
68,181
68,181
Longwan Garden,
Wenzhou
Longwan District
60.0%
125,219
179,733
89,309
179,733
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
Legend On Midtown,
Wenzhou
Longwan District
Jinyuzhongyang,
Wenzhou
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
100.0%
45,864
128,396
Ouhai District
60.0%
53,765
144,939
144,939
144,939
Lucheng District
31.0%
13,311
32,125
7 Xueyuan Road,
Wenzhou
Lucheng District
69.0%
36,240
79,792
Lucheng District
100.0%
24,017
96,068
Shushan District
50.0%
115,628
412,101
60,411
59,953
325,603
Binhu District
55.0%
107,220
375,272
70,012
295,895
Binhu District
55.0%
165,584
463,635
99,154
105,802
244,302
Luyang District
100.0%
516,459
1,394,439
257,977
217,705
217,705
Luyang District
49.0%
151,514
424,239
262,063
Jiujiang District
100.0%
274,404
493,926
21,018
278,212
48.5%
121,895
405,464
120,347
Qingshan Lake
District
50.0%
97,061
133,693
617
133,693
Jinse Mingjun,
Nanchang
Qingshan Lake
District
50.0%
16,888
50,381
50,381
50,381
43
Unit: sq m
Project name
Location
Equity
interest
Site area
Qingshan Lake
District
46.7%
110,163
176,260
176,260
Gaoxin District
32.5%
299,708
417,362
50,309
255,570
Haishang Chuanqi,
Nanchang
Gaoxin District
50.0%
163,213
355,802
44,228
104,671
131,181
Cuidieyuan, Nanchang
Honggutan District
50.0%
80,120
184,273
2,535
156,226
156,226
Honggutan District
30.0%
83,800
293,400
119,960
05
24.8%
27,879
94,785
Jinyu International,
Nanchang
67.6%
129,142
322,839
100,755
19,927,486
34,501,016
5,556,792
3,810,082
13,842,669
Economic and
Technological
Development
Zone
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Beijing Region
44
C1
Ruyuan C1, Beijing
Haidian District
50.0%
85,099
187,218
29,611
30,952
30,952
Daoxianghu Project,
Beijing
Haidian District
100.0%
20,680
62,041
Chaoyang District
100.0%
5,329
36,465
36,465
77
No. 77 Beihe Yanjia,
Beijing
Dongcheng District
100.0%
4,103
14,372
14,372
Unit: sq m
Project name
Location
Xihuafu, Beijing
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Fengtai District
15.0%
233,209
629,170
121,091
47,854
47,854
Sihezhuang Project,
Beijing
Fengtai District
50.0%
27,500
120,000
010014
015017019
Land Lots 010, 014, 015,
017, 019 Park Avenue,
Beijing
50.0%
88,767
210,738
007
35.0%
34,657
122,483
92,807
005008
009
Land Lot 005,008,009
Park Avenue, Beijing
50.0%
61,717
124,579
020
33.0%
144,005
258,968
Changping District
49.0%
178,908
485,234
10,800
474,434
Changping District
50.0%
198,007
559,214
49,705
242,671
Changping District
50.0%
255,088
430,900
Changyang Bandao,
Beijing
Fangshan District
50.0%
437,179
859,085
5,920
316,415
769,420
Fangshan District
50.0%
61,567
157,984
6,354
151,630
Xingfuhui, Beijing
Fangshan District
68.0%
71,912
141,665
22,397
104,785
Fangshan District
40.0%
65,967
156,993
74,018
156,993
Fangshan District
20.0%
77,834
142,612
82,774
142,612
Tongzhou District
Tongzhou District
45
Unit: sq m
46
Project name
Location
Equity
interest
Site area
Fangshan District
51.0%
27,528
55,056
30,591
55,056
Changyang Tiandi,
Beijing
Fangshan District
69.0%
112,673
208,351
101,373
Changyang Bandao,
BeijingCBD
Fangshan District
34.0%
63,950
156,384
Daxing District
62.2%
67,651
173,215
51,869
106,317
Eastern Metropolis,
Beijing
Daxing District
62.2%
57,826
144,564
22,543
22,543
Daxing District
50.0%
43,446
155,207
48,680
48,680
Daxing District
50.0%
41,092
122,923
51,889
Shunyi District
47.1%
17,985
30,034
30,034
30,034
Shunyi District
97.0%
25,112
46,191
46,191
Shunyi District
43.5%
187,830
170,568
30,969
2012
Beijing Xianghe 2012
Xianghe County
50.0%
168,245
261,868
75,175
Changping District
50.0%
68,944
240,089
28
Beijing Street 28 Project
Shunyi District
50.0%
22,913
41,200
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Daxing District
16.0%
47,000
94,797
Construction Dream
Town, Beijing
Yanqing District
20.0%
166,117
232,564
130,723
69,872
69,872
Mentougou Project,
Beijing
Mentougou District
50.0%
65,821
252,082
Stratford, Tangshan
Lunan District
100.0%
200,534
192,143
168,343
King Metropolis,
Tangshan
Lubei District
60.0%
84,194
153,424
14,252
143,524
Lubei District
40.0%
53,440
154,828
65,368
A-02-02
King Metropolis A-02-02,
Tangshan
Lubei District
46.1%
39,462
130,681
130,681
New Milestone,
Tangshan
Fenghuang New
City
48.0%
88,848
264,639
55,940
56,168
56,168
Holiday Views,
Qinhuangdao
Haigang District
60.0%
75,526
188,816
173,682
Beidaihe Town,
Qinhuangdao
Beidaihe District
50.0%
238,561
278,286
21,427
53,641
53,641
Waterfront, Tianjin
Dongli District
100.0%
2,708,886
1,763,059
167,158
94,163
1,092,057
Dongli District
51.0%
221,217
359,884
49,842
56,616
87,094
Dongli District
86.6%
180,880
282,481
185,245
47
Unit: sq m
Project name
Location
48
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
25.0%
72,358
144,717
Xiqing District
100.0%
229,201
343,101
13,884
343,101
Wonderland, Tianjin
Xiqing District
51.0%
409,701
502,892
109,761
184,364
184,364
Xiqing District
41.9%
139,798
293,560
Development
District
100.0%
6,538
43,473
43,473
43,473
Harbor, Tianjin
51.0%
149,483
373,053
262,095
Jinlu, Tianjin
95.0%
90,604
127,095
20,267
127,095
60.0%
14,127
23,157
23,157
Jinyu International,
Tianjin
51.0%
108,389
189,160
48,156
Shilinyuan, Tianjin
Jinnan District
40.0%
63,582
114,474
3,784
114,474
Park Residence,
Meijiang, Tianjin
Hexi District
80.0%
62,205
124,410
62,441
Nankai District
51.0%
40,068
139,099
Unit: sq m
Project name
Location
Rotterdam, Shenyang
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Heping District
100.0%
120,333
360,999
92,119
56,288
198,036
Hunnan New
District
100.0%
226,356
601,439
87,492
566,726
Shenyang Tomorrow
City
Hunnan New
District
69.5%
199,319
597,957
160,163
31,612
269,455
55.0%
83,229
290,681
29,010
20,351
179,714
Chunheli, Shenyang
Shenhe District
82.0%
81,378
431,232
65,886
39,421
223,091
Whistler, Shenyang
Dongling District
100.0%
285,599
286,141
60,717
Tiexi District
100.0%
57,030
150,315
24,833
54,996
Jinyu International,
Anshan
Tiexi District
51.0%
225,715
677,000
66,756
66,756
Tiexi District
99.1%
51,832
155,497
66,215
Yuhong District
100.0%
190,156
342,360
100,128
55,709
183,667
Yuhong District
100.0%
169,774
407,374
45,985
91,417
192,697
Huanggu District
100.0%
200,000
475,936
78,745
Shenyang Zitai
Huanggu District
52.7%
67,720
199,883
127,699
Dadong District
97.6%
87,643
350,517
49
Unit: sq m
50
Project name
Location
Equity
interest
Site area
Development
District
100.0%
300,150
675,968
150,421
Jinyu International,
Fushun
Shuncheng District
100.0%
72,560
316,582
38,999
108,753
108,753
Yingkou Harbor,
Shenyang
Bayujuan District
100.0%
138,990
399,449
72,221
72,221
Tiedong District
100.0%
422,171
713,400
33,939
63,539
327,033
Gaoxin District
100.0%
167,664
374,676
34,361
316,813
Ganjingzi District
100.0%
118,506
229,822
11,515
123,889
215,690
Ganjingzi District
55.0%
90,404
91,308
67,150
Ganjingzi District
100.0%
125,100
214,470
133,926
133,926
Ganjingzi District
90.0%
19,131
37,627
Ganjingzi District
100.0%
39,224
71,254
31,664
31,664
Ganjingzi District
87.0%
44,085
80,337
80,337
94.9%
10,993
22,000
22,000
Ganjingzi District
98.0%
153,500
283,975
Harbor, Dalian
55.0%
581,172
968,300
24,882
169,198
High-Tech
Industrial Zone
100.0%
146,677
342,625
16,914
88,208
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Jinzhou District
100.0%
284,806
620,607
76,861
259,690
259,690
Shahekou District
100.0%
35,757
64,260
Zhongshan District
95.0%
15,300
32,400
Blue Mountain,
Changchun
Erdao District
100.0%
228,670
501,678
67,810
400,670
Whistler, Changchun
Jingyue District
50.0%
399,715
484,714
34,098
57,680
213,708
Jingyue District
51.0%
350,965
1,068,964
107,715
80,735
222,501
Park Residence,
Changchun
Chaoyang District
100.0%
267,981
503,349
58,825
254,983
Changchun Golden
Paradise Fantasy
Nanguan District
100.0%
121,109
343,058
45,242
45,242
Gaoxin District
65.0%
728,139
2,001,721
152,636
703,151
Fengman District
100.0%
531,598
681,890
20,955
Chengyang District
51.0%
340,069
535,153
63,741
100,189
183,050
Chunyang Garden,
Qingdao
Chengyang District
51.0%
86,493
187,168
70,910
69,807
69,807
Taohuayuan Phase 2,
Qingdao
Chengyang District
57.4%
134,669
244,046
51
Unit: sq m
52
Project name
Location
B
Land Lot B Shandong
Road Project, Qingdao
Equity
interest
Site area
Shibei District
70.0%
5,008
25,741
Shibei District
55.0%
154,607
375,523
311,226
Shibei District
100.0%
38,775
123,703
71,082
71,082
Shibei District
70.0%
23,654
96,226
27,608
27,608
Shibei District
100.0%
68,153
208,462
21,692
208,462
Zitai, Qingdao
Shibei District
100.0%
68,562
183,943
69,448
Hygain Chemical,
Qingdao
Shibei District
100.0%
223,812
738,793
Ecological Town,
Qingdao
Licang District
100.0%
141,346
261,571
4,691
261,571
Qingdao Town
Developmemnt
District
34.0%
933,293
947,989
127,658
45,962
234,193
Qingdao Dongjun
Jimo District
55.0%
196,446
462,142
99,595
17,010
137,356
Pingdu District
51.0%
59,308
181,845
6,709
81,275
Pingdu District
51.0%
75,701
80,790
19,674
18,110
18,110
Licang District
100.0%
110,919
350,385
134,745
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
Taohuayuan, Qingdao
Chengyang District
Haiyuntai, Yantai
Zhifu District
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
51.5%
129,032
229,399
70,198
68,196
68,196
100.0%
311,614
444,000
94,753
74,713
188,699
Fushan District
70.0%
190,281
362,813
86,105
217,361
Fushan District
70.0%
65,733
152,466
152,466
Yulongshan, Yantai
Zhifu District
51.0%
341,943
615,200
78,610
90,895
104,015
Development
District
51.0%
241,167
627,813
62,938
100,473
100,473
Gaoxin District
63.0%
127,759
407,654
121,987
75,028
192,158
Lixia District
100.0%
191,418
480,827
170,298
137,708
137,708
Lixia District
30.3%
103,870
315,565
102,566
Lixia District
100.0%
87,855
219,600
180,554
Lixia District
100.0%
113,130
326,951
209,201
Huaiyin District
41.7%
48,763
152,371
3,146
Tianqiao District
49.0%
74,722
250,184
250,184
Zitai, Taiyuan
Yingze District
51.0%
95,687
334,330
88,165
334,330
Wanbailin District
51.0%
198,392
688,392
128,713
95,491
95,491
Transportation Company
Land Lot, Taiyuan
Wanbailin District
100.0%
37,060
177,415
53
Unit: sq m
Project name
Location
Equity
interest
Site area
Wanbailin District
87.5%
55,036
192,230
192,230
Wanbailin District
55.0%
14,386
49,953
Zijun
Wanbailin District
30.0%
72,496
201,486
Yuci District
51.0%
218,143
480,326
113,116
323,659
Xinduxin, Taiyuan
Xiaodian District
50.6%
26,433
79,298
Xiaodian District
50.6%
323,777
936,845
354,053
21,683,226
42,451,609
5,445,182
4,375,499
14,785,655
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Chengdu Region
54
Chenghua District
51.0%
29,720
208,037
Chenghua District
60.0%
152,852
759,036
Golden Hairong,
Chengdu
Wuhou District
49.0%
54,970
234,125
234,125
Wulong Mountain
Garden, Chengdu
Xindu District
100.0%
345,168
356,503
356,503
Xindu District
100.0%
111,166
329,000
51,256
51,256
Feicuijun, Chengdu
Xindu District
100.0%
65,858
118,564
60,342
Unit: sq m
Project name
Location
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
Gaoxin District
50.0%
48,345
145,034
50.0%
87,822
263,464
46,167
Longquanyi District
55.0%
72,102
288,410
140,022
148,388
148,388
Longquanyi District
55.0%
47,245
141,642
141,642
141,642
Haiyue Huicheng,
Chengdu
Shuangliu County
90.0%
104,307
524,843
195,945
524,843
Shuangliu County
100.0%
410,323
1,230,968
Pi County
53.3%
167,375
560,963
137,680
Guobin Runyuan,
Chengdu
Jinniu District
100.0%
34,187
97,432
Gaoping District
100.0%
182,012
518,004
127,332
81,876
152,192
Hanyang International,
Wuhan
Hanyang District
70.0%
166,817
568,974
67,905
98,536
372,019
Jianghan District
100.0%
65,901
299,337
35,420
299,337
Jianghan District
100.0%
17,413
105,657
72,973
Jianghan District
50.0%
178,881
924,773
171,375
92,781
92,781
55
Unit: sq m
56
Project name
Location
Equity
interest
Site area
East Lake
High-Tech
Development
Zone
50.0%
199,709
299,563
208,051
Luxuriant Scenery,
Wuhan
East Lake
High-Tech
Development
Zone
100.0%
89,665
409,600
155,137
155,137
Jiayuan, Wuhan
East Lake
High-Tech
Development
Zone
50.0%
67,259
324,100
59,078
59,078
Jincheng, Wuhan
East Lake
High-Tech
Development
Zone
25.5%
38,286
202,620
Economic &
Technological
Development
Zone
100.0%
213,440
533,600
245,647
533,600
Hongshan District
100.0%
273,850
896,484
55,196
753,179
Changzheng Village
Project, Wuhan
Hongshan District
100.0%
77,387
239,083
102,068
102,068
Jincheng, Chongqing
Yuzhong District
100.0%
105,406
533,486
533,486
Palace of Pleasure,
Chongqing
Northern New
District
100.0%
137,996
376,737
376,737
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
Dream Town,
Chongqing
Equity
interest
Site area
Northern New
District
55.0%
278,167
647,378
143,647
458,693
Yuewan, Chongqing
Jiangbei District
45.0%
435,499
649,158
119,592
208,253
Gailanxi, Chongqing
Jiangbei District
50.0%
129,535
652,785
Chongqing Golden
Paradise Academy
Nanan District
47.5%
241,314
845,611
Shapingba District
80.0%
175,000
700,000
269,042
269,042
Jiulongpo District
50.0%
27,593
151,620
82,139
68,943
68,943
Vanke Xicheng,
Chongqing
Jiulongpo District
100.0%
60,276
271,207
139,381
139,381
Chongqing Jinshang
Jiulongpo District
93.4%
69,160
167,677
Qujiang New
District
55.0%
152,667
390,176
41,710
390,176
Qujiang New
District
85.0%
100,340
311,377
174,395
Qujiang New
District
42.5%
109,695
383,985
133,372
7#
85.0%
186,849
619,806
21,724
447,700
3#
Land Lot 3# Dream
Town, Xian
60.0%
113,231
352,802
52,249
150,983
238,259
Changan District
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
57
Unit: sq m
58
Project name
Location
8#
Land Lot 8# Dream
Town, Xian
Equity
interest
Site area
Changan District
100.0%
89,377
201,569
135,941
Weiyang District
51.0%
106,667
372,461
55,005
298,642
Daminggong Project,
Xian
Weiyang District
70.0%
69,052
221,603
65,591
26,397
92,935
Lianhu District
80.0%
193,571
664,643
156,524
215,453
215,453
DK1
Joying Gold DK1, Xian
Lianhu District
100.0%
36,708
146,831
Gaoxin District
95.3%
23,831
150,132
100,161
Chanba Ecological
District
100.0%
175,387
686,388
198,186
Weiyang District
100.0%
65,628
229,698
191,399
Xian Prestigious
Academy
Yanta District
69.8%
114,745
476,559
279,032
Guancheng District
51.0%
79,457
361,699
134,224
134,224
Gaoxin District
51.0%
324,897
1,965,342
669,849
883,155
883,155
45
Vanke Meijing Dream
Gaoxin District
Town (4,5), Zhengzhou
51.0%
183,524
477,164
Vanke Meijing,
Glamorous City,
Zhengzhou
51.0%
224,474
593,315
118,228
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Unit: sq m
Project name
Location
1#
1# Land Lot Airport
Area, Zhengzhou
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
Equity
interest
Site area
51.0%
43,871
87,742
Huiji District
48.1%
72,740
170,131
Zhongmu District
50.0%
93,643
126,448
100.0%
351,800
581,217
143,500
38,894
351,480
Metropolis, Guiyang
Xiaohe District
100.0%
159,972
649,917
90,557
149,668
190,571
Guiyang Metropolis
Commercial Complex
Xiaohe District
97.0%
21,264
111,270
Yunyan District
100.0%
80,594
200,705
60,157
22,788
87,269
Yunyan District
51.0%
85,341
262,728
32,296
52,355
52,355
Yunyan District
70.0%
347,872
914,893
143,256
207,107
207,107
58.5%
10,927
98,132
58,519
58,519
Yunyan Metropolis,
Guiyang
Yunyan District
25.0%
49,054
318,234
Panlong District
100.0%
192,104
189,793
30,553
189,793
59
Unit: sq m
60
Project name
Location
Respecte Chateau,
Kunming
Equity
interest
Site area
Gaoxin District
67.0%
105,484
314,642
63,430
181,651
A Glamorous City,
Kunming
Guandu District
100.0%
417,919
1,662,861
98,268
342,798
342,798
Guandu District
97.9%
213,037
564,081
3,309
New District
82.0%
83,366
245,779
108,500
223,503
Urumqi County
100.0%
32,298
14,900
Jinyu International,
Urumqi
Shayibake District
100.0%
24,150
60,376
60,376
60,376
Shayibake District
100.0%
20,078
50,196
50,196
50,196
60.0%
204,628
204,628
85,047
148,465
100.0%
80,698
201,745
63,457
44.5%
188,748
566,243
10,191,694
31,777,686
4,023,713
5,002,457
10,875,310
Group total
71,231,876
153,364,595
21,265,562
17,286,990
53,736,883
Shuimogou District
Urumqi Wonderland
Gaoxin District
15 15
Area
commenced
construction
Completed
Planned GFA
in 2015 area in 2015
15
Accumulated
completion
area by the
end of 2015
67
301
Return on equity
2015
18.09%
20140.23
Net profit
2015
259.5 34.5%
181.2
15.1%
2014 35.4
78.3 2015
61
62
14.08% 2014(13.98%)
2015
2014(11.41%)
9.83%
2015
20.38% 2014
1.05
2014
6
7.6
2014
4.5
3.72
0.68
Unit: RMB000
No.
City
Project
Tangshan
Fushun
Yantai
Urumqi
Urumqi
Wenzhou
Wuhu
Yingkou
Stratford
The Paradiso
Haiyuntai
Golden Paradise
Southern Hillside
Longwan Garden
Harbour City
2
3
4
5
6
7
8
3.3
3.3
Balance of
impairment
provision at
the beginning
of the year
Balance of
impairment
provision at
the end of
the year
83,068.70
58,986.82
87,170.77
105,090.35
305,733.71
28,979.10
9,292.75
55,207.36
135,876.42
404,229.33
176,126.95
35,593.84
32,495.73
763,745.61
754,106.22
63
64
2015
41.4
1.58%2014
0.52
48.5
1.86%0.01
Cash position
90%
160.5
531.8
95.25%2.24%
1.64% 0.87%
Interest-bearing borrowings
2015
794.9
44.82%
25.18%30.00%
As of the end of 2015, the Groups total interestbearing borrowings amounted to RMB79.49 billion.
Within the interest-bearing borrowings of the Group,
bank borrowings accounted for 44.82%, bonds payable
accounted for 25.18% and other borrowings accounted
for 30.00%.
25.18%
74.82%
16.1
2.03%
266.5
33.52%
528.4
66.48%
75.01%
24.99%
77.56% 22.44%
20145.68
30.7
17.8
65
42.94%
2014 41.46%
19.30%2014
5.41%
66
Gearing ratio
As of the end of the Reporting Period, the proportion of
the Groups liabilities excluding the receipts in advance
that did not constitute any actual repayment obligation
and accounted for 42.94% (as at the end of 2014:
41.46%) to total assets. The net gearing ratio (interestbearing liabilities less cash and cash equivalents,
divided by net assets) of the Group was 19.30% (as at
the end of 2014: 5.41%), which was still remained at the
relatively low level in the industry.
2015
505
100AAA
3.5%
201511 2015
155
303.78%
BBB+
20157
Baa2
Baa1
791.8
Contingent liabilities
687.7
2015
0.38
67
2014
3.3
NDF NDF
NDF
8,579.08
NDF
68
Item
2015/12/31
2015/12/31
2014/12/31
2014/12/31
Change
Non-current assets
Inventories
Bonds payable
Advanced receipts
64,271,194
43,603,058
47.4%
51,747,621
61,653,320
-16.1%
367,507,209
314,930,234
16.7%
20,013,934
11,612,232
72.4%
212,625,706
181,749,337
17.0%
59,476,955
57,369,070
3.7%
100,183,518
88,164,570
13.6%
Description
Item
Revenue
Income tax
20151-12
Jan-Dec 2015
20141-12
Jan-Dec 2014
Change
184,317,543
137,994,043
33.6%
40,516,708
29,986,822
35.1%
(14,567,270)
(10,699,298)
36.2%
7,830,032
3,542,070
121.1%
18,119,406
15,745,454
15.1%
Description
MANAGEMENT REVIEW
92.698.0
73.979.558
67
69
70
V-LINK
1,000 20,000
2015
01
71
72
3
42130
275
Nevins 101
The StageSoya
96.14%
1.02.0
201587%
22%
6
2015
11
2015
40
2015
42
377
21
73
74
Vanke
Service
2015
2015
5002015
500
11%
REITs
REITs
2015
1,406.5
201460%
2015
81%
39%
100%100%
75
76
7UP
2014
76
13
49
10%
D u r i n g t h e R e p o r t i n g P e r i o d , Va n k e S e r v i c e
has deepened the organizational change, full
implementation of partner mechanism. It has establish
expansion of 13 core cities and completed the setup
of organizational structure of 49 management centers
as well as the implementation of relevant operating
systems. Residential project realized professional
management operations for the establishment of a
rapid business expansion and effective organizational
guarantee system security. Meanwhile, the proposal
by the Board of Directors Vanke Service market
development and agreed to start the additional 10%
stake in Vanke Service business partner mechanism to
stimulate the vitality of staff, sharing a common future,
in order to attract more talented people to join the push
Vanke Service the market expansion. As of the date of
this report, allocation of additional equity and change
in relevant industrial and commercial registration have
been completed.
Share repurchase
201576A
100
A 2015831
2015
A
H
100
13.2 A
2015917
100
A918
77
78
A
12,480,299
0.113%
13.16
12.57
1.6
A
2015
A
201512181
79
80
313 2015
20163
20163
201651
2015
2016
2016
42
78
81
82
2016
83
84
2016
2,2002015
2,0652015
19.4%
2016
Unit: sq m
Project name
Location
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Guangshen Region
Chegongmiao Project,
Shenzhen
Futian District
90.0%
5,775
57,750
57,750
57,750
Futian District
50.0%
16,370
77,515
68
No.68 Shennan Road,
Shenzhen
Luohu District
65.0%
12,841
129,990
Yantian District
100.0%
253,990
30,028
Yantian District
50.0%
137,250
354,695
70,497
Antuoshan Project,
Shenzhen
Nanshan District
100.0%
48,804
219,967
126,447
219,967
Liuxiandong, Shenzhen
Nanshan District
78.4%
394,044
1,335,510
37,067
959,017
Nanshan District
24.0%
68,285
419,000
419,000
Baoan District
60.0%
158,639
47,270
47,270
100.0%
77,045
264,075
36,033
Golden Paradise,
Shenzhen
100.0%
104,801
323,624
Pingshan New
District
85
Unit: sq m
86
16
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
Longgang District
100.0%
118,132
690,219
Longgang District
50.0%
43,713
178,241
Longgang District
60.0%
164,982
456,405
104,793
94,696
104,793
Longgang District
65.0%
104,876
478,318
105,308
100.0%
41,487
22,380
22,380
Bayifu, Shenzhen
Longgang District
100.0%
28,894
115,040
Sanguan Project,
Shenzhen
Longgang District
34.0%
66,600
250,600
61,353
229,910
Shenzhen Jiayueshan
Garden
Longgang District
58.0%
37,982
113,950
113,950
88.0%
61,000
146,000
49.0%
20,339
142,400
142,400
142,400
Yayuan School
Project,Shenzhen
100.0%
19,963
18,500
18,500
18,500
Huicheng District
100.0%
151,298
327,550
Huizhou
100.0%
364,450
93,340
93,340
100.0%
704,223
1,068,191
126,847
547,100
Project name
Location
Tianyu, Shenzhen
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Huidong County
Watersity, Dongguan
Tangxia Town
100.0%
596,786
414,759
23,400
104,048
Tangxia Town
51.0%
128,144
256,287
Wonderland, Dongguan
Tangxia Town
100.0%
51,263
92,273
Tangxia Town
100.0%
32,002
96,006
Jinyu Songhu,
Dongguan
Songshan Lake
District
51.0%
135,049
381,000
Songhu Centre I,
Dongguan
Songshan Lake
District
34.0%
95,506
73,872
Songhu Centre,
Dongguan
Songshan Lake
District
25.0%
30,084
30,084
Vanke Building,
Dongguan
Nancheng District
100.0%
4,771
42,937
42,937
Feilishan, Dongguan
Nancheng District
50.0%
249,534
374,302
60,152
162,628
60,152
Xiangshu Lishe,
Dongguan
Nancheng District
51.0%
43,851
109,626
1,332
55.0%
53,887
215,547
200,472
55.0%
9,185
29,393
100.0%
17,374
69,495
Gold Milestone,
Dongguan
Humen Town
87
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Humen Town
57.4%
349,805
784,136
317,019
Humen Garden,
Dongguan
Humen Town
94.0%
52,922
116,429
Humen Town
77.9%
124,395
373,182
373,182
373,182
Humen Town
97.5%
29,391
136,422
136,422
136,422
Changan Town
100.0%
75,653
249,658
99,128
Changan Town
69.6%
46,666
116,666
116,666
Jinyu International,
Dongguan
Houjie Town
10.0%
88,788
257,486
Houjie Town
67.0%
32,002
113,856
82,216
Songhu Chuanqi,
Dongguan
Liaobu Town
100.0%
68,431
150,548
110,382
Lakefront Garden,
Dongguan
Liaobu Town
95.1%
21,593
47,055
47,055
47,055
100.0%
635,971
442,460
70.1%
303,695
542,650
253,276
253,276
Zhujiang Dongan,
Dongguan
88
Machong Town
Unit: sq m
16
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
97.0%
75,663
238,779
238,779
238,779
Project name
Location
Songlang Garden,
Dongguan
Dalang Town
Golden Paradise,
Dongguan
Dalingshan Town
100.0%
29,692
74,229
74,229
74,229
Fengjing Huayuan,
Guangzhou
Baiyun District
100.0%
24,052
93,803
83,961
Jinyu Huating,
Guangzhou
Haizhu District
100.0%
9,117
85,682
Haizhu District
68.0%
16,831
52,765
100.0%
7,141
30,706
30,706
30,706
AF020122
Land Lot AF020122,
Liwan District
Xinlongsha, Guangzhou
Guangzhou Southern
Legend Garden
Nansha District
89.5%
156,555
250,488
149,465
Huadu District
49.0%
210,252
126,172
3,788
Guangzhou Valencia
Garden
Huadu District
50.0%
126,941
263,624
60,000
74,903
Donghui Town,
Guangzhou
Luogang District
55.0%
177,588
444,943
133,698
Donghui Town
(Expanding),
Guangzhou
Luogang District
33.0%
109,748
271,463
35,077
89
Unit: sq m
90
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Golden Dream,
Guangzhou
Huangpu District
100.0%
115,671
289,178
143,443
Lingtou Project,
Guangzhou
Luogang District
99.7%
192,923
373,634
138,986
373,634
Hengyuangang Project,
Guangzhou
Huangpu District
100.0%
127,226
368,959
150,000
368,959
Huangpu District
90.0%
103,306
310,230
107,595
310,230
58.0%
26,700
96,700
32,640
Xingfuyu Garden,
Guangzhou
Huangpu District
14.3%
259,300
543,939
155,000
71,325
383,297
European Village,
Guangzhou
Panyu District
100.0%
364,651
591,662
128,234
Qingcheng District
100.0%
1,219,450
2,438,901
204,000
228,609
1,376,039
Qingcheng District
100.0%
79,336
316,002
66,555
Tianhe District
100.0%
30,995
82,962
34,742
Guangzhou Yunkai
Home Town
Tianhe District
25.0%
13,200
49,236
Guangzhou Vanke
Cloud Phase 2
Tianhe District
98.9%
89,229
357,433
155,889
155,889
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Nanhai District
55.0%
221,035
564,226
Chengdong Garden,
Foshan
Nanhai District
92.2%
30,984
130,000
34,593
50.0%
188,996
793,784
110,466
166,862
314,636
Nanhai District
100.0%
25,178
146,000
146,000
Respecte Chateau
Plaza, Foshan
Nanhai District
50.0%
47,254
354,404
59,664
43,043
59,664
Nanhai District
95.0%
5,112
12,781
12,781
12,781
Nanhai District
99.7%
70,248
210,744
207,679
210,744
Jinyu International,
Foshan
Nanhai District
51.0%
89,009
373,820
52,443
Shunde District
49.0%
284,036
710,092
109,290
Qinyuan, Foshan
Shunde District
100.0%
80,571
241,712
Tianaowan, Foshan
Shunde District
50.0%
30,382
74,335
Shunde District
50.0%
113,224
452,880
169,920
74,551
277,545
Shunde District
100.0%
43,748
153,000
73,911
Chancheng District
88.0%
114,429
555,819
246,038
37,714
246,038
91
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Chancheng District
100.0%
337,544
776,350
43,394
70,021
46,961
Xiangzhou District
100.0%
109,917
161,391
51,518
Xiangzhou District
50.0%
78,000
196,358
154,038
6,413
154,038
Xiangzhou District
43.0%
11,333
70,480
719
Xiangzhou District
46.7%
193,150
625,358
127,071
127,071
Doumen District
100.0%
137,061
274,122
138,501
Jinwan District
51.0%
63,233
186,447
100.0%
255,623
826,472
194,695
100,685
381,533
65.0%
251,900
445,960
86,606
96,744
214,208
73.9%
143,852
415,850
157,280
95,874
277,609
Le Bonheur, Zhongshan
Huoju District
92
Huli District
100.0%
95,098
199,710
48,203
24,565
70,285
Huli District
100.0%
19,134
151,188
Zhaofengjin Project,
Xiamen
Huli District
100.0%
5,609
18,827
Jimei District
100.0%
102,427
446,842
2,109
Jimei District
100.0%
137,934
710,000
221,039
341,835
90.0%
47,454
148,110
103,163
103,163
Unit: sq m
16
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
51.0%
50,159
136,041
Haicang District
40.0%
189,752
517,690
152,600
Fengze District
60.0%
136,741
478,591
149,681
158,057
149,681
Shishi City
70.0%
82,769
211,503
102,823
110,172
Xiangcheng District
38.1%
235,606
805,195
191,804
397,572
Jinan District
100.0%
166,736
375,711
26,741
Cangshan District
100.0%
16,168
37,599
Cangshan District
99.0%
80,014
412,488
354,115
355,377
100.0%
83,099
92,114
10,000
92,114
85.0%
53,923
69,400
12,000
Project name
Location
Cangshan District
Taijiang District
100.0%
93,360
440,690
118,162
Taijiang District
60.0%
25,397
128,691
Taijiang District
99.0%
41,761
104,700
Yongtai County
51.0%
392,000
418,919
215,704
36,756
341,516
Minhou County
50.0%
213,602
687,507
131,056
98,116
482,399
93
Unit: sq m
94
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Licheng District
80.0%
250,708
537,368
134,712
69.8%
78,420
256,600
159,334
King Metropolis,
Changsha
Yuhua District
60.0%
238,066
509,624
Glamorous City,
Changsha
Yuhua District
80.0%
460,237
1,335,730
660,030
144,348
990,471
Furong District
98.6%
120,208
362,976
101,234
187,701
Golden Paradise,
Changsha
Yuelu District
100.0%
43,737
128,996
Yuelu District
58.0%
58,287
207,995
65,680
83,840
113,130
Yuelu District
100.0%
100,351
297,167
87,141
Jinyu International,
Changsha
Yuelu District
51.0%
159,393
587,739
123,753
67,524
415,384
Yuelu District
99.4%
129,323
310,517
6,367
105,334
157,535
Kaifu District
70.0%
206,251
489,617
Zitai, Changsha
Tianxin District
70.0%
116,486
270,177
37,551
15,316
172,448
Liangqing District
100.0%
25,545
117,685
42,060
Liangqing District
43.0%
104,174
332,381
108,667
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Liangqing District
94.5%
71,599
214,796
214,796
214,796
Qingxiu District
97.8%
355,063
1,408,482
487,646
1,204,853
Tiandu Town
65.0%
942,745
470,814
37,770
33,778
88,200
Gaozhiyuan, Sanya
Tiandu Town
65.0%
387,807
349,026
279,841
Hedong District
80.0%
338,410
474,516
28,701
28,701
239,567
19,429,470
44,634,284
7,299,623
5,890,497
16,211,095
Shanghai Region
Haishang Chuanqi,
Shanghai
Pudong New
District
60.0%
140,981
310,159
44,957
78,867
Pudong New
District
60.0%
264,646
549,046
7,803
Pudong New
District
70.0%
11,834
49,920
49,920
Binjiang Project,
Shanghai
Pudong New
District
50.0%
78,334
233,885
88,057
Pudong New
District
87.2%
79,548
216,569
51,924
164,645
51,924
95
Unit: sq m
96
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Pudong New
District
45.0%
24,756
74,269
74,269
Pudong New
District
22.6%
137,270
162,141
83,547
162,141
Zhangjiang Guochuang
Centre, Shanghai
Pudong New
District
50.0%
63,143
99,035
99,035
Pudong New
District
26.0%
104,361
125,233
84,222
125,233
Minhang District
50.0%
48,932
126,800
126,800
Minhang District
51.0%
269,476
451,437
Minhang District
10.0%
32,177
110,462
Firenze, Shanghai
Minhang District
49.0%
304,830
199,071
Minhang District
61.0%
112,864
177,885
21,931
Minhang District
70.0%
210,615
501,833
88,000
Xuhui District
51.0%
107,486
493,447
328,860
328,860
Shangyuan, Shanghai
Qingpu District
49.0%
116,524
142,858
Unit: sq m
16
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
8.5%
95,991
97,911
Project name
Location
Qingpu District
Mengxiangpai, Shanghai
Songjiang District
60.0%
57,734
144,134
47.3%
57,433
98,660
50,523
Southbridge Legend,
Shanghai
Fengxian District
17.0%
43,900
87,752
25,080
Fengxian District
84.1%
58,531
134,622
Respecte Chateau,
Shanghai
Jiading District
50.0%
90,013
180,026
Jiading District
80.0%
633,891
633,891
400,341
62,911
400,341
Tishman Speyer
Project, Shanghai
Yangpu District
64.0%
106,000
180,250
Gangzha District
55.0%
99,910
218,650
Gangzha District
88.5%
65,009
156,170
81,920
85,836
Haohe Chuanqi,
Nantong
Chongchuan
District
100.0%
53,277
141,700
76,921
King Metropolis,
Nantong
Chongchuan
District
100.0%
149,409
243,940
243,940
243,940
97
Unit: sq m
98
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Baixia District
100.0%
27,325
22,770
10,420
5,793
10,420
Jiangning District
100.0%
272,298
545,280
Metropolis, Nanjing
Jiangning District
34.0%
36,043
107,275
33,685
73,589
33,685
Jiangning District
49.7%
94,624
262,200
83,724
85,432
Respecte Chateau,
Nanjing
Qixia District
100.0%
91,751
201,828
Pukou District
100.0%
62,291
102,127
60.0%
122,645
168,426
65,458
61,921
87,369
Jiuduhui, Nanjing
Yuhuatai District
80.0%
126,058
317,203
24,999
143,744
24,999
Shangduhui, Nanjing
Yuhuatai District
49.0%
55,308
144,316
50,903
55,994
76,876
Yuhuatai District
100.0%
42,401
108,934
53,305
108,934
Glamourous City,
Zhenjiang
Runzhou District
100.0%
795,100
942,820
92,990
109,378
179,530
Runzhou District
60.0%
285,683
416,285
44,357
39,122
256,378
Lishui District
69.7%
218,753
525,400
31,064
110,534
380,041
Industrial District
70.0%
384,042
835,281
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Industrial District
10.0%
47,177
118,027
Industrial District
100.0%
104,486
179,075
85,388
New District
55.0%
89,098
83,220
27,156
Golden Milestone,
Suzhou
Jinchang District
49.0%
99,093
247,732
41,576
Wuzhong District
55.0%
144,535
361,338
93,813
31,844
93,813
Wuzhong District
57.0%
122,976
270,546
270,546
270,546
Gusu District
95.0%
80,948
189,677
64,212
VC
VC Small Town, Suzhou
Xiangcheng District
51.0%
138,601
415,804
98,570
60,484
138,434
Gongwang
Project,Changshu
Cultural District
36.3%
82,469
197,926
64,190
64,190
Bacheng Town
100.0%
433,916
327,891
249,208
Glamorous Garden,
Kunshan
Huaqiao
Development
District
92.0%
309,217
773,042
182,253
136,880
212,268
Binhu District
60.0%
962,116
1,346,963
17,790
18,208
69,585
Binhu District
100.0%
154,468
386,170
141,020
169,688
Binhu District
100.0%
154,119
385,299
28,631
48,351
121,926
99
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
4
No.4 Zhouxin Old Street
Project
Binhu District
77.5%
51,822
145,091
142,549
145,091
New District
100.0%
224,118
620,713
30,391
77,580
98,014
Runyuan, Wuxi
Nanchang District
88.3%
18,298
24,378
Wujin District
100.0%
93,994
234,983
40,682
92,640
124,296
Hanjiang District
65.0%
297,139
313,970
56,127
King Metropolis,
Yangzhou
Hanjiang District
65.0%
59,835
130,609
70.0%
87,325
218,313
116,220
37,401
119,552
100.0%
692,037
1,351,698
113,535
252,668
549,707
85.0%
226,776
818,574
53,592
137,612
371,199
100.0%
3,108,146
2,361,628
148,174
111,770
527,900
Gulou District
100
Beichenzhiguang,
Hangzhou
Yuhang District
50.0%
115,683
293,409
160,836
Hangzhou Liangzhu
Culture Village
Future Town
Yuhang District
28.7%
56,286
140,715
140,715
Hangzhou Liangzhu
Yuhang District
Culture Village Future
Town Phase 2
99.0%
99,814
249,535
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Hangzhou Xingkong
Yuhang District
95.0%
21,760
43,520
43,520
43,520
Hangzhou Hangchen
Yuhang District
98.0%
38,333
84,333
84,333
84,333
Yuhang District
33.3%
68,771
103,157
103,157
103,157
Xihu District
51.0%
80,140
151,996
Xihu District
41.3%
30,403
60,806
Hangzhou Yuquan
Xihu District
48.1%
58,667
99,734
Hangzhou Yuquan
Phase 2
Xihu District
50.0%
17,407
27,851
27,851
27,851
Jianggan District
100.0%
68,564
150,841
150,841
79
Hangzhou Metropolis
No. 79
Jianggan District
50.0%
21,915
76,703
Jianggan District
50.0%
51,945
135,057
135,057
Jianggan District
99.0%
59,413
95,061
95,061
95,061
Puyuewan,Hangzhou
Binjiang District
99.6%
66,521
166,204
166,204
Hangzhou Brilliant
Splendor
Xiaoshan District
50.0%
67,425
188,790
101
Unit: sq m
102
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Shijizhiguang, Hangzhou
Xiaoshan District
32.0%
123,505
244,094
Xiaoshan District
33.0%
57,571
143,925
143,925
143,925
Gongwang Hangzhou
Fuyang
100.0%
517,900
208,981
8,755
94,241
A+D
20.0%
129,874
164,845
93,513
B+C
20.0%
138,233
152,231
72,373
Golden Paradise,
Jiaxing
Xiuzhou New
District
100.0%
85,286
137,495
13,873
Xiuzhou New
District
100.0%
80,987
144,699
74,938
74,938
Jiaxing Wuyue
Xiuzhou District
95.0%
26,457
39,685
Haishang Chuanqi,
Jiaxing
Economic
Development
Zone
100.0%
31,945
66,904
66,904
Economic
Development
Zone
68.0%
25,100
60,200
60,200
J
Wenhui J Land Lot
Project, Hangzhou
Xiacheng District
99.0%
24,477
61,193
61,193
61,193
Yunluwan, Ningbo
Jiangbei District
100.0%
314,208
387,966
45,803
45,803
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Yinzhou District
100.0%
95,242
171,425
Legend On Midtown,
Ningbo
Yinzhou District
55.0%
43,752
100,630
95,108
Jiangwanfu, Ningbo
Yinzhou District
62.1%
38,907
97,266
Jiangwanfu Phase 2,
Ningbo
Yinzhou District
100.0%
21,787
47,931
47,931
47,931
92.0%
30,804
73,930
Zhenhai District
49.0%
297,572
618,956
47,892
Jiangdong Mansion,
Ningbo
Jiangdong District
100.0%
66,833
133,666
131,104
Gaoxin District
100.0%
48,004
105,609
102,716
Gaoxin District
39.4%
30,995
68,181
Longwan Garden,
Wenzhou
Longwan District
60.0%
125,219
179,733
Legend On Midtown,
Wenzhou
Longwan District
100.0%
45,864
128,396
128,396
Jinyuzhongyang,
Wenzhou
Ouhai District
60.0%
53,765
144,939
103
Unit: sq m
104
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Lucheng District
31.0%
13,311
32,125
32,125
32,125
7 Xueyuan Road,
Wenzhou
Lucheng District
69.0%
36,240
79,792
79,792
79,792
Lucheng District
100.0%
24,017
96,068
96,068
96,068
Shushan District
50.0%
115,628
412,101
69,992
Binhu District
55.0%
107,220
375,272
79,377
Binhu District
55.0%
165,584
463,635
3,713
138,565
3,713
Luyang District
100.0%
516,459
1,394,439
252,360
296,930
601,529
Luyang District
49.0%
151,514
424,239
66,883
40,205
162,176
Jiujiang District
100.0%
274,404
493,926
84,862
42,800
172,914
48.5%
121,895
405,464
34,368
103,419
172,878
Qingshan Lake
District
50.0%
97,061
133,693
Jinse Mingjun,
Nanchang
Qingshan Lake
District
50.0%
16,888
50,381
Qingshan Lake
District
46.7%
110,163
176,260
21,798
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Gaoxin District
32.5%
299,708
417,362
51,536
102,164
51,536
Haishang Chuanqi,
Nanchang
Gaoxin District
50.0%
163,213
355,802
23,559
126,293
23,559
Cuidieyuan, Nanchang
Honggutan District
50.0%
80,120
184,273
28,047
Honggutan District
30.0%
83,800
293,400
84,269
117,433
84,269
05
24.8%
27,879
94,785
94,785
94,785
Jinyu International,
Nanchang
67.6%
129,142
322,839
62,077
222,084
19,927,486
34,501,016
4,993,359
5,389,118
8,887,185
Economic and
Technological
Development
Zone
Beijing Region
C1
Ruyuan C1, Beijing
Haidian District
50.0%
85,099
187,218
63,463
90,425
Daoxianghu Project,
Beijing
Haidian District
100.0%
20,680
62,041
62,041
62,041
Chaoyang District
100.0%
5,329
36,465
77
No. 77 Beihe Yanjia,
Beijing
Dongcheng District
100.0%
4,103
14,372
Xihuafu, Beijing
Fengtai District
15.0%
233,209
629,170
60,656
133,937
105
Unit: sq m
106
16
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
50.0%
27,500
120,000
120,000
120,000
50.0%
88,767
210,738
18,175
104,126
18,175
35.0%
34,657
122,483
50.0%
61,717
124,579
45,400
97,455
020
33.0%
144,005
258,968
258,968
258,968
Changping District
49.0%
178,908
485,234
Changping District
50.0%
198,007
559,214
35,214
121,289
Changping District
50.0%
255,088
430,900
46,184
430,900
Changyang Bandao,
Beijing
Fangshan District
50.0%
437,179
859,085
76,142
Fangshan District
50.0%
61,567
157,984
Xingfuhui, Beijing
Fangshan District
68.0%
71,912
141,665
3,888
32,992
3,888
Fangshan District
40.0%
65,967
156,993
Project name
Location
Sihezhuang Project,
Beijing
Fengtai District
010014
015017019
Land Lots 010, 014, 015,
017, 019 Park Avenue,
Beijing
007
Land Lot 007 Park,
Beijing
Tongzhou District
005008
009
Land Lot 005,008,009
Park Avenue, Beijing
Tongzhou District
Tongzhou District
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Fangshan District
20.0%
77,834
142,612
Fangshan District
51.0%
27,528
55,056
Changyang Tiandi,
Beijing
Fangshan District
69.0%
112,673
208,351
3,043
101,880
4,942
Changyang Bandao,
BeijingCBD
Fangshan District
34.0%
63,950
156,384
87,875
106,396
Daxing District
62.2%
67,651
173,215
Eastern Metropolis,
Beijing
Daxing District
62.2%
57,826
144,564
110,994
Daxing District
50.0%
43,446
155,207
Daxing District
50.0%
41,092
122,923
Shunyi District
47.1%
17,985
30,034
Shunyi District
97.0%
25,112
46,191
46,191
Shunyi District
43.5%
187,830
170,568
26,225
11,569
139,599
2012
Beijing Xianghe 2012
Xianghe County
50.0%
168,245
261,868
45,306
114,404
74,295
Changping District
50.0%
68,944
240,089
135,263
240,089
107
Unit: sq m
108
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
28
Beijing Street 28 Project
Shunyi District
50.0%
22,913
41,200
41,200
Daxing District
16.0%
47,000
94,797
94,797
35,780
94,797
Construction Dream
Town, Beijing
Yanqing District
20.0%
166,117
232,564
91,742
48,070
101,841
Mentougou Project,
Beijing
Mentougou District
50.0%
65,821
252,082
69,545
252,082
Stratford, Tangshan
Lunan District
100.0%
200,534
192,143
23,800
King Metropolis,
Tangshan
Lubei District
60.0%
84,194
153,424
9,900
9,900
Lubei District
40.0%
53,440
154,828
89,460
A-02-02
King Metropolis A-02-02,
Tangshan
Lubei District
46.1%
39,462
130,681
New Milestone,
Tangshan
Fenghuang New
City
48.0%
88,848
264,639
102,749
Holiday Views,
Qinhuangdao
Haigang District
60.0%
75,526
188,816
Beidaihe Town,
Qinhuangdao
Beidaihe District
50.0%
238,561
278,286
10,552
208,456
Waterfront, Tianjin
Dongli District
100.0%
2,708,886
1,763,059
133,761
77,768
483,286
Dongli District
51.0%
221,217
359,884
67,736
56,946
173,420
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Dongli District
86.6%
180,880
282,481
97,236
98,234
97,236
Dongli District
25.0%
72,358
144,717
144,717
Xiqing District
100.0%
229,201
343,101
Wonderland, Tianjin
Xiqing District
51.0%
409,701
502,892
149,452
71,599
149,452
Xiqing District
41.9%
139,798
293,560
26,211
293,560
Binhai Modern,
Tianjin
Development
District
100.0%
6,538
43,473
Harbor, Tianjin
51.0%
149,483
373,053
40,105
70,853
40,105
Jinlu, Tianjin
95.0%
90,604
127,095
60.0%
14,127
23,157
Jinyu International,
Tianjin
51.0%
108,389
189,160
100,885
Shilinyuan, Tianjin
Jinnan District
40.0%
63,582
114,474
Park Residence,
Meijiang, Tianjin
Hexi District
80.0%
62,205
124,410
61,969
109
Unit: sq m
110
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Nankai District
51.0%
40,068
139,099
65,500
139,099
Rotterdam, Shenyang
Heping District
100.0%
120,333
360,999
30,815
87,278
30,815
The Paradiso,
Shenyang
Hunnan New
District
100.0%
226,356
601,439
34,713
Shenyang Tomorrow
City
Hunnan New
District
69.5%
199,319
597,957
42,922
28,180
92,300
Park Residence,
Shenyang
Shenhe District
55.0%
83,229
290,681
46,253
Chunheli, Shenyang
Shenhe District
82.0%
81,378
431,232
142,255
142,255
Whistler, Shenyang
Dongling District
100.0%
285,599
286,141
15,909
225,424
Tiexi District
100.0%
57,030
150,315
58,334
27,356
58,334
Jinyu International,
Anshan
Tiexi District
51.0%
225,715
677,000
34,030
67,520
542,724
Tiexi District
99.1%
51,832
155,497
43,332
82,219
43,332
Yuhong District
100.0%
190,156
342,360
80,987
Yuhong District
100.0%
169,774
407,374
98,472
28,586
161,180
Huanggu District
100.0%
200,000
475,936
42,051
95,337
310,851
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Shenyang Zitai
Huanggu District
52.7%
67,720
199,883
32,359
68,004
72,184
Dadong District
97.6%
87,643
350,517
143,750
350,517
The Paradiso,
Fushun
Development
District
100.0%
300,150
675,968
35,342
490,205
Jinyu International,
Fushun
Shuncheng District
100.0%
72,560
316,582
56,513
32,688
144,854
Yingkou Harbor,
Shenyang
Bayujuan District
100.0%
138,990
399,449
26,102
245,684
Tiedong District
100.0%
422,171
713,400
58,568
352,428
Gaoxin District
100.0%
167,664
374,676
23,474
Ganjingzi District
100.0%
118,506
229,822
14,132
Ganjingzi District
55.0%
90,404
91,308
15,187
Ganjingzi District
100.0%
125,100
214,470
80,544
Ganjingzi District
90.0%
19,131
37,627
37,627
Ganjingzi District
100.0%
39,224
71,254
39,590
Ganjingzi District
87.0%
44,085
80,337
80,337
94.9%
10,993
22,000
111
Unit: sq m
112
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Ganjingzi District
98.0%
153,500
283,975
141,988
283,975
Harbor, Dalian
55.0%
581,172
968,300
14,500
727,172
100.0%
146,677
342,625
75,337
34,151
220,266
Cherry Blossom
Garden, Dalian
High-Tech
Industrial Zone
Jinzhou District
100.0%
284,806
620,607
94,941
4,463
284,055
Shahekou District
100.0%
35,757
64,260
64,260
Zhongshan District
95.0%
15,300
32,400
32,400
32,400
Blue Mountain,
Changchun
Erdao District
100.0%
228,670
501,678
32,971
15,712
85,296
Whistler, Changchun
Jingyue District
50.0%
399,715
484,714
108,440
81,688
139,731
Jingyue District
51.0%
350,965
1,068,964
214,337
59,117
680,450
Park Residence,
Changchun
Chaoyang District
100.0%
267,981
503,349
65,612
13,488
223,785
Changchun Golden
Paradise Fantasy
Nanguan District
100.0%
121,109
343,058
46,517
102,960
192,910
Gaoxin District
65.0%
728,139
2,001,721
68,366
82,440
1,216,130
Unit: sq m
16
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
100.0%
531,598
681,890
59,192
574,718
Project name
Location
Fengman District
Chengyang District
51.0%
340,069
535,153
65,698
67,944
260,952
Chunyang Garden,
Qingdao
Chengyang District
51.0%
86,493
187,168
117,360
Taohuayuan Phase 2,
Qingdao
Chengyang District
57.4%
134,669
244,046
226,130
244,046
B
Land Lot B Shandong
Road Project, Qingdao
Shibei District
70.0%
5,008
25,741
25,741
25,741
Shibei District
55.0%
154,607
375,523
24,571
Shibei District
100.0%
38,775
123,703
32,027
Shibei District
70.0%
23,654
96,226
25,740
42,878
25,740
Shibei District
100.0%
68,153
208,462
Zitai, Qingdao
Shibei District
100.0%
68,562
183,943
73,023
Hygain Chemical,
Qingdao
Shibei District
100.0%
223,812
738,793
224,399
738,793
Ecological Town,
Qingdao
Licang District
100.0%
141,346
261,571
113
Unit: sq m
114
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Qingdao Town
Development
District
34.0%
933,293
947,989
87,149
79,266
589,900
Qingdao Dongjun
Jimo District
55.0%
196,446
462,142
51,355
182,560
Pingdu District
51.0%
59,308
181,845
37,071
30,513
37,071
Pingdu District
51.0%
75,701
80,790
19,687
Licang District
100.0%
110,919
350,385
155,597
215,640
Taohuayuan, Qingdao
Chengyang District
51.5%
129,032
229,399
61,032
100,171
61,032
Haiyuntai, Yantai
Zhifu District
100.0%
311,614
444,000
5,265
160,548
Fushan District
70.0%
190,281
362,813
59,347
86,105
59,347
Fushan District
70.0%
65,733
152,466
Yulongshan, Yantai
Zhifu District
51.0%
341,943
615,200
151,043
112,212
398,973
Development
District
51.0%
241,167
627,813
173,781
353,559
Gaoxin District
63.0%
127,759
407,654
126,553
Lixia District
100.0%
191,418
480,827
172,527
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Lixia District
30.3%
103,870
315,565
212,998
212,998
Lixia District
100.0%
87,855
219,600
39,046
36,812
39,046
Lixia District
100.0%
113,130
326,951
118,742
Huaiyin District
41.7%
48,763
152,371
Tianqiao District
49.0%
74,722
250,184
Zitai, Taiyuan
Yingze District
51.0%
95,687
334,330
Wanbailin District
51.0%
198,392
688,392
150,884
238,181
150,884
Transportation Company
Land Lot, Taiyuan
Wanbailin District
100.0%
37,060
177,415
177,415
177,415
Wanbailin District
87.5%
55,036
192,230
Wanbailin District
55.0%
14,386
49,953
49,953
49,953
Zijun
Wanbailin District
30.0%
72,496
201,486
201,486
201,486
Yuci District
51.0%
218,143
480,326
42,405
114,262
Xinduxin, Taiyuan
Xiaodian District
50.6%
26,433
79,298
79,298
Xiaodian District
50.6%
323,777
936,845
439,151
582,792
21,683,226
42,451,609
5,919,478
4,561,443
17,226,193
115
Unit: sq m
Project name
Location
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Chengdu Region
116
Chenghua District
51.0%
29,720
208,037
208,037
Chenghua District
60.0%
152,852
759,036
268,896
490,140
Golden Hairong,
Chengdu
Wuhou District
49.0%
54,970
234,125
Wulong Mountain
Garden, Chengdu
Xindu District
100.0%
345,168
356,503
Xindu District
100.0%
111,166
329,000
14,636
38,796
101,409
Feicuijun, Chengdu
Xindu District
100.0%
65,858
118,564
58,222
Gaoxin District
50.0%
48,345
145,034
59,801
50.0%
87,822
263,464
39,641
186,814
Longquanyi District
55.0%
72,102
288,410
Longquanyi District
55.0%
47,245
141,642
Haiyue Huicheng,
Chengdu
Shuangliu County
90.0%
104,307
524,843
Shuangliu County
100.0%
410,323
1,230,968
121,000
1,230,968
Unit: sq m
16
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
53.3%
167,375
560,963
135,115
423,283
Project name
Location
Pi County
Guobin Runyuan,
Chengdu
Jinniu District
100.0%
34,187
97,432
97,432
97,432
Gaoping District
100.0%
182,012
518,004
168,057
Hanyang International,
Wuhan
Hanyang District
70.0%
166,817
568,974
129,387
Jianghan District
100.0%
65,901
299,337
Jianghan District
100.0%
17,413
105,657
36,646
Jianghan District
50.0%
178,881
924,773
267,884
133,445
524,967
East Lake
High-Tech
Development
Zone
50.0%
199,709
299,563
91,512
31,425
91,512
East Lake
High-Tech
Development
Zone
100.0%
89,665
409,600
111,722
136,779
Luxuriant Scenery,
Wuhan
117
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
East Lake
High-Tech
Development
Zone
50.0%
67,259
324,100
94,679
56,068
East Lake
High-Tech
Development
Zone
25.5%
38,286
202,620
54,667
51,240
Economic &
Technological
Development
Zone
100.0%
213,440
533,600
Hongshan District
100.0%
273,850
896,484
81,762
Changzheng Village
Project, Wuhan
Hongshan District
100.0%
77,387
239,083
132,927
Jincheng, Chongqing
Yuzhong District
100.0%
105,406
533,486
Palace of Pleasure,
Chongqing
Northern New
District
100.0%
137,996
376,737
Dream Town,
Chongqing
Northern New
District
55.0%
278,167
647,378
29,142
107,694
67,905
Yuewan, Chongqing
Jiangbei District
45.0%
435,499
649,158
52,335
332,671
Jiayuan, Wuhan
Jincheng, Wuhan
118
Unit: sq m
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Gailanxi, Chongqing
Jiangbei District
50.0%
129,535
652,785
39,607
514,723
Chongqing Golden
Paradise Academy
Nanan District
47.5%
241,314
845,611
263,868
105,540
740,071
Shapingba District
80.0%
175,000
700,000
85,280
54,945
259,938
Jiulongpo District
50.0%
27,593
151,620
Vanke Xicheng,
Chongqing
Jiulongpo District
100.0%
60,276
271,207
67,927
Chongqing Jinshang
Jiulongpo District
93.4%
69,160
167,677
57,863
109,814
Qujiang New
District
55.0%
152,667
390,176
Qujiang New
District
85.0%
100,340
311,377
100,410
118,217
Qujiang New
District
42.5%
109,695
383,985
91,268
74,963
250,613
7#
Land Lot 7# Dream
Town, Xian
Changan District
85.0%
186,849
619,806
24,562
81,902
3#
Land Lot 3# Dream
Town, Xian
Changan District
60.0%
113,231
352,802
33,123
52,249
36,579
8#
Land Lot 8# Dream
Town, Xian
Changan District
100.0%
89,377
201,569
65,628
127,629
65,628
119
Unit: sq m
120
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Weiyang District
51.0%
106,667
372,461
56,207
70,714
Daminggong Project,
Xian
Weiyang District
70.0%
69,052
221,603
63,192
Lianhu District
80.0%
193,571
664,643
226,987
145,660
DK1
Joying Gold DK1, Xian
Lianhu District
100.0%
36,708
146,831
146,831
Gaoxin District
95.3%
23,831
150,132
49,971
Eastern Metropolis,
Xian
Chanba Ecological
District
100.0%
175,387
686,388
9,045
160,056
300,558
Weiyang District
100.0%
65,628
229,698
38,299
111,201
38,299
Xian Prestigious
Academy
Yanta District
69.8%
114,745
476,559
197,527
181,132
197,527
Guancheng District
51.0%
79,457
361,699
75,749
145,266
Gaoxin District
51.0%
324,897
1,965,342
217,370
322,385
759,802
45
Vanke Meijing Dream
Gaoxin District
Town (4,5), Zhengzhou
51.0%
183,524
477,164
477,164
477,164
51.0%
224,474
593,315
272,047
114,630
315,896
Unit: sq m
16
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
1#
51.0%
43,871
87,742
51,231
87,742
Huiji District
48.1%
72,740
170,131
170,131
170,131
Zhongmu District
50.0%
93,643
126,448
126,448
126,448
100.0%
351,800
581,217
49,604
61,332
86,325
Metropolis, Guiyang
Xiaohe District
100.0%
159,972
649,917
149,950
178,710
248,969
Guiyang Metropolis
Commercial Complex
Xiaohe District
97.0%
21,264
111,270
111,270
Yunyan District
100.0%
80,594
200,705
69,478
Yunyan District
51.0%
85,341
262,728
19,984
83,753
49,247
Yunyan District
70.0%
347,872
914,893
110,958
263,127
423,753
58.5%
10,927
98,132
39,613
Yunyan Metropolis,
Guiyang
Yunyan District
25.0%
49,054
318,234
143,992
75,403
318,234
Panlong District
100.0%
192,104
189,793
Project name
Location
121
Unit: sq m
122
16
Equity
interest
Site area
Planned GFA
Area to be
commenced
construction
in 2016
16
15
Area not
yet under
Area to be construction
completed as at the end
in 2016
of 2015
Project name
Location
Respecte Chateau,
Kunming
Gaoxin District
67.0%
105,484
314,642
74,799
58,192
A Glamorous City,
Kunming
Guandu District
100.0%
417,919
1,662,861
112,311
266,765
897,392
Guandu District
97.9%
213,037
564,081
71,980
83,990
384,229
New District
82.0%
83,366
245,779
15,112
7,164
Urumqi County
100.0%
32,298
14,900
14,900
Jinyu International,
Urumqi
Shayibake District
100.0%
24,150
60,376
Shayibake District
100.0%
20,078
50,196
60.0%
204,628
204,628
23,325
56,163
100.0%
80,698
201,745
27,111
54,176
93,872
44.5%
188,748
566,243
70,928
103,637
462,606
10,191,694
31,777,686
3,791,910
4,807,423
12,444,226
Group total
71,231,876
153,364,595
22,004,370
20,648,481
54,768,699
Shuimogou District
Urumqi Wonderland
Gaoxin District
The plan to start and complete for the project above may
adjust due to the following reasons:
a.
b.
c.
c.
d.
e.
2.
(1)
2.
2007A
2007
822
A
317,158,261
1
31.53
9,999,999,969.33
63,398,268.11
9,936,601,701.22 20078
30
(2007)
155
123
Investment projects
Funds used
Is there
Amount of for investment
any change funds planned
during
in project
for use
the year
Total
China Vanke Co., Ltd.
6,549
991,102
0%
H3
Everest Town (former Science H3 Project),
Guangzhou
124
993,660
Progress of
Accumulated application of
funds used
funds
Accumulated
realized
income
Does it
Is there
achieve significant
estimated change in
income feasibility
No
60,000
60,000
100%
13,980
Yes
No
No
80,000
80,000
100%
118,281
Yes
No
No
90,000
90,000
100%
65,584
Yes
No
No
65,000
65,000
100%
88,592
Yes
No
No
70,000
70,000
100%
182,052
Yes
No
No
No
170,000
170,000
100%
160,964
163,660
163,660
100%
86,795
Yes
Yes
No
No
No
No
No
No
120,000
120,000
100%
64,069
70,000
70,000
100%
27,123
62,442
96%
40,000
100%
5,205
Yes
Yes
Yes
No
No
No
No
No
993,660
991,102
99.74%
812,645
65,000
6,549
40,000
6,549
(1)
(2)
20152016
20108.62%
(1) Nanjing Anpin Street Project was not able to commence construction according to schedule, as the government was
making adjustment to its planning to preserve the citys heritage. The relevant planning has now been approved. The
project has commence construction in 2015 and is expected to commence pre-sale in the first half of 2016. The overall
development plan of the project was adjusted accordingly
(2) Stratford Project in Nanjing was basically sold out, with properties delivered in 2010. Accumulative net margin
amounted to 8.62%. The project had achieved brand effect but the profit generated from the project did not reach the
estimated level stated in the prospectus.
The income of other projects financed by the raised proceeds exceeded or is expected to exceed the estimated level. The
overall return from the projects financed by the raised proceeds will be higher than the estimated level stated in the prospectus.
No changes
20151231991,102993,66099.74%
2,558
Application of the balance of the proceeds As of 31 December 2015, the Company had applied RMB9,911.02 million of the proceeds in accordance with the prospectus.
The amount represented 99.74% of the net proceeds of RMB9,936.60 million. The balance of the proceeds of RMB25.58 million
will be applied in accordance with the progress of project development.
125
A.
A. Equity investment
185.63
3000
29
Currency
Registered
capital (RMB)
RMB
RMB
RMB
50,000,000.00
25,500,000.00
340,000,000.00
255,000,000.00
150,000,000.00
150,000,000.00
RMB
50,000,000.00
50,000,000.00
Property development
RMB
220,312,800.00
220,312,800.00
Property development
RMB
500,000,000.00
500,000,000.00
Property development
RMB
USD
50,000,000.00
50,000,000.00
305,680,000.00
Property development
Property development
RMB
2,000,000,000.00
1,160,000,000.00
Property development
RMB
100,000,000.00
51,000,000.00
Property development
1
2
3
7
8
10
126
Property development
Property development
Property development
Currency
Registered
capital (RMB)
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
RMB
850,000,000.00
340,000,000.00
Property development
RMB
RMB
285,000,000.00
1,822,917,000.00
100,000,000.00
100,000,000.00
Property development
Property development
RMB
50,000,000.00
50,000,000.00
Property development
RMB
50,000,000.00
49,500,000.00
Property development
RMB
50,000,000.00
25,500,000.00
Property development
RMB
RMB
RMB
30,000,000.00
29,700,000.00
30,000,000.00
30,000,000.00
1,000,000,000.00
51,000,000.00
Property development
Property development
Property development
RMB
550,000,000.00
550,000,000.00
Property development
RMB
270,000,000.00
270,000,000.00
Property development
RMB
RMB
50,000,000.00
50,000,000.00
100,000,000.00
100,000,000.00
Property development
Property development
100,000,000.00
10,000,000.00
Property management
27,321,885.00
177,489,052.57
Property development
RMB
USD
127
Currency
Registered
capital (RMB)
26
USD
USD
USD
HKD
26,206,350.00
170,173,554.36
11,569,633.00
73,505,909.28
30,150,000.00
195,782,040.00
2,500,000,000.00
2,094,450,000.00
27
28
29
Total
128
Property development
Property development
Property development
Property development
8,651,830,356.21
162
7.31
a)
20151015
100%
13.04
80%
b)
2015916
100%
10.69
90%
c)
20151026
100%
7.70
99.813%
70%
100%
d)
2015930
100%
6.63
46.85%
90%
d) O n 3 0 S e p t e m b e r 2 0 1 5 , a w h o l l y
owned subsidiary of the Company
a c q u i re d 4 6 . 8 5 % e q u i t y i n t e re s t s i n
S h a n g h a i Z h a n g j i a n g Va n k e R e a l
Estate Development Co., Ltd. for a
cash consideration of RMB663 million.
Shanghai Zhangjiang Vanke Real Estate
Development Co., Ltd. holds 90% equity
interest in Shanghai Vanke Yingjiang
Investment Management Co., Ltd.
e)
201571
100%
2.26
100%
f)
2015528
100%
2.1
America
Champion Property
Limited 70%
America Champion
Property Limited
100%
f)
129
44
18.58
3 18
32.86
5.47
4.85
1.74
3.40
10.02
1.50
3.65
2.24
B.
105
630
1,580
130
Unit: sq,m.
GFA
attributable to
% of
No.
City
Project name
Location
68
Shenzhen
Luohu District
Shenzhen
Chegongmiao Project
Futian District
Shenzhen
Futian District
Shenzhen
Shenzhen
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Humen Town
Humen Town
Humen Town
Liaobu Town
Dalang Town
Machong Town
Dalingshan Town
Luogang District
Hunagpu District
Hunagpu District
Hunagpu District
Foshan
Vanke Lake
Nanhai District
Planned
Vankes equity
Shareholding
Site area
GFA
Shareholders
65.0%
12,841
129,990
84,493
Progress
Under Construction
90.0%
5,775
57,750
51,975
Preliminary
50.0%
16,370
77,515
38,758
Under Construction
100.0%
19,963
18,500
18,500
Preliminary
49.0%
20,339
142,400
69,776
Preliminary
94.0%
52,922
116,429
109,478
Under Construction
77.9%
124,395
373,182
290,597
Preliminary
97.5%
29,391
136,422
133,039
Preliminary
95.1%
21,593
47,055
44,768
Preliminary
97.0%
75,663
238,779
231,544
Preliminary
70.1%
303,695
542,650
380,289
Under Construction
100.0%
29,692
74,229
74,229
Preliminary
99.7%
192,923
373,634
372,438
Preliminary
90.0%
103,306
310,230
279,207
Preliminary
100.0%
127,226
368,959
368,959
Preliminary
100.0%
76,523
317,197
317,197
Preliminary
95.0%
5,112
12,781
12,141
Preliminary
131
Unit: sq,m.
GFA
attributable to
% of
No.
City
Project name
Location
18
Foshan
Golden City
Nanhai District
Zhuhai
Dream Town
Xiangzhou District
Xiamen
Yunxi Project
Huli District
Xiamen
Zhaofengjin Project
Huli District
Xiamen
Dongsen Project
Jimei District
Xiamen
Hongqian Project
Jimei District
Fuzhou
Cangshan District
Fuzhou
Fuwan Project
Cangshan District
Fuzhou
Taijiang District
Putian
Licheng District
Nanning
The Paradiso
Liangqing District
Nanning
Qingxiu District
Nanning
Qingxiu District
Shanghai
Shanghai
Shanghai
Jiading District
Shanghai
Yangpu District
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
132
Planned
Vankes equity
Shareholding
Site area
GFA
Shareholders
99.7%
70,248
210,744
210,070
Progress
Preliminary
46.7%
193,150
625,358
291,730
Under Construction
100.0%
19,134
151,188
151,188
Under Construction
100.0%
5,609
18,827
18,827
Under Construction
90.0%
47,454
148,110
133,299
Under Construction
51.0%
50,159
136,041
69,381
Under Construction
100.0%
83,099
92,114
92,114
Preliminary
85.0%
53,923
69,400
58,990
Preliminary
99.0%
41,761
104,700
103,622
Under Construction
69.8%
78,420
256,600
179,184
Under Construction
94.5%
71,599
214,796
202,982
Preliminary
97.8%
174,894
687,806
672,674
Under Construction
97.8%
180,169
720,676
704,821
Preliminary
50.0%
63,143
99,035
49,518
Under Construction
26.0%
104,361
125,233
32,561
Preliminary
80.0%
633,891
633,891
507,113
Under Construction
64.0%
106,000
180,250
115,360
Preliminary
Unit: sq,m.
GFA
attributable to
% of
No.
City
Project name
Location
35
Nantong
Park Avenue
Gangzha District
Nantong
King Metropolis
Chongchuan District
Nanjing
Puyue Mountain
Pukou District
Nanjing
Feicui Park
Jiangning District
Nanjing
Yuhuatai District
36
37
38
39
Planned
Vankes equity
Shareholding
Site area
GFA
Shareholders
88.5%
65,009
156,170
138,148
Progress
Under Construction
100.0%
149,409
243,940
243,940
Preliminary
60.0%
122,645
168,426
101,089
Under Construction
49.7%
94,624
262,200
130,366
Under Construction
100.0%
42,401
108,934
108,934
Preliminary
Project
40
36.3%
82,469
197,926
71,867
Cultural District,
Under Construction
Changshu
41
42
43
44
45
Suzhou
Huxi Emerald
Wuzhong District
Wuxi
Runyuan
Nanchang District
Wuxi
Binhu District
Yangzhou
Golden Dream
Hanjiang District
57.0%
122,976
270,546
154,211
Preliminary
88.3%
18,298
24,378
21,514
Under Construction
77.5%
51,822
145,091
112,431
Preliminary
70.0%
87,325
218,313
152,819
Under Construction
99.0%
99,814
249,535
247,040
Yuhang District
Under Construction
City Phase 2
46
47
48
49
Hangzhou Shijizhiguang
Xiaoshan District
Xiacheng District
Jianggan District
Hangzhou XingKong
Yuhang District
32.0%
123,505
244,094
78,110
99.0%
24,477
61,193
60,581
99.0%
59,413
95,061
94,110
95.0%
21,760
43,520
41,344
Under Construction
Preliminary
Preliminary
Preliminary
133
Unit: sq,m.
GFA
attributable to
% of
No.
City
Project name
Location
50
51
52
53
Hangzhou Hangchen
Yuhang District
Xiaoshan District
Xihu District
Planned
Vankes equity
Shareholding
Site area
GFA
Shareholders
98.0%
38,333
84,333
82,646
Progress
Preliminary
33.0%
57,571
143,925
47,495
Preliminary
50.0%
17,407
27,851
13,926
Preliminary
33.3%
68,771
103,157
34,351
Yuhang District
Preliminary
Project
54
55
56
57
58
59
60
61
62
Jiaxing
Wuyue
Xiuzhou District
Ningbo
Jiangwanfu
Yinzhou District
Ningbo
Gaoxin District
Ningbo
Jiangwanfu Phase 2
Yinzhou District
Ningbo
Zhonghe Project
Yinzhou District
Wenzhou
City Twilight
Lucheng District
Wenzhou
7 Xueyuan Road
Lucheng District
Wenzhou
Lucheng District
95.0%
26,457
39,685
37,701
62.1%
38,907
97,266
60,402
39.4%
30,995
68,181
26,836
100.0%
21,787
47,931
47,931
92.0%
30,804
73,930
68,015
31.0%
13,311
32,125
9,959
69.0%
36,240
79,792
55,025
100.0%
24,017
96,068
96,068
67.6%
129,142
322,839
218,336
Under Construction
Under Construction
Under Construction
Preliminary
Under Construction
Preliminary
Preliminary
Preliminary
Economic and
Under Construction
Technological
Development Zone
63
46.7%
110,163
176,260
82,278
Qingshan Lake
Under Construction
District
64
134
Beijing
Yanqing District
20.0%
166,117
232,564
46,513
Under Construction
Unit: sq,m.
GFA
attributable to
% of
No.
City
Project name
Location
65
020
Beijing
Tongzhou District
Beijing
Sihezhuang Project
Fengtai District
Beijing
Daoxianghu Project
Haidian District
Beijing
Mentougou Project
Mentougou District
Beijing
Changping District
A-02-02
Tangshan
Lubei District
Tangshan
King Metropolis A
Lubei District
Tianjin
Dongli District
Tianjin
Dongdi Project
Xiqing District
Tianjin
Nankai District
Tianjin
Dongli District
Shenyang
Zitai
Huanggu District
Shenyang
City Twilight
Dadong District
Dalian
Zhongshan District
66
67
68
69
70
71
72
73
74
75
76
77
78
Planned
Vankes equity
Shareholding
Site area
GFA
Shareholders
33.0%
144,005
258,968
85,459
Progress
Preliminary
50.0%
27,500
120,000
60,000
Preliminary
100.0%
20,680
62,041
62,041
Preliminary
50.0%
65,821
252,082
126,041
Preliminary
50.0%
255,088
430,900
215,450
Preliminary
46.1%
39,462
130,681
60,179
Under Construction
60.0%
5,217
9,900
5,940
Preliminary
86.6%
180,880
282,481
244,487
Under Construction
41.9%
139,798
293,560
123,002
Preliminary
51.0%
40,068
139,099
70,940
Preliminary
25.0%
72,358
144,717
36,179
Preliminary
52.7%
67,720
199,883
105,329
Under Construction
97.6%
87,643
350,517
342,105
Preliminary
95.0%
15,300
32,400
30,780
Preliminary
on Zhongnan Road
79
80
Dalian
King Metropolis
Ganjingzi District
Dalian
Ganjingzi District
87.0%
44,085
80,337
69,893
94.9%
10,993
22,000
20,871
Under Construction
Under Construction
Factory Project
135
Unit: sq,m.
GFA
attributable to
% of
Vankes equity
No.
City
Project name
Location
Shareholding
Site area
GFA
Shareholders
81
98.0%
153,500
283,975
278,296
Dalian
City Twilight
Ganjingzi District
Qingdao
Utopia Phase 3
Chengyang District
Qingdao
Qingdao
Hygain Chemical
Shibei District
Jinan
King Metropolis
Lixia District
Jinan
Joying Gold
Tianqiao District
Jinan
Happiness Garden
Lixia District
Taiyuan
Xinduxin
Xiaodian District
E2
Taiyuan
Xiaodian District
N1
Taiyuan
Xiaodian District
N2
Taiyuan
Xiaodian District
Taiyuan
King Metropolis
Wanbailin District
Taiyuan
Wanbailin District
Taiyuan
Zijun
Wanbailin District
Chengdu
Feicuijun
Xindu District
Chengdu
Dream Town
Pi County
Chengdu
Guobin Runyuan
Jinniu District
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
136
Planned
Progress
Preliminary
56.8%
52,389
95,942
54,457
Preliminary
70.0%
5,008
25,741
18,019
Preliminary
100.0%
223,812
738,793
738,793
Preliminary
30.3%
103,870
315,565
95,616
Under Construction
49.0%
74,722
250,184
122,590
Under Construction
100.0%
87,855
219,600
219,600
Under Construction
50.6%
26,433
79,298
40,093
Preliminary
50.6%
47,645
116,500
58,902
Preliminary
50.6%
88,628
274,745
138,911
Under Construction
50.6%
187,504
545,600
275,855
Under Construction
87.5%
55,036
192,230
168,124
Under Construction
55.0%
14,386
49,953
27,474
Preliminary
30.0%
72,496
201,486
60,446
Preliminary
100.0%
65,858
118,564
118,564
Under Construction
53.3%
167,375
560,963
298,769
Under Construction
100.0%
34,187
97,432
97,432
Preliminary
Unit: sq,m.
GFA
attributable to
% of
No.
City
Project name
Location
98
Chengdu
No.5 City
Shuangliu County
Xian
City Twilight
Xian
1#
99
100
101
102
103
104
105
Airport Area
Huiji District
Zhongmu District
45
High-tech District
Guiyang
Yunyan Metropolis
Yunyan District
Planned
Vankes equity
Shareholding
Site area
GFA
Shareholders
100.0%
410,323
1,230,968
1,230,968
Progress
Preliminary
85.0%
100,340
311,377
264,671
Under Construction
42.5%
109,695
383,985
163,194
Under Construction
51.0%
43,871
87,742
44,748
Preliminary
48.1%
72,740
170,131
81,765
Preliminary
50.0%
93,643
126,448
63,224
Preliminary
51.0%
183,524
477,164
243,354
Preliminary
25.0%
49,054
318,234
79,559
Preliminary
8,911,224 22,009,891
15,796,928
Total
777
137
135
281
GFA attributable
to Vankes equity
No.
City
Project name
Location
% of
Site area
Planned
shareholding
(sq.m.)
GFA
16.3%
112,600
161,800
Xiamen
Shareholders
(sq.m.) Progress
26,406
Preliminary
90.0%
136,440
245,592
221,033
Preliminary
Project
3
4
5
6
7
8
9
Xiamen
Huli District
Shanghai
Shanghai
Jingan District
Suzhou
Yangshan Project
High-tech District
Yangzhou
Hanjiang District
Yangzhou
Hanjiang District
Xuzhou
Gulou District
100.0%
44,824
70,020
70,020
50.0%
260,121
453,874
226,937
60.0%
103,672
337,147
202,288
49.0%
167,206
234,059
114,689
100.0%
78,409
109,773
109,773
100.0%
46,927
79,850
79,850
100.0%
28,149
95,707
95,707
Preliminary
Preliminary
Under Construction
Preliminary
Preliminary
Preliminary
Preliminary
School Project
10
100.0%
47,260
113,425
Economic and
113,425
Preliminary
Technological
Development Zone
11
12
Yuhang District
138
Xihu District
100.0%
33,648
67,296
67,296
Preliminary
51.0%
72,448
287,960
146,860
Under Construction
GFA attributable
to Vankes equity
No.
City
Project name
Location
13
14
15
16
17
18
19
Yuhang District
Ningbo
Yinchou District
Ningbo
Yinchou District
Ningbo
Yinchou District
Hefei
Qingshanhu District
% of
Site area
Planned
shareholding
(sq.m.)
GFA
100.0%
82,834
182,235
182,235
100.0%
69,774
139,548
139,548
51.0%
49,977
79,880
40,739
10.0%
141,377
211,457
21,146
100.0%
85,254
218,014
218,014
20.0%
20,069
50,172
10,034
40.0%
87,065
174,506
69,802
Shareholders
(sq.m.) Progress
Preliminary
Preliminary
Preliminary
Preliminary
Preliminary
Preliminary
Economic and
Preliminary
Technological
Development Zone
20
21
22
23
24
25
26
Beijing
Beixiaoying Project
Chaoyang District
Shenyang
Tiexi District
Shenyang
Heping District
Jingyue District
Jingyue District
[2015]87
Zhenzhou
Airport Area
Kunming
Yunzi Project
Gaoxin District
100.0%
9,800
51,894
51,894
100.0%
54,257
168,199
168,199
50.0%
9,444
75,965
37,983
52.0%
181,283
199,411
103,694
51.0%
187,439
243,671
124,272
51.0%
20,331
40,662
20,738
100.0%
37,450
147,375
147,375
Preliminary
Preliminary
Preliminary
Preliminary
Preliminary
Preliminary
Preliminary
2,168,059
4,239,492
2,809,957
Total
139
26
Unit: sq.m.
No.
City
Project name
Location
Guiyang
Longli County
Wuhan
Shanghai
Shenyang
Changsha
Chengdu
Hangzhou
Airport Project
Flavours Factory
Beijing
Xijing Project
Economic and
Technological
Development Zone
Shuangliu Country
Da Jiangdong
Industrial Cluster
District
Daxing District
2
3
4
5
6
7
Total
140
Shareholding
GFA attributable
to Vankes equity
Site area Planned GFA
Shareholders
50.0%
133,334
101,254
50,627
Xinzhou District
Songjiang District
50.0%
149,167
76,085
38,043
50.0%
66,670
41,722
20,861
Yuhong District
42.5%
51,711
41,369
17,582
40.0%
97,087
54,574
21,830
50.0%
71,667
70,233
35,117
50.0%
100,000
100,000
50,000
100.0%
26,666
21,587
21,587
696,302
506,824
255,647
Progress
Under construction,
those completed
already leased
Under construction
Completed and
leased
Preliminary
Under construction,
those completed
already leased
Under construction
Construction
commenced
Completed and
leased
Unit: sq.m.
GFA attributable
No.
City
Project name
Location
Ningbo
BeilunPort Project
Beilun District
Planned
to Vankes equity
Shareholding
Site area
GFA
Shareholders
50.0%
191,187
105,037
52,519
Progress
Completed and
leased
Haining
Changan Town
50.0%
98,000
59,000
29,500
Preliminary
Town Project
3
Haining
Changan Town
50.0%
53,867
35,261
17,631
Completed and
Town Project
leased
343,054
199,298
99,650
Total
42
130
275Nevins10
3
The StageSoya
141
C. Other investments
1) Investment of securities
Nil
Unit: RMB
Initial
investment
% of
amount shareholding
Book value as at
the end of
Reporting Period
Changes in equity
attributable to
Gains/(losses)
equity holders
during the
during the
Reporting Period Reporting Period
3698.HK
Huishang Bank
2,499,147,576.48
8.00%
3,386,625,626.24
493,570,413.41
0095.HK
LVGEM China
552,977,740.17
6.39%
608,270,855.98
0.00
55,293,115.81
2799.HK
China Huarong
375,009,320.75
0.60%
372,542,446.23
(64,318.11)
(2,402,253.52)
3,427,134,637.40
4,367,438,928.45
493,506,095.30
52,890,862.29
Total
3
142
3) S h a r e h o l d i n g i n n o n - l i s t e d f i n a n c i a l
corporations and companies planning for
listing
Nil
Name of product
Issuer
Amount
Annualised
return
5X155
No.5 Duotianfu X155 days
GF Securities Asset
Management Center
GF Securities Asset
Management Center
GF Securities Asset
Management Center
5,000
6.300%
3,000
6.300%
6,000
6.000%
GF Securities Asset
Management Center
Huabao Trust
CITIC-CP
GF Securities Asset
Management Center
CITIC Securities
GF Securities Asset
Management Center
8,000
6.100%
8,000
6.500%
5,000
6.000%
1,000
6.500%
10,000
5.900%
2,000
6.300%
21,560
4.4%
19,540
5.700%
5X154
No.5 Duotianfu X154 days
5X142
No.5 Duotianfu X142 days
5X155
No.5 Duotianfu X155 days
3
No.3 Yongming
143
Name of product
Issuer
Amount
Annualised
return
5X182
No.5 Duotianfu X182 days
GF Securities Asset
Management Center
CITIC Securities
Fortune SG Fund
GF Securities Asset
Management Center
GF Securities Asset
Management Center
13,000
5.700%
4,000
6.100%
2,460
5.000%
1,000
8.200%
5,000
6.26%
10,000
7.100%
5,000
6.300%
3,000
6.300%
630,000
3.18%
1,000
3.30%
3
No.3 Yongming
117
No.117 Xinze Wealth
7
No.7 Yanzhao
No.10 Yuansheng
2
No.2 Xingfu
5X155
No.5 Duotianfu X155 days
5X154
No.5 Duotianfu X154 days
144
Bank of Beijing
5)
5 Investment in derivatives
(NDF)NDF
2015NDF
NDFNDF
Nil
145
NDF
Unit: RMB0000
Contract
amount as
at the
beginning
of the period
Contract
amount as
at the end of
the period
Profit/loss
during the
Reporting
Period
2015
(%)
Contract
amount as a
percentage of
the Companys
net assets as at
the end of 2015
Type of contracts
NDF
NDF
198,867.50
198,867.50
0.00
1.46%
Total
198,867.50
198,867.50
0.00
1.46%
146
26.97
2.98%
9.50
1.05%
(2) 5
5
19.42
0.99%
7.56
0.39%
5%
147
148
1752015
330
2014
2014
2014
2014
2014
2015
2014 2014
2014
2014
2015330
(www.hkexnews.hk)
2015331
B.
1762015
424
2015
A
2015426
(www.
hkexnews.hk) 2015
427
C.
1772015
814
2015
2015
2015816
(www.hkexnews.hk)
2015817
D.
1782015
1027
2015
2015
1027
(www.hkexnews.
hk) 20151028
149
150
(2) 201511
A.
2015318
90
B.
2015618
C.
2015623
D.
2015625
E.
201571
90
F.
201574
100 A
G.
2015711
2015
AH
H.
2015728
A
I.
2015914
I.
J.
20151014
IPO
K.
20151029
151
20153
2562625627
76777178
5814923114
3
2461624627
7671684813
922113
(www.hkexnews.
hk)
(3)
A. 2014
2014 27
2014
2014
10
5.0
A
5%
10
4.75
[2012]85
152
B.
AH
A
10%
10
4.5H
20%
A
2015720
2015721H
2015622
2015629H
2014
2015525
1=0.7980
2014
11,048,801,800
5,524,400,900.00
20141110 2014
150
24
153
154
2014
9020155
45
45
2015116
45
15
5
3.78%
15 MTN001 15
MTN002
101551083101560933
20155222014
150
90
2015925
2015
50
5
AAA
AAA2015928
50
3.50%
2015119
15
01112285
C. 100A
20158312015
A
H
100 A
2015
1231
100
13.20
155
A
2015915
918 1231
A 12,480,299
1.6
13.16
12.57
20161
(4)
A.
4
A
156
KPMG2015
1.
I.
2015 2015
7
8
1)
20157 10
KPMG
2)
201511 12
KPMG
2015
3)
2016113KPMG
311
2015
311
157
2.
B e f o re t h e a u d i t o r s c a m e i n , t h e a u d i t
committee had reviewed, with due diligence,
the financial statements prepared by the
Company and provided their opinions in
writing.
II. Audit process
2016113
KPMG 5
KPMG
2016311KPMG
2015
2016311
KPMG
2015
158
KPMG
2015
KPMG
2015
B.
1
2 1
2014
2016
2
2015
C.
131
2016
159
5.
2015
Unit: RMB
The Group
2015
2014
The Company
54,587,845,031.57 10,824,674,943.43
18,119,406,249.27 9,949,954,678.46
41,992,839,682.30 6,399,121,164.97
(5,524,400,900.00) (5,524,400,900.00)
2006
160
2015
1.
10%
2.
10%
3.
80%
2015
Unit: RMB
The Company
As a
percentage
of the
Companys
net profit
for the year
As a
percentage
of the Groups
consolidated
net profit
for the year
9,949,954,678.46
994,995,467.84
100%
10%
54.91%
5.49%
994,995,467.84
10%
5.49%
7,959,963,742.78
80%
43.93%
79.88%
43.87%
2015
2015
2015*
20162
880,367,543.97
7,948,175,040.72
892,156,246.03
161
162
2015
107.2
20162
11,039,132,001 2015
7,948,175,040.72
2015
43.87%
2015
Year
2014
2014
105.0
Based on the number of shares on the record date for dividend distribution,
a cash dividend of RMB5.0 (including tax) would be distributed for every 10
existing shares held.
2013
2013
104.1
Based on the number of shares on the record date for dividend distribution,
a cash dividend of RMB4.1 (including tax) would be distributed for every 10
existing shares held.
2012
2012
101.8
Based on the number of shares on the record date for dividend distribution,
a cash dividend of RMB1.8 (including tax) would be distributed for every 10
existing shares held.
Unit: RMB
Year
2014
2013
2012
The Groups
consolidated
net profit
As a
percentage of
the Companys
net profit
As a
The Groups
percentage of
consolidated
the Groups profit available
consolidated for appropriation
net profit
for the year
46.48%
57.93%
35.29%
35.09% 47,936,205,751.99
29.87% 39,825,247,201.93
15.79% 30,056,422,494.32
Cash
dividend
(including tax)
2014
2013
2012
The
Companys
net profit
Accumulated cash dividends in the past 3 years as a percentage to the Groups average consolidated net profits in
the past three years
6.
83.07%
163
8.
9.
164
8. Management Contracts
During the year ended 31 December 2015, no contracts
concerning the operation and administration of the
whole or any substantial part of the business of the
Company were entered into or existed (other than
a contract of service with a Director or any person
engaged in the full-time employment of the Company).
11.
165
252 388
13.
166
V. Significant Events
1.
2.
3.
20155222014
176
2014
20%
167
V. Significant Events
4.
168
2015831 2015
A
H
100
A
2015
918 1231 A
12,480,299
1.6
13.16 12.57
2016
1
2 1
8.04
129,842,644
10.322
V. Significant Events
5. A
(1) A
201148 2011
A
A
A
1A
40%
30%30%
2011418
A
2011425
201159
810
10,843.5A
JLC1037015
169
V. Significant Events
(2) A
A
8.89
20115272010
10
12011
8.79
201275 2011
10
1.3
2011
A
8.66
2013516 2012
10
1.8
2011
A
8.48
201458 2013
10
4.1
2011
A
8.07
170
V. Significant Events
2015721 2014
10
5.0
2011
A
7.57
(3) A
2011
2012
712
2012712
2014424
40%
2013529
2013
529 2015424
30%
2014919
2014919 2016424
30%
14,105,058
11,294,558
8.072,810,500
7.57
A
13.84
A14,105,058
5,828,000
4,696,319
171
V. Significant Events
(4) A
11
8,879
9,428
11,098
172
V. Significant Events
2015427
201585
6.
No
1
(1)
(2)
Guarantor (% of
equity interest
held by Vanke)
Principal of the
guarantee (% of
equity interest
held by Vanke)
Guarantee
Amount
(100%)
Guangzhou Vanke Real
Estate Co., Ltd.(100%)
(25%)
Guangzhou Tianxi Property
Development Co., Ltd.(25%)
1,250
(100%)
Guangzhou Vanke Real
Estate Co., Ltd.(100%)
(25%)
Guangzhou Tianxi Property
Development Co., Ltd.(25%)
750
RMB12.5 million
RMB7.5 million
Details of
the guarantee
Guarantee
Period
Remarks
5,000
201529
201728
From 9 February 2015
to 8 February 2017
3,000
201561
201728
From 1 June 2015 to 8
February 2017
173
V. Significant Events
No
Guarantor (% of
equity interest
held by Vanke)
Principal of the
guarantee (% of
equity interest
held by Vanke)
Guarantee
Amount
Details of
the guarantee
Guarantee
Period
Remarks
(100%)
Wuhu Vanke Wandong
Real Estate Co., Ltd.
(100%)
2,450
(49%)
Wuhu Vanke Xinda Real Estate RMB24.5 million
Co., Ltd.(49%)
5,000
201562
201862
From 2 June 2015 to 2
June 2018
(100%)
Elbrus Investment Co.,
Ltd.(100%)
30,000
(70%)
Shanghai Junke Investment
RMB300 million
Management Co., Ltd. (70%)
30,000
2015625
2016624
From 25 June 2015 to
24 June 2016
(100%)
Guangzhou Vanke Real
Estate Co., Ltd.(100%)
(25%)
Guangzhou Tianxi Property
Development Co., Ltd.(25%)
3,000
20151014
201728
From 14 October 2015
to 8 February 2017
(100%)
Shenzhen Vanke Real
Estate Co., Ltd. (100%)
(50%)
Shenzhen Vanke Binhai Real
Estate Co., Ltd.(50%)
5000
10,000
2014108
2017429
From 8 October 2014
to 29 April 2017
(100%)
288,751
Liheng Limited(100%)
500,000
20151030
20201030
From 30 October 2015
to 30 October 2015
174
750
RMB7.5 million
RMB50 million
HKD2,887.51
million
288,751
Actual borrowing
of HKD2,887.51
million
V. Significant Events
224.38
2015
22.40%
220.55
3.83
(3)
7.
175
V. Significant Events
8.
176
20155222014
150
20157
1
90
2015810
[2015]1915
9020159
252015
505
2015928
50
3.50%2015119
1501112285
100
2016 2020
925
1
2020925
AAA
AAA
V. Significant Events
9. 5%
2001
10.
2015
2015
600
76
2
2 4
177
V. Significant Events
2015
178
Type of meeting
Date
Location
Approach
Types of investors
Barclays meeting
BNP
BNP meeting
CICC meeting
UBS meeting
CICC meeting
Citi meeting
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.1
2015.2
2015.2
2015.3
2015.3
2015.3
2015.3
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
CLSA meeting
Citi meeting
2015.3
2015.3
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
Singapore
Hong Kong
Hong Kong
Hong Kong
Shanghai
Beijing
Shenzhen
Shenzhen
Shanghai
Hong Kong
Hong Kong
Hong Kong
Beijing
Hong Kong
Hong Kong
Singapore
Singapore
Face to Face
Face to Face
Face to Face
Face to Face
2
3
V. Significant Events
Type of meeting
Date
Location
Approach
Types of investors
CICC meeting
JP Morgan meeting
Guosen meeting
Nomura meeting
JP Morgan meeting
UBS meeting
UBS meeting
Macquarie meeting
Citi meeting
CLSA meeting
HSBC meeting
CLSA meeting
JP Morgan meeting
Nomura meeting
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.4
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.5
2015.6
2015.6
2015.6
2015.6
2015.6
2015.6
Hong Kong
Hong Kong
Hong Kong
Shanghai
Hong Kong
Hong Kong
Hong Kong
Hong Kong
Hong Kong
Ningbo
Shenzhen
Hong Kong
Chengdu
Shanghai
Singapore
Hong Kong
Beijing
Beijing
Singapore
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
179
V. Significant Events
180
Type of meeting
Date
Location
Approach
Types of investors
CICC meeting
Citi meeting
2015.6
2015.6
2015.6
2015.6
2015.6
2015.6
2015.6
2015.6
2015.6
2015.6
2015.7
2015.7
2015.7
2015.7
2015.7
2015.7
2015.8
2015.8
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
CLSA meeting
JP Morgan meeting
JP Morgan meeting
GF Securities meeting
Goldman meeting
CLSA meeting
2015.8
2015.8
2015.8
2015.8
2015.8
2015.8
2015.8
2015.8
2015.8
2015.8
2015.8
2015.8
2015.9
2015.9
2015.9
2015.9
2015.9
2015.9
Shanghai
Shenzhen
Xiangtan
Hong Kong
Hong Kong
Singapore
Singapore
Hong Kong
Hong Kong
Hong Kong
Hong Kong
Hong Kong
Beijing
Hangzhou
Wuxi
Shenzhen
Hong Kong
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
V. Significant Events
Type of meeting
Date
Location
Approach
Types of investors
Nomura meeting
Jefferies meeting
CICC meeting
Citi meeting
JP Morgan meeting
Goldman meeting
2015.9
2015.9
2015.9
2015.9
2015.9
2015.9
2015.9
2015.9
2015.10
2015.10
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.11
2015.12
2015.12
2015.12
2015.12
2015.12
2015.12
2015.12
2015.12
2015.12
2015.12
Shenzhen
Singapore
Shenzhen
Singapore
Hong Kong
Beijing
Shanghai
Beijing
Macau
Hong Kong
Shanghai
Hong Kong
Singapore
Beijing
Hong Kong
Shenzhen
Shenzhen
Shenzhen
Shanghai
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
Face to Face
181
V. Significant Events
Type of meeting
Date
Location
Approach
Types of investors
Essence Securities
2015.12
2015.12
2015.12
2015.12
2015.12
2015.12
Shanghai
Hong Kong
Shenzhen, Shanghai
Face to Face
Face to Face
Face to Face
50
Note: The above-mentioned meetings included one-on-one meetings, small group meetings and large group presentation. The Company received or met with investors from over 50 companies.
182
Securities companies
V. Significant Events
Type of meeting
Date
Location
Approach
Types of investors
183
V. Significant Events
Type of meeting
Date
Location
Approach
Types of investors
184
V. Significant Events
2015
2015
10 5.0
22%
55.24
2014
35.09% 5.22
2015A
A2015
A 12,480,299
1.6
11.
185
V. Significant Events
12.
2014
2015
Type
Audited item
2015
2015
Auditor
Year of
Audit fee service Auditor
15
15
2014
2014
RMB10,500,000.00
23
KPMG
23
KPMG
Signing CPA
Wang Xiaomei
Wang Xiaomei
Signing CPA
2
2
2
2
Audit fee
RMB10,500,000.00
186
V. Significant Events
13.
14.
187
(1)
20151231
Unit: Share
20141231
Type
31 December 2014
2.
3.
4.
1.
2.
20151231
31 December 2015
Quantity
Percentage of
shareholding
Others (Note)
Quantity
Percentage of
shareholding
15,874,479
0.144%
199,295
16,073,774
0.145%
15,874,479
0.144%
199,295
16,073,774
0.145%
87.942%
13,905,763
9,720,583,058
87.956%
11.914%
99.856%
100.00%
0
1,314,955,468
13,905,763 11,035,538,526
14,105,058 11,051,612,300
11.899%
99.855%
100.00%
1.
1.
1.
Restricted Shares
188
+-
Increase/
Decrease
(+, -)
Unit: Share
Name of
shareholder
Wang Shi
Number of
restricted
shares
held at the
beginning
of the year
Number of
restricted
shares with
restrictions
lifted during
the year
5,712,901
Number of
restricted
Number of
shares
restricted
increased
shares held
during the at the end of
year
the year Reason for selling restrictions
0
management staff
Senior management staff
5,479,684
5,479,684
Sun Jianyi
519,177
129,794
389,383
Wang Wenjin
1,667,693
293,025
1,960,718
Xie Dong
1,490,745
372,686
1,118,059
15,000
15,000
Zhang Xu
509,279
168,750
678,029
Tan Huajie
480,000
240,000
720,000
Senior management staff
15,874,479
502,480
701,775
Total
Date of selling
restrictions removal
5,712,901
Director
Yu Liang
Zhou Qingping
16,073,774
189
20155222014
150
201571
90
2015810
[2015]1915
90
2015925
2015
50
5
AAA
AAA2015928
50
3.50%
2015119
15
01112285
190
B.
A
14,105,058
A
14,105,058
14,105,058
112,422,568.1
0.13%
C.
Unit: Share
2015
Total number of Shareholders
as at the end of 2014
272,370A272,350H20 2016229
272,370 (including 272,350 A Shareholders Total number of Shareholders
and 20 H Shareholders)
as at 29 February 2016
10
Shareholdings of the top 10 shareholders
Classification
of Shareholder Percentage of Total number
shareholding
shareholding of shares held
Name of shareholder
CRC
10
Remarks on strategic investor or ordinary legal person
becoming top10 shareholders after placing of new shares
State-owned
legal person
Foreign
shareholder
Others
Others
272,167A272,145H22
272,167 (including 272,145 AShareholders
and 22 H Shareholders)
Change in
shares during
the Reporting
Period
Number of
Number of
restricted
pledged or
shares held lock-up shares
15.23%
1,682,759,247
37,264,527
11.90%
1,314,933,176
-6,701
8.38%
926,070,472
926,070,472
888,713,162
4.14%
456,993,190
92,957,117
Others
3.16%
349,776,441
349,776,441
Others
Others
2.99%
330,361,206
330,361,206
2.98%
329,352,920
329,352,920
Others
Others
Others
2.34%
258,167,403
258,167,403
2.20%
243,677,851
243,677,851
2.04%
225,494,379
225,494,379
Nil
191
10
Shareholdings of the top 10 shareholders of non-restricted shares
Number of
non-restricted
shares held
Name of shareholder
Class of shares
CRC
1,682,759,247
1,314,933,176
926,070,472
456,993,190
329,352,920
258,167,403
A
Ordinary RMB-denominated Shares (A shares)
243,677,851
225,494,379
A
Ordinary RMB-denominated Shares (A shares)
A
Ordinary RMB-denominated Shares (A shares)
192
349,776,441
330,361,206
A
Ordinary RMB-denominated Shares (A shares)
H
Overseas listed foreign Shares (H Shares)
A
Ordinary RMB-denominated Shares (A shares)
A
Ordinary RMB-denominated Shares (A shares)
A
Ordinary RMB-denominated Shares (A shares)
A
Ordinary RMB-denominated Shares (A shares)
A
Ordinary RMB-denominated Shares (A shares)
10
Shareholdings of the top 10 shareholders of non-restricted shares
Number of
non-restricted
shares held
Name of shareholder
Class of shares
51%20151125
1
97.56%
99.98%
Shenzhen Jushenghua Co., Ltd. holds 51% equity of Foresea Life Insurance Co., Ltd.
of Foresea Life Insurance Co., Ltd. Hai Li Nian Nian, while on 25 November 2015,
Shenzhen Jushenghua Co., Ltd. entered into a contract with Western Leadbank FMC for
the Western Leadbank Jinyu No.1 Asset Management Plan; AnBang Property Insurance
Inc. managing the AnBang Property Insurance Inc. Traditional Products and
AnBang Life Insurance Inc. managing the AnBang Life Insurance Inc. Conservative
Investment Portfolio are subsidiaries of AnBang Insurance Group Co., Ltd. AnBang
Insurance Group Co. Ltd holds 97.56% Shares of AnBang Property Insurance Inc. and
99.98% Shares of AnBang Life Insurance Inc.Besides, it is not known as to whether there
are connections or persons deemed to be acting in concert under the Measures for
the Administration of the Takeover of Listed Companies among the abovementioned
shareholders.
A37,357,310
Shenzhen Jushenghua Co., Ltd. holds 37,357,310 A Shares of the Company through
China Galaxy Securities Co., Ltd. customer credit collateral securities trading account.
Nil
HKSCC
NOMINEES LIMITED
LIMITED;
193
Unit: Share
Number of
restricted
shares held
Date on
which
listing and
trading may
commence
Increase in
the number
of shares that
may be listed
and traded
Wang Shi
5,712,901
Yu Liang
Wang Wenjin
Xie Dong
Tan Huajie
Zhang Xu
Sun Jianyi
Zhou Qingping
5,479,684
1,960,718
1,118,059
720,000
678,029
389,383
15,000
No
Name of shareholder
of restricted shares
2
3
4
5
6
7
8
(3)
194
Conditions of selling
restrictions
20151231
A
888,713,162
A
37,357,310
A926,070,472
20151231
A
349,776,441
A 218,081,383
A
168,007,821
A 11,800
51%
20151125
1
1
20151124
123
20151126
1
20151214 2
195
196
2015
1124
1
A
20151231
1
1
1
2
3
1
2
1
A
225,494,379156,350,691
97,649,12389,724,515
84,540,563163,481,676
63,465,898138,740,962
A
2,681,395,724
24.26%
2002128
163.04
2088
802
67.4%
0.68%
1.92%
30%
197
20003
23 3000
100%
198
Shenzhen Baoneng
Investment Group Co., Ltd.
67.4%
Contract
51%
Manage
l
Foresea Life Insurance
Co., Ltd. Equity fund
l
Foresea Life Insurance
Co., Ltd. Ju Fu Product
l
Foresea Life Insurance
Co., Ltd. Hai Li Nian Nian
ll1
199
8.38%
First-Trust Fund Management Minsheng Bank First-Trust Value
No. 1 Special Customer Asset Management Plan
ll1
Shenzhen Jushenghua
Co., Ltd.
0.0001%
1.52%
1.97%
3.1649%
The Company
1.26%
0.57%
1.48%
0.77%
0.81%
0.88%
1.41%
2.04%
Yao Zhenhua
100%
200
20151231
A
1,682,759,247
15.23%
A
6,840,570
A
1,689,599,817
15.29%
20036
100%
3001
164.67
16,466,413,526
99.9961%
650,000
0.0039%
152.37
100%
CRNC
99.9961%
100%
0.06%
CRC
100%
China Resources
0.0039%
15.23%
The Company
201
202
20151231
571336
A
926,070,472
735,877,445
A
1,019,447,807
A
2,681,395,724
A
A
25.54%
24.26%
A6,840,570
A
1,689,599,817 A
17.35%
15.29%
682,583,814
A
A
7.0%
6.18%
28,693,672 H
5,280,900
H
97,899,157 H
65,176,105
H
JPMorgan Chase & Co.
191,768,934 H
H
14.58%
1.74%
5,280,900H
H 0.40%
0.05%65,176,105
H
H4.96%
0.59%
203
204
5 UBS Group AG
4,383,085 H
91,367,503 H
26,224,100 H
UBS Group
AG 95,750,588
H
H
7.28%
0.87%
26,224,100 H
H
1.99%
0.24%
6 Commonwealth Bank of
Australia
91,188,400
H
H
6.93%
0.83%
7 BlackRock, Inc.
82,051,255 H
H
6.24%
0.74%
1,867,500
H
H
0.14%
0.02%
75,521,547 H
H
5.74%
0.68% 71,693,270
H
H
5.45%
0.65%
9 Citigroup Inc.
30,893,184 H
24,234,478 H
39,025,276
H
Citigroup
Inc. 69,918,460
H
H
5.32%
0.63%
24,234,478
H
H
1.84%
0.22%
39,025,276
H
H
2.97%
0.35%
205
206
66,144,558 H
Value Partners
Group Limited 100%
Value Partners
Hong Kong Limited
Value Partners Limited
100% Value
Partners Group Limited
66,144,558
H
H
5.03%
0.60%
(6)
20151231
H
1,314,955,468
11.90% 301.12
H
8.08(1)(b)
H
2015
8.08
(1) 2015
Directors
1951 1968
1973
1978
1984
1988
1999
SOHU.com
Inc.
2013
207
208
1954 1983
2000
2003
2008 2016
2010
1997
1990 1996
1999
2001
1994
1953
1985
1990 2003
2003
2008
2008 2012
2002
209
210
1995 1997
1998
2001 20082005
2008
1969 1992
2001
2001
2013
20022011
2003
2006
2011 2013
2012
2013
211
212
1966 1994
1993 1998
1999
2002
2004
2007
2014
Independent Directors
1958 1980
1987
2015
2010
2014
1985
1986
2011
213
214
1954 1976
Mcgill
Richter
Usher&Vineberg
2009
2011
2012
2008 2013
2014
215
216
1965 1987
1997
2007
RGB
1992
1996 2000
2001
2004
200710 2014
22014
2011
1959
1978
1981
D. W. Ling & Co.
Fairbairn & KwokLivasiri & Co.
2002~2005
2006
~2008
2008
2014
1995
2000
2003
2010
Senior Management
1962 1984
2000
2009
AMP
2000
(Hay Group, Inc.)
2014
217
2001
MBA 1995
2002
2012
2014
2012
1973 1993
2001 2003
2004
2008
2009
2015
(2)
218
18
3
30
18
219
220
2015
2014
Any
remunerations
Total
Total received from
remuneration remuneration shareholders
(before tax) (before tax) or other
in 2015
in 2014 connected
(RMB10,000) (RMB10,000) entities
Name
Title
Sex
Age
Period of
service
WANG Shi
Chairman
65
2014.3~2017.3
998.8
1,049.4
Yes
QIAO Shibo
Deputy Chairman
62
2014.3~2017.3
18.0
18.0
Yes
YU Liang
Director, President
51
2014.3~2017.3
998.8
969.9
No
SUN Jianyi
Director
63
2014.3~2017.3
18.0
18.0
No
WEI Bin
Director
47
2014.3~2017.3
18.0
18.0
Yes
CHEN Ying
Director
46
2014.3~2017.3
18.0
18.0
Yes
WANG Wenjin
50
2014.3~2017.3
569.2
406.4
No
ZHANG Liping
Independent Director
58
2014.3~2016.8
30.0
30.0
No
HUA Sheng
Independent Director
63
2014.3~2017.3
No
Elizabeth LAW
Independent Director
62
2014.3~2017.3
30.0
30.0
No
2015
2014
Any
remunerations
Total
Total received from
remuneration remuneration shareholders
(before tax) (before tax) or other
in 2015
in 2014 connected
(RMB10,000) (RMB10,000) entities
Name
Title
Sex
Age
Period of
service
HAI Wen
Independent Director
64
2014.3~2017.3
30.0
22.5
No
XIE Dong
Chairman of Supervisory
Committee
51
2014.3~2016.3
556.8
526.0
No
LIVASIRI Ankana
Member of Supervisory
Committee
67
2014.6~2016.3
18.0
9.9
Yes
ZHOU Qingping
Member of Supervisory
Committee
47
2013.3~2016.3
174.8
163.3
No
CHEN Wei
54
2014.3~2017.3
660.6
553.8
No
ZHANG Xu
53
2014.3~2017.3
707.5
634.5
No
TAN Huajie
43
2014.3~2017.3
538.8
488.0
No
5385.3
5079.6
Total
221
2015
Ranking
Total remuneration
(before tax) received
from the Company
(RMB10,000)
1226.7
998.8
998.8
955.4
724.8
Total
222
4904.5
Any remunerations
received from
shareholders or other
connected entities
No
No
Yes
No
No
Number of
Number of
shares held at shares held as at
the beginning of the end of the
the year
year
Shares held
at the end of
Reporting Period
as a percentage
of total number
of shares
Reasons for
the change
2015
2015
Number of
No of stock
stock options
options
not yet
Number of exercised at the
beginning of exercised at the
stock options
end of 2015
2015
granted
Name
Title
WANG Shi
Chairman
7,617,201
7,617,201
0.069%
6,600,000
1,980,000
YU Liang
Director, President
7,306,245
7,306,245
0.066%
5,500,000
1,650,000
SUN Jianyi
Director
519,177
519,177
0.005%
WANG Wenjin
1,923,591
2,314,291
0.021%
2,200,000
660,000
XIE Dong
Chairman of Supervisory
Committee
1,490,745
1,490,745
0.013%
2,200,000
ZHOU Qingping
Member of Supervisory
Committee
20,000
20,000
0.0002%
ZHANG Xu
679,039
904,039
0.008%
750,000
225,000
TAN Huajie
480,000
960,000
0.009%
1,600,000
480,000
1 20151231 A
7.57A
24.43
A60,000
223
352
XV
(3)
2.
20151231
42,295
4.1% 30.3
31,071 11,229
224
2.20%
9.30%
19.40%
Doctors degree
Masters degree
Bachelors degree
68.90%
13.4%
28.0%
Marketing staff
Professional technicians
Management staff
58.5%
225
67.80%
Bachelors degree
Tertiary education
Education below tertiary level
829
16.9%30.8
1.9
0.2%11.3%
53.7% 23.0%
11.7%
88.3%
0.20%
11.30%
11.70%
Masters degree
Bachelors degree
23.00%
53.70%
226
1.40%
15.70%
Masters degree
Bachelors degree
19.60%
63.30%
Tertiary education
Education below tertiary level
259
69.5%29.5
2.1
0.4% 11.2%
67.6% 13.5%
7.3%
92.7%
7.30%
0.40%
11.20%
13.50%
Doctors degree
Masters degree
Bachelors degree
Tertiary education
67.60%
227
228
2015
T h e G ro u p a c t i v e l y c a r r y o u t s p e c i a l c o r p o r a t e
governance activities. As implementation of the basic
norms of internal control and related guidelines focus
on pilot companies, the Group continued to promote
the essence of internal control to improve the internal
control standards. The Group listed on the Stock
Exchange of Hong Kong Limited and combined with
the rules in Hong Kong, and further improve corporate
governance and internal controls. The Group was
established in 2015 approved by the Board Information
Disclosure Committee, strengthen information disclosure
management, improve the transparency of the Group.
+
+
2.
2015
229
3. Shareholder Meetings
1) 201427
230
2014
201542
(www.hkexnews.hk)
201543
A
2015513H
2015522
H
2015
522 15:00
33
(http://wltp.cninfo.com.cn)A
2015522
9:30-11:3013:00-15:00
2015521
15:00 20155
2215:00
452
3,784,128,321
34.26%A 449
3,144,041,413
A
32.31%H 3
640,086,908 H
48.68%
2015522
(www.hkexnews.hk) 5
23
2) 2015
AH
2015
AH
2015716
(www.hkexnews.hk)2015
717
2015
AA
2015821
2015
H H
2015831
H
231
232
20158
3115:00
33
(http://wltp.cninfo.com.cn)
A
2015831
9:30-11:30 13:00-15:00
2015830
15:00 20158
3115:00
200
4,264,641,236
38.60%A
198 3,546,383,420
A
36.43%H 2
718,257,816 H
54.26%
A
A
189 3,454,046,434
A
35.48%
HH
1718,469,216
H54.64%
100
A
2015831
(www.hkexnews.hk) 9
1
4.
2015
233
Unit: No of times
Name of
independent
directors
234
Number of
Board
meetings
held during
the year
Attendance
Attendance by authorized
in person
person
Absence
Number of resolutions
Number of
voted via electronic
specialized
communication including
committee
resolutions considered by meetings need
specialized committees to be attended
Number of
specialized
committee
meetings
attended
Number of
shareholder
meetings
attended
ZHANG Liping
15
HUA Sheng
13
Elizabeth LAW
13
HAI Wen
14
235
236
2010
EP
2013
EP
10%
EP
EP
EP
237
2014
7.637
6.
1) General principle
238
11
1 1
3
4
4
239
20154
11
Name
Title
Numbers
of Board
meetings
WANG Shi
11
QIAO Shibo
11
YU Liang
Executive Director
11
SUN Jianyi
Non-executive Director
11
WEI Bin
Non-executive Director
11
CHEN Ying
Non-executive Director
11
WANG Wenjin
Executive Director
11
ZHANG Liping
11
HUA Sheng
11
Elizabeth LAW
11
HAI Wen
11
Numbers of
meetings of Numbers of
voting by
specialized Numbers of
electronic
committee Shareholder
communication
meetings
meetings
attended
attended
attended
Absence
240
Attendance
Attendance by authorized
in person
person
CFO
241
242
5) Non-executive Director
4
4 3
2015
4
2014
2015
2015 2015
2014
2015
3
12014
243
Audit
Committee
Remuneration
and Nomination
Committee
Investment and
Decisionmaking
Committee
WEI Bin
CHEN Ying
WANG Wenjin
ZHANG Lipin
Elizabeth LAW
HAI Wen
4
4
3
3
Name
Post
SUN Jianyi
244
8) Auditors remuneration
2015
2015
1,050
595
245
10
246
9) Company Secretary
At the end of 2015, the Company Secretary of the
Company is Mr. Tan Huajie. Because Mr. Tan mainly
works in China Mainland, the Company has employed
Mr. Luk, Chi Chung Peter (who works in Hong Kong) as
Assistant Company Secretary to assist Mr. Tan Huajie.
2015
A
9,736,656,832
88.10%
H1,314,955,468
11.90%H
2015 301.12
20152
247
2015
1.
248
2015
(1) 2015330 8
9
2014
2014
2014
2014
2014
2014
2015
2014
2014 2014
2014
(3) 2015814 8
11
2015
2015
(4) 201510278
12
2015
2.
2015
2. Inspection Tours
In 2015, the Supervisory Committee continued to focus
on the inspecting and visiting front-line real estate and
property management company companies. Through
on-site inspection, meetings and seminars, audit and
specialized inspections, the committee inspected
and supervised the operation and internal control,
the managements performance of duties, protection
of shareholders and employees interest of these
companies. The committee supervised all the companies
to diligently performed their duties and fine-tune their
internal control systems, to prevent operational and
ethics risk.
249
2015
(2) 2015
250
2015
50
30
(4) A
2015
(5)
(6) A
100 A
251
20151231
Auditors responsibility
252
A n a u d i t i n v o l v e s p e r f o r m i n g p ro c e d u re s t o o b t a i n
audit evidence about the amounts and disclosures in
the consolidated financial statements. The procedures
selected depend on the auditors judgement, including
the assessment of the risks of material misstatement of the
consolidated financial statements, whether due to fraud
or error. In making those risk assessments, the auditor
considers internal control relevant to the entitys preparation
of the consolidated financial statements that give a true
and fair view in order to design audit procedures that are
appropriate in the circumstances, but not for the purpose
of expressing an opinion on the effectiveness of the
entitys internal control. An audit also includes evaluating
the appropriateness of accounting policies used and the
reasonableness of accounting estimates made by the
directors, as well as evaluating the overall presentation of
the consolidated financial statements.
Opinion
20151231
10
8
KPMG
Certified Public Accountants
8th Floor, Princes Building
10 Chater Road
Central, Hong Kong
11 March 2016
253
Note
2015
2015
RMB000
2014
2014
RMB000
184,317,543
137,994,043
Revenue
Cost of sales
(138,625,598)
(103,359,135)
Gross profit
45,691,945
34,634,908
Other income
Distribution costs
Administrative expenses
Other operating expenses
3,431,620
(4,138,274)
(4,853,224)
(229,477)
3,465,009
(4,521,889)
(3,985,833)
(101,710)
39,902,590
29,490,485
Finance costs
Share of profits less losses of
associates
Share of profits less losses of joint
ventures
6(a)
(1,778,974)
(1,546,798)
16
1,383,361
1,566,326
17
1,009,731
476,809
40,516,708
29,986,822
(14,567,270)
(10,699,298)
3(a)
Income tax
25,949,438
19,287,524
Attributable to:
Equity shareholders of the
Company
Non-controlling interests
18,119,406
7,830,032
15,745,454
3,542,070
25,949,438
19,287,524
1.64
1.43
32(d)
254
7(a)
11
2015
2015
2014
2014
RMB000
RMB000
25,949,438
19,287,524
(124,323)
(48,127)
(33,290)
47,817
52,891
16,911
48,000
(104,722)
64,601
25,844,716
19,352,125
Attributable to:
Equity shareholders of the
Company
Non-controlling interests
18,008,226
7,836,490
15,817,687
3,534,438
25,844,716
19,352,125
Note
10
255
Non-current assets
Property, plant and equipment
Investment properties
Intangible assets
Interest in associates
Interest in joint ventures
Other financial assets
Other non-current assets
Deferred tax assets
Current assets
Inventories
Trade and other receivables
Other current assets
Pledged and restricted deposits
Cash and cash equivalents
Current liabilities
Bank loans and borrowings from
financial institutions
Bonds payable
Trade and other payables
Current taxation
2015
2015
2014
2014
Note
RMB000
RMB000
12
13
14
16
17
18
19
28(b)
6,373,913
7,609,532
836,490
9,427,598
24,075,826
1,138,813
9,642,481
5,166,541
4,802,910
5,072,340
757,159
7,988,683
11,244,974
133,180
9,587,611
4,016,200
64,271,194
43,603,057
367,507,209
118,576,603
7,956,600
1,432,760
51,747,621
314,930,234
83,315,377
4,076,000
1,061,934
61,653,320
547,220,793
465,036,865
25,648,370
998,122
380,825,800
12,589,535
22,832,358
313,966,609
8,855,063
420,061,827
345,654,030
20
21
22
23
24
25
26
27
28(a)
127,158,966
119,382,835
191,430,160
162,985,892
256
Non-current liabilities
Bank loans and borrowings from
financial institutions
Bonds payable
Deferred tax liabilities
Provisions
Other non-current liabilities
NET ASSETS
Non-controlling interests
TOTAL EQUITY
2016311
YU Liang
Director
2015
2015
2014
2014
Note
RMB000
RMB000
25
26
28(b)
29
30
33,828,585
19,015,812
754,849
143,221
1,378,076
34,536,712
11,612,232
821,467
53,423
68,441
55,120,543
47,092,275
136,309,617
115,893,617
11,051,612
(160,163)
89,292,069
11,037,507
77,127,063
100,183,518
88,164,570
36,126,099
27,729,047
136,309,617
115,893,617
32
WANG Wenjin
Director
257
258
20151231
non-controlling interests
Acquisitions and establishment of subsidiaries
in subsidiaries
Disposals of interest in subsidiaries
Disposals of subsidiaries
201511
2015
32(d)(ii)
32(c)(ii)
31
32(b)(i)
32(b)(ii)
10
Note
(160,163)
11,051,612
(160,163)
14,105
Treasury
shares
RMB000
Share
capital
RMB000
11,037,507
9,349,321
142,330
9,206,991
Share
premium
RMB000
14,692
(18,088)
(44,013)
76,793
Share-based
compensation
reserve
RMB000
28,068,767
1,989,992
26,078,775
Statutory
reserves
RMB000
335,217
(130,781)
(130,781)
465,998
Exchange
reserve
RMB000
14,527
(33,290)
(33,290)
47,817
Hedging
reserve
RMB000
Retained
profits
RMB000
(5,524,401)
(1,989,992)
18,119,406
18,119,406
(235,611)
(181,525)
(5,524,401)
112,422
(160,163)
18,008,226
18,119,406
(111,180)
88,164,570
Total
RMB000
(235,611)
(181,525)
18,088
52,891
52,891
(742,151) 41,992,840
Other
reserves
RMB000
(409,433)
313,330
(892,941)
(3,263,107)
(1,864,414)
3,120,839
3,139,152
(5,524,401)
112,422
(160,163)
25,844,716
25,949,438
(104,722)
36,126,099 136,309,617
(173,822)
494,855
(892,941)
(3,263,107)
(1,864,414)
3,120,839
3,139,152
7,836,490
7,830,032
6,458
27,729,047 115,893,617
Noncontrolling
interests Total equity
RMB000
RMB000
20151231
For the year ended 31 December 2015
10
20141231
31
Equity settled share-based transactions
Shares issued upon exercise of
share options
32(b)
non-controlling interests
Acquisitions and establishment of subsidiaries
in subsidiaries
Disposals of interest in subsidiaries
Disposals of subsidiaries
201411
2014
Note
8,979,607
11,014,969
227,384
9,206,991
22,538
11,037,507
Share
premium
RMB000
Share
capital
RMB000
76,793
(68,038)
(45,578)
190,409
Share-based
compensation
reserve
RMB000
465,998
(40,495)
(40,495)
506,493
Exchange
reserve
RMB000
47,817
47,817
47,817
Hedging
reserve
RMB000
(742,151)
(218,509)
1,086
48,154
64,911
64,911
(637,793)
Other
reserves
RMB000
41,992,840
(4,516,137)
(5,943,366)
15,745,454
15,745,454
36,706,889
Retained
profits
RMB000
88,164,570
(218,509)
1,086
181,884
(4,516,137)
2,576
15,817,687
15,745,454
72,233
76,895,983
Total
RMB000
27,729,047
(1,029,440)
97,107
(560,508)
(2,932,173)
(3,198,814)
2,216,291
1,058,706
3,534,438
3,542,070
(7,632)
28,543,440
Noncontrolling
interests
RMB000
115,893,617
(1,247,949)
98,193
(560,508)
(2,932,173)
(3,198,814)
2,216,291
1,058,706
181,884
(4,516,137)
2,576
19,352,125
19,287,524
64,601
105,439,423
Total equity
RMB000
26,078,775
5,943,366
20,135,409
Statutory
reserves
RMB000
259
Note
Operating activities
Cash received from customers
Cash generated from other
operating activities
Cash paid to suppliers
Cash paid to and for employees
Cash paid for other taxes
Cash used in other operating
activities
Investing activities
Acquisitions of subsidiaries, net of
cash acquired
Investment in associates and joint
ventures
Investment in other investments
Acquisitions of additional interest
in subsidiaries
Acquisitions of property, plant and
equipment, investment properties
and intangible assets
Net cash (outflow)/inflow from
disposals of subsidiaries
Proceeds from disposal of property,
plant and equipment
Proceeds from disposals of
investments
Interest received
Dividends received
260
24(b)
37
38
2015
2015
2014
2014
RMB000
RMB000
191,908,272
168,309,068
19,156,760
(129,979,425)
(5,046,300)
(11,696,205)
17,018,550
(95,231,832)
(5,132,633)
(10,486,310)
(34,953,218)
(20,198,146)
29,389,884
(13,343,866)
54,278,697
(12,553,877)
16,046,018
41,724,820
(4,261,877)
(470,833)
(11,160,068)
(4,623,100)
(2,279,628)
(4,098,500)
(140,299)
(310,337)
(2,063,001)
(1,830,746)
(1,199,566)
4,563,783
4,275
659
718,620
682,871
1,094,679
87,499
562,565
288,166
(20,947,466)
(3,487,372)
Note
2015
2015
2014
2014
RMB000
RMB000
4,053,511
2,422,385
(1,864,514)
(160,163)
(3,199,381)
242,535
30,834,290
35,093,174
(25,028,576)
(13,181,007)
(42,936,210)
(10,997,219)
Financing activities
Contributions from non-controlling
interests
Capital return to non-controlling
interests
Payment for repurchase of shares
Proceeds from shares issued under
share option scheme
Proceeds from bank loans,
borrowings from financial
institutions and bonds
Repayment of bank loans and
borrowings from financial
institutions
Dividends and interest paid
(5,103,924)
(19,617,251)
(10,005,372)
18,620,197
11
61,653,320
43,004,149
99,673
28,974
51,747,621
61,653,320
1231
32(b)(ii)
261
(a)
262
1(c)
IASB has issued certain new and revised IFRSs that are
first effective or available for early adoption for current
accounting period of the Group and the Company. Note
1(c) provides information on any changes in accounting
policies resulting from initial application of these
developments to the extent that they are relevant to
the Group for the current and prior accounting periods
reflected in these financial statements.
(b)
20151231
1(g)
1(h)
263
(c)
264
19
27
27
27 2016
11
201412
31
1(e)
1(d)
(d)
265
(d)
266
1(r)(s)
N o n - c o n t ro l l i n g i n t e re s t s a re p re s e n t e d i n t h e
consolidated statement of financial position within
equity, separately from equity attributable to the equity
shareholders of the Company. Non-controlling interests
in the results of the Group are presented on the face
of the consolidated statement of profit or loss and
the consolidated statement of profit or loss and other
comprehensive income as an allocation of the total
profit or loss and total comprehensive income for the
year between non-controlling interests and the equity
shareholders of the Company. Loans from holders
of non-controlling interests and other contractual
obligations towards these holders are presented as
financial liabilities in the consolidated statement of
financial position in accordance with notes 1(r) or (s)
depending on the nature of the liability.
1(g)
1(e)
1(n)
(e)
1(f)
1(n)
267
(e)
268
1(g)
(f)
(i)
(ii)
(ii)(i)
1(n)
(g)
269
(g)
1(n)
1(x)(v)
1(n)
(h)
1(i)
270
(i)
(i) Hedging
W h e n a h e d g i n g i n s t r u m e n t e x p i re s o r i s s o l d ,
t e r m i n a t e d o r e x e rc i s e d , o r t h e G ro u p re v o k e s
designation of the hedge relationship but the hedged
forecast transaction is still expected to occur, the
cumulative gain or loss at that point remains in equity
until the transaction occurs and it is recognised in
accordance with the above policy. If the hedged
transaction is no longer expected to take place, the
cumulative unrealised gain or loss is reclassified from
equity to profit or loss immediately.
271
(j)
1(m)
1(x)(iv)
2070
0%7%
(k)
1(n)
272
1(m)
1(z)
(k)
Leasehold land
0%
4%
0%
4%
(l)
Useful life
Residual
value %
1(z)
1(n)
4%
273
(l)
(m)
274
1(k)
1(o)(ii)
(n)
(i)
a b re a c h o f c o n t r a c t , s u c h a s a d e f a u l t o r
delinquency in interest or principal payments;
1(e)
1(n)(ii)
1(n)(ii)
275
(n)
(i)
276
(n)
(i)
277
(n)
(ii)
intangible assets;
goodwill; and
278
(n)
(ii)
279
(n)
(iii)
280
34
1(n)
(o)
(i)
1(z)
281
(o)
(ii)
(p)
1(x)(iii)
282
(p)
(q)
1(n)
(r)
(s)
1(w)(i)
283
(t)
(u)
(i)
(ii)
284
(u)
(ii)
(iii)
(v)
285
(v)
286
(v)
287
(v)
(w)
(i)
288
(w)
(i)
1(w)(ii)(i)
(ii)
(ii)
289
(x)
(i)
(ii)
(iii)
290
(x)
(iii)
1(x)(ii)
(iv)
(v)
D i v i d e n d i n c o m e f ro m l i s t e d i n v e s t m e n t s i s
recognised when the share price of the investment
goes ex-dividend.
(vi)
291
(x)
(vii)
(y)
292
(y)
(z)
(aa)
(a)
(i)
(ii)
(iii)
293
(aa)
(b)
(i)
(i) The entity and the Group are members of the same
group (which means that each parent, subsidiary
and fellow subsidiary is related to the others).
(ii)
(iii)
(iv)
(vi) (a)
(vii) (a)(i)
(vii) A p e r s o n i d e n t i f i e d i n ( a ) ( i ) h a s s i g n i f i c a n t
influence over the entity or is a member of the key
management personnel of the entity (or of a parent
of the entity).
(viii)
(v)
294
(ab)
(a)
(i)
1(d)
(e)
295
(a)
(ii)
(iii)
296
(b)
1433
(i)
1(o)
(ii)
297
(b)
(iii)
(iv)
7(a)
30%60%
298
(a)
(a) Revenue
Sale of properties
Property management and related
services
Construction contracts
Others
10%
2015
2015
2014
2014
RMB000
RMB000
178,931,475
133,752,347
2,799,777
356,270
2,230,021
1,874,018
1,547,659
820,019
184,317,543
137,994,043
299
(b)
300
3(b) (i)
(b)
(i)
301
(b)
(i)
Beijing Guangshen
region
region
302
Shanghai
region
Chengdu
Property
region management
RMB000
RMB000
RMB000
RMB000
RMB000
Total
RMB000
2015
2015
Revenue from external customers,
before sales taxes
Inter-segment revenue
44,244,685
113,738
51,037,144
102,024
58,857,885
369,029
36,526,126
2,821
2,938,951 193,604,791
1,204,781 1,792,393
44,358,423
51,139,168
59,226,914
36,528,947
4,143,732 195,397,184
5,755,169
9,766,998
11,559,919
2,455,762
91,624,977
448,101
29,985,949
4,764,275 564,711,013
(b)
(i)
Beijing Guangshen
region
region
Shanghai
region
Chengdu
Property
region management
RMB000
RMB000
RMB000
RMB000
RMB000
Total
RMB000
2014
2014
Revenue from external customers,
before sales taxes
Inter-segment revenue
35,921,321
60,698
44,782,589
39,624,642
23,774,122
2,159,594 146,262,268
1,143,385
1,204,083
35,982,019
44,782,589
39,624,642
23,774,122
3,302,979 147,466,351
3,752,857
9,181,784
6,031,776
2,615,913
96,185,820
419,592
22,001,922
5,125,196 534,016,548
(1)
303
(b)
(ii)
304
2015
2015
2014
2014
RMB000
RMB000
Revenue
Reportable segment revenue
Elimination of inter-segment revenue
Unallocated revenue
Sales taxes
195,397,184
(1,792,393)
1,944,339
(11,231,587)
147,466,351
(1,204,083)
125,736
(8,393,961)
Consolidated revenue
184,317,543
137,994,043
Profit
Reportable segment profit
Elimination of inter-segment profit
Share of profits less losses of
associates and joint ventures
Dividend income
Other income
Other operating expenses, excluding
provision for doubtful debts
Unallocated expenses
LAT
29,985,949
(189,372)
22,001,922
(268,475)
2,393,092
3,650
2,018,756
2,043,135
1,969
2,473,866
(173,751)
(235,706)
6,714,090
(75,691)
(924,363)
4,734,459
40,516,708
29,986,822
Assets
Reportable segment assets
Elimination of inter-segment receivables
Unallocated assets
564,711,013
(197,014,843)
243,795,817
534,016,548
(247,125,912)
221,749,286
Consolidated assets
611,491,987
508,639,922
(b)
(iii)
(i)
(ii)
305
(b)
(iii)
Mainland China
Hong Kong
2015
2015
2014
2014
RMB000
RMB000
184,245,414
72,129
137,926,348
67,695
184,317,543
137,994,043
306
Mainland China
Hong Kong
The United States of America
The United Kingdom
2015
2015
2014
2014
RMB000
RMB000
52,495,709
2,041,997
2,660,964
1,905,981
37,031,669
1,169,152
1,386,036
59,104,651
39,586,857
4 Other income
Interest income
Dividend income from unlisted
investments
Forfeited deposits and compensation
from customers
Net (loss)/gain on disposals of
subsidiaries
Net loss on disposals of financial
derivatives
Net loss on disposal of
available-for-sale investment
Net gain/(loss) on disposals of
property, plant and equipment
Net realised and unrealised gain
on financial derivatives
Net exchange gain
Fair value reserve reclassified from
other comprehensive income
Gain on previously held interest in
subsidiaries upon loss of control
Gain on previously held interest in
joint venture upon taking control
Gain on bargain purchase of
subsidiaries
Others
2015
2015
2014
2014
RMB000
RMB000
1,371,188
928,569
3,650
1,969
139,046
102,515
(172,461)
1,485,818
(11,687)
(64)
(2,168)
38,026
11,013
60,605
(73,154)
395,770
915,673
941,921
495,387
219,155
45,856
3,431,620
3,465,009
307
RMB000
RMB000
55,726
81,752
91,999
26,019
18,645
57,046
229,477
101,710
(a)
5.79%2014
7.59%
308
2014
2014
2015
2015
2015
2015
2014
2014
RMB000
RMB000
4,852,954
6,834,627
(3,073,980)
(5,287,829)
1,778,974
1,546,798
(b)
2015
2015
2014
2014
RMB000
RMB000
5,556,045
4,925,324
302,082
297,145
2,576
5,858,127
5,225,045
309
(c)
310
440,220,0002014
763,746,000
2015
2015
2014
2014
RMB000
RMB000
715,806
135,592,601
548,905
99,933,150
104,727
117,304
(220,981)
(138,225)
(350,004)
(344,822)
(a)
28(b)(i)
Current tax
Provision for CIT and Hong Kong
Profits Tax
Provision for LAT
Withholding tax
Deferred tax
Origination and reversal of
temporary differences (note 28(b)(i))
2015
2015
2014
2014
RMB000
RMB000
8,933,256
6,748,840
15,643
6,590,729
4,772,785
35,125
15,697,739
11,398,639
(1,130,469)
(699,341)
14,567,270
10,699,298
311
(a)
(i)
25%
201425%
2015
16.5%2014
16.5%
(ii)
30%60%
(iii)
20081
1
5%10%
312
(ii) LAT
LAT is levied on properties developed by the Group
for sale, at progressive rates ranging from 30% to
60% on the appreciation of land value, which under
the applicable regulations is calculated based on
the proceeds of sales of properties less deductible
expenditures including lease charges of land use rights,
borrowing costs and relevant property development
expenditures.
(iii) Withholding tax
Withholding tax is levied on the overseas subsidiaries
in respect of dividend distributions arising from profit
of PRC subsidiaries earned after 1 January 2008 ranged
from 5% to 10%.
(b)
2014
2014
RMB000
RMB000
40,516,708
(6,714,090)
29,986,822
(4,734,459)
33,802,618
25,252,363
8,290,994
6,205,750
Non-taxable income
Non-deductible expenses
Effect of temporary difference
not recognised
Recognition of previously
unrecognised tax losses
(1,057,455)
586,669
(739,166)
423,239
149,872
157,852
(116,900)
(82,836)
7,853,180
6,714,090
5,964,839
4,734,459
14,567,270
10,699,298
313
383(1)
2
Directors/
supervisors
fee
RMB000
314
Executive directors
Mr. WANG Shi
Mr. YU Liang
Mr. WANG Wenjin
RMB000
RMB000
RMB000
2014
Total
RMB000
2014
Total
RMB000
24
1,176
1,080
780
86
88
88
8,726
8,820
4,800
9,988
9,988
5,692
10,494
9,699
4,064
Non-executive directors
Mr. QIAO Shibo
Mr. SUN Jianyi
Mr. WEI Bin
Mr. CHEN Ying
180
180
180
180
180
180
180
180
180
180
180
180
Independent non-executive
directors
Mr. ZHANG Liping
Ms. LAW Elizabeth
Mr. HAI Wen
Mr. HUA Sheng
300
300
300
300
300
300
300
300
225
Supervisors
Mr. XIE Dong
Ms. LIVASIRI Ankana
Mr. ZHOU Qingping
180
780
498
88
88
4,700
1,162
5,568
180
1,748
3,974
50
1,672
Ex-directors/supervisors
Ms. XIAO Li (i)
Mr. QI Daqing (i)
Mr. DING Fuyuan (i)
Mr. WU Ding (ii)
972
19
1,426
45
2015
Total
2015
1,824
4,314
438
28,208
34,784
33,960
2014
2014
1,613
4,407
194
27,746
33,960
(i)
2014328
(i)
(ii)
2014612
3136(a)
2014
8 2014
2015
2015
RMB000
2014
2014
RMB000
3,455
25,340
2,389
17,290
274
117
29,069
19,796
3136(a)
2014
8,000,0018,500,000
8,500,0019,000,000
11,500,00112,000,000
15,000,001$15,500,000
HK$8,000,001 HK$8,500,000
HK$8,500,001 HK$9,000,000
HK$11,500,001 HK$12,000,000
HK$15,000,001 HK$15,500,000
2015
2015
Number of
individuals
2014
2014
Number of
individuals
1
1
1
2
1
315
10
(a)
2015
2015
Before-tax
amount
Tax
expense
Net-of-tax
amount
Before-tax
amount
Tax
benefit
Net-of-tax
amount
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
28(b)
(note 28(b))
316
28(b)
(note 28(b))
(124,323)
(124,323)
(48,127)
(48,127)
52,891
52,891
16,621
290
16,911
(33,290)
(33,290)
47,817
47,817
48,000
48,000
(104,722)
(104,722)
64,311
290
64,601
10
(b)
Available-for-sale securities:
Changes in fair value recognised
during the year
Reclassification adjustment for amounts
transferred to profit or loss:
loss on disposal
2015
2015
2014
2014
RMB000
RMB000
52,891
(56,243)
73,154
52,891
16,911
(33,290)
47,817
(33,290)
47,817
317
11
18,119,406,0002014
15,745,454,000
1 1 , 0 4 1 , 4 4 0 , 0 0 0 2 0 1 4
11,016,872,000
Number of shares
11
32(b)(ii)
1231
2011425
31
A2015
20141231
318
2015
2015
2014
2014
RMB000
RMB000
11,037,507
7,053
11,014,969
1,903
(3,120)
11,041,440
11,016,872
12
(a)
Hotel
and other
buildings
held for Improvements
own use to premises
RMB000
RMB000
Leasehold
land
prepayment
RMB000
Machinery
and motor
vehicles
RMB000
Electronic
and other Construction
equipment in progress
RMB000
RMB000
Total
RMB000
Cost:
201411
At 1 January 2014
Additions
Transfer
Disposals
2,249,983
238,369
245,990
(246,986)
182,202
474,179
2,713
(5,902)
401,837
21,268
(60,238)
204,329
18,353
(24,631)
316,685
94,351
(44,168)
913,667
1,170,915
(248,703)
(2,397)
4,268,703
2,017,435
(384,322)
20141231
At 31 December 2014
2,487,356
653,192
362,867
198,051
366,868
1,833,482
5,901,816
201511
At 1 January 2015
Additions
Transfer
Disposals
Change in consolidation scope
2,487,356
1,444,197
1,295,960
(123,028)
(206,164)
653,192
223,658
(6,073)
126
362,867
90,572
(348)
12,798
198,051
109,095
181,267
(28,493)
9,809
366,868
146,730
1,764
(74,276)
16,203
1,833,482
417,613
(1,478,991)
(173,743)
5,901,816
2,431,865
(405,961)
(167,228)
20151231
At 31 December 2015
4,898,321
870,903
465,889
469,729
457,289
598,361
7,760,492
Accumulated depreciation:
201411
At 1 January 2014
Charge for the year
Written back on disposals
354,478
123,140
(3,562)
107,457
174,262
(4,560)
33,560
7,387
(156)
104,577
17,814
(21,546)
193,408
50,893
(38,246)
793,480
373,496
(68,070)
20141231
At 31 December 2014
474,056
277,159
40,791
100,845
206,055
1,098,906
201511
At 1 January 2015
Charge for the year
Written back on disposals
Change in consolidation scope
474,056
165,637
(35,242)
(31,925)
277,159
107,313
(4,876)
71
40,791
12,834
(25)
2,102
100,845
36,782
(17,275)
6,916
206,055
66,284
(31,312)
10,389
1,098,906
388,850
(88,730)
(12,447)
20151231
At 31 December 2015
572,526
379,667
55,702
127,268
251,416
1,386,579
20151231
At 31 December 2015
4,325,795
491,236
410,187
342,461
205,873
598,361
6,373,913
20141231
At 31 December 2014
2,013,300
376,033
322,076
97,206
160,813
1,833,482
4,802,910
319
12
(b)
320
2015
2015
2014
2014
RMB000
RMB000
4,735,982
2,335,376
Representing:
Hotel and buildings held for own use
at cost
4,325,795
2,013,300
410,187
322,076
4,735,982
2,335,376
13
13 Investment properties
(a)
2015
2015
Properties
Completed
under
properties development
Completed
properties
Properties
under
development
RMB000
RMB000
RMB000
RMB000
Cost:
11
At 1 January
Additions of construction costs
Transfer from inventories
Acquisition
Exchange adjustment
Disposals
Transfer upon completion
4,012,031
1,075,630
268,464
41,941
1,121,557
1,189,362
1,208,668
24,404
56,056
(1,121,557)
3,292,155
293,409
(2,823)
(793,186)
1,222,476
3,129,191
513,359
(1,230,712)
(1,222,476)
1231
At 31 December
6,519,623
1,356,933
4,012,031
1,189,362
Accumulated depreciation:
11
At 1 January
Charge for the year
Written back on disposals
129,053
137,971
54,691
111,036
(36,674)
1231
At 31 December
267,024
129,053
1231
At 31 December
6,252,599
1,356,933
3,882,978
1,189,362
321
13
(a)
322
20151231
19
13,803,800,0002014
9,521,800,000
T h e v a l u a t i o n f o r i n v e s t m e n t p ro p e r t i e s u n d e r
development was arrived at by making reference to
comparable sales as available in the relevant market.
The construction cost incurred, estimated construction
cost to complete the development, discount rate and
estimated developers profit as at the date of valuation
are also taken into account.
13
3
13
(b)
2015
2015
2014
2014
RMB000
RMB000
6,473,665
149,563
4,141,792
97,277
6,623,228
4,239,069
986,304
833,271
7,609,532
5,072,340
(c)
219
Within 1 year
After 1 year but within 5 years
After 5 years
25
2015
2015
2014
2014
RMB000
RMB000
221,135
1,253,260
418,820
195,417
741,200
741,943
1,893,215
1,678,560
323
14
324
14 Intangible assets
Operating
right
Goodwill
Total
RMB000
RMB000
RMB000
Cost:
201411
At 1 January 2014
Additions
61,797
493,672
201,690
263,487
493,672
20141231
201511
555,469
195,903
201,690
757,159
195,903
20151231
At 31 December 2015
751,372
201,690
953,062
Accumulated amortisation:
201411
20141231
201511
At 1 January 2014,
31 December 2014 and
1 January 2015
Charge for the year
116,572
116,572
20151231
At 31 December 2015
116,572
116,572
20141231
At 31 December 2014
555,469
201,690
757,159
20151231
At 31 December 2015
634,800
201,690
836,490
14
(a)
2014
12
(b)
20151231 2012
(b) Goodwill
Goodwill as at 31 December 2015 arose from acquisition
of Vanke Property (Overseas) Limited by the Group in
2012. As at year end, an impairment test was performed
by comparing the goodwill with its recoverable amount
and no impairment was recorded.
325
15
15 Investments in subsidiaries
Name of company
326
Place of
incorporation
and operation
Shenzhen
Guangzhou
Shanghai
Particulars of issued
and paid up capital
Groups
effective
interest
Held
by the Held by a
Company subsidiary
Principal activity
600,000,000
RMB600,000,000
100%
95%
5%
Property
development
1,000,000,000
RMB1,000,000,000
100%
10%
90%
Property
development
800,000,000
RMB800,000,000
100%
100%
Property
development
Beijing
2,000,000,000
RMB2,000,000,000
100%
95%
5%
Property
development
Foshan
20,000,000
RMB20,000,000
100%
100%
Property
development
Dongguan
300,000,000
RMB300,000,000
100%
100%
Property
development
10,000,000
RMB10,000,000
100%
100%
Property
development
50,000,000
RMB50,000,000
100%
100%
Property
development
Xiamen
15
Name of company
Place of
incorporation
and operation
Particulars of issued
and paid up capital
Groups
effective
interest
Held
by the Held by a
Company subsidiary
Principal activity
Fuzhou
20,000,000
RMB20,000,000
100%
100%
Property
development
Hainan
10,000,000
RMB10,000,000
100%
100%
Property
development
Nanjing
150,000,000
RMB150,000,000
100%
100%
Property
development
30,000,000
RMB30,000,000
100%
100%
Property
development
Ningbo
150,000,000
RMB150,000,000
100%
100%
Property
development
Hefei
200,000,000
RMB200,000,000
100%
100%
Property
development
Tangshan
200,000,000
RMB200,000,000
100%
100%
Property
development
390,000,000
RMB390,000,000
100%
15%
85%
Property
development
Shenyang
100,000,000
RMB100,000,000
100%
95%
5%
Property
development
Dalian
30,000,000
RMB30,000,000
100%
100%
Property
development
327
15
Name of company
328
Place of
incorporation
and operation
Particulars of issued
and paid up capital
Groups
effective
interest
Held
by the Held by a
Company subsidiary
Principal activity
Changchun
50,000,000
RMB50,000,000
100%
95%
5%
Property
development
Yantai
30,000,000
RMB30,000,000
100%
100%
Property
development
Taiyuan
60,000,000
RMB60,000,000
100%
100%
Property
development
Qingdao
20,000,000
RMB20,000,000
100%
100%
Property
development
Chengdu
80,000,000
RMB80,000,000
100%
90%
10%
Property
development
150,000,000
RMB150,000,000
100%
95%
5%
Property
development
Chongqing
100,000,000
RMB100,000,000
100%
100%
Property
development
Xian
20,000,000
RMB20,000,000
100%
100%
Property
development
Guiyang
100,000,000
RMB100,000,000
100%
100%
Property
development
20,000,000
RMB20,000,000
100%
100%
Property
development
15
Name of company
Place of
incorporation
and operation
Particulars of issued
and paid up capital
Groups
effective
interest
Held
by the Held by a
Company subsidiary
Principal activity
Urumuqi
100,000,000
RMB100,000,000
100%
95%
5%
Property
development
Wenzhou
1,300,000,000
RMB1,300,000,000
100%
100%
Property
development
Zhongshan
12,000,000
USD12,000,000
100%
100%
Property
development
Changsha
20,000,000
RMB20,000,000
100%
100%
Property
development
Wuhu
60,000,000
RMB60,000,000
100%
100%
Property
development
Yangzhou
10,000,000
RMB10,000,000
100%
100%
Property
development
Zhengzhou
100,000,000
RMB100,000,000
100%
100%
Property
development
Xuzhou
100,000,000
RMB100,000,000
100%
100%
Property
development
Jinan
100,000,000
RMB100,000,000
100%
100%
Property
development
Nanning
10,000,000
RMB10,000,000
100%
100%
Property
development
329
15
Name of company
Place of
incorporation
and operation
Changzhou
The Cayman
Islands/Hong
Kong
2015 20141231
16
330
Particulars of issued
and paid up capital
Groups
effective
interest
Held
by the Held by a
Company subsidiary
500,000,000
RMB500,000,000
100%
100%
7,500,000
HK$7,500,000
75%
75%
Principal activity
Property
development
Property
Investment
holding
16 Interest in associates
2015
2015
2014
2014
RMB000
RMB000
3,386,626
6,040,972
2,881,637
5,107,046
9,427,598
7,988,683
20151231
3,102,791,000
20143,085,111,000
2,599,456,0002014
2,433,752,000
16
17
2014
2014
RMB000
RMB000
9,427,598
7,988,683
1,383,361
1,518,326
48,000
1,383,361
1,566,326
2015
2015
2014
2014
RMB000
RMB000
24,075,826
11,244,974
331
17
18
332
2015
2015
2014
2014
RMB000
RMB000
24,075,826
11,244,974
1,009,731
476,809
2015
2015
2014
2014
RMB000
RMB000
158,000
980,813
133,180
1,138,813
133,180
19
(a)
2015
2015
2014
2014
RMB000
RMB000
587,272
4,400
4,127,625
386,541
6,353,413
321,259
3,155,518
1,385,525
2,908,539
9,642,481
9,587,611
Notes:
333
19
(b)
334
2015
2015
2014
2014
RMB000
RMB000
2,994,426
5,373,285
Cost:
11
At 1 January
Addition
319,392
1,212,749
Disposal
(3,591,608)
1231
At 31 December
3,313,818
2,994,426
Accumulated amortisation:
11
At 1 January
85,887
29,463
72,413
64,374
Disposal
(7,950)
1231
At 31 December
158,300
85,887
1231
At 31 December
3,155,518
2,908,539
19
(b)
Medium-term lease
Long-term lease
2014
2014
RMB000
RMB000
2,404,681
2,200,217
79,996
30,564
2,484,677
2,230,781
670,841
677,758
3,155,518
2,908,539
2015
2015
25
335
20
20 Inventories
(a)
2015
2015
2014
2014
RMB000
RMB000
103,529,310
228,606,335
34,825,787
545,777
95,203,710
196,522,245
22,694,788
509,491
367,507,209
314,930,234
(b)
40-70
(c)
336
2015
2015
2014
2014
RMB000
RMB000
135,152,381
440,220
99,169,404
763,746
135,592,601
99,933,150
20
20 Inventories (Continued)
(c)
137,658 2014
128,897
25
21
(a)
Other debtors
1,406
20141,503
2015
2015
2014
2014
RMB000
RMB000
2,563,204
(52,551)
1,927,009
(32,937)
2,510,653
48,436,057
1,894,072
21,063,445
4,850,513
6,768,972
22,199,073
39,646,973
21,092,046
29,433,126
811,139
3,027,311
122,195
36,405
118,576,603
83,315,377
337
21
(a)
1
12
23
3
Within 1 year
1 to 2 years
2 to 3 years
Over 3 years
2015
2015
2014
2014
RMB000
RMB000
2,226,662
124,718
96,227
63,046
1,432,014
228,877
162,626
70,555
2,510,653
1,894,072
33(a)
(b) 20151231
10,8292014
11,730 2015
489 2014
728
338
21
(c)
13,302 2014
13,280
3,303 2014
2,789
4,336 2014
3,742
(d)
2015
1231
1,372 2014
5,853
(e)
20151231
1,989
2014 1,989
20151231
6.26556.31602015
1231
22
20151231
23
339
24
(a)
62,467,0002014
250,492,000
88,765,0002014
7,037,000
340
2015
2015
2014
2014
RMB000
RMB000
51,747,621
61,653,320
24
(b)
Adjustments for:
Write-down of inventories
Provision for doubtful debts
Depreciation and amortisation
Net (gain)/loss on disposals of
property, plant and equipment
Net loss/(gain) on disposals of
subsidiaries
Net loss on disposals of financial
derivatives
2015
2015
RMB000
2014
2014
RMB000
40,516,708
29,986,822
440,220
55,726
715,806
763,746
26,019
548,905
(2)
2,168
172,461
(1,485,818)
11,687
64
(395,770)
(915,673)
(941,921)
(495,387)
1,778,974
(1,371,188)
73,154
1,546,798
(928,569)
(3,650)
(1,969)
(1,383,361)
(1,566,326)
(1,009,731)
(476,809)
2,576
(38,026)
(11,013)
(60,605)
(14,166,328)
(4,644,773)
(25,462,382)
30,977,671
(26,780,824)
58,189,201
29,389,884
54,278,697
341
25
33(c)
342
Current
Secured
Bank loans
Unsecured
Bank loans
Borrowings from financial
institutions
Non-current
Secured
Bank loans
Unsecured
Bank loans
Borrowings from financial
institutions
2015
2015
2014
2014
RMB000
RMB000
811,129
692,309
12,849,474
12,762,085
11,987,767
9,377,964
24,837,241
22,140,049
25,648,370
22,832,358
2015
2015
2014
2014
RMB000
RMB000
1,682,363
1,203,054
20,290,222
12,889,992
11,856,000
20,443,666
32,146,222
33,333,658
33,828,585
34,536,712
25
Inventories
Investment properties
Other non-current assets
2015
2015
2014
2014
RMB000
RMB000
3,821,446
662,833
85,907
7,839,012
826,355
4,570,186
8,665,367
2%
8.4% 2014
7.9%
1231
12
25
5
2015
2015
2014
2014
RMB000
RMB000
13,797,591
19,568,994
462,000
17,307,590
16,106,122
1,123,000
33,828,585
34,536,712
343
26
(iii)(b)
26 Bonds payable
Current
RMB Bonds (iii) (Note (b))
2015
2015
2014
2014
RMB000
RMB000
998,122
5,097,985
4,781,301
640,774
996,690
2,565,994
647,350
1,992,005
2,410,249
1,787,404
4,970,893
1,781,327
1,478,036
1,478,036
19,015,812
11,612,232
20,013,934
11,612,232
(a)
Non-current
United States Dollar Corporate Bonds
(Note (a))
Bonds issued under Medium Term
Note Programme
(i)(b) Singapore Dollar bonds (i)
(Note (b))
(ii)(b) Renminbi bonds (ii) (Note (b))
USD bonds (Note (b))
(b)
(c)RMB Medium Term Note Programme
(Note (c))
RMB Corporate Bonds (Note (d))
(d)
(e)RMB Medium Term Note Programme
(Note (e))
Tranche 1
Tranche 2
(a)
2013313
Bestgain
800 2.625%
99.397%
344
Notes:
26
(b)
2013716
Bestgain
2,000
year, the Group has drawn down from the Medium Term
Note Programme as set out below:
Currency
amount
Term
annum
1
1st Drawn Down
2013116
6 November 2013
SGD
140,000,000
4
4 years
3.28%
2
2nd Drawn Down
2013124
4 December 2013
RMB
1,000,000,000
5
5 years
4.50%
3
3rd Drawn Down
20131216
16 December 2013
RMB
1,000,000,000
3
3 years
4.05%
4
4th Drawn Down
201464
4 June 2014
USD
400,000,000
5
5 years
4.50%
rate/per
Principal
(c)
Interest
20141224
18
4.70%
(d)
(e)
2015925
5,000
3.5%
2015116
3,000
3.78%
345
27
(b)
(c) Amounts due to associates (note (c))
(c) Amounts due to joint ventures
(note (c))
Receipts in advance
Interest payables
(a) 639
2014578
346
2015
2015
2014
2014
RMB000
RMB000
108,191,191
88,339,094
44,662,273
4,338,016
35,214,020
2,447,727
10,777,038
212,625,706
231,576
5,879,922
181,749,337
336,509
380,825,800
313,966,609
2014
2014
RMB000
RMB000
107,551,800
639,391
87,760,799
578,295
Total
108,191,191
88,339,094
27
(b)
29,851
2014 23,189
6,5082014
6,936
(c)
966 2014
1,596
2015
28
(a)
(2006)187
20151231
2015
2015
RMB000
2014
2014
RMB000
4,731,261
7,858,274
3,223,102
5,631,961
12,589,535
8,855,063
347
28
(b)
(i)
Bad debt
provision
and Accruals for
write-down construction
Tax losses of inventories
costs
Accrual for
LAT
Unrealised
profits
Other
temporary
differences
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
1,613,277
46,580
336,461
1,070,185
362,615
96,144
(874,036)
(68,173)
2,583,053
405,964
(76,084)
98,337
(13,243)
27,370
27,682
32,779
5,382
(17,249)
139,874
290
(19,422)
699,341
290
5,382
(93,333)
1,943,157
144,917
323,218
1,097,555
390,297
117,056
(733,872)
(87,595)
3,194,733
1,943,157
144,917
323,218
1,097,555
390,297
117,056
(733,872)
(87,595)
3,194,733
637,604
103,464
(16,974)
71,296
(38,686)
466,927
(28,774)
(44,516)
106,550
(39,932)
1,130,469
103,464
(16,974)
2,667,251
216,213
284,532
1,564,482
361,523
72,540
(627,322)
(127,527)
4,411,692
20141231
At 31 December 2014
At 1 January 2015
201511
7(a) Credited/(charged) to profit
or loss (note 7(a))
Credited to reserves (note 10(a))
10(a)
Acquisition of subsidiaries
Disposals of subsidiaries
348
Total
At 1 January 2014
201411
7(a) Credited/(charged) to profit
or loss (note 7(a))
Credited to reserves (note 10(a))
10(a)
Acquisition of subsidiaries
Disposals of subsidiaries
20151231
7(a)(iii)
Fair value
adjustments
arising from
business
combinations
and available- Withholding
for-sale tax (note 7
securities
(a)(iii))
At 31 December 2015
28
(b)
(ii)
Representing:
Deferred tax assets
Deferred tax liabilities
(c)
2015
2015
2014
2014
RMB000
RMB000
5,166,541
(754,849)
4,016,200
(821,467)
4,411,692
3,194,733
Tax losses
Deductible temporary differences
1231
At 31 December
2015
2015
2014
2014
RMB000
RMB000
782,896
368,792
519,913
499,889
1,151,688
1,019,802
349
28
(c)
2015
2016
2017
2018
2019
2020
2015
2016
2017
2018
2019
2020
(d)
200811
10%
25%
5%
350
2014
2014
RMB000
RMB000
13,023
200,871
116,202
67,835
384,965
54,033
13,023
200,871
118,392
133,594
28
(d)
20151231
4,307
2014 4,997
215
2014350
29
29 Provisions
11
Balance at 1 January
Provisions made during the year
Provisions used during the year
1231
Balance at 31 December
30
2015
2015
2014
2014
RMB000
RMB000
53,423
92,727
(2,929)
46,877
9,464
(2,918)
143,221
53,423
351
31
2011425
110,000,000 A
33,000,00040%
30%
30%
1
A
(a)
352
2014
2014
Number
Number
000
000
24,629
(14,105)
(5,828)
70,938
(22,538)
(23,771)
4,696
24,629
4,696
24,629
13.842014
10.85
20151231
7.572014
8.07
420141
31
(b)
2012425
2014424
2013425
2015424
2014425
2016424
2015
2015
2014
2014
*
Exercise price*
Number
Number
RMB
000
000
7.57
7.57
10,427
7.57
4,696
14,202
4,696
24,629
Exercise period
8.89
7.572014 8.07
353
31
(c)
2014 2015
2014
1(u)(ii)
3,460,000
3
2014
196,000
354
2015
2015
2014
2014
RMB000
RMB000
740
617
247
247
185
32
(a)
Note
201411
2014
Share
Treasury
capital
shares
Share-based
Share compensation
Statutory
Other
Retained
Total
reserve
reserves
reserves
profits
equity
premium
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
11,014,969
8,979,607
190,409
20,135,409
288,718
4,971,892
45,581,004
11,886,732
11,886,732
11,886,732
11,886,732
(4,516,137)
(4,516,137)
5,943,366
(5,943,366)
Appropriation to statutory
reserves
32(c)(ii)
(45,578)
48,154
2,576
transactions
22,538
227,384
(68,038)
181,884
11,037,507
9,206,991
76,793
26,078,775
336,872
6,399,121
53,136,059
355
32
(a)
Note
201511
2015
Share
Treasury
capital
shares
Share-based
Share compensation
reserve
premium
RMB000 RMB000 RMB000
Statutory
Other
Retained
Total
reserves
reserves
profits
equity
RMB000 RMB000 RMB000 RMB000 RMB000
11,037,507
9,206,991
9,949,955
9,949,955
9,949,955
9,949,955
(5,524,401) (5,524,401)
1,989,992
(18,088)
18,088
14,105
142,330
(44,013)
112,422
(160,163)
(160,163)
11,051,612
(160,163)
9,349,321
14,692 28,068,767
354,960
336,872
6,399,121 53,136,059
32(c)(ii)
(1,989,992)
76,793 26,078,775
Appropriation to statutory
reserves
Repurchase of shares
32(b)(ii)
356
8,834,683 57,513,872
32
(b)
(i)
2015
2015
No. of shares
(000)
A
1
11
1231
RMB000
No. of shares
(000)
RMB000
9,722,552
9,722,552
9,700,014
9,700,014
14,105
14,105
22,538
22,538
At 31 December
9,736,657
9,736,657
9,722,552
9,722,552
1,314,955
1,314,955
1,314,955
1,314,955
At 31 December
11,051,612
11,051,612
11,037,507
11,037,507
11
At 1 January
11,037,507
11,037,507
11,014,969
11,014,969
A 16,073,7742014
15,874,479
AH
AH
2742014374
14,105,0582014
22,538,323A
31
357
32
(b)
(ii)
20159
12,480,299A
160,163,000
13.16
12.57
2015
1231
(c)
(i)
1(u)(ii)
(ii)
358
I n S e p t e m b e r 2 0 1 5 , t h e C o m p a n y re p u rc h a s e d
12,480,299 A shares on Shenzhen Stock Exchange for
an aggregate price of RMB160,163,000. The highest
and lowest price paid per shares were RMB13.16 and
RMB12.57 respectively. The aggregate consideration
paid in connection with the repurchase included
attributable transaction costs and was accounted
as treasury shares of the Company at 31 December
2015. Treasury shares are not entitled for dividends
and are recognised as deduction from equity in the
Groups consolidated statement of financial position.
The treasury shares were cancelled subsequent to the
Reporting Period and share capital and share premium
of the Company were reduced accordingly.
10%
50%
32
(c)
(ii)
25%
20151231
994,996,0002014
1,188,673,000
10%201410%
20151231
994,996,0002014
4,754,693,000
10%201440%
(iii)
1(y)
359
32
(c)
(iv)
1(i)
(v)
(d)
20151231
8,834,683,0002014
6,399,121,000
(i)
360
2015
2015
2014
2014
RMB000
RMB000
7,948,175
5,518,754
32
(d)
(ii)
0.52014
0.41
(e)
2015
2015
2014
2014
RMB000
RMB000
5,524,401
4,516,137
361
32
(e)
2015 20141231
Net debt
Total equity
Gearing ratio
33
362
2015
2015
2014
2014
RMB000
RMB000
59,476,955
20,013,934
(51,747,621)
(1,432,760)
57,369,070
11,612,232
(61,653,320)
(1,061,934)
26,310,508
6,266,048
136,309,617
115,893,617
19.30%
5.41%
33
(a)
16.40%201421.12%
3536(e)
363
33
(b)
1
1
2
Total
contractual
More than
Carrying undiscounted Within 1 year 1 year but less
amount
cash flow or on demand than 2 years
364
2
5
More than
2 years but
less than
5 years
More than
5 years
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
2015
2015
59,476,955
20,013,934
173,184,073
231,576
1,378,076
67,431,913
23,418,257
173,215,545
231,576
1,910,289
30,842,334
1,732,784
172,576,154
231,576
15,220,580
3,175,034
639,391
495,220
20,905,321
18,510,439
758,999
463,678
656,070
Total
254,284,614
266,207,580
205,382,848
19,530,225
40,174,759
1,119,748
33
(b)
1
1
2
Total
contractual
More than
Carrying undiscounted Within 1 year 1 year but less
amount
cash flow or on demand than 2 years
2
5
More than
2 years but
less than
5 years
More than
5 years
RMB000
RMB000
RMB000
RMB000
RMB000
RMB000
2014
2014
57,369,070
11,612,232
135,611,653
336,509
68,441
65,497,022
13,435,668
135,699,447
336,509
68,441
27,381,589
430,014
135,121,152
336,509
18,961,227
1,430,014
578,295
17,958,975
11,575,640
68,441
1,195,231
Total
204,997,905
215,037,087
163,269,264
20,969,536
29,603,056
1,195,231
(c)
252627
365
33
(c)
Sensitivity analysis
20151231
50
86 2014
49
2014
(d)
366
33
(d)
2015
2015
2014
2014
RMB000
RMB000
465,578
1,189,956
131
872,755
1,542,065
767,915
94
2015
2015
2014
2014
RMB000
RMB000
22,819
980,813
2015
2015
2014
2014
RMB000
RMB000
1,680,142
33,193
99
6,473
12,310
17,064
367
33
(d)
368
RMB000
RMB000
9,150,467
5,938,805
640,774
7,773,572
1,151,791
647,350
2015
2015
2015
2015
2014
2014
RMB000
RMB000
17,739
487,211
67
109,518
168,786
33
(d)
1%20141%
27 2014 11
112 2014
61
1%2014
1%
620146
6 2014
6
1%20141%
92014
9
2014
369
33
(e)
(i)
370
13
1 1
2 2
1
33
(e)
(i)
20151231
Fair value at
31 December
2015
20141231
Assets
Non-deliverable forward contract
Available-for-sale equity
securities:
Listed
Unlisted
Level 1
RMB000
Level 2
RMB000
Level 3
RMB000
122,195
122,195
980,813
12,430
980,813
12,430
1,115,438
980,813
122,195
12,430
31 December 2014
20141231
Fair value at
31 December
2014
Assets
Non-deliverable forward contract
36,405
Level 1
RMB000
Level 2
RMB000
Level 3
RMB000
36,405
371
33
(e)
(ii)
2014 20151231
34
34 Commitments
(a) 201512
31
372
2015
2015
2014
2014
RMB000
RMB000
75,683,572
3,491,258
76,535,002
7,707,380
79,174,830
84,242,382
34
34 Commitments (continued)
(b) 20151231
1
12
23
3
Within 1 year
After 1 year but within 2 years
After 2 years but within 3 years
After 3 years
35
68,766
2014 55,849
68,712
2014 55,776
542014
73
2015
2015
2014
2014
RMB000
RMB000
110,489
66,406
25,488
56,001
104,008
87,760
20,980
38,678
258,384
251,426
35 Contingent liabilities
As at the end of the Reporting Period, the Group has
issued guarantees to banks to secure the mortgage
arrangement of property buyers. The outstanding
guarantees to the banks amounted to RMB68,766
million (2014: RMB55,849 million), including guarantees
of RMB68,712 million (2014: RMB55,776 million) which
will be terminated upon the completion of the transfer
procedures with the buyers in respect of the legal title
of the properties, and guarantees of RMB54 million
(2014: RMB73 million) which will be terminated upon full
repayment of mortgage loans by buyers to the banks.
373
35
36(e)
36
61617192124
27
(a)
374
2015
2015
2014
2014
RMB000
RMB000
53,852
51,104
85,661
79,565
36
(a)
2010
10% 2014
59 2014 56
8
2014
1,701,000 2015
375
36
(b)
1231
Loans balance
As at 31 December
376
1231
Interest incurred
Year ended 31 December
2015
2015
2014
2014
2015
2015
2014
2014
RMB000
RMB000
RMB000
RMB000
750,000
750,000
56,727
126,189
2016
The loans bear interests that are not higher than other
trust loans borrowed during the year from independent
third parties at the time of borrowings, are unsecured
and repayable in 2016.
36
(c)
1231
Balance
as at 31 December
(d)
20,042,0002014
10,908,000
1231
Interest incurred
Year ended 31 December
2015
2015
2014
2014
2015
2015
2014
2014
RMB000
RMB000
RMB000
RMB000
554,074
13,382
43,139
377
36
(e)
20151231
383
2014281
(f)
14A
14A.76(1)
14A.90
14A
378
37
37 Acquisitions of subsidiaries
Date of acquisition
Name of
subsidiaries acquired
Percentage of
equity interest
acquired
Consideration
2015129
29 January 2015
99%
99%
999,900
RMB999,900
2015331
31 March 2015
49%
49%
59,598,499
RMB59,598,499
2015331
31 March 2015
49%
49%
53,312,000
RMB53,312,000
2015331
31 March 2015
50%
50%
62,032,500
RMB62,032,500
2015331
31 March 2015
50%
50%
50,000,000
RMB50,000,000
201541
1 April 2015
50%
50%
119,838,027
RMB119,838,027
2015415
15 April 2015
51%
51%
5,100,000
RMB5,100,000
2015416
16 April 2015
60%
60%
18,016,500
RMB18,016,500
2015528
70%
210,000,000
70%
RMB210,000,000
100%
100%
8,000,000
RMB8,000,000
28 May 2015
201565
5 June 2015
379
37
Date of acquisition
Name of
subsidiaries acquired
Percentage of
equity interest
acquired
Consideration
2015630
30 June 2015
95%
95%
9,500,000
RMB9,500,000
2015630
30 June 2015
51%
51%
80,000,000
RMB80,000,000
201571
1 July 2015
100%
100%
226,046,592
RMB226,046,592
201579
9 July 2015
75%
75%
6,000,000
RMB6,000,000
2015710
10 July 2015
47%
47%
57,611,817
RMB57,611,817
2015717
17 July 2015
100%
100%
150,000,000
RMB150,000,000
2015731
31 July 2015
100%
100%
10,000,000
RMB10,000,000
2015731
100%
12,000,000
100%
RMB12,000,000
31 July 2015
201581
1 August 2015
65%
65%
3,282,500
RMB3,282,500
2015820
100%
26,338,000
100%
HKD26,338,000
90%
90%
18,000,000
RMB18,000,000
20 August 2015
2015831
31 August 2015
380
37
Date of acquisition
Name of
subsidiaries acquired
Percentage of
equity interest
acquired
Consideration
81.63%
81.63%
154,842,300
RMB154,842,300
100%
100%
10,088,000
RMB10,088,000
201591
1 September 2015
201592
2 September 2015
2015916
16 September 2015
90% 1,069,200,000
90%
RMB1,069,200,000
2015922
22 September 2015
60%
60%
6,000,000
RMB6,000,000
2015922
22 September 2015
100%
100%
2
USD2
2015924
24 September 2015
70%
70%
6,220,000
RMB6,220,000
2015930
30 September 2015
46.85%
46.85%
663,199,571
RMB663,199,571
2015930
30 September 2015
40%
40%
5,776,990
RMB5,776,990
20151014
14 October 2015
51%
51%
157,766,939
RMB157,766,939
20151015
15 October 2015
80% 1,303,737,436
80%
RMB1,303,737,436
20151026
26 October 2015
99.81%
770,178,523
99.81%
RMB770,178,523
381
37
382
Date of acquisition
Name of
subsidiaries acquired
Percentage of
equity interest
acquired
Consideration
20151027
27 October 2015
85%
85%
69,727,100
RMB69,727,100
20151029
29 October 2015
90%
90%
90,000,000
RMB90,000,000
2015111
1 November 2015
100%
100%
18,000,000
RMB18,000,000
2015111
1 November 2015
100%
100%
100,000,000
RMB100,000,000
20151130
30 November 2015
60%
60%
360,000
RMB360,000
2015121
1 December 2015
50%
50%
25,865,000
RMB25,865,000
20151231
31 December 2015
100%
100%
66,000,000
RMB66,000,000
37
RMB000
Current assets*
Non-current assets
Current liabilities
Non-current liabilities
Non-controlling interests
Total consideration
Consideration to be paid subsequent to current year
6,100,909
(216,478)
5,884,431
(1,717,493)
94,939
51,047,031
3,814,855
(42,651,612)
(3,936,623)
(735,434)
7,538,217
4,261,877
Current assets included fair value adjustments on certain
properties held by these subsidiaries upon acquisitions.
20151231
9,553 2014
948
2014
41201511
20151231
184,326
2014137,994
17,9712014
15,675
383
38
38 Disposal of subsidiaries
RMB000
Current assets*
Interest in joint ventures and associates
Other non-current assets
Current liabilities
Non-controlling interests
Total consideration
Consideration to be received subsequent
to current year
622,099
(1,821,665)
(1,199,566)
384
(4,196,778)
1,127,911
(5,291)
1,535,128
892,941
(646,089)
643,633
(21,534)
39 20151231
RMB000
2014
2014
RMB000
74,670
3,197
15,284,362
192,609
7,164,525
128,560
160,834
89,328
3,660
14,305,969
190,391
2,212,705
128,560
160,834
23,008,757
17,091,447
138,180,831
6,310,000
27,091,910
122,587,050
3,050,000
31,910,177
171,582,741
157,547,227
21,317,140
85,589,616
21,885,114
68,846,607
106,906,756
90,731,721
2015
2015
Non-current assets
Property, plant and equipment
Investment properties
Investments in subsidiaries
Interest in associates
Interest in joint ventures
Other financial assets
Deferred tax assets
Current assets
Trade and other receivables
Other current assets
Cash and cash equivalents
Current liabilities
Bank loans and borrowings from
financial institutions
Trade and other payables
64,675,985
66,815,506
87,684,742
83,906,953
385
39 20151231
RMB000
2014
2014
RMB000
20,456,500
9,714,370
28,989,567
1,781,327
30,170,870
30,770,894
57,513,872
53,136,059
11,051,612
(160,163)
46,622,423
11,037,507
42,098,552
57,513,872
53,136,059
2015
2015
Note
Non-current liabilities
NET ASSETS
TOTAL EQUITY
40
32(d)
386
32(b)
41 201512
31
1(c)
20151231
20122014
Annual improvements to IFRSs 2012-2014 cycle
11
Amendments to IFRS 11, Accounting for Acquisitions of Interests
in Joint Operations
1638
Amendments to IAS 16 and IAS 38, Clarification of acceptable
methods of depreciation and amortisation
1028
201611
1 January 2016
201611
1 January 2016
201611
1 January 2016
201611
1 January 2016
201611
1 January 2016
201611
1 January 2016
201611
1 January 2016
201811
1 January 2018
201811
1 January 2018
201911
1 January 2019
387
Financial summary
Consolidated Results
Revenue
Profit before taxation
Income tax
Profit for the year
Attributable to:
Equity shareholders of
the Company
Non-controlling interests
Consolidated Assets
Non-current assets
Inventories
Cash and cash equivalents
Other current assets
Bank loans and
borrowings from
financial institutions
Bonds payable
Receipts in advance
Other liabilities
Capital and Reserves
Total equity attributable to
equity shareholders of
the Company
Non-controlling interests
)()
388
2015
2015
2014
2014
2013
2013
2012
2012
2011
2011
RMB000
RMB000
RMB000
RMB000
RMB000
184,317,543
40,516,708
(14,567,270)
25,949,438
137,994,043
29,986,822
(10,699,298)
19,287,524
127,453,765
27,847,233
(9,549,684)
18,297,549
96,859,914
25,697,537
(10,034,949)
15,662,588
67,709,396
19,490,060
(7,890,454)
11,599,606
18,119,406
7,830,032
15,745,454
3,542,070
15,118,549
3,179,000
12,551,182
3,111,406
9,624,875
1,974,731
64,271,194
367,507,209
51,747,621
127,965,963
43,603,057
314,930,234
61,653,320
88,453,311
37,158,739
329,731,930
43,004,149
69,580,000
16,192,912
253,622,152
51,120,224
58,159,568
13,561,785
208,661,350
33,614,112
40,697,050
59,476,955
20,013,934
212,625,706
183,065,775
136,309,617
57,369,070
11,612,232
181,749,337
142,015,666
115,893,617
69,307,435
7,398,392
155,518,071
141,811,497
105,439,423
65,711,811
5,881,618
130,989,093
94,374,139
82,138,195
44,542,238
5,850,397
111,075,180
67,233,943
67,832,539
100,183,518
36,126,099
88,164,570
27,729,047
76,895,983
28,543,440
63,825,554
18,312,641
52,967,795
14,864,744
1.64
1.43
1.37
1.14
0.88
0.72
0.50
0.41
0.18
0.13