http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
Excelf
??¨??
dí?
BExcelf
??¨-f
?eo
=Excelf
??¨-
?D???f
?
?Excelf
??¨-
?f
?
1Excelf
??¨-ó''/°ù/
HWf
?
?Excelf
??¨-°?D?¨f
?
BExcelf
??¨-d9f
?
tExcelf
??¨-y?f
?
?Excelf
??¨-?f
?
?Excelf
??¨-?f
?
EExcelf
??¨-
? of
?
&YDFMf
??¨-f
?eo
&YDFM￥
? ) ??? Cμ￥ó3) ?èq? V[
a
^?] 1h+?
àμ
I
1èq?
D
??± ]D?
&YDFM￥''?Ta
^?
^ $¤1-B° K &YDFM￥?T?
??
7?&YDFM￥f
????
S?T
= p?pü (′?e?￥f
??¨
;4?&YDFMo
?S?te?￥yT
?
L??f
?T1&YDFM) ?
? ￥B?K×1
m
??
^
Es
<v￥
3?yT
Ll? V[μ ??¨]
.à V[¨&YDFM ?
!9ˉ￥d95 ?V
ì?l?￥
? o"d
h?
?3? 7
S&YDFM￥f
?-
j? ú3?5L
!]Xü?&YDFM￥''?Tμ
B?￥a
M
n5á
ì5 ?
3BtDf
?μ1￥?
M
B
I
1
^f
?
&YDFM?
?4￥f
?
L
^Bt??l￥
T
?
ì
P¨Bt?1?
?￥+?
?′?+?￥
¨?
2é?9
?¨? V[°¤¨
?
ì?u×=￥
?′é?B"
??s?) ?°
ù′?
HW′??~ {￥|±-???íì?￥
? ??9
?ü (′??A
U?
?
ó''
? ?? è?46.f
??íì?íìu×é?FE
?
第1／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
f
?
^? V[
^ ×￥;9ü
^
aB?f
?
^? V[
^
6B?f
?￥
?
?;?? V[?ü
^3f
?￥cl
?ì3f
?ü
^·
tf ?/] V?31|f
?T1
6Bf
?￥?
?
P¨ è?m?
?
U￥
T
P¨
3￥"7&3"(&f
?i|2TDM1???
T￥cl
^?T?íì''?''￥ü (′v?5p''?''￥?
?5A
U
?′
??
a
ü
I
1
^?
??
? V[
^
?3ó''
??536&''"-4&
￥
?′
?F?
?/"￥p′
?íì?¨ó?￥
?
?A??á
3μr
￥′?
?9 V[
^
è
T
?f
?
?
????
^è
Tf
?? V[
^
?F?íì?¨
?
?F¨?y ? V
á
3 ?2T V
ib ??
?￥B
F?
?é?
?￥?
?
T
.JDSPTPGU&YDFMμ
?
?Fu×
?F
?è
?Fu×
?
F
^B? ?￥?í
ìu×?u×?￥
?íì¨B?
Tè
?F|BF
ó?￥è
¨T?
T?￥?
?
?íì?¨¨?
V
U?íì yTV
?)ê?￥US′
è?A
U ?#
????-)￥
?íì?¨?
T
1#
è
è
^°¤
o???íì
T
?￥
?3ó''′
??
?}V￥
?
3ó''′ è?
°ù
?3
?ó''
2VBSUFSMZ
&BSOJOHT?
^è
T?
T¤￥
?′??
^è
m3f
?
D &YDFMf
?--á
ì31?f
?￥2S[A1￥
3?m
?
Uf
?￥2[f
?? 7
Sa
?
^P? ?|[ù|s?￥?
??·? ?|?Tf
?[
T￥?
TCh f
??-
?o??|
7ycf
?￥
T
H
Tê[e|4M1￥úù
mf
?￥2
Tê[eúù7yI
T￥y ? V4μ1f
?#?
?￥
??I ￡?￥I
T?f
^?è¨y ￡?￥T
Lf
??f-aü? I ￡/
?C
Tê[e??V??m
?
U
第2／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
Tê[e
=
P¨f
?￥??
&YDFM???
P¨f
?;
?31
{?f
?￥?íì?m
?
U??íì$CI ￡
m?íìI
?I ￡?I
T?f|? I ￡/
?CB?
Tê[eN
H? |
M?f
??f?m
?
U
?f
??f·
￥phu 7f
?
V V?ê4
?3￥f
?
mf
?
V
?ê?
?3￥f
?a&YDFM|u 7
Tê[e¨? V[ ??ê[e?
{?f
?
￥?
??
{???
?a
Tê[e??|A
Uf
?9
?￥2T
????f'' V??f
?￥
{?
第3／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?T
V?
àμ
?3￥f
? V[?
?f
?ê[u 7TLf
?? ¨? V[
V?ê4
?3￥f
??a????fRí?
Tê[e?
3
f
?￥''?
M#
P¨ZEah?
?3?Bùs&YDFM4￥ò?f
?] V[
YV??? ￡?￥f
? A?
?μ￥f
?
mTLf
?
V
?f
?￥? ?
&YDFMf
?Bμ ?sY
^
? of
?°ùD
HWf
?y?f
??f
??f
?
?f
?°???¨f
?
?D???f
?d9f
?ó''f
?[#¨?1?lf
?
? of
??31s
? b??￥
?′
^???+?Hq
H V[
P¨
? oyTVf
? è? B?cg
r?￥
? b?? V[9
?
?μg
r
?′v?
Ol?
￥?:
c￥9
?.JDSPTPGU&YDFMμ?yTVf
?¨?i%
? b?
? o?￥
? é?s?tf
?￥dB?1%GVODUJPOT9?1%f
?
??f
? (
μ??M]￥?
?EBUBCBTFGJFME?DSJUFSJB?t?
?·_
? of
?
?
P¨￥yTV
u×??
?EBUBCBTF1yTV
c
? b?￥u×?
?GJFME131?9￥
￥S
??
?DSJUFSJB1yTV
c·?Hq￥u×
°ùD
HWf
?YV°ùD
HWf
? V[
T?s?) ?°ù′?
HW′
y?f
?y?yTVf
?¨?y?s? ?f
??￥v
? Vs1?? ??ˉ
?é
?) ?￥f
? ?]￥
?3"d?
Eé?"d
E
Bé?"d?é?"d?=é?"d
Wé?
?′D￥f
? ?]￥
"d?é?
?′D￥f
?
?f
??f
? V[é?B?￥?9
????~ {￥|±-g''￥? ?′êC
′[#O?D￥N′?f
??èn￥?
?
第4／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
? ?′ GW
?μ± {?
3a￥g''~ {￥N′
ùW
? OQFS
g''￥9|±ùW
?
± { QNU
?B[g''~ {￥?ù|±
?-
C′ QW
g''ù￥g''~ {￥N′ è?~ {￥C′1
?1?￥''á
?-
?
q SBUF
g''~ {￥ ?
qLC
q
?? UZQF
± {ùW=é?|±￥W??
?f
? V[
P¨?yTVf
???i% ?íì?￥
? ￥ ???f
?cBF
?14￥yTVf
? ?íì
?@Hq
HRí536& è??T?íìcB?}
?′
4&7&/yTVf
?Rí536&?T31????íìu×?
^?i ba?íì V[
P
¨$06/5#-"/,yTVf
??íìu×?￥ ba?íìé?9
??
P¨4#-"/,yTV
f
???u×?￥??íì
^?1 b
?f
?
P¨
?f
? V[é??L′??é?ˉ?_ è? V[
P¨''f
???Hq1??
^Li?NRí?]￥
?′
°???¨f
??31
? b?Vì?°s+?
?′?31°sB?íì￥?
¨
H V[
P¨°???¨yTVf
? è??T31 Vì?°sD?B
?￥′M?￥
￥
?′ V[
P¨7-00,61yTVf
??T31??
? b??
?′￥ê? V[
P¨."5$)
yTVf
?
?D???f
?YV
?D???f
? V[) ?e?￥9
? è?
?3|?9
??í
ìu×?￥
?′9?ˉ9
?
d9f
?d9yTVf
?¨?
? u×é?d9s è?d9yTVf
? V[4
?BFó?′??￥°L￥M1??°L￥|
q?Zà? ?°L￥
L=?
?′
ó''f
?YVó''f
? V[
T?) ?ó31 è? V[?Mvl??ó31
￥é V[|°ù??ó31 ?¤ ó31
/
?￥
T1B?
U è1[
a
ü??
P
¨f
?50%":?f
?5&95 ?7yBH???c"?-°ùi|°ù[EENNZZ￥
ì
TV
U
¨?1?lf
??T1
T9
??
P¨+Yˉ￥9
?7yTVf
??íE
?@3
15317y¨?1?lf
??tf
??1¨?1?lf
? V[YV
P¨7JTVBM#BTJD
GPS"QQMJDBUJPOT ?7y
[
&YDFMf
?#μ1?
MS
e1￥o
[a￥óc?3?|?Bo
?B ?f
?￥
P¨ZE#?¨/F?
^??&YDFM￥f
?M? yN9 V??o
+?1?è¨￥
f
?
P¨ZE
e÷ ￥f
?] V[V&YDFM￥ Lúù???
3÷W%￥''?
第5／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
&YDFMf
??¨-
?D???f
?
D &YDFMf
?á
ì?
^V
?DD??f
? 7
S8è?
^á
ìdè
?￥f
?
?t??f
???f
?|?f
???V?D 7
SüB°¤?"á
ì
n5?á
ìB A A&YDFM4
''t
?D???f
?3? ? ú[
V￥?
T
&YDFM
4￥
?μ
?D???f
?W%h A??￥Vì
VV?á
ì?4?C&YDFM4￥
?D???f
?X''5 ?
á
ìYè
?¨¤?￥ò?
?D
TD??f
??tf
?￥W%¨E3?? ? úBB
?/
?V?¨￥?1vE
UB/?tf
?￥
P¨ZE
BDp?μ1￥f
?￥?¨
46.f
?
^&YDFM?
P¨K ￥f
? ?¨
?é?p?
? V[-
{iμó'' bì?
? ￥?
íì?Ee?
P¨ZLM??9
^vEK5D?
P¨￥&YDFMf
?-B?
^
L=
&YDFM
?4￥p?f
????oμ46.B?? ?46#505"-46.46.''46.130%6$5
46.4246.9.:46.91:46.9.:+?f
?
? ú3?|[?êy''V1 è×?o
46.9
?BF?
?-?46.''
?@BHq
￥?íìu×p?￥
P¨
a
ü1 ?pe?
U è?-
{
￥á￥9
?
mf
?p?
46.
?
p?
[Kèn￥y''V?
m1 è
?￥+?
^31?
=￥???íìp?
1?p??êM￥
L=?by''9-ü V[ )?
{?
T
第6／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
46. ))
u×p?
u×p?è¨?BfyTV?￥
?μ
? p99N
HF V[??íì·?T
= ib2T
￥?íì?a &YDFMI ￡
{?
T 46.¨
?S ?|?W?Ka?V31
p?￥
?μ?íì??t?íì
^? ??￥ V[?t$USMosY?V
?
ì?31h?
￥?íì5 V[?t$USMo??ê?
?
ì?a¨
my
T?¨￥?íì-F
μ|?
?F9 V[¨
Tê[e??
?yT?V?46.f
? ?
a
my?
^ ?￥ yBt1?
)￥
T? V[?
46. %%
''''
46. ((
?i
46.f
??￥?
?''$p?￥?íì?íìu×???V?D ?
a46.f
? ?|
?C￥s??ù|?? ???5&YDFMü?4
U?
?
t 31?Dp?￥
?è
? V¨ 46.?íìu×è
?￥?
T°¤?¨B??A ''?¨ib?è
?￥
?íì
46.''
46.''f
? V
?@BHq￥?íìu×p??Hq V[
^
?′ó''Vr
T V[?¨
|
Yy''??d9?
ˉ[
m1 è y''V?31sY9
?ò? S
i￥y''?bf ?
19
?g
r?MF?nf ?5 ''?
{?
T1
46.'' $$
g
r?
''''
?$$14
??G ￥?íìu×g
r?1?Hq''od9
$$u×??
ê1g
r?￥?íì''''1
L=p?￥?íìu×
=Df
?m^μ1￥f
??¨
áXvEB??:¤á
ì D?D
?D
Hèè31?ò?f
?m^?
H?
^¨US?B
??
í?èèy19
?￥
-
í?üá￥f
?wLC á
ìXü??&YDFM+?5
?
á
ì31￥ò?
?D???f
?
^? V[ ?¨&YDFMf
?D&YDFMmV??
í?f
?
m^;?? V[
? ú3?[??f
????f
?1 è
a
üf
?m^￥
í?ZE
第7／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
mf
?m^??
c?
? ?m
?
U
n5 V?
c?
? 1#à/￥?íì[?9￥Z
T
c?
Và￥
?3?
?3
pf
?′ ??????sY
{?4/?$04f
?? ú31?i￥
^??4/?
??f
? &YDFM￥?l
^1?′yNA?5|?′1?′ 8
TE1[
%1 è 4/ %1
ê4m^ ??
n5ê??Tf
?m^
?31￥V?
? ?¨&YDFMy ￡
￥mV_
??f9 V ?¨??mV mV ???ê49:??m ·§￥0mV ?
??ê4í
? ?üáL??m?</B?>CmV
? ÷3 g?T???T
°¤?</B?>
mVê[?TmVê[?T
^?Tf
?wLm￥×1?? mVê[3 g?é??
mGQé??T￥["μ
S51mV|S5'' è?|1?????f
?m^1?à?:à|S5
USà V[?S???T
?ìL V[S ?
?US?
?ì9 V[|h?ìL
m è'' èê4m èb m^·H?? V
? 8f ?ê4
? S?'' è?|
? S? m^
?1ey
^?Y
?4?Tμ+
y1p è???
m^?T2
?a?<??>B?m^ü??&YDFM￥yTu
Im^m^
3?a38m^vlê???B??
a Vê4M?￥ê[é??
?
?μ?t?T V[5¨
?Sê?M1?s ?·o? y???YV y????￥
μ1["'' Vé??T
第8／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
àNB??????f
?m^?T??¨]"￥ZE? V[?T=QwL
?m^?
?
?èn
?Df
?
P¨/F
1
??
L=yT￥
?D
??+Y
^?9
??èè??
1
??￥ù5
ù?FYDFM￥?íì
ì
T?
?F?ll
?ê
??
^
L=?T?á
ì?C
L
?3''
&i
àμ??￥
1
??o
^A
U2T
??
1
??
?T?¨??
1
??ZE￥? ?
??èè?
C+s+￥μ7?
^?
??
?￥
^?μe? V?￥ZE ?é???￥
1
?
?;
L&YDFMXü4?Z
?￥f
?
?ü
^306/%f
?
? V[Rí?
?3?·?
ê
?
?a￥
?3
&YDFM4￥
?DD??f
??4
B?1306/% OVNCFS
OVN@EJHJUT
￥f
?
?￥
??ü
^? ·?￥ê
?|
?3
1
????f
?μ
??
?sY
^OVNCFS?
OVN@EJHJUT?OVNCFSü
^|1é?
1
??￥
?3OVN@EJHJUT5
^?¤?￥
?3￥l
??a￥ê
??m
?
U
?íì#?1
S
? #￥
S
? 1|1
?
ìé?
1
??
?íì$?
{? 306/% #
l
??a
=
êμr
?3¤? ?íì
%?
{? 306/% #
5l
??
=
1êμr
?3¤?
m
?3é?
1
??
?
?3é?
1
??
? V[
P¨/5|?f
??????f
?￥?l
^Rí
L
?
?
a￥?
?′yN¨/5f
?é?
1
???
^31Bt/F￥9ü
^1F
??r
?|?￥"￥ˉ?[m1 è?T?¨/5f
?5$
T?? /5 #
Ka31
a
ü￥
^''ó
?μ
T ( &YDFM?&YDFM?￡YV???￥?íì
?¨?
?Hq′ V¨?M
?￥
e??
??&YDFM￥
?D???f
?B ?V
"#4yTVf
?Rí?
?￥ ''′
"$04yTVf
?Rí
?3￥Q??′
"$04)yTVf
?Rí?
?￥Q
?w??′
"4/yTVf
?Rí?
?￥Q??′
"4/)yTVf
?Rí?
?￥Q
?w??′
"5"/yTVf
?Rí?
?￥Q?M′
"5"/yTVf
?Ríó?￥9#:US′￥Q?M′
第9／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
"5"/)yTVf
?Rí?
?￥Q
?w?M′
$&-/(yTVf
?|?
?/VNCFS ''′9v￥Z_
?1K¤í￥?
?
?
$0.#/yTVf
?9
?Vó?
?"￥`"??4|??`￥F?
?
$04yTVf
?Ríó??￥??′
$04)yTVf
?Rí?
?￥
?w??′
$06/5''yTVf
?9
?ó?u×=
?@+?Hq￥?íì￥
?"
%&(3&&4yTVf
?|?D1
&7&/yTVf
?Rí ''′9vZ_|?aK¤í￥}
?
&91yTVf
?RíF￥OQ
aè
?F??
^1?
?￥?
?
''"$5yTVf
?Rí
?￥¨eB?
?￥¨e???
?
''"$5%06#-&yTV
f
?
Rí?
?/VNCFS￥?¨e
''-003yTVf
?
|?
?/VNCFS ''′hl￥Z_?á
?
P??K¤í￥
TJHOJGJDBODF￥
?
($%yTVf
?Rí
? ??
?￥Kv?
?
/5yTVf
?Rí
L
?
?a￥?
?′
-$.yTVf
?Rí?
?￥Kl
?
-/yTVf
?RíB?
?￥1?
?1?
?[è
?[F1?
-0(yTVf
??
?·?￥?
?RíB?
?￥
?
-0(yTVf
?Rí[1?￥
?
.%&5&3.yTVf
?RíB?
?F￥ ??
T￥′
./7&34&yTVf
?
Rí
?F ?￥I ?
..6-5yTVf
?Rí
?F￥ ?e2T
.0%yTVf
?Rí
?M"￥?
?2T￥?μ|D"
?M]
.306/%yTVf
?Rí?
??·?
?
?a￥
?′
.6-5/0."-yTV
f
?
Rí?
??￥¨eDò?
?¨ee￥1′
0%%yTVf
?Rí·?
?′é?
?a￥
?
1yTVf
?Rí
?3''
?Dè
?QJú??l
??aê
108&3yTVf
?Ríó?
?3￥e
a
130%6$5yTVf
?|
?μ[?
??
Tó￥
?3MeiRíe′
2605&/5yTVf
?
í
￥?
??s?f
? V¨?
?
￥l
??s
3"%"/4yTVf
?|?D1?
3"/%yTVf
?Rív???l?￥ (s?
?
?
3"/%#&58&&/yTV
f
?
Ríê?
?·?
?-W￥B?
?
?
30."/yTVf
?|- ?u
?3D1ó''?
T￥
?
?
?3
306/%yTVf
?Rí?
?3?·?ê
?
?a￥
?3
306/%%08/yTVf Lí
,′_/ ''′hl￥Z_
?
?3
第10／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
?
306/%61yTVf
?ù ?
,′_
''′9v￥Z_
?
?3
4&3&446.yTVf
?
Rí?[/
T￥
a)
?-?
4(/yTVf
?
Rí
?3￥?|?
?31?
?
HRí1
,
HRí1μ
?
HRí
4/yTVf
?Ríó??￥??′
4/)yTVf
?RíB
?3￥
?w??′
4235yTVf
?Rí?üZ?
42351yTVf
?Rí
?DQJ￥e￥üZ?
46#505"-yTVf
?
Rí
? b?
? o?￥s ??9
46.yTVf
?RíB?íìu×?
?μ
?3-?
46.''yTVf
?? ·?Hq???íìp?
46.130%6$5yTV
f
?
ó?￥+F
?F?|
?FW?￥í
íMeiRíe-?
46.42yTVf
?Rí
?μ?
?￥üZ?
46.9.:yTVf
?
Rí
?F??
?′￥üZμ-?
46.91:yTVf
?
Rí
?F??
?′￥üZ?-?üZ?F9 d99
??üè
P
¨
46.9.:yTVf
?Rí
?F??
?′-μ￥üZ?
5"/yTVf
?Ríó??￥?M′
5"/)yTVf
?RíB
?3￥
?w?M′
536/$yTVf
?|
?3￥l
??s??Rí?
?
&YDFMf
??¨-
?f
?
¨ ???L′?é?ˉ?_￥&YDFMf
?á
ì?1
?f
? &YDFM?4
B?
?f
?''"/%03/05''"-4&''536&f
?
B"/%03/05f
?
???f
??¨ ?Rí?
?
?′W%o
n/
B"/%f
?
?μ?
?￥
?′1?
HRí536&o1B??
?￥
?′1L''Rí''"-4&ey-ü
^
?"/%￥?
???
?@BHq
HRí2T1536&?51''"-4&
第11／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?E1"/% MPHJDBM
MPHJDBM
?-PHJDBM
MPHJDBM
V
U?_?￥?
?Hq′òHq′ V?1536& V?1''"-4&?
?A?
^
?′?c
?′￥
?F
?¨ è
a
ü
#?íì?
{?
?3 $?
T "/% #
#
??#??￥?v?
l?
?[
?Hq′MPHJDBM (1?5Rí2T1536&
m"/%f
?
U è
?T##?íì?￥′1536&''"-4&536&A????
?i??1?
?[ #
?íì?￥
T "/% ##
??''"-4&
m"/%f
?
U è
=03f
?
03f
?· ?
?F???B??
?
?′1536&''Rí536&
?D"/%f
?￥uY
?"/%f
?1p
?μf
?
?′ (1?2TZ1?703f
??3???B?1?'' V
1?1?
?￥
U è?T #?íì?￥
T1 03 ##
52T??536&
m03f
?
U è
?/05f
?
/05f
?¨??
?′pQ?1?B?′???B+?′
H V[
P¨/05f
?ey
第12／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
-ü
^??
?′1536&
H/05f
?Rí￥2T D-MQ2T1''"-4&
1?/05
??￥2T￥?1??
?2T1536&??
^/05f
?yNRí
f
?2TD-MQ1''"-4&
=536&''"-4&f
?
536&''"-4&f
?¨ ?Rí?
?￥
?′?? V[°¤ ?íì
T?o?′536&?
''"-4&yN?
?f
?Yè V[?
P¨
?''f
?
B''f
?
a
ü
''f
?¨?3??L′?a?
??
k￥?L′Rí?]￥2TyNGf
?9?-1
Hqf
?
?￥?¨?<W V[
P¨f
?''
?′?
Té?Hq_?
?￥?E1'' MPHJDBM@UFTU
WBMVF@JG@USVF
WBMVF@JG@GBMTF
?-PHJDBM@UFTUV
U9
?
2T1536&''"-4&￥?i′Vr
T''?
? V
P¨??1?
??
7BMVF@JG@USVFA
U MPHJDBM@UFTU1536&
HRí￥′7BMVF@JG@USVF9 V[
^
e
T
7BMVF@JG@GBMTFMPHJDBM@UFTU1''"-4&
HRí￥′7BMVF@JG@GBMTF9 V[
^
e
T
ey-?T?B??
?MPHJDBM@UFTURí￥2T1?￥?53??=??
?7BMVF@JG@USVF
￥2T?53?????
?7BMVF@JG@GBMTF￥2T''f
? V[3ta¨
WBMVF@JG@GBMTF#WBMVF@JG@USVF?
? V[/ˉ￥_?Hq
&YDFM?4
V? BHq ?s
? ￥
ef
? è??T19
??íìu×??
ó''1
?3C￥Q
?5 V
P¨$06/5''yTVf
??T1? ?íìu×?￥Bó
''1
?3p?5 V
P¨46.''yTVf
?
=''f
??¨
{{μ
T￥ baV?
第13／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m|
YsV
[m?
?
U￥|
Y ?sV1 è??ò?
ê1?|?￥F?f ?￥
?
?A 99
￡[?íì(1 è
T1
46. $''
á
ì A?9
?1￥2T?T?"￥Vìu? ?ü:
?￥
?4 ? AA
U
^?
7|
?i￥
^?μ÷E??99 ￡?￥;F V??
a?
T?ü?
???
^B?÷E?
^
?Tá
ì ?¨
''f
?￥?9 V[
T￥f ?/]"?A
U?t??
LC;o
3|99 ￡?￥
T?[?íì(1 è??
'' 46. $''
46. $''
Y
ì￥3
dü
^?T46. $''
???
,5 ?íì?A
U46. $''
￥2T?5A
U
3?1
+?
a
ü
46. $''
???
,￥??E
^46. $''
&9$&-? V[
8
{
V
U3?1￥=?1 byN3?￥2T
^ ?íì??A
U??3?
第14／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
?]￥HqRí?]￥2T
?T
? è0μ
?z￥ ?3aá
ìü??^|''f
??¨?÷<W￥
5×1? ?
V?? ?]￥?us?ìD??ìC á
ìü[?)￥???1 è 8
a
ü¨E
m
第15／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?)￥??m
?
U1
SK?￥8???á
ì
!??vü (s??D
3?
^
??ì￥?5?Tò Sü (s?Vs5a1
^?ì￥?5:T??ì
? ?B?5á
ì 8????
T[?íì#1 è
'' #
?ì
??ì
?E3
d1?T?íì#￥′v?53??=??
?'' ?íì#?A
U?ì3"
?53?????
?'' ?íì#?A
U??ì3"
8??? ￡? V[ A???$
￥]Dò Sü (s1s8???1??ì? (1?
ì
a3f
?￥?¨
?￥ è0?á
ìo
^|?e?us1?ìD??ì
L=?¨??Yè
^μ
??)￥1?a
?#ì?#ì?μ÷EBQ?us
? V[
P¨ a3￥÷
E ?
LCˉ[
è1 èá
ì
!?8???￥?51?ò Sü (s?V
H??1a?
?m
?
U
m
a
ü1
3
d ?1?ZLá
ì ? ú?S
×3￥
U è] V[?v
L=f ?é?÷
×￥3?h?i&YDFM￥''f
?K
?t×3
? ?B?5á
ì 8????
T[?íì''1 è
'' ''
'' "/% ''
a?
?ì
??ì
?E3
d1?T?íì''￥′v?53??=??
? ? ú13f
????
第16／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?íì''￥′
^?v?1
?vE8?B/"/%f
?￥?¨?"/% ''
L=
V[?'' ?T
?@ ?íì''?A
Ua?3"?
?@A
U?ì3"?T''
￥′[
Hq??
?@53?????
?'' ?íì''?A
U??ì3"
8??? ￡? V[ A???''
￥]Dò Sü (s1s8???1a?
?? Hq9
?′
3
''f
?￥
P¨ZEaá
ì ? A AD- ?
?￥&YDFM4￥ V? BHq ?s
? ￥
ef
? è??T19
??íìu×??ó''1
?3C￥Q
?5 V
P¨
$06/5''yTVf
??T1? ?íìu×?￥Bó''1
?3p?5 V
P¨46.''y
TVf
?1?46.''f
?
?DD??f
??[S
?1W%￥o
? ú×?o
$06/5''
￥?¨
$06/5'' V[¨ ?9
?ó?u×=
?@+?Hq￥?íì￥
?"1? ?V?9
?
?êD
3
|¤a??￥ [?
? y''V?p
?μ''y'' í[
￥?y
?
?E?
T1$06/5'' SBOHF
DSJUFSJB
?3BOHF1319
??
?@Hq￥?íì
?"￥?
íìu×$SJUFSJB??''t?íì|$9
? =￥Hq?
T V[1
?3Vr
Tó''
è?Hq V[V
U1 BQQMFT
?V
? úˉ[
??V￥ è0
a
üBt?¨ZEá
ì319
?￥
^
?êD
3|¤a??￥
[?
??51?v?s:Sa??m
?
U
m
第17／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
? ?B?5á
ì a?
ê
??
T[?íì#1 è
$06/5'' ##
?E3
d19
?#?#??S?''KBSSZ￥ò S??μ
?
?′v?￥?íì
a?
ê
? ￡? V[ A?KBSSZ￥a?
ê
?1
ê
e|9 V[GQ A?
g
r<V
g
r<V V?
^8?¨''46.''$06/5''dè??￥
U è1? V??9
?g
r|
?￥è?
??a?9
??g
r|?￥g
r-iO? 9?
%?
?Qg
r?¤￥?á
e
S
? V?m
?
Ue
S
?
^[
@
￡??
T
￥''?è?|?
me
S
? V
?g
r|??9V?m
?
U
第18／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
mg
r|??9V
?m
?
U￥V??
^ ?¨f
?9
?￥ZE1??9￥
?
n5y ?B??vg
r|??9
￥V?"
T?m
?
U?asY9
?è?
?è?9-g
r?á
è?
?¨$06/5''9
?g
r|?￥è?
?
[g
r|?"//&￥è?
?
T1 è
T
$06/5'' $$
"
?E3
d19
??íì" ''g
r|?"//&
g
r|?b?$$￥S?=''m
?
U￥e
S
? VC￥Q
?
??C￥Q
?'' Va1
^?g
r|?"//&￥è?
?
è?9-¨46.''?9
??g
r|?￥g
r-
[g
r|?"//&￥è?9-
T1 è
T
46.'' $$
"
##
N
T g
r|?b?$$?_°?íì"?￥ó''''g
r|?"//&?a
9
?è?á-
##?M?
￥?
??M?
￥?ü
^g
r|?"//&￥è?9-
g
r?á¨''? è?9- %?
?Qg
r?¤￥?á
L?
3￥g
r?á?51?è?9-?V￡í
H? ??1?s-
E??51?s-
E? ?B?5ˉ[g
r|?"//&1 è
a
ü
T1
第19／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
'' $
$
?Tè?9-l?5?á1?Tè?9-v???5?á1
àNá
ìX??
3
&9$&-f
?￥
?f
?M?vE
L=yT??X÷ ÷μ¨￥
¨
&YDFMf
??¨-ó''
HW°ùf
?
?ìó''f
?ü
^ V[
T?) ?ó31￥f
? è? V[?Mvl??ó31￥
é V[9Dt3???"t3??7°ù?
HWf
?5 V[
T?s?) ?
°ù′?
HW′1??
?f
?￥
V? A?V? ú?Btè¨￥f
?Se1o
Bó''f
?
BvlD
-08&3|B?ó31?￥
?μv3D1l3
611&3|ó''D?v?
T
1301&3|ó31￥
n3#??d33?-a￥
n3D?v|?￥3D?
l
???f
?￥''?E?
T (1f
?UFYU
U è
a
ü
Xμ3?11Q-FBTF$PN&)FSF V[ A???
{?￥??S? ?vl
y¨
YV[
??f
? V[|ó''DA
U"
T
P¤ó''M¤?S?nm
-PXFSQ-FBTF$PN&)FSF QMFBTFDPNFIFSF
VQQFSQ-FBTF$PN&)FSF 1-&"4&$0.&)&3&
QSPQFSQ-FBTF$PN&)FSF 1MFBTF$PNF)FSF
第20／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
=|3?1?￥?s3?
] V[
P¨.JE-FGU3JHIU?f
?Vé3?1=|B?s3? 8?Eì
T1
-&''5f
?-&''5 UFYU
OVN@DIBST
?5FYU
^c14|3?￥ó''1/VN@DIBST·?1?
-&''5
?4|￥3?
?
.%f
?.% UFYU
TUBSU@OVN
OVN@DIBST
?5FYU
^c14|3?￥ó''14UBSU@OVN
^ó''?14|￥?B?3?￥ê?
3()5f
?3()5 UFYU
OVN@DIBST
?5FYU
^c14|3?￥ó''1/VN@DIBST·?
?3()54|￥3?
?
1?V3?15IJTJTBOBQQMFsY|3?5IJTBQQMFJT￥ 8f
?E1
-&''5 5IJTJTBOBQQMF
5IJT
3()5 5IJTJTBOBQQMF
BQQMF
.% 5IJTJTBOBQQMF
JT
第21／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
??"3?1￥ ba
3?1?
?? ba9
^B?μr￥3??
^?T3?1?C ba3?
H?^ ?
1
?
^?
3p &YDFM?] V[
P¨5SJNf
?b"3?1?￥ ba
?E?
T153. UFYU
?5FYU131b"? bì￥ó''
31?i￥
^5SJNf
???b"?M-W￥?? bì?T ???s bì?3b"￥?y
p
P¨9D??1?V3?1.ZOBNFJT.BSZ?b" bì￥f
?E153. .ZOBNF
JT.BSZ
.ZOBNFJT.BSZ?nm
m
13?1￥1?
? V?üè?1?]￥3?1N
H] V[
P¨&9"$5f
? ?1?
?3?1
^?M]
?f
??
k
?3?1
^???M]?T
?
ì??M]5Rí536&?5Rí''"-4&
f
?&9"$5?usvl?-
{ì
T
￥μs ?¨f
?&9"$5 V[?
k
{?ó?=￥ó
3?E?
T1&9"$5 UFYU
UFYU
5FYU1?1?￥?B?3?15FYU1?1?￥?=
?3?1 è
a
ü?nm
&9"$5 $IJOB
DIJOB
''BMTF
第22／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
=°ùD
HWf
?
? V￥) ?V??°ùD
HW￥f
?
^M?×1￥) ?G 7&YDFM ?Z
?94
M?~?￥f
?vE
P¨
B|?-"d
HW°ù?
¨?|?-"d
HW°ù?￥f
??1μ/0850%":
?E?
T (1f
?
=|¤°ù
HW￥?s3
′
?T31??￥Mzz°
?l
H￥
?
H V[
P¨)063%":.0/5):&"3f
?°
¤V°ù
HW?|31￥
? 8
U è? Am
1?31Rí1.￥Mzz°
?#l
H
? V[sY?¨M?f
?
L
C
:&"3 &
.0/5) &
%": &
)063 &
第23／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
N??μ÷ μ¨￥°ù
HWf
? V[°?V/
?á
ì|[B? 8￥
U è ?
a
ü&YDFM
￥ó''f
?D°ùf
?￥¨o
?
U èSB?
?4e±￥|
Y''
sV
U è
a
ü
?m
?
U￥
3|
Y''
V?"
I|?y?
&z￡|
?[#?FyT
HW1
my@???ò[ (1¨f
?9
?
?¤
m
第24／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
N è?á
ì|W%
a
ü??YVf
?p
1?V
&z￡|
??4|
3M?Y?
1?V?FyT
HW?4|y
-?
&z￡|
?M1?
M
3??
LC1?V
&z￡|
??4|
3M?Y?--
n531
3
&z￡|
?
?}V￥clá
ì????￥
&z￡|
?μê-sù&?￥
&z￡|
?
^ê
￥C &?￥
&z￡??Mz￥ ?Z?
êM1
1ê?áF
r
?ü?
ê
?
?
&z￡|
?| M?é￥B
Hù=i
?
&z￡|
?￥cl?/
ê￥
&z￡|
?_ê11u}
?_ê1
3Mz ê
_ê1
3z
_ê1
3°ù?_ê1
¨?|i???Y
?13}
?1o
ê￥
&z￡|
?_ê11u}
?_ê1
3Mz ê
_ê1
3z
_ê1
3°ù?_ê1
¨?|i???Y
?13}
?1oê1
rê
?¨f
?
N è?1
LC
? ￥1?4|?¨
?/+?&YDFMf
?
''f
??
?Vr
T?
k￥2TRíM?￥′''f
?
?3
?E?
T1''MPHJDBM@UFTU
WBMVF@JG@USVF
WBMVF@JG@GBMTF
$0/$"5&/"5&|???ó3[?iàB?ó3[?
?E?
T1$0/$"5&/"5& UFYU
UFYU
.%Vó''3?1?·?￥
Sê?Rí·?é￥3?
?E?
T1.% UFYU
TUBSU@OVN
OVN@DIBST
50%":Rí9
?"d=?￥?-°ù
?E?
T150%":
%"5&%''9
?
?°ù-W￥?
?
?M
?
?E?
T1%"5&%'' TUBSU@EBUF
FOE@EBUF
VOJU
第25／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
7"-6&|}V
?3￥ó31D?
?3
?E?
T17"-6& UFYU
3()5?
?·?￥3?
?Ríó''1?KaB? ?3?
?E?
T13()5 UFYU
OVN@DIBST
/5Rí
L
?
?a￥?
?′?E?
T1/5 OVNCFS
TE#3
d[?y"OEZ1 è
a
ü
a
ü1E
?
T?V ￥3? ú￥
&z￡|
?K?1ê￥?T] Aí
T￥?
V[é?e?￥??'' V
a¨?ê￥
&z￡|
?
.à V
a¨?
?ii￥f ?
?
&z￡|
?p?Y
'' 7"-6& 3()5 &
/5 7"-6& 3()5 &
o
3
T3
dB3()5 &
¨?p
&z￡|
??}V?Y￥
?3
L=p¤￥1}V
?3￥
3?1
C7"-6& 3()5 &
¨?|
B?
?¤￥}V
?3￥3?1D1
?3
D7"-6& 3()5 &
/5 7"-6& 3()5 &
¨????
&z￡|
?
^
??
^}
???F9 V[¨.PEf
? ?S?
E '' 7"-6& 3()5 &
/5 7"-6& 3()5 &
o
3
#?T
?
T?
??|
?
^}
?
HA
Uo?5??|
?
^
?￥?5Rí3
?
&z￡|
?p
3°ù
$0/$"5&/"5&
.% &
.% &
.% &
T3
dB.% &
1
&z￡|
??|V
UMz￥
?3￥3?1
C.% &
1
&z￡|
??|V
Uz￥
?3￥3?1
D.% &
1
&z￡|
??|V
U°ù￥
?3￥3?1
E$0/$"5&/"5&
.% &
.% &
.% &
"￥ü
^| ?3?
1?i BA
U
第26／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
? ?FyT
HWpM''''y
-
$0/$"5&/"5& %"5&%'' ''
50%":
Z
M
%"5&%'' ''
50%":
ZN
?
T3
d
B50%":
¨?p"d?-￥
HW
C%"5&%'' ''
50%":
Z
¨?9
??-"d
HWD?FyT
HWMμ￥Mz
D%"5&%'' ''
50%":
ZN
¨?9
??-"d
HWD?FyT
HWMμ￥z-
{°ù?
￥°?M
E $0/$"5&/"5& %"5&%'' ''
50%":
Z
M
%"5&%'' ''
50%":
ZN
?
"￥ü
^| ?3?1?i BA
U
e
a
ü
?f|
Y''
V?á
ì??C7y°ù
HA
U ]B??íì?￥?
^?
?
LC￥;4?
^
my@F￥
??
^
L=
??°ù?
^M?￥
?A
U￥
^"d?-
HW? ú
^ ?¨f
?50%":?f
?5&95B ?7yBH???c"?-°ùi|
°ù[EENNZZZZ￥ì
TV
U
8
TE1 7y°ù5&95 50%":
EENNZZZZ
àNá
ì?ó''f
?°ùD
HWf
?Xüμ
vá￥
3]
H9
!X
Bt?¨
5×
M?
?"vE ?Z
?￥?ù??μ÷<W￥?¨
?Bó''f
?
f
?f
?
a
ü?E
"4$
|3?1?￥??
?3??ó3
÷?1???3?
3?
"4$ UFYU
$)"3
Rí??
?3}
?
￥3?f
?$)"3
V|
e ??9
?
óq?￥}
?D1
3?
$)"3 OVNCFS
$-&"/
÷"ó''???u?
￥3?V
e?
$-&"/ UFYU
第27／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
¨???
{?￥3?
1
P¨$-&"/f
?
|÷"?cμ￥?
-?T"díEu?
￥3? è? V[
÷"YèC
?
óqh?á?í
Eu?￥?)9
?
}
?
$0%&
Ríó31??B?
3?￥
?3}
?R
í￥}
???9
?
?-
P¨￥3?
"
$0%& UFYU
$0/$"5&/"5&
|??ó31?i?
B?ó31?
$0/$"5&/"5& UFYU
UFYU
%0--"3
Gv
;ì
T|l
?
1
???·?￥ê
?iD?ó3
%0--"33.# OVNCFS
EFDJNBMT
&9"$5
?f
??
k
?3?
1
^???M]?
T
?
ì??M]5
Rí536&?5R
í''"-4&f
?
&9"$5?usvl
?-
{ì
T
￥
μs ?¨f
?
&9"$5 V[?
k
{?
ó?=￥ó3
&9"$5 UFYU
UFYU
''/%
''/%¨?°s
e
ó''1
XJUIJO@UFYU
=￥
ó''1
GJOE@UFYU
iV
XJUIJO@UFYU￥
n3
? 7
SRí
GJOE@UFYU￥
Sê
?I|
''/% GJOE@UFYU
XJUIJO@UFYU
TUBSU@OVN
''9&%
?·?￥l
?ê
?é
?
1
?? ?¨
??ù|[l
?ì
T?
?
!?ì
T
i[ó31?
TRí
''9&% OVNCFS
EFDJNBMT
OP@DPNNBT
第28／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
2T
+4
|3?1?￥??
?3??ó3
?L÷?1??
?3?3?
+4 UFYU
-&''5
-&''5?
?·?￥
3?
?Ríó''1?
￥?B?-+?3
?
-&''5#?
?·?￥
3?
?Ríó''1?
￥?B?-+?3
?Nf
?¨?
?3
?3?
-&''5 UFYU
OVN@DIBST
-&''5# UFYU
OVN@CZUFT
-&/
-&/Ríó''1?￥
3?
?
-&/#Ríó''1?
¨?}V3?￥3?
?Nf
?¨?
?3
?3?
-&/ UFYU
-&/# UFYU
-08&3
|B?ó31?￥
?
μv3D1l
3
-08&3 UFYU
.%
.%Ríó''1?V
·?ê? 7
S￥+?
?"￥3??
?"
?¨?·?
.%#Ríó''1?
V·?ê? 7
S￥+
?
?"￥3??
?
"?¨?·?Nf
?¨?
?3?3?
.% UFYU
TUBSU@OVN
OVN@DIBST
.%# UFYU
TUBSU@OVN
OVN@CZUFT
1)0/&5$
4|ó''1?￥ó{
GVSJHBOB
3?
1)0/&5$ SFGFSFODF
1301&3
|ó31￥
n3#
??d33?-a
￥
n3D?v
|?￥3
D?l
1301&3 UFYU
3&1-"$&
3&1-"$&
P¨
eó
''1i?
?·?￥
3?
?9Dó''1
3&1-"$& PME@UFYU
TUBSU@OVN
OVN@DIBST
OFX@UFYU
3&1-"$&# PME@UFYU
TUBSU@OVN
OVN@CZUFT
OFX@UFYU
第29／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
?￥?só''
3&1-"$&#
P¨
e
ó''1i?
?·?
￥3?
?9Dó''
1?￥?só''N
f
?1
?3?3?
P¨
3&15
?vó?￥Q
?×ˉ
A
Uó'' V[YV
f
?3&15 ??1
×ˉA
UBó3
1?íìé?A
3&15 UFYU
OVNCFS@UJNFT
3()5
3()5?
?·?￥
3?
?Ríó''1?
KaB? ?3
?
3()5#?
?·?
￥3?
?Ríó''1
?KaB? ?3
?Nf
?¨?
?3
?3?
3()5 UFYU
OVN@DIBST
3()5# UFYU
OVN@CZUFT
4&"3$)
4&"3$)RíV
TUBSU@OVN 7
S
nQ
s?+?3?ó''
1￥ê?
+?3?
￥I|
P¨4&"3$)
V??3?ó''1
eó''1?￥ê
??"ü V
P¨
.%3&1-"$&f
?÷?ó''
4&"3$)#9 V
e
ó''1
XJUIJO@UFYU
?°
só''1
GJOE@UFYU
iRí
GJOE@UFYU￥
Sê
?I|N2T
^
?
??3?
?
P¨￥
3?
?iV
TUBSU@OVN 7
S￥
Nf
?¨?
?3?3
4&"3$) GJOE@UFYU
XJUIJO@UFYU
TUBSU@OVN
4&"3$)# GJOE@UFYU
XJUIJO@UFYU
TUBSU@OVN
第30／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
?N?9 V
P¨
''/%#
eó''1
?°só''1
46#45565&
ó31?¨
OFX@UFYU9}
PME@UFYU?T31
Bó31?9D
·?￥ó''h
P¨
f
?46#45565&?
T31 Bó31
?9D·?ê?)￥
?ió''h
P¨f
?3&1-"$&
46#45565& UFYU
PME@UFYU
OFX@UFYU
JOTUBODF@OVN
5|
?′D?ó''5 WBMVF
5&95
|B
?′D1?·
?
?3ì
TV
U￥ó
''
5&95 WBMVF
GPSNBU@UFYU
53.
"
?M-W￥??
bì?b"ó''?
?μ￥ bì V
e?¨???|{
μ??5 bì￥ó''
H V[
P¨f
?
53.
53. UFYU
611&3
|ó''D?v?
T
611&3 UFYU
7"-6&
|}V
?3￥ó31
D?
?3
7"-6& UFYU
8%&$)"3
|?3?3?D1
?3?3?
8%&$)"3 UFYU
:&/
P¨°?
;
ì
T|
?3D?ó
''i·?ê?a
￥
?3
1
??
:&/ OVNCFS
EFDJNBMT
第31／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
?=°ùD
HWf
?
f
?f
?
a
ü?E
%"5&Rí}V+?°ù￥"
?%"5& ZFBS
NPOUI
EBZ
%"5&%''
9
?
?°ù-W￥?
?
?
M
?
%"5&%'' TUBSU@EBUF
FOE@EBUF
VOJU
%"5&7"-6&
f
?%"5&7"-6&￥?1??
^|
[ó3V
U￥°ùD?B?"
?
%"5&7"-6& EBUF@UFYU
%":
Rí["
?V
U￥°ù￥?
?¨?
??V
U
%": TFSJBM@OVNCFS
%":4
?vBM?￥
?E
??
[?9BM9?
Rí
°ùWMμ￥?
?
%":4 TUBSU@EBUF
FOE@EBUF
NFUIPE
&%"5&
Rí·?°ù TUBSU@EBUF
-
--a·?z
?￥°ù"
?
P¨f
?&%"5& V[9
?D
??°)?B?]B?￥?ù
°￥°ù
&%"5& TUBSU@EBUF
NPOUIT
&0.0/5)
RíTUBSUEBUF---a·
?z?KaB?￥"
?¨f
?&0.0/5) V9
?+?z?K
aB?￥
HW"
?¨?￡?￥
?ù°?9
?
&0.0/5) TUBSU@EBUF
NPOUIT
)063
Rí
HW′￥l
H
?''B?o?
".
?
1.
-W￥?
?
)063 TFSJBM@OVNCFS
./65&
Rí
HW′?￥sò''B?o?
?-W￥?
?
./65& TFSJBM@OVNCFS
.0/5)
Rí["
?V
U￥°ù?￥
zz
^o?B?
E=-W￥?
?
.0/5) TFSJBM@OVNCFS
/&5803,%":4
Rí?
?TUBSUEBUB?
FOEEBUB-W??￥yT°
?
′yT°? ???
ê·?
￥Lù
/&5803,%":4 TUBSU@EBUF
FOE@EBUF
IPMJEBZT
/08
Rí?-°ù?
HW
??￥"
?
/08
4&$0/%Rí
HW′￥
e
?Rí￥
e
?14&$0/% TFSJBM@OVNCFS
第32／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
à-W￥?
?
5.&
RíB+?
HW￥l
?′f
?
5.&Rí￥l
?′1V?
-W￥
?′}VV
".
?
1.
-W￥
HW
5.& IPVS
NJOVUF
TFDPOE
5.&7"-6&
Rí?ó''1
?}V￥
HW￥l
?′?l
?′1V?
￥
?′}VV
".
?
1.
-W￥
HW
5.&7"-6& UJNF@UFYU
50%":
Rí?-°ù￥"
?"
?
^
.JDSPTPGU&YDFM¨?°ù?
H
W9
?￥°ù
HW}
?
50%":
8&&,%":
Rí°ù1?ù+af ?
/′1?ù???
ù
B-W￥?
?
8&&,%": TFSJBM@OVNCFS
SFUVSO@UZQF
8&&,/6.
RíB?
?3?
?3}VBM?
￥?+?
8&&,/6. TFSJBM@OVN
SFUVSO@UZQF
803,%":
Rí°ù
S°ù---
aM?·?yT°￥B°ù￥
°ù′yT°? ???
ê
·?￥L°
803,%": TUBSU@EBUF
EBZT
IPMJEBZT
:&"3
Rí°ù￥MzRí′1
?-W￥?
?
:&"3 TFSJBM@OVNCFS
:&"3''3"$
RíTUBSU@EBUF?FOE@EBUF
-W￥?
?]?M?
?￥?s1
:&"3''3"$ TUBSU@EBUF
FOE@EBUF
CBTJT
&YDFMf
??¨-°?D?¨f
?
o
°?D?¨f
?--á
ì5 ?
3B/μ1?¨￥?
M
?¨￥T¨
&YDFM??¨￥T¨ ?S
MyTV
￥?íì?íìu×i·
ü
T?
?
P¨￥
?
￥ê?YV?¨ V[
T?
P¨yTV?]?s￥
? ? ?
T?
P¨]B?
íì￥
?′? V[?¨]ByT??]yTV￥?íì?]yT?￥?íì
.à
??
¨???￥
?
第33／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
?¨￥cl
1??¨31
3?/+?f ?￥cl
???¨?]yT??￥?íì￥?¨?1???¨
ù??¨?¨
????￥
? ?1ù??¨
M?¨ 7y
T
H?íì?íìu×￥?¨Yè
^M?c
T￥?íì￥M
ê?
''?¨?T ˉ?
T
H??&YDFM???¨
1h
P¨ ''?¨''F?
?í?|
?$
?¨￥V
UZE
1??¨μ
?V
U￥ZE''"?3$?¨"
T
?¨"
TBa"
"￥?¨"
T
^&YDFM￥a?¨ ???? ???¨3S?
V"?7
?
?3S??V??t3?
?3$?1??
S5?T1?¨?íìh
¨?
{?
3??
?3 è?$?¨
$???-)￥?íì?T1?¨?í
ìu×h
{?u×P
??íì￥?¨
μ|?u×·/??íì￥?¨?"$
?¨"
T=3$
3$?¨"
T?&YDFM
P¨3F?
?3?$F
?3 ?·
U?íì￥ê? è??
íì ''?¨3$D"?¨"
T?￥ ''?¨"?N?T??íì
^"5?í
ìM?¨3<>$<>|?¨/
?B??·HB
￥?íì
^#
3
?¨￥àQaá
ì ? A A&YDFM4￥°?D?¨f
?°?D?¨f
? V[¨ ?
? b?Vì?°s+?
?′?31°sB?íì￥?¨&YDFM?B4
"%%3&44"3&"4$)004&$0-6./$0-6./4)-00,61):1&3-/,/%&9/%3&$5-00,61
."5$)0''''4&5308308453"/4104&7-00,61?°?D?¨f
?/
?3?|sFo
B/?tf
?￥
P¨ZE#e??¨
B"%%3&44$0-6./308
"%%3&44¨??vó?￥?|?
Sy ?ó'' ??￥?íì1?
?E?
T1"%%3&44 SPX@OVN
DPMVNO@OVN
BCT@OVN
B
TIFFU@UFYU
第34／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
3PX@OVN· ?íì?¨?
P¨￥?|
$PMVNO@OVN· ?íì?¨?
P¨￥
S
"CT@OVN·
üRí￥?¨ ??}V ''?¨}V ''?|M
S}VM?|
''
S1M?¨
"¨[·
ü"3$?¨"
T￥
?′?T"1536&
8
{f
?"%%3&44Rí"
"
T￥?¨?T"1''"-4&f
?"%%3&44Rí3$"
T￥?¨
4IFFU@UFYU1Bó''·
üT1???¨￥yTV￥??T
8
{TIFFU@UFYU5?
P¨?
?yTV
e?
a''"%%3&44?|
S?¨ ???¨"
TyTV?
1?"%%3&44
''"-4&
<#PPL>4IFFU
??<#PPL>4IFFU3$?nm
m
$0-6./¨?Ríó??¨￥
S
?E?
T1$0-6./ SFGFSFODF
3FGFSFODF131¤?
S￥?íì?íìu×?T
8
{SFGFSFODF5L?1
^f
?
$0-6./
? ?íì￥?¨?TSFGFSFODF1B??íìu×iOf
?$0-6./T1
￡ü
?F
{?5f
?$0-6./|SFGFSFODF?￥
S[
￡ü
?F￥?
TRí?
^3FGFSFODF?
??¨ ?u×
308¨?Ríó??¨￥?|
第35／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?E?
T1308 SFGFSFODF
3FGFSFODF131¤??|￥?íì?íìu×?T
8
{SFGFSFODF5L?
^f
?
308
? ?íì￥?¨?TSFGFSFODF1B??íìu×iOf
?308T1<°
?F
{
?5f
?308|SFGFSFODF￥?|[<°
?F￥?
TRí?
^3FGFSFODF?? ?u
×é??¨
="3&"4$0-6./4/%&93084
"3&"4¨?Rí?¨?c￥u×?
??u×V
U ??￥?íìF??íì
?E?
T1"3&"4 SFGFSFODF
3FGFSFODF1B?íì?íìu×￥?¨9 V[?¨ ?u×?T31|+??¨·
?1B??
?5A?¨ ?| ? ?
$0-6./4¨?Rí
?F?¨￥
?
?E?
T1$0-6./4 BSSBZ
"SSBZ131¤?
?￥
?F
?F
T?íìu×￥?¨
3084¨?Rí?¨
?F￥?
?
?E?
T13084 BSSBZ
"SSBZ131¤??
?￥
?F
?F
T?íìu×￥?¨
[
òf
?
U ènm
m
第36／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
/%&9¨?RíVìu×?￥
?′
?′￥?¨
f
?/%&9
μ
??
T
?F??¨
?F?
TYèRí
?′
?′
?F?¨?
TYèR
í?¨
/%&9 BSSBZ
SPX@OVN
DPMVNO@OVN
Rí
?F?·??íì?íì
?F￥
?′
"SSBZ1?íìu×
?Fè
?3PX@OVN1
?F??￥??|f
?V??Rí
?′
$PMVNO@OVN1
?F?
￥
?|f
?V?
Rí
?′3?i￥
^3PX@OVN?DPMVNO@OVN
A?·_BSSBZ?￥B?íì?5f
?/%&9Ríp′3&''
/%&9 SFGFSFODF
SPX@OVN
DPMVNO@OVN
BSFB@OVN
Rí?¨?·??íì?íìu×
￥?¨
3FGFSFODF1B? ??íìu×￥?¨
3PX@OVN1?¨??￥??|f
?V??RíB??¨
$PMVNO@OVN1?¨?
￥
?|f
?V?
RíB??¨
3?i￥
^3PX@OVNDPMVNO@OVN?BSFB@OVNA?·_SFGFSFODF?￥?íì?5f
?
/%&9Ríp′3&''?T
8
{SPX@OVN?DPMVNO@OVNf
?/%&9Rí?BSFB@OVN
?·?￥u×
?/%3&$50''''4&5
/%3&$5¨?Rí?ó31·?￥?¨
?31÷?
T??íì￥?¨7?÷?
T''
&
P¨f
?/%3&$5
?E?
T1/%3&$5 SFG@UFYU
B
?3FG@UFYU1?íì￥?¨N?íì V[c""
T￥?¨3$"
T￥?¨?
l1?¨￥?ó31?íì￥?¨?TSFG@UFYU?
^?E￥?íì￥?¨f
?
/%3&$5Ríp′3&''
"1B
?′·
üc ?íìSFG@UFYU?￥?¨￥ ???TB1536&
8
{
SFG@UFYU$3
d1""
T￥?¨?TB1''"-4&SFG@UFYU$3
d13$"
T￥?
¨
31?i￥
^?TSFG@UFYU
^
6B?yT?￥?¨???¨5?yT?A?$
u 7?T÷yT?
àμu 7f
?/%3&$5Ríp′3&''
0''''4&5f
?¨?[·?￥?¨1?v"YVó?êM
¤??￥?¨
第37／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
Rí￥?¨ V[
^B??íì??íìu×i V[·?Rí￥?
??
?
''?E?
T10''''4&5 SFGFSFODF
SPXT
DPMT
IFJHIU
XJEUI
?SFGFSFODFM
T1êM
?v"￥?¨u× SFGFSFODFA?1?íìM ??íì
u×￥?¨?50''''4&5f
?Ríp′7"-6&
SPXTM
V
UM?êM
?v"￥P
??íì_
_/
êM￥?
? è?SPXT
P¨T
1?
?V
U"S?¨u×￥P
??íì1SFGFSFODF??
?
? V1?
? }V
S
?¨?íì￥/Z
?μ
? }V
S?¨?íì￥
Z
? }V
S?¨?íì
DPMTV
UM?êM
?v"￥P
??íì_P _·
êM￥
? è?DPMT
P¨T1?
?V
U"S?¨u×￥P
??íì1SFGFSFODF·M
? V1?
? }V
S?
¨?íì￥·H
?μ
? }V
S?¨?íì￥PH
?T?
??
?êM
?yTVH?0''''4&5f
?|Ríp′3&''IFJHIUM
V
Uú''
?1Rí￥?¨u×￥?
? IFJHIUA?1?
?
XJEUIM
V
U z''
?1R
í￥?¨u×￥
? XJEUIA?1?
?
?T
8
{IFJHIU?XJEUI5L
!ú? z
DSFGFSFODFM] è?
T0''''4&5 "
V
U1?íì" L/?i L·
￥
?
￥u× ''%)u×
?N Vn0''''4&5f
?
L=
i?M????íì?÷?ê?u×
?o
^RíB??¨
1)-00,61-00,61."5$)7-00,61
-00,61f
?D."5$)f
?
-00,61f
? V[Rí_
??u×?
u×
?F?￥
?′N"
f
?¨? Vì
?′
?F￥
n?°s·?￥
?′i?NRíVì
?F?-
?·??)￥
?′?1?′
ê?
? V￥
n?iO1°s/
?ó???￥
?
H
P¨f
?)-00,61?1?′ê?1
é?
? °s￥PHB
H
P¨f
?7-00,61
?T31s?￥í
í￥ê?7?
^?￥í
í''
&5??
P¨f
?."5$)7?
^f
?
-00,61."5$)f
?¨ ?Rí ·?Z
T/D·?
?′?￥￥
?F?í
í￥M?ê?V[
s
V?°sf
?￥??B
^?
?
ìHqRí$
?
ìu×=
? ￥B?
? ′=
^?
?
ìHqRí$
?
ìu×=B
?
? ￥ê?′ ?¨?
v?????
LC
? ￥°?
7O9?3 %??)- ?￥
L=ù5
-00,61¨?Rí_
??u×?
u×
?F?￥
?′
f
?-00,61μ
??E?
T_
?
?F
_
?
T
第38／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
f
?-00,61￥_
?
T
^ ??u×?
u×_
?°s
?′?aRí?=???
u×?
u×?M]ê?￥
?′
''?E?
T1-00,61 MPPLVQ@WBMVF
MPPLVQ@WFDUPS
SFTVMU@WFDUPS
-PPLVQ@WBMVF1f
?-00,61 ?B?_
?
?1°s￥
?′-PPLVQ@WBMVF V[1
?3ó
''
?′c
?′￥??¨
-PPLVQ@WFDUPS1ocB?B
￥u×-PPLVQ@WFDUPS￥
?′ V[1ó''
?3
?′
31?i￥
^-PPLVQ@WFDUPS￥
?′A??
6???";''"-4&
536&?5f
?-00,61??Rí??￥2Tó''?usvl
3FTVMU@WFDUPSocB?B
￥u×vlA?DMPPLVQ@WFDUPSM]
?Tf
?-00,61s??MPPLVQ@WBMVF5°sMPPLVQ@WFDUPS?l???MPPLVQ@WBMVF
￥Kv
?′
?TMPPLVQ@WBMVFl?MPPLVQ@WFDUPS?￥Kl′f
?-00,61Ríp′/"
U èWnm
m
?F?
T
第39／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
f
?-00,61￥
?F?
T
?F￥?B??B
°s·?￥
?′?aRí
?F￥KaB?
KaB
?M]ê?￥
?′Yèf ?/Kz
P¨f
?)-00,61f
?7-00,61 ?9}
f
?-00,61￥
?F?
Tf
?-00,61￥???
T?1¨?D
eè0VìY?1?-00,61
￥
?F?
T￥¨E N?
???￥ V[? A&YDFM￥úù
)-00,61D7-00,61
)-00,61¨? Vì
?′
?F￥
n?°s·?￥
?′i?NRíVì
?F?-
?·??
)￥
?′
7-00,61¨? Vì
?′
?F￥
n
°s·?￥
?′i?NRíVì
?F?-??·?
)￥
?′
?1?′ê?
? V￥
n?iO1°s/
?ó???￥
?
Hh
P¨f
?)-00,61
?1?′ê?1é?
? °s￥PHB
Hh
P¨f
?7-00,61
?E?
T1
)-00,61 MPPLVQ@WBMVF
UBCMF@BSSBZ
SPX@JOEFY@OVN
SBOHF@MPPLVQ
7-00,61 MPPLVQ@WBMVF
UBCMF@BSSBZ
DPM@JOEFY@OVN
SBOHF@MPPLVQ
?-PPLVQ@WBMVFV
U1°s￥′
?A?ê?1?l°su×￥KP
-PPLVQ@WBMVF V
[1
?′?¨ó31
5BCMF@BSSBZ°s￥uר?°s
? ￥u×
?￥°s′A?ê???u×￥KP
V
[
P¨u×u×?￥?¨
3PX@JOEFY@OVN1UBCMF@BSSBZ??Rí￥?￥′￥??|3PX@JOEFY@OVN1
HRí
UBCMF@BSSBZ?B?￥
?′SPX@JOEFY@OVN1
HRíUBCMF@BSSBZ?=?￥
?′[
N ?w
$PM@JOEFY@OVN1M
|KP
1·HB
1GN ?w
3BOHF@MPPLVQ1B
?′·
üf
?)-00,61°s
H
^ú??￥?
^í
??￥
/
?W%o
B/7-00,61f
?￥?¨
ey-7-00,61f
? V[?
?
ìu×=KP
￥′?°su×=
?
￥
? iRí?
￥
? ?3 ?
a
?
ì
H?svl
?[f
?7-00,61￥°s V[r?
?"￥
B
^ú?￥°s=
^í
?￥°s/
?sY
a
ü
ú?°s? u×KP
￥′
?
￥
? é?ú?￥°s
第40／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
U è7yy''VDy''H
n5y ??yy''V
m
?a? y''V7yò??y￥y''HNy''H1?¨7MPPLVQf
?y ?[?y4BOEZ
I|"￥y''H7y1 è
a
ü
?B? J S5 ￡
?=? I|)"?"
??? ?#7y
T
7-00,61 "
")
''"-4&
?E3
d ")S?=''y''V?ú?sD"?íìM?￥?i|???
?=
￥=?9??íì?
?
1?[N ?w
?a￥?íì??M?￥
T
第41／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
í
?￥°s? ?lu×KP
￥′
?
? é??ú?′￥°s
U è?v["9-?]4|M?1 è￥?á
?B?y ?B?["9-D?á1 è￥vV?m
?
U["9-￥
?3 (1v?f ?
''["9- _í
H?á1 è1[N ?w
m
第42／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?=?L?["￥["9-1í #ì?
{?
T
7-00,61 "
"#
536&
'' Vp¤ 8￥?á1 è1?m
m
."5$)f
?
."5$)f
?μ
Z
?￥??
??T?RíB?ê?′
B
^??u×?￥B?′ B
?￥?ê???ú?￥°?D
V
^???í1
=
^??B?ó?′ê?X??
V?￥ê???31?￥?￥
?E21."5$) MPPLVQ@WBMVF
MPPLVQ@BSSBZ
NBUDI@UZQF
MPPLVQ@WBMVF11
?
ì￥′
MPPLVQ@BSSBZ1°s￥u× A?
^B?B
NBUDI@UZQF?￥?
Tμ???ê4V
UB??￥
?
ìV
U
?
ìl?
??°D′￥Kv′°su×A?1
6??
V
U
?
ìv???°s′￥Kl′
°su×A???? 7[
￥
?
ì?T
àμ?￥′5Rí/"
?):1&3-/,
?ì):1&3-/,9ü
^7y y?Z
T[u 7ó??
?z?
.à/5&3/&51?Y
ì
第43／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
1?ü
^ ??íì?
{?Nf
?-a V[?]X?￥??ê? ?&YDFMó??
9?]31?¨Y￥&YDFMó?8PSEó??????ZE
^?"￥
ê?]1
{?Nf
?￥?íì1?#
?è¨y ￡?￥TLf
?mS|CTLf
?? f
?s ? ?
ê4è¨ f
? ?ê4):1&3-/,N
H ? ￥??|C?f
?￥e3
d
???a|?):1&3-/,f
??
?
!??
-JOL@MPDBUJPO?o?1 y¤￥óq/5&3/&51?1?D=NZ
EPDVNFOUT=&YDFMf
?EPD ''SJFOEMZ@OBNF?o?&YDFMf
?? ú
^L
!á
ì1u 7
￥ó?ê?D=NZEPDVNFOUT/￥óq&YDFMf
?EPD
???í?]?I￥&YDFMó?N
H ?#?íìü V ?''u 7¨8PSEI
￥?p@1ó?
):1&3-/,f
?¨?7yò? y?Z
T1?u 7ó??
?z?K?????
a¤
qvB? ??íì?
{?Nf
?-a V[K?á
ìX?￥??ê?
B
e$)004&53"/4104&
$)004&f
?
f
?$)004& V[
P¨JOEFY@OVNRí
?′?
?b??￥
?′
P¨f
?$)004& V[?
ì
?|Rí r??ê
?′?￥?B
?′
?E?
T1$)004& JOEFY@OVN
WBMVF
WBMVF
OEFY@OVN¨[·
ü?ê?
??|￥?
?′OEFY@OVNA?1?-W￥
?3?
^
c
?3?￥
T?íì?¨
7BMVF
WBMVF
1??
?′?
?f
?$)004&?JOEFY@OVNV?ê4B?
?
′3?M?￥?T?
? V[1
?3?íì?¨X?l￥?
Tf
?ó''
53"/4104&f
?
53"/4104&¨?Ríu×￥?f
?53"/4104&A? ?u×?[
?F
T￥?
T
{?
?u×￥?
??
?sYDBSSBZ￥
???
?M]
P¨f
?53"/4104& V[?MyTV
?V?
?F￥<°
￡ü<_
?E?
T153"/4104& BSSBZ
"SSBZ131é??￥
?FyTV?￥?íìu×
?ì
?F￥?ü
^|
?F￥?B?
第44／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
T1?
?F￥?B
?F￥?=?T1?
?F￥?=
[N ?w
U è|e ?1?_?
￥<V?1:_?
m
?B???31?￥1 ??íì?
TyN31[
?F
T￥ZE
{?
T#
n5ê
?3?￥S?N)á
ì
!??aib￥S?1"#
?=??è¨y ￡?￥TLf
?mS|CTLf
?? f
?s ? ?
ê4°sD?¨f
? ?ê453"/4104&N
H ? ￥??|C?f
?￥e3
d?
??a|?53"/4104&f
??
?
!??
m
???ê4
?F￥S?''"''
第45／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?
1???N)
^[
?F
T
{?yN31?$35-4)''5&/5&3F?o ???1
?F
TN
H?
T?A
U\^
?''????m
?
U
m
[
á
ìo
&YDFM￥°sD?¨f
?N ?f
?￥
2?¨?h
×ˉ
? ￥
c?
^v
μ?m￥N)oS
t???￥
U èM?vE?
L=¨?X÷
L¨?￥?¨Z
E
&YDFM￥d9yTVf
?¨?
? u×é?d9s è?d9yTVf
? V[¨ ?d9"
''￥Zμ
? uW￥?
qs??
^?
^ $¤z^
^?<S￥ê
^￥d9yTV
f
??4
?
??d9DS￥f
??9μtf
?
L Fá￥°è
3?
^?è¨￥
1?p?)ü (??? ''ó??1o
Btèn￥d9f
?7
??d9DS
￥f
?? N
?W%￥
P¨ZE V[? I&YDFMúù#M1￥
?!
&YDFMf
??¨-d9f
?
o
d9f
?--hvE5 AB/?V?￥f
??
^?
^?Cμtf
?
^? ?
?￥
o
^ ??
B?3"1?"7&3"(&D"7&3"(&"$06/5D$06/5"''
??
{"￥f
? d9
H??d9
?37Oó''?
?′?536&?''"-4&9|9
? =
/ó?3?|?1o
?{"￥+?ènf
?￥¨E
B¨?pü (′￥d9f
?"7&3"(&53..&"/
p?
?￥
?
?ü (′f
?"7&3"(&
第46／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?E?
T1"7&3"(& OVNCFS
OVNCFS
?/VNCFS
OVNCFS
119
?ü (′￥??
??t?
? V[
^
?3?
^
#
?3￥?
?F?¨?T
?F?íì?¨?
??μó3
?′ b?íì5
-
{′?
^?T?íìc
,′59
? =
p
? "￥=?ü (′53..&"/
f
?53..&"/5V
? "￥h??á?"?B??s1￥
? ??a pü (′??
s?1"B?s
? ￥9
?
H V[
P¨Nf
?1?á
ì 9
?ê
mü (s
??�
?B?Kús??B?K?s99|ê
m￥Ka¤sü V[
P¨?f
? ?9
?
?E?
T153..&"/ BSSBZ
QFSDFOU
?"SSBZ131é??êipü (′￥
?F
? u×1FSDFOU19
?
H
?1"?￥
? ?
￥1 è è??TQFSDFOU ?
? ?￥"??ü1"??
? ?Y
h?"??á?"??f
?53..&"/|"?￥
? ?
?"_/
1K¤í
￥￥
?
è
a
ü
U è?9
{"￥f
?"7&3"(&"￥p3ZE
pê
m"OOJF￥?×s
? ? úá
ì5L?Xü|?ê
m￥s
?é?
Vú??￥??
a
?￥o
?á
ì|W%
3??￥ZE
m
=¨?p?íì?
?￥d9f
?$06/5
?E?
T1$06/5 WBMVF
WBMVF
?7BMVF
WBMVF
1c?¨ò? ??
? ￥?
???oμ
?3 ??￥
? ?$9
?f
?$06/5 9
?
H|ü
?3 b′
?′°ù[ó3}V￥
?9
?
é??
^p′
eíE??
?3￥ó35$-
{
?T?
?
^B?
?F?¨
1od9
?F?¨?￥
?3
?F??¨￥ b?íì
?
′ó3p′?|-
{?T1d9
?′ó3p′??
P¨f
?$06/5"
第47／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
è
a
ü$06/5f
?￥¨o
U è?9
{"￥f
?$06/5"￥¨oˉ[
è1 è19
?Bμ
???D?s¨f
?$06/5"[#μ+???ó
μrs
?¨f
?$06/5
m
?pu×?
? ￥?
qs?''3&26&/$:
??f
?''3&26&/$:RíB?
?FA?[
?F
T￥?
T
{?
?E?
T1''3&26&/$: EBUB@BSSBZ
CJOT@BSSBZ
?%BUB@BSSBZ1B
?FBF
?′￥?¨¨ ?9
??
q?TEBUB@BSSBZ??c?
?
?′f
?''3&26&/$:Rí
,
?F#JOT@BSSBZ1B
?F
?Fu×￥?¨
!?
EBUB@BSSBZé??
q9
?￥s
??TCJOT@BSSBZ??c??
?′f
?''3&26&/$:R
íEBUB@BSSBZí
í￥
?"
A ?''3&26&/$:￥¨E
?ˉ￥?¨)?v1? V[9
??]y''
￥|?s?
3?y￥M
-s?D
3?￥s?f ??? ú[ 8
U è
a
ü''￥¨E
[9
?
3￥?yM
-s?f ?1 è
a
ü yTV ú
?y￥M
-?tM
-1
?isY
{???íì$$?B
M
-ü
^EBUB@BSSBZ
#JOT@BSSBZ
^
6B
¨ ?M
-sF￥uW′ '' è?CJOT@BSSBZ
^·$$?íì
sYcμ′?[
?F?
T
{?f
?''3&26&/$:ü V[9
?M
-
?[/_
?_
?_
??
?[
òuW?￥
?"'' è?ê4
?<°M
#￥?íìa''[
?F
T
{?/
?￥
TRí￥
?F?￥í
í?
?1CJOT@BSSBZ
?F
?￥í
í?
? ???
?3V
Uv?KúW?
￥
?′￥?
?f
?''3&26&/$:
-
{ ba?íì?ó''′
\ ''3&26&/$: $$
$$
^??\ ^
第48／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
1BF¨?p
? "￥
?@?]1p￥
?′￥f
?
p
? "￥Kv′."9DKl′./
?
?f
?."9./ü
^¨ ?p3
? "￥ ′''Kv′Kl′f
?￥¨Edèe?
?E?
T1f
?OVNCFS
OVNCFS
?/VNCFS
OVNCFS
131sKv
?′
￥??
?′?T19
?
?F?¨?￥ ba?íì
?′ó''|$-
{yN?
T
?′?ó''??-
{h
P¨{"￥f
?."9"?./" ?}9
p
? "??,?Kv′-"3(&D?L?Kl′4."--
?
?f
?-"3(&4."--D."9./dèX^uY ?
?
ìRí￥?
^ ′7
^?,?
′?E?
T1f
? BSSBZ
L
?"SSBZ131s??L?Kl′￥
?F
?3?
?
u×,1Rí￥
?
?F
? u× ú￥ê??T
^-"3(&1Vv?l??14."--
f
?5Vl?v?
a??vE V[X¤???T, ?, OL?
? "?μO?
? ￥
H?
^?
^ü
V[Rí
? "￥Kv′?Kl′
;
p
? "?￥?ê
?.&%"/
.&%"/f
?Ríó?
?′"?￥?ê
?
?ì?ê
?
^· BF
? ? ??W￥
?D ?
a ?F
? ?μB?￥
? 1
?vμB?￥
? 1
?l
?E?
T1.&%"/ OVNCFS
OVNCFS
?/VNCFS
OVNCFS
^31s?ê
?￥
??
?3?
??T
?F?¨?
??cμó3
?′ ba?íì5-
{?t′
?
^′1
,￥?íì?9
? =
31?i￥
^?T?
?"??cμ}
??
?3f
?.&%"/|Ríê??W￥
?
?￥
ü (′
第49／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
p
? "?C?
qK ￥
?.0%&
.0%&f
?¨ ?Rí B
?F
? u×?C?
qK ￥
?′?.&%"/B".0%&9
^
B?ê??
f
?
?E?
T1.0%& OVNCFS
OVNCFS
?/VNCFS
OVNCFS
^¨?ù
?ù
?·
BF
?′?C?
qKú￥
?′9
?￥???
?9 V[
P¨?B
?F''
?Fu
×￥?¨ ?}9?ù|s?￥?
?
[
f
?￥
U è
[?êM??ás￥V1 è
a
ü
U è?á
ì| ?¨?tf
?p3??êM??ás￥
?￥Kúá-K?á-ü (á-?Wá-ù
?á-[#?=úá-?
W%￥
TE VVm?b#￥ A N?
?
m
?¨ ??ê￥f
?3"/,1&3$&/53"/,
B?
?′ BF
?′?￥?ê￥f
?3"/,
?′￥?ê
^D
? b??
e
?′￥Mvl???T
? b?Xü?V?
5
?′￥
?êü
^
??-￥ê?
? b?￥?? V[
P¨&YDFM4￥??????
?E?
T13"/, OVNCFS
SFG
PSEFS
?/VNCFS131s??ê￥
?33FG1cBF
?
3￥
?F?¨0SEFS1B
?3¨ ?·
ü?ê￥Z
T
?TPSEFS1
8
{5&YDFM|SFG?T????
￥
? b?é??ê
?TPSEFS?1
,.JDSPTPGU&YDFM|SFG?T?
6??
￥
? b?é??ê
31
a
ü￥
^f
?3"/,×ˉ
?￥?êM]?×ˉ
?￥i |?Ya?
?′￥?êk
?üz^i
?+￥àQ? è? B
?
? ú?T?
?C
Q?ê15
第50／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
￥?ê1
àμ?ê1￥
?′
p+?
?′ B?
? "?￥?s1?ê￥f
?1&3$&/53"/,
N1&3$&/53"/,f
? V¨?° A+?
?
? "?
?)￥ê? è? V[
P¨f
?
1&3$&/53"/,9
??+?￥? ??
k¤s
?μ￥? ??
k¤s?￥ê?
?E?
T11&3$&/53"/, BSSBZ
Y
TJHOJGJDBODF
?"SSBZ14NWMê???￥
?3
?
F
?3u×91
?F?31¤??ê￥′4JHOJGJDBODF1 Vê[V
URí￥?s
?
′￥μrê
??T
8
{f
?1&3$&/53"/,
=êl
?
D?μ1￥
U è
ˉ[?ê￥M??ás￥1 è
a
ü? ú[?y"OOJF￥?1 è
a
ü
T￥E
?á?￥
TE1
3"/, $
$$
?s1?￥
TE1
1&3$&/53"/, $$
$
m
[
á
ìo
&YDFMd9f
??1?è¨￥+?f
?÷ ￥
#<
5×￥d9f
? V[
? A?V[#ò?M1￥d9D
?!
?V
f
??f
?
a
ü?E?
T
"7&%&7
RíBF
? D (′￥ ''êμ￥ü
(′'' ??
"7&%&7 OVNCFS
OVNCFS
"7&3"(&Rí?
?
?
?ü (′"7&3"(& OVNCFS
OVNCFS
"7&3"(&"
9
??
?b??
?′￥ü (′
?
?ü
(′??
?37Oó''?
?′
?536&?''"-4&9|9
? =
"7&3"(&" WBMVF
WBMVF
#&5"%45
Rí#FUBs? ?f
?￥f
?′
#FUBs? ?f
?Yè¨?ù?"''
#&5"%45 Y
BMQIB
CFUB
"
#
第51／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
"??t
Yt￥?
3?M?f ?
#&5"/7
RíCFUBs? ?f
?￥If
?′
''?TQSPCBCJMJUZ
#&5"%45 Y
5
#&5"/7 QSPCBCJMJUZ
YCFUB
s? ?f
? V¨?["
!9 ó?
ù?￥??
HW?M??
?aE V
?￥??
HW
#&5"/7 QSPCBCJMJUZ
BMQIB
CFUB
"
#
#/0.%45RíBí=[
Ts?￥à
q′#/0.%45 OVNCFS@T
USJBMT
QSPCBCJMJUZ@T
DVNVMBUJWF
$)%45
Rís?￥?áà
qs?D
_M1
P¨_ V[1?
43′?ù?′
$)%45 Y
EFHSFFT@GSFFEPN
$)/7Rís??áà
q￥If
?$)/7 QSPCBCJMJUZ
EFHSFFT@GSFFEPN
$)5&45
Rí? ??_′f
?$)5&45Rí
s?￥d9′#M?￥1?
$)5&45 BDUVBM@SBOHF
FYQFDUFE@SBOHF
$0/''%&/$&
Rí98ü (′￥??uW??uW
^"''ü (′?iB§￥u×
$0/''%&/$& BMQIB
TUBOEBSE@EFW
TJ[F
$033&-
Rí?íìu×BSSBZ?BSSBZ-
W￥M1"
?
P¨M1"
? V[??
?
??-W￥1"
$033&- BSSBZ
BSSBZ
$06/5
Rí?
?￥?
? ?¨f
?$06/5 V[
9
?
?F?íìu×?
?3[￥?
?
$06/5 WBMVF
WBMVF
$06/5"
Rí?
?F?d b′￥
?" ?¨f
?
$06/5" V[9
?
?F?íìu×?
? [￥?
?
$06/5" WBMVF
WBMVF
$07"3
RíxZμ''
?
? ?￥êμe
￥ü (
? ?¨xZμ V[ %?
?
?
"-W￥1"
$07"3 BSSBZ
BSSBZ
$35#/0.
Rí
P ?=[
Ts?v???
"?′
￥Kl′Nf
? V[¨?é
_
$35#/0. USJBMT
QSPCBCJMJUZ@T
BMQIB
%&742
Rí
? ?Dò1"'' (′êμ￥üZ
?
%&742 OVNCFS
OVNCFS
&910/%45
Rí·
?s?
P¨f
?&910/%45 V
[y ?
Yq-W￥
HWW??
&910/%45 Y
MBNCEB
DVNVMBUJWF
''%45
Rí''à
qs?
P¨Nf
? V[??
?
? "
^?i M??
￥?
]
''%45 Y
EFHSFFT@GSFFEPN
EFHSFFT@GSFFEPN
''/7Rí''à
qs?￥If
?′''/7 QSPCBCJMJUZ
EFHSFFT@GSFFEPN
EFHSFFT@GSFFEPN
''4)&3Rí?Y￥''JTIFSMD?MD
3?''4)&3 Y
第52／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
B?í
??
?s?7dê|￥f
?
''4)&3/7
Rí''JTIFSMD￥If
?′
P¨N
MD V[s
? u×
?F-W￥M
1?
''4)&3/7 Z
''03&$"45? ó?￥
? 9
???? ?′''03&$"45 Y
LOPXO@ZT
LOPXO@YT
''3&26&/$:
[B
<°
?FRí?u×?
? ￥
?
qs?
''3&26&/$: EBUB@BSSBZ
CJOT@BSSBZ
''5&45
Rí''_￥2T''_Rí￥
^?
?F?
?F￥Zμí
üAμs
H
￥?áà
q V[
P¨Nf
? ??
?"''￥Zμ
^??]
''5&45 BSSBZ
BSSBZ
(".."%45
Rí?
?s? V[
P¨Nf
? ?ù?
μê
?s?￥M
?
?s?Yè¨
??s
(".."%45 Y
BMQIB
CFUB
DVNVMBUJWF
(".."/7Rí?
?s?￥ ?f
?￥If
?(".."/7 QSPCBCJMJUZ
BMQIB
CFUB
(".."-/Rí?
?f
?￥1?
? Y
(".."-/ Y
(&0.&"/
Rí?
?
?F
? u×￥+?ü (
′
(&0.&"/ OVNCFS
OVNCFS
(3085)? ó?￥
? ??·
?9é′(3085) LOPXO@ZT
LOPXO@YT
OFX@YT
DPOTU
)"3.&"/
Rí
? "?￥??ü (′??ü (
′D?
?￥
?
?ü (′o1?
?
)"3.&"/ OVNCFS
OVNCFS
):1(&0.%45Rí?+?s?
):1(&0.%45 TBNQMF@T
OVNCFS@TBNQMF
QPQVMBUJPO@T
OVNCFS@QPQVMBUJPO
/5&3$&15
?¨X?￥Y′DZ′9
?°LDZ
à￥?
/5&3$&15 LOPXO@ZT
LOPXO@YT
,635Rí
? "￥?′,635 OVNCFS
OVNCFS
-"3(&
Rí
? " ú?L?Kv′
P¨Nf
? V[? MS ?ê4
?′
-"3(& BSSBZ
L
-/&45
P¨Kl=eE9
?X?
? é?K
D°LE?iRí
í
?N°L￥
?F
-/&45 LOPXO@ZT
LOPXO@YT
DPOTU
TUBUT
-0(&45
íBs?9
?K??4?
? F
￥·
?íBE?wLiRí
í
??w
L￥
?F
-0(&45 LOPXO@ZT
LOPXO@YT
DPOTU
TUBUT
-0(/7
RíY￥
??
?s? ?f
?￥I
f
?
-0(/7 QSPCBCJMJUZ
NFBO
TUBOEBSE@EFW
-0(/03.%45RíY￥
??
?s?￥ ?f
?-0(/03.%45 Y
NFBO
TUBOEBSE@EFW
."9Rí
? "?￥Kv
?′."9 OVNCFS
OVNCFS
."9"Rí?
?b??￥Kv
?′."9" WBMVF
WBMVF
.&%"/Ríó?
?′"?￥?ê
??ê
?
^.&%"/ OVNCFS
OVNCFS
第53／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
BF
? ? ??W￥
?
./Ríó??
?V?￥Kl′./ OVNCFS
OVNCFS
./"Rí?
?b??￥Kl
?′./" WBMVF
WBMVF
.0%&
Rí B
?F
? u×?C?
q
K ￥
?′
.0%& OVNCFS
OVNCFS
/&(#/0.%45Ríμ=[
Ts?/&(#/0.%45 OVNCFS@G
OVNCFS@T
QSPCBCJMJUZ@T
/03.%45
Ríó?ü (′?Sêμ￥?
?s?
￥ ?f
?
/03.%45 Y
NFBO
TUBOEBSE@EFW
DVNVMBUJWF
/03./7
Ríó?ü (′?Sêμ￥?
?s?
￥ ?f
?￥If
?
/03./7 QSPCBCJMJUZ
NFBO
TUBOEBSE@EFW
/03.4%45
RíS?
?s?￥ ?f
??s?
￥ü (′1Sêμ1
/03.4%45 [
/03.4/7
RíS?
?s? ?f
?￥If
?
?s?￥ü (′1Sêμ1
/03.4/7 QSPCBCJMJUZ
1&"340/
Rí1FBSTPO?:
3e M1"
?S?
^B?S? ?-
W ?? =￥í
?
·
?Q?
?
? "?-W￥L?
M1?
1&"340/ BSSBZ
BSSBZ
1&3$&/5-&
Rí
?′u×￥,?s1
?′? V[
P¨Nf
? ?y ?¤
sD′ è? V
[??¤s? ??s?[
￥
_?￥ê|
1&3$&/5-& BSSBZ
L
1&3$&/53"/,
Rí+?
?′ B?
? "?￥?s1
?êNf
? V¨?° A+?
?
?
"?
?)￥ê? è? V[
P¨f
?1&3$&/53"/,9
??+?￥? ?
?
k¤s
?μ￥? ??
k¤s?￥ê
?
1&3$&/53"/, BSSBZ
Y
TJHOJGJDBODF
1&3.65
RíVó?
?"￥`"??ê|￥?
?`￥?
??
V[1μ=?
¨
?￥`1
Yq￥?i"?0"
?
DF??]F?￥=?
¨?íi
lNf
? V¨??D9
??￥à
q
1&3.65 OVNCFS
OVNCFS@DIPTFO
10440/
Rí{
?s?{
?s?Y�??
B
HW=
Yq?
3￥Q
?1?Bs
ò=YV
ln_￥?ú￥
?
10440/ Y
NFBO
DVNVMBUJWF
130#
RíBà
q
YqF?
? ·?u×=￥
Yq
??￥à
q-??T
àμó
VQQFS@MJNJU5RíY@SBOHF=′?
?MPXFS@MJNJU￥à
q
130# Y@SBOHF
QSPC@SBOHF
MPXFS@MJNJU
VQQFS@MJNJU
第54／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
26"35-&
Rí
? "￥
1sê
?
1sê
?Yè
¨? g
r-??
′
? "?98
é?sF è? V[
P¨f
?
26"35-&p¤98?-￥
l?
′
26"35-& BSSBZ
RVBSU
3"/,
RíB?
?′ BF
?′?￥?ê
?
′￥?ê
^D
? b??
e
?′￥M
vl?T
? b?Xü?V?
5
?′￥?êü
^
??-￥ê?
3"/, OVNCFS
SFG
PSEFS
342
Rí? LOPXO@ZT?LOPXO@YT?
? ?9
?¤￥1FBSTPOe M
1"
?￥üZμ1W%?h?
f
?3&"340/3üZ′ V[3
d1Z
ZμDYZμ￥1 è
342 LOPXO@ZT
LOPXO@YT
4,&8
Rís?￥ê|ê|Q?[ü (
′1??￥s?￥????ê|
V
U??H￥s?÷t_?′μ
ê|V
U??H￥s?÷t_μ
′
4,&8 OVNCFS
OVNCFS
4-01&
Rí? LOPXO@ZT?LOPXO@YT?
￥
? ?E?￥L?íB°L￥|
q
|
q1°L
?i
?￥×° ?D
￡
ü ?￥1′9ü
^íB°L￥M?
q
4-01& LOPXO@ZT
LOPXO@YT
4."--
Rí
? "??L?Kl′
P¨Nf
? V[Rí
? "?+?ê?
￥
?
′
4."-- BSSBZ
L
45"/%"3%;&
Rí[NFBO1ü (′[
TUBOEBSEEFW1Sêμ￥s?￥?
??
?′
45"/%"3%;& Y
NFBO
TUBOEBSE@EFW
45%&7
?"''￥SêμSêμQ?M
?ü (′NFBO￥ ???
45%&7 OVNCFS
OVNCFS
45%&7"
??ó?"''￥SêμSê
μQ?
?′M?ü (′NFBO￥ ?
??ó''′?
?′?536&
''"-4&9|9
? =
45%&7" WBMVF
WBMVF
45%&71
Rí[?
??
Tó￥??"''98￥
SêμSêμQ?M?ü (′
NFBO￥ ???
45%&71 OVNCFS
OVNCFS
45%&71"
9
?"''98￥SêμSêμQ
?
?′M?ü (′NFBO￥ ???
45%&71" WBMVF
WBMVF
第55／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
45&:9
RíYVL?íBE9
?Z??′
H
?á
3￥SμSμ¨ ?
? ??YM
9
?￥Z??′￥
μ
45&:9 LOPXO@ZT
LOPXO@YT
5%45
RíD
3Us?￥?s?à
qU
s??
?′ Y
^U￥9
?′|9
??s?Us?¨?l"''
?
"?￥L
!_
P¨Nf
? V[}9
Us?￥
"?′V
5%45 Y
EFHSFFT@GSFFEPN
UBJMT
5/7
RíT1à
q?1?f
?￥D
3U
s?￥U′
5/7 QSPCBCJMJUZ
EFHSFFT@GSFFEPN
53&/%
RíBHL?íBE?L￥BF:US
′Z′''s?
a?ó?￥
?F
LOPXO@ZT?LOPXO@YT￥°L¨K
l=eEiRí·?
?FOFX@YT
′ °L
?￥Z′
53&/% LOPXO@ZT
LOPXO@YT
OFX@YT
DPOTU
53..&"/
Rí
? "￥=?ü (′f
?
53..&"/5V
? "￥h??á?"
?B??s1￥
? ??a pü (
′?? s?1"B?s
? ￥
9
?
H V[
P¨Nf
?
53..&"/ BSSBZ
QFSDFOU
55&45
RíDD
3
fU_M1￥à
q V
[
P¨f
?55&45?
?"''
^?
V? ?1
? μM] (′￥98
55&45 BSSBZ
BSSBZ
UBJMT
UZQF
7"3
?"''Zμ7"3 OVNCFS
OVNCFS
7"3"
??ó?"''￥Zμ??
?3
ó''′?
?′?536&?''"-4&
9|9
? =
7"3" WBMVF
WBMVF
7"319
?"''98￥Zμ7"31 OVNCFS
OVNCFS
7"31"
9
?"''98￥Zμ??
?3ó''
′?
?′?536&?''"-4&9|
9
? =
7"31" WBMVF
WBMVF
8--
Rí3us?
P¨Nf
? V[é? V
L?s1?9
?
!!￥ü (#p
H
W
8-- Y
BMQIB
CFUB
DVNVMBUJWF
;5&45
Rí[_￥
?á1′;_?
? "
?F
3?Y￥S¤siR
í?
?s?￥
?áà
q V[
P¨Nf
?RíV98?|+?4?′￥
?
?9
;5&45 BSSBZ
Y
TJHNB
第56／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
&YDFMf
??¨-y?f
?
&YDFM￥y?f
?Dd9f
? ?
??
^
??1?<S￥f
?yN ó?3?9?
o
+?1?è¨￥y?f
?÷ ￥h? I&YDFMúù?<￥
?!$
±ly?yT
Vf
?ü
^¨?y?s￥f
?&YDFM?B4
í?y?f
?y?yTVf
??
sy o4?T]s??N ?f
?￥? V?31?
sy o
Bsy o￥?
?m
?
U
m
y ????F?
7
?TF?? ?
àμsy oh?í ??f?ê?sy oF
?óq"OBMZTYMM
? ￥z??óqCYèê?.JDSPTPGU
0GGJDF=0GGJDF=-JCSBSZ="OBMZTJTóqC??T
àμs??óq???
??
ê?sy oˉê
=y?f
?￥s ?
&YDFMúù"d?|y?f
?v8 Vs1?? ??''
ˉ
?é?) ?￥f
?
?]￥
?3"d?
Eé?"d
E
Bé?"d?é?"d?=é?"dWé?
?
′D￥f
?
?]￥
"d?é?
?′D￥f
?
ó?1
f
?￥3
d÷b 3?üy?f
?s1?/￥
B? ??''
×:#FTTFMf
?
?]￥
?3"dWé?
?′D￥f
?
¨??ê
? ￥f
?
?Df
?
Ds
?μ1￥f
?
ˉ
?é?) ?￥f
?
第57／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
/
??B￥??ty?f
?é?o
×:#FTTFMf
?
×:#FTTFMf
?
^+
yf
???¨K<W￥B?f
? ?
?t ?ù??¨
?Dv
SD[#íLè?y?
5×?μ<W￥?¨ &YDFM?B4
1?f
?''#&44&-
#&44&-+#&44&-,#&44&-:
?E?
T1f
? Y
O
?91?
?′/1f
?￥¨
??TOd?
?5?á|?3
a
ü￥
^?TY1d
?′?5 ×:#FTTFMf
?Ríp′7"-6&?TO1d
?′?5 ×:#FTTFMf
?Ríp′7"-6&?TO5 ×:#FTTFMf
?Ríp′/6.
?]￥
?3"dWé?
?′D￥f
?
&YDFMy?f
??4=é??é?
Eé?D
E
Bé?-W￥
?′Df
?
? ?y?f
??dè?^:ko1:t=é?1#/?é?10$5
Eé?1%&$
E
B
é?1)&9 :tf
???Wμ?
?3ü V[?^￥:t?t
?′Df
?
1??
T31|=é?
?D1
Eé??¨￥f
?1-
?#/?WF?a
?1%&$? ??
?f
?ü
^#/%&$
e?
V1
m
N ?
?′Df
?￥?E?
T9??^:k
1?|?]é?￥
?′1
Eé?￥?E?
T1f
?OVNCFS?/VNCFS1?D￥
?é?
?
??|?]é?D1
eé?￥
?′￥?E?
T1f
?OVNCFS
QMBDFT?/VNCFS
1?D￥
?1MBDFT1
?1
P¨￥3?
??31 Rí￥
?′-?
,
HQMBDFT-μ¨
¨??ê
? ￥f
?%&-5"D(&45&1
¨[?
k
?
?′
^?M?￥f
?%&-5"
%&-5"¨[?
k
?
?′
^?M??TOVNCFS OVNCFS5Rí?5Rí V¨Nf
??êBF
? è?YV+?%&-5"f
?p? V[9
?M?
? ￥
?"?f
?9
?1,SPOFDLFS%FMUBf
?
?E?
T1%&-5" OVNCFS
OVNCFS
?/VNCFS1?B??
?/VNCFS1?=??
??
T
8
{L
!/VNCFS′1
,?TOVNCFS?OVNCFS1d
?′?5f
?%&-5"Rí
p′7"-6&
V?ê
? ￥f
?(&45&1
P¨(&45&1f
? V?ê
? ?T/VNCFSv???TUFQRí?5Rí è?Y
V9
? ?f
?(&45&1￥Rí′ V[_?
? "??V?
"?′￥
? ?
?
?E?
T1(&45&1 OVNCFS
TUFQ
?/VNCFS1??
k￥
?′4UFQ?D′?T
8
{TUFQ
5f
?(&45&1L
!1
,3?i￥
^?T?B?
?d
?′5f
?(&45&1Ríp′
第58／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
7"-6&
[ I
k?d91 è
a
üf
?￥¨E
èyn ?
?DE I
k? é????4￥??Z?1p??Vs￥ I
3|
?μ''t|
? úá
ì?¨(&4UFQf
? ???d9
n5?1
?ê I
3￥?SS:?Vs￥S:
1?51?a
?μ I
3￥S:é??9'' Vpμ
|?Vs
m
[|"OOJF￥?1 è?1s?s 8
T1
(&45&1 $
?Df
?$0/7&35
$0/7&35f
? V[|
?3VB?
"dD?
6B?
"d?
?E?
T1$0/7&35 OVNCFS
GSPN@VOJU
UP@VOJU
?/VNCFS1[GSPN@VOJUT1?ê￥3
1é?D￥
?′''SPN@VOJU1
?′OVNCFS￥?ê5P@VOJU12T￥?ê
f
?$0/7&35?GSPN@VOJU?UP@VOJU￥?
?¤
s￥?V￥ó''′
×
?é
''SPN@VOJUUP@VOJU?
''SPN@VOJUUP@VOJU
XH?9+
? àìTH:ìF
è??MCN￡ ?D 5D
6e0é
?êV5 5DBM
?
3è??P[Nè0?F7
?''SPN@VOJUUP@VOJU
? ?l
H)1I
üN?+l
H8I
E? ?NJ?GMC
Z ú/NJ#56#56
?jJO?
q''SPN@VOJUUP@VOJU
?GU
? ?)1
?A?+8
?BOHH''SPN@VOJUUP@VOJU
? 5?j1JDB+
? ?5
HW''SPN@VOJUUP@VOJUú
?HB
第59／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
MZS?''SPN@VOJUUP@VOJU
°EBZ
f$
l
HIS?
f''
sòNO 7:ó,
eTFDA8
''SPN@VOJUUP@VOJU
a<''SPN@VOJUUP@VOJUˉüUTQ
?
? 51BüUCT
vaBUNA
?
3P[
x
ü?NN)HDVQ
?''SPN@VOJUUP@VOJU64??QU
d/6,??VL@QU
ryEZO q?RU
?MCGF
HBM
6M
Ds
?μ1￥f
?&3''D&3''$
&3''1Ríμf
?
/K-W￥s
?E?
T1&3'' MPXFS@MJNJU
VQQFS@MJNJU
?-PXFS@MJNJU1&3''f
?￥s/K
6QQFS@MJNJU1&3''f
?￥s
K?T
8
{a1
,
&3''$1RíVY?íks￥&3''f
?￥?μf
??E?
T1
&3''$ Y
?91&3''f
?s￥/K
Dˉ
?
?μ1￥f
?
?:¤?D
H}DV￥ˉ
?
?
^?
^?:¤?
Hpˉ
?￥?9
?￥Nˉ&YDFM￥y?f
??4￥ ?Dˉ
?
?μ1￥f
?F V[¨
? ?￡1-￥
?2T￥????1?
μ''tf
?Dˉ
?
?μ1 V[3 A
??￥Vì? ú|[e?￥
Y è
a
üf
?￥
P¨ZE
?i? y?f
??μBt-1JN￥f
?
??tü
^Dˉ
?
?μ1￥f
?
èX?ˉ
?Jh¨f
?p3?ˉ
?￥aˉ
?
L"
?′"
??
m
?V&YDFM￥y?f
?
f
?f
?
a
ü?E?
T
#&44&-
Rí??#FTTFMf
?′
?D¨B′
??
?
?
H￥#FTTFMf
?′M?
#&44&- Y
O
#&44&-+Rí#FTTFMf
?′#&44&-+ Y
O
#&44&-,Rí??#FTTFMf
?′
?D¨B′
??
?#&44&-, Y
O
第60／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
?
H￥#FTTFMf
?′M?
#&44&-:
Rí#FTTFMf
?′9?18FCFSf
?
/FVNBOOf
?
#&44&-: Y
O
#/%&$|=é?
?D1
Eé?
?#/%&$ OVNCFS
#/)&9|=é?
?D1
E
Bé?
?#/)&9 OVNCFS
QMBDFT
#/0$5|=é?
?D1?é?
?#/0$5 OVNCFS
QMBDFT
$0.1-&9
|
L"
?#′"
?D1YZJYZK?
T￥
ˉ
?
$0.1-&9 SFBM@OVN
J@OVN
TVGGJY
$0/7&35
|
?3VB?
"dD?
6B?
"d
?
$0/7&35 OVNCFS
GSPN@VOJU
UP@VOJU
%&$#/|
Eé?
?D1=é?
?%&$#/ OVNCFS
QMBDFT
%&$)&9|
Eé?
?D1
E
Bé?
?%&$)&9 OVNCFS
QMBDFT
%&$0$5|
Eé?
?D1?é?
?%&$0$5 OVNCFS
QMBDFT
%&-5"
?
k
?
?′
^?M??TOVNCFS OVNCFS
5Rí?5Rí
%&-5" OVNCFS
OVNCFS
&3''Ríμf
?
/K-W￥s&3'' MPXFS@MJNJU
VQQFS@MJNJU
&3''$
RíVY?íks￥&3''f
?￥?
μf
?
&3''$ Y
(&45&1
?T/VNCFSv???TUFQRí?5Rí
P¨?f
? V?ê
?
(&45&1 OVNCFS
TUFQ
)&9#/|
E
Bé?
?D1=é?
?)&9#/ OVNCFS
QMBDFT
)&9%&$|
E
Bé?
?D1
Eé?
?)&9%&$ OVNCFS
)&90$5|
E
Bé?
?D1?é?
?)&90$5 OVNCFS
QMBDFT
."#4
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥ ''
′
."#4 JOVNCFS
."(/"3:
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥′
"
?
."(/"3: JOVNCFS
."3(6.&/5Rí[?V
U￥?."3(6.&/5 JOVNCFS
.$0/+6("5&
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥
aˉ
?
.$0/+6("5& JOVNCFS
.$04
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥?
?
.$04 JOVNCFS
.%7
Rí[YZJYZKó''ì
TV
U￥
?ˉ
?
￥
.%7 JOVNCFS
JOVNCFS
.&91
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥·
?
.&91 JOVNCFS
.-/
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥1
?
?
.-/ JOVNCFS
第61／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
.-0(
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥è
¨
?[1?
?
.-0( JOVNCFS
.-0(
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥[
1?
?￥
?
.-0( JOVNCFS
.108&3
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥O
Q
a
.108&3 JOVNCFS
OVNCFS
.130%6$5
Rí[YZJYZKó''ì
TV
U￥à
?ˉ
?￥e
.130%6$5 JOVNCFS
JOVNCFS
.3&"-
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥
L
"
?
.3&"- JOVNCFS
.4/
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥?
?′
.4/ JOVNCFS
.4235
Rí[YZJYZKó''ì
TV
U￥ˉ
?￥ü
Z?
.4235 JOVNCFS
.46#
Rí[YZJYZKó''ì
TV
U￥
?ˉ
?
￥μ
.46# JOVNCFS
JOVNCFS
.46.
Rí[YZJYZKó''ì
TV
U￥
?
?ˉ
?￥?
.46. JOVNCFS
JOVNCFS
0$5#/|?é?
?D1=é?
?0$5#/ OVNCFS
QMBDFT
0$5%&$|?é?
?D1
Eé?
?0$5%&$ OVNCFS
0$5)&9|?é?
?D1
E
Bé?
?0$5)&9 OVNCFS
QMBDFT
&YDFMf
??¨-?f
?
^d9f
?y?f
?B" &YDFM??4
? ?f
??f
? V[é?B?
￥?9
????~ {￥|±-g''￥? ?′êC′[#O?D￥N′?t?
f
?v8
Vs1
1 ?g''9
?f
?|?9
?f
?ê?
q9
?f
?O?#
eáμ
f
?
?
ì1?s4
v￥L ?
P¨?tf
??A ?3ú)??
Mo1AM
′ü V[
/ó?O
^g''￥á-?[μ
??
TV
U
lm[?
??
TV
U
o
8￥?f
?--á
ì
n5 ?
3B/?f
??èn￥?
?
? ?′ GW
?μ± {?
3a￥g''~ {￥N′
ùW
? OQFS
19g''~ {ù''?[g''~ {￥± {ù9
?
± { QNU
?B[g''~ {￥?ù|±
?-
?′ ??MáùW??MYèQNU
?''á? ??? ?
en¨#
￥ {
C′ QW
g''ù￥g''~ {￥N′ è?~ {￥C′1
?1?￥''á
?-
第62／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
?
q SBUF
g''~ {￥ ?
qLC
q
?? UZQF
± {ùW=é?|±￥W?? ¨V
U
°9
? ??CBTJT1°9
? ??#BTJT1
8
{}V64 /"4%
1}V
L=?
?
L=?
?1}V
L=?
?1}V
L=?
?1}V
xY
¤/ ?á
ì|sY è
a
üò??]￥?f
?￥?¨ ''ó??1o
ò ??￥???
f
?÷ ￥?f
?h? A?V#M1
?!?T/ó?
?o
￥f
?? V¨Ríp
′/".&h?
iFsy oF??TZE1
y ??
?F?
V¨F?
V?ê?sy o ???
Bg''9
?f
?
g''9
?f
? Vs1D? ?′GWμ1D± {QNUμ1DC′QWμ1Dˉ ?9
?μ1#
DùW
?μ1+ ?f
?
D? ?′GWμ1￥f
?''7''74$)&%6-&
D± {QNUμ1￥f
?1.541.51.511.5
DC′QWμ1￥f
?/17179/17
Dˉ ?9
?μ1￥f
?&''''&$5/0./"-
DùW
?μ1￥f
?/1&3
g''9
?f
??3?|×?o
''7/171.517f
?
Bp[g''￥? ?′''7
°èyTD
3?á
ìüè???19
?[g''￥? ?′￥f ?N
H ?¨&YDFMf
?
''7é?9
?a V[úùá
ìé?Btμ9?μ"￥μrm￥g''''7f
??%? ?
q
#?-sù± {Z
TRí[g''￥? ?′
?E?
T1''7 SBUF
OQFS
QNU
QW
UZQF
?SBUF1òù ?
q
^B%?′OQFS19g''
~ {ù''?[g''~ {￥± {ù9
?QW1òù
??±ó¤?￥á-
?′ ??MáùWg''ù=??MYè1W ?''á? ??? ?
?n¨
#
￥ {QW1C′B"
? ?± {?-′￥ ??9?1''á?T
8
{QW5L
!
第63／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
′1
,UZQF1
?3¨[·?òù￥± {
HW
^ ù?
^ù?T
8
{U5L
!
′1
,
è?L?|
Ma31B31?v￥D n¨|9?VC
?i?í?
T?M ??9 ?1
1
M[a?l?￥i {-?
^
;
T1''7
m
=pg''￥êC′/17
/17f
??B"
Cá
@?%?￥òùLC
qRíB[g''￥êC′g''￥êC′
^·?
?òù|μ′?
l??′￥?-′￥9?
?E?
T1/17 SBUF
WBMVF
WBMVF
?SBUF1òùLC
q
^B%?′
WBMVF
WBMVF
}V?3|#
l?￥?
?′WBMVF
WBMVF
?
?òùW￥é
A?M?7O|±#
l?￥
HW??
3 ù31?i￥
^/17?Q?
P¨WBMVF
WBMVF
??
dCá
@￥Q?
?[B?1￡|?
l?￥
?-???￥
¨?
{??T?
?
^
?′
ba?íì
?′V
U
?′￥ó3V
U
T5??9
? =?T?
?
^p′??
?1
?′￥ó35$-
{?T?
?
^B?
?F?¨oμ?￥
?′?s9
? =-
{
?F?¨?￥ ba?íì
?′ó3#p′
è?L
! 7BEèüg?ùg''
7?? ??M?òM￥
l?sY1
?
L?
?M￥LC
q
^M??Y
~3n
qé?g''￥ ?
q5g''￥êC′￥
T
^
/17 "
""
"
? è?B 7
Sg''￥
i?c W?
??y1N[± {?
3 ?Bù￥ù
L
!?è?￥?<??
BM
H1×?
?
ê
?91±
5
BMa
??g''
￥êC′1
/17 "
""
"
"
第64／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?Tùg''￥± {?
3 ù5g''￥êC′￥
T
^
/17 "
""
m
?p~ {sùê?-1.5
1.5f
??%? ?
q#?-sù± {Z
TRíg''~ {￥
?ù± {-1.5f
? V[9
?
1ê?B3~ {1p B??ù=|±?
H
?Q31|±￥ê?-9ü
^á
ìü
H
?
a
￥sù± {1?1\~ {
?~ {
H V[9
?
?ù￥ê?-
?E?
T11.5 SBUF
OQFS
QW
GW
UZQF
?SBUF1òù ?
q
^B%?′OQFS19
g''~ {ù''?[g''~ {￥± {ù9
?QW1C′B"
? ?± {?-
′￥ ??9?1''áGW1? ?′ KaBQ± {a?¤?￥Cá?-?T
8
{
GW5L
!′1
, è?B3~ {￥? ?′''1
,UZQF1¨[·?òù￥±
{
HW
^ ù?
^ù?T
8
{UZQF5L
!′1
,
è?31?±b￥M ?
q1￥
~ {￥|-1
1.5
9
?2T1
1p[g''￥C′17
17f
?¨ ?9
?[g''￥C′MáC′ü
^? ?òùMáC ￥N′￥9??Tg''í
l￥?-N′v?g''￥N′5?[g''
^μ
lm￥
第65／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
?E?
T117 SBUF
OQFS
QNU
GW
UZQF
?3BUF1òù ?
q/QFS19g''~ {
ù''?[g''~ {￥± {ù9
?1NU1òù
??|±￥á-
?′ ??MáùW
??MYèQNU ?''á? ??? ?
en¨#
￥ {''W1? ?′ KaB
Q|±a?¤?￥Cá?-?T
8
{GW5L
!′1
,B3~ {￥? ?′''1
,
5ZQF¨[·?òù￥± {
HW
^ ù?
^ù
è?L
!1
?B[BMá?B V[ ?a=
EM=?
?íN[Má￥
??''1
L?g''í
q1
1?[Má￥C′1
17
9
?2T1
μ′V
U?
^B3± {9ü
^|Cá
@Má
￥C′l?
L=|±￥
yN??
^B[?
?￥g''
m
=|?9
?f
?
|?9
?f
??1 ?".03%&(3$".03-/$%#%%#4-/4:%7%#?tf
??
^¨ ?9
?''á|?￥o
^?¨
?]￥9
?ZE? ú? 8￥9
?
T?
? 8ê¨
''?|?ZE5?
jò?êf ?7?
?ê?
q9
?f
?
ê?
q9
?f
??1¨[9
?=?
lm
q ?33.333"5&?933+?f
?
BRí=?
lm
q￥f
?33
33f
?Rí?
?′}V￥BFCá
@￥=?
lm
q?tCá
@?B?A?1 (?￥?T1
Má
?
ìA??%?￥W??
3???M=?
lm
q1g''￥í
l ?
q?c
?ù|±μ′?
l??′
?E?
T133 WBMVFT
HVFTT
?WBMVFT1
?F?íì￥?¨c¨ ?9
?=?
lm
q￥
?3WBMVFTA?cà
B??′?B?μ′[9
?=?
lm
qf
?33?
?′
第66／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
￥
¨? ?3
dCá
@￥
¨?#????31￥
¨?
{?
|±?
l?￥
?′?T
?F?
¨có''
?′ ba?íì?t
?′|$-
{HVFTT1f
?339
?2T￥9′
FYDFM
P¨Y}E9
?f
?33VHVFTT 7
Sf
?33???
lm
q°à2T￥úr?
?Tf
?33üVQY}ˉ?s?2T5Ríp′/6. v
?f ?
/i?311f
?33￥9
?4HVFTT′?T
8
{HVFTTL
!
?1?T
f
?33Ríp′/6.2T
àμ Líù?′ V[óHVFTTDB?′
kB/
è??T1 7÷BE?
??9g''1
i?ù1?a?M￥ê
lm1
?
sYpg''
M
1M[#?Ma
￥=?
lm
q
m
yTV￥##
{?
? f
?YMT
?
U9
?N[g''
1Ma￥=?
lm
q33##
19
?N[g''?Ma￥=?
lm
q33##1 9
?
Ma￥=?
lm
q
HA? f
??cHVFTT''33##1
=¨3"5&f
?9
?[g''￥
L=? ?
ü6
3?üè1??-[g''￥Tf ???<￥C è??|y
pF~ó
eí¨Ty?y
!''ái]i
?M±óFí±?M[NT
1?3~ {￥K?í
1F??? %|?3g''?????[g''￥í
q;??
??ù?ê±
^BQê±?￥g''¨3"5&f
? V[? y19
?
L=￥? ??E?
T
13"5& OQFS
QNU
QW
GW
UZQF
HVFTT
8?T???/
ê|ib
? ￥?íìi?
?M
?￥ZEüN?íì·?1?s
?￥ì
T
??f
?3"5&u 7TLf
??
TLf
?? ? /QFS?
{?ê??ù M
1NU?
{?
?M￥í
-
1W?
{? g''á-
''
T1 3"5&
??a9
?2T1?ü
^''[g''￥
?M
L=? ?F V[? ??′???
? ?
^?
?i
^ %?g''
?["
^×??
?M￥í
第67／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
1O?#
eáμf
?
O?#
eáμf
?? Vs19
?''á ?￥f
?D ?|±
HWμ1￥f
?D ?
q
l
m
qμ1￥f
?D??ùKμ1￥f
?DμN￡?μ1￥f
?[#D￡?NìV
Uμ1￥
f
?
9
?''á ?￥f
?$6.13/$"$$3/5"$$3/5.$6.1.5$061/6.
D ?|±
HWμ1￥f
?$061%":#4$061%":4$061%":4/$$061/$%$0611$%
D ?
q
lm
qμ1￥f
?/53"5&0%%'':&-%0%%-:&-%5#--&25#--13$&
5#--:&-%:&-%:&-%%4$:&-%."5
D??ùKμ1￥f
?%63"50/.%63"50/
DμN￡?μ1￥f
?%4$0%%''13$&0%%-13$&13$&13$&%4$13$&."53&$&7&%
D￡?NìV
Uμ1￥f
?%0--"3%&%0--"3''3
O?#
eáμf
??3?|×?o
f
?"$$3/5$6.13/$%4$
Bp?ù±μN￡?￥?9 ?￥f
?"$$3/5
"$$3/5f
? V[Rí?ù±μN￡?￥?9 ?
?E?
T1"$$3/5 JTTVF
GJSTU@JOUFSFTU
TFUUMFNFOU
SBUF
QBS
GSFRVFODZ
CBTJT
?JTTVF1μN￡?￥??°GJSTU@JOUFSFTU1μN￡?￥°TFUUMFNFOU1μN￡
?￥??°'' ??°-aμN￡?
?ó
??￥°ùSBUF1μN￡?￥MD ?
q
QBS1μN￡?￥D
?N′?T
8
{QBSf
?"$$3/5ü?1?|QBS
!?1
GSFRVFODZ1M±Q
?CBTJT1°9
? ??
è?S o?￥?^f ?1??°1M°°1M°??
°1M°D ?
q1D
?N′1
??Mù±°9
?1
1?9 ?1
第68／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
=p''á
?-$6.13/$
$6.13/$f
?¨?RíB3
{ ó?￥TU?FOùW ?9ê?￥''á
?-?E?
T1
$6.13/$ SBUF
OQFS
QW
TUBSU@QFSJPE
FOE@QFSJPE
UZQF
?SBUF1 ?
qOQFS19± {ù
?QW1C′TUBSU@QFSJPE19
??￥
nù± {ù
?V 7
S9
?FOE@QFSJPE19
??
￥ùUZQF1± {
HW ??
è?B3t\·?~ {￥?^f ??/M ?
q1ùK1MC′1
?
?X?Hq V[9
?S OQ
m
1?3~ { ?/?Mê?￥??''á-??ù??ù1
$6.13/$ "
"
"
9
?2T1
?3~ { ?B?ê?￥''á1 $6.13/$ "
"
"
9
?2T1
?pμN￡?￥LC
q%4$
%4$f
?RíμN￡?￥LC
q
?E?
T1%4$ TFUUMFNFOU
NBUVSJUZ
QS
SFEFNQUJPO
CBTJT
?TFUUMFNFOU1μN￡
第69／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
?￥??°'' ??°-aμN￡?
?ó
??￥°ùNBUVSJUZ1μN￡?￥?°ù
?ù°
^μN￡?μrù??
H￥°ùQS1
?′1￥μN￡?￥NìSFEFNQUJPO
1
?′1￥μN￡?￥bêNìCBTJT1°9
? ??
è?O?￥?^f ??/??°1M°?ù°1M°Nì1
bêNì1°9
?1
L=?
?
1?O?￥LC
q1
%4$
9
?2T1
f
??f
?
a
ü?E?
T
"$$3/5Rí?ù±μN￡?￥?9 ?
"$$3/5 JTTVF
GJSTU@JOUFSFTU
TFUUMFNFOU
SBUF
QBS
GSFRVFODZ
CBTJT
"$$3/5.Rí?ùBQ?±μN￡?￥?9 ?
"$$3/5. JTTVF
NBUVSJUZ
SBUF
QBS
CBTJT
".03%&(3$
Rí
???9ùW￥|?′Nf
?
^1ES?9"
d4￥
".03%&(3$ DPTU
EBUF@QVSDIBTFE
GJSTU@QFSJPE
TBMWBHF
QFSJPE
SBUF
CBTJT
".03-/$
Rí
???9ùW￥|?′?f
?1ES?9"d
4
".03-/$ DPTU
EBUF@QVSDIBTFE
GJSTU@QFSJPE
TBMWBHF
QFSJPE
SBUF
CBTJT
$061%":#4Rí?-±ù=?????°￥?
?
$061%":#4 TFUUMFNFOU
NBUVSJUZ
GSFRVFODZ
CBTJT
$061%":4Rí??°
? ￥±ù￥?
?
$061%":4 TFUUMFNFOU
NBUVSJUZ
GSFRVFODZ
CBTJT
$061%":4/$RíV??°?/B±°-W￥?
?
$061%":4/$ TFUUMFNFOU
NBUVSJUZ
GSFRVFODZ
CBTJT
$061/$%Rí??°Va￥/B±°￥°ù
$061/$% TFUUMFNFOU
NBUVSJUZ
GSFRVFODZ
CBTJT
$061/6.
Rí??°??ù°-W￥ ??±Q
?_
|?
?Kí￥?
?
$061/6. TFUUMFNFOU
NBUVSJUZ
GSFRVFODZ
CBTJT
$0611$%Rí??°--￥
B±°￥°ù
$0611$% TFUUMFNFOU
NBUVSJUZ
GSFRVFODZ
CBTJT
$6.1.5
RíB3~ { ó?￥TUBSUQFSJPE?
FOEQFSJPEùW ?9ê?￥ ?
?-
$6.1.5 SBUF
OQFS
QW
TUBSU@QFSJPE
FOE@QFSJPE
UZQF
$6.13/$
RíB3~ { ó?￥TUBSUQFSJPE?
FOEQFSJPEùW ?9ê?￥''á
?-
$6.13/$ SBUF
OQFS
QW
TUBSU@QFSJPE
FOE@QFSJPE
UZQF
%#
P¨%??-?hE9
?B3''á ó?ùW=￥
|?′
%# DPTU
TBMWBHF
MJGF
QFSJPE
NPOUI
%%#
P¨
? ?-?hE
e·?ZE9
?B3''á
ó?ùW=￥|?′
%%# DPTU
TBMWBHF
MJGF
QFSJPE
GBDUPS
%4$RíμN￡?￥LC
q%4$ TFUUMFNFOU
NBUVSJUZ
QS
第70／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
SFEFNQUJPO
CBTJT
%0--"3%&
|?s
?V
U￥NìD1?l
?V
U￥Nì?￡
?NìD1l
?V
U￥
?3
%0--"3%& GSBDUJPOBM@EPMMBS
GSBDUJPO
%0--"3''3
|?l
?V
U￥NìD1?s
?V
U￥Nì?￡
?NìD1s
??
?3
%0--"3''3 EFDJNBM@EPMMBS
GSBDUJPO
%63"50/
RíL
!
?′￥?ù±μN￡?￥??ù
KùK?l1B"
Cá
@C′￥F?ü (′¨
?9
O?Nì?
lm
qM?￥
ù??
%63"50/ TFUUMFNFOU
NBUVSJUZ
DPVQPO
ZME
GSFRVFODZ
CBTJT
&''''&$5
?¨ó?￥lM ?
q?BM?￥ˉ ?ùQ9
?
L
=M ?
q
&''''&$5 OPNJOBM@SBUF
OQFSZ
''7
?%? ?
q#?-sù± {Z
TRí[g''￥
? ?′
''7 SBUF
OQFS
QNU
QW
UZQF
''74$)&%6-&
?B"
ˉ ?Rí''á￥? ?′f
?''74$)%6-&
¨?9
?[g'' M? V? ?
q/￥? ?′
''74$)&%6-& QSJODJQBM
TDIFEVMF
/53"5&RíBQ?±￡?￥ ?
q
/53"5& TFUUMFNFOU
NBUVSJUZ
JOWFTUNFOU
SFEFNQUJPO
CBTJT
1.5
?%? ?
q#?-sù± {Z
TRíg''~ {
Bó?ùQ=￥ ?ê?-
1.5 SBUF
QFS
OQFS
QW
GW
UZQF
33Rí?
?′}V￥BFCá
@￥=?
lm
q33 WBMVFT
HVFTT
41.59
?+?g''ù=1|±￥ ?41.5 SBUF
QFS
OQFS
QW
.%63"50/
RíL
!
?′￥μN￡?￥.BDBVMFZ??ù
K
.%63"50/ TFUUMFNFOU
NBUVSJUZ
DPVQPO
ZME
GSFRVFODZ
CBTJT
.33RíB ??ùW=Cá
@￥??=?
lm
q
.33 WBMVFT
GJOBODF@SBUF
SFJOWFTU@SBUF
/0./"-?ó?￥
L= ?
q?Mˉ ?ù
?RílM ?
q/0./"- FGGFDU@SBUF
OQFSZ
/1&3
?%? ?
q#?-sù± {Z
TRí[g''
~ {￥9ù
?
/1&3 SBUF
QNU
QW
GW
UZQF
/17
YV
P¨LC
q[#B"
? ?|μ′?
l?
?′RíB[g''￥êC′
/17 SBUF
WBMVF
WBMVF
0%%''13$&
Rí
nù±°?%?￥
?′￥μN￡?￥N
ì
0%%''13$& TFUUMFNFOU
NBUVSJUZ
JTTVF
GJSTU@DPVQPO
SBUF
ZME
SFEFNQUJPO
GSFRVFODZ
CBTJT
0%%'':&-%
Rí
nù±°?%?￥μN￡?éùù￥
lm
q
0%%'':&-% TFUUMFNFOU
NBUVSJUZ
JTTVF
GJSTU@DPVQPO
SBUF
QS
SFEFNQUJPO
GSFRVFODZ
CBTJT
0%%-13$&
Ríù±°?%?￥
?′￥μN￡?é
ùù￥Nì
0%%-13$& TFUUMFNFOU
NBUVSJUZ
MBTU@JOUFSFTU
SBUF
ZME
SFEFNQUJPO
GSFRVFODZ
CBTJT
0%%-:&-%Ríù±°?%?￥μN￡?éùù￥0%%-:&-% TFUUMFNFOU
NBUVSJUZ
第71／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
lm
qMBTU@JOUFSFTU
SBUF
QS
SFEFNQUJPO
GSFRVFODZ
CBTJT
1.5
?%? ?
q#?-sù± {Z
TRí~ {￥
?ù
± {-
1.5 SBUF
OQFS
QW
GW
UZQF
11.5
?%? ?
q#?-sù± {Z
TRíg'' B
ó?ùW=￥''áê?-
11.5 SBUF
QFS
OQFS
QW
GW
UZQF
13$&Rí?ù±￥
?′￥μN￡?￥Nì
13$& TFUUMFNFOU
NBUVSJUZ
SBUF
ZME
SFEFNQUJPO
GSFRVFODZ
CBTJT
13$&%4$Rí|N??￥
?′￥μN￡?￥Nì
13$&%4$ TFUUMFNFOU
NBUVSJUZ
EJTDPVOU
SFEFNQUJPO
CBTJT
13$&."5Rí?ù±￥
?′￥μN￡?￥Nì
13$&."5 TFUUMFNFOU
NBUVSJUZ
JTTVF
SBUF
ZME
CBTJT
17
Ríg''￥C′C′1B"
? ?± {￥?-′￥
?? è?1?Z￥1? {''1~Z~ {￥C
′
17 SBUF
OQFS
QNU
GW
UZQF
3"5&
RíMá￥òù ?
qf
?3"5&YVY}E9
?¤
iO V?í3μ ?3
3"5& OQFS
QNU
QW
GW
UZQF
HVFTT
3&$&7&%RíBQ?±￥μN￡??ù
lí￥á-
3&$&7&% TFUUMFNFOU
NBUVSJUZ
JOWFTUNFOU
EJTDPVOU
CBTJT
4-/Rí[''á B?ùW?￥L?|?′4-/ DPTU
TBMWBHF
MJGF
4:%
Rí[''á?MK9?|?E9
?￥·?ùW￥|
?′
4:% DPTU
TBMWBHF
MJGF
QFS
5#--&2RíS o?￥?r
lm
q
5#--&2 TFUUMFNFOU
NBUVSJUZ
EJTDPVOU
5#--13$&Rí
?′￥S o?￥Nì
5#--13$& TFUUMFNFOU
NBUVSJUZ
EJTDPVOU
5#--:&-%RíS o?￥
lm
q5#--:&-% TFUUMFNFOU
NBUVSJUZ
QS
7%#
P¨
? ?-?hE
e·?￥ZERí·?￥
??ùW= ??sùW￥''á|?′f
?7%#
}V VM?-?hE
7%# DPTU
TBMWBHF
MJGF
TUBSU@QFSJPE
FOE@QFSJPE
GBDUPS
OP@TXJUDI
933
RíBFCá
@￥=?
lm
q?tCá
@?B??
ù?
3?19
?BF?ùCá
@￥=?
lm
qh
P¨f
?33
933 WBMVFT
EBUFT
HVFTT
9/17
RíBFCá
@￥êC′?tCá
@?B??ù?
3?19
?BF?ùCá
@￥êC′h
P¨f
?
/17
9/17 SBUF
WBMVFT
EBUFT
:&-%
Rí?ù±μN￡?￥
lm
qf
?:&-%¨?9
?O?
lm
q
:&-% TFUUMFNFOU
NBUVSJUZ
SBUF
QS
SFEFNQUJPO
GSFRVFODZ
CBTJT
:&-%%4$Rí|N??￥μN￡?￥M
lm
q:&-%%4$ TFUUMFNFOU
NBUVSJUZ
第72／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
QS
SFEFNQUJPO
CBTJT
:&-%."5Rí?ù±￥μN￡?￥M
lm
q
:&-%."5 TFUUMFNFOU
NBUVSJUZ
JTTVF
SBUF
QS
CBTJT
&YDFMf
??¨-?f
?
&YDFMf
??μB ?f
?
?
ì
ê¨ ?Rít·??íìu×?￥?1??íì
￥=?ì
T?
???B ?f
?á
ì?1?f
? ''ó?á
ì|?B ?f
?S[
à1?
3]
H??Btè¨￥f
?#?
?￥?¨S
U è
B¨?Ríμ1?íìì
Tê?=?￥?￥f
?$&--
$&--f
?¨?RíB?¨u×￥P
??íì￥ì
Tê?=????E?
T1
$&-- JOGP@UZQF
SFGFSFODF
?OGP@UZQF1B?ó''′·?
?31￥?íì?￥ ??
3FGFSFODF5V
U1|μ1?￥?íì?T-
{5 JOGP@UZQF?
?·?￥?|
RíóKa÷?￥?íì
n5 AB/JOGP@UZQF￥ V?′#M?￥2T
??OGP@UZQFRí2T
BEESFTT?¨??B??íì￥?¨ó'' ??
DPM?¨??íì￥
S
SPX?¨??íì￥?|
ê?
GJMFOBNF
c?¨￥óq ???
^?ó'' ???Tc"S?¨￥yT
V
?i5Rí bó''
DPMPS?T?íì?￥μ′[?]t?A
U51?5Rí
GPSNBU
D?íì??]￥
?3ì
TM?￥ó''′/V
?]ì
T￥ó''′
?T?íì?μ′[?]t?A
U5 Rí￥ó''′￥2á)F
?T?íì?1?′
?μ?íì (F ?|5 ó''′￥2á)Rí
QBSFOUIFTFT?T?íì?1?′???íì (F ?|51?5Rí
QSFGJY
D?íì??]￥S?-M?￥ó''′?T?íìó''P
5Rí??|
?T?íìó''·
5Rí
??|
?T?í
ìó'' ?5Rí??3? ?
?T?íìó''
5RíQ|
L =
?T
^
ef ?5Rí bó''
QSPUFDU?T?íì
àμ
í?51?T?íì
í?51
ì
T
UZQF
D?íì?￥
? ??M?￥ó''′?T?íì1 b5RíC
?T?íìcó''è
5RíM?T?íìc
e=?5R
íW
第73／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
XJEUI|?a￥?íì￥
z
z[a3|￥B?3?￥ z1?ê
=?DPOUFOUT?¨?P
??íì￥′?
^
T
AB/?JOGP@UZQF1GPSNBU[#?¨1¨=?
?3ì
T
!?￥?íì
Hf
?$&--R
íó''′￥f ?
m
f
?$&--?1¨?D
eè0Vì??Y?
?a￥
U è?á
ì ?D B/??
P¨$&--
f
? ?|?íì￥ì
Tê?#=?￥?
èX1??íì"?#u×=1??|
z?íì=???
第74／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
=¨?9
?u×= ba?íì￥?
?$06/5#-"/,
$06/5#-"/,¨?9
?·??íìu×? ba?íì￥?
??E?
T1$06/5#-"/, SBOHF
?3BOHF1319
?? ba?íì?
?￥u×31?i￥
^
''
P?íì?cμRí′1 bó''
￥
T??íì9?9
? =?c
,′￥?íì
?9
? =
?m
?
U￥ è0??íì# ?
T '' "
"
??
T9
?Rí￥′1 bó
''
?[??íì$9
?1 b?íì7?íì"1
,′￥?íì?9T b?íì
k1?m"Dm#￥2T￥uY
?￥μY ?m#??íì#￥
T1 '' "
"
9
?aRí￥2T1yN?9T b?íì
第75／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m"
m#
?Rí??p ??￥
?3￥f
?&33035:1&
&33035:1&Rí??.JDSPTPGU&YDFM?Bp′￥
?3??T
àμp5Rí
/"?E?
T1&33035:1& FSSPS@WBM
?&SSPS@WBM131¤?S|￥B?p′
D5FSSPS@WBM V[1
L=￥p′?
?Yè1B??íì?¨7N?íì?c31_
?￥
T[/''1FSSPS@WBM￥f
?Rí2T
m
?:¤
?f
?''
? f
?''? V[
P¨&33035:1&_?p′iRíó''3?1
?h ?|}p′ 8? A
U è
第76／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
1Ríμ1?-?Tìa￥?￥f
?/''0
/''0f
?¨?Ríμ1?-?Tìa￥??E?
T1/''0 UZQF@UFYU
?5ZQF@UFYU
1ó''·
ü
?1Rí￥? ??1?5ZQF@UFYU
?Rí￥ 82T? A/V
5ZQF@UFYURí
EJSFDUPSZ?-"
cóqC￥
^?
NFNBWBJM V¨￥=i bW[3?1?ê
NFNVTFE
? ]¨￥=i bW
OVNGJMFu 7￥yT???yTV￥
?"
PSJHJO""
T￥ ''?¨ó''?
TF
-"D-PUVT￥
Y?Y?[?-O?ê?1Rí3 g? Vn￥K·
?￥?í
ì
PTWFSTJPO?-?T"d￥?''|ó''′
SFDBMD?-￥×?9
?Z
TRí1?
m?
SFMFBTF.JDSPTPGU&YDFM￥?''|ó''′
TZTUFN?T"d?.BDJOUPTI NBD8JOEPXT QDEPT
UPUNFN??=i bW ?Xü]¨￥=i bW[3?1?ê
è
a
ü?? ?¨/''0f
???-?Tìa￥?
第77／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
?¨ ?_
?′?¨ ??￥f
?4 ?f
?
4 ?f
?
^·¨ ?_
?′?¨ ??￥yTVf
? &YDFM?Bμ??N ?f
?ü+
?f
? ?
4#-"/,?T′1 b5Rí536&
4&33?T′1"/"[?￥??p′5Rí536&
4&3303?T′1??p′5Rí536&
4-0($"-?T′1
?′5Rí536&
4/"?T′1/"p′5Rí536&
4/0/5&95?T′?
^ó''5Rí536&
4/6.#&3?T′1
?35Rí536&
43&''?T′1?¨5Rí536&
45&95?T′1ó''5Rí536&
?tf
?à ?14 ?f
? V[_
?′￥ ??i? ?
?|′Rí536&''"-4& è
??T
?′1 ba?íì￥?¨f
?4#-"/,Rí
?′536&?5Rí''"-4&
?E?
T1f
?WBMVF?7BMVF131é?_￥
?′??]￥4 ?f
?sY1
ba ba?íìp′
?′ó''
?3?¨′?[
?i?
?￥??¨
31
a
ü￥
^4 ?f
?￥?
?WBMVF
^? VD￥ è?
ev
?31
?3￥f
??
ó''′?$D?
?3?7
T4/6.#&3
?i??ó''′D?Y
￥ ??￥′f
?4/6.#&3Rí''"-4&4 ?f
??1¨?_
T9
?2T?
?Df
?''2? B
P¨
H V[4B?ZE¨ ?
T?°p′
第78／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
B_?
?}?￥f
?4&7&/D40%%
4&7&/D40%%1_?
?}?￥f
??4&7&/
^??
?OVNCFS1}
?
HRí536&
?5Rí''"-4&740%%5 MQ?T?
?OVNCFS1
?Rí536&?5Rí''"-4&
1??
?f
?￥ 8¨Eh? A
U è
m
tRí?1
?′a￥′¤f
?/
f
?/1Rí?1
?′a￥′?E?
T1/ WBMVF
?7BMVF11?￥′f
?/ V
[?/V
￥′
第79／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
31?i￥
^B?f ?/?A
T?
P¨f
?/y1&YDFM|? 311?′é?
D4Nf
?
^1
D
eè0Vì??Y?.JDSPTPGU&YDFM V|°ùi%1 V¨?9
?￥?
|af ?/M°￥?
|
^7M°￥?
|
^?
^y1
? M°μ?7&YDFMGPSUIF.BDJOUPTI
P¨
6?B?a°ù"d
1?f
?/￥ 8¨E VV[/
U è?÷W%1
3
m
?Ríp′/"￥f
?/"
第80／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
/"f
?¨?Ríp′/"p′/"V
UíE¤?μr′yp
P¨/"S? ba?
íì
àμ=?￥?íì?
{?/" V[E
??l?| ba?íì9
? =7á
3￥ù5
?
T?¨?cμ/"￥?íì
H?Ríp′/"
?E?
T1/"
3?i￥
^ f
?a
?A? ?? ?|?5.JDSPTPGU&YDFMíE
MY?f
?9 V°
¤ ?íì?o?/"4/"f
?
^1
D
eè0Vì??Y?
?Rí
?′￥ ??￥f
?5:1&
f
?5:1& V¨ ?Rí
?′￥ ???B?f
?￥9
?2T| %?+??íì?
?′￥ ??
H
V
P¨f
?5:1&?E?
T15:1& WBMVF
?7BMVF V[1?i.JDSPTPGU&YDFM
?′
?
?3ó''[#
?′??
1
a
ü￥
^?
P¨?¤
s?] ??
? ￥f
? è?f
?"3(6.&/5?f
?/165
Hf
?
5:1&
Esμ¨ V[
P¨f
?5:1& ?°sf
?
T
?Rí￥
?
^?? ?? V[
P¨
5:1& ????íì?
^?cμ
T5:1&???2TA
U′￥ ???T?′
^B?
?íì?¨
?
??¨￥
6B??íì?cμ
T55:1&|RíN
T2T′￥ ??
m
[
á
ì&YDFMf
?￥?f
?S
vá￥
3?f
?
^¨ ?Rít·??íì
u×?￥?1??íì￥=?ì
T?
??￥B ?f
?
L=?¨?Yè
^D
?
f
?''?￥?
P¨ ?r??íì?￥??
&YDFMf
??¨-
? of
?
.JDSPTPGU&YDFM?c
BtyTVf
?
?
�i%
? b?
? o?￥
?
é?s?tf
?d?1
? of
?%GVODUJPOT
Bf
?￥]+?
?B ?f
? μBt]+?
第81／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
??f
? (μ???
?EBUBCBTFGJFME?DSJUFSJB?t?
?·_f
?
?
P¨￥y
TVu×
"
(&51705%"5"f
?-??
E=?f
??[3% 7h
?T|3%?? V[?C
Lv
?
? of
?Xü &YDFM￥
e ??f
??C
V
1?%"7&3"(&|%??￥?ü
^pü (′￥f
?"7&3"(&
=
? of
?
V
&YDFMc￥
? of
?#?¨1
m
?
? of
?￥?
?cl
??
? of
? μM]￥???
?yN3?|
n5o
B/? ?f
?￥+??
??a
[ 8
U è ?
a
ü
? of
?￥?¨ZE
? ?f
?￥?E?
T1f
?? EBUBCBTF
GJFME
DSJUFSJB
%BUBCBTF1?
? b?
? o￥?íìu×
? o
^cBFM1
? ￥
? b?
?cM1?￥?1:
c7c
? ￥
13
? b?￥?B?c"
?B
￥S?
[
''JFME1·?f
?
?
P¨￥
?
? b??￥
?
A? ?B? μS?[''JFME V[
^ó''''
{?|￥S?[?
P¨M
?á
N?''JFME9 V[
^}V
?
b??
?
ê?￥
?3V
U?B
V
U?=
??
第82／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
$SJUFSJB1BFcó?Hq￥?íìu× V[1?
?DSJUFSJB·??iu×o1
?à
cB?
S??
S?/Z¨?
!?Hq￥?íì
1 è
a
ü
èTó￥T
?￥ú
P¨M
?á
D ??￥d9
? V?m
?
U
m
?p
μ
?úT
?￥
?ú _?-W
úT
?D ?
?￥Kv ??′
^
úv??￥úT
?￥Kl ??
^
úT
?￥9 ??
úv??￥úT
?￥ü (á
Tó?
?μ
??￥ü (
P¨M
?
púT
?? ?
?á
￥
?Sêμ?
LSêμ
?Zμ?
LZμ
p3??
7y bayT?yTV|
?
c?&YDFM?
第83／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
???Bù31p3μ
?úT
?￥
?ú _?-WyNy ?°?Hqú
D-W
m
?¨f
?%$06/5p3
?@Hq￥?íì
? ?9
?ú _?￥úT
?￥? ?
T1%$06/5 "&
P¨M
?
#(
pμB?úT
?
?@Hq
???=ù1púT
?D ?
?￥Kv ??′yN y ?B?°?Hq ?
??m
m
?¨f
?%."9púT
?D ?
?￥Kv ??] ? V[ ?¨f
?%./púv?
?úT
?￥Kl ?? 8
T1
%."9 "&
??
""
púT
?D ?
?￥Kv ??1
第84／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
%./ "&
??
"#
púv??úT
?￥Kl ??1
?¨f
?%46. V[p
?μúT
?￥9 ??
T1 %46. "&
??
""
9 ??1
eòù ( V?¨ ?
?￥f
?p3W%￥
T?m
?
U
第85／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
?31?i￥1Z
V[1?
?DSJUFSJB·??iu×o1
?à
cB?
S??
S?/Z¨?
!?H
第86／89页01/22/2005
http://www.cfosky.comCFO ó
DlayT
i? ?
EXCELf
??¨??
q￥?íì
è??Tu×"" "?c
S?
?? "?c?úT
? V|Nu×
1úT
?
??
1
? of
??ü V
P¨??T1?
?DSJUFSJB
ù?Hqu× V[ yTV￥?iê???1|Hqu×??
? b?￥/Zy1?T
P¨
? ???￥:
c?
7
? b??@F??￥?|$@F
? b?
/Z￥?B?
?T
? b?/Z￥?d b.JDSPTPGU&YDFM|íE@F?￥?
??Hqu×
àμD
? b?M×?
?1
? o￥??
é??T31 Hqu×?￥
S?/Z
{?B? ba?
B1?Hq￥y ?
?￥
U è?á
ìe?o
Hqu×￥y ? ? úW%o
μ1 &YDFM? ?¨ú)
Hqé?
? ?ê￥ZE
μ1àQ
Hq
^·
?·?￥K?°??ê￥2T"?c''t:
c￥Hq è?
?
U è?Hqê
4ú3
￥′v?￥:
cú
b?
^·cM1
? ￥B"
yTV? è??D
? oBF Z???è?|
?b
?￥?B? μ
S?
y ?Hqu×￥''1p
V¨THqu×￥
? b?
??à
?? ba?
Hqu×A? μ
S?
h? Hq′D
? b?-Wà
=
B? ba?
?
?￥
U è?"''ü
^B?Hqu×??B?1
S??
??ú
?êHq￥y ?
S?/
?￥B??o?
?1?￥￥Hq
?μ[?ó'' 7
S￥[?|$?ê è??
T]o?ó''%BWT1Hq.JDSPTPGU&YDFM|°s%BWPMJP%BWJE?%BWJT
?To?￥·?￥ó'' Vo?
T UFYU?UFYU
^31°s￥ó''?T1°
st3?M]?
e3??B?M]￥ó''′5 V
P¨Y￥?&YDFM?|?￥Y￥?1
第87／89页01/22/2005
http://www.cfosky.comlayT
i? ?CFO ó
D
EXCELf
??¨??
m
+??]Hq￥y ?
?
μ ?Hq
?T?B
μ
? ??êHq
1 V°¤ ò??V
?/GQo?ò?Hq
è?
?
U è￥Hqu×A
U
??
?cúT
? ?
?￥?
μ??Hq
?1
?°s
?@??Hq￥
? h Hqu×￥]B??
{?
?μHq è?
/
?
U è￥Hqu×A
U
?μ ú
?v?Oá
v?￥
? ?
m
B
6B
μ??Hq
?1s?
?@B
Hq
6B
Hq￥
? h Hqu×￥?]??
{?Hq è?
?
U è￥Hqu×A
U
?μ ú
?v?￥
? ?
μ
FHq-B
?1s?
?@
FHq
?BFHq?c?
￥Hq-B￥
? ?h ò??o?
第88／89页01/22/2005
CFO ó
Dhttp://www.cfosky.comlayT
i? ?
EXCELf
??¨??
Hq è?/
?￥Hqu×|A
U
?μ
??
?cúT
?Oúv?￥
? ?]
H9A
U?%
?￥
P¨M
?v?M￥?
m
B
μ
F[
Hq
?1s?
?@
F[
Hq￥?h¨M]￥
S ?
è?
?
U è￥Hqu×A
U
o??-W￥ú
|
T2T¨THq
&YDFM? V[|
T
T?íì?￥B"
′?íì?¨?
??￥F? V
3?
?￥′
T9
^[?|
7
S￥9
?2TT1Hq
P¨¨
T7yHq
H?1|
S?T1HqS:
P¨??|HqS:? b?
P¨b??d
S?￥S: è?/
?￥Hqu×A
U
$?′v??íìu×$$ü (′￥?
$ "7&3"(& $$
31?i￥
^¨THq￥
TA?
P¨M?¨ ??¨
S? è?ú??¨
?B?:
c￥?3
T?￥
?μ
e?¨?A?
^ ''?¨iO
TA?9
?2T
536&''"-4& ''
T
U è?$?¨
? b???B?:
c?￥3
$
??9 V[
T?
P¨
S? ?}9M￥?íì?¨u×??.JDSPTPGU&YDFM
cHq￥?íì?A
Up′/".&7"-6&
H] V[-
{?tpy1
?
ì??
Y
V￥?ê
N?.JDSPTPGU&YDFM 9
?
?
H?usvl
第89／89页01/22/2005
|
|
