adamodar/pc/country… · XLS file · Web view · 2004-06-27sbbj in equity state bank of bikaner...

0-4 4-8 8-12 12-16 16-20 20-24 24-28 28-32 32-40 >400.00%

5.00%

10.00%

15.00%

20.00%

25.00%

Comparing PE Ratios

India Emerging Markets US

PE Ratio for most recent year

PE Number of firmsIndia Emerging MarUS0-4 16 5.30% 3.50% 1.73% 158 4-8 62 20.53% 11.46% 4.24% 518 8-12 66 21.85% 12.99% 9.45% 587 12-16 48 15.89% 12.46% 18.00% 563 16-20 31 10.26% 9.78% 18.06% 442 20-24 28 9.27% 7.61% 12.70% 344 24-28 16 5.30% 5.60% 7.93% 253 28-32 10 3.31% 5.20% 4.83% 23532-40 9 2.98% 6.82% 4.18% 308>40 16 5.30% 24.59% 18.88% 1111

302 4519

59145323615617434271165143645

3417

Bloomberg symbol Primary E meBL3M IN Equity Bombay 3M INDIA LTDARTO IN Equity Bombay AARTI INDUSTRIESABAN IN Equity Bombay ABAN LOYD CHILES OFFSHOREABB IN Equity Bombay ABB LTD INDIABOOT IN Equity Bombay ABBOTT INDIA LTDABIN IN Equity Bombay ABHISHEK INDUSTRIES LTDADX IN Equity Bombay ADANI EXPORTSADLF IN Equity Bombay ADLABS FILMS LTDABM IN Equity Bombay AFTEK INFOSYS LIMITEDAECL IN Equity Bombay AHMEDABAD ELECTRICITY COALBC IN Equity Bombay ALEMBIC LIMITEDALFA IN Equity Bombay ALFA-LAVAL (INDIA) LTDALBK IN Equity Bombay ALLAHABAD BANKALOK IN Equity Bombay ALOK INDUSTRIES LTDABBAP IN Equity Bombay ALSTOM PROJECTS INDIA LTDMDCM IN Equity Bombay AMBUJA CEMENT EASTERN LTDAMTK IN Equity Bombay AMTEK AUTO LIMITEDANDB IN Equity Bombay ANDHRA BANK LTDAPHS IN Equity Bombay APOLLO HOSPITALS ENTERPRISEAPTY IN Equity Bombay APOLLO TYRES LIMITEDAPTR IN Equity Bombay APTECH LTDARVND IN Equity Bombay ARVIND MILLS LIMITEDAISG IN Equity Bombay ASAHI INDIA GLASS LTDALF IN Equity Bombay ASHOK LEYLAND FINCE LTDAL IN Equity Bombay ASHOK LEYLAND LIMITEDAHOT IN Equity Bombay ASIAN HOTELS LIMITEDAPNT IN Equity Bombay ASIAN PAINTS (INDIA) LTDASN IN Equity Bombay ASIAN STAR CO LIMITEDACC IN Equity Bombay ASSOCIATED CEMENT COS LTDASTR IN Equity Bombay ASTRAZENECA PHARMA INDIA LTDATCP IN Equity Bombay ATLAS COPCO (INDIA) LIMITEDARBP IN Equity Bombay AUROBINDO PHARMA LTDATXL IN Equity Bombay AUTOMOTIVE AXLES LIMITEDHOEC IN Equity Bombay AVENTIS PHARMA LTDBJA IN Equity Bombay BAJAJ AUTO LIMITEDBJH IN Equity Bombay BAJAJ HINDUSTHAN LIMITEDBJT IN Equity Bombay BAJAJ TEMPO LIMITEDBLJT IN Equity Bombay BALAJI TELEFILMS LTDBILT IN Equity Bombay BALLARPUR INDUSTRIES LTDBRCM IN Equity Bombay BALRAMPUR CHINI MILLSBOI IN Equity Bombay BANK OF INDIABOB IN Equity Bombay BANK OF BARODABOP IN Equity Bombay BANK OF PUNJAB LIMITEDBOR IN Equity Bombay BANK OF RAJASTHANBNRI IN Equity Bombay BANRI AMMAN SUGARS LTDBASF IN Equity Bombay BASF INDIA LIMITEDBATA IN Equity Bombay BATA INDIA LIMITEDBYR IN Equity Bombay BAYER INDIA LTDBRGR IN Equity Bombay BERGER PAINTS INDIA LIMITEDBEPL IN Equity Bombay BHANSALI ENGINEERNG POLYMERBEML IN Equity Bombay BHARAT EARTH MOVERS LIMITEDBHE IN Equity Bombay BHARAT ELECTRONICS LIMITED

BHFC IN Equity Bombay BHARAT FORGE LIMITEDBHEL IN Equity Bombay BHARAT HEAVY ELECTRICALSBPCL IN Equity Bombay BHARAT PETROLEUM CORP LTDBTL IN Equity Bombay BHARTI TELECOM LIMITEDBHARTI IN Equity Bombay BHARTI TELEVENTURESBHUS IN Equity Bombay BHUSHAN STEEL & STRIPS LTDBJUT IN Equity Bombay BIRLA CORP LIMITEDBDE IN Equity Bombay BLUE DART EXPRESSBLSTR IN Equity Bombay BLUE STAR LIMITEDBD IN Equity Bombay BOMBAY DYEING & MFG CO LTDBRPL IN Equity Bombay BONGAIGAON REFINERY & PETROBRIT IN Equity Bombay BRITANNIA INDUSTRIES LTDBSES IN Equity Bombay BSES LIMITEDBBIL IN Equity Bombay BURR-BROWN (INDIA) LIMITEDBW IN Equity Bombay BURROUGHS WELLCOME (INDIA)CDH IN Equity Bombay CADILA HEALTHCARE LTDCBK IN Equity Bombay CARA BANKCSTRL IN Equity Bombay CASTROL (INDIA) LIMITEDCENTDZ IN Equity Bombay CENTURION BANK LIMITEDCENTD IN Equity Bombay CENTURION BANK LIMITEDCENT IN Equity Bombay CENTURY TEXTILES & INDS LTDCENK IN Equity Bombay CENTURY ENKA LIMITEDCESC IN Equity Bombay CESC LIMITEDCHMB IN Equity Bombay CHAMBAL FERTILIZERS & CHEMMRL IN Equity Bombay CHENI PETROLEUM CORP LTDCIPLA IN Equity Bombay CIPLA LIMITEDCMC IN Equity Bombay CMC LIMITEDCLGT IN Equity Bombay COLGATE-PALMOLIVE (INDIA)COLR IN Equity Bombay COLOUR-CHEM LIMITEDCCRI IN Equity Bombay CONTAINER CORP OF INDIA LTDCRFT IN Equity Bombay COROMANDEL FERTILISERS LTDCRPBK IN Equity Bombay CORPORATION BANKEDC IN Equity Bombay CRANES SOFTWARE INTL LTDCRISIL IN Equity Bombay CRISIL LTDCRG IN Equity Bombay CROMPTON GREAVES LIMITEDKKC IN Equity Bombay CUMMINS INDIA LTDDLNK IN Equity Bombay D-LINK (INDIA) LTDDABUR IN Equity Bombay DABUR INDIA LIMITEDDMCT IN Equity Bombay DAEWOO MOTORS INDIA LIMITEDDCMS IN Equity Bombay DCM SHRIRAM CONSOLIDATEDDFPC IN Equity Bombay DEEPAK FERTILIZERS & PETRODBNK IN Equity Bombay DE BANKDEIL IN Equity Bombay DIGITAL GLOBALSOFT LTDDIVI IN Equity Bombay DIVI'S LABORATORIES LTDDRRD IN Equity Bombay DR. REDDY'S LABORATORIESDCIL IN Equity Bombay DREDGING CORP OF INDIA LTDDSP IN Equity Bombay DSP MERRILL LYNCH LTDCISIL IN Equity Bombay E-SERVE INTERTIOL LTDEIM IN Equity Bombay EICHER MOTORS LIMITEDEID IN Equity Bombay E.I.D. PARRY (INDIA) LTDEIH IN Equity Bombay EIH LIMITEDELSC IN Equity Bombay ELECTROSTEEL CASTINGS LTDELEQ IN Equity Bombay ELGI EQUIPMENTS LIMITED

HMN IN Equity Bombay EMAMI LIMITEDENGR IN Equity Bombay ENGINEERS INDIA LTDESC IN Equity Bombay ESCORTS LIMITEDESRS IN Equity Bombay ESSAR SHIPPING LIMITEDESRGJ IN Equity Bombay ESSAR STEEL LIMITEDESEL IN Equity Bombay ESSEL PROPACK LTDCHLR IN Equity Bombay EXIDE INDUSTRIES LTDFDCLT IN Equity Bombay FDC LIMITEDFB IN Equity Bombay FEDERAL BANK LIMITEDFCT IN Equity Bombay FERTILISERS & CHEM TRAVANCRWWTC IN Equity Bombay FINCIAL TECHN (INDIA) LTDFNXC IN Equity Bombay FINOLEX CABLES LIMITEDFNXP IN Equity Bombay FINOLEX INDUSTRIES LIMITEDGAIL IN Equity Bombay GAIL INDIA LTDGMON IN Equity Bombay GAMMON INDIA LIMITEDGMSS IN Equity Bombay GEOMETRIC SOFTWARE SOL COGHCL IN Equity Bombay GHCL LTDINSP IN Equity Bombay GILLETTE INDIA LTDSKB IN Equity Bombay GLAXOSMITHKLINE CONSUMER HEAGLXO IN Equity Bombay GLAXOSMITHKLINE PHARMACEUTICGNP IN Equity Bombay GLENMARK PHARMACEUTICALS LTDGLTB IN Equity Bombay GLOBAL TRUST BANKGP IN Equity Bombay GODFREY PHILIPS INDIA LTDGCPL IN Equity Bombay GODREJ CONSUMER PRODUCTS LTDGDSP IN Equity Bombay GODREJ INDUSTRIES LTDGDLS IN Equity Bombay GOODLASS NEROLAC PAINTS LTDCC IN Equity Bombay GRAPHITE INDIA LTDGRASIM IN Equity Bombay GRASIM INDUSTRIES LIMITEDGESCO IN Equity Bombay GREAT EASTERN SHIPPING COGWN IN Equity Bombay GRINDWELL NORTON LIMITEDGTS IN Equity Bombay GTL LTDGMDC IN Equity Bombay GUJARAT MINERAL DEV CORP LTDGGAS IN Equity Bombay GUJARAT GAS COMPANY LIMITEDGIP IN Equity Bombay GUJARAT INDS POWER CO LTDGNFC IN Equity Bombay GUJARAT RMADA VALLEY FERTGSFC IN Equity Bombay GUJARAT STATE FERT & CHEMICAGAMB IN Equity Bombay GUJARAT AMBUJA CEMENTS LTDGALK IN Equity Bombay GUJARAT ALKALIES & CHEMICALSHCLT IN Equity Bombay HCL TECHNOLOGIES LTDHCLHP IN Equity Bombay HCL-INFOSYSTEMS LTDHDFCB IN Equity Bombay HDFC BANK LIMITEDHEG IN Equity Bombay H.E.G. LIMITEDSPICF IN Equity Bombay HENKEL SPIC INDIA LTDHH IN Equity Bombay HERO HONDA MOTORS LIMITEDAPTH IN Equity Bombay HEXAWARE TECHNOLOGIES LTDHKCI IN Equity Bombay HIKAL LTDHMFC IN Equity Bombay HIMACHAL FUTURISTIC COMMUNHSS IN Equity Bombay HIMATSINGKA SEIDE LIMITEDSCH IN Equity Bombay HIND LEVER CHEMICALS LTDHNDL IN Equity Bombay HINDALCO INDUSTRIES LIMITEDMTMF IN Equity Bombay HINDUJA TMT LTDHCP IN Equity Bombay HINDUSTAN COPPER LIMITEDHPHT IN Equity Bombay HINDUSTAN PHOTO FILMS MFG

HPCL IN Equity Bombay HINDUSTAN PETROLEUM CORPHINK IN Equity Bombay HINDUSTAN INKS & RESINS LTDHLVR IN Equity Bombay HINDUSTAN LEVER LIMITEDHM IN Equity Bombay HINDUSTAN MOTORS LIMITEDHOE IN Equity Bombay HINDUSTAN OIL EXPLORATIONHZ IN Equity Bombay HINDUSTAN ZINC LIMITEDHMT IN Equity Bombay HMT LIMITEDLELA IN Equity Bombay HOTEL LEELAVENTURE LIMITEDHDFC IN Equity Bombay HOUSING DEVELOPMENT FINCEHSSL IN Equity Bombay HUGHES SOFTWARE SYSTEMSIFLEX IN Equity Bombay I-FLEX SOLUTIONS LTDIBP IN Equity Bombay IBP COMPANY LIMITEDICI IN Equity Bombay ICI INDIA LIMITEDICICIBC IN Equity Bombay ICICI BANK LTDIDBIB IN Equity Bombay IDBI BANK LIMITEDIFCI IN Equity Bombay IFCI LIMITEDMSCT IN Equity Bombay IGATE GLOBAL SOLUTIONS LTDICEM IN Equity Bombay INDIA CEMENTS LIMITEDIGLY IN Equity Bombay INDIA GLYCOLS LIMITEDINE IN Equity Bombay INDIA NIPPON ELECTRICALS LTDITDC IN Equity Bombay INDIA TOURISM DEVELOPMENTIL IN Equity Bombay INDIAN ALUMINIUM CO LTDIH IN Equity Bombay INDIAN HOTELS CO LIMITEDIOCL IN Equity Bombay INDIAN OIL CORPORATION LTDIOB IN Equity Bombay INDIAN OVERSEAS BANKIPCL IN Equity Bombay INDIAN PETROCHEMICALS CORPINRY IN Equity Bombay INDIAN RAYON & INDS LTDIGFL IN Equity Bombay INDO GULF FERTILISERS LTDIRS IN Equity Bombay INDO RAMA SYNTHETICS (I)IGL IN Equity Bombay INDRAPRASTHA GAS LTDIDBI IN Equity Bombay INDUS DVLP BANK OF INDIAIOXZ IN Equity Bombay INDUSTRIAL OXYGEN CO LTDIOX IN Equity Bombay INDUSTRIAL OXYGEN CO LTDIIB IN Equity Bombay INDUSIND BANK LIMITEDINFO IN Equity Bombay INFOSYS TECHNOLOGIES LTDVYSB IN Equity Bombay ING VYSYA BANK LIMITEDINGR IN Equity Bombay INGERSOLL RAND (INDIA) LTDIPCA IN Equity Bombay IPCA LABORATORIES LIMITEDNDEN IN Equity Bombay ISPAT INDUSTRIES LTDITCH IN Equity Bombay ITC HOTELS LIMITEDITC IN Equity Bombay ITC LTDJI IN Equity Bombay JAIN IRRIGATION SYSTEMS LTDJP IN Equity Bombay JAIPRAKASH INDUSTRIES LTDJ&KBK IN Equity Bombay JAMMU & KASHMIR BANK LTDJBCP IN Equity Bombay J.B. CHEMICALS & PHARMA LTDJISC IN Equity Bombay JINDAL IRON & STEEL CO LTDJDPS IN Equity Bombay JINDAL POLYESTERJSP IN Equity Bombay JINDAL STEEL & POWER LTDJDSL IN Equity Bombay JINDAL STAINLESS LTDJDVS IN Equity Bombay JINDAL VIJAYGAR STEEL LTDVAM IN Equity Bombay JUBILANT ORGANOSYS LTDKB IN Equity Bombay KALYANI BRAKES LIMITEDKBL IN Equity Bombay KARTAKA BANK LTD

KVB IN Equity Bombay KARUR VYSYA BANK LTDKEC IN Equity Bombay KEC INTERTIOL LIMITEDWDIA IN Equity Bombay KENMETAL WIDIA INDIA LTDKSI IN Equity Bombay KESORAM INDUSTRIES LIMITEDKKB IN Equity Bombay KIRLOSKAR BROTHERS LIMITEDKKOE IN Equity Bombay KIRLOSKAR OIL ENGINES LTDCRL IN Equity Bombay KOCHI REFINERIES LIMITEDKMF IN Equity Bombay KOTAK MAHINDRA BANK LTDLMW IN Equity Bombay LAKSHMI MACHINE WORKS LTDLT IN Equity Bombay LARSEN & TOUBRO LIMITEDLICHF IN Equity Bombay LIC HOUSING FINCELPC IN Equity Bombay LUPIN LTDMCMI IN Equity Bombay MACMILLAN INDIA LTDMAL IN Equity Bombay MADRAS ALUMINIUM CO LTDMC IN Equity Bombay MADRAS CEMENTS LIMITEDMDF IN Equity Bombay MADRAS FERTILIZERS LTDMTNL IN Equity Bombay MAHAGAR TELEPHONE NIGAMMHS IN Equity Bombay MAHARASHTRA SEAMLESS LTDMSM IN Equity Bombay MAHAVIR SPINNING MILLS LTDMM IN Equity Bombay MAHINDRA & MAHINDRA LIMITEDMRPL IN Equity Bombay MANGALORE REFINERY & PETROMRCO IN Equity Bombay MARICO INDUSTRIES LTDMUL IN Equity Bombay MARUTI UDYOG LTDMAST IN Equity Bombay MASTEK LIMITEDHDPH IN Equity Bombay MATRIX LABORATORIES LTDMAX IN Equity Bombay MAX INDIA LIMITEDMCDOW IN Equity Bombay MCDOWELL & CO LTDEMER IN Equity Bombay MERCK LTDMIRC IN Equity Bombay MIRC ELECTRONICS LIMITEDMMTC IN Equity Bombay MMTC OF INDIA LIMITEDMCHM IN Equity Bombay MONSANTO INDIA LIMITEDMBI IN Equity Bombay MOSER BAER INDIA LTD.MSS IN Equity Bombay MOTHERSON SUMI SYSTEMS LTDMICO IN Equity Bombay MOTOR INDUSTRIES CO LIMITEDBFL IN Equity Bombay MPHASIS BFL LIMITEDMRF IN Equity Bombay MRF LIMITEDNFCLZ IN Equity Bombay GARJU FERTILIZERS & CHNFCL IN Equity Bombay GARJU FERTILIZERS & CHCL IN Equity Bombay TIOL ALUMINIUM CO LTDNFL IN Equity Bombay TIOL FERTILIZERS LTDNMDC IN Equity Bombay TL MINERAL DEVELOPMENTNPI IN Equity Bombay VNEET PUBLICATIONS INDIANEST IN Equity Bombay NESTLE INDIA LIMITEDNLC IN Equity Bombay NEYVELI LIGNITE CORPORATIONNP IN Equity Bombay NICHOLAS PIRAMAL LIMITEDNIIT IN Equity Bombay NIIT LIMITEDNIRMA IN Equity Bombay NIRMA LIMITEDHCBA IN Equity Bombay NOVARTIS INDIA LIMITEDONGC IN Equity Bombay OIL & TURAL GAS CORP LTDOCP IN Equity Bombay ORCHID CHEMICALS & PHARMAOTH IN Equity Bombay ORIENTAL HOTELS LIMITEDOBC IN Equity Bombay ORIENTAL BANK OF COMMERCEPNCB IN Equity Bombay PACEA BIOTEC LIMITED

PF IN Equity Bombay PANTALOON RETAIL INDIA LTDPFIZ IN Equity Bombay PFIZER LIMITEDPEICO IN Equity Bombay PHILIPS INDIA LIMITEDPIDI IN Equity Bombay PIDILITE INDUSTRIES LTDPGLT IN Equity Bombay PNB GILTS LTDPOL IN Equity Bombay POLARIS SOFTWARE LABPPC IN Equity Bombay POLYPLEX CORPORATION LTDPRIC IN Equity Bombay PREMIER INSTRUMENTS & CONTRPRSC IN Equity Bombay PRISM CEMENT LIMITEDPG IN Equity Bombay PROCTER & GAMBLE HYGIENEPNB IN Equity Bombay PUNJAB TIOL BANKPJT IN Equity Bombay PUNJAB TRACTORS LIMITEDRSCM IN Equity Bombay RAASI CEMENT LIMITEDRCAL IN Equity Bombay RAIN CALCINING LTDRNSP IN Equity Bombay RAMA NEWSPRINT & PAPERSRMCS IN Equity Bombay RAMCO SYSTEMS LTDRBXY IN Equity Bombay RANBAXY LABORATORIES LTDRCF IN Equity Bombay RASHTRIYA CHEMICALS & FERTRW IN Equity Bombay RAYMOND LIMITEDREIA IN Equity Bombay REI AGRO LIMITEDRIL IN Equity Bombay RELIANCE INDUSTRIES LIMITEDRCFT IN Equity Bombay RELIANCE CAPITAL LIMITEDRAI IN Equity Bombay RICO AUTO INDUSTRIES LTDRLTA IN Equity Bombay ROLTA INDIA LIMITEDPMBI IN Equity Bombay SAHARA INDIA MASS COMM LTDSCS IN Equity Bombay SATYAM COMPUTER SERVICES LTDSAW IN Equity Bombay SAW PIPES LIMITEDSESA IN Equity Bombay SESA GOA LIMITEDSSCD IN Equity Bombay SHASUN CHEMICALS & DRUGSSHAW IN Equity Bombay SHAW WALLACE & CO LIMITEDSCI IN Equity Bombay SHIPPING CORP OF INDIA LTDSRCM IN Equity Bombay SHREE CEMENTS LIMITEDBNS IN Equity Bombay SHREE GLOBAL TRADEFIN LTDSIEM IN Equity Bombay SIEMENS INDIA LIMITEDSKF IN Equity Bombay SKF BEARINGS INDIA LIMITEDSIB IN Equity Bombay SOUTH INDIAN BANK LIMITEDSRF IN Equity Bombay SRF LIMITEDSWSL IN Equity Bombay SSI LIMITEDSBMS IN Equity Bombay STATE BANK OF MYSORESBBJ IN Equity Bombay STATE BANK OF BIKANER & JAISBIN IN Equity Bombay STATE BANK OF INDIASBTR IN Equity Bombay STATE BANK OF TRAVANCORESTC IN Equity Bombay STATE TRADING CORP OF INDIASAIL IN Equity Bombay STEEL AUTHORITY OF INDIASLT IN Equity Bombay STERLING BIOTECH LTDSTLT IN Equity Bombay STERLITE INDUSTRIES (INDIA)SOTL IN Equity Bombay STERLITE OPTICAL TECH LTDSUNP IN Equity Bombay SUN PHARMACEUTICAL INDUS LTDSDC IN Equity Bombay SUNDARAM CLAYTON LIMITEDSF IN Equity Bombay SUNDRAM FASTENERS LIMITEDSI IN Equity Bombay SUPREME INDUSTRIES LIMITEDSM IN Equity Bombay SWARAJ MAZDA LIMITEDSNDB IN Equity Bombay SYNDICATE BANK

SYNG IN Equity Bombay SYNGENTA INDIA LTDSSHL IN Equity Bombay T.SPIRITUAL WORLD LTDTNNP IN Equity Bombay TAMILDU NEWSPRINT & PAPERTTCH IN Equity Bombay TATA CHEMICALS LIMITEDTELX IN Equity Bombay TATA ELXSI LIMITEDTTF IN Equity Bombay TATA FINCE LIMITEDTHW IN Equity Bombay TATA HONEYWELL LIMITEDTUL IN Equity Bombay TATA INFOTECH LIMITEDICIL IN Equity Bombay TATA INVESTMENT CORP LTDTISCO IN Equity Bombay TATA IRON & STEEL CO LTDTELCO IN Equity Bombay TATA MOTORS LTDTPWR IN Equity Bombay TATA POWER COMPANY LIMITEDTT IN Equity Bombay TATA TEA LIMITEDTTEL IN Equity Bombay TATA TELECOM LIMITEDHTIL IN Equity Bombay TATA TELESERVICES MAHARASHTRTLEI IN Equity Bombay TELEVISION EIGHTEEEN INDIATMX IN Equity Bombay THERMAX LIMITEDTC IN Equity Bombay THOMAS COOK (INDIA) LIMITEDTMKN IN Equity Bombay TIMKEN INDIA LIMITEDTTAN IN Equity Bombay TITAN INDUSTRIES LIMITEDTRP IN Equity Bombay TORRENT PHARMACEUTICALS LTDTWI IN Equity Bombay TRANSWORLD INFOTECH LTDLAKME IN Equity Bombay TRENT LIMITEDTI IN Equity Bombay TUBE INVESTMENTS OF INDIATVTN IN Equity Bombay TV TODAY NETWORK LTDTVSL IN Equity Bombay TVS MOTOR CO LTDUCO IN Equity Bombay UCO BANK LTDUL IN Equity Bombay UNICHEM LABORATORIES LTDUNBK IN Equity Bombay UNION BANK OF INDIA294928Q IN Equity Bombay UNIPHOS ENTERPRISES LTD/OLDUSHA IN Equity Bombay USHA (INDIA) LIMITEDUTIB IN Equity Bombay UTI BANK LIMITEDVI IN Equity Bombay VESUVIUS INDIA LIMITEDVCIN IN Equity Bombay VIDEOCON INTERTIOL LTDVSNL IN Equity Bombay VIDESH SANCHAR NIGAM LTDVJYBK IN Equity Bombay VIJAYA BANK/INDIAVSI IN Equity Bombay VISUALSOFT TECHNOLOGIES LTDVOLT IN Equity Bombay VOLTAS LIMITEDVST IN Equity Bombay VST INDUSTRIES LIMITEDWLSP IN Equity Bombay WELSPUN INDIA LTDWGS IN Equity Bombay WELSPUN-GUJARAT STAHL LTDKELV IN Equity Bombay WHIRLPOOL OF INDIA LTDWPRO IN Equity Bombay WIPRO LTDWPL IN Equity Bombay WOCKHARDT LIMITEDCY IN Equity Bombay WYETH LTDZ IN Equity Bombay ZEE TELEFILMS LIMITEDICIM IN Equity Bombay ZENSAR TECHNOLOGIES LTD

Industry me CountryCountry Premium$/Local currencyMarket Cap in $ FCFF FCFEDiversified Operations India 2.00% 0.0221 $109.24 300.206375 407.06622355Chemicals-Diversified India 2.00% 0.0221 $52.19 -221.246596 104.10289969Diversified Operations India 2.00% 0.0221 $68.18 -449.10655 176.33411819

Engineering/R&D Services India 2.00% 0.0221 $644.22 1401.64125 1786.8565854Medical-Drugs India 2.00% 0.0221 $140.94 478.524998 885.19426544

Textile-Products India 2.00% 0.0221 $68.03 385.577643 375.5210635Distribution/Wholesale India 2.00% 0.0221 $163.79 594.989792 990.6990769

Motion Pictures&Services India 2.00% 0.0221 $56.95 -189.7143 -37.69751927Decision Support Softwar India 2.00% 0.0221 $96.47 -106.122144 -99.94625789

Electric-Integrated India 2.00% 0.0221 $148.86 891.406604 860.64127998Medical-Drugs India 2.00% 0.0221 $60.32 -161.044142 61.568514723

Engineering/R&D Services India 2.00% 0.0221 $220.86 295.583874 585.60235037Commer Banks Non-US India 2.00% 0.0221 $222.20 3422.48181 3151.45873

Textile-Products India 2.00% 0.0221 $112.31 -1537.37628 -15.75459797Power Conv/Supply Equip India 2.00% 0.0221 $173.30 -586.985805 -176.4512642Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $158.86 1618.755897 523.40260229Metal Processors&Fabrica India 2.00% 0.0221 $139.16 0

Money Center Banks India 2.00% 0.0221 $464.98 2939.04608 3792.485285Medical-Hospitals India 2.00% 0.0221 $146.16 -232.1963 108.60368589

Rubber-Tires India 2.00% 0.0221 $204.90 -222.3426 312.42365556Educatiol Software India 2.00% 0.0221 $57.21 -77.421904 -74.53476733

Textile-Apparel India 2.00% 0.0221 $258.15 1809.9602 834.53780516Auto/Trk Prts&Equip-Orig India 2.00% 0.0221 $235.13 368.534902 365.04837044

Fince-Commercial India 2.00% 0.0221 $63.34 914.007244 868.71430647Auto-Med&Heavy Duty Trks India 2.00% 0.0221 $685.34 2879.240592 2453.9637289

Hotels&Motels India 2.00% 0.0221 $77.28 -778.736096 -291.325888Coatings/Paint India 2.00% 0.0221 $733.58 978.278332 2031.2814181Retail-Jewelry India 2.00% 0.0221 $245.27 0

Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $920.82 493.07797 1200.9242745Medical-Drugs India 2.00% 0.0221 $110.74 19.36885 100.82

Machinery-Constr&Mining India 2.00% 0.0221 $98.46 188.4044 584.55435068Medical-Drugs India 2.00% 0.0221 $419.08 -2472.114 -192.5223631

Auto/Trk Prts&Equip-Repl India 2.00% 0.0221 $78.50 51.66932 207.15652617Medical-Drugs India 2.00% 0.0221 $345.47 646.380157 1011.73

Motorcycle/Motor Scooter India 2.00% 0.0221 $2,199.82 3757.923744 8187.2182409Sugar India 2.00% 0.0221 $59.41 1295.260593 762.16049228

Auto-Cars/Light Trucks India 2.00% 0.0221 $136.21 32.08996 287.68284433Broadcast Serv/Program India 2.00% 0.0221 $110.95 299.375184 639.49Paper&Related Products India 2.00% 0.0221 $243.96 2243.9843 1586.1511734

Sugar India 2.00% 0.0221 $100.69 -862.416392 -153.0600946Money Center Banks India 2.00% 0.0221 $709.84 19419.35492 14515.55201Money Center Banks India 2.00% 0.0221 $1,528.12 15937.901986 16370.521284Money Center Banks India 2.00% 0.0221 $68.11 0Money Center Banks India 2.00% 0.0221 $95.09 -283.324073 373.75098675

Sugar India 2.00% 0.0221 $61.38 -484.259553 2.1993268463Chemicals-Specialty India 2.00% 0.0221 $95.57 82.8894 264.63962532

Footwear&Related Apparel India 2.00% 0.0221 $63.87 216.61 143.43864404Chemicals-Diversified India 2.00% 0.0221 $87.77 134.694011 322.96593224

Coatings/Paint India 2.00% 0.0221 $96.90 297.820324 439.3762067Petrochemicals India 2.00% 0.0221 $52.63 0

Engineering/R&D Services India 2.00% 0.0221 $162.69 1971.03 2327.404398Electronic Compo-Misc India 2.00% 0.0221 $990.52 1216.53184 2852.9627613

Metal Processors&Fabrica India 2.00% 0.0221 $597.79 580.760378 1065.8226136Power Conv/Supply Equip India 2.00% 0.0221 $3,055.38 5202.76388 12399.329362Oil Refining&Marketing India 2.00% 0.0221 $3,027.59 13160.783888 26772.505367

Telecommunication Equip India 2.00% 0.0221 $58.45 20.231682 54.409724687Telecom Services India 2.00% 0.0221 $5,191.61 -26840.20214 -16242.17312Steel-Producers India 2.00% 0.0221 $81.44 0

Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $94.63 228.67885 122.10614588Transport-Services India 2.00% 0.0221 $80.76 153.24776 279.96824145

Bldg Prod-Air&Heating India 2.00% 0.0221 $55.49 403.774205 459.2694324Textile-Products India 2.00% 0.0221 $119.46 -369.9 282.23697911

Oil Refining&Marketing India 2.00% 0.0221 $317.73 -1647.812258 1426.2964915Food-Dairy Products India 2.00% 0.0221 $372.47 876.772568 1517.3721259Electric-Integrated India 2.00% 0.0221 $1,574.98 4638.35728 4405.7085929Diversified Fin Serv India 2.00% 0.0221 $84.91 0

Medical-Drugs India 2.00% 0.0221 $163.73 411.540803 735.91Medical-Drugs India 2.00% 0.0221 $556.18 560.5057 893.3827961

Commer Banks Non-US India 2.00% 0.0221 $1,348.28 10739.517938 8300.1587181Petrochemicals India 2.00% 0.0221 $562.82 2377.269197 3192.59

Regiol Banks-Non US India 2.00% 0.0221 $72.61 0Regiol Banks-Non US India 2.00% 0.0221 $72.61 -72.91 255.15116707

Diversified Operations India 2.00% 0.0221 $247.68 1764.66404 1207.2472434Textile-Products India 2.00% 0.0221 $91.82 5.88628 319.421

Electric-Integrated India 2.00% 0.0221 $169.96 3006.765776 -172.2088533Agricultural Chemicals India 2.00% 0.0221 $183.49 2194.038248 1253.5137916Oil Refining&Marketing India 2.00% 0.0221 $277.68 -9872.605313 -403.0195707

Medical-Drugs India 2.00% 0.0221 $1,716.10 -988.31868 235.61407577Decision Support Softwar India 2.00% 0.0221 $205.22 -722.817472 -171.997594

Cosmetics&Toiletries India 2.00% 0.0221 $444.66 1392.245164 2051.4196366Coatings/Paint India 2.00% 0.0221 $63.08 380.72123 482.79767013Transport-Rail India 2.00% 0.0221 $946.89 964.2547 2910.358287

Agricultural Chemicals India 2.00% 0.0221 $59.59 -378.937845 101.18729456Money Center Banks India 2.00% 0.0221 $816.76 5288.0815 4952.3275569Applications Software India 2.00% 0.0221 $78.24 -192.995228 -4.467482336

Commercial Serv-Fince India 2.00% 0.0221 $74.60 157.658428 289.91Power Conv/Supply Equip India 2.00% 0.0221 $175.85 848.78684 478.54271808Engines-Interl Combust India 2.00% 0.0221 $492.93 1159.637606 1761.9241098

Networking Products India 2.00% 0.0221 $128.21 120.868564 176.60720632Cosmetics&Toiletries India 2.00% 0.0221 $563.02 1105.098896 1052.902358

Auto-Cars/Light Trucks India 2.00% 0.0221 $81.90 1333.7 -2796.580965Diversified Operations India 2.00% 0.0221 $85.26 972.42116 734.7142402Agricultural Chemicals India 2.00% 0.0221 $75.54 896.243569 1235.0785364Money Center Banks India 2.00% 0.0221 $133.70 1095.36972 1666.806279Applications Software India 2.00% 0.0221 $586.76 457.545092 699.92157602

Medical-Drugs India 2.00% 0.0221 $401.12 -213.416 151.99514469Medical-Drugs India 2.00% 0.0221 $2,320.48 2213.235946 3221.3040027

Pollution Control India 2.00% 0.0221 $297.46 1531.913511 2154.445503Fince-Invest Bnkr/Brkr India 2.00% 0.0221 $223.76 2237.048256 2196.3010249Applications Software India 2.00% 0.0221 $197.77 309.893693 446.14367432Auto-Cars/Light Trucks India 2.00% 0.0221 $110.47 178.48478 421.50241308Agricultural Chemicals India 2.00% 0.0221 $66.82 31.46608 561.1734121

Hotels&Motels India 2.00% 0.0221 $327.05 -1156.8 -457.3830483Metal Processors&Fabrica India 2.00% 0.0221 $124.42 1049.135869 1441.6262213Machinery-Constr&Mining India 2.00% 0.0221 $82.38 185.608365 230.91380022

Medical-Drugs India 2.00% 0.0221 $68.99 0Building-Heavy Construct India 2.00% 0.0221 $513.68 1024.396369 1719.85Diversified Manufact Op India 2.00% 0.0221 $132.10 -2057.1 -3306.193351

Transport-Marine India 2.00% 0.0221 $181.46 116.715908 263.22244268Steel-Producers India 2.00% 0.0221 $154.37 2600 72.825310559

Containers-Paper/Plastic India 2.00% 0.0221 $182.08 -55.307092 450.59748957Batteries/Battery Sys India 2.00% 0.0221 $211.23 890.816958 1002.0011544

Medical-Drugs India 2.00% 0.0221 $182.45 268.822753 438.86947522Money Center Banks India 2.00% 0.0221 $129.94 2414.567915 4248.5326075

Agricultural Chemicals India 2.00% 0.0221 $234.04 -701.68 -2045.236675Telecommunication Equip India 2.00% 0.0221 $70.82 0Telecommunication Equip India 2.00% 0.0221 $111.02 -232.684508 -35.65709441

Petrochemicals India 2.00% 0.0221 $175.69 1004.503122 918.89945722Gas-Distribution India 2.00% 0.0221 $4,047.08 14332.18329 24307.572823

Building-Heavy Construct India 2.00% 0.0221 $124.00 -858.384956 -160.6426968Applications Software India 2.00% 0.0221 $62.07 97.804976 149.45524729Chemicals-Specialty India 2.00% 0.0221 $53.59 618.51628 501.18439657Cosmetics&Toiletries India 2.00% 0.0221 $508.59 363.270808 386.82018688Food-Dairy Products India 2.00% 0.0221 $287.58 1060.241671 1618.36

Medical-Drugs India 2.00% 0.0221 $962.19 1465.759074 2396.8905629Drug Delivery Systems India 2.00% 0.0221 $169.62 -329.12796 50.579483393Money Center Banks India 2.00% 0.0221 $77.64 -1815.66 -2565.630505

Tobacco India 2.00% 0.0221 $101.73 606.921434 854.2214421Soap&Cleaning Prepar India 2.00% 0.0221 $201.44 630.878515 761.67983043Chemicals-Specialty India 2.00% 0.0221 $58.04 333.75 904.70329212

Coatings/Paint India 2.00% 0.0221 $146.83 273.65527 541.71738622Electric Products-Misc India 2.00% 0.0221 $82.07 427.043799 336.05340885

Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $2,297.97 6120.20047 6776.4561028Transport-Marine India 2.00% 0.0221 $636.47 -1224.74925 768.15093916

Bldg&Construct Prod-Misc India 2.00% 0.0221 $63.96 204.426423 307.75089202E-Services/Consulting India 2.00% 0.0221 $181.41 -279.512544 -50.72982908Diversified Minerals India 2.00% 0.0221 $173.38 -3489.21216 -965.3744943Electric-Distribution India 2.00% 0.0221 $145.24 482.892674 892.20332124Electric-Integrated India 2.00% 0.0221 $137.14 5252.366375 1389.5540452

Agricultural Chemicals India 2.00% 0.0221 $201.35 1357.602493 1602.2018117Agricultural Chemicals India 2.00% 0.0221 $101.01 2548.54 -1510.068024

Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $988.69 2814.6156 2745.1354178Chemicals-Specialty India 2.00% 0.0221 $76.80 1599.131949 769.23297988

Applications Software India 2.00% 0.0221 $2,121.18 2820.84485 3572.4079851Computers-Integrated Sys India 2.00% 0.0221 $363.18 1480.019365 914.70896216

Money Center Banks India 2.00% 0.0221 $2,301.68 16493.00816 10934.423754Electric Products-Misc India 2.00% 0.0221 $91.58 1026.080858 714.52753124Soap&Cleaning Prepar India 2.00% 0.0221 $62.12 -16.91 22.172566795

Motorcycle/Motor Scooter India 2.00% 0.0221 $2,016.56 5274.51296 8881.1217674Educatiol Software India 2.00% 0.0221 $171.98 -263.79012 -287.9667256

Chemicals-Diversified India 2.00% 0.0221 $112.95 -38.507064 81.779600577Telecommunication Equip India 2.00% 0.0221 $104.45 -1266.759116 -2506.593827

Textile-Products India 2.00% 0.0221 $137.71 385.700488 448.39Agricultural Chemicals India 2.00% 0.0221 $86.78 -1065.664827 -216.1510705

Metal-Aluminum India 2.00% 0.0221 $2,612.98 -6329.209584 2650.0372034Applications Software India 2.00% 0.0221 $295.96 -931.066278 -631.6684792

Metal-Copper India 2.00% 0.0221 $393.36 0Photo Equipment&Supplies India 2.00% 0.0221 $130.39 0

Oil Refining&Marketing India 2.00% 0.0221 $3,196.91 19150.3575 26606.570913Chemicals-Specialty India 2.00% 0.0221 $282.95 236.038615 -368.613899

Soap&Cleaning Prepar India 2.00% 0.0221 $9,488.50 14087.32132 21046.639562Auto-Cars/Light Trucks India 2.00% 0.0221 $60.02 -9.75025 -325.8543906

Oil Comp-Explor&Prodtn India 2.00% 0.0221 $58.16 -202.57 -109.5Metal-Diversified India 2.00% 0.0221 $1,043.05 2722.561128 4017.0760194

Diversified Operations India 2.00% 0.0221 $227.11 1254.25Hotels&Motels India 2.00% 0.0221 $72.51 -196.81 -18.42961785

Fince-Mtge Loan/Banker India 2.00% 0.0221 $3,386.84 8614.24414 9453.7181022Communications Software India 2.00% 0.0221 $381.00 548.203531 686.06

Applications Software India 2.00% 0.0221 $1,104.14 1989.414152 2337.7067591Petrochemicals India 2.00% 0.0221 $342.01 1665.034245 2548.8977118

Chemicals-Specialty India 2.00% 0.0221 $160.64 521.39604 966.82109087Money Center Banks India 2.00% 0.0221 $3,971.55 35244.104529 11186.659461

Commer Banks Non-US India 2.00% 0.0221 $244.45 1636.157654 1277.9582114Diversified Fin Serv India 2.00% 0.0221 $249.13 -20044.8

Enterprise Software/Serv India 2.00% 0.0221 $157.72 203.28121 316.85973935Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $132.30 1470.06 -2315.049785

Chemicals-Specialty India 2.00% 0.0221 $61.71 205.466696 154.17894251Auto/Trk Prts&Equip-Orig India 2.00% 0.0221 $70.58 200.754779 327.76

Hotels&Motels India 2.00% 0.0221 $119.45 0Metal-Aluminum India 2.00% 0.0221 $251.97 1020.435622 1645.2591648Hotels&Motels India 2.00% 0.0221 $446.62 -419.8166 -175.2996824

Oil Refining&Marketing India 2.00% 0.0221 $12,035.34 -7979.98484 57151.894077Money Center Banks India 2.00% 0.0221 $461.14 5221.575236 4900.0762897

Petrochemicals India 2.00% 0.0221 $1,025.57 3583.051124 2811.7949514Diversified Operations India 2.00% 0.0221 $292.64 1864.085 2129.7893589Agricultural Chemicals India 2.00% 0.0221 $92.53 0

Textile-Products India 2.00% 0.0221 $255.91 1489.3954 2151.8296097Gas-Distribution India 2.00% 0.0221 $328.27 -410.74096 207.26598835

Diversified Fin Serv India 2.00% 0.0221 $986.12 7768.984688 8073.1618011Chemicals-Diversified India 2.00% 0.0221 $85.52 204.589734 163.6358326Chemicals-Diversified India 2.00% 0.0221 $85.52 204.589734 163.6358326Money Center Banks India 2.00% 0.0221 $204.41 -665.495658 552.72403801Applications Software India 2.00% 0.0221 $8,039.79 6902.4776 9690.3Money Center Banks India 2.00% 0.0221 $293.94 -278.753346 739.59561543

Machinery-Constr&Mining India 2.00% 0.0221 $168.38 214.372805 540.11076131Medical-Drugs India 2.00% 0.0221 $147.20 239.163629 634.30911229

Steel-Producers India 2.00% 0.0221 $192.09 -1191.12772 -2908.620989Hotels&Motels India 2.00% 0.0221 $79.93 -1572.87732 94.234511583

Tobacco India 2.00% 0.0221 $5,689.42 12705.04878 20939.715745Rubber/Plastic Products India 2.00% 0.0221 $85.77 57.171274 -42.84402852

Building-Heavy Construct India 2.00% 0.0221 $520.29 -2137.12656 -135.1848692Money Center Banks India 2.00% 0.0221 $417.11 3014.778055 3386.1955483

Medical-Drugs India 2.00% 0.0221 $118.75 43.377635 253.04841025Steel-Producers India 2.00% 0.0221 $255.13 -752.039999 1063.5836876Textile-Products India 2.00% 0.0221 $93.13 0Steel-Producers India 2.00% 0.0221 $333.60 -1119.927 1037.883091Steel-Producers India 2.00% 0.0221 $202.96 881.42367 1399.5484506Steel-Producers India 2.00% 0.0221 $344.37 1890.61448 -1173.702154

Chemicals-Diversified India 2.00% 0.0221 $278.73 -483.336552 329.51462648Auto/Trk Prts&Equip-Repl India 2.00% 0.0221 $103.39 -71.400152 117.92345905Commer Banks Non-US India 2.00% 0.0221 $106.34 0

Regiol Banks-Non US India 2.00% 0.0221 $153.55 1286.388464 1266.4242866Electric-Transmission India 2.00% 0.0221 $66.94 1264.841 -107.2997406

Mach Tools&Rel Products India 2.00% 0.0221 $98.70 361.087125 4.4028051355Rubber-Tires India 2.00% 0.0221 $58.18 376.094685 310.83030505

Machinery-Pumps India 2.00% 0.0221 $54.24 289.995364 196.60829045Engines-Interl Combust India 2.00% 0.0221 $135.39 420.519248 532.2598007Oil Refining&Marketing India 2.00% 0.0221 $549.15 1186.743936 4756.2012572

Diversified Fin Serv India 2.00% 0.0221 $427.97 804.152993 737.62002292Machinery-General Indust India 2.00% 0.0221 $119.90 659.862622 665.88404423

Diversified Operations India 2.00% 0.0221 $2,936.89 8690.33417 6364.6310346Fince-Mtge Loan/Banker India 2.00% 0.0221 $362.94 2224.87 2340.604542

Medical-Drugs India 2.00% 0.0221 $565.18 926.34144 883.17805887Publishing-Books India 2.00% 0.0221 $90.97 134.76675 218.16Metal-Aluminum India 2.00% 0.0221 $69.49 585.921396 427.31613806

Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $217.74 625.94247 288.99633822Agricultural Chemicals India 2.00% 0.0221 $67.47 0

Telecom Services India 2.00% 0.0221 $1,883.09 29222.923604 34153.06Steel Pipe&Tube India 2.00% 0.0221 $125.64 0Textile-Products India 2.00% 0.0221 $99.36 -127.492016 293.78124074

Auto-Med&Heavy Duty Trks India 2.00% 0.0221 $1,047.85 2567.08288 3118.8342107Oil Refining&Marketing India 2.00% 0.0221 $2,304.18 -1440.67 -3733.506099

Consumer Products-Misc India 2.00% 0.0221 $143.91 257.78896 437.77610806Auto-Cars/Light Trucks India 2.00% 0.0221 $2,674.64 5487.533 6473.9215081Applications Software India 2.00% 0.0221 $92.23 59.18581 182.90916985

Medical-Drugs India 2.00% 0.0221 $390.70 418.419928 512.4352116Diversified Operations India 2.00% 0.0221 $78.22 -1186.04 -1361.666406Beverages-Wine/Spirits India 2.00% 0.0221 $61.84 -372.001462 68.139191001

Medical-Drugs India 2.00% 0.0221 $137.54 284.66924 527.2Audio/Video Products India 2.00% 0.0221 $124.24 503.892641 645.14620766

Investment Companies India 2.00% 0.0221 $136.58 0Agricultural Chemicals India 2.00% 0.0221 $238.82 715.414186 838.68842896

Computers-Peripher Equip India 2.00% 0.0221 $745.96 -1730.470125 181.21521028Auto/Trk Prts&Equip-Repl India 2.00% 0.0221 $207.78 451.295354 500.57021896Auto/Trk Prts&Equip-Repl India 2.00% 0.0221 $964.81 3192.702903 3956.7783832

Applications Software India 2.00% 0.0221 $488.88 -257.54317 -108.9156658Rubber-Tires India 2.00% 0.0221 $180.68 1022.28586 1267.7062514

Agricultural Chemicals India 2.00% 0.0221 $76.03 0Agricultural Chemicals India 2.00% 0.0221 $76.03 2661.1271 -702.1040113

Metal-Aluminum India 2.00% 0.0221 $2,310.32 3288.70308 6598.6168466Agricultural Chemicals India 2.00% 0.0221 $499.26 1695.949216 3565.4411222

0 India 2.00% 0.0221 $1,577.16 0Printing-Commercial India 2.00% 0.0221 $82.42 -574.43465 -97.55742066Food-Dairy Products India 2.00% 0.0221 $1,373.51 2298.001449 3143.4856802Diversified Minerals India 2.00% 0.0221 $2,046.67 -1665.73298 8854.7497896

Medical-Drugs India 2.00% 0.0221 $584.51 899.6654 1198.307734Educatiol Software India 2.00% 0.0221 $201.41 -548.82 -411.1638687

Soap&Cleaning Prepar India 2.00% 0.0221 $741.57 2729.7321 3477.4437633Medical-Drugs India 2.00% 0.0221 $263.22 516.9606 1020.3216417

Oil Comp-Explor&Prodtn India 2.00% 0.0221 $24,671.64 81957.51706 140539.42101Medical-Drugs India 2.00% 0.0221 $165.78 -1678.422263 -595.1999471Hotels&Motels India 2.00% 0.0221 $54.47 129.610028 173.39872068

Money Center Banks India 2.00% 0.0221 $1,072.29 21661.004805 17159.704757Medical-Drugs India 2.00% 0.0221 $54.43 -433.685672 33.075637079

Retail-Major Dept Store India 2.00% 0.0221 $95.97 -220.2761 -113.0703297Medical-Drugs India 2.00% 0.0221 $317.70 100.516465 696.93084276

Audio/Video Products India 2.00% 0.0221 $104.70 768.6 1031.8109118Chemicals-Diversified India 2.00% 0.0221 $187.86 162.976425 540.25003056Diversified Fin Serv India 2.00% 0.0221 $86.08 948.938672 1509.7173902

Applications Software India 2.00% 0.0221 $435.19 193.572572 317.79261029Containers-Paper/Plastic India 2.00% 0.0221 $62.86 0Auto/Trk Prts&Equip-Repl India 2.00% 0.0221 $69.62 -182.59692 155.18702069Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $65.32 379.54 -186.1718034

Cosmetics&Toiletries India 2.00% 0.0221 $298.47 590.178623 892.79344974Commer Banks Non-US India 2.00% 0.0221 $1,588.34 16698.49225 16933.713132

Auto-Med&Heavy Duty Trks India 2.00% 0.0221 $305.93 1230.236592 1199.1568361Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $97.34 0

Petrochemicals India 2.00% 0.0221 $58.66 660.712169 482.2238396Paper&Related Products India 2.00% 0.0221 $56.86 226.79 -82.50929383Enterprise Software/Serv India 2.00% 0.0221 $78.54 -222.76 -298.0719282

Medical-Drugs India 2.00% 0.0221 $4,223.07 271.97696 3729.8283177Agricultural Chemicals India 2.00% 0.0221 $559.02 -1822.5 -1308.516198

Wool India 2.00% 0.0221 $247.84 91.91885 1203.98735890 India 2.00% 0.0221 $57.17 0

Petrochemicals India 2.00% 0.0221 $17,256.89 -8738.30754 16233.588082Diversified Fin Serv India 2.00% 0.0221 $383.33 2175.07 2021.0577367

Auto/Trk Prts&Equip-Repl India 2.00% 0.0221 $71.75 32.148896 257.76756683Computer Aided Design India 2.00% 0.0221 $141.61 -379.398194 -92.79245217

0 India 2.00% 0.0221 $105.16 0Applications Software India 2.00% 0.0221 $2,382.30 3771.538616 4093.4726517

Steel Pipe&Tube India 2.00% 0.0221 $253.09 -265.55084 715.77017802Diversified Minerals India 2.00% 0.0221 $270.47 741.942026 615.57731073

Medical-Drugs India 2.00% 0.0221 $61.85 -32.223749 103.77200155Diversified Manufact Op India 2.00% 0.0221 $52.94 -180.523469 393.35565181

Transport-Marine India 2.00% 0.0221 $1,069.34 934.12704 1115.5425404Bldg Prod-Cement/Aggreg India 2.00% 0.0221 $93.27 -137.867394 -77.07637301

0 India 2.00% 0.0221 $97.79 0Electric Products-Misc India 2.00% 0.0221 $694.09 910.7135 1848.1601718

Auto/Trk Prts&Equip-Orig India 2.00% 0.0221 $90.13 655.13504 616.3320998Commer Banks Non-US India 2.00% 0.0221 $64.68 615.325243 993.07315444

Textile-Products India 2.00% 0.0221 $71.66 969.5904 784.8623018Educatiol Software India 2.00% 0.0221 $66.09 -807.36 -614.4617282

Commer Banks Non-US India 2.00% 0.0221 $169.88 0Money Center Banks India 2.00% 0.0221 $212.26 7661.083 6037.4514872Money Center Banks India 2.00% 0.0221 $7,263.69 78857.432506 93197.925617Money Center Banks India 2.00% 0.0221 $195.89 2601.407084 3250.5728971

Investment Companies India 2.00% 0.0221 $92.82 0Steel-Producers India 2.00% 0.0221 $4,103.12 9831.90256 -10996.10916

Agricultural Biotech India 2.00% 0.0221 $188.78 -527.89047 -254.796781Metal Processors&Fabrica India 2.00% 0.0221 $1,075.66 5613.048256 3722.1618358Telecom Eq Fiber Optics India 2.00% 0.0221 $83.72 79.63 -635.8562758

Medical-Drugs India 2.00% 0.0221 $1,234.24 426.811313 1052.4457429Auto/Trk Prts&Equip-Repl India 2.00% 0.0221 $236.86 1002.16372 2196.7509494Metal Products-Fasteners India 2.00% 0.0221 $253.20 49.321492 423.37312395Rubber/Plastic Products India 2.00% 0.0221 $55.29 1316.109676 565.97847349Auto-Cars/Light Trucks India 2.00% 0.0221 $57.94 344.854194 315.33672254Money Center Banks India 2.00% 0.0221 $374.45 5309.17705 4703.4003864

Agricultural Chemicals India 2.00% 0.0221 $135.72 324.309266 502.861300850 India 2.00% 0.0221 $62.83 0

Paper&Related Products India 2.00% 0.0221 $121.81 167.391246 396.22930795Chemicals-Specialty India 2.00% 0.0221 $503.81 4262.75832 4098.2512283

Computers-Integrated Sys India 2.00% 0.0221 $69.37 63.59496 103.33787939Diversified Fin Serv India 2.00% 0.0221 $91.90 756.725444

Instruments-Controls India 2.00% 0.0221 $75.78 125.308334 130.4629984Computers India 2.00% 0.0221 $193.48 168.222778 193.33907387

Fince-Invest Bnkr/Brkr India 2.00% 0.0221 $96.72 484.211142 519.48323839Steel-Producers India 2.00% 0.0221 $3,484.82 18054.74625 14361.091122

Auto-Cars/Light Trucks India 2.00% 0.0221 $3,388.57 9410.1384 5302.8720028Electric-Integrated India 2.00% 0.0221 $1,679.00 -2860.16281 3731.6022427

Tea India 2.00% 0.0221 $424.05 1682.170677 1793.8661751Telecommunication Equip India 2.00% 0.0221 $96.86 145.492257 258.81920987

Telecom Services India 2.00% 0.0221 $571.46 51.7 -1763.980279Television India 2.00% 0.0221 $58.46 -55.63396 -37.61098665

Machinery-Therml Process India 2.00% 0.0221 $202.58 713.078502 1114.2601123Travel Services India 2.00% 0.0221 $166.91 209.301404 319.58549051

Auto/Trk Prts&Equip-Orig India 2.00% 0.0221 $70.00 64 93.381968699Retail-Jewelry India 2.00% 0.0221 $112.68 507.685362 228.75823146Medical-Drugs India 2.00% 0.0221 $168.46 331.509961 542.82582973

0 India 2.00% 0.0221 $74.41 0Cosmetics&Toiletries India 2.00% 0.0221 $72.04 -110.37 43.82582784

Steel Pipe&Tube India 2.00% 0.0221 $75.22 555.492826 722.93471785Cable TV India 2.00% 0.0221 $90.49 103.88341 293.48422208

Motorcycle/Motor Scooter India 2.00% 0.0221 $534.00 1202.30165 2104.7484277Commer Banks Non-US India 2.00% 0.0221 $396.60 2798.7073 2533.0989828

Medical-Drugs India 2.00% 0.0221 $72.23 -357.900626 -26.74301947Commer Banks Non-US India 2.00% 0.0221 $552.66 7653.816442 8194.186973Agricultural Chemicals India 2.00% 0.0221 $0.00 859.070924 335.74381501Diversified Operations India 2.00% 0.0221 $85.34 0Commer Banks Non-US India 2.00% 0.0221 $814.78 4960.18878 3686.1499135

Ceramic Products India 2.00% 0.0221 $55.13 94.567236 150.01Audio/Video Products India 2.00% 0.0221 $105.76 -3433.48261 -816.0621754

Telecom Services India 2.00% 0.0221 $1,042.40 8666.083307 14830.60223Commer Banks Non-US India 2.00% 0.0221 $523.70 236.892364 968.5851764

Decision Support Softwar India 2.00% 0.0221 $93.95 120.594462 183.05Diversified Operations India 2.00% 0.0221 $89.94 62.46904 275.80951037

Tobacco India 2.00% 0.0221 $63.13 433.01512 743.51447339Textile-Products India 2.00% 0.0221 $104.25 0Steel Pipe&Tube India 2.00% 0.0221 $131.21 648.994752 57.99235013

Appliances India 2.00% 0.0221 $71.36 -236.184377 -98.70295022Applications Software India 2.00% 0.0221 $8,859.30 5106.5163 7485.2170528

Medical-Drugs India 2.00% 0.0221 $545.45 24.831929 214.63059323Medical-Drugs India 2.00% 0.0221 $183.72 242.473712 451.33654497

Television India 2.00% 0.0221 $1,421.70 1704.131168 2742.9199351Applications Software India 2.00% 0.0221 $60.29 8.8234 53.305868219

Market Capitalization Firm Value Enterprise ValueCash & near CashInvested CapitalTotal Debt Book Equity4943.113 4978.323 4918.523 59.8 820.26 35.21 844.852361.452 3932.932 3907.202 25.73 2931.69 1571.48 1385.943085.161 6181.201 6020.411 160.79 4295.63 3096.04 1360.3829150.12 30907.99 29754.73 1153.26 5726.33 1757.87 5121.726377.29 6452.07 6338.54 113.53 1687.13 74.78 1725.88

3078.333 4665.383 4646.563 18.82 3955.87 1587.05 2387.647411.233 11788.233 11542.123 246.11 10185.23 4377 6054.342576.895 2692.985 2680.065 12.92 1035.48 116.09 932.31

4365 4373.03 3512.29 860.74 1487.24 8.03 2339.956735.644 7762.894 7711.814 51.08 6402.71 1027.25 5426.542729.618 4980.718 4976.868 3.85 3801.77 2251.1 1554.529993.713 10066.873 9897.463 169.41 1432.21 73.16 1528.4610054.3 18231.7 2774.1 15457.6 5043 8177.4 12323.2

5081.742 10523.442 10506.442 17 7928.9 5441.7 2504.27841.808 7948.248 7598.678 349.57 2317.68 106.44 2560.817188.071 9213.351 9097.881 115.47 3541.23 2025.28 1631.426296.685 6296.685 6296.685 0 0 0 0

21040 32322.27 19400.62 12921.65 9440.57 11282.27 11079.956613.505 9375.155 9104.125 271.03 4765.55 2761.65 2274.939271.341 12119.841 11284.741 835.1 6495.1 2848.5 4481.72588.604 2690.004 2649.584 40.42 922.95 101.4 861.9711680.93 31581.83 31298.55 283.28 26981.52 19900.9 7363.910639.18 11513.41 11417.49 95.92 1569.13 874.23 790.822865.963 13310.863 12594.943 715.92 11845.12 10444.9 2116.1431010.84 39142.94 37368.7 1774.24 15952.71 8132.1 9594.853496.926 6561.596 6542.276 19.32 5709.19 3064.67 2663.84

33193.83999 35455.79999 34786.39999 669.4 6367.92 2261.96 4775.3611098.05 11098.05 11098.05 0 0 0 0

41666 56216.6 55825.3 391.3 25392.1 14550.6 11232.85011 5011 4961.55 49.45 710.41 0 759.86

4455.345 4476.895 4289.315 187.58 1025.68 21.55 1191.7118962.7 25926.3 25525 401.3 11543.4 6963.6 4981.1

3552.069 3804.889 3784.909 19.98 766.27 252.82 533.4315632.03 15632.03 15045.19 586.84 2104.67 0 2691.5199539.27 107944.07 107656.69 287.38 40523.48 8404.8 32406.062688.407 3554.047 3527.367 26.68 1804 865.64 965.046163.167 6777.347 6582.887 194.46 1808.61 614.18 1388.895020.258 5020.258 5013.308 6.95 1057.49 0 1064.4411038.87 22871.72 22820.8 50.92 23687.26 11832.85 11905.334556.125 7821.755 7800.465 21.29 5609.33 3265.63 2364.9932119.5 144429.5 110931.59 33497.91 115298.29 112310 36486.269145.6 102874.42 68216.18 34658.24 42940.34 33728.82 43869.763081.75 3081.75 3081.75 0 0 0 0

4302.668 10415.278 6628.768 3786.51 5176.63 6112.61 2850.532777.571 5412.901 5399.511 13.39 4043.93 2635.33 1421.994324.265 5643.565 5630.465 13.1 3504.6 1319.3 2198.42889.922 3506.392 3490.622 15.77 3681.9 616.47 3081.23971.467 5609.747 5533.517 76.23 2443.09 1638.28 881.044384.468 4901.358 4617.648 283.71 1900.06 516.89 1666.882381.291 2381.291 2381.291 0 0 0 07361.661 7696.601 5944.861 1751.74 4434.61 334.94 5851.41

44820 45509.83 41822.24 3687.59 7726.65 689.83 10724.41

27049.12 30896.56 30672.24 224.32 5818.38 3847.44 2195.26138252.7 143710.92 132516.5 11194.42 42300.5 5458.22 48036.7136995 195154.94 189768.88 5386.06 103961.39 58159.94 51187.512644.85 2744.75 2723.54 21.21 1302.74 99.9 1224.05

234914.3 271448.21 270789.93 658.28 72437 36533.91 36561.373684.945 3684.945 3684.945 0 0 0 04281.886 6925.586 6783.356 142.23 4863.63 2643.7 2362.163654.112 4404.122 4328.252 75.87 1816.48 750.01 1142.342511.016 2638.996 2617.986 21.01 1221.07 127.98 1114.15405.278 9243.578 9212.678 30.9 7341.1 3838.3 3533.714376.9 16154.44 15463.05 691.39 5313.76 1777.54 4227.61

16853.95 18398.46 18274.46 124 5332.16 1544.51 3911.6571266.16 77585.56 77082.56 503 31451.4 6319.4 256353841.862 3841.862 3841.862 0 0 0 07408.434 7408.434 7245.664 162.77 1657.12 0 1819.8925166.71 30096.65 30009.65 87 9412.94 4929.94 4570

61008 76030.47 19954.84 56075.63 3137.44 15022.47 44190.625466.83 25466.83 25336.2 130.63 3130.69 0 3261.323285.732 3285.732 3285.732 0 0 0 03285.733 7995.033 5796.633 2198.4 4269.1 4709.3 1758.211207.35 21662.15 21331.05 331.1 17965 10454.8 7841.34154.769 5161.169 5121.069 40.1 5879.9 1006.4 4913.67690.676 39199.386 39035.736 163.65 49431.86 31508.71 18086.8

8302.7 19953.57 19662.45 291.12 18279.64 11650.87 6919.8912564.8 32321.5 32242.67 78.83 32630.67 19756.7 12952.8

77651.75 78599.58 78558.52 41.06 11607.56 947.83 10700.799286.192 9833.532 9662.592 170.94 1588.26 547.34 1211.8620120.16 20490.17 20031.54 458.63 2698.4 370.01 2787.022854.25 3114.27 3063.7 50.57 1699.83 260.02 1490.38

42845.57 43270.99 43014.9 256.09 11184.43 425.42 11015.12696.555 4475.085 4431.815 43.27 4030.6 1778.53 2295.3436957.32 55152.28 42312.46 12839.82 29960.36 18194.96 24605.223540.373 3753.603 3746.533 7.07 581.69 213.23 375.533375.612 3375.612 3359.212 16.4 769.62 0 786.027957.113 11983.913 11523.913 460 8087.2 4026.8 4520.422304.7 22870.85 22674.1 196.75 7574.24 566.15 7204.84

5801.438 5811.408 5790.288 21.12 1176.87 9.97 1188.0225476.17 28343.53 27970.77 372.76 6660.56 2867.36 4165.963706.03 38901.7 38880.76 20.94 35945.38 35195.67 770.65

3857.951 9294.551 9161.751 132.8 8028.6 5436.6 2724.83417.941 4261.931 4065.041 196.89 4483.98 843.99 3836.886049.573 13799.383 2651.113 11148.27 6585.81 7749.81 9984.2726550.25 26567.45 26356.95 210.5 3039.96 17.2 3233.2618150.42 18643.15 18628.31 14.84 2157.11 492.73 1679.22104999.3 105465.29 104941.75 523.54 17247.9 465.99 17305.4513459.6 14657.91 14454.26 203.65 7573.35 1198.31 6578.6910125 11863.64 11804.14 59.5 4248.62 1738.64 2569.48

8949.08 8965.15 8943.7 21.45 584.92 16.07 590.34998.8 5249.8 5240.6 9.2 1250.6 251 1008.8

3023.739 8437.939 8277.439 160.5 10655.7 5414.2 540214798.53 21514.74 21087.48 427.26 15344.91 6716.21 9055.965630.07 8161.74 8141.12 20.62 6714.05 2531.67 4203

3727.631 3769.401 3762.181 7.22 864.36 41.77 829.81

3121.94 3121.94 3121.94 0 0 0 023243.55 23243.55 21917.73 1325.82 6318.56 0 7644.385977.218 22232.718 21465.318 767.4 19599.2 16255.5 4111.18210.75 28237.61 28169.04 68.57 30544.71 20026.86 10586.42

6985.049 61960.049 61856.549 103.5 59144.5 54975 42738239.106 11378.866 10807.796 571.07 8512.33 3139.76 5943.649557.814 12407.974 12394.554 13.42 6568.15 2850.16 3731.41

8255.66699 8266.87699 8189.88699 76.99 1519.69 11.21 1585.475879.439 10452.909 4362.539 6090.37 3787.09 4573.47 5303.9910589.94 18006.42 17858.14 148.28 9450.83 7416.48 2182.633204.529 3204.529 3204.529 0 0 0 05023.631 7264.041 7170.291 93.75 7643.67 2240.41 5497.017949.548 10567.658 10371.558 196.1 6243.15 2618.11 3821.14183125.9 203597.1 202501.3 1095.8 82766.7 20471.2 63391.35610.704 8399.494 8156.434 243.06 4434.86 2788.79 1889.132808.461 2838.551 2790.181 48.37 749.68 30.09 767.962424.754 3631.564 3466.204 165.36 3225.4 1206.81 2183.9523013.31 23025.84 22898 127.84 2627.87 12.53 2743.1813012.89 13012.89 12742.11 270.78 4561.41 0 4832.1943538.08 43538.81 43013.62 525.19 5188.02 0.73 5712.487675.329 8985.379 8971.929 13.45 2729.45 1310.05 1432.853513.343 16129.563 8859.303 7270.26 8021.2 12616.22 2675.244603.02 4932.25 4776.09 156.16 2801.34 329.23 2628.279115.08 9293.58 9222.16 71.42 562.53 178.5 455.45

2626.174 6751.024 6499.924 251.1 6663.87 4124.85 2790.126643.727 7376.937 7329.087 47.85 2970.92 733.21 2285.563713.537 5612.727 5600.397 12.33 5331.52 1899.19 3444.66103980.5 127803 127083.4 719.6 50641.8 23822.5 27538.928799.64 39008.23 38791.53 216.7 21745.48 10208.59 11753.592893.944 2988.874 2925.154 63.72 1365.17 94.93 1333.968208.421 9348.501 5308.851 4039.65 11223.36 1140.08 14122.937845.06 13143.46 12793.96 349.5 11127.6 5298.4 6178.7

6572.171 7322.171 7305.301 16.87 2490.78 750 1757.656205.36 18966.14 18879.88 86.26 16939.91 12760.78 4265.39

9110.819 17694.859 17514.169 180.69 15777.82 8584.04 7374.474570.537 19265.967 18907.737 358.23 20396.8 14695.43 6059.644737.2 64507.3 64052.5 454.8 33462.3 19770.1 14147

3475.128 12315.888 12129.818 186.07 11842.59 8840.76 3187.995980.79 96517.49 94967.09 1550.4 21878.1 536.7 22891.816433.52 18775.78 17980.69 795.09 4512.08 2342.26 2964.91104148.3 136027.2 115207.6 20819.6 33576.7 31878.9 22517.44143.917 6019.917 5989.257 30.66 4315.24 1876 2469.92810.914 3560.364 3497.714 62.65 3030.78 749.45 2343.9891247.2 93375 93137.2 237.8 10500.3 2127.8 8610.37781.73 7968.33 7812.25 156.08 2150.14 186.6 2119.62

5110.926 6053.396 6049.216 4.18 1570.84 942.47 632.554726.364 20699.984 20378.904 321.08 26656.02 15973.62 11003.486231.252 6231.252 6211.402 19.85 2468.61 0 2488.463926.828 7545.098 7298.788 246.31 6496.24 3618.27 3124.28118234.3 151270.73 150567.99 702.74 93890.74 33036.43 61557.0513391.93 13437.99 13377.44 60.55 3551.67 46.06 3566.1617799.17 17799.17 17799.17 0 0 0 0

5899.8 5899.8 5899.8 0 0 0 0

144656.4 168786.9 168665.4 121.5 88112.1 24130.5 64103.112803.32 17928.25 17462.12 466.13 6697.52 5124.93 2038.72429344.1 433510.84 430683.69 2827.15 38250.02 4166.74 36910.432715.748 7122.568 6922.608 199.96 5770.83 4406.82 1563.972631.776 2631.776 2618.656 13.12 1817.83 0 1830.9547196.82 47203.77 47052.76 151.01 11553.31 6.95 11697.3710276.35 21926.5 21597.78 328.72 3336.51 11650.15 -7984.923281.085 10326.875 10260.725 66.15 10593.91 7045.79 3614.27153250.7 298159.9 295713.2 2446.7 175001 144909.2 32538.517239.72 17239.72 17051.73 187.99 2592.1 0 2780.0949961.22 49972.77 47519.27 2453.5 5554.35 11.55 7996.315475.41 15475.42 14300.57 1174.85 3813.72 0.01 4988.567268.838 7687.038 7308.938 378.1 5017.6 418.2 4977.5179708 601429.3 552339.74 49089.56 439353.32 421721.3 66721.58

11060.89 27026.44 21018.28 6008.16 13500.24 15965.55 3542.8511272.92 208199.62 207570.5 629.12 195990.71 196926.7 -306.877136.732 7136.782 6794.842 341.94 2264.99 0.05 2606.885986.502 23777.632 23734.282 43.35 19888.23 17791.13 2140.452792.432 5010.422 4997.642 12.78 3447.68 2217.99 1242.473193.66 3193.66 3178.04 15.62 737.13 0 752.75

5404.928 5404.928 5404.928 0 0 0 011401.14 15710.29 15630.9 79.39 12231.11 4309.15 8001.3520209.13 34876.63 34376.43 500.2 24849.3 14667.5 10682544585.6 713979.7 702065.6 11914.1 351456.5 169394.1 193976.520865.84 27728.34 848.92 26879.42 -5421.05 6862.5 14595.8746405.77 80433.37 80227.17 206.2 56672.6 34027.6 22851.213241.74 16064.24 15967.34 96.9 14433.5 2822.5 11707.94186.867 4186.867 4186.867 0 0 0 011579.45 21473.57 21408.16 65.41 15670.06 9894.12 5841.3514854.02 15652.77 15557.43 95.34 2640.59 798.75 1937.1844620.96 548864.76 536989.68 11875.08 566857.23 504243.8 74488.513869.875 4525.305 4498.685 26.62 1964.07 655.43 1335.263869.875 4525.305 4498.685 26.62 1964.07 655.43 1335.269249.534 30294.364 24546.714 5747.65 21319.81 21044.83 6022.63363791.2 363791.2 361671.6 2119.6 26455.3 0 28574.913300.59 27917.91 22805.93 5111.98 16601.52 14617.32 7096.187618.937 7774.177 7666.407 107.77 2971.94 155.24 2924.476660.625 8062.815 8027.535 35.28 3348.81 1402.19 1981.98692.008 74179.708 73862.808 316.9 76080.6 65487.7 10909.83616.914 3973.454 3905.144 68.31 2361.17 356.54 2072.94257440 259185.9 258570.3 615.6 55002.8 1745.9 53872.5

3881.185 7314.905 7251.115 63.79 4690.51 3433.72 1320.5823542.59 35904.39 34962.49 941.9 21569.8 12361.8 10149.918873.62 44110.14 36904.53 7205.61 30450.87 25236.52 12419.965373.341 5536.831 5451.721 85.11 2330.43 163.49 2252.0511544.35 20023.41 20000.79 22.62 17255.48 8479.06 8799.04

4214.10999 4214.10999 4214.10999 0 0 0 015094.9 23947.4 23828.82 118.58 14462.04 8852.5 5728.12

9183.835 19798.355 19587.115 211.24 14459.6 10614.52 4056.3215582.35 72869.05 72580.45 288.6 64642.5 57286.7 7644.412612.13 16928.46 16895.78 32.68 5764.93 4316.33 1481.284678.425 5193.085 5180.185 12.9 1287.11 514.66 785.354811.64 4811.64 4811.64 0 0 0 0

6947.768 13383.528 11078.848 2304.68 9717.87 6435.76 5586.793028.779 10314.719 10137.279 177.44 9245.1 7285.94 2136.64465.978 4689.268 4628.428 60.84 1350.5 223.29 1188.052632.528 6988.198 6806.758 181.44 7573.91 4355.67 3399.682454.438 3578.098 3301.628 276.47 3140.8 1123.66 2293.616126.139 6892.839 6707.729 185.11 4601.67 766.7 4020.0824848.41 35023.95 34975.08 48.87 24503.73 10175.54 14377.0619365.14 46167.91 45255.88 912.03 36446.62 26802.77 10555.885425.32 6500.87 6402.88 97.99 3961.32 1075.55 2983.76

132890.8 180663.6 177288.4 3375.2 76563.59 47772.8 32165.9916422.66999 90459.10999 90219.10999 240 82521.4 74036.44 8724.96

25573.83 31530.23 31446.83 83.4 9636.7 5956.4 3763.74116.374 4116.374 4034.524 81.85 997.54 0 1079.393144.375 7414.745 7409.215 5.53 5333.62 4270.37 1068.789852.36 15539.18 15218.9 320.28 8061.49 5686.82 2694.953052.87 3052.87 3052.87 0 0 0 085207.5 85207.5 82819.77 2387.73 92585.34 0 94973.075685.25 5685.25 5685.25 0 0 0 0

4495.941 10343.801 10148.011 195.79 10349.23 5847.86 4697.1647413.94 75251.37 72510.95 2740.42 42902.22 27837.43 17805.21104261.5 158213.35 158136.17 77.18 64003.84 53951.85 10129.176511.95 6625.7 6441.19 184.51 1568.96 113.75 1639.72

121024.4 127309.4 126915.4 394 36871 6285 309804173.487 4183.087 4000.577 182.51 1372.15 9.6 1545.0617678.95 30746.85 30332.65 414.2 22835.3 13067.9 10181.63539.195 5881.585 5781.615 99.97 5863.67 2342.39 3621.252798.054 6622.104 6543.414 78.69 6376.08 3824.05 2630.726223.478 6223.478 6199.778 23.7 1732.6 0 1756.35621.604 7174.744 7079.694 95.05 3634.78 1553.14 2176.69

6180 6180 6180 0 0 0 010806.23 10826.23 10758.39 67.84 2733.62 20 2781.4633753.83 45626.7 45022.08 604.62 22652.7 11872.87 11384.459401.832 10144.322 10040.872 103.45 1777.69 742.49 1138.6543656.49 44404.36 44225.93 178.43 7624.38 747.87 7054.9422121.14 22135.15 21799.67 335.48 9233.88 14.01 9555.358175.651 13052.451 12709.251 343.2 10497.5 4876.8 5963.93440.42 3440.42 3440.42 0 0 0 03440.42 22982.47 22835.98 146.49 27810.49 19542.05 8414.93

104539.3 118113.6 118079.7 33.9 46640.8 13574.3 33100.422591.13 30131.25 29984.35 146.9 17662.98 7540.12 10269.7671364.88 71364.88 71364.88 0 0 0 03729.494 4433.564 4424.224 9.34 2051.42 704.07 1356.6962149.57 62776.64 62720.48 56.16 3463.9 627.07 2892.9992609.59 106477.38 106476.03 1.35 73548.11 13867.79 59681.6726448.33 33115.43 32892.13 223.3 10927.4 6667.1 4483.6

9113.5 9608.87 9501.06 107.81 7125.04 495.37 6737.4833555.14 39857.74 39740.14 117.6 20408.5 6302.6 14223.511910.19 11997.49 11675.59 321.9 2201.17 87.3 2435.771116364 1178388.92 1175837.82 2551.1 418165.82 62024.92 3586927501.271 13483.561 13325.401 158.16 9825.02 5982.29 4000.892464.669 2554.619 2509.709 44.91 2391.07 89.95 2346.0348520.08 66053.72 47094.71 18959.01 19668 17533.64 21093.372463.002 3793.852 3721.372 72.48 2261.14 1330.85 1002.77

4342.437 6126.947 6089.547 37.4 3587.93 1784.51 1840.8214375.61 14454.2 13938.01 516.19 2657.89 78.59 3095.494737.746 5580.746 5034.746 546 3468 843 3171

8500.62999 8916.06999 8859.47999 56.59 3418.79 415.44 3059.943894.969 10881.569 10853.229 28.34 11682.77 6986.6 4724.5119692.06 19768.16 19036.94 731.22 3679.78 76.1 4334.92844.267 2844.267 2844.267 0 0 0 0

3150 4344.32 4305.07 39.25 2114.27 1194.32 959.22955.657 6146.357 6086.367 59.99 4844.56 3190.7 1713.8513505.29 13506.21 12467.65 1038.56 1265.93 0.92 2303.5771870.45 95717.45 30027.35 65690.1 2094.7 23847 43937.813843.19 15087.2 14718.18 369.02 5640.14 1244.01 4765.154404.618 4404.618 4404.618 0 0 0 02654.504 4673.174 4664.334 8.84 3330.49 2018.67 1320.662572.911 6284.171 6282.151 2.02 5413.93 3711.26 1704.693553.802 4530.632 4503.332 27.3 3079.58 976.83 2130.05191089 195574.66 194127.79 1446.87 20923.19 4485.66 17884.425294.9 31504.8 31232.4 272.4 17788.5 6209.9 11851

11214.28 16426.81 16226.91 199.9 15128.31 5212.53 10115.682587.04 2587.04 2587.04 0 0 0 0

780854.6 978679.5 977306.3 1373.2 501808.8 197824.9 305357.117345.07 32718.67 32513.17 205.5 29113.8 15373.6 13945.73246.715 3837.655 3836.895 0.76 1184.36 590.94 594.186407.485 8809.175 8648.805 160.37 6372 2401.69 4130.684758.38 4758.38 4758.38 0 0 0 0

107796.5 107990.63 105321.29 2669.34 19507.33 194.13 21982.5411452.12 15571.39 15540.98 30.41 7091.15 4119.27 3002.2912238.63 13931.51 13877.24 54.27 4056.43 1692.88 2417.822798.499 3445.249 3400.259 44.99 1283.38 646.75 681.622395.45 5126.97 4965.74 161.23 3707.92 2731.52 1137.63

48386.56 59590.36 58000.66 1589.7 32733 11203.8 23118.94220.52999 7736.72999 7700.60999 36.12 6867.68 3516.2 3387.6

4424.915 4424.915 4424.915 0 0 0 031406.92 31437.92 29369.67 2068.25 3674.51 31 5711.764078.152 4966.252 4499.852 466.4 2387.2 888.1 1965.52926.688 8115.758 4151.988 3963.77 4435.11 5189.07 3209.813242.436 6342.676 6119.336 223.34 6436.71 3100.24 3559.812990.57 3607.34 3013 594.34 8085.99 616.77 8063.567686.9 7686.9 7686.9 0 0 0 0

9604.75 18495.92 9703.76 8792.16 9133.52 8891.17 9034.51328673.7 597823.3 406322.8 191500.5 302821.5 269149.6 225172.4

8864 14293.57 6007.04 8286.53 4371.09 5429.57 7228.054200 4200 4200 0 0 0 0

185661.5 314449.6 310546.1 3903.5 140489 128788.1 15604.48542.243 9971.163 9958.203 12.96 3230.22 1428.92 1814.2648672.38 77034.43 76602.5 431.93 41055.95 28362.05 13125.833788.033 6435.513 6417.433 18.08 6052.5 2647.48 3423.155848.19 57111.39 57003.29 108.1 6761.6 1263.2 5606.510717.63 15462.79 14779.1 683.69 8075.61 4745.16 4014.1411456.86 12850.68 12833.64 17.04 3581.86 1393.82 2205.082501.72 4911.71 4844.49 67.22 4218.89 2409.99 1876.12

2621.675 2917.905 2862.505 55.4 522.09 296.23 281.2616943.65 34642.98 18143.18 16499.8 16995.43 17699.33 15795.9

6141.336 6149.056 5938.626 210.43 2394.1 7.72 2596.812842.784 2842.784 2842.784 0 0 0 05511.848 8704.318 8578.448 125.87 7180.41 3192.47 4113.8122796.64 30959.24 30748.24 211 24310.2 8162.6 16358.63138.733 3161.633 3130.133 31.5 438.93 22.9 447.534158.546 24623.616 24055.216 568.4 17862.23 20465.07 -2034.443429.185 3997.965 3909.485 88.48 1381.27 568.78 900.978754.813 8857.503 8728.933 128.57 2118.19 102.69 2144.074376.509 4429.119 4421.819 7.3 3526.68 52.61 3481.37157684.3 200844.2 196741.2 4103 72000.9 43159.9 32944153329.1 184288.2 181972.4 2315.8 50843.4 30959.1 22200.175973.04 103479.93 102673.63 806.3 65697.39 27506.89 38996.819187.84 36885.41 36301.47 583.94 28946.05 17697.57 11832.424382.753 4638.063 4419.803 218.26 1114.05 255.31 107725858.02 32913.52 32113.12 800.4 12507.41 7055.5 6252.312645.154 2821.824 2786.944 34.88 358.27 176.67 216.489166.694 9245.144 8930.794 314.35 3638.39 78.45 3874.297552.708 7795.338 7137.448 657.89 657.16 242.63 1072.423167.622 3320.022 3250.622 69.4 804.68 152.4 721.685098.519 9772.899 9570.139 202.76 5272.14 4674.38 800.527622.832 7690.202 7628.602 61.6 2512.62 67.37 2506.853367.103 3367.103 3367.103 0 0 0 03259.763 3314.183 3292.253 21.93 2050.33 54.42 2017.843403.593 6203.833 5848.193 355.64 6274.59 2800.24 3829.99

4094.4 4453.3 4167.76 285.54 850.63 358.9 777.2724162.67 25650.07 25062.87 587.2 5349.9 1487.4 4449.717945.63 42428.33 21090.23 21338.1 12241.6 24482.7 90973268.269 3876.279 3867.639 8.64 1723.45 608.01 1124.0825007.41 38437.22 15964.8 22472.42 16625.7 13429.81 25668.31

0 6101.72 5986.82 114.9 9660.76 6101.72 3673.943861.461 3861.461 3861.461 0 0 0 036867.84 69015.04 53014.74 16000.3 25336.2 32147.2 9189.32494.388 2494.388 2406.578 87.81 676.28 0 764.094785.476 27563.326 27217.326 346 39528.5 22777.85 17096.6547167.5 50707.5 50435.65 271.85 58772.34 3540 55504.19

23696.67 29615.23 18751.46 10863.77 3239.73 5918.56 8184.944251.25 4251.25 4051.94 199.31 1744.35 0 1943.66

4069.882 5295.302 4314.082 981.22 2108.48 1225.42 1864.282856.755 2976.655 2902.225 74.43 1253.87 119.9 1208.44717.286 4717.286 4717.286 0 0 0 05936.944 9032.804 9022.604 10.2 4509.38 3095.86 1423.723228.887 7343.657 7083.527 260.13 6162.24 4114.77 2307.6400873.2 401400.01 398657.96 2742.05 32559.1 526.81 34774.3424681.18 25179.79 25108.01 71.78 3894.11 498.61 3467.288313.27 8338.29 8211.83 126.46 2120.61 25.02 2222.05

64330.15 71258.96 70108.71 1150.25 45915.11 6928.81 40136.552728.196 2734.006 2345.566 388.44 731.9 5.81 1114.53

Revenues Net Cap Ex EBIT EBITDA EBIT (1-t) Chg in non-cash WCReinvestment2100.34 -34.73 318.53 377.48 187.136375 -78.34 -113.074730.31 117.92 514.76 689.94 354.103404 457.43 575.352684.09 844.86 659.34 1070.71 176.37345 -219.38 625.4811757.58 9.13 987.5 1170.72 653.23125 -757.54 -748.413549.69 11.49 687.98 741.14 474.774998 -15.24 -3.753064.13 -190.92 500.03 780.49 294.067643 99.41 -91.5144838.71 21.19 960.62 1002.96 904.519792 288.34 309.53

739 -11.14 249 291.51 154.2057 355.06 343.92962.54 352.77 451.68 499.33 424.217856 177.57 530.34

11155.18 -248.28 703.67 1771.38 465.266604 -177.86 -426.145030.55 470.43 510.91 769.75 431.105858 121.72 592.152905.69 -100.11 415.57 544.97 277.683874 82.21 -17.930963.1 -107.5 3076.7 3472.9 1736.18181 -1578.8 -1686.3

7936 732.5 1106.8 1361 396.12372 1201 1933.55944.26 -104.9 297.63 465.09 275.754195 967.64 862.743652.05 -144.97 626.93 874.15 626.93 70.28 -74.69

0 0 0 0 0 0 028005.54 651.01 5401.76 5769.72 3824.44608 234.39 885.44620.54 531.72 554.41 806.37 316.0137 16.49 548.2116083.3 783.1 1786.5 2123.6 1299.8574 739.1 1522.21166.22 -45.16 70.32 176.84 64.188096 186.77 141.6118092.4 -1443.9 2680.1 4569.1 2680.1 2319.4 875.54120.16 -188.1 397.23 835.73 392.224902 211.79 23.693565.51 -180.59 788.34 1026.26 501.857244 -231.56 -412.1526986.63 213.51 2105.76 3135.45 1488.140592 -1604.61 -1391.11066.48 965.42 163.28 225.44 122.753904 -63.93 901.4916577.59 -105.36 2152.89 2657.77 1332.208332 459.29 353.93

0 0 0 0 0 0 030201.1 1032.3 1492.9 3310.2 1297.77797 -227.6 804.71377.19 7.61 139.82 188.35 86.33885 59.36 66.972457.7 24.28 308 360.78 174.5744 -38.11 -13.83

12497.6 3614.7 1362.4 1673.3 957.086 -185.5 3429.22103.28 -3.13 314.8 407.63 203.32932 154.79 151.666160.83 -18.25 816.61 966.62 550.150157 -77.98 -96.2341556.71 -598.17 4960.12 6671.69 3378.833744 219.08 -379.095909.57 35.16 250.69 434.94 205.490593 -1124.93 -1089.776996.65 -108.03 138.96 390.11 126.93996 202.88 94.851859.66 119.48 890.88 933.31 565.085184 146.23 265.7116673.39 -413.08 2475.25 3861.05 1725.7443 -105.16 -518.245323.05 732.02 498.28 711.05 392.943608 523.34 1255.3675307.57 -936.66 11144.08 13371.32 8207.61492 -10275.08 -11211.7473528.46 -5280.38 11640.93 17856.78 7685.341986 -2972.18 -8252.56

0 0 0 0 0 0 05993.33 187.07 1105.53 1197.32 680.895927 777.15 964.223035.88 129 274.83 490.92 156.900447 512.16 641.165275.3 -97.8 554 768.3 399.4894 414.4 316.6

6497.26 -36.78 -134.88 -3.85 -92.446752 -314.71 -351.495770.63 44.18 500.89 625.99 345.564011 166.69 210.876233.09 -16.7 448.03 588.72 327.420324 46.3 29.6

0 0 0 0 0 0 015482.92 -70.88 -89.22 103.84 -61.490424 -1989.37 -2060.2525800.39 438.91 3688.68 4288.4 2537.81184 882.37 1321.28

5960.63 108.86 1063.58 1481.15 764.820378 75.2 184.0671158.02 13.2 3688.22 5541.49 2043.27388 -3172.69 -3159.49568183.6 6874.07 30812.92 38174.44 18993.083888 -1041.77 5832.3730.74 139.53 97.38 112.29 73.901682 -85.86 53.67

30499.41 24252.59 619.85 5420.9 619.85 3208.02 27460.610 0 0 0 0 0 0

9470.16 -13.78 169.25 494.01 104.96885 -109.93 -123.713148.48 51.46 399.12 515.73 218.71776 14.01 65.475868.8 -80.09 210.55 339.67 196.464205 -127.22 -207.318404.7 -279 -259.2 113.1 -249.76512 389.7 110.7

17226.18 -286.3 1202.29 1529.69 697.087742 2631.2 2344.912958.27 -108.08 1211.28 1471.83 815.312568 46.62 -61.4626774.8 -1663.6 1314.2 3912.3 1049.25728 -1925.5 -3589.1

0 0 0 0 0 0 01577.39 -9.6 314.01 329.78 207.340803 -194.6 -204.210353 588 1847 2329 1372.5057 224 812

83726.95 14.01 13315.38 14428.18 10387.327938 -366.2 -352.1911445.56 76.91 2243.17 2377.24 1489.689197 -964.49 -887.58

0 0 0 0 0 0 04635.32 -488.27 -213.8 366.82 -213.8 347.38 -140.8921589 -592.1 1150.6 2504.9 1062.46404 -110.1 -702.27361.4 -51.1 745.3 1136.1 557.18628 602.4 551.3

22162.18 -1995.26 4003.48 7230.74 3688.005776 2676.5 681.2419479.52 -977.36 2445.38 3860.11 1906.418248 689.74 -287.6280534.97 9476.41 5586.41 6606.6 3467.484687 3863.68 13340.0914441.73 1067.33 2720.65 3004.21 2156.93132 2077.92 3145.256723.5 -35.97 503.46 592.32 330.672528 1089.46 1053.49

10207.56 68.04 1143.72 1145.88 684.745164 -775.54 -707.54008 -61.17 126.9 293.32 88.41123 -231.14 -292.31

14834.39 2009.5 3834.69 4274.09 2415.8547 -557.9 1451.65762.45 -43.51 458.37 614.35 266.542155 688.99 645.4827216.55 -4288.78 6370.98 11490.07 4300.4115 3301.11 -987.67610.13 205.39 247.38 297.61 158.174772 145.78 351.17712.18 -12.42 218.46 295 135.838428 -9.4 -21.82

15467.3 -193.87 870.8 1333.38 594.14684 -60.77 -254.6410561.47 -31.01 962.94 1266.95 659.517606 -469.11 -500.121882.28 17.17 215.42 251.65 192.628564 54.59 71.7612131.08 158.33 1288.56 1581.66 1123.108896 -140.32 18.012274.69 -910.06 -1536 -618.7 -1536 -1959.64 -2869.712939.7 225.5 1180.4 1728.5 882.82116 -315.1 -89.65225.7 264.97 915.59 1222.47 585.153569 -576.06 -311.09

21945.16 -30.47 1742.93 2023.51 1052.72972 -12.17 -42.644234.37 160.91 997.14 1189.65 915.175092 296.72 457.632473.39 505.21 614.5 703.17 486.684 194.89 700.117288.99 1004.1 3521.07 4272.5 3126.005946 -91.33 912.774928.04 -435.48 1335.91 1838.16 1218.483511 122.05 -313.432828.52 -37.56 1413.52 1480.63 915.678256 -1283.81 -1321.372563.89 96.34 451.69 655.03 307.013693 -99.22 -2.886259.2 251.7 603.8 764.3 385.28478 -44.9 206.8

15273.5 -285.1 866.8 1485.7 516.26608 769.9 484.84240.81 829.3 -92.9 301.11 -19.23959 234.6 1063.95874.08 -54.77 731.71 955.93 602.855869 -391.51 -446.282213.79 5.29 197.45 270.3 127.888365 -63.01 -57.72

0 0 0 0 0 0 06066.68 -62.95 741.97 820.59 421.216369 -540.23 -603.1815248.2 -115.9 -1521.6 -168.2 -1521.6 651.4 535.55031.35 847.4 1300.28 2021.08 1300.28 363.6 121116254.6 -1773.5 1799.6 3754.3 1799.6 973.1 -800.44630.39 552.35 891.46 1445.06 641.672908 144.63 696.989190.98 -94 1077.79 1559.82 711.556958 -85.26 -179.262180.79 33.37 405.67 451.82 322.872753 20.68 54.0513456.64 379.32 1760.95 1953.59 1048.997915 -1744.89 -1365.5710978.79 -498.62 -2019.63 -1356.43 -2019.63 -819.33 -1317.95

0 0 0 0 0 0 05129.06 541.81 270.44 542.25 248.615492 -60.51 481.37436.62 -198.08 871.97 1148.03 699.843122 -106.58 -304.66102175.3 -112.1 23798.1 30233.5 15490.18329 1270.1 11586994.65 1256.85 599.69 787.68 280.415044 -118.05 1138.8841.16 60.29 174.32 235.13 158.944976 0.85 61.14

4633.58 -84.13 679.48 987.04 619.00628 84.62 0.493842.32 -104.87 251.14 456.62 149.980808 -108.42 -213.297991.2 29.98 1227.17 1582.36 805.391671 -284.83 -254.85

10984.54 -104.41 1678.62 1919.55 1078.849074 -282.5 -386.913143.95 261.3 522.2 628.77 395.93204 463.76 725.067311.89 -2038.39 -2724.66 -295.57 -2724.66 1129.39 -9095556.49 30.23 435.71 545.11 289.921434 -347.23 -3174760.18 -53.88 714.89 804.75 545.818515 -31.18 -85.0615611.76 -12.59 -205.33 119.62 -124.902239 -526.49 -539.086448.34 -34.26 420.9 662.32 298.96527 59.57 25.313877.12 -94.55 512.71 711.36 470.103799 137.61 43.0648905.1 540.6 7429.1 10284.2 6030.20047 -630.6 -909767.4 2892 2157.5 3841.1 1851.35075 184.1 3076.1

1982.85 -12.75 199.69 264.94 131.136423 -60.54 -73.295779.13 914.8 886.93 1785.8 797.527456 162.24 1077.042916.15 4246.63 1186.65 1312.91 770.84784 13.43 4260.064542.75 534.25 859.26 1007.95 524.062674 -493.08 41.178237.58 -1390.62 2451.85 3842.47 1366.906375 -2494.84 -3885.4615851.6 369.18 2359.79 3396.55 1455.282493 -271.5 97.6818365.24 -991.43 -771.84 652.86 -771.84 -2328.95 -3320.3821289.8 -695.8 3274 5334.2 3274 1546.1 850.37368.71 -538.56 1343.23 2138.37 706.941949 -353.63 -892.1921435 -115.8 2466.9 4042 2236.24485 -468.8 -584.6

26187.08 -94.61 1050.35 1235.89 1050.35 -141.9 -236.5124949.9 553.4 5702.4 7683.3 3868.50816 -13177.9 -12624.55389.41 -119.79 522.94 756.37 481.470858 -424.82 -544.613279.69 -19.12 142.88 201.64 142.88 178.91 159.7951017.1 244.7 7965.6 8545.4 5230.21296 -289 -44.32485.92 148.9 16.54 159.04 16.54 171.49 320.391284.19 258.29 276.88 392.13 276.88 77.78 336.0712160.44 -499.09 279.18 1300.49 279.18 2046.09 15471250.87 -77.78 395.97 535.56 368.410488 60.49 -17.299834.26 59.44 495.03 592.18 341.125173 1347.35 1406.7963908.35 12156.59 11024.24 14664.84 7754.450416 1927.07 14083.661945.08 28.65 148.23 401.63 139.543722 1041.96 1070.61

0 0 0 0 0 0 00 0 0 0 0 0 0

498387.5 1500.2 22274.6 28651.4 14200.0575 -6450.5 -4950.36405.59 142.21 206.45 472.96 206.45 129.35 271.56107082.5 272.55 18651.12 20577.59 14426.64132 66.77 339.328924.14 -227.66 80.06 496.53 53.03975 290.45 62.79542.37 -62.1 -42.2 102.09 -42.2 222.47 160.37

14520.33 -307.28 1610.36 2622.66 998.101128 -1417.18 -1724.464631.3 -99.7 -2289.25 -2124.75 -2259.9476 -3443.8 -3543.5

1344.17 479.33 -3.8 258.79 -3.8 -286.32 193.0130808.2 -82.6 8233.4 8665.4 6686.34414 -1845.3 -1927.92203.71 25.87 388.09 594.16 320.523531 -253.55 -227.686141.21 212.16 1851.21 2002.51 1612.774152 -588.8 -376.6485929.9 689.9 839.67 1283.57 523.534245 -1831.4 -1141.58943.3 -54 646.8 1040.6 333.29604 -134.1 -188.1

134124.3 -17547.19 8043.17 28067.56 8043.17 -6084.99 -23632.187635.26 82.95 1136.26 1405.66 713.457654 -1005.65 -922.714472.18 -299.46 -20932.22 -20608.85 -20932.22 -587.96 -887.424208.56 -102.42 202.9 337.95 189.69121 88.83 -13.598543.65 -777.03 -555.25 262.31 -412.384175 -1248.28 -2025.313174.93 217.53 532.08 824.27 532.08 230.77 448.31454.89 25.83 332.89 365.59 246.704779 20.12 45.95

0 0 0 0 0 0 013710.4 -621.83 1234.14 1855.97 946.955622 548.35 -73.488666.1 913 680.4 1355.2 345.9834 -147.2 765.8

1071704 24690 84083.6 102803.6 59960.01516 43250 6794040044.06 89.41 4337.78 4755.14 4147.785236 -1163.2 -1073.7950052.5 -2228.1 5832.67 10376.07 4533.151124 3178.2 950.114081.8 -344.6 1233 1911.1 1041.885 -477.6 -822.2

0 0 0 0 0 0 017270.86 -186.36 2486 3432.39 1451.5754 148.54 -37.823069.06 1195.43 946.32 1208.61 612.26904 -172.42 1023.0174250.41 -1585.15 7772.89 10042.74 5434.804688 -749.03 -2334.181490.39 33.91 243.21 339.04 205.609734 -32.89 1.021490.39 33.91 243.21 339.04 205.609734 -32.89 1.0210008.14 -2238.5 898.77 3448.67 898.77 3806.9 1568.436399.8 354.8 10616 12519.4 8769.8776 1512.6 1867.412988.55 75.89 1293.39 1868.43 851.826654 1054.69 1130.584476.41 -0.96 638.15 692.89 443.322805 229.91 228.954654.42 88.41 656.09 767.76 510.503629 182.93 271.3429388.1 -602.3 197.4 2298.6 172.17228 1965.6 1363.31547.28 -56.17 116.94 247.65 0 52.93 -3.2461707 2517.2 19483.4 22081.8 12794.74878 -2427.5 89.7

3691.58 -125.06 209.79 395.5 54.671274 122.56 -2.516716.7 1288 3043.9 3613.4 2099.07344 2948.2 4236.217129.13 53.86 4701.45 4998.75 3365.768055 297.13 350.992782.17 136.64 560.35 633.67 434.887635 254.87 391.5113692.74 -73.76 829.53 1250.59 548.900001 1374.7 1300.94

0 0 0 0 0 0 08805.98 3184.32 2399.3 2975.68 1943.433 -120.96 3063.3617249.89 -121.82 1318.05 2419.4 908.66367 149.06 27.2424455.2 -2137 3002.6 5808.5 825.11448 1071.5 -1065.57114.33 845.91 985.13 1222.65 738.453448 375.88 1221.792169.02 162.84 268.42 355.34 172.969848 81.53 244.37

0 0 0 0 0 0 0

6481.59 119.78 1752.24 1861.22 1250.398464 -155.77 -35.997217.96 -53.54 195 312.86 145.041 -1066.26 -1119.82779.6 -23.94 76.03 237.02 76.03 61.06 37.12

11385.77 -196.7 493.95 1035.05 429.884685 250.49 53.796095.35 4.79 366.36 451.77 256.415364 -38.37 -33.588605.74 -166.12 237.26 591.77 237.26 -6.51 -172.6392241.53 -568.81 7574.88 8728.5 4959.273936 4341.34 3772.537007.33 240.95 1412.53 1688.31 788.332993 -256.77 -15.825276.9 -178.99 378.98 644.19 293.292622 -187.58 -366.57103269 -1608.8 5942.1 10348.2 4799.43417 -2282.1 -3890.9

10136.24 47.78 2448.75 2465.37 1900.23 -372.42 -324.6410276.2 356.9 1539.6 1795.6 1210.74144 -72.5 284.4815.32 9.52 223.75 263.65 193.00675 48.72 58.24

2637.46 -182.9 554.18 749.92 439.021396 36 -146.96182.54 -210.53 895.54 1535.61 497.47247 82.06 -128.47

0 0 0 0 0 0 058098.76 3389.19 10811.37 19484.12 7667.423604 -24944.69 -21555.5

0 0 0 0 0 0 09987.85 699.62 1173.17 1862.92 885.977984 313.85 1013.4752823.11 -425.8 4563.52 6692.01 2881.86288 740.58 314.7880587.66 -3506.25 -562.48 3174.93 -324.382216 4384.44 878.197680.71 69.01 539.2 758.68 473.84896 147.05 216.0673038 -2204 2107 5328 1093.533 -2190 -4394

3720.54 271.29 509.74 649.77 449.33581 118.86 390.153950.25 463.5 1219.61 1292.41 957.149928 75.23 538.733600.31 150.24 -1291.41 -944.65 -1136.957364 -255.61 -105.3710151.32 67.73 464.14 591.37 198.048538 502.32 570.053461.9 -64.5 553.4 651 364.46924 144.3 79.8

9198.41 260.67 799.21 918.12 665.022641 -99.54 161.130 0 0 0 0 0 0

2943.37 62.3 548.14 613.43 465.864186 -311.85 -249.5510926.57 6782.05 2616.25 3791.53 2616.25 -2424.08 4357.974188.45 -23.48 462.19 727.74 331.205354 -96.61 -120.0915569.29 -331.13 1545.69 2618.07 1033.602903 -1827.97 -2159.14292.66 359.77 753.35 947.59 640.19683 537.97 897.7417990.4 -223.2 1093.9 2029.6 762.88586 -36.2 -259.4

0 0 0 0 0 0 07486.47 -578.83 941.16 2158.27 703.5171 -1378.78 -1957.6125672.5 1237.4 6606.9 10208.4 4579.90308 53.8 1291.236537.14 146.64 5152.74 6831.72 3289.509216 1446.92 1593.56

0 0 0 0 0 0 03211.06 226.31 499.5 616.64 344.30535 692.43 918.7419363.1 152.87 3486.41 3980.44 2262.331449 -188.54 -35.6726814.65 530.62 12161.11 16958.21 8293.87702 9428.99 9959.6113788.1 160.8 1890.3 2540.1 1546.2654 485.8 646.63521.23 53.44 -56.68 403.55 -56.68 438.7 492.1417178.8 -228.6 3757.7 5009.3 2528.9321 27.8 -200.84716.98 -107.08 445.4 613.59 329.1506 -80.73 -187.81332680.7 434.07 160406.7 189685.38 104553.08706 22161.5 22595.575270.44 1896.67 646.89 1050.03 454.957737 236.71 2133.38988.69 -54.53 97.94 217.04 61.330028 -13.75 -68.28

38356.75 26.98 8259.85 8675.84 5131.844805 -16556.14 -16529.162716.57 66.15 421.96 522.98 266.594328 634.13 700.28

4336.88 354.69 310.18 381.74 265.2039 130.79 485.486619.97 80.49 974.01 1080.41 532.296465 351.29 431.7815022 -161 1000 1545 829.6 222 61

5742.97 166.05 884.05 1109.35 573.306425 244.28 410.332300.94 8.15 1500.16 1509.6 925.148672 -31.94 -23.794282.75 322.79 764.44 953.83 589.612572 73.25 396.04

0 0 0 0 0 0 03040.7 98.61 370.67 559.49 45.96308 129.95 228.56

3257.18 -283.34 -11.85 334.74 -10.026285 -108.05 -391.394382.28 -61.17 849.61 980.23 623.868623 94.86 33.6990097.6 -8260.6 16793.5 27331.6 11646.29225 3208.4 -5052.25472.07 -123.39 725.89 896.24 502.896592 -603.95 -727.34

0 0 0 0 0 0 03231.86 -190.84 599.49 796.55 526.412169 56.54 -134.31870.13 -272.84 -71.94 232.36 -46.25742 -25.89 -298.73810.25 -89.46 -243.09 -99.67 -243.09 69.13 -20.3338277 1288.95 6279.36 7131.61 4935.57696 3374.65 4663.6

20351.6 -292.2 -1142.8 -459.2 -605.56972 971.9 679.711135.54 653.33 770.43 1388.4 535.44885 -209.8 443.53

0 0 0 0 0 0 0454338.8 3038.9 54350.1 88881.8 44817.09246 50516.5 53555.45236.8 -883.9 1123 2034.9 1111.77 -179.4 -1063.3

4340.01 98.27 402.24 553.92 231.448896 101.03 199.33911.45 -44.11 1164.93 2058.78 1018.381806 1441.89 1397.78

0 0 0 0 0 0 022219.58 -1175.6 3766.32 5563.26 3093.278616 497.34 -678.266397.72 433.96 740.7 942.72 547.22916 378.82 812.785977.48 -53.74 633.82 883.66 402.032026 -286.17 -339.912261.49 84.59 89.31 233.44 68.956251 16.59 101.189836.91 286 198.27 350.33 0 -320.54 -34.5423765.1 1583.4 1430.2 4007.8 1430.2 -436.3 1147.14849.69 318.21 416.46 1024.91 239.922606 59.58 377.79

0 0 0 0 0 0 017190.98 -55.75 1635 2003.02 1301.6235 446.66 390.914145.2 -202 386.2 660.2 239.13504 -214 -416

8377.29 107.98 1193.77 1263.32 723.305243 0 107.988066.83 -451.02 841.45 1500.9 464.4804 -54.09 -505.111513.96 -55.32 -23.33 616.49 -17.282864 839.35 784.03

0 0 0 0 0 0 017781.88 -1033.74 3201.8 4649.78 2033.143 -4594.2 -5627.94492025.8 -36290.56 73224.38 116490.97 43107.192506 540.32 -35750.2418794.35 -1650.13 2671.64 4554.14 1678.057084 726.78 -923.35

0 0 0 0 0 0 0177268.9 -9086.2 2610.4 14813.6 2601.00256 1855.3 -7230.91590.78 426.12 469.3 609.22 460.89953 562.67 988.7943892.03 -860.39 5107.52 8125.24 3449.108256 -1303.55 -2163.941460.85 -136.87 -809.39 -399.32 -809.39 -752.15 -889.02

8730 785 2608.41 2820.41 2397.911313 1186.1 1971.131863.42 1545.61 2523.96 3726.86 1532.04372 -1015.73 529.885636.89 273.33 772.61 945.32 523.211492 200.56 473.896933.67 -126.46 464.46 829.25 395.069676 -794.58 -921.043705.33 15.14 245.51 266.06 159.434194 -200.56 -185.4233703.46 118.21 4542.25 4879.65 3442.11705 -1985.27 -1867.06

3420.28 -15.2 525.33 615.53 388.849266 79.74 64.540 0 0 0 0 0 0

5438.6 923.99 826.38 1366.22 645.981246 -445.4 478.5915207.3 -1150.4 2791.6 4160.9 2094.25832 -1018.1 -2168.51096.04 23.49 145.96 180.11 113.26496 26.18 49.674517.53 -1230.62 2561.64 3841.72 1670.445444 2144.34 913.722600.97 47.24 209.14 275.85 209.14 37.24 84.484576.82 21.64 135.82 276.99 135.82 0 21.64539.85 -0.86 493.89 495.28 458.231142 -25.12 -25.98

91368.2 -998.7 17347.5 23044.4 14424.44625 -2631.6 -3630.394760.7 -1688.4 6944 10921.4 3826.8384 -3894.9 -5583.341201.38 4798.4 3250.7 7122.3 2378.53719 440.3 5238.732847.62 -828.43 2768.69 3979.27 1670.350677 816.61 -11.823190.2 46.83 316.49 367.64 196.002257 3.68 50.513595.9 -1646.5 -1528.3 644.7 -1528.3 66.5 -1580363.86 -9.96 26.06 55.73 26.06 92.54 82.58

7040.78 -54.39 509.31 654.2 379.028502 -279.66 -334.051023.39 -0.54 307.86 362.88 197.461404 -11.3 -11.841321.54 -92.29 -37.85 84.62 -32.827305 -9.56 -101.857515.32 -77.07 480.34 692.99 355.115362 -75.5 -152.573739.29 76.67 559.41 711.9 403.949961 -4.23 72.44

0 0 0 0 0 0 0993.73 84.97 -5.05 23.48 -5.05 20.35 105.32

10899.05 -35.84 502.39 821.89 368.452826 -151.2 -187.041084.93 94.84 462.3 539.15 289.72341 91 185.8427207.4 1218.2 2101.5 3046.1 1389.30165 -1031.2 18734018.2 -364.3 2679 3043.3 2434.4073 0 -364.33452.11 304.65 227.74 309.37 134.389374 187.64 492.2951310.77 110.4 8293.26 8811.76 5529.116442 -2235.1 -2124.79432.44 -37.58 1256.76 1430.67 1256.76 793.32 755.74

0 0 0 0 0 0 018768.1 -468.9 3028.2 4463.1 1931.68878 -2559.6 -3028.51063.14 -18.95 228.12 271.6 168.877236 93.26 74.3163823.04 5906.35 5373.55 7380.9 3771.15739 1298.29 7204.6445385.45 1318.58 10023.53 11522.77 6233.633307 -3751.03 -2432.4520345.92 29.95 2363.74 2562.34 1982.232364 1715.39 1745.341229.71 127.83 314.94 417.83 288.894462 40.47 168.312555.42 -28.85 195.76 372.34 167.17904 133.56 104.713313.11 108.7 625.68 706.83 349.75512 -191.96 -83.26

0 0 0 0 0 0 03817 -16.35 333.08 503.1 333.08 -134.89 -151.24

10969.81 39.95 272.03 683.9 272.03 472.1 512.0542918.5 954.56 9225.25 10793.74 7981.6863 1920.61 2875.177673.42 611.63 1219.83 1401.55 1105.531929 469.07 1080.72998.75 56.16 408.36 487.97 261.023712 -37.61 18.5512079.25 -123.69 3459.98 3758.4 2565.921168 985.48 861.792284.32 43.97 124.58 198.74 90.9434 38.15 82.12

Tax Rate Net IncomeStandard deviation in stock pricesBetaGeo growth in earnings per shareCash/Firm ValuePayout RatioReinvestment RateNet Margin41.25% 298.52 32.65% 0.63 43.91% 1.20% 0.00% -60.42% 14.21%31.21% 373.73 53.72% 1.04 0.65% 0.00% 162.48% 7.90%73.25% 367.27 40.77% 0.72 -28.23% 2.60% 8.03% 354.63% 13.68%33.85% 1229.68 36.60% 0.73 4.03% 3.73% 17.17% -114.57% 10.46%30.99% 881.6 34.78% 0.56 19.03% 1.76% 18.38% -0.79% 24.84%41.19% 320.55 71.92% 0.34 0.40% 0.00% -31.12% 10.46%5.84% 1170.35 69.89% 1.16 12.41% 2.09% 6.89% 34.22% 2.61%

38.07% 268.14 66.75% 1.32 0.48% 10.02% 223.03% 36.28%6.08% 428.58 75.38% 1.12 19.68% 4.81% 125.02% 44.53%

33.88% 502.33 72.22% 0.83 2.07% 0.66% 12.71% -91.59% 4.50%15.62% 303.45 38.94% 0.91 0.08% 10.55% 137.36% 6.03%33.18% 568.52 36.25% 0.46 1.68% 51.04% -6.45% 19.57%43.57% 2137.8 47.34% 84.78% 7.50% -97.13% 6.90%64.21% 593.6 72.76% 1.46 0.16% 7.26% 488.11% 7.48%7.35% 651.86 60.76% 1.10 4.40% 0.00% 312.87% 10.97%0.00% 490.08 57.62% 0.54 1.25% 0.00% -11.91% 13.42%0.00% 0 57.44% 0.48 0.00%

29.20% 4231.18 47.60% 0.81 39.98% 14.89% 23.15% 15.11%43.00% 356.22 44.29% 0.69 -1.14% 2.89% 27.74% 173.48% 7.71%27.24% 1243.1 53.41% 1.00 20.31% 6.89% 12.79% 117.11% 7.73%8.72% 52.17 74.76% 1.50% 0.00% 220.62% 4.47%0.00% 1071 51.49% 1.16 0.90% 6.25% 32.67% 5.92%1.26% 376.3 47.05% 0.65 67.43% 0.83% 10.82% 6.04% 9.13%

36.34% 799.28 54.01% 0.63 5.38% 17.52% -82.12% 22.42%29.33% 1701.02 47.86% 0.91 45.54% 4.53% 31.46% -93.48% 6.30%24.82% 127.88 64.32% 0.66 -32.80% 0.29% 71.32% 734.39% 11.99%38.12% 2271.45 22.55% 0.52 18.12% 1.89% 29.01% 26.57% 13.70%0.00% 0 27.34% 0.45 0.00%

13.07% 1551.5 42.67% 1.03 56.49% 0.70% 32.61% 62.01% 5.14%38.25% 167.79 64.08% 0.55 8.07% 0.99% 8.96% 77.57% 12.18%43.32% 570.97 59.36% 0.75 8.66% 4.19% 7.81% -7.92% 23.23%29.75% 1237.5 53.76% 1.03 24.94% 1.55% 4.98% 358.30% 9.90%35.41% 310.05 52.61% 0.82 0.53% 44.46% 74.59% 14.74%32.63% 915.5 36.52% 0.62 24.71% 3.75% 15.09% -17.49% 14.86%31.88% 7886.2 35.91% 0.88 6.40% 0.27% 17.90% -11.22% 18.98%18.03% 187.69 71.49% 1.24 0.75% 11.50% -530.33% 3.18%8.65% 353.45 60.10% 0.67 2.87% 0.00% 74.72% 5.05%

36.57% 905.2 54.83% 0.86 0.14% 11.38% 47.02% 48.68%30.28% 1326.24 45.51% 1.01 0.22% 23.94% -30.03% 7.95%21.14% 374.22 57.57% 0.94 -7.44% 0.27% 43.09% 319.48% 7.03%26.35% 11766.33 44.67% 0.94 25.50% 23.19% 10.38% -136.60% 15.62%33.98% 11705 52.94% 1.10 10.87% 33.69% 16.47% -107.38% 15.92%0.00% 0 60.79% 0.67 0.00%

38.41% 680.4 45.05% 0.75 36.36% 0.00% 141.61% 11.35%42.91% 226.91 64.41% 0.98 -6.05% 0.25% 13.87% 408.64% 7.47%27.89% 462.5 41.71% 0.87 10.94% 0.23% 30.46% 79.25% 8.77%31.46% -149.45147 74.50% 0.71 0.45% -1.61%31.01% 396.71 60.00% 0.72 22.71% 1.36% 8.18% 61.02% 6.87%26.92% 461.97 40.88% 0.77 10.23% 5.79% 17.74% 9.04% 7.41%0.00% 0 29.07% 1.22 0.00%

31.08% 378.7 66.53% 1.29 19.80% 22.76% 11.64% 2.45%31.20% 4094.39 37.49% 0.88 39.14% 8.10% 9.92% 52.06% 15.87%

28.09% 1132.69 44.81% 0.97 11.53% 0.73% 14.42% 24.07% 19.00%44.60% 9562.21 41.56% 0.90 -9.18% 7.79% 10.23% -154.63% 13.44%38.36% 29502.71 47.64% 1.20 24.39% 2.76% 14.16% 30.71% 5.19%24.11% 104.03 0.77% 32.49% 72.62% 14.24%0.00% -2506.71 56.55% 0.85 0.24% 4430.20% -5.78%0.00% 0 65.85% 0.93 0.00%

37.98% 63.73 71.42% 1.17 2.05% 0.00% -117.85% 0.67%45.20% 319.49 43.39% 0.71 1.72% 16.66% 29.93% 10.15%6.69% 273.32 40.41% 0.57 26.15% 0.80% 44.12% -105.52% 4.66%3.64% 335.3 65.25% 0.86 6.86% 0.33% 23.17% 3.99%

42.02% 3077.1 58.84% 0.92 4.28% 0.00% 336.39% 17.86%32.69% 1473.31 25.56% 0.43 29.39% 0.67% 13.80% -7.54% 11.37%20.16% 1526.4 45.46% 0.76 -14.26% 0.65% 38.59% -342.06% 5.70%0.00% 0 0.00%

33.97% 531.71 47.12% 0.71 14.26% 2.20% 12.83% -98.49% 33.71%25.69% 1284 37.84% 0.77 0.29% 12.69% 59.16% 12.40%21.99% 8037.32 53.58% 73.75% 21.72% -3.39% 9.60%33.59% 2305.01 33.76% 0.54 -0.67% 0.51% 65.79% -59.58% 20.14%0.00% 0 64.05% 0.96 0.00%0.00% 216.85 64.05% 0.96 27.50% 0.00% 4.68%7.66% 906.3 60.30% 1.33 1.53% 15.34% -66.09% 4.20%

25.24% 777 54.27% 1.13 50.81% 0.78% 22.12% 98.94% 10.56%7.88% 76.23 86.78% 1.23 0.42% 0.00% 18.47% 0.34%

22.04% 1146.34 44.27% 0.72 -9.49% 1.46% 52.67% -15.09% 5.88%37.93% 4879.59 39.39% 0.71 17.98% 0.24% 6.18% 384.72% 6.06%20.72% 3124.94 35.24% 0.76 19.43% 0.05% 13.43% 145.82% 21.64%34.32% 553.72 43.60% 0.86 39.24% 1.74% 10.91% 318.59% 8.24%40.13% 1426.84 24.57% 0.56 1.30% 2.24% 48.20% -103.32% 13.98%30.33% 233.91 22.96% 0.56 10.02% 1.62% 30.64% -330.63% 5.84%37.00% 4307.98 44.92% 0.99 18.70% 0.59% 15.08% 60.09% 29.04%41.85% 464.87 57.89% 0.74 -1.30% 0.97% 30.18% 242.17% 8.07%32.50% 4384.53 54.61% 0.86 17.04% 23.28% 11.88% -22.97% 16.11%36.06% 219.52 23.82% 0.19% 0.00% 222.01% 35.98%37.82% 268.09 42.71% 0.59 10.88% 0.49% 15.03% -16.06% 37.64%31.77% 343.87 59.40% 1.24 3.84% 0.00% -42.86% 2.22%31.51% 1298.24 46.02% 0.72 1.57% 0.86% 22.89% -75.83% 12.29%10.58% 247.77 74.18% 1.04 0.36% 12.11% 37.25% 13.16%12.84% 1063.57 44.69% 0.75 14.20% 1.32% 14.03% 1.60% 8.77%0.00% -2858.07 127.51% 1.31 0.05% -100.00%

25.21% 704.8 67.72% 1.20 1.43% 9.99% -10.15% 5.45%36.09% 980.08 59.69% 0.58 -3.53% 4.62% 15.25% -53.16% 18.75%39.60% 1642.8 58.55% 1.06 1.68% 80.79% 0.00% -4.05% 7.49%8.22% 1155.13 44.79% 1.12 31.00% 0.79% 9.89% 50.00% 27.28%

20.80% 693.27 58.94% 0.08% 0.00% 143.85% 28.03%11.22% 4110.14 39.67% 0.97 38.86% 0.50% 4.65% 29.20% 23.77%8.79% 1889.31 47.41% 1.07 31.83% 1.39% 11.12% -25.72% 38.34%

35.22% 1408.2 51.34% 0.74 0.50% 17.61% -144.31% 49.79%32.03% 443.34 41.03% 0.95 0.24% 4.96% -0.94% 17.29%36.19% 587.1 50.67% 1.11 65.45% 0.18% 8.31% 53.67% 9.38%40.44% 803.3 76.28% 0.76 3.96% 1.90% 14.40% 93.91% 5.26%79.29% 153.48 43.68% 0.45 1.99% 262.35% 3.62%17.61% 1163.11 49.94% 0.72 20.64% 0.25% 13.92% -74.03% 19.80%35.23% 175.96 54.84% 0.77 14.78% 0.19% 43.27% -45.13% 7.95%

0.00% 0 72.28% 0.00%43.23% 1116.67 49.12% 1.03 5.70% 13.83% -143.20% 18.41%0.00% -3198.1 79.44% 0.89 3.45% -13.87%0.00% 682 85.17% 1.32 0.43% 0.24% 1.35% 93.13% 13.56%0.00% 15.1 65.88% 1.37 0.17% 0.00% -44.48% 0.09%

28.02% 906.66 49.06% 0.96 20.00% 5.02% 19.47% 108.62% 19.58%33.98% 900.37 49.25% 0.60 13.44% 0.11% 13.71% -25.19% 9.80%20.41% 492.54 47.53% 0.92 28.82% 0.93% 13.59% 16.74% 22.59%40.43% 3515.25 56.27% 1.20 58.26% 2.39% -130.18% 26.12%0.00% -2344.91 79.08% 0.92 0.82% -19.44%0.00% 0 109.40% 1.55 0.00%8.07% 306.28 47.43% 0.85 0.22% 1.29% 33.80% 193.59% 5.97%

19.74% 738.11 61.96% 0.60 1.86% 31.43% -43.53% 9.93%34.91% 25182.9 57.63% 1.16 9.95% 0.54% 25.19% 7.48% 24.65%53.24% 299.25 55.92% 0.78 -6.48% 2.89% 4.22% 406.11% 4.28%8.82% 208.29 61.31% 0.79 1.70% 9.54% 38.47% 24.76%8.90% 501.5 46.70% 0.60 1.69% 4.55% 46.51% 0.08% 10.82%

40.28% 174.5 42.24% 0.81 1.38% 0.56% 41.88% -142.21% 4.54%34.37% 1363.51 27.95% 0.50 6.85% 2.08% 23.63% -31.64% 17.06%35.73% 2010.03 32.25% 0.55 13.10% 1.21% 20.05% -35.86% 18.30%24.18% 429.34 72.03% 0.90 0.15% 16.09% 183.13% 13.66%0.00% -2724.66 72.63% 1.15 45.07% -37.30%

33.46% 572.51 36.20% 0.48 -0.37% 3.17% 33.31% -109.34% 10.30%23.65% 700.57 46.00% 0.74 0.77% 78.30% -15.58% 14.72%39.17% 687.19 51.71% 0.80 30.39% 3.72% 27.59% 4.40%28.97% 560.88 36.72% 0.86 5.00% 0.65% 20.42% 8.47% 8.70%8.31% 363.81 64.04% 0.82 3.45% 0.22% 21.89% 9.16% 9.38%

18.83% 6728.2 43.44% 0.89 12.66% 0.56% 12.31% -1.49% 13.76%14.19% 2414.4 63.81% 0.96 11.54% 0.56% 35.38% 166.15% 24.72%34.33% 239.33 60.11% 0.72 0.52% 2.13% 16.53% -55.89% 12.07%10.08% 945.86 82.72% 1.30 2.19% 43.21% 7.51% 135.05% 16.37%35.04% 1328.03 73.71% 1.16 -0.19% 2.66% 9.58% 552.65% 45.54%39.01% 921.06 31.99% 0.60 19.19% 0.23% 45.51% 7.86% 20.28%44.25% 416.17 68.06% 1.36 -15.13% 0.45% 9.17% -284.25% 5.05%38.33% 1647.34 58.61% 0.96 6.43% 1.02% 22.23% 6.71% 10.39%0.00% -2479.48 84.03% 1.35 1.86% -12.02%0.00% 3099.8 41.51% 0.84 17.66% 0.71% 29.35% 25.97% 14.56%

47.37% 532.78 76.27% 1.28 1.51% 0.00% -126.20% 7.23%9.35% 3001.2 50.01% 1.44 1.61% 37.05% -26.14% 14.00%0.00% 782.58 59.09% 1.11 28.81% 4.23% 10.15% -22.52% 2.99%

32.16% 5708.5 30.22% 0.54 34.20% 15.31% 12.34% -326.34% 22.88%7.93% 405.01 66.69% 0.82 4.28% 0.51% 24.70% -113.11% 7.51%0.00% 143.25 60.47% 0.85 1.76% 0.00% 111.84% 4.37%

34.34% 8845.6 45.53% 0.95 49.95% 0.25% 26.76% -0.85% 17.34%0.00% 6.5 65.52% -35.81% 1.96% 0.00% 1937.06% 0.26%0.00% 216.75 55.78% 1.12 0.07% 0.00% 121.38% 16.88%0.00% -1875.6 108.76% 0.92 1.55% 554.12% -16.81%6.96% 431.1 51.97% 0.95 10.23% 0.32% 13.24% -4.69% 34.46%

31.09% 435.71 45.08% 0.81 3.26% 47.44% 412.40% 4.43%29.66% 11815.03 39.46% 0.75 5.99% 0.46% 14.00% 181.62% 18.49%5.86% 425.29 59.42% 1.22 0.45% 50.20% 767.22% 21.86%0.00% 0 90.41% 1.14 0.00%0.00% 0 0.00%

36.25% 23010.1 37.61% 1.27 15.02% 0.07% 17.62% -34.86% 4.62%0.00% -291.33 73.87% 1.13 2.60% 131.54% -1.19%

22.65% 21351.54 27.18% 1.05 20.63% 0.65% 51.38% 2.35% 19.94%33.75% -309.407375 78.15% 1.12 2.81% 118.38% -4.51%0.00% 50.87 67.59% 1.37 0.50% 135.62% 9.38%

38.02% 2293.64 72.31% 1.05 12.65% 0.32% 9.30% -172.77% 15.80%1.28% -3804.155456 81.16% 0.88 1.50% -66.42%0.00% 47.01 87.49% 0.92 -27.52% 0.64% 70.96% 3.50%

18.79% 9100.2 35.81% 0.70 19.98% 0.82% 33.74% -28.83% 29.54%17.41% 458.38 46.40% 1.30 1.09% 14.57% -71.03% 20.80%12.88% 1961.61 45.85% 4.91% 2.38% -23.35% 31.94%37.65% 1407.4 41.71% 1.04 22.70% 7.59% 15.67% -218.04% 1.64%48.47% 793.3 36.76% 0.71 -7.95% 4.92% 58.43% -56.44% 8.87%0.00% 7958.49 43.75% 0.99 8.16% 0.01% -293.82% 5.93%

37.21% 1110.39 61.37% 0.99 22.23% 12.61% -129.33% 14.54%0.00% -20932.22 67.19% 1.44 0.30% -17.89%6.51% 303.27 74.80% 1.67 4.79% 14.32% -7.16% 7.21%

25.73% -2532.547584 63.49% 1.12 0.18% -39.10%0.00% 315.14 66.94% 0.92 13.98% 0.26% 17.70% 84.25% 9.93%

25.89% 373.71 64.68% 0.71 0.49% 12.47% 18.63% 25.69%0.00% 0 0.00%

23.27% 1597.5 34.88% 0.46 10.52% 0.51% 19.54% -7.76% 11.65%49.15% 147.4 39.69% 0.79 -27.27% 1.43% 244.84% 221.34% 1.70%28.69% 93420 43.66% 1.05 30.98% 1.67% 13.85% 113.31% 8.72%4.38% 4169.69 43.79% 0.66 96.94% 19.25% -25.89% 10.41%

22.28% 3193.5 48.91% 0.99 -3.48% 0.26% 15.55% 20.96% 6.38%15.50% 1467.3 46.76% 0.91 -8.04% 0.60% 13.47% -78.91% 10.42%0.00% 0 47.74% 0.00%

41.61% 2137.79 61.63% 0.71 0.30% 0.00% -2.61% 12.38%35.30% 931.61 0.61% 0.00% 167.09% 30.35%30.08% 7772.73 62.38% 1.16 -9.80% 2.16% 13.37% -42.95% 10.47%15.46% 164.32 0.59% 19.98% 0.50% 11.03%15.46% 164.32 0.59% 19.98% 0.50% 11.03%0.00% 901.7 59.17% 0.72 18.97% 37.06% 174.51% 9.01%

17.39% 11557.7 31.75% 1.21 70.92% 0.58% 14.32% 21.29% 31.75%34.14% 1109.08 33.91% 1.05 -6.06% 18.31% 6.67% 132.72% 8.54%30.53% 757.52 44.21% 0.70 -2.11% 1.39% 25.06% 51.64% 16.92%22.19% 793.22 47.98% 1.17 26.21% 0.44% 8.50% 53.15% 17.04%12.78% -2713.93752 58.13% 1.04 0.43% 791.82% -4.34%

100.00% 91.47 52.92% 0.81 1.72% 0.11% 5.91%34.33% 21026.6 29.72% 0.68 21.04% 0.24% 15.79% 0.70% 34.07%73.94% -43.538442 73.57% 0.81 0.87% -4.57% -5.48%31.04% 1774.8 73.00% 1.13 44.65% 2.62% 0.00% 201.81% 10.62%28.41% 3501.96 49.85% 1.09 16.34% 6.92% 10.43% 20.44%22.39% 618.06 40.27% 0.97 9.90% 1.54% 12.97% 90.03% 22.22%33.83% 1726.1 61.19% 0.71 0.11% 0.00% 237.01% 12.61%0.00% 0 34.21% 0.50 0.00%

19.00% 2241.35 49.66% 1.27 0.50% 9.24% 157.63% 25.45%31.06% 1407.08 1.07% 5.07% 3.00% 8.16%72.52% -1299.14448 62.47% 0.95 0.40% -129.13% -4.53%25.04% 641.68 37.47% 0.65 4.12% 0.19% 8.43% 165.45% 9.02%35.56% 265.55 46.92% 0.49 19.96% 0.25% 24.37% 141.28% 12.24%0.00% 0 52.06% 0.91 0.00%

28.64% 1249.7 38.73% 0.59 17.22% 3.33% -2.88% 19.28%25.62% -361.219032 104.55% 1.45 1.72% -772.06% -2.39%0.00% 35.65 54.81% 1.03 1.30% 32.62% 48.82% 1.28%

12.97% 334.41 54.31% 1.07 16.48% 2.60% 28.17% 12.51% 2.94%30.01% 174.07 61.07% 0.54 18.33% 7.73% 17.58% -13.10% 2.86%0.00% 387.28 46.19% 0.72 -12.56% 2.69% 17.03% -72.76% 4.50%

34.53% 6965.25 54.11% 1.10 15.55% 0.14% 4.38% 76.07% 7.55%44.19% 733.15 48.07% 1.16 1.98% 18.65% -2.01% 10.46%22.61% 396.44 26.23% 0.62 1.49% 1.51% 9.17% -124.98% 7.51%19.23% 4799 40.41% 1.03 -2.14% 1.87% 41.06% -81.07% 4.65%22.40% 2306.38 49.03% 0.95 15.88% 0.27% 16.16% -17.08% 22.75%21.36% 993.3 49.10% 1.14 -10.79% 0.26% 10.85% 23.49% 9.67%13.74% 276.4 47.15% 0.91 1.99% 15.14% 30.18% 33.90%20.78% 397.91 64.45% 0.79 -8.96% 0.07% 22.52% -33.46% 15.09%44.45% 247.69 36.18% 0.53 -16.65% 2.06% 29.30% -25.82% 4.01%0.00% 0 61.61% 0.94 0.00%

29.08% 12597.56 37.04% 1.17 -5.53% 2.80% 22.50% -281.13% 21.68%0.00% 0 39.47% 0.82 0.00%

24.48% 745.22 64.66% 0.73 0.02% 1.89% 14.82% 114.39% 7.46%36.85% 3241.63 45.44% 1.14 -13.00% 3.64% 31.27% 10.92% 6.14%42.33% -3594.692207 62.17% 1.12 0.05% -8.10%12.12% 639.82 36.71% 0.58 12.89% 2.78% 25.61% 45.60% 8.33%48.10% 2821 52.26% 0.31% 14.07% -401.82% 3.86%11.85% 570.65 56.65% 1.35 89.24% 4.36% 8.30% 86.83% 15.34%21.52% 748.36 28.14% 0.78 1.35% 5.76% 56.28% 18.94%11.96% -1425.649328 75.84% 1.16 1.70% -36.28%57.33% 300.47 59.59% 1.00 1.19% 35.00% 287.83% 2.96%34.14% 607 35.80% 0.67 15.47% 0.38% 21.37% 21.89% 17.53%16.79% 739.18 76.76% 0.53 24.62% 1.32% 9.40% 24.23% 8.04%0.00% 0 16.24% 0.00%

15.01% 590.92 49.81% 0.70 22.16% 0.63% 11.66% -53.57% 20.08%0.00% 2314.44 56.24% 1.01 41.02% 1.33% 5.45% 166.57% 21.18%

28.34% 427.88 64.12% 0.72 28.27% 1.02% 18.22% -36.26% 10.22%33.13% 2004.62 42.28% 0.75 14.54% 0.40% 5.44% -208.89% 12.88%15.02% 787.51 42.37% 1.29 1.52% 3.25% 140.23% 18.35%30.26% 1125 55.75% 0.67 4.64% 2.63% 6.07% -34.00% 6.25%0.00% 0 64.58% 1.12 0.00%

25.25% -1291.33615 64.58% 1.12 0.64% -278.26% -22.78%30.68% 7514.3 49.74% 1.17 13.75% 0.03% 34.30% 28.19% 29.27%36.16% 4484.34 65.49% 1.18 8.65% 0.49% 21.88% 48.44% 12.27%0.00% 0 53.36% 0.00%

31.07% 507.29 54.74% 0.79 0.21% 32.11% 266.84% 15.80%35.11% 3114.17 21.32% 0.41 22.71% 0.09% 55.73% -1.58% 16.08%31.80% 16936.47 64.41% 1.40 35.51% 0.00% 13.37% 120.08% 63.16%18.20% 1458.3 52.07% 0.84 11.99% 0.67% 24.65% 41.82% 10.58%0.00% 47.27 55.23% 1.18 -33.03% 1.12% 403.26% 1.34%

32.70% 3338.3 47.97% 0.66 -8.80% 0.30% 8.32% -7.94% 19.43%26.10% 839.01 50.49% 0.72 10.02% 2.68% 28.46% -57.06% 17.79%34.82% 159803.8 47.68% 1.06 31.35% 0.22% 27.64% 21.61% 48.04%29.67% 259.78 51.23% 1.17 -20.65% 1.17% 43.11% 468.92% 4.93%37.38% 107.64 56.57% 0.65 -28.01% 1.76% 74.67% -111.33% 10.89%37.87% 8133.49 57.74% 0.86 16.82% 28.70% 10.65% -322.09% 21.20%36.82% 333.99 63.68% 0.85 1.91% 16.79% 262.68% 12.29%

14.50% 133.44 53.26% 1.27 0.61% 0.00% 183.06% 3.08%45.35% 1118.02 38.91% 0.48 8.69% 3.57% 14.52% 81.12% 16.89%17.04% 1080 0.30 11.87% 9.78% 1.11% 7.35% 7.19%35.15% 901.53 33.75% 0.53 15.13% 0.63% 19.58% 71.57% 15.70%38.33% 1500.12 33.88% 0.76 0.26% 21.60% -2.57% 65.20%22.87% 707 59.99% 1.09 3.70% 12.61% 67.17% 16.51%0.00% 0 63.72% 0.76 0.00%

87.60% 256.99 45.52% 1.02 -33.13% 0.90% 8.07% 497.27% 8.45%15.39% -322.939448 73.37% 1.47 0.98% -11.33%26.57% 926.47 32.76% 0.51 9.51% 7.69% 46.72% 5.40% 21.14%30.65% 13658.9 55.01% 1.00 68.63% 5.26% -43.38% 15.16%30.72% 622.39 45.72% 0.83 -14.90% 2.45% 68.33% -144.63% 11.37%0.00% 0 0.00%

12.19% 429.11 69.11% 0.90 0.19% 0.00% -25.51% 13.28%35.70% -176.53565 56.83% 1.67 0.03% -12.09%0.00% -312.01 70.09% 1.11 0.60% -33.72%

21.40% 7458.28 30.50% 0.67 19.72% 0.74% 23.31% 94.49% 19.49%47.01% -862.51823 87.08% 1.25 0.86% -4.46%30.50% 1496.69 49.58% 0.77 23.32% 1.22% 18.27% 82.83% 13.44%0.00% 0 19.42% 1.03 0.00%

17.54% 48733.8 32.49% 1.09 11.52% 0.14% 12.78% 119.50% 10.73%1.00% 1515.3 51.91% 1.23 0.63% 23.86% -95.64% 28.94%

42.46% 357.69 55.08% 0.68 26.71% 0.02% 17.98% 86.11% 8.24%12.58% 791.08 48.88% 1.34 1.82% 22.58% 137.26% 20.22%0.00% 0 43.39% 0.71 0.00%

17.87% 3421.15 49.79% 1.41 71.75% 2.47% 13.71% -21.93% 15.40%26.12% 1058.42 54.12% 1.05 38.77% 0.20% 6.38% 148.53% 16.54%36.57% 415.65 69.81% 0.82 -3.09% 0.39% 14.09% -84.55% 6.95%22.79% 155.69 46.50% 1.02 1.31% 21.12% 146.73% 6.88%

100.00% 383.2 87.86% 0.80 3.14% 0.43% 3.90%0.00% 1888.2 78.08% 1.13 2.22% 2.67% 96.20% 80.21% 7.95%

42.39% 108.3 55.76% 0.90 -2.23% 0.47% 32.17% 157.46% 2.23%0.00% 0 0.00%

20.39% 2236.96 41.49% 0.89 6.58% 12.63% 30.03% 13.01%38.08% 329.8 62.18% 1.10 -16.87% 9.39% 13.71% -173.96% 7.96%39.41% 1034.34 46.87% 0.89 48.84% 8.64% 14.93% 12.35%44.80% 514.88 84.18% 1.15 55.53% 3.52% 28.27% -108.75% 6.38%25.92% 113.86 69.94% 1.19 -42.84% 16.48% 78.21% 7.52%0.00% 0 47.73% 0.80 0.00%

36.50% 3200.98 40.27% 0.91 47.54% 6.25% -276.81% 18.00%41.13% 76913.06 35.73% 0.90 17.67% 32.03% 6.19% -82.93% 15.63%37.19% 2723.3 46.01% 0.73 57.97% 5.46% -55.02% 14.49%0.00% 0 65.71% 0.98 0.00%0.36% -11777.54764 55.96% 1.23 1.24% -278.00% -2.61%1.79% 298.34 64.03% 1.02 0.13% 6.34% 214.53% 18.75%

32.47% 3037.54 71.42% 5.65% 0.56% 12.95% -62.74% 6.92%0.00% -1137.16 63.75% 1.34 0.28% -73.78%8.07% 2661.1 41.56% 0.65 33.79% 0.19% 8.75% 82.20% 30.48%

39.30% 2439.58 45.68% 0.95 67.82% 4.42% 8.27% 34.59% 7.66%32.28% 713.73 51.38% 0.84 13.35% 0.13% 14.26% 90.57% 12.66%14.94% 162.82 52.88% 0.98 -5.80% 1.37% 59.34% -233.13% 2.35%35.06% 225.03 39.86% 0.94 17.01% 1.90% 11.18% -116.30% 6.07%24.22% 3822.92 47.41% 0.98 47.63% 0.00% -54.24% 11.34%

25.98% 567.21 57.21% 0.85 3.42% 9.69% 16.60% 16.58%0.00% 0 57.33% 0.09 0.00%

21.83% 665.7 54.59% 0.81 1.45% 25.83% 74.09% 12.24%24.98% 2651.6 52.20% 0.96 -7.39% 0.68% 33.87% -103.55% 17.44%22.40% 150.59 52.17% 1.31 41.40% 1.00% 70.66% 43.85% 13.74%34.79% -347.856224 59.34% 1.09 2.31% 54.70% -15.31%0.00% 182.25 50.10% 1.09 25.63% 2.21% 29.04% 40.39% 7.01%0.00% 213.99 55.58% 1.22 -2.72% 1.45% 34.27% 15.93% 4.68%7.22% 493.89 43.74% 0.80 0.16% 23.74% -5.67% 91.49%

16.85% 12789.6 43.36% 1.07 23.81% 2.04% 11.47% -25.17% 14.00%44.89% 2971.2 44.15% 1.20 1.26% 0.01% -145.90% 3.14%26.83% 6803.5 45.25% 1.07 7.61% 0.78% 14.56% 220.25% 16.51%39.67% 1789.13 49.14% 0.89 -6.74% 1.58% 23.03% -0.71% 5.45%38.07% 299.65 56.88% 1.14 4.71% 9.37% 25.77% 9.39%0.00% -2506.3 74.45% 1.00 2.43% -57.01%0.00% 7.86 60.23% 0.93 1.24% 0.51% 316.88% 2.16%

25.58% 786.84 35.59% 0.90 3.70% 3.40% 15.48% -88.13% 11.18%35.86% 309.93 52.40% 0.65 6.54% 8.44% 13.17% -6.00% 30.28%13.27% 9.29 49.96% 0.91 2.09% 277.61% 0.70%26.07% 206.45 62.68% 1.17 -5.84% 2.07% 52.98% -42.96% 2.75%27.79% 613.37 42.31% 0.98 2.34% 0.80% 27.46% 17.93% 16.40%0.00% 0 37.51% 0.93 0.00%0.00% 146.38 57.99% 0.75 86.30% 0.66% 44.38% 14.73%

26.66% 614.89 49.91% 0.82 24.56% 5.73% 24.16% -50.76% 5.64%37.33% 420.62 6.41% 0.00% 64.14% 38.77%33.89% 2244.9 42.35% 0.96 15.36% 2.29% 5.14% 13.46% 8.25%9.13% 2434.4073 50.29% -14.96% 0.00%

40.99% 292.74 38.20% 0.79 7.12% 0.22% 0.00% 366.32% 8.48%33.33% 6799.3 38.04% 58.47% 6.62% -38.43% 13.25%0.00% 619.77 9.06% 1.88% 7.79% 60.13% 6.57%0.00% 0 0.00%

36.21% 3012.9 64.47% 1.00 23.18% 9.53% -156.78% 16.05%25.97% 224.32 50.55% 1.02 26.49% 3.52% 22.62% 44.00% 21.10%29.82% 2273.01 69.17% 1.27 5.60% 1.26% 4.36% 191.05% 3.56%37.81% 12543.99 48.67% 0.91 -4.22% 0.54% 28.51% -39.02% 27.64%16.14% 1981.49 57.65% 0.88 36.68% 20.25% 88.05% 9.74%8.27% 351.35 55.58% 1.35 61.03% 4.69% 11.15% 58.26% 28.57%

14.60% 338.99 61.14% 0.87 18.53% 17.31% 62.63% 2.70%44.10% 667.77 30.19% 0.61 41.83% 2.50% 10.41% -23.81% 20.16%0.00% 0 75.16% 0.59 0.00%0.00% 10.35 54.41% 0.76 0.11% 0.00% -45.41% 0.27%0.00% 85.28 62.75% 0.93 3.54% 0.00% 188.23% 0.78%

13.48% 10317.48 42.28% 1.26 50.96% 0.68% 2.25% 36.02% 24.04%9.37% 1159.46 38.41% 0.55 0.29% 22.26% 97.75% 15.11%

36.08% 469.68 34.16% 0.74 1.23% 1.52% 23.62% 7.11% 15.66%25.84% 3477.84 49.72% 1.31 20.64% 1.61% 7.24% 33.59% 28.79%27.00% 135 68.40% 1.28 42.55% 14.21% 32.87% 90.30% 5.91%

After-tax Margin PE PBV PS EV/EBITDAEV/EBITFirm Value/BVEV/Sales ROE ROICMarket Debt to Capital8.91% 16.56 5.85 2.35 13.03 15.44 5.66 2.34 35.33% 22.81% 0.71%7.49% 6.32 1.70 0.50 5.66 7.59 1.33 0.83 26.97% 12.08% 39.96%6.57% 8.40 2.27 1.15 5.62 9.13 1.39 2.24 27.00% 4.11% 50.09%5.56% 23.71 5.69 2.48 25.42 30.13 4.49 2.53 24.01% 11.41% 5.69%

13.38% 7.23 3.70 1.80 8.55 9.21 3.58 1.79 51.08% 28.14% 1.16%9.60% 9.60 1.29 1.00 5.95 9.29 1.17 1.52 13.43% 7.43% 34.02%2.02% 6.33 1.22 0.17 11.51 12.02 1.13 0.26 19.33% 8.88% 37.13%

20.87% 9.61 2.76 3.49 9.19 10.76 2.57 3.63 28.76% 14.89% 4.31%44.07% 10.18 1.87 4.53 7.03 7.78 1.86 3.65 18.32% 28.52% 0.18%4.17% 13.41 1.24 0.60 4.35 10.96 1.20 0.69 9.26% 7.27% 13.23%8.57% 9.00 1.76 0.54 6.47 9.74 1.31 0.99 19.52% 11.34% 45.20%9.56% 17.58 6.54 3.44 18.16 23.82 6.29 3.41 37.20% 19.39% 0.73%5.61% 4.70 0.82 0.32 0.80 0.90 0.89 0.09 17.35% 34.43% 44.85%4.99% 8.56 2.03 0.64 7.72 9.49 1.32 1.32 23.70% 5.00% 51.71%4.64% 12.03 3.06 1.32 16.34 25.53 2.98 1.28 25.46% 11.90% 1.34%

17.17% 14.67 4.41 1.97 10.41 14.51 2.52 2.49 30.04% 17.70% 21.98%0.00%

13.66% 4.97 1.90 0.75 3.36 3.59 1.45 0.69 38.19% 40.51% 34.91%6.84% 18.57 2.91 1.43 11.29 16.42 1.86 1.97 15.66% 6.63% 29.46%8.08% 7.46 2.07 0.58 5.31 6.32 1.65 0.70 27.74% 20.01% 23.50%5.50% 49.62 3.00 2.22 14.98 37.68 2.79 2.27 6.05% 6.95% 3.77%

14.81% 10.91 1.59 0.65 6.85 11.68 1.16 1.73 14.54% 9.93% 63.01%9.52% 28.27 13.45 2.58 13.66 28.74 6.91 2.77 47.58% 25.00% 7.59%

14.08% 3.59 1.35 0.80 12.27 15.98 1.06 3.53 37.77% 4.24% 78.47%5.51% 18.23 3.23 1.15 11.92 17.75 2.21 1.38 17.73% 9.33% 20.78%

11.51% 27.35 1.31 3.28 29.02 40.07 1.15 6.13 4.80% 2.15% 46.71%8.04% 14.61 6.95 2.00 13.09 16.16 5.04 2.10 47.57% 20.92% 6.38%

0.00%4.30% 26.86 3.71 1.38 16.86 37.39 2.18 1.85 13.81% 5.11% 25.88%6.27% 29.86 6.59 3.64 26.34 35.49 6.59 3.60 22.08% 12.15% 0.00%7.10% 7.80 3.74 1.81 11.89 13.93 3.69 1.75 47.91% 17.02% 0.48%7.66% 15.32 3.81 1.52 15.25 18.74 2.17 2.04 24.84% 8.29% 26.86%9.67% 11.46 6.66 1.69 9.29 12.02 4.84 1.80 58.12% 26.53% 6.64%8.93% 17.07 5.81 2.54 15.56 18.42 5.81 2.44 34.01% 26.14% 0.00%8.13% 12.62 3.07 2.40 16.14 21.70 2.64 2.59 24.34% 8.34% 7.79%3.48% 14.32 2.79 0.45 8.11 14.07 1.94 0.60 19.45% 11.39% 24.36%1.81% 17.44 4.44 0.88 16.87 47.37 3.38 0.94 25.45% 7.02% 9.06%

30.39% 5.55 4.72 2.70 5.37 5.63 4.72 2.70 85.04% 53.44% 0.00%10.35% 8.32 0.93 0.66 5.91 9.22 0.96 1.37 11.14% 7.29% 51.74%7.38% 12.17 1.93 0.86 10.97 15.65 1.39 1.47 15.82% 7.01% 41.75%

10.90% 2.73 0.88 0.43 8.30 9.95 0.97 1.47 32.25% 7.12% 77.76%10.45% 5.91 1.58 0.94 3.82 5.86 1.33 0.93 26.68% 17.90% 32.79%

0.00%11.36% 6.32 1.51 0.72 5.54 6.00 1.16 1.11 23.87% 13.15% 58.69%5.17% 12.24 1.95 0.91 11.00 19.65 1.33 1.78 15.96% 3.88% 48.69%7.57% 9.35 1.97 0.82 7.33 10.16 1.60 1.07 21.04% 11.40% 23.38%-1.42% 0.94 0.44 0.95 0.54 -4.85% -2.51% 17.58%5.99% 10.01 4.51 0.69 8.84 11.05 2.23 0.96 45.03% 14.14% 29.20%5.25% 9.49 2.63 0.70 7.84 10.31 2.24 0.74 27.71% 17.23% 10.55%

0.00%-0.40% 19.44 1.26 0.48 57.25 1.24 0.38 6.47% -1.39% 4.35%9.84% 10.95 4.18 1.74 9.75 11.34 3.99 1.62 38.18% 32.84% 1.52%

12.83% 23.88 12.32 4.54 20.71 28.84 5.11 5.15 51.60% 13.14% 12.45%2.87% 14.46 2.88 1.94 23.91 35.93 2.69 1.86 19.91% 4.83% 3.80%3.34% 4.64 2.68 0.24 4.97 6.16 1.78 0.33 57.64% 18.27% 29.80%

10.11% 25.42 2.16 3.62 24.25 27.97 2.07 3.73 8.50% 5.67% 3.64%2.03% 6.43 7.70 49.95 200.00 3.71 8.88 -6.86% 0.86% 13.46%

0.00%1.11% 67.19 1.81 0.45 13.73 40.08 1.38 0.72 2.70% 2.16% 38.17%6.95% 11.44 3.20 1.16 8.39 10.84 2.33 1.37 27.97% 12.04% 17.03%3.35% 9.19 2.25 0.43 7.71 12.43 2.12 0.45 24.53% 16.09% 4.85%-2.97% 16.12 1.53 0.64 81.46 1.25 1.10 9.49% -3.40% 41.52%4.05% 4.67 3.40 0.83 10.11 12.86 2.69 0.90 72.79% 13.12% 11.00%6.29% 11.44 4.31 1.30 12.42 15.09 3.37 1.41 37.66% 15.29% 8.39%3.92% 46.69 2.78 2.66 19.70 58.65 2.43 2.88 5.95% 3.34% 8.15%

0.00%13.14% 13.93 4.07 4.70 21.97 23.07 4.07 4.59 29.22% 12.51% 0.00%13.26% 19.60 5.51 2.43 12.89 16.25 3.17 2.90 28.10% 14.58% 16.38%12.41% 7.59 1.38 0.73 1.38 1.50 1.28 0.24 18.19% 100.00% 19.76%13.02% 11.05 7.81 2.23 10.66 11.29 7.81 2.21 70.68% 47.58% 0.00%

0.00%-4.61% 15.15 1.87 0.71 15.80 1.24 1.25 12.33% -5.01% 58.90%4.92% 12.37 1.43 0.52 8.52 18.54 1.18 0.99 11.56% 5.91% 48.26%7.57% 5.35 0.85 0.56 4.51 6.87 0.87 0.70 15.81% 9.48% 19.50%

16.64% 100.89 0.43 0.35 5.40 9.75 0.79 1.76 0.42% 7.46% 80.38%9.79% 7.24 1.20 0.43 5.09 8.04 1.07 1.01 16.57% 10.43% 58.39%4.31% 2.57 0.97 0.16 4.88 5.77 0.99 0.40 37.67% 10.63% 61.13%

14.94% 24.85 7.26 5.38 26.15 28.87 6.75 5.44 29.20% 18.58% 1.21%4.92% 16.77 7.66 1.38 16.31 19.19 5.59 1.44 45.69% 20.82% 5.57%6.71% 14.10 7.22 1.97 17.48 17.51 6.49 1.96 51.20% 25.38% 1.81%2.21% 12.20 1.92 0.71 10.44 24.14 1.78 0.76 15.69% 5.20% 8.35%

16.29% 9.95 3.89 2.89 10.06 11.22 3.78 2.90 39.11% 21.60% 0.98%4.63% 5.80 1.17 0.47 7.21 9.67 1.10 0.77 20.25% 6.61% 39.74%

15.80% 8.43 1.50 1.36 3.68 6.64 1.29 1.55 17.82% 14.35% 32.99%25.92% 16.13 9.43 5.80 12.59 15.14 6.38 6.14 58.46% 27.19% 5.68%19.07% 12.59 4.29 4.74 11.39 15.38 4.29 4.72 34.11% 17.65% 0.00%3.84% 23.14 1.76 0.51 8.64 13.23 1.40 0.75 7.61% 7.35% 33.60%6.24% 17.18 3.10 2.11 17.90 23.55 2.94 2.15 18.02% 8.71% 2.48%

10.23% 23.41 4.88 3.08 23.01 26.88 4.85 3.08 20.86% 16.37% 0.17%9.26% 23.95 6.12 2.10 17.68 21.71 4.03 2.31 25.53% 16.86% 10.12%

-67.53% 4.81 1.63 1.08 17.09 -100.00% -4.27% 90.47%6.82% 5.47 1.42 0.30 5.30 7.76 1.14 0.71 25.87% 11.00% 58.49%

11.20% 3.49 0.89 0.65 3.33 4.44 0.91 0.78 25.54% 13.05% 19.80%4.80% 3.68 0.61 0.28 1.31 1.52 0.78 0.12 16.45% 15.98% 56.16%

21.61% 22.98 8.21 6.27 22.16 26.43 8.17 6.22 35.73% 30.10% 0.06%19.68% 26.18 10.81 7.34 26.49 30.31 8.58 7.53 41.29% 22.56% 2.64%18.08% 25.55 6.07 6.07 24.56 29.80 5.93 6.07 23.75% 18.12% 0.44%24.73% 7.12 2.05 2.73 7.86 10.82 1.88 2.93 28.72% 16.09% 8.18%32.37% 7.19 3.94 3.58 7.97 8.35 2.75 4.17 54.80% 21.55% 14.66%11.97% 20.19 15.16 3.49 13.65 19.80 14.78 3.49 75.10% 52.49% 0.18%6.16% 8.51 4.96 0.80 6.86 8.68 4.17 0.84 58.20% 30.81% 4.78%3.38% 3.76 0.56 0.20 5.57 9.55 0.78 0.54 14.87% 4.84% 64.16%-0.45% 96.42 1.63 3.49 70.03 1.36 4.97 1.69% -0.13% 31.22%10.26% 4.84 1.34 0.96 8.52 11.13 1.21 1.39 27.67% 8.98% 31.02%5.78% 21.18 4.49 1.68 13.92 19.05 4.32 1.70 21.20% 14.80% 1.11%

0.00%6.94% 20.82 3.04 3.83 26.71 29.54 3.04 3.61 14.61% 6.67% 0.00%-9.98% 1.45 0.39 1.09 1.41 -77.79% -7.76% 73.12%25.84% 12.04 0.78 1.63 13.94 21.66 0.92 5.60 6.44% 4.26% 70.92%11.07% 200.00 1.63 0.43 16.48 34.37 1.05 3.81 0.35% 3.04% 88.73%13.86% 9.09 1.39 1.78 7.48 12.12 1.25 2.33 15.25% 7.54% 27.59%7.74% 10.62 2.56 1.04 7.95 11.50 1.89 1.35 24.13% 10.83% 22.97%

14.81% 16.76 5.21 3.79 18.13 20.19 5.18 3.76 31.07% 21.25% 0.14%7.80% 1.67 1.11 0.44 2.23 2.48 1.06 0.32 66.28% 27.70% 43.75%

-18.40% 4.85 0.96 1.88 1.63 -100.00% -21.37% 41.19%0.00%

4.85% 16.40 0.91 0.98 13.22 26.51 0.94 1.40 5.57% 3.25% 30.84%9.41% 10.77 2.08 1.07 9.03 11.89 1.64 1.39 19.32% 11.21% 24.77%

15.16% 7.27 2.89 1.79 6.70 8.51 2.43 1.98 39.73% 18.72% 10.05%4.01% 18.75 2.97 0.80 10.36 13.60 1.80 1.17 15.84% 6.32% 33.20%

18.90% 13.48 3.66 3.34 11.87 16.01 3.56 3.32 27.12% 21.20% 1.06%13.36% 4.84 1.11 0.52 3.51 5.10 1.07 0.75 22.96% 19.19% 33.23%3.90% 131.88 8.39 5.99 50.15 91.18 8.36 5.96 6.36% 5.71% 0.05%

10.08% 9.54 2.69 1.63 8.05 10.38 2.69 1.59 28.22% 17.66% 0.00%9.82% 21.66 7.62 3.96 22.41 25.62 7.62 3.92 35.19% 20.80% 0.00%

12.59% 17.88 5.36 2.44 14.27 17.18 3.28 2.85 29.96% 14.51% 14.58%-37.26% 1.31 0.48 1.05 1.21 -100.00% -33.97% 78.22%5.22% 8.04 1.75 0.83 8.76 10.96 1.67 0.86 21.78% 10.35% 6.68%

11.47% 13.01 20.00 1.91 11.46 12.90 14.66 1.94 100.00% 97.03% 1.92%-0.80% 3.82 0.94 0.17 54.34 0.98 0.42 24.63% -1.87% 61.10%4.64% 11.85 2.91 1.03 11.07 17.41 2.44 1.14 24.54% 10.06% 9.94%

12.13% 10.21 1.08 0.96 7.87 10.92 1.05 1.44 10.56% 8.82% 33.84%12.33% 15.45 3.78 2.13 12.36 17.11 2.49 2.60 24.43% 11.91% 18.64%18.95% 11.93 2.45 2.95 10.10 17.98 1.78 3.97 20.54% 8.51% 26.17%6.61% 12.09 2.17 1.46 11.04 14.65 2.09 1.48 17.94% 9.61% 3.18%

13.80% 8.68 0.58 1.42 2.97 5.99 0.61 0.92 6.70% 7.11% 12.20%26.43% 5.91 1.27 2.69 9.74 10.78 1.15 4.39 21.49% 6.93% 40.31%11.54% 7.14 3.74 1.45 7.25 8.50 2.92 1.61 52.40% 21.04% 10.24%16.59% 14.91 1.45 0.75 4.91 7.70 1.11 2.29 9.76% 8.07% 67.28%9.18% 5.53 1.24 0.57 5.16 7.42 1.11 1.10 22.34% 9.22% 48.51%-4.20% 0.75 0.25 28.96 0.93 1.03 -40.92% -3.78% 76.28%15.38% 14.43 3.16 2.10 12.01 19.56 1.90 3.01 21.91% 9.78% 30.65%9.59% 6.52 1.09 0.47 5.67 9.03 1.02 1.65 16.71% 5.97% 71.78%

10.43% 31.98 4.19 4.48 23.50 38.50 4.12 4.43 13.11% 10.22% 0.56%4.01% 21.00 5.54 0.63 14.55 17.12 3.54 0.69 26.39% 23.28% 12.47%

15.51% 18.24 4.63 4.17 14.99 20.20 2.50 4.62 25.35% 11.52% 23.44%8.93% 10.23 1.68 0.77 7.92 11.45 1.39 1.11 16.40% 11.16% 31.16%4.36% 19.62 1.20 0.86 17.35 24.48 1.15 1.07 6.11% 4.71% 21.05%

10.25% 10.32 10.60 1.79 10.90 11.69 8.70 1.83 100.00% 49.81% 2.28%0.67% 200.00 3.67 3.13 49.12 200.00 3.46 3.14 0.31% 0.77% 2.34%

21.56% 23.58 8.08 3.98 15.43 21.85 3.84 4.71 34.27% 17.63% 15.57%2.30% 0.43 0.39 15.67 73.00 0.77 1.68 -17.05% 1.05% 77.17%

29.45% 14.45 2.50 4.98 11.60 15.69 2.50 4.97 17.32% 14.92% 0.00%3.47% 9.01 1.26 0.40 12.33 14.74 1.12 0.74 13.95% 5.25% 47.96%

12.13% 10.01 1.92 1.85 10.27 13.66 1.60 2.36 19.19% 8.26% 21.84%7.17% 31.49 3.76 6.89 33.31 90.25 3.72 6.88 11.93% 3.93% 0.34%

0.00%0.00%

2.85% 6.29 2.26 0.29 5.89 7.57 1.91 0.34 35.90% 16.12% 14.30%3.22% 6.28 2.00 36.92 84.58 2.50 2.73 -14.29% 3.08% 28.59%

13.47% 20.11 11.63 4.01 20.93 23.09 10.55 4.02 57.85% 37.72% 0.96%0.59% 1.74 0.30 13.94 86.47 1.19 0.78 -19.78% 0.92% 61.87%-7.78% 51.74 1.44 4.85 25.65 1.44 4.83 2.78% -2.32% 0.00%6.87% 20.58 4.03 3.25 17.94 29.22 4.03 3.24 19.61% 8.64% 0.01%

-48.80% 2.22 4.66 -67.73% 53.13%-0.28% 69.80 0.91 2.44 39.65 0.97 7.63 1.30% -0.04% 68.23%21.70% 16.84 4.71 4.97 34.13 35.92 1.68 9.60 27.97% 3.82% 48.60%14.54% 37.61 6.20 7.82 28.70 43.94 6.20 7.74 16.49% 12.37% 0.00%26.26% 25.47 6.25 8.14 23.73 25.67 6.24 7.74 24.53% 29.04% 0.02%0.61% 11.00 3.10 0.18 11.14 17.03 3.10 0.17 28.21% 13.73% 0.00%3.73% 9.16 1.46 0.81 7.02 11.30 1.42 0.82 15.94% 6.64% 5.44%6.00% 22.58 2.69 1.34 19.68 68.67 1.23 4.12 11.93% 1.83% 70.12%9.34% 9.96 3.12 1.45 14.95 18.50 1.39 2.75 31.34% 5.28% 59.07%

-100.00% 0.78 14.34 -10.68% 94.59%4.51% 23.53 2.74 1.70 20.11 33.49 2.74 1.61 11.63% 8.37% 0.00%-4.83% 2.80 0.70 90.48 1.19 2.78 -100.00% -2.07% 74.82%16.76% 8.86 2.25 0.88 6.06 9.39 1.45 1.57 25.36% 15.43% 44.27%16.96% 8.55 4.24 2.20 8.69 9.55 4.24 2.18 49.65% 33.47% 0.00%

0.00%6.91% 7.14 1.42 0.83 8.42 12.67 1.28 1.14 19.97% 7.74% 27.43%3.99% 137.10 1.89 2.33 25.37 50.52 1.38 3.97 1.38% 1.39% 42.06%5.59% 5.83 2.81 0.51 6.83 8.35 1.96 0.66 48.16% 17.06% 23.73%

10.36% 5.00 1.43 0.52 0.18 0.20 1.29 0.02 28.57% 24.75%9.06% 14.53 2.03 0.93 7.73 13.75 1.41 1.60 13.98% 8.00% 42.31%7.40% 9.02 1.13 0.94 8.36 12.95 1.11 1.13 12.53% 7.22% 17.57%

0.00%8.40% 5.42 1.98 0.67 6.24 8.61 1.36 1.24 36.60% 9.26% 46.08%

19.95% 15.94 7.67 4.84 12.87 16.44 5.72 5.07 48.09% 23.19% 5.10%7.32% 5.74 0.60 0.60 53.47 69.08 0.95 7.23 10.43% 0.96% 91.87%

13.80% 23.55 2.90 2.60 13.27 18.50 2.27 3.02 12.31% 10.47% 14.48%13.80% 23.55 2.90 2.60 13.27 18.50 2.27 3.02 12.31% 10.47% 14.48%8.98% 10.26 1.54 0.92 7.12 27.31 1.12 2.45 14.97% 4.22% 69.47%

24.09% 31.48 12.73 9.99 28.89 34.07 12.73 9.94 40.45% 33.15% 0.00%6.56% 11.99 1.87 1.02 12.21 17.63 1.29 1.76 15.63% 5.13% 52.36%9.90% 10.06 2.61 1.70 11.06 12.01 2.52 1.71 25.90% 14.92% 2.00%

10.97% 8.40 3.36 1.43 10.46 12.24 2.38 1.72 40.02% 15.24% 17.39%0.59% 0.80 0.30 32.13 200.00 0.97 2.51 -24.88% 0.23% 88.28%0.00% 39.54 1.74 2.34 15.77 33.39 1.64 2.52 4.41% 0.00% 8.97%

20.73% 12.24 4.78 4.17 11.71 13.27 4.66 4.19 39.03% 23.26% 0.67%1.48% 2.94 1.05 18.33 34.56 1.54 1.96 -3.30% 1.17% 46.94%

12.56% 13.26 2.32 1.41 9.68 11.49 1.59 2.09 17.49% 9.73% 34.43%19.65% 5.39 1.52 1.10 7.38 7.85 1.17 2.15 28.20% 11.05% 57.21%15.63% 8.69 2.39 1.93 8.60 9.73 2.29 1.96 27.44% 18.66% 2.95%4.01% 6.69 1.31 0.84 15.99 24.11 1.16 1.46 19.62% 3.18% 42.35%

0.00%22.07% 6.73 2.64 1.71 8.01 9.93 1.64 2.71 39.13% 13.44% 36.97%5.27% 6.53 2.26 0.53 8.10 14.86 1.35 1.14 34.69% 6.28% 53.61%3.37% 2.04 0.64 12.50 24.17 1.12 2.97 -16.99% 1.28% 78.62%

10.38% 19.65 8.51 1.77 13.82 17.15 2.92 2.37 43.32% 12.81% 25.50%7.97% 17.62 5.96 2.16 14.58 19.30 3.99 2.39 33.81% 13.44% 9.91%

0.00%

19.29% 5.56 1.24 1.07 5.95 6.32 1.11 1.71 22.37% 12.87% 48.09%2.01% 1.42 0.42 32.40 51.99 1.09 1.40 -16.91% 1.57% 70.64%2.74% 125.27 3.76 1.61 19.53 60.88 3.32 1.67 3.00% 5.63% 4.76%3.78% 7.87 0.77 0.23 6.58 13.78 0.90 0.60 9.84% 5.68% 62.33%4.21% 14.10 1.07 0.40 7.31 9.01 1.05 0.54 7.59% 8.16% 31.40%2.76% 15.82 1.52 0.71 11.34 28.27 1.44 0.78 9.63% 5.16% 11.12%5.38% 3.57 1.73 0.27 4.01 4.62 1.43 0.38 48.45% 20.24% 29.05%

11.25% 26.41 1.83 2.76 26.81 32.04 1.24 6.46 6.95% 2.16% 58.05%5.56% 13.69 1.82 1.03 9.94 16.90 1.60 1.21 13.29% 7.40% 16.54%4.65% 27.69 4.13 1.29 17.13 29.84 2.26 1.72 14.92% 6.27% 26.44%

18.75% 7.12 1.88 1.62 36.59 36.84 1.09 8.90 26.43% 2.30% 81.85%11.78% 25.75 6.79 2.49 17.51 20.43 3.24 3.06 26.39% 12.56% 18.89%23.67% 14.89 3.81 5.05 15.30 18.03 3.81 4.95 25.61% 19.35% 0.00%16.65% 7.90 2.94 1.19 9.88 13.37 1.39 2.81 37.23% 8.23% 57.59%8.05% 39.78 3.66 1.59 9.91 16.99 1.85 2.46 9.19% 6.17% 36.60%

0.00%13.20% 6.76 0.90 1.47 4.25 7.66 0.90 1.43 13.26% 8.28% 0.00%

0.00%8.87% 6.03 0.96 0.45 5.45 8.65 0.98 1.02 15.87% 8.56% 56.53%5.46% 14.63 2.66 0.90 10.84 15.89 1.65 1.37 18.21% 6.72% 36.99%-0.40% 10.29 1.29 49.81 2.47 1.96 -35.49% -0.51% 34.10%6.17% 10.18 3.97 0.85 8.49 11.95 3.78 0.84 39.02% 30.20% 1.72%1.50% 42.90 3.91 1.66 23.82 60.24 3.42 1.74 9.11% 2.97% 4.94%

12.08% 7.31 2.70 1.12 6.16 7.85 2.69 1.08 36.93% 32.75% 0.23%24.23% 23.62 1.74 4.48 23.47 24.87 1.32 7.68 7.35% 4.19% 42.50%-31.58% 0.98 0.98 0.99 1.61 -39.37% -19.39% 39.83%1.95% 9.31 1.06 0.28 11.06 14.10 1.03 0.64 11.42% 3.11% 57.75%

10.53% 10.25 3.54 1.80 9.52 11.20 3.54 1.79 34.56% 21.04% 0.00%7.23% 7.61 2.58 0.61 7.71 8.86 1.92 0.77 33.96% 18.30% 21.65%

0.00%15.83% 18.29 3.89 3.67 17.54 19.63 3.86 3.66 21.24% 17.04% 0.18%23.94% 14.58 2.96 3.09 11.87 17.21 1.96 4.12 20.33% 11.55% 26.02%7.91% 21.97 8.26 2.24 13.80 21.72 5.39 2.40 37.58% 18.63% 7.32%6.64% 21.78 6.19 2.80 16.89 28.61 5.69 2.84 28.41% 13.56% 1.68%

14.91% 28.09 2.32 5.15 23.01 28.94 2.31 5.08 8.24% 6.93% 0.06%4.24% 7.27 1.37 0.45 6.26 11.62 1.20 0.71 18.86% 7.27% 37.36%

0.00%9.40% 0.41 0.46 10.58 24.26 0.82 3.05 -15.35% 2.53% 85.03%

17.84% 13.91 3.16 4.07 11.57 17.87 2.53 4.60 22.70% 9.82% 11.49%9.00% 5.04 2.20 0.62 4.39 5.82 1.69 0.82 43.67% 18.62% 25.02%

0.00%10.72% 7.35 2.75 1.16 7.17 8.86 2.15 1.38 37.39% 16.78% 15.88%11.68% 19.96 20.00 3.21 15.76 17.99 17.83 3.24 100.00% 65.31% 1.00%30.93% 5.47 1.55 3.45 6.28 8.76 1.45 3.97 28.38% 11.28% 13.02%11.21% 18.14 5.90 1.92 12.95 17.40 2.97 2.39 32.53% 14.15% 20.13%-1.61% 192.80 1.35 2.59 23.54 1.33 2.70 0.70% -0.80% 5.16%14.72% 10.05 2.36 1.95 7.93 10.58 1.94 2.31 23.47% 12.39% 15.81%6.98% 14.20 4.89 2.52 19.03 26.21 4.76 2.48 34.45% 14.95% 0.73%

31.43% 6.99 3.11 3.36 6.20 7.33 2.80 3.53 44.55% 25.00% 5.26%8.63% 28.88 1.87 1.42 12.69 20.60 1.35 2.53 6.49% 4.63% 44.37%6.20% 22.90 1.05 2.49 11.56 25.62 1.05 2.54 4.59% 2.56% 3.52%

13.38% 5.97 2.30 1.26 5.43 5.70 1.71 1.23 38.56% 26.09% 26.54%9.81% 7.37 2.46 0.91 7.12 8.82 1.63 1.37 33.31% 11.79% 35.08%

6.12% 32.54 2.36 1.00 15.95 19.63 1.69 1.40 7.25% 7.39% 29.13%8.04% 12.86 4.64 2.17 12.90 14.31 4.55 2.11 36.12% 20.03% 0.54%5.52% 4.39 1.49 0.32 3.26 5.03 1.39 0.34 34.06% 23.92% 15.11%9.98% 9.43 2.78 1.48 7.99 10.02 2.57 1.54 29.46% 16.77% 4.66%

40.21% 2.60 0.82 1.69 7.19 7.23 0.93 4.72 31.75% 7.92% 64.21%13.77% 27.85 4.54 4.60 19.96 24.90 4.48 4.45 16.31% 16.02% 0.38%

0.00%1.51% 12.26 3.28 1.04 7.69 11.61 2.02 1.42 26.79% 2.17% 27.49%-0.31% 1.72 0.91 18.18 1.25 1.87 -18.84% -0.21% 51.91%14.24% 14.58 5.86 3.08 12.72 14.67 5.86 2.85 40.22% 49.28% 0.01%12.93% 5.26 1.64 0.80 1.10 1.79 1.41 0.33 31.09% 100.00% 24.91%9.19% 22.24 2.91 2.53 16.42 20.28 2.51 2.69 13.06% 8.92% 8.25%

0.00%16.29% 6.19 2.01 0.82 5.86 7.78 1.40 1.44 32.49% 15.81% 43.20%-2.47% 1.51 1.38 27.04 1.16 3.36 -10.36% -0.85% 59.06%

-30.00% 1.67 4.39 1.46 5.56 -14.65% -7.89% 21.56%12.89% 25.62 10.68 4.99 27.22 30.92 8.74 5.07 41.70% 23.59% 2.29%-2.98% 2.13 1.24 1.74 1.53 -7.28% -3.40% 19.71%4.81% 7.49 1.11 1.01 11.69 21.06 1.07 1.46 14.80% 3.54% 31.73%

0.00%9.86% 16.02 2.56 1.72 11.00 17.98 1.94 2.15 15.96% 8.93% 20.21%

21.23% 11.45 1.24 3.31 15.98 28.95 1.12 6.21 10.87% 3.82% 46.99%5.33% 9.08 5.46 0.75 6.93 9.54 3.24 0.88 60.20% 19.54% 15.40%

26.04% 8.10 1.55 1.64 4.20 7.42 1.35 2.21 19.15% 15.98% 27.26%0.00%

13.92% 31.51 4.90 4.85 18.93 27.96 4.87 4.74 15.56% 15.86% 0.18%8.55% 10.82 3.81 1.79 16.49 20.98 2.19 2.43 35.25% 7.72% 26.45%6.73% 29.44 5.06 2.05 15.70 21.89 3.39 2.32 17.19% 9.91% 12.15%3.05% 17.97 4.11 1.24 14.57 38.07 2.59 1.50 22.84% 5.37% 18.77%0.00% 6.25 2.11 0.24 14.17 25.05 1.33 0.50 33.68% 0.00% 53.28%6.02% 25.63 2.09 2.04 14.47 40.55 1.74 2.44 8.17% 4.37% 18.80%4.95% 38.97 1.25 0.87 7.51 18.49 1.12 1.59 3.20% 3.49% 45.45%

0.00%7.57% 14.04 5.50 1.83 14.66 17.96 5.47 1.71 39.16% 35.42% 0.10%5.77% 12.37 2.07 0.98 6.82 11.65 1.74 1.09 16.78% 10.02% 17.88%8.63% 2.83 0.91 0.35 3.29 3.48 0.97 0.50 32.22% 16.31% 63.94%5.76% 6.30 0.91 0.40 4.08 7.27 0.95 0.76 14.46% 7.22% 48.88%-1.14% 26.27 0.37 1.98 4.89 0.42 1.99 1.41% -0.21% 17.10%

0.00%11.43% 3.00 1.06 0.54 2.09 3.03 1.03 0.55 35.43% 22.26% 48.07%8.76% 4.27 1.46 0.67 3.49 5.55 1.21 0.83 34.16% 14.24% 45.02%8.93% 3.25 1.23 0.47 1.32 2.25 1.13 0.32 37.68% 38.39% 37.99%

0.00%1.47% 11.90 1.05 20.96 118.96 2.18 1.75 -75.48% 1.85% 40.96%

28.97% 28.63 4.71 5.37 16.35 21.22 3.07 6.26 16.44% 14.27% 14.33%7.86% 16.02 3.71 1.11 9.43 15.00 1.86 1.75 23.14% 8.40% 36.82%

-55.41% 1.11 2.59 1.06 4.39 -33.22% -13.37% 41.14%27.47% 20.99 9.96 6.40 20.21 21.85 8.31 6.53 47.46% 35.46% 2.21%4.81% 4.39 2.67 0.34 3.97 5.86 1.77 0.46 60.77% 18.97% 30.69%9.28% 16.05 5.20 2.03 13.58 16.61 3.57 2.28 32.37% 14.61% 10.85%5.70% 15.36 1.33 0.36 5.84 10.43 1.15 0.70 8.68% 9.36% 49.07%4.30% 11.65 9.32 0.71 10.76 11.66 5.05 0.77 80.01% 30.54% 10.15%

10.21% 4.43 1.07 0.50 3.72 3.99 1.03 0.54 24.20% 20.25% 51.09%

11.37% 10.83 2.36 1.80 9.65 11.30 2.36 1.74 21.84% 16.24% 0.13%0.00%

11.88% 8.28 1.34 1.01 6.28 10.38 1.19 1.58 16.18% 9.00% 36.68%13.77% 8.60 1.39 1.50 7.39 11.01 1.26 2.02 16.21% 8.61% 26.37%10.33% 20.84 7.01 2.86 17.38 21.45 6.72 2.86 33.65% 25.80% 0.72%36.98% 0.92 6.26 9.39 5.32 9.35% 83.11%8.04% 18.82 3.81 1.32 14.17 18.69 2.72 1.50 20.23% 15.14% 14.23%2.97% 40.91 4.08 1.91 31.51 64.27 3.94 1.91 9.98% 6.41% 1.16%

84.88% 8.86 1.26 8.11 8.93 8.95 1.25 8.19 14.19% 12.99% 1.19%15.79% 12.33 4.79 1.73 8.54 11.34 2.64 2.15 38.82% 20.03% 21.49%4.04% 51.61 6.91 1.62 16.66 26.21 3.47 1.92 13.38% 7.53% 16.80%5.77% 11.17 1.95 1.84 14.42 31.59 1.56 2.49 17.45% 3.62% 26.58%5.09% 10.72 1.62 0.58 9.12 13.11 1.25 1.11 15.12% 5.77% 47.98%6.14% 14.63 4.07 1.37 12.02 13.97 3.48 1.39 27.82% 17.59% 5.50%

-42.50% 4.14 7.19 49.81 2.47 8.93 -40.09% -12.22% 21.44%7.16% 200.00 12.22 7.27 50.01 106.94 7.18 7.66 3.63% 7.27% 6.26%5.38% 11.65 2.37 1.30 13.65 17.54 2.34 1.27 20.31% 10.42% 0.85%

19.29% 24.37 7.04 7.38 19.67 23.18 5.93 6.97 28.90% 30.05% 3.11%-2.48% 200.00 4.39 2.40 38.41 3.80 2.46 1.29% -4.08% 4.59%4.73% 24.70 6.37 0.68 13.81 19.92 1.79 1.27 25.79% 6.74% 47.83%

10.80% 12.43 3.04 2.04 10.72 13.64 2.99 2.04 24.47% 16.08% 0.88%0.00%

-0.51% 22.27 1.62 3.28 140.22 1.60 3.31 7.25% -0.25% 1.64%3.38% 5.54 0.89 0.31 7.12 11.64 0.94 0.54 16.05% 5.87% 45.14%

26.70% 9.73 5.27 3.77 7.73 9.02 3.92 3.84 54.12% 34.06% 8.06%5.11% 10.76 5.43 0.89 8.23 11.93 4.32 0.92 50.45% 25.97% 5.80%7.16% 1.97 0.53 6.93 7.87 1.26 0.62 26.76% 19.89% 57.70%3.89% 11.16 2.91 0.95 12.50 16.98 2.24 1.12 26.04% 7.80% 15.69%

10.78% 3.68 0.97 0.49 1.81 1.93 0.98 0.31 26.49% 33.26% 34.94%13.32% 0.00 0.00 0.00 4.18 4.76 0.62 0.63 16.87% 13.01%

0.00%10.29% 12.24 4.01 1.96 11.88 17.51 1.67 2.82 32.79% 7.62% 46.58%15.88% 11.12 3.26 2.35 8.86 10.55 3.26 2.26 29.36% 24.97% 0.00%5.91% 2.11 0.28 0.07 3.69 5.07 0.69 0.43 13.30% 9.54% 82.64%

13.73% 3.76 0.85 1.04 4.38 5.03 0.86 1.11 22.60% 10.61% 6.98%9.74% 11.96 2.90 1.16 7.32 7.93 2.10 0.92 24.21% 61.19% 19.98%

23.49% 12.10 2.19 3.46 9.70 12.87 2.19 3.30 18.08% 16.56% 0.00%1.33% 12.01 2.18 0.32 11.59 22.04 1.71 0.34 18.18% 7.93% 23.14%

10.56% 4.28 2.36 0.86 4.11 4.64 2.24 0.88 55.26% 27.89% 4.03%0.00%

8.73% 200.00 4.17 1.56 17.93 27.09 2.00 2.36 0.73% 7.39% 34.27%2.48% 37.86 1.40 0.29 10.36 26.04 1.14 0.65 3.70% 4.41% 56.03%

18.60% 38.85 11.53 9.34 36.93 43.21 11.37 9.29 29.67% 24.51% 0.13%14.41% 21.29 7.12 3.22 17.91 20.58 6.35 3.27 33.44% 28.39% 1.98%8.70% 17.70 3.74 2.77 16.83 20.11 3.71 2.74 21.14% 12.31% 0.30%

21.24% 18.50 1.60 5.33 18.65 20.26 1.51 5.80 8.67% 5.59% 9.72%3.98% 20.21 2.45 1.19 11.80 18.83 2.44 1.03 12.11% 12.43% 0.21%

0.000.014.008.00

12.00

16.0020.0024.0028.0032.0036.0040.00

Market Debt to EquityBook Debt to EquityInterest Coverage Ratio0.71% 4.17% 15.45

66.55% 113.39% 3.63100.35% 227.59% 1.78

6.03% 34.32% 165.411.17% 4.33% 546.02

51.56% 66.47% 2.6359.06% 72.30% 2.044.51% 12.45% 23.780.18% 0.34% 82.88

15.25% 18.93% 1.6782.47% 144.81% 2.080.73% 4.79% 526.04

81.33% 66.36%107.08% 217.30% 2.07

1.36% 4.16% 18.5028.18% 124.14% 3.680.00%

53.62% 101.83%41.76% 121.39% 2.2430.72% 63.56% 5.423.92% 11.76% 5.11

170.37% 270.25% 1.468.22% 110.55% 5.05

364.45% 493.58%26.22% 84.75% 2.2087.64% 115.05% 4.496.81% 47.37% 15.680.00%

34.92% 129.54% 1.070.00% 0.00% 176.990.48% 1.81% 123.69

36.72% 139.80% 2.857.12% 47.40% 27.400.00% 0.00% 200.648.44% 25.94% 443.66

32.20% 89.70% 1.189.97% 44.22% 2.280.00% 0.00% 1509.97

107.19% 99.39% 1.6671.68% 138.08% 3.48

349.66% 307.82%48.78% 76.88%0.00%

142.07% 214.44%94.88% 185.33% 2.4230.51% 60.01% 3.9921.33% 20.01% -1.6241.25% 185.95% 2.7011.79% 31.01% 6.390.00%4.55% 5.72% -2.981.54% 6.43% 25.94

14.22% 175.26% 2.603.95% 11.36% 6.73

42.45% 113.62% 6.273.78% 8.16% 9.00

15.55% 99.92% 0.200.00%

61.74% 111.92% 0.5420.53% 65.66% 4.485.10% 11.49% 3.77

71.01% 108.62% -1.4212.36% 42.05% 4.649.16% 39.48% 10.958.87% 24.65% 1.720.00%0.00% 0.00%

19.59% 107.88% 3.6924.62% 33.99%0.00% 0.00% 30.110.00%

143.33% 267.85%93.29% 133.33% 1.0824.22% 20.48% 12.14

409.70% 174.21% 1.01140.33% 168.37% 1.61157.24% 152.53% 5.24

1.22% 8.86% 158.455.89% 45.17% 31.371.84% 13.28% 80.049.11% 17.45% 2.600.99% 3.86% 140.05

65.96% 77.48% 3.5649.23% 73.95%6.02% 56.78% 4.410.00% 0.00%

50.61% 89.08% 1.302.54% 7.86% 18.140.17% 0.84% 61.03

11.26% 68.83% 4.93949.69% 4567.01% -1.16140.92% 199.52% 1.9124.69% 22.00% 5.43

128.11% 77.62%0.06% 0.53% 243.802.71% 29.34% 13.810.44% 2.69% 90.108.90% 18.22% 19.05

17.17% 67.67%0.18% 2.72% 100.825.02% 24.88% 14.17

179.06% 100.23% 1.7145.38% 74.16% -0.3444.97% 60.23% 5.101.12% 5.03% 24.87

0.00%0.00% 0.00%

271.96% 395.41% -0.91243.91% 189.17% 1.79787.04% 1286.57% 0.6238.11% 52.83% 3.4429.82% 76.38% 3.470.14% 0.71% 64.39

77.79% 86.23%70.03% 339.80% -6.210.00%

44.60% 40.76% 0.9132.93% 68.52% 6.1211.18% 32.29% 12.7749.70% 147.62% 1.581.07% 3.92%

49.77% 55.26% 3.170.05% 0.46% 4.570.00% 0.00% 16.370.00% 0.01% 25.23

17.07% 91.43% 4.23359.09% 471.59%

7.15% 12.53% 17.461.96% 39.19% 23.17

157.07% 147.84% -0.4911.04% 32.08% 25.5651.14% 55.13% 2.2122.91% 86.50% 3.5535.45% 86.86% 5.523.28% 7.12% 7.06

13.89% 8.07% 9.3267.54% 85.75% 104.1811.41% 42.67% 8.42

205.64% 299.17% 1.0794.22% 116.40% 3.08

321.53% 242.51% -0.4544.19% 139.75% 2.29

254.40% 277.32% 1.440.56% 2.34% 50.14

14.25% 79.00% 15.8930.61% 141.57%45.27% 75.95% 2.3526.66% 31.97% 1.702.33% 24.71%2.40% 8.80%

18.44% 149.00% 4.24337.97% 145.17% 0.13

0.00% 0.00% 235.7092.14% 115.81% 6.3727.94% 53.67% 6.340.34% 1.29% 11.500.00%0.00%

16.68% 37.64% 8.9440.03% 251.38% 0.410.97% 11.29% 145.02

162.27% 281.77% 0.150.00% 0.00% -1055.000.01% 0.06% 540.39

113.37% -1.46214.74% 194.94% -0.0194.56% 445.35%0.00% 0.00%0.02% 0.14%0.00% 0.00% 172.065.75% 8.40% 9.05

234.67% 632.06%144.34% 450.64%

1746.90%0.00% 0.00% 1067.89

297.19% 831.19% -0.1979.43% 178.51% 2.240.00% 0.00% 86.240.00%

37.80% 53.86% 3.5172.58% 137.31% 0.6731.11% 87.33% 9.3132.89% 47.02%73.33% 148.91% 1.5821.32% 24.11% 2.820.00%

85.45% 169.38% 4.015.38% 41.23% 11.38

1130.06% 676.94%16.94% 49.09% 2.7716.94% 49.09% 2.77

227.52% 349.43%0.00% 0.00%

109.90% 205.99%2.04% 5.31% 26.70

21.05% 70.75% 9.16753.42% 600.26% 0.06

9.86% 17.20% 2.620.68% 3.24% 46.73

88.47% 260.02% 0.5652.51% 121.79% 1.80

133.71% 203.19%3.04% 7.26% 36.39

73.45% 96.36% 0.780.00%

58.65% 154.54% 3.23115.58% 261.68% 1.35367.64% 749.39% 0.3934.22% 291.39% 2.2811.00% 65.53% 14.380.00%

92.63% 115.20%240.56% 341.01% 0.29

5.00% 18.79% 1.11165.46% 128.12% 1.0745.78% 48.99% 4.7712.52% 19.07% 2.6940.95% 70.78% 7.98

138.41% 253.91%19.82% 36.05% 3.5935.95% 148.52% 1.48

450.82% 848.56%23.29% 158.26% 2.460.00% 0.00% 379.24

135.81% 399.56% 1.3457.72% 211.02% 1.350.00%0.00% 0.00% 32.940.00%

130.07% 124.50% 2.1858.71% 156.34% 1.6751.75% 532.64% -0.101.75% 6.94% 28.355.19% 20.29% 3.770.23% 0.62% 59.13

73.92% 128.35% 4.6866.18% 64.68% -3.94

136.67% 145.36% 1.180.00% 0.00% 149.57

27.63% 71.35% 7.890.00%0.19% 0.72% 221.02

35.17% 104.29% 4.817.90% 65.21% 5.951.71% 10.60% 22.440.06% 0.15% 489.19

59.65% 81.77% 2.610.00%

568.01% 232.23% 0.3512.98% 41.01% 5.4933.38% 73.42% 7.310.00%

18.88% 51.90% 10.111.01% 21.68% 57.40

14.97% 23.24% 309.9225.21% 148.70% 2.325.44% 7.35%

18.78% 44.31% 6.400.73% 3.58% 49.385.56% 17.29% 135.61

79.75% 149.52% 1.493.65% 3.83% 7.60

36.14% 83.12%54.03% 132.72% 2.97

41.09% 96.94% 1.720.55% 2.54% 75.16

17.79% 26.58% 10.204.89% 13.58% 29.28

179.37% 147.88%0.39% 1.76% 76.060.00%

37.91% 124.51% 3.53107.95% 186.17% -0.03

0.01% 0.04% 155.6133.18% 54.27%8.99% 26.11% 4.390.00%

76.05% 152.85% 2.61144.24% 217.71% -0.3627.49% 45.86% -3.532.35% 25.08% 16.24

24.55% 52.40% -2.3646.48% 51.53% 2.090.00%

25.33% 64.78% 3.4988.63% 110.24%18.20% 99.45% 7.4037.48% 58.14% 4.200.00%0.18% 0.88% 204.58

35.97% 137.20% 1.4513.83% 70.02% 3.0323.11% 94.88% 1.27

114.03% 240.11% 0.4623.15% 48.46% 2.9183.31% 103.80% 1.230.00%0.10% 0.54% 865.08

21.78% 45.18% 3.05177.30% 161.66%95.61% 87.09% 1.8920.62% 7.65% -0.490.00%

92.57% 98.41%81.89% 119.53%61.25% 75.12%0.00%

69.37% 825.33% 0.1816.73% 78.76% 2.5258.27% 216.08% 2.6769.89% 77.34% -2.472.26% 22.53% 89.95

44.27% 118.21% 4.6512.17% 63.21% 9.6496.33% 128.46% 1.3511.30% 105.32% 7.48

104.46% 112.05%

0.13% 0.30% 26.690.00%

57.92% 77.60% 2.8935.81% 49.90% 2.840.73% 5.12% 12.04

492.12% 0.8316.59% 63.13% 4.441.17% 4.79% 14.461.20% 1.51%

27.37% 131.01% 4.9120.19% 139.45% 1.9636.21% 70.54% 0.9992.23% 149.57% 1.525.83% 23.71% 9.40

27.29% 112.85% -1.566.68% 81.61% 0.970.86% 2.02% 70.643.21% 22.62% 11.244.81% 21.12% -2.16

91.68% 583.92% 0.940.88% 2.69% 40.420.00%1.67% 2.70% -20.20

82.27% 73.11% 2.918.77% 46.17% 10.056.16% 33.43% 14.25

136.43% 269.13%18.60% 54.09% 4.3853.70% 52.32%

166.08% 1.190.00%

87.20% 349.83%0.00% 0.00% 54.71

475.98% 133.23% 1.697.51% 6.38%

24.98% 72.31%0.00% 0.00%

30.11% 65.73% 2.014.20% 9.92% 24.160.00%

52.15% 217.45% 0.91127.44% 178.31% 0.77

0.13% 1.51% 304.972.02% 14.38% 13.700.30% 1.13% 118.02

10.77% 17.26% 4.510.21% 0.52% 35.19

Date post:	19-Mar-2018
Category:	Documents
Upload:	vohanh
View:	217 times
Download:	2 times

adamodar/pc/country… · XLS file · Web view · 2004-06-27sbbj in equity state bank of bikaner...

Documents