Round Rankings - Universe 8

Profit and Loss statement (k USD), Global
Sales revenue
Costs and expenses
Variable production costs
Feature costs
Transportation and tariffs
R&D
Promotion
Administration
Costs and expenses total
OPERATING PROFIT BEFORE DEPR. (EBITDA)
Depreciation from fixed assets
OPERATING PROFIT (EBIT)
Net financing expenses
PROFIT BEFORE TAXES
Income taxes
PROFIT FOR THE ROUND
Balance sheet (k USD), Global

ASSETS
Fixed assets
Inventory
Receivables
Cash and cash equivalents
Total assets
SHAREHOLDERS' EQUITY AND LIABILITIES
Equity
Share capital
Other restricted equity
Profit for the round
Retained earnings
Total equity
Liabilities
Long-term loans
Short term loans (unplanned)
Payables
Total liabilities
Total shareholders' equity and liabilities
Profit and Loss statement (k USD), USA

Sales revenue
from markets
from internal transfers
Sales revenue total
Costs and expenses
Feature costs
R&D
Promotion
Administration
Costs of imported products
PROFIT BEFORE TAXES
Income taxes
Balance sheet (k USD), USA

ASSETS
Fixed assets
Inventory
Receivables
Total assets
Equity
Share capital
Other restricted equity
Retained earnings
Total equity
Liabilities
Long-term loans
Short term loans (unplanned)
Internal loans
Payables
Total liabilities
PARENT COMPANY'S CASH FLOW STATEMENT (k USD)

Cash provided by operating activities
Operating profit before depreciation (EBITDA)
Change in receivables (incr - / decr +)
Change in inventories (incr - / decr +)
Change in payables (incr + / decr -)
Income taxes
Total
Plant investments (-) / divestments (+)
Cash flow before financing activities
Cash provided by financing activities
Dividends
Proceeds from equity issues and buybacks
Change in long-term debt (incr + / decr -)
Change in short-term debt (incr + / decr -)
Change in internal loans
Total
Change in cash and cash equivalents
Cash 1.1.
Cash 31.12.
Profit and Loss statement (k USD), Asia

Sales revenue
from markets
Sales revenue total
Costs and expenses
Feature costs
R&D
Promotion
Administration
PROFIT BEFORE TAXES
Income taxes
Balance sheet (k USD), Asia

ASSETS
Fixed assets
Inventory
Receivables
Total assets

Equity
Share capital
Retained earnings
Total equity
Liabilities
Loans
Internal loans
Payables
Total liabilities
Profit and Loss statement (k USD), Europe
Sales revenue
from markets
Sales revenue total
Costs and expenses
Feature costs
Promotion
Administration
PROFIT BEFORE TAXES
Income taxes
Balance sheet (k USD), Europe

ASSETS
Fixed assets
Receivables
Total assets

Equity
Share capital
Retained earnings
Total equity
Liabilities
Loans
Internal loans
Payables
Total liabilities
Ratios and key financial indicators

Ratios
Market capitalization of the company (k USD)
Shares outstanding at the end of round (k shares)
Share price at the end of round (USD)
Average trading price during the round (USD)
Dividend yield
P/E ratio
Cumulative total shareholder return (p.a.), %
Key financial indicators, %

Operating profit before depreciation (EBITDA)
Operating profit (EBIT)
Return on sales (ROS)
Equity ratio
Net debt to equity (gearing)
Return on capital employed (ROCE)
Return on equity (ROE)
Earnings per share (EPS), USD
Market report, global

Global market shares
Total
Tech 1
Tech 2
Tech 3
Tech 4
Market report, USA

Tech 1
Average Selling Price (USD)
Number of offered features
Sales (k units)
Demand
Tech 2
Sales (k units)
Demand
Tech 3
Sales (k units)
Demand
Tech 4
Sales (k units)
Demand
USA market shares

Total
Tech 1
Tech 2
Tech 3
Tech 4
Market report, Asia

Tech 1
Average Selling Price (RMB)
Sales (k units)
Demand
Tech 2
Sales (k units)
Demand
Tech 3
Sales (k units)
Demand
Tech 4
Sales (k units)
Demand
Asia market shares

Total
Tech 1
Tech 2
Tech 3
Tech 4
Market report, Europe

Tech 1
Average Selling Price (EUR)
Sales (k units)
Demand
Tech 2
Sales (k units)
Demand
Tech 3
Sales (k units)
Demand
Tech 4
Sales (k units)
Demand
Europe market shares

Total
Tech 1
Tech 2
Tech 3
Tech 4
Production report
Own production (k units)
USA
Tech 1
Tech 2
Tech 3
Tech 4
Asia
Tech 1
Tech 2
Tech 3
Tech 4
Contract manufacturing (k units)
USA
Tech 1
Tech 2
Tech 3
Tech 4
Asia
Tech 1
Tech 2
Tech 3
Tech 4
Capacity usage
USA
Tech 1
Tech 2
Tech 3
Tech 4
Free capacity
Asia
Tech 1
Tech 2
Tech 3
Tech 4
Free capacity
Inventory (k units)
USA
Tech 1
Tech 2
Tech 3
Tech 4
Asia
Tech 1
Tech 2
Tech 3
Tech 4
Inventory management costs, k USD
Origin of products sold in USA (k units)
USA
Asia
Origin of products sold in Asia (k units)
USA
Asia
Origin of products sold in Europe (k units)
USA
Asia
Number of plants next round
USA
Asia
Number of plants after next round
USA
Asia
Cost report
Logistics
Average logistics cost per sold product (USD)
Products sold in USA
Products sold in Asia
Products sold in Europe
Production cost per unit (USD)
USA
Tech 1
Tech 2
Tech 3
Tech 4
Asia
Tech 1
Tech 2
Tech 3
Tech 4
Contract manufacturing cost per unit (USD)
USA
Tech 1
Tech 2
Tech 3
Tech 4
Asia
Tech 1
Tech 2
Tech 3
Tech 4
Production scrap-%
USA
Tech 1
Tech 2
Tech 3
Tech 4
Asia
Tech 1
Tech 2
Tech 3
Tech 4
HR report
Human resources
Wage / month
Training budget / month
Number of R&D personnel
HR Turnover, %
Recruitments + / Layoffs Allocation of man-days, %
HR Efficiency Multiplier
Total costs, k USD
Total monthly costs per employee, USD
Social responsibility report

Social responsibility by team
Ethics
Sustainability
Average component supplier cost per product sold (USD)
Average image per supplier
Supplier 1
Supplier 2
Supplier 3
Supplier 4
Supplier 5
Supplier cost
Supplier 1
Supplier 2
Supplier 3
Supplier 4
Supplier 5
U8T1
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
1,898,384 2,364,666 2,300,700 3,292,024 3,193,476 2,207,947 2,399,767 2,774,294 1,399,511
574,422 846,355 457,010 350,430 515,635 921,966 263,251 924,502 272,152

189,058 460,776 352,565 674,169 416,802 146,109 287,483 689,321 165,436
523,218 473,069 716,940 718,997 577,561 209,970 453,461 639,470 418,371
34,347
20,384
75,320 126,725
79,184
69,226
23,091
92,432
30,405
0
7,222
0
8,376
0
0
56,000 170,748
4,786
105,000
87,000
60,600
57,000
50,000
55,000
110,000 140,000
84,000
112,389 138,178 127,692 134,010 144,010 150,105
119,048 161,442 108,610
1,538,433 2,032,982 1,790,128 2,069,706 1,783,192 1,552,376 1,312,334 2,817,915 1,083,759
359,951
11,911
331,683
85,981
510,573 1,222,318 1,410,284

73,731
51,251 134,802
655,571 1,087,433
109,539
48,230
-43,621
199,685
315,752
29,236
348,040
195,230
245,702
835,922
436,842 1,171,067 1,275,482

11,215
-95,580 -107,598
546,032 1,039,203
951,263 -106,495
-243,306
397,912
286,516
167,401
152,810
7,539
-590,220
0
425,627 1,266,647 1,383,079

81,386 266,544 355,739
-405,231 1,145,698
23,440 334,247
-641,219
1,382
119,115
22,212
145,271
-590,220
344,242 1,000,103 1,027,340
-428,671
-642,601
96,903
U8T1
67,496
255,535
73,088
428,405
824,524
450,000
41,640
145,271
###
-992,839
U8T2
U8T3
U8T4
U8T5
U8T6
811,451
U8T7
U8T8
U8T9
487,227 417,807
0 763,879 620,720 273,303 1,131,549 165,670
0
82,568 267,315 221,406 339,391 370,145
262,114 245,495
91,040
88,577 126,743 122,949
85,006
92,391 106,810
53,881
6,000 1,132,689 4,764,659 5,644,690 1,736,367 6,492,159 192,951 882,988
584,267 1,721,641 5,158,717 6,752,924 2,781,484 7,227,997 1,693,425 1,348,034
340,000
0
-590,220
###
###
1,603,187 2,944,210
163,316 2,803,887
50,860
69,322
1,817,363 5,817,419
405,940 340,000 1,040,000

0
0 3,769,570
344,242 1,000,103 1,027,340
0 2,736,818 545,042
750,182 4,076,921 6,381,951
909,789 1,009,789
0
0
61,671
72,007
971,460 1,081,796
400,000 660,000
390,951 3,688,436
-428,671
811,451
### 1,338,770
### 6,498,658
309,789 7,429,789
0
0
61,184
51,870
370,972 7,481,659
340,000
0
-642,601
-952,101
###
395,000
296,688
96,903
###
-295,880
689,789 2,857,816 1,609,789

0
0
0
39,551
90,310
34,125
729,339 2,948,126 1,643,914
824,524
U8T1
584,267 1,721,641 5,158,717 6,752,924 2,781,484 7,227,997 1,693,425 1,348,034
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
570,832 1,312,320 729,281

545,506
112,976 557,099
1,116,338 1,425,296 1,286,380
380,321
505,472
885,793
436,296 655,485
446,488 730,407
882,784 1,385,892
725,975 697,796
69,756 770,436
795,731 1,468,232
480,487
378,281
858,769
477,751 679,998 377,478

69,361 279,833 140,467
232,295 238,359 403,571
0
0
6,033
0
5,321
0
36,000
27,000
10,000
80,201
92,810
86,265
0
0 108,804
895,608 1,323,321 1,132,618
257,314
84,083
310,903
0
5,912
8,000
88,572
0
754,783
369,354
75,412
271,062
0
0
15,000
87,064
0
817,892
603,572
60,833
209,970
0
0
18,000
92,572
0
984,947
170,621 733,170
104,694 140,844
158,790 290,688
0
0
34,462
92,488
40,000
55,000
73,299
93,775
0
0
581,867 1,405,966
272,152
94,628
151,369
0
4,786
25,500
88,610
0
637,045
220,731
0
101,975
37,529
153,762
29,236
131,010
0
64,893
29,236
400,944
23,914
213,864
0
62,266
37,156
221,724
29,236
220,731
199,538
64,446
736,139
124,526
37,977
131,010
10,529
35,657
-76,130
377,030
956,112
213,864
-92,302
25,110
268,654
192,488
172,457
21,192
0
-671,693
0
86,549
0
120,481
570
111,787
42,479
-579,082
0
306,166
116,343
-243,544
0
20,031
0
21,192
-671,693
86,549
119,911
69,308
-579,082
189,823
-243,544
20,031
U8T1
U8T2
0
255,535
21,977
2,000
279,512
212,663
0
50,524
2,000
265,187
410,000
41,640
21,192
###
###
300,000
0
-671,693
###
###
U8T3
U8T4
U8T5
U8T6
U8T7
165,670
0 165,670 135,515
0
16,057 244,451 221,406 339,391 248,224
28,077
14,642
16,797
25,236
27,950
488,183 1,347,475 4,246,647 1,078,123 6,035,412
697,987 1,606,569 4,650,520 1,578,266 6,311,586
365,940
0
86,549
-1
452,488
300,000 1,000,000
0 3,769,570
119,911
69,308
134,755
99,294
554,666 4,938,172
360,000 620,000
390,951 3,688,436
-579,082 189,823
### 221,825
### 4,720,084
U8T8
U8T9
210,551 165,670
262,114 245,495
26,865
18,499
188,951 648,380
688,481 1,078,044
300,000
0
-243,544
-997,605
-941,149
355,000
296,688
20,031
###
###
1,603,187 2,409,789
163,316 2,803,887
45,000
32,000
30,007
46,130
1,841,510 5,291,806
279,512
U8T1
265,187
U8T2
909,789 1,009,789
0
0
-700,000
17,000
35,711
25,114
245,500 1,051,902
309,789 7,429,789 689,789 1,959,789 1,609,789

0
0
0
0
0
-625,000 -529,800 885,000 -375,000 530,000
27,559
33,663
16,713
44,841
19,949
-287,652 6,933,652 1,591,502 1,629,630 2,159,738
697,987 1,606,569 4,650,520 1,578,266 6,311,586
U8T3
U8T4
U8T5
U8T6
U8T7
688,481 1,078,044
U8T8
U8T9
220,731
4,874
-255,535
-4,449
-199,538
0
-233,917
101,975
-3,826
0
-10,756
-736,139
0
-648,746
153,762
-1,256
-16,057
616
-37,977
0
99,088
131,010
3,140
18,487
735
-10,529
-570
142,272
64,893
13,248
-221,406
-8,022
76,130
-42,479
-117,636
400,944
6,375
-165,874
-8,131
-956,112
0
-722,798
213,864
-3,458
-230,287
-5,286
92,302
-116,343
-49,207
62,266
-719
313,618
3,763
-268,654
0
110,275
221,724
385
-210,220
-6,909
-172,457
0
-167,477
280,000
-233,917
-648,746
99,088
422,272
-117,636
-722,798
-49,207
110,275
-167,477
0
0
0
163,316
0
163,316
-70601
0
0
0
648,746
0
648,746
0
-59
-602,105
-400,000
0
-500,000
-381,640
-282552
-700,000
###
0 -200,000
0 1,411,347
0 2,061,686
0 -500,000 1,000,000
0
0
0
0
0
0
0 200,000 500,000
-34,467 729,170 1,200,000 2,528,547
387806
611533
477202 2479340
0
0
100,000
-23,324
0
76,676
186951
0
0
0
0
0
0
-167477
72,601
2000
2,000
2000
2,000
188951
815,857
648380
U8T1
U8T2
739,864 1,052,346
0
0
739864 1052346
96,672
166,357
770,736 1,044,764 3,635,114

488183 1347475 4246647
U8T3
U8T4
U8T5
600,922 3,556,072
1078123 6035412
U8T6
527,338 1,854,911 1,334,865 1,147,579

626,737 594,530 612,998
118,962
1154076 2449441 1947863 1266541
79,532
93,116
146,281
318,394
U8T7
U8T8
763,803 1,422,231
316,574
0
1080377 1422231
92,629
191,332
U8T9
439,694
15,794
455488
73,137
290,922
15,689
0
35,000
22,188
118,620
652228
180,943
234,710
20,384
1,900
35,000
35,367
112,976
787637
95,573
313,369
37,316
0
36,000
31,428
278,125
871342
434,181
408,094
105,600
2,463
27,000
35,439
401,410
1507303
156,959
306,499
34,239
0
20,000
46,946
261,343
972268
70,450
0
56,833
0
17,000
47,533
585,584
1095794
100,072
294,671
0
21,538
30,000
35,748
0
574660
467,617
348,782
70,870
78,259
55,000
57,667
288,452
1557979
16,056
267,002
11,403
0
29,500
10,000
110,020
443980
87,637
11911
264,709
48453
282,733
44495
942,138
51251
975,595
105566
170,747
85624
505,717
48230
-135,748
162529
11,508
0
75,726
-2825
216,256
83180
238,238
-25412
890,888
-101750
870,029
-28198
85,122
-2348
457,488
-13080
-298,277
103856
11,508
-4603
78,551
0
133,076
0
263,651
58003
992,637
218380
898,227
197610
87,470
0
470,568
103525
-402,133
0
16,112
3545
78551
133076
205647
774257
700617
87470
367043
-402133
12567
U8T1
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
67,496
0
28,485
104,374
200355
274,565
0
40,515
2,000
317080
252,137
0
66,512
22,864
20,303
71,414
376,940 2,639,396
715891 2733674
598,209
0
51,392
749,101
1398702
485,205
0
44,182
230,647
760034
273,303
121,921
29,406
128,643
553273
920,999
0
54,756
2,000
977754
0
0
16,928
109,967
126895
20,000
78,551
108,462
207013
20,000
133,076
-564,219
-411142
20,000
20,000
205,647 774,257
1 1,396,339
225648 2190596
20,000
700,617
298,292
1018909
20,000
87,470
160,605
268076
20,000
20,000
367,043 -402,133
802,466 -670,551
1189509 -1052684
20,000
12,567
367,991
400558
0
-25,000
18,342
-6658
400,030
305,000
23,192
728222
0
470,000
20,243
490243
0
503,000
40,078
543078
0
355,000
24,793
379793
0
474,800
17,159
491959
0 553,913
-655,000 1,435,000
18,764
41,526
-636236 2030439
0
-285,000
11,337
-273663
200355
317080
715891
2733674
1398702
760034
553273
977754
126895
U8T1
U8T2
587,688
0
587688
U8T3
U8T4
U8T5
0 1,044,081 1,056,792 1,422,315

0
0
0
0
0 1044081 1056792 1422315
U8T6
U8T7
U8T8
U8T9
404,884
0
404884
909,989
0
909989
654,267
0
654267
479,329
0
479329
0
46,560
0
18,658
34,000
10,000
426,886
536104
0
0
0
0
25,000
10,000
0
35000
0
116,525
0
31,971
14,600
10,000
796,907
970003
0
155,905
0
21,125
22,000
10,000
698,593
907623
0
184,431
0
44,945
15,000
10,000
798,143
1052519
0
14,826
0
12,393
20,000
10,000
263,785
321004
0
82,717
0
23,091
40,000
10,000
386,329
542137
0
80,860
0
21,563
30,000
10,000
481,984
624406
0
54,752
0
19,002
29,000
10,000
284,056
396810
51,584
0
-35,000
0
74,077
0
149,169
0
369,796
0
83,880
0
367,851
0
29,861
0
82,520
0
51,584
-1482
-35,000
16604
74,077
-1351
149,169
-4360
369,796
-3269
83,880
-2501
367,851
-1113
29,861
25403
82,520
-452
53,067
7539
-51,604
0
75,428
23383
153,529
47594
373,065
115650
86,380
23440
368,964
114379
4,458
1382
82,972
18667
45528
-51604
52045
105935
257415
62941
254585
3076
64305
U8T1
U8T2
0
22,626
322,031
344657
0
0
2,000
2000
20,000
45,528
296,618
362146
20,000
-51,604
236,213
204609
0
-20,000
2,511
-17489
134,391
-337,000
0
-202609
U8T3
0
40,197
267,566
307763
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
0
40,686
777,788
818475
0
54,759
648,942
703702
0
15,588
427,596
443184
0
35,035
328,104
363138
0
25,189
2,000
27189
0
18,454
124,641
143095
20,000
20,000
52,045 105,935
1 1,205,724
72046 1331659
20,000
257,415
147,456
424871
20,000
62,941
304,196
387136
20,000
254,585
314,480
589065
20,000
3,076
716,056
739132
20,000
64,305
300,950
385255
0
270,000
8,831
278831
0
55,000
1,048
56048
0
-230,000
4,074
-225926
344,114
###
3,943
-711942
0
-245,000
2,840
-242160
0
230,000
5,717
235717
0
-520,000
6,816
-513184
344657
2000
307763
818475
703702
443184
363138
27189
143095
U8T1
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
3,099,301
0 6,093,362
###
### 1,192,609
### 2,336,400 3,168,384
41,000.00 30,000.00 36,594.00 30,000.00
### 36,000.00 62,000.00 30,000.00 35,500.00
75.59
0.00
166.51
593.94
172.80
33.13
264.01
77.88
89.25
57.25
0.00
176.78
604.33
141.13
0.00
206.17
79.54
82.67
0.00
0
0
3.93
5.79
0
1.22
0
0
21.330 n/a
17.700
17.820
16.820 n/a
20.170 n/a
32.700
-5.532
-82.633
2.231
17.238
3.189
-13.007
7.271
-5.25
-3.95
U8T1
18.96
18.33
7.65
n/a
n/a
56.19
n/a
3.54
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
14.03
22.19
37.13
44.16
29.69
45.31
-1.57
22.56
10.39
18.99
35.57
39.94
24.73
43.3
-8.77
20.47
-24.96
14.96
30.38
32.17
-19.41
33.81
-23.16
6.92
n/a
43.57
79.03
94.51 n/a
89.91 n/a
n/a
n/a
-29.71
-92.1
-83.59 n/a
-89.29 n/a
n/a
44.23
21.96
23.72
20.5
22.18
17.76
-13.55
22.64
n/a
39.16
25.47
18.14 n/a
15.72 n/a
n/a
-19.67
9.41
33.34
10.27
-11.91
13.09
-21.42
2.73
U8T1
U8T2
U8T1
U8T3
U8T4
U8T5
U8T6
U8T7
5.67
8.92
8.40
9.16
8.88
8.45
6.36
0.00
2.66
0.00
3.01
0.00
2.51
0.00
6.41
1.35
3.88
0.00
3.17
0.00
1.01
5.74
2.41
0.00
0.00
5.53
3.34
0.22
0.00
3.50
4.73
0.00
0.00
4.39
1.98
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
199
9
358
960
U8T8
U8T9
11.75
5.01
3.71
6.41
0.00
1.63
U8T8
2.34
2.67
0.00
0
U8T9
138
5
2010
2010
140
5
1709
1709
119
6
2379
2379
105
6
1659
1659
179
7
580
580
127
6
2086
2086
130
5
1250
3873
220
2
1507
1507
U8T1
7.15
0.00
3.80
0.00
3.35
U8T1
1111
5
1343
159
5
6473
6473
165
4
3364
3364
250
9
1106
1106
260
6
1053
1053
142
4
1430
1430
164
4
2601
2601
169
2
3457
3457
255
6
1174
1174
237
6
1827
1827
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
19.68
11.17
3.75
5.12
8.48
8.39
8.70
7.65
0.00
5.29
0.00
14.39
U8T2
1399
6
1712
0.00
3.69
0.00
7.48
U8T3
0.00
1.29
0.00
2.46
U8T4
0.00
0.00
2.78
2.34
U8T5
0.80
0.00
0.00
7.68
U8T6
0.00
0.00
5.78
2.61
U8T7
0.00
4.64
0.00
4.06
U8T8
4.47
3.18
0.00
0
U8T9
480
3
2200
10961
587
6
6050
16652
1209
1
853
853
1300
4
2332
1077
6
6939
1304
1
1823
3332
1550
2
2738
2738
U8T1
2660
2332
1449
5
3977
5192
U8T2
U8T3
4.97
6.93
5.52
0.00
1.64
0.00
3.34
0.00
2.09
0.00
4.85
2.68
2.84
0.00
0
U8T1
U8T2
U8T3
6939
1349
7
9350
9780
1500
4
4747
4747
777
1
4638
10263
1420
4
2750
5468
2299
9
768
768
1800
4
1793
1793
1490
2
3552
3552
2130
6
946
946
1823
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
12.33
7.97
9.98
4.50
15.83
3.26
0.00
0.00
11.39
0.94
U8T4
0.00
0.00
5.78
2.18
U8T5
0.00
0.00
5.65
4.33
U8T6
0.00
0.00
3.35
1.15
U8T7
7.37
8.45
0.00
0
U8T8
1.04
2.22
0.00
0
U8T9
159
5
945
945
165
5
1291
1291
174
6
0
748
135
6
2339
2339
169
7
1063
1063
143
6
1424
1424
120
5
99
1
162
4
166
4
1100
1100
299
2
653
653
U8T1
224
5
0
1328
U8T2
5.41
0.00
0.00
3.60
0.00
1.82
0.00
0.00
0.00
0
U8T1
U8T2
1100
228
3
1795
1795
269
9
2060
2060
1065
1065
1799
1899
240
6
2604
2604
250
2
703
703
310
6
1098
1098
305
6
822
822
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
11.51
8.70
15.67
4.92
8.07
6.26
5.70
0.00
6.51
0.00
5
U8T3
0.00
2.96
0.00
5.74
U8T4
0.00
0.00
8.42
7.25
U8T5
0.00
0.00
2.97
1.96
U8T6
0.00
0.00
5.01
3.06
U8T7
6600
0.00
3.97
0.00
2.29
U8T8
7150
6600
4400
3023
3023
7700
4620
1980
2.63
3.06
0.00
0
U8T9
2970
3630
4400
7150
2200
6050
880
2750
220
2363
4400
4400
2750
2750
2426
2987
2987
1490
2961
2363
2877
1665
2000
1000
2510
2633
2987
2110
2891
1390
1100
1000
1110
20
100
100
80.00
0.00
100.00
0.00
0.00
0.00
70
30.00
0.00
100
45
55
0.00
0.00
100
100.00
0.00
0.00
100
100
80
100
100
100
100
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
269
0
0
0
1344
0
832
0
0
0
1601
0
0
0
3296
253
0
0
1725
0
2330
0
774
2122
1487
0
0
0
0
0
0
0
0
0
0
0
0
0
461
0
0
0
158
0
0
0
0
0
0
0
0
0
0
0
846
0
0
0
0
0
0
0
0
1034
370
2540
961
3677
1734
4293
2508
3216
8852
4646
377
1686
2303
3815
3775
3912
3440
981
3100
1274
4415
2332
2200
6600
3518
2140
4400
3552
4638
3696
4429
8560
713
1963
2339
1795
1063
2060
3517
2110
703
1065
1799
1098
2246
1898
147
20.00
0.00
100.00
0.00
0
0
0
1723
1944
10
2
14
5
12
4
10
3
12
8
13
8
8
5
13
11
12
10
2
14
5
12
4
10
3
12
8
13
8
8
5
13
11
12
U8T1
U8T2
0.00
3.84
9.60
U8T3
0.00
3.58
73.29
U8T4
1.20
8.23
7.73
U8T5
0.00
10.44
6.76
0.00
5.24
7.99
U8T7
0.00
6.94
7.01
U8T8
0.00
0.00
7.97
59.63
38.99
148.33
U8T6
88.31
38.64
142.57
U8T9
0.00
5.46
9.60
0.00
4.26
9.29
59.08
49.99
69.95
38.78
92.04
36.15
31.63
74.93
33.86
139.70
60.49
98.31
98.25
33.25
51.62
33.68
97.90
135.11
99.15
135.43
135.98
135.24
140.97
145.46
144.28
1.57
1.28
144.28
1.26
2.29
1.37
145.26
1.25
2.2
1.65
138.96
107.72
143.50
1.28
1.51
1.50
1.26
1.43
1.64
3.77
140.08
144.10
1.44
2.11
1.40
1.37
86.44
101.07
2.13
1.40
U8T1
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
2,940
1,000
1,000
1,000
1,000
2,500
1,000
1,100
3,000
0
0
1,500
900
500
1,000
0
50
800
0
0
0
0
N/A
0
26
-387
0
N/A
0
N/A
0
0
0
0
N/A
7,222
N/A
0
0
-441
0
N/A
0
N/A
0
0
0
0
N/A
8,376
N/A
0
0
0
0
N/A
0
N/A
0
0
0
0
N/A
0
N/A
50
100
50
100
0
0
-252
0
1 N/A
0
N/A
5,748
4,786
9579.762 N/A
U8T1
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
4.166667 4.166667
3.1
5
5 4.166667
3.625 1.833333 4.166667
4.166667 4.166667
3.4
4.5
4.5 4.166667
3.875 2.666667 4.166667
11
11
10.7
11
11
11
10.75
10.5
11
4.5
2.5
1.25
5
3
11
10
10.5
11
11
U8T1
U8T2
U8T3
U8T4
U8T5
U8T6
U8T7
U8T8
U8T9
3952601 2826514 5840263 14057455 11942300 4335295 10572061 3669964 3321442
422404.6
0 1126689 4758659 5638690 1730367 6486159 186951.4 876987.8
-1275704 -3605807 -873591 -997982 -301456 -4873052 -689789 -1520516 -1030046
3099301 Penny stoc 6093362 17818133 17279534 1192609 16368431 2336400 3168384
2.052154
16.91821
8.7293
NA
8.811189
2888146
2.058621
17.0008
10.63913
NA
10.70275
928633
1.128979
10.48234
3.80915
1.212758
6.824928
5241337
0.669425
7.473116
3.437443
0.247684
6.671974
13440893
0.552864
6.561322
3.320634
0.048541
6.411297
9393309
2.037205
16.93848
10.57305
NA
10.6367
1701358
0.587934
6.834863
3.354077
0.106143
6.500854
9373103
2.02794
16.89545
10.64637
NA
10.70886
2905940
2.042694
16.87974
8.789206
NA
8.870111
2602263
4
1898384
7593538
4
2364666
9458663
4
4
4
2300700 3292024 3193476
9202800 13168095 12773905
4
2207947
8831788
4
4
2399767 2774294
9599069 11097175
4
1399511
5598043
11.65 12.87934
11.65
11.65
11.65
11.65
11.65 11.65
359951.4 331683.4 510572.5 1222318 1410284 655570.6 1087433 -43621.25 315751.9
4193434 4271861 5948170 14240000 16429809 7637397 12668596 2634603 3678510
14.63 16.71403
14.63
14.63
14.63
14.63
14.63 348040.3
245702 436841.9 1171067 1275482 546031.7 1039203 -243306
5091830 4106671 6390997 17132707 18660299 7988444 15203544 2764927
14.63
286516
4191730
17.3 19.76437
17.3
17.3
17.3
17.3
17.3 17.3
307418
245702 312869.5 889502.6 878562.6 502148.6 694265.1 -272337 238876.3
5318331 4856145 5412642 15388395 15199133 8687171 12010787 2767298 4132560
U8T10
U8T11
U8T12
4,123,566 3,042,426 3,725,103
688,065 560,271
764,771
677,730 698,236
714,039
727,222 459,225
494,193
124,441
16,621
50,625
500
72,391
10,281
62,000
71,000
159,000
150,341 163,948
129,428
2,430,298 2,041,693 2,322,339
1,693,269 1,000,733 1,402,765
88,152 216,345
77,191
1,605,116
-37,451
784,387 1,325,573
56,975
1,940
1,642,567
363,822
727,412 1,323,633
205,514
118,868
1,278,745
521,898 1,204,765
U8T10
U8T11
U8T12
179,530 1,225,957
437,418
2,943 506,520
54,455
158,757
117,133
143,416
1,388,955 2,374,901 2,257,434
1,730,185 4,224,511 2,892,723
366,000 316,160
535,000
0
0
553,588
1,278,745 521,898 1,204,765
68 969,891 -389,328
1,644,813 1,807,950 1,904,024
0 2,349,789
0
0
85,372
66,773
85,372 2,416,562
910,789
0
77,910
988,699
1,730,185 4,224,511
U8T10
317,181
802,107
1,119,288
U8T11
2,892,723
U8T12
953,692
674,646
0
851,692
953,692 1,526,338
307,038
63,555
413,308
0
295
22,000
89,744
0
895,941
274,662
257,497
166,575
0
37,643
32,000
92,571
0
860,949
479,573
141,163
204,834
0
5,783
56,000
75,874
0
963,227
223,348
0
92,744
33,382
563,110
0
223,348
-6,328
59,362
91,488
563,110
26,178
229,675
12,011
-32,127
0
536,932
0
217,665
-32,127
536,932
U8T10
U8T11
U8T12
0 189,166
0
2,943 463,432
39,931
12,211
36,717
25,974
707,686 694,077 1,302,668
722,840 1,383,393 1,368,573
326,000
0
217,665
-5
543,659
276,160
495,000
0
553,588
-32,127
536,932
257,669 -1,414,520
501,703
171,000
0 2,349,789
910,789
0
0
0
149,000
###
255,000
30,180
26,901
31,784
179,180 881,690 1,197,573
722,840 1,383,393
U8T10
U8T11
1,368,573
U8T12
223,348
-12,211
42,803
2,833
6,328
-12,011
251,090
92,744
5,804
-450,523
-14,749
-91,488
0
-458,212
563,110
-753
-39,931
-4,361
-26,178
0
491,887
140,000
391,090
-458,212
491,887
-80,500
###
-400,000
0
200,000
-116,978
274112
-100,000
0
-100,000
0
0
-126,567
-584779
0
0
-700,000
0
500,000
-200,000
291887
438,537 1,278,856 1,010,781

707686
694077
1302668
U8T10
U8T11
U8T12
2,198,111 1,004,896 1,637,395

278,606 444,381
0
2476717 1449276
1637395
381,027
285,609
285,198
399,773
313,914
81,318
205
20,000
50,597
214,686
1461519
271,390
292,650
0
34,748
19,000
61,376
0
964773
367,404
289,359
12,185
4,498
54,000
43,555
123,317
1179516
1,015,198
88152
484,503
182963
457,879
77191
927,045
-30567
301,540
-31162
380,687
-22569
957,612
210675
332,702
73194
403,256
0
746937
259507
403256
U8T10
U8T11
U8T12
179,530 1,036,791
0
43,088
84,627
38,688
639,093 882,866
903251 2001433
437,418
14,523
63,040
589,805
1104786
20,000
746,937
36
766973
20,000
259,507
274,214
553721
20,000
403,256
159,796
583052
0
0
91,000 1,415,000
45,277
32,711
136277 1447711
0
485,000
36,735
521735
903251
1104786
2001433
U8T10
U8T11
U8T12
1,608,274 1,083,838 1,413,062

0
0
0
1608274 1083838
1413062
0
214,401
0
43,123
20,000
10,000
866,027
1153551
0
169,350
0
16,621
20,000
10,000
444,381
660352
0
205,472
0
38,440
49,000
10,000
728,375
1031287
454,723
0
423,486
0
381,775
0
454,723
-556
423,486
-3351
381,775
-1669
455,279
141137
426,837
132320
383,444
118868
314143
294518
264577
U8T10
U8T11
U8T12
0
61,919
42,176
104095
0
41,728
797,957
839685
0
54,403
364,961
419363
20,000
314,143
37
334180
20,000
294,518
438,008
752525
20,000
264,577
865,396
1149973
0
-240,000
9,915
-230085
0
80,000
7,160
87160
0
-740,000
9,391
-730609
104095
839685
419363
U8T10
U8T11
U8T12
###
### 14,766,302
32,600.00 27,616.00 49,500.00
602.65
423.53
298.31
515.13
455.98
172.01
0.41
0.85
0
15.360
22.410
12.260
16.34
12.861
8.373
U8T10
U8T11
U8T12
41.06
32.89
37.66
38.93
25.78
35.58
31.01
17.15
32.34
95.07
42.8
65.82
-84.44
-1.39
-70.73
83.8
19.63
51.73
74.55
32.68
92.56
39.23
18.9
24.34
U8T10
U8T11
U8T12
10.78
7.93
8.68
0.00
0.19
5.75
4.83
U8T10
0.00
0.00
0.00
7.93
U8T11
0.00
0.00
5.13
3.56
U8T12
197
4
311
360
253
8
866
866
219
8
1169
1669
200
9
4768
4768
247
9
1845
1845
U8T10
U8T11
U8T12
3.29
10.60
6.03
0.00
0.69
0.00
2.6
U8T10
0.00
0.00
0.00
10.6
U8T11
0.00
0.00
1.92
4.1
U8T12
1449
6
7310
8739
1699
6
3795
3795
1623
8
5695
5695
1550
9
5026
5026
1981
9
1741
1741
U8T10
U8T11
U8T12
13.53
6.12
9.06
0.00
0.00
8.91
4.62
U8T10
189
6
0.00
0.00
0.00
6.12
U8T11
0.00
0.00
6.94
2.12
U8T12
218
8
2068
2068
249
8
2916
2916
1792
1792
240
9
3136
3136
267
9
2212
2212
U8T10
U8T11
U8T12
13.88
8.73
11.15
0.00
0.00
5.76
8.12
U8T10
0.00
0.00
0.00
8.73
U8T11
7150
0.00
0.00
4.99
6.16
U8T12
7150
495
4455
2228
2723
6600
2310
1540
2987
2490
2170
2170
2987
2825
100
0.00
100.00
0.00
10
90.00
0.00
45
55.00
0.00
100.00
0.00
60
40.00
0.00
62
0
0
0
0
0
0
5010
0
0
264
197
0
0
0
0
0
0
0
608
390
0
0
0
262
3363
629
1480
4768
2710
5082
6022
5026
762
6675
3886
1098
3136
12
7
13
12
9
7
12
7
13
12
9
7
4004
U8T10
0.00
7.32
8.65
U8T11
U8T12
0.00
0.00
5.30
0.00
1.64
9.60
77.5
57.27
106.48
33.21
112.79
46.50
67.21
84.38
134.91
135.58
144.66
144.91
38.40
74.19
102.43
1.26
1.39
3.07
1.21
1.86
1.65
1.27
2.79
2.3
U8T10
U8T11
U8T12
1,000
4,500
1,000
0
300
0
0
0
0
0
N/A
100
10
-71
0
0
12
-545
0
1 N/A
0
N/A
17,391
10,281
14492.6 N/A
U8T10
U8T11
U8T12
2.25
3.625
3.1
3.25
3.875
3.4
10.5
10.75
10.7
U8T10
18261331
1382955
2136.055
19646422
U8T11
U8T12
11579431 13407706
2368901 2251433.8
-2252058
-892838
11696273 14766302
0.53924
6.583262
3.462492
0
6.583262
16939754
1.199943
11.03166
3.878697
1.299698
6.989088
11757886
0.7605461
8.0177888
3.5561551
0.4783494
6.5741383
10587337
4
4
4
4123566 3042426 3725103.2
16494266 12169703 14900413
11.65
11.65
11.65
1693269 1000733 1402764.5
19726578 11658538 16342207
14.63
14.63
14.63
1605116 784387.5 1325573.1
23482849 11475589 19393135
17.3
1229543
21271088
17.3
17.3
574749 1151288.4
9943158 19917289
Values
Share Price at the end of the ro
Market Share
Inventory Management Cost
Short Term Loans Unplanned
Ranks
Market Share
Score
Team
U8T1 U8T2
75.59
###
5.67
1034
###
0.00 166.51
-590,220 344,242
8.92
8.40
1
370
###
0
U8T1 U8T2
10
8
11
6
11
U8T3 U8T4 U8T5 U8T6
12
11
4
1
12
U8T1 U8T2
593.94 172.80
###
###
9.16
8.88
2540
961
0
0
33.13
-428,671
8.45
3677
0
U8T3 U8T4 U8T5 U8T6

7
7
8
3
1
2
4
3
9
1
6
3
5
5
1
11
10
7
11
1
U8T3 U8T4 U8T5 U8T6

Market Share
0.1
0.3
0
0.5
0
0
0
0.7
1
0
0.4
0.4
0.3
0.8
1
0.9
0.7
0.8
0.2
1
0.5
0.8
0.6
0.6
1
0
0.1
0.4
0
1
Total Score
Final Rank
0.9
1.7
2.9
3.6
3.5
1.5
12
10
11
U8T7 U8T8 U8T9 U8T10U8T11U8T12

264.01
###
6.36
1734
0
77.88 89.25
### 96,903
11.75
5.01
4293
2508
0
0
602.65 423.53 298.31

###
###
###
10.78
7.93
8.68
262
3363
629
0
0
0

5
5
10
7
1
9
12
1
12
1
8
9
12
8
1
1
1
2
2
1
3
6
9
10
1
4
2
6
4
1

0.6
0.6
0.1
0.4
1
0.2
0
1
0
1
0.3
0.2
0
0.3
1
1
1
0.9
0.9
1
0.8
0.5
0.2
0.1
1
0.7
0.9
0.5
0.7
1
2.7
2.2
1.8
4.8
2.6
3.8
Scoring Criteria for Evaluation Based on Outcome of Performance at the end of each round
Group Rank in the Defined Parameter
Maximum
Parameter
Score
1
2
3
4
5
6
7
8
9 10 11
Share Price at the end of
the round
1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0

Market Share
1
1
1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0
1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0
Inventory Management
Cost
1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0
Short Term Loans

Unplanned
1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0
Scoring Criteria for Overall Performance at the end of 10th round (10)
Group Rank in the Defined Parameter
Maximum
Parameter
Score
1
2
3
4
5
6
7
8
9 10 11
Cumulative Total
Shareholder Return (P.A.),
%
Market Share - Global
Market Share - US
Market Share - Europe
Market Share - Asia
#################################
3
1
1
1
#################################
#################################
#################################
#################################
ch round
arameter
12
0.0
0.0
0.0
0.0
0.0
arameter
12
###
###
###
###
###
Values
Team
U8T1 U8T2 U8T3 U8T4 U8T5 U8T6
Share Price at the end of the ro 103.27

67.17
80.55 203.06
-27,911 -329,671 -92,898 297,773
Market Share
6.25
5.73
5.68
11.79
3133
3358
3268
952
379,854 852,228 523,002
0
Ranks
Market Share
Score
95.69
90.19
78,079 -230,346
5.00
10.15
1699
1605
0 284,408

8
8
8
10
9
12
12
10
12
12
11
9
11
11
11
1
1
3
3
1
9
5
12
7
1
10
10
4
6
8

Market Share
0.3
0.3
0.3
0.1
0.2
0
0
0.1
0
0
0
0.2
0
0
0
1
1
0.8
0.8
1
0.2
0.6
0
0.4
1
0.1
0.1
0.7
0.5
0.3
Total Score
Final Rank
1.2
0.1
0.2
4.6
2.2
1.7
10
12
11

117.29
-14,981
7.28
1163
0
137.89 111.27 203.01 174.43 115.35

93,326 58,035 251,961 225,653 -247,437
7.23
5.84
12.75
8.71
13.59
2111
2794
571
1042
238
0 446,783
0
0 258,547

5
7
6
5
1
4
4
7
8
1
7
6
9
9
10
2
2
2
2
1
3
3
5
4
1
6
11
1
1
7

0.6
0.4
0.5
0.6
1
0.7
0.7
0.4
0.3
1
0.4
0.5
0.2
0.2
0.1
0.9
0.9
0.9
0.9
1
0.8
0.8
0.6
0.7
1
0.5
0
1
1
0.4
3.1
3.1
1.4
4.6
3.9
2.9
Values
Team

17.11
14.97
59.93 150.83
56.27
41.23
-8,231 -132,188 -234,585 -578,747 -423,711 -527,049
Market Share
7.37
10.93
9.95
7.14
7.32
10.23
7311
6561
6143
2935
3538
3369
801,701 502,508 441,186 114,776
577 552,566
Ranks
Market Share
Score

11
5
6
11
11
12
6
1
10
8
7
8
5
9
7
1
12
9
3
3
8
10
7
6
2
10
11
3
5
9

Market Share
0
0.6
0.5
0
0
0
0.5
1
0.1
0.3
0.4
0.3
0.6
0.2
0.4
1
0
0.2
0.8
0.8
0.3
0.1
0.4
0.5
0.9
0.1
0
0.8
0.6
0.2
Total Score
Final Rank
1.1
1.9
1.9
2.8
2.2
1.7
11

70.16
77.32
51.75 116.19
-297,919 -163,024 23,000 217,314
7.02
6.21
5.96
10.50
3911
4591
7719
1184
757,681 175,913 917,499 127,778
114.38 147.49
13,031 259,374
7.19
10.16
2936
672
0 409,947

6
9
10
7
10
5
7
11
8
5
9
3
12
12
12
3
2
2
2
4
4
4
8
4
1
2
1
4
1
6

0.5
0.2
0.1
0.4
0.1
0.6
0.4
0
0.3
0.6
0.2
0.8
0
0
0
0.8
0.9
0.9
0.9
0.7
0.7
0.7
0.3
0.7
1
0.9
1
0.7
1
0.5
1.3
1.9
4.2
3.4
4.1
10
12
Values
Team

4.41
22.42
-226,026 -251,237
Market Share
6.57
7.86
9580
6241
300,398 398,881
Ranks
Market Share
Score
38.89 102.62
18.26
11.35
-9,612 108,881 -333,222 -61,520
10.98
7.50
8.88
9.60
3826
2913
3072
5415
0 63,018 247,903 465,692

12
10
11
12
8
9
11
8
10
9
6
4
1
5
1
1
1
9
1
4
10
12
6
3
7
11
5
4
9
10

Market Share
0
0.1
0
0
0.3
0.2
0
0.3
0.1
0.2
0.5
0.7
1
0.6
1
1
1
0.2
1
0.7
0.1
0
0.5
0.8
0.4
0
0.6
0.7
0.2
0.1
Total Score
Final Rank
0.4
0.8
3.8
3.9
1.8
1.6
12
10

58.54
-68,848
10.11
3952
0
58.18
23.80
26.77
49.30
80.04
10,545 -199,703 -109,194 -111,983 46,761
9.02
4.65
9.77
6.61
8.43
3430
9229
4638
5241
3069
0 603,730 559,102 101,333 101,498

3
6
2
6
1
4
3
5
4
1
8
9
12
11
12
7
7
3
7
11
5
8
10
8
5
2
2
7
2
6

0.8
0.5
0.9
0.5
1
0.7
0.8
0.6
0.7
1
0.3
0.2
0
0
0
0.4
0.4
0.8
0.4
0
0.6
0.3
0.1
0.3
0.6
0.9
0.9
0.4
0.9
0.5
3.7
3.8
0.5
1.9
3.6
11
Values
Team
U8T1 U8T2
U8T3 U8T4 U8T5 U8T6

0.00
25.36 177.19
0.00
-645,780
### -181,803 337,474
Market Share
6.58
7.16
10.40
11.00
7458
4559
2298
2003
33,295 219,079 339,053 229,670
Ranks
Market Share
Score
Market Share
Total Score
Final Rank
U8T1 U8T2
9
10
11
10
5
32.59
0.00
-52,731 -428,617
9.70
7.56
1384
5895
0 259,288
U8T3 U8T4 U8T5 U8T6
9
12
10
7
7
U8T1 U8T2
8
6
2
4
10
1
1
1
3
8
7
4
4
1
1
9
9
8
9
9
U8T3 U8T4 U8T5 U8T6
0.2
0.1
0
0.1
0.6
0.2
0
0.1
0.4
0.4
0.3
0.5
0.9
0.7
0.1
1
1
1
0.8
0.3
0.4
0.7
0.7
1
1
0.2
0.2
0.3
0.2
0.2
1.1
2.5
4.1
3.8
1.1
11
10

49.01
46.16
0.00
39.22
34.45
35.29
-35,174 -119,561 -425,075 -241,470 -804,968 -48,301
9.70
9.02
3.72
7.17
9.85
8.14
2492
1813 10469
5310
8339
4297
0
0 905,953
0 937,279 177,593

2
2
4
5
1
3
5
6
2
1
9
8
12
12
11
4
7
9
8
1
6
11
3
11
12
5
3
7
6
6

0.9
0.9
0.7
0.6
1
0.8
0.6
0.5
0.9
1
0.2
0.3
0
0
0
0.7
0.4
0.2
0.3
1
0.5
0
0.8
0
0
0.6
0.8
0.4
0.5
0.5
4.1
3.8
0.5
2.6
1.3
2.8
12
Values
Team

7.66
0.00
38.08 193.60
-766,771 -747,357 -618,632 281,873
Market Share
6.27
8.70
9.03
11.34
2303
2291
2487
2534
0 133,075
0
0
Ranks
Market Share
Score
54.79
0.00
89,704
###
7.93
6.36
389
6859
0 634,277

9
11
11
5
1
11
10
6
4
8
8
9
4
6
1
1
1
2
7
1
5
2
8
1
1
11
12
10
10
11

Market Share
0.2
0
0
0.6
1
0
0.1
0.5
0.7
0.3
0.3
0.2
0.7
0.5
1
1
1
0.9
0.4
1
0.6
0.9
0.3
1
1
0
0
0.1
0.1
0
Total Score
Final Rank
1.8
1.6
2.7
4.3
3.8
0.2
10
12

84.81
47.38
0.53
40.94
85.36
61.41
52,215 -273,450 -333,121 -163,684 -190,201 -203,512
11.67
8.73
6.96
8.45
9.20
5.38
1679
1102 13404
5098
8932
3443
0
0 715,933 273,566 221,109 46,123

3
3
1
3
1
6
7
5
2
1
10
8
9
12
12
7
4
7
9
10
2
5
3
11
9
4
6
12
8
7

0.8
0.8
1
0.8
1
0.5
0.4
0.6
0.9
1
0.1
0.3
0.2
0
0
0.4
0.7
0.4
0.2
0.1
0.9
0.6
0.8
0
0.2
0.7
0.5
0
0.3
0.4
4.4
3.4
0.6
1.8
2.5
1.9
11
Values
Team

23.91
0.00
-131,250 -545,838
Market Share
6.11
4.83
967
3305
0 752,061
Ranks
Market Share
Score
71.96 389.67
-31,475 801,531
9.59
11.86
1467
1266
0
0
51.84
0.00
59,956 -744,745
8.40
6.97
1
9226
0
###

8
6
11
3
1
11
10
12
7
11
5
5
3
5
1
1
1
1
4
1
6
4
7
1
1
11
11
10
11
12

Market Share
0.3
0.5
0
0.8
1
0
0.1
0
0.4
0
0.6
0.6
0.8
0.6
1
1
1
1
0.7
1
0.5
0.7
0.4
1
1
0
0
0.1
0
0
Total Score
Final Rank
2.6
0.5
3.6
4.7
3.6
0.1
11
12

79.58
29.95
22.76
73.13 237.60
84,013 -275,459 -356,290 -216,283 612,868
8.50
7.65
8.28
8.76
10.52
305
1983 12497
5569
6494
0
0 426,225
0
0
17.11
###
8.52
5606
0

3
3
6
2
1
7
8
9
6
1
9
9
8
12
10
4
7
4
8
1
2
2
2
10
1
10
12
5
9
1

0.8
0.8
0.5
0.9
1
0.4
0.3
0.2
0.5
1
0.2
0.2
0.3
0
0.1
0.7
0.4
0.7
0.3
1
0.9
0.9
0.9
0.1
1
0.1
0
0.6
0.2
1
2.4
0.8
3.1
3.8
1.9
10
Values
Market Share
Ranks
Market Share
Score
Team
31.67
0.00 109.78 443.83
61.34
0.00
-42,782 -765,396 314,866 698,790 265,728 -623,694
4.48
5.32
8.96
9.14
8.24
8.34
2839
7110
564
83
1
8311
30,048
###
0
0
0 293,964

10
7
12
6
9
11
12
11
10
12
4
3
6
4
1
1
2
5
2
1
9
4
9
1
1
11
11
8
12
10

Market Share
0.1
0.4
0
0.5
0.2
0
0
0
0.1
0
0.7
0.8
0.5
0.7
1
1
0.9
0.6
0.9
1
0.2
0.7
0.2
1
1
0
0
0.3
0
0.1
Total Score
Final Rank
1.2
0.1
3.7
4.4
3.1
0.4
10
12
11

76.09 105.54
61.44 111.09 391.65
68.30
52,803 -171,843 -264,041 187,731 990,318 -366,820
7.59
10.20
9.25
9.64
10.12
8.71
305
2810
7851
5227
3790
4998
0
0
0 649,441
0
0

6
6
10
3
1
5
8
1
5
1
8
9
4
11
1
3
5
3
9
11
2
1
2
7
1
7
10
7
8
1

0.5
0.5
0.1
0.8
1
0.6
0.3
1
0.6
1
0.3
0.2
0.7
0
1
0.8
0.6
0.8
0.2
0
0.9
1
0.9
0.4
1
0.4
0.1
0.4
0.3
1
2.9
3.5
2.2
2.4
4.2
2.2
Values
Team

20.65
0.00 126.20 557.04 122.71
0.00
-204,945 -727,350 323,414 953,438 703,412 -905,966
Market Share
5.47
6.98
8.41
8.12
9.50
6.94
2369
5758
1
856
39
6391
85,855
###
0
0
0
0
Ranks
Market Share
Score

10
10
12
7
10
11
11
10
11
12
5
6
5
1
1
1
2
6
4
1
6
4
3
2
1
11
12
11
12
1

Market Share
0.1
0.1
0
0.4
0.1
0
0
0.1
0
0
0.6
0.5
0.6
1
1
1
0.9
0.5
0.7
1
0.5
0.7
0.8
0.9
1
0
0
0
0
1
Total Score
Final Rank
0.7
0.1
3.7
4.1
3.9
11
12
10

167.00
75.24
617,466 -147,019
7.48
7.69
305
4023
0 228,345
84.31
6,651
9.06
2375
0
298.39 420.53
86.43
### 801,791 126,530
12.62
10.04
7.68
4260
999
1112
0
0
0

4
5
9
3
1
9
9
7
9
11
8
8
4
8
1
3
1
1
10
1
2
3
2
5
1
7
7
8
6
1

0.7
0.6
0.2
0.8
1
0.2
0.2
0.4
0.2
0
0.3
0.3
0.7
0.3
1
0.8
1
1
0.1
1
0.9
0.8
0.9
0.6
1
0.4
0.4
0.3
0.5
1
3.3
2.6
3.9
4.2
2.6
Values
Market Share
Ranks
Market Share
Score
Team
57.25
0.00 161.73
80,652 -732,628 406,055
5.80
8.97
8.26
487
1421
1
0
###
0
604.33 156.82
0.00
### 814,531 -599,026
8.43
9.33
7.30
1978
39
4627
0
0
0

10
8
12
7
1
11
12
5
9
12
6
7
7
1
1
1
2
6
10
1
7
5
3
2
1
11
11
9
11
1

Market Share
0.1
0.3
0
0.4
1
0
0
0.6
0.2
0
0.5
0.4
0.4
1
1
1
0.9
0.5
0.1
1
0.4
0.6
0.8
0.9
1
0
0
0.2
0
1
Total Score
Final Rank
1.8
0.8
3.3
3.5
3.7
1.2
12
10

245.82
79.54
905,901 -248,910
7.17
10.50
318
5626
0 23,324
82.67
62,779
6.08
363
0
477.08 455.98 172.01

### 768,100 863,861
10.80
9.32
8.03
1252
84
352
0
0
0

4
3
10
4
1
9
10
2
12
11
8
9
11
6
1
2
1
1
8
1
3
6
4
3
1
5
4
8
5
1

0.7
0.8
0.1
0.7
1
0.2
0.1
0.9
0
0
0.3
0.2
0
0.5
1
0.9
1
1
0.3
1
0.8
0.5
0.7
0.8
1
0.6
0.7
0.3
0.6
1
3.3
1.2
4.2
3.8
3.2
10
Values
Team

75.59
0.00 166.51
145,271 -590,220 344,242
Market Share
5.67
8.92
8.40
1034
1
370
163,316
###
0
Ranks
Market Share
Score
593.94
###
9.16
2540
0
172.80
33.13
### -428,671
8.88
8.45
961
3677
0
0

10
8
11
6
11
12
11
4
1
12
7
7
8
3
1
2
4
3
9
1
6
3
5
5
1
11
10
7
11
1

Market Share
0.1
0.3
0
0.5
0
0
0
0.7
1
0
0.4
0.4
0.3
0.8
1
0.9
0.7
0.8
0.2
1
0.5
0.8
0.6
0.6
1
0
0.1
0.4
0
1
Total Score
Final Rank
0.9
1.7
2.9
3.6
3.5
1.5
12
10
11

264.01
77.88
811,451 -642,601
6.36
11.75
1734
4293
0
0
89.25
96,903
5.01
2508
0
602.65 423.53
### 521,898
10.78
7.93
262
3363
0
0
298.31
###
8.68
629
0

5
5
10
7
1
9
12
1
12
1
8
9
12
8
1
1
1
2
2
1
3
6
9
10
1
4
2
6
4
1

0.6
0.6
0.1
0.4
1
0.2
0
1
0
1
0.3
0.2
0
0.3
1
1
1
0.9
0.9
1
0.8
0.5
0.2
0.1
1
0.7
0.9
0.5
0.7
1
2.7
2.2
1.8
4.8
2.6
3.8
Score
Round 1
Round 2
Round 3
Round 4
Round 5
Round 6
Round 7
Round 8
Round 9
Round 10
Total Round Scores
Last Round
Total Score
U1T1 U1T2 U1T3 U1T4 U1T5 U1T6 U1T7

1.2
1.1
0.4
1
1.8
2.6
1.2
0.7
1.8
0.9
12.7
0.5
13.2
0.1
1.9
0.8
1.1
1.6
0.5
0.1
0.1
0.8
1.7
8.7
3.65
12.35
0.2
1.9
3.8
2.5
2.7
3.6
3.7
3.7
3.3
2.9
28.3
3.9
32.2
4.6
2.8
3.9
4.1
4.3
4.7
4.4
4.1
3.5
3.6
40
7.8
47.8
2.2
2.2
1.8
3.8
3.8
3.6
3.1
3.9
3.7
3.5
31.6
5.1
36.7
1.7
1.7
1.6
1.1
0.2
0.1
0.4
1
1.2
1.5
10.5
2.8
13.3
3.1
1.3
3.7
4.1
4.4
4
2.9
3.3
3.3
2.7
32.8
2.9
35.7
U1T8 U1T9 U1T10U1T11U1T12

3.1
1.9
3.8
3.8
3.4
2.4
3.5
1
1.2
2.2
26.3
5
31.3
1.4
1
0.5
0.5
0.6
0.8
2.2
2.6
2
1.8
13.4
1.1
14.5
4.6
4.2
2
2.6
1.8
3.1
2.4
3.9
4.2
4.8
33.6
8.05
41.65
3.9
3.4
1.9
1.3
2.5
3.8
4.2
4.2
3.8
2.6
31.6
5.2
36.8
2.9
4.1
3.6
2.8
1.9
1.9
2.2
2.6
3.2
3.8
29
5.75
34.75
Values
Cumulative Total Shareholder Return (P.A.)
Market Share - US
Market Share - Asia
Ranks
Market Share - US
Market Share - Asia
Score
Team
U8T1 U8T2 U8T3 U8T4 U8T5
-5.53
5.67
7.15
5.41
4.97
-82.63
8.92
19.68
0.00
6.93
2.23
8.40
11.17
11.51
5.52
17.24
9.16
3.75
8.70
12.33
3.19
8.88
5.12
15.67
7.97

10
11
8
10
10
12
4
1
12
7
7
8
2
3
9
1
3
11
6
3
6
5
10
1
6

Market Share - US
Market Share - Asia
0
0
0.3
0.1
0.1
0
2.25
1
0
0.4
1
1
0.9
0.8
0.2
4
2.5
0
0.5
0.8
1.5
2
0.1
1
0.5
Total Score
Final Rank
0.5
3.65
3.9
7.8
5.1
12
U8T6 U8T7 U8T8 U8T9 U8T10U8T11U8T12

-13.01
8.45
8.48
4.92
9.98
7.27
6.36
8.39
8.07
4.50
-5.25
11.75
8.70
6.26
15.83
-3.95
5.01
7.65
5.70
3.26
16.34
10.78
3.29
13.88
13.53
12.86
7.93
10.60
8.73
6.12
8.37
8.68
6.03
11.15
9.06

11
7
5
11
4
5
10
6
7
11
9
1
4
8
1
8
12
7
9
12
2
2
12
2
2
3
9
3
5
8
4
6
9
4
5

0
1.5
0.6
0
0.7
2
0
0.5
0.4
0
0
3
0.7
0.3
1
0.5
0
0.4
0.2
0
3.5
2.75
0
0.9
0.9
3
0.5
0.8
0.6
0.3
2.5
1.75
0.2
0.7
0.6
2.8
2.9
1.1
8.05
5.2
5.75
10
11

Round Rankings - Universe 8

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Round Rankings - Universe 8

Uploaded by

Copyright:

Available Formats

Profit and Loss statement (k USD), Global

Balance sheet (k USD), Global

Total shareholders' equity and liabilities

Profit and Loss statement (k USD), USA

Balance sheet (k USD), USA

PARENT COMPANY'S CASH FLOW STATEMENT (k USD)

Profit and Loss statement (k USD), Asia

Balance sheet (k USD), Asia

SHAREHOLDERS' EQUITY AND LIABILITIES

Profit and Loss statement (k USD), Europe

Balance sheet (k USD), Europe

SHAREHOLDERS' EQUITY AND LIABILITIES

Total shareholders' equity and liabilities

Ratios and key financial indicators

Key financial indicators, %

Market report, global

Market report, USA

USA market shares

Market report, Asia

Asia market shares

Market report, Europe

Europe market shares

Social responsibility report

574,422 846,355 457,010 350,430 515,635 921,966 263,251 924,502 272,152

510,573 1,222,318 1,410,284

436,842 1,171,067 1,275,482

425,627 1,266,647 1,383,079

344,242 1,000,103 1,027,340

405,940 340,000 1,040,000

689,789 2,857,816 1,609,789

584,267 1,721,641 5,158,717 6,752,924 2,781,484 7,227,997 1,693,425 1,348,034

570,832 1,312,320 729,281

477,751 679,998 377,478

309,789 7,429,789 689,789 1,959,789 1,609,789

697,987 1,606,569 4,650,520 1,578,266 6,311,586

770,736 1,044,764 3,635,114

527,338 1,854,911 1,334,865 1,147,579

0 1,044,081 1,056,792 1,422,315

438,537 1,278,856 1,010,781

2,198,111 1,004,896 1,637,395

1,608,274 1,083,838 1,413,062

U8T3 U8T4 U8T5 U8T6

U8T3 U8T4 U8T5 U8T6

U8T3 U8T4 U8T5 U8T6

Share Price at the end of the ro

U8T7 U8T8 U8T9 U8T10U8T11U8T12

602.65 423.53 298.31

U8T7 U8T8 U8T9 U8T10U8T11U8T12

U8T7 U8T8 U8T9 U8T10U8T11U8T12

Profit for the round

Short Term Loans

Share Price at the end of the ro 103.27

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6

Share Price at the end of the ro

U8T7 U8T8 U8T9 U8T10U8T11U8T12

137.89 111.27 203.01 174.43 115.35

U8T7 U8T8 U8T9 U8T10U8T11U8T12

U8T7 U8T8 U8T9 U8T10U8T11U8T12

Share Price at the end of the ro

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6

Share Price at the end of the ro