New WRT

Company AVG_NPMAvg_S_G GWC NWC NWC/GWCCB/NS DIO DRO DPO
G A I L (Ind 7% 7% 108811 23852 19% 3% 15 42 29

Petronet L 5% 3% 35461 15064 38% 5% 7 16 14
M M T C Lt 0% 11% 31717 -3349 -17% 1% 35 33 29
State Tradi -2% -8% 37670 16332 43% 1% 0 126 47
Adani Enter 3% 12% 53335 -39491 -85% 3% 40 122 155
Future Ente 0% -13% 25257 7598 35% 1% 95 45 52
P T C India 2% 15% 38544 12989 34% 1% 0 85 61
Redington ( 1% 10% 33038 6710 21% 1% 36 50 47
Chambal Fer 4% 6% 47811 3962 9% 1% 51 156 35
Gujarat Gas 4% 3% 9388 -10899 -149% 7% 3 24 29
Gokul Refoi 7% -56% 3660 -1013 -514% 10% 20 13 30
Ushdev Inte -28% -43% 38301 4555 12% 12% 2 423 131
H C L Infos -10% -5% 7117 -6332 -95% 3% 16 56 53
C E S C Ltd. 11% 9% 55387 12678 22% 11% 27 69 38
M S T C Ltd 0% -2% 45795 7726 17% 25% 5 544 332
Avenue Sup 4% 34% 15506 8134 44% 4% 36 1 11
Kothari Pro 1% -4% 23634 2200 11% 20% 5 123 141
Optiemus I 2% -37% 3495 1176 38% 8% 10 70 32
Indraprasth 13% 9% 8078 -1787 -20% 11% 6 23 49
Deepak Fert 4% 4% 13237 -2815 -37% 5% 44 120 61
Shoppers S 1% 9% 5385 -3993 -90% 0% 63 4 73
Future Life 2% 15% 18008 1721 10% 1% 181 29 145
Future Reta -3% 86% 38017 -122 -27% 1% 141 7 98
Compuage I 1% 16% 8107 444 6% 3% 33 49 45
Bata India 9% 8% 13350 8492 63% 19% 154 14 110
OC NOC CA/NS
57 28 20%
23 9 11%
67 38 21%
126 79 39%
163 8 49%
140 88 44%
85 25 25%
85 38 23%
207 172 56%
27 -2 14%
33 3 32%
424 294 139%
72 19 24%
96 58 75%
549 217 148%
37 25 12%
128 -14 56%
80 48 36%
29 -20 19%
164 103 57%
67 -6 14%
211 66 46%
148 50 29%
82 37 24%
168 58 51%
Correlations
DIO DRO DPO OC NOC CA/NS

DIO Pearson 1 -0.311 0.150 0.087 0.004 -0.072
Correlation
DRO Pearson -0.311 1 0.748 0.920 0.827 0.920

Correlation
DPO Pearson 0.150 0.748 1 0.846 0.471 0.748

Correlation
OC Pearson 0.087 0.920 0.846 1 0.869 0.934

Correlation
NOC Pearson 0.004 0.827 0.471 0.869 1 0.851

Correlation
CA/NS Pearson -0.072 0.920 0.748 0.934 0.851 1

Correlation
Company Name AVG_NPM Avg_S_G GWC NWC
G A I L (India) Ltd. 7% 7% 108811 23852
Petronet L N G Ltd. 5% 3% 35461 15064
M M T C Ltd. 0% 11% 31717 -3349
State Trading Corpn. Of India Ltd. -2% -8% 37670 16332
Adani Enterprises Ltd. 3% 12% 53335 -39491
Future Enterprises Ltd. 0% -13% 25257 7598
P T C India Ltd. 2% 15% 38544 12989
Redington (India) Ltd. 1% 10% 33038 6710
Chambal Fertilisers & Chemicals Ltd. 4% 6% 47811 3962
Gujarat Gas Ltd. 4% 3% 9388 -10899
Gokul Refoils & Solvent Ltd. 7% -56% 3660 -1013
Ushdev International Ltd. -28% -43% 38301 4555
H C L Infosystems Ltd. -10% -5% 7117 -6332
C E S C Ltd. 11% 9% 55387 12678
M S T C Ltd. 0% -2% 45795 7726
Avenue Supermarts Ltd. 4% 34% 15506 8134
Kothari Products Ltd. 1% -4% 23634 2200
Optiemus Infracom Ltd. 2% -37% 3495 1176
Indraprastha Gas Ltd. 13% 9% 8078 -1787
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 4% 4% 13237 -2815
Shoppers Stop Ltd. 1% 9% 5385 -3993
Future Lifestyle Fashions Ltd. 2% 15% 18008 1721
Future Retail Ltd. -3% 86% 38017 -122
Compuage Infocom Ltd. 1% 16% 8107 444
Bata India Ltd. 9% 8% 13350 8492
Industry average 1.5% 3.5%

Industry median 2% 7%
Profit leaders
G A I L (India) Ltd. 1% 7% 108811 23852
Petronet L N G Ltd. 5% 3% 35461 15064
Chambal Fertilisers & Chemicals Ltd. 4% 6% 47811 3962
Gujarat Gas Ltd. 4% 3% 9388 -10899
Gokul Refoils & Solvent Ltd. 7% -56% 3660 -1013
C E S C Ltd. 11% 9% 55387 12678
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 4% 4% 13237 -2815
Bata India Ltd. 9% 8% 13350 8492
Sales leader
G A I L (India) Ltd. 7% 7% 108811 23852
M M T C Ltd. 0% 11% 31717 -3349
P T C India Ltd. 2% 15% 38544 12989
Redington (India) Ltd. 1% 10% 33038 6710
C E S C Ltd. 11% 9% 55387 12678
Shoppers Stop Ltd. 1% 9% 5385 -3993
Future Retail Ltd. -3% 86% 38017 -122
Compuage Infocom Ltd. 1% 16% 8107 444
Bata India Ltd. 9% 8% 13350 8492
Growth leaders
G A I L (India) Ltd. 7% 7% 108811 23852
C E S C Ltd. 11% 9% 55387 12678
Bata India Ltd. 9% 8% 13350 8492
NWC/GWC CB/NS DIO DRO DPO OC NOC CA/NS
19% 3% 15 42 29 57 28 20%
38% 5% 7 16 14 23 9 11%
-17% 1% 35 33 29 67 38 21%
43% 1% 0 126 47 126 79 39%
-85% 3% 40 122 155 163 8 49%
35% 1% 95 45 52 140 88 44%
34% 1% 0 85 61 85 25 25%
21% 1% 36 50 47 85 38 23%
9% 1% 51 156 35 207 172 56%
-149% 7% 3 24 29 27 -2 14%
-514% 10% 20 13 30 33 3 32%
12% 12% 2 423 131 424 294 139%
-95% 3% 16 56 53 72 19 24%
22% 11% 27 69 38 96 58 75%
17% 25% 5 544 332 549 217 148%
44% 4% 36 1 11 37 25 12%
11% 20% 5 123 141 128 -14 56%
38% 8% 10 70 32 80 48 36%
-20% 11% 6 23 49 29 -20 19%
-37% 5% 44 120 61 164 103 57%
-90% 0% 63 4 73 67 -6 14%
10% 1% 181 29 145 211 66 46%
-27% 1% 141 7 98 148 50 29%
6% 3% 33 49 45 82 37 24%
63% 19% 154 14 110 168 58 51%

19% 3% 15 42 29 57 28 20%
38% 5% 7 16 14 23 9 11%
-85% 3% 40 122 155 163 8 49%
9% 1% 51 156 35 207 172 56%
-149% 7% 3 24 29 27 -2 14%
-514% 10% 20 13 30 33 3 32%
22% 11% 27 69 38 96 58 75%
44% 4% 36 1 11 37 25 12%
-20% 11% 6 23 49 29 -20 19%
-37% 5% 44 120 61 164 103 57%
10% 1% 181 29 145 211 66 46%
63% 19% 154 14 110 168 58 51%
19% 3% 15 42 29 57 28 20%
-17% 1% 35 33 29 67 38 21%
-85% 3% 40 122 155 163 8 49%
34% 1% 0 85 61 85 25 25%
21% 1% 36 50 47 85 38 23%
22% 11% 27 69 38 96 58 75%
44% 4% 36 1 11 37 25 12%
-20% 11% 6 23 49 29 -20 19%
-90% 0% 63 4 73 67 -6 14%
10% 1% 181 29 145 211 66 46%
-27% 1% 141 7 98 148 50 29%
6% 3% 33 49 45 82 37 24%
63% 19% 154 14 110 168 58 51%

19% 3% 15 42 29 57 28 20%
-85% 3% 40 122 155 163 8 49%
22% 11% 27 69 38 96 58 75%
44% 4% 36 1 11 37 25 12%
-20% 11% 6 23 49 29 -20 19%
10% 1% 181 29 145 211 66 46%
63% 19% 154 14 110 168 58 51%
Profit leaders
Company Name AVG_NPMAvg_S_G
G A I L (India) Ltd. 1% 7%
Petronet L N G Ltd. 5% 3%
Adani Enterprises Ltd. 3% 12%
Chambal Fertilisers & Chemicals Ltd. 4% 6%
Gujarat Gas Ltd. 4% 3%
Gokul Refoils & Solvent Ltd. 7% -56%
C E S C Ltd. 11% 9%
Avenue Supermarts Ltd. 4% 34%
Indraprastha Gas Ltd. 13% 9%
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 4% 4%
Future Lifestyle Fashions Ltd. 2% 15%
Bata India Ltd. 9% 8%
Sales leader Growth leaders
Company Name AVG_NPMAvg_S_G Company Name AVG_NPMAvg_S_G
G A I L (India) Ltd. 7% 7% G A I L (India) Ltd. 7% 7%
M M T C Ltd. 0% 11% Adani Enterprises Ltd. 3% 12%
Adani Enterprises Ltd. 3% 12% C E S C Ltd. 11% 9%
P T C India Ltd. 2% 15% Avenue Supermarts Ltd. 4% 34%
Redington (India) Ltd. 1% 10% Indraprastha Gas Ltd. 13% 9%
C E S C Ltd. 11% 9% Future Lifestyle Fashions Ltd. 2% 15%
Avenue Supermarts Ltd. 4% 34% Bata India Ltd. 9% 8%
Indraprastha Gas Ltd. 13% 9%
Shoppers Stop Ltd. 1% 9%
Future Lifestyle Fashions Ltd. 2% 15%
Future Retail Ltd. -3% 86%
Compuage Infocom Ltd. 1% 16%
Bata India Ltd. 9% 8%
Annual FinAnnual FinAnnual FinAnnual FinAnnual Fin
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
Mar-14 Mar-14 Mar-14 Mar-14 Mar-14
Company Name Net sales Net worth InventoriesReceivableCash and b
G A I L (India) Ltd. 568304.8 270723.3 22547.6 65653.4 26140.8
Petronet L N G Ltd. 377348.4 49749.3 9556.9 20184.8 12327.3
M M T C Ltd. 242634.8 13418.6 3083.6 27089.2 4726.6
State Trading Corpn. Of India Ltd. 146323.5 977.3 9.7 35117.7 572.8
Adani Enterprises Ltd. 117854.1 100342.7 10685.1 32508.3 2608.8
Future Enterprises Ltd. 115696.9 32516.5 31132.9 3299.1 1024.8
P T C India Ltd. 113781.8 25084.1 20942.2 5446.6
Redington (India) Ltd. 108942.2 12667.5 8304.9 13446.7 925.9
Chambal Fertilisers & Chemicals Ltd. 79852.1 21505.8 6590.9 34684.7 238
Gujarat Gas Ltd. 77938.7 16358 375.4 6375.7 2190.9
Gokul Refoils & Solvent Ltd. 63171.7 3467.7 4019.8 5363.2 4717.1
Ushdev International Ltd. 62162 6570.6 21324.9 3654.9
H C L Infosystems Ltd. 57136.1 15054.3 2012.8 4315.9 2071.4
C E S C Ltd. 55637.6 60730.7 3455.5 15293.4 7813.9
M S T C Ltd. 51463.8 6260.1 360.5 41999.6 10960.4
Avenue Supermarts Ltd. 46787 9503.3 3639.8 122.1 519.2
Kothari Products Ltd. 41758.8 7098.3 791.2 12401.9 13911.1
Optiemus Infracom Ltd. 40822.6 2211.2 1237.3 2774.4 1148
Indraprastha Gas Ltd. 39123.9 17631.6 395.9 2601.6 2513.7
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 37989.2 14911.1 3387.5 8117.6 954.8
Shoppers Stop Ltd. 28575 7286.7 2955.4 412.9 87.3
Future Lifestyle Fashions Ltd. 27373.5 12913.2 10239.7 3337.8 2710.8
Future Retail Ltd. 23340.2 -423.9 2235.1 7.6 238.7
Compuage Infocom Ltd. 22741.8 708.1 2030.9 2423.7 396.3
Bata India Ltd. 20451.2 8130.5 5827.1 604.6 2557.3
Olympic Oil Inds. Ltd. 19597.8 131.5 45.4 1586.4 6922.6
Mahanagar Gas Ltd. 18835.9 12969.6 158.7 1381.6 888.1
Shirpur Gold Refinery Ltd. 17340.6 2396.5 654.9 1702.3 885.2
Aditya Birla Fashion & Retail Ltd. 16523.4 5789.6 3583.5 264 108.2
Shankara Building Products Ltd. 15888.5 2189 1365.7 2219.6 10.4
Adani Gas Ltd. 15227.5 4898.2 369.6 805.2 251.8
V-Guard Industries Ltd. 15132.5 3184.3 2525.5 2181.3 27.6
Anik Industries Ltd. 14444.1 2508.4 1394.9 4781.5 759.9
Isgec Heavy Engg. Ltd. 14167.2 6480.9 4184.9 8339.6 3906.2
T T K Prestige Ltd. 12978.7 5831.6 2668.1 1554.5 296
Somany Ceramics Ltd. 12588 2205.1 857.4 2166.3 326.7
Trent Ltd. 12155.2 13164.2 2645.3 195.9 328.5
Gujarat State Petronet Ltd. 10493.4 32948.4 694.2 2662 4992.2
Sakuma Exports Ltd. 10110.9 748.2 416 1060.9 169.1
V I P Industries Ltd. 9700.5 2877.5 1727.9 1223.3 108.6
Novartis India Ltd. 8767.4 9613.5 1035.9 834.4 169.4
Alchemist Ltd. 8269.1 678.1 110.1 3811.4 1808.7
Competent Automobiles Co. Ltd. 7992.9 805.2 635.3 221.4 75.3
Mauria Udyog Ltd. 7755.2 805 1209.6 1644.4 206.5
Asian Granito India Ltd. 7573.7 2766.7 2049.6 1862.5 181.1
Lahoti Overseas Ltd. 7199.8 865.2 20.7 1328 40.1
Mirza International Ltd. 7051.7 2865.5 1907.1 837.5 63.5
Cera Sanitaryware Ltd. 6622.6 2239.6 1045.8 1071 307.1
Signet Industries Ltd. 6109.1 540.2 876.6 2438.9 663.8
V-Mart Retail Ltd. 5742.2 1701.6 1677 0.2 23.3
Sharda Cropchem Ltd. 5403.4 5165 611.7 2880.6 233.9
India Motor Parts & Accessories Ltd. 5114.1 1968.4 463.7 544.8 615.8
Monte Carlo Fashions Ltd. 5009.8 3800.4 1398.5 914.1 1271.6
D-Link (India) Ltd. 4870.1 996.9 631.7 976.6 31.3
Khadim India Ltd. 4758.1 738.3 1140.5 595.3 314.6
Astrazeneca Pharma India Ltd. 4667.4 1715.9 973.4 610.2 894.4
Hariyana Ship Breakers Ltd. 4636.5 835.1 1144.1 382.3 29.3
Sicagen India Ltd. 4291.7 4156.3 682.9 1145.2 247.2
Chaman Lal Setia Exports Ltd. 4161.9 669.2 675.5 474.1 65.1
T T K Healthcare Ltd. 4159.5 1023.9 339.5 383 840.5
Lypsa Gems & Jewellery Ltd. 4124.3 275.5 334 931.3 171.8
Symphony Ltd. 4060.5 2327.2 216.5 124.9 35.2
Veritas (India) Ltd. 4025.9 1035.9 14.4 1022.2 113.9
Salora International Ltd. 3952.1 1142 386.7 753.7 24.7
Taaza International Ltd. 3931.8 108.7 18.7 192.2 39.1
Vadilal Enterprises Ltd. 3851.6 45.1 12.9 306.6 8.9
Neeraj Paper Mktg. Ltd. 3839 242.6 1225.2 12.3
Inducto Steel Ltd. 3536.4 359.5 49.8 460.3 7.9
Future Consumer Ltd. 3423 9532.5 260.4 331.5 51.4
Zicom Electronic Security Systems Ltd. 3229.3 1609.4 380.5 825.7 92.4
Shyam Telecom Ltd. 3207.1 509.5 975.5 134.3 76.4
Hira Automobiles Ltd. 3060.9 73.5 403.1 154.7 43.7
Hemang Resources Ltd. 3009.1 275.7 240.4 790.9 314.3
Kushal Ltd. 2994.3 529.5 64.2 1073.5 77.9
Inspirisys Solutions Ltd. 2950.7 1226.6 406.6 1398.2 88.5
Vinyl Chemicals India Ltd. 2849.6 256 360 563.1 69
Taparia Tools Ltd. 2638.2 578.6 567.2 380.2 7.1
O P Chains Ltd. 2591.6 280.1 29 1.2 0.1
Tinna Trade Ltd. 2516.6 161.3 239.7 229.4 138.8
Metroglobal Ltd. 2508.3 2195.6 316.6 449.7 168.1
T V S Electronics Ltd. 2469.5 355.1 168.2 304.3 31.9
Gati Ltd. 2440.9 6340.2 15.7 500.2 130.5
Singer India Ltd. 2436.4 329.7 246.4 194.2 116.9
Unique Organics Ltd. 2422.7 111.2 23.9 445.1 9.5
Indian Terrain Fashions Ltd. 2317.7 361.8 430.8 771.1 27.1
V 2 Retail Ltd. 2306.5 2631.2 555.2 0.3 29
Camex Ltd. 2211.8 202.9 99.8 444.4 26.5
Aarey Drugs & Pharmaceuticals Ltd. 1991.8 344.6 51.3 648.5 8.5
Archies Ltd. 1961.9 1142.1 398.7 212.2 36
Priya Ltd. 1770.8 322.9 16.9 737.2 32.1
M P S Infotecnics Ltd. 1756 4405.8 622.3 373.1 356.8
Real Growth Commercial Enterprises Ltd. 1708 123.5 69.6 409 20.5
Safari Industries (India) Ltd. 1661.7 123.4 464 349.7 33.4
Bang Overseas Ltd. 1630.8 641.9 325 492.2 171.3
Caplin Point Laboratories Ltd. 1577.4 585.5 78 31.5 231.8
Borosil Renewables Ltd. 1561.7 6573.6 303.7 407.9 49.6
Modern India Ltd. 1517.1 503.2 138.6 297.7 11.4
B C Power Controls Ltd. 1506.1 206.9 96.6 723.2 31.3
Uniply Industries Ltd. 1436.9 150.6 593.5 205.8 14.9
N H C Foods Ltd. 1426.6 138.2 121.1 87.6 60.4
% net sales by top 25 companies 85%

Net sales by top 25 2567212
Total net sales 3006965
Annual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Finance StandAnnual FinAnnual Fin
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Times Rs. Million
Mar-14 Mar-14 Mar-14 Mar-14 Mar-14 Mar-14 Mar-14 Mar-14 Mar-14
Current assTotal assetCurrent liabTrade payaPBDITA PBIT Profit afterNPM Debt to equCost of goo
115004.9 570129.8 80223.7 41056.8 86639.3 68153.8 43751.4 7.7% 0.38 491153.4
43237.8 119140.6 31529.5 20482.2 15989.3 12742.1 7119.2 1.9% 0.66 363206.2
34939.2 56816.7 35804.3 13229.2 2325.5 2100.2 186.4 0.1% 0.31 230788.3
35917.8 37900 19448.1 12563.1 3241.5 -2676.4 -4922 -3.4% 13.64 145195.5
45802.2 226898.1 100401.5 44607.8 11001.8 10395.2 -1525.3 -1.3% 0.66 102900.7
35456.8 114513.1 37266.9 12240.2 11251.5 7104.2 28.1 0.0% 1.93 96086.07
26392.9 41087.7 11343.4 10856.7 3876.2 3785.1 2512.3 2.2% 0 109356
22875.3 30449.7 17095.5 11260 4503.6 4169.8 2425 2.2% 0.28 106859.5
41901.3 78005.3 40024.4 2193.7 9785.8 6200.2 3030.7 3.8% 2.11 64726.66
8942 67002.3 26483.8 6236.8 7012.4 4096.8 284.3 0.4% 2.02 73275.27
14100.1 21755.7 17114.5 10776.6 2575.1 2184 30.9 0.0% 1.88 59967.05
24995.7 31216.1 23394.6 4230.4 3156.5 3067.6 1038.3 1.7% 1.97 59349.19
8426.1 36378 13309 6210.1 1664.8 1520.1 -1916.9 -3.4% 0.5 55487.83
26570 163335.3 24682.5 4982.1 16835.6 13177.4 6518.9 11.7% 0.66 39959.71
53321.5 55772.5 45682 31854.9 1170.9 363.2 -700.3 -1.4% 1.38 49538.41
4281.1 17920.5 3268.5 1277.7 3543 2976.9 1596.3 3.4% 0.66 42461.68
27104.2 31847.8 23826.6 18193.3 3043.3 3031.3 422.9 1.0% 0.16 39826.73
5159.7 8742.5 4669.6 2268.4 1279.7 1154.8 501.1 1.2% 1.81 38398.06
5511.2 33012.9 6049.7 1990.6 8055.4 5851.8 3602.6 9.2% 0.2 31728.76
12517.1 31859.4 8539.4 3556 5791.6 4765.2 2438.8 6.4% 0.64 30624.19
3455.6 16635.6 7097.4 3237.7 1882.4 1249.7 370 1.3% 0.62 23073.62
16288.3 39454.6 10549.7 8348.1 5852.2 1971.9 232.8 0.9% 1.2 23410.31
2482.5 5172.9 3746.7 1685.1 -1233.9 -2314.7 -3146.1 -13.5% 25504.54
4850.9 5426 4609.8 2277.6 590.9 559.1 116.1 0.5% 3.2 21950.86
8989 13827.6 3738 3850.4 3561.6 2957.4 1907.4 9.3% 0 13761.29
8554.4 8992.1 8824.3 7535.8 271.8 264.3 67.8 0.3% 3.31 20096.01
2445.1 19804.3 3814.9 1280.2 5248.5 4429.7 2972.5 15.8% 0.01 13540.56
3242.4 7943.5 4770.3 4254.5 625.8 462 58 0.3% 0.52 16831.85
3955.7 21532.3 5005.9 4044 379.6 -580.2 -1877.3 -11.4% 1.82 13102.81
3595.7 5975.3 3664.8 1038.4 695 673.9 200 1.3% 1.19 14940.11
1438.7 11904.7 1619.3 653.5 1733.7 1175.1 477.1 3.1% 0.81 13705.73
4734.4 6876.3 2725.1 752.9 1316 1158.3 701.3 4.6% 0.34 12285.45
6937.7 9430.2 6435.7 4723.3 890.8 837.2 111.1 0.8% 0.73 13626.03
16431.1 25998.3 15318.3 7522.1 1174 895.3 462.5 3.3% 0.61 11381.08
4518.6 8750.5 2251 630 1809.6 1652.1 1117.9 8.6% 0.05 8486.98
3350.4 7183.5 3153.3 774.3 882.6 642.7 280.3 2.2% 0.69 10008.68
3169.7 19200.6 2170.7 1679.8 1116.8 839.5 542.4 4.5% 0.17 8761.25
8355.7 54080.9 5557.7 151.5 9864.3 7999.5 4191.5 39.9% 0.43 2410.75
1646 1999.9 1179 110.5 163.1 154.2 70.5 0.7% 1.38 9080.89
3059.8 5093.5 1337.5 983 1050.3 851.4 583.9 6.0% 0.06 6442.37
2039.7 20299.6 1551 1076 1410.5 1319.6 985.3 11.2% 0 5503.89
5730.2 10114.6 1629 1363.8 348 296.4 166.6 2.0% 11.4 8030.97
932 1615 720.9 253.2 216.6 180.4 89.8 1.1% 0.37 7616.12
3060.5 4385.4 2691.4 432.2 499 454.3 95.1 1.2% 1.91 7002.62
4108.6 6853.8 3558.5 1390.9 676 460 141.4 1.9% 0.82 6177.2
1388.8 2005 929.6 54.7 350.6 311 132.3 1.8% 1.07 6706.1
2808.1 6204.5 2499.4 669.2 1209.7 989.3 425.2 6.0% 0.74 5111.04
2424.1 4545.2 1471.2 376.9 1014.1 888.7 519.1 7.8% 0.22 4215.85
3980.6 5185.9 3284.7 322.3 738.4 674 156.5 2.6% 4.95 5249.23
1764 3056 1155.8 668.4 641.1 438.4 251.6 4.4% 0.26 4641.01
3726.2 7848.7 2308.6 2205.3 1669 1380.2 886.6 16.4% 0 3446.67
1624.3 2521.6 451.8 234 432.1 425.7 295.5 5.8% 0.07 4586.69
3584.2 6757.7 1634.5 987.9 1096.1 918.2 544 10.9% 0.31 3416.07
1646.1 1889.4 851.8 799.1 266.2 248.5 135.8 2.8% 0.04 4231.77
2102.9 4024.1 2786.3 975.3 572 428.4 107 2.2% 1.73 3679.49
2478 4207.3 2063.8 1114.1 102.6 0 -5.1 -0.1% 0 3076.13
1555.7 3511.4 2576.4 412.7 457.9 392.4 131.9 2.8% 2.53 4485.7
2202.2 5929.6 1183.1 437.8 202.2 169.4 108.6 2.5% 0.17 4132.34
1214.7 1565.2 505.1 53.9 337.9 299.9 167.4 4.0% 0.91 3538.96
1563 2410 1021.5 308 268.7 226.6 123.9 3.0% 0.31 2495.02
1438.1 1495.1 1204.9 977.5 77 74.8 28.7 0.7% 0.77 4007.37
376.6 3235.6 367.5 274.8 1369.2 1357.7 988.7 24.3% 0 2160.86
1150.5 1381.4 297.3 100.2 124 118.4 71.4 1.8% 0.2 3927.21
1165.1 1925.9 634.4 213.6 152.1 72.3 15.2 0.4% 0.39 3757.06
250 316.3 190 168.4 191.6 190.2 16 0.4% 0.2 3718.71
328.4 1145.2 1040.4 595.8 73.4 6.9 -6.1 -0.2% 2.49 3264.57
1237.5 1364.9 1057 228.8 101.2 99.4 7.2 0.2% 2.78 3734.73
518 2472.4 2108.8 1143.2 184.9 183.9 40.5 1.1% 2.34 3538.67
643.3 10645.5 602.7 482.8 563.6 310.5 304.1 8.9% 0.01 3669.71
1298.6 2704.9 987.7 246.1 345.4 216.1 81.5 2.5% 0.38 2908.93
1188.2 2049.2 1437.1 950.4 27.7 20.1 -13.5 -0.4% 0 3105.04
601.5 852.2 562.1 13.2 56 45.6 9.8 0.3% 6.17 2926.15
1345.6 1411.4 1033.6 288.3 130.9 130.9 20.8 0.7% 2.55 2905.18
1215.6 1392.5 829.4 53.7 215.8 212.4 47 1.6% 1.35 2778.31
1893.3 3401.6 1781.2 353.4 403.4 279.8 24.5 0.8% 1.25 1821.92
997.9 1056.1 762.5 737.3 176.2 176.2 74.9 2.6% 0.02 2741.41
954.5 1043.3 412 156.4 210.5 201.6 119.1 4.5% 0.4 2075.45
30.9 281.2 0.7 6 2.9 1.7 0.1% 0 2584.97
609.6 669.4 500.5 113.1 34.7 34 8.8 0.3% 2.06 2324.83
934.4 3285 567.1 349.2 347.6 265.1 229.6 9.2% 0.31 2400.54
513 1337.5 857.9 219.5 139.2 82.6 4 0.2% 1.64 1975.88
663.8 9473.5 975.7 268.1 226.7 212.7 205.6 8.4% 0.34 2292.83
557.5 834.4 296 252.9 104.9 95.9 69.7 2.9% 0 2061.95
478.5 542.7 391.9 45 86.2 83.8 45.6 1.9% 3.11 2085.6
1232 1407.2 774.9 118.6 244.6 220 98.8 4.3% 1.56 1333.9
584.5 3853.5 787.3 282 129.4 48.6 -45.1 -2.0% 0.33 1989.77
570.7 680.5 418.9 74.3 73.2 66.8 19.2 0.9% 1.89 2094.63
708.3 1068.9 713.2 640.8 29.5 23 10.5 0.5% 0.17 1964.44
646.9 1557.3 242.4 48.2 155.6 103.1 50.7 2.6% 0.08 1226.15
786.2 935.9 571.8 324.7 64.7 61.3 17.1 1.0% 0.76 1686.11
1372.1 5214.3 549.1 87 -297.6 -316.7 -335.2 -19.1% 0.07 2050.21
499.1 583.2 226.9 15.5 59.7 59 21.8 1.3% 3.25 1658.95
850.4 1024.2 857.2 302.5 120.2 103.7 1.2 0.1% 4.4 1138.49
988.5 1476.9 797.5 118.1 99.8 -101.2 -162 -9.9% 1.04 1451.98
341.3 1742.4 932.3 325.8 405.1 370.7 256.4 16.3% 0.06 1201.59
769.5 6929.3 212.9 65.6 478.5 438.4 371.5 23.8% 0 1115.25
447.7 1415.7 239.4 136.1 77.9 62.4 40.6 2.7% 0.29 1468.55
851.1 942.1 734.6 427 26.3 21 5.2 0.3% 1.48 1476.03
814.2 1165.4 843.9 280.1 56 40 -29.5 -2.1% 3.71 1323.68
269.1 491.3 241.5 73.6 66.7 56 15.5 1.1% 1.64 1246.89
Annual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Fin
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
Mar-15 Mar-15 Mar-15 Mar-15 Mar-15 Mar-15 Mar-15 Mar-15 Mar-15 Mar-15
Net sales Net worth InventoriesReceivableCash and bCurrent assTotal assetCurrent liabTrade payaPBDITA
551345.7 291195.2 20810.5 91541.2 11031.7 126034.4 569369.3 89153.7 34393.5 58941.9
394881.5 56886.3 8826.3 13431.4 3640.9 26798.1 111295.7 12356.4 5969.1 16607.9
178832.2 13591.8 3194 36875.1 1637.7 41745.5 66104.7 45483.9 31833.8 1556
137785 1414.1 55 39955.2 147.9 40402.3 51298 21593.4 17234.1 2756.1
149132.7 102753.4 5849.2 38996.4 2382.5 47241.7 227683.2 93782.8 50546.1 20424.1
103297.5 51979.1 35226.8 4070.1 1044.9 40341.8 127520.8 41291.6 20420.3 12648.6
129694.7 26385.6 25184.9 2795.5 27984.7 48673.8 16546.8 16207.1 3436.4
116848.1 13605.7 8349.8 13471.2 289.9 22354.3 36115.9 15663.1 10793.9 4029.8
88845 22460.7 7079.9 30610.2 213.6 38627.8 73031.5 36087.5 2175.3 9463.4
90046.2 19909.1 410.9 4519.5 2374.1 7304.5 69393.9 24149.7 5460.8 12241.9
58640 3592 5653.8 5455.9 2111 13220.7 20476.5 15812.4 10127.2 1779
87896.6 8580.2 1262.1 31351.2 13448.4 46070.4 51670.8 41861.2 5947.6 4901.9
43080.2 14364 1268 4097.8 674.3 6047.5 36658.6 14997.9 4121.5 2133.2
62458.4 72257.9 4054.6 18832.1 7377.4 36271.3 189220.4 31865.2 6497.3 17590.9
53599 6942.3 1468.3 44991.4 12369.8 58830.2 61756.9 49961.5 30060.6 2974.2
64474 11936.7 5299.2 96.3 360.7 5756.2 23488.7 3743.8 1336.6 4741.7
45255.9 7415.5 681.3 18085.3 14128.8 32895.4 38795.8 30439 22261.5 1998.1
25132.9 2492.4 425 4127.2 1132.4 5684.6 9200 4796 3164.6 1177.2
36791.1 20981.3 434.7 2778.2 2314.5 5527.4 34281.1 5865.8 1923.8 8300.9
37041.1 15248.6 4029.6 9928.5 446.1 14423.7 34884.1 13960.8 2456.2 3691.3
31929.9 7652.9 3296.1 341.9 49 3699.1 17949 7783.5 3406.4 2306.7
31261 15697.2 11731.7 3072.2 596.6 15400.5 39515.9 11528.9 8287.5 3590.9
17769.8 -2886 2161.5 7.6 98.1 2267.2 4585.2 5449.9 1660.9 -3123.8
21278.7 802.4 2002.3 2510.6 392.8 4905.7 5427.3 4570.3 2202.5 587.6
26619.4 9953.4 7047 671.2 2099.7 9817.9 16374.3 4417.9 4693.4 4293
18274.2 223.1 9.4 2992.1 7540.2 10541.7 11083.2 10809.5 9430.2 349.3
20924.2 14074.6 173.5 1272.1 1451.7 2912.6 21732.3 4346.5 1267.5 5307.7
31982 2542.9 741.9 4799.7 1741 7284 10194.9 6610.7 5704.9 855.4
18283.1 3450.6 4273.3 168.1 72 4513.4 21424.5 7830.7 3410.8 896.3
17185.2 2197.5 1367.3 2273.3 19.8 3660.4 5518.1 3241.9 1079.1 497.8
13417.2 5849.3 354.9 718.4 1342 2429.1 12579.8 1744.4 605.7 2362.4
17401.3 3777.3 2608.7 2513.5 22.3 5144.5 7365.4 2606.2 966.3 1396.8
4534.7 2603.5 2033.8 4859.9 642.3 7538.4 10404.1 7062.2 1228.8 354.2
31563.9 7697.6 4042.7 9616.7 3713.5 17372.9 29241.2 16924 10436.6 3229
13890.4 6438.1 2746.8 1681.5 295.4 4723.7 8996.9 1399.2 660.5 1610.3
15333.4 2540 1272.7 2576.7 170.8 4020.2 8293.3 3693.1 2049.2 1070.2
13280 13719.2 2503.7 87.5 286.2 2877.4 19751.7 3565.9 1552.3 2100.9
10631.3 36230.4 1102.4 1663.7 4455.7 7225.6 55470.8 4626.1 404.6 9677.3
10806.4 772 340.8 3106.9 255 3702.7 4063.2 3231.3 1789.4 158.6
10448.9 3070 2227.2 1380.7 71.8 3724.7 5003 1690.4 1179.2 871.2
8776.4 10019.9 999.4 905 8387.9 10292.3 20871.8 1467.6 945.7 1175.5
2521 464.4 89.9 4553.5 63.6 4707 9134.6 1568.9 1298.7 -102.5
9138.5 913.3 621.8 273.1 318.8 1213.7 1974.5 960.4 199 272.8
10170.5 902 1149.3 2582.8 144.4 3876.5 4995 3180.5 498.7 489.6
8201 2916.3 1884.6 1585.8 137.6 3617.2 6499.4 3093.2 1341.5 616.6
5877.6 925.4 84.3 1126.6 85.5 1296.4 2190 1046.2 77.8 220.7
9155.6 3125.1 2244.2 955.7 57.6 3257.5 6646 2863 827.8 1400.8
8193.9 3516.9 1258.9 1614.8 295.2 3169 6456.4 1935.5 486.6 1244.5
6543.8 872.8 1168.5 2303.2 413.4 3885.5 5009.9 3276.7 500.6 668.2
7199.3 2049.5 1832 0.7 33.6 1936.1 3462.5 1107.6 769.6 796
7693.3 5869.5 1120.8 3476.4 665.2 5262.4 10499.1 2848.8 2327.8 1936
5118.5 2138.3 496.8 515.8 584.1 1596.7 2764.4 508.2 274.9 442.7
5801.5 4133.8 1840.3 1342.6 1178.7 4361.6 7422.2 1644.4 833 1440.1
6249.5 1344.7 781.2 1427.8 1.7 2217.2 2632.9 1194.2 1145.2 362.3
4579.2 1291.5 1137.8 261.9 124.4 1585.6 3478.4 1820.6 574.3 207.1
5155.9 1507.5 871 465.8 256.6 1593.4 4145.6 2228.8 1139.5 -19.9
2315.4 976.5 109.5 384.8 49.4 543.7 2222.3 1160 1133.1 289.2
4846.6 4158 499.2 1103.4 147.3 1851.5 5365.2 725.3 250.3 124.6
5083.5 793.1 681.4 475.8 126.8 1284.3 1669.7 405.4 35 347.7
4808.9 1138.1 373.8 444.1 773 1590.9 2763.4 1248.4 365.9 368.5
4369 301 261.7 1223.6 64.8 1551.4 1617.3 1297.7 905.3 100.2
4620.4 2901.8 245.4 144.9 68.7 459 3953.3 431.2 335.8 1657.3
5058.9 1122.4 232.6 1212.8 146.9 1592.3 1833.6 662 434.4 142
2949.3 1137 387.5 738.3 22.1 1147.9 1869.1 585 145.3 100.3
3829.6 120.7 67.1 142.4 44.8 254.3 330.1 187 171.9 183.3
4457.5 39.3 10.9 244.8 8.6 264.3 1096.3 1013.4 450.5 90.3
3098.5 248.7 983.4 13.1 996.5 1133 799.9 24.1 113.4
2081.9 391.9 152.7 1128.7 7.4 1288.8 2376.9 1982.3 1064.3 140.8
10789 9253 811.3 1359.4 307.2 2477.9 16096.8 3511 659.3 -46.8
3835.9 2146.8 530.4 1011.1 106.4 1647.9 3503.7 1215 175.8 397.7
3240.6 141.5 823.4 401.8 62.6 1290.3 1787.7 1564.7 1159.1 -347.6
3237.3 84.2 404.9 148.7 115.2 668.8 963.7 703.1 28.2 74.1
6277.9 331.3 303.6 1706.8 171 2181.4 2318.9 1861.6 1523.9 162.5
2617.6 577.2 99.7 818.3 104.5 1022.5 1327.5 714.9 96.9 160.7
3387.7 1140.4 406.1 1662.1 207.6 2275.8 3808.8 1942.1 317.9 284.8
4257.4 346.2 377.4 528.1 26.9 938.2 1036.5 643.6 597.4 237.4
2948.4 674.5 630.2 204.6 5.7 1111.9 1192.8 455.5 165.9 175.8
2583.3 281.9 6.3 0.4 0.4 8.1 283.1 0.2 5
2527.5 163.9 962.8 81.4 105.2 1149.4 1303.4 1122.3 463.2 49.6
3604.1 2432.4 226.9 797.2 227.2 1251.3 3690.9 721.6 510.6 523.1
2695.5 377 279 336 17.3 636.2 1429.6 936.3 280.1 171.2
4290.1 6123.8 9.1 802.6 125.2 936.9 10049.8 1225 251.6 506.3
2854.1 362.5 296 265.9 123 684.9 958 364.8 316.6 114.7
1955.4 117.1 28 226.4 13.4 267.8 310.1 175.7 50.2 38.7
2898.8 1264 358.8 961.3 25 1348 2155.3 704.9 184.5 344.7
2882.6 2747.5 793.2 1.5 18.8 813.5 4046.6 1064 352.2 336.4
1464.8 217.2 95.8 275.1 17.6 388.5 516.9 268.7 87.6 60
2134.2 353.7 41.7 667.2 1.7 710.6 1149.5 784.5 671.4 39.8
1959.7 1080.8 490.1 218.3 18.4 726.8 1444.3 235.1 58.9 157.1
1320.7 325.9 25.9 539.6 28.9 594.4 717.4 373.2 168.5 38
2332.3 4367.2 622.3 360.8 355.1 1364.1 5195.9 573.4 58.7 -11.8
1540.7 126 69.6 449.1 5.5 524.2 591.4 234.8 22.7 46.8
2156 765 596.1 443.1 39.4 1081.9 1300 520 138.2 130.8
1286.4 588.6 299.2 384.5 138.9 822.6 1291.6 653.3 237.7 31.6
2310.5 899 126.7 55.3 403.1 585.1 2235.8 1094.6 421 635.4
1758.7 6974.7 362.4 368.3 53.3 793.8 7506 278.1 87.5 789.2
559.1 471.2 139.8 201.6 6.6 348 1489.3 415.3 36.7 -4.3
2231.5 213.7 111.6 469.5 33.3 614.4 698.7 482.6 336.6 40.6
1077.6 152.2 666.1 238.7 6.3 911.1 1244.6 920.6 318.3 115.9
1472 184.3 193.7 92.8 38.5 325 534 263.3 128.2 52.8
Annual FinAnnual Finance StandAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Fin
Rs. Million Rs. Million Times Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
PBIT Profit afterNPM Debt to equCost of gooNet sales Net worth InventoriesReceivableCash and b
46676.6 30391.7 5.5% 0.33 494292.8 516348 350945.5 16094.4 72675.7 17747.7
13319.5 8825.2 2.2% 0.47 381341.7 271215.3 66139.7 2461 9996.6 21848.9
841.7 479.1 0.3% 0.21 172288.6 119658.9 14121.3 7533.3 14345.6 784.6
2298.8 261.9 0.2% 9.76 137012.3 101933.5 1721.7 4.2 41784.8 187.3
17980.9 4330.2 2.9% 0.59 124438.2 81436.6 35450.8 5402.9 28641.3 1470.7
7343.4 740.6 0.7% 0.93 85499.95 83533.1 34626.6 8599.2 10248.2 778.4
3394.5 2031 1.6% 0 126080.1 124754.4 28853.7 37472.7 1614.5
3572.5 1829.1 1.6% 0.21 114555.3 123075.5 15384.4 14868.7 14794.2 497.9
6605.9 2367.8 2.7% 1.76 71210.63 87709.8 22060.9 8723.7 39765.2 309
9798.1 4435.8 4.9% 1.62 79859.55 61040.1 15091.5 413.4 3381.2 678.4
1437 124.3 0.2% 1.66 55997.58 16402.2 2685.1 956.8 670.9 811
4772.2 2034.9 2.3% 2.92 83734.75 81572.4 10011.2 301.4 32771.9 3570.1
1921.5 -708.9 -1.6% 0.7 41378.94 24972.3 9844 957.6 3313.4 995.5
13789.8 6977.2 11.2% 0.72 43689.92 68768 130010.5 3165.2 11789.4 8366.3
2236.2 909.9 1.7% 1.57 51816.66 28663.1 4978.1 152.9 31588.3 9450.5
3934.7 2113.9 3.3% 0.74 58455.31 86555.4 15118.6 6602 106 328.8
1979.8 493.1 1.1% 0.17 44398.66 45294.6 7704.8 762.5 17906.2 10595.6
851.8 296 1.2% 1.35 23799.26 19025.7 2673.2 94.1 2236.9 1124.2
6806.4 4377.3 11.9% 0.07 28465.8 36839.6 25164.3 575.8 2685.2 4540.6
2518.2 783.5 2.1% 0.91 32169.31 16652.7 15716.7 5980.6 15577.9 2201.4
1446.8 407.4 1.3% 0.68 25695.63 35270.3 7786.4 3858.7 239.7 52.8
1822.7 185.5 0.6% 0.81 24379.75 32938.6 16232.4 13050 2989.2 146.2
-3589.8 -3792.1 -21.3% 18167.57 68366.8 18739.6 32972.4 1327.1 913.6
540.5 116.9 0.5% 2.77 20557.29 26782.1 1001.9 2543 2676 888.4
3475.9 2311.7 8.7% 0 18289.42 24011.7 12220.9 6789 882.8 3405.1
346.5 92.4 0.5% 0.3 18412.06 19099.9 309 3.2 2217.7 9139.9
4504.9 3010 14.4% 0.01 15341.64 20764 17204.9 180.3 1270.7 1750.3
768.6 154.4 0.5% 0.72 31329.03 38777.3 3231.6 1416.7 3491.8 701.2
-938.2 -2281.4 -12.5% 3.8 14802.54 59558.8 9054.9 14105.3 3896.6 196.1
453.8 39.2 0.2% 0.96 16428.59 17728.6 2266.1 1641.5 2384 11.7
1774 960.7 7.2% 0.61 11179.23 11287.3 6139.8 387 427.1 121.4
1223.5 707.2 4.1% 0.18 14152.48 18581 4707.8 2047 2928.9 76.2
341.8 103.1 2.3% 0.82 4392.47 2339.4 2659.3 1559.5 5867.8 646.4
2509.3 1431.9 4.5% 0.35 25680.57 38554.3 9571.1 3032 14376.8 3046.2
1412.2 923.2 6.6% 0 9286.46 15595 7209.4 3247.3 1867.3 312.3
817 443.8 2.9% 0.67 12253.62 17159.2 4197.6 1212 3170.8 182.2
1675.4 1000.3 7.5% 0.16 9342.32 14748.4 14329.5 2701 101.7 266.3
7784.3 4103.6 38.6% 0.32 2592.48 9914.1 40666.4 1177.3 1624.8 5595.1
148.7 87.3 0.8% 1.66 10009.94 17980.4 888.4 619.2 2640.9 361.7
710.3 478.6 4.6% 0.1 7019.22 12096.6 3363.4 2781.1 1519.7 69.9
1100.9 791.1 9.0% 0 5233.63 6904.8 11935.8 724 687.8 11257.7
-170.7 -197.3 -7.8% 15.17 2637.55 189.3 250 66.7 4793.5 33.4
209.8 115.5 1.3% 0.36 8696.35 10355.1 1033.5 791.6 413.5 141.5
431.8 97 1.0% 2.14 9418.6 11375.7 985.9 996.9 3531.8 201.5
423.6 144.7 1.8% 0.6 6772.47 8711.2 3254.3 1901 1772.7 129.5
192.3 74.1 1.3% 1.1 5512.97 4592.6 943.6 91.8 647.2 56.3
1154.6 486.1 5.3% 0.7 6793.5 9221.4 4432.2 2613.7 992.2 114.5
1086.5 676.6 8.3% 0.19 5206.52 9168.3 4210.1 1321.8 1900.2 594
588.9 117 1.8% 2.31 5646.03 7930.3 1048.9 1034.6 2661.7 382
614.1 371.6 5.2% 0.15 5763.64 8088.4 2307.3 2044.3 0.9 42.8
1698.3 977.5 12.7% 0.07 5155.81 9296.2 7372 1293.2 5142.3 533.2
435.1 310 6.1% 0.07 4604.34 5017.1 2315.4 486.6 557.2 556.3
1085.3 597.7 10.3% 0.31 3988.55 6167.1 4460.7 2217.6 1535.3 958.3
329 213.3 3.4% 0.02 5356.16 7004.3 1525.7 997 1719.7 68.2
10.4 -186.6 -4.1% 1.03 3800.62 5319 1544 1008.9 375.1 194.2
-208.4 -208.4 -4.0% 0 3472.23 5599.5 1560.1 781.8 909.6 774.4
252.3 141.4 6.1% 0.06 2356.42 3657.6 1050.9 36.3 347.1 10.9
97.4 30.3 0.6% 0.12 4634.59 4498.5 4201.4 503.9 1111.5 107
314.1 150.6 3.0% 0.63 4359.25 4827.6 1099.1 494 323.6 498.8
294.3 156.1 3.2% 0.37 2850.01 5184.3 1318 414.5 466.2 771.6
96.6 35.2 0.8% 1.27 4193.09 2076.4 313.2 339.1 995 67.4
1628.5 1164.2 25.2% 0 2446.39 4147.2 3079.5 234.9 393.1 366.3
136.2 87.9 1.7% 0.18 4948.25 4530.6 1456.2 1 805.8 132.3
59.9 3.6 0.1% 0.39 2713.17 3091.1 1128.2 475.5 820.7 21.6
181.4 12 0.3% 0.15 3612.66 2584.9 123.4 31 323 14.6
12 0.1 0.0% 3.34 3741.55 5231.9 39.7 9.8 269.2 61.1
110.5 6 0.2% 2.7 2981.63 3806.9 255.5 1000.6 20.8
139.2 32.4 1.6% 0.01 2082.11 1573.3 402.3 1175.8 5.2
-455.6 -937.5 -8.7% 0.59 10587.65 13328.4 7316.3 907.4 1623.3 219.2
327.2 113 2.9% 0.42 3455.28 4227.4 2151.7 649.9 1168 155.9
-353.1 -360.2 -11.1% 0.02 3159.26 2422.4 61.6 340.4 159.5 71.3
58.5 10.8 0.3% 8.33 3088.03 3103.7 89.8 412.1 149.2 36.6
162.5 57.5 0.9% 1.07 6021.87 4351.7 344.2 243.9 1561.5 141.1
155.5 46.7 1.8% 1.07 2465.33 3354.9 544.3 22.8 611 99.8
105.2 -74.5 -2.2% 1.57 2052.63 3208.4 -235.5 483.7 967.4 159.6
237.3 123.4 2.9% 0.01 4158.22 3253.1 424.1 248.4 495.7 8.7
167.5 97.3 3.3% 0.35 2369.52 3342.2 801 916.7 235 2.3
4.1 2.9 0.1% 0 2578.19 692.2 302.3 27.1 0.3 0.1
48.3 2.6 0.1% 3.73 2299.58 4259.6 190 482.4 353.1 55.7
440.2 235.3 6.5% 0.28 3429.72 3391.3 2588.9 108 1035.9 118.4
101.5 22.9 0.8% 1.41 2173.79 5927.6 434.1 408.3 318.8 56.5
396.7 238.7 5.6% 0.45 3783.06 4791.5 6160.8 13.1 966 204.5
99 64 2.2% 0 2412.21 2395.1 391.3 391.8 248.7 125.7
37.4 14 0.7% 1.05 1741.96 1244.9 126.6 30.5 218.5 3.6
313.8 179.8 6.2% 0.31 1656.42 3244.1 1609.6 448.2 1172.3 671.7
294.6 97.5 3.4% 0.3 2331.85 3219.2 2960.3 1088.8 2.1 37.9
53.1 14.2 1.0% 0.91 1359.08 1016.7 226.4 66.7 242.3 29.1
29 10.9 0.5% 0.31 2113.78 2459.7 367 20.8 724.8 16.2
90.8 39.1 2.0% 0.06 1280.38 1963 1107.2 571.8 222.2 31.7
29.7 6.6 0.5% 0.62 1259.08 1065.7 332.5 19.4 513.7 57.4
-28.1 -22.8 -1.0% 0.07 2339.39 2603.8 4395.5 624.5 371.6 351.3
45.6 7.3 0.5% 3.23 1492.06 2455.4 130.1 69.5 1111.1 22.2
101.2 42.7 2.0% 0.43 1588.73 2747.3 911.1 761.5 542.8 49.3
-7.7 -53.2 -4.1% 0.65 1181.71 1464.1 600.4 286.8 452.6 106.4
552.6 409.4 17.7% 0.02 1690.91 2266.6 1244 179 172.2 647.6
648.7 491.6 28.0% 0 1246.84 2234 6361.9 397.4 422.9 69.3
-19.4 -24.9 -4.5% 0.65 573.74 798.3 459 165.2 297.9 4.2
32.1 6.8 0.3% 0.56 2196.79 2478.3 220.9 146.2 405.7 53.9
97.6 3.9 0.4% 4.09 915.29 1351.4 456.9 449.7 615.5 12.8
39.2 11.8 0.8% 0.91 1254.12 1525.4 197.9 168.7 424.2 40.9
147857.9 576601 86345.9 28616 56493.3 39137.9 22264.3 4.3% 0.23 465412.7
36895 146861 15498.8 8694.5 18308.1 15092.1 9132.6 3.4% 0.4 256172.7
23073.9 44366.8 23197 9294.3 971.1 907.7 548.9 0.5% 0.19 119795
42224.2 53183.2 25341.2 16446.5 2355.3 2147.8 178.6 0.2% 9.64 101844.1
35514.9 146196.5 82799.1 28706.9 15118.1 14258.3 5201.1 6.4% 1.89 65345.79
22596.9 99108 11822.9 6406 11447.1 5979.7 212.7 0.3% 1.39 69510.69
46230.1 64439 25586.6 24785.7 4528.6 4492.1 2344.3 1.9% 0.25 120359.8
30160.8 39278.6 23595.9 16631.6 4139.6 3865.3 1887.2 1.5% 0.31 120431.6
50735.5 79681.5 47076.1 4519 9357.1 8388.1 -111.4 -0.1% 2.18 69868.4
4500.4 60948.3 18108.5 3874.2 7508.6 5036.5 1883.3 3.1% 1.56 54627.67
2438.7 6652.3 3386.4 3140.2 565.4 416.8 -2.5 0.0% 0.08 15558.95
36643.4 42824.4 30717.9 5651.5 4824.7 4650.5 751.9 0.9% 1.76 77505.84
5266.5 27901 10959.9 3328.4 -351.3 -962.8 -1873.1 -7.5% 0.66 24062.09
60283.9 273945.3 33339.8 3968 22053.8 17951.7 8451.3 12.3% 0.41 47048.68
41193.2 50767.5 36320 21200.5 2151.2 1950.1 601 2.1% 1.26 27220.42
7036.8 30829.3 5868.6 2436.4 6773.6 5794.6 3179.1 3.7% 0.78 78684.02
29264.3 36272.8 27443.2 23922.8 1614 1597.1 554.1 1.2% 0.06 44803.71
3455.2 6877.7 2571.6 1472.8 943.5 709.9 180.8 1.0% 0.96 17955.03
7801.6 33914.5 6846.8 2176 8052.8 6475.5 4190.5 11.4% 0 28560.35
23807.9 44741.5 21514.8 5013.5 3172.3 2673.4 1198.3 7.2% 1.24 15255.9
4151.2 19178.8 8027.7 3826.4 2357.3 1371.8 228.8 0.6% 0.76 28432.23
16185.4 39849 15325.7 9215.8 3432.3 1807.5 294.7 0.9% 0.7 25830.83
35977.3 55856.7 35384.4 22085 1030.1 662.5 150.9 0.2% 0.6 57082.58
6107.4 6752.8 5688.7 2621.8 651.9 607 138.1 0.5% 2.79 26006.06
11076.9 17312.2 3988.9 4397.9 4253.2 3124.4 2176 9.1% 0 16903.06
11360.8 12474.6 12120.8 10122.3 270.9 267.2 85.9 0.4% 0.02 19534.74
3201.3 23786.4 4935.1 1385.8 5577.6 4742.1 3108.9 15.0% 0.01 14854.68
5615.8 10303.4 6475.8 418 897.3 830.5 137.5 0.4% 2.02 38063.45
18960.6 45842.6 28122.7 14575.2 4406.4 1018.8 -1097.5 -1.8% 2.04 40877.93
4037.2 5920.1 3572.9 2024.3 511.5 474.4 108.1 0.6% 0.64 16916.78
969.9 14363.4 4577.9 588.1 2878.4 1811.3 814.8 7.2% 0.77 8673.85
5052.1 7352.9 1808.2 1480 1916.4 1705.6 1116.8 6.0% 0.02 14490.57
8075.8 11003.2 7534.7 1255.1 158.3 149.8 55.8 2.4% 0.51 2360.09
20455 35081.5 20537.2 13489.6 3813.1 3136 1899.2 4.9% 0.33 31280.87
5426.9 10020.7 1694 1345.4 1946.3 1726.9 1156.3 7.4% 0 10237.48
4565 10441 3837.8 1217.1 1302.7 1060.7 602.9 3.5% 0.45 13677.75
3069 21044.4 5405.4 1563 1926.3 1568.6 865.5 5.9% 0.28 10462.57
10642.2 58585.9 4709.7 150.1 9357.3 7528.2 4457.3 45.0% 0.26 2477.12
3621.8 4523.5 3497 1389.2 389.6 371.8 130.7 0.7% 1.54 16777.38
4410.8 5808.3 2114.3 1527.8 1089 966 634.1 5.2% 0.04 8056.45
12682.6 14513 1586 694.7 2857.7 2740.8 1982.9 28.7% 0 4115.41
4893.6 9252.8 1667 1377.5 -46.3 -160.3 -208.8 -42.9% 29.09 353.92
1346.6 2394.8 1294.9 115.3 301.1 253.3 127.7 1.2% 0.67 9736.26
4730.2 6041.7 3955.3 466.1 508.5 450.5 83.9 0.7% 2.27 10581.02
3821.9 7039.8 3152.5 1500.1 715.3 503 189.3 2.2% 0.54 7232.64
795.3 1646.7 582.7 45.8 160 124.4 39.8 0.9% 0.65 4279.14
3720.4 7646.8 2506.3 557.8 1734.3 1476 780 8.5% 0.47 6507.52
3816 7486.9 2070.7 573.5 1515.5 1350.3 834.6 9.1% 0.08 5923.81
4080.5 5345 3239.4 550.8 726.9 645.5 174.1 2.2% 1.96 6891.21
2088.1 4479 1358.9 1005.4 825.2 476.3 276.3 3.4% 0.12 6586.58
6968.7 13917.7 4085.7 3881.4 2979.1 2629.7 1721.6 18.5% 0 6204.26
1600.1 2911.4 575.9 357.6 384.3 376.8 267.1 5.3% 0.06 4530.46
4777.2 8020 1939.5 1069 1384 1069.4 589.4 9.6% 0.22 4233.45
2788.9 3295.7 1678.1 1635.1 370 354 215 3.1% 0 6157.96
1642.2 3592.5 1722 591.9 579 411.4 252.4 4.7% 0.74 4062.69
2465.8 4363.9 2157.2 960 237.8 60.8 52.6 0.9% 0 3599.48
394.3 2523.3 1379.5 1359.8 364.7 341.9 74.3 2.0% 0.06 3522.88
1722.4 5325.9 740 230.6 143.1 117 72 1.6% 0.11 4288.35
1316.8 1830.2 140.1 38.7 635.3 606.6 372.5 7.7% 0.22 3816
1652.3 3038.4 1452.5 360 463.4 388.6 226.7 4.4% 0.29 3058.84
1401.7 1468.6 1150.7 819.8 54.5 49.8 12 0.6% 1.04 1979.33
994.3 4118.6 438.8 207.8 1719.1 1697.2 1230.1 29.7% 0 2117.7
939.1 1930.2 449.4 185.7 117.5 111 75.5 1.7% 0.18 4400.6
1317.8 2024.2 755.2 398.7 98.7 48.5 -8.7 -0.3% 0.34 2906.24
368.6 438.6 297.6 279.3 99.5 97.5 2.7 0.1% 0.16 2460.06
340.1 1182 1090.9 569.4 111 11.9 1.3 0.0% 1.18 4296.49
1021.4 1177.7 824.9 35 110 107.3 6.7 0.2% 2.73 3682.73
1181 2116.3 1712.6 1321.4 111.1 109.7 10.4 0.7% 0 1540.36
2763.6 12875.1 3049.3 728.1 194.6 42.1 -584.9 -4.4% 0.61 12396.24
1973.8 4298.8 2046.4 244.8 254.9 203.3 17.2 0.4% 0.67 4046.89
571.2 1025.3 875.2 477.1 -52.6 -57.6 -79.9 -3.3% 0.04 2361.03
597.9 832.8 545.4 3.6 79.3 65.7 5.6 0.2% 6.73 2951.2
1946.5 2176.8 1727.2 1595.9 127.9 127.8 12.9 0.3% 0.53 4030.37
733.6 1111 486.5 87.4 357.2 350.9 205.8 6.1% 0.71 3205.68
1610.7 2722.6 2171.2 330 -811.9 -1122.8 -1375.9 -42.9% 2029.16
753.2 1410.5 787.6 758.9 174.6 174.5 79.9 2.5% 0.01 3171.18
1154 1474.9 619.4 308.8 220.4 215.9 126.5 3.8% 0.34 2649.26
29.9 304.9 0.2 3.2 2 1.3 0.2% 0 687.69
891.2 1011 797.9 318.7 76.2 75 26.2 0.6% 2.24 3958.46
1262.3 4109.3 957.1 813.2 217.7 214.6 155.6 4.6% 0.25 3347.2
798.3 1576.5 921.5 494.9 197.7 111.7 43.1 0.7% 0.81 5256.02
1183.6 10515.6 1395.3 314.2 565.1 398.5 198.2 4.1% 0.47 4103.43
766.2 1042.8 449.2 368.6 101.5 90.8 59.8 2.5% 0 1973.71
252.6 289.4 155.3 30.2 30.5 28.9 9.4 0.8% 0.96 1127.12
2292.8 2701.1 848.6 312.9 462.6 439.5 330.2 10.2% 0.28 1786.45
1128.8 4517.3 1432.3 399.2 387.7 343.6 121.7 3.8% 0.34 2612.41
338.1 480.6 209.5 72 38.9 31.8 9.2 0.9% 0.68 944.88
761.8 1249.9 870.2 719.5 41.9 35.4 12.9 0.5% 0.4 2436.57
825.7 1552.3 309.9 59.7 118.7 68 27.8 1.4% 0.14 1284.46
590.5 702.3 355.1 204.1 35.3 31.6 10.2 1.0% 0.45 997.83
1347.4 5151.2 568.2 57.2 39.8 2.4 2.4 0.1% 0.06 2624.98
1202.8 1218.6 867.1 589.1 49.6 48.8 8.9 0.4% 3.39 2401.9
1353.6 1768.8 809.3 177.3 211.9 171 78 2.8% 0.64 1998.3
845.8 1326.4 672.7 191.6 85.2 57.6 11.7 0.8% 0.55 1282.14
998.8 2625.9 1118.4 519.3 692.1 619.1 453.3 20.0% 0.02 1537.55
910.4 7157.3 637.5 99.6 488.9 435.7 155.7 7.0% 0.05 1562.55
472.7 1547 175.7 138.6 79.9 40.2 1.4 0.2% 0.25 828.69
605.8 780.2 556.9 272.8 52 44 7.3 0.3% 1.11 2421.61
1078 1385.3 780.7 142.2 153.9 137.3 37.9 2.8% 1.27 1123.82
633.8 831.7 535.2 367 52.3 37.4 3.1 0.2% 0.96 1329.91
481246.5 381493.7 16983.8 47491 13333.3 78015.9 594937.2 76148.2 29906.2 76121.6
246021.5 80938.9 5405.2 12524.9 3293.4 22811.6 166136.1 20969.9 9952.4 30803.7
116783 14332.5 28260.1 9534.1 4289.9 44615.8 67397.7 43366.3 6889.4 1188.2
74333.6 27.3 397.1 37843.2 185.4 39577.4 51367.2 20701.8 11543.1 2369.5
77745.8 37671.8 6083.6 31138.7 4057.2 41279.5 149120.4 87850.2 24291.8 13372.5
37798 38085.3 8731.3 13306.5 469.6 24346.9 104899.5 9561.7 4786.9 11860.5
140741.5 30746.1 32783.2 1686.6 34470.1 68646.1 28345 27321 5694.3
153291.2 16097 15659.2 19945.5 767.2 36557.2 46486.5 29135.2 19839 4637.5
74109.1 24934.6 8656.7 31591.2 1040.9 47425.4 81230.6 41612.2 4074.8 8517.8
50915.4 16447.5 416.5 3993.7 5256 9670.6 68947.2 18351.6 4887.7 7823.8
2321.6 2651.4 1330.8 394.9 684.3 2410 6927.6 3788.9 541.7 99.5
25026.2 7758.1 36051.9 908.9 37756.6 43184.6 34117.7 6547.8 1908.9
22608.5 6220.7 594.7 4735.5 723.7 6053.9 20920.4 11527.3 3457.6 -1956.3
73070.2 133077.9 3786.2 10748 9243.8 61712.9 284981.6 35809.5 3878.3 22455.9
13984.9 5170.1 707.4 44714.5 4486.2 49915 59788.2 40092 25133.4 2305.2
119610.3 38370.6 9331.6 252.1 18820.9 28404.6 58040.6 9144.4 2997.2 9945.4
41993 8242.1 454.8 11168 11145.4 22768.2 30173.1 20576.5 19295.1 2046.8
10509.1 2778.7 249.6 1908.3 964 3121.9 6889.5 2035.8 1386.7 766.3
38130.3 29265.6 565.4 2256.6 6088.9 8951.2 41211.5 9579.5 4171.3 10324.4
20466.3 15653.6 1479.7 5169.6 964.4 7649.6 33609.2 17109.1 2458.5 2511.7
37816 7607.5 3527.7 360.5 50.2 3938.4 18773.5 8578 3423.6 2036.7
38580.8 12839.4 14180.2 4289.2 298 18767.4 33368.4 17330.3 12019.7 3947.2
170638.3 25477.1 37351.6 2440.4 1563.7 41355.7 69388.9 41877.5 27799.9 6777.2
35505.1 1243 3348.9 4571.1 1018.8 8938.8 9669.2 8185 4651.2 756.7
24527.7 13252.7 7054.4 864.7 5209.2 13128.3 19309.7 4776.8 5204.6 3198.4
11698 366.2 2.4 2847.5 5352.2 8202.1 9167.9 8768.9 7860.6 137.9
20314.9 18400.4 237.6 1258.8 1484.4 2980.8 26360.4 6218.7 1471.5 7012.3
16871 3314.3 254.9 4942.1 617.5 5820.7 9848.6 5937.3 1651.5 437.1
65644.5 9581.6 14312.5 4789.7 506.6 19614.7 50492.3 24699.8 14916.6 5246.7
19745.6 2863.5 1621.2 2655.5 645.8 4922.5 6948.9 3845.1 1968.4 659.7
10876.1 7148.5 386.9 575.1 156.8 1154.6 16631.6 3278.8 833.8 3176.8
20801 6343.6 2743.2 3376.8 157.9 6277.9 9666.2 2615.7 2208.5 2291
4894.4 3016 644.9 2621.8 403.3 3671.6 5730.1 2540.9 364.1 1298.5
29790 11254.9 4044.9 11541 1477.9 17063.8 34627.6 18511.1 13150.9 3651.3
16470.3 8549.5 3247 2053.3 417.9 5718.2 11694 1864.2 1459.2 2398.2
17970.7 5085.6 1318.9 4224.1 117.3 5662.9 12444 4642.4 2139.6 1757.1
16976.8 15397.3 2982.8 159.8 317.8 3460.4 22138.5 5226.4 1659 2198.9
10271.1 44929.2 1123.4 1290 8061.7 10482.6 58493.6 3225 137.9 10177.1
20161 1006.3 923 3808 271.3 5002.3 5310.3 4223 2304.7 393.4
12705.3 3980.2 2731.9 1224.3 97.6 4082.2 6062 1951.1 1431.1 1307.1
6548.8 9196.4 875.2 510.6 8161 9557.2 21037.8 1364.8 739.5 972.8
240.9 -831.9 59.4 4703.8 42.5 4805.7 8355.9 1707.4 1371.9 -904.3
12047.8 1148.1 498.4 508.2 257.5 1493.6 2320.8 1114.4 51.9 324.1
12559.1 1284.4 1012.2 4042.2 149.6 5204 7387.5 4923.1 1350.4 611
9463.4 3478.8 1961.5 2576.1 146 4683.6 7879.6 3961.2 2260.1 877.3
5662.1 1109.1 51.8 736.2 83.5 871.5 1805.3 585.3 39.8 246.1
9301.2 5020.4 2631.1 938.8 65.1 3635 7680.9 1986.2 396.1 1619.3
10096.5 5243.7 1291.8 2247 546.5 4085.3 8636.4 2652.9 764.3 1817.7
9104.4 1126.9 1277.4 3120.8 296.8 4695.6 5963.7 3830.5 576.6 678.3
10013 2700.3 2691.7 8.6 29.5 2734.1 4921.6 2083.2 1641.8 933.5
11263.5 8898.4 2556.2 6064.4 846.2 9466.8 17607.7 5632 5000.2 3368.1
5187.6 2642.7 451 579.8 143.2 1174 8822.1 631.4 423.6 467
5759.7 4959 2020.1 1509.5 424.8 3954.4 7048.6 1743.7 1041.2 1016
6870.2 1688.3 649.2 1554.3 6.3 2209.8 2879 886 743.4 296
6070.3 1839.7 1144.6 795.1 166.3 2242.5 4254 2160.9 917.4 760.9
5350.1 2228.7 644.9 645.5 1155.8 2446.2 5738.9 1575 1178.7 550
2756.7 1147.7 186.2 225.2 4.4 415.8 2193.8 966.6 904.9 199.5
5594.4 3380.7 570.7 1536.6 174.2 2281.5 5630.2 1203.8 443.2 153.5
4933.1 1477.6 1049.8 331.4 486.1 1869.7 2524.5 207.7 60.4 673.1
5276 1443.6 436.2 358.1 820.4 1614.7 2910.8 1189.4 680 445.1
765.9 313.7 16.2 1337.8 8.8 1363 1422.4 1104.8 852.4 42.6
6637.6 4581.9 508.8 468.2 194 1171 6111 699.6 320.6 2462.1
5340.1 1505.3 247.1 1017.9 127.4 1392.4 2218.9 631.6 432 141.9
3207.5 834.5 501.7 804.1 5.9 1321.2 2126.4 753.1 242 82.4
1183 111.4 31.8 337.1 3.6 372.5 436.4 311.2 297.6 58.6
5510.2 39.3 12 246.6 30.3 288.9 1105.9 943.2 294.3 130.1
3723.8 263 6.5 861.4 12.9 880.8 1045 689.9 16 108.1
229.6 407.2 204.8 9.8 4.9 219.5 658.4 248.5 212.9 25.1
16443.6 11365.4 1415.3 2922.6 291.7 4646.1 17154.9 4238.2 1313.3 629.5
2013.6 2438.5 617.2 986.9 58.5 1662.6 4823.8 2251.3 369 56.3
439 39.1 16.1 86.4 46.8 150.9 837.5 480.1 109.3 -14.5
3212.6 100.5 401.8 166.8 37.5 606.1 861.1 542.3 4.6 86.2
2496 334.3 225.6 910.5 203.2 1370.7 1548.8 1122.3 731.9 88.4
3824.5 968.4 45.7 1052.4 67.9 1166 1954.9 931 915.5 810.9
3622.5 -450.3 429.9 1339.6 93.7 1863.2 3030.2 2683 282.2 138.9
2826.8 477.8 177.1 460.4 6.8 644.3 1138.1 546 526.4 152.5
3679.8 917.1 712.1 235.1 2.4 949.6 1211 246.6 125.1 190.1
482 304.2 24.5 0.4 0.1 26.8 306.4 0.2 2.9
4104.9 312.1 489.9 131.4 138.7 760 996.9 625.5 30 133.3
3307.6 2745.6 150 445 130.6 725.6 3781.2 682.2 237.9 212.8
25178.3 678.6 1531.1 1316.9 133.3 2981.3 3872.7 3068.1 2797.7 182
5030.2 6413.9 14.7 1214.5 350.4 1579.6 10949.3 3042 245.3 619.6
3679.2 527.9 543.4 362.2 53.5 959.1 1230.4 585.5 457.2 136.5
317.6 113 26.8 140.6 5.2 172.6 202.8 86.8 16.4 -6
3255.8 1788.5 736.5 1091.8 643.6 2471.9 3041.8 1054.4 475.1 464.9
4724.7 1582.2 1146.2 6.4 72.2 1349.2 2399 780.8 664.6 678.9
1030.1 242.7 107.7 278.3 27.8 413.8 550.1 247.1 68.3 49.4
3961.5 491.8 52.1 818.6 10.6 881.3 1424.8 891.6 745.5 130
1862 1067.2 568.8 205.7 11.9 786.4 1590.8 434.8 98.6 23.3
758 292.7 17.2 452.9 34.7 504.8 613.2 309.1 191.9 10.3
1854.3 4497.5 622.3 371.2 351.2 1344.7 5136.9 566.6 70.6 1.7
2841.6 134.3 69.6 1795.7 25.5 1890.8 1938.8 1596.1 1083.2 71.8
3409.3 1009.2 937.1 588 48.5 1573.6 2021.1 899.7 471.8 249.5
1605.3 702.4 319.2 535.1 139.9 994.2 1456.3 702.5 214.6 112.3
3393.4 2001.2 223 58.4 766.6 1048 3170.7 953.9 775.8 1063.5
2677.2 7216.4 404.5 485 44.8 1579.9 8227.6 366.9 147.8 1451.1
565.6 425.5 137.1 188.3 2.8 328.8 1410.4 162 12.5 41.3
3544.9 227.4 126.5 875.1 36.3 1037.9 1148.2 917.9 457.6 33
1615.7 1288.6 521.3 698 41.2 1260.5 2348.6 891.1 198.8 191
1379.7 179.1 134.7 287.5 6.4 428.6 686 423.2 172.1 39.7
Annual FinAnnual Finance StandAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Fin
Rs. Million Rs. Million Times Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
PBIT Profit afterNPM Debt to equCost of gooNet sales Net worth InventoriesReceivableCash and b
58752.8 35029.1 7.3% 0.13 408581.4 536378.7 403281.2 19380.7 49305.5 25181.9
26698.8 17056.7 6.9% 0.27 220073.5 305809.8 97204.7 4911 16996.9 8645.2
1062.2 570.6 0.5% 0.31 115276.9 159121.5 14494.5 21044.5 8780.3 688.6
184.8 -1658.2 -2.2% 629.11 74722.27 100207.2 435.6 2.5 38603.5 1442.7
12485.6 2216.4 2.9% 1.91 64070.83 95292.5 39083.9 13093 27339.3 5246.6
5528.6 435.6 1.2% 1.37 32974.42 41820.1 39106.3 10872.3 4990.5 373.3
5475.3 2908.7 2.1% 0.23 136127.4 181883.9 32194.9 32820.4 2918
4402.6 2083.5 1.4% 0.44 150529.8 148423.8 16894.6 10894.8 22885.3 1200.9
7806.8 4251 5.7% 1.67 57498.38 74635.9 28821.3 8121 27622.5 692.4
5208.9 2195 4.3% 1.43 44329.34 61730 18462 567.8 4441.3 6010.8
98.3 -32.7 -1.4% 1.22 2167.47 1865.9 2476 63 162.4
884.7 -2264.2 -9.0% 3.31 24341.37 1339.9 -22573.1 34502 8.1
-2714.8 -3623.9 -16.0% 1.29 21674.88 29468 4861.5 2785.7 6622.5 579.8
18126.5 8628.6 11.8% 0.45 53400.99 80732.6 94276.5 3869.7 11916.6 7226
1737 654.3 4.7% 1.33 12271.77 18475.6 5627.6 43752.5 5058.7
8673.3 4826.4 4.0% 0.39 108162.9 150723.6 46427.1 11470.4 524.8 5574.5
1443.5 645.1 1.5% 0.13 41578.06 41678.8 8669.1 430.8 11595.2 6060.3
566.6 97.5 0.9% 0.94 9874.86 6013 3311 138.5 1867 513
8608.3 5710.7 15.0% 0 27378.89 45336.5 35129 560.4 2571.5 5583.3
1982.5 903 4.4% 0.85 17540.5 31837.5 16158.1 2272.2 10461.1 788
850.6 -199.4 -0.5% 0.76 30961.46 44247.6 9533.7 3284.2 560 63.7
3075 1557.5 4.0% 0.53 29600.59 42112.9 13882.3 14521.6 1822.5 443.1
6437.8 3682.8 2.2% 0.49 142757.5 184484.2 30962.7 44174.1 3240 2152.9
720.8 174.8 0.5% 2.62 34581.38 40739.1 1420.1 2926.2 5788.2 1220
2548.4 1587.5 6.5% 0 17223.35 26151.3 14787.1 7621.1 1282.4 5884.9
124.2 57.2 0.5% 0 12083.63 12057.6 385.2 3570.4 3733.6
6016.8 3934.3 19.4% 0 12997.62 22305.2 20953.5 240 1299.4 2850.2
369.5 48.3 0.3% 1.4 16636.42 19536.9 3343.9 379.7 2921.2 485
2740 535 0.8% 2.13 43955.06 71543 10931.1 16912 6034 739.4
593.5 193 1.0% 0.55 18737.11 22469.7 3166.7 2566 3888.8 16
2002.1 1011.9 9.3% 0.77 8011.68 13703 8789.2 421.6 1453.6 244.8
2057 1446.2 7.0% 0.01 16458.35 23105.7 7516.2 3105.1 4703.6 59.1
810.8 363.9 7.4% 0.12 5106.57 6092.8 3154.7 721.1 2561.4 368.9
3013 1886.3 6.3% 0.1 23502.71 25066 12228.5 4660.9 11964.8 2210.4
2133.8 1430 8.7% 0 10646.07 17454.6 10035 3671.8 2522.9 983.9
1523.8 877.1 4.9% 0.43 13894.04 16726.4 5597.4 1565.2 4994.2 66.8
1799 1068.7 6.3% 0.25 11826.8 20553.1 16153.7 3391.5 253.5 304.1
8385.7 5268.9 51.3% 0.14 2535.28 13311.9 50571.9 1234.6 1304.2 3645.3
387.5 144.5 0.7% 1.3 19548.64 20713.1 1700.5 1378 1588.7 309.6
1187.2 763.9 6.0% 0 8356.79 14081.7 4715.6 3034.4 1796.3 200.1
912.4 572.2 8.7% 0 4591.86 5609 7336.4 565.6 712.2 7753.4
-983.9 -1073.2 -30.1% 388.43 265.1 -997.5 18.6 4719.2 34.9
271.7 115.1 1.0% 0.5 11592.94 12453.3 1961.9 529.9 649 632.1
536.8 92.5 0.7% 2.37 11671.87 13990.9 1363.6 1022.3 4420.2 151.2
707.9 317 3.3% 0.44 7709.44 10043.5 3778.8 1997.1 3253 183.8
215.7 116.9 2.1% 0.54 5299.34 4596.8 1114.1 126.2 662.9 69.2
1328.7 705.3 7.6% 0.31 6502.81 9678.6 5718 3840.7 1329.8 128.2
1636.3 1039.7 10.3% 0.07 6250.31 11824.7 6049.4 1608.9 2710.4 348.1
610.7 184.1 2.0% 2.07 8268.34 9023.3 1295.6 1648.1 3095.4 341
738.6 439 4.4% 0.13 8234.5 12216.6 3474.5 3071.1 11.2 196.4
2806.7 1887.5 16.8% 0 7676.77 14875.5 10651.5 4893.1 8348.1 664.2
458.8 321.5 6.2% 0.05 4644.74 4753.6 2890.5 512 656.9 226.8
764.7 441.6 7.7% 0.13 4346.06 5757.6 5114.2 1735.3 1927.8 181.1
239.5 152.5 2.2% 0.07 6111.64 6256.9 1778.8 644 1819.3 123.7
596.8 306.4 5.0% 0.59 4554.12 7468.7 2684.9 1266.8 1316.7 161.9
355.8 200.5 3.7% 0 3399.79 5701.1 2469.3 1147.7 615.1 1259.2
176 93.7 3.4% 0.07 2842.64 1564.6 1245.7 2697.2 1.7 446
137.5 75 1.3% 0.19 5291.87 5642.9 3415.7 531.4 1712.7 146.5
630 385.6 7.8% 0.29 3829.84 7465.6 1941.6 1520.3 822.7 114.1
323 187.4 3.6% 0.16 3312.58 5768.1 2194.4 529 578.7 1358.8
38.3 0.5 0.1% 0.77 721.85 1041.5 315.6 24 1559.7 4.4
2427.1 1746.5 26.3% 0 3497.25 6868.6 6033.9 514.3 440.7 187.8
113.2 69.8 1.3% 0.11 5237.3 5248.1 1559.6 147.4 1095.1 184.2
46.5 -17.5 -0.5% 0.66 3032.03 1273.9 734.1 566.1 563.2 3.1
57.2 -12 -1.0% 0.11 1096.33 550.5 113.3 35.3 308.7 9.5
19.4 1.6 0.0% 3.99 4525.8 5880.4 39.9 209.9 266.7 62.4
105.4 7.5 0.2% 2.55 3588.29 3274.3 241.2 129.1 867.9 6
23.7 5.9 2.6% 0 242.75 207.6 409.7 5.2 1.1 2.4
456.7 77.8 0.5% 0.35 15021.35 24310.6 13023.6 1985.4 4719.2 293.6
-255.2 -605.6 -30.1% 0.74 2048.83 379.1 -1240.3 264.9 407.4 20.5
-19.1 -21.1 -4.8% 0.05 432.91 235.6 40.4 21.7 93.5 81.9
70.9 8 0.2% 6.38 3056.01 3547.4 104.1 457.3 191.6 74.2
88.2 -9.9 -0.4% 1.32 2405.04 1257.6 215.9 266 646.2 146.2
804.8 637.8 16.7% 0 3697.73 10063.9 985.7 57.1 3453.1 5.7
24.5 -211.1 -5.8% 2976.78 3992.5 64.8 174.5 1489.5 184
152.4 87.2 3.1% 0.01 2785.57 3623.1 554.9 553.5 796.2 20.4
185.8 109.1 3.0% 0.09 2991.36 4041.1 1061.2 740.2 466.7 107.8
2 1.3 0.3% 0 477.49 242.5 305.2 20.7 0.3 0.1
114.7 49.9 1.2% 1.73 3800.77 4563 316.4 114.8 567.3 62.6
210.9 150.2 4.5% 0.26 3278.08 3098.1 2924.1 182.9 678.9 105.2
119.2 63.3 0.3% 0.35 24397.05 41069.2 835.7 4852.1 4066 389.9
493.8 175.6 3.5% 0.52 4365.01 4516.1 7509.4 21.3 725.4 237.1
116.9 76.2 2.1% 0.06 3079.11 4211.4 572.2 664.4 510 52.5
-7.5 -13.6 -4.3% 0.59 275.78 385.8 116.1 8.7 137.5 3.4
433.5 228.4 7.0% 0.25 2211.94 4014.5 2040.3 805.8 1786.6 516.3
617.4 390.3 8.3% 0.05 3852.22 5586.8 2739.6 1601.9 7.5 55.6
41.6 16.3 1.6% 0.8 951.5 1214.4 264 120.6 342.7 36.4
123.1 54.7 1.4% 0.21 3842.87 3487.9 801.4 147.7 953 34
-25.5 -36.4 -2.0% 0.14 1262.95 1581.1 1044.5 517.7 226.6 11.7
3.7 -19.2 -2.5% 0.39 709.45 919.7 295.8 8.7 786 34.7
-9 -8.5 -0.5% 0.05 1864.22 765.2 4523 623.2 219.5 349.5
71.7 8.8 0.3% 3.95 2778.77 1990.2 153.5 150 791.4 19.7
195 100.6 3.0% 0.41 2554.84 4157 1724.5 1221 1024.9 27.9
73.5 38 2.4% 0.41 1377.52 1700.6 735.4 260.7 714.3 91.2
930.9 703.2 20.7% 0 2287.5 4232.9 2956.1 284.5 866.6 282.9
1390.7 1266.9 47.3% 0 1777.49 2966.6 7615.7 388 770.1 100.6
7.7 -33.3 -5.9% 0.19 578 728.5 274.8 124.6 275.7 8
25 6.8 0.2% 1.21 3503.35 4927.1 277.7 517.4 754.3 367.6
178.7 73.8 4.6% 0.5 1341.5 1374.5 3889.4 314.1 11.2
28.4 7.1 0.5% 1.24 1273.64 867.3 181.6 132.3 139.2 8.5
94016.7 621834.8 87375.8 47431.2 89046.2 73651.5 46184.1 8.6% 0.05 451591.5
31510.4 178486.4 28481.2 16295.7 36865.2 32748.7 20778.5 6.8% 0.15 273415.8
32983.9 60732.7 36317.9 10646.7 914.7 855 488.4 0.3% 0.36 162179.5
41235.5 54556.6 23233.8 11962.9 2675.6 2349.7 388.6 0.4% 40.62 100638.2
63923.4 156731.6 97517.7 33879 13104.6 10369.2 1970.3 2.1% 1.71 82021.24
18167.3 111407.5 10505 4854.6 12528.8 5544.8 -121.9 -0.3% 1.47 36353.19
35738.7 64703.9 23377.1 22309.3 5730.4 5644.6 3192 1.8% 0.21 176856.3
34981.3 45648.4 27433.5 16596.6 4384.2 4050.5 1839.2 1.2% 0.48 141717.5
36439.9 94987.3 31311.4 5109.1 10121.4 9350.9 4801.7 6.4% 1.95 56789.46
11025.1 71574.3 19522.3 4551.2 9402.5 6678.6 2913.6 4.7% 1.26 53527.44
225.4 2855 230.3 120.9 124.2 122.6 -17.2 -0.9% 0 1855.79
34510.1 39063.7 30829.2 4670.2 2513.2 -29781.8 -30398.4 -63.8% 1323.29
10047.9 25168.9 16652.5 6214.6 -4256.6 -5103.1 -6315.7 -21.4% 2.13 29070.17
58800.2 261254.7 53981.5 5287.9 21931.2 17139.1 8617.1 10.7% 0.63 56300.98
48811.5 58587.7 41557.8 25368 7965.4 1968.7 766.3 4.1% 1.35 16171.35
17569.7 56230.1 6367.2 3470.4 14111.7 12558 7846.8 5.2% 0.09 134945.4
18086.3 27285 17540.3 14180.5 1243.3 1223.3 427 1.0% 0.38 40893.73
2518.5 6418.6 985.4 301.4 814.4 679.7 246.9 4.1% 0.75 4613.68
8717.8 49459.4 11754 5627.7 12149.6 10326 6707.7 14.8% 0 32910.47
13552.4 36764.2 17973.2 5012.1 2902.5 2331 1128.9 3.5% 0.85 29336.33
3907.9 17986.8 7614.3 5117.4 2121.5 978.2 116 0.3% 0.09 30023.97
16787.2 34958 14610.8 11554.7 4359.3 2864.7 1105.1 2.6% 0.52 32670.26
50893.6 83868.7 47001.5 34242.3 9215.1 8652.6 113.1 0.1% 0.42 153241.6
9934.4 11198.9 9578.9 5045.6 856.5 822.4 205.4 0.5% 2.94 39658.47
14788.4 21532.3 5319.7 5857 4182.6 3548.4 2235.8 8.5% 0 17603.89
7304 7979.2 7583.4 6329.1 427.7 121 19 0.2% 1.38 11901.7
4389.6 30239.9 7173.1 1539.3 8418.1 7266 4778.7 21.4% 0 13458.4
3785.9 6567.6 2408.5 266.8 393.8 326.6 30.4 0.2% 0.87 19193.19
23685.9 57560.4 30991.9 20781.1 5558.7 2608.2 1177.9 1.6% 1.7 51425.46
6470.8 9245.4 5904.3 2858.8 939.3 868.8 382.5 1.7% 0.72 21192.39
2138.2 28148.6 3588.3 1581 4468.5 3839.4 1645.8 12.0% 1.53 10025
7873.7 11931.1 3567.2 3317.3 2016.3 1785.5 1330.9 5.8% 0 18144.86
3654.6 5842.9 2128.5 135.1 315.6 303.5 138.4 2.3% 0.24 5929.74
18836.1 33964.3 16514.9 10298.5 2681.2 2009.7 1189.8 4.7% 0.07 20152.57
7178.6 14155.2 3178.7 2258.4 3852.5 3555.4 2568.7 14.7% 0 11618.66
6626.2 14373.9 5592.3 2793.5 1477 1193.1 651 3.9% 0.45 13096.29
3949.1 23373.8 5713.6 2229.8 2580.8 2148 1167.3 5.7% 0.24 13907.78
6215 89636.8 15819.2 185.5 12305.5 10555.1 6684.3 50.2% 0.6 2844.16
3276.3 3831.4 2081.3 1205.7 388.9 377.2 184 0.9% 0.27 20181.16
5057.1 7678.1 2786.2 2173.6 1939.9 1819.6 1185.7 8.4% 0 8883.1
9041.5 21433.1 2906.3 1074.5 1477.1 1442.3 783.6 14.0% 0 3939.93
4772.7 8226.8 1659.4 1344.6 -70.1 -147.7 -169.1 -63.8% 338.07
1811 2924.3 873.3 121 1178.5 1102.6 821.2 6.6% 0.36 11595.12
5593.7 7403.5 4695.1 982.1 676.9 622.7 90.6 0.6% 2.57 12927.06
5433.9 8655 4339 2533 896.3 724.2 329.8 3.3% 0.42 7973.34
858.3 1857.4 690.2 31.5 140.6 114.1 36.9 0.8% 0.58 4305.4
5298.7 10059 3739.7 854.2 1738.3 1422.2 778.4 8.0% 0.5 6458.5
4667.4 9541.4 2667.4 778.1 1840.8 1600.9 1002.5 8.5% 0.04 7420.8
5085.2 6214.9 4033.2 684.4 733.8 667.7 184.7 2.0% 2.09 8043.49
3278.8 5499.1 1914 1749 1429.6 1194.8 777 6.4% 0 9769.47
13905.4 23961.7 8925.3 6792.3 3877.9 3044 1933.9 13.0% 0.16 10392.21
1395.7 9522.7 665 410.3 445.2 436.5 310.7 6.5% 0.07 4204.45
3844.2 7240.6 1804.2 1105.8 1315.6 1099.7 679.1 11.8% 0.11 4007.5
2587 3392.3 1205.2 1188.8 197.3 170.4 104.2 1.7% 0 5676.78
2806.8 5231.1 2127.1 1313.2 874.2 710.3 379 5.1% 0.26 5647.13
3022 6196.8 1666.1 1273 594.6 441.3 259.1 4.5% 0 3522.83
3144.9 4686.2 3427.6 3078.3 229.8 161 98.1 6.3% 0.03 1515.97
2390.6 5677.6 1208.5 582.6 156.7 139.3 64.2 1.1% 0.15 5314.69
2459.1 3333.5 632.8 77.1 721.8 676.8 416.5 5.6% 0.38 6228.4
2466.5 4151.4 1642.1 867.2 509.9 349.6 181.7 3.2% 0.22 3589.11
1588.3 1644.2 1325 1076.9 6.8 3.1 1.9 0.2% 0.75 1036.82
1142.8 7495.6 580.3 382.6 2627.2 2583.7 1829.6 26.6% 0 3649.72
1426.7 2742.2 1061 921.8 218.8 123.4 55.7 1.1% 0.07 5131.41
1141.9 1957.5 660.7 140.9 -2.6 -74.2 -100.5 -7.9% 0.77 1221.52
353.5 415.4 293.2 289 14.6 13.2 1.8 0.3% 0.04 530.55
539 1481 1273.1 563.4 144.2 27.4 1.5 0.0% 4.9 4682.78
1003 1145.5 797.7 83.3 80.6 77.4 -21 -0.6% 2.76 3146.95
8.7 414.3 1.4 9.3 7.8 2.4 1.2% 0 210.11
7027.4 21213.8 4828.2 2026.9 1123.8 869.9 323.5 1.3% 0.42 22242
692.8 1282.3 2420.1 364.2 -2172.3 -3563.6 -3678.8 -63.8% 452.96
197.1 850.1 491.6 98.2 10.5 4.5 1.4 0.6% 0.03 226.88
723.1 1015.1 687.9 10.8 97.5 81.6 4 0.1% 8.08 3352.73
1089.8 1298.2 964.1 620.3 -18 -73.7 -118.5 -9.4% 1.88 1301.06
3515.9 4924.1 3706.1 3617.9 417.3 411.7 277.1 2.8% 0.13 9849.41
1848 3026.7 2272.4 478.4 1148.4 812.7 509.2 12.8% 26.74 3171.1
1370.1 2078.4 1135.2 1115 224.6 224.5 116.7 3.2% 0.01 3539.82
1314.7 1553.4 441.3 334.9 226.7 221.6 145.5 3.6% 0 3289.03
22.3 306.7 0.1 1.6 0.7 0.4 0.2% 0 239.43
744.7 1044.1 698 73.5 101.4 80.3 -2.7 -0.1% 1.83 4173.32
967 4387.8 809 391.5 295.2 248.8 177.1 5.7% 0.23 3058.02
9313 10392.7 9437.4 9341 306 258.7 162.4 0.4% 0.04 40152.43
983.8 10403.1 1107.6 421.6 904.8 619.3 344.8 7.6% 0.19 4194.34
1226.9 1579.5 826.6 616 161.9 140.3 89.6 2.1% 0.24 3500.75
149.6 177.1 58.6 7.4 11.8 10.3 3.1 0.8% 0.41 329.95
3108.7 3798.7 1498.9 836.5 510.1 461.9 254.4 6.3% 0.18 2761.61
1789.4 3898.8 1113.6 1030 570.7 486.6 310.8 5.6% 0 4480.35
499.7 664.4 289.7 62.7 60.4 52.4 21.3 1.8% 1.09 1116
1135.8 1698 849.2 775.8 109.1 101.2 61.8 1.8% 0.04 3384.73
756.1 1710.4 433.1 113.3 51.7 -0.2 -23.4 -1.5% 0.16 1086.11
829.4 911.6 601.2 361.5 27.9 25.2 4.9 0.5% 0.8 856.03
1192.2 4948.8 376.6 52.9 86.1 69.8 25.1 3.3% 0.05 788.4
961.1 1018.5 658.4 272.8 73.5 73.4 9.7 0.5% 2.39 1923.61
2273.8 2855.1 963.8 411.2 430.6 363.7 212.1 5.1% 0.32 2980.34
1066.2 1548.4 703.3 396.8 84 46.5 33 1.9% 0.42 1547.41
1434 4107.8 867.3 817.2 1658.4 1468.5 1023.1 24.2% 0 2655.08
1321.8 8936 606.1 319.7 778.2 726 463.7 15.6% 0 1873.18
408.3 2198.2 310.4 115.3 83.8 26.4 -60.4 -8.3% 0.22 779
1639.3 1916.1 1613.7 1361.1 102.3 96.6 50.3 1.0% 0.58 4806.14
325.6 5190.5 1213.1 122.5 303 295.4 149.1 10.8% 0.25 1117
280 555.8 269.8 111.8 31.5 20.1 2.4 0.3% 1.04 797.36
751149 440929.4 23408.8 62035.8 12039.7 98132.3 692144.5 85772.4 52557.3 110929.4
383792.5 100660.7 5694.4 15971.9 37622.8 59289.1 177890.6 24676.1 13120.3 38394.8
285154 14892.5 5068.3 8092.9 562.4 16167.1 51232.2 26964.8 10337.6 2188.8
82623.5 -8352.3 1.6 22393 1371.6 24909.6 38212.1 15816.7 11629.2 -634
153388.9 32488.1 19125.8 56091.5 3497 78714.3 149479.4 102180.3 60711.2 17383.1
45615.1 39582.2 12453.3 5828.6 264.8 20831.2 122594.7 15113.3 6608.5 13610
223911.8 33281.6 47348.4 946.9 48295.6 75975.1 33919 29478.2 5520.2
168540.5 16039.4 15329.7 24591.8 1212.9 41134.4 53277.5 35812.3 23867.5 4371.9
100953.4 32379.9 13360.1 51790.2 620.9 65826.7 161534.8 63158 15825 14460.8
77355.3 21740 694.1 5959.5 7739.4 14437.6 76621.2 21299.9 5303.5 11227.4
74.9 2503 4 1.7 5.7 2678.1 145.6 29.8 55.3
212.6 -29818.4 36445.9 80.8 36526.7 40512.2 31203.9 4976.5 32385.2
35798.3 2788.3 853 4911.3 1553 8168.1 20401.9 13107 4880.7 -29.7
84065.8 97410.6 3826.3 12779 6235.8 59865.8 261911.3 58549.1 6627.8 22534.9
28411.3 2080.7 26835.6 3390.3 30226.1 40099.9 22415 9025.4 3381.8
199667.4 55944.8 15762.2 851.5 2146.9 18760.6 70010.4 11731.8 5268.4 17018
32361.5 8731.2 333.4 13448.2 1375 15156.6 20312.7 11172.5 3858 929.8
3954 3334.4 358.4 1945 390.4 2693.8 6592.1 1205.8 546.9 681.1
57625.1 41298.5 545.9 2718.7 6073.9 9389.7 59729.6 15279 7842.8 14046.5
31345.3 16058.6 1316 4554.6 639.6 6751.3 30539.6 9700.7 5836.1 1658.6
44505.7 9776.5 10535.5 523.7 167.3 11226.5 25123.3 14883.5 12639.4 2978.9
53695 16413.8 19766 2135.9 999.1 22901 46383.6 22640.5 18497.8 5399.6
201217.5 38519.5 50655.9 4218.5 2529.4 59589.8 106687 60979.6 29373.2 11456.1
45147.3 1763.3 3013.9 6454.2 1180.7 10648.8 12375.6 10293.5 5074.9 934.5
29244.5 17465.3 8390.9 1155.7 8389.9 17936.5 24864.6 5782.6 6277.9 5776.3
147.8 -111.7 3221 7.2 3228.2 3726.4 3836.7 2094.3 16.8
27883 23988.7 191.2 1795.2 4292.6 6279 34603.2 8135.1 2085.1 9741.4
18894.3 3371.4 362.4 2940.2 741.9 4044.5 7522 3009.8 154.2 427.5
81074.8 14288.8 19212.8 9691 584.7 29493.1 66354.1 40884.2 24236.5 6667.1
23515 3237.6 2628.8 2936.8 94.5 5660.1 8123.7 4714 2399.1 695.5
17160.8 11114.8 439.6 1014 1597.6 3070.9 20698.5 4822.4 1303.9 5132.2
25630 8996.5 3708.8 5007.4 855.7 9577.8 14018.9 4086.4 3594.2 2417.2
6042.5 3003.7 826.3 2283 314.4 3425 5923.9 2023.4 533.7 177
41071.2 13471.7 6111.5 19775.2 1057.7 26949.7 43664.2 24787 12926 3273
19663.1 11515.2 4047.4 3022.6 625.8 7695.8 15432.9 2989.2 1973.6 3169
16890.1 5920.5 1620.5 4350.4 319.4 6290.3 14570.5 5258 2604.4 1345.1
25169.7 16957.9 4894 300.8 510.5 5705.3 25801.8 5406 2607.1 2885.4
18765.3 57388.8 1279.1 2229.1 1612.2 5145.4 89767 13304.5 238.5 16092.5
19577 2037.8 360.4 6768.6 411.7 7540.7 8090.5 5959 5122.4 641.7
17831.8 5460.2 4840.6 3031 92.2 7963.8 10299.6 4627.9 3079.7 2189.4
4894.4 7591.9 605.1 822.7 6126.1 7564.1 20471.7 1433.8 914.4 950.1
266.1 -1495 10.3 4725.3 31 4766.6 8289.9 1643.1 1329.9 -58.9
12380.5 2121.1 1051.8 833.9 281.1 2171.1 3470.3 1262.4 60.3 432.7
12328.2 1409.6 1124.1 3647.2 151 4922.3 6748.5 4077.4 836.2 708.1
10054.7 3801.4 2150.1 3378.7 279.1 5807.9 9119.1 4873.6 2933.6 509.5
6434.4 1270.1 66.5 731.4 62 859.9 1761.7 391.9 38.1 339.3
11488.3 6116.4 4390.5 1638.9 72.2 6101.6 11453.6 4382.7 812.4 1447.7
13411.1 7001.4 1791.7 3006.3 184.5 4982.5 10939.3 2980.2 941.8 2070.1
9753.7 1415.2 1967.8 3118.3 318.7 5406.7 6604.4 4355.1 972.4 742.6
14332.5 4092.7 3289.9 25.7 177.2 3493.3 6322.8 1996.1 1623.7 1422.3
16179 11731.6 3283.3 7591.2 814.8 11689.3 23902.4 7492.6 6949 3813.9
5114.2 3184.4 548.8 730.9 163.7 1443.4 11325.7 632.5 430.3 580.3
6548.2 4837.2 1911.5 2245.8 350 4507.3 7891.1 2718.3 1361.8 1177.5
6992.6 1992.8 828.8 1940.4 72.6 2841.8 3694.8 1289 1195.3 396.5
7967.5 2876.7 1550 1423.3 97.1 3134.4 5948.2 2556.2 1332.6 660.6
7247.3 3008 1198.2 921 1733 3852.2 6289.9 2225.8 1682.9 985.5
3776.8 1327.3 933.5 0.9 6.9 941.3 2648.5 1295.4 1098.4 220.2
5370.6 3408.8 526.8 1287.5 551.4 2365.7 5317.5 1223.9 514.2 148.4
7697.6 2255.7 1820.8 1065.8 30.7 2920.4 3870.4 780.7 111.2 649.1
6269.8 2343.4 553 835.7 1256.2 2644.9 4222.5 1525.5 730.1 576.3
589.6 311.4 10 1446.2 5.1 1461.5 1516.1 1200.8 947.9 1.8
5237.5 6688.3 377.6 425.4 404.1 1230.4 8110.2 857.5 440.7 1688.8
6114.7 1654.9 1207.1 609 212.1 2028.2 3941.7 2176.9 2137.2 181.3
1751.3 684.6 544.5 830.9 2.1 1386.9 2196.9 931.5 391.3 62.6
70.8 86.7 10.5 55.2 2.1 67.8 107.8 14.8 14.8 -24.3
6209 38.6 215.1 298.6 22.7 536.4 1597.1 1345.6 472.3 169.2
2518 244.3 23.4 643.4 5.3 672.1 800.7 451.9 288.8 62.6
758.3 414 147 15.8 3.6 166.4 529.5 110.4 108 57
29885.9 13669.8 2188.1 6565.4 222.6 9177.3 24277.3 7355 2492.7 1428.9
88.6 -1256.9 36.2 125.1 10.2 171.5 676.8 1847.3 371.6 302.9
86.2 -83.2 12.2 68.7 31.2 112.1 640.5 422.6 46.8 -90.9
3698.9 118.6 487.3 222.7 58.9 768.9 1102.9 764.1 10.7 117.3
370.4 94.7 153.2 556 43.7 784.3 1064.4 809.6 391.1 -36.5
3581.4 13158.5 1171.6 888.4 49 2109 18850.5 3075 1257.5 365.1
4437.5 348.6 146.7 1883.7 158.7 2189.1 3210.6 2169.9 540.3 427.9
4660.4 590.2 663 647.3 95.2 1405.5 1551.6 806.9 781.9 274.8
4710.7 1295.2 1164.1 493.6 27.3 1685 1956.7 599.5 469.5 370.8
244.7 306.4 23.1 0.3 0.1 24.1 307.5 0.4 1.4
4779.9 333.6 80.9 209.3 75.7 365.9 586 229.9 102.2 109.9
3142.8 3061.4 435.7 144.2 172.8 752.7 4202.2 682.9 547.3 92.4
27567.5 869.8 316.1 352.3 82.9 757.6 1669.5 673.9 578.7 186.9
5221.1 7661.2 27.4 719 332.8 1079.2 10433.7 1329.8 650.8 470
4828.5 589.5 740.6 694.1 30.6 1465.3 1826.5 1019.6 708 179.4
289.4 122.6 10.6 169.5 3.4 183.5 216.6 69.6 14.4 36.6
4223.7 2296.8 684.4 2400.6 78.3 3163.3 4191.7 1538 872.9 538.1
7480.2 2953.5 2710.8 7.9 98.7 2941.8 4645.5 1606.9 1403.4 325.7
1403.1 296.1 124.9 315.1 7.8 447.8 573.3 226.4 121.3 68.2
3557.1 864.7 212.5 1057.4 3.8 1274.5 1457.1 536.7 372.8 122.9
1617.9 1049.1 508.7 250 21.4 780.1 1735.1 456 128.4 77.9
224.2 130.7 0.7 348.3 1.2 350.2 534 295.5 25 -24.4
164.9 4435.7 622 194 349 1165 4885.7 363.1 40.6 -10.8
2105.8 159.8 218 2375.3 12.8 2606.1 2663.4 2297.2 1873.9 53.7
5716.4 1999.5 1858.2 1416.8 7 3282 3822.4 1781.8 729.1 562.4
1559.1 737 325.5 574.4 108.4 1008.3 1477.4 596.4 362.4 53.9
5332.5 4320.8 235.3 1259.5 448.5 1943.3 5393.5 812.5 747.5 2240
3589.9 7989.5 987.5 745.3 70.6 1828.4 9902.7 1056.9 302.1 829.2
771.5 208.1 156.5 278.6 5.6 440.7 2111.5 288.3 110.3 36.9
4823.1 299.8 208 504.2 40 752.2 872.4 559 236.1 90.3
1762.5 5983.1 347.5 678.1 453.7 1479.3 7784.4 597.2 358.7 427.4
1247.3 195.2 144.8 213 11.3 369.1 613.8 336 190.9 54.9
Annual FinAnnual Finance StandAnnual FinAnnual Finance Standalone
Rs. Million Rs. Million Times Rs. Million
Mar-19 Mar-19 Mar-19 Mar-19 2015
PBIT Profit afterNPM Debt to equCost of gooGWC NWC NWC/GWCC&B DIO
94076.6 60256.7 8.0% 0.02 644553 126034.4 36880.7 29% 11031.7 15
34282.4 21554.3 5.6% 0.07 351043.7 26798.1 14441.7 54% 3640.9 9
1954.9 814.3 0.3% 0.62 286441.7 41745.5 -3738.4 -9% 1637.7 6
-7116.4 -8810.8 -10.7% 82828.8 40402.3 18808.9 47% 147.9 0
15899.5 4872.4 3.2% 0.88 132867.6 47241.7 -46541.1 -99% 2382.5 19
5918.1 240.2 0.5% 1.64 38184.97 40341.8 -949.8 -2% 1044.9 140
5429.8 2623.2 1.2% 0.29 218344.4 27984.7 11437.9 41% 2795.5 0
3876.1 1521.4 0.9% 0.55 161707.3 22354.3 6691.2 30% 289.9 27
13035.8 5452.8 5.4% 2.64 78646.92 38627.8 2540.3 7% 213.6 37
8314.5 4170.3 5.4% 1.02 68208.33 7304.5 -16845.2 -231% 2374.1 2
49.6 27.3 36.4% 0 98.98 13220.7 -2591.7 -20% 2111 35
-6732.4 -6767.3 -72.4% 181.24 46070.4 4209.2 9% 13448.4 6
-954.1 -2063.3 -5.8% 2.94 35360.19 6047.5 -8950.4 -148% 674.3 9
17818.1 9370.5 11.1% 0.62 58842.4 36271.3 4406.1 12% 7377.4 35
-2051.5 -3244.7 -11.4% 2.91 25911.55 58830.2 8868.7 15% 12369.8 10
15024.8 9363.5 4.7% 0.12 180333.2 5756.2 2012.4 35% 360.7 38
907.5 116.1 0.4% 0.83 31883.41 32895.4 2456.4 7% 14128.8 6
316.9 22.2 0.6% 0.72 3611.43 5684.6 888.6 16% 1132.4 5
12009.9 7866.7 13.7% 0 43373.11 5527.4 -338.4 -6% 2314.5 5
1076.8 79.2 0.3% 0.42 29952.44 14423.7 462.9 3% 446.1 46
1619.7 787.5 1.8% 0.05 26929.23 3699.1 -4084.4 -110% 49 49
3425.7 1453.7 2.7% 0.52 42183.9 15400.5 3871.6 25% 596.6 177
10401.3 7328.1 3.6% 0.69 165800.7 2267.2 -3182.7 -140% 98.1 36
893.1 225.8 0.5% 2.79 43825.09 4905.7 335.4 7% 392.8 34
5124.7 3296.6 11.3% 0 18946.53 9817.9 5400 55% 2099.7 158
-349.1 -497.1 -72.4% 147.34 10541.7 -267.8 -3% 7540.2 0
8372.4 5463.9 19.6% 0 17562.71 2912.6 -1433.9 -49% 1451.7 4
360.6 27.5 0.1% 1.17 18652.42 7284 673.3 9% 1741 11
3737.7 3212.2 4.0% 1.19 58206.91 4513.4 -3317.3 -73% 72 110
603.6 164.3 0.7% 0.51 22477.49 3660.4 418.5 11% 19.8 31
4449.7 2287.1 13.3% 0.35 12696.46 2429.1 684.7 28% 1342 10
2172.9 1655.3 6.5% 0.01 20348.76 5144.5 2538.3 49% 22.3 71
-77.2 -152 -2.5% 0.26 5886.52 7538.4 476.2 6% 642.3 81
2502.5 1283.2 3.1% 0.06 33601.67 17372.9 448.9 3% 3713.5 79
2888.1 1903.1 9.7% 0 13117.54 4723.7 3324.5 70% 295.4 111
979.9 463.2 2.7% 0.39 13472.54 4020.2 327.1 8% 170.8 41
2420.7 1274.9 5.1% 0.29 17350.16 2877.4 -688.5 -24% 286.2 100
14284.5 7946.7 42.3% 0.41 4229.12 7225.6 2599.5 36% 4455.7 159
628.5 358.8 1.8% 0.12 18401.16 3702.7 471.4 13% 255 13
2058.9 1288.1 7.2% 0.16 11578.29 3724.7 2034.3 55% 71.8 119
908.1 517.7 10.6% 0 3332.65 10292.3 8824.7 86% 8387.9 67
-592.3 -496.4 -72.4% 321.72 4707 3138.1 67% 63.6 6
346.3 158.1 1.3% 0.51 11476.38 1213.7 253.3 21% 318.8 27
655.4 45.1 0.4% 2.11 11290.58 3876.5 696 18% 144.4 50
316.4 73.1 0.7% 0.43 8346.29 3617.2 524 14% 137.6 105
304 160.8 2.5% 0.28 5875.63 1296.4 250.2 19% 85.5 5
1093.1 478.1 4.2% 0.58 8377.36 3257.5 394.5 12% 57.6 136
1833.9 1150.5 8.6% 0.03 8389.14 3169 1233.5 39% 295.2 96
662.2 137.3 1.4% 1.67 8701.45 3885.5 608.8 16% 413.4 77
1142.3 616.3 4.3% 0.05 11540.91 1936.1 828.5 43% 33.6 127
2335.4 1440.3 8.9% 0.01 11978.07 5262.4 2413.6 46% 665.2 94
571 404.1 7.9% 0.04 4482.49 1596.7 1088.5 68% 584.1 39
974.8 596 9.1% 0.1 4656.29 4361.6 2717.2 62% 1178.7 179
382 235.5 3.4% 0 6071.93 2217.2 1023 46% 1.7 59
471 211.7 2.7% 0.38 6129.62 1585.6 -235 -15% 124.4 110
801.8 544.5 7.5% 0 4327.62 1593.4 -635.4 -40% 256.6 96
157.7 81.4 2.2% 0.05 3717.87 543.7 -616.3 -113% 49.4 12
122.7 21.9 0.4% 0.19 5067.23 1851.5 1126.2 61% 147.3 41
603.6 344.1 4.5% 0.47 6477.22 1284.3 878.9 68% 126.8 62
426.4 243.7 3.9% 0.12 3895.37 1590.9 342.5 22% 773 50
-1.7 -4.2 -0.7% 0.76 583.98 1551.4 253.7 16% 64.8 23
1620.7 1010 19.3% 0 3065.74 459 27.8 6% 68.7 38
156.6 96.7 1.6% 0.01 6028.4 1592.3 930.3 58% 146.9 19
42.2 -48.8 -2.8% 0.96 1689.6 1147.9 562.9 49% 22.1 43
-25.6 -26.5 -37.4% 0 93.1 254.3 67.3 26% 44.8 7
38.7 0.9 0.0% 7.34 4857.96 264.3 -749.1 -283% 8.6 1
58.8 3.4 0.1% 0.97 2444.07 996.5 196.6 20% 13.1 0
16.2 4.3 0.6% 0 694.69 1288.8 -693.5 -54% 7.4 20
1077.9 605.3 2.0% 0.54 27122.51 2477.9 -1033.1 -42% 307.2 41
-31.3 -16.6 -18.7% 355.71 1647.9 432.9 26% 106.4 60
-112.4 -122.2 -72.4% 99.29 1290.3 -274.4 -21% 62.6 95
99.5 14.5 0.4% 7.7 3484.51 668.8 -34.3 -5% 115.2 48
-136.3 -121.2 -32.7% 5.17 384.98 2181.4 319.8 15% 171 24
241.7 133.1 3.7% 0.09 3134.29 1022.5 307.6 30% 104.5 14
296 18.3 0.4% 4.42 3567.91 2275.8 333.7 15% 207.6 75
274.7 88.6 1.9% 0.01 4564.56 938.2 294.6 31% 26.9 39
364.2 235.1 5.0% 0 3691.82 1111.9 656.4 59% 5.7 102
0.6 0.5 0.2% 0 241.96 8.1 7.9 98% 0.4 1
77.5 16.4 0.3% 0.32 4422.24 1149.4 27.1 2% 105.2 150
87.8 7.7 0.2% 0.11 3045.83 1251.3 529.7 42% 227.2 28
146.1 74.4 0.3% 0 26681.11 636.2 -300.1 -47% 17.3 48
422.4 242.5 4.6% 0.15 4753.22 936.9 -288.1 -31% 125.2 1
162.1 92.6 1.9% 0.38 3969.09 684.9 320.1 47% 123 48
13.8 6.6 2.3% 0.42 223.21 267.8 92.1 34% 13.4 5
482.7 257.1 6.1% 0.15 2919.51 1348 643.1 48% 25 86
181.4 204.9 2.7% 0.04 6170.66 813.5 -250.5 -31% 18.8 132
58.5 31.4 2.2% 0.47 1289.2 388.5 119.8 31% 17.6 20
112.5 65.4 1.8% 0.19 3426.46 710.6 -73.9 -10% 1.7 7
34.3 7.3 0.5% 0.15 1088.39 726.8 491.7 68% 18.4 141
-123.6 -162.3 -72.4% 1.85 230.74 594.4 221.2 37% 28.9 6
-46 -88.3 -53.5% 0.05 204.84 1364.1 790.7 58% 355.1 102
53.6 5.7 0.3% 2.43 2059.78 524.2 289.4 55% 5.5 16
475.8 269.8 4.7% 0.52 4239.19 1081.9 561.9 52% 39.4 157
30.7 0.7 0.0% 0.39 1439.75 822.6 169.3 21% 138.9 82
2031.6 1481.7 27.8% 0 3293.2 585.1 -509.5 -87% 403.1 32
779.4 469.5 13.1% 0.05 2303.1 793.8 515.7 65% 53.3 110
-3.6 -53.6 -6.9% 0.31 831.9 348 -67.3 -19% 6.6 49
83.7 22 0.5% 0.85 4735.32 614.4 131.8 21% 33.3 22
383.2 183.1 10.4% 0.2 1523.47 911.1 -9.5 -1% 6.3 214
34.8 13.1 1.1% 0.64 1167.28 325 61.7 19% 38.5 56
Mean 8645 747 7% 1224 54

Stdev 17146 7078 59% 2817 50
Minimum 8 -46541 -283% 0 0
Maximum 126034 36881 98% 14129 214
2015 2016
DRO DPO OC NOC GWC NWC NWC/GWCC&B DIO DRO
59 25 74 49 147857.9 61512 42% 17747.7 12 49
13 6 21 15 36895 21396.2 58% 21848.9 3 11
63 57 69 12 23073.9 -123.1 -1% 784.6 19 35
101 44 101 57 42224.2 16883 40% 187.3 0 126
105 160 124 -36 35514.9 -47284.2 -133% 1470.7 20 89
13 81 153 72 22596.9 10774 48% 778.4 40 39
74 50 74 25 46230.1 20643.5 45% 1614.5 0 106
43 35 70 35 30160.8 6564.9 22% 497.9 46 44
131 12 168 157 50735.5 3659.4 7% 309 45 162
19 26 21 -4 4500.4 -13608.1 -302% 678.4 2 16
32 63 67 4 2438.7 -947.7 -39% 811 10 6
150 30 157 127 36643.4 5925.5 16% 3570.1 1 139
29 31 39 8 5266.5 -5693.4 -108% 995.5 11 35
115 56 150 94 60283.9 26944.1 45% 8366.3 25 65
308 214 319 105 41193.2 4873.2 12% 9450.5 1 276
1 10 38 29 7036.8 1168.2 17% 328.8 35 1
150 190 155 -35 29264.3 1821.1 6% 10595.6 6 142
45 37 50 13 3455.2 883.6 26% 1124.2 2 36
26 23 32 9 7801.6 954.8 12% 4540.6 7 26
95 28 141 113 23807.9 2293.1 10% 2201.4 91 209
4 50 53 2 4151.2 -3876.5 -93% 52.8 51 3
38 125 214 90 16185.4 859.7 5% 146.2 187 34
0 27 36 8 35977.3 592.9 2% 913.6 315 11
41 37 75 38 6107.4 418.7 7% 888.4 39 40
10 105 169 63 11076.9 7088 64% 3405.1 139 13
57 176 57 -119 11360.8 -760 -7% 9139.9 0 43
23 32 27 -4 3201.3 -1733.8 -54% 1750.3 4 22
70 85 81 -4 5615.8 -860 -15% 701.2 15 36
3 88 114 26 18960.6 -9162.1 -48% 196.1 182 36
49 25 81 56 4037.2 464.3 12% 11.7 35 49
18 18 28 11 969.9 -3608 -372% 121.4 14 12
56 26 127 100 5052.1 3243.9 64% 76.2 51 59
184 49 266 217 8075.8 541.1 7% 646.4 166 615
151 203 230 27 20455 -82.2 0% 3046.2 38 148
45 27 156 130 5426.9 3732.9 69% 312.3 120 46
66 66 108 41 4565 727.2 16% 182.2 34 70
2 62 102 40 3069 -2336.4 -76% 266.3 98 3
57 58 215 157 10642.2 5932.5 56% 5595.1 167 57
107 67 120 52 3621.8 124.8 3% 361.7 17 66
49 63 168 105 4410.8 2296.5 52% 69.9 133 49
37 63 104 41 12682.6 11096.6 87% 11257.7 56 32
304 88 310 222 4893.6 3226.6 66% 33.4 16 615
11 9 39 30 1346.6 51.7 4% 141.5 31 15
104 22 154 132 4730.2 774.9 16% 201.5 36 118
72 75 177 103 3821.9 669.4 18% 129.5 98 75
62 5 67 62 795.3 212.6 27% 56.3 7 45
42 50 178 128 3720.4 1214.1 33% 114.5 141 39
78 37 175 137 3816 1745.3 46% 594 86 79
131 33 208 175 4080.5 841.1 21% 382 59 132
0 53 127 74 2088.1 729.2 35% 42.8 119 0
191 195 285 90 6968.7 2883 41% 533.2 82 218
36 22 75 54 1600.1 1024.2 64% 556.3 38 40
89 81 268 187 4777.2 2837.7 59% 958.3 194 92
92 86 151 65 2788.9 1110.8 40% 68.2 62 93
20 55 130 74 1642.2 -79.8 -5% 194.2 92 27
34 125 130 5 2465.8 308.6 13% 774.4 80 61
40 119 51 -68 394.3 -985.2 -250% 10.9 4 42
87 21 128 107 1722.4 982.4 57% 107 41 86
37 3 99 96 1316.8 1176.7 89% 498.8 44 24
36 49 86 37 1652.3 199.8 12% 771.6 51 34
104 79 127 47 1401.7 251 18% 67.4 40 111
12 52 50 -2 994.3 555.5 56% 366.3 37 32
96 35 115 80 939.1 489.7 52% 132.3 0 61
77 16 120 104 1317.8 562.6 43% 21.6 61 98
13 17 20 3 368.6 71 19% 14.6 4 36
21 46 22 -24 340.1 -750.8 -221% 61.1 1 20
102 3 102 99 1021.4 196.5 19% 20.8 0 104
145 136 164 28 1181 -531.6 -45% 5.2 0 232
69 33 110 77 2763.6 -285.7 -10% 219.2 28 48
103 20 163 143 1973.8 -72.6 -4% 155.9 62 104
45 133 140 6 571.2 -304 -53% 71.3 44 20
17 3 65 62 597.9 52.5 9% 36.6 49 17
132 123 157 34 1946.5 219.3 11% 141.1 17 106
105 13 119 105 733.6 247.1 34% 99.8 3 74
189 59 264 205 1610.7 -560.5 -35% 159.6 85 106
54 62 93 31 753.2 -34.4 -5% 8.7 24 48
26 27 128 102 1154 534.6 46% 2.3 132 27
0 0 1 1 29.9 29.7 99% 0.1 6 0
12 72 162 89 891.2 93.3 10% 55.7 56 37
94 63 122 59 1262.3 305.2 24% 118.4 11 107
47 49 95 47 798.3 -123.2 -15% 56.5 40 27
86 30 87 57 1183.6 -211.7 -18% 204.5 1 77
36 51 84 33 766.2 317 41% 125.7 64 34
37 9 42 33 252.6 97.3 39% 3.6 8 49
133 44 219 175 2292.8 1444.2 63% 671.7 94 137
0 59 132 74 1128.8 -303.5 -27% 37.9 159 0
54 18 74 56 338.1 128.6 38% 29.1 21 70
116 119 124 5 761.8 -108.4 -14% 16.2 3 114
40 17 181 164 825.7 515.8 62% 31.7 161 41
126 41 132 91 590.5 235.4 40% 57.4 6 155
64 10 166 156 1347.4 779.2 58% 351.3 91 54
100 5 115 110 1202.8 335.7 28% 22.2 13 200
84 36 241 204 1353.6 544.3 40% 49.3 153 80
95 65 177 112 845.8 173.1 20% 106.4 84 118
10 105 42 -63 998.8 -119.6 -12% 647.6 40 27
80 27 190 164 910.4 272.9 30% 69.3 102 76
70 13 119 106 472.7 297 63% 4.2 85 158
90 66 112 46 605.8 48.9 8% 53.9 23 62
68 102 283 180 1078 297.3 28% 12.8 159 182
23 37 79 42 633.8 98.6 16% 40.9 47 102
69 57 123 67 9475 1581 5% 1376 55 80

57 47 69 65 18976 9285 73% 3476 58 95
0 0 1 -119 30 -47284 -372% 0 0 0
308 214 319 222 147858 61512 99% 21849 315 615
2017
DPO OC NOC GWC NWC NWC/GWCC&B DIO DRO DPO
21 61 40 78015.9 1867.7 2% 13333.3 14 34 25
10 14 4 22811.6 1841.7 8% 3293.4 8 17 15
23 53 30 44615.8 1249.5 3% 4289.9 87 29 21
50 126 76 39577.4 18875.6 48% 185.4 2 155 47
109 110 1 41279.5 -46570.7 -113% 4057.2 34 141 135
30 79 50 24346.9 14785.2 61% 469.6 61 79 34
72 106 34 34470.1 6125.1 18% 1686.6 0 89 77
51 90 39 36557.2 7422 20% 767.2 42 52 53
23 207 184 47425.4 5813.2 12% 1040.9 49 141 23
21 18 -2 9670.6 -8681 -90% 5256 3 26 36
32 16 -16 2410 -1378.9 -57% 684.3 54 15 22
25 141 115 37756.6 3638.9 10% 908.9 0 244 46
37 46 9 6053.9 -5473.4 -90% 723.7 9 72 54
31 90 58 61712.9 25903.4 42% 9243.8 27 55 28
193 278 85 49915 9823 20% 4486.2 13 755 458
13 35 22 28404.6 19260.2 68% 18820.9 36 1 12
193 149 -45 22768.2 2191.7 10% 11145.4 4 92 161
25 38 13 3121.9 1086.1 35% 964 6 47 36
27 34 6 8951.2 -628.3 -7% 6088.9 7 22 54
76 300 224 7649.6 -9459.5 -124% 964.4 32 100 54
51 54 3 3938.4 -4639.6 -118% 50.2 43 4 42
132 221 89 18767.4 1437.1 8% 298 184 43 156
211 327 115 41355.7 -521.8 -1% 1563.7 135 7 100
41 79 39 8938.8 753.8 8% 1018.8 40 53 55
90 151 61 13128.3 8351.5 64% 5209.2 149 13 110
192 43 -149 8202.1 -566.8 -7% 5352.2 0 67 179
33 26 -7 2980.8 -3237.9 -109% 1484.4 6 22 38
4 50 46 5820.7 -116.6 -2% 617.5 3 64 22
188 218 30 19614.7 -5085.1 -26% 506.6 121 28 127
44 85 41 4922.5 1077.4 22% 645.8 33 51 40
21 26 5 1154.6 -2124.2 -184% 156.8 17 19 36
37 110 73 6277.9 3662.2 58% 157.9 64 62 51
134 781 647 3671.6 1130.7 31% 403.3 62 261 35
171 186 15 17063.8 -1447.3 -8% 1477.9 53 122 173
50 165 116 5718.2 3854 67% 417.9 112 46 50
34 104 70 5662.9 1020.5 18% 117.3 34 87 56
57 101 44 3460.4 -1766 -51% 317.8 96 4 54
21 224 203 10482.6 7257.6 69% 8061.7 161 46 20
37 83 45 5002.3 779.3 16% 271.3 18 72 46
73 181 108 4082.2 2131.1 52% 97.6 120 36 63
54 87 34 9557.2 8192.4 86% 8161 72 27 61
332 631 300 4805.7 3098.3 64% 42.5 58 755 458
5 46 42 1493.6 379.2 25% 257.5 17 16 2
17 154 137 5204 280.9 5% 149.6 33 122 44
77 173 96 4683.6 722.4 15% 146 95 102 109
3 51 48 871.5 286.2 33% 83.5 4 52 3
30 180 150 3635 1648.8 45% 65.1 146 36 22
37 164 127 4085.3 1432.4 35% 546.5 76 84 45
32 192 160 4695.6 865.1 18% 296.8 61 132 27
59 119 61 2734.1 650.9 24% 29.5 131 0 80
246 300 54 9466.8 3834.8 41% 846.2 133 212 259
28 78 50 1174 542.6 46% 143.2 35 41 33
94 287 193 3954.4 2210.7 56% 424.8 170 91 87
102 156 54 2209.8 1323.8 60% 6.3 38 81 44
54 120 65 2242.5 81.6 4% 166.3 96 50 77
98 140 43 2446.2 871.2 36% 1155.8 66 42 121
167 46 -120 415.8 -550.8 -132% 4.4 21 25 102
19 126 108 2281.5 1077.7 47% 174.2 43 110 33
3 67 64 1869.7 1662 89% 486.1 99 24 6
44 84 40 1614.7 425.3 26% 820.4 49 25 77
96 151 55 1363 258.2 19% 8.8 4 339 227
33 69 37 1171 471.4 40% 194 65 31 41
14 61 46 1392.4 760.8 55% 127.4 18 74 32
51 159 108 1321.2 568.1 43% 5.9 61 92 29
33 40 7 372.5 61.3 16% 3.6 6 64 60
51 21 -30 288.9 -654.3 -226% 30.3 1 17 24
4 104 101 880.8 190.9 22% 12.9 1 82 2
263 232 -31 219.5 -29 -13% 4.9 83 4 86
23 77 54 4646.1 407.9 9% 291.7 37 71 34
23 167 143 1662.6 -588.7 -35% 58.5 73 114 44
62 65 2 150.9 -329.2 -218% 46.8 4 22 28
0 66 66 606.1 63.8 11% 37.5 48 19 1
114 123 9 1370.7 248.4 18% 203.2 25 96 82
11 77 65 1166 235 20% 67.9 5 106 95
58 191 133 1863.2 -819.8 -44% 93.7 62 141 41
75 72 -3 644.3 98.3 15% 6.8 21 55 64
44 158 114 949.6 703 74% 2.4 91 24 16
0 6 6 26.8 26.6 99% 0.1 15 0 0
37 93 56 760 134.5 18% 138.7 45 11 3
86 118 32 725.6 43.4 6% 130.6 16 48 26
48 66 18 2981.3 -86.8 -3% 133.3 37 30 68
29 78 49 1579.6 -1462.4 -93% 350.4 1 89 21
61 98 38 959.1 373.6 39% 53.5 77 43 65
8 57 49 172.6 85.8 50% 5.2 14 65 8
65 231 166 2471.9 1417.5 57% 643.6 133 121 86
58 159 101 1349.2 568.4 42% 72.2 128 1 74
23 91 69 413.8 166.7 40% 27.8 41 98 26
114 117 3 881.3 -10.3 -1% 10.6 6 92 85
17 201 185 786.4 351.6 45% 11.9 161 39 28
65 161 96 504.8 195.7 39% 34.7 7 179 81
8 145 136 1344.7 778.1 58% 351.2 100 60 11
109 213 104 1890.8 294.7 16% 25.5 10 244 151
36 233 197 1573.6 673.9 43% 48.5 148 69 75
56 202 146 994.2 291.7 29% 139.9 86 126 58
116 67 -49 1048 94.1 9% 766.6 42 7 146
26 178 153 1579.9 1213 77% 44.8 87 71 32
71 243 172 328.8 166.8 51% 2.8 70 99 6
43 85 42 1037.9 120 12% 36.3 15 105 56
50 341 291 1260.5 369.4 29% 41.2 152 169 58
102 149 47 428.6 5.4 1% 6.4 37 71 48
64 136 72 9124 961 9% 1349 54 85 66

61 112 93 14943 6736 61% 3017 48 114 74
0 6 -149 27 -46571 -226% 0 0 0 0
332 781 647 78016 25903 99% 18821 184 755 458
2018
OC NOC GWC NWC NWC/GWCC&B DIO DRO DPO OC
48 24 94016.7 6640.9 7% 25181.9 16 35 40 51
26 11 31510.4 3029.2 10% 8645.2 7 22 24 29
116 94 32983.9 -3334 -10% 688.6 55 23 28 78
156 109 41235.5 18001.7 44% 1442.7 0 159 49 159
175 40 63923.4 -33594.3 -53% 5246.6 65 114 167 178
140 107 18167.3 7662.3 42% 373.3 113 45 50 158
89 12 35738.7 12361.6 35% 2918 0 73 51 73
94 41 34981.3 7547.8 22% 1200.9 27 55 41 81
189 166 36439.9 5128.5 14% 692.4 51 134 32 185
29 -7 11025.1 -8497.2 -77% 6010.8 4 28 33 33
69 47 225.4 -4.9 -2% 162.4 0 11 22 11
244 197 34510.1 3680.9 11% 8.1 0 942 131 942
81 27 10047.9 -6604.6 -66% 579.8 40 92 88 131
82 54 58800.2 4818.7 8% 7226 25 56 35 81
768 310 48811.5 7253.7 15% 5058.7 0 970 642 970
37 25 17569.7 11202.5 64% 5574.5 34 1 10 35
96 -65 18086.3 546 3% 6060.3 4 100 124 104
53 17 2518.5 1533.1 61% 513 7 81 15 88
29 -25 8717.8 -3036.2 -35% 5583.3 7 22 67 29
133 79 13552.4 -4420.8 -33% 788 35 144 77 179
46 5 3907.9 -3706.4 -95% 63.7 39 5 60 44
227 71 16787.2 2176.4 13% 443.1 168 16 134 184
142 42 50893.6 3892.1 8% 2152.9 107 7 83 114
93 37 9934.4 355.5 4% 1220 28 55 49 83
162 52 14788.4 9468.7 64% 5884.9 158 18 121 176
67 -112 7304 -279.4 -4% 3733.6 0 108 190 108
28 -10 4389.6 -2783.5 -63% 2850.2 7 22 42 28
67 46 3785.9 1377.4 36% 485 8 58 5 65
149 22 23685.9 -7306 -31% 739.4 128 32 157 159
84 44 6470.8 566.5 9% 16 46 66 52 113
35 -1 2138.2 -1450.1 -68% 244.8 17 43 63 59
126 74 7873.7 4306.5 55% 59.1 65 77 69 142
323 288 3654.6 1526.1 42% 368.9 47 168 9 215
175 2 18836.1 2321.2 12% 2210.4 77 157 170 234
158 108 7178.6 3999.9 56% 983.9 119 54 73 172
121 65 6626.2 1033.9 16% 66.8 42 104 75 145
100 46 3949.1 -1764.5 -45% 304.1 95 5 62 100
207 188 6215 -9604.2 -155% 3645.3 165 40 25 205
90 44 3276.3 1195 36% 309.6 25 28 22 53
155 93 5057.1 2270.9 45% 200.1 127 48 91 175
100 39 9041.5 6135.2 68% 7753.4 48 42 91 90
813 355 4772.7 3113.3 65% 34.9 18 970 642 988
33 31 1811 937.7 52% 632.1 16 19 4 36
154 111 5593.7 898.6 16% 151.2 30 120 29 150
197 88 5433.9 1094.9 20% 183.8 92 120 116 212
56 53 858.3 168.1 20% 69.2 9 47 2 56
182 160 5298.7 1559 29% 128.2 213 50 47 264
160 115 4667.4 2000 43% 348.1 85 89 41 174
193 165 5085.2 1052 21% 341 73 123 30 196
131 51 3278.8 1364.8 42% 196.4 123 0 70 123
345 86 13905.4 4980.1 36% 664.2 195 230 271 425
76 43 1395.7 730.7 52% 226.8 42 48 33 89
261 173 3844.2 2040 53% 181.1 150 121 95 270
119 75 2587 1381.8 53% 123.7 39 100 73 139
146 69 2806.8 679.7 24% 161.9 89 70 93 159
109 -12 3022 1355.9 45% 1259.2 119 40 132 159
46 -56 3144.9 -282.7 -9% 446 446 0 509 446
153 119 2390.6 1182.1 49% 146.5 36 110 40 146
123 118 2459.1 1826.3 74% 114.1 109 48 6 157
74 -3 2466.5 824.4 33% 1358.8 55 38 90 93
343 116 1588.3 263.3 17% 4.4 10 621 441 631
97 55 1142.8 562.5 49% 187.8 52 23 39 75
93 60 1426.7 365.7 26% 184.2 10 74 64 85
153 123 1141.9 481.2 42% 3.1 96 90 24 186
71 11 353.5 60.3 17% 9.5 16 128 128 144
18 -7 539 -734.1 -136% 62.4 16 17 44 33
83 81 1003 205.3 20% 6 14 89 9 103
87 1 8.7 7.3 84% 2.4 8 2 0 10
108 73 7027.4 2199.2 31% 293.6 38 83 39 122
187 143 692.8 -1727.3 -249% 20.5 76 123 105 199
26 -2 197.1 -294.5 -149% 81.9 24 100 107 123
67 67 723.1 35.2 5% 74.2 51 20 1 72
121 39 1089.8 125.7 12% 146.2 52 124 121 176
110 15 3515.9 -190.2 -5% 5.7 3 179 192 182
203 162 1848 -424.4 -23% 184 20 141 56 161
76 12 1370.1 234.9 17% 20.4 63 89 127 152
115 99 1314.7 873.4 66% 107.8 85 44 38 128
15 15 22.3 22.2 100% 0.1 21 0 0 21
57 54 744.7 46.7 6% 62.6 10 47 7 57
64 38 967 158 16% 105.2 21 76 44 97
68 0 9313 -124.4 -1% 389.9 54 44 104 98
90 69 983.8 -123.8 -13% 237.1 2 55 35 57
120 55 1226.9 400.3 33% 52.5 73 47 67 119
79 70 149.6 91 61% 3.4 10 141 9 151
254 168 3108.7 1609.8 52% 516.3 117 177 121 294
128 54 1789.4 675.8 38% 55.6 138 1 89 139
139 113 499.7 210 42% 36.4 42 110 22 152
98 12 1135.8 286.6 25% 34 15 92 77 107
199 172 756.1 323 43% 11.7 159 47 35 206
186 105 829.4 228.2 28% 34.7 4 337 166 341
160 148 1192.2 815.6 68% 349.5 169 60 14 229
254 103 961.1 302.7 31% 19.7 23 118 42 141
217 142 2273.8 1310 58% 27.9 159 98 53 256
212 154 1066.2 362.9 34% 91.2 64 156 98 220
49 -97 1434 566.7 40% 282.9 41 82 119 123
158 126 1321.8 715.7 54% 100.6 77 98 63 175
170 163 408.3 97.9 24% 8 66 153 61 220
120 64 1639.3 25.6 2% 367.6 45 64 118 109
322 264 325.6 -887.5 -273% 11.2 0 76 36 76
109 61 280 10.2 4% 8.5 46 45 39 91
139 73 9609 797 11% 1287 59 107 86 166

118 77 15898 5087 60% 3094 64 170 110 169
15 -112 9 -33594 -273% 0 0 0 0 10
813 355 94017 18002 100% 25182 446 970 642 988
2019
NOC GWC NWC NWC/GWCC&B DIO DRO DPO OC NOC
11 98132.3 12359.9 13% 12039.7 15 35 35 50 16
6 59289.1 34613 58% 37622.8 7 17 15 23 8
50 16167.1 -10797.7 -67% 562.4 8 13 17 21 5
110 24909.6 9092.9 37% 1371.6 0 88 46 88 43
11 78714.3 -23466 -30% 3497 64 162 203 226 23
108 20831.2 5717.9 27% 264.8 120 48 64 168 104
22 48295.6 14376.6 30% 946.9 0 84 54 84 30
41 41134.4 5322.1 13% 1212.9 36 56 57 92 36
153 65826.7 2668.7 4% 620.9 71 212 84 283 199
-1 14437.6 -6862.3 -48% 7739.4 4 31 31 35 4
-11 5.7 -139.9 -2454% 1.7 0 1 11 1 -9
811 36526.7 5322.8 15% 80.8 0 638 421 638 217
43 8168.1 -4938.9 -60% 1553 10 54 55 64 9
46 59865.8 1316.7 2% 6235.8 24 56 41 80 38
328 30226.1 7811.1 26% 3390.3 0 412 154 412 258
25 18760.6 7028.8 37% 2146.9 36 2 12 38 26
-20 15156.6 3984.1 26% 1375 3 131 38 134 96
73 2693.8 1488 55% 390.4 31 141 48 172 124
-38 9389.7 -5889.3 -63% 6073.9 5 19 74 24 -50
102 6751.3 -2949.4 -44% 639.6 16 52 71 68 -3
-17 11226.5 -3657 -33% 167.3 133 4 160 137 -22
51 22901 260.5 1% 999.1 190 16 178 206 28
31 59589.8 -1389.8 -2% 2529.4 114 8 66 122 56
34 10648.8 355.3 3% 1180.7 26 54 44 80 36
55 17936.5 12153.9 68% 8389.9 165 15 124 180 57
-82 3228.2 -608.5 -19% 7.2 0 190 125 190 65
-13 6279 -1856.1 -30% 4292.6 4 26 48 30 -18
60 4044.5 1034.7 26% 741.9 7 55 3 62 59
2 29493.1 -11391.1 -39% 584.7 126 46 159 172 13
61 5660.1 946.1 17% 94.5 43 46 40 89 50
-4 3070.9 -1751.5 -57% 1597.6 14 24 41 38 -4
73 9577.8 5491.4 57% 855.7 69 74 67 143 76
206 3425 1401.6 41% 314.4 50 135 33 186 153
64 26949.7 2162.7 8% 1057.7 82 215 173 297 124
99 7695.8 4706.6 61% 625.8 118 59 57 176 119
71 6290.3 1032.3 16% 319.4 44 93 71 137 67
37 5705.3 299.3 5% 510.5 113 5 60 117 57
180 5145.4 -8159.1 -159% 1612.2 130 50 24 180 156
31 7540.7 1581.7 21% 411.7 7 121 96 128 32
84 7963.8 3335.9 42% 92.2 170 68 108 239 130
-1 7564.1 6130.3 81% 6126.1 60 56 91 116 26
346 4766.6 3123.5 66% 31 11 638 421 649 228
32 2171.1 908.7 42% 281.1 33 24 2 57 55
121 4922.3 844.9 17% 151 33 100 25 133 108
95 5807.9 934.3 16% 279.1 95 121 129 216 86
54 859.9 468 54% 62 5 48 3 52 50
216 6101.6 1718.9 28% 72.2 213 56 39 269 229
133 4982.5 2002.3 40% 184.5 82 86 43 167 124
165 5406.7 1051.6 19% 318.7 85 120 42 204 162
53 3493.3 1497.2 43% 177.2 111 1 55 112 57
154 11689.3 4196.7 36% 814.8 106 176 224 282 58
56 1443.4 810.9 56% 163.7 45 53 36 99 63
175 4507.3 1789 40% 350 159 131 113 290 177
67 2841.8 1552.8 55% 72.6 51 105 73 156 83
67 3134.4 578.2 18% 97.1 95 66 81 161 80
27 3852.2 1626.4 42% 1733 110 51 154 161 7
-63 941.3 -354.1 -38% 6.9 128 0 151 129 -23
106 2365.7 1141.8 48% 551.4 37 84 36 121 85
151 2920.4 2139.7 73% 30.7 103 51 6 154 147
2 2644.9 1119.4 42% 1256.2 53 50 70 103 33
190 1461.5 260.7 18% 5.1 4 638 421 643 222
37 1230.4 372.9 30% 404.1 40 25 47 66 19
21 2028.2 -148.7 -7% 212.1 78 39 138 116 -21
162 1386.9 455.4 33% 2.1 135 198 97 332 236
16 67.8 53 78% 2.1 12 64 17 76 59
-11 536.4 -809.2 -151% 22.7 16 18 36 34 -2
94 672.1 220.2 33% 5.3 3 80 37 83 46
10 166.4 56 34% 3.6 117 12 86 129 43
83 9177.3 1822.3 20% 222.6 32 87 36 119 83
94 171.5 -1675.8 -977% 10.2 32 193 331 225 -106
16 112.1 -310.5 -277% 31.2 27 154 103 181 77
71 768.9 4.8 1% 58.9 51 22 1 73 72
55 784.3 -25.3 -3% 43.7 65 246 167 311 144
-10 2109 -966 -46% 49 65 47 70 112 42
105 2189.1 19.2 1% 158.7 16 161 58 177 119
25 1405.5 598.6 43% 95.2 59 56 69 115 46
90 1685 1085.5 64% 27.3 120 41 48 161 112
21 24.1 23.7 98% 0.1 35 0 0 35 35
51 365.9 136 37% 75.7 7 16 9 23 14
53 752.7 69.8 9% 172.8 51 17 65 68 3
-6 757.6 83.7 11% 82.9 3 4 6 7 1
21 1079.2 -250.6 -23% 332.8 2 53 52 55 3
52 1465.3 445.7 30% 30.6 71 55 68 127 58
142 183.5 113.9 62% 3.4 14 181 19 195 176
172 3163.3 1625.3 51% 78.3 87 210 111 297 186
50 2941.8 1334.9 45% 98.7 183 0 95 184 89
130 447.8 221.4 49% 7.8 37 87 36 124 88
30 1274.5 737.8 58% 3.8 22 108 39 131 91
171 780.1 324.1 42% 21.4 168 56 43 225 182
175 350.2 54.7 16% 1.2 0 219 17 220 203
215 1165 801.9 69% 349 451 150 29 601 572
99 2606.1 308.9 12% 12.8 39 418 339 457 118
203 3282 1500.2 46% 7 185 103 73 289 216
122 1008.3 411.9 41% 108.4 78 127 87 205 118
4 1943.3 1130.8 58% 448.5 28 95 90 123 33
112 1828.4 771.5 42% 70.6 170 82 52 252 200
158 440.7 152.4 35% 5.6 70 134 49 204 154
-9 752.2 193.2 26% 40 16 37 18 53 35
40 1479.3 882.1 60% 453.7 95 156 98 250 153
52 369.1 33.1 9% 11.3 53 73 70 126 56
80 10465 1074 -18% 1307 64 100 82 164 82

105 18046 5588 270% 4162 67 122 85 130 88
-82 6 -23466 -2454% 0 0 0 0 1 -106
811 98132 34613 98% 37623 451 638 421 649 572
5 Years CA/Sales CB/Sales
AVG_NPM 2015 2016 2017 2018 2019 AVG 2015 2016 2017
6.7% 23% 29% 16% 18% 13% 20% 2% 3% 3%
5.0% 7% 14% 9% 10% 15% 11% 1% 8% 1%
0.4% 23% 19% 38% 21% 6% 21% 1% 1% 4%
-2.4% 29% 41% 53% 41% 30% 39% 0% 0% 0%
3.5% 32% 44% 53% 67% 51% 49% 2% 2% 5%
0.5% 39% 27% 64% 43% 46% 44% 1% 1% 1%
1.7% 22% 37% 24% 20% 22% 25% 2% 1% 1%
1.3% 19% 25% 24% 24% 24% 23% 0% 0% 1%
4.0% 43% 58% 64% 49% 65% 56% 0% 0% 1%
4.5% 8% 7% 19% 18% 19% 14% 3% 1% 10%
6.9% 23% 15% 104% 12% 8% 32% 4% 5% 29%
-28.4% 52% 45% 151% 201% 248% 139% 15% 4% 4%
-10.5% 14% 21% 27% 34% 23% 24% 2% 4% 3%
11.4% 58% 88% 84% 73% 71% 75% 12% 12% 13%
0.2% 110% 144% 178% 201% 106% 148% 23% 33% 32%
4.2% 9% 8% 24% 12% 9% 12% 1% 0% 16%
1.0% 73% 65% 54% 43% 47% 56% 31% 23% 27%
1.5% 23% 18% 30% 42% 68% 36% 5% 6% 9%
13.3% 15% 21% 23% 19% 16% 19% 6% 12% 16%
3.5% 39% 143% 37% 43% 22% 57% 1% 13% 5%
0.7% 12% 12% 10% 9% 25% 14% 0% 0% 0%
2.2% 49% 49% 49% 40% 43% 46% 2% 0% 1%
-3.1% 13% 53% 24% 28% 30% 29% 1% 1% 1%
0.5% 23% 23% 25% 24% 24% 24% 2% 3% 3%
8.8% 37% 46% 54% 57% 61% 51% 8% 14% 21%
-14.2% 58% 59% 70% 61% 248% 99% 41% 48% 46%
17.9% 14% 15% 15% 20% 23% 17% 7% 8% 7%
0.3% 23% 14% 35% 19% 21% 23% 5% 2% 4%
-1.6% 25% 32% 30% 33% 36% 31% 0% 0% 1%
0.8% 21% 23% 25% 29% 24% 24% 0% 0% 3%
9.8% 18% 9% 11% 16% 18% 14% 10% 1% 1%
5.8% 30% 27% 30% 34% 37% 32% 0% 0% 1%
2.4% 166% 184% 75% 60% 57% 108% 14% 28% 8%
4.7% 55% 53% 57% 75% 66% 61% 12% 8% 5%
9.4% 34% 35% 35% 41% 39% 37% 2% 2% 3%
3.6% 26% 27% 32% 40% 37% 32% 1% 1% 1%
6.1% 22% 21% 20% 19% 23% 21% 2% 2% 2%
45.5% 68% 107% 102% 47% 27% 70% 42% 56% 46%
1.0% 34% 20% 25% 16% 39% 27% 2% 2% 1%
6.3% 36% 36% 32% 36% 45% 37% 1% 1% 1%
14.2% 117% 184% 146% 161% 155% 153% 42% 56% 46%
-43.4% 187% 184% 178% 201% 248% 200% 3% 18% 18%
2.3% 13% 13% 12% 15% 18% 14% 3% 1% 2%
0.7% 38% 42% 41% 40% 40% 40% 1% 2% 1%
2.3% 44% 44% 49% 54% 58% 50% 2% 1% 2%
1.5% 22% 17% 15% 19% 13% 17% 1% 1% 1%
6.7% 36% 40% 39% 55% 53% 45% 1% 1% 1%
8.9% 39% 42% 40% 39% 37% 39% 4% 6% 5%
1.9% 59% 51% 52% 56% 55% 55% 6% 5% 3%
4.7% 27% 26% 27% 27% 24% 26% 0% 1% 0%
14.0% 68% 75% 84% 93% 72% 79% 9% 6% 8%
6.4% 31% 32% 23% 29% 28% 29% 11% 11% 3%
9.7% 75% 77% 69% 67% 69% 71% 20% 16% 7%
2.7% 35% 40% 32% 41% 41% 38% 0% 1% 0%
2.7% 35% 31% 37% 38% 39% 36% 3% 4% 3%
2.5% 31% 44% 46% 53% 53% 45% 5% 14% 22%
4.0% 23% 11% 15% 201% 25% 55% 2% 0% 0%
1.0% 38% 38% 41% 42% 44% 41% 3% 2% 3%
5.7% 25% 27% 38% 33% 38% 32% 2% 10% 10%
3.6% 33% 32% 31% 43% 42% 36% 16% 15% 16%
0.2% 36% 68% 178% 153% 248% 136% 1% 3% 1%
25.4% 10% 24% 18% 17% 23% 18% 1% 9% 3%
1.5% 31% 21% 26% 27% 33% 28% 3% 3% 2%
-2.3% 39% 43% 41% 90% 79% 58% 1% 1% 0%
-7.5% 7% 14% 31% 64% 96% 42% 1% 1% 0%
0.0% 6% 7% 5% 9% 9% 7% 0% 1% 1%
0.0% 32% 27% 24% 31% 27% 28% 0% 1% 0%
1.3% 62% 75% 96% 4% 22% 52% 0% 0% 2%
-1.8% 23% 21% 28% 29% 31% 26% 3% 2% 2%
-21.9% 43% 47% 83% 183% 194% 110% 3% 4% 3%
-18.2% 40% 24% 34% 84% 130% 62% 2% 3% 11%
0.3% 21% 19% 19% 20% 21% 20% 4% 1% 1%
-8.3% 35% 45% 55% 87% 212% 87% 3% 3% 8%
6.2% 39% 22% 30% 35% 59% 37% 4% 3% 2%
-7.5% 67% 50% 51% 46% 49% 53% 6% 5% 3%
2.7% 22% 23% 23% 38% 30% 27% 1% 0% 0%
3.7% 38% 35% 26% 33% 36% 33% 0% 0% 0%
0.2% 0% 4% 6% 9% 10% 6% 0% 0% 0%
0.4% 45% 21% 19% 16% 8% 22% 4% 1% 3%
4.3% 35% 37% 22% 31% 24% 30% 6% 3% 4%
0.5% 24% 13% 12% 23% 3% 15% 1% 1% 1%
5.1% 22% 25% 31% 22% 21% 24% 3% 4% 7%
2.2% 24% 32% 26% 29% 30% 28% 4% 5% 1%
0.1% 14% 20% 54% 39% 63% 38% 1% 0% 2%
7.2% 47% 71% 76% 77% 75% 69% 1% 21% 20%
4.7% 28% 35% 29% 32% 39% 33% 1% 1% 2%
1.5% 27% 33% 40% 41% 32% 35% 1% 3% 3%
1.2% 33% 31% 22% 33% 36% 31% 0% 1% 0%
0.1% 37% 42% 42% 48% 48% 43% 1% 2% 1%
-14.6% 45% 55% 67% 90% 156% 83% 2% 5% 5%
-10.3% 58% 52% 73% 156% 248% 117% 15% 13% 19%
0.4% 34% 49% 67% 48% 124% 64% 0% 1% 1%
3.5% 50% 49% 46% 55% 57% 52% 2% 2% 1%
0.2% 64% 58% 62% 63% 65% 62% 11% 7% 9%
22.1% 25% 44% 31% 34% 36% 34% 17% 29% 23%
22.2% 45% 41% 59% 45% 51% 48% 3% 3% 2%
-5.1% 62% 59% 58% 56% 57% 59% 1% 1% 0%
0.5% 28% 24% 29% 33% 16% 26% 1% 2% 1%
5.8% 85% 80% 78% 24% 84% 70% 1% 1% 3%
0.6% 22% 42% 31% 32% 30% 31% 3% 3% 0%
2% 38% 42% 46% 50% 56% 46% 5% 6% 6%

10% 28% 35% 35% 44% 57% 34% 8% 11% 10%
-43% 0% 4% 5% 4% 3% 6% 0% 0% 0%
45% 187% 184% 178% 201% 248% 200% 42% 56% 46%
5 year Average
2018 2019 AVG GWC NWC NWC/GWC C&B DIO DRO
5% 2% 3% 108811.44 23852.24 18.58% 15866.86 14.573827 42.345477
3% 10% 5% 35460.84 15064.36 37.59% 15010.24 6.6434375 15.923187
0% 0% 1% 31717.24 -3348.74 -16.72% 1592.64 34.715523 32.531835
1% 2% 1% 37669.8 16332.42 42.88% 666.98 0.357763 125.75303
6% 2% 3% 53334.76 -39491.26 -85.37% 3330.8 40.295568 122.32064
1% 1% 1% 25256.82 7597.92 35.14% 586.2 94.833155 44.993043
2% 0% 1% 38543.84 12988.94 33.53% 1992.3 0 85.33401
1% 1% 1% 33037.6 6709.6 21.30% 793.76 35.507321 49.958078
1% 1% 1% 47811.06 3962.02 8.83% 575.36 50.628474 155.88856
10% 10% 7% 9387.64 -10898.76 -149.47% 4411.74 3.0916949 24.081228
9% 2% 10% 3660.1 -1012.62 -514.45% 754.08 19.756821 13.237418
1% 38% 12% 38301.44 4555.46 12.04% 3603.26 1.5393532 422.66794
2% 4% 3% 7116.78 -6332.14 -94.54% 905.26 15.675965 56.379273
9% 7% 11% 55386.82 12677.8 21.84% 7689.86 27.295453 69.134966
27% 12% 25% 45795.2 7725.94 17.46% 6951.1 4.9440431 544.44966
4% 1% 4% 15505.58 8134.42 44.12% 5446.36 35.678965 1.0312748
15% 4% 20% 23634.16 2199.86 10.52% 8661.02 4.5657651 122.93972
9% 10% 8% 3494.8 1175.88 38.42% 824.8 10.251172 69.982218
12% 11% 11% 8077.54 -1787.48 -19.69% 4920.24 6.318355 23.09449
2% 2% 5% 13236.98 -2814.74 -37.43% 1007.9 44.073228 120.06934
0% 0% 0% 5384.62 -3992.78 -89.80% 76.6 62.943387 3.8699801
1% 2% 1% 18008.3 1721.06 10.44% 496.6 181.21902 29.348399
1% 1% 1% 38016.72 -121.86 -26.94% 1451.54 141.4921 6.6043116
3% 3% 3% 8107.02 443.74 5.81% 940.14 33.481255 48.551639
23% 29% 19% 13349.6 8492.42 62.88% 4997.76 153.77631 13.777446
31% 5% 34% 8127.36 -496.5 -7.76% 5154.62 0.0582247 92.879692
13% 15% 10% 3952.66 -2209.04 -61.00% 2365.84 5.1471366 22.950177
2% 4% 3% 5310.18 421.76 10.78% 857.32 8.7341008 56.478296
1% 1% 1% 19253.54 -7252.32 -43.44% 419.76 133.59363 28.889986
0% 0% 1% 4950.2 694.56 14.06% 157.56 37.83544 52.396113
2% 9% 5% 1952.54 -1649.82 -130.53% 692.52 14.351691 23.084628
0% 3% 1% 6785.2 3848.46 56.78% 234.24 64.059514 65.415516
6% 5% 12% 5273.08 1015.14 25.30% 475.06 81.426366 272.64556
9% 3% 7% 20135.5 680.66 2.81% 2301.14 65.750823 158.58803
6% 3% 3% 6148.64 3923.58 64.69% 527.06 115.90395 49.7874
0% 2% 1% 5432.92 828.2 14.82% 171.3 38.984536 84.018441
1% 2% 2% 3812.24 -1251.22 -38.11% 336.98 100.34736 3.6632119
27% 9% 36% 7942.16 -394.74 -30.43% 4674 156.53205 49.902052
1% 2% 2% 4628.76 830.44 17.84% 321.86 15.897753 78.764584
1% 1% 1% 5047.72 2413.74 49.14% 106.32 133.76912 50.014991
46% 38% 46% 9827.54 8075.84 81.57% 8337.22 60.555814 38.924061
13% 12% 13% 4789.12 3139.96 65.57% 41.08 21.881201 656.36904
5% 2% 3% 1607.2 506.12 28.75% 326.2 24.893528 17.266461
1% 1% 1% 4865.34 699.06 14.59% 159.54 36.47465 112.60037
2% 3% 2% 4672.9 789 16.73% 175.2 96.715469 98.202059
2% 1% 1% 936.28 277.02 30.58% 71.3 5.9548326 50.496989
1% 1% 1% 4402.64 1307.06 29.54% 87.52 169.84949 44.803317
3% 1% 4% 4144.04 1682.7 40.55% 393.66 84.886282 83.208975
4% 3% 4% 4630.7 883.72 18.97% 350.38 70.932605 127.577
2% 1% 1% 2706.08 1014.12 37.20% 95.9 122.13716 0.2966274
4% 5% 6% 9458.52 3661.64 39.89% 704.72 121.80207 205.47396
5% 3% 7% 1441.98 839.38 57.39% 334.82 39.961362 43.537933
3% 5% 10% 4288.94 2318.92 54.07% 618.58 170.21786 104.96278
2% 1% 1% 2528.94 1278.44 50.79% 54.5 49.845864 94.352111
2% 1% 2% 2282.3 204.94 5.32% 148.78 96.34238 46.830734
22% 24% 17% 2675.92 705.34 19.07% 1035.8 94.193249 45.752956
29% 0% 6% 1088 -557.82 -108.46% 103.52 122.1997 21.475328
3% 10% 4% 2122.34 1102.04 52.56% 225.28 39.431154 95.219075
2% 0% 5% 1970.06 1536.72 78.84% 251.3 83.298066 36.678024
24% 20% 18% 1993.86 582.28 27.14% 996 51.70741 36.320495
0% 1% 1% 1473.18 257.38 17.52% 30.1 16.223706 362.69403
3% 8% 5% 999.5 398.02 36.34% 244.18 46.589059 24.870106
4% 3% 3% 1475.74 479.56 36.70% 160.58 25.10398 68.784898
0% 0% 0% 1263.14 526.04 41.94% 10.96 79.073746 111.00162
2% 3% 1% 283.34 62.58 31.48% 14.92 8.8895864 61.213414
1% 0% 1% 393.74 -739.5 -203.54% 37.02 7.1243362 18.477271
0% 0% 0% 914.76 201.9 22.77% 11.62 3.4915798 91.603503
1% 0% 1% 572.88 -238.16 1.11% 4.7 45.499964 78.751479
1% 1% 2% 5218.46 622.12 1.58% 266.86 35.36777 71.7211
5% 12% 5% 1229.72 -726.3 -247.86% 70.3 60.749243 127.27332
35% 36% 17% 464.32 -302.52 -143.81% 58.76 38.759359 68.07807
2% 2% 2% 672.96 24.4 3.93% 64.48 49.690774 19.097758
12% 12% 8% 1474.54 177.58 10.47% 141.04 36.859053 140.73513
0% 1% 2% 1709.4 -73.3 6.54% 65.38 17.871121 102.01565
5% 4% 4% 1957.36 -290.36 -17.24% 160.72 51.745626 147.46336
1% 2% 1% 1022.26 238.4 20.36% 31.6 41.41909 60.137273
3% 1% 1% 1243.04 770.58 62.05% 29.1 105.88209 32.300253
0% 0% 0% 22.24 22.02 98.80% 0.16 15.466241 0.2216714
1% 2% 2% 782.24 87.52 14.79% 87.58 53.601198 24.728039
3% 5% 5% 991.78 221.22 19.62% 150.84 25.594871 68.259545
1% 0% 1% 2897.28 -110.16 -11.16% 135.98 36.53578 30.365057
5% 6% 5% 1152.62 -467.32 -35.40% 250 1.5041437 71.86912
1% 1% 3% 1020.48 371.34 38.02% 77.06 66.694039 43.010281
1% 1% 1% 205.22 96.02 49.10% 5.8 10.162757 94.534072
13% 2% 11% 2476.94 1347.98 54.24% 386.98 103.22707 155.55295
1% 1% 1% 1604.54 405.02 13.52% 56.64 148.00567 0.3989948
3% 1% 2% 417.58 169.3 40.12% 23.74 32.218751 83.736266
1% 0% 0% 952.8 166.36 11.46% 13.26 10.760725 104.39808
1% 1% 1% 775.02 401.24 51.82% 19.02 157.83518 44.6473
4% 1% 3% 573.86 187.04 31.80% 31.38 4.8478808 203.20259
46% 38% 26% 1282.68 793.1 62.18% 351.22 182.49923 77.640834
1% 1% 1% 1437 306.28 28.41% 17.14 20.159548 215.85403
1% 0% 1% 1912.98 918.06 47.66% 34.42 160.51033 86.576463
5% 7% 8% 947.42 281.78 29.05% 116.96 78.929296 124.26781
7% 8% 17% 1201.84 232.5 1.53% 509.74 36.67189 44.275577
3% 2% 3% 1286.86 697.76 53.61% 67.72 109.25572 81.463192
1% 1% 1% 399.7 129.36 30.56% 5.44 68.066179 122.88978
7% 1% 3% 929.92 103.9 13.67% 106.22 24.113875 71.681667
1% 26% 6% 1010.9 130.36 -31.42% 105.04 123.99824 130.28796
1% 1% 2% 407.3 41.8 9.68% 21.12 47.816155 62.665853
6% 5% 6% 9463 1032 2.75% 1308 57 88

9% 9% 8% 16340 6037 104.54% 2772 50 101
0% 0% 0% 22 -39491 -721.77% 0 0 0
46% 38% 46% 108811 23852 98.80% 15867 182 656
DPO OC NOC Company Name
29.091697 56.919304 28 G A I L (India) Ltd.
13.908216 22.566624 9 Petronet L N G Ltd.
29.019003 67.247358 38 M M T C Ltd.
47.074194 126.1108 79 State Trading Corpn. Of India Ltd.
154.90466 162.61621 8 Adani Enterprises Ltd.
51.720915 139.8262 88 Future Enterprises Ltd.
60.739713 85.33401 25 P T C India Ltd.
47.259851 85.465399 38 Redington (India) Ltd.
34.786784 206.51704 172 Chambal Fertilisers & Chemicals Ltd.
29.36648 27.172922 -2 Gujarat Gas Ltd.
29.817819 32.994239 3 Gokul Refoils & Solvent Ltd.
130.6944 424.2073 294 Ushdev International Ltd.
52.88045 72.055238 19 H C L Infosystems Ltd.
38.271726 96.430419 58 C E S C Ltd.
332.29278 549.3937 217 M S T C Ltd.
11.237297 36.71024 25 Avenue Supermarts Ltd.
141.23796 127.50548 -14 Kothari Products Ltd.
32.151587 80.233389 48 Optiemus Infracom Ltd.
49.081246 29.412845 -20 Indraprastha Gas Ltd.
61.221257 164.14257 103 Deepak Fertilisers & Petrochemicals Corpn. Ltd.
72.578819 66.813367 -6 Shoppers Stop Ltd.
144.93171 210.56742 66 Future Lifestyle Fashions Ltd.
97.686761 148.09641 50 Future Retail Ltd.
45.164272 82.032894 37 Compuage Infocom Ltd.
109.99384 167.55376 58 Bata India Ltd.
172.50276 92.937917 -80 Olympic Oil Inds. Ltd.
38.59334 28.097314 -10 Mahanagar Gas Ltd.
23.931591 65.212397 41 Shirpur Gold Refinery Ltd.
143.82342 162.48361 19 Aditya Birla Fashion & Retail Ltd.
39.866334 90.231553 50 Shankara Building Products Ltd.
35.852406 37.436318 2 Adani Gas Ltd.
50.229777 129.47503 79 V-Guard Industries Ltd.
51.874307 354.07193 302 Anik Industries Ltd.
177.81733 224.33885 47 Isgec Heavy Engg. Ltd.
51.431834 165.69135 114 T T K Prestige Ltd.
60.207717 123.00298 63 Somany Ceramics Ltd.
58.917253 104.01057 45 Trent Ltd.
29.691213 206.43411 177 Gujarat State Petronet Ltd.
53.589467 94.662336 41 Sakuma Exports Ltd.
79.592215 183.78411 104 V I P Industries Ltd.
71.853661 99.479875 28 Novartis India Ltd.
388.03794 678.25024 290 Alchemist Ltd.
4.1356189 42.15999 38 Competent Automobiles Co. Ltd.
27.188926 149.07502 122 Mauria Udyog Ltd.
101.26589 194.91753 94 Asian Granito India Ltd.
3.1998764 56.451822 53 Lahoti Overseas Ltd.
37.811695 214.65281 177 Mirza International Ltd.
40.670699 168.09526 127 Cera Sanitaryware Ltd.
32.82389 198.5096 166 Signet Industries Ltd.
63.286156 122.43378 59 V-Mart Retail Ltd.
238.9003 327.27603 88 Sharda Cropchem Ltd.
30.401925 83.499296 53 India Motor Parts & Accessories Ltd.
94.094052 275.18064 181 Monte Carlo Fashions Ltd.
75.545628 144.19798 69 D-Link (India) Ltd.
72.057799 143.17311 71 Khadim India Ltd.
126.20567 139.94621 14 Astrazeneca Pharma India Ltd.
209.54468 143.67503 -66 Hariyana Ship Breakers Ltd.
29.53622 134.65023 105 Sicagen India Ltd.
4.8214504 119.97609 115 Chaman Lal Setia Exports Ltd.
66.140235 88.027905 22 T T K Healthcare Ltd.
252.85695 378.91774 126 Lypsa Gems & Jewellery Ltd.
42.432466 71.459165 29 Symphony Ltd.
56.741921 93.888878 37 Veritas (India) Ltd.
43.444902 190.07537 147 Salora International Ltd.
51.04685 70.103 19 Taaza International Ltd.
40.202402 25.601608 -15 Vadilal Enterprises Ltd.
10.809019 95.095083 84 Neeraj Paper Mktg. Ltd.
114.17633 124.25144 10 Inducto Steel Ltd.
33.222401 107.08887 74 Future Consumer Ltd.
104.52726 188.02256 83 Zicom Electronic Security Systems Ltd.
86.817361 106.83743 20 Shyam Telecom Ltd.
1.3393332 68.788532 67 Hira Automobiles Ltd.
121.32475 177.59419 56 Hemang Resources Ltd.
76.380355 119.88678 44 Kushal Ltd.
54.325235 199.20898 145 Inspirisys Solutions Ltd.
79.379856 101.55636 22 Vinyl Chemicals India Ltd.
34.791916 138.18234 103 Taparia Tools Ltd.
0 15.687912 16 O P Chains Ltd.
25.353244 78.329237 53 Tinna Trade Ltd.
56.87057 93.854416 37 Metroglobal Ltd.
54.983037 66.900836 12 T V S Electronics Ltd.
33.43784 73.373264 40 Gati Ltd.
62.451048 109.70432 47 Singer India Ltd.
10.59558 104.69683 94 Unique Organics Ltd.
85.427192 258.78002 173 Indian Terrain Fashions Ltd.
74.939955 148.40467 73 V 2 Retail Ltd.
24.968079 115.95502 91 Camex Ltd.
86.91021 115.15881 28 Aarey Drugs & Pharmaceuticals Ltd.
27.757587 202.48248 175 Archies Ltd.
74.01166 208.05047 134 Priya Ltd.
14.607378 260.14007 246 M P S Infotecnics Ltd.
129.02633 236.01358 107 Real Growth Commercial Enterprises Ltd.
54.576231 247.08679 193 Safari Industries (India) Ltd.
72.818739 203.1971 130 Bang Overseas Ltd.
115.2325 80.947468 -34 Caplin Point Laboratories Ltd.
39.838614 190.71891 151 Borosil Renewables Ltd.
40.193636 190.95596 151 Modern India Ltd.
59.974873 95.795542 36 B C Power Controls Ltd.
68.862624 254.2862 185 Uniply Industries Ltd.
59.117626 110.48201 51 N H C Foods Ltd.
71 146 75 % net sales by top 25 companies

64 103 73 Net sales by top 25
0 16 -80 Total net sales
388 678 302
Profit Leaders
2.5
1.5
1
1
0.5
0 0
0
Above Average Below Average (blank)
23852.24
15064.36
-3348.74
16332.42
-39491.26
7597.92
12988.94
6709.6
3962.02
-10898.76
-1012.62
4555.46
-6332.14
12677.8
7725.94
8134.42
2199.86
1175.88
-1787.48
-2814.74
-3992.78
1721.06
-121.86
443.74
8492.42
-496.5
-2209.04
421.76
-7252.32
694.56
-1649.82
3848.46
1015.14
680.66
3923.58
828.2
-1251.22
-394.74
830.44
2413.74
8075.84
3139.96
506.12
699.06
789
277.02
1307.06
1682.7
883.72
1014.12
3661.64
839.38
2318.92
1278.44
204.94
705.34
-557.82
1102.04
1536.72
582.28
257.38
398.02
479.56
526.04
62.58
-739.5
201.9
-238.16
622.12
-726.3
-302.52
24.4
177.58
-73.3
-290.36
238.4
770.58
22.02
87.52
221.22
-110.16
-467.32
371.34
96.02
1347.98
405.02
169.3
166.36
401.24
187.04
793.1
306.28
918.06
281.78
232.5
697.76
129.36
103.9
130.36
41.8
CMIE Expr
Annual Finance Standalone

Rs. Million
Mar-14
Company Name Net sales
7Nr Retail Ltd. 49.3
A & M Febcon Ltd. 29.5
A B C Gas (International) Ltd. 29.3
A D C India Communications Ltd. 490.2
A D S Diagnostic Ltd. 73.2
A F Enterprises Ltd. 51.9
A G I Infra Ltd. 302.5
A K M Lace & Embrotex Ltd. 2.2
A M S Polymers Ltd. 1.3
A V I Polymers Ltd. 9.5
A V I Products India Ltd. 18.6
A V T I L Enterprise Ltd.
A-1 Acid Ltd. 1008.9
Aadhaar Ventures India Ltd. 163.6
Aadi Industries Ltd.
Aarey Drugs & Pharmaceuticals Ltd. 1991.8
Aarnav Fashions Ltd. 0
Aaswa Trading & Exports Ltd. 26
Aayush Food & Herbs Ltd. 0.5
Abans Enterprises Ltd.
Acewin Agriteck Ltd. 4.1
Acil Cotton Inds. Ltd. 5.3
Adani Enterprises Ltd. 117854.1
Adani Gas Ltd. 15227.5
Adani Green Energy Ltd.
Adani Transmission Ltd.
Adarsh Mercantile Ltd. 3.2
Add-Shop Promotions Ltd.
Addi Industries Ltd. 6.4
Adhiraj Distributors Ltd. 12
Aditri Industries Ltd. 217.4
Aditya Birla Fashion & Retail Ltd. 16523.4
Aditya Consumer Mktg. Ltd.
Aditya Vision Ltd. 1245.3
Advance Multitech Ltd. 90.1
Advance Powerinfra Tech Ltd. 112.6
Advanced Micronic Devices Ltd. 126.7
Advik Laboratories Ltd. 302.3
Advitiya Trade India Ltd.
Agrimony Commodities Ltd. 417.3
Ahmedabad Steelcraft Ltd. 118.2
Aishwarya Technologies & Telecom Ltd. 261.8
Akar Laminators Ltd.
Alang Marine Ltd. 0.4
Alchemist Corporation Ltd.
Alchemist Ltd. 8269.1
Alexander Stamps & Coin Ltd. 0.9
Alfavision Overseas (India) Ltd. 382.6
Alka Diamond Inds. Ltd. 0
Allied Computers Intl. (Asia) Ltd. 6
Alna Trading & Exports Ltd. 23.1
Alora Trading Co. Ltd.
Alstone Textiles (India) Ltd. 0
Amani Trading & Exports Ltd. 30
Amba Enterprises Ltd. 62.9
Ambassador Intra Holdings Ltd. 0.9
Amber Fabrics Ltd.
Ambica Agarbathies Aroma & Inds. Ltd. 941.9
Amit Securities Ltd. 45.5
Amradeep Industries Ltd.
Amrapali Industries Ltd. 26.1
Anik Industries Ltd. 14444.1
Anisha Impex Ltd. 398
Anmol India Ltd. 768.6
Antariksh Industries Ltd.
Aplaya Creations Ltd.
Apoorva Leasing Finance & Invst. Co. Ltd.
Archana Software Ltd. 54.7
Archies Ltd. 1961.9
Arman Holdings Ltd. 4.4
Arnav Corporation Ltd. 32.6
Aroma Enterprises (India) Ltd. 0
Arunjyoti Bio Ventures Ltd.
Arvind Fashions Ltd.
Aryavan Enterprise Ltd. 3.6
Aseem Global Ltd. 3517.9
Ashapuri Gold Ornament Ltd.
Ashiana Agro Inds. Ltd. 0
Ashnisha Industries Ltd.
Ashram Online.Com Ltd.
Asian Granito India Ltd. 7573.7
Asian Petroproducts & Exports Ltd.
Asian Tea & Exports Ltd. 595.1
Astrazeneca Pharma India Ltd. 4667.4
Atlas Jewellery India Ltd. 729.7
Aurum Soft Systems Ltd. 123.3
Autumn Builders Ltd. 5.2
Avance Technologies Ltd. 885.6
Avenue Supermarts Ltd. 46787
Axita Cotton Ltd. 173.6
Axon Ventures Ltd. 0
B C P L Intl. Ltd. 1.9
B C Power Controls Ltd. 1506.1
B L B Ltd.
B P L Ltd. 454.9
Balgopal Commercial Ltd. 8.1
Bang Overseas Ltd. 1630.8
Bangalore Fort Farms Ltd.
Bata India Ltd. 20451.2
Beekay Niryat Ltd. 7.3
Best Agrolife Ltd. 0.7
Bhakti Gems & Jewellery Ltd. 111.9
Bhanot Construction & Housing Ltd. 96.2
Bharatiya Global Infomedia Ltd. 450.1
Bhatia Communications & Retail (India) Ltd. 988.8
Bhilwara Spinners Ltd. 28.1
Bhilwara Technical Textiles Ltd. 13.4
Bijoy Hans Ltd. 3.3
Bindal Exports Ltd. 286.4
Binny Mills Ltd. 67.7
Bio Green Papers Ltd. 61.4
Biofil Chemicals & Pharmaceuticals Ltd. 71.7
Birla Power Solutions Ltd.
Black Rose Inds. Ltd. 847.1
Bloom Industries Ltd. 2.6
Blue Cloud Softech Solutions Ltd. 6.2
Blue Pearl Texspin Ltd. 2.4
Bonanza Industries Ltd. 4.6
Borosil Renewables Ltd. 1561.7
Boston Bio Systems Ltd.
Brawn Biotech Ltd. 377.5
Bronze Infra-Tech Ltd. 18.5
Bronze Trading Ltd.
C D I International Ltd.
C E S C Ltd. 55637.6
C H D Chemicals Ltd.
Cals Refineries Ltd. -3.5
Camex Ltd. 2211.8
Caplin Point Laboratories Ltd. 1577.4
Catvision Ltd. 332.2
Celestial Biolabs Ltd. 235
Cera Sanitaryware Ltd. 6622.6
Cerebra Integrated Technologies Ltd. 610.3
Chamak Holdings Ltd. 0.5
Chaman Lal Setia Exports Ltd. 4161.9
Chambal Fertilisers & Chemicals Ltd. 79852.1
Chandni Machines Ltd.
Chandra Prabhu Intl. Ltd. 1027.8
Chothani Foods Ltd. 0.3
Cian Agro Inds. & Infrastructure Ltd. 166
Citizen Yarns Ltd. 13.9
Classic Filaments Ltd. 0.3
Coffee Day Enterprises Ltd. 233
Comfort Intech Ltd. 1.8
Competent Automobiles Co. Ltd. 7992.9
Compuage Infocom Ltd. 22741.8
Computer Point Ltd. 487.7
Confidence Finance & Trdg. Ltd. 0
Contil India Ltd. 3.4
Cosboard Industries Ltd. 341.4
Cosco (India) Ltd. 1035.2
Cospower Engineering Ltd. 67.2
Crazy Infotech Ltd. 0.5
Creative Merchants Ltd. 7.4
Crown Tours Ltd. 68.8
D-Link (India) Ltd. 4870.1
Dalmia Industrial Devp. Ltd. 30.1
Darshan Orna Ltd. 12
Deccan Bearings Ltd. 43.8
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 37989.2
Delta Industrial Resources Ltd. 0.7
Devine Impex Ltd. -0.1
Dhampure Specialty Sugars Ltd. 382
Dhanalaxmi Roto Spinners Ltd. 397.2
Dhanashree Electronics Ltd. 87.9
Dhara Packaging Pvt. Ltd.
Dhenu Buildcon Infra Ltd. 154.4
Dhoot Industrial Finance Ltd. 638.8
Dhruv Wellness Ltd.
Dhunseri Ventures Ltd. 40402.9
Diamant Infrastructure Ltd. 570.6
Diksha Greens Ltd. 527.9
Ducon Infratechnologies Ltd. 318.3
Dynacons Systems & Solutions Ltd. 772.2
Earum Pharmaceuticals Ltd.
Eco Recycling Ltd. 252.4
Ejecta Marketing Ltd. 2.2
Ellora Trading Ltd. 3
Emed.Com Technologies Ltd. 10
Emergent Global Edu & Services Ltd. 0.9
Ennore Coke Ltd. 4605.8
Ensa Steel Inds. Ltd. 6
Enterprise International Ltd. 698.1
Epic Energy Ltd. 231.6
Euro Asia Exports Ltd. 5.2
Excel Castronics Ltd. 39.9
Excel Realty N Infra Ltd. 129.7
Exdon Trading Co. Ltd.
Exotic Coal Ltd.
Fervent Synergies Ltd.
Filtra Consultants & Engineers Ltd. 244.7
Flora Corporation Ltd. 1.5
Franklin Industries Ltd.
Fraser & Co. Ltd. 3.5
Frontline Corporation Ltd. 418.7
Frontline Financial Services Ltd.
Future Consumer Ltd. 3423
Future Enterprises Ltd. 115696.9
Future Lifestyle Fashions Ltd. 27373.5
Future Retail Ltd. 23340.2
G A I L (India) Ltd. 568304.8
G B L Industries Ltd. 1
G G Engineering Ltd. 20.5
Gagan Polycot India Ltd. 776.9
Ganon Products Ltd. 474.2
Gati Ltd. 2440.9
Gautam Exim Ltd. 2171.9
Gautam Gems Ltd. 0.3
Gem Spinners India Ltd. 131.6
Genera Agri Corp Ltd. 481.7
Genesis I B R C India Ltd. 3.9
Gensol Engineering Ltd. 47.4
Ghushine Fintrrade Ocean Ltd.
Gitanjali Gems Ltd. 73361.2
Goblin India Ltd. 326.7
Gokul Refoils & Solvent Ltd. 63171.7
Gokul Solutions Ltd. 43.7
Goldcoin Health Foods Ltd. 29.6
Grand Foundry Ltd. 25.8
Grandeur Products Ltd. 4
Grandma Trading & Agencies Ltd.
Gravity (India) Ltd. 277
Gujarat Cotex Ltd. 80.6
Gujarat Gas Ltd. 77938.7
Gujarat Poly Electronics Ltd. 102.8
Gujarat State Petronet Ltd. 10493.4
Gujarat Terce Laboratories Ltd. 284.6
H C L Infosystems Ltd. 57136.1
H K G Ltd. 123.5
Halder Venture Ltd.
Hardwyn India Ltd.
Haria Apparels Ltd. 1.1
Hariyana Metals Ltd. -0.1
Hariyana Ship Breakers Ltd. 4636.5
Hemang Resources Ltd. 3009.1
Hemo Organic Ltd. 7.1
Hexa Tradex Ltd. 344.8
Hi-Tech Winding Systems Ltd. 5
High Street Filatex Ltd. 1.1
Hind Commerce Ltd. 3.8
Hindustan Bio Sciences Ltd. 21.7
Hira Automobiles Ltd. 3060.9
Hit Kit Global Solutions Ltd. 4.4
I C L Organic Dairy Products Ltd. 0.1
I E L Ltd. 14.8
I F L Enterprises Ltd. 0.6
I G C Industries Ltd. 2.5
I K F Technologies Ltd. 441.6
Ind Tra Deco Ltd. 1
Ind-Agiv Commerce Ltd. 72.6
India Infraspace Ltd. 144.6
India Motor Parts & Accessories Ltd. 5114.1
Indian Link Chain Mfrs. Ltd. 1.2
Indian Terrain Fashions Ltd. 2317.7
Indo Euro Indchem Ltd. 15.6
Indo U S Bio-Tech Ltd. 147.9
Indraprastha Gas Ltd. 39123.9
Inducto Steel Ltd. 3536.4
Innovative Ideals & Services (India) Ltd.
Inspirisys Solutions Ltd. 2950.7
Investment Trust Of India Ltd. 27.9
Invicta Meditek Ltd.
Isgec Heavy Engg. Ltd. 14167.2
Ishaan Infrastructures & Shelters Ltd. 10.2
J D Orgochem Ltd. -0.4
J L A Infraville Shoppers Ltd. 0
J L Morison (India) Ltd. 878.7
Jaipan Industries Ltd. 395.3
Jaisukh Dealers Ltd. 86.7
Jash Dealmark Ltd. 126.8
Jatalia Global Ventures Ltd. 70.4
Jay Mahesh Infraventures Ltd. 4.9
Jayatma Industries Ltd. 807
Jetking Infotrain Ltd. 287.5
Jump Networks Ltd. 898
Jyotirgamya Enterprises Ltd. 2.4
K C D Industries India Ltd. 0.6
K M S Medisurgi Ltd. 76.2
Kabsons Industries Ltd. 17.3
Kalpa Commercial Ltd. 84.6
Kanel Industries Ltd. 86
Katare Spinning Mills Ltd. 359.5
Kavit Industries Ltd. 8.3
Kemistar Corporation Ltd.
Kenvi Jewels Ltd. 17.4
Khadim India Ltd. 4758.1
Khaitan (India) Ltd. 298.2
Khemani Distributors & Mktg. Ltd. 505.5
Kintech Renewables Ltd. 0.2
Kiran Print-Pack Ltd. 2.4
Konark Synthetic Ltd. 1055.7
Konndor Industries Ltd. 608.9
Kothari Industrial Corpn. Ltd. 786.5
Kothari Products Ltd. 41758.8
Kotia Enterprises Ltd. 0
Kridhan Infra Ltd. 380.5
Kuber Udyog Ltd. 0
Kumar Wire Cloth Mfg. Co. Ltd. 10
Kusam Electrical Inds. Ltd. 37
Kushal Ltd. 2994.3
La Tim Metal & Inds. Ltd.
Laffans Petrochemicals Ltd. 6.1
Lahoti Overseas Ltd. 7199.8
Lakshmi Energy & Foods Ltd. 18528.9
Layla Textile & Traders Ltd. 8.1
Lesha Industries Ltd. 257.2
Linkson International Ltd.
Lords Chemicals Ltd.
Lorenzini Apparels Ltd.
Lykis Ltd. 1186.7
Lypsa Gems & Jewellery Ltd. 4124.3
M K Exim (India) Ltd. 278.1
M M T C Ltd. 242634.8
M P S Infotecnics Ltd. 1756
M R C Exim Ltd.
M S R India Ltd. 102.4
M S T C Ltd. 51463.8
M V Cotspin Ltd. 4
M W Unitexx Ltd. 44.2
Maa Jagdambe Tradelinks Ltd. 278.7
Maan Aluminium Ltd. 1037.6
Maars Software Intl. Ltd. 7.8
Madhuveer Com 18 Network Ltd. 0.2
Mahaan Impex Ltd. 0.2
Mahanagar Gas Ltd. 18835.9
Mahaveer Infoway Ltd.
Maitri Enterprises Ltd. 0.3
Malabar Trading Co. Ltd.
Mandhana Retail Ventures Ltd.
Mardia Samyoung Capillary Tubes Co. Ltd. 6.7
Matra Kaushal Enterprise Ltd. 92
Mauria Udyog Ltd. 7755.2
Maximus International Ltd.
Medico Intercontinental Ltd.
Mehai Technology Ltd.
Mena Mani Inds. Ltd. 1.1
Mercury Metals Ltd. 4.8
Metroglobal Ltd. 2508.3
Mewat Zinc Ltd. 1.5
Midwest Gold Ltd. 10.2
Millennium Online Solutions (India) Ltd.
Mirza International Ltd. 7051.7
Mishka Exim Ltd.
Mitshi India Ltd. 2.1
Mobile Telecommunications Ltd. 1118.1
Modern India Ltd. 1517.1
Modi Hoover Intl. Ltd.
Monte Carlo Fashions Ltd. 5009.8
Muller & Phipps (India) Ltd. 36.5
Munoth Communication Ltd. 0
Mysore Petro Chemicals Ltd. 401.7
N H C Foods Ltd. 1426.6
Nagarjuna Agri Tech Ltd. 1.4
Naisargik Agritech (India) Ltd. 13.3
Narbada Gems & Jewellery Ltd. 161.5
Narmada Macplast Drip Irrigation Systems Ltd. 2
Natural Biocon (India) Ltd. 0.1
Navketan Merchants Ltd. 30.8
Neeraj Paper Mktg. Ltd. 3839
Neha International Ltd. 2985.7
New Light Apparels Ltd. 53.9
Newever Trade Wings Ltd. 932.1
Nexus Commodities & Technologies Ltd. 0.9
Nihar Info Global Ltd. 5.2
Nimbus Industries Ltd. 592
Nivaka Fashions Ltd. 0.9
Noble Polymers Ltd. 10.9
Northern Spirits Ltd. 9.7
Northlink Fiscal & Capital Services Ltd. 3.5
Nouritrans Exim Ltd. 11.9
Nouveau Global Ventures Ltd. 95.3
Nova Publications India Ltd. 23.8
Novartis India Ltd. 8767.4
Nutech Global Ltd. 358.3
Nuway Organic Naturals India Ltd. 608.9
O P Chains Ltd. 2591.6
Oasis Nutraceuticals Ltd.
Oasis Tradelink Ltd. 1356.6
Oceanaa Biotek Inds. Ltd. 67.1
Olympic Oil Inds. Ltd. 19597.8
Omansh Enterprises Ltd. 98
Omkar Overseas Ltd. (Gujarat) 130.1
One Global Service Provider Ltd.
Optiemus Infracom Ltd. 40822.6
Orient Tradelink Ltd. 24.2
Oriental Trimex Ltd. 482.2
Osiajee Texfab Ltd. 73.7
Oswal Yarns Ltd. 49.1
Ozone World Ltd. 12.6
P B Global Ltd. 1060
P H Trading Ltd. 589.8
P M Telelinnks Ltd. 305.6
P S I T Infrastructure & Services Ltd. 1036.2
P T C India Ltd. 113781.8
Pagaria Energy Ltd. 14.7
Palm Jewels Ltd. 4.2
Panache Innovations Ltd. 10.9
Panjon Ltd. 192.9
Pankaj Piyush Trade & Invst. Ltd.
Panth Infinity Ltd. 14.2
Parle Industries Ltd. 1.7
Parshva Enterprises Ltd.
Partani Appliances Ltd. 6.8
Patidar Buildcon Ltd. 29.9
Peeti Securities Ltd. 95.7
Pentokey Organy (India) Ltd. 1233.2
Pervasive Commodities Ltd. 1.5
Pet Plastics Ltd. 399.7
Petronet L N G Ltd. 377348.4
Pharmaids Pharmaceuticals Ltd. 15.7
Pincon Lifestyle Ltd.
Polo Queen Indl. & Fintech Ltd. 434.6
Prabhat Dairy Ltd.
Prabhu Steel Inds. Ltd.
Pradhin Ltd. 596.9
Praxis Home Retail Ltd.
Prime Fresh Ltd. 140.7
Prime Urban Devp. India Ltd. 654.7
Prism Medico & Pharmacy Ltd.
Prismx Global Ventures Ltd. 0
Priya Ltd. 1770.8
Proaim Enterprises Ltd. 0
Procal Electronics India Ltd.
Promact Impex Ltd. 6.2
Proseed India Ltd. 9.8
Quasar India Ltd. 21
Quick Heal Technologies Ltd.
R C L Retail Ltd. 97.3
R K B Agro Inds. Ltd. 61.2
R R I L Ltd. 224.3
R R Metalmakers India Ltd. 833.9
R S C International Ltd. 0.9
R T Exports Ltd. 49.6
Radford Global Ltd. 105.4
Radha Madhav Corpn. Ltd. 167.3
Radhey Trade Holding Ltd. 0
Radhika Jeweltech Ltd.
Raghuvansh Agrofarms Ltd. 11.6
Raideep Industries Ltd. 324.1
Raj Irrigation Pipes & Fittings Ltd. 1
Rajkamal Synthetics Ltd.
Rajlaxmi Industries Ltd. 151.8
Rajnish Wellness Ltd.
Rajputana Investment & Finance Ltd. 0
Rama Vision Ltd. 332.3
Ramasigns Industries Ltd. 101.3
Ramgopal Polytex Ltd. 164.7
Rane Computers Consultancy Ltd.
Ranjeet Mechatronics Ltd. 106.4
Rathi Graphic Technologies Ltd. 293.8
Ravindra Energy Ltd. 1006.6
Raw Edge Industrial Solutions Ltd. 332.8
Real Growth Commercial Enterprises Ltd. 1708
Redington (India) Ltd. 108942.2
Refex Industries Ltd. 241.2
Regent Enterprises Ltd. 0
Remi Sales & Engg. Ltd. 1137.9
Riddhi Siddhi Gluco Biols Ltd. 141
Rishab Special Yarns Ltd.
Rishiroop Ltd. 354.8
Ritesh Properties & Inds. Ltd. 99.6
Rockon Enterprises Ltd. 0.9
Roni Households Ltd.
Roselabs Ltd. 866.1
Royal India Corpn. Ltd.
Rubra Medicaments Ltd.
S B C Exports Ltd. 97.9
S J Corpn. Ltd. 426.3
S P S International Ltd. 167
S P V Global Trdg. Ltd. 0.1
S R S Real Infrastructure Ltd. 8365.6
S V A India Ltd. 32.2
S V C Resources Ltd.
Saamya Biotech (India) Ltd. 133.3
Saboo Brothers Ltd. 0.5
Sabrimala Industries India Ltd.
Safari Industries (India) Ltd. 1661.7
Sagar Productions Ltd. 2.1
Sakuma Exports Ltd. 10110.9
Salora International Ltd. 3952.1
Samyak International Ltd. 134.8
Sanblue Corporation Ltd. 0.6
Sandu Pharmaceuticals Ltd. 400.9
Sanmit Infra Ltd. 0.2
Sanmitra Commercial Ltd.
Santowin Corporation Ltd. 53.5
Saptak Chem & Business Ltd.
Saral Mining Ltd. 14106.5
Sarda Proteins Ltd. 24.4
Sarthak Global Ltd.
Sarthak Industries Ltd. 1165.7
Sarvamangal Mercantile Co. Ltd. 0.7
Sat Industries Ltd. 143.9
Sawaca Business Machines Ltd. 33.3
Schablona India Ltd. 392.5
Seasons Furnishings Ltd. 170.9
Secunderabad Healthcare Ltd. 72.4
Shahlon Silk Inds. Ltd.
Shailja Commercial Trade Frenzy Ltd. 0
Shankar Lal Rampal Dye-Chem Ltd. 234.1
Shankara Building Products Ltd. 15888.5
Shantai Industries Ltd. 0.2
Sharda Cropchem Ltd. 5403.4
Sharika Enterprises Ltd. 84.4
Shashank Traders Ltd. 0.1
Sheetal Diamonds Ltd. 281.6
Shirpur Gold Refinery Ltd. 17340.6
Shiva Suitings Ltd. 27.5
Shivamshree Businesses Ltd. 9.1
Shivansh Finserve Ltd. 0
Shoppers Stop Ltd. 28575
Shree Ganesh Bio-Tech (India) Ltd. 22.6
Shree Ganesh Elastoplast Ltd.
Shree Global Tradefin Ltd. -0.6
Shree Manufacturing Co. Ltd.
Shree Metalloys Ltd. 478.8
Shree Narmada Aluminium Inds. Ltd. 38.2
Shri Bholanath Carpets Ltd. 305
Shri Krishna Prasadam Ltd. 30.7
Shri Mahalaxmi Agricultural Devp. Ltd. 55.5
Shukra Bullions Ltd. 36.6
Shukra Jewellery Ltd. 310.8
Shyam Telecom Ltd. 3207.1
Sicagen India Ltd. 4291.7
Signet Industries Ltd. 6109.1
Sika Interplant Systems Ltd. 214.4
Singer India Ltd. 2436.4
Skyline Ventures India Ltd. 18.4
Solid Stone Co. Ltd. 484
Solis Marketing Ltd. 12.9
Somany Ceramics Ltd. 12588
South Asian Enterprises Ltd. 23.6
Southern Infosys Ltd. 0.5
Southern Ispat & Energy Ltd. 919.1
Spaceage Products Ltd. 6.8
Speciality Papers Ltd. 5.6
Spencer'S Retail Ltd.
Spicy Entertainment & Media Ltd. 0.6
Sreeleathers Ltd. 568
Standard Industries Ltd. 74.6
Standard Shoe Sole & Mould (India) Ltd. 8.2
Standard Surfactants Ltd. 516.9
Stanrose Mafatlal Lubechem Ltd.
Starline Precious Stone Ltd. 15.7
State Trading Corpn. Of India Ltd. 146323.5
Stratmont Industries Ltd. 0.5
Suchak Trading Ltd. 2.7
Sudev Industries Ltd.
Sueryaa Knitwear Ltd. 38.8
Sumuka Agro Inds. Ltd. 1.7
Sun & Shine Worldwide Ltd. 17910.2
Sun Retail Ltd. 163.5
Sun Techno Overseas Ltd.
Suncare Traders Ltd. 92.2
Sunedison Infrastructure Ltd.
Sunraj Diamond Exports Ltd. 393.6
Supernova Advertising Ltd. 50.5
Supremex Shine Steels Ltd. 0
Surana Corporation Ltd. 41269.2
Surana Industries Ltd. 5545.7
Surya Industrial Corpn. Ltd.
Suryo Foods & Inds. Ltd.
Svarnim Trade Udyog Ltd.
Swadeshi Industries & Leasing Ltd. 30.2
Sword-Edge Commercials Ltd.
Symbiox Investment & Trdg. Co. Ltd. 2.8
Symphony Ltd. 4060.5
T & I Global Ltd. 671.6
T M T (India) Ltd.
T S L Industries Ltd. 2
T T K Healthcare Ltd. 4159.5
T T K Prestige Ltd. 12978.7
T V S Electronics Ltd. 2469.5
Taaza International Ltd. 3931.8
Tai Industries Ltd. 509
Tanvi Foods (India) Ltd. 200.3
Taparia Tools Ltd. 2638.2
Tarapur Transformers Ltd. 426.7
Tavernier Resources Ltd. 8.4
Tejassvi Aaharam Ltd. -0.1
Tera Software Ltd. 1014.6
Terai Tea Co. Ltd. 842
Terrascope Ventures Ltd.
Thakral Services (India) Ltd. 391
Thinkink Picturez Ltd. 0.8
Thirdwave Financial Intermediaries Ltd. 0.2
Thomas Scott (India) Ltd. 500.8
Tiaan Ayurvedic & Herbs Ltd.
Tilak Ventures Ltd. 0
Tinna Trade Ltd. 2516.6
Tirth Plastic Ltd. 6.3
Tirupati Tyres Ltd.
Titaanium Ten Enterprise Ltd. 1039.4
Transpact Enterprises Ltd.
Trent Ltd. 12155.2
Trescon Ltd.
Trident Texofab Ltd. 604.6
Trimurthi Ltd. 48.4
Trinity Tradelink Ltd. 1175.7
Trio Mercantile & Trdg. Ltd. 304.9
Trivikrama Industries Ltd. 9.2
Trombo Extractions Ltd. 0.7
Tuni Textile Mills Ltd. 245.2
Turner Industries Ltd. 7.4
Twinstar Industries Ltd. 714.2
U H Zaveri Ltd.
Uday Jewellery Inds. Ltd. 203.3
Uniply Industries Ltd. 1436.9
Unique Organics Ltd. 2422.7
Unitech International Ltd. 1299.6
Urja Global Ltd. 1143.6
Ushdev International Ltd. 62162
V 2 Retail Ltd. 2306.5
V C U Data Mgmt. Ltd. 11.3
V I P Industries Ltd. 9700.5
V-Guard Industries Ltd. 15132.5
V-Mart Retail Ltd. 5742.2
Vadilal Enterprises Ltd. 3851.6
Vaksons Automobiles Ltd. 141.9
Vama Industries Ltd. 231.1
Vardhaman Wires & Polymers Ltd.
Variman Global Enterprises Ltd. 0.9
Veeram Securities Ltd.
Veerhealth Care Ltd. 26.5
Venmax Drugs & Pharmaceuticals Ltd. 5.9
Veritas (India) Ltd. 4025.9
Veronica Production Ltd. 113.6
Viaan Industries Ltd. 0
Vikas Multicorp Ltd. 756
Viksit Engineering Ltd. 161.7
Vinyl Chemicals India Ltd. 2849.6
Vipul Organics Ltd. 441.5
Visagar Polytex Ltd. 706.1
Vishal Exports Overseas Ltd.
Vistar Amar Ltd. 0.7
Vitesse Agro Ltd.
Vivanta Industries Ltd.
Vivanza Biosciences Ltd.
Waaree Technologies Ltd.
Welcon International Ltd. 0.5
Wellness Noni Ltd. 4.4
White Organic Agro Ltd. 61.1
White Organic Retail Ltd.
Worldwide Aluminium Ltd. 78.5
Yantra Natural Resources Ltd. 337.9
Yarn Syndicate Ltd. 33.2
Yash Chemex Ltd. 680.6
Yuranus Infrastructure Ltd. 0.8
Zeal Aqua Ltd.
Zee Learn Ltd. 1188.8
Zenlabs Ethica Ltd. 0
Zicom Electronic Security Systems Ltd. 3229.3
Zodiac-Jrd-Mkj Ltd. 198.9
Zyden Gentec Ltd. 15.9
CMIE Expr CMIE Expr CMIE Expr
Annual Finance Standalone Annual Finance Standalone Annual Finance Standalone

Rs. Million Rs. Million Rs. Million
Mar-14 Mar-14 Mar-14
Net worth Inventories Receivables
-0.6 25.7 2.8
0.2 2.3 2
21.7 56.4 18.3
483 90 152.9
21.5 22.4 11.6
28.2 24.9
106.1 958.8 34
27 2
30.6 23.2
26.2 10.3
9.4 1.3 6.2
240.8 1.1 4.6
82.3 7.7 157.7
6098.7 1 768.4
-25.2 99.5
344.6 51.3 648.5
2.7
16.7
3.2
7.8
31.5 4.7
241.8 35.3
100342.7 10685.1 32508.3
4898.2 369.6 805.2
0.5
55.8 1.9
0.1
182.9 5.6
151.9 9.5
174.7 52.8 127.1
5789.6 3583.5 264
71 188.4 1.7
65.4 12.8 50.4
161.9 103 51.8
66.1 230.8 246.3
200.7 68 92.1
128.4 232.7
274.9 5.9
376.1 74.9 285.1
20.8 1.8 27.5

51.5 56.2
678.1 110.1 3811.4
52.6 21.1 25.4
69.7 13 79
87 81.3
1536.9 0.1 188.3
16.6 17.3
1.8 1.6
1244.1 0.8
13.8 6
117.5 26.9 17.9
3.5 0.2
345.2 144.4 116.9

99.9 0.2
66.1
274.5 44.8 7.1
2508.4 1394.9 4781.5
166.9 45 109
62.3 331.4 249.2
2.5 0.1 0.3
221.8 2.3
1197.9 20.9 0.1
26 9 87.2
1142.1 398.7 212.2
67.7
894.7 85.6
77.4 1.2
18.8 1.8
30.6 3.8
250 235 454.9
25.8 1.2
112.9 44.3
2766.7 2049.6 1862.5
-35 4.9 0.1
244.2 53.8 197.9
1715.9 973.4 610.2
727.7 722.7
273 21.6
125.9 0.8
1874.1 181.9 258.3
9503.3 3639.8 122.1
24.8 28.6 45.4
132 76.4 0.7
30.6 0.4
206.9 96.6 723.2
1131.7 55.4 92.4
702.4 18.2 37.1
179.8 60 8.1
641.9 325 492.2
27.7 0.6
8130.5 5827.1 604.6
120.3 15.2
30.6
13.8 24.8 7.6
272.9 140.4 386.6
887.1 44.6 393.5
24.5 83.9 34.3
55.2 1.2 15.2
135.5 3.2
47.6 0.6 6.1
63.7 68.9 117
49.4 12.7 3.7
404.5 63.7 75.2
40.7 2.7 41
186.3 186.6 228

43 1.5
30.8 0.3 6
-0.9 7.6
-5.3 0.2
6573.6 303.7 407.9
66
46.8 17.1 110.5
255.6 0.6 5.3
1.4 1.1
1138.7 460.7 157.9
60730.7 3455.5 15293.4
5178.7 4.6
202.9 99.8 444.4
585.5 78 31.5
127.3 61.4 68.6
602.6 72.7 90.4
2239.6 1045.8 1071
889.4 10.8 764.1
-8.2 1.1
669.2 675.5 474.1
21505.8 6590.9 34684.7
113.6 1.7 84
2.4 0.6
-89.7 13.2 17.8
19.1 6.7 56.4
48 1.9
4433.7 169.4
868.9 79.7 3
805.2 635.3 221.4
708.1 2030.9 2423.7
333.8 113.5
195.2 0.4 0.2
44.2 0.1 2.1
19.3 29 130.3
185.4 370.9 170.7
4.9 24.7 10.5
-0.8 63.7
50 14.7 1.2
65.3 32.3
996.9 631.7 976.6
201.6 0.8
2.9 2.7 0.6
33.2 9 17
14911.1 3387.5 8117.6
0 0.6
134.2 44.9 47.2
182.2 16.7 31.5
66.8 3.5 67
88.8 34.4 47.3
102.7 39.2
363.2 245.5 164.2
8408.7 4630.5 6572.9

240.3 111.8 168.4
64.6 141.9 30.9
259.2 59 113.8
162.2 54.5 147.9
0.1
307 78.1 124.4
151.3
3.6
40.5 4.3
140.8 0.5
-250.1 1665.1 5308.1
648.2 59.3 2.1
73.1 13.6 57
192.2 4.5 58.2
3.6 6.2
86.2 5 10.6
1640.9 40
319 8.5 44.9
284.2 2.2
35.6 17.2 29
29.3
1.6
31.4 9.4
117.5 113.2 102.2
63.4 4.1 51.5
9532.5 260.4 331.5
32516.5 31132.9 3299.1
12913.2 10239.7 3337.8
-423.9 2235.1 7.6
270723.3 22547.6 65653.4
49.9 0.3
30.6 5.8 13
134.2 29.5 138.4
103.3 473.3
6340.2 15.7 500.2
28.9 232.6
0.1
1.4 10.1 23.5
684 84.5 240.6
-2.3 1 0.3
2 18.4
28137.9 10167.5 52458.6

35.4 65.7 144
3467.7 4019.8 5363.2
46.7 18 41.1
35.1 4.1
-34.3 0.8
46.1
132.9 6.2 2.9
119.8 17 129.4
67.5 85.5
16358 375.4 6375.7
-79 26.6 27.8
32948.4 694.2 2662
109.3 42.3 92
15054.3 2012.8 4315.9
10.6 0.8 0.1
1.4
149 20 128
11.8 2.3
835.1 1144.1 382.3
275.7 240.4 790.9
14.8 3.3
2169.7 0.9
30.2 5.2 0.2
-19.5 7.9 0.4
68.2 0.5
82.4 1.7 12.5
73.5 403.1 154.7
97.2
0.1
-1.5 3.4 8.8
23.2 0.6
0.7 0.2
1427.8 1572.4
265.7 10.3
19.7 35 22.4
91.2 131.9
1968.4 463.7 544.8
45.9 0.5
361.8 430.8 771.1
98.9 7.3 17.3
22.5 20.9 19.9
17631.6 395.9 2601.6
359.5 49.8 460.3
1226.6 406.6 1398.2

1591.2 22
8.5 1.9
6480.9 4184.9 8339.6
37.7 4.8 0.3
-321.9 5.2 1.1
23.8
746.7 166 61.4
108 67.9 69.7
152.4 23.4 17.4
0.3 13.4 0.5
16.4 0.5
60.7 24.4
114 84.8 208.5
419.9 4.5 68
1308.7 9.5 372
30.5 3 3.3
31 29.9
11.1 3.9 29.9
-14 0.4 5.5
522.3 1
-40.2 128.6
65.1 26.4 24.4
536.6 3.6 40.2
2.5 9.3 0.2

738.3 1140.5 595.3
122.3 153.8 32.7
20.1 63.4 12.5
58.3
37.6 0.1 2.8
306.5 142.5 483.6
74.8 132.4
-228.2 37.9 61
7098.3 791.2 12401.9
21.3 12.8
690.6 113.7 196.5
2.8
-9.7 1.5 2.4
16.2 11 2.1
529.5 64.2 1073.5
-46.2
536.3 2.5 45.5
865.2 20.7 1328
7267.1 12670 3848.1
248.8 91.9 8.1
224.4 0.3 133.5
4.4 15.6 6.8

274.4 12.1 266.4
275.5 334 931.3
220.1 5.5 243.1
13418.6 3083.6 27089.2
4405.8 622.3 373.1
206.1 0.1 71.7

6260.1 360.5 41999.6
18.8 2.8
59 2.5 7.3
15.8 2.3 88.9
272.2 159.6 157.2
1295.1 160.5
3.5 0.6
3.1 0.2
12969.6 158.7 1381.6
17.5 5.9 2.6

421.4 0.2 32.6
-0.4
132.9 8.5 62
205.2 1.4 79.9
805 1209.6 1644.4
2.8
0 1.6
59.5 2.4
-10.7 12.3 14.6
2195.6 316.6 449.7
34.7 31.1 1.1
-0.8 17.4 58.9
31.5
2865.5 1907.1 837.5
-30.8 1.5
199.6 213 1037.8
503.2 138.6 297.7
84.5 0.2 0.2
3800.4 1398.5 914.1
-53.3 0.2 6
92.1 3.4 4.5
238.4 27.4 60.1
138.2 121.1 87.6
60.6 0.1
71.7 2.2 7.3
25.1 9.8 9.5
18.9 3.2 3.7
103.8 1.6
433.5 259.3 11.7
242.6 1225.2
1807.3 20.5 857.4
35.1 24.7 16.1
239.3 934.9
55.3 0.9
7 1.1
43.1 3.1 165.6
43.4 3.6
11.9 8.1
-0.3 0.9 1.4
32.3 30.9
0 1.4
257.9 15.6 53.8
31.3
9613.5 1035.9 834.4
66.5 82.2 34.1
-26.8 52.6 44
280.1 29 1.2
107.4 0.8
54.3 66.7 44.2
51.9 42.2
131.5 45.4 1586.4
35.8 40.6
48.3 5.2 20.3
26.3
2211.2 1237.3 2774.4
81.8 14 24.5
341.8 550.8 399
55.2 54.4
39.2 23.5 20.5
45.7 0.8
22.1 90 151.6
27.2 4.8 155.5
120.2 6.6 215.4
545.1 44 284.9
25084.1 20942.2
61.2 3.9
3.3 0.4 2.6
44.8 0.9 10.4
228.1 57.1 127.8
241.6 5.5
202.9 138.1 23.9
197.1 1.6
149.8 4.7 18.8

56.1 13.1 13.4
38.4 12.4 8.5
95 129.6 121.1
2.6 0.7 0.8
137.1 33.6 150.9
49749.3 9556.9 20184.8
18.3 2.9 13
1546.4 44.3 54.6

2081.4 189.6 344.2
70.9 18.7 83
-0.1
19.4 6.8 17.8
1590.5 118.7 72.9
16.4 0.3
290 30.5 0.4
322.9 16.9 737.2
299.5 107.5 2.7
-49.7 5.9 70.2
-45.5 1.5 4.2
-136.5 5
53.9 3.1 0.2
119.5 1.8 53.2

-43.5 4.2 20.4
415.9 8.2
71.9 246.5 66.2
36.6 36.1
117.4 0.8
194.2 91.7 11.9
-2932 14.5 501
2.5
168.1 3
59.1 9 130.1
-19.9
10.1
264.8 20.2 20.8
3.2
189.3 119.2 16
60.7 4.6 31.2
207.9 8.9 46.5
8.4 22.7 34.1

296.7 75.9 225.9
2029.3 38.3
41 2.9 65.1
123.5 69.6 409
12667.5 8304.9 13446.7
13.7 40.3 61.6
381.8
202.5 145.6 326.4
10172.6 74.6 959.3
-14.1 0.1
196.9 72.8 62.8
228.9 180 24.7
171 25.1
126.4 14.6 366.8

368.1 89.2 489.3
34.5 0.2
1.5 5.8 4.2
92.9 69.8 78.3
49.5 17.7 39.9
9 2.7 0.1
2199.3 1053 1464.4
95.5 7.6 22.6
-29.2 169.6
293.7 131.6
96.2 7.3 24.6
8 0.1
123.4 464 349.7
-0.6
748.2 416 1060.9
1142 386.7 753.7
117.5 16 43.8
47.8 0.3
182.1 135.7 59
65.7
11.6 0.9
396.9 0.1 174.1
-32.4
257.3
21.4 5.8 0.6
53.1 2.1 1.4
302.2 209.3 140.5
41.2 96.5 6.7
187.4 22.2
110.1 17.8
65.2 73.8 89.9
95.7 109.6 100.8
1570.2 24.8 221.6
2
57.8 19.8 38.6
2189 1365.7 2219.6
58.4
5165 611.7 2880.6
112.8 8.8 12.7
32.2 0.1
57.8 18.9 1.4
2396.5 654.9 1702.3
8.1 1.4 9.2
40.1
2.3
7286.7 2955.4 412.9
38.9 10.3 5.7
26.7 39.4 15.5
3706.7 76.3
-35.2
62.3 16.6 40.8
-54 0.7
127.1 116.5 132.5
49 2.6 24
108 60.2
50.7 8.3 2.8
362.2 120.3 215.5
509.5 975.5 134.3
4156.3 682.9 1145.2
540.2 876.6 2438.9
378.7 11.3 42.9
329.7 246.4 194.2
35.2 7.3 6.3
162.8 225.8 57.4
30.1 6.8
2205.1 857.4 2166.3
119.6 3.1 7.8
51.4 4.9
2000.7 7.7 363.4
26.8 6.2
5328.5 47.6 9.3
0.7
1874 44.4 26.7
1185.2 227.3 56.8
11.5 15.3
146.1 32.1 94.6
0.1 0.9
977.3 9.7 35117.7
-0.6
121.2 0.1
0.1 0.3
23.2 14 10.3
19.8 1.7
585.7 81.7
10.4 10.2 90.9
610.2 8.7
14.9 16.4 20.1
47.2
81 27.7 224.6
104.6 13.1
31.2
699 3645.4 10041.7
9370.8 2997.1 3875.7
4.4
-8.1
3.6 1.4
106.8
230.1 0.4
306.5 0.1 0.1
2327.2 216.5 124.9
200.4 49.2 155.1
52.8 1.4 9.5

1023.9 339.5 383
5831.6 2668.1 1554.5
355.1 168.2 304.3
108.7 18.7 192.2
171.5 23.7 268.9
41.7 64.3 15.7
578.6 567.2 380.2
557.2 39.9 320.4
46.9 0.2 6.4
-157.9
831.2 60.5 1189.4
358.2 80.8 270
177.1 35.9 5
86.3 16.4 202.2
22.1
9.2 1.7 0.1
120.6 68 102.6
28 0.1
315.1 74.3 1.5
161.3 239.7 229.4
32.5 6.3
38.7 43.8 210.3

0
13164.2 2645.3 195.9
24.1 49.6 172.8

114.6 3.2 8.6
264.3 1.7 211
145.4 2.2 19.3
46.5 0.8 5.7
0.9 0.1
122.6 103.9 60
23 7 8.4
227.9 142.4
48.7 8.7 13
150.6 593.5 205.8
111.2 23.9 445.1
114.1 14.3 17.4
1189.3 7 66.6
6570.6 21324.9
2631.2 555.2 0.3
257.7 5.4 1
2877.5 1727.9 1223.3
3184.3 2525.5 2181.3
1701.6 1677 0.2
45.1 12.9 306.6
3.2 14.8 6.4
86.2 44 45.5
11
0.6 0.2
127.3 0.9 0.8
4.1 7.4
1035.9 14.4 1022.2
722.9 8.3
28.8 0.1
45.5 14.4 183.9
75.3 9.8 5.1
256 360 563.1
126.5 63.2 118.2
241.3 189.1 301.6
32
4.7
0.9
32.1 0.9
20.4 4.5
242.9 41.9
4.3 0.7
70.6 8.5
6664.8 332.9
34.2 24.6
73.8 43 238.8
18.4 0.1
2239.6 192.5 188.6

20.5 12.5 5.5
1609.4 380.5 825.7
634 390.7 139.2
123.6 6.9 58.4

Cash and bank balance Current assets Total assets
0.5 29 65.5
0.3 4.6 4.9
1.2 75.9 88.6
304.9 547.8 640.9
14.1 48.1 65.3
1.2 26.1 57.2
21.2 1014 1089.7
0.5 2.5 29.2
7.4 30.6 30.6
3.4 13.7 26.2
3.7 11.2 15.2
2.8 8.5 246.1
2.8 168.2 217.8
3.3 772.7 6808.6
0.7 100.2 169.1
8.5 708.3 1068.9
2.7
0.1 0.1 16.9
0.4 3.2
10.3 10.3 17.3
0.1 4.8 35.3
6.4 41.7 270.8
2608.8 45802.2 226898.1
251.8 1438.7 11904.7
0.5 0.5 0.5

0.1 2 65.4
0.1 0.1 0.1
13.3 18.9 195.5
6.4 15.9 160.3
2.2 183.1 409.6
108.2 3955.7 21532.3
21.4 211.5 236.5

2.8 66 185.6
1.4 156.4 272.4
7.8 484.9 580
0.5 160.6 348.1
11.5 244.4 320.3
36.7 44.9 284.3
18.6 378.6 508.7
0.2 29.5 67.9

56.2 256.8
1808.7 5730.2 10114.6
0.2 46.7 55.9
2.2 94.4 154.3
2.2 83.5 119.8
0.7 189.1 2122.7
4.3 21.6 26.5
0.8 2.4 2.8
1.1 1.9 1244.2
0.2 6.2 22.4
55.9 100.7 133.3
0.1 0.3 3.8
8 269.3 1212.3
0.2 0.5 99.9
0.5 0.5 72
126.9 178.8 603.6
759.9 6937.7 9430.2
0.2 154.2 263.5
4.9 585.5 664.3
1.9 2.3 2.5
0.1 2.4 223.9
2.3 23.3 1198.3
0.2 96.4 127
36 646.9 1557.3
0.7 0.7 67.8
0.3 85.9 929.6
0.1 1.3 84.9
1.8 19.9
0.1 3.9 40.3

28.7 718.6 800.3
9.6 10.8 25.8
0.2 44.5 121.1

181.1 4108.6 6853.8
0.4 5.4 14.5
28.5 281.3 481.8
894.4 2478 4207.3
12.1 734.8 752.1
2.8 29.5 294.6
4.1 5.9 127.5
33.3 1089.9 4798.6
519.2 4281.1 17920.5
1.8 76.9 132.1
1.8 78.9 132.3
0.1 0.5 32.5
31.3 851.1 942.1
118.6 266.4 1177.3
29.5 84.8 2685
68.1 179.8
171.3 988.5 1476.9
27.2 27.8 28
2557.3 8989 13827.6
1.7 16.9 123.4
0.4 0.4 61
0.1 32.5 34.6
9.8 536.8 901.3
5.9 444 1123.1
8.7 126.9 170
1.6 26.1 63.9
67.9 71.1 137.1
28.1 34.8 48.6
0.8 186.7 224.3
3.8 20.2 1729.1
138.9 472.2
1.7 45.4 146
11.1 427.1 929.6

0.2 1.9 44.9
0.1 6.4 31.9
0.1 7.7 8.2
2.7 2.9 38.3
49.6 769.5 6929.3
0.1 0.1 67.2
1.9 129.5 137.1
1.6 7.5 281.4
0.4 1.5 5.2
5 623.6 1472.9
7813.9 26570 163335.3
0.7 44.7 6562.7

26.5 570.7 680.5
231.8 341.3 1742.4
13.6 153.3 229
5.5 422 1045.9
307.1 2424.1 4545.2
14.7 789.8 1406.5
0.1 1.2 7
65.1 1214.7 1565.2
238 41901.3 78005.3
27.4 122.5 269.9

1.9 2.5 2.5
1 32 73.5
1.2 64.3 106.5
1.6 3.5 48.3
204.7 374.1 20730.3
126.4 209.1 1069.8
75.3 932 1615
396.3 4850.9 5426
22 135.5 339.3
7.4 8.7 198.1
15.6 18 45.1
9.6 168.9 393.9
15.4 557 666.1
0.7 35.9 61.4
63.7 70.2
0.3 16.2 50.7
12.2 44.5 84.6
31.3 1646.1 1889.4
13.1 14.9 218.8
1.1 4.4 4.4
4 38.9 50
954.8 12517.1 31859.4
0.2 0.8 0.8
1.6 93.7 134.7
4.5 52.7 210.1
53.9 124.4 175.1
1 82.7 181.7
0.9 40.1 130.2

1.6 411.8 601.8
2723.3 13976.9 29643.8

16.8 297 537.5
28.9 201.7 213.3
12.9 185.7 373.7
40.8 245.7 345.1
0.1
2 208.4 592.4
1.6 1.6 151.7
0.1 0.1 5
0.1 4.4 50.3
17.6 18.1 144.5
213.7 7186.9 8429
0.2 61.6 649.8
55.3 125.9 182.1
0.6 63.3 212.9
0.2 6.4 7.1
7.6 23.2 87.7
2.6 45.2 1713.2
0.1 53.5 321.4
126.5 128.7 292.1

12 58.2 76.2
8.4 38.7
0.4 0.4 1.6
3.6 13 57.9
13 228.4 759.7
55.6 66.8
51.4 643.3 10645.5
1024.8 35456.8 114513.1
2710.8 16288.3 39454.6
238.7 2482.5 5172.9
26140.8 115004.9 570129.8
0.8 1.1 50.1
0.5 19.3 52.4
1 168.9 207.5
0.5 473.8 576.8
130.5 663.8 9473.5
54.5 287.1 293.8
0.1 0.1 0.1
5.5 39.1 246.8
0.7 325.8 795.2
0.1 1.5 12.8
0.5 18.9 23.8
1305 63968.9 85934.9

1.8 212 227.7
4717.1 14100.1 21755.7
1.6 60.7 65.4
1.9 6 35.9
0.5 1.3 60.9
0.1 0.1 46.3
0.2 9.3 136.6
6.2 152.6 229.8
4.2 94.4 119.1
2190.9 8942 67002.3
2.5 56.9 84.4
4992.2 8355.7 54080.9
11.4 145.7 259.2
2071.4 8426.1 36378
16 16.9 19.2
0.3 0.3 1.8
0.7 149.1 319.9

0.4 2.7 35.9
29.3 1555.7 3511.4
314.3 1345.6 1411.4
0.2 3.5 16.7
2.6 3.5 2172.3
0.3 5.7 31.4
8.3 37.4
0.3 0.8 68.9
1.6 17.6 96.9
43.7 601.5 852.2
0.4 0.8 97.9
0.1 0.1 0.1
0.5 12.7 74.9
0.1 0.7 23.8
0.1 0.3 0.7
28.4 1600.8 2845.2
0.5 11.3 275.1
36.9 94.3 163.5
5.1 140.3 373
615.8 1624.3 2521.6
14.8 15.3 79.8
27.1 1232 1407.2
1 25.6 122
40.8 61.9
2513.7 5511.2 33012.9
7.9 518 2472.4
88.5 1893.3 3401.6

138.7 160.7 1896.7
1.9 14.6
3906.2 16431.1 25998.3
2.4 8 44.5
10.5 17.2 137.7
5.9 5.9 24
39.6 267 928
37.7 175.3 239.8
1.3 42.1 187.4
0.1 14 21.2
0.5 18.5
0.1 24.5 86.9
20 313.3 439.1
43.4 115.9 702.6
0.6 382.1 1808.9
5.5 11.8 33.3
0.2 30.1 31
4.4 38.2 70.2
19.7 25.6 86.7
3 4 524
9.3 137.9 152.6
22.6 146.2 399.3
0.3 47.1 602.9
0.2 9.7 10.2

314.6 2102.9 4024.1
6.9 194.9 1067.9
15.1 91 112.2
0.2 0.2 59
0.8 3.7 42.3
16.5 642.6 1304.4
0.7 133.1 258.7
27 125.9 673.1
13911.1 27104.2 31847.8
0.1 12.9 21.3
10.5 320.7 932.9
0.7 0.7 3.2
0.5 4.4 13.2
0.1 13.2 22.5
77.9 1215.6 1392.5
0.1 0.1 23.5
20.7 68.7 622.8
40.1 1388.8 2005
41.3 16559.4 20566.9
0.2 100.2 248.8
1.5 136.4 414.4
2.1 24.5 41.6

80.9 359.4 789.1
171.8 1438.1 1495.1
2 255.9 324.4
4726.6 34939.2 56816.7
356.8 1372.1 5214.3
0.3 72.1 289.2

10960.4 53321.5 55772.5
2 4.8 22.1
8.3 18.1 3238.8
0.1 91.3 103.6
10.1 326.9 578.6
1.4 161.9 1963.1
1.2 1.8 4.9
0.2 0.4 3.2
888.1 2445.1 19804.3
8.5 20.2
4.2 37 434
9.2 79.7 259.6

7.6 88.9 288.5
206.5 3060.5 4385.4
0.3 0.3 3.1

0.1 1.7 1.8
3.7 6.1 62.1
0.1 27 30.1
168.1 934.4 3285
0.2 32.4 35.5
0.5 76.8 196
0.2 0.2 31.7
63.5 2808.1 6204.5
0.1 1.6 9.4

3.1 1253.9 1422.1
11.4 447.7 1415.7
0.2 0.6 118.2
1271.6 3584.2 6757.7
0.7 35.7 48.8
1 11.2 124
4.7 92.2 609.4
60.4 269.1 491.3
0.7 0.8 60.9
0.7 10.2 73.3
5.9 25.3 26.6
4.1 11 35
0.3 11.8 114
1.5 272.5 434.1
12.3 1237.5 1364.9
37.2 915.1 2803.5
0.2 41 55.6
10.9 945.8 1169.2
0.9 55.7
0.2 1.3 39.9
3 171.7 200.5
40.1 43.7 44.2
0.6 9.7 46.8
1.8 4.1 7
8.9 39.8 52.1
0.1 2.2 5.9
3.9 73.3 412.3
0.4 0.4 31.5
169.4 2039.7 20299.6
1.7 118 187.4
13.4 110 532.9
0.1 30.9 281.2
0.7 1.5 122.9
20.9 131.8 142.4
21.4 66.8 96.9
6922.6 8554.4 8992.1
1.1 41.7 67
0.1 25.6 65.5
0.3 0.3 28.7
1148 5159.7 8742.5
0.2 38.7 139
17 966.8 1409.5
0.1 54.5 152.6
0.2 44.2 52.8
0.1 0.9 45.7
7 248.6 270.2
11.7 172 223
0.6 222.6 314.2
2.3 331.2 1823.3
5446.6 26392.9 41087.7
0.1 4 66.7
0.3 3.3 3.5
4.1 15.5 45.5
2 186.9 274.2
23.5 29 262.6
0.9 162.9 203.3
1.6 9.7 197.5
3.1 26.6 155.9

4.6 31.1 57.1
16.9 37.8 44.2
27.1 331.5 523.4
1.1 2.6 3.4
3 187.5 198.9
12327.3 43237.8 119140.6
1.2 17.1 29.1
2.1 101 1660.2

23.6 557.4 3971.6
2.6 104.3 128.8
7.3 31.9 56.4

24.8 216.4 2021.8
0.1 0.4 16.6
4 34.9 296.4
32.1 786.2 935.9
1.6 111.8 320.5
76.3 81.8
0.3 6 56.7
3.3 8.3 90.6
2.5 5.8 54.4
0.2 55.8 162.5

9.7 34.3 184.3
7.5 15.7 440.6
8.4 321.1 350.6
0.3 36.4 38.2
0.1 0.9 491.3
0.3 103.9 223.8
38 554.2 998.3
0.1 0.1 2.5
23.1 26.1 168.7

1.7 140.8 192.8
2
0.1 0.1 10.3
2.3 43.3 308.9
2.2 2.2 3.3

20.8 156 264.4
0.2 36 74.9
2.4 57.8 283.9
0.4 57.2 76.5

4.1 305.9 812.7
10.1 49 3362.5
0.8 68.8 137.6
20.5 499.1 583.2
925.9 22875.3 30449.7
12.1 114 353.2
1.1 1.9 382.9
11.3 483.3 538.6
117.3 1154.2 12146.4
0.1 5.6
15.4 151 267.3
24.4 229.1 608.8
4 29.1 172.5
9 391.2 581.4
1.5 580 594.4
4.4 4.6 37.9
1.5 11.5 13.1
3.6 151.7 179.8
5.3 62.9 112.1
0.3 3.1 10
179.2 2696.6 5326.9
28.1 58.3 127.4
169.6 225.9
0.2 131.8 445.7
1.8 33.7 97.1
1 1.1 8.1
33.4 850.4 1024.2
0.3 0.3 4.6
169.1 1646 1999.9
24.7 1165.1 1925.9
4.1 64.4 196.4
9.6 47.9
14.6 209.3 368.7
0.1 0.1 66.7
5.6 6.5 11.6
0.6 174.8 582.3
2.1 2.1 523.8

3.2 10 26.6
1.2 4.7 151.2
16.3 366.1 901.9
1.6 104.8 452.3
2.3 24.5 196.4
2.2 20 126.6
4.3 168 251.3
0.4 210.8 281
0.1 246.5 1969.2
0.1 0.1 2
9.9 68.3 76.3
10.4 3595.7 5975.3
0.2 0.2 58.4
233.9 3726.2 7848.7
6.4 27.9 157.9
0.2 0.3 32.3
3.8 24.1 60.7
885.2 3242.4 7943.5
10.6 18.3
4 4 40.2
0.3 0.3 2.3
87.3 3455.6 16635.6
0.7 16.7 42.9
2.4 57.3 59.6
0.9 77.2 9170.3
0.1
3.6 61 122.6
0.9 1.6 11.2
18.8 267.8 341
23.7 50.3 67.4
1 61.2 170.9
0.4 11.5 58.6
0.6 336.4 405.5
76.4 1188.2 2049.2
247.2 2202.2 5929.6
663.8 3980.6 5185.9
27.9 82.1 437.6
116.9 557.5 834.4
0.2 13.8 37.8
5.1 288.3 409.8
1.2 8.3 53.9
326.7 3350.4 7183.5
8.3 19.2 124.2
0.7 5.6 51.4
4.6 375.7 2246.8
4.3 10.5 33
1.6 58.5 6245.5
1 1 16.2
54.4 125.9 2081.2
52.8 374.7 1404.4
0.2 15.5 19.4
8.3 135 293.9
0.9 1.9 1.9

572.8 35917.8 37900
0.1 0.1 28.4
2.5 2.6 181
0.3 4
0.9 25.2 36.2
3.5 5.2 39.7
2.6 84.8 601.3
2.1 103.2 136.8
14.8 23.5 1232.6
0.6 37.1 38.8
0.1 0.1 47.2
14.7 267 303.5
0.1 13.2 126
0.7 1 31.7
71.5 14358.5 15528.6
72.2 6945 25039.5
2.4 2.4 8.2
0.1 0.1 26.4
0.7 2.1 3.8
1.3 1.3 107.3
0.3 0.7 231.6
1.7 1.9 311.7
35.2 376.6 3235.6
52.2 256.5 475.1
0.5 11.4 60.3

840.5 1563 2410
296 4518.6 8750.5
31.9 513 1337.5
39.1 250 316.3
18.6 311.3 516.5
1 81 101.3
7.1 954.5 1043.3
6 366.3 1039.3
4.5 11.4 51.5
0.1 0.1 19.2
84.7 1334.6 1922.2
7.6 358.4 1130.7
9.8 50.8 186.6
12.5 231.1 307.4
0.5 0.5 27
0.2 2 9.2
11.1 181.7 211.1
1.3 1.4 28.2
2.5 78.3 317.8
138.8 609.6 669.4
0.6 6.9 42.8
35.7 289.8 343.5

0.1 0.1 0.2
328.5 3169.7 19200.6
1.1 223.5 268.2

8.6 20.4 119.5
52.1 264.8 527
5.7 94.5 194.8
4.2 10.8 55.9
0.1 3.4
2.6 166.5 229.1
0.2 15.6 26.6
3.6 146 348
0.3 22 52.4
14.9 814.2 1165.4
9.5 478.5 542.7
11.3 43 211.7
1 85.8 1231.6
3654.9 24995.7 31216.1
29 584.5 3853.5
3.2 10.8 355.2
108.6 3059.8 5093.5
27.6 4734.4 6876.3
23.3 1764 3056
8.9 328.4 1145.2
4.5 25.8 35.1
4.6 94.1 134.6
0.5 0.5 11.4

0.3 0.5 0.9
0.1 1.8 129.5
7.8 20.6
113.9 1150.5 1381.4
0.4 8.7 741.3
0.5 0.6 29.1
9 215.5 246.1
2.1 17 621.6
69 997.9 1056.1
19.6 201 348.4
1.2 492.6 558.6
0.8 0.8 32.2

0.1 0.1 4.7
0.9 6.9
0.9 1.8 32.9

4.5 26.1
2.1 44 257.9
0.2 0.9 121
22.5 31.2 81
9.4 342.3 6912
2.8 27.7 62.8
3.9 285.7 312.3
0.4 0.5 19.1
178.1 559.7 4001.3

0.3 18.3 38
92.4 1298.6 2704.9
5.8 535.7 729.9
0.4 65.9 244.7

Current liabilities Trade payables PBDITA
23.1 23.1 2.6
0.2 0.2 0.2
65 45 4.4
111.6 105.3 49.1
41.7 19.7 13.1
28.9 25.6 0.3
688.9 47.1 84.2
2.2 2.2 0
0
0.1
3.9 3.1 8.4
3 0.1 18.4
132.6 14.1 38.1
446.7 431.3 4.2
86 40.3 75.5
713.2 640.8 29.5
0
0.5
0.1
0.1
3.8 0.4 1.3
11.7 0.3
100401.5 44607.8 11001.8
1619.3 653.5 1733.7
9.6 1.8
2.8 0.6 -1.8

8.1 7.7 0.4
117.3 24.5 14.6
5005.9 4044 379.6
69.8 69.8 19.8

80.7 56.2 14.4
76.7 76.2 2.1
303.7 175.4 6.2
102.1 44.8 29.7
188.6 162.8 1.9
1.4 1.3 22.3
120.7 24.9 56.6
11.4 10 -2.2
52.3 41.2 -1.1
1629 1363.8 348
0.1 0.1 0.3
49.8 49.6 3.3
12 11.8 -1.3
569.1 96.3 1
9.9 0.1 0.7
0.7 0.6
0.7
0.1 7.8 0.8
15.4 4.8 8.6
0.1
316.8 42.2 148.8

1.5
-0.3
326.4 137.9 72328.8
6435.7 4723.3 890.8
95.3 58.4 6.3
492.2 270.1 20
0
0.8 -1.4
0.3 2
97.3 75.8 0.3
242.4 48.2 155.6
0.1 0.1 0.8
34.1 32 0.3
1.2 6.2
1 0.7 0.2
5.5 4.9 1.2

447.9 157.1 90.3
0.3
3.8 1.2 2
3558.5 1390.9 676
9.2 5.7 -2.6
233.5 180.4 12.1
2063.8 1114.1 102.6
22.9 37.3
11.1 13.1
0.4 0.6
2922.1 909.8 7.2
3268.5 1277.7 3543
88 0.2 4.9
0.3 0.3 1.5
1.9 -2.1
734.6 427 26.3
41.8 2.1 -28.7
165.1 211.1 72.7
0
797.5 118.1 99.8
0.3 1.5
3738 3850.4 3561.6
1.9 1.9 0.7
30.3 0.4
7.1 7.1 0.7
394.3 257.8 19.7
167.3 143.3 47.6
132.4 105 12.1
4.2 2.9 2.1
0.2 0.1 19.2
0.2 0.2 1.3
148.4 48.2 12.4
14.7 8.8 1.5
26.8 12.1
65.7 36.3 10.5
502.7 290.8 33.6

1.2 0.3 2.6
0.4 0.4 1.7
9.1 6.8 0
4.2 3 0.4
212.9 65.6 478.5
1.2 0
83.9 67.8 3.1
25.6 0.7
0.1
120.6 56.4 -4.6
24682.5 4982.1 16835.6
1131.9 1071.4 32
418.9 74.3 73.2
932.3 325.8 405.1
86.5 28.3 19.5
4.4 3.7 115.4
1471.2 376.9 1014.1
512 500.2 7.4
0.5 0.3
505.1 53.9 337.9
40024.4 2193.7 9785.8
141.3 47.8 41.7

0.3
57.5 30.7 9.3
35 35 0.3
0
2283.3 32 152.1
149.7 0.1 91.1
720.9 253.2 216.6
4609.8 2277.6 590.9
5.2 5.2 3.5
0.6 0.6 6.2
0.2 1.6
147.8 62.2 9.8
306.9 42.7 89
48.9 24.9 5.9
7.1 33.4
0.1 0.1 0.6
17.4 12.8 5.5
851.8 799.1 266.2
15.9 1.3
1.5 0.1 0.2
7.4 5.5 1.1
8539.4 3556 5791.6
0.3 1.6
0.4 0.1
15.9 8.7 13.6
105.8 93.5 22.1
88.3 3 14.8
27.2 1.7
230.5 115 50
15181.3 2271.7 2905.5

188.8 69 72.6
148.4 93.1 14.8
105.9 38.1 20.6
165.5 9.8 37.3
177.8 112.5 19
1.6
0.4 0
5.2 5.2 0.1
0.9 2.5
5801.8 4211 268
0.4 0.3 -0.5
105.7 81.1 11.3
6.5 1.1 17.4
2.8 2.8 0.1
0.9
8.5 2.1 33.2
2 2 -0.2
21.6
27.1 26.1 18.2
1 0.1
0.1
26.3 3
592.9 162.5 70.5
3.3 3.3 0.3
602.7 482.8 563.6
37266.9 12240.2 11251.5
10549.7 8348.1 5852.2
3746.7 1685.1 -1233.9
80223.7 41056.8 86639.3
0.1 0.1 0.2
14.1 0.3 3.2
66.2 38.3 8.6
472.9 472.9 0.9
975.7 268.1 226.7
259.9 107.6 108.3
0
115.2 94.4 22.2
108.6 35 20.3
11.1 1.5 -1.5
18.4 3.4 0.8
51374.9 6637.3 6225.1

145.8 58.8 23.7
17114.5 10776.6 2575.1
18.5 18 0.8
1
13.1 1.9 7.8
0.2 0.1 0.2
2.1 6.3
28.4 5.3 5.9
50 49.9 1.4
26483.8 6236.8 7012.4
57.7 8 7
5557.7 151.5 9864.3
73.5 30.5 10.7
13309 6210.1 1664.8
8.2 1.1 1.1
0.4 0.2 -0.1
66.7 30.5 12.4

12.7 12.7 -1.9
2576.4 412.7 457.9
1033.6 288.3 130.9
1.9 0.8 1.5
1.3 10.4
0.4
7.7 7.7 0.7
0.2 3.4
6.3 4 -7.3
562.1 13.2 56
0.3 0.3 -0.1
0
18.6 16 -6.1
0.6 0.6 0
0.1
174.7 1283 51.6
8.4 0.3 0.6
119.2 20.2 1.2
278.5 166.1 -0.2
451.8 234 432.1
4.5 0.9 47.9
774.9 118.6 244.6
20.2 6.9 1.9
31.3 16.7 4.3
6049.7 1990.6 8055.4
2108.8 1143.2 184.9
1781.2 353.4 403.4

302.1 41.4
4.5 -0.6
15318.3 7522.1 1174
6.3 6.3 0.2
1.6 1.4 0.1
0.1 0.1 0.7
126.2 61.4 79.5
125.7 18.8
34.3 34.3 0.3
19.7 14.1 0.6
0.6 0.1 0.1
24.9 24.9 -0.1
269.2 80.1 18.8
43.3 9.3 66.5
498.4 473.7 2.7
0.3 0.1
0
37.7 18.3 6.8
93.4 1.7 3.4
0.3 3.7
131.5 99.6 -1.3
131 26.8 30.7
2.6 1.7 3.3
4.2 0.6 0.2

2786.3 975.3 572
389.6 57.2 38.4
7.9 6.6 6.6
-0.1
3.3 0.5 -0.8
644 192.6 79.6
183.8 183.5 3.9
367.5 135.3 -48
23826.6 18193.3 3043.3
10.8
188 40.1 55.7
0.4 0.5
22.9 2.9 1.6
4.2 0.3 1
829.4 53.7 215.8
52.7 0.1 -1.7
15.4 2.9 38.6
929.6 54.7 350.6
12419.6 3818.8 2184.1
0
184.3 93.5 0.2
23.4 16.6 3.4

500.7 38.5 27.2
1204.9 977.5 77
100.8 79.4 4.9
35804.3 13229.2 2325.5
549.1 87 -297.6
77.6 75.4 -0.1

45682 31854.9 1170.9
3.3 3.1 0.4
1169.3 24 -271.4
72.7 71.4 7.8
283.4 42.6 57.7
492.5 0.1 5.9
1.4 0.1
0.1 0.1 -0.1
3814.9 1280.2 5248.5
0.7 0.7 -1.1

0.5 4
15.5 14.3 -10

82.4 73.4 5.5
2691.4 432.2 499
0.2 0.2
1.2 1.2
1.6 0.9 -1.7
0.9 0.8 -0.4
567.1 349.2 347.6
0.7
185.3 30.5 -5.1
0.2 0.2 -0.6
2499.4 669.2 1209.7
1.8 24.3 -0.5

1200 1052.6 15.8
239.4 136.1 77.9
9.5 5.5 -0.1
1634.5 987.9 1096.1
63.9 31.1 1.3
0.9 0.1 -1
63.4 20.7 104.9
241.5 73.6 66.7
0.3 0
1.5 0.2
1.3 1.1 5.6
10.1 10.1 0.3
0
0.4 1.2
1057 228.8 101.2
853 576.2 113.2
19.3 4.6 8.1
928.8 928.2 3.8
0.1 1
3.8 0.2
91.5 67.9 2.8
0.4 0.3 0.4
5.6 5.6 1.5
7.3 1.6 0.4
18.7 13.2 0.6
3.8 3.8 0.1
45.5 40.2 5.2
0.1 0.4
1551 1076 1410.5
89.9 15.5 21.2
229.3 129.2 15.7
0.7 6
2.7 9.6
84.9 8.3 11
39.5 38.3 6
8824.3 7535.8 271.8
30.5 30.5 0.8
17.1 17.1 0.8
0.3 -2.5
4669.6 2268.4 1279.7
44.1 39.2 0.3
868.9 82.7 -10.6
96.8 51.2 1.3
8.6 0.1 1.9
5.1
210.7 83.3 17.4
180.6 56.1 14.5
189.1 189.1 2.1
1271.3 808.2 11.7
11343.4 10856.7 3876.2
0.8 1.7 0.6
0.2 0
0.1 1
7.7 5.8 2
0.1 7.2
0.2 1.2
0.1 0.1 0.7
5.6 1.9 0.5

1 0.7 2.6
3.7 2.4 4.4
313.7 131.6 37.6
0.8 0.5 -1.2
55.8 55.8 6.5
31529.5 20482.2 15989.3
6.4 5.3 0.9
52 12.1 4.7
1167.3 354.9 334.7
55 17.8 6.2
0.1
28.1 7.8 6.3
241.9 19.6 49.6
0.2 -0.3
6.4 6.2 0.1
571.8 324.7 64.7
20.9 0.9 7
8.6 -0.3
68.2 10.1
217.3 5.4 -6.6
0.1 1.2
39.5 17.7 6.9

23.4 15 10
10.8 10.7 21.7
250.5 123.5 57
1.6 1.3 0.4
55.8 6.2 14.4
24.5 22.5 9
3467.4 525.2 -322.3
0.1 0.1 1.9

105.5 7.4 1.6
11.8 11.8 0.1
0.1 0.1 0.2
43.9 35.7 4.2
0.1 0.1
49 0.5 11.8
12.1 0.3 0.7
72.2 1.9 25.1
39.8 8.7 8.8

208.7 115.5 42.3
1326.1 3.9 133.6
61.3 12.5 19.8
226.9 15.5 59.7
17095.5 11260 4503.6
236.1 59.2
0.9 0
318.1 225.5 50.6
641.8 238.6 541.5
2.7 0.9 -0.2
57.8 53.1 33.1
232.4 195.3 25.7
1.5 1.5 8.3
439.2 332.5 17.1

166.9 166.3 5.6
0.1 0.1 -0.5
11.4 7.3 0.8
85.2 28.8 13.3
56.3 37.7 16.9
0.2 0
2480.4 318.4 389.5
23.9 23.3 2.2
181.4 97.7 33.7
100.8 100.3 2.9
0.9 0.9 1.6
0.1 0.1
857.2 302.5 120.2
5.1 -8.1
1179 110.5 163.1
634.4 213.6 152.1
73.2 73.2 3.5
0.1 0.1 -0.2
136.8 44.6 24.5
1 0.4 -0.4
0
166.9 143.1 -4.8
-1.3
4.6 1.2 0.8
3.7 0.2 -1.1
0.1 0.1 3.2
569.4 388 -32.8
111.9 0.1 3.6
0.2 -5.2
14.1 12.9 2.4
158.9 88.5 -0.1
129.3 55.4 20.5
204.3 204.2 3
18.1 2.5 2.4

3664.8 1038.4 695
-0.1
2308.6 2205.3 1669
25.3 14 22.1
0.1 0
0.1 0.1 0.7
4770.3 4254.5 625.8
10.2 10.2 1.7
0.1 0.9
0.1
7097.4 3237.7 1882.4
4 0.7 4.2
32.7 0.4 1
5463.6 8.5
5.3 2.3 -0.2
59.2 0.6 12.3
58.7 9 4.6
208 73 36.8
18.3 17.4 0.3
51 51 3.7
7 6.8 0.1
38.6 23.1 0.3
1437.1 950.4 27.7
1183.1 437.8 202.2
3284.7 322.3 738.4
40.5 11.7 29
296 252.9 104.9
1.5 1.5 1.3
228.7 28.9 37.4
23.6 8.8 0.6
3153.3 774.3 882.6
2.7 0.7 2.8
0.1
201 154 24.3
5.3 4.1 2.7
739.6 41.8 -16.7
15.4 0.3
148.6 31.3 123.7
54.3 27.6 -104.9
2.8 0.3
124.7 19.2 31.3
1.2 1.2 0.1

19448.1 12563.1 3241.5
28.1 -1.8
0.1 1.2
3.9 0.1 -0.1
8 1.9 2.8
1.1
9.3 4.3 0.7
96.2 95 3.8
605 32 -0.1
20 12.1 4.9
-0.2
205.3 90.7 16.9
20.7 19 2.7
0.1 1.7
11972.4 2.5 -706.7
5088.4 1768 -525.9
3.8 0.4 -0.1
0.2
0.2
0.1 2.2
0.7 0.1 -0.1
2.6 -2.2
367.5 274.8 1369.2
265.9 126.3 27.1
6.8 6.8 0.2

1021.5 308 268.7
2251 630 1809.6
857.9 219.5 139.2
190 168.4 191.6
319 262.5 15.2
31.2 1.2 10.2
412 156.4 210.5
465 90.6 -53.1
1.4 -3.8
1 -1.3
792.7 276.5 260.4
512.4 272.1 63.2
9 8.9 7.7
156.5 45.7 29.5
4.8 0.2
-0.1
90 89.5 1.3
0.2 1.5
2.7 2.7 5.3
500.5 113.1 34.7
10.1 5.5 0.2
260.2 36.6 33.3

0.1
2170.7 1679.8 1116.8
216 164.2 12.8

1.5 0.5 9.3
254.3 247.8 41
17.1 3.6 3.4
2.9 0.1 1.9
0.4 0.4 -0.5
96.6 47.1 17.9
3.6 2.9 -0.2
97.4 56.9 13.7
3.4 3 10.2
843.9 280.1 56
391.9 45 86.2
95.1 49.4 9.6
16.7 5.3 13.7
23394.6 4230.4 3156.5
787.3 282 129.4
93.3 1.9 -1
1337.5 983 1050.3
2725.1 752.9 1316
1155.8 668.4 641.1
1040.4 595.8 73.4
27.4 5.5 5.3
46.7 17.8 10.3
0.4 0.9
0.3 0.1
1.5 0.9 0.8
1.2 1.1 -17.4
297.3 100.2 124
16.8 16.7 0.9
-1.6
192.6 77.1 30
6.2 0.2
762.5 737.3 176.2
210.4 90.2 32.5
225.9 221.6 31.2
0.3
0.1
4.2 0.4 -0.5
0.8 0.2
5.2 5.2 0.7
13.8 13.3 2.1
0.2 0.2 5.5
8.5 4.4 1.5
191.6 112 5.6
16.8 1 7.6
238.1 155.8 16.4
0.7 0.7 0.4
803.5 243.5 145.4

17.4 17.4 -0.5
987.7 246.1 345.4
56.9 56.9 102.4
120.2 15.4 0.2

Rs. Million Rs. Million Times
PBIT Profit after tax Debt to equity ratio (times)
1.2 -1.6
0.2 0.1 22.5
4.2 1.6 0.72
38.2 33.1 0
3.4 0.4 0.93
0.3 0.1 0.11
76.3 27.2 2.65
0 0 0
0 0 0
0.1 0.1 0
7.8 5.7 0
17.5 13.1 0.01
25.5 6.3 1.43
3.7 2.3 0
-134 -134.9
23 10.5 0.17
0 0
0.5 0.3 0
0 0 0
0.1 0.1 0
1.3 0.9 0
0.3 0.1 0.07
10395.2 -1525.3 0.66
1175.1 477.1 0.81
0
1.8 0.3 0.17
0
-7 -6.5 0.01
0.4 0.3 0
12 0.2 0.87
-580.2 -1877.3 1.82
17.9 7 1.27
9.2 2.3 0.89
1.5 0.8 0.17
-46.3 -85.4 3.65
22.9 4.6 0.41
1.3 0.6 0.07
20.6 18.1 0
22.7 -2.5 0.21
-4.4 -5 1.49
-2 -2.1 0
296.4 166.6 11.4
0.3 0.2 0.02
3.2 2.6 0.5
-1.3 -4.6 0.23
0.9 0.6 0.3
0.6 0.2 0.59
0.5 0.3 0.5
0.7 0.7 0
0.8 0.5 0.01
7.9 4.7 0.01
0.1 0 0.09
109.9 10.6 1.74

1.5 1 0
-0.3 -0.3 0.09
72322.5 3.4 0.6
837.2 111.1 0.73
4.8 -0.2 0.22
18.3 2.2 4.46
0 0 0
-1.4 -1.5 0
1.9 0.4 0
0.2 0.2 0
103.1 50.7 0.08
0.3 0.1 0
0.3 0 0
6.2 4.2 0.02
0.1 0 0
0.8 0.4 0
84.4 13.5 1.42
0.3 0.2 0
0.4 0 0
460 141.4 0.82
-3.1 -3
10.8 5.7 0.21
0 -5.1 0
37.3 16.2 0.01
-1.3 -52.1 0
0.5 0.4 0
6.5 -33.7 1.07
2976.9 1596.3 0.66
3.6 0.9 4.25
1.4 -0.1 0
-2.1 -2.2 0
21 5.2 1.48
-32.1 -30.1 0.03
44.9 -1273.2 2.41
0 0 0
-101.2 -162 1.04
1.5 1 0
2957.4 1907.4 0
0.6 0.5 0
0.3 0.2 0
0.7 0 0.99
4.8 -32.9 1.13
11.9 7.7 0.02
10.1 3.6 1.54
2.1 1.2 0
19.2 17.2 0
0.4 0.4 0
10.9 0.6 1.73
1.3 0.9 28.54
3.2 0.4 0.16
8.3 5.2 0.7
11.9 -27.5 2
0.7 0.5 0.01
0 0.3 0
0 0
0.4 0.3
438.4 371.5 0
0 0 0.02
3 1.4 0
0.7 0.2 0
0.1 0.1 2.71
-5.2 -5.6 0.16
13177.4 6518.9 0.66
31.5 -55.3 0.01

66.8 19.2 1.89
370.7 256.4 0.06
13.7 5.6 0.22
27.8 8.4 0.31
888.7 519.1 0.22
0.6 0.1 0
0.3 0.2
299.9 167.4 0.91
6200.2 3030.7 2.11
39.9 18.7 0.49

0.2 0.1 0
2.3 -15.4
0.3 0.1 2.62
0 0 0
145.3 -873.7 3.58
35.5 -35 0.16
180.4 89.8 0.37
559.1 116.1 3.2
0.6 0.4 0
5.4 3.5 0
1.5 0.9 0
6.5 2.7 10.61
80.7 27.4 2.09
4.6 0.5 5.8
-99.4 -99
0.3 0.2 0
1.3 0.6 0.02
248.5 135.8 0.04
1 0.7 0
0.2 0 0.34
0.2 -0.1 0.12
4765.2 2438.8 0.64
1.6 0.8
0 0 0
11.6 7 0.02
20.7 4.6 0.16
12.7 1.6 0.68
1.7 -1.8 0
27.8 16.2 0.31
2349.1 747.1 1.98

32.5 0 0.84
14.3 3.8 0.81
11.3 0.9 0.26
25.6 5.8 0.86
0
13.9 3 0.52
1.6 0.5 0
-0.3 -0.4 0.25
0.1 0.1 0
2.5 1.6 0
-112.2 -361.2
-6.1 -6.1 0
9.9 1.8 0.23
4.2 2.8 0.01
0.1 0 0.17
0.6 4.5 0.01
19.9 6.2 0.04
-0.6 -0.9 0
21.1 13.3 0
17.7 11.6 0
0.1 0.1 0
0.1 0.1 0
3 2.9 0
46.2 -1.7 3.21
0.3 0.2 0
310.5 304.1 0.01
7104.2 28.1 1.93
1971.9 232.8 1.2
-2314.7 -3146.1
68153.8 43751.4 0.38
0.2 0.1 0
1.3 -0.1 0.32
6.3 1.7 0.22
0.9 0.5 0
212.7 205.6 0.34
108.2 5.3 5.3
0 0 0
-0.9 -1 91.93
16.1 15.7 0.1
-3.3 -3.3
0.8 0.4 0
5394.4 -179.6 1.76

21.5 2.4 3.53
2184 30.9 1.88
0.3 0.2 0.01
0.8 0.3 0
5.4 11.5
0.2 0.2 0
6 1.5 0
0.6 0.2 0.69
0.5 0.4 0.02
4096.8 284.3 2.02
5.4 0
7999.5 4191.5 0.43
7.4 2.4 0.8
1520.1 -1916.9 0.5
0.7 0.4 0.69
-0.1 -0.1 0.07
-3.8 -7.3 0.88

-1.9 -1.9 0.97
392.4 131.9 2.53
130.9 20.8 2.55
0.5 0.4 0.03
10.4 3.1 0
0.1 0.1 0
0 -0.1
3.4 2.6 0
-9.5 -9.9 0.09
45.6 9.8 6.17
-0.2 -0.4 0
0 0 0
-6.6 -6.7
0 0 0
0.1 0.1 0
13.6 7 0.02
0.2 -0.1 0.02
0.8 0.5 1.24
-0.2 -0.2 1.23
425.7 295.5 0.07
47.7 33 0
220 98.8 1.56
1.2 1 0.13
3.4 3.5 0.73
5851.8 3602.6 0.2
183.9 40.5 2.34
279.8 24.5 1.25

40 -2.4 0.18
-0.6 -0.6 0.38
895.3 462.5 0.61
0 0 0
-26 -61
0.3 0.2 0
68.7 23.4 0.02
11 1.3 0.77
0.2 -0.5 0
0.6 0.2 20.67
0.1 0 0.09
-0.1 -0.1 0
17.1 -0.1 1.08
37.6 26.1 0
-1.9 -2.3 0.01
0.1 0.1 0.08
0 0 0
2.9 0.3 3.6
0.7 0.7
3.6 2.2 0
-2.2 -2.2
24.8 -1.7 3.27
1.1 0.7 0.05
0.1 0.1 1.4

428.4 107 1.73
24.3 -18.4 3.57
6.4 0.4 4.07
-0.1 -0.1 0
-2.1 4.5 0.07
51.2 10.9 2.1
3.8 2.5 0
-53.3 -86.3
3031.3 422.9 0.16
10.8 10.8 0
46.9 8.6 0.27
0.5 0.4 0
0.3 1.1
0 -0.4 0.15
212.4 47 1.35
-1.7 -4.7
-7.8 -3.5 0
311 132.3 1.07
1545 12.2 1.18
0 0 0
-2.3 -2.8 0.41
1.3 0.8 1.48

24.7 8.7 1.68
74.8 28.7 0.77
3.2 1.1 0.1
2100.2 186.4 0.31
-316.7 -335.2 0.07
-1.1 -1.9 0.03

363.2 -700.3 1.38
0.4 0.4 0
-283.5 -328.1 51.93
7.6 5.9 0.87
35.6 4.2 0.71
-38.1 -48.3 0.28
0.1 -0.1 0.37
-0.1 -0.1 0
4429.7 2972.5 0.01
-1.3 -1.3 0
3.9 -13.5 0.02
-13.4 -13.9 0.01

5 3.8 0.03
454.3 95.1 1.91
0.2 0.1 0.07
-2.6 -1.8 0.02

-21 -21.2
265.1 229.6 0.31
0 -0.1 0
-5.7 -4.1
-0.6 -0.8 0
989.3 425.2 0.74
-0.6 -0.8
8.6 2.3 0.4
62.4 40.6 0.29
-0.2 -0.2 0.25
918.2 544 0.31
0.8 -2.3
-9.1 -13.6 0.01
68.9 33.7 0.67
56 15.5 1.64
-4.6 -4.6 0
0.1 0.1 0
5.4 4.3 0
-0.3 -0.3 0.29
0 0 0
1.2 1 0
99.4 7.2 2.78
112 23.6 0.15
6.1 3.7 0.41
0.3 -0.6 0
0.8 0.5 0
0.2 0.2 4.49
2.3 1.5 1.94
0.4 0.2 0
1.4 0.1 2.36
0.3 0.2
0.4 0.3 0
0.1 0
3.9 1.7 0.42
0.4 0.3 0
1319.6 985.3 0
14.8 1.3 1.3
-40.6 -70.7
2.9 1.7 0
9.2 3 0.04
9.1 2 1.07
5.9 3.5 0
264.3 67.8 3.31
0.4 0.2 0
0.8 0.4 0
-2.5 -2.5 0.08
1154.8 501.1 1.81
0.2 0 0.16
-44.3 -133.9 1.08
1.3 0.9 0.83
0.4 -1.1 0.33
5.1 1 0
16.1 7.8 1.69
13.9 1.1 4.49
1.7 1.7 0
10.9 7.3 0.71
3785.1 2512.3 0
0.4 0 0
0 0 0
0.9 0.6 0
1.2 -1.7 0.06
6.7 -1.8 0.08
1.2 -12.4 0
0.2 0.1 0
0.3 0.2 0.02

2.6 1.6 0
3.6 2.6 0.02
16.7 -21.2 2.61
-1.3 -1.3 0.08
3.8 2.1 0
12742.1 7119.2 0.66
-3.4 -3.5 0.14
4.3 -4.4 0.06

178.7 30.9 0.64
5.8 2.1 0.51
3.8 1 1.13
47.7 -7 0.17
-0.4 -0.5 0
0.1 -3.1 0
61.3 17.1 0.76
5.6 -1.5 0.07
-0.7 -0.7
9.3 -7.6
-109.8 -142.8
1 0.2 0
5.8 -4.6 0.18

7.9 6.1
21.4 14.4 0.01
52 1.7 1.76
0.4 0.3 0
10.7 0.1 2.9
9 1.8 0.01
-791.7 -793.6
0
0.8 0.5 0
1.6 0.3 2.14
0.1 -0.7
0.2 0.1 0
4.2 4.2 0.03
0.1 0.1 0
6 2.3 0.23
0.7 0.5 0.19
24.8 5.7 0.32
7.4 0.3 6.92

33.3 14.9 1.04
106.1 2.7 0
16.7 7.1 1.84
59 21.8 3.25
4169.8 2425 0.28
35.8 11.8 8.32
-1.3 -1.7 0
23.2 10.9 0.3
265.9 46.8 0.14
-0.2 -0.2
29.7 20 0
23.6 20.2 0.01
8.3 -1 0
15 -0.8 0.91
3 1.5 0.16
-0.5 -0.6 0.07
0.5 0.2 2.73
12.6 8.4 0.61
6.6 2.7 0.24
0 0 0
372.4 39.9 0.92
1 -0.2 0.08
-0.3 -0.3
1.7 1 0.15
-4.6 -4.8 0
0.1 0.1 0
103.7 1.2 4.4
-8.1 -8.1
154.2 70.5 1.38
72.3 15.2 0.39
3.2 1.9 0.01
-0.2 -0.2 0
18.7 5 0.55
-0.5 -0.6 0.01
0 0 0
-4.8 -4.8 0.04
-1.5 -1.5
0.7 -0.7 1.03
-1.4 -1.2 0.15
3.2 0.6 1.84
-37.9 -127 0.3
1.6 -1.6 7.39
-22.5 -14.8 0.04
2.2 1.4 0
-6.4 -8.8 0.87
9.6 0.1 0.84
0.8 0.6 0.12
0
2.3 0.7 0.26
673.9 200 1.19
-0.1 -0.1 0
1380.2 886.6 0
18.2 10.3 0.13
0 0 0
0.2 0 0.04
462 58 0.52
1.6 1.1 0
0.9 0.2 0
0.1 0 0
1249.7 370 0.62
2.1 1.7 0.08
1 0.2 1.21
8.5 7.5 0
-0.2 -0.6
10.7 1.1 0.94
3.7 3.7
32.8 0.4 0.97
0.3 0.1 0
3.6 3.1 0.1
0.1 0.1 0.02
0.3 0 0.05
20.1 -13.5 0
169.4 108.6 0.17
674 156.5 4.95
25.6 13.8 0.08
95.9 69.7 0
1.3 0.8 0
31.5 11.9 0.77
0.4 0.2 0.49
642.7 280.3 0.69
1.2 0.2 0
0 0 0
6.8 1.3 0.02
2.7 1.9 0.04
-38.4 -201.6 0.02
0.3 0.2 0
114.7 70.8 0.06
-114.4 -114.4 0
-1 -1.2 0
23 4.1 0.72
0 -0.1 4
-2676.4 -4922 13.64
-4.3 -4.5
0.8 0.5 0.48
-0.1 -0.1 33
1.7 0.1 0.41
0.7 -0.8 0.09
0.1 -0.8 0.02
3.4 0 2.89
-1.1 -1.3 0.94
4.6 2.1 0.68
-0.2 -0.1 0
15.6 1.9 1.47
2.7 2 0
1.6 0.1 0
-2235.7 -3603.3 18.4
-852.5 -1549.3 1.32
-0.2 -0.2 0
-0.5 -0.5
0
2 1.9 0
-0.1 -0.2 0
-2.2 -2.2 0.01
1357.7 988.7 0
19.6 4.9 0.18
0.2 0.1 0.01

226.6 123.9 0.31
1652.1 1117.9 0.05
82.6 4 1.64
190.2 16 0.2
11 7.8 0
7.4 1.7 1.3
201.6 119.1 0.4
-75.6 -121.2 0.66
-4.8 -24.4 0.07
-2.6 -26.7
132.6 20.2 0.53
43.8 4.1 1.22
7.7 -1.4 0
25 7.7 1.41
0.2 0.1 0.19
-0.1 -0.2 0
-7.6 -19.2 0
-0.6 -0.6 0
3.9 0.4 0
34 8.8 2.06
0.2 0.1 0
27 3.6 6.76
839.5 542.4 0.17
11.7 2.2 3.13

6.4 4.2 0
36.1 6.5 0.05
3.1 0.3 0.22
0.9 0.2 0.06
-0.5 -0.5 2.33
12 2.5 0.42
-0.2 -0.2 0.03
9.4 2.5 0.17
9.3 7.6 0
40 -29.5 3.71
83.8 45.6 3.11
-1.5 -4.2 0.4
13.6 8.4 0.01
3067.6 1038.3 1.97
48.6 -45.1 0.33
-2.7 -5.8 0
851.4 583.9 0.06
1158.3 701.3 0.34
438.4 251.6 0.26
6.9 -6.1 2.49
4.6 1.3 6.69
7.1 1.6 0.29
0.9 0.6 0
0.1 0.1 0
0.5 0.3 0
-17.5 -23 3.41
118.4 71.4 0.2
0.9 0.6 0
-1.6 -1.9 0.01
28.3 2.9 2.65
-0.3 -51.3 0
176.2 74.9 0.02
23.6 6.7 0.73
23.7 10.1 0.36
0.3 0.2 0
0.1 0.1 0
-0.5 -0.5 4.22
0.2 0.1 0
0.6 0.4 0
1.5 0.1 0
5.4 2.1 26.67
-1.1 -1.8 0.05
3.8 2.2 0
4.2 3.6 0.63
15.8 0.8 0.96
0.4 0.2 0
69 -13.3 0.49
-0.6 -0.6 0
216.1 81.5 0.38
101.2 72.7 0
-2.3 -2.6 0.8

Cost of goods sold Net sales Net worth
44.81 50.8 26.3
28.33 52.2 9.5
22.64 43.5 23.2
376.51 576.9 366.1
50.9 74.2 21.4
50.71 103.5 28.5
188.08 405.9 282.6
2.66 6.6 27
1.24 1.5 28.3
8.28 32.3 32.8
6.18 17.9 13.2
0.98 254.1
973.16 1058.1 82.3
166.06 219.6 3664.8
4.51 -60.5
1964.44 2134.2 353.7
0 1.5 31.3
26.14 48.9 15.8
0.16 0.7 40.6
0 11.9
2.15 46 61
5.62 38.4 99.1
102900.68 149132.7 102753.4
13705.73 13417.2 5849.3
0 229.2 10720.6
3.24 12.8 55.9
0 0.1
15.02 1.7 190.9
11.58 52.5 157.9
183.29 9 160.4
13102.81 18283.1 3450.6
1194.62 1789.6 82
72 123 67.4
108.91 108.3 162.6
156.65 74.9 32.8
274.05 121.3 192
415.99 420.1 129.3
100.35 24.6 247.5
196.21 311.6 355.2
4.62 0.6 19
0.56 50
8030.97 2521 464.4
0.14 52.9
379.54 481.1 72.4
0.52 87
4.05 6.4 1912.1
21.79 10.3 16.9
0.64 125.6
0 33.2 1244.8
30 50.5 14.4
53.26 79.6 127.2
0.67 67.9 30
18.6 31.9
729.96 973.1 359.7
45.26 48.9 104.5
0.14 65.6
17.99 60.3 395
13626.03 4534.7 2603.5
384.42 420.7 167.3
747.99 1578.7 68
0 2.4
0.6 114.1 224.6
0.16 1178.7
54.26 54.9 26.2
1226.15 1959.7 1080.8
3.92 7.8 67.6
32.06 104.5 895.6
0 17.2 80.4
0.42 18.4
3.16 1.8 30.2

3399.02 2308.1 152.6
0.77 1.7 25.1
0.07 114.2
6177.2 8201 2916.3
1.92 -38.2
581.3 295 247.6
3076.13 5155.9 1507.5
683.04 2004.6 1716.2
90.27 105.6 272.2
4.21 19.5 127.7
885.33 1065.2 3875.1
42461.68 64474 11936.7
168.06 769.1 25.3
0.84 20 131.7
1.74 24.9 63.6
1476.03 2231.5 213.7
13.01 1000.3
412.06 235.9 780.3
8.07 38.1 180.4
1451.98 1286.4 588.6
0.07 5.3 30.3
13761.29 26619.4 9953.4
7.74 1.1 120.9
0.47 0.7 30.9
109.74 184 12.7
92.2
412.33 365.2 888.5
946.79 1031.4 27.6
27.76 2.1 73.8
12.38 152
3.93 3.5 47.5
263.57 276.9 62.9
51.22 70.2 55.8
51.21 38.1 404.7
55.41 58.7 46.4
899.49 1468.7 192.9

3.33 2.2 41.4
5.34 6.5 30.9
1.87 1.7 -0.9
4.29 28.5 -4.8
1115.25 1758.7 6974.7
0.26 66
304.13 386.5 49.3
16.79 20.7 255.8
0.1 1.9 41.5
0.59
39959.71 62458.4 72257.9
444.3 37.6
4.98 -43.4 -178
2094.63 1464.8 217.2
1201.59 2310.5 899
224.95 326.1 130.6
153.99 274.5 638.1
4215.85 8193.9 3516.9
600.87 1293.2 1259.2
0.07 3 31.1
3538.96 5083.5 793.1
64726.66 88845 22460.7
984.34 485.8 112.3

0 28.8 14.6
151.24 37.8 -128.8
13.41 14.6 28.7
0.3 21.6 48.1
54.95 130.4 3890.9
7.65 7.2 917.2
7616.12 9138.5 913.3
21950.86 21278.7 802.4
492.15 244 333.8
3.5 214.8
3.07 18.9 45.1
297.92 413.3 42
830.26 1173.5 220.2
52.66 77.6 5.3
3.34 -7
6.57 114.4 50.7
56.9 47.9 65.4
4231.77 6249.5 1344.7
29.53 505.9 203.2
11.65 82.3 34
35.66 35.3 31.9
30624.19 37041.1 15248.6
0 110 51.4
0.26 -0.2 134.4
359.73 348.3 193.4
364.53 455 81.2
63.89 206.7 89.5
154.59 163.9 102.7

597.36 736.4 404.6
35303.27 27766.1 5737.8

489.16 530.6 236.2
513.18 539.8 97.4
303.16 359.5 258
721.19 1048.2 159.5
0 88.3 8.7
251.38 309.6 305.2
0.07 51.8 152.2
3.14 4.6
9.5 9.1 40.5
4.11 0.8 141.8
4499.66 3400.4 -787.8
10.49 3.4 336.1
688.9 746.5 74.8
204.91 180.1 193
4.97 7.6 3.7
38.49 304.1 89.8
91.28 229.2 1641.3
0.1 318.4
2.33 364.1
200.39 275 39.9
1.07 1.7 29.4
0 35.5
0.28 1.2 23.5
362.52 374.1 97.7
0.31 63.6
3669.71 10789 9253
96086.07 103297.5 51979.1
23410.31 31261 15697.2
25504.54 17769.8 -2886
491153.36 551345.7 291195.2
0.65 0.9 49.4
17.05 19.8 30.7
767.72 1112.9 135.8
472.7 1512.7 103.9
2292.83 4290.1 6123.8
2082.55 2067.1 35.1
0.3 0.4 0.1
153.13 133.5 0.4
458.53 323.1 693.7
6.4 7.8 34.3
32.39 27.3 -3.7
0.6 24
67077.84 71307.6 29142.6
281.2 359.7 37.5
59967.05 58640 3592
42.4 156.3 104.1
28.58 32.2 36.2
20.98 10.4 -57.5
3.8 169.2 46.7
0.7 134.7
267.77 282.1 113.4
78.97 37.8 68.6
73275.27 90046.2 19909.1
81.49 111.2 -80.7
2410.75 10631.3 36230.4
193.68 260.9 110.2
55487.83 43080.2 14364
123.1 263.5 24.8
0 8.2 30.6
16.06 2.3 133.4

0.94 1.7 10.9
4485.7 2315.4 976.5
2905.18 6277.9 331.3
8.21 1.6 12.4
346.06 192.3 2266.1
4.47 5.9 30.5
0.9 12.2 -20
4.12 19.9 70.9
20.26 0.2 69
2926.15 3237.3 84.2
4.2 2.2 97.3
0.1 0.2 0.1
17.78 0.3 -18.4
0.74 0.7 23.2
2.37 3.8 31.7
323.58 469.7 1430
0.5 4 236.3
66.33 56.5 20.8
144.4 270.6 90.8
4586.69 5118.5 2138.3
1.55 2.3 43.5
1333.9 2898.8 1264
15.81 28.1 100.5
136.8 195.5 28.4
31728.76 36791.1 20981.3
3538.67 2081.9 391.9
1821.92 3387.7 1140.4

15.88 5.9 2151.5
0.19 7.5
11381.08 31563.9 7697.6
10.34 73.2 59.6
10.63 9.3 -332.7
0.12 6.2 63.1
645.65 901.5 794.2
354.24 292.5 109
82.95 59.8 152.9
120.6 170.6 0.6
69.32 281.2 16.5
4.8 1162.5 68.1
774.67 1739.3 103.3
129.98 253 433.1
896.99 920.2 1301.6
2.51 2.8 30.5
0.6 1.2 31
68.75 88.9 11.4
17.25 13.7 -10.6
74.21 77.1 523.1
87.05 226.7 -42.5
324.59 352.2 49.3
11.07 6.2 652.3
9.6 6.8
16.92 29 2.6
3679.49 4579.2 1291.5
257.56 267.6 57.2
493.07 597 93.5
0.2 0.2 58
3.21 4.8 34.6
971.55 1142.1 302.7
602.17 964 77.3
759.17 525.8 -292.5
39826.73 45255.9 7415.5
0.64 108.7 61.7
339.84 805.3 781.9
0 0.7 41.2
8.61 8.4 -12.8
27.91 41.5 17.5
2778.31 2617.6 577.2
0.28 6.9 -55.8
4.97 8.5 535.9
6706.1 5877.6 925.4
16470.41 6166.3 3903.1
8.1 45.6 249.4
258.34 67 209.7
22.59 155.1 4.4

1130.28 1668.2 284.3
4007.37 4369 301
268.43 492 221
230788.3 178832.2 13591.8
2050.21 2332.3 4367.2
98.79 857.5 318.1

49538.41 53599 6942.3
3.6
39.99
273.74 1225.7 23.4
942.69 1105.1 265.2
3.84 1.5 1274
0.1 3.4
0.27 0.7 3.1
13540.56 20924.2 14074.6
606.6 69.7
1.25 5.5 17.6
0.28 422.5
0 -2.3
12.95 -0.1 95.4
93.26 482 212.5
7002.62 10170.5 902
0 32.9
0 5.3 1
2.65 159.4 52.3
4.81 7.1 29.4
2400.54 3604.1 2432.4
1.81 13.1 34.7
14.83 0.7 -18.4
0.07 50.6
5111.04 9155.6 3125.1
81.1 89
2.18 1.8 -33.1
1096.43 1659.4 193.3
1468.55 559.1 471.2
0.09
3416.07 5801.5 4133.8
25.75 44.2 -48.9
3.77 0.3 86.2
222.88 328.6 292.7
1246.89 1472 184.3
4.96 0.3 48.4
12.93
154.7 164 29.3
1.44 3.4 20
0.1 0.2 103.8
30.67 103.5 433.8
3734.73 3098.5 248.7
2875.84 2985.7 1807.3
48.66 44.6 35.4
929.2 690.5 239.7
0.18 4.3 55.9
2.87 16 51.9
589.37 720.8 44.5
0.32 58.2 58.7
10.31 12.6 11.6
8.42 15.8 0.6
3.65 17.7 33.1
10.07 41.8 0.7
90.16 58.8 258.6
23.15 24.6 31.6
5503.89 8776.4 10019.9
324.48 364.7 66.9
586.97 490.4 -146.6
2584.97 2583.3 281.9
0 107
1340.08 1536 148.5
57.18 464.5 100.8
20096.01 18274.2 223.1
97.96 20.9 35.8
128.87 74.5 48.7
0.21 25.5
38398.06 25132.9 2492.4
22.38 156.7 83
484.78 196 234.5
72.75 235.2 57
47.07 40.7 38.3
13.46 1.5 46.8
1015.64 2649.4 42
563.38 701.8 29.3
306.51 189.1 116.4
1033.93 3602.2 557.5
109356 129694.7 26385.6
14.23 15.5 61
4.17 9.8 3.3
9.33 23.2 43.7
180.94 194.7 160.2
1.37 243.2
12.62 164.7 202.4
0.8 2 197
6.14 218.9 151.3

28.05
90.53 117.1 41.8
1134.83 1220 50.2
1.84 1.6 1.1
401.93 400.6 143.5
363206.19 394881.5 56886.3
11.44 18.4 17.2
71.4 297.4
399.72 430.5 1550.5
128.63 8720.2 2353.1
583.7 461.9 72.6

0 -0.1
151.16 196.1 24.7
550.71 505 1513.4
0.14 16.3
1 50.7 410.4
1686.11 1320.7 325.9
2.43 27.8 276.2
0.46 -50.2
1.07 8.2 -26.5
13.91 8.7 -170.5
20.7 102.1 55
2829.2 3376.3
96.22 18.6 120.3
49.6 237.3 12.1
220.95 31.7 424.9
763.54 545.9 41.9
0.14 0.9 36.7
35.1 81.5 117.1
99.35 149.4 197.5
417.07 1119.2 -1286.2
0 14.4 32.5
9.2 17.9 211.1

321.71 188.5 59.1
0.77
0.14 9.4
152.1
0 120.7 31.2
279.81 416.1 193.4
99.81 137.5 61.6
161.31 505.7 174.1
100.1 236.1 10
243.16 305.5 307.9
890.83 772.7 2030.8
297.61 378.1 45.4
1658.95 1540.7 126
106859.49 116848.1 13605.7
168.55 845.6 44.2
0.45 28.3 381.1
1007.32 1322.1 210.4
238.81 134.2 9113.8
0 -14.7
310.53 285.3 203
69.36 78.7 251.3
0.75 36.4 161
858.5 323.1 118.8

1.16 1617.9 370.5
0.12 3.8
96.07 164.8 1.9
413.77 475.1 92.3
137.92 156 49.7
0.14 0.1 9
7902.8 8411 2250.1
26.2 20.7 88.2
0 -30.1
129.63 287.4 286.8
1.38 0.4 95.1
0.19 53.7 91
1138.49 2156 765
4.69 -1.8
9080.89 10806.4 772
3757.06 2949.3 1137
130.49 251 118
0.21 0.5 47.9
247.68 393.3 181.4
0.16 12.9
0.19 11.4
51.91 30.3 397
0.61 -21.6
14105.57 24.5 256.9
25.04 49.7 27.3
1.59 53.2
1144.05 956.8 302.4
0.43 0.7 93.5
144.49 90.1 51.7
31.01 100 113
332.69 438.6 27.5
131.25 198.6 96.5
72.66 60.9 1571.5
0 13.6 32
230.18 219.2 77.1
14940.11 17185.2 2197.5
0.2 0.2 58
3446.67 7693.3 5869.5
44.98 127.9 113.8
0 1.6 32.2
280.11 38.3 57.2
16831.85 31982 2542.9
25.09 39.2 10
7.17 9.8 40.2
0 0.3 62.5
23073.62 31929.9 7652.9
16.78 16.8 42.3
0.84 23.4
5.49 2935.9 4393.5
0.07 -36.6
464.85 384.2 63.5
39.89 37.1 -48.7
280.25 321.7 127.6
29.63 79.6 48.2
53.22 33.5 109.6
36.11 39 50.8
308.91 242.6 341.4
3105.04 3240.6 141.5
4132.34 4846.6 4158
5249.23 6543.8 872.8
167.15 300.3 388.6
2061.95 2854.1 362.5
16.65 368.7 36.2
416.07 557.9 184.1
11.41 29.7 30.5
10008.68 15333.4 2540
18.62 20.8 121.6
0.3 99.1 51.5
894.41 1405.4 2088.1
4.1 1.4 31.3
41.92 6.6 1361.8
0.9 0.3 116.4

432.35 665 1958.5
115.33 63.5 1085.1
8.44 2.2 12.8
458.41 526.7 121.1
15.57 5 0.4
145195.47 137785 1414.1
3.24 1 -3.9
1.02 45.7 121.5
0.14 0
35.44 59.4 24.7
0.39 0.9 19.9
17909.49 0 584.9
160.2 230.9 9.7
0 609.9
80.34 96.4 147.9
0 46.9
376.67 214 80.5
0.61 97.6 108.7
0.21 6 31.4
42096.47 11168.7 -1844.7
6248.35 6408.5 6678.4
0 73.8 103.2
0.64 3 -6.4
0 21.6 38.8
30.49 128.1 108.8
0.07 229.9
2.5 14.6 305.5
2160.86 4620.4 2901.8
567.81 729.3 204.1
1.99 3 32.9
2495.02 4808.9 1138.1
8486.98 13890.4 6438.1
1975.88 2695.5 377
3718.71 3829.6 120.7
454.46 524.4 174.1
159.87 343.5 44.3
2075.45 2948.4 674.5
468.04 373 529.8
9.16 17.9 72.3
1.66 0.2 -184.1
457.61 910.9 712.1
733.43 1194.3 358.1
0.96 23.5 171
306.02 283.6 51.6
0.47 8.3 110.9
0.19 0.2 9.3
477.34 178.2 86.7
0.07 30.1
2.38 66.2 274.8
2324.83 2527.5 163.9
5.85 7 32.4
6.8 21.2
1003.03 1041.4 43.9
0 1.2
8761.25 13280 13719.2
150.4 134.4
586.89 625.6 34.1
47.93 2.9 113.5
1126.77 1505.9 264.7
298.94 133.8 147.8
7.24 2.6 86.2
0.07 0.5 1
223.51 297.6 123.4
7.61 2.8 17.8
701.99 1001.8 233.7
193.12 246.2 123.1

1323.68 1077.6 152.2
2085.6 1955.4 117.1
1291.56 910.7 114.9
1123.95 1166.3 1202.4
59349.19 87896.6 8580.2
1989.77 2882.6 2747.5
15.7 19.8 267.9
6442.37 10448.9 3070
12285.45 17401.3 3777.3
4641.01 7199.3 2049.5
3264.57 4457.5 39.3
135.37 162.1 66
204.54 484.9 104.9
0 84.4 33.7
0 0.6
33.02 13.3 127.7
7.61 24.3 3.3
3927.21 5058.9 1122.4
120.14 332 727
0.14 3.1 29.1
715.12 811.1 465
166.44 55 72.3
2741.41 4257.4 346.2
365.56 523.7 128.6
668.58 609.3 256.5
0.07 4.3 32
0.07 0.1 4.7
0.1
0 0.4
42 15.8
0.54 1 32.2
3.35 7.3 33.4
59.87 29.2 244
1.4 6.4
66.89 61.1 71.3
336.07 173.4 6665.3
37.51 0.1 17.1
662.73 706.2 74.7
0.14 0.8 18.6
1695.9 194.1
720.04 1213.5 2344.3
0.14 19.6
2908.93 3835.9 2146.8
192.93 201.6 638.5
27.01 3.4 123.2

Inventories Receivables Cash and bank balance
22.5 3 1.1
10.2 20.7
44.1 7.4 0.6
54.1 134.4 356.1
20.7 12.4 17.4
0.1 25.3 4.7
1106.7 45.5 93.4
2.5
22.6 0.6 7.5
15.3 1
2 3.7 3.5
0.9 0.2 24.9
7.4 163.9 2
821.2 0.7
98.2 0.6
41.7 667.2 1.7
2.4 0.2
15.7 0.1
0.4 1.3
5 1.9
12.8 2.2
56.9 1.2
5849.2 38996.4 2382.5
354.9 718.4 1342
258.9 4.4
1.5 3.3 0.5
0.1
1.7 6.8 21.7
4.2 15.4 13.6
52.8 80.2 0.8
4273.3 168.1 72
195.9 3.7 25.6

15.2 73 2.2
95.5 21.9 1.3
209 243.9 9.4
73.6 77 0.2
388.3 12.7
2.4 25.2
86.4 279.1 23.7
1.8 18.5 0.2

42
89.9 4553.5 63.6
21.1 25.4
3.8 137.3 7.7
81.5 2.1
0.1 192.5 0.1
11.1
0.3 1.4
0.5 2.3
21.1 0.1
24.4 27.5 50.1
21.9 1.3
1.5 39.5 0.1
215.6 126.1 14.6
0.1 1.8
0.5
37.1 17.7 137.6
2033.8 4859.9 642.3
35.5 93.8 0.1
102.7 176.9 6.6
0.1 0.1 2.2
5.6 53.2 0.2
20.9 0.3 454.2
8.9 13.5 0.3
490.1 218.3 18.4
2.6 0.1
189.2 0.9
6.6 1.2 5.5
1.8
5.5 0.2
265 524.4 9.8
2.1 9.3
40.9 0.5
1884.6 1585.8 137.6
3.8 0.9 0.6
89.5 41.5 12.3
871 465.8 256.6
330.1 1413.5 15.4
22.6 2.3
0.9 4.6
193.1 120 3.5
5299.2 96.3 360.7
37.7 35.3 6
68.5 4.7 1.6
1.3 23.7 0.3
111.6 469.5 33.3
22 126.1 179.4
21.3 1159.7 35.3
80.8 24.4 0.8
299.2 384.5 138.9
7.3 2 0.4
7047 671.2 2099.7
1.2 17.9
26.5 4.2
32.4 3.5
73.2 368.3 8.1

95.9 33.6 8.8
8.1 4.8 8.5
2.7 83.6
0.8 3.8 31.6
67.1 93.9 2.7
14.4 5.2 12.4
55.4 76.2
1.7 36.5 1.3
155.4 284.2 17.7

1.5 0.5
0.2 7.3 0.1
7.3 0.1
21.5 0.3
362.4 368.3 53.3
0.7
10.3 119 2.5
4 9 5.4
0.2 0.2 1
4054.6 18832.1 7377.4

26 158.3 5
0.2
95.8 275.1 17.6
126.7 55.3 403.1
68.4 84.6 3.9
127.1 90 8.4
1258.9 1614.8 295.2
20.3 590.7 634.3
1.9 14
681.4 475.8 126.8
7079.9 30610.2 213.6
52.2 93.7 10.6

9.1 18.6 2
12.3 25.7 0.8
0.5
23.5 4.1
3.5 192.6
112 6.7 89.4
621.8 273.1 318.8
2002.3 2510.6 392.8
148 9.3
6 2.4
1.2 5.9 17.8
78.9 127.5 8.7
432.1 190.1 20.9
28.5 19.3 1.9
2.8
14.7 115.5 9.5
24.2 15
781.2 1427.8 1.7
35.5 54.1 14.5
9.5 20.5 5.3
8 22.2 3.8
4029.6 9928.5 446.1
1 3
63.3 24.9 5.5
8.2 21.6 1.4
5.4 71.2 57.5
85.6 93.3 0.9
49 0.6
377.4 215.9 1
3126.7 2738.4 4183.6

52.8 314.3 3
146.1 24 21.3
39.8 140.7 15.3
74.4 155.1 61
14.8 30.2
85.1 164.6 3.2
1.5 69.1 3.6
4.8
4.3 0.2
7.9 1.7
656.1 1779.9 236.5
0.2 1.8 0.2
16.2 42.9 77.4
1.2 49.8 0.5
0.6 5
16.6 13.2 4.5
198.9 4.9
4.5 0.2
3.2 207.1
35.4 30.3 15.7
0.2 0.1
0.3 1.9 0.9
10.5 1.5
112.9 100 7.3
2.5 0.3
811.3 1359.4 307.2
35226.8 4070.1 1044.9
11731.7 3072.2 596.6
2161.5 7.6 98.1
20810.5 91541.2 11031.7
0.3 0.4
8.5 7.4 0.5
37.5 289.6 0.8
16.2 40.9 1.1
9.1 802.6 125.2
215.9 64.2
0.1
10 20.9 0.5
3.1 340.6 0.9
4.9 0.2
1 3.6 4.7
13.6 0.7 0.9
20258.5 54237.9 701.2
87.2 78 2.9
5653.8 5455.9 2111
37.5 70.2 1.7
6.5 1.2
1.1 0.1
95.1 13.8
2.2 0.5
36.7 99.1 5.6
62.1 1.1
410.9 4519.5 2374.1
28.4 31.3 2.9
1102.4 1663.7 4455.7
40.2 92 18.6
1268 4097.8 674.3
12.6 23 0.8
26.9 2.6 2
17.4 123.5 3.2

2.3 0.6
109.5 384.8 49.4
303.6 1706.8 171
1.7 0.8
1.6 4.2
0.9 0.3
15.4 0.7 0.1
7.9 2.7
0.9 3.2 2
404.9 148.7 115.2
0.5
0.1
1.2
0.5 1.4
3.5 0.1
510.7 26.6
8.3 1.1
28.5 12.7 29.5
43.1 0.7
496.8 515.8 584.1
1.3 12.2
358.8 961.3 25
16.9 30.6 12.1
41.1 13.1 0.1
434.7 2778.2 2314.5
152.7 1128.7 7.4
406.1 1662.1 207.6

18.2 4.7
1.9
4042.7 9616.7 3713.5
11.5 0.8
5.3 10.4 8.6
3 0.2 9.1
148.8 45.4 19.2
82.8 91.8 20.9
26 21 0.6
66.9 3.1 0.6
34.7 0.5
39.4 99.4 1
77.7 338.9 7.6
2.1 58.2 40.6
9.5 1038.5 4
3 6 0.1
29.9 0.2
10.1 31.2 4.2
0.3 3.3 23.6
2.1 1.3
0.4 39.4 9.2
19.6 20.6 29.6
2 35.5 6.6
0.2 1.2
15.5 1 0.2
1137.8 261.9 124.4
137 32.8 8.2
90 15 25.2
37.7 20.3
2.7 2
267.7 295.4 15.3
152.6 0.3
26.6 23.7 13.4
681.3 18085.3 14128.8
12.4 38.4
142.2 225.5 3.2
2.3 5.5
1.6 1.2 0.2
9.3 1.2 2.9
99.7 818.3 104.5
20 2.1 0.1
34.7 23.6
84.3 1126.6 85.5
6839.3 4264.2 42.9
152.7 30.9 2.7
34 113.2 1.3
11.4 6.9 4.9

17.4 534.1 59
261.7 1223.6 64.8
19.4 501.5 4
3194 36875.1 1637.7
622.3 360.8 355.1
45 183.4 4.8
1468.3 44991.4 12369.8
1.9 630.3 1.3

170 230.6 7.4
120.4 0.5
0.6 1.2
1.8 0.4
173.5 1272.1 1451.7
25.3 59.8 8.1
4.7 1.7
10.5 23.5 0.8
0.1
10.1 40.4 4.8
8 110.9 9
1149.3 2582.8 144.4
0.7
3.1 0.4
58.9 15.6 12.3
12.2 1.5 0.2
226.9 797.2 227.2
27.5 5.8 4.6
16.3 58.9 0.4
0.3
2244.2 955.7 57.6
40 15.9 1.7
2.7 0.8
124.7 376.6 1.6
139.8 201.6 6.6
1840.3 1342.6 1178.7

0.2 6.4 0.7
10.6 4.2 0.5
21.8 40.3 5.6
193.7 92.8 38.5
0.2 0.6
20.4 18.9 2.1
2.4 5 5
1.4 0.5
164.1 39.7 0.3
983.4 13.1
20.5 857.4 37.2
4 32.8 0.1
335.5 1.3
2.4 0.3
16 1.5
5.9 166.3 0.7
60.1 0.6
2.8 1
2.2 3.5
0.2 2.4 8.4
2.3 5.1 0.9
28.1 42 18.5
0.7
999.4 905 8387.9
82.6 39.5 2.2
34.7 52.1 50.1
6.3 0.4 0.4
0.8 0.7
63.2 132.7 49.1
50.8 0.6
9.4 2992.1 7540.2
39.5 3
4.3 6.5 0.2
0.2
425 4127.2 1132.4
3.9 82.4
489.6 379.1 7.1
74.2 0.2
23.9 20.8 0.3
0.7 1.6
275.7 199.6 44.8
10.7 258.6 3.6
6.6 178.3 0.6
899.9 372 8.1
25184.9 2795.5
2.6 1.2
1.5 1.9 0.2
0.9 5.3 2.5
25 98.4 7
9.3 0.1 8.6
127.1 34.9 20.8
0.5 1.7
8.6 53.4 13.9
9.7 11.5 20.8

142.9 143 17.2
0.5 0.2 0.6
33.6 14.9 5
8826.3 13431.4 3640.9
3 11.1 1.9
2.6 9.8 0.1
31.4 65.9 2.2
240.4 785.7 203.1
4.4 82.9 6.8
13.1 18.3 7.9

136.2 121.6 5.3
0.4 0.3
17.5 37.1 8
25.9 539.6 28.9
104.1 13 1.8
5.9 70.2
2.6 25
1.9 0.5
3.4 0.2 2
69.6 889.6 74.6
1.8 21.5 3.4
6.5 51.9 5.6
4.7 1.2
180.4 159.3 6.8
36.4 0.1
12 2.9
86.7 16.3 2.1
42.1 591.5 33.5
2 0.2 1.7
2.7 2 23.7
10.9 28.5 1.6
0.1
0.2 0.8
94.9 10.3 18.7
7.7 137.5 0.2
90.4 37.3 6
45.6 67.8 4.2

82.5 151.4 1.9
7 88.3 7.6
5.7 71.9 0.4
69.6 449.1 5.5
8349.8 13471.2 289.9
6.2 511.5 6.3
49.4 3.9
87.7 289 46.3
997.2 546.3
0.1 0.1
46.5 43.8 15.7
164.9 25.8 3.1
16.5 24.1 4.3
17.1 164.6 1.6

0.1 393.6 17.9
0.2 1.3
4.9 51.4 0.4
35.4 157.8 1.2
16.9 32.9 2.2
2.7 0.2 0.6
1168.1 1798.2 323.1
3.2 15.6 1
168.8
431.8 0.1
6.9 17.7 1.7
10.9 15.1 8.9
596.1 443.1 39.4
340.8 3106.9 255

387.5 738.3 22.1
41.7 40.2 0.4
0.3 5.3
126.7 65.6 41.3
0.2
0.9 0.5
204.3 0.1
2.1
4.3 1.9 13.8
2.1 2.3 1.7
66 304.4 25.3
32.9 0.8
3.9 35.1
42.5 1.5
69.1 102 8
115.7 94.1 0.4
30.3 173.1 0.8
12.6 0.4
18.9 49.9 3.3
1367.3 2273.3 19.8
57.9 0.1
1120.8 3476.4 665.2
3.1 69.9 6.1
0.3 1.7
17.6 2.4 1.8
741.9 4799.7 1741
0.5 4 0.1
8
1.1
3296.1 341.9 49
9.4 12 1.6
47 9.8 1.5
64.9 0.7
0.1
0.3 73.8 13.8
0.9 0.3
108.4 110 2.6
0.3 5.6 5.4
34.7 1.4
9.6 0.8 0.4
235.6 102.7 2.1
823.4 401.8 62.6
499.2 1103.4 147.3
1168.5 2303.2 413.4
15.2 17.4 40.4
296 265.9 123
2 273.8
259.5 100 3.4
6 0.6
1272.7 2576.7 170.8
2.5 6 11.7
23.3 0.7
23.8 606 5.1
2.8 1.1
122.7 3.4
1.4
66.4 7.6 54.1
224.9 61.2 45.1
15 0.1
27.4 98 12.6
0.7
55 39955.2 147.9
0.1
44.7 1.7
0.3
11 13.5 1.7
0.1
4.3 2.7
9.3 2.8 0.5
8.6 1
20.8 17.4 0.7
45.4
16.2 207.8 2.7
33.6 5.7
0.3 1.2
5029.3 8199.5 4.7
2587 3649.3 277.7
44.9 0.4 2.7
0.9 0.1
20.3 1.4
4.2 0.2
0.4 0.1 0.5
0.1 0.1 4.5
245.4 144.9 68.7
72.1 237.7 21.4
1.4 7.1 0.2

373.8 444.1 773
2746.8 1681.5 295.4
279 336 17.3
67.1 142.4 44.8
21.1 343 13.7
81.8 27.3 1.7
630.2 204.6 5.7
45.8 284.8 15.6
0.2 37.5
0.2 0.1
7.5 1270 71.6
87.1 428.8 8.5
13.8 12.1 5.2
18.1 185.5 4
2 10.6
1.6 0.2 0.4
69.3 39.2 1.3
1.3 4.8
35 31.2 11.5
962.8 81.4 105.2
3.4 0.7
3.5 6.1 0.4
27.5 392.3 37.6
0.1
2503.7 87.5 286.2
20.8 48.2 20.5
66.2 189.1 2.2
1.3 1.7
0.4 442.7 7.3
1.8 23 2.7
0.8 5.5 0.3
0.1 0.5
94.1 52 2.4
8.1 0.1
4.8 144.8 39.9
57.6 32.1 1.3

666.1 238.7 6.3
28 226.4 13.4
27 236.2 15.4
1.9 115 2.7
1262.1 31351.2 13448.4
793.2 1.5 18.8
6.1 5 5.2
2227.2 1380.7 71.8
2608.7 2513.5 22.3
1832 0.7 33.6
10.9 244.8 8.6
33.8 18 5.4
36 148.3 27.4
21.4 0.7
1.4
4.6 53.1 1.1
14.7 6.7
232.6 1212.8 146.9
422.8 0.7
2.1 1.1
20.4 94 14.2
1 17.2 6.8
377.4 528.1 26.9
59.8 135.8 22.5
222.2 327.7 1.2
4.3
0.3
0.1
0.5
4.9 6.6 7.9
1.4 0.9
4.3
59.4 0.1
9.6
5.2 16.1
272.5 1.1
19.6 1.8
90.4 248.7 2.8
0.7
7.9 219.7 144.3
274.1 160.8 115.2
5.1 0.2
530.4 1011.1 106.4
399.5 109.6 8.2
6.9 56.3 1.6

Current assets Total assets Current liabilities
26.6 57.9 22.4
30.9 37.2 20.5
52.1 60.2 35.5
544.6 642 234.6
50.5 70.1 46.3
30.1 57 28.3
1247.7 1319.9 720.1
2.5 27.1 0.1
30.7 30.7
16.3 33.7 0.9
9.2 20.2 3.4
26 257.5 2.2
173.3 226.2 133.9
821.9 6832.2 488.5
98.8 111.5 85.8
710.6 1149.5 784.5
4.6 33.5
15.8 16.7 0.8
1.7 40.6
6.9 14 1.2
15 63.4 0.6
58.1 166 48.8
47241.7 227683.2 93782.8
2429.1 12579.8 1744.4
263.3 37111.1 26313.2

5.3 62.2 6.3
0.1 0.1
30.2 202.4 2.2
33.2 158.2 0.3
134.8 322.7 124.9
4513.4 21424.5 7830.7
225.2 280.5 58.7

90.4 201.7 81.8
118.9 228.3 57.4
462.3 517.3 275.5
150.8 323.6 98.7
401.3 464.4 332.2
27.6 250.1 0.7
389.2 511.4 123.6
20.5 51.8 2.7

42 242.2 39.1
4707 9134.6 1568.9
46.7 55.8 0.1
149 227.5 135.8
83.6 119.9 12
192.7 2383.5 146.2
11.1 17 0.1
1.7 127.4 0.8
2.8 1245
21.2 23 0.4
102 144.3 16.7
23.2 35.9 5.6
41.1 69.6 35.6
356.3 1095.9 328.5
1.9 104.7 0.1
0.5 65.6
192.4 942.7 542.2
7538.4 10404.1 7062.2
129.4 243 74.2
286.2 349.5 187.9
2.4 2.4
59 267.5 40
475.4 1180.2 1.2
22.7 30.7 1.1
726.8 1444.3 235.1
3 69.9 1.9
190.1 1033.4 136.9
13.3 91 7.7
1.8 19.8 1.2
5.7 41.9 6.9

799.2 891.1 609.6
11.4 26.4 1.3
41.4 118.1 1.2

3617.2 6499.4 3093.2
5.3 16.2 9.4
144.8 338.6 87.7
1593.4 4145.6 2228.8
1759 1926.9 193.4
30.1 294.3 11.1
6.4 130.6 1.1
663.2 4598.3 721.5
5756.2 23488.7 3743.8
80 136.2 7.3
74.8 136.4 4.7
25.3 80.2 16.5
614.4 698.7 482.6
327.5 1094.2 90.7
1216.3 2657.3 145.1
106 222.8 42.2
822.6 1291.6 653.3
9.7 31.8 0.3
9817.9 16374.3 4417.9
19.1 122.7 1.4
30.7 31.2 0.2
35.9 36.7 1.1
449.6 1052.5 96.7

138.3 183.3 148.3
29.5 93.7 10.1
86.3 152.3 0.3
36.2 47.7 0.2
163.7 196.6 120.8
32 1741.7 20.9
131.6 471.9 28
39.5 137.6 50.9
458.9 945.8 501.6

2.2 47.1 5
7.6 31.5 0.1
7.4 7.8 8.7
21.8 41.2 27.3
793.8 7506 278.1
0.7 67.2 1.2
131.8 139.9 82.2
18.4 265 9.2
1.4 41.6
36271.3 189220.4 31865.2

189.3 197 157.3
0.2 8.4 184.9
388.5 516.9 268.7
585.1 2235.8 1094.6
156.9 235.2 88.7
453.5 992.3 12.2
3169 6456.4 1935.5
1245.5 1833.3 318.3
15.9 47.1 0.6
1284.3 1669.7 405.4
38627.8 73031.5 36087.5
164 234.1 121.2

30 34.7 19.6
38.8 72.7 91.3
3 32.3 0.9
27.6 69.6 21.2
196.1 20935.9 4209.4
208.1 954 21.2
1213.7 1974.5 960.4
4905.7 5427.3 4570.3
157.3 395.8 61.7
8.9 221.7 3.4
25.1 46.7 1
215.1 543.1 177.7
643.1 764.2 353.1
49.7 73.9 58.8
2.8 7.8 0.3
139.7 164.6 113.2
39.2 79.9 12.9
2217.2 2632.9 1194.2
104.9 218.1 13.2
35.3 35.7 1.7
34 44.2 5.8
14423.7 34884.1 13960.8
4 51.4
93.7 134.7 0.1
31.2 226.8 19
134.1 185.5 86.3
179.8 295.8 202.2
49.6 144.2 41.2

595.1 795.9 385.5
10609.6 23017.9 10330.3

370.1 542.1 249.9
191.4 205.8 108.3
195.8 377.8 111.5
290.5 337.1 166.2
45 45.6 25
256.5 631.3 212.1
74.2 153.1
4.8 5.4 0.7
4.5 50.4 5.6
9.6 144.4 1.1
2672.5 3824.8 2052.5
2.2 337.7 0.4
136.5 190.2 113
51.5 212.8 5.3
5.6 9.8 6.1
34.3 105.4 12.2
209.1 1858.3 159.9
4.7 318.5
210.3 374.6
85.6 99.6 48.4
8.7 39 1.1
3.1 35.5
12 57.5 33.8
220.2 754.2 616.1
2.8 64 0.3
2477.9 16096.8 3511
40341.8 127520.8 41291.6
15400.5 39515.9 11528.9
2267.2 4585.2 5449.9
126034.4 569369.3 89153.7
0.7 51 0.5
16.4 47.2 12.8
327.9 353.1 88.8
58.2 240.8 135.9
936.9 10049.8 1225
280.1 292 255.7
0.1 0.1
31.4 160.9 30
344.6 783.8 18.1
5.2 45.2 6.9
9.3 14.3 14
15.2 24.2
75232.6 94332.3 58367.2
168.5 191.8 124
13220.7 20476.5 15812.4
110.2 130.3 24.7
7.7 36.7 0.2
1.2 48.8 12.8
108.9 139.7 93
2.7 136.5
141.4 204.1 9
63.7 89 19.1
7304.5 69393.9 24149.7
62.6 88.7 62.1
7225.6 55470.8 4626.1
150.8 263 74.9
6047.5 36658.6 14997.9
37.3 44.5 18.5
31.5 33 2.4
144.1 281.6 38
2.9 34.8 9
543.7 2222.3 1160
2181.4 2318.9 1861.6
2.5 13.7 1.3
5.8 2272.7 4.3
1.2 31.5
16.2 45.2 17.5
10.6 73.6 2.3
6.1 80.5 1.8
668.8 963.7 703.1
0.5 97.4 0.1
0.1 19.8 19.7
1.2 44.2 12.4
1.9 40.8 17.6
3.6 34.6 2.9
537.3 1754.8 184.8
10 244 6.5
70.7 150 128.6
47.1 269.9 175.8
1596.7 2764.4 508.2
13.5 60.9 5.2
1348 2155.3 704.9
59.6 110.4 7.3
54.3 70.3 37.2
5527.4 34281.1 5865.8
1288.8 2376.9 1982.3
2275.8 3808.8 1942.1

22.9 2159.1 6.8
1.9 14.5 5.4
17372.9 29241.2 16924
12.7 77.2 17
24.7 119.7 10.1
12.3 64.3 1.1
213.4 944.5 91.1
195.5 254.5 141.4
47.6 176.2 22.2
70.6 71.1 67.4
35.2 35.2 17.2
139.8 202.2 127.6
424.2 500.1 332.7
100.9 601 33.5
1052 2466.8 231.1
9.1 37.1 2.8
30.1 31
45.5 72.1 40
27.2 89.3 84.8
3.4 538.6 1.9
49 63.4 44.1
144.1 420.6 170.6
48.9 734.6 44.7
1.4 8.1 1.3
16.7 17.3 7.7
1585.6 3478.4 1820.6
179.3 1029.7 399
130.2 218.6 12.8
58 58
4.7 38.8 4.1
578.4 1208.7 574.5
152.9 228.4 150.9
63.7 587 370.8
32895.4 38795.8 30439
50.8 70.7 8.5
370.9 991.4 179.3
7.8 41.4 0.2
3 8.8 21.6
13.4 22.4 2.1
1022.5 1327.5 714.9
22.2 45.5 84.3
58.3 619.1 12.2
1296.4 2190 1046.2
11146.4 15008.5 6333
186.3 317.6 67.9
149.6 385.9 170.6
23.2 55.8 35.7

610.5 997.7 697.7
1551.4 1617.3 1297.7
530.3 564 331.3
41745.5 66104.7 45483.9
1364.1 5195.9 573.4
233.2 541.9 220.8

58830.2 61756.9 49961.5
633.5 648.5 606.1

408 651 363.6
120.9 1911.5 485.8
1.8 4.9 1.5
2.2 3.1
2912.6 21732.3 4346.5
93.2 154.5 75.4
6.4 21.3 1.7
34.8 432.7 1.4
0.1 0.1
55.3 193.1 8.1
127.9 316.8 102.7
3876.5 4995 3180.5
0.7 33.3 0.3

3.5 5.5 4.5
86.8 108.7 56.1
13.9 29.6 0.1
1251.3 3690.9 721.6
37.9 37.9 2.5
75.6 207 220.1
0.3 50.8 0.2
3257.5 6646 2863
58.8 94.3 4
3.5 11.1 3
502.9 636.4 429.7
348 1489.3 415.3
4361.6 7422.2 1644.4

36.1 46.7 61.6
17.6 120.6 3.7
67.7 511.5 40.5
325 534 263.3
0.8 49.3 0.9
41.5 42.8 13.4
12.4 35.7 9.2
11.8 114
204.1 435.1 1.2
996.5 1133 799.9
915.1 2803.5 853
36.9 49.6 14.2
336.8 568.5 328
2.7 57.2 0.4
17.5 70.9 16.7
172.9 185.7 86.5
60.7 134.5 64.7
5.1 42.7 0.6
5.7 46.3 23
11 43 7.5
9.4 10.4 8.8
88.6 441.5 32.3
0.7 31.8 0.1
10292.3 20871.8 1467.6
124.3 188.4 93
136.9 504.8 220.4
8.1 283.1 0.2
1.5 122.7
245 259.1 107.4
52.9 134.2 27.3
10541.7 11083.2 10809.5
42.9 59.5 23.3
11 50.9 2.1
0.2 28.7 0.3
5684.6 9200 4796
86.3 169.1 50.8
875.8 1296 923.7
74.4 149 91.6
45 52.2 2.4
2.3 201 1.5
520.1 539.9 182.2
272.9 303.2 259.8
185.5 268 151
1280 1481.3 912
27984.7 48673.8 16546.8
3.8 66.9 1.7
3.6 3.7 0.4
9.2 51.8 5.9
130.4 180.6 5.2
18 263.8 0.3
182.8 202.6 0.2
8.7 197.6 0.2
75.9 189.4 37.3
42 47.7 4.1
320.4 513.8 332.9
1.3 2.2 1.1
53.5 176.8 23.1
26798.1 111295.7 12356.4
16 25.3 5.4
12.5 300.2 0.3
99.5 1661.5 68.9
1295.1 4749.6 1458.5
94.1 136.4 60.8

0.1
39.3 61.1 28.5
263.1 1964.4 247.8
0.7 16.8 0.5
62.6 438.8 28.4
594.4 717.4 373.2
118.9 308.6 32.4
76.3 81.5 0.4
27.6 74.1 75.3
2.4 84.5 245.2
5.6 55.5 0.1
1033.8 4586.4 443.7
27.3 155.6 33.1
64 203.3 42.1
6 442.5 11.9
348.2 385.2 334.7
36.5 38.3 1.6
14.9 496.1 30.9
105.1 220.3 16.2
667.2 1082.7 1975.1
3.9 35.9 3.3
28.4 212.3 0.6

41 118.6 41.8
0.1 9.7 0.2
1 34.7 3.4
123.9 292.5 70.9
145.4 215.7 151.6
133.7 286.4 108.5
117.6 140.9 81.2

235.8 725.6 149.4
105.9 3385.8 1338
78 148.9 87.1
524.2 591.4 234.8
22354.3 36115.9 15663.1
524 699.9 602.5
53.3 412.7 30.6
423 506.7 275.5
1546.5 11206.4 852.1
0.2 5.9 1.6
106 244.1 31
193.8 520.1 231.2
44.9 176.3 15.3
184 337.4 204.9

411.6 522.3 150.3
1.5 4.8
56.7 59.7 57.6
194.4 223.3 130.1
52 97.6 42.3
3.5 9.3 0.3
3289.4 5780.1 2796.4
19.8 198.7 19.6
168.8 225.1 181.5
431.9 729.4 399.1
26.3 95.3 0.2
34.9 122.5 31.5
1081.9 1300 520
4.1 5.9
3702.7 4063.2 3231.3
1147.9 1869.1 585
82.8 180.4 60.1
14.9 48 0.1
233.6 415 187.1
0.2 14.4 0.4
1.4 11.4
204.4 611.9 214.9
0.1 0.4
2.1 258.2 1.3
20.9 31.4 3.2
6.1 156.2 0.3
396 950.7 626
33.7 196.1 38.9
39 83.4 31.4
44 152.5 37
179.1 259 204.4
210.2 274.3 132
204.2 1898.4 156.5
13 44.7 12.6
72.1 91.3 11.3
3660.4 5518.1 3241.9
58 58
5262.4 10499.1 2848.8
79.1 207.6 77.9
2 32.7 0.5
21.8 60.4 2
7284 10194.9 6610.7
4.6 11.9 1.9
8 40.5 0.2
1.1 67.7 5.2
3699.1 17949 7783.5
23 49.6 7.3
58.3 59.4 35.8
65.6 4882.7 485.6
0.1 0.1 6.6
87.9 153.3 89
2.8 18.9 61.1
221 285.1 152.3
11.3 105.5 20.7
43.2 144.2 33.1
10.8 57.3 6.3
340.4 384.8 41.5
1290.3 1787.7 1564.7
1851.5 5365.2 725.3
3885.5 5009.9 3276.7
73 437.4 30.2
684.9 958 364.8
275.8 300.4 262.6
362.9 517.1 318.4
7.1 67.1 36.4
4020.2 8293.3 3693.1
20.2 125.4 1
24 72.6 21.1
634.9 2561.4 437.7
3.9 34 1.8
126.1 5866.6 370.3
1.4 119.5 1.9

128.5 2068.1 51.6
399.3 1310.4 58.6
15.1 17.2 0.7
138 279.2 139.1
0.7 0.8
40402.3 51298 21593.4
0.1 27.1 30.1
46.4 161.5 38.3
0.3 4 4
26.7 35.1 6
0.1 27.1
7 595.5 4.3
12.6 60.2 8
9.6 734.8 31.9
38.9 171.9 21.2
45.4 46.9
226.7 263.2 161.5
39.3 147.7 37.1
1.6 31.7 0.1
13233.5 14280.7 5530.3
6514 23504.2 5720.6
48 107.7 0.5
1.1 27.6 33.4
21.7 59.1 20.1
4.4 112.9 3.8
1 230.8 0.1
4.7 309.8 2.7
459 3953.3 431.2
331.2 569.2 358.2
8.7 40.2 6.5

1590.9 2763.4 1248.4
4723.7 8996.9 1399.2
636.2 1429.6 936.3
254.3 330.1 187
377.8 572.8 380.8
110.8 173.1 86.9
1111.9 1192.8 455.5
346.2 1028.3 492.7
38.1 82.5 1.2
0.3 17.5 1.7
1349.1 1664.6 800.9
524.4 1263.7 592.4
31.1 174.2 2.8
207.6 274.4 168.7
12.6 118.4 5.8
2.2 9.3
109.8 141.1 52.4
6.2 30.7
77.7 292.8 18
1149.4 1303.4 1122.3
4.1 35.6 3
10 21.5 0.1
457.4 507.1 425.4
0.1 1.6 0.2
2877.4 19751.7 3565.9
89.5 275.5 51.4
257.5 283.9 239.9
3 116 0.7
450.4 776 474.7
89.7 171.7 16
7.2 97.5
0.6 3.8 0.5
148.5 203.8 71.6
8.2 19.2 1.4
189.5 422 165.3
91 125.7 1.5
911.1 1244.6 920.6
267.8 310.1 175.7
278.6 427 233.2
119.6 1385.4 167.9
46070.4 51670.8 41861.2
813.5 4046.6 1064
19.3 408.7 135.9
3724.7 5003 1690.4
5144.5 7365.4 2606.2
1936.1 3462.5 1107.6
264.3 1096.3 1013.4
57.3 121.1 42.7
211.7 251.8 137.2
22.1 38.5 4.7

1.4 1.7 0.4
58.8 140.8 4.6
21.8 36.7 17.7
1592.3 1833.6 662
425.1 1159.5 422.3
3.2 29.7 0.1
128.6 612.6 146.1
25 248.3 0.2
938.2 1036.5 643.6
218.1 372.1 225.5
551.8 612.5 330.1
4.3 32.2
0.3 5 0.3
0.1 0.1
1.4 7.4 5.7
19.5 21.8 4.9
2.3 33.4 1
4.5 38.3 4.5
59.5 259.9 14.7
9.6 129.7 1.6
21.4 77.6 4.5
273.6 6848.3 144.5
21.7 53.3 18.3
341.9 366.2 291.1
0.7 21.4 0.7
371.9 668.8 411.6
567.8 4175 1268
17.8 37.4 17.7
1647.9 3503.7 1215
517.3 687.7 5
64.8 236.9 112.8

Trade payables PBDITA PBIT
22.4 2.6 0.5
0.1 1.6 1.3
16 3.9 3.5
95.8 80.5 72.7
17.5 16.3 6.5
25.8 0.5 0.5
31.9 104.1 88.3
0.1 0 0
0.4 0.4
0.9 1.2 0.1
3.2 5.8 5.7
0.3 17.7 16.9
8.6 36.4 17.7
473.1 6.6 5.2
39.2 -33.4 -33.5
671.4 39.8 29
0.5 0.4
0.8 0.5 -0.9
0.1 -0.2
5.4 5.3
29.2 18.7
1.7 -14.7
50546.1 20424.1 17980.9
605.7 2362.4 1774
10 12.4 12.4
6.9 6.6
1.9 14.4 8
0.2 1.6 1.3
26.6 -0.4 -19.5
3410.8 896.3 -938.2
57.3 25.9 23.2

54.7 18.6 11.2
56.9 1.6 0.9
169.2 26.6 -24.6
33 8.1 1.6
323.8 3.7 2.3
0.6 9.5 1.5
41.8 37.7 -6.1
2.6 0.2 -1.7

29.5 -0.8 -1.3
1298.7 -102.5 -170.7
0.1 0.6 0.6
111 4.7 4.6
11.8 0.2 0.2
79.7 1.2 1
0.1 0.6 0.6
0.3 2.9 2.9
2.3 2.3
8.1 0.8 0.8
16.3 12.3 11.6
5.6 -1.1 -1.1
34.5 0.9 0.2
28.7 147.6 111.9
6.1 6.1
-0.5 -0.5
12.5 195.2 168.8
1228.8 354.2 341.8
15.4 10.2 7.7
71 19.5 18.5
0 0
40 4.4 4.3
18.9 18.9
1.1 2.1 1.1
58.9 157.1 90.8
1.9 0.6 0.5
134.7 0.8 0.7
3 6.6 6.4
0.7 -0.3 -0.4
6.3 0.7 -0.1

238.1 25.2 -46.3
1.3 0.1 0.1
1.2 2 0.4
1341.5 616.6 423.6
3.8 -1.5 -1.9
38 14.4 13.2
1139.5 -19.9 -208.4
100.8 59.6 51.9
0.1 9.9 -1
1 2.6 2.6
721.5 -1.4 -5.7
1336.6 4741.7 3934.7
7.3 15.7 11.7
4.7 3.5 3.2
12.8 0.5 0.5
336.6 40.6 32.1
16.3 52.5 48.4
98.3 99.3 78.4
42.2 3.6 3.6
237.7 31.6 -7.7
0.7 0.7
4693.4 4293 3475.9
1.2 1.8 1
0.4 0.4
1.1 0.4 0.4
71 62.2 1.6
119.2 13.2 9
9.1 24.5 24.5
0.2 18.2 18.2
0.2 0.9 0
36.3 15.3 12.4
11.7 10.1 9.9
9.2 0.3
21.1 12.1 9.6
272.3 73.2 45.4

0.2 0.8 -0.3
0.1 0.2 0.2
6.4 48.7 48.7
25.9 0.9 0.9
87.5 789.2 648.7
0.1 0.1
68 6.2 5.9
0.9 0.8
0.7 0.7
6497.3 17590.9 13789.8

137.3 6.6 5.7
113.2 908.2 -5600.6
87.6 60 53.1
421 635.4 552.6
26.4 18.8 11.5
6.5 177.4 53.8
486.6 1244.5 1086.5
301.5 17.2 10.4
0.9 0.9
35 347.7 314.1
2175.3 9463.4 6605.9
46.3 7.9 5.2

3.2 1.4 0.8
45.3 -42.3 -48.7
0.9 11.1 10.5
21.2 0.1 0.1
20.4 71.3 65
0.7 94.6 64.1
199 272.8 209.8
2202.5 587.6 540.5
61.6 3.8 0.2
3.3 10.2 9.1
0.8 1.9 1.8
23.1 44.5 38.3
47.7 97.8 85.2
24.5 7.3 5.8
-0.9 -6.7
113.2 1.2 1
10.4 5.4 1.5
1145.2 362.3 329
13.1 2.9 2.6
0.1 0.2 0.2
4.4 -0.2 -1.7
2456.2 3691.3 2518.2
0.8 0.8
0.4 0.3
7.7 13.3 8.9
77.6 35 32.4
2.2 17 12.7
0.3 0.3
136.5 76 70.7
1441.8 1927 1546.6

129.4 38.1 20.3
59.1 20 18.4
42.7 19.3 11.4
19.3 44.3 32.2
23.8 2.2 2.2
70.2 29.9 24.4
3.7 3.7
1.2 1
5.6 0 0
1.6 1.6
1081.6 10.7 -388.5
0.3 -13 -15.2
86.9 6.3 5.5
1.8 16.1 1.1
5.4 0.2 0.2
8.6 7.4
148.3 2.5 -3.4
0 -0.5
30.3 29.8
46.5 11.4 9.4
0.1 0.1
0.2 0.2
-7 -7.1
106.2 43.5 32.1
0.3 0.4 0.4
659.3 -46.8 -455.6
20420.3 12648.6 7343.4
8287.5 3590.9 1822.7
1660.9 -3123.8 -3589.8
34393.5 58941.9 46676.6
0.5 0.5 0.5
8.8 4.3 1.7
55.5 8.6 6.5
135.7 2.6 2.6
251.6 506.3 396.7
94.8 90.3 90.1
0 0
11.6 81.8 -0.9
17 15.4 11.2
4.7 -2.3 -4.4
0.1 -5.4 -5.7
0.1 0.1
13570.3 6368.4 5630.8
27.2 23.7 20.6
10127.2 1779 1437
22.2 2.8 2.2
0.2 2.1 1.9
1.7 -0.2 -2.4
92.4 2.4 2.4
5.6 5.3
7.2 -1.8 -7
19.1 1.6 1.2
5460.8 12241.9 9798.1
9.4 6.1 4.1
404.6 9677.3 7784.3
33.3 8.8 7.2
4121.5 2133.2 1921.5
16.6 1.4 0.7
2.2 0.1 0.1
20 9.4 -11.5
9 -0.2 -0.4
1133.1 289.2 252.3
1523.9 162.5 162.5
-0.4 -1.1
1.2 146.5 146.5
0.4 0.1
17.5 1.7 1.1
3.5 3.3
1.4 -11.9 -14.3
28.2 74.1 58.5
0.1 0.3 -0.1
19.7 0 0
-5 -21.3
17.6 0 0
2.9 0 0
163.3 40.8 16
0.8 -29.1
0.4 6.6 6.3
60 -0.4 -0.4
274.9 442.7 435.1
1.5 -1.7 -2.4
184.5 344.7 313.8
2.8 3.2 2.4
21 7 6.3
1923.8 8300.9 6806.4
1064.3 140.8 139.2
317.9 284.8 105.2

31.9 28
0.1 -0.7 -0.7
10436.6 3229 2509.3
16.7 1.5 1.3
9.5 -2.6 -9.8
0.8 1.3 -2.8
39.4 82.4 64.2
19.7 10.7
21.5 2.6 1.6
64.8 1.5 1.5
17.1 0.4 0.4
127.6 12.7 12.7
127 40.1 27.8
9.7 66.1 34.6
226.2 1.6 -6.8
2 0.8 0.7
0 0
31.4 7.6 3.5
1.9 5 4
1.6 2.7 2.7
11.5 -1.6 -2.4
11.4 4.9 -1.4
1.9 3.9 1.8
1.3 0.3 0.3
0.2 0.6 0.5
574.3 207.1 10.4
46.4 10.3 -7.4
11.4 95.4 94.2
-0.1 -0.3
0.6 0.6 0
116.4 91.5 50.7
135.3 3.8 3.7
74.2 -49.5 -54.1
22261.5 1998.1 1979.8
5.1 5.1
19.4 56.5 47.7
5.7 5.7
1.9 -0.3 -1.5
0.1 3 2.3
96.9 160.7 155.5
21.3 -5.9 -5.9
1.3 12.5 0
77.8 220.7 192.3
1077.3 1031.6 -2250.4
67.9 8.7 8.7
56.4 -1 -1.4
21.9 8.4 2.7

69.9 62.8 37.9
905.3 100.2 96.6
316.8 10.9 9.1
31833.8 1556 841.7
58.7 -11.8 -28.1
219 114.7 113.7

30060.6 2974.2 2236.2
604.9 12.2 11.9

101.6 45.9 31.4
0.4 -32.9 -36.8
-0.2 -0.2
0 0
1267.5 5307.7 4504.9
17.5 11.6 10.7
1.7 0.3 0.1
1.3 5.4 5.1
-1.9 -1.9
1.1 -8.7 -11.5
93 10.6 9.1
498.7 489.6 431.8
1 1
4.3 0.2 0.2
6.3 -2.7 -6.5
0.4 0.4
510.6 523.1 440.2
2.5 0.2 -0.5
30.4 -3.3 -5.5
0.2 -0.6 -0.6
827.8 1400.8 1154.6
4 0.9 0.5
19.6 -0.7 -0.8
304.8 15.2 5.3
36.7 -4.3 -19.4
833 1440.1 1085.3

32.4 11.3 7.5
0.1 -2 -5
22.7 164.2 136.8
128.2 52.8 39.2
-0.3 -1.6
13 5.3 5.2
9.2 1.1 0.6
0 0
1.3 1.2
24.1 113.4 110.5
576.2 113.2 112
10.4 3.7 1.9
327.4 0.6 0.1
2.4 1.5
11.6 3 2.7
77.8 4.2 3.4
59.6 1 1
0.6 2.9 2.7
1.4 1.3
7.1 1.8 1.3
8.8 1.3 1
28.4 8.3 6.9
0.4 0.4
945.7 1175.5 1100.9
19.5 20.3 14.2
213.5 -32.4 -89
5 4.1
7.8 7.4
3.1 18.3 15.7
25.2 20.4 13.2
9430.2 349.3 346.5
23.1 0.4 0
2.1 0.6 0.6
-0.9 -0.9
3164.6 1177.2 851.8
47.3 1.8 1.7
41.3 -20.9 -64
91.1 3.1 3.1
0.1 1.9 1.5
1.5 3.2 3.2
177.4 54.7 52.8
74.4 22.6 22.1
151 1.7 1.3
870.7 20.8 20
16207.1 3436.4 3394.5
3.2 1.1 0.3
0.1 0
1.8 1.5 1
3.9 -29.9 -46.7
10.6 9.5
-0.4 -0.5
0.2 0.8 0.6
32.7 3.5 2
3.1 5 4
152.1 11.5 -9.3
1.1 -1.8 -1.9
22.8 14.6 12.9
5969.1 16607.9 13319.5
4.1 2 -1
0.9 0.4
25.5 18.4 17.5
513.2 430.7 264.1
23.4 8.2 7.2
6.3 7.3 4.1

30.6 73.3 70.9
0.2 0.1
28.2 32.9 32.9
168.5 38 29.7
11.3 11.5 11.3
8.4 -0.1 -0.3
35.1 34.5
11.1 -2.1 -2.2
1.5 1.1
380.6 1040.4 823.8
5 9.5 8
4.7 16.9 14
4.2 14.5 14.2
288.3 11.4 10.3
1.3 0.3 0.3
3.9 26.5 22.5
16 5.2 5
344 1140.1 1120.6
3.3 1 1
0.3 8 2.8
9.2 7.4 7.3
0.2 -0.5 -0.5
0.9 -1.2 -1.2

1.1 16 10
98.7 1.4 1.3
106.3 -21.1 -21.7
37 17.9 14.5
53.1 39.8 31.3
28.3 46.7 42.3
33.1 22.6 14.9
22.7 46.8 45.6
10793.9 4029.8 3572.5
55.7 30.8
30.4 0.6 -0.5
194.7 39.7 18.4
147.7 493.7 323.7
1 -0.6 -0.6
25.5 22.8 18.5
178.7 26.2 23.4
15.3 12.1 12.1
104.7 0.6 -1.9

99 5.3 3.9
-30.5 -30.5
57.3 1.4 0.8
28.5 5.5 4.3
29.1 15.3 5.8
0.2 0.2
436.2 433.6 404.9
18.6 -0.6 -2.6
97.8 -0.5 -0.5
398.3 2.7 -7.3
-0.6 -0.8
31.3 0.8 0.8
138.2 130.8 101.2
-1.1 -1.1
1789.4 158.6 148.7
145.3 100.3 59.9
54 3.8 3.5
0.1 0.3 0.3
62.4 25.7 20
0.4 -0.2 -52.6
0 0
192.1 0 0
10.8 10.8
1.3 -0.2 -0.3
0.1 6.9 6.5
4.9 4.7
530.2 23.3 17.2
0.1 66.7 62.3
-0.8 -20.8
36.3 6.6 4
111.9 -23.8 -29.4
57.1 22.3 11.5
156.5 4.2 0.8
12.6 0.7 0.4

1.4 2 1.8
1079.1 497.8 453.8
-0.2 -0.2
2327.8 1936 1698.3
38.1 9.4 4.8
0.2 0.1 0.1
0.7 -0.3
5704.9 855.4 768.6
1.4 2.8 2.8
0.5 0.5
0.1 0.3 0.3
3406.4 2306.7 1446.8
1.2 5.7 4.7
2.6 1.6 1.5
238.6 11.4 11.2
3.5 -0.9 -0.9
35.8 12.2 10.3
1.2 11 6.2
55.3 9.7 6.9
20.4 0.3 0.2
33.1 2.4 2.3
6.3 1.2 0.6
20.3 4 0.4
1159.1 -347.6 -353.1
250.3 124.6 97.4
500.6 668.2 588.9
4.7 32.2 27.1
316.6 114.7 99
262.6 1.7 1.7
87.2 60.2 51.1
27 1.3 0.7
2049.2 1070.2 817
3.6 3.2
20.9 0.1 0.1
392.7 31.3 5.9
0 0
21.9 9 -33
0.3 0.3
20.3 150.8 139.5
32.1 -25.1 -40
2.6 1.4 1.4
20.3 32.1 22.8
0.1 0
17234.1 2756.1 2298.8
0.3 -1.1 -3.2
38.2 1.6 1.1
0.2 0 0
0.5 4.1 2.2
3.2 3.2
4.3 -0.1 -0.6
0.2 2.9 2.1
8.5 -0.1 -1.1
13.8 6.7 5.6
-0.3 -0.3
66.9 12.6 11.3
30.3 6.3 6
0.3 0.1
7.3 -1045.6 -1208.9
1752.1 -111.5 -925.5
0.6 0.6
33.4 2.3 1.9
20.1 0.2 0.2
3.4 2.3 2.3
0.1 0 0
0.4 0.4
335.8 1657.3 1628.5
133.3 32.3 20.1
6.5 0.2 -3.5

365.9 368.5 294.3
660.5 1610.3 1412.2
280.1 171.2 101.5
171.9 183.3 181.4
324.9 14.5 10.4
6 27.3 23
165.9 175.8 167.5
120.8 -2.6 -28.7
28.8 28.2
-0.7 -2.4
296 210.2 126
393 75.3 57.7
2.7 15.3 15.3
47.2 -19.6 -25.3
4.1 4
0 0
51 -20.8 -33.8
2.8 2.8
17.9 13.8 13.4
463.2 49.6 48.3
3 0.2 0.2
0.6 0.6
203.2 34 27.5
1552.3 2100.9 1675.4

11 10.7
205.8 12.1 10.2
8.9 3.2
314.4 39.9 36.4
8.5 6.7 6
1.7 0.6
0.5 0.2 0.2
26.4 18 9.8
-5.2 -5.2
51.9 27 11.2
1 15.3 14.7
318.3 115.9 97.6
50.2 38.7 37.4
212.6 15.5 5.7
144 16.4 5.1
5947.6 4901.9 4772.2
352.2 336.4 294.6
64.6 12.9 10.4
1179.2 871.2 710.3
966.3 1396.8 1223.5
769.6 796 614.1
450.5 90.3 12
19.6 9 6.4
81.5 21.1 18
3.5 3.9 3.5

0.1 0
1 3.6 2.4
16.4 -1 -1
434.4 142 136.2
418.6 5.6 5.6
0.1 0.7 0.6
49.5 23.1 20.6
-0.9 -1.6
597.4 237.4 237.3
100.2 24.6 17.9
243.6 43.2 32.1
0.2 0.2
0 0
0.5 -0.3 -0.3

4.8 2.1 1.6
1 0.4 0.3
0.8 0.7
13.8 2.5 1.9
1.1 6 5.7
4 3.9 2.1
62.5 10 7
-10 -16.8
208.8 10.9 10.2
0.7 0.4 0.4
59.2 108 84
132.6 300.7 228.8
17.7 -0.6 -0.7
175.8 397.7 327.2
5 15.6 13.2
12.1 2.2 -0.1

Rs. Million Times Rs. Million
Profit after tax Debt to equity ratio (times) Cost of goods sold
-0.5 0.33 45.15
0.4 2.86 48.77
1.6 0.72 38.84
49.8 0 447.28
0.8 1.03 44.65
0.3 0.09 103.85
28.7 1.06 279.64
0 0 7.62
0 0.08 0.81
0.1 0 30.53
3.8 0 7.39
13.4 0.01 0.89
0.5 1.61 983.04
3.2 0 213.46
-35.4 0.3
10.9 0.31 2113.78
0.3 0 1.57
-1 0 49.11
-0.1 0 0.73
4.1 0.09 0
12.6 0 14.7
-142.6 0.18 36.38
4330.2 0.59 124438.21
960.7 0.61 11179.23
-179.4 2.45 118.87

0.1 0.11 11.84
0 0
9 0 10.18
0.7 0 51.12
-14.4 0.61 11.82
-2281.4 3.8 14802.54
11 1.61 1716.46
3 1.11 100.2
0.7 0.02 111.75
-38.1 6.86 101.52
-6.8 0.44 111.46
0.6 0.06 420.7
-22.3 0 24.73
-20.2 0.21 265.13
-1.8 1.33 1.85

-1.4 0 0.42
-197.3 15.17 2637.55
0.3 0.02 0.14
2.7 0.6 474.9
0 0.23 0.38
0.9 0.19 4.87
0.3 0 8.9
1.8 0.01 0.38
0.7 0 31.6
0.5 0.01 50.57
9.7 0 70.41
-1.1 0.01 68.57
0.2 0.02 17.91
14.4 1.5 753.23
4.6 0 49.2
-0.5 0 0.28
120.6 0.55 39.58
103.1 0.82 4392.47
0.9 0.34 412.34
5.7 2.41 1557.19
-0.1 0 0
2.8 0 113.09
-19.2 0 0.07
0.2 0 52.75
39.1 0.06 1280.38
0.2 0 8.36
0.1 0 103.39
3 0.01 4.18
-0.4 0 0.16
-0.3 0 2.02
-98.5 2.62 2305.41
0 0 2.37
-0.3 0 0.28
144.7 0.6 6772.47
-1.8 1.2
4 0.2 276.44
-208.4 0 3472.23
31.7 0 1896.93
-0.9 0 78.19
1.8 0 16.26
-11.2 0 1076.97
2113.9 0.74 58455.31
0.4 3.99 748.18
-0.3 0 20.79
0.1 0 24.08
6.8 0.56 2196.79
7.5 0.07 14.12
77.9 2.17 188.14
0.6 0 38.01
-53.2 0.65 1181.71
0 0.04 3.54
2311.7 0 18289.42
0.6 0 2.08
0.3 0 0.31
0.2 1.79 182.22
-1.2 0.03 350.45

3.1 1.22 976.66
18.6 0 2.59
16.5 0 0.28
0 0 4.32
-0.5 1.52 256.39
6.4 25.27 49.35
0.2 0.16 33.86
5.9 0.64 47.85
5.5 2.19 1377.27

-0.4 0.1 2.89
0.1 0 5.81
48.6 1.27
0.4 27.36
491.6 0 1246.84
0 0.02 0.19
2.8 0.02 348.75
0.1 0 17.22
0.1 0 2.54
6977.2 0.72 43689.92

2.1 0.51 424.68
-5602.7 4.91
14.2 0.91 1359.08
409.4 0.02 1690.91
5.2 0.3 267.84
13 0.18 143.57
676.6 0.19 5206.52
-7.6 0.2 1276.19
0.3 0.48 0.42
150.6 0.63 4359.25
2367.8 1.76 71210.63
-1.3 0.44 474.85

0.3 1.12 25.51
-56.2 53.34
10.4 0 13.23
0.1 0 21.34
-1257.9 4.15 125.9
55.4 0.02 12.78
115.5 0.36 8696.35
116.9 2.77 20557.29
0 0 250.11
3.4 0 3.62
1.1 0 15.96
23.2 10.09 336.03
38.1 1.95 944.91
0.5 7.36 62.64
-6.2 4.82
0.6 0 113.1
0.2 0 39.38
213.3 0.02 5356.16
1.4 0 509.38
0.2 0 81.49
-2 0.03 29.73
783.5 0.91 32169.31
0 0 109.54
0.2 0 0.26
5.5 0.03 329.92
14.4 0.17 409.6
0.7 2 175.4
0 0 163.19
41.4 0.6 692.85
377.2 2.25 24480.28

-4.1 0.64 481.85
4 0.5 521.18
1 0.26 344.31
6.9 0.81 984.21
1.1 1.31 81.82
9.3 0.57 267.16
1 0 52.73
1 0 0.57
0 0 8.7
1 0 4.67
-536.5 3815.15
-15.2 0 17.17
1.7 0.18 741.96
0.8 0 155.78
0.1 0.14 7.11
5.8 0.01 295.24
-14.1 0.04 208.95
-0.9 0 0.18
19.5 0 2.82
5.9 0 235.2
0.1 0 1.29
0.1 0 0.14
-7.8 0 5.93
-18.3 4.6 317.49
0.1 0 0.31
-937.5 0.59 10587.65
740.6 0.93 85499.95
185.5 0.81 24379.75
-3792.1 18167.57
30391.7 0.33 494292.81
0.1 0.01 0.71
0.1 0.21 15.54
1.6 1.16 1102.15
1.1 0 1506.57
238.7 0.45 3783.06
6.2 4.45 1994.97
0 0 0.37
-1 322.5 212.82
9.8 0.1 305.75
-4.4 0.05 10.52
-5.7 20.78
0.1 0 0.6
188.6 1.76 65069.81
2.1 3.14 318.07
124.3 1.66 55997.58
1.3 0 152.39
0.6 0 30.09
-23.2 8.84
0.6 0 166.38
1.6 0 0.63
-6.4 0.71 279.3
1.1 0.01 36.91
4435.8 1.62 79859.55
-1.7 90.14
4103.6 0.32 2592.48
0.9 0.75 168.81
-708.9 0.7 41378.94
0.2 0.07 261.95
0 0 8.1
-16 0.89 22.85

-0.7 1.37 0.91
141.4 0.06 2356.42
57.5 1.07 6021.87
-1.1 0.04 2.28
96.4 0 198.41
0.1 0 5.34
0.8 10.78
2.6 0 19.29
-14.6 0.14 8.16
10.8 8.33 3088.03
-0.3 0 1.51
0 0 0.14
-21.3 4.47
0 0 0.77
-0.2 0 3.37
11.4 0.03 348.5
-29.4 0.01 3.4
1.1 0 44.81
-0.4 1.27 270.4
310 0.07 4604.34
-2.4 0 4.36
179.8 0.31 1656.42
1.6 0.04 27.05
3 0.74 168.45
4377.3 0.07 28465.8
32.4 0.01 2082.11
-74.5 1.57 2052.63

0.2 0 8.1
-0.9 0 0.19
1431.9 0.35 25680.57
0.4 0 74.18
-10.8 16.14
-2 0 5.69
49.2 0.02 661.56
1 0.7 246.65
0.5 0.01 59.87
0.3 8.83 167.8
0.1 0.09 280.35
8.1 0 1149.63
2.1 2.34 1668.67
23.1 0 125.87
-7.1 0 922.39
0 0.12 2.84
0 0 1.17
0.3 2.51 80.88
3.8 12.99
0.8 0.03 70.47
-2.4 227.46
1.9 5.51 340.46
1 0.07 6.65
0.2 0 6.81
0.1 5.23 28.22
-186.6 1.03 3800.62
-55.9 8.16 260.82
73.4 1.18 580.45
-0.3 0 0.2
0.1 0.08 2.97
6 2.13 1054.37
2.4 0 959.02
-58.8 492.48
493.1 0.17 44398.66
3.3 0 105.67
12.5 0.19 764.28
0.2 0 0.33
-1.6 8.43
1.3 0.02 31.2
46.7 1.07 2465.33
-9.6 6.68
-0.4 0 12.07
74.1 1.1 5512.97
-3364 2.44 5180.47
0.6 0 44.82
-1.8 0.55 67.6
0.6 5.23 116.68

14.6 2.19 1532.51
35.2 1.27 4193.09
5.1 0.08 486.61
479.1 0.21 172288.6
-22.8 0.07 2339.39
112 0 847.97
909.9 1.57 51816.66
7.6 0.53 1212.83

2.8 0.74 1030.03
-21.1 0.28 3.7
-0.2 0.38 0.17
0 0 0.67
3010 0.01 15341.64
1.7 0.83 599.4
0.1 0 5.48
0.8 0.02 0.35
-1.9 0
-11.3 0.07 6.18
7.3 0.03 484.11
97 2.14 9418.6
0 0.01 0.07
0.1 0 3.83
-7.1 0.01 164.97
0.2 0 7.04
235.3 0.28 3429.72
-0.4 0 13.28
0.9 4.32
-0.9 0 0.19
486.1 0.7 6793.5
0.2 0 80.02
-2.3 1.97
-6.3 0.47 1661.82
-24.9 0.65 573.74
597.7 0.31 3988.55

4.4 30.9
-5.9 0.04 3.3
72.1 0.22 128.21
11.8 0.91 1254.12
-1.6 0 1.29
4.2 0 156.74
0.6 0.3 1.69
0 0 0.2
0.3 0 101.54
6 2.7 2981.63
23.6 0.15 2875.84
0.3 0.05 39.67
0.5 0 689.18
0.6 0 0.59
2.7 0.1 11.85
1.6 1.12 714.92
0.9 0.14 58.34
0.1 2.49 10.53
0.9 62.33 13.64
0.5 0.04 18.18
0.7 0.86 36.08
0.9 0.57 53.2
0.3 0 23.82
791.1 0 5233.63
0.9 1.28 331.29
-119.8 520.33
2.9 0 2578.19
-0.7 0.04 0
4 0.67 1507.41
8.1 0.01 436.15
92.4 0.3 18412.06
-0.2 0 20.97
0.4 0 72.74
-1 0.11 0.21
296 1.35 23799.26
1.1 0.42 113.6
-111.4 3.28 245.53
1.8 0.01 234.15
0 0.34 37.72
1 0.43 2.26
20 7.52 2522.79
2.1 6.22 670.69
6.6 0 189.75
11.6 0.07 3580.34
2031 0 126080.05
0.1 0 16.3
0 0 9.7
0.6 0 22.06
-34.3 0.07 208.07
0.7 0.08 3.4
-0.5 0 163.69
0.6 0 0.65
1.4 0 220.8
3.4 0.01 110.99

-44 5.43 1158.21
-2.1 0 1.74
6.4 0 401.56
8825.2 0.47 381341.71
-0.7 0.13 13.25
0.1 0 69.14
4.2 0.05 380.96
36 0.64 8023.6
1.6 0.51 449.75

0
0.8 1 169.43
19.8 0.17 382.29
-0.1 0.01 0.16
-9.5 0 51.42
6.6 0.62 1259.08
-23.3 0.08 28.08
-0.4 0.28
19.2 2.25
-34 10.12
0.8 0 101.63
563 0 952.66
0.1 0.19 11.49
8 6.81 224.9
8.7 0.03 30.49
-29.9 1.13 537.09
0.1 0 0.12
6.4 3.04 59.42
3.3 0 134.68
1183.5 1043.59
0 0 13.17
3.6 0 9.34
0 0.85 180.18
-0.7 0 0.14
-2 0 120.08
4.1 0.35 353.85
0.9 0.86 135.29
-33.8 0 521.51
0.5 8.59 218.94

13.5 0.86 252.05
3.5 0 750.44
4.6 1.37 351.27
7.3 3.23 1492.06
1829.1 0.21 114555.31
30.5 2.08 735.21
-0.7 0 27.99
7.8 0.23 1189.14
25.6 0.18 195.28
-0.6 0
13.8 0 250.33
23 0.02 47.93
-10.1 0 36.65
-7.8 0.9 331.29

2.3 0.13 1617.49
-30.7 0 0
0.4 0 161.24
0 1.1 467.43
2.1 0.16 124.23
0 0 0.14
50.4 0.91 7886.77
-7.3 1.02 19.19
-0.8 0
-6.8 0.13 293.5
-1 0 0.73
0 0 52.96
42.7 0.43 1588.73
-1.1 0.17
87.3 1.66 10009.94
3.6 0.39 2713.17
0.5 0.06 250.39
0.1 0 0.21
4.1 0.69 260.03
-52.8 0.09 0.23
-0.1 0 0.07
0 0 30.17
10.8 0.47
-0.5 0 24.6
5.9 0.08 49.66
0.1 1.92 2.19
2.7 0.28 961.95
52.5 0.99 0.29
-137.6 0.59 87.77
2.7 0 98.9
-34.5 2.7 389.8
1.6 0.81 153.91
1.2 0.1 59.22
0 0 12.94
0.6 0.15 215.37
39.2 0.96 16428.59
-0.3 0 0.2
977.5 0.07 5155.81
0.9 0.34 101.07
0.1 0 1.35
-0.3 0.02 36.45
154.4 0.72 31329.03
1.9 0.04 35.61
0.2 0 8.06
0.2 0.08 0.56
407.4 0.68 25695.63
3.4 0.14 10.93
-3.3 1.42 2.38
4.1 0 2917.17
-1.4 0.07
1.1 0.83 371.35
6.1 42.26
0.5 0.63 307.06
0.1 0.01 77.03
1.4 0 33.65
0.1 0 37.95
3.3 0.06 240
-360.2 0.02 3159.26
30.3 0.12 4634.59
117 2.31 5646.03
15.7 0.07 245.75
64 0 2412.21
1.1 0 366.45
21.5 0.71 490.02
0.4 0.3 27.93
443.8 0.67 12253.62
2.1 0 14.26
0.1 0 98.55
3.6 0.02 1372.47
0 0.05 1.3
-124.2 3 38.4
0.2 0 0.68
84.4 0.01 501.92
-40 0 102
1.2 0 2.11
4.6 0.67 478.16
0.2 1 4.9
261.9 9.76 137012.26
-3.2 3.37
0.3 0 45.02
-0.1 0.07
0.5 0.38 52.9
0.1 0 0.19
-0.7 0.01 0
0.1 4.38 228.07
-1.3 0.16 0
2.9 0.06 82.86
-0.3 0 0
-0.5 1.22 205.21
4.1 0 1.07
0 0 5.38
-2870.7 12300.85
-2627.9 1.96 7124.58
0.5 0.03 73.04
1.8 0.36
0.2 0 21.14
2 0 128.07
-0.2 0 0
-0.9 0.01 10.58
1164.2 0 2446.39
9.2 0.44 628.86
-19.8 0.02 2.69

156.1 0.37 2850.01
923.2 0 9286.46
22.9 1.41 2173.79
12 0.15 3612.66
9.2 0 471.89
6.7 2.61 284.6
97.3 0.35 2369.52
-33 0.67 387.08
25.4 0.03 19.27
-26.2 1.81
36.2 0.61 718.59
6 1.24 1065.17
-6.2 0 23.9
-33.9 2.36 260.13
2.8 0 1.64
0 0 0.26
-33.9 0 181.11
2.1 0 0.14
-40.3 0 66.49
2.6 3.73 2299.58
0 0 6.48
0.4 0 5.87
3.2 5.83 1003.02
0.17 0
1000.3 0.16 9342.32
3 0.63 144.53
1.5 1.11 608.47
0.2 0 7.27
1.4 0.19 1452.88
2.5 0.05 129.79
0.4 0 3.05
0.1 2.3 0.17
0.4 0.39 278.5
-5.2 0.07 7.39
5.8 0.24 987
11.9 0 232.9
3.9 4.09 915.29
14 1.05 1741.96
0.8 0.86 900.29
1.9 0.02 1145.25
2034.9 2.92 83734.75
97.5 0.3 2331.85
9.1 0 18.11
478.6 0.1 7019.22
707.2 0.18 14152.48
371.6 0.15 5763.64
0.1 3.34 3741.55
1.8 0.5 152.23
5 0.47 426.77
2.7 0 81.46
0 1.17 0.23
0.6 0.08 12.08
-0.8 4.55 24.27
87.9 0.18 4948.25
3.7 0.01 336.47
0.3 0 0.8
4.2 0.21 792.16
-1.8 0 57.67
123.4 0.01 4158.22
7.4 0.79 454.01
17.1 0.38 563.3
0 0 3.47
0 0 0.07
0 0
-0.5 11.75 0
1.1 0 38.5
0.1 0 0.53
0.4 0 6.1
1.1 0 29.58
2.1 18.69 1.74
1.4 0 55.71
3.4 0 163.96
-17.1 1.71 7.38
0.8 1.03 703.02
0.2 0.11 0.14
31 2.04 1599.99
96.2 0.5 596.35
-0.7 0 0.14
113 0.42 3455.28
7.7 0 186.83
-0.4 0.78 3.53

Net sales Net worth Inventories
33.7 23.3 11.5
82.7 9.9 18.3
23.4 20.9 35.1
587.9 404.4 51.6
116.5 24.5 36.8
180.7 28.9
8.5 27.1
23.6 30.8
42.3 32.9
17.8 15.9 2.1
16.1 266.4 0.9
923.9 87.7 13.6
3667
-67.3
2459.7 367 20.8
3 32.1
48.6 14.8
50.9 41.4
194.8 145.1
89.4 114.7
52.8 99.1
81436.6 35450.8 5402.9
11287.3 6139.8 387
1591.1
2744.2 22488.6 46.8
3.1 55.9 1.3
19.3 0.1 2.5
1.4 197.3
63.2 159.2 2.5
9.2 158.4 52.8
59558.8 9054.9 14105.3
610.8 114.3 91.3
2404.7 102.9 247
159.3 71.6 13.4
100.5 166.4 89.6
24.3 -179.8 45.7
13.1 189.8 75.3
178.4 130.4
31.2 253.1 0.6
461.1 344.3 101.5
0.2 16.7 1.8

3.6 47.6
189.3 250 66.7
0.5 54.8 21.1
315.8 75
86.8
305 1914 0.2
15.6 17.3
131.9
137.5 1245.9 2.5
50.6 14.4
141.9 135.3 22.4
34.9 30.1 6.4
31.4 31.5 1.5
977.1 361.5 214
24.5 108.4 0.1
65.3
68.7 323.4 63.3
2339.4 2659.3 1559.5
418.7 168.3 109
1895.7 76.3 183.2
1.9 0.1
207.5 225.5 6.3
1.7 1182.1
19.2 25.3 9
1963 1107.2 571.8
37.2 67.8 4.8
101.7 895.7
249.5 85.3 54
17.7
0.1
4.2 29.9
1794.1 25.1 174.5
4.3 24.7
117.4
8711.2 3254.3 1901
286.3 249.3 42.5

5599.5 1560.1 781.8
136 1652.3 225.6
101.7 61.3
12 127.6
1015.8 3864.2 197.8
86555.4 15118.6 6602
684.1 25.2 55.5
36.9 131.5 61.6
323.5 64.4 1.6
2478.3 220.9 146.2
-0.1 996.3 0.1
400.1 695.8 47.4
26 180.6 76.4
1464.1 600.4 286.8
6.6 30.6 28.3
24011.7 12220.9 6789
3.6 130.5
87 30.9
192.8 28.1 30.4
310.8 897.8 15
883.4 31 89.4
29.1 105.1
155.8
4.2 47 1
246.8 63.3 74.5
77.8 61.8 16.2
27.5 370.8 53.3
136.8 71.3 1
1286.5 208 145.6

2.9 42.2
9.6 31.4
1.8 -0.9
63.2 -4.9
2234 6361.9 397.4
66
468.7 55.3 5
15.2 256 3.4
9.9 41.8 1.8
68768 130010.5 3165.2

403.5 58.6 25.9
-4.7 -190.6
1016.7 226.4 66.7
2266.6 1244 179
501.3 151.6 117.3
9168.3 4210.1 1321.8

1338.8 1396 20.1
9.4 28.8
4827.6 1099.1 494
87709.8 22060.9 8723.7
355.9 115.6 26.8

26.1 15.1 11.6
25.5 -132.1 14.5
14.8 29.5
22.3 48.3
302.9 18883.2
18.1 942.6 111.4
10355.1 1033.5 791.6
26782.1 1001.9 2543
450.5 333.1
215.6 2.4
30.9 46.3 0.4
624.6 58.5 96
1241.5 248.6 473.9
1 -2.8
511.2 51 94.2
50.1 65.6
7004.3 1525.7 997
476.7 204.2 36.2
153 40.3 10.1
14.3 30.8 6.8
16652.7 15716.7 5980.6
37.5 51
25.4 134.4 52.3
497.3 88.9 3.1

304.5 96.9 130
70.9 101 1.5

838.9 457.3 296
227.1 56.6 74.4
7697.2
473.8 234.4 40.5
540.2 102.1 75
325 261.9 44.6
1239.6 168.6 66.2
185.7 13.8 36.1
368 309.3 88.6
33.7 152.8 0.4
9.6 28.1 12.2
1 144.5
683.8 -1519 272.8
2.4 334.8 0.3
273.7 75.5 3
192.4 164.7 0.4
9.2 1.9 1
762.3 98.2 53.4
396.4 1663.2
317.9 4.5
383.4
375.2 80.6 42.4
1.8 37.9
35.6 0.2
4.6 23.9
382.8 55.2 125.7
3.6 63.7
13328.4 7316.3 907.4
83533.1 34626.6 8599.2
32938.6 16232.4 13050
68366.8 18739.6 32972.4
516348 350945.5 16094.4
0.1 50
50.8 30.9 18.4
1229.7 140.6 14.7
355.9 104.3 16.4
4791.5 6160.8 13.1
2908 41.3
0.4 0.1
8.8 2.6 9.6
218.5 694.3 6.1
63.9
114.2 1.9
163.1 23.4 2.1
107451.6 33710 18356.7
375.4 41 77.5
16402.2 2685.1 956.8
107.9 104.7 32.1
25.4 36.3
22.4 -70.9
158.6 102.4
136.6
198.2 108.1 28.2
39.7 68.8
61040.1 15091.5 413.4
115 -76.9 29.4
9914.1 40666.4 1177.3
246.6 103.5 42.7
24972.3 9844 957.6
817.8 40 20.8
34.7 30.7
22.7 121.8 13.5
3657.6 1050.9 36.3

4351.7 344.2 243.9
1.1 4.2
132.3 2293.4
9.5 30.9
20.4 -19.9 1.6
15.9 72.8
12.2 48.2
3103.7 89.8 412.1
7.2 97.3
22.2 0.5 0.6
0 -22
3.4 30 0.5
8.1 30.9
613.8 1437.6
6 236 5
72.4 22.9 9.4
164.8 90.8
5017.1 2315.4 486.6
2.4 41.9
3244.1 1609.6 448.2
55.9 100 16.4
190.9 31 53.3
36839.6 25164.3 575.8
1573.3 402.3
121.1 37.1 69
3208.4 -235.5 483.7
30.7 2152.8
6.7 1.9
38554.3 9571.1 3032
17.8 60.6
11.9 -341.9 5.3
36.3 63.2 2.3
936 820.4 167.2
209.8 109.3 67.9
2.7 152.5 24.1
1081.3 1.7 232.4
54.7 16.5
1692.7 105.2 102.9

245.4 439.8 3
1004.2 1305.6 17.7
0.4 29.1 5.8
2.2 31.1
84.2 33.3 3
16.4 -11.7 0.4
46.4 524.3
255.4 -44.6 0.4
325.9 45.9 20.9
339.7 653.5 4.3
9.4 7 0.3
70.5 2.6 18.2
5319 1544 1008.9
93.5 -18.4 106.1
723.3 271.2 145.4
58.5
4.7 31.2
1138.4 304.2 180
534.8 77
497.3 -114.5 25.5
45294.6 7704.8 762.5
570.7 865.8 101

0.5 41.5 2.3
7.4 -14.8 1.3
33.1 13.9 7.8
3354.9 544.3 22.8
152.1 -59.5 17.2
7.5 537.9
4592.6 943.6 91.8
9147.3 2971.5 7311.8
55.8 250 129.3
86.9 209.4 0.2
137.8 4.7 15.7

1046.4 341.1 26.9
2076.4 313.2 339.1
330.8 223.4 27.8
119658.9 14121.3 7533.3
2603.8 4395.5 624.5
39.7 51.6
1666.8 318.5 32.7
28663.1 4978.1 152.9
5.5 19.5 0.2
231.9 24.8 4.2

1902.4 269.2 161.7
1.7 1225.6
1.1 66.9
3.4 33.2 17.1
20764 17204.9 180.3
254.5 70.3 24.9
3.2 17.6 3.6
421.7 14
2169.7 636.3 400
92.4 10.1
243 209 0.2
11375.7 985.9 996.9
4.9 5.1
32.3
11.8 1.1 5.8
221.9 124.1
4.1 28.4 12.2
3391.3 2588.9 108
24.8 34.9 35.3
34 -30 18.2
1.6 50.5
9221.4 4432.2 2613.7
129.3 141.1 41.9
1.5 -16
1253 257.7 104.3
798.3 459 165.2
6167.1 4460.7 2217.6

34.5 -49.5 0.1
4.4 76.5 13.1
231.7 304 24.7
1525.4 197.9 168.7
0.2 45.2
131 34.4 12.9
3.7 19.1 1
0.5 103.8 0.9
8.9 434.1 158.9
3806.9 255.5
2513.8 1830.1 5.5
72.3 35.7 8.9
593.9 240.3
3.3 56.4 0.3
8.9 55.8
986.1 46.8 32.7
54 59.8 3.4
12.9 11.7
27 12.8 12.2
26.1 33.8 1.1
63.1 3.8 1
34.3 255.3 29.8
33.4 31.9
6904.8 11935.8 724
394.2 68.1 100.9
380.4 -181.9 71.6
692.2 302.3 27.1
1.1 111.2
1892.7 159 88.6
321.3 119.8 47.3
19099.9 309 3.2
21.3 35.9
15.2 48.9 3.7
24.5
19025.7 2673.2 94.1
72.3 67.9 27
509.5 249.7 355.6
412.5 57.2
41.9 38.2 31.2
12.1 47.9
4704.8 64.9 489.6
981.2 28
99.2 59.2
3217.8 560.3 849
124754.4 28853.7
17.4 61.1
15.7 3.3 2.7
14.7 50.5 0.9
122.7 163.8 29.4
245.9 14.9
852.3 204.7 49.9
2.4 197.1
205.2 146.5
7.8 58.7 23.5
180.4 46.2 21.4
855.1 -39.2 4.3
3.4 -0.5
407.1 143.4 18.3
271215.3 66139.7 2461
17.3 13.2 2.9
861.8 312.8 120
832.9 1555.5 22.3
9983.9 5345.8 303
96.1 42 5.5
220.7 73.5 3.7
-0.1
210.3 37.1 16.9
697.4 483.4 116.5
0.9 16.2
73.4 395.2 0.6
1065.7 332.5 19.4
29.5 257.6 106.4
-50.2 5.9
9.1 -31.3
6.1 -222.5
6.8 55.8 4.6
2975.8 6395.5 53.7
26.2 120.6 5.3
311.9 15.1 13.5
87.8 414.5
590.6 30.2 178.9
0.7 36.8
14.5 88.6
156.2 199.9 86.2
2350 -1123.3 189.4
11.9 31.6
20.4 216.5 2.1

208 59.9 1.6
8.6
54.6 266.2 6
131.6 3.7 25
34.1 31.2
300.9 181.9 157.8
450.5 68.1 113.8
359.4 161.7
252.5 11.6 64.9

313.5 320 73.8
1217.2 2094.3 6.5
406.1 56.4 1
2455.4 130.1 69.5
123075.5 15384.4 14868.7
776.2 97.4 12.1
3097.7 383.7 350.8
1230.4 221.4 97.2
531.9 11125.2
-0.1 -15
383.8 478.1 87.8
128.4 268.8 125.2
19.9 156.5 20.9
1830.1 375 11.3

1.9 3.7
211.6 2.8 14.4
392.6 91 74
111.9 51.7 11.7
8.9 2.7
7580.8 2228.1 1128.3
24.2 87.1 7.7
3.1 -29.9
143.6 282.4
0.3 96.3 6.6
121.6 90.3 17.7
2747.3 911.1 761.5
9.1 36.5 28.6
17980.4 888.4 619.2
3091.1 1128.2 475.5
274.5 120.4 26.5
32.9 70.6
407.8 186.8 120.3
0.8 13.2
11.4
-22.6
256.1
19.5 26.6 15.9
2 52.6 2.1
977.5 310.6 158.3
0.7 91.1 33.7
479.3 117.4
26 114.8 1.9
231.6 -29.7 58.4
201.9 101.4 124.4
31.2 1572.6 29.9
8.5 32.1
259.9 78 30.2
17728.6 2266.1 1641.5
63.6 58.3 39.3
9296.2 7372 1293.2
118.3 118.1 2.9
2.1 32.4
99.6 34.6 20.2
38777.3 3231.6 1416.7
52.8 12.1 7.9
7.8 40.3
3.4 61.8
35270.3 7786.4 3858.7
21.2 47.7
-0.1 24.8 24.4
1319.5 4340.1
-37.9
400.9 64.7 32.7
8.1 -51.8
297.8 123.6 102.7
34.4 48.1
77.6 50.8 14.2

282.7 341.5 275.4
2422.4 61.6 340.4
4498.5 4201.4 503.9
7930.3 1048.9 1034.6
414.2 403.6 9.7
2395.1 391.3 391.8
342.5 36.2 3.2
583.9 190.1 248.8
15.8 30.8
17159.2 4197.6 1212
21.9 123.2 3.4
111.3 51.8 37
2.4 31.3
0.5 1308.6 121.2
17.8 119.6 0.1

794.7 2071.5 82.8
59.3 913 336.6
2.6 11.6
433.8 125.4 35.6
453.9 159.5 34.2

101933.5 1721.7 4.2
-6.2
0.6 0.1
34.5 30 13.7
1 20.1
583.6
252.9 10.1 9.8
609.6
91.7 389.2 17.3
46.5
31.8 72 6
157.9 109.8 1.1
0.9 31.5
11962.4 -5193.7 1630.9
5844.3 1421.3 1657.7
389.8 106.2 5.4
28 -3.6
38.9
4.9 109.6 9.2
229.6
6.3 306 0.1
4147.2 3079.5 234.9
1012.2 213.2 82.4
0.5 9.3
9.9 20.3 1.4
5184.3 1318 414.5
15595 7209.4 3247.3
5927.6 434.1 408.3
2584.9 123.4 31
587.4 179.8 24.7
489.7 70.2 108.1
3342.2 801 916.7
219.5 519.3 61.8
3.8 79.6
0.9 -211.1
1720.7 771.3 80.9
895.4 368.9 70.6
64.9 168.6 8.7
182.9 17.1 14.1
141.6 273.3 150
0.3 9.2 1.5
134.3 69 58.8
1.3 30 1.2
13.8 271.2 88.1
4259.6 190 482.4
9.5 28.8 0.8
91.2 22.2 3.7
856.9 48.1 35.8
1.3
14748.4 14329.5 2701
63 139.2 17.6
659.8 34.7 93.8
-0.1 114.4
1539.9 264.5 0.3
188.5 253.2 21.3
0.1 86.9
0.5 0.9
421.2 124.9 98
11.4
1038.8 236.2 4.8
315.7 140.6 64.9

1351.4 456.9 449.7
1244.9 126.6 30.5
1250.6 119.9 54.3
1202.3 1212.8 3.6
81572.4 10011.2 301.4
3219.2 2960.3 1088.8
9.3 271.3 4.5
12096.6 3363.4 2781.1
18581 4707.8 2047
8088.4 2307.3 2044.3
5231.9 39.7 9.8
197.4 129.5 61.7
458.6 158.4 101.2
32.9 35 1.9
13.7 31 21.5
21.1 128.2 11.2
19.3 1.9
4530.6 1456.2 1
222.8 733.9
329.3 129.2
933.1 472 16.7
2356.7 125.9
3253.1 424.1 248.4
523.8 132.3 51.7
1031.8 248.5 244.9
2.3 31.4 19.3

0.9 28.5
0.1
0.2
49.5 38.5 6.2
99 32.5 1.9
3.6 33.5 3.8
25.5 245.2
8.8
37.5 71.4
164.4 6668.3 6
0.3 -13
675.1 101 114.9
0.9 18.9
1206.7 204.1 21.2
1386.7 2507.5 109.4
157.2 47.9 82
4227.4 2151.7 649.9
160.9 641.7 446.2
119.5 6.9

Receivables Cash and bank balance Current assets
1.9 3 16.4
35.9 0.7 54.9
12.1 1.3 48.5
117.6 264.2 433.4
58.6 16.5 111.9
9.2 0.6 9.8
6.2 0.3 6.5

23.8 4.4 28.2
11.9 0.2 12.1
3 4.1 9.2
0.5 38.7 40.1
167.8 1.1 182.5
849.7 0.6 850.3
96.3 0.6 96.9
724.8 16.2 761.8
4.3 5.9
0.2 0.2
50.7 0.4 51.1
123.4 47 170.4
13.5 27 40.5
57.2 1.1 58.3
28641.3 1470.7 35514.9
427.1 121.4 969.9
2.6 2.6
801.1 1017.1 1865
7 0.3 8.6
0.5 0.2 3.2
6.1 47.6 53.7
33.1 6 41.6
71 2.6 127.4
3896.6 196.1 18960.6
0.8 16.1 108.2
3.7 32.8 283.5
56 4.4 73.8
34.4 2.5 126.5
174.2 3.5 223.4
42.7 0.3 118.3
196.6 10.4 207
13.7 19.4 33.7
254.5 34.4 390.4
14.6 1.1 17.5

42.6 1.2 43.8
4793.5 33.4 4893.6
24.7 0.3 46.1
113.3 3.6 116.9
88.5 1.7 90.2
287 1.2 288.4
0.1 14.1 14.2
0.3 0.5 0.8
1.8 4.3
6 0.2 6.2
49.6 42 114
13.5 0.5 20.4
70.9 72.4
217 6.7 437.7
0.3 0.4
0.6 0.6
14.9 291.3 369.5
5867.8 646.4 8075.8
159 0.1 268.1
74 250.8 508
0.1 1.7 1.9
120.8 2.4 129.5
0.6 358.2 358.8
12.5 0.2 21.7
222.2 31.7 825.7
24.4 1 30.4
290.5 0.3 290.8
22.7 2.6 79.3
3.9 3.9
0.1 0.1
5.2 5 10.2
1408.9 16.3 1599.7
1.2 9.3 10.5
32.7 0.5 33.2

1772.7 129.5 3821.9
23.6 11.9 79.4

909.6 774.4 2465.8
1385.2 5.4 1616.2
24.2 22.7 52.1
0.8 3.4 5.1
95.7 1.1 295
106 328.8 7036.8
31.8 2.9 90.2
15.6 1.8 79
216.5 0.2 218.3
405.7 53.9 605.8
123.7 256.7 380.5
1166.4 26.9 1240.7
0.3 0.6 77.3
452.6 106.4 845.8
3.4 0.6 32.3
882.8 3405.1 11076.9
0.7 1.2 1.9
22.3 4.3 26.6
16.1 1.7 48.2
338 6.5 359.5

28.7 19.2 137.3
13.1 3.2 24.4
2.4 88.1 90.5
0.7 29.5 31.2
54.3 0.9 129.7
7.5 19.9 43.6
60.2 113.5
139.8 1.8 142.6
235.5 20.3 404

0.5 0.1 0.8
6.6 6.6
0.8 0.4 1.2
17.3 0.2 17.5
422.9 69.3 910.4
14.9 0.4 15.3
118.8 1.7 125.5
10.5 1.2 15.1
2.2 0.9 4.9
11789.4 8366.3 60283.9

181.3 32.7 239.9
0.3 0.3
242.3 29.1 338.1
172.2 647.6 998.8
88 16 221.3
1900.2 594 3816

302.5 694.8 1017.4
5.6 14.6 20.2
323.6 498.8 1316.8
39765.2 309 50735.5
136.3 20.3 183.4

6.4 2.5 20.7
41.8 2 58.3
4.8 0.6 7.4
8.4 11 19.4
5.1 610.3 615.4
13.6 115.5 240.5
413.5 141.5 1346.6
2676 888.4 6107.4
82.1 9.2 91.3
1.3 2.3 6.1
15.6 15.4 31.4
294.3 9.2 399.5
198.9 9.2 682
2.2 2.2
125.9 0.8 220.9
15.3 16.4 31.7
1719.7 68.2 2788.9
62.6 2.7 102
34.8 3 49
12.3 11 30.1
15577.9 2201.4 23807.9
1.6 1.4 3
43.1 0.6 96
78.6 47.1 128.8

162.8 0.7 293.5
21.2 0.8 23.5

123 1.4 421.2
184.9 0.6 259.9
0.7 2472.3 20456.4
296.8 1.6 338.9
76.8 18.6 170.4
118.6 14.9 178.1
303.5 62.4 432.1
44.5 4.6 85.2
238 4.7 334.2
39.5 0.8 40.7
2.1 1.7 16
11.3 0.8 12.1

1069.7 43.6 1386.1
1.8 2.1
9.4 62.1 74.5
37.6 0.7 38.7
6 1.8 10.8
486.1 5.5 545
199.3 3.5 213.6
0.2 4.7
6.6 122.9 129.5

47.6 26.2 116.2
0.5 0.1 0.6
1.2 0.3 1.7
13.6 1.8 15.4
102.6 6.8 235.1
2.3 0.3 2.6
1623.3 219.2 2763.6
10248.2 778.4 22596.9
2989.2 146.2 16185.4
1327.1 913.6 35977.3
72675.7 17747.7 147857.9
0.3 0.5 0.8
5.9 1.4 25.7
286.1 0.6 301.4
1.2 17.6
966 204.5 1183.6
310.9 79.6 391.4
0.1 0.1
4.5 0.4 14.5
342.1 0.7 348.9
4.9 4.9
33.8 3.6 37.4
97.8 0.2 100.1
69213.5 1452.2 89022.4
59.9 4.6 142
670.9 811 2438.7
138.1 0.7 171.6
7.4 0.5 7.9
0.1 0.1
12.7 62 74.7
2 1 3
101.3 6.9 136.4
53.3 0.5 54.2
3381.2 678.4 4500.4
33 3.5 65.9
1624.8 5595.1 10642.2
84.8 4.7 132.2
3313.4 995.5 5266.5
11 1.2 34.3
31.8 0.1 31.9
122.4 4.8 140.7
347.1 10.9 394.3

1561.5 141.1 1946.5
0.8 2.3
0.9 4.3 5.2
1.1 0.5 1.6
0.7 0.5 2.8
0.6 0.6
4.8 0.2 5
149.2 36.6 597.9
0.2 0.9 1.1
1.4 2
1 1
0.9 2 3.4
0.6 0.1 0.7
653.2 36.4 689.6
4.5 0.1 10.2
18.5 10.2 38.1
57.5 0.3 61.1
557.2 556.3 1600.1
0.4 10.9 11.3
1172.3 671.7 2292.8
46.6 2.7 65.7
57.8 1 112.1
2685.2 4540.6 7801.6
1175.8 5.2 1181
123.6 1.6 194.2
967.4 159.6 1610.7
23.2 9.3 32.5
1.9
14376.8 3046.2 20455
9.9 0.6 10.5
5.5 8.2 19
3.7 0.8 6.8
84.4 16 267.6
66.8 19.1 153.8
28.8 2 54.9
293.4 6 531.8
0.9 4.6 5.5
219.5 3.9 326.3

47.3 33.5 83.8
54.4 0.6 72.7
5.4 1.3 12.5
29.9 0.3 30.2
37.7 12.8 53.5
4.1 23.8 28.3
4.1 0.3 4.4
43.2 9.2 52.8
24.6 24.3 145.6
237.6 15.8 263.6
2.9 0.1 3.3
0.5 0.2 18.9
375.1 194.2 1642.2
30.2 7.9 145.1
36.5 32.3 214.2
1 1
2.1 1.8 3.9
243.3 14.1 437.4
151.5 151.5
29.1 15.9 70.5
17906.2 10595.6 29264.3
365.8 4.1 470.9

1.1 3.4
1.3 0.7 3.3
1.8 0.6 10.2
611 99.8 733.6
10.1 1.4 28.7
25.8 26.1 51.9
647.2 56.3 795.3
4502.7 12.5 11827
34 0.3 163.6
114.7 115.8
3.4 5.3 24.4

300.3 77.1 404.3
995 67.4 1401.7
513.4 3.2 544.4
14345.6 784.6 23073.9
371.6 351.3 1347.4
39.3 3 42.3
366.9 9.5 409.1
31588.3 9450.5 41193.2
1.8 6.5 8.5
664.1 0.7 669

477.5 12.5 651.7
80.3 80.3
1.7 1.9 3.6
3.8 0.2 21.1
1270.7 1750.3 3201.3
32.6 10.4 67.9
3.8 0.2 7.6
23.5 0.1 37.6
662.6 1.8 1064.4
28 2.7 40.8
18.4 0.3 18.9
3531.8 201.5 4730.2
4.8 0.4 5.2
0.5 2 2.5
1.5 0.3 7.6
48.1 4.8 52.9
0.2 12.4
1035.9 118.4 1262.3
0.1 35.4
55.5 0.5 74.2
0.2 0.4 0.6
992.2 114.5 3720.4
9.8 51.7
0.5 1.6 2.1
156.5 1.7 262.5
297.9 4.2 472.7
1535.3 958.3 4777.2

4.9 0.6 34.4
6.4 3.3 25.1
27 12.2 63.9
424.2 40.9 633.8
0.2 0.2 0.4
36.3 0.6 49.8
6.1 5.5 12.6
1 11.8
269.9 0.2 429
1000.6 20.8 1021.4
883.2 49.3 938
22.6 31.5
659.4 659.4
2.6 0.9 3.8
7.3 0.3 33.2
250.3 10.3 293.3
39.2 0.2 43.2
6.4 2.2 9.8
8.9 6.2 27.3
2.6 8.3 12
28.7 0.6 30.3
16 6.4 52.2
1 1
687.8 11257.7 12682.6
48.1 1.7 150.7
58.8 31 161.4
0.3 0.1 29.9
0.8 0.1 0.9
177.8 1.3 269.7
25.5 4.5 77.3
2217.7 9139.9 11360.8
39.3 0.2 39.8
7.5 0.1 11.3
0.2 0.2
2236.9 1124.2 3455.2
151.6 0.2 178.8
152.9 8.1 516.6
41.3 0.5 41.8
16.8 0.1 48.1
0.1 0.1 0.2
422.4 52.1 964.1
223.4 2.2 225.6
138.2 7.9 146.1
526.1 0.6 1375.7
37472.7 1614.5 46230.1
0.4 2.1 2.5
0.7 0.2 3.6
3.6 3.2 8.2
87.8 2.5 119.7
6.7 21.6
90.3 10.3 150.5
0.6 2.3 9.4
31.4 0.4 31.8

0.3 1.4 25.2
17 8.2 46.6
2.3 4.8 11.4
3.3 0.5 3.8
98.1 1.7 118.1
9996.6 21848.9 36895
10.7 1.8 15.4
257.6 2.5 380.1
84.4 3 109.7
1152.8 53.6 1509.4
23.7 15.2 44.4
58.7 16.3 78.7
25.6 7.2 49.7

4.2 5.8 126.5
0.8 5.9 6.7
1.2 7.4 9.2
513.7 57.4 590.5
1 2.4 109.8
70.2 76.3
3.6 3.6
0.4 0.4 0.8
1.8 1.3 7.7
1203.3 2632.5 3889.5
12.6 1.4 19.3
41.5 0.6 55.6
59.1 0.7 59.8
79 6.9 264.8
36.7 36.7
2.5 0.4 2.9
31.2 8.6 126
664.9 73 927.4
0.1 0.6 0.7
7.6 0.7 10.4

5.2 0.1 6.9
0.3 0.3
37.4 0.4 43.8
20.6 5.7 51.3
4.4 8 12.4
8.9 0.7 167.4
274.2 7.7 395.7
10.3 7.5 17.8
83.7 4.8 153.4

125.5 3.7 203
27.9 62.8 99.6
135.7 0.3 137
1111.1 22.2 1202.8
14794.2 497.9 30160.8
802.6 2.5 825.1
725.2 3 1079
309.5 35.9 442.6
1069.5 121.3 1190.8
1 1
72.3 15.4 175.5
2.6 38.3 166.1
3 3.1 27
922.4 0.7 934.4

0.2 0.9 1.1
25.2 2 41.6
121.4 0.7 196.1
32.6 4 48.3
0.8 3.5
2037.8 147.5 3313.6
18.9 0.1 47.6
168.7 0.5 169.2
501.8 0.1 501.9
17.6 5.7 29.9
4 49.4 71.1
542.8 49.3 1353.6
7.5 36.6
2640.9 361.7 3621.8
820.7 21.6 1317.8
70 2.5 99.4
7.3 6.5 23.1
71.8 6.9 199
0.2 0.1 0.3
0.9 0.3 1.2
0.1 0.1
2.8 2.8
7.5 24.6
0.4 1.3 3.8
169.7 43.5 371.6
0.7 0.1 34.5
352.6 34.5 387.1
23.3 2.8 28
48.4 2 108.8
102.4 0.1 226.9
196.7 226.6
0.1 1.1 1.2

36 3 69.2
2384 11.7 4037.2
47.8 0.3 87.8
5142.3 533.2 6968.7
53.8 6 62.7
0.1 1.8 1.9
4.3 3.2 27.7
3491.8 701.2 5615.8
9.4 0.2 17.5
4.4 4.4
2.1 2.1
239.7 52.8 4151.2
26.4 0.1 26.5
0.5 17.9 42.8
64.9 0.5 65.4
0.1 0.1
57.9 5 95.6
0.1 1.7
96.9 5.9 205.5
10.2 0.5 10.7
44.6 0.4 59.2

113.8 6.6 395.8
159.5 71.3 571.2
1111.5 107 1722.4
2661.7 382 4080.5
106.8 50.4 166.9
248.7 125.7 766.2
438.2 441.4
109.1 1.7 359.6
12.6 1.3 13.9
3170.8 182.2 4565
3.9 15.9 23.2
39.6 0.7 77.3
4.2 0.2 4.4
12.1 6.8 140.1
0.9 0.7 1.7

16.1 180.8 279.7
52.3 58.8 546.1
15.3 0.1 15.4
95 17.3 150.7
38.6 52.1 124.9

41784.8 187.3 42224.2
0.2 0.2
0.3 0.3 0.6

5.9 4 30.6
0.1 0.1
125.8 3.4 129.2
5.3 0.8 15.9
1.3 1.3
21.8 0.7 39.8
44.9 44.9
179.7 2.4 188.1
11.2 5.1 17.4
0.3 1.2 1.6
10814.3 53.1 12498.3
3306 15.5 4988.7
71.7 2.9 80
0.7 0.7
17.9 0.1 18
3.5 0.1 12.8
0.5 0.5
0.8 0.9
393.1 366.3 994.3
333.1 61.2 476.7
0.4 0.5 0.9
6.5 0.5 8.4
466.2 771.6 1652.3
1867.3 312.3 5426.9
318.8 56.5 798.3
323 14.6 368.6
353.8 30.5 409.4
14.2 1.6 123.9
235 2.3 1154
359.9 21.2 442.9
3.9 6.8
1.1 1.1
1513.9 322.7 1917.5
379.5 10 460.1
10.1 18.8
134.1 3.5 151.7
164.7 314.7
0.3 0.4 2.2
38.6 1.4 98.8
1.4 0.8 3.4
1.3 5.3 94.7
353.1 55.7 891.2
6.6 1.4 8.8
34 0.6 38.3
264.5 37.9 338.2
101.7 266.3 3069

17.4 16.7 51.7
260.3 1.6 355.7
0.3 4.4 4.7
1086.1 5.8 1092.2
39.5 2.8 115.9
6.5 2.5 9.6
0.1 0.6 0.7
89 2.3 189.3
0.2 0.2
212 27.9 244.7
82.4 0.6 147.9

615.5 12.8 1078
218.5 3.6 252.6
279.8 25.3 359.4
181.2 0.6 185.4
32771.9 3570.1 36643.4
2.1 37.9 1128.8
4.5 3.6 12.6
1519.7 69.9 4410.8
2928.9 76.2 5052.1
0.9 42.8 2088.1
269.2 61.1 340.1
41.8 9.9 113.4
173.9 22.6 297.7
19.7 1.7 23.3

7.2 1.7 30.4
14.2 1 26.4
12.1 0.3 12.4
805.8 132.3 939.1
432.8 0.6 435
80.2 18.9 99.1
148.9 17 182.6
100.2 11.7 111.9
495.7 8.7 753.2
111.6 22 185.3
86.5 1.8 336.5
4.4 4 27.7
0.5 1.5 2
0.1 0.1
0.3 0.4
14.9 21.6 42.7
9.4 11.3
0.9 4.9
5.3 0.6 5.9
9.6 9.6
3.8 18.3 22.1
293.1 0.2 299.3
18.7 0.2 19.2
319.5 1.4 435.8
1.2 0.6 1.8
270.3 38.4 334.6
268.6 96.6 479.5
164.7 24.9 271.6
1168 155.9 1973.8
106.1 4.1 556.4
38.4 0.3 64.1

Total assets Current liabilities Trade payables
29.1 4.5 4.4
63 49.3 27.2
56.8 35.1 15
878.9 107.6 101.5
140.7 114.9 38.3
31.5 2.6 1.1
33.3 6.1 6.1

31.1 0.3
33 0.1 0.1
18.7 1.5 1.5
267.5 0.7
228.1 131.4 18
6559.7 234 217.5
108.7 86.2 39.1
1249.9 870.2 719.5
33.7
14.9 0.1
55.9 14.3
191.5 45.1
133.3 3.4 0.2
161.2 43.7 43.7
146196.5 82799.1 28706.9
14363.4 4577.9 588.1
2760.1 816.8 463.8
76205.7 26752.5 25.8
70.5 14.5
4.3 0.5 0.3
208.8 1.5 0.8
176.9 17.1 17
315.1 119.5 23.8
45842.6 28122.7 14575.2
207.6 16.6 14.7
342.7 136.9 135
176.8 70.9 44.9
238.2 64.8 61.5
271.5 37.1 162.6
285.6 74.2 6.4
294.2 162.7 161
262.1 3.7 3.5
527.4 141.2 85.9
43.4 2.5 2.4

244.2 39.7 30.4
9252.8 1667 1377.5
57.7
201.8 119.8 86.9
119.7 11.8 11.8
2752.8 533.1 445.3
17.6 0.2 0.1
136.8 1.7 0.1
1246.5 0.2
22.3 0.1 7.8
153.2 17.6 17.2
43.4 12 12
100.2 66.8 65.6
1113.8 511.5 34.7
108.7 0.1
65.4 0.1
890.5 556.3 5
11003.2 7534.7 1255.1
309.9 140.3 96.1
555.7 374.6 179.3
1.9
245 18.6 18.6
1184.3 1
29.8 1.1 1.1
1552.3 309.9 59.7
69.1 1 1
1134.1 237.5 234.6
165.2 73.3 15.4
21.7 3.5 2.8
0.3 0.2
31.3 0.7 0.1
1686.3 1508.6 1063.9
25.5 0.8 0.8
120.1 1.4 1.4

7039.8 3152.5 1500.1
278.8 27.6 14.7

4363.9 2157.2 960
1711.6 59.1 1.4
82.9 10.4 0.1
129.8 0.7 0.3
4440.6 574.7 574.7
30829.3 5868.6 2436.4
140.9 0.7 0.7
131.6 0.1 0.1
298.9 233.2 226.6
780.2 556.9 272.8
1165.8 166.5 3.2
3014.9 536.2 109.8
180.8
1326.4 672.7 191.6
32.6 0.4
17312.2 3988.9 4397.9
144.1 2 1.1
42.1 10.8 0.5
49.1 4.4 4.3
1137.7 159 133.5

178.8 130 126.7
126.8 9.4 1.9
156.5 0.2 0.2
47.2 0.2 0.2
176.7 103.4 21.4
1751.5 24.5 15.2
445.8 35.3
241.3 129.6 115.9
863.7 398.9 172.2

49.5 6.5 1.7
32 0.1 0.1
1.4 2.3
36.9 23.1 21.4
7157.3 637.5 99.6
89.3 22.1 14.5
139.5 66.9 49.5
265.3 9.1
44.1 2 2
273945.3 33339.8 3968

247.7 186.1 147.1
8.4 198.6 114.4
480.6 209.5 72
2625.9 1118.4 519.3
359.8 177 33.5
7486.9 2070.7 573.5

1578.1 43.2 21.1
56.5 7.2 6.6
1830.2 140.1 38.7
79681.5 47076.1 4519
222.7 105.1 82.4

24.5 5.1 4.9
118.4 40.8 40.8
36.8 4.8 4.8
53.4 4.8 4.8
25936 1711.2 85.2
996.3 36.4 0.7
2394.8 1294.9 115.3
6752.8 5688.7 2621.8
334.8 1.5
216 0.1 0.1
47.5 0.7 0.6
762.4 299.9 35.1
819.5 371.7 55.6
5 0.1
269.5 218 168
72.2 5.5 2.5
3295.7 1678.1 1635.1
232.7 26.7 26.7
52.6 11.2 0.1
39 3.5 1.8
44741.5 21514.8 5013.5
51.6
136.7 2.2 2
168.4 68.4 45.1

437.1 170.7 71
114.6 12.9 7
954 482.9 74.8
266.2 114.4
25209.5 15164.9 0.1
522.6 244.9 124.2
185.1 83 15.3
346.7 76.8 5.2
497.2 313.3 75.9
88 69.3 49.8
738.4 321.9 226.9
185.7 32.6 32.5
34.3 3.6 2.4
146.4 0.5
2777.3 1768 752.2
336.4 0.4
143.7 66 10.8
184.4 5.4 1.8
12 8 6.7
653.5 522.6
1862.2 145.5 133.6
318.2 0.2
393.6
170.7 79.8 75.2
39.3 1.3
36.5 0.8 0.8
58.4 34.3
789.6 607.3 108.5
63.8
12875.1 3049.3 728.1
99108 11822.9 6406
39849 15325.7 9215.8
55856.7 35384.4 22085
576601 86345.9 28616
51.5 0.5 0.5
55.9 22.3 7.4
368.4 219.1 164.2
120.6 16.3 16.2
10515.6 1395.3 314.2
477.7 435.2 243.1
0.1
141.6 8.8 8.3
786.7 19.4 18.6
71 7.1 4.7
43.9 37.6 10.9
111.7 85.4 85.4
108763 68056.3 15486.6
176 104.8 5.2
6652.3 3386.4 3140.2
189.6 83.6 83.5
36.7 0.2 0.2
45.4 23.2 12.2
115.9 12.7 12.6
139.1 0.4
184.1 39.4 23.7
75.1 5.4
60948.3 18108.5 3874.2
93.9 62.8 15.1
58585.9 4709.7 150.1
245 63 32.6
27901 10959.9 3328.4
52.1 10 9.9
33.4 2.6 0.2
243.5 70.3 21.2
2523.3 1379.5 1359.8

2176.8 1727.2 1595.9
5.4 0.4
2352 1.6
31.6
32.7 4.2 4.2
73.2 0.4
58.8 6.7 0.9
832.8 545.4 3.6
97.6 0.3 0.3
21.7 0.1
42.9 15.4
31.1 0.5
31
2078.8 250.6 398.1
245.9 8.8 0.3
101.5 23.4 14
343.8 249.7 66.4
2911.4 575.9 357.6
58 4.1 0.5
2701.1 848.6 312.9
105.9 4.2 3.7
136.6 99.3 52.7
33914.5 6846.8 2176
2116.3 1712.6 1321.4
199.7 17.8 6.6
2722.6 2171.2 330
2226.9 73.3 1.9
14.5 6.2 0.4
35081.5 20537.2 13489.6
75.8 14.5 14.1
107.7 6.1 5.5
64.9 0.8 0.6
1003.5 108.6 49.2
198.2 85.4
171.5 18.9 18
540.1 537.6 395.6
18.2 0.2 0.1
426.1 269.8 49
597.4 30.5 9.7
1484.1 178.2 172.9
38.7 6.1 2.3
31.1
80.6 39.6 23.8
88.9 83.5 1.9
539.5 14.7 4.6
65.8 48.6 15.1
462.9 216.8 29.6
1083.9 364.7 350.6
9.5 1.8 1.7
21.2 10.2 3
3592.5 1722 591.9
947.4 390.6 33.6
406.1 45.4 17.8
59.6 0.2
35.1 3.9 0.4
1007.5 361.4 34.1
248.8 171.8 150.8
529.4 384 73.2
36272.8 27443.2 23922.8
1137.8 253.1 87.3

41.7
8.6 23.4 1.5
19.8 3.1 0.4
1111 486.5 87.4
57.3 99.8 26.1
623.3 14.5 4.4
1646.7 582.7 45.8
15506 5686.1 540
254.7 4.5 4.5
279.1 64.3 54.3
51.9 27.6 19.1

1096 733.1 30.9
1468.6 1150.7 819.8
611.4 379.5 338.6
44366.8 23197 9294.3
5151.2 568.2 57.2
93 39.4 36.3
632.7 303.1 300.5
50767.5 36320 21200.5
20.3 0.8 0.6
679.5 644.6 643.2

899.9 573.9 16
1864.2 485.8
68.8 1
46.7 13.4 11.3
23786.4 4935.1 1385.8
134.5 62.1 2.8
18.7 1.1 1.1
431.3 1.5 1.3
1478.3 507.7 296.8
192 10.7 9.6
239.6 30.6 19.6
6041.7 3955.3 466.1
5.3 0.1
35.3 3 0.5
9.5 1.4 8.2
286.4 162.3 86.8
28.6 0.1
4109.3 957.1 813.2
35.4
170.3 195.2 26.9
51.5 0.9 0.9
7646.8 2506.3 557.8
141.2 0.1
3.1 4.9 10.2
454.7 185.2 77.1
1547 175.7 138.6
8020 1939.5 1069

44.9 60.6 28.7
120.4 12.7 0.1
505.3 32.7 26.4
831.7 535.2 367
46.4 1.2
51 16 15.4
35.7 16.6 9.1
114
435.9 1.7
1177.7 824.9 35
2795.6 772.9 579.3
60 24.1 13.6
896 654.6 652.9
57.7 0.4 0.2
66.2 7.3 1.1
304.9 202.4 172.2
108.5 38.9 38.7
29.8 6.2 6.2
80.9 48.5
49.2 8.6 6.9
33.8 27.2 27.2
399.9 15.4 4.4
33.5 1.5 0.5
14513 1586 694.7
212.8 119.2 38
478.7 262.1 223.6
304.9 0.2
127.5
289 122.7 14.6
194.6 55.7 50.5
12474.6 12120.8 10122.3
60.3 24.1 23.8
51.2 2.2 2.2
29.2 0.5
6877.7 2571.6 1472.8
265 168.6 155.7
919.1 622.1 63.7
75.7 18.1 18.1
55 4.4 0.1
246.9 1.5 1.5
1010.6 624.6 246.8
249.5 207.4 125
170.5 111 110.9
1639 1075.9 1062.2
64439 25586.6 24785.7
64.7 1.7
3.7 0.4 0.4
55.2 2 1.3
181.1 3.2 1.2
266.3 0.4
218.5 13.3 12.8
197.8 0.4 0.4
154.1 7.6 5.5

65.5 6.8 2.8
56.5 6.8 5
210.5 104.4 32
3.8 1 1
265.1 113.1 111.9
146861 15498.8 8694.5
23.1 6.9 4.5
381.9 60.6 59.3
1928 94.6 44.9
6801.7 965.8 367.2
87.8 21.3 6.7
124.8 48.5 15.8
0.1
70.8 26.3 7.4
745.2 45.1 21.6
18.5 2.3 0.9
396.5 1.3 1
702.3 355.1 204.1
278.9 0.1 0.1
81.3 0.6 8.2
78.3 93.6
31.4 244 13.4
56 0.2 0.2
7531.9 676.2 516.4
161.7 40.3 10
196 54.9 8.6
484.6 64.7 57.4
319.3 281.7 169.9
38.3 1.5 1.5
329.1 38.3 2.4
248.2 41.9 39.6
1381 2107.2 429.3
31.6
217.6 0.2 0.2

131.6 71.6 71
9.5 0.9 0.2

304.6 37.1 36.8
53 49.3 37
31.2
285.4 74.9 0.6
416.4 346.1 339.3
166.6 1.2 0.5
184.7 116.9 70
688.2 130.8 45.4
3714.7 1609.5 800
230.3 126 47.3
1218.6 867.1 589.1
39278.6 23595.9 16631.6
1178.5 1073.2 12.9
1259.1 873.3 479
565.3 320 220.7
13551.5 1362.8 275.8
7.1 2.1 1
630.1 66 58.6
542 247.5 106.1
156.7 0.2 0.2
970.1 590.7 540.4

4.6
48.1 43.2 36.5
223.3 131.6 32.3
90.7 33.2 24.2
9.9 0.1
6259.5 3869.2 367
196.5 28.7 24.6
225.8 181.8 97.7
793.3 468.8 468
96.6 0.3
91 0.5
1768.8 809.3 177.3
39.6 2.5
4523.5 3497 1389.2
2024.2 755.2 398.7
237.7 113.7 113
78.3 7.4 7.4
414.1 178.3 58.8
15.4 0.4 0.4
11.6 0.2 0.1
0.3 0.3
256.4 0.3
34.9 7.4
156.6 0.7
966.4 637.1 535.7
191.1 77.8 0.1
643.2 520.1 344.1
126.3 9.7 9.7
183.8 187.2 104.8
287.4 91.2 64.1
1922.3 180.2 180.2
32.1
97.9 16.7 1.4
5920.1 3572.9 2024.3
88.1 29 29
13917.7 4085.7 3881.4
201 78 17.3
32.7 0.2
36.2 0.4
10303.4 6475.8 418
24.4 12.2 12.1
44.1 3.7
68 6.2
19178.8 8027.7 3826.4
53 5.2
56.9 31.8 2.3
4643.8 300.8
0.2 5.4 3.5
148.2 82 17.2
19 64.2 1
261 133.5 27.1
110.3 17 17
105.2 54.2 54.2

437.9 33.4 33.7
1025.3 875.2 477.1
5325.9 740 230.6
5345 3239.4 550.8
544.5 118.9 84
1042.8 449.2 368.6
466.1 428.3 428.3
497.4 293.3 41.4
62.5 31.3 26.1
10441 3837.8 1217.1
128.6 1.9 1.2
130.1 78.2 74.2
35.2 3 1.3
5720.7 336.5 9.5
125.9 4.7
2223.9 72.3 37.1
1569.1 223.7 27.2
16.5 0.8 3
286.2 141.3 27.6
178.5 18.3 18.3

53183.2 25341.2 16446.5
25.4 30.7 0.4
4.3 4.2 0.2

41 7.8 1.9
26.2 1.3
590.4 0.5
57.8 6.6 6.6
688.1
412.9 19.5 10.6
46.5
210.1 122.9 43.6
171.3 59.2 55.9
31.7 0.1
13168.3 9171.1 4.6
17677.6 8478 398.6
223.7 113.5 112.6
41.1 44.1 31.3
54.9 15.8 15.8
121.8 11.9 11.6
230.7 0.3
310.5 0.9
4118.6 438.8 207.8
711.4 468.2 215.9
51.9 41.8 2.9
26.4 5.4 5
3038.4 1452.5 360
10020.7 1694 1345.4
1576.5 921.5 494.9
438.6 297.6 279.3
601.4 405.2 347.3
224.3 113.5 8.6
1474.9 619.4 308.8
1102.5 577.3 199.1
106.6 1.5 0.6
32 1.6
2151.9 1269 729.1
1239.2 573.1 347.3
169.9 1.3 0.2
210.8 137.8 29.3
475.3 199 47.8
9.3 0.1
129.3 58.5 58.3
30.6
271.3 0.1
1011 797.9 318.7
36.5 7.5 3.6
50 27.6 27.5
420 307.4 58.9
2.8 0.5
21044.4 5405.4 1563
244.4 24.1
379.9 340 307.9
116.3 0.7
1426.9 1127.3 1093.1
327.3 41.6 12.5
98.9 1.5
4 0.5 0.5
239.4 104.8 37.1
13.9 2.5
421.7 178.3 83.1
185.9 43.4
1385.3 780.7 142.2
289.4 155.3 30.2
483.7 284.7 253.8
1286.1 54 49.9
42824.4 30717.9 5651.5
4517.3 1432.3 399.2
409.4 135 63.2
5808.3 2114.3 1527.8
7352.9 1808.2 1480
4479 1358.9 1005.4
1182 1090.9 569.4
216.4 75.8 44.3
379.4 206.1 138.7
37.9 2.1 1
31.2 0.2
142.7 1.9 0.9
25.9 5.9 5.7
1930.2 449.4 185.7
1164.4 423 417.6
219.7 89.9 64.9
684.3 210.7 28
242.4 44.7
1410.5 787.6 758.9
335.2 188.5 102.2
425.6 136.4 48.2
31.6
31.6 0.5 0.2
0.1
6.4 6.1 0.5
45.4 6.4 6.4
42.5 6.5 6.1
38.4 4.8
251.9 5.4 1.2
129.7 2.1 1.7
79.6 6.4 5.4
6865.6 163.1 80.1
57.2 22.5
452.3 349.9 309.8
19.7 0.7 0.7
676 389.6 71.9
4467.2 847.9 92.1
303.8 244.5 218.6
4298.8 2046.4 244.8
703.2 23.6 23.6
209.8 90.3 9.7

PBDITA PBIT Profit after tax
-1.9 -2.5 -3
4.1 3.8 0.4
-1.4 -1.8 -2.2
62.7 59.4 52.2
12.4 9.4 3.1
0.6 0.6 0.3
0.1 0.1 0.1

0.2 0.2 0.1
0.8 0.8 0.1
4.9 4.6 2.7
16.5 15.8 12.3
34.4 22.7 7.2
4 3.5 2.1
-1.4 -1.4 -6.8
41.9 35.4 12.9
1.1 0.7 0.3
-0.9 -0.9 -0.9
1.8 1.7 0.8
4.1 4.1 1.2
33.5 19.8 11.1
0.4 0.4 0
15118.1 14258.3 5201.1
2878.4 1811.3 814.8
-1.3 -1.4 -8.9
2130.7 2130.4 -565.4
1.1 1.1 0
0.2 0.1 0
12.7 8.4 6.4
2.5 2.4 1.3
0.3 -2.6 -2
4406.4 1018.8 -1097.5
41.2 32.9 17.6
33.6 29 11.7
18.1 10.4 4.1
8.3 7.2 3.8
-144.8 -205.2 -208.7
-5 -11.2 -11.9
0.7 0.1 -1.2
11.1 8.4 8.4
63.1 18.8 -11
0 -2.3 -2.3
-2.1 -2.3 -2.5
-46.3 -160.3 -208.8
3.1 3 2
5.8 5.3 2.6
0.4 0.4 -0.1
2.4 2.4 1.9
1 1 0.4
12.3 12.2 6.3
2.1 2.1 1.2
0 0 0
12 11.3 8.1
0.1 0.1 0.1
0.4 -0.2 -0.5
142.3 109.9 13.5
5.3 5.3 4
-0.1 -0.1 -0.3
13.6 -9.3 -71.6
158.3 149.8 55.8
10.8 8.2 0.9
26.2 25.4 8.3
-0.2 -0.2 -0.5
2.1 1.9 0.9
57.1 57.1 3.3
-0.7 -0.7 -1
118.7 68 27.8
0.6 0.5 0.1
0.6 0.5 0.1
9.3 8.1 4.9
-0.2 -0.3 -0.7
0.2 -0.2 -0.8

-47 -78 -127.4
-0.1 -0.1 -0.3
4.1 2.5 1.6

715.3 503 189.3
9 8.3 1.7
237.8 60.8 52.6
-38.1 -69.5 -63.9
20.9 -207.2 -210.8
2 2 -0.1
-9.9 -10.5 -11
6773.6 5794.6 3179.1
19.4 11.8 -0.1
2.3 2.3 -0.1
2.1 2 0.8
52 44 7.3
57.3 53 7.6
155.8 150.7 -84.5
3.2 3.1 0.2
85.2 57.6 11.7
0.4 0.4 0.2
4253.2 3124.4 2176
12.9 12.8 9.4
3.5 3.5 0.4
0.5 0.5 0.1
54.7 17.3 6.4

13.3 9.3 3.3
39.8 39.8 31.4
5.7 5.7 3.8
0.4 -0.3 -0.5
11.9 10.3 0.5
10.6 9.7 6.1
8.9 0.1 0.1
14.1 11.4 7.8
104.4 74.4 15.8

2.2 1.1 0.8
2.7 2.7 0.4
0.2 0.2 0
0.3 0.3 0
488.9 435.7 155.7
0.2 0.2 0
15.2 14.9 9.5
1 0.9 0.3
2.7 0.4 0.3
22053.8 17951.7 8451.3

7.6 6.3 2.7
-9.2 -9.4 -12.6
38.9 31.8 9.2
692.1 619.1 453.3
51.8 39.8 20.8
1515.5 1350.3 834.6

49.7 17.7 10
-1.4 -1.7 -2.2
635.3 606.6 372.5
9357.1 8388.1 -111.4
11.9 9.9 3.3

2.5 1.4 0.3
2.7 0.4 -3.3
0.9 0.4 0.1
0.3 0.3 0.1
174.8 170.2 -1507.5
59.4 43.3 33.1
301.1 253.3 127.7
651.9 607 138.1
0 -0.6 -0.7
12.7 11.9 0.4
2 1.9 1.2
69.7 66.3 16.6
100.1 89.3 33.5
6.1 3.9 4.2

1.6 1.4 0.1
3.5 0.3 0.2
370 354 215
5 4.6 0.8
0.1 0 0
0.1 -1.1 -1.1
3172.3 2673.4 1198.3
6.1 6 -0.4
0.2 0.1 0.1
24.6 22.3 7.6

36.1 32.9 7.4
-1 -1 -1.7
132.6 119 52.7
5 5 2
489.6 485.1 361.9
30.4 23.2 -1.8
18.1 16.7 4.6
23.2 14.7 3.9
46.9 40.7 9.1
5.8 5.6 1.1
19 13.5 1.6
2.6 2.3 0.6
0.1 0.1 0.1
4.2 4.2 2.7

-291.6 -426.9 -731.2
-0.3 -1.3 -1.3
5.8 4.7 0.7
-16.2 -28.2 -28.3
0.6 0.6 0.2
19.3 15.7 7.8
19.5 15.2 3.9
0 -0.3 -0.5
29.5 29 19.1
21.1 20.4 13.5
0.1 0.1 0.1
0.2 0.2 0.1
1.5 1.4 0.4
18.9 0.2 -42.5
0.2 0.2 0.1
194.6 42.1 -584.9
11447.1 5979.7 212.7
3432.3 1807.5 294.7
1030.1 662.5 150.9
56493.3 39137.9 22264.3
1.1 0.9 0.4
4.1 2.1 0.2
16.9 14.8 4.8
0.9 0.9 0.4
565.1 398.5 198.2
91.4 91.1 6.2
0 0 0
4.1 2.2 2.2
3.9 0.3 0.1
3.9 3.9 3.5
5.9 5.8 5.6
0.8 0.5 0.3
5644.9 5239.3 448.6
26 23.7 3.2
565.4 416.8 -2.5
2 1.8 0.9
0.8 0.6 0.1
-9.4 -11.6 -13.4
2.7 2.7 1.2
4.2 3.9 1.6
-0.9 -5.8 -5.3
0.6 0.2 0.1
7508.6 5036.5 1883.3
10.8 9.5 3.9
9357.3 7528.2 4457.3
-1.3 -3.2 -6.7
-351.3 -962.8 -1873.1
2.5 1.2 0.6
3.3 3.3 0.1
15 -1.3 -11.6
364.7 341.9 74.3

127.9 127.8 12.9
-7.4 -8 -8.2
41.5 41.5 27.3
0.4 0.1 0.1
1.1 0.5 0.1
3.2 3.2 2
-20.4 -20.5 -20.9
79.3 65.7 5.6
0.3 0.3 0
0.6 0.6 0.4
-3 -4.1 -4.4
2 1.9 1.3
-0.2 -0.2 -1.6
55.3 19.9 7.5
0.1 0.1 -0.2
8.9 7.9 1.9
0 0 0
384.3 376.8 267.1
-0.8 -1.6 -1.6
462.6 439.5 330.2
1.3 0.7 -0.5
5.9 5.2 2.5
8052.8 6475.5 4190.5
111.1 109.7 10.4
7.4 7 -0.4
-811.9 -1122.8 -1375.9
5.1 4.7 1.1
-0.5 -0.5 -0.9
3813.1 3136 1899.2
1.5 1.3 0.8
-0.6 -7.6 -9.2
1.7 1.1 0.2
64.3 49.6 27.9
17 10.2 0.3
0.9 0.2 -0.4
2.5 2.4 1.1
0.4 0.3 0
31 27.5 2.5
46.8 11.3 6.7
8 5.3 3.9
0 -1 -1.3
0.2 0.2 0.1
10.6 5.5 1.4
0.5 -0.8 -1.1
2.2 2.2 1.2
-1.2 -2 -2
30.4 19.5 -3.4
23.4 22.5 1.6
0.4 0.4 0.2
1.3 1.1 0.1
579 411.4 252.4
-11 -29.5 -75.6
25.5 24.6 0.7
1.4 1.4 1.1
-0.5 -0.7 -3.3
85.1 48.8 1.6
-0.1 -0.2 -0.2
-5.8 -56.4 -56.7
1614 1597.1 554.1
50.1 41.1 13
0.8 0.7 0.4
-1 -1.8 -2
-2.5 -3.4 -3.6
357.2 350.9 205.8
-0.1 -0.1 -3.7
15.7 2 1.9
160 124.4 39.8
533.7 214.8 -931.6
5.2 3.7 0.5
-0.1 -0.6 -0.6
6.1 4 0.3
69.8 66.4 17.8
54.5 49.8 12
9.5 7.2 2.4
971.1 907.7 548.9
39.8 2.4 2.4
0.7 0.2 0.1
20 10.1 8
2151.2 1950.1 601
0 0 0
2.3 2 1.3
69.1 54.6 6
2 -42.6 -43.9
0.6 0.6 0.1
0.3 0.3 0.1
5577.6 4742.1 3108.9
8.2 7.4 0.6
0.2 0 0
-0.6 -0.9 -1.1
416.4 386.5 214.2
-1 -3.3 -3
-2.9 -3.4 -3.4
508.5 450.5 83.9
0.3 0.3 0.1
1.5 1.5 -0.6
0.6 0.5 0.1
1.8 -2.9 -2.3
-0.8 -0.8 -1.1
217.7 214.6 155.6
0.6 0.6 0.2
-5.1 -7.5 -11.6
0.5 0.5 -0.1
1734.3 1476 780
1.7 -3.8 -3.6
-0.6 -0.7 -1.2
18.2 -9.1 -13.4
79.9 40.2 1.4
1384 1069.4 589.4

2.7 2.5 -0.6
-3.2 -5.9 -9.8
71.4 43.7 19.2
52.3 37.4 3.1
-0.6 -3.3 -3.3
6.8 6.6 5.1
1 0.6 0.5
0 0 0
0.9 0.8 0.3
110 107.3 6.7
77 76.4 22.8
1.3 0.6 0.3
1.1 0.8 0.5
1.2 1.2 0.5
5 4.8 3.9
4.9 3.9 2.3
1.2 1.2 1.1
1.3 1.1 0
-2.2 -2.5 -2.6
2.1 1.4 0.6
3 1 0.7
13.7 7 -3.3
0.4 0.4 0.3
2857.7 2740.8 1982.9
22 16 1.2
43.7 -5.2 -35.3
3.2 2 1.3
5.6 5.2 3.7
35.3 30.8 12.4
49.9 36.5 21.8
270.9 267.2 85.9
0.8 0.6 0
0.6 0.6 0.2
-0.6 -0.6 -0.8
943.5 709.9 180.8
-14.5 -15 -15.1
265.3 61.9 11
0.3 0.3 0.2
2.1 1.7 0
6.4 6.4 1.1
99.1 96.9 22.9
24.4 13.8 -1.3
-7.3 -58.5 -57.2
6.8 5.9 2
4528.6 4492.1 2344.3
1 0.3 0.1
0.1 0.1 0.1
7.3 6.8 6.4
3.1 1.6 3.6
12.9 12.5 2.7
4.5 4 2.3
0.5 0.3 0.1
2.8 -5.1 -5.1

4.1 4.1 2.1
8 6.8 4.4
-6.4 -35.6 -89.4
-1.2 -1.2 -1.7
2.7 2.3 2.2
18308.1 15092.1 9132.6
-1.1 -4 -4
22 21.5 14.8
23 21.5 5
638.8 485.5 269.5
17.1 11.4 8.7
3.8 2.8 0.9
10.7 7 2.7
281.5 222.2 145.4
0.3 0.2 -0.1
2.2 2.2 -15.3
35.3 31.6 10.2
10.8 10.8 -18.6
0.5 0.3 0
8.2 7.6 -4.8
-31.4 -31.6 -52
1.1 1.1 0.7
1167.9 925.7 623.8
6.5 3.1 -0.6
12.7 9.7 3
11.8 -9.9 -10.7
11.4 10.4 -11.7
0.4 0.4 0.1
3.1 1.9 7.1
5 3.8 2.4
151 134.5 130.1
2.3 2.3 -0.9
7.5 6.3 5.4

2.9 2.8 0.7
0.4 0.4 -0.8

0.8 0.8 0.3
4.7 4.7 3.2
0.4 0.4 0
-5.1 -8.9 -11.5
12.1 12 6.5
-7.7 -8.7 -12.4
17.6 14.3 1.6

39.9 32.5 12.1
43.6 39.6 24
28.6 20.1 5.9
49.6 48.8 8.9
4139.6 3865.3 1887.2
26.8 16.6 53.2
7 4.8 2.7
47 17.7 11
710.3 573.7 294.2
-0.2 -0.2 -0.4
41.3 33.2 24.6
33.6 31.4 17.4
4.7 4.7 -4.5
7.8 7.8 4.5

0.2 0.2 -0.1
2.3 1 0.9
4.2 3.3 -0.8
9 4.2 1.9
0.2 0.2 -0.1
341.1 313.1 -22
1.4 0 -1.1
0.4 0.4 0.1
-0.2 -9.4 -4.4
1.6 1.6 1.2
0.7 0.6 -0.8
211.9 171 78
0.1 0.1 0.1
389.6 371.8 130.7
98.7 48.5 -8.7
4.4 3.8 2.3
28.7 28.5 22.7
30.2 23.3 5.4
0.9 0.9 0.4
0.2 0.2 0
-1 -1 -1
-0.6 -0.6 -0.8
-0.5 -0.7 -1.5
2.1 2 -0.7
33.9 29.9 8.2
0.8 0.8 -2.5
4.8 4.4 -3
7 2.6 1.8
-40.5 -45.5 -57.2
27.3 19.1 1.6
4.9 1.5 1.1
1.7 1.7 0.1

2.5 2.3 1
511.5 474.4 108.1
1.1 1 0.6
2979.1 2629.7 1721.6
19.4 15.6 4.4
0.3 0.3 0.2
1.6 -21.6 -22.6
897.3 830.5 137.5
3.3 3.3 2.1
0.4 0.4 0.1
2.4 2.4 -0.7
2357.3 1371.8 228.8
7.8 7.1 5.4
5.6 5.5 1.4
4 3.9 -53.3
-0.5 -0.5 -1.3
11.9 9.8 1.2
-2.8 -2.9 -3.1
6.5 4.4 0.5
0 0 0
0.9 0.5 0.1

3.8 0.8 0.1
-52.6 -57.6 -79.9
143.1 117 72
726.9 645.5 174.1
37.7 32.9 19.1
101.5 90.8 59.8
0 0 0
37.6 27.1 5.9
1.6 1 0.5
1302.7 1060.7 602.9
3.2 2.6 1.6
0.4 0.3 0.2
0.1 0.1 0
-2.5 -27.5 -53.2
5 3.4 2.2
191.1 178.7 113
-92.8 -104.6 -114
-1 -1 -1.2
27.9 21.4 4.3
1.1 1 0.8
2355.3 2147.8 178.6
-0.3 -2.1 -2.3
0.2 0.2 0.1

2.5 1.2 0.1
0.8 0.8 0.3
-0.6 -0.6 -1.3
2.9 0.7 0.4
0 -0.1 -0.3
3.7 3.4 1.5
-0.4 -0.4 -0.4
4.8 2.6 -8.5
2.6 1.9 1
0.4 0.2 0
-533.1 -1132.9 -2996.3
-1461.6 -3642.2 -5257.2
3.4 3.4 3
7 4.3 4
3.9 3.9 0.2
1.8 1.5 0.8
0 0 -0.3
1.2 1.2 0.4
1719.1 1697.2 1230.1
63.8 43.4 12.1
-0.9 -2.2 -4.1
0.4 0.4 -12.6
463.4 388.6 226.7
1946.3 1726.9 1156.3
197.7 111.7 43.1
99.5 97.5 2.7
18 10.3 9.3
41.8 33.9 14.3
220.4 215.9 126.5
9.5 -10.1 -10.5
12 11.3 7.3
-2.5 -4.3 -27
279.4 186.5 77.2
68.7 50.2 10.8
6 6 -2.4
-16.9 -21.8 -34.6
5.8 5.4 3.4
0 0 0
-16 -17.7 -17.7
3.8 2.6 0
7.1 7.1 -3.7
76.2 75 26.2
0.4 0.4 -3.6
1.5 1.5 1
38.2 29 2
1926.3 1568.6 865.5

12.6 12.3 4.7
8.3 7 0.6
5.7 1.7 1
17.8 14.4 0.8
2.2 1.5 0
1.8 0.4 0.3
0.3 0.3 0
18.3 10.4 1.6
-1.1 -9.3 -6.4
26.5 14 2.5
24 23.2 17.5
153.9 137.3 37.9
30.5 28.9 9.4
21.2 11.2 4.9
18.4 18.2 10.4
4824.7 4650.5 751.9
387.7 343.6 121.7
5.9 3.3 2.3
1089 966 634.1
1916.4 1705.6 1116.8
825.2 476.3 276.3
111 11.9 1.3
10.9 7.9 1.1
19.9 17.5 2.5
3.1 1.7 1.3

1.1 1 0.8
4 2 0.2
-1 -1 -1.4
117.5 111 75.5
13 10.1 6.9
1.7 1.1 0.1
28.7 27 7
84.4 84.1 53.6
174.6 174.5 79.9
31.3 22.6 9
30.4 11.8 1.1
0.4 -0.9 -0.7

0.6 0.6 0.4
-0.2 -0.2 -0.6

1.9 1.5 1
2 2 0.3
0.5 0.4 0.1
2.9 2.4 1.3
3.5 3.5 2.4
2 0.3 0
5.9 4.8 3
-8.1 -37.6 -30.1
11.5 10.9 2.8
0.5 0.5 0.2
88.8 61.2 14.7
424.4 294.5 150.7
1.7 1.1 1.7
254.9 203.3 17.2
10.1 9.5 6.3
-3.6 -3.6 -3.7

Times Rs. Million Rs. Million
Debt to equity ratio (times) Cost of goods sold Net sales
0 31.25 113.3
2.61 77.42 100.1
0.88 24.43 42.4
0 459.78 601.3
1.82 81.9 55
0.05 180.01 0.2
1455.9
0 9.21 111.2
0 23.14 1.9
0 40.74 13.5
0 9.29 20.7
0 1.45 6.3
1.32 935.22 1168.7
0 1.67
0
0.4 2436.57 3961.5
0 4.04 3.6
0 49.16 51.5
0 51.1 1001.8
0.31 190.07 625
0 44.63 93.8
0.18 52.65 42.4
1.89 65345.79 77745.8
0.77 8673.85 10876.1
0.41 0.09 84.4
2.36 1855.96 8103.2
0.26 3.42 4.9
30 7.26 45.4
0 8.42 1.2
0 63.6 32.9
0.6 11.88 1.6
2.04 40877.93 65644.5
0.62 562.35 670
0.88 2308.05 3616.8
0.79 137.81 125.8
0.01 87.31 130.6
194.63 -117.3
0.38 17.27 27.9
0.01 179.5 98.1
0 31.79 41.4
0.11 381.5 554.3
1.16 2.35 1.6

0.08 4.59
29.09 353.92 240.9
0.03 0.51 84.1
0.33 311.51 316.4
0.23 0.21 24.1
0.19 301.08 357.8
0 14.2 16.8
0 0.9
0 134.65 26.2
0 50.81 53.6
0 129.74 479.5
0.04 33.91 45
0.02 31.4
1.6 756.31 1138.9
0 24.73 8.5
0 0.07
1.41 41.42 72.5
0.51 2360.09 4894.4
0.26 405.26 351.7
3.07 1862.25 1858.3
0 0 1
0 210.66 102.8
0 3.2
0 18.78 53.7
0.14 1284.46 1862
0 36.63 23
0 100.29 139.3
0.02 207.24 380.6
0.02 0.16 392.7
2 0 2892.6
0.02 3.93 31.7
18.24 1850.31
372.9
0 4.94 1.5
5.4
0 0.56
0.54 7232.64 9463.4
17.2
0.05 284.37 202
0 3599.48 5350.1
0 203.06 85.8
0 68.84 30.3
0 9.83 18.1
0 1014.4 899.2
0.78 78684.02 119610.3
4.45 662.67 902.1
0 37.8 32.6
0 318.47 116
1.11 2421.61 3544.9
0.16 19.31
2.53 334.78 917.8
0 26.89 45.7
0.55 1282.14 1605.3
0.05 5.48 2.4
0 16903.06 24527.7
0.08 4.66 20.5
0 83.57 991.5
0.58 190.5 228.4
0.03 265.2 401.7

0.59 834.64 1225.9
0.02 30.76 46.8
0 0.21 -0.4
0 4.58 13.3
1.4 225.46 272.8
22.82 55.56 90
0.19 24.04 4.3
0.19 117.53 134.9
2 1150.22 1651.1
0.08 3.19 1.9
0 6.12 14.4
1.27 1.8
62.3 44.9
0.05 1562.55 2677.2
0.13 0.14 0.8
0.02 420.41 605.3
0 14.13 5.7
0 8.96
0.41 47048.68 73070.2

0.35 387.28 432.8
3.29 -4.7
0.68 944.88 1030.1
0.02 1537.55 3393.4
0.7 403.87 566.9
386.6
0.08 5923.81 10096.5
0.1 1318.29 1454.9
0.71 7.69 245.2
0.22 3816 4933.1
2.18 69868.4 74109.1
0.09 353.42 280.2

0.27 22.1 59.2
21.57 1106.8
0.01 13.73 12.7
0 21.97 34.1
0.37 271.62 506.1
0.03 24.14 60.8
0.67 9736.26 12047.8
2.79 26006.06 35505.1
0 456.34 587
0 3.26 21.6
0 26.48 43.6
10.6 520.61 770.5
1.74 997.71 1335.9
90
3.01 1.1
0 509.51 235.9
0 38.38 49.1
0 6157.96 6870.2
0 474.51 231
0.06 152.83 117.2
0.01 13.89 14.7
1.24 15255.9 20466.3
0.01 34.19 9.6
0 24.87 35.2
231.1
0.29 464.64 536.6
2.5 246.62 338.7
0.04 69.93 -1.5

0.88 790.05 480
1.66 221.13 1019.2
0 8.46 53.1
0.63 432.48 131
0.66 521.52 541.4
0.27 305.68 3966.2
1.24 1161.67 1582.4
1.38 173.16 233.3
0.62 330.68 194.6
0 33.49 1
0.09 8.99 20.2
0 2.92 0.9
1125.79 12.2
0 2.64 1.6
0.42 271.27 441.5
0 167.94 195.3
0.68 8.1 9.7
0.75 743.49
0.03 376.55 306.2
0 0.27 80.8
0 2.98 356.8
0 332.49 451.8
0 1.39 5.1
0 0.14 4.7
0 1.83 2.6
7.14 337.14 433
0 3.04 2.5
0.61 12396.24 16443.6
1.39 69510.69 37798
0.7 25830.83 38580.8
0.6 57082.58 170638.3
0.23 465412.73 481246.5
0 0.24 15.6
0.5 43.65 72.5
0.42 1208.28 1055.8
0 353.34 18.5
0.47 4103.43 5030.2
4.62 2821.98 3129.3
0 0.4 0.4
49.85 11.45
0.1 211.95 126
0.03 0
0 76.33 618.2
0.06 163.42 163.6
1.72 102038.83 104629
3 320.41 459.8
0.08 15558.95 2321.6
0 104.55 59.5
0 24.66 17.4
28.93 24.9
0 158.08 0.6
0 0.49 37.6
0.33 199.27 240.6
0.09 38.62 129.6
1.56 54627.67 50915.4
90.96 120.9
0.26 2477.12 10271.1
0.69 174.32 248.6
0.66 24062.09 22608.5
0.01 814.66 327.7
0.07 27.32 21.5
0.76 21.16 17.5

528.6
0.06 3522.88 2756.7
0.53 4030.37 2496
0 1.52 6
0.01 138.78 81.1
0 8.86 8.6
32.15 4.8
0 15.55 39.4
0.2 10.52 7.8
6.73 2951.2 3212.6
0 5.95 3.3
37 19.27 25.2
1.41 2.1
0 0.77 31.8
0 7.61 10.9
0.06 488.96 577.1
0.02 5.65
0.35 56.41 64.1
2.02 164.6 253.7
0.06 4530.46 5187.6
0 3.53 9.1
0.28 1786.45 3255.8
0 54.68 30.8
1.64 177.4 245.6
0 28560.35 38130.3
0 1540.36 229.6
1.29 107.07 105.8
2029.16 3622.5
0.03 16.48 109.6
0 0.26
0.33 31280.87 29790
0 18.95 204
15.04 5.9
0.01 30.87 31.3
0.03 677.77 743.1
0.66 180.15 196.3
0.01 2.93 0.2
1 1056.66 4023.1
0.09 53.69 4607.1
2.25 1647.6 1051.4

0 113.15 231.1
0 999.16 908.8
0.12 1.47 6.7
0 1.97 13.9
0.64 70.3 79.4
11.24 38.1
0.02 46.27 52.7
256.33 661.2
5.51 311.03 353.2
0.12 319.99 1775.4
0 6.45 9.9
5.88 67.52 71.7
0.74 4062.69 6070.3
112.88 157.1
0.42 713.02 699.9
0 0.28 4.5
0.09 3.41 2.1
1.7 1051.6 1145.2
0 533.1 154.9
482.1 338.9
0.06 44803.71 41993
276.3
0.17 542 723.8
0 0.56 8.9
7.42 6.5
0.08 26.16 33.7
0.71 3205.68 3824.5
148.21 78.8
0 9.77 20.7
0.65 4279.14 5662.1
3.89 8787.04 10215
0 56.77 53.5
0.05 87.61 6.5
4.15 96.11 164.4

1.53 916.98 1058.3
1.04 1979.33 765.9
0.2 337.86 288
0.19 119795.04 116783
0.06 2624.98 1854.3
0.09 39.52 160.6
0 1649.42 1069.9
1.26 27220.42 13984.9
0 5.19 3.4
0.18 229.77 772.8

2.06 1805.06 3510.7
0.29 4.19 1.8
0.01 0.17 1.3
0.06 3.07 17.5
0.01 14854.68 20314.9
0.83 288.32 109.9
0 3.15 6.4
0.02 0.35 45
0.32 1476.54 2587.2
0 3.92 2.6
0.03 244.78 49.7
2.27 10581.02 12559.1
0 4.17 103.1
0.07 0.07 20.3
0 9.11 51.3
0.32 224.5 160.6
0 4.35 1.5
0.25 3347.2 3307.6
0 23.69 37.7
35.76 24.9
0 1.74 13.2
0.47 6507.52 9301.2
0 128.33 122.1
1.19 2.4
0.41 1256.82 1529.2
0.25 828.69 565.6
0.22 4233.45 5759.7

24.49 33.6
0.17 6.67 11.5
0.21 126.05 305.9
0.96 1329.91 1379.7
0.02 1.02 20
0 122.57 115.7
0.37 2.36 59.5
0 0.5 1.5
0 7.57 23.7
2.73 3682.73 3723.8
0.13 2435.29 2996
0.03 66.39 75.1
0.01 593.23 709.4
0.02 1.36 3
0.09 1.29 15.2
1.55 976.56 1010
0.13 54.35 148
0.9 12.73 9.1
1.53 27.58 151.2
0.19 24.84 38.5
0.55 57.26 114.8
0.48 20.06 95
0 32.56 60.8
0 4115.41 6548.8
1.32 356.14 390
340.67 162
0 687.69 482
0.04 1.38 58.2
0.68 1843.86 3432.3
0.01 230.29 367.4
0.02 19534.74 11698
0 21.21 17.4
0 14.37 12.3
0.17 0.21
0.96 17955.03 10509.1
0.41 64.11 87.4
1.8 506.55 571.2
0 408.62 215.5
0.42 38.78 43.3
0 11.29 18.4
5.89 4431.37 5875.7
2.82 953.85 356.4
0 104.32 128.4
0.02 3208.68 3159.8
0.25 120359.77 140741.5
0 18.14 16.7
0 15.48 55.2
0 12.09 108.7
0.06 111.42 139.8
0.08 3.56 44.8
0 844.1 771.9
0 1.05 2.7
0 207.4 54.7
0.07 7.43 10.2
0 168.64 193.2
817.15 7.7
4.1 12.7
0 408.56 359
0.4 256172.67 246021.5
0.36 14.4 11.9
0 806.92 3213.3
0.05 772.16 609.5
0.17 9302.5 11299.2
0.7 97.11 423.8
0.44 212.33 279
0 64.3
0.62 167.63 238.7
0.16 372.44 524.2
0.04 0.94 0.9
0 105.01 154.6
0.45 997.83 758
0.08 30.76 63.9
0.18
3.35 126.7
8.48 13.7
0 7.27 4.7
0 1238.74 2977.5
0.2 18.4 142.2
4.68 297.69 507.3
0.03 105.46 147.3
3.7 578.91 647.2
0 0.12 0.9
2.29 12.57 12.5
0 121.49
2166.21 1357.8
0 11.01
1570.3
0 11.2 74.3
0 207.31 435.3
0 0.14
0 58.72 8.6
2.03 28.94 252.9
0 32.88 28
0.39 260.29 329.7
0.02 431.97 1267.2
0 370.28 39.6
7.45 226.85 176.2

0.72 262.77 316.7
0.03 1154.21 539.9
2.08 379.87 478
3.39 2401.9 2841.6
0.31 120431.55 153291.2
3.78 679.75 369.3
0.01 3056.29 8260.6
0.27 1090.6 1223
0.18 583.32 1176.2
0.07 -0.1
0.15 340.91 457.8
0.02 95.08 495.6
0 21.08 37.1
0.13 1828.09 2841.6

0 1.44 3
3 206.49 286.6
1.08 388.91 126.7
0.13 87.92 110.6
0 0
0.94 7164.06 2643.5
0.96 17.8 15.9
1.39 5
0.12 152.58
0 1.12
0 119.21 175.9
0.64 1998.3 3409.3
0.07 7.97 50.5
1.54 16777.38 20161
0.34 2906.24 3207.5
0.02 271.19 347.7
0 31.98 17.4
0.61 259.19 426.1
0.13 0.14 933.5
0.01 0.07
0.47 0.8
0 0.07 42.4
0.23 19.63 61.1
1.97 2.92 2.1
0.28 943.29 1612.3
0.54 0.78 19.8
1.5 475 458.7
0 26 15
228.65 217
0.8 153.78 129.9
0.1 29.21 5.1
0 8.41 10.1
0.22 255.7 291.9
0.64 16916.78 19745.6
0 62.31 1080.2
0 6204.26 11263.5
0.4 78.93 181.7
0 1.48 1.5
0.03 95.47 218.6
2.02 38063.45 16871
0 48.55 25.4
0.09 6.31 71.6
0.1 0.56 0.6
0.76 28432.23 37816
0.1 12.87 85.4
1.19 2.33 95.5
0 1320.75 473.5
0.07
0.97 389.28 441.3
9.23
0.78 284.73 301.3
0 33.44 4.5
14
0 76.51 55.3
0 276.14 179.3
0.04 2361.03 439
0.11 4288.35 5594.4
1.96 6891.21 9104.4
0.07 349.02 346.2
0 1973.71 3679.2
0 341.95 72.7
0.73 525.12 660.8
0.14 14.45 15.8
0.45 13677.75 17970.7
0 15.01 17.7
0.03 108.43 205.2
0.05 2 8.2
3.06 25.27 0.5
0 10.07 159.2
0.01 597.86 992.7
0.27 95.01 73.2
0 2.98
0.83 396.23 548.7
0 451.08 978.5
9.64 101844.11 74333.6
1.69
33 0.37 1.3
0.29 32.84 36.5
0 0.21 7
0.01 0.07
4.07 252.61 680.5
0.1 0
0.03 82.37 72.8
0 0
1.18 36.96 5.8
0 8.99 179.3
0 0.21 1.4
12717.9 2348.5
10.74 7578.68 632.1
0.03 391.68 953.8
19.55 19.9
0 186.89
0 5.34 258
0 0
0.01 18.99 20.2
0 2117.7 6637.6
0.58 879.63 1386.3
2.58 0.76 0.8
0.03 9.42 6.4
0.29 3058.84 5276
0 10237.48 16470.3
0.81 5256.02 25178.3
0.16 2460.06 1183
0 523.27 682
1.91 438.21 568.5
0.34 2649.26 3679.8
0.69 247.63 281.3
0.22 7.75 27.5
2.67 12.2
0.57 1169.13 2518.4
1.12 771.67 1293.3
0 71.16 64.3
6.29 158.49 240.9
0.01 130.19 448.4
0 0.19 0.7
0 135.1 174
0 1.34 2.7
0 15.1 21.2
2.24 3958.46 4104.9
0 8.75 0.4
0 89.11 72.7
6.42 817.15 1166.7
0.31 0
0.28 10462.57 16976.8
0.53 61.67 73.5
0.88 637.69 759.4
0 4.94 -0.1
0.15 1522.94 1462.8
0.13 190.08 250.8
0.02 1.13
2.89 0.2 0.4
0.57 397.75 280.5
0.21 0.36
0.41 1017.9 1372.1
0.31 298.38 451.4

1.27 1123.82 1615.7
0.96 1127.12 317.6
0.88 1231.9 1359.5
0 1181.78 1170.6
1.76 77505.84 25026.2
0.34 2612.41 4724.7
0 25.89 67.7
0.04 8056.45 12705.3
0.02 14490.57 20801
0.12 6586.58 10013
1.18 4296.49 5510.2
0.3 185.73 146.3
0.46 417.85 428.6
0 30.16 18.3
0 13.5 74.2
0.08 14.88 18.9
9.05 19.59 2.6
0.18 4400.6 5340.1
0.01 205.56
0.06 314.29 404.9
0.2 913.04 1018.3
0 2355.57 932
0.01 3171.18 2826.8
0.51 441.93 570
0.49 990.46 811.5
0.01 1.6 32.9

0.09 0.07 30.8
0 0 1.4
25 0 34.7
0 46.74 47.6
0.08 96.4 117.9
0 2.74 7.8
0.01 25.4 191.4
13.26 1.4 14.2
0 35.42 28.2
0 157.31 124.6
6.45 82.9
0.38 663.71 737.7
0 0.14 2.7
1.88 1105.1 1741.9
0.55 634.07 1601.7
0.23 132.46 810.1
0.67 4046.89 2013.6
0 147.71 181.3
0.66 0 0.6

Net worth Inventories Receivables
54.1 14.3 3.6
63.6 41.4 40.7
19.7 21.3 41.8
443 67.2 125.7
19.2 21.3 19.6
41.2 36.9 44.4
371.3 923.2 26.6
30.7 26.5 44.9
27.8 19.6
37.5 15.7
11.9 5.8 2.5
271 0.4 0.2
118.6 3.8 219.8
3665.7 497.9
-68.9 64.5
491.8 52.1 818.6
33.6 3.6
14.9
44.7 15.5 136.3
146.3 9.9 143.9
124.8 17.8
99.2 55.2
37671.8 6083.6 31138.7
7148.5 386.9 575.1
12237.5 4.1 72.2
21209.9 46.9 4879.1
60.2 1.4 3.4
1.5 2.8 1.6
190 1.1 14.3
159.7 1.4 12.1
149.6 44.1 65
9581.6 14312.5 4789.7
183.7 115.3 1
173.7 421 2.2
77.2 23.1 61
147.4 86.7 5.9
-463.8 37.4 37.5
116 11.3 41.5
9.2
130.6 85
253.4 0.6 8.6
339.1 116.6 277.1
20.7 1.8 13.8

41.4 23.7
-831.9 59.4 4703.8
58.4 23.9 24.7
77.8 345
86.9 88.7
1915.2 202.4
17.7 9
138.1
1246.2 3.2
13.6 6
139.1 10.5 136.7
30.2 39.4
372.7 191.8 88
109.5 0.1
55.9 26.9
308.8 20.2 12.2
3016 644.9 2621.8
169.5 5.2 184.8
87.1 535.2 212
2.1 0.9
225.8 2.1 159.4
1188 4.5 125.3
25.4 9.4 16.5
1067.2 568.8 205.7
68.1 6.5 7.3
896 56.6
20.1 88 38.4
19.7 171.7
8770.1 2562 343.2
32.2 0.7
65.3 151.4 1.4

24.2
0.3 3
98.4 14.9
3478.8 1961.5 2576.1
-46.7 1.3
251 24.8 32.8
2228.7 644.9 645.5
1559.2 199 1352.2
60.1
127.7 1.8
3866.3 210.7 68.8
38370.6 9331.6 252.1
25.9 78.3 51.4
131.7
64.7 13.8 222.1
227.4 126.5 875.1
963.8 49.6 88.4
1226.6 195.5 1225.9
181.2 56.2 14.1
702.4 319.2 535.1
30.6 30.2 1.2
13252.7 7054.4 864.7
126.8 5.2
487 79.3 196.9
63.3 34.7 10.1
909.3 71 360.6
36.3 127.3 50.5
123 45
170.4 2.6
44.8 1.6 3.5
80.5 76.3 116
-1297.5 14.5 4.7
355.7 44 64.5
127 1.7 114.7
254 245.3 305.8

63.5
46.2 8
-0.9 1
-4.9 16.2
7216.4 404.5 485
66 19.6
69.2 3.8 130.2
117.3 1.7 10.4
133077.9 3786.2 10748

83.1 32 183.5
-209
242.7 107.7 278.3
2001.2 223 58.4
165.4 134.1 108.8
980.7 77.2 82.5
5243.7 1291.8 2247
1551.3 19 1739.4
24.7 13 193.5
1477.6 1049.8 331.4
24934.6 8656.7 31591.2
0.1
125.1 123.3 136.1
34 35.8 5.7
170.9 52.8 167.5
-0.5 1.4
64.5 10.5
19374.5 286.1
982.8 40.7 36.3
1148.1 498.4 508.2
1243 3348.9 4571.1
333.7 91
215.9 1.3 22.5
47 4 16.1
61.3 98 499.5
302 459.8 229
9 25 28.4
-5.2 2
51.3 35.3 18.9
72.2 10.7
1688.3 649.2 1554.3
205.3 93.5 32.1
117.8 47.3 63.4
29.5 8.3 9.9
15653.6 1479.7 5169.6
51.6
134.6 60.3 31.5
199.3 19.9 34.6
108.2 1.1 109.2
205.3 203.8 288.2
46.9 3 17.2
557 74
60.6 86.4 169.9
7309.7 127.6
200.4 40.5 349.4
108.5 104.9 177.3
699.5 49.6 2061.8
204.3 91.9 284.9
15.4 65.4 34.8
299.5 89.6 103.4
152.7 14.3
28.2 7.7 16.1
146.6 7.6
-1855.2 2.2 6.7
334.3 0.2 1.7
76.5 0.7 20.9
82.8 0.1 14
1.7 3.5
1658.3 95.6
317.9 6.7 80.8
407.5 11.9 53.2

91.7 49.9 51.9
35.1 0.4
35.7 4.5 1.4
23.5 15.7
54.4 94.9 119.3
63.5
11365.4 1415.3 2922.6
38085.3 8731.3 13306.5
12839.4 14180.2 4289.2
25477.1 37351.6 2440.4
381493.7 16983.8 47491
51.2 0.3
32.6 25.1 15.9
142.8 22.4 237
104.7
6413.9 14.7 1214.5
49.3 241.4
0.1 54.4
-45.6 9.5 0.6
114.1 8.7 30.9
66.5 0.6
17.5 59.1
48.6 3.2 36.3
34819.6 25305.6 85953.9
44.9 44.9 110.5
2651.4 1330.8 394.9
104.9 7 3.9
36.9 7.4
-64.4 42 13.3
148.7 7.6
137 36.5 39.6
107.7 33.2 80.8
61.8 88.5
16447.5 416.5 3993.7
-79.3 32.5 33.3
44929.2 1123.4 1290
100.5 39.7 79.2
6220.7 594.7 4735.5
45.4 25.1 6.9
30.8 21.4
34.5 13.3 122.4

12.6 11.5 161.8
1147.7 186.2 225.2
334.3 225.6 910.5
4.1 0.3 7.3
2462.3 1.5
38.7 1.4
-20.1
104.2 8.3
43.3 4.7
100.5 401.8 166.8
97.5 0.1
1 0.7
-23.4
61.6 7.1 16.6
31 6.4
1605 847.5
24 22.5 13.3
22.3 16.6
2642.7 451 579.8
43.4 1.6
1788.5 736.5 1091.8
101.2 11 32
35 51.4 50.6
29265.6 565.4 2256.6
407.2 204.8 9.8
59.8 72.6 145.5
-450.3 429.9 1339.6
4221.7 54.2
1.5 1.9
11254.9 4044.9 11541
61 5.1 9.8
-180.6 0.5
63.8 0.2 3.5
824.5 188.7 24.9
109.7 55.2 66.2
151.2 23.4 31.9
198.7 148 747.6
305 21 388.6
107.4 139.7 179.4

450.4 2.9 33.8
1306.6 17.7 57.6
28.7 1.3 8.4
31.2 2.1 39.1
35.2 1 40.1
28.6 1.5 3.6
525.3 2.7
-60.7 2.1 79.7
19.8 23.6 25.5
657.5 7.9 1587.2
7.4 3.5
2.7 18.7 2.4
1839.7 1144.6 795.1
418.2 24.8 42.5
318.3 76.1 29.1
61.5 3.3
33.1 1.7
293.6 147.3 311.7
76.6 86.9
-404.5 18.3 23.6
8242.1 454.8 11168
63.8 66.9
962.1 101.4 485.1
42.5 4.4
-18 0.4 0.5
16.7 9.8 2.7
968.4 45.7 1052.4
39 2.6 19.6
607.8 11.5
1109.1 51.8 736.2
3037.2 8244.6 3770.6
250.3 103.1 66.7
207.7 0.5 97.6
1243.5 117.5 606.7

31 49.4 27.6
347.2 20.4 511.5
313.7 16.2 1337.8
224.4 45 368.3
14332.5 28260.1 9534.1
4497.5 622.3 371.2
74.8 50.4
330.4 33.9 224.8
5170.1 707.4 44714.5
18.2 1.7
26.1 2.8 69.6

296.8 156.6 597.1
1186.9 40.1
67.8 1.5
33.4 10.4 3
18400.4 237.6 1258.8
66.1 36.6 33
17.8 5.1 4.4
425.5 105.6 23.4
582.8 613.2 138.7
88.5 7.6 26.4
196.2 0.2 12.9
1284.4 1012.2 4042.2
91.9 4 23.8
32.4 18.9
4.3 4 34.4
124.1 45.5
27.1 12.2 1.1
2745.6 150 445
32.2 32.2
-48.8 7 54
50.4 0.2 2.3
5020.4 2631.1 938.8
142.2 48.1 15.3
-18.7 1.3
224.6 104.7 757.9
425.5 137.1 188.3
4959 2020.1 1509.5

-48.9 0.4 5.6
57.2 9.8 4.6
324.2 21.1 17.3
179.1 134.7 287.5
48.5 7
36.9 6 33.5
22.1 0.3 6.2
103.9 0.6
434.4 148.9 275.2
263 6.5 861.4
1450.3 7.6 1075.2
34.3 8.8 52.8
240.4 909.8
54.7 1.1 2.6
57.6 0.4 13.1
49.6 45.1 262.3
61.5 11.3 32.4
-0.4
18 25.7 41.7
40 1.5 6
44.4 1.3 77.5
183.5 3.9 47
32 3.9
9196.4 875.2 510.6
68.8 117 48.7
-269.2 15.5 41.9
304.2 24.5 0.4
112.4 0.2 47.7
178.5 183.9 184.3
151 49.1 48.6
366.2 2.4 2847.5
36.3 43.2
49.2 11.6
23.7
2778.7 249.6 1908.3
70.9 96.8 124.9
256.9 213.2 278.5
58.1 54.8
38.3 32.5 19
51.9 0.1
90 534 364.9
28 142.8
60.9 28.2
561.4 849.3 648.3
30746.1 32783.2
61.2 16.5
3.5 13.3 1.2
34.6 33.8 87.7
165.1 32.5 84.8
251.9 22.1 19.8
198.4 35.5 107.8
197.5 172.3 0.5
143.6 128.5
61.6 20.1 0.7
56.3 20.4 21.6
56.9 1.1 69.4
-0.1 3.5
145.2 10.7 153
80938.9 5405.2 12524.9
14.4 2.5 11.1
372.6 109.9 326
1566.5 21.2 146.8
5573.7 473.7 1125.4
41 8.3 15.2
75 5.1 39.9
-200.4 9.7
65.1 17 23.7
319.2 120.8 52.7
128 7.9
394.9
292.7 17.2 452.9
258.7 1
-50.5 5.9 70.2
-26.6 57.1
-232.6 8.6
55.9 3.5
6789.7 72.2 1180.5
190.3 2.5 125.9
113.8 45.4 60
410.7 20.5
51.8 148.5 106.5
36.9 35.6
102.8 2.6
-1105.4 284.6 708

31.5
1062.7 839.6 1.5
252.9 12.7 28.5
61.5 6 3.6
9
266.3 43.4
10.1 35.2 41.1
31.2
175 120.5 10.1
81.6 192.4 423.3
144.3 17.1 4.9
16.8 80.4 91.4

356.5 55.8 155.8
2157.7 27.3 209.5
62.8 2.6 175
134.3 69.6 1795.7
16097 15659.2 19945.5
102 12.2 104.8
370.8 401.5 628.4
269.4 123.8 330.7
10737.8 332.5
-15.4
628.5 120.4 84.3
288.9 147 92.1
157.7
340.3 121.5 1877.8

4.1 0.2
6.3 33.3 40.4
86.6 49.2 19.6
53 10.2 45.1
13.3 0.2
2194.5 1255.4 3045.4
87.2 7.3 4.7
-29 170.1
97.5 6.6 22.2

90.9 21.5 42.5
1009.2 937.1 588
40.6 20.9 40.9
1006.3 923 3808
834.5 501.7 804.1
123.3 44 62
65.9
175.4 106.8 63.8
15.1 6.6 31.5
11.5 0.9
-22.4 0.7
257.6 42.4
25.3 10.5 6.6
52.8 2.1 0.3
296.4 41.2 94.1
60.9 27
756.4 214.1
116 22.8
-88.9 41 73.9
101.8 115.4 125.8
1571 29.9 35.3
32.4 8.1
79.1 29.2 42.3
2863.5 1621.2 2655.5
64.8 32 867.9
8898.4 2556.2 6064.4
101.7 4.7 93.9
30.2 4.3
34.6 15.8 20.4
3314.3 254.9 4942.1
13.1 5.5 12
41.8 14.5
62.5
7607.5 3527.7 360.5
193.7 89.9
21.6 35.7 3.5
4303.6 89.5
-39.2
65.7 43.2 66.2
123.9 101.4 109.4

87.2 0.4 8
110.7 14.8
10.3 3.7 16.3
330.8 406.9 94.3
39.1 16.1 86.4
3380.7 570.7 1536.6
1126.9 1277.4 3120.8
421.3 14.9 14
527.9 543.4 362.2
35.6 3.4 501.5
197.4 227.2 120.7
53.1 11.5
5085.6 1318.9 4224.1
63.6 4.5 5.4
51.3 85.5
31.4 6.5
963 35.8 1.8
169.5 5.5 285.9

2204.4 95.3 8.6
777.1 335.8 49.7
12.2 12.7
127.2 25 144.6
160.4 91.9 23.6

27.3 397.1 37843.2
-8 0.2
0 0.1
30 3.4 10.1
17.5 0.8
582.8
12 11.5 16.9
608.4 0.1
390.6 14.6 18.6
46
48.7 3.3 163.2
103.2 250 10.4
31.6 0.2
-8386.4 1944.2 10167.8
-4196 1487.8 3269
108 4.5 139.4
-6.7 1.6 0.2
39 16.8
110.4 1.9 60.4
228.4
307.1 0.1 3.3
4581.9 508.8 468.2
229.6 61.3 613.5
8.6 0.4
20.3 1.4 6.5
1443.6 436.2 358.1
8549.5 3247 2053.3
678.6 1531.1 1316.9
111.4 31.8 337.1
114.3 27.8 259.9
116.6 154 16
917.1 712.1 235.1
496.7 35 428.4
83.8
-240.8 6.8
971.1 61.2 1416.3
626.1 84.8 208.7
167.9 24.7
25.6 14.1 160.9
277.7 173.3 25.2
9.5 1.6 0.8
80 45.1 80.4
30.4 2.7
271.8 61.4
312.1 489.9 131.4
28.1 8.9 6.3
22.3 3.7 79.2
97.2 48 291.8
1.6
15397.3 2982.8 159.8
144.3 15.9 2.1
37.9 23.1 154
115.9 2.2 4
264.9 0.2 1822.9
253.9 11.2 19.3
87.4 8.5
3.4 0.1
124.9 112.3 100
6.7
238.8 5.9 344
149.6 103.9 104.3

1288.6 521.3 698
113 26.8 140.6
121.5 100.4 165.3
1223.1 1.3 365.4
7758.1 36051.9
1582.2 1146.2 6.4
269.4 3.5 43.7
3980.2 2731.9 1224.3
6343.6 2743.2 3376.8
2700.3 2691.7 8.6
39.3 12 246.6
128.9 67.7 44.3
157.2 49 202.7
31.4 0.9 8.5

92.6 65.4 9.2
128.4 15.3 10.7
-18.7 6.4
1505.3 247.1 1017.9
129.8 4.2 185.5

533.6 30.3 253
126.4 53.2
477.8 177.1 460.4
195.3 76.8 145.7
261.3 253.1 176.1
31.6 27.7
28.6 0.8 0.5
140.6 1.5
35 18.1 25.3
39.6 18.5 9.5
34 1.9 1.7
33.5 0.4 2.6
291.5 26.3
14.5 0.2 23.2
65.8 2.7
6669.8 3.1 410.4
-13 0.1 62
132.4 29.3 383.1
19.1 1
357.7 19.1 318.5
2963.4 136.6 192.2
57.9 61.7 232.9
2438.5 617.2 986.9
647.2 388.7 168.3
119.4 6.9 40.4

Cash and bank balance Current assets Total assets
28.8 46.7 63
1.9 84 121.4
0.6 63.7 71
295.9 488.8 970.4
13.4 54.3 84.8
1 82.3 108.6
47 999.2 1196.3
1.4 72.8 91.3
0.1 20.3 32.1
0.3 16 38.3
0.7 9 15.3
31.9 32.5 271.5
8.3 231.9 376.9
11.6 509.5 6347.4
0.1 64.6 68.7
10.6 881.3 1424.8
2.8 6.4 38
0.1 0.1 16.3
2 153.8 161.7
45.7 199.5 201.4
23.6 41.4 141.8
0.1 55.3 159.2
4057.2 41279.5 149120.4
156.8 1154.6 16631.6
105.3 181.7 17810
3380.3 8306.3 107803.7
0.6 5.4 83.8
1.3 5.7 8.4
45.4 60.8 201.7
3.5 17 162.7
2.1 111.2 268.4
506.6 19614.7 50492.3
18.1 134.4 277.6
120.4 543.6 655
7.2 91.3 184
3.1 95.7 192.2
2.9 77.8 92.7
0.5 53.4 209.7
9.7 9.7 9.8
15.3 100.3 182.9
17.1 26.3 258.7
39.1 432.8 543.4
2.1 17.7 46.3

0.2 23.9 206.8
42.5 4805.7 8355.9
0.6 49.2 63.5
0.4 345.5 434.9
1.7 90.4 119.9
0.7 203.1 2665.1
5 14 17.9
1.2 1.2 144.3
1.1 4.3 1246.3
0.2 6.2 21.5
7.4 154.6 195.9
1 40.4 67.1
10.6 384.7 1142.9

0.2 0.3 109.6
0.4 27.3 56.4
150.6 183 888.7
403.3 3671.6 5730.1
0.5 190.5 240.9
4.2 751.4 778.4
1.3 2.2 2.7
1.1 162.6 229.6
10.6 140.4 1191.8
0.2 26.1 30
11.9 786.4 1590.8
4.5 18.4 74.8
0.2 56.8 900.3
17.1 143.5 245.6
1.6 173.3 198.6
1.3 2906.5 11738
3.2 3.9 42.2
0.6 153.4 155.8

9.1 9.1 24.3
0.2 3.2 24.7
0.9 15.8 101.2
146 4683.6 7879.6
0.6 1.9 24.6
15.9 73.5 328.1
1155.8 2446.2 5738.9
3.7 1555.1 1617.7
7.3 7.3 68.6
0.5 3.1 130.4
3.5 283 4483.5
18820.9 28404.6 58040.6
2.3 132 177.6
7.3 7.3 136.1
14.3 250.2 406.4
36.3 1037.9 1148.2
99.9 237.9 1043.5
135.9 1557.3 3433.5
0.3 70.6 185.8
139.9 994.2 1456.3
0.2 31.6 32.9
5209.2 13128.3 19309.7
24.2 29.4 127.7
2.3 278.5 867.1
15.3 60.1 72.2
5.2 436.8 1190.4

15.8 193.6 250.2
13.6 58.6 157.2
101.5 104.1 171.3
22.6 27.7 46
1.2 193.5 212.3
16.4 36.4 1742.5
108.5 433.1
3.1 119.5 218.5
26.6 577.7 1054.5

4.2 4.3 71.2
8 47.7
0.2 1.2 1.4
0.3 16.5 35.9
44.8 1579.9 8227.6
0.1 19.7 93.7
19.9 153.9 170.3
2.3 14.4 126.4
9243.8 61712.9 284981.6

5.2 220.7 231
0.3
27.8 413.8 550.1
766.6 1048 3170.7
42.7 285.6 395.2
4.2 174.7 1085.5
546.5 4085.3 8636.4
690.1 2449.4 2969.5
27.1 233.6 263.6
486.1 1869.7 2524.5
1040.9 47425.4 81230.6
0.1 0.6 0.6
9.1 268.5 296.3
1.9 43.9 47.1
249.5 469.8 702.4
0.3 1.7 2.1
3.8 14.3 71.2
211.6 497.7 29040.9
60.3 137.3 1027.8
257.5 1493.6 2320.8
1018.8 8938.8 9669.2
5.1 96.1 335.4
3.2 27 242.5
15.7 35.8 52.3
19.2 616.7 961.9
63.3 752.1 874.6
6.2 59.6 79.4
2 3.3
0.6 83.6 83.7
18.4 29.1 86.3
6.3 2209.8 2879
3.7 129.3 205.6
1.6 112.3 121
6.5 24.7 34.4
964.4 7649.6 33609.2
1.6 1.6 51.8
2.5 94.3 135
3.5 58 229.4
39 150.3 233.4
10.2 502.2 650.4
0.5 20.7 56
3.9 82.8 1711.3
5.5 261.8 293.7
105.8 235 8194.3
0.5 390.4 530.4
27.3 309.5 323.3
128.5 2239.9 2416.1
92.4 469.2 531.3
3.1 103.3 106.2
2.8 197.9 562.7
5.7 20 155.3
0.7 27.1 37.4
1 8.6 150.2
5.5 14.4 1897.7
0.2 2.1 335.7
16.2 37.8 124.7
1.3 16.9 103.1
5.9 7.4
30.4 126 1770.8

0.1 87.6 430.5
114.2 179.3 422.4

22 123.8 174.3
3.1 41.9
0.8 6.7 35.8
15.7 26.2
5.8 220 747.8
0.1 0.1 63.5
291.7 4646.1 17154.9
469.6 24346.9 104899.5
298 18767.4 33368.4
1563.7 41355.7 69388.9
13333.3 78015.9 594937.2
8.6 9.4 53
1.2 42.2 69.3
2.3 261.7 367.4
3.4 3.4 125.9
350.4 1579.6 10949.3
87 329.3 374.8
0.2 54.6 60.2
0.4 10.5 97.6
1.9 41.5 229.2
0.1 0.7 66.8
6.4 65.5 98.7
0.4 39.9 51.4
1771.3 113030.8 131158.8
4.8 160.2 197.9
684.3 2410 6927.6
0.3 11.2 106.4
10.1 17.5 37.3
0.1 55.4 94.6
138.8 146.4 219.2
0.1 76.2 184.6
2.8 116.8 145.8
1.7 90.5 111.7
5256 9670.6 68947.2
2.3 68.1 93.9
8061.7 10482.6 58493.6
5.3 124.2 236.5
723.7 6053.9 20920.4
4.6 37.6 59.3
0.1 21.5 32.7
0.7 136.4 251.4

164 337.3 368.1
4.4 415.8 2193.8
203.2 1370.7 1548.8
1 8.6 11.4
3.6 5.1 2587.9
0.7 2.1 39.2
0.4 0.4 32.4
0.6 8.9 117
0.4 5.1 58.7
37.5 606.1 861.1
0.7 0.8 98.1
2.2 2.9 22.6
1.1 1.1 42.1
20.1 43.8 62.2
3.2 9.6 1209.9
35 882.5 2762.9
10.9 46.7 110.4

0.4 20.3 82.7
143.2 1174 8822.1
10.8 12.4 58.4
643.6 2471.9 3041.8
2.4 45.4 105.5
0.5 102.5 125.5
6088.9 8951.2 41211.5
4.9 219.5 658.4
218.1 224.8
93.7 1863.2 3030.2
4.9 59.1 6776.5
1.9 9
1477.9 17063.8 34627.6
2.5 17.4 66.7
7.1 7.6 100.7
0.9 4.6 66.1
9.4 223 1945.1
17.1 138.5 186.3
2 57.3 163.2
65.9 961.5 974.1
85 494.6 670.5
10.2 329.3 426.2

22.4 59.1 542
0.6 76.8 1481
0.4 10.1 40.7
1 42.2 43.2
14.4 55.5 86.1
27.5 33 71.6
1.6 4.3 534.1
0.3 82.1 94.3
24.1 150.5 447.8
7.4 1610.1 2187.7
2.1 5.6 10.4
0.3 21.4 23.4
166.3 2242.5 4254
7.6 75.8 947.2
25.1 130.3 382.4
1.3 4.6 62.6
3.7 5.4 38.2
19.3 478.3 981.6
0.1 87 168.9
12.3 54.2 473.1
11145.4 22768.2 30173.1
42.1 109 135.3
3.9 590.4 1488
14.7 19.1 48
0.2 1.1 6.7
5.1 17.6 27.2
67.9 1166 1954.9
21.4 43.6 48.7
2.5 14 631.2
83.5 871.5 1805.3
27.6 12140.3 15920
0.3 170.1 263.9
0.2 99.2 260.2
4.3 728.5 1637.8

1.2 78.5 100.9
171.1 703 1321.1
8.8 1363 1422.4
1.5 417.5 482.9
4289.9 44615.8 67397.7
351.2 1344.7 5136.9
3.2 53.6 139.2
0.9 259.6 555.7
4486.2 49915 59788.2
8.4 10.1 19
0.3 72.7 80.6

10.1 763.8 1059.3
40.1 1826.3
1.1 3.7 69.2
0.2 13.6 37.6
1484.4 2980.8 26360.4
4.7 74.3 143.9
0.5 10 21.7
0.2 129.2 479
4.6 756.5 1649.7
2.8 36.8 177.9
0.3 13.4 228.3
149.6 5204 7387.5
39.5 67.3 103.7
1.5 20.4 42
30.4 68.8 85.3
1.3 46.8 228.7
0.4 13.7 28.5
130.6 725.6 3781.2
0.4 33.3 35.6
0.7 61.7 144.5
0.2 2.7 51.3
65.1 3635 7680.9
1.8 65.2 157.5
0.1 1.4 2.2
2 864.6 1077.5
2.8 328.8 1410.4
424.8 3954.4 7048.6

1 35.8 47.4
0.2 19.7 98.1
7.9 46.3 494.4
6.4 428.6 686
0.9 7.9 50.5
0.1 39.6 40.6
7.6 14.1 36.6
2.4 12.9 115.1
0.2 424.3 434.5
12.9 880.8 1045
64.9 1147.7 2531.3
61.6 66.5
0.8 910.6 1147.5
1.2 4.9 59.4
0.9 14.4 67.6
1.5 308.9 315.7
3.1 47.1 136.3
8.4 8.4 25.8
4.5 71.9 126.6
17.9 25.4 60.2
0.9 79.7 80.5
5.6 56.5 353.8
6.7 10.6 41.6
8161 9557.2 21037.8
1.4 167.1 225.7
20.7 78.1 362.7
0.1 26.8 306.4
0.1 48 169.2
38.3 408 435.3
3.7 101.4 224.7
5352.2 8202.1 9167.9
2.6 45.9 63.1
0.1 11.7 51.5
0.1 0.1 29.1
964 3121.9 6889.5
5.2 226.9 360.4
5.9 497.6 873.6
0.3 55.3 87.2
0.2 51.7 58.2
0.2 0.3 54.5
69.6 968.5 1052
0.7 143.5 166.4
9.4 37.6 61.6
0.5 1498.1 1663.8
1686.6 34470.1 68646.1
1.3 17.8 84.3
1.4 15.9 16.3
0.7 122.7 151.6
2.3 119.6 181
6.5 48.4 291.9
4.9 148.2 213.5
2.6 175.4 198.4
128.5 150.6
6.1 26.9 65.1
9.3 51.3 64.9
2.5 88.1 158.3
0.3 3.8 3.9
1.6 274.5 285.5
3293.4 22811.6 166136.1
6.1 19.7 23.5
2.6 438.5 446.5
3.8 171.8 2036.4
1324.7 2923.8 8391
31.3 54.8 108.2
41.1 86.1 129.5
9.9 19.6 66.6
72.1 112.8 143.6
6 179.5 668
14 21.9 130.5
6.7 6.7 405.2
34.7 504.8 613.2
12 13 309.2
76.3 81.2
0.1 57.2 104.8
0.4 9 39
2.6 6.1 56
2004.2 3277.2 7774.8
3.5 131.9 240.6
7 112.4 252.8
3.9 24.4 430
6.5 261.5 323.4
0.1 35.7 37.3
1.3 3.9 317.6
144.2 1136.9 1599.7

0.6 0.6 31.5
770.5 1613.6 1764.5
2.3 43.5 255.5
3.4 13 148.9
0.2 0.2 10.2

0.6 44 307.5
1.8 78.1 83.8
0.3 0.3 31.2
0.8 131.4 270.1
23.8 639.5 658.7
0.9 22.9 224.6
6.6 178.4 213.7

2.5 214.1 682.4
172.7 409.5 4420
0.2 177.8 271.8
25.5 1890.8 1938.8
767.2 36557.2 46486.5
7.6 132.3 600.8
11 1040.9 1160.2
7.1 461.6 634.5
92 424.5 15749.9
0.1 0.1 6.2
14.7 219.4 780.6
34.1 273.2 604.2
9.9 9.9 168
1.3 2000.6 2283.1

1.5 1.7 5.2
4.8 78.5 93.1
0.5 69.3 95.1
2.3 57.6 88.7
0.4 0.6 32.2
1261.5 5562.3 9115.4
0.3 33.2 194.9
0.3 170.4 226.7
2.7 31.5 98
5.2 69.2 105
48.5 1573.6 2021.1
0.1 62.4 63.9
271.3 5002.3 5310.3
5.9 1321.2 2126.4
5.9 111.9 240
0.9 0.9 89.9
26.9 197.5 464.6
1.4 39.5 41.8
0.6 1.5 11.7
0.5 1.2 1.8

1.5 43.9 336
2.4 20.1 29.5
0.6 3 155.1
26.8 162.1 819.1
0.2 27.2 552
154.1 368.2 982
1.5 24.3 126.5
4.9 119.8 188.9
0.5 241.7 281
0.2 65.4 1639
0.7 8.8 33.8

8.9 80.4 105.8
645.8 4922.5 6948.9
3.8 903.8 942.5
846.2 9466.8 17607.7
14.8 113.4 249.9
0.1 4.4 31.6
4.8 41 45.2
617.5 5820.7 9848.6
1 18.5 24.9
6.3 20.8 60.8
24.3 24.3 76
50.2 3938.4 18773.5
0.3 90.2 194.4
1.3 40.5 43.7
0.7 90.2 4730
0.2 0.2 0.3
3.3 112.7 153.1
1.3 212.1 272.4

4.3 12.7 118.1
1.2 16 139.5
0.2 20.2 24.8
1.8 503 542.2
46.8 150.9 837.5
174.2 2281.5 5630.2
296.8 4695.6 5963.7
34.2 63.1 486.8
53.5 959.1 1230.4
0.1 505 529.8
4.4 352.3 493.9
10.9 22.4 85.8
117.3 5662.9 12444
9.5 19.4 67.2
1.4 86.9 136.2
0.2 6.7 37.6
3.2 40.8 1157
1.3 292.7 706.5

57.8 161.7 2469.5
62.4 447.9 1667.6
0.1 12.8 16.1
26.1 195.7 321.7
0.5 116 169.8

185.4 39577.4 51367.2
1.1 1.3 28.8
0.5 0.6 4.3

2.1 21.3 31.6
0.8 27
3.4 3.4 589.7
1.1 29.5 109.2
0.6 0.7 632.5
2.1 35.3 413.4
44.3 44.3 46
2 168.5 188.5
2.6 263 411.8
1.5 1.7 31.7
4.7 12414.2 12616.7
2 4769.3 15390.9
4.4 148.3 283.6
2.2 4 44.4
0.1 16.9 53.8
0.5 62.8 179.5
0.3 0.3 229.1
1.8 5.2 319.1
194 1171 6111
78.2 753 1022.8
0.6 1 52.2
0.1 8 26.5
820.4 1614.7 2910.8
417.9 5718.2 11694
133.3 2981.3 3872.7
3.6 372.5 436.4
20.8 308.5 518.2
1.8 176.1 307.5
2.4 949.6 1211
29.9 493.3 1082.2
1.5 14.1 107.7
6.8 129
106 1583.5 2126.6
8.9 336.1 1194.6
0.6 25.3 199.3
4.9 179.9 217.8
6.7 205.2 355.1
0.4 2.8 9.7
2.4 127.9 163.8
0.1 2.8 33.1
9.8 71.2 350.9
138.7 760 996.9
0.3 15.5 43.6
0.1 83 92.9
45.1 384.9 469.5
0.1 0.1 3.8
317.8 3460.4 22138.5
22 40 262.8
18.6 195.7 244.8
3.4 9.6 117.3
3.3 1826.4 2207.4
6.8 37.3 317.3
1.5 10.5 97.4
0.7 0.8 4.1
1.4 213.7 254.7
9.8
9.7 359.6 598.3
0.2 208.4 249.6

41.2 1260.5 2348.6
5.2 172.6 202.8
22.7 288.4 435.7
82.3 449 1580.1
908.9 37756.6 43184.6
72.2 1349.2 2399
2.2 49.4 445.7
97.6 4082.2 6062
157.9 6277.9 9666.2
29.5 2734.1 4921.6
30.3 288.9 1105.9
10.7 122.7 219.8
61.6 313.3 399.9
2.1 11.5 66.2

21.7 96.3 108.7
8.4 34.6 140
6.4 7.8
127.4 1392.4 2218.9
0.8 190.5 301.4

14.3 298.5 792.9
25.9 79.1 260
6.8 644.3 1138.1
46.8 269.3 466.3
3.2 436.3 520.2
1.3 29 31.7
0.2 1.5 31.5
1.7 3.2 217.6
3.1 48.3 95.7
11.4 39.4 41.7
0.3 3.9 84
3.2 35.7
0.6 27.4 319.8
0.1 23.5 144.8
18.2 20.9 78.5
1.9 415.4 7461.7
4.4 66.8 103
1.6 414 423
0.3 1.3 20.4
66.1 413.4 980.8
157.5 486.3 5048.8
11.3 305.9 333.6
58.5 1662.6 4823.8
6.4 563.4 699.6
1 66.8 207.5

Current liabilities Trade payables PBDITA
8 7.8 4.8
29.4 11.4
50.8 32.2 -0.5
129.1 122.3 65.9
53.2 12.1 0.9
66.3 59.1 13.4
254.5 71.6 172.4
60.2 59.6 2.8
1.3 0.8 1.1
0.8 0.8 2.1
3.4 2.9 -3.1
0.5 0.1 7.3
196.8 24.9 79.3
314.8 297.5 2
137.6 39 -1.5
891.6 745.5 130
4.1 3.9 1.6
0.3
105.7 104.8 6.7
54.6 6.5
1 0.5 33.9
41.4 41.4 0.4
87850.2 24291.8 13372.5
3278.8 833.8 3176.8
1414.9 46.7 -123.2
15844.4 112.8 8236.7
15.1 3.3
1.9 1.5 2.5
2.4 2.1 7.1
3 2.9 1.4
86.9 22 -9.5
24699.8 14916.6 5246.7
67.4 7.9 36.6
414.8 109.9 51.5
63.5 45.8 21.4
29.4 25.9 -8
20.5 153.2 -159.4
82.4 3.6 -68.6
0.6 0.6 0
51.7 43.4 2.8
1.2 0.8 2.3
158.9 74.2 89.8
0.3 1.5 1.3

10.6 0.9 -1.8
1707.4 1371.9 -904.3
6.6
350.4 287.3 7.5
11.9 11.8 0.3
510.3 423.5 1.7
0.1 0.7
3.2 10.1
0.7
7.9 7.8 0.7
56.6 25 16.4
36.1 36.1 0.1
581.8 75.3 149.7

0.1 1.4
0.5 -0.1
569.2 57.3 119.3
2540.9 364.1 1298.5
70 3.8 9.4
577.2 332.7 32.1
0.6 0.6 0.5
3 2.8 1.2
1.4 49.1
1.1 1.1 0.4
434.8 98.6 23.3
6.5 6.5 0.8
3.4 0.3 1
183.2 46.2 -56.4
176.3 161.4 2.6
2918.1 1100.9 35.7
9.1 9.1 2.9
90.2 31.3 4.4

-0.2
3.1 3.1 -0.1
1.6 1.5 4.1
3961.2 2260.1 877.3
32.3 31.9 -4
38.3 7.2 8.6
1575 1178.7 550
56.9 1.3 -50.8
7.3 5.7 0
1.3 0.8 0.9
617.2 615.5 2.9
9144.4 2997.2 9945.4
0.3 0.3 17.7
1.6
341.7 280.4 0.6
917.9 457.6 33
73.7 52.2
444.7 131.5 803.7
4.5 4.5 0.8
702.5 214.6 112.3
0.3 0.3
4776.8 5204.6 3198.4
0.7 0.5 4.3
378.1 190.9 18.4
7.3 7 3.1
212.7 158.4 35
195.1 167 20.2
25.5 17.7 23.2
0.2 0.2 15.3
1.2 0.2 -0.4
124.2 49.1 11.3
1569.7 15.9 13.2
38.8 -6.4
86.5 71 29.1
528.3 285.6 152.6

7.7 1.2 28.5
0.9 0.9 1
2.3 0.2
22.1 20.2 0.3
366.9 147.8 1451.1
26.5 18.7 4.3
87.1 68.2 46.4
6.6 0.5 0.4
35809.5 3878.3 22455.9

142.3 113.9 10.6
208.9 112.9 -18.3
247.1 68.3 49.4
953.9 775.8 1063.5
206.7 77.5 37.3
5.7 4.2 70.8
2652.9 764.3 1817.7
1406.2 1376 45.2
221.6 120.4 6.2
207.7 60.4 673.1
41612.2 4074.8 8517.8
0.5
167.3 64.6 21.5
4.2 4.2 3.3
427.4 70.8 66.5
2.4 2.4 -1.8
6.3 6.3 0
2434.5 7.3 434.5
37.5 22.1 25.4
1114.4 51.9 324.1
8185 4651.2 756.7
1.6 0.6 2.2
26.4 23.1 2.6
4.6 4.5 1.6
487.1 86.1 112.3
394.2 52.2 127.5
67.9 21.4 8.7
0.1 -0.4
32.2 32.2 1.8
11.8 8.1 5.6
886 743.4 296
1.9
2.7 1.5 1.8
3 1.7 -2.6
17109.1 2458.5 2511.7
1.4
0.3 0.4
26.8 23.5 9.3
100.3 81.9 36.4
108.1 42.3 70.8
8.1 6.7 -0.7

645.6 27.1 165.4
195.6 96.1 18.9
27.5 15.3 -1608.9
290.5 202.4 0.6
210.7 143.4 18.6
1229.6 753.8 160.6
310.4 69.5 51.7
84.4 45.6 7.8
162 41.9 33
3.7
6.5 6.4 0.2
2.1 7.9
1235.4 259.6 -239.2
0.2 -0.5
43.3 24.3 3.7
6 1.6 -17.6
3.2 2.9 0.3
40.2 36.8 12.2

82.5 82.4 0.4
5.2 0.2 35.5

75.8 70.9 17.6
0.3 0.3
3.3
2.5 0
656.3 148.1 93.2
0
4238.2 1313.3 629.5
9561.7 4786.9 11860.5
17330.3 12019.7 3947.2
41877.5 27799.9 6777.2
76148.2 29906.2 76121.6
0.5 0.5 2
33.2 13.4 5.5
220.8 165.2 13.1
21.1 15.8 1
3042 245.3 619.6
316.9 49 45.7
60.1 54.4 0
12.1 11.7 -7.1
110.5 25 -44.6
0.3 0.4
77.4 22.9 17.1
0.5 1.4
92445.2 38594.1 5569.4
116.1 2.9 23.2
3788.9 541.7 99.5
1.3 1.2 0.6
0.2 0.2 1.4
46.3 35.2 8.7
10.5 7.8 3.5
46.9 46.3 0.8
19.9 19.5 2.1
49.4 47.4 -0.2
18351.6 4887.7 7823.8
62 8.1 6.1
3225 137.9 10177.1
39 21 5.2
11527.3 3457.6 -1956.3
12.2 12.1 2.4
1.8 1.2 0.4
65.8 21.7 19.7

338.7 326.5 3.2
966.6 904.9 199.5
1122.3 731.9 88.4
5.7 5.7 -0.6
56.8 -40.1
0.1 0.1 0.4
5.6 4.2 0.6
0.1 6.5
9.7 2.1 -2.7
542.3 4.6 86.2
0.5 0.5 0.5
0.1 0.8
1 0.3 -1.2
0.6 0.1 1.3
1178.8 1.2 0.3
467.4 636.9 78.1
8.3 6.8 9.8

57.1 18.8 12.6
631.4 423.6 467
5.2 1.6 0.3
1054.4 475.1 464.9
2.8 2.5 2.1
83.9 35.7 9.5
9579.5 4171.3 10324.4
248.5 212.9 25.1
76.6 17.3 40.4
2683 282.2 138.9
2550.8 3.8 61.2
0.5 0.4 -0.6
18511.1 13150.9 3651.3
5.7 5.7 3.3
11.3 10.7 168.7
0.6 2
84.8 48 29.7
73.4 15.7
11.6 11.1 0.1
774 568.4 6.3
351.4 329 84.3
266.7 101.1 30.9

27.4 9.7 61
174 171.5 4.1
8.7 2.7 0.3
11.5 11.5 3.5
42.3 22.4 11.1
16 1.7 41.7
8.3 8.3 2
101.4 58.5 -15.3
239.7 30.5 11.8
377.4 352.2 17.4
2.4 2.4 0.7
12.4 0.3 1.5
2160.9 917.4 760.9
410.3 107.4 64.3
37.1 13.2 75.1
0.3 4.3
4.5 0.4 3.1
373.2 32.2 65.7
92.3 75.3 0.2
507.8 44.4 15.8
20576.5 19295.1 2046.8
71.5 68.6 4.6
503.6 99.1 48.7
5.3 5.3 3.1
24.7 1.6 -1.8
7.8 0.3 3.7
931 915.5 810.9
1.7 1.3 83.5
12.7 2.6 49.4
585.3 39.8 246.1
5224.3 378.3 360.2
13.4 13.4 0.9
47.1 37.4 -1
383.7 166.6 -3.4

49.6 16.1 8.7
951 47.8 41
1104.8 852.4 42.6
250.5 211.2 15.8
43366.3 6889.4 1188.2
566.6 70.6 1.7
54.6 54.6 2.2
222.8 215.9 44.8
40092 25133.4 2305.2
0.8 -1.3
53.5 47.5 5.7

699.5 23.9 145.2
485.4 2.2
1.4 0.5
1 1 3.7
6218.7 1471.5 7012.3
76.8 18 2.9
3.9 3.9 0.3
43.8 43.7 2.6
577.3 413.7 320
0.5 0.4 -3.4
32.1 12.4 0.2
4923.1 1350.4 611
9.3 8.5 9.4
0.2 7.1 0.8
40.1 46.8 4.4
51.1 40.7 65.2
1.3 1.1 -1
682.2 237.9 212.8
1.3
189.9 46.3 -11.3
0.9 0.6 0.4
1986.2 396.1 1619.3
14.1 14 3.3
1.1 10 -2.1
845.5 676.4 -13.8
162 12.5 41.3
1743.7 1041.2 1016

40.9 9.8 3
11.4 -2.9
79 21.6 71.4
423.2 172.1 39.7
2 0.5 6.9
3.5 2.7 3.7
9.7 8.6 2
1.1
0.8
689.9 16 108.1
914 684.8 81.2
31.9 26.9 1.3
906.2 903.9 0.5
1.8 1.8 -1.5
8.5 1 3.4
209.5 178.6 10.3
59.2 56.8 3.3
13.4 13.4 -3.8
91.3 9
11.5 7.1 3.1
34.3 34.3 4.1
22 14.8 -10.2
8.6 8.6 1.1
1364.8 739.5 972.8
67.4 45.7 22.8
244 193 -21.1
0.2 2.9
40.8 40.8 2.1
243.9 56.5 53.7
47 43.1 54.4
8768.9 7860.6 137.9
26.7 26.6 0.6
2.2 2.2 0.7
0.3 0.3 -0.7
2035.8 1386.7 766.3
224.4 202.3 14.2
586.6 46.2 34.1
28.6 28.1 1.4
6.9 0.6 2.2
1.5 1.5 14.9
636.9 261.7 99.9
125.3 19.7 14.2
0.2 2.7
1098.1 1082.2 11.8
28345 27321 5694.3
19.5 19.3 0.9
12.8 11.2 0.4
111.2 109.9 4.6
3.5 1 4.3
20 19.7 7.7
14.6 14 2.7
0.5 1
3.5 3.5 0.3

3.2 3.2 4.8
6 2.9 9.2
31.7 5.8 130
3.8 3.8 0.8
135.9 135.9 5.9
20969.9 9952.4 30803.7
5 4.5 5.2
35.3 33.2 100.8
154.9 109.8 35.8
2304.1 389.4 617
42.6 28.4 0
51.5 18.1 4.4
189.2 107 -199
75.2 6.7 10.6
83.3 28.5 143.5
2.5 -2.1
10.3 0.1 1
309.1 191.9 10.3
50.5 0.1 1
0.6 8 0.3
97 22
196.9 17.9 -4.6
0.1 0.1
554.9 419.1 1257
45.2 14.5 12
121 44.8 15
19.2 16 18.5
267.9 151.9 52.4
0.4 0.3 0.4
70 3.3 1.9
2282 424 -18.3

-0.1
71.2 69.5 161.7
1.5 44.3
87.3 85.7 2.4
1 1
41.1 41 0.4
58 41.5 11.7
0.3
65.5 0.7 3.9
573.8 544.2 21
1.3 0.5 6
146.3 54.5 21.2

151.7 44.8 67.9
2209.5 46.7 107.5
160.1 77.5 31.8
1596.1 1083.2 71.8
29135.2 19839 4637.5
129.9 12.9 38.8
783.1 536.3 13.2
337.3 242.6 87.9
3400.7 141.6 1287.4
2.1 0.9 -0.2
110.3 95.9 101
257.1 99.7 23.8
10.3 0.1 4.6
1533.6 1440.2 31.7

0.3 0.3 0.9
74.9 73.2 7.2
8.2 -0.8
29.3 25.9 9.7
18.2 5.7
6788.2 279.3 381.7
19.8 14.3 1.3
192.3 98.8 1.6
0.5 1.8
13.9 13.8 2.5
899.7 471.8 249.5
21.8 21.7 5.1
4223 2304.7 393.4
753.1 242 82.4
114.3 106.8 5.3
0.2 0.2 -1.3
155 40.9 24.4
23.6 23.5 2.4
0.1 0.1
24.2 0
1.6
3.3 0.1 -1.5
0.1 0.9
434.1 366.3 60.1
145.6 10.7 11.8
222.5 198.7 139.9
10 9.8 6.3
250.4 158.6 -42.8
137.8 66 12.6
11.8 11.6 2.7
1.3 1.3 0.7

16.7 1.8 4.1
3845.1 1968.4 659.7
873.7 873.5 11.3
5632 5000.2 3368.1
93.3 31.3 45.5
1.4 0.7 -2.3
9.5 9.5 0.9
5937.3 1651.5 437.1
11.6 11.4 1.8
18.7 10.5 2.2
13.2 0.1 1
8578 3423.6 2036.7
0.1 0.1 42.8
21.9 0.8 1.2
-36.4
6.9 3.6 -0.2
85.9 17.4 13.1
145 37.9 6.9

9 9 0.2
25.9 23.8 1.4
14.4 12.9 0.7
75.2 20.4 5.4
480.1 109.3 -14.5
1203.8 443.2 153.5
3830.5 576.6 678.3
39.2 11 36.7
585.5 457.2 136.5
492.6 490.3 -0.6
281.7 19.5 44.2
32.3 22.3 0.6
4642.4 2139.6 1757.1
3 0.4 -3.5
84.9 83.6 0.8
3.6 0.3
15.1 10.1 -177.3
534.4 1.7 3.5

87.9 48.9 220.9
792.5 22.9 -113.9
2.8 0.7 -1.2
164.6 5.6 29.2
8.6 8.6 1.7

20701.8 11543.1 2369.5
36.5 0.4 -0.3
4.3 0.1 0
1 0.3 1.5
8.8 1 -2
0.6 0.1
49.2 46.9 3.1
1 -0.3
18.9 9 3.7
-0.4
132.9 31.1 -7.5
308.6 305.1 -5.3
0.1 0.3
17878.5 2.8 -232.5
17154.2 319.7 -1257.7
170.5 146.7 4.3
50.7 31 -0.3
14.6 14.6 0.8
68.7 67.5 1.7
0.7 -0.4
7.9 7.2 2.1
699.6 320.6 2462.1
769.9 339.9 104.8
18.2 2.9 -0.7
5.5 4.9 0.2
1189.4 680 445.1
1864.2 1459.2 2398.2
3068.1 2797.7 182
311.2 297.6 58.6
389.4 325.1 19.4
134.9 10 47
246.6 125.1 190.1
579.8 197.5 23.6
20.1 7
96.9 92.6 -6.7
1108 578.7 291.5
307.5 55.7 75.6
21.2 21.2 -0.4
117 13.3 17.1
77.4 54.4 9.3
0.1 0.4
81.8 61 6.9
2.1 1.6
54.9 34.4 -10
625.5 30 133.3
15.3 12.3 -0.3
70.4 70.3 0.3
312 56.8 41.6
0.1
5226.4 1659 2198.9
28 17.1 14.7
152.6 148.4 22.1
0.7 3.5
1905.1 1873.1 9.9
30.3 20.1 3.5
0.1 0.1 2.7
0.4
123.9 51.5 16
3.1 -0.9
328.6 226.4 29.5
95.8 0.9 23.1

891.1 198.8 191
86.8 16.4 -6
221.2 163.4 24.9
330.4 321.7 18.7
34117.7 6547.8 1908.9
780.8 664.6 678.9
41.4 41.3 0.2
1951.1 1431.1 1307.1
2615.7 2208.5 2291
2083.2 1641.8 933.5
943.2 294.3 130.1
69.9 36.4 10.4
216.9 90.4 42
34.7 2.2 -2.7

8.1 4.1 4.1
4.7 2.2 3.9
20.1 0.7 0
631.6 432 141.9
169.6 142.9 6.1

256.4 80.9 28.6
133.6 1.6
546 526.4 152.5
259.7 143.5 35.9
226.4 127.9 39.9
0.1 0.1 0.2

0.1 0.1 2.7
44.5 2.2 -0.2
58.5 25.6 -0.9
1.6 1.6 2
46.5 46.3 2.7
1.8 0.2 0.4
27.5 20.5 11
128.4 13.9 8.7
3.5 3.1 3.5
764.5 90.5 3.7
65.1 41 1.6
287.7 255.7 18.1
1.2 1.2 0.6
402.5 98.2 90.1
914.5 124.1 547.8
268.1 244.5 15.7
2251.3 369 56.3
18.9 18.5 17
88.1 9.7 -0.1

Rs. Million Rs. Million Times
PBIT Profit after tax Debt to equity ratio (times)
4.4 3.8 0
10.8 4.6 0.85
-0.9 -1.2 0.85
63.3 38.8 0
-0.9 -5.2 2.23
12.9 12.3 0.17
146.6 54.4 1.44
2 1.4 0
0.5 -0.6 0.01
2.1 4.7 0
-3.6 -4 0
6.5 4.6 0
60.9 30.8 1.59
2 -1.2 0
-1.5 -1.5
123.1 54.7 0.21
1.5 1 0.01
0.3 0.1 0
6.1 3.3 0.21
6.5 1.1 0.37
18.1 12.1 0
0.4 0 0.18
12485.6 2216.4 1.91
2002.1 1011.9 0.77
-224.7 -493 0.45
8236.2 38.5 3.76
3.3 -0.3 0.25
2.2 1.5 2
2.9 2.4 0
1.3 0.5 0
-12.5 -10.2 0.43
2740 535 2.13
27.5 13 0.39
42.7 17.1 2.02
12.8 5.7 0.7
-8.7 -7.4 0.08
-284.6 -289.6
-74.5 -73.9 0.63
-0.6 -0.5 0
1 0.2 0.06
0.6 -0.1 0
22.6 -5.9 0.18
-0.8 -0.8 1.14

-5.5 -6.2 0.09
-983.9 -1073.2
6.6 3.5 0.03
6.5 2.8 0.7
0.3 0 0.23
1.7 1.2 0.15
0.7 0.4 0
10.1 6.2 0
0.7 0.2 0
0.7 0.4 0
15.7 10.3 0.19
0.1 0.1 0.02
111 15.4 1.55

1.4 0.9 0
-0.3 -9.4 0
98.5 22.1 0.74
810.8 363.9 0.12
7.2 1.2 0.33
31.2 10.9 3.08
0.5 0.2 0
0.9 0.2 0
49 5.8 0
0.4 0.1 0
-25.5 -36.4 0.14
0.7 0.2 0
0.9 0.3 0
-57.6 -65.2 0.1
2.6 2 0.1
-4.1 -35.4 0.03
2.9 2.3 0.02
3.8 0.4 0.88

-0.2 -0.5 0
-0.1 -0.1 71
-13.7 -17.2 0.01
707.9 317 0.44
-4.4 -4.9
8.1 1.7 0.26
355.8 200.5 0
-69.3 -93.1 0
-0.1 -1 0
0.6 0 0
2.9 2.1 0
8673.3 4826.4 0.39
12.4 0.5 5.76
1.6 1.3 0
0.5 0.3 0.84
25 6.8 1.21
48.1 3.1 0.07
570.7 530.7 1.58
0.8 0.5 0
73.5 38 0.41
0.3 0 0.07
2548.4 1587.5 0
4.2 -5 0
17.7 -1.4 0.07
3 1.7 0
14.3 8.8 0.04

15 5.3 1.2
22.8 17.8 0.06
15.3 14.6 0
-1.1 -1.3 0.02
10.3 1.4 0.99
12.9 -150.3
-15.1 -15.1 0.15
26.3 17.9 0.11
125.1 49.6 1.66

27.6 21.4 0.1
0.8 0.4 0
0.2 0
0.3 0
1390.7 1266.9 0
4.3 0 0.13
19.3 13.9 0
0.3 -1.7 0
18126.5 8628.6 0.45

9 3.5 0.32
-18.4 -18.4
41.6 16.3 0.8
930.9 703.2 0
32.3 14 0.58
36.9 33.3 0.08
1636.3 1039.7 0.07
43.9 28.6 0
5.8 0.3 4.62
630 385.6 0.29
7806.8 4251 1.67
0
19.9 10 0.68
2.5 1.2 0.23
46.5 32.6 2.49
-32 -32.2
0 -3.7 0
429.4 -795.8 0.5
22.9 13.8 0.01
271.7 115.1 0.5
720.8 174.8 2.62
1.1 0.7 0
2.1 0.2 0.01
1.5 0.8 0
84.8 2.7 11.59
115.3 55.6 1.49
8.3 3 4.76
-1.8 -2.3
1.7 0.1 0
4.7 3.4 0
239.5 152.5 0.07
1.3 0.5 0
1.1 0.7 0
-3.9 -3.8 0
1982.5 903 0.85
1.3 0.6 0
0.3 0.2 0
8.2 4.7 0
34.1 19.7 0.08
67.2 18.4 1.8
-7.4 -8.7 0
157.4 55.6 1.11
18.9 4 1.66
-1653.3 -220.6 0
-6.8 -33.8 0.6
16.8 6.4 0.66
145.7 45.7 1.19
45.6 12.4 0.98
7.6 1.6 1.32
29.1 -10.5 0.66
3.7 1.7 0
0.2 0.1 0.09
7.9 2.2 0
-334.4 -336.2
-0.5 -0.5 0
3.1 1 0.21
-29.3 -29.4 0
0.3 0.2 0
9.5 1.1 0.03

0.1 -0.1 0.09
35.4 24.1 0
16.4 11.1 0
0.3 0 0.11
3.3 0.1 0
-0.1 -0.4 0
61.9 8.5 9.31
0 0 0
456.7 77.8 0.35
5528.6 435.6 1.37
3075 1557.5 0.53
6437.8 3682.8 0.49
58752.8 35029.1 0.13
1.8 1.1 0
4.6 1.7 0.49
10.9 2.1 0.37
1 0.4 0
493.8 175.6 0.52
45.3 7.9 5.36
0 0 1
-48.2 -48.2
-544.4 -545.1 0.74
0.4 0 0
16 15.5 0.22
0.4 0.4 0.01
5396.2 397.2 1.61
21.5 3.9 3.14
98.3 -32.7 1.22
0.6 -0.5 0
1.2 0.7 0
3.5 6.4
3 0 0.4
0.8 0.4 0
0.1 -0.4 0.14
-7 -7.1 0.04
5208.9 2195 1.43
5 -0.4
8385.7 5268.9 0.14
3.3 -0.1 0.7
-2714.8 -3623.9 1.29
0.8 0.3 0.01
0.4 0.1 0.01
15.2 -4.1 1.83

3.1 2.7 2.3
176 93.7 0.07
88.2 -9.9 1.32
-0.6 -0.8 0
-40.1 -28.9 0
0.1 0.1 0
0 -0.3
6.5 4.4 0
-4.8 -4.9 0.3
70.9 8 6.38
0.5 0.1 0
0.8 0.5 18.5
-2.2 -2.2
1 -0.9 0
0.2 0.1 37.98
22.2 -31.4 0.06
7.7 1.2 1.86

12.6 0.1 1.65
458.8 321.5 0.05
-0.5 1.5 0
433.5 228.4 0.25
1.4 0.8 0
7.4 4 1.39
8608.3 5710.7 0
23.7 5.9 0
40.1 22.7 0.81
24.5 -211.1
40.6 2 0.48
-0.6 -0.9 3.6
3013 1886.3 0.1
3.3 0.2 0
161.7 161.2
1.5 0.6 0.03
15 18.9 0.02
9.1 0.4 0.46
-0.5 -1.3 0.01
6.2 3.9 0.13
81.3 27.8 0.07
19.1 1.9 1.81

24 17.8 0
2 1.2 0
-0.1 -0.4 0.11
3.5 0.1 0.01
6.2 2.1 0.77
40.7 39.9 0.03
2 1.1 0
-16.1 -16.1
0.8 -26.1 14.58
16.6 9 0.09
0.7 0.4 0
1.1 0.2 5.04
596.8 306.4 0.59
42.9 25.1 0.79
74.4 47.3 0.15
4.3 3.1 0
2.9 1.9 0.08
32.5 -10.6 1.98
-0.4 -0.4 0
-25.3 -57
1443.5 645.1 0.13
4.6 2.9 0
39.7 9.4 0.19
1.7 1 0
-2.6 -3.2
2.9 2.7 0.36
804.8 637.8 0
83.3 63 0.02
34.5 34.4 0
215.7 116.9 0.54
223.6 -11.1 3.98
0.9 0.4 0
-1.3 -1.7 0.05
-6.1 -9.8 0.05

7.2 2.1 0.72
35.3 2.7 2.48
38.3 0.5 0.77
12.7 1.1 0.19
1062.2 570.6 0.31
-9 -8.5 0.05
2 1.2 0.1
11.9 9.1 0.01
1737 654.3 1.33
-1.3 -1.3 0.03
4.7 1.4 0.18

112.2 32.7 2.29
-37.9 -38.7 0.3
0.4 0 0.02
3.5 0.2 0.09
6016.8 3934.3 0
2.3 -4.2 0.84
0.2 0.2 0
2.3 2.1 0.02
286 139.8 0.14
-3.9 -3.9 0
-12.7 -12.8 0.03
536.8 92.5 2.37
9.1 4 0.01
0.3 0.1 0.01
4.3 3.1 7.56
1.4 0.1 0.43
-1 -1.3 0
210.9 150.2 0.26
1.3 0.2 0
-15.5 -18.8
0.4 -0.1 0
1328.7 705.3 0.31
1.5 1.1 0
-2.4 -2.7
-25.2 -33.1 0.67
7.7 -33.3 0.19
764.7 441.6 0.13

2.8 0.3
-4.9 -8.9 0.19
42 20.6 0.32
28.4 7.1 1.24
6 5.9 0.01
3.5 2.4 0
1.8 1.6 0.2
1.1 0.8 0
0.8 0.3 0
105.4 7.5 2.55
80.6 23.8 0.16
0.8 0.4 0.04
0.2 0.1 0.01
-1.5 -1.9 0.05
3 2 0.02
9.1 2.8 1.58
3.2 1.8 0.25
-13 -13.4
8.4 5.1 0.96
1.8 0.7 0.2
3.9 2.8 0
-64.1 -71.7 0.53
1.1 0.8 0
912.4 572.2 0
16.8 0.7 1.39
-59.5 -87.3
2 1.3 0
1.7 0.8 0.13
49.3 22.3 0.83
43.4 27.5 0
124.2 57.2 0
0.5 0.2 0
0.7 0.4 0
-0.7 -0.9 0.21
566.6 97.5 0.94
8.4 3.2 0.9
13 7.2 1.79
1.4 1.1 0.01
1.9 0.1 0.49
14.9 4 0
98.3 25.1 4.1
11.5 0 3.56
2.7 1.7 0
10.9 0.3 0.03
5475.3 2908.7 0.23
0.5 0.1 0.06
0.3 0.2 0
3.9 2.8 0
3 1.2 0.05
7.5 5.3 0.08
1.9 1.3 0
0.8 0.4 0
-2.9 -2.9 0
4.7 2.6 0
8.5 5.7 0
123.7 96.1 1.41
0.7 0.4
5.7 2.1 0
26698.8 17056.7 0.27
1.4 1.1 0.08
100 59.3 0
34.2 11 0.07
446.4 273 0.3
-0.3 -1 0.61
4.3 1.3 0.34
-202.2 -200.6
7.8 3.2 0.35
140.3 97.5 0.34
-2.3 -2.3 0
1 0.3 0.03
3.7 -19.2 0.39
1 3.1 0.19
0.1 -0.2
21.4 4.7
-5 -10.1
0.1 0.1 0
900.3 591.7 0
11.5 5.2 0.13
12.4 6.3 0.76
-4.2 -4.8 0.01
49.2 12.7 2.21
0.4 0.1 0
0.8 -5.5 1.73
-33.7 -33.9
-0.1 -0.1 0
154.5 92.5 0.58
38.7 36.5 0
2.3 1.6 0
1 0.4 0
0.4 0 0
11.6 6.4 2.7
0.3 0 0
-0.2 -6.2 0.34
20.1 13.5 0.02
-14.6 -17.4 0.02
18.2 5.2 6.52

61.4 36.5 0.49
104.9 63.3 0.03
22.7 6.3 1.96
71.7 8.8 3.95
4402.6 2083.5 0.44
30.9 4.6 3.77
10.5 7.1 0.01
62.1 39.1 0.18
404 -361.4 0.36
-0.2 -0.4
93.2 73.6 0.04
21.3 20.1 0.03
4.6 3.9 0.06
25.1 3.7 1.31

0.9 0.3 0
6 3.5 1.84
-1.5 -4.7 0.08
2.9 1.3 0.04
4.8 4.4 0
342.4 -33.7 1.05
0.7 0.1 1.05
1.6 0.7
1.8 1.1 0
1.5 0.6 0
195 100.6 0.41
5.1 4.1 0
387.5 144.5 1.3
46.5 -17.5 0.66
4.7 2.5 0.05
-1.5 -1.8 0
15.5 -4.4 0.6
2.4 2 0.21
0.1 -0.1 0.01
0 0
1.6 1.5 0.3
-1.6 -1.3 0.08
0.6 0.2 1.93
34.8 14.1 0.25
11.8 -9.1 0.14
139 136.6 0.03
2 1.2 0
-47.8 -59.2
10.6 -3.8 0.89
-0.7 -1.6 0.03
0.7 0.3 0
3.8 1.1 0.3
593.5 193 0.55
11.2 7.4 0
2806.7 1887.5 0
41.8 22.3 0.87
-2.3 -2.3 0.01
0.4 -0.1 0.03
369.5 48.3 1.4
1.8 1 0
2.1 1.5 0.2
1 0.7 0.21
850.6 -199.4 0.76
37.8 37.3 0
1.2 -3.2 0.98
-36.4 -36.5 0
-0.2 -1.3
11 1.7 1.01
4.6 0.3 0.75

0.2 0 0
1.3 0.4 0.03
0.4 0 0
2.9 0.1 0.04
-19.1 -21.1 0.05
137.5 75 0.19
610.7 184.1 2.07
30.9 17.6 0.06
116.9 76.2 0.06
-0.6 -0.6 0
32.7 7.1 0.82
0.4 0.2 0.17
1523.8 877.1 0.43
-4 -4 0.02
0.7 0.1 0
0.3 0.1 0.05
-185.9 -184 0.12
3.3 1.7 0
208.4 134 0.01
-131 -172.9 0.24
-1.2 -1.6 0
23.2 4.3 1.19
1.6 0.9 0
184.8 -1658.2 629.11
-1.9 -1.8
0 -0.1
0.2 -0.5 0.04
-2.1 -2.6 0.45
0.1 -0.8 0.01
2.8 1.9 3.93
-0.3 -1.2 0.01
3.5 1.4 0.03
-0.4 -0.5 0
-8.4 -23.3 2.05
-5.7 -6.5 0
0.2 0 0
-1435.8 -3192.7
-2864.4 -6082.6
4.3 1.8 0.04
-3.4 -3.5
0.8 0.2 0
1.7 0.8 0
-0.5 -1.1 0
2.1 1.1 0.01
2427.1 1746.5 0
60.1 21.2 1.11
-0.7 -0.8 2.79
0.2 0 0.03
323 187.4 0.16
2133.8 1430 0
119.2 63.3 0.35
57.2 -12 0.11
8.5 6.2 0
37.4 10.3 1.37
185.8 109.1 0.09
2.2 -22.6 0.77
6.4 2.8 0.28
-11.5 -29.6
234.8 107.7 0.47
58 14.1 0.63
-0.4 -0.7 0
12 8.3 5.34
9.1 4.4 0
0.4 0.3 0
6.7 4.8 0.26
0.7 0.3 0
-10 -19.2 0.07
114.7 49.9 1.73
-0.3 -0.6 0
0.1 0.1 0
33 4.2 3.13
0.44
1799 1068.7 0.25
14.5 4.9 0.66
20.8 3.3 1.41
2.3 1.5 0
8.1 0.3 0.16
2.8 0.7 0.16
0.1 0 0
0.4 0 0.21
8.2 -1.2 0.54
-5 -4.7 0.45
19.4 2.6 0.5
22.3 12.2 0.65

178.7 73.8 0.5
-7.5 -13.6 0.59
15.8 1.7 1.19
17.6 10.3 0.01
884.7 -2264.2 3.31
617.4 390.3 0.05
-2.2 -3.7 0
1187.2 763.9 0
2057 1446.2 0.01
738.6 439 0.13
19.4 1.6 3.99
7.8 -0.4 0.38
39.3 11.1 0.75
-3.5 -3.7 0.05

4 3 0.12
1.6 0.2 0.05
-13 -13.4
113.2 69.8 0.11
3.3 0.6 0.11

25.3 6.9 0.33
1.1 0.5 0
152.4 87.2 0.01
28.1 14.2 0.54
30.2 13.6 0.43
0.2 0.2 0
2.7 0.1 0.09
-2.8 -2.9 0.21
-0.9 -1.6 0.91
1.6 1.1 0
2.7 1.5 0.09
0.4 0.1 0
10.5 8.7 0.02
8.7 5.7 7.88
-5.5 -5.6 0
3.5 1.4 0
0.8 0
14.8 6.2 0.22
0.6 0.2 0
65.6 11.1 1.38
499.6 364.4 0.45
13.7 10 0.17
-255.2 -605.6 0.74
16.4 12.8 0
-0.1 -0.1 0.61

Cost of goods sold Net sales Net worth
105.87 100.8 103.5
86.25 35.2 119.6
41.04 19.1 19.1
498.03 657.6 461.1
43.83 64.4 21.4
2.14 4.2 17.3
1243.83 1160 485.1
109.58 133.6 77.7
1.21 9.3 28.5
10.51 10.9 38
19.42 36 13
1.5 12.8 275.1
1228.71 1002.4 137.8
1.71 92.3 3666.2
0 -69.6
3842.87 3487.9 801.4
3.74 3.7 34.7
52.06 27.3 14.9
855.11 1876.2 51.7
620.2 696.6 148
41.56 99.1 136.7
41.75 37.9 99.1
64070.83 95292.5 39083.9
8011.68 13703 8789.2
234.9 17186.3 14439
7683.98 8352.7 38527.7
5.29 11.1 65.5
26.09 125.4 3.8
7.44 0.9 189.6
34.23 10.9 161.1
14.37 11.4 -8.7
43955.06 71543 10931.1
610.36 697.6 219.2
3452.35 4439.4 201.9
104.9 136.2 84.2
133.04 706.4 4.3
35.83
96.2 41.1 107.6
0 398.8 124.1
99.23 82.4 131.2
43.16 85.9 253
451.57 242.3 256.9
2.1 11.7 13.3

1.01 3.8 41.4
388.43 265.1 -997.5
73.8 50.6 151.6
309 378.8 78.2
23.44
353.89 97.6 1923.2
15.7
0.81 139.1
24.84 1.4 1245.6
53.81 28.4 14.4
457.77 727.9 153
44.71 56.3 27.9
908.54 1249.9 852.2

8.77 8.2 109.5
0.07 55.8
34.25 -324.4 273.9
5106.57 6092.8 3154.7
338.55 553 170.3
1828.12 2928.8 113.3
0.5 101.2 3
105 114.6 226
4.46 1222.2
52.28 329.9 25.9
1262.95 1581.1 1044.5
22.7 31.3 63.5
138.07
437.67 400.1 39
376.42 0.5 17.2
2499.05 9985 12310.5
28.21 3.9 32.4
364.64 469.2 66
2.24 4.8 23.8
5.5 118.1 121
0.87 5.2 100.2
7709.44 10043.5 3778.8
22.08 11.6 -48.9
190.62 106.7 251.2
3399.79 5701.1 2469.3
108.14 55.4 1519.3
17.86 37.8 75
15.61 10.7 127.8
895.83 292.2 3866.2
108162.87 150723.6 46427.1
887.67 1234.1 37.6
35.9 14.4 129
90.57 483.7 63.4
3503.35 4927.1 277.7
17.41 1984.7 894.7
769.45 1251.8 1300.4
51.06 148 178
1377.52 1700.6 735.4
1.6 98 59.1
17223.35 26151.3 14787.1
20 20 129.5
934 1309.5 512.3
224.04 388.5 101.3
370.94 313.7 912.9

1144.86 1519.8 282.4
47.93 53.5 130.5
0.35 173.6
13.53 4.4 43.7
251.94 352.5 81.9
65.53 70.3 -1434
17.91 2 297.2
97.44 124 131.7
1461.11 1842.5 347.1

1.63 35.7 60.9
12.27 12.5 46.9
1.37 1.7 -0.9
44 53.7 -4.9
1777.49 2966.6 7615.7
0.79 7 66
537.73 557.9 76.6
6.12 4.8 99.8
53400.99 80732.6 94276.5

410.8 357.7 106.2
2.2
951.5 1214.4 264
2287.5 4232.9 2956.1
478.56 775.7 188.7
330 428.1 967.2
6250.31 11824.7 6049.4
1406.32 1739.3 2206.6
241.5 570.6 23.4
3829.84 7465.6 1941.6
57498.38 74635.9 28821.3
0 197.4 50.1
270.91 595.1 83.8
54.2 41.9 60.7
949.97 1974 141.1
14.17 0.7 -0.7
33.71 23.6 62.7
466.31 749 18759.9
61.86 109 1035.8
11592.94 12453.3 1961.9
34581.38 40739.1 1420.1
593.18 36.7 333.8
26.04 14.2 216.4
38.55 51.6 48.6
642.24 1092.5 66.1
1088.57 1249.2 344.5
78.42 85.6 11.7
2.25 1.2 -7.3
234.24 20.9 51.5
41.2 55.8 74.2
6111.64 6256.9 1778.8
227.88 135.7 204.4
114.55 382.1 119
14.87 34.6 23.4
17540.5 31837.5 16158.1
9.4 116.8 51.7
34.36 27.9 134.9
209.84 84.8 206.6
482.73 753.6 131.6
243.27 531 229.9
-1.17 0.2 46.7

432.11 311 538.6
996.74 1036.6 149.9
25.81 8990.9 7590.9
124.76 106.7 180
524.95 415.8 114
3786.46 4140 722.4
1477.28 2105.2 231.4
223.71 354.4 49.1
138.53 115.3 188.5
0.89 8.2 155
19.42 12.2 28.5
1.31 1 149.4
393.45
1.4
440.86 396.9 83.5
178.69 187.2 75.9
8.75 11.2 1.8
287.08 203.9 1684.4

84.97 252.6 316.8
360.15 38.3 418

408.29 526 113.6
3.61 1003.2 38
4.67 196.6 37
1.82 7.3 22.2
402.09 440.2 73.6
2.37 3.8 63.6
15021.35 24310.6 13023.6
32974.42 41820.1 39106.3
29600.59 42112.9 13882.3
142757.47 184484.2 30962.7
408581.35 536378.7 403281.2
15.26 168.7 52.6
63.55 221.6 76.7
1035.31 1907.7 150.2
16.82 340.1 105.1
4365.01 4516.1 7509.4
3083.35 3763.2 94.4
0.4 286.6 125.2
37.69 -54.6
118.43 141.6 115.4
0 2.9 94.5
539.82 594.1 61
161.23 83.6 49.4
100006.28
414.85 532.9 61.7
2167.47 1865.9 2476
58.17 6.7 105
17.56 9.4 37.3
12.81 131.4 -64.9
1.56 0.6 156.9
39.11
242.8 214.7 100.8
129.22 345.2 61.9
44329.34 61730 18462
97.75 143.8 -72.4
2535.28 13311.9 50571.9
176.94 288.4 103.9
21674.88 29468 4861.5
325.94 42.3 52.9
18.67 100.7 33.5
181.5 69.9
7.12 127 51.8
525.26 79 21.1
2842.64 1564.6 1245.7
2405.04 1257.6 215.9
5.72 0.9 2.6
85.28 2445.3
7.78 5.6 36.6
4.45 0.2 -21.2
38.25 5.4 108
7.63 10.3 20.5
3056.01 3547.4 104.1
2.29 2 97.1
21.79 120.7 4.6
1.46 14.5 -23.3
30.5 118 62.3
9.5 492.2 31.1
461.34 399.8 1356.9
47.73 91.1 31.5

253.5 353 22.6
4644.74 4753.6 2890.5
9.13 6.9 43.2
2211.94 4014.5 2040.3
29.31 76.5 101.8
222.89 296 48.7
27378.89 45336.5 35129
242.75 207.6 409.7
79.2 202.3 116.5
2976.78 3992.5 64.8
99.62 1137.8 4046.8
0.26 -0.1 0.2
23502.71 25066 12228.5
202.39 72.4 62.7
13.88 13 -182.1
27.21 5.2 64.7
569.46 850.8 903
172.08 276 141.8
1.64 12.3 151.3
4003.83 3423.3 210.8
4523.28 4645.3 339.1
1011.42 1389.1 109.4

112.31 208.4 454.7
905.26 646.7 1309.6
6.82 3 30.9
10.14 6.2 31.3
68.13 72.1 61.5
30.75 74 39.5
52.09
661.43 617.1 -61.6
336.8 322.9 -9.4
1754.25 677.8 656.9
6.99 28.7 27.3
69.73 176.3 121.5
4554.12 7468.7 2684.9
137.94 793.2 371.3
679.09 672.7 347.8
2.12 7.4 62.1
1.3 2.7 33.4
1106.66 944.9 287.2
154.05 586.2 76.3
316.87 167 -353.6
41578.06 41678.8 8669.1
275.86 408.7 70.1
691.06 880.1 3001.6
9.98 5.1 44.2
7.05 0.8 -19.9
25.54 37.6 18.1
3697.73 10063.9 985.7
74.68 22.1 60
25.54 14.9 614.6
5299.34 4596.8 1114.1
8984.95 6100 267.9
57.21
6.98 133.2 78.2
4.88 56.1 1221.6

131.22 238.2 107.4
967.06 1482.8 343.1
721.85 1041.5 315.6
264.97 199.5 227
115276.9 159121.5 14494.5
1864.22 765.2 4523
161.97 208.9 119.4
1038.81 1219.2 348.1
12271.77 18475.6 5627.6
3.44 0.3 17.2
765.88 26.7 24.1

3328.55 4470.3 353.4
0.07
0.68 0.5 67.9
14.79 12.9 33.7
12997.62 22305.2 20953.5
108.01 22.7 60.4
5.7 6.9 17.9
42.67 426.7
1433.89 2591.9 674.2
4.61 80.2
50.98 3 196.5
11671.87 13990.9 1363.6
89.72 218.3 125.4
19.05 3.9 32.7
44.43 52.6 122.8
151.04 171 61.2
1.85 5.8 14.6
3278.08 3098.1 2924.1
35.9 39.3 33.2
37.25 0.7 -62.1
13.38 5 50.4
6502.81 9678.6 5718
119.14 65.6 183.6
3.61 29.3 3.5
1550.23
578 728.5 274.8
4346.06 5757.6 5114.2

23.56 31 -49.2
12.57 3.3 55.4
192 66.6 853.5
1273.64 867.3 181.6
10.02 30.5 51.6
109.76 262.5 123.8
52.48 4.5 22.5
0.3 10.4 110.2
22.22 63.2 434.6
3588.29 3274.3 241.2
2920.23 3102.8 1475.2
65.34 119.9 35.5
711.09
3.66 9.8 51.4
8.45 48.9 76.6
996.71
145.54 360.7 85
14.86
120.2 206.4 64.2
38.35 36 57.3
105.45 82.1 111.2
88.49 112.1 59.5
58.89 73.4 32.3
4591.86 5609 7336.4
351.27 360 70.5
194.34 -4.2 -341.3
477.49 242.5 305.2
60.42 47.5 113.1
3342.41 5147.2 183.4
257.82 605.3 452.5
12083.63 12057.6 385.2
15.98 20.3 36.4
11.17 11.9 49.4
0.21 2.5 25.5
9874.86 6013 3311
34.57 222.4 74.5
550.11 544.4 461.1
213.13 137.4 58.3
40.36 30.2 37.5
17.49 51.5
5689.38 5901 422.9
339.22 378.7 27
125.09 101.1 61.6
3149.44 836.5 560.2
136127.35 181883.9 32194.9
16.75 10.5 61.5
54.05 215.6 47.9
103.84 348.9 35.1
129.3 201 166.2
53.33 79.3 256
766.34 455.6 208.2
1.05 1.6 197.5
47.6 20.1
55.08 18.2 143.9
9.08 9 66.7
178.98 203.8 61.7
32.2 47 57.1
11.63 28.2 0.1
367.44 236.2 139.5
220073.51 305809.8 97204.7
8.77 4.5 10.3
3070.43
537.42 715.6 1575.8
10480.04 274.7 5715.8
418.68 277.1 63.2
269.06 178 74.9
112.26 3801.4 701.8
203.94 361.1 75.2
335.86 948.4 171.4
0.25 209.6 127.8
194.13 247.1 395.9
709.45 919.7 295.8
91.6 57.8 258.1
0.18 -51
117.56 73.7 -24.8
16.25 6.5 -233.6
5.33 1.8 55.8
1375.93 3150 7371.4
135.57 92.1 131
485.14 419.6 117.2
141.25 821.2 420.4
591.86 861.8 78.5
0.12 2.2 36.5
9.39 32.3 97.1
864.54 2173.9 -851.9

0.14 12.3 32
1445.25 2398.9 1182.2
32.76 232.6 291.3
432.3 272 62.8
0.14 3.4 10.1

11.56
92.47 275 60.1
28.42 2.3 30.5
281.37 301.3 174.5
1180.02 1246.1 129.9
42.19 14.1 140
145.2 177.8 25.9

270.61 186.9 283.4
443.85 469.2 2074.7
449.23 534.1 80.1
2778.77 1990.2 153.5
150529.8 148423.8 16894.6
274.62 754.2 111.4
8168.76 15207 387
1072.83 1273.1 350.8
1083.26 3701.9 11111.6
0.07 -0.1 -16
397.18 602.4 604.9
444.33 467.3 303.2
42.59 10.1 157.9
43 5.9
2830.96 1015.5 270.8

1.44 23 6
275.12 639.8 14.8
127.87 80.4 85.6
80.44 94.7 56.7
0 99.5 11.3
2157.74
10.61
2.12 1.3 -23.9
0.54 12 96.5
175.11 320.9 92.1
2554.84 4157 1724.5
44.57 95.6 44.1
19548.64 20713.1 1700.5
3032.03 1273.9 734.1
341.03 301.1 126.4
18.4 64.1 64.8
308.04 488.6 182.4
951.56 559 20.3
0.14 80.7 11.6
0.47 13.3 -21.3

40.64 52.9 257.6
61.21 56.2 22
2.24 24.1 55.1
1574.81 1207.1 314
0.78 0.8 57.3
451.48 461.8 902.5
15.38 19 117.5
223.07 233 -139
97.92 60.2 88.9
6.15
5270.9 807.7
10.11 753.5 61.9
285.88 751.4 209.6
18737.11 22469.7 3166.7
1058.75 543.4 63.5
7676.77 14875.5 10651.5
119.38 183.1 239.9
1.18 0.6 30.1
213.18 185.1 35.3
16636.42 19536.9 3343.9
22.92 12 13.5
67.79 84.3 41.8
1.26 6.8 62.6
30961.46 44247.6 9533.7
41.71 78.6 228.6
91.98 84 22.3
478.11 2427.7 3915.4
0.07 -40.6
429.01 450.6 67.5
288.53 272.4 124.9

4.07
16.25 9.4 111.1
54.31 46.7 24.6
166.76 367 333.2
432.91 235.6 40.4
5291.87 5642.9 3415.7
8268.34 9023.3 1295.6
280.25 227.8 432
3079.11 4211.4 572.2
72.2 7.3 50.3
596.78 613.6 203.2
14.99 7.9 53.3
13894.04 16726.4 5597.4
13.45 18.3 70.4
203.97 190.4 50.4
7.56 3.2 31.4
91.05 9.5 967.5
10530.4 5899.9
151.41 14.2 171.4
736.64 1407.4 2418.1
165.89 444.8 833.4
0.63 2.6 10.7
498.72 871.1 136.8
973.72 241.5 236.1

74722.27 100207.2 435.6
1.51 246.2 -4.4
0.97 0.4 -0.5

35.08 35.6 29.5
6.19 17.8 14.4
0.21 582.3
677.57 649.8 70.3
0.07 542.8
69.25 51.5 392.7
0 -0.2 45.3
9.46 6.3 32.6
181.17 579.6 102.5
0.8 34.5 32.3
2639.67
1610.18
959.25 188.4 108.2
18.07 18.6 -15.9
0.28 119.3 39.2
258.05 73.6 108
0.28 228.5
31.16 18.6 308.5
3497.25 6868.6 6033.9
1125.15 1136.5 267.2
0.14 3.1 15.5
5.89 8.8 20.3
3312.58 5768.1 2194.4
10646.07 17454.6 10035
24397.05 41069.2 835.7
1096.33 550.5 113.3
588.86 735.8 121.1
508.52 637.4 198.6
2991.36 4041.1 1061.2
294.29 119.5 385.1
27.13 146.3 92.6
18.13 35.5 -303.1
1892.96 1471.8 986.9
1154.71 1291.2 634.3
70.31 9.9 167.5
181.78 195 13.9
435.19 324.2 282.8
0.12 1 11.3
148.61 204.6 72.7
3.5 101.5 33.4
35.36 109.7 272.7
3800.77 4563 316.4
0.34
70.74 44 22.3
1119.75 991.7 103.1
0 1
11826.8 20553.1 16153.7
70 225.4 150
733.81 854.5 82.6
2.87 22.4 117.8
1453.76
252.68 294.9 258.6
0.26 21.5 85.5
0 0.5 3.5
258.51 332.8 123.1
3.95 5.2 3.7
1337.37 1869.1 238.9
153.6 50.9
430.44 715.4 296.4
1341.5 1374.5 3889.4
275.78 385.8 116.1
1336.78 1314.4 124.1
1155.85 1263 1234.6
24341.37 1339.9 -22573.1
3852.22 5586.8 2739.6
86.71 181.5 270.4
8356.79 14081.7 4715.6
16458.35 23105.7 7516.2
8234.5 12216.6 3474.5
4525.8 5880.4 39.9
134.75 146.4 129.3
348.32 685.5 197.8
17.35 6.1 31.3

70.63 277.9 98.6
18.56 51.7 131.1
2.82 -21.1
5237.3 5248.1 1559.6
377.39 1040.2 182.3

995.7 1989.2 844.4
929.82 5986.9 129.5
2785.57 3623.1 554.9
476.27 794 255.7
759.23 822.7 301.2
31.24 44.8 31.8

27.59 15.3 28.8
2.08 5.7 141.4
32.9 64.4 37.4
43.95 67.7 40
115.66 88.2 41.9
6.61 35.7 35.7
183.66 446.9 428.3
13.88 829.3 44.8
28.54 13.1 64.1
119.32 98.6 6669.8
78.84 27.3 8.9
722.55 827.2 136.7
1.95 0.9 19.6
1636.41 1772 402.6
581.47 1851.6 3537
703.03 717.2 70
2048.83 379.1 -1240.3
166.76 200.9 651.6
0.5 7.4 97.5

Inventories Receivables Cash and bank balance
44 1.7 10.5
41.4 77.5 0.2
23.7 37.3 0.5
86.9 128.2 298.4
41.8 22.3 14.4
106.3 41.5 0.2
1232.9 26.6 155.4
20.7 36.7 1.2
4.5 30.8 0.2
15 0.5
8.4 2.6 1.3
0.2 5.9 20.2
8.8 245.7 3.3
401.8 0.5
16.3 0.3
147.7 953 34
2.9
0.2
172.2 184 45.5
28.5 119.4 0.9
13.5 52.4
54.3 0.2
13093 27339.3 5246.6
421.6 1453.6 244.8
28.5 9021.1 402.9
30.3 6255.6 5194.5
4 3.7 0.3
19 49.9 4.5
12.4 44.7
5.9 2.4
0.2 0.5 1.6
16912 6034 739.4
93.6 3.2 48.7
396.3 3 156.1
31.4 65.7 5
0.1 516.2 8.6
5.8 38.5 0.2

34.5 92.7 23.7
114.1 17.5
1.7 24.8 17.3
105.1 213.5 19.9
1 8.2 0.4
23.7 0.5
18.6 4719.2 34.9
143.7 0.6
106.4 0.1
151.5 0.2
0.1
2.1 1.1 0.4
6 0.1
27.6 153.9 5
39.9 51.3
19.5 129.1 69.9

0.2 1.1 0.4
26.9 0.3
24.9 52.2 223.3
721.1 2561.4 368.9
104.3 158.5 1.4
184.6 206.9 243
3.7 0.2
1.6 265.5 2.1
107.1 119.6 7.6
9.7 51.5 0.6
517.7 226.6 11.7
21.7 17.7 8.5
45.9 32.2 0.9

45.1 32.5
1073.1 2268.9 80.8
5.2 2
126 10.3 0.4

2.7 7.8
100.2 0.4
9.9 2.2
1997.1 3253 183.8
4.8 0.9
34.2 43.9 3.4
1147.7 615.1 1259.2
165.9 1353.8 1.1
47.4 39 5.8
1.2 0.6
203.5 110.3 0.5
11470.4 524.8 5574.5
63.1 106.6 4.6
4.4 0.8
270.1 1.6
517.4 754.3 367.6
180.2 89.5 114.2
140.8 110.2 125.9
48.3 79.3 0.1
260.7 714.3 91.2
11.3 55.8 4.7
7621.1 1282.4 5884.9
15.2 7.4
106.6 302.7 3
56.3 53.1 3
278.3 505.6 9.2

154.7 46.5 146.2
9.3 2.8
1.5 93.9
0.9 1.2 23.5
50.1 156.4 2.9
15.6 4.3 11.4
26.8 32.6 0.4
10.2 129.8 3.8
261.6 355.7 40.2

8.4 0.4
8.6
1 0.2
15.8 0.4
388 770.1 100.6
0.2 25.1 0.6
3.5 155.4 4
1.4 11.7 2.5
3869.7 11916.6 7226

16.3 181.4 12.4
120.6 342.7 36.4

284.5 866.6 282.9
107.2 108.9 45.8
39.6 207.7 0.1
1608.9 2710.4 348.1
145.7 1395.8 740.4
30.1 60.9 48.9
1520.3 822.7 114.1
8121 27622.5 692.4
40.4 62.2 10.5
153.6 80.4 5.9
34.4 25.4 1.7
68.7 276.4 12.7
1.4 0.3
13.2 1.1
39.4 242
40.1 104.5 183.3
529.9 649 632.1
2926.2 5788.2 1220
125.8 5.7
5.4 10.8 1.6
4.1 23.3 5.6
49.3 554.5 17.4
497.7 251.6 24.3
24 30 3.1
1.5
13.2 11.7 0.7
22.6 9.3
644 1819.3 123.7
43.9 4.5
18.8 58.1 2.4
4 15.9 4.7
2272.2 10461.1 788
0.1 64.7 4.9
74 19.3 0.6
16.1 18.6 2.2
3 143.2 55.1
292.3 263 16.6
2.8 17.3 0.2

71.4 0.2
109.2 216.2 7.3
707.7 1373.1 564
40.5 157.1 1
102.3 78.4 22
50.3 2227.1 128.6
138.1 395.4 88.4
82.9 107.9 0.2
64.7 44.6 5.2
2.4 26.7 3.7
4.9 1.5 0.3
7.6 12.9
2.8 36.5 19.4

4.5 10.5 0.9
13
49.1 15.3
4.2 46.5 0.6
19.9 156.3
53.6 87.2 28.4
16.7 271.3 33.8
4.6 14.9 0.5
18.8 0.1
86.5 128.1 6.7
0.5
1985.4 4719.2 293.6
10872.3 4990.5 373.3
14521.6 1822.5 443.1
44174.1 3240 2152.9
19380.7 49305.5 25181.9
46.7 0.8
32.8 71 4.5
58.1 303.4 1
0.6 328.6 1
21.3 725.4 237.1
405.7 117.2
37.4 53.1 3.1
9.5 0.7 0.4
6.1 43.7 6.4
1.1 0.3
185.8 12.6
3.2 48.4 0.4
69.2 157.6 8.9

63 162.4
7 0.8 2
8.5 10.1
39.9 0.5
3.3
15.3 143.9 4.9

159.8 3.8
567.8 4441.3 6010.8
28.3 44.9 3
1234.6 1304.2 3645.3
37.9 46.2 10
2785.7 6622.5 579.8
5.8 5.9 1
35.2
0.6 88.5 1.5
73 125.8 3.5
8 62.9 14.5
2697.2 1.7 446
266 646.2 146.2
0.2 7.3 0.3
0.9 1
6 0.1
0.5
1.9
0.8 3.2 0.1
457.3 191.6 74.2
0.2
0.7 12.2
9.3 12.5 0.5
23 8.6 2.2
4.7 301.6 0.7
971.8 40.8
27.8 17.8 4.8

23.6 0.3
512 656.9 226.8
2.3 10.5
805.8 1786.6 516.3
12.6 54.4 1.1
62 89.8 0.7
560.4 2571.5 5583.3
5.2 1.1 2.4
162.1 130.6 4
174.5 1489.5 184
32.5 459.1 18.9
4660.9 11964.8 2210.4

34.3 20.7 1.4
1.8 6.9
0.1 4.5 0.2
86.8 18.2 27.5
43.4 89.3 15.3
24.4 25.4
176.5 1266.4 9.5
38.2 609.8 161.5
75.5 201.6 13.7

2.5 33.7 56.5
17.7 352.3 1.6
1.2 2 0.5
2 45.4 0.7
13 46.9 15.4
0.8 5 23.5
2.2 44.3 0.3

24.7 35.2 23.8
5.1 1280.9 1.7
5 0.4
38.3 79.9 5.7
1266.8 1316.7 161.9
89.9 228.4 8
106.5 37.8 19.3
4.2
1.8 4.6
195 288.8 8.9
0.3 145.6 0.3
25.6 49.6 6.1
430.8 11595.2 6060.3
1.7 155 133.8
10.5 354.6 8.8
7.7 2.8
0.4 0.3
11.5 4.9 2.9
57.1 3453.1 5.7
0.5
26.6 2.4
126.2 662.9 69.2
5412.1 3620.7 15.4
0.3 2.1 0.6
37.7 432.8 1.2

120.1 24.5 9.2
59 610.6 418.7
24 1559.7 4.4
31 120.2 1.1
21044.5 8780.3 688.6
623.2 219.5 349.5
0.8 43.3 24.2
92 131.9 0.6
43752.5 5058.7
1.6 8.2
1.9 30.1 0.1

97.2 686.2 32.9
1.7 1
4.6 10.4 0.1
240 1299.4 2850.2
21 23.6 1
3.9 6.3 0.3
138.6 23.5 0.2
548.5 201.9 14.5
7.5 26.3 3.3
0.2 16.4 0.6
1022.3 4420.2 151.2
27.9 12.1
13.3 1.6
6.7 14 48.9
0.1 11.8 104.8
6.8 0.6
182.9 678.9 105.2
31.6 1.9
7.3 54.6 0.5
0.6 1.1 0.2
3840.7 1329.8 128.2
34.5 11.2
4.9 12.8
124.6 275.7 8
1735.3 1927.8 181.1

0.5 3.6 1.7
6.4 6.3 0.2
135.5 7.6
132.3 139.2 8.5
0.3 4.6 2.2
60.6 94 0.5
0.3 7.9 9.5
0.6 10.5 1.3
1.1 395.1 0.1
129.1 867.9 6
2 1173.1 75
12.1 75.2 0.1
0.4 1.2 0.1

1.1 22.1 1
17.4 124 1.8
63.5 83 2.1
9 15
57.1 83 0.9
1.8 20.1 3.4
1 3.9 0.4
565.6 712.2 7753.4
113.6 55.7 1.1
15.7 40.3 22.1
20.7 0.3 0.1
0.2 95.2 0.1
164 366.8 18.2
64.2 108.2 4.9
3570.4 3733.6
39.2 2.3
11.9 0.1
15.7 2.6
138.5 1867 513
185.8 206.6 0.1
207.5 310.4 10.9
98.6 0.4
21.9 26.7 1.2
0.4
565.8 431.9 32.9
0.1 161.3 1.1
29 9.2
153.9 275.8 3.8
32820.4 2918
1.7 1.1
22.6 31.8 1.7
1.3 124.4 0.2
33.5 90.2 3.8
79.1 5.3 1
53.4 85.9 0.3
172.3 0.7 0.1
9.1 2.4
1.8 135.5 0.3
24.2 9.7 1.9
25.7 21.3 13.3
0.8 3.4 22.1
1
10.7 118.3 1.3
4911 16996.9 8645.2
5.2 2.4
17.5 135.7 2.8

480.9 996.4 968.9
21 37.9 43.7
54.6 12.4
1848.9 90.8 45.9
25.8 65 4.7
334 62.5 21.7
8.9 0.4
28.6
8.7 786 34.7
1.1 1.8
5.9 70.2
16.9 0.1
6.6 0.6
1.8 2.2
47.1 1309.5 1593.7
3.2 8.2 2.5
40.1 45.3 0.7
33.4
104.6 176.6 6
2.7 33.9 0.2
2.9 0.1
708.1 1201.4 60.2

37.9 0.4
899.2 2.4 675.4
146.4 102.8 10.1
7.8 12.4 0.7
0.4 2 1
21.2 136.9 1.4

0.9
120.3 13.8 0.5
199.1 433 16.5
6.4 1.1
120.7 56.3 10.2

10.2 106.6 0.9
137.4 48.8 113.2
3.4 215.5 0.1
150 791.4 19.7
10894.8 22885.3 1200.9
52.3 365.1 6.9
483.7 336.2 107.1
79.9 328.9 8.5
11.5 591.4 8.2
0.1
151 96.2 18.8
152.8 188.4 12.4
0.4 1.1
5.5 21.1 0.4
589.5 2395.7 18.6

3.4 3.4
74.9 74.4 12.8
33.7 9.6
21 33.7 0.6
0.2 2.5
0.3
0.3 25.9 1.5

2.2 17.9 32.3
1221 1024.9 27.9
3.2 68.8 10.1
1378 1588.7 309.6
566.1 563.2 3.1
7.5 71.1 1.6
3.7
114.4 67.2 14.1
15.2 224.6 7
41.6 2.5
0.7 12.1 0.6

0.5 76.6 1.8
4.3 6.9 5.4
2.8 17.8 13.2
32.4 196 51.8
26.2 0.3
402.4 89.5
11.5 8.6 1.3
41.5 93.6 2.2
116.4 109.8 0.1
514.5 1084.4 12
362.5 78.9 6.4
99.3 224.2 9.2
2566 3888.8 16
14.2 762.8 5.4
4893.1 8348.1 664.2
16 136.8 86.2
7.2 0.1
18.8 14.5 6.2
379.7 2921.2 485
2.7 5.4 0.4
11.7 5.1
9.5 2.6 35.9
3284.2 560 63.7
135.2 0.2
22.3 10.1 4.9
89.4 0.1
0.3
9.7 45.2 0.6
95.7 105.5 35.9
21.7 0.3
46.6 14.3
267.3 274.2 9.8
21.7 93.5 81.9
531.4 1712.7 146.5
1648.1 3095.4 341
17.3 31.2 24.3
664.4 510 52.5
16.2 9
193 177.6 4.7
17.3 2.3
1565.2 4994.2 66.8
4 6.3 8.1
102.4 3.8
6.4 0.3
48.2 13 2.4
2497.1 422.6 2710.9
47.8 1.4
105.9 4.7 262.2
446.6 351.8 98.7
15.8
42.6 208.3 23.6
70.3 120.3 0.3

2.5 38603.5 1442.7
9.4 11.1
0.5 0.2
8.4 14.6 0.9
5.3 2.9 0.1
3.3
14 36.5 0.6
70.3 0.2
11.7 15 0.7
43.4
5.2 163.4 1.9
475 135.7 49.7
27.8 4.8
4.5 36.1 0.4

2.7 0.9 1
16.8 0.1
9.6 0.5
0.2
0.1 16 2.5
514.3 440.7 187.8
60.5 378.7 180
2.7 7.1
1.4 8.9 0.1
529 578.7 1358.8
3671.8 2522.9 983.9
4852.1 4066 389.9
35.3 308.7 9.5
28.9 309.9 24.7
195 15.2 21.5
740.2 466.7 107.8
34.9 224.4 21.4
1.1
1.6 0.1
121.5 1169.6 103.8
62 188.1 16.7
0.1 0.8
10.3 139.6 5.8
360 184.1 2.6
17.9 0.9 1.3
47.1 120.7 0.4
22 0.3
1.2 2.1
114.8 567.3 62.6
3.6 74 0.2
54.3 294.3 48.4
2.4 0.6
3391.5 253.5 304.1
21.8 44.1 9.7
50.7 321.3 2.4
1.1 11.1 1.6
6.7 64.4 7.2

9.7 7.9 1.5
0.1 1.2
125.7 66.5 1.2
6.2 299.1 34.4

21.7 49.8 1.3
120.3 190.9 20.8
314.1 11.2
8.7 137.5 3.4
95.7 251 39.2
2.2 1293 7.7
34502 8.1
1601.9 7.5 55.6
3 123.7 8.8
3034.4 1796.3 200.1
3105.1 4703.6 59.1
3071.1 11.2 196.4
209.9 266.7 62.4
83.7 41.4 13.6
80 241.2 49.4
5.3 9.8 1.1

62.1 4.1 34.4
9.4 12 2.3
6.4
147.4 1095.1 184.2
99.5 423.9 1.4

148.4 1133.1 9.6
87.8 94.1
553.5 796.2 20.4
88 282.4 33.3
246.4 312.8 2.9
36.2 3.9
0.8 0.3 0.2
7.7 1.6
22.8 50.8 0.2
6 22.5 0.6
23.5 7.6
3.3 0.6 2
56.7 92.5 26.3
40 333.1 3.2
11.5 0.1
432.3 0.2
14.5 1.2
31.4 289.4 1.1
2.4
342.8 404.5 74.3
93.4 154.6 187.4
17.4 243.3 12.3
264.9 407.4 20.5
423.9 143.6 3.4
6.9 43.1 0.3

Current assets Total assets Current liabilities
56.2 121.7 14.6
129.9 194.3 42
61.5 67.5 47
513.5 811.9 122.1
78.5 101.4 71.5
148 185.2 161.9
1416.3 1911.5 688.7
58.6 78.5 0.2
36.1 69.9 39.1
15.5 41.2 3.2
12.3 19.5 6.4
26.3 278.6 1.9
257.8 387 196.9
402.3 5138.1 255.2
16.6 20.5 90.1
1135.8 1698 849.2
2.9 36.7 1.7
0.2 16.3
401.7 425.7 370.7
148.8 149.2 0.3
65.9 161.6 9
54.5 158.4 40.7
63923.4 156731.6 97517.7
2138.2 28148.6 3588.3
9452.5 53267.9 16144.4
11547.3 122477.1 18872.9
8 87.7 12.3
73.4 75.7 58.6
57.1 199.8 1.2
8.3 162.2 1.1
2.8 25.4 6.2
23685.9 57560.4 30991.9
145.5 354.8 73.1
555.4 836.2 553.7
102.1 188.3 72.8
524.9 575.6 556.5
44.5 191.9 75
153.6 160.1 31.9
131.6 215.4 83.6
43.8 266.4 8.4
338.5 449.3 159.5
9.6 40.3 1.3

24.2 211.3 15.2
4772.7 8226.8 1659.4
144.3 158.7 0.3
106.6 215.5 85.4
151.7 2289.3 158.1
0.1 145.3 3.1

3.6 1245.6
6.1 22.3 7.8
186.5 238.7 80.5
91.2 124.8 90.8
306.1 2019.8 152.8

1.7 110.4 0.9
27.2 56 0.2
300.4 940.3 546.7
3654.6 5842.9 2128.5
264.2 387.9 213.5
634.5 731.9 525.2
3.9 4 1
269.2 322.9 96
236.3 1303.6 68.3
61.8 65.7 36.3
756.1 1710.4 433.1
47.9 73.4 9.8
79 185.2 132.7
77.6 102.7 83.4
3422.8 15386.8 2795.4
7.2 44.8 10.4
136.7 145.4 45
10.5 25.7 1.8
101.4 153.9 15.3
12.1 104.9 2.5
5433.9 8655 4339
5.7 18.5 10.4
81.5 357.3 69.1
3022 6196.8 1666.1
1520.9 1568.9 46.4
92.2 129.9 42
1.8 129.8 1.5
314.6 5983 2115.1
17569.7 56230.1 6367.2
174.3 226.7 174.3
5.2 136.4 3.1
271.7 360.9 297.5
1639.3 1916.1 1613.7
383.9 1057.1 148.6
1476.8 3609.7 233.5
127.7 182.7 4.7
1066.2 1548.4 703.3
71.8 79.9 17.9
14788.4 21532.3 5319.7
22.6 172.7 9.2
483.9 815.6 217.2
112.4 144.9 38.2
793.1 1562.5 595.6

347.4 458.4 143.1
12.1 168.7 31.3
95.4 175.8 0.1
25.6 44.5 0.8
209.4 231.4 145.8
32.2 1736.7 1708
59.8 349.4 0.9
143.8 241.6 108.8
657.5 1093.6 496.2

8.8 92.7 31.8
8.6 48.3 1.1
1.2 1.4 2.3
16.2 35.6 21.8
1321.8 8936 606.1
25.9 100.7 33.5
162.9 226 131.9
15.6 111.2 8.8
58800.2 261254.7 53981.5

210.1 229.8 99.2
499.7 664.4 289.7

1434 4107.8 867.3
261.9 409.4 186.2
306.2 1139.8 7.1
4667.4 9541.4 2667.4
2283.3 3114.7 838.7
139.9 232.4 194.2
2459.1 3333.5 632.8
36439.9 94987.3 31311.4
113.6 125.4 71.9
239.9 280 193.8
63.1 84 14.3
357.8 994.1 533.9
1.7 1.7 1.7
14.3 73.2 10.1
281.4 29203.6 4838.8
327.9 1121.5 71
1811 2924.3 873.3
9934.4 11198.9 9578.9
131.5 372.2 38.1
17.8 232.8 16.2
33 60.8 4.4
624.2 947.9 458.1
789.5 897 372
57.1 76.5 62.1
1.5 1.5
65.5 65.5 13.4
31.9 89.9 13.6
2587 3392.3 1205.2
48.4 234.5 29.8
79.3 128.5 6.6
24.6 33.3 8.9
13552.4 36764.2 17973.2
69.7 111.2 59.4
93.9 135.1 0.2
36.9 229.6 21.2
202.4 291.8 132.4
571.9 725.4 201.1
20.3 55.5 6.7

71.6 1568.7 326.7
332.7 371.6 169
2702.3 11673.9 2590.3
198.6 332.8 115.6
202.7 246.5 127.5
2406 2569.3 1247
621.9 695.6 447.7
191 195 127.7
114.5 482 54.9
32.8 156.1 0.9
9.3 34.4 3.1
20.5 151.8 0.8
58.7 163.7 74.4

17.2 101.9 5.4
15.4 15.8 11.5
64.4 1769.4 22.4

51.3 506.7 79.7
176.2 421.9
169.2 225.4 101
323.9 328 287.9
20 43.8 6.6
18.9 28.7 6.2
221.3 787.1 641.6
0.5 63.6
7027.4 21213.8 4828.2
18167.3 111407.5 10505
16787.2 34958 14610.8
50893.6 83868.7 47001.5
94016.7 621834.8 87375.8
48 111.7 57.7
108.3 142.9 64.3
362.5 442.1 275.4
341.2 452.7 347.1
983.8 10403.1 1107.6
522.9 588.3 444.9
94.9 130.9 1.9
10.6 95 16.5
56.2 243 19.3
1.4 95.8 0.7
198.6 239.9 166.2
52.3 63.7 12.8
235.7 261.1 161.4

225.4 2855 230.3
9.8 106.7 1.5
18.6 38.5 1.1
40.4 87.6 63
3.3 276 9.1
164.1 214.9 94.1

163.9 188.4 126.2
11025.1 71574.3 19522.3
76.2 98.3 59.7
6215 89636.8 15819.2
147.3 195.5 41.8
10047.9 25168.9 16652.5
13.3 54.3 0.1
35.2 66.9 32.5
91.4 93 22
202.3 360.3 140.4
85.4 110.7 59.4
3144.9 4686.2 3427.6
1089.8 1298.2 964.1
7.8 10 6.6
1.9 2667.6 56.3
9.8 54.4 5.1
0.5 31 5.5
1.9 118.2 0.3
4.1 37 8.8
723.1 1015.1 687.9
0.2 99.7 2.6
12.9 32.7 5.8
22.3 62.9 21.9
33.8 63.1 0.7
307 891.2 859.9
1012.6 2394.6 458.1
50.4 124.9 4.8

27.2 234.8 208.8
1395.7 9522.7 665
12.8 57.8 5.8
3108.7 3798.7 1498.9
68.1 138.6 34.7
152.5 171.3 96.5
8717.8 49459.4 11754
8.7 414.3 1.4
304.1 340.5 187.8
1848 3026.7 2272.4
510.5 7304.4 70.9
7.2 0.3
18836.1 33964.3 16514.9
56.4 126.8 58
8.7 94.1 14
4.8 68.4 3
132.5 1965.3 118.8
148 214 70.4
49.8 156.2 4.8
1452.4 1519.5 1302.5
809.6 960.5 605.3
290.8 363.7 223

92.7 580.1 38.6
373.4 1775.5 465.5
3.7 43 9.1
48.1 49.1 17.2
75.3 102 32
29.6 74.8 16.1
46.8 58.5 77
162.5 448.2 278.4
1287.7 2060.4 133.4
5.4 29.6 1.6
123.9 138.5 13.7
2806.8 5231.1 2127.1
326.3 1144.7 448.3
163.6 459.8 30.9
4.2 62.2 0.1
6.4 37 2.8
492.7 949.1 512.7
146.2 153.2 76.8
81.3 808.9 513.9
18086.3 27285 17540.3
290.5 294.7 224.6
373.9 3166.6 149.3
10.5 50.7 6.3
0.7 5.1 25
19.3 27.6 6.8
3515.9 4924.1 3706.1
0.5 83.8 18.7
29 642.3 22
858.3 1857.4 690.2
9145.7 18470.8 4530.4
3.9 107.3 23.7
471.7 1352.1 123.3

153.8 179.8 49.3
1088.3 1907.8 1535.4
1588.3 1644.2 1325
155 286.3 53
32983.9 60732.7 36317.9
1192.2 4948.8 376.6
68.3 153.5 28
224.5 531.5 177.3
48811.5 58587.7 41557.8
9.8 18.7 1.5
32.1 38.3 14.1

816.3 1136.3 715.3
2.7 70.1 2.1

15.1 38.5
4389.6 30239.9 7173.1
45.6 108.1 47.6
10.5 20.5 2.5
162.3 464.7 29.2
764.9 1485.5 635.9
37.1 170.8 1.8
17.2 231.5 35
5593.7 7403.5 4695.1
40 166.7 33.8
14.9 39.1 6.1
69.6 141.5 15
116.7 251.2 56.5
7.4 18 3.3
967 4387.8 809
34.2 36
62.4 131.4 190.9
1.9 50.6 0.2
5298.7 10059 3739.7
45.7 203.9 0.1
17.7 19.7 1
408.3 2198.2 310.4
3844.2 7240.6 1804.2

34.6 46 40.5
18 99.7 15.3
518.1 907.2 24.4
280 555.8 269.8
7.1 54.1 2.5
155.7 158.7 33.9
17.7 31 4.4
22.3 124.6
396.3 434.9 0.2
1003 1145.5 797.7
1250.1 2614.5 959.8
87.4 90.2 54.2
1.7 55.8 4.4

24.2 91.5 13.4
143.4 220.9 121
148.6 206.2 138.5

24 67 3.1
141 141.6 30.1
25.3 308.7 17.7
5.3 36.6 4.2
9041.5 21433.1 2906.3
170.4 226.2 116.8
78.1 325.3 251.4
22.3 306.7 0.1
95.5 212.1 83.2
549 584.7 398.5
177.3 606.4 46
7304 7979.2 7583.4
41.6 57.9 21.4
12 51.9 2.4
18.3 50.2 19.1
2518.5 6418.6 985.4
392.5 600.4 438.2
583 1239.5 414.7
99.2 128.6 69.5
49.8 55 16.9
0.4 54
1030.6 1220.8 724
162.5 175.3 148.1
38.2 62.1 0.3
433.5 569.9 7.5
35738.7 64703.9 23377.1
2.8 64.5 1.4
56.9 58 2.9
126.4 167.6 130.6
127.5 188.4 6
85.4 328.3 52.3
139.6 231 10.2
173.1 198.8 1
11.5 20.6
137.6 155.2 11.3
35.8 71.1 4.3
60.3 72.2 6.6
40.9 61.8 3.8
1 1.1 1
239.6 250.3 106.5
31510.4 178486.4 28481.2
7.6 13 2.4
156 2035.7 147

2446.2 8010.4 1839.1
102.6 180.2 45.3
67 87.5 9.6
1985.6 3489.6 2711
95.5 139.1 59.3
418.2 1214 778.5
9.3 129.4 0.8
28.6 460.5 64.3
829.4 911.6 601.2
2.9 292.6 34.5
76.3 81.8 0.9
17 62.8 41.6
7.2 36.4 161.7
4 55.8
2950.4 8256.3 469.5
13.9 148.5 14.2
86.1 237.6 99
33.4 450.6 29.6
287.2 333.5 245.4
36.8 38.4 1.9
3 255.1 11.2
1970 2449.6 2525.5

38.3 40.6 8.4
1577 1857.1 14.4
259.3 430.8 133.2
20.9 148.1 85.2
3.4 12.3 1
159.5 176.1 83.6

0.9 30.5
134.6 274.2 76.2
648.6 674 530.8
7.5 221.6 1.7
187.2 225.7 136.6

117.7 574.4 108.9
299.4 4481 2365.5
219 289.7 166.6
961.1 1018.5 658.4
34981.3 45648.4 27433.5
424.3 981.2 449.4
927 1261.8 867.3
417.3 690.4 311.4
611.1 13939.4 1052.9
0.1 3.9 1.3
266 720.9 96.1
353.6 612.7 256.7
1.5 168.5 10.6
27 34.8 28.8
3003.8 3208.3 2108

6.8 8.2 1.7
162.1 189.9 141.7
43.3 85.9 0.3
55.3 86.5 26.7
2.7 34.7 23.4
0.3 0.6 0.1
27.7 103.4 6.9

52.4 102.6 9.9
2273.8 2855.1 963.8
82.6 86.9 39.8
3276.3 3831.4 2081.3
1141.9 1957.5 660.7
80.2 210.9 83.1
3.7 157.9 0.3
195.7 445.6 132.8
246.8 262.1 177.6
44.1 53.3 11.3
13.4 18.8 40.1

78.9 429.4 111.9
17.4 23.3 0.4
33.8 187 7.6
420 753.3 311.8
26.5 462.7 145
491.9 1044.5 124.7
21.4 131.3 13.2
137.3 199.9 297.6
226.3 264.2 132.9
1640.8 3132.2 1292.9

447.8 479.8 406.7
332.7 423.2 111.5
6470.8 9245.4 5904.3
782.5 805.6 741.4
13905.4 23961.7 8925.3
303.5 445.2 149.2
7.3 31.5 1.4
39.5 44.4 8
3785.9 6567.6 2408.5
8.5 15.6 2.1
16.8 52.3 10.5
48 93.5 0.1
3907.9 17986.8 7614.3
135.4 263.5 33
37.3 40.2 17.6
89.5 3921 1.9
0.3 0.4 8.4
55.5 134.7 66.1
237.1 318.2 158.9
22 132.6 18.8
60.9 78.6 53.9
551.3 722.2 95.3
197.1 850.1 491.6
2390.6 5677.6 1208.5
5085.2 6214.9 4033.2
72.8 487.7 35.6
1226.9 1579.5 826.6
25.2 54.6 0.1
375.3 477.4 256
19.6 114.7 61.4
6626.2 14373.9 5592.3
18.4 75.1 4.1
106.2 157.6 105.5
6.7 37.5 3.6
63.6 1081.6 87.4
5639.6 9236.6 3002.7
49.2 997.2 825.1
372.8 2884.2 206.6
897.1 2907.7 860
15.8 16.7 5
274.5 387.8 220
190.9 245.4 8.1

41235.5 54556.6 23233.8
20.5 39.3 42.1
0.7 4.5 5
23.9 44.5 14.9
8.3 31.8 11.1
3.3 599.4
52 126.8 15
70.5 559.3 0.5
27.4 438.1 14.1
43.4 45.4 0.1
170.5 191.6 151.1
660.4 925.6 823.1
32.6 60.3 27.8
41 191.5 77.2
4.6 43 17
16.9 53.8 14.4
10.1 128.3 19.9
0.2 249 0.7
18.6 324.5 11.5
1142.8 7495.6 580.3
619.2 909 612.3
9.8 61.9 19.5
10.4 28.9 7.8
2466.5 4151.4 1642.1
7178.6 14155.2 3178.7
9313 10392.7 9437.4
353.5 415.4 293.2
363.6 584.2 448.7
235.5 393.5 160.1
1314.7 1553.4 441.3
280.7 872.3 432.7
14.4 116.1 15.3
1.7 119.9 6.2
1394.9 1870.3 831.7
294.5 1156.6 370.5
0.9 184.6 0.2
155.7 192.7 110.2
546.7 724.1 441.3
20.1 20.5 0.1
168.2 203.5 128.8
22.3 48.2 13.4
3.3 294.1 21.4
744.7 1044.1 698
77.8 87.2 64.7

397 478.5 299.3
3 7 1.5
3949.1 23373.8 5713.6
75.6 256.3 98.5
374.4 449.4 315.9
13.8 123.4 3.9
78.3 317.1 48.9

19.6 112.9 18.2
1.3 4.6
193.4 246.2 116.2
4.5 0.8
339.9 416.7 155
72.8 74.7 23
332.9 373.7 74.6
325.6 5190.5 1213.1
149.6 177.1 58.6
385.9 515.6 282.5
1302.9 2526.2 1251.4
34510.1 39063.7 30829.2
1789.4 3898.8 1113.6
135.5 460.9 190.3
5057.1 7678.1 2786.2
7873.7 11931.1 3567.2
3278.8 5499.1 1914
539 1481 1273.1
138.7 233.9 85.6
370.6 514.2 269.3
16.2 64.8 32.1

101.9 129.3 26.9
23.7 150 13.6
6.4 7.1 21.8
1426.7 2742.2 1061
525.2 624.5 386.8

1291.1 2637.9 1006.3
181.9 523.4 29.3
1370.1 2078.4 1135.2
403.7 709.1 422.3
565.4 660.9 331.5
40.1 40.9 9.1

1.3 31.6
9.3 223.3 46.7
75.6 127 87.3
29.1 43.8 3.8
31.1 121.5 54
6.1 38.5 1.8
176.1 513.1 78.4
376.3 501.8 444.4
11.6 65.6 0.7
432.5 6889.3 194.7
15.7 43.6 0.8
321.9 364.1 215
2.4 23.8 3.3
830.1 1444.5 811.4
435.4 6135.9 815.5
273 298.1 222.6
692.8 1282.3 2420.1
570.9 699.6 13.5
68.8 148.4 50.9

Trade payables PBDITA PBIT
14.6 3.1 1.6
10.9 0.1 0
32.2 2 -0.3
116.8 61.6 58.7
31.2 10.2 8.7
158.4 -2.1 -2.8
95.7 262.6 226.9
2.9 0
4.3 1 0.4
3 1.8 1.8
4.4 2.2 1.6
1.9 6.2 5.5
31.8 73.8 54.4
237.8 1.3 1.3
38.8 -0.6 -0.6
775.8 109.1 101.2
0.1 2.1 2.1
0.3 0.3
366.9 13.5 12.7
19.4 18.4
2.3 37.8 18.7
40.7 0.3 0.3
33879 13104.6 10369.2
1581 4468.5 3839.4
956 887.4 794.4
88.4 7698 7697.2
0.4 9.2 9.2
45.5 4.1 3.6
0.9 -5.6 -8.4
0.4 2.6 2.6
21.2 -35.5 -106.1
20781.1 5558.7 2608.2
6.6 65.8 53
120.7 76.9 63.6
43.5 22 14.4
537.4 -96.2 -141.9
1.4 -4.7 -10.6

21.1 7.2 6.4
71.9 2.1 1.9
1 6.4 5
52.3 -3.6 -104.7
5.8 0.2 -2.8

0.9 1.2 0.8
1344.6 -70.1 -147.7
0.1 3.1 3.1
19.3 8.7 7
135.1 0.4 0.4
1.9 1.9
0 -0.1
7.8 1.1 1.1
34.2 25.3 23.7
90.8 0.3 0.3
38.4 -36.2 -86.5

0.9 0.5 0.5
-0.1 -0.1
25.5 185.8 165.2
135.1 315.6 303.5
132.4 11.1 6.7
341.4 65.2 64.2
0.9 1.9 1.9
95.2 0.8 0.8
1.7 51.6 51.5
36.2 0.9 0.9
113.3 51.7 -0.2
9.8 0.8 0.7
10.6 33.6 32.2

70.1 -1.8 -1.8
1308.9 961.9 847
10.4 0.8 0.8
27.9 6.2 5.4

1.8 -0.1 -0.1
15.3 0.3 0
2.5 4.7 4.7
2533 896.3 724.2
9.3 -1.3 -1.8
17.8 9 6.6
1273 594.6 441.3
0.2 -28.2 -37.3
37.1 1.4 1.4
0.1 1.1 0.1
614.5 3.1 1.3
3470.4 14111.7 12558
2.1 35.1 30.7
0.1 1.5 -0.3
242.6 -0.3 -0.4
1361.1 102.3 96.6
8.9 109.2 25.1
129.5 253.2 247.8
4.7 0.8 0.8
396.8 84 46.5
13 4.3 4
5857 4182.6 3548.4
9.1 4.1 4.1
182.8 13.6 12.9
8.1 4.9 4.8
515.1 25.1 6.1

135.3 71.3 63.7
17.5 11 10.6
4.3 4.3
0.2 0 -0.8
57.3 13.6 11.8
16.3 19.7 19.3
0.1 -50.9 -59.7
91.4 11 8
269.1 234.8 199.7

26.2 -2.2 -2.2
1.1 1.5 1.3
0.3 0.3
19.7 0.3 0.3
319.7 778.2 726
25.7 0.5 0.5
112.6 20.6 20.3
1.5 0.4 0.2
5287.9 21931.2 17139.1

91.1 12.7 10.5
62.7 60.4 52.4

817.2 1658.4 1468.5
82.8 65.4 54
4.3 119.2 41.4
778.1 1840.8 1600.9
822.2 261.1 207.1
165.7 8 7.6
77.1 721.8 676.8
5109.1 10121.4 9350.9
30.4 12.7 11.2
39.3 -40.4 -41.8
14.3 4.8 2.9
156.4 95.7 65.5
1.7 -0.2 -0.2
10.1 -0.2 -0.2
10.2 646.9 642.4
47.5 87.1 69.1
121 1178.5 1102.6
5045.6 856.5 822.4
37.1 1.7 0.7
16.1 2.2 1.6
3.9 2.4 2.3
46.3 128.6 101.3
47.3 114.6 102.2
15.4 8.4 6.7
-0.4 -1.8
13.4 0.5 0.4
7.9 3.6 2.8
1188.8 197.3 170.4
29.8 -0.2 -0.2
2.5 3 2.6
7.2 -4.8 -6.1
5012.1 2902.5 2331
59.3 4.9 4.9
0.2 0.2
16.2 3.5 2.3
99.8 41.2 38.6
68.7 82.3 78.5
6.7 -0.4 -0.4

37.5 69.4 52.2
50.2 27 26.8
1480.3 455.5 451.2
20.7 -1.4 -3.1
22.9 23.7 21.7
799.1 118.9 105.8
58.4 74.9 67.3
70 19.9 19.7
2.7 22.5 -72.2
0.5 1.1 1.1
3.1 0.7 0.3
8.1 8.1
10.1 10.6 9.2

0.9 -3.2 -7
8.6 0.5 0.5
13.5 49.5 45.8

79.7 1.7 1.4
12.1 12
92.7 31.6 30.3
287.9 4.4 3.7
6.6 1.9 1.6
6.2 -1.2 -1.2
132.8 50.4 28.9
0.1 0.1
2026.9 1123.8 869.9
4854.6 12528.8 5544.8
11554.7 4359.3 2864.7
34242.3 9215.1 8652.6
47431.2 89046.2 73651.5
45.6 4.1 3.7
39.3 18.1 17.1
125.3 23.5 20.1
346.5 1.1 1.1
421.6 904.8 619.3
178.8 45 24.4
0.7 2.3 1.5
16.3 -6.6 -9
16.4 6.4 5.1
0.4 -1 -1.6
91.3 64.5 63.7
12.8 1.6 0.6
29.5 43.2 41.4

120.9 124.2 122.6
0.8 0.7 0.7
1.1 0.9 0.7
59.8 -9.8 -10.7
0.4 1.3 1
94 2.7 1.1
122.5 0.5 0.1
4551.2 9402.5 6678.6
9.5 19.8 14.3
185.5 12305.5 10555.1
37.8 8.2 5.5
6214.6 -4256.6 -5103.1
3.8 2.5
10 6 5.9
22 1.3 1.1
79.4 23 19.4
47.7 9.5 9.4
3078.3 229.8 161
620.3 -18 -73.7
6.6 -1.2 -1.2
-17.4 -17.4
5.1 1.2 0.3
4.2 -0.2 -0.8
4.8 4.8
0.6 0.8 -22.8
10.8 97.5 81.6
1.7 0.1 0.1
0.8 4.9 4.9
21.5 0.4 -0.6
2.1 1.6
479.5 4.5 3.4
660.5 40.5 13.9
3.3 12.8 11
119.8 0.3 0.3
410.3 445.2 436.5
2.2 -0.1 -0.9
836.5 510.1 461.9
30.7 2.7 2
46.4 26.6 24.8
5627.7 12149.6 10326
9.3 7.8
86.8 58.1 53.9
478.4 1148.4 812.7
27.1 172.4 163
0.1 -1 -1
10298.5 2681.2 2009.7
43.6 2.9 2.8
13.8 7.1 0.1
2.4 1.8 1.4
82.8 121.3 107.7
39.6 38.4
3 1.5 0.7
1007.5 18 17.9
532.6 111.1 108.5
40.2 24.4 21.1

10.3 31.9 1.3
459.9 5.3 4.2
2.7 -0.5 -15.3
17.2 0.2 0.2
20.5 8.3 3.8
2.4 13.3 11.8
16.3 -0.1 -0.9

37.1 5.3 -5.6
1264.8 14.7 12.7
1.6 1.3 1.3
4.6 2.1 1.8
1313.2 874.2 710.3
245.1 61.7 38.7
15.7 46.8 46.1
2.6 2.6
0.2 2.6 2
41.9 61.3 32.6
76.3 -0.3 -0.4
128.5 -17.9 -22.7
14180.5 1243.3 1223.3
8.4 14.3 14.1
19.6 108.1 35.6
6.3 2.6 2.6
3.1 -0.7 -1.5
0.2 3.4 2.6
3617.9 417.3 411.7
18 -6.1 -7.2
6.9 16.1 5.6
31.5 140.6 114.1
92.5 -2826.6 -2923.3
5.7 -0.7 -0.9
72.3 -17.7 -20.1

45.8 11.7 9.5
57.6 59.2 45.4
1076.9 6.8 3.1
8 13 10
10646.7 914.7 855
52.9 86.1 69.8
11.2 3.4 1.3
56.9 62.9 31.8
25368 7965.4 1968.7
-1 -1
8.2 -1.2 -1.5

321.4 200.9 156.4
1.2 0.4 0.4

0.5 0.3
1539.3 8418.1 7266
3.9 -4.4 -5.4
2.3 0.5 0.4
29.1 4.7 0.9
440.1 206.8 170
1.7 -3.9 -4.2
11.1 0.9 0.5
982.1 676.9 622.7
20 9.2 8.2
6.1 0.9 0.8
14.4 3.9 2.5
45.8 10.7 -52
3.1 -1.4 -1.4
391.5 295.2 248.8
1.5 1.5
38.3 0.3 -2.6
0.2 0.5 0.5
854.2 1738.3 1422.2
0.1 2.8 1.1
8.6 5.1 4.8
115.3 83.8 26.4
1105.8 1315.6 1099.7

8.2 2.1 1.9
1.8 -4.5 -6.9
13.5 714.2 706.3
111.8 31.5 20.1
1.3 5.2 3.8
17.3 17 16.8
1.4 0.9 0.7
10 10
0.8 0.8
83.3 80.6 77.4
718 89.1 88.5
38.8 2.2 1.7
1.9 -2.7 -2.7

3.9 4.2 3.9
120.1 34.2 34
27.4 16.6 15.9

0.7 3.4 1.8
29.7 1.7 1.5
8.8 7.2 -117.3
3.9 1 1
1074.5 1477.1 1442.3
56.7 22 16.1
209.5 -13.9 -45.6
1.6 0.7
83.2 1.4 1.4
135.8 39.5 35.7
36.4 210.9 176.3
6329.1 427.7 121
21.3 0.6 0.4
2.4 0.6 0.6
18.8 1.9 1.9
301.4 814.4 679.7
378.5 19.7 5.3
105.3 237.6 25.2
69 0.7 0.7
9.7 0.4 0.1
1.5 4.1 4.1
322.7 116.6 114.5
54 15.7 11.1
0.1 1.5 1.5
2.6 -0.5 -1.3
22309.3 5730.4 5644.6
1.1 1 0.6
1.8 1.9 1.6
119.5 4.6 4
1.1 4.7 3.6
51.3 10.6 9.3
9.7 4 3.4
0.7 0.3 0.3
0.8 0.6
0.3 0.7 0.7
4.3 13.1 13
3.4 11.4 10.5
2.7 4.2 3.6
1 0.7 0.7
106.5 10.7 10.6
16295.7 36865.2 32748.7
1.9 -3.6 -3.6
103.7 34 32.6
522.5 206.8 206.8
26 30.5 29.1
0.1 2.2 2.1
2312.5 8.9 2.4
29.4 17.4 15.8
445.1 112.1 108.9
1.3 0.9
0.1 16.9 8.3
361.5 27.9 25.2
0.2 19.2 3.6
7.9 -0.2 -0.3
4.3 12 11.4
5.8 4.2 4.1
1.7 0.2
334.4 1485.4 1192.2
3.9 9.1 8.8
27.9 15 12.7
29.4 17.8 -3.8
138.8 53.1 51.8
1.9 0.1 0.1
2.5 2.3 1.2
1302.6 121.2 104.7

8.2 0.5 0.5
7.2 224.8 218.9
47.8 42.3
83.5 2.4 1.8
1 2.2 2.1
64 44.4 43.9
-0.2 -0.2
1.2 12.4 6.7
500.4 25.6 23.9
0.6 -3.1 -4
52 29.8 27
8.9 -27.6 -66.1
82.2 84.3 80.5
69.9 46.2 36.9
272.8 73.5 73.4
16596.6 4384.2 4050.5
414.1 38.1 29.5
749.7 32.5 27.7
265 144.4 96
83 3565 3229.4
1.2 -0.3 -0.3
91.2 128.8 121.5
81.8 19.2 16.6
0.1 19.7 2.7
19.1 1 1
1707.6 5 -3
1.7 -1.2 -1.2
139.1 18.7 17.1
-0.8 -1.3
14.7 8.8 4.3
22.4 1 1
0.1 6.2 6.2
6.8 -0.5 -0.5

6.7 7.6 4.4
411.2 430.6 363.7
39.7 4.9 4.9
1205.7 388.9 377.2
140.9 -2.6 -74.2
68.3 4.9 4.4
0.2 -0.4 -0.6
30.2 25.8 19.8
176.7 5.7 5.7
11.1 4.1 3.5
12.5 1.8 1.8

111.9 1.5 1.5
-3 -3.1
0.1 44.4 4.5
176.6 46.8 40.3
6.1 1.3 1.3
73.8 64.7 59.7
13.2 6.2 2
178.3 -22.9 -28.2
56.6 -1.6 -3.1
111.7 377.4 229.9

403.9 43.5 43.5
72.8 23.9 23.4
2858.8 939.3 868.8
741.1 23.7 23.3
6792.3 3877.9 3044
26.1 51.7 45.2
-0.1 -0.1
2.7 1.1 0.7
266.8 393.8 326.6
2.1 0.9 0.9
7.2 1.6 1
0.1 0.4 0.4
5117.4 2121.5 978.2
33 35.6 35.6
1.7 1.6 1.6
0.6 -6 -6
3.6 -0.2 -0.2
3 11.7 9.5
84 8.1 5.8
16.5 1.3 1.3

53.9 1 0.7
50.5 7.2 5.3
98.2 10.5 4.5
582.6 156.7 139.3
684.4 733.8 667.7
7.8 31.9 24.6
616 161.9 140.3
2.3 2.3
59.8 37.4 30.4
21.8 1 0.9
2793.5 1477 1193.1
0.6 -1.2 -1.8
104.8 1.1 -0.7
3.6 0.3 0.3
5.9 28.3 -66.2
2816.9 102.2 -53
0.7 4.9 4.7
45.1 342.5 329.9
22.9 244.9 231
3.5 -1.1 -1.1
51.2 27.3 22.3
8.1 2.6 2.4

11962.9 2675.6 2349.7
4.7 6.4 5.3
0.1 -0.5 -0.5

14.3 -0.2 -1.1
10 -2.7 -3
-0.4 -0.4
14.9 4.9 4.4
1.2 0.8
4.2 4.5 4.3
0.1 -0.9 -0.9
12 -3.6 -4.6
560 0 -0.2
27.4 1.1 1.1
75.2 0.4 0.4

51.2 -6.2 -9.1
14.4 0.7 0.7
19.2 -0.2 -0.2
1 1
11.2 2.4 2.4
382.6 2627.2 2583.7
208.9 121.6 85.4
-0.6 -0.6
7 0.2 0.2
867.2 509.9 349.6
2258.4 3852.5 3555.4
9341 306 258.7
289 14.6 13.2
382.5 15.9 4.8
8 53.7 40.8
334.9 226.7 221.6
49.2 -4.9 -107.8
0.2 15.4 14.7
3.1 -27.1 -41.3
317 138.7 98.8
110.1 68.4 50.4
0.2 1.7 1
19 6.4 2.7
342.3 11.6 11.5
3.3 3.3
88.2 -1.7 -1.9
13.3 5.2 4.5
0.1 -12.9 -22.5
73.5 101.4 80.3
63.8 0.2 0
15.1 40.6 32.8
0.4 0 0
2229.8 2580.8 2148
61.2 17.9 17.9
304.6 19.4 18.1
3.1 5.1 3.1
27.1 8.1 8
16.8 -0.6 -1.1
0.1 0.1
37.4 18.9 12
0.2 -0.4 -3.9
95 18.2 15
22.5 1.5 1.3
6.9 38.1 36.4
122.5 303 295.4
7.4 11.8 10.3
141.6 27.4 18.1
1247.6 19.4 19.2
4670.2 2513.2 -29781.8
1030 570.7 486.6
126.7 3.2 1
2173.6 1939.9 1819.6
3317.3 2016.3 1785.5
1749 1429.6 1194.8
563.4 144.2 27.4
45.4 9.7 7.6
203.5 88.2 84.1
9.3 1.4 0.8

26.7 10.7 9.8
1.9 8.6 3.2
0.6 -1.8 -1.8
921.8 218.8 123.4
383.5 22.1 11.2

636 97.6 89
5.8 5.3
1115 224.6 224.5
237.2 49.9 43
234.5 45.4 35.2
9.1 0.4 0.4

0.5 0.5
3.5 2.2 1.6
48.4 6.7 6.7
0.4 1.9 0.9
53.3 11.8 11.8
0.2 3.4 3.3
78.3 30.5 30.1
298.5 43.8 43.8
2.4 0.1
102.6 0.6 0.4
0.2 39.6 30
195.1 27 26.5
3.9 1 1
116.8 234.4 151.2
80.1 890.9 847.2
197.1 21.6 17.5
364.2 -2172.3 -3563.6
12.9 17 7.8
0.9 -5.1 -5.6

Profit after tax Debt to equity ratio (times) Cost of goods sold
0.8 0 96.39
0 0.43 35.1
-0.6 0.7 15.76
35.4 0 556.61
2.1 1.79 43.3
-24 0.37 6.07
116.5 1.89 848.47
-0.6 0 129.6
0.1 1.22 9.08
0.5 0 8.21
1.1 0 27.53
4 0 7.64
19.2 1.2 1035.78
0.5 0 90.9
-0.7 0
61.8 0.04 3384.73
1.2 0.05 3.84
0 0 27.72
6.9 0.01 1726.56
1.7 0 675.96
12 0.07 45.37
-0.1 0.18 37.05
1970.3 1.71 82021.24
1645.8 1.53 10025
-462.2 2.41 16901.29
-246.3 2.02 8218.03
5.3 0.17 11.53
2.3 5.37 77.7
-0.5 0 6.96
1.5 0 12.72
-158.3 55.41
1177.9 1.7 51425.46
34.8 0.46 602.26
27.8 2.39 4209.45
6.9 0.63 109.49
-142.1 2.91 825.22
-8.7 0.67 46.47

3.8 0.05 388.37
0.7 0.09 84.87
2 0.03 83.93
-91 0.33 244.56
-2.7 1.5 9.8

0 0.09 1.14
-169.1 338.07
2.3 0.03 44.93
0.4 1.31 370.4
0.3 0.11 95.75
1.1 0 0.52
-0.6 0 1.31
0.7 0 28.61
13.9 0.32 695.86
0.2 0.1 55.7
-178.2 0.9 1246.37

0.1 0 8.47
-0.2 0 0.07
-34.3 1.72 47.37
138.4 0.24 5929.74
0.8 0.27 537.27
26.2 1.9 2864.53
0.9 0 98.97
0.2 0 113.18
27.8 0 6.01
0.5 0 327.98
-23.4 0.16 1086.11
0.2 0 31.21
19 1.38 361.74
-2.5 0.12 0.58
533.9 0.04 6702.59
0.2 0.06 3.94
0.7 0.74 459.13

-0.4 0 5.34
-6.6 0.14 117.99
1.8 0 5.47
329.8 0.42 7973.34
-2.2 17.15
0.2 0.31 95.05
259.1 0 3522.83
-39.9 0 82.84
14.9 0.23 37.01
-0.7 0.01 9.5
-0.1 0.39 289.32
7846.8 0.09 134945.36
11.6 4.51 1189.97
-2.8 0.02 15.81
-1.2 0.27 478
50.3 0.58 4806.14
-52 0.14 2008.15
73.5 1.35 999.27
-3.2 0 155.48
33 0.42 1547.41
2.8 0.08 92.15
2235.8 0 17603.89
2.7 0 20.43
2.1 0.23 1310.89
1.9 0.28 380.88
0.7 0.04 294.41

35.8 0.07 1400.31
7.5 0.08 53.4
3.1 0 0.42
-1.1 0.01 5.32
1.4 1.07 322.21
-144.1 44.41
-58.5 0.1 27.27
4.7 0.12 107.75
111.6 1.02 1569.33

-2.6 0 37.55
0.6 0 10.35
0 1.27
0 52.8
463.7 0 1873.18
0 0.13 6.31
12.8 0 511.59
-17.5 0.04 4.77
8617.1 0.63 56300.98

5.2 0.24 326.36
21.3 1.09 1116

1023.1 0 2655.08
30 0.4 648.54
34.6 0.1 369.84
1002.5 0.04 7420.8
126.2 0 1449
-0.1 1.31 561.01
416.5 0.38 6228.4
4801.7 1.95 56789.46
8.2 0 182.6
-41.2 1.74 634.7
1.2 0.11 35.49
17.1 2.59 1860.91
-0.2 0.72
-0.6 0 23.31
-614.9 0.55 693.45
47 0.02 128.5
821.2 0.36 11595.12
205.4 2.94 39658.47
0.1 0 43.15
0.5 0 16.82
1.5 0 44.29
4.8 11.68 945.3
39.3 1.27 994.65
2.7 3.79 68.02
-2.2 2.55
0.1 0.01 22.15
2 0 48.51
104.2 0 5676.78
-0.9 0 133.91
1 0.03 375.74
-6.1 0 33.08
1128.9 0.85 29336.33
0 0 115.41
0.2 0 27.37
0.9 0 69.98
23.4 0.18 692.56
24.6 1.72 417.67
0.6 0 0.34
-41.5 0.53 284.83
5.4 1.1 1004.55
366.1 0.14 8335.58
-20.5 0.69 108.3
5.5 0.96 392.12
23.3 1.28 3992.65
18.9 1.53 1955.4
9.1 1.47 335.78
-84.4 1.08 91.34
0.6 0 7.26
0.2 0.09 11.28
2.7 0 2.08
7 0.04 388.93
-7 0 166.92
0.1 1.5 9.67
27.3 0.03 141.93

-1 0.35 251.9
8.3 0 40.24
21.9 0 474.78
2.2 0 993.37
1.3 0 198.94
-1.2 0 7.54
19.2 7.35 397.98
0.1 0 3.54
323.5 0.42 22242
-121.9 1.47 36353.19
1105.1 0.52 32670.26
113.1 0.42 153241.59
46184.1 0.05 451591.53
1.3 0.23 166.08
10.2 0.26 195.85
7.4 1.06 1881.33
0.5 0 338.05
344.8 0.19 4194.34
-8.1 2.91 3718.4
0.8 0.01 283.31
-9 3.84
1.3 0.9 123.2
-2 0 2.92
43.5 0.2 402.26
0.2 0 82.11
17 2.52 451.89
-17.2 0 1855.79
0.1 0 6.88
0.3 0 8.65
-0.5 147.34
-3.2 0.73 3.42
-6.9 0.15 208.94

0.1 0.03 343.99
2913.6 1.26 53527.44
6.7 108.2
6684.3 0.6 2844.16
2.7 0.04 195.77
-6315.7 2.13 29070.17
2.2 0 47.28
2.7 0.61 89.88
0.7 0 179.49
17.3 1.96 106.3
8.5 1.99 77.79
98.1 0.03 1515.97
-118.5 1.88 1301.06
-1.5 0.31 1.01
-17 0 8.89
0.1 0.27 5.18
-1.1 0.99
3.7 0 5.75
-22.8 0.77 8.03
4 8.08 3352.73
-0.4 0 1.39
3.6 5.04 109.13
-0.7 12.65
0.7 0 116.24
0.1 12.21 487.34
2.5 0.06 327.62
0.9 2.64 66.74

0.3 3.52 352.2
310.7 0.07 4204.45
-0.2 0 7.33
254.4 0.18 2761.61
0.8 0 68.96
14.5 1.34 260.26
6707.7 0 32910.47
2.4 0 210.11
37 0.67 144.53
509.2 26.74 3171.1
-179.8 0.79 949.14
-1.3 33.5 2.16
1189.8 0.07 20152.57
1.7 0.12 71.04
-0.4 19.25
0.8 0.01 1.86
96.4 0.02 595.98
32.8 0.27 220.84
0.1 0 11.9
12.2 0.12 3376.22
33.2 0.21 4533.98
2.2 1.62 1377.31

4.6 0 103.21
3 0 640.5
-15.9 0.1 3.71
0.2 0.01 5.82
1 0.31 64.12
10.8 0 60.42
-0.9 617.13
-29.2 315.74
4.5 0.09 658.23
0.7 0 26.54
0.9 0.05 173.52
379 0.26 5647.13
16.6 0.17 718.75
29.5 0.27 666.14
1.8 0 4.02
0.3 0.04 1.4
-6.4 1.72 879.52
-0.4 0 581.88
-25.3 144.59
427 0.38 40893.73
5.5 3.06 399.81
8.4 0.03 807.07
1.7 0 5.52
-1.9 2.23
1.5 0.26 26.64
277.1 0.13 9849.41
-7.6 0.01 26.3
6.8 0.01 21.03
36.9 0.58 4305.4
-2927.3 44.7 8903.78
-1.4 0.24 133.46
-21.9 0.01 81.87

2.9 0.09 189.38
-4.7 3.3 1348.2
1.9 0.75 1036.82
2.5 0.2 180.04
488.4 0.36 162179.54
25.1 0.05 788.4
-0.4 0.14 234.73
17.7 0.36 1121.8
766.3 1.35 16171.35
-1 0.09 0.73
-2 0.19 27.12
64.2 1.13 4218.03
0.1 0.01 0.72

0.3 0.14 13.19
4778.7 0 13458.4
-5.7 0.66 25.27
0.2 0 6.27
0.9 0.02 0.41
90.3 0.11 1529.18
-4.2 0 1.58
0.3 0.03 4.18
90.6 2.57 12927.06
3.8 0.14 209.1
0.3 0.01 2.66
1 0 48.59
-63 2.18 227.87
-2.6 0 7.82
177.1 0.23 3058.02
0.4 0 37.07
-13.4 7.22
0 0 4.92
778.4 0.5 6458.5
0.1 0 66.54
4.2 1.97 23.7
-60.4 0.22 779
679.1 0.11 4007.5

-0.4 20.45
-9.1 0.24 8.39
535.5 0 79.39
2.4 1.04 797.36
3.1 0 17.35
11.3 0.12 242.07
0.5 0.27 1.62
7 0 0
0.2 0 62.3
-21 2.76 3146.95
24.9 0.23 3008.68
1.2 0.11 109.29
-3.3 0.05 11.56

2.5 0.02 38.18
23.5 0.08 328.76
10.2 0.78 166.99

0.8 0.1 37.57
1.1 0 76.34
-124 1.4 92.17
0.4 0 72.18
783.6 0 3939.93
1.7 1.19 324.24
-72 34.17
0.4 0 239.43
0.7 0.12 50.07
0.2 1.43 5082.97
109.4 0.03 367.47
19 1.38 11901.7
0.1 0 18.89
0.2 0 11.3
1.9 0.22 0.14
246.9 0.75 4613.68
3.6 1.14 72.75
76.8 0.51 481.63
0.3 0.01 136.12
-0.8 0.19 28.31
1.5 0 0.64
35.3 1.01 5644.69
-0.9 3.27 353.61
0.6 0 99.02
-2 0 837.13
3192 0.21 176856.33
0.3 0.03 10.95
0.9 0.15 211.84
2.9 0 340.31
1.2 0.09 188.85
4.1 0.08 80.85
2.3 0 457.59
0 0 0.52
0.4 0 46.61
0.4 0 16.93
5.1 0 4.66
8.5 0 143.35
0.1 0 46.84
0.2 0 27.55
-3.5 0 235.27
20778.5 0.15 273415.83
-3.9 0.06 5.71
9.3 0.08 650.54

189 0.22 260.18
22.1 1.18 270.53
0.3 0 172.36
-19.9 0.08 3069.36
10 0.38 320.2
-104.8 2.22 826.97
-0.2 0 207.36
1 0.16 257.13
4.9 0.8 856.03
-0.1 0.13 59.43
-0.6 0.19
1.8 69.46
-1 8.91
-0.1 0 3.83
788.8 0 1218.24
5.3 0.03 89.96
3.4 0.73 398.77
9.8 0 807.28
21.8 1.35 805.57
-0.3 0 1.89
-6 1.48 29.08
103.1 1423.2
0.5 0 12.28
117.5 0.51 2157.61
38.4 0.01 187.54
1.3 0 271.23
1 0.1 2.56
24.3 0.63 115.2

-0.7 0 2.4
-0.7 0.4 245.32
15.6 0.14 1152.87
-4.4 0.02 22.66
9 5.32 143.76
-73.2 0.67 193.93
38.9 0.04 370.8
17.4 1.59 482.58
9.7 2.39 1923.61
1839.2 0.48 141717.52
9.4 3.7 656.57
17.2 0.01 14871.61
72.4 0.02 1106.65
390.5 0.13 3655.39
-0.6 0.07
80.8 0 480.13
14.3 0.02 427.3
1 0.07 11.09
0.8 1.58 40.97
-69.5 3.2 1012.25

-1.6 0 21.46
8.5 1.91 613.88
-0.2 0 82.06
3.4 0.13 75.11
-2.1 0 98.92
4.8 1.8
-1 0 16.73
1.2 0 312.42
212.1 0.32 2980.34
5.9 0.02 89.76
184 0.27 20181.16
-100.5 0.77 1221.52
2.5 0.09 294.75
-1 0 64.57
5.6 0.52 338.31
5.2 3.16 552.65
0.4 2.59 76.51
1.1 11.27
0 0.23 52.66
-3.3 0 56.77
2.4 2.37 20.05
17.6 0.5 1179.84
-3.6 0.14 0.76
44.9 0.03 449.48
1.5 0 19.92
-50.5 219.76
-12.7 1.01 43.96
26.4 2.56 4765.73

29.5 0 697.63
9.6 0.63 642.01
382.5 0.72 21192.39
-0.9 0 516.03
1933.9 0.16 10392.21
22.7 0.6 112.81
-0.1 0 0.51
0.7 0.03 179.36
30.4 0.87 19193.19
0.5 0 10.32
0 0.07 82.77
0 0.49 7.53
116 0.09 30023.97
35 0.01 40.5
0.7 0.71 86.61
-59.4 0 2425.12
-1.4 0.07
1.8 0.82 441.66
1 0.81 262.97
0.4 0.02 9.92

0.2 0 45.1
2.6 0.2 348.06
1.4 0.03 226.88
64.2 0.15 5314.69
184.7 2.09 8043.49
14.5 0.06 169.87
89.6 0.24 3500.75
1.7 0.03 3.75
5.9 0.82 552.89
0.1 0.73 8.93
651 0.45 13096.29
-1.8 0.03 14.36
-0.9 0 189.9
0 0.05 2.59
4 0 10.46
-91 0 9540.28
1.9 0 12.39
213.7 0 1042.84
114.4 1.32 132.27
-1.5 0 2.86
9.6 1.24 778.15
1.2 0 235.97
388.6 40.62 100638.22
3.6 245.65
-0.5 0.41
-1 0.01 35.48
-3.2 0.45 14.5
-0.6 0.03 0.21
3.2 0.55 647.27
-65.6 0 0.21
2.1 0.1 48.81
-0.7 0 0.07
-16.1 4.21 9.54
-0.7 2.33 578.17
0.6 0 32.85
0.3 0.04 197.75

-9.2 22.12
0.2 0 118.22
-2.4 0 73.98
0 0.09 0.21
1.3 0.01 24.32
1829.6 0 3649.72
40.7 0.53 909.76
-0.7 1.55 3.11
0 0.04 8.29
181.7 0.22 3589.11
2568.7 0 11618.66
162.4 0.04 40152.43
1.8 0.04 530.55
3.9 0 630.83
11.5 0.86 572.85
145.5 0 3289.03
-111.5 0.99 160.36
8.7 0.25 141.35
-62.3 57.69
15.8 0.45 1082.74
8.9 0.56 1148.08
0.4 0 10.82
-11 8.74 148.55
5.1 0.18 310.38
1.7 0.77 0.26
-7.4 0.55 186.45
3 0 95.67
-25.6 0.08 131.36
-2.7 1.83 4173.32
0 0 42.83
4.7 3.41 944.93
0 3.6 0
1167.3 0.24 13907.78
5.7 0.25 218.83
7.5 0.61 830.53
1.8 0 24.56
4.6 0.12 292.56

-2.5 0.01 21.24
0.1 0.31 0.28
-1.4 0.63 312.52
-2.9 0.16 4.99
4.1 0.27 1838.44
0.3 0 145.96
23.8 0.23 676.73
149.1 0.25 1117
3.1 0.41 329.95
2.5 1.91 1290.94
11.4 0 1248.43
-30398.4 1323.29
310.8 0 4480.35
1 0 199.32
1185.7 0 8883.1
1330.9 0 18144.86
777 0 9769.47
1.5 4.9 4682.78
0.4 0.4 135.83
47 0.38 595.53
0 0.08 5.26
7.3 0 268.9
1.4 0.1 44.49
-2.4 0.35
55.7 0.07 5131.41
10.4 0.23 794.81

14.8 0.24 1872.92
3 0 5982.56
116.7 0.01 3539.82
22.6 0.74 682.07
14.1 0.38 777.59
0.2 0 43.24
0.2 0.09 14.69
0.8 0.24 1.77
2.4 1.02 56
0.5 0.07 63.93
7.9 0.59 78.69
2.2 0 31.37
22.6 0 426.95
30.3 3.21 794.08
2 0 15.44
0.1 0 97.2
22 1.48 28.12
16.3 0.14 807.49
0.5 0 0.49
41.5 2.15 1526.62
457.6 0.38 677.44
14 0.12 620.69
-3678.8 452.96
7.3 0 192.66
-21.8 0.46 3.57

Net sales Net worth Inventories
132.2 104.2 58.6
3.3 114.8 38.4
12 20.3 18.4
867.9 386.9 83.6
89.1 29.7 91.7
321.8 22.3 87
734.4 555.5 2210.9
77.8 78 23.8
236.4 29.6 11.5
4.2 38.2
34.3 14 11.2
33.6 81.4 0.1
1411.7 346.7 6.7
9 3663.9
2.5 -72 1
3557.1 864.7 212.5
13.4 36.5 4.2
36.5 16
1316.9 57.6 76.8
1313.9 162.1
217.9 154.6
153388.9 32488.1 19125.8

17160.8 11114.8 439.6
3582.8 21579.5 2514
8328.3 51583.6 17
5.2 66.7 3.7
227.4 112.3 54.1
4.8 182.6
35 162.7 295
17 -11.4
81074.8 14288.8 19212.8
769 255.9 105.9
5636.5 259.4 735.1
148.2 87.6 48.5
8 95.2 5.7
552.2 132.2 36.4
21.2 131.6
102.8 264.2
3.4 42
266.1 -1495 10.3
10.3 158.5 149.3
470.4 78.8
2.9 1873.7
446.9 140.6
1244.8 2.1
21.3 14.2
888.3 161.6 16.4
106.6 31
1377.9 929.3 32.9

7.9 109.6 0.3
11.8 55.8
92 273.2 13.1
6042.5 3003.7 826.3
502.5 170.8 67.5
5440 251.7 323.3
1468.1 229 4
1267 29.4
8.6 26 9.3
1617.9 1049.1 508.7
37.7 62.5 21.2
349.5 40.6 8.4

37.2 17.7 5.3
10055.6 13498.5 2238
7.6 34 0.9
881.9 448.6 216.5

8.4 23.5
26.8 120.6
7.2 101.4
10054.7 3801.4 2150.1
6.2 -51.7 10.6
1374.4 260.8 304.5
7247.3 3008 1198.2
33 1573.8 144.3
33.9 3871.8 199.9

199667.4 55944.8 15762.2
2120.7 177.3 99.1
25.8 107.5 1.9
61.6 260
4823.1 299.8 208
271.1 855.6 11.6
1413 1309.8 139
165.8 155.6 28.7
1559.1 737 325.5
171.9 65.5 3.3
29244.5 17465.3 8390.9
26.3 130.8
1277.7 506.8 90.6
623 141.4 96.5
385.2 916.1 259

1624.7 333 164.1
21.1 180
7.9 177.1 8.4
4.1 42.8 0.7
322.5 85 44.4
90 -1582.2 16.5
13.3 475.7 26.9
231.7 136.5 11.9
2118.9 470.2 331.2

44.3 58.6
9.8 47
1.6 -0.9
3589.9 7989.5 987.5
651.7 86.6 3.4

0.2 99.3 1.4
84065.8 97410.6 3826.3

763.1 122.9 44.7
1403.1 296.1 124.9

5332.5 4320.8 235.3
438.7 182.6 130
13411.1 7001.4 1791.7

2609.7 2243.1 35
696 13.3 35.9
7697.6 2255.7 1820.8
100953.4 32379.9 13360.1
112.5 51 55.2
904 118.2 49
62.6 33
1331.2 207.2 419.5
24.4 62
821.1 18083.4
490.6 1011.7 40.3
12380.5 2121.1 1051.8
45147.3 1763.3 3013.9
19.8 334
101 216.4 0.4
76.8 51.2 5.7
317.9 -36.6 50.7
1326.2 374.1 535.5
129.8 17 17.9
64.3 76.7 11
6992.6 1992.8 828.8
92.8 122 42.2

7.1 18.4 0.9
31345.3 16058.6 1316
60.4 50.3 6.4
28.7 135 69
81.8 218.5 15.2
983.6 157.5 1.7
435.8 255.4 332.9
2.7 41.6
300.7 561
1169.3 155.7 194.9
7032.7 8467.4
3939.8 785.8 50.4

3035.7 307.3 167.9
507 59.5 109.3
124.9 193.2 28.7
8.8 155 3
3.4 28.9 4.5
926.4 159.9 105.2
519.3 88.7 0.7

68 82.2 5.8
41.8 1.9
105.9 1708.6
6526.7 317.3 5.3
147.5 427.7
534.2 107.2 78.6
1441.4 40.5 24.8
167.1 37.9 11.5
48.1 46.6 0.7
464.8 70.4 92.6
66.6 63.7 21.7
29885.9 13669.8 2188.1
45615.1 39582.2 12453.3
53695 16413.8 19766
201217.5 38519.5 50655.9
751149 440929.4 23408.8
252.1 55.6
820.4 131.8 19.4
117.3 136.3 62.3
2.5 130.2 0.6
5221.1 7661.2 27.4
437.3 127.4 18.4

21.9
150.8 118.1 0.7
0.5 93.1
773.6 115.6
68.7 50 4
591.3 82.2 113.6

74.9 2503
6.9 37.2
256.1 -88.2 3.1
37.4 478.2
120.4 111.1 0.9

376.5 62.1 1.1
77355.3 21740 694.1
225.4 -18.5 24.6
18765.3 57388.8 1279.1
308.6 108.3 37.9
35798.3 2788.3 853
1.4 39.3 21.4
59.2 33.8 24.3
421.5 102.4
197.4 59 15
96.8 23.2 0.1
3776.8 1327.3 933.5
370.4 94.7 153.2
0.5 1.4
0.1 2431.5
4.9 38.4
29.2 -23 1.2
12.8 110.4
35.6 21.6 1.1
3698.9 118.6 487.3
2.1 96.8
157 29.7 1
22.6 -21.3
65.9 62.6 32.9
5.2 31.1 5.5
140 1325.5
122.3 23.9 47.3

26.8 21.5
5114.2 3184.4 548.8
4.1 48
4223.7 2296.8 684.4
8.1 95.6 9.9
57625.1 41298.5 545.9

758.3 414 147
254.3 247 194.3
4437.5 348.6 146.7
3278.1 3856.4 0.2
5.4 0
41071.2 13471.7 6111.5
18.8 -165.2
19.8 64.7 0.2
856.1 976.5 133.7
253.3 140.3 43.2
18.4 149.9 24.5
3868.4 367 28.4
1510.3 114.6 97.3

216.7 444.3 3
668.8 1313.6 17.7
5.2 29.6 0.2
32 2
98.6 62.5 18.1
101.7 48.4 1.9
419 -65.5 1.3

319.7 -8.4 28.9
921.3 672.6 5.3
30.7 147.1 10.8
308.4 122.4 105
7967.5 2876.7 1550
999.8 350.9 67.3
584.6 374.1 76.1
9.6 62.4 0.1
11.3 34.2
776.2 271.1 212.3
517.4 77
183.9 -342 16.1
32361.5 8731.2 333.4
883.5 80 109.1
596.2 1455.8 34.1
7 43.6
55.4 22.8 16
3581.4 13158.5 1171.6
15.7 159.4 132.7
37.4 606.1 9
6434.4 1270.1 66.5
9.8 77.5 0.3
270.5 113.7 132.3

1461.1 334 40.7
589.6 311.4 10
241.5 230.5 64.8
285154 14892.5 5068.3
164.9 4435.7 622
119.9 120.8
1698.5 353.1 250.6
28411.3 2080.7
141.9 45 24.8
14.8 2.5
6519.7 436.9 106.2
1.2 68
2.7 33.8 4.1
27883 23988.7 191.2
61.6 18.1 19.6

44.1 426 124.7
2197.5 668.4 402.3
11.5 7.6
3.7 197 0.2
12328.2 1409.6 1124.1
459.3 132.6
101.4 40.3 6.3
207.6 124.7 26.7
115.7 6.7
8.3 13.4
3142.8 3061.4 435.7
20.1 34.3 33.1
0.7 -69.7 9
8.3 50.3 0.3
11488.3 6116.4 4390.5
47.2 185.2 39.9
51.1 12.4 1.5
771.5 208.1 156.5
6548.2 4837.2 1911.5

37.2 -47.2 0.8
0.8 49.2 5.5
333.6 877.3
1247.3 195.2 144.8
31 51.4 0.2
405.3 156.2 147.8
89.4 23
4.5 110.2 0.6
1.5 433.7 0.3
2518 244.3 23.4
225.5 38.5 41.9
21.4 50.3
58 101.8 5.5
362.4 103.3 19.8
992 412.2 331.8

83.8 57.3 1.9
35.7 111.2 64.1
31.3 58.9 0.6
17 31.9
4894.4 7591.9 605.1
357.2 71.3 132.2
-6.4 -391.6 15.6
244.7 306.4 23.1
1408.2 -379.2
362.8 252.6 5.4
147.8 -111.7
10.7 49.7
18.9 28.2
3954 3334.4 358.4
204.8 83.8 88.4
725.8 511.2 383.9
28.4 63.4 7.2
28.8 37.4 20
7.6 55
6160.4 464.8 655.9
251.1 29.3 0.1
228.1 62.9
223911.8 33281.6
6.9 61.7 1.4
419.1 137.8 134.4
83.3 35.7
98.1 256.5 84.2

156.2 208.9 35.1
113.5 207.2 179.8
70.9 32 26.6
10.1 144.1 1.8
15.6 67.4 20.4
226.6 69.6 35.6
92.9 60.4 2.8
34 0.2
383792.5 100660.7 5694.4

4.8 8.6
515.8 1582.1 23.6

715.4 5785.1 2.4
276.2 64.1 30.9
326.3 58.3
6820 431.1 1977.1
431.7 87.8 18.2
1517 144.7 188.2
363.1 131.5 9.6
270.9 404.6
224.2 130.7 0.7
17.6 223.2
-51.6 5.9
315.1 -15.1
17.8 -240.5
249.4 55.8
3116.3 7949 41.4
77.5 138.7 5.3
295.7 117.8 18.2
1150.9 416.9
1279.8 88.9 225.1
34.9 2.7
46.1 92.5
5330 245.3 808.1

93.3 34.3
1733.8 1266.3 1101
4221.7 336.4 41.3
414.5 64.1 18.2
0.8 6.7 0.4
416.7 222.3 29.4

1 30.8
361 175.8 148.9
1205.1 156 160
70.4 135.4
327.8 113.4 167.5
1632.2 2249.9 45.3

597.9 223.6 3.2
2105.8 159.8 218
168540.5 16039.4 15329.7
4608.2 427.7 75.8
11174.1 390.9 107.9
1384.9 402.7 78.9
1513.4 11557.2
6.7 -5.2 2.3
605.8 664 123.7
470.9 312.3 113.2
10.7 141.1
78 73.5 33.8
1256.4 210.6 561.3

5.9 5.9
800 128 79.8
85.3 84.9 6.4
437.3 77.2 41.2
108.7 10.1
2.7 -23.2
4.7 98.6 0.3

19.2 68 1.9
5716.4 1999.5 1858.2
84.5 51.6 17.4
19577 2037.8 360.4
1751.3 684.6 544.5
197.1 433.7 6
31.6 62.2
493.6 190.9 132.6
1201.9 112.2 12.7
46.1 14.4
2.8 -21.2 0.7
71.5 20.8
394.9 55.7 40.6
1124 318.3 81.7
33.2 55.1
294.8 920.4
14.4 119.5 4.8
85.3 -189 18.1
67.6 89.1 128.4
5298.7 841.2 533.4

840.3 63.9 166.3
1758.5 297.6 103.8
23515 3237.6 2628.8
99.5 86 2.1
16179 11731.6 3283.3
239.7 245.7 62.8
15.8 30.5
201 33.4 7.3
18894.3 3371.4 362.4
72.7 15.6 2.3
11.8 43.3 3.7
32.9 62.7 27.5
44505.7 9776.5 10535.5
58.7 572.3
85.9 22.5 2.1
145.8 2938.6
0.5 -42.8
422.1 69 7.5
231.7 126.4 100.2
36.5 36.6 152.1
86.2 -83.2 12.2

5370.6 3408.8 526.8
9753.7 1415.2 1967.8
458.8 463.4 8.9
4828.5 589.5 740.6
-0.5 47.1
411.8 210.1 212
53.5
16890.1 5920.5 1620.5
15.4 59.8 2.6
218.7 50.3
0.9 31.5
147.2 983.1 58.7
22115.1 5965 2748.1
75 172.5 502.5
1675.8 2749.8 143.6
112.4 514.7 765.1
-2.1 5.4
1169.2 145.2 47.7
139.5 236.7 80
82623.5 -8352.3 1.6
778.1 16.4
6.1 25.6 3.9

14.4 11.1 2.9
9.2 582.2
443.7 165.2
9.5 542.8
50.8 393.3 13.9
574.5 46.8 16.9
19.3 26.7 5.1
480.9 103.5 225
38.6 33.5 2.9
9.6 108.3 0.9

23.7 -19.7 4.7
79.5 39.4
21.3 98.3 3.4
10.5 226.2
9 308.7
5237.5 6688.3 377.6
1323.2 333.1 48.7
3 12
6269.8 2343.4 553

19663.1 11515.2 4047.4
27567.5 869.8 316.1
70.8 86.7 10.5
1144 144.3 32.5
734.3 245.8 243.7
4710.7 1295.2 1164.1
121.6 392.4
61.2 96.7 2.1
21.6 -334.6 0.3
1778.9 1024.8 106.4
1408.1 647.3 57.5
20.5 167.3
207.2 16.5 10.1
323.8 291.9 420
4.1 11.5 17.8
216.1 60.4 48.2
488.6 71.6 21.6
199 241.4
4779.9 333.6 80.9
1 19
1944.2 112 72.4
1.3 0 0.9
25169.7 16957.9 4894
238.8 869.1
868.9 108 39.3
27.5 120.2 1
283 258.6 7.2

90.4 85.2
348.3 124.8 153.8
852.8 243.6 22.8

88.2 129.8 31.3
733.7 363.9 242.3
1762.5 5983.1 347.5
289.4 122.6 10.6
1457.5 127.3 100
1299.8 1247.7 15.4
212.6 -29818.4
7480.2 2953.5 2710.8
261.4 270.2 3.5
17831.8 5460.2 4840.6
25630 8996.5 3708.8
14332.5 4092.7 3289.9
6209 38.6 215.1
164.2 126.3 71.4
382.7 203.3 124.9
57.5 146.6 3.4

155.1 101.4 67.9
59.8 132.8 8.4
1.5 -23.5 1.1
6114.7 1654.9 1207.1
774 238.5 141

2169.2 863.7 282.4
1210.9 121.2
4660.4 590.2 663
904.3 283.5 84.1
538.3 341.5 258.9
70.5 32.4
9.3 28.9 0.3
21.2 142.6
22.2 32.9 19.1
14 39.3
158.9 41.6
87.8 41.4 1.7
1620.2 451.6
1603.6 206.4 12.6
191.9 64.8 10.7
7.7 6668.5
36.5 10.3
919.8 166.2 60.6
7.9 20.1
2317.5 477.8 513.9
2092.6 4127.7 131.4
670.6 82.8 44.5
88.6 -1256.9 36.2
149.5 663.5 462.8

Receivables Cash and bank balance Current assets
1.1 12.4 72.1
73.8 0.2 128.2
28.1 0.6 47.1
153.2 227 463.8
26.1 18.9 136.7
241.9 3 331.9
118.2 117.7 2447.2
43.1 1.3 68.2
76.7 1 89.8
10.5 0.1 10.6
6.4 1.1 18.7
14.5 26.7 41.3
264 4.5 275.2
285 0.5 285.5
16 1.2 18.2
1057.4 3.8 1274.5
14 0.6 18.8
4 0.1 4.1
168.3 26.1 271.2
242.1 0.6 242.7
116.5 5.1 121.6
56091.5 3497 78714.3

1014 1597.6 3070.9
4132.8 1197.2 7844
3074.7 1882.8 4974.5
5.2 0.1 9
65.3 2.4 121.8
12.1 41 53.1
43.8 0.5 339.3
0.5 0.5
9691 584.7 29493.1
5 35.4 146.3
3 142.5 880.6
63.6 3 115.1
26.1 0.2 32
67.8 2.5 108.7
80.4 16.1 96.5
22.3 23.8 46.1
23.7 0.3 24
4725.3 31 4766.6
0.5 1.6 151.4
117.9 1.4 119.3
149 0.1 149.1
343.5 1.8 345.3

0.5 0.4 3
6.9 0.1 7
199.7 53.5 269.6
62.2 2.5 64.7
142.4 27.9 284.1

0.9 2.9 4.1
44.7 0.2 44.9
171.6 418.3 603
2283 314.4 3425
99.8 3.2 170.5
426.7 245.3 995.3
1131.4 10.1 1145.5

137.8 13 182.2
19.5 0.4 29.2
250 21.4 780.1
19 1.7 41.9
35.6 1.3 45.3

23.6 3.4 32.3
2866.3 11.9 5116.2
4.6 3.1 8.6
134.1 64.3 414.9

3.4 5.4 8.8
83.8 1.2 85.8
4.9 4.7 9.6
3378.7 279.1 5807.9
3.4 0.3 14.3
126.1 1.5 432.1
921 1733 3852.2
1440 6.1 1590.5
35.9 0.3 236.5

851.5 2146.9 18760.6
104.4 5.9 209.4
6.7 8.2 16.8
187.7 0.5 448.2
504.2 40 752.2
91.4 345.7 448.7
198.7 39.5 1472.1
48.5 0.7 77.9
574.4 108.4 1008.3
67.9 2.5 73.7
1155.7 8389.9 17936.5
6.3 11.9 18.2
739.6 12.7 914.5
71.6 0.1 168.2
397.5 7.4 663.9

54.6 162.5 381.2
4.8 2.8 7.6
9.7 75 93.1
1.2 23.8 25.7
141.9 0.9 187.2
5.4 5.8 28.7
39.8 0.4 67.1
120.2 1.4 133.5
291.3 48.1 670.6

3.2 0.7 3.9
7.8 7.8
0.1 1.1 1.2
745.3 70.6 1828.4
169.3 5.5 178.2

8.4 1 10.8
12779 6235.8 59865.8

292.8 5.3 342.8
315.1 7.8 447.8

1259.5 448.5 1943.3
112.3 5.9 248.2
3006.3 184.5 4982.5

2727.2 752.7 3516.7
25.2 37.8 98.9
1065.8 30.7 2920.4
51790.2 620.9 65826.7
40.2 0.7 97.4
163.6 2 214.6
32.1 4.3 70.5
158.8 12.3 590.6
18.4 1.3 19.7

39 123.8 2109.3
159.6 116.7 316.6
833.9 281.1 2171.1
6454.2 1180.7 10648.8
88.4 2.7 91.1
0.3 17.6 18.3
28.8 7.3 41.8
610.2 0.4 664.2
255.2 26.2 832.8
50.6 5.4 73.9
27 11.5 49.5
1940.4 72.6 2841.8
34.8 1.5 78.5

9.3 4 14.2
4554.6 639.6 6751.3
3.9 1.5 11.8
32.5 19.6 121.1
16.4 24.3 55.9
140.6 92.2 235.5
244.6 10.6 588.1
15.4 0.4 15.8

65 5.2 70.2
230.9 3.8 429.6
299.3 131.7 431
2396.2 120.1 2566.7

576.8 176.2 920.9
108.5 1.6 219.4
65 4 97.7
30.1 2.8 35.9
1.6 0.3 9
0.5 239.8 345.5
70.1 19.3 90.1

8.4 0.9 16.2
30.9 4.7 38
44.3 13.5 57.8

380.8 2.4 388.5
45.2 150.3 195.5

69.3 15.7 163.6
145.4 1.3 172.9
14 1.5 27
36.2 10.8 47.7
118 5.2 215.8
9.3 2.5 33.5
6565.4 222.6 9177.3
5828.6 264.8 20831.2
2135.9 999.1 22901
4218.5 2529.4 59589.8
62035.8 12039.7 98132.3
13.6 2.6 16.2
95.1 11.9 126.4
128 1.4 191.7
2.7 0.1 135.3
719 332.8 1079.2
88 5 112.4
0.6 0.4 1
53.7 1.9 56.3
46 46
240.2 22.5 264.5
92.2 0.3 96.8
163 4.5 281.1

4 1.7 5.7
9.8 4.5 14.3

15.4 0.3 18.8
30 0.9 30.9
103 18.1 122

204.1 1.6 207
5959.5 7739.4 14437.6
53 2.5 83.2
2229.1 1612.2 5145.4
45.2 4.7 141
4911.3 1553 8168.1
1.1 2.6 25.4
29.5 53.8
170.4 171
202.8 3.4 221.2
76.3 15 91.4
0.9 6.9 941.3
556 43.7 784.3
7.5 0.2 7.7
0.1 2 2.1
3.8 0.2 6.3
1.4 0.4 3
4 0.5 4.5
16.7 1.8 19.6
222.7 58.9 768.9
1 1
3.2 4.2
0.4 0.9 1.3
3.4 0.7 37
0.4 5.9
924.3 17.1 941.4
32.9 4.6 84.8

9.7 0.1 13.1
730.9 163.7 1443.4
1.2 50.7 51.9
2400.6 78.3 3163.3
23.3 0.2 33.4
2718.7 6073.9 9389.7

15.8 3.6 166.4
137.4 0.5 376.4
1883.7 158.7 2189.1
660.8 21.4 688.8
4 0.4 4.4
19775.2 1057.7 26949.7
2.6 7.7 10.3
0.1 0.1 0.4
34.1 190.3 358.1
76 11.5 130.7
36.6 1.3 62.4
331 127.9 487.4
195 16.2 308.5

39.7 11.9 54.6
289.5 4.2 312.5
3.4 0.8 4.4
30.1 32.1
50.5 11.8 80.4
4.3 13.8 20.1
64 1.9 67.2
34 75.9 181.6
1492 3.4 1574.7
5 1 16.8
24.3 0.4 129.7
1423.3 97.1 3134.4
230.4 9.7 307.4
120.9 13.9 210.9
1.2 7.5 8.8
4.1 17.9 22
295.6 11.9 519.8
44.6 0.5 45.1
56.5 3.3 75.9
13448.2 1375 15156.6
11 367 487.1
337.7 15.8 387.6
0.5 0.5
1.9 3.2 21.1

888.4 49 2109
0.4 133.1
5.1 2.9 17
731.4 62 859.9
6.7 0.9 8.8
47.5 4 183.8
399.3 120.4 560.4
1446.2 5.1 1461.5
125.5 0.4 190.7
8092.9 562.4 16167.1
194 349 1165
55.9 0.2 56.1
199.6 1 451.2
26835.6 3390.3 30226.1
30.8 20.6 76.2
20.4 0.1 23
823.7 18.1 948
1.7 1.6 3.3

3.2 0.2 7.5
1795.2 4292.6 6279
13.8 1.3 34.7

54.1 0.4 179.2
238 4.1 644.4
8.8 5.9 22.3
12.9 0.6 13.7
3647.2 151 4922.3
35.6 9 44.6
64.7 11.5 82.5
64.9 5.7 97.3
120.2 2.1 122.3
2.6 0.6 3.2
144.2 172.8 752.7
1.6 35.5
54.2 2.2 65.4
2.9 0.3 3.5
1638.9 72.2 6101.6
2.2 7.6 49.7
13.1 0.9 15.5
278.6 5.6 440.7
2245.8 350 4507.3

4.2 2.6 37.9
4.4 0.3 15.3
168.3 37.2 442.4
213 11.3 369.1
4.1 3.5 7.8
87.2 0.8 236.3
16.9 9 25.9
7.7 0.2 18.4
397.8 1.3 399.4
643.4 5.3 672.1
112.6 1.6 156.1
0.5 0.4 0.9

29.7 0.8 36
48 1.1 68.9
373.4 35.8 741

15.6 8.2 25.7
40.2 0.1 104.4
10.8 3.4 14.8
14 0.4 14.4
822.7 6126.1 7564.1
56.5 0.8 189.5
38.2 20.8 74.6
0.3 0.1 24.1
123.8 123.8
106.1 1.2 112.7
3221 7.2 3228.2
11.2 0.5 11.7

7.7 0.1 7.8
1945 390.4 2693.8
171.3 0.2 259.9
300 6.7 690.6
120.1 127.5
27.2 0.6 47.8
531.5 22.5 1209.9

27 1.6 28.7
28.2 11 39.2
47348.4 946.9 48295.6

4.2 0.4 6
6.6 0.8 143.9
40.4 0.2 40.6
0.9 85.1
112.3 0.9 148.3
25.1 0.2 205.1
0.1 26.7
131.7 5.3 138.8
10.5 1 31.9
19.3 14.6 69.5
26.1 28 56.9
1.3 1.3
15971.9 37622.8 59289.1

5.4 1.1 6.5
77.3 2.7 103.6

5 80.1 12810.9
102.7 19.5 153.1
178 0.6 188.6
157.8 137.7 2272.6
96.3 5.5 120
203.4 6.6 398.2
37.6 1.1 48.3
11.3 11.3
348.3 1.2 350.2
23.8 23.8
70.2 76.3
72.6 1 73.6
13.3 0.8 14.1
37.3 3.6 40.9
1539 1303.2 2883.7
24.9 3.5 33.7
65.7 0.8 84.7
32.4 3 35.4
241.7 22.4 489.2
32.5 35.2
0.8 0.8
1460.4 35 2304
29.6 1.5 31.1
2.8 447.9 1551.7
812.6 2.4 856.3
28.2 0.3 46.7
1.9 0.6 2.9
188.6 15.4 233.4

0.9 9.7 10.6
23.6 0.6 173.1
488.2 18.9 667.1
11.5 7.6 19.1
84.4 7.3 259.2
566.6 97.9 709.8

260.8 10.7 274.7
2375.3 12.8 2606.1
24591.8 1212.9 41134.4
885.7 38.7 1000.2
222.4 21.7 352
320.7 20.6 420.2
749 10.4 759.4
2.3
88 28.8 299.9
610 5.1 728.3
0.4 8.8 9.2
34.4 0.2 68.4
2655.7 7 3224
2.9 1.4 4.3
172 12.7 264.5
35.3 26.4 68.1
23.9 1.1 66.2
64.1 3.7 67.8
0.9 0.2 1.1
29.7 0.4 30.4

11.6 1.2 14.7
1416.8 7 3282
44.9 1 63.7
6768.6 411.7 7540.7
830.9 2.1 1386.9
42.3 11.9 60.2
0.3 0.3
48.2 7.9 188.7
106.7 2.8 122.2
1.5 1.2 2.7
0.8 0.1 1.6
7.2 0.7 7.9

202.1 25 267.7
255 36.3 518.8
43.2 0.3 43.5
189 20.3 209.3
4 0.7 9.5
34.4 3.2 55.7
88.1 0.1 216.6
1193.3 12.5 1770.6

290.6 3.6 460.5
268.9 125 497.7
2936.8 94.5 5660.1
250.2 12.4 264.7
7591.2 814.8 11689.3
199.1 12.8 349.9
10 10
27.6 0.4 35.3
2940.2 741.9 4044.5
13.1 1.2 16.6
8 17 28.7
7.5 31.5 66.5
523.7 167.3 11226.5
191.6 0.4 192
12.1 2.7 16.9
0.2 0.2
0.6 0.2 0.8
82.6 11 101.1
138.7 1.4 240.3
9.8 0.1 162
68.7 31.2 112.1

1287.5 551.4 2365.7
3118.3 318.7 5406.7
100.9 40.5 150.3
694.1 30.6 1465.3
22.3 0.2 22.5
155 4.6 371.6
14.8 0.2 15
4350.4 319.4 6290.3
2 8.5 13.1
196 0.6 196.6
3.4 0.2 3.6
1.8 27.2 87.7
484.5 2207.5 5440.4
47.8 1.4 551.7
2.7 70.3 216.6
177.2 444 1386.3
13 13
212.4 37.5 297.6
102.9 0.2 183.1

22393 1371.6 24909.6
55.6 1.1 56.7
3.3 0.8 8
0.1 1.1 4.1
9.2 3 12.2
148.9 2 153.9
80.3 80.3
12.2 0.3 26.4
57.1 0.8 74.8
151.6 2.4 159.1
344 2.7 571.7
44.3 0.4 47.6
18.1 2 21
0.7 1 6.4
16.9 0.1 17
5 0.1 8.5
2.2 0.1 2.3
12.6 1.3 13.9
425.4 404.1 1230.4
346.1 145.5 540.3
6.3 4.5 10.8
835.7 1256.2 2644.9

3022.6 625.8 7695.8
352.3 82.9 757.6
55.2 2.1 67.8
240.5 47.5 321
19 1.2 266.7
493.6 27.3 1685
265.6 20.7 286.3
1.6 12.3
0.3
1373.4 160 1639.8
215.9 10.5 311.2
0.2 0.4 0.6
122 2.8 134.9
354.5 3.9 778.4
0.3 18.1
130.9 1 180.1
125.1 0.3 147
19.3 19.3
209.3 75.7 365.9
12.2 0.3 12.5

440 26.1 538.5
0.3 0.1 1.3
300.8 510.5 5705.3
17 107.9 124.9
294 4.6 337.9
21.4 1.6 24
0.4 6.5 14.1

17.8 1.2 19
127.4 1.3 282.5
468.1 33.9 525

86.4 13.9 131.6
204.3 0.6 448.2
678.1 453.7 1479.3
169.5 3.4 183.5
385.6 28 513.6
1845.5 0.8 1861.7
36445.9 80.8 36526.7
7.9 98.7 2941.8
162.9 2.2 168.6
3031 92.2 7963.8
5007.4 855.7 9577.8
25.7 177.2 3493.3
298.6 22.7 536.4
14 1.3 86.7
182.1 87.8 394.8
19 6.5 28.9
0.9 61.8 133.2
7.5 1.8 17.7
1.1
609 212.1 2028.2
183.1 1.7 326.2

1461.5 61 1804.9
1.1 3.1 4.2
647.3 95.2 1405.5
202.8 28.9 315.8
242.4 4.3 509.3
21.6 18.6 40.2

0.3
18.3 0.7 19
55.3 0.2 76.4
9.9 2 11.9
2 2
8.6 3.2 13.7
329.1 50.3 380.3
368.7 37.9 419.2
64.8 8.2 83.7
417.3 0.1 417.4
21.9 0.7 22.6
256.8 1.4 318.8
0.9 0.4 1.3
588.9 39.4 1149.9
344.6 102.9 578.9
249.7 16.6 310.8
125.1 10.2 171.5
118.2 0.9 581.9

Total assets Current liabilities Trade payables
145.8 37.1 34.1
200.5 31.3 12.9
52.4 30.4 18.8
806.1 168.4 155.1
167.5 132.3 82.9
378.2 348.3 309.3
2970.6 1558.6 173
82.8 4.8
92.8 61.6 31.4
38.2
24.3 6.5 3.7
90.4 4.9 4.1
525.7 101.8 12
4306.4 106.2 88.9
22 94 40.9
1457.1 536.7 372.8
41.3 4.3 4.3
20 4 4
352.8 284.6 279.2
245.1 76.5 75
193.9 22.7 3.6
149479.4 102180.3 60711.2

20698.5 4822.4 1303.9
54117 15048.9 906.4
128235.5 22334.7 294
105.3 33.9 2
158.8 26.2 6.9
192.3 1.1 0.8
533.5 370.3 346.6
1.1 0.8
66354.1 40884.2 24236.5
366 62 6.2
1162 831.5 253.4
201.3 82.6 54.6
175.8 71.6 1.6

162.7 25.8 13.2
209.5 77.1 63.6
271 2.9 1
212.4 15.6 0.9

8289.9 1643.1 1329.9
165.4 0.2 0.2
232.9 103.3 11.7
2128.5 111.3 108.4
676.7 532.5 504

1244.9 0.1
22.9 8.6 8.6
325.7 157.9 143.1
95.6 61.4 61.4
1941.8 94 34.1
109.6
56 0.2
1196.4 897.5 2.4
5923.9 2023.4 533.7
352.3 178.3 94.3
1084.4 719.9 586.1
1193.1 963 959.6

1288 1.1 0.6
29.5
1735.1 456 128.4
66.5 3.9 3.9
370.4 306.7 99.1

54.9 37.1 21.1
19173.6 4606 2733.4
46 5.8 5.8
466.2 12.5 10.7

24.2 0.6 0.5
157.1 19.7 12.3
113.3 7.4 7.4
9119.1 4873.6 2933.6
20.8 17.1 0.7
796 497.8 111.9
6289.9 2225.8 1682.9
1625.7 46.3
5724.2 1848.7 388.5

70010.4 11731.8 5268.4
382.8 190.3 32.7
116.8 3.2 3.2
591.8 530.2 455
872.4 559 236.1
1011.9 131.6 2.1
3700.3 292.7 156.3
156.7
1477.4 596.4 362.4
124.1 51.1 19.8
24864.6 5782.6 6277.9
156.3 2.5
1509.5 985.1 861.5
179.7 33.6 3.2
1422.6 244.3 353.9

521.2 148.9 101.6
203.5 9.8 1.4
192.7 14.6 12.7
43.2 0.4 0.2
209.7 121.2 37.9
1717.7 1842.7 13
517.8 1.6 0.1
242.1 104.4 85.8
1180.4 455.8 246.7

65.6 7 6.9
47.1
1.4 2.3
9902.7 1056.9 302.1
225.4 120 103.6

110.5 7.7 0.7
261911.3 58549.1 6627.8

359.6 219.9 184.5
573.3 226.4 121.3

5393.5 812.5 747.5
383.2 185.6 66.3
10939.3 2980.2 941.8

4009.6 1600 1529
133.1 116.4 110.3
3870.4 780.7 111.2
161534.8 63158 15825
136 83.8 6.5
268.6 148.5
90.8 18.2 18.2
1299.5 675.7 136.8
78 15.6 15.6
21661.7 295.8 19
1190.7 168.1 125.4
3470.3 1262.4 60.3
12375.6 10293.5 5074.9
337 2.8 2.5
218.9 2.3 2.3
66.5 7.4 6.5
965.9 584.5 52.9
962.2 402.3 39.1
87 68.9 40
89.6 11.5 8.7

3694.8 1289 1195.3
129.7 6.5 6.5

20.5 1.4 1.2
30539.6 9700.7 5836.1
50.4 0.1
135.3 0.2
264 41.7 12.5
341.5 161.8 115
737.4 173.1 28.7
47.6 4.1 4.1

1575.9 257 26.4
472 279.6 100.9
10239.7 128.4 31
2717.9 1199.9 705.5

962.6 638.9 253.9
232.6 140.6 68.3
452.9 35 2
161 3.6 3.3
32.8 1.1 1.1
371.2 205.8 135.3
144.4 50.2 6
100.1 4.1 0.5
38.5 34.2 30
1744.7 21.2 19.5

789.4 373 373
453.5 20
226.1 94.4 89.4
181.2 138.6 138.5
50.7 12.3 12.3
55.3 7.5 7.2
766.9 637.4 124.9
105.3 41.5 37.2
24277.3 7355 2492.7
122594.7 15113.3 6608.5
46383.6 22640.5 18497.8
106687 60979.6 29373.2
692144.5 85772.4 52557.3
62.7 5.5 5.5
224.7 80.1 38.6
333.6 130.1 3.6
155.2 24.7 24
10433.7 1329.8 650.8
146.2 15.4 13.8

88.5 1.2 0.9
257.2 25.2 15.2
93.8 0.7 0.4
322.5 173.3 84.8
110.5 59.5 59.5
313.6 146.1 3.2

2678.1 145.6 29.8
38.3 1 1
57.7 46.8 44.5
643.7 39.6 16
176.6 37.9 31.7

236.7 173.4 166.5
76621.2 21299.9 5303.5
106.3 12.8 1
89767 13304.5 238.5
196.3 39.4 31.8
20401.9 13107 4880.7
39.7
60.9 25.8 0.9
171.8 68.7 9.4
331.7 106.9 89.7
115.4 56.3 46
2648.5 1295.4 1098.4
1064.4 809.6 391.1
9.5 7.3 7.3
2735.9 58.5
51.3 0.3 0.3
28 4.6 4
122.1 0.3
56.2 11.9 0.6
1102.9 764.1 10.7
99.6 2.6 1.7
31.7 1 0.5
40.6 1.3 0.8
64.3 1.6
499.2 467.8 5.2
2299.7 377.6 620.6
180.3 96.9 2
113.7 88.7 85.4
11325.7 632.5 430.3
59.8 4.5 0.9
4191.7 1538 872.9
105.4 7.5 5.4
59729.6 15279 7842.8

529.5 110.4 108
444.9 131.4 52.3
3210.6 2169.9 540.3
8021 4134.6 118.7
11.7 0.3 3.4
43664.2 24787 12926
85.1 19.3 19
65.7 0.6
1754.4 122.7 83.5
174.9 32.7
166.5 16.6 15.1
808.7 422.4 343.2
390.9 263.8 61.3

574.2 35.7 15.2
1691.9 377.7 372.9
39.7 7.4 2.5
33 0.6 0.4
105.3 30.3 29.5
86.6 15.7 2.4
175.1 184 135.6

461.3 335.6 32.8
2217.2 447 1394.1
160.4 11.1 11.1
144.3 18.4 0.6
5948.2 2556.2 1332.6
1044.1 500.3 307.9
396.5 6 6
63.8 0.9 0.7
39.5 3.3 0.1
953.2 540.4 69.9
174.2 97 73.5
822 544.6 113.9
20312.7 11172.5 3858
540.7 460.7 1.3
2220.5 605.8 94.2
44.3 0.7 0.2
29 3 0.2
18850.5 3075 1257.5
197.7 32.3 32
626.6 13.9 1.9
1761.7 391.9 38.1
107.3 24.4 4
216.3 81.1 66.6

1123.4 760.8 149.4
1516.1 1200.8 947.9
279.7 39.3 6.1
51232.2 26964.8 10337.6
4885.7 363.1 40.6
152.3 30.3 6.5
796 391.3 59.4
40099.9 22415 9025.4
85.4 24.9 2.5
24.5 9.7 7.9

1258.7 749.3 200
70.6 2.5 1.6

39 2.6 2.6
34603.2 8135.1 2085.1
51 32.7 32.3
516.4 29.2 29.1
1240.2 515 369.5
78 0.9 0.9
229.2 32.2 10.9
6748.5 4077.4 836.2
181.5 42.9 30.9
91.2 48.9 48.9
164.2 34.9 27.8
236.2 43.3 42.6
13.8 0.2
4202.2 682.9 547.3
36.5
132.2 199.9 40.3
52.4 2.1 2.1
11453.6 4382.7 812.4
206.7 0.4
31.1 3.8 10.8
2111.5 288.3 110.3
7891.1 2718.3 1361.8

49.6 41.1 7.4
87.6 9.4 0.2
940.8 35.2 30.3
613.8 336 190.9
54 2.6 1.3
254.8 93.3 8.5
39.3 11.9 11.4
130.1 8.3
433.8 0.1
800.7 451.9 288.8
164.1 123.9 84.2
54.9 4.6 2
125.1 21.8 5.5
186 74 72.2
938.1 471.8 14.8

77.1 12 0.8
111.2
188.8 27.2 19.6
45.5 13.6 13.3
20471.7 1433.8 914.4
250.9 143.4 74.3
296.4 186.4 233.2
307.5 0.4
124.5 493.2 123.9

392.8 43.8 37.5
3726.4 3836.7 2094.3
51.4 1.6 1.6

37.2 7.1 6.2
6592.1 1205.8 546.9
441.6 292.6 282.2
1350.7 426.7 224.3
158 92.8 92.5
52.8 14.7 8.5
56.6 0.1 0.7
1398.4 731.6 341.2
43.7 14.1 1.9
63.1 0.1 0.1
75975.1 33919 29478.2

65.9 2.6 2.6
148.4 5.6 5.1
74.7 38.5 37.5
306.3 29.8 28.9

254.9 18.4 8
254.3 43.6 9.4
35.8 2.3
156.6 12.5 3.5
75.3 2.3 2.3
83.3 7.2 4.8
69.1 7.9 6.8
1.5 1.2 1.2
177890.6 24676.1 13120.3

10.8 1.8 1.6
2042.2 132.8 65.2

13312.5 7437.8 26.1
239.7 121.7 103.1
197.9 123.5 114.9
3845.9 3327.5 2627.3
151.9 43.6 33.8
1097 724 449.9
169.7 37.6 35.7
417.9 11.9
534 295.5 25
263.1 36.9 0.1
81.7 0.8 9.8
112.9 92.7
30.2 165.5 8.1
69.7 13.9 13.6
8892.9 550.6 418.6
151.7 11.3 1.4
226 103.5 36.5
444 26.9 26.8
554.6 452.5 181.5
36.8 1.9 1.9
249 6.5 2.1
2905.6 1960.8 1566.4

38.3 3 3
1817.5 13.1 5.6
997.1 648.3
180.9 116.7 115.1
9.4 2 1.9
317.1 73.9 30.9

31.3 0.4
297.5 99.2 3.3
697.7 527.4 475.2
223.9 7.3 0.7
292.8 140 76.4
5450.4 3169.8 71.5

593.1 301.1 186.5
2663.4 2297.2 1873.9
53277.5 35812.3 23867.5
1660.8 1154.4 1011.8
602.4 195.9 161.6
748.1 313.9 246.1
13916.7 999.1 19.5
16.9 3.5 2.5
756.8 84.6 78.2
1107.4 769.4 43.7
153 11.6 0.3
166.9 52.1 43
3455.8 2269.6 2210

7.1 0.6 0.6
367.8 208.2 175.6
85.2 0.3
137.2 50 28
100.3 90.1 89.9
1.3
109.3 10.2 9.9

73.2 5.1 5.1
3822.4 1781.8 729.1
70.5 16.6 16.1
8090.5 5959 5122.4
2196.9 931.5 391.3
519.6 83.2 81.5
116.8 0.2 0.2
436.4 112.9 42.4
146.5 5.6 4
22.8 7.2 6.8
15.9 37.1 9.3
22 0.2
368.1 75.9 73.4
803.9 471.2 243.1
371.6 172.5 6
1018.5 81.8 50.5
126.5 5.9 5.7
88.8 254.2 121
245.2 69.6 56.3
3144.5 1516.8 359.8

516 446.5 439.5
568.9 73.1 16.6
8123.7 4714 2399.1
304.1 215.1 190.8
23902.4 7492.6 6949
507.4 201.7 109.3
34.2 3.7 1.3
38.7 5.3 4.5
7522 3009.8 154.2
23.4 7.8 7.8
59.2 15.3 1.8
91.2 2.4 1.6
25123.3 14883.5 12639.4
640.8 66.6 66.6
23.4 0.8 0.7
3678.5 1.8 0.6
0.9 11 4.1
151.9 80.2 20.3
340.6 188.5 77.9
212.5 109.8 109.6
640.5 422.6 46.8

5317.5 1223.9 514.2
6604.4 4355.1 972.4
627 132.4 57.4
1826.5 1019.6 708
53.5 0.8 0.6
449.8 219.5 12.6
112.8 59.3 21.1
14570.5 5258 2604.4
62.1 1.6 0.2
248.5 197.9 196.8
33.6 0.5 0.5
1007.7 7.9 5.7
9699.8 3420.3 3202.7
1450.4 1276.8 299.2
3166.3 98.4 73
4128.3 2993.1 80.6
14.4 7.9 0.8
416.2 244.7 62.8
238 0.5 0.5

38212.1 15816.7 11629.2
61.3 43.9 18.3
26.8 1.2
25.5 7.8 7
599.3
226.9 30.2 30
576.4 11.4 10.9
438 14 5.5
177.4 71.1 3.1
180.3 145.6 23
776.6 673.1 501.6
53.3 19.1 18.9
176.3 62.7 61.4

49.6 33.6 50.9
53.9 14.4 14.4
115.3 16.7 16
428.6 0.7
338.1 25.7 25.6
8110.2 857.5 440.7
907 548.1 125.7
63.8 25.4
4222.5 1525.5 730.1

15432.9 2989.2 1973.6
1669.5 673.9 578.7
107.8 14.8 14.8
569.7 408.8 331.4
518.3 183.1 18.8
1956.7 599.5 469.5
846.4 407.9 37
124.1 4.3 2.4
133.6 3.2 4.3
2094.6 1017.1 479.6
1190 252.8 154.9
169 0.1 0.1
174.1 110.4 19.8
1009.9 715.8 644.2
19
227.6 165.1 110.4
174.2 96.4 95.5
294.6 22.8 0.1
586 229.9 102.2
20.4 0.2
633 422.7 142.8
5.3 2.7 0.6
25801.8 5406 2607.1
954.5 79.8 4.8
490.8 274.2 200.4
121.9 1.3 1
307.8 39.7 39.7

101 8.4 8.2
337.4 205.3 125.9
611.5 324.4 201.6

134.6 3.9 3.6
489.4 123.2 6.5
7784.4 597.2 358.7
216.6 69.6 14.4
634.7 380.3 214.7
3105.5 1803.6 1800.2
40512.2 31203.9 4976.5
4645.5 1606.9 1403.4
494.6 224.4 160.8
10299.6 4627.9 3079.7
14018.9 4086.4 3594.2
6322.8 1996.1 1623.7
1597.1 1345.6 472.3
205.9 77.5 61.9
517.8 294.5 159.4
161.9 14.2
175.7 63.2 59.4
162.3 25.7 15.7
3.4 26.9 3.1
3941.7 2176.9 2137.2
435 183.6 162.8

2466.1 1453.1 903.2
515.4 93.1
1551.6 806.9 781.9
735.9 361 204.7
593.3 237.1 146
46.1 13.5 13.1

34.1 2.5 1.5
226.8 28.6 0.6
138.7 103.6 57.4
43.3 4 0.1
143.4 75.1 74.9
48.2 4.4 2.7
719.5 257.3 251.8
551.4 337.5 257.3
87.5 22.7 22
6814.2 120.9 24.6
38.1 8 0.2
431.1 245.4 213.6
22.3 1.6 2.1
1797.7 1062.7 370.8
7721.2 1374.6 245.7
349.5 260.3 229.8
676.8 1847.3 371.6
709.2 8.4 7.9

PBDITA PBIT Profit after tax
4.3 2.9 2.1
0.1 0.1 0.1
2.6 1.9 1.3
92.7 86.8 58.6
17.8 15.8 8.5
22.9 22.1 5.1
243.3 201.6 92.8
6.1 5.6 0.2
2.7 2.1 0.6
0.5 0.5 0.2
3.1 2.5 1
5.1 4.6 -193.7
87.6 67.7 41.8
-1.6 -1.6 -2.3
-0.8 -0.8 -2.4
122.9 112.5 65.4
2.8 2.8 1.8
1.4 1.4 1.1
14.1 12.3 6
82.4 82.4 14.1
64 22.8 14.1
17383.1 15899.5 4872.4

5132.2 4449.7 2287.1
2714.8 2631.4 -349.8
7888.9 7874.5 424
2.4 2.4 -0.2
18.1 17.1 8.7
-4.2 -6.7 -7.4
3.2 3.2 1.5
-1.3 -2.1 -2.7
6667.1 3737.7 3212.2
75.7 61.3 36
174 158.5 57.6
18.2 10.1 3.4
-7.1 -13 -12.5

12 11 7.4
1.8 1.7 0.4
17.9 15.5 12.4
1.3 1 0.6
-58.9 -592.3 -496.4
2.6 2.6 0.8
10 8.6 0.6
-49.5 -49.5 -49.5
2.4 2.4 1.5

-0.3 -0.3 -0.8
0.6 0.6 -0.2
23 20.6 10.9
3.5 3.5 0.5
135.7 92.5 78.8

-0.4 -0.4 -0.7
0 0 0
272.5 253.4 -0.7
177 -77.2 -152
13.1 6.4 0.5
71.4 70.1 36.1
4.5 4.5 3
66.5 66.4 47.2
0.4 0.4 0.1
77.9 34.3 7.3
0.8 0.8 0.3
10.1 7.7 1.6

0.4 0.4 0.4
991.9 810.1 615.1
2.3 2.3 1.5
10.6 9.4 3.8

0.1 0.1 -0.3
-0.2 -0.3 -0.4
2.3 2.1 1.2
509.5 316.4 73.1
-1.6 -2.3 -2.8
44.5 36.9 10.2
985.5 801.8 544.5
62 55.1 54.3
8.2 8.2 5.6

17018 15024.8 9363.5
30.2 24.5 1.3
5.9 -5.6 -5.9
-1.5 -1.5 -1.8
90.3 83.7 22
5.8 1.7 -40.6
62 55.6 9.3
3.9 3.9 -22.4
53.9 30.7 0.7
6.6 5.5 5.8
5776.3 5124.7 3296.6
3.3 2.7 1.5
17.8 17.4 1.7
4.3 4.2 0.7
19.8 9.3 3.2

86.3 77.6 50.6
63.4 62.8 49.5
4.4 4.4 3.5
0.1 -0.5 -0.8
20 14.3 3.1
8.7 8.4 -155.8
5.9 -220.1 -219.7
12 8.3 4.8
245.9 221.1 132.9

-2 -2 -2.3
0.6 0.4 0.2
0.3 0.3 0
829.2 779.4 469.5
19.3 19 13.3
-0.6 -0.6 -0.6
22534.9 17818.1 9370.5

15.3 12.3 6.6
68.2 58.5 31.4

2240 2031.6 1481.7
12.3 5.5 -5.4
2070.1 1833.9 1150.5

530.1 179.9 10.6
35.1 34.8 -4.1
649.1 603.6 344.1
14460.8 13035.8 5452.8
1.8 1.3 0.9
63.1 54.1 34.4
4.8 2.9 1.3
148.1 123.5 44.6
-0.2 -0.2 -0.6

378.4 373.7 -677.1
24.9 21.7 7.6
432.7 346.3 158.1
934.5 893.1 225.8
1.8 0.9 0.2
0.9 0.8 0.1
5.1 3.8 2.6
-32.2 -60 -88.4
100.5 90.1 30.2
10.6 10.2 5.3
4.1 3.2 2.5

396.5 382 235.5
4.1 4 1.5
-3.6 -4.7 -5
1658.6 1076.8 79.2
2.4 2.4 -1.4
0.3 0.3 0.2
7.8 5.9 3.5
52.3 49.6 25.9
92.1 88.4 25.2
-0.3 -4.5 -3.3

104.8 98.1 10.4
34.5 34.5 5.7
768.7 763.1 508.6
190.7 183.5 63.3

130.7 123.5 41.9
33.9 33.5 16.6
26.6 22 13.2
1 0.8 0.3
0.7 0.6 0.4
31.4 31.4 10.6
8.2 7.1 5.2

10.2 6.4 6.3
0.4 0.4 0.1
15.5 11.1 2.2

2 1.7 0.5
18.6 18.5 12.3

27.8 26.5 18.4
4 2.9 1.8
13.4 13.1 0.9
1.3 1 0.7
23.3 0.8 -3.3
0.1 0.1 0.1
1428.9 1077.9 605.3
13610 5918.1 240.2
5399.6 3425.7 1453.7
11456.1 10401.3 7328.1
110929.4 94076.6 60256.7
8.8 4.6 2.8
39.1 37.2 22.6
-2.6 -5.6 -13.9
25.7 25.7 25.2
470 422.4 242.5
3.6 2.7 1.8

96.2 93.8 76.5
4.7 3.4 2.6
0 0 -0.5
84.2 81 54.5
0.7 0 0
55.8 52.8 20.4

55.3 49.6 27.3
1.1 0.9 0
-8.2 -9 -23.3
18.2 18 2.5
19.3 17.8 10.2

0.7 0.3 0.1
11227.4 8314.5 4170.3
59.3 57.7 54.2
16092.5 14284.5 7946.7
8.1 6 4.3
-29.7 -954.1 -2063.3
-1.4 -2 -9
4 2.9 0.3
6.6 6.2 0.3
20.2 16.5 7.2
5.7 5.6 2.1
220.2 157.7 81.4
-36.5 -136.3 -121.2
-0.5 -0.9 -1.2
-11.2 -12.1 -13.8
2.3 1.6 1.2
-0.8 -1.4 -1.8
4.1 3.6 2.4
1.3 1.2 1.1
117.3 99.5 14.5
0.4 0.4 -0.2
4.1 4.1 2.8
2.1 1.2 1.2
6.5 6 0.3
2.9 0.5 0
20.6 9.1 -0.3
15.8 12.5 1.3

-0.1 -0.7 -1.1
580.3 571 404.1
9.7 9.1 4.8
538.1 482.7 257.1
2 1.4 0.5
14046.5 12009.9 7866.7

57 16.2 4.3
73.7 72.4 44.2
427.9 296 18.3
46.4 22.1 -199.7
0.1 0.1 -0.2
3273 2502.5 1283.2
24.2 17.2 17.2
2.3 0.5 0
124.7 111.4 72.7
12.2 2.7 -1.6
-0.2 -0.8 -1.4
137.9 135.4 28
29.9 25 5.1
6.9 -18.4 -11.6
4.9 4.9 4
1.1 -0.2 -1.3
0.9 0.9 0.7
7.2 2.9 1.2
12 9.9 8.9
-3.1 -3.9 -3.9

42.8 34.1 1
28.9 22.2 15.4
2.1 1.5 0.8
2.7 1.6 0.9
660.6 471 211.7
50.8 32.7 5.9
35.9 34.2 26.2
2 2 1.5
2.4 1 0.7
51.7 24.3 -15.1
1 1 0.7
20.9 9.7 6.1
929.8 907.5 116.1
30.6 30.5 9.9
-1012.6 -1510 -1525.9
3 -0.1 -0.6
8.2 7.2 4.6

365.1 241.7 133.1
-4.4 -5.2 -6.2
-5.9 -9.3 -8.5
339.3 304 160.8
-0.2 -0.4 -0.7
12.3 10 6.4
89.8 77.9 -8.9
1.8 -1.7 -4.2
15.2 10.1 3.6
2188.8 1954.9 814.3
-10.8 -46 -88.3
2.2 2.1 1.4
64.5 33.3 5
3381.8 -2051.5 -3244.7
29.4 28.8 27.8
-2.5 -9.2 -9.3

232.8 208.5 92.2
0.3 0.2 0.1

0.7 0.5 0.1
9741.4 8372.4 5463.9
0.7 0.4 0.1

43.8 43.6 -1
85.6 30 -5.9
-2.6 -2.9 -2.9
3.3 0.9 0.5
708.1 655.4 45.1
15.8 14.2 7.3
11.3 11.3 7.6
6.6 4.5 2.2
14.1 -47.9 -54.4
-0.9 -0.9 -1.2
92.4 87.8 7.7
1.5 1.5 0.4
-4.2 -6.2 -7.5
0.4 0.4 0
1447.7 1093.1 478.1
4.2 2.6 1.4
11.9 11.7 8.9
36.9 -3.6 -53.6
1177.5 974.8 596

4.7 4.5 1.9
-3.3 -4.1 -6.2
61.5 54.7 39.3
54.9 34.8 13.1
1.6 -0.2 -0.8
23.7 23 14.4
1.1 0.9 0.7
1.7 1.7 0.7
-0.4 -0.4 -0.9
62.6 58.8 3.4
6.4 5.5 2.9
-0.7 -0.7 -1.1

2.8 2.6 0.1
27 26.4 18.3
204.5 201.3 100.6

3.3 1.5 -0.4
0.2 0 0
9.9 8.1 -0.6
-0.4 -0.4 -0.4
950.1 908.1 517.7
20.7 15.6 0.8
-12.6 -38.5 -50.3
1.4 0.6 0.5
-523.9 -526.4 -560.4

-83.8 -203.8 -200.5
16.8 -349.1 -497.1
0.7 0.7 0.3

3 3 2.7
681.1 316.9 22.2
30.8 13.8 6.2
55.4 34.1 8.1
6.6 6.6 5
1.3 1 -0.1
4.8 4.8 3.5
123.8 120.2 41.9
5 5 3.7
2.4 2.4 1.3
5520.2 5429.8 2623.2

0.8 0.6 0.2
3.1 2.5 0.9
2.4 1.9 1.3
2.4 2.2 0.4

2.2 1.2 0.7
17.8 17.8 9.6
4.7 4.2 3
0.5 0.5 0.3
2.3 2 0.7
11.7 11 7.9
4.2 4.2 3.1
0.4 0.4 0.1
38394.8 34282.4 21554.3

-1.4 -1.5 -1.8
23.9 22.7 6.2

76.1 76.1 66.5
8.1 7.4 1
1.5 -16.9 -16.6
-165.8 -197.5 -269.4
23.7 20.7 12.6
28.4 24.9 -27.8
6.2 5.9 3.7
28.5 8.1 3.7
-24.4 -123.6 -162.3
12.9 4.3 -13
-0.1 -0.2 -0.5
21.2 20.6 9.8
-1.3 -1.4 -6.8
0.5 0.5 0.1
1500.3 1244.7 839.6
9.2 9.1 7.7
10.7 8.1 0.6
10.4 -11.4 -3.6
49.8 47 8.6
-1.2 -1.2 -1.6
4.1 0.4 -4.8
958.4 944 943.3

3.3 3.3 2.3
177.4 174.7 84.1
61.8 56.2 45.1
2.6 1.9 1.4
-0.9 -1.4 -3.3
68 67.4 42.3
0.6 0.6 0.2
15.7 11.6 0.7
31.6 29.4 18.5
-2.1 -2.9 -4.8
40.1 31.6 11.9
248.5 232 68.2

57.6 48.3 22.5
53.7 53.6 5.7
4371.9 3876.1 1521.4
319 291.7 316.3
32.9 19.5 10.7
83.8 74.9 54.2
992.9 879.3 445.3
1.4 1.3 10.8
92.2 87.7 73
15.8 13.1 9.1
6.5 -10.3 -17.4
6.5 4.2 3.3
4.6 2.4 -60.2

0.2 0.2 -0.1
31.2 26.1 13.3
3.4 2.8 2.1
39.4 29.3 20.1
0 0 -1.1
1.1 1.1 0.7
3.2 3.2 2.1

-2 -6.2 -24.1
562.4 475.8 269.8
8.3 8.3 8.3
641.7 628.5 358.8
62.6 42.2 -48.8
3.6 2.9 0.9
-2.1 -2.3 -2.6
26.7 20.4 6.7
10.5 10.5 6.7
8.2 6.6 2.8
0.6 0.6 0.1
-0.4 -0.5 -1.2

8.6 8.5 0.5
38.7 30.8 4.5
3.2 3.2 -2.2
54.6 51.8 33.3
7.3 2.7 2
-26.4 -38 -48.2
3.8 2.4 0.1
388.2 239.5 37.3

7.5 7.5 2
44.4 41.6 15
695.5 603.6 164.3
32.3 31.8 22.2
3813.9 2335.4 1440.3
30.6 25.5 8.9
0.4 0.4 0.4
-1.3 -1.8 -2
427.5 360.6 27.5
3.1 3.1 2.1
3.1 2.7 1.6
1.3 1.2 1.1
2978.9 1619.7 787.5
18.3 18.3 17.9
0.3 0.3 0.1
-0.3 -24.9 -80.4
-0.6 -0.6 -2.2
12.5 10.2 1.5
10.7 8.8 1.5
0.9 0.7 0.2
-90.9 -112.4 -122.2

148.4 122.7 21.9
742.6 662.2 137.3
71.3 64.6 43.5
179.4 162.1 92.6
-2.3 -3.1 -3.2
43.1 32 6.8
0.2 0.2 0.1
1345.1 979.9 463.2
-2.4 -3.1 -3.1
1.1 1.1 -0.1
0.3 0.3 0.1
17.2 -3.7 30.8
426.7 171.8 79.4
1.6 1.3 1
456.6 444.8 310.8
-42.9 -54.2 -240.3
-4.8 -4.8 -5.3
36.3 28.7 8.3
1.2 1.1 0.6

-634 -7116.4 -8810.8
1.6 1.6 0.8
-3.6 -3.9 -4.2

-2.4 -2.7 -3.2
-0.1 -0.1 -0.1
-1.1 -2.4 -4.2
0 0 0
6.5 5.6 0.6
17.2 17.1 1.6
5.2 4.9 -5.9
1.7 1.6 0.9
2.2 1.9 1.2
0.2 0.2 0.1

-1.4 -4 -3.8
0.3 0.3 -0.1
-0.5 -0.5 -9.6
-0.5 -0.5 -2.3
0.9 0.9 0.3
1688.8 1620.7 1010
152.1 127.2 71.2
-1.7 -1.7 -3.5
576.3 426.4 243.7

3169 2888.1 1903.1
186.9 146.1 74.4
-24.3 -25.6 -26.5
38.4 18.9 16.3
55.2 45.1 16.3
370.8 364.2 235.1
26.6 8.8 7.3
9.1 8.4 4.1
-17 -31 -31.5
173.5 137.4 36.8
72.2 50 13.1
5.6 0.5 -0.3
12.7 9.9 2.1
16.1 15.2 9.1
2.6 2.6 0.2
-5.4 -5.9 -12.2
25.9 23.7 17.5
14.9 -23.5 -26.9
109.9 77.5 16.4
-3.1 -3.3 -3.3

53.7 44.9 7.4
-0.4 -2.9 -3
2885.4 2420.7 1274.9
8.5 8.5 -2.3
28.3 25.3 12.7
3.7 2.5 2.5
2.4 2 0
3.8 -1.6 -2.2
16 11 1.6
23.8 19.5 4.7

0.9 0.5 0.2
51.9 50.1 30.9
427.4 383.2 183.1
36.6 13.8 6.6
39.6 30 3.2
19.7 19.5 13.2
32385.2 -6732.4 -6767.3
325.7 181.4 204.9
0.7 -0.2 -0.2
2189.4 2058.9 1288.1
2417.2 2172.9 1655.3
1422.3 1142.3 616.3
169.2 38.7 0.9
2.6 1.4 -3
51.3 47.8 8
1.2 0.8 0.4

6 5.2 4.1
11.6 4.1 1.6
-1.9 -2 -2.4
181.3 156.6 96.7
8.3 1.4 1.1

137.8 87.9 19.3
-1.1 -1.6 -8.2
274.8 274.7 88.6
72.7 66.3 35.2
24.4 15.7 1.6
1 1 0.7
0.4 0.4 0
2 1.5 1.2
0 0 -4.5
-0.6 -0.6 -0.8
10.4 2.8 -0.4
9.1 8 5.6
35 34.9 23.6
26.5 25.7 18
2 1.7 -11.5
0.2 0 -1.3
7.2 6.5 1.4
29.5 29.3 19.5
1 1 0.5
288.6 203.7 75
1127.4 1067.8 617
21.8 19.5 12.6
302.9 -31.3 -16.6
23.6 23.1 15.1
CMIE Expr CMIE Expr
Annual Finance Standalone Annual Finance Standalone

Times Rs. Million
Mar-19 Mar-19
Debt to equity ratio (times) Cost of goods sold
0.03 125.78
0.48 3.2
0.5 7.71
0 732.28
0.62 50.15
0.32 293.44
2.05 432.69
0.05 71.63
0.93 231.88
0 3
0.24 24.22
0.06 29.37
0.42 1407.49
0 9.47
2.67
0.19 3426.46
0 12.31
0 36.85
0.14 1251.8
0 1228.1
0.16 135.18
0.88 132867.61
0.35 12696.46
1.1 3269.7
1.39 8328.21
0.48 5.73
0.23 119.24
0 9.55
0 36.12
17.11
1.19 58206.91
0.29 654.71
2.31 5256.63
0.59 122.46
0.72 17.39
0 537.6
0.09 25.34
0 97.05
0.09 1.07
321.72
0.02 7.51
1.6 460.54
0.07 3.15
0 444.01
0 0.12
0 21.51
0.09 857.24
0.08 103.86
0.72 1165
0 7.89
0 11.77
1.91 50.12
0.26 5886.52
0.41 492.85
0.53 5372.82
0 1463.18
0 6.49
0 7.51
0.15 1088.39
0 36.16
1.33 264.32
0 33.61
0.06 8174.72
0.16 7.34
0.01 863.77
0 8.44
0.13 26.86
0 8.56
0.43 8346.29
7.64
1.53 1184.96
0 4327.62
0 43.47
0.38 34.01
0.12 180333.24
0.87 2062.85
0 24.03
0.19 0.59
0.85 4735.32
0.15 308.26
1.37 1240.56
0 172.24
0.39 1439.75
0.47 162.09
0 18946.53
0.02 26.88
0.03 1295.12
0.21 615.07
0.06 368.57
0.17 1505.69
0 26.46
0 8.25
0 4.47
0.98 285.05
56.17
0.04 19.11
0.12 212.25
0.63 1829.7
0 45.41
0 8.08
1.07
0.05 2303.1
0 608.76
0.05 0.33
0.62 58842.4
0.33 726.64
0.47 1289.2
0 3293.2
0.42 377.59
0.03 8389.14
0.01 2099.88
0.25 663.55
0.47 6477.22
2.64 78646.92
0.15 102.83
0.88 834.54
0.13 40.28
3.12 1138.27
0 24.04
0.19 780.85
0.04 508.25
0.51 11476.38
2.79 43825.09
0 27.37
0 102.62
0 66.6
352.93
1.28 1077.95
1.48 100.95
0 56.11
0 6071.93
0 88.33
0 9.37
0.42 29952.44
0 60.84
0 27.97
0.13 57.17
0.29 920.45
1.63 315.25
0 2.99
0.32 272.29
1.33 1130.41
0.07 6338.96
1.39 3661.13
1.15 2792.45
1.61 466.6
0.92 78.48
0.01 7.9
0.09 3.07
0 933.39
0.13 520.76
0 58.6
2.11 39.4
0 96.14
0.31 6522.69
0.04 149.38
0 479.37
0 1435.97
0 153.67
0 44.46
7.58 434.8
0 58.19
0.54 27122.51
1.64 38184.97
0.52 42183.9
0.69 165800.69
0.02 644552.97
0 244.58
0.31 777.53
1.38 114.25
0 0.95
0.15 4753.22
0.01 432.27
2.14 6.57
0.96 131.7
0 0.14
0.24 480.71
0 68.42
2.49 512.71
0 98.98
0 6.23
261.88
0.3 17.68
0.19 124.04
0.08 374.6
1.02 68208.33
145.6
0.41 4229.12
0.06 213.09
2.94 35360.19
0 80.27
0.63 52.31
0.58 412.98
0.93 181.77
1.96 94.22
0.05 3717.87
5.17 384.98
0.57 0.84
0.01 7.84
0.26 5.51
29.82
0 12.02
1.56 31.1
7.7 3484.51
0 1.85
0 140.75
19.79
0 60.08
12.16 7.92
0.04 108.47
4.84 94.03
0.13 26.7
0.04 4482.49
0 5.86
0.15 2919.51
0 8.74
0 43373.11
0 694.69
0.16 175.85
4.42 3567.91
0.97 2940.1
4.61
0.06 33601.67
24.73
0.01 12.86
0.01 567.93
0.15 214.23
0 18.86
0.19 3727.53
1.71 1460.44
0 108.87
0 662.79
0.09 4.31
0.01 0.31
0.18 91.02
0 89.26
419.46
319.76
0.07 918.59
0 28.72
0.13 303.36
0.38 6129.62
0.16 861.4
0.03 585.22
0 8.54
0.04 9.87
1.71 710.91
0 511.56
153.77
0.83 31883.41
4.26 866.94
0.12 485.56
0.01 7.28
0.01 37.85
0.09 3134.29
0.02 17.3
0 44.89
0.28 5875.63
0.27 9.26
0.18 207.32
1.3 1281.17
0.76 583.98
0.16 228.12
0.62 286441.66
0.05 204.84
0.2 143.82
1 1603.92
2.91 25911.55
0.64 79.02
0 2.18
1.2 6225.28
0.01 0.56
0.07 3.39
0 17562.71
0 59.83
0.14 0.39
0.13 1384.35
0 1.46
0.03 5.33
2.11 11290.58
0.11 444.79
0.02 89.82
0.04 201.83
27.79 170.91
0 8.62
0.11 3045.83
0 17.94
4.61
0 8.01
0.58 8377.36
0 47.85
0.45 37.47
0.31 831.9
0.1 4656.29
22.45
0.18 3.02
0 339.64
0.64 1167.28
0 20.59
0.56 375.49
0.15 86.87
0.07 0.35
0 1.77
0.97 2444.07
0.76 208.17
0.05 22.13
0.11 46.36
0.02 333.66
1.08 770.33
0.11 84.64
0 33.75
0.9 22.36
0 16.84
0 3332.65
1.28 322.1
27.35
0 241.96
1915.66
0.04 374.79
147.34
0 10.1
0.06 15.7
0.72 3611.43
0.69 184.1
0.43 674.04
0 21.47
0.16 26.38
0 7.39
1.18 5811.42
0 233.86
0 225.36
0.29 218344.43
0.03 5.17
0.04 412.81
0 81.11
0.08 102.64
0.05 153.53
0.14 92.25
0.07 65.93
0 8.72
0.08 16.24
0 154.05
0 93.83
0.5 33.65
0.07 351043.69
0 3.98
0.1 461.4
0 683.42
1.05 263.87
0 321.82
0.52 5470.92
0.27 384
2.24 1394.46
0 355.37
0.03 271.05
1.85 230.74
0.16 18.06
0.19
294.47
21.16
0 247.61
0 1135.09
0.03 74.87
0.56 283.47
0 1125.91
3.05 1223.99
0 0.47
1.65 41.6
0.32 2010.66
0 89.87
0.39 1539.44
0 4116.8
0 413.87
0.1 1.88
0.21 151.32
0 0.38
0.5 290.85
0.17 1108.64
0.05 74.13
0.81 286.81
0.8 1456.44
0.75 528.81
2.43 2059.78
0.55 161707.26
0.01 4137.19
0 10986.87
0.05 1189.38
0.1 1523.31
6.09
0 505.68
0.01 522.89
0.08 11.33
0.66 68.53
4.57 1251.59
0 5.02
0.42 744.26
0 83.65
0.2 347.55
0 108.23
2.2
0 4.83
0 21.1
0.52 4239.19
0.01 74.49
0.12 18401.16
0.96 1689.6
0 192.33
0 32.51
0.32 319.89
0.26 1170.34
0.01 36.47
2.14
0 71.8
4.28 389.52
0.09 1058.13
0.33 29.93
0.01 282.8
0 15.42
107.43
0.98 47.63
2.14 4795.75
0.05 814.79
0.83 1655.64
0.51 22477.49
0 92.19
0.01 11978.07
0.39 175.69
0 14.52
0 199.18
1.17 18652.42
0 68.52
0 9.25
0.41 32.29
0.05 26929.23
0 39.68
0 87.36
0 137.95
0.64
0.76 410.92
0.77 218.23
1.8 34.62
99.29
0.19 5067.23
1.67 8701.45
0.02 349.74
0.38 3969.09
0.07 1
0.76 349.59
0.7 1.12
0.39 13472.54
0 12.41
0 218.4
0.05 0.26
0 150.13
0 19674.48
0 71.84
0 1240.09
2.79 157.58
0 1.96
1.23 1040.84
0 137.36
82828.8
1.53 773.92
0 6.34
0.59 12.63
0.03 9.21
0.17 444.66
0.01 9.18
0.1 47.94
2.41 559.17
4.49 21.37
1.65 513.42
0 38.89
0.04 15.9
22.3
0 78.72
0 21.98
0.89 10.75
0.01 15.55
0 3065.74
0.56 1048.27
2 3.25
0.12 3895.37
0 13117.54
0 26681.11
0 93.1
0 976.78
0.94 665.15
0 3691.82
0.93 144.21
0.24 58.05
40.55
0.49 1355.08
0.52 1265.2
0 21.18
5.92 148.34
0.01 302.37
0.65 0.77
0.89 207.47
0 459.04
0.09 199.09
0.32 4422.24
0.05 3.93
3.3 1880.4
1.37
0.29 17350.16
0.09 222.34
1.38 831.22
0 31.34
0.04 287.68
0 88.5
0.61 316.26
0.63 819
0.01 87.18
0.32 680.04
0.2 1523.47
0.42 223.21
2.12 1412.57
0 1291.32
181.24
0.04 6170.66
0 279.01
0.16 11578.29
0.01 20348.76
0.05 11540.91
7.34 4857.96
0.08 161.93
0.54 312.15
0.1 58.47
0.1 151.82
0.07 45.44
2.11
0.01 6028.4
0.03 719.13
0.45 2049.78
0 1212.12
0.01 4564.56
0.68 748.91
0.28 516.58
0 68.09
0.12 9.41
0.38 12.4
1.2 20.77
0.1 14.83
0.62 159.17
0 57.76
0 1584.62
0.09 1573.09
0 197.95
0 7.8
0.74 34.55
0.08 882.1
0 7.89
1.85 2024.42
0.44 734.33
0.07 574.35
355.71
0 139.51
Annual FinaAnnual FinaAnnual FinaAnnual FinaAnnual Fina
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
Mar-14 Mar-14 Mar-14 Mar-14 Mar-14
Company Name Net sales Net worth InventoriesReceivablesCash and b
G A I L (India) Ltd. 568304.8 270723.3 22547.6 65653.4 26140.8
Petronet L N G Ltd. 377348.4 49749.3 9556.9 20184.8 12327.3
M M T C Ltd. 242634.8 13418.6 3083.6 27089.2 4726.6
State Trading Corpn. Of India Ltd. 146323.5 977.3 9.7 35117.7 572.8
Adani Enterprises Ltd. 117854.1 100342.7 10685.1 32508.3 2608.8
Future Enterprises Ltd. 115696.9 32516.5 31132.9 3299.1 1024.8
P T C India Ltd. 113781.8 25084.1 20942.2 5446.6
Redington (India) Ltd. 108942.2 12667.5 8304.9 13446.7 925.9
Chambal Fertilisers & Chemicals Ltd. 79852.1 21505.8 6590.9 34684.7 238
Gujarat Gas Ltd. 77938.7 16358 375.4 6375.7 2190.9
Gokul Refoils & Solvent Ltd. 63171.7 3467.7 4019.8 5363.2 4717.1
Ushdev International Ltd. 62162 6570.6 21324.9 3654.9
H C L Infosystems Ltd. 57136.1 15054.3 2012.8 4315.9 2071.4
C E S C Ltd. 55637.6 60730.7 3455.5 15293.4 7813.9
M S T C Ltd. 51463.8 6260.1 360.5 41999.6 10960.4
Avenue Supermarts Ltd. 46787 9503.3 3639.8 122.1 519.2
Kothari Products Ltd. 41758.8 7098.3 791.2 12401.9 13911.1
Optiemus Infracom Ltd. 40822.6 2211.2 1237.3 2774.4 1148
Indraprastha Gas Ltd. 39123.9 17631.6 395.9 2601.6 2513.7
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 37989.2 14911.1 3387.5 8117.6 954.8
Shoppers Stop Ltd. 28575 7286.7 2955.4 412.9 87.3
Future Lifestyle Fashions Ltd. 27373.5 12913.2 10239.7 3337.8 2710.8
Future Retail Ltd. 23340.2 -423.9 2235.1 7.6 238.7
Compuage Infocom Ltd. 22741.8 708.1 2030.9 2423.7 396.3
Bata India Ltd. 20451.2 8130.5 5827.1 604.6 2557.3
Olympic Oil Inds. Ltd. 19597.8 131.5 45.4 1586.4 6922.6
Mahanagar Gas Ltd. 18835.9 12969.6 158.7 1381.6 888.1
Shirpur Gold Refinery Ltd. 17340.6 2396.5 654.9 1702.3 885.2
Aditya Birla Fashion & Retail Ltd. 16523.4 5789.6 3583.5 264 108.2
Shankara Building Products Ltd. 15888.5 2189 1365.7 2219.6 10.4
Adani Gas Ltd. 15227.5 4898.2 369.6 805.2 251.8
V-Guard Industries Ltd. 15132.5 3184.3 2525.5 2181.3 27.6
Anik Industries Ltd. 14444.1 2508.4 1394.9 4781.5 759.9
Isgec Heavy Engg. Ltd. 14167.2 6480.9 4184.9 8339.6 3906.2
T T K Prestige Ltd. 12978.7 5831.6 2668.1 1554.5 296
Somany Ceramics Ltd. 12588 2205.1 857.4 2166.3 326.7
Trent Ltd. 12155.2 13164.2 2645.3 195.9 328.5
Gujarat State Petronet Ltd. 10493.4 32948.4 694.2 2662 4992.2
Sakuma Exports Ltd. 10110.9 748.2 416 1060.9 169.1
V I P Industries Ltd. 9700.5 2877.5 1727.9 1223.3 108.6
Novartis India Ltd. 8767.4 9613.5 1035.9 834.4 169.4
Alchemist Ltd. 8269.1 678.1 110.1 3811.4 1808.7
Competent Automobiles Co. Ltd. 7992.9 805.2 635.3 221.4 75.3
Mauria Udyog Ltd. 7755.2 805 1209.6 1644.4 206.5
Asian Granito India Ltd. 7573.7 2766.7 2049.6 1862.5 181.1
Lahoti Overseas Ltd. 7199.8 865.2 20.7 1328 40.1
Mirza International Ltd. 7051.7 2865.5 1907.1 837.5 63.5
Cera Sanitaryware Ltd. 6622.6 2239.6 1045.8 1071 307.1
Signet Industries Ltd. 6109.1 540.2 876.6 2438.9 663.8
V-Mart Retail Ltd. 5742.2 1701.6 1677 0.2 23.3
Sharda Cropchem Ltd. 5403.4 5165 611.7 2880.6 233.9
India Motor Parts & Accessories Ltd. 5114.1 1968.4 463.7 544.8 615.8
Monte Carlo Fashions Ltd. 5009.8 3800.4 1398.5 914.1 1271.6
D-Link (India) Ltd. 4870.1 996.9 631.7 976.6 31.3
Khadim India Ltd. 4758.1 738.3 1140.5 595.3 314.6
Astrazeneca Pharma India Ltd. 4667.4 1715.9 973.4 610.2 894.4
Hariyana Ship Breakers Ltd. 4636.5 835.1 1144.1 382.3 29.3
Sicagen India Ltd. 4291.7 4156.3 682.9 1145.2 247.2
Chaman Lal Setia Exports Ltd. 4161.9 669.2 675.5 474.1 65.1
T T K Healthcare Ltd. 4159.5 1023.9 339.5 383 840.5
Lypsa Gems & Jewellery Ltd. 4124.3 275.5 334 931.3 171.8
Symphony Ltd. 4060.5 2327.2 216.5 124.9 35.2
Veritas (India) Ltd. 4025.9 1035.9 14.4 1022.2 113.9
Salora International Ltd. 3952.1 1142 386.7 753.7 24.7
Taaza International Ltd. 3931.8 108.7 18.7 192.2 39.1
Vadilal Enterprises Ltd. 3851.6 45.1 12.9 306.6 8.9
Neeraj Paper Mktg. Ltd. 3839 242.6 1225.2 12.3
Inducto Steel Ltd. 3536.4 359.5 49.8 460.3 7.9
Future Consumer Ltd. 3423 9532.5 260.4 331.5 51.4
Zicom Electronic Security Systems Ltd. 3229.3 1609.4 380.5 825.7 92.4
Shyam Telecom Ltd. 3207.1 509.5 975.5 134.3 76.4
Hira Automobiles Ltd. 3060.9 73.5 403.1 154.7 43.7
Hemang Resources Ltd. 3009.1 275.7 240.4 790.9 314.3
Kushal Ltd. 2994.3 529.5 64.2 1073.5 77.9
Inspirisys Solutions Ltd. 2950.7 1226.6 406.6 1398.2 88.5
Vinyl Chemicals India Ltd. 2849.6 256 360 563.1 69
Taparia Tools Ltd. 2638.2 578.6 567.2 380.2 7.1
O P Chains Ltd. 2591.6 280.1 29 1.2 0.1
Tinna Trade Ltd. 2516.6 161.3 239.7 229.4 138.8
Metroglobal Ltd. 2508.3 2195.6 316.6 449.7 168.1
T V S Electronics Ltd. 2469.5 355.1 168.2 304.3 31.9
Gati Ltd. 2440.9 6340.2 15.7 500.2 130.5
Singer India Ltd. 2436.4 329.7 246.4 194.2 116.9
Unique Organics Ltd. 2422.7 111.2 23.9 445.1 9.5
Indian Terrain Fashions Ltd. 2317.7 361.8 430.8 771.1 27.1
V 2 Retail Ltd. 2306.5 2631.2 555.2 0.3 29
Camex Ltd. 2211.8 202.9 99.8 444.4 26.5
Aarey Drugs & Pharmaceuticals Ltd. 1991.8 344.6 51.3 648.5 8.5
Archies Ltd. 1961.9 1142.1 398.7 212.2 36
Priya Ltd. 1770.8 322.9 16.9 737.2 32.1
M P S Infotecnics Ltd. 1756 4405.8 622.3 373.1 356.8
Real Growth Commercial Enterprises Ltd. 1708 123.5 69.6 409 20.5
Safari Industries (India) Ltd. 1661.7 123.4 464 349.7 33.4
Bang Overseas Ltd. 1630.8 641.9 325 492.2 171.3
Caplin Point Laboratories Ltd. 1577.4 585.5 78 31.5 231.8
Borosil Renewables Ltd. 1561.7 6573.6 303.7 407.9 49.6
Modern India Ltd. 1517.1 503.2 138.6 297.7 11.4
B C Power Controls Ltd. 1506.1 206.9 96.6 723.2 31.3
Uniply Industries Ltd. 1436.9 150.6 593.5 205.8 14.9
N H C Foods Ltd. 1426.6 138.2 121.1 87.6 60.4
Oasis Tradelink Ltd. 1356.6 54.3 66.7 44.2 20.9
Unitech International Ltd. 1299.6 114.1 14.3 17.4 11.3
Aditya Vision Ltd. 1245.3 71 188.4 1.7 21.4
Pentokey Organy (India) Ltd. 1233.2 95 129.6 121.1 27.1
Zee Learn Ltd. 1188.8 2239.6 192.5 188.6 178.1
Lykis Ltd. 1186.7 274.4 12.1 266.4 80.9
Sarthak Industries Ltd. 1165.7 302.2 209.3 140.5 16.3
Urja Global Ltd. 1143.6 1189.3 7 66.6 1
Remi Sales & Engg. Ltd. 1137.9 202.5 145.6 326.4 11.3
P B Global Ltd. 1060 22.1 90 151.6 7
Konark Synthetic Ltd. 1055.7 306.5 142.5 483.6 16.5
Titaanium Ten Enterprise Ltd. 1039.4 38.7 43.8 210.3 35.7
Maan Aluminium Ltd. 1037.6 272.2 159.6 157.2 10.1
Cosco (India) Ltd. 1035.2 185.4 370.9 170.7 15.4
Chandra Prabhu Intl. Ltd. 1027.8 113.6 1.7 84 27.4
Tera Software Ltd. 1014.6 831.2 60.5 1189.4 84.7
A-1 Acid Ltd. 1008.9 82.3 7.7 157.7 2.8
Ravindra Energy Ltd. 1006.6 2029.3 38.3 10.1
Bhatia Communications & Retail (India) Ltd. 988.8 24.5 83.9 34.3 8.7
Ambica Agarbathies Aroma & Inds. Ltd. 941.9 345.2 144.4 116.9 8
Jump Networks Ltd. 898 1308.7 9.5 372 0.6
Avance Technologies Ltd. 885.6 1874.1 181.9 258.3 33.3
J L Morison (India) Ltd. 878.7 746.7 166 61.4 39.6
Black Rose Inds. Ltd. 847.1 186.3 186.6 228 11.1
Terai Tea Co. Ltd. 842 358.2 80.8 270 7.6
R R Metalmakers India Ltd. 833.9 71.9 246.5 66.2 8.4
Jayatma Industries Ltd. 807 114 84.8 208.5 20
Kothari Industrial Corpn. Ltd. 786.5 -228.2 37.9 61 27
Gagan Polycot India Ltd. 776.9 134.2 29.5 138.4 1
Dynacons Systems & Solutions Ltd. 772.2 162.2 54.5 147.9 40.8
Anmol India Ltd. 768.6 62.3 331.4 249.2 4.9
Vikas Multicorp Ltd. 756 45.5 14.4 183.9 9
Atlas Jewellery India Ltd. 729.7 727.7 722.7 12.1
Twinstar Industries Ltd. 714.2 227.9 142.4 3.6
Visagar Polytex Ltd. 706.1 241.3 189.1 301.6 1.2
Enterprise International Ltd. 698.1 73.1 13.6 57 55.3
Yash Chemex Ltd. 680.6 73.8 43 238.8 3.9
T & I Global Ltd. 671.6 200.4 49.2 155.1 52.2
Prime Urban Devp. India Ltd. 654.7 1590.5 118.7 72.9 24.8
Dhoot Industrial Finance Ltd. 638.8 363.2 245.5 164.2 1.6
Cerebra Integrated Technologies Ltd. 610.3 889.4 10.8 764.1 14.7
Konndor Industries Ltd. 608.9 74.8 132.4 0.7
Trident Texofab Ltd. 604.6 24.1 49.6 172.8 1.1
Pradhin Ltd. 596.9 70.9 18.7 83 2.6
Asian Tea & Exports Ltd. 595.1 244.2 53.8 197.9 28.5
P H Trading Ltd. 589.8 27.2 4.8 155.5 11.7
Sreeleathers Ltd. 568 1874 44.4 26.7 54.4
Standard Surfactants Ltd. 516.9 146.1 32.1 94.6 8.3
Tai Industries Ltd. 509 171.5 23.7 268.9 18.6
Khemani Distributors & Mktg. Ltd. 505.5 20.1 63.4 12.5 15.1
Thomas Scott (India) Ltd. 500.8 120.6 68 102.6 11.1
A D C India Communications Ltd. 490.2 483 90 152.9 304.9
Computer Point Ltd. 487.7 333.8 113.5 22
Solid Stone Co. Ltd. 484 162.8 225.8 57.4 5.1
Oriental Trimex Ltd. 482.2 341.8 550.8 399 17
Genera Agri Corp Ltd. 481.7 684 84.5 240.6 0.7
Shree Metalloys Ltd. 478.8 62.3 16.6 40.8 3.6
Ganon Products Ltd. 474.2 103.3 473.3 0.5
B P L Ltd. 454.9 702.4 18.2 37.1 29.5
Bharatiya Global Infomedia Ltd. 450.1 887.1 44.6 393.5 5.9
I K F Technologies Ltd. 441.6 1427.8 1572.4 28.4
Vipul Organics Ltd. 441.5 126.5 63.2 118.2 19.6
Polo Queen Indl. & Fintech Ltd. 434.6 1546.4 44.3 54.6 2.1
Tarapur Transformers Ltd. 426.7 557.2 39.9 320.4 6
S J Corpn. Ltd. 426.3 92.9 69.8 78.3 3.6
Frontline Corporation Ltd. 418.7 117.5 113.2 102.2 13
Agrimony Commodities Ltd. 417.3 128.4 232.7 11.5
Mysore Petro Chemicals Ltd. 401.7 238.4 27.4 60.1 4.7
Sandu Pharmaceuticals Ltd. 400.9 182.1 135.7 59 14.6
Anisha Impex Ltd. 398 166.9 45 109 0.2
Dhanalaxmi Roto Spinners Ltd. 397.2 66.8 3.5 67 53.9
Jaipan Industries Ltd. 395.3 108 67.9 69.7 37.7
Sunraj Diamond Exports Ltd. 393.6 81 27.7 224.6 14.7
Schablona India Ltd. 392.5 65.2 73.8 89.9 4.3
Thakral Services (India) Ltd. 391 86.3 16.4 202.2 12.5
Alfavision Overseas (India) Ltd. 382.6 69.7 13 79 2.2
Kridhan Infra Ltd. 380.5 690.6 113.7 196.5 10.5
Brawn Biotech Ltd. 377.5 46.8 17.1 110.5 1.9
Katare Spinning Mills Ltd. 359.5 65.1 26.4 24.4 22.6
Nutech Global Ltd. 358.3 66.5 82.2 34.1 1.7
Rishiroop Ltd. 354.8 196.9 72.8 62.8 15.4
Cosboard Industries Ltd. 341.4 19.3 29 130.3 9.6
Yantra Natural Resources Ltd. 337.9 6664.8 332.9 9.4
Raw Edge Industrial Solutions Ltd. 332.8 41 2.9 65.1 0.8
Rama Vision Ltd. 332.3 189.3 119.2 16 20.8
Catvision Ltd. 332.2 127.3 61.4 68.6 13.6
Goblin India Ltd. 326.7 35.4 65.7 144 1.8
Raideep Industries Ltd. 324.1 59.1 9 130.1 1.7
Ducon Infratechnologies Ltd. 318.3 259.2 59 113.8 12.9
P M Telelinnks Ltd. 305.6 120.2 6.6 215.4 0.6
Shri Bholanath Carpets Ltd. 305 127.1 116.5 132.5 18.8
Trio Mercantile & Trdg. Ltd. 304.9 145.4 2.2 19.3 5.7
Advik Laboratories Ltd. 302.3 200.7 68 92.1 0.5
Khaitan (India) Ltd. 298.2 122.3 153.8 32.7 6.9
Jetking Infotrain Ltd. 287.5 419.9 4.5 68 43.4
Bindal Exports Ltd. 286.4 63.7 68.9 117 0.8
Gujarat Terce Laboratories Ltd. 284.6 109.3 42.3 92 11.4
Sheetal Diamonds Ltd. 281.6 57.8 18.9 1.4 3.8
M K Exim (India) Ltd. 278.1 220.1 5.5 243.1 2
Gravity (India) Ltd. 277 119.8 17 129.4 6.2
Lesha Industries Ltd. 257.2 224.4 0.3 133.5 1.5
Eco Recycling Ltd. 252.4 307 78.1 124.4 2
Tuni Textile Mills Ltd. 245.2 122.6 103.9 60 2.6
Filtra Consultants & Engineers Ltd. 244.7 35.6 17.2 29 12
Refex Industries Ltd. 241.2 13.7 40.3 61.6 12.1
Shankar Lal Rampal Dye-Chem Ltd. 234.1 57.8 19.8 38.6 9.9
Coffee Day Enterprises Ltd. 233 4433.7 169.4 204.7
Epic Energy Ltd. 231.6 192.2 4.5 58.2 0.6
Vama Industries Ltd. 231.1 86.2 44 45.5 4.6
R R I L Ltd. 224.3 415.9 8.2 7.5
Aditri Industries Ltd. 217.4 174.7 52.8 127.1 2.2
Sika Interplant Systems Ltd. 214.4 378.7 11.3 42.9 27.9
Uday Jewellery Inds. Ltd. 203.3 48.7 8.7 13 0.3
Tanvi Foods (India) Ltd. 200.3 41.7 64.3 15.7 1
Zodiac-Jrd-Mkj Ltd. 198.9 634 390.7 139.2 5.8
Axita Cotton Ltd. 173.6 24.8 28.6 45.4 1.8
Seasons Furnishings Ltd. 170.9 95.7 109.6 100.8 0.4
Radha Madhav Corpn. Ltd. 167.3 -2932 14.5 501 38
S P S International Ltd. 167 49.5 17.7 39.9 5.3
Cian Agro Inds. & Infrastructure Ltd. 166 -89.7 13.2 17.8 1
Ramgopal Polytex Ltd. 164.7 207.9 8.9 46.5 2.4
Sun Retail Ltd. 163.5 10.4 10.2 90.9 2.1
Viksit Engineering Ltd. 161.7 75.3 9.8 5.1 2.1
Narbada Gems & Jewellery Ltd. 161.5 25.1 9.8 9.5 5.9
India Infraspace Ltd. 144.6 91.2 131.9 5.1
Sat Industries Ltd. 143.9 187.4 22.2 2.3
Vaksons Automobiles Ltd. 141.9 3.2 14.8 6.4 4.5
Riddhi Siddhi Gluco Biols Ltd. 141 10172.6 74.6 959.3 117.3
Prime Fresh Ltd. 140.7 19.4 6.8 17.8 7.3
Samyak International Ltd. 134.8 117.5 16 43.8 4.1
Omkar Overseas Ltd. (Gujarat) 130.1 48.3 5.2 20.3 0.1
Excel Realty N Infra Ltd. 129.7 1640.9 40 2.6
H K G Ltd. 123.5 10.6 0.8 0.1 16
Ahmedabad Steelcraft Ltd. 118.2 274.9 5.9 36.7
Bhakti Gems & Jewellery Ltd. 111.9 13.8 24.8 7.6 0.1
Ranjeet Mechatronics Ltd. 106.4 8.4 22.7 34.1 0.4
Gujarat Poly Electronics Ltd. 102.8 -79 26.6 27.8 2.5
M S R India Ltd. 102.4 206.1 0.1 71.7 0.3
Ramasigns Industries Ltd. 101.3 60.7 4.6 31.2 0.2
Ritesh Properties & Inds. Ltd. 99.6 228.9 180 24.7 24.4
S B C Exports Ltd. 97.9 1.5 5.8 4.2 1.5
R C L Retail Ltd. 97.3 119.5 1.8 53.2 0.2
Peeti Securities Ltd. 95.7 38.4 12.4 8.5 16.9
Nouveau Global Ventures Ltd. 95.3 257.9 15.6 53.8 3.9
Suncare Traders Ltd. 92.2 14.9 16.4 20.1 0.6
Matra Kaushal Enterprise Ltd. 92 205.2 1.4 79.9 7.6
Advance Multitech Ltd. 90.1 65.4 12.8 50.4 2.8
Dhanashree Electronics Ltd. 87.9 88.8 34.4 47.3 1
Jaisukh Dealers Ltd. 86.7 152.4 23.4 17.4 1.3
Kanel Industries Ltd. 86 -40.2 128.6 9.3
Sharika Enterprises Ltd. 84.4 112.8 8.8 12.7 6.4
Gujarat Cotex Ltd. 80.6 67.5 85.5 4.2
Worldwide Aluminium Ltd. 78.5 70.6 8.5 22.5
K M S Medisurgi Ltd. 76.2 11.1 3.9 29.9 4.4
Standard Industries Ltd. 74.6 1185.2 227.3 56.8 52.8
Osiajee Texfab Ltd. 73.7 55.2 54.4 0.1
A D S Diagnostic Ltd. 73.2 21.5 22.4 11.6 14.1
Ind-Agiv Commerce Ltd. 72.6 19.7 35 22.4 36.9
Biofil Chemicals & Pharmaceuticals Ltd. 71.7 40.7 2.7 41 1.7
Jatalia Global Ventures Ltd. 70.4 16.4 0.5
Crown Tours Ltd. 68.8 65.3 32.3 12.2
Binny Mills Ltd. 67.7 49.4 12.7 3.7 3.8
Oceanaa Biotek Inds. Ltd. 67.1 51.9 42.2 21.4
Amba Enterprises Ltd. 62.9 117.5 26.9 17.9 55.9
Bio Green Papers Ltd. 61.4 404.5 63.7 75.2
R K B Agro Inds. Ltd. 61.2 -43.5 4.2 20.4 9.7
White Organic Agro Ltd. 61.1 242.9 41.9 2.1
Archana Software Ltd. 54.7 26 9 87.2 0.2
New Light Apparels Ltd. 53.9 35.1 24.7 16.1 0.2
A F Enterprises Ltd. 51.9 28.2 24.9 1.2
Supernova Advertising Ltd. 50.5 104.6 13.1 0.1
R T Exports Ltd. 49.6 117.4 0.8 0.1
7Nr Retail Ltd. 49.3 -0.6 25.7 2.8 0.5
Oswal Yarns Ltd. 49.1 39.2 23.5 20.5 0.2
Gensol Engineering Ltd. 47.4 2 18.4 0.5
Amit Securities Ltd. 45.5 99.9 0.2 0.2
Deccan Bearings Ltd. 43.8 33.2 9 17 4
Sueryaa Knitwear Ltd. 38.8 23.2 14 10.3 0.9
Kusam Electrical Inds. Ltd. 37 16.2 11 2.1 0.1
Shukra Bullions Ltd. 36.6 50.7 8.3 2.8 0.4
Muller & Phipps (India) Ltd. 36.5 -53.3 0.2 6 0.7
Sawaca Business Machines Ltd. 33.3 110.1 17.8 2.2
Yarn Syndicate Ltd. 33.2 34.2 24.6 2.8
Navketan Merchants Ltd. 30.8 433.5 259.3 11.7 1.5
Swadeshi Industries & Leasing Ltd. 30.2 106.8 1.3
Amani Trading & Exports Ltd. 30 13.8 6 0.2
Goldcoin Health Foods Ltd. 29.6 35.1 4.1 1.9
A & M Febcon Ltd. 29.5 0.2 2.3 2 0.3
A B C Gas (International) Ltd. 29.3 21.7 56.4 18.3 1.2
Bhilwara Spinners Ltd. 28.1 55.2 1.2 15.2 1.6
Investment Trust Of India Ltd. 27.9 1591.2 22 138.7
Shiva Suitings Ltd. 27.5 8.1 1.4 9.2
Veerhealth Care Ltd. 26.5 127.3 0.9 0.8 0.1
Aaswa Trading & Exports Ltd. 26 16.7 0.1
Grand Foundry Ltd. 25.8 -34.3 0.8 0.5
Sarda Proteins Ltd. 24.4 21.4 5.8 0.6 3.2
Orient Tradelink Ltd. 24.2 81.8 14 24.5 0.2
Nova Publications India Ltd. 23.8 31.3 0.4
South Asian Enterprises Ltd. 23.6 119.6 3.1 7.8 8.3
Shree Ganesh Bio-Tech (India) Ltd. 22.6 38.9 10.3 5.7 0.7
Hindustan Bio Sciences Ltd. 21.7 82.4 1.7 12.5 1.6
Quasar India Ltd. 21 53.9 3.1 0.2 2.5
G G Engineering Ltd. 20.5 30.6 5.8 13 0.5
A V I Products India Ltd. 18.6 9.4 1.3 6.2 3.7
Bronze Infra-Tech Ltd. 18.5 255.6 0.6 5.3 1.6
Kenvi Jewels Ltd. 17.4 2.5 9.3 0.2 0.2
Kabsons Industries Ltd. 17.3 -14 0.4 5.5 19.7
Pharmaids Pharmaceuticals Ltd. 15.7 18.3 2.9 13 1.2
Starline Precious Stone Ltd. 15.7 0.1 0.9 0.9
Indo Euro Indchem Ltd. 15.6 98.9 7.3 17.3 1
I E L Ltd. 14.8 -1.5 3.4 8.8 0.5
Pagaria Energy Ltd. 14.7 61.2 3.9 0.1
Panth Infinity Ltd. 14.2 202.9 138.1 23.9 0.9
Adhiraj Distributors Ltd. 12 151.9 9.5 6.4
Darshan Orna Ltd. 12 2.9 2.7 0.6 1.1
Nouritrans Exim Ltd. 11.9 0 1.4 0.1
Raghuvansh Agrofarms Ltd. 11.6 168.1 3 23.1
V C U Data Mgmt. Ltd. 11.3 257.7 5.4 1 3.2
Panache Innovations Ltd. 10.9 44.8 0.9 10.4 4.1
Midwest Gold Ltd. 10.2 -0.8 17.4 58.9 0.5
Proseed India Ltd. 9.8 -136.5 5 3.3
Northern Spirits Ltd. 9.7 -0.3 0.9 1.4 1.8
A V I Polymers Ltd. 9.5 26.2 10.3 3.4
Shivamshree Businesses Ltd. 9.1 40.1 4
Tavernier Resources Ltd. 8.4 46.9 0.2 6.4 4.5
Kavit Industries Ltd. 8.3 536.6 3.6 40.2 0.3
Balgopal Commercial Ltd. 8.1 179.8 60 8.1
Beekay Niryat Ltd. 7.3 120.3 15.2 1.7
Hemo Organic Ltd. 7.1 14.8 3.3 0.2
Partani Appliances Ltd. 6.8 149.8 4.7 18.8 3.1
Spaceage Products Ltd. 6.8 26.8 6.2 4.3
Addi Industries Ltd. 6.4 182.9 5.6 13.3
Blue Cloud Softech Solutions Ltd. 6.2 30.8 0.3 6 0.1
Promact Impex Ltd. 6.2 -45.5 1.5 4.2 0.3
Laffans Petrochemicals Ltd. 6.1 536.3 2.5 45.5 20.7
Allied Computers Intl. (Asia) Ltd. 6 1536.9 0.1 188.3 0.7
Speciality Papers Ltd. 5.6 5328.5 47.6 9.3 1.6
Euro Asia Exports Ltd. 5.2 3.6 6.2 0.2
Nihar Info Global Ltd. 5.2 7 1.1 0.2
Hi-Tech Winding Systems Ltd. 5 30.2 5.2 0.2 0.3
Mercury Metals Ltd. 4.8 -10.7 12.3 14.6 0.1
Arman Holdings Ltd. 4.4 67.7 0.7
Hit Kit Global Solutions Ltd. 4.4 97.2 0.4
Wellness Noni Ltd. 4.4 20.4 4.5
Palm Jewels Ltd. 4.2 3.3 0.4 2.6 0.3
Acewin Agriteck Ltd. 4.1 31.5 4.7 0.1
Grandeur Products Ltd. 4 46.1 0.1
Hind Commerce Ltd. 3.8 68.2 0.5 0.3
Aryavan Enterprise Ltd. 3.6 30.6 3.8 0.1
Fraser & Co. Ltd. 3.5 31.4 9.4 3.6
Northlink Fiscal & Capital Services Ltd. 3.5 32.3 30.9 8.9
Contil India Ltd. 3.4 44.2 0.1 2.1 15.6
Bijoy Hans Ltd. 3.3 47.6 0.6 6.1 28.1
Adarsh Mercantile Ltd. 3.2 55.8 1.9 0.1
Symbiox Investment & Trdg. Co. Ltd. 2.8 306.5 0.1 0.1 1.7
Bloom Industries Ltd. 2.6 43 1.5 0.2
I G C Industries Ltd. 2.5 0.7 0.2 0.1
Blue Pearl Texspin Ltd. 2.4 -0.9 7.6 0.1
Jyotirgamya Enterprises Ltd. 2.4 30.5 3 3.3 5.5
Kiran Print-Pack Ltd. 2.4 37.6 0.1 2.8 0.8
A K M Lace & Embrotex Ltd. 2.2 27 2 0.5
Ejecta Marketing Ltd. 2.2 151.3 1.6
Mitshi India Ltd. 2.1 -30.8 1.5 0.1
Narmada Macplast Drip Irrigation Systems Ltd. 2 18.9 3.2 3.7 4.1
Comfort Intech Ltd. 1.8 868.9 79.7 3 126.4
Parle Industries Ltd. 1.7 197.1 1.6 1.6
Sumuka Agro Inds. Ltd. 1.7 19.8 1.7 3.5
Flora Corporation Ltd. 1.5 29.3
Mewat Zinc Ltd. 1.5 34.7 31.1 1.1 0.2
Pervasive Commodities Ltd. 1.5 2.6 0.7 0.8 1.1
Nagarjuna Agri Tech Ltd. 1.4 60.6 0.1 0.7
A M S Polymers Ltd. 1.3 30.6 23.2 7.4
Indian Link Chain Mfrs. Ltd. 1.2 45.9 0.5 14.8
Haria Apparels Ltd. 1.1 149 20 128 0.7
High Street Filatex Ltd. 1.1 -19.5 7.9 0.4
Mena Mani Inds. Ltd. 1.1 59.5 2.4 3.7
G B L Industries Ltd. 1 49.9 0.3 0.8
Ambassador Intra Holdings Ltd. 0.9 3.5 0.2 0.1
Emergent Global Edu & Services Ltd. 0.9 140.8 0.5 17.6
Nexus Commodities & Technologies Ltd. 0.9 55.3 0.9
Nivaka Fashions Ltd. 0.9 43.4 3.6 40.1
Rockon Enterprises Ltd. 0.9 171 25.1 4
Variman Global Enterprises Ltd. 0.9 11 0.5
Thinkink Picturez Ltd. 0.8 22.1 0.5
Yuranus Infrastructure Ltd. 0.8 18.4 0.1 0.4
Best Agrolife Ltd. 0.7 30.6 0.4
Delta Industrial Resources Ltd. 0.7 0 0.6 0.2
Sarvamangal Mercantile Co. Ltd. 0.7 41.2 96.5 6.7 1.6
Vistar Amar Ltd. 0.7 32 0.8
I F L Enterprises Ltd. 0.6 23.2 0.6 0.1
Sanblue Corporation Ltd. 0.6 47.8 0.3
Spicy Entertainment & Media Ltd. 0.6 0.7 1
Aayush Food & Herbs Ltd. 0.5 3.2
Chamak Holdings Ltd. 0.5 -8.2 1.1 0.1
Southern Infosys Ltd. 0.5 51.4 4.9 0.7
Welcon International Ltd. 0.5 32.1 0.9 0.9
Classic Filaments Ltd. 0.3 48 1.9 1.6
Gautam Gems Ltd. 0.3 0.1 0.1
Maitri Enterprises Ltd. 0.3 17.5 5.9 2.6
Mahaan Impex Ltd. 0.2 3.1 0.2 0.2
Shantai Industries Ltd. 0.2 58.4 0.2
Thirdwave Financial Intermediaries Ltd. 0.2 9.2 1.7 0.1 0.2
I C L Organic Dairy Products Ltd. 0.1 0.1 0.1
Natural Biocon (India) Ltd. 0.1 103.8 1.6 0.3
Shashank Traders Ltd. 0.1 32.2 0.1 0.2
Aarnav Fashions Ltd. 0 2.7
Aroma Enterprises (India) Ltd. 0 77.4 1.2 0.1
Ashiana Agro Inds. Ltd. 0 25.8 1.2 9.6
Axon Ventures Ltd. 0 132 76.4 0.7 1.8
J L A Infraville Shoppers Ltd. 0 23.8 5.9
Kuber Udyog Ltd. 0 2.8 0.7
Munoth Communication Ltd. 0 92.1 3.4 4.5 1
Prismx Global Ventures Ltd. 0 290 30.5 0.4 4
Proaim Enterprises Ltd. 0 299.5 107.5 2.7 1.6
Rajputana Investment & Finance Ltd. 0 3.2 2.2
Regent Enterprises Ltd. 0 381.8 1.1
Shailja Commercial Trade Frenzy Ltd. 0 2 0.1
Shivansh Finserve Ltd. 0 2.3 0.3
Supremex Shine Steels Ltd. 0 31.2 0.7
Tilak Ventures Ltd. 0 315.1 74.3 1.5 2.5
Viaan Industries Ltd. 0 28.8 0.1 0.5
Annual FinaAnnual FinaAnnual FinaAnnual FinaAnnual FinaAnnual FinaAnnual FinaAnnual FinaAnnual FinaAnnual Fin
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Times Rs. Million Rs. Million
Current assTotal assetsCurrent liabiTrade payabPBDITA PBIT Profit after Debt to equiCost of gooNet sales
115004.9 570129.8 80223.7 41056.8 86639.3 68153.8 43751.4 0.38 491153.36 551345.7
43237.8 119140.6 31529.5 20482.2 15989.3 12742.1 7119.2 0.66 363206.19 394881.5
34939.2 56816.7 35804.3 13229.2 2325.5 2100.2 186.4 0.31 230788.3 178832.2
35917.8 37900 19448.1 12563.1 3241.5 -2676.4 -4922 13.64 145195.47 137785
45802.2 226898.1 100401.5 44607.8 11001.8 10395.2 -1525.3 0.66 102900.68 149132.7
35456.8 114513.1 37266.9 12240.2 11251.5 7104.2 28.1 1.93 96086.07 103297.5
26392.9 41087.7 11343.4 10856.7 3876.2 3785.1 2512.3 0 109356 129694.7
22875.3 30449.7 17095.5 11260 4503.6 4169.8 2425 0.28 106859.49 116848.1
41901.3 78005.3 40024.4 2193.7 9785.8 6200.2 3030.7 2.11 64726.66 88845
8942 67002.3 26483.8 6236.8 7012.4 4096.8 284.3 2.02 73275.27 90046.2
14100.1 21755.7 17114.5 10776.6 2575.1 2184 30.9 1.88 59967.05 58640
24995.7 31216.1 23394.6 4230.4 3156.5 3067.6 1038.3 1.97 59349.19 87896.6
8426.1 36378 13309 6210.1 1664.8 1520.1 -1916.9 0.5 55487.83 43080.2
26570 163335.3 24682.5 4982.1 16835.6 13177.4 6518.9 0.66 39959.71 62458.4
53321.5 55772.5 45682 31854.9 1170.9 363.2 -700.3 1.38 49538.41 53599
4281.1 17920.5 3268.5 1277.7 3543 2976.9 1596.3 0.66 42461.68 64474
27104.2 31847.8 23826.6 18193.3 3043.3 3031.3 422.9 0.16 39826.73 45255.9
5159.7 8742.5 4669.6 2268.4 1279.7 1154.8 501.1 1.81 38398.06 25132.9
5511.2 33012.9 6049.7 1990.6 8055.4 5851.8 3602.6 0.2 31728.76 36791.1
12517.1 31859.4 8539.4 3556 5791.6 4765.2 2438.8 0.64 30624.19 37041.1
3455.6 16635.6 7097.4 3237.7 1882.4 1249.7 370 0.62 23073.62 31929.9
16288.3 39454.6 10549.7 8348.1 5852.2 1971.9 232.8 1.2 23410.31 31261
2482.5 5172.9 3746.7 1685.1 -1233.9 -2314.7 -3146.1 25504.54 17769.8
4850.9 5426 4609.8 2277.6 590.9 559.1 116.1 3.2 21950.86 21278.7
8989 13827.6 3738 3850.4 3561.6 2957.4 1907.4 0 13761.29 26619.4
8554.4 8992.1 8824.3 7535.8 271.8 264.3 67.8 3.31 20096.01 18274.2
2445.1 19804.3 3814.9 1280.2 5248.5 4429.7 2972.5 0.01 13540.56 20924.2
3242.4 7943.5 4770.3 4254.5 625.8 462 58 0.52 16831.85 31982
3955.7 21532.3 5005.9 4044 379.6 -580.2 -1877.3 1.82 13102.81 18283.1
3595.7 5975.3 3664.8 1038.4 695 673.9 200 1.19 14940.11 17185.2
1438.7 11904.7 1619.3 653.5 1733.7 1175.1 477.1 0.81 13705.73 13417.2
4734.4 6876.3 2725.1 752.9 1316 1158.3 701.3 0.34 12285.45 17401.3
6937.7 9430.2 6435.7 4723.3 890.8 837.2 111.1 0.73 13626.03 4534.7
16431.1 25998.3 15318.3 7522.1 1174 895.3 462.5 0.61 11381.08 31563.9
4518.6 8750.5 2251 630 1809.6 1652.1 1117.9 0.05 8486.98 13890.4
3350.4 7183.5 3153.3 774.3 882.6 642.7 280.3 0.69 10008.68 15333.4
3169.7 19200.6 2170.7 1679.8 1116.8 839.5 542.4 0.17 8761.25 13280
8355.7 54080.9 5557.7 151.5 9864.3 7999.5 4191.5 0.43 2410.75 10631.3
1646 1999.9 1179 110.5 163.1 154.2 70.5 1.38 9080.89 10806.4
3059.8 5093.5 1337.5 983 1050.3 851.4 583.9 0.06 6442.37 10448.9
2039.7 20299.6 1551 1076 1410.5 1319.6 985.3 0 5503.89 8776.4
5730.2 10114.6 1629 1363.8 348 296.4 166.6 11.4 8030.97 2521
932 1615 720.9 253.2 216.6 180.4 89.8 0.37 7616.12 9138.5
3060.5 4385.4 2691.4 432.2 499 454.3 95.1 1.91 7002.62 10170.5
4108.6 6853.8 3558.5 1390.9 676 460 141.4 0.82 6177.2 8201
1388.8 2005 929.6 54.7 350.6 311 132.3 1.07 6706.1 5877.6
2808.1 6204.5 2499.4 669.2 1209.7 989.3 425.2 0.74 5111.04 9155.6
2424.1 4545.2 1471.2 376.9 1014.1 888.7 519.1 0.22 4215.85 8193.9
3980.6 5185.9 3284.7 322.3 738.4 674 156.5 4.95 5249.23 6543.8
1764 3056 1155.8 668.4 641.1 438.4 251.6 0.26 4641.01 7199.3
3726.2 7848.7 2308.6 2205.3 1669 1380.2 886.6 0 3446.67 7693.3
1624.3 2521.6 451.8 234 432.1 425.7 295.5 0.07 4586.69 5118.5
3584.2 6757.7 1634.5 987.9 1096.1 918.2 544 0.31 3416.07 5801.5
1646.1 1889.4 851.8 799.1 266.2 248.5 135.8 0.04 4231.77 6249.5
2102.9 4024.1 2786.3 975.3 572 428.4 107 1.73 3679.49 4579.2
2478 4207.3 2063.8 1114.1 102.6 0 -5.1 0 3076.13 5155.9
1555.7 3511.4 2576.4 412.7 457.9 392.4 131.9 2.53 4485.7 2315.4
2202.2 5929.6 1183.1 437.8 202.2 169.4 108.6 0.17 4132.34 4846.6
1214.7 1565.2 505.1 53.9 337.9 299.9 167.4 0.91 3538.96 5083.5
1563 2410 1021.5 308 268.7 226.6 123.9 0.31 2495.02 4808.9
1438.1 1495.1 1204.9 977.5 77 74.8 28.7 0.77 4007.37 4369
376.6 3235.6 367.5 274.8 1369.2 1357.7 988.7 0 2160.86 4620.4
1150.5 1381.4 297.3 100.2 124 118.4 71.4 0.2 3927.21 5058.9
1165.1 1925.9 634.4 213.6 152.1 72.3 15.2 0.39 3757.06 2949.3
250 316.3 190 168.4 191.6 190.2 16 0.2 3718.71 3829.6
328.4 1145.2 1040.4 595.8 73.4 6.9 -6.1 2.49 3264.57 4457.5
1237.5 1364.9 1057 228.8 101.2 99.4 7.2 2.78 3734.73 3098.5
518 2472.4 2108.8 1143.2 184.9 183.9 40.5 2.34 3538.67 2081.9
643.3 10645.5 602.7 482.8 563.6 310.5 304.1 0.01 3669.71 10789
1298.6 2704.9 987.7 246.1 345.4 216.1 81.5 0.38 2908.93 3835.9
1188.2 2049.2 1437.1 950.4 27.7 20.1 -13.5 0 3105.04 3240.6
601.5 852.2 562.1 13.2 56 45.6 9.8 6.17 2926.15 3237.3
1345.6 1411.4 1033.6 288.3 130.9 130.9 20.8 2.55 2905.18 6277.9
1215.6 1392.5 829.4 53.7 215.8 212.4 47 1.35 2778.31 2617.6
1893.3 3401.6 1781.2 353.4 403.4 279.8 24.5 1.25 1821.92 3387.7
997.9 1056.1 762.5 737.3 176.2 176.2 74.9 0.02 2741.41 4257.4
954.5 1043.3 412 156.4 210.5 201.6 119.1 0.4 2075.45 2948.4
30.9 281.2 0.7 6 2.9 1.7 0 2584.97 2583.3
609.6 669.4 500.5 113.1 34.7 34 8.8 2.06 2324.83 2527.5
934.4 3285 567.1 349.2 347.6 265.1 229.6 0.31 2400.54 3604.1
513 1337.5 857.9 219.5 139.2 82.6 4 1.64 1975.88 2695.5
663.8 9473.5 975.7 268.1 226.7 212.7 205.6 0.34 2292.83 4290.1
557.5 834.4 296 252.9 104.9 95.9 69.7 0 2061.95 2854.1
478.5 542.7 391.9 45 86.2 83.8 45.6 3.11 2085.6 1955.4
1232 1407.2 774.9 118.6 244.6 220 98.8 1.56 1333.9 2898.8
584.5 3853.5 787.3 282 129.4 48.6 -45.1 0.33 1989.77 2882.6
570.7 680.5 418.9 74.3 73.2 66.8 19.2 1.89 2094.63 1464.8
708.3 1068.9 713.2 640.8 29.5 23 10.5 0.17 1964.44 2134.2
646.9 1557.3 242.4 48.2 155.6 103.1 50.7 0.08 1226.15 1959.7
786.2 935.9 571.8 324.7 64.7 61.3 17.1 0.76 1686.11 1320.7
1372.1 5214.3 549.1 87 -297.6 -316.7 -335.2 0.07 2050.21 2332.3
499.1 583.2 226.9 15.5 59.7 59 21.8 3.25 1658.95 1540.7
850.4 1024.2 857.2 302.5 120.2 103.7 1.2 4.4 1138.49 2156
988.5 1476.9 797.5 118.1 99.8 -101.2 -162 1.04 1451.98 1286.4
341.3 1742.4 932.3 325.8 405.1 370.7 256.4 0.06 1201.59 2310.5
769.5 6929.3 212.9 65.6 478.5 438.4 371.5 0 1115.25 1758.7
447.7 1415.7 239.4 136.1 77.9 62.4 40.6 0.29 1468.55 559.1
851.1 942.1 734.6 427 26.3 21 5.2 1.48 1476.03 2231.5
814.2 1165.4 843.9 280.1 56 40 -29.5 3.71 1323.68 1077.6
269.1 491.3 241.5 73.6 66.7 56 15.5 1.64 1246.89 1472
131.8 142.4 84.9 8.3 11 9.1 2 1.07 1340.08 1536
43 211.7 95.1 49.4 9.6 -1.5 -4.2 0.4 1291.56 910.7
211.5 236.5 69.8 69.8 19.8 17.9 7 1.27 1194.62 1789.6
331.5 523.4 313.7 131.6 37.6 16.7 -21.2 2.61 1134.83 1220
559.7 4001.3 803.5 243.5 145.4 69 -13.3 0.49 720.04 1213.5
359.4 789.1 500.7 38.5 27.2 24.7 8.7 1.68 1130.28 1668.2
366.1 901.9 569.4 388 -32.8 -37.9 -127 0.3 1144.05 956.8
85.8 1231.6 16.7 5.3 13.7 13.6 8.4 0.01 1123.95 1166.3
483.3 538.6 318.1 225.5 50.6 23.2 10.9 0.3 1007.32 1322.1
248.6 270.2 210.7 83.3 17.4 16.1 7.8 1.69 1015.64 2649.4
642.6 1304.4 644 192.6 79.6 51.2 10.9 2.1 971.55 1142.1
289.8 343.5 260.2 36.6 33.3 27 3.6 6.76 1003.03 1041.4
326.9 578.6 283.4 42.6 57.7 35.6 4.2 0.71 942.69 1105.1
557 666.1 306.9 42.7 89 80.7 27.4 2.09 830.26 1173.5
122.5 269.9 141.3 47.8 41.7 39.9 18.7 0.49 984.34 485.8
1334.6 1922.2 792.7 276.5 260.4 132.6 20.2 0.53 457.61 910.9
168.2 217.8 132.6 14.1 38.1 25.5 6.3 1.43 973.16 1058.1
49 3362.5 1326.1 3.9 133.6 106.1 2.7 0 890.83 772.7
126.9 170 132.4 105 12.1 10.1 3.6 1.54 946.79 1031.4
269.3 1212.3 316.8 42.2 148.8 109.9 10.6 1.74 729.96 973.1
382.1 1808.9 498.4 473.7 2.7 -1.9 -2.3 0.01 896.99 920.2
1089.9 4798.6 2922.1 909.8 7.2 6.5 -33.7 1.07 885.33 1065.2
267 928 126.2 61.4 79.5 68.7 23.4 0.02 645.65 901.5
427.1 929.6 502.7 290.8 33.6 11.9 -27.5 2 899.49 1468.7
358.4 1130.7 512.4 272.1 63.2 43.8 4.1 1.22 733.43 1194.3
321.1 350.6 250.5 123.5 57 52 1.7 1.76 763.54 545.9
313.3 439.1 269.2 80.1 18.8 17.1 -0.1 1.08 774.67 1739.3
125.9 673.1 367.5 135.3 -48 -53.3 -86.3 759.17 525.8
168.9 207.5 66.2 38.3 8.6 6.3 1.7 0.22 767.72 1112.9
245.7 345.1 165.5 9.8 37.3 25.6 5.8 0.86 721.19 1048.2
585.5 664.3 492.2 270.1 20 18.3 2.2 4.46 747.99 1578.7
215.5 246.1 192.6 77.1 30 28.3 2.9 2.65 715.12 811.1
734.8 752.1 22.9 37.3 37.3 16.2 0.01 683.04 2004.6
146 348 97.4 56.9 13.7 9.4 2.5 0.17 701.99 1001.8
492.6 558.6 225.9 221.6 31.2 23.7 10.1 0.36 668.58 609.3
125.9 182.1 105.7 81.1 11.3 9.9 1.8 0.23 688.9 746.5
285.7 312.3 238.1 155.8 16.4 15.8 0.8 0.96 662.73 706.2
256.5 475.1 265.9 126.3 27.1 19.6 4.9 0.18 567.81 729.3
216.4 2021.8 241.9 19.6 49.6 47.7 -7 0.17 550.71 505
411.8 601.8 230.5 115 50 27.8 16.2 0.31 597.36 736.4
789.8 1406.5 512 500.2 7.4 0.6 0.1 0 600.87 1293.2
133.1 258.7 183.8 183.5 3.9 3.8 2.5 0 602.17 964
223.5 268.2 216 164.2 12.8 11.7 2.2 3.13 586.89 625.6
104.3 128.8 55 17.8 6.2 5.8 2.1 0.51 583.7 461.9
281.3 481.8 233.5 180.4 12.1 10.8 5.7 0.21 581.3 295
172 223 180.6 56.1 14.5 13.9 1.1 4.49 563.38 701.8
125.9 2081.2 148.6 31.3 123.7 114.7 70.8 0.06 432.35 665
135 293.9 124.7 19.2 31.3 23 4.1 0.72 458.41 526.7
311.3 516.5 319 262.5 15.2 11 7.8 0 454.46 524.4
91 112.2 7.9 6.6 6.6 6.4 0.4 4.07 493.07 597
181.7 211.1 90 89.5 1.3 -7.6 -19.2 0 477.34 178.2
547.8 640.9 111.6 105.3 49.1 38.2 33.1 0 376.51 576.9
135.5 339.3 5.2 5.2 3.5 0.6 0.4 0 492.15 244
288.3 409.8 228.7 28.9 37.4 31.5 11.9 0.77 416.07 557.9
966.8 1409.5 868.9 82.7 -10.6 -44.3 -133.9 1.08 484.78 196
325.8 795.2 108.6 35 20.3 16.1 15.7 0.1 458.53 323.1
61 122.6 59.2 0.6 12.3 10.7 1.1 0.94 464.85 384.2
473.8 576.8 472.9 472.9 0.9 0.9 0.5 0 472.7 1512.7
84.8 2685 165.1 211.1 72.7 44.9 -1273.2 2.41 412.06 235.9
444 1123.1 167.3 143.3 47.6 11.9 7.7 0.02 412.33 365.2
1600.8 2845.2 174.7 1283 51.6 13.6 7 0.02 323.58 469.7
201 348.4 210.4 90.2 32.5 23.6 6.7 0.73 365.56 523.7
101 1660.2 52 12.1 4.7 4.3 -4.4 0.06 399.72 430.5
366.3 1039.3 465 90.6 -53.1 -75.6 -121.2 0.66 468.04 373
151.7 179.8 85.2 28.8 13.3 12.6 8.4 0.61 413.77 475.1
228.4 759.7 592.9 162.5 70.5 46.2 -1.7 3.21 362.52 374.1
244.4 320.3 188.6 162.8 1.9 1.3 0.6 0.07 415.99 420.1
92.2 609.4 63.4 20.7 104.9 68.9 33.7 0.67 222.88 328.6
209.3 368.7 136.8 44.6 24.5 18.7 5 0.55 247.68 393.3
154.2 263.5 95.3 58.4 6.3 4.8 -0.2 0.22 384.42 420.7
124.4 175.1 105.8 93.5 22.1 20.7 4.6 0.16 364.53 455
175.3 239.8 125.7 18.8 11 1.3 0.77 354.24 292.5
267 303.5 205.3 90.7 16.9 15.6 1.9 1.47 376.67 214
168 251.3 158.9 88.5 -0.1 -6.4 -8.8 0.87 332.69 438.6
231.1 307.4 156.5 45.7 29.5 25 7.7 1.41 306.02 283.6
94.4 154.3 49.8 49.6 3.3 3.2 2.6 0.5 379.54 481.1
320.7 932.9 188 40.1 55.7 46.9 8.6 0.27 339.84 805.3
129.5 137.1 83.9 67.8 3.1 3 1.4 0 304.13 386.5
146.2 399.3 131 26.8 30.7 24.8 -1.7 3.27 324.59 352.2
118 187.4 89.9 15.5 21.2 14.8 1.3 1.3 324.48 364.7
151 267.3 57.8 53.1 33.1 29.7 20 0 310.53 285.3
168.9 393.9 147.8 62.2 9.8 6.5 2.7 10.61 297.92 413.3
342.3 6912 191.6 112 5.6 3.8 2.2 0 336.07 173.4
68.8 137.6 61.3 12.5 19.8 16.7 7.1 1.84 297.61 378.1
156 264.4 49 0.5 11.8 6 2.3 0.23 279.81 416.1
153.3 229 86.5 28.3 19.5 13.7 5.6 0.22 224.95 326.1
212 227.7 145.8 58.8 23.7 21.5 2.4 3.53 281.2 359.7
140.8 192.8 105.5 7.4 1.6 1.6 0.3 2.14 321.71 188.5
185.7 373.7 105.9 38.1 20.6 11.3 0.9 0.26 303.16 359.5
222.6 314.2 189.1 189.1 2.1 1.7 1.7 0 306.51 189.1
267.8 341 208 73 36.8 32.8 0.4 0.97 280.25 321.7
94.5 194.8 17.1 3.6 3.4 3.1 0.3 0.22 298.94 133.8
160.6 348.1 102.1 44.8 29.7 22.9 4.6 0.41 274.05 121.3
194.9 1067.9 389.6 57.2 38.4 24.3 -18.4 3.57 257.56 267.6
115.9 702.6 43.3 9.3 66.5 37.6 26.1 0 129.98 253
186.7 224.3 148.4 48.2 12.4 10.9 0.6 1.73 263.57 276.9
145.7 259.2 73.5 30.5 10.7 7.4 2.4 0.8 193.68 260.9
24.1 60.7 0.1 0.1 0.7 0.2 0 0.04 280.11 38.3
255.9 324.4 100.8 79.4 4.9 3.2 1.1 0.1 268.43 492
152.6 229.8 28.4 5.3 5.9 0.6 0.2 0.69 267.77 282.1
136.4 414.4 184.3 93.5 0.2 -2.3 -2.8 0.41 258.34 67
208.4 592.4 177.8 112.5 19 13.9 3 0.52 251.38 309.6
166.5 229.1 96.6 47.1 17.9 12 2.5 0.42 223.51 297.6
58.2 76.2 27.1 26.1 18.2 17.7 11.6 0 200.39 275
114 353.2 236.1 59.2 35.8 11.8 8.32 168.55 845.6
68.3 76.3 18.1 2.5 2.4 2.3 0.7 0.26 230.18 219.2
374.1 20730.3 2283.3 32 152.1 145.3 -873.7 3.58 54.95 130.4
63.3 212.9 6.5 1.1 17.4 4.2 2.8 0.01 204.91 180.1
94.1 134.6 46.7 17.8 10.3 7.1 1.6 0.29 204.54 484.9
15.7 440.6 10.8 10.7 21.7 21.4 14.4 0.01 220.95 31.7
183.1 409.6 117.3 24.5 14.6 12 0.2 0.87 183.29 9
82.1 437.6 40.5 11.7 29 25.6 13.8 0.08 167.15 300.3
22 52.4 3.4 3 10.2 9.3 7.6 0 193.12 246.2
81 101.3 31.2 1.2 10.2 7.4 1.7 1.3 159.87 343.5
535.7 729.9 56.9 56.9 102.4 101.2 72.7 0 192.93 201.6
76.9 132.1 88 0.2 4.9 3.6 0.9 4.25 168.06 769.1
210.8 281 129.3 55.4 20.5 9.6 0.1 0.84 131.25 198.6
554.2 998.3 3467.4 525.2 -322.3 -791.7 -793.6 417.07 1119.2
62.9 112.1 56.3 37.7 16.9 6.6 2.7 0.24 137.92 156
32 73.5 57.5 30.7 9.3 2.3 -15.4 151.24 37.8
57.8 283.9 72.2 1.9 25.1 24.8 5.7 0.32 161.31 505.7
103.2 136.8 96.2 95 3.8 3.4 0 2.89 160.2 230.9
17 621.6 6.2 0.2 -0.3 -51.3 0 166.44 55
25.3 26.6 1.3 1.1 5.6 5.4 4.3 0 154.7 164
140.3 373 278.5 166.1 -0.2 -0.2 -0.2 1.23 144.4 270.6
24.5 196.4 0.2 -5.2 -22.5 -14.8 0.04 144.49 90.1
25.8 35.1 27.4 5.5 5.3 4.6 1.3 6.69 135.37 162.1
1154.2 12146.4 641.8 238.6 541.5 265.9 46.8 0.14 238.81 134.2
31.9 56.4 28.1 7.8 6.3 3.8 1 1.13 151.16 196.1
64.4 196.4 73.2 73.2 3.5 3.2 1.9 0.01 130.49 251
25.6 65.5 17.1 17.1 0.8 0.8 0.4 0 128.87 74.5
45.2 1713.2 8.5 2.1 33.2 19.9 6.2 0.04 91.28 229.2
16.9 19.2 8.2 1.1 1.1 0.7 0.4 0.69 123.1 263.5
44.9 284.3 1.4 1.3 22.3 20.6 18.1 0 100.35 24.6
32.5 34.6 7.1 7.1 0.7 0.7 0 0.99 109.74 184
57.2 76.5 39.8 8.7 8.8 7.4 0.3 6.92 100.1 236.1
56.9 84.4 57.7 8 7 5.4 0 81.49 111.2
72.1 289.2 77.6 75.4 -0.1 -1.1 -1.9 0.03 98.79 857.5
36 74.9 12.1 0.3 0.7 0.7 0.5 0.19 99.81 137.5
229.1 608.8 232.4 195.3 25.7 23.6 20.2 0.01 69.36 78.7
11.5 13.1 11.4 7.3 0.8 0.5 0.2 2.73 96.07 164.8
55.8 162.5 39.5 17.7 6.9 5.8 -4.6 0.18 96.22 18.6
37.8 44.2 3.7 2.4 4.4 3.6 2.6 0.02 90.53 117.1
73.3 412.3 45.5 40.2 5.2 3.9 1.7 0.42 90.16 58.8
37.1 38.8 20 12.1 4.9 4.6 2.1 0.68 80.34 96.4
88.9 288.5 82.4 73.4 5.5 5 3.8 0.03 93.26 482
66 185.6 80.7 56.2 14.4 9.2 2.3 0.89 72 123
82.7 181.7 88.3 3 14.8 12.7 1.6 0.68 63.89 206.7
42.1 187.4 34.3 34.3 0.3 0.2 -0.5 0 82.95 59.8
137.9 152.6 131.5 99.6 -1.3 -2.2 -2.2 87.05 226.7
27.9 157.9 25.3 14 22.1 18.2 10.3 0.13 44.98 127.9
94.4 119.1 50 49.9 1.4 0.5 0.4 0.02 78.97 37.8
31.2 81 8.5 4.4 1.5 -1.1 -1.8 0.05 66.89 61.1
38.2 70.2 37.7 18.3 6.8 2.9 0.3 3.6 68.75 88.9
374.7 1404.4 54.3 27.6 -104.9 -114.4 -114.4 0 115.33 63.5
54.5 152.6 96.8 51.2 1.3 1.3 0.9 0.83 72.75 235.2
48.1 65.3 41.7 19.7 13.1 3.4 0.4 0.93 50.9 74.2
94.3 163.5 119.2 20.2 1.2 0.8 0.5 1.24 66.33 56.5
45.4 146 65.7 36.3 10.5 8.3 5.2 0.7 55.41 58.7
0.5 18.5 0.6 0.1 0.1 0.1 0 0.09 69.32 281.2
44.5 84.6 17.4 12.8 5.5 1.3 0.6 0.02 56.9 47.9
20.2 1729.1 14.7 8.8 1.5 1.3 0.9 28.54 51.22 70.2
66.8 96.9 39.5 38.3 6 5.9 3.5 0 57.18 464.5
100.7 133.3 15.4 4.8 8.6 7.9 4.7 0.01 53.26 79.6
138.9 472.2 26.8 12.1 3.2 0.4 0.16 51.21 38.1
34.3 184.3 23.4 15 10 7.9 6.1 49.6 237.3
44 257.9 13.8 13.3 2.1 1.5 0.1 0 59.87 29.2
96.4 127 97.3 75.8 0.3 0.2 0.2 0 54.26 54.9
41 55.6 19.3 4.6 8.1 6.1 3.7 0.41 48.66 44.6
26.1 57.2 28.9 25.6 0.3 0.3 0.1 0.11 50.71 103.5
13.2 126 20.7 19 2.7 2.7 2 0 0.61 97.6
0.9 491.3 55.8 6.2 14.4 10.7 0.1 2.9 35.1 81.5
29 65.5 23.1 23.1 2.6 1.2 -1.6 44.81 50.8
44.2 52.8 8.6 0.1 1.9 0.4 -1.1 0.33 47.07 40.7
18.9 23.8 18.4 3.4 0.8 0.8 0.4 0 32.39 27.3
0.5 99.9 1.5 1.5 1 0 45.26 48.9
38.9 50 7.4 5.5 1.1 0.2 -0.1 0.12 35.66 35.3
25.2 36.2 8 1.9 2.8 1.7 0.1 0.41 35.44 59.4
13.2 22.5 4.2 0.3 1 0 -0.4 0.15 27.91 41.5
11.5 58.6 7 6.8 0.1 0.1 0.1 0.02 36.11 39
35.7 48.8 63.9 31.1 1.3 0.8 -2.3 25.75 44.2
20 126.6 14.1 12.9 2.4 2.2 1.4 0 31.01 100
27.7 62.8 16.8 1 7.6 4.2 3.6 0.63 37.51 0.1
272.5 434.1 0.4 1.2 1.2 1 0 30.67 103.5
1.3 107.3 0.1 2.2 2 1.9 0 30.49 128.1
6.2 22.4 0.1 7.8 0.8 0.8 0.5 0.01 30 50.5
6 35.9 1 0.8 0.3 0 28.58 32.2
4.6 4.9 0.2 0.2 0.2 0.2 0.1 22.5 28.33 52.2
75.9 88.6 65 45 4.4 4.2 1.6 0.72 22.64 43.5
26.1 63.9 4.2 2.9 2.1 2.1 1.2 0 27.76 2.1
160.7 1896.7 302.1 41.4 40 -2.4 0.18 15.88 5.9
10.6 18.3 10.2 10.2 1.7 1.6 1.1 0 25.09 39.2
1.8 129.5 1.5 0.9 0.8 0.5 0.3 0 33.02 13.3
0.1 16.9 0.5 0.5 0.3 0 26.14 48.9
1.3 60.9 13.1 1.9 7.8 5.4 11.5 20.98 10.4
10 26.6 3.7 0.2 -1.1 -1.4 -1.2 0.15 25.04 49.7
38.7 139 44.1 39.2 0.3 0.2 0 0.16 22.38 156.7
0.4 31.5 0.1 0.4 0.4 0.3 0 23.15 24.6
19.2 124.2 2.7 0.7 2.8 1.2 0.2 0 18.62 20.8
16.7 42.9 4 0.7 4.2 2.1 1.7 0.08 16.78 16.8
17.6 96.9 6.3 4 -7.3 -9.5 -9.9 0.09 20.26 0.2
5.8 54.4 0.1 1.2 1 0.2 0 20.7 102.1
19.3 52.4 14.1 0.3 3.2 1.3 -0.1 0.32 17.05 19.8
11.2 15.2 3.9 3.1 8.4 7.8 5.7 0 6.18 17.9
7.5 281.4 25.6 0.7 0.7 0.2 0 16.79 20.7
9.7 10.2 4.2 0.6 0.2 0.1 0.1 1.4 16.92 29
25.6 86.7 93.4 1.7 3.4 0.7 0.7 17.25 13.7
17.1 29.1 6.4 5.3 0.9 -3.4 -3.5 0.14 11.44 18.4
1.9 1.9 1.2 1.2 0.1 0 -0.1 4 15.57 5
25.6 122 20.2 6.9 1.9 1.2 1 0.13 15.81 28.1
12.7 74.9 18.6 16 -6.1 -6.6 -6.7 17.78 0.3
4 66.7 0.8 1.7 0.6 0.4 0 0 14.23 15.5
162.9 203.3 0.2 1.2 1.2 -12.4 0 12.62 164.7
15.9 160.3 8.1 7.7 0.4 0.4 0.3 0 11.58 52.5
4.4 4.4 1.5 0.1 0.2 0.2 0 0.34 11.65 82.3
2.2 5.9 3.8 3.8 0.1 0.1 0 10.07 41.8
26.1 168.7 0.1 0.1 1.9 0.8 0.5 0 9.2 17.9
10.8 355.2 93.3 1.9 -1 -2.7 -5.8 0 15.7 19.8
15.5 45.5 0.1 1 0.9 0.6 0 9.33 23.2
76.8 196 185.3 30.5 -5.1 -5.7 -4.1 14.83 0.7
8.3 90.6 217.3 5.4 -6.6 -109.8 -142.8 13.91 8.7
4.1 7 7.3 1.6 0.4 0.3 0.2 8.42 15.8
13.7 26.2 0.1 0.1 0.1 0 8.28 32.3
4 40.2 0.1 0.9 0.9 0.2 0 7.17 9.8
11.4 51.5 1.4 -3.8 -4.8 -24.4 0.07 9.16 17.9
47.1 602.9 2.6 1.7 3.3 1.1 0.7 0.05 11.07 6.2
68.1 179.8 0 0 0 0 8.07 38.1
16.9 123.4 1.9 1.9 0.7 0.6 0.5 0 7.74 1.1
3.5 16.7 1.9 0.8 1.5 0.5 0.4 0.03 8.21 1.6
26.6 155.9 5.6 1.9 0.5 0.3 0.2 0.02 6.14 218.9
10.5 33 5.3 4.1 2.7 2.7 1.9 0.04 4.1 1.4
18.9 195.5 2.8 0.6 -1.8 -7 -6.5 0.01 15.02 1.7
6.4 31.9 0.4 0.4 1.7 0 0.3 0 5.34 6.5
6 56.7 68.2 10.1 9.3 -7.6 1.07 8.2
68.7 622.8 15.4 2.9 38.6 -7.8 -3.5 0 4.97 8.5
189.1 2122.7 569.1 96.3 1 0.9 0.6 0.3 4.05 6.4
58.5 6245.5 739.6 41.8 -16.7 -38.4 -201.6 0.02 41.92 6.6
6.4 7.1 2.8 2.8 0.1 0.1 0 0.17 4.97 7.6
1.3 39.9 3.8 0.2 0.2 0.2 4.49 2.87 16
5.7 31.4 0.4 0.1 0.1 0 4.47 5.9
27 30.1 0.9 0.8 -0.4 -21 -21.2 4.81 7.1
0.7 67.8 0.1 0.1 0.8 0.3 0.1 0 3.92 7.8
0.8 97.9 0.3 0.3 -0.1 -0.2 -0.4 0 4.2 2.2
4.5 26.1 5.2 5.2 0.7 0.6 0.4 0 3.35 7.3
3.3 3.5 0.2 0 0 0 0 4.17 9.8
4.8 35.3 3.8 0.4 1.3 1.3 0.9 0 2.15 46
0.1 46.3 0.2 0.1 0.2 0.2 0.2 0 3.8 169.2
0.8 68.9 0.2 3.4 3.4 2.6 0 4.12 19.9
3.9 40.3 5.5 4.9 1.2 0.8 0.4 0 3.16 1.8
13 57.9 26.3 3 3 2.9 0 0.28 1.2
39.8 52.1 18.7 13.2 0.6 0.4 0.3 0 3.65 17.7
18 45.1 0.2 1.6 1.5 0.9 0 3.07 18.9
34.8 48.6 0.2 0.2 1.3 0.4 0.4 0 3.93 3.5
2 65.4 9.6 1.8 1.8 0.3 0.17 3.24 12.8
1.9 311.7 2.6 -2.2 -2.2 -2.2 0.01 2.5 14.6
1.9 44.9 1.2 0.3 2.6 0.7 0.5 0.01 3.33 2.2
0.3 0.7 0.1 0.1 0.1 0 2.37 3.8
7.7 8.2 9.1 6.8 0 0 0 1.87 1.7
11.8 33.3 0.3 0.1 0.1 0.1 0.08 2.51 2.8
3.7 42.3 3.3 0.5 -0.8 -2.1 4.5 0.07 3.21 4.8
2.5 29.2 2.2 2.2 0 0 0 0 2.66 6.6
1.6 151.7 1.6 1.6 0.5 0 0.07 51.8
1.6 9.4 1.8 24.3 -0.5 -0.6 -0.8 2.18 1.8
11 35 10.1 10.1 0.3 -0.3 -0.3 0.29 1.44 3.4
209.1 1069.8 149.7 0.1 91.1 35.5 -35 0.16 7.65 7.2
9.7 197.5 0.1 0.1 0.7 0.2 0.1 0 0.8 2
5.2 39.7 1.1 0.7 -0.8 0.09 0.39 0.9
8.4 38.7 1 0.1 0.1 0.1 0 1.07 1.7
32.4 35.5 0.7 0 -0.1 0 1.81 13.1
2.6 3.4 0.8 0.5 -1.2 -1.3 -1.3 0.08 1.84 1.6
0.8 60.9 0.3 0 -4.6 -4.6 0 4.96 0.3
30.6 30.6 0 0 0 0 1.24 1.5
15.3 79.8 4.5 0.9 47.9 47.7 33 0 1.55 2.3
149.1 319.9 66.7 30.5 12.4 -3.8 -7.3 0.88 16.06 2.3
8.3 37.4 7.7 7.7 0.7 0 -0.1 0.9 12.2
6.1 62.1 1.6 0.9 -1.7 -2.6 -1.8 0.02 2.65 159.4
1.1 50.1 0.1 0.1 0.2 0.2 0.1 0 0.65 0.9
0.3 3.8 0.1 0.1 0 0.09 0.67 67.9
18.1 144.5 0.9 2.5 2.5 1.6 0 4.11 0.8
0.9 55.7 0.1 1 0.8 0.5 0 0.18 4.3
43.7 44.2 0.4 0.3 0.4 0.4 0.2 0 0.32 58.2
29.1 172.5 1.5 1.5 8.3 8.3 -1 0 0.75 36.4
0.5 11.4 0.4 0.9 0.9 0.6 0 0 84.4
0.5 27 4.8 0.2 0.2 0.1 0.19 0.47 8.3
0.5 19.1 0.7 0.7 0.4 0.4 0.2 0 0.14 0.8
0.4 61 30.3 0.4 0.3 0.2 0 0.47 0.7
0.8 0.8 0.3 1.6 1.6 0.8 0 110
104.8 452.3 111.9 0.1 3.6 1.6 -1.6 7.39 0.43 0.7
0.8 32.2 0.3 0.3 0.2 0 0.07 4.3
0.7 23.8 0.6 0.6 0 0 0 0 0.74 0.7
9.6 47.9 0.1 0.1 -0.2 -0.2 -0.2 0 0.21 0.5
1 16.2 15.4 0.3 0.3 0.2 0 0.9 0.3
0.4 3.2 0.1 0 0 0 0.16 0.7
1.2 7 0.5 0.3 0.3 0.2 0.07 3
5.6 51.4 0.1 0 0 0 0.3 99.1
1.8 32.9 0.8 0.2 0.2 0.1 0 0.54 1
3.5 48.3 0 0 0 0 0.3 21.6
0.1 0.1 0 0 0 0 0.3 0.4
8.5 20.2 0.7 0.7 -1.1 -1.3 -1.3 0 1.25 5.5
0.4 3.2 0.1 0.1 -0.1 -0.1 -0.1 0 0.27 0.7
0.2 58.4 -0.1 -0.1 -0.1 0 0.2 0.2
2 9.2 -0.1 -0.1 -0.2 0 0.19 0.2
0.1 0.1 0 0 0 0 0.1 0.2
11.8 114 0 0 0 0 0.1 0.2
0.3 32.3 0.1 0 0 0 0 0 1.6
2.7 0 0 0 0 1.5
1.3 84.9 1.2 6.2 6.2 4.2 0.02 0 17.2
10.8 25.8 0.3 0.3 0.2 0 0.77 1.7
78.9 132.3 0.3 0.3 1.5 1.4 -0.1 0 0.84 20
5.9 24 0.1 0.1 0.7 0.3 0.2 0 0.12 6.2
0.7 3.2 0.4 0.5 0.5 0.4 0 0 0.7
11.2 124 0.9 0.1 -1 -9.1 -13.6 0.01 3.77 0.3
34.9 296.4 6.4 6.2 0.1 0.1 -3.1 0 1 50.7
111.8 320.5 20.9 0.9 7 5.6 -1.5 0.07 2.43 27.8
2.2 3.3 0.1 0.1 0.1 0.1 0 0 120.7
1.9 382.9 0.9 0 -1.3 -1.7 0 0.45 28.3
0.1 2 0 0 13.6
0.3 2.3 0.1 0.1 0 0 0 0.3
1 31.7 0.1 1.7 1.6 0.1 0 0.21 6
78.3 317.8 2.7 2.7 5.3 3.9 0.4 0 2.38 66.2
0.6 29.1 -1.6 -1.6 -1.9 0.01 0.14 3.1
Net worth InventoriesReceivableCash and bCurrent assTotal assetCurrent liabTrade payaPBDITA PBIT
291195.2 20810.5 91541.2 11031.7 126034.4 569369.3 89153.7 34393.5 58941.9 46676.6
56886.3 8826.3 13431.4 3640.9 26798.1 111295.7 12356.4 5969.1 16607.9 13319.5
13591.8 3194 36875.1 1637.7 41745.5 66104.7 45483.9 31833.8 1556 841.7
1414.1 55 39955.2 147.9 40402.3 51298 21593.4 17234.1 2756.1 2298.8
102753.4 5849.2 38996.4 2382.5 47241.7 227683.2 93782.8 50546.1 20424.1 17980.9
51979.1 35226.8 4070.1 1044.9 40341.8 127520.8 41291.6 20420.3 12648.6 7343.4
26385.6 25184.9 2795.5 27984.7 48673.8 16546.8 16207.1 3436.4 3394.5
13605.7 8349.8 13471.2 289.9 22354.3 36115.9 15663.1 10793.9 4029.8 3572.5
22460.7 7079.9 30610.2 213.6 38627.8 73031.5 36087.5 2175.3 9463.4 6605.9
19909.1 410.9 4519.5 2374.1 7304.5 69393.9 24149.7 5460.8 12241.9 9798.1
3592 5653.8 5455.9 2111 13220.7 20476.5 15812.4 10127.2 1779 1437
8580.2 1262.1 31351.2 13448.4 46070.4 51670.8 41861.2 5947.6 4901.9 4772.2
14364 1268 4097.8 674.3 6047.5 36658.6 14997.9 4121.5 2133.2 1921.5
72257.9 4054.6 18832.1 7377.4 36271.3 189220.4 31865.2 6497.3 17590.9 13789.8
6942.3 1468.3 44991.4 12369.8 58830.2 61756.9 49961.5 30060.6 2974.2 2236.2
11936.7 5299.2 96.3 360.7 5756.2 23488.7 3743.8 1336.6 4741.7 3934.7
7415.5 681.3 18085.3 14128.8 32895.4 38795.8 30439 22261.5 1998.1 1979.8
2492.4 425 4127.2 1132.4 5684.6 9200 4796 3164.6 1177.2 851.8
20981.3 434.7 2778.2 2314.5 5527.4 34281.1 5865.8 1923.8 8300.9 6806.4
15248.6 4029.6 9928.5 446.1 14423.7 34884.1 13960.8 2456.2 3691.3 2518.2
7652.9 3296.1 341.9 49 3699.1 17949 7783.5 3406.4 2306.7 1446.8
15697.2 11731.7 3072.2 596.6 15400.5 39515.9 11528.9 8287.5 3590.9 1822.7
-2886 2161.5 7.6 98.1 2267.2 4585.2 5449.9 1660.9 -3123.8 -3589.8
802.4 2002.3 2510.6 392.8 4905.7 5427.3 4570.3 2202.5 587.6 540.5
9953.4 7047 671.2 2099.7 9817.9 16374.3 4417.9 4693.4 4293 3475.9
223.1 9.4 2992.1 7540.2 10541.7 11083.2 10809.5 9430.2 349.3 346.5
14074.6 173.5 1272.1 1451.7 2912.6 21732.3 4346.5 1267.5 5307.7 4504.9
2542.9 741.9 4799.7 1741 7284 10194.9 6610.7 5704.9 855.4 768.6
3450.6 4273.3 168.1 72 4513.4 21424.5 7830.7 3410.8 896.3 -938.2
2197.5 1367.3 2273.3 19.8 3660.4 5518.1 3241.9 1079.1 497.8 453.8
5849.3 354.9 718.4 1342 2429.1 12579.8 1744.4 605.7 2362.4 1774
3777.3 2608.7 2513.5 22.3 5144.5 7365.4 2606.2 966.3 1396.8 1223.5
2603.5 2033.8 4859.9 642.3 7538.4 10404.1 7062.2 1228.8 354.2 341.8
7697.6 4042.7 9616.7 3713.5 17372.9 29241.2 16924 10436.6 3229 2509.3
6438.1 2746.8 1681.5 295.4 4723.7 8996.9 1399.2 660.5 1610.3 1412.2
2540 1272.7 2576.7 170.8 4020.2 8293.3 3693.1 2049.2 1070.2 817
13719.2 2503.7 87.5 286.2 2877.4 19751.7 3565.9 1552.3 2100.9 1675.4
36230.4 1102.4 1663.7 4455.7 7225.6 55470.8 4626.1 404.6 9677.3 7784.3
772 340.8 3106.9 255 3702.7 4063.2 3231.3 1789.4 158.6 148.7
3070 2227.2 1380.7 71.8 3724.7 5003 1690.4 1179.2 871.2 710.3
10019.9 999.4 905 8387.9 10292.3 20871.8 1467.6 945.7 1175.5 1100.9
464.4 89.9 4553.5 63.6 4707 9134.6 1568.9 1298.7 -102.5 -170.7
913.3 621.8 273.1 318.8 1213.7 1974.5 960.4 199 272.8 209.8
902 1149.3 2582.8 144.4 3876.5 4995 3180.5 498.7 489.6 431.8
2916.3 1884.6 1585.8 137.6 3617.2 6499.4 3093.2 1341.5 616.6 423.6
925.4 84.3 1126.6 85.5 1296.4 2190 1046.2 77.8 220.7 192.3
3125.1 2244.2 955.7 57.6 3257.5 6646 2863 827.8 1400.8 1154.6
3516.9 1258.9 1614.8 295.2 3169 6456.4 1935.5 486.6 1244.5 1086.5
872.8 1168.5 2303.2 413.4 3885.5 5009.9 3276.7 500.6 668.2 588.9
2049.5 1832 0.7 33.6 1936.1 3462.5 1107.6 769.6 796 614.1
5869.5 1120.8 3476.4 665.2 5262.4 10499.1 2848.8 2327.8 1936 1698.3
2138.3 496.8 515.8 584.1 1596.7 2764.4 508.2 274.9 442.7 435.1
4133.8 1840.3 1342.6 1178.7 4361.6 7422.2 1644.4 833 1440.1 1085.3
1344.7 781.2 1427.8 1.7 2217.2 2632.9 1194.2 1145.2 362.3 329
1291.5 1137.8 261.9 124.4 1585.6 3478.4 1820.6 574.3 207.1 10.4
1507.5 871 465.8 256.6 1593.4 4145.6 2228.8 1139.5 -19.9 -208.4
976.5 109.5 384.8 49.4 543.7 2222.3 1160 1133.1 289.2 252.3
4158 499.2 1103.4 147.3 1851.5 5365.2 725.3 250.3 124.6 97.4
793.1 681.4 475.8 126.8 1284.3 1669.7 405.4 35 347.7 314.1
1138.1 373.8 444.1 773 1590.9 2763.4 1248.4 365.9 368.5 294.3
301 261.7 1223.6 64.8 1551.4 1617.3 1297.7 905.3 100.2 96.6
2901.8 245.4 144.9 68.7 459 3953.3 431.2 335.8 1657.3 1628.5
1122.4 232.6 1212.8 146.9 1592.3 1833.6 662 434.4 142 136.2
1137 387.5 738.3 22.1 1147.9 1869.1 585 145.3 100.3 59.9
120.7 67.1 142.4 44.8 254.3 330.1 187 171.9 183.3 181.4
39.3 10.9 244.8 8.6 264.3 1096.3 1013.4 450.5 90.3 12
248.7 983.4 13.1 996.5 1133 799.9 24.1 113.4 110.5
391.9 152.7 1128.7 7.4 1288.8 2376.9 1982.3 1064.3 140.8 139.2
9253 811.3 1359.4 307.2 2477.9 16096.8 3511 659.3 -46.8 -455.6
2146.8 530.4 1011.1 106.4 1647.9 3503.7 1215 175.8 397.7 327.2
141.5 823.4 401.8 62.6 1290.3 1787.7 1564.7 1159.1 -347.6 -353.1
84.2 404.9 148.7 115.2 668.8 963.7 703.1 28.2 74.1 58.5
331.3 303.6 1706.8 171 2181.4 2318.9 1861.6 1523.9 162.5 162.5
577.2 99.7 818.3 104.5 1022.5 1327.5 714.9 96.9 160.7 155.5
1140.4 406.1 1662.1 207.6 2275.8 3808.8 1942.1 317.9 284.8 105.2
346.2 377.4 528.1 26.9 938.2 1036.5 643.6 597.4 237.4 237.3
674.5 630.2 204.6 5.7 1111.9 1192.8 455.5 165.9 175.8 167.5
281.9 6.3 0.4 0.4 8.1 283.1 0.2 5 4.1
163.9 962.8 81.4 105.2 1149.4 1303.4 1122.3 463.2 49.6 48.3
2432.4 226.9 797.2 227.2 1251.3 3690.9 721.6 510.6 523.1 440.2
377 279 336 17.3 636.2 1429.6 936.3 280.1 171.2 101.5
6123.8 9.1 802.6 125.2 936.9 10049.8 1225 251.6 506.3 396.7
362.5 296 265.9 123 684.9 958 364.8 316.6 114.7 99
117.1 28 226.4 13.4 267.8 310.1 175.7 50.2 38.7 37.4
1264 358.8 961.3 25 1348 2155.3 704.9 184.5 344.7 313.8
2747.5 793.2 1.5 18.8 813.5 4046.6 1064 352.2 336.4 294.6
217.2 95.8 275.1 17.6 388.5 516.9 268.7 87.6 60 53.1
353.7 41.7 667.2 1.7 710.6 1149.5 784.5 671.4 39.8 29
1080.8 490.1 218.3 18.4 726.8 1444.3 235.1 58.9 157.1 90.8
325.9 25.9 539.6 28.9 594.4 717.4 373.2 168.5 38 29.7
4367.2 622.3 360.8 355.1 1364.1 5195.9 573.4 58.7 -11.8 -28.1
126 69.6 449.1 5.5 524.2 591.4 234.8 22.7 46.8 45.6
765 596.1 443.1 39.4 1081.9 1300 520 138.2 130.8 101.2
588.6 299.2 384.5 138.9 822.6 1291.6 653.3 237.7 31.6 -7.7
899 126.7 55.3 403.1 585.1 2235.8 1094.6 421 635.4 552.6
6974.7 362.4 368.3 53.3 793.8 7506 278.1 87.5 789.2 648.7
471.2 139.8 201.6 6.6 348 1489.3 415.3 36.7 -4.3 -19.4
213.7 111.6 469.5 33.3 614.4 698.7 482.6 336.6 40.6 32.1
152.2 666.1 238.7 6.3 911.1 1244.6 920.6 318.3 115.9 97.6
184.3 193.7 92.8 38.5 325 534 263.3 128.2 52.8 39.2
148.5 63.2 132.7 49.1 245 259.1 107.4 3.1 18.3 15.7
114.9 27 236.2 15.4 278.6 427 233.2 212.6 15.5 5.7
82 195.9 3.7 25.6 225.2 280.5 58.7 57.3 25.9 23.2
50.2 142.9 143 17.2 320.4 513.8 332.9 152.1 11.5 -9.3
2344.3 274.1 160.8 115.2 567.8 4175 1268 132.6 300.7 228.8
284.3 17.4 534.1 59 610.5 997.7 697.7 69.9 62.8 37.9
302.4 66 304.4 25.3 396 950.7 626 530.2 23.3 17.2
1202.4 1.9 115 2.7 119.6 1385.4 167.9 144 16.4 5.1
210.4 87.7 289 46.3 423 506.7 275.5 194.7 39.7 18.4
42 275.7 199.6 44.8 520.1 539.9 182.2 177.4 54.7 52.8
302.7 267.7 295.4 15.3 578.4 1208.7 574.5 116.4 91.5 50.7
43.9 27.5 392.3 37.6 457.4 507.1 425.4 203.2 34 27.5
265.2 170 230.6 7.4 408 651 363.6 101.6 45.9 31.4
220.2 432.1 190.1 20.9 643.1 764.2 353.1 47.7 97.8 85.2
112.3 52.2 93.7 10.6 164 234.1 121.2 46.3 7.9 5.2
712.1 7.5 1270 71.6 1349.1 1664.6 800.9 296 210.2 126
82.3 7.4 163.9 2 173.3 226.2 133.9 8.6 36.4 17.7
2030.8 7 88.3 7.6 105.9 3385.8 1338 28.3 46.7 42.3
27.6 95.9 33.6 8.8 138.3 183.3 148.3 119.2 13.2 9
359.7 215.6 126.1 14.6 356.3 1095.9 328.5 28.7 147.6 111.9
1301.6 9.5 1038.5 4 1052 2466.8 231.1 226.2 1.6 -6.8
3875.1 193.1 120 3.5 663.2 4598.3 721.5 721.5 -1.4 -5.7
794.2 148.8 45.4 19.2 213.4 944.5 91.1 39.4 82.4 64.2
192.9 155.4 284.2 17.7 458.9 945.8 501.6 272.3 73.2 45.4
358.1 87.1 428.8 8.5 524.4 1263.7 592.4 393 75.3 57.7
41.9 180.4 159.3 6.8 348.2 385.2 334.7 288.3 11.4 10.3
103.3 77.7 338.9 7.6 424.2 500.1 332.7 127 40.1 27.8
-292.5 26.6 23.7 13.4 63.7 587 370.8 74.2 -49.5 -54.1
135.8 37.5 289.6 0.8 327.9 353.1 88.8 55.5 8.6 6.5
159.5 74.4 155.1 61 290.5 337.1 166.2 19.3 44.3 32.2
68 102.7 176.9 6.6 286.2 349.5 187.9 71 19.5 18.5
465 20.4 94 14.2 128.6 612.6 146.1 49.5 23.1 20.6
1716.2 330.1 1413.5 15.4 1759 1926.9 193.4 100.8 59.6 51.9
233.7 4.8 144.8 39.9 189.5 422 165.3 51.9 27 11.2
256.5 222.2 327.7 1.2 551.8 612.5 330.1 243.6 43.2 32.1
74.8 16.2 42.9 77.4 136.5 190.2 113 86.9 6.3 5.5
74.7 90.4 248.7 2.8 341.9 366.2 291.1 208.8 10.9 10.2
204.1 72.1 237.7 21.4 331.2 569.2 358.2 133.3 32.3 20.1
1513.4 136.2 121.6 5.3 263.1 1964.4 247.8 30.6 73.3 70.9
404.6 377.4 215.9 1 595.1 795.9 385.5 136.5 76 70.7
1259.2 20.3 590.7 634.3 1245.5 1833.3 318.3 301.5 17.2 10.4
77.3 152.6 0.3 152.9 228.4 150.9 135.3 3.8 3.7
34.1 66.2 189.1 2.2 257.5 283.9 239.9 205.8 12.1 10.2
72.6 4.4 82.9 6.8 94.1 136.4 60.8 23.4 8.2 7.2
247.6 89.5 41.5 12.3 144.8 338.6 87.7 38 14.4 13.2
29.3 10.7 258.6 3.6 272.9 303.2 259.8 74.4 22.6 22.1
1958.5 66.4 7.6 54.1 128.5 2068.1 51.6 20.3 150.8 139.5
121.1 27.4 98 12.6 138 279.2 139.1 20.3 32.1 22.8
174.1 21.1 343 13.7 377.8 572.8 380.8 324.9 14.5 10.4
93.5 90 15 25.2 130.2 218.6 12.8 11.4 95.4 94.2
86.7 69.3 39.2 1.3 109.8 141.1 52.4 51 -20.8 -33.8
366.1 54.1 134.4 356.1 544.6 642 234.6 95.8 80.5 72.7
333.8 148 9.3 157.3 395.8 61.7 61.6 3.8 0.2
184.1 259.5 100 3.4 362.9 517.1 318.4 87.2 60.2 51.1
234.5 489.6 379.1 7.1 875.8 1296 923.7 41.3 -20.9 -64
693.7 3.1 340.6 0.9 344.6 783.8 18.1 17 15.4 11.2
63.5 0.3 73.8 13.8 87.9 153.3 89 35.8 12.2 10.3
103.9 16.2 40.9 1.1 58.2 240.8 135.9 135.7 2.6 2.6
780.3 21.3 1159.7 35.3 1216.3 2657.3 145.1 98.3 99.3 78.4
888.5 73.2 368.3 8.1 449.6 1052.5 96.7 71 62.2 1.6
1430 510.7 26.6 537.3 1754.8 184.8 163.3 40.8 16
128.6 59.8 135.8 22.5 218.1 372.1 225.5 100.2 24.6 17.9
1550.5 31.4 65.9 2.2 99.5 1661.5 68.9 25.5 18.4 17.5
529.8 45.8 284.8 15.6 346.2 1028.3 492.7 120.8 -2.6 -28.7
92.3 35.4 157.8 1.2 194.4 223.3 130.1 28.5 5.5 4.3
97.7 112.9 100 7.3 220.2 754.2 616.1 106.2 43.5 32.1
129.3 388.3 12.7 401.3 464.4 332.2 323.8 3.7 2.3
292.7 21.8 40.3 5.6 67.7 511.5 40.5 22.7 164.2 136.8
181.4 126.7 65.6 41.3 233.6 415 187.1 62.4 25.7 20
167.3 35.5 93.8 0.1 129.4 243 74.2 15.4 10.2 7.7
81.2 5.4 71.2 57.5 134.1 185.5 86.3 77.6 35 32.4
109 82.8 91.8 20.9 195.5 254.5 141.4 19.7 10.7
80.5 16.2 207.8 2.7 226.7 263.2 161.5 66.9 12.6 11.3
27.5 69.1 102 8 179.1 259 204.4 111.9 -23.8 -29.4
51.6 18.1 185.5 4 207.6 274.4 168.7 47.2 -19.6 -25.3
72.4 3.8 137.3 7.7 149 227.5 135.8 111 4.7 4.6
781.9 142.2 225.5 3.2 370.9 991.4 179.3 19.4 56.5 47.7
49.3 10.3 119 2.5 131.8 139.9 82.2 68 6.2 5.9
49.3 19.6 20.6 29.6 144.1 420.6 170.6 11.4 4.9 -1.4
66.9 82.6 39.5 2.2 124.3 188.4 93 19.5 20.3 14.2
203 46.5 43.8 15.7 106 244.1 31 25.5 22.8 18.5
42 78.9 127.5 8.7 215.1 543.1 177.7 23.1 44.5 38.3
6665.3 272.5 1.1 273.6 6848.3 144.5 62.5 10 7
45.4 5.7 71.9 0.4 78 148.9 87.1 33.1 22.6 14.9
193.4 94.9 10.3 18.7 123.9 292.5 70.9 1.1 16 10
130.6 68.4 84.6 3.9 156.9 235.2 88.7 26.4 18.8 11.5
37.5 87.2 78 2.9 168.5 191.8 124 27.2 23.7 20.6
59.1 10.9 28.5 1.6 41 118.6 41.8 9.2 7.4 7.3
258 39.8 140.7 15.3 195.8 377.8 111.5 42.7 19.3 11.4
116.4 6.6 178.3 0.6 185.5 268 151 151 1.7 1.3
127.6 108.4 110 2.6 221 285.1 152.3 55.3 9.7 6.9
147.8 1.8 23 2.7 89.7 171.7 16 8.5 6.7 6
192 73.6 77 0.2 150.8 323.6 98.7 33 8.1 1.6
57.2 137 32.8 8.2 179.3 1029.7 399 46.4 10.3 -7.4
433.1 2.1 58.2 40.6 100.9 601 33.5 9.7 66.1 34.6
62.9 67.1 93.9 2.7 163.7 196.6 120.8 36.3 15.3 12.4
110.2 40.2 92 18.6 150.8 263 74.9 33.3 8.8 7.2
57.2 17.6 2.4 1.8 21.8 60.4 2 0.7 -0.3
221 19.4 501.5 4 530.3 564 331.3 316.8 10.9 9.1
113.4 36.7 99.1 5.6 141.4 204.1 9 7.2 -1.8 -7
209.7 34 113.2 1.3 149.6 385.9 170.6 56.4 -1 -1.4
305.2 85.1 164.6 3.2 256.5 631.3 212.1 70.2 29.9 24.4
123.4 94.1 52 2.4 148.5 203.8 71.6 26.4 18 9.8
39.9 35.4 30.3 15.7 85.6 99.6 48.4 46.5 11.4 9.4
44.2 6.2 511.5 6.3 524 699.9 602.5 55.7 30.8
77.1 18.9 49.9 3.3 72.1 91.3 11.3 1.4 2 1.8
3890.9 3.5 192.6 196.1 20935.9 4209.4 20.4 71.3 65
193 1.2 49.8 0.5 51.5 212.8 5.3 1.8 16.1 1.1
104.9 36 148.3 27.4 211.7 251.8 137.2 81.5 21.1 18
424.9 4.7 1.2 6 442.5 11.9 4.2 14.5 14.2
160.4 52.8 80.2 0.8 134.8 322.7 124.9 26.6 -0.4 -19.5
388.6 15.2 17.4 40.4 73 437.4 30.2 4.7 32.2 27.1
123.1 57.6 32.1 1.3 91 125.7 1.5 1 15.3 14.7
44.3 81.8 27.3 1.7 110.8 173.1 86.9 6 27.3 23
638.5 399.5 109.6 8.2 517.3 687.7 5 5 15.6 13.2
25.3 37.7 35.3 6 80 136.2 7.3 7.3 15.7 11.7
96.5 115.7 94.1 0.4 210.2 274.3 132 57.1 22.3 11.5
-1286.2 42.1 591.5 33.5 667.2 1082.7 1975.1 344 1140.1 1120.6
49.7 16.9 32.9 2.2 52 97.6 42.3 29.1 15.3 5.8
-128.8 12.3 25.7 0.8 38.8 72.7 91.3 45.3 -42.3 -48.7
174.1 90.4 37.3 6 133.7 286.4 108.5 106.3 -21.1 -21.7
9.7 9.3 2.8 0.5 12.6 60.2 8 0.2 2.9 2.1
72.3 1 17.2 6.8 25 248.3 0.2 -0.9 -1.6
29.3 20.4 18.9 2.1 41.5 42.8 13.4 13 5.3 5.2
90.8 43.1 0.7 47.1 269.9 175.8 60 -0.4 -0.4
51.7 3.9 35.1 39 83.4 31.4 -0.8 -20.8
66 33.8 18 5.4 57.3 121.1 42.7 19.6 9 6.4
9113.8 997.2 546.3 1546.5 11206.4 852.1 147.7 493.7 323.7
24.7 13.1 18.3 7.9 39.3 61.1 28.5 6.3 7.3 4.1
118 41.7 40.2 0.4 82.8 180.4 60.1 54 3.8 3.5
48.7 4.3 6.5 0.2 11 50.9 2.1 2.1 0.6 0.6
1641.3 198.9 4.9 209.1 1858.3 159.9 148.3 2.5 -3.4
24.8 12.6 23 0.8 37.3 44.5 18.5 16.6 1.4 0.7
247.5 2.4 25.2 27.6 250.1 0.7 0.6 9.5 1.5
12.7 32.4 3.5 35.9 36.7 1.1 1.1 0.4 0.4
10 45.6 67.8 4.2 117.6 140.9 81.2 37 17.9 14.5
-80.7 28.4 31.3 2.9 62.6 88.7 62.1 9.4 6.1 4.1
318.1 45 183.4 4.8 233.2 541.9 220.8 219 114.7 113.7
61.6 7.7 137.5 0.2 145.4 215.7 151.6 98.7 1.4 1.3
251.3 164.9 25.8 3.1 193.8 520.1 231.2 178.7 26.2 23.4
1.9 4.9 51.4 0.4 56.7 59.7 57.6 57.3 1.4 0.8
120.3 1.8 21.5 3.4 27.3 155.6 33.1 5 9.5 8
41.8 9.7 11.5 20.8 42 47.7 4.1 3.1 5 4
258.6 28.1 42 18.5 88.6 441.5 32.3 28.4 8.3 6.9
147.9 20.8 17.4 0.7 38.9 171.9 21.2 13.8 6.7 5.6
212.5 8 110.9 9 127.9 316.8 102.7 93 10.6 9.1
67.4 15.2 73 2.2 90.4 201.7 81.8 54.7 18.6 11.2
89.5 85.6 93.3 0.9 179.8 295.8 202.2 2.2 17 12.7
152.9 26 21 0.6 47.6 176.2 22.2 21.5 2.6 1.6
-42.5 0.4 39.4 9.2 49 63.4 44.1 11.5 -1.6 -2.4
113.8 3.1 69.9 6.1 79.1 207.6 77.9 38.1 9.4 4.8
68.6 62.1 1.1 63.7 89 19.1 19.1 1.6 1.2
71.3 5.2 16.1 21.4 77.6 4.5 4 3.9 2.1
11.4 10.1 31.2 4.2 45.5 72.1 40 31.4 7.6 3.5
1085.1 224.9 61.2 45.1 399.3 1310.4 58.6 32.1 -25.1 -40
57 74.2 0.2 74.4 149 91.6 91.1 3.1 3.1
21.4 20.7 12.4 17.4 50.5 70.1 46.3 17.5 16.3 6.5
20.8 28.5 12.7 29.5 70.7 150 128.6 0.4 6.6 6.3
46.4 1.7 36.5 1.3 39.5 137.6 50.9 21.1 12.1 9.6
16.5 34.7 0.5 35.2 35.2 17.2 17.1 0.4 0.4
65.4 24.2 15 39.2 79.9 12.9 10.4 5.4 1.5
55.8 14.4 5.2 12.4 32 1741.7 20.9 11.7 10.1 9.9
100.8 50.8 0.6 52.9 134.2 27.3 25.2 20.4 13.2
127.2 24.4 27.5 50.1 102 144.3 16.7 16.3 12.3 11.6
404.7 55.4 76.2 131.6 471.9 28 9.2 0.3
12.1 6.5 51.9 5.6 64 203.3 42.1 4.7 16.9 14
244 59.4 0.1 59.5 259.9 14.7 13.8 2.5 1.9
26.2 8.9 13.5 0.3 22.7 30.7 1.1 1.1 2.1 1.1
35.4 4 32.8 0.1 36.9 49.6 14.2 10.4 3.7 1.9
28.5 0.1 25.3 4.7 30.1 57 28.3 25.8 0.5 0.5
108.7 33.6 5.7 39.3 147.7 37.1 30.3 6.3 6
117.1 12 2.9 14.9 496.1 30.9 3.9 26.5 22.5
26.3 22.5 3 1.1 26.6 57.9 22.4 22.4 2.6 0.5
38.3 23.9 20.8 0.3 45 52.2 2.4 0.1 1.9 1.5
-3.7 1 3.6 4.7 9.3 14.3 14 0.1 -5.4 -5.7
104.5 0.1 1.8 1.9 104.7 0.1 6.1 6.1
31.9 8 22.2 3.8 34 44.2 5.8 4.4 -0.2 -1.7
24.7 11 13.5 1.7 26.7 35.1 6 0.5 4.1 2.2
17.5 9.3 1.2 2.9 13.4 22.4 2.1 0.1 3 2.3
50.8 9.6 0.8 0.4 10.8 57.3 6.3 6.3 1.2 0.6
-48.9 0.2 6.4 0.7 36.1 46.7 61.6 32.4 11.3 7.5
113 42.5 1.5 44 152.5 37 36.3 6.6 4
17.1 19.6 1.8 21.7 53.3 18.3 -10 -16.8
433.8 164.1 39.7 0.3 204.1 435.1 1.2 1.3 1.2
108.8 4.2 0.2 4.4 112.9 3.8 3.4 2.3 2.3
14.4 21.1 0.1 21.2 23 0.4 8.1 0.8 0.8
36.2 6.5 1.2 7.7 36.7 0.2 0.2 2.1 1.9
9.5 10.2 20.7 30.9 37.2 20.5 0.1 1.6 1.3
23.2 44.1 7.4 0.6 52.1 60.2 35.5 16 3.9 3.5
73.8 8.1 4.8 8.5 29.5 93.7 10.1 9.1 24.5 24.5
2151.5 18.2 4.7 22.9 2159.1 6.8 31.9 28
10 0.5 4 0.1 4.6 11.9 1.9 1.4 2.8 2.8
127.7 4.6 53.1 1.1 58.8 140.8 4.6 1 3.6 2.4
15.8 15.7 0.1 15.8 16.7 0.8 0.8 0.5 -0.9
-57.5 1.1 0.1 1.2 48.8 12.8 1.7 -0.2 -2.4
27.3 4.3 1.9 13.8 20.9 31.4 3.2 0.1 6.9 6.5
83 3.9 82.4 86.3 169.1 50.8 47.3 1.8 1.7
31.6 0.7 0.7 31.8 0.1 0.4 0.4
121.6 2.5 6 11.7 20.2 125.4 1 3.6 3.2
42.3 9.4 12 1.6 23 49.6 7.3 1.2 5.7 4.7
69 0.9 3.2 2 6.1 80.5 1.8 1.4 -11.9 -14.3
55 3.4 0.2 2 5.6 55.5 0.1 1.5 1.1
30.7 8.5 7.4 0.5 16.4 47.2 12.8 8.8 4.3 1.7
13.2 2 3.7 3.5 9.2 20.2 3.4 3.2 5.8 5.7
255.8 4 9 5.4 18.4 265 9.2 0.9 0.8
2.6 15.5 1 0.2 16.7 17.3 7.7 0.2 0.6 0.5
-10.6 0.3 3.3 23.6 27.2 89.3 84.8 1.9 5 4
17.2 3 11.1 1.9 16 25.3 5.4 4.1 2 -1
0.4 0.7 0.7 0.8 0.1 0
100.5 16.9 30.6 12.1 59.6 110.4 7.3 2.8 3.2 2.4
-18.4 1.2 1.2 44.2 12.4 -5 -21.3
61 2.6 1.2 3.8 66.9 1.7 3.2 1.1 0.3
202.4 127.1 34.9 20.8 182.8 202.6 0.2 -0.4 -0.5
157.9 4.2 15.4 13.6 33.2 158.2 0.3 0.2 1.6 1.3
34 9.5 20.5 5.3 35.3 35.7 1.7 0.1 0.2 0.2
0.7 2.3 5.1 0.9 9.4 10.4 8.8 8.8 1.3 1
211.1 2.7 2 23.7 28.4 212.3 0.6 0.3 8 2.8
267.9 6.1 5 5.2 19.3 408.7 135.9 64.6 12.9 10.4
43.7 0.9 5.3 2.5 9.2 51.8 5.9 1.8 1.5 1
-18.4 16.3 58.9 0.4 75.6 207 220.1 30.4 -3.3 -5.5
-170.5 1.9 0.5 2.4 84.5 245.2 11.1 -2.1 -2.2
0.6 2.2 3.5 5.7 46.3 23 1.4 1.3
32.8 15.3 1 16.3 33.7 0.9 0.9 1.2 0.1
40.2 8 8 40.5 0.2 0.5 0.5
72.3 0.2 37.5 38.1 82.5 1.2 28.8 28.2
652.3 2 35.5 6.6 48.9 734.6 44.7 1.9 3.9 1.8
180.4 80.8 24.4 0.8 106 222.8 42.2 42.2 3.6 3.6
120.9 1.2 17.9 19.1 122.7 1.4 1.2 1.8 1
12.4 1.7 0.8 2.5 13.7 1.3 -0.4 -1.1
151.3 8.6 53.4 13.9 75.9 189.4 37.3 32.7 3.5 2
31.3 2.8 1.1 3.9 34 1.8 0 0
190.9 1.7 6.8 21.7 30.2 202.4 2.2 1.9 14.4 8
30.9 0.2 7.3 0.1 7.6 31.5 0.1 0.1 0.2 0.2
-26.5 2.6 25 27.6 74.1 75.3 35.1 34.5
535.9 34.7 23.6 58.3 619.1 12.2 1.3 12.5 0
1912.1 0.1 192.5 0.1 192.7 2383.5 146.2 79.7 1.2 1
1361.8 122.7 3.4 126.1 5866.6 370.3 21.9 9 -33
3.7 0.6 5 5.6 9.8 6.1 5.4 0.2 0.2
51.9 16 1.5 17.5 70.9 16.7 11.6 3 2.7
30.5 0.9 0.3 1.2 31.5 0.4 0.1
29.4 12.2 1.5 0.2 13.9 29.6 0.1 0.4 0.4
67.6 2.6 0.1 3 69.9 1.9 1.9 0.6 0.5
97.3 0.5 0.5 97.4 0.1 0.1 0.3 -0.1
33.4 4.3 4.5 38.3 4.5 0.8 0.7
3.3 1.5 1.9 0.2 3.6 3.7 0.4 0.1 0
61 12.8 2.2 15 63.4 0.6 29.2 18.7
46.7 95.1 13.8 108.9 139.7 93 92.4 2.4 2.4
70.9 7.9 2.7 10.6 73.6 2.3 3.5 3.3
30.2 5.5 0.2 5.7 41.9 6.9 6.3 0.7 -0.1
23.5 10.5 1.5 12 57.5 33.8 -7 -7.1
33.1 0.2 2.4 8.4 11 43 7.5 7.1 1.8 1.3
45.1 1.2 5.9 17.8 25.1 46.7 1 0.8 1.9 1.8
47.5 0.8 3.8 31.6 36.2 47.7 0.2 0.2 0.9 0
55.9 1.5 3.3 0.5 5.3 62.2 6.3 6.9 6.6
305.5 0.1 0.1 4.5 4.7 309.8 2.7 0.4 0.4
41.4 1.5 0.5 2.2 47.1 5 0.2 0.8 -0.3
31.7 3.5 0.1 3.6 34.6 2.9 2.9 0 0
-0.9 7.3 0.1 7.4 7.8 8.7 6.4 48.7 48.7
30.5 3 6 0.1 9.1 37.1 2.8 2 0.8 0.7
34.6 2.7 2 4.7 38.8 4.1 0.6 0.6 0
27 2.5 2.5 27.1 0.1 0.1 0 0
152.2 1.5 69.1 3.6 74.2 153.1 3.7 3.7
-33.1 2.7 0.8 3.5 11.1 3 19.6 -0.7 -0.8
20 2.4 5 5 12.4 35.7 9.2 9.2 1.1 0.6
917.2 112 6.7 89.4 208.1 954 21.2 0.7 94.6 64.1
197 0.5 1.7 8.7 197.6 0.2 0.2 0.8 0.6
19.9 0.1 0.1 27.1 3.2 3.2
29.4 0.2 0.1 8.7 39 1.1 0.1 0.1
34.7 27.5 5.8 4.6 37.9 37.9 2.5 2.5 0.2 -0.5
1.1 0.5 0.2 0.6 1.3 2.2 1.1 1.1 -1.8 -1.9
48.4 0.2 0.6 0.8 49.3 0.9 -0.3 -1.6
28.3 22.6 0.6 7.5 30.7 30.7 0.4 0.4
43.5 1.3 12.2 13.5 60.9 5.2 1.5 -1.7 -2.4
133.4 17.4 123.5 3.2 144.1 281.6 38 20 9.4 -11.5
-20 15.4 0.7 0.1 16.2 45.2 17.5 17.5 1.7 1.1
52.3 58.9 15.6 12.3 86.8 108.7 56.1 6.3 -2.7 -6.5
49.4 0.3 0.4 0.7 51 0.5 0.5 0.5 0.5
30 21.9 1.3 23.2 35.9 5.6 5.6 -1.1 -1.1
141.8 7.9 1.7 9.6 144.4 1.1 1.6 1.6
55.9 2.4 0.3 2.7 57.2 0.4 2.4 1.5
58.7 60.1 0.6 60.7 134.5 64.7 59.6 1 1
161 16.5 24.1 4.3 44.9 176.3 15.3 15.3 12.1 12.1
33.7 21.4 0.7 22.1 38.5 4.7 3.5 3.9 3.5
110.9 2 10.6 12.6 118.4 5.8 4.1 4
18.6 0.7 0.7 21.4 0.7 0.7 0.4 0.4
30.9 26.5 4.2 30.7 31.2 0.2 0.4 0.4
51.4 1 3 4 51.4 0.8 0.8
93.5 32.9 0.8 33.7 196.1 38.9 0.1 66.7 62.3
32 4.3 4.3 32.2 0.2 0.2
23.2 0.5 1.4 1.9 40.8 17.6 17.6 0 0
47.9 0.3 5.3 14.9 48 0.1 0.1 0.3 0.3
116.4 1.4 1.4 119.5 1.9 0.3 0.3
40.6 0.4 1.3 1.7 40.6 0.1 -0.2
31.1 1.9 14 15.9 47.1 0.6 0.9 0.9
51.5 23.3 0.7 24 72.6 21.1 20.9 0.1 0.1
32.2 1.4 0.9 2.3 33.4 1 1 0.4 0.3
48.1 23.5 4.1 27.6 69.6 21.2 21.2 0.1 0.1
0.1 0.1 0.1 0.1 0 0
17.6 4.7 1.7 6.4 21.3 1.7 1.7 0.3 0.1
3.1 1.8 0.4 2.2 3.1 0 0
58 57.9 0.1 58 58 -0.2 -0.2
9.3 1.6 0.2 0.4 2.2 9.3 0 0
0.1 0.1 0.1 19.8 19.7 19.7 0 0
103.8 1.4 0.5 11.8 114 0 0
32.2 0.3 1.7 2 32.7 0.5 0.2 0.1 0.1
31.3 2.4 0.2 4.6 33.5 0.5 0.4
80.4 6.6 1.2 5.5 13.3 91 7.7 3 6.6 6.4
25.1 2.1 9.3 11.4 26.4 1.3 1.3 0.1 0.1
131.7 68.5 4.7 1.6 74.8 136.4 4.7 4.7 3.5 3.2
63.1 3 0.2 9.1 12.3 64.3 1.1 0.8 1.3 -2.8
41.2 2.3 5.5 7.8 41.4 0.2 5.7 5.7
86.2 10.6 4.2 0.5 17.6 120.6 3.7 0.1 -2 -5
410.4 17.5 37.1 8 62.6 438.8 28.4 28.2 32.9 32.9
276.2 104.1 13 1.8 118.9 308.6 32.4 11.3 11.5 11.3
31.2 0.2 0.8 1 34.7 3.4 0.9 -1.2 -1.2
381.1 49.4 3.9 53.3 412.7 30.6 30.4 0.6 -0.5
32 12.6 0.4 13 44.7 12.6 12.6 0.7 0.4
62.5 1.1 1.1 67.7 5.2 0.1 0.3 0.3
31.4 0.3 1.2 1.6 31.7 0.1 0.3 0.1
274.8 35 31.2 11.5 77.7 292.8 18 17.9 13.8 13.4
29.1 2.1 1.1 3.2 29.7 0.1 0.1 0.7 0.6
Rs. Million Times Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
Profit afterDebt to equCost of gooNet sales Net worth InventoriesReceivableCash and bCurrent assTotal asset
30391.7 0.33 494292.8 516348 350945.5 16094.4 72675.7 17747.7 147857.9 576601
8825.2 0.47 381341.7 271215.3 66139.7 2461 9996.6 21848.9 36895 146861
479.1 0.21 172288.6 119658.9 14121.3 7533.3 14345.6 784.6 23073.9 44366.8
261.9 9.76 137012.3 101933.5 1721.7 4.2 41784.8 187.3 42224.2 53183.2
4330.2 0.59 124438.2 81436.6 35450.8 5402.9 28641.3 1470.7 35514.9 146196.5
740.6 0.93 85499.95 83533.1 34626.6 8599.2 10248.2 778.4 22596.9 99108
2031 0 126080.1 124754.4 28853.7 37472.7 1614.5 46230.1 64439
1829.1 0.21 114555.3 123075.5 15384.4 14868.7 14794.2 497.9 30160.8 39278.6
2367.8 1.76 71210.63 87709.8 22060.9 8723.7 39765.2 309 50735.5 79681.5
4435.8 1.62 79859.55 61040.1 15091.5 413.4 3381.2 678.4 4500.4 60948.3
124.3 1.66 55997.58 16402.2 2685.1 956.8 670.9 811 2438.7 6652.3
2034.9 2.92 83734.75 81572.4 10011.2 301.4 32771.9 3570.1 36643.4 42824.4
-708.9 0.7 41378.94 24972.3 9844 957.6 3313.4 995.5 5266.5 27901
6977.2 0.72 43689.92 68768 130010.5 3165.2 11789.4 8366.3 60283.9 273945.3
909.9 1.57 51816.66 28663.1 4978.1 152.9 31588.3 9450.5 41193.2 50767.5
2113.9 0.74 58455.31 86555.4 15118.6 6602 106 328.8 7036.8 30829.3
493.1 0.17 44398.66 45294.6 7704.8 762.5 17906.2 10595.6 29264.3 36272.8
296 1.35 23799.26 19025.7 2673.2 94.1 2236.9 1124.2 3455.2 6877.7
4377.3 0.07 28465.8 36839.6 25164.3 575.8 2685.2 4540.6 7801.6 33914.5
783.5 0.91 32169.31 16652.7 15716.7 5980.6 15577.9 2201.4 23807.9 44741.5
407.4 0.68 25695.63 35270.3 7786.4 3858.7 239.7 52.8 4151.2 19178.8
185.5 0.81 24379.75 32938.6 16232.4 13050 2989.2 146.2 16185.4 39849
-3792.1 18167.57 68366.8 18739.6 32972.4 1327.1 913.6 35977.3 55856.7
116.9 2.77 20557.29 26782.1 1001.9 2543 2676 888.4 6107.4 6752.8
2311.7 0 18289.42 24011.7 12220.9 6789 882.8 3405.1 11076.9 17312.2
92.4 0.3 18412.06 19099.9 309 3.2 2217.7 9139.9 11360.8 12474.6
3010 0.01 15341.64 20764 17204.9 180.3 1270.7 1750.3 3201.3 23786.4
154.4 0.72 31329.03 38777.3 3231.6 1416.7 3491.8 701.2 5615.8 10303.4
-2281.4 3.8 14802.54 59558.8 9054.9 14105.3 3896.6 196.1 18960.6 45842.6
39.2 0.96 16428.59 17728.6 2266.1 1641.5 2384 11.7 4037.2 5920.1
960.7 0.61 11179.23 11287.3 6139.8 387 427.1 121.4 969.9 14363.4
707.2 0.18 14152.48 18581 4707.8 2047 2928.9 76.2 5052.1 7352.9
103.1 0.82 4392.47 2339.4 2659.3 1559.5 5867.8 646.4 8075.8 11003.2
1431.9 0.35 25680.57 38554.3 9571.1 3032 14376.8 3046.2 20455 35081.5
923.2 0 9286.46 15595 7209.4 3247.3 1867.3 312.3 5426.9 10020.7
443.8 0.67 12253.62 17159.2 4197.6 1212 3170.8 182.2 4565 10441
1000.3 0.16 9342.32 14748.4 14329.5 2701 101.7 266.3 3069 21044.4
4103.6 0.32 2592.48 9914.1 40666.4 1177.3 1624.8 5595.1 10642.2 58585.9
87.3 1.66 10009.94 17980.4 888.4 619.2 2640.9 361.7 3621.8 4523.5
478.6 0.1 7019.22 12096.6 3363.4 2781.1 1519.7 69.9 4410.8 5808.3
791.1 0 5233.63 6904.8 11935.8 724 687.8 11257.7 12682.6 14513
-197.3 15.17 2637.55 189.3 250 66.7 4793.5 33.4 4893.6 9252.8
115.5 0.36 8696.35 10355.1 1033.5 791.6 413.5 141.5 1346.6 2394.8
97 2.14 9418.6 11375.7 985.9 996.9 3531.8 201.5 4730.2 6041.7
144.7 0.6 6772.47 8711.2 3254.3 1901 1772.7 129.5 3821.9 7039.8
74.1 1.1 5512.97 4592.6 943.6 91.8 647.2 56.3 795.3 1646.7
486.1 0.7 6793.5 9221.4 4432.2 2613.7 992.2 114.5 3720.4 7646.8
676.6 0.19 5206.52 9168.3 4210.1 1321.8 1900.2 594 3816 7486.9
117 2.31 5646.03 7930.3 1048.9 1034.6 2661.7 382 4080.5 5345
371.6 0.15 5763.64 8088.4 2307.3 2044.3 0.9 42.8 2088.1 4479
977.5 0.07 5155.81 9296.2 7372 1293.2 5142.3 533.2 6968.7 13917.7
310 0.07 4604.34 5017.1 2315.4 486.6 557.2 556.3 1600.1 2911.4
597.7 0.31 3988.55 6167.1 4460.7 2217.6 1535.3 958.3 4777.2 8020
213.3 0.02 5356.16 7004.3 1525.7 997 1719.7 68.2 2788.9 3295.7
-186.6 1.03 3800.62 5319 1544 1008.9 375.1 194.2 1642.2 3592.5
-208.4 0 3472.23 5599.5 1560.1 781.8 909.6 774.4 2465.8 4363.9
141.4 0.06 2356.42 3657.6 1050.9 36.3 347.1 10.9 394.3 2523.3
30.3 0.12 4634.59 4498.5 4201.4 503.9 1111.5 107 1722.4 5325.9
150.6 0.63 4359.25 4827.6 1099.1 494 323.6 498.8 1316.8 1830.2
156.1 0.37 2850.01 5184.3 1318 414.5 466.2 771.6 1652.3 3038.4
35.2 1.27 4193.09 2076.4 313.2 339.1 995 67.4 1401.7 1468.6
1164.2 0 2446.39 4147.2 3079.5 234.9 393.1 366.3 994.3 4118.6
87.9 0.18 4948.25 4530.6 1456.2 1 805.8 132.3 939.1 1930.2
3.6 0.39 2713.17 3091.1 1128.2 475.5 820.7 21.6 1317.8 2024.2
12 0.15 3612.66 2584.9 123.4 31 323 14.6 368.6 438.6
0.1 3.34 3741.55 5231.9 39.7 9.8 269.2 61.1 340.1 1182
6 2.7 2981.63 3806.9 255.5 1000.6 20.8 1021.4 1177.7
32.4 0.01 2082.11 1573.3 402.3 1175.8 5.2 1181 2116.3
-937.5 0.59 10587.65 13328.4 7316.3 907.4 1623.3 219.2 2763.6 12875.1
113 0.42 3455.28 4227.4 2151.7 649.9 1168 155.9 1973.8 4298.8
-360.2 0.02 3159.26 2422.4 61.6 340.4 159.5 71.3 571.2 1025.3
10.8 8.33 3088.03 3103.7 89.8 412.1 149.2 36.6 597.9 832.8
57.5 1.07 6021.87 4351.7 344.2 243.9 1561.5 141.1 1946.5 2176.8
46.7 1.07 2465.33 3354.9 544.3 22.8 611 99.8 733.6 1111
-74.5 1.57 2052.63 3208.4 -235.5 483.7 967.4 159.6 1610.7 2722.6
123.4 0.01 4158.22 3253.1 424.1 248.4 495.7 8.7 753.2 1410.5
97.3 0.35 2369.52 3342.2 801 916.7 235 2.3 1154 1474.9
2.9 0 2578.19 692.2 302.3 27.1 0.3 0.1 29.9 304.9
2.6 3.73 2299.58 4259.6 190 482.4 353.1 55.7 891.2 1011
235.3 0.28 3429.72 3391.3 2588.9 108 1035.9 118.4 1262.3 4109.3
22.9 1.41 2173.79 5927.6 434.1 408.3 318.8 56.5 798.3 1576.5
238.7 0.45 3783.06 4791.5 6160.8 13.1 966 204.5 1183.6 10515.6
64 0 2412.21 2395.1 391.3 391.8 248.7 125.7 766.2 1042.8
14 1.05 1741.96 1244.9 126.6 30.5 218.5 3.6 252.6 289.4
179.8 0.31 1656.42 3244.1 1609.6 448.2 1172.3 671.7 2292.8 2701.1
97.5 0.3 2331.85 3219.2 2960.3 1088.8 2.1 37.9 1128.8 4517.3
14.2 0.91 1359.08 1016.7 226.4 66.7 242.3 29.1 338.1 480.6
10.9 0.31 2113.78 2459.7 367 20.8 724.8 16.2 761.8 1249.9
39.1 0.06 1280.38 1963 1107.2 571.8 222.2 31.7 825.7 1552.3
6.6 0.62 1259.08 1065.7 332.5 19.4 513.7 57.4 590.5 702.3
-22.8 0.07 2339.39 2603.8 4395.5 624.5 371.6 351.3 1347.4 5151.2
7.3 3.23 1492.06 2455.4 130.1 69.5 1111.1 22.2 1202.8 1218.6
42.7 0.43 1588.73 2747.3 911.1 761.5 542.8 49.3 1353.6 1768.8
-53.2 0.65 1181.71 1464.1 600.4 286.8 452.6 106.4 845.8 1326.4
409.4 0.02 1690.91 2266.6 1244 179 172.2 647.6 998.8 2625.9
491.6 0 1246.84 2234 6361.9 397.4 422.9 69.3 910.4 7157.3
-24.9 0.65 573.74 798.3 459 165.2 297.9 4.2 472.7 1547
6.8 0.56 2196.79 2478.3 220.9 146.2 405.7 53.9 605.8 780.2
3.9 4.09 915.29 1351.4 456.9 449.7 615.5 12.8 1078 1385.3
11.8 0.91 1254.12 1525.4 197.9 168.7 424.2 40.9 633.8 831.7
4 0.67 1507.41 1892.7 159 88.6 177.8 1.3 269.7 289
0.8 0.86 900.29 1250.6 119.9 54.3 279.8 25.3 359.4 483.7
11 1.61 1716.46 2404.7 102.9 247 3.7 32.8 283.5 342.7
-44 5.43 1158.21 855.1 -39.2 4.3 2.3 4.8 11.4 210.5
96.2 0.5 596.35 1386.7 2507.5 109.4 268.6 96.6 479.5 4467.2
14.6 2.19 1532.51 1046.4 341.1 26.9 300.3 77.1 404.3 1096
2.7 0.28 961.95 977.5 310.6 158.3 169.7 43.5 371.6 966.4
1.9 0.02 1145.25 1202.3 1212.8 3.6 181.2 0.6 185.4 1286.1
7.8 0.23 1189.14 1230.4 221.4 97.2 309.5 35.9 442.6 565.3
20 7.52 2522.79 4704.8 64.9 489.6 422.4 52.1 964.1 1010.6
6 2.13 1054.37 1138.4 304.2 180 243.3 14.1 437.4 1007.5
3.2 5.83 1003.02 856.9 48.1 35.8 264.5 37.9 338.2 420
2.8 0.74 1030.03 1902.4 269.2 161.7 477.5 12.5 651.7 899.9
38.1 1.95 944.91 1241.5 248.6 473.9 198.9 9.2 682 819.5
-1.3 0.44 474.85 355.9 115.6 26.8 136.3 20.3 183.4 222.7
36.2 0.61 718.59 1720.7 771.3 80.9 1513.9 322.7 1917.5 2151.9
0.5 1.61 983.04 923.9 87.7 13.6 167.8 1.1 182.5 228.1
3.5 0 750.44 1217.2 2094.3 6.5 27.9 62.8 99.6 3714.7
3.1 1.22 976.66 883.4 31 89.4 28.7 19.2 137.3 178.8
14.4 1.5 753.23 977.1 361.5 214 217 6.7 437.7 1113.8
-7.1 0 922.39 1004.2 1305.6 17.7 54.4 0.6 72.7 1484.1
-11.2 0 1076.97 1015.8 3864.2 197.8 95.7 1.1 295 4440.6
49.2 0.02 661.56 936 820.4 167.2 84.4 16 267.6 1003.5
5.5 2.19 1377.27 1286.5 208 145.6 235.5 20.3 404 863.7
6 1.24 1065.17 895.4 368.9 70.6 379.5 10 460.1 1239.2
-29.9 1.13 537.09 590.6 30.2 178.9 79 6.9 264.8 319.3
2.1 2.34 1668.67 1692.7 105.2 102.9 219.5 3.9 326.3 426.1
-58.8 492.48 497.3 -114.5 25.5 29.1 15.9 70.5 529.4
1.6 1.16 1102.15 1229.7 140.6 14.7 286.1 0.6 301.4 368.4
6.9 0.81 984.21 1239.6 168.6 66.2 303.5 62.4 432.1 497.2
5.7 2.41 1557.19 1895.7 76.3 183.2 74 250.8 508 555.7
4.2 0.21 792.16 933.1 472 16.7 148.9 17 182.6 684.3
31.7 0 1896.93 136 1652.3 225.6 1385.2 5.4 1616.2 1711.6
5.8 0.24 987 1038.8 236.2 4.8 212 27.9 244.7 421.7
17.1 0.38 563.3 1031.8 248.5 244.9 86.5 1.8 336.5 425.6
1.7 0.18 741.96 273.7 75.5 3 9.4 62.1 74.5 143.7
0.8 1.03 703.02 675.1 101 114.9 319.5 1.4 435.8 452.3
9.2 0.44 628.86 1012.2 213.2 82.4 333.1 61.2 476.7 711.4
19.8 0.17 382.29 697.4 483.4 116.5 4.2 5.8 126.5 745.2
41.4 0.6 692.85 838.9 457.3 296 123 1.4 421.2 954
-7.6 0.2 1276.19 1338.8 1396 20.1 302.5 694.8 1017.4 1578.1
2.4 0 959.02 534.8 77 151.5 151.5 248.8
1.5 1.11 608.47 659.8 34.7 93.8 260.3 1.6 355.7 379.9
1.6 0.51 449.75 220.7 73.5 3.7 58.7 16.3 78.7 124.8
4 0.2 276.44 286.3 249.3 42.5 23.6 11.9 79.4 278.8
2.1 6.22 670.69 981.2 28 223.4 2.2 225.6 249.5
84.4 0.01 501.92 794.7 2071.5 82.8 16.1 180.8 279.7 2223.9
4.6 0.67 478.16 433.8 125.4 35.6 95 17.3 150.7 286.2
9.2 0 471.89 587.4 179.8 24.7 353.8 30.5 409.4 601.4
73.4 1.18 580.45 723.3 271.2 145.4 36.5 32.3 214.2 406.1
-33.9 0 181.11 134.3 69 58.8 38.6 1.4 98.8 129.3
49.8 0 447.28 587.9 404.4 51.6 117.6 264.2 433.4 878.9
0 0 250.11 450.5 333.1 82.1 9.2 91.3 334.8
21.5 0.71 490.02 583.9 190.1 248.8 109.1 1.7 359.6 497.4
-111.4 3.28 245.53 509.5 249.7 355.6 152.9 8.1 516.6 919.1
9.8 0.1 305.75 218.5 694.3 6.1 342.1 0.7 348.9 786.7
1.1 0.83 371.35 400.9 64.7 32.7 57.9 5 95.6 148.2
1.1 0 1506.57 355.9 104.3 16.4 1.2 17.6 120.6
77.9 2.17 188.14 400.1 695.8 47.4 1166.4 26.9 1240.7 3014.9
-1.2 0.03 350.45 310.8 897.8 15 338 6.5 359.5 1137.7
11.4 0.03 348.5 613.8 1437.6 653.2 36.4 689.6 2078.8
7.4 0.79 454.01 523.8 132.3 51.7 111.6 22 185.3 335.2
4.2 0.05 380.96 832.9 1555.5 22.3 84.4 3 109.7 1928
-33 0.67 387.08 219.5 519.3 61.8 359.9 21.2 442.9 1102.5
0 1.1 467.43 392.6 91 74 121.4 0.7 196.1 223.3
-18.3 4.6 317.49 382.8 55.2 125.7 102.6 6.8 235.1 789.6
0.6 0.06 420.7 178.4 130.4 196.6 10.4 207 294.2
72.1 0.22 128.21 231.7 304 24.7 27 12.2 63.9 505.3
4.1 0.69 260.03 407.8 186.8 120.3 71.8 6.9 199 414.1
0.9 0.34 412.34 418.7 168.3 109 159 0.1 268.1 309.9
14.4 0.17 409.6 497.3 88.9 3.1 78.6 47.1 128.8 168.4
1 0.7 246.65 209.8 109.3 67.9 66.8 19.1 153.8 198.2
-0.5 1.22 205.21 31.8 72 6 179.7 2.4 188.1 210.1
-34.5 2.7 389.8 231.6 -29.7 58.4 48.4 2 108.8 183.8
-33.9 2.36 260.13 182.9 17.1 14.1 134.1 3.5 151.7 210.8
2.7 0.6 474.9 315.8 75 113.3 3.6 116.9 201.8
12.5 0.19 764.28 570.7 865.8 101 365.8 4.1 470.9 1137.8
2.8 0.02 348.75 468.7 55.3 5 118.8 1.7 125.5 139.5
1.9 5.51 340.46 325.9 45.9 20.9 24.6 24.3 145.6 462.9
0.9 1.28 331.29 394.2 68.1 100.9 48.1 1.7 150.7 212.8
13.8 0 250.33 383.8 478.1 87.8 72.3 15.4 175.5 630.1
23.2 10.09 336.03 624.6 58.5 96 294.3 9.2 399.5 762.4
3.4 0 163.96 164.4 6668.3 6 293.1 0.2 299.3 6865.6
4.6 1.37 351.27 406.1 56.4 1 135.7 0.3 137 230.3
4.1 0.35 353.85 300.9 181.9 157.8 8.9 0.7 167.4 285.4
5.2 0.3 267.84 501.3 151.6 117.3 88 16 221.3 359.8
2.1 3.14 318.07 375.4 41 77.5 59.9 4.6 142 176
0 0.85 180.18 208 59.9 1.6 5.2 0.1 6.9 131.6
1 0.26 344.31 325 261.9 44.6 118.6 14.9 178.1 346.7
6.6 0 189.75 99.2 59.2 138.2 7.9 146.1 170.5
0.5 0.63 307.06 297.8 123.6 102.7 96.9 5.9 205.5 261
2.5 0.05 129.79 188.5 253.2 21.3 39.5 2.8 115.9 327.3
-6.8 0.44 111.46 13.1 189.8 75.3 42.7 0.3 118.3 285.6
-55.9 8.16 260.82 93.5 -18.4 106.1 30.2 7.9 145.1 947.4
23.1 0 125.87 245.4 439.8 3 47.3 33.5 83.8 597.4
-0.5 1.52 256.39 246.8 63.3 74.5 54.3 0.9 129.7 176.7
0.9 0.75 168.81 246.6 103.5 42.7 84.8 4.7 132.2 245
-0.3 0.02 36.45 99.6 34.6 20.2 4.3 3.2 27.7 36.2
5.1 0.08 486.61 330.8 223.4 27.8 513.4 3.2 544.4 611.4
-6.4 0.71 279.3 198.2 108.1 28.2 101.3 6.9 136.4 184.1
-1.8 0.55 67.6 86.9 209.4 0.2 114.7 115.8 279.1
9.3 0.57 267.16 368 309.3 88.6 238 4.7 334.2 738.4
0.4 0.39 278.5 421.2 124.9 98 89 2.3 189.3 239.4
5.9 0 235.2 375.2 80.6 42.4 47.6 26.2 116.2 170.7
30.5 2.08 735.21 776.2 97.4 12.1 802.6 2.5 825.1 1178.5
0.6 0.15 215.37 259.9 78 30.2 36 3 69.2 97.9
-1257.9 4.15 125.9 302.9 18883.2 5.1 610.3 615.4 25936
0.8 0 155.78 192.4 164.7 0.4 37.6 0.7 38.7 184.4
5 0.47 426.77 458.6 158.4 101.2 173.9 22.6 297.7 379.4
8.7 0.03 30.49 87.8 414.5 59.1 0.7 59.8 484.6
-14.4 0.61 11.82 9.2 158.4 52.8 71 2.6 127.4 315.1
15.7 0.07 245.75 414.2 403.6 9.7 106.8 50.4 166.9 544.5
11.9 0 232.9 315.7 140.6 64.9 82.4 0.6 147.9 185.9
6.7 2.61 284.6 489.7 70.2 108.1 14.2 1.6 123.9 224.3
7.7 0 186.83 160.9 641.7 446.2 106.1 4.1 556.4 703.2
0.4 3.99 748.18 684.1 25.2 55.5 31.8 2.9 90.2 140.9
1.6 0.81 153.91 201.9 101.4 124.4 102.4 0.1 226.9 287.4
1183.5 1043.59 2350 -1123.3 189.4 664.9 73 927.4 1381
2.1 0.16 124.23 111.9 51.7 11.7 32.6 4 48.3 90.7
-56.2 53.34 25.5 -132.1 14.5 41.8 2 58.3 118.4
-33.8 0 521.51 359.4 161.7 10.3 7.5 17.8 166.6
0.1 4.38 228.07 252.9 10.1 9.8 5.3 0.8 15.9 57.8
-1.8 0 57.67 2356.7 125.9 100.2 11.7 111.9 242.4
4.2 0 156.74 131 34.4 12.9 36.3 0.6 49.8 51
-0.4 1.27 270.4 164.8 90.8 57.5 0.3 61.1 343.8
-137.6 0.59 87.77 479.3 117.4 352.6 34.5 387.1 643.2
1.8 0.5 152.23 197.4 129.5 61.7 41.8 9.9 113.4 216.4
25.6 0.18 195.28 531.9 11125.2 1069.5 121.3 1190.8 13551.5
0.8 1 169.43 210.3 37.1 16.9 25.6 7.2 49.7 70.8
0.5 0.06 250.39 274.5 120.4 26.5 70 2.5 99.4 237.7
0.4 0 72.74 15.2 48.9 3.7 7.5 0.1 11.3 51.2
-14.1 0.04 208.95 396.4 1663.2 199.3 3.5 213.6 1862.2
0.2 0.07 261.95 817.8 40 20.8 11 1.2 34.3 52.1
-22.3 0 24.73 31.2 253.1 0.6 13.7 19.4 33.7 262.1
0.2 1.79 182.22 192.8 28.1 30.4 16.1 1.7 48.2 49.1
0.5 8.59 218.94 252.5 11.6 64.9 83.7 4.8 153.4 184.7
-1.7 90.14 115 -76.9 29.4 33 3.5 65.9 93.9
112 0 847.97 1666.8 318.5 32.7 366.9 9.5 409.1 632.7
0.9 0.86 135.29 450.5 68.1 113.8 274.2 7.7 395.7 416.4
23 0.02 47.93 128.4 268.8 125.2 2.6 38.3 166.1 542
0.4 0 161.24 211.6 2.8 14.4 25.2 2 41.6 48.1
0.1 0.19 11.49 26.2 120.6 5.3 12.6 1.4 19.3 161.7
3.4 0.01 110.99 180.4 46.2 21.4 17 8.2 46.6 56.5
0.9 0.57 53.2 34.3 255.3 29.8 16 6.4 52.2 399.9
2.9 0.06 82.86 91.7 389.2 17.3 21.8 0.7 39.8 412.9
7.3 0.03 484.11 243 209 0.2 18.4 0.3 18.9 239.6
3 1.11 100.2 159.3 71.6 13.4 56 4.4 73.8 176.8
0.7 2 175.4 304.5 96.9 130 162.8 0.7 293.5 437.1
0.5 0.01 59.87 2.7 152.5 24.1 28.8 2 54.9 171.5
-2.4 227.46 255.4 -44.6 0.4 43.2 9.2 52.8 65.8
0.9 0.34 101.07 118.3 118.1 2.9 53.8 6 62.7 201
1.1 0.01 36.91 39.7 68.8 53.3 0.5 54.2 75.1
1.4 0 55.71 37.5 71.4 3.8 18.3 22.1 79.6
0.3 2.51 80.88 84.2 33.3 3 37.7 12.8 53.5 80.6
-40 0 102 59.3 913 336.6 52.3 58.8 546.1 1569.1
1.8 0.01 234.15 412.5 57.2 41.3 0.5 41.8 75.7
0.8 1.03 44.65 116.5 24.5 36.8 58.6 16.5 111.9 140.7
1.1 0 44.81 72.4 22.9 9.4 18.5 10.2 38.1 101.5
5.9 0.64 47.85 136.8 71.3 1 139.8 1.8 142.6 241.3
0.1 0.09 280.35 54.7 16.5 0.9 4.6 5.5 18.2
0.2 0 39.38 50.1 65.6 15.3 16.4 31.7 72.2
6.4 25.27 49.35 77.8 61.8 16.2 7.5 19.9 43.6 1751.5
8.1 0.01 436.15 321.3 119.8 47.3 25.5 4.5 77.3 194.6
9.7 0 70.41 141.9 135.3 22.4 49.6 42 114 153.2
0.2 0.16 33.86 27.5 370.8 53.3 60.2 113.5 445.8
8 6.81 224.9 311.9 15.1 13.5 41.5 0.6 55.6 196
1.1 0 29.58 25.5 245.2 5.3 0.6 5.9 251.9
0.2 0 52.75 19.2 25.3 9 12.5 0.2 21.7 29.8
0.3 0.05 39.67 72.3 35.7 8.9 22.6 31.5 60
0.3 0.09 103.85 180.7 28.9 9.2 0.6 9.8 31.5
4.1 0 1.07 157.9 109.8 1.1 11.2 5.1 17.4 171.3
6.4 3.04 59.42 14.5 88.6 2.5 0.4 2.9 329.1
-0.5 0.33 45.15 33.7 23.3 11.5 1.9 3 16.4 29.1
0 0.34 37.72 41.9 38.2 31.2 16.8 0.1 48.1 55
-5.7 20.78 114.2 1.9 33.8 3.6 37.4 43.9
4.6 0 49.2 24.5 108.4 0.1 0.3 0.4 108.7
-2 0.03 29.73 14.3 30.8 6.8 12.3 11 30.1 39
0.5 0.38 52.9 34.5 30 13.7 5.9 4 30.6 41
1.3 0.02 31.2 33.1 13.9 7.8 1.8 0.6 10.2 19.8
0.1 0 37.95 77.6 50.8 14.2 44.6 0.4 59.2 105.2
4.4 30.9 34.5 -49.5 0.1 4.9 0.6 34.4 44.9
2.7 0 98.9 26 114.8 1.9 23.3 2.8 28 126.3
-17.1 1.71 7.38 0.3 -13 18.7 0.2 19.2 57.2
0.3 0 101.54 8.9 434.1 158.9 269.9 0.2 429 435.9
2 0 128.07 4.9 109.6 9.2 3.5 0.1 12.8 121.8
0.5 0.01 50.57 50.6 14.4 6 0.2 6.2 22.3
0.6 0 30.09 25.4 36.3 7.4 0.5 7.9 36.7
0.4 2.86 48.77 82.7 9.9 18.3 35.9 0.7 54.9 63
1.6 0.72 38.84 23.4 20.9 35.1 12.1 1.3 48.5 56.8
18.6 0 2.59 29.1 105.1 13.1 3.2 24.4 126.8
0.2 0 8.1 30.7 2152.8 23.2 9.3 32.5 2226.9
1.9 0.04 35.61 52.8 12.1 7.9 9.4 0.2 17.5 24.4
0.6 0.08 12.08 21.1 128.2 11.2 14.2 1 26.4 142.7
-1 0 49.11 48.6 14.8 0.2 0.2 14.9
-23.2 8.84 22.4 -70.9 0.1 0.1 45.4
5.9 0.08 49.66 19.5 26.6 15.9 7.5 24.6 34.9
1.1 0.42 113.6 72.3 67.9 27 151.6 0.2 178.8 265
0.3 0 23.82 33.4 31.9 1 1 33.5
2.1 0 14.26 21.9 123.2 3.4 3.9 15.9 23.2 128.6
3.4 0.14 10.93 21.2 47.7 26.4 0.1 26.5 53
-14.6 0.14 8.16 12.2 48.2 4.8 0.2 5 58.8
0.8 0 101.63 6.8 55.8 4.6 1.8 1.3 7.7 56
0.1 0.21 15.54 50.8 30.9 18.4 5.9 1.4 25.7 55.9
3.8 0 7.39 17.8 15.9 2.1 3 4.1 9.2 18.7
0.1 0 17.22 15.2 256 3.4 10.5 1.2 15.1 265.3
0.1 5.23 28.22 70.5 2.6 18.2 0.5 0.2 18.9 21.2
3.8 12.99 16.4 -11.7 0.4 4.1 23.8 28.3 88.9
-0.7 0.13 13.25 17.3 13.2 2.9 10.7 1.8 15.4 23.1
0.2 1 4.9 453.9 159.5 34.2 38.6 52.1 124.9 178.5
1.6 0.04 27.05 55.9 100 16.4 46.6 2.7 65.7 105.9
-21.3 4.47 0 -22 1 1 42.9
0.1 0 16.3 17.4 61.1 0.4 2.1 2.5 64.7
-0.5 0 163.69 852.3 204.7 49.9 90.3 10.3 150.5 218.5
0.7 0 51.12 63.2 159.2 2.5 33.1 6 41.6 176.9
0.2 0 81.49 153 40.3 10.1 34.8 3 49 52.6
0.7 0.86 36.08 63.1 3.8 1 28.7 0.6 30.3 33.8
3.6 0 9.34 20.4 216.5 2.1 7.6 0.7 10.4 217.6
9.1 0 18.11 9.3 271.3 4.5 4.5 3.6 12.6 409.4
0.6 0 22.06 14.7 50.5 0.9 3.6 3.2 8.2 55.2
0.9 4.32 34 -30 18.2 55.5 0.5 74.2 170.3
-34 10.12 6.1 -222.5 0.4 0.4 0.8 31.4
0.9 62.33 13.64 27 12.8 12.2 8.9 6.2 27.3 80.9
0.1 0 30.53 42.3 32.9 11.9 0.2 12.1 33
0.2 0 8.06 7.8 40.3 4.4 4.4 44.1
25.4 0.03 19.27 3.8 79.6 3.9 6.8 106.6
1 0.07 6.65 339.7 653.5 4.3 237.6 15.8 263.6 1083.9
0.6 0 38.01 26 180.6 76.4 0.3 0.6 77.3 180.8
0.6 0 2.08 3.6 130.5 0.7 1.2 1.9 144.1
-1.1 0.04 2.28 1.1 4.2 0.8 2.3 5.4
1.4 0 220.8 205.2 146.5 31.4 0.4 31.8 154.1
0 0.05 1.3 2.4 31.3 4.2 0.2 4.4 35.2
9 0 10.18 1.4 197.3 6.1 47.6 53.7 208.8
0.1 0 5.81 9.6 31.4 6.6 6.6 32
19.2 2.25 9.1 -31.3 3.6 3.6 78.3
-0.4 0 12.07 7.5 537.9 25.8 26.1 51.9 623.3
0.9 0.19 4.87 305 1914 0.2 287 1.2 288.4 2752.8
-124.2 3 38.4 0.5 1308.6 121.2 12.1 6.8 140.1 5720.7
0.1 0.14 7.11 9.2 1.9 1 6 1.8 10.8 12
2.7 0.1 11.85 8.9 55.8 7.3 0.3 33.2 66.2
0.1 0 5.34 9.5 30.9 1.1 0.5 1.6 31.6
0.2 0 7.04 4.1 28.4 12.2 0.2 12.4 28.6
0.2 0 8.36 37.2 67.8 4.8 24.4 1 30.4 69.1
-0.3 0 1.51 7.2 97.3 0.2 0.9 1.1 97.6
0.4 0 6.1 3.6 33.5 3.8 0.9 4.9 38.4
0 0 9.7 15.7 3.3 2.7 0.7 0.2 3.6 3.7
12.6 0 14.7 89.4 114.7 13.5 27 40.5 133.3
0.6 0 166.38 158.6 102.4 12.7 62 74.7 115.9
2.6 0 19.29 15.9 72.8 0.6 0.6 73.2
-0.3 0 2.02 4.2 29.9 5.2 5 10.2 31.3
-7.8 0 5.93 4.6 23.9 13.6 1.8 15.4 58.4
0.5 0.04 18.18 26.1 33.8 1.1 2.6 8.3 12 49.2
1.1 0 15.96 30.9 46.3 0.4 15.6 15.4 31.4 47.5
0 0 4.32 4.2 47 1 0.7 29.5 31.2 47.2
0.1 0.11 11.84 3.1 55.9 1.3 7 0.3 8.6 70.5
-0.9 0.01 10.58 6.3 306 0.1 0.8 0.9 310.5
-0.4 0.1 2.89 2.9 42.2 0.5 0.1 0.8 49.5
-0.2 0 3.37 8.1 30.9 0.6 0.1 0.7 31
48.6 1.27 1.8 -0.9 0.8 0.4 1.2 1.4
0 0.12 2.84 0.4 29.1 5.8 5.4 1.3 12.5 38.7
0.1 0.08 2.97 4.7 31.2 2.1 1.8 3.9 35.1
0 0 7.62 8.5 27.1 6.2 0.3 6.5 33.3
1 0 52.73 33.7 152.8 0.4 39.5 0.8 40.7 185.7
-2.3 1.97 1.5 -16 0.5 1.6 2.1 3.1
0.6 0.3 1.69 3.7 19.1 1 6.1 5.5 12.6 35.7
55.4 0.02 12.78 18.1 942.6 111.4 13.6 115.5 240.5 996.3
0.6 0 0.65 2.4 197.1 0.6 2.3 9.4 197.8
0.1 0 0.19 1 20.1 0.1 0.1 26.2
0.1 0 1.29 1.8 37.9 0.5 0.1 0.6 39.3
-0.4 0 13.28 24.8 34.9 35.3 0.1 35.4 35.4
-2.1 0 1.74 3.4 -0.5 3.3 0.5 3.8 3.8
-1.6 0 1.29 0.2 45.2 0.2 0.2 0.4 46.4
0 0.08 0.81 23.6 30.8 23.8 4.4 28.2 31.1
-2.4 0 4.36 2.4 41.9 0.4 10.9 11.3 58
-16 0.89 22.85 22.7 121.8 13.5 122.4 4.8 140.7 243.5
0.8 10.78 20.4 -19.9 1.6 0.7 0.5 2.8 32.7
-7.1 0.01 164.97 221.9 124.1 48.1 4.8 52.9 286.4
0.1 0.01 0.71 0.1 50 0.3 0.5 0.8 51.5
-1.1 0.01 68.57 34.9 30.1 6.4 13.5 0.5 20.4 43.4
1 0 4.67 1 144.5 11.3 0.8 12.1 146.4
0.6 0 0.59 3.3 56.4 0.3 2.6 0.9 3.8 57.7
0.9 0.14 58.34 54 59.8 3.4 39.2 0.2 43.2 108.5
-10.1 0 36.65 19.9 156.5 20.9 3 3.1 27 156.7
2.7 0 81.46 32.9 35 1.9 19.7 1.7 23.3 37.9
2.8 0 1.64 141.6 273.3 150 164.7 314.7 475.3
0.2 0.11 0.14 0.9 18.9 1.2 0.6 1.8 19.7
0.3 0 0.31 87 30.9 22.3 4.3 26.6 42.1
0 0 109.54 37.5 51 1.6 1.4 3 51.6
52.5 0.99 0.29 0.7 91.1 33.7 0.7 0.1 34.5 191.1
0 0 3.47 2.3 31.4 19.3 4.4 4 27.7 31.6
0 0 0.77 3.4 30 0.5 0.9 2 3.4 31.1
0.1 0 0.21 32.9 70.6 7.3 6.5 23.1 78.3
0.2 0 0.68 17.8 119.6 0.1 0.9 0.7 1.7 125.9
-0.1 0 0.73 50.9 41.4 50.7 0.4 51.1 55.9
0.3 0.48 0.42 9.4 28.8 5.6 14.6 20.2 56.5
0.1 0 98.55 111.3 51.8 37 39.6 0.7 77.3 130.1
0.1 0 0.53 99 32.5 1.9 9.4 11.3 42.5
0.1 0 21.34 22.3 48.3 8.4 11 19.4 53.4
0 0 0.37 0.4 0.1 0.1 0.1 0.1
0.1 0 5.48 3.2 17.6 3.6 3.8 0.2 7.6 18.7
0 0 0.67 3.4 33.2 17.1 3.8 0.2 21.1 46.7
-0.3 0 0.2 63.6 58.3 39.3 47.8 0.3 87.8 88.1
0 0 0.26 0.3 9.2 1.5 0.3 0.4 2.2 9.3
0 0 0.14 22.2 0.5 0.6 1.4 2 21.7
0 0 0.2 0.5 103.8 0.9 1 11.8 114
0.1 0 1.35 2.1 32.4 0.1 1.8 1.9 32.7
0.3 0 1.57 3 32.1 4.3 5.9 33.7
3 0.01 4.18 249.5 85.3 54 22.7 2.6 79.3 165.2
0 0 2.37 4.3 24.7 1.2 9.3 10.5 25.5
-0.3 0 20.79 36.9 131.5 61.6 15.6 1.8 79 131.6
-2 0 5.69 36.3 63.2 2.3 3.7 0.8 6.8 64.9
0.2 0 0.33 0.5 41.5 2.3 1.1 3.4 41.7
-5.9 0.04 3.3 4.4 76.5 13.1 6.4 3.3 25.1 120.4
-9.5 0 51.42 73.4 395.2 0.6 1.2 7.4 9.2 396.5
-23.3 0.08 28.08 29.5 257.6 106.4 1 2.4 109.8 278.9
-2 0 120.08 34.1 31.2 4.4 8 12.4 31.2
-0.7 0 27.99 3097.7 383.7 350.8 725.2 3 1079 1259.1
0 0 12.94 8.5 32.1 0.1 1.1 1.2 32.1
0.2 0.08 0.56 3.4 61.8 2.1 2.1 68
0 0 5.38 0.9 31.5 0.3 1.2 1.6 31.7
-40.3 0 66.49 13.8 271.2 88.1 1.3 5.3 94.7 271.3
0.3 0 0.8 329.3 129.2 80.2 18.9 99.1 219.7
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Times Rs. Million Rs. Million Rs. Million Rs. Million
Current liabTrade payaPBDITA PBIT Profit afterDebt to equCost of gooNet sales Net worth Inventories
86345.9 28616 56493.3 39137.9 22264.3 0.23 465412.7 481246.5 381493.7 16983.8
15498.8 8694.5 18308.1 15092.1 9132.6 0.4 256172.7 246021.5 80938.9 5405.2
23197 9294.3 971.1 907.7 548.9 0.19 119795 116783 14332.5 28260.1
25341.2 16446.5 2355.3 2147.8 178.6 9.64 101844.1 74333.6 27.3 397.1
82799.1 28706.9 15118.1 14258.3 5201.1 1.89 65345.79 77745.8 37671.8 6083.6
11822.9 6406 11447.1 5979.7 212.7 1.39 69510.69 37798 38085.3 8731.3
25586.6 24785.7 4528.6 4492.1 2344.3 0.25 120359.8 140741.5 30746.1
23595.9 16631.6 4139.6 3865.3 1887.2 0.31 120431.6 153291.2 16097 15659.2
47076.1 4519 9357.1 8388.1 -111.4 2.18 69868.4 74109.1 24934.6 8656.7
18108.5 3874.2 7508.6 5036.5 1883.3 1.56 54627.67 50915.4 16447.5 416.5
3386.4 3140.2 565.4 416.8 -2.5 0.08 15558.95 2321.6 2651.4 1330.8
30717.9 5651.5 4824.7 4650.5 751.9 1.76 77505.84 25026.2 7758.1
10959.9 3328.4 -351.3 -962.8 -1873.1 0.66 24062.09 22608.5 6220.7 594.7
33339.8 3968 22053.8 17951.7 8451.3 0.41 47048.68 73070.2 133077.9 3786.2
36320 21200.5 2151.2 1950.1 601 1.26 27220.42 13984.9 5170.1 707.4
5868.6 2436.4 6773.6 5794.6 3179.1 0.78 78684.02 119610.3 38370.6 9331.6
27443.2 23922.8 1614 1597.1 554.1 0.06 44803.71 41993 8242.1 454.8
2571.6 1472.8 943.5 709.9 180.8 0.96 17955.03 10509.1 2778.7 249.6
6846.8 2176 8052.8 6475.5 4190.5 0 28560.35 38130.3 29265.6 565.4
21514.8 5013.5 3172.3 2673.4 1198.3 1.24 15255.9 20466.3 15653.6 1479.7
8027.7 3826.4 2357.3 1371.8 228.8 0.76 28432.23 37816 7607.5 3527.7
15325.7 9215.8 3432.3 1807.5 294.7 0.7 25830.83 38580.8 12839.4 14180.2
35384.4 22085 1030.1 662.5 150.9 0.6 57082.58 170638.3 25477.1 37351.6
5688.7 2621.8 651.9 607 138.1 2.79 26006.06 35505.1 1243 3348.9
3988.9 4397.9 4253.2 3124.4 2176 0 16903.06 24527.7 13252.7 7054.4
12120.8 10122.3 270.9 267.2 85.9 0.02 19534.74 11698 366.2 2.4
4935.1 1385.8 5577.6 4742.1 3108.9 0.01 14854.68 20314.9 18400.4 237.6
6475.8 418 897.3 830.5 137.5 2.02 38063.45 16871 3314.3 254.9
28122.7 14575.2 4406.4 1018.8 -1097.5 2.04 40877.93 65644.5 9581.6 14312.5
3572.9 2024.3 511.5 474.4 108.1 0.64 16916.78 19745.6 2863.5 1621.2
4577.9 588.1 2878.4 1811.3 814.8 0.77 8673.85 10876.1 7148.5 386.9
1808.2 1480 1916.4 1705.6 1116.8 0.02 14490.57 20801 6343.6 2743.2
7534.7 1255.1 158.3 149.8 55.8 0.51 2360.09 4894.4 3016 644.9
20537.2 13489.6 3813.1 3136 1899.2 0.33 31280.87 29790 11254.9 4044.9
1694 1345.4 1946.3 1726.9 1156.3 0 10237.48 16470.3 8549.5 3247
3837.8 1217.1 1302.7 1060.7 602.9 0.45 13677.75 17970.7 5085.6 1318.9
5405.4 1563 1926.3 1568.6 865.5 0.28 10462.57 16976.8 15397.3 2982.8
4709.7 150.1 9357.3 7528.2 4457.3 0.26 2477.12 10271.1 44929.2 1123.4
3497 1389.2 389.6 371.8 130.7 1.54 16777.38 20161 1006.3 923
2114.3 1527.8 1089 966 634.1 0.04 8056.45 12705.3 3980.2 2731.9
1586 694.7 2857.7 2740.8 1982.9 0 4115.41 6548.8 9196.4 875.2
1667 1377.5 -46.3 -160.3 -208.8 29.09 353.92 240.9 -831.9 59.4
1294.9 115.3 301.1 253.3 127.7 0.67 9736.26 12047.8 1148.1 498.4
3955.3 466.1 508.5 450.5 83.9 2.27 10581.02 12559.1 1284.4 1012.2
3152.5 1500.1 715.3 503 189.3 0.54 7232.64 9463.4 3478.8 1961.5
582.7 45.8 160 124.4 39.8 0.65 4279.14 5662.1 1109.1 51.8
2506.3 557.8 1734.3 1476 780 0.47 6507.52 9301.2 5020.4 2631.1
2070.7 573.5 1515.5 1350.3 834.6 0.08 5923.81 10096.5 5243.7 1291.8
3239.4 550.8 726.9 645.5 174.1 1.96 6891.21 9104.4 1126.9 1277.4
1358.9 1005.4 825.2 476.3 276.3 0.12 6586.58 10013 2700.3 2691.7
4085.7 3881.4 2979.1 2629.7 1721.6 0 6204.26 11263.5 8898.4 2556.2
575.9 357.6 384.3 376.8 267.1 0.06 4530.46 5187.6 2642.7 451
1939.5 1069 1384 1069.4 589.4 0.22 4233.45 5759.7 4959 2020.1
1678.1 1635.1 370 354 215 0 6157.96 6870.2 1688.3 649.2
1722 591.9 579 411.4 252.4 0.74 4062.69 6070.3 1839.7 1144.6
2157.2 960 237.8 60.8 52.6 0 3599.48 5350.1 2228.7 644.9
1379.5 1359.8 364.7 341.9 74.3 0.06 3522.88 2756.7 1147.7 186.2
740 230.6 143.1 117 72 0.11 4288.35 5594.4 3380.7 570.7
140.1 38.7 635.3 606.6 372.5 0.22 3816 4933.1 1477.6 1049.8
1452.5 360 463.4 388.6 226.7 0.29 3058.84 5276 1443.6 436.2
1150.7 819.8 54.5 49.8 12 1.04 1979.33 765.9 313.7 16.2
438.8 207.8 1719.1 1697.2 1230.1 0 2117.7 6637.6 4581.9 508.8
449.4 185.7 117.5 111 75.5 0.18 4400.6 5340.1 1505.3 247.1
755.2 398.7 98.7 48.5 -8.7 0.34 2906.24 3207.5 834.5 501.7
297.6 279.3 99.5 97.5 2.7 0.16 2460.06 1183 111.4 31.8
1090.9 569.4 111 11.9 1.3 1.18 4296.49 5510.2 39.3 12
824.9 35 110 107.3 6.7 2.73 3682.73 3723.8 263 6.5
1712.6 1321.4 111.1 109.7 10.4 0 1540.36 229.6 407.2 204.8
3049.3 728.1 194.6 42.1 -584.9 0.61 12396.24 16443.6 11365.4 1415.3
2046.4 244.8 254.9 203.3 17.2 0.67 4046.89 2013.6 2438.5 617.2
875.2 477.1 -52.6 -57.6 -79.9 0.04 2361.03 439 39.1 16.1
545.4 3.6 79.3 65.7 5.6 6.73 2951.2 3212.6 100.5 401.8
1727.2 1595.9 127.9 127.8 12.9 0.53 4030.37 2496 334.3 225.6
486.5 87.4 357.2 350.9 205.8 0.71 3205.68 3824.5 968.4 45.7
2171.2 330 -811.9 -1122.8 -1375.9 2029.16 3622.5 -450.3 429.9
787.6 758.9 174.6 174.5 79.9 0.01 3171.18 2826.8 477.8 177.1
619.4 308.8 220.4 215.9 126.5 0.34 2649.26 3679.8 917.1 712.1
0.2 3.2 2 1.3 0 687.69 482 304.2 24.5
797.9 318.7 76.2 75 26.2 2.24 3958.46 4104.9 312.1 489.9
957.1 813.2 217.7 214.6 155.6 0.25 3347.2 3307.6 2745.6 150
921.5 494.9 197.7 111.7 43.1 0.81 5256.02 25178.3 678.6 1531.1
1395.3 314.2 565.1 398.5 198.2 0.47 4103.43 5030.2 6413.9 14.7
449.2 368.6 101.5 90.8 59.8 0 1973.71 3679.2 527.9 543.4
155.3 30.2 30.5 28.9 9.4 0.96 1127.12 317.6 113 26.8
848.6 312.9 462.6 439.5 330.2 0.28 1786.45 3255.8 1788.5 736.5
1432.3 399.2 387.7 343.6 121.7 0.34 2612.41 4724.7 1582.2 1146.2
209.5 72 38.9 31.8 9.2 0.68 944.88 1030.1 242.7 107.7
870.2 719.5 41.9 35.4 12.9 0.4 2436.57 3961.5 491.8 52.1
309.9 59.7 118.7 68 27.8 0.14 1284.46 1862 1067.2 568.8
355.1 204.1 35.3 31.6 10.2 0.45 997.83 758 292.7 17.2
568.2 57.2 39.8 2.4 2.4 0.06 2624.98 1854.3 4497.5 622.3
867.1 589.1 49.6 48.8 8.9 3.39 2401.9 2841.6 134.3 69.6
809.3 177.3 211.9 171 78 0.64 1998.3 3409.3 1009.2 937.1
672.7 191.6 85.2 57.6 11.7 0.55 1282.14 1605.3 702.4 319.2
1118.4 519.3 692.1 619.1 453.3 0.02 1537.55 3393.4 2001.2 223
637.5 99.6 488.9 435.7 155.7 0.05 1562.55 2677.2 7216.4 404.5
175.7 138.6 79.9 40.2 1.4 0.25 828.69 565.6 425.5 137.1
556.9 272.8 52 44 7.3 1.11 2421.61 3544.9 227.4 126.5
780.7 142.2 153.9 137.3 37.9 1.27 1123.82 1615.7 1288.6 521.3
535.2 367 52.3 37.4 3.1 0.96 1329.91 1379.7 179.1 134.7
122.7 14.6 35.3 30.8 12.4 0.68 1843.86 3432.3 178.5 183.9
284.7 253.8 21.2 11.2 4.9 0.88 1231.9 1359.5 121.5 100.4
136.9 135 33.6 29 11.7 0.88 2308.05 3616.8 173.7 421
104.4 32 -6.4 -35.6 -89.4 817.15 7.7 56.9 1.1
847.9 92.1 424.4 294.5 150.7 0.55 634.07 1601.7 2963.4 136.6
733.1 30.9 69.8 66.4 17.8 1.53 916.98 1058.3 347.2 20.4
637.1 535.7 33.9 29.9 8.2 0.28 943.29 1612.3 296.4 41.2
54 49.9 18.4 18.2 10.4 0 1181.78 1170.6 1223.1 1.3
320 220.7 47 17.7 11 0.27 1090.6 1223 269.4 123.8
624.6 246.8 99.1 96.9 22.9 5.89 4431.37 5875.7 90 534
361.4 34.1 85.1 48.8 1.6 1.7 1051.6 1145.2 293.6 147.3
307.4 58.9 38.2 29 2 6.42 817.15 1166.7 97.2 48
573.9 16 69.1 54.6 6 2.06 1805.06 3510.7 296.8 156.6
371.7 55.6 100.1 89.3 33.5 1.74 997.71 1335.9 302 459.8
105.1 82.4 11.9 9.9 3.3 0.09 353.42 280.2 125.1 123.3
1269 729.1 279.4 186.5 77.2 0.57 1169.13 2518.4 971.1 61.2
131.4 18 34.4 22.7 7.2 1.32 935.22 1168.7 118.6 3.8
1609.5 800 43.6 39.6 24 0.03 1154.21 539.9 2157.7 27.3
130 126.7 13.3 9.3 3.3 0.59 834.64 1225.9 36.3 127.3
511.5 34.7 142.3 109.9 13.5 1.6 756.31 1138.9 372.7 191.8
178.2 172.9 8 5.3 3.9 0 999.16 908.8 1306.6 17.7
574.7 574.7 -9.9 -10.5 -11 0 1014.4 899.2 3866.3 210.7
108.6 49.2 64.3 49.6 27.9 0.03 677.77 743.1 824.5 188.7
398.9 172.2 104.4 74.4 15.8 2 1150.22 1651.1 254 245.3
573.1 347.3 68.7 50.2 10.8 1.12 771.67 1293.3 626.1 84.8
281.7 169.9 11.4 10.4 -11.7 3.7 578.91 647.2 51.8 148.5
269.8 49 31 27.5 2.5 2.25 1647.6 1051.4 107.4 139.7
384 73.2 -5.8 -56.4 -56.7 482.1 338.9 -404.5 18.3
219.1 164.2 16.9 14.8 4.8 0.42 1208.28 1055.8 142.8 22.4
313.3 75.9 46.9 40.7 9.1 1.24 1161.67 1582.4 204.3 91.9
374.6 179.3 26.2 25.4 8.3 3.07 1862.25 1858.3 87.1 535.2
210.7 28 28.7 27 7 0.2 913.04 1018.3 533.6 30.3
59.1 1.4 -38.1 -69.5 -63.9 0 203.06 85.8 1559.2 199
178.3 83.1 26.5 14 2.5 0.41 1017.9 1372.1 238.8 5.9
136.4 48.2 30.4 11.8 1.1 0.49 990.46 811.5 261.3 253.1
66 10.8 5.8 4.7 0.7 0.42 271.27 441.5 76.5 0.7
349.9 309.8 11.5 10.9 2.8 0.38 663.71 737.7 132.4 29.3
468.2 215.9 63.8 43.4 12.1 0.58 879.63 1386.3 229.6 61.3
45.1 21.6 281.5 222.2 145.4 0.16 372.44 524.2 319.2 120.8
482.9 74.8 132.6 119 52.7 0.88 790.05 480 557
43.2 21.1 49.7 17.7 10 0.1 1318.29 1454.9 1551.3 19
171.8 150.8 -0.1 -0.2 -0.2 0 533.1 154.9 76.6
340 307.9 8.3 7 0.6 0.88 637.69 759.4 37.9 23.1
48.5 15.8 3.8 2.8 0.9 0.44 212.33 279 75 5.1
27.6 14.7 9 8.3 1.7 0.05 284.37 202 251 24.8
207.4 125 24.4 13.8 -1.3 2.82 953.85 356.4 28
72.3 37.1 191.1 178.7 113 0.01 597.86 992.7 2204.4 95.3
141.3 27.6 27.9 21.4 4.3 0.83 396.23 548.7 127.2 25
405.2 347.3 18 10.3 9.3 0 523.27 682 114.3 27.8
45.4 17.8 25.5 24.6 0.7 0.42 713.02 699.9 318.3 76.1
58.5 58.3 -16 -17.7 -17.7 0 135.1 174 80 45.1
107.6 101.5 62.7 59.4 52.2 0 459.78 601.3 443 67.2
1.5 0 -0.6 -0.7 0 456.34 587 333.7
293.3 41.4 37.6 27.1 5.9 0.73 525.12 660.8 197.4 227.2
622.1 63.7 265.3 61.9 11 1.8 506.55 571.2 256.9 213.2
19.4 18.6 3.9 0.3 0.1 0.1 211.95 126 114.1 8.7
82 17.2 11.9 9.8 1.2 0.97 389.28 441.3 65.7 43.2
16.3 16.2 0.9 0.9 0.4 0 353.34 18.5 104.7
536.2 109.8 155.8 150.7 -84.5 2.53 334.78 917.8 1226.6 195.5
159 133.5 54.7 17.3 6.4 0.03 265.2 401.7 909.3 71
250.6 398.1 55.3 19.9 7.5 0.06 488.96 577.1 1605
188.5 102.2 31.3 22.6 9 0.51 441.93 570 195.3 76.8
94.6 44.9 23 21.5 5 0.05 772.16 609.5 1566.5 21.2
577.3 199.1 9.5 -10.1 -10.5 0.69 247.63 281.3 496.7 35
131.6 32.3 4.2 3.3 -0.8 1.08 388.91 126.7 86.6 49.2
607.3 108.5 18.9 0.2 -42.5 7.14 337.14 433 54.4 94.9
162.7 161 0.7 0.1 -1.2 0.01 179.5 98.1 130.6
32.7 26.4 71.4 43.7 19.2 0.21 126.05 305.9 324.2 21.1
178.3 58.8 30.2 23.3 5.4 0.61 259.19 426.1 175.4 106.8
140.3 96.1 10.8 8.2 0.9 0.26 405.26 351.7 169.5 5.2
68.4 45.1 24.6 22.3 7.6 0.29 464.64 536.6 108.2 1.1
85.4 17 10.2 0.3 0.66 180.15 196.3 109.7 55.2
122.9 43.6 4.8 2.6 -8.5 1.18 36.96 5.8 48.7 3.3
187.2 104.8 -40.5 -45.5 -57.2 228.65 217 -88.9 41
137.8 29.3 -16.9 -21.8 -34.6 6.29 158.49 240.9 25.6 14.1
119.8 86.9 5.8 5.3 2.6 0.33 311.51 316.4 77.8
253.1 87.3 50.1 41.1 13 0.17 542 723.8 962.1 101.4
66.9 49.5 15.2 14.9 9.5 0.02 420.41 605.3 69.2 3.8
216.8 29.6 30.4 19.5 -3.4 5.51 311.03 353.2 19.8 23.6
119.2 38 22 16 1.2 1.32 356.14 390 68.8 117
66 58.6 41.3 33.2 24.6 0.15 340.91 457.8 628.5 120.4
299.9 35.1 69.7 66.3 16.6 10.6 520.61 770.5 61.3 98
163.1 80.1 5.9 4.8 3 0 157.31 124.6 6669.8 3.1
126 47.3 28.6 20.1 5.9 2.08 379.87 478 62.8 2.6
74.9 0.6 -5.1 -8.9 -11.5 0.39 260.29 329.7 175 120.5
177 33.5 51.8 39.8 20.8 0.7 403.87 566.9 165.4 134.1
104.8 5.2 26 23.7 3.2 3 320.41 459.8 44.9 44.9
71.6 71 2.9 2.8 0.7 0 207.31 435.3 61.5 6
76.8 5.2 23.2 14.7 3.9 0.27 305.68 3966.2 699.5 49.6
111 110.9 -7.3 -58.5 -57.2 0 104.32 128.4 60.9
133.5 27.1 6.5 4.4 0.5 0.78 284.73 301.3 123.9 101.4
41.6 12.5 2.2 1.5 0 0.13 190.08 250.8 253.9 11.2
74.2 6.4 -5 -11.2 -11.9 0.38 17.27 27.9 116 11.3
390.6 33.6 -11 -29.5 -75.6 112.88 157.1 418.2 24.8
30.5 9.7 46.8 11.3 6.7 0 113.15 231.1 450.4 2.9
103.4 21.4 11.9 10.3 0.5 1.4 225.46 272.8 80.5 76.3
63 32.6 -1.3 -3.2 -6.7 0.69 174.32 248.6 100.5 39.7
0.4 1.6 -21.6 -22.6 0.03 95.47 218.6 34.6 15.8
379.5 338.6 9.5 7.2 2.4 0.2 337.86 288 224.4 45
39.4 23.7 -0.9 -5.8 -5.3 0.33 199.27 240.6 107.7 33.2
64.3 54.3 -0.1 -0.6 -0.6 0.05 87.61 6.5 207.7 0.5
321.9 226.9 19 13.5 1.6 0.62 330.68 194.6 299.5 89.6
104.8 37.1 18.3 10.4 1.6 0.57 397.75 280.5 124.9 112.3
79.8 75.2 21.1 20.4 13.5 0 332.49 451.8 91.7 49.9
1073.2 12.9 26.8 16.6 53.2 3.78 679.75 369.3 102 12.2
16.7 1.4 2.5 2.3 1 0.22 255.7 291.9 79.1 29.2
1711.2 85.2 174.8 170.2 -1507.5 0.37 271.62 506.1 19374.5
5.4 1.8 -16.2 -28.2 -28.3 0 167.94 195.3 82.8 0.1
206.1 138.7 19.9 17.5 2.5 0.46 417.85 428.6 157.2 49
64.7 57.4 11.8 -9.9 -10.7 0.03 105.46 147.3 410.7
119.5 23.8 0.3 -2.6 -2 0.6 11.88 1.6 149.6 44.1
118.9 84 37.7 32.9 19.1 0.07 349.02 346.2 421.3 14.9
43.4 24 23.2 17.5 0.31 298.38 451.4 149.6 103.9
113.5 8.6 41.8 33.9 14.3 1.91 438.21 568.5 116.6 154
23.6 23.6 10.1 9.5 6.3 0 147.71 181.3 647.2 388.7
0.7 0.7 19.4 11.8 -0.1 4.45 662.67 902.1 25.9 78.3
91.2 64.1 27.3 19.1 1.6 0.8 153.78 129.9 101.8 115.4
2107.2 429.3 151 134.5 130.1 2166.21 1357.8 -1105.4 284.6
33.2 24.2 9 4.2 1.9 0.13 87.92 110.6 53 10.2
40.8 40.8 2.7 0.4 -3.3 21.57 1106.8 170.9 52.8
1.2 0.5 -7.7 -8.7 -12.4 0 370.28 39.6 144.3 17.1
6.6 6.6 2.9 0.7 0.4 4.07 252.61 680.5 12 11.5
44.7 84.4 84.1 53.6 0 2355.57 932 126.4
16 15.4 6.8 6.6 5.1 0 122.57 115.7 36.9 6
249.7 66.4 0 0 0 2.02 164.6 253.7 22.3
520.1 344.1 4.8 4.4 -3 1.5 475 458.7 756.4
75.8 44.3 10.9 7.9 1.1 0.3 185.73 146.3 128.9 67.7
1362.8 275.8 710.3 573.7 294.2 0.18 583.32 1176.2 10737.8
26.3 7.4 10.7 7 2.7 0.62 167.63 238.7 65.1 17
113.7 113 4.4 3.8 2.3 0.02 271.19 347.7 123.3 44
2.2 2.2 0.6 0.6 0.2 0 14.37 12.3 49.2
145.5 133.6 19.5 15.2 3.9 0.03 376.55 306.2 1658.3
10 9.9 2.5 1.2 0.6 0.01 814.66 327.7 45.4 25.1
3.7 3.5 11.1 8.4 8.4 0 31.79 41.4 253.4 0.6
4.4 4.3 0.5 0.5 0.1 0.58 190.5 228.4 63.3 34.7
116.9 70 17.6 14.3 1.6 7.45 226.85 176.2 16.8 80.4
62.8 15.1 10.8 9.5 3.9 90.96 120.9 -79.3 32.5
303.1 300.5 20 10.1 8 0 1649.42 1069.9 330.4 33.9
346.1 339.3 12.1 12 6.5 0.02 431.97 1267.2 81.6 192.4
247.5 106.1 33.6 31.4 17.4 0.02 95.08 495.6 288.9 147
43.2 36.5 2.3 1 0.9 3 206.49 286.6 6.3 33.3
40.3 10 6.5 3.1 -0.6 0.2 18.4 142.2 190.3 2.5
6.8 5 8 6.8 4.4 0 168.64 193.2 56.3 20.4
15.4 4.4 13.7 7 -3.3 0.48 20.06 95 183.5 3.9
19.5 10.6 3.7 3.4 1.5 0.03 82.37 72.8 390.6 14.6
30.6 19.6 -2.9 -3.4 -3.4 0.03 244.78 49.7 196.2 0.2
70.9 44.9 18.1 10.4 4.1 0.79 137.81 125.8 77.2 23.1
170.7 71 36.1 32.9 7.4 2.5 246.62 338.7 205.3 203.8
18.9 18 0.9 0.2 -0.4 0.01 2.93 0.2 151.2 23.4
48.6 15.1 -1.2 -2 -2 256.33 661.2 -60.7 2.1
78 17.3 19.4 15.6 4.4 0.4 78.93 181.7 101.7 4.7
5.4 0.6 0.2 0.1 0.09 38.62 129.6 61.8
6.4 5.4 2 0.3 0 0 35.42 28.2 65.8
39.6 23.8 10.6 5.5 1.4 0.64 70.3 79.4 35.2 1
223.7 27.2 -92.8 -104.6 -114 0.27 95.01 73.2 777.1 335.8
18.1 18.1 0.3 0.3 0.2 0 408.62 215.5 58.1
114.9 38.3 12.4 9.4 3.1 1.82 81.9 55 19.2 21.3
23.4 14 8.9 7.9 1.9 0.35 56.41 64.1 24 22.5
129.6 115.9 14.1 11.4 7.8 0.19 117.53 134.9 127 1.7
0.2 0.1 0.4 0.3 0 0.09 53.69 4607.1 305 21
5.5 2.5 3.5 0.3 0.2 0 38.38 49.1 72.2
24.5 15.2 10.6 9.7 6.1 22.82 55.56 90 -1297.5 14.5
55.7 50.5 49.9 36.5 21.8 0.01 230.29 367.4 151 49.1
17.6 17.2 12 11.3 8.1 0 129.74 479.5 139.1 10.5
35.3 8.9 0.1 0.1 0.19 24.04 4.3 355.7 44
54.9 8.6 12.7 9.7 3 4.68 297.69 507.3 113.8 45.4
5.4 1.2 2.9 2.4 1.3 0.01 25.4 191.4 291.5
1.1 1.1 -0.7 -0.7 -1 0 18.78 53.7 25.4 9.4
24.1 13.6 1.3 0.6 0.3 0.03 66.39 75.1 34.3 8.8
2.6 1.1 0.6 0.6 0.3 0.05 180.01 0.2 41.2 36.9
59.2 55.9 2.6 1.9 1 0 8.99 179.3 103.2 250
38.3 2.4 3.1 1.9 7.1 2.29 12.57 12.5 102.8
4.5 4.4 -1.9 -2.5 -3 0 31.25 113.3 54.1 14.3
4.4 0.1 2.1 1.7 0 0.42 38.78 43.3 38.3 32.5
37.6 10.9 5.9 5.8 5.6 0 76.33 618.2 17.5
0.1 5.3 5.3 4 0 24.73 8.5 109.5 0.1
3.5 1.8 0.1 -1.1 -1.1 0.01 13.89 14.7 29.5 8.3
7.8 1.9 2.5 1.2 0.1 0.29 32.84 36.5 30 3.4
3.1 0.4 -2.5 -3.4 -3.6 0.08 26.16 33.7 16.7 9.8
54.2 54.2 0.9 0.5 0.1 0 76.51 55.3 10.3 3.7
60.6 28.7 2.7 2.5 -0.6 24.49 33.6 -48.9 0.4
9.7 9.7 7 2.6 1.8 0 26 15 116
22.5 -8.1 -37.6 -30.1 6.45 82.9 -13 0.1
1.7 0.9 0.8 0.3 0 7.57 23.7 434.4 148.9
11.9 11.6 1.8 1.5 0.8 0 5.34 258 110.4 1.9
0.1 7.8 0 0 0 0 50.81 53.6 13.6
0.2 0.2 0.8 0.6 0.1 0 24.66 17.4 36.9
49.3 27.2 4.1 3.8 0.4 2.61 77.42 100.1 63.6 41.4
35.1 15 -1.4 -1.8 -2.2 0.88 24.43 42.4 19.7 21.3
9.4 1.9 39.8 39.8 31.4 0.02 30.76 46.8 123
73.3 1.9 5.1 4.7 1.1 0.03 16.48 109.6 4221.7
12.2 12.1 3.3 3.3 2.1 0 48.55 25.4 13.1 5.5
1.9 0.9 4 2 0.2 0.08 14.88 18.9 128.4 15.3
0.1 -0.9 -0.9 -0.9 0 49.16 51.5 14.9
23.2 12.2 -9.4 -11.6 -13.4 28.93 24.9 -64.4 42
7.4 -0.5 -0.7 -1.5 0.23 19.63 61.1 25.3 10.5
168.6 155.7 -14.5 -15 -15.1 0.41 64.11 87.4 70.9 96.8
1.5 0.5 0.4 0.4 0.3 0 32.56 60.8 32
1.9 1.2 3.2 2.6 1.6 0 15.01 17.7 63.6 4.5
5.2 7.8 7.1 5.4 0.1 12.87 85.4 193.7
6.7 0.9 -20.4 -20.5 -20.9 0.2 10.52 7.8 43.3
0.2 0.2 1.1 1.1 0.7 0 7.27 4.7 55.9 3.5
22.3 7.4 4.1 2.1 0.2 0.5 43.65 72.5 32.6 25.1
1.5 1.5 4.9 4.6 2.7 0 9.29 20.7 11.9 5.8
9.1 1 0.9 0.3 0 14.13 5.7 117.3 1.7
10.2 3 1.3 1.1 0.1 5.88 67.52 71.7 2.7 18.7
83.5 1.9 0.5 -0.8 -1.1 11.24 38.1 28.6 1.5
6.9 4.5 -1.1 -4 -4 0.36 14.4 11.9 14.4 2.5
18.3 18.3 1.1 1 0.8 0 451.08 978.5 160.4 91.9
4.2 3.7 1.3 0.7 -0.5 0 54.68 30.8 101.2 11
15.4 -3 -4.1 -4.4 1.41 2.1 -23.4
1.7 1 0.3 0.1 0 18.14 16.7 61.2
13.3 12.8 4.5 4 2.3 0 844.1 771.9 198.4 35.5
17.1 17 2.5 2.4 1.3 0 63.6 32.9 159.7 1.4
11.2 0.1 0.1 0 0 0.06 152.83 117.2 117.8 47.3
27.2 27.2 3 1 0.7 0.55 57.26 114.8 44.4 1.3
0.2 0.2 7.5 6.3 5.4 0 11.2 74.3 252.9 12.7
135 63.2 5.9 3.3 2.3 0 25.89 67.7 269.4 3.5
2 1.3 7.3 6.8 6.4 0 12.09 108.7 34.6 33.8
195.2 26.9 -5.1 -7.5 -11.6 35.76 24.9 -48.8 7
244 13.4 -31.4 -31.6 -52 8.48 13.7 -232.6
48.5 -2.2 -2.5 -2.6 1.53 27.58 151.2 18 25.7
0.1 0.1 0.8 0.8 0.1 0 40.74 13.5 37.5
3.7 0.4 0.4 0.1 0.09 6.31 71.6 41.8
1.5 0.6 12 11.3 7.3 0.22 7.75 27.5 83.8
364.7 350.6 23.4 22.5 1.6 0.12 319.99 1775.4 657.5 7.9
3.2 3.1 0.2 0 26.89 45.7 181.2 56.2
2 1.1 12.9 12.8 9.4 0.08 4.66 20.5 126.8
0.4 -7.4 -8 -8.2 0 1.52 6 4.1 0.3
7.6 5.5 2.8 -5.1 -5.1 0 207.4 54.7 143.6
3 1.3 0.1 0.1 0 0.05 2 8.2 31.4
1.5 0.8 12.7 8.4 6.4 0 8.42 1.2 190 1.1
0.1 0.1 2.7 2.7 0.4 0 6.12 14.4 46.2
93.6 8.2 7.6 -4.8 3.35 126.7 -26.6
14.5 4.4 15.7 2 1.9 0 9.77 20.7 607.8
533.1 445.3 2.4 2.4 1.9 0.19 301.08 357.8 1915.2
336.5 9.5 -2.5 -27.5 -53.2 3.06 25.27 0.5 963 35.8
8 6.7 0.6 0.6 0.2 0.68 8.1 9.7 1.7
7.3 1.1 5 4.8 3.9 0.09 1.29 15.2 57.6 0.4
0.4 0.1 0.1 0 8.86 8.6 38.7
0.1 -0.8 -0.8 -1.1 0 4.35 1.5 27.1 12.2
1 1 0.6 0.5 0.1 0 36.63 23 68.1 6.5
0.3 0.3 0.3 0.3 0 0 5.95 3.3 97.5
4.8 0.5 0.4 0.1 0 2.74 7.8 33.5 0.4
0.4 0.4 0.1 0.1 0.1 0 15.48 55.2 3.5 13.3
3.4 0.2 33.5 19.8 11.1 0 44.63 93.8 124.8
12.7 12.6 2.7 2.7 1.2 0 158.08 0.6 148.7
0.4 3.2 3.2 2 0 15.55 39.4 104.2
0.7 0.1 0.2 -0.2 -0.8 0.02 3.93 31.7 32.2
34.3 1.5 1.4 0.4 0 1.83 2.6 23.5
8.6 6.9 2.1 1.4 0.6 0.19 24.84 38.5 40 1.5
0.7 0.6 2 1.9 1.2 0 26.48 43.6 47 4
0.2 0.2 0.4 -0.3 -0.5 0 4.58 13.3 44.8 1.6
14.5 1.1 1.1 0 0.26 3.42 4.9 60.2 1.4
0.9 1.2 1.2 0.4 0.01 18.99 20.2 307.1 0.1
6.5 1.7 2.2 1.1 0.8 0.08 3.19 1.9 63.5
-0.2 -0.2 -1.6 0 7.61 10.9 31
2.3 0.2 0.2 0 1.27 1.8 -0.9
6.1 2.3 0 -1 -1.3 0.12 1.47 6.7 28.7 1.3
3.9 0.4 -0.5 -0.7 -3.3 0.09 3.41 2.1 33.1
6.1 6.1 0.1 0.1 0.1 0 9.21 111.2 30.7 26.5
32.6 32.5 2.6 2.3 0.6 0 33.49 1 152.7
4.9 10.2 -0.6 -0.7 -1.2 1.19 2.4 -18.7
16.6 9.1 1 0.6 0.5 0.37 2.36 59.5 22.1 0.3
36.4 0.7 59.4 43.3 33.1 0.03 24.14 60.8 982.8 40.7
0.4 0.4 0.5 0.3 0.1 0 1.05 2.7 197.5 172.3
1.3 0.8 0.8 0.3 0 0.21 7 17.5 0.8
1.3 0.1 0.1 0.1 0 1.39 5.1 35.1
0.6 0.6 0.2 0 23.69 37.7 32.2 32.2
1 1 -1.2 -1.2 -1.7 4.1 12.7 -0.1
1.2 -0.6 -3.3 -3.3 0.02 1.02 20 48.5
0.3 0.2 0.2 0.1 0 23.14 1.9 27.8
4.1 0.5 -0.8 -1.6 -1.6 0 3.53 9.1 43.4
70.3 21.2 15 -1.3 -11.6 0.76 21.16 17.5 34.5 13.3
4.2 4.2 1.1 0.5 0.1 32.15 4.8 -20.1
162.3 86.8 1.8 -2.9 -2.3 0.32 224.5 160.6 124.1
0.5 0.5 1.1 0.9 0.4 0 0.24 15.6 51.2
12 12 0.1 0.1 0.1 0.04 33.91 45 30.2
0.5 4.2 4.2 2.7 0 2.92 0.9 146.6
0.4 0.2 1.2 1.2 0.5 0.02 1.36 3 54.7 1.1
38.9 38.7 1.2 1.2 1.1 0.13 54.35 148 61.5 11.3
0.2 0.2 4.7 4.7 -4.5 0 21.08 37.1 157.7
2.1 1 3.1 1.7 1.3 0 30.16 18.3 31.4 0.9
199 47.8 5.8 5.4 3.4 0.01 130.19 448.4 277.7 173.3
0.7 0.7 0.5 0.5 0.2 0 0.14 2.7 19.1
10.8 0.5 3.5 3.5 0.4 0 83.57 991.5 487 79.3
6.1 6 -0.4 0.01 34.19 9.6 51.6
77.8 0.1 0.8 0.8 -2.5 0.54 0.78 19.8 60.9
0.4 -0.9 -0.7 0.01 1.6 32.9 31.6
0.5 2 1.9 1.3 0 0.77 31.8 61.6 7.1
7.4 7.4 28.7 28.5 22.7 0 31.98 17.4 65.9
4.7 5 3.4 2.2 0 10.07 159.2 169.5 5.5
14.3 1.8 1.7 0.8 0 51.1 1001.8 44.7 15.5
7.2 6.6 -1.4 -1.7 -2.2 0.71 7.69 245.2 24.7 13
78.2 74.2 0.4 0.3 0.2 0.03 108.43 205.2 51.3
6.5 6.1 2 2 0.3 0.08 96.4 117.9 34 1.9
4.8 4.8 0.3 0.3 0.1 0 21.97 34.1 64.5
0 0 0 0 0.4 0.4 0.1 54.4
1.1 1.1 0.2 0 0 0 3.15 6.4 17.8 5.1
13.4 11.3 0.3 0.3 0.1 0.06 3.07 17.5 33.4 10.4
29 29 1.1 1 0.6 0 62.31 1080.2 64.8 32
0.1 0 0 0 0 0.19 0.7 9.5 1.6
0.1 0.6 0.6 0.4 37 19.27 25.2 1 0.7
0 0 0 0 0.5 1.5 103.9 0.6
0.2 0.3 0.3 0.2 0 1.48 1.5 30.2
1.1 0.7 0.3 0 4.04 3.6 33.6
73.3 15.4 9.3 8.1 4.9 0.02 207.24 380.6 20.1 88
0.8 0.8 -0.1 -0.1 -0.3 0 4.94 1.5 24.2
0.1 0.1 2.3 2.3 -0.1 0 37.8 32.6 131.7
0.8 0.6 1.7 1.1 0.2 0.01 30.87 31.3 63.8 0.2
0.8 0.7 0.4 0 0.56 8.9 42.5
12.7 0.1 -3.2 -5.9 -9.8 0.17 6.67 11.5 57.2 9.8
1.3 1 2.2 2.2 -15.3 0 105.01 154.6 394.9
0.1 0.1 10.8 10.8 -18.6 0.08 30.76 63.9 258.7
0.4 0.4 0 0 32.88 28 31.2
873.3 479 7 4.8 2.7 0.01 3056.29 8260.6 370.8 401.5
1.7 1.7 0.1 0 8.41 10.1 32.4
6.2 2.4 2.4 -0.7 0.1 0.56 0.6 62.5
0.1 0.4 0.2 0 0 0.21 1.4 31.6
0.1 7.1 7.1 -3.7 0 15.1 21.2 271.8
89.9 64.9 1.7 1.1 0.1 0.06 314.29 404.9 129.8 4.2
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Times
ReceivableCash and bCurrent assTotal assetCurrent liabTrade payaPBDITA PBIT Profit afterDebt to equ
47491 13333.3 78015.9 594937.2 76148.2 29906.2 76121.6 58752.8 35029.1 0.13
12524.9 3293.4 22811.6 166136.1 20969.9 9952.4 30803.7 26698.8 17056.7 0.27
9534.1 4289.9 44615.8 67397.7 43366.3 6889.4 1188.2 1062.2 570.6 0.31
37843.2 185.4 39577.4 51367.2 20701.8 11543.1 2369.5 184.8 -1658.2 629.11
31138.7 4057.2 41279.5 149120.4 87850.2 24291.8 13372.5 12485.6 2216.4 1.91
13306.5 469.6 24346.9 104899.5 9561.7 4786.9 11860.5 5528.6 435.6 1.37
32783.2 1686.6 34470.1 68646.1 28345 27321 5694.3 5475.3 2908.7 0.23
19945.5 767.2 36557.2 46486.5 29135.2 19839 4637.5 4402.6 2083.5 0.44
31591.2 1040.9 47425.4 81230.6 41612.2 4074.8 8517.8 7806.8 4251 1.67
3993.7 5256 9670.6 68947.2 18351.6 4887.7 7823.8 5208.9 2195 1.43
394.9 684.3 2410 6927.6 3788.9 541.7 99.5 98.3 -32.7 1.22
36051.9 908.9 37756.6 43184.6 34117.7 6547.8 1908.9 884.7 -2264.2 3.31
4735.5 723.7 6053.9 20920.4 11527.3 3457.6 -1956.3 -2714.8 -3623.9 1.29
10748 9243.8 61712.9 284981.6 35809.5 3878.3 22455.9 18126.5 8628.6 0.45
44714.5 4486.2 49915 59788.2 40092 25133.4 2305.2 1737 654.3 1.33
252.1 18820.9 28404.6 58040.6 9144.4 2997.2 9945.4 8673.3 4826.4 0.39
11168 11145.4 22768.2 30173.1 20576.5 19295.1 2046.8 1443.5 645.1 0.13
1908.3 964 3121.9 6889.5 2035.8 1386.7 766.3 566.6 97.5 0.94
2256.6 6088.9 8951.2 41211.5 9579.5 4171.3 10324.4 8608.3 5710.7 0
5169.6 964.4 7649.6 33609.2 17109.1 2458.5 2511.7 1982.5 903 0.85
360.5 50.2 3938.4 18773.5 8578 3423.6 2036.7 850.6 -199.4 0.76
4289.2 298 18767.4 33368.4 17330.3 12019.7 3947.2 3075 1557.5 0.53
2440.4 1563.7 41355.7 69388.9 41877.5 27799.9 6777.2 6437.8 3682.8 0.49
4571.1 1018.8 8938.8 9669.2 8185 4651.2 756.7 720.8 174.8 2.62
864.7 5209.2 13128.3 19309.7 4776.8 5204.6 3198.4 2548.4 1587.5 0
2847.5 5352.2 8202.1 9167.9 8768.9 7860.6 137.9 124.2 57.2 0
1258.8 1484.4 2980.8 26360.4 6218.7 1471.5 7012.3 6016.8 3934.3 0
4942.1 617.5 5820.7 9848.6 5937.3 1651.5 437.1 369.5 48.3 1.4
4789.7 506.6 19614.7 50492.3 24699.8 14916.6 5246.7 2740 535 2.13
2655.5 645.8 4922.5 6948.9 3845.1 1968.4 659.7 593.5 193 0.55
575.1 156.8 1154.6 16631.6 3278.8 833.8 3176.8 2002.1 1011.9 0.77
3376.8 157.9 6277.9 9666.2 2615.7 2208.5 2291 2057 1446.2 0.01
2621.8 403.3 3671.6 5730.1 2540.9 364.1 1298.5 810.8 363.9 0.12
11541 1477.9 17063.8 34627.6 18511.1 13150.9 3651.3 3013 1886.3 0.1
2053.3 417.9 5718.2 11694 1864.2 1459.2 2398.2 2133.8 1430 0
4224.1 117.3 5662.9 12444 4642.4 2139.6 1757.1 1523.8 877.1 0.43
159.8 317.8 3460.4 22138.5 5226.4 1659 2198.9 1799 1068.7 0.25
1290 8061.7 10482.6 58493.6 3225 137.9 10177.1 8385.7 5268.9 0.14
3808 271.3 5002.3 5310.3 4223 2304.7 393.4 387.5 144.5 1.3
1224.3 97.6 4082.2 6062 1951.1 1431.1 1307.1 1187.2 763.9 0
510.6 8161 9557.2 21037.8 1364.8 739.5 972.8 912.4 572.2 0
4703.8 42.5 4805.7 8355.9 1707.4 1371.9 -904.3 -983.9 -1073.2
508.2 257.5 1493.6 2320.8 1114.4 51.9 324.1 271.7 115.1 0.5
4042.2 149.6 5204 7387.5 4923.1 1350.4 611 536.8 92.5 2.37
2576.1 146 4683.6 7879.6 3961.2 2260.1 877.3 707.9 317 0.44
736.2 83.5 871.5 1805.3 585.3 39.8 246.1 215.7 116.9 0.54
938.8 65.1 3635 7680.9 1986.2 396.1 1619.3 1328.7 705.3 0.31
2247 546.5 4085.3 8636.4 2652.9 764.3 1817.7 1636.3 1039.7 0.07
3120.8 296.8 4695.6 5963.7 3830.5 576.6 678.3 610.7 184.1 2.07
8.6 29.5 2734.1 4921.6 2083.2 1641.8 933.5 738.6 439 0.13
6064.4 846.2 9466.8 17607.7 5632 5000.2 3368.1 2806.7 1887.5 0
579.8 143.2 1174 8822.1 631.4 423.6 467 458.8 321.5 0.05
1509.5 424.8 3954.4 7048.6 1743.7 1041.2 1016 764.7 441.6 0.13
1554.3 6.3 2209.8 2879 886 743.4 296 239.5 152.5 0.07
795.1 166.3 2242.5 4254 2160.9 917.4 760.9 596.8 306.4 0.59
645.5 1155.8 2446.2 5738.9 1575 1178.7 550 355.8 200.5 0
225.2 4.4 415.8 2193.8 966.6 904.9 199.5 176 93.7 0.07
1536.6 174.2 2281.5 5630.2 1203.8 443.2 153.5 137.5 75 0.19
331.4 486.1 1869.7 2524.5 207.7 60.4 673.1 630 385.6 0.29
358.1 820.4 1614.7 2910.8 1189.4 680 445.1 323 187.4 0.16
1337.8 8.8 1363 1422.4 1104.8 852.4 42.6 38.3 0.5 0.77
468.2 194 1171 6111 699.6 320.6 2462.1 2427.1 1746.5 0
1017.9 127.4 1392.4 2218.9 631.6 432 141.9 113.2 69.8 0.11
804.1 5.9 1321.2 2126.4 753.1 242 82.4 46.5 -17.5 0.66
337.1 3.6 372.5 436.4 311.2 297.6 58.6 57.2 -12 0.11
246.6 30.3 288.9 1105.9 943.2 294.3 130.1 19.4 1.6 3.99
861.4 12.9 880.8 1045 689.9 16 108.1 105.4 7.5 2.55
9.8 4.9 219.5 658.4 248.5 212.9 25.1 23.7 5.9 0
2922.6 291.7 4646.1 17154.9 4238.2 1313.3 629.5 456.7 77.8 0.35
986.9 58.5 1662.6 4823.8 2251.3 369 56.3 -255.2 -605.6 0.74
86.4 46.8 150.9 837.5 480.1 109.3 -14.5 -19.1 -21.1 0.05
166.8 37.5 606.1 861.1 542.3 4.6 86.2 70.9 8 6.38
910.5 203.2 1370.7 1548.8 1122.3 731.9 88.4 88.2 -9.9 1.32
1052.4 67.9 1166 1954.9 931 915.5 810.9 804.8 637.8 0
1339.6 93.7 1863.2 3030.2 2683 282.2 138.9 24.5 -211.1
460.4 6.8 644.3 1138.1 546 526.4 152.5 152.4 87.2 0.01
235.1 2.4 949.6 1211 246.6 125.1 190.1 185.8 109.1 0.09
0.4 0.1 26.8 306.4 0.2 2.9 2 1.3 0
131.4 138.7 760 996.9 625.5 30 133.3 114.7 49.9 1.73
445 130.6 725.6 3781.2 682.2 237.9 212.8 210.9 150.2 0.26
1316.9 133.3 2981.3 3872.7 3068.1 2797.7 182 119.2 63.3 0.35
1214.5 350.4 1579.6 10949.3 3042 245.3 619.6 493.8 175.6 0.52
362.2 53.5 959.1 1230.4 585.5 457.2 136.5 116.9 76.2 0.06
140.6 5.2 172.6 202.8 86.8 16.4 -6 -7.5 -13.6 0.59
1091.8 643.6 2471.9 3041.8 1054.4 475.1 464.9 433.5 228.4 0.25
6.4 72.2 1349.2 2399 780.8 664.6 678.9 617.4 390.3 0.05
278.3 27.8 413.8 550.1 247.1 68.3 49.4 41.6 16.3 0.8
818.6 10.6 881.3 1424.8 891.6 745.5 130 123.1 54.7 0.21
205.7 11.9 786.4 1590.8 434.8 98.6 23.3 -25.5 -36.4 0.14
452.9 34.7 504.8 613.2 309.1 191.9 10.3 3.7 -19.2 0.39
371.2 351.2 1344.7 5136.9 566.6 70.6 1.7 -9 -8.5 0.05
1795.7 25.5 1890.8 1938.8 1596.1 1083.2 71.8 71.7 8.8 3.95
588 48.5 1573.6 2021.1 899.7 471.8 249.5 195 100.6 0.41
535.1 139.9 994.2 1456.3 702.5 214.6 112.3 73.5 38 0.41
58.4 766.6 1048 3170.7 953.9 775.8 1063.5 930.9 703.2 0
485 44.8 1579.9 8227.6 366.9 147.8 1451.1 1390.7 1266.9 0
188.3 2.8 328.8 1410.4 162 12.5 41.3 7.7 -33.3 0.19
875.1 36.3 1037.9 1148.2 917.9 457.6 33 25 6.8 1.21
698 41.2 1260.5 2348.6 891.1 198.8 191 178.7 73.8 0.5
287.5 6.4 428.6 686 423.2 172.1 39.7 28.4 7.1 1.24
184.3 38.3 408 435.3 243.9 56.5 53.7 49.3 22.3 0.83
165.3 22.7 288.4 435.7 221.2 163.4 24.9 15.8 1.7 1.19
2.2 120.4 543.6 655 414.8 109.9 51.5 42.7 17.1 2.02
69.4 2.5 88.1 158.3 31.7 5.8 130 123.7 96.1 1.41
192.2 157.5 486.3 5048.8 914.5 124.1 547.8 499.6 364.4 0.45
511.5 171.1 703 1321.1 951 47.8 41 35.3 2.7 2.48
94.1 26.8 162.1 819.1 434.1 366.3 60.1 34.8 14.1 0.25
365.4 82.3 449 1580.1 330.4 321.7 18.7 17.6 10.3 0.01
330.7 7.1 461.6 634.5 337.3 242.6 87.9 62.1 39.1 0.18
364.9 69.6 968.5 1052 636.9 261.7 99.9 98.3 25.1 4.1
311.7 19.3 478.3 981.6 373.2 32.2 65.7 32.5 -10.6 1.98
291.8 45.1 384.9 469.5 312 56.8 41.6 33 4.2 3.13
597.1 10.1 763.8 1059.3 699.5 23.9 145.2 112.2 32.7 2.29
229 63.3 752.1 874.6 394.2 52.2 127.5 115.3 55.6 1.49
136.1 9.1 268.5 296.3 167.3 64.6 21.5 19.9 10 0.68
1416.3 106 1583.5 2126.6 1108 578.7 291.5 234.8 107.7 0.47
219.8 8.3 231.9 376.9 196.8 24.9 79.3 60.9 30.8 1.59
209.5 172.7 409.5 4420 2209.5 46.7 107.5 104.9 63.3 0.03
50.5 15.8 193.6 250.2 195.1 167 20.2 15 5.3 1.2
88 10.6 384.7 1142.9 581.8 75.3 149.7 111 15.4 1.55
57.6 0.6 76.8 1481 174 171.5 4.1 2 1.2 0
68.8 3.5 283 4483.5 617.2 615.5 2.9 2.9 2.1 0
24.9 9.4 223 1945.1 84.8 48 29.7 15 18.9 0.02
305.8 26.6 577.7 1054.5 528.3 285.6 152.6 125.1 49.6 1.66
208.7 8.9 336.1 1194.6 307.5 55.7 75.6 58 14.1 0.63
106.5 6.5 261.5 323.4 267.9 151.9 52.4 49.2 12.7 2.21
179.4 10.2 329.3 426.2 266.7 101.1 30.9 19.1 1.9 1.81
23.6 12.3 54.2 473.1 507.8 44.4 15.8 -25.3 -57
237 2.3 261.7 367.4 220.8 165.2 13.1 10.9 2.1 0.37
284.9 92.4 469.2 531.3 310.4 69.5 51.7 45.6 12.4 0.98
212 4.2 751.4 778.4 577.2 332.7 32.1 31.2 10.9 3.08
253 14.3 298.5 792.9 256.4 80.9 28.6 25.3 6.9 0.33
1352.2 3.7 1555.1 1617.7 56.9 1.3 -50.8 -69.3 -93.1 0
344 9.7 359.6 598.3 328.6 226.4 29.5 19.4 2.6 0.5
176.1 3.2 436.3 520.2 226.4 127.9 39.9 30.2 13.6 0.43
20.9 16.2 37.8 124.7 43.3 24.3 3.7 3.1 1 0.21
383.1 1.6 414 423 287.7 255.7 18.1 14.8 6.2 0.22
613.5 78.2 753 1022.8 769.9 339.9 104.8 60.1 21.2 1.11
52.7 6 179.5 668 83.3 28.5 143.5 140.3 97.5 0.34
74 3.9 82.8 1711.3 645.6 27.1 165.4 157.4 55.6 1.11
1739.4 690.1 2449.4 2969.5 1406.2 1376 45.2 43.9 28.6 0
86.9 0.1 87 168.9 92.3 75.3 0.2 -0.4 -0.4 0
154 18.6 195.7 244.8 152.6 148.4 22.1 20.8 3.3 1.41
39.9 41.1 86.1 129.5 51.5 18.1 4.4 4.3 1.3 0.34
32.8 15.9 73.5 328.1 38.3 7.2 8.6 8.1 1.7 0.26
142.8 0.7 143.5 166.4 125.3 19.7 14.2 11.5 0 3.56
8.6 57.8 161.7 2469.5 87.9 48.9 220.9 208.4 134 0.01
144.6 26.1 195.7 321.7 164.6 5.6 29.2 23.2 4.3 1.19
259.9 20.8 308.5 518.2 389.4 325.1 19.4 8.5 6.2 0
29.1 25.1 130.3 382.4 37.1 13.2 75.1 74.4 47.3 0.15
80.4 2.4 127.9 163.8 81.8 61 6.9 6.7 4.8 0.26
125.7 295.9 488.8 970.4 129.1 122.3 65.9 63.3 38.8 0
91 5.1 96.1 335.4 1.6 0.6 2.2 1.1 0.7 0
120.7 4.4 352.3 493.9 281.7 19.5 44.2 32.7 7.1 0.82
278.5 5.9 497.6 873.6 586.6 46.2 34.1 13 7.2 1.79
30.9 1.9 41.5 229.2 110.5 25 -44.6 -544.4 -545.1 0.74
66.2 3.3 112.7 153.1 85.9 17.4 13.1 11 1.7 1.01
3.4 3.4 125.9 21.1 15.8 1 1 0.4 0
1225.9 135.9 1557.3 3433.5 444.7 131.5 803.7 570.7 530.7 1.58
360.6 5.2 436.8 1190.4 212.7 158.4 35 14.3 8.8 0.04
847.5 35 882.5 2762.9 467.4 636.9 78.1 22.2 -31.4 0.06
145.7 46.8 269.3 466.3 259.7 143.5 35.9 28.1 14.2 0.54
146.8 3.8 171.8 2036.4 154.9 109.8 35.8 34.2 11 0.07
428.4 29.9 493.3 1082.2 579.8 197.5 23.6 2.2 -22.6 0.77
19.6 0.5 69.3 95.1 8.2 -0.8 -1.5 -4.7 0.08
119.3 5.8 220 747.8 656.3 148.1 93.2 61.9 8.5 9.31
85 15.3 100.3 182.9 51.7 43.4 2.8 1 0.2 0.06
17.3 7.9 46.3 494.4 79 21.6 71.4 42 20.6 0.32
63.8 26.9 197.5 464.6 155 40.9 24.4 15.5 -4.4 0.6
184.8 0.5 190.5 240.9 70 3.8 9.4 7.2 1.2 0.33
109.2 39 150.3 233.4 100.3 81.9 36.4 34.1 19.7 0.08
66.2 17.1 138.5 186.3 73.4 15.7 9.1 0.4 0.46
163.2 2 168.5 188.5 132.9 31.1 -7.5 -8.4 -23.3 2.05
73.9 4.9 119.8 188.9 250.4 158.6 -42.8 -47.8 -59.2
160.9 4.9 179.9 217.8 117 13.3 17.1 12 8.3 5.34
345 0.4 345.5 434.9 350.4 287.3 7.5 6.5 2.8 0.7
485.1 3.9 590.4 1488 503.6 99.1 48.7 39.7 9.4 0.19
130.2 19.9 153.9 170.3 87.1 68.2 46.4 19.3 13.9 0
25.5 24.1 150.5 447.8 239.7 30.5 11.8 0.8 -26.1 14.58
48.7 1.4 167.1 225.7 67.4 45.7 22.8 16.8 0.7 1.39
84.3 14.7 219.4 780.6 110.3 95.9 101 93.2 73.6 0.04
499.5 19.2 616.7 961.9 487.1 86.1 112.3 84.8 2.7 11.59
410.4 1.9 415.4 7461.7 764.5 90.5 3.7 3.5 1.4 0
175 0.2 177.8 271.8 160.1 77.5 31.8 22.7 6.3 1.96
10.1 0.8 131.4 270.1 65.5 0.7 3.9 -0.2 -6.2 0.34
108.8 42.7 285.6 395.2 206.7 77.5 37.3 32.3 14 0.58
110.5 4.8 160.2 197.9 116.1 2.9 23.2 21.5 3.9 3.14
3.6 3.4 13 148.9 87.3 85.7 2.4 2.3 1.6 0
2061.8 128.5 2239.9 2416.1 1229.6 753.8 160.6 145.7 45.7 1.19
28.2 9.4 37.6 61.6 0.2 2.7 2.7 1.7 0
109.4 1.3 212.1 272.4 145 37.9 6.9 4.6 0.3 0.75
19.3 6.8 37.3 317.3 30.3 20.1 3.5 2.8 0.7 0.16
41.5 0.5 53.4 209.7 82.4 3.6 -68.6 -74.5 -73.9 0.63
42.5 7.6 75.8 947.2 410.3 107.4 64.3 42.9 25.1 0.79
33.8 22.4 59.1 542 27.4 9.7 61 24 17.8 0
116 1.2 193.5 212.3 124.2 49.1 11.3 10.3 1.4 0.99
79.2 5.3 124.2 236.5 39 21 5.2 3.3 -0.1 0.7
20.4 4.8 41 45.2 9.5 9.5 0.9 0.4 -0.1 0.03
368.3 1.5 417.5 482.9 250.5 211.2 15.8 12.7 1.1 0.19
80.8 2.8 116.8 145.8 19.9 19.5 2.1 0.1 -0.4 0.14
97.6 0.2 99.2 260.2 47.1 37.4 -1 -1.3 -1.7 0.05
103.4 2.8 197.9 562.7 162 41.9 33 29.1 -10.5 0.66
100 1.4 213.7 254.7 123.9 51.5 16 8.2 -1.2 0.54
51.9 22 123.8 174.3 75.8 70.9 17.6 16.4 11.1 0
104.8 7.6 132.3 600.8 129.9 12.9 38.8 30.9 4.6 3.77
42.3 8.9 80.4 105.8 16.7 1.8 4.1 3.8 1.1 0.3
286.1 211.6 497.7 29040.9 2434.5 7.3 434.5 429.4 -795.8 0.5
14 1.3 16.9 103.1 6 1.6 -17.6 -29.3 -29.4 0
202.7 61.6 313.3 399.9 216.9 90.4 42 39.3 11.1 0.75
20.5 3.9 24.4 430 19.2 16 18.5 -4.2 -4.8 0.01
65 2.1 111.2 268.4 86.9 22 -9.5 -12.5 -10.2 0.43
14 34.2 63.1 486.8 39.2 11 36.7 30.9 17.6 0.06
104.3 0.2 208.4 249.6 95.8 0.9 23.1 22.3 12.2 0.65
16 1.8 176.1 307.5 134.9 10 47 37.4 10.3 1.37
168.3 6.4 563.4 699.6 18.9 18.5 17 16.4 12.8 0
51.4 2.3 132 177.6 0.3 0.3 17.7 12.4 0.5 5.76
125.8 0.5 241.7 281 137.8 66 12.6 10.6 -3.8 0.89
708 144.2 1136.9 1599.7 2282 424 -18.3 -33.7 -33.9
45.1 2.3 57.6 88.7 29.3 25.9 9.7 2.9 1.3 0.04
167.5 249.5 469.8 702.4 427.4 70.8 66.5 46.5 32.6 2.49
4.9 0.9 22.9 224.6 1.3 0.5 6 -14.6 -17.4 0.02
16.9 1.1 29.5 109.2 49.2 46.9 3.1 2.8 1.9 3.93
53.2 25.9 79.1 260 133.6 1.6 1.1 0.5 0
33.5 0.1 39.6 40.6 3.5 2.7 3.7 3.5 2.4 0
16.6 0.4 20.3 82.7 57.1 18.8 12.6 12.6 0.1 1.65
214.1 154.1 368.2 982 222.5 198.7 139.9 139 136.6 0.03
44.3 10.7 122.7 219.8 69.9 36.4 10.4 7.8 -0.4 0.38
332.5 92 424.5 15749.9 3400.7 141.6 1287.4 404 -361.4 0.36
23.7 72.1 112.8 143.6 75.2 6.7 10.6 7.8 3.2 0.35
62 5.9 111.9 240 114.3 106.8 5.3 4.7 2.5 0.05
11.6 0.1 11.7 51.5 2.2 2.2 0.7 0.7 0.4 0
95.6 30.4 126 1770.8 40.2 36.8 12.2 9.5 1.1 0.03
6.9 4.6 37.6 59.3 12.2 12.1 2.4 0.8 0.3 0.01
8.6 17.1 26.3 258.7 1.2 0.8 2.3 0.6 -0.1 0
10.1 15.3 60.1 72.2 7.3 7 3.1 3 1.7 0
91.4 6.6 178.4 213.7 146.3 54.5 21.2 18.2 5.2 6.52
33.3 2.3 68.1 93.9 62 8.1 6.1 5 -0.4
224.8 0.9 259.6 555.7 222.8 215.9 44.8 11.9 9.1 0.01
423.3 23.8 639.5 658.7 573.8 544.2 21 20.1 13.5 0.02
92.1 34.1 273.2 604.2 257.1 99.7 23.8 21.3 20.1 0.03
40.4 4.8 78.5 93.1 74.9 73.2 7.2 6 3.5 1.84
125.9 3.5 131.9 240.6 45.2 14.5 12 11.5 5.2 0.13
21.6 9.3 51.3 64.9 6 2.9 9.2 8.5 5.7 0
47 5.6 56.5 353.8 22 14.8 -10.2 -64.1 -71.7 0.53
18.6 2.1 35.3 413.4 18.9 9 3.7 3.5 1.4 0.03
12.9 0.3 13.4 228.3 32.1 12.4 0.2 -12.7 -12.8 0.03
61 7.2 91.3 184 63.5 45.8 21.4 12.8 5.7 0.7
288.2 10.2 502.2 650.4 108.1 42.3 70.8 67.2 18.4 1.8
31.9 2 57.3 163.2 11.6 11.1 0.1 -0.5 -1.3 0.01
79.7 0.3 82.1 94.3 101.4 58.5 -15.3 -16.1 -16.1
93.9 14.8 113.4 249.9 93.3 31.3 45.5 41.8 22.3 0.87
88.5 1.7 90.5 111.7 49.4 47.4 -0.2 -7 -7.1 0.04
2.7 18.2 20.9 78.5 3.5 3.1 3.5 -5.5 -5.6 0
40.1 14.4 55.5 86.1 42.3 22.4 11.1 6.2 2.1 0.77
49.7 62.4 447.9 1667.6 792.5 22.9 -113.9 -131 -172.9 0.24
54.8 0.3 55.3 87.2 28.6 28.1 1.4 1.4 1.1 0.01
19.6 13.4 54.3 84.8 53.2 12.1 0.9 -0.9 -5.2 2.23
13.3 10.9 46.7 110.4 8.3 6.8 9.8 7.7 1.2 1.86
114.7 3.1 119.5 218.5 86.5 71 29.1 26.3 17.9 0.11
388.6 85 494.6 670.5 351.4 329 84.3 81.3 27.8 0.07
10.7 18.4 29.1 86.3 11.8 8.1 5.6 4.7 3.4 0
4.7 16.4 36.4 1742.5 1569.7 15.9 13.2 12.9 -150.3
48.6 3.7 101.4 224.7 47 43.1 54.4 43.4 27.5 0
136.7 7.4 154.6 195.9 56.6 25 16.4 15.7 10.3 0.19
64.5 108.5 433.1 38.8 -6.4 -15.1 -15.1 0.15
60 7 112.4 252.8 121 44.8 15 12.4 6.3 0.76
26.3 0.6 27.4 319.8 27.5 20.5 11 10.5 8.7 0.02
16.5 0.2 26.1 30 1.1 1.1 0.4 0.4 0.1 0
52.8 61.6 66.5 31.9 26.9 1.3 0.8 0.4 0.04
44.4 1 82.3 108.6 66.3 59.1 13.4 12.9 12.3 0.17
10.4 2.6 263 411.8 308.6 305.1 -5.3 -5.7 -6.5 0
2.6 1.3 3.9 317.6 70 3.3 1.9 0.8 -5.5 1.73
3.6 28.8 46.7 63 8 7.8 4.8 4.4 3.8 0
19 0.2 51.7 58.2 6.9 0.6 2.2 1.9 0.1 0.49
59.1 6.4 65.5 98.7 77.4 22.9 17.1 16 15.5 0.22
0.2 0.3 109.6 0.1 1.4 1.4 0.9 0
9.9 6.5 24.7 34.4 3 1.7 -2.6 -3.9 -3.8 0
10.1 2.1 21.3 31.6 1 0.3 1.5 0.2 -0.5 0.04
2.7 5.1 17.6 27.2 7.8 0.3 3.7 2.9 2.7 0.36
16.3 0.2 20.2 24.8 14.4 12.9 0.7 0.4 0 0
5.6 1 35.8 47.4 40.9 9.8 3 2.8 0.3
22.8 1.5 24.3 126.5 10 9.8 6.3 2 1.2 0
62 4.4 66.8 103 65.1 41 1.6 0.8 0
275.2 0.2 424.3 434.5 0.8 0.8 0.3 0
60.4 0.5 62.8 179.5 68.7 67.5 1.7 1.7 0.8 0
6 0.2 6.2 21.5 7.9 7.8 0.7 0.7 0.4 0
7.4 10.1 17.5 37.3 0.2 0.2 1.4 1.2 0.7 0
40.7 1.9 84 121.4 29.4 11.4 10.8 4.6 0.85
41.8 0.6 63.7 71 50.8 32.2 -0.5 -0.9 -1.2 0.85
45 13.6 58.6 157.2 25.5 17.7 23.2 22.8 17.8 0.06
54.2 4.9 59.1 6776.5 2550.8 3.8 61.2 40.6 2 0.48
12 1 18.5 24.9 11.6 11.4 1.8 1.8 1 0
10.7 8.4 34.6 140 4.7 2.2 3.9 1.6 0.2 0.05
0.1 0.1 16.3 0.3 0.3 0.1 0
13.3 0.1 55.4 94.6 46.3 35.2 8.7 3.5 6.4
6.6 2.4 20.1 29.5 3.3 0.1 -1.5 -1.6 -1.3 0.08
124.9 5.2 226.9 360.4 224.4 202.3 14.2 8.4 3.2 0.9
3.9 6.7 10.6 41.6 8.6 8.6 1.1 1.1 0.8 0
5.4 9.5 19.4 67.2 3 0.4 -3.5 -4 -4 0.02
89.9 0.3 90.2 194.4 0.1 0.1 42.8 37.8 37.3 0
4.7 0.4 5.1 58.7 9.7 2.1 -2.7 -4.8 -4.9 0.3
2.6 6.1 56 0.1 0.1 0.1 0.1 0
15.9 1.2 42.2 69.3 33.2 13.4 5.5 4.6 1.7 0.49
2.5 0.7 9 15.3 3.4 2.9 -3.1 -3.6 -4 0
10.4 2.3 14.4 126.4 6.6 0.5 0.4 0.3 -1.7 0
2.4 0.3 21.4 23.4 12.4 0.3 1.5 1.1 0.2 5.04
3.6 27.5 33 71.6 16 1.7 41.7 40.7 39.9 0.03
11.1 6.1 19.7 23.5 5 4.5 5.2 1.4 1.1 0.08
23.6 0.5 116 169.8 8.6 8.6 1.7 1.6 0.9 0
32 2.4 45.4 105.5 2.8 2.5 2.1 1.4 0.8 0
1.1 1.1 42.1 1 0.3 -1.2 -2.2 -2.2
16.5 1.3 17.8 84.3 19.5 19.3 0.9 0.5 0.1 0.06
107.8 4.9 148.2 213.5 14.6 14 2.7 1.9 1.3 0
12.1 3.5 17 162.7 3 2.9 1.4 1.3 0.5 0
63.4 1.6 112.3 121 2.7 1.5 1.8 1.1 0.7 0
77.5 0.9 79.7 80.5 34.3 34.3 4.1 3.9 2.8 0
28.5 2.3 43.5 255.5 1.5 44.3 38.7 36.5 0
43.7 2.2 49.4 445.7 41.4 41.3 0.2 -2.2 -3.7 0
87.7 0.7 122.7 151.6 111.2 109.9 4.6 3.9 2.8 0
54 0.7 61.7 144.5 189.9 46.3 -11.3 -15.5 -18.8
8.6 0.4 9 39 196.9 17.9 -4.6 -5 -10.1
41.7 4.5 71.9 126.6 91.3 9 8.4 5.1 0.96
15.7 0.3 16 38.3 0.8 0.8 2.1 2.1 4.7 0
14.5 6.3 20.8 60.8 18.7 10.5 2.2 2.1 1.5 0.2
1.5 14.1 107.7 20.1 7 6.4 2.8 0.28
1587.2 7.4 1610.1 2187.7 377.4 352.2 17.4 16.6 9 0.09
14.1 0.3 70.6 185.8 4.5 4.5 0.8 0.8 0.5 0
5.2 24.2 29.4 127.7 0.7 0.5 4.3 4.2 -5 0
7.3 1 8.6 11.4 5.7 5.7 -0.6 -0.6 -0.8 0
128.5 128.5 150.6 3.5 3.5 0.3 -2.9 -2.9 0
6.5 0.2 6.7 37.6 3.6 0.3 0.3 0.1 0.05
14.3 45.4 60.8 201.7 2.4 2.1 7.1 2.9 2.4 0
8 8 47.7 0.9 0.9 1 0.8 0.4 0
57.1 0.1 57.2 104.8 97 22 21.4 4.7
11.5 2.5 14 631.2 12.7 2.6 49.4 34.5 34.4 0
202.4 0.7 203.1 2665.1 510.3 423.5 1.7 1.7 1.2 0.15
1.8 3.2 40.8 1157 15.1 10.1 -177.3 -185.9 -184 0.12
3.5 5.9 7.4 3.2 2.9 0.3 0.3 0.2 0
13.1 0.9 14.4 67.6 8.5 1 3.4 3 2 0.02
1.4 0.7 2.1 39.2 0.1 0.1 0.4 0.1 0.1 0
1.1 0.4 13.7 28.5 1.3 1.1 -1 -1 -1.3 0
7.3 4.5 18.4 74.8 6.5 6.5 0.8 0.7 0.2 0
0.1 0.7 0.8 98.1 0.5 0.5 0.5 0.5 0.1 0
2.6 3.2 35.7 1.8 0.2 0.4 0.4 0.1 0
1.2 1.4 15.9 16.3 12.8 11.2 0.4 0.3 0.2 0
17.8 23.6 41.4 141.8 1 0.5 33.9 18.1 12.1 0
7.6 138.8 146.4 219.2 10.5 7.8 3.5 3 0 0.4
8.3 0.6 8.9 117 0.1 6.5 6.5 4.4 0
0.7 3.2 3.9 42.2 9.1 9.1 2.9 2.9 2.3 0.02
15.7 15.7 26.2 2.5 0 -0.1 -0.4 0
6 17.9 25.4 60.2 11.5 7.1 3.1 1.8 0.7 0.2
16.1 15.7 35.8 52.3 4.6 4.5 1.6 1.5 0.8 0
3.5 22.6 27.7 46 1.2 0.2 -0.4 -1.1 -1.3 0.02
3.4 0.6 5.4 83.8 15.1 3.3 3.3 -0.3 0.25
3.3 1.8 5.2 319.1 7.9 7.2 2.1 2.1 1.1 0.01
4.2 4.3 71.2 7.7 1.2 28.5 27.6 21.4 0.1
6.4 3.2 9.6 1209.9 1178.8 1.2 0.3 0.2 0.1 37.98
1 0.2 1.2 1.4 2.3 0.2 0.2 0
8.4 0.4 10.1 40.7 8.7 2.7 0.3 -0.1 -0.4 0.11
1.7 3.7 5.4 38.2 4.5 0.4 3.1 2.9 1.9 0.08
44.9 1.4 72.8 91.3 60.2 59.6 2.8 2 1.4 0
14.3 5.7 20 155.3 3.7 3.7 1.7 0
1.3 0.1 1.4 2.2 1.1 10 -2.1 -2.4 -2.7
6.2 7.6 14.1 36.6 9.7 8.6 2 1.8 1.6 0.2
36.3 60.3 137.3 1027.8 37.5 22.1 25.4 22.9 13.8 0.01
0.5 2.6 175.4 198.4 0.5 1 0.8 0.4 0
0.8 27 8.8 1 -2 -2.1 -2.6 0.45
0.4 3.1 41.9 0.3 0.3 0.3 0 0.11
0.4 33.3 35.6 1.3 1.3 0.2 0
3.5 0.3 3.8 3.9 3.8 3.8 0.8 0.7 0.4
7 0.9 7.9 50.5 2 0.5 6.9 6 5.9 0.01
19.6 0.1 20.3 32.1 1.3 0.8 1.1 0.5 -0.6 0.01
1.6 10.8 12.4 58.4 5.2 1.6 0.3 -0.5 1.5 0
122.4 0.7 136.4 251.4 65.8 21.7 19.7 15.2 -4.1 1.83
0.4 0.4 32.4 5.6 4.2 0.6 0 -0.3
45.5 1.3 46.8 228.7 51.1 40.7 65.2 1.4 0.1 0.43
0.3 8.6 9.4 53 0.5 0.5 2 1.8 1.1 0
39.4 1 40.4 67.1 36.1 36.1 0.1 0.1 0.1 0.02
7.6 1 8.6 150.2 2.1 7.9 7.9 2.2 0
2.6 1.2 4.9 59.4 1.8 1.8 -1.5 -1.5 -1.9 0.05
32.4 3.1 47.1 136.3 59.2 56.8 3.3 3.2 1.8 0.25
9.9 9.9 168 10.3 0.1 4.6 4.6 3.9 0.06
8.5 2.1 11.5 66.2 34.7 2.2 -2.7 -3.5 -3.7 0.05
25.2 6.7 205.2 355.1 77.4 54.4 9.3 9.1 4.4 0
1 0.3 1.3 20.4 1.2 1.2 0.6 0.6 0.2 0
196.9 2.3 278.5 867.1 378.1 190.9 18.4 17.7 -1.4 0.07
1.6 1.6 51.8 1.4 1.3 0.6 0
27 0.2 27.2 552 145.6 10.7 11.8 11.8 -9.1 0.14
27.7 1.3 29 31.7 0.1 0.1 0.2 0.2 0.2 0
16.6 20.1 43.8 62.2 0.6 0.1 1.3 1 -0.9 0
0.9 0.9 89.9 0.2 0.2 -1.3 -1.5 -1.8 0
285.9 1.3 292.7 706.5 534.4 1.7 3.5 3.3 1.7 0
136.3 2 153.8 161.7 105.7 104.8 6.7 6.1 3.3 0.21
193.5 27.1 233.6 263.6 221.6 120.4 6.2 5.8 0.3 4.62
85.5 1.4 86.9 136.2 84.9 83.6 0.8 0.7 0.1 0
1.7 0.3 3.9 84 46.5 46.3 2.7 2.7 1.5 0.09
10.5 3.8 14.3 71.2 6.3 6.3 0 0 -3.7 0
0.2 54.6 60.2 60.1 54.4 0 0 0 1
4.4 0.5 10 21.7 3.9 3.9 0.3 0.2 0.2 0
3 0.2 13.6 37.6 1 1 3.7 3.5 0.2 0.09
867.9 3.8 903.8 942.5 873.7 873.5 11.3 11.2 7.4 0
0.8 0.4 2.8 9.7 0.1 0.4 0.4 0.3 0
2.2 2.9 22.6 0.1 0.8 0.8 0.5 18.5
2.4 12.9 115.1 1.1 1.1 0.8 0
4.3 0.1 4.4 31.6 1.4 0.7 -2.3 -2.3 -2.3 0.01
3.6 2.8 6.4 38 4.1 3.9 1.6 1.5 1 0.01
38.4 17.1 143.5 245.6 183.2 46.2 -56.4 -57.6 -65.2 0.1
9.1 9.1 24.3 -0.2 -0.2 -0.5 0
7.3 7.3 136.1 1.6 1.6 1.3 0
3.5 0.9 4.6 66.1 0.6 2 1.5 0.6 0.03
4.4 14.7 19.1 48 5.3 5.3 3.1 1.7 1 0
4.6 0.2 19.7 98.1 11.4 -2.9 -4.9 -8.9 0.19
6.7 6.7 405.2 10.3 0.1 1 1 0.3 0.03
1 12 13 309.2 50.5 0.1 1 1 3.1 0.19
0.3 0.3 31.2 0.3 0.3 0 0
628.4 11 1040.9 1160.2 783.1 536.3 13.2 10.5 7.1 0.01
8.1 0.7 8.8 33.8 1.3 1.3 0.7 0.7 0.3 0
24.3 24.3 76 13.2 0.1 1 1 0.7 0.21
0.2 1.5 1.7 31.7 0.1 0.3 0.2 0 0
61.4 9.8 71.2 350.9 54.9 34.4 -10 -10 -19.2 0.07
185.5 0.8 190.5 301.4 169.6 142.9 6.1 3.3 0.6 0.11
Cost of gooNet sales Net worth InventoriesReceivableCash and bCurrent assTotal assetCurrent liabTrade paya
408581.4 536378.7 403281.2 19380.7 49305.5 25181.9 94016.7 621834.8 87375.8 47431.2
220073.5 305809.8 97204.7 4911 16996.9 8645.2 31510.4 178486.4 28481.2 16295.7
115276.9 159121.5 14494.5 21044.5 8780.3 688.6 32983.9 60732.7 36317.9 10646.7
74722.27 100207.2 435.6 2.5 38603.5 1442.7 41235.5 54556.6 23233.8 11962.9
64070.83 95292.5 39083.9 13093 27339.3 5246.6 63923.4 156731.6 97517.7 33879
32974.42 41820.1 39106.3 10872.3 4990.5 373.3 18167.3 111407.5 10505 4854.6
136127.4 181883.9 32194.9 32820.4 2918 35738.7 64703.9 23377.1 22309.3
150529.8 148423.8 16894.6 10894.8 22885.3 1200.9 34981.3 45648.4 27433.5 16596.6
57498.38 74635.9 28821.3 8121 27622.5 692.4 36439.9 94987.3 31311.4 5109.1
44329.34 61730 18462 567.8 4441.3 6010.8 11025.1 71574.3 19522.3 4551.2
2167.47 1865.9 2476 63 162.4 225.4 2855 230.3 120.9
24341.37 1339.9 -22573.1 34502 8.1 34510.1 39063.7 30829.2 4670.2
21674.88 29468 4861.5 2785.7 6622.5 579.8 10047.9 25168.9 16652.5 6214.6
53400.99 80732.6 94276.5 3869.7 11916.6 7226 58800.2 261254.7 53981.5 5287.9
12271.77 18475.6 5627.6 43752.5 5058.7 48811.5 58587.7 41557.8 25368
108162.9 150723.6 46427.1 11470.4 524.8 5574.5 17569.7 56230.1 6367.2 3470.4
41578.06 41678.8 8669.1 430.8 11595.2 6060.3 18086.3 27285 17540.3 14180.5
9874.86 6013 3311 138.5 1867 513 2518.5 6418.6 985.4 301.4
27378.89 45336.5 35129 560.4 2571.5 5583.3 8717.8 49459.4 11754 5627.7
17540.5 31837.5 16158.1 2272.2 10461.1 788 13552.4 36764.2 17973.2 5012.1
30961.46 44247.6 9533.7 3284.2 560 63.7 3907.9 17986.8 7614.3 5117.4
29600.59 42112.9 13882.3 14521.6 1822.5 443.1 16787.2 34958 14610.8 11554.7
142757.5 184484.2 30962.7 44174.1 3240 2152.9 50893.6 83868.7 47001.5 34242.3
34581.38 40739.1 1420.1 2926.2 5788.2 1220 9934.4 11198.9 9578.9 5045.6
17223.35 26151.3 14787.1 7621.1 1282.4 5884.9 14788.4 21532.3 5319.7 5857
12083.63 12057.6 385.2 3570.4 3733.6 7304 7979.2 7583.4 6329.1
12997.62 22305.2 20953.5 240 1299.4 2850.2 4389.6 30239.9 7173.1 1539.3
16636.42 19536.9 3343.9 379.7 2921.2 485 3785.9 6567.6 2408.5 266.8
43955.06 71543 10931.1 16912 6034 739.4 23685.9 57560.4 30991.9 20781.1
18737.11 22469.7 3166.7 2566 3888.8 16 6470.8 9245.4 5904.3 2858.8
8011.68 13703 8789.2 421.6 1453.6 244.8 2138.2 28148.6 3588.3 1581
16458.35 23105.7 7516.2 3105.1 4703.6 59.1 7873.7 11931.1 3567.2 3317.3
5106.57 6092.8 3154.7 721.1 2561.4 368.9 3654.6 5842.9 2128.5 135.1
23502.71 25066 12228.5 4660.9 11964.8 2210.4 18836.1 33964.3 16514.9 10298.5
10646.07 17454.6 10035 3671.8 2522.9 983.9 7178.6 14155.2 3178.7 2258.4
13894.04 16726.4 5597.4 1565.2 4994.2 66.8 6626.2 14373.9 5592.3 2793.5
11826.8 20553.1 16153.7 3391.5 253.5 304.1 3949.1 23373.8 5713.6 2229.8
2535.28 13311.9 50571.9 1234.6 1304.2 3645.3 6215 89636.8 15819.2 185.5
19548.64 20713.1 1700.5 1378 1588.7 309.6 3276.3 3831.4 2081.3 1205.7
8356.79 14081.7 4715.6 3034.4 1796.3 200.1 5057.1 7678.1 2786.2 2173.6
4591.86 5609 7336.4 565.6 712.2 7753.4 9041.5 21433.1 2906.3 1074.5
388.43 265.1 -997.5 18.6 4719.2 34.9 4772.7 8226.8 1659.4 1344.6
11592.94 12453.3 1961.9 529.9 649 632.1 1811 2924.3 873.3 121
11671.87 13990.9 1363.6 1022.3 4420.2 151.2 5593.7 7403.5 4695.1 982.1
7709.44 10043.5 3778.8 1997.1 3253 183.8 5433.9 8655 4339 2533
5299.34 4596.8 1114.1 126.2 662.9 69.2 858.3 1857.4 690.2 31.5
6502.81 9678.6 5718 3840.7 1329.8 128.2 5298.7 10059 3739.7 854.2
6250.31 11824.7 6049.4 1608.9 2710.4 348.1 4667.4 9541.4 2667.4 778.1
8268.34 9023.3 1295.6 1648.1 3095.4 341 5085.2 6214.9 4033.2 684.4
8234.5 12216.6 3474.5 3071.1 11.2 196.4 3278.8 5499.1 1914 1749
7676.77 14875.5 10651.5 4893.1 8348.1 664.2 13905.4 23961.7 8925.3 6792.3
4644.74 4753.6 2890.5 512 656.9 226.8 1395.7 9522.7 665 410.3
4346.06 5757.6 5114.2 1735.3 1927.8 181.1 3844.2 7240.6 1804.2 1105.8
6111.64 6256.9 1778.8 644 1819.3 123.7 2587 3392.3 1205.2 1188.8
4554.12 7468.7 2684.9 1266.8 1316.7 161.9 2806.8 5231.1 2127.1 1313.2
3399.79 5701.1 2469.3 1147.7 615.1 1259.2 3022 6196.8 1666.1 1273
2842.64 1564.6 1245.7 2697.2 1.7 446 3144.9 4686.2 3427.6 3078.3
5291.87 5642.9 3415.7 531.4 1712.7 146.5 2390.6 5677.6 1208.5 582.6
3829.84 7465.6 1941.6 1520.3 822.7 114.1 2459.1 3333.5 632.8 77.1
3312.58 5768.1 2194.4 529 578.7 1358.8 2466.5 4151.4 1642.1 867.2
721.85 1041.5 315.6 24 1559.7 4.4 1588.3 1644.2 1325 1076.9
3497.25 6868.6 6033.9 514.3 440.7 187.8 1142.8 7495.6 580.3 382.6
5237.3 5248.1 1559.6 147.4 1095.1 184.2 1426.7 2742.2 1061 921.8
3032.03 1273.9 734.1 566.1 563.2 3.1 1141.9 1957.5 660.7 140.9
1096.33 550.5 113.3 35.3 308.7 9.5 353.5 415.4 293.2 289
4525.8 5880.4 39.9 209.9 266.7 62.4 539 1481 1273.1 563.4
3588.29 3274.3 241.2 129.1 867.9 6 1003 1145.5 797.7 83.3
242.75 207.6 409.7 5.2 1.1 2.4 8.7 414.3 1.4
15021.35 24310.6 13023.6 1985.4 4719.2 293.6 7027.4 21213.8 4828.2 2026.9
2048.83 379.1 -1240.3 264.9 407.4 20.5 692.8 1282.3 2420.1 364.2
432.91 235.6 40.4 21.7 93.5 81.9 197.1 850.1 491.6 98.2
3056.01 3547.4 104.1 457.3 191.6 74.2 723.1 1015.1 687.9 10.8
2405.04 1257.6 215.9 266 646.2 146.2 1089.8 1298.2 964.1 620.3
3697.73 10063.9 985.7 57.1 3453.1 5.7 3515.9 4924.1 3706.1 3617.9
2976.78 3992.5 64.8 174.5 1489.5 184 1848 3026.7 2272.4 478.4
2785.57 3623.1 554.9 553.5 796.2 20.4 1370.1 2078.4 1135.2 1115
2991.36 4041.1 1061.2 740.2 466.7 107.8 1314.7 1553.4 441.3 334.9
477.49 242.5 305.2 20.7 0.3 0.1 22.3 306.7 0.1
3800.77 4563 316.4 114.8 567.3 62.6 744.7 1044.1 698 73.5
3278.08 3098.1 2924.1 182.9 678.9 105.2 967 4387.8 809 391.5
24397.05 41069.2 835.7 4852.1 4066 389.9 9313 10392.7 9437.4 9341
4365.01 4516.1 7509.4 21.3 725.4 237.1 983.8 10403.1 1107.6 421.6
3079.11 4211.4 572.2 664.4 510 52.5 1226.9 1579.5 826.6 616
275.78 385.8 116.1 8.7 137.5 3.4 149.6 177.1 58.6 7.4
2211.94 4014.5 2040.3 805.8 1786.6 516.3 3108.7 3798.7 1498.9 836.5
3852.22 5586.8 2739.6 1601.9 7.5 55.6 1789.4 3898.8 1113.6 1030
951.5 1214.4 264 120.6 342.7 36.4 499.7 664.4 289.7 62.7
3842.87 3487.9 801.4 147.7 953 34 1135.8 1698 849.2 775.8
1262.95 1581.1 1044.5 517.7 226.6 11.7 756.1 1710.4 433.1 113.3
709.45 919.7 295.8 8.7 786 34.7 829.4 911.6 601.2 361.5
1864.22 765.2 4523 623.2 219.5 349.5 1192.2 4948.8 376.6 52.9
2778.77 1990.2 153.5 150 791.4 19.7 961.1 1018.5 658.4 272.8
2554.84 4157 1724.5 1221 1024.9 27.9 2273.8 2855.1 963.8 411.2
1377.52 1700.6 735.4 260.7 714.3 91.2 1066.2 1548.4 703.3 396.8
2287.5 4232.9 2956.1 284.5 866.6 282.9 1434 4107.8 867.3 817.2
1777.49 2966.6 7615.7 388 770.1 100.6 1321.8 8936 606.1 319.7
578 728.5 274.8 124.6 275.7 8 408.3 2198.2 310.4 115.3
3503.35 4927.1 277.7 517.4 754.3 367.6 1639.3 1916.1 1613.7 1361.1
1341.5 1374.5 3889.4 314.1 11.2 325.6 5190.5 1213.1 122.5
1273.64 867.3 181.6 132.3 139.2 8.5 280 555.8 269.8 111.8
3342.41 5147.2 183.4 164 366.8 18.2 549 584.7 398.5 135.8
1336.78 1314.4 124.1 95.7 251 39.2 385.9 515.6 282.5 141.6
3452.35 4439.4 201.9 396.3 3 156.1 555.4 836.2 553.7 120.7
32.2 47 57.1 0.8 3.4 22.1 40.9 61.8 3.8 2.7
581.47 1851.6 3537 93.4 154.6 187.4 435.4 6135.9 815.5 80.1
967.06 1482.8 343.1 59 610.6 418.7 1088.3 1907.8 1535.4 57.6
1574.81 1207.1 314 32.4 196 51.8 420 753.3 311.8 176.6
1155.85 1263 1234.6 2.2 1293 7.7 1302.9 2526.2 1251.4 1247.6
1072.83 1273.1 350.8 79.9 328.9 8.5 417.3 690.4 311.4 265
5689.38 5901 422.9 565.8 431.9 32.9 1030.6 1220.8 724 322.7
1106.66 944.9 287.2 195 288.8 8.9 492.7 949.1 512.7 41.9
1119.75 991.7 103.1 54.3 294.3 48.4 397 478.5 299.3 15.1
3328.55 4470.3 353.4 97.2 686.2 32.9 816.3 1136.3 715.3 321.4
1088.57 1249.2 344.5 497.7 251.6 24.3 789.5 897 372 47.3
270.91 595.1 83.8 153.6 80.4 5.9 239.9 280 193.8 39.3
1892.96 1471.8 986.9 121.5 1169.6 103.8 1394.9 1870.3 831.7 317
1228.71 1002.4 137.8 8.8 245.7 3.3 257.8 387 196.9 31.8
443.85 469.2 2074.7 137.4 48.8 113.2 299.4 4481 2365.5 82.2
1144.86 1519.8 282.4 154.7 46.5 146.2 347.4 458.4 143.1 135.3
908.54 1249.9 852.2 19.5 129.1 69.9 306.1 2019.8 152.8 38.4
905.26 646.7 1309.6 17.7 352.3 1.6 373.4 1775.5 465.5 459.9
895.83 292.2 3866.2 203.5 110.3 0.5 314.6 5983 2115.1 614.5
569.46 850.8 903 86.8 18.2 27.5 132.5 1965.3 118.8 82.8
1461.11 1842.5 347.1 261.6 355.7 40.2 657.5 1093.6 496.2 269.1
1154.71 1291.2 634.3 62 188.1 16.7 294.5 1156.6 370.5 110.1
591.86 861.8 78.5 104.6 176.6 6 287.2 333.5 245.4 138.8
1011.42 1389.1 109.4 75.5 201.6 13.7 290.8 363.7 223 40.2
316.87 167 -353.6 25.6 49.6 6.1 81.3 808.9 513.9 128.5
1035.31 1907.7 150.2 58.1 303.4 1 362.5 442.1 275.4 125.3
1477.28 2105.2 231.4 138.1 395.4 88.4 621.9 695.6 447.7 58.4
1828.12 2928.8 113.3 184.6 206.9 243 634.5 731.9 525.2 341.4
995.7 1989.2 844.4 148.4 1133.1 9.6 1291.1 2637.9 1006.3 636
108.14 55.4 1519.3 165.9 1353.8 1.1 1520.9 1568.9 46.4 0.2
1337.37 1869.1 238.9 6.2 299.1 34.4 339.9 416.7 155 95
759.23 822.7 301.2 246.4 312.8 2.9 565.4 660.9 331.5 234.5
440.86 396.9 83.5 2.8 36.5 19.4 58.7 163.7 74.4 10.1
722.55 827.2 136.7 31.4 289.4 1.1 321.9 364.1 215 195.1
1125.15 1136.5 267.2 60.5 378.7 180 619.2 909 612.3 208.9
335.86 948.4 171.4 334 62.5 21.7 418.2 1214 778.5 445.1
432.11 311 538.6 71.4 0.2 71.6 1568.7 326.7 37.5
1406.32 1739.3 2206.6 145.7 1395.8 740.4 2283.3 3114.7 838.7 822.2
154.05 586.2 76.3 0.3 145.6 0.3 146.2 153.2 76.8 76.3
733.81 854.5 82.6 50.7 321.3 2.4 374.4 449.4 315.9 304.6
269.06 178 74.9 54.6 12.4 67 87.5 9.6 0.1
190.62 106.7 251.2 34.2 43.9 3.4 81.5 357.3 69.1 17.8
339.22 378.7 27 0.1 161.3 1.1 162.5 175.3 148.1 54
736.64 1407.4 2418.1 105.9 4.7 262.2 372.8 2884.2 206.6 45.1
498.72 871.1 136.8 42.6 208.3 23.6 274.5 387.8 220 51.2
588.86 735.8 121.1 28.9 309.9 24.7 363.6 584.2 448.7 382.5
679.09 672.7 347.8 106.5 37.8 19.3 163.6 459.8 30.9 15.7
148.61 204.6 72.7 47.1 120.7 0.4 168.2 203.5 128.8 88.2
498.03 657.6 461.1 86.9 128.2 298.4 513.5 811.9 122.1 116.8
593.18 36.7 333.8 125.8 5.7 131.5 372.2 38.1 37.1
596.78 613.6 203.2 193 177.6 4.7 375.3 477.4 256 59.8
550.11 544.4 461.1 207.5 310.4 10.9 583 1239.5 414.7 105.3
118.43 141.6 115.4 6.1 43.7 6.4 56.2 243 19.3 16.4
429.01 450.6 67.5 9.7 45.2 0.6 55.5 134.7 66.1 3
16.82 340.1 105.1 0.6 328.6 1 341.2 452.7 347.1 346.5
769.45 1251.8 1300.4 140.8 110.2 125.9 1476.8 3609.7 233.5 129.5
370.94 313.7 912.9 278.3 505.6 9.2 793.1 1562.5 595.6 515.1
461.34 399.8 1356.9 971.8 40.8 1012.6 2394.6 458.1 660.5
476.27 794 255.7 88 282.4 33.3 403.7 709.1 422.3 237.2
537.42 715.6 1575.8 17.5 135.7 2.8 156 2035.7 147 103.7
294.29 119.5 385.1 34.9 224.4 21.4 280.7 872.3 432.7 49.2
127.87 80.4 85.6 33.7 9.6 43.3 85.9 0.3
402.09 440.2 73.6 86.5 128.1 6.7 221.3 787.1 641.6 132.8
99.23 82.4 131.2 114.1 17.5 131.6 215.4 83.6 71.9
192 66.6 853.5 135.5 7.6 518.1 907.2 24.4 13.5
308.04 488.6 182.4 114.4 67.2 14.1 195.7 445.6 132.8 30.2
338.55 553 170.3 104.3 158.5 1.4 264.2 387.9 213.5 132.4
482.73 753.6 131.6 3 143.2 55.1 202.4 291.8 132.4 99.8
172.08 276 141.8 43.4 89.3 15.3 148 214 70.4
9.46 6.3 32.6 5.2 163.4 1.9 170.5 191.6 151.1 12
223.07 233 -139 41.5 93.6 2.2 137.3 199.9 297.6 178.3
181.78 195 13.9 10.3 139.6 5.8 155.7 192.7 110.2 19
309 378.8 78.2 106.4 0.1 106.6 215.5 85.4 19.3
691.06 880.1 3001.6 10.5 354.6 8.8 373.9 3166.6 149.3 19.6
537.73 557.9 76.6 3.5 155.4 4 162.9 226 131.9 112.6
336.8 322.9 -9.4 24.7 35.2 23.8 162.5 448.2 278.4 37.1
351.27 360 70.5 113.6 55.7 1.1 170.4 226.2 116.8 56.7
397.18 602.4 604.9 151 96.2 18.8 266 720.9 96.1 91.2
642.24 1092.5 66.1 49.3 554.5 17.4 624.2 947.9 458.1 46.3
119.32 98.6 6669.8 432.3 0.2 432.5 6889.3 194.7 102.6
449.23 534.1 80.1 3.4 215.5 0.1 219 289.7 166.6 69.9
281.37 301.3 174.5 120.3 13.8 0.5 134.6 274.2 76.2 1.2
478.56 775.7 188.7 107.2 108.9 45.8 261.9 409.4 186.2 82.8
414.85 532.9 61.7 69.2 157.6 8.9 235.7 261.1 161.4 29.5
432.3 272 62.8 7.8 12.4 0.7 20.9 148.1 85.2 83.5
3786.46 4140 722.4 50.3 2227.1 128.6 2406 2569.3 1247 799.1
125.09 101.1 61.6 29 9.2 38.2 62.1 0.3 0.1
288.53 272.4 124.9 95.7 105.5 35.9 237.1 318.2 158.9 84
252.68 294.9 258.6 6.7 64.4 7.2 78.3 317.1 48.9 27.1
96.2 41.1 107.6 5.8 38.5 0.2 44.5 191.9 75 1.4
137.94 793.2 371.3 89.9 228.4 8 326.3 1144.7 448.3 245.1
112.31 208.4 454.7 2.5 33.7 56.5 92.7 580.1 38.6 10.3
251.94 352.5 81.9 50.1 156.4 2.9 209.4 231.4 145.8 57.3
176.94 288.4 103.9 37.9 46.2 10 147.3 195.5 41.8 37.8
213.18 185.1 35.3 18.8 14.5 6.2 39.5 44.4 8 2.7
264.97 199.5 227 31 120.2 1.1 155 286.3 53 8
242.8 214.7 100.8 15.3 143.9 4.9 164.1 214.9 94.1 94
6.98 133.2 78.2 0.3 2.1 0.6 3.9 107.3 23.7 5.7
138.53 115.3 188.5 64.7 44.6 5.2 114.5 482 54.9 2.7
258.51 332.8 123.1 125.7 66.5 1.2 193.4 246.2 116.2 37.4
408.29 526 113.6 53.6 87.2 28.4 169.2 225.4 101 92.7
274.62 754.2 111.4 52.3 365.1 6.9 424.3 981.2 449.4 414.1
285.88 751.4 209.6 99.3 224.2 9.2 332.7 423.2 111.5 72.8
466.31 749 18759.9 39.4 242 281.4 29203.6 4838.8 10.2
178.69 187.2 75.9 4.5 10.5 0.9 17.2 101.9 5.4 0.9
348.32 685.5 197.8 80 241.2 49.4 370.6 514.2 269.3 203.5
141.25 821.2 420.4 33.4 33.4 450.6 29.6 29.4
14.37 11.4 -8.7 0.2 0.5 1.6 2.8 25.4 6.2 21.2
280.25 227.8 432 17.3 31.2 24.3 72.8 487.7 35.6 7.8
430.44 715.4 296.4 120.3 190.9 20.8 332.9 373.7 74.6 6.9
508.52 637.4 198.6 195 15.2 21.5 235.5 393.5 160.1 8
166.76 200.9 651.6 423.9 143.6 3.4 570.9 699.6 13.5 12.9
887.67 1234.1 37.6 63.1 106.6 4.6 174.3 226.7 174.3 2.1
97.92 60.2 88.9 116.4 109.8 0.1 226.3 264.2 132.9 56.6
864.54 2173.9 -851.9 708.1 1201.4 60.2 1970 2449.6 2525.5 1302.6
80.44 94.7 56.7 21 33.7 0.6 55.3 86.5 26.7 14.7
949.97 1974 141.1 68.7 276.4 12.7 357.8 994.1 533.9 156.4
42.19 14.1 140 6.4 1.1 7.5 221.6 1.7 0.6
677.57 649.8 70.3 14 36.5 0.6 52 126.8 15 14.9
929.82 5986.9 129.5 87.8 94.1 181.9 523.4 29.3
109.76 262.5 123.8 60.6 94 0.5 155.7 158.7 33.9 17.3
253.5 353 22.6 23.6 0.3 27.2 234.8 208.8 119.8
451.48 461.8 902.5 402.4 89.5 491.9 1044.5 124.7 73.8
134.75 146.4 129.3 83.7 41.4 13.6 138.7 233.9 85.6 45.4
1083.26 3701.9 11111.6 11.5 591.4 8.2 611.1 13939.4 1052.9 83
203.94 361.1 75.2 25.8 65 4.7 95.5 139.1 59.3 29.4
341.03 301.1 126.4 7.5 71.1 1.6 80.2 210.9 83.1 68.3
11.17 11.9 49.4 11.9 0.1 12 51.9 2.4 2.4
287.08 203.9 1684.4 49.1 15.3 64.4 1769.4 22.4 13.5
325.94 42.3 52.9 5.8 5.9 1 13.3 54.3 0.1
43.16 85.9 253 1.7 24.8 17.3 43.8 266.4 8.4 1
224.04 388.5 101.3 56.3 53.1 3 112.4 144.9 38.2 8.1
145.2 177.8 25.9 120.7 56.3 10.2 187.2 225.7 136.6 52
97.75 143.8 -72.4 28.3 44.9 3 76.2 98.3 59.7 9.5
1038.81 1219.2 348.1 92 131.9 0.6 224.5 531.5 177.3 56.9
1180.02 1246.1 129.9 199.1 433 16.5 648.6 674 530.8 500.4
444.33 467.3 303.2 152.8 188.4 12.4 353.6 612.7 256.7 81.8
275.12 639.8 14.8 74.9 74.4 12.8 162.1 189.9 141.7 139.1
135.57 92.1 131 3.2 8.2 2.5 13.9 148.5 14.2 3.9
178.98 203.8 61.7 25.7 21.3 13.3 60.3 72.2 6.6 3.4
88.49 112.1 59.5 1.8 20.1 3.4 25.3 308.7 17.7 8.8
69.25 51.5 392.7 11.7 15 0.7 27.4 438.1 14.1 4.2
50.98 3 196.5 0.2 16.4 0.6 17.2 231.5 35 11.1
104.9 136.2 84.2 31.4 65.7 5 102.1 188.3 72.8 43.5
243.27 531 229.9 292.3 263 16.6 571.9 725.4 201.1 68.7
1.64 12.3 151.3 24.4 25.4 49.8 156.2 4.8 3
661.43 617.1 -61.6 2.2 44.3 0.3 46.8 58.5 77 16.3
119.38 183.1 239.9 16 136.8 86.2 303.5 445.2 149.2 26.1
129.22 345.2 61.9 159.8 3.8 163.9 188.4 126.2 122.5
28.54 13.1 64.1 11.5 0.1 11.6 65.6 0.7
68.13 72.1 61.5 13 46.9 15.4 75.3 102 32 20.5
165.89 444.8 833.4 446.6 351.8 98.7 897.1 2907.7 860 22.9
213.13 137.4 58.3 98.6 0.4 99.2 128.6 69.5 69
43.83 64.4 21.4 41.8 22.3 14.4 78.5 101.4 71.5 31.2
47.73 91.1 31.5 27.8 17.8 4.8 50.4 124.9 4.8 3.3
97.44 124 131.7 10.2 129.8 3.8 143.8 241.6 108.8 91.4
4523.28 4645.3 339.1 38.2 609.8 161.5 809.6 960.5 605.3 532.6
41.2 55.8 74.2 22.6 9.3 31.9 89.9 13.6 7.9
65.53 70.3 -1434 15.6 4.3 11.4 32.2 1736.7 1708 16.3
257.82 605.3 452.5 64.2 108.2 4.9 177.3 606.4 46 36.4
457.77 727.9 153 27.6 153.9 5 186.5 238.7 80.5 34.2
17.91 2 297.2 26.8 32.6 0.4 59.8 349.4 0.9 0.1
485.14 419.6 117.2 40.1 45.3 0.7 86.1 237.6 99 27.9
183.66 446.9 428.3 56.7 92.5 26.3 176.1 513.1 78.4 78.3
52.28 329.9 25.9 9.7 51.5 0.6 61.8 65.7 36.3 36.2
65.34 119.9 35.5 12.1 75.2 0.1 87.4 90.2 54.2 38.8
2.14 4.2 17.3 106.3 41.5 0.2 148 185.2 161.9 158.4
181.17 579.6 102.5 475 135.7 49.7 660.4 925.6 823.1 560
9.39 32.3 97.1 2.9 0.1 3 255.1 11.2 2.5
105.87 100.8 103.5 44 1.7 10.5 56.2 121.7 14.6 14.6
40.36 30.2 37.5 21.9 26.7 1.2 49.8 55 16.9 9.7
539.82 594.1 61 185.8 12.6 198.6 239.9 166.2 91.3
8.77 8.2 109.5 0.2 1.1 0.4 1.7 110.4 0.9 0.9
14.87 34.6 23.4 4 15.9 4.7 24.6 33.3 8.9 7.2
35.08 35.6 29.5 8.4 14.6 0.9 23.9 44.5 14.9 14.3
25.54 37.6 18.1 11.5 4.9 2.9 19.3 27.6 6.8 0.2
54.31 46.7 24.6 46.6 14.3 60.9 78.6 53.9 53.9
23.56 31 -49.2 0.5 3.6 1.7 34.6 46 40.5 8.2
15.38 19 117.5 11.5 8.6 1.3 21.4 131.3 13.2 13.2
78.84 27.3 8.9 14.5 1.2 15.7 43.6 0.8 0.2
22.22 63.2 434.6 1.1 395.1 0.1 396.3 434.9 0.2
258.05 73.6 108 9.6 0.5 10.1 128.3 19.9 19.2
53.81 28.4 14.4 6 0.1 6.1 22.3 7.8 7.8
17.56 9.4 37.3 8.5 10.1 18.6 38.5 1.1 1.1
86.25 35.2 119.6 41.4 77.5 0.2 129.9 194.3 42 10.9
41.04 19.1 19.1 23.7 37.3 0.5 61.5 67.5 47 32.2
47.93 53.5 130.5 9.3 2.8 12.1 168.7 31.3 17.5
99.62 1137.8 4046.8 32.5 459.1 18.9 510.5 7304.4 70.9 27.1
22.92 12 13.5 2.7 5.4 0.4 8.5 15.6 2.1 2.1
18.56 51.7 131.1 9.4 12 2.3 23.7 150 13.6 1.9
52.06 27.3 14.9 0.2 0.2 16.3
12.81 131.4 -64.9 39.9 0.5 40.4 87.6 63 59.8
61.21 56.2 22 4.3 6.9 5.4 17.4 23.3 0.4
34.57 222.4 74.5 185.8 206.6 0.1 392.5 600.4 438.2 378.5
58.89 73.4 32.3 1 3.9 0.4 5.3 36.6 4.2 3.9
13.45 18.3 70.4 4 6.3 8.1 18.4 75.1 4.1 0.6
41.71 78.6 228.6 135.2 0.2 135.4 263.5 33 33
7.63 10.3 20.5 0.8 3.2 0.1 4.1 37 8.8 0.6
5.33 1.8 55.8 1.8 2.2 4 55.8
63.55 221.6 76.7 32.8 71 4.5 108.3 142.9 64.3 39.3
19.42 36 13 8.4 2.6 1.3 12.3 19.5 6.4 4.4
6.12 4.8 99.8 1.4 11.7 2.5 15.6 111.2 8.8 1.5
69.73 176.3 121.5 38.3 79.9 5.7 123.9 138.5 13.7 4.6
30.75 74 39.5 0.8 5 23.5 29.6 74.8 16.1 2.4
8.77 4.5 10.3 5.2 2.4 7.6 13 2.4 1.9
973.72 241.5 236.1 70.3 120.3 0.3 190.9 245.4 8.1 8.1
29.31 76.5 101.8 12.6 54.4 1.1 68.1 138.6 34.7 30.7
1.46 14.5 -23.3 9.3 12.5 0.5 22.3 62.9 21.9 21.5
16.75 10.5 61.5 1.7 1.1 2.8 64.5 1.4 1.1
766.34 455.6 208.2 53.4 85.9 0.3 139.6 231 10.2 9.7
34.23 10.9 161.1 5.9 2.4 8.3 162.2 1.1 0.4
114.55 382.1 119 18.8 58.1 2.4 79.3 128.5 6.6 2.5
105.45 82.1 111.2 57.1 83 0.9 141 141.6 30.1 29.7
32.76 232.6 291.3 146.4 102.8 10.1 259.3 430.8 133.2
86.71 181.5 270.4 3 123.7 8.8 135.5 460.9 190.3 126.7
103.84 348.9 35.1 1.3 124.4 0.2 126.4 167.6 130.6 119.5
37.25 0.7 -62.1 7.3 54.6 0.5 62.4 131.4 190.9 38.3
16.25 6.5 -233.6 6.6 0.6 7.2 36.4 161.7 5.8
120.2 206.4 64.2 63.5 83 2.1 148.6 206.2 138.5 27.4
10.51 10.9 38 15 0.5 15.5 41.2 3.2 3
67.79 84.3 41.8 11.7 5.1 16.8 52.3 10.5 7.2
27.13 146.3 92.6 1.1 14.4 116.1 15.3 0.2
1754.25 677.8 656.9 5.1 1280.9 1.7 1287.7 2060.4 133.4 1264.8
51.06 148 178 48.3 79.3 0.1 127.7 182.7 4.7 4.7
20 20 129.5 15.2 7.4 22.6 172.7 9.2 9.1
5.72 0.9 2.6 0.2 7.3 0.3 7.8 10 6.6 6.6
55.08 18.2 143.9 1.8 135.5 0.3 137.6 155.2 11.3 0.3
7.56 3.2 31.4 6.4 0.3 6.7 37.5 3.6 3.6
7.44 0.9 189.6 12.4 44.7 57.1 199.8 1.2 0.9
12.27 12.5 46.9 8.6 8.6 48.3 1.1 1.1
117.56 73.7 -24.8 16.9 0.1 17 62.8 41.6 4.3
25.54 14.9 614.6 26.6 2.4 29 642.3 22 6.9
353.89 97.6 1923.2 151.5 0.2 151.7 2289.3 158.1 135.1
91.05 9.5 967.5 48.2 13 2.4 63.6 1081.6 87.4 5.9
8.75 11.2 1.8 13 15.4 15.8 11.5 8.6
8.45 48.9 76.6 1.1 22.1 1 24.2 91.5 13.4 3.9
7.78 5.6 36.6 6 0.1 9.8 54.4 5.1 5.1
1.85 5.8 14.6 6.8 0.6 7.4 18 3.3 3.1
22.7 31.3 63.5 21.7 17.7 8.5 47.9 73.4 9.8 9.8
2.29 2 97.1 0.2 0.2 99.7 2.6 1.7
6.61 35.7 35.7 3.3 0.6 2 6.1 38.5 1.8 0.2
54.05 215.6 47.9 22.6 31.8 1.7 56.9 58 2.9 1.8
41.56 99.1 136.7 13.5 52.4 65.9 161.6 9 2.3
1.56 0.6 156.9 3.3 3.3 276 9.1 0.4
38.25 5.4 108 1.9 1.9 118.2 0.3
28.21 3.9 32.4 5.2 2 7.2 44.8 10.4 10.4
1.82 7.3 22.2 18.8 0.1 18.9 28.7 6.2 6.2
38.35 36 57.3 9 15 24 67 3.1 0.7
38.55 51.6 48.6 4.1 23.3 5.6 33 60.8 4.4 3.9
13.53 4.4 43.7 0.9 1.2 23.5 25.6 44.5 0.8 0.2
5.29 11.1 65.5 4 3.7 0.3 8 87.7 12.3 0.4
31.16 18.6 308.5 0.1 16 2.5 18.6 324.5 11.5 11.2
1.63 35.7 60.9 8.4 0.4 8.8 92.7 31.8 26.2
9.5 492.2 31.1 4.7 301.6 0.7 307 891.2 859.9 479.5
1.37 1.7 -0.9 1 0.2 1.2 1.4 2.3
6.82 3 30.9 1.2 2 0.5 3.7 43 9.1 2.7
1.3 2.7 33.4 1.8 4.6 6.4 37 2.8 0.2
109.58 133.6 77.7 20.7 36.7 1.2 58.6 78.5 0.2
0.89 8.2 155 2.4 26.7 3.7 32.8 156.1 0.9 0.5
3.61 29.3 3.5 4.9 12.8 17.7 19.7 1 8.6
52.48 4.5 22.5 0.3 7.9 9.5 17.7 31 4.4 1.4
61.86 109 1035.8 40.1 104.5 183.3 327.9 1121.5 71 47.5
1.05 1.6 197.5 172.3 0.7 0.1 173.1 198.8 1 0.7
6.19 17.8 14.4 5.3 2.9 0.1 8.3 31.8 11.1 10
3.61 1003.2 38 16.7 271.3 33.8 323.9 328 287.9 287.9
35.9 39.3 33.2 31.6 1.9 34.2 36
11.63 28.2 0.1 1 1 1.1 1 1
10.02 30.5 51.6 0.3 4.6 2.2 7.1 54.1 2.5 1.3
1.21 9.3 28.5 4.5 30.8 0.2 36.1 69.9 39.1 4.3
9.13 6.9 43.2 2.3 10.5 12.8 57.8 5.8 2.2
7.12 127 51.8 73 125.8 3.5 202.3 360.3 140.4 79.4
4.45 0.2 -21.2 0.5 0.5 31 5.5 4.2
151.04 171 61.2 0.1 11.8 104.8 116.7 251.2 56.5 45.8
15.26 168.7 52.6 46.7 0.8 48 111.7 57.7 45.6
44.71 56.3 27.9 39.9 51.3 91.2 124.8 90.8 90.8
1.31 1 149.4 7.6 12.9 20.5 151.8 0.8
3.66 9.8 51.4 0.4 1.2 0.1 1.7 55.8 4.4 1.9
145.54 360.7 85 17.4 124 1.8 143.4 220.9 121 120.1
42.59 10.1 157.9 0.4 1.1 1.5 168.5 10.6 0.1
17.35 6.1 31.3 5.3 9.8 1.1 16.2 64.8 32.1 9.3
435.19 324.2 282.8 360 184.1 2.6 546.7 724.1 441.3 342.3
1.95 0.9 19.6 2.4 2.4 23.8 3.3 3.9
934 1309.5 512.3 106.6 302.7 3 483.9 815.6 217.2 182.8
9.4 116.8 51.7 0.1 64.7 4.9 69.7 111.2 59.4 59.3
0.78 0.8 57.3 26.2 0.3 26.5 462.7 145 6.1
31.24 44.8 31.8 36.2 3.9 40.1 40.9 9.1 9.1
30.5 118 62.3 23 8.6 2.2 33.8 63.1 0.7
18.4 64.1 64.8 3.7 3.7 157.9 0.3 0.2
151.41 14.2 171.4 47.8 1.4 49.2 997.2 825.1 0.7
855.11 1876.2 51.7 172.2 184 45.5 401.7 425.7 370.7 366.9
241.5 570.6 23.4 30.1 60.9 48.9 139.9 232.4 194.2 165.7
203.97 190.4 50.4 102.4 3.8 106.2 157.6 105.5 104.8
115.66 88.2 41.9 23.5 7.6 31.1 121.5 54 53.3
33.71 23.6 62.7 13.2 1.1 14.3 73.2 10.1 10.1
0.4 286.6 125.2 37.4 53.1 3.1 94.9 130.9 1.9 0.7
5.7 6.9 17.9 3.9 6.3 0.3 10.5 20.5 2.5 2.3
14.79 12.9 33.7 4.6 10.4 0.1 15.1 38.5
1058.75 543.4 63.5 14.2 762.8 5.4 782.5 805.6 741.4 741.1
0.12 1 11.3 17.9 0.9 1.3 20.1 20.5 0.1
21.79 120.7 4.6 0.7 12.2 12.9 32.7 5.8 0.8
0.3 10.4 110.2 0.6 10.5 1.3 22.3 124.6
1.18 0.6 30.1 7.2 0.1 7.3 31.5 1.4
3.74 3.7 34.7 2.9 2.9 36.7 1.7 0.1
437.67 400.1 39 45.9 32.2 0.9 79 185.2 132.7 10.6
2.24 4.8 23.8 2.7 7.8 10.5 25.7 1.8 1.8
35.9 14.4 129 4.4 0.8 5.2 136.4 3.1 0.1
27.21 5.2 64.7 0.1 4.5 0.2 4.8 68.4 3 2.4
9.98 5.1 44.2 7.7 2.8 10.5 50.7 6.3 6.3
12.57 3.3 55.4 6.4 6.3 0.2 18 99.7 15.3 1.8
194.13 247.1 395.9 28.6 28.6 460.5 64.3 0.1
91.6 57.8 258.1 1.1 1.8 2.9 292.6 34.5 0.2
28.42 2.3 30.5 0.9 0.9 30.5
8168.76 15207 387 483.7 336.2 107.1 927 1261.8 867.3 749.7
10.11 753.5 61.9 362.5 78.9 6.4 447.8 479.8 406.7 403.9
1.26 6.8 62.6 9.5 2.6 35.9 48 93.5 0.1 0.1
0.8 34.5 32.3 27.8 4.8 32.6 60.3 27.8 27.4
35.36 109.7 272.7 1.2 2.1 3.3 294.1 21.4 0.1
377.39 1040.2 182.3 99.5 423.9 1.4 525.2 624.5 386.8 383.5
Rs. Million Rs. Million Rs. Million Times Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
PBDITA PBIT Profit afterDebt to equCost of gooNet sales Net worth InventoriesReceivableCash and b
89046.2 73651.5 46184.1 0.05 451591.5 751149 440929.4 23408.8 62035.8 12039.7
36865.2 32748.7 20778.5 0.15 273415.8 383792.5 100660.7 5694.4 15971.9 37622.8
914.7 855 488.4 0.36 162179.5 285154 14892.5 5068.3 8092.9 562.4
2675.6 2349.7 388.6 40.62 100638.2 82623.5 -8352.3 1.6 22393 1371.6
13104.6 10369.2 1970.3 1.71 82021.24 153388.9 32488.1 19125.8 56091.5 3497
12528.8 5544.8 -121.9 1.47 36353.19 45615.1 39582.2 12453.3 5828.6 264.8
5730.4 5644.6 3192 0.21 176856.3 223911.8 33281.6 47348.4 946.9
4384.2 4050.5 1839.2 0.48 141717.5 168540.5 16039.4 15329.7 24591.8 1212.9
10121.4 9350.9 4801.7 1.95 56789.46 100953.4 32379.9 13360.1 51790.2 620.9
9402.5 6678.6 2913.6 1.26 53527.44 77355.3 21740 694.1 5959.5 7739.4
124.2 122.6 -17.2 0 1855.79 74.9 2503 4 1.7
2513.2 -29781.8 -30398.4 1323.29 212.6 -29818.4 36445.9 80.8
-4256.6 -5103.1 -6315.7 2.13 29070.17 35798.3 2788.3 853 4911.3 1553
21931.2 17139.1 8617.1 0.63 56300.98 84065.8 97410.6 3826.3 12779 6235.8
7965.4 1968.7 766.3 1.35 16171.35 28411.3 2080.7 26835.6 3390.3
14111.7 12558 7846.8 0.09 134945.4 199667.4 55944.8 15762.2 851.5 2146.9
1243.3 1223.3 427 0.38 40893.73 32361.5 8731.2 333.4 13448.2 1375
814.4 679.7 246.9 0.75 4613.68 3954 3334.4 358.4 1945 390.4
12149.6 10326 6707.7 0 32910.47 57625.1 41298.5 545.9 2718.7 6073.9
2902.5 2331 1128.9 0.85 29336.33 31345.3 16058.6 1316 4554.6 639.6
2121.5 978.2 116 0.09 30023.97 44505.7 9776.5 10535.5 523.7 167.3
4359.3 2864.7 1105.1 0.52 32670.26 53695 16413.8 19766 2135.9 999.1
9215.1 8652.6 113.1 0.42 153241.6 201217.5 38519.5 50655.9 4218.5 2529.4
856.5 822.4 205.4 2.94 39658.47 45147.3 1763.3 3013.9 6454.2 1180.7
4182.6 3548.4 2235.8 0 17603.89 29244.5 17465.3 8390.9 1155.7 8389.9
427.7 121 19 1.38 11901.7 147.8 -111.7 3221 7.2
8418.1 7266 4778.7 0 13458.4 27883 23988.7 191.2 1795.2 4292.6
393.8 326.6 30.4 0.87 19193.19 18894.3 3371.4 362.4 2940.2 741.9
5558.7 2608.2 1177.9 1.7 51425.46 81074.8 14288.8 19212.8 9691 584.7
939.3 868.8 382.5 0.72 21192.39 23515 3237.6 2628.8 2936.8 94.5
4468.5 3839.4 1645.8 1.53 10025 17160.8 11114.8 439.6 1014 1597.6
2016.3 1785.5 1330.9 0 18144.86 25630 8996.5 3708.8 5007.4 855.7
315.6 303.5 138.4 0.24 5929.74 6042.5 3003.7 826.3 2283 314.4
2681.2 2009.7 1189.8 0.07 20152.57 41071.2 13471.7 6111.5 19775.2 1057.7
3852.5 3555.4 2568.7 0 11618.66 19663.1 11515.2 4047.4 3022.6 625.8
1477 1193.1 651 0.45 13096.29 16890.1 5920.5 1620.5 4350.4 319.4
2580.8 2148 1167.3 0.24 13907.78 25169.7 16957.9 4894 300.8 510.5
12305.5 10555.1 6684.3 0.6 2844.16 18765.3 57388.8 1279.1 2229.1 1612.2
388.9 377.2 184 0.27 20181.16 19577 2037.8 360.4 6768.6 411.7
1939.9 1819.6 1185.7 0 8883.1 17831.8 5460.2 4840.6 3031 92.2
1477.1 1442.3 783.6 0 3939.93 4894.4 7591.9 605.1 822.7 6126.1
-70.1 -147.7 -169.1 338.07 266.1 -1495 10.3 4725.3 31
1178.5 1102.6 821.2 0.36 11595.12 12380.5 2121.1 1051.8 833.9 281.1
676.9 622.7 90.6 2.57 12927.06 12328.2 1409.6 1124.1 3647.2 151
896.3 724.2 329.8 0.42 7973.34 10054.7 3801.4 2150.1 3378.7 279.1
140.6 114.1 36.9 0.58 4305.4 6434.4 1270.1 66.5 731.4 62
1738.3 1422.2 778.4 0.5 6458.5 11488.3 6116.4 4390.5 1638.9 72.2
1840.8 1600.9 1002.5 0.04 7420.8 13411.1 7001.4 1791.7 3006.3 184.5
733.8 667.7 184.7 2.09 8043.49 9753.7 1415.2 1967.8 3118.3 318.7
1429.6 1194.8 777 0 9769.47 14332.5 4092.7 3289.9 25.7 177.2
3877.9 3044 1933.9 0.16 10392.21 16179 11731.6 3283.3 7591.2 814.8
445.2 436.5 310.7 0.07 4204.45 5114.2 3184.4 548.8 730.9 163.7
1315.6 1099.7 679.1 0.11 4007.5 6548.2 4837.2 1911.5 2245.8 350
197.3 170.4 104.2 0 5676.78 6992.6 1992.8 828.8 1940.4 72.6
874.2 710.3 379 0.26 5647.13 7967.5 2876.7 1550 1423.3 97.1
594.6 441.3 259.1 0 3522.83 7247.3 3008 1198.2 921 1733
229.8 161 98.1 0.03 1515.97 3776.8 1327.3 933.5 0.9 6.9
156.7 139.3 64.2 0.15 5314.69 5370.6 3408.8 526.8 1287.5 551.4
721.8 676.8 416.5 0.38 6228.4 7697.6 2255.7 1820.8 1065.8 30.7
509.9 349.6 181.7 0.22 3589.11 6269.8 2343.4 553 835.7 1256.2
6.8 3.1 1.9 0.75 1036.82 589.6 311.4 10 1446.2 5.1
2627.2 2583.7 1829.6 0 3649.72 5237.5 6688.3 377.6 425.4 404.1
218.8 123.4 55.7 0.07 5131.41 6114.7 1654.9 1207.1 609 212.1
-2.6 -74.2 -100.5 0.77 1221.52 1751.3 684.6 544.5 830.9 2.1
14.6 13.2 1.8 0.04 530.55 70.8 86.7 10.5 55.2 2.1
144.2 27.4 1.5 4.9 4682.78 6209 38.6 215.1 298.6 22.7
80.6 77.4 -21 2.76 3146.95 2518 244.3 23.4 643.4 5.3
9.3 7.8 2.4 0 210.11 758.3 414 147 15.8 3.6
1123.8 869.9 323.5 0.42 22242 29885.9 13669.8 2188.1 6565.4 222.6
-2172.3 -3563.6 -3678.8 452.96 88.6 -1256.9 36.2 125.1 10.2
10.5 4.5 1.4 0.03 226.88 86.2 -83.2 12.2 68.7 31.2
97.5 81.6 4 8.08 3352.73 3698.9 118.6 487.3 222.7 58.9
-18 -73.7 -118.5 1.88 1301.06 370.4 94.7 153.2 556 43.7
417.3 411.7 277.1 0.13 9849.41 3581.4 13158.5 1171.6 888.4 49
1148.4 812.7 509.2 26.74 3171.1 4437.5 348.6 146.7 1883.7 158.7
224.6 224.5 116.7 0.01 3539.82 4660.4 590.2 663 647.3 95.2
226.7 221.6 145.5 0 3289.03 4710.7 1295.2 1164.1 493.6 27.3
1.6 0.7 0.4 0 239.43 244.7 306.4 23.1 0.3 0.1
101.4 80.3 -2.7 1.83 4173.32 4779.9 333.6 80.9 209.3 75.7
295.2 248.8 177.1 0.23 3058.02 3142.8 3061.4 435.7 144.2 172.8
306 258.7 162.4 0.04 40152.43 27567.5 869.8 316.1 352.3 82.9
904.8 619.3 344.8 0.19 4194.34 5221.1 7661.2 27.4 719 332.8
161.9 140.3 89.6 0.24 3500.75 4828.5 589.5 740.6 694.1 30.6
11.8 10.3 3.1 0.41 329.95 289.4 122.6 10.6 169.5 3.4
510.1 461.9 254.4 0.18 2761.61 4223.7 2296.8 684.4 2400.6 78.3
570.7 486.6 310.8 0 4480.35 7480.2 2953.5 2710.8 7.9 98.7
60.4 52.4 21.3 1.09 1116 1403.1 296.1 124.9 315.1 7.8
109.1 101.2 61.8 0.04 3384.73 3557.1 864.7 212.5 1057.4 3.8
51.7 -0.2 -23.4 0.16 1086.11 1617.9 1049.1 508.7 250 21.4
27.9 25.2 4.9 0.8 856.03 224.2 130.7 0.7 348.3 1.2
86.1 69.8 25.1 0.05 788.4 164.9 4435.7 622 194 349
73.5 73.4 9.7 2.39 1923.61 2105.8 159.8 218 2375.3 12.8
430.6 363.7 212.1 0.32 2980.34 5716.4 1999.5 1858.2 1416.8 7
84 46.5 33 0.42 1547.41 1559.1 737 325.5 574.4 108.4
1658.4 1468.5 1023.1 0 2655.08 5332.5 4320.8 235.3 1259.5 448.5
778.2 726 463.7 0 1873.18 3589.9 7989.5 987.5 745.3 70.6
83.8 26.4 -60.4 0.22 779 771.5 208.1 156.5 278.6 5.6
102.3 96.6 50.3 0.58 4806.14 4823.1 299.8 208 504.2 40
303 295.4 149.1 0.25 1117 1762.5 5983.1 347.5 678.1 453.7
31.5 20.1 2.4 1.04 797.36 1247.3 195.2 144.8 213 11.3
39.5 35.7 0.2 1.43 5082.97 1408.2 -379.2 123.8
27.4 18.1 2.5 1.91 1290.94 1457.5 127.3 100 385.6 28
76.9 63.6 27.8 2.39 4209.45 5636.5 259.4 735.1 3 142.5
4.2 3.6 0.1 0 46.84 92.9 60.4 2.8 26.1 28
890.9 847.2 457.6 0.38 677.44 2092.6 4127.7 131.4 344.6 102.9
59.2 45.4 -4.7 3.3 1348.2 1461.1 334 40.7 399.3 120.4
46.8 40.3 17.6 0.5 1179.84 1124 318.3 81.7 255 36.3
19.4 19.2 11.4 0 1248.43 1299.8 1247.7 15.4 1845.5 0.8
144.4 96 72.4 0.02 1106.65 1384.9 402.7 78.9 320.7 20.6
116.6 114.5 35.3 1.01 5644.69 6160.4 464.8 655.9 531.5 22.5
61.3 32.6 -6.4 1.72 879.52 776.2 271.1 212.3 295.6 11.9
40.6 32.8 4.7 3.41 944.93 1944.2 112 72.4 440 26.1
200.9 156.4 64.2 1.13 4218.03 6519.7 436.9 106.2 823.7 18.1
114.6 102.2 39.3 1.27 994.65 1326.2 374.1 535.5 255.2 26.2
-40.4 -41.8 -41.2 1.74 634.7 904 118.2 49 163.6 2
138.7 98.8 15.8 0.45 1082.74 1778.9 1024.8 106.4 1373.4 160
73.8 54.4 19.2 1.2 1035.78 1411.7 346.7 6.7 264 4.5
84.3 80.5 38.9 0.04 370.8 1632.2 2249.9 45.3 566.6 97.9
71.3 63.7 35.8 0.07 1400.31 1624.7 333 164.1 54.6 162.5
-36.2 -86.5 -178.2 0.9 1246.37 1377.9 929.3 32.9 142.4 27.9
5.3 4.2 3 0 640.5 668.8 1313.6 17.7 289.5 4.2
3.1 1.3 -0.1 0.39 289.32 33.9 3871.8 199.9 35.9 0.3
121.3 107.7 96.4 0.02 595.98 856.1 976.5 133.7 34.1 190.3
234.8 199.7 111.6 1.02 1569.33 2118.9 470.2 331.2 291.3 48.1
68.4 50.4 8.9 0.56 1148.08 1408.1 647.3 57.5 215.9 10.5
53.1 51.8 21.8 1.35 805.57 1279.8 88.9 225.1 241.7 22.4
24.4 21.1 2.2 1.62 1377.31 1510.3 114.6 97.3 195 16.2
-17.9 -22.7 -25.3 144.59 183.9 -342 16.1 56.5 3.3
23.5 20.1 7.4 1.06 1881.33 117.3 136.3 62.3 128 1.4
74.9 67.3 18.9 1.53 1955.4 3035.7 307.3 167.9 576.8 176.2
65.2 64.2 26.2 1.9 2864.53 5440 251.7 323.3 426.7 245.3
97.6 89 14.8 0.24 1872.92 2169.2 863.7 282.4 1461.5 61
-28.2 -37.3 -39.9 0 82.84 33 1573.8 144.3 1440 6.1
18.2 15 4.1 0.27 1838.44 852.8 243.6 22.8 468.1 33.9
45.4 35.2 14.1 0.38 777.59 538.3 341.5 258.9 242.4 4.3
10.6 9.2 7 0.04 388.93 519.3 88.7 0.7 70.1 19.3
27 26.5 16.3 0.14 807.49 919.8 166.2 60.6 256.8 1.4
121.6 85.4 40.7 0.53 909.76 1323.2 333.1 48.7 346.1 145.5
112.1 108.9 -104.8 2.22 826.97 1517 144.7 188.2 203.4 6.6
69.4 52.2 -41.5 0.53 284.83 300.7 561 65 5.2
261.1 207.1 126.2 0 1449 2609.7 2243.1 35 2727.2 752.7
-0.3 -0.4 -0.4 0 581.88 517.4 77 44.6 0.5
19.4 18.1 7.5 0.61 830.53 868.9 108 39.3 294 4.6
2.2 2.1 0.3 0 172.36 326.3 58.3 178 0.6
9 6.6 0.2 0.31 95.05 1374.4 260.8 304.5 126.1 1.5
15.7 11.1 -0.9 3.27 353.61 251.1 29.3 0.1 27 1.6
342.5 329.9 213.7 0 1042.84 1675.8 2749.8 143.6 2.7 70.3
27.3 22.3 9.6 1.24 778.15 1169.2 145.2 47.7 212.4 37.5
15.9 4.8 3.9 0 630.83 1144 144.3 32.5 240.5 47.5
46.8 46.1 29.5 0.27 666.14 584.6 374.1 76.1 120.9 13.9
-1.7 -1.9 -7.4 0.55 186.45 216.1 60.4 48.2 130.9 1
61.6 58.7 35.4 0 556.61 867.9 386.9 83.6 153.2 227
1.7 0.7 0.1 0 43.15 19.8 334 88.4 2.7
37.4 30.4 5.9 0.82 552.89 411.8 210.1 212 155 4.6
237.6 25.2 76.8 0.51 481.63 725.8 511.2 383.9 300 6.7
6.4 5.1 1.3 0.9 123.2 150.8 118.1 0.7 53.7 1.9
11.7 9.5 1.8 0.82 441.66 422.1 69 7.5 82.6 11
1.1 1.1 0.5 0 338.05 2.5 130.2 0.6 2.7 0.1
253.2 247.8 73.5 1.35 999.27 1413 1309.8 139 198.7 39.5
25.1 6.1 0.7 0.04 294.41 385.2 916.1 259 397.5 7.4
40.5 13.9 2.5 0.06 327.62 140 1325.5 924.3 17.1
49.9 43 22.6 0.74 682.07 904.3 283.5 84.1 202.8 28.9
34 32.6 9.3 0.08 650.54 515.8 1582.1 23.6 77.3 2.7
-4.9 -107.8 -111.5 0.99 160.36 121.6 392.4 265.6 20.7
-0.8 -1.3 -0.2 0 82.06 85.3 84.9 6.4 35.3 26.4
50.4 28.9 19.2 7.35 397.98 464.8 70.4 92.6 118 5.2
2.1 1.9 0.7 0.09 84.87 21.2 131.6 80.4 16.1
714.2 706.3 535.5 0 79.39 333.6 877.3 168.3 37.2
25.8 19.8 5.6 0.52 338.31 493.6 190.9 132.6 48.2 7.9
11.1 6.7 0.8 0.27 537.27 502.5 170.8 67.5 99.8 3.2
41.2 38.6 23.4 0.18 692.56 983.6 157.5 1.7 140.6 92.2
39.6 38.4 32.8 0.27 220.84 253.3 140.3 43.2 76 11.5
-3.6 -4.6 -16.1 4.21 9.54 19.3 26.7 5.1 151.6 2.4
-22.9 -28.2 -50.5 219.76 85.3 -189 18.1 34.4 3.2
6.4 2.7 -11 8.74 148.55 207.2 16.5 10.1 122 2.8
8.7 7 0.4 1.31 370.4 470.4 78.8 117.9 1.4
108.1 35.6 8.4 0.03 807.07 596.2 1455.8 34.1 337.7 15.8
20.6 20.3 12.8 0 511.59 651.7 86.6 3.4 169.3 5.5
5.3 -5.6 -29.2 315.74 319.7 -8.4 28.9 34 75.9
22 16.1 1.7 1.19 324.24 357.2 71.3 132.2 56.5 0.8
128.8 121.5 80.8 0 480.13 605.8 664 123.7 88 28.8
128.6 101.3 4.8 11.68 945.3 317.9 -36.6 50.7 610.2 0.4
0.6 0.4 0.1 0 97.2 7.7 6668.5 417.3 0.1
46.2 36.9 17.4 1.59 482.58 597.9 223.6 3.2 260.8 10.7
12.4 6.7 -0.7 0.4 245.32 361 175.8 148.9 23.6 0.6
65.4 54 30 0.4 648.54 438.7 182.6 130 112.3 5.9
43.2 41.4 17 2.52 451.89 591.3 82.2 113.6 163 4.5
2.4 1.8 1.3 0 271.23 414.5 64.1 18.2 28.2 0.3
118.9 105.8 23.3 1.28 3992.65 3939.8 785.8 50.4 2396.2 120.1
1.5 1.5 0.6 0 99.02 228.1 62.9 28.2 11
8.1 5.8 1 0.81 262.97 231.7 126.4 100.2 138.7 1.4
8.1 8 4.6 0.12 292.56 283 258.6 7.2 0.4 6.5
-4.7 -10.6 -8.7 0.67 46.47 8 95.2 5.7 26.1 0.2
61.7 38.7 16.6 0.17 718.75 999.8 350.9 67.3 230.4 9.7
31.9 1.3 4.6 0 103.21 216.7 444.3 3 39.7 11.9
13.6 11.8 1.4 1.07 322.21 322.5 85 44.4 141.9 0.9
8.2 5.5 2.7 0.04 195.77 308.6 108.3 37.9 45.2 4.7
1.1 0.7 0.7 0.03 179.36 201 33.4 7.3 27.6 0.4
13 10 2.5 0.2 180.04 241.5 230.5 64.8 125.5 0.4
2.7 1.1 -6.9 0.15 208.94 120.4 111.1 0.9 103 18.1
-0.7 -0.9 -1.4 0.24 133.46 9.8 77.5 0.3 6.7 0.9
22.5 -72.2 -84.4 1.08 91.34 124.9 193.2 28.7 65 4
18.9 12 -1.4 0.63 312.52 348.3 124.8 153.8 127.4 1.3
31.6 30.3 21.9 0 474.78 534.2 107.2 78.6 69.3 15.7
38.1 29.5 9.4 3.7 656.57 4608.2 427.7 75.8 885.7 38.7
23.9 23.4 9.6 0.63 642.01 1758.5 297.6 103.8 268.9 125
646.9 642.4 -614.9 0.55 693.45 821.1 18083.4 39 123.8
-3.2 -7 -7 0 166.92 68 82.2 5.8 8.4 0.9
88.2 84.1 47 0.38 595.53 382.7 203.3 124.9 182.1 87.8
17.8 -3.8 9.8 0 807.28 1150.9 416.9 32.4 3
-35.5 -106.1 -158.3 55.41 17 -11.4 0.5
31.9 24.6 14.5 0.06 169.87 458.8 463.4 8.9 100.9 40.5
38.1 36.4 23.8 0.23 676.73 733.7 363.9 242.3 204.3 0.6
53.7 40.8 11.5 0.86 572.85 734.3 245.8 243.7 19 1.2
17 7.8 7.3 0 192.66 149.5 663.5 462.8 118.2 0.9
35.1 30.7 11.6 4.51 1189.97 2120.7 177.3 99.1 104.4 5.9
-1.6 -3.1 -12.7 1.01 43.96 67.6 89.1 128.4 88.1 0.1
121.2 104.7 103.1 1423.2 5330 245.3 808.1 1460.4 35
8.8 4.3 3.4 0.13 75.11 437.3 77.2 41.2 23.9 1.1
95.7 65.5 17.1 2.59 1860.91 1331.2 207.2 419.5 158.8 12.3
-3.1 -4 -4.4 0.02 22.66 70.4 135.4 11.5 7.6
4.9 4.4 3.2 0.55 647.27 443.7 165.2 148.9 2
5.8 5.3 3 0 5982.56 1210.9 121.2 1.1 3.1
17 16.8 11.3 0.12 242.07 405.3 156.2 147.8 87.2 0.8
0.3 0.3 0.3 3.52 352.2 26.8 21.5 9.7 0.1
64.7 59.7 44.9 0.03 449.48 294.8 920.4 189 20.3
9.7 7.6 0.4 0.4 135.83 164.2 126.3 71.4 14 1.3
3565 3229.4 390.5 0.13 3655.39 1513.4 11557.2 749 10.4
17.4 15.8 10 0.38 320.2 431.7 87.8 18.2 96.3 5.5
4.9 4.4 2.5 0.09 294.75 197.1 433.7 6 42.3 11.9
0.6 0.6 0.2 0 11.3 10.7 49.7 11.2 0.5
49.5 45.8 27.3 0.03 141.93 105.9 1708.6 44.3 13.5
3.8 2.5 2.2 0 47.28 1.4 39.3 21.4 1.1 2.6
6.4 5 2 0.03 83.93 102.8 264.2 22.3 23.8
4.9 4.8 1.9 0.28 380.88 623 141.4 96.5 71.6 0.1
29.8 27 9 5.32 143.76 327.8 113.4 167.5 84.4 7.3
19.8 14.3 6.7 108.2 225.4 -18.5 24.6 53 2.5
62.9 31.8 17.7 0.36 1121.8 1698.5 353.1 250.6 199.6 1
25.6 23.9 15.6 0.14 1152.87 1205.1 156 160 488.2 18.9
19.2 16.6 14.3 0.02 427.3 470.9 312.3 113.2 610 5.1
18.7 17.1 8.5 1.91 613.88 800 128 79.8 172 12.7
9.1 8.8 5.3 0.03 89.96 77.5 138.7 5.3 24.9 3.5
11.4 10.5 8.5 0 143.35 226.6 69.6 35.6 19.3 14.6
7.2 -117.3 -124 1.4 92.17 31.3 58.9 0.6 10.8 3.4
4.5 4.3 2.1 0.1 48.81 50.8 393.3 13.9 12.2 0.3
0.9 0.5 0.3 0.03 4.18 3.7 197 0.2 12.9 0.6
22 14.4 6.9 0.63 109.49 148.2 87.6 48.5 63.6 3
82.3 78.5 24.6 1.72 417.67 435.8 255.4 332.9 244.6 10.6
1.5 0.7 0.1 0 11.9 18.4 149.9 24.5 36.6 1.3
-0.1 -0.9 -0.9 617.13 419 -65.5 1.3 64 1.9
51.7 45.2 22.7 0.6 112.81 239.7 245.7 62.8 199.1 12.8
0.5 0.1 0.1 0.03 343.99 376.5 62.1 1.1 204.1 1.6
2.4 0.1 2 0 15.44 191.9 64.8 10.7 64.8 8.2
8.3 3.8 1 0.31 64.12 98.6 62.5 18.1 50.5 11.8
244.9 231 114.4 1.32 132.27 112.4 514.7 765.1 177.2 444
0.7 0.7 0.3 0.01 136.12 28.4 63.4 7.2 120.1
10.2 8.7 2.1 1.79 43.3 89.1 29.7 91.7 26.1 18.9
12.8 11 0.9 2.64 66.74 122.3 23.9 47.3 32.9 4.6
11 8 4.7 0.12 107.75 231.7 136.5 11.9 120.2 1.4
111.1 108.5 33.2 0.21 4533.98 3868.4 367 28.4 331 127.9
3.6 2.8 2 0 48.51 64.3 76.7 11 27 11.5
19.7 19.3 -144.1 44.41 90 -1582.2 16.5 5.4 5.8
210.9 176.3 109.4 0.03 367.47 362.8 252.6 5.4 106.1 1.2
25.3 23.7 13.9 0.32 695.86 888.3 161.6 16.4 199.7 53.5
-50.9 -59.7 -58.5 0.1 27.27 13.3 475.7 26.9 39.8 0.4
15 12.7 3.4 0.73 398.77 295.7 117.8 18.2 65.7 0.8
30.5 30.1 22.6 0 426.95 1620.2 451.6 329.1 50.3
0.9 0.9 0.5 0 327.98 8.6 26 9.3 19.5 0.4
2.2 1.7 1.2 0.11 109.29 225.5 38.5 41.9 112.6 1.6
-2.1 -2.8 -24 0.37 6.07 321.8 22.3 87 241.9 3
0 -0.2 -0.7 2.33 578.17 480.9 103.5 225 344 2.7
2.3 1.2 -6 1.48 29.08 46.1 92.5 0.8
3.1 1.6 0.8 0 96.39 132.2 104.2 58.6 1.1 12.4
0.4 0.1 -0.8 0.19 28.31 28.8 37.4 20 27.2 0.6
64.5 63.7 43.5 0.2 402.26 773.6 115.6 240.2 22.5
0.5 0.5 0.1 0 8.47 7.9 109.6 0.3 0.9 2.9
-4.8 -6.1 -6.1 0 33.08 7.1 18.4 0.9 9.3 4
-0.2 -1.1 -1 0.01 35.48 6.1 25.6 3.9 3.3 0.8
3.4 2.6 1.5 0.26 26.64 55.4 22.8 16 1.9 3.2
1 0.7 0.2 0 45.1 36.5 36.6 152.1 9.8 0.1
2.1 1.9 -0.4 20.45 37.2 -47.2 0.8 4.2 2.6
6.2 2 1.5 0 19.92 14.4 119.5 4.8 4 0.7
39.6 30 22 1.48 28.12 36.5 10.3 21.9 0.7
0.8 0.8 0.2 0 62.3 1.5 433.7 0.3 397.8 1.3
-0.2 -0.2 -2.4 0 73.98 21.3 98.3 3.4 5 0.1
1.1 1.1 0.7 0 28.61 21.3 14.2 6.9 0.1
0.9 0.7 0.3 0 8.65 6.9 37.2 9.8 4.5
0.1 0 0 0.43 35.1 3.3 114.8 38.4 73.8 0.2
2 -0.3 -0.6 0.7 15.76 12 20.3 18.4 28.1 0.6
11 10.6 7.5 0.08 53.4 21.1 180 4.8 2.8
172.4 163 -179.8 0.79 949.14 3278.1 3856.4 0.2 660.8 21.4
0.9 0.9 0.5 0 10.32 72.7 15.6 2.3 13.1 1.2
8.6 3.2 1.4 0.1 44.49 59.8 132.8 8.4 7.5 1.8
0.3 0.3 0 0 27.72 36.5 16 4 0.1
-9.8 -10.7 -0.5 147.34 256.1 -88.2 3.1 15.4 0.3
-3 -3.1 -3.3 0 56.77 71.5 20.8 7.2 0.7
19.7 5.3 3.6 1.14 72.75 204.8 83.8 88.4 171.3 0.2
1 1 0.4 0 72.18 17 31.9 14 0.4
-1.2 -1.8 -1.8 0.03 14.36 15.4 59.8 2.6 2 8.5
35.6 35.6 35 0.01 40.5 58.7 572.3 191.6 0.4
0.8 -22.8 -22.8 0.77 8.03 35.6 21.6 1.1 16.7 1.8
1.7 0.2 -0.1 0 3.83 249.4 55.8 37.3 3.6
18.1 17.1 10.2 0.26 195.85 820.4 131.8 19.4 95.1 11.9
2.2 1.6 1.1 0 27.53 34.3 14 11.2 6.4 1.1
0.4 0.2 -17.5 0.04 4.77 0.2 99.3 1.4 8.4 1
2.1 1.8 0.9 0.05 173.52 308.4 122.4 105 24.3 0.4
13.3 11.8 10.8 0 60.42 101.7 48.4 1.9 4.3 13.8
-3.6 -3.6 -3.9 0.06 5.71 4.8 8.6 5.4 1.1
2.6 2.4 1.2 0 235.97 139.5 236.7 80 102.9 0.2
2.7 2 0.8 0 68.96 8.1 95.6 9.9 23.3 0.2
0.4 -0.6 -0.7 12.65 22.6 -21.3 0.4 0.9
1 0.6 0.3 0.03 10.95 6.9 61.7 1.4 4.2 0.4
4 3.4 2.3 0 457.59 156.2 208.9 35.1 112.3 0.9
2.6 2.6 1.5 0 12.72 35 162.7 295 43.8 0.5
3 2.6 1 0.03 375.74 92.8 122 42.2 34.8 1.5
1.7 1.5 1.1 0 76.34 35.7 111.2 64.1 40.2 0.1
47.8 42.3 38.4 0.01 187.54 4221.7 336.4 41.3 812.6 2.4
3.2 1 1 0 199.32 261.4 270.2 3.5 162.9 2.2
4.6 4 2.9 0 340.31 83.3 35.7 40.4 0.2
0.3 -2.6 -13.4 7.22 0.7 -69.7 9 54.2 2.2
4.2 4.1 -1 8.91 17.8 -240.5 13.3 0.8
16.6 15.9 10.2 0.78 166.99 992 412.2 331.8 373.4 35.8
1.8 1.8 0.5 0 8.21 4.2 38.2 10.5 0.1
1.6 1 0 0.07 82.77 11.8 43.3 3.7 8 17
15.4 14.7 8.7 0.25 141.35 61.2 96.7 2.1 1.6
14.7 12.7 4.5 0.09 658.23 921.3 672.6 5.3 1492 3.4
0.8 0.8 -3.2 0 155.48 165.8 155.6 28.7 48.5 0.7
4.1 4.1 2.7 0 20.43 26.3 130.8 6.3 11.9
-1.2 -1.2 -1.5 0.31 1.01 0.5 1.4 7.5 0.2
0.7 0.7 0.4 0 16.93 10.1 144.1 1.8 131.7 5.3
0.3 0.3 0 0.05 2.59 0.9 31.5 3.4 0.2
-5.6 -8.4 -0.5 0 6.96 4.8 182.6 12.1 41
1.5 1.3 0.6 0 10.35 9.8 47 7.8
12 11.4 1.8 69.46 315.1 -15.1 72.6 1
16.1 5.6 6.8 0.01 21.03 37.4 606.1 9 5.1 2.9
0.4 0.4 0.3 0.11 95.75 2.9 1873.7 149 0.1
28.3 -66.2 4 0 10.46 147.2 983.1 58.7 1.8 27.2
0.5 0.5 0.1 1.5 9.67 41.8 1.9 30.9 4.7
4.2 3.9 2.5 0.02 38.18 58 101.8 5.5 29.7 0.8
1.2 0.3 0.1 0.27 5.18 4.9 38.4 3.8 0.2
-1.4 -1.4 -2.6 0 7.82 8.3 13.4 2.6 0.6
0.8 0.7 0.2 0 31.21 37.7 62.5 21.2 19 1.7
0.1 0.1 -0.4 0 1.39 2.1 96.8 1
3.4 3.3 2.2 0 31.37 87.8 41.4 1.7 8.6 3.2
1.9 1.6 0.9 0.15 211.84 419.1 137.8 134.4 6.6 0.8
37.8 18.7 12 0.07 45.37 217.9 154.6 116.5 5.1
1.3 1 -3.2 0.73 3.42 37.4 478.2 30 0.9
4.8 4.8 3.7 0 5.75 12.8 110.4 4 0.5
0.8 0.8 0.2 0.06 3.94 7.6 34 0.9 4.6 3.1
-1.2 -1.2 -1.2 0 7.54 48.1 46.6 0.7 36.2 10.8
3.4 1.8 0.8 0.1 37.57 83.8 57.3 1.9 15.6 8.2
2.4 2.3 1.5 0 44.29 76.8 51.2 5.7 28.8 7.3
0 -0.8 -1.1 0.01 5.32 4.1 42.8 0.7 1.2 23.8
9.2 9.2 5.3 0.17 11.53 5.2 66.7 3.7 5.2 0.1
2.4 2.4 1.3 0.01 24.32 9 308.7 12.6 1.3
-2.2 -2.2 -2.6 0 37.55 44.3 58.6 3.2 0.7
4.5 3.4 0.1 12.21 487.34 5.2 31.1 5.5 0.4
0.3 0.3 0 1.27 1.6 -0.9 0.1 1.1
-0.5 -15.3 -15.9 0.1 3.71 5.2 29.6 0.2 3.4 0.8
2.6 2 0.3 0.04 1.4 11.3 34.2 4.1 17.9
2.9 0 -0.6 0 129.6 77.8 78 23.8 43.1 1.3
1.1 1.1 0.6 0 7.26 8.8 155 3 30.1 2.8
5.1 4.8 4.2 1.97 23.7 51.1 12.4 1.5 13.1 0.9
0.9 0.7 0.5 0.27 1.62 89.4 23 16.9 9
87.1 69.1 47 0.02 128.5 490.6 1011.7 40.3 159.6 116.7
0.3 0.3 0 0 0.52 113.5 207.2 179.8 25.1 0.2
-2.7 -3 -3.2 0.45 14.5 14.4 11.1 2.9 0.1 1.1
4.4 3.7 2.2 0 993.37 1441.4 40.5 24.8 145.4 1.3
1.5 1.5 0.4 0 37.07 20.1 34.3 33.1 1.6
0.7 0.7 0.2 0 27.55 34 0.2 1.3
5.2 3.8 3.1 0 17.35 31 51.4 0.2 4.1 3.5
1 0.4 0.1 1.22 9.08 236.4 29.6 11.5 76.7 1
-0.1 -0.9 -0.2 0 7.33 4.1 48 1.2 50.7
23 19.4 17.3 1.96 106.3 197.4 59 15 202.8 3.4
-0.2 -0.8 -1.1 0.99 29.2 -23 1.2 1.4 0.4
10.7 -52 -63 2.18 227.87 115.7 6.7 120.2 2.1
4.1 3.7 1.3 0.23 166.08 252.1 55.6 13.6 2.6
0.3 0.3 0.2 0.1 55.7 106.6 31 62.2 2.5
8.1 8.1 2.7 0 2.08 926.4 159.9 105.2 0.5 239.8
-2.7 -2.7 -3.3 0.05 11.56 21.4 50.3 0.5 0.4
34.2 34 23.5 0.08 328.76 362.4 103.3 19.8 48 1.1
19.7 2.7 1 0.07 11.09 10.7 141.1 0.4 8.8
1.4 0.8 0 0.08 5.26 57.5 146.6 3.4 19 6.5
11.6 11.5 5.1 0.18 310.38 323.8 291.9 420 354.5 3.9
1 1 0.5 0 0.49 7.9 20.1 0.9 0.4
13.6 12.9 2.1 0.23 1310.89 1277.7 506.8 90.6 739.6 12.7
4.9 4.9 0 0 115.41 60.4 50.3 6.4 3.9 1.5
1.3 1.3 -3.6 0.14 0.76 33.2 55.1 43.2 0.3
0.4 0.4 0.2 0 43.24 70.5 32.4 21.6 18.6
2.1 1.6 0.7 0 116.24 65.9 62.6 32.9 3.4 0.7
-0.4 -0.6 -1 0 64.57 31.6 62.2 0.3
4.9 4.7 1.9 0 12.39 75 172.5 502.5 47.8 1.4
13.5 12.7 6.9 0.01 1726.56 1316.9 57.6 76.8 168.3 26.1
8 7.6 -0.1 1.31 561.01 696 13.3 35.9 25.2 37.8
1.1 -0.7 -0.9 0 189.9 218.7 50.3 196 0.6
11.8 11.8 7.9 0.59 78.69 158.9 41.6 2
-0.2 -0.2 -0.6 0 23.31 24.4 62 18.4 1.3
2.3 1.5 0.8 0.01 283.31 437.3 127.4 18.4 88 5
0.5 0.4 0.2 0 6.27 61.6 18.1 19.6 13.8 1.3
0.5 0.3 0.3 0.14 13.19 2.7 33.8 4.1 3.2 0.2
23.7 23.3 -0.9 0 516.03 99.5 86 2.1 250.2 12.4
3.3 3.3 1.7 0.77 0.26 4.1 11.5 17.8 0.3
4.9 4.9 3.6 5.04 109.13 157 29.7 1 3.2
10 10 7 0 0 4.5 110.2 0.6 7.7 0.2
-0.1 -0.1 -0.1 0 0.51 15.8 30.5 10
2.1 2.1 1.2 0.05 3.84 13.4 36.5 4.2 14 0.6
33.6 32.2 19 1.38 361.74 349.5 40.6 8.4 35.6 1.3
-0.1 -0.1 -0.4 0 5.34 8.4 23.5 3.4 5.4
1.5 -0.3 -2.8 0.02 15.81 25.8 107.5 1.9 6.7 8.2
1.8 1.4 0.8 0.01 1.86 19.8 64.7 0.2 0.1 0.1
2.6 2.6 1.7 0 5.52 7 43.6 0.5
-4.5 -6.9 -9.1 0.24 8.39 0.8 49.2 5.5 4.4 0.3
16.9 8.3 1 0.16 257.13 270.9 404.6 11.3
19.2 3.6 -0.1 0.13 59.43 17.6 223.2 23.8
-0.2 -0.2 -0.7 0 2.4 1 30.8 0.9 9.7
32.5 27.7 17.2 0.01 14871.61 11174.1 390.9 107.9 222.4 21.7
43.5 43.5 29.5 0 697.63 840.3 63.9 166.3 290.6 3.6
0.4 0.4 0 0.49 7.53 32.9 62.7 27.5 7.5 31.5
1.1 1.1 0.6 0 32.85 38.6 33.5 2.9 44.3 0.4
-12.9 -22.5 -25.6 0.08 131.36 199 241.4 19.3
22.1 11.2 10.4 0.23 794.81 774 238.5 141 183.1 1.7
Annual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Finance Standalone
Current assTotal assetCurrent liabTrade payaPBDITA PBIT Profit afterDebt to equCost of gooGWC
98132.3 692144.5 85772.4 52557.3 110929.4 94076.6 60256.7 0.02 644553 126034.4
59289.1 177890.6 24676.1 13120.3 38394.8 34282.4 21554.3 0.07 351043.7 26798.1
16167.1 51232.2 26964.8 10337.6 2188.8 1954.9 814.3 0.62 286441.7 41745.5
24909.6 38212.1 15816.7 11629.2 -634 -7116.4 -8810.8 82828.8 40402.3
78714.3 149479.4 102180.3 60711.2 17383.1 15899.5 4872.4 0.88 132867.6 47241.7
20831.2 122594.7 15113.3 6608.5 13610 5918.1 240.2 1.64 38184.97 40341.8
48295.6 75975.1 33919 29478.2 5520.2 5429.8 2623.2 0.29 218344.4 27984.7
41134.4 53277.5 35812.3 23867.5 4371.9 3876.1 1521.4 0.55 161707.3 22354.3
65826.7 161534.8 63158 15825 14460.8 13035.8 5452.8 2.64 78646.92 38627.8
14437.6 76621.2 21299.9 5303.5 11227.4 8314.5 4170.3 1.02 68208.33 7304.5
5.7 2678.1 145.6 29.8 55.3 49.6 27.3 0 98.98 13220.7
36526.7 40512.2 31203.9 4976.5 32385.2 -6732.4 -6767.3 181.24 46070.4
8168.1 20401.9 13107 4880.7 -29.7 -954.1 -2063.3 2.94 35360.19 6047.5
59865.8 261911.3 58549.1 6627.8 22534.9 17818.1 9370.5 0.62 58842.4 36271.3
30226.1 40099.9 22415 9025.4 3381.8 -2051.5 -3244.7 2.91 25911.55 58830.2
18760.6 70010.4 11731.8 5268.4 17018 15024.8 9363.5 0.12 180333.2 5756.2
15156.6 20312.7 11172.5 3858 929.8 907.5 116.1 0.83 31883.41 32895.4
2693.8 6592.1 1205.8 546.9 681.1 316.9 22.2 0.72 3611.43 5684.6
9389.7 59729.6 15279 7842.8 14046.5 12009.9 7866.7 0 43373.11 5527.4
6751.3 30539.6 9700.7 5836.1 1658.6 1076.8 79.2 0.42 29952.44 14423.7
11226.5 25123.3 14883.5 12639.4 2978.9 1619.7 787.5 0.05 26929.23 3699.1
22901 46383.6 22640.5 18497.8 5399.6 3425.7 1453.7 0.52 42183.9 15400.5
59589.8 106687 60979.6 29373.2 11456.1 10401.3 7328.1 0.69 165800.7 2267.2
10648.8 12375.6 10293.5 5074.9 934.5 893.1 225.8 2.79 43825.09 4905.7
17936.5 24864.6 5782.6 6277.9 5776.3 5124.7 3296.6 0 18946.53 9817.9
3228.2 3726.4 3836.7 2094.3 16.8 -349.1 -497.1 147.34 10541.7
6279 34603.2 8135.1 2085.1 9741.4 8372.4 5463.9 0 17562.71 2912.6
4044.5 7522 3009.8 154.2 427.5 360.6 27.5 1.17 18652.42 7284
29493.1 66354.1 40884.2 24236.5 6667.1 3737.7 3212.2 1.19 58206.91 4513.4
5660.1 8123.7 4714 2399.1 695.5 603.6 164.3 0.51 22477.49 3660.4
3070.9 20698.5 4822.4 1303.9 5132.2 4449.7 2287.1 0.35 12696.46 2429.1
9577.8 14018.9 4086.4 3594.2 2417.2 2172.9 1655.3 0.01 20348.76 5144.5
3425 5923.9 2023.4 533.7 177 -77.2 -152 0.26 5886.52 7538.4
26949.7 43664.2 24787 12926 3273 2502.5 1283.2 0.06 33601.67 17372.9
7695.8 15432.9 2989.2 1973.6 3169 2888.1 1903.1 0 13117.54 4723.7
6290.3 14570.5 5258 2604.4 1345.1 979.9 463.2 0.39 13472.54 4020.2
5705.3 25801.8 5406 2607.1 2885.4 2420.7 1274.9 0.29 17350.16 2877.4
5145.4 89767 13304.5 238.5 16092.5 14284.5 7946.7 0.41 4229.12 7225.6
7540.7 8090.5 5959 5122.4 641.7 628.5 358.8 0.12 18401.16 3702.7
7963.8 10299.6 4627.9 3079.7 2189.4 2058.9 1288.1 0.16 11578.29 3724.7
7564.1 20471.7 1433.8 914.4 950.1 908.1 517.7 0 3332.65 10292.3
4766.6 8289.9 1643.1 1329.9 -58.9 -592.3 -496.4 321.72 4707
2171.1 3470.3 1262.4 60.3 432.7 346.3 158.1 0.51 11476.38 1213.7
4922.3 6748.5 4077.4 836.2 708.1 655.4 45.1 2.11 11290.58 3876.5
5807.9 9119.1 4873.6 2933.6 509.5 316.4 73.1 0.43 8346.29 3617.2
859.9 1761.7 391.9 38.1 339.3 304 160.8 0.28 5875.63 1296.4
6101.6 11453.6 4382.7 812.4 1447.7 1093.1 478.1 0.58 8377.36 3257.5
4982.5 10939.3 2980.2 941.8 2070.1 1833.9 1150.5 0.03 8389.14 3169
5406.7 6604.4 4355.1 972.4 742.6 662.2 137.3 1.67 8701.45 3885.5
3493.3 6322.8 1996.1 1623.7 1422.3 1142.3 616.3 0.05 11540.91 1936.1
11689.3 23902.4 7492.6 6949 3813.9 2335.4 1440.3 0.01 11978.07 5262.4
1443.4 11325.7 632.5 430.3 580.3 571 404.1 0.04 4482.49 1596.7
4507.3 7891.1 2718.3 1361.8 1177.5 974.8 596 0.1 4656.29 4361.6
2841.8 3694.8 1289 1195.3 396.5 382 235.5 0 6071.93 2217.2
3134.4 5948.2 2556.2 1332.6 660.6 471 211.7 0.38 6129.62 1585.6
3852.2 6289.9 2225.8 1682.9 985.5 801.8 544.5 0 4327.62 1593.4
941.3 2648.5 1295.4 1098.4 220.2 157.7 81.4 0.05 3717.87 543.7
2365.7 5317.5 1223.9 514.2 148.4 122.7 21.9 0.19 5067.23 1851.5
2920.4 3870.4 780.7 111.2 649.1 603.6 344.1 0.47 6477.22 1284.3
2644.9 4222.5 1525.5 730.1 576.3 426.4 243.7 0.12 3895.37 1590.9
1461.5 1516.1 1200.8 947.9 1.8 -1.7 -4.2 0.76 583.98 1551.4
1230.4 8110.2 857.5 440.7 1688.8 1620.7 1010 0 3065.74 459
2028.2 3941.7 2176.9 2137.2 181.3 156.6 96.7 0.01 6028.4 1592.3
1386.9 2196.9 931.5 391.3 62.6 42.2 -48.8 0.96 1689.6 1147.9
67.8 107.8 14.8 14.8 -24.3 -25.6 -26.5 0 93.1 254.3
536.4 1597.1 1345.6 472.3 169.2 38.7 0.9 7.34 4857.96 264.3
672.1 800.7 451.9 288.8 62.6 58.8 3.4 0.97 2444.07 996.5
166.4 529.5 110.4 108 57 16.2 4.3 0 694.69 1288.8
9177.3 24277.3 7355 2492.7 1428.9 1077.9 605.3 0.54 27122.51 2477.9
171.5 676.8 1847.3 371.6 302.9 -31.3 -16.6 355.71 1647.9
112.1 640.5 422.6 46.8 -90.9 -112.4 -122.2 99.29 1290.3
768.9 1102.9 764.1 10.7 117.3 99.5 14.5 7.7 3484.51 668.8
784.3 1064.4 809.6 391.1 -36.5 -136.3 -121.2 5.17 384.98 2181.4
2109 18850.5 3075 1257.5 365.1 241.7 133.1 0.09 3134.29 1022.5
2189.1 3210.6 2169.9 540.3 427.9 296 18.3 4.42 3567.91 2275.8
1405.5 1551.6 806.9 781.9 274.8 274.7 88.6 0.01 4564.56 938.2
1685 1956.7 599.5 469.5 370.8 364.2 235.1 0 3691.82 1111.9
24.1 307.5 0.4 1.4 0.6 0.5 0 241.96 8.1
365.9 586 229.9 102.2 109.9 77.5 16.4 0.32 4422.24 1149.4
752.7 4202.2 682.9 547.3 92.4 87.8 7.7 0.11 3045.83 1251.3
757.6 1669.5 673.9 578.7 186.9 146.1 74.4 0 26681.11 636.2
1079.2 10433.7 1329.8 650.8 470 422.4 242.5 0.15 4753.22 936.9
1465.3 1826.5 1019.6 708 179.4 162.1 92.6 0.38 3969.09 684.9
183.5 216.6 69.6 14.4 36.6 13.8 6.6 0.42 223.21 267.8
3163.3 4191.7 1538 872.9 538.1 482.7 257.1 0.15 2919.51 1348
2941.8 4645.5 1606.9 1403.4 325.7 181.4 204.9 0.04 6170.66 813.5
447.8 573.3 226.4 121.3 68.2 58.5 31.4 0.47 1289.2 388.5
1274.5 1457.1 536.7 372.8 122.9 112.5 65.4 0.19 3426.46 710.6
780.1 1735.1 456 128.4 77.9 34.3 7.3 0.15 1088.39 726.8
350.2 534 295.5 25 -24.4 -123.6 -162.3 1.85 230.74 594.4
1165 4885.7 363.1 40.6 -10.8 -46 -88.3 0.05 204.84 1364.1
2606.1 2663.4 2297.2 1873.9 53.7 53.6 5.7 2.43 2059.78 524.2
3282 3822.4 1781.8 729.1 562.4 475.8 269.8 0.52 4239.19 1081.9
1008.3 1477.4 596.4 362.4 53.9 30.7 0.7 0.39 1439.75 822.6
1943.3 5393.5 812.5 747.5 2240 2031.6 1481.7 0 3293.2 585.1
1828.4 9902.7 1056.9 302.1 829.2 779.4 469.5 0.05 2303.1 793.8
440.7 2111.5 288.3 110.3 36.9 -3.6 -53.6 0.31 831.9 348
752.2 872.4 559 236.1 90.3 83.7 22 0.85 4735.32 614.4
1479.3 7784.4 597.2 358.7 427.4 383.2 183.1 0.2 1523.47 911.1
369.1 613.8 336 190.9 54.9 34.8 13.1 0.64 1167.28 325
123.8 124.5 493.2 123.9 -523.9 -526.4 -560.4 1915.66 245
513.6 634.7 380.3 214.7 39.6 30 3.2 2.12 1412.57 278.6
880.6 1162 831.5 253.4 174 158.5 57.6 2.31 5256.63 225.2
56.9 69.1 7.9 6.8 4.2 4.2 3.1 0 93.83 320.4
578.9 7721.2 1374.6 245.7 1127.4 1067.8 617 0.44 734.33 567.8
560.4 1123.4 760.8 149.4 89.8 77.9 -8.9 1.3 1281.17 610.5
518.8 803.9 471.2 243.1 38.7 30.8 4.5 0.09 1058.13 396
1861.7 3105.5 1803.6 1800.2 19.7 19.5 13.2 0 1291.32 119.6
420.2 748.1 313.9 246.1 83.8 74.9 54.2 0.05 1189.38 423
1209.9 1398.4 731.6 341.2 123.8 120.2 41.9 1.18 5811.42 520.1
519.8 953.2 540.4 69.9 51.7 24.3 -15.1 1.71 710.91 578.4
538.5 633 422.7 142.8 53.7 44.9 7.4 3.3 1880.4 457.4
948 1258.7 749.3 200 232.8 208.5 92.2 1.2 6225.28 408
832.8 962.2 402.3 39.1 100.5 90.1 30.2 1.28 1077.95 643.1
214.6 268.6 148.5 63.1 54.1 34.4 0.88 834.54 164
1639.8 2094.6 1017.1 479.6 173.5 137.4 36.8 0.49 1355.08 1349.1
275.2 525.7 101.8 12 87.6 67.7 41.8 0.42 1407.49 173.3
709.8 5450.4 3169.8 71.5 248.5 232 68.2 0.8 1456.44 105.9
381.2 521.2 148.9 101.6 86.3 77.6 50.6 0.17 1505.69 138.3
284.1 1941.8 94 34.1 135.7 92.5 78.8 0.72 1165 356.3
312.5 1691.9 377.7 372.9 4.9 4.9 4 0 662.79 1052
236.5 5724.2 1848.7 388.5 8.2 8.2 5.6 0.38 34.01 663.2
358.1 1754.4 122.7 83.5 124.7 111.4 72.7 0.01 567.93 213.4
670.6 1180.4 455.8 246.7 245.9 221.1 132.9 0.63 1829.7 458.9
311.2 1190 252.8 154.9 72.2 50 13.1 0.52 1265.2 524.4
489.2 554.6 452.5 181.5 49.8 47 8.6 3.05 1223.99 348.2
308.5 390.9 263.8 61.3 29.9 25 5.1 1.71 1460.44 424.2
75.9 822 544.6 113.9 20.9 9.7 6.1 153.77 63.7
191.7 333.6 130.1 3.6 -2.6 -5.6 -13.9 1.38 114.25 327.9
920.9 962.6 638.9 253.9 130.7 123.5 41.9 1.15 2792.45 290.5
995.3 1084.4 719.9 586.1 71.4 70.1 36.1 0.53 5372.82 286.2
1804.9 2466.1 1453.1 903.2 137.8 87.9 19.3 0.45 2049.78 128.6
1590.5 1625.7 46.3 62 55.1 54.3 0 43.47 1759
525 611.5 324.4 201.6 23.8 19.5 4.7 0.63 819 189.5
509.3 593.3 237.1 146 24.4 15.7 1.6 0.28 516.58 551.8
90.1 144.4 50.2 6 8.2 7.1 5.2 0.13 520.76 136.5
318.8 431.1 245.4 213.6 29.5 29.3 19.5 0.08 882.1 341.9
540.3 907 548.1 125.7 152.1 127.2 71.2 0.56 1048.27 331.2
398.2 1097 724 449.9 28.4 24.9 -27.8 2.24 1394.46 263.1
70.2 1575.9 257 26.4 104.8 98.1 10.4 0.32 272.29 595.1
3516.7 4009.6 1600 1529 530.1 179.9 10.6 0.01 2099.88 1245.5
45.1 174.2 97 73.5 1 1 0.7 0 511.56 152.9
337.9 490.8 274.2 200.4 28.3 25.3 12.7 1.38 831.22 257.5
188.6 197.9 123.5 114.9 1.5 -16.9 -16.6 0 321.82 94.1
432.1 796 497.8 111.9 44.5 36.9 10.2 1.53 1184.96 144.8
28.7 43.7 14.1 1.9 5 5 3.7 0 233.86 272.9
216.6 3166.3 98.4 73 456.6 444.8 310.8 0 1240.09 128.5
297.6 416.2 244.7 62.8 36.3 28.7 8.3 1.23 1040.84 138
321 569.7 408.8 331.4 38.4 18.9 16.3 0 976.78 377.8
210.9 396.5 6 6 35.9 34.2 26.2 0.03 585.22 130.2
180.1 227.6 165.1 110.4 -5.4 -5.9 -12.2 0.89 207.47 109.8
463.8 806.1 168.4 155.1 92.7 86.8 58.6 0 732.28 544.6
91.1 337 2.8 2.5 1.8 0.9 0.2 0 27.37 157.3
371.6 449.8 219.5 12.6 43.1 32 6.8 0.76 349.59 362.9
690.6 1350.7 426.7 224.3 55.4 34.1 8.1 0.43 674.04 875.8
56.3 257.2 25.2 15.2 4.7 3.4 2.6 0.96 131.7 344.6
101.1 151.9 80.2 20.3 12.5 10.2 1.5 0.76 410.92 87.9
135.3 155.2 24.7 24 25.7 25.7 25.2 0 0.95 58.2
1472.1 3700.3 292.7 156.3 62 55.6 9.3 1.37 1240.56 1216.3
663.9 1422.6 244.3 353.9 19.8 9.3 3.2 0.06 368.57 449.6
941.4 2299.7 377.6 620.6 20.6 9.1 -0.3 0.04 108.47 537.3
315.8 735.9 361 204.7 72.7 66.3 35.2 0.68 748.91 218.1
103.6 2042.2 132.8 65.2 23.9 22.7 6.2 0.1 461.4 99.5
286.3 846.4 407.9 37 26.6 8.8 7.3 0.93 144.21 346.2
68.1 85.2 0.3 3.4 2.8 2.1 0 83.65 194.4
215.8 766.9 637.4 124.9 23.3 0.8 -3.3 7.58 434.8 220.2
96.5 209.5 77.1 63.6 1.8 1.7 0.4 0.09 25.34 401.3
442.4 940.8 35.2 30.3 61.5 54.7 39.3 0 339.64 67.7
188.7 436.4 112.9 42.4 26.7 20.4 6.7 0.32 319.89 233.6
170.5 352.3 178.3 94.3 13.1 6.4 0.5 0.41 492.85 129.4
235.5 341.5 161.8 115 52.3 49.6 25.9 0.29 920.45 134.1
130.7 174.9 32.7 12.2 2.7 -1.6 0.15 214.23 195.5
159.1 180.3 145.6 23 5.2 4.9 -5.9 4.49 21.37 226.7
55.7 88.8 254.2 121 -26.4 -38 -48.2 107.43 179.1
134.9 174.1 110.4 19.8 12.7 9.9 2.1 5.92 148.34 207.6
119.3 232.9 103.3 11.7 10 8.6 0.6 1.6 460.54 149
387.6 2220.5 605.8 94.2 -1012.6 -1510 -1525.9 0.12 485.56 370.9
178.2 225.4 120 103.6 19.3 19 13.3 0 608.76 131.8
181.6 461.3 335.6 32.8 42.8 34.1 1 319.76 144.1
189.5 250.9 143.4 74.3 20.7 15.6 0.8 1.28 322.1 124.3
299.9 756.8 84.6 78.2 92.2 87.7 73 0 505.68 106
664.2 965.9 584.5 52.9 -32.2 -60 -88.4 352.93 215.1
417.4 6814.2 120.9 24.6 0.2 0 -1.3 0 7.8 273.6
274.7 593.1 301.1 186.5 57.6 48.3 22.5 0.75 528.81 78
173.1 297.5 99.2 3.3 15.7 11.6 0.7 0.5 290.85 123.9
248.2 383.2 185.6 66.3 12.3 5.5 -5.4 0.42 377.59 156.9
281.1 313.6 146.1 3.2 55.8 52.8 20.4 2.49 512.71 168.5
46.7 180.9 116.7 115.1 2.6 1.9 1.4 0 413.87 41
2566.7 2717.9 1199.9 705.5 190.7 183.5 63.3 1.39 3661.13 195.8
39.2 63.1 0.1 0.1 2.4 2.4 1.3 0 225.36 185.5
240.3 340.6 188.5 77.9 10.7 8.8 1.5 0.77 218.23 221
14.1 307.8 39.7 39.7 2.4 2 0 0.04 287.68 89.7
32 175.8 71.6 1.6 -7.1 -13 -12.5 0.72 17.39 150.8
307.4 1044.1 500.3 307.9 50.8 32.7 5.9 0.16 861.4 179.3
54.6 574.2 35.7 15.2 6.9 -18.4 -11.6 0 108.87 100.9
187.2 209.7 121.2 37.9 20 14.3 3.1 0.98 285.05 163.7
141 196.3 39.4 31.8 8.1 6 4.3 0.06 213.09 150.8
35.3 38.7 5.3 4.5 -1.3 -1.8 -2 0 199.18 21.8
190.7 279.7 39.3 6.1 15.2 10.1 3.6 0.16 228.12 530.3
122 176.6 37.9 31.7 19.3 17.8 10.2 0.19 124.04 141.4
8.8 107.3 24.4 4 -0.2 -0.4 -0.7 0.27 9.26 149.6
97.7 452.9 35 2 26.6 22 13.2 0.92 78.48 256.5
282.5 337.4 205.3 125.9 16 11 1.6 0.61 316.26 148.5
163.6 226.1 94.4 89.4 27.8 26.5 18.4 0 479.37 85.6
1000.2 1660.8 1154.4 1011.8 319 291.7 316.3 0.01 4137.19 524
497.7 568.9 73.1 16.6 44.4 41.6 15 0.83 1655.64 72.1
2109.3 21661.7 295.8 19 378.4 373.7 -677.1 0.19 780.85 196.1
16.2 100.1 4.1 0.5 10.2 6.4 6.3 0 58.6 51.5
394.8 517.8 294.5 159.4 51.3 47.8 8 0.54 312.15 211.7
35.4 444 26.9 26.8 10.4 -11.4 -3.6 0 1125.91 6
0.5 1.1 0.8 -1.3 -2.1 -2.7 17.11 134.8
150.3 627 132.4 57.4 71.3 64.6 43.5 0.02 349.74 73
448.2 489.4 123.2 6.5 51.9 50.1 30.9 0.32 680.04 91
266.7 518.3 183.1 18.8 55.2 45.1 16.3 0.94 665.15 110.8
581.9 709.2 8.4 7.9 23.6 23.1 15.1 0 139.51 517.3
209.4 382.8 190.3 32.7 30.2 24.5 1.3 0.87 2062.85 80
216.6 245.2 69.6 56.3 3.8 2.4 0.1 0.98 47.63 210.2
2304 2905.6 1960.8 1566.4 958.4 944 943.3 0.32 2010.66 667.2
66.2 137.2 50 28 39.4 29.3 20.1 0.2 347.55 52
590.6 1299.5 675.7 136.8 148.1 123.5 44.6 3.12 1138.27 38.8
19.1 223.9 7.3 0.7 -2.1 -2.9 -4.8 0.05 74.13 133.7
153.9 226.9 30.2 30 -1.1 -2.4 -4.2 0.17 444.66 12.6
4.2 515.4 93.1 -1.1 -1.6 -8.2 0 1212.12 25
236.3 254.8 93.3 8.5 23.7 23 14.4 0.56 375.49 41.5
13.1 113.7 88.7 85.4 -0.1 -0.7 -1.1 0.13 26.7 47.1
209.3 1018.5 81.8 50.5 54.6 51.8 33.3 0.01 282.8 39
86.7 205.9 77.5 61.9 2.6 1.4 -3 0.08 161.93 57.3
759.4 13916.7 999.1 19.5 992.9 879.3 445.3 0.1 1523.31 1546.5
120 151.9 43.6 33.8 23.7 20.7 12.6 0.27 384 39.3
60.2 519.6 83.2 81.5 3.6 2.9 0.9 0 192.33 82.8
11.7 51.4 1.6 1.6 0.7 0.7 0.3 0 10.1 11
57.8 1744.7 21.2 19.5 15.5 11.1 2.2 0 96.14 209.1
25.4 39.7 -1.4 -2 -9 0 80.27 37.3
46.1 271 2.9 1 17.9 15.5 12.4 0 97.05 27.6
168.2 179.7 33.6 3.2 4.3 4.2 0.7 0.21 615.07 35.9
259.2 292.8 140 76.4 40.1 31.6 11.9 0.81 286.81 117.6
83.2 106.3 12.8 1 59.3 57.7 54.2 145.6 62.6
451.2 796 391.3 59.4 64.5 33.3 5 1 1603.92 233.2
667.1 697.7 527.4 475.2 31.6 29.4 18.5 0.17 1108.64 145.4
728.3 1107.4 769.4 43.7 15.8 13.1 9.1 0.01 522.89 193.8
264.5 367.8 208.2 175.6 31.2 26.1 13.3 0.42 744.26 56.7
33.7 151.7 11.3 1.4 9.2 9.1 7.7 0.03 74.87 27.3
69.5 83.3 7.2 4.8 11.7 11 7.9 0 154.05 42
14.8 188.8 27.2 19.6 9.9 8.1 -0.6 0.9 22.36 88.6
26.4 438 14 5.5 6.5 5.6 0.6 0.1 47.94 38.9
13.7 229.2 32.2 10.9 3.3 0.9 0.5 0.03 5.33 127.9
115.1 201.3 82.6 54.6 18.2 10.1 3.4 0.59 122.46 90.4
588.1 737.4 173.1 28.7 92.1 88.4 25.2 1.63 315.25 179.8
62.4 166.5 16.6 15.1 -0.2 -0.8 -1.4 0 18.86 47.6
67.2 175.1 184 135.6 -3.1 -3.9 -3.9 419.46 49
349.9 507.4 201.7 109.3 30.6 25.5 8.9 0.39 175.69 79.1
207 236.7 173.4 166.5 0.7 0.3 0.1 0.08 374.6 63.7
83.7 87.5 22.7 22 2 1.7 -11.5 0 197.95 21.4
80.4 105.3 30.3 29.5 7.2 2.9 1.2 0.18 91.02 45.5
1386.3 4128.3 2993.1 80.6 -42.9 -54.2 -240.3 2.79 157.58 399.3
127.5 158 92.8 92.5 6.6 6.6 5 0 21.47 74.4
136.7 167.5 132.3 82.9 17.8 15.8 8.5 0.62 50.15 50.5
84.8 180.3 96.9 2 15.8 12.5 1.3 4.84 94.03 70.7
133.5 242.1 104.4 85.8 12 8.3 4.8 0.12 212.25 39.5
487.4 808.7 422.4 343.2 137.9 135.4 28 0.19 3727.53 35.2
49.5 89.6 11.5 8.7 4.1 3.2 2.5 0 56.11 39.2
28.7 1717.7 1842.7 13 8.7 8.4 -155.8 56.17 32
112.7 392.8 43.8 37.5 -83.8 -203.8 -200.5 0.04 374.79 52.9
269.6 325.7 157.9 143.1 23 20.6 10.9 0.09 857.24 102
67.1 517.8 1.6 0.1 5.9 -220.1 -219.7 0.04 19.11 131.6
84.7 226 103.5 36.5 10.7 8.1 0.6 0.56 283.47 64
380.3 719.5 257.3 251.8 35 34.9 23.6 0 1584.62 59.5
29.2 29.5 0.4 0.4 0.1 0 7.51 22.7
156.1 164.1 123.9 84.2 6.4 5.5 2.9 0.76 208.17 36.9
331.9 378.2 348.3 309.3 22.9 22.1 5.1 0.32 293.44 30.1
571.7 776.6 673.1 501.6 1.7 1.6 0.9 1.65 513.42 39.3
0.8 249 6.5 2.1 4.1 0.4 -4.8 1.65 41.6 14.9
72.1 145.8 37.1 34.1 4.3 2.9 2.1 0.03 125.78 26.6
47.8 52.8 14.7 8.5 1.3 1 -0.1 0.16 26.38 45
264.5 322.5 173.3 84.8 84.2 81 54.5 0.24 480.71 9.3
4.1 109.6 -0.4 -0.4 -0.7 0 7.89 1.9
14.2 20.5 1.4 1.2 -3.6 -4.7 -5 0 9.37 34
8 26.8 1.2 -3.6 -3.9 -4.2 0 6.34 26.7
21.1 29 3 0.2 8.2 7.2 4.6 0.01 37.85 13.4
162 212.5 109.8 109.6 0.9 0.7 0.2 1.8 34.62 10.8
37.9 49.6 41.1 7.4 4.7 4.5 1.9 22.45 36.1
9.5 126.5 5.9 5.7 7.3 2.7 2 0 15.42 44
22.6 38.1 8 0.2 7.2 6.5 1.4 0.74 34.55 21.7
399.4 433.8 0.1 -0.4 -0.4 -0.9 0 1.77 204.1
8.5 115.3 16.7 16 -0.5 -0.5 -9.6 0 21.98 4.4
7 22.9 8.6 8.6 0.6 0.6 -0.2 0 21.51 21.2
14.3 38.3 1 1 1.1 0.9 0 0 6.23 7.7
128.2 200.5 31.3 12.9 0.1 0.1 0.1 0.48 3.2 30.9
47.1 52.4 30.4 18.8 2.6 1.9 1.3 0.5 7.71 52.1
7.6 203.5 9.8 1.4 63.4 62.8 49.5 0 26.46 29.5
688.8 8021 4134.6 118.7 46.4 22.1 -199.7 0.97 2940.1 22.9
16.6 23.4 7.8 7.8 3.1 3.1 2.1 0 68.52 4.6
17.7 162.3 25.7 15.7 11.6 4.1 1.6 0.07 45.44 58.8
4.1 20 4 4 1.4 1.4 1.1 0 36.85 15.8
18.8 57.7 46.8 44.5 -8.2 -9 -23.3 261.88 1.2
7.9 22 0.2 -0.4 -0.5 -1.2 0 71.8 20.9
259.9 441.6 292.6 282.2 30.8 13.8 6.2 0.69 184.1 86.3
14.4 45.5 13.6 13.3 -0.4 -0.4 -0.4 0 16.84 0.7
13.1 62.1 1.6 0.2 -2.4 -3.1 -3.1 0 12.41 20.2
192 640.8 66.6 66.6 18.3 18.3 17.9 0 39.68 23
19.6 56.2 11.9 0.6 1.3 1.2 1.1 1.56 31.1 6.1
40.9 69.7 13.9 13.6 0.5 0.5 0.1 0 247.61 5.6
126.4 224.7 80.1 38.6 39.1 37.2 22.6 0.31 777.53 16.4
18.7 24.3 6.5 3.7 3.1 2.5 1 0.24 24.22 9.2
10.8 110.5 7.7 0.7 -0.6 -0.6 -0.6 0.05 0.33 18.4
129.7 144.3 18.4 0.6 2.7 1.6 0.9 0.13 303.36 16.7
20.1 86.6 15.7 2.4 12 9.9 8.9 0 89.26 27.2
6.5 10.8 1.8 1.6 -1.4 -1.5 -1.8 0 3.98 16
183.1 238 0.5 0.5 1.2 1.1 0.6 0 137.36 0.7
33.4 105.4 7.5 5.4 2 1.4 0.5 0 8.74 59.6
1.3 40.6 1.3 0.8 2.1 1.2 1.2 19.79 1.2
6 65.9 2.6 2.6 0.8 0.6 0.2 0.03 5.17 3.8
148.3 254.9 18.4 8 2.2 1.2 0.7 0.05 153.53 182.8
339.3 533.5 370.3 346.6 3.2 3.2 1.5 0 36.12 33.2
78.5 129.7 6.5 6.5 4.1 4 1.5 0 88.33 35.3
104.4 111.2 0.2 0 0 0 33.75 9.4
856.3 997.1 648.3 61.8 56.2 45.1 0 4116.8 28.4
168.6 494.6 224.4 160.8 0.7 -0.2 -0.2 0 279.01 19.3
40.6 74.7 38.5 37.5 2.4 1.9 1.3 0 81.11 9.2
65.4 132.2 199.9 40.3 -4.2 -6.2 -7.5 4.61 75.6
14.1 30.2 165.5 8.1 -1.3 -1.4 -6.8 21.16 2.4
741 938.1 471.8 14.8 204.5 201.3 100.6 1.08 770.33 5.7
10.6 38.2 0.5 0.5 0.2 0 3 16.3
28.7 59.2 15.3 1.8 3.1 2.7 1.6 0 9.25 8
12.3 124.1 4.3 2.4 9.1 8.4 4.1 0.24 58.05 38.1
1574.7 2217.2 447 1394.1 28.9 22.2 15.4 0.07 918.59 48.9
77.9 156.7 3.9 3.9 -22.4 0 172.24 106
18.2 156.3 2.5 3.3 2.7 1.5 0.02 26.88 19.1
7.7 9.5 7.3 7.3 -0.5 -0.9 -1.2 0.57 0.84 2.5
138.8 156.6 12.5 3.5 0.5 0.5 0.3 0 8.72 75.9
3.6 33.6 0.5 0.5 0.3 0.3 0.1 0.05 0.26 3.9
53.1 192.3 1.1 0.8 -4.2 -6.7 -7.4 0 9.55 30.2
7.8 47.1 0.6 0.4 0.2 0 8.08 7.6
73.6 112.9 92.7 21.2 20.6 9.8 294.47 27.6
17 626.6 13.9 1.9 -5.9 -9.3 -8.5 0 44.89 58.3
149.1 2128.5 111.3 108.4 -49.5 -49.5 -49.5 0.07 3.15 192.7
87.7 1007.7 7.9 5.7 17.2 -3.7 30.8 0 150.13 126.1
38 38.5 34.2 30 0.4 0.4 0.1 2.11 39.4 5.6
36 125.1 21.8 5.5 2.8 2.6 0.1 0.11 46.36 17.5
6.3 51.3 0.3 0.3 2.3 1.6 1.2 0.26 5.51 1.2
3.2 13.8 0.2 -0.9 -0.9 -1.2 0 8.62 13.9
41.9 66.5 3.9 3.9 0.8 0.8 0.3 0 36.16 3
1 99.6 2.6 1.7 0.4 0.4 -0.2 0 1.85 0.5
13.7 48.2 4.4 2.7 9.1 8 5.6 0 57.76 4.5
143.9 148.4 5.6 5.1 3.1 2.5 0.9 0.04 412.81 3.6
121.6 193.9 22.7 3.6 64 22.8 14.1 0.16 135.18 15
30.9 643.7 39.6 16 18.2 18 2.5 0.3 17.68 108.9
4.5 122.1 0.3 4.1 3.6 2.4 0 12.02 10.6
8.6 46 5.8 5.8 2.3 2.3 1.5 0.16 7.34 5.7
47.7 55.3 7.5 7.2 1.3 1 0.7 0 44.46 12
25.7 77.1 12 0.8 3.3 1.5 -0.4 0.11 84.64 11
41.8 66.5 7.4 6.5 5.1 3.8 2.6 0 66.6 25.1
25.7 43.2 0.4 0.2 0.1 -0.5 -0.8 0 4.47 36.2
9 105.3 33.9 2 2.4 2.4 -0.2 0.48 5.73 5.3
13.9 338.1 25.7 25.6 0.9 0.9 0.3 0.01 15.55 4.7
3.9 65.6 7 6.9 -2 -2 -2.3 0 45.41 2.2
5.9 499.2 467.8 5.2 2.9 0.5 0 12.16 7.92 3.6
1.2 1.4 2.3 0.3 0.3 0 1.07 7.4
4.4 39.7 7.4 2.5 1.1 -0.2 -1.3 0.09 4.31 9.1
22 39.5 3.3 0.1 2.4 1 0.7 0.04 9.87 4.7
68.2 82.8 4.8 6.1 5.6 0.2 0.05 71.63 2.5
35.9 161 3.6 3.3 1 0.8 0.3 0.01 7.9 74.2
15.5 31.1 3.8 10.8 11.9 11.7 8.9 0.45 37.47 3.5
25.9 39.3 11.9 11.4 1.1 0.9 0.7 0.15 86.87 12.4
316.6 1190.7 168.1 125.4 24.9 21.7 7.6 0.04 508.25 208.1
205.1 254.3 43.6 9.4 17.8 17.8 9.6 0.14 92.25 8.7
4.1 25.5 7.8 7 -2.4 -2.7 -3.2 0.59 12.63 0.1
172.9 181.2 138.6 138.5 4 2.9 1.8 0 1435.97 8.7
35.5 36.5 1.5 1.5 0.4 0 17.94 37.9
1.3 1.5 1.2 1.2 0.4 0.4 0.1 0.5 33.65 1.3
7.8 54 2.6 1.3 1.6 -0.2 -0.8 0 20.59 0.8
89.8 92.8 61.6 31.4 2.7 2.1 0.6 0.93 231.88 30.7
51.9 59.8 4.5 0.9 9.7 9.1 4.8 0 5.86 13.5
221.2 331.7 106.9 89.7 20.2 16.5 7.2 0.93 181.77 144.1
3 28 4.6 4 -0.8 -1.4 -1.8 29.82 16.2
122.3 236.2 43.3 42.6 14.1 -47.9 -54.4 27.79 170.91 86.8
16.2 62.7 5.5 5.5 8.8 4.6 2.8 0 244.58 0.7
64.7 95.6 61.4 61.4 3.5 3.5 0.5 0.08 103.86 23.2
345.5 371.2 205.8 135.3 31.4 31.4 10.6 0 933.39 9.6
0.9 54.9 4.6 2 -0.7 -0.7 -1.1 0.05 22.13 2.7
68.9 186 74 72.2 27 26.4 18.3 0.02 333.66 60.7
9.2 153 11.6 0.3 6.5 -10.3 -17.4 0.08 11.33 44.9
28.9 161.9 14.2 1.2 0.8 0.4 0.1 58.47 22.1
778.4 1009.9 715.8 644.2 16.1 15.2 9.1 0.01 302.37 12.6
1.3 22.3 1.6 2.1 1 1 0.5 0 7.89 0.7
914.5 1509.5 985.1 861.5 17.8 17.4 1.7 0.03 1295.12 30.7
11.8 50.4 0.1 2.4 2.4 -1.4 0 60.84 4
43.5 371.6 172.5 6 3.2 3.2 -2.2 0.33 29.93 33.7
40.2 46.1 13.5 13.1 1 1 0.7 0 68.09 4.3
37 64.3 1.6 6.5 6 0.3 0 60.08 1.9
0.3 116.8 0.2 0.2 -2.1 -2.3 -2.6 0 32.51 14.9
551.7 1450.4 1276.8 299.2 1.6 1.3 1 0 71.84 1.4
271.2 352.8 284.6 279.2 14.1 12.3 6 0.14 1251.8 1.7
98.9 133.1 116.4 110.3 35.1 34.8 -4.1 0.25 663.55 15.9
196.6 248.5 197.9 196.8 1.1 1.1 -0.1 0 218.4 24
2 143.4 75.1 74.9 10.4 2.8 -0.4 0.62 159.17 2.3
19.7 78 15.6 15.6 -0.2 -0.2 -0.6 0 24.04 27.6
112.4 146.2 15.4 13.8 3.6 2.7 1.8 0.01 432.27 0.1
34.7 51 32.7 32.3 0.7 0.4 0.1 0 59.83 6.4
7.5 39 2.6 2.6 0.7 0.5 0.1 0.07 3.39 2.2
264.7 304.1 215.1 190.8 32.3 31.8 22.2 0 92.19 58
18.1 19 2.6 2.6 0.2 0.65 0.77 2.2
4.2 31.7 1 0.5 4.1 4.1 2.8 0 140.75 0.1
18.4 130.1 8.3 1.7 1.7 0.7 0.07 0.35 11.8
10 34.2 3.7 1.3 0.4 0.4 0.4 0 14.52 2
18.8 41.3 4.3 4.3 2.8 2.8 1.8 0 12.31 4.6
45.3 370.4 306.7 99.1 10.1 7.7 1.6 1.33 264.32 13.3
8.8 24.2 0.6 0.5 0.1 0.1 -0.3 0 8.44 11.4
16.8 116.8 3.2 3.2 5.9 -5.6 -5.9 0 24.03 74.8
0.4 65.7 0.6 2.3 0.5 0 0.01 12.86 12.3
0.5 44.3 0.7 0.2 3 -0.1 -0.6 0.01 7.28 7.8
15.3 87.6 9.4 0.2 -3.3 -4.1 -6.2 0.18 3.02 17.6
11.3 417.9 11.9 28.5 8.1 3.7 0.03 271.05 62.6
23.8 263.1 36.9 0.1 12.9 4.3 -13 0.16 18.06 118.9
10.6 31.3 0.4 0.6 0.6 0.2 0 0.38 1
352 602.4 195.9 161.6 32.9 19.5 10.7 0 10986.87 53.3
460.5 516 446.5 439.5 7.5 7.5 2 0.05 814.79 13
66.5 91.2 2.4 1.6 1.3 1.2 1.1 0.41 32.29 1.1
47.6 53.3 19.1 18.9 2.2 1.9 1.2 0 38.89 1.6
19.3 294.6 22.8 0.1 14.9 -23.5 -26.9 0.09 199.09 77.7
326.2 435 183.6 162.8 8.3 1.4 1.1 0.03 719.13 3.2
nance Standalone
2015 2016
NWC C&B DIO DRO DPO OC NOC GWC NWC C&B
36880.7 11031.7 15 59 25 74 49 147857.9 61512 17747.7
14441.7 3640.9 9 13 6 21 15 36895 21396.2 21848.9
-3738.4 1637.7 6 63 57 69 12 23073.9 -123.1 784.6
18808.9 147.9 0 101 44 101 57 42224.2 16883 187.3
-46541.1 2382.5 19 105 160 124 -36 35514.9 -47284.2 1470.7
-949.8 1044.9 140 13 81 153 72 22596.9 10774 778.4
11437.9 2795.5 0 74 50 74 25 46230.1 20643.5 1614.5
6691.2 289.9 27 43 35 70 35 30160.8 6564.9 497.9
2540.3 213.6 37 131 12 168 157 50735.5 3659.4 309
-16845.2 2374.1 2 19 26 21 -4 4500.4 -13608.1 678.4
-2591.7 2111 35 32 63 67 4 2438.7 -947.7 811
4209.2 13448.4 6 150 30 157 127 36643.4 5925.5 3570.1
-8950.4 674.3 9 29 31 39 8 5266.5 -5693.4 995.5
4406.1 7377.4 35 115 56 150 94 60283.9 26944.1 8366.3
8868.7 12369.8 10 308 214 319 105 41193.2 4873.2 9450.5
2012.4 360.7 38 1 10 38 29 7036.8 1168.2 328.8
2456.4 14128.8 6 150 190 155 -35 29264.3 1821.1 10595.6
888.6 1132.4 5 45 37 50 13 3455.2 883.6 1124.2
-338.4 2314.5 5 26 23 32 9 7801.6 954.8 4540.6
462.9 446.1 46 95 28 141 113 23807.9 2293.1 2201.4
-4084.4 49 49 4 50 53 2 4151.2 -3876.5 52.8
3871.6 596.6 177 38 125 214 90 16185.4 859.7 146.2
-3182.7 98.1 36 0 27 36 8 35977.3 592.9 913.6
335.4 392.8 34 41 37 75 38 6107.4 418.7 888.4
5400 2099.7 158 10 105 169 63 11076.9 7088 3405.1
-267.8 7540.2 0 57 176 57 -119 11360.8 -760 9139.9
-1433.9 1451.7 4 23 32 27 -4 3201.3 -1733.8 1750.3
673.3 1741 11 70 85 81 -4 5615.8 -860 701.2
-3317.3 72 110 3 88 114 26 18960.6 -9162.1 196.1
418.5 19.8 31 49 25 81 56 4037.2 464.3 11.7
684.7 1342 10 18 18 28 11 969.9 -3608 121.4
2538.3 22.3 71 56 26 127 100 5052.1 3243.9 76.2
476.2 642.3 81 184 49 266 217 8075.8 541.1 646.4
448.9 3713.5 79 151 203 230 27 20455 -82.2 3046.2
3324.5 295.4 111 45 27 156 130 5426.9 3732.9 312.3
327.1 170.8 41 66 66 108 41 4565 727.2 182.2
-688.5 286.2 100 2 62 102 40 3069 -2336.4 266.3
2599.5 4455.7 159 57 58 215 157 10642.2 5932.5 5595.1
471.4 255 13 107 67 120 52 3621.8 124.8 361.7
2034.3 71.8 119 49 63 168 105 4410.8 2296.5 69.9
8824.7 8387.9 67 37 63 104 41 12682.6 11096.6 11257.7
3138.1 63.6 6 304 88 310 222 4893.6 3226.6 33.4
253.3 318.8 27 11 9 39 30 1346.6 51.7 141.5
696 144.4 50 104 22 154 132 4730.2 774.9 201.5
524 137.6 105 72 75 177 103 3821.9 669.4 129.5
250.2 85.5 5 62 5 67 62 795.3 212.6 56.3
394.5 57.6 136 42 50 178 128 3720.4 1214.1 114.5
1233.5 295.2 96 78 37 175 137 3816 1745.3 594
608.8 413.4 77 131 33 208 175 4080.5 841.1 382
828.5 33.6 127 0 53 127 74 2088.1 729.2 42.8
2413.6 665.2 94 191 195 285 90 6968.7 2883 533.2
1088.5 584.1 39 36 22 75 54 1600.1 1024.2 556.3
2717.2 1178.7 179 89 81 268 187 4777.2 2837.7 958.3
1023 1.7 59 92 86 151 65 2788.9 1110.8 68.2
-235 124.4 110 20 55 130 74 1642.2 -79.8 194.2
-635.4 256.6 96 34 125 130 5 2465.8 308.6 774.4
-616.3 49.4 12 40 119 51 -68 394.3 -985.2 10.9
1126.2 147.3 41 87 21 128 107 1722.4 982.4 107
878.9 126.8 62 37 3 99 96 1316.8 1176.7 498.8
342.5 773 50 36 49 86 37 1652.3 199.8 771.6
253.7 64.8 23 104 79 127 47 1401.7 251 67.4
27.8 68.7 38 12 52 50 -2 994.3 555.5 366.3
930.3 146.9 19 96 35 115 80 939.1 489.7 132.3
562.9 22.1 43 77 16 120 104 1317.8 562.6 21.6
67.3 44.8 7 13 17 20 3 368.6 71 14.6
-749.1 8.6 1 21 46 22 -24 340.1 -750.8 61.1
196.6 13.1 0 102 3 102 99 1021.4 196.5 20.8
-693.5 7.4 20 145 136 164 28 1181 -531.6 5.2
-1033.1 307.2 41 69 33 110 77 2763.6 -285.7 219.2
432.9 106.4 60 103 20 163 143 1973.8 -72.6 155.9
-274.4 62.6 95 45 133 140 6 571.2 -304 71.3
-34.3 115.2 48 17 3 65 62 597.9 52.5 36.6
319.8 171 24 132 123 157 34 1946.5 219.3 141.1
307.6 104.5 14 105 13 119 105 733.6 247.1 99.8
333.7 207.6 75 189 59 264 205 1610.7 -560.5 159.6
294.6 26.9 39 54 62 93 31 753.2 -34.4 8.7
656.4 5.7 102 26 27 128 102 1154 534.6 2.3
7.9 0.4 1 0 0 1 1 29.9 29.7 0.1
27.1 105.2 150 12 72 162 89 891.2 93.3 55.7
529.7 227.2 28 94 63 122 59 1262.3 305.2 118.4
-300.1 17.3 48 47 49 95 47 798.3 -123.2 56.5
-288.1 125.2 1 86 30 87 57 1183.6 -211.7 204.5
320.1 123 48 36 51 84 33 766.2 317 125.7
92.1 13.4 5 37 9 42 33 252.6 97.3 3.6
643.1 25 86 133 44 219 175 2292.8 1444.2 671.7
-250.5 18.8 132 0 59 132 74 1128.8 -303.5 37.9
119.8 17.6 20 54 18 74 56 338.1 128.6 29.1
-73.9 1.7 7 116 119 124 5 761.8 -108.4 16.2
491.7 18.4 141 40 17 181 164 825.7 515.8 31.7
221.2 28.9 6 126 41 132 91 590.5 235.4 57.4
790.7 355.1 102 64 10 166 156 1347.4 779.2 351.3
289.4 5.5 16 100 5 115 110 1202.8 335.7 22.2
561.9 39.4 157 84 36 241 204 1353.6 544.3 49.3
169.3 138.9 82 95 65 177 112 845.8 173.1 106.4
-509.5 403.1 32 10 105 42 -63 998.8 -119.6 647.6
515.7 53.3 110 80 27 190 164 910.4 272.9 69.3
-67.3 6.6 49 70 13 119 106 472.7 297 4.2
131.8 33.3 22 90 66 112 46 605.8 48.9 53.9
-9.5 6.3 214 68 102 283 180 1078 297.3 12.8
61.7 38.5 56 23 37 79 42 633.8 98.6 40.9
137.6 49.1 16 33 1 49 48 269.7 147 1.3
45.4 15.4 9 77 70 86 16 359.4 74.7 25.3
166.5 25.6 48 1 14 49 35 283.5 146.6 32.8
-12.5 17.2 45 42 48 87 39 11.4 -93 4.8
-700.2 115.2 150 48 73 198 126 479.5 -368.4 96.6
-87.2 59 5 135 19 139 121 404.3 -328.8 77.1
-230 25.3 23 103 181 126 -55 371.6 -265.5 43.5
-48.3 2.7 1 36 46 36 -9 185.4 131.4 0.6
147.5 46.3 29 85 64 113 50 442.6 122.6 35.9
337.9 44.8 56 39 36 95 59 964.1 339.5 52.1
3.9 15.3 95 97 41 192 151 437.4 76 14.1
32 37.6 10 136 73 146 73 338.2 30.8 37.9
44.4 7.4 62 77 37 140 102 651.7 77.8 12.5
290 20.9 175 62 19 237 218 682 310.3 9.2
42.8 10.6 26 45 23 70 47 183.4 78.3 20.3
548.2 71.6 5 475 181 479 298 1917.5 648.5 322.7
39.4 2 3 57 3 60 57 182.5 51.1 1.1
-1232.1 7.6 3 36 12 39 26 99.6 -1509.9 62.8
-10 8.8 36 12 45 48 3 137.3 7.3 19.2
27.8 14.6 105 47 14 152 138 437.7 -73.8 6.7
820.9 4 4 411 90 415 325 72.7 -105.5 0.6
-58.3 3.5 71 44 265 115 -150 295 -279.7 1.1
122.3 19.2 82 18 22 100 79 267.6 159 16
-42.7 17.7 49 88 86 138 51 404 5.1 20.3
-68 8.5 35 152 157 186 29 460.1 -113 10
13.5 6.8 100 83 160 183 23 264.8 -16.9 6.9
91.5 7.6 23 96 37 119 81 326.3 56.5 3.9
-307.1 13.4 15 13 43 28 -14 70.5 -313.5 15.9
239.1 0.8 14 110 21 125 103 301.4 82.3 0.6
124.3 61 31 61 8 93 85 432.1 118.8 62.4
98.3 6.6 32 54 22 86 64 508 133.4 250.8
-17.5 14.2 10 43 24 53 29 182.6 -28.1 17
1565.6 15.4 92 372 28 464 436 1616.2 1557.1 5.4
24.2 39.9 2 61 22 63 41 244.7 66.4 27.9
221.7 1.2 130 179 142 309 167 336.5 200.1 1.8
23.5 77.4 8 21 44 30 -14 74.5 8.5 62.1
50.8 2.8 48 129 110 177 67 435.8 85.9 1.4
-27 21.4 43 122 80 166 85 476.7 8.5 61.2
15.3 5.3 105 75 24 181 157 126.5 81.4 5.8
209.6 1 211 113 76 324 247 421.2 -61.7 1.4
927.2 634.3 8 223 116 231 116 1017.4 974.2 694.8
2 0.3 0 70 62 70 7 151.5 -20.3 0
17.6 2.2 40 111 124 151 27 355.7 15.7 1.6
33.3 6.8 3 56 16 59 43 78.7 30.2 16.3
57.1 12.3 75 34 32 109 77 79.4 51.8 11.9
13.1 3.6 6 144 43 150 107 225.6 18.2 2.2
76.9 54.1 51 4 16 56 40 279.7 207.4 180.8
-1.1 12.6 21 68 16 89 73 150.7 9.4 17.3
-3 13.7 16 239 253 255 3 409.4 4.2 30.5
117.4 25.2 60 10 8 70 63 214.2 168.8 32.3
57.4 1.3 76 42 56 117 62 98.8 40.3 1.4
310 356.1 47 91 84 138 54 433.4 325.8 264.2
95.6 9.3 0 146 60 146 86 91.3 89.8 9.2
44.5 3.4 206 69 69 275 206 359.6 66.3 1.7
-47.9 7.1 483 402 41 885 844 516.6 -105.5 8.1
326.5 0.9 3 305 16 308 292 348.9 329.5 0.7
-1.1 13.8 0 62 31 62 31 95.6 13.6 5
-77.7 1.1 6 15 49 21 -29 17.6 1.3 1.2
1071.2 35.3 26 1209 118 1234 1116 1240.7 704.5 26.9
352.9 8.1 69 325 67 394 327 359.5 200.5 6.5
352.5 26.6 0 403 175 403 229 689.6 439 36.4
-7.4 22.5 53 101 88 154 66 185.3 -3.2 22
30.6 2.2 29 55 24 84 60 109.7 15.1 3
-146.5 15.6 39 256 102 295 193 442.9 -134.4 21.2
64.3 1.2 29 126 23 155 132 196.1 64.5 0.7
-395.9 7.3 120 91 112 210 98 235.1 -372.2 6.8
69.1 12.7 0 334 279 334 55 207 44.3 10.4
27.2 5.6 45 40 47 84 38 63.9 31.2 12.2
46.5 41.3 180 59 88 239 151 199 20.7 6.9
55.2 0.1 32 82 14 115 101 268.1 127.8 0.1
47.8 57.5 5 60 72 65 -7 128.8 60.4 47.1
54.1 20.9 99 96 0 195 195 153.8 68.4 19.1
65.2 2.7 20 246 83 266 184 188.1 65.2 2.4
-25.3 8 69 88 112 157 46 108.8 -78.4 2
38.9 4 23 198 60 221 161 151.7 13.9 3.5
13.2 7.7 3 114 94 118 24 116.9 -2.9 3.6
191.6 3.2 93 137 13 230 217 470.9 217.8 4.1
49.6 2.5 11 112 75 124 49 125.5 58.6 1.7
-26.5 29.6 21 21 12 42 30 145.6 -71.2 24.3
31.3 2.2 91 39 21 130 109 150.7 31.5 1.7
75 15.7 60 49 33 109 76 175.5 109.5 15.4
37.4 8.7 90 122 26 211 185 399.5 99.6 9.2
129.1 1.1 0 384 90 384 294 299.3 136.2 0.2
-9.1 0.4 6 73 37 79 42 137 11 0.3
53 18.7 108 10 1 118 116 167.4 92.5 0.7
68.2 3.9 100 93 39 192 154 221.3 44.3 16
44.5 2.9 105 82 33 187 154 142 37.2 4.6
-0.8 1.6 16 40 13 56 42 6.9 -64.7 0.1
84.3 15.3 44 149 47 194 146 178.1 101.3 14.9
34.5 0.6 10 260 219 269 50 146.1 35.1 7.9
68.7 2.6 133 126 68 259 191 205.5 72 5.9
73.7 2.7 3 38 14 41 26 115.9 74.3 2.8
52.1 0.2 137 131 62 268 207 118.3 44.1 0.3
-219.7 8.2 190 42 64 232 168 145.1 -245.5 7.9
67.4 40.6 6 78 27 83 56 83.8 53.3 33.5
42.9 2.7 93 120 50 213 163 129.7 26.3 0.9
75.9 18.6 80 121 66 201 135 132.2 69.2 4.7
19.8 1.8 40 5 0 45 45 27.7 27.3 3.2
199 4 18 469 302 487 185 544.4 164.9 3.2
132.4 5.6 48 128 9 176 166 136.4 97 6.9
-21 1.3 75 251 125 327 202 115.8 51.5 0
44.4 3.2 118 211 97 329 232 334.2 12.3 4.7
76.9 2.4 135 69 38 204 166 189.3 84.5 2.3
37.2 15.7 59 42 77 100 24 116.2 36.4 26.2
-78.5 6.3 5 339 0 344 344 825.1 -248.1 2.5
60.8 3.3 31 79 2 110 108 69.2 52.5 3
-4013.3 192.6 0 7 81 7 -74 615.4 -1095.8 610.3
46.2 0.5 2 87 4 89 86 38.7 33.3 0.7
74.5 27.4 41 149 93 190 97 297.7 91.6 22.6
-5.9 1.2 0 13 12 13 1 59.8 -4.9 0.7
9.9 0.8 195 255 98 450 352 127.4 7.9 2.6
42.8 40.4 27 24 8 51 43 166.9 48 50.4
89.5 1.3 97 51 2 149 147 147.9 104.5 0.6
23.9 1.7 133 36 10 169 159 123.9 10.4 1.6
512.3 8.2 757 197 9 954 945 556.4 532.8 4.1
72.7 6 30 27 6 57 51 90.2 89.5 2.9
78.2 0.4 292 183 144 475 331 226.9 135.7 0.1
-1307.9 33.5 21 331 170 352 182 927.4 -1179.8 73
9.7 2.2 46 73 80 120 40 48.3 15.1 4
-52.5 0.8 43 91 159 134 -25 58.3 17.5 2
25.2 6 95 40 112 135 23 17.8 16.6 7.5
4.6 0.5 17 5 0 22 22 15.9 9.3 0.8
24.8 6.8 3 57 0 60 60 111.9 67.2 11.7
28.1 2.1 47 42 30 89 59 49.8 33.8 0.6
-128.7 0.7 0 75 104 75 -29 61.1 -188.6 0.3
7.6 35.1 0 12 0 12 12 387.1 -133 34.5
14.6 5.4 85 43 49 127 78 113.4 37.6 9.9
694.4 546.3 0 2609 245 2609 2364 1190.8 -172 121.3
10.8 7.9 29 39 14 69 54 49.7 23.4 7.2
22.7 0.4 79 75 102 154 52 99.4 -14.3 2.5
8.9 0.2 15 23 7 38 31 11.3 9.1 0.1
49.2 4.9 0 399 356 399 43 213.6 68.1 3.5
18.8 0.8 24 43 31 66 35 34.3 24.3 1.2
26.9 25.2 0 12 3 12 9 33.7 30 19.4
34.8 0 80 9 3 88 86 48.2 43.8 1.7
36.4 4.2 103 143 84 245 162 153.4 36.5 4.8
0.5 2.9 119 105 39 224 185 65.9 3.1 3.5
12.4 4.8 34 138 167 172 5 409.1 106 9.5
-6.2 0.2 24 415 302 438 136 395.7 49.6 7.7
-37.4 3.1 1012 104 1097 1116 19 166.1 -81.4 38.3
-0.9 0.4 14 141 160 155 -6 41.6 -1.6 2
-5.8 3.4 12 134 33 146 112 19.3 -21 1.4
37.9 20.8 35 39 11 74 62 46.6 39.8 8.2
56.3 18.5 141 196 143 337 195 52.2 36.8 6.4
17.7 0.7 92 66 61 158 97 39.8 20.3 0.7
25.2 9 10 139 116 149 33 18.9 -11.7 0.3
8.6 2.2 64 247 229 310 81 73.8 2.9 4.4
-22.4 0.9 258 228 7 486 479 293.5 122.8 0.7
25.4 0.6 131 103 108 234 126 54.9 36 2
4.9 9.2 1 91 26 92 65 52.8 4.2 9.2
1.2 6.1 15 237 188 252 65 62.7 -15.3 6
44.6 1.1 0 378 119 378 259 54.2 48.8 0.5
16.9 16.1 0 27 23 27 3 22.1 15.7 18.3
5.5 4.2 49 136 151 185 34 53.5 13.9 12.8
340.7 45.1 745 319 106 1064 958 546.1 322.4 58.8
-17.2 0.2 0 173 214 173 -41 41.8 23.7 0.5
4.2 17.4 156 61 132 217 85 111.9 -3 16.5
-57.9 29.5 185 71 3 255 253 38.1 14.7 10.2
-11.4 1.3 12 202 147 213 66 142.6 13 1.8
18 0.5 0 71 35 71 36 5.5 5.3 4.6
26.3 15 0 149 78 149 72 31.7 26.2 16.4
11.1 12.4 103 27 84 130 46 43.6 19.1 19.9
25.6 0.6 0 69 37 69 32 77.3 21.6 4.5
85.3 50.1 142 139 95 281 186 114 96.4 42
103.6 0 469 551 0 1020 1020 113.5 78.2 0
21.9 5.6 17 125 12 142 130 55.6 0.7 0.6
44.8 0.1 0 474 111 474 363 5.9 0.5 0.6
21.6 0.3 60 89 7 149 141 21.7 20.6 0.2
22.7 0.1 33 240 85 272 188 31.5 7.4 0
1.8 4.7 0 117 120 118 -3 9.8 7.2 0.6
2.2 5.7 0 163 12986 163 -12822 17.4 -41.8 5.1
-16 2.9 0 66 30 66 36 2.9 -35.4 0.4
4.2 1.1 180 22 179 202 22 16.4 11.9 3
42.6 0.3 203 167 1 370 369 48.1 43.7 0.1
-4.7 4.7 14 35 1 48 47 37.4 -0.2 3.6
1.8 1.8 1 0 0 1 1 0.4 0.3 0.3
28.2 3.8 88 202 48 290 242 30.1 26.6 11
20.7 1.7 90 99 4 189 185 30.6 22.8 4
11.3 2.9 113 11 1 124 123 10.2 7.1 0.6
4.5 0.4 93 8 61 101 40 59.2 5 0.4
-25.5 0.7 3 57 412 60 -352 34.4 -26.2 0.6
7 1.5 0 230 201 230 28 28 18.3 2.8
3.4 1.8 0 424 0 424 424 19.2 -3.3 0.2
202.9 0.3 894 213 0 1107 1107 429 427.3 0.2
0.6 0.2 0 19 15 19 4 12.8 0.9 0.1
20.8 0.1 0 189 72 189 116 6.2 6.1 0.2
7.5 1.2 0 76 2 76 73 7.9 7.7 0.5
10.4 0 95 182 1 278 277 54.9 5.6 0.7
16.6 0.6 516 73 187 590 402 48.5 13.4 1.3
19.4 8.5 192 114 216 307 91 24.4 15 3.2
16.1 4.7 0 388 0 388 388 32.5 -40.8 9.3
2.7 0.1 6 43 17 49 33 17.5 5.3 0.2
54.2 1.1 73 961 16 1034 1018 26.4 24.5 1
15 0.1 0 151 8 151 143 0.2 0.1 0.2
-11.6 0.1 0 22 41 22 -19 0.1 -23.1 0.1
17.7 13.8 41 18 1 60 59 24.6 17.2 7.5
35.5 0 21 328 250 349 98 178.8 10.2 0.2
0.6 0.7 0 0 0 0 0 1 -0.5 1
19.2 11.7 55 97 0 152 152 23.2 21.3 15.9
15.7 1.6 244 219 31 464 432 26.5 21.3 0.1
4.3 2 23 105 35 128 93 5 -1.7 0.2
5.5 2 20 1 0 21 21 7.7 7.5 1.3
3.6 0.5 188 132 194 320 126 25.7 3.4 1.4
5.8 3.5 106 73 170 179 9 9.2 7.7 4.1
9.2 5.4 85 165 0 250 250 15.1 6 1.2
9 0.2 247 16 3 263 260 18.9 8.7 0.2
-57.6 23.6 7 77 45 84 39 28.3 -55.2 23.8
10.6 1.9 87 234 120 322 202 15.4 8.5 1.8
0.7 0.7 0 0 0 0 0 124.9 106.6 52.1
52.3 12.1 284 504 47 788 741 65.7 61.5 2.7
-11.2 1.2 0 0 0 0 0 1 -14.4 1
2.1 1.2 0 62 75 62 -13 2.5 2.5 2.1
182.6 20.8 519 140 0 659 659 150.5 137.2 10.3
32.9 13.6 48 172 2 220 218 41.6 24.5 6
33.6 5.3 73 157 1 230 229 49 37.8 3
0.6 0.9 36 68 137 104 -33 30.3 3.1 0.6
27.8 23.7 105 49 12 154 142 10.4 10.2 0.7
-116.6 5.2 130 116 1376 246 -1130 12.6 -122.4 3.6
3.3 2.5 21 112 41 133 91 8.2 6.2 3.2
-144.5 0.4 613 3891 1143 4503 3361 74.2 -121 0.5
-242.8 0.5 0 74 333 74 -259 0.8 -243.2 0.4
-17.3 3.5 72 0 0 72 72 27.3 -21.2 6.2
15.4 1 0 264 17 264 247 12.1 12 0.2
7.8 8 0 0 0 0 0 4.4 0.7 4.4
36.9 37.5 5 0 0 5 5 6.8 5.3 3.9
4.2 6.6 81 1763 77 1844 1767 263.6 -101.1 15.8
63.8 0.8 1263 380 659 1643 983 77.3 77.3 0.6
17.7 17.9 0 103 88 103 15 1.9 -0.1 1.2
1.2 0.8 0 141 0 141 141 2.3 1.9 0.8
38.6 13.9 27 170 104 198 94 31.8 24.2 0.4
2.1 1.1 0 246 0 246 246 4.4 1.4 0.2
28 21.7 49 604 54 653 599 53.7 52.2 47.6
7.5 0.1 13 414 6 427 420 6.6 6.5 0
-47.7 25 0 130 0 130 130 3.6 -90 0
46.1 23.6 0 1711 55 1711 1656 51.9 37.4 26.1
46.5 0.1 8 11177 6433 11185 4752 288.4 -244.7 1.2
-244.2 3.4 1100 0 196 1100 904 140.1 -196.4 6.8
-0.5 0 36 281 322 317 -5 10.8 2.8 1.8
0.8 1.5 0 543 567 543 -24 33.2 25.9 0.3
1.2 0.3 0 59 0 59 59 1.6 1.6 0.5
13.8 0.2 741 91 0 832 832 12.4 12.3 0.2
1.1 0.1 0 153 111 153 42 30.4 29.4 1
0.4 0.5 0 0 13 0 -13 1.1 0.8 0.9
0 0 328 0 0 328 328 4.9 0.1 0
3.2 0.2 78 98 0 176 176 3.6 3.2 0.2
14.4 2.2 0 184 0 184 184 40.5 37.1 27
15.9 13.8 0 395 391 395 4 74.7 62 62
8.3 2.7 0 240 0 240 240 0.6 0.2 0.6
-1.2 0.2 0 733 876 733 -142 10.2 9.5 5
-21.8 1.5 0 1609 0 1609 1609 15.4 -18.9 1.8
3.5 8.4 7 82 234 88 -146 12 3.4 8.3
24.1 17.8 45 190 30 236 206 31.4 30.7 15.4
36 31.6 70 402 17 472 455 31.2 31 29.5
-1 0.5 72 149 0 220 220 8.6 -5.9 0.3
2 4.5 6 4 0 10 10 0.9 0 0.8
-2.8 0.5 0 225 23 225 202 0.8 -5.7 0.1
0.7 0.1 0 400 364 400 36 0.7 0.7 0.1
-1.3 0.1 0 1282 1468 1282 -186 1.2 -1.1 0.4
6.3 0.1 404 831 269 1235 965 12.5 6.4 1.3
0.6 2 0 270 70 270 200 3.9 0 1.8
2.4 2.5 0 0 7 0 -7 6.5 0.4 0.3
74.2 3.6 20 921 0 942 942 40.7 8.1 0.8
0.5 0.8 0 498 3400 498 -2902 2.1 -2.8 1.6
3.2 5 552 667 2116 1219 -898 12.6 -4 5.5
186.9 89.4 3947 536 25 4483 4458 240.5 204.1 115.5
8.5 1.7 0 97 99 97 -2 9.4 9 2.3
0.1 0.1 0 0 0 0 0 0.1 0.1 0.1
7.6 0.1 0 45 0 45 45 0.6 -0.7 0.1
35.4 4.6 1312 286 119 1598 1479 35.4 35.4 0.1
0.2 0.6 101 46 221 147 -74 3.8 2.8 0.5
-0.1 0.6 0 85 0 85 85 0.4 -0.8 0.2
30.7 7.5 7938 154 0 8092 8092 28.2 27.9 4.4
8.3 12.2 0 267 183 267 85 11.3 7.2 10.9
106.1 3.2 322 26153 370 26475 26105 140.7 70.4 4.8
-1.3 0.1 949 38 1079 987 -92 2.8 -1.4 0.5
30.7 12.3 253 70 27 323 296 52.9 -109.4 4.8
0.2 0.4 0 114 265 114 -151 0.8 0.3 0.5
17.6 1.3 228 0 58 228 169 20.4 8.4 0.5
8.5 1.7 0 3346 0 3346 3346 12.1 11.6 0.8
2.3 0.3 0 332 0 332 332 3.8 3.4 0.9
-4 0.6 0 732 732 732 1 43.2 4.3 0.2
29.6 4.3 318 465 295 783 488 27 26.8 3.1
17.4 0.7 0 181 31 181 150 23.3 21.2 1.7
6.8 10.6 682 0 0 682 682 314.7 115.7 164.7
0 0 0 315 1800 315 -1485 1.8 1.1 0.6
30.5 4.2 0 13629 0 13629 13629 26.6 15.8 4.3
4 3 0 7 0 7 7 3 3 1.4
-5.2 0 32900 411 100 33311 33211 34.5 -43.3 0.1
4.3 0 0 619 0 619 619 27.7 27.7 4
-15.7 1.4 238 0 8392 238 -8154 3.4 2.9 2
14.8 5.3 0 196 171 196 25 23.1 15.7 6.5
-0.5 1.4 0 0 0 0 0 1.7 -3 0.7
1.7 1.3 0 240 0 240 240 51.1 36.8 0.4
15.3 14 0 391 0 391 391 20.2 13 14.6
2.9 0.7 0 168 152 168 16 77.3 -0.9 0.7
1.3 0.9 0 672 673 672 -1 11.3 4.8 0
6.4 4.1 0 773 705 773 67 19.4 14.6 11
0.1 0.1 0 0 0 0 0 0.1 0.1 0.1
4.7 0 503 211 182 714 532 7.6 6.5 0.2
2.2 0.4 1379 0 0 1379 1379 21.1 7.7 0.2
58 0.1 0 104220 0 104220 104220 87.8 58.8 0.3
2.2 0.4 2560 360 0 2920 2920 2.2 2.1 0.4
-19.6 0.1 0 0 59100 0 -59100 2 1.9 1.4
11.8 0.5 3360 0 0 3360 3360 11.8 11.8 1
1.5 1.7 0 127 107 127 20 1.9 1.7 1.8
4.6 0.2 1101 0 0 1101 1101 5.9 5.9 4.3
5.6 5.5 1137 50 517 1187 670 79.3 6 2.6
10.1 9.3 0 889 298 889 591 10.5 9.7 9.3
70.1 1.6 2280 169 156 2449 2293 79 78.9 1.8
11.2 9.1 372 23 99 395 296 6.8 6 0.8
7.6 5.5 5018 0 0 5018 5018 3.4 3.4 1.1
13.9 0.5 1079 10080 10 11159 11149 25.1 12.4 3.3
34.2 8 240 527 387 767 380 9.2 7.9 7.4
86.5 1.8 2457 337 267 2793 2527 109.8 109.7 2.4
-2.4 0.8 0 1 5 1 -4 12.4 12.4 8
22.7 3.9 0 1257 770 1257 487 1079 205.7 3
0.4 0.4 0 667 701 667 -34 1.2 1.2 1.1
-4.1 1.1 0 0 129 0 -129 2.1 -4.1 2.1
1.5 1.2 0 36 0 36 36 1.6 1.5 1.2
59.7 11.5 366 339 187 705 518 94.7 94.6 5.3
3.1 1.1 0 488 77 488 411 99.1 9.2 18.9
2016 2017
DIO DRO DPO OC NOC GWC NWC C&B DIO DRO
12 49 21 61 40 78015.9 1867.7 13333.3 14 34
3 11 10 14 4 22811.6 1841.7 3293.4 8 17
19 35 23 53 30 44615.8 1249.5 4289.9 87 29
0 126 50 126 76 39577.4 18875.6 185.4 2 155
20 89 109 110 1 41279.5 -46570.7 4057.2 34 141
40 39 30 79 50 24346.9 14785.2 469.6 61 79
0 106 72 106 34 34470.1 6125.1 1686.6 0 89
46 44 51 90 39 36557.2 7422 767.2 42 52
45 162 23 207 184 47425.4 5813.2 1040.9 49 141
2 16 21 18 -2 9670.6 -8681 5256 3 26
10 6 32 16 -16 2410 -1378.9 684.3 54 15
1 139 25 141 115 37756.6 3638.9 908.9 0 244
11 35 37 46 9 6053.9 -5473.4 723.7 9 72
25 65 31 90 58 61712.9 25903.4 9243.8 27 55
1 276 193 278 85 49915 9823 4486.2 13 755
35 1 13 35 22 28404.6 19260.2 18820.9 36 1
6 142 193 149 -45 22768.2 2191.7 11145.4 4 92
2 36 25 38 13 3121.9 1086.1 964 6 47
7 26 27 34 6 8951.2 -628.3 6088.9 7 22
91 209 76 300 224 7649.6 -9459.5 964.4 32 100
51 3 51 54 3 3938.4 -4639.6 50.2 43 4
187 34 132 221 89 18767.4 1437.1 298 184 43
315 11 211 327 115 41355.7 -521.8 1563.7 135 7
39 40 41 79 39 8938.8 753.8 1018.8 40 53
139 13 90 151 61 13128.3 8351.5 5209.2 149 13
0 43 192 43 -149 8202.1 -566.8 5352.2 0 67
4 22 33 26 -7 2980.8 -3237.9 1484.4 6 22
15 36 4 50 46 5820.7 -116.6 617.5 3 64
182 36 188 218 30 19614.7 -5085.1 506.6 121 28
35 49 44 85 41 4922.5 1077.4 645.8 33 51
14 12 21 26 5 1154.6 -2124.2 156.8 17 19
51 59 37 110 73 6277.9 3662.2 157.9 64 62
166 615 134 781 647 3671.6 1130.7 403.3 62 261
38 148 171 186 15 17063.8 -1447.3 1477.9 53 122
120 46 50 165 116 5718.2 3854 417.9 112 46
34 70 34 104 70 5662.9 1020.5 117.3 34 87
98 3 57 101 44 3460.4 -1766 317.8 96 4
167 57 21 224 203 10482.6 7257.6 8061.7 161 46
17 66 37 83 45 5002.3 779.3 271.3 18 72
133 49 73 181 108 4082.2 2131.1 97.6 120 36
56 32 54 87 34 9557.2 8192.4 8161 72 27
16 1273 332 1289 958 4805.7 3098.3 42.5 58 7872
31 15 5 46 42 1493.6 379.2 257.5 17 16
36 118 17 154 137 5204 280.9 149.6 33 122
98 75 77 173 96 4683.6 722.4 146 95 102
7 45 3 51 48 871.5 286.2 83.5 4 52
141 39 30 180 150 3635 1648.8 65.1 146 36
86 79 37 164 127 4085.3 1432.4 546.5 76 84
59 132 32 192 160 4695.6 865.1 296.8 61 132
119 0 59 119 61 2734.1 650.9 29.5 131 0
82 218 246 300 54 9466.8 3834.8 846.2 133 212
38 40 28 78 50 1174 542.6 143.2 35 41
194 92 94 287 193 3954.4 2210.7 424.8 170 91
62 93 102 156 54 2209.8 1323.8 6.3 38 81
92 27 54 120 65 2242.5 81.6 166.3 96 50
80 61 98 140 43 2446.2 871.2 1155.8 66 42
4 42 167 46 -120 415.8 -550.8 4.4 21 25
41 86 19 126 108 2281.5 1077.7 174.2 43 110
44 24 3 67 64 1869.7 1662 486.1 99 24
51 34 44 84 40 1614.7 425.3 820.4 49 25
40 111 96 151 55 1363 258.2 8.8 4 339
37 32 33 69 37 1171 471.4 194 65 31
0 61 14 61 46 1392.4 760.8 127.4 18 74
61 98 51 159 108 1321.2 568.1 5.9 61 92
4 36 33 40 7 372.5 61.3 3.6 6 64
1 20 51 21 -30 288.9 -654.3 30.3 1 17
0 104 4 104 101 880.8 190.9 12.9 1 82
0 232 263 232 -31 219.5 -29 4.9 83 4
28 48 23 77 54 4646.1 407.9 291.7 37 71
62 104 23 167 143 1662.6 -588.7 58.5 73 114
44 20 62 65 2 150.9 -329.2 46.8 4 22
49 17 0 66 66 606.1 63.8 37.5 48 19
17 106 114 123 9 1370.7 248.4 203.2 25 96
3 74 11 77 65 1166 235 67.9 5 106
85 106 58 191 133 1863.2 -819.8 93.7 62 141
24 48 75 72 -3 644.3 98.3 6.8 21 55
132 27 44 158 114 949.6 703 2.4 91 24
6 0 0 6 6 26.8 26.6 0.1 15 0
56 37 37 93 56 760 134.5 138.7 45 11
11 107 86 118 32 725.6 43.4 130.6 16 48
40 27 48 66 18 2981.3 -86.8 133.3 37 30
1 77 29 78 49 1579.6 -1462.4 350.4 1 89
64 34 61 98 38 959.1 373.6 53.5 77 43
8 49 8 57 49 172.6 85.8 5.2 14 65
94 137 65 231 166 2471.9 1417.5 643.6 133 121
159 0 58 159 101 1349.2 568.4 72.2 128 1
21 70 23 91 69 413.8 166.7 27.8 41 98
3 114 114 117 3 881.3 -10.3 10.6 6 92
161 41 17 201 185 786.4 351.6 11.9 161 39
6 155 65 161 96 504.8 195.7 34.7 7 179
91 54 8 145 136 1344.7 778.1 351.2 100 60
13 200 109 213 104 1890.8 294.7 25.5 10 244
153 80 36 233 197 1573.6 673.9 48.5 148 69
84 118 56 202 146 994.2 291.7 139.9 86 126
40 27 116 67 -49 1048 94.1 766.6 42 7
102 76 26 178 153 1579.9 1213 44.8 87 71
85 158 71 243 172 328.8 166.8 2.8 70 99
23 62 43 85 42 1037.9 120 36.3 15 105
159 182 50 341 291 1260.5 369.4 41.2 152 169
47 102 102 149 47 428.6 5.4 6.4 37 71
19 37 3 56 53 408 164.1 38.3 26 25
18 93 86 112 26 288.4 67.2 22.7 28 46
44 1 24 45 21 543.6 128.8 120.4 53 0
2 1 12 2 -9 88.1 56.4 2.5 1 58
64 74 54 138 84 486.3 -428.2 157.5 81 46
8 80 9 88 78 703 -248 171.1 8 175
60 63 202 123 -79 162.1 -272 26.8 12 26
1 55 15 56 41 449 118.6 82.3 0 111
31 87 70 118 48 461.6 124.3 7.1 41 97
51 41 26 92 66 968.5 331.6 69.6 38 25
62 77 12 138 127 478.3 105.1 19.3 49 98
14 100 23 114 91 384.9 72.9 45.1 18 104
41 114 4 155 151 763.8 64.3 10.1 22 79
176 59 21 235 214 752.1 357.9 63.3 159 64
23 117 72 140 68 268.5 101.2 9.1 142 154
31 414 278 445 167 1583.5 475.5 106 14 241
5 61 7 66 59 231.9 35.1 8.3 1 76
2 10 302 13 -290 409.5 -1800 172.7 12 86
36 11 50 46 -4 193.6 -1.5 15.8 46 17
102 80 17 182 166 384.7 -197.1 10.6 83 30
7 20 65 27 -38 76.8 -97.2 0.6 7 22
68 33 198 101 -97 283 -334.2 3.5 79 26
90 33 26 123 97 223 138.2 9.4 109 11
41 62 49 103 54 577.7 49.4 26.6 68 75
28 131 136 158 22 336.1 28.6 8.9 32 69
115 50 110 165 56 261.5 -6.4 6.5 91 62
22 46 11 68 58 329.3 62.6 10.2 38 47
19 20 54 39 -15 54.2 -453.6 12.3 16 20
5 88 51 93 41 261.7 40.9 2.3 7 75
22 96 25 118 92 469.2 158.8 92.4 25 73
39 15 38 54 16 751.4 174.2 4.2 104 41
7 61 12 69 57 298.5 42.1 14.3 11 93
77 466 0 543 543 1555.1 1498.2 3.7 460 4389
2 75 30 77 47 359.6 31 9.7 2 103
113 38 22 151 129 436.3 209.9 3.2 104 69
2 7 8 9 1 37.8 -5.5 16.2 1 21
61 167 163 227 64 414 126.3 1.6 15 195
39 138 103 177 74 753 -16.9 78.2 22 184
111 3 21 114 93 179.5 96.2 6 123 31
144 56 36 200 164 82.8 -562.8 3.9 0 40
6 83 6 88 82 2449.4 1043.2 690.1 5 448
0 73 73 73 0 87 -5.3 0.1 0 91
54 146 178 200 22 195.7 43.1 18.6 12 78
4 62 17 66 49 86.1 34.6 41.1 8 57
55 29 19 84 65 73.5 35.2 15.9 38 48
0 96 55 96 40 143.5 18.2 0.7 0 77
54 8 24 62 38 161.7 73.8 57.8 51 3
29 71 23 101 78 195.7 31.1 26.1 20 106
18 229 251 247 -4 308.5 -80.9 20.8 18 147
81 20 10 101 91 130.3 93.2 25.1 39 15
134 89 133 223 90 127.9 46.1 2.4 114 188
41 73 81 114 33 488.8 359.7 295.9 51 76
0 85 0 85 85 96.1 94.5 5.1 0 63
176 69 29 245 216 352.3 70.6 4.4 146 70
340 156 61 496 435 497.6 -89 5.9 145 186
8 455 26 463 437 41.5 -69 1.9 19 65
31 53 16 84 68 112.7 26.8 3.3 38 57
6 0 6 6 0 3.4 -17.7 3.4 0 0
65 1320 151 1386 1235 1557.3 1112.6 135.9 127 670
18 360 156 378 221 436.8 224.1 5.2 80 364
0 434 342 434 92 882.5 415.1 35 0 512
42 77 82 118 36 269.3 9.6 46.8 60 96
14 48 28 62 34 171.8 16.9 3.8 12 73
70 437 226 507 282 493.3 -86.5 29.9 47 616
62 101 27 163 136 69.3 61.1 0.5 69 27
138 98 119 236 117 220 -436.3 5.8 92 105
0 237 193 237 43 100.3 48.6 15.3 0 221
70 35 75 105 30 46.3 -32.7 7.9 48 23
167 65 82 231 150 197.5 42.5 26.9 136 55
96 136 85 232 148 190.5 120.5 0.5 5 173
3 59 37 62 25 150.3 50 39 1 76
115 96 0 210 210 138.5 65.1 17.1 113 117
18 526 130 544 415 168.5 35.6 2 51 3125
68 52 122 120 -2 119.8 -130.6 4.9 65 119
24 207 50 231 181 179.9 62.9 4.9 30 273
0 102 80 102 23 345.5 -4.9 0.4 0 393
56 191 48 247 199 590.4 86.8 3.9 59 270
5 100 46 105 58 153.9 66.8 19.9 3 87
23 26 33 49 17 150.5 -89.2 24.1 26 27
106 46 40 151 112 167.1 99.7 1.4 119 45
107 78 71 185 113 219.4 109.1 14.7 117 72
81 204 30 285 255 616.7 129.6 19.2 61 258
13 625 180 638 459 415.4 -349.1 1.9 8 1022
1 125 47 126 79 177.8 17.7 0.2 2 143
185 9 1 194 193 131.4 65.9 0.8 160 12
126 77 36 202 166 285.6 78.9 42.7 109 73
87 59 6 146 140 160.2 44.1 4.8 44 95
3 9 132 12 -120 13 -74.3 3.4 7 4
49 125 6 174 168 2239.9 1010.3 128.5 9 346
0 345 272 345 74 37.6 37.4 9.4 0 89
125 113 33 238 205 212.1 67.1 1.3 127 131
48 88 28 136 108 37.3 7 6.8 18 32
421 229 36 650 614 53.4 -29 0.5 72 729
204 60 65 265 200 75.8 -334.5 7.6 71 122
9 68 29 77 48 59.1 31.7 22.4 9 51
111 75 32 186 154 193.5 69.3 1.2 115 161
90 120 68 210 142 124.2 85.2 5.3 81 115
110 22 0 133 133 41 31.5 4.8 37 46
24 449 296 474 178 417.5 167 1.5 54 429
42 152 36 194 159 116.8 96.9 2.8 54 133
1 537 252 538 286 99.2 52.1 0.2 4 752
107 253 273 360 86 197.9 35.9 2.8 137 132
104 89 40 193 154 213.7 89.8 1.4 123 103
54 53 95 106 11 123.8 48 22 49 45
6 356 7 362 356 132.3 2.4 7.6 9 66
46 54 2 100 98 80.4 63.7 8.9 39 55
0 8 154 8 -146 497.7 -1936.8 211.6 0 255
1 73 4 74 70 16.9 10.9 1.3 0 26
86 133 118 219 101 313.3 96.4 61.6 46 164
0 356 304 356 52 24.4 5.2 3.9 0 63
1604 2809 723 4413 3690 111.2 24.3 2.1 1210 4333
12 108 102 119 18 63.1 23.9 34.2 17 13
88 106 0 194 194 208.4 112.6 0.2 103 98
108 12 9 120 111 176.1 41.2 1.8 117 11
960 211 51 1171 1120 563.4 544.5 6.4 890 354
28 16 0 44 44 132 131.7 2.3 36 23
291 184 150 475 325 241.7 103.9 0.5 330 273
42 138 96 180 84 1136.9 -1145.1 144.2 68 137
40 88 82 127 45 57.6 28.3 2.3 44 146
139 475 392 615 223 469.8 42.4 249.5 39 107
0 9 0 9 8 22.9 21.6 0.9 30 9
15 8 10 23 13 29.5 -19.7 1.1 9 13
0 30 0 30 30 79.1 -54.5 25.9 0 12
33 89 40 122 82 39.6 36.1 0.1 19 98
0 95 110 95 -15 20.3 -36.8 0.4 0 29
0 446 440 446 6 368.2 145.7 154.1 0 164
131 84 94 215 121 122.7 52.8 10.7 152 93
0 1156 255 1156 901 424.5 -2976.2 92 0 140
36 45 16 81 66 112.8 37.6 72.1 33 38
37 96 156 132 -23 111.9 -2.4 5.9 52 72
31 60 18 91 73 11.7 9.5 0.1 0 304
0 229 164 229 65 126 85.8 30.4 0 98
14 7 7 21 15 37.6 25.4 4.6 16 4
8 177 45 184 140 26.3 25.1 17.1 6 85
59 31 8 89 81 60.1 52.8 15.3 60 17
105 123 113 228 115 178.4 32.1 6.6 156 154
117 105 60 222 162 68.1 6.1 2.3 124 102
9 105 87 114 27 259.6 36.8 0.9 9 59
144 336 431 480 50 639.5 65.7 23.8 86 177
630 9 534 639 105 273.2 16.1 34.1 196 106
28 48 71 76 5 78.5 3.6 4.8 50 58
128 203 241 330 89 131.9 86.7 3.5 12 538
55 41 13 96 83 51.3 45.3 9.3 42 42
293 124 43 417 373 56.5 34.5 5.6 26 262
75 83 46 159 113 35.3 16.4 2.1 69 81
0 18 19 18 -1 13.4 -18.7 0.3 0 32
41 143 136 183 48 91.3 27.8 7.2 69 154
222 229 121 451 330 502.2 394.1 10.2 300 323
276 332 206 608 402 57.3 45.7 2 3687 7920
1 65 22 65 43 82.1 -19.3 0.3 2 63
12 157 69 169 100 113.4 20.1 14.8 17 225
0 495 0 495 495 90.5 41.1 1.7 0 376
0 28 43 28 -15 20.9 17.4 18.2 0 30
14 157 113 171 58 55.5 13.2 14.4 5 176
1230 307 99 1537 1437 447.9 -344.6 62.4 927 270
0 46 20 46 26 55.3 26.7 0.3 0 63
209 221 218 431 213 54.3 1.1 13.4 122 82
67 103 100 170 71 46.7 38.4 10.9 156 70
4 515 505 519 15 119.5 33 3.1 6 304
0 2 0 2 2 494.6 143.2 85 3 60
0 112 23 112 89 29.1 17.3 18.4 0 78
111 36 104 148 43 36.4 -1533.3 16.4 86 20
51 23 55 74 20 101.4 54.4 3.7 72 51
81 161 62 242 180 154.6 98 7.4 13 158
663 661 0 1324 1324 108.5 69.7 0 755 1460
19 54 12 73 61 112.4 -8.6 7 42 53
0 70 16 70 54 27.4 -0.1 0.6 0 87
91 121 11 212 201 26.1 25 0.2 95 163
60 139 92 200 107 61.6 29.7 0 48 258
0 23 3 23 21 82.3 16 1 146 177
79 32 4001 110 -3891 263 -45.6 2.6 947 22
0 19 24 19 -5 3.9 -66.1 1.3 0 69
108 16 41 125 83 46.7 38.7 28.8 75 18
294 146 1 440 439 51.7 44.8 0.2 296 161
0 172 81 172 91 65.5 -11.9 6.4 0 58
1 0 0 1 1 0.3 0.2 0.2 2 0
112 179 30 291 261 24.7 21.7 6.5 208 246
115 45 16 160 144 21.3 20.3 2.1 36 102
98 17 5 115 110 17.6 9.8 5.1 136 29
89 275 341 365 24 20.2 5.8 0.2 20 88
1 45 373 46 -327 35.8 -5.1 1 6 59
11 133 56 144 88 24.3 14.3 1.5 0 400
0 33660 0 33660 33660 66.8 1.7 4.4 1 537
1049 1729 0 2777 2777 424.3 424.3 0.2 3599 6078
50 19 63 69 6 62.8 -5.9 0.5 5 165
0 43 55 43 -13 6.2 -1.7 0.2 0 41
0 93 3 93 90 17.5 17.3 10.1 0 124
104 192 155 296 141 84 54.6 1.9 182 160
399 130 171 530 359 63.7 12.9 0.6 234 457
0 302 41 302 261 58.6 33.1 13.6 0 427
0 456 56 456 401 59.1 -2491.7 4.9 0 278
68 74 104 141 38 18.5 6.9 1 55 110
299 297 24 596 572 34.6 29.9 8.4 329 193
0 0 0 0 0 0.1 0.1 0.1 0 0
0 0 233 0 -233 55.4 9.1 0.1 724 202
165 0 0 165 165 20.1 16.8 2.4 94 59
109 477 631 586 -45 226.9 2.5 5.2 706 563
0 0 6 0 -6 10.6 2 6.7 0 30
84 66 30 149 120 19.4 16.4 9.5 114 98
0 500 0 500 500 90.2 90.1 0.3 0 607
0 279 35 279 244 5.1 -4.6 0.4 0 169
30 12 1 42 41 6.1 6 2.6 200 0
224 60 90 284 194 42.2 9 1.2 169 93
91 61 65 151 86 9 5.6 0.7 145 47
78 211 0 289 289 14.4 7.8 2.3 60 358
137 4 23 140 118 21.4 9 0.3 98 12
12 98 56 110 54 33 17 27.5 26 48
76 216 117 291 174 19.7 14.7 6.1 78 274
54 61 29 115 86 116 107.4 0.5 46 12
144 399 33 544 511 45.4 42.6 2.4 94 266
0 0 0 0 0 1.1 0.1 1.1 0 0
0 9 36 9 -27 17.8 -1.7 1.3 0 348
36 64 9 100 90 148.2 133.6 4.9 16 48
16 206 107 222 115 17 14 3.5 10 91
31 106 0 138 137 112.3 109.6 1.6 127 169
8 197 210 205 -5 79.7 45.4 0.9 6 314
74 143 7 216 209 43.5 42 2.3 208 217
74 111 1034 185 -849 49.4 8 2.2 22 409
19 68 27 87 60 122.7 11.5 0.7 210 512
327 1152 483 1479 995 61.7 -128.2 0.7 69 660
0 19 519 19 -499 9 -187.9 0.4 0 313
213 150 0 363 363 71.9 -19.4 4.5 125 168
0 115 1 115 114 16 15.2 0.3 0 203
0 0 0 0 0 20.8 2.1 6.3 0 131
0 0 16 0 -16 14.1 -6 1.5 0 0
9 495 773 504 -269 1610.1 1232.7 7.4 3 540
848 3 0 851 851 70.6 66.1 0.3 519 142
0 107 118 107 -10 29.4 28.7 24.2 0 155
0 0 0 0 0 8.6 2.9 1 30 740
0 53 9 53 44 128.5 125 0 0 356
0 796 284 796 512 6.7 6.7 0.2 0 442
0 1417 31 1417 1386 60.8 58.4 45.4 50 3960
0 295 6 295 289 8 7.1 0 0 240
0 150 0 150 150 57.2 -39.8 0.1 0 303
0 1161 145 1161 1016 14 1.3 2.5 0 294
0 664 1048 664 -384 203.1 -307.2 0.7 0 220
1371 1227 107 2598 2490 40.8 25.7 3.2 222 1296
47 257 317 304 -13 5.9 2.7 0 0 133
0 211 60 211 151 14.4 5.9 0.9 30 391
0 51 0 51 51 2.1 2 0.7 0 56
771 0 0 771 771 13.7 12.4 0.4 1417 141
77 390 16 467 451 18.4 11.9 4.5 79 87
0 15 29 15 -14 0.8 0.3 0.7 0 7
310 59 0 369 369 3.2 1.4 0 31 164
77 20 11 97 86 15.9 3.1 1.4 138 12
0 72 2 72 69 41.4 40.4 23.6 0 70
0 28 28 28 0 146.4 135.9 138.8 0 34
0 0 0 0 0 8.9 8.8 0.6 0 108
0 624 12 624 612 3.9 -5.2 3.2 0 14
0 1688 0 1688 1688 15.7 13.2 0 0 1570
18 43 115 61 -54 25.4 13.9 17.9 17 67
7 226 10 232 222 35.8 31.2 15.7 44 156
81 65 16 146 130 27.7 26.5 22.6 64 144
61 317 0 378 378 5.4 -9.7 0.6 116 306
2 0 0 2 2 5.2 -2.7 1.8 1 90
0 71 201 71 -131 4.3 -3.4 4.2 0 0
0 36 0 36 36 9.6 -1169.2 3.2 0 243
0 165 0 165 165 1.2 -1.1 0.2 0 200
969 1215 384 2184 1800 10.1 1.4 0.4 113 852
0 159 45 159 114 5.4 0.9 3.7 0 180
0 296 261 296 35 72.8 12.6 1.4 161 270
3 333 271 336 65 20 20 5.7 0 297
0 109 2324 109 -2215 1.4 0.3 0.1 0 240
178 619 1618 796 -821 14.1 4.4 7.6 4 71
2172 387 14 2560 2546 137.3 99.8 60.3 341 331
0 98 169 98 -71 175.4 174.9 2.6 59074 71
0 0 2340 0 -2340 0.8 -8 0 90 0
0 103 0 103 103 3.1 2.8 0 0 42
687 0 0 687 687 33.3 33.3 0.4 389 0
0 475 123 475 352 3.8 0 0.3 0 157
0 288 0 288 288 7.9 5.9 0.9 0 250
0 683 0 683 683 20.3 19 0.1 0 553
0 61 46 61 16 12.4 7.2 10.8 0 100
221 3525 347 3746 3399 136.4 70.6 0.7 339 2192
27 15 70 42 -28 0.4 -5.2 0.4 0 0
0 91 160 91 -70 46.8 -4.3 1.3 0 86
0 216 379 216 -163 9.4 8.9 8.6 0 14
45 95 84 140 55 40.4 4.3 1 0 355
0 4520 0 4520 4520 8.6 6.5 1 0 2880
111 246 74 357 283 4.9 3.1 1.2 158 297
22 252 247 273 26 47.1 -12.1 3.1 41 115
261 38 2 299 297 9.9 -0.4 9.9 0 0
12 121 6 133 127 11.5 -23.2 2.1 14 120
819 0 261 819 558 205.2 127.8 6.7 221 31
0 508 1800 508 -1292 1.3 0.1 0.3 0 200
0 183 4 183 179 278.5 -99.6 2.3 56 131
0 8 0 8 8 1.6 1.6 1.6 0 0
22677 360 67 23037 22969 27.2 -118.4 0.2 0 948
2741 480 0 3221 3221 29 28.9 1.3 0 567
234 158 0 392 392 43.8 43.2 20.1 163 340
0 157 166 157 -8 0.9 0.7 0.9 0 0
7 36 0 42 42 292.7 -241.7 1.3 25 1163
0 707 0 707 707 153.8 48.1 2 12 93
0 325 586 325 -261 233.6 12 27.1 38 547
129 136 258 264 6 86.9 2 1.4 0 195
14 68 45 82 36 3.9 -42.6 0.3 6 6
0 138 80 138 58 14.3 8 3.8 0 134
0 0 0 0 0 54.6 -5.5 0.2 48960 0
300 314 92 615 523 10 6.1 0.5 415 330
3292 667 2175 3959 1784 13.6 12.6 0.2 419 103
453 539 334 992 658 903.8 30.1 3.8 21 546
2400 432 0 2832 2832 2.8 2.7 0.4 3716 576
22 0 0 22 22 2.9 2.8 2.2 12 0
926 0 0 926 926 12.9 12.9 2.4 540 0
0 19 0 19 19 4.4 3 0.1 0 860
0 0 0 0 0 6.4 2.3 2.8 0 393
184 61 52 245 193 143.5 -39.7 17.1 98 44
0 144 79 144 65 9.1 9.1 9.1 0 0
757 197 1 954 953 7.3 7.3 7.3 0 0
45 63 12 108 96 4.6 4 0.9 2 37
1861 0 0 1861 1861 19.1 13.8 14.7 0 337
946 980 7 1926 1919 19.7 8.3 0.2 367 208
3 7 5 10 5 6.7 -3.6 6.7 0 0
1302 13 1 1315 1313 13 -37.5 12 0 8
0 20 0 20 20 0.3 0.3 0.3 0 0
82 167 112 249 137 1040.9 257.8 11 26 40
0 3 0 3 3 8.8 7.5 0.7 0 314
0 0 0 0 0 24.3 11.1 24.3 0 0
0 31 0 31 31 1.7 1.6 1.5 0 63
777 12 0 789 789 71.2 16.3 9.8 0 1263
0 174 148 174 25 190.5 20.9 0.8 4 182
017 2018
DPO OC NOC GWC NWC C&B DIO DRO DPO OC
25 48 24 94016.7 6640.9 25181.9 16 35 40 51
15 26 11 31510.4 3029.2 8645.2 7 22 24 29
21 116 94 32983.9 -3334 688.6 55 23 28 78
47 156 109 41235.5 18001.7 1442.7 0 159 49 159
135 175 40 63923.4 -33594.3 5246.6 65 114 167 178
34 140 107 18167.3 7662.3 373.3 113 45 50 158
77 89 12 35738.7 12361.6 2918 0 73 51 73
53 94 41 34981.3 7547.8 1200.9 27 55 41 81
23 189 166 36439.9 5128.5 692.4 51 134 32 185
36 29 -7 11025.1 -8497.2 6010.8 4 28 33 33
22 69 47 225.4 -4.9 162.4 0 11 22 11
46 244 197 34510.1 3680.9 8.1 0 942 131 942
54 81 27 10047.9 -6604.6 579.8 40 92 88 131
28 82 54 58800.2 4818.7 7226 25 56 35 81
458 768 310 48811.5 7253.7 5058.7 0 970 642 970
12 37 25 17569.7 11202.5 5574.5 34 1 10 35
161 96 -65 18086.3 546 6060.3 4 100 124 104
36 53 17 2518.5 1533.1 513 7 81 15 88
54 29 -25 8717.8 -3036.2 5583.3 7 22 67 29
54 133 79 13552.4 -4420.8 788 35 144 77 179
42 46 5 3907.9 -3706.4 63.7 39 5 60 44
156 227 71 16787.2 2176.4 443.1 168 16 134 184
100 142 42 50893.6 3892.1 2152.9 107 7 83 114
55 93 37 9934.4 355.5 1220 28 55 49 83
110 162 52 14788.4 9468.7 5884.9 158 18 121 176
179 67 -112 7304 -279.4 3733.6 0 108 190 108
38 28 -10 4389.6 -2783.5 2850.2 7 22 42 28
22 67 46 3785.9 1377.4 485 8 58 5 65
127 149 22 23685.9 -7306 739.4 128 32 157 159
40 84 44 6470.8 566.5 16 46 66 52 113
36 35 -1 2138.2 -1450.1 244.8 17 43 63 59
51 126 74 7873.7 4306.5 59.1 65 77 69 142
35 323 288 3654.6 1526.1 368.9 47 168 9 215
173 175 2 18836.1 2321.2 2210.4 77 157 170 234
50 158 108 7178.6 3999.9 983.9 119 54 73 172
56 121 65 6626.2 1033.9 66.8 42 104 75 145
54 100 46 3949.1 -1764.5 304.1 95 5 62 100
20 207 188 6215 -9604.2 3645.3 165 40 25 205
46 90 44 3276.3 1195 309.6 25 28 22 53
63 155 93 5057.1 2270.9 200.1 127 48 91 175
61 100 39 9041.5 6135.2 7753.4 48 42 91 90
1331 7930 6599 4772.7 3113.3 34.9 18 6715 1333 6734
2 33 31 1811 937.7 632.1 16 19 4 36
44 154 111 5593.7 898.6 151.2 30 120 29 150
109 197 88 5433.9 1094.9 183.8 92 120 116 212
3 56 53 858.3 168.1 69.2 9 47 2 56
22 182 160 5298.7 1559 128.2 213 50 47 264
45 160 115 4667.4 2000 348.1 85 89 41 174
27 193 165 5085.2 1052 341 73 123 30 196
80 131 51 3278.8 1364.8 196.4 123 0 70 123
259 345 86 13905.4 4980.1 664.2 195 230 271 425
33 76 43 1395.7 730.7 226.8 42 48 33 89
87 261 173 3844.2 2040 181.1 150 121 95 270
44 119 75 2587 1381.8 123.7 39 100 73 139
77 146 69 2806.8 679.7 161.9 89 70 93 159
121 109 -12 3022 1355.9 1259.2 119 40 132 159
102 46 -56 3144.9 -282.7 446 446 0 509 446
33 153 119 2390.6 1182.1 146.5 36 110 40 146
6 123 118 2459.1 1826.3 114.1 109 48 6 157
77 74 -3 2466.5 824.4 1358.8 55 38 90 93
227 343 116 1588.3 263.3 4.4 10 621 441 631
41 97 55 1142.8 562.5 187.8 52 23 39 75
32 93 60 1426.7 365.7 184.2 10 74 64 85
29 153 123 1141.9 481.2 3.1 96 90 24 186
60 71 11 353.5 60.3 9.5 16 128 128 144
24 18 -7 539 -734.1 62.4 16 17 44 33
2 83 81 1003 205.3 6 14 89 9 103
86 87 1 8.7 7.3 2.4 8 2 0 10
34 108 73 7027.4 2199.2 293.6 38 83 39 122
44 187 143 692.8 -1727.3 20.5 76 123 105 199
28 26 -2 197.1 -294.5 81.9 24 100 107 123
1 67 67 723.1 35.2 74.2 51 20 1 72
82 121 39 1089.8 125.7 146.2 52 124 121 176
95 110 15 3515.9 -190.2 5.7 3 179 192 182
41 203 162 1848 -424.4 184 20 141 56 161
64 76 12 1370.1 234.9 20.4 63 89 127 152
16 115 99 1314.7 873.4 107.8 85 44 38 128
0 15 15 22.3 22.2 0.1 21 0 0 21
3 57 54 744.7 46.7 62.6 10 47 7 57
26 64 38 967 158 105.2 21 76 44 97
68 68 0 9313 -124.4 389.9 54 44 104 98
21 90 69 983.8 -123.8 237.1 2 55 35 57
65 120 55 1226.9 400.3 52.5 73 47 67 119
8 79 70 149.6 91 3.4 10 141 9 151
86 254 168 3108.7 1609.8 516.3 117 177 121 294
74 128 54 1789.4 675.8 55.6 138 1 89 139
26 139 113 499.7 210 36.4 42 110 22 152
85 98 12 1135.8 286.6 34 15 92 77 107
28 199 172 756.1 323 11.7 159 47 35 206
81 186 105 829.4 228.2 34.7 4 337 166 341
11 160 148 1192.2 815.6 349.5 169 60 14 229
151 254 103 961.1 302.7 19.7 23 118 42 141
75 217 142 2273.8 1310 27.9 159 98 53 256
58 212 154 1066.2 362.9 91.2 64 156 98 220
146 49 -97 1434 566.7 282.9 41 82 119 123
32 158 126 1321.8 715.7 100.6 77 98 63 175
6 170 163 408.3 97.9 8 66 153 61 220
56 120 64 1639.3 25.6 367.6 45 64 118 109
58 322 264 325.6 -887.5 11.2 0 76 36 76
48 109 61 280 10.2 8.5 46 45 39 91
8 50 43 549 150.5 18.2 14 31 12 45
46 74 28 385.9 103.4 39.2 26 68 39 94
14 53 39 555.4 1.7 156.1 37 0 11 38
5 59 54 40.9 37.1 22.1 7 45 25 52
74 127 54 435.4 -380.1 187.4 53 32 46 86
18 183 165 1088.3 -447.1 418.7 18 173 18 191
105 38 -67 420 108.2 51.8 8 50 46 59
99 111 12 1302.9 51.5 7.7 1 383 374 383
81 138 58 417.3 105.9 8.5 26 95 88 121
19 63 44 1030.6 306.6 32.9 36 26 20 62
11 147 137 492.7 -20 8.9 71 99 15 170
21 122 101 397 97.7 48.4 19 98 5 117
3 101 98 816.3 101 32.9 9 62 31 71
18 223 205 789.5 417.5 24.3 172 70 16 242
74 296 222 239.9 46.1 5.9 122 66 31 188
136 255 119 1394.9 563.2 103.8 29 211 77 240
8 77 69 257.8 60.9 3.3 3 81 10 84
21 98 77 299.4 -2066.1 113.2 121 35 73 156
61 64 3 347.4 204.3 146.2 44 12 38 56
33 113 80 306.1 153.3 69.9 7 39 13 45
65 28 -36 373.4 -92.1 1.6 8 163 214 171
232 105 -127 314.6 -1800.5 0.5 124 67 373 190
28 120 92 132.5 13.7 27.5 54 8 51 62
79 143 64 657.5 161.3 40.2 62 73 64 135
21 100 80 294.5 -76 16.7 19 52 34 72
93 153 60 287.2 41.8 6 54 84 72 138
27 85 58 290.8 67.8 13.7 23 59 12 82
40 37 -3 81.3 -432.6 6.1 40 71 200 111
53 82 29 362.5 87.1 1 14 74 31 88
19 98 79 621.9 174.2 88.4 29 77 12 106
65 145 80 634.5 109.3 243 28 31 52 59
31 105 74 1291.1 284.8 9.6 37 271 160 309
3 4850 4847 1520.9 1474.5 1.1 625 6903 1 7529
69 105 35 339.9 184.9 34.4 1 66 22 68
53 173 120 565.4 233.9 2.9 115 138 110 253
25 22 -3 58.7 -15.7 19.4 2 31 9 34
133 210 78 321.9 106.9 1.1 15 133 92 148
122 206 84 619.2 6.9 180 21 108 74 129
29 154 125 418.2 -360.3 21.7 207 31 276 237
16 40 24 71.6 -255.1 0.2 0 65 38 65
364 453 90 2283.3 1444.6 740.4 37 315 207 351
79 91 12 146.2 69.4 0.3 0 141 75 142
78 90 12 374.4 58.5 2.4 23 143 140 167
27 65 38 67 57.4 12.4 0 86 0 86
11 86 75 81.5 12.4 3.4 86 102 45 189
11 77 66 162.5 14.4 1.1 0 158 56 158
26 55 28 372.8 166.2 262.2 43 1 18 44
5 126 122 274.5 54.5 23.6 24 106 29 130
210 165 -45 363.6 -85.1 24.7 17 157 226 174
7 54 47 163.6 132.7 19.3 57 20 8 77
155 302 147 168.2 39.4 0.4 101 230 190 331
92 127 35 513.5 391.4 298.4 59 73 80 133
0 63 63 131.5 93.4 5.7 0 145 42 145
13 216 203 375.3 119.3 4.7 121 100 37 221
31 331 299 583 168.3 10.9 145 200 73 345
54 84 29 56.2 36.9 6.4 18 118 49 136
15 95 79 55.5 -10.6 0.6 8 36 2 45
31 0 -31 341.2 -5.9 1 1 660 703 661
86 797 711 1476.8 1243.3 125.9 57 37 53 94
179 445 265 793.1 197.5 9.2 301 509 557 810
483 512 30 1012.6 554.5 40.8 0 716 603 716
113 156 44 403.7 -18.6 33.3 55 149 147 204
60 85 25 156 9 2.8 11 74 63 84
262 662 400 280.7 -152 21.4 55 403 78 458
0 96 96 43.3 43 9.6 0 117 0 117
144 198 53 221.3 -420.3 6.7 78 106 120 183
112 221 109 131.6 48 17.5 0 455 281 455
49 71 22 518.1 493.7 7.6 0 262 36 262
52 191 139 195.7 62.9 14.1 127 53 34 180
4 178 174 264.2 50.7 1.4 86 126 109 212
62 77 15 202.4 70 55.1 2 80 61 82
0 230 230 148 77.6 15.3 80 136 0 216
482 3176 2694 170.5 19.4 1.9 197 9723 455 9920
253 184 -69 137.3 -160.3 2.2 67 150 290 217
28 303 275 155.7 45.5 5.8 22 231 41 253
333 393 60 106.6 21.2 0.1 0 110 20 110
58 329 271 373.9 224.6 8.8 5 159 9 164
51 90 39 162.9 31 4 2 96 77 99
34 53 19 162.5 -115.9 23.8 27 37 41 65
47 164 117 170.4 53.6 1.1 121 53 60 175
94 190 96 266 169.9 18.8 124 65 75 189
53 318 265 624.2 166.1 17.4 22 214 21 237
236 1031 795 432.5 237.8 0.2 0 1395 341 1395
67 145 77 219 52.4 0.1 3 153 54 156
1 172 171 134.6 58.4 0.5 164 16 2 180
63 183 120 261.9 75.7 45.8 68 58 53 127
3 139 136 235.7 74.3 8.9 57 114 25 172
96 11 -86 20.9 -64.3 0.7 8 13 85 21
133 355 222 2406 1159 128.6 5 198 74 202
0 89 89 38.2 37.9 9.2 0 91 0 91
48 259 211 237.1 78.2 35.9 125 132 110 257
33 50 17 78.3 29.4 7.2 9 85 36 94
23 800 778 44.5 -30.5 0.2 29 402 7 431
308 193 -115 326.3 -122 8 76 173 206 249
31 60 29 92.7 54.1 56.5 8 55 34 64
74 276 202 209.4 63.6 2.9 63 180 72 243
43 197 153 147.3 105.5 10 73 62 73 135
22 83 61 39.5 31.5 6.2 34 26 5 60
252 482 230 155 102 1.1 50 178 13 228
32 187 155 164.1 70 4.9 24 228 150 252
285 756 472 3.9 -19.8 0.6 2 11 29 12
64 270 206 114.5 59.6 5.2 203 104 8 306
57 226 169 193.4 77.2 1.2 158 78 47 237
69 94 25 169.2 68.2 28.4 44 64 76 108
10 75 65 424.3 -25.1 6.9 40 234 320 274
2 94 92 332.7 221.2 9.2 77 155 56 232
7 255 248 281.4 -4557.4 242 0 23 6 23
3 26 23 17.2 11.8 0.9 9 20 2 29
85 211 126 370.6 101.3 49.4 61 156 155 217
47 63 16 33.4 3.8 0 0 25 22 25
603 5543 4940 2.8 -3.4 1.6 2 28 219 30
13 30 18 72.8 37.2 24.3 28 39 12 67
1 201 200 332.9 258.3 20.8 78 118 4 196
8 128 120 235.5 75.4 21.5 130 9 5 139
42 1244 1202 570.9 557.4 3.4 849 271 26 1120
0 60 60 174.3 0 4.6 22 36 1 58
189 603 414 226.3 93.4 0.1 591 416 287 1007
101 205 104 1970 -555.5 60.2 223 245 410 468
111 190 79 55.3 28.6 0.6 97 118 68 215
52 146 93 357.8 -176.1 12.7 18 65 40 82
1 39 38 7.5 5.8 1.1 0 86 7 86
36 22 -14 52 37 0.6 8 20 8 27
0 12 12 181.9 152.6 94.1 0 9 0 9
8 116 108 155.7 121.8 0.5 124 179 35 303
32 29 -4 27.2 -181.6 0.3 0 28 142 28
154 164 10 491.9 367.2 89.5 0 315 59 315
82 245 163 138.7 53.1 13.6 223 102 121 325
61 140 79 611.1 -441.8 8.2 2 87 13 89
13 71 58 95.5 36.2 4.7 35 78 40 113
126 123 -2 80.2 -2.9 1.6 8 79 77 87
62 304 242 12 9.6 0.1 0 354 77 354
40 98 58 64.4 42 15.3 0 69 23 69
8 20 13 13.3 13.2 1 11 11 0 23
8 91 83 43.8 35.4 17.3 10 140 6 150
12 78 65 112.4 74.2 3 67 62 10 129
105 309 204 187.2 50.6 10.2 301 115 130 415
31 226 195 76.2 16.5 3 99 122 33 221
58 68 10 224.5 47.2 0.6 31 41 19 72
243 263 20 648.6 117.8 16.5 61 124 154 185
133 302 169 353.6 96.9 12.4 126 141 68 267
109 108 -1 162.1 20.4 12.8 61 58 113 118
68 550 482 13.9 -0.3 2.5 10 25 12 35
6 84 78 60.3 53.7 13.3 57 39 8 96
98 288 189 25.3 7.6 3.4 7 70 35 77
43 151 108 27.4 13.3 0.7 71 87 26 158
30 32 2 17.2 -17.8 0.6 3 224 145 227
136 223 87 102.1 29.3 5 105 181 146 286
62 622 560 571.9 370.8 16.6 318 218 75 536
1749 11607 9858 49.8 45 0 1297 1463 160 2761
46 64 18 46.8 -30.2 0.3 1 25 9 26
114 242 129 303.5 154.3 86.2 50 270 81 320
203 376 173 163.9 37.7 3.8 0 242 186 242
35 30 -5 11.6 10.9 0.1 0 200 0 200
117 182 65 75.3 43.3 15.4 71 223 112 294
63 1197 1134 897.1 37.1 98.7 1078 489 55 1567
33 63 30 99.2 29.7 0.4 0 201 142 201
69 204 135 78.5 7 14.4 345 134 258 480
47 226 179 50.4 45.6 4.8 175 83 21 257
238 310 72 143.8 35 3.8 36 361 321 397
52 63 12 809.6 204.3 161.5 3 47 42 50
73 78 4 31.9 18.3 9.3 0 155 63 155
95 106 12 32.2 -1675.8 11.4 102 19 107 121
64 123 60 177.3 131.3 4.9 74 80 42 154
31 171 141 186.5 106 5 17 92 21 109
0 2216 2216 59.8 58.9 0.4 427 3726 2 4153
41 94 53 86.1 -12.9 0.7 33 35 23 68
71 87 17 176.1 97.7 26.3 67 104 92 171
11 258 247 61.8 25.5 0.6 18 97 69 115
147 306 159 87.4 33.2 0.1 50 278 160 328
234 323 89 148 -13.9 0.2 9322 6791 13891 16113
1155 969 -186 660.4 -162.7 49.7 450 129 531 579
108 69 -39 3 -8.2 0.1 0 47 47 47
41 93 52 56.2 41.6 10.5 157 6 52 162
5 456 451 49.8 32.9 1.2 230 262 102 491
27 58 31 198.6 32.4 12.6 0 110 70 110
0 2 2 1.7 0.8 0.4 8 47 38 56
43 454 411 24.6 15.7 4.7 60 232 108 292
3 138 135 23.9 9 0.9 86 146 146 232
4 166 161 19.3 12.5 2.9 159 49 3 208
71 109 38 60.9 7 0 338 101 390 438
147 65 -82 34.6 -5.9 1.7 8 40 134 48
171 400 230 21.4 8.2 1.3 235 182 269 417
346 537 191 15.7 14.9 1.2 0 95 1 95
0 9677 9677 396.3 396.1 0.1 9 3274 0 3283
185 171 -14 10.1 -9.8 0.5 0 21 42 21
54 41 -12 6.1 -1.7 0.1 0 53 68 53
3 124 121 18.6 17.5 10.1 0 228 30 228
0 342 342 129.9 87.9 0.2 246 412 65 658
354 692 338 61.5 14.5 0.5 300 437 408 737
162 427 265 12.1 -19.2 2.8 0 67 124 67
24 278 255 510.5 439.6 18.9 22 265 19 287
115 166 51 8.5 6.4 0.4 58 104 45 162
47 522 475 23.7 10.1 2.3 107 122 22 230
0 0 0 0.2 0.2 0.2 0 0 0 0
607 927 320 40.4 -22.6 0.5 0 184 269 184
1 152 152 17.4 17 5.4 26 42 0 69
1476 1269 -207 392.5 -45.7 0.1 1247 480 2539 1727
68 30 -38 5.3 1.1 0.4 5 21 21 26
10 212 202 18.4 14.3 8.1 104 126 16 230
1 607 606 135.4 102.4 0.2 0 594 289 594
83 169 86 4.1 -4.7 0.1 37 127 28 164
0 200 200 4 4 2.2 0 199 0 199
90 261 171 108.3 44 4.5 91 174 109 265
73 192 119 12.3 5.9 1.3 129 33 67 162
18 419 401 15.6 6.8 2.5 93 802 99 895
2 110 109 123.9 110.2 5.7 113 232 14 345
29 73 44 29.6 13.5 23.5 6 32 19 38
140 351 212 7.6 5.2 2.4 0 228 94 228
4 58 54 190.9 182.8 0.3 42 71 5 113
21 360 339 68.1 33.4 1.1 92 365 225 457
75 0 -75 22.3 0.4 0.5 475 542 1097 1017
398 348 -50 2.8 1.4 1.1 0 45 29 45
6 64 57 139.6 129.4 0.3 31 50 6 82
21 101 80 8.3 7.2 2.4 0 97 6 97
4 296 292 79.3 72.7 2.4 28 84 4 111
152 319 168 141 110.9 0.9 226 304 118 530
0 425 425 259.3 126.1 10.1 478 241 0 720
264 431 167 135.5 -54.8 8.8 8 357 319 365
683 722 39 126.4 -4.2 0.2 2 196 194 198
457 729 273 62.4 -128.5 0.5 118 1536 620 1654
521 313 -208 7.2 -154.5 0.6 0 235 166 235
0 294 294 148.6 10.1 2.1 159 167 69 326
11 203 191 15.5 12.3 0.5 0 443 115 443
102 131 29 16.8 6.3 5.1 0 54 34 54
0 0 0 14.4 -0.9 1.1 0 0 1 0
122 543 421 1287.7 1154.3 1.7 2 376 377 377
42 661 619 127.7 123 0.1 168 295 16 463
15 155 141 22.6 13.4 7.4 0 270 162 270
567 770 203 7.8 1.2 0.3 21 762 706 783
10 356 346 137.6 126.3 0.3 18 1338 3 1356
271 442 170 6.7 3.1 0.3 0 404 255 404
95 4010 3915 57.1 55.9 44.7 0 4251 45 4251
35 240 205 8.6 7.5 0 0 230 35 230
0 303 303 17 -24.6 0.1 0 61 17 61
53 294 241 29 7 2.4 0 538 107 538
466 220 -246 151.7 -6.4 0.2 0 240 216 240
63 1518 1455 63.6 -23.8 2.4 342 936 42 1278
124 133 9 15.4 3.9 0 0 448 336 448
74 421 347 24.2 10.8 1 17 248 60 265
4 56 51 9.8 4.7 0.1 0 304 283 304
128 1558 1430 7.4 4.1 0.6 0 671 231 671
79 166 87 47.9 38.1 8.5 290 235 131 525
44 7 -37 0.2 -2.4 0.2 0 0 333 0
15 195 180 6.1 4.3 2 63 10 4 72
116 150 34 56.9 54 1.7 61 85 5 146
4 70 66 65.9 56.9 52.4 0 50 19 50
35 34 -1 3.3 -5.8 3.3 0 0 58 0
0 108 108 1.9 1.6 1.9 0 0 0 0
204 14 -190 7.2 -3.2 2 0 105 233 105
0 1570 1570 18.9 12.7 0.1 0 1367 477 1367
81 84 3 24 20.9 15 0 87 7 87
50 200 150 33 28.6 5.6 36 176 34 212
8 208 200 25.6 24.8 23.5 34 49 8 83
0 422 422 8 -4.3 0.3 171 167 17 338
103 91 -12 18.6 7.1 2.5 1 297 145 298
179 0 -179 8.8 -23 0.4 0 161 481 161
50 243 192 307 -552.9 0.7 7 432 695 438
0 200 200 1.2 -1.1 0.2 0 206 0 206
234 965 730 3.7 -5.4 0.5 82 148 185 231
61 180 119 6.4 3.6 4.6 0 270 53 270
361 431 69 58.6 58.4 1.2 62 108 0 170
0 297 297 32.8 31.9 3.7 212 2090 44 2302
1500 240 -1260 17.7 16.7 12.8 0 111 227 111
113 75 -38 17.7 13.3 9.5 4 89 19 93
185 672 487 327.9 256.9 183.3 152 443 180 595
0 59145 59145 173.1 172.1 0.1 79017 117 321 79134
113 90 -23 8.3 -2.8 0.1 184 84 348 269
0 42 42 323.9 36 33.8 12 194 208 206
0 389 389 34.2 34.2 1.9 312 0 0 312
174 157 -17 1 0 1 0 0 18 0
33 250 217 7.1 4.6 2.2 8 66 34 73
24 553 530 36.1 -3 0.2 315 1980 301 2295
91 100 9 12.8 7 10.5 0 104 96 104
552 2531 1978 202.3 61.9 3.5 463 627 504 1090
83 0 -83 0.5 -5 0.5 0 0 556 0
78 86 8 116.7 60.2 104.8 0 26 87 26
23 14 -9 48 -9.7 0.8 0 182 181 182
331 355 24 91.2 0.4 0 286 365 651 651
0 2880 2880 20.5 19.7 12.9 0 2880 0 2880
258 455 197 1.7 -2.7 0.1 19 68 90 86
205 156 -48 143.4 22.4 1.8 26 176 182 202
1 0 -1 1.5 -9.1 1.1 0 6 1 6
33 133 100 16.2 -15.9 1.1 169 289 296 458
69 251 182 546.7 105.4 2.6 348 172 331 519
413 200 -213 2.4 -0.9 0 708 0 1151 708
135 188 52 483.9 266.7 3 34 95 59 129
0 0 0 69.7 10.3 4.9 1 369 342 369
4938 948 -3990 26.5 -118.5 0.3 0 916 2852 916
2 567 564 40.1 31 3.9 0 335 88 335
2 503 501 33.8 33.1 2.2 113 41 0 154
3 0 -3 3.7 3.4 3.7 0 0 2 0
8 1188 1180 49.2 -775.9 1.4 0 198 3 198
83 106 22 401.7 31 45.5 48 46 102 94
348 585 237 139.9 -54.3 48.9 27 54 149 81
193 195 2 106.2 0.7 3.8 0 186 192 186
157 12 -145 31.1 -22.9 7.6 0 82 197 82
81 134 53 14.3 4.2 1.1 0 165 128 165
48960 48960 0 94.9 93 3.1 95 133 2 228
317 745 428 10.5 8 0.3 235 341 138 576
40 523 482 15.1 15.1 0.1 118 246 0 365
561 567 6 782.5 41.1 5.4 6 338 339 345
0 4292 4292 20.1 20 1.3 33916 381 0 34297
0 12 12 12.9 7.1 12.2 4 0 4 4
0 540 540 22.3 22.3 1.3 1440 635 0 2075
189 860 671 7.3 5.9 0.1 0 2469 0 2469
361 393 32 2.9 1.2 2.9 0 0 9 0
52 142 91 79 -53.7 0.9 41 30 10 71
0 0 0 10.5 8.7 7.8 0 309 171 309
0 0 0 5.2 2.1 0.8 0 67 1 67
0 40 40 4.8 1.8 0.2 2 89 59 91
362 337 -25 10.5 4.2 2.8 0 396 293 396
0 575 575 18 2.7 0.2 220 306 62 526
0 0 0 28.6 -35.7 28.6 0 0 0 0
1 8 7 2.9 -31.6 1.8 0 7 1 7
0 0 0 0.9 0.9 0.9 0 0 0 0
34 66 31 927 59.7 107.1 15 10 23 25
51 314 263 447.8 41.1 6.4 369 74 411 443
40 0 -40 48 47.9 35.9 778 253 8 1031
0 63 63 32.6 4.8 4.8 0 558 586 558
491 1263 772 3.3 -18.1 2.1 0 7 0 7
149 186 38 525.2 138.4 1.4 61 211 236 272
2019
NOC GWC NWC C&B DIO DRO DPO OC NOC
11 98132.3 12359.9 12039.7 15 35 35 50 16
6 59289.1 34613 37622.8 7 17 15 23 8
50 16167.1 -10797.7 562.4 8 13 17 21 5
110 24909.6 9092.9 1371.6 0 88 46 88 43
11 78714.3 -23466 3497 64 162 203 226 23
108 20831.2 5717.9 264.8 120 48 64 168 104
22 48295.6 14376.6 946.9 0 84 54 84 30
41 41134.4 5322.1 1212.9 36 56 57 92 36
153 65826.7 2668.7 620.9 71 212 84 283 199
-1 14437.6 -6862.3 7739.4 4 31 31 35 4
-11 5.7 -139.9 1.7 0 1 11 1 -9
811 36526.7 5322.8 80.8 0 16902 2382 16902 14521
43 8168.1 -4938.9 1553 10 54 55 64 9
46 59865.8 1316.7 6235.8 24 56 41 80 38
328 30226.1 7811.1 3390.3 0 412 154 412 258
25 18760.6 7028.8 2146.9 36 2 12 38 26
-20 15156.6 3984.1 1375 3 131 38 134 96
73 2693.8 1488 390.4 31 141 48 172 124
-38 9389.7 -5889.3 6073.9 5 19 74 24 -50
102 6751.3 -2949.4 639.6 16 52 71 68 -3
-17 11226.5 -3657 167.3 133 4 160 137 -22
51 22901 260.5 999.1 190 16 178 206 28
31 59589.8 -1389.8 2529.4 114 8 66 122 56
34 10648.8 355.3 1180.7 26 54 44 80 36
55 17936.5 12153.9 8389.9 165 15 124 180 57
-82 3228.2 -608.5 7.2 0 190 125 190 65
-13 6279 -1856.1 4292.6 4 26 48 30 -18
60 4044.5 1034.7 741.9 7 55 3 62 59
2 29493.1 -11391.1 584.7 126 46 159 172 13
61 5660.1 946.1 94.5 43 46 40 89 50
-4 3070.9 -1751.5 1597.6 14 24 41 38 -4
73 9577.8 5491.4 855.7 69 74 67 143 76
206 3425 1401.6 314.4 50 135 33 186 153
64 26949.7 2162.7 1057.7 82 215 173 297 124
99 7695.8 4706.6 625.8 118 59 57 176 119
71 6290.3 1032.3 319.4 44 93 71 137 67
37 5705.3 299.3 510.5 113 5 60 117 57
180 5145.4 -8159.1 1612.2 130 50 24 180 156
31 7540.7 1581.7 411.7 7 121 96 128 32
84 7963.8 3335.9 92.2 170 68 108 239 130
-1 7564.1 6130.3 6126.1 60 56 91 116 26
5401 4766.6 3123.5 31 11 6405 1451 6416 4965
32 2171.1 908.7 281.1 33 24 2 57 55
121 4922.3 844.9 151 33 100 25 133 108
95 5807.9 934.3 279.1 95 121 129 216 86
54 859.9 468 62 5 48 3 52 50
216 6101.6 1718.9 72.2 213 56 39 269 229
133 4982.5 2002.3 184.5 82 86 43 167 124
165 5406.7 1051.6 318.7 85 120 42 204 162
53 3493.3 1497.2 177.2 111 1 55 112 57
154 11689.3 4196.7 814.8 106 176 224 282 58
56 1443.4 810.9 163.7 45 53 36 99 63
175 4507.3 1789 350 159 131 113 290 177
67 2841.8 1552.8 72.6 51 105 73 156 83
67 3134.4 578.2 97.1 95 66 81 161 80
27 3852.2 1626.4 1733 110 51 154 161 7
-63 941.3 -354.1 6.9 128 0 151 129 -23
106 2365.7 1141.8 551.4 37 84 36 121 85
151 2920.4 2139.7 30.7 103 51 6 154 147
2 2644.9 1119.4 1256.2 53 50 70 103 33
190 1461.5 260.7 5.1 4 638 421 643 222
37 1230.4 372.9 404.1 40 25 47 66 19
21 2028.2 -148.7 212.1 78 39 138 116 -21
162 1386.9 455.4 2.1 135 198 97 332 236
16 67.8 53 2.1 12 64 17 76 59
-11 536.4 -809.2 22.7 16 18 36 34 -2
94 672.1 220.2 5.3 3 80 37 83 46
10 166.4 56 3.6 117 12 86 129 43
83 9177.3 1822.3 222.6 32 87 36 119 83
94 171.5 -1675.8 10.2 32 193 331 225 -106
16 112.1 -310.5 31.2 27 154 103 181 77
71 768.9 4.8 58.9 51 22 1 73 72
55 784.3 -25.3 43.7 65 246 167 311 144
-10 2109 -966 49 65 47 70 112 42
105 2189.1 19.2 158.7 16 161 58 177 119
25 1405.5 598.6 95.2 59 56 69 115 46
90 1685 1085.5 27.3 120 41 48 161 112
21 24.1 23.7 0.1 35 0 0 35 35
51 365.9 136 75.7 7 16 9 23 14
53 752.7 69.8 172.8 51 17 65 68 3
-6 757.6 83.7 82.9 3 4 6 7 1
21 1079.2 -250.6 332.8 2 53 52 55 3
52 1465.3 445.7 30.6 71 55 68 127 58
142 183.5 113.9 3.4 14 181 19 195 176
172 3163.3 1625.3 78.3 87 210 111 297 186
50 2941.8 1334.9 98.7 183 0 95 184 89
130 447.8 221.4 7.8 37 87 36 124 88
30 1274.5 737.8 3.8 22 108 39 131 91
171 780.1 324.1 21.4 168 56 43 225 182
175 350.2 54.7 1.2 0 219 17 220 203
215 1165 801.9 349 451 150 29 601 572
99 2606.1 308.9 12.8 39 418 339 457 118
203 3282 1500.2 7 185 103 73 289 216
122 1008.3 411.9 108.4 78 127 87 205 118
4 1943.3 1130.8 448.5 28 95 90 123 33
112 1828.4 771.5 70.6 170 82 52 252 200
158 440.7 152.4 5.6 70 134 49 204 154
-9 752.2 193.2 40 16 37 18 53 35
40 1479.3 882.1 453.7 95 156 98 250 153
52 369.1 33.1 11.3 53 73 70 126 56
33 123.8 -369.4 0 0 14 13 14 1
55 513.6 133.3 28 27 100 57 127 70
26 880.6 49.1 142.5 56 0 19 56 37
27 56.9 49 28 14 134 35 149 114
40 578.9 -795.7 102.9 67 63 125 130 5
173 560.4 -200.4 120.4 11 98 41 109 68
12 518.8 47.6 36.3 26 79 78 105 27
10 1861.7 58.1 0.8 4 518 510 523 13
34 420.2 106.3 20.6 25 87 77 112 34
42 1209.9 478.3 22.5 41 32 21 73 52
155 519.8 -20.6 11.9 96 124 32 220 188
112 538.5 115.8 26.1 18 108 36 126 90
41 948 198.7 18.1 7 54 14 61 47
226 832.8 430.5 26.2 186 71 14 257 244
157 214.6 66.1 2 24 79 0 103 103
164 1639.8 622.7 160 31 304 142 336 194
74 275.2 173.4 4.5 2 79 4 81 77
84 709.8 -2460 97.9 18 194 28 212 184
18 381.2 232.3 162.5 41 13 25 53 28
33 284.1 190.1 27.9 10 39 10 49 39
-43 312.5 -65.2 4.2 10 158 206 168 -38
-183 236.5 -1612.2 0.3 445 79 865 524 -341
11 358.1 235.4 190.3 83 14 52 97 45
72 670.6 214.8 48.1 70 53 52 123 71
37 311.2 58.4 10.5 17 58 46 75 29
67 489.2 36.7 22.4 80 81 64 161 97
70 308.5 44.7 16.2 25 48 16 73 58
-90 75.9 -468.7 3.3 39 116 275 155 -120
57 191.7 61.6 1.4 22 46 1 68 67
94 920.9 282 176.2 25 81 39 106 68
7 995.3 275.4 245.3 28 37 51 65 14
149 1804.9 351.8 61 52 253 166 305 139
7528 1590.5 1544.2 6.1 823 11729 0 12551 12551
46 525 200.6 33.9 6 124 55 130 75
143 509.3 272.2 4.3 144 128 81 272 191
25 90.1 39.9 19.3 1 55 5 56 51
56 318.8 73.4 1.4 26 106 91 132 41
56 540.3 -7.8 145.5 18 101 46 119 73
-38 398.2 -325.8 6.6 61 59 146 120 -25
27 70.2 -186.8 5.2 0 77 34 77 42
144 3516.7 1916.7 752.7 7 452 310 459 148
67 45.1 -51.9 0.5 0 29 48 29 -19
26 337.9 63.7 4.6 17 123 87 140 53
86 188.6 65.1 0.6 0 254 167 254 87
144 432.1 -65.7 1.5 171 61 63 233 170
102 28.7 14.6 1.6 0 31 2 31 29
26 216.6 118.2 70.3 45 1 23 46 23
101 297.6 52.9 37.5 19 75 25 94 69
-51 321 -87.8 47.5 15 92 148 107 -42
68 210.9 204.9 13.9 44 69 3 113 110
141 180.1 15 1 88 224 202 312 110
53 463.8 295.4 227 47 72 87 119 32
103 91.1 88.3 2.7 0 1127 26 1127 1101
184 371.6 152.1 4.6 169 109 10 278 268
272 690.6 263.9 6.7 239 170 140 409 269
87 56.3 31.1 1.9 2 132 43 134 91
42 101.1 20.9 11 6 68 17 74 57
-42 135.3 110.6 0.1 1 6 51 7 -44
41 1472.1 1179.4 39.5 45 54 50 98 48
253 663.9 419.6 7.4 281 410 384 691 306
113 941.4 563.8 17.1 0 1233 1025 1233 208
56 315.8 -45.2 28.9 42 86 103 128 25
21 103.6 -29.2 2.7 15 45 42 60 18
380 286.3 -121.6 20.7 0 793 87 793 706
117 68.1 67.8 26.4 28 153 0 181 181
64 215.8 -421.6 5.2 80 94 108 174 66
174 96.5 19.4 16.1 0 559 415 559 143
226 442.4 407.2 37.2 0 303 52 303 251
147 188.7 75.8 7.9 145 35 46 180 134
103 170.5 -7.8 3.2 47 68 66 115 49
21 235.5 73.7 92.2 1 58 51 59 8
216 130.7 98 11.5 71 103 0 175 175
9465 159.1 13.5 2.4 119 4264 536 4383 3847
-73 55.7 -198.5 3.2 40 78 266 118 -149
212 134.9 24.5 2.8 24 218 48 243 195
90 119.3 16 1.4 0 100 10 100 90
155 387.6 -218.2 15.8 19 165 52 184 131
21 178.2 58.2 5.5 2 101 67 103 36
24 181.6 -154 75.9 33 38 37 71 34
114 189.5 46.1 0.8 147 57 83 204 121
114 299.9 215.3 28.8 90 52 57 143 86
216 664.2 79.7 0.4 28 312 29 340 310
1053 417.4 296.5 0.1 0 2826 169 2826 2658
102 274.7 -26.4 10.7 2 166 133 168 35
179 173.1 73.9 0.6 200 26 4 226 221
74 248.2 62.6 5.9 91 67 47 158 111
147 281.1 135 4.5 85 104 2 189 187
-65 46.7 -70 0.3 19 30 121 49 -72
129 2566.7 1366.8 120.1 5 214 66 218 152
91 39.2 39.1 11 0 62 0 62 61
148 240.3 51.8 1.4 150 198 117 348 231
58 14.1 -25.6 6.5 9 0 49 9 -40
424 32 -39.6 0.2 64 383 18 447 429
43 307.4 -192.9 9.7 31 93 140 123 -17
29 54.6 18.9 11.9 10 67 52 77 26
171 187.2 66 0.9 53 151 45 204 159
62 141 101.6 4.7 67 55 56 121 65
55 35.3 30 0.4 14 51 9 65 57
215 190.7 151.4 0.4 114 205 11 319 308
102 122 84.1 18.1 2 221 69 223 155
-17 8.8 -15.6 0.9 2 34 20 35 15
298 97.7 62.7 4 122 195 8 317 308
189 282.5 77.2 1.3 176 135 144 311 167
32 163.6 69.2 15.7 59 47 67 106 39
-46 1000.2 -154.2 38.7 11 119 152 130 -22
175 497.7 424.6 125 33 77 5 110 104
16 2109.3 1813.5 123.8 0 18 9 18 9
27 16.2 12.1 0.9 19 24 2 42 41
62 394.8 100.3 87.8 99 123 126 222 95
3 35.4 8.5 3 0 12 10 12 2
-189 0.5 -0.3 0.5 0 0 0 0 0
54 150.3 17.9 40.5 12 106 80 118 39
192 448.2 325 0.6 129 102 3 230 227
134 266.7 83.6 1.2 142 10 11 152 141
1094 581.9 573.5 0.9 1003 243 17 1246 1229
57 209.4 19.1 5.9 22 22 7 44 37
719 216.6 147 0.1 1009 496 443 1506 1063
58 2304 343.2 35 169 140 328 310 -19
147 66.2 16.2 1.1 70 32 48 103 55
42 590.6 -85.1 12.3 101 35 33 135 102
79 19.1 11.8 7.6 0 98 5 98 93
19 153.9 123.7 2 0 98 20 98 78
9 4.2 -88.9 3.1 0 0 0 0 0
268 236.3 143 0.8 172 94 10 266 256
-114 13.1 -75.6 0.1 0 18 162 18 -144
256 209.3 127.5 20.3 0 180 50 180 130
204 86.7 9.2 1.3 173 32 150 205 55
76 759.4 -239.7 10.4 0 103 3 103 101
73 120 76.4 5.5 19 87 35 106 72
10 60.2 -23 11.9 9 61 120 70 -50
277 11.7 10.1 0.5 0 357 54 357 303
47 57.8 36.6 13.5 0 103 59 103 44
23 25.4 25.4 2.6 121 18 0 139 139
144 46.1 43.2 23.8 0 85 4 85 81
119 168.2 134.6 0.1 70 51 2 121 118
286 259.2 119.2 7.3 280 120 128 400 273
188 83.2 70.4 2.5 70 103 3 173 170
53 451.2 59.9 1 66 49 16 115 100
31 667.1 139.7 18.9 51 143 151 194 43
200 728.3 -41.1 5.1 86 468 33 554 521
6 264.5 56.3 12.7 42 86 93 128 35
23 33.7 22.4 3.5 23 106 6 129 123
88 69.5 62.3 14.6 86 32 12 118 107
42 14.8 -12.4 3.4 4 54 123 58 -65
133 26.4 12.4 0.3 103 86 41 189 148
82 13.7 -18.5 0.6 15 1386 825 1401 576
140 115.1 32.5 3 151 161 169 312 142
461 588.1 415 10.6 327 182 28 509 481
2601 62.4 45.8 1.3 573 858 353 1432 1078
17 67.2 -116.8 1.9 1 44 94 45 -49
239 349.9 148.2 12.8 157 339 273 496 223
56 207 33.6 1.6 1 204 167 205 38
200 83.7 61 8.2 36 228 74 264 189
182 80.4 50.1 11.8 84 213 137 297 160
1512 1386.3 -1606.8 444 1901 229 200 2130 1929
59 127.5 34.7 0 33 522 423 554 132
222 136.7 4.4 18.9 707 122 639 829 190
237 84.8 -12.1 4.6 212 111 9 323 314
76 133.5 29.1 1.4 27 243 193 270 77
8 487.4 65 127.9 2 28 30 30 1
92 49.5 38 11.5 76 162 60 238 178
15 28.7 -1814 5.8 118 24 93 142 49
112 112.7 68.9 1.2 5 79 36 84 48
88 269.6 111.7 53.5 8 89 66 97 30
4151 67.1 65.5 0.4 418 1873 2 2291 2289
45 84.7 -18.8 0.8 19 66 39 85 47
79 380.3 123 50.3 0 115 90 115 25
46 29.2 29.2 0.4 20 41 0 61 61
168 156.1 32.2 1.6 95 235 191 330 139
2222 331.9 -16.4 3 209 534 744 743 0
48 571.7 -101.4 2.7 148 234 331 382 51
0 0.8 -5.7 0 0 7 21 7 -14
110 72.1 35 12.4 190 3 111 193 83
389 47.8 33.1 0.6 263 332 112 595 483
41 264.5 91.2 22.5 0 126 69 126 57
18 4.1 4.1 2.9 13 40 0 53 53
184 14.2 12.8 4 15 161 20 176 155
86 8 8 0.8 67 57 21 124 103
205 21.1 18.1 3.2 179 15 2 193 191
48 162 52.2 0.1 1374 85 990 1459 469
-86 37.9 -3.2 2.6 13 44 124 58 -66
147 9.5 3.6 0.7 98 86 116 184 68
93 22.6 14.6 0.7 0 247 2 247 245
3283 399.4 399.3 1.3 3 4427 0 4430 4430
-21 8.5 -8.2 0.1 26 38 120 63 -57
-15 7 -1.6 0.1 0 100 124 100 -24
198 14.3 13.3 4.5 0 433 48 433 384
593 128.2 96.9 0.2 722 1380 243 2102 1860
329 47.1 16.7 0.6 564 651 577 1215 638
-58 7.6 -2.2 2.8 0 46 13 46 34
269 688.8 -3445.8 21.4 0 108 22 108 86
117 16.6 8.8 1.2 21 111 71 132 61
208 17.7 -8 1.8 67 48 126 116 -10
0 4.1 0.1 0.1 0 45 45 45 1
-85 18.8 -28 0.3 5 29 78 34 -44
69 7.9 7.7 0.7 0 41 0 41 41
-813 259.9 -32.7 0.2 248 289 791 537 -255
5 14.4 0.8 0.4 0 112 108 112 4
214 13.1 11.5 8.5 70 43 5 113 107
305 192 125.4 0.4 0 1005 598 1005 407
136 19.6 7.7 1.8 20 262 11 282 271
199 40.9 27 3.6 0 107 39 107 68
156 126.4 46.3 11.9 14 66 29 80 52
94 18.7 12.2 1.1 156 66 51 221 170
796 10.8 3.1 1 198 1210 99 1407 1308
332 129.7 111.3 0.4 159 36 1 195 194
19 20.1 4.4 13.8 9 18 12 27 15
134 6.5 4.7 1.1 0 418 119 418 299
108 183.1 182.6 0.2 154 194 1 349 348
232 33.4 25.9 0.2 92 198 50 290 240
-80 1.3 0 0.9 0 8 18 8 -10
16 6 3.4 0.4 63 174 116 236 120
76 148.3 129.9 0.9 41 132 9 174 164
91 339.3 -31 0.5 4349 687 5110 5036 -74
108 78.5 72 1.5 65 53 10 118 108
412 104.4 104.4 0.1 419 246 0 665 665
720 856.3 208 2.4 7 131 0 138 138
46 168.6 -55.8 2.2 5 265 242 270 28
4 40.6 2.1 0.2 0 67 64 67 3
1034 65.4 -134.5 2.2 548 27874 2453 28422 25969
69 14.1 -151.4 0.8 0 394 194 394 200
258 741 269.2 35.8 255 224 11 479 468
327 10.6 10.6 0.1 0 501 0 501 501
20 28.7 13.4 17 29 60 14 89 75
-1 12.3 8 1.6 8 0 9 8 -1
0 1574.7 1127.7 3.4 2 672 637 674 38
447 77.9 77.9 0.7 63 111 0 174 174
108 18.2 15.7 11.9 0 98 0 98 98
77 7.7 0.4 0.2 0 3857 2841 3857 1016
1353 138.8 126.3 5.3 51 3351 98 3401 3303
149 3.6 3.1 0.2 0 597 126 597 471
4206 53.1 52 41 0 1528 35 1528 1494
195 7.8 7.8 0 0 252 0 252 252
44 73.6 -19.1 1 0 134 0 134 134
431 17 3.1 2.9 98 70 21 169 148
23 149.1 37.8 0.1 0 1067 789 1067 278
1236 87.7 79.8 27.2 263 8 26 271 246
112 38 3.8 4.7 0 420 440 420 -20
205 36 14.2 0.8 47 200 47 247 200
21 6.3 6 0.2 0 261 20 261 240
440 3.2 3 0.6 0 133 0 133 133
394 41.9 38 1.7 227 198 42 425 383
-333 1 -1.6 0 0 176 378 176 -202
69 13.7 9.3 3.2 14 50 22 64 42
141 143.9 138.3 0.8 155 7 6 162 157
31 121.6 98.9 5.1 0 265 14 265 250
-58 30.9 -8.7 0.9 0 568 546 568 22
0 4.5 4.2 0.5 0 158 0 158 158
-128 8.6 2.8 3.1 57 288 370 345 -25
890 47.7 40.2 10.8 10 470 100 480 380
80 25.7 13.7 8.2 11 94 5 105 100
178 41.8 34.4 7.3 37 161 42 199 156
76 25.7 25.3 23.8 51 102 15 153 138
321 9 -24.9 0.1 154 230 83 384 301
153 13.9 -11.8 1.3 0 329 462 329 -134
-321 3.9 -3.1 0.7 0 29 60 29 -31
-256 5.9 -461.9 0.4 8 0 8 8 0
206 1.2 -1.1 1.1 0 22 0 22 22
46 4.4 -3 0.8 18 299 224 316 92
217 22 18.7 17.9 0 211 6 211 204
170 68.2 63.4 1.3 85 147 0 232 232
2257 35.9 32.3 2.8 142 1275 157 1417 1261
-115 15.5 11.7 0.9 18 117 127 135 8
74 25.9 14 9 0 130 93 130 37
415 316.6 148.5 116.7 46 192 142 237 95
78813 205.1 161.5 0.2 1395 157 73 1552 1480
-79 4.1 -3.7 1.1 77 2 186 79 -107
-2 172.9 34.3 1.3 7 43 41 50 9
312 35.5 35.5 1.6 433 0 0 433 433
-18 1.3 0.1 1.3 0 0 14 0 -14
39 7.8 5.2 3.5 4 48 25 52 27
1994 89.8 28.2 1 34 225 94 259 165
7 51.9 47.4 50.7 0 79 49 79 29
586 221.2 114.3 3.4 37 450 224 488 263
-556 3 -1.6 0.4 28 34 93 62 -31
-61 122.3 79 2.1 0 302 77 302 225
1 16.2 10.7 2.6 0 23 10 23 14
0 64.7 3.3 2.5 0 275 277 275 -2
2880 345.5 139.7 239.8 81 0 104 81 -23
-3 0.9 -3.7 0.4 0 12 43 12 -31
20 68.9 -5.1 1.1 22 48 78 69 -9
5 9.2 -2.4 8.8 0 14 10 14 4
162 28.9 14.7 6.5 38 215 0 254 254
189 778.4 62.6 3.9 494 394 757 887 130
-443 1.3 -0.3 0.4 0 74 180 74 -107
70 914.5 -70.6 12.7 25 206 238 231 -7
27 11.8 11.7 1.5 26 16 0 42 42
-1936 43.5 -129 0.3 0 915 141 915 774
247 40.2 26.7 18.6 0 135 85 135 50
154 37 35.4 0.7 134 13 0 148 148
-2 0.3 0.1 0.3 0 0 1 0 -1
195 551.7 -725.1 1.4 4295 386 2558 4681 2124
-8 271.2 -13.4 26.1 19 38 67 57 -11
-68 98.9 -17.5 37.8 21 14 65 35 -29
-5 196.6 -1.3 0.6 0 345 347 345 -2
-115 2 -73.1 2 0 0 227 0 -227
37 19.7 4.1 1.3 0 276 237 276 39
226 112.4 97 5 19 88 14 106 92
437 34.7 2 1.3 213 145 352 359 7
365 7.5 4.9 0.2 178 148 113 326 213
6 264.7 49.6 12.4 2 280 226 283 57
34297 18.1 18.1 0.3 12443 0 0 12443 12443
-1 4.2 3.2 3.2 3 0 1 3 1
2075 18.4 10.1 0.2 1234 372 0 1606 1606
2469 10 6.3 0 0 439 62 439 377
-9 18.8 14.5 0.6 187 589 192 777 585
61 45.3 -261.4 1.3 10 34 114 44 -70
138 8.8 8.2 5.4 0 185 26 185 159
66 16.8 13.6 8.2 34 120 58 154 97
32 0.4 -0.2 0.1 10 3 0 13 13
103 0.5 -0.2 0.5 0 0 11 0 -11
465 15.3 5.9 0.3 347 773 13 1120 1107
0 11.3 -0.6 11.3 0 0 0 0 0
6 23.8 -13.1 23.8 0 0 1 0 -1
0 10.6 10.2 9.7 0 196 0 196 196
2 352 156.1 21.7 3 6 4 9 5
32 460.5 14 3.6 79 131 209 210 1
1023 66.5 64.1 31.5 497 136 29 633 604
-29 47.6 28.5 0.4 29 436 190 465 276
6 19.3 -3.5 19.3 0 0 0 0 0
37 326.2 142.6 1.7 67 73 77 140 62
Annual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Fin
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
Mar-14 Mar-14 Mar-14 Mar-14 Mar-14 Mar-14
Company Name Net sales Net worth InventoriesReceivableCash and bCurrent ass
T T K Healthcare Ltd. 4159.5 1023.9 339.5 383 840.5 1563
Petronet L N G Ltd. 377348.4 49749.3 9556.9 20184.8 12327.3 43237.8
M M T C Ltd. 242634.8 13418.6 3083.6 27089.2 4726.6 34939.2
State Trading Corpn. Of India Ltd. 146323.5 977.3 9.7 35117.7 572.8 35917.8
Adani Enterprises Ltd. 117854.1 100342.7 10685.1 32508.3 2608.8 45802.2
Future Enterprises Ltd. 115696.9 32516.5 31132.9 3299.1 1024.8 35456.8
P T C India Ltd. 113781.8 25084.1 20942.2 5446.6 26392.9
Redington (India) Ltd. 108942.2 12667.5 8304.9 13446.7 925.9 22875.3
Chambal Fertilisers & Chemicals Ltd. 79852.1 21505.8 6590.9 34684.7 238 41901.3
Gujarat Gas Ltd. 77938.7 16358 375.4 6375.7 2190.9 8942
Gokul Refoils & Solvent Ltd. 63171.7 3467.7 4019.8 5363.2 4717.1 14100.1
Ushdev International Ltd. 62162 6570.6 21324.9 3654.9 24995.7
H C L Infosystems Ltd. 57136.1 15054.3 2012.8 4315.9 2071.4 8426.1
C E S C Ltd. 55637.6 60730.7 3455.5 15293.4 7813.9 26570
M S T C Ltd. 51463.8 6260.1 360.5 41999.6 10960.4 53321.5
Avenue Supermarts Ltd. 46787 9503.3 3639.8 122.1 519.2 4281.1
Kothari Products Ltd. 41758.8 7098.3 791.2 12401.9 13911.1 27104.2
Optiemus Infracom Ltd. 40822.6 2211.2 1237.3 2774.4 1148 5159.7
Indraprastha Gas Ltd. 39123.9 17631.6 395.9 2601.6 2513.7 5511.2
Deepak Fertilisers & Petrochemicals Corpn 37989.2 14911.1 3387.5 8117.6 954.8 12517.1
Shoppers Stop Ltd. 28575 7286.7 2955.4 412.9 87.3 3455.6
Future Lifestyle Fashions Ltd. 27373.5 12913.2 10239.7 3337.8 2710.8 16288.3
Future Retail Ltd. 23340.2 -423.9 2235.1 7.6 238.7 2482.5
Compuage Infocom Ltd. 22741.8 708.1 2030.9 2423.7 396.3 4850.9
Bata India Ltd. 20451.2 8130.5 5827.1 604.6 2557.3 8989
Olympic Oil Inds. Ltd. 19597.8 131.5 45.4 1586.4 6922.6 8554.4
Mahanagar Gas Ltd. 18835.9 12969.6 158.7 1381.6 888.1 2445.1
Shirpur Gold Refinery Ltd. 17340.6 2396.5 654.9 1702.3 885.2 3242.4
Aditya Birla Fashion & Retail Ltd. 16523.4 5789.6 3583.5 264 108.2 3955.7
Shankara Building Products Ltd. 15888.5 2189 1365.7 2219.6 10.4 3595.7
Adani Gas Ltd. 15227.5 4898.2 369.6 805.2 251.8 1438.7
V-Guard Industries Ltd. 15132.5 3184.3 2525.5 2181.3 27.6 4734.4
Anik Industries Ltd. 14444.1 2508.4 1394.9 4781.5 759.9 6937.7
Isgec Heavy Engg. Ltd. 14167.2 6480.9 4184.9 8339.6 3906.2 16431.1
T T K Prestige Ltd. 12978.7 5831.6 2668.1 1554.5 296 4518.6
Somany Ceramics Ltd. 12588 2205.1 857.4 2166.3 326.7 3350.4
Trent Ltd. 12155.2 13164.2 2645.3 195.9 328.5 3169.7
Gujarat State Petronet Ltd. 10493.4 32948.4 694.2 2662 4992.2 8355.7
Sakuma Exports Ltd. 10110.9 748.2 416 1060.9 169.1 1646
V I P Industries Ltd. 9700.5 2877.5 1727.9 1223.3 108.6 3059.8
Novartis India Ltd. 8767.4 9613.5 1035.9 834.4 169.4 2039.7
Alchemist Ltd. 8269.1 678.1 110.1 3811.4 1808.7 5730.2
Competent Automobiles Co. Ltd. 7992.9 805.2 635.3 221.4 75.3 932
Mauria Udyog Ltd. 7755.2 805 1209.6 1644.4 206.5 3060.5
Asian Granito India Ltd. 7573.7 2766.7 2049.6 1862.5 181.1 4108.6
Lahoti Overseas Ltd. 7199.8 865.2 20.7 1328 40.1 1388.8
Mirza International Ltd. 7051.7 2865.5 1907.1 837.5 63.5 2808.1
Cera Sanitaryware Ltd. 6622.6 2239.6 1045.8 1071 307.1 2424.1
Signet Industries Ltd. 6109.1 540.2 876.6 2438.9 663.8 3980.6
V-Mart Retail Ltd. 5742.2 1701.6 1677 0.2 23.3 1764
Sharda Cropchem Ltd. 5403.4 5165 611.7 2880.6 233.9 3726.2
India Motor Parts & Accessories Ltd. 5114.1 1968.4 463.7 544.8 615.8 1624.3
Monte Carlo Fashions Ltd. 5009.8 3800.4 1398.5 914.1 1271.6 3584.2
D-Link (India) Ltd. 4870.1 996.9 631.7 976.6 31.3 1646.1
Khadim India Ltd. 4758.1 738.3 1140.5 595.3 314.6 2102.9
Astrazeneca Pharma India Ltd. 4667.4 1715.9 973.4 610.2 894.4 2478
Hariyana Ship Breakers Ltd. 4636.5 835.1 1144.1 382.3 29.3 1555.7
Sicagen India Ltd. 4291.7 4156.3 682.9 1145.2 247.2 2202.2
Chaman Lal Setia Exports Ltd. 4161.9 669.2 675.5 474.1 65.1 1214.7
T T K Healthcare Ltd. 4159.5 1023.9 339.5 383 840.5 1563
Lypsa Gems & Jewellery Ltd. 4124.3 275.5 334 931.3 171.8 1438.1
Symphony Ltd. 4060.5 2327.2 216.5 124.9 35.2 376.6
Veritas (India) Ltd. 4025.9 1035.9 14.4 1022.2 113.9 1150.5
Salora International Ltd. 3952.1 1142 386.7 753.7 24.7 1165.1
Taaza International Ltd. 3931.8 108.7 18.7 192.2 39.1 250
Vadilal Enterprises Ltd. 3851.6 45.1 12.9 306.6 8.9 328.4
Neeraj Paper Mktg. Ltd. 3839 242.6 1225.2 12.3 1237.5
Inducto Steel Ltd. 3536.4 359.5 49.8 460.3 7.9 518
Future Consumer Ltd. 3423 9532.5 260.4 331.5 51.4 643.3
Zicom Electronic Security Systems Ltd. 3229.3 1609.4 380.5 825.7 92.4 1298.6
Shyam Telecom Ltd. 3207.1 509.5 975.5 134.3 76.4 1188.2
Hira Automobiles Ltd. 3060.9 73.5 403.1 154.7 43.7 601.5
Hemang Resources Ltd. 3009.1 275.7 240.4 790.9 314.3 1345.6
Kushal Ltd. 2994.3 529.5 64.2 1073.5 77.9 1215.6
Inspirisys Solutions Ltd. 2950.7 1226.6 406.6 1398.2 88.5 1893.3
Vinyl Chemicals India Ltd. 2849.6 256 360 563.1 69 997.9
Taparia Tools Ltd. 2638.2 578.6 567.2 380.2 7.1 954.5
O P Chains Ltd. 2591.6 280.1 29 1.2 0.1 30.9
Tinna Trade Ltd. 2516.6 161.3 239.7 229.4 138.8 609.6
Metroglobal Ltd. 2508.3 2195.6 316.6 449.7 168.1 934.4
T V S Electronics Ltd. 2469.5 355.1 168.2 304.3 31.9 513
Gati Ltd. 2440.9 6340.2 15.7 500.2 130.5 663.8
Singer India Ltd. 2436.4 329.7 246.4 194.2 116.9 557.5
Unique Organics Ltd. 2422.7 111.2 23.9 445.1 9.5 478.5
Indian Terrain Fashions Ltd. 2317.7 361.8 430.8 771.1 27.1 1232
V 2 Retail Ltd. 2306.5 2631.2 555.2 0.3 29 584.5
Camex Ltd. 2211.8 202.9 99.8 444.4 26.5 570.7
Aarey Drugs & Pharmaceuticals Ltd. 1991.8 344.6 51.3 648.5 8.5 708.3
Archies Ltd. 1961.9 1142.1 398.7 212.2 36 646.9
Priya Ltd. 1770.8 322.9 16.9 737.2 32.1 786.2
M P S Infotecnics Ltd. 1756 4405.8 622.3 373.1 356.8 1372.1
Real Growth Commercial Enterprises Ltd. 1708 123.5 69.6 409 20.5 499.1
Safari Industries (India) Ltd. 1661.7 123.4 464 349.7 33.4 850.4
Bang Overseas Ltd. 1630.8 641.9 325 492.2 171.3 988.5
Caplin Point Laboratories Ltd. 1577.4 585.5 78 31.5 231.8 341.3
Borosil Renewables Ltd. 1561.7 6573.6 303.7 407.9 49.6 769.5
Modern India Ltd. 1517.1 503.2 138.6 297.7 11.4 447.7
B C Power Controls Ltd. 1506.1 206.9 96.6 723.2 31.3 851.1
Uniply Industries Ltd. 1436.9 150.6 593.5 205.8 14.9 814.2
N H C Foods Ltd. 1426.6 138.2 121.1 87.6 60.4 269.1
Annual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Finance StandAnnual FinAnnual FinAnnual Fin
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Times Rs. Million Rs. Million
Total assetCurrent liabTrade payaPBDITA PBIT Profit afterNPM Debt to equCost of gooNet sales
2410 1021.5 308 268.7 226.6 123.9 3.0% 0.31 2495.02 4808.9
119140.6 31529.5 20482.2 15989.3 12742.1 7119.2 1.9% 0.66 363206.2 394881.5
56816.7 35804.3 13229.2 2325.5 2100.2 186.4 0.1% 0.31 230788.3 178832.2
37900 19448.1 12563.1 3241.5 -2676.4 -4922 -3.4% 13.64 145195.5 137785
226898.1 100401.5 44607.8 11001.8 10395.2 -1525.3 -1.3% 0.66 102900.7 149132.7
114513.1 37266.9 12240.2 11251.5 7104.2 28.1 0.0% 1.93 96086.07 103297.5
41087.7 11343.4 10856.7 3876.2 3785.1 2512.3 2.2% 0 109356 129694.7
30449.7 17095.5 11260 4503.6 4169.8 2425 2.2% 0.28 106859.5 116848.1
78005.3 40024.4 2193.7 9785.8 6200.2 3030.7 3.8% 2.11 64726.66 88845
67002.3 26483.8 6236.8 7012.4 4096.8 284.3 0.4% 2.02 73275.27 90046.2
21755.7 17114.5 10776.6 2575.1 2184 30.9 0.0% 1.88 59967.05 58640
31216.1 23394.6 4230.4 3156.5 3067.6 1038.3 1.7% 1.97 59349.19 87896.6
36378 13309 6210.1 1664.8 1520.1 -1916.9 -3.4% 0.5 55487.83 43080.2
163335.3 24682.5 4982.1 16835.6 13177.4 6518.9 11.7% 0.66 39959.71 62458.4
55772.5 45682 31854.9 1170.9 363.2 -700.3 -1.4% 1.38 49538.41 53599
17920.5 3268.5 1277.7 3543 2976.9 1596.3 3.4% 0.66 42461.68 64474
31847.8 23826.6 18193.3 3043.3 3031.3 422.9 1.0% 0.16 39826.73 45255.9
8742.5 4669.6 2268.4 1279.7 1154.8 501.1 1.2% 1.81 38398.06 25132.9
33012.9 6049.7 1990.6 8055.4 5851.8 3602.6 9.2% 0.2 31728.76 36791.1
31859.4 8539.4 3556 5791.6 4765.2 2438.8 6.4% 0.64 30624.19 37041.1
16635.6 7097.4 3237.7 1882.4 1249.7 370 1.3% 0.62 23073.62 31929.9
39454.6 10549.7 8348.1 5852.2 1971.9 232.8 0.9% 1.2 23410.31 31261
5172.9 3746.7 1685.1 -1233.9 -2314.7 -3146.1 -13.5% 25504.54 17769.8
5426 4609.8 2277.6 590.9 559.1 116.1 0.5% 3.2 21950.86 21278.7
13827.6 3738 3850.4 3561.6 2957.4 1907.4 9.3% 0 13761.29 26619.4
8992.1 8824.3 7535.8 271.8 264.3 67.8 0.3% 3.31 20096.01 18274.2
19804.3 3814.9 1280.2 5248.5 4429.7 2972.5 15.8% 0.01 13540.56 20924.2
7943.5 4770.3 4254.5 625.8 462 58 0.3% 0.52 16831.85 31982
21532.3 5005.9 4044 379.6 -580.2 -1877.3 -11.4% 1.82 13102.81 18283.1
5975.3 3664.8 1038.4 695 673.9 200 1.3% 1.19 14940.11 17185.2
11904.7 1619.3 653.5 1733.7 1175.1 477.1 3.1% 0.81 13705.73 13417.2
6876.3 2725.1 752.9 1316 1158.3 701.3 4.6% 0.34 12285.45 17401.3
9430.2 6435.7 4723.3 890.8 837.2 111.1 0.8% 0.73 13626.03 4534.7
25998.3 15318.3 7522.1 1174 895.3 462.5 3.3% 0.61 11381.08 31563.9
8750.5 2251 630 1809.6 1652.1 1117.9 8.6% 0.05 8486.98 13890.4
7183.5 3153.3 774.3 882.6 642.7 280.3 2.2% 0.69 10008.68 15333.4
19200.6 2170.7 1679.8 1116.8 839.5 542.4 4.5% 0.17 8761.25 13280
54080.9 5557.7 151.5 9864.3 7999.5 4191.5 39.9% 0.43 2410.75 10631.3
1999.9 1179 110.5 163.1 154.2 70.5 0.7% 1.38 9080.89 10806.4
5093.5 1337.5 983 1050.3 851.4 583.9 6.0% 0.06 6442.37 10448.9
20299.6 1551 1076 1410.5 1319.6 985.3 11.2% 0 5503.89 8776.4
10114.6 1629 1363.8 348 296.4 166.6 2.0% 11.4 8030.97 2521
1615 720.9 253.2 216.6 180.4 89.8 1.1% 0.37 7616.12 9138.5
4385.4 2691.4 432.2 499 454.3 95.1 1.2% 1.91 7002.62 10170.5
6853.8 3558.5 1390.9 676 460 141.4 1.9% 0.82 6177.2 8201
2005 929.6 54.7 350.6 311 132.3 1.8% 1.07 6706.1 5877.6
6204.5 2499.4 669.2 1209.7 989.3 425.2 6.0% 0.74 5111.04 9155.6
4545.2 1471.2 376.9 1014.1 888.7 519.1 7.8% 0.22 4215.85 8193.9
5185.9 3284.7 322.3 738.4 674 156.5 2.6% 4.95 5249.23 6543.8
3056 1155.8 668.4 641.1 438.4 251.6 4.4% 0.26 4641.01 7199.3
7848.7 2308.6 2205.3 1669 1380.2 886.6 16.4% 0 3446.67 7693.3
2521.6 451.8 234 432.1 425.7 295.5 5.8% 0.07 4586.69 5118.5
6757.7 1634.5 987.9 1096.1 918.2 544 10.9% 0.31 3416.07 5801.5
1889.4 851.8 799.1 266.2 248.5 135.8 2.8% 0.04 4231.77 6249.5
4024.1 2786.3 975.3 572 428.4 107 2.2% 1.73 3679.49 4579.2
4207.3 2063.8 1114.1 102.6 0 -5.1 -0.1% 0 3076.13 5155.9
3511.4 2576.4 412.7 457.9 392.4 131.9 2.8% 2.53 4485.7 2315.4
5929.6 1183.1 437.8 202.2 169.4 108.6 2.5% 0.17 4132.34 4846.6
1565.2 505.1 53.9 337.9 299.9 167.4 4.0% 0.91 3538.96 5083.5
2410 1021.5 308 268.7 226.6 123.9 3.0% 0.31 2495.02 4808.9
1495.1 1204.9 977.5 77 74.8 28.7 0.7% 0.77 4007.37 4369
3235.6 367.5 274.8 1369.2 1357.7 988.7 24.3% 0 2160.86 4620.4
1381.4 297.3 100.2 124 118.4 71.4 1.8% 0.2 3927.21 5058.9
1925.9 634.4 213.6 152.1 72.3 15.2 0.4% 0.39 3757.06 2949.3
316.3 190 168.4 191.6 190.2 16 0.4% 0.2 3718.71 3829.6
1145.2 1040.4 595.8 73.4 6.9 -6.1 -0.2% 2.49 3264.57 4457.5
1364.9 1057 228.8 101.2 99.4 7.2 0.2% 2.78 3734.73 3098.5
2472.4 2108.8 1143.2 184.9 183.9 40.5 1.1% 2.34 3538.67 2081.9
10645.5 602.7 482.8 563.6 310.5 304.1 8.9% 0.01 3669.71 10789
2704.9 987.7 246.1 345.4 216.1 81.5 2.5% 0.38 2908.93 3835.9
2049.2 1437.1 950.4 27.7 20.1 -13.5 -0.4% 0 3105.04 3240.6
852.2 562.1 13.2 56 45.6 9.8 0.3% 6.17 2926.15 3237.3
1411.4 1033.6 288.3 130.9 130.9 20.8 0.7% 2.55 2905.18 6277.9
1392.5 829.4 53.7 215.8 212.4 47 1.6% 1.35 2778.31 2617.6
3401.6 1781.2 353.4 403.4 279.8 24.5 0.8% 1.25 1821.92 3387.7
1056.1 762.5 737.3 176.2 176.2 74.9 2.6% 0.02 2741.41 4257.4
1043.3 412 156.4 210.5 201.6 119.1 4.5% 0.4 2075.45 2948.4
281.2 0.7 6 2.9 1.7 0.1% 0 2584.97 2583.3
669.4 500.5 113.1 34.7 34 8.8 0.3% 2.06 2324.83 2527.5
3285 567.1 349.2 347.6 265.1 229.6 9.2% 0.31 2400.54 3604.1
1337.5 857.9 219.5 139.2 82.6 4 0.2% 1.64 1975.88 2695.5
9473.5 975.7 268.1 226.7 212.7 205.6 8.4% 0.34 2292.83 4290.1
834.4 296 252.9 104.9 95.9 69.7 2.9% 0 2061.95 2854.1
542.7 391.9 45 86.2 83.8 45.6 1.9% 3.11 2085.6 1955.4
1407.2 774.9 118.6 244.6 220 98.8 4.3% 1.56 1333.9 2898.8
3853.5 787.3 282 129.4 48.6 -45.1 -2.0% 0.33 1989.77 2882.6
680.5 418.9 74.3 73.2 66.8 19.2 0.9% 1.89 2094.63 1464.8
1068.9 713.2 640.8 29.5 23 10.5 0.5% 0.17 1964.44 2134.2
1557.3 242.4 48.2 155.6 103.1 50.7 2.6% 0.08 1226.15 1959.7
935.9 571.8 324.7 64.7 61.3 17.1 1.0% 0.76 1686.11 1320.7
5214.3 549.1 87 -297.6 -316.7 -335.2 -19.1% 0.07 2050.21 2332.3
583.2 226.9 15.5 59.7 59 21.8 1.3% 3.25 1658.95 1540.7
1024.2 857.2 302.5 120.2 103.7 1.2 0.1% 4.4 1138.49 2156
1476.9 797.5 118.1 99.8 -101.2 -162 -9.9% 1.04 1451.98 1286.4
1742.4 932.3 325.8 405.1 370.7 256.4 16.3% 0.06 1201.59 2310.5
6929.3 212.9 65.6 478.5 438.4 371.5 23.8% 0 1115.25 1758.7
1415.7 239.4 136.1 77.9 62.4 40.6 2.7% 0.29 1468.55 559.1
942.1 734.6 427 26.3 21 5.2 0.3% 1.48 1476.03 2231.5
1165.4 843.9 280.1 56 40 -29.5 -2.1% 3.71 1323.68 1077.6
491.3 241.5 73.6 66.7 56 15.5 1.1% 1.64 1246.89 1472
1138.1 373.8 444.1 773 1590.9 2763.4 1248.4 365.9 368.5 294.3
56886.3 8826.3 13431.4 3640.9 26798.1 111295.7 12356.4 5969.1 16607.9 13319.5
13591.8 3194 36875.1 1637.7 41745.5 66104.7 45483.9 31833.8 1556 841.7
1414.1 55 39955.2 147.9 40402.3 51298 21593.4 17234.1 2756.1 2298.8
102753.4 5849.2 38996.4 2382.5 47241.7 227683.2 93782.8 50546.1 20424.1 17980.9
51979.1 35226.8 4070.1 1044.9 40341.8 127520.8 41291.6 20420.3 12648.6 7343.4
26385.6 25184.9 2795.5 27984.7 48673.8 16546.8 16207.1 3436.4 3394.5
13605.7 8349.8 13471.2 289.9 22354.3 36115.9 15663.1 10793.9 4029.8 3572.5
22460.7 7079.9 30610.2 213.6 38627.8 73031.5 36087.5 2175.3 9463.4 6605.9
19909.1 410.9 4519.5 2374.1 7304.5 69393.9 24149.7 5460.8 12241.9 9798.1
3592 5653.8 5455.9 2111 13220.7 20476.5 15812.4 10127.2 1779 1437
8580.2 1262.1 31351.2 13448.4 46070.4 51670.8 41861.2 5947.6 4901.9 4772.2
14364 1268 4097.8 674.3 6047.5 36658.6 14997.9 4121.5 2133.2 1921.5
72257.9 4054.6 18832.1 7377.4 36271.3 189220.4 31865.2 6497.3 17590.9 13789.8
6942.3 1468.3 44991.4 12369.8 58830.2 61756.9 49961.5 30060.6 2974.2 2236.2
11936.7 5299.2 96.3 360.7 5756.2 23488.7 3743.8 1336.6 4741.7 3934.7
7415.5 681.3 18085.3 14128.8 32895.4 38795.8 30439 22261.5 1998.1 1979.8
2492.4 425 4127.2 1132.4 5684.6 9200 4796 3164.6 1177.2 851.8
20981.3 434.7 2778.2 2314.5 5527.4 34281.1 5865.8 1923.8 8300.9 6806.4
15248.6 4029.6 9928.5 446.1 14423.7 34884.1 13960.8 2456.2 3691.3 2518.2
7652.9 3296.1 341.9 49 3699.1 17949 7783.5 3406.4 2306.7 1446.8
15697.2 11731.7 3072.2 596.6 15400.5 39515.9 11528.9 8287.5 3590.9 1822.7
-2886 2161.5 7.6 98.1 2267.2 4585.2 5449.9 1660.9 -3123.8 -3589.8
802.4 2002.3 2510.6 392.8 4905.7 5427.3 4570.3 2202.5 587.6 540.5
9953.4 7047 671.2 2099.7 9817.9 16374.3 4417.9 4693.4 4293 3475.9
223.1 9.4 2992.1 7540.2 10541.7 11083.2 10809.5 9430.2 349.3 346.5
14074.6 173.5 1272.1 1451.7 2912.6 21732.3 4346.5 1267.5 5307.7 4504.9
2542.9 741.9 4799.7 1741 7284 10194.9 6610.7 5704.9 855.4 768.6
3450.6 4273.3 168.1 72 4513.4 21424.5 7830.7 3410.8 896.3 -938.2
2197.5 1367.3 2273.3 19.8 3660.4 5518.1 3241.9 1079.1 497.8 453.8
5849.3 354.9 718.4 1342 2429.1 12579.8 1744.4 605.7 2362.4 1774
3777.3 2608.7 2513.5 22.3 5144.5 7365.4 2606.2 966.3 1396.8 1223.5
2603.5 2033.8 4859.9 642.3 7538.4 10404.1 7062.2 1228.8 354.2 341.8
7697.6 4042.7 9616.7 3713.5 17372.9 29241.2 16924 10436.6 3229 2509.3
6438.1 2746.8 1681.5 295.4 4723.7 8996.9 1399.2 660.5 1610.3 1412.2
2540 1272.7 2576.7 170.8 4020.2 8293.3 3693.1 2049.2 1070.2 817
13719.2 2503.7 87.5 286.2 2877.4 19751.7 3565.9 1552.3 2100.9 1675.4
36230.4 1102.4 1663.7 4455.7 7225.6 55470.8 4626.1 404.6 9677.3 7784.3
772 340.8 3106.9 255 3702.7 4063.2 3231.3 1789.4 158.6 148.7
3070 2227.2 1380.7 71.8 3724.7 5003 1690.4 1179.2 871.2 710.3
10019.9 999.4 905 8387.9 10292.3 20871.8 1467.6 945.7 1175.5 1100.9
464.4 89.9 4553.5 63.6 4707 9134.6 1568.9 1298.7 -102.5 -170.7
913.3 621.8 273.1 318.8 1213.7 1974.5 960.4 199 272.8 209.8
902 1149.3 2582.8 144.4 3876.5 4995 3180.5 498.7 489.6 431.8
2916.3 1884.6 1585.8 137.6 3617.2 6499.4 3093.2 1341.5 616.6 423.6
925.4 84.3 1126.6 85.5 1296.4 2190 1046.2 77.8 220.7 192.3
3125.1 2244.2 955.7 57.6 3257.5 6646 2863 827.8 1400.8 1154.6
3516.9 1258.9 1614.8 295.2 3169 6456.4 1935.5 486.6 1244.5 1086.5
872.8 1168.5 2303.2 413.4 3885.5 5009.9 3276.7 500.6 668.2 588.9
2049.5 1832 0.7 33.6 1936.1 3462.5 1107.6 769.6 796 614.1
5869.5 1120.8 3476.4 665.2 5262.4 10499.1 2848.8 2327.8 1936 1698.3
2138.3 496.8 515.8 584.1 1596.7 2764.4 508.2 274.9 442.7 435.1
4133.8 1840.3 1342.6 1178.7 4361.6 7422.2 1644.4 833 1440.1 1085.3
1344.7 781.2 1427.8 1.7 2217.2 2632.9 1194.2 1145.2 362.3 329
1291.5 1137.8 261.9 124.4 1585.6 3478.4 1820.6 574.3 207.1 10.4
1507.5 871 465.8 256.6 1593.4 4145.6 2228.8 1139.5 -19.9 -208.4
976.5 109.5 384.8 49.4 543.7 2222.3 1160 1133.1 289.2 252.3
4158 499.2 1103.4 147.3 1851.5 5365.2 725.3 250.3 124.6 97.4
793.1 681.4 475.8 126.8 1284.3 1669.7 405.4 35 347.7 314.1
1138.1 373.8 444.1 773 1590.9 2763.4 1248.4 365.9 368.5 294.3
301 261.7 1223.6 64.8 1551.4 1617.3 1297.7 905.3 100.2 96.6
2901.8 245.4 144.9 68.7 459 3953.3 431.2 335.8 1657.3 1628.5
1122.4 232.6 1212.8 146.9 1592.3 1833.6 662 434.4 142 136.2
1137 387.5 738.3 22.1 1147.9 1869.1 585 145.3 100.3 59.9
120.7 67.1 142.4 44.8 254.3 330.1 187 171.9 183.3 181.4
39.3 10.9 244.8 8.6 264.3 1096.3 1013.4 450.5 90.3 12
248.7 983.4 13.1 996.5 1133 799.9 24.1 113.4 110.5
391.9 152.7 1128.7 7.4 1288.8 2376.9 1982.3 1064.3 140.8 139.2
9253 811.3 1359.4 307.2 2477.9 16096.8 3511 659.3 -46.8 -455.6
2146.8 530.4 1011.1 106.4 1647.9 3503.7 1215 175.8 397.7 327.2
141.5 823.4 401.8 62.6 1290.3 1787.7 1564.7 1159.1 -347.6 -353.1
84.2 404.9 148.7 115.2 668.8 963.7 703.1 28.2 74.1 58.5
331.3 303.6 1706.8 171 2181.4 2318.9 1861.6 1523.9 162.5 162.5
577.2 99.7 818.3 104.5 1022.5 1327.5 714.9 96.9 160.7 155.5
1140.4 406.1 1662.1 207.6 2275.8 3808.8 1942.1 317.9 284.8 105.2
346.2 377.4 528.1 26.9 938.2 1036.5 643.6 597.4 237.4 237.3
674.5 630.2 204.6 5.7 1111.9 1192.8 455.5 165.9 175.8 167.5
281.9 6.3 0.4 0.4 8.1 283.1 0.2 5 4.1
163.9 962.8 81.4 105.2 1149.4 1303.4 1122.3 463.2 49.6 48.3
2432.4 226.9 797.2 227.2 1251.3 3690.9 721.6 510.6 523.1 440.2
377 279 336 17.3 636.2 1429.6 936.3 280.1 171.2 101.5
6123.8 9.1 802.6 125.2 936.9 10049.8 1225 251.6 506.3 396.7
362.5 296 265.9 123 684.9 958 364.8 316.6 114.7 99
117.1 28 226.4 13.4 267.8 310.1 175.7 50.2 38.7 37.4
1264 358.8 961.3 25 1348 2155.3 704.9 184.5 344.7 313.8
2747.5 793.2 1.5 18.8 813.5 4046.6 1064 352.2 336.4 294.6
217.2 95.8 275.1 17.6 388.5 516.9 268.7 87.6 60 53.1
353.7 41.7 667.2 1.7 710.6 1149.5 784.5 671.4 39.8 29
1080.8 490.1 218.3 18.4 726.8 1444.3 235.1 58.9 157.1 90.8
325.9 25.9 539.6 28.9 594.4 717.4 373.2 168.5 38 29.7
4367.2 622.3 360.8 355.1 1364.1 5195.9 573.4 58.7 -11.8 -28.1
126 69.6 449.1 5.5 524.2 591.4 234.8 22.7 46.8 45.6
765 596.1 443.1 39.4 1081.9 1300 520 138.2 130.8 101.2
588.6 299.2 384.5 138.9 822.6 1291.6 653.3 237.7 31.6 -7.7
899 126.7 55.3 403.1 585.1 2235.8 1094.6 421 635.4 552.6
6974.7 362.4 368.3 53.3 793.8 7506 278.1 87.5 789.2 648.7
471.2 139.8 201.6 6.6 348 1489.3 415.3 36.7 -4.3 -19.4
213.7 111.6 469.5 33.3 614.4 698.7 482.6 336.6 40.6 32.1
152.2 666.1 238.7 6.3 911.1 1244.6 920.6 318.3 115.9 97.6
184.3 193.7 92.8 38.5 325 534 263.3 128.2 52.8 39.2
Annual Finance StandAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Fin
Rs. Million Times Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
Profit afterNPM Debt to equCost of gooNet sales Net worth InventoriesReceivableCash and bCurrent ass
156.1 3.2% 0.37 2850.01 5184.3 1318 414.5 466.2 771.6 1652.3
8825.2 2.2% 0.47 381341.7 271215.3 66139.7 2461 9996.6 21848.9 36895
479.1 0.3% 0.21 172288.6 119658.9 14121.3 7533.3 14345.6 784.6 23073.9
261.9 0.2% 9.76 137012.3 101933.5 1721.7 4.2 41784.8 187.3 42224.2
4330.2 2.9% 0.59 124438.2 81436.6 35450.8 5402.9 28641.3 1470.7 35514.9
740.6 0.7% 0.93 85499.95 83533.1 34626.6 8599.2 10248.2 778.4 22596.9
2031 1.6% 0 126080.1 124754.4 28853.7 37472.7 1614.5 46230.1
1829.1 1.6% 0.21 114555.3 123075.5 15384.4 14868.7 14794.2 497.9 30160.8
2367.8 2.7% 1.76 71210.63 87709.8 22060.9 8723.7 39765.2 309 50735.5
4435.8 4.9% 1.62 79859.55 61040.1 15091.5 413.4 3381.2 678.4 4500.4
124.3 0.2% 1.66 55997.58 16402.2 2685.1 956.8 670.9 811 2438.7
2034.9 2.3% 2.92 83734.75 81572.4 10011.2 301.4 32771.9 3570.1 36643.4
-708.9 -1.6% 0.7 41378.94 24972.3 9844 957.6 3313.4 995.5 5266.5
6977.2 11.2% 0.72 43689.92 68768 130010.5 3165.2 11789.4 8366.3 60283.9
909.9 1.7% 1.57 51816.66 28663.1 4978.1 152.9 31588.3 9450.5 41193.2
2113.9 3.3% 0.74 58455.31 86555.4 15118.6 6602 106 328.8 7036.8
493.1 1.1% 0.17 44398.66 45294.6 7704.8 762.5 17906.2 10595.6 29264.3
296 1.2% 1.35 23799.26 19025.7 2673.2 94.1 2236.9 1124.2 3455.2
4377.3 11.9% 0.07 28465.8 36839.6 25164.3 575.8 2685.2 4540.6 7801.6
783.5 2.1% 0.91 32169.31 16652.7 15716.7 5980.6 15577.9 2201.4 23807.9
407.4 1.3% 0.68 25695.63 35270.3 7786.4 3858.7 239.7 52.8 4151.2
185.5 0.6% 0.81 24379.75 32938.6 16232.4 13050 2989.2 146.2 16185.4
-3792.1 -21.3% 18167.57 68366.8 18739.6 32972.4 1327.1 913.6 35977.3
116.9 0.5% 2.77 20557.29 26782.1 1001.9 2543 2676 888.4 6107.4
2311.7 8.7% 0 18289.42 24011.7 12220.9 6789 882.8 3405.1 11076.9
92.4 0.5% 0.3 18412.06 19099.9 309 3.2 2217.7 9139.9 11360.8
3010 14.4% 0.01 15341.64 20764 17204.9 180.3 1270.7 1750.3 3201.3
154.4 0.5% 0.72 31329.03 38777.3 3231.6 1416.7 3491.8 701.2 5615.8
-2281.4 -12.5% 3.8 14802.54 59558.8 9054.9 14105.3 3896.6 196.1 18960.6
39.2 0.2% 0.96 16428.59 17728.6 2266.1 1641.5 2384 11.7 4037.2
960.7 7.2% 0.61 11179.23 11287.3 6139.8 387 427.1 121.4 969.9
707.2 4.1% 0.18 14152.48 18581 4707.8 2047 2928.9 76.2 5052.1
103.1 2.3% 0.82 4392.47 2339.4 2659.3 1559.5 5867.8 646.4 8075.8
1431.9 4.5% 0.35 25680.57 38554.3 9571.1 3032 14376.8 3046.2 20455
923.2 6.6% 0 9286.46 15595 7209.4 3247.3 1867.3 312.3 5426.9
443.8 2.9% 0.67 12253.62 17159.2 4197.6 1212 3170.8 182.2 4565
1000.3 7.5% 0.16 9342.32 14748.4 14329.5 2701 101.7 266.3 3069
4103.6 38.6% 0.32 2592.48 9914.1 40666.4 1177.3 1624.8 5595.1 10642.2
87.3 0.8% 1.66 10009.94 17980.4 888.4 619.2 2640.9 361.7 3621.8
478.6 4.6% 0.1 7019.22 12096.6 3363.4 2781.1 1519.7 69.9 4410.8
791.1 9.0% 0 5233.63 6904.8 11935.8 724 687.8 11257.7 12682.6
-197.3 -7.8% 15.17 2637.55 189.3 250 66.7 4793.5 33.4 4893.6
115.5 1.3% 0.36 8696.35 10355.1 1033.5 791.6 413.5 141.5 1346.6
97 1.0% 2.14 9418.6 11375.7 985.9 996.9 3531.8 201.5 4730.2
144.7 1.8% 0.6 6772.47 8711.2 3254.3 1901 1772.7 129.5 3821.9
74.1 1.3% 1.1 5512.97 4592.6 943.6 91.8 647.2 56.3 795.3
486.1 5.3% 0.7 6793.5 9221.4 4432.2 2613.7 992.2 114.5 3720.4
676.6 8.3% 0.19 5206.52 9168.3 4210.1 1321.8 1900.2 594 3816
117 1.8% 2.31 5646.03 7930.3 1048.9 1034.6 2661.7 382 4080.5
371.6 5.2% 0.15 5763.64 8088.4 2307.3 2044.3 0.9 42.8 2088.1
977.5 12.7% 0.07 5155.81 9296.2 7372 1293.2 5142.3 533.2 6968.7
310 6.1% 0.07 4604.34 5017.1 2315.4 486.6 557.2 556.3 1600.1
597.7 10.3% 0.31 3988.55 6167.1 4460.7 2217.6 1535.3 958.3 4777.2
213.3 3.4% 0.02 5356.16 7004.3 1525.7 997 1719.7 68.2 2788.9
-186.6 -4.1% 1.03 3800.62 5319 1544 1008.9 375.1 194.2 1642.2
-208.4 -4.0% 0 3472.23 5599.5 1560.1 781.8 909.6 774.4 2465.8
141.4 6.1% 0.06 2356.42 3657.6 1050.9 36.3 347.1 10.9 394.3
30.3 0.6% 0.12 4634.59 4498.5 4201.4 503.9 1111.5 107 1722.4
150.6 3.0% 0.63 4359.25 4827.6 1099.1 494 323.6 498.8 1316.8
156.1 3.2% 0.37 2850.01 5184.3 1318 414.5 466.2 771.6 1652.3
35.2 0.8% 1.27 4193.09 2076.4 313.2 339.1 995 67.4 1401.7
1164.2 25.2% 0 2446.39 4147.2 3079.5 234.9 393.1 366.3 994.3
87.9 1.7% 0.18 4948.25 4530.6 1456.2 1 805.8 132.3 939.1
3.6 0.1% 0.39 2713.17 3091.1 1128.2 475.5 820.7 21.6 1317.8
12 0.3% 0.15 3612.66 2584.9 123.4 31 323 14.6 368.6
0.1 0.0% 3.34 3741.55 5231.9 39.7 9.8 269.2 61.1 340.1
6 0.2% 2.7 2981.63 3806.9 255.5 1000.6 20.8 1021.4
32.4 1.6% 0.01 2082.11 1573.3 402.3 1175.8 5.2 1181
-937.5 -8.7% 0.59 10587.65 13328.4 7316.3 907.4 1623.3 219.2 2763.6
113 2.9% 0.42 3455.28 4227.4 2151.7 649.9 1168 155.9 1973.8
-360.2 -11.1% 0.02 3159.26 2422.4 61.6 340.4 159.5 71.3 571.2
10.8 0.3% 8.33 3088.03 3103.7 89.8 412.1 149.2 36.6 597.9
57.5 0.9% 1.07 6021.87 4351.7 344.2 243.9 1561.5 141.1 1946.5
46.7 1.8% 1.07 2465.33 3354.9 544.3 22.8 611 99.8 733.6
-74.5 -2.2% 1.57 2052.63 3208.4 -235.5 483.7 967.4 159.6 1610.7
123.4 2.9% 0.01 4158.22 3253.1 424.1 248.4 495.7 8.7 753.2
97.3 3.3% 0.35 2369.52 3342.2 801 916.7 235 2.3 1154
2.9 0.1% 0 2578.19 692.2 302.3 27.1 0.3 0.1 29.9
2.6 0.1% 3.73 2299.58 4259.6 190 482.4 353.1 55.7 891.2
235.3 6.5% 0.28 3429.72 3391.3 2588.9 108 1035.9 118.4 1262.3
22.9 0.8% 1.41 2173.79 5927.6 434.1 408.3 318.8 56.5 798.3
238.7 5.6% 0.45 3783.06 4791.5 6160.8 13.1 966 204.5 1183.6
64 2.2% 0 2412.21 2395.1 391.3 391.8 248.7 125.7 766.2
14 0.7% 1.05 1741.96 1244.9 126.6 30.5 218.5 3.6 252.6
179.8 6.2% 0.31 1656.42 3244.1 1609.6 448.2 1172.3 671.7 2292.8
97.5 3.4% 0.3 2331.85 3219.2 2960.3 1088.8 2.1 37.9 1128.8
14.2 1.0% 0.91 1359.08 1016.7 226.4 66.7 242.3 29.1 338.1
10.9 0.5% 0.31 2113.78 2459.7 367 20.8 724.8 16.2 761.8
39.1 2.0% 0.06 1280.38 1963 1107.2 571.8 222.2 31.7 825.7
6.6 0.5% 0.62 1259.08 1065.7 332.5 19.4 513.7 57.4 590.5
-22.8 -1.0% 0.07 2339.39 2603.8 4395.5 624.5 371.6 351.3 1347.4
7.3 0.5% 3.23 1492.06 2455.4 130.1 69.5 1111.1 22.2 1202.8
42.7 2.0% 0.43 1588.73 2747.3 911.1 761.5 542.8 49.3 1353.6
-53.2 -4.1% 0.65 1181.71 1464.1 600.4 286.8 452.6 106.4 845.8
409.4 17.7% 0.02 1690.91 2266.6 1244 179 172.2 647.6 998.8
491.6 28.0% 0 1246.84 2234 6361.9 397.4 422.9 69.3 910.4
-24.9 -4.5% 0.65 573.74 798.3 459 165.2 297.9 4.2 472.7
6.8 0.3% 0.56 2196.79 2478.3 220.9 146.2 405.7 53.9 605.8
3.9 0.4% 4.09 915.29 1351.4 456.9 449.7 615.5 12.8 1078
11.8 0.8% 0.91 1254.12 1525.4 197.9 168.7 424.2 40.9 633.8
3038.4 1452.5 360 463.4 388.6 226.7 4.4% 0.29 3058.84 5276
146861 15498.8 8694.5 18308.1 15092.1 9132.6 3.4% 0.4 256172.7 246021.5
44366.8 23197 9294.3 971.1 907.7 548.9 0.5% 0.19 119795 116783
53183.2 25341.2 16446.5 2355.3 2147.8 178.6 0.2% 9.64 101844.1 74333.6
146196.5 82799.1 28706.9 15118.1 14258.3 5201.1 6.4% 1.89 65345.79 77745.8
99108 11822.9 6406 11447.1 5979.7 212.7 0.3% 1.39 69510.69 37798
64439 25586.6 24785.7 4528.6 4492.1 2344.3 1.9% 0.25 120359.8 140741.5
39278.6 23595.9 16631.6 4139.6 3865.3 1887.2 1.5% 0.31 120431.6 153291.2
79681.5 47076.1 4519 9357.1 8388.1 -111.4 -0.1% 2.18 69868.4 74109.1
60948.3 18108.5 3874.2 7508.6 5036.5 1883.3 3.1% 1.56 54627.67 50915.4
6652.3 3386.4 3140.2 565.4 416.8 -2.5 0.0% 0.08 15558.95 2321.6
42824.4 30717.9 5651.5 4824.7 4650.5 751.9 0.9% 1.76 77505.84 25026.2
27901 10959.9 3328.4 -351.3 -962.8 -1873.1 -7.5% 0.66 24062.09 22608.5
273945.3 33339.8 3968 22053.8 17951.7 8451.3 12.3% 0.41 47048.68 73070.2
50767.5 36320 21200.5 2151.2 1950.1 601 2.1% 1.26 27220.42 13984.9
30829.3 5868.6 2436.4 6773.6 5794.6 3179.1 3.7% 0.78 78684.02 119610.3
36272.8 27443.2 23922.8 1614 1597.1 554.1 1.2% 0.06 44803.71 41993
6877.7 2571.6 1472.8 943.5 709.9 180.8 1.0% 0.96 17955.03 10509.1
33914.5 6846.8 2176 8052.8 6475.5 4190.5 11.4% 0 28560.35 38130.3
44741.5 21514.8 5013.5 3172.3 2673.4 1198.3 7.2% 1.24 15255.9 20466.3
19178.8 8027.7 3826.4 2357.3 1371.8 228.8 0.6% 0.76 28432.23 37816
39849 15325.7 9215.8 3432.3 1807.5 294.7 0.9% 0.7 25830.83 38580.8
55856.7 35384.4 22085 1030.1 662.5 150.9 0.2% 0.6 57082.58 170638.3
6752.8 5688.7 2621.8 651.9 607 138.1 0.5% 2.79 26006.06 35505.1
17312.2 3988.9 4397.9 4253.2 3124.4 2176 9.1% 0 16903.06 24527.7
12474.6 12120.8 10122.3 270.9 267.2 85.9 0.4% 0.02 19534.74 11698
23786.4 4935.1 1385.8 5577.6 4742.1 3108.9 15.0% 0.01 14854.68 20314.9
10303.4 6475.8 418 897.3 830.5 137.5 0.4% 2.02 38063.45 16871
45842.6 28122.7 14575.2 4406.4 1018.8 -1097.5 -1.8% 2.04 40877.93 65644.5
5920.1 3572.9 2024.3 511.5 474.4 108.1 0.6% 0.64 16916.78 19745.6
14363.4 4577.9 588.1 2878.4 1811.3 814.8 7.2% 0.77 8673.85 10876.1
7352.9 1808.2 1480 1916.4 1705.6 1116.8 6.0% 0.02 14490.57 20801
11003.2 7534.7 1255.1 158.3 149.8 55.8 2.4% 0.51 2360.09 4894.4
35081.5 20537.2 13489.6 3813.1 3136 1899.2 4.9% 0.33 31280.87 29790
10020.7 1694 1345.4 1946.3 1726.9 1156.3 7.4% 0 10237.48 16470.3
10441 3837.8 1217.1 1302.7 1060.7 602.9 3.5% 0.45 13677.75 17970.7
21044.4 5405.4 1563 1926.3 1568.6 865.5 5.9% 0.28 10462.57 16976.8
58585.9 4709.7 150.1 9357.3 7528.2 4457.3 45.0% 0.26 2477.12 10271.1
4523.5 3497 1389.2 389.6 371.8 130.7 0.7% 1.54 16777.38 20161
5808.3 2114.3 1527.8 1089 966 634.1 5.2% 0.04 8056.45 12705.3
14513 1586 694.7 2857.7 2740.8 1982.9 28.7% 0 4115.41 6548.8
9252.8 1667 1377.5 -46.3 -160.3 -208.8 -110.3% 29.09 353.92 240.9
2394.8 1294.9 115.3 301.1 253.3 127.7 1.2% 0.67 9736.26 12047.8
6041.7 3955.3 466.1 508.5 450.5 83.9 0.7% 2.27 10581.02 12559.1
7039.8 3152.5 1500.1 715.3 503 189.3 2.2% 0.54 7232.64 9463.4
1646.7 582.7 45.8 160 124.4 39.8 0.9% 0.65 4279.14 5662.1
7646.8 2506.3 557.8 1734.3 1476 780 8.5% 0.47 6507.52 9301.2
7486.9 2070.7 573.5 1515.5 1350.3 834.6 9.1% 0.08 5923.81 10096.5
5345 3239.4 550.8 726.9 645.5 174.1 2.2% 1.96 6891.21 9104.4
4479 1358.9 1005.4 825.2 476.3 276.3 3.4% 0.12 6586.58 10013
13917.7 4085.7 3881.4 2979.1 2629.7 1721.6 18.5% 0 6204.26 11263.5
2911.4 575.9 357.6 384.3 376.8 267.1 5.3% 0.06 4530.46 5187.6
8020 1939.5 1069 1384 1069.4 589.4 9.6% 0.22 4233.45 5759.7
3295.7 1678.1 1635.1 370 354 215 3.1% 0 6157.96 6870.2
3592.5 1722 591.9 579 411.4 252.4 4.7% 0.74 4062.69 6070.3
4363.9 2157.2 960 237.8 60.8 52.6 0.9% 0 3599.48 5350.1
2523.3 1379.5 1359.8 364.7 341.9 74.3 2.0% 0.06 3522.88 2756.7
5325.9 740 230.6 143.1 117 72 1.6% 0.11 4288.35 5594.4
1830.2 140.1 38.7 635.3 606.6 372.5 7.7% 0.22 3816 4933.1
3038.4 1452.5 360 463.4 388.6 226.7 4.4% 0.29 3058.84 5276
1468.6 1150.7 819.8 54.5 49.8 12 0.6% 1.04 1979.33 765.9
4118.6 438.8 207.8 1719.1 1697.2 1230.1 29.7% 0 2117.7 6637.6
1930.2 449.4 185.7 117.5 111 75.5 1.7% 0.18 4400.6 5340.1
2024.2 755.2 398.7 98.7 48.5 -8.7 -0.3% 0.34 2906.24 3207.5
438.6 297.6 279.3 99.5 97.5 2.7 0.1% 0.16 2460.06 1183
1182 1090.9 569.4 111 11.9 1.3 0.0% 1.18 4296.49 5510.2
1177.7 824.9 35 110 107.3 6.7 0.2% 2.73 3682.73 3723.8
2116.3 1712.6 1321.4 111.1 109.7 10.4 0.7% 0 1540.36 229.6
12875.1 3049.3 728.1 194.6 42.1 -584.9 -4.4% 0.61 12396.24 16443.6
4298.8 2046.4 244.8 254.9 203.3 17.2 0.4% 0.67 4046.89 2013.6
1025.3 875.2 477.1 -52.6 -57.6 -79.9 -3.3% 0.04 2361.03 439
832.8 545.4 3.6 79.3 65.7 5.6 0.2% 6.73 2951.2 3212.6
2176.8 1727.2 1595.9 127.9 127.8 12.9 0.3% 0.53 4030.37 2496
1111 486.5 87.4 357.2 350.9 205.8 6.1% 0.71 3205.68 3824.5
2722.6 2171.2 330 -811.9 -1122.8 -1375.9 -42.9% 2029.16 3622.5
1410.5 787.6 758.9 174.6 174.5 79.9 2.5% 0.01 3171.18 2826.8
1474.9 619.4 308.8 220.4 215.9 126.5 3.8% 0.34 2649.26 3679.8
304.9 0.2 3.2 2 1.3 0.2% 0 687.69 482
1011 797.9 318.7 76.2 75 26.2 0.6% 2.24 3958.46 4104.9
4109.3 957.1 813.2 217.7 214.6 155.6 4.6% 0.25 3347.2 3307.6
1576.5 921.5 494.9 197.7 111.7 43.1 0.7% 0.81 5256.02 25178.3
10515.6 1395.3 314.2 565.1 398.5 198.2 4.1% 0.47 4103.43 5030.2
1042.8 449.2 368.6 101.5 90.8 59.8 2.5% 0 1973.71 3679.2
289.4 155.3 30.2 30.5 28.9 9.4 0.8% 0.96 1127.12 317.6
2701.1 848.6 312.9 462.6 439.5 330.2 10.2% 0.28 1786.45 3255.8
4517.3 1432.3 399.2 387.7 343.6 121.7 3.8% 0.34 2612.41 4724.7
480.6 209.5 72 38.9 31.8 9.2 0.9% 0.68 944.88 1030.1
1249.9 870.2 719.5 41.9 35.4 12.9 0.5% 0.4 2436.57 3961.5
1552.3 309.9 59.7 118.7 68 27.8 1.4% 0.14 1284.46 1862
702.3 355.1 204.1 35.3 31.6 10.2 1.0% 0.45 997.83 758
5151.2 568.2 57.2 39.8 2.4 2.4 0.1% 0.06 2624.98 1854.3
1218.6 867.1 589.1 49.6 48.8 8.9 0.4% 3.39 2401.9 2841.6
1768.8 809.3 177.3 211.9 171 78 2.8% 0.64 1998.3 3409.3
1326.4 672.7 191.6 85.2 57.6 11.7 0.8% 0.55 1282.14 1605.3
2625.9 1118.4 519.3 692.1 619.1 453.3 20.0% 0.02 1537.55 3393.4
7157.3 637.5 99.6 488.9 435.7 155.7 7.0% 0.05 1562.55 2677.2
1547 175.7 138.6 79.9 40.2 1.4 0.2% 0.25 828.69 565.6
780.2 556.9 272.8 52 44 7.3 0.3% 1.11 2421.61 3544.9
1385.3 780.7 142.2 153.9 137.3 37.9 2.8% 1.27 1123.82 1615.7
831.7 535.2 367 52.3 37.4 3.1 0.2% 0.96 1329.91 1379.7
1443.6 436.2 358.1 820.4 1614.7 2910.8 1189.4 680 445.1 323
80938.9 5405.2 12524.9 3293.4 22811.6 166136.1 20969.9 9952.4 30803.7 26698.8
14332.5 28260.1 9534.1 4289.9 44615.8 67397.7 43366.3 6889.4 1188.2 1062.2
27.3 397.1 37843.2 185.4 39577.4 51367.2 20701.8 11543.1 2369.5 184.8
37671.8 6083.6 31138.7 4057.2 41279.5 149120.4 87850.2 24291.8 13372.5 12485.6
38085.3 8731.3 13306.5 469.6 24346.9 104899.5 9561.7 4786.9 11860.5 5528.6
30746.1 32783.2 1686.6 34470.1 68646.1 28345 27321 5694.3 5475.3
16097 15659.2 19945.5 767.2 36557.2 46486.5 29135.2 19839 4637.5 4402.6
24934.6 8656.7 31591.2 1040.9 47425.4 81230.6 41612.2 4074.8 8517.8 7806.8
16447.5 416.5 3993.7 5256 9670.6 68947.2 18351.6 4887.7 7823.8 5208.9
2651.4 1330.8 394.9 684.3 2410 6927.6 3788.9 541.7 99.5 98.3
7758.1 36051.9 908.9 37756.6 43184.6 34117.7 6547.8 1908.9 884.7
6220.7 594.7 4735.5 723.7 6053.9 20920.4 11527.3 3457.6 -1956.3 -2714.8
133077.9 3786.2 10748 9243.8 61712.9 284981.6 35809.5 3878.3 22455.9 18126.5
5170.1 707.4 44714.5 4486.2 49915 59788.2 40092 25133.4 2305.2 1737
38370.6 9331.6 252.1 18820.9 28404.6 58040.6 9144.4 2997.2 9945.4 8673.3
8242.1 454.8 11168 11145.4 22768.2 30173.1 20576.5 19295.1 2046.8 1443.5
2778.7 249.6 1908.3 964 3121.9 6889.5 2035.8 1386.7 766.3 566.6
29265.6 565.4 2256.6 6088.9 8951.2 41211.5 9579.5 4171.3 10324.4 8608.3
15653.6 1479.7 5169.6 964.4 7649.6 33609.2 17109.1 2458.5 2511.7 1982.5
7607.5 3527.7 360.5 50.2 3938.4 18773.5 8578 3423.6 2036.7 850.6
12839.4 14180.2 4289.2 298 18767.4 33368.4 17330.3 12019.7 3947.2 3075
25477.1 37351.6 2440.4 1563.7 41355.7 69388.9 41877.5 27799.9 6777.2 6437.8
1243 3348.9 4571.1 1018.8 8938.8 9669.2 8185 4651.2 756.7 720.8
13252.7 7054.4 864.7 5209.2 13128.3 19309.7 4776.8 5204.6 3198.4 2548.4
366.2 2.4 2847.5 5352.2 8202.1 9167.9 8768.9 7860.6 137.9 124.2
18400.4 237.6 1258.8 1484.4 2980.8 26360.4 6218.7 1471.5 7012.3 6016.8
3314.3 254.9 4942.1 617.5 5820.7 9848.6 5937.3 1651.5 437.1 369.5
9581.6 14312.5 4789.7 506.6 19614.7 50492.3 24699.8 14916.6 5246.7 2740
2863.5 1621.2 2655.5 645.8 4922.5 6948.9 3845.1 1968.4 659.7 593.5
7148.5 386.9 575.1 156.8 1154.6 16631.6 3278.8 833.8 3176.8 2002.1
6343.6 2743.2 3376.8 157.9 6277.9 9666.2 2615.7 2208.5 2291 2057
3016 644.9 2621.8 403.3 3671.6 5730.1 2540.9 364.1 1298.5 810.8
11254.9 4044.9 11541 1477.9 17063.8 34627.6 18511.1 13150.9 3651.3 3013
8549.5 3247 2053.3 417.9 5718.2 11694 1864.2 1459.2 2398.2 2133.8
5085.6 1318.9 4224.1 117.3 5662.9 12444 4642.4 2139.6 1757.1 1523.8
15397.3 2982.8 159.8 317.8 3460.4 22138.5 5226.4 1659 2198.9 1799
44929.2 1123.4 1290 8061.7 10482.6 58493.6 3225 137.9 10177.1 8385.7
1006.3 923 3808 271.3 5002.3 5310.3 4223 2304.7 393.4 387.5
3980.2 2731.9 1224.3 97.6 4082.2 6062 1951.1 1431.1 1307.1 1187.2
9196.4 875.2 510.6 8161 9557.2 21037.8 1364.8 739.5 972.8 912.4
-831.9 59.4 4703.8 42.5 4805.7 8355.9 1707.4 1371.9 -904.3 -983.9
1148.1 498.4 508.2 257.5 1493.6 2320.8 1114.4 51.9 324.1 271.7
1284.4 1012.2 4042.2 149.6 5204 7387.5 4923.1 1350.4 611 536.8
3478.8 1961.5 2576.1 146 4683.6 7879.6 3961.2 2260.1 877.3 707.9
1109.1 51.8 736.2 83.5 871.5 1805.3 585.3 39.8 246.1 215.7
5020.4 2631.1 938.8 65.1 3635 7680.9 1986.2 396.1 1619.3 1328.7
5243.7 1291.8 2247 546.5 4085.3 8636.4 2652.9 764.3 1817.7 1636.3
1126.9 1277.4 3120.8 296.8 4695.6 5963.7 3830.5 576.6 678.3 610.7
2700.3 2691.7 8.6 29.5 2734.1 4921.6 2083.2 1641.8 933.5 738.6
8898.4 2556.2 6064.4 846.2 9466.8 17607.7 5632 5000.2 3368.1 2806.7
2642.7 451 579.8 143.2 1174 8822.1 631.4 423.6 467 458.8
4959 2020.1 1509.5 424.8 3954.4 7048.6 1743.7 1041.2 1016 764.7
1688.3 649.2 1554.3 6.3 2209.8 2879 886 743.4 296 239.5
1839.7 1144.6 795.1 166.3 2242.5 4254 2160.9 917.4 760.9 596.8
2228.7 644.9 645.5 1155.8 2446.2 5738.9 1575 1178.7 550 355.8
1147.7 186.2 225.2 4.4 415.8 2193.8 966.6 904.9 199.5 176
3380.7 570.7 1536.6 174.2 2281.5 5630.2 1203.8 443.2 153.5 137.5
1477.6 1049.8 331.4 486.1 1869.7 2524.5 207.7 60.4 673.1 630
1443.6 436.2 358.1 820.4 1614.7 2910.8 1189.4 680 445.1 323
313.7 16.2 1337.8 8.8 1363 1422.4 1104.8 852.4 42.6 38.3
4581.9 508.8 468.2 194 1171 6111 699.6 320.6 2462.1 2427.1
1505.3 247.1 1017.9 127.4 1392.4 2218.9 631.6 432 141.9 113.2
834.5 501.7 804.1 5.9 1321.2 2126.4 753.1 242 82.4 46.5
111.4 31.8 337.1 3.6 372.5 436.4 311.2 297.6 58.6 57.2
39.3 12 246.6 30.3 288.9 1105.9 943.2 294.3 130.1 19.4
263 6.5 861.4 12.9 880.8 1045 689.9 16 108.1 105.4
407.2 204.8 9.8 4.9 219.5 658.4 248.5 212.9 25.1 23.7
11365.4 1415.3 2922.6 291.7 4646.1 17154.9 4238.2 1313.3 629.5 456.7
2438.5 617.2 986.9 58.5 1662.6 4823.8 2251.3 369 56.3 -255.2
39.1 16.1 86.4 46.8 150.9 837.5 480.1 109.3 -14.5 -19.1
100.5 401.8 166.8 37.5 606.1 861.1 542.3 4.6 86.2 70.9
334.3 225.6 910.5 203.2 1370.7 1548.8 1122.3 731.9 88.4 88.2
968.4 45.7 1052.4 67.9 1166 1954.9 931 915.5 810.9 804.8
-450.3 429.9 1339.6 93.7 1863.2 3030.2 2683 282.2 138.9 24.5
477.8 177.1 460.4 6.8 644.3 1138.1 546 526.4 152.5 152.4
917.1 712.1 235.1 2.4 949.6 1211 246.6 125.1 190.1 185.8
304.2 24.5 0.4 0.1 26.8 306.4 0.2 2.9 2
312.1 489.9 131.4 138.7 760 996.9 625.5 30 133.3 114.7
2745.6 150 445 130.6 725.6 3781.2 682.2 237.9 212.8 210.9
678.6 1531.1 1316.9 133.3 2981.3 3872.7 3068.1 2797.7 182 119.2
6413.9 14.7 1214.5 350.4 1579.6 10949.3 3042 245.3 619.6 493.8
527.9 543.4 362.2 53.5 959.1 1230.4 585.5 457.2 136.5 116.9
113 26.8 140.6 5.2 172.6 202.8 86.8 16.4 -6 -7.5
1788.5 736.5 1091.8 643.6 2471.9 3041.8 1054.4 475.1 464.9 433.5
1582.2 1146.2 6.4 72.2 1349.2 2399 780.8 664.6 678.9 617.4
242.7 107.7 278.3 27.8 413.8 550.1 247.1 68.3 49.4 41.6
491.8 52.1 818.6 10.6 881.3 1424.8 891.6 745.5 130 123.1
1067.2 568.8 205.7 11.9 786.4 1590.8 434.8 98.6 23.3 -25.5
292.7 17.2 452.9 34.7 504.8 613.2 309.1 191.9 10.3 3.7
4497.5 622.3 371.2 351.2 1344.7 5136.9 566.6 70.6 1.7 -9
134.3 69.6 1795.7 25.5 1890.8 1938.8 1596.1 1083.2 71.8 71.7
1009.2 937.1 588 48.5 1573.6 2021.1 899.7 471.8 249.5 195
702.4 319.2 535.1 139.9 994.2 1456.3 702.5 214.6 112.3 73.5
2001.2 223 58.4 766.6 1048 3170.7 953.9 775.8 1063.5 930.9
7216.4 404.5 485 44.8 1579.9 8227.6 366.9 147.8 1451.1 1390.7
425.5 137.1 188.3 2.8 328.8 1410.4 162 12.5 41.3 7.7
227.4 126.5 875.1 36.3 1037.9 1148.2 917.9 457.6 33 25
1288.6 521.3 698 41.2 1260.5 2348.6 891.1 198.8 191 178.7
179.1 134.7 287.5 6.4 428.6 686 423.2 172.1 39.7 28.4
Annual Finance StandAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual FinAnnual Fin
Rs. Million Times Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
Profit afterNPM Debt to equCost of gooNet sales Net worth InventoriesReceivableCash and bCurrent ass
187.4 3.6% 0.16 3312.58 5768.1 2194.4 529 578.7 1358.8 2466.5
17056.7 6.9% 0.27 220073.5 305809.8 97204.7 4911 16996.9 8645.2 31510.4
570.6 0.5% 0.31 115276.9 159121.5 14494.5 21044.5 8780.3 688.6 32983.9
-1658.2 -2.2% 629.11 74722.27 100207.2 435.6 2.5 38603.5 1442.7 41235.5
2216.4 2.9% 1.91 64070.83 95292.5 39083.9 13093 27339.3 5246.6 63923.4
435.6 1.2% 1.37 32974.42 41820.1 39106.3 10872.3 4990.5 373.3 18167.3
2908.7 2.1% 0.23 136127.4 181883.9 32194.9 32820.4 2918 35738.7
2083.5 1.4% 0.44 150529.8 148423.8 16894.6 10894.8 22885.3 1200.9 34981.3
4251 5.7% 1.67 57498.38 74635.9 28821.3 8121 27622.5 692.4 36439.9
2195 4.3% 1.43 44329.34 61730 18462 567.8 4441.3 6010.8 11025.1
-32.7 -1.4% 1.22 2167.47 1865.9 2476 63 162.4 225.4
-2264.2 -9.0% 3.31 24341.37 1339.9 -22573.1 34502 8.1 34510.1
-3623.9 -16.0% 1.29 21674.88 29468 4861.5 2785.7 6622.5 579.8 10047.9
8628.6 11.8% 0.45 53400.99 80732.6 94276.5 3869.7 11916.6 7226 58800.2
654.3 4.7% 1.33 12271.77 18475.6 5627.6 43752.5 5058.7 48811.5
4826.4 4.0% 0.39 108162.9 150723.6 46427.1 11470.4 524.8 5574.5 17569.7
645.1 1.5% 0.13 41578.06 41678.8 8669.1 430.8 11595.2 6060.3 18086.3
97.5 0.9% 0.94 9874.86 6013 3311 138.5 1867 513 2518.5
5710.7 15.0% 0 27378.89 45336.5 35129 560.4 2571.5 5583.3 8717.8
903 4.4% 0.85 17540.5 31837.5 16158.1 2272.2 10461.1 788 13552.4
-199.4 -0.5% 0.76 30961.46 44247.6 9533.7 3284.2 560 63.7 3907.9
1557.5 4.0% 0.53 29600.59 42112.9 13882.3 14521.6 1822.5 443.1 16787.2
3682.8 2.2% 0.49 142757.5 184484.2 30962.7 44174.1 3240 2152.9 50893.6
174.8 0.5% 2.62 34581.38 40739.1 1420.1 2926.2 5788.2 1220 9934.4
1587.5 6.5% 0 17223.35 26151.3 14787.1 7621.1 1282.4 5884.9 14788.4
57.2 0.5% 0 12083.63 12057.6 385.2 3570.4 3733.6 7304
3934.3 19.4% 0 12997.62 22305.2 20953.5 240 1299.4 2850.2 4389.6
48.3 0.3% 1.4 16636.42 19536.9 3343.9 379.7 2921.2 485 3785.9
535 0.8% 2.13 43955.06 71543 10931.1 16912 6034 739.4 23685.9
193 1.0% 0.55 18737.11 22469.7 3166.7 2566 3888.8 16 6470.8
1011.9 9.3% 0.77 8011.68 13703 8789.2 421.6 1453.6 244.8 2138.2
1446.2 7.0% 0.01 16458.35 23105.7 7516.2 3105.1 4703.6 59.1 7873.7
363.9 7.4% 0.12 5106.57 6092.8 3154.7 721.1 2561.4 368.9 3654.6
1886.3 6.3% 0.1 23502.71 25066 12228.5 4660.9 11964.8 2210.4 18836.1
1430 8.7% 0 10646.07 17454.6 10035 3671.8 2522.9 983.9 7178.6
877.1 4.9% 0.43 13894.04 16726.4 5597.4 1565.2 4994.2 66.8 6626.2
1068.7 6.3% 0.25 11826.8 20553.1 16153.7 3391.5 253.5 304.1 3949.1
5268.9 51.3% 0.14 2535.28 13311.9 50571.9 1234.6 1304.2 3645.3 6215
144.5 0.7% 1.3 19548.64 20713.1 1700.5 1378 1588.7 309.6 3276.3
763.9 6.0% 0 8356.79 14081.7 4715.6 3034.4 1796.3 200.1 5057.1
572.2 8.7% 0 4591.86 5609 7336.4 565.6 712.2 7753.4 9041.5
-1073.2 -445.5% 388.43 265.1 -997.5 18.6 4719.2 34.9 4772.7
115.1 1.0% 0.5 11592.94 12453.3 1961.9 529.9 649 632.1 1811
92.5 0.7% 2.37 11671.87 13990.9 1363.6 1022.3 4420.2 151.2 5593.7
317 3.3% 0.44 7709.44 10043.5 3778.8 1997.1 3253 183.8 5433.9
116.9 2.1% 0.54 5299.34 4596.8 1114.1 126.2 662.9 69.2 858.3
705.3 7.6% 0.31 6502.81 9678.6 5718 3840.7 1329.8 128.2 5298.7
1039.7 10.3% 0.07 6250.31 11824.7 6049.4 1608.9 2710.4 348.1 4667.4
184.1 2.0% 2.07 8268.34 9023.3 1295.6 1648.1 3095.4 341 5085.2
439 4.4% 0.13 8234.5 12216.6 3474.5 3071.1 11.2 196.4 3278.8
1887.5 16.8% 0 7676.77 14875.5 10651.5 4893.1 8348.1 664.2 13905.4
321.5 6.2% 0.05 4644.74 4753.6 2890.5 512 656.9 226.8 1395.7
441.6 7.7% 0.13 4346.06 5757.6 5114.2 1735.3 1927.8 181.1 3844.2
152.5 2.2% 0.07 6111.64 6256.9 1778.8 644 1819.3 123.7 2587
306.4 5.0% 0.59 4554.12 7468.7 2684.9 1266.8 1316.7 161.9 2806.8
200.5 3.7% 0 3399.79 5701.1 2469.3 1147.7 615.1 1259.2 3022
93.7 3.4% 0.07 2842.64 1564.6 1245.7 2697.2 1.7 446 3144.9
75 1.3% 0.19 5291.87 5642.9 3415.7 531.4 1712.7 146.5 2390.6
385.6 7.8% 0.29 3829.84 7465.6 1941.6 1520.3 822.7 114.1 2459.1
187.4 3.6% 0.16 3312.58 5768.1 2194.4 529 578.7 1358.8 2466.5
0.5 0.1% 0.77 721.85 1041.5 315.6 24 1559.7 4.4 1588.3
1746.5 26.3% 0 3497.25 6868.6 6033.9 514.3 440.7 187.8 1142.8
69.8 1.3% 0.11 5237.3 5248.1 1559.6 147.4 1095.1 184.2 1426.7
-17.5 -0.5% 0.66 3032.03 1273.9 734.1 566.1 563.2 3.1 1141.9
-12 -1.0% 0.11 1096.33 550.5 113.3 35.3 308.7 9.5 353.5
1.6 0.0% 3.99 4525.8 5880.4 39.9 209.9 266.7 62.4 539
7.5 0.2% 2.55 3588.29 3274.3 241.2 129.1 867.9 6 1003
5.9 2.6% 0 242.75 207.6 409.7 5.2 1.1 2.4 8.7
77.8 0.5% 0.35 15021.35 24310.6 13023.6 1985.4 4719.2 293.6 7027.4
-605.6 -30.1% 0.74 2048.83 379.1 -1240.3 264.9 407.4 20.5 692.8
-21.1 -4.8% 0.05 432.91 235.6 40.4 21.7 93.5 81.9 197.1
8 0.2% 6.38 3056.01 3547.4 104.1 457.3 191.6 74.2 723.1
-9.9 -0.4% 1.32 2405.04 1257.6 215.9 266 646.2 146.2 1089.8
637.8 16.7% 0 3697.73 10063.9 985.7 57.1 3453.1 5.7 3515.9
-211.1 -5.8% 2976.78 3992.5 64.8 174.5 1489.5 184 1848
87.2 3.1% 0.01 2785.57 3623.1 554.9 553.5 796.2 20.4 1370.1
109.1 3.0% 0.09 2991.36 4041.1 1061.2 740.2 466.7 107.8 1314.7
1.3 0.3% 0 477.49 242.5 305.2 20.7 0.3 0.1 22.3
49.9 1.2% 1.73 3800.77 4563 316.4 114.8 567.3 62.6 744.7
150.2 4.5% 0.26 3278.08 3098.1 2924.1 182.9 678.9 105.2 967
63.3 0.3% 0.35 24397.05 41069.2 835.7 4852.1 4066 389.9 9313
175.6 3.5% 0.52 4365.01 4516.1 7509.4 21.3 725.4 237.1 983.8
76.2 2.1% 0.06 3079.11 4211.4 572.2 664.4 510 52.5 1226.9
-13.6 -4.3% 0.59 275.78 385.8 116.1 8.7 137.5 3.4 149.6
228.4 7.0% 0.25 2211.94 4014.5 2040.3 805.8 1786.6 516.3 3108.7
390.3 8.3% 0.05 3852.22 5586.8 2739.6 1601.9 7.5 55.6 1789.4
16.3 1.6% 0.8 951.5 1214.4 264 120.6 342.7 36.4 499.7
54.7 1.4% 0.21 3842.87 3487.9 801.4 147.7 953 34 1135.8
-36.4 -2.0% 0.14 1262.95 1581.1 1044.5 517.7 226.6 11.7 756.1
-19.2 -2.5% 0.39 709.45 919.7 295.8 8.7 786 34.7 829.4
-8.5 -0.5% 0.05 1864.22 765.2 4523 623.2 219.5 349.5 1192.2
8.8 0.3% 3.95 2778.77 1990.2 153.5 150 791.4 19.7 961.1
100.6 3.0% 0.41 2554.84 4157 1724.5 1221 1024.9 27.9 2273.8
38 2.4% 0.41 1377.52 1700.6 735.4 260.7 714.3 91.2 1066.2
703.2 20.7% 0 2287.5 4232.9 2956.1 284.5 866.6 282.9 1434
1266.9 47.3% 0 1777.49 2966.6 7615.7 388 770.1 100.6 1321.8
-33.3 -5.9% 0.19 578 728.5 274.8 124.6 275.7 8 408.3
6.8 0.2% 1.21 3503.35 4927.1 277.7 517.4 754.3 367.6 1639.3
73.8 4.6% 0.5 1341.5 1374.5 3889.4 314.1 11.2 325.6
7.1 0.5% 1.24 1273.64 867.3 181.6 132.3 139.2 8.5 280
4151.4 1642.1 867.2 509.9 349.6 181.7 3.2% 0.22 3589.11 6269.8
178486.4 28481.2 16295.7 36865.2 32748.7 20778.5 6.8% 0.15 273415.8 383792.5
60732.7 36317.9 10646.7 914.7 855 488.4 0.3% 0.36 162179.5 285154
54556.6 23233.8 11962.9 2675.6 2349.7 388.6 0.4% 40.62 100638.2 82623.5
156731.6 97517.7 33879 13104.6 10369.2 1970.3 2.1% 1.71 82021.24 153388.9
111407.5 10505 4854.6 12528.8 5544.8 -121.9 -0.3% 1.47 36353.19 45615.1
64703.9 23377.1 22309.3 5730.4 5644.6 3192 1.8% 0.21 176856.3 223911.8
45648.4 27433.5 16596.6 4384.2 4050.5 1839.2 1.2% 0.48 141717.5 168540.5
94987.3 31311.4 5109.1 10121.4 9350.9 4801.7 6.4% 1.95 56789.46 100953.4
71574.3 19522.3 4551.2 9402.5 6678.6 2913.6 4.7% 1.26 53527.44 77355.3
2855 230.3 120.9 124.2 122.6 -17.2 -0.9% 0 1855.79 74.9
39063.7 30829.2 4670.2 2513.2 -29781.8 -30398.4 -2268.7% 1323.29 212.6
25168.9 16652.5 6214.6 -4256.6 -5103.1 -6315.7 -21.4% 2.13 29070.17 35798.3
261254.7 53981.5 5287.9 21931.2 17139.1 8617.1 10.7% 0.63 56300.98 84065.8
58587.7 41557.8 25368 7965.4 1968.7 766.3 4.1% 1.35 16171.35 28411.3
56230.1 6367.2 3470.4 14111.7 12558 7846.8 5.2% 0.09 134945.4 199667.4
27285 17540.3 14180.5 1243.3 1223.3 427 1.0% 0.38 40893.73 32361.5
6418.6 985.4 301.4 814.4 679.7 246.9 4.1% 0.75 4613.68 3954
49459.4 11754 5627.7 12149.6 10326 6707.7 14.8% 0 32910.47 57625.1
36764.2 17973.2 5012.1 2902.5 2331 1128.9 3.5% 0.85 29336.33 31345.3
17986.8 7614.3 5117.4 2121.5 978.2 116 0.3% 0.09 30023.97 44505.7
34958 14610.8 11554.7 4359.3 2864.7 1105.1 2.6% 0.52 32670.26 53695
83868.7 47001.5 34242.3 9215.1 8652.6 113.1 0.1% 0.42 153241.6 201217.5
11198.9 9578.9 5045.6 856.5 822.4 205.4 0.5% 2.94 39658.47 45147.3
21532.3 5319.7 5857 4182.6 3548.4 2235.8 8.5% 0 17603.89 29244.5
7979.2 7583.4 6329.1 427.7 121 19 0.2% 1.38 11901.7 147.8
30239.9 7173.1 1539.3 8418.1 7266 4778.7 21.4% 0 13458.4 27883
6567.6 2408.5 266.8 393.8 326.6 30.4 0.2% 0.87 19193.19 18894.3
57560.4 30991.9 20781.1 5558.7 2608.2 1177.9 1.6% 1.7 51425.46 81074.8
9245.4 5904.3 2858.8 939.3 868.8 382.5 1.7% 0.72 21192.39 23515
28148.6 3588.3 1581 4468.5 3839.4 1645.8 12.0% 1.53 10025 17160.8
11931.1 3567.2 3317.3 2016.3 1785.5 1330.9 5.8% 0 18144.86 25630
5842.9 2128.5 135.1 315.6 303.5 138.4 2.3% 0.24 5929.74 6042.5
33964.3 16514.9 10298.5 2681.2 2009.7 1189.8 4.7% 0.07 20152.57 41071.2
14155.2 3178.7 2258.4 3852.5 3555.4 2568.7 14.7% 0 11618.66 19663.1
14373.9 5592.3 2793.5 1477 1193.1 651 3.9% 0.45 13096.29 16890.1
23373.8 5713.6 2229.8 2580.8 2148 1167.3 5.7% 0.24 13907.78 25169.7
89636.8 15819.2 185.5 12305.5 10555.1 6684.3 50.2% 0.6 2844.16 18765.3
3831.4 2081.3 1205.7 388.9 377.2 184 0.9% 0.27 20181.16 19577
7678.1 2786.2 2173.6 1939.9 1819.6 1185.7 8.4% 0 8883.1 17831.8
21433.1 2906.3 1074.5 1477.1 1442.3 783.6 14.0% 0 3939.93 4894.4
8226.8 1659.4 1344.6 -70.1 -147.7 -169.1 -63.8% 338.07 266.1
2924.3 873.3 121 1178.5 1102.6 821.2 6.6% 0.36 11595.12 12380.5
7403.5 4695.1 982.1 676.9 622.7 90.6 0.6% 2.57 12927.06 12328.2
8655 4339 2533 896.3 724.2 329.8 3.3% 0.42 7973.34 10054.7
1857.4 690.2 31.5 140.6 114.1 36.9 0.8% 0.58 4305.4 6434.4
10059 3739.7 854.2 1738.3 1422.2 778.4 8.0% 0.5 6458.5 11488.3
9541.4 2667.4 778.1 1840.8 1600.9 1002.5 8.5% 0.04 7420.8 13411.1
6214.9 4033.2 684.4 733.8 667.7 184.7 2.0% 2.09 8043.49 9753.7
5499.1 1914 1749 1429.6 1194.8 777 6.4% 0 9769.47 14332.5
23961.7 8925.3 6792.3 3877.9 3044 1933.9 13.0% 0.16 10392.21 16179
9522.7 665 410.3 445.2 436.5 310.7 6.5% 0.07 4204.45 5114.2
7240.6 1804.2 1105.8 1315.6 1099.7 679.1 11.8% 0.11 4007.5 6548.2
3392.3 1205.2 1188.8 197.3 170.4 104.2 1.7% 0 5676.78 6992.6
5231.1 2127.1 1313.2 874.2 710.3 379 5.1% 0.26 5647.13 7967.5
6196.8 1666.1 1273 594.6 441.3 259.1 4.5% 0 3522.83 7247.3
4686.2 3427.6 3078.3 229.8 161 98.1 6.3% 0.03 1515.97 3776.8
5677.6 1208.5 582.6 156.7 139.3 64.2 1.1% 0.15 5314.69 5370.6
3333.5 632.8 77.1 721.8 676.8 416.5 5.6% 0.38 6228.4 7697.6
4151.4 1642.1 867.2 509.9 349.6 181.7 3.2% 0.22 3589.11 6269.8
1644.2 1325 1076.9 6.8 3.1 1.9 0.2% 0.75 1036.82 589.6
7495.6 580.3 382.6 2627.2 2583.7 1829.6 26.6% 0 3649.72 5237.5
2742.2 1061 921.8 218.8 123.4 55.7 1.1% 0.07 5131.41 6114.7
1957.5 660.7 140.9 -2.6 -74.2 -100.5 -7.9% 0.77 1221.52 1751.3
415.4 293.2 289 14.6 13.2 1.8 0.3% 0.04 530.55 70.8
1481 1273.1 563.4 144.2 27.4 1.5 0.0% 4.9 4682.78 6209
1145.5 797.7 83.3 80.6 77.4 -21 -0.6% 2.76 3146.95 2518
414.3 1.4 9.3 7.8 2.4 1.2% 0 210.11 758.3
21213.8 4828.2 2026.9 1123.8 869.9 323.5 1.3% 0.42 22242 29885.9
1282.3 2420.1 364.2 -2172.3 -3563.6 -3678.8 -970.4% 452.96 88.6
850.1 491.6 98.2 10.5 4.5 1.4 0.6% 0.03 226.88 86.2
1015.1 687.9 10.8 97.5 81.6 4 0.1% 8.08 3352.73 3698.9
1298.2 964.1 620.3 -18 -73.7 -118.5 -9.4% 1.88 1301.06 370.4
4924.1 3706.1 3617.9 417.3 411.7 277.1 2.8% 0.13 9849.41 3581.4
3026.7 2272.4 478.4 1148.4 812.7 509.2 12.8% 26.74 3171.1 4437.5
2078.4 1135.2 1115 224.6 224.5 116.7 3.2% 0.01 3539.82 4660.4
1553.4 441.3 334.9 226.7 221.6 145.5 3.6% 0 3289.03 4710.7
306.7 0.1 1.6 0.7 0.4 0.2% 0 239.43 244.7
1044.1 698 73.5 101.4 80.3 -2.7 -0.1% 1.83 4173.32 4779.9
4387.8 809 391.5 295.2 248.8 177.1 5.7% 0.23 3058.02 3142.8
10392.7 9437.4 9341 306 258.7 162.4 0.4% 0.04 40152.43 27567.5
10403.1 1107.6 421.6 904.8 619.3 344.8 7.6% 0.19 4194.34 5221.1
1579.5 826.6 616 161.9 140.3 89.6 2.1% 0.24 3500.75 4828.5
177.1 58.6 7.4 11.8 10.3 3.1 0.8% 0.41 329.95 289.4
3798.7 1498.9 836.5 510.1 461.9 254.4 6.3% 0.18 2761.61 4223.7
3898.8 1113.6 1030 570.7 486.6 310.8 5.6% 0 4480.35 7480.2
664.4 289.7 62.7 60.4 52.4 21.3 1.8% 1.09 1116 1403.1
1698 849.2 775.8 109.1 101.2 61.8 1.8% 0.04 3384.73 3557.1
1710.4 433.1 113.3 51.7 -0.2 -23.4 -1.5% 0.16 1086.11 1617.9
911.6 601.2 361.5 27.9 25.2 4.9 0.5% 0.8 856.03 224.2
4948.8 376.6 52.9 86.1 69.8 25.1 3.3% 0.05 788.4 164.9
1018.5 658.4 272.8 73.5 73.4 9.7 0.5% 2.39 1923.61 2105.8
2855.1 963.8 411.2 430.6 363.7 212.1 5.1% 0.32 2980.34 5716.4
1548.4 703.3 396.8 84 46.5 33 1.9% 0.42 1547.41 1559.1
4107.8 867.3 817.2 1658.4 1468.5 1023.1 24.2% 0 2655.08 5332.5
8936 606.1 319.7 778.2 726 463.7 15.6% 0 1873.18 3589.9
2198.2 310.4 115.3 83.8 26.4 -60.4 -8.3% 0.22 779 771.5
1916.1 1613.7 1361.1 102.3 96.6 50.3 1.0% 0.58 4806.14 4823.1
5190.5 1213.1 122.5 303 295.4 149.1 10.8% 0.25 1117 1762.5
555.8 269.8 111.8 31.5 20.1 2.4 0.3% 1.04 797.36 1247.3
2343.4 553 835.7 1256.2 2644.9 4222.5 1525.5 730.1 576.3 426.4
100660.7 5694.4 15971.9 37622.8 59289.1 177890.6 24676.1 13120.3 38394.8 34282.4
14892.5 5068.3 8092.9 562.4 16167.1 51232.2 26964.8 10337.6 2188.8 1954.9
-8352.3 1.6 22393 1371.6 24909.6 38212.1 15816.7 11629.2 -634 -7116.4
32488.1 19125.8 56091.5 3497 78714.3 149479.4 102180.3 60711.2 17383.1 15899.5
39582.2 12453.3 5828.6 264.8 20831.2 122594.7 15113.3 6608.5 13610 5918.1
33281.6 47348.4 946.9 48295.6 75975.1 33919 29478.2 5520.2 5429.8
16039.4 15329.7 24591.8 1212.9 41134.4 53277.5 35812.3 23867.5 4371.9 3876.1
32379.9 13360.1 51790.2 620.9 65826.7 161534.8 63158 15825 14460.8 13035.8
21740 694.1 5959.5 7739.4 14437.6 76621.2 21299.9 5303.5 11227.4 8314.5
2503 4 1.7 5.7 2678.1 145.6 29.8 55.3 49.6
-29818.4 36445.9 80.8 36526.7 40512.2 31203.9 4976.5 32385.2 -6732.4
2788.3 853 4911.3 1553 8168.1 20401.9 13107 4880.7 -29.7 -954.1
97410.6 3826.3 12779 6235.8 59865.8 261911.3 58549.1 6627.8 22534.9 17818.1
2080.7 26835.6 3390.3 30226.1 40099.9 22415 9025.4 3381.8 -2051.5
55944.8 15762.2 851.5 2146.9 18760.6 70010.4 11731.8 5268.4 17018 15024.8
8731.2 333.4 13448.2 1375 15156.6 20312.7 11172.5 3858 929.8 907.5
3334.4 358.4 1945 390.4 2693.8 6592.1 1205.8 546.9 681.1 316.9
41298.5 545.9 2718.7 6073.9 9389.7 59729.6 15279 7842.8 14046.5 12009.9
16058.6 1316 4554.6 639.6 6751.3 30539.6 9700.7 5836.1 1658.6 1076.8
9776.5 10535.5 523.7 167.3 11226.5 25123.3 14883.5 12639.4 2978.9 1619.7
16413.8 19766 2135.9 999.1 22901 46383.6 22640.5 18497.8 5399.6 3425.7
38519.5 50655.9 4218.5 2529.4 59589.8 106687 60979.6 29373.2 11456.1 10401.3
1763.3 3013.9 6454.2 1180.7 10648.8 12375.6 10293.5 5074.9 934.5 893.1
17465.3 8390.9 1155.7 8389.9 17936.5 24864.6 5782.6 6277.9 5776.3 5124.7
-111.7 3221 7.2 3228.2 3726.4 3836.7 2094.3 16.8 -349.1
23988.7 191.2 1795.2 4292.6 6279 34603.2 8135.1 2085.1 9741.4 8372.4
3371.4 362.4 2940.2 741.9 4044.5 7522 3009.8 154.2 427.5 360.6
14288.8 19212.8 9691 584.7 29493.1 66354.1 40884.2 24236.5 6667.1 3737.7
3237.6 2628.8 2936.8 94.5 5660.1 8123.7 4714 2399.1 695.5 603.6
11114.8 439.6 1014 1597.6 3070.9 20698.5 4822.4 1303.9 5132.2 4449.7
8996.5 3708.8 5007.4 855.7 9577.8 14018.9 4086.4 3594.2 2417.2 2172.9
3003.7 826.3 2283 314.4 3425 5923.9 2023.4 533.7 177 -77.2
13471.7 6111.5 19775.2 1057.7 26949.7 43664.2 24787 12926 3273 2502.5
11515.2 4047.4 3022.6 625.8 7695.8 15432.9 2989.2 1973.6 3169 2888.1
5920.5 1620.5 4350.4 319.4 6290.3 14570.5 5258 2604.4 1345.1 979.9
16957.9 4894 300.8 510.5 5705.3 25801.8 5406 2607.1 2885.4 2420.7
57388.8 1279.1 2229.1 1612.2 5145.4 89767 13304.5 238.5 16092.5 14284.5
2037.8 360.4 6768.6 411.7 7540.7 8090.5 5959 5122.4 641.7 628.5
5460.2 4840.6 3031 92.2 7963.8 10299.6 4627.9 3079.7 2189.4 2058.9
7591.9 605.1 822.7 6126.1 7564.1 20471.7 1433.8 914.4 950.1 908.1
-1495 10.3 4725.3 31 4766.6 8289.9 1643.1 1329.9 -58.9 -592.3
2121.1 1051.8 833.9 281.1 2171.1 3470.3 1262.4 60.3 432.7 346.3
1409.6 1124.1 3647.2 151 4922.3 6748.5 4077.4 836.2 708.1 655.4
3801.4 2150.1 3378.7 279.1 5807.9 9119.1 4873.6 2933.6 509.5 316.4
1270.1 66.5 731.4 62 859.9 1761.7 391.9 38.1 339.3 304
6116.4 4390.5 1638.9 72.2 6101.6 11453.6 4382.7 812.4 1447.7 1093.1
7001.4 1791.7 3006.3 184.5 4982.5 10939.3 2980.2 941.8 2070.1 1833.9
1415.2 1967.8 3118.3 318.7 5406.7 6604.4 4355.1 972.4 742.6 662.2
4092.7 3289.9 25.7 177.2 3493.3 6322.8 1996.1 1623.7 1422.3 1142.3
11731.6 3283.3 7591.2 814.8 11689.3 23902.4 7492.6 6949 3813.9 2335.4
3184.4 548.8 730.9 163.7 1443.4 11325.7 632.5 430.3 580.3 571
4837.2 1911.5 2245.8 350 4507.3 7891.1 2718.3 1361.8 1177.5 974.8
1992.8 828.8 1940.4 72.6 2841.8 3694.8 1289 1195.3 396.5 382
2876.7 1550 1423.3 97.1 3134.4 5948.2 2556.2 1332.6 660.6 471
3008 1198.2 921 1733 3852.2 6289.9 2225.8 1682.9 985.5 801.8
1327.3 933.5 0.9 6.9 941.3 2648.5 1295.4 1098.4 220.2 157.7
3408.8 526.8 1287.5 551.4 2365.7 5317.5 1223.9 514.2 148.4 122.7
2255.7 1820.8 1065.8 30.7 2920.4 3870.4 780.7 111.2 649.1 603.6
2343.4 553 835.7 1256.2 2644.9 4222.5 1525.5 730.1 576.3 426.4
311.4 10 1446.2 5.1 1461.5 1516.1 1200.8 947.9 1.8 -1.7
6688.3 377.6 425.4 404.1 1230.4 8110.2 857.5 440.7 1688.8 1620.7
1654.9 1207.1 609 212.1 2028.2 3941.7 2176.9 2137.2 181.3 156.6
684.6 544.5 830.9 2.1 1386.9 2196.9 931.5 391.3 62.6 42.2
86.7 10.5 55.2 2.1 67.8 107.8 14.8 14.8 -24.3 -25.6
38.6 215.1 298.6 22.7 536.4 1597.1 1345.6 472.3 169.2 38.7
244.3 23.4 643.4 5.3 672.1 800.7 451.9 288.8 62.6 58.8
414 147 15.8 3.6 166.4 529.5 110.4 108 57 16.2
13669.8 2188.1 6565.4 222.6 9177.3 24277.3 7355 2492.7 1428.9 1077.9
-1256.9 36.2 125.1 10.2 171.5 676.8 1847.3 371.6 302.9 -31.3
-83.2 12.2 68.7 31.2 112.1 640.5 422.6 46.8 -90.9 -112.4
118.6 487.3 222.7 58.9 768.9 1102.9 764.1 10.7 117.3 99.5
94.7 153.2 556 43.7 784.3 1064.4 809.6 391.1 -36.5 -136.3
13158.5 1171.6 888.4 49 2109 18850.5 3075 1257.5 365.1 241.7
348.6 146.7 1883.7 158.7 2189.1 3210.6 2169.9 540.3 427.9 296
590.2 663 647.3 95.2 1405.5 1551.6 806.9 781.9 274.8 274.7
1295.2 1164.1 493.6 27.3 1685 1956.7 599.5 469.5 370.8 364.2
306.4 23.1 0.3 0.1 24.1 307.5 0.4 1.4 0.6
333.6 80.9 209.3 75.7 365.9 586 229.9 102.2 109.9 77.5
3061.4 435.7 144.2 172.8 752.7 4202.2 682.9 547.3 92.4 87.8
869.8 316.1 352.3 82.9 757.6 1669.5 673.9 578.7 186.9 146.1
7661.2 27.4 719 332.8 1079.2 10433.7 1329.8 650.8 470 422.4
589.5 740.6 694.1 30.6 1465.3 1826.5 1019.6 708 179.4 162.1
122.6 10.6 169.5 3.4 183.5 216.6 69.6 14.4 36.6 13.8
2296.8 684.4 2400.6 78.3 3163.3 4191.7 1538 872.9 538.1 482.7
2953.5 2710.8 7.9 98.7 2941.8 4645.5 1606.9 1403.4 325.7 181.4
296.1 124.9 315.1 7.8 447.8 573.3 226.4 121.3 68.2 58.5
864.7 212.5 1057.4 3.8 1274.5 1457.1 536.7 372.8 122.9 112.5
1049.1 508.7 250 21.4 780.1 1735.1 456 128.4 77.9 34.3
130.7 0.7 348.3 1.2 350.2 534 295.5 25 -24.4 -123.6
4435.7 622 194 349 1165 4885.7 363.1 40.6 -10.8 -46
159.8 218 2375.3 12.8 2606.1 2663.4 2297.2 1873.9 53.7 53.6
1999.5 1858.2 1416.8 7 3282 3822.4 1781.8 729.1 562.4 475.8
737 325.5 574.4 108.4 1008.3 1477.4 596.4 362.4 53.9 30.7
4320.8 235.3 1259.5 448.5 1943.3 5393.5 812.5 747.5 2240 2031.6
7989.5 987.5 745.3 70.6 1828.4 9902.7 1056.9 302.1 829.2 779.4
208.1 156.5 278.6 5.6 440.7 2111.5 288.3 110.3 36.9 -3.6
299.8 208 504.2 40 752.2 872.4 559 236.1 90.3 83.7
5983.1 347.5 678.1 453.7 1479.3 7784.4 597.2 358.7 427.4 383.2
195.2 144.8 213 11.3 369.1 613.8 336 190.9 54.9 34.8
Annual Finance StandAnnual FinAnnual Finance Standalone
Mar-19 Mar-19 Mar-19 2015
Profit afterNPM Debt to equCost of gooGWC NWC NWC/GWCC&B DIO DRO
243.7 3.9% 0.12 3895.37 1590.9 342.5 22% 773 50 36
21554.3 5.6% 0.07 351043.7 26798.1 14441.7 54% 3640.9 9 13
814.3 0.3% 0.62 286441.7 41745.5 -3738.4 -9% 1637.7 6 63
-8810.8 -10.7% 82828.8 40402.3 18808.9 47% 147.9 0 101
4872.4 3.2% 0.88 132867.6 47241.7 -46541.1 -99% 2382.5 19 105
240.2 0.5% 1.64 38184.97 40341.8 -949.8 -2% 1044.9 140 13
2623.2 1.2% 0.29 218344.4 27984.7 11437.9 41% 2795.5 0 74
1521.4 0.9% 0.55 161707.3 22354.3 6691.2 30% 289.9 27 43
5452.8 5.4% 2.64 78646.92 38627.8 2540.3 7% 213.6 37 131
4170.3 5.4% 1.02 68208.33 7304.5 -16845.2 -231% 2374.1 2 19
27.3 36.4% 0 98.98 13220.7 -2591.7 -20% 2111 35 32
-6767.3 -3183.1% 181.24 46070.4 4209.2 9% 13448.4 6 150
-2063.3 -5.8% 2.94 35360.19 6047.5 -8950.4 -148% 674.3 9 29
9370.5 11.1% 0.62 58842.4 36271.3 4406.1 12% 7377.4 35 115
-3244.7 -11.4% 2.91 25911.55 58830.2 8868.7 15% 12369.8 10 308
9363.5 4.7% 0.12 180333.2 5756.2 2012.4 35% 360.7 38 1
116.1 0.4% 0.83 31883.41 32895.4 2456.4 7% 14128.8 6 150
22.2 0.6% 0.72 3611.43 5684.6 888.6 16% 1132.4 5 45
7866.7 13.7% 0 43373.11 5527.4 -338.4 -6% 2314.5 5 26
79.2 0.3% 0.42 29952.44 14423.7 462.9 3% 446.1 46 95
787.5 1.8% 0.05 26929.23 3699.1 -4084.4 -110% 49 49 4
1453.7 2.7% 0.52 42183.9 15400.5 3871.6 25% 596.6 177 38
7328.1 3.6% 0.69 165800.7 2267.2 -3182.7 -140% 98.1 36 0
225.8 0.5% 2.79 43825.09 4905.7 335.4 7% 392.8 34 41
3296.6 11.3% 0 18946.53 9817.9 5400 55% 2099.7 158 10
-497.1 -336.3% 147.34 10541.7 -267.8 -3% 7540.2 0 57
5463.9 19.6% 0 17562.71 2912.6 -1433.9 -49% 1451.7 4 23
27.5 0.1% 1.17 18652.42 7284 673.3 9% 1741 11 70
3212.2 4.0% 1.19 58206.91 4513.4 -3317.3 -73% 72 110 3
164.3 0.7% 0.51 22477.49 3660.4 418.5 11% 19.8 31 49
2287.1 13.3% 0.35 12696.46 2429.1 684.7 28% 1342 10 18
1655.3 6.5% 0.01 20348.76 5144.5 2538.3 49% 22.3 71 56
-152 -2.5% 0.26 5886.52 7538.4 476.2 6% 642.3 81 184
1283.2 3.1% 0.06 33601.67 17372.9 448.9 3% 3713.5 79 151
1903.1 9.7% 0 13117.54 4723.7 3324.5 70% 295.4 111 45
463.2 2.7% 0.39 13472.54 4020.2 327.1 8% 170.8 41 66
1274.9 5.1% 0.29 17350.16 2877.4 -688.5 -24% 286.2 100 2
7946.7 42.3% 0.41 4229.12 7225.6 2599.5 36% 4455.7 159 57
358.8 1.8% 0.12 18401.16 3702.7 471.4 13% 255 13 107
1288.1 7.2% 0.16 11578.29 3724.7 2034.3 55% 71.8 119 49
517.7 10.6% 0 3332.65 10292.3 8824.7 86% 8387.9 67 37
-496.4 -186.5% 321.72 4707 3138.1 67% 63.6 6 304
158.1 1.3% 0.51 11476.38 1213.7 253.3 21% 318.8 27 11
45.1 0.4% 2.11 11290.58 3876.5 696 18% 144.4 50 104
73.1 0.7% 0.43 8346.29 3617.2 524 14% 137.6 105 72
160.8 2.5% 0.28 5875.63 1296.4 250.2 19% 85.5 5 62
478.1 4.2% 0.58 8377.36 3257.5 394.5 12% 57.6 136 42
1150.5 8.6% 0.03 8389.14 3169 1233.5 39% 295.2 96 78
137.3 1.4% 1.67 8701.45 3885.5 608.8 16% 413.4 77 131
616.3 4.3% 0.05 11540.91 1936.1 828.5 43% 33.6 127 0
1440.3 8.9% 0.01 11978.07 5262.4 2413.6 46% 665.2 94 191
404.1 7.9% 0.04 4482.49 1596.7 1088.5 68% 584.1 39 36
596 9.1% 0.1 4656.29 4361.6 2717.2 62% 1178.7 179 89
235.5 3.4% 0 6071.93 2217.2 1023 46% 1.7 59 92
211.7 2.7% 0.38 6129.62 1585.6 -235 -15% 124.4 110 20
544.5 7.5% 0 4327.62 1593.4 -635.4 -40% 256.6 96 34
81.4 2.2% 0.05 3717.87 543.7 -616.3 -113% 49.4 12 40
21.9 0.4% 0.19 5067.23 1851.5 1126.2 61% 147.3 41 87
344.1 4.5% 0.47 6477.22 1284.3 878.9 68% 126.8 62 37
243.7 3.9% 0.12 3895.37 1590.9 342.5 22% 773 50 36
-4.2 -0.7% 0.76 583.98 1551.4 253.7 16% 64.8 23 104
1010 19.3% 0 3065.74 459 27.8 6% 68.7 38 12
96.7 1.6% 0.01 6028.4 1592.3 930.3 58% 146.9 19 96
-48.8 -2.8% 0.96 1689.6 1147.9 562.9 49% 22.1 43 77
-26.5 -37.4% 0 93.1 254.3 67.3 26% 44.8 7 13
0.9 0.0% 7.34 4857.96 264.3 -749.1 -283% 8.6 1 21
3.4 0.1% 0.97 2444.07 996.5 196.6 20% 13.1 0 102
4.3 0.6% 0 694.69 1288.8 -693.5 -54% 7.4 20 145
605.3 2.0% 0.54 27122.51 2477.9 -1033.1 -42% 307.2 41 69
-16.6 -18.7% 355.71 1647.9 432.9 26% 106.4 60 103
-122.2 -141.8% 99.29 1290.3 -274.4 -21% 62.6 95 45
14.5 0.4% 7.7 3484.51 668.8 -34.3 -5% 115.2 48 17
-121.2 -32.7% 5.17 384.98 2181.4 319.8 15% 171 24 132
133.1 3.7% 0.09 3134.29 1022.5 307.6 30% 104.5 14 105
18.3 0.4% 4.42 3567.91 2275.8 333.7 15% 207.6 75 189
88.6 1.9% 0.01 4564.56 938.2 294.6 31% 26.9 39 54
235.1 5.0% 0 3691.82 1111.9 656.4 59% 5.7 102 26
0.5 0.2% 0 241.96 8.1 7.9 98% 0.4 1 0
16.4 0.3% 0.32 4422.24 1149.4 27.1 2% 105.2 150 12
7.7 0.2% 0.11 3045.83 1251.3 529.7 42% 227.2 28 94
74.4 0.3% 0 26681.11 636.2 -300.1 -47% 17.3 48 47
242.5 4.6% 0.15 4753.22 936.9 -288.1 -31% 125.2 1 86
92.6 1.9% 0.38 3969.09 684.9 320.1 47% 123 48 36
6.6 2.3% 0.42 223.21 267.8 92.1 34% 13.4 5 37
257.1 6.1% 0.15 2919.51 1348 643.1 48% 25 86 133
204.9 2.7% 0.04 6170.66 813.5 -250.5 -31% 18.8 132 0
31.4 2.2% 0.47 1289.2 388.5 119.8 31% 17.6 20 54
65.4 1.8% 0.19 3426.46 710.6 -73.9 -10% 1.7 7 116
7.3 0.5% 0.15 1088.39 726.8 491.7 68% 18.4 141 40
-162.3 -72.4% 1.85 230.74 594.4 221.2 37% 28.9 6 126
-88.3 -53.5% 0.05 204.84 1364.1 790.7 58% 355.1 102 64
5.7 0.3% 2.43 2059.78 524.2 289.4 55% 5.5 16 100
269.8 4.7% 0.52 4239.19 1081.9 561.9 52% 39.4 157 84
0.7 0.0% 0.39 1439.75 822.6 169.3 21% 138.9 82 95
1481.7 27.8% 0 3293.2 585.1 -509.5 -87% 403.1 32 10
469.5 13.1% 0.05 2303.1 793.8 515.7 65% 53.3 110 80
-53.6 -6.9% 0.31 831.9 348 -67.3 -19% 6.6 49 70
22 0.5% 0.85 4735.32 614.4 131.8 21% 33.3 22 90
183.1 10.4% 0.2 1523.47 911.1 -9.5 -1% 6.3 214 68
13.1 1.1% 0.64 1167.28 325 61.7 19% 38.5 56 23
2016
DPO OC NOC GWC NWC NWC/GWCC&B DIO DRO DPO
49 86 37 1652.3 199.8 12% 771.6 51 34 44
6 21 15 36895 21396.2 58% 21848.9 3 11 10
57 69 12 23073.9 -123.1 -1% 784.6 19 35 23
44 101 57 42224.2 16883 40% 187.3 0 126 50
160 124 -36 35514.9 -47284.2 -133% 1470.7 20 89 109
81 153 72 22596.9 10774 48% 778.4 40 39 30
50 74 25 46230.1 20643.5 45% 1614.5 0 106 72
35 70 35 30160.8 6564.9 22% 497.9 46 44 51
12 168 157 50735.5 3659.4 7% 309 45 162 23
26 21 -4 4500.4 -13608.1 -302% 678.4 2 16 21
63 67 4 2438.7 -947.7 -39% 811 10 6 32
30 157 127 36643.4 5925.5 16% 3570.1 1 139 25
31 39 8 5266.5 -5693.4 -108% 995.5 11 35 37
56 150 94 60283.9 26944.1 45% 8366.3 25 65 31
214 319 105 41193.2 4873.2 12% 9450.5 1 276 193
10 38 29 7036.8 1168.2 17% 328.8 35 1 13
190 155 -35 29264.3 1821.1 6% 10595.6 6 142 193
37 50 13 3455.2 883.6 26% 1124.2 2 36 25
23 32 9 7801.6 954.8 12% 4540.6 7 26 27
28 141 113 23807.9 2293.1 10% 2201.4 91 209 76
50 53 2 4151.2 -3876.5 -93% 52.8 51 3 51
125 214 90 16185.4 859.7 5% 146.2 187 34 132
27 36 8 35977.3 592.9 2% 913.6 315 11 211
37 75 38 6107.4 418.7 7% 888.4 39 40 41
105 169 63 11076.9 7088 64% 3405.1 139 13 90
176 57 -119 11360.8 -760 -7% 9139.9 0 43 192
32 27 -4 3201.3 -1733.8 -54% 1750.3 4 22 33
85 81 -4 5615.8 -860 -15% 701.2 15 36 4
88 114 26 18960.6 -9162.1 -48% 196.1 182 36 188
25 81 56 4037.2 464.3 12% 11.7 35 49 44
18 28 11 969.9 -3608 -372% 121.4 14 12 21
26 127 100 5052.1 3243.9 64% 76.2 51 59 37
49 266 217 8075.8 541.1 7% 646.4 166 615 134
203 230 27 20455 -82.2 0% 3046.2 38 148 171
27 156 130 5426.9 3732.9 69% 312.3 120 46 50
66 108 41 4565 727.2 16% 182.2 34 70 34
62 102 40 3069 -2336.4 -76% 266.3 98 3 57
58 215 157 10642.2 5932.5 56% 5595.1 167 57 21
67 120 52 3621.8 124.8 3% 361.7 17 66 37
63 168 105 4410.8 2296.5 52% 69.9 133 49 73
63 104 41 12682.6 11096.6 87% 11257.7 56 32 54
88 310 222 4893.6 3226.6 66% 33.4 16 1273 332
9 39 30 1346.6 51.7 4% 141.5 31 15 5
22 154 132 4730.2 774.9 16% 201.5 36 118 17
75 177 103 3821.9 669.4 18% 129.5 98 75 77
5 67 62 795.3 212.6 27% 56.3 7 45 3
50 178 128 3720.4 1214.1 33% 114.5 141 39 30
37 175 137 3816 1745.3 46% 594 86 79 37
33 208 175 4080.5 841.1 21% 382 59 132 32
53 127 74 2088.1 729.2 35% 42.8 119 0 59
195 285 90 6968.7 2883 41% 533.2 82 218 246
22 75 54 1600.1 1024.2 64% 556.3 38 40 28
81 268 187 4777.2 2837.7 59% 958.3 194 92 94
86 151 65 2788.9 1110.8 40% 68.2 62 93 102
55 130 74 1642.2 -79.8 -5% 194.2 92 27 54
125 130 5 2465.8 308.6 13% 774.4 80 61 98
119 51 -68 394.3 -985.2 -250% 10.9 4 42 167
21 128 107 1722.4 982.4 57% 107 41 86 19
3 99 96 1316.8 1176.7 89% 498.8 44 24 3
49 86 37 1652.3 199.8 12% 771.6 51 34 44
79 127 47 1401.7 251 18% 67.4 40 111 96
52 50 -2 994.3 555.5 56% 366.3 37 32 33
35 115 80 939.1 489.7 52% 132.3 0 61 14
16 120 104 1317.8 562.6 43% 21.6 61 98 51
17 20 3 368.6 71 19% 14.6 4 36 33
46 22 -24 340.1 -750.8 -221% 61.1 1 20 51
3 102 99 1021.4 196.5 19% 20.8 0 104 4
136 164 28 1181 -531.6 -45% 5.2 0 232 263
33 110 77 2763.6 -285.7 -10% 219.2 28 48 23
20 163 143 1973.8 -72.6 -4% 155.9 62 104 23
133 140 6 571.2 -304 -53% 71.3 44 20 62
3 65 62 597.9 52.5 9% 36.6 49 17 0
123 157 34 1946.5 219.3 11% 141.1 17 106 114
13 119 105 733.6 247.1 34% 99.8 3 74 11
59 264 205 1610.7 -560.5 -35% 159.6 85 106 58
62 93 31 753.2 -34.4 -5% 8.7 24 48 75
27 128 102 1154 534.6 46% 2.3 132 27 44
0 1 1 29.9 29.7 99% 0.1 6 0 0
72 162 89 891.2 93.3 10% 55.7 56 37 37
63 122 59 1262.3 305.2 24% 118.4 11 107 86
49 95 47 798.3 -123.2 -15% 56.5 40 27 48
30 87 57 1183.6 -211.7 -18% 204.5 1 77 29
51 84 33 766.2 317 41% 125.7 64 34 61
9 42 33 252.6 97.3 39% 3.6 8 49 8
44 219 175 2292.8 1444.2 63% 671.7 94 137 65
59 132 74 1128.8 -303.5 -27% 37.9 159 0 58
18 74 56 338.1 128.6 38% 29.1 21 70 23
119 124 5 761.8 -108.4 -14% 16.2 3 114 114
17 181 164 825.7 515.8 62% 31.7 161 41 17
41 132 91 590.5 235.4 40% 57.4 6 155 65
10 166 156 1347.4 779.2 58% 351.3 91 54 8
5 115 110 1202.8 335.7 28% 22.2 13 200 109
36 241 204 1353.6 544.3 40% 49.3 153 80 36
65 177 112 845.8 173.1 20% 106.4 84 118 56
105 42 -63 998.8 -119.6 -12% 647.6 40 27 116
27 190 164 910.4 272.9 30% 69.3 102 76 26
13 119 106 472.7 297 63% 4.2 85 158 71
66 112 46 605.8 48.9 8% 53.9 23 62 43
102 283 180 1078 297.3 28% 12.8 159 182 50
37 79 42 633.8 98.6 16% 40.9 47 102 102
2017
OC NOC GWC NWC NWC/GWCC&B DIO DRO DPO OC
84 40 1614.7 425.3 26% 820.4 49 25 77 74
14 4 22811.6 1841.7 8% 3293.4 8 17 15 26
53 30 44615.8 1249.5 3% 4289.9 87 29 21 116
126 76 39577.4 18875.6 48% 185.4 2 155 47 156
110 1 41279.5 -46570.7 -113% 4057.2 34 141 135 175
79 50 24346.9 14785.2 61% 469.6 61 79 34 140
106 34 34470.1 6125.1 18% 1686.6 0 89 77 89
90 39 36557.2 7422 20% 767.2 42 52 53 94
207 184 47425.4 5813.2 12% 1040.9 49 141 23 189
18 -2 9670.6 -8681 -90% 5256 3 26 36 29
16 -16 2410 -1378.9 -57% 684.3 54 15 22 69
141 115 37756.6 3638.9 10% 908.9 0 244 46 244
46 9 6053.9 -5473.4 -90% 723.7 9 72 54 81
90 58 61712.9 25903.4 42% 9243.8 27 55 28 82
278 85 49915 9823 20% 4486.2 13 755 458 768
35 22 28404.6 19260.2 68% 18820.9 36 1 12 37
149 -45 22768.2 2191.7 10% 11145.4 4 92 161 96
38 13 3121.9 1086.1 35% 964 6 47 36 53
34 6 8951.2 -628.3 -7% 6088.9 7 22 54 29
300 224 7649.6 -9459.5 -124% 964.4 32 100 54 133
54 3 3938.4 -4639.6 -118% 50.2 43 4 42 46
221 89 18767.4 1437.1 8% 298 184 43 156 227
327 115 41355.7 -521.8 -1% 1563.7 135 7 100 142
79 39 8938.8 753.8 8% 1018.8 40 53 55 93
151 61 13128.3 8351.5 64% 5209.2 149 13 110 162
43 -149 8202.1 -566.8 -7% 5352.2 0 67 179 67
26 -7 2980.8 -3237.9 -109% 1484.4 6 22 38 28
50 46 5820.7 -116.6 -2% 617.5 3 64 22 67
218 30 19614.7 -5085.1 -26% 506.6 121 28 127 149
85 41 4922.5 1077.4 22% 645.8 33 51 40 84
26 5 1154.6 -2124.2 -184% 156.8 17 19 36 35
110 73 6277.9 3662.2 58% 157.9 64 62 51 126
781 647 3671.6 1130.7 31% 403.3 62 261 35 323
186 15 17063.8 -1447.3 -8% 1477.9 53 122 173 175
165 116 5718.2 3854 67% 417.9 112 46 50 158
104 70 5662.9 1020.5 18% 117.3 34 87 56 121
101 44 3460.4 -1766 -51% 317.8 96 4 54 100
224 203 10482.6 7257.6 69% 8061.7 161 46 20 207
83 45 5002.3 779.3 16% 271.3 18 72 46 90
181 108 4082.2 2131.1 52% 97.6 120 36 63 155
87 34 9557.2 8192.4 86% 8161 72 27 61 100
1289 958 4805.7 3098.3 64% 42.5 58 7872 1331 7930
46 42 1493.6 379.2 25% 257.5 17 16 2 33
154 137 5204 280.9 5% 149.6 33 122 44 154
173 96 4683.6 722.4 15% 146 95 102 109 197
51 48 871.5 286.2 33% 83.5 4 52 3 56
180 150 3635 1648.8 45% 65.1 146 36 22 182
164 127 4085.3 1432.4 35% 546.5 76 84 45 160
192 160 4695.6 865.1 18% 296.8 61 132 27 193
119 61 2734.1 650.9 24% 29.5 131 0 80 131
300 54 9466.8 3834.8 41% 846.2 133 212 259 345
78 50 1174 542.6 46% 143.2 35 41 33 76
287 193 3954.4 2210.7 56% 424.8 170 91 87 261
156 54 2209.8 1323.8 60% 6.3 38 81 44 119
120 65 2242.5 81.6 4% 166.3 96 50 77 146
140 43 2446.2 871.2 36% 1155.8 66 42 121 109
46 -120 415.8 -550.8 -132% 4.4 21 25 102 46
126 108 2281.5 1077.7 47% 174.2 43 110 33 153
67 64 1869.7 1662 89% 486.1 99 24 6 123
84 40 1614.7 425.3 26% 820.4 49 25 77 74
151 55 1363 258.2 19% 8.8 4 339 227 343
69 37 1171 471.4 40% 194 65 31 41 97
61 46 1392.4 760.8 55% 127.4 18 74 32 93
159 108 1321.2 568.1 43% 5.9 61 92 29 153
40 7 372.5 61.3 16% 3.6 6 64 60 71
21 -30 288.9 -654.3 -226% 30.3 1 17 24 18
104 101 880.8 190.9 22% 12.9 1 82 2 83
232 -31 219.5 -29 -13% 4.9 83 4 86 87
77 54 4646.1 407.9 9% 291.7 37 71 34 108
167 143 1662.6 -588.7 -35% 58.5 73 114 44 187
65 2 150.9 -329.2 -218% 46.8 4 22 28 26
66 66 606.1 63.8 11% 37.5 48 19 1 67
123 9 1370.7 248.4 18% 203.2 25 96 82 121
77 65 1166 235 20% 67.9 5 106 95 110
191 133 1863.2 -819.8 -44% 93.7 62 141 41 203
72 -3 644.3 98.3 15% 6.8 21 55 64 76
158 114 949.6 703 74% 2.4 91 24 16 115
6 6 26.8 26.6 99% 0.1 15 0 0 15
93 56 760 134.5 18% 138.7 45 11 3 57
118 32 725.6 43.4 6% 130.6 16 48 26 64
66 18 2981.3 -86.8 -3% 133.3 37 30 68 68
78 49 1579.6 -1462.4 -93% 350.4 1 89 21 90
98 38 959.1 373.6 39% 53.5 77 43 65 120
57 49 172.6 85.8 50% 5.2 14 65 8 79
231 166 2471.9 1417.5 57% 643.6 133 121 86 254
159 101 1349.2 568.4 42% 72.2 128 1 74 128
91 69 413.8 166.7 40% 27.8 41 98 26 139
117 3 881.3 -10.3 -1% 10.6 6 92 85 98
201 185 786.4 351.6 45% 11.9 161 39 28 199
161 96 504.8 195.7 39% 34.7 7 179 81 186
145 136 1344.7 778.1 58% 351.2 100 60 11 160
213 104 1890.8 294.7 16% 25.5 10 244 151 254
233 197 1573.6 673.9 43% 48.5 148 69 75 217
202 146 994.2 291.7 29% 139.9 86 126 58 212
67 -49 1048 94.1 9% 766.6 42 7 146 49
178 153 1579.9 1213 77% 44.8 87 71 32 158
243 172 328.8 166.8 51% 2.8 70 99 6 170
85 42 1037.9 120 12% 36.3 15 105 56 120
341 291 1260.5 369.4 29% 41.2 152 169 58 322
149 47 428.6 5.4 1% 6.4 37 71 48 109
2018
NOC GWC NWC NWC/GWCC&B DIO DRO DPO OC NOC
-3 2466.5 824.4 33% 1358.8 55 38 90 93 2
11 31510.4 3029.2 10% 8645.2 7 22 24 29 6
94 32983.9 -3334 -10% 688.6 55 23 28 78 50
109 41235.5 18001.7 44% 1442.7 0 159 49 159 110
40 63923.4 -33594.3 -53% 5246.6 65 114 167 178 11
107 18167.3 7662.3 42% 373.3 113 45 50 158 108
12 35738.7 12361.6 35% 2918 0 73 51 73 22
41 34981.3 7547.8 22% 1200.9 27 55 41 81 41
166 36439.9 5128.5 14% 692.4 51 134 32 185 153
-7 11025.1 -8497.2 -77% 6010.8 4 28 33 33 -1
47 225.4 -4.9 -2% 162.4 0 11 22 11 -11
197 34510.1 3680.9 11% 8.1 0 942 131 942 811
27 10047.9 -6604.6 -66% 579.8 40 92 88 131 43
54 58800.2 4818.7 8% 7226 25 56 35 81 46
310 48811.5 7253.7 15% 5058.7 0 970 642 970 328
25 17569.7 11202.5 64% 5574.5 34 1 10 35 25
-65 18086.3 546 3% 6060.3 4 100 124 104 -20
17 2518.5 1533.1 61% 513 7 81 15 88 73
-25 8717.8 -3036.2 -35% 5583.3 7 22 67 29 -38
79 13552.4 -4420.8 -33% 788 35 144 77 179 102
5 3907.9 -3706.4 -95% 63.7 39 5 60 44 -17
71 16787.2 2176.4 13% 443.1 168 16 134 184 51
42 50893.6 3892.1 8% 2152.9 107 7 83 114 31
37 9934.4 355.5 4% 1220 28 55 49 83 34
52 14788.4 9468.7 64% 5884.9 158 18 121 176 55
-112 7304 -279.4 -4% 3733.6 0 108 190 108 -82
-10 4389.6 -2783.5 -63% 2850.2 7 22 42 28 -13
46 3785.9 1377.4 36% 485 8 58 5 65 60
22 23685.9 -7306 -31% 739.4 128 32 157 159 2
44 6470.8 566.5 9% 16 46 66 52 113 61
-1 2138.2 -1450.1 -68% 244.8 17 43 63 59 -4
74 7873.7 4306.5 55% 59.1 65 77 69 142 73
288 3654.6 1526.1 42% 368.9 47 168 9 215 206
2 18836.1 2321.2 12% 2210.4 77 157 170 234 64
108 7178.6 3999.9 56% 983.9 119 54 73 172 99
65 6626.2 1033.9 16% 66.8 42 104 75 145 71
46 3949.1 -1764.5 -45% 304.1 95 5 62 100 37
188 6215 -9604.2 -155% 3645.3 165 40 25 205 180
44 3276.3 1195 36% 309.6 25 28 22 53 31
93 5057.1 2270.9 45% 200.1 127 48 91 175 84
39 9041.5 6135.2 68% 7753.4 48 42 91 90 -1
6599 4772.7 3113.3 65% 34.9 18 6715 1333 6734 5401
31 1811 937.7 52% 632.1 16 19 4 36 32
111 5593.7 898.6 16% 151.2 30 120 29 150 121
88 5433.9 1094.9 20% 183.8 92 120 116 212 95
53 858.3 168.1 20% 69.2 9 47 2 56 54
160 5298.7 1559 29% 128.2 213 50 47 264 216
115 4667.4 2000 43% 348.1 85 89 41 174 133
165 5085.2 1052 21% 341 73 123 30 196 165
51 3278.8 1364.8 42% 196.4 123 0 70 123 53
86 13905.4 4980.1 36% 664.2 195 230 271 425 154
43 1395.7 730.7 52% 226.8 42 48 33 89 56
173 3844.2 2040 53% 181.1 150 121 95 270 175
75 2587 1381.8 53% 123.7 39 100 73 139 67
69 2806.8 679.7 24% 161.9 89 70 93 159 67
-12 3022 1355.9 45% 1259.2 119 40 132 159 27
-56 3144.9 -282.7 -9% 446 446 0 509 446 -63
119 2390.6 1182.1 49% 146.5 36 110 40 146 106
118 2459.1 1826.3 74% 114.1 109 48 6 157 151
-3 2466.5 824.4 33% 1358.8 55 38 90 93 2
116 1588.3 263.3 17% 4.4 10 621 441 631 190
55 1142.8 562.5 49% 187.8 52 23 39 75 37
60 1426.7 365.7 26% 184.2 10 74 64 85 21
123 1141.9 481.2 42% 3.1 96 90 24 186 162
11 353.5 60.3 17% 9.5 16 128 128 144 16
-7 539 -734.1 -136% 62.4 16 17 44 33 -11
81 1003 205.3 20% 6 14 89 9 103 94
1 8.7 7.3 84% 2.4 8 2 0 10 10
73 7027.4 2199.2 31% 293.6 38 83 39 122 83
143 692.8 -1727.3 -249% 20.5 76 123 105 199 94
-2 197.1 -294.5 -149% 81.9 24 100 107 123 16
67 723.1 35.2 5% 74.2 51 20 1 72 71
39 1089.8 125.7 12% 146.2 52 124 121 176 55
15 3515.9 -190.2 -5% 5.7 3 179 192 182 -10
162 1848 -424.4 -23% 184 20 141 56 161 105
12 1370.1 234.9 17% 20.4 63 89 127 152 25
99 1314.7 873.4 66% 107.8 85 44 38 128 90
15 22.3 22.2 100% 0.1 21 0 0 21 21
54 744.7 46.7 6% 62.6 10 47 7 57 51
38 967 158 16% 105.2 21 76 44 97 53
0 9313 -124.4 -1% 389.9 54 44 104 98 -6
69 983.8 -123.8 -13% 237.1 2 55 35 57 21
55 1226.9 400.3 33% 52.5 73 47 67 119 52
70 149.6 91 61% 3.4 10 141 9 151 142
168 3108.7 1609.8 52% 516.3 117 177 121 294 172
54 1789.4 675.8 38% 55.6 138 1 89 139 50
113 499.7 210 42% 36.4 42 110 22 152 130
12 1135.8 286.6 25% 34 15 92 77 107 30
172 756.1 323 43% 11.7 159 47 35 206 171
105 829.4 228.2 28% 34.7 4 337 166 341 175
148 1192.2 815.6 68% 349.5 169 60 14 229 215
103 961.1 302.7 31% 19.7 23 118 42 141 99
142 2273.8 1310 58% 27.9 159 98 53 256 203
154 1066.2 362.9 34% 91.2 64 156 98 220 122
-97 1434 566.7 40% 282.9 41 82 119 123 4
126 1321.8 715.7 54% 100.6 77 98 63 175 112
163 408.3 97.9 24% 8 66 153 61 220 158
64 1639.3 25.6 2% 367.6 45 64 118 109 -9
264 325.6 -887.5 -273% 11.2 0 76 36 76 40
61 280 10.2 4% 8.5 46 45 39 91 52
2019 5 Years
GWC NWC NWC/GWCC&B DIO DRO DPO OC NOC AVG_NPM
2644.9 1119.4 42% 1256.2 53 50 70 103 33 3.6%
59289.1 34613 58% 37622.8 7 17 15 23 8 5.0%
16167.1 -10797.7 -67% 562.4 8 13 17 21 5 0.4%
24909.6 9092.9 37% 1371.6 0 88 46 88 43 -2.4%
78714.3 -23466 -30% 3497 64 162 203 226 23 3.5%
20831.2 5717.9 27% 264.8 120 48 64 168 104 0.5%
48295.6 14376.6 30% 946.9 0 84 54 84 30 1.7%
41134.4 5322.1 13% 1212.9 36 56 57 92 36 1.3%
65826.7 2668.7 4% 620.9 71 212 84 283 199 4.0%
14437.6 -6862.3 -48% 7739.4 4 31 31 35 4 4.5%
5.7 -139.9 -2454% 1.7 0 1 11 1 -9 6.9%
36526.7 5322.8 15% 80.8 0 16902 2382 16902 14521 -1091.5%
8168.1 -4938.9 -60% 1553 10 54 55 64 9 -10.5%
59865.8 1316.7 2% 6235.8 24 56 41 80 38 11.4%
30226.1 7811.1 26% 3390.3 0 412 154 412 258 0.2%
18760.6 7028.8 37% 2146.9 36 2 12 38 26 4.2%
15156.6 3984.1 26% 1375 3 131 38 134 96 1.0%
2693.8 1488 55% 390.4 31 141 48 172 124 1.5%
9389.7 -5889.3 -63% 6073.9 5 19 74 24 -50 13.3%
6751.3 -2949.4 -44% 639.6 16 52 71 68 -3 3.5%
11226.5 -3657 -33% 167.3 133 4 160 137 -22 0.7%
22901 260.5 1% 999.1 190 16 178 206 28 2.2%
59589.8 -1389.8 -2% 2529.4 114 8 66 122 56 -3.1%
10648.8 355.3 3% 1180.7 26 54 44 80 36 0.5%
17936.5 12153.9 68% 8389.9 165 15 124 180 57 8.8%
3228.2 -608.5 -19% 7.2 0 190 125 190 65 -66.9%
6279 -1856.1 -30% 4292.6 4 26 48 30 -18 17.9%
4044.5 1034.7 26% 741.9 7 55 3 62 59 0.3%
29493.1 -11391.1 -39% 584.7 126 46 159 172 13 -1.6%
5660.1 946.1 17% 94.5 43 46 40 89 50 0.8%
3070.9 -1751.5 -57% 1597.6 14 24 41 38 -4 9.8%
9577.8 5491.4 57% 855.7 69 74 67 143 76 5.8%
3425 1401.6 41% 314.4 50 135 33 186 153 2.4%
26949.7 2162.7 8% 1057.7 82 215 173 297 124 4.7%
7695.8 4706.6 61% 625.8 118 59 57 176 119 9.4%
6290.3 1032.3 16% 319.4 44 93 71 137 67 3.6%
5705.3 299.3 5% 510.5 113 5 60 117 57 6.1%
5145.4 -8159.1 -159% 1612.2 130 50 24 180 156 45.5%
7540.7 1581.7 21% 411.7 7 121 96 128 32 1.0%
7963.8 3335.9 42% 92.2 170 68 108 239 130 6.3%
7564.1 6130.3 81% 6126.1 60 56 91 116 26 14.2%
4766.6 3123.5 66% 31 11 6405 1451 6416 4965 -162.8%
2171.1 908.7 42% 281.1 33 24 2 57 55 2.3%
4922.3 844.9 17% 151 33 100 25 133 108 0.7%
5807.9 934.3 16% 279.1 95 121 129 216 86 2.3%
859.9 468 54% 62 5 48 3 52 50 1.5%
6101.6 1718.9 28% 72.2 213 56 39 269 229 6.7%
4982.5 2002.3 40% 184.5 82 86 43 167 124 8.9%
5406.7 1051.6 19% 318.7 85 120 42 204 162 1.9%
3493.3 1497.2 43% 177.2 111 1 55 112 57 4.7%
11689.3 4196.7 36% 814.8 106 176 224 282 58 14.0%
1443.4 810.9 56% 163.7 45 53 36 99 63 6.4%
4507.3 1789 40% 350 159 131 113 290 177 9.7%
2841.8 1552.8 55% 72.6 51 105 73 156 83 2.7%
3134.4 578.2 18% 97.1 95 66 81 161 80 2.7%
3852.2 1626.4 42% 1733 110 51 154 161 7 2.5%
941.3 -354.1 -38% 6.9 128 0 151 129 -23 4.0%
2365.7 1141.8 48% 551.4 37 84 36 121 85 1.0%
2920.4 2139.7 73% 30.7 103 51 6 154 147 5.7%
2644.9 1119.4 42% 1256.2 53 50 70 103 33 3.6%
1461.5 260.7 18% 5.1 4 638 421 643 222 0.2%
1230.4 372.9 30% 404.1 40 25 47 66 19 25.4%
2028.2 -148.7 -7% 212.1 78 39 138 116 -21 1.5%
1386.9 455.4 33% 2.1 135 198 97 332 236 -2.3%
67.8 53 78% 2.1 12 64 17 76 59 -7.5%
536.4 -809.2 -151% 22.7 16 18 36 34 -2 0.0%
672.1 220.2 33% 5.3 3 80 37 83 46 0.0%
166.4 56 34% 3.6 117 12 86 129 43 1.3%
9177.3 1822.3 20% 222.6 32 87 36 119 83 -1.8%
171.5 -1675.8 -977% 10.2 32 193 331 225 -106 -203.2%
112.1 -310.5 -277% 31.2 27 154 103 181 77 -32.1%
768.9 4.8 1% 58.9 51 22 1 73 72 0.3%
784.3 -25.3 -3% 43.7 65 246 167 311 144 -8.3%
2109 -966 -46% 49 65 47 70 112 42 6.2%
2189.1 19.2 1% 158.7 16 161 58 177 119 -7.5%
1405.5 598.6 43% 95.2 59 56 69 115 46 2.7%
1685 1085.5 64% 27.3 120 41 48 161 112 3.7%
24.1 23.7 98% 0.1 35 0 0 35 35 0.2%
365.9 136 37% 75.7 7 16 9 23 14 0.4%
752.7 69.8 9% 172.8 51 17 65 68 3 4.3%
757.6 83.7 11% 82.9 3 4 6 7 1 0.5%
1079.2 -250.6 -23% 332.8 2 53 52 55 3 5.1%
1465.3 445.7 30% 30.6 71 55 68 127 58 2.2%
183.5 113.9 62% 3.4 14 181 19 195 176 0.1%
3163.3 1625.3 51% 78.3 87 210 111 297 186 7.2%
2941.8 1334.9 45% 98.7 183 0 95 184 89 4.7%
447.8 221.4 49% 7.8 37 87 36 124 88 1.5%
1274.5 737.8 58% 3.8 22 108 39 131 91 1.2%
780.1 324.1 42% 21.4 168 56 43 225 182 0.1%
350.2 54.7 16% 1.2 0 219 17 220 203 -14.6%
1165 801.9 69% 349 451 150 29 601 572 -10.3%
2606.1 308.9 12% 12.8 39 418 339 457 118 0.4%
3282 1500.2 46% 7 185 103 73 289 216 3.5%
1008.3 411.9 41% 108.4 78 127 87 205 118 0.2%
1943.3 1130.8 58% 448.5 28 95 90 123 33 22.1%
1828.4 771.5 42% 70.6 170 82 52 252 200 22.2%
440.7 152.4 35% 5.6 70 134 49 204 154 -5.1%
752.2 193.2 26% 40 16 37 18 53 35 0.5%
1479.3 882.1 60% 453.7 95 156 98 250 153 5.8%
369.1 33.1 9% 11.3 53 73 70 126 56 0.6%
CA/Sales CA/Sales
2015 2016 2017 2018 2019 AVG 2015 2016 2017 2018
33% 32% 31% 43% 42% 36% 16% 15% 16% 24%
7% 14% 9% 10% 15% 11% 1% 8% 1% 3%
23% 19% 38% 21% 6% 21% 1% 1% 4% 0%
29% 41% 53% 41% 30% 39% 0% 0% 0% 1%
32% 44% 53% 67% 51% 49% 2% 2% 5% 6%
39% 27% 64% 43% 46% 44% 1% 1% 1% 1%
22% 37% 24% 20% 22% 25% 2% 1% 1% 2%
19% 25% 24% 24% 24% 23% 0% 0% 1% 1%
43% 58% 64% 49% 65% 56% 0% 0% 1% 1%
8% 7% 19% 18% 19% 14% 3% 1% 10% 10%
23% 15% 104% 12% 8% 32% 4% 5% 29% 9%
52% 45% 151% 2576% 17181% 4001% 15% 4% 4% 1%
14% 21% 27% 34% 23% 24% 2% 4% 3% 2%
58% 88% 84% 73% 71% 75% 12% 12% 13% 9%
110% 144% 357% 264% 106% 196% 23% 33% 32% 27%
9% 8% 24% 12% 9% 12% 1% 0% 16% 4%
73% 65% 54% 43% 47% 56% 31% 23% 27% 15%
23% 18% 30% 42% 68% 36% 5% 6% 9% 9%
15% 21% 23% 19% 16% 19% 6% 12% 16% 12%
39% 143% 37% 43% 22% 57% 1% 13% 5% 2%
12% 12% 10% 9% 25% 14% 0% 0% 0% 0%
49% 49% 49% 40% 43% 46% 2% 0% 1% 1%
13% 53% 24% 28% 30% 29% 1% 1% 1% 1%
23% 23% 25% 24% 24% 24% 2% 3% 3% 3%
37% 46% 54% 57% 61% 51% 8% 14% 21% 23%
58% 59% 70% 61% 2184% 486% 41% 48% 46% 31%
14% 15% 15% 20% 23% 17% 7% 8% 7% 13%
23% 14% 35% 19% 21% 23% 5% 2% 4% 2%
25% 32% 30% 33% 36% 31% 0% 0% 1% 1%
21% 23% 25% 29% 24% 24% 0% 0% 3% 0%
18% 9% 11% 16% 18% 14% 10% 1% 1% 2%
30% 27% 30% 34% 37% 32% 0% 0% 1% 0%
166% 345% 75% 60% 57% 141% 14% 28% 8% 6%
55% 53% 57% 75% 66% 61% 12% 8% 5% 9%
34% 35% 35% 41% 39% 37% 2% 2% 3% 6%
26% 27% 32% 40% 37% 32% 1% 1% 1% 0%
22% 21% 20% 19% 23% 21% 2% 2% 2% 1%
68% 107% 102% 47% 27% 70% 42% 56% 78% 27%
34% 20% 25% 16% 39% 27% 2% 2% 1% 1%
36% 36% 32% 36% 45% 37% 1% 1% 1% 1%
117% 184% 146% 161% 155% 153% 96% 163% 125% 138%
187% 2585% 1995% 1800% 1791% 1672% 3% 18% 18% 13%
13% 13% 12% 15% 18% 14% 3% 1% 2% 5%
38% 42% 41% 40% 40% 40% 1% 2% 1% 1%
44% 44% 49% 54% 58% 50% 2% 1% 2% 2%
22% 17% 15% 19% 13% 17% 1% 1% 1% 2%
36% 40% 39% 55% 53% 45% 1% 1% 1% 1%
39% 42% 40% 39% 37% 39% 4% 6% 5% 3%
59% 51% 52% 56% 55% 55% 6% 5% 3% 4%
27% 26% 27% 27% 24% 26% 0% 1% 0% 2%
68% 75% 84% 93% 72% 79% 9% 6% 8% 4%
31% 32% 23% 29% 28% 29% 11% 11% 3% 5%
75% 77% 69% 67% 69% 71% 20% 16% 7% 3%
35% 40% 32% 41% 41% 38% 0% 1% 0% 2%
35% 31% 37% 38% 39% 36% 3% 4% 3% 2%
31% 44% 46% 53% 53% 45% 5% 14% 22% 22%
23% 11% 15% 201% 25% 55% 2% 0% 0% 29%
38% 38% 41% 42% 44% 41% 3% 2% 3% 3%
25% 27% 38% 33% 38% 32% 2% 10% 10% 2%
33% 32% 31% 43% 42% 36% 16% 15% 16% 24%
36% 68% 178% 153% 248% 136% 1% 3% 1% 0%
10% 24% 18% 17% 23% 18% 1% 9% 3% 3%
31% 21% 26% 27% 33% 28% 3% 3% 2% 4%
39% 43% 41% 90% 79% 58% 1% 1% 0% 0%
7% 14% 31% 64% 96% 42% 1% 1% 0% 2%
6% 7% 5% 9% 9% 7% 0% 1% 1% 1%
32% 27% 24% 31% 27% 28% 0% 1% 0% 0%
62% 75% 96% 4% 22% 52% 0% 0% 2% 1%
23% 21% 28% 29% 31% 26% 3% 2% 2% 1%
43% 47% 83% 183% 194% 110% 3% 4% 3% 5%
40% 24% 34% 84% 130% 62% 2% 3% 11% 35%
21% 19% 19% 20% 21% 20% 4% 1% 1% 2%
35% 45% 55% 87% 212% 87% 3% 3% 8% 12%
39% 22% 30% 35% 59% 37% 4% 3% 2% 0%
67% 50% 51% 46% 49% 53% 6% 5% 3% 5%
22% 23% 23% 38% 30% 27% 1% 0% 0% 1%
38% 35% 26% 33% 36% 33% 0% 0% 0% 3%
0% 4% 6% 9% 10% 6% 0% 0% 0% 0%
45% 21% 19% 16% 8% 22% 4% 1% 3% 1%
35% 37% 22% 31% 24% 30% 6% 3% 4% 3%
24% 13% 12% 23% 3% 15% 1% 1% 1% 1%
22% 25% 31% 22% 21% 24% 3% 4% 7% 5%
24% 32% 26% 29% 30% 28% 4% 5% 1% 1%
14% 20% 54% 39% 63% 38% 1% 0% 2% 1%
47% 71% 76% 77% 75% 69% 1% 21% 20% 13%
28% 35% 29% 32% 39% 33% 1% 1% 2% 1%
27% 33% 40% 41% 32% 35% 1% 3% 3% 3%
33% 31% 22% 33% 36% 31% 0% 1% 0% 1%
37% 42% 42% 48% 48% 43% 1% 2% 1% 1%
45% 55% 67% 90% 156% 83% 2% 5% 5% 4%
58% 52% 73% 156% 706% 209% 15% 13% 19% 46%
34% 49% 67% 48% 124% 64% 0% 1% 1% 1%
50% 49% 46% 55% 57% 52% 2% 2% 1% 1%
64% 58% 62% 63% 65% 62% 11% 7% 9% 5%
25% 44% 31% 34% 36% 34% 17% 29% 23% 7%
45% 41% 59% 45% 51% 48% 3% 3% 2% 3%
62% 59% 58% 56% 57% 59% 1% 1% 0% 1%
28% 24% 29% 33% 16% 26% 1% 2% 1% 7%
85% 80% 78% 24% 84% 70% 1% 1% 3% 1%
22% 42% 31% 32% 30% 31% 3% 3% 0% 1%
2019 AVG GWC NWC NWC/GWC DIO DRO DPO
20% 18% 449.472 582.28 27% 52 36 72
10% 5%
0% 1%
2% 1%
2% 3%
1% 1%
0% 1%
1% 1%
1% 1%
10% 7%
2% 10%
38% 12%
4% 3%
7% 11%
12% 25%
1% 4%
4% 20%
10% 8%
11% 11%
2% 5%
0% 0%
2% 1%
1% 1%
3% 3%
29% 19%
5% 34%
15% 10%
4% 3%
1% 1%
0% 1%
9% 5%
3% 1%
5% 12%
3% 7%
3% 3%
2% 1%
2% 2%
9% 43%
2% 2%
1% 1%
125% 129%
12% 13%
2% 3%
1% 1%
3% 2%
1% 1%
1% 1%
1% 4%
3% 4%
1% 1%
5% 6%
3% 7%
5% 10%
1% 1%
1% 2%
24% 17%
0% 6%
10% 4%
0% 5%
20% 18%
1% 1%
8% 5%
3% 3%
0% 0%
3% 1%
0% 1%
0% 0%
0% 1%
1% 2%
12% 5%
36% 17%
2% 2%
12% 8%
1% 2%
4% 4%
2% 1%
1% 1%
0% 0%
2% 2%
5% 5%
0% 1%
6% 5%
1% 3%
1% 1%
2% 11%
1% 1%
1% 2%
0% 0%
1% 1%
1% 3%
212% 61%
1% 1%
0% 1%
7% 8%
8% 17%
2% 3%
1% 1%
1% 3%
26% 6%
1% 2%
OC NOC
88 22
Table 1: Working capital Table 2: Operating cycle
Mean Stdev Minimum Maximum Mean
GWC 8645 17146 8 126034 DIO 54
NWC 747 7078 -46541 36881 DRO 69
2015
NWC/GWC 7% 59% -283% 98% 2015 DPO 57
C&B 1224 2817 0 14129 OC 123
GWC 9475 18976 30 147858 NOC 67
NWC 1581 9285 -47284 61512 DIO 55
2016
NWC/GWC 5% 73% -372% 99% DRO 80
C&B 1376 3476 0 21849 2016 DPO 64
GWC 9124 14943 27 78016 OC 136
NWC 961 6736 -46571 25903 NOC 72
2017
NWC/GWC 9% 61% -226% 99% DIO 54
C&B 1349 3017 0 18821 DRO 85
GWC 9609 15898 9 94017 2017 DPO 66
NWC 797 5087 -33594 18002 OC 139
2018
NWC/GWC 11% 60% -273% 100% NOC 73
C&B 1287 3094 0 25182 DIO 59
GWC 10465 18046 6 98132 DRO 107
NWC 1074 5588 -23466 34613 2018 DPO 86
2019
NWC/GWC -18% 270% -2454% 98% OC 166
C&B 1307 4162 0 37623 NOC 80
GWC 9463 17002 16 108811 DIO 64
NWC 1032 6755 -39491 35382 DRO 100
AVERAGE
NWC/GWC 11% 40% -249314% 33% 2019 DPO 82
C&B 1308 3313 0 23521 OC 164
NOC 82
Table 3: Working capital financing policy
Stdev Minimum Maximum Year
50 0 214 2015
57 0 308 2016
47 0 214 2017
69 1 319 2018
65 -119 222 2019
58 0 315 5 year average
95 0 615
61 0 332
112 6 781
93 -149 647
48 0 184
114 0 755
74 0 458
118 15 813
77 -112 355
64 0 446
170 0 970
110 0 642
169 10 988
105 -82 811
67 0 451
122 0 638
85 0 421
130 1 649
88 -106 572
DIO 57 58 0 322
DRO 88 111 0 657
AVERAGE DPO 71 76 0 413
OC 146 169 0 979
NOC 75 93 0 566
: Working capital financing policy
Long term sources Short term sources
7% 93%
5% 95%
9% 91%
11% 89%
-18% 118%
3% 97%
CA/Sales
Company Name 2015 2016 2017 2018 2019
G A I L (India) Ltd. 23% 29% 16% 18% 13%
Petronet L N G Ltd. 7% 14% 9% 10% 15%
M M T C Ltd. 23% 19% 38% 21% 6%
State Trading Corpn. Of India Ltd. 29% 41% 53% 41% 30%
Adani Enterprises Ltd. 32% 44% 53% 67% 51%
Future Enterprises Ltd. 39% 27% 64% 43% 46%
P T C India Ltd. 22% 37% 24% 20% 22%
Redington (India) Ltd. 19% 25% 24% 24% 24%
Chambal Fertilisers & Chemicals Ltd. 43% 58% 64% 49% 65%
Gujarat Gas Ltd. 8% 7% 19% 18% 19%
Gokul Refoils & Solvent Ltd. 23% 15% 104% 12% 8%
Ushdev International Ltd. 52% 45% 151% 201% 248%
H C L Infosystems Ltd. 14% 21% 27% 34% 23%
C E S C Ltd. 58% 88% 84% 73% 71%
M S T C Ltd. 110% 144% 178% 201% 106%
Avenue Supermarts Ltd. 9% 8% 24% 12% 9%
Kothari Products Ltd. 73% 65% 54% 43% 47%
Optiemus Infracom Ltd. 23% 18% 30% 42% 68%
Indraprastha Gas Ltd. 15% 21% 23% 19% 16%
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 39% 143% 37% 43% 22%
Shoppers Stop Ltd. 12% 12% 10% 9% 25%
Future Lifestyle Fashions Ltd. 49% 49% 49% 40% 43%
Future Retail Ltd. 13% 53% 24% 28% 30%
Compuage Infocom Ltd. 23% 23% 25% 24% 24%
Bata India Ltd. 37% 46% 54% 57% 61%
Olympic Oil Inds. Ltd. 58% 59% 70% 61% 248%
Mahanagar Gas Ltd. 14% 15% 15% 20% 23%
Shirpur Gold Refinery Ltd. 23% 14% 35% 19% 21%
Aditya Birla Fashion & Retail Ltd. 25% 32% 30% 33% 36%
Shankara Building Products Ltd. 21% 23% 25% 29% 24%
Adani Gas Ltd. 18% 9% 11% 16% 18%
V-Guard Industries Ltd. 30% 27% 30% 34% 37%
Anik Industries Ltd. 166% 184% 75% 60% 57%
Isgec Heavy Engg. Ltd. 55% 53% 57% 75% 66%
T T K Prestige Ltd. 34% 35% 35% 41% 39%
Somany Ceramics Ltd. 26% 27% 32% 40% 37%
Trent Ltd. 22% 21% 20% 19% 23%
Gujarat State Petronet Ltd. 68% 107% 102% 47% 27%
Sakuma Exports Ltd. 34% 20% 25% 16% 39%
V I P Industries Ltd. 36% 36% 32% 36% 45%
Novartis India Ltd. 117% 184% 146% 161% 155%
Alchemist Ltd. 187% 184% 178% 201% 248%
Competent Automobiles Co. Ltd. 13% 13% 12% 15% 18%
Mauria Udyog Ltd. 38% 42% 41% 40% 40%
Asian Granito India Ltd. 44% 44% 49% 54% 58%
Lahoti Overseas Ltd. 22% 17% 15% 19% 13%
Mirza International Ltd. 36% 40% 39% 55% 53%
Cera Sanitaryware Ltd. 39% 42% 40% 39% 37%
Signet Industries Ltd. 59% 51% 52% 56% 55%
V-Mart Retail Ltd. 27% 26% 27% 27% 24%
Sharda Cropchem Ltd. 68% 75% 84% 93% 72%
India Motor Parts & Accessories Ltd. 31% 32% 23% 29% 28%
Monte Carlo Fashions Ltd. 75% 77% 69% 67% 69%
D-Link (India) Ltd. 35% 40% 32% 41% 41%
Khadim India Ltd. 35% 31% 37% 38% 39%
Astrazeneca Pharma India Ltd. 31% 44% 46% 53% 53%
Hariyana Ship Breakers Ltd. 23% 11% 15% 201% 25%
Sicagen India Ltd. 38% 38% 41% 42% 44%
Chaman Lal Setia Exports Ltd. 25% 27% 38% 33% 38%
T T K Healthcare Ltd. 33% 32% 31% 43% 42%
Lypsa Gems & Jewellery Ltd. 36% 68% 178% 153% 248%
Symphony Ltd. 10% 24% 18% 17% 23%
Veritas (India) Ltd. 31% 21% 26% 27% 33%
Salora International Ltd. 39% 43% 41% 90% 79%
Taaza International Ltd. 7% 14% 31% 64% 96%
Vadilal Enterprises Ltd. 6% 7% 5% 9% 9%
Neeraj Paper Mktg. Ltd. 32% 27% 24% 31% 27%
Inducto Steel Ltd. 62% 75% 96% 4% 22%
Future Consumer Ltd. 23% 21% 28% 29% 31%
Zicom Electronic Security Systems Ltd. 43% 47% 83% 183% 194%
Shyam Telecom Ltd. 40% 24% 34% 84% 130%
Hira Automobiles Ltd. 21% 19% 19% 20% 21%
Hemang Resources Ltd. 35% 45% 55% 87% 212%
Kushal Ltd. 39% 22% 30% 35% 59%
Inspirisys Solutions Ltd. 67% 50% 51% 46% 49%
Vinyl Chemicals India Ltd. 22% 23% 23% 38% 30%
Taparia Tools Ltd. 38% 35% 26% 33% 36%
O P Chains Ltd. 0% 4% 6% 9% 10%
Tinna Trade Ltd. 45% 21% 19% 16% 8%
Metroglobal Ltd. 35% 37% 22% 31% 24%
T V S Electronics Ltd. 24% 13% 12% 23% 3%
Gati Ltd. 22% 25% 31% 22% 21%
Singer India Ltd. 24% 32% 26% 29% 30%
Unique Organics Ltd. 14% 20% 54% 39% 63%
Indian Terrain Fashions Ltd. 47% 71% 76% 77% 75%
V 2 Retail Ltd. 28% 35% 29% 32% 39%
Camex Ltd. 27% 33% 40% 41% 32%
Aarey Drugs & Pharmaceuticals Ltd. 33% 31% 22% 33% 36%
Archies Ltd. 37% 42% 42% 48% 48%
Priya Ltd. 45% 55% 67% 90% 156%
M P S Infotecnics Ltd. 58% 52% 73% 156% 248%
Real Growth Commercial Enterprises Ltd. 34% 49% 67% 48% 124%
Safari Industries (India) Ltd. 50% 49% 46% 55% 57%
Bang Overseas Ltd. 64% 58% 62% 63% 65%
Caplin Point Laboratories Ltd. 25% 44% 31% 34% 36%
Borosil Renewables Ltd. 45% 41% 59% 45% 51%
Modern India Ltd. 62% 59% 58% 56% 57%
B C Power Controls Ltd. 28% 24% 29% 33% 16%
Uniply Industries Ltd. 85% 80% 78% 24% 84%
N H C Foods Ltd. 22% 42% 31% 32% 30%
Mean 38% 42% 46% 50% 56%

Stdev 28% 35% 35% 44% 57%
Minimum 0% 4% 5% 4% 3%
Maximum 187% 184% 178% 201% 248%
Table 4: Current assets policy (Number of companies)

Details 2015 2016 2017 2018 2019
Aggressive (less than 35%) 57 51 52 47 43
Moderate (between 35% to 60%) 30 35 26 32 32
Conservative (above 60%) 13 14 22 21 25
CB/Sales
AVG 2015 2016 2017 2018 2019 AVG
20% 2% 3% 3% 5% 2% 3%
11% 1% 8% 1% 3% 10% 5%
21% 1% 1% 4% 0% 0% 1%
39% 0% 0% 0% 1% 2% 1%
49% 2% 2% 5% 6% 2% 3%
44% 1% 1% 1% 1% 1% 1%
25% 2% 1% 1% 2% 0% 1%
23% 0% 0% 1% 1% 1% 1%
56% 0% 0% 1% 1% 1% 1%
14% 3% 1% 10% 10% 10% 7%
32% 4% 5% 29% 9% 2% 10%
139% 15% 4% 4% 1% 38% 12%
24% 2% 4% 3% 2% 4% 3%
75% 12% 12% 13% 9% 7% 11%
148% 23% 33% 32% 27% 12% 25%
12% 1% 0% 16% 4% 1% 4%
56% 31% 23% 27% 15% 4% 20%
36% 5% 6% 9% 9% 10% 8%
19% 6% 12% 16% 12% 11% 11%
57% 1% 13% 5% 2% 2% 5%
14% 0% 0% 0% 0% 0% 0%
46% 2% 0% 1% 1% 2% 1%
29% 1% 1% 1% 1% 1% 1%
24% 2% 3% 3% 3% 3% 3%
51% 8% 14% 21% 23% 29% 19%
99% 41% 48% 46% 31% 5% 34%
17% 7% 8% 7% 13% 15% 10%
23% 5% 2% 4% 2% 4% 3%
31% 0% 0% 1% 1% 1% 1%
24% 0% 0% 3% 0% 0% 1%
14% 10% 1% 1% 2% 9% 5%
32% 0% 0% 1% 0% 3% 1%
108% 14% 28% 8% 6% 5% 12%
61% 12% 8% 5% 9% 3% 7%
37% 2% 2% 3% 6% 3% 3%
32% 1% 1% 1% 0% 2% 1%
21% 2% 2% 2% 1% 2% 2%
70% 42% 56% 46% 27% 9% 36%
27% 2% 2% 1% 1% 2% 2%
37% 1% 1% 1% 1% 1% 1%
153% 42% 56% 46% 46% 38% 46%
200% 3% 18% 18% 13% 12% 13%
14% 3% 1% 2% 5% 2% 3%
40% 1% 2% 1% 1% 1% 1%
50% 2% 1% 2% 2% 3% 2%
17% 1% 1% 1% 2% 1% 1%
45% 1% 1% 1% 1% 1% 1%
39% 4% 6% 5% 3% 1% 4%
55% 6% 5% 3% 4% 3% 4%
26% 0% 1% 0% 2% 1% 1%
79% 9% 6% 8% 4% 5% 6%
29% 11% 11% 3% 5% 3% 7%
71% 20% 16% 7% 3% 5% 10%
38% 0% 1% 0% 2% 1% 1%
36% 3% 4% 3% 2% 1% 2%
45% 5% 14% 22% 22% 24% 17%
55% 2% 0% 0% 29% 0% 6%
41% 3% 2% 3% 3% 10% 4%
32% 2% 10% 10% 2% 0% 5%
36% 16% 15% 16% 24% 20% 18%
136% 1% 3% 1% 0% 1% 1%
18% 1% 9% 3% 3% 8% 5%
28% 3% 3% 2% 4% 3% 3%
58% 1% 1% 0% 0% 0% 0%
42% 1% 1% 0% 2% 3% 1%
7% 0% 1% 1% 1% 0% 1%
28% 0% 1% 0% 0% 0% 0%
52% 0% 0% 2% 1% 0% 1%
26% 3% 2% 2% 1% 1% 2%
110% 3% 4% 3% 5% 12% 5%
62% 2% 3% 11% 35% 36% 17%
20% 4% 1% 1% 2% 2% 2%
87% 3% 3% 8% 12% 12% 8%
37% 4% 3% 2% 0% 1% 2%
53% 6% 5% 3% 5% 4% 4%
27% 1% 0% 0% 1% 2% 1%
33% 0% 0% 0% 3% 1% 1%
6% 0% 0% 0% 0% 0% 0%
22% 4% 1% 3% 1% 2% 2%
30% 6% 3% 4% 3% 5% 5%
15% 1% 1% 1% 1% 0% 1%
24% 3% 4% 7% 5% 6% 5%
28% 4% 5% 1% 1% 1% 3%
38% 1% 0% 2% 1% 1% 1%
69% 1% 21% 20% 13% 2% 11%
33% 1% 1% 2% 1% 1% 1%
35% 1% 3% 3% 3% 1% 2%
31% 0% 1% 0% 1% 0% 0%
43% 1% 2% 1% 1% 1% 1%
83% 2% 5% 5% 4% 1% 3%
117% 15% 13% 19% 46% 38% 26%
64% 0% 1% 1% 1% 1% 1%
52% 2% 2% 1% 1% 0% 1%
62% 11% 7% 9% 5% 7% 8%
34% 17% 29% 23% 7% 8% 17%
48% 3% 3% 2% 3% 2% 3%
59% 1% 1% 0% 1% 1% 1%
26% 1% 2% 1% 7% 1% 3%
70% 1% 1% 3% 1% 26% 6%
31% 3% 3% 0% 1% 1% 2%
46% 5% 6% 6% 6% 5% 6%
34% 8% 11% 10% 9% 9% 8%
6% 0% 0% 0% 0% 0% 0%
200% 42% 56% 46% 46% 38% 46%
Company G A I L (IndPetronet L M M T C LtState TradiAdani EnterFuture EnteP T C India Redington (
Mar-14 Net sales 568304.8 377348.4 242634.8 146323.5 117854.1 115696.9 113781.8 108942.2
Mar-15 Net sales 551345.7 394881.5 178832.2 137785 149132.7 103297.5 129694.7 116848.1
Mar-16 Net sales 516348 271215.3 119658.9 101933.5 81436.6 83533.1 124754.4 123075.5
Mar-17 Net sales 481246.5 246021.5 116783 74333.6 77745.8 37798 140741.5 153291.2
Mar-18 Net sales 536378.7 305809.8 159121.5 100207.2 95292.5 41820.1 181883.9 148423.8
Mar-19 Net sales 751149 383792.5 285154 82623.5 153388.9 45615.1 223911.8 168540.5
Avg_S_G 7.1% 2.8% 10.7% -8.3% 12.0% -13.0% 15.1% 9.5%
Chambal Fer
Gujarat GasGokul RefoiUshdev Inte
H C L Infos C E S C Ltd.M S T C LtdAvenue SupKothari ProOptiemus I
79852.1 77938.7 63171.7 62162 57136.1 55637.6 51463.8 46787 41758.8 40822.6
88845 90046.2 58640 87896.6 43080.2 62458.4 53599 64474 45255.9 25132.9
87709.8 61040.1 16402.2 81572.4 24972.3 68768 28663.1 86555.4 45294.6 19025.7
74109.1 50915.4 2321.6 25026.2 22608.5 73070.2 13984.9 119610.3 41993 10509.1
74635.9 61730 1865.9 1339.9 29468 80732.6 18475.6 150723.6 41678.8 6013
100953.4 77355.3 74.9 212.6 35798.3 84065.8 28411.3 199667.4 32361.5 3954
6.1% 2.7% -56.1% -42.8% -4.9% 8.6% -1.5% 33.7% -4.4% -36.9%
IndraprasthDeepak Fert
Shoppers SFuture LifeFuture RetaCompuageBata
I India Olympic OilMahanagarShirpur Gol
39123.9 37989.2 28575 27373.5 23340.2 22741.8 20451.2 19597.8 18835.9 17340.6
36791.1 37041.1 31929.9 31261 17769.8 21278.7 26619.4 18274.2 20924.2 31982
36839.6 16652.7 35270.3 32938.6 68366.8 26782.1 24011.7 19099.9 20764 38777.3
38130.3 20466.3 37816 38580.8 170638.3 35505.1 24527.7 11698 20314.9 16871
45336.5 31837.5 44247.6 42112.9 184484.2 40739.1 26151.3 12057.6 22305.2 19536.9
57625.1 31345.3 44505.7 53695 201217.5 45147.3 29244.5 147.8 27883 18894.3
8.7% 3.9% 9.4% 14.7% 85.5% 15.5% 8.2% -27.3% 8.6% 12.3%
Aditya Birl Shankara Bu
Adani Gas LV-Guard Ind
Anik IndustIsgec HeavyT T K PrestiSomany CerTrent Ltd. Gujarat Sta
16523.4 15888.5 15227.5 15132.5 14444.1 14167.2 12978.7 12588 12155.2 10493.4
18283.1 17185.2 13417.2 17401.3 4534.7 31563.9 13890.4 15333.4 13280 10631.3
59558.8 17728.6 11287.3 18581 2339.4 38554.3 15595 17159.2 14748.4 9914.1
65644.5 19745.6 10876.1 20801 4894.4 29790 16470.3 17970.7 16976.8 10271.1
71543 22469.7 13703 23105.7 6092.8 25066 17454.6 16726.4 20553.1 13311.9
81074.8 23515 17160.8 25630 6042.5 41071.2 19663.1 16890.1 25169.7 18765.3
53.8% 8.2% 4.0% 11.1% 3.2% 34.0% 8.7% 6.5% 15.8% 13.7%
Sakuma ExpV I P IndustNovartis InAlchemist LCompetentMauria UdyAsian GraniLahoti OverMirza InterCera Sanita
10110.9 9700.5 8767.4 8269.1 7992.9 7755.2 7573.7 7199.8 7051.7 6622.6
10806.4 10448.9 8776.4 2521 9138.5 10170.5 8201 5877.6 9155.6 8193.9
17980.4 12096.6 6904.8 189.3 10355.1 11375.7 8711.2 4592.6 9221.4 9168.3
20161 12705.3 6548.8 240.9 12047.8 12559.1 9463.4 5662.1 9301.2 10096.5
20713.1 14081.7 5609 265.1 12453.3 13990.9 10043.5 4596.8 9678.6 11824.7
19577 17831.8 4894.4 266.1 12380.5 12328.2 10054.7 6434.4 11488.3 13411.1
16.5% 13.2% -10.7% -24.9% 9.4% 10.6% 5.9% 0.8% 10.8% 15.3%
Signet InduV-Mart Reta
Sharda CroIndia MotorMonte CarlD-Link (IndiKhadim IndiAstrazenecHariyana ShSicagen Ind
6109.1 5742.2 5403.4 5114.1 5009.8 4870.1 4758.1 4667.4 4636.5 4291.7
6543.8 7199.3 7693.3 5118.5 5801.5 6249.5 4579.2 5155.9 2315.4 4846.6
7930.3 8088.4 9296.2 5017.1 6167.1 7004.3 5319 5599.5 3657.6 4498.5
9104.4 10013 11263.5 5187.6 5759.7 6870.2 6070.3 5350.1 2756.7 5594.4
9023.3 12216.6 14875.5 4753.6 5757.6 6256.9 7468.7 5701.1 1564.6 5642.9
9753.7 14332.5 16179 5114.2 6548.2 6992.6 7967.5 7247.3 3776.8 5370.6
10.1% 20.2% 25.0% 0.1% 5.8% 8.3% 11.2% 9.7% 16.3% 5.2%
Chaman LalT T K HealtLypsa GemsSymphony Veritas
L (IndSalora InteTaaza InterVadilal EntNeeraj PapInducto Ste
4161.9 4159.5 4124.3 4060.5 4025.9 3952.1 3931.8 3851.6 3839 3536.4
5083.5 4808.9 4369 4620.4 5058.9 2949.3 3829.6 4457.5 3098.5 2081.9
4827.6 5184.3 2076.4 4147.2 4530.6 3091.1 2584.9 5231.9 3806.9 1573.3
4933.1 5276 765.9 6637.6 5340.1 3207.5 1183 5510.2 3723.8 229.6
7465.6 5768.1 1041.5 6868.6 5248.1 1273.9 550.5 5880.4 3274.3 207.6
7697.6 6269.8 589.6 5237.5 6114.7 1751.3 70.8 6209 2518 758.3
14.7% 8.6% -23.4% 8.7% 9.6% -7.9% -46.0% 10.1% -6.8% 20.9%
Future ConZicom ElectShyam TeleHira AutomHemang Res
Kushal Ltd.Inspirisys SVinyl ChemiTaparia TooO P Chains
3423 3229.3 3207.1 3060.9 3009.1 2994.3 2950.7 2849.6 2638.2 2591.6
10789 3835.9 3240.6 3237.3 6277.9 2617.6 3387.7 4257.4 2948.4 2583.3
13328.4 4227.4 2422.4 3103.7 4351.7 3354.9 3208.4 3253.1 3342.2 692.2
16443.6 2013.6 439 3212.6 2496 3824.5 3622.5 2826.8 3679.8 482
24310.6 379.1 235.6 3547.4 1257.6 10063.9 3992.5 3623.1 4041.1 242.5
29885.9 88.6 86.2 3698.9 370.4 3581.4 4437.5 4660.4 4710.7 244.7
66.6% -36.2% -43.2% 4.0% -17.0% 25.7% 8.8% 13.9% 12.3% -30.5%
Tinna TradeMetroglobaT V S ElectrGati Ltd. Singer IndiUnique OrgIndian TerrV 2 Retail LCamex Ltd.Aarey Drug
2516.6 2508.3 2469.5 2440.9 2436.4 2422.7 2317.7 2306.5 2211.8 1991.8
2527.5 3604.1 2695.5 4290.1 2854.1 1955.4 2898.8 2882.6 1464.8 2134.2
4259.6 3391.3 5927.6 4791.5 2395.1 1244.9 3244.1 3219.2 1016.7 2459.7
4104.9 3307.6 25178.3 5030.2 3679.2 317.6 3255.8 4724.7 1030.1 3961.5
4563 3098.1 41069.2 4516.1 4211.4 385.8 4014.5 5586.8 1214.4 3487.9
4779.9 3142.8 27567.5 5221.1 4828.5 289.4 4223.7 7480.2 1403.1 3557.1
16.2% 6.1% 96.8% 19.6% 16.8% -26.7% 13.2% 27.1% -5.9% 14.7%
Archies LtdPriya Ltd. M P S InfotReal GrowtSafari IndusBang OversCaplin PoinBorosil Re Modern IndB C Power C
1961.9 1770.8 1756 1708 1661.7 1630.8 1577.4 1561.7 1517.1 1506.1
1959.7 1320.7 2332.3 1540.7 2156 1286.4 2310.5 1758.7 559.1 2231.5
1963 1065.7 2603.8 2455.4 2747.3 1464.1 2266.6 2234 798.3 2478.3
1862 758 1854.3 2841.6 3409.3 1605.3 3393.4 2677.2 565.6 3544.9
1581.1 919.7 765.2 1990.2 4157 1700.6 4232.9 2966.6 728.5 4927.1
1617.9 224.2 164.9 2105.8 5716.4 1559.1 5332.5 3589.9 771.5 4823.1
-3.6% -25.6% -24.3% 8.2% 28.1% 0.0% 29.0% 18.3% -3.0% 27.8%
Uniply InduN H C Foods Ltd.
1436.9 1426.6
1077.6 1472
1351.4 1525.4
1615.7 1379.7
1374.5 867.3
1762.5 1247.3
6.7% 0.8%
Company Name
G A I L (India) Ltd.
Petronet L N G Ltd.
M M T C Ltd.
State Trading Corpn. Of India Ltd.
Adani Enterprises Ltd.
Future Enterprises Ltd.
P T C India Ltd.
Redington (India) Ltd.
Chambal Fertilisers & Chemicals Ltd.
Gujarat Gas Ltd.
Gokul Refoils & Solvent Ltd.
Growth leaders
Company Name
G A I L (India) Ltd.
Adani Enterprises Ltd.
C E S C Ltd.
Avenue Supermarts Ltd.
Indraprastha Gas Ltd.
Future Lifestyle Fashions Ltd.
Bata India Ltd.
Shoppers Stop Ltd.
Future Lifestyle Fashions Ltd.
Future Retail Ltd.
Compuage Infocom Ltd.
Bata India Ltd.
Ushdev International Ltd.
H C L Infosystems Ltd.
C E S C Ltd.
M S T C Ltd.
Avenue Supermarts Ltd.
Kothari Products Ltd.
Optiemus Infracom Ltd.
Indraprastha Gas Ltd.
Deepak Fertilisers & Petrochemicals Corpn. Ltd.
Profit leaders: Operating cycle (5 years average)
Company Name DIO DRO DPO OC NOC
G A I L (India) Ltd. 15 42 29 57 28
Petronet L N G Ltd. 7 16 14 23 9
Adani Enterprises Ltd. 40 122 155 163 8
Chambal Fertilisers & Chemicals Ltd. 51 156 35 207 172
Gujarat Gas Ltd. 3 24 29 27 -2
Gokul Refoils & Solvent Ltd. 20 13 30 33 3
C E S C Ltd. 27 69 38 96 58
Avenue Supermarts Ltd. 36 1 11 37 25
Indraprastha Gas Ltd. 6 23 49 29 -20
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 44 120 61 164 103
Future Lifestyle Fashions Ltd. 181 29 145 211 66
Bata India Ltd. 154 14 110 168 58
Average 49 53 59 101 42
Sales leaders: Operating cycle (5 years average)

G A I L (India) Ltd. 15 42 29 57 28
M M T C Ltd. 35 33 29 67 38
P T C India Ltd. 0 85 61 85 25
Redington (India) Ltd. 36 50 47 85 38
C E S C Ltd. 27 69 38 96 58
Shoppers Stop Ltd. 63 4 73 67 -6
Future Retail Ltd. 141 7 98 148 50
Compuage Infocom Ltd. 33 49 45 82 37
Bata India Ltd. 154 14 110 168 58
Average 59 41 68 100 31
Growth leaders: Operating cycle (5 years average)

G A I L (India) Ltd. 15 42 29 57 28
C E S C Ltd. 27 69 38 96 58
Bata India Ltd. 154 14 110 168 58
Average 66 43 77 109 32
Profit leaders: Sources of financing (5 years average)
Company Name Long term (NWC/GWC)
G A I L (India) Ltd. 19%
Petronet L N G Ltd. 38%
Adani Enterprises Ltd. -85%
Chambal Fertilisers & Chemicals Ltd. 9%
Gujarat Gas Ltd. -149%
Gokul Refoils & Solvent Ltd. -514%
C E S C Ltd. 22%
Avenue Supermarts Ltd. 44%
Indraprastha Gas Ltd. -20%
Deepak Fertilisers & Petrochemicals Corpn. Ltd. -37%
Future Lifestyle Fashions Ltd. 10%
Bata India Ltd. 63%
Average -50%
Sales leaders: Sources of financing (5 years average)

M M T C Ltd. -17%
P T C India Ltd. 34%
Redington (India) Ltd. 21%
C E S C Ltd. 22%
Shoppers Stop Ltd. -90%
Future Retail Ltd. -27%
Compuage Infocom Ltd. 6%
Bata India Ltd. 63%
Average -2%
Growth leaders: Sources of financing (5 years average)

C E S C Ltd. 22%
Bata India Ltd. 63%
Average 8%
Profit leaders: Current assets policy (5 years average)
Short term (1-long term) Company Name CA/NS
81% G A I L (India) Ltd. 20%
62% Petronet L N G Ltd. 11%
185% Adani Enterprises Ltd. 49%
91% Chambal Fertilisers & Chemicals Ltd. 56%
249% Gujarat Gas Ltd. 14%
614% Gokul Refoils & Solvent Ltd. 32%
78% C E S C Ltd. 75%
56% Avenue Supermarts Ltd. 12%
120% Indraprastha Gas Ltd. 19%
137% Deepak Fertilisers & Petrochemicals Corpn. Ltd. 57%
90% Future Lifestyle Fashions Ltd. 46%
37% Bata India Ltd. 51%
150% Average 37%
Sales leaders: Current assets policy (5 years average)

117% M M T C Ltd. 21%
66% P T C India Ltd. 25%
79% Redington (India) Ltd. 23%
78% C E S C Ltd. 75%
190% Shoppers Stop Ltd. 14%
127% Future Retail Ltd. 29%
94% Compuage Infocom Ltd. 24%
102% Average 31%
Growth leaders: Current assets policy (5 years average)

78% C E S C Ltd. 75%
92% Average 39%
Profit leaders: Cash policy (5 years average)
Current assets policy Company Name CB/NS
Aggressive G A I L (India) Ltd. 3%
Aggressive Petronet L N G Ltd. 5%
Moderate Adani Enterprises Ltd. 3%
Moderate Chambal Fertilisers & Chemicals Ltd. 1%
Aggressive Gujarat Gas Ltd. 7%
Aggressive Gokul Refoils & Solvent Ltd. 10%
Conservative C E S C Ltd. 11%
Aggressive Avenue Supermarts Ltd. 4%
Aggressive Indraprastha Gas Ltd. 11%
Moderate Deepak Fertilisers & Petrochemicals Corpn. Ltd. 5%
Moderate Future Lifestyle Fashions Ltd. 1%
Moderate Bata India Ltd. 19%
Moderate Average 7%
Sales leaders: Cash policy (5 years average)

Aggressive M M T C Ltd. 1%
Aggressive P T C India Ltd. 1%
Aggressive Redington (India) Ltd. 1%
Coservative C E S C Ltd. 11%
Aggressive Shoppers Stop Ltd. 0%
Aggressive Future Retail Ltd. 1%
Aggressive Compuage Infocom Ltd. 3%
Aggressive Average 5%
Growth leaders: Cash policy (5 years average)

Conservative C E S C Ltd. 11%
Moderate Average 8%
PROFIT LEADER
Count - Company Name GWC

POSITION 3660 8078 9388 13237 13350
1.2 15506 18008 35461 47811 53335
ABOVE AVERAGE 1 1 1 1
BELOW AVERAGE 1 1 1 1 1 1 1
GWC 3660
Total Result 1 1 1 1 1 1 1 1 1 1
8078
0.8 9388
13237
13350
0.6
15506
18008
0.4 35461
47811
53335
0.2
55387
108811
0
ABOVE BELOW Total Result
AVERAGE AVERAGE
55387 108811 Total Result
1 1 6
6
GWC 3660
8078 1 1 12
9388
13237
13350
15506
18008
35461
47811
53335
55387
108811
Result
SALES LEADER
1.2

POSITION 5385 1
8078 8107 13350 GWC 5385
15506 18008 31717 33038 38017 38544
ABOVE AVERAGE 1 1 80781
8107
BELOW AVERAGE 1 1 1 0.8 1 1 1 1 13350
Total Result 1 1 1 1 1 1 1 1 1 15506
1
0.6 18008
31717
33038
0.4
38017
38544
0.2 53335
55387
108811
0
ABOVE BELOW Total Result
AVERAGE AVERAGE
DER
GWC 5385
53335 55387 108811 Total Result
8078
1 1 1 6
8107
13350 7
15506 1 1 1 13
18008
31717
33038
38017
38544
53335
55387
108811
t
GROWTH LEADER

POSITION 8078 13350 15506 18008 53335 55387 108811 Total Result
ABOVE AVERAGE 1 1
BELOW AVERAGE 1 1 1 1 1 1 6
Total Result 1 1 1 1 1 1 1 7
1.2
0.8
0.6
0.4
0.2
0
ABOVE AVERAGE BELOW AVERAGE Total Result
GROWTH LEADER
GWC 8078
13350
15506
18008
53335
55387
108811
Total Result
Profit leaders
Company Name GWC POSITION
G A I L (India) Ltd. 108811 ABOVE AVERAGE
Petronet L N G Ltd. 35461 ABOVE AVERAGE
Adani Enterprises Ltd. 53335 ABOVE AVERAGE
Chambal Fertilisers & Chemicals Ltd. 47811 ABOVE AVERAGE
Gujarat Gas Ltd. 9388 BELOW AVERAGE
Gokul Refoils & Solvent Ltd. 3660 BELOW AVERAGE
C E S C Ltd. 55387 ABOVE AVERAGE
Avenue Supermarts Ltd. 15506 ABOVE AVERAGE
Indraprastha Gas Ltd. 8078 BELOW AVERAGE
Deepak Fertilisers & Petrochemicals Corpn. Ltd. 13237 BELOW AVERAGE
Future Lifestyle Fashions Ltd. 18008 BELOW AVERAGE
Bata India Ltd. 13350 BELOW AVERAGE
31835.8883
Sales leader Growth leaders
Company Name GWC POSITION Company Name GWC
G A I L (India) Ltd. 108811 ABOVE AVERAGE G A I L (India) Ltd. 108811
M M T C Ltd. 31717 BELOW AVERAGE Adani Enterprises Ltd. 53335
Adani Enterprises Ltd. 53335 ABOVE AVERAGE C E S C Ltd. 55387
P T C India Ltd. 38544 ABOVE AVERAGE Avenue Supermarts Ltd. 15506
Redington (India) Ltd. 33038 ABOVE AVERAGE Indraprastha Gas Ltd. 8078
C E S C Ltd. 55387 ABOVE AVERAGE Future Lifestyle Fashions Ltd. 18008
Avenue Supermarts Ltd. 15506 BELOW AVERAGE Bata India Ltd. 13350
Indraprastha Gas Ltd. 8078 BELOW AVERAGE 38924.86
Shoppers Stop Ltd. 5385 BELOW AVERAGE
Future Lifestyle Fashions Ltd. 18008 BELOW AVERAGE
Future Retail Ltd. 38017 ABOVE AVERAGE
Compuage Infocom Ltd. 8107 BELOW AVERAGE
Bata India Ltd. 13350 BELOW AVERAGE
32867.78
POSITION
ABOVE AVERAGE
BELOW AVERAGE
BELOW AVERAGE
BELOW AVERAGE
BELOW AVERAGE
BELOW AVERAGE
BELOW AVERAGE
Correlations
DIO DRO DPO OC NOC ROA DE Ratio size
DIO Pearson 1 -0.192 0.053 .295** .373** 0.122 -0.138 0.020
Correlation
DRO Pearson -0.192 1 .710** .881** .627** -.333** 0.123 0.028

Correlation
DPO Pearson 0.053 .710** 1 .717** 0.139 -.214* 0.022 0.118

Correlation
OC Pearson .295** .881** .717** 1 .790** -.265** 0.053 0.037

Correlation
NOC Pearson .373** .627** 0.139 .790** 1 -0.189 0.056 -0.051

Correlation
ROA Pearson 0.122 -.333** -.214* -.265** -0.189 1 -.203* 0.037

Correlation
DE Ratio Pearson -0.138 0.123 0.022 0.053 0.056 -.203* 1 0.114

Correlation
size Pearson 0.020 0.028 0.118 0.037 -0.051 0.037 0.114 1

Correlation
SG Pearson -0.030 -0.132 -0.098 -0.143 -0.118 0.023 -0.058 0.057

Correlation
ROE Pearson -0.122 .231* 0.077 0.166 0.169 0.026 .838** .206*
Correlation
**. Correlation is significant at the 0.01 level (2-tailed).

*. Correlation is significant at the 0.05 level (2-tailed).
SG ROE
-0.030 -0.122
-0.132 .231*
-0.098 0.077
-0.143 0.166
-0.118 0.169
0.023 0.026
-0.058 .838**
0.057 .206*
1 0.003
0.003 1

New WRT

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

New WRT

Uploaded by

Copyright:

Available Formats

Company AVG_NPMAvg_S_G GWC NWC NWC/GWCCB/NS DIO DRO DPO

G A I L (Ind 7% 7% 108811 23852 19% 3% 15 42 29

DIO DRO DPO OC NOC CA/NS

DRO Pearson -0.311 1 0.748 0.920 0.827 0.920

DPO Pearson 0.150 0.748 1 0.846 0.471 0.748

OC Pearson 0.087 0.920 0.846 1 0.869 0.934

NOC Pearson 0.004 0.827 0.471 0.869 1 0.851

CA/NS Pearson -0.072 0.920 0.748 0.934 0.851 1

Industry average 1.5% 3.5%

NWC/GWC CB/NS DIO DRO DPO OC NOC CA/NS

NWC/GWC CB/NS DIO DRO DPO OC NOC CA/NS

% net sales by top 25 companies 85%

Mean 8645 747 7% 1224 54

69 57 123 67 9475 1581 5% 1376 55 80

64 136 72 9124 961 9% 1349 54 85 66

139 73 9609 797 11% 1287 59 107 86 166

80 10465 1074 -18% 1307 64 100 82 164 82

2% 38% 42% 46% 50% 56% 46% 5% 6% 6%

6% 5% 6% 9463 1032 2.75% 1308 57 88

71 146 75 % net sales by top 25 companies

Annual Finance Standalone

Annual Finance Standalone Annual Finance Standalone Annual Finance Standalone

20.8 1.8 27.5

345.2 144.4 116.9

186.3 186.6 228

8408.7 4630.5 6572.9

28137.9 10167.5 52458.6

1226.6 406.6 1398.2

2.5 9.3 0.2

4.4 15.6 6.8

206.1 0.1 71.7

17.5 5.9 2.6

149.8 4.7 18.8

1546.4 44.3 54.6

119.5 1.8 53.2

8.4 22.7 34.1

126.4 14.6 366.8

52.8 1.4 9.5

38.7 43.8 210.3

24.1 49.6 172.8

2239.6 192.5 188.6

Annual Finance Standalone Annual Finance Standalone Annual Finance Standalone

0.5 0.5 0.5

21.4 211.5 236.5

0.2 29.5 67.9

0.1 3.9 40.3

9.6 10.8 25.8

0.2 44.5 121.1

11.1 427.1 929.6

0.7 44.7 6562.7

27.4 122.5 269.9

0.9 40.1 130.2

2723.3 13976.9 29643.8

126.5 128.7 292.1

1305 63968.9 85934.9

0.7 149.1 319.9

88.5 1893.3 3401.6

0.2 9.7 10.2

2.1 24.5 41.6

0.3 72.1 289.2

9.2 79.7 259.6

0.3 0.3 3.1

0.1 1.6 9.4