Profit and Loss statement, k USD, Global

Green Red
Sales revenue 1,264,849 324,529

Costs and expenses

Variable production costs 99,477 0
Feature costs 41,984 3,563
Contract manufacturing costs 189,542 252,064
Transportation and tariffs 20 25
R&D 0 111,000
Promotion 5,200 6,800
Administration 107,699 131,066
Costs and expenses total 443,921 504,518

OPERATING PROFIT BEFORE DEPR. (EBITDA) 820,928 -179,989

Depreciation from fixed assets 98,403 229,338

OPERATING PROFIT (EBIT) 722,525 -409,327

Net financing expenses 68,915 445,412

PROFIT BEFORE TAXES 653,611 -854,739

Income taxes 374,662 0

PROFIT FOR THE ROUND 278,948 -854,739

Balance sheet, k USD, Global

Green Red
ASSETS
Fixed assets 717,616 1,599,581
Inventory 0 0
Receivables 48,697 12,494
Cash and cash equivalents 3,962,870 1,555,469
Total assets 4,729,183 3,167,544

SHAREHOLDERS' EQUITY AND LIABILITIES

Equity
Share capital 340,000 390,000
Additional paid-in capital 0 734,342
Profit for the round 278,948 -854,739
Retained earnings 2,025,301 -592,936
Total equity 2,644,249 -323,334

Liabilities
Long-term loans 9,789 1,509,789
Short term loans (unplanned) 2,062,400 1,971,246
Payables 12,744 9,843
Total liabilities 2,084,934 3,490,878
Total shareholders' equity and liabilities 4,729,183.00 3,167,544.00

Profit and Loss statement, k USD, USA

Green Red
Sales revenue
from markets 1,262,162 323,077
from internal transfers 36 113
Sales revenue total 1,262,199 323,190

Costs and expenses

Variable production costs 99,477 0
Feature costs 41,976 3,540
Contract manufacturing costs 14,919 48,155
Transportation and tariffs 1 0
R&D 0 89,857
Promotion 1,200 2,000
Administration 81,699 92,878
Costs of imported products 4 2
Costs and expenses total 239,275 236,433

OPERATING PROFIT BEFORE DEPR. (EBITDA) 1,022,923 86,757

Depreciation from fixed assets 81,063 150,258

OPERATING PROFIT (EBIT) 941,861 -63,501

Net financing expenses -44,092 190,488

PROFIT BEFORE TAXES 985,953 -253,988

Income taxes 374,662 0

PROFIT FOR THE ROUND 611,291 -253,988

Balance sheet, k USD, USA

Green Red
ASSETS
Fixed assets 459,356 991,461
Inventory 0 0
Receivables 48,593 12,438
Cash and cash equivalents 2,386,174 1,249,957
Total assets 2,894,123 2,253,856

SHAREHOLDERS' EQUITY AND LIABILITIES

Equity
Share capital 300,000 350,000
Additional paid-in capital 0 734,342
Profit for the round 611,291 -253,988
Retained earnings 172,023 -933,277
Total equity 1,083,313 -102,923

Liabilities
Long-term loans 9,789 1,509,789
Short term loans (unplanned) 0 0
Internal loans 1,795,000 845,000
Payables 6,020 1,990
Total liabilities 1,810,809 2,356,779

Total shareholders' equity and liabilities 2,894,123 2,253,856

PARENT COMPANY'S CASH FLOW STATEMENT, k USD

Green Red
Cash provided by operating activities
Operating profit before depreciation (EBITDA) 1,022,923 86,757
Change in receivables (incr - / decr +) -12,088 12,135
Change in inventories (incr - / decr +) 0 0
Change in payables (incr + / decr -) 238 -3,419
Net financing expenses 44,092 -190,488
Income taxes -374,662 0
Total 680,504 -95,015

Plant investments 0 -140,000

Cash flow before financing activities 680,504 -235,015

Cash provided by financing activities

Dividends 0 0
Proceeds from equity issues and buybacks 0 0
Dividends received from subsidiaries 0 0
Change in long-term debt (incr + / decr -) -500,000 0
Change in short-term debt (incr + / decr -) 0 0
Change in internal loans 150,000 400,000
Total -350,000 400,000
Change in cash and cash equivalents 330,504 164,985

Cash 1.1. 2,055,670 1,084,972

Cash 31.12. 2,386,174 1,249,957

Profit and Loss statement, k USD, Asia

Green Red
Sales revenue
from markets 512 783
from internal transfers 153 3
Sales revenue total 665 785

Costs and expenses

Variable production costs 0 0
Feature costs 2 7
Contract manufacturing costs 174,623 203,909
Transportation and tariffs 11 17
R&D 0 21,143
Promotion 2,000 4,000
Administration 16,000 28,189
Costs of imported products 36 51
Costs and expenses total 192,672 257,316

OPERATING PROFIT BEFORE DEPR. (EBITDA) -192,007 -256,530

Depreciation from fixed assets 17,340 79,080

OPERATING PROFIT (EBIT) -209,347 -335,610

Net financing expenses 120,885 256,454

PROFIT BEFORE TAXES -330,232 -592,065

Income taxes 0 0

PROFIT FOR THE ROUND -330,232 -592,065

Balance sheet, k USD, Asia

Green Red
ASSETS
Fixed assets 258,260 608,120
Inventory 0 0
Receivables 20 30
Cash and cash equivalents 2,000 2,000
Total assets 260,280 610,150

SHAREHOLDERS' EQUITY AND LIABILITIES

Equity
Share capital 20,000 20,000
Profit for the round -330,232 -592,065
Retained earnings 276,388 28,117
Total equity -33,844 -543,948

Liabilities
Short term loans (unplanned) 2,062,400 1,971,246
Internal loans -1,775,000 -825,000
Payables 6,723 7,851
Total liabilities 294,124 1,154,098

Total shareholders' equity and liabilities 260,280 610,150

Profit and Loss statement, k USD, Europe
Green Red
Sales revenue
Sales revenue 2,175 670

Costs and expenses

Feature costs 6 16
Transportation and tariffs 8 7
Promotion 2,000 800
Administration 10,000 10,000
Costs of imported products 149 62
Costs and expenses total 12,163 10,885

OPERATING PROFIT BEFORE DEPR. (EBITDA) -9,988 -10,216

Depreciation from fixed assets 0 0

OPERATING PROFIT (EBIT) -9,988 -10,216

Net financing expenses -7,878 -1,529

PROFIT BEFORE TAXES -2,110 -8,686

Income taxes 0 0

PROFIT FOR THE ROUND -2,110 -8,686

Balance sheet, k USD, Europe

Green Red
ASSETS
Fixed assets 0 0
Receivables 84 26
Cash and cash equivalents 1,574,697 303,512
Total assets 1,574,780 303,538

SHAREHOLDERS' EQUITY AND LIABILITIES

Equity
Share capital 20,000 20,000
Profit for the round -2,110 -8,686
Retained earnings 1,576,890 312,223
Total equity 1,594,780 323,537

Liabilities
Short term loans (unplanned) 0 0
Internal loans -20,000 -20,000
Payables 1 1
Total liabilities -19,999 -19,999

Total shareholders' equity and liabilities 1,574,780 303,538

Ratios and key financial indicators

Ratios
Green Red
Market capitalization of the company, k USD 11,628,155 1,704,044
Shares outstanding at the end of round, k shares 30,000 35,000
Share price at the end of round, USD 388 48.69
Average trading price during the round, USD 331 76.62
Dividend yield, % 0 0
P/E ratio 41.69 n/a
Cumulative total shareholder return (p.a.), % 16.19 -23.27

Key financial indicators, %

Green Red
Operating profit before depreciation (EBITDA) 64.90 -55.46
Operating profit (EBIT) 57.12 -126
Return on sales (ROS) 22.05 -263
Equity ratio 55.91 n/a
Net debt to equity (gearing) -71.50 n/a
Return on capital employed (ROCE) 15.99 -13.40
Return on equity (ROE) 11.14 -822
Earnings per share (EPS), USD 9.30 -24.42

Market report, global

Global market shares, %
Green Red
Total 12.24 2.59

Tech 1 12.77 0
Tech 2 0 0.01
Tech 3 0.12 99.87
Tech 4 17.60 0

Market report, USA

Green Red
Tech 1
Selling Price, USD 902
Number of offered features 5
Sales, k units 1,399
Demand, k units 1,399

Tech 2
Selling Price, USD 3,880
Number of offered features 3
Sales, k units 0
Demand, k units 0

Tech 3
Selling Price, USD 1,095
Number of offered features 2
Sales, k units 295
Demand, k units 295

Tech 4
Selling Price, USD 3,577
Number of offered features 1
Sales, k units 0
Demand, k units 0

USA market shares, %

Green Red
Total 31.31 6.60

Tech 1 33.66 0
Tech 2 0 0.10
Tech 3 0 100
Tech 4 0.99 0

Market report, Asia

Green Red
Tech 1
Selling Price, RMB
Number of offered features
Sales, k units
Demand, k units

Tech 2
Selling Price, RMB
Number of offered features
Sales, k units
Demand, k units
Tech 3
Selling Price, RMB 13,583 13,379
Number of offered features 1 2
Sales, k units 0 1
Demand, k units 0 1

Tech 4
Selling Price, RMB 31,113 41,048
Number of offered features 1 4
Sales, k units 0 0
Demand, k units 0 0

Asia market shares, %

Green Red
Total 0.13 0.21

Tech 1 0 0
Tech 2 0 0
Tech 3 39.17 60.82
Tech 4 96.85 3.15

Market report, Europe

Green Red
Tech 1
Selling Price, EUR 842
Number of offered features 5
Sales, k units 1
Demand, k units 1

Tech 2
Selling Price, EUR 2,400 2,537
Number of offered features 1 3
Sales, k units 0 0
Demand, k units 0 0

Tech 3
Selling Price, EUR
Number of offered features
Sales, k units
Demand, k units

Tech 4
Selling Price, EUR 1,600
Number of offered features 1
Sales, k units 1
Demand, k units 1
Europe market shares, %
Green Red
Total 0.01 0.01

Tech 1 0 0.01
Tech 2 47.63 52.37
Tech 3 0 0
Tech 4 32.90 0

Production report
In-house manufacturing, k units
Green Red
USA
Tech 1 1,389
Tech 2
Tech 3
Tech 4

Asia
Tech 1
Tech 2
Tech 3
Tech 4

Contract manufacturing, k units

USA
Tech 1 10 161
Tech 2
Tech 3 135 324
Tech 4

Asia
Tech 1
Tech 2 3 849
Tech 3
Tech 4 1,100 421

Capacity usage, %
USA
Tech 1 19
Tech 2
Tech 3
Tech 4
Free capacity 81 100
Asia
Tech 1
Tech 2
Tech 3
Tech 4
Free capacity 100 100

Origin of products sold in USA, k units

USA 1,399 295
Asia 0 0

Origin of products sold in Asia, k units

USA 0 1
Asia 0 0

Origin of products sold in Europe, k units

USA 1
Asia 1 0

Number of plants this round

USA 13 17
Asia 1 4

Number of plants next round

USA 13 18
Asia 2 5

Number of plants after next round

USA 13 19
Asia 2 6

Cost report
Logistics
Green Red
Average logistics cost per sold product, USD
Products sold in USA 0 0
Products sold in Asia 31 31
Products sold in Europe 8.30 12.58

Production cost per unit, USD

USA
Tech 1 71.61
Tech 2
Tech 3
Tech 4

Asia
Tech 1
Tech 2
Tech 3
Tech 4

Contract manufacturing cost per unit, USD

USA
Tech 1 128 113
Tech 2
Tech 3 101 92.39
Tech 4

Asia
Tech 1
Tech 2 209 155
Tech 3
Tech 4 158 171

Average unit cost per sold product, USD

USA
Tech 1 72.01
Tech 2 155
Tech 3 92.39
Tech 4 158
Weighted average 72.01 92.40

Asia
Tech 1
Tech 2
Tech 3 101 92.39
Tech 4 158 171
Weighted average 101 92.39

Europe
Tech 1 113
Tech 2 209 155
Tech 3
Tech 4 158
Weighted average 158 113

Production scrap, %
USA
Tech 1 1.43
Tech 2
Tech 3
Tech 4

Asia
Tech 1
Tech 2
Tech 3
Tech 4
Gross margin, % 73.83 21.22
Logistics details
Tech 1, k units
Green Red
USA
Production 1,389 0
Contract manufacturing 10 161
Imported from Asia 0 0
Total products 1,399.19 161.00
Sales in USA -1,399 0
Exported to Asia 0 0
Exported to Europe 0 -0.55
Cut production 813 2,151
Unsatisfied demand 0 0

Asia
Production 0 0
Contract manufacturing 0 0
Imported from USA 0 0
Total products 0.00 0.00
Sales in Asia 0 0
Exported to USA 0 0
Exported to Europe 0 0
Cut production 0 0
Unsatisfied demand 0 0

Europe
Imported from USA 0 0.55
Imported from Asia 0 0
Total products 0.00 0.55
Sales in Europe 0 -0.55
Unsatisfied demand 0 0

Tech 2, k units
Green Red
USA
Production 0 0
Contract manufacturing 0 0
Imported from Asia 0 0.02
Total products 0.00 0.02
Sales in USA 0 -0.02
Exported to Asia 0 0
Exported to Europe 0 0
Cut production 0 0
Unsatisfied demand 0 0

Asia
Production 0 0
Contract manufacturing 3 849
Imported from USA 0 0
Total products 3.00 849.00
Sales in Asia 0 0
Exported to USA 0 -0.02
Exported to Europe 0.00 0.00
Cut production 5.50 1,100
Unsatisfied demand 0 0

Europe
Imported from USA 0 0
Imported from Asia 0.00 0.00
Total products 0.00 0.00
Sales in Europe 0.00 0.00
Unsatisfied demand 0 0

Tech 3, k units
Green Red
USA
Production 0 0
Contract manufacturing 135 324
Imported from Asia 0 0
Total products 135.00 324.00
Sales in USA 0 -295
Exported to Asia -0.36 -0.56
Exported to Europe 0 0
Cut production 3,432 6,545
Unsatisfied demand 0 0

Asia
Production 0 0
Contract manufacturing 0 0
Imported from USA 0.36 0.56
Total products 0.36 0.56
Sales in Asia -0.36 -0.56
Exported to USA 0 0
Exported to Europe 0 0
Cut production 0 0
Unsatisfied demand 0 0

Europe
Imported from USA 0 0
Imported from Asia 0 0
Total products 0.00 0.00
Sales in Europe 0 0
Unsatisfied demand 0 0

Tech 4, k units
Green Red
USA
Production 0 0
Contract manufacturing 0 0
Imported from Asia 0.03 0
Total products 0.03 0.00
Sales in USA -0.03 0
Exported to Asia 0 0
Exported to Europe 0 0
Cut production 0 0
Unsatisfied demand 0 0

Asia
Production 0 0
Contract manufacturing 1,100 421
Imported from USA 0 0
Total products 1,100.00 421.00
Sales in Asia 0.00 0.00
Exported to USA -0.03 0
Exported to Europe -0.94 0
Cut production 545 1,100
Unsatisfied demand 0 0

Europe
Imported from USA 0 0
Imported from Asia 0.94 0
Total products 0.94 0.00
Sales in Europe -0.94 0
Unsatisfied demand 0 0

Cost report - Transportation cost incl. tariffs per sold product, USD
Green Red
USA
Tech 1 0
Tech 2 31
Tech 3 0
Tech 4 31
Asia
Tech 1
Tech 2
Tech 3 31 31.00
Tech 4 0 0
Europe
Tech 1 12.60
Tech 2 8.30 8.30
Tech 3
Tech 4 8.30
Blue Orange Grey Ochre
284,124 703,852 127,120 3,145,209

81,270 18,069 0 356,125

10,275 20,705 5,774 103,283
0 362,875 373,109 230,282
24 471 36 80,878
0 0 0 0
5,500 18,550 800 37,180
121,812 121,812 114,998 121,812
218,881 542,482 494,717 929,559

65,243 161,369 -367,597 2,215,649

187,390 174,903 142,390 180,640

-122,147 -13,533 -509,987 2,035,009

708,790 -69,919 206,530 -103,892

-830,937 56,386 -716,517 2,138,901

0 0 0 751,764

-830,937 56,386 -716,517 1,387,137

Blue Orange Grey Ochre

3,921,878 991,116 1,866,878 1,023,628

0 0 0 0
10,939 27,098 4,894 121,091
6,000 3,962,187 554,962 5,915,483
3,938,817 4,980,400 2,426,734 7,060,202

340,000 340,250 340,000 340,000

0 14,900 0 0
-830,937 56,386 -716,517 1,387,137
-1,399,606 3,759,585 723,594 4,793,609
-1,890,543 4,171,121 347,077 6,520,746

0 509,819 509,789 509,789

5,825,835 283,979 1,555,280 0
3,525 15,482 14,588 29,667
5,829,360 809,280 2,079,657 539,456
3,938,817.00 4,980,400.00 2,426,734.00 7,060,202.00

Blue Orange Grey Ochre

223,129 684,502 125,228 1,610,952

3,295 1,565 110 343,502
226,423 686,068 125,338 1,954,454

25,442 18,069 0 356,125

6,282 20,231 5,704 21,872
0 152,648 147,353 95,209
0 0 0 428
0 0 0 0
1,500 12,900 300 5,580
87,363 87,363 84,551 87,363
0 1 0 2,573
120,587 291,213 237,908 569,150

105,836 394,855 -112,570 1,385,305

122,590 116,763 101,590 119,440

-16,754 278,092 -214,160 1,265,864

513,620 88,333 239,712 -23,610

-530,374 189,759 -453,873 1,289,475

0 0 0 490,000

-530,374 189,759 -453,873 799,474

Blue Orange Grey Ochre

1,954,678 661,656 995,678 676,828

0 0 0 0
8,590 26,353 4,821 62,022
2,000 2,000 2,000 2,200,028
1,965,268 690,009 1,002,499 2,938,878

300,000 300,250 300,000 300,000

0 14,900 0 0
-530,374 189,759 -453,873 799,474
-2,756,697 -661,042 -959,589 1,266,380
-2,987,071 -156,133 -1,113,462 2,365,854

0 509,819 509,789 509,789

3,406,118 283,979 1,555,280 0
1,545,000 44,992 45,000 45,000
1,221 7,352 5,893 18,235
4,952,340 846,142 2,115,962 573,024

1,965,268 690,009 1,002,499 2,938,878

Blue Orange Grey Ochre

105,836 394,855 -112,570 1,385,305

7,101 -6,911 112 -22,384
0 0 0 0
-12,078 165 886 -16,619
-513,620 -88,333 -239,712 23,610
0 0 0 -490,000
-412,761 299,776 -351,285 879,912

-1,260,000 0 -420,000 0

-1,672,761 299,776 -771,285 879,912

0 -70 0 0
0 15,150 0 0
0 82 0 0
-509,789 30 0 0
682,550 -314,968 771,285 0
1,500,000 0 0 0
1,672,761 -299,776 771,285 0
0 0 0 879,912

2,000 2,000 2,000 1,320,116

2,000 2,000 2,000 2,200,028

Blue Orange Grey Ochre

56,635 17,975 1,829 87,896

0 9 3 103,808
 56,635 17,984 1,831 191,705

55,827 0 0 0
3,960 443 70 1,057
0 210,227 225,756 135,073
0 457 36 0
0 0 0 0
2,000 4,400 300 24,000
24,449 24,449 20,447 24,449
0 1,462 110 0
86,237 241,438 246,719 184,580

-29,601 -223,454 -244,888 7,125

64,800 58,140 40,800 61,200

-94,401 -281,594 -285,688 -54,075

100,598 -155,651 -31,812 -71,392

-195,000 -125,943 -253,876 17,316

0 0 0 3,810

-195,000 -125,943 -253,876 13,507

Blue Orange Grey Ochre

1,967,200 329,460 871,200 346,800

0 0 0 0
2,180 692 70 3,384
2,000 3,440,429 283,138 1,654,339
1,971,380 3,770,581 1,154,408 2,004,523

20,000 20,000 20,000 20,000

-195,000 -125,943 -253,876 13,507
922,956 3,893,391 1,404,589 1,990,776
747,957 3,787,448 1,170,713 2,024,282

1,246,122 0 0 0
-25,000 -24,996 -25,000 -25,000
2,302 8,128 8,696 5,241
1,223,424 -16,868 -16,304 -19,759

1,971,380 3,770,581 1,154,408 2,004,523

Blue Orange Grey Ochre

4,360 1,374 64 1,446,360

34 31 0 80,353
24 13 0 80,450
2,000 1,250 200 7,600
10,000 10,000 10,000 10,000
3,295 111 3 444,737
15,352 11,406 10,203 623,140

-10,992 -10,032 -10,139 823,220

0 0 0 0

-10,992 -10,032 -10,139 823,220

94,571 -2,601 -1,371 -8,891

-105,563 -7,431 -8,768 832,110

0 0 0 257,954

-105,563 -7,431 -8,768 574,156

Blue Orange Grey Ochre

0 0 0 0
168 53 2 55,685
2,000 519,758 269,824 2,061,115
2,168 519,811 269,826 2,116,800

20,000 20,000 20,000 20,000

-105,563 -7,431 -8,768 574,156
434,135 527,236 278,594 1,536,453
348,571 539,805 289,826 2,130,609

1,173,594 0 0 0
-1,520,000 -19,996 -20,000 -20,000
2 2 0 6,191
-346,404 -19,994 -20,000 -13,809

2,168 519,811 269,826 2,116,800

Blue Orange Grey Ochre

#NUM! 10,307,058 881,362 27,747,421
30,000 30,025 30,000 30,000
#NUM! 343 29.38 925
58.48 606 101 810
0 0 0 0
n/a 183 n/a 20
-97.17 13.41 -30.64 38.27

Blue Orange Grey Ochre

22.96 22.93 -289 70.45
-42.99 -1.92 -401 64.70
-292 8.01 -564 44.10
n/a 83.75 14.30 92.36
n/a -75.96 435 -82.90
-4 -0.27 -21.39 32.11
n/a 1.36 -102 23.80
-27.70 1.88 -23.88 46.24

Blue Orange Grey Ochre

3.00 6.03 0.84 75.30

1.58 6.30 0.87 78.48

91.89 0 0.41 7.69
0 0 0.01 0
81.50 0.86 0.04 0

Blue Orange Grey Ochre

 1,255 1,015 1,305 872
6 5 10 2
173 674 94 1,816
173 674 94 1,816

3,980 2,743 2,000

1 9 1
0 1 14
0 1 14

2,217
3
3
3

Blue Orange Grey Ochre

3.93 15.09 2.13 40.94

4.17 16.22 2.27 43.68

0 0.06 5.06 94.78
0 0 0 0
99.01 0 0 0

Blue Orange Grey Ochre

11,600 15,009 9,500

5 10 2
15 1 88
15 1 88

3,269 18,000
4 1
165 0
21,315 0
 32,800 15,600 26,459
10 1 3
0 0 0
0 0 0

Blue Orange Grey Ochre

61.12 5.47 0.43 32.64

0 14.19 1.12 84.70

100 0 0 0
0 0 0 0
0 0 0 0

Blue Orange Grey Ochre

800 150
5 2
1 6,696
1 13,136

2,441
4
0
0

1,987
3
0
0

1,620 2,600 3,435

3 1 2
2 0 0
2 0 0
Blue Orange Grey Ochre
0.03 0.02 0.00 99.93

0 0.02 0 99.98
0 0 0 0
0 0 100 0
65.37 1.66 0.07 0

Blue Orange Grey Ochre

173 190 6,600

165
0

500 1,015 1,000

455

650

1,000
550 129
564
750 1,000

2 2 80

0
98 98 100 20
 10
0

90 100 100 100

176 674 95 1,816

0 14

15 1
165 0 88

2 1 5,784
0 0 912

15 15 14 15
3 3 2 3

24 15 17 15
13 3 6 3

24 21 18 15
13 11 8 3

Blue Orange Grey Ochre

0 0 0 0.23
0 31 31 0
12.60 12.41 8.30 12.01

101 95.03 53.96

1,763

338
1,888,716
 101 95.12 95.21
112

157

111
161 186
118
162 159

101 99.08 95.12 59.39

161 112 186

1,763
126 99.08 95.25 60.34

99.08 95.12 111

338 186
1,888,716 118

338 99.08 95.12 111

99.08 66.42

118
1,763 162 159
1,763 102 122 66.42

1.79 1.60 1.33

4.06

4.95
10
 67.77 42.87 -198 75.50

Blue Orange Grey Ochre

173 190 0 6,600

0 500 1,015 1,000
0 0 0 0
173.18 690.15 1,015.00 7,600.00
-173 -674 -94.41 -1,816
0 -14.76 -1.16 0
0 -1.04 0 -5,784
74.32 5,997 6,160 0
0 0 0 0

0 0 0 0
0 0 0 1,000
0 14.76 1.16 0
0.00 14.76 1.16 1,000.00
0 -14.76 -1.16 -88.12
0 0 0 0
0 0 0 -912
0 0 0 0
0 0 0 0

0 1.04 0 5,784
0 0 0 912
0.00 1.04 0.00 6,696.11
0 -1.04 0 -6,696
0 0 0 6,440

Blue Orange Grey Ochre

0 0 0 0
0 0 455 0
0 0.01 0 13.80
0.00 0.01 455.00 13.80
0 -0.01 -0.74 -13.80
0 0 0 0
0 0 0 0
0 0 539 1,650
0 0 0 0

165 0 0 0
 0 550 0 129
0 0 0 0
165.00 550.00 0.00 129.00
-165 0 0 0.00
0 -0.01 0 -13.80
0 0 0 0
0 1,320 0 0
21,150 0 0 0

0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0

Blue Orange Grey Ochre

0 0 0
0 0 0
0 0 0
0.00 0.00 0.00
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0

0.00 0 0
0 0 564
0 0 0
0.00 0.00 564.00
0.00 0 0.00
0 0 0
0 0 -0.02
1,485 0 770
0 0 0

0 0 0
0 0 0.02
0.00 0.00 0.02
0 0 -0.02
0 0 0

Blue Orange Grey Ochre

4.48 0 0
 0 650 0
0 0 0
4.48 650.00 0.00
-2.61 0 0
0 0 0
-1.87 0 0
7,998 2,063 0
0 0 0

0 0 0
0 750 1,000
0 0 0
0.00 750.00 1,000.00
0 0 0
0 0 0
0 -0.05 0.00
0 330 330
0 0 0

1.87 0 0
0 0.05 0.00
1.87 0.05 0.00
-1.87 -0.05 0.00
0 0 0

Blue Orange Grey Ochre

0 0 0 0
31 0 31

31 31.00 0
0 0
0 0

12.60 12.01

8.30
12.60 8.30 8.30