WORKING FILE 23 Idrees

Company Name:
Auditor Name:
Address:
Listed Capital Market
Factory Address:
Year of Filling Suite:
Year of Winding Up
2023 2022
Income Statement 000
Total Sales 5166171154
Sales Allowances
Net Sales 0 5,166,171,154
Cost of Goods Sold 4367630755
Gross Profit 0 798,540,399
Operating Expenses 384,390,502
EBIT 0 414,149,897
Interest Expense
EBT 0 414,149,897
Other Income/(loss) 137702874
EBT 0 551,852,771
Taxes 61968354
Net Income (EAIT) 0 489,884,417
Material Inventory 0 0
Labour Expenses
Deprication: CGS
Deprication: Operting Expenses 105294291
Total Deprication 0 105,294,291
Amortization
EBITDA 0 595,178,708
Retained Earning
Dividend Paid
Amount Dividend
Balance Sheet: Liabilities + Owner Equity 2023 2022

Equity Book Value
Equity at the end of Year 2086613543
Prferred Stock
Reserves 1420418461
Unappropriated Profit
Total Equity 0 3,507,032,004
Long Term Liabilities: 0 60,143,460
1 Long term loan
2 finance lease
3 Loan from Directors
other liability
4 Staff Benefit 60143460
5
Current Liabilities: 0 1,976,045,603
1 Account Payable 607349650
2 Short term borrowing 883049126
3 current portion of long term liability 143862034
4 Other Current Liabilities 341784793
Total Liabilities 0 2,036,189,063

Equity and Total Liabilities 0 5,543,221,067
0 (3,869,423,202)
Balance Sheet: Assets 2023 2022
Fixed Assets 403280039
Current Assets 1270517826
Marketable securities
Other Assets
(long term deposits or deffered cost)
Total Assets 0 1,673,797,865
Cash 5875276
Inventory (raw materail, WIP, Finished goods) 1207120704
Store and spares 57521846
Financial Debt 0 1,087,054,620
Account Recievebale
Cash Flow 2023 2022

Net Operating Cash Flow 674471692
Net Investing Cash Flow 427831878
Net Financing Cash Flow 82,836,070.00
Addition to Fixed Assets
No. of Outstanding shares 19852800

Market Price 13
Market Value of Equity 0.000 258,086.400
Year of incorporation
Firm Age 0 2,023
Total no of shares 220000000
Shares of general Public
shares of individual institution
Share of family
share of foregns
No of shares owned by majority shareholders
shares owned by board and director
shares of individual institution+ other institution
Size of Direcotr /Board of Director 7
Director's meeting /board of director meeting
Director Remuneration
Independent director 2
Exective Director 3
Non-exective director 3
Total director 7
MALE DIRECTOR 6
FEMALE 1
Board participation 7
Audit committee/Audit total member 3
Audit reminertation 3
Exective remuneration
csr Spend
Total no of employees 771
Ratios
Firm Size ln(asset) Err:502 28.146
financial leverage
total book value of debt / total assets 0.649
financial leverage
total book value of debt / total equity 0.310
Growth opportunities (annual growth rate in assets)

vt-yt-1/yt-1 0.080
LN(YT/YT-1) 0.077
Current Profitability
Return on equity 0.140
Return in assets 0.293
Dividend Pay out Ratio 0.000
Average of last 3 periods #DIV/0!
Liquidity
Quick/Acid Test Ratio 0.032
Free Cash Flow
FcF/book value of total assets 0.293
Profitability Changes
1. change in return on equity 3.704
2. change in return on assets. 3.403
Cash Flow (Baba) 0.403
EPS 24,675.835
DPS 0.000
interest overage ratio
EBIT/Interest Exp #DIV/0!
Sales Growth Rate 0.225
total book value of equity 2.095
Market to Book Ratio or Tobins Q
Market value of equity/Book value of equity 0.000000073591
Effective Tax Rate
tax/pre-tax income 0.112291461159
Current Ratios
Current Assets to Current Liabilities 0.642959769790
Firm Maturity (Age)
natural log of number of activities 7.612336837168
Past Dividend Yield

dividiend in year t-1 / market value of equity at the
begning of year t-1 #DIV/0!
Change capital expenditure

change (purchase of tangible assets/total assets) 0.000000
Contribution Capital Ratio
Retained Earnings/book value of equity 0.00
Numan Sarwar
Variable Acronyms
Dependent Variable
Dummy Variable: Profit (1 if +ve, otherwise 0) DV_Profit 1
Traditional Financial Ratios

Opearting Income/Total Assets OI_TA 0.2474312494
Opearting Income/Sales OI_S 0.0801657329
EBIT/Total Assets EBIT_TA 0.3297009648
EBIT/Sales EBIT_S 0.1068204584
Net Income/ Total Assets NI_TA 0.2926783617
Net Income/ Sales NI_S 0.0948254331
Equity/Total Assets E_TA 2.0952541985
Retained Earnings/Total Assets RE_TA 0.0000000000
Current Liabilties /Total Assets CL_TA 1.1805760088
(Current Liabilties -cash)/Total Assets (CL-CH)_TA 1.1770658621
Total Liabilites /Total Assets TL_TA 1.2165083405
Firm Size log of sales l(S) 9.7131687901
Firm Size log of TA l(TA) 9.2237030096
Cash/Total Assets CH_TA 0.0035101467
Cash/Current Liabilities CH_CL 0.0029732492
Qick Asssets / Current Liabilites QA_CL 0.0320828233
Current Assets / Current Liabitieles CA_CL 0.6429597698
Working Capital / Total Assets WC_TA (0.4215131300)
Current Liabilities / Total Libilites CL_TL 0.9704627330
Inventory / Sales Inv_S 0.2336586745
Sales / Total Assets S/TA 3.0864964414
Equity / Total Liabilities E_TL 1.7223508699
Debts / Total Assets D_TA 0.0359323316
Current Liabilities / Sales CL_S 0.3824971229
Retained Earnings/ Current Liabilites RE_CL 0.0000000000
Cash flow from Operations / T Liabilies CFO_TL 0.3312421740
Interest Exp / Sales Int_S 0.0000000000
Change in Sales Delta(S) 0.2907416474
Single EM Predictors
Sales Growth Index SGI 1.2907416474
Leveage Index LEVI 1.0137388931
Gross Margin Index GMI 0.8628680994
Asset Quality Index_S AQI_S 1.10315413937109
Asset Quality Index_TA AQI_TA #DIV/0!
Operating Expense Index (SGAI) OEI 0.88538058
Days Sales in Recieveable Index DSRI #DIV/0!
Total Accurals / TOTAL Assets TATA -0.021087386200006
Coeffecient of Variation of Sales CV_S 0.179492428313337
Coeffecient of Variation of Profit CV_P 0.922789034219009
Depreciation Decay Index DDI 1.146102836
Depreciation Index (Beenish) DEPI_B 0.871193415
Depreciation Index (Li) DEPI_L 1.14785073337507
Aggregated EM Predictors
Earnings Management Index (AQI_S) EMI_S #DIV/0!
Earnings Management Index (AQI_TA) EMI_TA #DIV/0!
Dependent Variable
Altman Z-score 3.08923267976895
Altman (F=0, NF=1) DV_Altman 1
Irfan Z-score 4.30933675352148
Irfan (F=0, NF=1) DV_Irfan 1
Aggregated EM Predictors
Accrual Earnings Management Index AEM
Total Accruals TA (260,321,795)

Total Accruals/Asset(t-1) TA/A(-1) -0.167973521810164
1/Assets(t-1) 1/A(-1) 6.452533942084E-10
Change in Sales dS 1,163,688,423
Change in Sales/Assets(t-1) dS/A(-1) 0.750873904741727
Fixed Assets/Assets(t-1) FA/A(-1) 0.260217813981231
Non Discritinoary Accurals NA

Change in Recievables dAR 0
Change in Sales minus Change in Recievables DdS-dAR 1,163,688,423
(Change in Sales minus Change in Recievables)/A(-1) 0.750873904741727
Estiamted Value Total Accruals/TA
Variable
Net Income to Total Assets NI_TA 0.2926783617
Quick Ratio QR 0.0320828233
Current Asset to Total Assets CA_TA 0.7590628788
Net Income to Net Worth NI_E 0.1396863263
Market Value of Equity to Book Value of Debt MV_TD 0.0001267497
Cashflow from operations to Total Assets CFO_TA 0.4029588674
Quick Assets to Total Assets QA_TA 0.0378762115
Current Asset to Sales CA_S 0.2459302621
EBIT/Interest EBIT_Int #DIV/0!
Cashflow from operations to Sales CFO_S 0.1305554291
Total Liability to Equity TL_E 0.5806017911
Cashflow from operations to Current Liabilities CFO_CL 0.3413239507
Working Capital to Sales WC_S (0.1365668608)
Operating expense to Operating Income OE_OI 0.9281434205
Quick Assets to Sales QA_S 0.0122715876
Sales to Inventory S_Inv 4.2797469523
Working Capital to Equity WC_E (0.2011751750)
Account Recievable to Invetory AR_Inv 0.0000000000
Yousaf Adil
Karachi
Yes
House # 133 A-1 Bloack A model town Lahore
do not put in the red box, it will be automatically calcula
2021 2020 2019 2018 2017

000 000 000 000 000
4,002,482,731
4,002,482,731 0 0 0 0
3,468,653,953
533,828,778 0 0 0 0
336,359,217
197,469,561 0 0 0 0
197,469,561 0 0 0 0
25,389,171
222,858,732 0 0 0 0
119,845,916
103,012,816 0 0 0 0
0 0 0 0 0
91,871,591
91,871,591 0 0 0 0
194,884,407 0 0 0 0
2021 2020 2019 2018 2017
2,517,332,715
951551923
3,468,884,638 0 0 0 0
54,932,453 0 0 0 0
54,932,453
1,866,823,119 0 0 0 0
236390906
1,215,020,482
105,354,182
310,057,549
1,921,755,572 0 0 0 0
5,390,640,210 0 0 0 0
(3,840,861,458) 0 0 0 0
2021 2020 2019 2018 2017
417,478,355
1132300397
1,549,778,752 0 0 0 0
8,370,748
1090119992
43,809,657
1,375,307,117 0 0 0 0
2021 2020 2019 2018 2017

510,324,753
85,925,555
11,392,027
19852800
13
258,086.400 0.000 0.000 0.000 0.000
2,022 2,021 2,020 2,019 2,018

220000000
7
2
3
3
7
6
1
7
3
3
787
28.069 Err:502 Err:502 Err:502 Err:502
0.887 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.396 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.030 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.066 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.023 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.066 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.329 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
5,188.831 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

1.000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
2.238 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.000000074400 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.537766301210 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.606538662113 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
7.611842399580 7.611347717404 ### 7.610357618313 ###
0.000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.00 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1 0 0 0 0
0.1274179045 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.0493367678 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.1438003533 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0556801233 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0664693692 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0257372293 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
2.2383095868 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1.2045739539 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1.1991727004 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1.2400193057 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
9.6023294668 Err:502 Err:502 Err:502 Err:502
9.1902697023 Err:502 Err:502 Err:502 Err:502
0.0054012536 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0044839535 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0225947518 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.6065386621 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
(0.4739532795) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.9714154839 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.2723609483 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
2.5826155674 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1.8050602733 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0354453518 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.4664162832 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.2655513326 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

-0.470654845447255 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1.4142135623731 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2.57909172995728 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
4.81556534726476 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
(312,855,192) 0 0 0 0
4,002,482,731 0 0 0 0
0 0 0 0 0
4,002,482,731 0 0 0 0
0.0664693692 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.0225947518 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.7306206744 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0296962358 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0001342972 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.3292887790 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0272170495 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.2828995084 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.1275020499 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.5539981212 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.2733653488 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
(0.1835167748) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1.7033471655 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0105385601 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
3.6715983198 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
(0.2117460794) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Yousaf Adil
Karachi
Yes
133 A-1 Bloack A model town Lahore
e red box, it will be automatically calculated
2016 2015 2014 2013 2012 2011

000 000 000 000 000 000
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2016 2015 2014 2013 2012 2011
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2016 2015 2014 2013 2012 2011
0 0 0 0 0 0
0 0 0 0 0 0
2016 2015 2014 2013 2012 2011
0.000 0.000 0.000 0.000 0.000 0.000
2,017 2,016 2,015 2,014 2,013 2,012

Err:502 Err:502 Err:502 Err:502 Err:502 Err:502
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!




7.609366537954 7.608870629191 ### 7.607878073279 ### ###
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #REF!
0 0 0 0 0 0




0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

2010 2009 2008 2007
000
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0
0 0 0 0
2009 2008 2007
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
2009 2008 2007
0 0 0 0
0 0 0 0
2009 2008 2007
0.000 ### ### ###
2,011 ### ### ###

Err:502 ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#REF! ### ### ###

#REF! ### ### ###
#DIV/0! ### ### ###

#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###

#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###

#REF! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
### ### ### ###
#REF! ### ### ###
#REF! ### ### ###
#DIV/0! ### ### ###
0 0 0 0
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
Err:502 ###
Err:502 ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ###
#DIV/0! ### ### ###

#DIV/0! ### ### ### #DIV/0! #DIV/0!
#DIV/0! ### ### ###
#DIV/0! ### ### ### #DIV/0! #DIV/0!
#DIV/0! ### ### ### #DIV/0! #DIV/0!
#DIV/0! ### ### ### #DIV/0! #DIV/0!
#DIV/0! ### ### ### #DIV/0! #DIV/0!
#DIV/0! ### ### ###
#DIV/0! ### ### ### #DIV/0! #DIV/0!
#DIV/0! ### ### ### #DIV/0! #DIV/0!
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###

#DIV/0! ### ### ###
#DIV/0! ### ### ###

#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
0 0 0 0
#DIV/0! ### ### ###
#DIV/0! ### ### ###
0 0 0 0
#DIV/0! ### ### ###
#DIV/0! ### ### ###
0 0 0 0
0 0 0 0
#DIV/0! ### ### ###
#DIV/0! ### ### ###

#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
#DIV/0! ### ### ###
2019 2018 2017 2016 2015 2014 2013 2012 2011
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
2008
2007
2010 2009 2008 2007

WORKING FILE 23 Idrees

Uploaded by

Document Information

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

WORKING FILE 23 Idrees

Uploaded by

Copyright:

Available Formats

Company Name:

Balance Sheet: Liabilities + Owner Equity 2023 2022

Total Liabilities 0 2,036,189,063

Cash Flow 2023 2022

No. of Outstanding shares 19852800

Growth opportunities (annual growth rate in assets)

Past Dividend Yield

Change capital expenditure

Traditional Financial Ratios

Total Accruals TA (260,321,795)

Non Discritinoary Accurals NA

Estiamted Value Total Accruals/TA

do not put in the red box, it will be automatically calcula

2021 2020 2019 2018 2017

2021 2020 2019 2018 2017

2021 2020 2019 2018 2017

2,022 2,021 2,020 2,019 2,018

28.069 Err:502 Err:502 Err:502 Err:502

0.887 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.396 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.030 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.023 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.066 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.537766301210 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.606538662113 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

7.611842399580 7.611347717404 ### 7.610357618313 ###

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.00 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.1274179045 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2.57909172995728 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.0664693692 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

e red box, it will be automatically calculated

2016 2015 2014 2013 2012 2011

2016 2015 2014 2013 2012 2011

2016 2015 2014 2013 2012 2011

0.000 0.000 0.000 0.000 0.000 0.000

2,017 2,016 2,015 2,014 2,013 2,012

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

7.609366537954 7.608870629191 ### 7.607878073279 ### ###

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #REF!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2009 2008 2007

2009 2008 2007