WORKING FILE Hala 23

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 322970656
Sales Allowances
Net Sales 0 322,970,656
Cost of Goods Sold 249160794
Gross Profit 0 73,809,862
Operating Expenses 52,497,905
EBIT 0 21,311,957
Interest Expense
EBT 0 21,311,957
Other Income/(loss) 1282291
EBT 0 22,594,248
Taxes 3037179
Net Income (EAIT) 0 19,557,069
Material Inventory 0 0
Labour Expenses
Deprication: CGS
Deprication: Operting Expenses 6778130
Total Deprication 0 6,778,130
Amortization
EBITDA 0 26,335,199
Retained Earning
Dividend Paid
Amount Dividend
Balance Sheet: Liabilities + Owner Equity 2023 2022

Equity Book Value
Equity at the end of Year
Prferred Stock
Reserves
Unappropriated Profit
Total Equity 0 0
Long Term Liabilities: 0 0
1 Long term loan
2 finance lease
3 Loan from Directors
other liability
4 Staff Benefit
5
Current Liabilities: 0 180,338,705
1 Account Payable 51548705
2 Short term borrowing 128790000
3 current portion of long term liability 0
4 Other Current Liabilities
Total Liabilities 0 180,338,705

Equity and Total Liabilities 0 180,338,705
0 251,026,977
Balance Sheet: Assets 2023 2022
Fixed Assets 278749699
Current Assets 152615983
Marketable securities
Other Assets
(long term deposits or deffered cost)
Total Assets 0 431,365,682
Cash 9085895
Inventory (raw materail, WIP, Finished goods) 85954129
Store and spares 4161960
Financial Debt 0 128,790,000
Account Recievebale
Cash Flow 2023 2022

Net Operating Cash Flow 5245093
Net Investing Cash Flow 5713778
Net Financing Cash Flow 1,172,613.00
Addition to Fixed Assets
No. of Outstanding shares 160000000

Market Price 10
Market Value of Equity 0.000 1,600,000.000
Year of incorporation
Firm Age 0 2,023
Total no of shares 16000000
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
Exective Director
Non-exective director
Total director 7
MALE DIRECTOR 5
FEMALE 2
Board participation 7
Audit committee/Audit total member 3
Audit reminertation 3
Exective remuneration
csr Spend
Total no of employees 5
Ratios
Firm Size ln(asset) Err:502 26.790
financial leverage
total book value of debt / total assets 0.299
financial leverage
total book value of debt / total equity #DIV/0!
Growth opportunities (annual growth rate in assets)

vt-yt-1/yt-1 0.006
LN(YT/YT-1) 0.006
Current Profitability
Return on equity #DIV/0!
Return in assets 0.045
Dividend Pay out Ratio 0.000
Average of last 3 periods #DIV/0!
Liquidity
Quick/Acid Test Ratio 0.370
Free Cash Flow
FcF/book value of total assets 0.045
Profitability Changes
1. change in return on equity #DIV/0!
2. change in return on assets. 0.620
Cash Flow (Baba) 0.012
EPS 122.232
DPS 0.000
interest overage ratio
EBIT/Interest Exp #DIV/0!
Sales Growth Rate 0.224
total book value of equity 0.000
Market to Book Ratio or Tobins Q
Market value of equity/Book value of equity #DIV/0!
Effective Tax Rate
tax/pre-tax income 0.134422663680
Current Ratios
Current Assets to Current Liabilities 0.846274142869
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 #DIV/0!
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 0.0494057777
Opearting Income/Sales OI_S 0.0659872859
EBIT/Total Assets EBIT_TA 0.0523784087
EBIT/Sales EBIT_S 0.0699575877
Net Income/ Total Assets NI_TA 0.0453375635
Net Income/ Sales NI_S 0.0605537024
Equity/Total Assets E_TA 0.0000000000
Retained Earnings/Total Assets RE_TA 0.0000000000
Current Liabilties /Total Assets CL_TA 0.4180645622
(Current Liabilties -cash)/Total Assets (CL-CH)_TA 0.3970014703
Total Liabilites /Total Assets TL_TA 0.4180645622
Firm Size log of sales l(S) 8.5091630656
Firm Size log of TA l(TA) 8.6348455911
Cash/Total Assets CH_TA 0.0210630919
Cash/Current Liabilities CH_CL 0.0503823902
Qick Asssets / Current Liabilites QA_CL 0.3696480686
Current Assets / Current Liabitieles CA_CL 0.8462741429
Working Capital / Total Assets WC_TA (0.0642673332)
Current Liabilities / Total Libilites CL_TL 1.0000000000
Inventory / Sales Inv_S 0.2661360325
Sales / Total Assets S/TA 0.7487166214
Equity / Total Liabilities E_TL 0.0000000000
Debts / Total Assets D_TA 0.0000000000
Current Liabilities / Sales CL_S 0.5583748915
Retained Earnings/ Current Liabilites RE_CL 0.0000000000
Cash flow from Operations / T Liabilies CFO_TL 0.0290846771
Interest Exp / Sales Int_S 0.0000000000
Change in Sales Delta(S) 0.2888294232
Single EM Predictors
Sales Growth Index SGI 1.2888294232
Leveage Index LEVI #DIV/0!
Gross Margin Index GMI 0.7979276790
Asset Quality Index_S AQI_S 0.472190175822581
Asset Quality Index_TA AQI_TA #DIV/0!
Operating Expense Index (SGAI) OEI 1.20599391
Days Sales in Recieveable Index DSRI #DIV/0!
Total Accurals / TOTAL Assets TATA -1.12897251757E-06
Coeffecient of Variation of Sales CV_S 0.17846086883601
Coeffecient of Variation of Profit CV_P 0.338905370293809
Depreciation Decay Index DDI 0.948555230
Depreciation Index (Beenish) DEPI_B 1.047330542
Depreciation Index (Li) DEPI_L 0.954808400566576
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 0.748978417398609
Altman (F=0, NF=1) DV_Altman 0
Irfan Z-score 0.44968028137311
Irfan (F=0, NF=1) DV_Irfan 1
Aggregated EM Predictors
Accrual Earnings Management Index AEM
Total Accruals TA 16,066,864

Total Accruals/Asset(t-1) TA/A(-1) 0.03747759929394
1/Assets(t-1) 1/A(-1) 2.332602012063E-09
Change in Sales dS 72,378,413
Change in Sales/Assets(t-1) dS/A(-1) 0.168830031793715
Fixed Assets/Assets(t-1) FA/A(-1) 0.650212108749311
Non Discritinoary Accurals NA

Change in Recievables dAR 0
Change in Sales minus Change in Recievables DdS-dAR 72,378,413
(Change in Sales minus Change in Recievables)/A(-1) 0.168830031793715
Estiamted Value Total Accruals/TA
Variable
Net Income to Total Assets NI_TA 0.0453375635
Quick Ratio QR 0.3696480686
Current Asset to Total Assets CA_TA 0.3537972291
Net Income to Net Worth NI_E #DIV/0!
Market Value of Equity to Book Value of Debt MV_TD 0.0088721941
Cashflow from operations to Total Assets CFO_TA 0.0121592728
Quick Assets to Total Assets QA_TA 0.1545367580
Current Asset to Sales CA_S 0.4725382327
EBIT/Interest EBIT_Int #DIV/0!
Cashflow from operations to Sales CFO_S 0.0162401534
Total Liability to Equity TL_E #DIV/0!
Cashflow from operations to Current Liabilities CFO_CL 0.0290846771
Working Capital to Sales WC_S (0.0858366588)
Operating expense to Operating Income OE_OI 2.4633075695
Quick Assets to Sales QA_S 0.2064022002
Sales to Inventory S_Inv 3.7574769212
Working Capital to Equity WC_E #DIV/0!
Account Recievable to Invetory AR_Inv 0.0000000000
Malik Haroon Shahid Safder & Co
Lahore
Yes
Factory Premises 17.5KM Sheikhupura Road Lahore
do not put in the red box, it will be automatically calcula
2021 2020 2019 2018 2017

000 000 000 000 000
250,592,243
250,592,243 0 0 0 0
204,895,791
45,696,452 0 0 0 0
33,775,471
11,920,981 0 0 0 0
11,920,981 0 0 0 0
2,530,887
14,451,868 0 0 0 0
2,456,175
11,995,693 0 0 0 0
0 0 0 0 0
7,145,741
7,145,741 0 0 0 0
19,141,434 0 0 0 0
2021 2020 2019 2018 2017
0 0 0 0 0
0 0 0 0 0
181,328,733 0 0 0 0
55450486
125,850,000
28,247
181,328,733 0 0 0 0
181,328,733 0 0 0 0
247,377,062 0 0 0 0
2021 2020 2019 2018 2017
280,264,376
148441419
428,705,795 0 0 0 0
10,727,193
84328729
4,747,685
125,878,247 0 0 0 0
2021 2020 2019 2018 2017

12,388,571
665,739
9,402,252
160000000
10
1,600,000.000 0.000 0.000 0.000 0.000
2,022 2,021 2,020 2,019 2,018

16000000
7
7
5
2
7
3
3
26.784 Err:502 Err:502 Err:502 Err:502
0.294 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!


0.028 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.354 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.028 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.029 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
74.973 #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!
0.000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.169955537928 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.818631534805 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
7.611842399580 7.611347717404 ### 7.610357618313 ###
0.000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1 0 0 0 0
0.0278069043 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.0475712291 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0337104564 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0576708514 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0279811776 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0478693708 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.4229677674 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.3979454955 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.4229677674 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
8.3989676234 Err:502 Err:502 Err:502 Err:502
8.6321593541 Err:502 Err:502 Err:502 Err:502
0.0250222720 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0591588152 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.3535715986 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.8186315348 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
(0.0767130148) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.3365177150 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.5845319702 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.7236007421 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0683210586 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

-0.118337567608574 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1.4142135623731 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.584192269661184 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.37944250253919 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
1 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
(467,590) 0 0 0 0
250,592,243 0 0 0 0
0 0 0 0 0
250,592,243 0 0 0 0
0.0279811776 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.3535715986 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.3462547526 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0088237533 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0288976056 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.1495493897 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.5923623861 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0494371687 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0683210586 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
(0.1312383560) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
2.8332794927 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.2558446711 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
2.9716117623 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0000000000 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
alik Haroon Shahid Safder & Co
Lahore
Yes
mises 17.5KM Sheikhupura Road 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 Hala 23

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 Hala 23

Uploaded by

Copyright:

Available Formats

Company Name:

Balance Sheet: Liabilities + Owner Equity 2023 2022

Total Liabilities 0 180,338,705

Cash Flow 2023 2022

No. of Outstanding shares 160000000

Growth opportunities (annual growth rate in assets)

Past Dividend Yield

Change capital expenditure

Traditional Financial Ratios

Total Accruals TA 16,066,864

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

26.784 Err:502 Err:502 Err:502 Err:502

0.294 #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!

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

0.028 #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!

0.169955537928 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.818631534805 #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!

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

0.0278069043 #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!

0.584192269661184 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.0279811776 #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