restcompfirm03 - Bloomberg symbol Primary Exchange ame N...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Bloomberg symbol Primary Exchange ame N Industry Name FCFF AVV AU Equity ASX AAV LTD Broadcast Serv/Program ­0.69 ABB AU Equity ASX ABB GRAIN LIMITED Agricultural Operations 98.84012 ABS AU Equity ASX ABC LEARNING CENTRES LTD Schools­Day Care ­10.84126 ABX AU Equity ASX ABELLE LTD Gold Mining 8.169393 ABG AU Equity ASX ABIGROUP LIMITED Building&Construct­Misc 42.358177 ADU AU Equity ASX ADAMUS RESOURCES LIMITED Diversified Minerals ­0.36 AAU AU Equity ASX ADCORP AUSTRALIA LIMITED Internet Content­Info/Ne 3.806162 ADBPA AU Equity ASX ADELAIDE BANK ­ RESET PREF Commer Banks Non­US 0 ABC AU Equity ASX ADELAIDE BRIGHTON LIMITED Bldg Prod­Cement/Aggreg 48.379509 ADB AU Equity ASX ADELAIDE BANK LIMITED Commer Banks Non­US 25.300052 ADZ AU Equity ASX ADSTEAM MARINE LIMITED Marine Services 78.26823 ADG AU Equity ASX ADTRANS GROUP LIMITED Retail­Automobile 8.84684 AGX AU Equity ASX AGENIX LTD Diagnostic Kits 2.71 AGC AU Equity ASX AGINCOURT RESOURCES LTD Gold Mining ­0.34 AGI AU Equity ASX AINSWORTH GAME TECHNOLOGY LT Casino Services ­22.71 AIZ AU Equity ASX AIR NEW ZEALAND LTD Airlines 0 AJL AU Equity ASX AJ LUCAS GROUP LIMITED Pipelines 24.48808 LEP AU Equity ASX ALE PROPERTY GROUP Property Trust 0 ALS AU Equity ASX ALESCO CORP LTD Distribution/Wholesale 20.782424 ALN AU Equity ASX ALINTA LTD Gas­Distribution 78.792576 AWC AU Equity ASX ALUMINA LTD Metal­Aluminum 40.6 AHD AU Equity ASX AMALGAMATED HOLDINGS LIMITED Diversified Operations 13.657774 AMC AU Equity ASX AMCOR LTD Containers­Paper/Plastic 130.6569 AYO AU Equity ASX AMITY OIL LIMITED Oil Comp­Explor&Prodtn ­3.831568 AMP AU Equity ASX AMP LIMITED Life/Health Insurance ­3342 AML AU Equity ASX AMRAD CORPORATION LIMITED Medical­Drugs 17.42024 ANC AU Equity ASX ANGUS & COOTE HOLDINGS LTD Retail­Jewelry ­2.894446 ANN AU Equity ASX ANSELL LTD Rubber/Plastic Products 135.306 AVL AU Equity ASX ANVIL MINING NL Metal­Copper ­5.87 APE AU Equity ASX AP EAGERS LIMITED Retail­Automobile 14.110118 APN AU Equity ASX APN NEWS & MEDIA LIMITED Publishing­Newspapers 167.365088 AQP AU Equity ASX AQUARIUS PLATINUM LIMITED Platinum 37.490675 ARP AU Equity ASX ARB CORPORATION LIMITED Auto/Trk Prts&Equip­Orig 2.419801 ARQ AU Equity ASX ARC ENERGY LTD Oil Comp­Explor&Prodtn 7.282024 ARA AU Equity ASX ARIADNE AUSTRALIA LIMITED Real Estate Oper/Develop 29.28 ALL AU Equity ASX ARISTOCRAT LEISURE LTD Casino Services 58.222548 AWP AU Equity ASX ARROW PHARMACEUTICALS LTD Medical­Generic Drugs 0.53766 ATR AU Equity ASX ASTRON LIMITED Diversified Minerals ­4.641445 AHS AU Equity ASX ATLAS GROUP HOLDINGS LTD Steel­Specialty ­4.70835 AIA AU Equity ASX AUCKLAND INTL AIRPORT LTD Airport Develop/Maint 0 ASL AU Equity ASX AUSDRILL LIMITED Mining Services 16.971121 ANE AU Equity ASX AUSPINE LIMITED Forestry 13.94962 ANZ AU Equity ASX AUST AND NZ BANKING GROUP LT Commer Banks Non­US 4368.6368 AFIN AU Equity ASX AUSTRALIAN FOUNDATION­NEW Investment Companies 0 AFI AU Equity ASX AUSTRALIAN FOUNDATION INV CO Investment Companies 92.326837 AGL AU Equity ASX AUSTRALIAN GAS LIGHT COMPANY Gas­Distribution 294.0863 API AU Equity ASX AUSTRALIAN PHARMA INDUS LTD Pharmacy Services 25.57914 ASX AU Equity ASX AUSTRALIAN STOCK EXCHANGE Finance­Other Services 65.052012 AUI AU Equity ASX AUSTRALIAN UNITED INVESTMENT Investment Companies 11.836664 AWE AU Equity ASX AUSTRALIAN WORLDWIDE EXPLORA il Comp­Explor&Prodtn O 3.71 ASB AU Equity ASX AUSTAL LIMITED Shipbuilding ­13.29 AUN AU Equity ASX AUSTAR UNITED COMMUNICATIONS Broadcast Serv/Program ­35.37 AEO AU Equity ASX AUSTEREO GROUP LIMITED Radio 50.773996 AUO AU Equity ASX AUSTRAL COAL LIMITED Coal ­0.307388 ANMNA AU Equity ASX AUSTRALIAN MAGNESIUM­FULL PD Metal­Diversified 0 ANM AU Equity ASX AUSTRALIAN MAGNESIUM CORP Metal­Diversified 0.51 ALH AU Equity ASX AUSTRALIAN LEISURE AND HOSPI Retail­Pubs 0 AAC AU Equity ASX AUSTRALIAN AGRICULTURAL CO Agricultural Operations 0.822178 AAT AU Equity ASX AUTRON CORPORATION LIMITED Circuit Boards 6.73759 AVJ AU Equity ASX AVJENNINGS HOMES LIMITED Real Estate Oper/Develop ­27.12582 AWB AU Equity ASX AWB LTD Agricultural Operations 1533.341125 AXA AU Equity ASX AXA ASIA PACIFIC HOLDINGS Life/Health Insurance 441.1265 AXN AU Equity ASX AXON INSTRUMENTS INC Medical Instruments ­6.43 BBB AU Equity ASX B DIGITAL LIMITED Wireless Equipment 13.76 BGF AU Equity ASX BALLARAT GOLDFIELDS NL Gold Mining ­0.63 BOQ AU Equity ASX BANK OF QUEENSLAND LTD Commer Banks Non­US 30.75508 BAX AU Equity ASX BAXTER GROUP LTD Non­hazardous Waste Disp 0 BCA AU Equity ASX BAYCORP ADVANTAGE LTD Commercial Serv­Finance 37.4365 BPT AU Equity ASX BEACH PETROLEUM LTD Oil Comp­Explor&Prodtn 11.441982 BDG AU Equity ASX BENDIGO MINING NL Gold Mining ­26.21 BEN AU Equity ASX BENDIGO BANK LIMITED Commer Banks Non­US 116.716828 BLT AU Equity ASX BENITEC LTD Medical­Biomedical/Gene ­0.19 BCL AU Equity ASX BETCORP LTD Internet Gambling ­5.71 BHP AU Equity ASX BHP BILLITON LTD Diversified Minerals 538.4527 BBG AU Equity ASX BILLABONG INTERNATIONAL LTD Apparel Manufacturers ­0.11863 BKL AU Equity ASX BLACKMORES LIMITED Vitamins&Nutrition Prod 7.53628 BSL AU Equity ASX BLUESCOPE STEEL LTD Steel­Producers 513.3541 BOL AU Equity ASX BOOM LOGISTICS LTD Rental Auto/Equipment 2.352436 BLD AU Equity ASX BORAL LIMITED Bldg Prod­Cement/Aggreg 189.508 BIL AU Equity ASX BRAMBLES INDUSTRIES LTD Divers Oper/Commer Serv 42.7495 BRZ AU Equity ASX BRAZIN LIMITED Retail­Misc/Diversified ­6.0582 BKW AU Equity ASX BRICKWORKS LIMITED Bldg Prod­Cement/Aggreg 45.273615 BKI AU Equity ASX BRICKWORKS INVESTMENT CO LTD Investment Companies 0 BDS AU Equity ASX BRIDGESTONE AUSTRALIA LTD Rubber­Tires 24.369368 BPC AU Equity ASX BURNS, PHILP & COMPANY LTD Food­Misc/Diversified 91.087 BIR AU Equity ASX BURSWOOD LIMITED Casino Hotels ­16.747361 CAB AU Equity ASX CABCHARGE AUSTRALIA LTD Finance­Other Services 20.207379 CTX AU Equity ASX CALTEX AUSTRALIA LIMITED Oil Refining&Marketing 358.233894 CPB AU Equity ASX CAMPBELL BROTHERS LTD Diversified Manufact Op 20.328408 CAG AU Equity ASX CAPE RANGE WIRELESS LIMITED Wireless Equipment ­10.52 CAA AU Equity ASX CAPRAL ALUMINIUM LIMITED Metal­Aluminum 18.396303 CIN AU Equity ASX CARLTON INVESTMENTS LIMITED Investment Companies 16.119108 CHY AU Equity ASX CARTER HOLT HARVEY LIMITED Paper&Related Products 0 CAI AU Equity ASX CASINOS AUSTRIA INTL LTD Casino Hotels ­1.2573 CDX AU Equity ASX CDS TECHNOLOGIES LIMITED Filtration/Separat Prod ­2.863008 CWP AU Equity ASX CEDAR WOODS PROPERTIES LTD Real Estate Oper/Develop ­2.4136 CST AU Equity ASX CELLESTIS LIMITED Medical­Biomedical/Gene ­2.83 CNT AU Equity ASX CENTAMIN EGYPT LIMITED Diversified Minerals ­2.18 CEY AU Equity ASX CENTENNIAL COAL COMPANY LTD Coal 30.981652 CEQ AU Equity ASX CENTRAL EQUITY LIMITED Real Estate Oper/Develop ­19.590021 CGX AU Equity ASX CENTRAL ASIA GOLD LTD Gold Mining ­0.45 CGF AU Equity ASX CHALLENGER FINANCIAL SERVICE Diversified Finan Serv 9.889493 CMQ AU Equity ASX CHEMEQ LIMITED Medical­Biomedical/Gene ­18.99 CHQ AU Equity ASX CHIQUITA BRANDS SOUTH PAC Food­Misc/Diversified 15.402399 CHO AU Equity ASX CHOISEUL INVESTMENTS LIMITED Investment Companies 10.092429 CIR AU Equity ASX CIRCADIAN TECHNOLOGIES LTD Research&Development ­4.46 CTL AU Equity ASX CITECT CORP LTD Applications Software 7.594417 CIY AU Equity ASX CITY PACIFIC LIMITED Invest Mgmnt/Advis Serv 8.321 CCE AU Equity ASX CLINICAL CELL CULTURE LTD Medical­Biomedical/Gene ­2.37 CLO AU Equity ASX CLOUGH LIMITED Building­Heavy Construct 14.413341 CNA AU Equity ASX COAL & ALLIED INDUSTRIES LTD Coal 146.592638 COA AU Equity ASX COATES HIRE LIMITED Rental Auto/Equipment 48.699185 CCL AU Equity ASX COCA­COLA AMATIL LIMITED Beverages­Non­alcoholic 404.53276 COH AU Equity ASX COCHLEAR LIMITED Medical Products 75.041516 CDA AU Equity ASX CODAN LTD Telecom Services 16.972152 CML AU Equity ASX COLES MYER LTD Retail­Misc/Diversified 518.32656 CLH AU Equity ASX COLLECTION HOUSE LIMITED Commercial Serv­Finance 23.780467 CDO AU Equity ASX COLORADO GROUP LIMITED Retail­Apparel/Shoe 16.228935 CDR AU Equity ASX COMMANDER COMMUNICATIONS LTD Telecom Services ­3.6412 CBA AU Equity ASX COMMONWEALTH BANK OF AUSTRAL Commer Banks Non­US ­24.2647 CPU AU Equity ASX COMPUTERSHARE LIMITED Computer Services 64.833585 CSI AU Equity ASX CONCEPT SYSTEMS INTL LTD Applications Software ­1.12 CSM AU Equity ASX CONSOLIDATED MINERALS LTD Diversified Minerals 12.193606 CRT AU Equity ASX CONSOLIDATED RUTILE LIMITED Diversified Minerals 11.761764 CBH AU Equity ASX CONSOLIDATED BROKEN HILL LTD Diversified Minerals ­3.05 CXP AU Equity ASX CORPORATE EXPRESS AUSTRALIA Office Supplies&Forms 37.72535 COU AU Equity ASX COUNT FINANCIAL LIMITED Diversified Finan Serv 7.128773 CTY AU Equity ASX COUNTRY ROAD LIMITED Retail­Apparel/Shoe 5.70747 CYG AU Equity ASX COVENTRY GROUP LIMITED Distribution/Wholesale 12.377624 CRG AU Equity ASX CRANE GROUP LIMITED Metal Processors&Fabrica ­10.34359 CCP AU Equity ASX CREDIT CORP GROUP LIMITED Commercial Serv­Finance 5.6657 CRS AU Equity ASX CROESUS MINING NL Gold Mining ­2.618728 CSL AU Equity ASX CSL LIMITED Medical­Drugs 61.744328 CSR AU Equity ASX CSR LIMITED Bldg&Construct Prod­Misc 428.32215 CMK AU Equity ASX CUMNOCK COAL LIMITED Coal ­21.56 CVC AU Equity ASX CVC LTD Venture Capital 0 DKS AU Equity ASX DANKS HOLDINGS LIMITED Retail­Building Products 7.447433 DJS AU Equity ASX DAVID JONES LIMITED Retail­Major Dept Store 30.148304 DVC AU Equity ASX DCA GROUP LIMITED Retirement/Aged Care 25.241352 DVN AU Equity ASX DEVINE LIMITED Building&Construct­Misc ­55.896686 DUI AU Equity ASX DIVERSIFIED UNITED INVESTMNT Investment Companies 11.74862 DJW AU Equity ASX DJERRIWARRH INVESTMENTS LTD Finance­Invest Bnkr/Brkr 22.855297 DOW AU Equity ASX DOWNER EDI LIMITED Engineering/R&D Services 94.654613 DRA AU Equity ASX DRAGON MINING NL Diversified Minerals ­0.49 ETR AU Equity ASX E*TRADE AUSTRALIA LIMITED Internet Brokers 1.55 EOS AU Equity ASX ELECTRO OPTIC SYSTEMS HOLDINAerospace/Defense­Equip 0 EMP AU Equity ASX EMPEROR MINES LIMITED Gold Mining ­14.58 ENE AU Equity ASX ENERGY DEVELOPMENTS LIMITED Electric­Generation ­190.85 ERA AU Equity ASX ENERGY RESOURCES OF AUST Non­Ferrous Metals 105.076656 ENV AU Equity ASX ENVESTRA LIMITED Gas­Distribution 792.375054 EPT AU Equity ASX EPITAN LIMITED Therapeutics ­2.8 EQM AU Equity ASX EQUATORIAL MINING LIMITED Metal­Copper ­33.47 EQI AU Equity ASX EQUIGOLD NL Gold Mining ­4.176168 ERG AU Equity ASX ERG LIMITED Identification Sys/Dev ­2.33 ETW AU Equity ASX EVANS & TATE LIMITED Beverages­Wine/Spirits ­5.603424 FAN AU Equity ASX FANTASTIC HOLDINGS LTD Retail­Home Furnishings 8.706896 FPH AU Equity ASX FISHER & PAYKEL HEALTHCARE Respiratory Products 0 FPA AU Equity ASX FISHER & PAYKEL APPLIANCES H Appliances 0 FKP AU Equity ASX FKP LTD Real Estate Oper/Develop 31.425705 FWD AU Equity ASX FLEETWOOD CORPORATION LTD Bldg­Mobil Home/Mfd Hous ­0.219792 FBU AU Equity ASX FLETCHER BUILDING LIMITED Bldg&Construct Prod­Misc 0 FFS AU Equity ASX FLETCHER CHALLENGE FORESTS Forestry 0 FLT AU Equity ASX FLIGHT CENTRE LIMITED Travel Services 80.856231 FOA AU Equity ASX FOODLAND ASSOCIATED LIMITED Food­Retail 99.22368 FMG AU Equity ASX FORTESCUE METALS GROUP LTD Diversified Minerals ­0.74 FGL AU Equity ASX FOSTER'S GROUP LTD Brewery 503.869 FUN AU Equity ASX FUNTASTIC LIMITED Toys 5.500475 FCL AU Equity ASX FUTURIS CORPORATION LIMITED Diversified Manufact Op ­89.906125 GAP AU Equity ASX GALE PACIFIC LIMITED Textile­Apparel 2.551072 GGN AU Equity ASX GALLERY GOLD LIMITED Gold Mining ­2.21 GZL AU Equity ASX GAZAL CORPORATION LIMITED Apparel Manufacturers 2.79733 GTG AU Equity ASX GENETIC TECHNOLOGIES LIMITED Medical­Biomedical/Gene ­1.2 GLB AU Equity ASX GLOBE INTERNATIONAL LIMITED Apparel Manufacturers 18.72 GOW AU Equity ASX GOWING BROS LIMITED Investment Companies 4.221018 GNCPA AU Equity ASX GRAINCORP LTD ­ RPS Agricultural Operations 0 GNC AU Equity ASX GRAINCORP LIMITED Agricultural Operations 57.53 GRD AU Equity ASX GRD NL Gold Mining 13.13668 GTP AU Equity ASX GREAT SOUTHERN PLANTATIONS Forestry 4.559056 GFD AU Equity ASX GREEN'S FOODS LIMITED Food­Misc/Diversified 9.55795 GGL AU Equity ASX GRIBBLES GROUP LTD/THE Medical Labs&Testing Srv 33.285546 GUD AU Equity ASX G.U.D. HOLDINGS LIMITED Auto/Trk Prts&Equip­Orig 38.621454 GNS AU Equity ASX GUNNS LIMITED Forestry 49.093236 GWT AU Equity ASX GWA INTERNATIONAL LIMITED Miscellaneous Manufactur 73.893 GYM AU Equity ASX GYMPIE GOLD LIMITED Gold Mining ­44.16 HAM AU Equity ASX HAMILTON ISLAND LIMITED Resorts/Theme Parks 16.21332 HDR AU Equity ASX HARDMAN RESOURCES LTD Oil Comp­Explor&Prodtn ­1.13 HVN AU Equity ASX HARVEY NORMAN HOLDINGS LTD Retail­Discount ­66.64519 HCN AU Equity ASX HEALTH COMMUNICATIONS NETWOR Internet Infrastr Sftwr 4.95 HSP AU Equity ASX HEALTHSCOPE LIMITED Medical­Hospitals 5.631286 HWE AU Equity ASX HENRY WALKER ELTIN GROUP LTD Building&Construct­Misc 39.04 HNG AU Equity ASX HGL LTD Diversified Operations 4.688654 FCFE Market Capitalization Firm Value Enterprise Value Cash & near Cash Invested Capital Total Debt Book Equity Revenues Net Cap Ex ­0.928485132 140.7205 157.5105 150.2005 7.31 45.8 16.79 36.32 31.75 ­1.66 96.811332106 270.4406 279.7506 238.6506 41.1 100.18 9.31 131.97 413.45 ­0.01 ­2.418876226 424.5902 480.2202 475.9802 4.24 140.54 55.63 89.15 39.82 21.63 8.29 354.6862 354.6862 345.5662 9.12 6.15 0 15.27 27.88 ­4.48 28.261484814 183.5162 256.9762 197.2062 59.77 135.81 73.46 122.12 744.03 ­10.28 ­0.36 72.21244 72.21244 69.72244 2.49 0.76 0 3.25 0 ­0.01 3.9674416734 67.84252 69.63252 61.55252 8.08 16.78 1.79 23.07 155.76 ­1.04 NA 108.2 108.2 108.2 0 0 0 0 0 0 49.135926908 823.6287 1024.8687 1005.3587 19.51 704.51 201.24 522.78 486.83 ­13.59 35.091677353 774.7934 973.5434 929.1434 44.4 484.29 198.75 329.94 591.25 3.44 25.853792269 421.0794 847.1094 837.1894 9.92 655.17 426.03 239.06 322.59 ­23.38 7.1939963286 88.07048 164.34048 153.05048 11.29 97.66 76.27 32.68 524.65 ­0.77 2.1871390446 107.548 111.048 101.578 9.47 28 3.5 33.97 36.01 ­1.1 ­0.341243781 67.05383 67.07383 63.02383 4.05 ­0.03 0.02 4 0 ­0.01 ­22.92080952 78.366 78.426 77.336 1.09 24.11 0.06 25.14 31.91 14.74 NA 1081.691 1081.691 1081.691 0 0 0 0 0 0 16.958110161 114.4012 120.9812 113.5412 7.44 13.62 6.58 14.48 151.16 ­1.33 NA 100.7881 100.7881 100.7881 0 0 0 0 0 0 17.802466271 346.4391 427.8991 427.2691 0.63 232.11 81.46 151.28 392.07 ­5.18 64.66626278 1139.743 1474.903 1459.683 15.22 666.49 335.16 346.55 377.71 2.06 206.73176568 6493.12 7027.92 7004.72 23.2 1665.1 534.8 1153.5 0 ­77.6 6.3395936174 437.5877 648.1577 632.4177 15.74 613.47 210.57 418.64 278.56 ­1.96 170.4814118 6770.313 9826.113 9664.113 162 6737 3055.8 3843.2 10709.9 282.9 ­3.89 110.3049 110.3049 96.4049 13.9 24.57 0 38.47 15.52 4.44 ­2329.825105 8026.958 20907.958 9549.958 11358 10986 12881 9463 9990 522 9.66 87.53048 87.53048 53.20048 34.33 35.05 0 69.38 0.71 ­1.38 0.4914618857 90.13817 116.80817 114.49817 2.31 77.45 26.67 53.09 217.88 ­0.53 91.135656836 1177.479 1649.279 1363.279 286 1019.5 471.8 833.7 1293.6 ­41.1 ­4.775857664 84.82343 91.31343 90.09343 1.22 15.22 6.49 9.95 16.95 7.08 9.5112469302 141.644 272.624 271.104 1.52 214.29 130.98 84.83 750.36 0.51 117.0864265 1839.273 2896.993 2859.853 37.14 2225.77 1057.72 1205.19 1004.39 ­18.42 22.985498419 690.3236 760.7436 743.7436 17 226.47 70.42 173.05 105.91 ­17.51 3.9461847575 230.6872 236.3072 234.6472 1.66 41.64 5.62 37.68 88 4.92 10.264754811 175.5843 186.9843 182.9843 4 44.33 11.4 36.93 25.78 ­3.12 23.595336373 79.67425 115.44425 91.01425 24.43 65.5 35.77 54.16 95.76 ­1.48 63.020039451 1016.035 1378.415 1308.125 70.29 690.15 362.38 398.06 969.47 4.87 1.0445330739 467.0482 467.7382 465.4082 2.33 13.09 0.69 14.73 247.83 ­0.62 ­2.347483851 82.39725 91.24725 86.41725 4.83 27.68 8.85 23.66 81.45 ­0.03 1.4148164063 77.01167 140.74167 138.26167 2.48 99.92 63.73 38.67 279.17 1.82 NA 1781.275 1781.275 1781.275 0 0 0 0 0 0 21.395783995 86.75771 105.13771 84.03771 21.1 55.75 18.38 58.47 130.44 ­6.35 12.310702648 172.0916 244.1416 242.0716 2.07 264.92 72.05 194.94 226.98 6.61 2727.7342778 31758.6 82596.6 80038.6 2558 59838 50838 11558 12911 ­511 NA 321.2118 321.2118 321.2118 0 0 0 0 0 0 92.32 2642.227 2642.227 2525.537 116.69 2362.72 0 2479.41 110.65 0 263.55277615 5068.125 7115.225 7058.725 56.5 4887.4 2047.1 2896.8 3872.4 26.2 12.172829093 625.9559 640.7959 619.2159 21.58 336.45 14.84 343.19 2483.4 17.24 60.179905274 1664.965 1664.975 1577.305 87.67 124.52 0.01 212.18 214.8 ­11.44 11.93088024 355.1397 385.1397 378.8897 6.25 340.36 30 316.61 15.45 0 15.598772846 343.6552 344.7452 301.3152 43.43 75.3 1.09 117.64 9.65 ­4.75 ­4.828516424 173.6207 192.2607 164.7507 27.51 105.85 18.64 114.72 301.66 0.66 NA 843.0704 1264.4404 1231.9404 32.5 148.29 421.37 ­240.58 332.87 ­65.99 37.490874648 592.8531 755.8531 754.9931 0.86 972.56 163 810.42 227.56 ­2.86 4.7658414465 110.5692 133.6392 124.9992 8.64 77.64 23.07 63.21 95.36 0.35 NA 80.45778 80.45778 80.45778 0 0 0 0 0 0 NA 80.45778 325.14778 251.14778 74 90.04 244.69 ­80.65 67.38 ­4.99 NA 838.95 838.95 838.95 0 0 0 0 0 0 2.2535587672 256.012 361.012 357.592 3.42 408.97 105 307.39 115.39 24.11 8.6058127915 208.4499 248.1699 240.7499 7.42 112.66 39.72 80.36 178.27 ­4.48 ­0.951097743 389.5597 482.3097 468.2597 14.05 300.96 92.75 222.26 525.82 ­0.04 716.38555186 1554.84 2617.72 2562.94 54.78 1937.11 1062.88 929.01 2038.64 63.29 388.97216274 4523.659 7067.659 5649.659 1418 4186 2544 3060 2797 ­12 ­6.447623762 113.1105 113.3905 100.4905 12.9 29.52 0.28 42.14 27.46 ­0.44 16.437811935 148.0151 148.2451 134.7651 13.48 3.11 0.23 16.36 176.11 ­6.03 ­0.803461231 70.89694 72.47694 72.05694 0.42 12.09 1.58 10.93 1.02 ­0.1 38.89317552 875.7772 1421.4772 1094.3772 327.1 538.9 545.7 320.3 452.1 15 NA 113.1633 113.1633 113.1633 0 0 0 0 10.74 0 25.814787959 638.6833 716.2733 711.7233 4.55 587.08 77.59 514.04 180.46 ­18.7 11.766816499 100.1243 101.3343 92.4643 8.87 47.86 1.21 55.52 35.38 ­5.32 ­26.21 181.7353 181.7353 161.2953 20.44 1.81 0 22.25 0.08 1.62 100.39705079 1138.544 1472.304 1365.084 107.22 779.05 333.76 552.51 611.33 ­13.32 ­0.395212766 85.54162 86.39162 84.69162 1.7 14.28 0.85 15.13 0.02 0.06 NA 104.6213 107.1513 106.9313 0.22 ­2.37 2.53 ­4.68 0.25 ­5.13 935.80365366 42048.19 49372.19 47820.19 1552 18209 7324 12437 15608 1230 11.64276757 1418.666 1543.716 1512.876 30.84 628.8 125.05 534.59 622.85 2.84 6.4724 126.8039 144.1039 135.0139 9.09 30.91 17.3 22.7 94.66 ­0.71 501.13581144 3886.899 4054.799 3963.799 91 3129.2 167.9 3052.3 5272.1 ­86.8 3.1683599875 133.9006 155.0306 154.1506 0.88 31.01 21.13 10.76 28.61 ­0.66 210.20541588 3179.493 4008.593 3943.393 65.2 2902 829.1 2138.1 3831 73.6 145.66894665 5173.388 9238.388 9126.388 112 7198 4065 3245 7917 270 12.87479405 164.6479 192.6979 160.9479 31.75 64.39 28.05 68.09 539.21 ­3.43 69.713228474 1040.616 1110.616 1070.696 39.92 637.18 70 607.1 181.01 2.51 NA 166.0902 166.0902 166.0902 0 0 0 0 0 0 22.347081294 97.87212 162.86212 151.89212 10.97 209.71 64.99 155.69 527.96 2.05 170.31337248 1137.827 4130.427 3949.927 180.5 3311 2992.6 498.9 1887.2 ­51.7 ­11.26444546 612.4314 924.9614 916.3514 8.61 814.05 312.53 510.13 332.45 46.09 21.499349457 382.8313 392.8713 345.4113 47.46 83.2 10.04 120.62 633.65 ­1.17 267.54585266 1633.5 2605.7 2587.73 17.97 1982.83 972.2 1028.6 5685.99 ­48.27 14.873863865 248.312 340.952 334.092 6.86 212.04 92.64 126.26 359.28 ­2.87 ­11.86769547 79.75628 80.78628 80.67628 0.11 14.47 1.03 13.55 0 ­2.73 11.535570315 214.9026 224.9526 219.7026 5.25 202.53 10.05 197.73 374.38 24.28 16.12 347.4311 347.4311 346.0411 1.39 191.11 0 192.5 17.43 0 NA 2945.706 2945.706 2945.706 0 0 0 0 0 0 3.6438683848 128.2714 136.7514 132.6714 4.08 75.85 8.48 71.45 41.24 ­0.71 ­2.026172276 70.48002 73.00002 70.58002 2.42 15.11 2.52 15.01 62.62 ­0.08 ­1.158393617 69.12727 77.71727 77.66727 0.05 37.55 8.59 29.01 36.19 0.03 ­2.493796 143.9698 143.9698 136.7998 7.17 1.4 0 8.57 0.45 ­0.12 ­2.18 150.5731 150.5731 125.9431 24.63 24.68 0 49.31 0 0.06 30.229325127 473.9051 783.6451 745.1151 38.53 523.65 309.74 252.44 444.53 31.61 7.1326973258 172.3779 312.7879 257.9479 54.84 269.37 140.41 183.8 220.51 2.07 ­0.45 78.69358 78.69358 76.12358 2.57 0.17 0 2.74 1.06 ­0.28 18.483782021 1195.128 3218.488 2558.068 660.42 2567.59 2023.36 1204.65 30.47 0 ­18.633906 479.9732 479.9732 472.8232 7.15 14.3 0 21.45 0 9.86 6.9873728301 114.9667 171.1467 171.1467 0 127.87 56.18 71.69 233.92 3.14 11 332.742 332.742 328.752 3.99 240.25 0 244.24 11.8 0 ­4.307468 78.22327 78.22327 63.54327 14.68 21.7 0 36.38 0 ­0.01 7.45 66.42354 66.42354 58.93354 7.49 20.91 0 28.4 60.85 0.36 8.31 344.4012 344.4012 343.9312 0.47 14.31 0 14.78 22.71 0.01 ­2.362080537 77.07866 77.27866 73.33866 3.94 10.96 0.2 14.7 0.52 ­0.15 12.90913874 268.9486 292.7086 178.6986 114.01 92.52 23.76 182.77 967.06 ­11.77 150.63131496 1956.815 2486.635 2468.925 17.71 1313.59 529.82 801.48 876.72 ­8.71 27.367345672 699.8506 818.4606 810.8506 7.61 420.86 118.61 309.86 378.41 14.72 275.38392392 4470.222 6265.322 6059.922 205.4 4789.6 1795.1 3199.9 3432.6 ­83.1 71.60959317 1172.059 1187.069 1143.179 43.89 90.81 15.01 119.69 288.58 2.75 13.985443787 209.2804 233.7804 228.0104 5.77 51.69 24.5 32.96 111.4 ­4.85 518.87967011 9159.018 10313.118 9407.618 905.5 3344.4 1154.1 3095.8 27016.6 121 16.988196115 200.3893 247.7893 243.3593 4.43 125.29 47.4 82.32 119.34 ­13.75 16.626584804 316.7474 345.7874 325.3574 20.43 92.36 29.04 83.75 439.1 ­1.71 10.622912897 185.6837 258.7437 245.0437 13.7 176.42 73.06 117.06 311.61 ­7.62 1394.6912823 38386.64 87393.64 85629.64 1764 66580 49007 19337 15879 ­618 54.14486259 1693.797 1832.287 1771.457 60.83 513 138.49 435.34 694.52 ­40.49 ­1.428484848 127.785 129.285 128.035 1.25 2.71 1.5 2.46 16.73 ­0.35 11.213724675 158.6116 189.5616 186.0616 3.5 71.03 30.95 43.58 91.29 ­3.8 9.3705277482 155.4751 179.0651 175.5651 3.5 81.01 23.59 60.92 88.12 ­2.76 ­3.166764706 94.97759 96.58759 94.05759 2.53 5.29 1.61 6.21 0 ­0.01 36.81129362 839.151 847.161 839.331 7.83 150.64 8.01 150.46 756.58 4.07 7.06 156.8192 156.8192 151.6092 5.21 8.15 0 13.36 43.01 ­0.18 3.9303087649 124.9928 135.0228 124.6828 10.34 49.9 10.03 50.21 204.73 0.75 13.577943496 215.9018 247.7418 239.2418 8.5 182.99 31.84 159.65 415.55 0.54 4.4998673135 470.2839 743.2939 723.6139 19.68 664.64 273.01 411.31 1911.66 4.58 5.61 68.26102 68.26102 67.76102 0.5 12.45 0 12.95 16.56 ­2.26 ­1.018463758 170.9569 175.1669 153.3669 21.8 89.12 4.21 106.71 148.54 ­23.47 50.360148112 3257.614 3835.674 3752.204 83.47 1777.29 578.06 1282.7 1300.34 ­46.18 2180.7047917 1643.396 2241.696 1869.296 372.4 1305.5 598.3 1079.6 2051.2 ­156.4 ­18.03300322 75.15929 89.86929 88.81929 1.05 26.92 14.71 13.26 86.42 ­5.22 NA 108.6653 108.6653 108.6653 0 0 0 0 3.99 0 6.4788876806 83.22533 96.22533 92.88533 3.34 61.03 13 51.37 430.61 0.05 28.857854236 535.0848 535.2048 517.8648 17.34 342.07 0.12 359.29 1674.53 14.43 20.619395485 603.1403 802.2003 793.0503 9.15 522.02 199.06 332.11 209.64 ­8.75 ­17.75399698 71.42038 177.04038 176.66038 0.38 171.85 105.62 66.61 331.8 2.21 11.209072272 189.9664 214.9664 207.8464 7.12 195.31 25 177.43 9.27 0 23.85610452 545.0903 639.9903 631.6703 8.32 532.82 94.9 446.24 39.55 0 83.538628172 1057.422 1560.372 1353.622 206.75 995.66 502.95 699.46 2573.53 ­33.41 ­0.55 80.10218 81.10218 80.59218 0.51 8.12 1 7.63 0 0 2.34 123.8763 123.8763 117.9063 5.97 9.99 0 15.96 18.38 ­0.97 NA 75.94197 75.94197 75.94197 0 0 0 0 0 0 ­13.92659473 78.58333 93.20333 77.96333 15.24 47.78 14.62 48.4 65.33 10.83 ­154.9371034 314.9472 580.7172 550.8372 29.88 511.99 265.77 276.1 112.74 37.06 98.84 667.5828 667.5828 642.7728 24.81 581.11 0 605.92 196.22 ­29.79 10.072822858 742.0085 2798.3885 2787.7885 10.6 2206.94 2056.38 161.16 277.46 30.4 ­2.8 76.03577 76.03577 71.62577 4.41 5.9 0 10.31 0 ­0.73 NA 222.854 253.064 246.084 6.98 ­128.67 30.21 ­151.9 3.77 ­0.15 0.4428645833 222.7935 247.3935 231.2535 16.14 76.02 24.6 67.56 75.28 11.79 ­48.21615749 278.1523 335.8023 312.9323 22.87 219.68 57.65 184.9 205.62 ­34.19 0.5940034344 98.96232 214.87232 211.52232 3.35 165.53 115.91 52.97 50.54 1.59 8.9356613311 281.842 282.352 273.372 8.98 14.76 0.51 23.23 134.2 1.3 NA 1116.64 1116.64 1116.64 0 0 0 0 0 0 NA 876.5367 876.5367 876.5367 0 0 0 0 0 0 31.288762486 289.9644 317.4444 311.2144 6.23 197 27.48 175.75 278.63 9.85 1.7951726027 255.0643 284.2743 274.5843 9.69 99.81 29.21 80.29 188.46 14.33 NA 1493.588 1493.588 1493.588 0 0 0 0 0 0 NA 219.3778 219.3778 219.3778 0 0 0 0 0 0 85.669209589 2018.413 2052.493 1683.123 369.37 32.32 34.08 367.61 444.9 7.8 92.830690537 2196.038 3259.938 3153.938 106 1927.2 1063.9 969.3 6385.8 21.7 ­0.74 71.75472 71.75472 70.60472 1.15 2.01 0 3.16 1.46 ­0.13 374.91537181 8774.719 11779.919 11422.319 357.6 7088.5 3005.2 4440.9 4731.5 96.4 5.767791983 250.438 271.998 268.108 3.89 71.2 21.56 53.53 131.01 ­0.59 38.830411775 971.7319 1395.5819 967.3519 428.23 839.21 423.85 843.59 2464.3 ­7.9 3.2452409743 125.8421 151.5821 150.1221 1.46 56.43 25.74 32.15 81.77 2.87 ­2.326740088 91.47659 92.21659 88.16659 4.05 18.65 0.74 21.96 0 0.22 5.349057664 141.165 168.845 165.615 3.23 112.44 27.68 87.99 194.69 2.65 ­1.2 140.0042 140.0042 134.1742 5.83 21.56 0 27.39 2.96 ­3.28 10.261540912 219.6605 241.3505 214.9305 26.42 131.42 21.69 136.15 204.55 ­54.72 7.0698317351 107.1769 123.7269 111.7469 11.98 98.56 16.55 93.99 9.4 ­0.09 NA 127.44 127.44 127.44 0 0 0 0 0 0 5.2995266257 539.6466 800.3966 800.3966 0 535.85 260.75 275.1 463.33 ­31.89 18.957447056 420.5179 464.6379 420.8379 43.8 171.05 44.12 170.73 184.22 ­4.8 7.1407775968 387.3511 387.6211 376.5711 11.05 216.06 0.27 226.84 95.74 10.63 6.5613092733 103.5921 118.4521 117.9821 0.47 61.32 14.86 46.93 157.05 ­3.66 20.500646067 207.8401 335.2801 333.6801 1.6 415.23 127.44 289.39 231.39 ­11.75 27.417619357 475.6433 518.2833 496.5233 21.76 147.69 42.64 126.81 372.38 ­2.32 53.472809704 968.8998 1272.9598 1268.2098 4.75 654.75 304.06 355.44 605.66 15.64 61.158829528 790.3805 1086.5605 998.0605 88.5 621.47 296.18 413.79 659.59 ­3.64 ­37.47050932 131.7056 226.4056 217.3656 9.04 180.75 94.7 95.09 96.11 16.79 8.7178469355 146.9573 212.1873 202.9173 9.27 211.16 65.23 155.2 108.92 0.79 ­1.13 558.6676 558.6676 527.8676 30.8 69.27 0 100.07 6.03 ­0.15 13.823071015 2811.168 3227.688 3200.718 26.97 1355.7 416.52 966.15 1000.25 94.28 ­0.049108911 70.88094 71.43094 62.95094 8.48 ­7.47 0.55 0.46 29.73 ­6.92 7.5316020583 269.3787 320.2887 316.7887 3.5 171.4 50.91 123.99 237.41 4.27 3.8584498532 157.1756 403.1656 297.1356 106.03 345.2 245.99 205.24 1017.41 ­4.86 13.460032793 91.29232 94.08232 82.62232 11.46 46.48 2.79 55.15 90.13 0.44 EBIT EBITDA EBIT (1-t) Chg in non-cash WC Reinvestment Tax Rate ­3.97 2.81 ­2.874677 ­1.62 ­3.28 27.59% 16.12 17.45 11.30012 ­87.53 ­87.54 29.90% 17.96 18.92 12.68874 1.9 23.53 29.35% 5.47 11.18 3.839393 0.15 ­4.33 29.81% 11.09 25.49 7.378177 ­24.7 ­34.98 33.47% ­0.4 ­0.39 ­0.4 ­0.03 ­0.04 0.00% 6.67 9.38 4.326162 1.56 0.52 35.14% 0 0 0 0 0 0.00% 66.71 120.09 50.559509 15.77 2.18 24.21% 74.28 79.21 51.320052 22.58 26.02 30.91% 52.65 91.41 52.65 ­1.28 ­24.66 0.00% 12.9 14.62 8.76684 0.69 ­0.08 32.04% 0.11 2.16 0.11 ­1.5 ­2.6 0.00% ­0.59 ­0.58 ­0.59 ­0.24 ­0.25 0.00% ­14.65 ­13.39 ­14.65 ­6.68 8.06 0.00% 0 0 0 0 0 0.00% 3.2 6.56 3.2 ­19.48 ­20.81 0.00% 0 0 0 0 0 0.00% 19.08 31.47 12.932424 ­2.67 ­7.85 32.22% 97.28 121.3 66.072576 ­14.78 ­12.72 32.08% ­7.6 482.3 ­7.6 29.4 ­48.2 0.00% 35.69 58.41 15.867774 4.17 2.21 55.54% 650.5 1257.7 503.3569 89.8 372.7 22.62% 4.76 6.36 0.348432 ­0.26 4.18 92.68% ­1482 ­1220 ­992.3472 1338 1860 33.04% 16.2 18.05 15.15024 ­0.89 ­2.27 6.48% 7.46 15.01 4.885554 8.31 7.78 34.51% 113 169.5 74.806 ­19.4 ­60.5 33.80% 0.22 1.74 0.22 ­0.99 6.09 0.00% 16.83 21.54 11.690118 ­2.93 ­2.42 30.54% 192.88 246.48 163.485088 14.54 ­3.88 15.24% 31.05 48.57 19.980675 0 ­17.51 35.65% 13.67 16.68 9.709801 2.37 7.29 28.97% 8.29 11.64 5.352024 1.19 ­1.93 35.44% ­5.15 ­3.47 ­5.15 ­32.95 ­34.43 0.00% 136.68 173.54 91.042548 27.95 32.82 33.39% 12.78 13.87 8.90766 8.99 8.37 30.30% 5.15 5.96 4.808555 9.48 9.45 6.63% 15.25 17.34 10.53165 13.42 15.24 30.94% 0 0 0 0 0 0.00% 4.21 13.65 2.821121 ­7.8 ­14.15 32.99% 25.23 34.1 17.50962 ­3.05 3.56 30.60% 3232 4111 2318.6368 ­1539 ­2050 28.26% 0 0 0 0 0 0.00% 105.91 105.91 102.806837 10.48 10.48 2.93% 640.1 909.9 424.3863 104.1 130.3 33.70% 57.38 67.39 37.46914 ­5.35 11.89 34.70% 87.34 104.63 63.042012 9.43 ­2.01 27.82% 12.82 12.82 12.82 1.05 1.05 0.00% ­1.87 2.91 ­1.734612 ­0.83 ­5.58 7.24% ­35.74 ­31.09 ­23.566956 ­23.11 ­22.45 34.06% ­87.61 20.47 ­87.61 13.75 ­52.24 0.00% 72.68 81.19 49.763996 1.85 ­1.01 31.53% 16.52 42.95 11.532612 11.49 11.84 30.19% 0 0 0 0 0 0.00% ­20.61 ­11.52 ­20.61 ­16.13 ­21.12 0.00% 0 0 0 0 0 0.00% 32.42 37.67 21.102178 ­3.83 20.28 34.91% 12.3 17.95 10.98759 8.73 4.25 10.67% 77.7 80.33 54.65418 81.82 81.78 29.66% 122.75 152.63 92.001125 ­1504.63 ­1441.34 25.05% 245 275 245 ­96 ­108 0.00% ­9.1 ­7.9 ­9.1 ­2.23 ­2.67 0.00% 1.34 8.34 1.34 ­6.39 ­12.42 0.00% ­1.37 ­1.26 ­1.37 ­0.64 ­0.74 0.00% 66.1 94.9 46.45508 0.7 15.7 29.72% 0 0 0 0 0 0.00% 8.5 42.37 8.5 ­5.74 ­24.44 0.00% 10.71 16.99 7.541982 1.42 ­3.9 29.58% ­25.64 ­24.88 ­25.64 ­1.05 0.57 0.00% 76.19 106.42 50.376828 ­53.02 ­66.34 33.88% ­1.04 ­0.76 ­1.04 ­0.91 ­0.85 0.00% ­12.89 ­7.71 ­12.89 ­2.05 ­7.18 0.00% 3023 4712 2070.4527 302 1532 31.51% 113.7 122.98 79.60137 76.88 79.72 29.99% 10.15 12.02 7.05628 0.23 ­0.48 30.48% 607 877.1 483.3541 56.8 ­30 20.37% 4.97 6.6 3.572436 1.88 1.22 28.12% 420 614.1 290.808 27.7 101.3 30.76% 709 1683 464.7495 152 422 34.45% 17.34 27.8 ­21.3282 ­11.84 ­15.27 223.00% 50.33 61.7 48.593615 0.81 3.32 3.45% 0 0 0 0 0 0.00% 14.84 29.5 10.539368 ­15.88 ­13.83 28.98% 127.6 259.3 118.987 79.6 27.9 6.75% 55.87 80.78 34.622639 5.28 51.37 38.03% 25.99 32.45 18.767379 ­0.27 ­1.44 27.79% 359.38 486.57 257.423894 ­52.54 ­100.81 28.37% 21.74 37.2 14.548408 ­2.91 ­5.78 33.08% ­13.46 ­10.72 ­13.46 ­0.21 ­2.94 0.00% 6.83 19.19 6.83 ­28.92 ­4.64 0.00% 16.98 16.98 16.209108 0.09 0.09 4.54% 0 0 0 0 0 0.00% 8.37 9.99 5.9427 7.91 7.2 29.00% 1.88 2.54 1.406992 4.35 4.27 25.16% 5.72 5.76 3.5464 5.93 5.96 38.00% ­2.97 ­2.82 ­2.633796 ­0.02 ­0.14 11.32% ­1.97 ­1.95 ­1.97 0.15 0.21 0.00% 61.98 98.93 53.141652 ­9.45 22.16 14.26% 36.69 37.84 25.649979 43.17 45.24 30.09% ­0.61 ­0.32 ­0.61 0.12 ­0.16 0.00% 22.57 22.57 17.489493 7.6 7.6 22.51% ­8.13 ­7.54 ­7.773906 1 10.86 4.38% 8.43 14.15 6.822399 ­11.72 ­8.58 19.07% 11.29 11.29 10.952429 0.86 0.86 2.99% ­4.46 ­4.43 ­4.307468 0.01 0 3.42% 10.97 13.33 8.294417 0.34 0.7 24.39% 17.93 17.99 12.551 4.22 4.23 30.00% ­1.78 ­1.58 ­1.78 0.74 0.59 0.00% 8.53 44.48 ­8.276659 ­10.92 ­22.69 197.03% 310.17 438.28 161.722638 23.84 15.13 47.86% 55.57 124.51 55.57 ­6.71 8.01 0.00% 420.9 600.5 301.53276 ­19.9 ­103 28.36% 82.41 90.16 59.961516 ­17.83 ­15.08 27.24% 18.22 26.3 11.872152 ­0.25 ­5.1 34.84% 542.4 1046.6 395.62656 ­243.7 ­122.7 27.06% 13.31 32.75 8.860467 ­1.17 ­14.92 33.43% 35.05 46.53 24.138935 9.62 7.91 31.13% 5.75 14.96 3.8088 15.07 7.45 33.76% 3213 3974 2178.7353 2821 2203 32.19% 27.59 86.01 16.043585 ­8.3 ­48.79 41.85% ­1.38 ­0.58 ­1.38 0.09 ­0.26 0.00% 16.82 22.94 11.913606 3.52 ­0.28 29.17% 13.48 20.78 9.291764 0.29 ­2.47 31.07% ­3.18 ­3.15 ­3.18 ­0.12 ­0.13 0.00% 64.7 74.91 44.67535 2.88 6.95 30.95% 8.17 9.28 5.938773 ­1.01 ­1.19 27.31% 4.45 9.92 3.84747 ­2.61 ­1.86 13.54% 14.16 22.23 9.117624 ­3.8 ­3.26 35.61% 99.98 137.42 67.93641 73.7 78.28 32.05% 4.95 7.41 3.3957 ­0.01 ­2.27 31.40% 12.72 39 9.541272 35.63 12.16 24.99% 131.24 251.7 90.844328 75.28 29.1 30.78% 236.9 708.5 230.62215 ­41.3 ­197.7 2.65% ­13.96 ­5.75 ­13.96 12.82 7.6 0.00% 0 0 0 0 0 0.00% 8.51 10.61 5.857433 ­1.64 ­1.59 31.17% 86.47 133.89 24.488304 ­20.09 ­5.66 71.68% 26.38 47.98 17.421352 0.93 ­7.82 33.96% 35.39 36.74 23.803314 77.49 79.7 32.74% 7.3 7.3 7.3 ­4.38 ­4.38 0.00% 31.43 31.43 28.535297 5.68 5.68 9.21% 93.19 213.62 65.484613 4.24 ­29.17 29.73% ­0.49 ­0.48 ­0.49 0 0 0.00% 0.41 1.63 0.41 ­0.17 ­1.14 0.00% 0 0 0 0 0 0.00% ­11.16 ­0.1 ­11.16 ­7.41 3.42 0.00% ­159.87 ­131.66 ­124.586691 ­6.08 30.98 22.07% 38.81 77.86 22.416656 ­52.87 ­82.66 42.24% 156.07 201.17 156.07 6.3 36.7 0.00% ­3.4 ­2.61 ­3.4 0.13 ­0.6 0.00% ­17.66 ­17.37 ­17.66 15.96 15.81 0.00% 18.16 27.03 11.943832 4.33 16.12 34.23% ­106.36 ­67.78 ­106.36 ­69.84 ­104.03 0.00% 10.12 13.54 6.626576 10.64 12.23 34.52% 14.88 15.49 10.366896 0.36 1.66 30.33% 0 0 0 0 0 0.00% 0 0 0 0 0 0.00% 37.85 39.21 26.165705 ­15.11 ­5.26 30.87% 18.68 24.72 12.620208 ­1.49 12.84 32.44% 0 0 0 0 0 0.00% 0 0 0 0 0 0.00% 93.17 123.53 63.756231 ­24.9 ­17.1 31.57% 249.4 391 156.42368 35.5 57.2 37.28% ­0.86 ­0.72 ­0.86 0.01 ­0.12 0.00% 941.8 1155.2 663.969 63.7 160.1 29.50% 13.85 14.92 10.020475 5.11 4.52 27.65% 20.75 70.53 15.323875 113.13 105.23 26.15% 9.38 12.73 6.701072 1.28 4.15 28.56% ­2.11 ­1.92 ­2.11 ­0.12 0.1 0.00% 12.63 16.23 8.72733 3.28 5.93 30.90% ­4.35 ­0.87 ­4.35 0.13 ­3.15 0.00% ­63.55 ­3.54 ­58.52955 ­27.55 ­82.27 7.90% 5.38 5.71 4.821018 0.69 0.6 10.39% 0 0 0 0 0 0.00% ­61.11 ­19.11 ­42.972552 ­86.75 ­118.64 29.68% 10.16 22.04 5.18668 ­3.15 ­7.95 48.95% 55.84 56.1 38.859056 23.67 34.3 30.41% 9.13 14.85 6.52795 0.63 ­3.03 28.50% 15.22 37.57 15.22 ­3.13 ­14.88 0.00% 47.89 57.85 31.061454 ­5.24 ­7.56 35.14% 125.08 142.1 87.143236 22.41 38.05 30.33% 90.49 118.52 63.343 ­6.91 ­10.55 30.00% ­17.41 9.7 ­16.060725 9.96 26.75 7.75% 11.79 19.84 11.79 ­3.94 ­3.15 0.00% ­1.01 ­0.34 ­1.01 0.27 0.12 0.00% 209.17 275.97 144.95481 117.32 211.6 30.70% ­4.12 3.18 ­4.12 ­2.15 ­9.07 0.00% 17.22 23.92 12.851286 2.95 7.22 25.37% ­6.22 94.97 ­3.975824 ­40.4 ­45.26 36.08% 4.53 6.39 3.858654 ­1.27 ­0.83 14.82% Net IncomeStandard deviation in stock prices eta B Geo growth in earnings per share Cash/Firm ValuePayout RatioReinvestment Rate Net Margin After-tax Margin PE ­3.171558 34.11% 0.60 NA 4.64% NA NA ­11.65% ­9.05% NA 15.04 28.44% NA NA 14.69% 26.93% ­774.68% 3.64% 2.73% 17.98 12.07 24.72% 0.74 NA 0.88% 45.48% 185.44% 30.31% 31.87% 35.18 3.96 50.78% 0.19 NA 2.57% 0.00% ­112.78% 14.20% 13.77% 89.57 6.42 23.90% 0.59 ­17.54% 23.26% 59.35% ­474.10% 0.86% 0.99% 28.59 ­0.4 89.01% 1.42 NA 3.45% NA NA NA NA NA 4.45 31.86% 0.34 NA 11.60% 46.74% 12.02% 2.86% 2.78% 15.25 0 9.20% NA NA 0.00% NA NA NA NA NA 50.71 59.70% 0.89 17.48% 1.90% 45.38% 4.31% 10.42% 10.39% 16.24 51.33 18.88% 0.82 5.88% 4.56% 63.20% 50.70% 8.68% 8.68% 15.09 16.99 24.90% 0.86 NA 1.17% NA ­46.84% ­19.44% 16.32% NA 7.17 16.70% 0.32 11.15% 6.87% 59.14% ­0.91% 1.37% 1.67% 12.28 ­0.17 37.65% 0.81 NA 8.53% NA ­2363.64% ­2.25% 0.31% NA ­0.59 NA NA NA 6.04% NA NA NA NA NA ­14.88 48.97% 0.97 NA 1.39% NA NA ­46.44% ­45.91% NA 0 32.06% 0.53 NA 0.00% NA NA NA NA NA 2.65 34.47% 0.92 NA 6.15% NA ­650.31% ­0.52% 2.12% NA 0 NA NA NA 0.00% NA NA NA NA NA 12.7 14.28% 0.64 1.76% 0.15% 69.29% ­60.70% 3.24% 3.30% 27.28 58.2 15.32% 0.55 NA 1.03% 60.48% ­19.25% 15.41% 17.49% 19.58 173.8 33.34% 1.38 ­6.54% 0.33% 114.90% NA NA NA 37.36 7.81 39.60% 0.94 ­28.55% 2.43% 175.80% 13.93% 2.80% 5.70% 56.03 378.1 15.83% 0.70 36.18% 1.65% 51.04% 74.04% 3.53% 4.70% 17.91 0.29 65.28% 0.88 NA 12.60% 0.00% 1199.66% 1.87% 2.25% 200.00 ­1542.0888 21.16% 1.56 NA 54.32% NA NA ­16.25% ­9.93% NA 7.39 53.97% 1.02 NA 39.22% 0.00% ­14.98% 100.00% 100.00% 11.84 5.67 NA 0.37 11.96% 1.98% 71.60% 159.24% 2.60% 2.24% 15.90 52.5 16.33% 0.88 NA 17.34% 3.24% ­80.88% 4.06% 5.78% 22.43 ­1.09 73.68% 0.74 NA 1.34% NA 2768.18% ­5.72% 1.30% NA 8.56 NA 0.49 15.25% 0.56% 56.07% ­20.70% 1.14% 1.56% 16.55 115.02 17.42% 0.75 9.50% 1.28% 39.76% ­2.37% 11.45% 16.28% 15.99 10.54 27.52% 0.76 NA 2.23% 45.26% ­87.63% 9.95% 18.87% 65.50 10.29 16.47% 0.72 21.27% 0.70% 42.86% 75.08% 11.69% 11.03% 22.42 8.79 37.67% 1.94 NA 2.14% 0.00% ­36.06% 34.10% 20.76% 19.98 2.86 47.14% NA ­27.71% 21.16% 0.00% NA 2.99% ­5.38% 27.86 80.2 61.84% 1.47 25.66% 5.10% 62.03% 36.05% 8.27% 9.39% 12.67 9.04 31.46% NA NA 0.50% 0.00% 93.96% 3.65% 3.59% 51.66 4.53 NA NA NA 5.29% 0.00% 196.52% 5.56% 5.90% 18.19 7.17 28.22% NA NA 1.76% 0.00% 144.71% 2.57% 3.77% 10.74 0 NA 0.17 NA 0.00% NA NA NA NA NA 10.63 37.09% 0.08 NA 20.07% 28.13% ­501.57% 8.15% 2.16% 8.16 14.91 23.44% 0.29 6.71% 0.85% 55.67% 20.33% 6.57% 7.71% 11.54 2348 15.11% 1.07 15.36% 3.10% 56.30% ­88.41% 18.19% 17.96% 13.53 0 NA NA NA 0.00% NA NA NA NA NA 102.8 13.54% 0.59 ­0.60% 4.42% 79.51% 10.19% 92.91% 92.91% 25.70 339.9 8.96% 0.34 0.45% 0.79% 73.58% 30.70% 8.78% 10.96% 14.91 23.57 18.72% 0.41 ­3.29% 3.37% 116.63% 31.73% 0.95% 1.51% 26.56 58.17 17.99% 0.92 NA 5.27% 74.69% ­3.19% 27.08% 29.35% 28.62 12.89 NA 0.44 NA 1.62% 76.03% 8.19% 83.43% 82.98% 27.55 10.07 29.35% 0.79 NA 12.60% 0.00% NA 100.00% ­17.98% 34.13 ­24.140634 34.04% 1.34 NA 14.31% NA NA ­8.03% ­7.81% NA ­128.26 67.93% 1.65 NA 2.57% NA NA ­40.06% ­26.32% NA 36.65 29.16% 0.86 NA 0.11% 91.73% ­2.03% 16.11% 21.87% 16.18 13.44 45.29% 0.99 ­3.06% 6.47% 0.00% 102.67% 14.09% 12.09% 8.23 0 35.25% NA NA 0.00% NA NA NA NA NA ­27.14 57.22% 0.36 NA 22.76% NA NA ­100.00% ­30.59% NA 0 NA NA NA 0.00% NA NA NA NA NA 17.37 35.18% 0.84 NA 0.95% 43.35% 96.10% 15.05% 18.29% 14.74 11.45 58.27% 1.16 NA 2.99% 0.00% 38.68% 6.42% 6.16% 18.21 56.75 23.51% 0.84 25.44% 2.91% 41.73% 149.63% 10.79% 10.39% 6.86 44.15 20.32% 0.86 NA 2.09% 155.24% ­1566.65% 2.17% 4.51% 35.22 330 23.14% 1.15 0.87% 20.06% 65.45% ­44.08% 11.80% 8.76% 13.71 ­9.1 61.13% 1.73 NA 11.38% NA NA ­34.41% ­33.14% NA 4.19 115.25% 1.15 NA 9.09% 0.00% ­926.87% 2.38% 0.76% 35.33 ­1.45 105.05% NA NA 0.58% NA NA ­100.00% ­100.00% NA 44.7 19.43% 0.66 15.76% 23.01% 58.39% 33.80% 9.89% 10.28% 19.59 0 27.95% NA NA 0.00% NA NA 0.00% 0.00% NA 4.58 34.07% 0.99 NA 0.64% NA ­287.53% ­10.77% 4.71% NA 7.95 30.46% 0.36 NA 8.75% 20.00% ­51.71% 22.47% 21.32% 12.59 ­25.64 42.42% 0.30 NA 11.25% NA NA ­100.00% ­100.00% NA 59.04 17.20% 0.83 9.97% 7.28% 39.57% ­131.69% 9.66% 8.24% 19.28 ­1.2 56.66% NA NA 1.97% NA NA ­100.00% ­100.00% NA ­13.09 40.87% NA NA 0.21% NA NA ­100.00% ­100.00% NA 1900 29.62% 1.38 NA 3.14% 43.68% 73.99% 12.17% 13.27% 22.13 76.25 15.14% 1.62 NA 2.00% 55.25% 100.15% 12.24% 12.78% 18.61 6.2 16.46% 0.38 6.22% 6.31% 80.16% ­6.80% 6.55% 7.45% 20.45 472.7 25.50% NA NA 2.24% 15.10% ­6.21% 8.97% 9.17% 8.22 3.58 NA NA NA 0.57% 0.00% 34.15% 12.51% 12.49% 37.40 283.2 21.33% 0.74 NA 1.63% 30.54% 34.83% 7.39% 7.59% 11.23 333 20.68% 1.30 NA 1.21% 100.90% 90.80% 4.21% 5.87% 15.54 2.06 29.57% 0.78 ­43.80% 16.48% 762.62% NA 0.38% ­3.96% 79.93 72.69 19.47% 0.46 31.11% 3.59% 29.00% 6.83% 40.16% 26.85% 14.32 0 NA NA NA 0.00% NA NA NA NA NA 12.59 17.01% 0.46 ­1.12% 6.74% 21.76% ­131.22% 2.38% 2.00% 7.77 174.3 31.21% 1.07 NA 4.37% 12.79% 23.45% 9.24% 6.30% 6.53 20.59 29.21% 0.62 ­27.98% 0.93% 68.43% 148.37% 6.19% 10.41% 29.74 20.17 15.53% 0.74 NA 12.08% 61.48% ­7.67% 3.18% 2.96% 18.98 215.72 24.99% 1.37 NA 0.69% 0.00% ­39.16% 3.79% 4.53% 7.57 11.54 13.62% 0.37 ­1.47% 2.01% 84.06% ­39.73% 3.21% 4.05% 21.52 ­14.6 77.74% 1.42 NA 0.14% NA NA NA NA NA 7.12 22.19% 0.66 ­13.77% 2.33% 68.12% ­67.94% 1.90% 1.82% 30.18 16.21 14.28% 0.45 NA 0.40% 60.39% 0.56% 93.00% 93.00% 21.43 0 27.48% 0.79 NA 0.00% NA NA NA NA NA 10.08 40.81% 0.77 NA 2.98% 52.48% 121.16% 24.44% 14.41% 12.73 1.63 39.98% 0.59 NA 3.32% 0.00% 303.48% 2.60% 2.25% 43.24 3.44 NA 0.45 16.35% 0.06% 42.15% 168.06% 9.51% 9.80% 20.10 ­2.633796 27.60% 1.69 NA 4.98% NA NA ­100.00% ­100.00% NA ­1.97 64.91% NA NA 16.36% NA NA NA NA NA 40.18 23.21% 0.87 29.14% 4.92% 29.74% 41.70% 9.04% 11.95% 11.79 32.78 26.25% 0.45 8.89% 17.53% 31.54% 176.37% 14.87% 11.63% 5.26 ­0.61 NA NA NA 3.27% NA NA ­96.23% ­57.55% NA 21.32 26.04% 0.59 NA 20.52% 43.06% 43.45% 69.97% 57.40% 56.06 ­7.773906 27.96% 1.55 NA 1.49% NA NA NA NA NA 2.177017 33.41% 0.68 NA 0.00% NA ­125.76% ­7.91% 2.92% NA 11.86 NA 0.53 NA 1.20% 76.14% 7.85% 100.00% 92.82% 28.06 ­4.307468 37.29% 0.96 NA 18.77% NA NA NA NA NA 8.15 37.93% 0.47 4.70% 11.28% 16.07% 8.44% 13.39% 13.63% 8.15 12.54 37.50% 0.80 NA 0.14% 45.37% 33.70% 55.22% 55.27% 27.46 ­1.78 63.23% 0.91 NA 5.10% NA NA ­100.00% ­100.00% NA ­7.170517 38.67% 0.75 NA 38.95% NA NA ­0.80% ­0.86% NA 159.74 NA 0.60 NA 0.71% 43.40% 9.36% 18.22% 18.45% 12.25 33.16 27.06% 0.94 ­2.78% 0.93% 22.07% 14.41% 8.76% 14.69% 21.11 209.4 13.18% 0.47 ­0.71% 3.28% 40.26% ­34.16% 6.10% 8.78% 21.35 58.21 51.31% 1.02 32.83% 3.70% 57.16% ­25.15% 20.17% 20.78% 20.14 11.06 NA NA NA 2.47% 60.49% ­42.96% 9.93% 10.66% 18.92 429.5 14.02% 0.77 3.76% 8.78% 66.96% ­31.01% 1.59% 1.46% 21.32 7.52 32.56% 1.00 NA 1.79% 158.64% ­168.39% 6.30% 7.42% 26.65 22.5 20.74% 1.14 NA 5.91% 33.47% 32.77% 5.12% 5.50% 14.08 15.21 38.58% 0.17 NA 5.29% 42.93% 195.60% 4.88% 1.22% 12.21 2018 10.87% 0.94 6.08% 2.02% 95.79% 101.11% 12.71% 13.72% 19.02 17.13 35.93% 1.18 ­4.62% 3.32% 207.41% ­304.11% 2.47% 2.31% 98.88 ­1.59 65.45% NA NA 0.97% NA NA ­10.94% ­8.25% NA 11.05 33.71% 0.65 NA 1.85% 51.40% ­2.35% 12.10% 13.05% 14.35 7.59 NA 0.55 NA 1.95% 114.10% ­26.58% 8.61% 10.54% 20.48 ­3.27 94.46% 1.68 NA 2.62% NA NA NA NA NA 43.41 39.74% 1.20 NA 0.92% 26.45% 15.56% 5.74% 5.90% 19.33 5.87 33.72% 0.47 NA 3.32% 85.86% ­20.04% 13.65% 13.81% 26.72 2.38 NA NA NA 7.66% 0.00% ­48.34% 1.16% 1.88% 52.52 10.86 13.61% 0.53 8.14% 3.43% 69.52% ­35.75% 2.61% 2.19% 19.88 51.55 29.02% 0.54 11.65% 2.65% 59.40% 115.23% 2.70% 3.55% 9.12 3.34 29.91% 0.54 NA 0.73% 45.21% ­66.85% 20.17% 20.51% 20.44 10.68 44.24% 0.53 NA 12.45% 0.00% 127.45% 7.19% 6.42% 16.01 70.42 26.79% 1.12 5.26% 2.18% 76.81% 32.03% 5.42% 6.99% 46.26 2053.5 21.36% 0.89 NA 16.61% 11.94% ­85.72% 100.00% 11.24% 0.80 ­14.43 NA NA NA 1.17% NA NA ­87.09% ­16.15% NA 0 NA NA NA 0.00% NA NA 0.00% 0.00% NA 5.21 NA NA 2.88% 3.47% 68.71% ­27.14% 1.21% 1.36% 15.97 23.199744 18.85% 0.58 ­45.47% 3.24% NA ­23.11% ­1.52% 1.46% NA 15.73 23.55% 1.04 NA 1.14% 70.76% ­44.89% 7.50% 8.31% 38.34 13.07 48.70% 0.70 3.46% 0.21% 55.47% 334.83% 3.94% 7.17% 5.46 7.37 18.39% 0.44 ­2.32% 3.31% 65.94% ­60.00% 79.50% 78.75% 25.78 28.54 18.65% 0.57 11.06% 1.30% 88.72% 19.91% 72.16% 72.15% 19.10 66.57 28.10% 1.10 ­11.18% 13.25% 32.72% ­44.54% 2.59% 2.54% 15.88 ­0.55 81.96% 0.68 NA 0.63% NA NA NA NA NA 1.2 46.74% 1.11 NA 4.82% 0.00% ­278.05% 6.53% 2.23% 103.23 0 41.51% 1.35 NA 0.00% NA NA NA NA NA ­11.3 49.50% 0.08 NA 16.35% NA NA ­23.92% ­17.08% NA ­139.151808 30.80% 1.54 NA 5.15% NA NA ­100.00% ­100.00% NA 16.18 46.38% 0.63 ­12.14% 3.72% 23.55% ­368.74% 8.25% 11.42% 41.26 12.74 19.19% 0.52 NA 0.38% 525.90% 23.52% 4.59% 56.25% 58.24 ­3.4 67.44% 1.35 NA 5.80% NA NA NA NA NA ­20.77 NA NA NA 2.76% NA NA ­100.00% ­100.00% NA 12.26 37.02% 0.46 65.53% 6.52% 40.13% 134.97% 16.29% 15.87% 18.17 ­127.52 52.72% 1.37 NA 6.81% NA NA ­98.02% ­51.73% NA 4.43 32.07% 0.71 NA 1.56% 53.95% 184.56% 8.77% 13.11% 22.34 10.56 24.74% 0.62 NA 3.18% 41.10% 16.01% 7.87% 7.72% 26.69 0 21.43% 0.45 NA 0.00% NA NA NA NA NA 0 20.05% 0.60 NA 0.00% NA NA NA NA NA 26.74 38.89% 0.95 12.23% 1.96% 44.73% ­20.10% 9.60% 9.39% 10.84 11.21 23.73% 0.79 14.17% 3.41% 12.13% 101.74% 5.95% 6.70% 22.75 0 21.95% 0.45 NA 0.00% NA NA NA NA NA 0 NA NA NA 0.00% NA NA NA NA NA 70.02 18.16% 0.85 27.11% 18.00% 56.08% ­26.82% 15.74% 14.33% 28.83 120.1 15.48% 0.55 13.87% 3.25% 54.79% 36.57% 1.88% 2.45% 18.29 ­0.86 106.79% NA NA 1.60% NA NA ­56.85% ­58.90% NA 470.4 14.80% 0.63 ­2.87% 3.04% 61.12% 24.11% 9.94% 14.03% 18.65 8.99 26.45% 0.34 NA 1.43% 17.58% 45.11% 6.86% 7.65% 27.86 108.87 26.96% 0.93 ­5.06% 30.68% 41.43% 686.71% 4.42% 0.62% 8.93 5.55 32.20% 0.79 NA 0.96% 37.12% 61.93% 6.79% 8.20% 22.67 ­2.23 53.41% 0.62 NA 4.39% NA NA NA NA NA 9.86 NA 0.48 2.34% 1.91% 83.57% 67.95% 5.06% 4.48% 14.32 ­4.35 68.22% 0.84 NA 4.16% NA NA ­100.00% ­100.00% NA ­60.70311 64.16% 1.73 NA 10.95% NA NA ­29.19% ­28.61% NA 7.58 21.77% 0.54 NA 9.68% 42.08% 12.45% 80.64% 51.29% 14.14 0 NA NA NA 0.00% NA NA NA NA NA ­55.609056 9.34% 0.53 NA 0.00% NA NA ­3.93% ­9.27% NA 12.64 36.64% 1.03 NA 9.43% 77.93% ­153.28% 6.86% 2.82% 33.27 41.4 35.47% 1.13 NA 2.85% 7.68% 88.27% 43.24% 40.59% 9.36 4.26 34.61% 0.63 NA 0.40% 24.88% ­46.42% 2.71% 4.16% 24.32 10.17 33.07% 1.16 NA 0.48% 82.99% ­97.77% 4.40% 6.58% 20.44 21.76 21.91% 0.56 67.59% 4.20% 56.16% ­24.34% 5.84% 8.34% 21.86 73.98 18.58% 0.78 56.97% 0.37% 37.20% 43.66% 12.21% 14.39% 13.10 55.01 19.44% 0.59 6.17% 8.14% 88.38% ­16.66% 8.34% 9.60% 14.37 ­24.068025 59.36% 0.58 NA 3.99% NA NA ­23.79% ­16.71% NA 6.5 NA 0.47 12.67% 4.37% 0.00% ­26.72% 5.97% 10.82% 22.61 ­1.01 54.48% 1.50 NA 5.51% NA NA ­29.02% ­16.75% NA 161.68 25.99% 0.94 20.41% 0.84% 32.86% 145.98% 16.16% 14.49% 17.39 ­4.18 53.39% 0.84 NA 11.87% NA NA ­35.32% ­13.86% NA 12.65 23.18% 0.47 22.06% 1.09% 50.99% 56.18% 5.33% 5.41% 21.29 ­16.727864 44.91% 1.22 NA 26.30% NA NA ­2.41% ­0.39% NA 12.67 33.71% 0.66 9.94% 12.18% 40.17% ­21.51% 14.06% 4.28% 7.21 PBV 3.87 2.05 4.76 20.00 1.50 20.00 2.94 NA 1.58 2.35 1.76 2.69 3.17 16.76 3.12 NA 7.90 NA 2.29 3.29 5.63 1.05 1.76 2.87 0.85 1.26 1.70 1.41 8.52 1.67 1.53 3.99 6.12 4.75 1.47 2.55 20.00 3.48 1.99 NA 1.48 0.88 2.75 NA 1.07 1.75 1.82 7.85 1.12 2.92 1.51 NA 0.73 1.75 NA NA NA 0.83 2.59 1.75 1.67 1.48 2.68 9.05 6.49 2.73 NA 1.24 1.80 8.17 2.06 5.65 NA 3.38 2.65 5.59 1.27 12.44 1.49 1.59 2.42 1.71 NA 0.63 2.28 1.20 3.17 1.59 1.97 5.89 1.09 1.80 NA 1.80 4.70 2.38 16.80 3.05 1.88 0.94 20.00 0.99 20.00 1.60 1.36 2.15 2.34 20.00 5.24 1.47 2.44 2.26 1.40 9.79 6.35 2.96 2.43 3.78 1.59 1.99 3.89 20.00 3.64 2.55 15.29 5.58 11.74 2.49 1.35 1.14 5.27 1.60 2.54 1.52 5.67 NA 1.62 1.49 1.82 1.07 1.07 1.22 1.51 10.50 7.76 NA 1.62 1.14 1.10 4.60 7.37 NA 3.30 1.50 1.87 12.13 NA NA 1.65 3.18 NA NA 5.49 2.27 20.00 1.98 4.68 1.15 3.91 4.17 1.60 5.11 1.61 1.14 NA 1.96 2.46 1.71 2.21 0.72 3.75 2.73 1.91 1.39 0.95 5.58 2.91 20.00 2.17 0.77 1.66 PS EV/EBITDA EV/EBIT Firm Value/BV EV/Sales 4.43 53.45 NA 2.97 4.73 0.65 13.68 14.80 1.98 0.58 10.66 25.16 26.50 3.32 11.95 12.72 30.91 63.17 20.00 12.39 0.25 7.74 17.78 1.31 0.27 NA NA NA 20.00 NA 0.44 6.56 9.23 2.80 0.40 NA NA NA NA NA 1.69 8.37 15.07 1.42 2.07 1.31 11.73 12.51 1.84 1.57 1.31 9.16 15.90 1.27 2.60 0.17 10.47 11.86 1.51 0.29 2.99 47.03 200.00 2.96 2.82 NA NA NA 16.69 NA 2.46 NA NA 3.11 2.42 NA NA NA NA NA 0.76 17.31 35.48 5.74 0.75 NA NA NA NA NA 0.88 13.58 22.39 1.84 1.09 3.02 12.03 15.00 2.16 3.86 NA 14.52 NA 4.16 NA 1.57 10.83 17.72 1.03 2.27 0.63 7.68 14.86 1.42 0.90 7.11 15.16 20.25 2.87 6.21 0.80 NA NA 0.94 0.96 20.00 2.95 3.28 1.26 20.00 0.41 7.63 15.35 1.46 0.53 0.91 8.04 12.06 1.26 1.05 5.00 51.78 200.00 5.55 5.32 0.19 12.59 16.11 1.26 0.36 1.83 11.60 14.83 1.28 2.85 6.52 15.31 23.95 3.12 7.02 2.62 14.07 17.17 5.46 2.67 6.81 15.72 22.07 3.87 7.10 0.83 NA NA 1.28 0.95 1.05 7.54 9.57 1.81 1.35 1.88 33.56 36.42 20.00 1.88 1.01 14.50 16.78 2.81 1.06 0.28 7.97 9.07 1.37 0.50 NA NA NA NA NA 0.67 6.16 19.96 1.37 0.64 0.76 7.10 9.59 0.91 1.07 2.46 19.47 24.76 1.32 6.20 NA NA NA NA NA 20.00 23.85 23.85 1.07 20.00 1.31 7.76 11.03 1.44 1.82 0.25 9.19 10.79 1.79 0.25 7.75 15.08 18.06 7.85 7.34 20.00 29.55 29.55 1.11 20.00 20.00 103.54 NA 2.90 20.00 0.58 NA NA 1.44 0.55 2.53 60.18 NA NA 3.70 2.61 9.30 10.39 0.78 3.32 1.16 2.91 7.57 1.55 1.31 NA NA NA NA NA 1.19 NA NA NA 3.73 NA NA NA NA NA 2.22 9.49 11.03 0.88 3.10 1.17 13.41 19.57 2.07 1.35 0.74 5.83 6.03 1.53 0.89 0.76 16.79 20.88 1.31 1.26 1.62 20.54 23.06 1.26 2.02 4.12 NA NA 2.67 3.66 0.84 16.16 100.57 8.94 0.77 20.00 NA NA 5.79 20.00 1.94 11.53 16.56 1.64 2.42 10.54 NA NA NA 10.54 3.54 16.80 83.73 1.21 3.94 2.83 5.44 8.63 1.79 2.61 20.00 NA NA 8.17 20.00 1.86 12.83 17.92 1.66 2.23 20.00 NA NA 5.41 20.00 20.00 NA NA NA 20.00 2.69 10.15 15.82 2.50 3.06 2.28 12.30 13.31 2.34 2.43 1.34 11.23 13.30 3.60 1.43 0.74 4.52 6.53 1.26 0.75 4.68 23.36 31.02 4.86 5.39 0.83 6.42 9.39 1.35 1.03 0.65 5.42 12.87 1.26 1.15 0.31 5.79 9.28 2.00 0.30 5.75 17.35 21.27 1.64 5.92 NA NA NA NA NA 0.19 5.15 10.24 0.74 0.29 0.60 15.23 30.96 1.18 2.09 1.84 11.34 16.40 1.12 2.76 0.60 10.64 13.29 3.01 0.55 0.29 5.32 7.20 1.30 0.46 0.69 8.98 15.37 1.56 0.93 NA NA NA 5.54 NA 0.57 11.45 32.17 1.08 0.59 19.93 20.38 20.38 1.80 19.85 NA NA NA NA NA 3.11 13.28 15.85 1.71 3.22 1.13 27.79 37.54 4.16 1.13 1.91 13.48 13.58 2.07 2.15 20.00 NA NA 16.80 20.00 NA NA NA 3.05 NA 1.07 7.53 12.02 1.39 1.68 0.78 6.82 7.03 0.96 1.17 20.00 NA NA 20.00 20.00 20.00 113.34 113.34 1.00 20.00 NA NA NA 20.00 NA 0.49 12.10 20.30 1.34 0.73 20.00 29.12 29.12 1.36 20.00 NA NA NA 2.15 NA 1.09 4.42 5.37 2.34 0.97 15.17 19.12 19.18 20.00 15.14 20.00 NA NA 5.19 20.00 0.28 4.02 20.95 1.42 0.18 2.23 5.63 7.96 1.87 2.82 1.85 6.51 14.59 1.91 2.14 1.30 10.09 14.40 1.25 1.77 4.06 12.68 13.87 8.81 3.96 1.88 8.67 12.51 4.07 2.05 0.34 8.99 17.34 2.43 0.35 1.68 7.43 18.28 1.91 2.04 0.72 6.99 9.28 3.07 0.74 0.60 16.38 42.62 1.36 0.79 2.42 21.55 26.65 1.28 5.39 2.44 20.60 64.21 3.19 2.55 7.64 NA NA 20.00 7.65 1.74 8.11 11.06 2.54 2.04 1.76 8.45 13.02 2.12 1.99 NA NA NA 12.35 NA 1.11 11.20 12.97 5.35 1.11 3.65 16.34 18.56 11.74 3.52 0.61 12.57 28.02 2.24 0.61 0.52 10.76 16.90 1.29 0.58 0.25 5.27 7.24 1.09 0.38 4.12 9.14 13.69 5.27 4.09 1.15 3.93 12.06 1.58 1.03 2.51 14.91 28.59 2.06 2.89 0.80 2.64 7.89 1.34 0.91 0.87 NA NA 3.21 1.03 20.00 NA NA NA 20.00 0.19 8.75 10.91 1.49 0.22 0.32 3.87 5.99 1.49 0.31 2.88 16.53 30.06 1.51 3.78 0.22 4.81 4.99 1.03 0.53 20.00 28.47 28.47 1.06 20.00 13.78 20.10 20.10 1.18 15.97 0.41 6.34 14.53 1.30 0.53 NA NA NA 9.40 NA 6.74 72.34 200.00 7.76 6.41 NA NA NA NA NA 1.20 NA NA 1.48 1.19 2.79 NA NA 1.07 4.89 3.40 8.26 16.56 1.10 3.28 2.67 13.86 17.86 1.26 10.05 NA NA NA 7.37 NA 20.00 NA NA NA 20.00 2.96 8.56 12.73 2.68 3.07 1.35 NA NA 1.38 1.52 1.96 15.62 20.90 1.27 4.19 2.10 17.65 18.37 11.89 2.04 NA NA NA NA NA NA NA NA NA NA 1.04 7.94 8.22 1.56 1.12 1.35 11.11 14.70 2.60 1.46 NA NA NA NA NA NA NA NA NA NA 4.54 13.63 18.07 5.11 3.78 0.34 8.07 12.65 1.60 0.49 20.00 NA NA 20.00 20.00 1.85 9.89 12.13 1.58 2.41 1.91 17.97 19.36 3.62 2.05 0.39 13.72 46.62 1.10 0.39 1.54 11.79 16.00 2.62 1.84 NA NA NA 4.06 NA 0.73 10.20 13.11 1.46 0.85 20.00 NA NA 5.11 20.00 1.07 NA NA 1.53 1.05 11.40 19.57 20.77 1.12 11.89 NA NA NA NA NA 1.16 NA NA 1.49 1.73 2.28 19.09 41.42 2.16 2.28 4.05 6.71 6.74 1.71 3.93 0.66 7.94 12.92 1.92 0.75 0.90 8.88 21.92 0.80 1.44 1.28 8.58 10.37 3.06 1.33 1.60 8.92 10.14 1.93 2.09 1.20 8.42 11.03 1.53 1.51 1.37 22.41 NA 1.19 2.26 1.35 10.23 17.21 0.96 1.86 20.00 NA NA 5.58 20.00 2.81 11.60 15.30 2.33 3.20 2.38 19.80 NA 20.00 2.12 1.13 13.24 18.40 1.83 1.33 0.15 3.13 NA 0.89 0.29 1.01 12.93 18.24 1.62 0.92 ROE ­8.73% 11.40% 13.54% 25.93% 5.26% ­12.31% 19.29% NA 9.70% 15.56% 7.11% 21.94% ­0.50% ­14.75% ­59.19% NA 18.30% NA 8.40% 16.79% 15.07% 1.87% 9.84% 0.75% ­16.30% 10.65% 10.68% 6.30% ­10.95% 10.09% 9.54% 6.09% 27.31% 23.80% 5.28% 20.15% 61.37% 19.15% 18.54% NA 18.18% 7.65% 20.31% NA 4.15% 11.73% 6.87% 27.42% 4.07% 8.56% ­21.04% NA 4.52% 21.26% NA NA NA 5.65% 14.25% 25.53% 4.75% 10.78% ­21.59% 25.61% ­13.27% 13.96% NA 0.89% 14.32% ­100.00% 10.69% ­7.93% NA 15.28% 14.26% 27.31% 15.49% 33.27% 13.25% 10.26% 3.03% 11.97% NA 8.09% 34.94% 4.04% 16.72% 20.97% 9.14% ­100.00% 3.60% 8.42% NA 14.11% 10.86% 11.86% ­30.73% ­4.00% 15.92% 17.83% ­22.26% 1.77% ­36.24% 3.04% 4.86% ­11.84% 28.70% 84.84% ­12.11% ­3.92% 19.93% 10.70% 6.54% 48.63% 33.56% 13.87% 9.14% 26.87% 12.99% 10.44% 3.93% ­64.63% 25.36% 12.46% ­52.66% 28.85% 43.94% 4.74% 6.80% 12.53% 25.79% 10.01% 5.49% 100.00% ­100.00% NA 10.14% 6.46% 4.74% 19.62% 4.15% 6.40% 9.52% ­7.21% 7.52% NA ­23.35% ­50.40% 2.67% 7.91% ­32.98% NA 18.15% ­68.97% 8.36% 45.46% NA NA 15.21% 13.96% NA NA 19.05% 12.39% ­27.22% 10.59% 16.79% 12.91% 17.26% ­10.15% 11.21% ­15.88% ­44.59% 8.06% NA ­20.21% 7.40% 18.25% 9.08% 3.51% 17.16% 20.81% 13.29% ­25.31% 4.19% ­1.01% 16.73% ­100.00% 10.20% ­8.15% 22.97% ROIC Market Debt to Capital Market Debt to Equity ook Debt to Equity B Interest Coverage Ratio ­6.28% 10.66% 11.93% 46.23% NA 11.28% 3.33% 3.44% 7.05% 4.74 9.03% 11.58% 13.10% 62.40% 9.16 62.43% 0.00% 0.00% 0.00% NA 5.43% 28.59% 40.03% 60.15% 1.76 ­52.63% 0.00% 0.00% 0.00% NA 25.78% 2.57% 2.64% 7.76% 47.64 NA 0.00% 0.00% NA NA 7.18% 19.64% 24.43% 38.49% 4.67 10.60% 20.42% 25.65% 60.24% NA 8.04% 50.29% 101.18% 178.21% 1.48 8.98% 46.41% 86.60% 233.38% 4.59 0.39% 3.15% 3.25% 10.30% 0.39 NA 0.03% 0.03% 0.50% NA ­60.76% 0.08% 0.08% 0.24% NA NA 0.00% 0.00% NA NA 23.49% 5.44% 5.75% 45.44% 5.82 NA 0.00% 0.00% NA NA 5.57% 19.04% 23.51% 53.85% 4.27 9.91% 22.72% 29.41% 96.71% 3.91 ­0.46% 7.61% 8.24% 46.36% NA 2.59% 32.49% 48.12% 50.30% 2.34 7.47% 31.10% 45.14% 79.51% 3.94 1.42% 0.00% 0.00% 0.00% 476.00 ­9.03% 61.61% 160.47% 136.12% NA 43.22% 0.00% 0.00% 0.00% 12.76 6.31% 22.83% 29.59% 50.24% 4.26 7.34% 28.61% 40.07% 56.59% 2.99 1.45% 7.11% 7.65% 65.23% 0.17 5.46% 48.04% 92.47% 154.40% 2.70 7.35% 36.51% 57.51% 87.76% 2.52 8.82% 9.26% 10.20% 40.69% 15.22 23.32% 2.38% 2.44% 14.92% 45.57 12.07% 6.10% 6.49% 30.87% 11.51 ­7.86% 30.98% 44.90% 66.05% NA 13.19% 26.29% 35.67% 91.04% 6.86 68.05% 0.15% 0.15% 4.68% 639.00 17.37% 9.70% 10.74% 37.40% 12.88 10.54% 45.28% 82.75% 164.80% 2.30 NA 0.00% 0.00% NA NA 5.06% 17.48% 21.19% 31.43% 2.90 6.61% 29.51% 41.87% 36.96% 6.31 3.87% 61.55% 160.08% 439.85% NA NA 0.00% 0.00% NA NA 4.35% 0.00% 0.00% 0.00% NA 8.68% 28.77% 40.39% 70.67% 3.67 11.14% 2.32% 2.37% 4.32% 6.52 50.63% 0.00% 0.00% 0.00% NA 3.77% 7.79% 8.45% 9.48% NA ­2.30% 0.32% 0.32% 0.93% NA ­22.26% 9.70% 10.74% 16.25% NA ­59.08% 33.32% 49.98% NA NA 5.12% 21.57% 27.49% 20.11% 6.09 14.85% 17.26% 20.86% 36.50% 10.46 NA 0.00% 0.00% NA NA ­22.89% 75.26% 304.12% NA NA NA 0.00% 0.00% NA NA 5.16% 29.08% 41.01% 34.16% 6.66 9.75% 16.01% 19.05% 49.43% 6.91 18.16% 19.23% 23.81% 41.73% 228.53 4.75% 40.60% 68.36% 114.41% 1.74 5.85% 35.99% 56.24% 83.14% 2.29 ­30.83% 0.25% 0.25% 0.66% NA 43.09% 0.16% 0.16% 1.41% NA ­11.33% 2.18% 2.23% 14.46% NA 8.62% 38.39% 62.31% 170.37% NA NA 0.00% 0.00% NA NA 1.45% 10.83% 12.15% 15.09% 2.17 15.76% 1.19% 1.21% 2.18% 97.36 ­100.00% 0.00% 0.00% 0.00% NA 6.47% 22.67% 29.31% 60.41% NA ­7.28% 0.98% 0.99% 5.62% NA NA 2.36% 2.42% NA NA 11.37% 14.83% 17.42% 58.89% 5.92 12.66% 8.10% 8.81% 23.39% 15.39 22.83% 12.01% 13.64% 76.21% 7.69 15.45% 4.14% 4.32% 5.50% 27.59 11.52% 13.63% 15.78% 196.38% 3.34 10.02% 20.68% 26.08% 38.78% 5.91 6.46% 44.00% 78.58% 125.27% 2.99 ­33.12% 14.56% 17.04% 41.20% 15.76 7.63% 6.30% 6.73% 11.53% 10.05 NA 0.00% 0.00% NA NA 5.03% 39.90% 66.40% 41.74% 3.34 3.59% 72.45% 263.01% 599.84% 0.73 4.25% 33.79% 51.03% 61.26% 2.86 22.56% 2.56% 2.62% 8.32% 45.60 12.98% 37.31% 59.52% 94.52% 4.72 6.86% 27.17% 37.31% 73.37% 4.13 ­93.02% 1.27% 1.29% 7.60% NA 3.37% 4.47% 4.68% 5.08% 3.19 8.48% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA 7.83% 6.20% 6.61% 11.87% 16.10 9.31% 3.45% 3.58% 16.79% 14.46 9.44% 11.05% 12.43% 29.61% 20.43 ­100.00% 0.00% 0.00% 0.00% NA ­7.98% 0.00% 0.00% 0.00% NA 10.15% 39.53% 65.36% 122.70% 3.80 9.52% 44.89% 81.45% 76.39% 7.72 ­100.00% 0.00% 0.00% 0.00% NA 0.68% 62.87% 169.30% 167.96% NA ­54.36% 0.00% 0.00% 0.00% NA 5.34% 32.83% 48.87% 78.37% 1.47 4.56% 0.00% 0.00% 0.00% NA ­19.85% 0.00% 0.00% 0.00% NA 39.67% 0.00% 0.00% 0.00% NA 87.71% 0.00% 0.00% 0.00% NA ­16.24% 0.26% 0.26% 1.36% NA ­8.95% 8.12% 8.83% 13.00% 7.48 12.31% 21.31% 27.08% 66.11% 11.36 13.20% 14.49% 16.95% 38.28% 4.92 6.30% 28.65% 40.16% 56.10% 2.31 66.03% 1.26% 1.28% 12.54% 103.01 22.97% 10.48% 11.71% 74.33% 10.29 11.83% 11.19% 12.60% 37.28% 6.24 7.07% 19.13% 23.65% 57.58% 5.35 26.14% 8.40% 9.17% 34.67% 15.04 2.16% 28.24% 39.35% 62.41% 2.48 3.27% 56.08% 127.67% 253.44% NA 3.13% 7.56% 8.18% 31.81% 3.32 ­50.92% 1.16% 1.17% 60.98% NA 16.77% 16.33% 19.51% 71.02% 7.58 11.47% 13.17% 15.17% 38.72% 11.42 ­60.11% 1.67% 1.70% 25.93% NA 29.66% 0.95% 0.95% 5.32% 106.07 72.87% 0.00% 0.00% 0.00% NA 7.71% 7.43% 8.02% 19.98% 3.87 4.98% 12.85% 14.75% 19.94% 5.62 10.22% 36.73% 58.05% 66.38% 4.59 27.27% 0.00% 0.00% 0.00% 55.00 10.71% 2.40% 2.46% 3.95% 6.66 5.11% 15.07% 17.74% 45.07% 3.83 17.67% 26.69% 36.41% 55.42% 8.61 ­51.86% 16.37% 19.57% 110.94% NA NA 0.00% 0.00% NA NA 9.60% 13.51% 15.62% 25.31% 7.40 7.16% 0.02% 0.02% 0.03% 19.00 3.34% 24.81% 33.00% 59.94% 2.34 13.85% 59.66% 147.88% 158.56% 4.87 3.74% 11.63% 13.16% 14.09% NA 5.36% 14.83% 17.41% 21.27% NA 6.58% 32.23% 47.56% 71.91% 2.51 ­6.03% 1.23% 1.25% 13.11% NA 4.10% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­23.36% 15.69% 18.60% 30.21% NA ­24.33% 45.77% 84.39% 96.26% NA 3.86% 0.00% 0.00% 0.00% 13.86 7.07% 73.48% 277.14% 1275.99% 1.01 ­57.63% 0.00% 0.00% 0.00% NA NA 11.94% 13.56% NA NA 15.71% 9.94% 11.04% 36.41% 12.35 ­48.42% 17.17% 20.73% 31.18% NA 4.00% 53.94% 117.13% 218.82% 2.56 70.24% 0.18% 0.18% 2.20% 496.00 NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA 13.28% 8.66% 9.48% 15.64% 20.35 12.64% 10.28% 11.45% 36.38% 8.02 NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA 100.00% 1.66% 1.69% 9.27% 8.69 8.12% 32.64% 48.45% 109.76% 3.71 ­42.79% 0.00% 0.00% 0.00% NA 9.37% 25.51% 34.25% 67.67% 3.15 14.07% 7.93% 8.61% 40.28% 9.69 1.83% 30.37% 43.62% 50.24% 0.62 11.88% 16.98% 20.45% 80.06% 5.42 ­11.31% 0.80% 0.81% 3.37% NA 7.76% 16.39% 19.61% 31.46% 6.54 ­20.18% 0.00% 0.00% 0.00% NA ­44.54% 8.99% 9.87% 15.93% NA 4.89% 13.38% 15.44% 17.61% NA NA 0.00% 0.00% NA NA ­8.02% 32.58% 48.32% 94.78% NA 3.03% 9.50% 10.49% 25.84% 4.91 17.99% 0.07% 0.07% 0.12% 5584.00 10.65% 12.55% 14.34% 31.66% 4.31 3.67% 38.01% 61.32% 44.04% 1.72 21.03% 8.23% 8.96% 33.63% 12.06 13.31% 23.89% 31.38% 85.54% 5.06 10.19% 27.26% 37.47% 71.58% 6.09 ­8.89% 41.83% 71.90% 99.59% NA 5.58% 30.74% 44.39% 42.03% 1.95 ­1.46% 0.00% 0.00% 0.00% NA 10.69% 12.90% 14.82% 43.11% 7.44 NA 0.77% 0.78% 119.57% NA 7.50% 15.90% 18.90% 41.06% 5.09 ­1.15% 61.01% 156.51% 119.85% NA 8.30% 2.9 ...
View Full Document

This note was uploaded on 01/29/2012 for the course FIN 6000 taught by Professor Banko during the Fall '11 term at University of Florida.

Ask a homework question - tutors are online