restcompfirm06 - Bloomberg symbol Short Name Exchange Code...

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 Short Name Exchange Code TWT CN Equity 20­20 TECHNOLOGICN ACB AU Equity A­CAP RESOURCES AU ACD CN Equity ACCORD FINL CORP CN GZ CN Equity ACCRETE ENERGY I N C ACR AU Equity ACRUX LTD AU AEC CN Equity ACTION ENERGY IN CN ADS CN Equity ADALTIS INC CN ADU AU Equity ADAMUS RESOURCES AU AUA CN Equity ADANAC MOLYBDENU CN ADI AU Equity ADELPHI ENERGY LAU DRX CN Equity ADF GROUP INC CN ADY AU Equity ADMIRALTY RESOURU A ADG AU Equity ADTRANS GROUP AU ARL CN Equity AFRICO RESOURCES CN AGI AU Equity AINSWORTH GAME T U A BOS CN Equity AIRBOSS AMERICA CN AF CN Equity ALARMFORCE INDSCN ACL AU Equity ALCHEMIA LTD AU ALH CN Equity ALHAMBRA RES CN ALD AU Equity ALLIED GOLD LTD AU NPC CN Equity ALLON THERAPEUTI CN AMM CN Equity ALMADEN MINERALS CN ALU AU Equity ALTIUM LTD AU AZD AU Equity AMAZING LOANS LTAU AMB CN Equity AMBRILIA BIOPHAR CN AMM AU Equity AMCOM TELECOM AU AMK CN Equity AMERICAN CREEK R CN AAU CN Equity AMERICAN GOLD CA N C AEC AU Equity AMMTEC LIMITED AU AND AU Equity ANDEAN RESOURCES AU ANC AU Equity ANGUS & COOTE AU AZZ AU Equity ANTARES ENERGY L U A AOP AU Equity APOLLO LIFE SCIE AU ARU AU Equity ARAFURA RESOURCE AU ARK CN Equity ARANKA GOLD INC CN ARX CN Equity ARC RESOURCES LT CN ARN CN Equity ARCAN RESOURCESN C AAD CN Equity ARCHANGEL DIAMON CN ARA AU Equity ARIADNE AUST LTDAU AEI CN Equity ARSENAL ENERGY I N C ASZ AU Equity ASG GROUP LTD AU ASN CN Equity ASIAN MINERAL CN AAM CN Equity ATACAMA MINERALSN C AHS AU Equity ATLAS GROUP HLDGU A AGO AU Equity ATLAS IRON LTD AU ATN CN Equity ATNA RES LTD CN AUN CN Equity AURCANA CORP CN AUT AU Equity AURORA OIL AND GAU AKK AU Equity AUSTIN EXPLORATIAU SGA CN Equity AUSTRALIAN SOLOM CN AZC AU Equity AUSTRALIAN ZIRC AU AAT AU Equity AUTRON CORP LTDAU AVL CN Equity AVALON VENTURES CN AVR AU Equity AVATAR INDUSTRIEAU AVX AU Equity AVEXA LTD AU AXI AU Equity AXIOM PROPS LTD AU AZM CN Equity AZIMUT EXPLOR CN AZD CN Equity AZURE DYNAMICS C CN BQF AU Equity BAKEHOUSE QUARTE AU BKP AU Equity BARAKA PETROLEUM AU HCX CN Equity BARRICK GOLD INCCN BAY CN Equity BAYSWATER URANIU CN BEN CN Equity BERENS ENERGY LT N C BEC CN Equity BERKANA ENERGY CN C BKY AU Equity BERKELEY RESOURC AU BXP AU Equity BILL EXPRESS LTD AU BNC CN Equity BIONICHE LIFE CN BDI AU Equity BLINA DIAMONDS AU BN CN Equity BLUE NOTE MININGCN BLU AU Equity BLUEFREEWAY LTD AU BLG AU Equity BLUGLASS LTD AU BDL AU Equity BRANDRILL LTD AU BVG CN Equity BRAVO VENTURE GRN C BRX CN Equity BRAZALTA RESOURC CN BSA AU Equity BROADCAST SERVICU A BWN CN Equity BROWNSTONE VENTU CN BUF/U CN Equity BUFFALO GOLD LTD CN BD CN Equity BULLDOG RESOURCE CN BME CN Equity BURMIS ENERGY INCN CTY CN Equity CALIAN TECHNOLOGN C CIX AU Equity CALLIDEN GROUP L AU CAA CN Equity CALLINAN MINES CN CZN CN Equity CAN ZINC CORP CN CSE CN Equity CANADIAN SUB­A CN CVV CN Equity CANALASKA URANIU N C CNB AU Equity CANBERRA INV COR AU CAX CN Equity CANDAX ENERGY IN CN DNT CN Equity CANDENTE RES COR CN CXM CN Equity CANMEX MINERALS CN FRC CN Equity CANYON SERVICESCN CFE AU Equity CAPE LAMBERT IRO AU CRZ CN Equity CARAT EXPLORATIO CN CDU CN Equity CARDERO RES CORP CN CPN CN Equity CARPATHIAN GOLDCN CRK AU Equity CARRICK GOLD LTD AU CHX CN Equity CASH MINERALS LTCN CEK CN Equity CASPIAN ENERGY I CN CXD AU Equity CATHRX AU CDX AU Equity CDS TECHNOLOGY AU CEG AU Equity CEC GROUP LTD AU CLT AU Equity CELLNET GROUP LT AU CAF AU Equity CENTREPOINT ALLIAU CMM CN Equity CENTURY MINING C CN CH CN Equity CENTURY II HOLDI CN OYL/U CN Equity CGX ENERGY INC CN CHA CN Equity CHALLENGER ENERG CN CXS AU Equity CHEMGENEX PHARMA AU CKG CN Equity CHESAPEAKE GOLD CN CHQ AU Equity CHIQUITA BRANDS AU CUQ CN Equity CHURCHILL CORP­A N C DND CN Equity CIPHER PHARMACEU CN CIR AU Equity CIRCADIAN TECH AU CAL AU Equity CITIC AUSTRALIA AU CRJ CN Equity CLAUDE RESOURCES CN CSS AU Equity CLEAN SEAS TUNA AU CMV AU Equity CMA CORP LTD AU COA CN Equity COASTAL CONTACTS CN CLH AU Equity COLLECTION HOUSEU A COH CN Equity COLLICUTT ENERGY N C CMF CN Equity COMAPLEX MINERAL CN CMG CN Equity COMPUTER MODELL N C CSH AU Equity CONCEPT HIRE LTD AU CPW CN Equity CONS PUMA MINERAN C CLM CN Equity CONSOLIDATED THON C KMK CN Equity CONTINENTAL MIN CN CXG AU Equity COOTE INDUSTRIAL AU CKK CN Equity CORDY OILFIELD S CN CTY AU Equity COUNTRY ROAD LTDU A CZR AU Equity COZIRON RESOURCE AU CRE AU Equity CRESCENT GOLD LT U A CRA CN Equity CRESCENT GOLD LT N C CRM CN Equity CRH MEDICAL CORP N C CML CN Equity CROWFLIGHT MIN CN CYT CN Equity CRYOCATH TECHNOL CN CSY CN Equity CSI WIRELESS INC CN CUE AU Equity CUE ENERGY RES AU CMK AU Equity CUMNOCK COAL LTD AU LIN CN Equity CUNNINGHAM LINDSN C CUS AU Equity CUSTOMERS LTD AU DBS AU Equity DARK BLUE SEA LT AU DTL AU Equity DATA#3 LIMITED AU DMC CN Equity DATAMIRROR CORP CN DEX AU Equity DEXION LTD AU DIB CN Equity DIA BRAS EXPLORACN DT CN Equity DIAMOND TREE ENE CN DOR CN Equity DIANOR RESOURCES CN DKN AU Equity DKN FINANCIAL GR AU DVI CN Equity DOVER INDS LTD CN DRA AU Equity DRAGON MINING AU DYN CN Equity DYNACOR MINES CN DMM CN Equity DYNASTY METALS & CN DNY CN Equity DYNASTY GAMING ICN EPY AU Equity E­PAY ASIA LTD AU EEL CN Equity EAGLECREST EXPLON C EFH CN Equity EGI FINANCIAL HO CN EOS AU Equity ELECTRO OPTIC SYAU EBR CN Equity EMBER RESOURCESN C ENA CN Equity ENABLENCE TECHNO CN ENE CN Equity ENDEV ENERGY INC CN ECH CN Equity ENERCHEM INTL CN ENM CN Equity ENERGEM RESOURCE CN EFR CN Equity ENERGY FUELS INC CN EME AU Equity ENERGY METALS LT AU ENG AU Equity ENGIN LTD AU ETG CN Equity ENTREE GOLD INC CN EVZ AU Equity ENVIROZEL LTD AU ESV AU Equity ESERVGLOBAL LTDAU EPG AU Equity EUROPEAN GAS LTD U A TNA CN Equity EVERGREEN GAMING CN EVR CN Equity EVERTON RESOURCE CN EGX AU Equity EVOGENIX LTD AU EXA CN Equity EXALTA ENERGY INCN XRC CN Equity EXETER RESOURCE CN EXT AU Equity EXTRACT RESOURCE AU FXL CN Equity FAIRBORNE­EX SHR CN FQE CN Equity FAIRQUEST ENERGY N C FAS AU Equity FAIRSTAR RESOURCU A FAN CN Equity FARALLON RES CN ZNN CN Equity FEEL GOOD CARS C CN FOX CN Equity FIBER OPTIC SYS CN FPS AU Equity FIDUCIAN PORT AU FRI AU Equity FINBAR INTL AU FNI CN Equity FIRST NICKEL INC CN FZN AU Equity FONE ZONE GROUPAU FPG AU Equity FOREST PLACE GRP AU FCO CN Equity FORMATION CAP CN FST CN Equity FORTRESS MINERAL N C FVI CN Equity FORTUNA SILVER CN FT CN Equity FORTUNE MINERALCN FPL CN Equity FPI LTD CN FSN CN Equity FRANCHISE SERVIC CN FRE AU Equity FRESHTEL HOLDING AU FRP CN Equity FRONTIER PAC MNG CN FSA AU Equity FSA GROUP LTD AU FMM CN Equity FULL METAL MINERCN GAP AU Equity GALE PACIFIC LTD AU GZL AU Equity GAZAL CORP LTD AU GBT AU Equity GBST HOLDINGS LTAU GCM CN Equity GEMCOM SOFTWARE CN GGC CN Equity GENCO RESOURCES CN GAA AU Equity GENEPHARM AUSTRA AU GTG AU Equity GENETIC TECH LTDAU GNO CN Equity GENOIL INC CN GCA CN Equity GEOCAN ENERGY CN GDY AU Equity GEODYNAMICS LTDAU GLN CN Equity GLENTEL INC CN GLE AU Equity GLG CORP LTD AU GLQ CN Equity GLOBAL COPPER CON C GLB AU Equity GLOBE INTL LTD AU GMI CN Equity GLOBESTAR MINING CN GMX CN Equity GLOBEX MINING ENCN GMN CN Equity GOBIMIN INC CN CGK CN Equity GOLD HAWK RES CN GLD CN Equity GOLDBELT RES CN GCX CN Equity GOLDEN CHINA RES CN GL CN Equity GOLDEN PEAKS RES N C GDN AU Equity GOLDEN STATE RES AU GML CN Equity GOLDMARCA LTD CN GDR AU Equity GOLDSTAR RESOURC AU GDM AU Equity GOLDSTREAM MNGAU GPJ/H CN Equity GPJ VENTURES LTD CN GPP CN Equity GRAND PETROLEUM CN GFD AU Equity GREEN'S FOODS AU GWE CN Equity GREY WOLF EXPLORN C Industry Name Computer Aided Design Diversified Minerals Finance­Other Services Oil Comp­Explor&Prodtn Medical­Drugs Oil Comp­Explor&Prodtn Diagnostic Kits Diversified Minerals Non­Ferrous Metals Oil Comp­Explor&Prodtn Steel­Producers Diversified Minerals Retail­Automobile Metal­Diversified Casino Services Rubber­Tires Electric Products­Misc Medical­Biomedical/Gene Gold Mining Gold Mining Therapeutics Gold Mining Computer Aided Design Finance­Consumer Loans Medical­Biomedical/Gene Telecom Services Metal­Diversified Precious Metals Mining Services Gold Mining Retail­Jewelry Oil Comp­Explor&Prodtn Medical­Biomedical/Gene Gold Mining Precious Metals Oil Comp­Explor&Prodtn Oil Comp­Explor&Prodtn Diamonds/Precious Stones Real Estate Oper/Develop Oil Comp­Explor&Prodtn E­Services/Consulting Metal­Diversified Diversified Minerals Steel­Specialty Metal­Iron Metal­Diversified Gold Mining Oil Comp­Explor&Prodtn Oil Comp­Explor&Prodtn Gold Mining Diversified Minerals Circuit Boards Diversified Minerals Diversified Operations Medical­Drugs Real Estate Oper/Develop Diversified Minerals Auto/Trk Prts&Equip­Orig Property Trust Oil Comp­Explor&Prodtn Gold Mining Non­Ferrous Metals Oil Comp­Explor&Prodtn Oil Comp­Explor&Prodtn Diversified Minerals Transactional Software Medical­Biomedical/Gene Diamonds/Precious Stones Metal­Diversified Advertising Services Electronic Compo­Misc Quarrying Diversified Minerals Diversified Minerals Telecom Services Invest Comp ­ Resources Metal­Diversified Oil Comp­Explor&Prodtn Oil Comp­Explor&Prodtn Consulting Services Reinsurance Diversified Minerals Metal­Diversified Oil­Field Services Metal­Diversified Real Estate Oper/Develop Oil Comp­Explor&Prodtn Metal­Diversified Diversified Minerals Oil­Field Services Diversified Minerals Metal­Diversified Diversified Minerals Gold Mining Gold Mining Non­Ferrous Metals Oil Comp­Explor&Prodtn Medical Products Filtration/Separat Prod Bldg&Construct Prod­Misc Telecom Services Finance­Commercial Gold Mining Transport­Services Oil Comp­Explor&Prodtn Oil Comp­Explor&Prodtn Medical­Biomedical/Gene Gold Mining Food­Misc/Diversified Building&Construct­Misc Drug Delivery Systems Research&Development Import/Export Gold Mining Fisheries Recycling E­Commerce/Products Commercial Serv­Finance Oil­Field Services Metal­Diversified Computer Software Building&Construct­Misc Platinum Metal­Iron Metal­Copper Engineering/R&D Services Oil­Field Services Retail­Apparel/Shoe Metal­Diversified Gold Mining Gold Mining Medical Products Gold Mining Medical Products Wireless Equipment Oil Comp­Explor&Prodtn Coal Insurance Brokers Internet Applic Sftwr Internet Applic Sftwr Computer Services Computer Software Metal Processors&Fabrica Metal­Diversified Oil­Field Services Diamonds/Precious Stones Finance­Invest Bnkr/Brkr Diversified Operations Gold Mining Gold Mining Precious Metals Entertainment Software Wireless Equipment Gold Mining Property/Casualty Ins Aerospace/Defense­Equip Oil Comp­Explor&Prodtn Semicon Compo­Intg Circu Oil Comp­Explor&Prodtn Chemicals­Specialty Diamonds/Precious Stones Non­Ferrous Metals Non­Ferrous Metals Internet Telephony Gold Mining Water Treatment Systems Telecommunication Equip Oil Comp­Explor&Prodtn Commercial Serv­Finance Gold Mining Medical­Biomedical/Gene Oil Comp­Explor&Prodtn Gold Mining Diversified Minerals Oil Comp­Explor&Prodtn Oil Comp­Explor&Prodtn Diversified Minerals Diversified Minerals Auto­Cars/Light Trucks Telecom Eq Fiber Optics Invest Mgmnt/Advis Serv Real Estate Oper/Develop Metal­Diversified Retail­Consumer Electron Retirement/Aged Care Diversified Minerals Precious Metals Silver Mining Diversified Minerals Food­Misc/Diversified Rental Auto/Equipment Internet Telephony Gold Mining Finance­Other Services Gold Mining Textile­Apparel Apparel Manufacturers Transactional Software Computer Aided Design Metal­Diversified Medical­Drugs Medical­Biomedical/Gene Oil Field Mach&Equip Oil Comp­Explor&Prodtn Energy­Alternate Sources Telecommunication Equip Apparel Manufacturers Metal­Copper Apparel Manufacturers Gold Mining Metal­Diversified Metal­Diversified Diversified Minerals Gold Mining Precious Metals Diversified Minerals Gold Mining Gold Mining Gold Mining Diversified Minerals Diversified Minerals Oil Comp­Explor&Prodtn Food­Misc/Diversified Oil Comp­Explor&Prodtn FCFF 5.815722 ­0.53 ­7.33926 ­41.2638 ­10.79 0 ­28.31 ­1.72 ­9.3 ­0.71 5.03 ­1.87 9.181478 0 ­13.6172 6.625366 1.521476 ­14.24 ­7.28 ­7.67 0 ­4.19 2.937566 ­4.68 ­13.65 ­3.02137 0 0 3.861766 ­3.76 ­5.37 ­15.22 ­8.41 ­1.78 0 0 0 ­0.9 3.78 0 3.739892 0 ­6.66 46.43412 ­4.93 ­4.1 0 ­12.7 0 0 ­11.16 ­10.2407 0 13.46622 ­10.01 ­4.58199 0 ­21.18 0 ­5.5 0 ­1.81 ­9.79 0 ­3.66 26.25876 ­10.91 ­2.34 ­0.63 0 0 8.114875 ­4.19 0 1.0356 14.27404 ­1.4 ­2.60851 ­16.4538 10.7434 ­9.9 0 ­3.9 ­0.51 0 18.42855 ­9.19 0 0 ­12.54 ­3.09 0 ­11.53 0 ­0.7 ­4.3 ­22.06 ­1.57 2.872116 7.726995 41.11181 2.795081 ­9 4.89 0 ­0.97 ­9.72 ­4.95 3.504885 ­10.2516 ­14.44 ­1.8 7.375456 ­17.94 ­3.85 ­7.7142 0 5.965516 3.53005 ­4.27602 3.022469 3.192115 0 ­7.39 ­8.58 0 ­4.03976 15.7626 ­0.1 ­3.68 0 0 0 ­7.73 ­0.94 2.74465 18.00756 3.957055 ­2.59829 1.274964 7.10598 5.767269 ­1.15961 ­10.95 ­20.8588 ­3.46 4.919514 4.28309 ­16.75 0 ­3.97 0 ­2.67 ­6.31 14.86672 ­32.11 ­31.48 ­0.39 2.826026 5.661896 ­123.43 0 ­1.37 ­8.46 ­14.62 ­0.63 ­2.05301 ­2.14 0 0 ­5.05 ­22.0546 ­3.92 ­4.16 ­10.3483 ­49.3224 0 ­13.43 0 0 4.38956 5.67992 0 9.176096 ­0.73 ­12.27 ­6.53 ­0.84 ­1.57 ­5.44245 0 ­6.98 0 0.810912 0 ­18.59 19.7387 8.71296 2.498748 0 ­4.91 ­7.25 ­8.8 ­8.27963 ­4.33 5.86007 4.523558 0 ­1.4058 ­2.54 0 4.032745 0 0 0 ­3.45 0.26 ­7.38 ­0.76 ­2.91 0 ­33.2701 24.652 ­22.8092 FCFE Market Cap (local currency) Value Enterprise Value Firm Cash & near Cash Invested Capital Total Debt Book Equity Revenues Net Cap Ex 5.87158324 112.8302 114.2302 108.7002 5.53 54.6 1.4 58.73 40.48 ­2.05 ­0.53 91.42699 91.42699 86.93699 4.49 1.46 0 5.95 0 0 ­0.002854 73.82922 113.71922 112.54922 1.17 77.28 39.89 38.56 26.23 ­0.45 ­27.997061 86.61398 101.21398 101.21398 0 48.58 14.6 33.98 19.14 43.86 ­10.79 104.7681 104.7681 85.0281 19.74 0.84 0 20.58 1.48 0.05 NA 63.44317 63.44317 63.44317 0 0 0 0 0 0 ­28.753999 125.1904 140.7104 133.1004 7.61 84.96 15.52 77.05 72.31 2.94 ­1.73 77.89915 77.89915 63.68915 14.21 25.39 0 39.6 0 ­0.02 ­9.3 59.27937 59.27937 55.89937 3.38 9.41 0 12.79 0 5.97 ­0.71 90.52975 90.52975 78.73975 11.79 0.79 0 12.58 0 0 ­11.921286 66.32746 173.58746 170.87746 2.71 113.78 107.26 9.23 133.76 ­1.45 ­3.01231 74.68521 77.33521 75.86521 1.47 18.92 2.65 17.74 0 0.03 7.2336161 80.86803 167.47803 153.95803 13.52 125.11 86.61 52.02 636.42 3.53 NA 72.94437 72.94437 72.94437 0 0 0 0 0 0 ­8.4332662 120.5891 177.2391 175.6591 1.58 118.99 56.65 63.92 85.27 ­3.46 1.73683105 108.0872 142.2772 142.2772 0 90.44 34.19 56.25 226.24 6.74 1.39909091 62.25726 63.20726 63.17726 0.03 14.6 0.95 13.68 17.23 ­0.32 ­14.118576 117.1633 118.8733 107.2733 11.6 27.91 1.71 37.8 0 ­0.64 ­7.0856073 106.7973 107.5873 106.8773 0.71 16.91 0.79 16.83 0 6.05 ­7.67 95.22189 95.22189 39.85189 55.37 29.62 0 84.99 0 3.44 NA 68.86757 68.86757 68.86757 0 0 0 0 0 0 ­3.77903 115.5913 115.5913 107.6313 7.96 7.84 0 15.8 0 2.11 3.4272458 110.0618 110.4818 104.1318 6.35 31.12 0.42 37.05 44.96 ­5.19 ­3.5651309 106.3432 108.2332 105.9432 2.29 3.44 1.89 3.84 1.69 1.17 NA 108.5403 122.7403 122.3203 0.42 13.48 14.2 ­0.3 0 ­0.84 ­2.7981218 80.94158 87.31158 81.51158 5.8 58.57 6.37 58 31.21 3.96 NA 65.63959 65.63959 65.63959 0 0 0 0 0 0 NA 69.42493 69.42493 69.42493 0 0 0 0 0 0 3.88766234 91.53756 92.53756 89.81756 2.72 15.76 1 17.48 23.61 1.98 ­3.76 120.4561 120.4561 116.4961 3.96 8.46 0 12.42 0 0.58 ­4.8678059 74.49831 107.92831 105.87831 2.05 77.82 33.43 46.44 227 1.29 5.38316327 125.215 135.085 101.175 33.91 14.11 9.87 38.15 1.5 ­0.56 ­7.9493031 72.2958 73.1858 68.1958 4.99 0.32 0.89 4.42 0.04 0.73 ­1.7793049 107.8212 107.9212 101.6412 6.28 3.79 0.1 9.97 0.72 0.05 NA 86.57655 86.57655 86.57655 0 0 0 0 0 0 NA 68.5897 68.5897 68.5897 0 0 0 0 0 0 NA 93.94898 93.94898 93.94898 0 0 0 0 0 0 NA 78.95481 78.95481 78.74481 0.21 ­2.64 0 ­2.43 0 0 13.3836467 127.705 157.545 152.195 5.35 94.74 29.84 70.25 26.17 ­0.24 NA 60.86436 60.86436 60.86436 0 0 0 0 0 0 3.63539937 127.7646 130.3946 127.2546 3.14 34.92 2.63 35.43 59.25 ­0.18 NA 72.46499 72.46499 72.46499 0 0 0 0 0 0 ­2.7586465 125.2545 129.5845 121.1245 8.46 46.51 4.33 50.64 12.65 2.98 16.9452097 98.88435 184.34435 183.30435 1.04 140.49 85.46 56.07 392.41 0.71 ­4.93 82.81752 82.81752 74.56752 8.25 1.21 0 9.46 0 0.01 ­4.1 99.88187 99.88187 89.68187 10.2 21.82 0 32.02 0 0.03 NA 97.88244 97.88244 97.88244 0 0 0 0 0 0 ­12.75 82.71616 82.71616 74.46616 8.25 17.01 0 25.26 1.7 10.99 NA 111.0712 111.0712 111.0712 0 0 0 0 0 0 NA 94.14231 94.14231 94.14231 0 0 0 0 0 0 ­4.1549669 61.90455 84.97455 57.96455 27.01 19.03 23.07 22.97 0.11 1.85 ­11.558692 69.41574 181.08574 175.06574 6.02 197.6 111.67 91.95 262.85 7.22 NA 62.9231 62.9231 62.9231 0 0 0 0 0 0 17.971538 130.4135 139.8035 130.8735 8.93 51.41 9.39 50.95 131.9 ­0.18 ­10.01 129.6706 129.6706 109.4406 20.23 ­3.31 0 16.92 0 ­5.91 1.78194205 95.5806 105.1506 103.1506 2 14.22 9.57 6.65 1.12 ­0.02 NA 72.18681 72.18681 72.18681 0 0 0 0 0 0 ­21.243722 109.0392 111.5992 90.8792 20.72 20.66 2.56 38.82 4.61 ­1.39 NA 74.32827 74.32827 74.32827 0 0 0 0 0 0 ­5.5 72.0204 72.0204 67.2804 4.74 24.87 0 29.61 0 0.27 NA 63.14855 63.14855 63.14855 0 0 0 0 0 0 ­1.803764 106.8101 106.8201 106.8201 0 1.78 0.01 1.77 0 1.13 ­9.11 86.44077 86.44077 76.97077 9.47 62.15 0 71.62 27.87 13.86 NA 111.3703 111.3703 111.3703 0 0 0 0 0 0 ­3.66 124.7284 124.7284 118.6584 6.07 2.79 0 8.86 0 0 10.689725 83.52998 117.19998 110.38998 6.81 90.27 33.67 63.41 785.53 9.06 ­13.440707 71.82788 80.85788 76.76788 4.09 28.29 9.03 23.35 26.66 ­2.7 ­2.08 96.35 96.35 89.64 6.71 18.25 0 24.96 1.66 1.47 ­0.57025 117.7991 118.7291 117.9191 0.81 2.39 0.93 2.27 0 0.33 NA 86.79671 86.79671 86.79671 0 0 0 0 0 0 NA 96.38492 96.38492 96.38492 0 0 0 0 0 0 7.22771124 86.02824 103.97824 94.84824 9.13 36.79 17.95 27.97 102.4 ­0.4 ­4.042814 100.5857 100.5857 97.8357 2.75 6.21 0 8.96 0 1.09 NA 59.88894 59.88894 59.88894 0 0 0 0 0 0 ­2.6466789 96.47988 99.12988 98.71988 0.41 29.67 2.65 27.43 130.56 ­0.13 14.27 82.58137 82.58137 79.92137 2.66 28.43 0 31.09 18.5 0.3 ­1.4 71.57587 71.57587 68.03587 3.54 ­0.21 0 3.33 0 0.23 ­2.56 122.7993 122.7993 114.0093 8.79 10.25 0 19.04 6.13 4.71 ­16.63 92.40039 92.40039 91.98039 0.42 50.6 0 51.02 27.2 21.86 10.1 111.2057 111.2057 94.1857 17.02 28.34 0 45.36 182.85 ­0.28 ­9.9 99.49616 99.49616 96.79616 2.7 78.31 0 81.01 6.46 0.42 NA 63.30735 63.30735 63.30735 0 0 0 0 0 0 ­3.9 80.69266 80.69266 64.63266 16.06 17.28 0 33.34 0 1.47 1.46457451 67.64766 74.07766 72.95766 1.12 54.58 6.43 49.27 10.71 3.4 NA 78.38008 78.38008 78.38008 0 0 0 0 0 0 14.4456787 135.4631 166.9831 156.4231 10.56 85.73 31.52 64.77 75.81 0.21 ­8.6805117 101.3245 114.5345 58.6645 55.87 61.38 13.21 104.04 1.92 9.09 NA 69.16837 69.16837 69.16837 0 0 0 0 0 0 NA 59.5346 59.5346 59.5346 0 0 0 0 0 0 ­10.347076 88.43256 98.83256 53.66256 45.17 59.4 10.4 94.17 4.82 11.66 ­3.09 96.11926 96.11926 83.40926 12.71 37.13 0 49.84 0 0.01 NA 68.53567 68.53567 68.53567 0 0 0 0 0 0 ­11.53 82.59306 82.59306 67.38306 15.21 12.46 0 27.67 0 5.53 NA 89.92365 89.92365 89.92365 0 0 0 0 0 0 ­0.7 108.87 108.87 107.18 1.69 5.28 0 6.97 0 0 ­2.94 98.60363 98.60363 88.34363 10.26 5.86 0 16.12 0 3.49 ­22.06 109.5604 109.5604 66.4904 43.07 31.6 0 74.67 1.62 17.24 ­1.57 67.2216 67.2216 64.0916 3.13 10.49 0 13.62 0 ­0.01 2.80616398 86.59812 89.71812 85.26812 4.45 25.92 3.12 27.25 96.73 0.06 8.02787213 118.8657 174.6557 162.4357 12.22 80.69 55.79 37.12 108.56 7.48 29.0883281 78.05607 89.58607 86.19607 3.39 66.77 11.53 58.63 567.43 0.48 3.74497808 108.4603 223.7403 219.6703 4.07 153.3 115.28 42.09 30.5 0.33 ­9.1156319 63.62506 95.90506 95.09506 0.81 40.84 32.28 9.37 24.57 10.21 5.02858696 73.16407 74.24407 59.36407 14.88 7.2 1.08 21 83.21 ­0.73 NA 52.39075 52.39075 52.39075 0 0 0 0 0 0 ­0.97 82.79662 82.79662 81.64662 1.15 0.44 0 1.59 0.04 0.51 ­9.72 99.33912 99.33912 83.78912 15.55 14.19 0 29.74 1.68 ­0.26 ­2.96 106.6651 106.6651 90.0551 16.61 15.43 0 32.04 0 3.28 2.37945905 113.118 176.028 171.418 4.61 115.55 62.91 57.25 174.5 6.07 ­5.8176523 106.8883 125.1083 95.9283 29.18 29.26 18.22 40.22 479.82 ­0.2 ­14.44 80.51926 80.51926 63.89926 16.62 5.63 0 22.25 0 0.01 ­1.387243 70.21787 70.21787 51.72787 18.49 45.85 0 64.34 0 0.01 8.47325988 87.91471 221.75471 199.93471 21.82 132.48 133.84 20.46 751.49 ­0.1 ­15.055476 121.8765 128.8365 127.3865 1.45 61.3 6.96 55.79 26.9 9.61 ­3.5145268 103.6113 106.2713 94.7513 11.52 6.55 2.66 15.41 0.87 3.23 ­4.4036256 59.73239 95.35239 92.41239 2.94 77.82 35.62 45.14 117.08 2.21 NA 79.55602 79.55602 79.55602 0 0 0 0 0 0 ­10.585163 101.2148 157.9648 154.9248 3.04 129.85 56.75 76.14 134.35 30.46 3.85090246 67.09126 89.36126 89.36126 0 76.79 22.27 54.52 140.99 ­0.37 ­3.1 126.8737 126.8737 117.4437 9.43 43.25 0 52.68 3.64 6.36 3.26 92.91105 92.91105 76.40105 16.51 ­1.62 0 14.89 17.22 0.59 4.9062383 92.50161 112.85161 112.16161 0.69 47.4 20.35 27.74 29.77 0.25 NA 77.37917 77.37917 77.37917 0 0 0 0 0 0 ­7.156 101.847 101.847 59.547 42.3 1.01 0 43.31 0 1.78 ­8.58 94.53728 94.53728 90.52728 4.01 1 0 5.01 0 0.01 NA 84.04603 84.04603 84.04603 0 0 0 0 0 0 ­2.510663 129.0405 171.6905 134.8905 36.8 111.76 42.65 105.91 31.14 0.87 2.49422193 124.3023 131.3023 116.9723 14.33 46.59 7 53.92 205.09 0.55 ­0.1 79.67565 79.67565 79.53565 0.14 1.39 0 1.53 0 0 ­4.3362617 79.09782 83.67782 76.91782 6.76 19.91 4.58 22.09 0.45 ­0.14 NA 69.2106 69.2106 69.2106 0 0 0 0 0 0 NA 74.11727 74.11727 74.11727 0 0 0 0 0 0 NA 73.45168 73.45168 73.45168 0 0 0 0 0 0 ­8.1473171 108.2676 125.1576 113.4376 11.72 35.02 16.89 29.85 38.38 ­0.54 ­1.0354271 110.2163 112.1463 99.5463 12.6 63.85 1.93 74.52 75.09 ­0.48 3.38 81.67107 81.67107 51.77107 29.9 72.87 0 102.77 8.4 ­0.07 19.41 90.19115 90.19115 42.62115 47.57 13.81 0 61.38 74.41 ­2.08 5.5910483 64.0691 264.7791 253.0991 11.68 266.39 200.71 77.36 432.18 ­1.98 ­3.5611723 122.071 153.181 141.581 11.6 52.37 31.11 32.86 28.53 3.17 1.59 76.6288 76.6288 71.7688 4.86 1.19 0 6.05 33.16 ­0.04 7.43 79.73876 79.73876 65.73876 14 2.9 0 16.9 238.97 0.22 6.26 93.16463 93.16463 88.04463 5.12 20.95 0 26.07 44.74 ­2.16 1.04998384 140.1017 146.1717 142.3217 3.85 14.72 6.07 12.5 130.97 0.51 ­10.86456 112.7344 112.9444 109.4044 3.54 20.67 0.21 24 0 9.14 ­20.921248 92.33054 93.31054 92.76054 0.55 46.72 0.98 46.29 37.04 30.4 ­3.302224 88.67947 88.67947 88.41947 0.26 15.72 0 15.98 0 1.68 2.01 93.55869 93.55869 88.09869 5.46 25.36 0 30.82 8.61 ­0.44 9 97.88462 97.88462 92.35462 5.53 60.44 0 65.97 148.83 ­2.13 ­23.238504 70.46297 98.85297 86.22297 12.63 16.52 28.39 0.76 29.68 ­4.68 NA 60.63661 60.63661 60.63661 0 0 0 0 0 0 ­3.9257005 115.5402 115.7002 111.9902 3.71 4.57 0.16 8.12 0 2.68 NA 72.29914 72.29914 72.29914 0 0 0 0 0 0 ­1.7837671 119.0456 128.3756 124.0856 4.29 5.28 9.33 0.24 85.22 0.66 ­6.31 61.63708 61.63708 60.87708 0.76 26.26 0 27.02 0 4.61 14.87 100.2472 100.2472 82.0772 18.17 57.77 0 75.94 27.99 0.02 ­31.616125 84.67221 86.46221 65.03221 21.43 23.27 1.79 42.91 37.93 3.56 ­31.17 76.64457 76.64457 59.04457 17.6 46.1 0 63.7 4.06 29.6 ­0.39 61.96068 61.96068 60.76068 1.2 0.3 0 1.5 0 0 4.27362176 111.1282 138.0882 138.0882 0 117.07 26.96 90.11 59.51 9.43 5.68077599 65.31095 66.39095 59.00095 7.39 47.25 1.08 53.56 109.13 1.48 ­85.317457 85.90692 167.29692 156.08692 11.21 198.49 81.39 128.31 489.73 52.44 NA 116.0141 116.0141 116.0141 0 0 0 0 0 0 ­1.37 119.6454 119.6454 113.5654 6.08 1.35 0 7.43 0.17 0.13 ­5.5239127 92.3731 94.0031 91.0231 2.98 5.51 1.63 6.86 8.09 1.24 ­14.62 123.2931 123.2931 101.6031 21.69 0.72 0 22.41 0 0.6 ­0.7363115 75.45673 76.68673 76.40673 0.28 3.38 1.23 2.43 13.74 ­0.29 ­2.0184882 122.4102 124.4102 116.9402 7.47 107.36 2 112.83 95 ­4.34 ­2.16 119.9854 119.9854 106.4754 13.51 4.4 0 17.91 0.07 ­0.16 NA 95.5755 95.5755 95.5755 0 0 0 0 0 0 NA 61.64577 61.64577 61.64577 0 0 0 0 0 0 ­5.05 106.3958 106.3958 100.6058 5.79 4.3 0 10.09 0 ­0.16 ­19.414286 113.9874 120.2574 115.8174 4.44 57.32 6.27 55.49 24.89 26.75 ­3.93 74.57813 74.57813 66.78813 7.79 10.3 0 18.09 0 0.16 ­4.3073684 107.2777 110.3577 109.1377 1.22 4.86 3.08 3 5.95 2.25 1.32343862 0 136.3 136.08 0.22 340.44 136.3 204.36 178.69 56.83 ­49.12 122.7088 122.7088 122.6888 0.02 92.16 0 92.18 10.73 54.11 NA 143.2684 143.2684 143.2684 0 0 0 0 0 0 ­13.44 93.80623 93.80623 88.34623 5.46 9.37 0 14.83 0 ­0.08 NA 62.54328 62.54328 62.54328 0 0 0 0 0 0 NA 59.20032 59.20032 59.20032 0 0 0 0 0 0 4.39 100.4521 100.4521 90.7121 9.74 5.11 0 14.85 22.12 ­0.63 9.09167092 118.7834 124.6734 110.6034 14.07 40.81 5.89 48.99 8.14 0.05 NA 93.67571 93.67571 93.67571 0 0 0 0 0 0 11.3645124 100.1182 111.5282 99.4882 12.04 26.21 11.41 26.84 129.38 0.44 26.6339667 116.4357 266.4457 265.9157 0.53 270.55 150.01 121.07 13.24 2.05 ­12.29 94.97043 94.97043 92.33043 2.64 40.87 0 43.51 8.44 8.3 ­6.53 80.9477 80.9477 80.3677 0.58 7.12 0 7.7 0 4.54 ­0.9071338 120.6622 125.9322 120.0822 5.85 14.63 5.27 15.21 0 0.79 ­1.57 96.12904 96.12904 72.92904 23.2 19.06 0 42.26 0 0.36 ­13.768879 112.289 388.659 379.879 8.78 436.67 276.37 169.08 835.56 ­3.53 NA 67.56599 67.56599 67.56599 0 0 0 0 0 0 ­7.1065301 125.7724 125.8924 114.5324 11.36 2.64 0.12 13.88 1.29 0.31 NA 93.46523 93.46523 93.46523 0 0 0 0 0 0 1.15193548 71.51414 71.57414 66.43414 5.14 ­0.49 0.06 4.59 21.41 ­0.12 NA 87.09634 87.09634 87.09634 0 0 0 0 0 0 ­14.812686 77.46761 187.20761 176.65761 10.55 146.13 109.74 46.94 165.88 9.97 12.2244228 139.5547 193.0747 188.5447 4.53 119.96 53.52 70.97 215.81 1.18 8.94171091 140.6976 140.7376 130.1176 10.62 2.94 0.04 13.52 28.24 ­0.26 2.47 79.61179 79.61179 74.09179 5.52 1.38 0 6.9 18.5 ­0.35 NA 80.06702 80.06702 80.06702 0 0 0 0 0 0 ­4.91 138.5456 138.5456 123.5556 14.99 22.49 0 37.48 1.79 ­2.26 ­7.3921771 119.5887 120.5687 108.6787 11.89 19.16 0.98 30.07 9.24 ­4.66 ­8.587844 104.8357 108.3257 107.8657 0.46 3.9 3.49 0.87 0 0.8 ­6.6736878 80.39754 98.08754 98.08754 0 85.47 17.69 67.78 27.77 9.1 ­4.3408023 104.6918 104.8118 87.7518 17.06 65.2 0.12 82.14 0.17 ­0.23 6.04764127 81.02361 86.12361 70.67361 15.45 31.27 5.1 41.62 146.06 2.73 4.9644943 80.769 91.339 86.879 4.46 21.84 10.57 15.73 199.42 0.26 NA 61.02279 61.02279 61.02279 0 0 0 0 0 0 ­1.9363985 116.0986 127.2686 121.9486 5.32 137.87 11.17 132.02 194.79 ­1.88 ­2.6218467 116.6011 117.1711 105.8711 11.3 27.85 0.57 38.58 0 0.49 NA 110.5835 110.5835 110.5835 0 0 0 0 0 0 3.68 128.632 128.632 120.742 7.89 4.02 0 11.91 11.22 1.53 NA 65.85268 65.85268 65.85268 0 0 0 0 0 0 NA 65.57098 65.57098 65.57098 0 0 0 0 0 0 NA 59.34065 59.34065 59.34065 0 0 0 0 0 0 ­3.45 66.04497 66.04497 51.00497 15.04 2.86 0 17.9 0 2.18 NA 100.3085 100.3085 91.6285 8.68 ­8.68 0 0 0 0 ­5.8001814 111.3057 117.1657 114.2457 2.92 15.82 5.86 12.88 0 5.38 ­0.76 79.00468 79.00468 70.32468 8.68 9.68 0 18.36 0.31 0.27 ­2.91 106.6553 106.6553 92.1053 14.55 ­0.4 0 14.15 0 ­0.05 NA 65.94979 65.94979 65.94979 0 0 0 0 0 0 ­25.580103 77.88686 88.79686 88.79686 0 49.57 10.91 38.66 30.5 33.32 21.6303056 98.79108 132.70108 132.57108 0.13 66.29 33.91 32.51 170.73 ­3.74 ­24.678087 92.40708 93.58708 93.58708 0 67.85 1.18 66.67 35.58 31.65 EBIT 5.94 ­0.53 8.16 6.16 ­11.33 0 ­22.25 ­1.75 ­3.33 ­0.71 ­12.53 ­1.58 13.98 0 8.52 9.46 1.42 ­14.27 ­1.16 ­3.69 0 ­1.9 0.66 ­1.3 ­11.77 1.61 0 0 7.97 ­2.98 ­3.32 ­15.01 ­7.58 ­1.71 0 0 0 ­0.89 ­5.13 0 5.96 0 ­0.93 13.23 ­5.74 ­1.54 0 ­1.71 0 0 ­6.59 4.38 0 10.11 ­18.57 0.24 0 ­22.21 0 ­5.12 0 ­0.7 ­0.18 0 ­3.88 25.04 ­12.06 0.06 ­0.39 0 0 7.25 ­3.06 0 10.88 15.97 ­1.42 4.39 9.86 11.39 ­5.64 0 ­2.3 ­1.25 0 9.77 ­0.94 0 0 ­2.88 ­3.21 0 ­5.64 0 ­0.69 ­1.31 ­4.82 ­1.58 2.29 9.45 9.1 5.83 ­3.6 3.43 0 ­0.48 ­10.99 ­1.93 10.05 5.3 ­17.24 ­1.79 10.88 ­6.08 ­0.62 4.68 0 58.91 5.71 1.43 6.03 6.05 0 ­5.85 ­8.57 0 4.06 16.83 ­0.12 ­3.6 0 0 0 ­8.11 ­4.72 3.25 25.62 30.45 2.89 1.78 7.88 5.13 8.97 ­1.1 15.6 ­1.73 6.02 7.78 ­21.41 0 ­1.16 0 ­1.61 ­1.41 5.66 ­17.03 ­0.1 ­0.26 17.58 0.76 ­19.98 0 ­1.2 ­11.36 ­14.01 ­0.5 4.43 ­1.03 0 0 ­5.11 7.62 ­3.74 ­3.76 62.95 1.86 0 ­13.58 0 0 5.2 1.32 0 12.74 0 ­2.26 ­2.01 ­0.79 ­0.76 1.39 0 ­6.66 0 1.44 0 ­10.36 16.56 8.3 2.86 0 ­5.97 ­9.22 ­8.46 3.54 ­4.88 8.9 5.02 0 1.8 ­1.98 0 4.71 0 0 0 ­1.46 ­0.98 ­2.04 ­0.75 ­3.69 0 3.53 26 15.79 EBITDA 9.38 ­0.53 8.85 11.62 ­10.82 0 ­18.86 ­1.72 ­3.32 ­0.71 ­11.03 ­1.58 15.83 0 12.75 14.28 4.36 ­13.12 ­1.15 ­3.33 0 ­1.75 6.54 ­1.09 ­10.91 3.44 0 0 8.49 ­2.95 5.05 ­14.38 ­7.23 ­1.69 0 0 0 ­0.89 ­4.64 0 7.09 0 0.69 18.88 ­5.72 ­1.51 0 ­0.24 0 0 ­6.59 8.09 0 14.86 ­12.52 0.27 0 ­19.96 0 ­4.91 0 ­0.7 18.36 0 ­3.87 38.76 ­8.24 0.06 ­0.39 0 0 14.46 ­3.06 0 12.12 15.97 ­1.42 5.4 19.76 12.69 ­5.46 0 ­2.3 ­0.03 0 9.98 0.03 0 0 ­1.81 ­3.16 0 ­5.62 0 ­0.69 ­1.31 ­4.74 ­1.52 2.79 11.59 10.99 6.25 ­1.32 4.87 0 ­0.46 ­10.72 ­1.83 17.29 8.07 ­17.22 ­1.79 11.1 4.22 ­0.49 7.89 0 63.75 8.79 2.1 6.4 7.33 0 ­5.85 ­8.57 0 6.15 24.08 ­0.12 ­3.35 0 0 0 ­7.11 ­1.56 4.76 27.89 35.6 6.17 1.88 8.38 7.87 10.6 ­1.06 27.84 ­1.68 6.48 12.33 ­13.37 0 ­1.13 0 ­1.43 ­1.41 5.76 ­15.89 1.24 ­0.26 44.47 1.2 ­15.76 0 ­1.19 ­10.46 ­13.88 ­0.09 10.91 ­0.8 0 0 ­4.82 19.64 ­3.72 ­2.04 132.26 6.77 0 ­13.45 0 0 5.9 1.38 0 17.21 0.04 ­1.91 ­2 ­0.79 ­0.74 16.13 0 ­5.82 0 1.78 0 ­0.89 20.82 9.12 3.62 0 ­3.53 ­4.4 ­7.83 14.35 ­4.32 9.91 5.02 0 5.74 ­1.97 0 5.72 0 0 0 ­1.45 ­0.98 ­2 ­0.7 ­3.57 0 18.16 32 27.03 EBIT (1-t) Chg in non-cash WC ReinvestmentTax Rate Net Income Standard deviation in stock prices Beta 4.165722 0.4 ­1.65 29.87% 4.26 NA NA ­0.53 0 0 0.00% 0.53 84.12% NA 5.300736 13.09 12.64 35.04% 6.21 NA 0.27 3.466232 0.87 44.73 43.73% 3.29 37.00% 2.42 ­11.33 ­0.59 ­0.54 0.00% ­11.33 43.22% 1.07 0 0 0 0.00% 0 125.16% 1.94 ­22.25 3.12 6.06 0.00% ­23.71 52.86% 0.90 ­1.75 ­0.01 ­0.03 0.00% ­1.76 38.82% 0.84 ­3.33 0 5.97 0.00% ­3.33 72.33% 2.95 ­0.71 0 0 0.00% ­0.71 99.91% 2.45 ­12.42976 ­16.11 ­17.56 0.80% ­13.3126 108.41% NA ­1.58 0.26 0.29 0.00% ­2.76 59.70% 2.48 9.731478 ­2.98 0.55 30.39% 7.44 NA 0.27 0 0 0 0.00% 0 NA NA 8.382828 25.46 22 1.61% 3.23 93.13% 0.02 6.405366 ­6.96 ­0.22 32.29% 1.6 NA 0.21 0.891476 ­0.31 ­0.63 37.22% 0.81 21.92% 0.89 ­14.147278 0.61 ­0.03 0.86% ­14.1473 52.52% 0.34 ­1.16 0.07 6.12 0.00% ­1.24 82.30% 2.04 ­3.69 0.54 3.98 0.00% ­3.69 67.67% 3.18 0 0 0 0.00% 0 NA NA ­1.48903 0.18 2.29 21.63% ­1.48903 39.06% 1.57 0.66 3.16 ­2.03 0.00% 1.42 72.78% NA ­1.3 2.21 3.38 0.00% ­1.3 NA NA ­11.77 2.72 1.88 0.00% ­12.62 72.65% NA 0.93863 0 3.96 41.70% 0.77 53.39% 0.70 0 0 0 0.00% 0 82.00% NA 0 0 0 0.00% 0 57.64% 2.38 5.481766 ­0.36 1.62 31.22% 5.42 29.33% 1.41 ­2.98 0.2 0.78 0.00% ­2.98 56.02% 3.35 ­2.251624 0.76 2.05 32.18% ­3.67584 NA 0.05 ­15.005497 0.77 0.21 0.03% 5.55 78.23% 0.47 ­7.229804 0.1 0.83 4.62% ­7.25842 67.57% NA ­1.71 0.02 0.07 0.00% ­1.71 83.33% 1.54 0 0 0 0.00% 0 63.81% 1.14 0 0 0 0.00% 0 NA NA 0 0 0 0.00% 0 NA NA ­0.89 0.01 0.01 0.00% ­1.03 NA NA ­5.13 ­8.67 ­8.91 0.00% 7.13 33.32% 0.18 0 0 0 0.00% 0 56.59% 2.26 5.409892 1.85 1.67 9.23% 5.19 35.32% 0.05 0 0 0 0.00% 0 NA 1.67 ­0 2.75 5.73 100.00% 2.52 NA 0.70 10.654119 ­36.49 ­35.78 19.47% 2.770232 23.05% 0.14 ­5.74 ­0.82 ­0.81 0.00% ­5.74 68.41% 1.84 ­1.54 2.53 2.56 0.00% ­1.54 60.88% 2.27 0 0 0 0.00% 0 102.31% 1.64 ­1.71 0 10.99 0.00% ­1.76 81.25% 1.35 0 0 0 0.00% 0 98.64% NA 0 0 0 0.00% 0 NA NA ­1.77271 2.72 4.57 73.10% ­1.87493 58.32% 2.31 4.38 10.98 18.2 0.00% ­3.34 NA 1.60 0 0 0 0.00% 0 110.86% 1.78 6.08622 ­7.2 ­7.38 39.80% 11.74 24.18% 1.21 ­18.57 ­2.65 ­8.56 0.00% ­18.57 70.29% NA 0 3.43 3.41 100.00% 3.18 62.23% NA 0 0 0 0.00% 0 66.02% 1.32 ­22.21 0.36 ­1.03 0.00% ­22.21 80.44% 0.40 0 0 0 0.00% 0 NA NA ­5.12 0.11 0.38 0.00% ­5.12 77.20% NA 0 0 0 0.00% 0 NA 1.71 ­0.7 ­0.02 1.11 0.00% ­0.7 89.18% NA ­0 ­4.25 9.61 100.00% 0.5 48.64% 2.34 0 0 0 0.00% 0 155.77% 0.12 ­3.88 ­0.22 ­0.22 0.00% ­3.88 93.82% 3.07 19.56876 ­15.75 ­6.69 21.85% 6.32 50.96% 0.58 ­12.06 1.55 ­1.15 0.00% ­14.27 122.94% NA 0.06 0.93 2.4 0.00% 0.32 77.83% 2.08 ­0.39 ­0.09 0.24 0.00% ­0.4 60.20% NA 0 0 0 0.00% 0 NA NA 0 0 0 0.00% 0 116.23% NA 7.25 1.75 1.35 0.00% 8.05 49.94% 0.68 ­2.912814 0.04 1.13 4.81% ­2.91281 70.89% 4.84 0 0 0 0.00% 0 70.63% 3.15 4.7056 3.8 3.67 56.75% 0.7 62.16% 0.20 13.394039 ­1.18 ­0.88 16.13% 13.39 93.01% 3.19 ­1.42 ­0.25 ­0.02 0.00% ­1.42 70.01% NA 2.961494 0.86 5.57 32.54% 3.01 62.58% NA 6.25617 0.85 22.71 36.55% 6.08 49.60% 2.64 7.263403 ­3.2 ­3.48 36.23% 6.62 27.45% 0.30 ­5.64 3.84 4.26 0.00% ­5.64 34.97% 0.89 0 0 0 0.00% 0 69.72% 1.70 ­2.3 0.13 1.6 0.00% ­2.3 70.72% 3.25 ­0 ­4.14 ­0.74 100.00% 0.81 71.59% NA 0 0 0 0.00% 0 76.17% 3.30 6.348546 ­12.29 ­12.08 35.02% 6.32 NA NA ­0.94 ­0.84 8.25 0.00% ­1.36 73.38% NA 0 0 0 0.00% 0 75.84% NA 0 0 0 0.00% 0 NA NA ­1.55088 ­2 9.66 46.15% ­1.64781 65.03% NA ­3.21 ­0.13 ­0.12 0.00% ­3.21 57.32% NA 0 0 0 0.00% 0 NA NA ­5.64 0.36 5.89 0.00% ­5.64 52.16% 2.09 0 0 0 0.00% 0 76.99% NA ­0.69 0.01 0.01 0.00% ­0.69 NA NA ­0 ­0.5 2.99 100.00% 0.05 89.28% 3.10 ­4.82 0 17.24 0.00% ­4.82 75.27% 2.95 ­1.58 0 ­0.01 0.00% ­1.58 NA NA 2.29 0 0.06 0.00% 2.86 35.41% 1.10 7.456995 ­7.75 ­0.27 21.09% 7.92 27.74% 1.10 8.18181 ­33.41 ­32.93 10.09% 1.57 44.42% 0.17 4.085081 0.96 1.29 29.93% 4.09 NA NA ­3.35016 ­4.81 5.4 6.94% ­7.90079 62.71% 1.45 3.43 ­0.73 ­1.46 0.00% 3.64 NA 0.84 0 0 0 0.00% 0 129.51% 1.57 ­0.48 ­0.02 0.49 0.00% ­0.48 NA NA ­10.99 ­1.01 ­1.27 0.00% ­10.99 55.83% 1.19 ­1.2738 ­0.26 3.02 34.00% 0.06 48.14% 1.29 5.604885 ­3.97 2.1 44.23% 3.38 12.82% 0.16 3.70841 14.16 13.96 30.03% 3.79 47.15% NA ­17.24 ­2.81 ­2.8 0.00% ­17.24 NA 0.60 ­1.304373 0 0.01 27.13% ­1.37724 40.50% 0.72 7.275456 0 ­0.1 33.13% 8.46 NA 0.96 ­4.416512 2.25 11.86 27.36% ­4.51094 50.03% 2.38 ­0.62 0 3.23 0.00% ­0.76 67.28% NA 3.2058 8.71 10.92 31.50% 1.7 NA NA 0 0 0 0.00% 0 75.27% 2.05 34.615516 ­1.81 28.65 41.24% 5.83 42.14% 0.03 3.74005 0.58 0.21 34.50% 4 NA NA 1.43 0.33 6.69 0.00% 3.59 NA 0.46 3.752469 0.14 0.73 37.77% 3.99 37.12% 0.24 4.152115 0.71 0.96 31.37% 5.46 NA 0.03 0 0 0 0.00% 0 NA NA ­5.616 ­0.24 1.54 4.00% ­5.616 94.35% 3.22 ­8.57 0 0.01 0.00% ­8.57 60.99% 2.24 0 0 0 0.00% 0 NA NA 2.750244 5.92 6.79 32.26% 2.33 89.05% NA 16.582599 0.27 0.82 1.47% 3.22 NA NA ­0.12 ­0.02 ­0.02 0.00% ­0.12 107.26% NA ­3.6 0.22 0.08 0.00% ­4.27 55.90% 0.79 0 0 0 0.00% 0 NA NA 0 0 0 0.00% 0 101.07% 1.79 0 0 0 0.00% 0 75.19% 2.57 ­8.11 0.16 ­0.38 0.00% ­8.39 74.73% 1.03 ­4.72 ­3.3 ­3.78 0.00% ­4.72 41.58% 0.54 1.53465 ­1.14 ­1.21 52.78% 2.17 53.86% 1.93 18.597558 2.67 0.59 27.41% 20 NA 0.52 23.687055 21.71 19.73 22.21% 11.08 NA NA 2.361708 1.79 4.96 18.28% ­1.01333 51.20% 0.98 1.234964 0 ­0.04 30.62% 1.55 NA NA 5.38598 ­1.94 ­1.72 31.65% 5.71 17.34% 0.66 3.187269 ­0.42 ­2.58 37.87% 3.68 NA 0.52 6.580392 7.23 7.74 26.64% 6.26 35.28% 0.63 ­1.1 0.71 9.85 0.00% ­1.1 56.12% 1.75 9.95124 0.41 30.81 36.21% 9.25 40.75% 2.22 ­1.572224 0.05 1.73 9.12% ­1.57222 65.31% 3.19 4.609514 0.13 ­0.31 23.43% 1.7 NA NA 4.98309 2.83 0.7 35.95% 9.7 NA 0.07 ­21.41 0.02 ­4.66 0.00% ­23.36 46.10% 2.19 0 0 0 0.00% 0 77.76% 1.20 ­1.16 0.13 2.81 0.00% ­1.17 51.05% 1.51 0 0 0 0.00% 0 111.51% 3.78 ­1.607424 0.4 1.06 0.16% ­1.75718 64.74% 2.58 ­1.41 0.29 4.9 0.00% ­1.41 73.35% 0.62 3.856724 ­11.03 ­11.01 31.86% 3.86 50.50% NA ­17.03 11.52 15.08 0.00% ­17.14 78.45% NA ­0.08566 1.78 31.38 14.34% 0.21 63.43% NA ­0.26 0.13 0.13 0.00% ­0.26 90.05% NA 12.916026 0.66 10.09 26.53% 12.04 53.04% 2.38 0.641896 ­6.5 ­5.02 15.54% 0.76 NA 0.36 ­17.804178 51.01 103.45 10.89% ­22.0191 128.28% 1.57 0 0 0 0.00% 0 99.76% 4.37 ­1.2 0.04 0.17 0.00% ­1.2 65.81% NA ­7.839536 ­4.14 ­2.9 30.99% ­7.86714 54.59% 1.80 ­14.01 0.01 0.61 0.00% ­14.01 72.16% 2.49 ­0.5 0.42 0.13 0.00% ­0.65 66.67% NA 2.62699 9.02 4.68 40.70% 2.58 NA NA ­1.03 1.27 1.11 0.00% ­1.05 63.51% 0.07 0 0 0 0.00% 0 NA NA 0 0 0 0.00% 0 67.05% 2.18 ­5.11 0.1 ­0.06 0.00% ­5.11 NA NA 4.695444 0 26.75 38.38% 4.62 55.03% NA ­3.74 0.02 0.18 0.00% ­3.75 80.19% 0.44 ­3.76 ­1.85 0.4 0.00% ­4.11 89.25% 1.33 60.04171 13.56 70.39 4.62% 43.55 NA NA 0.897636 ­3.89 50.22 51.74% 1.1 54.75% NA 0 0 0 0.00% 0 NA NA ­13.58 ­0.07 ­0.15 0.00% ­13.59 78.87% 2.94 0 0 0 0.00% 0 86.19% NA 0 0 0 0.00% 0 81.85% 1.48 3.58956 ­0.17 ­0.8 30.97% 3.59 NA 1.10 1.12992 ­4.6 ­4.55 14.40% 5.03 NA 0.15 0 0 0 0.00% 0 120.46% 2.46 8.286096 ­1.33 ­0.89 34.96% 10.74 68.04% NA 0 ­1.32 0.73 29.92% 26.96 NA NA ­2.26 1.71 10.01 0.00% ­2.28 64.18% 2.38 ­2.01 ­0.02 4.52 0.00% ­2.01 72.19% 3.12 ­0.79 ­0.74 0.05 0.00% ­0.87 49.44% NA ­0.76 0.45 0.81 0.00% ­0.76 62.11% 1.02 1.107552 10.08 6.55 20.32% ­11.2827 NA 0.19 0 0 0 0.00% 0 NA NA ­6.306354 0.01 0.32 5.31% ­6.78927 38.74% NA 0 0 0 0.00% 0 107.46% 2.93 0.960912 0.27 0.15 33.27% 1.3 NA NA 0 0 0 0.00% 0 50.44% 3.20 ­7.743064 ­1.74 8.23 25.26% ­12.347 NA 0.35 11.328696 ­9.59 ­8.41 31.59% 7.43 NA 0.58 5.90296 ­2.55 ­2.81 28.88% 6.14 25.01% NA 2.178748 0.03 ­0.32 23.82% 2.15 64.51% 0.26 0 0 0 0.00% 0 68.77% 1.50 ­5.97 1.2 ­1.06 0.00% ­5.97 33.52% 0.55 ­9.22 2.69 ­1.97 0.00% ­9.3 41.05% 0.84 ­8.46 ­0.46 0.34 0.00% ­8.52 65.28% 1.21 2.09037 1.27 10.37 40.95% 1.55 48.33% 1.70 ­4.88 ­0.32 ­0.55 0.00% ­4.89 54.63% NA 5.93007 ­2.66 0.07 33.37% 6.11 31.81% 0.30 4.783558 0 0.26 4.71% 5.12 NA NA 0 0 0 0.00% 0 88.27% NA 1.2042 4.49 2.61 33.10% 0.47 55.93% 0.19 ­1.98 0.07 0.56 0.00% ­2.07 71.54% 1.44 0 0 0 0.00% 0 64.19% 3.21 3.812745 ­1.75 ­0.22 19.05% 3.46 95.74% NA 0 0 0 0.00% 0 95.08% 4.49 0 0 0 0.00% 0 53.68% 0.67 0 0 0 0.00% 0 118.20% 1.16 ­1.46 ­0.19 1.99 0.00% ­1.46 66.51% 0.13 ­0.98 ­1.24 ­1.24 0.00% ­0.98 166.80% 1.76 ­2.04 ­0.04 5.34 0.00% ­2.13 189.54% 0.27 ­0.75 ­0.26 0.01 0.00% ­0.75 63.42% 1.68 ­3.69 ­0.73 ­0.78 0.00% ­3.69 61.27% 1.01 0 0 0 0.00% 0 NA NA 2.259906 2.21 35.53 35.98% 2.13 53.95% 2.27 26 7.09 3.35 0.00% 23.27 32.12% NA 9.500843 0.66 32.31 39.83% 7.07 68.11 Market Cap (in $) $95.45 $71.36 $62.53 $73.35 $81.77 $53.73 $106.02 $60.80 $50.21 $70.65 $56.18 $58.28 $63.11 $61.78 $94.10 $91.55 $52.72 $91.44 $90.44 $74.30 $58.31 $97.89 $85.88 $83.01 $91.92 $63.17 $55.59 $58.80 $71.43 $94.01 $58.14 $97.74 $56.42 $84.15 $73.33 $58.09 $79.57 $66.87 $99.66 $51.55 $99.71 $61.38 $106.08 $77.16 $64.62 $84.60 $82.91 $64.56 $86.67 $79.67 $48.32 $54.18 $53.30 $101.78 $101.20 $74.60 $61.15 $92.36 $58.02 $56.22 $53.47 $90.48 $73.22 $94.34 $97.36 $65.20 $60.84 $75.21 $99.78 $67.75 $75.24 $67.15 $85.20 $50.73 $75.31 $69.95 $71.58 $104.02 $78.27 $94.19 $77.68 $53.62 $68.35 $57.29 $66.39 $105.76 $85.83 $58.59 $50.43 $74.90 $75.04 $58.04 $69.96 $76.17 $84.98 $83.53 $92.81 $52.48 $67.61 $92.80 $60.94 $84.67 $53.89 $61.98 $52.39 $70.14 $77.55 $90.36 $88.31 $90.54 $68.20 $54.82 $68.64 $103.22 $80.88 $46.64 $67.39 $79.02 $56.83 $107.48 $78.70 $72.21 $65.54 $86.28 $80.03 $65.61 $109.31 $97.03 $62.20 $61.74 $58.62 $62.77 $62.22 $91.71 $93.36 $63.75 $70.41 $54.24 $95.29 $59.82 $62.24 $78.91 $109.37 $95.49 $78.20 $75.11 $73.04 $82.90 $55.00 $51.36 $97.87 $61.24 $92.90 $52.20 $84.90 $66.08 $64.91 $52.48 $94.12 $55.32 $72.76 $98.26 $93.37 $72.09 $104.42 $58.88 $95.53 $93.64 $80.85 $52.21 $83.04 $96.54 $63.08 $83.71 $0.00 $103.93 $111.76 $79.44 $52.90 $50.14 $78.36 $92.66 $79.33 $78.11 $90.83 $80.43 $68.56 $102.20 $81.42 $95.10 $57.23 $98.12 $79.16 $55.79 $73.76 $60.44 $108.91 $109.77 $67.43 $67.81 $108.09 $93.33 $88.79 $68.09 $81.69 $68.62 $63.02 $51.68 $90.59 $98.75 $93.66 $108.94 $55.78 $55.53 $50.26 $55.93 $78.27 $94.27 $61.65 $83.22 $55.86 $65.97 $77.09 Cash/Firm Value Payout Ratio Reinvestment Rate Margin Net After-tax MarginPE 4.84% 0.47% ­39.61% 10.52% 10.29% 26.49 4.91% NA NA NA NA NA 1.03% 28.82% 238.46% 23.68% 20.21% 11.89 0.00% 0.00% 1290.45% 17.19% 18.11% 26.33 18.84% NA NA ### ### NA 0.00% NA NA NA NA NA 5.41% NA NA ­36.14% ­30.77% NA 18.24% NA NA NA NA NA 5.70% NA NA NA NA NA 13.02% NA NA NA NA NA 1.56% NA NA ­9.46% ­9.29% NA 1.90% NA NA NA NA NA 8.07% 69.89% 5.65% 1.17% 1.53% 10.87 0.00% NA NA NA NA NA 0.89% 0.00% 262.44% 3.79% 9.83% 37.33 0.00% 0.00% ­3.43% 0.71% 2.83% 67.55 0.05% 0.00% ­70.67% 4.70% 5.17% 76.86 9.76% NA NA NA NA NA 0.66% NA NA NA NA NA 58.15% NA NA NA NA NA 0.00% NA NA NA NA NA 6.89% NA NA NA NA NA 5.75% 0.00% ­307.58% 3.16% 1.47% 77.51 2.12% NA NA ­76.92% ­76.92% NA 0.34% NA NA NA NA NA 6.64% 119.48% 421.89% 2.47% 3.01% 105.12 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 2.94% 63.10% 29.55% 22.96% 23.22% 16.89 3.29% NA NA NA NA NA 1.90% NA NA ­1.67% ­0.99% NA 25.10% 0.00% NA ### ### 22.56 6.82% NA NA ### ### NA 5.82% NA NA ### ### NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 0.27% NA NA NA NA NA 3.40% 27.21% NA 27.24% ­19.60% 17.91 0.00% NA NA NA NA NA 2.41% 47.78% 30.87% 8.76% 9.13% 24.62 0.00% NA NA NA NA NA 6.53% 0.00% NA 19.92% 0.00% 49.70 0.56% NA ­335.83% ­1.02% 2.72% NA 9.96% NA NA NA NA NA 10.21% NA NA NA NA NA 0.00% NA NA NA NA NA 9.97% NA NA ­80.00% ### NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 31.79% NA NA ### ### NA 3.32% NA 415.53% ­1.78% 1.67% NA 0.00% NA NA NA NA NA 6.39% 47.10% ­121.26% 8.90% 4.61% 11.11 15.60% NA NA NA NA NA 1.90% 0.00% NA ### 0.00% 30.06 0.00% NA NA NA NA NA 18.57% NA NA ### ### NA 0.00% NA NA NA NA NA 6.58% NA NA NA NA NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 10.96% 0.00% NA 1.79% 0.00% 172.88 0.00% NA NA NA NA NA 4.87% NA NA NA NA NA 5.81% 0.00% ­34.19% 0.80% 2.49% 13.22 5.06% NA NA ­4.28% ­45.24% NA 6.96% 0.00% 4000.00% 19.28% 3.61% 200.00 0.68% NA NA NA NA NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 8.78% 0.00% 18.62% 7.86% 7.08% 10.69 2.73% NA NA NA NA NA 0.00% NA NA NA NA NA 0.41% 80.00% 77.99% 0.54% 3.60% 137.83 3.22% 0.00% ­6.57% 72.38% 72.40% 6.17 4.95% NA NA NA NA NA 7.16% 0.00% 188.08% 49.10% 48.31% 40.80 0.45% 0.00% 363.00% 22.35% 23.00% 15.20 15.30% 42.30% ­47.91% 3.62% 3.97% 16.80 2.71% NA NA ­88.54% ­87.31% NA 0.00% NA NA NA NA NA 19.90% NA NA NA NA NA 1.51% 0.00% NA 7.56% 0.00% 83.52 0.00% NA NA NA NA NA 6.32% 6.65% ­190.28% 8.34% 8.37% 21.43 48.78% NA NA ### ­48.96% NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 45.70% NA NA ­34.23% ­32.18% NA 13.22% NA NA NA NA NA 0.00% NA NA NA NA NA 18.42% NA NA NA NA NA 0.00% NA NA NA NA NA 1.55% NA NA NA NA NA 10.41% 0.00% NA NA NA 200.00 39.31% NA NA ### ### NA 4.66% NA NA NA NA NA 4.96% 51.40% 2.62% 2.96% 2.37% 30.28 7.00% 44.70% ­3.62% 7.30% 6.87% 15.01 3.78% 1.27% ­402.48% 0.28% 1.44% 49.72 1.82% 58.19% 31.58% 13.41% 13.39% 26.52 0.84% NA NA ­37.57% ­13.64% NA 20.04% 0.00% ­42.57% 4.37% 4.12% 20.10 0.00% NA NA NA NA NA 1.39% NA NA ### ### NA 15.65% NA NA ### ### NA 15.57% 0.00% NA NA NA 200.00 2.62% 44.38% 37.47% 1.94% 3.21% 33.47 23.32% 0.00% 376.44% 0.79% 0.77% 28.20 20.64% NA NA NA NA NA 26.33% NA NA NA NA NA 9.84% 34.04% ­1.37% 1.13% 0.97% 10.39 1.13% NA NA ­13.01% ­16.42% NA 10.84% NA NA ­13.79% ­71.26% NA 3.08% 75.29% 340.63% 1.45% 2.74% 35.14 0.00% NA NA NA NA NA 1.92% 66.72% 82.77% 4.34% 25.77% 17.36 0.00% 0.00% 5.61% 2.84% 2.65% 16.77 7.43% 0.00% 467.83% 98.63% 39.29% 35.34 17.77% 79.45% 19.45% 23.17% 21.79% 23.29 0.61% 40.66% 23.12% 18.34% 13.95% 16.94 0.00% NA NA NA NA NA 41.53% NA NA NA NA NA 4.24% NA NA NA NA NA 0.00% NA NA NA NA NA 21.43% 0.00% 246.89% 7.48% 8.83% 55.38 10.91% 0.00% 4.94% 1.57% 8.09% 38.60 0.18% NA NA NA NA NA 8.08% NA NA ### ### NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 9.36% NA NA ­21.76% ­21.13% NA 11.24% NA NA ­16.03% ­6.29% NA 36.61% 0.00% ­78.85% 25.83% 18.27% 37.64 52.74% 0.00% 3.17% 26.88% 24.99% 4.51 4.41% 0.00% 83.29% 2.56% 5.48% 5.78 7.57% NA 210.02% ­3.19% 8.28% NA 6.34% 0.00% ­3.24% 4.67% 3.72% 49.44 17.56% 46.06% ­31.93% 2.39% 2.25% 13.96 5.50% 0.00% ­80.95% 8.23% 7.12% 25.32 2.63% 112.46% 117.62% 4.78% 5.02% 22.38 3.13% NA NA NA NA NA 0.59% 0.00% 309.61% 24.97% 26.87% 9.98 0.29% NA NA NA NA NA 5.84% 158.24% ­6.73% 19.74% 53.54% 55.03 5.65% 23.40% 14.05% 6.52% 3.35% 10.09 12.78% NA NA ### ­72.14% NA 0.00% NA NA NA NA NA 3.21% NA NA NA NA NA 0.00% NA NA NA NA NA 3.34% NA NA ­9.12% ­1.89% NA 1.23% NA NA NA NA NA 18.13% 9.84% ­285.48% 13.79% 13.78% 25.97 24.79% NA NA ­38.83% ­44.90% NA 22.96% 0.00% NA 5.17% ­2.11% 200.00 1.94% NA NA NA NA NA 0.00% 0.00% 78.12% 20.23% 21.70% 9.23 11.13% 0.00% ­782.06% 0.70% 0.59% 85.94 6.70% NA NA ­9.09% ­3.64% NA 0.00% NA NA NA NA NA 5.08% NA NA ### ### NA 3.17% NA NA ­90.48% ­96.90% NA 17.59% NA NA NA NA NA 0.37% NA NA ­13.83% ­3.64% NA 6.00% 42.64% 178.15% 2.72% 2.77% 47.45 11.26% NA NA ### ### NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 5.44% NA NA NA NA NA 3.69% 0.00% 569.70% 18.56% 18.86% 24.67 10.45% NA NA NA NA NA 1.11% NA NA ### ­63.19% NA 0.16% 71.39% 117.24% 24.37% 33.60% 0.00 0.02% 0.00% 5594.70% 10.25% 8.37% 111.55 0.00% NA NA NA NA NA 5.82% NA NA NA NA NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 9.70% 49.58% ­22.29% 16.23% 16.23% 27.98 11.29% 81.51% ­402.68% 61.79% 13.88% 23.61 0.00% NA NA NA NA NA 10.80% 0.00% ­10.74% 8.30% 6.40% 9.32 0.20% 0.00% NA ### 0.00% 4.32 2.78% NA NA ­26.90% ­26.78% NA 0.72% NA NA NA NA NA 4.65% NA NA NA NA NA 24.13% NA NA NA NA NA 2.26% NA 591.39% ­1.25% 0.13% NA 0.00% NA NA NA NA NA 9.02% NA NA ### ### NA 0.00% NA NA NA NA NA 7.18% 0.00% 15.61% 6.07% 4.49% 55.01 0.00% NA NA NA NA NA 5.64% NA NA ­7.20% ­4.67% NA 2.35% 201.08% ­74.24% 3.44% 5.25% 18.78 7.55% 0.00% ­47.60% 21.74% 20.90% 22.91 6.93% 0.00% ­14.69% 11.62% 11.78% 37.03 0.00% NA NA NA NA NA 10.82% NA NA ### ### NA 9.86% NA NA ­85.71% ­99.78% NA 0.42% NA NA NA NA NA 0.00% 0.00% 496.08% 5.58% 7.53% 51.87 16.28% NA NA ### ### NA 17.94% 0.00% 1.18% 4.18% 4.06% 13.26 4.88% 0.00% 5.44% 2.57% 2.40% 15.78 0.00% NA NA NA NA NA 4.18% 0.00% 216.74% 0.24% 0.62% 200.00 9.64% NA NA NA NA NA 0.00% NA NA NA NA NA 6.13% 11.27% ­5.77% 30.84% 33.98% 37.18 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 0.00% NA NA NA NA NA 22.77% NA NA NA NA NA 8.65% NA NA NA NA NA 2.49% NA NA NA NA NA 10.99% NA NA ### ### NA 13.64% NA NA NA NA NA 0.00% NA NA NA NA NA 0.00% 0.00% 1572.19% 6.98% 7.41% 36.57 0.10% NA 12.88% ­7.81% 15.23% NA PBV 1.92 15.37 1.91 2.55 5.09 NA 1.62 1.97 4.63 7.20 7.19 4.21 1.55 NA 1.89 1.92 4.55 3.10 6.35 1.12 NA 7.32 2.97 20.00 NA 1.40 NA NA 5.24 9.70 1.60 3.28 16.36 10.81 NA NA NA NA 1.82 NA 3.61 NA 2.47 1.76 8.75 3.12 NA 3.27 NA NA 2.70 0.75 NA 2.56 7.66 14.37 NA 2.81 NA 2.43 NA 20.00 1.21 NA 14.08 1.32 3.08 3.86 20.00 NA NA 3.08 11.23 NA 3.52 2.66 20.00 6.45 1.81 2.45 1.23 NA 2.42 1.37 NA 2.09 0.97 NA NA 0.94 1.93 NA 2.98 NA 15.62 6.12 1.47 4.94 3.18 3.20 1.33 2.58 6.79 3.48 NA 20.00 3.34 3.33 1.98 2.66 3.62 1.09 4.30 2.18 6.72 1.32 NA 1.33 1.23 2.41 6.24 3.33 NA 2.35 18.87 NA 1.22 2.31 20.00 3.58 NA NA NA 3.63 1.48 0.79 1.47 0.83 3.71 12.67 4.72 3.57 11.21 4.70 1.99 5.55 3.04 1.48 20.00 NA 14.23 NA 20.00 2.28 1.32 1.97 1.20 20.00 1.23 1.22 0.67 NA 16.10 13.47 5.50 20.00 1.08 6.70 NA NA 10.54 2.05 4.12 20.00 0.00 1.33 NA 6.33 NA NA 6.76 2.42 NA 3.73 0.96 2.18 10.51 7.93 2.27 0.66 NA 9.06 NA 15.58 NA 1.65 1.97 10.41 11.54 NA 3.70 3.98 20.00 1.19 1.27 1.95 5.13 NA 0.88 3.02 NA 10.80 NA NA NA 3.69 NA 8.64 4.30 7.54 NA 2.01 3.04 PS EV/EBITDAEV/EBIT Firm Value/BV EV/Sales 2.79 11.59 18.30 1.90 2.69 NA NA NA 15.37 NA 2.81 12.72 13.79 1.45 4.29 4.53 8.71 16.43 2.08 5.29 20.00 NA NA 5.09 20.00 NA NA NA NA NA 1.73 NA NA 1.52 1.84 NA NA NA 1.97 NA NA NA NA 4.63 NA NA NA NA 7.20 NA 0.50 NA NA 1.49 1.28 NA NA NA 3.79 NA 0.13 9.73 11.01 1.21 0.24 NA NA NA NA NA 1.41 13.78 20.62 1.47 2.06 0.48 9.96 15.04 1.57 0.63 3.61 14.49 44.49 4.32 3.67 NA NA NA 3.01 NA NA NA NA 6.11 NA NA NA NA 1.12 NA NA NA NA NA NA NA NA NA 7.32 NA 2.45 15.92 157.78 2.95 2.32 20.00 NA NA 18.89 20.00 NA NA NA NA NA 2.59 23.70 50.63 1.36 2.61 NA NA NA NA NA NA NA NA NA NA 3.88 10.58 11.27 5.01 3.80 NA NA NA 9.70 NA 0.33 20.97 NA 1.35 0.47 20.00 NA NA 2.81 20.00 20.00 NA NA 13.78 20.00 20.00 NA NA 10.72 20.00 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 4.88 NA NA 1.57 5.82 NA NA NA NA NA 2.16 17.95 21.35 3.43 2.15 NA NA NA NA NA 9.90 175.54 NA 2.36 9.58 0.25 9.71 13.86 1.30 0.47 NA NA NA 8.75 NA NA NA NA 3.12 NA NA NA NA NA NA 20.00 NA NA 3.27 20.00 NA NA NA NA NA NA NA NA NA NA 20.00 NA NA 1.85 20.00 0.26 21.64 39.97 0.89 0.67 NA NA NA NA NA 0.99 8.81 12.94 2.32 0.99 NA NA NA 7.66 NA 20.00 200.00 200.00 6.48 20.00 NA NA NA NA NA 20.00 NA NA 2.70 19.71 NA NA NA NA NA NA NA NA 2.43 NA NA NA NA NA NA NA NA NA 20.00 NA 3.10 4.19 NA 1.21 2.76 NA NA NA NA NA NA NA NA 14.08 NA 0.11 2.85 4.41 1.21 0.14 2.69 NA NA 2.50 2.88 20.00 200.00 200.00 3.86 20.00 NA NA NA 20.00 NA NA NA NA NA NA NA NA NA NA NA 0.84 6.56 13.08 2.26 0.93 NA NA NA 11.23 NA NA NA NA NA NA 0.74 8.15 9.07 3.30 0.76 4.46 5.00 5.00 2.66 4.32 NA NA NA 20.00 NA 20.00 21.11 25.97 6.45 18.60 3.40 4.65 9.33 1.81 3.38 0.61 7.42 8.27 2.45 0.52 15.40 NA NA 1.23 14.98 NA NA NA NA NA NA NA NA 2.42 NA 6.32 NA NA 1.33 6.81 NA NA NA NA NA 1.79 15.67 16.01 1.73 2.06 20.00 200.00 NA 0.98 20.00 NA NA NA NA NA NA NA NA NA NA 18.35 NA NA 0.95 11.13 NA NA NA 1.93 NA NA NA NA NA NA NA NA NA 2.98 NA NA NA NA NA NA NA NA NA 15.62 NA NA NA NA 6.12 NA 20.00 NA NA 1.47 20.00 NA NA NA 4.94 NA 0.90 30.56 37.23 2.95 0.88 1.09 14.02 17.19 1.88 1.50 0.14 7.84 9.47 1.28 0.15 3.56 35.15 37.68 1.42 7.20 2.59 NA NA 2.30 3.87 0.88 12.19 17.31 3.36 0.71 NA NA NA NA NA 20.00 NA NA 20.00 20.00 20.00 NA NA 3.34 20.00 NA NA NA 3.33 NA 0.65 9.91 17.06 1.46 0.98 0.22 11.89 18.10 2.14 0.20 NA NA NA 3.62 NA NA NA NA 1.09 NA 0.12 18.01 18.38 1.44 0.27 4.53 30.19 NA 2.05 4.74 20.00 NA NA 5.88 20.00 0.51 11.71 19.75 1.18 0.79 NA NA NA NA NA 0.75 2.43 2.63 1.19 1.15 0.48 10.17 15.65 1.16 0.63 20.00 55.93 82.13 2.41 20.00 5.40 11.94 12.67 6.24 4.44 3.11 15.30 18.54 2.35 3.77 NA NA NA NA NA NA NA NA 2.35 NA NA NA NA 18.87 NA NA NA NA NA NA 4.14 21.93 33.22 1.16 4.33 0.61 4.86 6.95 2.16 0.57 NA NA NA 20.00 NA 20.00 NA NA 3.14 20.00 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 2.82 NA NA 2.68 2.96 1.47 NA NA 1.47 1.33 9.72 10.88 15.93 0.79 6.16 1.21 1.53 1.66 1.47 0.57 0.15 7.11 8.31 0.95 0.59 4.28 22.95 48.99 2.39 4.96 2.31 38.17 40.32 12.67 2.16 0.33 7.84 8.34 4.72 0.28 2.08 11.19 17.16 3.57 1.97 1.07 13.43 15.87 7.87 1.09 NA NA NA 4.67 NA 2.49 3.33 5.95 1.97 2.50 NA NA NA 5.55 NA 10.87 13.60 14.63 3.04 10.23 0.66 7.49 11.87 1.48 0.62 2.37 NA NA 3.39 2.91 NA NA NA NA NA NA NA NA 13.97 NA NA NA NA NA NA 1.40 NA NA 13.41 1.46 NA NA NA 2.28 NA 3.58 14.25 14.50 1.32 2.93 2.23 NA NA 1.93 1.71 18.88 47.62 NA 1.20 14.54 NA NA NA 20.00 NA 1.87 3.11 7.85 1.18 2.32 0.60 49.17 77.63 1.22 0.54 0.18 NA NA 0.80 0.32 NA NA NA NA NA 20.00 NA NA 16.10 20.00 11.42 NA NA 11.07 11.25 NA NA NA 5.50 NA 5.49 NA NA 20.00 5.56 1.29 10.72 26.40 1.08 1.23 20.00 NA NA 6.70 20.00 NA NA NA NA NA NA NA NA NA NA NA NA NA 10.54 NA 4.58 5.90 15.20 1.95 4.65 NA NA NA 4.12 NA 18.03 NA NA 18.15 18.34 0.00 1.03 2.16 0.40 0.76 11.44 18.12 65.96 1.33 11.43 NA NA NA NA NA NA NA NA 6.33 NA NA NA NA NA NA NA NA NA NA NA 4.54 15.37 17.44 6.76 4.10 14.59 80.15 83.79 2.27 13.59 NA NA NA NA NA 0.77 5.78 7.81 2.92 0.77 8.79 200.00 NA 0.98 20.00 11.25 NA NA 2.18 10.94 NA NA NA 10.51 NA NA NA NA 6.15 NA NA NA NA 2.27 NA 0.13 23.55 200.00 0.87 0.45 NA NA NA NA NA 20.00 NA NA 8.99 20.00 NA NA NA NA NA 3.34 37.32 46.13 15.39 3.10 NA NA NA NA NA 0.47 NA NA 1.19 1.06 0.65 9.06 11.39 1.55 0.87 4.98 14.27 15.68 10.38 4.61 4.30 20.47 25.91 11.54 4.00 NA NA NA NA NA 20.00 NA NA 3.70 20.00 12.94 NA NA 3.88 11.76 NA NA NA 20.00 NA 2.90 6.84 27.71 1.15 3.53 20.00 NA NA 1.27 20.00 0.55 7.13 7.94 1.84 0.48 0.41 17.31 17.31 3.47 0.44 NA NA NA NA NA 0.60 21.25 67.75 0.89 0.63 NA NA NA 2.99 NA NA NA NA NA NA 11.46 21.11 25.64 10.80 10.76 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 3.69 NA NA NA NA NA NA NA NA NA 6.25 NA 20.00 NA NA 4.30 20.00 NA NA NA 7.54 NA NA NA NA NA NA 2.55 4.89 25.15 1.79 2.91 0.58 4.14 5.10 2.00 0.78 ROE 7.25% ­8.91% 16.10% 9.68% ­55.05% NA ­30.77% ­4.44% ­26.04% ­5.64% ### ­15.56% 14.30% NA 5.05% 2.84% 5.92% ­37.43% ­7.37% ­4.34% NA ­9.42% 3.83% ­33.85% NA 1.33% NA NA 31.01% ­23.99% ­7.92% 14.55% ### ­17.15% NA NA NA NA 10.15% NA 14.65% NA 4.98% 4.94% ­60.68% ­4.81% NA ­6.97% NA NA ­8.16% ­3.63% NA 23.04% ### 47.82% NA ­57.21% NA ­17.29% NA ­39.55% 0.70% NA ­43.79% 9.97% ­61.11% 1.28% ­17.62% NA NA 28.78% ­32.51% NA 2.55% 43.07% ­42.64% 15.81% 11.92% 14.59% ­6.96% NA ­6.90% 1.64% NA 9.76% ­1.31% NA NA ­1.75% ­6.44% NA ­20.38% NA ­9.90% 0.31% ­6.46% ­11.60% 10.50% 21.34% 2.68% 9.72% ­84.32% 17.33% NA ­30.19% ­36.95% 0.19% 5.90% 9.42% ­77.48% ­2.14% 41.35% ­8.09% ­4.93% 3.77% NA 7.66% 7.34% 6.81% 26.80% 19.68% NA ­12.97% ### NA 2.20% 5.97% ­7.84% ­19.33% NA NA NA ­28.11% ­6.33% 2.11% 32.58% 14.32% ­3.08% 25.62% 33.79% 14.12% 50.08% ­4.58% 19.98% ­9.84% 5.52% 14.70% ### NA ­14.41% NA ### ­5.22% 5.08% ­39.94% 0.33% ­17.33% 13.36% 1.42% ­17.16% NA ­16.15% ### ­62.52% ­26.75% 2.29% ­5.86% NA NA ­50.64% 8.33% ­20.73% ### 21.31% 1.19% NA ­91.64% NA NA 24.18% 10.27% NA 40.01% 22.27% ­5.24% ­26.10% ­5.72% ­1.80% ­6.67% NA ­48.91% NA 28.32% NA ­26.30% 10.47% 45.41% 31.16% NA ­15.93% ­30.93% ### 2.29% ­5.95% 14.68% 32.55% NA 0.36% ­5.37% NA 29.05% NA NA NA ­8.16% NA ­16.54% ­4.08% ­26.08% NA 5.51% 71.58% ROIC Market Debt to Capital Market Debt to Equity Debt to Equity Book Interest Coverage Ratio 7.63% 1.23% 1.24% 2.38% 8.25 ­36.30% 0.00% 0.00% 0.00% NA 6.86% 35.08% 54.03% 103.45% NA 7.14% 14.42% 16.86% 42.97% 19.25 ­100.00% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­26.19% 11.03% 12.40% 20.14% NA ­6.89% 0.00% 0.00% 0.00% NA ­35.39% 0.00% 0.00% 0.00% NA ­89.87% 0.00% 0.00% 0.00% NA ­10.92% 61.79% 161.71% 1162.08% NA ­8.35% 3.43% 3.55% 14.94% NA 7.78% 51.71% 107.10% 166.49% 3.09 NA 0.00% 0.00% NA NA 7.04% 31.96% 46.98% 88.63% 1.36 7.08% 24.03% 31.63% 60.78% 3.32 6.11% 1.50% 1.53% 6.94% 14.20 ­50.69% 1.44% 1.46% 4.52% NA ­6.86% 0.73% 0.74% 4.69% NA ­12.46% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­18.99% 0.00% 0.00% 0.00% NA 2.12% 0.38% 0.38% 1.13% 2.87 ­37.79% 1.75% 1.78% 49.22% NA ­87.31% 11.57% 13.08% NA NA 1.60% 7.30% 7.87% 10.98% 3.58 NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA 34.78% 1.08% 1.09% 5.72% 99.63 ­35.22% 0.00% 0.00% 0.00% NA ­2.89% 30.97% 44.87% 71.99% NA ­100.00% 7.31% 7.88% 25.87% NA ­100.00% 1.22% 1.23% 20.14% NA ­45.12% 0.09% 0.09% 1.00% NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA ­5.41% 18.94% 23.37% 42.48% NA NA 0.00% 0.00% NA NA 15.49% 2.02% 2.06% 7.42% 21.29 NA 0.00% 0.00% NA NA 0.00% 3.34% 3.46% 8.55% NA 7.58% 46.36% 86.42% 152.42% 1.35 ­100.00% 0.00% 0.00% 0.00% NA ­7.06% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­10.05% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA ­9.32% 27.15% 37.27% 100.44% NA 2.22% 61.67% 160.87% 121.45% 0.57 NA 0.00% 0.00% NA NA 11.84% 6.72% 7.20% 18.43% 6.28 NA 0.00% 0.00% 0.00% NA 0.00% 9.10% 10.01% 143.91% 0.29 NA 0.00% 0.00% NA NA ­100.00% 2.29% 2.35% 6.59% NA NA 0.00% 0.00% NA NA ­20.59% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­39.33% 0.01% 0.01% 0.56% NA 0.00% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­100.00% 0.00% 0.00% 0.00% NA 21.68% 28.73% 40.31% 53.10% 7.68 ­42.63% 11.17% 12.57% 38.67% NA 0.33% 0.00% 0.00% 0.00% NA ­16.32% 0.78% 0.79% 40.97% NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA 19.71% 17.26% 20.87% 64.18% 4.01 ­46.91% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA 15.86% 2.67% 2.75% 9.66% 49.45 47.11% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% 0.00% NA 28.89% 0.00% 0.00% 0.00% NA 12.36% 0.00% 0.00% 0.00% 36.52 25.63% 0.00% 0.00% 0.00% NA ­7.20% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­13.31% 0.00% 0.00% 0.00% NA 0.00% 8.68% 9.51% 13.05% NA NA 0.00% 0.00% NA NA 7.41% 18.88% 23.27% 48.66% 4.30 ­1.53% 11.53% 13.04% 12.70% NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA ­2.61% 10.52% 11.76% 11.04% NA ­8.65% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­45.26% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­13.07% 0.00% 0.00% 0.00% NA 0.00% 0.00% 0.00% 0.00% NA ­15.25% 0.00% 0.00% 0.00% NA ­15.06% 0.00% 0.00% 0.00% NA 8.83% 3.48% 3.60% 11.45% 14.31 9.24% 31.94% 46.94% 150.30% 2.85 12.25% 12.87% 14.77% 19.67% 3.01 2.66% 51.52% 106.29% 273.89% NA ­8.20% 33.66% 50.73% 344.50% NA 47.64% 1.45% 1.48% 5.14% NA NA 0.00% 0.00% NA NA ­100.00% 0.00% 0.00% 0.00% NA ­77.45% 0.00% 0.00% 0.00% NA ­8.26% 0.00% 0.00% 0.00% NA 4.85% 35.74% 55.61% 109.89% 2.41 12.67% 14.56% 17.05% 45.30% 5.35 ­100.00% 0.00% 0.00% 0.00% NA ­2.84% 0.00% 0.00% 0.00% NA 5.49% 60.35% 152.24% 654.15% 1.64 ­7.20% 5.40% 5.71% 12.48% NA ­9.47% 2.50% 2.57% 17.26% NA 4.12% 37.36% 59.63% 78.91% 2.50 NA 0.00% 0.00% NA NA 26.66% 35.93% 56.07% 74.53% 14.20 4.87% 24.92% 33.19% 40.85% 4.33 3.31% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% 0.00% NA 8.76% 18.03% 22.00% 73.36% 4.12 NA 0.00% 0.00% NA NA ­100.00% 0.00% 0.00% 0.00% NA ­100.00% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA 2.46% 24.84% 33.05% 40.27% 3.63 35.59% 5.33% 5.63% 12.98% 21.58 ­8.63% 0.00% 0.00% 0.00% NA ­18.08% 5.47% 5.79% 20.73% NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA ­23.16% 13.49% 15.60% 56.58% NA ­7.39% 1.72% 1.75% 2.59% NA 2.11% 0.00% 0.00% 0.00% NA 100.00% 0.00% 0.00% 0.00% 106.75 8.89% 75.80% 313.27% 259.45% 1.59 4.51% 20.31% 25.49% 94.67% 0.70 100.00% 0.00% 0.00% 0.00% NA 100.00% 0.00% 0.00% 0.00% NA 15.21% 0.00% 0.00% 0.00% NA 44.70% 4.15% 4.33% 48.56% 17.25 ­5.32% 0.19% 0.19% 0.88% NA 21.30% 1.05% 1.06% 2.12% 30.59 ­10.00% 0.00% 0.00% 0.00% NA 18.18% 0.00% 0.00% 0.00% NA 8.24% 0.00% 0.00% 0.00% 48.63 ­100.00% 28.72% 40.29% 3735.53% NA NA 0.00% 0.00% NA NA ­25.38% 0.14% 0.14% 1.97% NA NA 0.00% 0.00% NA NA ­30.44% 7.27% 7.84% 3887.50% NA ­5.37% 0.00% 0.00% 0.00% NA 6.68% 0.00% 0.00% 0.00% NA ­73.18% 2.07% 2.11% 4.17% NA ­0.19% 0.00% 0.00% 0.00% NA ­86.67% 0.00% 0.00% 0.00% NA 11.03% 19.52% 24.26% 29.92% 14.77 1.36% 1.63% 1.65% 2.02% 38.00 ­8.97% 48.65% 94.74% 63.43% NA NA 0.00% 0.00% NA NA ­88.89% 0.00% 0.00% 0.00% NA ­100.00% 1.73% 1.76% 23.76% NA ­100.00% 0.00% 0.00% 0.00% NA ­14.79% 1.60% 1.63% 50.62% NA 2.45% 1.61% 1.63% 1.77% 9.04 ­23.41% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA ­100.00% 0.00% 0.00% 0.00% NA 8.19% 5.21% 5.50% 11.30% 29.31 ­36.31% 0.00% 0.00% 0.00% NA ­77.37% 2.79% 2.87% 102.67% NA 17.64% 100.00% NA 66.70% 13.20 0.97% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­100.00% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA 70.25% 0.00% 0.00% 0.00% NA 2.77% 4.72% 4.96% 12.02% 66.00 NA 0.00% 0.00% NA NA 31.61% 10.23% 11.40% 42.51% 14.99 0.00% 56.30% 128.84% 123.90% NA ­5.53% 0.00% 0.00% 0.00% NA ­28.23% 0.00% 0.00% 0.00% NA ­5.40% 4.18% 4.37% 34.65% NA ­3.99% 0.00% 0.00% 0.00% NA 0.25% 71.11% 246.12% 163.46% 0.09 NA 0.00% 0.00% NA NA ­100.00% 0.10% 0.10% 0.86% NA NA 0.00% 0.00% NA NA NA 0.08% 0.08% 1.31% NA NA 0.00% 0.00% NA NA ­5.30% 58.62% 141.66% 233.79% NA 9.44% 27.72% 38.35% 75.41% 5.48 100.00% 0.03% 0.03% 0.30% NA 100.00% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­26.55% 0.00% 0.00% 0.00% NA ­48.12% 0.81% 0.82% 3.26% NA ­100.00% 3.22% 3.33% 401.15% NA 2.45% 18.03% 22.00% 26.10% 3.89 ­7.48% 0.11% 0.11% 0.15% NA 18.96% 5.92% 6.29% 12.25% 52.35 21.90% 11.57% 13.09% 67.20% 7.49 NA 0.00% 0.00% NA NA 0.87% 8.78% 9.62% 8.46% 1.88 ­7.11% 0.49% 0.49% 1.48% NA NA 0.00% 0.00% NA NA 94.84% 0.00% 0.00% 0.00% 235.50 NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA NA 0.00% 0.00% NA NA ­51.05% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA ­12.90% 5.00% 5.26% 45.50% NA ­7.75% 0.00% 0.00% 0.00% NA NA 0.00% 0.00% 0.00% NA NA 0.00% 0.00% NA NA 4.56% 12.29% 14.01% 28.22% 17.65 39.22% 25.55% 34.32% 104.31% 9.52 ...
View Full Document

Ask a homework question - tutors are online