Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 783

Ahmed Hassan Textile Mills Ltd. Items A.

Non-Current Assets (A1+A3+A4+A5+A6)


Ahmed Hassan Textile Mills Ltd. 2012  1,651,752
Ahmed Hassan Textile Mills Ltd. 2013  2,376,299
Ahmed Hassan Textile Mills Ltd. 2014  2,533,480
Ahmed Hassan Textile Mills Ltd. 2015  2,706,084
Ahmed Hassan Textile Mills Ltd. 2016  2,620,093
Ahmed Hassan Textile Mills Ltd.
Ali Asghar Textile Mills Ltd. 2012  439,689
Ali Asghar Textile Mills Ltd. 2013  408,116
Ali Asghar Textile Mills Ltd. 2014  391,596
Ali Asghar Textile Mills Ltd. 2015  381,089
Ali Asghar Textile Mills Ltd. 2016  377,806
Ali Asghar Textile Mills Ltd. 2017  373,975
Adil Textile Mills Ltd. 2012  292,268
Adil Textile Mills Ltd. 2013  277,888
Adil Textile Mills Ltd. 2014  276,084
Adil Textile Mills Ltd. 2015  267,797
Adil Textile Mills Ltd. 2016  262,474
Adil Textile Mills Ltd. 2017  254,137
Allawasaya Textile & Finishing Mills 2012  256,955
Allawasaya Textile & Finishing Mills 2013  814,896
Allawasaya Textile & Finishing Mills 2014  796,073
Allawasaya Textile & Finishing Mills 2015  759,255
Allawasaya Textile & Finishing Mills 2016  892,856
Allawasaya Textile & Finishing Mills 2017  885,147
Amtex Ltd. 2012  5,194,290
Amtex Ltd. 2013  5,081,096
Amtex Ltd. 2014  4,735,933
Amtex Ltd. 2015  4,389,856
Amtex Ltd. 2016  4,140,950
Amtex Ltd. 2017  3,445,082
Apollo Textile Mills Ltd. 2012  1,198,944
Apollo Textile Mills Ltd. 2013  1,106,894
Apollo Textile Mills Ltd. 2014  1,022,730
Apollo Textile Mills Ltd. 2015  945,618
Apollo Textile Mills Ltd. 2016  945,618
Apollo Textile Mills Ltd. 2017  945,618
Artistic Denim Mills Ltd. 2012  3,435,226
Artistic Denim Mills Ltd. 2013  3,521,263
Artistic Denim Mills Ltd. 2014  4,363,862
Artistic Denim Mills Ltd. 2015  4,703,206
Artistic Denim Mills Ltd. 2016  5,349,797
Artistic Denim Mills Ltd. 2017  5,470,192
Ashfaq Textile Mills Ltd. 2012  439,500
Ashfaq Textile Mills Ltd. 2013  466,235
Ashfaq Textile Mills Ltd. 2014  747,629
Ashfaq Textile Mills Ltd. 2015  726,357
Ashfaq Textile Mills Ltd. 2016  739,657
Ashfaq Textile Mills Ltd.
Asim Textile Mills Ltd. 2012  395,505
Asim Textile Mills Ltd. 2013  382,466
Asim Textile Mills Ltd. 2014  388,199
Asim Textile Mills Ltd. 2015  363,150
Asim Textile Mills Ltd. 2016  544,444
Asim Textile Mills Ltd. 2017  521,635
Ayesha Textile Mills Ltd. 2012  2,240,474
Ayesha Textile Mills Ltd. 2013  2,889,163
Ayesha Textile Mills Ltd. 2014  2,776,817
Ayesha Textile Mills Ltd. 2015  2,716,936
Ayesha Textile Mills Ltd. 2016  1,147,256
Ayesha Textile Mills Ltd. 2017  1,147,256
Azgard Nine Ltd. 2012  14,152,064
Azgard Nine Ltd. 2013  14,705,564
Azgard Nine Ltd. 2014  15,237,841
Azgard Nine Ltd. 2015  13,410,391
Azgard Nine Ltd. 2016  13,444,780
Azgard Nine Ltd. 2017  13,421,971
Babri Cotton Mills Ltd. 2012  1,388,877
Babri Cotton Mills Ltd. 2013  1,366,549
Babri Cotton Mills Ltd. 2014  1,450,783
Babri Cotton Mills Ltd. 2015  1,426,609
Babri Cotton Mills Ltd. 2016  1,634,131
Babri Cotton Mills Ltd.
Bhanero Textile Mills Ltd. 2012  1,660,295
Bhanero Textile Mills Ltd. 2013  1,583,147
Bhanero Textile Mills Ltd. 2014  2,277,779
Bhanero Textile Mills Ltd. 2015  2,123,652
Bhanero Textile Mills Ltd. 2016  1,984,572
Bhanero Textile Mills Ltd. 2017  2,111,056
Bilal Fibres Ltd. 2012  880,278
Bilal Fibres Ltd. 2013  1,058,531
Bilal Fibres Ltd. 2014  1,047,795
Bilal Fibres Ltd. 2015  1,068,865
Bilal Fibres Ltd. 2016  1,027,828
Bilal Fibres Ltd. 2017  976,706
Blessed Textiles Ltd. 2012  1,741,463
Blessed Textiles Ltd. 2013  2,001,703
Blessed Textiles Ltd. 2014  3,248,558
Blessed Textiles Ltd. 2015  3,083,206
Blessed Textiles Ltd. 2016  3,526,833
Blessed Textiles Ltd. 2017  3,912,045
Chakwal Spinning Mills Ltd. 2012  884,959
Chakwal Spinning Mills Ltd. 2013  948,633
Chakwal Spinning Mills Ltd. 2014  1,150,131
Chakwal Spinning Mills Ltd. 2015  1,144,259
Chakwal Spinning Mills Ltd. 2016  1,059,333
Chakwal Spinning Mills Ltd. 2017  997,426
Chenab Ltd. 2012  11,471,014
Chenab Ltd. 2013  11,266,437
Chenab Ltd. 2014  11,058,689
Chenab Ltd. 2015  11,065,103
Chenab Ltd. 2016  10,861,552
Chenab Ltd. 2017  10,861,552
Colony Textile Mills Limited 2012  20,130,696
Colony Textile Mills Limited 2013  20,690,197
Colony Textile Mills Limited 2014  20,803,776
Colony Textile Mills Limited 2015  20,519,675
Colony Textile Mills Limited 2016  19,836,028
Colony Textile Mills Limited 2017  19,912,243
Crescent Cotton Mills Ltd. 2012  3,113,800
Crescent Cotton Mills Ltd. 2013  3,120,652
Crescent Cotton Mills Ltd. 2014  3,135,007
Crescent Cotton Mills Ltd. 2015  3,283,748
Crescent Cotton Mills Ltd. 2016  3,824,053
Crescent Cotton Mills Ltd. 2017  4,138,297
Crescent Fibers Ltd. 2012  677,629
Crescent Fibers Ltd. 2013  784,069
Crescent Fibers Ltd. 2014  868,879
Crescent Fibers Ltd. 2015  1,210,017
Crescent Fibers Ltd. 2016  1,265,966
Crescent Fibers Ltd. 2017  1,255,123
D.M. Textile Mills Ltd. 2012  897,955
D.M. Textile Mills Ltd. 2013  863,407
D.M. Textile Mills Ltd. 2014  812,559
D.M. Textile Mills Ltd. 2015  735,914
D.M. Textile Mills Ltd. 2016  704,295
D.M. Textile Mills Ltd. 2017  631,830
D.S. Industries Ltd. 2012  590,069
D.S. Industries Ltd. 2013  616,026
D.S. Industries Ltd. 2014  589,324
D.S. Industries Ltd. 2015  499,354
D.S. Industries Ltd. 2016  643,984
D.S. Industries Ltd. 2017  627,488
Dar Es Salaam Textile Mills Ltd. 2012  862,688
Dar Es Salaam Textile Mills Ltd. 2013  795,464
Dar Es Salaam Textile Mills Ltd. 2014  793,866
Dar Es Salaam Textile Mills Ltd. 2015  725,233
Dar Es Salaam Textile Mills Ltd. 2016  666,878
Dar Es Salaam Textile Mills Ltd. 2017  621,853
Data Textiles Ltd. 2012  139,313
Data Textiles Ltd. 2013  558
Data Textiles Ltd. 2014  558
Data Textiles Ltd. 2015  403
Data Textiles Ltd. 2016  345
Data Textiles Ltd. 2017  295
Dawood Lawrencepur Ltd. 2012  4,478,918
Dawood Lawrencepur Ltd. 2013  4,885,629
Dawood Lawrencepur Ltd. 2014  4,925,918
Dawood Lawrencepur Ltd. 2015  9,072,304
Dawood Lawrencepur Ltd. 2016  20,146,035
Dawood Lawrencepur Ltd. 2017  20,204,515
Dewan Farooque Spinning Mills Ltd. 2012  1,883,407
Dewan Farooque Spinning Mills Ltd. 2013  1,751,083
Dewan Farooque Spinning Mills Ltd. 2014  1,621,917
Dewan Farooque Spinning Mills Ltd. 2015  1,538,044
Dewan Farooque Spinning Mills Ltd. 2016  1,467,378
Dewan Farooque Spinning Mills Ltd. 2017  2,158,693
Dewan Khalid Textile Mills Ltd. 2012  782,752
Dewan Khalid Textile Mills Ltd. 2013  741,533
Dewan Khalid Textile Mills Ltd. 2014  679,514
Dewan Khalid Textile Mills Ltd. 2015  652,325
Dewan Khalid Textile Mills Ltd. 2016  588,036
Dewan Khalid Textile Mills Ltd. 2017  974,078
Dewan Mushtaq Textile Mills Ltd. 2012  753,747
Dewan Mushtaq Textile Mills Ltd. 2013  716,363
Dewan Mushtaq Textile Mills Ltd. 2014  675,676
Dewan Mushtaq Textile Mills Ltd. 2015  646,926
Dewan Mushtaq Textile Mills Ltd. 2016  591,315
Dewan Mushtaq Textile Mills Ltd. 2017  996,541
Dewan Textile Mills Ltd. 2012  2,294,336
Dewan Textile Mills Ltd. 2013  1,970,856
Dewan Textile Mills Ltd. 2014  1,881,373
Dewan Textile Mills Ltd. 2015  1,884,383
Dewan Textile Mills Ltd. 2016  1,767,017
Dewan Textile Mills Ltd. 2017  1,990,083
Din Textile Mills Ltd. 2012  1,852,817
Din Textile Mills Ltd. 2013  1,836,944
Din Textile Mills Ltd. 2014  2,688,311
Din Textile Mills Ltd. 2015  2,676,353
Din Textile Mills Ltd. 2016  2,619,754
Din Textile Mills Ltd. 2017  2,911,375
Elahi Cotton Mills Ltd. 2012  59,761
Elahi Cotton Mills Ltd. 2013  58,656
Elahi Cotton Mills Ltd. 2014  102,049
Elahi Cotton Mills Ltd. 2015  99,397
Elahi Cotton Mills Ltd. 2016  96,495
Elahi Cotton Mills Ltd. 2017  93,572
Ellcot Spinning Mills Ltd. 2012  903,094
Ellcot Spinning Mills Ltd. 2013  1,009,687
Ellcot Spinning Mills Ltd. 2014  1,018,613
Ellcot Spinning Mills Ltd. 2015  1,027,259
Ellcot Spinning Mills Ltd. 2016  1,220,668
Ellcot Spinning Mills Ltd. 2017  1,180,011
Faisal Spinning Mills Ltd. 2012  1,871,730
Faisal Spinning Mills Ltd. 2013  2,234,147
Faisal Spinning Mills Ltd. 2014  3,037,079
Faisal Spinning Mills Ltd. 2015  2,972,156
Faisal Spinning Mills Ltd. 2016  3,715,228
Faisal Spinning Mills Ltd. 2017  4,057,634
Fatima Enterprises Ltd. 2012  4,153,484
Fatima Enterprises Ltd. 2013  3,976,221
Fatima Enterprises Ltd. 2014  7,993,390
Fatima Enterprises Ltd. 2015  7,686,314
Fatima Enterprises Ltd. 2016  7,307,003
Fatima Enterprises Ltd. 2017  6,816,296
Fazal Cloth Mills Ltd. 2012  13,027,650
Fazal Cloth Mills Ltd. 2013  14,299,878
Fazal Cloth Mills Ltd. 2014  17,676,319
Fazal Cloth Mills Ltd. 2015  23,329,128
Fazal Cloth Mills Ltd. 2016  23,504,903
Fazal Cloth Mills Ltd. 2017  24,880,258
Feroze1888 Mills Ltd. 2012  4,731,242
Feroze1888 Mills Ltd. 2013  4,565,972
Feroze1888 Mills Ltd. 2014  5,226,510
Feroze1888 Mills Ltd. 2015  5,786,486
Feroze1888 Mills Ltd. 2016  6,756,261
Feroze1888 Mills Ltd. 2017  8,272,229
Gadoon Textile Mills Ltd. 2012  4,898,236
Gadoon Textile Mills Ltd. 2013  6,761,197
Gadoon Textile Mills Ltd. 2014  7,387,695
Gadoon Textile Mills Ltd. 2015  10,052,359
Gadoon Textile Mills Ltd. 2016  9,962,685
Gadoon Textile Mills Ltd. 2017  9,957,836
Ghazi Fabrics International Ltd. 2012  1,133,033
Ghazi Fabrics International Ltd. 2013  1,208,347
Ghazi Fabrics International Ltd. 2014  1,583,324
Ghazi Fabrics International Ltd. 2015  1,677,349
Ghazi Fabrics International Ltd. 2016  1,652,254
Ghazi Fabrics International Ltd. 2017  1,570,677
Glamour Textile Mills Ltd. 2012  596,459
Glamour Textile Mills Ltd. 2013  809,978
Glamour Textile Mills Ltd. 2014  995,547
Glamour Textile Mills Ltd. 2015  1,098,920
Glamour Textile Mills Ltd. 2016  1,101,964
Glamour Textile Mills Ltd. 2017  1,024,132
Globe Textile Mills (OE) Ltd. 2012  158,371
Globe Textile Mills (OE) Ltd. 2013  174,661
Globe Textile Mills (OE) Ltd. 2014  162,352
Globe Textile Mills (OE) Ltd. 2015  149,857
Globe Textile Mills (OE) Ltd. 2016  149,857
Globe Textile Mills (OE) Ltd. 2017  149,857
Globe Textile Mills Ltd. 2012  196,852
Globe Textile Mills Ltd. 2013  164,709
Globe Textile Mills Ltd. 2014  135,380
Globe Textile Mills Ltd. 2015  118,380
Globe Textile Mills Ltd. 2016  118,380
Globe Textile Mills Ltd. 2017  118,380
Gulistan Spinning Mills Ltd. 2012  1,651,809
Gulistan Spinning Mills Ltd. 2013  1,595,232
Gulistan Spinning Mills Ltd. 2014  1,545,372
Gulistan Spinning Mills Ltd. 2015  940,405
Gulistan Spinning Mills Ltd. 2016  914,301
Gulistan Spinning Mills Ltd. 2017  914,301
Gulistan Textile Mills Ltd. 2012  6,668,624
Gulistan Textile Mills Ltd. 2013  6,091,266
Gulistan Textile Mills Ltd. 2014  5,809,555
Gulistan Textile Mills Ltd. 2015  3,572,490
Gulistan Textile Mills Ltd. 2016  3,572,490
Gulistan Textile Mills Ltd. 2017  3,572,490
Gulshan Spinning Mills Ltd. 2012  4,006,434
Gulshan Spinning Mills Ltd. 2013  3,903,943
Gulshan Spinning Mills Ltd. 2014  3,810,562
Gulshan Spinning Mills Ltd. 2015  2,361,348
Gulshan Spinning Mills Ltd. 2016  2,331,395
Gulshan Spinning Mills Ltd. 2017  2,331,395
Hafiz Ltd. (Formerly Hafiz Textile Mi 2012  86,423
Hafiz Ltd. (Formerly Hafiz Textile Mi 2013  376,940
Hafiz Ltd. (Formerly Hafiz Textile Mi 2014  393,156
Hafiz Ltd. (Formerly Hafiz Textile Mi 2015  407,346
Hafiz Ltd. (Formerly Hafiz Textile Mi 2016  430,770
Hafiz Ltd. (Formerly Hafiz Textile Mi 2017  445,644
Haji Mohammad Ismail Mills Ltd. 2012  213,440
Haji Mohammad Ismail Mills Ltd. 2013  611
Haji Mohammad Ismail Mills Ltd. 2014  50
Haji Mohammad Ismail Mills Ltd. 2015  80
Haji Mohammad Ismail Mills Ltd. 2016  50
Haji Mohammad Ismail Mills Ltd. 2017  50
Hala Enterprises Ltd. 2012  108,331
Hala Enterprises Ltd. 2013  100,134
Hala Enterprises Ltd. 2014  133,028
Hala Enterprises Ltd. 2015  121,223
Hala Enterprises Ltd. 2016  121,491
Hala Enterprises Ltd. 2017  113,457
Hamid Textile Mills Ltd. 2012  231,716
Hamid Textile Mills Ltd. 2013  514,787
Hamid Textile Mills Ltd. 2014  482,467
Hamid Textile Mills Ltd. 2015  445,743
Hamid Textile Mills Ltd. 2016  415,700
Hamid Textile Mills Ltd. 2017  389,710
Hira Textile Mills Ltd. 2012  2,040,735
Hira Textile Mills Ltd. 2013  2,409,673
Hira Textile Mills Ltd. 2014  2,468,617
Hira Textile Mills Ltd. 2015  2,681,183
Hira Textile Mills Ltd. 2016  3,259,137
Hira Textile Mills Ltd.
ICC Textiles Ltd. 2012  1,017,394
ICC Textiles Ltd. 2013  980,683
ICC Textiles Ltd. 2014  964,552
ICC Textiles Ltd. 2015  931,109
ICC Textiles Ltd. 2016  677,500
ICC Textiles Ltd. 2017  864,371
Ideal Spinning Mills Ltd. 2012  517,976
Ideal Spinning Mills Ltd. 2013  524,711
Ideal Spinning Mills Ltd. 2014  562,892
Ideal Spinning Mills Ltd. 2015  622,489
Ideal Spinning Mills Ltd. 2016  740,244
Ideal Spinning Mills Ltd. 2017  1,083,169
Idrees Textile Mills Ltd. 2012  1,049,236
Idrees Textile Mills Ltd. 2013  1,426,947
Idrees Textile Mills Ltd. 2014  1,441,827
Idrees Textile Mills Ltd. 2015  1,482,430
Idrees Textile Mills Ltd. 2016  1,587,100
Idrees Textile Mills Ltd.
Indus Dyeing & Manufacturing Co. Ltd.2012  6,627,430
Indus Dyeing & Manufacturing Co. Ltd.2013  6,872,003
Indus Dyeing & Manufacturing Co. Ltd.2014  10,955,875
Indus Dyeing & Manufacturing Co. Ltd.2015  11,127,373
Indus Dyeing & Manufacturing Co. Ltd.2016  10,959,119
Indus Dyeing & Manufacturing Co. Ltd.2017  10,496,456
Ishaq Textile Mills Ltd. 2012  729,337
Ishaq Textile Mills Ltd. 2013  958,076
Ishaq Textile Mills Ltd. 2014  890,800
Ishaq Textile Mills Ltd. 2015  788,506
Ishaq Textile Mills Ltd. 2016  897,546
Ishaq Textile Mills Ltd. 2017  952,662
Ishtiaq Textile Mills Ltd. 2012  287,784
Ishtiaq Textile Mills Ltd. 2013  272,110
Ishtiaq Textile Mills Ltd. 2014  261,338
Ishtiaq Textile Mills Ltd. 2015  246,452
Ishtiaq Textile Mills Ltd. 2016  246,452
Ishtiaq Textile Mills Ltd. 2017  246,452
Island Textile Mills Ltd. 2012  963,631
Island Textile Mills Ltd. 2013  1,114,143
Island Textile Mills Ltd. 2014  1,202,045
Island Textile Mills Ltd. 2015  4,062,170
Island Textile Mills Ltd. 2016  4,344,565
Island Textile Mills Ltd. 2017  4,508,857
J.A. Textile Mills Ltd. 2012  444,557
J.A. Textile Mills Ltd. 2013  433,249
J.A. Textile Mills Ltd. 2014  441,963
J.A. Textile Mills Ltd. 2015  458,340
J.A. Textile Mills Ltd. 2016  437,722
J.A. Textile Mills Ltd. 2017  419,375
J.K. Spinning Mills Ltd. 2012  2,842,828
J.K. Spinning Mills Ltd. 2013  2,832,655
J.K. Spinning Mills Ltd. 2014  2,320,164
J.K. Spinning Mills Ltd. 2015  2,302,278
J.K. Spinning Mills Ltd. 2016  2,755,096
J.K. Spinning Mills Ltd. 2017  2,801,490
Janana De Malucho Textile Mills Ltd. 2012  2,357,300
Janana De Malucho Textile Mills Ltd. 2013  2,425,457
Janana De Malucho Textile Mills Ltd. 2014  2,508,622
Janana De Malucho Textile Mills Ltd. 2015  2,471,568
Janana De Malucho Textile Mills Ltd. 2016  3,309,262
Janana De Malucho Textile Mills Ltd. 2017  3,364,100
Jubilee Spinning & Weaving Mills Ltd. 2012  638,000
Jubilee Spinning & Weaving Mills Ltd. 2013  627,501
Jubilee Spinning & Weaving Mills Ltd. 2014  643,432
Jubilee Spinning & Weaving Mills Ltd. 2015  684,405
Jubilee Spinning & Weaving Mills Ltd. 2016  601,908
Jubilee Spinning & Weaving Mills Ltd. 2017  645,680
Karim Cotton Mills Ltd. 2012  0
Karim Cotton Mills Ltd. 2013  0
Karim Cotton Mills Ltd. 2014  0
Karim Cotton Mills Ltd. 2015  0
Karim Cotton Mills Ltd. 2016  0
Karim Cotton Mills Ltd. 2017  0
Khalid Siraj Textile Mills Ltd. 2012  367,511
Khalid Siraj Textile Mills Ltd. 2013  343,979
Khalid Siraj Textile Mills Ltd. 2014  315,569
Khalid Siraj Textile Mills Ltd. 2015  291,898
Khalid Siraj Textile Mills Ltd. 2016  449,081
Khalid Siraj Textile Mills Ltd. 2017  412,994
Khurshid Spinning Mills Ltd. 2012  530,312
Khurshid Spinning Mills Ltd. 2013  508,574
Khurshid Spinning Mills Ltd. 2014  473,005
Khurshid Spinning Mills Ltd. 2015  455,560
Khurshid Spinning Mills Ltd. 2016  433,011
Khurshid Spinning Mills Ltd. 2017  406,071
Khyber Textile Mills Ltd. 2012  30,774
Khyber Textile Mills Ltd. 2013  488,466
Khyber Textile Mills Ltd. 2014  474,042
Khyber Textile Mills Ltd. 2015  460,805
Khyber Textile Mills Ltd. 2016  448,647
Khyber Textile Mills Ltd. 2017  438,633
Kohat Textile Mills Ltd. 2012  860,287
Kohat Textile Mills Ltd. 2013  854,839
Kohat Textile Mills Ltd. 2014  1,063,347
Kohat Textile Mills Ltd. 2015  1,124,390
Kohat Textile Mills Ltd. 2016  1,338,994
Kohat Textile Mills Ltd.
Kohinoor Industries Ltd. 2012  749,732
Kohinoor Industries Ltd. 2013  769,123
Kohinoor Industries Ltd. 2014  750,460
Kohinoor Industries Ltd. 2015  738,957
Kohinoor Industries Ltd. 2016  789,370
Kohinoor Industries Ltd. 2017  788,668
Kohinoor Mills Ltd. 2012  3,620,505
Kohinoor Mills Ltd. 2013  3,457,392
Kohinoor Mills Ltd. 2014  3,542,256
Kohinoor Mills Ltd. 2015  3,951,009
Kohinoor Mills Ltd. 2016  3,761,344
Kohinoor Mills Ltd. 2017  3,695,781
Kohinoor Spinning Mills Ltd. 2012  1,556,672
Kohinoor Spinning Mills Ltd. 2013  1,592,091
Kohinoor Spinning Mills Ltd. 2014  2,007,037
Kohinoor Spinning Mills Ltd. 2015  2,117,364
Kohinoor Spinning Mills Ltd. 2016  2,059,143
Kohinoor Spinning Mills Ltd. 2017  1,923,982
Kohinoor Textile Mills Ltd. 2012  11,195,746
Kohinoor Textile Mills Ltd. 2013  10,981,023
Kohinoor Textile Mills Ltd. 2014  10,762,190
Kohinoor Textile Mills Ltd. 2015  12,275,578
Kohinoor Textile Mills Ltd. 2016  13,158,134
Kohinoor Textile Mills Ltd. 2017  15,447,434
Landmark Spinning Industries Ltd. 2012  240,573
Landmark Spinning Industries Ltd. 2013  240,570
Landmark Spinning Industries Ltd. 2014  241,822
Landmark Spinning Industries Ltd. 2015  241,819
Landmark Spinning Industries Ltd. 2016  218,589
Landmark Spinning Industries Ltd. 2017  212,882
Mahmood Textile Mills Ltd. 2012  3,390,955
Mahmood Textile Mills Ltd. 2013  4,143,098
Mahmood Textile Mills Ltd. 2014  4,259,752
Mahmood Textile Mills Ltd. 2015  4,405,509
Mahmood Textile Mills Ltd. 2016  4,166,819
Mahmood Textile Mills Ltd. 2017  4,699,110
Maqbool Textile Mills Ltd. 2012  656,841
Maqbool Textile Mills Ltd. 2013  957,312
Maqbool Textile Mills Ltd. 2014  1,796,495
Maqbool Textile Mills Ltd. 2015  1,779,366
Maqbool Textile Mills Ltd. 2016  1,855,950
Maqbool Textile Mills Ltd. 2017  1,845,688
Masood Textile Mills Ltd. 2012  4,781,042
Masood Textile Mills Ltd. 2013  5,563,253
Masood Textile Mills Ltd. 2014  5,827,424
Masood Textile Mills Ltd. 2015  6,633,625
Masood Textile Mills Ltd. 2016  6,759,486
Masood Textile Mills Ltd. 2017  8,432,853
Mian Textile Industries Ltd. 2012  606,924
Mian Textile Industries Ltd. 2013  578,763
Mian Textile Industries Ltd. 2014  463,355
Mian Textile Industries Ltd. 2015  423,432
Mian Textile Industries Ltd. 2016  396,178
Mian Textile Industries Ltd. 2017  5,817
Mohammad Farooq Textile Mills Ltd. 2012  1,247,434
Mohammad Farooq Textile Mills Ltd. 2013  1,247,434
Mohammad Farooq Textile Mills Ltd. 2014  42
Mohammad Farooq Textile Mills Ltd. 2015  42
Mohammad Farooq Textile Mills Ltd. 2016  42
Mohammad Farooq Textile Mills Ltd. 2017  42
Mubarak Textile Mills Ltd. 2012  32,079
Mubarak Textile Mills Ltd. 2013  30,874
Mubarak Textile Mills Ltd. 2014  29,751
Mubarak Textile Mills Ltd. 2015  28,700
Mubarak Textile Mills Ltd. 2016  27,717
Mubarak Textile Mills Ltd.
Mukhtar Textile Mills Ltd. 2012  62,331
Mukhtar Textile Mills Ltd. 2013  57,982
Mukhtar Textile Mills Ltd. 2014  54,064
Mukhtar Textile Mills Ltd. 2015  50,532
Mukhtar Textile Mills Ltd. 2016  47,348
Mukhtar Textile Mills Ltd. 2017  44,477
N.P. Spinning Mills Ltd. 2012  245,916
N.P. Spinning Mills Ltd. 2013  367,970
N.P. Spinning Mills Ltd. 2014  539,669
N.P. Spinning Mills Ltd. 2015  1,005,604
N.P. Spinning Mills Ltd. 2016  962,231
N.P. Spinning Mills Ltd. 2017  916,369
Nadeem Textile Mills Ltd. 2012  708,505
Nadeem Textile Mills Ltd. 2013  1,136,429
Nadeem Textile Mills Ltd. 2014  1,180,624
Nadeem Textile Mills Ltd. 2015  1,194,630
Nadeem Textile Mills Ltd. 2016  1,588,146
Nadeem Textile Mills Ltd. 2017  1,640,967
Nagina Cotton Mills Ltd. 2012  731,814
Nagina Cotton Mills Ltd. 2013  1,031,602
Nagina Cotton Mills Ltd. 2014  1,104,687
Nagina Cotton Mills Ltd. 2015  1,331,674
Nagina Cotton Mills Ltd. 2016  1,455,673
Nagina Cotton Mills Ltd. 2017  1,569,668
Nazir Cotton Mills Ltd. 2012  759
Nazir Cotton Mills Ltd. 2013  657
Nazir Cotton Mills Ltd. 2014  51,225
Nazir Cotton Mills Ltd. 2015  218,192
Nazir Cotton Mills Ltd. 2016  214,554
Nazir Cotton Mills Ltd. 2017  199,832
Nishat (Chunian) Ltd. 2012  7,958,060
Nishat (Chunian) Ltd. 2013  9,527,913
Nishat (Chunian) Ltd. 2014  11,392,124
Nishat (Chunian) Ltd. 2015  12,165,286
Nishat (Chunian) Ltd. 2016  12,908,715
Nishat (Chunian) Ltd. 2017  15,915,308
Nishat Mills Ltd. 2012  36,778,712
Nishat Mills Ltd. 2013  53,430,034
Nishat Mills Ltd. 2014  68,273,585
Nishat Mills Ltd. 2015  76,949,556
Nishat Mills Ltd. 2016  80,748,389
Nishat Mills Ltd. 2017  88,532,128
Olympia Spinning & Weaving Mills Ltd.2012  2,045,220
Olympia Spinning & Weaving Mills Ltd.2013  1,959,626
Olympia Spinning & Weaving Mills Ltd.2014  1,848,629
Olympia Spinning & Weaving Mills Ltd.2015  1,798,294
Olympia Spinning & Weaving Mills Ltd.2016  829,708
Olympia Spinning & Weaving Mills Ltd.2017  772,567
Paramount Spinning Mills Ltd. 2012  3,048,440
Paramount Spinning Mills Ltd. 2013  2,470,518
Paramount Spinning Mills Ltd. 2014  2,368,234
Paramount Spinning Mills Ltd. 2015  1,731,007
Paramount Spinning Mills Ltd. 2016  1,695,974
Paramount Spinning Mills Ltd. 2017  1,663,183
Premium Textile Mills Ltd. 2012  725,637
Premium Textile Mills Ltd. 2013  1,461,887
Premium Textile Mills Ltd. 2014  1,844,858
Premium Textile Mills Ltd. 2015  1,812,224
Premium Textile Mills Ltd. 2016  2,144,299
Premium Textile Mills Ltd. 2017  2,115,236
Prosperity Weaving Mills Ltd. 2012  876,475
Prosperity Weaving Mills Ltd. 2013  841,363
Prosperity Weaving Mills Ltd. 2014  1,411,353
Prosperity Weaving Mills Ltd. 2015  1,913,203
Prosperity Weaving Mills Ltd. 2016  1,763,030
Prosperity Weaving Mills Ltd.
Quetta Textile Mills Ltd. 2012  5,126,910
Quetta Textile Mills Ltd. 2013  5,097,275
Quetta Textile Mills Ltd. 2014  5,039,351
Quetta Textile Mills Ltd. 2015  6,070,378
Quetta Textile Mills Ltd. 2016  5,830,662
Quetta Textile Mills Ltd. 2017  5,574,165
Ravi Textile Mills Ltd. 2012  301,603
Ravi Textile Mills Ltd. 2013  281,190
Ravi Textile Mills Ltd. 2014  272,042
Ravi Textile Mills Ltd. 2015  253,226
Ravi Textile Mills Ltd. 2016  226,836
Ravi Textile Mills Ltd. 2017  206,822
Redco Textiles Ltd. 2012  973,696
Redco Textiles Ltd. 2013  929,476
Redco Textiles Ltd. 2014  987,423
Redco Textiles Ltd. 2015  1,117,298
Redco Textiles Ltd. 2016  1,086,410
Redco Textiles Ltd. 2017  1,086,410
Reliance Cotton Spinning Mills Ltd. 2012  1,308,105
Reliance Cotton Spinning Mills Ltd. 2013  1,649,182
Reliance Cotton Spinning Mills Ltd. 2014  2,027,971
Reliance Cotton Spinning Mills Ltd. 2015  2,120,354
Reliance Cotton Spinning Mills Ltd. 2016  2,140,362
Reliance Cotton Spinning Mills Ltd. 2017  2,154,720
Reliance Weaving Mills Ltd. 2012  2,929,117
Reliance Weaving Mills Ltd. 2013  3,832,800
Reliance Weaving Mills Ltd. 2014  4,969,282
Reliance Weaving Mills Ltd. 2015  6,274,770
Reliance Weaving Mills Ltd. 2016  6,033,796
Reliance Weaving Mills Ltd. 2017  6,306,354
Ruby Textile Mills Ltd. 2012  982,667
Ruby Textile Mills Ltd. 2013  1,129,116
Ruby Textile Mills Ltd. 2014  1,091,792
Ruby Textile Mills Ltd. 2015  1,043,660
Ruby Textile Mills Ltd. 2016  949,453
Ruby Textile Mills Ltd. 2017  909,971
Safa Textiles Ltd. 2012  93,794
Safa Textiles Ltd. 2013  132,010
Safa Textiles Ltd. 2014  144,219
Safa Textiles Ltd. 2015  148,647
Safa Textiles Ltd. 2016  135,333
Safa Textiles Ltd. 2017  124,707
Saif Textile Mills Ltd. 2012  2,700,763
Saif Textile Mills Ltd. 2013  2,790,314
Saif Textile Mills Ltd. 2014  3,504,392
Saif Textile Mills Ltd. 2015  3,716,417
Saif Textile Mills Ltd. 2016  4,629,796
Saif Textile Mills Ltd. 2017  4,520,939
Sajjad Textile Mills Ltd. 2012  390,407
Sajjad Textile Mills Ltd. 2013  452,377
Sajjad Textile Mills Ltd. 2014  442,096
Sajjad Textile Mills Ltd. 2015  477,527
Sajjad Textile Mills Ltd. 2016  304,270
Sajjad Textile Mills Ltd. 2017  196,907
Salfi Textile Mills Ltd. 2012  2,490,077
Salfi Textile Mills Ltd. 2013  2,362,633
Salfi Textile Mills Ltd. 2014  2,526,979
Salfi Textile Mills Ltd. 2015  3,364,129
Salfi Textile Mills Ltd. 2016  3,458,042
Salfi Textile Mills Ltd. 2017  3,390,097
Sally Textile Mills Ltd. 2012  995,680
Sally Textile Mills Ltd. 2013  1,050,086
Sally Textile Mills Ltd. 2014  1,141,213
Sally Textile Mills Ltd. 2015  1,211,632
Sally Textile Mills Ltd. 2016  1,041,827
Sally Textile Mills Ltd. 2017  996,093
Salman Noman Enterprises Ltd. 2012  753,127
Salman Noman Enterprises Ltd. 2013  806,851
Salman Noman Enterprises Ltd. 2014  795,767
Salman Noman Enterprises Ltd. 2015  834,261
Salman Noman Enterprises Ltd. 2016  803,101
Salman Noman Enterprises Ltd. 2017  777,529
Samin Textiles Ltd. 2012  1,009,880
Samin Textiles Ltd. 2013  1,788,431
Samin Textiles Ltd. 2014  1,324,257
Samin Textiles Ltd. 2015  895,955
Samin Textiles Ltd. 2016  964,603
Samin Textiles Ltd. 2017  896,493
Sana Industries Ltd. 2012  197,232
Sana Industries Ltd. 2013  244,336
Sana Industries Ltd. 2014  340,566
Sana Industries Ltd. 2015  389,989
Sana Industries Ltd. 2016  496,394
Sana Industries Ltd. 2017  632,332
Sapphire Fibres Ltd. 2012  8,466,176
Sapphire Fibres Ltd. 2013  10,567,747
Sapphire Fibres Ltd. 2014  12,919,464
Sapphire Fibres Ltd. 2015  14,737,898
Sapphire Fibres Ltd. 2016  17,099,422
Sapphire Fibres Ltd. 2017  18,546,492
Sapphire Textile Mills Ltd. 2012  7,654,401
Sapphire Textile Mills Ltd. 2013  9,638,413
Sapphire Textile Mills Ltd. 2014  13,726,530
Sapphire Textile Mills Ltd. 2015  18,880,695
Sapphire Textile Mills Ltd. 2016  20,217,498
Sapphire Textile Mills Ltd. 2017  28,501,663
Sargodha Spinning Mills Ltd. 2012  1,049,349
Sargodha Spinning Mills Ltd. 2013  1,012,637
Sargodha Spinning Mills Ltd. 2014  1,139,911
Sargodha Spinning Mills Ltd. 2015  1,105,052
Sargodha Spinning Mills Ltd. 2016  1,136,145
Sargodha Spinning Mills Ltd. 2017  1,189
Saritow Spinning Mills Ltd. 2012  1,020,467
Saritow Spinning Mills Ltd. 2013  1,090,612
Saritow Spinning Mills Ltd. 2014  1,467,467
Saritow Spinning Mills Ltd. 2015  1,452,964
Saritow Spinning Mills Ltd. 2016  1,381,969
Saritow Spinning Mills Ltd.
Service Fabrics Ltd. 2012  0
Service Fabrics Ltd. 2013  0
Service Fabrics Ltd. 2014  0
Service Fabrics Ltd. 2015  0
Service Fabrics Ltd. 2016  16,629
Service Fabrics Ltd. 2017  16,629
Service Industries Textiles Ltd. 2012  382,603
Service Industries Textiles Ltd. 2013  369,958
Service Industries Textiles Ltd. 2014  519,497
Service Industries Textiles Ltd. 2015  514,910
Service Industries Textiles Ltd. 2016  509,862
Service Industries Textiles Ltd. 2017  495,100
Shadab Textile Mills Ltd. 2012  273,718
Shadab Textile Mills Ltd. 2013  340,451
Shadab Textile Mills Ltd. 2014  392,837
Shadab Textile Mills Ltd. 2015  398,633
Shadab Textile Mills Ltd. 2016  383,957
Shadab Textile Mills Ltd. 2017  360,295
Shadman Cotton Mills Ltd. 2012  1,505,448
Shadman Cotton Mills Ltd. 2013  1,423,616
Shadman Cotton Mills Ltd. 2014  1,399,924
Shadman Cotton Mills Ltd. 2015  1,353,451
Shadman Cotton Mills Ltd. 2016  1,295,353
Shadman Cotton Mills Ltd. 2017  1,265,607
Shahtaj Textile Ltd. 2012  912,737
Shahtaj Textile Ltd. 2013  1,023,545
Shahtaj Textile Ltd. 2014  1,015,456
Shahtaj Textile Ltd. 2015  887,595
Shahtaj Textile Ltd. 2016  829,531
Shahtaj Textile Ltd. 2017  1,045,706
Shahzad Textile Mills Ltd. 2012  1,501,466
Shahzad Textile Mills Ltd. 2013  1,819,623
Shahzad Textile Mills Ltd. 2014  2,001,494
Shahzad Textile Mills Ltd. 2015  1,976,365
Shahzad Textile Mills Ltd. 2016  1,934,060
Shahzad Textile Mills Ltd.
Shams Textile Mills Ltd. 2012  789,821
Shams Textile Mills Ltd. 2013  854,865
Shams Textile Mills Ltd. 2014  1,125,887
Shams Textile Mills Ltd. 2015  1,045,478
Shams Textile Mills Ltd. 2016  997,408
Shams Textile Mills Ltd. 2017  932,604
Sunrays Textile Mills Ltd. 2012  948,196
Sunrays Textile Mills Ltd. 2013  1,171,637
Sunrays Textile Mills Ltd. 2014  1,125,892
Sunrays Textile Mills Ltd. 2015  1,081,821
Sunrays Textile Mills Ltd. 2016  1,177,636
Sunrays Textile Mills Ltd.
Suraj Cotton Mills Ltd. 2012  1,882,264
Suraj Cotton Mills Ltd. 2013  2,009,024
Suraj Cotton Mills Ltd. 2014  2,102,312
Suraj Cotton Mills Ltd. 2015  2,090,142
Suraj Cotton Mills Ltd. 2016  2,587,203
Suraj Cotton Mills Ltd. 2017  5,122,409
Taha Spinning Mills Ltd. 2012  120,859
Taha Spinning Mills Ltd. 2013  943
Taha Spinning Mills Ltd. 2014  25
Taha Spinning Mills Ltd. 2015  25
Taha Spinning Mills Ltd. 2016  25
Taha Spinning Mills Ltd. 2017  25
Tata Textile Mills Ltd. 2012  2,410,051
Tata Textile Mills Ltd. 2013  2,462,592
Tata Textile Mills Ltd. 2014  2,564,091
Tata Textile Mills Ltd. 2015  2,292,954
Tata Textile Mills Ltd. 2016  2,895,173
Tata Textile Mills Ltd. 2017  2,948,160
The Crescent Textile Mills Ltd. 2012  6,598,392
The Crescent Textile Mills Ltd. 2013  7,439,290
The Crescent Textile Mills Ltd. 2014  7,038,418
The Crescent Textile Mills Ltd. 2015  7,026,385
The Crescent Textile Mills Ltd. 2016  7,951,832
The Crescent Textile Mills Ltd. 2017  11,670,448
Towellers Ltd. 2012  1,344,957
Towellers Ltd. 2013  1,679,541
Towellers Ltd. 2014  534,493
Towellers Ltd. 2015  1,022,667
Towellers Ltd. 2016  1,044,384
Towellers Ltd. 2017  1,007,721
Yousaf Weaving Mills Ltd. 2012  783,503
Yousaf Weaving Mills Ltd. 2013  825,804
Yousaf Weaving Mills Ltd. 2014  763,807
Yousaf Weaving Mills Ltd. 2015  714,787
Yousaf Weaving Mills Ltd. 2016  666,885
Yousaf Weaving Mills Ltd. 2017  624,623
Zahidjee Textile Mills Ltd. 2012  1,842,239
Zahidjee Textile Mills Ltd. 2013  1,955,279
Zahidjee Textile Mills Ltd. 2014  3,873,147
Zahidjee Textile Mills Ltd. 2015  4,155,443
Zahidjee Textile Mills Ltd. 2016  5,101,561
Zahidjee Textile Mills Ltd.
Zephyr Textiles Ltd. 2012  1,750,746
Zephyr Textiles Ltd. 2013  2,075,685
Zephyr Textiles Ltd. 2014  1,934,948
Zephyr Textiles Ltd. 2015  1,854,956
Zephyr Textiles Ltd. 2016  1,805,338
Zephyr Textiles Ltd. 2017  2,024,519
Made-up textile articles - Overall 2012  26,926,947
Made-up textile articles - Overall 2013  26,441,485
Made-up textile articles - Overall 2014  8,653,190
Made-up textile articles - Overall 2015  9,546,925
Made-up textile articles - Overall 2016  12,611,762
Made-up textile articles - Overall 2017  16,726,801
2012 
Aruj Industries (Formerly Aruj Garment 166,305
2013 
Aruj Industries (Formerly Aruj Garment 191,196
2014 
Aruj Industries (Formerly Aruj Garment 199,476
2015 
Aruj Industries (Formerly Aruj Garment 215,976
2016 
Aruj Industries (Formerly Aruj Garment 221,852
2017 
Aruj Industries (Formerly Aruj Garment 339,316
Fateh Sports Wear Ltd. 2012  17,904
Fateh Sports Wear Ltd. 2013  16,867
Fateh Sports Wear Ltd. 2014  16,003
Fateh Sports Wear Ltd. 2015  15,160
Fateh Sports Wear Ltd. 2016  14,402
Fateh Sports Wear Ltd. 2017  13,721
Gul Ahmed Textile Mills Ltd. 2012  6,919,602
Gul Ahmed Textile Mills Ltd. 2013  7,224,853
Gul Ahmed Textile Mills Ltd. 2014  8,334,862
Gul Ahmed Textile Mills Ltd. 2015  9,174,601
Gul Ahmed Textile Mills Ltd. 2016  12,271,052
Gul Ahmed Textile Mills Ltd. 2017  16,313,377
International Knitwear Ltd. 2012  53,720
International Knitwear Ltd. 2013  37,566
International Knitwear Ltd. 2014  25,934
International Knitwear Ltd. 2015  64,273
International Knitwear Ltd. 2016  104,456
International Knitwear Ltd. 2017  60,387
Other textiles n.e.s. - Overall 2012  43,869,045
Other textiles n.e.s. - Overall 2013  47,730,147
Other textiles n.e.s. - Overall 2014  47,209,659
Other textiles n.e.s. - Overall 2015  48,538,606
Other textiles n.e.s. - Overall 2016  50,163,608
Other textiles n.e.s. - Overall 2017  40,918,733
Al-Abid Silk Mills Ltd. 2012  5,805,926
Al-Abid Silk Mills Ltd. 2013  5,263,876
Al-Abid Silk Mills Ltd. 2014  4,803,718
Al-Abid Silk Mills Ltd. 2015  4,376,660
Al-Abid Silk Mills Ltd. 2016  3,998,734
Al-Abid Silk Mills Ltd. 2017  3,660,656
Bannu Woollen Mills Ltd. 2012  1,025,078
Bannu Woollen Mills Ltd. 2013  1,111,966
Bannu Woollen Mills Ltd. 2014  1,228,315
Bannu Woollen Mills Ltd. 2015  1,229,960
Bannu Woollen Mills Ltd. 2016  1,512,569
Bannu Woollen Mills Ltd.
Crescent Jute Products Ltd. 2012  321,070
Crescent Jute Products Ltd. 2013  309,703
Crescent Jute Products Ltd. 2014  354,917
Crescent Jute Products Ltd. 2015  326,386
Crescent Jute Products Ltd. 2016  4,505
Crescent Jute Products Ltd. 2017  4,008
Ibrahim Fibres Ltd. 2012  32,014,498
Ibrahim Fibres Ltd. 2013  36,491,517
Ibrahim Fibres Ltd. 2014  36,168,004
Ibrahim Fibres Ltd. 2015  36,822,082
Ibrahim Fibres Ltd. 2016  38,579,495
Ibrahim Fibres Ltd. 2017  28,609,543
Noor Silk Mills Ltd. 2012  959
Noor Silk Mills Ltd. 2013  1,605
Noor Silk Mills Ltd. 2014  1,602
Noor Silk Mills Ltd. 2015  1,599
Noor Silk Mills Ltd. 2016  1,599
Noor Silk Mills Ltd. 2017  1,599
Pakistan Synthetics Ltd. 2012  1,187,985
Pakistan Synthetics Ltd. 2013  1,076,885
Pakistan Synthetics Ltd. 2014  1,132,306
Pakistan Synthetics Ltd. 2015  1,261,715
Pakistan Synthetics Ltd. 2016  1,713,215
Pakistan Synthetics Ltd. 2017  1,566,730
Rupali Polyester Ltd. 2012  1,542,894
Rupali Polyester Ltd. 2013  1,582,291
Rupali Polyester Ltd. 2014  1,634,763
Rupali Polyester Ltd. 2015  2,059,219
Rupali Polyester Ltd. 2016  2,042,330
Rupali Polyester Ltd. 2017  3,375,749
S.G. Allied Businesses Ltd. (Formerly: 2012  638,246
S.G. Allied Businesses Ltd. (Formerly: 2013  567,401
S.G. Allied Businesses Ltd. (Formerly: 2014  522,918
S.G. Allied Businesses Ltd. (Formerly: 2015  625,020
S.G. Allied Businesses Ltd. (Formerly: 2016  49,576
S.G. Allied Businesses Ltd. (Formerly: 2017  14,267
Suhail Jute Mills Ltd. 2012  914,707
Suhail Jute Mills Ltd. 2013  903,013
Suhail Jute Mills Ltd. 2014  896,899
Suhail Jute Mills Ltd. 2015  891,275
Suhail Jute Mills Ltd. 2016  885,832
Suhail Jute Mills Ltd. 2017  885,832
The National Silk & Rayon Mills Ltd. 2012  326,735
The National Silk & Rayon Mills Ltd. 2013  331,780
The National Silk & Rayon Mills Ltd. 2014  366,456
The National Silk & Rayon Mills Ltd. 2015  414,849
The National Silk & Rayon Mills Ltd. 2016  737,457
The National Silk & Rayon Mills Ltd. 2017  736,613
Tri-Star Polyester Ltd. 2012  -
Tri-Star Polyester Ltd. 2013  -
Tri-Star Polyester Ltd. 2014  -
Tri-Star Polyester Ltd. 2015  430,080
Tri-Star Polyester Ltd. 2016  538,535
Tri-Star Polyester Ltd. 2017  570,360
Sugar - Overall 2012  75,246,814
Sugar - Overall 2013  83,443,670
Sugar - Overall 2014  104,825,595
Sugar - Overall 2015  109,233,169
Sugar - Overall 2016  129,934,144
Sugar - Overall 2017  125,019,282
2012 
Abdullah Shah Ghazi Sugar Mills Ltd.(Al-Asif 1,833,571
2013 
Abdullah Shah Ghazi Sugar Mills Ltd.(Al-Asif 1,817,047
2014 
Abdullah Shah Ghazi Sugar Mills Ltd.(Al-Asif 1,906,315
2015 
Abdullah Shah Ghazi Sugar Mills Ltd.(Al-Asif 1,906,315
2016 
Abdullah Shah Ghazi Sugar Mills Ltd.(Al-Asif 2,640,304
2017 
Abdullah Shah Ghazi Sugar Mills Ltd.(Al-Asif 2,607,698
Adam Sugar Mills Ltd. 2012  1,164,168
Adam Sugar Mills Ltd. 2013  1,408,522
Adam Sugar Mills Ltd. 2014  1,532,006
Adam Sugar Mills Ltd. 2015  1,483,434
Adam Sugar Mills Ltd. 2016  1,531,224
Adam Sugar Mills Ltd. 2017  1,580,858
Al-Abbas Sugar Mills Ltd. 2012  2,112,524
Al-Abbas Sugar Mills Ltd. 2013  2,234,896
Al-Abbas Sugar Mills Ltd. 2014  2,138,108
Al-Abbas Sugar Mills Ltd. 2015  1,940,022
Al-Abbas Sugar Mills Ltd. 2016  1,896,797
Al-Abbas Sugar Mills Ltd. 2017  2,307,957
Al-Noor Sugar Mills Ltd. 2012  2,896,937
Al-Noor Sugar Mills Ltd. 2013  3,703,148
Al-Noor Sugar Mills Ltd. 2014  4,004,305
Al-Noor Sugar Mills Ltd. 2015  3,909,418
Al-Noor Sugar Mills Ltd. 2016  4,385,955
Al-Noor Sugar Mills Ltd. 2017  4,686,506
Ansari Sugar Mills Ltd. 2012  2,208,049
Ansari Sugar Mills Ltd. 2013  3,362,336
Ansari Sugar Mills Ltd. 2014  3,441,037
Ansari Sugar Mills Ltd. 2015  3,494,684
Ansari Sugar Mills Ltd. 2016  4,678,012
Ansari Sugar Mills Ltd. 2017  4,620,194
Baba Farid Sugar Mills Ltd. 2012  1,898,864
Baba Farid Sugar Mills Ltd. 2013  1,952,254
Baba Farid Sugar Mills Ltd. 2014  2,083,260
Baba Farid Sugar Mills Ltd. 2015  2,038,366
Baba Farid Sugar Mills Ltd. 2016  2,476,571
Baba Farid Sugar Mills Ltd. 2017  2,518,957
Chashma Sugar Mills Ltd. 2012  3,171,414
Chashma Sugar Mills Ltd. 2013  5,014,393
Chashma Sugar Mills Ltd. 2014  6,372,848
Chashma Sugar Mills Ltd. 2015  6,770,010
Chashma Sugar Mills Ltd. 2016  8,174,002
Chashma Sugar Mills Ltd. 2017  7,803,495
Dewan Sugar Mills Ltd. 2012  2,970,298
Dewan Sugar Mills Ltd. 2013  3,483,490
Dewan Sugar Mills Ltd. 2014  3,323,748
Dewan Sugar Mills Ltd. 2015  3,255,983
Dewan Sugar Mills Ltd. 2016  3,831,112
Dewan Sugar Mills Ltd. 2017  3,572,615
Faran Sugar Mills Ltd. 2012  1,437,826
Faran Sugar Mills Ltd. 2013  1,554,215
Faran Sugar Mills Ltd. 2014  1,598,307
Faran Sugar Mills Ltd. 2015  1,918,536
Faran Sugar Mills Ltd. 2016  2,305,884
Faran Sugar Mills Ltd. 2017  2,541,304
Habib - ADM Ltd.( Habib Arkady LTD.) 2012  363,572
Habib - ADM Ltd.( Habib Arkady LTD.) 2013  345,928
Habib - ADM Ltd.( Habib Arkady LTD.) 2014  354,462
Habib - ADM Ltd.( Habib Arkady LTD.) 2015  331,446
Habib - ADM Ltd.( Habib Arkady LTD.) 2016  313,224
Habib - ADM Ltd.( Habib Arkady LTD.) 2017  301,039
Habib Sugar Mills Ltd. 2012  2,780,309
Habib Sugar Mills Ltd. 2013  1,965,560
Habib Sugar Mills Ltd. 2014  2,813,542
Habib Sugar Mills Ltd. 2015  3,261,091
Habib Sugar Mills Ltd. 2016  4,195,992
Habib Sugar Mills Ltd. 2017  5,121,064
Haseeb Waqas Sugar Mills Ltd. 2012  2,597,230
Haseeb Waqas Sugar Mills Ltd. 2013  2,523,977
Haseeb Waqas Sugar Mills Ltd. 2014  3,584,792
Haseeb Waqas Sugar Mills Ltd. 2015  3,708,763
Haseeb Waqas Sugar Mills Ltd. 2016  3,752,236
Haseeb Waqas Sugar Mills Ltd. 2017  3,686,152
Husein Sugar Mills Ltd. 2012  1,131,438
Husein Sugar Mills Ltd. 2013  1,181,505
Husein Sugar Mills Ltd. 2014  2,604,137
Husein Sugar Mills Ltd. 2015  2,631,575
Husein Sugar Mills Ltd. 2016  2,567,860
Husein Sugar Mills Ltd. 2017  2,998,525
Imperial Sugar Ltd. 2012  3,380,898
Imperial Sugar Ltd. 2013  3,111,713
Imperial Sugar Ltd. 2014  3,374,305
Imperial Sugar Ltd. 2015  3,286,843
Imperial Sugar Ltd. 2016  15,249,900
Imperial Sugar Ltd.
JDW Sugar Mills Ltd. 2012  13,478,754
JDW Sugar Mills Ltd. 2013  15,116,497
JDW Sugar Mills Ltd. 2014  22,959,765
JDW Sugar Mills Ltd. 2015  25,687,054
JDW Sugar Mills Ltd. 2016  25,615,555
JDW Sugar Mills Ltd. 2017  27,616,114
Jauharabad Sugar Mills Limtied 2012  2,451,256
Jauharabad Sugar Mills Limtied 2013  2,245,685
Jauharabad Sugar Mills Limtied 2014  2,291,818
Jauharabad Sugar Mills Limtied 2015  2,198,258
Jauharabad Sugar Mills Limtied 2016  2,786,497
Jauharabad Sugar Mills Limtied 2017  3,083,362
Khairpur Sugar Mills Ltd. 2012  1,447,130
Khairpur Sugar Mills Ltd. 2013  1,521,658
Khairpur Sugar Mills Ltd. 2014  1,495,660
Khairpur Sugar Mills Ltd. 2015  1,514,372
Khairpur Sugar Mills Ltd. 2016  1,437,656
Khairpur Sugar Mills Ltd. 2017  1,605,238
Mehran Sugar Mills Ltd. 2012  1,770,154
Mehran Sugar Mills Ltd. 2013  2,017,421
Mehran Sugar Mills Ltd. 2014  2,144,328
Mehran Sugar Mills Ltd. 2015  2,302,495
Mehran Sugar Mills Ltd. 2016  2,719,341
Mehran Sugar Mills Ltd. 2017  3,166,922
Mirpurkhas Sugar Mills Ltd. 2012  1,640,534
Mirpurkhas Sugar Mills Ltd. 2013  1,787,325
Mirpurkhas Sugar Mills Ltd. 2014  2,178,662
Mirpurkhas Sugar Mills Ltd. 2015  2,347,034
Mirpurkhas Sugar Mills Ltd. 2016  2,789,569
Mirpurkhas Sugar Mills Ltd. 2017  3,248,096
Mirza Sugar Mills Ltd. 2012  175,726
Mirza Sugar Mills Ltd. 2013  159,149
Mirza Sugar Mills Ltd. 2014  143,304
Mirza Sugar Mills Ltd. 2015  130,657
Mirza Sugar Mills Ltd. 2016  130,657
Mirza Sugar Mills Ltd. 2017  130,657
Noon Sugar Mills Ltd. 2012  1,196,653
Noon Sugar Mills Ltd. 2013  1,116,631
Noon Sugar Mills Ltd. 2014  1,028,024
Noon Sugar Mills Ltd. 2015  945,685
Noon Sugar Mills Ltd. 2016  1,020,371
Noon Sugar Mills Ltd. 2017  1,137,085
Sakrand Sugar Mills Ltd. 2012  1,743,421
Sakrand Sugar Mills Ltd. 2013  1,682,660
Sakrand Sugar Mills Ltd. 2014  2,720,139
Sakrand Sugar Mills Ltd. 2015  2,612,140
Sakrand Sugar Mills Ltd. 2016  2,508,119
Sakrand Sugar Mills Ltd. 2017  3,116,576
Sanghar Sugar Mills Ltd. 2012  783,485
Sanghar Sugar Mills Ltd. 2013  774,985
Sanghar Sugar Mills Ltd. 2014  1,156,323
Sanghar Sugar Mills Ltd. 2015  1,211,847
Sanghar Sugar Mills Ltd. 2016  1,509,700
Sanghar Sugar Mills Ltd. 2017  1,784,469
Shahmurad Sugar Mills Ltd. 2012  2,158,682
Shahmurad Sugar Mills Ltd. 2013  2,155,790
Shahmurad Sugar Mills Ltd. 2014  2,438,420
Shahmurad Sugar Mills Ltd. 2015  2,433,518
Shahmurad Sugar Mills Ltd. 2016  2,548,790
Shahmurad Sugar Mills Ltd. 2017  3,139,984
Shahtaj Sugar Mills Ltd. 2012  539,793
Shahtaj Sugar Mills Ltd. 2013  809,458
Shahtaj Sugar Mills Ltd. 2014  832,118
Shahtaj Sugar Mills Ltd. 2015  872,649
Shahtaj Sugar Mills Ltd. 2016  960,739
Shahtaj Sugar Mills Ltd. 2017  1,679,351
Shakarganj Limited 2012  7,219,798
Shakarganj Limited 2013  7,400,733
Shakarganj Limited 2014  10,909,608
Shakarganj Limited 2015  10,561,128
Shakarganj Limited 2016  10,025,793
Shakarganj Limited 2017  9,670,820
Sindh Abadgar'S Sugar Mills Ltd. 2012  996,993
Sindh Abadgar'S Sugar Mills Ltd. 2013  1,498,839
Sindh Abadgar'S Sugar Mills Ltd. 2014  1,459,806
Sindh Abadgar'S Sugar Mills Ltd. 2015  1,354,715
Sindh Abadgar'S Sugar Mills Ltd. 2016  2,013,366
Sindh Abadgar'S Sugar Mills Ltd. 2017  1,934,020
Tandlianwala Sugar Mills Ltd. 2012  6,397,153
Tandlianwala Sugar Mills Ltd. 2013  7,820,956
Tandlianwala Sugar Mills Ltd. 2014  9,946,438
Tandlianwala Sugar Mills Ltd. 2015  11,060,284
Tandlianwala Sugar Mills Ltd. 2016  11,276,110
Tandlianwala Sugar Mills Ltd. 2017  13,919,907
The Premier Sugar Mills & Distillery 2012  1,148,938
The Premier Sugar Mills & Distillery 2013  1,175,597
The Premier Sugar Mills & Distillery 2014  1,601,219
The Premier Sugar Mills & Distillery 2015  1,497,519
The Premier Sugar Mills & Distillery 2016  1,328,521
The Premier Sugar Mills & Distillery 2017  1,493,750
The Thal Industries Corporation Ltd. 2012  1,815,327
The Thal Industries Corporation Ltd. 2013  2,456,173
The Thal Industries Corporation Ltd. 2014  2,348,420
The Thal Industries Corporation Ltd. 2015  2,526,958
The Thal Industries Corporation Ltd. 2016  3,223,917
The Thal Industries Corporation Ltd. 2017  3,940,384
Food Sector
Food Sector
Food Sector
Food Sector
Food Sector
Food Sector
Current Assets
Current Assets FY 17
Current Assets
Current Assets 33.6837.41
Current Assets
Current Assets
20 10.06 11.23
10
0
Ratio Analysis
Ratio Analysis FY 17
Ratio Analysis
Ratio Analysis
Ratio Analysis FY 16 300250
Ratio Analysis 266.91
22.1221.83
Other food products n.e.s - Overall 2012  72,282,877
Other food products n.e.s - Overall 2013  78,443,173
Other food products n.e.s - Overall 2014  70,105,292
Other food products n.e.s - Overall 2015  72,654,081
Other food products n.e.s - Overall 2016  85,436,013
Other food products n.e.s - Overall 2017  95,298,292
Al-Shaheer Corporation 2015  -
Al-Shaheer Corporation 2016  2,783,266
Al-Shaheer Corporation
Al-Shaheer Corporation 2017  3,624,557
Al-Shaheer Corporation
Al-Shaheer Corporation
Clover Pakistan Ltd. 2012  8,319
Clover Pakistan Ltd. 2013  3,960
Clover Pakistan Ltd. 2014  569
Clover Pakistan Ltd. 2015  146
Clover Pakistan Ltd. 2016  51
Clover Pakistan Ltd. 2017  10
Engro Food Ltd. 2012  12,741,150
Engro Food Ltd. 2013  16,091,789
Engro Food Ltd. 2014  16,214,162
Engro Food Ltd. 2015  15,230,354
Engro Food Ltd. 2016  14,246,416
Engro Food Ltd. 2017  13,686,609
2012 
Fauji Foods Ltd. (Formerly Noon Pakistan) 638,088
2013 
Fauji Foods Ltd. (Formerly Noon Pakistan) 647,767
2014 
Fauji Foods Ltd. (Formerly Noon Pakistan) 581,218
2015 
Fauji Foods Ltd. (Formerly Noon Pakistan) 1,041,410
2016 
Fauji Foods Ltd. (Formerly Noon Pakistan) 5,571,678
2017 
Fauji Foods Ltd. (Formerly Noon Pakistan) 7,901,844
Ismail Industries Ltd. 2012  3,806,840
Ismail Industries Ltd. 2013  4,186,649
Ismail Industries Ltd. 2014  5,210,975
Ismail Industries Ltd. 2015  7,598,116
Ismail Industries Ltd. 2016  12,560,289
Ismail Industries Ltd. 2017  14,730,021
Mitchell's Fruit Farms Ltd. 2012  375,503
Mitchell's Fruit Farms Ltd. 2013  404,567
Mitchell's Fruit Farms Ltd. 2014  698,362
Mitchell's Fruit Farms Ltd. 2015  709,345
Mitchell's Fruit Farms Ltd. 2016  681,248
Mitchell's Fruit Farms Ltd. 2017  703,413
Morafco Industries Ltd. 2012  1,236
Morafco Industries Ltd. 2013  1,113
Morafco Industries Ltd. 2014  1,002
Morafco Industries Ltd. 2015  900
Morafco Industries Ltd. 2016  573
Morafco Industries Ltd. 2017  516
Murree Brewery Co. Ltd. 2012  3,807,370
Murree Brewery Co. Ltd. 2013  3,906,712
Murree Brewery Co. Ltd. 2014  3,994,797
Murree Brewery Co. Ltd. 2015  4,199,163
Murree Brewery Co. Ltd. 2016  4,583,668
Murree Brewery Co. Ltd. 2017  5,574,830
National Foods Ltd. 2012  957,342
National Foods Ltd. 2013  1,083,739
National Foods Ltd. 2014  1,298,407
National Foods Ltd. 2015  1,592,292
National Foods Ltd. 2016  2,089,384
National Foods Ltd. 2017  3,822,331
Nestle Pakistan Ltd. 2012  34,030,601
Nestle Pakistan Ltd. 2013  34,353,038
Nestle Pakistan Ltd. 2014  33,324,915
Nestle Pakistan Ltd. 2015  31,237,866
Nestle Pakistan Ltd. 2016  31,213,949
Nestle Pakistan Ltd. 2017  33,221,130
Punjab Oil Mills Ltd. 2012  418,018
Punjab Oil Mills Ltd. 2013  404,510
Punjab Oil Mills Ltd. 2014  389,332
Punjab Oil Mills Ltd. 2015  396,896
Punjab Oil Mills Ltd. 2016  433,831
Punjab Oil Mills Ltd. 2017  675,292
Quice Food Industries Ltd. 2012  61,406
Quice Food Industries Ltd. 2013  134,207
Quice Food Industries Ltd. 2014  140,468
Quice Food Industries Ltd. 2015  362,663
Quice Food Industries Ltd. 2016  364,879
Quice Food Industries Ltd. 2017  404,081
Rafhan Maize Products Co. Ltd. 2012  5,136,789
Rafhan Maize Products Co. Ltd. 2013  5,177,589
Rafhan Maize Products Co. Ltd. 2014  5,177,006
Rafhan Maize Products Co. Ltd. 2015  6,412,256
Rafhan Maize Products Co. Ltd. 2016  7,057,662
Rafhan Maize Products Co. Ltd. 2017  7,215,901
S.S. Oil Mills Ltd. 2012  328,400
S.S. Oil Mills Ltd. 2013  335,344
S.S. Oil Mills Ltd. 2014  315,022
S.S. Oil Mills Ltd. 2015  507,696
S.S. Oil Mills Ltd. 2016  474,334
S.S. Oil Mills Ltd. 2017  465,935
Shezan International Ltd. 2012  448,348
Shezan International Ltd. 2013  769,061
Shezan International Ltd. 2014  853,797
Shezan International Ltd. 2015  1,205,253
Shezan International Ltd. 2016  1,193,385
Shezan International Ltd. 2017  1,184,006
Unilever Pakistan Foods Ltd. 2012  756,907
Unilever Pakistan Foods Ltd. 2013  1,121,314
Unilever Pakistan Foods Ltd. 2014  1,905,260
Unilever Pakistan Foods Ltd. 2015  2,159,725
Unilever Pakistan Foods Ltd. 2016  2,181,400
Unilever Pakistan Foods Ltd. 2017  2,087,816
C ERFORMANCE AT A
C
C
C
C
C
A
A
A
A
A
A
Profit before taxation moved from Rs 75.31 billion to Rs 81.00 billion i.e. registering an increase of Rs
Profit before taxation moved from Rs 75.31 billion to Rs 81.00 billion i.e. registering an increase of Rs
Profit before taxation moved from Rs 75.31 billion to Rs 81.00 billion i.e. registering an increase of Rs
Profit before taxation moved from Rs 75.31 billion to Rs 81.00 billion i.e. registering an increase of Rs
Profit before taxation moved from Rs 75.31 billion to Rs 81.00 billion i.e. registering an increase of Rs
Profit before taxation moved from Rs 75.31 billion to Rs 81.00 billion i.e. registering an increase of Rs
Chemicals, Chemical Products and Pharma. 447,541,803
Chemicals, Chemical Products and 2012 
Chemicals, Chemical Products and 2013  474,247,571
Chemicals, Chemical Products and 2014  398,954,335
Chemicals, Chemical Products and 2015  443,780,168
Chemicals, Chemical Products and Pharma. - Overall
Abbott Laboratories (Pakistan) Ltd. 2012  2,742,498
Abbott Laboratories (Pakistan) Ltd. 2013  3,269,414
Abbott Laboratories (Pakistan) Ltd. 2014  3,446,467
Abbott Laboratories (Pakistan) Ltd. 2015  4,108,183
Abbott Laboratories (Pakistan) Ltd. 2016  4,523,033
Abbott Laboratories (Pakistan) Ltd. 2017  5,492,322
Agritech Ltd. 2012  39,863,115
Agritech Ltd. 2013  38,614,519
Agritech Ltd. 2014  45,618,428
Agritech Ltd. 2015  44,557,423
Agritech Ltd. 2016  43,415,061
Agritech Ltd. 2017  43,415,061
Akzo Nobel Pakistan Ltd. 2013  1,573,918
Akzo Nobel Pakistan Ltd. 2014  1,538,314
Akzo Nobel Pakistan Ltd. 2015  1,537,520
Akzo Nobel Pakistan Ltd. 2016  2,068,270
Akzo Nobel Pakistan Ltd.
Akzo Nobel Pakistan Ltd.
2012 
Archroma Pakistan Ltd. (Formerly Clariant 1,210,643
2013 
Archroma Pakistan Ltd. (Formerly Clariant 941,608
2014 
Archroma Pakistan Ltd. (Formerly Clariant 1,049,485
2015 
Archroma Pakistan Ltd. (Formerly Clariant 1,955,567
2016 
Archroma Pakistan Ltd. (Formerly Clariant 1,826,482
2017 
Archroma Pakistan Ltd. (Formerly Clariant 1,755,518
Bawany Air Products Ltd. 2012  196,055
Bawany Air Products Ltd. 2013  190,035
Bawany Air Products Ltd. 2014  181,384
Bawany Air Products Ltd. 2015  174,683
Bawany Air Products Ltd. 2016  173,449
Bawany Air Products Ltd.
Berger Paints Pakistan Ltd. 2012  906,266
Berger Paints Pakistan Ltd. 2013  851,824
Berger Paints Pakistan Ltd. 2014  842,260
Berger Paints Pakistan Ltd. 2015  1,197,781
Berger Paints Pakistan Ltd. 2016  1,208,391
Berger Paints Pakistan Ltd. 2017  1,337,479
Biafo Industries Ltd. 2012  259,994
Biafo Industries Ltd. 2013  258,898
Biafo Industries Ltd. 2014  285,340
Biafo Industries Ltd. 2015  557,950
Biafo Industries Ltd. 2016  568,524
Biafo Industries Ltd. 2017  570,564
Buxly Paints Ltd. 2012  2,920
Buxly Paints Ltd. 2013  8,028
Buxly Paints Ltd. 2014  68,953
Buxly Paints Ltd. 2015  69,023
Buxly Paints Ltd. 2016  68,996
Buxly Paints Ltd. 2017  68,302
Colgate-Palmolive (Pakistan) Ltd. 2012  2,889,630
Colgate-Palmolive (Pakistan) Ltd. 2013  3,217,147
Colgate-Palmolive (Pakistan) Ltd. 2014  3,180,939
Colgate-Palmolive (Pakistan) Ltd. 2015  2,976,993
Colgate-Palmolive (Pakistan) Ltd. 2016  2,824,619
Colgate-Palmolive (Pakistan) Ltd. 2017  2,816,541
Data Agro Ltd. 2012  78,172
Data Agro Ltd. 2013  70,854
Data Agro Ltd. 2014  64,435
Data Agro Ltd. 2015  59,300
Data Agro Ltd. 2016  87,581
Data Agro Ltd. 2017  83,023
Descon Oxychem Ltd. 2012  2,529,714
Descon Oxychem Ltd. 2013  2,300,527
Descon Oxychem Ltd. 2014  2,178,435
Descon Oxychem Ltd. 2015  2,015,524
Descon Oxychem Ltd. 2016  1,835,460
Descon Oxychem Ltd. 2017  1,624,889
Dewan Salman Fibre Ltd. 2012  8,418,451
Dewan Salman Fibre Ltd. 2013  7,700,039
Dewan Salman Fibre Ltd. 2014  6,809,653
Dewan Salman Fibre Ltd. 2015  6,207,078
Dewan Salman Fibre Ltd. 2016  5,676,931
Dewan Salman Fibre Ltd. 2017  8,428,946
Dynea Pakistan Ltd. 2012  171,845
Dynea Pakistan Ltd. 2013  172,085
Dynea Pakistan Ltd. 2014  395,192
Dynea Pakistan Ltd. 2015  322,390
Dynea Pakistan Ltd. 2016  252,062
Dynea Pakistan Ltd. 2017  276,307
Engro Fertilizers Ltd. 2013  -
Engro Fertilizers Ltd. 2014  75,175,084
Engro Fertilizers Ltd. 2015  76,893,934
Engro Fertilizers Ltd. 2016  74,739,509
Engro Fertilizers Ltd.
Engro Fertilizers Ltd.
Engro Polymer & Chemicals Ltd. 2012  18,679,826
Engro Polymer & Chemicals Ltd. 2013  17,690,437
Engro Polymer & Chemicals Ltd. 2014  18,007,508
Engro Polymer & Chemicals Ltd. 2015  17,313,870
Engro Polymer & Chemicals Ltd. 2016  16,718,520
Engro Polymer & Chemicals Ltd. 2017  16,202,744
Fatima Fertilizer Co. Ltd. 2012  67,675,785
Fatima Fertilizer Co. Ltd. 2013  67,726,181
Fatima Fertilizer Co. Ltd. 2014  68,952,339
Fatima Fertilizer Co. Ltd. 2015  96,047,353
Fatima Fertilizer Co. Ltd. 2016  96,072,914
Fatima Fertilizer Co. Ltd. 2017  95,842,874
Fauji Fertilizer Bin Qasim Ltd. 2012  17,435,496
Fauji Fertilizer Bin Qasim Ltd. 2013  23,000,285
Fauji Fertilizer Bin Qasim Ltd. 2014  25,482,422
Fauji Fertilizer Bin Qasim Ltd. 2015  30,099,367
Fauji Fertilizer Bin Qasim Ltd. 2016  31,480,182
Fauji Fertilizer Bin Qasim Ltd. 2017  34,892,292
Fauji Fertilizer Co. Ltd. 2012  51,803,371
Fauji Fertilizer Co. Ltd. 2013  70,632,134
Fauji Fertilizer Co. Ltd. 2014  77,707,274
Fauji Fertilizer Co. Ltd. 2015  84,709,729
Fauji Fertilizer Co. Ltd. 2016  85,271,517
Fauji Fertilizer Co. Ltd. 2017  82,965,431
Ferozsons Laboratories Ltd. 2012  1,490,792
Ferozsons Laboratories Ltd. 2013  1,528,409
Ferozsons Laboratories Ltd. 2014  1,642,028
Ferozsons Laboratories Ltd. 2015  1,751,166
Ferozsons Laboratories Ltd. 2016  3,024,952
Ferozsons Laboratories Ltd. 2017  3,096,476
Gatron (Industries) Ltd. 2012  5,331,051
Gatron (Industries) Ltd. 2013  5,398,442
Gatron (Industries) Ltd. 2014  6,046,071
Gatron (Industries) Ltd. 2015  5,970,245
Gatron (Industries) Ltd. 2016  6,187,676
Gatron (Industries) Ltd. 2017  7,258,409
Ghani Gases Ltd. 2012  1,486,107
Ghani Gases Ltd. 2013  1,649,733
Ghani Gases Ltd. 2014  2,457,767
Ghani Gases Ltd. 2015  2,680,026
Ghani Gases Ltd. 2016  2,830,694
Ghani Gases Ltd. 2017  3,553,247
GlaxoSmithKline Pakistan Limited 2012  6,868,966
GlaxoSmithKline Pakistan Limited 2013  7,016,090
GlaxoSmithKline Pakistan Limited 2014  7,695,670
GlaxoSmithKline Pakistan Limited 2015  8,264,685
GlaxoSmithKline Pakistan Limited 2016  9,428,830
GlaxoSmithKline Pakistan Limited 2017  10,018,032
Highnoon Laboratories Ltd. 2012  878,393
Highnoon Laboratories Ltd. 2013  843,995
Highnoon Laboratories Ltd. 2014  826,220
Highnoon Laboratories Ltd. 2015  882,524
Highnoon Laboratories Ltd. 2016  989,314
Highnoon Laboratories Ltd. 2017  1,264,697
ICI Pakistan Ltd. 2012  10,589,128
ICI Pakistan Ltd. 2013  11,010,499
ICI Pakistan Ltd. 2014  12,159,631
ICI Pakistan Ltd. 2015  15,549,258
ICI Pakistan Ltd. 2016  18,536,127
ICI Pakistan Ltd. 2017  22,129,555
Ittehad Chemicals Ltd. 2012  2,673,004
Ittehad Chemicals Ltd. 2013  2,651,002
Ittehad Chemicals Ltd. 2014  2,996,990
Ittehad Chemicals Ltd. 2015  3,914,130
Ittehad Chemicals Ltd. 2016  4,235,075
Ittehad Chemicals Ltd. 2017  4,531,425
Leiner Pak Gelatine Ltd. 2012  290,410
Leiner Pak Gelatine Ltd. 2013  283,968
Leiner Pak Gelatine Ltd. 2014  290,061
Leiner Pak Gelatine Ltd. 2015  290,373
Leiner Pak Gelatine Ltd. 2016  407,914
Leiner Pak Gelatine Ltd.
Lotte Chemical Pakistan Ltd. 2012  10,191,973
Lotte Chemical Pakistan Ltd. 2013  8,818,892
Lotte Chemical Pakistan Ltd. 2014  8,423,668
Lotte Chemical Pakistan Ltd. 2015  7,645,727
Lotte Chemical Pakistan Ltd. 2016  6,876,953
Lotte Chemical Pakistan Ltd. 2017  7,388,857
Mandviwala Mauser Plastic Industries2012  102,850
Mandviwala Mauser Plastic Industries2013  102,850
Mandviwala Mauser Plastic Industries2014  79,508
Mandviwala Mauser Plastic Industries2015  73,292
Mandviwala Mauser Plastic Industries2016  73,292
Mandviwala Mauser Plastic Industries2017  73,292
Nimir Industrial Chemicals Ltd. 2012  1,212,905
Nimir Industrial Chemicals Ltd. 2013  1,142,856
Nimir Industrial Chemicals Ltd. 2014  1,583,041
Nimir Industrial Chemicals Ltd. 2015  1,658,821
Nimir Industrial Chemicals Ltd. 2016  2,062,684
Nimir Industrial Chemicals Ltd. 2017  2,547,922
Nimir Resins Limited 2012  652,123
Nimir Resins Limited 2013  634,326
Nimir Resins Limited 2014  605,476
Nimir Resins Limited 2015  514,673
Nimir Resins Limited 2016  485,140
Nimir Resins Limited 2017  525,721
Otsuka Pakistan Ltd. 2012  278,028
Otsuka Pakistan Ltd. 2013  453,887
Otsuka Pakistan Ltd. 2014  801,708
Otsuka Pakistan Ltd. 2015  755,489
Otsuka Pakistan Ltd. 2016  724,212
Otsuka Pakistan Ltd. 2017  602,964
Pakistan Gum & Chemicals Ltd. 2012  89,234
Pakistan Gum & Chemicals Ltd. 2013  141,786
Pakistan Gum & Chemicals Ltd. 2014  142,316
Pakistan Gum & Chemicals Ltd. 2015  129,234
Pakistan Gum & Chemicals Ltd. 2016  112,853
Pakistan Gum & Chemicals Ltd. 2017  105,293
Pakistan Oxygen Limited 2012  2,631,493
Pakistan Oxygen Limited 2013  3,076,995
Pakistan Oxygen Limited 2014  3,214,373
Pakistan Oxygen Limited 2015  3,193,016
Pakistan Oxygen Limited 2016  3,212,333
Pakistan Oxygen Limited 2017  3,030,626
Pakistan PVC Ltd. 2012  150,862
Pakistan PVC Ltd. 2013  179,285
Pakistan PVC Ltd. 2014  167,064
Pakistan PVC Ltd. 2015  156,101
Pakistan PVC Ltd. 2016  146,263
Pakistan PVC Ltd. 2017  137,429
Sanofi-aventis Pakistan Ltd. 2012  1,641,216
Sanofi-aventis Pakistan Ltd. 2013  1,856,867
Sanofi-aventis Pakistan Ltd. 2014  2,030,549
Sanofi-aventis Pakistan Ltd. 2015  2,034,567
Sanofi-aventis Pakistan Ltd. 2016  1,887,157
Sanofi-aventis Pakistan Ltd. 2017  1,727,554
Sardar Chemical Industries Ltd. 2012  26,864
Sardar Chemical Industries Ltd. 2013  31,363
Sardar Chemical Industries Ltd. 2014  27,248
Sardar Chemical Industries Ltd. 2015  22,947
Sardar Chemical Industries Ltd. 2016  24,284
Sardar Chemical Industries Ltd. 2017  20,360
Shaffi Chemical Industries Ltd. 2012  116,631
Shaffi Chemical Industries Ltd. 2013  53,694
Shaffi Chemical Industries Ltd. 2014  130,007
Shaffi Chemical Industries Ltd. 2015  108,616
Shaffi Chemical Industries Ltd. 2016  46,679
Shaffi Chemical Industries Ltd. 2017  46,679
Sitara Chemical Industries Ltd. 2012  10,165,372
Sitara Chemical Industries Ltd. 2013  9,950,438
Sitara Chemical Industries Ltd. 2014  9,784,655
Sitara Chemical Industries Ltd. 2015  9,997,843
Sitara Chemical Industries Ltd. 2016  13,152,838
Sitara Chemical Industries Ltd. 2017  13,763,415
Sitara Peroxide Ltd. 2012  2,065,747
Sitara Peroxide Ltd. 2013  1,838,066
Sitara Peroxide Ltd. 2014  2,494,577
Sitara Peroxide Ltd. 2015  2,331,338
Sitara Peroxide Ltd. 2016  2,149,862
Sitara Peroxide Ltd. 2017  1,992,963
The Searle Company Ltd. (formerly 2012  2,887,243
The Searle Company Ltd. (formerly 2013  2,978,437
The Searle Company Ltd. (formerly 2014  3,251,775
The Searle Company Ltd. (formerly 2015  3,631,197
The Searle Company Ltd. (formerly 2016  6,000,647
The Searle Company Ltd. (formerly 2017  5,392,406
United Distributors Pakistan Ltd. 2012  367,040
United Distributors Pakistan Ltd. 2013  407,723
United Distributors Pakistan Ltd. 2014  624,322
United Distributors Pakistan Ltd. 2015  828,348
United Distributors Pakistan Ltd. 2016  1,031,338
United Distributors Pakistan Ltd. 2017  1,190,203
Wah Nobel Chemicals Ltd. 2012  129,154
Wah Nobel Chemicals Ltd. 2013  146,993
Wah Nobel Chemicals Ltd. 2014  202,723
Wah Nobel Chemicals Ltd. 2015  189,745
Wah Nobel Chemicals Ltd. 2016  171,364
Wah Nobel Chemicals Ltd. 2017  176,601
Wyeth Pakistan Ltd. 2012  161,629
Wyeth Pakistan Ltd. 2013  253,307
Wyeth Pakistan Ltd. 2014  292,974
Wyeth Pakistan Ltd. 2015  403,139
Wyeth Pakistan Ltd. 2016  46,223
Wyeth Pakistan Ltd. 2017  12,933
AISHA STEEL MILLS LTD . 2012  9,791,943
AISHA STEEL MILLS LTD . 2013  10,486,096
AISHA STEEL MILLS LTD . 2014  11,008,629
AISHA STEEL MILLS LTD . 2015  11,169,559
AISHA STEEL MILLS LTD . 2016  10,883,812
AISHA STEEL MILLS LTD . 2017  11,958,842
Al-Khair Gadoon Ltd. 2012  84,510
Al-Khair Gadoon Ltd. 2013  107,030
Al-Khair Gadoon Ltd. 2014  102,450
Al-Khair Gadoon Ltd. 2015  99,191
Al-Khair Gadoon Ltd. 2016  85,197
Al-Khair Gadoon Ltd.
Bata Pakistan Ltd. 2012  904,451
Bata Pakistan Ltd. 2013  1,182,732
Bata Pakistan Ltd. 2014  1,481,657
Bata Pakistan Ltd. 2015  1,555,195
Bata Pakistan Ltd. 2016  1,499,424
Bata Pakistan Ltd. 2017  1,594,179
Crescent Steel & Allied Products Ltd. 2012  3,179,256
Crescent Steel & Allied Products Ltd. 2013  3,637,631
Crescent Steel & Allied Products Ltd. 2014  4,328,433
Crescent Steel & Allied Products Ltd. 2015  4,845,737
Crescent Steel & Allied Products Ltd. 2016  5,933,208
Crescent Steel & Allied Products Ltd. 2017  6,455,525
Dadex Eternit Ltd. 2012  1,398,030
Dadex Eternit Ltd. 2013  1,412,520
Dadex Eternit Ltd. 2014  1,695,893
Dadex Eternit Ltd. 2015  1,640,933
Dadex Eternit Ltd. 2016  1,971,583
Dadex Eternit Ltd.
Diamond Industries Ltd. 2012  339,202
Diamond Industries Ltd. 2013  290,224
Diamond Industries Ltd. 2014  287,555
Diamond Industries Ltd. 2015  413,238
Diamond Industries Ltd. 2016  289,775
Diamond Industries Ltd. 2017  271,688
Dost Steels Ltd. 2012  2,040,045
Dost Steels Ltd. 2013  2,041,735
Dost Steels Ltd. 2014  2,041,341
Dost Steels Ltd. 2015  2,039,611
Dost Steels Ltd. 2016  2,423,868
Dost Steels Ltd. 2017  2,376,954
Eco Pack Ltd. 2012  1,164,021
Eco Pack Ltd. 2013  1,084,692
Eco Pack Ltd. 2014  1,080,995
Eco Pack Ltd. 2015  1,062,558
Eco Pack Ltd. 2016  1,025,634
Eco Pack Ltd. 2017  1,015,277
Emco Industries Ltd. 2012  1,112,764
Emco Industries Ltd. 2013  1,325,527
Emco Industries Ltd. 2014  1,250,121
Emco Industries Ltd. 2015  1,186,369
Emco Industries Ltd. 2016  1,353,520
Emco Industries Ltd. 2017  1,472,624
GOC (Pak) Limited 2012  63,339
GOC (Pak) Limited 2013  63,598
GOC (Pak) Limited 2014  71,019
GOC (Pak) Limited 2015  74,372
GOC (Pak) Limited 2016  70,142
GOC (Pak) Limited 2017  74,674
Gillette Pakistan Ltd. 2012  7,473
Gillette Pakistan Ltd. 2013  438
Gillette Pakistan Ltd. 2014  616
Gillette Pakistan Ltd. 2015  616
Gillette Pakistan Ltd. 2016  616
Gillette Pakistan Ltd. 2017  616
Goodluck Industries Ltd. 2012  3,272
Goodluck Industries Ltd. 2013  222,330
Goodluck Industries Ltd. 2014  216,537
Goodluck Industries Ltd. 2015  213,451
Goodluck Industries Ltd. 2016  210,208
Goodluck Industries Ltd. 2017  366,811
Huffaz Seamless Pipe Industries Ltd. 2012  6,532,584
Huffaz Seamless Pipe Industries Ltd. 2013  6,158,807
Huffaz Seamless Pipe Industries Ltd. 2014  5,970,919
Huffaz Seamless Pipe Industries Ltd. 2015  5,770,570
Huffaz Seamless Pipe Industries Ltd. 2016  5,643,169
Huffaz Seamless Pipe Industries Ltd. 2017  5,476,686
International Industries Ltd. 2012  11,926,580
International Industries Ltd. 2013  13,618,162
International Industries Ltd. 2014  13,476,947
International Industries Ltd. 2015  16,331,626
International Industries Ltd. 2016  17,894,587
International Industries Ltd. 2017  19,184,948
International Steel Ltd. 2012  8,941,203
International Steel Ltd. 2013  9,960,401
International Steel Ltd. 2014  9,775,430
International Steel Ltd. 2015  12,332,694
International Steel Ltd. 2016  12,620,122
International Steel Ltd. 2017  13,643,454
KSB Pumps Co. Ltd. 2012  344,589
KSB Pumps Co. Ltd. 2013  337,320
KSB Pumps Co. Ltd. 2014  376,759
KSB Pumps Co. Ltd. 2015  432,983
KSB Pumps Co. Ltd. 2016  503,184
KSB Pumps Co. Ltd. 2017  1,258,829
Khyber Tobacco Co. Ltd. 2012  284,485
Khyber Tobacco Co. Ltd. 2013  338,338
Khyber Tobacco Co. Ltd. 2014  378,401
Khyber Tobacco Co. Ltd. 2015  375,878
Khyber Tobacco Co. Ltd. 2016  347,820
Khyber Tobacco Co. Ltd. 2017  657,656
Leather Up Ltd. 2012  16,949
Leather Up Ltd. 2013  16,730
Leather Up Ltd. 2014  18,232
Leather Up Ltd. 2015  17,999
Leather Up Ltd. 2016  17,830
Leather Up Ltd. 2017  17,867
1.Capital work in progress
2.Operating fixed assets at
66,145 2,280,033
136,757 3,010,725
59,937 3,375,735
58,111 3,688,486
245 3,814,230

0 600,241
0 569,097
0 557,922
0 558,250
0 558,372
0 578,427
0 373,548
0 656,025
0 663,181
0 663,810
0 667,042
0 667,042
0 561,610
0 838,950
0 875,855
12,054 879,247
0 970,511
0 991,380
106,672 6,119,153
63,322 5,209,750
26,017 5,224,234
35,232 51,509,374
0 5,204,770
0 5,076,712
0 1,942,836
0 1,942,836
0 1,942,836
0 1,942,836
0 1,942,837
0 1,942,836
316,900 4,993,089
209,681 5,399,819
698,979 6,007,576
524,266 6,847,139
1,010,673 7,358,220
251,270 8,670,902
55,332 489,050
88,995 512,419
2,087 757,441
2,771 766,421
0 814,993

1,362 657,547
0 661,393
0 676,730
0 681,197
0 888,166
0 891,550
0 2,424,717
0 2,860,573
0 2,807,284
0 2,811,948
0 1,194,982
0 1,194,982
7,536 19,110,469
207 19,149,503
35,938 20,497,189
27,812 20,529,613
76,799 21,071,978
177,390 21,392,310
0 1,390,038
0 1,400,210
14,908 1,496,799
0 1,534,737
2,083 1,719,497

118,106 3,237,939
40,293 3,353,352
725,584 3,509,505
17,325 4,117,732
720 4,180,053
54,912 4,418,737
0 946,279
0 1,076,051
4,971 1,110,326
1,162 1,186,519
0 1,099,316
0 1,088,346
322,805 2,904,849
433,922 3,208,971
191,275 4,921,237
26,841 5,156,948
1,312 5,829,019
29,139 6,386,597
0 1,609,755
565 1,724,483
13,842 1,814,451
802 1,875,978
1,260 1,856,071
0 1,849,678
18,999 12,217,259
0 12,239,996
0 12,241,829
0 11,309,303
0 11,312,202
0 11,312,202
540,042 21,634,162
1,330,478 22,052,483
1,319,460 11,136
687,404 24,235,949
453,483 25,154,099
359,238 25,405,149
4,005 3,472,026
65,000 3,489,671
86,790 3,517,119
191,665 3,500,402
197,737 4,085,240
477,128 4,114,496
0 1,309,397
13,796 1,463,846
544 1,609,424
8,259 1,986,291
0 2,174,697
23,765 2,264,707
0 1,158,175
0 1,130,312
0 1,039,261
0 1,131,585
0 1,015,180
0 940,439
0 684,125
19,170 687,486
0 441,897
0 446,517
0 663,220
0 664,328
1,910 1,438,811
2,004 1,444,368
0 1,500,291
0 1,493,377
0 1,493,377
0 1,492,411
0 104,403
0 4,179
0 4,179
0 4,179
0 4,179
0 4,179
170,168 381,613
182,931 393,700
192,147 630,339
3,526,512 623,424
136,222 11,893,992
140,357 12,007,007
0 2,625,181
0 2,641,697
0 2,647,743
38,480 2,647,410
36,740 2,704,635
0 3,540,991
0 1,205,246
0 1,209,531
0 1,211,302
5,825 1,211,302
0 1,217,127
0 1,633,229
0 1,271,317
0 1,278,009
0 1,283,727
4,700 1,283,727
0 1,288,427
0 1,723,102
4,627 3,759,190
5,455 3,799,210
0 3,898,866
59,651 3,999,993
10,305 4,088,027
10,305 4,547,264
129,834 3,518,961
15,257 3,726,845
23,209 5,237,768
7,788 5,454,053
23,425 5,724,668
58,482 6,253,898
0 125,551
0 127,017
0 173,233
0 174,648
0 175,602
636 175,373
0 1,860,089
0 2,015,892
962 2,096,757
0 2,190,070
0 2,491,875
5,478 2,546,810
46,674 3,080,826
377,112 3,181,943
525,689 3,946,304
808 4,597,215
78 5,229,073
242,440 0
3,693 6,043,626
3,693 5,962,884
3,693 8,656,441
0 8,675,445
0 8,599,892
0 8,606,451
162,920 14,096,422
333,524 16,240,501
301,839 19,994,090
396,589 26,291,604
227,487 27,367,193
415,547 29,168,332
44,230 7,259,794
126,103 7,320,212
582,312 7,830,427
535,596 8,805,497
854,663 9,801,707
849,492 11,521,249
204,469 8,349,267
145,845 9,538,214
631,034 10,033,326
278,006 14,778,489
257,116 14,990,155
592,551 15,002,632
0 2,940,326
17,726 2,404,834
113,381 2,736,472
129,013 2,899,515
34,210 3,119,607
1,134 3,177,806
310 1,503,734
740 1,850,217
203,032 1,891,021
13,231 2,265,242
0 2,419,567
1,571 2,420,567
0 382,170
0 405,055
0 403,454
0 387,492
0 387,492
0 387,492
0 679,353
0 679,353
0 679,353
0 674,126
0 674,126
0 674,126
0 1,657,187
0 1,661,309
0 1,663,091
0 1,658,925
0 1,655,852
0 1,655,852
9,648 6,150,342
0 6,152,869
0 6,155,610
0 6,155,610
0 6,155,610
0 6,155,610
0 4,141,536
0 4,147,325
0 4,147,267
0 4,145,038
0 4,145,038
0 4,145,038
0 173,131
0 62,974
0 62,973
0 64,407
0 65,403
0 65,403
0 380,797
0 380,686
0 0
0 0
0 0
0 0
0 207,811
0 202,561
0 132,102
0 120,563
0 118,995
0 109,636
0 407,432
0 702,623
0 0
0 681,607
0 681,607
0 702,774
7,024 2,491,522
10,185 2,842,058
0 2,936,687
50,874 3,124,515
1,814 2,774,546

0 1,030,937
0 1,040,005
0 1,041,120
0 941,853
0 728,844
0 255,870
7,311 1,074,401
6,508 1,131,876
35,519 1,100,968
54,041 1,293,655
39,091 1,487,173
166,419 1,725,353
0 1,795,211
0 2,242,242
2,139 2,344,121
100 2,471,184
1,399 1,633,902

274,495 7,670,812
98,959 8,838,867
103,388 14,988,430
122,786 16,162,391
145,694 16,978,637
126,675 17,414,920
25,379 1,511,009
1,270 1,805,257
2,740 917,984
2,740 1,393,255
300 1,485,900
0 1,420,748
0 564,610
0 565,360
0 569,768
0 569,768
0 569,768
0 569,768
22,357 720,057
41,830 842,058
109,159 892,954
2,936,604 927,886
153,790 4,163,509
45,111 4,698,127
28,053 540,010
1,085 575,398
908 596,596
972 643,224
1,964 642,800
972 644,203
161,956 3,406,442
180,666 3,341,703
105,150 3,615,725
69,572 3,812,411
232,373 4,332,367
189,541 4,646,461
0 2,472,781
0 2,562,142
1,421 2,662,702
0 2,680,547
0 3,507,770
110,171 3,533,816
5,000 848,215
5,000 854,898
5,000 882,733
0 880,228
0 165,452
0 62,404
0 0
0 0
0 0
0 0
0 0
0 0
0 858,002
0 865,357
0 865,672
0 868,380
0 1,049,604
0 1,049,604
0 840,877
0 821,508
0 701,720
1,768 716,419
1,768 722,941
1,768 722,941
0 219,314
- 692,732
0 692,732
0 692,732
0 692,732
0 693,913
17,382 1,137,308
5,644 1,200,856
458 1,475,575
28,888 1,551,014
10,000 1,693,617

0 812,142
- 761,877
0 761,877
0 761,877
0 14,387
0 14,387
38,945 5,700,306
154,776 5,502,982
34,753 5,919,976
30,995 6,387,893
28,490 6,501,753
217,747 6,524,141
0 2,910,026
0 3,022,743
278,233 3,525,860
0 3,619,241
0 3,735,276
0 3,721,936
8,585 9,523,270
39,351 9,698,380
11,369 10,088,566
13,566 11,031,966
238,508 11,988,075
112,888 13,267,034
0 297,391
0 297,391
0 298,646
0 298,646
0 298,646
0 313,856
32,640 4,591,782
6,428 5,431,838
15,240 5,685,375
24,917 5,980,527
32,833 6,164,809
51,906 6,688,458
1,220 1,309,038
590 1,683,598
0 2,029,879
304 2,101,515
555 2,267,849
34,945 2,313,671
54,760 6,955,972
65,016 8,130,159
122,160 8,610,976
170,638 6,718,044
125,413 10,377,637
472,888 12,161,085
0 778,028
0 777,662
0 28,667
0 368,592
0 358,289
0 19,055
0 1,247,434
0 1,247,434
0 0
0 0
0 0
0 0
0 53,479
- 53,479
0 53,479
0 53,479
0 53,479

0 214,104
0 214,104
14,057 214,104
14,057 214,104
14,057 214,104
14,057 214,104
0 732,380
0 884,584
0 1,105,455
0 1,361,019
0 1,361,019
0 1,355,781
221,644 1,124,329
8,042 1,762,797
3,422 2,023,916
3,943 1,896,121
1,789 2,518,309
7,349 2,661,781
19,917 1,630,829
192,262 1,755,561
25,822 2,396,152
20,854 2,055,729
26,650 1,409,030
22,210 2,893,764
- 16,050
- 16,050
0 16,050
0 16,050
0 16,050
0 210,716
101,500 11,401,532
1,648,295 11,932,641
860,190 16,240,104
95,678 15,078,670
37,263 17,415,255
253,211 20,147,376
1,821,270 23,524,056
1,221,957 26,317,975
4,778,790 31,136,298
2,722,856 36,425,728
1,656,161 40,161,822
4,286,546 42,578,595
0 2,092,213
2,584 2,110,516
22,676 2,021,289
22,676 2,021,289
0 939,910
0 939,910
1,185 2,644,143
0 2,546,630
0 2,540,058
0 2,540,058
0 2,533,118
0 2,533,118
72,865 1,283,388
373,698 1,802,354
25,710 2,693,973
17,577 2,857,257
53,977 3,346,507
1,125 3,593,067
51,542 1,992,506
107 2,086,267
560,867 2,137,904
2,193 1,221,782
31,985 3,135,567

24,058 8,189,391
78,348 8,350,385
12,338 8,605,104
2,499 9,937,436
2,499 106,312
2,499 106,312
0 413,092
0 413,179
2,675 420,392
15,000 423,388
0 419,257
0 419,333
0 1,522,739
0 1,526,736
51,632 1,580,129
0 1,816,444
0 1,849,377
0 1,849,377
133 1,672,697
0 1,864,657
0 2,352,650
158,161 2,524,279
175,468 2,632,685
7,752 2,870,435
434 4,296,870
51,250 1,568,576
233,032 6,111,238
27,584 7,340,076
27,589 7,371,220
26,112 7,802,604
0 1,179,334
0 1,150,712
1,220 1,160,952
0 1,162,172
0 970,988
0 970,299
0 145,949
24,413 169,538
39,285 176,819
4,365 227,012
0 228,005
0 137,577
28,821 3,659,025
10,990 4,028,370
126,956 4,781,768
40,044 5,135,912
23,800 6,420,258
14,246 6,625,281
0 423,478
0 498,310
0 506,350
0 560,669
0 407,182
0 35,148
4,920 2,125,056
46,023 2,502,150
218,068 2,591,452
9,084 3,433,573
130,831 3,550,615
8,247 3,742,084
45,879 1,607,792
18,960 1,736,703
492 1,899,109
0 2,027,085
2,189 1,748,219
2,356 1,747,718
0 1,090,832
0 1,226,905
0 1,252,894
0 1,384,131
0 1,389,699
0 1,390,439
139,178 1,533,535
4,759 1,716,505
4,271 1,734,212
0 1,786,847
0 1,783,743
0 1,789,130
476 632,850
4,512 708,278
11,920 771,851
5,469 874,836
0 1,045,976
838 1,188,749
154,569 5,922,208
286,559 6,490,398
60,302 7,298,573
530,081 7,659,368
685,863 11,760,423
488,863 13,088,387
500,999 9,066,808
356,560 10,173,606
2,085,956 11,238,304
459,664 14,158,512
484,615 15,693,032
321,565 17,785,612
0 2,020,034
54 2,015,525
0 2,149,358
0 2,141,743
0 2,182,232
0 11,322
0 1,726,804
0 1,838,269
264,485 1,969,532
41,620 2,204,377
4,386 2,182,871

0 0
0 0
0 0
0 0
0 0
0 0
0 446,129
0 450,900
2,465 450,900
3,599 535,923
0 555,195
0 561,634
0 604,346
1,582 698,890
0 791,954
0 838,518
0 862,680
0 862,085
4,180 2,739,572
0 2,393,998
3,353 2,432,771
0 2,436,562
0 2,438,124
6,502 2,435,396
0 1,441,868
9,839 1,651,721
5,966 1,662,034
25,879 1,671,777
12,391 1,703,043
9,895 1,943,897
30,337 1,459,045
5,928 1,589,286
719 1,589,286
0 1,673,978
0 1,857,294

62,414 1,604,241
105,922 1,664,889
193,040 1,901,459
44,255 2,039,248
49,429 2,070,166
51,279 2,070,908
32,891 1,711,743
32,891 1,765,219
26,335 1,823,931
0 1,765,219
0 1,903,344

37,266 4,101,829
44,209 4,323,029
45,864 0
48,139 4,635,954
121,384 5,151,365
2,508,148 5,365,777
0 199,195
0 599
0 0
0 0
0 0
0 0
10,401 2,453,638
24,749 2,620,227
42,309 2,827,380
35,607 2,672,208
62,726 2,963,012
49,866 3,177,368
8,768 6,870,055
0 7,630,486
21,579 7,236,784
98,634 7,294,091
126,812 7,775,050
82,293 9,980,230
0 2,078,419
892 1,789,389
84,729 578,237
264,525 0
0 0
21,952 0
0 1,457,999
8,580 1,535,375
737,441 1,508,405
0 1,515,713
0 1,515,802
0 1,521,215
30,442 1,877,899
141,762 1,945,247
2,017,967 2,054,851
424,983 4,071,741
830,716 4,453,652

0 2,457,139
58,840 2,145,890
0 2,224,664
10,865 2,284,916
0 2,395,263
9,702 2,711,144
524,741 36,339,140
268,119 38,301,125
497,562 16,152,989
338,490 18,147,343
1,551,673 551,795
2,361,687 25,744,649
31,928 251,375
33,553 288,600
0 345,235
0 384,779
3,985 406,136
50,202 500,201
0 94,449
- 94,449
0 94,449
0 94,524
0 94,524
0 94,524
226,169 12,937,714
225,313 13,900,820
497,296 15,558,330
337,212 17,518,355
1,545,089 0
2,311,485 25,105,235
11,267 69,712
503 61,995
266 49,471
1,278 44,181
2,599 51,135
0 44,689
13,628,765 36,177,713
114,564 55,709,311
567,850 55,973,605
813,864 57,990,070
3,225,695 58,651,567
6,860,646 61,817,868
16,800 7,738,920
16,800 5,799,252
16,800 5,799,662
16,800 5,777,268
16,800 5,770,486
16,800 5,770,486
0 1,011,860
1,690 1,045,407
1,983 1,127,326
33,830 1,131,058
20,972 1,427,796

- 425,434
- 423,790
0 257,848
0 210,342
0 27,706
0 27,705
13,384,656 17,436,238
58,114 38,740,626
385,408 38,854,386
637,963 40,065,013
2,501,677 40,848,795
6,820,536 42,507,639
400 2,774
850 2,774
850 2,774
850 2,774
850 2,774
850 2,774
0 3,227,809
0 3,234,238
57,459 3,392,823
88,462 3,647,215
653,110 3,701,118
7,696 3,647,215
226,909 3,195,563
37,110 3,564,670
98,324 3,699,396
17,945 4,028,979
32,286 4,086,038
7,972 5,600,202
0 1,809,955
0 1,549,176
0 1,453,410
0 884,278
0 195,947
0 199,611
0 868,988
0 868,988
0 868,988
0 868,988
0 866,094
0 866,094
- 457,965
0 479,197
7,026 514,831
18,014 566,881
0 917,415
0 930,435
- -
- -
- -
0 805,113
0 805,237
0 807,958
4,524,175 95,324,399
5,317,370 106,310,647
11,275,521 121,656,698
5,281,490 135,596,626
7,418,072 159,656,567
9,142,322 153,839,976
111,731 2,237,066
182,843 2,243,611
355,622 2,249,528
355,622 2,249,528
1,251,443 2,255,567
46,917 3,507,047
280,864 1,376,655
0 1,969,154
47,643 2,118,840
17,276 2,164,984
90,148 2,201,773
33,673 2,366,611
285,262 2,998,871
48,330 3,334,444
0 3,427,019
0 3,441,296
0 3,448,361
0 3,466,266
22,478 4,708,649
16,010 5,693,368
44,257 6,115,558
90,577 6,220,627
643,348 6,368,830
260,344 7,283,272
6,736 3,053,645
101,042 4,254,926
214,630 4,357,922
85,125 4,587,941
169,170 5,738,720
169,170 5,736,869
26,138 2,546,869
20,266 2,668,796
3,956 2,884,141
28,519 2,882,055
38,177 3,377,668
117,464 3,420,409
277,588 3,266,622
896,121 4,912,403
2,601,473 4,954,487
1,550,570 6,801,414
37,410 9,505,922
221,137 9,671,796
2,740 5,585,479
0 6,359,416
77,700 6,397,181
145,100 6,515,073
135,078 7,374,782
148,716 7,376,019
12,916 1,833,074
2,268 1,889,679
8,430 1,930,189
100,925 2,120,444
92,694 2,472,317
97,864 2,588,502
0 872,087
1,217 902,551
0 959,009
0 944,892
1,472 958,078
6,894 964,868
47,710 1,923,293
108,921 2,124,052
148,630 2,559,681
198,988 2,839,227
592,155 3,170,699
196,119 4,239,693
0 2,781,083
0 2,577,209
0 3,656,430
127,233 3,835,947
0 4,199,487
0 4,336,905
38,152 1,638,210
0 1,710,616
89,248 3,211,373
93,584 3,379,821
176,197 3,382,741
282,154 2,821,897
0 4,148,369
10,799 3,971,952
421,745 3,962,015
470,299 3,956,263
0 16,515,589

582,112 14,230,440
1,966,172 15,596,923
4,615,127 20,778,185
1,448,349 26,915,994
1,968,331 29,690,691
2,938,735 32,138,246
524,072 2,316,727
524,072 2,336,822
369,314 2,596,738
144,543 2,737,937
54,245 3,557,137
300,904 3,709,805
0 2,307,059
0 2,456,714
17,608 2,492,497
0 2,611,666
5,657 1,512,241
127,844 1,599,412
215,948 1,910,379
84,895 2,268,520
62,436 2,476,052
47,909 2,681,922
295,522 2,792,451
196,238 3,273,357
18,595 1,765,285
9,928 1,844,721
19,060 2,217,481
141,530 2,224,067
392,298 2,386,927
102,363 3,087,354
0 730,767
0 731,983
0 731,983
0 753,356
0 753,356
0 753,356
41,614 2,334,364
28,647 2,403,587
17,970 2,458,328
29,392 2,470,538
35,404 2,629,490
175,363 2,706,484
0 2,462,322
0 2,469,034
0 3,582,451
0 3,582,640
0 3,578,695
0 3,801,776
2,722 1,063,442
7,844 757,197
60,036 1,465,984
2,362 1,589,738
344,334 1,610,797
682,406 1,608,096
97,349 3,340,457
37,082 3,502,518
42,386 3,658,647
80,197 3,739,280
57,730 4,006,071
584,737 4,120,435
155,435 1,091,754
421,993 1,105,744
16,672 1,608,509
22,812 1,619,969
195,615 1,643,031
988,959 1,660,621
383,172 9,306,372
321,145 9,519,488
83,267 10,736,156
53,496 10,735,925
46,408 10,698,193
100,813 10,646,959
310,762 1,070,924
57,457 1,929,884
82,472 2,012,544
76 2,122,987
22,820 2,906,889
54,178 2,986,073
876,296 7,119,688
109,718 9,636,763
1,861,448 10,373,152
12,422 13,859,596
560,593 14,172,946
713,793 17,146,397
21,431 942,931
117,775 955,226
0 1,190,752
604 1,190,680
0 1,194,878
0 1,198,622
84,805 2,961,081
242,825 3,616,548
14,391 3,927,204
33,978 4,254,157
211,823 4,985,578
595,537 5,597,163

0.240.80

200

15,182,261 72,666,286
8,132,292 91,040,130
5,091,480 91,573,246
4,552,219 98,396,739
10,061,287 111,281,406
11,229,387 126,363,739
- -
1,478,453 1,342,840

2,276,170 1,414,370

0 25,880
0 12,620
0 7,645
0 5,990
0 1,067
0 0
765,397 10,999,891
3,459,396 13,890,482
605,918 21,062,439
419,755 21,893,898
732,411 22,443,452
537,737 23,341,204
0 1,010,827
0 1,082,457
0 1,068,257
0 1,393,556
1,116,324 4,390,131
184,778 7,909,072
164,985 3,895,368
251,204 4,323,870
416,218 5,358,151
239,139 6,445,296
1,522,178 11,028,117
2,108,054 13,732,244
13,282 698,735
6,556 766,085
43,100 1,066,454
24,214 1,155,082
8,403 1,205,776
27,053 1,239,098
0 21,976
0 21,976
0 21,975
0 21,976
0 12,129
0 20,585
0 3,714,748
0 3,891,729
302,844 4,337,759
492,667 4,337,758
35,786 4,598,578
190,298 5,583,936
58,341 1,355,476
28,863 1,588,487
98,547 1,843,603
307,593 2,078,897
770,019 2,278,802
955,766 3,631,487
11,549,623 31,830,556
2,351,556 43,239,870
2,233,971 44,985,719
882,230 47,306,483
2,765,730 48,185,973
4,059,585 51,740,618
592 411,398
3,224 438,792
3,764 448,708
3,027 479,472
1,834 536,009
47,421 653,633
5,264 127,106
45,764 167,411
55,545 171,693
165,818 294,657
114,484 361,220
162,381 372,495
1,312,568 5,966,590
233,469 7,452,240
432,198 7,637,153
1,822,290 7,904,242
1,305,729 9,275,866
505,159 10,803,019
19,189 530,185
0 577,992
6,244 577,992
10,924 577,992
0 809,226
0 839,956
56,326 775,598
79,542 1,201,554
84,419 1,376,439
90,432 1,867,282
77,400 2,043,631
86,975 2,174,205
39,930 1,151,861
385,350 1,234,426
808,712 1,609,259
94,130 2,634,158
132,536 2,768,589
88,010 2,907,817

24,501,995 543,853,999

19,445,362 559,502,760
14,550,284 498,776,318
18,933,444 531,439,337

341,183 4,583,062
352,315 5,416,729
419,844 5,644,984
718,242 6,363,679
803,393 7,178,460
740,239 8,487,975
41,676 45,153,439
63,578 45,173,041
71,296 45,173,041
36,734 55,150,536
47,887 55,107,258
47,887 55,107,258
9,808 2,248,793
29,621 2,235,105
9,804 2,234,125
127,491 2,838,383

119,605 2,279,009
68,520 2,046,364
189,139 2,133,539
5,074 3,721,187
13,546 3,803,366
84,306 3,905,879
636 294,035
- 294,629
0 290,355
0 290,375
0 290,031

4,323 828,169
1,401 849,229
3,476 0
38,269 1,127,700
27,255 1,222,596
51,658 1,372,611
1,160 300,692
8,337 315,898
30,952 356,621
0 573,483
0 569,473
0 590,747
- 1,791
- 1,867
0 63,697
0 63,743
0 63,797
0 63,987
151,642 3,945,952
398,094 4,386,500
99,691 5,076,278
89,588 5,353,759
107,932 5,655,102
265,826 5,997,333
- 203,209
- 203,209
0 203,320
0 204,053
0 236,046
0 239,548
1,243 2,701,251
2,648 2,708,642
14,861 2,748,520
18,631 2,758,017
7,098 2,801,106
400 2,809,166
142,813 23,671,850
142,813 23,678,329
142,813 23,674,032
142,813 23,670,187
142,813 23,670,187
142,813 26,922,025
- 533,596
31,985 530,240
7,155 811,408
1,155 814,353
558 815,903
65,891 822,902
- -
1,288,684 97,967,047
1,946,598 99,737,431
2,443,486 102,281,328

156,980 22,736,861
211,833 23,199,298
450,715 23,199,298
728,470 24,004,109
762,704 24,872,135
923,342 25,484,985
1,662,461 68,249,220
1,892,621 69,581,113
2,877,944 90,672,174
4,384,747 90,672,174
2,680,157 93,578,086
3,078,678 95,050,830
323,109 27,069,736
565,329 27,658,351
3,032,054 30,912,195
1,299,511 29,421,440
224,667 30,037,312
312,720 30,636,829
13,355,596 75,929,154
3,055,202 80,857,537
0 57,183,361
2,521,872 61,823,520
1,112,053 63,610,899
2,721,908 66,583,520
114,943 1,850,871
19,786 2,027,272
0 2,311,621
0 2,589,237
354,218 2,907,402
219,480 3,407,529
48,139 7,140,076
196,930 7,254,593
40,287 7,744,851
58,802 8,171,328
63,013 8,632,217
337,119 8,717,426
96,913 1,265,126
171,827 1,372,402
14,030 2,574,248
41,612 2,830,662
74,409 2,896,575
100,830 3,421,139
1,160,276 7,370,788
854,849 7,842,857
1,333,851 8,327,894
1,767,094 8,731,389
2,723,576 9,376,660
2,595,330 5,594,858
13,234 1,402,424
14,367 1,430,279
8,302 1,500,484
18,036 1,619,939
177,551 1,647,210
0 2,440,718
2,006,732 24,355,984
2,580,208 24,627,834
899,956 29,572,743
1,675,698 32,604,559
1,162,951 37,938,103
4,424,453 39,720,082
42,942 4,177,879
19,833 4,270,805
371,876 4,439,013
21,606 5,896,598
452,146 6,079,573
238,094 6,816,756
12,322 489,582
- 504,430
5,951 506,068
21,933 510,413
0 660,686

82,174 32,598,342
9,352 32,749,889
30,868 32,780,340
63,562 32,903,350
244,173 32,959,984
373,677 33,984,003
- 384,300
- 384,300
0 379,384
0 378,848
0 378,848
0 378,848
106,024 1,608,260
102,257 1,702,553
610,797 1,764,754
125,742 2,464,891
190,420 2,683,468
573,023 2,907,361
1,332 932,173
9,950 941,830
1,131 960,739
98 960,347
4,482 965,315
17,149 958,744
13,277 728,341
201,227 743,651
11,270 1,278,080
13,952 1,295,056
8,624 1,286,210
9,045 1,303,901
30,815 146,580
81,400 158,584
6,637 246,371
6,025 246,909
6,025 242,173
5,058 242,732
220,666 4,307,280
301,123 4,817,233
101,688 0
153,361 5,648,843
147,783 5,992,882
198,960 6,088,739
- 198,671
0 66,227
0 188,598
0 188,598
0 0
0 188,597
256,603 2,717,306
361,557 3,034,890
1,822,726 3,571,180
1,842,490 3,782,858
163,124 3,937,929
116,822 4,120,755
- 119,910
- 124,579
0 123,479
0 121,974
0 123,835
0 124,704
- 72,992
- 72,992
0 128,506
0 128,506
0 74,848
0 74,848
278,252 6,380,946
109,889 6,838,314
57,304 7,115,188
351,293 7,344,259
3,481,910 7,549,512
185,194 12,153,223
47,870 2,618,599
6,491 2,644,274
0 2,699,998
0 2,718,179
0 2,718,704
0 2,736,448
131,236 3,259,032
765 1,361,059
557,745 1,495,928
688,354 1,339,070
27,319 1,463,658
201,770 1,099,255
- 80,450
- 81,189
0 72,794
0 70,167
0 62,216
0 74,970
- 229,845
22,647 230,957
0 86,924
0 326,317
0 329,104
28,470 336,231
14,939 427,302
38,095 476,688
17,620 562,159
142,278 583,169
140 55,934
0 40,424
9,221,498 313,211
907,853 8,919,114
1,180,716 9,338,213
1,104,194 9,480,262
12,241 10,623,339
12,721 11,512,340
1,056 116,271
5,920 121,981
5,423 159,974
341 91,316
0 92,260

0 1,702,732
105,824 1,971,334
55,298 2,434,299
16,093 2,730,519
4,935 2,869,442
9,153 3,106,896
537,565 1,867,304
598,359 2,042,545
678,043 2,162,600
791,193 2,734,262
174,601 3,881,660
112,240 4,170,373
5,659 2,102,897
15,828 2,158,543
11,723 2,456,709
8,733 2,423,245
5,581 2,845,393

0 287,089
0 288,774
0 293,449
0 444,253
0 452,461
0 444,230
1,855,076 171,479
1,857,936 171,479
1,858,836 171,538
1,863,874 171,187
2,245,869 175,166
2,198,826 176,984
6,700 1,231,394
3,072 1,877,944
0 1,980,544
0 2,046,742
15,086 1,944,564
12,025 2,004,113
0 2,241,024
0 2,565,912
5,150 2,587,800
18,014 2,573,845
33,526 2,819,931
30,389 3,021,587
1,292 77,563
421 80,294
1,697 86,241
80 94,808
80 95,268
0 104,432
0 9,167
0 0
0 0
0 0
0 0
0 0
0 16,839
0 242,699
0 243,061
0 245,545
0 247,425
0 408,878
9,724 6,593,848
20,822 6,681,320
40,164 6,700,217
39,107 6,710,758
47,780 6,777,510
73,102 6,778,073
373,991 12,326,583
378,070 14,343,554
395,731 14,829,168
1,808,256 18,295,706
238,670 21,924,545
1,173,025 23,302,565
365,371 9,191,284
376,025 10,530,736
351,741 10,877,320
1,609,564 12,710,005
173,641 14,936,346
1,090,094 15,780,699
1,360 679,670
6,666 697,931
7,669 797,616
9,160 897,826
81,695 954,664
759,563 1,098,261
0 299,752
0 376,214
119,186 439,605
23,254 467,122
0 477,493
0 830,328
0 28,748
0 28,748
0 30,585
0 30,721
0 30,901
0 30,901
3.Operating fixed assets after deducting accumulated
1,546,168
2,200,103
2,434,363
2,607,728
2,579,844

431,988
401,684
386,720
377,353
373,920
369,586
292,268
277,888
276,084
267,797
262,474
254,137
254,327
812,268
793,849
744,821
890,476
882,767
5,065,951
4,984,065
4,673,948
4,299,281
4,078,929
3,388,061
1,131,855
1,039,805
955,563
878,451
878,451
878,451
3,112,798
3,305,415
3,655,456
4,170,718
4,329,562
5,206,444
379,663
372,735
741,037
719,076
735,147

385,790
371,419
366,961
352,104
533,398
510,217
2,205,087
2,828,260
2,716,687
2,663,952
1,030,163
1,030,163
13,408,780
12,952,810
13,501,345
13,069,941
13,117,452
12,991,110
1,344,558
1,305,295
1,359,929
1,350,262
1,555,665

1,530,549
1,531,891
1,540,975
2,080,122
1,957,647
2,029,939
876,684
1,054,930
1,039,223
1,064,094
1,024,439
973,317
1,411,360
1,560,483
3,046,158
3,025,391
3,511,367
3,868,752
874,603
936,286
1,121,980
1,126,706
1,043,625
984,231
11,443,210
11,253,800
11,046,052
11,052,466
10,848,915
10,848,915
19,035,490
18,590,082
18,703,906
19,103,555
19,157,470
18,544,860
2,791,724
2,785,896
2,782,021
2,744,863
3,299,062
3,300,037
649,683
737,620
844,070
1,181,662
1,245,263
1,217,342
821,976
787,975
774,199
696,188
679,891
601,280
480,093
437,429
436,193
398,939
544,306
510,776
858,196
791,179
791,572
723,034
664,780
611,549
660
558
558
403
345
295
45,398
52,278
147,625
158,339
11,268,890
11,065,489
1,856,660
1,724,336
1,595,170
1,472,817
1,403,926
2,136,982
729,772
660,147
595,856
537,765
492,185
839,808
720,329
665,464
614,126
562,430
520,988
913,363
2,070,823
1,911,479
1,827,262
1,756,621
1,680,601
1,967,766
1,565,851
1,620,275
2,575,471
2,543,729
2,562,010
2,837,423
58,724
57,022
100,281
97,401
94,371
90,645
895,585
1,002,596
996,737
1,006,345
1,207,480
1,162,586
1,439,395
1,404,362
2,019,622
2,466,091
3,196,193
3,256,739
4,044,564
3,864,055
6,417,427
6,205,541
5,935,612
5,748,565
11,092,154
12,117,468
15,259,406
19,494,601
19,666,759
20,567,186
4,661,050
4,419,133
4,628,557
5,240,019
5,895,201
7,412,659
4,678,100
5,356,683
5,366,017
8,044,222
7,469,897
6,855,143
1,120,081
1,177,669
1,456,991
1,535,324
1,605,032
1,556,531
590,732
803,523
786,800
1,079,921
1,096,196
1,016,793
149,590
165,881
151,171
135,323
135,323
135,323
132,684
106,147
84,917
67,917
67,917
67,917
1,637,134
1,584,121
1,531,855
923,855
896,048
896,048
6,066,071
5,925,854
5,795,845
3,564,384
3,564,384
3,564,384
3,895,756
3,803,786
3,709,851
2,257,519
2,203,634
2,203,634
86,423
3,478
3,037
4,253
4,906
4,132
212,829
0
0
0
0
0
101,438
92,696
122,987
107,117
102,993
91,938
231,716
514,787
482,467
445,743
415,700
388,316
1,638,156
1,946,354
1,948,545
2,032,876
2,572,644

1,015,371
979,040
928,706
928,706
675,842
242,183
507,434
515,009
524,105
565,771
699,190
914,569
1,032,682
1,401,538
1,418,973
1,455,724
1,564,932

4,632,079
5,371,700
10,812,951
10,961,352
10,746,084
10,304,698
699,155
945,960
780,713
780,713
886,246
836,982
248,395
232,721
221,253
206,367
206,367
206,367
693,588
776,805
786,433
782,879
3,829,408
4,152,050
399,306
414,992
423,883
440,562
418,952
400,981
2,679,805
2,642,298
2,197,669
2,220,450
2,516,291
2,611,702
2,246,422
2,270,452
2,323,032
2,265,866
3,129,440
3,072,855
604,758
596,325
610,919
582,289
141,507
61,502
0
0
0
0
0
0
349,924
326,387
297,917
274,246
431,429
395,342
528,383
506,645
375,109
352,092
323,331
290,947
30,685
488,376
473,953
460,716
448,558
438,544
795,001
814,017
1,059,944
1,092,247
1,322,206

744,175
753,218
740,792
729,629
3,961
3,514
3,544,541
3,199,125
3,405,901
3,663,368
3,585,297
3,384,934
1,538,351
1,566,319
1,701,590
2,085,557
2,027,132
1,913,005
6,152,796
5,919,761
5,908,382
6,551,632
7,199,132
8,109,134
240,548
240,545
241,797
241,794
218,564
212,857
2,393,015
3,050,205
3,019,422
3,017,002
2,891,988
3,144,863
649,966
951,056
1,790,826
1,773,393
1,849,726
1,805,074
4,695,015
5,457,079
5,650,738
6,412,091
6,587,982
7,904,429
603,276
575,115
427,961
316,062
293,509
5,035
1,247,434
1,247,434
42
42
42
42
31,125
29,920
28,797
27,746
26,763

61,184
56,835
38,860
35,328
32,144
29,273
244,421
366,475
538,024
1,003,959
960,586
914,724
479,037
1,127,655
1,172,072
1,185,557
1,573,240
1,620,001
694,133
822,265
1,062,209
1,294,648
1,409,030
1,528,623
759
657
569
493
210,716
197,638
5,972,783
5,986,747
8,512,710
8,939,799
9,417,928
11,719,057
12,497,369
14,308,363
18,185,598
21,634,413
23,058,934
23,481,153
1,995,497
1,953,635
1,822,545
1,772,210
826,269
769,022
2,557,894
2,410,719
2,364,233
1,727,472
1,692,439
1,659,648
649,756
1,085,033
1,815,678
1,793,143
2,088,818
2,112,607
809,717
826,218
835,447
1,890,259
1,710,511

5,057,444
4,978,446
4,995,808
6,036,499
5,760,725
5,501,198
301,603
281,190
269,037
237,836
226,566
206,552
968,760
924,456
930,754
1,112,302
1,081,183
1,081,183
966,644
1,201,244
1,436,170
1,325,661
1,290,064
1,403,202
2,857,561
3,754,412
4,355,912
5,349,600
5,138,451
5,344,974
974,053
1,124,937
1,085,108
1,037,951
942,463
902,018
93,794
107,492
104,684
143,960
135,076
59,222
2,465,412
2,580,131
3,245,547
3,481,693
4,581,128
4,471,486
379,038
441,008
430,727
466,158
292,883
22,082
1,998,528
2,310,456
2,302,931
3,350,560
3,323,867
3,379,761
939,203
1,019,882
1,129,477
1,200,388
1,028,394
982,493
738,324
799,666
788,647
827,231
796,071
761,062
855,312
961,201
899,247
881,130
948,922
882,072
195,908
238,738
327,561
383,352
495,181
628,328
2,930,957
3,271,221
3,763,786
3,811,922
7,568,106
8,335,535
4,660,763
5,416,478
5,994,977
8,291,545
9,038,225
10,253,726
1,044,771
1,005,825
1,132,394
1,098,080
1,130,778
1,189
1,006,093
1,074,622
1,182,068
1,390,430
1,356,544

0
0
0
0
0
0
374,190
362,481
508,165
501,252
498,419
483,657
271,336
336,487
390,450
396,246
381,570
357,908
1,487,130
1,408,044
1,380,998
1,326,203
1,267,909
1,213,264
884,750
985,793
981,507
832,731
786,770
1,004,835
1,252,212
1,545,950
1,688,553
1,630,097
1,576,075

725,831
747,367
931,271
999,647
946,403
879,749
912,528
1,135,969
1,090,224
1,072,488
1,168,303

1,826,297
1,945,841
1,936,917
1,922,472
2,295,940
2,444,382
115,335
397
0
0
0
0
2,389,942
2,429,349
2,514,482
2,251,769
2,828,414
2,895,595
3,896,630
4,467,905
4,154,017
4,040,996
4,367,827
6,396,065
1,325,684
1,658,505
431,002
738,382
1,024,075
967,198
760,769
791,851
0
692,696
645,145
610,709
1,803,963
1,803,480
1,846,041
3,722,656
3,901,781

1,747,742
2,013,546
1,927,075
1,836,218
1,797,515
1,995,530
26,283,063
26,046,344
8,031,241
9,034,449
10,779,416
14,002,395
133,492
156,956
197,433
214,353
216,244
284,393
17,904
16,867
16,003
15,160
14,402
13,721
6,613,267
6,918,925
7,720,611
8,711,930
10,524,519
13,680,577
40,447
34,895
23,006
18,818
24,251
23,704
18,283,192
37,896,066
34,772,908
33,985,286
31,964,297
32,856,523
5,787,179
5,245,129
4,784,971
4,357,913
3,979,987
3,641,969
812,768
812,988
860,163
828,410
1,121,695

319,944
308,576
213,660
187,125
4,505
4,008
7,054,229
27,175,451
24,605,585
23,513,765
22,236,283
21,704,266
262
262
31
28
28
28
1,186,323
1,075,586
1,073,075
1,171,736
1,058,334
1,530,035
1,311,704
1,540,900
1,532,078
1,711,913
1,605,683
2,963,381
638,150
567,305
522,822
624,925
44,226
8,917
846,217
838,282
830,676
823,375
816,430
816,430
324,913
330,811
348,460
369,244
716,606
715,762
-
-
-
395,465
379,133
358,667
62,814,985
71,038,848
85,614,663
94,105,836
114,189,107
105,713,205
1,716,524
1,628,828
1,545,336
1,545,336
1,387,535
2,558,955
882,595
1,408,055
1,484,138
1,466,125
1,441,044
1,547,153
1,765,774
1,955,605
1,912,669
1,793,347
1,683,380
1,586,688
2,651,554
3,463,912
3,662,694
3,549,052
3,467,597
4,157,116
2,091,085
3,137,313
3,087,434
3,253,925
4,333,956
4,256,599
1,872,138
1,931,400
2,078,717
2,009,259
2,437,806
2,400,905
2,727,325
4,112,223
3,767,014
5,214,299
8,131,996
7,568,440
2,967,558
3,483,490
3,246,048
3,110,883
3,696,034
3,423,899
1,043,512
1,041,163
1,024,406
1,156,255
1,437,577
1,472,548
360,314
341,468
351,384
327,344
308,650
289,802
724,129
843,209
1,204,971
1,343,992
1,569,730
2,511,382
2,577,209
2,509,730
3,570,545
3,568,278
3,738,964
3,674,162
973,315
999,194
2,468,839
2,516,399
2,388,975
2,707,124
3,380,898
3,100,914
2,952,560
2,816,544
15,249,900

10,716,371
11,420,990
15,819,653
20,673,980
22,235,437
23,309,854
1,755,165
1,721,214
1,922,075
2,053,261
2,731,856
2,782,194
1,446,454
1,520,745
1,477,790
1,514,110
1,431,737
1,442,751
1,172,731
1,424,308
1,522,441
1,601,166
1,657,403
1,991,895
1,241,331
1,268,384
1,593,974
1,540,282
1,644,396
2,274,139
175,726
159,149
143,304
130,657
130,657
130,657
1,086,471
1,039,715
983,901
906,036
964,178
939,521
1,641,428
1,568,312
2,592,051
2,468,869
2,347,815
2,936,016
744,394
721,841
1,086,312
1,164,277
1,120,570
1,063,540
2,052,479
2,104,891
2,383,222
2,344,078
2,483,345
2,467,576
301,606
285,630
719,583
658,871
615,665
571,398
6,017,847
5,931,522
10,170,776
9,545,987
8,941,152
8,386,457
685,016
1,439,690
1,376,403
1,353,437
1,989,439
1,878,776
5,460,225
7,645,295
7,974,241
10,941,621
10,686,598
13,082,041
619,135
573,857
1,118,281
1,015,338
927,819
1,014,332
1,727,369
2,211,730
2,333,589
2,482,515
2,967,584
3,281,102

4.284.14

150

50,090,876
64,528,925
61,290,537
62,433,791
68,221,727
76,022,075
-
1,171,895

1,165,963

5,554
3,758
529
112
31
0
8,432,467
11,050,212
14,290,892
13,281,414
12,388,282
12,021,636
636,753
645,047
576,928
1,037,778
3,821,427
6,637,496
2,489,891
2,668,277
3,426,597
4,132,934
7,301,104
9,254,679
351,430
386,610
641,699
672,107
660,589
647,616
1,236
1,113
1,002
900
573
516
3,649,647
3,670,403
3,405,325
3,406,233
3,907,120
4,485,204
888,716
1,020,094
1,141,607
1,210,842
1,227,091
2,248,623
21,970,957
31,467,872
30,550,199
29,996,095
28,046,124
28,734,507
386,400
390,192
376,505
383,981
416,109
607,483
56,142
88,443
83,824
195,746
248,401
239,881
3,749,062
4,909,256
4,733,190
4,567,109
5,500,059
6,521,945
307,992
330,345
303,754
493,429
470,991
462,591
378,264
685,167
763,206
1,108,902
1,109,611
1,088,971
609,403
635,064
995,280
1,946,209
1,952,320
1,904,964

349,814,720

361,741,559
309,702,689
323,651,335

2,287,971
2,831,420
2,939,248
3,299,161
3,639,626
4,678,815
37,156,269
35,890,050
42,895,818
41,859,633
40,721,680
40,721,680
1,346,921
1,247,850
1,209,489
1,712,717

1,052,875
839,204
832,190
1,929,326
1,801,858
1,659,967
192,203
186,820
178,169
171,468
170,228

631,496
594,581
581,096
1,015,666
1,044,021
1,094,794
256,697
249,015
252,777
556,371
534,102
536,943
491
453
62,189
62,145
62,117
62,218
2,711,483
2,786,920
3,047,545
2,846,001
2,662,034
2,465,377
78,172
70,854
64,435
59,300
87,581
83,023
2,176,729
2,024,098
1,899,701
1,752,421
1,648,385
1,518,588
7,891,528
7,167,137
6,509,416
5,918,062
5,386,791
8,163,182
170,053
138,252
381,875
311,370
238,398
186,079
-
73,674,133
70,251,795
67,724,780

17,476,546
16,833,072
16,472,475
15,520,580
15,245,662
15,087,728
65,882,892
65,695,396
65,945,226
83,429,526
84,258,748
83,626,121
13,499,733
12,494,180
11,832,210
10,826,592
11,073,524
10,114,060
19,894,510
41,259,678
33,104,620
32,706,405
33,183,402
31,629,702
1,364,592
1,499,006
1,633,331
1,742,246
2,654,857
2,862,770
2,242,004
2,036,698
2,223,728
2,292,206
2,380,867
2,257,866
1,124,908
1,191,106
2,334,225
2,525,060
2,534,455
2,957,732
4,624,418
5,075,833
5,318,400
5,387,352
5,594,858
6,270,004
765,185
747,514
751,242
814,615
761,522
1,227,714
8,303,581
8,147,259
10,908,546
12,713,226
16,001,818
15,534,162
2,514,774
2,495,976
2,484,852
3,756,179
3,637,902
4,127,596
276,685
281,317
272,792
268,303
407,654

9,981,721
8,702,842
7,347,819
6,061,577
4,903,048
5,277,381
81,658
81,658
59,069
52,853
52,853
52,853
947,829
965,107
918,797
1,503,130
1,585,033
1,657,414
547,125
525,049
513,937
486,004
469,965
495,331
257,458
246,343
704,484
617,307
533,565
458,398
57,557
59,524
134,801
122,331
105,950
99,357
2,369,734
2,720,118
3,060,895
2,966,954
2,982,317
2,749,332
150,648
56,855
167,000
156,031
146,184
137,339
1,371,570
1,483,551
195,836
171,056
1,703,331
1,584,463
25,041
28,881
24,766
21,206
21,659
19,476
20,986
19,407
73,483
67,721
16,702
16,702
6,061,686
5,959,053
5,707,991
5,439,242
5,307,233
9,227,921
1,971,872
1,826,370
2,490,672
2,327,433
2,146,157
1,989,258
2,541,212
583,403
2,407
0
781,373
1,033,870
38,624
36,896
39,054
35,001
19,910
27,402
92,989
86,924
167,015
159,030
148,722
142,172
134,850
169,879
246,575
239,961
16,760
6,650
270,155
8,624,421
9,038,202
8,891,432
9,676,552
10,529,854
59,749
84,749
83,639
81,735
79,382

833,259
1,010,457
1,336,943
1,454,728
1,415,822
1,502,756
548,604
682,345
726,398
1,227,329
2,293,213
2,453,130
1,291,077
1,285,694
1,545,994
1,497,782
1,820,110

102,118
96,105
93,258
231,138
221,680
200,995
164,466
164,466
164,809
160,491
163,679
164,218
1,150,431
1,074,154
1,074,293
1,055,461
999,085
989,248
1,087,204
1,305,834
1,238,038
1,164,054
1,315,165
1,437,944
34,525
34,267
40,397
45,296
41,223
45,586
7,335
0
0
0
0
0
2,971
222,017
216,188
213,096
209,853
366,450
6,507,797
6,122,982
5,922,902
5,722,651
5,586,911
5,394,131
11,326,583
13,037,370
12,875,998
14,241,739
17,326,125
17,640,951
8,562,318
9,576,209
9,419,768
10,722,479
12,446,381
12,549,357
306,305
297,224
355,774
407,579
404,317
484,057
283,530
336,893
256,516
348,412
342,283
652,720
16,949
16,730
18,232
17,999
17,830
17,867
4.Intangible assets 5.Long term investments
0 259
0 259
0 0
960 0
720 0

0 5,000
0 3,750
0 2,500
0 1,263
0 13
0 15
0 0
0 0
0 0
0 0
0 0
0 0
0 519
- 519
0 0
0 0
0 0
0 0
3,568 0
1,189 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
8,119 0
0 0
0 0
0 0
0 0
0 0

0 0
0 0
0 0
0 0
0 0
0 0
0 31,181
0 54,534
0 50,261
0 42,405
0 30,383
0 30,383
696,249 15
1,302 1,726,767
0 1,681,305
0 231,897
0 231,896
0 231,865
0 42,609
0 59,425
0 73,430
0 74,415
0 74,873

0 300
0 320
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 252,194
0 308,111
0 290,602
0 247,451
0 175,425
0 958,233
0 188,663
0 212,450
0 196,823
0 213,786
0 272,940
0 326,413
386 2,471
0 2,427
0 2,092
0 2,232
0 1,988
0 918
0 1,340
0 0
0 0
0 0
0 0
0 6,136
0 90,904
0 140,354
0 134,059
0 81,343
0 80,606
0 96,706
1,240 0
939 -
645 0
550 0
449 0
367 0
0 0
0 0
0 0
0 0
0 0
0 0
24,378 4,228,431
24,124 4,615,752
37,063 4,500,467
34,568 5,349,755
29,267 8,708,829
24,294 8,969,639
0 0
0 0
0 0
0 0
0 0
0 0
0 52,939
0 81,345
0 66,819
0 84,896
0 69,402
0 131,379
0 32,577
0 50,058
0 41,120
0 52,244
0 42,709
0 80,848
0 171,033
0 0
0 0
0 0
0 0
0 0
0 0
0 44,682
0 0
0 0
0 0
0 0
0 0
- -
0 0
0 0
0 0
0 0
0 0
0 0
13,823 0
13,823 0
6,097 0
4,857 0
0 380,629
0 447,640
0 484,210
0 496,398
0 510,098
0 549,596
0 58,459
- 58,159
0 1,523,967
0 1,414,344
0 1,307,237
0 1,002,257
3,398 1,743,404
3,628 1,817,108
1,188 2,079,794
1,006 3,402,514
824 3,585,387
642 3,872,437
20,692 10
15,426 10
10,283 10
5,141 10
0 10
2,975 10
0 0
0 1,230,711
0 1,358,798
0 1,683,343
0 2,194,332
0 2,472,715
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 12,667
0 9,838
0 10,736
0 13,769
0 15,472
0 15,472
0 584,554
0 156,977
0 5,275
0 0
0 0
0 0
0 102,028
0 91,490
0 92,045
0 95,352
0 119,284
0 119,284
0 0
0 373,462
0 390,119
0 403,093
0 425,864
0 441,512
0 0
0 0
0 0
0 0
0 0
0 0
0 3,444
0 3,989
0 6,135
0 10,200
0 14,592
0 17,501
0 0
0 0
0 0
0 0
0 0
0 0
0 364,770
0 421,091
0 493,376
0 570,898
0 661,419

0 0
0 0
0 0
0 0
0 0
0 620,350
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0

0 1,716,263
0 1,396,305
0 24,198
6,619 21,278
30,973 21,611
27,759 22,567
0 853
0 6,831
0 1,266
0 1,266
0 7,149
0 111,880
0 0
0 0
0 0
0 0
0 0
0 0
3,999 243,363
4,194 290,313
3,434 302,018
2,347 339,339
1,218 306,101
113 309,978
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 108,784
0 150,812
0 178,740
0 202,278
0 176,521
0 178,719
0 26,396
0 24,020
0 25,003
0 96,599
0 454,269
0 573,911
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 95,967
0 95,967
0 102,179
0 107,623
0 0
0 0
0 0
0 0
0 0
0 0
576 0
459 0
342 0
225 0
3,581 0

0 5,188
0 15,536
0 9,299
0 8,959
0 785,040
0 784,785
2,127 0
667 82,236
0 81,014
0 235,693
0 126,357
0 71,281
0 795
0 1,081
0 790
0 532
0 416
0 416
6,284 4,977,566
3,006 4,978,523
0 4,795,802
0 5,650,222
9,305 5,651,147
11,974 7,156,759
0 0
0 0
0 0
0 0
0 0
0 0
0 921,087
0 1,073,764
0 1,212,505
0 1,353,474
0 1,233,266
0 1,493,609
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 99,021
0 99,021
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0

0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 16,111
0 15,758
0 15,422
0 15,104
4,082 14,801
3,252 14,514
- -
- -
0 3,838
0 5,563
0 3,838
0 2,194
2,266 1,875,858
566 1,886,681
9,106 1,986,319
6,230 3,097,125
5,020 3,412,793
2,689 3,902,231
0 22,154,759
0 37,772,969
0 45,158,463
0 52,439,696
0 55,871,845
0 60,475,257
0 44,666
0 0
0 0
0 0
0 0
0 0
0 485,877
0 55,067
0 0
0 0
0 0
0 0
0 1,825
0 1,965
0 1,966
0 0
0 0
0 0
0 0
0 0
0 0
0 0
5,495 0

0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 80
0 114
0 131
0 90
0 69
0 69
0 332,052
0 438,944
0 582,886
0 627,403
0 665,843
0 734,779
1,278 0
8,405 0
7,459 350,300
6,513 812,370
5,566 795,659
4,620 855,744
0 0
0 0
0 0
0 0
0 0
0 0
0 0
105 0
250 0
322 0
257 0
206 65,279
941 0
689 0
513 0
337 0
565 0
12,102 0
0 0
0 0
0 0
0 0
0 19
0 162,998
5,332 480,834
5,276 417
4,359 609
2,984 489
1,608 699
256 654
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
3,608 2,150
2,804 806,844
2,145 405,770
1,307 1,100
469 1,000
0 0
0 0
0 0
0 0
0 0
0 0
0 0
6,540 5,355,605
4,675 6,984,723
2,872 9,064,488
4,628 10,362,705
2,878 8,814,317
1,593 9,688,505
8,335 2,418,580
5,573 3,757,484
3,189 5,509,565
7,515 9,985,685
5,010 10,555,139
2,943 17,544,447
0 924
0 3,104
0 3,863
0 5,001
0 3,449
0 0
0 0
0 0
0 0
0 0
0 0

0 0
0 0
0 0
0 0
0 15,629
0 15,629
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 216,057
0 254,455
0 298,200
0 332,298
0 344,015

0 0
0 0
0 0
0 0
0 0
0 0
0 2,342
0 2,342
0 2,342
0 2,342
0 2,342

0 13
0 0
0 100,000
0 100,000
0 150,000
0 150,000
0 0
- -
0 0
0 0
0 0
0 0
7,768 0
6,530 0
5,336 0
3,614 0
1,956 0
472 0
3,801 2,615,537
1,900 2,911,233
0 2,850,467
0 2,879,174
0 3,449,038
18,472 5,166,546
0 0
0 0
0 0
0 0
0 0
0 0
1,359 0
1,110 0
888 0
710 0
568 0
455 0
4,552 0
5,782 0
4,795 0
3,354 0
5,413 359,200

0 0
0 0
0 0
0 0
0 0
0 0
33,655 2,213
29,759 2,375
24,020 2,869
15,834 44,492
20,492 75,600
85,876 35,183
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 -
0 0
0 0
0 0
0 0
29,465 0
27,242 0
24,020 0
15,834 0
20,492 0
85,876 0
0 398
0 560
0 1,054
0 42,677
0 75,600
0 35,183
10,386 11,841,099
60,041 9,565,790
53,723 11,569,985
47,087 13,417,779
41,925 14,785,657
36,234 980,230
0 0
0 0
0 0
0 0
0 0
0 0
0 209,061
0 294,480
0 362,455
0 364,226
150 366,358

- 134
- 134
0 1,309
0 1,583
0 0
0 0
10,386 11,542,754
60,041 9,182,026
53,723 11,108,031
47,087 12,594,269
41,775 13,762,491
36,122 0
- -
- -
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 325,000
0 400,000
0 400,000
0 0
0 0
0 0
0 0
0 0
0 0
0 190
0 190
0 190
0 190
0 190
0 190
- -
0 0
0 0
0 0
0 0
0 0
- -
- -
- -
0 34,511
0 158,618
0 210,909
617,947 6,113,667
618,950 4,802,643
633,179 6,322,229
629,911 8,190,204
1,081,266 6,388,256
1,105,965 8,176,252
0 0
0 0
0 0
0 0
0 0
0 0
669 0
427 0
185 0
0 0
0 0
0 0
1 20,979
0 183,085
0 212,693
0 134,367
0 200,762
0 709,376
3,274 172,566
983 182,158
0 246,884
0 260,215
0 267,515
0 260,309
547 108,039
824 121,175
340 135,907
1,247 152,431
1,605 170,963
1,075 191,749
0 0
0 0
0 0
0 0
0 0
0 0
100 0
0 0
233 0
983 0
433 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 380,004
0 508,985
0 563,634
0 659,495
0 773,952
0 968,421
0 0
0 0
0 0
0 1,000
0 0
0 0
0 2,001,263
0 999,888
0 1,451,587
0 1,711,136
0 2,025,968
0 2,402,965
0 0
0 0
0 0
0 0
0 0
0 0
333 4,129
0 19,428
0 15,944
0 20,812
0 0
0 0
0 0
0 0
0 0
0 0
0 0

608,311 1,466,322
608,742 239,733
627,112 1,524,478
625,162 2,583,508
1,078,099 0
1,076,016 218,600
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 376,835
0 505,415
0 558,396
0 652,365
0 765,563
0 977,676
3,667 376,209
2,567 505,451
1,467 558,396
367 660,274
0 749,992
8,258 861,627
0 0
0 0
0 0
0 0
0 0
0 0
0 66,314
0 46,027
0 23,976
0 8,064
0 7,997
0 7,934
0 100,328
0 112,518
0 126,188
0 141,520
0 158,715
0 178,590
0 0
0 0
497 0
869 0
444 0
19 0
0 4,130
4,452 4,346
2,480 5,101
508 3,759
0 3,097
0 2,673
0 80,350
0 88,817
0 92,949
0 98,366
0 109,575
0 113,196
1,045 750,895
955 1,081,722
865 603,687
775 901,845
685 954,356
0 1,084,476
0 -
0 -
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 205,304
0 203,895
0 202,408
0 201,047
0 199,801
0 198,660
0 0
0 0
0 0
0 0
0 0
20,597 0

8.268.33

100 50

1,170,370 1,384,413
1,653,785 1,453,482
408,749 1,579,936
228,679 3,452,987
241,654 4,276,642
797,650 4,137,228
- -
3,840 0

4,861 0

0 0
0 0
0 0
0 0
0 0
0 0
104,569 -
603,719 -
112,208 0
63,923 0
44,378 0
71,635 0
116 0
39 0
1,608 0
947 0
4,441 0
17,378 0
0 1,109,142
0 1,239,701
0 1,315,372
0 3,178,355
11,959 3,666,454
11,959 3,319,693
1,285 0
1,078 0
2,247 0
2,254 0
2,077 0
2,923 0
0 0
0 0
0 0
0 0
0 0
0 0
0 136,152
0 212,437
0 262,734
0 272,274
0 608,067
0 814,658
4,473 0
23,086 0
36,128 0
39,089 0
61,295 0
583,725 0
7,173 0
169,938 0
167,546 0
39,668 0
31,600 0
23,532 0
13,521 0
6,146 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
20,799 -
14,087 -
7,375 0
1,161 0
427 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 8,419
0 1,144
0 1,830
0 2,358
0 2,121
0 2,877
81,637 0
81,637 0
81,637 0
81,637 0
81,637 0
81,637 0

in 2017 as compared to Rs 519.79 billion in 2016. Profit before taxation increased by Rs

6,536,014 49,073,757

6,904,466 78,605,263
6,065,534 62,936,731
16,302,315 78,047,590

58,835 -
41,615 -
24,395 0
21,983 0
16,250 0
10,650 0
2,598,254 -
2,592,026 -
2,586,426 0
2,575,782 0
2,570,072 0
2,570,072 0
24,198 0
6,397 0
2,631 0
674 0

- -
- -
0 0
0 0
0 0
0 0
- -
- -
0 0
0 0
0 0

55,263 -
52,263 -
49,677 10,260
44,467 9,978
48,532 49,117
44,767 70,143
- -
- -
0 0
0 0
0 32,643
0 31,827
- 1,449
- 6,587
0 4,986
0 4,742
0 4,510
0 4,290
6,341 -
4,987 -
4,810 0
7,552 0
6,091 0
23,157 0
- -
- -
0 0
0 0
0 0
0 0
29,759 -
11,903 -
0 0
4,914 0
3,127 0
1,813 0
- 148,332
- 158,569
0 153,163
0 146,203
0 147,327
0 122,951
- -
- -
0 0
3,506 0
3,163 0
1,375 0
- -
118,336 0
4,461,716 0
4,450,606 0

30,864 -
50,098 -
51,847 0
90,345 0
90,855 0
104,663 0
33,881 85,190
42,726 85,190
30,083 85,806
5,928,128 2,285,806
5,918,675 3,084,946
5,938,386 3,084,946
9,280 3,527,062
0 9,862,133
0 10,539,515
0 17,894,621
0 20,080,773
0 23,064,751
1,687,919 6,651,857
2,014,919 23,478,872
1,974,531 41,787,131
1,940,047 46,702,026
1,948,538 48,063,891
1,951,383 45,665,306
3,714 -
1,885 -
939 0
1,489 0
5,539 0
3,173 0
0 3,039,328
0 3,163,411
0 3,780,174
0 3,616,764
0 3,740,883
0 4,661,006
910 -
630 -
350 45,000
70 45,133
70 0
70 436,859
955,742 -
955,742 -
955,742 0
1,039,072 0
1,039,072 0
1,039,072 0
98,413 -
80,553 -
63,511 0
39,293 0
22,600 0
7,476 0
40,992 2,500
45,123 2,500
64,261 2,500
28,318 774,724
16,460 963,667
783,356 966,536
6,566 -
22,133 -
16,904 82,800
12,788 87,000
6,445 104,400
6,445 117,600
22 -
8 -
0 0
0 0
0 0

1,874 -
1,390 -
892 0
2,235 0
1,566 0
1,154 0
- -
- -
0 0
0 0
0 0
0 0
- -
1,842 -
1,408 0
995 0
561 20,000
1,754 281,852
32,345 70,034
27,724 64,489
23,104 56,945
18,483 0
1,659 0
1,327 0
- -
- -
0 0
0 0
0 0
100 0
- -
- -
0 0
0 0
0 0
0 0
14,343 -
29,026 -
25,370 10
20,781 10
16,192 10
12,471 10
- 54
0 59
0 64
0 70
0 79
0 90
38 -
343 -
220 0
1,467 0
873 0
1,041 0
- -
- -
0 0
0 0
0 0
0 0
- 95,645
0 34,287
0 56,301
0 40,671
0 29,753
0 29,753
- 2,887,644
19,950 2,931,810
17,955 3,073,095
16,160 2,815,655
14,544 2,973,117
13,089 2,958,149
- -
- -
0 0
0 0
0 0
0 0
86,570 120,952
74,071 2,312,986
47,782 2,641,365
39,845 2,802,698
69,885 2,483,919
207,732 2,460,614
1,131 325,745
1,078 369,734
594 581,908
248 790,774
4,158 1,004,720
5,317 1,153,542
- 36,165
- 36,295
0 35,708
0 30,715
0 22,642
0 0
- -
- -
0 0
0 0
0 0
0 0
11,343 0
20,439 0
14,804 0
13,267 0
11,246 0
9,143 0
0 14,995
- 13,270
0 0
0 0
0 0

8,012 37,000
4,941 38,001
4,929 38,000
4,260 45,000
2,079 45,000
1,713 45,000
1,617 1,805,860
13,645 2,040,213
39,292 2,834,097
68,211 2,710,993
112,685 3,163,660
129,226 3,566,394
0 494
0 0
0 20
0 6
0 44,416

0 236,877
0 193,785
0 193,967
0 181,696
0 67,766
0 70,362
0 0
0 0
0 0
0 0
0 0
0 0
0 0
712 0
638 0
1,033 0
5,399 0
6,492 0
4,266 0
3,840 0
3,456 0
1,998 0
2,675 0
2,520 0
0 26,879
0 28,268
0 28,302
0 28,347
0 28,189
0 27,963
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
2,210 0
1,876 0
1,542 0
208 2,309
22,033 0
21,248 0
12,850 182,945
13,762 260,069
13,429 270,097
19,894 299,503
13,414 0
8,067 0
3,821 0
551 0
0 0
3,903 0
1,910 1,439
1,826 1,226
853 0
1,056 0
663 586
1,793 373
0 0
0 0
0 0
1,453 0
1,527 0
926 0
0 0
0 0
0 0
0 0
0 0
0 0
6.Other non-current assets
B.Current Assets (B1+B2+B3+B4+B5+B6)
1.Cash & bank balance
2.Inventories; of which
39,180 899,568 3,667 458,638
39,180 905,758 17,937 492,999
39,180 1,100,795 5,475 586,406
39,285 961,355 4,559 540,956
39,284 1,054,581 5,304 649,312

2,701 38,237 4,208 8,350


2,682 59,483 7,186 1,622
2,376 51,615 1,706 0
2,473 50,828 303 0
3,873 32,017 342 0
4,374 32,382 969 0
0 9,204 344 0
0 9,204 344 0
0 24,889 372 0
0 24,997 372 0
0 24,744 109 15,657
0 24,743 108 15,657
2,109 300,586 6,554 139,418
2,109 298,700 723 158,714
2,224 312,639 1,430 140,435
2,380 378,704 8,439 179,581
2,380 454,707 3,224 252,640
2,380 380,235 1,281 161,021
18,099 11,685,043 134,889 4,763,506
32,520 10,400,121 136,308 3,727,385
35,968 8,724,630 151,281 2,790,661
55,343 7,508,910 172,408 2,204,661
62,021 6,321,206 146,090 1,797,416
57,021 5,237,685 191,854 1,301,252
67,089 1,731,033 1,684 1,359,364
67,089 1,825,849 20,711 1,250,247
67,167 1,595,185 7,907 1,283,519
67,167 1,549,061 4,804 1,283,600
67,167 1,549,061 4,804 1,283,600
67,167 1,549,061 4,804 1,283,600
5,528 2,477,008 13,729 703,403
6,167 2,455,205 18,653 640,068
9,427 3,260,042 7,739 1,096,838
8,222 2,883,781 27,385 1,032,582
9,562 3,260,964 60,783 1,334,594
4,359 4,000,305 63,232 1,361,115
4,505 308,410 48,515 107,621
4,505 279,917 14,624 85,961
4,505 168,258 18,655 45,327
4,510 203,441 35,705 14,696
4,510 217,869 45,783 14,582

8,353 201,543 120,111 39,933


11,047 303,484 165,529 95,091
21,238 358,601 194,556 91,991
11,046 357,597 183,897 66,505
11,046 282,636 62,588 80,220
11,418 353,990 102,152 138,461
4,206 608,165 10,435 292,249
6,369 598,285 10,269 303,614
9,869 725,881 1,624 366,965
10,579 508,877 1,206 273,562
86,710 201,011 2,136 0
86,710 201,011 2,136 0
39,484 52,052,860 310,989 3,131,907
24,478 5,970,155 132,260 2,211,143
19,253 5,545,152 22,760 1,546,299
80,741 5,108,152 133,324 1,940,504
18,633 4,826,184 143,318 1,769,137
21,606 5,268,016 159,222 1,859,014
1,710 391,668 2,107 338,540
1,829 437,584 4,786 348,027
2,516 698,576 5,706 609,172
1,932 407,179 7,739 309,812
1,510 457,202 543 379,057

11,340 1,970,559 32,754 1,372,934


10,643 2,822,476 53,184 2,127,754
11,220 3,039,512 30,435 2,164,139
26,205 2,597,798 177,071 1,511,682
26,205 2,720,644 65,285 1,742,765
26,205 3,784,089 39,786 2,713,409
3,594 297,678 9,171 195,196
3,601 290,650 6,689 185,159
3,601 303,973 9,088 149,668
3,609 254,201 5,844 150,961
3,389 222,579 412 140,924
3,389 91,438 728 57,873
7,298 1,519,068 15,932 1,156,336
7,298 2,147,819 36,979 1,570,262
11,125 2,217,505 59,251 1,485,041
30,974 1,877,666 57,187 1,186,680
14,154 2,593,542 65,245 1,592,565
14,154 3,169,630 35,442 1,821,520
10,356 526,574 2,632 275,735
11,782 705,224 728 367,499
14,309 599,529 9,554 294,934
16,751 606,551 3,941 342,924
14,448 422,672 1,741 133,051
13,195 90,273 552 965
8,805 4,024,000 29,707 649,535
12,637 3,779,232 16,723 626,206
12,637 3,428,352 38,101 615,929
12,637 2,733,734 27,301 445,370
12,637 2,606,132 24,232 334,658
12,637 2,606,132 24,232 334,658
302,970 8,006,425 81,707 5,379,700
461,526 7,677,426 85,165 5,052,032
489,808 7,311,076 64,881 4,682,740
481,265 6,973,226 58,271 5,238,387
49,650 6,884,101 56,885 5,184,692
49,912 7,132,158 40,283 4,658,962
129,408 1,054,859 180,944 496,164
57,306 933,497 139,238 389,160
69,373 914,918 123,313 413,869
133,434 709,870 20,059 395,340
54,314 778,377 35,669 385,883
34,719 838,797 44,907 269,885
25,089 666,069 68,997 216,963
30,226 833,093 70,999 231,316
22,173 878,468 141,018 166,894
17,864 959,473 152,353 151,757
18,715 1,079,632 183,989 239,201
13,098 1,423,214 69,421 382,609
74,639 35,540 384 2,440
75,432 38,890 455 16,179
38,360 24,887 134 3,875
39,726 16,913 306 401
24,404 26,124 131 0
24,414 62,146 90 0
19,072 85,161 15,723 26,823
19,073 160,902 59,773 37,454
19,072 111,425 2,717 27,356
19,072 85,981 1,303 18,193
19,072 88,457 982 20,211
20,006 71,519 1,099 35,216
1,342 326,827 4,692 148,428
1,342 318,081 6,001 153,823
1,649 104,807 7,093 10,116
1,649 73,594 589 10
1,649 79,671 559 10
9,937 55,623 301 0
138,653 3,961 850 0
0 3,472 361 0
0 3,472 361 0
0 3,336 225 0
0 3,336 225 0
0 3,336 225 0
10,543 1,397,951 48,916 295,152
10,544 867,787 35,415 261,306
48,616 572,648 35,047 280,519
3,130 1,886,681 510,644 210,307
2,827 1,742,931 798,854 149,447
4,736 1,985,189 941,433 96,178
26,747 907,081 16,768 406,803
26,747 918,886 25,197 272,074
26,747 826,838 13,068 182,656
26,747 786,567 1,960 155,068
26,712 806,722 11,176 118,637
21,711 825,028 17,280 185,838
41 631,155 8,584 253,796
41 605,767 11,971 203,771
16,839 559,370 4,134 179,484
23,839 497,581 1,757 194,959
26,449 281,353 2,263 155,716
2,891 244,400 1,817 136,346
841 619,264 12,975 203,134
841 685,471 9,736 147,920
20,430 653,691 8,420 151,592
27,552 436,924 6,258 86,536
27,618 306,772 5,480 55,570
2,330 265,352 3,548 39,620
47,853 3,092,354 31,735 1,367,943
53,922 3,641,664 40,407 1,615,175
54,111 3,119,451 14,829 1,494,282
68,111 2,769,638 33,278 1,378,329
76,111 2,070,489 7,063 1,121,836
12,012 1,598,113 6,129 806,907
157,132 2,511,156 74,424 1,128,025
156,730 4,507,036 54,000 1,636,247
89,631 3,388,066 72,766 1,325,020
124,836 2,849,314 36,720 1,181,060
34,319 3,009,651 72,842 1,130,453
15,470 4,410,750 51,367 2,311,688
1,037 12,040 2,107 7,781
1,634 13,181 2,419 7,455
1,768 17,887 3,410 9,924
1,996 22,016 4,789 8,105
2,124 25,171 5,118 10,396
2,291 27,279 8,235 9,795
7,509 949,108 16,233 736,731
7,091 1,175,588 105,093 697,920
7,091 1,347,837 133,269 768,810
7,091 1,350,263 148,675 668,865
7,091 1,649,628 176,196 738,171
7,090 2,173,765 15,939 850,295
5,032 1,737,077 35,981 1,189,893
5,033 2,856,422 83,427 2,089,299
7,558 2,801,337 53,654 2,176,380
8,859 2,465,022 77,213 1,703,047
8,859 3,290,312 53,767 1,998,880
8,859 3,269,374 110,715 2,010,274
46,768 4,631,702 28,895 2,692,314
50,314 4,112,679 47,109 2,599,932
48,303 3,353,650 40,373 1,832,517
66,429 2,963,740 34,385 1,575,766
64,154 3,003,423 25,741 1,529,743
65,474 3,071,707 39,112 1,519,115
25,774 6,740,679 71,988 3,774,011
28,150 9,102,759 217,398 5,928,619
34,092 12,279,708 360,063 6,549,617
34,418 11,950,518 177,228 5,433,568
24,446 10,179,944 209,689 6,218,623
24,446 14,792,234 143,354 7,580,000
5,260 5,459,258 105,542 2,769,521
5,300 6,749,337 43,791 3,464,152
5,348 7,414,038 233,902 3,133,460
5,720 6,918,264 287,909 2,382,563
6,387 8,752,710 990,908 3,046,969
7,093 10,466,306 93,730 3,637,710
15,667 5,380,582 255,211 3,297,286
27,958 7,002,605 480,240 4,149,820
31,846 8,717,727 331,879 5,699,647
46,788 10,491,393 506,553 4,895,445
41,340 9,344,718 387,454 5,148,415
37,427 10,300,184 163,926 5,700,578
12,952 1,232,035 15,060 771,887
12,952 1,567,335 1,617 1,037,516
12,952 1,687,718 4,451 1,069,597
13,012 1,465,250 25,006 804,905
13,012 1,156,939 4,156 626,434
13,012 1,341,998 6,748 749,188
5,417 352,302 9,196 159,454
5,715 437,742 8,651 187,058
5,715 442,837 12,561 171,887
5,768 587,314 9,954 296,509
5,768 487,834 13,688 236,277
5,768 405,816 8,395 181,958
8,781 114,283 2,821 28,516
8,780 109,016 3,876 30,961
11,181 104,780 589 17,374
14,534 108,016 691 2,796
14,534 108,016 691 2,796
14,534 108,016 691 2,796
64,168 185,613 13 0
58,562 20,921 28 0
50,463 13,222 79 0
50,463 10,718 45 0
50,463 10,718 45 0
50,463 10,718 45 0
2,008 487,817 12,495 339,813
1,273 368,855 6,594 238,102
2,781 316,991 5,326 232,264
2,781 148,115 6,439 93,522
2,781 128,485 6,119 93,522
2,781 128,485 6,119 93,522
8,351 2,313,505 53,213 1,196,782
8,435 1,757,691 38,879 1,118,659
8,435 1,122,475 36,487 742,850
8,106 683,831 59,551 408,543
8,106 683,831 59,551 408,543
8,106 683,831 59,551 408,543
8,650 1,573,582 22,552 838,904
8,667 1,354,589 17,491 804,480
8,666 1,044,968 11,490 625,037
8,477 709,201 13,406 310,880
8,477 435,251 18,982 189,358
8,477 435,251 18,982 189,358
- 5,888 4,385 0
0 10,422 8,983 0
0 6,578 5,040 0
0 9,241 3,013 0
0 6,654 3,009 0
0 8,513 4,011 0
611 58,096 3,854 786
611 52,376 35,491 0
50 53,665 635 0
80 51,813 706 0
50 50,287 23,482 0
50 47,208 15,446 0
3,449 204,592 1,689 95,958
3,449 189,223 2,322 92,940
3,906 184,331 2,799 94,319
3,906 202,790 2,706 87,840
3,906 183,306 2,995 88,268
4,018 223,933 3,274 93,135
0 44,187 5,453 8,477
0 30,432 62 6,004
0 71,608 257 8,914
0 87,241 2,661 12,728
0 77,350 1,733 36,659
1,394 47,228 781 10,916
30,785 1,921,574 36,295 1,478,486
32,043 2,033,590 21,411 1,545,711
26,696 2,046,423 15,934 1,509,707
26,535 2,340,096 21,368 1,714,457
23,260 2,255,468 26,735 1,556,917

2,023 287,548 38,029 144,696


1,643 259,631 5,499 140,163
35,846 139,715 12,378 39,747
2,403 173,158 12,378 39,747
1,658 250,847 11,442 14,552
1,838 75,886 455 1,036
3,231 316,139 20,630 146,229
3,194 362,242 51,693 184,897
3,268 431,919 32,206 234,507
2,677 445,661 24,676 229,141
1,963 516,494 29,915 250,087
2,181 567,733 8,666 307,780
16,554 751,898 47,013 248,333
25,409 1,078,496 42,834 536,222
20,715 1,032,634 14,535 408,577
26,606 1,265,990 9,642 668,568
20,769 1,411,773 2,412 579,045

4,593 4,311,122 160,090 2,903,226


5,039 5,826,529 144,239 4,027,035
15,338 9,316,161 84,640 5,712,763
15,338 8,264,447 95,551 5,313,432
14,757 10,025,542 619,109 5,514,619
14,757 11,487,926 286,212 6,550,142
3,950 1,414,012 9,388 721,849
4,015 1,446,087 55,657 679,963
106,081 533,963 2,765 248,513
3,787 636,257 2,765 248,513
3,851 579,574 5,582 282,710
3,800 340,281 15,729 146,219
39,389 144,233 1,304 78,251
39,389 257,239 1,243 135,758
40,085 302,056 9,170 222,431
40,085 174,531 3,912 119,773
40,085 174,531 3,912 119,773
40,085 174,531 3,912 119,773
324 708,077 21,624 271,047
1,001 984,270 85,227 350,374
1,001 947,146 64,323 563,588
1,001 1,828,801 152,327 1,198,742
54,048 2,069,251 34,127 1,020,678
1,605 2,368,518 37,317 1,406,651
17,198 72,502 18,026 32,505
17,172 138,812 24,391 87,237
17,172 134,941 2,215 89,918
16,806 77,418 3,102 45,946
16,806 51,232 17,741 6,778
17,422 73,519 3,778 46,582
1,067 2,137,382 45,217 1,278,678
9,691 2,630,237 59,014 1,592,021
17,345 2,859,313 27,296 1,647,836
12,256 2,591,382 69,625 1,484,015
6,432 2,904,699 68,237 1,756,108
247 3,362,246 89,044 1,925,999
2,094 826,265 3,134 671,596
4,193 913,681 13,420 688,101
5,429 1,068,227 67,082 771,782
3,424 1,016,047 84,723 658,518
3,301 869,769 22,038 524,175
2,355 1,285,961 16,999 896,961
1,846 158,491 1,351 8,698
2,156 307,217 1,144 41,079
2,510 270,736 2,341 1,250
5,517 239,728 1,105 0
6,132 136,718 1,600 0
10,267 137,782 2,283 0
0 15 15 0
0 14 14 0
0 14 14 0
0 13 13 0
0 14 14 0
0 14 14 0
17,587 147,857 3,845 59,053
17,592 167,682 6,050 69,965
17,652 135,903 1,184 42,578
17,652 120,551 1,043 33,853
17,652 85,602 812 6,788
17,652 83,261 1,874 3,236
1,929 11,776 625 0
1,929 354 354 0
1,929 180 180 0
5,733 1,723 115 0
5,733 4,381 162 0
5,733 7,290 79 0
89 6,650 57 0
90 3,313 47 0
89 3,318 51 0
89 3,322 56 0
89 371 105 0
89 3,345 276 0
47,328 416,780 731 318,780
34,719 718,312 5,829 455,961
2,603 743,761 4,528 432,863
3,030 536,160 9,858 188,954
3,207 634,603 12,880 304,908

369 16,941 1,144 0


369 8,886 1,601 0
369 12,671 6,059 0
369 13,258 2,666 0
369 17,509 2,269 0
369 14,600 1,747 0
34,892 2,263,348 109,248 597,269
20,588 2,402,673 130,056 614,534
20,588 2,444,826 155,475 698,231
20,953 2,325,651 112,292 729,678
21,200 2,591,571 53,903 806,079
21,819 2,842,388 69,366 909,069
17,526 1,402,755 6,430 1,105,978
24,691 2,127,046 9,585 1,581,737
26,424 2,374,472 10,910 1,772,659
31,275 1,953,183 10,724 1,345,357
31,595 1,409,723 11,413 953,485
10,561 1,259,213 2,376 853,765
50,515 4,002,184 385,503 1,529,949
40,382 4,339,574 320,852 1,768,203
46,637 5,359,518 100,937 1,888,177
60,158 5,338,022 114,815 1,987,603
60,042 5,997,583 229,012 2,203,655
56,679 5,297,408 154,935 2,009,579
25 605 91 0
25 710 110 0
25 119 80 0
25 77 38 0
25 70 31 0
25 54 15 0
44,213 3,566,166 9,118 2,244,875
12,701 5,041,572 13,846 3,646,587
12,585 4,862,319 8,773 2,667,620
10,116 7,085,082 15,137 3,402,945
8,732 6,529,269 24,977 2,542,957
8,732 9,669,730 13,360 3,336,305
5,655 827,814 15,719 375,462
5,666 1,198,123 6,338 505,198
5,669 779,415 21,089 336,884
5,669 1,144,604 48,436 573,037
5,669 1,305,025 17,846 787,451
5,669 1,261,142 32,176 674,239
31,267 11,137,170 925,384 4,646,583
41,158 13,767,642 525,632 6,501,520
54,526 16,286,113 444,849 7,215,963
50,896 16,337,364 1,167,579 5,275,563
46,091 15,970,818 1,226,653 5,277,633
55,536 18,465,757 902,816 6,916,511
3,648 81,573 2,121 11,359
3,648 68,366 9,621 6,567
35,394 22,697 1,684 0
8,349 30,913 1,892 0
3,648 25,245 7,041 0
782 351,587 9,333 0
0 19,600 4,647 0
0 16,024 1,070 0
0 126,127 117,571 0
0 59,730 58,591 0
0 59,730 58,591 0
0 59,730 58,591 0
954 13,013 28 0
954 12,158 197 0
954 12,100 43 0
954 12,293 86 0
954 12,068 120 0

1,147 62 26 0
1,147 53 16 0
1,147 45 9 0
1,147 59 23 0
1,147 39 3 0
1,147 42 6 0
1,495 741,500 65,327 550,473
1,495 853,198 61,122 538,608
1,645 1,197,292 5,905 893,024
1,645 787,743 12,358 492,755
1,645 234,178 12,210 167,892
1,645 127,438 23,240 54,142
7,824 720,434 7,649 546,893
732 1,152,556 14,783 817,964
5,130 1,238,828 7,091 735,553
5,130 1,281,611 18,144 658,162
13,117 1,419,416 16,248 682,155
13,617 1,699,417 30,490 825,607
1,653 1,119,656 61,419 528,067
1,317 1,620,999 1,444 722,761
1,234 1,778,967 4,419 638,772
1,068 1,436,634 89,613 478,507
1,110 1,601,731 186,672 724,010
1,069 2,087,526 21,871 715,962
- 64,836 194 0
- 64,991 292 0
46,818 17,309 174 0
212,136 17,299 153 0
0 40,634 4,429 0
0 23,369 8,895 0
5,653 9,724,895 47,997 4,010,713
5,624 12,396,935 259,238 5,639,884
23,799 14,548,838 18,239 7,017,096
26,454 14,794,558 969,467 6,018,822
35,711 15,975,281 48,668 6,857,957
38,120 18,707,295 44,549 8,650,118
305,314 19,847,671 2,358,556 9,695,133
126,745 27,204,560 1,128,862 10,945,439
150,734 28,774,992 2,802,316 12,752,495
152,591 24,190,444 52,219 10,350,193
161,449 25,850,830 2,115,168 9,933,736
289,172 30,193,783 43,945 12,722,712
5,057 592,266 7,353 231,617
3,407 555,362 5,289 253,966
3,408 275,704 4,780 107,922
3,408 128,700 5,146 0
3,439 99,630 5,851 0
3,545 112,315 8,463 9,358
3,484 1,398,634 15,213 827,462
4,732 1,138,218 12,834 685,540
4,001 680,937 15,160 375,656
3,535 412,554 18,857 200,876
3,535 248,983 9,496 93,359
3,535 245,488 9,434 88,029
1,191 1,075,782 3,071 651,254
1,191 2,633,227 4,806 1,678,027
1,504 2,809,192 13,775 1,434,906
1,504 1,723,460 9,465 946,660
1,504 1,766,317 14,464 888,091
1,504 2,749,786 8,959 1,372,120
15,216 775,079 56,129 342,948
15,038 932,195 67,455 462,049
15,039 887,763 31,039 387,776
20,751 875,916 5,944 344,043
15,039 1,177,679 118,097 297,162

45,408 4,426,787 8,409 3,254,744


40,481 4,402,189 37,974 3,139,023
31,205 5,128,634 46,136 3,769,953
31,380 5,068,860 81,226 3,896,971
67,438 3,425,592 61,097 2,545,850
70,468 1,986,597 59,396 1,117,749
0 9,776 51 0
0 11,980 19 0
330 7,525 163 0
390 56,232 3,729 29,113
270 5,640 205 10
270 5,280 17 0
4,856 595,092 15,783 292,714
4,906 660,705 20,974 277,217
4,906 612,399 17,955 283,263
4,906 568,817 9,588 279,962
5,158 604,344 3,259 327,457
5,158 604,344 3,259 327,457
9,276 1,293,850 5,031 924,964
8,994 1,632,123 11,361 1,080,606
8,915 2,175,228 19,937 1,462,768
9,129 1,610,503 7,679 853,124
8,987 1,406,054 21,304 709,275
8,987 1,529,156 22,711 824,793
69,844 3,093,908 29,246 1,489,258
18,733 4,298,850 73,089 2,467,183
22,579 4,603,560 115,085 2,383,599
78,703 3,862,175 70,807 1,576,371
66,531 4,117,474 77,390 2,346,349
74,904 4,915,134 96,630 3,009,201
8,614 733,803 881 538,190
4,179 669,138 784 490,633
5,464 644,691 1,879 437,477
5,709 609,921 2,376 406,109
6,990 561,768 1,640 363,256
7,953 567,588 1,754 384,738
0 189,672 1,053 98,707
0 167,334 1,561 125,334
0 182,274 5,931 122,571
0 205,986 6,011 133,651
0 99,453 116 7,697
0 69,509 126 0
205,589 2,382,026 8,786 1,578,859
198,504 2,886,615 16,372 1,694,585
131,376 2,860,884 24,854 1,485,532
194,343 3,125,792 35,814 1,581,043
24,303 3,398,906 37,264 1,765,510
23,105 4,117,924 27,019 2,029,069
11,369 105,959 16,112 45,106
11,369 258,764 7,893 145,013
11,369 167,635 30,280 37,479
11,369 203,740 19,658 85,545
11,368 142,933 10,023 59,121
11,827 109,489 981 0
463 1,053,121 56,009 642,292
461 1,538,821 53,038 1,049,400
1,012 1,320,929 36,298 849,720
1,012 1,698,031 41,138 956,771
1,037 1,516,316 45,963 730,729
1,179 2,236,468 17,412 1,375,917
10,598 669,694 16,010 455,882
11,244 757,578 20,849 477,253
11,244 827,650 23,797 518,834
11,244 1,260,070 13,464 973,528
11,244 1,214,974 8,062 991,631
11,244 1,243,424 5,639 992,221
14,803 360,966 14,438 172,134
7,185 447,248 5,142 268,633
7,120 427,173 1,831 276,791
7,030 360,921 1,792 209,701
7,030 370,666 11,994 226,823
16,467 261,723 14,345 151,680
9,632 1,867,736 4,793 337,065
12,823 1,871,720 22,109 372,705
12,824 1,641,570 17,813 320,747
12,418 1,160,358 18,995 232,262
14,212 692,343 26,116 413,733
14,421 489,590 5,058 272,970
848 380,583 10,973 192,270
1,086 423,614 17,155 220,163
1,085 558,798 7,712 269,766
1,168 595,605 60,937 255,810
1,213 591,569 40,066 228,031
3,166 563,267 9,019 233,839
18,505 4,634,171 88,817 2,511,899
20,569 6,697,936 93,156 3,596,007
28,016 7,179,686 149,917 3,180,775
28,562 6,765,979 132,197 2,543,316
28,258 9,426,865 101,214 2,892,976
31,996 12,293,888 31,509 3,764,057
65,724 6,402,106 250,799 3,317,723
102,318 9,203,715 228,909 4,908,047
132,843 8,324,020 97,714 3,776,222
136,286 9,207,109 50,080 3,969,335
134,509 11,583,159 99,706 4,281,470
378,982 14,030,361 72,134 5,326,588
3,654 405,071 878 275,376
3,654 373,763 957 243,961
3,654 289,795 2,167 185,934
1,971 157,153 7,509 59,024
1,918 76,354 268 44,207
0 1,409,968 353 65
14,374 398,699 16,256 280,651
15,990 506,908 20,643 369,678
20,914 617,333 32,996 452,773
20,914 593,000 24,543 403,723
21,039 679,836 12,185 453,251

0 39 39 0
0 39 39 0
0 39 39 0
0 0 0 0
1,000 235 199 0
1,000 415 374 0
8,413 61,783 1,406 47,036
7,477 77,793 18,280 41,524
8,867 64,397 17,557 28,116
10,059 54,108 12,013 31,216
11,443 100,560 11,718 75,171
11,443 60,466 17,627 28,748
2,382 255,075 6,652 129,561
2,382 372,401 5,511 211,838
2,387 361,612 2,881 201,546
2,387 370,595 18,239 168,775
2,387 333,280 26,834 126,138
2,387 360,368 13,224 122,258
14,138 923,326 8,252 458,361
15,572 678,437 28,852 216,348
15,573 508,874 6,134 233,301
27,248 382,390 386 180,464
27,444 436,447 1,322 236,829
45,841 191,427 576 52,615
27,987 937,736 10,771 316,212
27,913 764,205 4,590 299,912
27,983 797,657 17,122 306,774
28,985 762,586 13,347 295,904
30,370 806,800 113,141 355,915
30,976 1,032,007 6,501 420,201
2,860 625,543 42,721 361,706
13,290 641,194 33,288 337,354
14,022 638,493 78,952 341,087
13,970 621,749 82,556 299,115
13,970 696,296 88,151 363,390

1,576 692,192 4,339 399,801


1,576 769,866 7,563 379,862
1,576 954,306 4,510 544,923
1,576 586,535 4,418 211,549
1,576 1,016,169 8,817 628,707
1,576 921,751 4,608 551,596
435 1,510,943 15,882 708,688
435 1,502,259 56,205 859,942
6,991 2,446,464 72,276 651,322
6,991 1,753,844 44,052 832,152
6,991 2,278,545 41,506 814,925

18,688 2,066,041 5,754 1,183,983


18,974 3,049,809 95,510 1,716,672
19,531 3,444,756 190,673 1,372,741
19,531 3,922,248 95,556 933,159
19,879 4,216,759 222,084 988,336
19,879 4,445,286 41,676 1,407,007
5,524 24,154 1,745 0
546 103,282 4,185 0
25 13,027 6,921 0
25 9,799 4,100 0
25 6,787 1,559 0
25 2,985 1,751 0
1,940 1,371,909 119,105 933,111
1,964 1,967,311 111,693 1,486,943
1,964 1,791,631 129,168 1,203,400
1,964 2,068,139 61,691 1,040,235
2,077 1,579,856 60,364 857,648
2,227 2,238,875 88,322 1,114,902
73,656 6,614,593 24,675 1,550,144
58,252 5,103,923 6,156 1,540,529
12,355 4,943,555 6,935 1,489,590
7,581 5,426,924 5,195 1,337,524
8,155 5,923,221 9,297 1,635,911
7,072 6,444,109 3,895 2,029,134
19,273 1,013,868 188,694 394,192
20,144 1,153,493 166,718 453,196
18,762 1,877,782 89,908 442,277
19,760 951,611 87,473 334,114
20,309 878,200 80,703 294,845
18,571 955,356 162,311 278,499
21,375 762,617 5,499 337,689
24,263 937,594 33,485 400,469
25,478 914,021 1,244 390,370
21,381 628,667 20,513 228,372
21,172 280,163 3,923 169,537
13,459 211,751 1,526 77,656
3,282 1,359,089 7,980 533,079
4,255 2,321,387 475,128 1,054,012
4,344 1,925,251 4,500 888,847
4,450 2,050,816 7,110 876,899
4,451 2,309,843 65,459 1,018,969

3,004 1,254,973 11,843 721,380


3,299 1,344,433 42,968 670,157
7,873 1,437,004 80,729 732,052
7,873 1,410,181 37,177 714,910
7,823 1,613,606 64,785 775,086
19,287 1,705,477 49,889 904,899
83,275 28,849,359 201,305 9,996,208
94,888 35,269,099 6,603,576 13,482,978
97,498 16,688,419 143,104 12,315,233
113,660 16,751,319 172,924 11,680,678
184,581 21,207,784 361,190 14,330,180
241,660 21,824,556 295,149 12,960,513
885 169,247 5,394 76,273
687 210,980 23,712 69,186
2,043 311,993 16,439 148,237
1,623 472,181 28,468 185,738
1,623 558,523 18,351 242,067
4,721 717,764 7,565 272,729
0 324,017 53 5,994
- 29,888 241 10,826
0 32,869 236 11,814
0 28,893 225 6,134
0 27,349 211 6,134
0 26,204 73 6,134
50,701 11,057,508 139,723 7,481,834
53,373 14,205,968 109,357 9,673,821
92,935 16,271,383 124,213 12,129,702
109,625 16,175,821 135,952 11,461,198
180,952 20,551,714 339,666 14,057,202
235,439 20,905,536 287,175 12,661,087
1,608 66,939 636 12,060
1,608 55,888 75 16,112
1,608 57,213 125 25,480
1,500 59,463 6,188 27,608
2,006 70,198 2,962 24,777
1,500 175,052 336 20,563
105,603 15,547,881 342,830 9,413,923
93,686 18,352,466 335,068 10,856,512
245,193 17,900,420 262,465 8,378,815
274,590 18,067,639 209,484 8,326,260
146,034 18,792,115 514,019 7,236,605
185,100 31,401,991 214,512 10,712,996
1,947 3,133,196 45,289 2,427,947
1,947 554,251 9,873 106,861
1,947 412,035 8,339 30,997
1,947 358,764 10,312 18,190
1,947 349,024 9,304 16,371
1,887 337,385 9,441 14,552
3,249 457,201 1,453 331,816
2,808 674,155 1,349 346,097
3,714 689,877 1,283 416,380
3,494 779,446 3,506 472,266
3,394 748,652 82,842 486,962

992 80,394 4,137 47,410


993 48,706 6,922 14,822
139,948 20,652 8,262 3,612
137,678 7,533 1,827 0
0 369,591 43,248 0
0 319,549 12,344 0
22,473 7,301,493 52,409 4,378,138
15,885 12,743,716 204,837 8,511,618
15,257 11,809,353 85,682 6,047,563
28,998 12,781,865 163,844 6,461,922
37,269 12,478,832 103,129 5,197,078
48,619 23,671,173 98,214 7,392,524
297 1,143 1,137 -
493 834 753 -
721 1,181 697 0
721 2,122 1,125 0
721 2,122 1,125 0
721 2,122 1,125 0
1,662 1,821,560 161,455 836,101
1,299 2,024,586 87,397 993,620
1,772 2,215,516 10,668 937,031
1,517 1,634,518 3,073 621,731
1,771 2,160,372 7,636 948,173
28,999 3,329,118 11,826 1,899,392
4,281 2,558,210 74,688 1,354,876
4,281 2,088,409 12,157 862,427
4,361 2,420,290 132,923 894,259
4,361 2,229,181 19,568 724,138
4,361 2,344,460 250,628 531,456
4,396 2,353,222 62,920 725,481
96 64,260 9 1,959
96 63,060 427 200
96 63,027 1,171 180
95 39,711 715 0
5,350 6,466 510 0
5,350 227 227 0
68,300 34,587 451 824
64,541 31,392 172 824
66,033 30,602 142 824
67,710 28,676 88 824
69,212 11,668 484 824
69,212 11,668 484 824
1,822 94,813 1,616 34,852
969 121,436 11,082 20,043
10,970 217,383 13,079 47,969
27,591 170,594 5,185 26,779
20,851 260,255 15,111 49,433
20,851 262,948 4,978 29,594
- - - -
- - - -
- - - -
104 14,725 22 410
784 40,169 2 6,089
784 156,700 244 33,263
1,176,040 57,126,572 2,449,047 32,655,261
1,665,859 50,647,558 2,671,646 24,010,339
980,003 59,626,853 4,430,254 29,748,358
1,025,728 62,487,056 3,428,444 30,603,303
857,443 53,865,505 5,125,159 20,723,774
881,538 107,412,773 7,204,810 55,452,145
5,316 1,405,252 12,495 1,059,361
5,376 1,348,259 4,875 1,015,680
5,357 1,678,716 11,388 1,228,948
5,357 1,678,716 11,388 1,228,948
1,326 410,011 2,814 246,734
1,826 251,157 9,997 114,915
40 1,449,767 46,106 1,133,237
40 2,168,867 66,926 1,788,784
40 1,925,293 100,412 1,278,926
32 1,068,371 70,381 591,936
32 756,492 40,453 82,056
32 2,483,040 70,586 1,830,849
40,508 2,640,165 6,973 1,471,452
47,876 1,995,817 178,979 990,359
12,746 2,251,002 17,394 1,435,926
12,308 1,586,381 41,740 848,785
12,655 1,416,134 58,365 707,135
11,893 2,863,187 23,583 1,962,675
47,065 3,074,050 63,341 2,519,458
40,085 2,406,599 98,123 1,809,154
50,470 2,560,809 148,509 1,794,897
9,574 3,239,951 98,173 2,495,964
7,495 2,616,873 136,892 1,968,261
8,737 4,829,094 129,209 3,928,170
1,642 2,058,550 2,320 1,197,758
1,982 2,012,999 218,999 483,388
2,726 2,365,424 164,368 968,721
1,956 2,277,953 11,539 1,051,849
2,318 3,582,885 12,790 1,861,482
1,601 4,989,625 5,511 2,166,360
588 753,205 2,111 384,157
588 591,481 31,611 344,810
588 917,497 4,259 604,236
588 596,369 1,918 252,998
588 808,353 1,695 381,078
588 965,169 768 533,035
166,401 2,664,029 68,673 1,347,663
6,049 2,471,558 27,124 1,318,668
4,128 2,930,576 122,290 1,703,189
4,158 3,495,029 79,943 2,044,696
4,163 1,898,319 37,511 571,183
13,918 2,822,293 83,703 1,353,534
0 2,612,811 22,189 930,478
0 2,557,255 45,532 665,105
0 2,554,647 88,850 541,098
0 2,012,000 39,210 198,918
0 1,892,796 12,462 242,821
0 3,469,369 31,535 1,871,974
1,394 988,235 23,323 552,016
1,799 976,400 59,144 614,369
1,837 1,272,150 19,589 822,354
1,861 2,676,338 59,935 2,051,511
1,661 1,592,115 443,898 677,018
2,471 2,612,328 70,323 2,003,774
3,258 603,864 87,750 192,208
3,243 558,772 129,038 176,988
3,078 553,053 260,585 172,567
3,102 617,985 81,444 193,789
3,102 571,147 111,682 139,939
4,343 634,597 34,396 213,748
7,207 2,497,320 636,083 897,543
13,542 3,918,926 331,639 698,845
8,354 4,167,349 2,198,559 956,881
6,975 4,609,485 296,863 719,141
8,139 4,428,079 3,575,276 401,847
10,598 4,021,497 924,306 1,673,612
20,021 1,936,742 6,598 1,277,177
14,247 1,537,721 19,320 881,330
14,247 1,134,071 10,606 574,076
13,252 523,455 5,657 3,867
13,272 459,795 7,917 5,506
11,990 476,749 2,658 0
115,509 319,558 10,758 43,594
162,883 1,002,335 13,390 666,453
30,105 545,497 106,466 106,542
779 706,207 102,706 321,669
2,688 571,258 16,206 180,513
9,247 626,366 60,098 233,028
0 1,851,136 11,773 1,226,290
0 1,375,976 8,300 572,728
0 1,253,243 54,702 179,045
0 1,180,108 7,919 328,748
0 1,077,354 2,959 1,363

105,638 9,790,817 53,601 4,666,382


880,860 9,405,222 77,765 3,777,690
373,396 12,220,987 108,764 5,970,318
356,055 11,721,014 58,379 5,482,609
333,688 12,268,527 31,741 5,287,410
72,909 21,639,193 170,705 11,331,791
172,019 586,950 5,621 316,801
399 705,734 4,902 438,688
429 305,022 7,346 40,674
454 551,977 34,263 59,088
396 441,666 19,538 30,432
264 837,502 27,113 556,411
676 551,889 8,358 214,580
913 696,161 119,439 300,047
262 648,107 21,205 269,294
262 816,687 59,978 389,016
262 449,420 25,102 97,976
34,643 2,055,137 37,048 1,618,663
4,640 1,767,464 144,770 1,095,298
2,803 1,298,614 6,115 688,432
1,055 1,269,954 33,193 459,926
1,055 2,584,420 45,554 1,462,633
853 1,797,396 34,438 412,036
1,113 2,555,804 28,761 1,205,457
732 1,100,948 16,477 630,144
995 731,058 11,494 108,687
5,765 1,055,989 20,339 274,256
4,581 1,889,474 56,156 387,049
2,883 2,472,895 21,033 218,560
1,709 4,131,488 27,802 2,029,952
0 162,400 2,316 87,210
0 85,007 2,233 22,900
0 73,628 1,081 1,947
0 88,218 1,607 24,206
0 88,218 1,607 24,206
0 88,218 1,607 24,206
2,254 630,140 15,097 346,294
2,242 639,796 28,181 388,215
2,177 762,781 24,086 512,852
2,193 607,642 71,765 356,230
12,792 687,282 26,724 385,265
14,267 2,865,040 309,615 2,152,748
1,665 707,817 5,396 432,361
1,830 553,704 4,960 288,296
1,900 541,704 31,601 230,499
1,750 276,038 7,354 8,633
1,589 103,997 1,331 0
1,970 498,948 141,775 3,374
36,369 935,108 22,128 499,923
45,300 461,593 21,717 302,300
9,478 670,133 7,274 442,118
44,339 688,656 9,749 560,944
44,352 915,207 123,255 606,067
38,504 1,302,916 19,721 1,095,532
4,724 2,150,986 21,325 1,818,048
5,019 1,646,273 29,994 1,021,978
5,231 2,229,376 32,922 1,755,960
4,976 2,696,867 306,585 1,838,959
4,618 1,407,923 57,363 991,768
84,998 3,537,186 38,492 2,359,550
2,402 1,006,059 505,320 204,439
13,018 629,578 143,677 261,899
2,914 604,773 92,064 185,812
92,600 953,926 13,203 570,463
39,884 660,264 38,579 162,713
5,798 1,379,615 50,240 804,212
66,839 2,519,539 69,601 1,765,735
65,389 1,414,570 100,369 522,007
51,013 1,501,818 94,992 479,944
59,025 2,767,463 1,528,456 804,951
83,192 814,003 18,640 347,650
99,074 1,599,932 5,255 1,115,847
1,215 897,919 27,314 485,890
1,692 352,203 11,838 99,300
931 580,450 8,648 236,999
1,202 868,488 81,360 466,771
1,107 594,957 83,195 32,963
1,066 1,558,721 20,020 1,012,996
60,632 4,211,851 445,297 2,842,061
65,943 4,075,591 765,360 2,136,242
110,749 6,542,751 349,344 4,008,365
106,241 5,980,907 155,533 4,022,347
28,919 4,927,452 66,937 2,978,868
124,073 11,928,201 687,766 8,814,401
303,068 1,061,084 83,000 614,293
280,070 661,304 92,062 359,577
280,530 503,867 57,717 176,694
280,530 867,444 56,014 582,721
200,901 552,744 55,387 172,212
280,758 951,456 53,602 644,205
3,153 3,081,126 19,672 1,854,085
1,618 2,319,988 17,623 1,259,900
440 3,969,012 230,908 2,335,295
10,465 2,822,311 32,877 1,253,863
44,510 3,564,768 58,574 1,508,712
43,148 4,908,410 76,643 2,797,126

Cash/bank balance

Inventories

Netmarginprofit
turnoverAsset
Returnassetson Financialleverage
Returnequityon
0
Sales

4,454,957 58,579,591 4,160,357 31,254,517


2,674,689 62,895,632 8,488,549 25,981,765
1,734,590 56,848,477 6,797,206 26,994,492
1,986,405 61,084,798 7,617,958 28,082,831
2,634,703 69,716,163 8,261,121 33,677,126
3,111,952 76,157,090 8,328,305 37,411,253
- - - -
129,078 2,217,545 25,216 167,654

177,563 2,214,399 28,687 116,618

2,765 1,128,743 66,639 43,562


202 869,911 8,054 27,730
40 849,047 3,697 25,353
34 740,013 3,808 10,605
20 189,498 34,184 0
10 179,110 4,142 0
3,438,717 9,459,896 422,008 3,494,605
978,462 8,248,521 575,036 3,199,390
1,205,144 9,485,346 196,900 3,697,787
1,465,262 11,055,032 289,049 3,071,379
1,081,345 10,467,356 702,944 3,763,898
1,055,601 8,531,721 68,468 2,645,994
1,219 687,177 36,564 198,185
2,681 728,577 80,390 73,860
2,682 838,281 218,124 62,365
2,685 541,687 141,057 158,126
629,486 2,108,973 333,540 684,806
1,062,192 4,005,422 1,195,302 1,021,156
42,822 5,290,028 24,208 4,387,232
27,467 5,476,861 29,397 4,667,565
52,788 6,388,076 23,599 4,998,983
47,688 6,677,851 29,092 5,196,390
58,594 8,307,551 61,459 5,749,920
35,636 7,899,674 34,126 4,863,526
9,506 438,583 12,355 342,533
10,323 520,756 37,801 327,371
11,316 703,215 34,314 405,756
10,770 658,673 13,216 313,067
10,179 733,751 19,686 376,430
25,821 861,160 15,240 413,164
0 830 104 0
0 867 133 0
0 941 171 0
0 896 207 0
0 624 213 0
0 631 212 0
21,571 2,164,973 1,104,722 811,577
23,872 2,737,418 1,654,527 863,675
23,894 3,620,202 2,524,830 891,006
27,989 4,280,295 3,013,619 994,816
32,695 4,908,050 1,701,696 1,477,354
84,670 4,781,956 1,642,306 1,416,643
5,812 2,202,427 44,057 1,557,538
11,696 3,155,604 171,369 1,912,425
22,125 3,680,692 98,775 2,230,385
34,768 4,003,621 174,547 2,269,636
30,979 4,653,005 249,667 3,280,590
34,217 5,592,653 364,022 3,418,314
502,848 16,859,446 760,831 8,025,653
363,672 17,936,483 720,065 7,925,132
373,199 18,405,780 226,143 9,763,987
319,873 18,029,598 253,267 9,474,681
370,495 19,567,821 353,167 11,207,230
403,506 25,124,489 1,333,984 15,358,288
17,505 720,719 21,734 230,480
4,948 814,982 41,292 165,915
9,063 969,707 36,786 127,316
9,888 1,157,568 138,908 268,726
15,888 1,292,419 166,704 274,621
20,388 1,375,742 49,958 301,119
0 160,479 4,922 25,222
0 157,298 29,560 24,909
1,099 191,219 1,974 43,057
1,099 349,621 6,527 68,638
1,994 362,757 4,207 159,607
1,819 344,988 601 268,860
54,360 5,183,660 506,520 3,093,207
20,777 6,742,887 57,322 545,310
4,243 7,721,077 3,115,831 2,727,126
21,696 8,193,977 2,786,410 3,523,547
251,447 9,367,040 3,788,730 3,692,891
188,797 9,527,914 3,149,236 4,377,194
1,219 587,949 65,344 230,758
4,999 767,730 13,221 320,455
5,024 600,257 25,622 24,541
3,343 928,071 31,744 320,438
3,343 1,028,705 22,023 645,873
3,344 1,384,709 21,236 844,120
5,339 1,747,094 109,169 1,245,699
3,208 1,508,567 149,601 998,614
4,342 1,833,945 153,416 1,147,773
3,561 2,210,327 143,255 1,453,506
4,253 2,074,373 102,906 1,238,081
5,183 2,339,390 73,227 1,358,515
25,937 1,248,575 201,902 750,374
19,263 1,204,872 283,754 594,105
19,631 1,560,692 137,024 849,057
37,749 2,257,568 593,252 959,276
14,907 2,436,695 694,779 958,171
13,205 1,993,132 347,558 1,007,742

NALYSIS OF
2016

A 2017
SSETS

2016 180 16014012010080 60

2017

Growth (RHS)

17,615,317 227,103,983 37,406,997 66,628,719

7,550,921 243,183,072 31,137,466 64,932,437


5,699,098 218,744,172 29,804,514 46,726,054
6,845,483 223,742,083 33,761,079 62,536,125

54,509 6,587,364 2,790,212 2,426,561


44,064 7,898,590 3,897,051 2,762,690
62,980 10,319,128 6,381,381 2,823,007
68,797 12,380,092 8,320,913 2,908,690
63,764 13,122,151 7,944,429 3,575,927
62,618 13,743,937 8,571,721 3,475,745
66,916 4,182,841 217,435 667,939
68,865 5,624,664 1,434,826 539,320
64,889 4,028,041 428,754 348,727
85,274 4,426,810 483,287 630,948
75,422 4,489,534 147,294 337,248
75,422 4,489,534 147,294 337,248
192,991 2,674,712 1,404,506 593,710
254,446 2,435,053 1,479,922 359,589
315,596 2,678,313 1,770,771 361,481
227,388 3,018,666 1,927,584 468,549

38,163 5,831,424 507,012 1,108,322


33,884 5,545,530 528,322 1,442,649
28,156 5,679,159 406,769 1,566,757
21,167 7,086,800 351,554 1,709,874
11,078 6,857,347 337,515 1,641,480
11,245 7,995,376 587,885 2,107,644
3,216 21,094 857 1,478
3,215 25,245 828 2,718
3,215 20,993 502 1,847
3,215 16,955 646 1,306
3,221 17,818 600 896

215,184 2,131,090 148,128 987,881


203,579 2,229,113 222,943 875,915
197,751 2,430,372 261,464 810,836
89,401 2,408,036 195,600 717,550
39,466 2,550,523 95,951 754,610
76,117 2,909,922 49,755 1,022,809
2,137 478,975 39,048 97,476
1,546 651,964 16,433 135,644
1,611 753,243 13,464 161,265
1,579 815,368 34,401 125,944
1,779 901,171 29,908 171,452
1,794 854,241 28,433 142,752
980 90,917 10,847 26,118
988 90,231 6,491 28,631
1,778 110,074 4,695 35,810
2,136 102,420 12,221 20,988
2,369 106,612 16,632 14,554
1,794 147,513 18,192 32,254
20,164 5,006,017 837,882 2,852,671
27,146 5,986,094 1,051,925 2,787,322
28,893 7,026,946 853,956 2,473,246
33,852 8,566,704 936,419 2,607,106
48,562 10,882,809 1,122,602 2,827,048
62,181 12,133,883 989,140 3,107,762
0 58,751 2,892 19,116
0 54,361 2,612 12,936
0 58,904 7,142 19,485
0 58,914 3,565 17,257
0 64,921 8,023 13,716
0 82,401 4,618 30,225
321,983 552,875 11,437 68,001
261,878 611,426 5,677 63,386
263,873 487,264 5,542 68,552
239,558 638,323 75,479 103,551
176,850 711,677 221,560 32,601
104,088 535,482 21,760 47,803
235,778 4,059,227 14,255 176,743
231,520 3,640,881 8,180 176,743
4,261 3,398,238 7,224 11,523
0 3,014,829 9,002 0
0 2,722,800 7,950 0
0 2,544,817 10,585 0
1,792 758,850 62,576 400,047
1,848 808,379 67,131 458,104
6,162 1,016,702 91,721 469,840
6,359 972,582 86,971 373,207
9,943 937,943 161,240 323,917
22,962 1,016,021 141,832 355,071
- - - -
93,931 36,551,099 4,443,086 1,100,922
233,825 29,191,792 923,555 7,029,437
120,637 28,064,003 84,426 6,799,015

1,015,436 6,411,538 94,732 3,052,436


595,434 7,677,926 865,040 3,250,590
1,032,471 8,329,207 544,017 3,897,503
974,475 6,897,894 169,222 2,941,206
619,299 7,702,241 376,147 3,024,268
87,011 8,161,582 682,750 3,681,162
11,361 8,329,011 984,144 2,507,927
10,248 12,345,522 238,294 2,702,076
13,280 14,168,624 948,807 2,681,206
19,146 18,962,846 762,620 7,077,536
130,388 38,382,158 11,583,670 9,310,614
114,743 21,817,667 832,088 4,207,756
76,312 23,268,115 8,788,967 4,876,305
78,643 14,155,112 2,479,548 1,129,257
78,643 21,995,709 5,474,248 1,557,296
78,643 29,307,989 8,940,288 4,549,432
101,218 32,314,319 5,823,175 2,427,140
1,400,761 30,759,508 3,547,187 1,854,349
10,213,489 51,279,892 12,573,266 5,318,444
823,463 40,762,467 4,193,929 1,431,214
840,992 37,746,067 2,050,602 985,347
839,379 28,970,564 3,409,135 5,127,591
963,633 39,441,976 2,699,228 4,317,247
997,132 57,804,829 2,772,312 640,655
7,543 1,529,303 97,618 583,052
7,732 1,737,298 107,036 846,906
7,758 2,114,594 165,855 863,608
7,431 3,474,428 782,042 1,389,868
10,338 3,838,279 382,758 2,071,317
11,053 3,744,678 244,367 1,766,705
1,580 4,011,667 233,609 2,145,909
1,403 4,984,376 107,515 2,644,785
1,882 4,987,787 454,208 2,315,281
2,473 4,413,767 91,428 2,510,177
2,913 4,963,490 861,956 2,020,492
2,418 6,274,058 1,221,217 2,196,552
263,376 404,189 259,471 11,182
286,170 898,157 242,824 13,752
64,162 679,629 234,489 23,225
68,151 963,017 226,739 36,206
221,760 2,071,006 1,090,018 26,282
57,756 1,405,709 252,303 37,740
128,530 9,381,557 2,117,626 5,080,220
129,666 10,922,720 1,872,999 6,271,405
87,677 11,405,208 2,060,444 6,308,061
71,167 11,855,497 2,946,612 4,707,918
71,324 11,736,277 3,515,638 5,548,083
113,626 11,855,900 1,818,900 6,082,218
1,561 805,785 6,462 606,595
1,561 738,344 49,533 557,767
3,165 1,118,774 335,324 634,792
10,580 1,416,568 377,569 860,324
27,641 1,928,729 750,293 992,638
29,507 2,193,197 617,551 1,127,919
235,323 10,032,035 904,117 5,411,611
235,409 9,922,794 836,143 4,594,877
284,368 10,634,285 858,204 4,607,216
357,292 10,981,799 120,447 4,943,409
391,231 11,939,589 258,962 5,317,357
421,048 14,672,372 1,266,464 5,913,900
108,722 1,346,152 130,406 171,629
113,060 1,618,656 180,671 273,876
40,558 1,704,334 145,024 283,871
36,557 1,437,172 119,390 171,440
34,182 2,013,861 126,405 476,639
41,690 2,064,790 108,012 391,744
1,381 211,330 2,403 130,301
2,643 274,799 3,582 198,011
11,318 192,196 500 129,367
137 228,686 1,214 159,707
260 244,936 1,175 194,638

126,204 10,866,869 879,990 4,440,877


105,308 11,077,929 3,068,673 2,961,089
1,044,089 8,469,515 1,025,890 2,784,277
1,518,353 9,601,349 1,789,081 3,168,280
1,728,166 10,661,369 3,319,250 3,143,174
1,736,645 13,152,180 5,043,188 3,361,974
21,192 87,128 436 19,108
21,192 87,128 436 19,108
20,439 55,151 54 23,033
20,439 54,887 51 23,033
20,439 54,887 51 23,033
20,439 54,887 51 23,033
159,052 752,140 71,140 163,177
73,650 1,042,515 56,136 312,288
52,039 1,039,709 62,187 517,669
28,954 1,494,154 13,961 758,414
266,670 1,966,458 61,677 637,996
33,879 2,926,461 15,516 1,274,615
1,287 928,404 25,213 337,753
7,114 902,657 11,438 343,559
10,360 885,712 8,891 296,484
10,088 774,338 1,947 310,962
9,034 1,207,798 70,966 489,992
11,914 1,580,628 16,136 621,164
7,293 828,909 5,531 530,045
6,317 772,889 2,654 502,998
85,954 782,840 3,680 476,290
124,230 807,170 4,253 487,680
182,023 858,445 10,785 429,037
135,421 852,478 17,901 432,101
862 438,189 36,693 35,828
862 537,952 3,266 209,761
878 538,617 13,189 380,721
878 371,902 17,822 142,348
878 325,884 43,861 111,899
878 420,669 33,456 89,782
26,750 1,006,998 353,549 208,695
26,728 1,112,404 290,199 226,226
26,410 1,383,442 307,612 276,591
51,910 1,472,345 94,026 299,169
66,031 1,725,269 110,092 354,576
69,853 2,056,656 434,239 264,728
160 5,686 2,235 579
122,371 7,343 4,004 1,021
0 3,227 176 775
0 3,281 106 680
0 3,064 1,058 919
0 2,288 109 718
13,005 3,814,491 4,994 1,972,178
11,416 4,676,088 21,925 2,451,046
11,767 5,802,198 9,280 3,758,056
19,554 5,372,603 25,484 2,851,317
19,829 4,931,595 50,440 707,359
25,228 4,897,508 15,844 683,932
1,823 134,827 4,934 32,129
2,482 123,569 5,090 28,513
2,482 129,317 5,763 24,000
1,741 135,961 6,546 32,670
2,625 133,260 11,002 21,977
884 119,173 13,898 12,458
0 13,239 1,755 5,943
0 6,828 1,533 1,160
224 2,533 648 208
224 2,190 539 0
224 2,576 509 0
224 2,576 509 0
937,790 2,475,187 79,862 902,721
929,736 3,008,549 279,534 1,010,809
928,310 3,601,755 436,767 881,711
1,375,493 4,446,080 256,977 717,460
1,376,034 4,702,364 188,425 1,103,514
1,379,062 5,761,477 131,002 1,194,327
46,005 668,874 10,953 421,916
5,205 750,978 15,972 438,580
3,905 855,528 848 521,114
3,905 993,091 6,379 509,269
3,705 1,006,934 35,861 430,790
3,705 977,125 4,762 468,637
7,273 2,407,129 80,343 780,345
7,212 2,498,331 29,066 722,177
2,476 3,406,649 106,799 1,012,255
100,300 4,748,781 152,876 1,221,235
2,638,151 5,468,936 87,888 1,166,583
1,488,420 8,453,369 92,153 1,050,790
1,540 274,071 40,514 207,857
15 219,026 9,723 159,383
2,766 346,166 5,349 238,064
2,325 229,875 5,353 179,371
2,550 254,957 10,561 146,986
3,942 257,395 6,029 144,548
0 491,637 103,739 111,785
1,127 544,733 164,175 77,621
0 704,236 10,106 191,369
0 677,275 4,463 105,117
0 701,975 7,795 112,714
5,959 835,027 4,384 187,228
11,840 1,523,495 170,907 1,086,244
45,333 1,453,802 307,709 900,686
28,779 1,345,947 149,931 805,259
20,900 1,288,636 230,124 646,967
29,323 1,923,697 10,549 906,617
6,283 2,558,997 1,367,165 623,612
288,947 1,155,131 37,283 489,519
933,383 3,864,437 205,860 2,323,306
774,907 5,271,580 59,845 3,347,294
1,160,666 4,167,303 132,273 2,433,460
1,183,773 4,468,463 44,716 2,813,517
1,407,124 6,225,023 861,392 3,715,962
8,710 404,687 13,448 235,383
3,091 381,948 11,454 115,737
13,389 346,991 6,616 142,804
17,115 420,380 1,467 197,192
5,815 383,242 2,953 185,189

26,180 4,733,714 733,195 2,205,030


23,509 5,206,538 439,939 2,368,302
46,487 5,909,432 383,689 2,729,707
35,114 6,684,071 455,334 2,967,199
31,588 7,585,132 556,941 2,901,903
35,557 7,930,147 610,138 3,482,354
285,610 1,907,973 69,366 586,720
303,069 2,235,111 79,552 662,419
50,603 1,836,789 144,262 407,199
48,011 1,990,954 101,408 453,108
189,049 5,524,068 73,887 2,531,238
194,535 8,354,714 85,629 3,384,752
100,800 1,200,018 4,676 796,422
110,998 1,468,540 17,782 982,607
138,156 928,529 6,694 556,245
134,412 947,512 15,712 561,514
101,476 982,810 13,339 518,289

207 539,737 8,989 169,272


334 469,541 19,519 90,179
329 541,114 6,148 185,076
404 701,399 7,230 309,395
329 630,131 8,192 276,920
331 459,502 6,125 97,797
20,503 2,072 529 0
19,333 6,226 959 0
17,696 6,854 374 0
15,246 9,203 67 0
14,320 15,455 6,505 0
13,910 787,369 781,200 0
6,890 424,286 14,329 154,891
6,754 535,663 24,289 157,447
6,064 579,853 53,737 170,913
6,064 618,037 38,118 202,785
6,064 671,674 59,858 241,424
7,512 690,979 22,942 246,650
21,294 1,012,826 18,063 440,929
15,853 926,847 47,101 363,706
3,477 871,976 1,854 317,277
2,303 1,015,980 6,699 369,573
2,154 921,680 8,856 381,895
1,771 1,020,822 2,559 426,127
643 153,352 16,739 91,379
642 149,314 12,013 101,430
623 168,330 10,535 101,279
650 210,362 33,337 119,136
650 239,659 48,781 128,658
1,125 221,079 24,007 119,894
138 774,209 41,279 256,824
438 1,211,346 149,071 450,545
616 1,384,154 176,559 596,236
616 1,597,431 166,576 650,445
616 1,065,436 13,920 565,767
616 1,431,217 13,864 582,269
301 19,204 3,688 12,702
313 22,132 6,785 12,182
349 36,166 11,564 20,522
355 39,396 11,533 12,593
355 43,159 5,168 18,819
361 46,728 4,002 6,778
15,063 1,478,381 29,190 1,152,216
15,003 1,131,462 215,216 489,369
5,643 1,278,618 88,962 901,521
6,936 1,499,597 5,787 901,281
6,936 1,706,165 104,273 1,258,474
6,936 1,736,851 68,147 1,272,776
203,973 16,495,419 24,865 12,596,684
181,474 13,238,141 20,262 8,031,310
9,423 17,177,568 118,148 10,338,775
7,800 13,545,653 64,853 8,187,329
46,266 14,676,740 70,405 9,489,551
51,575 23,367,662 106,657 17,857,450
100 6,891,555 3,957 5,273,767
100 4,800,832 13,694 2,616,040
100 7,103,076 36,560 3,667,240
100 6,742,081 37,731 4,437,944
100 8,364,006 37,615 5,314,131
100 12,727,641 53,228 9,537,846
33,575 1,921,828 76,573 584,776
30,378 1,987,387 78,528 462,773
12,463 2,530,628 366,033 488,229
15,188 2,948,287 182,504 713,590
15,923 3,131,467 259,331 821,106
13,043 3,527,361 464,513 953,029
955 490,111 21,741 297,771
1,445 495,342 57,391 217,254
2,699 471,582 26,687 313,715
2,759 735,235 51,195 459,523
4,010 790,730 17,665 546,317
4,010 1,063,932 82,947 528,336
0 47,434 3,103 31,722
0 37,087 888 33,606
0 62,522 705 50,607
0 73,513 659 58,805
0 109,784 5,465 83,095
0 114,279 2,523 101,096
i)Raw material ii)Work in progress
iii)Finished goods
3.Trade Debt / accounts receivables
- - - 244,239
- - - 227,255
245,306 63,915 277,185 337,489
286,477 40,072 214,407 207,484
302,231 44,149 302,932 179,056

- - - 145
- - - 912
0 0 0 912
0 0 0 0
0 0 0 0
0 0 0 0
- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 117,830
- - - 111,376
87,966 14,716 37,753 136,348
120,563 9,225 49,793 150,542
159,092 8,841 84,707 146,100
90,573 10,261 60,187 142,818
- - - 5,535,315
- - - 5,324,042
1,061,226 204,980 1,524,455 4,671,393
867,057 178,881 1,158,723 4,026,404
747,366 135,529 914,521 3,357,836
557,221 82,525 659,956 2,797,095
- - - 128,139
- - - 337,357
298,123 985,396 0 86,383
298,517 985,083 0 57,342
298,517 985,083 0 57,342
298,517 985,083 0 57,342
- - - 1,437,610
- - - 1,385,388
478,148 426,431 192,259 1,538,993
568,088 381,787 82,707 1,115,975
624,804 564,048 145,742 1,034,339
554,604 650,583 155,928 1,495,554
- - - 104,936
- - - 110,507
17,040 3,106 25,181 39,199
5,046 2,665 6,985 62,790
3,025 7,028 4,529 26,811

- - - 0
- - - 3,874
40,469 6,994 44,528 29,111
49,545 5,293 11,667 34,448
69,782 5,150 5,288 44,344
77,433 5,302 55,726 35,176
- - - 73,830
- - - 72,533
291,476 40,971 34,518 119,149
240,665 23,118 9,779 45,173
0 0 0 6,679
0 0 0 6,679
- - - 2,826,170
- - - 2,149,837
520,354 791,684 234,261 2,420,618
448,523 662,842 829,139 1,361,141
422,989 729,638 616,510 1,177,075
598,247 841,190 419,577 1,240,969
- - - 1,372
- - - 11,028
399,795 35,702 173,675 367
214,131 36,801 58,880 165
223,505 36,606 118,946 108

- - - 381,348
- - - 414,889
1,699,181 104,975 359,983 500,933
1,178,447 96,357 236,878 472,307
1,346,056 94,152 302,557 413,602
2,184,923 121,133 406,754 544,451
- - - 28,895
- - - 35,829
116,210 16,665 16,793 51,008
118,975 16,961 15,025 35,657
57,529 0 83,051 19,873
57,529 0 0 0
- - - 132,021
- - - 189,650
989,067 100,532 395,442 252,948
861,165 85,255 240,260 234,590
1,211,886 98,794 281,885 302,465
1,317,563 93,615 410,342 523,159
- - - 139,661
- - - 104,671
213,819 27,018 54,097 90,972
254,588 41,864 46,472 54,210
79,774 45,459 7,818 109,817
965 0 0 11,561
- - - 2,332,101
- - - 2,386,525
57,082 137,559 421,288 2,137,721
114,545 159,979 170,846 1,713,537
91,119 110,851 132,688 1,706,119
91,119 110,851 132,688 1,706,119
- - - 1,522,337
- - - 1,493,260
1,128,312 489,205 3,065,223 997,097
613,612 414,652 3,713,376 515,678
442,997 436,792 3,808,156 462,075
533,989 419,242 3,705,731 551,095
- - - 90,332
- - - 96,234
138,418 19,335 256,116 79,410
141,373 18,251 235,716 56,154
131,645 16,154 236,200 40,019
99,505 21,293 147,640 63,873
- - - 246,765
- - - 291,907
82,307 61,332 23,255 357,821
79,803 53,827 18,127 320,007
147,083 48,983 43,135 489,355
251,628 62,051 68,930 551,088
- - - 43
- - - 0
1,839 129 1,907 567
401 0 0 0
0 0 0 0
0 0 0 0
- - - 23,809
- - - 49,446
7,614 15,983 3,759 72,630
1,862 12,664 3,667 54,781
4,887 10,752 4,572 38,471
19,672 12,869 1,971 14,474
- - - 55,683
- - - 46,662
0 7,848 2,268 6,212
0 0 10 0
0 0 10 0
0 0 0 0
- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 159,017
- - - 94,882
0 0 280,519 51,533
0 0 210,307 118,944
0 0 149,447 326,655
0 0 96,178 739,062
- - - 243,255
- - - 335,242
3,435 11,319 167,902 316,192
118 7,498 147,452 309,537
4,004 8,337 106,296 399,344
31,701 19,235 134,902 354,129
- - - 280,405
- - - 289,744
37,609 15,974 125,901 281,680
46,277 18,879 129,803 206,988
31,841 1,190 122,685 70,789
32,431 0 103,915 52,729
- - - 312,276
- - - 413,040
47,188 5,617 98,787 383,576
6,246 7,905 72,385 247,698
27,762 5,305 20,710 180,679
27,705 0 10,775 157,178
- - - 1,574,630
- - - 1,579,944
1,130,187 20,480 343,615 1,231,646
1,181,022 22,907 174,400 981,558
1,161,631 2,211 123,454 583,080
942,518 2,211 121,405 435,768
- - - 1,005,597
- - - 1,579,248
916,798 161,104 247,118 1,193,936
891,306 76,676 193,456 866,157
847,762 87,942 176,404 799,369
1,729,203 114,191 442,175 708,664
- - - 657
- - - 2,067
4,708 2,823 2,393 1,851
3,486 2,386 2,233 6,117
2,310 2,047 6,032 7,514
4,145 1,953 3,697 7,202
- - - 88,104
- - - 200,970
698,182 46,328 24,300 310,676
582,447 46,147 40,271 216,903
527,425 53,274 157,472 281,424
751,263 46,148 52,884 390,185
- - - 319,241
- - - 397,154
1,709,628 462,181 4,571 216,178
1,196,533 502,129 4,385 267,388
1,432,763 96,305 466,610 497,572
1,420,366 117,592 467,455 395,872
- - - 464,806
- - - 298,019
298,243 292,291 1,241,983 233,499
243,105 240,893 1,091,768 275,413
248,205 222,685 1,058,853 182,028
260,525 129,744 1,128,846 188,636
- - - 2,012,188
- - - 1,995,628
3,911,782 307,431 2,330,404 3,104,021
3,851,604 279,187 1,302,777 4,048,617
3,325,656 278,621 2,614,346 2,140,698
5,163,806 310,983 2,105,211 4,619,059
- - - 1,776,672
- - - 2,062,540
1,428,291 1,064,591 640,578 2,630,993
1,229,094 790,365 363,104 2,823,046
1,530,681 971,073 545,215 2,782,631
1,543,479 1,574,768 519,463 4,354,193
- - - 902,934
- - - 1,172,120
4,811,336 163,724 724,587 1,079,098
3,676,987 197,618 1,020,840 2,021,935
4,256,409 250,971 641,035 1,547,639
4,157,585 262,525 1,280,468 1,750,769
- - - 253,366
- - - 332,916
551,967 75,161 442,469 362,413
285,448 68,119 451,338 261,062
156,085 70,423 399,926 128,668
487,312 66,181 195,695 127,993
- - - 131,153
- - - 159,665
113,476 11,105 47,306 148,190
249,400 11,317 35,792 131,203
171,447 12,556 52,274 94,309
152,426 17,320 10,114 65,724
- - - 49,646
- - - 36,958
4,648 5,657 7,069 55,471
1,643 1,138 15 24,907
1,643 1,138 15 24,907
1,643 1,138 15 24,907
- - - 82,270
- - - -
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 69,173
- - - 66,125
200,802 31,059 403 23,038
77,590 15,529 403 11,859
77,590 15,529 403 12,075
77,590 15,529 403 12,075
- - - 521,421
- - - 297,739
487,999 18,859 177,866 115,179
215,045 0 131,548 55,269
215,045 0 131,548 55,269
215,045 0 131,548 55,269
- - - 527,477
- - - 371,254
468,863 3,861 147,289 137,758
232,211 0 73,645 70,620
117,679 0 66,655 46,510
117,679 0 66,655 46,510
- - - 0
- - - 0
0 0 0 0
0 0 0 3,590
0 0 0 330
0 0 0 544
- - - 35,623
- - - 5,198
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 44,492
- - - 35,105
22,366 37,489 34,464 31,969
19,274 35,023 33,543 35,740
18,554 34,188 35,526 29,045
20,908 35,895 36,332 36,113
- - - 7,366
- - - 8,872
5,919 1,104 1,891 46,291
6,930 1,013 4,785 58,370
14,149 2,294 20,216 22,630
8,798 1,244 874 18,050
- - - 147,274
- - - 131,419
1,133,761 38,534 337,412 142,893
1,218,395 51,749 444,313 125,829
1,052,850 55,584 448,483 75,833

- - - 27,659
- - - 25,663
6,345 12,745 20,657 15,102
6,345 12,745 20,657 15,102
1,182 4,880 8,245 9,577
204 69 763 127
- - - 71,921
- - - 50,974
77,079 16,547 140,881 77,640
123,161 18,174 87,806 117,215
121,462 19,719 108,906 122,300
182,377 20,110 105,293 59,195
- - - 303,446
- - - 400,983
174,870 201,017 32,690 423,341
449,724 192,958 25,886 429,974
323,182 17,736 236,284 672,059

- - - 834,427
- - - 1,129,122
3,766,803 789,693 1,156,267 1,954,394
3,575,730 696,608 1,041,094 1,352,881
4,190,786 467,680 808,900 1,831,228
4,774,650 671,686 1,034,081 2,020,014
- - - 549,549
- - - 542,722
175,948 8,245 64,320 168,910
175,948 8,245 64,320 168,910
158,504 1,645 122,561 89,749
104,089 2,906 39,224 51,617
- - - 46,247
- - - 105,560
105,929 13,962 102,540 58,321
25,676 10,383 83,714 35,496
28,265 10,383 81,125 35,496
28,265 10,383 81,125 35,496
- - - 160,360
- - - 173,251
293,342 12,260 257,986 159,227
1,039,817 10,802 146,270 125,106
684,917 38,874 284,386 340,280
1,231,880 44,957 108,876 514,263
- - - 8,227
- - - 7,962
48,516 0 41,402 497
5,420 0 40,526 2,420
6,706 0 72 374
27,828 9,648 9,106 1,080
- - - 451,143
- - - 612,751
0 0 1,652,837 691,322
73,045 239,180 497,102 593,632
902,388 308,806 526,314 513,799
1,125,876 397,647 360,834 688,176
- - - 7,527
- - - 9,404
694,819 51,096 25,867 41,055
543,561 46,785 68,172 36,777
457,498 50,920 15,757 104,989
769,843 46,919 80,199 122,510
- - - 91,341
- - - 185,750
230 236 784 181,830
0 0 0 147,251
0 0 0 24,983
0 0 0 25,185
- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 8,519
- - - 9,325
31,987 9,640 951 1,094
24,803 0 0 1,094
0 0 0 1,094
0 0 3,236 4,028
- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 4,653
- - - 153,025
331,772 30,070 71,021 157,724
133,063 21,869 34,022 141,019
165,204 23,746 115,958 150,901

- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 754,943
- - - 679,533
148,616 128,250 421,365 533,484
139,660 143,337 446,681 485,584
197,119 136,625 472,335 465,442
188,007 185,313 535,749 642,492
- - - 147,623
- - - 321,608
0 0 1,772,659 379,249
920,610 138,646 280,053 392,477
636,838 115,617 194,854 276,652
651,795 133,500 67,374 160,346
- - - 986,683
- - - 1,066,724
966,405 538,859 382,913 903,312
886,846 646,230 454,527 1,130,300
1,095,355 620,336 487,964 1,039,529
841,118 575,961 592,500 1,298,968
- - - 475
- - - 561
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 693,221
- - - 539,698
1,727,298 108,940 831,382 604,766
2,559,339 98,013 745,593 1,343,004
1,894,667 82,576 565,714 1,318,915
2,691,892 99,058 545,355 2,212,371
- - - 341,213
- - - 603,949
258,718 34,616 43,550 292,576
333,329 39,556 200,152 338,284
449,004 49,063 289,384 320,374
410,825 40,218 223,196 268,592
- - - 3,550,116
- - - 3,832,218
1,731,300 2,312,186 3,172,477 5,415,608
1,649,836 1,489,086 2,136,641 6,911,990
1,715,467 1,408,214 2,153,952 6,067,959
2,559,226 1,471,451 2,885,834 5,618,714
- - - 18,469
- - - 19,842
0 0 0 12,685
0 0 0 19,038
0 0 0 3,647
0 0 0 346
- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 11,050
- - - 9,995
0 0 0 9,903
0 0 0 9,765
0 0 0 9,211

- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 37,870
- - - 177,668
510,108 32,098 350,818 223,103
377,783 22,773 92,199 181,872
42,673 0 125,219 2,157
38,377 0 15,765 1,534
- - - 105,374
- - - 176,833
340,593 43,880 351,080 282,599
260,649 36,714 360,799 413,008
399,860 31,753 237,405 525,539
493,840 33,950 294,627 509,682
- - - 399,618
- - - 818,842
551,443 43,868 43,461 207,322
417,522 29,201 31,784 66,280
621,474 51,743 50,793 329,873
616,597 45,082 46,382 454,983
- - - 2,828
- - - 2,828
0 0 0 2,828
0 0 0 2,828
0 0 0 2,828
0 0 0 0
- - - 3,027,856
- - - 3,904,387
5,773,991 507,370 735,735 4,482,129
4,748,044 440,238 830,540 4,758,164
5,566,728 664,745 626,484 5,198,891
6,831,007 681,950 1,058,656 5,173,333
- - - 3,489,070
- - - 6,243,535
7,831,707 2,013,520 2,907,268 2,929,054
5,936,585 1,530,684 2,882,924 3,014,466
5,312,509 1,746,041 2,875,186 2,253,369
7,433,874 1,992,931 3,295,907 2,245,620
- - - 71,023
- - - 59,912
107,922 0 0 27,546
0 0 0 583
0 0 0 0
2,775 1,395 5,188 23,174
- - - 280,098
- - - 163,189
141,850 0 233,806 63,553
141,850 2,866 79,810 30,261
99,491 2,866 20,580 12,382
99,490 2,866 20,580 17,355
- - - 354,972
- - - 812,551
1,126,854 36,523 271,529 1,123,897
584,934 30,613 331,113 596,301
614,939 36,095 231,318 674,335
909,264 42,470 413,685 1,154,831
- - - 273,319
- - - 250,831
115,501 75,368 196,907 245,149
106,113 67,507 170,423 172,615
118,364 67,448 111,350 283,068

- - - 335,898
- - - 415,052
2,381,343 225,752 1,162,858 410,866
2,573,594 224,556 1,098,821 334,089
1,194,469 151,063 592,150 120,166
530,887 67,251 504,360 168,042
- - - 0
- - - 0
0 0 0 0
11,702 4,898 12,513 17,431
0 0 0 217
0 0 0 0
- - - 168,596
- - - 244,273
80,957 42,885 159,421 149,259
78,344 39,447 162,171 138,965
116,736 39,648 164,526 137,062
116,736 39,648 164,526 137,062
- - - 251,951
- - - 377,974
1,148,362 175,346 139,060 457,110
671,713 55,552 125,859 434,039
485,878 128,561 88,488 351,018
598,737 143,726 80,384 304,660
- - - 786,123
- - - 856,469
1,242,365 173,576 967,658 1,028,675
731,659 158,036 686,676 953,668
1,510,244 166,946 601,016 528,178
1,756,403 183,721 1,011,020 603,771
- - - 10,626
- - - 18,648
376,537 32,234 28,706 21,237
369,136 12,540 24,433 26,481
355,518 2,703 6,035 19,815
37,604 3,634 5,009 13,038
- - - 27,295
- - - 6,617
29,775 20,427 72,369 1,391
30,651 34,550 68,450 5,400
2,910 1,078 3,709 28,319
0 0 0 9,815
- - - 514,426
- - - 786,239
877,704 155,776 452,052 869,841
1,061,250 148,790 371,003 870,427
924,633 115,699 725,178 758,712
1,180,215 141,902 706,952 1,017,609
- - - 15,977
- - - 69,266
19,564 10,528 7,387 17,159
49,612 7,975 27,958 34,949
2,284 8,323 47,335 27,374
0 0 0 7,550
- - - 238,579
- - - 287,022
629,003 34,048 186,669 245,653
682,397 27,163 247,211 375,037
556,362 29,730 139,332 299,140
1,167,741 32,073 169,776 418,036
- - - 97,452
- - - 175,991
393,901 36,909 88,024 179,494
748,174 51,958 173,396 162,519
772,968 45,321 173,342 97,500
807,678 26,552 157,991 85,179
- - - 66,749
- - - 68,385
238,280 17,993 20,518 62,239
180,567 16,012 13,122 39,386
168,078 8,297 50,448 24,190
122,098 7,769 21,812 4,491
- - - 132,444
- - - 78,152
111,205 6,779 202,763 57,620
47,268 4,532 180,462 111,910
46,148 2,851 364,734 56,499
21,732 1,330 249,908 19,414
- - - 172,369
- - - 165,513
103,347 17,811 148,608 236,647
125,947 24,105 105,758 214,012
80,673 28,079 118,838 259,094
48,244 16,506 168,420 208,299
- - - 886,453
- - - 1,295,502
2,429,223 211,060 540,492 1,392,429
1,877,361 156,135 509,820 1,118,914
2,200,237 176,994 515,745 1,265,131
2,757,642 309,427 696,988 1,712,805
- - - 1,337,067
- - - 1,710,500
2,685,799 299,835 790,588 1,224,424
3,064,300 302,862 602,173 1,297,681
3,261,497 334,205 685,768 1,473,660
3,973,418 397,339 915,926 1,723,628
- - - 64,422
- - - 47,480
120,539 22,865 42,530 3,386
33,269 9,319 16,436 26,648
129 0 44,078 1,775
65 0 0 0
- - - 33,751
- - - 22,257
313,792 36,739 102,242 0
274,831 27,347 101,545 0
287,572 28,899 136,780 58,939

- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 0
- - - 0
18,429 5,024 4,663 1,907
22,919 4,812 3,485 836
13,638 4,595 56,938 61
20,979 5,241 2,009 0
- - - 60,116
- - - 91,522
156,061 16,035 29,450 73,963
144,127 13,497 11,151 103,510
106,781 13,617 5,740 78,850
97,889 17,696 6,224 98,355
- - - 180,587
- - - 150,200
67,772 19,770 145,759 90,870
33,375 14,771 132,318 66,616
26,026 6,286 204,517 71,767
9,859 101 42,655 20,844
- - - 510,382
- - - 322,456
97,781 40,984 168,009 277,489
63,134 29,839 202,931 267,844
110,849 48,220 196,846 202,989
125,803 60,632 233,766 260,427
- - - 83,502
- - - 100,173
193,564 76,549 70,974 48,921
214,384 39,455 45,276 60,615
281,094 29,335 52,961 45,988

- - - 147,815
- - - 191,206
71,073 28,858 444,992 166,652
33,705 31,545 146,299 140,088
106,320 35,982 486,405 85,118
48,483 33,878 460,547 90,437
- - - 635,068
- - - 399,651
574,480 32,855 43,987 490,760
710,131 21,703 100,318 407,735
722,669 31,135 61,121 189,475

- - - 383,246
- - - 406,138
496,082 202,396 674,263 459,258
246,928 103,093 583,138 230,127
988,336 0 0 433,422
586,763 104,445 702,089 371,238
- - - 16,331
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 119,081
- - - 187,118
810,022 47,745 345,633 257,670
555,405 42,238 442,592 663,881
514,636 41,588 276,999 312,583
791,265 51,824 227,506 408,950
- - - 4,173,190
- - - 2,476,089
239,268 122,937 1,127,385 2,248,287
199,078 102,549 1,035,897 2,566,707
584,701 107,784 938,090 2,365,485
479,595 131,695 1,404,191 2,236,170
- - - 277,049
- - - 346,646
150,769 161,010 130,498 301,252
97,464 152,083 84,567 260,829
85,542 108,642 90,053 219,960
86,722 81,677 106,133 220,284
- - - 61,159
- - - 90,999
27,387 102,432 260,551 112,938
30,411 68,403 129,558 30,282
38,605 59,238 71,694 12,928
11,942 29,595 36,119 14,012
- - - 437,367
- - - 440,859
735,673 61,363 91,811 587,837
657,633 81,151 138,115 698,024
765,703 85,968 156,673 632,490

- - - 247,811
- - - 329,322
174,982 156,166 400,904 338,289
155,647 141,720 417,543 372,658
163,005 142,035 470,046 446,750
152,611 143,176 609,111 350,242
- - - 16,247,201
- - - 11,747,662
3,089,663 350,160 8,875,410 1,574,742
2,272,798 257,289 9,150,591 2,289,888
2,556,181 249,898 11,527,268 2,930,319
2,666,178 265,229 10,029,106 3,881,175
- - - 27,696
- - - 48,120
148,237 0 0 54,327
185,738 0 0 110,370
206,968 0 35,099 116,822
171,510 0 101,219 180,331
- - - 300,119
- - - 5
11,814 0 0 1,962
6,134 0 0 1,898
6,134 0 0 1,938
6,134 0 0 1,934
- - - 2,272,265
- - - 2,702,373
2,926,027 329,995 8,873,680 1,482,683
2,076,097 237,034 9,148,067 2,152,073
2,337,553 230,825 11,488,824 2,786,782
2,483,494 252,645 9,924,948 3,640,608
- - - 46,237
- - - 34,744
3,585 20,165 1,730 25,770
4,829 20,255 2,524 15,547
5,526 19,073 3,345 24,777
5,040 12,584 2,939 58,302
- - - 1,030,035
- - - 1,331,367
3,652,700 468,610 4,257,505 1,469,526
3,723,829 538,446 4,063,985 1,077,445
3,675,842 478,081 3,063,893 1,010,529
4,917,304 524,152 5,252,361 1,371,762
- - - 125,640
- - - 58,636
23,619 7,378 0 33,644
18,190 0 0 8,142
16,371 0 0 2,512
14,552 0 0 1,957
- - - 51,557
- - - 243,549
193,420 23,115 199,845 204,214
194,919 31,096 246,251 219,551
171,664 36,524 278,774 64,961

- - - 0
- - - 618
0 2,318 1,294 506
0 0 0 0
0 0 0 0
0 0 0 0
- - - 217,279
- - - 280,700
2,525,484 364,095 3,157,984 417,396
2,743,076 417,895 3,300,951 178,139
2,352,520 402,471 2,423,516 206,035
3,558,118 444,370 3,369,724 228,319
- - - -
- - - -
0 0 0 478
0 0 0 991
0 0 0 991
0 0 0 991
- - - 578,112
- - - 709,049
581,749 49,607 305,675 762,130
465,488 50,378 105,865 633,821
852,980 14,107 81,086 646,135
719,745 18,828 1,161,952 795,250
- - - 36,621
- - - 8,162
286,272 18,942 589,045 4,748
277,024 37,713 409,401 1,552
237,946 22,059 271,451 10,081
381,086 29,981 314,414 1,461
- - - 0
- - - -
180 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 0
- - - -
824 0 0 0
824 0 0 0
824 0 0 0
824 0 0 0
- - - 20,826
- - - 30,653
41,152 3,155 3,662 46,410
23,898 1,364 1,517 35,249
43,127 2,920 3,386 59,793
27,754 1,031 809 50,601
- - - -
- - - -
- - - -
410 0 0 0
410 0 5,680 20,021
3,357 1,063 28,843 109,103
- - - 4,384,143
- - - 3,082,087
2,547,671 146,840 27,053,847 3,656,921
1,798,995 181,306 28,623,000 4,059,900
1,637,609 213,764 18,864,063 3,102,667
4,257,337 348,744 50,787,744 7,226,079
- - - 0
- - - 0
0 2,219 1,226,729 0
0 2,219 1,226,729 0
0 30,518 216,216 2,280
0 114,915 0 0
- - - 37,843
- - - 37,806
20,216 7,198 1,251,512 145,668
0 5,191 586,745 37,508
0 5,473 76,583 37,508
0 6,118 1,824,730 61,326
- - - 305,336
- - - 19,965
327,600 3,485 1,104,841 41,997
145,437 3,312 700,036 189,018
219,108 2,972 482,335 40,769
606,160 4,498 1,344,650 28,312
- - - 153,506
- - - 96,348
162,801 6,083 1,626,013 55,320
360,112 9,096 2,126,756 120,106
300,993 11,928 1,655,340 62,521
293,821 2,854 3,596,450 205,323
- - - 304,926
- - - 578,844
222,300 4,467 741,954 308,437
226,940 22,937 801,972 380,851
270,171 20,455 1,570,856 559,799
297,772 21,765 1,846,821 760,299
- - - 215,955
- - - 50,260
0 4,041 600,194 173,434
0 12,672 240,326 98,575
0 13,323 367,755 108,891
0 30,440 502,595 121,323
- - - 681,660
- - - 319,517
0 12,241 1,690,948 177,856
0 10,237 2,034,459 341,109
0 7,865 563,318 143,410
0 7,948 1,345,586 185,372
- - - 220,567
- - - 220,599
215,025 2,094 323,979 325,754
50,226 12,822 135,870 176,518
115,925 3,423 123,473 82,613
309,421 2,030 1,560,523 81,471
- - - 119,476
- - - 3,131
0 1,659 820,695 2,558
0 2,906 2,048,606 26,490
0 7,426 669,592 3,612
0 7,169 1,996,604 81,979
- - - 63,414
- - - 145
102,626 4,102 65,840 55,117
118,829 2,958 72,003 11,992
70,660 0 69,279 12,329
143,677 58 70,013 42,285
- - - 397,115
- - - 284,227
171,021 28,591 757,269 619,832
230,373 42,180 446,588 391,479
165,519 30,317 200,393 64,168
251,406 32,978 1,373,326 254,380
- - - 0
- - - 0
0 3,772 570,304 0
0 3,867 0 0
0 5,506 0 0
0 0 0 0
- - - 21,369
- - - 19,417
0 1,660 104,882 15,530
0 2,519 319,150 42
0 8,251 172,262 5,427
0 7,264 225,763 7,592
- - - 207,732
- - - 0
0 2,336 176,709 126,596
0 986 327,762 17,832
0 0 1,363 12,795

- - - 451,460
- - - 655,358
211,238 0 5,759,080 671,430
95,879 0 5,386,729 1,185,677
181,773 0 5,105,637 1,046,013
530,172 13,762 10,787,855 3,588,040
- - - 22,863
- - - 0
2,724 0 37,950 63,950
2,565 0 56,523 116,518
0 1,999 28,433 0
0 1,958 554,453 1,366
- - - 37,044
- - - 0
0 667 268,627 0
0 872 388,144 0
0 914 97,062 0
0 1,226 1,617,437 0
- - - 73,172
- - - 9,964
0 3,005 456,922 42,871
0 2,923 1,459,710 42,097
0 2,702 409,333 10,560
0 2,519 1,202,938 174,514
- - - 9,766
- - - 13,595
0 2,957 271,299 35,851
0 2,869 384,180 34,609
0 3,578 214,982 58,949
0 2,713 2,027,239 104,069
- - - 26,951
- - - 26,259
0 1,947 0 37,330
0 4,967 19,240 27,515
0 4,967 19,240 27,515
0 4,967 19,240 27,515
- - - 76,010
- - - 6,137
26,424 5,646 480,782 31,202
14,749 5,234 336,247 11,706
1,502 9,940 373,823 74,253
47,707 13,273 2,091,768 132,266
- - - 184,809
- - - 185,003
1,682 2,325 226,493 134,318
2 1,628 7,003 132,548
0 0 0 0
0 3,374 0 160,287
- - - 317,421
- - - 0
440,832 1,136 150 0
0 736 560,208 11,635
0 1,788 604,279 0
0 787 1,094,745 0
- - - 6,342
- - - 189,114
397,155 8,283 1,350,522 35,370
257,804 3,894 1,577,261 84,959
131,354 8,698 851,716 31,455
565,121 31,495 1,762,934 454,573
- - - 0
- - - 52,334
0 2,271 183,541 84,029
0 2,581 567,882 25,926
0 3,108 159,605 2,074
0 3,156 801,056 44,342
- - - 243,138
- - - 71,619
43,171 18,781 417,992 38,888
293,549 6,419 504,983 30,564
136,245 12,489 198,916 13,154
338,471 12,540 764,836 167,717
- - - 843
- - - 5,990
0 6,053 230,946 720
0 6,889 459,883 550
0 7,915 25,048 27,343
0 11,351 1,001,645 105,621
- - - 0
- - - 33,233
202,857 0 3,805,508 30,257
2,530 0 4,019,816 233,927
44,359 0 2,934,509 21,247
873,609 0 7,940,792 20,114
- - - 108,951
- - - 3,843
0 3,779 172,915 33,846
0 2,711 580,010 27,396
0 2,588 169,624 28,855
0 3,370 640,835 2,061
- - - 49,371
- - - 194,788
0 6,043 2,329,252 368,759
0 5,683 1,248,180 302,753
0 5,621 1,503,091 625,127
0 4,216 2,792,910 404,821
Shareholder's EquityFY 16 605040
FY 17 31.86
Growth(RHS) 42.21
5040302010

212

- - - 4,512,859
- - - 4,733,679
15,807,017 2,524,512 8,662,963 4,619,282
16,157,752 2,414,274 8,885,626 4,838,588
21,033,377 3,161,859 8,595,070 6,519,891
24,923,706 2,789,910 8,150,541 8,248,545
- - - -
118,697 0 48,957 1,096,688

80,740 0 35,878 1,212,651

- - - 76,267
- - - 6,352
0 0 25,353 2,545
0 0 10,605 1,462
0 0 0 0
0 0 0 0
- - - 149,074
- - - 245,767
2,300,790 529,977 867,020 95,962
2,103,805 169,194 798,380 117,568
2,668,770 429,762 665,366 69,654
2,123,048 200,171 322,775 170,639
- - - 109,019
- - - 176,824
0 25,751 36,614 221,613
118,680 33,845 5,601 38,626
436,759 72,763 175,284 77,969
871,564 26,135 123,457 129,705
- - - 577,701
- - - 477,260
3,366,383 50,192 1,582,408 889,717
3,537,779 36,844 1,621,767 778,548
4,305,955 65,927 1,378,038 1,181,827
3,464,182 151,166 1,248,178 1,442,853
- - - 59,816
- - - 56,549
273,461 0 132,295 96,602
166,624 68,636 81,095 109,964
112,258 123,234 144,233 119,517
161,317 125,548 129,584 207,632
- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 39,528
- - - 34,859
447,332 346,092 97,582 12,148
494,117 76,668 99,846 24,383
908,169 68,666 249,898 57,736
927,637 68,326 165,603 82,342
- - - 288,994
- - - 652,142
1,288,859 592,587 348,939 800,356
1,157,269 817,850 294,517 1,072,111
1,743,973 963,780 572,837 933,274
1,322,749 1,056,507 1,039,058 1,364,571
- - - 491,842
- - - 346,041
6,305,287 855,537 2,603,163 272,321
5,696,699 1,042,516 2,393,877 314,836
7,049,391 1,277,141 2,819,891 564,460
11,181,630 1,000,011 2,794,801 781,116
- - - 288,180
- - - 427,436
44,573 18,663 64,080 588,807
141,094 40,610 87,022 492,288
125,043 44,065 108,551 556,211
165,668 57,653 80,838 674,446
- - - 118,701
- - - 101,125
14,803 0 28,254 134,109
42,546 0 26,092 119,860
96,490 0 63,117 105,700
181,907 0 86,953 15,665
- - - 742,382
- - - 770,947
761,531 60,390 1,905,205 902,666
1,305,097 86,447 2,149,547 1,004,129
2,410,945 90,112 1,194,950 981,253
3,146,501 78,396 1,159,072 1,121,006
- - - 143,230
- - - 150,814
0 24,541 0 74,877
281,773 0 38,665 249,979
107,720 0 538,153 204,179
346,088 0 273,363 347,299
- - - 243,299
- - - 248,995
505,969 0 641,804 323,208
543,930 0 909,576 305,770
449,222 0 197,198 269,494
429,175 0 206,392 259,853
- - - 146,113
- - - 182,797
498,029 20,782 330,246 204,351
568,339 41,664 369,036 209,064
499,985 26,409 438,597 301,929
521,500 25,997 484,589 438,767
90 80706050403020 10

40 20 0 Payables
Borrowings

Current

15
10-505
-10
-15
37,040,870
- - -
- - - 26,626,988
24,653,114 3,441,874 18,631,067 22,306,413
26,301,574 3,245,054 32,908,554 25,204,602

- - - 566,734
- - - 546,093
1,873,239 197,872 751,896 482,771
1,624,428 224,347 1,059,915 476,403
1,962,457 226,490 1,553,410 880,297
1,915,370 312,100 1,540,436 914,972
- - - 12,740
- - - 14,415
45,858 17,335 285,534 19,859
29,401 16,914 584,634 61,149
73,886 111,856 151,506 51,016
73,886 111,856 151,506 51,016
- - - 546,949
200,373 10,069 149,147 509,976
186,865 11,863 89,809 459,082
215,167 11,873 144,112 493,199

- - - 2,030,479
- - - 1,859,659
828,234 80,729 657,794 2,030,655
1,026,297 96,964 586,613 2,733,375
989,137 49,203 603,140 2,755,252
1,187,285 55,260 865,099 3,165,832
- - - 8,245
- - - 6,947
614 1,233 0 4,455
351 0 955 3,427
351 0 545 3,665

- - - 712,848
- - - 859,880
425,840 57,281 327,715 1,114,994
361,698 73,760 282,092 1,122,879
435,994 58,017 260,599 1,201,830
574,709 65,064 383,036 1,291,939
- - - 118,207
- - - 185,158
- - 161,265 210,614
96,216 2,620 19,108 249,482
103,329 5,821 38,470 231,358
103,404 3,331 22,526 208,638
- - - 35,089
- - - 39,453
1,136 5,488 29,186 44,953
1,078 1,309 18,601 40,898
519 757 13,278 43,020
551 895 30,808 65,477
- - - 492,437
- - - 533,353
1,455,682 360,531 657,033 653,003
1,764,188 196,392 646,526 666,378
1,830,712 261,086 540,336 537,994
1,961,803 297,372 629,651 742,032
- - - 22,120
- - - 22,140
7,341 0 12,144 0
8,708 0 8,549 0
0 0 0 0
24,471 0 5,754 0
- - - 50,494
- - - 118,054
56,933 259 11,360 82,185
96,424 291 6,836 87,365
28,119 291 4,191 53,780
16,024 2,680 29,099 67,322
- - - 2,555,987
- - - 2,158,899
11,523 0 0 1,910,879
0 0 0 1,583,419
0 0 0 1,377,334
0 0 0 1,250,625
- - - 231,319
- - - 241,140
387,130 5,549 77,161 305,165
319,625 5,565 48,017 315,762
280,211 0 43,706 381,871
310,655 0 44,416 446,487
- - - -
805,332 89,780 205,810 757,044
1,303,780 20,688 5,704,969 2,261,747
582,270 30,233 6,186,512 7,585,312

- - - 266,465
- - - 525,017
2,406,646 21,632 1,469,225 554,666
1,975,662 23,533 942,011 436,852
1,876,110 2,635 1,145,523 456,396
2,440,340 28,846 1,211,976 505,123
- - - 138,480
- - - 99,181
2,312,101 23,785 345,320 448,314
2,791,376 77,526 4,208,634 525,663
1,705,358 100,459 7,208,998 2,716,095
1,379,658 80,380 2,451,009 1,930,632
- - - 2,469,075
- - - 1,603,643
1,176,003 103,341 277,952 1,468,373
2,790,803 108,069 1,650,560 1,024,702
1,209,158 80,055 1,137,927 3,523,559
1,567,534 103,812 183,002 1,004,582
- - - 6,080,551
- - - 2,871,255
227,227 151,686 606,434 2,221,263
65,439 106,097 4,956,055 2,198,576
95,250 108,269 4,113,728 5,072,016
113,885 165,182 391,881 4,817,924
- - - 325,691
- - - 206,232
337,053 101,609 424,946 174,178
365,200 67,865 956,803 280,771
0 0 0 447,355
481,960 78,514 1,314,695 429,774
- - - 800,947
- - - 1,155,689
720,800 628,472 966,009 1,088,765
560,692 779,088 1,170,397 767,713
584,807 296,340 1,139,345 748,713
1,001,613 451,615 743,324 1,623,415
- - - 31,264
- - - 144,349
0 0 23,225 157,264
0 0 36,206 294,870
0 0 26,282 406,397
0 0 37,740 529,520
- - - 350,362
- - - 349,950
2,431,776 426,951 3,449,334 535,116
2,071,159 342,790 2,293,969 328,948
2,229,555 495,716 2,822,812 530,413
3,528,994 566,707 2,304,420 2,362,703
- - - 72,532
- - - 63,517
448,327 55,356 131,109 75,535
594,341 54,006 211,977 67,898
694,690 51,610 262,019 75,154
805,208 78,153 255,919 250,692
- - - 595,693
- - - 891,186
2,363,928 165,341 2,077,947 883,710
2,078,367 96,034 2,769,008 1,431,094
2,278,727 140,179 2,898,451 1,640,067
2,570,287 110,090 3,233,523 2,589,878
- - - 545,363
- - - 608,526
74,679 29,490 179,702 609,505
74,357 25,666 71,417 461,589
132,120 21,107 323,412 500,801
62,178 28,133 301,433 551,326
- - - 43,702
- - - 34,761
78,687 0 50,680 9,875
104,280 0 55,427 9,071
52,866 0 141,772 3,784

- - - 3,300,360
- - - 2,780,329
1,590,090 0 1,194,187 1,316,984
2,460,103 0 708,177 1,778,079
1,599,579 0 1,543,595 1,891,825
2,843,041 0 518,933 2,817,600
- - - 51,690
- - - 51,690
17,700 0 5,333 17,496
17,700 0 5,333 17,370
17,700 0 5,333 17,370
17,700 0 5,333 17,370
- - - 312,112
- - - 510,239
392,084 125,585 0 240,294
491,388 0 267,026 482,312
360,106 0 277,890 820,653
1,021,342 0 253,273 983,440
- - - 417,265
- - - 374,229
200,966 1,663 93,855 410,343
190,684 0 120,278 321,962
379,772 0 113,364 404,115
458,291 0 185,674 601,680
- - - 171,551
- - - 125,007
261,070 5,385 209,835 120,088
164,953 4,600 318,127 94,539
173,909 11,554 243,574 165,054
150,413 5,132 314,355 198,403
- - - 36,785
- - - 39,773
129,291 4,382 247,048 37,061
0 2,320 140,028 46,373
54,388 0 57,511 33,763
18,512 0 71,270 48,841
- - - 203,269
- - - 248,320
56,220 0 220,371 293,490
86,716 0 212,453 439,332
144,855 0 209,721 519,720
83,581 0 181,147 666,736
- - - 1,457
- - - 1,475
282 70 423 1,516
57 38 585 1,805
54 66 800 410
180 6 532 705
- - - 942,657
- - - 905,875
1,754,102 82,646 1,921,308 0
1,338,378 81,534 1,431,405 0
1,340,021 64,145 1,239,934 707,359
1,027,107 37,598 1,341,630 683,932
- - - 73,617
- - - 71,086
11,560 2,013 10,427 77,911
14,770 2,492 15,408 68,600
10,057 840 11,080 66,540
6,087 850 5,521 68,159
- - - 1,413
- - - 1,988
0 0 208 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 796,203
- - - 936,929
405,582 10,254 465,875 1,262,558
229,404 8,102 479,954 1,187,078
441,133 9,670 642,759 1,124,985
628,634 11,630 552,493 1,163,485
- - - 6,884
- - - 35,558
164,946 336,697 19,471 31,185
69,509 433,639 6,121 51,924
40,409 389,564 817 47,636
35,458 411,377 21,802 88,822
- - - 1,202,418
- - - 1,450,142
453,042 153,188 406,025 1,702,218
586,350 238,515 396,370 2,434,515
603,520 105,456 457,607 2,541,056
652,044 98,427 300,319 2,977,613
- - - 6,628
- - - 40,057
67,480 0 170,584 61,534
39,559 752 139,060 13,986
10,457 1,063 135,466 43,790
14,969 0 133,818 74,502
- - - 218,068
- - - 222,564
70,954 77,968 42,447 323,692
48,174 43,822 13,121 358,481
74,844 651 19,785 396,262
84,584 373 21,057 423,456
- - - 103,341
- - - 72,975
401,283 108,234 295,742 56,926
273,094 97,853 276,020 19,133
239,764 74,796 574,221 34,470
136,559 61,765 383,830 34,711
- - - 0
- - - 191,020
2,425,502 94,523 827,269 192,499
1,826,168 188,001 419,291 76,261
1,828,229 25,742 959,546 76,998
2,503,782 132,970 1,079,210 152,075
- - - 3,057
- - - 11,763
95,259 26,065 21,480 13,885
98,315 51,524 47,352 13,278
92,960 44,237 47,992 14,773

- - - 377,155
- - - 363,975
175,421 14,779 2,539,507 503,726
188,141 25,199 2,753,859 788,405
162,153 40,996 2,698,754 1,336,061
163,690 49,498 3,269,166 1,563,635
- - - 368,930
- - - 196,857
294,138 42,007 71,054 89,479
410,799 13,480 28,829 60,639
2,275,421 86,922 168,895 472,121
2,875,555 85,524 414,069 890,794
- - - 126,616
- - - 161,080
201,902 79,764 274,579 105,796
178,931 114,915 267,668 80,926
234,109 75,489 208,691 118,458

- - - 0
- - - 77,377
96,175 55,507 33,394 58,653
158,754 61,740 88,901 61,642
136,488 45,621 94,811 29,426
91,775 2,803 3,219 71,177
- - - 0
- - - 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- - - 154,644
- - - 227,427
68,548 50,029 52,336 222,273
79,471 83,158 40,156 216,664
121,160 46,824 76,968 158,308
116,087 63,558 70,533 149,400
- - - 342,372
- - - 258,081
116,064 26,957 174,255 322,932
107,088 30,572 231,913 379,227
188,580 21,296 172,019 292,247
145,722 29,735 250,670 336,184
- - - 23,484
- - - 9,143
25,206 60,382 15,690 27,004
21,879 64,264 32,994 22,629
32,441 74,201 22,016 16,756
23,483 67,449 28,962 30,496
- - - 149,678
- - - 144,539
0 0 596,236 165,317
0 0 650,445 241,018
0 0 565,767 192,618
0 0 582,269 248,020
- - - 1,223
- - - 2,187
16,460 0 4,062 3,494
10,775 0 1,818 6,925
18,083 0 736 9,052
2,246 2,876 1,656 25,328
- - - 127,693
- - - 179,542
317,397 198,287 385,837 102,396
225,204 259,734 416,343 421,027
459,979 122,975 675,520 88,656
375,568 161,085 736,123 120,818
- - - 1,960,724
- - - 2,630,422
5,362,350 2,236,965 2,739,460 3,447,142
4,127,555 962,394 3,097,380 2,662,620
5,304,082 1,128,175 3,057,294 2,036,714
10,313,408 2,188,580 5,265,805 2,582,530
- - - 287,498
- - - 550,880
1,255,165 1,134,423 1,277,652 1,185,880
2,520,340 365,261 1,552,343 419,359
3,124,854 546,887 1,642,390 561,314
4,841,387 1,190,872 3,505,587 807,030
- - - 920,735
- - - 1,037,397
264,838 224,275 (884) 1,216,728
381,335 321,285 10,970 1,437,371
299,691 521,013 402 1,557,229
441,550 465,442 46,037 1,632,116
- - - 128,119
- - - 177,829
308,723 84 4,909 29,861
448,841 77 10,606 202,054
528,498 0 17,819 184,027
522,265 964 5,107 441,195
- - - 3,040
- - - 0
37,551 0 13,057 820
41,324 0 17,481 2,114
64,193 0 18,902 4,791
0 0 101,096 0
4.Short term loans and advances
5.Short term investments
6.Other current assets
- 20,394 172,630
- 0 167,567
70,821 0 100,604
68,277 5,114 134,965
70,279 953 149,677

- 0 25,534
- 0 49,763
9,636 0 39,361
10,814 0 39,711
3,681 0 27,994
5,288 0 26,125
- 0 8,860
- 0 8,860
0 0 24,517
0 0 24,625
0 0 8,978
0 0 8,978
- 579 36,205
- 0 27,887
19,851 0 14,575
21,993 0 18,149
33,312 0 19,431
31,981 0 43,134
- 0 1,251,333
- 0 1,212,386
27,819 0 1,083,476
41,388 0 1,064,049
21,334 0 998,530
5,256 0 942,228
- 0 241,846
- 0 217,534
26,167 0 191,209
14,088 0 189,227
14,088 0 189,227
14,088 0 189,227
- 13,654 308,612
- 14,849 396,247
79,359 0 537,113
60,783 0 647,056
65,272 0 765,976
57,308 0 1,023,096
- 0 47,338
- 0 68,825
12,656 0 52,421
29,986 0 60,264
59,543 0 71,150

- 17,987 23,512
- 9,338 29,652
11,089 10,097 21,757
44,212 10,933 17,602
44,005 11,111 40,368
2,772 23,057 52,372
- 0 231,651
- 0 211,869
45,248 0 192,895
5,854 0 183,082
5,216 0 186,980
5,216 0 186,980
- - 45,783,794
- 700,000 776,915
79,015 700,000 776,460
0 306,023 1,367,160
0 306,023 1,430,631
358,231 306,023 1,344,557
- 0 49,649
- - 73,743
11,179 0 72,152
5,553 0 83,910
6,177 0 71,317

- 0 183,523
- 0 226,649
38,556 0 305,449
137,015 0 299,723
91,806 0 407,186
31,621 0 454,822
- 0 64,416
- 0 62,973
20,475 0 73,734
25,170 0 36,569
17,089 0 44,281
0 0 32,837
- 0 214,779
- - 350,928
36,056 0 384,209
0 0 399,209
0 0 633,267
31,343 0 758,166
- 0 108,546
- 0 232,326
174,639 0 29,430
187,201 0 18,275
168,619 0 9,444
69,253 0 7,942
- 0 1,012,657
- 0 749,778
69,260 0 567,341
51,860 0 495,666
41,974 0 499,149
41,974 0 499,149
- 594 1,022,087
- 26 1,046,943
184,950 0 1,381,408
190,928 0 969,962
113,912 0 1,066,537
181,161 0 1,700,657
- 12,278 275,141
- 13,374 295,491
35,988 19,306 243,032
26,439 15,755 196,123
36,777 106,384 173,645
51,911 183,329 224,892
- 41,797 91,547
- 110,203 128,668
5,429 126,388 80,918
19,124 206,624 109,608
5,524 53,605 107,958
8,255 262,211 149,630
- 743 31,930
- 2,083 20,173
345 2,916 17,050
259 1,142 14,805
306 1,142 24,545
183 1,142 60,731
- 219 18,587
- 456 13,773
3,394 640 4,688
0 1,133 10,571
22,251 753 5,789
8,599 0 12,131
- 0 118,024
- 0 111,595
600 0 80,786
806 0 72,189
806 0 78,296
806 0 54,516
- 0 3,111
- 0 3,111
0 0 3,111
0 0 3,111
0 0 3,111
0 0 3,111
- 575,658 319,208
- 107,624 368,560
13,762 86,001 105,786
53,530 944,897 48,359
19,581 0 448,394
8,481 0 200,035
- 0 240,255
- 0 286,373
77,463 0 237,459
99,156 0 220,846
92,297 0 185,268
71,953 0 195,828
- 0 88,370
- 0 100,281
7,559 0 86,513
7,139 0 86,738
6,763 0 45,822
1,816 0 51,692
- 0 90,879
- 0 114,775
4,210 0 105,893
5,101 0 91,331
3,845 0 61,198
3,265 0 61,741
- 0 118,046
- 0 406,138
29,226 0 349,468
22,627 0 353,846
10,710 0 347,800
2,473 0 346,836
- 0 303,110
- 0 1,237,541
47,450 0 748,894
34,648 0 730,729
57,600 0 949,387
41,119 0 1,297,912
- 0 1,495
- 0 1,240
1,702 0 1,000
856 0 2,149
673 0 1,470
208 0 1,839
- 45 107,995
- 0 171,605
7,274 0 127,808
1,480 170,494 143,846
61,122 119,964 272,751
64,662 546,042 306,642
- 0 191,962
- 0 286,542
41,992 0 313,133
93,802 0 323,572
120,981 0 619,112
71,489 0 681,024
- 0 1,445,687
- 0 1,167,619
207,040 0 1,040,221
66,590 0 1,011,586
152,610 0 1,113,301
181,367 0 1,143,477
- 170,497 711,995
- 190,495 770,619
754,926 227,268 1,283,813
531,136 545,591 1,214,378
160,723 221,289 1,228,922
197,595 219,659 2,032,567
- 0 807,523
- 0 1,178,854
0 0 1,415,683
271,092 0 1,153,654
253,734 0 1,678,468
203,672 0 2,177,001
- 25,429 899,722
- 37,612 1,162,813
458,417 49,008 1,099,678
413,108 59,745 2,594,607
579,440 75,734 1,606,036
732,810 0 1,952,101
- 0 191,722
- 0 195,286
116,376 0 134,881
154,451 0 219,826
120,113 0 277,568
107,861 0 350,208
- 0 52,499
- 0 82,368
34,176 0 76,023
28,546 0 121,102
21,411 0 122,149
36,623 0 113,116
- 0 33,300
- 0 37,221
10,334 0 21,012
58,334 0 21,288
58,334 0 21,288
58,334 0 21,288
- 0 103,330
- - 20,893
2,383 0 10,760
0 0 10,673
0 0 10,673
0 0 10,673
- - 66,336
- - 58,034
5,989 0 50,374
464 0 35,831
464 0 16,305
464 0 16,305
- - 542,089
- - 302,414
24,754 0 203,205
18,176 0 142,292
18,176 0 142,292
18,176 0 142,292
- 0 184,649
- - 161,364
32,194 9,014 229,475
81,150 0 233,145
86,772 0 93,629
86,772 0 93,629
- 0 1,503
- 0 1,439
0 0 1,538
0 0 2,638
0 0 3,315
0 0 3,958
- 70 17,763
- 1,324 10,363
0 47,120 5,910
0 41,046 10,061
0 15,070 11,735
0 25,378 6,384
- 0 62,453
- 0 58,856
35,403 0 19,841
11,675 0 64,829
11,666 0 51,332
18,718 0 72,693
- 0 22,891
- - 15,494
5,036 0 11,110
1,838 0 11,644
3,497 0 12,831
2,216 0 15,265
- 0 259,519
- 0 335,049
48,442 0 329,447
33,623 0 444,819
119,403 0 476,580

- 0 77,164
- 0 88,306
4,130 0 68,358
4,130 0 101,801
3,603 0 211,673
430 0 73,838
- 0 77,359
- 0 74,678
39,334 0 48,232
30,013 0 44,616
49,099 0 65,093
70,836 0 121,256
- 0 153,106
- 0 98,457
87,440 32,010 66,731
66,372 33,551 57,883
42,047 36,051 80,159

- 0 413,379
- 0 526,133
285,637 164,223 1,114,504
302,821 169,593 1,030,169
154,345 678,877 1,227,364
228,353 995,656 1,407,549
- 0 133,226
- 0 167,745
34,597 6,622 72,556
34,597 6,622 174,850
49,571 0 151,962
63,634 1,541 61,541
- 0 18,431
- 0 14,678
1,463 0 10,671
1,557 0 13,793
1,557 0 13,793
1,557 0 13,793
- 0 255,046
- 285,789 89,629
101,474 25,600 32,934
148,217 17,186 187,223
391,390 23,076 259,700
219,032 25,899 165,356
- 270 13,474
- 293 18,929
16,335 317 25,659
2,705 336 22,909
3,415 352 22,572
5,826 372 15,881
- 0 362,344
- 0 366,451
83,290 0 409,569
48,513 0 395,597
50,197 123 516,235
41,640 33,273 584,114
- 0 144,008
- 0 202,756
30,081 10,277 147,950
31,416 0 204,613
39,186 0 179,381
37,941 0 211,550
- 29,337 27,764
- 49,397 29,847
1,756 53,851 29,708
18,501 49,594 23,277
27,438 47,748 34,949
23,323 12,199 74,792
- 0 0
- 0 0
0 0 0
0 0 0
0 0 0
0 0 0
- 0 76,440
- - 82,342
719 0 90,328
532 0 84,029
517 0 76,391
3,719 0 70,404
- 0 11,151
- 0 0
0 0 0
0 0 1,608
2,418 0 1,801
5,410 0 1,801
- 0 6,593
- 0 3,266
0 0 3,267
0 0 3,266
0 0 266
0 0 3,069
- 0 92,616
- 0 103,497
5,425 0 143,221
46,186 0 150,143
3,878 0 162,036

- 0 15,797
- 0 7,285
93 0 6,519
77 0 10,515
64 0 15,176
124 0 12,729
- 129,545 672,343
- 132,357 846,193
87,643 176,880 793,113
78,489 0 919,608
74,812 0 1,191,335
58,529 0 1,162,932
- 0 142,724
- - 214,116
60,624 0 151,030
67,815 0 136,810
41,719 0 126,454
67,463 0 175,263
- 611 1,099,438
- 1,040 1,182,755
158,518 975,239 1,333,335
153,862 721,598 1,229,844
196,419 838,756 1,490,212
145,480 6,498 1,681,948
- 0 39
- 0 39
0 0 39
0 0 39
0 0 39
0 0 39
- 0 618,952
- 275,422 566,019
87,119 765,596 728,445
74,899 1,673,501 575,596
632,943 1,515,060 494,417
724,540 2,610,301 772,853
- 289 95,131
- 0 82,638
27,335 0 101,531
27,234 0 157,613
20,084 0 159,270
36,295 0 249,840
- 0 2,015,087
- 0 2,908,272
574,559 0 2,635,134
315,190 0 2,667,042
303,928 0 3,094,645
354,523 0 4,673,193
- 0 49,624
- 0 32,336
381 0 7,947
593 0 9,390
597 0 13,960
426 0 341,482
- 0 14,953
- 0 14,954
0 0 8,556
0 0 1,139
0 0 1,139
0 0 1,139
- 0 1,935
- 0 1,966
212 0 1,942
284 0 2,158
366 0 2,371

- 0 36
- 0 37
0 0 36
0 0 36
0 0 36
0 0 36
- 0 87,830
- 0 75,800
35,814 0 39,446
53,745 0 47,013
29,035 0 22,884
26,024 0 22,498
- 5,828 54,690
- 8,322 134,654
12,062 764 200,759
8,391 767 183,139
17,835 675 176,964
39,153 0 294,485
- 0 130,552
- 0 77,952
91,280 785,682 51,492
122,449 599,320 80,465
138,698 119,964 102,514
165,242 534,699 194,769
- 0 61,814
- 772 61,099
0 0 14,307
0 0 14,318
0 0 33,377
0 0 14,474
- 32,495 2,605,834
- 82,162 2,511,264
586,862 22,659 2,421,853
845,092 21,891 2,181,122
1,010,817 0 2,858,948
1,627,218 21,767 3,190,310
- 1,589,093 2,715,819
- 4,362,880 4,523,844
4,184,485 3,227,560 2,879,082
5,575,273 2,189,860 3,008,433
6,111,644 2,065,217 3,371,696
7,637,999 2,535,973 5,007,534
- 0 282,273
- 0 236,195
14,075 8,300 113,081
13,772 34,789 74,410
13,540 34,096 46,143
1,884 34,096 35,340
- 0 275,861
- 0 276,655
32,563 24,731 169,274
13,617 0 148,943
14,001 0 119,745
14,090 0 116,580
- 0 66,485
- 0 137,843
11,263 0 225,351
10,024 0 161,010
34,775 0 154,652
19,308 0 194,568
- 79 102,604
- 0 151,860
20,654 0 203,145
27,310 86,251 239,753
50,546 119,964 308,842

- 0 827,736
- 0 810,140
64,069 3,228 834,382
51,634 1,174 703,766
65,390 113 632,976
74,618 140 566,652
- 0 9,725
- 0 11,961
2,157 0 5,205
2,262 0 3,697
2,498 0 2,710
2,579 0 2,684
- 0 117,999
- 0 118,241
37,966 0 123,956
33,083 0 107,219
31,444 0 105,122
31,444 0 105,122
- 0 111,904
- 0 162,182
11,088 3,024 221,301
5,406 0 310,255
13,067 0 311,390
48,869 84,156 243,967
- 140,773 648,508
- 65,183 836,926
355,070 76,130 645,001
385,796 124,045 751,488
392,010 110,578 662,969
308,054 109,922 787,556
- 0 184,106
- 0 159,073
(35,244) 0 219,342
29,844 0 145,111
15,641 0 161,416
20,496 0 147,562
- 0 62,617
- 0 33,822
38,068 0 14,313
24,351 0 36,573
42,800 0 20,521
42,775 0 16,793
- 5,667 274,288
- 4,283 385,136
33,863 6,477 440,317
94,536 5,667 538,305
133,186 6,147 698,087
74,146 6,270 963,811
- 0 28,764
- 0 36,592
5,184 33 77,500
6,128 22 57,438
6,991 0 39,424
4,057 0 96,901
- 0 116,241
- 0 149,361
130,201 4,135 54,922
210,158 21,036 93,891
308,383 27,536 104,565
250,470 24,740 149,893
- 0 100,350
- 0 83,485
37,529 0 67,996
18,616 0 91,943
0 0 117,781
0 0 160,385
- 0 107,645
- 0 105,088
9,308 0 77,004
16,569 0 93,473
21,063 0 86,596
11,781 0 79,426
- 1,229,130 164,304
- 1,197,225 201,529
20,246 705,330 519,814
18,665 0 778,526
16,974 0 179,021
7,371 0 184,777
- 0 4,971
- 0 20,783
3,456 0 41,217
13,478 0 51,368
29,931 0 34,447
32,090 0 80,020
- 639,355 507,647
- 1,044,511 668,760
26,658 1,584,091 845,816
46,086 1,921,844 1,003,622
158,626 3,403,993 1,604,925
138,575 4,859,591 1,787,351
- 0 1,496,517
- 0 2,356,259
191,782 0 3,033,878
167,965 0 3,722,048
473,080 0 5,255,243
485,916 0 6,422,095
- 0 64,395
- 0 81,365
11,702 0 86,606
3,784 0 60,188
0 0 30,104
0 0 1,409,550
- 0 68,041
- 0 94,330
0 0 131,564
0 0 164,734
0 0 155,461

- 0 0
- 0 0
0 0 0
0 0 0
0 0 36
0 0 41
- 0 13,341
- 0 17,989
0 0 16,817
0 0 10,043
0 0 13,610
0 0 14,091
- 0 58,746
- 0 63,530
9,964 0 73,258
4,207 0 75,864
4,414 0 97,044
5,140 0 121,391
- 0 276,126
- 0 283,037
26,753 0 151,816
32,742 0 102,182
0 0 126,529
0 0 117,392
- 0 100,371
- 0 137,247
5,274 0 190,998
3,514 0 181,977
1,394 0 133,361
746 0 344,132
- 751 136,863
- 612 169,767
45,248 0 124,285
0 1,595 177,868
0 1,184 197,583

- 27,763 112,474
- 36,617 154,618
32,919 48,579 156,723
33,137 59,138 138,205
47,859 64,323 181,345
4,797 65,218 205,095
- 0 151,305
- 0 186,461
97,398 0 1,134,708
87,555 0 382,350
64,035 0 1,168,604

- 276,823 216,235
- 582,982 248,507
56,046 1,185,844 180,194
43,482 2,448,452 171,472
136,659 2,136,361 299,897
116,749 1,909,120 599,496
- 0 6,078
- 0 99,097
0 0 6,106
0 0 5,699
0 0 5,228
0 0 1,234
- 0 200,612
- 0 181,557
118,166 0 83,227
190,708 0 111,624
229,347 0 119,914
221,309 0 405,392
- 50,363 816,221
- 56,275 1,024,874
364,305 82,226 752,212
418,287 66,052 1,033,159
469,018 94,449 1,349,061
576,628 88,276 1,510,006
- 0 153,933
- - 186,933
23,693 0 1,020,652
21,477 0 247,718
14,098 0 268,594
11,114 0 283,148
- 0 358,270
- 0 412,641
94,323 0 315,146
45,656 0 303,844
15,418 0 78,357
22,349 0 96,208
- 34,914 345,749
- 34,914 316,474
580 65,116 378,371
1,051 60,686 407,046
139,770 57,388 395,767

- 57,284 216,655
- 40,312 261,674
28,101 10,644 247,189
41,118 15,267 229,051
35,357 0 291,628
33,280 0 367,167
- 0 2,404,645
- 266 3,434,617
452,822 0 2,202,518
425,331 0 2,182,498
810,151 0 2,775,944
806,188 0 3,881,531
- 0 59,884
- 0 69,962
47,603 0 45,387
75,211 0 72,394
79,367 0 101,916
112,308 0 144,831
- 0 17,851
- 0 18,816
485 0 18,372
873 0 19,763
873 0 18,193
0 0 18,063
- 0 1,163,686
- 0 1,720,417
404,734 0 2,130,051
349,247 0 2,077,351
729,911 0 2,638,153
693,880 0 3,622,786
- 0 8,006
- 0 4,957
0 0 5,838
0 0 10,120
0 0 17,682
0 0 95,851
- 807 4,760,286
- 1,626 5,827,893
921,724 0 6,867,890
958,900 5,138 7,490,412
1,127,052 1,473 8,902,437
1,481,716 4,236 17,616,769
- 0 534,320
- 0 378,881
12,392 0 326,663
9,331 0 312,789
7,465 0 313,372
5,396 0 306,039
- 0 72,375
- 0 83,160
240 0 67,760
240 0 83,883
8,001 0 105,886

- 615 28,232
- 1,329 25,015
0 0 8,272
0 0 5,706
0 1,473 324,870
0 4,236 302,969
- 0 2,653,667
- 0 3,746,561
792,708 0 4,466,004
847,418 0 5,130,542
1,034,924 0 5,937,666
1,385,970 0 14,566,146
- - 6
- - 81
0 0 6
0 0 6
0 0 6
0 0 6
- 0 245,892
- - 234,520
11,793 0 493,894
9,574 5,138 361,181
27,282 0 531,146
12,246 0 610,404
- 0 1,092,025
- 0 1,205,663
17,197 0 1,371,163
22,788 0 1,461,135
15,324 0 1,536,971
30,449 0 1,532,911
- 0 62,292
- - 62,433
38,798 0 22,878
38,996 0 0
0 0 5,956
0 0 0
- 192 33,120
- 297 30,099
0 0 29,636
0 0 27,764
0 0 10,360
0 0 10,360
- - 37,519
- - 59,658
48,596 0 61,329
30,553 0 72,828
34,056 0 101,862
33,292 0 144,483
- - -
- - -
- - -
0 0 14,293
0 0 14,057
0 0 14,090
- 825,360 16,812,761
- 3,110,873 17,772,613
3,610,562 1,427,136 16,753,623
3,372,122 4,974,330 16,048,957
4,312,657 3,406,796 17,194,451
7,226,922 2,629,449 27,673,367
- 0 333,396
- 0 327,704
0 0 438,380
0 0 438,380
0 0 158,183
0 0 126,245
- 0 232,581
- 23,518 251,833
146,219 23,518 230,550
48,696 23,518 296,331
167,463 28,798 400,214
271,282 23,518 225,479
- 30,115 826,289
- 125,831 680,683
231,153 232,479 292,053
39,978 227,911 238,949
77,910 235,500 296,455
512,820 600 335,197
- 0 337,745
- 0 402,974
103,541 0 458,542
83,115 0 442,593
71,133 0 378,066
60,281 0 506,111
- 0 553,546
- 0 731,768
355,267 0 568,631
328,580 0 505,135
750,539 0 398,275
1,768,286 0 289,169
- 0 150,982
- 0 164,800
75,202 0 60,366
77,056 0 165,823
144,705 0 171,984
167,029 0 143,014
- 202,154 363,879
- 0 806,249
185,188 0 742,053
213,904 0 815,377
280,408 0 865,807
270,937 0 928,747
- 33,716 1,405,861
- 66,203 1,559,816
975,309 90,909 532,727
905,452 131,040 560,861
632,484 528,118 394,298
640,444 502,457 341,488
- 0 293,420
- 0 299,756
178,696 0 248,953
145,489 0 392,913
165,240 0 302,347
318,721 0 137,531
- 0 260,492
- 0 252,601
6,013 0 58,770
3,405 250,254 77,100
2,915 200,254 104,028
3,523 200,254 140,391
- 0 566,579
- 2,127,242 476,973
263,413 0 128,664
246,303 2,809,686 146,013
246,286 0 140,502
803,432 0 365,767
- 0 652,967
- 0 637,071
5,915 0 543,474
0 0 513,931
0 0 446,372
0 0 474,091
- 0 243,837
- 0 303,075
32,581 0 284,379
26,126 0 255,664
92,628 0 276,484
79,014 0 246,634
- 0 405,341
- 0 794,948
0 0 892,900
0 0 825,609
154,208 0 906,029

- 0 4,619,374
- 0 4,894,409
0 0 5,470,475
0 0 4,994,349
0 0 5,903,363
0 0 6,548,657
- 0 241,665
- 0 262,144
11,033 0 182,020
44,268 15,000 282,840
44,492 0 347,204
50,533 0 202,079
- 0 291,907
- 0 276,675
247,925 0 109,683
250,660 0 117,033
218,608 0 107,734
276,283 0 123,143
- 204,397 249,827
- 292,504 301,599
34,341 487,902 211,720
137,352 725,422 171,362
108,221 1,105,801 126,340
148,345 830,319 168,408
- 170,188 274,373
- 226,968 370,314
39,840 296,607 389,096
107,413 791,498 512,749
183,569 1,308,325 682,459
222,716 986,301 760,648
- 0 45,923
- 0 33,615
8,735 0 24,534
10,996 0 23,893
10,996 0 23,893
10,996 0 23,893
- 0 192,739
- 0 217,263
29,073 0 165,568
19,292 0 148,649
44,381 0 156,659
65,537 0 204,874
- 0 85,251
- 0 75,445
65,626 0 79,660
45,873 0 81,630
16,600 0 86,066
40,803 86,000 66,709
- 0 95,636
- 0 137,576
67,069 0 153,672
24,603 0 81,725
104,960 0 80,925
116,285 0 71,378
- 0 305,271
- 0 405,187
108,404 0 296,720
167,980 0 298,384
119,958 0 207,379
483,153 0 201,418
- 0 296,300
- 0 171,668
54,126 0 188,742
62,205 0 282,129
66,130 0 390,768
54,904 0 425,917
- 119,041 322,024
- 248,607 471,968
0 295,721 592,273
0 0 403,492
0 0 434,559
116,677 0 194,436
- 0 383,872
- 0 235,075
88,191 0 245,893
52,781 0 267,026
95,647 0 355,809
112,024 0 308,060
- 0 924,493
- 0 1,140,756
0 0 2,154,785
0 0 1,569,101
0 0 1,860,400
0 0 2,405,920
- 65,749 189,091
- 0 205,822
36,758 0 198,852
31,505 0 169,808
50,715 0 245,575
55,044 0 196,544
- 0 1,157,998
- 0 847,677
251,022 0 783,028
289,168 0 943,650
452,539 0 919,816
422,536 0 1,207,284
30 20100
-29.52
-43.12
0 -10-20-30-40-50

- 3,825,301 14,826,557
- 1,268,005 22,423,634
466,878 1,225,031 16,745,588
595,547 1,200,974 18,748,900
1,574,718 1,655,632 18,027,675
2,146,379 1,369,898 18,652,710
- - -
426,607 215,893 285,487

499,314 566 356,563

- 774,195 168,080
- 728,618 99,157
115 729,395 87,942
44 653,253 70,841
13 101,067 54,234
10 123,712 51,246
- 2,708,750 2,685,459
- 170,000 4,058,328
0 0 5,494,697
92,113 0 7,484,923
75,469 0 5,855,391
114,699 0 5,531,921
- - 343,409
- 0 397,503
15,136 0 321,043
7,239 0 196,639
48,480 0 964,178
75,943 0 1,583,316
- 0 300,887
- 0 302,639
101,206 0 374,571
115,953 0 557,868
147,707 37,448 1,129,190
376,351 0 1,182,818
- - 23,879
- 0 99,035
0 0 166,543
34,603 0 187,823
8,671 0 209,447
11,027 0 214,097
- 0 726
- 0 734
0 0 770
0 0 689
0 0 411
0 0 419
- 82,224 126,922
- 31,619 152,738
60,520 34,051 97,647
37,943 43,873 165,661
45,339 1,283,131 342,794
44,171 1,221,042 375,452
- 260,132 51,706
- 327,908 91,760
54,131 461,585 35,460
50,651 389,245 47,431
138,928 0 50,546
229,113 0 216,633
- - 7,581,120
- 0 8,945,245
0 0 8,143,329
98,775 0 7,888,039
403,468 0 7,039,496
444,099 0 7,207,002
- 0 180,325
- 0 180,339
22,317 0 194,481
22,750 0 234,896
27,433 0 267,450
28,619 0 321,600
- 0 11,634
- 0 1,704
0 0 12,079
0 114,603 39,993
63,889 18,093 11,261
21,116 24,578 14,168
- - 841,551
- - 5,369,308
162,408 0 813,046
93,234 0 786,657
88,524 0 815,642
98,162 0 782,316
- 0 148,617
- 0 283,240
0 0 475,217
0 0 325,910
1,014 0 155,616
6,433 0 165,621
- 0 148,927
- 9,860 101,497
34,968 0 174,580
27,062 0 280,734
75,312 0 388,580
185,138 0 462,657
- - 150,186
- - 144,216
16,077 0 354,183
15,180 0 480,796
23,864 0 457,952
12,184 0 186,881

0
balancesCash &
Invento.

incl. Trade Credits

Portion of Liabilities

29,273,050 56,754,347
-
- 54,693,036 65,793,145
7,133,558 65,578,979 47,194,653
7,049,692 33,042,372 62,148,213

- - 803,857
- - 692,756
81,259 0 550,710
100,194 0 573,892
160,388 0 561,110
159,591 0 621,908
- - 3,284,727
- - 3,636,103
0 0 3,230,701
0 0 3,251,425
0 0 3,953,976
0 0 3,953,976
- 0 129,547
0 0 85,566
29,978 0 57,001
62,529 0 66,805

- - 2,185,611
- - 1,714,900
22,872 0 1,652,106
16,294 0 2,275,703
10,722 0 2,112,378
8,661 0 2,125,354
- - 10,514
- - 14,752
1,614 0 12,575
2,956 0 8,620
2,683 0 9,974

- 20,080 262,153
- 18,883 251,492
64,595 0 178,483
88,212 10,018 273,777
101,437 37,080 359,615
110,305 42,275 392,839
- - 224,244
- - 314,729
- - 367,900
0 386,908 18,633
0 439,428 29,025
0 429,432 44,986
- - 18,863
- - 15,656
372 0 24,244
642 0 27,671
742 0 31,664
530 0 31,060
- 255,329 567,698
- 978,272 635,222
122,898 2,144,508 779,335
164,821 3,101,198 1,090,782
208,587 5,436,147 750,431
242,512 6,570,291 482,146
- - 14,623
- - 16,673
6,369 0 25,908
4,609 0 33,483
6,381 0 36,801
7,010 0 40,548
- 121,126 301,817
- 25,172 399,137
0 16,225 314,760
0 0 371,928
0 0 403,736
0 0 398,597
- - 1,312,242
- - 1,297,059
0 0 1,468,612
0 0 1,422,408
0 0 1,337,516
0 0 1,283,607
- - 64,908
- - 42,004
14,677 0 135,299
39,383 0 157,259
3,991 0 66,924
3,641 0 68,990
- - -
0 25,084,367 5,165,680
594,608 11,650,389 6,732,056
682,595 1,039,782 11,872,873

- 169,545 2,828,360
- 465,122 2,572,157
1,092,307 218,872 2,021,842
0 300,000 3,050,614
0 740,000 3,105,430
0 240,410 3,052,137
- - 4,698,460
- - 9,305,971
3,000,000 0 7,090,297
2,700,000 0 7,897,027
1,191,723 0 13,580,056
1,241,723 0 13,605,468
- 1,550,000 5,583,768
- 5,323,136 3,619,528
0 9,230,117 4,265,675
0 4,607,748 10,185,819
0 9,949,067 10,591,378
0 14,194,289 10,159,101
- 20,300,996 7,006,635
- 24,283,431 7,982,638
531,379 27,432,837 4,524,639
527,907 11,187,720 6,519,635
599,610 15,498,649 11,255,226
585,527 31,657,685 17,330,726
- 345,247 177,695
- 413,500 163,624
25,848 748,688 136,417
41,486 857,925 122,336
43,691 667,167 225,991
77,152 855,943 370,737
- 0 831,202
- 0 1,076,387
37,988 0 1,091,545
46,126 0 998,323
29,191 0 1,303,138
43,154 0 1,189,720
- - 102,272
- - 497,232
94,960 0 169,691
139,002 0 266,200
150,296 0 398,013
135,403 0 450,743
- 198,118 1,635,231
- 224,269 2,204,097
414,641 591,667 1,495,279
340,491 695,586 2,835,942
177,653 793,873 1,170,617
453,116 348,810 790,153
- - 120,196
- - 67,527
43,258 0 29,865
79,941 0 30,836
74,773 0 35,871
59,904 0 137,131
- - 3,120,614
- - 3,600,588
193,000 0 4,092,155
325,259 0 4,161,590
392,362 0 4,330,841
441,985 0 4,460,145
- - 498,754
- - 555,583
73,751 0 592,183
80,635 0 604,118
143,579 0 766,437
197,664 0 816,044
- - 34,924
- - 38,445
2,276 0 50,178
2,300 0 56,394
1,980 0 43,359

- - 2,245,642
- - 2,267,838
28,092 0 3,314,272
24,233 0 2,841,676
22,714 0 2,284,406
27,292 0 1,902,126
- - 15,894
- - 15,894
3,876 0 10,692
3,721 0 10,712
3,721 0 10,712
3,721 0 10,712
- - 205,711
- - 163,852
27,356 0 192,203
34,881 0 204,586
64,384 0 381,748
55,336 0 597,554
- - 148,173
- - 173,431
150,488 0 19,506
115,996 0 23,471
48,469 0 194,256
56,424 0 285,224
- - 121,782
- - 142,230
22,776 0 160,006
13,532 0 207,166
26,592 0 226,977
31,312 0 172,761
- 309,384 19,499
- 258,062 27,090
1,754 66,073 39,819
1,114 115,368 48,877
1,753 90,118 44,490
1,619 211,126 35,845
- - 241,485
- - 347,659
15,231 0 490,518
19,950 0 619,868
57,529 0 683,352
22,159 0 668,794
- - 1,415
- 0 843
505 0 255
397 0 293
390 0 287
392 0 364
- - 894,662
- - 1,297,242
733,717 0 1,301,145
1,002,472 0 1,493,330
73,517 0 3,392,920
59,939 0 3,453,861
- - 24,147
- - 18,880
0 0 21,643
0 0 28,145
0 0 33,741
0 0 24,658
- - 4,128
- 0 2,147
242 0 1,436
198 0 1,453
420 0 1,647
420 0 1,647
- - 696,401
- - 781,277
0 0 1,020,719
0 0 2,284,565
0 0 2,285,440
0 0 3,272,663
- - 229,121
- - 260,868
96,138 0 206,243
126,333 0 299,186
0 0 492,647
0 0 414,904
- - 344,023
- - 296,946
191,546 41,042 352,789
314,660 126,929 498,566
770,147 0 903,262
2,458,745 0 1,874,068
- - 19,072
- - 9,863
0 2,000 39,219
0 0 31,165
0 0 53,620
0 0 32,316
- 2,583 55,462
- 2,583 77,790
11,954 2,583 164,532
20,785 2,583 185,846
2,551 2,583 180,070
26,462 2,583 190,914
- - 163,003
- - 172,432
25,819 0 308,012
46,576 0 345,836
37,006 0 935,055
132,747 0 400,762
- 0 628,329
- 0 1,144,251
0 0 1,671,942
0 0 1,525,309
0 0 1,533,232
0 0 1,495,594
- 0 152,799
- 0 242,994
0 0 183,686
0 0 208,443
0 0 180,327

- 500,000 918,334
- 968,000 1,066,322
60,596 1,130,000 1,101,714
42,990 1,300,000 1,130,143
24,752 1,600,000 1,165,475
432,424 550,000 1,291,596
- 523,077 359,880
- 945,997 350,286
57,550 757,696 380,603
58,395 823,918 493,486
44,994 879,380 1,522,448
21,187 1,201,262 2,771,090
- 0 272,304
- 0 307,071
26,146 0 233,648
33,103 0 256,257
80,160 0 252,564

- 63,623 297,853
- 66,254 216,212
51,421 0 239,816
67,227 93,495 162,411
75,981 77,202 162,410
168,431 73,927 42,045
- 0 1,543
- 0 5,267
5,755 0 724
6,455 0 2,681
3,895 0 5,055
3,387 0 2,782
- 0 100,422
- 0 126,500
35,660 0 97,270
26,992 0 133,478
49,887 0 162,197
53,748 36,000 182,239
- 0 211,462
- 0 257,959
0 0 229,914
0 0 260,481
0 0 238,682
0 0 255,952
- 0 21,750
- 0 26,728
14,994 0 14,518
17,143 0 18,117
24,474 0 20,990
17,356 0 29,326
- 0 326,428
- 0 467,191
72 0 445,970
471 0 538,921
9,664 186,538 96,929
2,945 94,536 489,583
- 0 1,591
- 0 978
0 0 585
585 0 7,761
2,085 0 8,035
585 0 10,035
- 0 169,282
- 0 247,335
17,102 0 168,637
13,798 0 157,704
24,120 0 230,642
34,311 0 240,799
- 0 1,913,146
- 0 2,556,147
299,587 0 2,973,916
200,994 0 2,429,857
192,807 0 2,887,263
107,477 0 2,713,548
- 0 1,326,333
- 0 1,620,218
266,127 0 1,947,269
47,918 0 1,799,129
35,069 0 2,415,877
48,463 0 2,281,074
- 0 339,744
- 0 408,689
0 0 459,639
0 0 614,822
0 0 493,801
0 0 477,703
- 0 42,480
- 0 42,868
6,957 0 94,363
0 0 22,463
0 0 42,721
0 0 11,454
- 0 9,569
- 0 2,593
0 0 10,390
0 0 11,935
0 0 16,433
0 0 10,660
Total Assets (A+B) / Equity & Liabilities (C+D+E)
C.Shareholders' Equity (C1+C2+C3)
2,551,320 1,090,348
3,282,057 1,860,753
3,634,275 1,870,181
3,667,439 1,850,206
3,674,674 1,916,322

477,926 341,192
467,599 326,169
443,211 305,175
431,917 281,861
409,823 268,014
406,357 255,742
301,472 (166,347)
287,092 (113,265)
300,973 (132,636)
292,794 (144,999)
287,218 (172,628)
278,880 (182,144)
557,541 222,397
1,113,596 757,352
1,108,712 778,087
1,137,959 752,796
1,347,563 844,542
1,265,382 807,453
16,879,333 4,199,210
15,481,217 2,097,638
13,460,563 135,812
11,898,766 (1,467,344)
10,462,156 (2,995,397)
8,682,767 (4,822,332)
2,929,977 632,778
2,932,743 667,560
2,617,915 557,074
2,494,679 459,377
2,494,679 459,377
2,494,679 459,377
5,912,234 3,379,011
5,976,468 4,042,451
7,623,904 4,802,782
7,586,987 5,456,653
8,610,761 5,497,468
9,470,497 5,758,905
747,910 370,620
746,152 576,392
915,887 884,744
929,798 888,199
957,526 892,936

597,048 (128,353)
685,950 (23,017)
746,800 6,389
720,747 (11,209)
827,080 67,956
875,625 99,221
2,848,639 1,311,222
3,487,448 1,875,832
3,502,698 1,802,342
3,225,813 1,831,503
1,348,267 249,835
1,348,267 249,835
66,204,924 10,415,715
20,675,719 4,732,873
20,782,993 3,955,393
18,518,543 728,719
18,270,964 353,028
18,689,987 227,606
1,780,545 1,021,353
1,804,133 1,222,106
2,149,359 1,279,500
1,833,788 1,202,547
2,091,333 1,376,321

3,630,854 2,420,341
4,405,623 2,947,358
5,317,291 3,288,488
4,721,450 3,427,026
4,705,216 3,639,553
5,895,145 3,886,302
1,177,956 115,337
1,349,181 282,068
1,351,768 357,738
1,323,066 234,626
1,250,407 82,588
1,068,144 91,094
3,260,531 2,058,767
4,149,522 2,421,221
5,466,063 2,619,025
4,960,872 2,678,841
6,120,375 2,759,051
7,081,675 2,973,279
1,411,533 709,256
1,653,857 443,680
1,749,660 604,565
1,750,810 734,342
1,482,005 397,745
1,087,699 218,959
15,495,014 1,187,863
15,045,669 714,974
14,487,041 218,455
13,798,837 (74,205)
13,467,684 (390,224)
13,467,684 (390,224)
28,137,121 9,569,972
28,367,623 9,775,413
28,114,852 9,564,270
27,492,901 8,667,437
26,720,129 7,776,690
27,044,401 7,886,012
4,168,659 2,852,533
4,054,149 3,183,014
4,049,925 3,226,210
3,993,618 3,209,766
4,602,430 3,676,811
4,977,094 3,763,093
1,343,698 488,593
1,617,162 741,779
1,747,347 897,400
2,169,490 924,454
2,345,598 935,209
2,678,337 1,055,100
933,495 396,250
902,297 363,087
837,446 502,211
752,827 555,678
730,419 571,702
693,976 543,717
675,230 (394,136)
776,928 (250,822)
700,749 (287,774)
585,335 (56,022)
732,441 100,542
699,007 271,011
1,189,515 285,540
1,113,545 248,031
898,673 234,536
798,827 168,644
746,549 119,990
677,476 90,580
143,274 88,309
4,030 (42,900)
4,030 (42,900)
3,739 (43,982)
3,681 (44,301)
3,631 (44,808)
5,876,869 5,696,331
5,753,416 5,348,695
5,498,566 4,574,096
10,958,985 6,830,141
21,888,966 10,603,431
22,189,704 10,684,452
2,790,488 1,319,680
2,669,969 1,354,916
2,448,755 1,300,951
2,324,611 1,322,017
2,274,100 1,084,029
2,983,721 1,508,725
1,413,907 460,349
1,347,300 489,565
1,238,884 409,380
1,149,906 336,501
869,389 67,874
1,218,478 325,273
1,373,011 558,272
1,401,834 562,182
1,329,367 525,981
1,083,850 481,436
898,087 280,606
1,261,893 545,805
5,386,690 418,666
5,612,520 561,448
5,000,824 265,817
4,654,021 152,197
3,837,506 (744,268)
3,588,196 (1,117,110)
4,363,973 1,551,971
6,343,980 2,293,668
6,076,377 1,866,291
5,525,667 1,675,522
5,629,405 1,747,688
7,322,125 1,657,969
71,801 (28,437)
71,837 (25,456)
119,936 16,188
121,413 16,821
121,666 12,987
120,851 8,632
1,852,202 969,180
2,185,275 1,251,396
2,366,450 1,407,543
2,377,522 1,384,687
2,870,296 1,418,482
3,353,776 1,449,024
3,608,807 2,263,063
5,090,569 3,011,294
5,838,416 3,552,943
5,437,178 3,664,386
7,005,540 3,790,302
7,327,008 4,171,012
8,785,186 1,937,897
8,088,900 1,758,307
11,347,040 5,302,715
10,650,054 4,376,237
10,310,426 3,709,704
9,888,003 2,820,749
19,768,329 8,850,749
23,402,637 9,802,402
29,956,027 10,930,432
35,279,646 15,795,757
33,684,847 15,476,657
39,672,492 15,834,734
10,190,500 5,801,887
11,315,309 6,745,372
12,640,548 8,140,695
12,704,750 10,013,295
15,508,971 12,767,889
18,738,535 14,507,876
10,278,818 5,208,840
13,763,802 6,184,838
16,105,422 6,499,577
20,543,752 6,817,519
19,307,403 6,533,605
20,258,020 7,366,723
2,365,068 (61,621)
2,775,682 (2,952)
3,271,042 19,240
3,142,599 1,022,578
2,809,193 828,646
2,912,675 870,784
948,761 530,243
1,247,720 689,278
1,438,384 721,350
1,686,234 667,054
1,589,798 586,853
1,429,948 526,473
272,654 24,878
283,677 25,174
267,132 13,156
257,873 830
257,873 830
257,873 830
382,465 382,105
185,630 185,346
148,602 148,210
129,098 125,052
129,098 125,052
129,098 125,052
2,139,626 (114,352)
1,964,087 (356,999)
1,862,363 (441,820)
1,088,520 (967,734)
1,042,786 (1,005,250)
1,042,786 (1,005,250)
8,982,129 (878,674)
7,848,957 (2,544,837)
6,932,030 (2,689,820)
4,256,321 (4,429,793)
4,256,321 (4,429,793)
4,256,321 (4,429,793)
5,580,016 1,190,787
5,258,532 938,430
4,855,530 422,809
3,070,549 (918,482)
2,766,646 (1,104,530)
2,766,646 (1,104,530)
92,311 12,196
387,362 307,394
399,734 389,165
416,587 338,595
437,424 426,745
454,157 442,435
271,536 122,144
52,987 43,987
53,715 46,336
51,893 50,342
50,337 48,935
47,258 47,109
312,923 58,631
289,357 74,639
317,359 98,542
324,013 105,706
304,797 101,906
337,390 106,544
275,903 (216,137)
545,219 290,750
554,075 257,326
532,984 254,222
493,050 246,154
436,938 240,604
3,962,309 1,594,558
4,443,263 1,695,006
4,515,040 1,828,077
5,021,279 1,918,715
5,514,605 2,495,279

1,304,942 261,467
1,240,314 263,295
1,104,267 247,567
1,104,267 247,567
928,347 6,729
940,257 116,127
834,115 226,368
886,953 257,122
994,811 258,807
1,068,150 270,527
1,256,738 305,368
1,650,902 406,228
1,801,134 800,689
2,505,443 1,082,254
2,474,461 1,099,680
2,748,420 1,180,995
2,998,873 1,301,738

10,938,552 7,384,527
12,698,532 8,939,514
20,272,036 10,649,185
19,391,820 10,674,211
20,984,661 11,115,770
21,984,382 11,966,431
2,143,349 601,725
2,404,163 803,882
1,424,763 560,302
1,424,763 560,302
1,477,120 546,745
1,292,943 752,359
432,017 148,024
529,349 220,669
563,394 203,852
420,983 92,025
420,983 92,025
420,983 92,025
1,671,708 1,324,062
2,098,413 1,677,515
2,149,191 1,754,004
5,890,971 1,730,728
6,413,816 1,515,950
6,877,375 1,768,202
517,059 162,136
572,061 190,460
576,904 147,441
535,758 120,026
488,954 77,625
492,894 80,219
4,980,210 2,730,415
5,462,892 3,008,247
5,179,477 2,880,464
4,893,660 2,931,496
5,659,795 3,032,098
6,163,736 3,313,122
3,183,565 1,953,095
3,339,138 2,160,569
3,576,849 2,310,085
3,487,615 2,309,746
4,179,031 3,137,656
4,650,061 3,133,066
796,491 539,540
934,718 548,705
914,168 536,080
924,133 596,452
738,626 528,172
783,462 616,965
15 (1,662)
14 (1,843)
14 (2,910)
13 (746)
14 (1,055)
14 (1,055)
515,368 97,019
511,661 66,127
451,472 7,273
412,449 (42,970)
534,683 43,883
496,255 (14,755)
542,088 (103,527)
508,928 (126,932)
473,185 (128,328)
457,283 (141,871)
437,392 (156,152)
413,361 (153,934)
37,424 (35,534)
491,779 256,532
477,360 247,209
464,127 345,091
449,018 338,651
441,978 332,967
1,277,067 531,292
1,573,151 631,949
1,807,108 674,400
1,660,550 664,823
1,973,597 807,082

766,673 308,513
778,009 328,639
763,131 300,139
752,215 306,983
806,879 379,517
803,268 391,466
5,883,853 313,090
5,860,065 1,306,894
5,987,082 1,543,981
6,276,660 1,983,490
6,352,915 1,948,799
6,538,169 2,081,702
2,959,427 1,177,640
3,719,137 1,424,513
4,381,509 1,138,020
4,070,547 842,304
3,468,866 389,750
3,183,195 (293,099)
15,197,930 8,188,562
15,320,597 8,673,094
16,121,708 9,842,746
17,613,600 11,684,053
19,155,717 12,959,673
20,744,842 13,922,796
241,178 36,826
241,280 35,654
241,941 119,687
241,896 107,351
218,659 41,185
212,936 16,187
6,957,121 3,607,798
9,184,670 4,126,724
9,122,071 4,448,424
11,490,591 4,671,831
10,696,088 4,465,673
14,368,840 4,782,879
1,484,655 552,225
2,155,435 687,981
2,575,910 1,303,285
2,923,970 1,243,726
3,160,975 1,186,094
3,106,830 1,235,843
15,918,212 4,759,886
19,330,895 5,713,229
22,113,537 6,425,018
22,970,989 7,061,825
22,730,304 7,724,122
26,898,610 9,347,599
688,497 (64,327)
647,129 (111,944)
486,052 (202,401)
454,345 (233,033)
421,423 (151,478)
357,404 (103,494)
1,267,034 (339,421)
1,263,458 (355,805)
126,169 (256,301)
59,772 (270,784)
59,772 (270,784)
59,772 (270,784)
45,092 (29,448)
43,032 (31,452)
41,851 (32,940)
40,993 (33,406)
39,785 (34,160)

62,393 41,412
58,035 37,727
54,109 34,406
50,591 31,244
47,387 28,428
44,519 28,279
987,416 306,730
1,221,168 327,189
1,736,961 337,204
1,793,347 635,556
1,196,409 245,803
1,043,807 93,266
1,428,939 463,439
2,288,985 536,529
2,419,452 592,707
2,476,241 504,696
3,007,562 813,919
3,340,384 909,464
1,851,470 1,271,226
2,652,601 1,782,879
2,883,654 1,842,812
2,768,308 1,870,216
3,057,404 1,717,733
3,657,194 1,756,209
65,595 (240,070)
65,648 (245,131)
68,534 (245,491)
235,491 (83,487)
255,188 28,900
223,201 5,837
17,682,955 6,074,994
21,924,848 8,020,271
25,940,962 8,417,596
26,959,844 9,969,626
28,883,996 10,987,197
34,622,603 12,007,975
56,626,383 37,762,749
80,634,594 58,917,035
97,048,577 68,589,176
101,140,000 76,142,823
106,599,219 82,155,155
88,762,796
2,637,486 436,138
2,514,988 274,822
2,124,333 (112,921)
1,926,994 (339,004)
929,338 (469,065)
884,882 (573,780)
4,447,074 1,089,941
3,608,736 334,697
3,049,171 (349,954)
2,143,561 (1,433,028)
1,944,957 (1,612,936)
1,908,671 (1,659,647)
1,801,419 779,769
4,095,114 1,232,126
4,654,050 1,216,428
3,535,684 1,369,630
3,910,616 1,455,576
4,865,022 1,555,594
1,651,554 598,010
1,773,558 894,383
2,299,116 963,120
2,789,119 948,931
2,940,709 956,939

9,553,697 2,962,659
9,499,464 3,131,372
10,167,985 3,177,365
11,139,238 3,681,834
9,256,254 1,983,343
7,560,762 709,880
311,379 75,875
293,170 48,011
279,567 7,424
309,458 (58,591)
232,476 (111,030)
212,102 (146,471)
1,568,788 624,205
1,590,181 641,748
1,599,822 651,919
1,686,115 636,225
1,690,754 551,245
1,690,754 551,245
2,601,955 1,298,985
3,281,305 1,629,332
4,203,199 1,806,886
3,730,857 1,917,077
3,546,416 1,963,242
3,683,876 2,155,253
6,023,025 2,114,518
8,131,650 2,546,166
9,572,842 2,895,208
10,136,945 2,743,760
10,151,270 2,773,588
11,221,488 2,859,404
1,716,470 585,882
1,798,254 957,681
1,736,483 876,276
1,653,581 700,986
1,511,221 498,016
1,477,559 278,740
283,466 57,157
299,344 58,283
326,493 50,077
354,633 (142,559)
234,786 (326,182)
194,216 (352,248)
5,082,789 1,335,946
5,676,929 1,720,307
6,365,276 1,804,965
6,842,209 1,683,278
8,028,702 2,240,867
8,638,863 2,273,053
496,366 182,575
711,141 283,054
609,731 268,164
681,267 221,873
447,203 (83,854)
306,396 (159,037)
3,543,198 2,220,457
3,901,454 2,091,031
3,847,908 2,190,706
5,062,160 2,536,541
4,974,358 2,147,532
5,626,565 2,184,663
1,665,374 487,976
1,807,664 760,524
1,968,863 584,479
2,471,702 382,174
2,256,801 6,661
2,239,517 (25,614)
1,114,093 272,362
1,254,099 325,189
1,222,940 282,003
1,195,182 217,092
1,173,767 32,862
1,039,252 (116,069)
2,877,616 1,267,762
3,660,151 1,698,071
2,965,827 1,241,612
2,056,313 668,110
1,656,946 674,431
1,386,083 432,325
577,815 280,569
667,950 305,391
899,364 360,796
985,594 392,366
1,087,963 363,039
1,195,599 288,984
13,100,347 9,181,962
17,265,683 11,825,239
20,099,150 14,796,769
21,503,877 14,933,421
26,526,287 15,364,415
30,840,380 17,055,008
14,056,507 8,330,897
18,842,128 11,398,282
22,050,550 13,340,615
28,087,804 14,370,171
31,800,657 14,903,981
42,532,024 16,994,755
1,454,420 714,958
1,386,400 780,850
1,429,706 861,344
1,262,205 716,552
1,212,499 740,486
1,411,157 1,011,384
1,419,166 705,976
1,597,520 848,458
2,084,800 705,507
2,045,964 650,578
2,061,805 544,522

39 (184,737)
39 (184,824)
39 (184,929)
0 (184,601)
16,864 (191,647)
17,044 (197,198)
444,386 1,685
447,751 67,170
583,894 220,066
569,018 366,130
610,422 343,860
555,566 353,055
528,793 200,238
712,852 309,420
754,449 348,269
769,228 370,720
717,237 393,327
720,663 399,146
2,428,774 344,768
2,102,053 633,418
1,908,798 640,349
1,735,841 660,824
1,731,800 532,100
1,457,034 470,217
1,850,473 690,829
1,787,750 930,471
1,813,113 957,346
1,650,181 824,949
1,636,331 895,814
2,077,713 954,840
2,127,009 1,218,473
2,460,817 1,497,870
2,639,987 1,693,873
2,598,114 1,703,305
2,630,356 1,714,358

1,482,013 577,346
1,624,731 859,525
2,080,193 789,928
1,632,013 747,361
2,013,577 641,448
1,854,355 591,951
2,459,139 1,642,725
2,673,896 2,229,342
3,572,356 2,440,839
2,835,665 2,369,463
3,456,181 2,394,532

3,948,305 2,579,781
5,058,833 3,408,996
5,547,068 3,947,341
6,012,390 4,503,050
6,803,962 4,854,822
9,567,695 5,280,236
145,013 (21,023)
104,225 (9,315)
13,052 12,987
9,824 9,746
6,812 6,745
3,010 2,401
3,781,960 2,098,083
4,429,903 2,408,898
4,355,722 2,466,794
4,361,093 2,443,597
4,475,029 2,817,965
5,187,035 2,810,288
13,212,985 4,082,060
12,543,213 5,116,553
11,981,973 5,368,224
12,453,309 5,738,972
13,875,053 6,765,946
18,114,557 9,855,294
2,358,825 104,445
2,833,034 508,789
2,412,275 102,373
1,974,278 876,347
1,922,584 983,719
1,963,077 1,088,393
1,546,120 106,180
1,763,398 136,072
1,677,828 146,461
1,343,454 (202,189)
947,048 (612,798)
836,374 (234,022)
3,201,328 1,898,117
4,276,666 2,247,064
5,798,398 3,387,995
6,206,259 3,633,389
7,411,404 3,941,676

3,005,719 668,600
3,420,118 1,014,162
3,371,952 1,079,368
3,265,137 1,238,346
3,418,944 1,328,245
3,729,996 1,396,829
55,776,306 14,569,722
61,710,584 17,714,181
25,341,609 6,836,484
26,298,244 7,470,403
33,819,546 9,152,625
38,551,357 11,411,747
335,552 101,835
402,176 123,154
511,469 153,321
688,157 212,510
780,375 302,925
1,057,080 333,927
341,921 (76,103)
46,755 (395,533)
48,872 (242,755)
44,053 (250,471)
41,751 (251,719)
39,925 (252,966)
17,977,110 4,653,050
21,430,821 5,616,834
24,606,245 6,853,194
25,350,422 7,382,359
32,822,766 8,981,011
37,218,913 11,195,658
120,659 49,004
93,454 33,581
83,147 37,623
123,736 90,904
174,654 120,408
235,439 135,128
59,416,926 28,114,910
66,082,613 29,475,053
65,110,079 29,382,093
66,606,245 30,271,243
68,955,723 38,755,220
72,320,724 40,646,025
8,939,122 869,710
5,818,127 (1,447,953)
5,215,753 (2,015,948)
4,735,424 (2,552,494)
4,347,758 (3,236,261)
3,998,041 (3,551,491)
1,482,279 1,214,701
1,786,121 1,326,253
1,918,192 1,465,137
2,009,406 1,533,478
2,261,221 1,854,939

401,464 (121,022)
358,409 (183,583)
375,569 (67,528)
333,919 (91,381)
374,096 (138,252)
323,557 (202,002)
39,315,991 21,882,532
49,235,233 26,037,953
47,977,357 26,523,711
49,603,947 27,345,946
51,058,327 36,237,659
52,280,716 37,245,952
2,102 (9,466)
2,439 (9,170)
2,783 (9,197)
3,721 (8,891)
3,721 (8,891)
3,721 (8,891)
3,009,545 1,072,170
3,101,471 1,117,705
3,347,822 1,166,552
2,896,233 1,148,790
3,873,587 1,239,657
4,895,848 1,221,911
4,101,104 2,335,957
3,670,700 1,866,073
4,055,053 1,462,789
4,288,400 1,366,277
4,386,790 1,032,799
5,728,971 2,337,074
702,506 (65,351)
630,461 (123,168)
585,945 (158,535)
664,731 205,080
56,042 36,377
14,494 12,544
949,294 671,458
934,405 616,731
927,501 570,093
919,951 534,901
897,500 486,487
897,500 486,487
421,548 198,576
453,216 206,408
583,839 367,944
585,443 377,691
997,712 713,471
999,561 726,367
- -
- -
- -
444,805 334,771
578,704 460,160
727,060 491,415
132,373,386 35,677,704
134,091,228 40,232,633
164,452,448 49,874,207
171,720,225 52,209,697
183,799,649 72,476,332
232,432,055 75,861,847
3,238,823 802,625
3,165,306 704,198
3,585,031 772,179
3,585,031 772,179
3,050,315 (92,364)
2,858,855 (29,399)
2,613,935 614,472
3,577,389 684,650
3,457,299 1,157,373
2,551,805 1,095,712
2,287,716 1,218,712
4,063,898 1,153,159
4,752,689 1,727,714
4,230,713 1,982,448
4,389,110 2,226,238
3,526,403 2,228,048
3,312,931 2,335,108
5,171,144 2,508,358
5,970,987 1,733,431
6,109,747 2,394,845
6,565,114 2,464,286
7,149,369 2,622,069
7,002,828 2,736,646
9,515,600 2,635,677
4,266,599 415,588
5,375,335 1,230,379
5,806,461 1,077,956
5,772,637 1,392,824
8,260,897 2,749,550
9,609,819 2,777,745
2,652,069 403,475
2,543,735 279,272
3,000,757 426,195
2,634,735 235,609
3,284,924 656,315
3,484,126 693,579
5,835,443 1,397,464
7,485,951 2,524,899
9,303,424 2,423,137
10,265,039 2,621,405
10,072,321 4,075,359
10,625,788 4,065,179
5,583,109 602,780
6,040,745 1,060,409
5,878,395 1,005,006
5,267,983 904,460
5,723,908 1,195,782
7,041,984 433,225
2,426,061 949,438
2,530,615 1,160,578
2,870,456 1,304,082
4,594,874 1,545,445
3,897,999 1,904,332
5,153,632 1,595,316
967,436 797,602
904,700 779,559
907,516 794,406
949,431 836,537
884,371 749,380
935,636 748,030
5,277,629 4,054,851
5,884,486 4,632,767
6,980,891 5,449,252
7,870,576 5,860,222
8,624,071 6,531,437
9,142,561 6,983,237
4,533,972 1,471,427
4,061,698 1,013,179
4,718,863 1,099,417
4,232,218 319,516
4,212,031 249,326
4,162,901 (134,263)
1,450,996 745,585
2,183,840 572,579
3,149,633 1,428,068
3,337,782 1,324,414
3,139,118 1,652,984
3,624,891 2,402,568
5,232,034 1,684,690
4,487,689 1,941,576
4,627,548 1,809,586
4,466,951 1,309,887
16,327,254 10,414,990

23,269,571 4,932,571
24,521,719 4,941,897
35,180,752 5,419,568
37,408,068 7,048,623
37,884,082 9,719,999
49,255,307 10,068,535
3,038,206 1,038,962
2,951,419 1,109,434
2,596,840 1,955,852
2,750,235 1,978,478
3,228,163 2,648,451
3,920,864 2,568,044
1,999,019 30,477
2,217,819 (262,442)
2,143,767 49,599
2,331,059 140,787
1,887,076 175,504
3,660,375 199,991
3,537,618 1,038,302
3,316,035 1,385,549
3,414,282 1,652,247
4,886,915 1,861,765
4,516,737 2,323,415
5,722,726 2,218,254
2,741,482 996,089
2,518,383 1,185,503
3,234,651 1,653,410
4,236,508 2,245,330
5,262,464 2,940,653
7,379,584 2,506,697
338,126 (359,336)
244,156 (481,016)
216,932 (517,359)
218,875 (599,488)
218,875 (599,488)
218,875 (599,488)
1,826,793 825,700
1,756,427 632,942
1,790,805 520,485
1,553,327 426,756
1,707,653 465,824
4,002,125 591,933
2,451,238 714,465
2,236,364 399,254
3,261,843 972,274
2,888,177 743,696
2,612,116 582,920
3,615,524 1,526,222
1,718,593 490,172
1,236,578 501,566
1,826,456 798,148
1,900,503 860,635
2,424,907 863,437
3,087,385 569,165
4,309,668 1,084,862
3,802,063 1,149,176
4,667,796 1,559,189
5,130,385 1,657,176
3,956,713 1,717,124
6,677,170 1,678,019
1,545,852 1,167,356
1,439,036 1,084,398
1,436,891 1,119,878
1,826,575 1,003,090
1,621,003 1,182,175
3,058,966 1,264,173
9,739,337 1,691,259
8,815,303 2,167,336
12,411,426 4,643,013
13,328,591 4,491,253
10,839,796 4,971,233
11,270,752 6,142,140
1,894,912 435,663
1,851,042 746,088
2,040,256 644,648
2,223,204 615,438
2,608,323 1,149,521
3,492,741 748,930
10,609,004 3,930,582
11,896,547 3,393,535
16,489,188 4,433,656
17,041,191 4,876,408
16,203,562 5,729,820
25,848,108 6,180,004
2,210,022 1,144,337
1,836,901 1,109,073
2,105,086 1,327,476
2,364,963 1,352,350
1,881,265 1,203,899
2,445,206 1,181,014
4,896,453 845,008
4,776,161 1,030,892
6,317,432 1,070,574
5,349,269 1,304,708
6,788,685 1,889,921
8,848,794 2,333,733

130,862,468 46,183,530
141,338,805 48,203,816
126,953,769 50,297,673
133,738,879 59,682,882
155,152,176 67,966,633
171,455,382 58,798,500
- -
5,000,811 3,848,901

5,838,956 3,807,829

1,137,062 901,838
873,871 853,255
849,616 842,197
740,159 734,817
189,549 183,953
179,120 174,450
22,201,046 10,031,319
24,340,310 10,760,569
25,699,508 11,577,617
26,285,386 14,912,801
24,713,772 17,150,519
22,218,330 9,721,024
1,325,265 359,570
1,376,344 231,583
1,419,499 89,611
1,583,097 335,310
7,680,651 2,241,540
11,907,266 4,945,390
9,096,868 2,409,463
9,663,510 2,789,714
11,599,051 3,253,134
14,275,967 3,975,163
20,867,840 6,238,110
22,629,695 6,482,780
814,086 429,183
925,323 519,920
1,401,577 578,913
1,368,018 572,587
1,414,999 540,922
1,564,573 501,489
2,066 (837,607)
1,980 (840,153)
1,943 (842,544)
1,796 (844,506)
1,197 (848,035)
1,147 (850,867)
5,972,343 5,139,241
6,644,130 5,726,744
7,614,999 6,550,246
8,479,458 7,407,755
9,491,718 8,350,876
10,356,786 9,016,457
3,159,769 1,397,189
4,239,343 1,674,700
4,979,099 2,238,817
5,595,913 2,791,448
6,742,389 2,543,756
9,414,984 3,391,405
50,890,047 11,560,264
52,289,521 11,859,157
51,730,695 12,627,625
49,267,464 12,637,762
50,781,770 8,812,052
58,345,619 4,634,340
1,138,737 486,561
1,219,492 542,540
1,359,039 599,448
1,554,464 757,705
1,726,250 891,412
2,051,034 1,142,111
221,885 149,845
291,505 286,598
331,687 309,202
712,284 682,462
727,636 679,106
749,069 640,356
10,320,449 6,863,858
11,920,476 8,422,964
12,898,083 9,681,448
14,606,233 11,673,786
16,424,702 13,033,500
16,743,815 12,302,179
916,349 430,312
1,103,074 477,341
915,279 503,536
1,435,767 639,036
1,503,039 660,738
1,850,644 685,382
2,195,442 1,115,460
2,277,628 1,311,038
2,687,742 1,505,256
3,415,580 1,728,162
3,267,758 1,834,365
3,523,396 2,022,705
2,005,482 595,778
2,326,186 449,729
3,465,952 783,398
4,417,293 1,678,594
4,618,095 1,804,918
4,080,948 181,470

674,645,786 238,694,594

717,430,643 267,408,886
617,698,508 235,908,543
667,522,251 271,560,609

9,329,862 6,707,394
11,168,004 8,747,265
13,765,595 10,871,600
16,488,275 12,949,247
17,645,184 14,593,240
19,236,259 14,355,835
44,045,956 12,863,305
44,239,183 9,240,033
49,646,470 9,911,786
48,984,233 6,899,940
47,904,595 4,406,667
47,904,595 4,406,667
4,248,630 2,878,346
3,973,367 2,594,261
4,215,833 2,880,812
5,086,936 3,559,221

7,042,067 3,630,342
6,487,138 4,850,393
6,728,644 4,178,246
9,042,367 4,632,908
8,683,829 5,387,412
9,750,894 5,017,646
217,149 117,313
215,280 127,951
202,377 106,737
191,638 87,438
191,267 79,298

3,037,356 617,531
3,080,937 682,944
3,272,632 783,084
3,605,817 1,218,487
3,758,914 1,395,328
4,247,401 1,457,826
738,969 522,036
910,862 566,043
1,038,583 634,347
1,373,318 916,111
1,469,695 924,547
1,424,805 913,516
93,837 6,295
98,259 6,427
179,027 67,550
171,443 69,616
175,608 74,751
215,815 83,227
7,895,647 5,552,838
9,203,241 6,658,156
10,207,885 7,745,234
11,543,697 9,053,616
13,707,428 10,677,367
14,950,424 11,753,926
136,923 68,691
125,215 53,316
123,339 58,683
118,214 58,070
152,502 88,740
165,424 91,358
3,082,589 612,058
2,911,953 557,725
2,665,699 496,982
2,653,847 377,413
2,547,137 1,512,524
2,160,371 1,717,449
12,477,678 (7,140,750)
11,340,920 (8,025,676)
10,207,891 (9,022,612)
9,221,907 (9,967,951)
8,399,731 (10,741,748)
10,973,763 (9,028,551)
930,695 550,483
980,464 678,500
1,411,894 756,140
1,294,972 837,138
1,190,005 925,304
1,292,328 1,055,100
- -
111,726,183 34,478,095
106,085,726 42,331,729
102,803,512 41,648,384

25,091,364 6,322,891
25,368,363 7,052,953
26,336,715 5,965,034
24,211,764 5,333,728
24,420,761 6,004,179
24,364,326 7,760,109
76,004,796 28,947,854
80,071,703 32,758,958
83,120,963 36,757,024
115,010,199 53,837,930
134,455,072 60,621,865
65,644,998
40,703,611 12,630,829
37,155,397 13,781,572
47,478,131 14,253,351
59,407,356 14,281,016
63,794,501 12,757,058
65,651,800 13,150,638
103,083,263 34,130,491
111,394,601 35,197,839
115,453,341 43,670,066
113,680,293 49,432,779
124,713,493 51,365,831
51,878,196
3,020,095 2,477,023
3,265,707 2,814,030
3,756,622 3,111,092
5,225,594 3,668,606
6,863,231 5,773,288
6,841,154 5,718,230
9,342,718 7,060,461
10,382,818 7,306,499
11,033,858 7,648,497
10,384,012 7,158,264
11,151,166 6,929,966
13,532,467 7,823,147
1,890,296 811,630
2,547,890 927,304
3,137,396 1,000,442
3,643,043 1,114,373
4,901,700 2,713,260
4,958,956 2,981,740
16,250,523 11,393,438
17,938,810 11,349,313
19,100,878 11,945,103
20,120,182 13,070,211
21,165,107 13,542,785
21,873,932 13,461,857
1,684,178 853,193
1,582,339 942,216
1,944,994 1,134,320
2,299,092 1,450,054
2,918,043 1,801,369
3,457,894 2,386,398
20,621,163 9,828,191
20,933,293 10,621,270
22,793,916 12,143,445
26,531,057 13,710,790
30,475,716 15,570,081
36,801,927 17,725,772
4,019,156 1,914,422
4,269,658 2,137,045
4,701,324 2,301,421
5,351,302 2,373,037
6,248,936 2,779,418
6,596,215 3,216,302
501,740 303,264
558,767 302,972
482,257 250,016
519,059 235,614
652,850 353,142

21,058,842 12,305,065
19,896,821 11,809,889
16,893,183 10,705,518
17,247,076 9,956,805
17,538,322 10,275,082
20,541,037 10,677,080
189,978 (269,354)
189,978 (269,354)
134,659 (272,358)
128,179 (287,496)
128,179 (287,496)
128,179 (287,496)
1,965,045 1,137,364
2,185,371 1,264,636
2,622,750 1,459,027
3,152,975 1,680,616
4,029,142 1,787,861
5,474,383 2,144,330
1,580,527 424,700
1,536,983 383,841
1,491,189 322,864
1,289,011 249,309
1,692,938 584,149
2,106,349 909,762
1,106,937 499,042
1,226,776 487,907
1,584,548 290,110
1,562,659 141,914
1,582,657 29,478
1,455,442 137,864
527,423 456,417
679,738 491,067
680,933 544,121
501,136 442,788
438,737 348,734
525,962 319,132
3,638,491 1,678,897
4,189,399 1,703,194
4,597,815 1,690,967
4,665,361 1,719,520
4,937,602 1,813,361
5,087,282 1,967,362
156,548 (121,755)
186,628 (96,106)
170,291 (120,331)
159,382 (146,544)
149,327 (171,258)
139,717 (193,857)
5,455,707 2,015,381
6,532,955 2,226,613
7,832,747 2,392,147
7,407,170 2,410,026
6,818,752 3,412,340
6,625,062 4,148,618
161,691 99,224
154,932 102,806
156,565 106,981
158,908 110,625
157,544 114,394
139,533 116,849
129,870 45,707
60,522 (22,047)
132,540 60,704
110,806 38,002
49,255 3,449
49,255 3,449
12,640,559 5,867,327
12,958,987 6,776,670
13,386,410 7,449,498
14,443,923 8,197,883
17,855,202 8,891,102
19,524,892 9,851,095
2,734,621 708,184
2,589,044 686,861
3,350,105 1,278,188
3,324,429 1,226,750
3,156,796 1,244,579
2,970,088 1,156,644
5,294,372 2,418,334
5,476,768 3,079,385
6,658,424 3,843,087
8,379,978 5,316,258
11,469,583 8,477,178
13,845,775 10,368,358
641,111 134,707
626,749 408,960
970,488 709,623
1,058,223 859,955
1,286,295 1,033,657
1,447,598 1,171,636
620,791 430,144
691,726 499,112
906,959 515,158
867,020 492,460
873,339 561,764
1,011,628 658,611
1,685,124 1,314,516
1,707,109 1,207,231
1,638,921 1,093,295
1,691,775 1,140,762
1,969,920 1,224,526
2,571,930 1,711,659
10,947,074 2,997,537
14,350,533 2,251,700
16,280,209 2,533,822
15,336,862 2,810,748
15,352,275 2,655,343
18,183,865 6,700,473
489,197 198,991
488,978 208,801
449,442 182,308
519,571 178,464
468,439 185,661

5,638,165 3,933,505
6,389,270 4,500,647
7,391,089 5,255,391
8,239,266 6,051,192
9,084,556 6,662,594
9,524,326 7,126,724
5,087,229 4,015,783
5,872,742 4,955,552
6,165,222 5,246,197
6,836,691 5,390,217
11,457,276 7,319,191
14,810,239 8,601,367
2,598,048 1,093,118
2,881,060 1,080,808
2,624,422 891,474
2,588,445 918,233
2,954,393 1,263,384

878,939 631,437
759,765 609,996
828,668 581,439
1,114,636 663,069
919,906 661,104
731,190 21,604
2,042,117 591,866
2,047,961 585,672
2,048,195 305,689
2,048,814 203,339
2,439,323 173,651
3,164,323 1,209,846
1,588,307 300,897
1,620,355 316,905
1,660,848 404,674
1,680,595 522,504
1,697,308 637,422
1,706,256 771,249
2,125,590 448,438
2,252,374 621,176
2,122,097 527,805
2,202,349 554,134
2,275,200 767,711
2,493,446 992,625
216,691 181,266
212,912 183,826
239,349 197,536
284,734 233,967
309,801 257,283
295,753 253,787
781,682 426,322
1,211,784 665,793
1,384,770 719,861
1,598,047 838,099
1,066,052 716,585
1,431,833 521,946
22,476 14,150
244,462 218,342
252,703 223,305
252,847 226,935
253,367 226,152
413,539 337,684
8,010,965 4,648,927
7,290,269 4,611,124
7,249,537 4,571,612
7,270,167 4,734,907
7,349,334 4,822,191
7,213,537 4,843,925
28,421,999 6,847,615
26,856,303 8,550,918
30,654,515 9,300,976
29,877,279 9,463,608
32,571,327 12,028,593
42,552,610 14,115,637
15,832,758 4,148,782
14,761,233 5,080,979
16,878,506 5,769,740
19,074,775 5,529,942
20,984,128 7,142,626
26,371,095 8,554,247
2,266,417 874,364
2,324,707 973,149
2,907,387 1,101,515
3,381,271 1,310,250
3,634,651 1,593,217
4,786,190 1,871,369
774,596 483,539
833,680 485,394
849,983 614,060
1,111,113 695,681
1,138,550 751,739
1,721,588 1,163,088
64,383 24,328
53,817 22,248
80,754 27,881
91,512 35,252
127,614 45,778
132,146 59,123
1.Issued, Subscribed & Paid upi)Ordinary shares ii)Preference
2.Reserves
144,082 144,082 0 529,586
144,082 144,082 0 675,819
144,082 144,082 0 791,692
144,082 144,082 0 810,182
144,082 144,082 0 932,974

222,133 222,133 0 (145,726)


222,133 222,133 0 (159,511)
222,133 222,133 0 (179,299)
222,133 222,133 0 (201,478)
222,133 222,133 0 (214,257)
222,133 222,133 0 (225,523)
77,258 77,258 0 (413,639)
77,258 77,258 0 (358,184)
77,258 77,258 0 (375,214)
77,258 77,258 0 (385,270)
77,258 77,258 0 (410,624)
77,258 77,258 0 (417,896)
8,000 8,000 0 179,626
8,000 8,000 0 263,615
8,000 8,000 0 298,692
8,000 8,000 0 287,491
8,000 8,000 0 260,907
8,000 8,000 0 235,310
2,594,301 2,594,301 0 (420,710)
2,594,301 2,594,301 0 (2,573,586
2,594,301 2,594,301 0 (4,353,371
2,594,301 2,594,301 0 (5,791,754
2,594,301 2,594,301 0 (7,227,441)
2,594,301 2,594,301 0 (8,543,943
82,847 82,847 0 274,498
82,847 82,847 0 323,797
82,847 82,847 0 227,994
82,847 82,847 0 148,015
82,847 82,847 0 148,015
82,847 82,847 0 148,015
840,000 840,000 0 ###
840,000 840,000 0 ###
840,000 840,000 0 ###
840,000 840,000 0 ###
840,000 840,000 0 ###
840,000 840,000 0 ###
69,970 69,970 0 181,144
262,387 262,387 - 202,745
349,850 349,850 0 164,855
349,850 349,850 0 184,444
349,850 349,850 0 204,513

151,770 151,770 0 (429,064)


151,770 151,770 0 (320,959)
151,770 151,770 0 (285,812)
151,770 151,770 0 (297,861)
151,770 151,770 0 (301,895)
151,770 151,770 0 (261,343)
14,000 14,000 0 218,107
14,000 14,000 0 321,309
14,000 14,000 0 291,204
14,000 14,000 0 303,924
14,000 14,000 0 8,392
14,000 14,000 0 8,392
4,548,719 4,548,719 - (879,443)
4,548,719 4,548,719 - (3,286,433
4,548,719 4,548,719 0 (5,297,014)
4,548,719 4,548,719 0 (8,388,030
4,548,719 4,548,719 0 (9,074,705)
4,548,719 4,548,719 0 (9,074,779)
36,522 36,522 0 354,287
36,522 36,522 0 564,907
36,522 36,522 0 636,591
36,522 36,522 0 570,517
36,522 36,522 0 576,565

30,000 30,000 0 ###


30,000 30,000 0 2,917,358
30,000 30,000 0 ###
30,000 30,000 0 ###
30,000 30,000 0 ###
30,000 30,000 0 ###
141,000 141,000 0 (254,269)
141,000 141,000 0 (191,557)
141,000 141,000 0 (106,474)
141,000 141,000 0 (225,589)
141,000 141,000 0 (366,258)
141,000 141,000 0 (350,202)
64,320 64,320 0 ###
64,320 64,320 0 ###
64,320 64,320 0 ###
64,320 64,320 0 ###
64,320 64,320 0 ###
64,320 64,320 0 ###
400,000 400,000 0 250,507
200,000 200,000 0 188,876
200,000 200,000 0 211,166
200,000 200,000 0 350,119
200,000 200,000 0 21,941
200,000 200,000 0 (149,115)
1,950,000 1,150,000 ### (5,915,244
1,950,000 1,150,000 ### (6,357,550)
1,950,000 1,150,000 ### (6,731,852
1,950,000 1,150,000 ### (7,194,931)
1,950,000 1,150,000 ### (7,538,895)
1,950,000 1,150,000 ### (7,538,895)
200 200 0 ###
200 200 0 ###
4,980,100 4,980,100 0 ###
4,980,100 4,980,100 0 ###
4,980,100 4,980,100 0 ###
4,980,100 4,980,100 0 ###
213,775 213,775 0 97,449
213,775 213,775 0 429,289
213,775 213,775 0 473,736
213,775 213,775 0 443,465
213,775 213,775 0 383,046
213,775 213,775 0 469,328
124,179 124,179 0 364,414
124,179 124,179 0 617,600
124,179 124,179 0 773,221
124,179 124,179 0 800,275
124,179 124,179 0 811,030
124,179 124,179 0 930,921
30,524 30,524 0 (210,541)
30,524 30,524 - (241,357)
30,524 30,524 0 (100,060)
30,524 30,524 0 (5,100)
30,524 30,524 0 (61,484)
30,524 30,524 0 (61,826)
600,000 600,000 0 (1,101,608)
600,000 600,000 0 (950,644)
600,000 600,000 0 (989,761)
600,000 600,000 0 (750,974)
600,000 600,000 0 (724,847)
836,856 836,856 0 (780,092)
80,000 80,000 0 (232,495)
80,000 80,000 - (243,149)
80,000 80,000 0 (313,582)
80,000 80,000 0 (347,319)
80,000 80,000 0 (379,580)
80,000 80,000 0 (394,031)
99,096 99,096 0 (10,787)
99,096 99,096 0 (141,996)
99,096 99,096 0 (141,996)
99,096 99,096 0 (143,078)
99,096 99,096 0 (143,397)
99,096 99,096 0 (143,904)
590,578 590,578 0 ###
590,578 590,578 0 4,758,117
590,578 590,578 0 ###
590,578 590,578 0 ###
590,578 590,578 0 ###
590,578 590,578 0 ###
977,507 977,507 0 (321,488)
977,507 977,507 - (247,258)
977,507 977,507 0 (265,541)
977,507 977,507 0 (211,828)
977,507 977,507 0 (419,950)
977,507 977,507 0 (643,645)
56,824 56,824 0 64,102
56,825 56,825 0 124,949
56,824 56,824 0 72,446
66,107 66,107 0 14,643
66,107 66,107 0 (232,444)
96,108 96,108 0 (290,086)
34,340 34,340 0 148,755
34,340 34,340 0 177,967
34,340 34,340 0 164,509
65,610 65,610 0 108,422
65,610 65,610 0 (74,846)
65,610 65,610 0 (177,416)
135,046 135,046 0 (536,287)
135,046 135,046 0 (341,967)
135,046 135,046 0 (595,277)
460,646 460,646 0 (971,263)
460,646 460,646 0 (1,785,873
460,646 460,646 0 (2,471,782
203,834 203,834 0 ###
203,833 203,833 0 ###
224,217 224,217 0 ###
224,217 224,217 0 ###
224,217 224,217 0 ###
224,217 224,217 0 ###
13,000 13,000 0 (81,469)
13,000 13,000 0 (77,513)
13,000 13,000 0 (73,671)
13,000 13,000 0 (71,944)
13,000 13,000 0 (73,963)
13,000 13,000 0 (76,678)
109,500 109,500 0 859,680
109,500 109,500 0 ###
109,500 109,500 0 ###
109,500 109,500 0 ###
109,500 109,500 0 ###
109,500 109,500 0 ###
100,000 100,000 0 ###
100,000 100,000 0 ###
100,000 100,000 0 ###
100,000 100,000 0 ###
100,000 100,000 0 ###
100,000 100,000 0 ###
142,310 142,310 0 861,808
142,310 142,310 - 682,218
142,310 142,310 0 916,317
142,310 142,310 0 94,084
142,310 142,310 0 (416,807)
142,310 142,310 0 (1,213,523
401,000 226,000 ### ###
250,000 250,000 0 ###
300,000 300,000 0 7,189,609
300,000 300,000 0 ###
300,000 300,000 0 ###
300,000 300,000 0 ###
3,768,009 3,768,009 0 953,215
3,768,009 3,768,009 0 ###
3,768,009 3,768,009 0 ###
3,768,009 3,768,009 0 ###
3,768,009 3,768,009 0 7,919,218
3,768,009 3,768,009 0 ###
234,375 234,375 0 ###
234,375 234,375 0 ###
234,375 234,375 0 ###
234,375 234,375 0 ###
280,296 280,296 0 ###
280,296 280,296 0 ###
326,356 326,356 0 (387,977)
326,356 326,356 0 (329,308)
326,356 326,356 0 (307,116)
326,356 326,356 0 696,222
326,356 326,356 0 502,290
326,356 326,356 0 544,428
266,400 266,400 0 (29,283)
266,400 266,400 0 116,708
266,400 266,400 0 159,311
266,400 266,400 0 111,413
266,400 266,400 0 (33,031)
266,400 266,400 0 (81,159)
46,621 46,621 0 (38,305)
46,621 46,621 0 (38,009)
46,621 46,621 0 (50,027)
46,621 46,621 0 (62,353)
46,621 46,621 0 (62,353)
46,621 46,621 0 (62,353)
163,664 163,664 0 218,441
163,664 163,664 0 21,682
163,664 163,664 0 (15,454)
163,664 163,664 0 (38,612)
163,664 163,664 0 (38,612)
163,664 163,664 0 (38,612)
146,410 146,410 - (1,299,771
146,410 146,410 - (1,361,388
146,410 146,410 0 (1,365,273
146,410 146,410 0 (1,491,111)
146,410 146,410 0 (1,518,615)
146,410 146,410 0 (1,518,615)
189,839 189,839 - (7,066,020)
189,839 189,839 - (7,784,022)
189,839 189,839 0 (5,642,377
189,839 189,839 0 (5,902,432
189,839 189,839 0 (5,902,432
189,839 189,839 0 (5,902,432
222,250 222,250 0 (1,526,099
222,250 222,250 - (1,723,164
222,250 222,250 0 (1,763,231
222,250 222,250 0 (2,137,971)
222,250 222,250 0 (2,283,061
222,250 222,250 0 (2,283,061
12,000 12,000 0 (80,533)
12,000 12,000 0 295,394
12,000 12,000 0 377,165
12,000 12,000 0 326,595
12,000 12,000 0 414,745
12,000 12,000 0 430,435
119,750 119,750 0 (50,906)
119,750 119,750 0 (75,763)
119,750 119,750 0 (73,414)
119,750 119,750 0 (69,408)
119,750 119,750 0 (70,815)
119,750 119,750 0 (72,641)
68,040 68,040 0 (64,436)
68,040 68,040 0 (47,552)
68,040 68,040 0 (61,275)
68,040 68,040 0 (52,456)
68,040 68,040 0 (49,944)
68,040 68,040 0 (43,677)
132,716 132,716 0 (479,687)
132,716 132,716 0 (264,024)
132,716 132,716 0 (278,841)
132,716 132,716 0 (264,147)
132,716 132,716 0 (255,206)
132,716 132,716 0 (244,516)
715,520 715,520 0 813,145
715,520 715,520 - 913,593
787,072 787,072 0 975,112
787,072 787,072 0 ###
865,779 865,779 0 ###

300,011 300,011 0 (554,301)


300,011 300,011 0 (535,519)
300,011 300,011 0 (625,212)
300,011 300,011 0 (625,212)
300,011 300,011 0 (816,970)
300,011 300,011 0 (787,599)
99,200 99,200 0 127,168
99,200 99,200 0 157,922
99,200 99,200 0 159,607
99,200 99,200 0 171,327
99,200 99,200 0 121,002
99,200 99,200 0 221,862
180,480 180,480 0 278,425
180,480 180,480 0 345,684
180,480 180,480 0 391,661
180,480 180,480 0 455,620
180,480 180,480 0 487,456

180,737 180,737 0 ###


180,737 180,737 0 ###
180,737 180,737 0 ###
180,737 180,737 0 ###
180,737 180,737 0 ###
180,737 180,737 0 ###
96,600 96,600 0 391,474
96,600 96,600 0 467,013
96,600 96,600 0 229,953
96,600 96,600 0 229,953
96,600 96,600 0 176,241
96,600 96,600 0 368,706
42,500 42,500 0 (5,741)
42,500 42,500 0 73,595
42,500 42,500 0 63,110
42,500 42,500 0 (42,567)
42,500 42,500 0 (42,567)
42,500 42,500 0 (42,567)
5,000 5,000 0 829,962
5,000 5,000 0 ###
5,000 5,000 0 ###
5,000 5,000 0 ###
5,000 5,000 0 ###
5,000 5,000 0 ###
126,012 126,012 0 (208,569)
126,012 126,012 0 (170,731)
126,012 126,012 0 (204,759)
126,012 126,012 0 (223,593)
126,012 126,012 0 (257,927)
126,012 126,012 0 (247,746)
609,033 609,033 0 ###
609,033 609,033 0 ###
609,033 609,033 0 2,117,653
609,033 609,033 0 ###
609,033 609,033 0 ###
730,839 730,839 0 ###
47,848 47,848 0 602,775
47,848 47,848 0 822,495
47,848 47,848 0 984,741
47,848 47,848 0 996,311
47,848 47,848 0 ###
47,848 47,848 0 ###
324,912 324,912 0 (352,208)
324,912 324,912 0 (343,943)
324,912 324,912 0 (396,691)
324,912 324,912 0 (439,536)
324,912 324,912 0 (444,168)
324,912 324,912 0 (355,936)
11,833 11,833 0 (13,495)
11,833 11,833 0 (13,676)
11,833 11,833 0 (14,743)
11,833 11,833 0 (12,579)
11,833 11,833 0 (12,888)
11,833 11,833 0 (12,888)
107,000 107,000 0 (188,627)
107,000 107,000 0 (204,743)
107,000 107,000 0 (250,276)
107,000 107,000 0 (291,962)
107,000 107,000 0 (330,578)
107,000 107,000 0 (371,899)
131,748 131,748 0 (523,633)
131,748 131,748 0 (461,475)
131,748 131,748 0 (452,264)
131,748 131,748 0 (454,364)
131,748 131,748 0 (462,125)
131,748 131,748 0 (450,071)
12,275 12,275 0 (47,809)
12,275 12,275 0 (55,128)
12,275 12,275 0 (56,777)
12,275 12,275 0 (41,845)
12,275 12,275 0 (38,261)
12,275 12,275 0 (34,699)
208,000 208,000 0 (5,474)
208,000 208,000 0 105,407
208,000 208,000 0 156,501
208,000 208,000 0 154,676
208,000 208,000 0 133,318

303,025 303,025 0 (631,970)


303,025 303,025 - (631,534)
303,025 303,025 0 (656,937)
303,025 303,025 0 (647,306)
303,025 303,025 0 (574,772)
303,025 303,025 0 (562,823)
509,110 509,110 0 (1,079,456
509,110 509,110 0 12,325
509,110 509,110 0 266,153
509,110 509,110 0 371,888
509,110 509,110 0 358,240
509,110 509,110 0 511,178
650,000 650,000 0 527,640
650,000 650,000 0 774,513
650,000 650,000 0 488,020
650,000 650,000 0 192,304
650,000 650,000 0 (260,250)
650,000 650,000 0 (943,099)
2,455,262 2,455,262 0 ###
2,455,262 2,455,262 0 ###
2,455,262 2,455,262 0 ###
2,455,262 2,455,262 0 ###
2,823,551 2,823,551 0 ###
2,823,551 2,823,551 0 7,276,792
121,237 121,237 0 (172,124)
121,237 121,237 0 (173,296)
121,237 121,237 0 (102,479)
121,237 121,237 0 (114,815)
121,237 121,237 0 (142,287)
121,237 121,237 0 (172,849)
150,000 150,000 0 ###
150,000 150,000 0 ###
150,000 150,000 0 ###
150,000 150,000 0 ###
150,000 150,000 0 ###
150,000 150,000 0 ###
168,000 168,000 0 233,957
168,000 168,000 0 369,713
168,000 168,000 0 355,944
168,000 168,000 0 325,540
168,000 168,000 0 294,788
168,000 168,000 0 362,868
1,008,333 600,000 ### ###
995,000 600,000 ### 4,111,967
953,333 600,000 ### ###
948,333 600,000 ### ###
948,333 600,000 ### ###
986,666 675,000 ### ###
221,052 221,052 0 (598,724)
221,052 221,052 0 (635,722)
221,052 221,052 0 (658,473)
221,052 221,052 0 (684,871)
221,052 221,052 0 (598,421)
221,052 221,052 0 (533,107)
188,892 188,892 0 (1,397,153)
188,892 188,892 0 (1,413,537
188,892 188,892 0 (445,193)
188,892 188,892 0 (459,676)
188,892 188,892 0 (459,676)
188,892 188,892 0 (459,676)
54,000 54,000 0 (91,657)
54,000 54,000 0 (93,523)
54,000 54,000 0 (94,880)
54,000 54,000 0 (95,221)
54,000 54,000 0 (95,857)

145,000 145,000 0 (103,588)


145,000 145,000 0 (107,273)
145,000 145,000 0 (110,594)
145,000 145,000 0 (113,756)
145,000 145,000 0 (116,572)
145,000 145,000 0 (116,721)
147,000 147,000 0 159,730
147,000 147,000 0 180,189
147,000 147,000 0 190,204
147,000 147,000 0 118,587
147,000 147,000 0 (311,996)
147,000 147,000 0 (449,254)
120,150 120,150 0 343,289
120,150 120,150 0 416,379
120,150 120,150 0 472,557
120,150 120,150 0 384,546
156,195 156,195 0 306,541
156,195 156,195 0 415,543
187,000 187,000 0 ###
187,000 187,000 - ###
187,000 187,000 0 ###
187,000 187,000 0 ###
187,000 187,000 0 ###
187,000 187,000 0 ###
230,000 230,000 0 (470,070)
230,000 230,000 0 (475,131)
230,000 230,000 0 (475,491)
230,000 230,000 0 (478,806)
230,000 230,000 0 (366,418)
230,000 230,000 0 (389,481)
1,654,418 1,654,418 0 ###
1,819,860 1,819,860 0 ###
2,001,846 2,001,846 0 ###
2,001,846 2,001,846 0 7,967,780
2,402,216 2,402,216 0 ###
2,402,216 2,402,216 0 ###
3,515,999 3,515,999 0 ###
3,515,999 3,515,999 0 ###
3,515,999 3,515,999 0 ###
3,515,999 3,515,999 0 ###
3,515,999 3,515,999 0 ###
3,515,999 3,515,999 0 ###
120,000 120,000 0 (815,735)
120,000 120,000 0 (965,151)
120,000 120,000 0 (1,336,231
120,000 120,000 0 (1,552,351
120,000 120,000 0 (1,210,965
120,000 120,000 0 (1,219,701)
173,523 173,523 0 (1,939,859
173,523 173,523 0 (2,148,442
173,523 173,523 0 (2,057,008)
173,523 173,523 0 (2,546,344
173,523 173,523 0 (2,716,222
173,523 173,523 0 (2,753,010)
61,630 61,630 0 708,309
61,630 61,630 0 ###
61,630 61,630 0 1,147,312
61,630 61,630 0 ###
61,630 61,630 0 ###
61,630 61,630 0 ###
184,800 184,800 0 376,027
184,800 184,800 0 672,400
184,800 184,800 0 741,137
184,800 184,800 0 708,566
184,800 184,800 0 716,574

130,000 130,000 0 ###


130,000 130,000 0 ###
130,000 130,000 0 ###
130,000 130,000 0 ###
130,000 130,000 0 391,548
130,000 130,000 0 (827,213)
250,000 250,000 0 (340,082)
250,000 250,000 0 (364,842)
250,000 250,000 0 (405,980)
250,000 250,000 0 (468,373)
250,000 250,000 0 (514,241)
250,000 250,000 0 (545,964)
492,926 492,926 0 (105,451)
492,926 492,926 0 (83,193)
492,926 492,926 0 (68,539)
492,926 492,926 0 (83,300)
492,926 492,926 0 (164,989)
492,926 492,926 0 (164,989)
102,920 102,920 0 ###
102,920 102,920 0 ###
102,920 102,920 0 ###
102,920 102,920 0 ###
102,920 102,920 0 ###
102,920 102,920 0 ###
308,109 308,109 0 ###
308,109 308,109 0 ###
308,109 308,109 0 ###
308,109 308,109 0 ###
308,109 308,109 0 ###
308,109 308,109 0 ###
522,144 522,144 0 (311,326)
522,144 522,144 0 (43,222)
522,144 522,144 0 (111,782)
522,144 522,144 0 (284,476)
522,144 522,144 0 (439,821)
522,144 522,144 0 (567,163)
40,000 40,000 0 17,157
40,000 40,000 0 18,283
40,000 40,000 0 10,077
40,000 40,000 0 (182,559)
40,000 40,000 0 (366,182)
40,000 40,000 0 (392,248)
264,129 264,129 0 923,714
264,129 264,129 0 ###
264,129 264,129 0 ###
264,129 264,129 0 ###
264,129 264,129 0 ###
264,129 264,129 0 ###
212,678 212,678 0 (151,122)
212,678 212,678 0 (95,817)
212,678 212,678 0 (106,395)
212,678 212,678 0 (148,589)
212,678 212,678 0 (426,689)
212,678 212,678 0 (499,756)
33,426 33,426 0 850,945
33,426 33,426 0 977,474
33,426 33,426 0 ###
33,426 33,426 0 920,094
33,425 33,425 0 576,710
33,425 33,425 0 658,572
87,750 87,750 0 123,007
87,750 87,750 0 410,288
87,750 87,750 0 248,278
87,750 87,750 0 62,504
87,750 87,750 0 (178,786)
87,750 87,750 0 (218,194)
44,670 44,670 0 (41,352)
44,670 44,670 0 (44,308)
44,670 44,670 0 (79,509)
44,670 44,670 0 (192,964)
44,670 44,670 0 (363,512)
44,670 44,670 0 (499,445)
267,280 267,280 0 704,404
267,280 267,280 0 ###
267,280 267,280 0 701,452
267,280 267,280 0 137,304
267,280 267,280 0 51,256
267,280 267,280 0 (174,745)
68,750 68,750 0 211,819
68,750 68,750 0 236,641
85,938 85,938 0 274,858
85,938 85,938 0 306,428
85,937 85,937 0 277,102
85,937 85,937 0 203,047
196,875 196,875 0 ###
196,875 196,875 0 ###
196,875 196,875 0 ###
196,875 196,875 0 ###
196,875 196,875 0 ###
196,875 196,875 0 ###
200,831 200,831 0 ###
200,831 200,831 0 ###
200,831 200,831 0 ###
200,831 200,831 0 ###
200,831 200,831 0 ###
200,831 200,831 0 ###
312,000 312,000 0 (269,474)
312,000 312,000 0 (199,095)
312,000 312,000 0 (229,091)
312,000 312,000 0 (369,796)
312,000 312,000 0 (415,309)
312,000 312,000 0 (477,768)
298,406 298,406 0 329,140
298,406 298,406 0 473,537
298,406 298,406 0 332,664
298,406 298,406 0 279,020
298,406 298,406 0 218,555

157,548 157,548 0 (342,285)


157,548 157,548 0 (342,372)
157,548 157,548 0 (342,477)
157,548 157,548 0 (342,149)
157,548 157,548 0 (349,195)
157,548 157,548 0 (354,746)
44,492 44,492 0 (308,323)
44,492 44,492 0 (237,403)
44,492 44,492 0 (207,243)
44,492 44,492 0 (55,785)
44,492 44,492 0 (69,406)
44,492 44,492 0 (52,427)
30,000 30,000 0 170,238
30,000 30,000 0 279,420
30,000 30,000 0 318,269
30,000 30,000 0 340,720
30,000 30,000 0 363,327
30,000 30,000 0 369,146
176,367 176,367 0 (309,706)
176,367 176,367 0 (178,047)
176,367 176,367 0 (190,243)
176,367 176,367 0 (149,484)
176,367 176,367 0 (264,092)
176,367 176,367 0 (319,883)
96,600 96,600 0 540,186
96,600 96,600 0 624,725
96,600 96,600 0 676,173
96,600 96,600 0 722,403
96,600 96,600 0 793,853
96,600 96,600 0 853,589
179,714 179,714 0 540,019
179,714 179,714 0 801,020
179,714 179,714 0 ###
179,714 179,714 0 ###
179,714 179,714 0 ###

86,400 86,400 0 490,946


86,400 86,400 0 773,125
86,400 86,400 0 703,528
86,400 86,400 0 660,961
86,400 86,400 0 555,048
86,400 86,400 0 505,551
69,000 69,000 0 ###
69,000 69,000 - ###
69,000 69,000 0 ###
69,000 69,000 0 ###
69,000 69,000 0 ###

198,000 198,000 0 ###


198,000 198,000 - ###
217,800 217,800 0 ###
239,580 239,580 0 ###
263,538 263,538 0 ###
289,892 289,892 0 ###
40,500 40,500 0 (89,058)
40,500 40,500 0 (49,815)
40,500 40,500 0 (27,513)
40,500 40,500 0 (30,754)
40,500 40,500 0 (33,755)
40,500 40,500 0 (38,099)
173,248 173,248 0 946,390
173,248 173,248 0 ###
173,247 173,247 0 ###
173,247 173,247 0 ###
173,247 173,247 0 ###
173,247 173,247 0 ###
492,099 492,099 0 ###
492,099 492,099 0 ###
492,099 492,099 0 ###
615,124 615,124 0 ###
800,000 800,000 0 ###
800,000 800,000 0 ###
170,000 170,000 0 (479,407)
170,000 170,000 - (419,900)
170,000 170,000 0 (438,643)
170,000 170,000 0 53,529
170,000 170,000 0 190,538
170,000 170,000 0 321,128
400,000 400,000 0 (293,820)
400,000 400,000 0 (263,928)
400,000 400,000 0 (253,539)
400,000 400,000 0 (602,189)
400,000 400,000 0 (1,012,798)
400,000 400,000 0 (634,022)
340,509 340,509 0 786,902
408,611 408,611 - ###
1,274,866 1,274,866 0 ###
1,274,866 1,274,866 0 ###
1,657,325 1,657,325 0 ###

594,287 594,287 0 (165,554)


594,287 594,287 - (31,341)
594,287 594,287 0 65,509
594,287 594,287 0 253,297
594,287 594,287 0 369,712
594,287 594,287 0 468,969
1,635,887 1,635,887 0 ###
1,889,802 1,889,802 0 ###
1,963,545 1,963,545 0 ###
2,495,903 2,495,903 0 ###
3,159,875 3,159,875 0 ###
3,786,284 3,786,284 0 ###
61,517 61,517 0 40,318
61,517 61,517 0 61,637
61,517 61,517 0 91,804
104,579 104,579 0 107,931
104,579 104,579 0 198,346
104,579 104,579 0 229,348
20,000 20,000 0 (96,103)
20,000 20,000 0 (415,533)
20,000 20,000 0 (262,755)
20,000 20,000 0 (270,471)
20,000 20,000 0 (271,719)
20,000 20,000 0 (272,966)
1,269,571 1,269,571 0 ###
1,523,486 1,523,486 0 ###
1,828,182 1,828,182 0 ###
2,285,228 2,285,228 0 5,097,131
2,970,796 2,970,796 0 ###
3,564,955 3,564,955 0 ###
32,250 32,250 0 16,754
32,250 32,250 0 1,331
32,250 32,250 0 5,373
64,500 64,500 0 26,404
64,500 64,500 0 55,908
96,750 96,750 0 38,378
4,692,069 4,692,069 0 ###
4,692,069 4,692,069 0 ###
4,855,505 4,855,505 0 ###
5,070,162 5,070,162 0 ###
5,098,494 5,098,494 0 ###
5,062,920 5,062,920 0 ###
134,096 134,096 0 (3,586,435
134,096 134,096 0 (5,176,246)
134,096 134,096 0 (5,519,966
134,096 134,096 0 (5,852,559
134,096 134,096 0 (6,253,086
134,096 134,096 0 (6,371,588
76,050 76,050 0 561,921
76,050 76,050 0 680,547
95,063 95,063 0 806,860
95,063 95,063 0 881,440
95,063 95,063 0 932,423

237,635 237,635 0 (614,029)


237,635 237,635 0 (671,985)
237,635 237,635 0 (503,863)
237,635 237,635 0 (510,799)
237,635 237,635 0 (557,670)
237,635 237,635 0 (621,420)
3,105,070 3,105,070 0 ###
3,105,070 3,105,070 0 ###
3,105,070 3,105,070 0 ###
3,105,070 3,105,070 0 ###
3,105,069 3,105,069 0 ###
3,105,069 3,105,069 0 ###
4,000 4,000 0 (13,466)
4,000 4,000 0 (13,170)
4,000 4,000 0 (13,197)
4,000 4,000 0 (12,891)
4,000 4,000 0 (12,891)
4,000 4,000 0 (12,891)
560,400 560,400 0 511,770
560,400 560,400 0 557,305
560,400 560,400 0 606,152
560,400 560,400 0 588,390
560,400 560,400 0 679,257
560,400 560,400 0 661,511
340,685 340,685 0 ###
340,685 340,685 - ###
340,685 340,685 0 ###
340,685 340,685 0 732,204
340,685 340,685 0 398,726
340,685 340,685 0 277,333
150,000 150,000 0 (215,351)
150,000 150,000 0 (273,168)
150,000 150,000 0 (308,535)
150,000 150,000 0 (422,253)
178,333 178,333 0 (141,956)
178,333 178,333 0 (165,789)
37,450 37,450 0 (188,815)
37,450 37,450 - (236,606)
37,450 37,450 0 (276,545)
37,450 37,450 0 (305,263)
37,450 37,450 0 (347,422)
37,450 37,450 0 (347,422)
11,109 11,109 - 11,138
11,109 11,109 0 18,969
155,532 155,532 0 25,022
155,532 155,532 0 38,561
155,532 155,532 0 73,184
155,532 155,532 0 89,556
- - - -
- - - -
- - - -
214,657 214,657 0 (99,821)
214,657 214,657 0 33,706
214,657 214,657 0 72,393
9,364,232 9,364,232 0 ###
9,366,412 9,366,412 0 ###
9,581,598 9,581,598 0 ###
9,881,597 9,881,597 0 ###
10,286,361 10,286,361 0 ###
10,769,149 10,769,149 0 ###
792,617 792,617 0 (634,794)
792,616 792,616 0 (697,068)
792,617 792,617 0 (595,159)
792,617 792,617 0 (595,159)
792,617 792,617 0 (1,430,699
792,616 792,616 0 (1,345,597
57,637 57,637 0 312,186
57,636 57,636 0 393,111
172,910 172,910 0 583,000
172,910 172,910 0 523,972
172,910 172,910 0 649,511
172,910 172,910 0 586,339
173,623 173,623 0 ###
173,623 173,623 0 ###
173,623 173,623 0 ###
173,623 173,623 0 ###
173,623 173,623 0 ###
173,623 173,623 0 ###
185,703 185,703 0 926,504
194,988 194,988 0 956,392
204,737 204,737 0 ###
204,737 204,737 0 ###
204,737 204,737 0 ###
204,737 204,737 0 ###
244,072 244,072 0 (324,678)
244,072 244,072 0 (127,666)
244,072 244,072 0 (223,571)
244,072 244,072 0 73,758
244,072 244,072 0 581,495
244,072 244,072 0 664,059
94,500 94,500 0 (1,040,823
94,500 94,500 0 (1,142,517)
94,500 94,500 0 (1,101,737)
94,500 94,500 0 (1,266,087
94,500 94,500 0 (1,217,959)
94,500 94,500 0 (1,146,927
286,920 286,920 0 138,147
286,920 286,920 0 257,474
286,920 286,920 0 308,794
286,920 286,920 0 647,253
286,920 286,920 0 ###
286,920 286,920 0 ###
365,120 365,120 0 (473,710)
365,120 365,120 0 (268,627)
365,120 365,120 0 (261,489)
665,120 665,120 0 (591,705)
665,120 665,120 0 (781,091)
665,120 665,120 0 (1,452,050
216,510 216,510 0 732,928
238,161 238,161 0 922,417
250,070 250,070 0 ###
250,070 250,070 0 ###
250,070 250,070 0 ###
250,070 250,070 0 ###
200,000 200,000 0 597,602
200,000 200,000 0 579,559
200,000 200,000 0 594,406
200,000 200,000 0 636,537
200,000 200,000 0 549,380
200,000 200,000 0 548,030
750,000 750,000 0 ###
750,000 750,000 0 ###
750,000 750,000 0 ###
750,000 750,000 0 ###
750,000 750,000 0 ###
750,000 750,000 0 ###
324,000 324,000 0 (123,690)
324,000 324,000 0 (517,158)
324,000 324,000 0 (1,083,737
324,000 324,000 0 (1,773,288
324,000 324,000 0 (1,758,210
324,000 324,000 0 (2,061,302
170,000 170,000 0 82,901
170,000 170,000 0 (90,105)
170,000 170,000 0 (283,734)
170,000 170,000 0 (340,310)
170,000 170,000 0 29,436
250,000 250,000 0 330,477
990,200 990,200 0 694,490
990,200 990,200 0 951,376
990,200 990,200 0 819,386
990,200 990,200 0 319,687
990,200 990,200 0 349,748

597,767 597,767 0 ###


597,767 597,767 0 ###
597,767 597,767 0 ###
597,766 597,766 0 ###
597,767 597,767 0 ###
597,766 597,766 0 ###
109,098 109,098 0 (408,374)
109,098 109,098 0 (88,070)
109,098 109,098 0 779,328
109,098 109,098 0 819,644
109,098 109,098 0 1,173,117
247,308 247,308 0 985,543
160,175 160,175 0 (403,644)
160,175 160,175 0 (764,354)
160,175 160,175 0 (435,760)
160,175 160,175 0 (328,846)
160,175 160,175 0 (257,707)
160,175 160,175 0 (224,767)
209,266 209,266 0 829,036
253,211 253,211 0 ###
320,312 320,312 0 ###
320,312 320,312 0 ###
320,312 320,312 0 ###
320,312 320,312 0 ###
96,982 96,982 0 616,555
111,529 111,529 0 791,422
122,682 122,682 0 956,713
122,682 122,682 0 ###
122,682 122,682 0 ###
122,682 122,682 0 ###
141,000 141,000 0 (500,336)
141,000 141,000 0 (622,016)
141,000 141,000 0 (658,359)
141,000 141,000 0 (740,488)
141,000 141,000 0 (740,488)
141,000 141,000 0 (740,488)
165,175 165,175 0 660,525
165,175 165,175 - 467,767
165,175 165,175 0 355,310
165,175 165,175 0 261,581
165,175 165,175 0 300,649
165,175 165,175 0 426,758
223,080 223,080 0 (287,404)
223,080 223,080 0 (569,464)
223,080 223,080 0 (718,799)
223,080 223,080 0 (881,714)
223,080 223,080 0 (979,857)
446,160 446,160 0 (731,522)
119,460 119,460 0 210,471
119,460 119,460 0 235,305
119,460 119,460 0 251,401
119,460 119,460 0 331,805
119,460 119,460 0 347,806
119,460 119,460 0 74,487
211,187 211,187 0 442,188
211,187 211,187 0 521,769
211,187 211,187 0 736,114
211,187 211,187 0 858,025
211,187 211,187 0 937,213
211,187 211,187 0 920,125
120,111 120,111 0 ###
120,111 120,111 0 964,287
120,111 120,111 0 999,767
120,111 120,111 0 882,979
120,111 120,111 0 ###
120,111 120,111 0 ###
695,238 695,238 0 (1,285,558
695,238 695,238 0 (669,816)
695,238 695,238 0 (1,350,105
695,238 695,238 0 (1,407,048)
1,100,000 1,100,000 0 (1,071,542
1,250,000 1,250,000 0 213,169
104,250 104,250 0 56,823
104,250 104,250 0 169,095
104,250 104,250 0 109,893
104,250 104,250 0 107,721
104,250 104,250 0 130,021
104,250 104,250 0 (167,499)
1,177,063 1,177,063 0 ###
1,177,063 1,177,063 0 ###
1,177,063 1,177,063 0 ###
1,177,063 1,177,063 0 ###
1,177,063 1,177,063 0 ###
1,177,063 1,177,063 0 ###
37,500 37,500 0 749,329
37,500 37,500 0 737,372
37,500 37,500 0 683,695
37,500 37,500 0 750,335
37,500 37,500 0 640,273
37,500 37,500 0 535,738
150,232 150,232 0 694,776
150,232 150,232 0 880,660
150,232 150,232 0 920,341
150,232 150,232 0 ###
150,232 150,232 0 ###
150,232 150,232 0 ###

10,899,754 10,899,754 0 ###


11,103,002 11,103,002 0 ###
10,580,440 10,580,440 0 ###
11,194,552 11,194,552 0 ###
13,437,741 13,437,741 0 ###
17,719,007 17,719,007 0 ###
- - - -
1,235,804 1,235,804 0 ###

1,421,175 1,421,175 0 ###

94,349 94,349 0 807,489


94,349 94,349 0 758,906
94,349 94,349 0 747,848
94,349 94,349 0 640,468
94,349 94,349 0 89,604
94,349 94,349 0 80,101
7,615,776 7,615,776 - ###
7,665,961 7,665,961 0 ###
7,665,961 7,665,961 0 ###
7,665,961 7,665,961 0 ###
7,665,961 7,665,961 0 ###
7,665,961 7,665,961 0 ###
139,392 139,392 0 164,390
139,392 139,392 0 37,375
139,392 139,392 0 (97,386)
313,632 313,632 0 (441,601)
1,321,018 1,321,018 0 480,166
5,284,072 5,284,072 0 (1,797,650)
505,208 505,208 0 ###
505,208 505,208 0 ###
505,208 505,208 0 2,747,926
505,208 505,208 0 ###
505,207 505,207 0 ###
638,048 638,048 0 ###
50,400 50,400 0 378,783
63,000 63,000 0 456,920
78,750 78,750 0 500,163
78,750 78,750 0 493,837
78,750 78,750 0 462,172
78,750 78,750 0 422,739
5,683 5,683 0 (843,290)
5,683 5,683 0 (845,836)
5,683 5,683 0 (848,227)
5,683 5,683 0 (850,189)
5,683 5,683 0 (853,718)
5,683 5,683 0 (856,550)
190,520 190,520 0 ###
209,572 209,572 0 ###
230,530 230,530 0 ###
230,530 230,530 0 ###
230,530 230,530 0 ###
230,530 230,530 0 ###
414,427 414,427 0 982,762
414,427 414,427 0 ###
518,034 518,034 0 ###
518,034 518,034 0 ###
518,034 518,034 0 ###
518,034 518,034 0 ###
453,496 453,496 0 ###
453,496 453,496 0 ###
453,496 453,496 0 ###
453,496 453,496 0 ###
453,496 453,496 0 ###
453,496 453,496 0 ###
53,907 53,907 0 161,577
53,907 53,907 0 227,141
53,907 53,907 0 290,757
53,907 53,907 0 458,722
53,907 53,907 0 600,693
53,907 53,907 0 679,390
326,735 326,735 - (213,358)
522,006 522,006 0 (268,230)
522,006 522,006 0 (242,150)
984,618 984,618 0 (328,751)
984,618 984,618 0 (329,546)
984,618 984,618 0 (366,538)
92,364 92,364 0 ###
92,364 92,364 - ###
92,364 92,364 0 ###
92,364 92,364 0 ###
92,364 92,364 0 ###
92,364 92,364 0 ###
56,584 56,584 0 261,372
56,584 56,584 - 315,428
56,584 56,584 0 347,977
56,584 56,584 0 346,394
56,584 56,584 0 386,250
56,584 56,584 0 427,329
60,000 60,000 0 ###
66,000 66,000 0 ###
72,600 72,600 0 ###
79,860 79,860 0 ###
79,860 79,860 0 ###
79,860 79,860 0 ###
61,576 61,576 0 534,202
61,576 61,576 0 388,153
61,576 61,576 0 721,822
61,576 61,576 0 1,617,018
61,576 61,576 0 ###
61,576 61,576 0 119,894

97,246,252 97,246,252 ###


-
98,195,671 98,195,671 0 ###
102,188,086 102,188,086 0 ###
102,581,068 100,987,725 ### ###

979,003 979,003 - ###


979,003 979,003 - 7,768,262
979,003 979,003 0 ###
979,003 979,003 0 ###
979,003 979,003 0 ###
979,003 979,003 0 ###
5,517,643 5,517,643 - ###
5,517,643 5,517,643 - (95,497)
5,517,643 5,517,643 0 (4,495,448
5,517,643 3,924,300 ### (7,931,977)
5,517,643 3,924,300 ### (10,191,28
5,517,643 3,924,300 ### (10,191,28
464,433 464,433 - ###
464,433 464,433 0 ###
464,433 464,433 0 ###
464,433 464,433 0 ###

341,179 341,179 - ###


341,179 341,179 - ###
341,179 341,179 0 ###
341,179 341,179 0 ###
341,179 341,179 0 ###
341,179 341,179 0 ###
75,025 75,025 - 22,531
75,025 75,025 - 36,039
75,025 75,025 0 15,136
75,025 75,025 0 (3,866)
75,025 75,025 0 (17,022)

181,864 181,864 - 247,947


181,864 181,864 - 314,769
181,864 181,864 0 416,342
181,864 181,864 0 476,850
181,864 181,864 0 671,151
181,864 181,864 0 754,599
200,000 200,000 - 260,919
200,000 200,000 - 299,959
200,000 200,000 - 371,183
200,000 200,000 0 441,194
200,000 200,000 0 452,035
220,000 220,000 0 422,429
14,400 14,400 - (8,105)
14,400 14,400 - (7,973)
14,400 14,400 0 (7,285)
14,400 14,400 0 (5,219)
14,400 14,400 0 (84)
14,400 14,400 0 8,392
363,295 363,295 - ###
435,954 435,954 - ###
479,549 479,549 0 7,189,931
479,549 479,549 0 ###
479,549 479,549 0 ###
479,549 479,549 0 ###
40,000 40,000 - (15,094)
40,000 40,000 - (26,091)
40,000 40,000 0 (18,147)
40,000 40,000 0 (15,948)
40,000 40,000 0 (17,471)
40,000 40,000 0 (10,839)
1,020,000 1,020,000 - (407,942)
1,020,000 1,020,000 - (462,275)
1,020,000 1,020,000 0 (523,018)
1,020,000 1,020,000 0 (642,587)
2,120,000 1,020,000 ### (607,476)
2,120,000 1,020,000 ### (402,551)
3,663,211 3,663,211 - (13,244,52
3,663,211 3,663,211 - (13,940,12
3,663,211 3,663,211 0 (14,764,04
3,663,211 3,663,211 0 (15,551,31
3,663,211 3,663,211 0 (16,180,72
3,663,211 3,663,211 0 (16,681,07
94,362 94,362 - 456,121
94,362 94,362 - 584,138
94,362 94,362 0 661,778
94,362 94,362 0 742,776
94,362 94,362 0 830,942
94,362 94,362 0 960,738
- - - -
13,183,417 13,183,417 0 ###
13,309,323 13,309,323 0 ###
13,309,323 13,309,323 0 ###

6,634,688 6,634,688 - (311,797)


6,634,688 6,634,688 - 418,265
6,634,688 6,634,688 0 (669,654)
6,634,688 6,634,688 0 (1,300,960
6,634,688 6,634,688 0 (630,509)
6,634,688 6,634,688 0 ###
21,000,000 21,000,000 - 7,947,854
21,000,000 21,000,000 - ###
21,000,000 21,000,000 0 ###
21,000,000 21,000,000 0 ###
21,000,000 21,000,000 0 ###
21,000,000 21,000,000 0 ###
9,341,100 9,341,100 - ###
9,341,100 9,341,100 - ###
9,341,100 9,341,100 0 ###
9,341,100 9,341,100 0 ###
9,341,100 9,341,100 0 ###
9,341,100 9,341,100 0 ###
12,722,382 12,722,382 - ###
12,722,382 12,722,382 - ###
12,722,382 12,722,382 0 ###
12,722,382 12,722,382 0 ###
12,722,382 12,722,382 0 ###
12,722,382 12,722,382 0 ###
287,494 287,494 - ###
301,868 301,868 - ###
301,868 301,868 0 ###
301,868 301,868 0 ###
301,868 301,868 0 ###
301,868 301,868 0 4,437,197
383,645 383,645 - ###
383,645 383,645 - ###
383,645 383,645 0 ###
383,645 383,645 0 6,774,619
383,645 383,645 0 ###
383,645 383,645 0 ###
724,630 724,630 - 87,000
724,630 724,630 - 202,674
742,746 742,746 0 257,696
742,746 742,746 0 371,627
1,247,813 1,247,813 0 ###
1,247,813 1,247,813 0 ###
2,631,960 2,631,960 - ###
2,895,156 2,895,156 - ###
3,184,672 3,184,672 0 ###
3,184,672 3,184,672 0 ###
3,184,672 3,184,672 0 ###
3,184,672 3,184,672 0 ###
181,805 181,805 - 438,932
181,805 181,805 - 533,568
181,805 181,805 0 731,355
203,622 203,622 0 ###
228,056 228,056 0 ###
255,423 255,423 0 ###
923,591 923,591 - ###
923,591 923,591 - ###
923,591 923,591 0 ###
923,591 923,591 0 ###
923,591 923,591 0 ###
923,591 923,591 0 ###
360,000 360,000 - 793,603
360,000 360,000 - ###
500,000 500,000 0 ###
500,000 500,000 0 ###
650,000 650,000 0 ###
770,000 770,000 0 ###
75,000 75,000 - 64,130
75,000 75,000 - 63,838
75,000 75,000 0 10,882
75,000 75,000 0 (3,520)
75,000 75,000 0 (772)

15,142,072 15,142,072 - (2,837,007)


15,142,072 15,142,072 - (3,332,183
15,142,072 15,142,072 0 (4,436,554
15,142,072 15,142,072 0 (5,185,267
15,142,072 15,142,072 0 (4,866,990
15,142,072 15,142,072 0 (4,464,992
73,554 73,554 - (342,908)
73,554 73,554 - (342,908)
73,554 73,554 0 (345,912)
73,554 73,554 0 (361,050)
73,554 73,554 0 (361,050)
73,554 73,554 0 (361,050)
1,105,905 1,105,905 - 31,459
1,105,905 1,105,905 - 158,731
1,105,905 1,105,905 0 353,122
1,105,905 1,105,905 0 574,711
1,105,905 1,105,905 0 681,956
1,105,905 1,105,905 0 ###
997,789 997,789 - (611,616)
997,789 997,789 - (652,365)
997,789 997,789 0 (721,985)
997,789 997,789 0 (795,629)
997,789 997,789 0 (460,581)
1,382,789 1,382,789 0 (558,158)
100,000 100,000 - 399,042
100,000 100,000 - 387,907
110,000 110,000 0 180,110
110,000 110,000 0 31,914
110,000 110,000 0 (80,522)
110,000 110,000 0 27,864
42,486 42,486 - 413,931
42,486 42,486 - 448,581
42,486 42,486 0 501,635
42,486 42,486 0 400,302
42,486 42,486 0 306,248
42,486 42,486 0 276,646
250,387 250,387 - ###
250,387 250,387 - ###
250,387 250,387 0 ###
250,387 250,387 0 ###
250,387 250,387 0 ###
250,387 250,387 0 ###
149,580 149,580 - (404,856)
149,580 149,580 0 (407,343)
149,580 149,580 0 (420,912)
149,580 149,580 0 (437,534)
149,580 149,580 0 (453,616)
149,580 149,580 0 (468,446)
96,448 96,448 - ###
96,448 96,448 - ###
96,448 96,448 0 ###
96,448 96,448 0 ###
96,448 96,448 0 ###
96,448 96,448 0 ###
60,000 60,000 - 39,224
60,000 60,000 - 42,806
60,000 60,000 0 46,981
60,000 60,000 0 50,625
60,000 60,000 0 54,394
60,000 60,000 0 56,849
120,000 120,000 - (83,247)
120,000 120,000 - (150,323)
120,000 120,000 0 (122,464)
120,000 120,000 0 (140,146)
120,000 120,000 0 (124,463)
120,000 120,000 0 (124,463)
214,294 214,294 - ###
214,294 214,294 - ###
214,294 214,294 0 ###
214,294 214,294 0 ###
214,294 214,294 0 7,321,113
214,294 214,294 0 ###
551,000 551,000 - (302,451)
551,000 551,000 - (291,848)
551,000 551,000 0 (256,140)
551,000 551,000 0 (253,678)
551,000 551,000 0 (181,157)
551,000 551,000 0 (213,607)
336,895 336,895 - ###
471,652 471,652 - ###
613,148 613,148 0 ###
858,407 858,407 0 ###
1,227,523 1,227,523 0 ###
1,539,314 1,539,314 0 ###
91,839 91,839 - 42,868
91,839 91,839 - 317,121
183,679 183,679 0 525,944
183,679 183,679 0 676,276
202,047 202,047 0 831,610
242,456 242,456 0 929,180
90,000 90,000 - 340,144
90,000 90,000 - 409,112
90,000 90,000 0 425,158
90,000 90,000 0 402,460
90,000 90,000 0 471,764
90,000 90,000 0 568,611
142,161 142,161 - ###
142,161 142,161 - ###
142,161 142,161 0 951,134
142,161 142,161 0 998,601
142,161 142,161 0 ###
142,161 142,161 0 ###
3,438,201 3,438,201 0 (440,664)
3,438,201 3,438,201 0 (1,186,501)
3,438,201 2,709,556 ### (1,296,055
5,157,301 2,711,327 ### (2,737,365)
5,157,301 2,717,357 ### (2,883,779
7,328,931 6,856,039 ### (1,853,085
100,000 100,000 0 98,991
100,000 100,000 0 108,801
100,000 100,000 0 82,308
100,000 100,000 0 78,464
100,000 100,000 0 85,661

75,600 75,600 0 ###


75,600 75,600 0 ###
75,600 75,600 0 ###
75,600 75,600 0 ###
75,600 75,600 0 ###
75,600 75,600 0 7,051,124
564,600 564,600 0 ###
564,600 564,600 0 ###
621,060 621,060 0 ###
621,060 621,060 0 ###
776,325 776,325 0 ###
776,325 776,325 0 ###
107,640 107,640 0 175,798
107,640 107,640 0 177,942
107,640 107,640 0 3,062
107,640 107,640 0 44,275
107,640 107,640 0 67,169

90,000 90,000 0 484,212


90,000 90,000 0 467,035
90,000 90,000 0 442,367
90,000 90,000 0 401,228
90,000 90,000 0 408,360
90,000 90,000 0 (222,549)
674,645 674,645 0 (82,779)
674,645 674,645 0 (88,973)
674,645 674,645 0 (368,956)
674,645 674,645 0 (471,306)
674,645 674,645 0 (500,994)
3,157,338 3,157,338 0 (1,947,492)
229,770 229,770 0 (142,339)
229,770 229,770 0 (99,867)
229,770 229,770 0 (4,649)
229,770 229,770 0 129,109
229,770 229,770 0 249,747
287,212 287,212 0 308,150
350,000 350,000 0 (316,392)
350,000 350,000 0 (333,447)
350,000 350,000 0 (416,432)
350,000 350,000 - (378,326)
350,000 350,000 - (328,692)
350,000 350,000 0 (277,908)
73,493 73,493 0 107,773
73,493 73,493 0 110,333
73,493 73,493 0 124,042
73,493 73,493 0 160,473
73,494 73,494 0 183,789
73,494 73,494 0 180,293
192,000 192,000 0 234,322
192,000 192,000 0 473,793
192,000 192,000 0 527,861
192,000 192,000 0 646,099
192,000 192,000 0 524,585
192,000 192,000 0 329,946
3,000 3,000 0 11,150
3,000 3,000 0 19,011
3,000 3,000 0 27,179
3,000 3,000 0 33,743
3,000 3,000 0 35,645
3,000 3,000 0 40,026
554,844 554,844 0 414,060
554,844 554,844 0 617,614
554,844 554,844 0 687,867
554,844 554,844 0 788,478
554,844 554,844 0 923,530
554,844 554,844 0 ###
1,198,926 1,198,926 0 ###
1,198,926 1,198,926 0 ###
1,198,926 1,198,926 0 ###
1,198,926 1,198,926 0 ###
1,198,926 1,198,926 0 ###
1,198,926 1,198,926 0 ###
4,350,000 4,350,000 0 (201,218)
4,350,000 4,350,000 0 158,093
4,350,000 4,350,000 0 856,325
4,350,000 4,350,000 0 628,114
4,350,000 4,350,000 0 ###
4,350,000 4,350,000 0 ###
132,000 132,000 0 742,364
132,000 132,000 0 841,149
132,000 132,000 0 969,515
132,000 132,000 0 ###
132,000 132,000 0 ###
132,000 132,000 0 ###
12,018 12,018 0 237,356
12,018 12,018 0 281,551
12,018 12,018 0 432,593
12,018 12,018 0 535,116
12,018 12,018 0 612,304
12,018 12,018 0 807,666
60,000 60,000 0 (35,672)
60,000 60,000 0 (37,752)
60,000 60,000 0 (32,119)
60,000 60,000 0 (24,748)
60,000 60,000 0 (14,222)
60,000 60,000 0 (877)
i)Capital Reserve
ii)Revenue Reserve
of which: un-appropriated profit(loss) / retained
32,746 496,840 -
32,746 643,073 -
32,746 758,946 758,946
32,746 777,436 777,436
137,746 795,228 795,228

0 (145,726) -
0 (159,511) -
0 (179,299) (179,299)
0 (201,478) (201,478)
0 (214,257) (214,257)
0 (225,523) (225,523)
0 (413,639) -
0 (358,184) -
0 (375,214) (375,214)
0 (385,270) (385,270)
0 (410,624) (410,624)
0 (417,896) (417,896)
2,669 176,957 -
2,669 260,946 -
2,669 296,023 216,023
2,669 284,822 204,822
2,669 258,238 178,238
2,669 232,641 152,641
281,040 (701,750) -
281,039 (2,854,625) -
281,039 (4,634,410) (4,884,410)
281,039 (6,072,793) (6,322,793)
281,039 (7,508,480) (7,758,480)
281,039 (8,824,982) (9,074,982)
0 274,498 -
0 323,797 -
0 227,994 85,994
0 148,015 6,015
0 148,015 6,015
0 148,015 6,015
0 2,539,011 -
0 3,202,451 -
0 3,962,782 3,962,782
0 4,616,653 4,616,653
0 4,657,468 4,657,468
0 4,918,905 4,918,905
0 181,144 -
- 202,745 -
0 164,855 164,855
0 184,444 184,444
0 204,513 204,513

0 (429,064) -
0 (320,959) -
0 (285,812) (285,812)
0 (297,861) (297,861)
0 (301,895) (301,895)
0 (261,343) (261,343)
7,077 211,030 -
7,077 314,232 -
7,078 284,126 213,576
7,077 296,847 226,297
7,077 1,315 (69,235)
7,077 1,315 (69,235)
7,024,787 (7,904,230) -
3,417,654 (6,704,087) -
3,417,655 (8,714,669) (8,714,669)
3,125,220 (11,513,250) (11,513,250)
3,125,219 (12,199,924) (12,199,924)
3,133,362 (12,208,141) (12,208,141)
53,431 300,856 -
43,866 521,041 -
15,096 621,495 530,757
15,096 555,421 464,820
17,567 558,998 465,300

0 2,390,341 -
0 2,917,358 -
0 3,258,488 108,488
0 3,397,026 97,026
0 3,609,553 109,553
0 3,856,302 156,302
0 (254,269) -
0 (191,557) -
14,570 (121,044) (121,044)
0 (225,589) (235,302)
0 (366,258) (371,115)
0 (350,202) (350,202)
0 1,994,447 -
0 2,356,901 -
0 2,554,705 54,705
0 2,614,521 64,521
0 2,694,731 94,731
0 2,908,959 108,959
371,256 (120,749) -
0 188,876 -
0 211,166 211,166
271,256 78,863 78,863
271,256 (249,315) (249,315)
450,256 (599,371) (599,371)
526,410 (6,441,654) -
526,410 (6,883,960) -
526,410 (7,258,262) 0
526,410 (7,721,341) (7,797,774)
526,410 (8,065,305) (8,141,738)
526,410 (8,065,305) (8,141,738)
8,136,288 1,432,844 -
8,136,288 1,638,288 -
3,156,388 1,427,170 0
3,156,388 530,413 0
3,156,388 (360,272) (364,974)
3,156,388 (264,078) (268,780)
22,266 75,183 -
24,992 404,297 -
30,615 443,121 394,146
19,337 424,128 375,153
49,172 333,874 284,899
124,710 344,618 295,643
7,930 356,484 -
29,934 587,666 -
28,482 744,739 744,739
23,423 776,852 776,852
22,626 788,404 788,404
129,865 801,056 801,056
0 (210,541) -
- (241,357) -
0 (100,060) (100,060)
0 (5,100) (5,100)
0 (61,484) (61,484)
0 (61,826) (61,826)
0 (1,101,608) -
0 (950,644) -
0 (989,761) (989,761)
63,017 (813,991) (813,991)
63,018 (787,865) (787,865)
(82,900) (697,192) (697,192)
0 (232,495) -
- (243,149) -
0 (313,582) (313,582)
0 (347,319) (347,319)
0 (379,580) (379,580)
47,540 (441,571) (441,571)
0 (10,787) -
0 (141,996) -
0 (141,996) 0
0 (143,078) (143,078)
0 (143,397) (143,397)
0 (143,904) (143,904)
0 5,105,753 -
208,282 4,549,835 -
211,609 3,771,909 3,771,909
517,399 5,722,164 5,722,164
929,079 9,083,774 9,083,774
1,035,966 9,057,908 9,057,908
0 (321,488) -
- (247,258) -
0 (265,541) (265,541)
0 (211,828) (211,828)
0 (419,950) (419,950)
0 (643,645) (643,645)
(70,898) 135,000 -
(10,051) 135,000 -
0 72,446 (62,554)
0 14,643 (120,357)
30,000 (262,444) (397,444)
0 (290,086) (425,086)
0 148,755 -
0 177,967 -
0 164,509 119,509
0 108,422 63,422
0 (74,846) (119,846)
0 (177,416) (222,416)
12,515 (548,802) -
83,431 (425,398) -
57,359 (652,636) (985,636)
57,359 (1,028,622) (1,361,622)
57,359 (1,843,232) (2,176,232)
57,359 (2,529,141) (2,862,141)
10,377 1,337,760 -
10,377 2,079,458 -
0 1,642,074 1,281,230
0 1,451,305 1,051,305
0 1,523,471 1,123,471
0 1,433,752 1,033,752
0 (81,469) -
0 (77,513) -
0 (73,671) (73,671)
0 (71,944) (71,944)
0 (73,963) (73,963)
0 (76,678) (76,678)
7,760 851,920 -
7,760 1,134,136 -
7,760 1,290,283 1,290,283
7,760 1,267,427 1,267,427
8,212 1,300,770 1,300,770
(2,744) 1,342,268 1,342,268
2,100,000 63,063 -
2,800,000 111,294 -
3,400,000 52,943 52,943
3,500,000 64,386 64,386
3,650,000 40,302 40,302
3,890,000 181,012 181,012
18,648 843,160 -
18,648 663,570 -
18,648 897,669 897,669
18,648 75,436 75,436
18,648 (435,455) (435,455)
18,648 (1,232,171) (1,232,171)
1,036,666 3,711,376 -
1,048,576 4,940,312 -
1,311,261 5,878,348 5,878,348
1,945,611 6,459,764 6,459,764
1,622,452 6,833,013 6,833,013
1,606,703 7,420,558 7,420,558
758,663 194,552 -
758,663 1,138,038 -
758,663 2,533,361 2,533,361
758,663 4,405,961 4,405,961
758,663 7,160,555 7,160,555
758,820 8,482,039 8,482,039
103,125 4,871,340 -
103,125 5,847,338 -
103,125 6,162,077 0
910,795 5,672,349 0
137,541 6,115,768 0
137,541 6,948,886 0
0 (387,977) -
0 (329,308) -
0 (307,116) (307,116)
1,177,728 (481,506) (481,506)
1,255,728 (753,438) (753,438)
1,640,728 (1,096,300) (1,096,300)
0 (29,283) -
0 116,708 -
0 159,311 159,311
0 111,413 111,413
0 (33,031) (33,031)
0 (81,159) (81,159)
0 (38,305) -
0 (38,009) -
0 (50,027) (50,027)
0 (62,353) (62,353)
0 (62,353) (62,353)
0 (62,353) (62,353)
0 218,441 -
0 21,682 -
0 (15,454) (15,454)
0 (38,612) (38,612)
0 (38,612) (38,612)
0 (38,612) (38,612)
25,000 (1,324,771) -
25,000 (1,386,388) -
25,000 (1,390,273) (1,390,272)
127,983 (1,619,094) (1,619,094)
127,983 (1,646,598) (1,646,598)
127,983 (1,646,598) (1,646,598)
379,080 (7,445,100) -
379,080 (8,163,102) -
378,102 (6,020,479) (6,224,624)
796,627 (6,699,059) (6,903,096)
796,627 (6,699,059) (6,903,096)
796,627 (6,699,059) (6,903,096)
316,000 (1,842,099) -
316,000 (2,039,164) -
316,000 (2,079,231) (2,285,231)
316,000 (2,453,971) (2,659,971)
316,000 (2,599,061) (2,805,061)
316,000 (2,599,061) (2,805,061)
0 (80,533) -
0 295,394 -
377,165 0 0
326,595 0 0
414,745 0 0
430,435 0 0
0 (50,906) -
0 (75,763) -
0 (73,414) (73,414)
0 (69,408) (69,408)
0 (70,815) (70,815)
0 (72,641) (72,641)
25,535 (89,971) -
52,113 (99,665) -
54,258 (115,533) (122,533)
73,214 (125,670) (132,670)
77,606 (127,550) (134,550)
80,514 (124,191) (131,191)
0 (479,687) -
0 (264,024) -
0 (278,841) (278,841)
0 (264,147) (264,147)
0 (255,206) (255,206)
0 (244,516) (244,516)
82,500 730,645 -
82,500 831,093 -
82,500 892,612 892,612
82,500 983,250 983,250
82,500 996,958 996,958

0 (554,301) -
0 (535,519) -
0 (625,212) (625,212)
0 (625,212) (625,212)
0 (816,970) (816,970)
0 (787,599) (787,599)
0 127,168 -
0 157,922 -
0 159,607 159,607
46,807 124,520 124,520
66,497 54,505 54,505
121,209 100,653 (61,147)
0 278,425 -
0 345,684 -
0 391,661 391,661
0 455,620 455,620
0 487,456 487,456

22,432 7,181,358 -
22,432 8,733,735 -
22,400 10,443,438 5,443,438
22,675 10,470,799 5,470,799
21,964 10,913,069 5,913,069
21,876 11,763,818 4,786,250
17,250 374,224 -
17,250 449,763 -
40,666 189,287 189,287
40,666 189,287 189,287
62,028 114,213 114,213
62,028 306,678 (53,322)
0 (5,741) -
0 73,595 -
0 63,110 63,110
0 (42,567) (42,567)
0 (42,567) (42,567)
0 (42,567) (42,567)
805 829,157 -
915,502 279,566 -
899,920 395,958 395,958
899,579 351,968 351,968
898,931 146,908 146,908
898,991 186,611 186,611
0 (208,569) -
0 (170,731) -
0 (204,759) (204,759)
94 (223,687) (223,687)
109 (258,036) (258,036)
129 (247,875) (247,875)
289,636 864,987 -
289,636 1,501,378 -
289,636 1,828,017 1,828,017
289,636 1,879,049 1,879,049
289,636 1,954,795 1,954,795
350,540 2,007,112 2,007,112
68,274 534,501 -
18,453 804,042 -
27,722 957,019 585,489
18,453 977,858 606,328
18,453 986,490 614,960
18,453 997,111 125,581
64,446 (416,654) -
78,636 (422,579) -
59,165 (455,856) (506,868)
54,741 (494,277) (545,289)
43,101 (487,269) (538,281)
10,278 (366,214) (417,226)
0 (13,495) -
0 (13,676) -
0 (14,743) (14,743)
0 (12,579) (12,579)
0 (12,888) (12,888)
0 (12,888) (12,888)
0 (188,627) -
0 (204,743) -
0 (250,276) (250,276)
0 (291,962) (291,962)
0 (330,578) (330,578)
0 (371,899) (371,899)
0 (523,633) -
0 (461,475) -
0 (452,264) (452,264)
13,335 (467,699) (467,699)
13,335 (475,460) (475,460)
13,335 (463,406) (463,406)
258 (48,067) -
258 (55,386) -
258 (57,035) (57,035)
258 (42,103) (42,103)
258 (38,519) (38,519)
258 (34,957) (34,957)
0 (5,474) -
0 105,407 -
0 156,501 156,501
0 154,676 154,676
0 133,318 133,318

187,395 (819,365) -
187,395 (818,929) -
187,395 (844,332) (844,332)
187,395 (834,701) (834,701)
187,395 (762,167) (762,167)
187,395 (750,218) (750,218)
298,923 (1,378,379) -
311,488 (299,163) -
345,978 (79,825) (1,233,110)
332,199 39,689 (1,093,484)
252,930 105,310 (952,717)
250,927 260,251 (797,776)
397,000 130,640 -
397,000 377,513 -
0 488,020 488,020
0 192,304 192,304
0 (260,250) (260,250)
0 (943,099) 920,376
144,919 1,914,556 -
144,919 2,399,088 -
144,919 3,568,740 2,118,249
144,919 5,410,047 3,959,556
144,919 6,191,869 4,741,378
144,919 7,131,873 5,681,382
0 (172,124) -
0 (173,296) -
0 (102,479) (102,479)
0 (114,815) (114,815)
0 (142,287) (142,287)
0 (172,849) (172,849)
7,121 3,450,677 -
7,121 3,969,603 -
7,121 4,291,303 4,291,303
7,121 4,514,710 4,514,710
7,121 4,308,552 4,308,552
7,121 4,625,758 4,625,758
0 233,957 -
0 369,713 -
0 355,944 187,944
0 325,540 157,540
0 294,788 126,788
0 362,868 194,868
541,666 2,830,555 -
533,333 3,578,634 -
533,333 4,332,119 3,617,619
528,333 4,978,926 4,264,426
528,333 5,347,222 4,632,722
1,503,333 5,957,366 5,242,866
0 (598,724) -
0 (635,722) -
0 (658,473) (658,473)
0 (684,871) (684,871)
0 (598,421) (598,421)
0 (533,107) (533,107)
42,749 (1,439,902) -
42,749 (1,456,286) -
42,749 (487,942) (487,942)
42,749 (502,425) (502,425)
42,749 (502,425) (502,425)
42,749 (502,425) (502,425)
0 (91,657) -
0 (93,523) -
0 (94,880) (94,880)
0 (95,221) (95,221)
0 (95,857) (95,857)

0 (103,588) -
0 (107,273) -
0 (110,594) (110,594)
0 (113,756) (113,756)
0 (116,572) (116,572)
0 (116,721) (116,721)
0 159,730 -
0 180,189 -
0 190,204 190,204
0 118,587 118,587
0 (311,996) (311,996)
0 (449,254) (449,254)
15,575 327,714 -
15,575 400,804 -
15,575 456,982 456,982
15,575 368,971 368,971
123,710 182,831 182,831
213,522 202,021 202,021
253,964 830,262 -
253,964 1,341,915 -
253,964 1,401,848 1,401,848
253,964 1,429,252 1,429,252
254,445 1,276,288 1,276,288
238,060 1,331,149 1,331,149
(3,111) (466,959) -
(3,111) (472,020) -
(45) (475,446) (475,446)
1,680 (480,486) (480,486)
(45) (366,373) (366,373)
(1,688) (387,793) (387,793)
0 4,420,576 -
0 6,200,411 -
0 6,415,750 4,786,529
951,795 7,015,985 5,386,764
600,554 7,984,427 6,355,206
600,554 9,005,205 7,375,984
11,204,118 23,042,632 -
27,742,150 27,658,886 -
33,308,138 31,765,039 5,517,011
38,356,259 34,270,565 3,916,537
41,027,752 37,611,404 4,928,376
45,131,050 40,115,747 4,267,719
44,666 (860,401) -
0 (965,151) -
3,580 (1,339,811) (1,339,811)
0 (1,552,351) (1,555,931)
0 (1,210,965) (1,214,545)
0 (1,219,701) (1,223,281)
15,400 (1,955,259) -
15,400 (2,163,842) -
190,400 (2,247,408) (2,707,408)
190,400 (2,736,744) (3,196,744)
190,400 (2,906,622) (3,366,622)
190,400 (2,943,410) (3,403,410)
0 708,309 -
0 1,161,649 -
0 1,147,312 1,147,312
0 1,296,975 1,296,975
0 1,384,023 1,384,023
0 1,485,034 1,485,034
16,600 359,427 -
16,600 655,800 -
16,600 724,537 724,537
16,600 691,966 691,966
17,181 699,393 699,393

766,751 1,341,939 -
651,751 1,643,182 -
651,751 1,706,285 1,591,285
651,751 1,400,250 1,285,250
651,751 (260,203) (375,203)
812,478 (1,639,691) (1,754,691)
0 (340,082) -
0 (364,842) -
0 (405,980) (414,980)
0 (468,373) (477,373)
0 (514,241) (523,241)
0 (545,964) (554,964)
25 (105,476) -
59 (83,252) -
75 (68,614) (68,614)
34 (83,334) (83,334)
14 (165,003) (165,003)
14 (165,003) (165,003)
34,964 1,161,101 -
77,562 1,448,850 -
153,821 1,550,145 1,420,145
144,013 1,670,144 1,540,144
122,553 1,737,769 1,607,769
136,368 1,915,965 1,785,965
124,711 1,229,427 -
79,976 1,705,810 -
41,081 1,911,693 1,787,680
41,081 1,760,245 1,609,792
41,081 1,790,073 1,651,176
41,081 1,875,889 1,737,474
102,603 (413,929) -
102,602 (145,824) -
3,240 (115,022) (115,022)
3,240 (287,716) (287,716)
3,240 (443,061) (443,061)
3,240 (570,403) (570,403)
0 17,157 -
0 18,283 -
0 10,077 4,077
0 (182,559) (188,559)
0 (366,182) (372,182)
0 (392,248) (398,248)
115,981 807,733 -
115,981 1,202,489 -
115,981 1,293,500 1,143,500
115,981 1,178,010 1,028,010
115,981 1,140,419 990,419
115,981 1,199,296 1,049,296
9 (151,131) -
12 (95,829) -
27 (106,422) (106,422)
17 (148,606) (148,606)
13 (426,702) (426,702)
(746) (499,010) (499,010)
5,562 845,383 -
0 977,474 -
5,798 1,030,729 280,729
5,678 914,416 164,416
5,888 570,822 70,821
5,843 652,729 152,729
0 123,007 -
144,847 265,441 -
0 248,278 248,278
0 62,504 62,504
0 (178,786) (178,786)
0 (218,194) (218,194)
0 (41,352) -
0 (44,308) -
0 (79,509) (79,509)
0 (192,964) (192,964)
0 (363,512) (363,512)
0 (499,445) (499,445)
830,798 (126,394) -
1,400,730 (253,896) -
1,092,011 (390,559) (390,559)
137,304 0 0
- 51,256 51,256
41,000 (215,745) (215,745)
0 211,819 -
0 236,641 -
0 274,858 142,358
0 306,428 173,928
5,082 272,020 139,520
3,831 199,216 66,716
145,740 8,839,347 -
145,740 11,482,624 -
145,740 14,454,154 8,005,667
145,740 14,590,806 8,730,330
145,740 15,021,800 9,936,475
145,740 16,712,393 10,693,288
8,130,066 0 -
11,197,451 0 -
13,139,784 0 0
14,169,340 0 0
14,703,150 0 0
16,793,924 0 0
734 (270,208) -
2,914 (202,009) -
3,673 (232,764) (232,764)
4,811 (374,607) (374,607)
13,666 (428,975) (428,975)
10,407 (488,175) (488,175)
150,688 178,452 -
173,171 300,366 -
0 332,664 332,664
0 279,020 279,020
0 218,555 218,555

0 (342,285) -
0 (342,372) -
0 (342,477) 0
0 (342,149) (342,149)
0 (349,195) (349,195)
0 (354,746) (354,746)
38,250 (346,573) -
38,250 (275,653) -
0 (207,243) (280,493)
0 (55,785) (240,785)
0 (69,406) (254,406)
0 (52,427) (202,427)
0 170,238 -
0 279,420 -
0 318,269 0
0 340,720 80,720
0 363,327 103,327
0 369,146 109,146
53,219 (362,925) -
53,219 (231,266) -
53,218 (243,461) (247,506)
53,218 (202,702) (204,051)
53,218 (317,310) (317,310)
53,218 (373,101) (373,101)
0 540,186 -
0 624,725 -
0 676,173 126,173
0 722,403 132,403
0 793,853 178,853
0 853,589 188,589
5,796 534,223 -
5,796 795,224 -
5,796 1,007,811 1,007,811
5,796 1,033,080 1,033,080
5,796 1,023,528 1,023,528

92,640 398,306 -
101,495 671,630 -
113,456 590,072 (9,928)
124,015 536,946 (63,054)
129,200 425,848 (174,152)
130,095 375,456 (224,544)
3,600 1,405,899 -
3,600 1,737,277 -
3,600 1,954,053 1,204,053
3,600 1,915,075 1,165,075
3,600 1,976,977 1,226,977

28,914 2,352,867 -
33,984 3,177,012 -
38,667 3,690,874 0
111,785 4,151,685 0
158,129 4,433,155 0
209,506 4,780,838 0
0 (89,058) -
0 (49,815) -
0 (27,513) (27,513)
0 (30,754) (30,754)
0 (33,755) (33,755)
0 (38,099) (38,099)
0 946,390 -
0 1,299,053 -
0 1,425,198 425,198
0 1,457,641 457,641
0 1,287,262 287,262
0 1,400,246 400,246
149,788 1,799,799 -
421,863 1,911,745 -
434,569 2,150,789 347,146
523,542 2,309,602 505,959
1,204,270 2,547,664 744,021
2,919,558 2,560,628 756,985
(479,407) 0 -
(419,900) - -
(438,643) 0 0
53,529 0 0
190,538 0 0
321,128 0 0
0 (293,820) -
0 (263,928) -
0 (253,539) (253,539)
0 (602,189) (602,189)
0 (1,012,798) (1,012,798)
500,000 (1,134,022) (1,134,022)
366,258 420,644 -
366,259 719,108 -
366,259 1,008,699 0
366,259 1,269,628 0
366,259 1,211,992 0

0 (165,554) -
- (31,341) -
0 65,509 65,509
0 253,297 253,297
0 369,712 369,712
0 468,969 468,969
5,817,101 7,116,734 -
5,023,976 10,800,403 -
399 4,872,540 1,024,869
399 4,974,101 436,856
564,176 5,428,574 676,009
1,505,415 6,120,048 870,244
0 40,318 -
0 61,637 -
0 91,804 0
0 107,931 0
50,000 148,346 99,352
100,000 129,348 80,355
0 (96,103) -
0 (415,533) -
0 (262,755) (316,255)
0 (270,471) (323,971)
0 (271,719) (325,219)
0 (272,966) (326,466)
0 3,383,479 -
0 4,093,348 -
0 5,025,012 1,336,209
0 5,097,131 746,279
514,176 5,496,039 884,012
1,405,415 6,225,288 1,103,678
(1) 16,755 -
136 1,195 -
0 5,373 4,915
0 26,404 14,548
0 55,908 17,864
0 38,378 12,677
1,975,939 15,242,664 -
1,961,030 17,415,117 -
1,912,334 17,485,840 10,362,549
1,955,832 17,363,554 10,144,144
9,258,640 18,719,722 11,595,465
1,883,946 26,810,383 19,895,700
372,834 (3,959,269) -
372,834 (5,549,080) -
372,834 (5,892,800) (5,892,800)
372,834 (6,225,393) (6,225,393)
372,834 (6,625,920) (6,625,920)
372,834 (6,744,422) (6,744,422)
19,445 542,476 -
19,445 661,102 -
19,445 787,415 101,360
19,445 861,995 75,940
19,445 912,978 79,923

35,768 (649,797) -
35,768 (707,753) -
35,768 (539,631) (539,631)
35,768 (546,567) (546,567)
35,768 (593,438) (593,438)
35,768 (657,188) (657,188)
1,138,978 17,638,484 -
1,123,982 21,808,901 -
1,072,017 22,346,624 17,915,201
1,072,018 23,168,858 18,736,959
8,499,003 24,633,587 20,343,841
1,072,018 33,068,865 28,979,192
0 (13,466) -
0 (13,170) -
0 (13,197) (13,197)
0 (12,891) (12,891)
0 (12,891) (12,891)
0 (12,891) (12,891)
0 511,770 -
0 557,305 -
0 606,152 313,702
0 588,390 295,940
0 679,257 386,807
0 661,511 369,061
71,490 1,923,782 -
71,490 1,453,898 -
71,490 1,050,614 (613,511)
71,490 660,714 (1,003,411)
71,490 327,236 (1,336,889)
71,490 205,843 (1,458,282)
337,400 (552,751) -
337,400 (610,568) -
337,400 (645,935) (645,935)
337,400 (759,653) (759,653)
89,116 (231,072) (231,072)
89,116 (254,905) (254,905)
24 (188,839) -
111 (236,717) -
3,380 (279,925) (287,662)
7,490 (312,753) (316,133)
7,490 (354,912) (358,292)
7,490 (354,912) (358,292)
- 11,138 -
0 18,969 -
0 25,022 25,022
0 38,561 38,561
0 73,184 73,184
0 89,556 89,556
- - -
- - -
- - -
39,387 (139,208) (139,208)
163,494 (129,788) (129,788)
215,785 (143,392) (143,392)
2,774,126 10,556,181 -
2,810,445 12,914,842 -
4,706,502 13,950,081 692,589
4,807,670 16,612,626 2,962,800
7,666,214 21,564,108 6,611,830
8,109,813 27,385,490 11,194,868
0 (634,794) -
0 (697,068) -
0 (595,159) (595,159)
0 (595,159) (595,159)
0 (1,430,699) (1,430,699)
0 (1,345,597) (1,345,597)
0 312,186 -
0 393,111 -
172,910 410,091 210,091
172,910 351,062 151,062
172,910 476,601 276,601
172,910 413,429 213,429
0 1,554,091 -
21,252 1,787,573 -
53,701 1,998,914 540,914
(5,366) 2,059,791 601,791
25,293 2,136,192 678,192
225,421 2,109,314 651,314
0 926,504 -
0 956,392 -
(1,005) 1,029,814 29,814
(1,998) 1,234,725 234,725
(2,038) 1,393,071 393,071
(2,110) 1,334,397 334,397
0 (324,678) -
0 (127,666) -
0 (223,571) (250,571)
0 73,758 46,758
780,000 (198,505) (225,504)
780,000 (115,941) 142,941
0 (1,040,823) -
0 (1,142,517) -
0 (1,101,737) (1,101,737)
0 (1,266,087) (1,266,087)
0 (1,217,959) (1,217,959)
0 (1,146,927) (1,146,927)
0 138,147 -
0 257,474 -
0 308,794 (18,206)
0 647,253 320,253
0 1,023,075 696,075
0 1,173,585 846,585
0 (473,710) -
0 (268,627) -
0 (261,489) (451,489)
0 (591,705) (781,705)
0 (781,091) (971,091)
0 (1,452,050) (1,642,050)
8,517 724,411 -
8,292 914,125 -
11,486 1,042,527 992,574
8,472 1,286,903 1,233,571
8,472 1,645,790 1,591,199
13,176 1,332,070 1,282,118
10,000 587,602 -
10,000 569,559 -
0 594,406 0
0 636,537 576,537
0 549,380 489,380
0 548,030 0
34,000 3,270,851 -
34,000 3,848,767 -
34,000 4,665,252 802,496
34,000 5,076,222 817,933
34,000 5,747,437 827,753
34,000 6,199,237 559,797
0 (123,690) -
0 (517,158) -
0 (1,083,737) (1,083,737)
0 (1,773,288) (1,773,288)
615,211 (2,373,421) (2,373,421)
804,315 (2,865,617) (2,865,617)
22,722 60,179 -
38,021 (128,126) -
141,537 (425,272) (594,722)
442,847 (783,158) (952,608)
630,775 (601,339) (770,789)
672,146 (341,669) (511,119)
0 694,490 -
0 951,376 -
0 819,386 819,386
0 319,687 319,687
332,330 17,418 17,418

248 4,334,556 -
192 4,343,938 -
678,558 4,143,243 4,143,243
678,646 5,772,211 5,772,211
1,164,746 7,957,486 7,957,486
1,161,493 8,309,276 8,309,276
26,879 (435,253) -
26,880 (114,950) -
912,190 (132,862) (194,862)
929,695 (110,051) (172,051)
1,150,814 22,303 (39,696)
911,251 74,292 74,292
0 (403,644) -
0 (764,354) -
0 (435,760) (435,760)
0 (328,846) (328,846)
0 (257,707) (257,707)
0 (224,767) (224,767)
63,281 765,755 -
0 1,132,338 -
0 1,331,935 0
0 1,541,453 0
0 2,003,103 0
0 1,897,942 0
0 616,555 -
0 791,422 -
0 956,713 620,473
0 1,566,899 709,555
0 2,262,222 816,685
0 1,567,444 484,029
0 (500,336) -
0 (622,016) -
0 (658,359) (658,359)
0 (740,488) (740,488)
0 (740,488) (740,488)
0 (740,488) (740,488)
119,217 541,308 -
119,217 348,550 -
0 355,310 (193,907)
0 261,581 (287,636)
119,217 181,432 51,432
119,217 307,541 177,541
0 (287,404) -
0 (569,464) -
0 (718,799) (718,799)
0 (881,714) (881,714)
65,767 (1,045,624) (1,045,624)
92,767 (824,289) (824,289)
0 210,471 -
0 235,305 -
0 251,401 251,401
0 331,805 331,805
0 347,806 347,806
0 74,487 74,487
0 442,188 -
0 521,769 -
(780) 736,894 656,894
(1,773) 859,798 779,798
(1,813) 939,026 859,026
(1,885) 922,010 842,010
27,534 1,019,711 -
27,534 936,753 -
27,534 972,233 56,233
27,534 855,445 (70,555)
27,534 1,034,530 108,530
27,534 1,116,528 160,528
970,230 (2,255,788) -
1,187,887 (1,857,703) -
0 (1,350,105) (2,459,840)
0 (1,407,048) (2,303,988)
57,205 (1,128,747) (2,034,861)
47,055 166,114 (1,560,360)
0 56,823 -
0 169,095 -
260,000 (150,107) (150,107)
260,000 (152,279) (152,279)
260,000 (129,979) (129,979)
260,000 (427,499) (427,499)
1,491,498 1,262,021 -
1,337,170 879,302 -
2,416,372 840,222 840,222
2,262,704 1,436,641 1,436,641
2,225,791 2,326,966 2,326,966
2,225,791 2,777,150 2,777,150
0 749,329 -
0 737,372 -
0 683,695 (216,306)
0 750,335 (149,666)
0 640,273 (259,728)
0 535,738 (364,263)
0 694,776 -
0 880,660 -
0 920,341 826,541
0 1,154,476 1,060,676
0 1,739,689 1,645,889
0 2,183,501 2,089,701

2,067,435 29,737,385 -
1,852,748 32,100,737 -
2,745,792 33,888,786 32,199,202
2,832,211 42,079,180 40,208,632
7,354,697 43,486,075 41,396,309
6,588,921 29,245,754 23,548,034
- - -
1,722,503 693,516 693,516

1,531,612 668,120 668,120

0 807,489 -
0 758,906 -
747,848 0 0
640,468 0 0
89,604 0 0
80,101 0 0
805,321 1,610,222 -
614,014 2,480,594 -
1,201,643 2,710,013 2,710,013
1,374,372 5,872,468 5,872,468
1,225,378 8,259,180 8,259,180
1,082,547 972,516 972,516
0 164,390 -
0 37,375 -
0 (97,386) (97,386)
0 (441,601) (441,601)
1,966,772 (1,486,606) (1,486,606)
1,925,341 (3,722,991) (3,722,991)
579,265 1,324,990 -
623,253 1,661,253 -
592,561 2,155,365 2,155,365
687,564 2,782,391 2,782,391
2,250,998 3,481,905 3,481,905
1,666,903 4,177,829 4,177,829
9,336 369,447 -
9,336 447,584 -
9,336 490,827 490,527
9,336 484,501 484,201
9,336 452,836 452,536
9,336 413,403 413,103
5,646 (848,936) -
5,646 (851,482) -
304 (848,531) (853,873)
2,167 (852,356) (855,835)
2,167 (855,885) (859,364)
2,167 (858,717) (862,196)
50,681 2,112,169 -
50,681 2,773,621 -
50,681 3,617,090 3,290,048
50,681 4,520,613 4,193,571
30,681 5,517,729 5,170,687
30,681 5,788,877 1,983,881
0 982,762 -
0 1,260,273 -
0 1,720,783 1,721,912
0 2,273,414 2,272,475
2,849 2,022,873 2,022,873
186,479 2,686,892 2,686,892
249,527 10,857,241 -
249,527 11,156,134 -
235,528 11,938,601 11,658,601
252,255 11,932,011 11,652,011
239,435 8,119,121 7,839,121
257,884 3,922,960 3,642,960
23,137 138,440 -
23,137 204,004 -
23,137 267,620 259,020
23,137 435,585 426,985
23,137 577,556 568,956
23,137 656,253 647,653
(125,041) (88,317) -
(183,391) (84,839) -
(183,391) (58,759) (58,759)
(275,914) (52,837) (52,837)
(275,914) (53,632) (53,632)
(275,914) (90,624) (90,624)
37,887 6,733,607 -
37,887 8,292,713 -
37,887 9,551,197 9,550,990
37,887 11,543,535 11,543,328
37,887 12,903,249 12,903,042
37,887 12,171,928 12,171,721
0 261,372 -
- 315,428 -
0 347,977 347,977
0 346,394 346,394
0 386,250 386,250
0 427,329 427,329
3,372 1,052,088 -
5,000 1,240,038 -
5,000 1,427,656 328,341
5,000 1,643,302 393,459
4,606 1,749,899 299,899
5,502 1,937,343 337,343
25,258 508,944 -
25,258 362,895 -
25,258 696,564 696,426
25,258 1,591,760 1,591,622
25,258 1,718,084 1,717,946
25,258 94,636 94,498

PERATING EFFICIENCY

29,231,411 100,717,681
-
34,497,866 122,791,730 -
10,944,964 105,074,841 64,564,698
11,159,335 137,438,211 92,536,540

262,308 5,466,083 -
300,030 7,468,232 -
339,481 9,553,116 0
381,945 11,588,299 0
414,380 13,199,857 0
459,761 12,917,071 0
- 3,401,414 -
- (95,497) -
0 (4,495,448) (4,504,448)
0 (7,931,977) (7,940,977)
0 (10,191,286) (10,200,286)
0 (10,191,286) (10,200,286)
156,202 1,374,519 -
156,202 1,093,428 0
156,202 1,383,041 0
156,202 1,590,787 0

- 3,289,163 -
- 4,509,214 -
0 3,837,067 1,034,067
0 4,291,729 1,308,729
0 5,046,233 1,798,233
0 4,676,467 1,868,467
- 22,531 -
- 36,039 -
0 15,136 15,136
0 (3,866) (3,866)
4,225 (21,247) (21,247)

71,650 176,297 -
74,411 240,358 -
80,764 335,578 50,578
81,012 395,838 110,838
83,424 587,727 302,727
103,965 650,634 365,634
- 260,919 -
- 299,959 -
- 371,183 -
0 441,194 441,194
0 452,035 452,035
0 422,429 422,429
- (8,105) -
- (7,973) -
0 (7,285) (13,278)
0 (5,219) (11,212)
0 (84) (6,077)
0 8,392 2,399
13,456 5,172,898 -
13,456 6,180,776 -
13,456 7,176,475 1,695,098
13,456 8,559,563 2,224,032
13,456 10,177,066 2,819,048
13,456 11,256,878 2,537,499
- (15,094) -
- (26,091) -
0 (18,147) 0
0 (15,948) 0
0 (17,471) 0
0 (10,839) 0
3,279 (411,221) -
172 (462,447) -
720 (523,738) (523,738)
0 (642,587) (642,587)
0 (607,476) (607,476)
0 (402,551) (402,551)
- (13,244,527) -
- (13,940,127) -
0 (14,764,048) (15,126,038)
0 (15,551,315) (15,902,527)
0 (16,180,724) (16,533,060)
0 (16,681,079) (17,031,079)
- 456,121 -
- 584,138 -
0 661,778 0
0 742,776 0
0 830,942 0
0 960,738 0
- - -
2,220,953 19,073,725 19,087,828
3,141,450 25,880,956 25,921,266
3,142,983 25,196,078 25,222,724

871,952 (1,183,749) -
911,225 (492,960) -
934,272 (1,603,926) (1,603,926)
952,036 (2,252,996) (2,252,996)
962,554 (1,593,063) (1,593,063)
964,029 161,392 161,392
1,790,000 6,157,854 -
1,790,000 9,968,958 -
1,790,000 13,967,024 13,990,335
1,790,000 31,047,930 31,062,714
1,790,000 37,831,865 37,831,111
1,790,000 42,854,998 42,899,054
234,730 3,054,999 -
234,730 4,205,742 -
1,312,399 3,599,852 3,599,852
228,350 4,711,566 4,711,566
228,350 3,187,608 3,187,608
228,350 3,581,188 3,581,188
7,158,796 14,241,618 -
8,088,382 14,376,567 -
611,592 30,032,528 23,230,168
853,511 33,626,176 26,823,816
2,045,748 33,871,490 27,069,130
2,861,076 35,360,005 26,557,645
61,095 1,744,228 -
72,412 2,061,030 -
99,073 2,289,473 2,289,473
138,976 2,811,333 2,811,333
169,002 4,279,679 4,279,679
171,857 4,265,340 4,265,340
458,645 6,218,171 -
458,645 6,464,209 -
458,645 6,806,207 4,021,207
458,645 6,315,974 3,530,974
458,645 6,087,676 3,802,676
383,645 7,055,857 4,695,857
30,000 57,000 -
30,000 172,674 -
30,000 227,696 227,696
30,000 341,627 341,627
1,036,267 429,180 429,180
1,181,766 552,161 552,161
2,184,238 6,577,240 -
2,184,238 6,269,919 -
2,184,238 6,576,193 2,576,223
2,184,238 7,701,301 3,701,331
1,126,923 9,231,190 5,231,220
1,126,923 9,150,262 5,150,292
- 438,932 -
- 533,568 -
0 731,355 0
10,440 1,019,312 0
0 1,363,429 0
0 1,746,972 0
309,643 7,710,090 -
309,643 8,544,999 -
309,643 10,125,694 10,125,694
309,643 11,755,187 11,755,187
309,643 13,341,517 13,341,517
797,003 15,102,390 15,102,390
- 793,603 -
- 1,016,226 -
0 1,040,602 1,040,602
0 1,078,189 1,078,189
150,000 1,184,570 1,184,570
330,000 1,321,454 1,321,454
- 64,130 -
- 63,838 -
0 10,882 10,882
0 (3,520) (3,520)
0 (772) (772)

2,345 (2,839,352) -
2,345 (3,334,528) -
2,345 (4,438,899) (4,438,899)
2,345 (5,187,612) (5,187,612)
2,345 (4,869,335) (4,869,335)
2,345 (4,467,337) (4,467,337)
58,605 (401,513) -
58,605 (401,513) -
64,668 (410,580) 0
64,668 (425,718) 0
64,668 (425,718) 0
64,668 (425,718) 0
- 31,459 -
- 158,731 -
0 353,122 353,122
0 574,711 574,711
0 681,956 681,956
0 1,038,425 1,038,425
1,501 (613,117) -
1,366 (653,731) -
1,539 (723,524) 0
9,671 (805,300) (806,228)
290,751 (751,332) (753,750)
118,391 (676,549) (679,247)
- 399,042 -
- 387,907 -
0 180,110 180,110
0 31,914 31,914
0 (80,522) (80,522)
0 27,864 27,864
17,553 396,378 -
17,553 431,028 -
17,553 484,082 74,297
17,553 382,749 (80,090)
17,553 288,695 (174,144)
17,553 259,093 0
- 1,428,510 -
- 1,452,807 -
0 1,440,580 92,153
0 1,469,133 110,104
0 1,562,974 187,561
0 1,716,975 241,637
- (404,856) -
0 (407,343) -
0 (420,912) (420,912)
0 (437,534) (437,534)
0 (453,616) (453,616)
0 (468,446) (468,446)
129,267 1,789,666 -
153,338 1,976,827 -
188,982 2,106,717 371,179
206,753 2,106,825 171,287
233,018 3,082,874 1,047,336
262,044 3,790,126 1,054,588
30,000 9,224 -
30,000 12,806 -
30,000 16,981 16,981
30,000 20,625 20,625
30,000 24,394 24,394
30,000 26,849 26,849
- (83,247) -
3,340 (153,663) -
5 (122,469) (122,469)
7 (140,153) (140,153)
14 (124,477) (124,477)
14 (124,477) (124,477)
97,490 4,034,347 -
97,490 5,035,385 -
97,490 5,790,305 4,477,693
97,490 6,580,404 5,314,313
97,490 7,223,623 5,958,347
97,490 8,313,178 7,007,851
- (302,451) -
- (291,848) -
0 (256,140) (256,140)
0 (253,678) (253,678)
0 (181,157) (181,157)
0 (213,607) (213,607)
176,119 1,703,731 -
201,428 2,221,285 -
0 3,061,776 2,520,678
0 4,160,890 3,562,012
0 6,952,694 0
0 8,385,533 0
- 42,868 -
- 317,121 -
0 525,944 392,914
0 676,276 502,820
0 831,610 0
0 929,180 0
944 339,200 -
945 408,167 -
944 424,214 99,214
944 401,516 41,516
944 470,820 95,820
944 567,667 142,666
- 1,172,355 -
- 1,065,070 -
0 951,134 1,367
0 998,601 47,422
0 1,082,365 129,764
0 1,569,498 615,656
0 (440,664) -
0 (1,186,501) -
236,924 (1,532,979) (1,532,979)
0 (2,737,365) (2,737,365)
0 (2,883,779) (2,883,779)
4,986 (1,858,071) (1,858,071)
25,000 73,991 -
25,000 83,801 -
25,000 57,308 57,308
25,000 53,464 53,464
25,000 60,661 60,661

483 3,857,422 -
483 4,424,564 -
483 5,179,308 1,022,308
483 5,975,109 1,053,109
483 6,586,511 952,511
483 7,050,641 918,641
402,574 3,048,609 -
555,198 3,835,754 -
388,388 4,236,749 0
395,534 4,373,623 0
1,139,136 5,403,730 0
1,242,763 6,582,279 0
5,655 170,143 -
5,655 172,287 -
5,655 (2,593) (162,593)
5,655 38,620 (121,380)
5,655 61,514 (98,486)

0 484,212 -
0 467,035 -
53,839 388,528 388,528
63,022 338,206 338,206
27,586 380,774 380,774
21,828 (244,377) (244,377)
0 (82,779) -
0 (88,973) -
0 (368,956) 0
0 (471,306) (471,306)
0 (500,994) (500,994)
(1,365,481) (582,011) (582,011)
0 (142,339) -
0 (99,867) -
0 (4,649) (4,649)
0 129,109 129,109
0 249,747 249,747
0 308,150 308,150
39,899 (356,291) -
39,899 (373,346) -
39,899 (456,330) (546,330)
155,608 (533,934) (623,935)
155,607 (484,299) (574,299)
155,607 (433,515) (523,515)
0 107,773 -
0 110,333 -
0 124,042 0
0 160,473 0
0 183,789 0
0 180,293 0
0 234,322 -
0 473,793 -
0 527,861 527,861
0 646,099 646,099
0 524,585 524,585
0 329,946 329,946
0 11,150 -
0 19,011 -
0 27,179 27,179
0 33,743 33,743
0 35,645 35,645
0 40,026 40,026
0 414,060 -
0 617,614 -
109,437 578,430 538,430
109,437 679,041 639,041
109,437 814,093 774,093
109,437 937,960 897,960
0 2,479,285 -
0 2,851,008 -
2,270,915 3,329,140 337,882
2,169,114 3,559,007 567,749
2,690,933 4,635,998 1,644,740
3,306,254 6,190,253 3,198,995
0 (201,218) -
0 158,093 -
0 856,325 856,325
0 628,114 628,114
0 1,818,328 1,818,328
0 3,250,374 3,250,374
0 742,364 -
0 841,149 -
0 969,515 182,515
0 1,178,250 275,250
0 1,461,217 375,617
0 1,739,369 390,769
0 237,356 -
0 281,551 -
0 432,593 429,280
0 535,116 531,804
0 612,304 608,992
0 807,666 804,353
- (35,672) -
- (37,752) -
0 (32,119) 0
0 (24,748) 0
0 (14,222) (15,591)
0 (877) (2,246)
3.Surplus on revaluation of fixedD.Non-Current Liabilities (D1+D2+D3+D4+D5)
1.Long term borrowings
416,680 544,827 358,636
1,040,852 521,577 331,087
934,407 663,368 302,707
895,942 755,944 450,705
839,266 589,267 390,301

264,785 71,983 70,798


263,547 68,547 65,984
262,341 63,975 62,183
261,206 81,004 60,933
260,138 100,756 98,430
259,132 108,643 105,024
170,034 188,731 186,843
167,661 193,596 191,708
165,320 226,848 0
163,013 231,032 0
160,738 253,085 0
158,494 254,262 0
34,771 104,807 45,955
485,737 163,475 11,343
471,395 131,438 0
457,305 110,163 0
575,635 119,794 0
564,143 106,550 0
2,025,619 2,297,239 1,926,723
2,076,923 2,310,654 1,838,046
1,894,882 2,404,265 1,828,729
1,730,109 2,180,868 1,558,110
1,637,743 2,361,256 1,580,940
1,127,310 2,150,996 1,260,060
275,433 562,876 398,460
260,916 545,742 398,460
246,233 518,898 398,460
228,515 512,685 398,460
228,515 512,685 398,460
228,515 512,685 398,460
0 388,684 344,206
0 232,823 168,489
0 125,773 39,985
0 242,616 130,452
0 717,231 577,560
0 813,507 813,507
119,506 149,342 139,740
111,260 14,299 0
370,039 15,189 0
353,905 20,539 0
338,573 20,357 0

148,941 482,849 415,040


146,172 476,540 415,047
140,431 90,012 0
134,882 82,428 0
218,081 114,135 0
208,794 112,585 0
1,079,115 691,073 475,885
1,540,523 783,183 417,032
1,497,138 727,442 271,174
1,513,579 451,904 197,115
227,443 174,320 157,545
227,443 174,320 157,545
6,746,439 2,753,456 24,021
3,470,587 6,210,052 6,210,052
4,703,688 5,313,305 1,514,089
4,568,030 3,428,083 967,403
4,879,014 1,287,705 645,410
4,753,666 842,425 501,309
630,544 367,344 152,332
620,677 282,629 23,386
606,387 298,175 0
595,508 284,531 33,272
763,234 247,589 13,841

0 167,023 0
0 154,958 0
0 778,353 620,241
0 796,527 583,099
0 572,558 348,588
0 707,741 428,762
228,606 623,916 546,129
332,625 753,949 602,156
323,212 652,081 464,981
319,215 589,028 499,454
307,846 510,660 482,596
300,296 114,629 92,372
0 513,314 445,840
0 583,314 475,706
0 1,442,041 1,321,203
0 1,243,521 1,063,744
0 1,596,178 1,376,316
0 2,192,438 1,817,591
58,749 58,311 0
54,804 446,558 371,256
193,399 367,585 11,825
184,223 90,748 6,097
175,804 70,303 0
168,074 35,835 0
5,153,107 3,711,243 3,166,139
5,122,524 3,373,954 2,786,025
5,000,307 3,198,326 2,378,188
5,170,726 3,026,454 2,086,487
5,198,671 3,270,026 2,353,983
5,198,671 3,270,026 2,353,983
640 10,441,234 9,155,165
637 10,310,333 8,798,771
612 9,674,092 7,391,587
536 10,186,544 7,795,694
474 9,823,549 7,255,578
13,602 10,325,973 7,381,286
2,541,309 35,579 5,000
2,539,950 48,374 0
2,538,699 63,969 0
2,552,526 59,000 0
3,079,990 66,799 0
3,079,990 300,584 225,787
0 364,790 271,559
- 358,208 228,142
0 317,466 185,828
0 601,919 409,802
0 571,807 412,183
0 526,814 377,300
576,267 74,933 0
573,920 78,971 0
571,747 136,212 60,708
530,254 61,797 0
602,662 40,453 8,137
575,019 30,050 5,131
107,472 405,822 340,951
99,822 640,324 592,439
101,987 529,379 486,196
94,952 134,733 106,233
225,389 24,752 0
214,247 18,826 0
438,035 274,910 181,099
411,180 246,361 157,864
468,118 110,692 31,993
435,963 51,740 0
419,570 18,869 0
404,611 0 0
0 39,222 39,222
0 39,222 39,222
0 39,222 39,222
0 39,223 39,223
0 39,223 39,223
0 39,222 39,222
0 62,183 0
0 11,388 0
0 555,325 0
0 3,879,911 3,198,085
0 9,573,661 8,471,798
0 9,388,370 8,026,609
663,661 1,024,207 791,093
624,667 829,199 628,685
588,985 673,964 469,150
556,338 518,977 198,750
526,472 392,524 99,374
1,174,863 420,283 0
339,423 322,701 227,800
307,791 265,143 182,240
280,110 232,692 0
255,751 166,033 59,433
234,211 176,871 29,717
519,251 242,059 7,429
375,177 601,087 480,082
349,875 509,011 384,065
327,132 419,456 288,049
307,404 316,475 100,776
289,842 287,883 50,388
657,611 291,750 0
819,907 3,962,760 3,687,994
768,369 3,460,215 3,230,942
726,048 3,011,200 2,811,361
662,814 2,448,338 2,146,722
580,959 2,008,152 1,720,243
894,026 1,637,261 1,265,799
0 413,121 321,030
- 940,566 840,878
0 797,120 658,006
0 969,681 865,601
0 841,283 741,209
0 982,954 855,591
40,032 92,105 80,024
39,057 87,115 75,024
76,859 92,774 0
75,765 15,780 0
73,950 16,060 0
72,310 17,958 0
0 316,296 223,505
0 415,689 303,754
0 452,532 332,538
0 489,922 356,426
0 658,653 539,712
0 616,459 494,646
0 259,081 177,450
0 635,532 534,477
0 1,157,876 1,041,909
0 886,666 704,433
0 1,574,342 1,354,512
0 1,892,454 1,626,135
933,779 1,603,408 1,531,583
933,779 1,780,084 1,694,366
4,244,088 1,981,178 1,897,642
4,139,843 1,933,329 636,289
3,984,201 2,178,031 636,288
3,891,962 2,198,894 636,288
3,701,707 5,418,396 3,866,789
3,563,514 6,528,054 4,717,122
3,440,823 8,926,560 7,509,412
7,090,382 8,996,479 6,913,246
6,721,192 9,446,005 7,283,908
6,507,473 10,600,671 8,329,340
1,080,663 795,827 795,827
1,080,662 606,252 606,252
1,080,662 472,093 472,093
1,080,662 383,248 383,248
1,080,662 434,150 434,150
1,499,008 437,142 437,142
0 396,786 44,533
0 529,415 26,719
0 695,361 8,905
0 996,912 0
0 1,089,766 0
0 1,114,696 0
- 1,144,514 1,060,245
- 1,320,609 1,255,665
0 1,673,022 528,666
0 456,252 387,308
0 410,907 350,000
0 285,863 206,250
293,126 143,317 129,802
306,170 222,238 129,802
295,639 292,945 100,800
289,241 360,391 115,711
353,484 337,666 64,784
341,232 298,819 13,532
16,562 137,962 129,519
16,562 128,457 119,169
16,562 105,244 38,308
16,562 126,364 61,024
16,562 126,364 61,024
16,562 126,364 61,024
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
1,039,009 346,822 103,000
857,979 473,509 103,000
777,043 518,092 177,818
376,967 233,154 74,818
366,955 159,360 0
366,955 159,360 0
5,997,507 1,286,075 423,800
5,049,346 1,628,847 423,800
2,762,718 1,581,477 423,800
1,282,800 597,254 0
1,282,800 597,254 0
1,282,800 597,254 0
2,494,636 712,057 75,000
2,439,344 732,905 75,000
1,963,790 956,803 71,896
997,239 364,371 0
956,281 366,028 0
956,281 366,028 0
80,729 73,262 73,022
0 71,692 71,456
0 262 0
0 65,276 65,001
0 285 0
0 297 0
53,300 45,623 31,381
0 0 0
0 0 0
0 0 0
0 33 0
0 0 0
55,027 51,041 1,226
54,151 36,163 0
91,777 38,921 0
90,122 41,829 0
83,810 44,334 0
82,181 44,295 0
130,834 233,891 226,980
422,058 60,197 38,500
403,451 78,679 0
385,653 74,249 0
368,644 52,994 0
352,404 46,751 0
65,893 316,954 207,184
65,893 526,686 433,095
65,893 386,544 330,560
65,893 673,723 589,701
550,042 554,795 466,124

515,757 262,421 64,527


498,803 233,704 33,299
572,768 440,272 274,612
572,768 440,272 274,612
523,688 413,342 270,570
603,715 614,376 501,588
0 282,821 188,769
0 265,046 163,592
0 310,756 199,644
0 337,904 247,987
85,166 372,193 327,485
85,166 534,239 483,573
341,784 461,739 180,509
556,090 566,650 179,607
527,539 529,679 67,314
544,895 433,686 72,214
633,802 414,574 59,490

0 1,187,985 892,943
2,610 808,605 690,369
2,610 2,395,176 2,162,009
0 1,843,852 1,577,187
0 1,737,544 1,363,996
0 1,694,447 1,193,821
113,651 244,610 158,250
240,269 291,350 186,278
233,749 110,855 15,111
233,749 110,855 15,111
273,904 193,005 12,664
287,053 63,867 0
111,265 116,725 61,778
104,574 124,607 77,430
98,242 131,295 45,326
92,092 151,459 47,547
92,092 151,459 47,547
92,092 151,459 47,547
489,100 91,814 0
477,447 176,153 84,633
453,126 115,908 0
474,181 2,777,371 2,636,568
465,111 3,047,570 2,997,301
677,600 2,613,672 2,431,311
244,693 277,019 192,310
235,179 287,192 186,179
226,188 248,343 174,111
217,607 56,739 0
209,540 64,223 0
201,953 71,907 4,000
966,759 758,379 494,163
608,200 690,517 412,693
153,778 524,271 37,602
153,778 191,472 21,973
178,634 512,065 365,449
224,631 413,066 281,457
1,302,472 460,208 210,892
1,290,226 355,100 278
1,277,496 399,346 0
1,265,587 374,455 0
2,084,865 433,925 0
2,069,654 396,031 0
566,836 96,893 48,902
567,736 112,516 56,774
607,859 125,440 0
711,076 126,846 0
647,428 44,733 0
647,989 15,361 0
0 0 0
0 0 0
0 2,924 0
0 759 0
0 1,069 0
0 1,069 0
178,646 233,316 200,924
163,870 215,225 193,788
150,549 229,693 0
141,992 246,820 0
267,461 292,144 0
250,144 299,235 0
288,358 504,777 342,850
202,795 559,760 462,657
192,188 518,709 385,839
180,745 266,745 156,476
174,225 236,301 130,175
164,389 204,100 103,001
0 32,390 32,390
299,385 194,700 33,493
291,711 189,568 0
374,661 78,414 0
364,637 69,711 0
355,391 67,543 0
328,766 284,245 244,178
318,542 249,028 180,178
309,899 428,218 202,088
302,147 493,087 245,146
465,764 548,767 250,754

637,458 446,404 446,404


657,148 425,879 425,879
654,051 0 0
651,264 0 0
651,264 0 0
651,264 0 0
883,436 3,422,637 3,374,897
785,459 2,749,148 2,266,125
768,718 2,395,646 1,711,365
1,102,492 2,086,378 1,532,860
1,081,449 929,887 735,287
1,061,414 808,258 566,531
0 279,047 217,134
0 192,016 108,926
0 954,513 156,157
0 1,214,903 700,000
0 1,093,729 563,146
0 1,285,143 768,231
3,673,825 679,811 539,636
3,673,825 389,507 38,958
3,673,825 410,396 94,436
3,673,825 743,794 382,192
3,799,334 1,205,135 787,397
3,822,453 1,776,007 1,295,884
87,713 204,080 204,080
87,713 205,327 205,327
100,929 0 0
100,929 0 0
62,235 177,213 147,926
67,799 196,297 165,837
0 945,174 829,930
0 1,258,873 1,143,629
0 1,155,509 1,040,265
0 1,034,136 918,892
0 705,450 705,450
0 861,484 861,484
150,268 159,183 99,191
150,268 368,729 292,750
779,341 499,943 193,921
750,186 411,317 134,401
723,306 470,764 179,922
704,975 411,869 145,187
379,332 2,853,779 2,596,707
606,262 2,612,023 2,297,663
606,233 2,038,138 1,611,249
606,233 1,475,215 1,043,292
900,234 1,724,619 1,157,803
900,234 5,751,825 5,141,939
313,345 624,489 469,463
302,726 650,691 486,495
235,020 567,644 366,061
230,786 455,822 243,061
225,891 122,133 20,950
208,561 41,898 0
868,840 0 0
868,840 0 0
0 43,747 8,996
0 38,424 8,996
0 38,424 8,996
0 38,424 8,996
8,209 11,264 11,264
8,071 11,739 11,739
7,940 11,599 0
7,815 11,599 0
7,697 11,849 0

0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 171,410 134,000
0 295,481 236,226
0 336,239 0
369,969 359,906 0
410,799 378,563 225,063
395,520 153,500 0
0 95,633 52,003
0 246,309 170,123
0 424,642 227,472
0 494,213 191,366
351,183 506,851 420,786
337,726 474,894 395,710
0 296,939 276,268
- 530,002 480,765
0 486,102 427,025
0 482,483 398,854
0 704,746 630,009
0 877,029 792,276
- 288,950 288,950
- 288,826 288,826
0 136,054 0
165,319 144,530 0
165,318 204,345 92,189
165,318 196,254 92,189
0 3,985,590 3,579,340
0 4,201,123 3,919,873
0 4,722,281 4,691,031
0 2,905,901 2,905,901
0 2,079,195 2,079,195
0 4,302,682 4,302,682
0 3,736,883 3,426,578
0 3,649,147 3,149,732
0 6,906,182 6,431,304
0 5,829,682 5,582,220
0 4,891,023 4,629,456
0 6,028,921 5,245,629
1,131,873 1,083,834 1,078,765
1,119,973 1,153,779 1,144,389
1,103,310 1,075,000 1,074,922
1,093,347 1,054,110 1,053,850
621,900 619,873 619,849
525,921 885,763 885,696
2,856,277 226,324 175,000
2,309,616 195,668 0
1,533,531 325,977 142,236
939,793 283,160 142,236
929,763 310,348 142,021
919,840 158,715 0
9,830 71,404 0
8,847 45,642 0
7,486 752,189 700,000
11,025 733,714 700,000
9,923 891,443 857,624
8,930 836,696 805,266
37,183 315,781 251,000
37,183 276,898 214,100
37,183 703,206 628,484
55,565 1,329,551 1,273,602
55,565 1,221,344 1,128,496

723,969 1,735,795 259,411


706,439 1,665,964 284,626
689,329 1,457,865 126,595
1,499,833 1,604,049 118,108
1,461,795 2,214,720 927,238
1,407,093 1,886,520 966,542
165,957 30,711 832
162,853 27,700 832
163,404 72,950 0
159,782 198,176 80,929
153,211 79,790 42,570
149,493 59,894 25,057
236,730 665,984 646,710
232,015 642,346 621,710
227,532 675,688 415,740
226,599 83,477 69,231
223,308 51,061 38,462
223,308 51,061 38,462
0 55,286 0
0 143,457 66,667
0 129,356 33,333
0 105,293 0
0 189,238 58,550
0 220,150 74,900
452,271 507,855 473,073
452,271 1,130,330 1,060,652
634,325 1,804,835 1,708,780
634,325 2,272,307 2,101,923
634,325 2,101,511 1,946,640
634,325 1,948,524 1,763,613
375,064 521,619 509,131
478,759 282,093 151,828
465,914 475,256 148,756
463,318 581,085 148,088
415,693 626,451 142,643
323,759 725,019 125,151
0 16,511 0
0 18,894 0
0 26,555 0
0 112,035 99,363
0 10,500 0
0 4,032 0
148,103 1,147,106 1,055,699
137,708 1,131,017 1,018,412
131,355 1,586,338 939,218
125,158 1,608,394 936,401
720,338 1,774,235 989,831
693,647 1,666,535 880,897
121,019 232,935 211,692
166,193 260,132 211,692
161,881 23,286 0
157,784 2,494 0
130,157 299 0
128,041 0 0
1,336,086 435,025 182,523
1,080,131 817,120 634,120
1,120,753 592,794 538,656
1,583,021 789,616 726,110
1,537,397 871,615 800,261
1,492,666 666,508 587,502
277,219 352,204 140,809
262,486 246,323 0
248,451 415,366 0
231,920 509,772 100,000
97,697 529,470 66,667
104,830 807,514 222,916
269,044 476,819 266,241
324,827 477,124 312,566
316,842 455,989 236,894
365,386 431,366 195,804
351,704 333,353 161,178
338,706 226,270 83,500
296,078 501,688 131,899
283,957 757,884 191,764
272,880 434,158 115,773
263,526 157,253 123,500
355,895 204,750 192,775
339,790 122,279 110,580
0 23,581 4,234
0 42,644 12,252
0 96,273 54,164
0 96,664 48,169
0 114,654 68,236
0 179,182 136,897
0 717,098 528,292
0 414,730 204,581
0 335,002 65,371
0 459,247 60,698
0 2,578,279 2,114,448
0 4,224,767 3,590,098
0 1,270,985 1,094,622
0 1,255,360 1,001,499
0 2,765,479 2,352,644
0 5,916,786 5,013,027
0 7,220,257 6,728,738
0 13,730,948 13,325,515
672,432 124,047 124,047
667,945 95,666 95,666
778,435 71,741 43,276
774,348 47,838 33,798
843,795 15,655 0
1,177,152 17,455 0
78,430 339,772 93,506
76,515 379,906 126,856
74,437 859,472 585,912
73,152 832,564 303,902
27,561 809,060 315,188

0 142,722 142,398
0 142,943 142,619
0 143,123 142,798
0 142,356 142,356
0 166,114 166,114
0 166,114 166,114
265,516 271,894 236,316
260,081 310,795 278,571
382,817 294,963 243,361
377,423 129,947 84,700
368,774 114,582 72,700
360,990 94,120 60,700
0 89,465 46,973
0 72,343 23,486
0 64,562 0
0 82,311 28,333
0 64,039 17,000
0 43,465 10,542
478,107 394,187 177,308
635,098 208,157 36,309
654,225 166,259 57,063
633,941 104,538 0
619,825 51,969 0
613,733 21,745 0
54,043 420,081 336,986
209,146 301,215 201,717
184,573 268,640 159,893
5,946 260,795 171,029
5,361 177,440 82,276
4,651 410,957 298,279
498,740 372,409 125,264
517,136 327,842 77,014
500,552 345,291 35,224
484,715 316,359 0
505,320 324,123 0

0 95,996 89,107
- 123,509 114,271
0 223,951 214,537
0 147,115 141,409
0 110,660 104,234
0 61,192 52,670
164,226 140,261 85,343
419,465 132,692 57,133
414,186 67,026 38,089
381,788 43,035 0
344,955 62,493 0

0 430,320 216,934
0 549,847 337,661
0 467,707 252,172
0 304,632 90,662
0 488,154 290,359
0 2,504,490 2,308,673
27,535 56,499 49,828
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
978,445 296,074 234,982
936,597 326,541 267,399
868,349 297,920 215,347
812,709 293,366 186,412
1,357,456 324,034 158,733
1,236,795 470,063 234,983
1,640,374 498,516 498,516
2,290,846 287,005 287,005
2,290,767 122,959 122,959
2,290,704 143,139 111,053
2,214,012 503,397 445,371
3,575,108 1,063,514 1,063,253
413,852 587,389 540,883
758,689 811,838 761,522
371,016 840,161 765,352
652,818 138,621 49,495
623,181 253,680 114,392
597,265 204,154 100,001
0 459,816 378,854
0 623,728 563,560
0 591,265 524,213
0 622,517 570,356
0 579,576 537,189
0 142,589 82,278
770,706 131,026 0
753,086 112,734 0
738,171 665,297 517,719
722,636 372,312 330,678
706,100 601,918 547,300

239,867 200,016 74,156


451,216 569,539 322,644
419,572 434,939 198,760
390,762 909,429 676,849
364,246 802,069 570,447
333,573 769,449 544,322
0 16,285,150 15,805,846
0 15,422,443 14,872,289
0 2,702,150 2,300,051
0 2,904,765 2,473,404
0 5,035,137 4,644,194
0 7,550,901 7,168,770
0 63,013 43,860
0 75,233 51,960
0 79,159 60,812
0 88,652 65,672
0 37,602 11,912
0 57,045 22,367
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 2,408,851 2,096,432
0 2,521,828 2,154,999
0 2,622,991 2,239,239
0 2,816,113 2,407,732
0 4,995,857 4,630,604
0 7,493,856 7,146,403
0 833 833
0 0 0
0 0 0
0 0 0
0 1,678 1,678
0 0 0
6,204,238 13,875,610 10,572,030
5,406,837 16,276,497 13,521,781
5,128,414 16,138,791 13,113,710
5,881,695 15,050,887 11,268,546
5,678,364 10,182,281 6,383,770
6,888,776 7,923,062 5,057,675
4,322,049 233,387 192,869
3,594,197 827,605 322,068
3,369,922 868,146 445,769
3,165,969 884,788 466,019
2,882,729 403,622 0
2,686,001 393,498 0
576,730 179,208 0
569,656 205,114 0
563,214 235,050 12,500
556,975 237,009 2,500
827,453 267,015 0

255,372 112,847 73,222


250,767 108,759 73,222
198,700 8,317 0
181,783 0 0
181,783 0 0
181,783 0 0
0 11,777,022 9,262,500
0 13,698,473 12,250,000
0 13,762,402 11,897,014
0 12,477,089 9,925,000
0 8,220,781 5,616,667
0 6,137,597 4,420,833
- 6,201 6,201
- 6,201 6,201
0 6,201 6,201
0 6,201 6,201
0 6,201 6,201
0 6,201 6,201
0 547,253 406,250
0 400,499 281,250
0 336,821 238,175
0 329,352 266,906
0 489,470 429,817
0 303,366 286,478
0 365,068 0
- 411,166 0
0 516,553 146,315
293,388 658,917 287,716
293,388 649,133 248,543
1,719,056 592,176 186,151
0 470,528 459,426
0 393,211 382,109
0 327,559 316,457
477,333 285,006 217,994
0 113 0
0 0 0
822,823 26,928 22,975
815,887 44,448 40,446
809,188 3,826 0
802,714 4,142 0
796,459 4,721 0
796,459 4,721 0
176,329 133,686 125,922
176,330 159,464 145,422
187,390 53,163 30,791
183,598 53,158 20,743
484,755 23,951 0
481,279 18,830 0
- - -
- - -
- - -
219,935 94,472 54,979
211,797 96,521 62,054
204,365 188,063 158,012
12,983,165 28,642,986 19,963,165
15,140,934 31,578,884 20,766,299
21,636,025 36,854,283 21,237,042
20,907,804 36,615,343 21,708,166
32,959,649 44,401,585 26,191,970
29,597,395 45,944,105 31,065,727
644,802 822,629 488,551
608,650 812,734 488,551
574,722 474,351 0
574,722 474,351 123,416
545,718 384,236 142,166
523,582 134,357 129,507
244,649 680,780 439,324
233,903 847,705 557,486
401,463 388,337 247,124
398,830 278,983 158,684
396,291 176,495 61,535
393,910 226,172 117,406
0 265,708 214,094
0 93,009 36,363
0 62,862 0
0 68,507 0
0 96,497 0
0 103,088 0
621,224 1,090,539 591,250
1,243,465 1,784,142 1,052,362
1,230,740 1,864,242 1,111,433
1,184,605 1,769,094 1,120,111
1,140,876 2,221,664 1,607,704
1,098,653 2,702,410 2,198,959
496,194 1,477,485 1,209,029
1,113,973 2,164,894 1,741,465
1,057,455 1,846,071 1,151,442
1,074,994 1,764,981 971,929
1,923,983 3,409,577 2,534,235
1,869,614 3,750,857 2,820,275
1,349,798 848,838 525,000
1,327,289 876,362 572,222
1,433,432 868,112 41,667
1,407,196 805,066 8,333
1,779,774 847,836 0
1,746,006 1,013,488 200,000
972,397 1,451,512 993,569
1,980,505 2,270,940 1,357,815
1,827,423 3,223,672 2,044,462
1,687,232 2,890,982 1,784,071
2,765,364 3,370,510 2,269,208
2,604,674 2,792,674 1,680,743
711,370 3,249,561 3,196,578
963,916 3,007,972 2,855,452
901,375 2,562,884 20,350
831,045 1,973,664 16,585
1,311,753 1,948,470 12,819
1,220,155 1,482,361 10,710
0 485,449 0
0 384,589 0
0 443,061 58,858
0 525,438 119,464
0 656,416 179,135
0 512,090 126,953
0 43,460 0
0 41,450 0
0 37,920 0
0 34,999 0
0 7,878 0
0 2,930 0
0 81,500 0
0 75,000 0
0 90,000 0
0 102,000 0
0 104,000 0
0 98,500 0
1,271,117 1,059,371 449,668
1,206,337 882,389 286,239
1,859,154 1,119,116 219,872
1,768,804 2,485,966 1,589,370
1,683,536 2,183,545 1,370,430
1,603,039 1,862,979 1,050,739
492,684 131,093 99,933
492,684 72,685 67,541
1,541,802 310,034 7,576
1,494,725 282,327 0
1,453,548 209,585 0
1,822,091 191,734 0
0 752,148 729,613
0 425,698 387,583
0 424,512 287,270
0 691,411 537,840
9,075,042 3,358,271 366,875

0 4,820,529 3,119,611
0 6,756,864 4,514,434
0 11,435,504 9,795,820
0 10,586,686 9,078,553
0 12,658,496 10,682,296
0 12,160,191 10,315,362
1,338,238 813,577 637,268
1,088,406 1,186,366 701,717
1,067,426 341,030 184,674
1,049,736 286,474 129,396
1,366,236 365,348 148,954
1,335,193 523,427 275,610
273,946 935,416 900,718
341,737 1,069,985 988,672
325,184 949,002 842,548
309,458 1,105,915 904,895
273,036 1,098,299 971,856
264,583 1,030,037 945,091
0 749,213 392,581
0 837,701 470,309
0 731,197 340,941
0 735,744 291,630
0 842,974 326,058
0 958,788 480,434
282,552 687,089 439,999
282,552 735,956 490,000
574,015 561,916 340,000
555,749 773,235 540,000
555,749 856,347 590,000
816,571 1,224,774 972,857
0 137,216 16,788
0 138,709 16,788
0 137,472 16,788
0 134,780 16,788
0 134,780 16,788
0 134,780 16,788
0 122,148 72,873
0 203,526 151,231
0 143,842 90,000
0 94,402 60,000
0 98,905 62,112
0 345,619 306,951
778,789 660,117 353,255
745,638 606,856 316,625
1,467,993 725,778 283,318
1,402,329 747,699 236,326
1,339,697 494,572 234,163
1,811,584 1,010,025 618,907
160,241 282,649 64,908
146,801 285,253 75,242
427,287 344,012 23,174
409,370 428,989 103,640
396,171 557,599 262,532
375,218 642,048 345,291
431,487 888,034 817,157
416,220 751,082 726,251
611,888 790,511 530,833
587,964 831,133 673,839
568,724 810,804 756,942
546,707 1,542,234 1,542,234
0 76,619 0
0 196,256 175,000
0 151,424 125,000
0 102,613 75,000
0 53,454 25,000
0 875,568 771,742
2,281,579 478,757 459,964
2,141,914 36,151 26,003
5,297,880 1,099,112 0
5,203,063 864,353 0
4,942,775 1,301,255 491,213
4,678,971 1,166,610 405,767
274,590 606,014 323,000
472,743 603,566 225,000
430,505 641,455 247,000
403,467 725,811 356,000
915,250 1,017,434 451,000
812,179 1,186,032 697,002
0 2,004,940 1,058,920
0 2,616,143 1,227,338
0 3,026,289 1,774,444
0 3,048,168 1,389,672
0 2,964,055 953,312
0 4,134,162 3,261,120
357,508 31,345 0
334,201 10,403 697
606,281 290,161 204,405
564,515 275,128 203,384
526,126 150,724 136,576
607,776 83,160 71,034
0 1,350,905 1,118,878
0 1,437,081 1,181,907
0 1,492,505 1,175,939
0 1,448,545 1,147,137
0 1,743,660 1,466,959
0 2,145,997 1,704,245

3,478,956 31,559,427 23,028,083


3,147,329 35,917,318 26,452,349
3,082,655 22,847,212 14,656,836
3,576,939 21,530,133 13,336,341
3,688,120 19,539,584 10,894,144
5,244,818 35,422,473 25,592,779
- - -
197,078 57,849 29,552

186,922 443,940 400,414

0 3,902 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
- 7,692,980 6,023,070
0 8,674,987 7,126,994
0 6,665,226 5,476,993
0 4,012,845 2,195,988
0 2,105,824 500,000
0 5,408,658 4,121,344
55,788 107,538 54,036
54,816 211,967 211,967
47,605 367,649 205,593
463,279 12,841 2,796
440,356 162,741 129,919
1,458,968 4,608,668 4,553,055
0 1,552,231 1,156,343
0 2,159,753 1,625,860
0 2,804,514 1,872,098
0 4,070,782 2,820,890
0 6,198,205 4,494,855
0 8,960,952 6,842,971
- 96,395 0
- 118,421 0
0 306,366 149,333
0 264,387 106,667
0 149,019 0
0 161,443 0
0 0 0
- 0 0
0 0 0
0 0 0
0 0 0
0 0 0
2,785,871 272,292 4,096
2,692,870 242,360 1,879
2,651,945 221,553 1,360
2,605,931 219,115 0
2,571,936 296,409 12,345
2,966,369 388,815 7,988
0 112,652 0
0 140,287 0
0 144,655 0
0 112,909 0
0 95,800 0
0 690,010 375,252
0 19,309,040 15,366,964
0 22,429,375 17,464,812
0 11,325,830 6,951,459
0 11,486,590 8,000,000
0 8,942,371 5,637,473
0 13,445,584 9,291,755
271,077 56,722 0
261,492 54,013 0
254,784 61,370 0
245,076 63,496 0
236,812 70,318 0
408,814 86,700 0
36,468 68,974 67,737
32,822 2,219 0
29,346 2,804 0
26,595 2,704 0
24,034 3,206 0
22,276 3,167 0
- 562,057 0
- 708,048 0
0 675,055 0
0 644,890 0
0 968,406 0
0 854,513 0
112,356 105,702 20,837
105,329 101,345 20,837
98,975 91,429 0
236,058 134,432 0
217,904 114,368 0
201,469 94,855 0
0 56,682 0
0 50,392 0
0 68,522 0
0 284,498 210,000
0 159,374 90,000
0 62,038 0
- 106,989 0
- 111,922 0
0 112,239 0
0 220,644 0
0 215,694 0
0 213,130 0

11,499,250 194,407,124 143,919,089

11,923,619 193,139,312 142,086,783


17,700,652 142,993,129 95,283,813
20,381,994 142,320,914 94,408,598

- 189,557 0
- 203,562 0
0 223,953 0
0 219,144 0
0 203,477 0
0 231,147 0
3,944,248 21,579,822 7,225,023
3,817,887 16,748,486 5,000,935
8,889,592 15,601,106 3,700,776
9,314,274 11,961,043 2,290,876
9,080,310 8,801,340 1,214,368
9,080,310 8,801,340 1,214,368
883,192 34,817 0
880,198 44,227 0
877,136 48,440 0
1,347,799 57,210 0

- 128,608 0
- 87,527 0
0 44,953 0
0 310,141 37,311
0 351,690 51,069
0 249,132 44,447
19,757 50,877 18,204
16,887 49,261 9,804
16,576 33,153 2,621
16,279 44,811 3,933
21,295 48,220 706

187,720 170,540 115,000


186,311 116,275 50,000
184,878 208,494 153,959
559,773 124,551 48,131
542,313 116,325 6,855
521,363 261,972 141,995
61,117 37,429 0
66,084 42,069 0
63,164 32,704 -
274,917 28,246 0
272,512 37,322 0
271,087 34,132 0
- 0 0
- 0 0
60,435 0 0
60,435 0 0
60,435 0 0
60,435 0 0
3,189 475,008 0
27,970 477,392 0
75,754 482,660 0
1,048 410,657 0
7,296 317,267 0
4,043 267,797 0
43,785 59,657 40,379
39,407 62,505 0
36,830 17,549 0
34,018 18,349 0
66,211 24,991 0
62,197 24,166 0
- 1,876,422 1,680,448
- 1,921,243 1,745,617
0 1,946,890 1,658,785
0 1,879,134 1,455,350
0 111,822 111,822
0 0 0
2,440,566 1,625,573 357,879
2,251,240 1,282,936 112,982
2,078,225 1,110,994 131,675
1,920,153 1,015,075 146,383
1,775,765 937,630 162,734
3,989,317 1,784,052 180,911
- 58,422 45,675
- 8,082 0
0 230,191 203,125
0 155,564 140,625
0 0 0
0 0 0
- - -
0 41,437,302 36,090,622
0 31,374,995 25,289,658
0 37,098,279 29,379,946

- 7,733,169 7,531,866
- 7,574,824 7,494,818
0 6,143,122 6,098,708
0 5,279,994 5,262,612
0 8,750,000 8,750,000
0 8,750,000 8,750,000
- 34,785,112 27,023,742
- 32,038,024 22,647,450
0 31,789,195 17,335,003
0 33,349,365 17,634,124
0 36,517,304 20,808,734
0 28,634,141 13,751,619
- 4,904,959 0
- 4,044,516 0
0 13,317,192 10,000,000
0 12,109,408 9,375,000
0 18,026,749 16,541,667
0 15,857,635 15,333,333
7,695 21,267,818 13,643,915
10,508 21,930,522 14,391,192
303,564 15,983,124 11,406,203
2,230,710 30,058,394 24,751,723
2,726,211 30,118,020 24,020,624
934,733 27,143,967 21,170,597
384,206 103,349 0
378,720 64,932 0
420,678 121,832 0
416,429 100,560 0
1,022,739 268,664 0
979,165 246,491 0
- 470,668 0
- 426,251 0
0 400,852 0
0 786,385 0
0 822,629 0
0 1,131,978 122,431
- 723,008 566,433
- 1,157,935 1,019,527
0 1,460,292 1,426,199
0 1,706,999 1,603,233
0 653,989 439,962
0 1,322,006 1,040,938
- 706,030 0
- 862,989 0
0 975,607 0
0 646,542 0
0 723,185 0
0 830,917 0
232,456 372,871 50,000
226,843 338,246 37,500
221,160 312,501 30,274
216,680 325,156 11,162
209,884 452,013 111,844
384,003 494,693 85,692
884,867 1,593,506 290,270
843,037 3,068,054 1,887,026
784,517 3,486,604 2,314,805
722,369 2,762,532 1,493,943
995,330 5,174,242 3,652,586
902,788 6,260,389 4,920,277
760,819 645,876 563,563
760,819 411,087 76,390
760,819 909,253 573,947
794,848 933,131 751,349
794,848 1,343,779 1,081,024
794,848 944,392 682,622
164,134 5,595 0
164,134 9,355 0
164,134 0 0
164,134 0 0
278,914 856 856

- 806,457 0
- 434,879 0
0 54,540 0
0 61,436 0
0 75,364 0
0 98,280 0
- 206,255 191,414
- 206,255 191,414
0 8,355 0
0 7,330 0
0 7,330 0
0 7,330 0
- 230,841 196,000
- 173,777 130,667
0 317,532 276,337
0 273,456 165,756
0 457,688 348,127
0 566,977 353,877
38,527 337,068 287,000
38,417 306,543 269,000
47,059 206,580 179,333
47,149 150,439 121,278
46,941 129,950 99,249
85,131 30,444 2,007
- 17,916 0
- 106,536 100,000
0 216,666 216,666
0 108,333 108,333
0 0 0
0 0 0
- 3,177 0
- 644 0
0 3,606 0
0 2,848 0
0 2,123 0
0 1,792 0
- 1,095,778 750,000
- 1,441,147 995,000
0 1,289,903 810,000
0 1,595,183 1,040,000
0 833,241 270,000
0 813,374 270,000
133,521 20,212 20,041
161,657 20,216 20,041
151,001 20,221 20,041
141,410 184 0
132,778 188 0
125,009 193 0
- 156,283 0
- 636,501 0
0 632,276 500,000
0 598,015 500,000
0 556,676 500,000
0 0 0
- 3,502 0
- 8,273 0
0 6,881 6,465
0 4,553 4,279
0 5,229 5,229
0 1,519 1,334
8,954 84,163 11,251
8,276 8,737 0
63,168 307 0
58,148 0 0
7,912 0 0
7,912 0 0
1,521,196 2,733,950 1,334,776
1,429,501 2,047,311 734,475
1,347,409 1,776,278 566,071
1,305,695 1,952,386 858,001
1,355,695 2,677,233 1,655,407
1,226,133 3,149,898 2,143,017
459,635 949,204 920,026
427,709 1,096,767 987,829
983,328 1,353,100 894,340
929,428 1,144,163 662,165
874,736 930,037 416,307
819,251 644,926 155,766
201,589 1,049,102 966,667
185,020 929,319 858,334
168,163 750,882 675,000
296,961 712,841 642,857
296,961 508,423 428,571
443,511 261,317 214,285
- 9,850 0
- 21,162 0
0 28,696 12,858
0 50,725 10,516
0 72,942 1,692
0 97,873 8,677
- 8,755 0
- 5,973 0
0 13,556 0
0 10,406 0
0 5,495 0
0 5,445 0
- 0 0
- 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 5,929,532 5,912,032
0 5,100,410 5,077,297
391,676 5,503,539 5,488,817
390,812 5,627,616 5,604,654
381,821 5,355,404 5,324,439
1,224,627 5,077,537 5,036,661
0 4,541 223
0 5,875 0
0 6,801 0
0 33,476 25,000
0 35,167 25,000

- 149,878 0
- 142,280 0
0 158,111 0
0 162,540 0
0 157,630 0
0 161,829 0
- 19,811 0
- 42,034 0
0 205,790 61,963
0 384,765 285,242
0 709,118 471,395
0 803,811 386,087
809,680 0 0
795,226 88,889 88,889
780,772 237,256 237,256
766,318 117,554 117,554
1,088,575 160,320 160,320

57,225 2,219 0
52,961 18,171 0
49,071 16,824 0
171,841 31,683 0
162,744 69,277 0
154,153 78,879 0
0 4,749 0
0 4,746 0
0 586 0
0 1,385,129 838,188
0 2,135,118 1,518,304
0 1,793,012 1,173,829
213,466 486,239 322,213
187,002 363,084 180,890
179,553 357,356 125,032
163,625 499,721 323,094
157,905 451,054 247,379
175,887 415,761 154,196
414,830 370,318 310,313
604,623 529,653 394,618
594,237 510,615 382,813
582,460 379,922 279,586
746,403 364,626 238,885
920,533 471,469 331,989
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 2,525 0
0 3,821 0
0 4,360 0
0 6,080 0
0 9,166 0
- 6,428 0
196,331 24,111 0
193,126 22,858 0
190,192 21,522 0
187,507 22,665 0
294,658 66,096 0
3,680,023 1,907,649 28,378
3,438,666 1,744,904 0
3,328,901 1,670,859 0
3,391,585 1,428,619 3,304
3,343,817 1,351,867 2,532
3,241,684 1,295,652 2,315
3,169,404 4,509,412 4,263,550
4,500,984 4,357,658 3,821,860
2,501,995 3,951,529 3,300,990
2,536,561 6,598,246 5,983,759
3,502,736 6,221,283 5,083,027
3,420,204 6,608,332 4,799,619
0 3,918,289 3,846,883
572,886 3,597,048 3,371,860
563,415 3,381,168 3,000,990
551,828 6,132,696 5,740,767
974,298 4,880,217 4,044,973
953,873 5,101,271 3,621,272
0 24,825 0
0 43,860 0
0 79,193 0
0 83,728 0
0 137,703 42,689
0 413,515 304,033
234,165 22,897 0
191,825 36,663 0
169,450 46,023 0
148,547 61,167 0
127,417 71,718 0
343,404 192,450 0
0 2,123 0
0 2,312 0
0 1,138 0
0 2,595 0
0 3,517 0
0 3,169 0
2.Subordinated loans / Sponsor's
3.Debentures/TFCs
4.Employees
5.Other non-current
E.Current Liabilities (E1+E2+E3+E4)
- 0 0 ### 916,145
- 0 0 ### 899,727
105,000 0 0 ### 1,100,726
105,000 0 0 ### 1,061,289
0 0 0 ### 1,169,085

- 0 1,185 0 64,751
- 0 2,131 432 72,883
2 0 1,162 628 74,061
17,902 0 1,329 840 69,052
0 0 1,492 834 41,053
0 0 2,785 834 41,972
- 0 0 1,888 279,088
- 0 1,888 0 206,761
224,960 0 1,888 0 206,761
229,144 0 1,888 0 206,761
251,197 0 1,888 0 206,761
252,374 0 1,888 0 206,762
- 0 0 58,852 230,337
- 0 0 ### 192,769
0 0 0 ### 199,187
0 0 0 ### 275,000
0 0 0 ### 383,227
0 0 0 ### 351,379
- 0 47,358 ### 10,382,884
- 0 32,109 ### 11,072,925
0 0 33,492 ### 10,920,486
0 0 39,257 ### 11,185,242
0 0 42,023 ### 11,096,297
0 0 50,964 ### 11,354,103
- 0 9,543 ### 1,734,323
- 0 12,395 ### 1,719,441
0 0 12,271 ### 1,541,943
0 0 12,271 ### 1,522,617
0 0 12,271 ### 1,522,617
0 0 12,271 ### 1,522,617
- 0 44,478 0 2,144,539
- 0 64,334 0 1,701,194
0 0 85,788 0 2,695,349
0 0 ### 0 1,887,718
0 0 ### 0 2,396,062
0 0 0 0 2,898,085
- 0 9,602 0 227,948
- 0 14,299 0 155,461
0 0 15,189 0 15,954
0 0 20,539 0 21,060
0 0 20,357 0 44,233

- 0 1,627 66,182 242,552


- 0 1,570 59,923 232,427
0 0 1,542 88,470 650,399
0 0 1,198 81,230 649,528
0 0 980 ### 644,989
0 0 965 ### 663,819
- 0 4,324 ### 846,344
- 0 18,966 ### 828,433
124,397 0 20,888 ### 972,914
0 0 15,897 ### 942,406
0 0 16,775 0 924,112
0 0 16,775 0 924,112
- - - ### 53,035,753
- - - 0 9,732,794
0 0 0 ### 11,514,295
0 ### 0 0 14,361,741
0 ### 72,305 0 16,630,231
0 ### ### 0 17,619,956
- - 45,676 ### 391,848
- - 43,551 ### 299,398
0 7,062 55,797 ### 571,684
0 0 62,500 ### 346,710
0 0 73,104 ### 467,423

- 0 78,964 88,059 1,043,490


- 0 92,005 62,953 1,303,307
0 0 ### 54,491 1,250,450
0 0 ### 81,242 497,897
0 0 ### ### 493,105
0 0 ### ### 1,301,102
- 0 6,020 71,767 438,703
- 0 22,455 ### 313,164
40,633 0 19,236 ### 341,949
0 0 16,600 72,974 499,412
0 0 13,946 14,118 657,158
0 0 0 22,257 862,421
- 0 56,574 10,900 688,450
- 0 65,995 41,613 1,144,987
0 0 75,912 44,926 1,404,997
0 0 97,273 82,504 1,038,510
0 0 91,760 ### 1,765,146
0 0 ### ### 1,915,958
- 0 11,305 47,006 643,966
- 0 25,296 50,006 763,619
271,256 0 34,497 50,007 777,510
0 0 36,645 48,006 925,720
0 0 22,297 48,006 1,013,957
0 0 6,842 28,993 832,905
- 0 ### ### 10,595,908
- 0 90,229 ### 10,956,741
0 0 ### ### 11,070,260
0 0 ### ### 10,846,588
0 0 ### ### 10,587,882
0 0 ### ### 10,587,882
- 0 1,305 ### 8,125,915
- 0 34,755 ### 8,281,877
120,000 0 40,117 ### 8,876,490
120,000 0 22,287 ### 8,638,920
120,000 0 48,250 ### 9,119,890
120,000 0 57,491 ### 8,832,416
- 0 21,159 9,420 1,280,547
- 0 30,257 18,117 822,761
0 0 48,157 15,812 759,746
0 0 59,000 0 724,852
0 0 66,799 0 858,820
0 0 74,797 0 913,417
- 0 0 93,231 490,315
- - - ### 517,175
0 0 0 ### 532,481
0 0 0 ### 643,117
0 0 0 ### 838,582
0 0 0 ### 1,096,423
- 0 8,115 66,818 462,312
- 0 8,158 70,813 460,239
0 0 8,970 66,534 199,023
0 0 9,951 51,846 135,352
0 0 9,839 22,477 118,264
0 0 10,063 14,856 120,209
- 0 9,968 54,903 663,544
- - 14,104 33,781 387,426
0 0 15,126 28,057 459,144
0 0 18,431 10,069 506,624
0 0 18,982 5,770 607,147
0 0 18,826 0 409,170
- 0 15,243 78,568 629,065
- 0 17,150 71,347 619,153
0 0 12,749 65,950 553,445
0 0 0 51,740 578,443
0 0 0 18,869 607,690
0 0 0 0 586,896
- 0 0 0 15,743
- 0 0 0 7,708
0 0 0 0 7,708
0 0 0 0 8,498
0 0 0 0 8,759
0 0 0 0 9,217
- 0 62,183 0 118,355
- 0 11,388 0 393,333
0 0 2,581 ### 369,145
0 0 22,851 ### 248,933
0 0 23,612 ### 1,711,874
0 0 28,228 ### 2,116,882
- 0 8,191 ### 446,601
- 0 8,107 ### 485,854
0 0 8,023 ### 473,840
143,421 0 7,925 ### 483,617
154,728 0 7,925 ### 797,547
168,250 0 0 ### 1,054,713
- 0 6,758 88,143 630,857
- 0 9,560 73,343 592,592
0 0 11,882 ### 596,812
37,202 0 12,596 56,802 647,372
40,163 0 16,070 90,921 624,644
43,642 0 17,295 ### 651,146
- 0 22,549 98,456 213,652
- 0 24,762 ### 330,641
0 0 0 ### 383,930
107,138 0 32,750 75,811 285,939
115,663 0 43,512 78,320 329,598
125,686 0 43,580 ### 424,338
- 0 27,466 ### 1,005,264
- 0 27,034 ### 1,590,857
0 0 39,505 ### 1,723,807
111,828 0 39,990 ### 2,053,486
121,122 0 0 ### 2,573,622
131,188 0 0 ### 3,068,045
- 0 92,091 0 2,398,881
- 0 99,688 0 3,109,746
0 0 ### 0 3,412,966
0 0 ### 0 2,880,464
0 0 ### 0 3,040,434
0 0 ### 16,535 4,681,202
- 0 3,613 8,468 8,133
- 0 4,678 7,413 10,178
64,107 0 4,481 24,186 10,974
0 0 5,951 9,829 88,812
0 0 7,119 8,941 92,619
0 0 9,791 8,167 94,261
- 0 17,151 75,640 566,726
- 0 36,797 75,138 518,190
0 0 46,469 73,525 506,375
0 0 54,594 78,902 502,913
0 0 66,909 52,032 793,161
0 0 70,671 51,142 1,288,293
- 0 64,851 16,780 1,086,663
- 0 79,050 22,005 1,443,743
0 0 0 ### 1,127,597
0 0 ### 60,460 886,126
0 0 ### 90,560 1,640,896
0 0 ### ### 1,263,542
- 0 31,662 40,163 5,243,881
- 0 45,916 39,802 4,550,509
0 0 39,802 43,734 4,063,147
1,212,270 0 44,968 39,802 4,340,488
1,460,401 0 41,540 39,802 4,422,691
1,484,717 0 38,087 39,802 4,868,360
- 0 85,598 ### 5,499,184
- 0 ### ### 7,072,181
0 0 ### ### 10,099,035
0 0 ### ### 10,487,410
0 0 ### ### 8,762,185
0 0 ### ### 13,237,087
- 0 0 0 3,592,786
- 0 0 0 3,963,685
0 0 0 0 4,027,760
0 0 0 0 2,308,207
0 0 0 0 2,306,932
0 0 0 0 3,793,517
- 0 ### ### 4,673,192
- 0 ### ### 7,049,549
0 0 ### ### 8,910,484
0 0 ### ### 12,729,321
0 0 ### ### 11,684,032
0 0 ### ### 11,776,601
- 0 32,371 51,898 1,282,175
- 0 45,659 19,285 1,458,025
1,091,005 0 40,190 13,161 1,578,780
0 0 40,328 28,616 1,663,769
0 0 48,589 12,318 1,569,640
0 0 56,859 22,754 1,756,028
- 0 13,515 0 275,201
- 0 16,406 76,030 336,204
107,490 0 17,736 66,919 424,089
162,708 0 26,486 55,486 658,789
183,693 0 28,233 60,956 665,279
203,550 0 26,032 55,705 604,656
- 0 0 8,443 109,814
- 0 0 9,288 130,046
65,057 0 0 1,879 148,732
65,058 0 0 282 130,679
65,058 0 0 282 130,679
65,058 0 0 282 130,679
- 0 0 0 360
- 0 0 0 284
0 0 0 0 392
0 0 0 0 4,046
0 0 0 0 4,046
0 0 0 0 4,046
- - - ### 1,907,156
- - 21,586 ### 1,847,577
0 0 14,276 ### 1,786,091
0 0 2,897 ### 1,823,100
0 0 709 ### 1,888,676
0 0 709 ### 1,888,676
- - 77,804 ### 8,574,728
- - ### ### 8,764,947
0 0 ### ### 8,040,373
0 0 ### ### 8,088,860
0 0 ### ### 8,088,860
0 0 ### ### 8,088,860
- 0 35,524 ### 3,677,172
- 0 48,778 ### 3,587,197
0 0 27,915 ### 3,475,918
0 0 23,300 ### 3,624,660
0 0 23,534 ### 3,505,148
0 0 23,534 ### 3,505,148
- 0 240 0 6,853
- 0 236 0 8,276
0 0 262 0 10,307
0 0 275 0 12,716
0 0 285 0 10,394
0 0 297 0 11,425
- 0 289 13,953 103,769
- 0 0 0 9,000
0 0 0 0 7,379
0 0 0 0 1,551
0 0 0 33 1,369
0 0 0 0 149
- 0 49,273 542 203,251
- 0 35,622 541 178,555
0 0 38,380 541 179,896
0 0 41,829 0 176,478
0 0 44,334 0 158,557
0 0 44,295 0 186,551
- 0 6,911 0 258,149
- 0 6,439 15,258 194,272
34,784 0 7,579 36,316 218,070
43,089 0 8,516 22,644 204,513
41,248 0 9,903 1,843 193,902
46,694 0 57 0 149,583
- 0 15,485 94,285 2,050,797
- - 21,037 72,554 2,221,571
0 0 14,967 41,017 2,300,419
0 0 18,322 65,700 2,428,841
0 0 14,564 74,107 2,464,531

- 0 52,571 ### 781,054


- 0 62,635 ### 743,315
0 0 69,014 96,646 416,428
0 0 69,014 96,646 416,428
0 0 72,777 69,995 508,276
0 0 43,218 69,570 209,754
- 0 6,137 87,915 324,926
- 0 91,883 9,571 364,785
0 0 18,907 92,205 425,248
0 0 27,126 62,791 459,719
0 0 44,708 0 579,177
0 0 50,666 0 710,435
- 0 17,351 ### 538,706
- 0 20,668 ### 856,539
100,330 0 24,809 ### 845,102
68,045 0 28,845 ### 1,133,739
75,379 0 26,440 ### 1,282,561

- 0 84,869 ### 2,366,040


- 0 ### 0 2,950,413
0 0 ### 1,461 7,227,675
0 0 ### 767 6,873,757
0 0 ### 68,327 8,131,347
0 0 ### ### 8,323,504
- 0 24,184 62,176 1,297,014
- 0 19,681 85,391 1,308,931
76,584 0 1,174 17,986 753,606
76,584 0 1,174 17,986 753,606
164,072 0 8,007 8,262 737,370
0 0 8,950 54,917 476,717
- 0 2,565 52,382 167,268
- 0 2,549 44,628 184,073
39,313 0 3,153 43,503 228,247
58,498 0 3,673 41,741 177,499
58,498 0 3,673 41,741 177,499
58,498 0 3,673 41,741 177,499
- 0 18,299 73,515 255,832
- 0 25,984 65,536 244,745
0 0 27,861 88,047 279,279
0 0 34,227 ### 1,382,872
0 0 49,257 1,012 1,850,296
0 0 58,842 ### 2,495,501
- 0 0 84,709 77,904
- 0 0 ### 94,409
0 0 0 74,232 181,120
0 0 0 56,739 358,993
0 0 0 64,223 347,106
0 0 0 67,907 340,768
- 0 0 ### 1,491,416
- 0 0 ### 1,764,128
300,000 0 0 ### 1,774,742
0 0 0 ### 1,770,692
0 0 0 ### 2,115,632
0 0 0 ### 2,437,548
- 0 48,693 ### 770,262
- 0 88,912 ### 823,469
0 0 ### ### 867,418
0 0 ### ### 803,414
0 0 ### ### 607,450
0 0 ### ### 1,120,964
- 0 28,769 19,222 160,058
- 0 39,277 16,465 273,497
63,530 0 43,381 18,529 252,648
81,687 0 35,101 10,058 200,835
0 0 35,260 9,473 165,721
0 0 3,726 11,635 151,136
- 0 0 0 1,677
- 0 0 0 1,857
2,289 0 0 635 0
0 0 0 759 0
184 0 0 885 0
184 0 0 885 0
- 0 8,538 23,854 185,033
- 0 10,698 10,739 230,309
218,088 0 0 11,605 214,506
243,014 0 0 3,806 208,599
237,436 0 0 54,708 198,656
246,996 0 0 52,239 211,775
- 0 0 ### 140,838
- 0 0 97,103 76,100
45,774 0 0 87,096 82,804
32,439 0 0 77,830 332,409
34,752 0 0 71,374 357,243
37,229 0 0 63,870 363,195
- 0 0 0 40,568
- 0 0 ### 40,547
32,493 0 0 ### 40,583
30,493 0 0 47,921 40,622
26,450 0 0 43,261 40,656
28,500 0 0 39,043 41,468
- 0 39,030 1,037 461,530
- 0 43,591 25,259 692,174
100,000 0 62,137 63,993 704,490
100,000 0 80,290 67,651 502,640
100,000 0 82,806 ### 617,748

- 0 0 0 11,756
- 0 0 0 23,491
0 0 0 0 462,992
0 0 0 0 445,232
0 0 0 0 427,362
0 0 0 0 411,802
- 0 0 47,740 2,148,126
- 0 0 ### 1,804,023
176,742 0 0 ### 2,047,455
196,855 0 0 ### 2,206,792
0 0 0 ### 3,474,229
0 0 0 ### 3,648,209
- 0 61,913 0 1,502,740
- - 83,090 0 2,102,608
700,000 0 98,356 0 2,288,976
397,000 0 ### 0 2,013,340
397,000 0 ### 25,762 1,985,387
397,000 0 79,608 40,304 2,191,151
- 0 0 ### 6,329,557
- 0 0 ### 6,257,996
0 0 0 ### 5,868,566
0 0 0 ### 5,185,753
0 0 0 ### 4,990,909
0 0 0 ### 5,046,039
- 0 0 0 272
- 0 0 - 299
0 0 0 0 122,254
0 0 0 0 134,545
0 0 0 29,287 261
0 0 0 30,460 452
- 0 0 ### 2,404,149
- 0 0 ### 3,799,073
0 0 0 ### 3,518,138
0 0 0 ### 5,784,624
0 0 0 0 5,524,965
0 0 0 0 8,724,477
- 0 10,484 49,508 773,247
- - 14,233 61,746 1,098,725
62,000 0 15,010 ### 772,682
51,240 0 13,221 ### 1,268,927
56,364 0 20,787 ### 1,504,117
46,581 0 23,954 ### 1,459,118
- 0 ### 0 8,304,547
- 0 ### 0 11,005,643
0 0 ### 0 13,650,381
0 0 ### 0 14,433,949
0 0 ### 0 13,281,563
0 0 ### 0 11,799,186
- 0 6,211 ### 128,335
- 0 5,933 ### 108,382
38,564 0 2,612 ### 120,809
38,564 0 3,066 ### 231,556
96,564 0 3,508 1,111 450,768
38,564 0 0 3,334 419,000
- 0 0 0 1,606,455
- 0 0 0 1,619,263
29,020 0 5,731 0 338,723
29,020 0 408 0 292,132
29,020 0 408 0 292,132
29,020 0 408 0 292,132
- 0 0 0 63,276
- 0 0 0 62,745
11,599 0 0 0 63,192
11,599 0 0 0 62,800
11,849 0 0 0 62,096

- 0 0 0 20,981
- 0 0 0 20,308
0 0 0 0 19,703
0 0 0 0 19,347
0 0 0 0 18,959
0 0 0 0 16,240
- 0 10,680 26,730 509,276
- 0 10,220 49,035 598,498
153,500 0 11,287 ### 1,063,518
95,311 0 6,419 ### 797,885
153,500 0 0 0 572,043
153,500 0 0 0 797,041
- 0 15,640 27,990 869,867
- 0 36,634 39,552 1,506,147
126,105 0 41,157 29,908 1,402,103
251,671 0 37,761 13,415 1,477,332
0 0 51,290 34,775 1,686,792
0 0 59,082 20,102 1,956,026
- 0 14,217 6,454 283,305
- 0 49,237 0 339,720
0 0 59,077 0 554,740
0 0 83,629 0 415,609
0 0 74,737 0 634,925
0 0 84,753 0 1,023,956
- 0 0 0 16,715
- 0 0 0 21,953
136,054 0 0 0 177,971
144,530 0 0 0 174,448
112,156 0 0 0 21,943
104,065 0 0 0 21,110
- ### 0 0 7,622,371
- ### 0 0 9,703,454
0 31,250 0 0 12,801,085
0 0 0 0 14,084,317
0 0 0 0 15,817,604
0 0 0 0 18,311,946
- 0 0 ### 15,126,751
- 0 0 ### 18,068,412
0 0 0 ### 21,553,219
0 0 0 ### 19,167,495
0 0 0 ### 19,553,041
0 0 0 ### 23,934,194
- 0 5,069 0 1,117,514
- - 9,390 0 1,086,387
0 0 78 0 1,162,254
0 0 260 0 1,211,888
0 0 24 0 778,530
0 0 67 0 572,899
- 0 51,324 0 3,130,809
- 0 58,119 ### 3,078,371
0 0 32,320 ### 3,073,148
0 0 2,493 ### 3,293,429
0 0 3,686 ### 3,247,545
0 0 997 ### 3,409,603
- 0 6,933 64,471 950,245
- 0 11,002 34,640 2,817,346
0 0 17,549 34,640 2,685,433
0 0 3,838 29,876 1,432,340
0 0 14,813 19,006 1,563,597
0 0 23,293 8,137 2,472,732
- 0 28,903 35,878 737,763
- 0 39,000 23,798 602,277
0 0 51,445 23,277 632,790
0 0 55,949 0 510,637
0 0 72,015 20,833 762,426

- ### 77,735 ### 4,855,243


- ### ### ### 4,702,128
160,726 ### ### ### 5,532,755
160,726 ### 80,022 ### 5,853,355
160,726 ### ### ### 5,058,191
0 ### ### ### 4,964,362
- 0 1,887 27,992 204,793
- 0 1,687 25,181 217,459
46,993 0 1,610 24,347 199,193
92,618 0 3,071 21,558 169,873
0 0 2,927 34,293 263,716
0 0 3,067 31,770 298,679
- 0 1,172 18,102 278,599
- - 15,698 4,938 306,087
246,641 0 9,429 3,878 272,215
0 0 10,423 3,823 966,413
0 0 12,599 0 1,088,448
0 0 12,599 0 1,088,448
- 0 36,056 19,230 1,247,684
- - 44,491 32,299 1,508,516
0 0 56,064 39,959 2,266,957
0 0 62,259 43,034 1,708,487
0 0 73,392 57,296 1,393,936
0 0 80,337 64,913 1,308,473
- 0 34,782 0 3,400,652
- 0 69,678 0 4,455,154
0 0 96,055 0 4,872,799
0 0 ### 0 5,120,878
0 0 ### 0 5,276,171
0 0 ### 0 6,413,560
- 0 7,601 4,887 608,969
- 0 ### 1,048 558,480
272,831 0 16,862 36,807 384,951
418,912 0 14,085 0 371,510
477,602 0 6,206 0 386,754
511,676 0 6,174 82,018 473,800
- 0 0 16,511 209,798
- 0 0 18,894 222,167
0 0 0 26,555 249,861
0 0 0 12,672 385,157
10,500 0 0 0 550,468
4,032 0 0 0 542,432
- 0 89,699 1,708 2,599,737
- 0 ### 2,900 2,825,605
493,750 0 ### 3,751 2,973,973
508,500 0 ### 3,882 3,550,537
523,500 0 ### ### 4,013,600
525,000 0 ### ### 4,699,275
- 0 428 20,815 80,856
- 0 823 47,617 167,955
0 0 1,604 21,682 318,281
0 0 622 1,872 456,900
0 0 299 0 530,758
0 0 0 0 465,433
- 0 36,056 ### 887,716
- 0 45,185 ### 993,303
0 0 51,267 2,871 1,064,408
0 0 63,506 0 1,736,003
0 0 71,354 0 1,955,211
0 0 79,006 0 2,775,394
- 0 51,648 ### 825,194
- 0 87,055 ### 800,817
163,678 0 ### ### 969,018
184,956 0 ### ### 1,579,756
281,328 0 ### 72,715 1,720,670
409,065 0 97,129 78,404 1,457,617
- 0 17,752 ### 364,912
- 0 21,584 ### 451,786
74,122 0 20,853 ### 484,948
138,684 0 22,802 74,076 546,724
138,684 0 21,548 11,943 807,552
138,684 0 4,086 0 929,051
- 0 1,562 ### 1,108,166
- 0 1,562 ### 1,204,196
10,412 0 1,562 ### 1,290,057
10,412 0 1,562 21,779 1,230,950
10,412 0 0 1,563 777,765
10,412 0 1,287 0 831,479
- 0 894 18,453 273,665
- 0 833 29,559 319,915
0 0 965 41,144 442,295
0 0 1,244 47,251 496,564
0 0 10,421 35,997 610,270
0 0 24,807 17,478 727,433
- 0 ### 57,349 3,201,287
- 0 ### 40,351 5,025,714
0 0 ### 58,633 4,967,379
0 0 ### ### 6,111,209
0 0 ### ### 8,583,593
0 0 ### ### 9,560,605
- 0 ### 26,234 4,454,625
- 0 ### 62,129 6,188,486
0 0 0 ### 5,944,456
0 0 ### ### 7,800,847
0 0 ### ### 9,676,419
0 0 ### ### 11,806,321
- 0 0 0 615,415
- 0 0 0 509,884
28,465 0 0 0 496,621
14,040 0 0 0 497,815
15,655 0 0 0 456,358
17,455 0 0 0 382,318
- 0 29,440 ### 373,418
- 0 30,000 ### 369,156
0 0 35,282 ### 519,821
265,885 0 44,662 ### 562,822
265,884 0 51,148 ### 708,223

- 0 324 0 42,054
- 0 324 0 41,920
0 0 325 0 41,845
0 0 0 0 42,245
0 0 0 0 42,397
0 0 0 0 48,128
- 0 8,856 26,722 170,807
- 0 7,988 24,236 69,786
0 0 9,791 41,811 68,865
0 0 10,448 34,799 72,941
0 0 10,509 31,373 151,980
0 0 10,605 22,815 108,391
- 0 0 42,492 239,090
- 0 0 48,857 331,089
0 0 0 64,562 341,618
0 0 0 53,978 316,197
0 0 0 47,039 259,871
0 0 0 32,923 278,052
- 0 34,783 ### 1,689,819
- 0 44,767 ### 1,260,478
0 0 12,560 96,636 1,102,190
0 0 13,245 91,293 970,479
0 0 10,332 41,637 1,147,731
0 0 3,428 18,317 965,072
- 0 31,620 51,475 739,563
- 0 38,978 60,520 556,064
0 0 51,675 57,072 587,127
0 0 53,852 35,914 564,437
0 0 65,330 29,834 563,077
0 0 76,599 36,079 711,916
- 0 38,577 ### 536,127
- 0 56,725 ### 635,105
0 0 72,795 ### 600,823
0 0 88,831 ### 578,450
0 0 93,332 ### 591,875

- 0 0 6,889 808,671
- - - 9,238 641,697
0 0 0 9,414 1,066,314
0 0 0 5,706 737,537
0 0 0 6,426 1,261,469
0 0 0 8,522 1,201,212
- 0 16,572 38,346 676,153
- 0 25,840 49,719 311,862
0 0 28,937 0 1,064,491
0 0 43,035 0 423,167
0 0 44,000 18,493 999,156

- 0 0 ### 938,204
- 0 0 ### 1,099,990
0 0 0 ### 1,132,020
0 0 0 ### 1,204,708
0 0 0 ### 1,460,986
0 0 0 ### 1,782,969
- 0 0 6,671 109,537
- 0 0 0 113,540
0 0 0 0 65
0 0 0 0 78
0 0 0 0 67
0 0 0 0 609
- 0 30,149 30,943 1,387,803
- 0 47,037 12,105 1,694,464
0 0 64,485 18,088 1,591,008
0 0 78,242 28,712 1,624,130
0 0 98,285 67,016 1,333,030
0 0 ### ### 1,906,684
- 0 0 - 8,632,409
- - - - 7,139,655
0 0 0 0 6,490,790
0 0 0 32,086 6,571,198
0 0 0 58,026 6,605,710
0 0 0 261 7,195,749
- 0 46,506 0 1,666,991
- - 50,316 - 1,512,407
0 0 74,809 0 1,469,741
0 0 89,126 0 959,310
0 0 ### 0 685,185
0 0 ### 0 670,530
- 0 29,249 51,713 980,124
- 0 37,349 22,819 1,003,598
0 0 39,744 27,308 940,102
0 0 38,504 13,657 923,126
0 0 39,305 3,082 980,270
0 0 28,301 32,010 927,807
- 0 0 ### 1,172,185
- 0 0 ### 1,916,868
0 0 0 ### 1,745,106
0 0 0 41,634 2,200,558
0 0 0 54,618 2,867,810

- 0 27,334 98,526 2,137,103


- - 34,878 ### 1,836,417
0 0 41,201 ### 1,857,645
0 0 53,115 ### 1,117,362
0 0 66,434 ### 1,288,630
0 0 76,457 ### 1,563,718
- 0 ### ### 24,921,434
- 0 ### ### 28,573,960
0 0 49,551 ### 15,802,975
0 0 55,802 ### 15,923,076
0 0 52,521 ### 19,631,784
0 0 48,415 ### 19,588,709
- 0 2,942 16,211 170,704
- 0 3,289 19,984 203,789
0 0 4,735 13,612 278,989
0 0 6,969 16,011 386,995
0 0 11,176 14,514 439,848
0 0 17,382 17,296 666,108
- 0 0 0 418,024
- 0 0 0 442,288
0 0 0 0 291,627
0 0 0 0 294,524
0 0 0 0 293,470
0 0 0 0 292,891
- 0 27,952 ### 10,915,209
- 0 40,303 ### 13,292,159
0 0 44,816 ### 15,130,060
0 0 48,833 ### 15,151,950
0 0 41,345 ### 18,845,898
0 0 31,033 ### 18,529,399
- 0 0 0 70,822
- 0 0 0 59,873
0 0 0 0 45,524
0 0 0 0 32,832
0 0 0 0 52,568
0 0 0 0 100,311
- 0 ### ### 17,426,406
- 0 ### ### 20,331,063
0 0 ### ### 19,589,195
0 0 ### ### 21,284,115
0 0 ### ### 20,018,222
0 0 ### ### 23,751,637
- 0 40,518 0 7,836,025
- 0 22,160 ### 6,438,475
0 0 22,384 ### 6,363,555
0 0 14,266 ### 6,403,130
0 0 7,359 ### 7,180,397
0 0 0 ### 7,156,034
- 0 89,275 89,933 88,370
- - ### 84,284 254,754
0 0 ### 83,387 218,005
0 0 ### 74,004 238,919
0 0 ### 81,953 139,267

- - - 39,625 409,639
- - - 35,537 433,233
0 0 0 8,317 434,780
0 0 0 0 425,300
0 0 0 0 512,348
0 0 0 0 525,559
- 0 ### ### 5,656,437
- - ### ### 9,498,807
0 0 ### ### 7,691,244
0 0 ### ### 9,780,912
0 0 ### ### 6,599,887
0 0 ### ### 8,897,167
- 0 0 0 5,367
- 0 0 0 5,408
0 0 0 0 5,779
0 0 0 0 6,411
0 0 0 0 6,411
0 0 0 0 6,411
- 0 30,566 ### 1,390,122
- 0 28,163 91,086 1,583,267
0 0 35,915 62,731 1,844,449
0 0 13,484 48,962 1,418,091
0 0 14,554 45,099 2,144,460
0 0 16,888 0 3,370,571
- 0 82,328 ### 1,400,079
- 0 80,175 ### 1,393,461
0 0 85,362 ### 2,075,711
0 0 ### ### 2,263,206
0 0 ### ### 2,704,858
0 0 ### ### 2,799,721
- 0 5,364 5,738 297,329
- 0 5,364 5,738 360,418
0 0 0 11,102 416,921
0 0 0 67,012 174,645
0 0 113 0 19,552
0 0 0 0 1,950
- 0 3,953 0 250,908
- 0 4,002 0 273,226
0 0 3,826 0 353,582
0 0 4,142 0 380,908
0 0 4,721 0 406,292
0 0 4,721 0 406,292
- - 7,764 - 89,286
- 0 8,918 5,124 87,344
0 0 11,287 11,085 162,732
0 0 12,723 19,692 154,594
0 0 13,888 10,063 260,290
0 0 0 18,830 254,364
- - - - -
- - - - -
- - - - -
0 0 0 39,493 15,562
0 0 0 34,467 22,023
0 0 0 30,051 47,582
- 0 ### ### 68,052,696
- 0 ### ### 62,279,711
1,621,174 ### ### ### 77,723,957
1,524,393 ### ### ### 82,895,181
1,138,987 ### ### ### 66,921,732
1,363,195 ### ### ### 110,626,103
- - 2,885 ### 1,613,569
- - 3,551 ### 1,648,374
123,416 0 5,319 ### 2,338,501
0 0 5,319 ### 2,338,501
0 0 4,338 ### 2,758,443
0 0 4,850 0 2,753,897
- 0 1,587 ### 1,318,683
- 0 1,220 ### 2,045,034
24,960 0 1,135 ### 1,911,589
16,222 0 1,019 ### 1,177,110
17,682 0 1,235 96,043 892,509
19,273 0 2,105 87,388 2,684,567
- 0 0 51,614 2,759,267
- 0 0 56,646 2,155,256
0 0 0 62,862 2,100,010
0 0 0 68,507 1,229,848
0 0 0 96,497 881,326
0 0 0 ### 2,559,698
- 0 0 ### 3,147,017
- 0 0 ### 1,930,760
62,238 0 0 ### 2,236,586
0 0 0 ### 2,758,206
0 0 0 ### 2,044,518
0 0 0 ### 4,177,513
- - 5,490 ### 2,373,526
- 0 5,582 ### 1,980,062
0 0 0 ### 2,882,434
168,361 0 0 ### 2,614,832
0 0 8,044 ### 2,101,770
90,000 0 9,168 ### 3,081,217
- 0 224 ### 1,399,756
- 0 565 ### 1,388,101
500,000 0 777 ### 1,706,451
500,000 0 1,412 ### 1,594,060
500,000 0 2,051 ### 1,780,773
500,000 0 3,051 ### 1,777,059
- 0 0 ### 2,986,467
- 0 0 ### 2,690,112
437,000 0 0 ### 3,656,615
437,000 0 0 ### 4,752,652
312,143 0 0 ### 2,626,452
388,825 0 0 ### 3,767,935
- 0 31,244 21,739 1,730,768
- 0 18,897 ### 1,972,364
196,726 ### 13,532 58,552 2,310,504
236,207 ### 9,222 5,671 2,389,859
309,162 ### 8,691 ### 2,579,656
365,097 ### 7,450 ### 5,126,398
- 0 0 ### 991,174
- 0 0 ### 985,448
0 0 0 ### 1,123,314
0 0 0 ### 2,523,991
0 0 0 ### 1,337,251
0 0 0 ### 3,046,226
- 0 0 43,460 126,374
- 0 0 41,450 83,691
0 0 0 37,920 75,190
0 0 0 34,999 77,895
0 0 0 7,878 127,113
0 0 0 2,930 184,676
- 0 0 81,500 1,141,278
- 0 0 75,000 1,176,719
0 0 0 90,000 1,441,639
0 0 0 ### 1,908,354
0 0 0 ### 1,988,634
0 0 0 98,500 2,060,824
- 0 15,890 ### 2,003,174
- 0 20,512 ### 2,166,130
0 0 22,792 ### 2,500,330
0 0 30,035 ### 1,426,736
0 0 34,397 ### 1,779,160
0 0 39,159 ### 2,434,185
- 0 0 31,160 574,318
- 0 0 5,144 1,538,576
0 0 0 ### 1,411,531
0 0 0 ### 1,731,041
0 0 0 ### 1,276,549
0 0 0 ### 1,030,589
- 0 22,535 0 2,795,196
- 0 38,115 0 2,120,415
0 0 57,242 80,000 2,393,450
0 0 73,571 80,000 2,465,653
0 0 41,509 ### 2,553,993

- 0 37,428 ### 13,516,471


- 0 44,694 ### 12,822,958
0 0 68,257 ### 18,325,681
0 0 75,845 ### 19,772,759
0 0 ### ### 15,505,587
0 0 36,373 ### 27,026,581
- 0 0 ### 1,185,667
- 0 0 ### 655,619
0 0 0 ### 299,957
0 0 0 ### 485,283
0 0 0 ### 214,364
0 0 0 ### 829,393
- 0 34,698 0 1,033,126
- 0 38,515 42,798 1,410,276
0 0 59,280 47,174 1,145,166
0 0 74,486 ### 1,084,357
0 0 81,202 45,241 613,273
0 0 58,817 26,129 2,430,347
- 0 6,439 ### 1,750,103
- 0 7,564 ### 1,092,785
0 0 8,004 ### 1,030,838
0 0 9,414 ### 2,289,406
0 0 4,647 ### 1,350,348
0 0 4,878 ### 2,545,684
- 0 0 ### 1,058,304
- 0 0 ### 596,924
0 0 0 ### 1,019,325
0 0 0 ### 1,217,943
0 0 0 ### 1,465,464
0 0 0 ### 3,648,113
- 0 0 ### 560,246
- 0 0 ### 586,463
0 0 0 ### 596,819
0 0 0 ### 683,583
0 0 0 ### 683,583
0 0 0 ### 683,583
- 0 48,816 459 878,945
- 0 50,946 1,349 919,959
0 0 52,308 1,534 1,126,478
0 0 33,326 1,076 1,032,169
0 0 35,626 1,167 1,142,924
0 0 38,668 0 3,064,573
- 0 6,073 ### 1,076,656
- 0 6,520 ### 1,230,254
45,998 0 9,338 ### 1,563,791
65,767 0 11,861 ### 1,396,782
0 0 11,693 ### 1,534,624
0 0 19,609 ### 1,079,277
- 0 32,727 ### 945,772
- 0 34,757 ### 449,759
0 0 40,429 ### 684,296
0 0 45,379 ### 610,879
0 0 50,541 ### 1,003,871
0 0 54,884 ### 1,876,172
- 0 0 70,877 2,336,772
- 0 0 24,831 1,901,805
230,836 0 0 28,842 2,318,096
100,836 0 0 56,458 2,642,076
0 0 0 53,862 1,428,785
0 0 0 0 3,456,917
- 0 21,783 54,836 301,877
- 0 21,256 0 158,382
0 0 23,739 2,685 165,589
0 0 27,613 0 720,872
0 0 28,454 0 385,374
0 0 32,238 71,588 919,225
- 0 0 18,793 7,569,321
- 0 0 10,148 6,611,816
0 0 9,287 ### 6,669,301
0 0 0 ### 7,972,985
0 0 0 ### 4,567,308
0 0 0 ### 3,962,002
- 0 967 ### 853,235
- 0 907 ### 501,388
0 0 904 ### 754,153
0 0 904 ### 881,954
0 0 356 ### 441,368
0 0 356 ### 1,557,779
- 0 98,271 ### 4,673,482
- 0 ### ### 5,886,869
0 0 ### ### 9,029,243
0 0 ### ### 9,116,615
0 0 ### ### 7,509,687
0 0 ### ### 15,533,942
- 0 26,776 4,569 1,034,340
- 0 9,706 0 717,425
0 0 9,175 76,581 487,449
0 0 13,764 57,980 737,485
0 0 14,148 0 526,642
0 0 12,126 0 1,181,032
- 0 24,016 ### 2,700,540
- 0 39,348 ### 2,308,188
0 0 47,763 ### 3,754,353
0 0 67,272 ### 2,596,016
0 0 77,020 ### 3,155,104
0 0 ### ### 4,369,064

- 0 ### ### 53,119,511


- 0 ### ### 57,217,671
512,989 22,056 ### ### 53,808,884
602,152 0 ### ### 52,525,864
902,152 0 ### ### 67,645,959
902,152 0 ### ### 77,234,409
- - - - -
0 0 28,297 0 1,094,061

0 0 43,526 0 1,587,187

- 0 0 3,902 231,322
- 0 0 0 20,616
0 0 0 0 7,419
0 0 0 0 5,342
0 0 0 0 5,596
0 0 0 0 4,670
- 0 0 ### 4,476,747
- 0 0 ### 4,904,754
0 0 0 ### 7,456,665
0 0 0 ### 7,359,740
0 0 0 ### 5,457,429
0 0 0 ### 7,088,648
- 0 0 53,502 858,157
- 0 0 0 932,794
140,000 22,056 0 0 962,239
0 0 10,045 0 1,234,946
0 0 32,822 0 5,276,370
0 0 55,613 0 2,353,208
- 0 29,999 ### 5,135,174
- 0 46,968 ### 4,714,043
352,152 0 60,300 ### 5,541,403
602,152 0 93,335 ### 6,230,022
902,152 0 ### ### 8,431,525
902,152 0 ### ### 7,185,963
- 0 47,652 48,743 288,508
- 0 71,595 46,826 286,982
0 0 90,762 66,271 516,298
0 0 97,931 59,789 531,044
0 0 88,563 60,456 725,058
0 0 ### 52,451 901,641
- 0 0 0 839,673
- 0 0 - 842,133
0 0 0 0 844,487
0 0 0 0 846,302
0 0 0 0 849,232
0 0 0 0 852,014
- 0 36,307 ### 560,810
- 0 58,985 ### 675,026
0 0 71,500 ### 843,200
0 0 ### ### 852,588
0 0 ### ### 844,433
0 0 ### ### 951,514
- 0 12,130 ### 1,649,928
- 0 23,929 ### 2,424,356
0 0 29,735 ### 2,595,627
0 0 19,495 93,414 2,691,556
0 0 14,866 80,934 4,102,833
0 0 7,977 ### 5,333,569
- 0 ### ### 20,020,743
- 0 ### ### 18,000,989
0 0 ### ### 27,777,240
0 0 ### ### 25,143,112
0 0 ### ### 33,027,347
0 0 ### ### 40,265,695
- 0 30,655 26,067 595,454
- 0 35,527 18,486 622,939
0 0 50,820 10,550 698,221
0 0 56,601 6,895 733,263
0 0 66,546 3,772 764,520
0 0 77,566 9,134 822,223
- - - 1,237 3,066
- - 2,219 - 2,688
0 0 2,804 0 19,681
0 0 2,704 0 27,118
0 0 3,206 0 45,324
0 0 3,167 0 105,546
- 0 0 ### 2,894,534
- 0 0 ### 2,789,464
0 0 0 ### 2,541,580
0 0 0 ### 2,287,557
0 0 0 ### 2,422,796
0 0 0 ### 3,587,123
- 0 6,699 78,166 380,335
- 0 6,766 73,742 524,388
20,837 0 0 70,592 320,314
0 0 6,687 ### 662,299
0 0 6,274 ### 727,933
0 0 5,337 89,518 1,070,407
- 0 0 56,682 1,023,300
- 0 0 50,392 916,198
0 0 0 68,522 1,113,964
0 0 0 74,498 1,402,920
0 0 0 69,374 1,274,019
0 0 0 62,038 1,438,653
- 0 3,923 ### 1,302,715
- 0 4,328 ### 1,764,535
0 0 1,369 ### 2,570,315
0 0 5,691 ### 2,518,055
0 0 2,452 ### 2,597,483
0 0 9,345 ### 3,686,348

### ### ### 241,544,068


-
- ### ### ### 256,882,445
0 ### ### ### 238,796,836
0 ### ### ### 253,640,729

- - - ### 2,432,911
- - - ### 2,217,177
0 0 0 ### 2,670,042
0 0 0 ### 3,319,884
0 0 0 ### 2,848,467
0 0 0 ### 4,649,277
- ### 10,987 ### 9,602,829
- ### 13,758 ### 18,250,664
0 ### 15,170 ### 24,133,578
0 ###22,891 ### 30,123,251
0 ###28,699 ### 34,696,588
0 ###28,699 ### 34,696,588
- - - 34,817 1,335,467
0 0 0 44,227 1,334,879
0 0 0 48,440 1,286,581
0 0 0 57,210 1,470,505

- - - ### 3,283,117
- - - 87,527 1,549,218
0 0 0 44,953 2,505,445
0 0 9,481 ### 4,099,318
0 0 ### ### 2,944,727
0 0 0 ### 4,484,116
- - - 32,673 48,959
- - - 39,457 38,068
0 0 0 30,532 62,487
0 0 0 40,878 59,389
0 0 0 47,514 63,749

- - 47,865 7,675 2,249,285


- - 60,692 5,583 2,281,718
0 0 54,535 0 2,281,054
0 0 76,420 0 2,262,779
0 0 ### 5,545 2,247,261
0 0 ### 0 2,527,603
- - - 37,429 179,504
- - - 42,069 302,750
- - - 32,704 371,532
0 0 2,063 26,183 428,961
0 0 2,958 34,364 507,826
0 0 3,731 30,401 477,157
- - - 0 87,542
- - - 0 91,832
0 0 0 0 111,477
0 0 0 0 101,827
0 0 0 0 100,857
0 0 0 0 132,588
- - (16,596) ### 1,867,801
- - (26,738) ### 2,067,693
0 0 22,189 ### 1,979,991
0 0 37,088 ### 2,079,424
0 0 2,683 ### 2,712,794
0 0 0 ### 2,928,701
- - - 19,278 8,575
- - - 62,505 9,394
0 0 6,119 11,430 47,107
0 0 5,753 12,596 41,795
0 0 5,933 19,058 38,771
0 0 6,831 17,335 49,900
- - - ### 594,109
- - - ### 432,985
0 0 0 ### 221,827
0 0 0 ### 397,300
0 0 0 0 922,791
0 0 0 0 442,922
- - - ### 17,992,855
- - - ### 18,083,660
0 0 ### ### 18,119,509
0 0 ### ### 18,174,783
0 0 ### ### 18,203,849
0 0 ### ### 18,218,262
- - - 12,747 321,790
- - - 8,082 293,882
0 0 0 27,066 425,563
0 0 0 14,939 302,270
0 0 0 0 264,701
0 0 0 0 237,228
- - - - -
0 0 ### ### 35,810,786
0 0 ### ### 32,379,002
0 0 ### ### 24,056,849

- - 59,647 ### 11,035,304


- - 63,662 16,344 10,740,586
0 0 0 44,414 14,228,559
0 0 0 17,382 13,598,042
0 0 0 0 9,666,582
0 0 0 0 7,854,217
- - 0 ### 12,271,830
- - - ### 15,274,721
0 0 ### ### 14,574,744
0 0 ### ### 27,822,904
0 0 ### ### 37,315,903
0 0 ### ### 23,381,402
- - - ### 23,167,823
- - - ### 19,329,309
0 0 ### ### 19,907,588
0 0 ### ### 33,016,932
0 0 ### ### 33,010,694
0 0 ### 0 36,643,527
- - - ### 47,684,954
- - - ### 54,266,240
0 0 ### ### 55,800,151
0 0 ### ### 34,189,120
0 0 ### ### 43,229,642
0 0 ### ### 61,748,097
- - - ### 439,723
- - - 64,932 386,745
0 0 0 ### 523,698
0 0 0 ### 1,456,428
0 0 0 ### 821,279
0 0 0 ### 876,433
- 0 0 ### 1,811,589
- 0 0 ### 2,650,068
0 0 ### ### 2,984,509
0 0 ### ### 2,439,363
0 0 ### ### 3,398,571
0 0 ### ### 4,577,342
- - - ### 355,658
- - - ### 462,651
0 0 0 34,093 676,662
0 0 0 ### 821,671
0 0 0 ### 1,534,451
0 0 0 ### 655,210
- - ### ### 4,151,055
- - ### ### 5,726,508
0 0 ### ### 6,180,168
0 0 15,861 ### 6,403,429
0 0 78,014 ### 6,899,137
0 0 ### ### 7,581,158
- - - ### 458,114
- - - ### 301,877
0 0 ### 64,318 498,173
0 0 ### 57,581 523,882
0 0 ### 39,262 664,661
0 0 ### 66,792 576,803
- - ### ### 9,199,466
- - 79,917 ### 7,243,969
0 0 78,081 ### 7,163,867
0 0 87,422 ### 10,057,735
0 0 90,867 ### 9,731,393
0 0 ### ### 12,815,766
- - - 82,313 1,458,858
- - - ### 1,721,526
0 0 0 ### 1,490,650
0 0 0 ### 2,045,134
0 0 73,287 ### 2,125,739
0 0 85,092 ### 2,435,521
- - - 5,595 192,881
- - - 9,355 246,440
0 0 0 0 232,241
0 0 0 0 283,445
0 0 0 0 298,852

- - 43,668 ### 7,947,320


- - 45,002 ### 7,652,053
0 0 54,540 0 6,133,125
0 0 61,436 0 7,228,835
0 0 75,364 0 7,187,876
0 0 98,280 0 9,765,677
- - - 14,841 253,077
- - - 14,841 253,077
0 0 8,355 0 398,662
0 0 7,330 0 408,345
0 0 7,330 0 408,345
0 0 7,330 0 408,345
- - - 34,841 596,840
- - - 43,110 746,958
0 0 41,195 0 846,191
0 0 48,493 59,207 1,198,903
0 0 0 ### 1,783,593
0 0 0 ### 2,763,076
- - - 50,068 818,759
- - - 37,543 846,599
0 0 0 27,247 961,745
0 0 0 29,161 889,263
0 0 0 30,701 978,839
0 0 0 28,437 1,166,143
- - - 17,916 589,979
- - - 6,536 632,333
0 0 0 0 1,077,772
0 0 0 0 1,312,412
0 0 0 0 1,553,179
0 0 0 0 1,317,578
- - - 3,177 67,829
- - - 644 188,027
0 0 0 3,606 133,206
0 0 0 2,848 55,500
0 0 0 2,123 87,880
0 0 0 1,792 205,038
- - - ### 863,816
- - - ### 1,045,058
0 0 6,117 ### 1,616,945
0 0 15,016 ### 1,350,658
0 0 6,952 ### 2,291,000
0 0 7,376 ### 2,306,546
- - - 171 258,091
- 0 0 175 262,518
0 0 180 0 270,401
0 0 184 0 305,742
0 0 188 0 320,397
0 0 193 0 333,381
- - - ### 3,284,043
- - - ### 3,669,841
0 0 0 ### 4,808,324
0 0 0 98,015 4,399,129
0 0 0 56,676 2,849,736
0 0 0 0 2,476,444
- - - 3,502 58,965
- - - 8,273 43,853
0 0 0 416 42,703
0 0 0 274 43,730
0 0 0 0 37,921
0 0 0 185 21,165
- - 1,818 71,094 0
- - 307 8,430 73,832
0 0 307 0 71,529
0 0 0 0 72,804
0 0 0 0 45,806
0 0 0 0 45,806
- - - ### 4,039,282
- - - ### 4,135,006
0 0 16,641 ### 4,160,634
0 0 24,160 ### 4,293,654
0 0 27,554 ### 6,286,867
0 0 27,165 ### 6,523,899
- - - 29,178 1,077,233
- - - ### 805,416
0 0 12,730 ### 718,817
0 0 16,759 ### 953,516
0 0 19,538 ### 982,180
0 0 23,632 ### 1,168,518
- - 37,562 44,873 1,826,936
- - 38,461 32,524 1,468,064
0 0 33,503 42,379 2,064,455
0 0 39,810 30,174 2,350,879
0 0 42,248 37,604 2,483,982
0 0 47,032 0 3,216,100
- - 5,467 4,383 496,554
- - 3,853 17,309 196,627
0 0 0 15,838 232,169
0 0 0 40,209 147,543
0 0 0 71,250 179,696
0 0 0 89,196 178,089
- - - 8,755 181,892
- - - 5,973 186,641
0 0 0 13,556 378,245
0 0 0 10,406 364,154
0 0 1,201 4,294 306,080
0 0 5,445 0 347,572
- - - 0 370,608
- - - 0 499,878
0 0 0 0 545,626
0 0 0 0 551,013
0 0 0 0 745,394
0 0 0 0 860,271
- 0 6,125 11,375 2,020,005
- 0 15,203 7,910 6,998,423
0 0 14,722 0 8,242,848
0 0 22,962 0 6,898,498
0 0 30,965 0 7,341,528
0 0 40,876 0 6,405,855
- 0 4,318 - 285,665
- - 5,875 0 274,302
0 0 6,801 0 260,332
0 0 8,476 0 307,631
0 0 10,167 0 247,611

- 0 72,096 77,782 1,554,782


- 0 54,424 87,856 1,746,343
0 0 53,135 ### 1,977,587
0 0 68,805 93,735 2,025,534
0 0 72,150 85,480 2,264,332
0 0 76,030 85,799 2,235,773
- 0 0 19,811 1,051,635
- 0 0 42,034 875,156
0 0 0 ### 713,235
0 0 0 99,523 1,061,709
0 0 0 ### 3,428,967
0 0 0 ### 5,405,061
- 0 0 0 1,504,930
- 0 0 0 1,711,363
0 0 0 0 1,495,692
0 0 0 0 1,552,658
0 0 0 0 1,530,689

- 0 2,219 0 245,283
- 0 6,170 12,001 131,598
0 0 5,603 11,220 230,406
0 0 16,113 15,569 419,885
0 0 21,799 47,478 189,525
0 0 27,891 50,988 630,707
- 0 4,749 0 1,445,502
- 0 4,746 0 1,457,543
0 0 586 0 1,741,919
0 0 705 ### 460,346
0 0 1,874 ### 130,554
0 0 4,243 ### 161,465
- 0 27,246 ### 801,171
- 0 34,824 ### 940,366
0 0 55,223 ### 898,818
0 0 66,981 ### 658,370
0 0 75,821 ### 608,832
0 0 92,319 ### 519,246
- 0 15,300 44,705 1,306,834
- 0 12,249 ### 1,101,545
0 0 37,458 90,344 1,083,676
0 0 36,852 63,484 1,268,294
0 0 34,855 90,886 1,142,863
0 0 37,851 ### 1,029,352
- 0 0 0 35,425
- 0 0 0 29,086
0 0 0 0 41,813
0 0 0 0 50,767
0 0 0 0 52,518
0 0 0 0 41,966
- 0 0 0 355,360
- 0 2,525 0 543,466
0 0 3,821 0 661,088
0 0 4,360 0 755,588
0 0 6,080 0 343,387
0 0 9,166 0 900,721
- 0 6,551 (123) 1,898
- 0 6,011 18,100 2,009
0 0 6,966 15,892 6,541
0 0 7,939 13,583 4,390
0 0 9,538 13,127 4,550
0 0 5,984 60,112 9,759
- 0 62,947 ### 1,454,389
- 0 79,000 ### 934,241
0 0 91,444 ### 1,007,066
0 0 95,703 ### 1,106,641
0 0 81,311 ### 1,175,276
0 0 94,495 ### 1,073,960
- 0 7,646 ### 17,064,972
- 0 59,725 ### 13,947,727
0 0 93,766 ### 17,402,010
0 0 91,263 ### 13,815,425
0 0 69,331 ### 14,321,451
0 0 ### ### 21,828,641
- 0 5,444 65,962 7,765,687
- 0 9,847 ### 6,083,206
0 0 14,698 ### 7,727,598
0 0 20,686 ### 7,412,137
0 0 24,496 ### 8,961,285
0 0 23,578 ### 12,715,577
- 0 24,825 0 1,367,228
- 0 43,860 0 1,307,698
0 0 52,972 26,220 1,726,680
0 0 63,950 19,779 1,987,292
0 0 67,010 28,004 1,903,731
0 0 82,064 27,418 2,501,306
- 0 4,398 18,499 268,160
- 0 0 36,663 311,623
0 0 10,429 35,593 189,900
0 0 17,338 43,829 354,264
0 0 22,389 49,329 315,093
0 0 27,067 ### 366,050
- 0 2,123 0 37,932
- 0 2,312 0 29,257
0 0 1,138 0 51,735
0 0 2,595 0 53,666
0 0 3,517 0 78,319
0 0 3,169 0 69,854
1.Trade credit & other accounts payables
of which: i) Trade credits
2.Short term borrowings
- - 670,143
- - 611,452
163,857 72,141 0
163,055 83,509 758,444
101,712 50,639 888,393

- - 28,477
- - 21,684
37,748 15,221 0
33,486 13,940 0
21,733 9,360 0
20,531 9,397 0
- - 154,631
- - 154,631
13,338 0 30,321
13,338 0 30,321
13,338 0 21,188
13,338 0 21,188
- - 124,468
- - 43,694
89,695 18,087 41,584
117,066 44,586 136,767
90,465 18,800 271,066
115,246 33,285 213,938
- - 7,678,973
- - 7,817,759
406,955 333,071 6,857,130
387,239 279,166 6,956,028
385,792 273,978 7,371,076
371,641 0 7,494,863
- - 1,231,544
- - 1,231,544
58,599 36,563 1,153,888
51,357 24,992 1,153,889
51,357 24,992 1,153,889
51,357 24,992 1,153,889
- - 1,490,368
- - 1,141,373
802,444 442,676 1,740,054
631,575 239,718 1,188,530
1,001,235 365,802 1,380,000
1,174,465 406,433 1,670,000
- - 158,448
- - 72,964
15,954 5,073 0
16,058 6,421 5,000
12,712 5,793 31,000

- - 0
- - 0
38,647 17,119 417,591
37,499 17,442 417,591
33,237 17,319 417,591
52,067 22,516 417,591
- - 521,969
- - 539,788
356,044 246,398 451,746
308,655 275,724 460,155
408,770 336,129 339,789
408,770 336,129 339,789
- - 15,965,025
- - 5,652,178
2,214,447 1,701,247 4,925,439
2,444,298 1,871,295 4,813,695
1,659,746 1,307,951 4,782,488
1,533,520 1,146,104 4,691,105
- - 285,187
- - 150,286
138,152 23,277 380,546
115,557 22,581 193,653
134,935 28,085 296,903

- - 701,542
- - 830,250
426,780 237,465 802,212
417,411 201,108 0
408,214 215,563 0
532,821 169,267 676,558
- - 288,132
- - 210,758
68,473 33,579 89,598
131,032 63,762 153,912
251,061 93,619 144,105
59,006 28,761 143,855
- - 379,700
- - 787,563
401,351 193,993 682,905
347,091 128,523 380,500
330,266 153,857 1,153,712
420,552 199,316 1,242,801
- - 236,661
- - 327,247
383,133 291,986 372,263
520,504 371,830 375,665
529,973 288,214 461,681
427,901 241,178 366,318
- - 7,286,880
- - 7,809,095
1,617,948 1,389,124 5,681,149
1,095,869 908,530 5,785,580
1,673,384 950,947 4,988,748
1,673,384 950,947 4,988,748
- - 5,656,678
- - 6,002,010
1,499,618 516,965 4,495,475
1,965,358 674,585 4,315,040
1,993,536 997,544 4,302,009
1,522,529 642,064 4,014,668
- - 352,446
- - 104,476
383,440 182,020 310,109
335,085 162,875 333,436
355,153 157,595 451,814
397,683 170,947 444,919
- - 230,675
- - 195,110
293,394 110,252 87,290
415,390 139,466 66,127
476,175 161,185 235,915
529,959 127,905 407,234
- - 193,838
- - 151,345
100,053 68,244 29,376
88,940 53,655 24,410
83,043 49,300 10,760
81,183 48,120 14,594
- - 294,567
- - 86,501
326,276 91,179 10,306
365,153 69,909 8,100
344,819 56,445 110,912
180,502 64,146 90,855
- - 375,996
- - 315,434
223,318 182,378 172,721
180,097 130,051 172,674
180,097 130,051 172,674
179,362 136,433 148,775
- - 0
- - 0
0 0 0
7,108 0 0
7,369 0 0
7,827 0 0
- - 0
- - 0
185,522 29,582 178,491
203,455 5,850 12,566
811,030 542,402 466,487
321,569 91,465 561,820
- - 263,673
- - 271,057
101,357 61,598 38,296
63,944 42,534 26,054
61,014 36,414 265,982
151,102 116,008 304,509
- - 330,593
- - 309,183
186,281 145,415 291,084
213,786 150,577 298,303
199,056 139,689 292,773
186,329 130,625 300,131
- - 53,250
- - 142,578
100,044 49,459 116,744
93,555 49,441 37,499
102,730 48,667 57,168
102,345 48,684 84,905
- - 554,928
- - 1,180,832
411,245 218,550 816,007
290,429 126,706 734,271
265,859 133,072 634,624
179,653 117,558 586,010
- - 758,828
- - 401,248
2,241,887 291,960 759,600
1,554,288 146,533 963,952
1,613,488 160,435 942,852
2,384,896 185,361 1,807,129
- - 0
- - 0
8,474 758 0
6,773 195 0
10,470 1,546 4,350
11,546 127 5,100
- - 379,639
- - 262,353
214,767 30,288 217,659
270,309 40,183 146,091
239,845 34,556 452,834
275,941 31,472 922,678
- - 636,063
- - 1,014,421
478,851 229,170 349,953
552,769 186,706 0
751,075 303,140 752,995
920,487 329,501 164,040
- - 3,342,994
- - 2,588,786
1,332,035 626,797 1,668,717
1,870,355 680,664 1,523,404
1,713,685 569,909 1,559,602
1,885,774 597,214 1,625,671
- - 4,447,019
- - 5,224,869
1,778,317 199,139 6,895,216
1,899,626 238,357 6,715,275
2,012,382 349,015 4,451,122
2,022,377 356,035 8,940,728
- - 1,869,090
- - 2,258,824
2,682,767 1,221,013 1,177,725
2,197,618 1,715,593 0
2,294,441 1,802,301 0
3,178,367 2,669,633 500,000
- - 3,534,331
- - 5,850,552
1,133,845 227,940 7,596,319
1,970,757 269,232 10,405,623
1,872,207 342,058 9,553,768
2,794,771 392,774 8,635,992
- - 906,758
- - 1,112,125
322,566 197,714 1,050,660
392,199 247,492 1,020,173
439,317 361,384 940,649
322,321 260,401 1,203,403
- - 146,436
- - 223,402
50,614 20,161 334,436
130,689 84,900 461,123
171,057 59,314 436,293
93,115 43,363 454,011
- - 27,326
- - 27,890
112,456 79,957 6,522
107,961 69,542 6,659
107,961 69,542 6,659
107,961 69,542 6,659
- - 0
- - 0
392 0 0
1,207 0 0
1,207 0 0
1,207 0 0
- - 1,440,756
- - 1,436,215
423,211 162,872 1,147,576
460,593 158,430 1,145,120
441,178 163,364 1,145,120
441,178 163,364 1,145,120
- - 7,024,098
- - 7,081,290
1,274,303 929,136 5,424,467
1,324,682 969,050 5,424,305
1,324,682 969,050 5,424,305
1,324,682 969,050 5,424,305
- - 2,948,348
- - 3,019,405
588,897 48,376 2,738,951
660,958 41,836 2,735,000
602,187 27,971 2,739,964
602,187 27,971 2,739,964
- - 0
- - -
7,907 1,147 0
9,275 1,147 0
7,723 0 0
8,518 0 0
- - 48,338
- - 4,154
1,700 1,551 0
1,551 1,380 0
1,369 0 0
149 0 0
- - 89,240
- - 89,201
74,525 41,061 93,432
68,770 41,785 91,747
52,243 30,692 92,615
48,577 20,658 110,225
- - 77,184
- - 78,277
99,222 43,882 30,252
87,816 31,575 28,100
80,143 27,793 26,362
39,667 10,265 24,520
- - 1,720,778
- - 1,695,262
404,641 214,009 1,706,400
612,597 283,584 1,606,582
576,698 217,816 1,683,934

- - 520,431
- - 542,269
116,042 69,416 149,948
116,042 69,416 149,948
161,006 65,546 124,319
106,354 13,837 4,332
- - 212,309
- - 214,588
136,076 76,221 214,449
144,198 81,371 252,337
153,752 94,987 358,735
190,604 125,510 403,313
- - 430,878
- - 736,021
202,675 117,087 539,587
262,158 99,002 782,092
306,150 23,846 880,746

- - 1,774,660
- - 2,071,589
1,350,904 557,390 5,011,046
1,482,076 209,157 4,618,149
1,687,178 170,953 6,096,915
2,130,541 249,225 5,691,516
- - 1,050,554
- - 1,076,817
128,661 74,849 605,713
128,661 74,849 605,713
155,124 109,521 570,752
141,184 102,306 325,811
- - 51,633
- - 98,020
38,931 21,456 178,943
56,300 31,704 117,113
56,300 31,704 117,113
56,300 31,704 117,113
- - 16,584
- - 19,531
247,658 44,005 0
304,850 55,735 974,482
468,494 125,148 1,285,589
263,030 76,106 1,570,789
- - 0
- - 0
152,509 134,998 0
185,004 166,946 151,957
173,696 160,713 151,379
202,561 184,419 127,097
- - 1,157,807
- - 1,319,855
375,519 125,696 1,202,486
467,924 148,733 1,191,193
413,212 147,423 1,517,083
424,569 128,226 1,730,524
- - 519,469
- - 574,167
164,480 23,997 636,485
197,828 68,194 572,609
133,619 24,105 441,436
258,691 43,102 821,017
- - 27,389
- - 45,265
218,172 97,179 0
166,255 69,126 0
116,862 12,450 0
101,888 9,865 0
- - 0
- - 0
0 0 0
0 0 0
0 0 0
0 0 0
- - 95,179
- - 71,286
128,739 101,434 71,247
116,489 89,371 68,217
113,685 86,997 68,180
126,804 87,747 68,180
- - 69,266
- - 38,875
54,454 690 0
91,430 0 0
111,189 0 208,559
111,577 0 208,559
- - 0
- - 0
40,583 40,203 0
40,622 40,203 0
40,656 40,203 0
40,495 40,202 0
- - 240,942
- - 466,894
234,946 18,091 354,561
150,662 20,899 260,235
95,572 25,369 390,615

- - 865
- - 865
37,563 3,925 408,991
37,161 0 390,231
32,051 3,906 371,569
32,782 4,606 359,480
- - 925,376
- - 798,767
801,966 447,887 814,195
848,945 541,331 756,228
853,749 570,788 2,189,370
947,934 694,325 2,404,770
- - 1,146,789
- - 1,544,705
469,415 58,629 1,572,549
231,634 88,738 1,577,355
290,227 68,893 1,436,048
299,908 66,593 1,406,766
- - 4,981,967
- - 4,905,580
1,132,586 715,762 4,575,316
1,434,212 745,294 3,596,588
1,320,483 573,404 3,434,394
1,533,803 734,594 3,187,866
- - 0
- - 0
263 0 121,991
281 0 134,264
261 0 0
452 0 0
- - 1,308,099
- - 2,711,508
527,519 118,662 2,423,900
1,013,025 104,987 4,205,053
895,956 89,109 4,089,627
1,137,758 112,984 7,029,862
- - 426,933
- - 654,326
189,696 77,823 479,231
236,005 103,856 913,368
198,387 102,660 1,182,593
195,450 85,638 1,128,003
- - 5,837,674
- - 8,319,990
2,445,831 1,677,669 9,933,466
2,205,160 1,483,271 11,044,430
2,156,675 1,431,699 10,056,494
1,971,985 1,143,581 8,907,948
- - 28,125
- - 0
47,877 13,264 64,932
48,449 10,005 103,551
37,008 9,476 270,930
20,047 3,972 354,706
- - 1,160,510
- - 1,160,510
317,933 229,497 0
271,342 229,497 0
271,342 229,497 0
271,342 229,497 0
- - 28,800
- - 28,784
33,056 28,621 28,774
32,690 28,518 28,773
32,504 28,392 28,278

- - 0
- - 0
19,691 4,006 0
19,335 5,016 0
18,947 3,052 0
16,204 3,052 0
- - 350,580
- - 379,113
515,283 332,507 453,005
214,538 75,142 571,339
311,845 82,700 186,405
295,242 82,326 166,263
- - 689,589
- - 866,121
342,164 190,813 953,829
416,656 293,377 923,438
368,589 249,123 1,103,764
500,176 339,803 1,214,088
- - 124,474
- - 106,870
241,341 42,225 193,524
311,338 45,354 26,744
428,036 53,571 111,653
592,195 56,540 310,457
- - 10,000
- - 10,000
564 0 165,830
541 0 162,330
11,352 0 0
11,861 0 0
- - 6,372,853
- - 8,114,183
1,485,565 823,302 9,180,243
1,278,883 326,500 10,817,111
1,972,627 976,714 12,120,083
1,531,941 518,174 15,236,787
- - 10,772,751
- - 13,249,797
4,428,996 2,764,813 14,468,124
4,858,315 2,910,146 11,524,143
5,737,896 3,853,639 10,475,657
5,837,390 4,185,082 14,697,393
- - 354,959
- - 272,177
587,025 548,488 353,132
535,011 496,352 295,314
433,181 396,695 62,228
409,388 349,263 85,211
- - 1,806,926
- - 1,905,777
1,033,808 279,008 1,754,783
974,404 279,008 2,029,898
849,608 195,635 2,104,968
820,343 107,299 2,157,392
- - 741,559
- - 2,492,369
256,949 93,913 2,347,746
233,811 96,020 1,167,496
349,841 111,361 1,121,735
510,450 132,851 1,877,897
- - 562,924
- - 388,321
221,967 49,949 307,205
291,312 47,708 106,183
296,945 70,124 296,697

- - 3,989,841
- - 3,851,184
902,699 621,780 4,162,592
1,087,875 793,162 4,307,219
1,223,013 978,549 3,030,223
834,870 642,580 2,771,000
- - 98,350
- - 98,350
47,281 31,784 83,649
169,832 137,122 0
154,246 124,094 105,470
174,404 66,511 117,003
- - 85,001
- - 85,551
175,263 117,241 68,887
152,721 94,976 777,335
225,054 129,930 829,013
225,054 129,930 829,013
- - 1,027,326
- - 1,224,183
297,342 128,176 1,871,423
278,734 80,301 1,342,194
207,426 26,774 1,140,247
269,048 95,870 1,004,828
- - 2,865,023
- - 3,738,641
596,815 315,526 3,759,413
689,189 320,764 3,592,817
868,988 563,292 3,559,808
876,982 539,750 4,581,656
- - 275,260
- - 210,524
284,691 170,003 63,381
273,599 146,046 62,554
250,520 107,236 28,469
256,046 132,587 50,982
- - 141,620
- - 124,839
114,478 88,616 132,512
159,909 143,243 209,446
195,819 180,931 324,779
188,736 172,978 323,825
- - 1,910,337
- - 2,208,613
621,093 153,640 1,959,663
740,185 194,630 2,340,107
682,890 285,113 2,767,636
589,080 123,851 3,429,881
- - 0
- - -
76,533 57,906 216,692
211,084 166,866 222,019
194,696 100,288 306,045
87,488 47,052 344,761
- - 479,633
- - 652,075
390,142 43,908 499,909
407,809 56,587 1,109,508
639,632 41,472 1,080,060
286,240 45,529 2,184,746
- - 515,814
- - 447,018
434,952 281,356 519,649
613,260 384,448 941,966
673,531 429,346 969,570
598,179 249,291 718,729
- - 203,998
- - 277,999
157,425 77,377 250,506
253,045 77,235 179,758
420,654 153,566 212,456
454,332 214,883 178,157
- - 743,246
- - 851,586
247,892 189,904 896,176
345,927 281,419 802,034
214,443 162,082 472,413
218,072 131,356 525,607
- - 202,384
- - 232,083
57,786 9,965 322,876
86,877 9,965 352,017
133,494 25,574 383,345
155,289 49,806 397,774
- - 316,185
- - 3,818,124
1,210,134 315,907 3,322,831
1,323,818 231,823 456,348
1,494,734 502,519 6,894,488
1,754,066 557,052 7,289,564
- - 3,064,225
- - 4,426,881
2,036,146 274,596 3,201,434
2,316,664 250,502 4,718,215
2,525,624 417,614 4,657,389
3,224,402 557,908 7,463,846
- - 401,748
- - 297,079
172,208 84,835 259,128
205,879 122,083 175,116
168,847 101,280 148,066
155,597 77,932 92,648
- - 220,478
- - 159,267
186,952 67,978 247,612
232,071 91,694 191,431
305,471 96,892 354,759

- - 0
- - 0
40,028 0 0
40,103 0 0
40,255 0 0
40,997 0 4,989
- - 130,203
- - 26,620
37,952 13,617 275
52,165 22,652 0
123,928 25,496 0
76,347 35,564 0
- - 132,880
- - 173,056
121,385 17,180 178,010
181,256 15,903 112,842
160,707 22,706 69,869
166,378 23,732 78,210
- - 1,075,816
- - 615,752
269,094 122,429 412,772
306,042 96,831 419,193
419,664 125,110 485,818
269,480 106,299 450,058
- - 551,638
- - 292,682
255,976 126,464 200,434
199,929 109,796 299,611
201,284 105,897 304,979
245,146 143,879 430,439
- - 250,707
- - 289,557
231,543 58,261 278,815
283,389 54,316 208,716
229,138 62,938 320,590

- - 443,534
- - 227,603
503,964 292,468 448,619
542,864 235,336 115,945
600,039 320,180 582,060
625,199 303,596 499,902
- - 462,395
- - 28,210
237,889 82,383 757,990
273,639 80,185 105,016
245,951 79,264 722,558

- - 375,230
- - 308,276
791,840 351,097 205,276
987,599 363,153 149,857
1,041,073 394,540 357,536
1,304,379 421,356 379,394
- - 79,628
- - 0
65 0 0
78 0 0
67 0 0
609 0 0
- - 1,023,886
- - 1,345,166
275,889 43,585 1,209,994
282,505 43,014 1,229,470
353,982 87,969 855,315
231,719 40,736 1,563,772
- - 5,494,610
- - 5,487,153
1,025,519 566,740 5,081,813
1,191,175 594,979 5,078,680
925,013 434,986 5,484,784
1,118,304 520,872 5,790,390
- - 805,619
- - 794,995
575,167 540,843 711,371
605,855 570,882 199,995
500,302 460,492 0
520,110 504,850 3,958
- - 553,913
- - 358,930
459,083 0 425,972
478,237 389,913 390,963
449,522 387,194 438,615
280,392 0 518,014
- - 560,918
- - 1,472,316
371,299 203,008 1,198,797
527,108 341,815 1,450,096
579,855 405,468 2,081,645

- - 1,710,539
- - 1,357,384
302,326 216,127 954,372
356,313 182,409 604,897
387,538 231,026 710,417
366,563 229,083 981,619
- - 17,335,500
- - 18,909,951
6,616,998 105,612 8,130,687
5,647,727 4,019,610 9,169,600
5,681,091 3,116,119 13,185,504
6,144,832 2,467,852 12,430,597
- - 70,239
- - 106,308
129,918 105,612 140,491
206,040 146,672 170,535
249,625 202,398 159,942
314,793 265,149 315,757
- - 89,331
- - 113,105
17,647 0 141,487
18,414 0 143,617
16,936 11,259 144,040
15,469 9,589 144,929
- - 7,349,525
- - 8,290,416
6,428,420 0 7,829,770
5,393,287 3,853,558 8,838,174
5,377,637 2,877,225 12,866,493
5,773,604 2,166,884 11,935,343
- - 11,045
- - 8,582
41,013 0 4,511
29,986 19,380 2,846
36,893 25,237 15,029
40,966 26,230 34,568
- - 9,198,193
- - 15,032,059
4,293,059 933,243 10,828,695
4,744,254 2,010,752 15,106,342
5,163,432 2,407,712 11,943,509
6,282,017 2,752,899 14,181,809
- - 3,802,705
- - 5,125,781
1,014,879 0 5,034,788
1,027,501 700,522 5,067,695
948,468 695,093 5,916,636
943,230 695,041 5,897,751
- - 18,059
- - 146,997
89,648 27,479 94,779
139,459 7,487 49,778
105,089 6,702 0

- - 169,733
- - 129,193
9,310 0 301,119
28,962 0 254,915
94,268 0 257,180
160,852 0 211,407
- - 3,548,434
- - 7,821,621
1,603,394 306,336 2,682,895
1,833,717 261,932 7,385,896
1,841,136 368,883 2,690,974
1,497,043 311,786 4,923,955
- - 0
- - 0
0 0 0
0 0 0
0 0 0
0 0 0
- - 829,060
- - 690,361
710,519 0 975,812
507,585 142,422 732,363
1,026,041 515,638 960,873
2,395,564 875,589 819,177
- - 639,173
- - 933,967
592,128 537,008 1,457,948
927,618 845,985 1,306,341
874,772 751,131 1,743,057
870,332 776,767 1,839,800
- - 0
- - 0
92,991 3,648 0
92,449 2,798 0
11,284 6,750 3,262
1,317 0 3
- - 158,810
- - 158,810
86,771 9,341 212,725
95,721 9,183 231,101
101,912 6,140 250,294
101,912 6,140 250,294
- - 31,740
- - 25,103
93,419 49,431 68,382
81,276 40,423 72,410
143,952 51,118 115,674
159,416 59,090 94,230
- - -
- - -
- - -
9,966 0 5,596
16,510 6,257 5,312
40,475 21,350 4,862
- - 38,542,996
- - 35,470,808
26,133,508 8,854,656 39,949,123
31,991,984 12,455,667 38,000,497
31,976,008 12,301,738 21,471,461
38,373,581 14,459,348 57,209,396
- - 802,122
- - 790,192
1,534,047 479,164 721,607
1,534,047 479,164 721,607
2,198,744 1,188,211 361,255
2,146,311 1,074,411 74,721
- - 0
- - 599,982
413,897 126,032 1,304,001
256,722 197,205 753,189
268,473 128,602 479,479
1,059,781 730,766 1,487,737
- - 1,727,712
- - 1,554,508
890,620 246,044 1,143,227
758,280 374,834 456,601
851,813 362,346 15,637
736,100 375,800 1,788,526
- - 1,565,640
- - 982,751
457,217 139,569 1,306,299
1,067,464 344,467 1,173,087
865,476 384,205 691,100
1,135,688 350,634 2,690,155
- - 1,866,564
- - 1,682,682
104,455 27,910 2,234,004
230,270 121,367 1,946,474
293,507 194,129 1,472,191
632,783 73,488 2,173,269
- - 496,441
- - 261,947
263,524 202,778 527,798
467,794 152,791 247,127
480,373 134,934 101,799
360,343 247,937 214,155
- - 2,033,458
- - 2,225,043
367,373 252,101 2,930,723
339,295 214,452 3,816,799
809,603 169,052 1,037,045
477,382 178,997 2,452,407
- - 641,404
- - 938,404
1,095,419 912,077 423,683
1,017,374 840,380 220,760
1,052,337 763,272 206,560
3,155,073 2,680,366 215,603
- - 307,000
- - 299,997
1,006,079 120,214 100,000
1,968,278 303,896 500,000
1,258,945 322,121 0
840,178 210,435 2,089,000
- - 0
- - 0
75,190 5,275 0
77,895 3,244 0
127,113 5,348 0
184,676 6,180 0
- - 0
- - 0
1,203,746 850,085 0
1,651,555 1,264,945 0
1,641,396 1,283,452 0
1,368,904 1,043,251 0
- - 1,372,915
- - 1,360,568
681,685 145,599 1,610,579
438,829 219,018 710,820
664,208 453,500 312,262
963,031 249,342 574,535
- - 180,060
- - 969,677
1,015,894 206,755 316,430
1,280,293 830,129 417,404
762,269 579,969 508,946
523,923 219,726 496,275
- - 1,935,915
- - 1,021,715
1,255,467 864,750 886,462
1,120,952 846,702 1,059,307
1,264,421 807,749 1,056,219

- - 10,147,940
- - 9,367,614
5,168,490 1,287,005 10,496,979
6,212,691 1,185,440 10,078,673
7,962,291 1,214,498 3,594,348
9,359,222 1,603,181 13,783,388
- - 444,817
- - 0
264,348 129,601 20,000
261,871 158,506 197,408
209,348 26,595 0
393,180 15,842 407,655
- - 155,000
- - 238,097
800,542 154,350 328,147
857,543 369,820 210,339
559,404 249,928 17,507
1,072,169 255,217 1,306,048
- - 479,736
- - 535,517
288,029 41,176 457,973
1,772,940 47,053 190,889
1,113,134 90,862 0
1,088,931 131,673 1,117,040
- - 291,050
- - 341,446
434,191 45,575 424,606
548,469 186,581 597,690
670,096 229,506 723,843
696,540 208,007 2,739,342
- - 342,488
- - 342,488
214,244 0 0
301,381 202,710 0
301,381 202,710 0
301,381 202,710 0
- - 641,010
- - 653,611
236,851 93,570 761,909
484,285 303,840 467,834
464,294 164,997 582,742
563,553 167,837 2,333,655
- - 533,199
- - 499,163
1,060,290 0 323,907
1,085,767 1,001,096 124,997
1,200,762 967,680 124,997
994,463 726,018 81,247
- - 450,038
- - 32,254
137,603 104,802 470,058
242,365 184,294 317,304
289,415 241,922 644,680
395,903 268,439 1,293,557
- - 1,443,168
- - 1,570,405
420,015 98,148 1,662,755
781,699 210,994 1,558,857
685,879 232,637 542,131
449,083 277,282 2,797,656
- - 0
- - 25,000
110,555 66,950 0
68,579 39,021 547,402
60,225 30,000 224,666
102,576 48,379 696,911
- - 4,466,752
- - 3,273,090
2,836,493 1,403,129 1,861,493
3,737,147 1,673,208 2,584,737
3,232,021 1,033,362 969,199
2,060,619 879,003 1,661,160
- - 0
- - 40,741
547,064 86,026 67,346
767,263 195,217 0
250,809 191,307 0
484,828 283,996 878,678
- - 3,390,424
- - 3,712,426
2,308,515 617,610 6,310,458
1,942,606 376,202 6,518,818
1,532,156 483,271 5,259,369
4,447,069 1,045,716 10,196,025
- - 812,277
- - 522,150
62,246 25,194 405,971
48,594 20,965 668,000
50,149 14,854 379,670
244,751 17,253 826,306
- - 1,088,084
- - 1,492,460
492,917 120,349 2,830,112
283,230 105,306 1,891,779
469,461 147,900 2,143,221
1,162,472 337,508 2,555,849

- - 18,147,433
- - 16,446,149
27,635,153 5,617,540 18,343,903
30,904,503 9,252,764 12,384,390
42,349,396 15,545,846 17,474,795
47,571,002 3,846,364 22,932,372
- - -
1,049,631 176,394 0

1,521,486 358,775 0

- - 0
- - 0
6,849 628 0
4,778 1,706 0
5,596 5 0
4,670 204 0
- - 1,688,412
- - 1,245,413
3,215,767 1,495,915 2,331,893
3,666,927 1,482,176 409,757
3,664,234 1,349,846 65,120
5,125,725 3,271 1,204,201
- - 229,125
- - 298,124
530,644 436,012 251,459
416,948 291,459 751,314
1,291,304 1,008,175 3,899,251
791,751 438,319 1,449,501
- - 4,228,713
- - 4,042,071
508,752 326,364 4,069,767
820,337 612,057 4,039,906
1,607,306 1,345,421 4,447,780
1,065,505 660,543 3,783,294
- - 140,988
- - 97,103
73,714 73,714 331,974
105,115 59,812 376,642
126,610 66,585 486,102
217,607 167,453 610,222
- - 0
- - 0
844,332 73 0
846,147 85 0
849,077 107 0
851,859 147 0
- - 2,735
- - 2,785
781,000 190,129 0
830,068 195,452 0
836,374 241,283 0
940,047 243,648 0
- - 508,301
- - 950,968
1,336,682 254,790 955,268
1,679,010 455,306 384,094
2,066,355 204,304 1,311,326
3,047,506 668,784 1,549,528
- - 9,879,060
- - 8,188,431
14,361,913 1,300,478 9,963,739
16,752,543 4,818,264 5,461,648
24,920,599 9,959,356 6,358,277
26,231,936 0 12,359,894
- - 42,271
- - 453
530,227 89,031 0
528,116 34,832 15,306
509,329 37,671 23,467
506,592 64,441 94,451
- - -
- - 0
19,545 4,535 0
27,118 4,009 0
45,324 14,608 0
105,546 6,809 0
- - 0
- - 80,388
2,201,983 750,721 0
2,099,989 497,589 0
2,284,354 391,329 0
3,461,555 353,293 0
- - 254,121
- - 406,816
0 0 246,323
0 0 584,047
0 0 657,195
0 0 1,005,015
- - 310,500
- - 154,948
704,928 363,488 164,530
778,894 319,910 280,000
668,625 295,525 226,277
680,750 318,507 292,525
- - 64,897
- - 25,161
2,518,817 331,662 28,950
2,348,513 480,107 81,676
2,424,678 455,237 0
3,018,467 562,170 583,741

70,646,945
- -
- - 79,237,206
142,378,376 71,607,814 40,628,931
111,074,068 103,854,934 74,938,382

- - -
- - -
2,670,042 68,013 0
3,319,884 114,398 0
2,843,217 86,358 0
4,649,277 435,963 0
- - 3,338,017
- - 8,737,875
3,129,544 0 3,677,177
4,105,651 3,581,599 3,674,801
3,467,252 3,126,219 3,410,526
3,467,252 3,126,219 3,410,526
- - -
1,278,991 678,413 0
1,275,547 657,479 0
1,470,505 770,468 0

- - 1,338,649
- - -
1,540,725 0 892,577
2,367,666 550,286 1,698,740
2,312,853 396,232 604,765
2,711,450 439,149 1,732,030
- - 26,894
- - 21,656
23,642 5,167 29,028
19,912 2,111 35,899
22,626 2,467 37,221

- - 1,000,696
- - 1,026,348
937,024 515,344 1,198,266
1,082,230 552,708 1,047,570
1,329,788 634,266 865,307
1,495,613 724,690 950,508
- - 45,429
- - 146,468
- - 212,513
234,020 0 182,385
216,927 119,001 285,691
169,479 72,318 302,543
- - 1,836
- - -
71,477 67,804 0
61,827 57,692 0
60,857 0 0
91,949 88,380 39,834
- - -
- - -
1,979,991 470,883 0
2,079,424 517,478 0
2,712,794 632,767 0
2,928,701 715,303 0
- - -
- - 451
13,155 5,859 32,379
12,535 4,160 27,879
9,533 2,197 26,378
21,723 0 24,379
- - 160,760
- - 154,597
111,510 25,817 59,536
161,301 34,000 52,070
163,397 71,756 50,000
209,488 0 42,231
- - 10,199,279
- - 10,295,879
7,609,671 5,506,280 7,153,055
7,602,995 54,977,101 7,153,055
7,569,061 7,290,796 7,153,055
7,576,269 7,287,740 7,153,055
- - 74,641
- - 37,563
178,922 3,949 192,452
210,625 3,761 20,039
216,900 6,727 647
237,194 4,912 0
- - -
24,726,721 14,616,341 0
17,701,544 11,224,015 75,300
14,969,365 7,355,052 1,909,843

- - 4,057,065
- - 3,008,862
9,346,087 7,446,284 600,000
6,310,020 4,474,429 2,957,086
6,731,452 4,964,249 329,638
4,522,808 1,714,553 0
- - 6,775,625
- - 8,240,594
7,340,902 1,146,063 599,575
10,103,383 4,658,918 10,517,595
20,323,080 4,664,895 11,076,980
13,864,053 5,811,232 2,116,673
- - 9,216,660
- - 7,985,128
13,873,336 8,383,469 3,087,408
12,828,378 8,686,667 17,987,560
13,380,007 9,277,843 15,723,561
23,328,113 16,263,487 9,934,276
- - 17,955,859
- - 18,797,314
38,526,069 25,464,059 11,602,681
8,540,491 1,722,705 18,020,602
11,277,382 4,833,451 22,382,525
39,725,970 24,003,117 11,941,649
- - -
- - 1,242
519,557 335,171 496
1,432,773 1,099,346 1,875
778,288 359,183 42,852
849,897 439,118 24,889
- - 156,514
- - 934,867
1,543,559 354,285 1,387,334
1,596,628 242,456 762,879
1,795,434 301,630 1,506,252
2,376,088 326,894 2,143,874
- - 237,992
- - 313,778
124,621 55,437 376,583
139,271 49,000 420,689
296,853 205,108 431,034
106,712 33,105 273,000
- - -
- - -
6,002,632 1,488,736 0
5,255,587 1,984,687 0
6,246,759 2,039,728 0
6,627,166 1,495,496 0
- - 230,600
- - 113,753
409,027 177,602 0
410,431 162,005 0
494,132 123,303 0
448,283 136,628 21,149
- - 2,332,057
- - 2,654,549
5,792,672 1,387,666 437,368
7,212,275 1,224,198 1,833,247
7,322,763 1,309,635 1,937,184
9,933,712 1,846,046 2,128,905
- - 807,514
- - 866,435
436,909 64,447 930,622
801,591 177,176 862,742
821,005 89,298 948,986
1,006,391 84,327 890,499
- - 105,386
- - 131,186
123,732 81,194 106,501
161,775 100,957 119,900
132,280 93,926 164,032

- - -
- - -
5,980,316 0 0
7,069,252 3,489,503 0
7,028,293 2,932,583 0
9,597,518 4,775,613 0
- - 32,778
- - 32,778
198,964 4,480 154,805
198,920 5,490 164,532
198,920 5,490 164,532
198,920 5,490 164,532
- - 360,810
- - 552,310
238,174 136,820 468,528
213,202 113,003 868,377
327,843 128,728 1,161,330
414,756 174,197 1,898,527
- - 474,351
- - 583,175
175,630 73,070 652,062
287,350 98,085 479,571
179,669 108,006 771,366
298,523 120,680 816,279
- - 318,316
- - 365,344
301,691 42,304 630,554
278,199 48,033 898,843
260,463 44,319 1,169,424
364,364 48,735 943,981
- - -
- - -
132,575 68,708 0
55,500 4,728 0
87,880 39,086 0
54,397 22,635 150,000
- - -
- - 100,000
1,088,752 397,729 343,193
1,080,658 514,042 0
1,431,889 747,699 89,111
1,181,846 468,046 739,700
- - 50,863
- - 51,749
62,099 2,992 18,750
70,063 2,946 39,138
78,133 3,179 38,790
81,023 3,546 40,989
- - 1,543,440
- - 1,580,862
1,991,679 1,226,300 2,748,867
2,002,832 905,658 1,852,875
2,168,257 934,467 675,441
2,203,713 714,558 271,296
- - 38,314
- - 32,805
0 0 23,963
0 0 31,127
0 0 24,910
0 0 9,427
- - -
- - 45,334
10,341 445 60,114
9,755 463 60,114
9,624 341 15,166
9,624 341 15,166
- - 2,407,684
- - 2,186,700
1,690,648 338,912 1,682,644
2,121,585 756,035 1,836,486
2,790,765 855,581 2,672,034
3,238,773 1,306,571 2,290,760
- - 372,943
- - 635,905
193,826 167,310 261,804
308,722 262,281 334,283
388,313 301,329 272,103
371,655 312,187 330,907
- - 712,769
- - 319,935
1,082,621 299,164 795,882
1,546,745 394,961 682,334
1,780,743 418,187 475,577
1,774,197 529,284 1,208,828
- - 196,912
- - 324
205,260 157,048 10,435
123,466 87,844 8,688
176,169 138,508 3,485
173,359 135,254 4,730
- - -
- - -
169,655 100,376 201,778
129,041 74,334 230,101
150,422 38,126 151,572
124,025 25,086 217,968
- - -
- - -
545,626 243,873 0
551,013 238,196 0
745,394 446,388 0
842,767 318,820 0
- - 563,065
- - 3,030,158
4,574,354 1,043,344 3,369,179
2,744,429 45,174 3,876,224
2,772,572 684,931 3,869,538
3,561,377 666,719 2,434,916
- - 132,264
- - 104,690
115,472 110,950 137,882
185,135 180,658 111,515
164,402 160,808 67,775

- - 0
- - 0
1,454,707 850,587 0
1,403,702 686,575 0
1,656,060 861,148 0
1,640,756 922,372 0
- - 334,958
- - 418,365
432,818 29,837 228,366
642,765 24,034 301,822
954,129 119,102 2,278,930
2,282,916 137,621 2,904,166
- - 676,613
- - 824,290
490,824 139,019 840,871
494,474 230,568 841,643
437,320 221,144 839,053

- - 0
- - 85,324
54,655 37,443 169,808
63,221 16,750 349,331
63,760 7,449 109,240
524,276 141,476 97,402
- - 0
- - 0
23,362 18,891 316,393
29,830 23,802 337,396
29,986 11,096 45,692
23,233 4,365 112,395
- - 344,392
- - 474,777
408,580 320,066 359,858
271,862 238,180 287,994
183,735 114,632 343,697
166,176 121,451 241,898
- - 564,359
- - 366,576
279,742 155,747 525,699
315,914 156,342 715,920
263,745 147,435 645,460
316,406 180,163 492,719
- - 0
- - 0
39,557 11,195 0
48,748 15,566 0
49,337 12,614 0
40,020 10,994 0
- - 0
- - 0
661,088 587,578 0
755,588 605,665 0
343,387 221,809 0
900,721 727,722 0
- - 0
- - 0
2,132 972 0
3,086 1,975 0
3,052 2,095 0
8,201 2,266 0
- - 0
- - 0
938,391 26,688 37,668
1,090,016 14,167 15,074
1,095,193 21,602 79,222
846,655 9,698 223,957
- - 14,971,450
- - 12,062,799
5,116,283 3,362,257 11,153,541
3,675,367 1,681,208 8,780,348
6,571,242 3,751,982 6,767,004
9,450,721 4,210,803 10,938,643
- - 6,447,822
- - 4,121,378
1,955,866 1,354,184 4,876,307
2,280,259 1,610,845 4,069,462
4,694,800 3,622,348 3,523,755
6,410,128 4,081,902 5,039,236
- - 233,370
- - 177,841
1,130,307 257,081 529,272
1,542,692 449,804 381,372
1,681,134 518,558 150,059
2,153,288 764,408 167,870
- - 0
- - 0
189,900 101,276 0
354,264 238,404 0
315,093 157,248 0
313,051 120,356 0
- - 8,000
- - 8,000
38,090 22,226 11,788
35,608 23,645 16,714
54,895 36,010 21,935
48,990 34,452 19,637
3.Current portion of non-current 4.Other current liabilities
F.Operat1.Sales i)Local sales (Net)
- 246,002 ### 1,541,268
- 288,275 ### 1,234,276
934,342 2,527 3,977,310 1,423,813
112,833 26,957 ### 1,216,508
129,356 49,624 ### 2,124,438

- 36,274 44,110 44,110


- 51,199 4,478 4,478
11,410 24,903 0 0
9,902 25,664 0 0
8,652 10,668 0 0
8,652 12,789 0 0
- 124,457 0 0
- 52,130 0 0
133,444 29,658 0 0
133,444 29,658 0 0
142,577 29,658 0 0
142,578 29,658 0 0
- 105,869 ### 2,066,232
- 149,075 ### 2,038,915
11,343 56,565 2,167,183 2,167,183
0 21,167 ### 1,759,165
0 21,696 ### 1,673,157
0 22,195 ### 1,966,037
- 2,703,911 ### 1,036,173
- 3,255,166 ### 1,418,436
946,447 2,709,954 ### 1,928,312
1,084,437 2,757,538 ### 1,782,002
739,813 2,599,616 ### 1,043,848
884,052 2,603,547 ### 781,377
- 502,779 ### 1,295,864
- 487,897 ### 936,699
77,655 251,801 1,187,780 417,674
77,655 239,716 373 373
77,655 239,716 373 373
77,655 239,716 373 373
- 654,171 ### 163,584
- 559,821 ### 95,955
128,504 24,347 ### 289,075
51,645 15,968 ### 233,355
0 14,827 ### 412,686
38,392 15,228 ### 419,022
- 69,500 931,187 73,038
- 82,497 795,249 133,343
0 0 518,405 283,239
0 2 384,695 275,370
0 521 299,055 233,647

- 242,552 ### 1,054,932


- 232,427 ### 1,130,026
0 194,161 ### 1,314,143
0 194,438 ### 1,102,305
0 194,161 ### 1,092,539
0 194,161 ### 1,214,020
- 324,375 3,014,311 2,388,270
- 288,645 ### 2,385,717
111,415 53,709 ### 2,759,320
144,559 29,037 ### 1,910,267
146,516 29,037 364,876 340,657
146,516 29,037 364,876 340,657
- 37,070,728 ### 1,622,866
- 4,080,616 ### 2,003,859
2,068,877 2,305,532 ### 2,060,419
4,097,461 3,006,287 ### 1,511,150
6,496,787 3,691,210 ### 1,317,371
7,105,619 4,289,712 ### 1,201,744
- 106,661 ### 1,636,516
- 149,112 ### 2,064,442
32,736 20,250 ### 1,927,396
17,114 20,386 ### 1,757,969
19,211 16,374 ### 1,444,247

- 341,948 ### 993,902


- 473,057 6,997,417 1,199,311
0 21,458 ### 1,472,782
67,142 13,344 ### 5,151,939
77,464 7,427 6,637,411 4,231,111
77,464 14,259 ### 4,185,231
- 150,571 ### 1,535,834
- 102,406 1,823,174 1,660,479
87,765 96,113 ### 1,878,811
120,116 94,352 ### 1,568,330
164,472 97,520 ### 1,026,949
562,040 97,520 96,548 96,548
- 308,750 ### 907,504
- 357,424 ### 1,716,934
274,746 45,995 ### 3,589,929
280,492 30,427 ### 3,871,572
254,010 27,158 ### 3,908,432
221,742 30,863 ### 4,959,826
- 407,305 ### 1,367,805
- 436,372 ### 1,030,643
5,349 16,765 ### 1,377,109
5,728 23,823 2,112,614 1,119,848
6,800 15,503 ### 934,254
2,366 36,320 536,175 536,175
- 3,309,028 ### 1,756,152
- 3,147,646 ### 1,621,095
2,488,820 1,282,343 ### 1,760,612
2,675,538 1,289,601 ### 1,491,111
2,757,063 1,168,687 ### 1,285,018
2,757,063 1,168,687 ### 1,285,018
- 2,469,237 ### 7,980,915
- 2,279,867 ### 10,906,794
1,705,848 1,175,549 ### 14,004,050
1,021,787 1,336,735 ### 10,937,394
1,456,685 1,367,660 ### 9,594,616
1,654,552 1,640,667 ### 12,116,553
- 928,101 ### 829,210
- 718,285 ### 609,333
0 66,197 ### 527,558
0 56,331 ### 1,290,658
0 51,853 ### 2,400,718
11,883 58,932 ### 3,719,661
- 259,640 ### 2,761,228
- 322,065 ### 3,138,787
121,735 30,062 ### 3,502,467
128,588 33,012 ### 3,106,901
89,984 36,508 ### 3,501,765
126,057 33,173 ### 3,887,437
- 268,474 27,242 27,242
- 308,894 44,346 44,346
14,726 54,868 428,822 428,822
2,112 19,890 3,574 3,574
3,185 21,276 198 198
3,664 20,768 0 0
- 368,977 943,573 943,412
- 300,925 ### 1,085,828
110,721 11,841 ### 1,130,585
133,133 238 820,090 820,090
151,189 227 635,026 635,026
128,140 9,673 823,970 823,970
- 253,069 ### 1,321,262
- 303,719 ### 1,298,029
126,547 30,859 ### 1,363,715
158,540 67,132 32,586 32,586
158,540 96,379 0 0
149,133 109,626 0 0
- 15,743 0 0
- 7,708 0 0
0 7,708 0 0
0 1,390 0 0
0 1,390 0 0
0 1,390 0 0
- 118,355 378,965 378,965
- 393,333 31,987 31,987
0 5,132 129,199 129,199
0 32,912 177,368 177,368
293,487 140,870 519,639 519,639
1,074,976 158,517 ### 2,537,377
- 182,928 ### 1,354,531
- 214,797 ### 1,311,147
245,395 88,792 ### 1,636,369
279,416 114,203 ### 1,208,179
378,791 91,760 865,287 865,287
463,897 135,205 952,278 952,278
- 300,264 ### 1,155,718
- 283,409 ### 1,426,136
45,560 73,887 ### 1,246,049
44,575 90,708 716,613 716,613
74,291 58,524 348,858 348,858
96,579 68,107 36,120 36,120
- 160,402 ### 1,401,777
- 188,063 ### 1,590,564
96,016 71,126 ### 1,571,417
75,582 79,303 959,400 959,400
125,972 43,728 737,421 737,421
176,359 60,729 14,010 14,010
- 450,336 3,157,520 2,598,005
- 410,025 ### 2,070,275
462,188 34,367 ### 2,511,038
818,944 209,842 ### 2,139,876
1,241,478 431,661 333,620 333,620
1,690,926 611,456 85,443 85,443
- 1,640,053 ### 4,369,464
- 2,708,498 ### 1,315,037
343,269 68,210 ### 3,959,559
322,464 39,760 ### 5,402,277
447,430 36,664 ### 5,206,181
421,255 67,922 ### 5,412,530
- 8,133 211,215 211,215
- 10,178 255,845 255,845
2,500 0 301,384 301,384
81,474 565 288,805 288,805
77,799 0 283,618 283,618
77,599 16 320,825 320,825
- 187,087 ### 2,366,213
- 255,837 ### 2,634,867
66,029 7,920 ### 2,188,915
76,070 10,443 ### 1,866,992
89,280 11,202 4,227,910 3,334,050
72,263 17,411 ### 4,627,935
- 450,600 ### 874,045
- 429,322 ### 1,065,649
276,014 22,779 ### 1,297,634
320,820 12,537 ### 2,583,661
123,681 13,145 ### 2,593,314
160,431 18,584 ### 2,303,580
- 1,900,887 ### 3,568,217
- 1,961,723 ### 3,690,480
455,704 606,691 ### 2,897,623
539,735 406,994 ### 2,386,661
539,736 609,668 ### 1,558,320
539,736 817,179 ### 1,576,325
- 1,052,165 ### 11,470,375
- 1,847,312 ### 11,886,826
1,076,909 348,593 ### 15,086,578
1,532,064 340,445 ### 15,584,232
2,019,571 279,110 ### 13,292,918
1,993,980 280,002 ### 18,776,455
- 1,723,696 ### 168,040
- 1,704,861 ### (466,645)
136,147 31,121 ### 386,485
96,014 14,575 ### 200,700
5,850 6,641 ### 221,695
110,008 5,142 ### (770,172)
- 1,138,861 ### 7,201,922
- 1,198,997 ### 9,854,296
17,814 162,506 ### 11,047,830
8,905 344,036 ### 12,778,932
0 258,057 ### 13,666,007
0 345,838 ### 15,665,623
- 375,417 ### 2,194,279
- 345,900 ### 1,838,422
123,796 81,758 ### 1,435,100
224,126 27,271 ### 1,179,830
143,461 46,213 ### 1,664,189
175,000 55,304 ### 2,071,716
- 128,765 ### 1,508,939
- 112,802 ### 1,167,742
33,600 5,439 ### 1,607,861
59,097 7,880 ### 1,189,948
50,915 7,014 ### 1,572,731
51,237 6,293 ### 2,067,306
- 82,488 611,225 611,225
- 102,156 776,402 776,402
27,625 2,129 544,726 544,726
12,722 3,337 353,577 353,577
12,722 3,337 353,577 353,577
12,722 3,337 353,577 353,577
- 360 0 0
- 284 0 0
0 0 0 0
0 2,839 0 0
0 2,839 0 0
0 2,839 0 0
- 466,400 ### 907,353
- 411,362 603,482 455,106
188,627 26,677 316,169 316,169
186,716 30,671 0 0
261,534 40,844 3,000 3,000
261,534 40,844 3,000 3,000
- 1,550,630 ### 3,831,777
- 1,683,657 ### 2,652,934
1,250,609 90,994 ### 1,558,610
1,248,969 90,904 359,652 359,652
1,248,969 90,904 359,652 359,652
1,248,969 90,904 359,652 359,652
- 728,824 ### 1,842,154
- 567,792 ### 1,114,897
133,990 14,080 991,069 991,069
204,878 23,824 24,762 24,762
133,305 29,692 85,557 85,557
133,305 29,692 85,557 85,557
- 6,853 0 0
- 8,276 0 0
0 2,400 9,217 9,217
0 3,441 12,251 12,251
0 2,671 12,193 12,193
0 2,907 12,289 12,289
- 55,431 22,655 22,655
- 4,846 1,587 1,587
5,679 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- 114,011 361,624 17,439
- 89,354 285,527 15,881
0 11,939 287,227 16,949
0 15,961 232,992 14,072
0 13,699 208,473 11,171
0 27,749 231,101 14,849
- 180,965 116,767 116,767
- 115,995 136,880 136,880
53,757 34,839 251,942 250,195
53,757 34,840 178,751 178,751
52,557 34,840 90,101 90,101
50,556 34,840 171,839 171,839
- 330,019 ### 757,745
- 526,309 ### 456,596
104,482 84,896 ### 3,927,965
153,520 56,142 ### 1,298,298
146,550 57,349 ### 789,686

- 260,623 ### 1,201,416


- 201,046 ### 1,394,107
138,200 12,238 540,948 406,796
138,200 12,238 540,948 406,796
192,497 30,454 443,604 405,112
65,289 33,779 31,883 29,061
- 112,617 ### 1,861,994
- 150,197 ### 1,930,837
49,653 25,070 ### 2,210,563
39,576 23,608 ### 2,296,912
42,584 24,106 ### 2,256,335
101,304 15,214 ### 1,978,645
- 107,828 ### 1,169,019
- 120,518 ### 2,178,211
61,504 41,336 ### 2,594,323
58,247 31,242 ### 1,769,556
58,747 36,918 ### 1,276,336

- 591,380 ### 2,807,196


- 878,824 ### 3,348,565
740,765 124,960 ### 3,994,688
703,466 70,066 ### 4,171,692
313,682 33,572 ### 6,956,159
448,442 53,005 ### 8,772,722
- 246,460 3,748,190 2,381,213
- 232,114 ### 3,731,271
0 19,232 ### 1,358,792
0 19,232 ### 1,358,792
1,552 9,942 ### 1,466,267
0 9,722 ### 1,102,932
- 115,635 475,464 475,464
- 86,053 693,520 630,814
489 9,884 586,533 510,745
545 3,541 555,766 555,766
545 3,541 555,766 555,766
545 3,541 555,766 555,766
- 239,248 ### 566,380
- 225,214 ### 549,331
0 31,621 ### (33,567)
0 103,540 ### 1,069,055
0 96,213 ### 2,099,448
568,689 92,993 ### 2,790,587
- 77,904 589,264 570,088
- 94,409 860,044 846,735
6,579 22,032 747,137 747,137
0 22,032 584,670 584,670
0 22,031 211,995 211,995
11,110 0 602,288 602,288
- 333,609 7,193,895 3,321,111
- 444,273 ### 4,060,467
102,360 94,377 ### 4,559,629
23,245 88,330 ### 4,580,383
135,519 49,818 ### 4,656,625
186,506 95,949 ### 5,375,951
- 250,793 ### 2,314,948
- 249,302 ### 2,714,679
13,904 52,549 ### 2,983,385
0 32,977 ### 2,542,780
0 32,395 ### 2,497,962
0 41,256 ### 2,515,643
- 132,669 217,253 217,253
- 228,232 394,451 394,451
0 34,476 332,942 332,942
0 34,580 14,877 14,877
8,386 40,473 17,895 17,895
14,575 34,673 24,032 24,032
- 1,677 0 0
- 1,857 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- 89,854 796,442 796,442
- 159,023 ### 1,082,068
6,102 8,418 278,100 278,100
7,102 16,791 0 0
0 16,791 17,437 17,437
0 16,791 105,226 105,226
- 71,572 104,593 104,593
- 37,225 0 0
26,531 1,819 0 0
239,160 1,819 0 0
33,276 4,219 0 0
35,840 7,219 0 0
- 40,568 0 0
- 40,547 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 973 0 0
- 220,588 ### 2,418,912
- 225,280 ### 2,355,043
87,146 27,837 ### 2,298,760
78,558 13,185 ### 2,405,277
114,392 17,169 ### 2,227,640

- 10,891 0 0
- 22,626 0 0
865 15,573 0 0
865 16,975 0 0
0 23,742 0 0
0 19,540 0 0
- 1,222,750 ### 1,250,808
- 1,005,256 ### 1,168,697
249,683 181,611 ### 1,007,047
279,032 322,587 ### 1,302,063
163,323 267,787 ### 1,387,912
160,576 134,929 ### 2,239,775
- 355,951 ### 4,129,630
- 557,903 ### 3,626,224
184,870 62,142 ### 4,225,007
147,966 56,385 ### 3,372,774
197,594 61,518 ### 2,998,838
313,898 170,579 ### 2,053,247
- 1,347,590 ### 5,190,240
- 1,352,416 ### 7,714,464
67,049 93,615 ### 6,755,176
90,792 64,161 ### 7,212,062
184,891 51,141 ### 7,853,941
278,573 45,797 ### 9,689,947
- 272 0 0
- 299 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- 1,096,050 ### 2,675,388
- 1,087,565 ### 2,307,474
323,528 243,191 ### 2,413,020
317,583 248,963 ### 2,063,636
284,644 254,738 ### 2,282,678
282,897 273,960 ### 2,669,262
- 346,314 ### 1,616,449
- 444,399 ### 2,797,913
62,072 41,683 ### 3,450,220
59,519 60,035 ### 2,109,965
70,530 52,607 ### 2,738,737
68,532 67,133 ### 3,023,096
- 2,466,873 ### 1,051,765
- 2,685,653 ### 1,369,065
810,797 460,287 ### 2,679,427
750,675 433,684 ### 4,201,462
788,853 279,541 ### 1,332,026
686,368 232,885 ### 1,618,243
- 100,210 92,965 92,965
- 108,382 153,553 153,553
0 8,000 139,868 139,868
74,556 5,000 0 0
8,889 133,941 0 0
0 44,247 0 0
- 445,945 37,533 37,533
- 458,753 0 0
0 20,790 0 0
0 20,790 0 0
0 20,790 0 0
0 20,790 0 0
- 34,476 0 0
- 33,961 0 0
0 1,362 0 0
0 1,337 0 0
0 1,314 0 0

- 20,981 0 0
- 20,308 0 0
0 12 1,200 1,200
0 12 1,200 1,200
0 12 1,200 1,200
0 36 3,600 3,600
- 158,696 ### 1,281,146
- 219,385 ### 2,164,141
85,421 9,809 ### 2,452,312
4,849 7,159 ### 1,375,076
51,937 21,856 945,035 945,035
277,000 58,536 72,117 72,117
- 180,278 ### 1,483,643
- 640,026 ### 2,375,468
83,893 22,217 ### 1,009,248
113,966 23,272 ### 1,562,792
192,811 21,628 ### 2,663,841
217,605 24,157 ### 2,782,596
- 158,831 ### 287,343
- 232,850 ### 242,444
106,958 12,917 ### 0
71,378 6,149 ### 0
84,719 10,517 ### 1,253,271
113,063 8,241 ### 3,314,589
- 6,715 0 0
- 11,953 0 0
0 11,577 0 0
0 11,577 0 0
0 10,591 0 0
0 9,249 0 0
- 1,249,518 ### 5,645,639
- 1,589,271 ### 5,630,598
1,924,342 210,935 ### 7,012,192
1,816,381 171,942 ### 7,575,206
1,581,910 142,984 ### 6,168,630
1,348,981 194,237 ### 11,660,195
- 4,354,000 ### 10,429,592
- 4,818,615 ### 13,122,201
1,595,652 1,060,447 ### 11,540,750
1,783,250 1,001,787 ### 11,158,033
1,980,768 1,358,720 ### 11,909,384
2,093,024 1,306,387 ### 7,333,545
- 762,555 ### 866,779
- 814,210 ### 572,657
148,417 73,680 ### 767,127
239,925 141,638 77,006 77,006
283,121 0 0 0
78,300 0 77,782 77,782
- 1,323,883 ### 645,242
- 1,172,594 ### 752,602
259,065 25,492 ### 1,259,580
257,532 31,595 ### 1,259,580
256,674 36,295 60,496 60,496
395,565 36,303 0 0
- 208,686 ### 1,680,196
- 324,977 ### 580,838
0 80,738 7,212,829 648,114
0 31,033 ### 364,704
70,000 22,021 ### 224,565
51,503 32,882 ### 520,360
- 174,839 ### 1,596,922
- 213,956 ### 1,125,975
89,109 14,509 ### 1,419,249
86,294 26,848 ### 1,365,897
145,103 23,681 ### 2,580,935

- 865,402 ### 4,842,464


- 850,944 ### 5,968,725
308,046 159,418 ### 5,484,107
270,290 187,971 ### 4,692,523
448,625 356,330 ### 3,702,379
799,260 559,232 ### 4,880,502
- 106,443 0 0
- 119,109 0 0
0 68,263 0 0
0 41 258,033 258,033
0 4,000 42,397 42,397
0 7,272 0 0
- 193,598 ### 1,667,353
- 220,536 ### 2,384,641
25,000 3,065 ### 2,175,633
30,769 5,588 ### 1,668,434
30,769 3,612 ### 1,736,982
30,769 3,612 ### 1,736,982
- 220,358 ### 355,997
- 284,333 ### 655,611
41,667 56,525 ### 828,274
33,333 54,226 4,007,150 793,009
0 46,263 ### 600,113
0 34,597 ### 767,435
- 535,629 ### 2,189,496
- 716,513 ### 3,630,979
392,698 123,873 ### 3,957,012
730,302 108,570 ### 3,898,616
744,035 103,340 ### 4,978,788
833,442 121,480 ### 6,671,934
- 333,709 855,372 827,124
- 347,956 ### 846,693
7,384 29,495 927,881 927,881
3,813 31,544 508,026 413,160
74,586 33,179 292,888 251,580
141,646 25,126 400,356 400,356
- 68,178 501,806 1,787
- 97,328 771,762 1
0 2,871 731,675 0
13,264 2,538 613,966 0
0 29,870 322,730 4,171
0 29,871 2,264 0
- 689,400 ### 5,134,795
- 616,992 ### 6,324,206
225,610 167,607 ### 6,327,089
340,265 129,980 ### 6,354,646
398,179 164,895 ### 5,956,775
483,432 196,882 7,586,301 6,926,152
- 80,856 307,852 302,074
- 167,955 807,481 638,451
0 25,056 ### 888,408
0 23,797 ### 854,980
0 30,017 793,087 655,759
0 33,184 139,813 139,813
- 408,083 ### 1,505,087
- 341,228 ### 1,335,155
121,554 52,803 ### 406,285
131,869 86,817 ### 465,604
167,081 68,438 ### 1,806,094
208,657 95,751 ### 2,074,530
- 309,380 ### 2,876,378
- 353,799 ### 2,483,282
0 14,417 ### 2,465,928
0 24,530 ### 2,265,445
33,333 44,236 ### 1,458,621
118,750 21,959 ### 1,647,561
- 160,914 ### 1,533,228
- 173,787 ### 1,284,223
62,694 14,323 ### 1,447,051
90,350 23,571 ### 1,266,758
121,598 52,844 ### 1,129,821
197,526 99,036 597,280 597,280
- 364,920 ### 1,372,216
- 352,610 ### 1,790,136
110,302 35,687 ### 1,840,943
51,211 31,778 ### 1,282,391
60,438 30,471 ### 937,141
51,363 36,437 973,654 897,100
- 71,281 ### 1,008,972
- 87,832 ### 1,181,646
53,050 8,583 ### 1,382,869
45,246 12,424 ### 1,695,740
49,423 44,008 ### 1,791,118
64,258 110,112 ### 1,728,182
- 2,885,102 ### 15,768,213
- 1,207,590 ### 1,717,376
160,905 273,509 ### 2,448,593
12,713 4,318,330 ### 2,367,572
14,053 180,318 ### 2,440,357
121,676 395,299 ### 3,052,783
- 1,390,400 ### 3,930,368
- 1,761,605 ### 5,356,107
394,749 312,127 ### 4,302,486
489,360 276,608 ### 4,219,098
2,085,912 407,494 ### 6,071,027
563,256 554,817 ### 7,692,431
- 213,667 ### 1,057,524
- 212,805 ### 1,234,783
26,197 39,088 ### 1,923,520
85,191 31,629 ### 1,485,593
0 139,445 142,492 142,492
0 134,073 43,270 43,270
- 152,940 ### 2,010,918
- 209,889 ### 2,188,429
66,444 18,813 ### 2,523,328
120,358 18,962 ### 2,496,767
33,353 14,640 ### 2,470,387

- 42,054 0 0
- 41,920 0 0
0 1,817 0 0
0 2,142 0 0
0 2,142 0 0
0 2,142 0 0
- 40,604 525,055 525,055
- 43,166 683,246 683,246
23,742 6,896 698,543 698,543
12,000 8,776 586,437 586,437
13,410 14,642 483,006 483,006
12,000 20,044 801,430 801,430
- 106,210 ### 1,619,546
- 158,033 ### 1,785,120
23,486 18,737 ### 2,024,029
5,667 16,432 ### 1,852,800
11,333 17,962 ### 1,861,576
13,264 20,200 ### 2,042,324
- 614,003 ### 2,602,114
- 644,726 ### 2,709,724
116,242 304,082 ### 1,033,962
129,350 115,894 ### 1,097,695
132,163 110,086 709,839 647,731
132,163 113,371 412,549 349,255
- 187,925 ### 1,198,679
- 263,382 ### 3,139,259
116,823 13,894 ### 2,776,097
54,749 10,148 ### 2,159,810
50,206 6,608 ### 800,714
29,580 6,751 ### 1,213,345
- 285,420 ### 2,707,493
- 345,548 ### 3,292,158
33,470 56,995 ### 3,376,535
35,150 51,195 ### 2,896,272
0 42,147 ### 2,713,898

- 365,137 ### 1,410,649


- 414,094 ### 1,536,064
99,734 13,997 ### 3,212,370
73,127 5,601 ### 2,788,382
73,127 6,243 ### 1,746,829
67,832 8,279 ### 2,644,326
- 213,758 ### 1,273,110
- 283,652 ### 835,495
19,044 49,568 ### 887,570
0 44,512 ### 714,721
0 30,647 ### 1,172,199

- 562,974 ### 6,035,721


- 791,714 ### 6,511,527
115,691 19,213 ### 6,883,265
54,827 12,425 ### 6,379,119
44,801 17,576 7,712,885 6,635,490
64,112 35,084 ### 7,478,403
- 29,909 0 0
- 113,540 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
- 363,917 ### 292,283
- 349,298 ### 206,002
52,061 53,064 ### 314,102
54,205 57,950 ### 610,589
64,394 59,339 ### 1,442,626
61,874 49,319 ### 2,426,243
- 3,137,799 ### 9,399,626
- 1,652,502 ### 8,387,432
164,104 219,354 ### 5,787,402
111,795 189,548 ### 4,671,110
65,745 130,168 ### 3,649,240
190,376 96,679 ### 4,179,924
- 861,372 ### 39,993
- 717,412 ### 161,239
48,987 134,216 ### 72,332
19,245 134,215 ### (39,425)
50,668 134,215 ### (50,621)
12,248 134,214 ### (9,589)
- 426,211 ### 1,143,569
- 644,668 ### 2,077,913
14,489 40,558 ### 1,620,091
21,547 32,379 ### 1,175,819
34,893 57,240 ### 1,309,076
30,976 98,425 ### 1,482,551
- 611,267 ### 2,065,124
- 444,552 ### 2,640,784
75,000 100,010 ### 3,506,797
187,500 35,854 ### 4,369,730
170,318 35,992 ### 4,740,322

- 426,564 ### 2,983,515


- 479,033 ### 2,563,506
357,016 243,931 ### 2,876,627
151,587 4,565 ### 2,645,917
176,353 14,322 ### 2,532,478
199,697 15,839 ### 2,444,295
- 7,585,934 ### 33,721,917
- 9,664,009 ### 42,333,536
694,706 360,584 ### 12,178,251
714,008 391,741 ### 13,359,121
501,857 263,332 ### 13,057,115
695,764 317,516 ### 15,312,143
- 100,465 415,366 1,235
- 97,481 478,460 1,745
0 8,580 545,924 545,924
0 10,420 905,884 905,884
13,811 16,470 ### 441,610
17,253 18,305 ### 531,568
- 328,693 15,307 13,270
- 329,183 14,955 14,955
0 132,493 35,800 3,871
0 132,493 23,363 1,087
0 132,494 0 0
0 132,493 0 0
- 3,565,684 ### 10,187,793
- 5,001,743 ### 13,182,713
694,706 177,164 ### 11,527,932
714,008 206,481 ### 12,368,827
487,400 114,368 ### 12,532,266
678,511 141,941 ### 14,729,233
- 59,777 63,639 0
- 51,291 105,441 84,503
0 0 145,539 93,631
0 0 184,118 76,430
646 0 182,672 83,239
0 24,777 169,496 51,342
- 8,228,213 ### 48,379,240
- 5,299,004 ### 52,296,174
3,604,992 862,449 ### 57,187,975
757,531 675,988 ### 45,326,768
1,952,270 959,011 ### 42,717,964
2,331,093 956,718 ### 49,618,521
- 4,033,320 7,556,179 586,748
- 1,312,694 ### 961,494
73,073 240,815 489,196 489,196
67,119 240,815 246,639 221,769
67,119 248,174 0 0
67,119 247,934 0 0
- 70,311 663,406 663,406
- 107,757 807,725 807,725
10,000 23,578 788,882 788,882
10,000 39,682 796,977 796,977
2,500 31,678 749,408 749,408

- 239,906 28,640 24,514


- 304,040 18,677 18,677
0 124,351 21,618 21,618
0 141,423 3,865 3,865
0 160,900 0 0
0 153,300 0 0
- 2,108,003 ### 35,797,663
- 1,677,186 ### 38,770,418
3,250,000 154,955 ### 47,878,909
450,000 111,299 ### 37,263,383
1,683,333 384,444 ### 34,698,413
2,058,333 417,836 ### 39,871,230
- 5,367 0 0
- 5,408 0 0
0 5,779 0 0
0 6,411 0 0
0 6,411 0 0
0 6,411 0 0
- 561,062 ### 4,397,083
- 892,906 ### 5,123,546
140,034 18,084 1,479,117 1,479,117
158,147 19,996 ### 1,543,633
137,089 20,457 ### 1,655,610
143,339 12,491 ### 2,911,967
- 760,906 ### 6,390,922
- 459,494 ### 6,091,802
0 25,635 ### 5,952,659
843 28,404 ### 4,841,940
62,229 24,800 ### 4,890,041
62,302 27,287 ### 5,025,401
- 297,329 0 0
- 360,418 0 0
131,885 192,045 0 0
71,422 10,774 0 0
0 5,006 0 0
0 630 500 500
- 92,098 18,093 18,093
- 114,416 0 0
0 54,086 0 0
0 54,086 0 0
0 54,086 0 0
0 54,086 0 0
- 57,546 502,966 500,811
- 62,241 522,512 522,512
0 931 588,619 577,594
0 908 671,950 655,201
0 664 709,705 704,415
0 718 821,570 815,936
- - - -
- - - -
- - - -
0 0 0 0
0 201 20,077 20,077
0 2,245 200,182 200,182
- 29,509,700 ### 118,985,953
- 26,808,903 ### 119,991,100
7,551,455 4,089,871 ### 126,586,229
9,042,014 3,860,686 ### 128,724,657
9,778,235 3,696,027 ### 153,926,104
10,353,123 4,690,003 ### 148,378,860
- 811,447 581,462 581,462
- 858,182 ### 847,048
0 82,847 ### 1,033,728
0 82,847 ### 1,033,728
56,250 142,194 430,564 430,564
348,398 184,467 298,566 298,566
- 1,318,683 ### 1,535,411
- 1,445,052 ### 1,961,121
100,000 93,690 3,174,410 3,131,026
109,281 57,919 ### 1,958,440
109,281 35,276 ### 2,279,017
99,264 37,785 ### 1,438,592
- 1,031,555 ### 2,959,888
- 600,748 ### 1,836,986
36,364 29,799 ### 2,306,893
0 14,967 ### 3,095,521
0 13,876 ### 3,532,591
0 35,072 5,327,415 2,622,210
- 1,581,377 ### 4,864,460
- 948,009 7,594,313 6,004,274
407,637 65,433 ### 7,247,001
469,541 48,114 ### 6,444,332
440,406 47,536 ### 7,443,037
278,472 73,198 ### 5,476,025
- 506,962 ### 1,574,090
- 297,380 ### 1,461,561
387,300 156,676 ### 1,315,947
284,556 153,532 ### 1,363,421
144,515 191,557 ### 1,730,162
132,369 142,796 ### 2,146,348
- 903,315 ### 1,548,298
- 1,126,154 ### 997,793
78,965 836,163 ### 1,754,597
81,743 797,396 ### 717,575
54,408 1,144,193 ### 1,264,121
0 1,202,561 ### 1,932,149
- 953,009 ### 5,797,530
- 465,069 ### 6,671,430
154,997 203,522 ### 2,796,026
413,277 183,281 ### 6,134,910
670,984 108,820 ### 10,126,568
643,602 194,544 ### 9,910,945
- 1,089,364 ### 1,781,014
- 1,033,960 ### 1,651,599
630,401 161,002 ### 2,923,766
951,367 200,358 ### 2,545,478
1,250,623 70,136 ### 1,398,155
1,655,542 100,180 ### 1,524,879
- 684,174 ### 3,809,837
- 685,451 ### 2,841,247
10,967 6,268 ### 3,039,054
47,102 8,611 ### 2,297,653
73,106 5,200 ### 6,484,885
77,280 39,768 ### 3,527,596
- 126,374 ### 1,084,434
- 83,691 ### 903,465
0 0 ### 1,111,679
0 0 ### 917,585
0 0 ### 802,476
0 0 ### 874,935
- 1,141,278 ### 3,915,909
- 1,176,719 ### 4,996,632
0 237,893 ### 5,982,256
0 256,799 8,197,388 5,404,466
0 347,238 8,517,094 6,208,967
0 691,920 7,134,930 4,327,554
- 630,259 1,917,277 1,917,277
- 805,562 ### 2,524,086
135,988 72,078 ### 2,173,225
187,406 89,681 ### 1,380,222
540,740 261,950 879,366 879,366
612,949 283,670 847,275 847,275
- 394,258 ### 3,010,669
- 568,899 ### 1,777,432
60,318 18,889 ### 1,779,832
19,469 13,875 ### 1,797,197
0 5,334 ### 2,761,936
0 10,391 ### 3,086,123
- 859,281 ### 4,397,703
- 1,098,700 ### 5,165,404
201,875 49,646 ### 3,834,698
156,875 128,519 ### 1,071,053
0 233,353 0 0

- 3,368,531 ### 24,778,021


- 3,455,344 ### 28,309,967
2,130,032 530,180 ### 31,112,234
3,184,313 297,082 ### 37,993,742
3,816,448 132,500 ### 43,886,873
3,606,729 277,242 ### 47,621,445
- 740,850 ### 1,963,708
- 655,619 ### 1,143,759
13,087 2,522 ### 1,744,056
13,087 12,917 ### 1,455,105
4,541 475 ### 1,141,231
9,960 18,598 ### 2,371,282
- 878,126 ### 1,569,715
- 1,172,179 ### 2,202,349
0 16,477 ### 3,353,531
0 16,475 ### 3,492,708
0 36,362 ### 4,146,495
0 52,130 ### 2,933,180
- 1,270,367 ### 3,633,589
- 557,268 ### 3,968,261
135,893 148,943 ### 6,498,217
153,200 172,377 ### 4,361,360
171,473 65,741 7,113,226 7,113,226
159,781 179,932 ### 3,814,975
- 767,254 ### 2,261,036
- 255,478 ### 2,176,361
150,000 10,528 ### 2,199,061
50,000 21,784 ### 3,061,737
50,000 21,525 ### 3,762,892
155,714 56,517 ### 1,632,753
- 217,758 774,361 774,361
- 243,975 217,645 217,645
342,488 40,088 20,963 20,963
342,488 39,714 446,822 446,822
342,488 39,714 446,822 446,822
342,488 39,714 446,822 446,822
- 237,935 ### 3,659,083
- 266,348 ### 2,789,171
61,231 66,487 ### 2,444,960
37,500 42,550 ### 2,508,824
63,320 32,568 ### 2,254,315
64,743 102,622 ### 3,997,111
- 543,457 ### 2,463,907
- 731,091 ### 2,550,021
139,101 40,493 ### 3,486,661
156,726 29,292 ### 2,613,738
168,476 40,389 ### 1,528,012
0 3,567 ### 2,347,921
- 495,734 ### 2,713,515
- 417,505 ### 1,866,017
56,321 20,314 ### 3,035,724
37,454 13,756 ### 2,869,164
49,474 20,302 ### 2,832,657
124,310 62,402 ### 2,583,232
- 893,604 ### 2,916,543
- 331,400 ### 2,456,135
189,589 45,737 ### 2,269,755
272,361 29,159 ### 2,289,848
179,397 21,378 ### 3,891,476
172,222 37,956 ### 1,420,731
- 301,877 ### 5,119,499
- 133,382 ### 4,649,244
50,000 5,034 ### 4,411,837
50,000 54,891 ### 3,860,292
50,000 50,483 ### 4,707,035
25,000 94,738 ### 5,807,237
- 3,102,569 ### 9,886,508
- 3,338,726 ### 8,344,931
1,364,594 606,721 ### 6,893,851
1,034,356 616,745 ### 3,867,126
147,543 218,545 ### 3,859,794
123,707 116,516 ### 9,233,252
- 853,235 ### 1,218,994
- 460,647 ### 1,113,194
128,000 11,743 2,212,511 1,162,663
103,000 11,691 ### 1,446,524
178,000 12,559 ### 3,160,907
151,957 42,316 ### 902,244
- 1,283,058 ### 6,774,764
- 2,174,443 ### 7,364,154
164,824 245,447 ### 8,772,369
450,239 204,952 ### 11,786,975
608,488 109,674 ### 14,001,212
630,532 260,316 ### 9,560,717
- 222,063 ### 1,292,938
- 195,275 ### 1,758,015
1,852 17,380 781,125 480,734
2,249 18,642 225,479 225,479
69,741 27,082 ### 1,470,677
69,438 40,537 892,219 892,219
- 1,612,456 7,374,484 7,369,095
- 815,728 ### 9,304,974
214,661 216,663 ### 8,269,885
229,453 191,554 ### 10,283,632
333,563 208,859 ### 10,380,635
455,785 194,958 ### 14,800,542
210

- 34,972,078 ### 233,192,949


- 40,771,522 ### 245,776,410
5,927,381 1,902,447 ### 204,361,100
7,477,931 1,759,040 ### 223,008,668
4,186,137 3,635,631 ### 240,461,881
3,359,942 3,371,093 ### 252,396,667
- - - -
33,189 11,241 ### 2,040,146

40,416 25,285 ### 2,289,596

- 231,322 22,185 22,185


- 20,616 28,248 28,248
0 570 41,539 41,539
0 564 30,352 30,352
0 0 11,013 11,013
0 0 600 600
- 2,788,335 ### 40,168,919
- 3,659,341 ### 37,929,238
1,612,491 296,514 ### 41,487,377
3,174,539 108,517 ### 49,834,089
1,696,510 31,565 ### 44,346,031
651,956 106,766 ### 34,653,486
- 629,032 ### 3,305,489
- 634,670 ### 2,926,229
143,420 36,716 ### 2,194,025
47,093 19,591 ### 1,866,018
36,098 49,717 ### 3,370,507
38,583 73,373 ### 7,000,955
- 906,461 ### 8,236,872
- 671,972 ### 9,197,227
854,076 108,808 ### 10,776,968
1,276,872 92,907 ### 12,241,530
2,185,614 190,825 ### 17,007,971
2,158,485 178,679 ### 19,604,861
- 147,520 ### 1,721,565
- 189,879 ### 1,895,669
10,667 99,943 ### 1,710,515
42,667 6,620 ### 1,416,247
106,667 5,679 ### 1,414,402
64,000 9,812 ### 1,589,218
- 839,673 0 0
- 842,133 0 0
0 155 0 0
0 155 0 0
0 155 0 0
0 155 0 0
- 558,075 ### 3,628,873
- 672,241 ### 4,334,850
2,791 59,409 ### 5,163,496
1,360 21,160 ### 6,029,292
8,059 0 6,657,314 6,657,314
11,467 0 7,139,601 7,139,601
- 1,141,627 7,168,603 6,350,306
- 1,473,388 ### 7,531,755
0 303,677 ### 8,550,830
0 628,452 ### 10,446,223
0 725,152 ### 12,134,234
188,692 547,843 ### 13,394,469
- 10,141,683 ### 72,971,236
- 9,812,558 ### 79,982,121
3,303,936 147,652 ### 90,485,378
2,845,400 83,521 ### 97,273,591
0 1,748,471 ### 107,527,903
116,343 1,557,522 ### 117,133,640
- 553,183 ### 4,168,049
- 622,486 ### 4,525,961
0 167,994 ### 4,772,826
0 189,841 ### 4,234,793
0 231,724 ### 4,181,417
0 221,180 ### 4,410,080
- 3,066 182,382 182,382
- 2,688 202,773 202,773
0 136 190,187 190,187
0 0 209,616 209,616
0 0 231,402 231,402
0 0 153,492 153,492
- 2,894,534 ### 18,846,757
- 2,709,076 ### 22,326,138
0 339,597 ### 24,006,349
0 187,568 ### 23,370,139
0 138,442 ### 24,003,114
0 125,568 ### 24,632,573
- 126,214 2,397,218 2,397,218
- 117,572 ### 2,298,702
0 73,991 ### 1,528,661
0 78,252 ### 1,837,061
0 70,738 ### 1,421,340
0 65,392 2,674,123 2,674,123
- 712,800 ### 4,793,885
- 761,250 ### 5,103,333
0 244,506 ### 5,813,844
90,000 254,026 6,817,635 5,871,469
120,000 259,117 ### 6,648,251
90,000 375,378 7,159,015 6,974,713
- 1,237,818 ### 5,861,096
- 1,739,374 ### 6,958,846
0 22,548 7,787,059 7,639,105
0 87,866 ### 8,348,248
0 172,805 ### 9,466,836
0 84,140 ### 10,745,260

170,897,123 ### 561,574,333


-
- 177,645,239 ### 564,458,340
24,973,218 30,816,312 ### 491,319,785
30,448,550 37,179,729 ### 506,186,470

- 2,432,911 ### 14,531,073


- 2,217,177 ### 16,434,328
0 0 ### 18,829,229
0 0 ### 20,008,705
0 5,250 ### 21,979,029
0 0 ### 24,547,200
- 6,264,812 ### 5,697,064
- 9,512,789 ### 8,627,669
7,652,195 9,674,661 ### 2,794,628
10,460,165 11,882,633 ### 3,542,570
14,138,278 13,680,532 ### 8,238,583
14,138,278 13,680,532 ### 8,238,583
- 1,335,467 ### 5,201,864
0 55,888 ### 4,854,417
0 11,034 ### 4,906,609
0 0 ### 5,120,285

- 1,944,468 7,126,413 6,058,519


- 1,549,218 7,480,119 6,444,118
0 72,143 ### 5,984,418
13,440 19,472 ### 7,820,740
19,936 7,173 ### 11,349,123
29,374 11,262 ### 12,241,069
- 22,065 209,970 209,970
- 16,412 238,606 238,606
8,279 1,538 123,791 123,791
3,203 375 99,632 99,632
3,718 184 94,437 94,437

- 1,248,589 ### 3,870,818


- 1,255,370 ### 3,996,635
105,600 40,164 ### 4,562,664
105,600 27,379 ### 4,254,753
40,600 11,566 ### 5,114,196
68,088 13,394 ### 5,184,169
- 134,075 951,071 772,706
- 156,282 ### 1,108,411
- 159,019 ### 1,106,142
0 12,556 ### 1,249,105
0 5,208 ### 1,291,498
0 5,135 ### 939,679
- 85,706 114,662 114,662
- 91,832 142,246 142,246
0 40,000 150,028 150,028
0 40,000 169,766 169,766
0 40,000 209,733 209,733
0 805 269,224 269,224
- 1,867,801 ### 18,708,711
- 2,067,693 ### 20,267,440
0 0 ### 23,226,086
0 0 ### 24,310,162
0 0 ### 25,817,969
0 0 ### 29,336,725
- 8,575 74,822 74,822
- 8,943 55,841 55,841
245 1,328 66,028 66,028
0 1,381 71,368 71,368
0 2,860 83,232 83,232
0 3,798 122,376 122,376
- 433,349 ### 832,021
- 278,388 ### 1,146,757
20,000 30,781 ### 1,148,950
163,435 20,494 ### 1,176,170
244,742 464,652 ### 1,456,162
0 191,203 ### 1,937,711
- 7,793,576 183,757 183,757
- 7,787,781 0 0
0 3,356,783 0 0
0 3,418,733 0 0
0 3,481,733 0 0
0 3,488,938 0 0
- 247,149 ### 2,151,496
- 256,319 ### 2,390,922
46,875 7,314 ### 2,703,246
62,500 9,106 ### 2,387,736
46,875 279 ### 2,418,400
0 34 ### 2,497,540
- - - -
0 11,084,065 ### 61,424,934
0 14,602,158 ### 85,420,742
5,220,672 1,956,969 ### 69,537,253

- 6,978,239 ### 18,540,773


- 7,731,724 ### 22,688,379
3,016,196 1,266,276 ### 20,288,355
3,064,064 1,266,872 ### 20,391,299
416,903 2,188,589 ### 22,438,265
0 3,331,409 ### 27,311,398
- 5,496,205 ### 29,518,623
- 7,034,127 ### 33,495,889
6,375,336 258,931 ### 36,169,191
6,812,119 389,807 ### 32,318,145
5,518,025 397,818 ### 42,395,739
7,140,715 259,961 ### 42,946,651
- 13,951,163 ### 47,911,164
- 11,344,181 ### 54,455,168
1,944,600 1,002,244 ### 49,445,256
625,000 1,575,994 ### 52,182,072
2,833,333 1,073,793 ### 45,011,359
3,208,333 172,805 ### 52,732,954
- 29,729,095 ### 122,251,581
- 35,468,926 ### 75,977,433
3,054,000 2,617,401 ### 84,013,999
5,801,752 1,826,275 ### 87,340,258
7,964,843 1,604,892 ### 75,377,857
8,633,497 1,446,981 ### 93,583,447
- 439,723 ### 2,766,374
- 385,503 ### 2,722,511
0 3,645 ### 3,627,818
0 21,780 ### 5,430,072
0 139 ### 11,067,599
0 1,647 ### 4,781,775
- 1,655,075 ### 10,797,944
- 1,715,201 ### 10,759,758
0 53,616 ### 11,502,456
0 79,856 ### 9,659,023
0 96,885 ### 8,220,140
13,603 43,777 ### 11,957,272
- 117,666 740,142 740,142
- 148,873 1,217,455 1,217,455
143,781 31,677 ### 1,347,426
206,695 55,016 ### 1,720,131
734,807 71,757 ### 1,766,743
229,179 46,319 ### 1,804,472
- 4,151,055 ### 22,347,942
- 5,726,508 ### 24,307,220
0 177,536 ### 21,916,384
0 1,147,842 ### 22,773,382
0 652,378 ### 27,460,723
0 953,992 ### 32,668,598
- 227,514 ### 2,296,292
- 188,124 ### 2,808,088
33,283 55,863 ### 3,472,796
25,202 88,249 ### 4,123,872
27,105 143,424 ### 4,780,143
51,316 56,055 ### 5,576,315
- 6,867,409 ### 34,243,950
- 4,589,420 ### 18,035,649
872,221 61,606 ### 38,078,277
955,555 56,658 ### 37,394,831
393,783 77,663 ### 36,954,437
647,667 105,482 ### 41,771,218
- 651,344 ### 3,603,943
- 855,091 ### 3,638,895
89,838 33,281 ### 4,103,853
332,725 48,076 ### 4,045,537
328,081 27,667 ### 4,557,440
505,937 32,694 ### 4,990,137
- 87,495 579,012 313,226
- 115,254 705,290 453,386
2,008 0 488,374 330,222
1,770 0 691,778 590,063
334 2,206 727,664 678,136

- 7,947,320 ### 50,789,695


- 7,652,053 ### 55,169,494
0 152,809 ### 47,800,070
0 159,583 ### 30,177,872
0 159,583 ### 34,785,035
0 168,159 ### 36,797,619
- 220,299 57,264 55,651
- 220,299 57,264 55,651
44,893 0 42 42
44,893 0 0 0
44,893 0 0 0
44,893 0 0 0
- 236,030 ### 2,677,605
- 194,648 ### 3,002,335
84,083 55,406 ### 3,331,794
102,833 14,491 ### 3,663,499
100,000 194,420 ### 5,009,519
127,604 322,189 7,369,140 7,368,828
- 344,408 ### 2,551,508
- 263,424 ### 2,383,192
89,667 44,386 ### 2,179,546
89,667 32,675 ### 1,802,515
0 27,804 ### 1,778,018
485 50,856 ### 2,668,805
- 271,663 ### 1,594,772
- 266,989 ### 1,293,711
108,334 37,193 ### 1,077,670
108,334 27,036 ### 1,452,196
108,333 14,959 ### 1,550,709
0 9,233 ### 1,829,624
- 67,829 ### 271,741
- 188,027 1,317,205 208,153
631 0 1,187,576 322,503
0 0 684,144 176,008
0 0 486,457 113,723
0 641 620,394 138,946
- 863,816 ### 3,739,405
- 945,058 4,016,101 4,016,101
185,000 0 ### 3,925,036
270,000 0 ### 3,914,176
770,000 0 ### 3,954,638
385,000 0 ### 4,412,652
- 207,228 2,432 2,432
- 210,769 3,373 3,373
32,991 156,561 9,514 9,514
32,991 163,550 7,740 7,740
32,991 170,483 7,031 7,031
32,991 178,378 7,612 7,612
- 1,740,603 ### 8,156,137
- 2,088,979 ### 8,081,378
0 67,778 ### 9,195,366
500,000 43,422 ### 10,095,124
0 6,038 ### 11,421,647
0 1,435 ### 12,261,888
- 20,651 158,708 156,205
- 11,048 174,378 172,398
1,492 17,248 206,708 203,887
1,449 11,154 202,178 199,742
2,757 10,254 195,557 193,025
3,890 7,848 190,662 188,142
- 0 14,069 14,069
- 28,498 11,265 11,265
0 1,074 1,542 1,542
0 2,935 208 208
0 21,016 0 0
0 21,016 0 0
- 1,631,598 ### 6,941,018
- 1,948,306 ### 7,545,176
690,279 97,063 ### 8,807,482
280,357 55,226 ### 8,722,880
741,116 82,952 ### 9,813,778
872,020 122,346 ### 10,074,068
- 704,290 985,001 950,669
- 169,511 ### 1,101,814
221,391 41,796 ### 1,426,464
277,658 32,853 ### 1,312,273
295,830 25,934 ### 1,310,036
437,247 28,709 ### 1,059,689
- 1,114,167 ### 5,350,428
- 1,148,129 ### 5,772,828
150,000 35,952 ### 7,242,394
107,143 14,657 ### 8,524,014
214,286 13,376 ### 8,710,273
214,286 18,789 ### 9,722,044
- 299,642 502,354 502,354
- 196,303 369,847 369,847
0 16,474 402,921 402,921
0 15,389 339,619 339,619
0 42 335,352 335,352
0 0 399,687 399,687
- 181,892 1,147,502 1,147,502
- 186,641 ### 1,211,238
0 6,812 ### 1,303,980
0 5,012 ### 1,209,911
0 4,086 ### 1,181,518
0 5,579 ### 1,250,740
- 370,608 ### 2,890,425
- 499,878 3,115,717 2,901,473
0 0 ### 2,818,980
0 0 ### 1,201,950
0 0 ### 1,137,142
0 17,504 ### 1,009,271
- 1,456,940 0 0
- 3,968,265 ### 4,341,602
14,840 284,475 ### 9,259,027
12,988 264,857 ### 9,491,748
503,385 196,033 ### 9,634,297
251,637 157,925 ### 14,075,876
- 153,401 873,529 873,529
- 169,612 1,145,746 1,145,746
0 6,979 513,361 513,361
0 10,981 400,292 400,292
0 15,434 351,321 351,321

- 1,554,782 ### 11,338,774


- 1,746,343 ### 12,590,751
0 522,880 ### 13,615,830
0 621,832 ### 14,677,412
0 608,272 ### 14,995,996
0 595,017 ### 15,424,701
- 716,677 ### 3,722,500
- 456,791 ### 4,502,970
42,830 9,221 ### 3,777,592
104,266 12,856 ### 2,262,268
172,489 23,419 ### 7,575,429
186,348 31,631 ### 12,228,379
- 828,317 ### 2,459,375
- 887,073 ### 2,353,357
119,702 44,295 ### 1,915,061
119,702 96,839 2,174,731 2,174,731
191,693 62,623 2,163,119 2,163,119

- 245,283 466,245 466,245


- 46,274 ### 1,794,283
0 5,943 487,164 487,164
0 7,333 637,194 637,194
0 16,525 774,114 774,114
0 9,029 940,884 940,884
- 1,445,502 0 0
- 1,457,543 0 0
931,308 470,856 0 0
93,120 0 0 0
54,876 0 0 0
21,621 4,216 0 0
- 456,779 ### 1,921,542
- 465,589 ### 1,769,998
110,136 20,244 ### 2,229,897
87,020 11,494 ### 1,847,868
75,713 5,687 ### 2,097,028
102,222 8,950 ### 2,205,360
- 742,475 ### 1,794,581
- 734,969 ### 1,549,595
133,875 144,360 932,348 881,615
75,895 160,565 782,867 738,530
62,567 171,091 ### 1,044,628
87,868 132,359 ### 985,428
- 35,425 186,047 186,047
- 29,086 195,925 9,652
0 2,256 229,163 9,081
0 2,019 243,130 10,656
0 3,181 264,790 8,205
0 1,946 214,442 8,547
- 355,360 ### 1,408,301
- 543,466 ### 1,769,225
0 0 ### 2,060,302
0 0 ### 2,079,790
0 0 ### 1,902,154
0 0 ### 1,834,575
- 1,898 415,326 415,326
- 2,009 471,977 471,977
0 4,409 693,032 693,032
0 1,303 762,260 762,260
0 1,498 871,085 871,085
0 1,558 786,490 786,490
- 1,454,389 ### 1,968,688
- 934,241 ### 2,157,088
30,638 369 ### 1,516,908
729 822 ### 1,973,972
861 0 ### 1,002,394
1,018 2,330 946,616 943,240
- 2,093,522 ### 21,194,255
- 1,884,928 ### 25,697,233
899,877 232,309 ### 27,011,711
999,878 359,832 ### 25,011,116
857,221 125,984 ### 26,243,036
1,306,780 132,497 ### 35,631,410
- 1,317,865 ### 12,224,990
- 1,961,828 ### 1,724,458
749,877 145,548 ### 18,264,870
849,878 212,538 ### 15,448,075
699,016 43,714 ### 18,021,901
1,197,073 69,140 ### 29,820,779
- 1,133,858 ### 2,388,984
- 1,129,857 ### 2,252,046
0 67,100 ### 2,918,120
0 63,229 ### 3,676,036
0 72,538 ### 4,609,893
101,344 78,804 5,115,215 4,807,784
- 268,160 701,348 144,640
- 311,623 914,464 503,525
0 0 890,002 472,402
0 0 882,717 674,567
0 0 758,264 707,272
0 52,999 ### 1,027,260
- 29,932 71,535 816
- 21,257 24,088 374
0 1,858 165,196 0
0 1,343 114,147 0
0 1,489 127,716 0
0 1,227 133,216 0
ii)Export sales (Net)
2.Cost of sales
i)Cost of material
3.Gross profit / (loss) (F1-F2)
1,835,648 2,951,995 2,344,687 424,921
2,781,537 3,568,467 2,773,814 447,346
2,553,497 3,604,975 2,792,325 372,335
2,032,361 3,039,521 2,068,476 209,348
1,331,114 3,207,894 2,417,533 247,658

0 138,876 53,514 (94,766)


0 25,398 8,556 (20,920)
0 13,690 0 (13,690)
0 12,378 0 (12,378)
0 8,372 0 (8,372)
0 7,358 0 (7,358)
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 1,903,476 1,455,851 162,756
0 1,820,065 1,400,219 218,850
0 2,025,925 1,482,959 141,258
0 1,745,507 1,218,954 13,658
0 1,622,615 1,161,494 50,542
0 1,916,982 1,364,112 49,055
1,965,643 2,950,805 1,323,280 51,011
1,066,921 3,202,970 1,638,551 (717,613)
884,125 3,920,740 1,987,023 (1,108,303)
1,123,179 3,590,902 1,759,026 (685,721)
1,110,537 2,777,482 1,018,034 (623,097)
916,840 2,328,104 636,111 (629,887)
523,971 1,684,870 1,156,619 134,965
2,096,156 2,890,655 2,196,961 142,200
770,106 1,274,226 810,370 (86,446)
0 93,182 0 (92,809)
0 93,182 0 (92,809)
0 93,182 0 (92,809)
5,288,260 4,600,585 2,587,010 851,259
6,040,838 4,991,189 3,161,425 1,145,604
6,178,516 5,318,461 3,217,121 1,149,130
6,765,289 5,820,302 2,890,383 1,178,342
6,049,297 5,758,546 3,039,737 703,437
6,487,504 6,166,863 3,304,637 739,663
858,149 771,901 513,228 159,286
661,906 669,775 416,500 125,474
235,166 420,934 122,178 97,471
109,325 346,308 58,872 38,387
65,408 266,410 39,273 32,645

0 1,010,182 801,007 44,750


0 1,004,831 810,505 125,195
0 1,226,685 896,732 87,458
27,109 1,128,873 774,525 541
0 1,085,197 738,634 7,342
0 1,152,197 870,276 61,823
626,041 2,918,631 2,124,073 95,680
985,032 3,143,233 2,257,875 227,516
497,627 3,143,450 2,170,086 113,497
95,093 2,090,608 1,379,267 (85,248)
24,219 615,972 401,724 (251,096)
24,219 615,972 401,724 (251,096)
10,284,571 12,949,888 8,950,266 (1,042,451)
11,735,433 13,258,046 9,075,457 481,246
11,241,428 12,339,516 8,459,391 962,331
9,190,738 9,638,730 6,467,160 1,063,158
11,858,913 11,677,126 7,656,549 1,499,158
11,600,630 10,916,714 7,007,302 1,885,660
26,505 1,485,148 1,072,721 177,873
0 1,614,222 1,107,646 450,220
0 1,693,683 1,223,300 233,713
0 1,764,254 1,075,188 (6,285)
0 1,412,766 926,534 31,481

5,379,045 5,562,693 3,778,859 810,254


5,798,106 5,897,753 3,984,707 1,099,664
6,587,990 7,094,890 4,517,003 965,882
2,198,159 6,708,564 4,124,693 641,534
2,406,300 5,953,047 3,858,540 684,364
2,652,024 6,082,971 4,147,178 754,284
98,973 1,555,311 1,235,428 79,496
162,695 1,686,706 1,264,269 136,468
163,667 1,936,369 1,405,544 106,109
70,034 1,708,277 1,178,749 (69,913)
40,975 1,222,800 835,637 (154,876)
0 135,866 6 (39,318)
4,540,487 4,715,879 3,307,411 732,112
4,048,836 4,946,655 3,507,703 819,115
3,789,666 6,605,290 4,836,086 774,305
3,751,713 6,973,056 4,621,681 650,229
2,938,312 6,325,609 4,453,761 521,135
3,104,413 7,268,795 5,266,528 795,444
661,634 1,868,450 1,400,535 160,989
1,711,189 2,410,682 1,750,787 331,150
1,343,844 2,492,199 1,730,203 228,754
992,766 2,077,810 1,382,224 34,804
123,592 1,288,445 754,611 (230,599)
0 827,156 405,175 (290,981)
850,480 3,943,890 1,956,972 (1,337,258)
550,631 2,546,492 1,254,417 (374,766)
504,939 2,515,062 1,353,325 (249,511)
722,735 2,575,659 1,272,412 (361,813)
722,614 2,259,157 1,239,423 (251,525)
722,614 2,259,157 1,239,423 (251,525)
4,192,744 10,832,501 8,334,410 1,341,158
10,180,793 19,545,587 13,398,076 1,542,000
8,281,895 20,611,783 15,507,010 1,674,162
5,019,711 15,232,795 10,707,469 724,310
2,125,234 11,472,197 7,094,906 247,653
1,429,287 12,543,268 7,990,350 1,002,572
3,417,745 3,840,872 2,391,809 406,083
3,207,246 3,334,013 2,017,780 482,566
4,431,065 4,589,610 2,793,997 369,013
2,519,223 3,608,714 2,319,714 201,167
1,052,851 3,325,337 2,206,472 128,232
264,347 3,856,798 2,710,218 127,210
29,194 2,515,100 1,877,416 275,322
4,863 2,699,446 1,995,967 444,204
21,595 3,097,094 2,167,393 426,968
6,739 2,847,729 1,808,909 265,911
0 3,317,253 2,225,425 184,512
0 3,711,107 2,604,538 176,330
0 53,339 0 (26,097)
0 66,546 34,786 (22,200)
0 406,944 257,607 21,878
0 23,354 0 (19,780)
0 206 0 (8)
0 0 0 0
161 904,367 608,603 39,206
0 922,983 574,313 162,845
0 1,117,781 724,082 12,804
0 867,695 533,973 (47,605)
0 694,771 354,820 (59,745)
0 879,569 542,606 (55,599)
18,674 1,325,619 1,035,334 14,317
409,844 1,589,607 1,251,848 118,266
0 1,483,815 1,070,957 (120,100)
0 114,345 17,835 (81,759)
0 57,089 0 (57,089)
0 51,717 0 (51,717)
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 334,049 184,386 44,916
0 24,233 2,646 7,754
0 102,148 0 27,051
0 155,297 155,297 22,071
0 512,482 0 7,157
0 1,262,162 0 1,275,215
8,549 1,380,590 859,033 (17,510)
3,241 1,194,006 748,028 120,382
0 1,554,486 912,601 81,883
0 1,172,567 658,846 35,612
0 1,010,548 501,536 (145,261)
0 1,072,353 686,625 (120,075)
0 1,170,185 894,251 (14,467)
0 1,381,491 974,619 44,645
0 1,227,672 851,367 18,377
0 800,993 461,306 (84,380)
0 533,265 224,927 (184,407)
0 134,872 11,903 (98,752)
0 1,352,881 1,152,959 48,896
0 1,521,546 1,082,290 69,018
0 1,483,135 1,052,901 88,282
0 1,026,119 650,941 (66,719)
0 812,277 415,500 (74,856)
0 113,538 0 (99,528)
559,515 3,254,774 2,430,930 (97,254)
1,857,905 3,602,513 2,496,924 325,667
903,328 3,387,383 2,211,140 26,983
16,054 2,442,444 1,315,482 (286,514)
0 705,977 191,892 (372,357)
0 414,575 219,113 (329,132)
2,989,025 7,563,546 5,565,977 (205,057)
6,981,337 6,908,178 4,896,925 1,388,196
6,251,515 9,536,724 6,970,766 674,350
3,150,264 8,126,147 5,642,168 426,394
2,396,423 6,942,947 4,648,939 659,657
2,009,262 6,944,651 5,060,139 477,141
0 206,030 159,248 5,185
0 252,044 192,828 3,801
0 291,408 217,150 9,976
0 282,288 191,984 6,517
0 279,077 185,940 4,541
0 318,490 212,222 2,335
1,659,074 3,592,548 2,801,250 432,739
2,223,559 4,203,543 3,158,938 654,883
3,520,569 5,115,296 3,895,060 594,188
2,721,796 4,296,796 3,145,502 291,992
893,860 3,982,624 2,778,363 245,286
240,661 4,551,646 3,242,908 316,950
6,758,680 6,772,260 5,313,747 860,465
7,423,138 7,197,199 5,925,586 1,291,588
8,482,847 8,501,885 7,148,533 1,278,596
6,697,366 8,473,950 6,459,572 807,077
6,688,641 8,605,975 6,677,670 675,980
8,260,083 9,516,681 7,606,600 1,046,982
2,271,454 5,375,595 5,183,429 464,076
2,501,945 5,816,257 5,351,597 376,168
1,173,390 4,469,496 3,485,843 (398,483)
233,097 3,071,732 1,998,840 (451,974)
1,687 1,764,504 1,182,336 (204,497)
401,764 2,239,930 1,573,525 (261,841)
8,280,069 16,919,254 12,671,610 2,831,190
8,671,762 17,668,351 13,001,668 2,890,237
8,864,131 ### 16,167,689 2,454,300
11,932,942 24,613,636 14,826,674 2,903,538
9,989,184 ### 374,436 1,999,764
11,633,630 28,175,444 19,960,543 2,234,641
13,104,159 11,373,914 6,787,722 1,898,285
13,950,789 10,917,659 6,889,383 2,566,485
17,310,787 14,351,704 8,954,021 3,345,568
17,332,527 13,622,707 7,494,536 3,910,520
19,443,202 14,089,214 8,222,474 5,575,683
20,793,399 15,985,135 9,544,078 4,038,092
6,368,395 12,418,585 9,590,951 1,151,732
8,819,457 16,427,295 12,451,357 2,246,458
9,018,254 18,133,918 13,442,308 1,932,166
10,224,515 ### 14,981,515 1,129,822
7,603,470 ### 13,009,669 726,192
7,582,955 21,910,916 15,252,169 1,337,662
2,653,311 4,555,985 3,474,733 291,605
3,543,088 4,848,050 3,567,884 533,460
3,903,664 4,822,883 3,489,838 515,881
3,935,073 4,815,950 3,373,048 298,953
3,155,742 4,647,253 3,206,232 172,678
2,184,001 4,174,942 2,784,926 80,775
541,296 1,890,612 1,456,430 159,623
1,155,106 2,029,727 1,596,494 293,121
799,103 2,323,601 1,738,766 83,363
1,399,168 2,500,991 1,827,708 88,125
214,128 1,832,216 1,277,797 (45,357)
14,603 2,048,653 1,441,102 33,256
0 566,119 429,476 45,106
0 731,237 578,343 45,165
0 525,766 349,338 18,960
0 335,161 189,073 18,416
0 335,161 189,073 18,416
0 335,161 189,073 18,416
0 32,937 0 (32,937)
0 26,375 0 (26,375)
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
694,895 2,839,549 2,053,879 (1,237,301)
148,376 657,410 294,498 (53,928)
0 399,217 130,782 (83,048)
0 218,484 123,213 (218,484)
0 34,715 0 (31,715)
0 34,715 0 (31,715)
1,857,272 10,163,855 7,024,544 (4,474,806)
25,440 3,427,020 1,891,080 (748,646)
30,644 2,238,890 813,542 (649,636)
0 910,815 323,673 (551,163)
0 910,815 323,673 (551,163)
0 910,815 323,673 (551,163)
1,348,862 4,636,823 2,983,256 (1,445,807)
204,324 1,411,621 775,835 (92,400)
0 1,323,592 681,008 (332,523)
0 419,292 236,652 (394,530)
0 188,976 114,532 (103,419)
0 188,976 114,532 (103,419)
0 0 0 0
0 0 0 0
0 0 0 9,217
0 0 0 12,251
0 0 0 12,193
0 0 0 12,289
0 28,037 0 (5,382)
0 2,673 0 (1,086)
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
344,185 320,249 193,809 41,375
269,646 250,876 129,144 34,651
270,278 248,669 127,297 38,558
218,920 196,846 92,895 36,146
197,302 178,919 90,308 29,554
216,252 189,480 97,448 41,621
0 125,297 45,370 (8,530)
0 136,492 37,927 388
1,747 250,582 127,221 1,360
0 183,332 91,592 (4,581)
0 107,787 29,194 (17,686)
0 162,721 49,928 9,118
3,329,495 3,534,210 2,566,554 553,030
3,528,777 3,441,951 2,696,165 543,422
847,234 4,328,582 3,269,108 446,617
2,763,502 3,587,519 2,622,737 474,281
2,733,710 3,188,731 2,304,446 334,665

576,808 1,833,598 1,286,950 (55,374)


334,352 1,723,664 1,301,020 4,795
134,152 659,106 338,367 (118,158)
134,152 659,106 338,367 (118,158)
38,492 574,238 264,440 (130,634)
2,822 88,645 3,222 (56,762)
153,157 1,859,273 1,460,108 155,878
51,037 1,806,487 1,312,155 175,387
72,083 2,125,895 1,642,863 156,751
71,491 2,268,785 1,548,468 99,618
122,423 2,312,767 1,622,791 65,991
224,046 2,111,282 1,330,274 91,409
0 1,003,061 623,716 165,958
64,144 1,997,815 1,430,506 244,540
306,746 2,687,543 1,944,418 213,526
537,316 2,114,098 1,489,760 192,774
309,727 1,463,856 927,655 122,207

12,578,300 13,132,878 10,745,333 2,252,618


16,673,632 16,391,510 13,329,158 3,630,687
20,039,737 ### 17,236,468 2,487,947
22,388,375 24,376,011 16,410,411 2,184,056
17,944,775 ### 16,051,856 1,907,450
18,800,470 ### 18,411,918 2,641,910
1,366,977 3,386,042 2,389,854 362,148
- 3,334,671 - 396,600
0 1,402,838 994,514 (44,046)
0 1,402,838 994,514 (44,046)
0 1,506,150 1,147,987 (39,883)
0 1,161,404 641,650 (58,472)
0 538,699 342,317 (63,235)
62,706 630,942 510,629 62,578
75,788 563,224 440,855 23,309
0 629,447 437,775 (73,681)
0 629,447 437,775 (73,681)
0 629,447 437,775 (73,681)
1,627,414 1,876,110 1,389,236 317,684
1,669,653 1,724,870 1,380,841 494,114
1,982,523 1,686,062 1,417,445 262,894
929,298 1,892,072 1,204,820 106,281
2,148,510 4,083,483 3,144,000 164,475
2,917,689 5,257,073 3,894,945 451,203
19,176 566,984 439,778 22,280
13,309 795,480 591,533 64,564
0 806,572 547,264 (59,435)
0 620,893 396,788 (36,223)
0 243,261 111,472 (31,266)
0 607,033 428,673 (4,745)
3,872,784 6,176,622 4,303,984 1,017,273
4,858,506 7,476,268 5,714,535 1,442,705
5,175,232 8,765,635 6,519,567 969,226
4,233,029 7,971,024 4,976,590 842,388
3,632,522 7,638,258 5,288,079 650,889
3,673,756 8,292,160 5,738,595 757,547
0 2,071,385 1,483,781 243,563
0 2,245,799 1,672,342 468,880
0 2,554,361 1,662,729 429,024
0 2,344,655 1,542,610 198,125
0 2,339,861 1,478,125 158,101
0 2,398,262 1,516,878 117,381
0 230,468 147,514 (13,215)
- 399,231 293,909 (4,780)
0 361,576 229,828 (28,634)
0 29,513 0 (14,636)
0 11,044 0 6,851
0 8,124 0 15,908
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 805,160 600,725 (8,718)
2,403 1,088,159 806,520 (3,688)
0 324,800 191,383 (46,700)
0 0 0 0
0 24,803 24,803 (7,366)
0 145,576 51,300 (40,350)
0 184,266 83,773 (79,673)
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 2,148,863 1,678,244 270,049
0 2,008,275 1,597,934 346,768
0 2,038,424 1,571,954 260,336
0 2,195,772 1,566,771 209,505
0 2,095,509 1,524,023 132,131

0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
5,198,278 5,548,985 3,395,738 900,101
7,283,074 7,073,457 4,779,358 1,378,314
6,765,384 6,727,262 4,548,272 1,045,169
6,603,958 6,607,204 4,325,268 1,298,817
7,163,180 7,158,065 4,783,212 1,393,027
8,416,670 9,211,160 6,600,027 1,445,285
1,498,224 5,064,140 4,030,836 563,714
2,603,897 5,383,423 4,296,111 846,698
2,597,987 6,075,561 4,444,333 747,433
2,678,752 5,719,869 4,106,848 331,657
1,140,460 4,158,348 2,775,330 (19,050)
9,799 2,443,291 1,361,212 (380,245)
5,956,458 9,310,049 4,992,004 1,836,649
6,535,975 12,116,187 8,382,098 2,134,252
8,547,066 13,395,079 8,321,924 1,907,163
8,650,681 13,132,754 7,817,601 2,729,989
8,234,361 13,048,866 7,803,458 3,039,436
7,714,761 14,823,393 9,019,710 2,581,315
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 23,223 0 (23,223)
0 22,437 0 (22,437)
11,470,146 12,489,112 8,228,488 1,656,422
11,918,032 12,289,367 8,628,155 1,936,139
13,062,202 14,115,777 9,840,997 1,359,445
11,695,798 12,814,321 8,499,456 945,113
11,381,030 12,566,324 9,642,554 1,097,384
13,078,685 14,742,034 11,625,907 1,005,913
1,805,432 3,073,768 2,149,559 348,113
1,756,371 4,060,908 2,950,356 493,376
1,478,211 4,593,307 3,316,286 335,124
1,904,724 3,778,857 2,627,078 235,832
1,541,853 4,053,313 2,973,682 227,277
1,840,043 4,531,258 3,261,468 331,881
18,223,028 16,052,482 9,468,045 3,222,311
21,375,524 18,838,816 12,588,563 3,905,773
21,691,701 20,435,316 10,524,140 3,935,812
22,501,273 22,988,317 8,918,140 3,714,418
21,851,459 19,971,238 8,616,984 3,212,247
21,775,633 ### 8,515,987 3,385,284
0 113,636 18,043 (20,671)
0 142,590 0 10,963
0 131,147 0 8,721
0 0 0 0
0 0 0 0
0 0 0 0
0 50,653 892 (13,120)
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 1,354 0 (1,354)
0 1,107 0 (1,107)
0 0 0 0
0 0 0 0
0 0 0 0

0 2,406 0 (2,406)
0 3,006 0 (3,006)
0 3,793 0 (2,593)
0 3,421 0 (2,221)
0 3,086 0 (1,886)
0 2,784 0 816
511,353 1,756,286 1,273,230 36,213
8,173 2,029,305 1,477,589 143,009
0 2,295,691 1,898,827 156,621
0 1,430,200 644,583 (55,124)
0 1,196,701 761,463 (251,666)
0 171,685 4,296 (99,568)
1,832,859 3,060,033 1,946,325 256,469
1,947,250 4,007,983 2,746,921 314,735
4,611,347 5,282,539 4,259,001 338,056
3,661,742 5,021,582 3,757,942 202,952
2,137,010 4,695,876 3,417,898 104,975
2,425,111 4,923,088 3,723,769 284,619
3,387,426 3,058,136 2,388,552 616,633
4,209,109 3,482,090 2,789,646 969,463
4,569,161 4,002,306 3,045,637 566,855
4,208,114 3,818,881 2,716,940 389,233
3,014,598 4,116,388 3,060,980 151,481
1,927,444 4,888,739 3,638,221 353,294
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
12,971,304 16,540,145 11,505,963 2,076,798
15,582,646 17,617,677 12,319,615 3,595,567
15,787,566 21,419,145 14,591,504 1,380,613
16,205,249 ### 14,285,722 1,956,775
19,630,492 ### 16,087,598 2,455,518
18,155,799 26,916,201 19,522,701 2,899,793
34,494,509 38,134,910 9,521,329 6,789,191
39,303,829 ### 29,661,160 9,044,485
42,903,341 46,580,317 29,788,384 7,863,774
40,042,190 45,153,439 27,136,867 6,046,784
36,089,795 ### 24,639,552 6,239,391
41,914,112 43,867,819 24,885,631 5,379,838
1,411,691 2,139,174 1,678,161 139,296
2,061,706 2,440,814 1,907,111 193,549
1,204,535 2,165,740 1,465,093 (194,078)
0 181,870 0 (104,864)
0 38,603 0 (38,603)
0 91,336 32,487 (13,554)
3,199,636 5,000,497 3,589,587 (1,155,619)
1,778,405 2,660,464 1,768,668 (129,457)
0 1,413,623 940,397 (154,043)
0 1,422,220 940,396 (162,640)
0 164,200 42,360 (103,704)
0 45,037 0 (45,037)
2,456,203 3,677,932 2,923,843 458,467
4,351,433 4,124,263 3,418,183 808,008
6,564,715 6,526,785 5,095,944 686,044
5,666,119 5,506,409 4,296,566 524,414
4,589,457 4,394,522 3,032,464 419,500
4,892,791 4,864,806 3,742,021 548,345
3,785,312 5,007,540 4,083,995 374,694
5,474,200 5,931,469 5,123,701 668,706
4,927,652 5,866,200 4,800,690 480,701
4,445,585 5,492,727 4,268,921 318,755
2,630,494 4,851,776 3,787,784 359,653

6,298,633 9,670,029 6,703,784 1,471,068


6,999,254 11,517,598 8,514,717 1,450,381
6,817,298 11,064,701 7,765,513 1,236,704
5,482,953 9,562,202 6,447,933 613,274
1,577,774 6,439,718 4,066,610 (1,159,565)
400,133 6,292,163 3,638,491 (1,011,528)
0 0 0 0
0 0 0 0
0 0 0 0
0 346,762 193,204 (88,729)
0 77,437 16,598 (35,040)
0 0 0 0
45,566 1,652,785 1,222,482 60,134
53,486 2,358,300 1,757,899 79,827
35,683 2,141,951 1,598,455 69,365
9,541 1,637,681 1,054,571 40,294
5,110 1,756,847 1,200,523 (14,755)
5,110 1,756,847 1,200,523 (14,755)
2,201,938 2,190,019 1,605,035 367,916
3,197,997 3,216,441 2,502,359 637,167
3,415,681 3,826,669 2,861,416 417,286
3,214,141 3,583,662 2,439,284 423,488
2,621,033 2,886,731 2,087,311 334,415
2,803,278 3,180,442 2,237,471 390,271
6,509,197 7,785,085 6,196,142 913,608
5,883,198 8,292,495 6,776,775 1,221,682
7,455,185 10,290,412 8,497,614 1,121,785
6,979,446 10,036,196 7,353,076 841,866
5,070,601 9,162,497 6,892,431 886,892
4,669,800 10,357,639 8,283,636 984,095
28,248 944,462 690,446 (89,090)
266,513 1,178,708 941,295 (65,502)
0 1,073,673 766,705 (145,792)
94,866 673,626 434,932 (165,600)
41,308 418,265 220,069 (125,377)
0 511,561 311,591 (111,205)
500,019 418,216 263,129 83,590
771,761 674,947 421,439 96,815
731,675 646,005 308,208 85,670
613,966 678,632 330,442 (64,666)
318,559 442,672 131,657 (119,942)
2,264 18,838 2,016 (16,574)
1,348,628 5,721,964 4,415,508 761,459
1,355,014 6,527,675 4,655,402 1,151,545
1,598,773 6,979,424 4,870,954 946,438
1,591,143 7,244,655 4,564,963 701,134
740,998 6,075,785 4,245,650 621,988
660,149 6,823,288 4,213,448 763,013
5,778 287,828 156,410 20,024
169,030 685,143 484,221 122,338
371,792 1,239,077 917,657 21,123
316,077 1,168,519 877,152 2,538
137,328 1,019,978 577,345 (226,891)
0 174,335 44,978 (34,522)
2,422,396 3,442,400 2,608,356 485,083
2,590,619 3,243,068 2,507,407 682,706
4,206,479 4,216,657 3,335,547 396,107
3,982,752 4,179,356 3,027,939 269,000
3,169,489 4,957,342 3,546,024 18,241
3,209,728 4,892,329 3,913,702 391,929
11,125 2,646,421 1,930,338 241,082
1,163,539 3,249,247 2,276,370 397,574
1,330,218 3,614,475 2,439,808 181,671
1,014,224 3,298,618 2,321,643 (18,949)
733,596 2,389,386 1,516,994 (197,169)
0 1,556,629 947,540 90,932
0 1,569,742 1,224,347 (36,514)
0 1,204,506 855,615 79,717
0 1,425,997 965,656 21,054
0 1,387,440 911,465 (120,682)
0 1,301,901 882,102 (172,080)
0 692,634 0 (95,354)
1,062,440 2,350,642 1,777,919 84,014
918,983 2,656,111 2,093,350 53,008
696,140 2,506,059 1,828,881 31,024
360,177 1,810,218 1,201,938 (167,650)
335,090 1,212,969 831,948 59,262
76,554 1,103,923 454,296 (130,269)
0 868,592 639,912 140,380
13,418 1,046,568 697,207 148,496
0 1,206,647 778,644 176,222
128 1,469,130 899,319 226,738
0 1,613,750 1,034,386 177,368
0 1,674,974 1,055,550 53,208
11,683,468 ### 18,136,003 5,456,626
12,174,913 11,618,044 8,698,941 2,274,245
12,457,017 13,341,671 9,611,836 1,563,939
10,979,704 11,909,451 8,017,818 1,437,825
10,038,033 11,388,672 7,729,698 1,089,718
11,412,976 13,491,724 9,001,511 974,035
17,662,056 18,791,122 14,438,250 2,801,302
19,927,044 ### 16,337,474 4,204,863
21,108,816 ### 17,027,327 2,788,030
19,096,239 20,707,602 13,935,696 2,607,735
17,039,537 20,547,990 13,776,537 2,562,574
17,891,544 22,906,157 15,239,804 2,677,818
1,280,281 2,206,256 1,728,275 131,549
1,740,813 2,704,416 2,050,030 271,180
1,129,741 2,914,308 2,213,584 138,953
566,194 2,061,792 1,188,688 (10,005)
0 204,711 94,759 (62,219)
0 67,060 64 (23,790)
0 1,795,771 1,297,506 215,147
0 1,884,473 1,267,873 303,956
0 2,291,991 1,573,897 231,337
0 2,328,977 1,493,219 167,790
0 2,428,688 1,684,233 41,699

0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 501,762 364,067 23,293
0 586,929 437,747 96,317
0 649,246 478,034 49,297
0 547,869 362,756 38,568
0 467,970 330,071 15,036
0 757,515 488,309 43,915
0 1,524,589 1,116,745 94,957
0 1,571,937 1,156,866 213,183
0 1,884,586 1,321,231 139,443
0 1,769,185 1,186,949 83,615
0 1,760,578 1,170,589 100,998
0 1,956,368 1,309,779 85,956
1,679,718 4,277,593 3,133,342 4,239
2,980,168 5,453,641 4,112,850 236,251
1,671,033 2,704,680 1,990,140 315
73,729 1,300,008 804,816 (128,584)
62,108 842,819 470,590 (132,980)
63,294 483,855 112,096 (71,306)
2,786,340 3,652,347 3,035,678 332,672
1,069,493 3,775,828 3,202,218 432,924
1,260,000 3,743,757 3,048,144 292,340
1,132,082 2,982,563 2,451,691 309,329
2,355,173 2,830,758 2,288,012 325,129
2,285,436 3,170,421 2,633,264 328,360
1,464,724 3,826,931 2,951,302 345,286
1,685,786 4,497,238 3,438,266 480,706
1,621,068 4,598,959 3,496,475 398,644
1,315,215 3,957,835 2,726,699 253,652
978,234 3,507,377 2,448,417 184,755

2,788,109 3,859,588 2,558,849 339,170


3,237,149 4,169,070 3,214,046 604,143
921,326 3,998,814 3,330,617 134,882
1,185,135 3,830,891 2,637,247 142,626
1,055,784 2,749,993 2,329,584 52,620
671,356 3,198,776 2,283,283 116,906
2,883,074 3,453,173 2,872,941 703,011
3,550,485 3,553,092 2,857,086 832,888
3,844,049 4,211,734 3,353,680 519,885
3,380,216 3,808,038 2,938,218 286,899
2,686,278 3,628,143 2,617,813 230,334

2,221,321 7,432,717 5,345,348 824,325


3,081,798 8,145,758 6,443,597 1,447,567
3,041,344 8,808,650 6,917,654 1,115,959
2,183,066 7,664,263 5,355,700 897,922
1,077,395 7,041,161 4,975,345 671,724
835,035 7,784,454 5,815,322 528,984
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
4,893,952 4,564,204 3,120,185 622,031
4,409,711 3,764,303 3,028,913 851,410
4,983,205 4,643,041 3,685,704 654,266
4,455,764 4,614,332 3,600,735 452,021
3,463,921 4,678,633 3,421,329 227,914
2,588,191 4,673,998 3,500,822 340,436
3,329,093 11,214,543 3,821,156 1,514,176
4,874,620 11,769,670 4,563,310 1,492,382
6,624,095 11,036,060 5,034,481 1,375,437
7,107,705 10,321,726 4,455,959 1,457,089
6,929,569 9,238,638 3,790,510 1,340,171
6,692,838 9,900,768 4,251,242 971,994
2,058,933 2,260,575 644,283 (161,649)
2,520,833 2,377,783 751,750 304,289
3,352,572 3,067,386 1,011,083 357,518
2,760,910 2,309,116 700,690 412,369
2,751,078 2,241,467 699,856 458,990
2,695,729 2,319,246 780,040 366,894
1,233,056 2,214,996 1,709,641 161,629
761,876 2,598,569 2,040,804 241,220
1,128,304 2,490,522 1,756,643 257,873
532,825 1,887,215 1,065,179 (178,571)
0 1,436,238 837,096 (127,162)
0 1,484,469 767,990 (1,918)
1,726,997 3,401,233 2,268,142 390,888
1,971,013 3,926,783 3,126,574 685,014
2,478,322 5,221,886 4,086,884 763,233
2,306,272 6,110,147 4,665,260 565,855
1,958,877 6,040,223 4,584,805 658,976

152,114 2,819,589 2,256,037 316,040


1,277,401 3,481,673 2,711,351 359,234
1,322,534 3,793,808 2,627,388 405,353
1,110,990 3,429,043 2,227,858 327,864
1,400,378 3,535,642 2,499,376 397,214
1,305,098 3,319,300 2,380,048 430,093
24,461,654 47,732,052 32,147,532 10,451,519
27,159,903 57,302,250 41,211,039 12,191,189
22,258,718 28,119,600 11,889,828 6,317,369
21,983,158 ### 9,616,336 6,513,415
21,565,106 ### 7,818,025 7,821,266
27,056,884 ### 9,819,191 7,573,981
414,131 368,900 287,876 46,466
476,715 417,304 318,393 61,156
0 469,198 0 76,726
0 787,975 55,025 117,909
810,263 1,111,630 72,196 140,243
849,185 1,221,130 71,489 159,623
2,037 13,476 1,351 1,831
0 14,639 185 316
31,929 35,455 19,417 345
22,276 22,840 14,923 523
0 0 0 0
0 0 0 0
15,091,163 ### 10,225,755 3,658,690
17,451,179 ### 12,897,675 4,954,957
22,170,17927,418,741 11,761,667 6,279,370
21,848,49227,787,984 9,425,068 6,429,335
20,655,410 ### 7,671,158 7,666,008
26,089,545 ### 9,673,988 7,418,026
63,639 51,977 32,070 11,662
20,938 88,638 54,543 16,803
51,908 127,707 67,662 17,832
107,688 161,566 80,238 22,552
99,433 167,657 74,671 15,015
118,154 173,164 73,714 (3,668)
7,030,61555,649,108 44,029,492 (239,253)
1,864,65852,847,084 42,474,159 1,313,748
104,27856,191,059 40,810,073 1,101,194
51,806 ### 32,965,582 875,030
22,330 ### 30,427,108 940,405
45,119 ### 37,521,113 2,907,376
6,969,43110,945,431 7,509,407 (3,389,252)
1,795,814 4,476,714 1,263,742 (1,719,406)
0 1,020,102 165,335 (530,906)
24,870 719,998 114,719 (473,359)
0 713,509 0 (713,509)
0 332,115 0 (332,115)
0 470,891 302,222 192,515
- 577,291 318,427 230,434
0 562,529 404,643 226,353
0 548,634 309,985 248,343
0 510,606 268,898 238,802

4,126 127,321 0 (98,681)


0 39,023 0 (20,346)
0 21,482 1,426 136
0 4,516 376 (651)
0 0 0 0
0 0 0 0
54,903 33,230,401 28,003,130 2,622,165
68,844 36,114,077 32,239,087 2,725,185
93,253 ### 33,976,668 1,329,323
10,187 ### 27,549,119 837,647
11,402 ### 25,253,493 979,916
39,485 37,485,489 29,923,763 2,425,226
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 4,174,499 3,702,046 222,584
0 4,813,663 4,014,577 309,883
0 1,166,652 985,678 312,465
0 1,175,018 948,685 368,615
5,638 1,206,571 836,713 454,677
0 2,642,741 3,061,490 269,226
0 6,175,904 4,299,341 215,018
0 6,317,322 4,407,474 (225,520)
0 6,219,222 5,029,799 (266,563)
0 4,982,459 3,745,990 (140,519)
0 4,969,175 3,750,664 (79,134)
0 4,887,698 3,887,087 137,703
0 35,097 0 (35,097)
0 26,272 0 (26,272)
0 18,994 0 (18,994)
0 5,690 0 (5,690)
0 5,429 1,255 (5,429)
0 4,551 1,376 (4,051)
0 18,183 0 (90)
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
2,155 471,381 213,346 31,585
0 482,722 230,852 39,790
11,025 539,239 246,524 49,380
16,749 612,554 296,708 59,396
5,290 646,255 309,837 63,450
5,634 754,318 337,733 67,252
- - - -
- - - -
- - - -
0 18,752 0 (18,752)
0 18,445 6,248 1,632
0 118,060 37,321 82,122
24,724,694 ### 115,469,880 13,206,966
45,444,604 ### 128,022,473 13,021,442
39,010,799 ### 142,688,731 12,527,909
27,817,388 ### 123,715,645 15,250,407
19,343,466 ### 126,589,810 18,794,631
31,635,066 ### 173,672,709 15,352,416
0 435,612 435,612 145,850
430,411 1,232,626 934,472 44,833
23,567 1,157,283 1,110,450 (99,988)
23,567 1,157,283 1,110,450 (99,988)
0 754,224 468,625 (323,660)
0 401,310 90,314 (102,744)
0 1,363,541 2,034,652 171,870
108,327 1,759,311 2,151,864 310,137
43,384 3,005,957 2,241,920 168,453
631,357 2,588,100 1,621,411 1,697
982,230 2,948,835 2,135,102 312,412
411,387 1,787,403 3,195,233 62,576
2,990,576 4,730,439 3,666,402 1,220,025
4,012,714 5,021,685 4,410,532 828,015
3,213,847 4,739,773 4,965,839 780,967
2,771,777 5,042,494 4,364,402 824,804
2,261,260 5,030,190 4,477,318 763,661
2,705,205 4,816,150 5,335,401 511,265
1,264,621 5,450,157 4,851,971 678,924
1,590,039 6,756,466 5,485,366 837,847
452,096 6,850,190 6,707,254 848,907
521,942 5,938,537 5,642,654 1,027,737
660,108 7,139,365 5,969,654 963,780
1,419,689 6,190,599 7,675,768 705,115
54,152 1,692,082 1,652,976 (63,840)
1,269,692 2,545,195 1,736,542 186,058
165,888 1,233,347 1,669,547 248,489
502,229 1,556,020 1,624,863 309,630
0 1,353,916 2,104,410 376,246
0 1,673,537 1,905,852 472,811
291,493 1,786,896 1,365,162 52,895
957,221 1,869,094 1,824,908 85,920
0 1,487,836 1,793,629 266,761
920,503 1,596,208 1,179,866 41,871
0 1,124,993 1,186,136 139,128
0 1,737,483 1,832,288 194,666
51,361 5,702,814 4,425,426 146,077
2,301 6,173,254 5,422,077 500,477
3,035,726 5,725,768 5,233,444 105,984
1,424,986 7,102,310 6,454,720 457,586
1,079,641 10,100,778 7,370,974 1,105,431
1,500,725 10,220,611 9,478,751 1,191,059
2,328,851 3,909,886 3,657,709 199,979
2,906,890 4,410,106 3,350,953 148,383
2,651,459 5,572,417 4,583,755 2,808
1,896,889 4,469,252 3,401,874 (26,886)
1,169,473 3,170,516 2,315,726 (602,888)
1,459,925 3,464,925 4,087,448 (480,121)
290,790 3,787,507 2,432,326 313,120
1,325,686 3,803,146 3,451,109 363,787
1,516,203 4,250,180 3,998,956 305,077
640,749 2,615,166 3,351,763 323,236
0 5,844,854 3,962,986 640,031
908,075 4,532,717 5,304,133 (97,046)
326,606 943,273 622,769 467,767
292,257 856,822 576,436 338,900
242,035 1,009,723 623,649 343,991
196,400 848,581 521,091 265,404
238,574 881,495 500,126 159,555
263,276 965,630 569,144 172,581
3,180,558 5,847,461 5,305,208 1,249,006
3,815,466 7,606,639 6,301,433 1,205,459
3,068,660 7,983,079 7,343,038 1,067,837
2,792,922 7,222,293 5,724,356 975,095
2,308,127 7,499,710 5,687,879 1,017,384
2,807,376 6,544,790 5,998,185 590,140
0 1,848,428 2,537,001 68,849
47,824 2,808,114 2,055,388 (236,204)
0 2,582,134 1,888,039 (408,909)
0 1,986,998 1,028,919 (606,776)
0 1,445,254 1,057,132 (565,888)
0 1,242,883 850,352 (395,608)
0 2,812,500 2,572,542 198,169
457,519 2,210,827 2,210,827 24,124
914,969 2,749,751 1,909,097 (54,950)
198,513 2,205,039 2,074,549 (209,329)
382,211 2,898,595 2,416,858 245,552
770,415 3,371,219 3,036,895 485,319
1,542,533 5,301,598 5,053,167 638,638
2,069,524 6,617,139 5,161,846 617,789
1,464,107 5,048,675 4,001,693 250,130
0 1,017,444 1,167,147 53,609
0 0 0 0

796,631 ### 23,227,129 2,485,248


6,112,984 30,589,612 26,816,050 3,833,339
5,774,045 32,737,233 31,966,267 4,149,046
2,807,383 ### 30,414,527 5,901,287
1,474,162 37,216,340 32,221,971 8,144,695
4,147,881 46,396,148 45,724,180 5,373,178
0 2,060,072 1,634,677 (96,364)
0 1,485,981 1,406,579 (342,222)
0 1,900,129 1,239,865 (156,073)
0 1,349,775 1,173,440 105,330
955,132 1,888,218 1,617,296 208,145
210,705 2,281,868 2,508,485 300,119
145,117 1,789,215 1,583,725 (74,383)
114,248 2,576,200 2,430,792 (259,603)
894,240 3,932,084 3,596,497 315,687
0 3,025,393 2,805,398 467,315
0 3,819,753 3,231,098 326,742
0 2,739,274 3,917,665 193,906
516,520 3,771,972 2,975,480 378,137
1,829,209 5,215,460 4,279,023 582,010
0 5,866,915 4,975,095 631,302
0 3,681,453 4,058,190 679,907
0 6,370,347 4,656,800 742,879
1,685,861 5,232,832 5,346,872 268,004
280,501 2,368,501 1,911,740 173,036
1,278,117 3,224,179 2,531,984 230,299
1,131,475 3,074,914 3,206,977 255,622
0 2,736,332 2,664,539 325,405
0 3,434,737 3,070,945 328,155
1,169,397 2,849,191 3,851,709 (47,041)
0 829,673 776,056 (55,312)
0 290,202 225,893 (72,557)
0 40,550 0 (19,587)
0 494,479 429,159 (47,657)
0 494,479 429,159 (47,657)
0 494,479 429,159 (47,657)
963,574 4,201,356 3,157,047 421,301
1,045,561 3,618,215 3,054,100 216,517
807,576 3,101,236 2,703,235 151,300
518,432 2,902,182 2,304,753 125,074
334,231 2,353,460 2,010,634 235,086
838,477 4,263,805 5,473,198 571,783
0 2,407,869 2,254,746 56,038
10,782 2,694,633 2,311,810 (133,830)
0 3,690,363 3,324,937 (203,702)
0 2,616,495 1,880,805 (2,756)
0 1,703,121 1,461,957 (175,109)
0 2,343,397 2,103,906 4,524
291,746 2,809,749 1,946,356 195,512
905,437 2,622,882 2,394,932 148,572
161,227 2,983,202 3,224,823 213,749
0 2,612,077 2,708,922 257,087
0 2,681,075 2,678,277 151,582
0 2,653,892 3,109,983 (70,660)
2,445,461 4,666,113 3,944,910 695,891
3,186,302 5,036,115 4,263,855 606,322
3,084,217 4,469,826 4,714,016 884,146
2,909,314 4,393,971 4,220,902 805,191
2,018,267 5,239,364 4,105,445 670,379
3,634,951 4,471,788 5,091,425 583,894
- 4,569,928 3,814,935 549,571
- 4,493,005 4,177,878 156,239
0 4,148,757 3,658,941 263,080
0 3,741,001 3,709,537 119,291
0 4,180,351 3,349,157 526,684
0 5,147,313 5,253,041 659,924
4,875,810 13,044,568 11,463,567 1,717,750
5,162,294 12,512,771 9,395,989 994,454
4,462,489 11,402,233 9,447,367 (45,893)
2,711,860 6,647,610 4,872,171 (68,624)
513,425 4,668,941 2,816,084 (295,722)
2,126,905 10,704,342 8,526,554 655,815
282,821 1,482,726 1,349,403 19,089
1,213,462 2,282,378 1,817,567 44,278
1,049,848 2,119,935 2,207,553 92,576
654,078 2,017,880 2,079,311 82,723
0 3,015,525 2,405,751 145,382
1,113,528 2,274,930 3,109,361 (259,158)
1,602,153 7,508,390 6,690,823 868,527
4,930,642 11,435,215 9,439,009 859,581
4,227,420 11,574,518 12,096,737 1,425,271
4,733,319 14,301,181 12,565,856 2,219,113
4,673,842 16,258,134 13,442,643 2,416,920
4,343,268 11,769,616 15,639,038 2,134,369
197,430 1,651,096 1,202,277 (160,728)
131,532 1,891,462 1,190,772 (1,915)
300,391 924,231 459,600 (143,106)
0 192,385 327,630 33,094
0 1,614,636 894,215 (143,959)
0 1,013,798 1,175,200 (121,579)
5,389 6,699,994 6,456,688 674,490
238,163 8,556,156 7,121,137 986,981
325,929 7,694,411 7,796,509 901,403
961,166 10,321,392 8,232,440 923,406
292,783 9,331,263 8,545,452 1,342,155
118,020 13,075,580 13,053,169 1,842,982

9,087,999 ### 140,167,626 67,909,405


10,345,462 ### 141,950,614 73,396,672
10,785,294 ### 120,391,747 53,818,193
9,695,229 ### 123,700,305 67,053,748
12,912,312 ### 132,715,157 76,018,066
14,512,616 ### 136,292,114 79,068,798
- - - -
4,855,434 5,067,517 4,830,145 1,828,063

4,107,046 4,869,940 4,658,324 1,526,702

0 14,204 0 7,981
0 18,791 18,791 9,457
0 28,172 1,080 13,367
0 22,721 0 7,631
0 11,692 0 (679)
0 487 0 113
- 29,848,301 24,963,306 10,320,618
- ### 23,873,607 8,147,157
1,115,077 34,926,132 28,310,065 7,676,322
0 ### 30,776,179 11,531,087
0 34,307,066 27,532,090 10,038,965
0 29,017,336 21,167,883 5,636,150
0 2,901,264 1,515,663 404,225
0 2,634,441 1,249,394 291,788
0 1,989,779 1,018,179 204,246
0 1,712,492 997,676 153,526
0 3,265,001 1,701,883 105,506
0 6,813,735 3,011,268 187,220
1,038,650 7,445,004 6,721,529 1,830,518
980,249 8,202,595 7,100,861 1,974,881
0 8,640,706 4,929,015 2,136,262
0 9,765,722 5,462,337 2,475,808
0 13,898,515 8,359,855 3,109,456
0 15,883,601 10,484,510 3,721,260
162,938 1,421,736 1,158,998 462,767
188,593 1,546,796 1,214,510 537,466
234,611 1,423,777 1,152,711 521,349
280,085 1,292,628 964,579 403,704
265,060 1,286,380 1,087,036 393,082
302,033 1,434,874 1,129,525 456,377
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 2,496,038 2,450,074 1,132,835
0 2,871,710 2,871,710 1,463,140
0 3,340,430 3,650,135 1,823,066
0 3,887,109 4,321,412 2,142,183
0 4,413,950 4,776,892 2,243,364
0 4,972,774 5,167,974 2,166,827
818,297 4,837,315 3,982,285 2,331,288
1,014,211 5,588,508 4,883,915 2,957,458
1,178,354 6,318,645 3,775,236 3,410,539
1,269,417 7,558,786 4,608,449 4,156,854
1,435,116 9,073,765 5,610,836 4,495,585
3,421,505 11,383,196 6,050,368 5,432,778
6,116,460 57,564,265 43,228,390 21,523,431
6,244,748 ### 44,869,798 24,160,797
5,972,365 69,133,753 50,832,340 27,323,990
5,712,325 ### 49,880,360 34,126,572
4,864,751 ### 53,300,962 39,783,262
5,081,058 77,458,749 57,401,329 44,755,949
0 3,924,977 3,748,665 243,072
0 4,120,586 3,944,471 405,375
0 4,270,102 3,665,711 502,724
16,449 3,579,755 3,029,437 671,487
29,191 3,409,614 2,842,793 800,994
31,141 3,746,167 3,142,425 695,054
0 119,386 117,543 62,996
0 127,474 109,733 75,299
0 119,076 106,296 71,111
0 141,391 101,219 68,225
0 151,872 141,411 79,530
0 128,445 95,175 25,047
684,641 15,556,892 10,604,474 3,974,506
1,346,494 19,459,818 13,691,188 4,212,814
1,190,250 ### 13,791,913 4,656,974
1,247,938 19,163,936 13,689,844 5,454,141
1,294,471 18,345,146 12,059,373 6,952,439
1,385,531 18,592,634 12,667,249 7,425,470
0 2,282,207 2,070,459 115,011
0 2,177,614 2,131,180 121,088
0 1,435,275 1,066,905 93,386
0 1,746,879 1,523,368 90,182
0 1,319,820 1,564,511 101,520
0 2,543,101 1,920,527 131,022
267,013 3,603,285 2,610,560 1,457,613
571,167 3,963,874 2,745,970 1,710,626
946,683 4,735,740 4,178,679 2,024,787
946,166 4,877,580 4,325,794 1,940,055
168,289 4,931,776 4,408,739 1,884,764
184,302 5,083,750 4,552,859 2,075,265
0 3,630,636 3,059,125 2,230,460
0 4,051,302 3,445,890 2,907,544
147,954 4,426,989 3,913,482 3,360,070
222,849 4,738,804 4,019,651 3,832,293
0 5,264,621 4,498,631 4,202,215
0 5,911,696 4,842,698 4,833,564

16,340,666 ### 280,504,403 150,471,412

17,759,197 ### 266,042,578 160,251,593


9,593,280 ### 232,890,357 133,325,600
12,264,485 ### 220,655,312 138,491,868

685,180 9,513,425 5,444,243 5,702,828


782,930 10,595,612 5,909,924 6,621,646
863,125 12,142,212 6,414,133 7,550,142
1,161,741 12,943,213 7,566,213 8,227,233
1,408,886 14,020,416 7,885,582 9,367,499
1,541,033 15,999,247 8,828,102 10,088,986
- 4,219,245 1,850,116 1,477,819
- 6,799,473 3,188,729 1,828,196
0 3,899,366 1,510,362 (1,104,738)
0 4,252,904 1,846,521 (710,334)
0 6,987,338 3,527,984 1,251,245
0 6,987,338 3,527,984 1,251,245
63,280 3,326,178 2,720,502 1,938,966
47,374 3,129,630 2,379,242 1,772,161
20,626 2,909,340 2,192,331 2,017,895
16,676 2,947,355 2,281,530 2,189,606

1,067,894 5,095,784 4,087,154 2,030,629


1,036,001 5,235,862 3,915,343 2,244,257
887,859 4,945,833 3,590,900 1,926,444
1,007,884 6,295,488 4,425,830 2,533,136
1,104 7,680,189 5,557,722 3,670,038
1,646 8,377,749 6,266,995 3,864,966
- 161,021 65,180 48,949
- 180,921 70,533 57,685
0 125,700 99,061 (1,909)
0 94,907 81,004 4,725
0 89,324 76,217 5,113

211,660 3,272,555 2,868,992 809,923


213,922 3,262,062 2,937,084 948,495
0 3,446,959 0 1,115,705
166,073 3,221,818 2,749,788 1,199,008
147,953 3,674,236 3,159,104 1,587,913
134,584 3,778,417 3,241,906 1,540,336
178,365 653,623 546,513 297,448
176,280 827,242 731,516 457,449
158,437 727,123 574,265 537,456
152,877 780,524 627,105 621,458
156,385 772,383 654,977 675,500
259,953 641,341 459,487 558,291
- 95,981 92,550 18,681
- 117,781 115,325 24,465
0 124,400 123,668 25,628
0 138,341 115,174 31,425
0 164,372 151,718 45,361
0 204,528 204,206 64,696
- 13,297,138 10,172,130 5,411,573
- 14,594,894 10,675,354 5,672,546
0 16,645,655 12,329,859 6,580,431
0 16,631,197 11,599,694 7,678,965
0 16,502,405 11,779,810 9,315,564
0 18,344,900 13,323,237 10,991,825
- 68,076 24,359 6,746
- 60,312 25,102 (4,471)
0 54,850 14,318 11,178
0 60,187 19,729 11,181
0 61,565 26,702 21,667
0 95,118 43,668 27,258
360,418 951,797 454,960 240,642
222,790 1,085,260 400,116 284,287
349,597 1,199,024 492,405 299,523
232,912 1,140,866 492,644 268,216
125,385 1,238,213 529,082 343,334
23,294 1,454,383 574,640 506,622
- 1,084,739 308,497 (900,982)
- 778,965 308,497 (778,965)
0 693,218 0 (693,218)
0 632,724 0 (632,724)
0 567,466 0 (567,466)
0 518,909 0 (518,909)
- 1,796,712 1,472,434 354,784
- 1,951,122 1,599,781 439,800
0 2,345,264 1,955,612 357,982
0 2,035,707 1,573,040 352,029
0 2,007,370 1,545,715 411,030
0 2,033,171 1,592,877 464,369
- - - -
0 ### 23,208,543 22,602,511
0 ### 18,586,567 29,696,876
0 ### 15,417,290 17,439,167

2,064,828 17,050,461 10,626,249 3,555,140


2,092,202 19,681,140 12,866,502 5,099,441
3,530,917 22,151,231 14,349,401 1,668,041
1,872,443 19,490,499 11,277,158 2,773,243
415,759 18,919,015 10,874,303 3,935,009
419,338 ### 12,764,487 6,065,410
- 12,252,427 4,884,349 17,266,196
- 13,784,677 6,163,810 19,711,212
0 14,708,355 5,797,395 21,460,836
0 14,902,428 7,398,659 17,415,717
0 23,701,282 14,049,762 18,694,457
2,424,505 ### 8,973,285 18,685,573
- ### 31,463,130 11,461,122
- ### 31,362,416 14,512,504
0 ### 30,572,588 11,091,953
0 44,967,864 37,978,771 7,214,208
0 ### 34,761,379 1,218,972
0 ### 32,645,332 6,027,603
- 74,750,170 49,942,521 47,501,411
- 40,417,170 18,614,731 35,560,263
0 ### 24,372,474 33,135,761
0 ### 27,022,783 30,543,571
0 ### 26,370,724 19,012,252
0 74,478,825 25,317,857 19,104,622
- 1,457,075 844,974 1,309,299
156,236 1,498,327 1,308,456 1,380,420
203,742 2,003,510 847,792 1,828,050
275,797 3,114,692 845,503 2,591,177
227,381 6,700,678 1,002,760 4,594,302
220,655 3,090,967 845,510 1,911,463
217,256 9,652,229 7,752,309 1,362,971
380,269 10,374,751 8,096,250 765,276
0 10,547,026 7,558,228 955,430
339,583 9,552,725 6,969,154 445,881
311,421 8,390,821 5,141,660 140,740
134,157 11,542,989 8,190,544 548,440
- 464,840 4,983 275,302
- 826,848 8,931 390,607
0 1,020,109 0 327,317
0 1,150,207 0 569,924
0 1,191,108 0 575,635
0 1,235,838 0 568,634
802,022 17,104,983 10,606,560 6,044,981
923,658 19,002,112 13,067,837 6,228,766
926,866 16,996,459 10,782,525 5,846,791
1,048,544 17,397,755 10,823,187 6,424,171
102,810 ### 13,280,953 7,464,471
105,172 ### 14,931,984 8,678,386
169,329 1,440,368 1,081,667 1,025,253
199,837 1,777,264 1,271,151 1,230,661
223,296 2,040,858 1,584,945 1,655,234
280,123 2,312,802 1,739,018 2,091,193
290,612 2,692,735 2,096,247 2,378,020
394,914 3,119,718 1,996,237 2,851,511
313,812 ### 22,519,325 4,157,329
204,388 16,105,080 10,723,978 2,134,957
0 ### 21,588,015 4,797,807
0 ### 19,247,646 5,903,746
0 ### 16,946,134 6,571,680
0 ### 18,283,941 8,015,780
399,828 3,201,672 344,400 802,099
639,212 3,412,772 441,685 865,335
0 3,290,826 382,966 813,027
0 3,622,599 425,937 422,938
0 3,766,514 640,073 790,926
0 4,170,427 633,391 819,710
265,786 503,176 275,154 75,836
251,904 626,517 350,158 78,773
158,152 484,417 263,743 3,957
101,715 623,171 350,809 68,607
49,528 649,181 397,271 78,483

2,033,562 52,614,280 47,925,597 208,977


1,900,190 ### 50,557,171 149,128
0 ### 44,542,480 (1,969,169)
3,684,695 34,119,300 28,445,171 (256,733)
0 ### 29,902,932 704,828
236,705 ### 30,064,341 1,197,660
1,613 69,569 38,506 (12,305)
1,613 69,569 38,506 (12,305)
0 8,836 0 (8,794)
0 7,553 0 (7,553)
0 7,553 0 (7,553)
0 7,553 0 (7,553)
- 2,330,081 1,990,149 347,524
- 2,499,182 2,095,831 503,153
0 2,818,866 2,388,411 512,928
0 3,102,622 2,657,662 560,877
1,750 4,039,193 3,232,518 972,076
312 6,304,070 5,325,260 1,065,070
9,348 2,341,701 2,188,917 219,155
19,249 2,186,080 2,038,591 216,361
19,982 2,014,973 1,829,159 184,555
3,912 1,651,145 1,522,092 155,282
0 1,543,831 1,369,868 234,187
0 2,371,467 2,241,810 297,338
- 1,128,322 757,529 466,450
- 980,634 521,368 313,077
0 1,077,055 292,614 615
0 1,291,086 602,365 161,110
0 1,282,074 439,679 268,635
0 1,329,751 563,264 499,873
1,454,692 1,368,775 1,252,036 357,658
1,109,052 1,158,199 1,073,171 159,006
865,073 1,004,685 955,743 182,891
508,136 697,845 439,554 (13,701)
372,734 519,780 300,453 (33,323)
481,448 575,352 440,529 45,042
- 2,785,235 376,369 954,170
- 3,251,870 412,376 764,231
0 3,214,664 553,692 710,372
0 3,084,953 514,786 829,223
0 3,058,644 529,401 895,994
0 3,420,925 594,855 991,727
- 21,733 1,235 (19,301)
0 20,571 1,877 (17,198)
0 27,275 5,426 (17,761)
0 24,895 3,831 (17,155)
0 23,844 3,643 (16,813)
0 24,185 4,299 (16,573)
472,248 5,998,992 3,947,064 2,629,393
710,212 6,113,665 3,682,315 2,677,925
754,094 7,402,331 4,551,620 2,547,129
690,755 7,979,762 4,022,255 2,806,117
468,588 7,869,106 3,803,825 4,021,129
184,164 8,010,281 3,907,487 4,435,771
2,503 124,814 93,274 33,894
1,980 136,423 108,213 37,955
2,821 167,590 138,798 39,118
2,436 163,707 137,732 38,471
2,532 158,003 114,088 37,554
2,520 151,941 111,001 38,721
- 13,653 10,033 416
0 13,883 7,960 (2,618)
0 2,130 736 (588)
0 208 0 0
0 0 0 0
0 0 0 0
522,909 5,343,920 1,428,802 2,120,007
554,619 5,594,923 1,679,007 2,504,872
0 6,668,371 2,034,134 2,139,111
0 7,151,199 1,827,288 1,571,681
0 7,684,836 2,090,516 2,128,942
0 7,762,171 2,150,395 2,311,897
34,332 832,488 463,501 152,513
8,586 836,554 328,485 273,846
0 1,139,227 412,701 287,237
12,751 1,212,521 539,925 112,503
0 1,119,601 350,476 190,435
0 1,014,116 350,080 45,573
309,009 3,310,170 1,870,469 2,349,267
240,716 3,293,140 1,655,825 2,720,404
366,200 4,215,087 2,096,991 3,393,507
524,027 4,645,151 2,492,808 4,402,890
851,217 5,796,101 2,538,667 3,765,389
1,031,707 6,574,400 2,693,689 4,179,351
- 401,768 136,434 100,586
- 303,546 31,519 66,301
0 294,720 0 108,201
0 273,265 194,788 66,354
0 237,026 94,434 98,326
0 244,938 92,087 154,749
- 957,652 867,357 189,850
- 977,398 863,791 233,840
0 1,110,138 985,561 193,842
0 1,081,857 863,233 128,054
0 945,171 767,841 236,347
0 980,288 788,859 270,452
255,525 2,414,714 1,476,937 731,236
214,244 2,530,654 1,413,461 585,063
235,745 2,595,819 1,309,851 458,906
177,455 1,188,422 437,557 190,983
115,097 1,078,087 542,151 174,152
117,398 943,971 287,791 182,698
0 0 0 0
0 4,409,457 4,414,159 (67,855)
0 9,200,260 8,223,237 58,767
0 9,451,422 7,961,683 40,326
0 8,654,034 7,823,775 980,263
0 11,988,484 10,825,969 2,087,392
0 748,560 722,523 124,969
0 1,009,786 944,675 135,960
0 476,674 468,814 36,688
0 345,132 379,180 55,160
0 303,649 280,255 47,672

138,043 7,218,046 3,103,774 4,258,771


183,687 7,780,325 3,162,637 4,994,113
151,326 8,388,033 3,469,696 5,379,123
104,108 8,776,323 3,516,740 6,005,197
86,175 8,888,245 3,406,304 6,193,926
72,109 8,875,974 3,567,216 6,620,836
220,369 3,434,086 2,473,557 508,783
498,697 4,350,808 3,165,230 650,859
252,578 3,799,868 2,761,579 230,302
40,260 2,281,931 1,545,643 20,597
0 5,559,590 4,710,377 2,015,839
57,169 10,598,021 9,088,330 1,687,527
10,459 2,116,349 1,518,883 353,485
32,189 1,872,573 1,428,163 512,973
644 1,762,605 1,163,603 153,100
0 1,716,151 1,340,618 458,580
0 1,782,094 1,247,894 381,025

0 395,379 440,474 70,866


0 1,584,511 1,539,279 209,772
0 413,535 426,783 73,629
0 546,872 566,573 90,322
0 643,055 569,907 131,059
0 937,463 737,855 3,421
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 1,780,009 1,321,737 141,533
0 1,518,302 1,091,889 251,696
0 1,832,874 1,376,395 397,023
0 1,562,629 1,094,324 285,239
0 1,748,506 1,231,365 348,522
0 1,848,006 1,318,046 357,354
61,479 1,539,093 622,728 316,967
46,193 1,350,928 461,373 244,860
50,734 788,553 234,477 143,795
44,337 680,084 304,524 102,783
13,819 868,716 341,565 189,731
21,270 781,725 361,860 224,973
0 133,843 81,097 52,204
186,273 142,369 93,659 53,556
220,082 161,980 99,197 67,183
232,474 164,864 111,225 78,266
256,585 177,480 95,485 87,310
205,895 150,304 78,628 64,138
0 1,017,362 1,017,362 390,939
0 1,143,145 1,143,145 626,080
0 1,600,903 0 459,399
0 1,551,442 0 528,348
0 1,472,853 0 429,301
0 1,506,003 0 328,572
0 406,042 391,325 9,284
0 467,581 436,749 4,396
0 682,624 654,713 10,408
0 746,811 711,757 15,449
0 856,285 823,269 14,800
0 773,332 746,054 13,158
83,474 2,031,700 1,400,627 20,462
25,123 2,129,099 1,008,150 53,112
1,212 1,486,901 1,021,958 31,219
0 1,795,452 1,057,153 178,520
0 928,932 449,933 73,462
3,376 848,368 443,069 98,248
7,606,464 ### 25,674,901 3,158,077
7,814,484 29,825,177 27,879,014 3,686,540
8,843,646 ### 4,900,295 4,363,649
9,447,692 31,069,717 7,003,663 3,389,091
6,958,152 27,777,312 4,316,233 5,423,876
8,486,257 35,301,138 4,930,520 8,816,529
1,023,993 12,043,061 3,115,716 1,205,922
15,878,212 15,997,025 2,773,910 1,605,645
3,026,245 19,043,439 1,218,957 2,247,676
2,490,002 16,452,775 2,388,667 1,485,302
2,470,196 17,585,833 2,576,275 2,906,264
3,911,843 27,826,505 2,739,463 5,906,117
241,418 2,087,813 1,315,480 542,589
325,640 1,982,696 1,089,813 594,990
233,942 2,454,451 1,255,864 697,611
331,207 3,099,652 1,718,825 907,592
340,709 3,902,841 2,628,433 1,047,761
307,431 3,970,150 2,265,875 1,145,065
556,708 494,538 431,597 206,810
410,939 824,460 729,435 90,004
417,600 651,267 529,264 238,736
208,150 684,045 558,448 198,672
50,992 581,636 454,951 176,628
0 633,376 479,221 393,884
70,719 60,308 36,890 11,227
23,714 19,931 12,140 4,157
165,196 139,561 114,425 25,635
114,147 89,999 59,292 24,148
127,716 98,000 57,003 29,716
133,216 101,861 48,426 31,355
4.General, administrative and other i)Selling & distribution expenses
ii)Administrative and other expenses
139,376 99,462 39,914
191,303 137,548 53,755
192,827 135,524 57,303
177,777 120,987 56,790
134,788 84,419 50,369

34,665 258 34,407


14,275 2 14,273
16,760 0 16,760
13,563 0 13,563
14,755 0 14,755
11,397 0 11,397
143,053 0 143,053
14,245 0 14,245
19,520 0 19,520
12,363 0 12,363
27,630 0 27,630
12,861 0 12,861
49,140 6,586 42,554
71,626 8,231 63,395
82,257 12,382 69,875
57,042 13,847 43,195
73,499 11,831 61,668
58,292 12,492 45,800
1,427,433 44,153 1,383,280
746,448 21,247 725,201
753,816 17,929 735,887
772,326 24,819 747,507
724,739 18,311 706,428
676,632 19,888 656,744
61,307 18,080 43,227
70,795 33,132 37,663
29,349 10,911 18,438
11,078 2 11,076
11,078 2 11,076
11,078 2 11,076
231,949 121,031 110,918
313,186 187,068 126,118
343,019 203,398 139,621
339,081 204,261 134,820
289,973 160,814 129,159
305,081 170,295 134,786
65,647 32,512 33,135
60,265 28,340 31,925
46,644 11,188 35,456
32,187 6,836 25,351
28,272 4,073 24,199

16,188 0 16,188
27,763 0 27,763
27,245 0 27,245
29,923 2,347 27,576
25,461 14 25,447
25,396 0 25,396
65,939 19,317 46,622
65,516 26,941 38,575
112,292 16,480 95,812
33,889 6,069 27,820
9,260 1,405 7,855
9,260 1,405 7,855
1,763,105 1,116,951 646,154
1,634,146 1,058,753 575,393
1,485,780 598,469 887,311
3,051,004 559,249 2,491,755
1,012,020 489,222 522,798
999,427 517,315 482,112
65,645 13,037 52,608
123,102 42,999 80,103
96,705 9,644 87,061
78,821 9,451 69,370
70,614 8,359 62,255

310,328 191,861 118,467


350,675 175,474 175,201
380,325 189,362 190,963
298,329 161,773 136,556
297,657 140,891 156,766
303,758 155,460 148,298
49,529 20,100 29,429
58,813 23,249 35,564
64,203 25,662 38,541
63,753 19,847 43,906
50,437 18,143 32,294
11,079 448 10,631
258,153 146,251 111,902
242,089 132,149 109,940
290,484 163,557 126,927
275,470 163,428 112,042
254,606 127,014 127,592
287,635 150,628 137,007
68,860 23,614 45,246
150,832 67,581 83,251
120,025 56,260 63,765
124,347 48,579 75,768
72,407 13,170 59,237
38,254 281 37,973
178,879 29,858 149,021
156,281 29,320 126,961
148,334 18,986 129,348
162,159 28,327 133,832
151,763 19,031 132,732
151,763 19,031 132,732
526,132 241,687 284,445
644,069 327,637 316,432
550,446 315,436 235,010
505,916 250,408 255,508
550,748 162,648 388,100
413,385 179,258 234,127
193,390 102,810 90,580
197,562 94,482 103,080
255,859 113,557 142,302
226,714 84,005 142,709
299,722 49,850 249,872
186,794 32,397 154,397
85,650 11,156 74,494
106,419 9,441 96,978
109,276 11,769 97,507
116,239 12,496 103,743
115,318 16,668 98,650
117,903 16,851 101,052
33,020 879 32,141
13,756 923 12,833
15,491 2,071 13,420
15,276 1,070 14,206
99,939 75 99,864
24,245 0 24,245
36,524 7,261 29,263
52,343 5,961 46,382
73,855 2,295 71,560
53,440 2,718 50,722
25,511 2,283 23,228
47,076 2,474 44,602
54,107 1,203 52,904
101,624 12,601 89,023
119,016 2,157 116,859
30,347 36 30,311
7,188 0 7,188
8,583 0 8,583
859 0 859
373 0 373
373 0 373
331 0 331
320 0 320
507 0 507
129,055 7,941 121,114
123,141 57,423 65,718
265,009 118,897 146,112
284,902 129,043 155,859
379,633 118,590 261,043
413,964 154,111 259,853
58,395 21,881 36,514
58,953 30,901 28,052
61,581 31,180 30,401
50,691 21,466 29,225
72,665 19,742 52,923
55,520 18,059 37,461
39,118 11,763 27,355
35,781 11,220 24,561
42,927 14,604 28,323
37,765 8,050 29,715
49,054 3,338 45,716
24,215 1,989 22,226
40,418 5,997 34,421
50,199 13,735 36,464
60,281 18,938 41,343
52,697 14,039 38,658
80,141 16,421 63,720
34,667 3,441 31,226
84,578 47,007 37,571
171,481 123,423 48,058
126,908 83,900 43,008
82,824 21,831 60,993
294,932 8,315 286,617
226,071 0 226,071
245,236 141,184 104,052
286,340 112,634 173,706
259,638 127,603 132,035
222,433 83,901 138,532
199,070 51,773 147,297
195,432 53,948 141,484
3,106 0 3,106
3,553 0 3,553
4,859 0 4,859
5,315 19 5,296
6,833 25 6,808
5,591 51 5,540
116,403 37,817 78,586
155,662 50,724 104,938
156,574 53,093 103,481
149,943 48,371 101,572
146,397 37,709 108,688
159,541 32,359 127,182
356,922 253,320 103,602
332,946 232,421 100,525
465,891 308,910 156,981
366,169 269,261 96,908
402,303 293,400 108,903
445,465 322,323 123,142
96,174 0 96,174
102,993 0 102,993
107,365 0 107,365
100,382 22,849 77,533
106,162 13,548 92,614
125,948 31,301 94,647
522,418 242,625 279,793
590,646 256,770 333,876
600,609 266,112 334,497
836,372 502,373 333,999
776,617 435,712 340,905
826,171 506,264 319,907
874,752 357,355 517,397
963,355 387,507 575,848
1,122,346 484,488 637,858
1,350,629 585,688 764,941
1,461,973 506,983 954,990
1,516,506 506,941 1,009,565
468,428 247,125 221,303
631,453 328,392 303,061
607,534 306,987 300,547
619,002 370,304 248,698
592,319 299,410 292,909
556,514 273,299 283,215
292,954 164,976 127,978
327,238 211,943 115,295
317,486 202,177 115,309
288,596 181,344 107,252
268,434 150,120 118,314
248,224 124,770 123,454
55,311 39,914 15,397
88,822 55,456 33,366
68,293 44,055 24,238
89,558 64,267 25,291
43,787 17,220 26,567
28,024 3,273 24,751
25,783 3,419 22,364
31,822 5,892 25,930
29,092 4,912 24,180
29,427 4,110 25,317
29,427 4,110 25,317
29,427 4,110 25,317
4,608 0 4,608
171,661 0 171,661
37,354 0 37,354
23,547 0 23,547
23,547 0 23,547
23,547 0 23,547
133,884 46,417 87,467
53,913 9,301 44,612
27,435 320 27,115
22,557 60 22,497
5,939 0 5,939
5,939 0 5,939
1,963,909 152,821 1,811,088
137,776 25,173 112,603
304,686 9,285 295,401
107,018 240 106,778
107,018 240 106,778
107,018 240 106,778
422,814 111,963 310,851
101,305 29,749 71,556
65,513 9,877 55,636
91,704 5,675 86,029
39,892 3,663 36,229
39,892 3,663 36,229
5,454 0 5,454
6,133 0 6,133
4,564 0 4,564
5,380 0 5,380
5,887 0 5,887
5,611 0 5,611
2,078 0 2,078
40,953 0 40,953
3,243 0 3,243
1,494 0 1,494
3,148 0 3,148
3,068 0 3,068
50,719 24,629 26,090
42,469 18,539 23,930
43,482 19,050 24,432
39,305 16,704 22,601
33,930 14,279 19,651
33,301 15,651 17,650
10,264 772 9,492
9,938 256 9,682
9,923 607 9,316
10,697 461 10,236
9,792 263 9,529
17,681 659 17,022
141,531 63,685 77,846
144,804 72,921 71,883
129,623 54,092 75,531
132,838 50,039 82,799
102,065 36,677 65,388

51,357 20,625 30,732


47,401 15,683 31,718
47,437 10,331 37,106
47,437 10,331 37,106
85,485 4,706 80,779
35,614 2,529 33,085
71,539 19,580 51,959
89,280 20,393 68,887
99,881 18,886 80,995
106,293 19,329 86,964
121,245 25,496 95,749
129,929 27,360 102,569
39,170 872 38,298
77,334 8,206 69,128
90,607 17,520 73,087
101,804 22,101 79,703
93,285 11,538 81,747

628,545 323,611 304,934


920,043 430,696 489,347
1,013,030 606,333 406,697
1,277,581 769,887 507,694
1,083,936 617,271 466,665
1,159,908 604,382 555,526
164,252 107,606 56,646
172,136 104,577 67,559
50,896 6,337 44,559
50,896 6,337 44,559
62,138 7,342 54,796
47,823 5,790 42,033
9,919 6,108 3,811
15,794 8,142 7,652
15,724 10,923 4,801
10,893 5,978 4,915
10,893 5,978 4,915
10,893 5,978 4,915
117,263 54,578 62,685
162,985 82,809 80,176
143,991 77,580 66,411
110,526 55,667 54,859
198,995 103,261 95,734
177,803 108,239 69,564
12,772 599 12,173
20,297 6,058 14,239
12,465 222 12,243
11,839 30 11,809
8,059 308 7,751
6,289 401 5,888
437,810 291,775 146,035
614,312 404,019 210,293
555,306 343,996 211,310
543,352 325,709 217,643
500,008 275,913 224,095
550,743 269,522 281,221
82,940 9,750 73,190
97,647 7,930 89,717
128,735 15,440 113,295
106,994 14,734 92,260
114,723 18,622 96,101
101,388 19,816 81,572
20,644 2,137 18,507
22,121 1,632 20,489
22,146 1,394 20,752
61,393 79 61,314
25,768 94 25,674
27,456 470 26,986
304 0 304
181 0 181
1,067 0 1,067
314 0 314
308 0 308
308 0 308
15,088 1,962 13,126
17,545 1,988 15,557
11,863 934 10,929
50,627 0 50,627
35,925 180 35,745
19,655 102 19,553
6,594 916 5,678
66,063 0 66,063
50,810 0 50,810
39,575 75 39,500
37,344 80 37,264
34,228 78 34,150
1,302 - 1,302
2,381 0 2,381
1,422 13 1,409
1,460 13 1,447
16,784 0 16,784
13,477 0 13,477
63,166 8,493 54,673
78,468 9,030 69,438
85,189 10,669 74,520
91,259 14,952 76,307
81,267 15,371 65,896

27,628 0 27,628
20,420 0 20,420
50,643 93 50,550
18,062 37 18,025
6,698 114 6,584
17,430 101 17,329
612,395 384,145 228,250
990,724 618,805 371,919
736,237 431,562 304,675
717,377 438,881 278,496
784,224 497,553 286,671
1,003,765 604,602 399,163
189,386 88,668 100,718
301,385 135,386 165,999
298,726 152,142 146,584
276,393 157,628 118,765
205,396 93,087 112,309
96,034 9,685 86,349
728,893 402,526 326,367
747,729 438,598 309,131
925,002 573,592 351,410
1,062,626 620,281 442,345
1,141,430 574,226 567,204
1,136,656 538,294 598,362
1,081 0 1,081
1,171 0 1,171
17,478 0 17,478
1,138 0 1,138
1,295 0 1,295
3,750 0 3,750
644,705 423,839 220,866
859,770 574,120 285,650
789,418 429,637 359,781
699,538 423,001 276,537
893,247 371,687 521,560
780,420 370,210 410,210
129,791 50,136 79,655
168,318 79,285 89,033
177,800 75,014 102,786
195,753 96,369 99,384
169,824 66,751 103,073
184,604 77,122 107,482
1,286,606 910,442 376,164
1,715,977 1,270,852 445,125
1,664,539 1,159,311 505,228
2,004,963 1,472,973 531,990
1,917,172 1,396,012 521,160
1,969,464 1,478,067 491,397
18,852 2,533 16,319
28,367 2,074 26,293
41,039 1,518 39,521
54,507 1,479 53,028
55,532 1,045 54,487
45,285 1,083 44,202
11,157 0 11,157
9,030 0 9,030
22,699 0 22,699
19,651 0 19,651
19,651 0 19,651
19,651 0 19,651
4,076 0 4,076
4,590 0 4,590
4,039 51 3,988
4,318 17 4,301
4,669 17 4,652

1,732 0 1,732
667 0 667
716 0 716
929 0 929
917 0 917
929 0 929
79,971 13,483 66,488
78,941 22,175 56,766
93,317 50,475 42,842
68,431 10,412 58,019
175,832 7,082 168,750
17,799 75 17,724
79,663 21,364 58,299
100,633 26,062 74,571
153,421 60,840 92,581
141,860 58,105 83,755
137,637 49,307 88,330
138,830 49,024 89,806
196,893 109,677 87,216
259,940 121,789 138,151
235,184 124,954 110,230
214,662 104,496 110,166
190,718 92,554 98,164
222,711 104,518 118,193
139,464 - 139,464
4,037 - 4,037
3,620 0 3,620
5,042 25 5,017
4,305 54 4,251
23,204 20 23,184
685,999 499,834 186,165
821,778 535,143 286,635
892,998 665,489 227,509
940,048 679,820 260,228
1,003,588 738,168 265,420
1,148,821 713,514 435,307
3,630,766 2,555,327 1,075,439
3,809,153 2,529,455 1,279,698
3,931,381 2,554,627 1,376,754
3,894,095 2,426,295 1,467,800
3,547,186 2,137,894 1,409,292
3,704,090 2,367,862 1,336,228
72,748 22,286 50,462
156,173 32,269 123,904
56,303 22,921 33,382
16,225 30 16,195
192,411 30 192,381
44,505 79 44,426
334,072 169,241 164,831
207,554 101,269 106,285
335,182 2,835 332,347
335,182 2,835 332,347
39,542 83 39,459
17,932 0 17,932
101,949 41,230 60,719
155,219 65,115 90,104
173,471 103,208 70,263
180,632 102,486 78,146
155,252 65,083 90,169
178,210 74,225 103,985
163,329 102,193 61,136
189,648 104,518 85,130
179,939 93,678 86,261
185,076 107,171 77,905
178,031 101,646 76,385

424,713 375,466 49,247


453,620 389,561 64,059
430,977 361,499 69,478
348,080 295,175 52,905
156,857 100,163 56,694
99,922 40,028 59,894
37,916 0 37,916
27,740 0 27,740
42,506 0 42,506
12,359 345 12,014
9,211 44 9,167
33,000 0 33,000
23,497 5,408 18,089
34,772 7,128 27,644
34,320 6,363 27,957
31,345 8,003 23,342
29,435 7,284 22,151
29,435 7,284 22,151
179,561 126,614 52,947
199,945 132,389 67,556
163,662 111,970 51,692
151,688 98,346 53,342
125,811 72,569 53,242
152,858 87,787 65,071
278,223 132,039 146,184
315,030 125,648 189,382
363,093 160,760 202,333
330,820 162,883 167,937
264,715 106,736 157,979
288,121 116,530 171,591
31,230 2,485 28,745
51,365 15,724 35,641
45,450 20,541 24,909
30,327 5,843 24,484
21,757 2,797 18,960
16,981 46 16,935
62,513 16,758 45,755
70,628 23,413 47,215
73,260 17,627 55,633
81,045 29,242 51,803
36,831 13,534 23,297
12,762 14 12,748
307,838 157,580 150,258
364,103 167,269 196,834
397,529 190,441 207,088
376,381 168,411 207,970
352,765 138,305 214,460
380,878 161,670 219,208
14,454 688 13,766
32,141 8,985 23,156
43,344 13,229 30,115
55,690 11,145 44,545
42,383 5,991 36,392
34,266 1,201 33,065
173,499 96,618 76,881
287,367 142,092 145,275
254,864 145,610 109,254
234,773 128,442 106,331
237,151 122,320 114,831
206,867 105,030 101,837
64,763 15,771 48,992
128,105 42,788 85,317
118,650 39,014 79,636
96,483 18,733 77,750
65,798 15,447 50,351
54,654 10,177 44,477
20,928 1,810 19,118
27,987 1,715 26,272
23,076 928 22,148
22,986 840 22,146
25,530 590 24,940
21,821 473 21,348
101,112 41,776 59,336
101,766 47,154 54,612
99,042 41,034 58,008
89,759 28,839 60,920
90,715 26,363 64,352
76,849 17,587 59,262
31,465 3,651 27,814
33,303 5,518 27,785
40,979 8,394 32,585
46,195 8,959 37,236
56,748 11,131 45,617
64,708 14,359 50,349
971,384 574,455 396,929
846,143 565,095 281,048
865,755 523,336 342,419
826,279 487,085 339,194
797,003 527,550 269,453
893,791 463,271 430,520
1,334,138 1,012,717 321,421
1,569,183 1,075,342 493,841
1,312,687 942,733 369,954
1,339,041 921,945 417,096
1,331,237 860,297 470,940
1,650,740 925,753 724,987
97,592 56,131 41,461
137,779 70,219 67,560
106,960 57,091 49,869
86,322 30,375 55,947
56,270 1,610 54,660
50,638 411 50,227
61,507 5,001 56,506
66,241 4,059 62,182
97,647 5,908 91,739
98,401 6,817 91,584
60,190 7,216 52,974

75 0 75
88 - 88
104 0 104
176 0 176
7,838 0 7,838
2,401 0 2,401
15,506 1,502 14,004
22,020 1,247 20,773
23,543 1,035 22,508
33,802 712 33,090
24,323 814 23,509
27,997 657 27,340
31,403 453 30,950
45,619 943 44,676
42,713 291 42,422
43,104 400 42,704
47,024 2,039 44,985
53,061 4,194 48,867
101,517 33,611 67,906
120,733 31,804 88,929
73,832 19,929 53,903
57,211 8,049 49,162
46,305 7,595 38,710
71,396 4,569 66,827
139,354 46,687 92,667
191,219 56,976 134,243
164,013 68,358 95,655
182,586 68,830 113,756
171,463 60,346 111,117
180,015 69,143 110,872
154,331 52,530 101,801
220,550 57,844 162,706
178,218 48,720 129,498
183,342 47,186 136,156
158,624 33,545 125,079

139,631 88,905 50,726


253,789 166,241 87,548
125,065 71,188 53,877
114,207 62,943 51,264
114,560 58,220 56,340
105,586 36,607 68,979
157,591 68,252 89,339
212,300 72,424 139,876
203,332 85,899 117,433
179,700 68,772 110,928
160,215 52,768 107,447

315,834 189,659 126,175


455,185 254,750 200,435
443,895 233,778 210,117
334,111 160,620 173,491
351,013 134,646 216,367
352,565 125,660 226,905
17,008 0 17,008
29,879 0 29,879
1,006 0 1,006
3,334 0 3,334
3,026 0 3,026
4,367 0 4,367
280,944 175,742 105,202
333,379 206,549 126,830
358,108 220,753 137,355
319,450 175,154 144,296
286,344 129,699 156,645
220,217 86,157 134,060
841,845 628,788 213,057
896,142 686,176 209,966
872,900 610,760 262,140
944,995 648,384 296,611
942,815 633,356 309,459
953,647 643,674 309,973
326,619 77,580 249,039
252,633 122,197 130,436
342,114 191,515 150,599
289,692 119,578 170,114
298,555 110,062 188,493
285,828 117,874 167,954
156,793 72,593 84,200
117,274 46,620 70,654
154,956 60,184 94,772
116,082 41,563 74,519
225,194 4,298 220,896
54,655 9,117 45,538
221,082 78,096 142,986
214,999 100,258 114,741
236,496 119,908 116,588
239,643 135,365 104,278
230,901 115,099 115,802

127,542 71,560 55,982


147,164 79,082 68,082
135,637 76,654 58,983
138,742 77,740 61,002
149,458 73,891 75,567
220,863 92,384 128,479
3,007,655 1,606,701 1,400,954
4,155,275 1,861,233 2,294,042
3,858,535 2,205,992 1,652,543
4,705,748 2,686,621 2,019,127
5,604,021 3,331,840 2,272,181
6,300,895 3,597,204 2,703,691
19,288 3,569 15,719
19,281 3,805 15,476
30,648 6,190 24,458
54,578 21,969 32,609
67,881 32,126 35,755
95,107 52,619 42,488
1,950 259 1,691
356,300 0 356,300
(54,641) 595 (55,236)
8,070 5,143 2,927
1,928 310 1,618
1,251 310 941
2,396,526 1,337,758 1,058,768
2,861,171 1,536,025 1,325,146
3,860,121 2,184,014 1,676,107
4,620,313 2,644,798 1,975,515
5,519,480 3,285,630 2,233,850
6,190,756 3,530,626 2,660,130
3,850 0 3,850
7,259 0 7,259
13,174 13,174 0
13,554 12,692 862
14,732 13,774 958
13,781 13,649 132
1,910,256 532,792 1,377,463
1,672,174 366,890 1,305,284
1,427,241 354,118 1,073,123
1,446,725 396,740 1,049,985
1,516,716 405,930 1,110,786
1,703,492 434,738 1,268,754
592,826 304,579 288,247
269,040 79,216 189,824
124,092 17,065 107,027
67,752 6,983 60,769
44,438 0 44,438
31,964 0 31,964
94,140 26,916 67,224
131,504 35,369 96,135
130,913 33,071 97,842
144,909 33,529 111,380
159,441 36,098 123,343

48,502 1,801 46,701


35,403 128 35,275
28,886 51 28,835
27,339 54 27,285
29,051 26,665 2,386
50,616 28,409 22,207
833,802 158,541 675,261
874,535 191,244 683,291
846,414 237,319 609,095
876,858 258,679 618,179
916,061 275,427 640,634
1,064,420 279,788 784,632
1,334 - 1,334
1,275 - 1,275
1,293 0 1,293
1,184 0 1,184
1,184 0 1,184
1,184 0 1,184
110,124 25,884 84,240
141,420 45,060 96,360
77,470 43,518 33,952
70,862 45,907 24,955
118,796 54,331 64,465
118,528 63,004 55,524
142,834 14,781 128,053
142,630 15,706 126,924
143,745 10,538 133,207
150,856 12,006 138,850
157,360 13,077 144,283
175,651 12,726 162,925
13,976 0 13,976
8,715 0 8,715
10,454 10,454 0
37,312 37,312 0
243 0 243
5,854 50 5,804
49,128 40 49,088
36,789 - 36,789
29,549 0 29,549
32,925 0 32,925
49,955 0 49,955
49,955 0 49,955
19,390 250 19,139
22,767 167 22,600
25,480 2,102 23,378
27,153 2,270 24,883
30,722 295 30,427
34,223 916 33,307
- - -
- - -
- - -
630 0 630
520 37 483
7,994 115 7,879
5,889,353 1,672,030 4,217,323
7,073,536 2,408,514 4,665,022
6,732,854 2,053,819 4,679,035
7,571,055 1,612,237 5,958,819
8,914,184 1,625,366 7,288,818
8,387,127 2,140,414 6,246,713
27,905 1,500 26,405
51,353 5,674 45,679
44,442 4,767 39,675
44,442 4,767 39,675
25,680 1,230 24,450
24,171 980 23,191
60,262 3,475 56,787
81,849 7,758 74,091
66,425 7,171 59,254
59,424 4,266 55,158
79,326 3,777 75,549
74,332 7,456 66,876
440,832 208,691 232,141
311,083 121,323 189,760
293,556 144,676 148,880
302,564 114,250 188,314
257,113 119,915 137,198
258,165 134,783 123,382
380,628 44,268 336,360
398,787 35,271 363,516
438,437 29,141 409,296
507,882 23,225 484,657
495,442 35,555 459,887
525,148 66,083 459,065
70,937 3,951 66,986
118,923 26,762 92,161
75,851 1,819 74,033
108,616 1,717 106,899
81,440 2,019 79,421
100,463 3,999 96,464
41,905 7,679 34,226
56,855 21,460 35,395
36,096 3,775 32,320
55,534 16,036 39,499
40,554 3,005 37,549
43,154 4,224 38,930
134,589 15,586 119,003
251,165 89,830 161,335
243,941 66,083 177,858
274,124 56,303 217,821
521,477 236,375 285,102
577,292 211,852 365,440
171,616 114,786 56,830
232,378 166,969 65,409
227,333 141,764 85,569
195,455 98,449 97,006
167,794 67,465 100,329
217,652 92,325 125,327
104,335 16,649 87,686
157,842 67,156 90,686
180,529 76,667 103,861
182,180 11,702 170,478
173,896 10,320 163,576
166,437 35,306 131,131
181,493 91,146 90,347
172,004 90,555 81,449
167,315 84,600 82,715
145,474 69,366 76,108
159,805 72,530 87,275
145,368 61,869 83,499
376,990 180,002 196,988
430,596 218,357 212,239
418,651 204,977 213,674
397,760 191,582 206,178
353,971 153,447 200,524
365,327 175,440 189,887
37,120 0 37,120
34,172 912 33,260
32,955 55 32,900
38,801 89 38,712
44,182 157 44,025
60,781 0 60,781
123,750 8,922 114,828
140,516 10,311 130,205
147,281 9,199 138,082
171,949 17,625 154,324
177,422 15,389 162,033
198,966 17,277 181,689
154,855 36,088 118,767
177,559 41,000 136,559
195,688 49,554 146,134
400,867 7,794 393,073
0 0 0

550,265 35,364 514,901


1,116,292 316,124 800,168
805,595 132,658 672,937
1,324,101 138,078 1,186,023
2,907,654 173,088 2,734,566
1,543,209 90,521 1,452,688
83,212 5,884 77,328
78,198 3,493 74,705
72,114 7,832 64,281
75,808 7,549 68,259
91,444 9,003 82,441
116,284 9,035 107,249
97,268 8,461 88,807
87,734 7,244 80,490
194,137 57,407 136,730
182,674 11,102 171,572
157,042 11,783 145,259
147,341 16,956 130,385
143,713 27,576 116,137
241,927 93,924 148,003
283,868 106,902 176,965
241,609 40,491 201,118
275,529 36,886 238,643
335,630 83,037 252,593
104,199 27,257 76,942
142,051 42,925 99,126
141,330 26,756 114,574
168,768 8,494 160,274
131,675 9,066 122,609
172,751 48,081 124,670
69,523 1,006 68,517
48,890 537 48,353
16,544 121 16,423
35,120 1,813 33,307
35,120 1,813 33,307
35,120 1,813 33,307
188,033 86,210 101,823
188,494 88,275 100,219
177,968 70,535 107,433
163,707 54,327 109,380
136,259 26,043 110,216
230,474 85,348 145,126
115,774 3,332 112,442
130,625 3,942 126,683
145,495 5,393 140,102
148,508 4,283 144,225
269,713 3,765 265,948
96,959 3,194 93,765
105,682 9,578 96,104
88,793 6,934 81,859
78,109 5,326 72,783
86,263 769 85,494
100,689 522 100,167
97,355 796 96,559
250,651 117,363 133,288
238,868 98,075 140,793
314,745 143,017 171,728
373,246 128,373 244,873
337,260 135,032 202,228
480,280 279,522 200,758
186,903 10,371 176,532
162,703 8,987 153,716
179,779 8,454 171,325
188,484 8,772 179,712
218,241 9,710 208,531
280,018 12,753 267,265
785,036 337,108 447,928
747,014 330,387 416,627
684,528 313,341 371,187
477,035 174,258 302,777
305,499 55,965 249,534
473,899 161,084 312,815
74,408 12,010 62,398
131,544 62,129 69,415
145,721 59,499 86,223
96,519 7,581 88,938
91,797 5,096 86,701
126,064 18,917 107,147
420,944 159,283 261,661
620,894 328,319 292,575
497,651 179,978 317,673
684,179 298,156 386,023
731,135 306,351 424,784
821,177 350,893 470,284
92,303 19,132 73,171
79,985 8,305 71,680
57,410 4,525 52,885
55,185 841 54,344
82,787 20,338 62,449
69,671 5,117 64,554
236,738 73,139 163,599
324,964 104,729 220,235
353,967 107,745 246,223
369,385 110,097 259,288
448,845 99,641 349,204
603,639 161,753 441,886

38,285,872 29,346,326 8,939,545


44,464,839 34,448,196 10,016,643
29,819,201 22,211,209 7,607,992
37,793,994 28,213,890 9,580,104
43,982,853 33,453,348 10,529,505
46,820,100 35,638,897 11,181,203
- - -
1,508,928 0 1,508,928

1,483,527 0 1,483,527

58,475 9,932 48,543


28,101 10,787 17,314
29,142 16,299 12,843
33,912 10,630 23,282
9,896 1,835 8,061
4,707 0 4,707
5,879,728 4,654,275 1,225,453
6,514,496 5,066,178 1,448,318
5,653,589 4,267,579 1,386,010
6,706,203 4,952,143 1,754,060
6,321,650 5,068,408 1,253,242
4,907,217 3,933,248 973,969
317,360 231,378 85,981
393,972 307,287 86,685
282,779 154,832 127,947
499,110 168,065 331,045
1,501,427 1,216,258 285,169
2,805,525 2,335,149 470,376
679,765 540,010 139,755
1,019,666 853,089 166,577
1,114,962 954,653 160,309
1,273,372 1,053,432 219,940
1,691,147 1,367,415 323,732
2,098,419 1,663,044 435,375
303,468 206,796 96,672
345,505 248,432 97,073
380,387 275,836 104,551
346,230 240,216 106,014
367,135 261,060 106,075
438,766 317,444 121,322
3,088 296 2,792
2,552 281 2,271
2,404 0 2,404
1,972 0 1,972
3,294 0 3,294
2,839 0 2,839
456,283 243,068 213,215
540,445 287,772 252,673
652,508 357,971 294,537
774,244 424,442 349,802
895,394 522,096 373,298
1,026,123 595,279 430,844
1,466,789 1,187,150 279,639
1,964,510 1,611,547 352,963
2,333,009 1,870,960 462,049
2,777,848 2,183,508 594,340
3,303,669 2,682,631 621,038
4,108,002 3,478,494 629,508
11,877,630 8,787,508 3,090,122
14,129,304 10,731,584 3,397,720
14,683,077 11,085,448 3,597,629
20,019,772 15,411,236 4,608,536
22,144,997 17,875,408 4,269,589
22,985,671 18,406,725 4,578,946
157,750 84,750 73,000
243,135 165,375 77,760
326,982 208,614 118,368
390,186 228,481 161,705
486,497 316,055 170,442
491,642 331,048 160,594
19,470 8,472 10,998
53,527 23,121 30,406
49,751 33,803 15,948
72,679 45,887 26,792
87,578 58,453 29,125
68,898 45,945 22,953
896,372 368,192 528,180
781,824 223,836 557,988
900,733 258,972 641,761
1,016,921 289,904 727,017
1,427,770 583,454 844,316
1,552,021 638,768 913,253
23,316 7,733 15,583
22,408 6,109 16,299
26,490 7,486 19,004
23,279 6,268 17,011
32,172 11,809 20,363
41,910 14,247 27,663
1,124,082 846,287 277,795
1,307,806 1,005,438 302,368
1,649,276 1,272,778 376,498
1,624,574 1,245,656 378,918
1,680,969 1,249,860 431,109
1,715,224 1,230,186 485,038
1,224,039 993,825 230,214
1,507,195 1,234,866 272,329
1,733,930 1,445,978 287,952
2,233,692 1,954,022 279,670
2,520,330 2,238,606 281,724
3,089,609 2,649,320 440,289

59,837,619 38,906,534 20,931,085

63,234,435 41,574,689 21,659,746


57,126,255 41,048,702 16,077,553
61,387,662 44,290,398 17,097,264

2,869,895 2,212,421 657,474


3,205,526 2,471,404 734,122
3,702,494 2,965,120 737,374
3,691,740 2,876,407 815,333
4,194,536 3,258,175 936,361
4,682,298 3,611,882 1,070,416
743,479 213,598 529,881
1,100,039 330,617 769,422
927,245 131,523 795,722
782,267 160,946 621,321
821,532 395,185 426,347
821,532 395,185 426,347
1,375,036 911,268 463,768
1,269,658 820,321 449,337
1,434,098 1,012,114 421,984
1,576,985 1,145,357 431,628

731,423 521,262 210,161


945,191 610,628 334,563
678,420 443,448 234,972
989,966 642,111 347,855
1,275,234 762,766 512,468
1,510,563 841,291 669,272
27,848 6,943 20,905
28,946 6,504 22,442
25,263 5,010 20,253
21,566 4,052 17,514
21,472 4,324 17,148

693,810 543,132 150,678


769,266 603,090 166,176
918,989 723,930 195,059
912,577 715,235 197,342
1,301,713 961,709 340,004
1,243,051 1,044,023 199,028
70,036 11,589 58,447
96,473 13,444 83,029
117,745 19,637 98,108
125,514 19,005 106,509
161,011 22,479 138,532
157,412 24,224 133,188
16,281 10,807 5,474
25,447 16,687 8,760
25,724 18,775 6,949
30,590 24,498 6,092
41,951 34,430 7,521
55,634 44,770 10,864
3,213,157 2,824,571 388,586
3,483,475 3,120,036 363,439
4,243,764 3,811,056 432,708
4,745,485 4,214,248 531,237
5,533,024 4,870,647 662,377
6,593,333 5,803,719 789,614
12,499 3,766 8,733
8,945 3,543 5,402
9,828 3,628 6,200
9,382 3,304 6,078
20,687 11,273 9,414
21,529 9,002 12,527
97,505 56,679 40,826
100,150 57,584 42,566
133,229 78,323 54,906
154,567 87,211 67,356
150,807 76,040 74,767
172,687 75,868 96,819
83,172 12,684 70,488
62,618 8,827 53,791
441,864 4,161 437,703
350,844 1,380 349,464
221,106 1,403 219,703
179,460 1,657 177,803
177,721 126,412 51,309
185,847 118,217 67,630
186,710 121,834 64,876
162,204 89,119 73,085
199,540 109,317 90,223
208,229 118,416 89,813
- - -
6,531,283 4,441,379 2,089,904
8,395,286 5,465,926 2,929,360
8,761,681 6,704,962 2,056,719

2,196,373 1,179,186 1,017,187


2,478,032 1,345,329 1,132,703
2,213,393 1,409,009 804,384
2,053,159 1,211,496 841,663
1,848,802 1,179,769 669,033
2,268,172 1,318,396 949,776
2,478,871 1,233,944 1,244,927
3,516,634 1,430,122 2,086,512
4,169,212 1,448,837 2,720,375
3,754,847 1,802,992 1,951,855
4,831,085 2,724,645 2,106,440
6,261,128 3,610,140 2,650,988
4,211,082 2,665,725 1,545,357
5,136,790 3,452,539 1,684,251
5,125,882 3,766,410 1,359,472
5,645,652 3,819,533 1,826,119
6,188,256 4,371,228 1,817,028
7,022,502 4,871,699 2,150,803
12,464,863 8,249,979 4,214,884
8,795,417 6,168,184 2,627,233
8,920,602 8,757,081 163,521
9,252,903 9,110,286 142,617
9,286,957 7,524,439 1,762,518
10,725,844 9,093,469 1,632,375
856,324 658,506 197,818
896,187 684,910 211,277
1,113,065 916,880 196,185
1,289,550 1,071,320 218,230
1,844,446 1,249,627 594,819
1,366,133 1,023,217 342,916
483,546 209,737 273,809
489,752 199,251 290,501
550,957 238,248 312,709
560,797 234,300 326,497
518,953 237,748 281,205
459,068 186,656 272,412
159,201 94,222 64,979
180,019 110,492 69,527
175,322 105,471 69,851
216,862 119,625 97,237
260,005 137,463 122,542
314,773 179,993 134,780
4,005,847 3,028,364 977,483
4,714,593 3,625,389 1,089,204
3,774,415 2,607,462 1,166,953
4,014,721 2,787,942 1,226,779
4,133,114 2,816,163 1,316,951
4,701,034 3,278,792 1,422,242
836,294 609,764 226,530
993,244 751,182 242,062
1,238,426 968,753 269,673
1,448,658 1,125,961 322,697
1,611,193 1,279,005 332,188
1,977,406 1,599,737 377,669
2,510,341 1,068,519 1,441,822
975,576 523,391 452,185
2,617,694 1,721,287 896,407
2,990,717 2,026,827 963,890
3,291,864 2,118,142 1,173,722
4,003,528 2,688,234 1,315,294
385,314 238,752 146,562
434,121 272,886 161,235
417,955 231,679 186,276
406,047 245,744 160,303
440,828 256,003 184,825
485,277 260,530 224,747
53,961 8,460 45,501
58,569 7,308 51,261
59,887 7,662 52,225
59,301 3,904 55,397
58,712 3,023 55,689

482,286 132,191 350,095


545,852 120,104 425,748
591,545 193,808 397,737
444,918 81,272 363,646
438,452 78,004 360,448
498,987 93,462 405,525
28,819 2,932 25,887
28,819 2,932 25,887
4,872 130 4,742
7,792 34 7,758
7,792 34 7,758
7,792 34 7,758
114,450 61,882 52,568
168,629 84,544 84,085
182,094 74,197 107,897
172,140 76,565 95,575
254,800 104,893 149,907
280,755 114,756 165,999
107,540 58,892 48,648
151,181 57,763 93,418
144,836 144,816 20
136,010 62,010 74,000
134,081 45,676 88,405
132,506 45,437 87,069
317,210 209,538 107,672
300,565 182,155 118,410
260,148 157,278 102,870
289,235 184,106 105,129
398,294 182,898 215,396
336,468 205,753 130,715
88,230 18,471 69,759
72,727 18,007 54,720
90,664 0 90,664
61,911 0 61,911
65,137 0 65,137
76,774 0 76,774
663,125 231,066 432,059
470,357 209,527 260,830
501,373 240,854 260,519
531,980 244,393 287,587
496,787 235,127 261,660
583,561 285,079 298,482
9,000 2,823 6,177
7,333 2,901 4,432
8,615 3,069 5,546
6,826 3,223 3,603
6,845 3,049 3,796
6,105 2,163 3,942
2,016,708 1,567,101 449,607
1,945,034 1,458,545 486,489
2,139,560 1,865,895 273,665
2,499,475 2,194,878 304,597
2,530,759 2,083,427 447,332
2,919,187 2,136,935 782,252
25,276 8,232 17,044
28,350 9,713 18,637
28,551 9,332 19,219
29,053 9,252 19,801
30,467 10,107 20,360
30,599 10,720 19,879
3,858 460 3,398
3,871 129 3,742
(31,757) 69 (31,826)
28,325 0 28,325
7,050 0 7,050
7,050 0 7,050
488,928 127,287 361,641
672,045 173,756 498,289
650,681 199,675 451,006
756,186 230,738 525,448
820,994 224,861 596,133
852,710 205,502 647,208
77,993 23,243 54,750
95,563 38,662 56,901
97,512 33,926 63,586
103,749 28,154 75,595
110,780 30,660 80,120
102,541 25,695 76,846
1,448,749 1,211,880 236,869
1,540,241 1,285,781 254,460
2,129,114 1,732,102 397,012
2,398,979 1,965,775 433,204
2,872,924 2,237,612 635,312
3,506,964 2,644,535 862,429
139,825 124,868 14,957
147,576 126,913 20,663
137,858 122,420 15,438
118,704 104,558 14,146
120,391 100,367 20,024
143,563 121,304 22,259
79,850 43,561 36,289
88,586 50,102 38,484
85,517 58,556 26,961
79,787 59,115 20,672
95,772 51,709 44,063
76,860 30,787 46,073
520,435 400,260 120,175
558,103 418,173 139,930
516,046 445,651 70,395
223,292 170,839 52,453
231,347 169,919 61,428
261,036 175,140 85,896
157,992 0 157,992
174,436 17,753 156,683
175,078 35,501 139,577
161,996 37,964 124,032
176,264 19,640 156,624
272,701 19,386 253,315
86,920 43,484 43,436
87,849 44,682 43,167
49,044 22,808 26,236
40,499 19,326 21,173
35,494 13,991 21,503

2,903,476 2,082,697 820,779


3,338,845 2,374,414 964,431
3,623,118 2,604,190 1,018,928
3,964,761 2,852,455 1,112,306
4,160,807 3,030,729 1,130,078
4,468,131 3,312,220 1,155,911
281,866 46,098 235,768
413,885 68,065 345,820
257,165 52,072 205,093
220,006 27,247 192,759
741,984 15,980 726,004
768,829 32,281 736,548
564,129 292,434 271,695
481,701 222,014 259,687
342,712 150,870 191,842
286,748 96,671 190,077
244,050 103,827 140,223

43,839 19,966 23,873


169,558 108,583 60,975
99,518 56,168 43,350
101,133 58,007 43,125
93,592 51,946 41,646
621,193 104,542 516,651
8,730 0 8,730
6,804 0 6,804
13,034 0 13,034
23,871 0 23,871
30,675 0 30,675
87,472 0 87,472
96,801 57,112 39,689
104,021 60,653 43,368
174,757 85,474 89,283
141,577 66,355 75,222
159,550 39,677 119,873
190,821 64,113 126,708
222,948 152,547 70,401
234,028 155,437 78,591
163,549 101,246 62,302
139,503 59,146 80,357
84,801 25,886 58,915
129,047 51,357 77,690
47,883 24,404 23,479
50,752 25,218 25,534
51,403 23,897 27,506
40,281 10,378 29,903
46,433 12,601 33,832
50,679 10,570 40,109
289,451 253,704 35,747
334,219 257,467 76,752
349,986 288,009 61,977
376,238 313,440 62,798
383,124 291,378 91,746
423,534 302,272 121,262
6,735 258 6,477
6,856 117 6,739
8,380 136 8,244
9,177 145 9,031
10,728 83 10,645
10,608 120 10,488
150,317 22,421 127,896
97,088 20,716 76,372
68,332 20,104 48,228
211,689 72,244 139,445
83,844 6,161 77,683
85,447 10,949 74,498
767,239 510,779 256,460
1,048,267 671,500 376,767
1,217,913 742,965 474,948
1,212,759 755,360 457,399
1,827,199 1,030,808 796,391
2,363,146 1,236,315 1,126,831
256,650 74,898 181,752
240,489 82,613 157,876
463,805 142,512 321,293
357,848 167,707 190,141
633,016 206,862 426,154
973,621 333,794 639,827
378,614 222,183 156,431
426,474 223,911 202,563
458,234 243,578 214,657
553,401 328,342 225,060
574,716 310,023 264,693
638,688 334,702 303,986
62,536 31,355 31,181
53,335 16,411 36,924
67,082 9,868 57,214
81,269 7,710 73,559
101,573 23,391 78,182
112,648 3,860 108,788
10,125 4,862 5,263
5,466 1,506 3,960
16,267 9,405 6,862
12,756 6,247 6,509
15,491 7,854 7,637
15,145 8,703 6,442
5.Other income / (loss)
6.EBIT (F3-F4+F5)
7.Financial expenses
of which: (i) Interest expenses
(877) - 117,053 109,412
11,973 - 85,757 81,553
2,135 181,643 100,033 99,287
4,292 35,863 106,333 104,068
4,042 116,912 108,205 105,310

232,249 - 6 0
20,203 - 30 0
9,530 (20,920) 28 0
3,332 (22,609) 8 0
10,541 (12,586) 18 0
8,730 (10,025) 26 0
9,886 - 980 980
67,327 - 0 0
149 (19,371) 0 0
0 -12,363 0 0
0 -27,630 0 0
3,936 -8,925 0 0
2,610 - 51,592 50,321
396 - 26,153 25,349
109 59,110 20,376 19,436
86 (43,298) 13,446 12,814
755 (22,202) 13,441 12,490
(2,317) (11,554) 20,562 19,303
4,215 - 1,316,363 1,292,834
62,276 - 913,965 903,123
82,669 (1,779,450) 179,907 171,081
47,417 (1,410,630) 180,419 164,302
(11,265) (1,359,101) 155,260 141,662
(14,787) (1,321,306) 146,853 130,691
163 - 2,044 0
723 - 17,592 0
0 (115,795) 7,284 0
0 (103,887) 19 0
0 (103,887) 19 0
0 (103,887) 19 0
42,271 - 165,143 143,385
104,972 - 149,713 128,634
163,629 969,740 108,762 92,353
58,366 897,627 135,710 97,740
58,788 472,252 72,410 49,654
99,774 534,356 88,203 63,675
0 - 16,339 9,382
23,040 - 12,344 9,582
0 50,827 9,240 6,319
0 6,200 553 0
0 4,373 1,253 1,072

8,676 - 462 0
6,792 - 159 123
10,820 71,033 558 479
16,494 (12,888) 547 408
4,881 (13,238) 45 0
3,548 39,975 36 0
1,318 - 115,271 108,996
7,667 - 94,503 83,530
(1,622) (417) 76,689 66,123
145,029 25,892 70,807 67,654
(7,058) (267,414) 31,086 28,074
(7,058) (267,414) 31,086 28,074
- - 3,387,282 2,115,874
4,356,134 - 2,101,750 1,349,162
60,378 (463,071) 1,529,841 1,034,764
342,307 (1,645,539) 1,182,711 868,939
36,884 524,022 1,207,625 811,827
36,275 922,508 965,600 750,407
13,723 - 63,988 63,092
21,366 - 45,824 41,400
18,328 155,336 41,421 39,947
9,937 (75,169) 48,634 48,285
16,701 (22,432) 27,418 22,900

10,820 - 144,614 128,113


4,283 - 124,896 108,445
11,483 597,040 126,836 105,975
8,766 351,971 115,128 97,440
4,316 391,023 69,829 54,017
5,783 456,309 87,064 71,761
6,616 - 64,848 63,582
78,632 - 55,182 53,810
20,249 62,155 58,644 57,753
17,801 (115,865) 55,966 55,008
16,576 (188,737) 24,164 23,312
94,173 43,776 21,307 20,815
2,700 - 137,939 116,169
5,891 - 138,293 117,782
2,618 486,439 257,648 239,093
4,506 379,265 260,190 243,252
29,818 296,347 168,906 150,002
35,742 543,551 166,058 150,033
3,407 - 39,643 35,828
(5,859) - 36,161 33,021
697 109,426 46,983 0
808 (88,735) 42,958 38,068
1,237 (301,769) 30,935 0
2,413 (326,822) 30,283 0
20,470 - 177,280 153,434
147,973 - 105,702 96,155
119,877 (277,968) 111,074 103,758
155,469 (368,503) 98,321 93,934
152,324 (250,964) 128,266 120,444
152,324 (250,964) 128,266 120,444
88,325 - 1,178,269 1,031,898
835,529 - 1,574,628 1,536,135
316,663 1,440,379 1,474,062 1,429,701
90,123 308,517 1,150,368 1,100,914
242,654 (60,441) 835,141 803,290
461,679 1,050,866 735,519 723,326
17,080 - 68,107 53,557
39,030 - 39,789 31,436
31,041 144,195 40,243 0
39,762 14,215 37,419 29,661
98,454 (73,036) 32,407 27,080
146,479 86,895 29,864 26,625
16,048 - 97,053 96,361
18,073 - 70,835 70,422
22,120 339,812 70,360 64,487
30,850 180,522 54,842 48,187
38,662 107,856 78,339 73,621
63,230 121,657 83,429 71,253
31,114 - 30,207 28,622
33,165 - 24,851 24,809
150,817 157,204 15,331 14,753
121,551 86,495 43,799 43,773
14,953 (84,994) 1,948 1,916
15,557 (8,688) 894 700
12,184 - 42,923 42,434
50,816 - 33,568 33,428
18,102 (42,949) 2,676 0
243,309 142,264 2,286 1,286
53,575 (31,681) 1,458 1,322
187,725 85,050 3,934 3,531
5,986 - 64,003 62,020
460 - 53,783 50,242
158,082 (81,034) 42,212 0
70,935 (41,171) 39,527 36,294
12,000 (52,277) 29,247 29,247
3,690 (56,610) 23,733 23,474
0 - 105 0
0 - 105 0
0 (373) 105 0
0 (331) 0 0
0 (320) 0 0
0 (507) 0 0
349,609 - 0 0
32,482 - 5,898 5,131
419,043 181,085 31,999 0
1,522,897 1,260,066 25,613 24,254
4,174,221 3,801,745 170,004 162,256
616,196 1,477,447 736,882 680,251
1,427 - 31,347 30,609
390 - 52,541 50,819
2,054 22,356 55,575 0
71,269 56,190 50,953 49,465
1,430 (216,496) 59,462 57,958
1,869 (173,726) 64,970 64,532
0 - 6,246 5,986
0 - 14,739 13,884
0 (24,550) 16,388 15,409
18,251 (103,894) 16,506 15,881
0 (233,461) 14,794 14,169
221 (122,746) 15,449 15,063
313 - 11,109 10,781
505 - 23,213 22,256
243 28,244 33,075 31,868
52,560 (66,856) 36,573 35,749
0 (154,997) 28,160 26,945
0 (134,195) 29,120 28,711
8,184 - 143,877 122,488
14,066 - 109,700 98,903
12,531 (87,394) 182,673 173,515
153,398 (215,940) 217,595 212,152
0 (667,289) 203,283 199,529
364 (554,839) 205,214 203,467
21,975 - 405,577 382,758
15,394 - 298,664 277,185
7,777 422,489 418,690 400,936
1,326 205,287 372,514 357,732
46 460,633 259,505 249,788
1,791 283,500 282,011 267,684
563 - 98 0
3,159 - 88 80
119 5,236 102 90
312 1,514 103 92
88 (2,204) 8 8
1,274 (1,982) 6 6
12,817 - 129,144 113,170
4,413 - 81,211 72,502
7,796 445,410 83,975 76,821
8,456 150,505 60,299 56,026
11,464 110,353 50,863 47,045
21,444 178,853 57,841 55,144
58,572 - 186,617 155,050
78,474 - 154,786 129,409
51,699 864,404 231,377 204,351
23,876 464,784 211,756 181,987
47,784 321,461 143,491 114,758
47,363 648,880 154,387 118,276
(5,041) - 548,939 522,384
36,795 - 448,377 423,540
1,059,047 553,199 322,967 305,046
(64,232) (616,588) 296,699 232,136
(61,217) (371,876) 206,058 203,353
(267,992) (655,781) 189,638 187,731
442,984 - 1,103,134 1,049,352
220,636 - 1,053,256 937,801
240,160 2,093,851 1,332,564 0
108,985 2,176,151 1,514,731 15,472
272,361 1,495,508 1,094,329 7,188
354,678 1,763,148 1,054,503 7,730
0 - 345,788 379,900
0 - 217,046 245,891
0 2,223,222 331,545 216,518
0 2,559,891 32,278 54,218
0 4,113,710 81,659 11,757
0 2,521,586 72,031 15,740
266,766 - 295,604 257,465
73,171 - 434,061 409,081
154,155 1,478,787 739,638 740,764
190,380 701,200 791,481 783,166
223,139 357,012 449,176 434,389
646,391 1,427,539 342,601 315,729
14,022 - 125,690 113,095
12,132 - 138,961 122,454
27,074 225,469 194,232 172,328
17,515 27,872 208,876 151,991
9,898 (85,858) 149,437 108,250
14,045 (153,404) 140,140 126,702
1,081 - 56,327 49,007
986 - 58,646 58,028
20,177 35,247 57,267 55,206
19,831 18,398 79,857 77,272
10 (89,134) 61,817 60,003
295 5,527 59,218 57,336
3,438 - 21,174 19,915
2,390 - 10,747 9,707
1,061 (9,071) 6,479 5,788
7,238 (3,773) 6,613 6,146
7,238 (3,773) 6,613 6,146
7,238 (3,773) 6,613 6,146
1,945 - 4 0
1,277 - - 0
587 (36,767) 2 0
390 (23,157) 1 0
390 (23,157) 1 0
390 (23,157) 1 0
(48,079) - 122,764 122,347
5,834 - 14,330 13,067
6,028 (104,455) 5,897 4,575
6,450 (234,591) 9,821 8,886
14,022 (23,632) 10,671 10,288
14,022 (23,632) 10,671 10,288
(2,311,872) - 660,447 628,974
(176,343) - 66,614 61,412
784,263 (170,059) 33,480 30,100
1,149 (657,032) 1,871 0
1,149 (657,032) 1,871 0
1,149 (657,032) 1,871 0
(257,382) - 434,203 412,963
22,619 - 40,996 35,418
195,895 (202,141) 6,661 4,392
263 (485,971) 12,175 11,780
(34,345) (177,656) 6,969 6,647
(34,345) (177,656) 6,969 6,647
13,487 - 18 0
12,210 - 6 0
16,657 21,310 25 0
12,894 19,765 19 0
23,533 29,839 71 0
15,649 22,327 17 0
2,639 - 780 764
4,184 - 954 873
5,871 2,628 519 516
7,159 5,665 2 0
1,547 (1,601) 2 0
9,878 6,810 4 0
4,163 - 19,361 12,460
858 - 16,232 11,728
4,669 (255) 13,837 10,868
2,542 (617) 9,070 5,949
4,888 512 6,490 4,387
2,692 11,012 6,503 4,617
5,179 - 10,716 10,499
12,834 - 2,847 2,598
0 (8,563) 1,264 899
79 (15,199) 323 0
19 (27,459) 260 0
1,752 (6,811) 257 0
56,150 - 295,903 272,359
58,279 - 298,442 277,620
76,196 393,190 285,866 274,278
79,108 420,551 270,151 257,535
97,280 329,880 228,410 217,540

114,616 - 93,945 84,829


121,895 - 75,048 66,331
152,559 (13,036) 62,867 51,124
152,559 (13,036) 62,867 51,124
51,233 (164,886) 52,711 21,636
140,543 48,167 50,765 22,567
4,232 - 44,285 41,357
1,436 - 42,820 40,676
387 57,257 40,535 38,480
724 (5,951) 43,286 41,545
1,416 (53,838) 56,866 54,333
3,654 (34,866) 79,696 73,450
(2,374) - 81,873 76,841
3,157 - 91,103 82,648
8,772 131,691 106,021 96,632
3,591 94,561 94,074 84,107
33,176 62,098 97,349 94,417

419,230 - 253,415 230,405


155,875 - 343,136 325,935
911,587 2,386,504 520,077 485,144
104,753 1,011,228 536,400 485,065
158,404 981,918 315,097 282,313
125,723 1,607,725 254,998 213,168
4,903 - 168,522 136,806
6,788 - 139,632 125,124
8,560 (86,382) 24,027 22,605
(191,744) (286,686) 24,027 22,605
22,173 (79,848) 41,573 29,131
34,255 (72,040) 62,082 26,097
0 - 14,143 13,524
37,036 - 16,208 13,312
2,481 10,066 22,052 0
0 (84,574) 29,014 0
0 (84,574) 29,014 0
0 (84,574) 29,014 0
26,630 - 31,130 14,688
86,700 - 31,873 21,981
34,171 153,074 21,815 17,586
(6,103) (10,348) 15,448 11,349
(44,336) (78,856) 305,712 301,859
82,333 355,733 305,476 292,852
2,362 - 150 0
2,256 - 231 0
3,085 (68,815) 300 192
8,748 (39,314) 24 0
4,415 (34,910) 22 0
23,334 12,300 19 0
26,161 - 241,545 191,889
38,319 - 216,220 168,930
158,196 572,116 221,186 190,100
24,594 323,630 147,701 122,085
32,375 183,256 96,484 72,169
79,345 286,149 134,378 112,571
34,615 - 85,679 82,982
53,160 - 104,604 104,604
25,960 326,249 76,784 75,367
(4,175) 86,956 72,235 70,659
18,456 61,834 47,720 45,996
5,350 21,343 42,881 41,344
(69,046) - 4,690 4,132
24,534 - 2,720 2,128
11,629 (39,151) 2,335 1,975
38,531 (37,498) 177 0
32,912 13,995 99 0
152,275 140,727 25 0
0 - 0 0
0 - 0 0
0 (1,067) 0 0
2,478 2,164 0 0
0 (308) 0 0
0 (308) 0 0
0 - 14,818 14,403
3 - 17,295 16,697
90 (58,473) 8,326 7,956
0 (50,627) 8,476 8,373
0 (43,291) 3 0
0 (60,005) 35 0
15,002 - 2,879 2,722
99,548 - 9,541 9,475
53,798 2,988 22,394 0
24,692 (14,883) 21,261 9,922
29,988 (7,356) 16,643 6,978
47,748 13,520 15,806 4,270
428 - 0 0
794 - 0 0
80 (1,342) 0 0
211 (1,249) 0 0
4,507 (12,277) 0 0
4,217 (9,260) 4 0
1,630 - 91,890 84,666
933 - 72,603 69,089
13,833 188,980 74,089 71,144
961 119,207 79,775 77,159
466 51,330 69,051 65,754

15,533 - 18 0
36,452 - 7 0
27,165 (23,478) 12 0
26,344 8,282 37 0
86,015 79,317 16 0
32,568 15,138 52 0
848,271 - 348,415 317,997
1,205,045 - 505,423 274,862
123,767 432,699 378,610 344,234
186,004 767,444 528,121 488,356
44,754 653,557 450,764 269,046
66,088 507,608 273,786 141,478
9,153 - 227,553 197,922
2,870 - 238,489 196,524
291 448,998 259,815 225,890
27,867 83,131 312,299 271,362
7,623 (216,823) 207,809 184,166
4,192 (472,087) 160,432 156,762
67,273 - 870,740 817,908
52,455 - 640,543 584,092
871,815 1,853,976 565,384 522,031
1,229,860 2,897,223 490,917 457,919
1,067,529 2,965,535 337,357 287,769
1,725,445 3,170,104 267,593 238,368
0 - 2 0
0 - 1 0
0 (17,478) 1 0
(11,589) (12,727) 1 0
0 (24,518) 12,757 0
0 (26,187) 14,054 0
92,590 - 471,631 412,487
210,962 - 469,608 422,091
466,899 1,036,926 562,289 507,796
764,412 1,009,987 474,646 414,266
214,854 418,991 416,356 361,543
713,044 938,537 471,384 391,129
16,686 - 68,239 67,633
432 - 89,120 87,420
34,585 191,909 118,835 115,670
6,644 46,723 100,688 93,884
7,562 65,015 96,358 92,206
19,247 166,524 103,228 97,388
62,863 - 999,338 898,252
45,326 - 1,105,926 963,927
45,327 2,316,600 1,142,456 1,024,857
325,588 2,035,043 1,002,893 886,300
341,212 1,636,287 718,568 582,584
218,041 1,633,861 640,673 502,863
0 - 12,916 12,900
3,685 - 10,760 10,728
(14,794) (47,112) 3,151 3,132
33,770 (20,737) 9,894 9,880
145,861 90,329 8,774 8,764
104,946 59,661 1,428 1,417
4,446 - 21,596 9,522
23 - 7,377 0
991,043 968,344 0 0
5,176 (14,475) 8 0
5,176 (14,475) 8 0
5,176 (14,475) 8 0
6,273 - 3,707 3,702
8,282 - 3,796 3,794
6,381 2,342 2,873 2,870
7,305 2,987 2,979 2,977
7,324 2,655 2,462 2,461

0 - 0 0
0 - 0 0
0 (3,309) 0 0
0 (3,150) 0 0
0 (2,803) 0 0
0 (113) 0 0
12,072 - 25,871 23,913
7,317 - 31,845 29,980
17,207 80,511 69,481 65,332
12,515 (111,040) 57,960 56,191
3,948 (423,550) 117,355 57,450
4,230 (113,137) 36,763 36,680
1,457 - 124,960 122,283
1,757 - 101,381 97,141
46,921 231,556 149,041 144,791
(13,269) 47,823 114,818 109,497
(10,432) (43,094) 105,389 96,933
(1,684) 144,105 119,611 109,014
46,666 - 102,374 85,188
31,432 - 77,017 56,379
28,536 360,207 89,748 78,268
43,419 217,990 69,959 58,176
41,213 1,976 66,398 57,407
44,705 175,288 64,403 57,395
19,046 - 7,929 1
3,642 - 4,866 0
195 (3,425) 1 0
5 (5,037) 2 0
118,421 114,116 3 0
1,789 (21,415) 5 0
856,620 - 1,353,445 1,296,299
1,000,394 - 1,243,262 1,171,251
1,815,279 2,302,894 1,375,292 1,363,814
1,480,526 2,497,253 1,353,886 1,284,716
1,190,718 2,642,648 1,029,630 931,104
1,122,401 2,873,373 1,094,723 1,006,336
2,683,685 - 1,760,543 1,536,586
2,739,102 - 1,617,581 1,424,381
3,653,041 7,585,434 1,609,882 1,397,392
3,982,009 6,134,698 1,744,773 1,460,056
4,079,054 6,771,259 1,046,221 794,838
4,259,666 5,935,414 915,072 673,206
8,293 - 162,368 135,731
25,595 - 148,677 115,348
27,586 (222,795) 130,932 122,443
2,950 (118,139) 107,791 107,429
168,937 (62,077) 1,585 585
135,466 77,407 81,210 905
(970,679) - 266,252 254,919
(50,995) - 58,949 52,393
4,906 (484,319) 19,542 0
4,906 (492,916) 19,542 19,353
4,664 (138,582) 15,113 15,111
10,093 (52,876) 757 740
14,247 - 131,068 120,615
20,245 - 164,588 146,923
(120,561) 392,012 341,284 313,396
47,557 391,339 198,844 170,866
(5,982) 258,266 136,170 120,407
3,093 373,228 166,306 152,988
3,872 - 107,068 92,702
1,756 - 82,942 66,571
2,888 303,650 60,536 47,994
4,730 138,409 107,221 92,636
2,086 183,708 111,346 101,435

4,702 - 893,507 883,519


6,751 - 725,308 715,328
6,109 811,836 596,925 583,225
24,800 289,994 613,521 601,318
3,166 (1,313,256) 411,559 399,090
350 (1,111,100) 322,251 315,562
9,507 - 11,153 11,046
7,260 - 10,194 10,076
5,368 (37,138) 9,792 9,771
43,419 (57,669) 10,251 6,573
8,597 (35,654) 14,943 5,202
3,493 (29,507) 7,705 4,639
11 - 18,874 15,973
814 - 13,573 11,311
2,009 37,054 12,696 10,320
575 9,524 24,918 22,367
73 (44,117) 23,647 20,985
73 (44,117) 23,647 20,985
56,794 - 140,677 130,175
74,253 - 160,493 144,264
58,706 312,330 168,720 167,869
66,658 338,458 156,079 137,870
72,432 281,036 110,637 100,387
88,122 325,535 71,743 65,449
82,524 - 429,358 356,736
73,391 - 426,230 327,699
33,438 792,130 502,131 486,522
34,775 545,821 688,185 612,764
15,239 637,416 530,199 466,910
9,530 705,504 537,721 487,245
1,061 - 62,646 61,251
5,596 - 43,791 41,293
1,503 (189,739) 24,187 13,630
873 (195,054) 15,799 11,314
851 (146,283) 10,967 7,156
1,739 (126,447) 8,425 6,828
845 - 15,501 11,917
1,207 - 18,447 10,715
3,683 16,093 16,753 10,133
(8,420) (154,131) 31,121 23,255
11,436 (145,337) 34,515 31,352
3,454 (25,882) 254 79
(88,929) - 251,949 222,992
(51,509) - 276,121 249,917
1,960 550,869 315,840 297,746
(10,255) 314,498 369,250 357,331
9,155 278,378 323,968 306,586
39,262 421,397 314,877 294,545
0 - 3,891 3,814
(5,017) - 5,179 4,749
8,342 (13,879) 3,496 3,006
862 (52,290) 3,854 3,272
852 (268,422) 6,716 6,411
5,019 (63,769) 10,415 10,379
17,465 - 150,579 123,377
55,817 - 121,946 101,661
37,138 178,381 179,566 160,438
7,660 41,887 145,298 138,709
8,094 (210,816) 168,991 159,344
86,931 271,993 176,473 165,725
(16,245) - 61,854 59,837
746 - 59,659 58,301
882 63,903 57,066 55,721
1,234 (114,198) 96,233 94,725
147,825 (115,142) 93,610 92,642
36,227 72,505 82,858 81,770
2,682 - 67,961 66,115
5,638 - 66,845 64,355
295 (1,727) 50,344 49,369
347 (143,321) 44,378 43,531
468 (197,142) 48,144 47,311
0 (117,175) 43,757 43,617
41,562 - 122,710 113,745
43,879 - 136,251 123,664
68,160 142 143,352 131,442
890,889 633,480 125,641 119,210
13,896 (17,557) 85,394 78,727
2,560 (204,558) 68,520 64,865
1,671 - 26,978 26,766
1,398 - 29,055 0
7,017 142,260 35,643 0
5,557 186,100 50,235 48,755
3,275 123,895 40,341 38,700
4,117 (7,383) 43,791 42,955
309,414 - 2,894,868 2,789,672
348,247 - 457,872 2,435,941
1,262,563 1,960,747 462,221 431,352
986,570 1,598,116 356,425 266,465
1,633,722 1,926,437 424,439 363,988
1,855,690 1,935,934 536,737 502,849
427,778 - 713,277 590,354
394,441 - 664,152 563,270
510,633 1,985,976 715,768 539,469
579,112 1,847,806 669,411 532,817
1,378,442 2,609,779 873,059 782,461
2,917,232 3,944,310 968,946 877,159
7,214 - 79,981 74,883
15,636 - 61,568 56,239
16,578 48,571 54,280 43,982
10,829 (85,498) 40,246 29,235
52,376 (66,113) 30,046 12,596
40,758 (33,670) 9,705 6,986
116,348 - 70,182 67,096
(21,532) - 58,211 54,642
0 133,690 80,416 70,764
0 69,389 97,178 87,347
0 (18,491) 69,944 61,409

37,232 - 0 0
0 - 0 0
- (104) 0 0
504 328 0 0
906 (6,932) 0 0
0 (2,401) 0 0
1,159 - 28,797 28,743
102 - 8,975 4,641
1,971 27,725 461 0
30,753 35,519 3,370 2,176
0 (9,287) 8,739 8,190
0 15,918 7,786 0
3,058 - 40,274 37,705
1,402 - 32,198 30,326
2,512 99,242 26,739 24,067
3,548 44,059 15,818 13,787
2,009 55,983 13,414 12,015
985 33,880 9,785 77,775
9,238 - 181,113 169,521
45,643 - 125,751 121,537
115,037 41,520 78,817 69,392
271,983 86,188 62,279 59,198
3,838 (175,447) 369 0
43,523 (99,179) 754 0
19,539 - 121,261 116,335
1,630 - 96,895 82,312
1,343 129,670 56,660 50,611
3,930 130,673 56,384 50,015
5,959 159,625 43,112 34,403
8,211 156,556 38,590 31,097
19,154 - 66,885 57,350
51,773 - 53,130 42,622
124,083 344,509 58,884 47,635
42,367 112,677 64,109 53,702
27,660 53,791 32,158 25,239

8,230 - 123,019 113,351


16,941 - 54,481 48,036
24,595 34,412 72,098 64,726
22,974 51,393 69,531 65,811
17,951 (43,989) 40,240 35,118
15,399 26,719 44,721 42,356
7,771 - 71,737 66,857
6,873 - 49,545 41,047
28,910 345,463 34,655 27,833
34,169 141,368 22,137 16,111
19,278 89,397 11,952 10,250

30,006 - 104,522 94,494


106,522 - 87,772 76,303
180,342 852,406 83,924 73,450
206,282 770,093 64,518 55,948
233,894 554,605 62,090 55,102
382,832 559,251 76,043 68,673
0 - 2 0
159 - 409 0
74,433 73,427 689 683
38 (3,296) 2 2
28 (2,998) 3 0
31 (4,336) 8 0
11,642 - 267,609 235,010
6,953 - 184,571 164,006
63,453 359,611 235,089 217,668
2,225 134,796 86,670 73,794
5,787 (52,643) 107,722 97,161
64,870 185,089 101,391 90,532
71,353 - 761,125 750,607
235,255 - 584,460 573,777
313,206 815,743 472,319 462,478
274,793 786,887 428,514 420,037
309,325 706,681 360,006 339,448
349,609 367,956 286,816 274,966
51,173 - 137,003 19,933
69,739 - 44,519 22,962
(330,165) (314,761) 27,803 28,125
19,420 142,097 6,920 0
15,266 175,701 6,957 0
13,054 94,120 6,398 0
1,232 - 117,145 91,894
16,080 - 81,736 58,707
14,507 117,424 74,186 53,722
20,038 (274,615) 70,244 53,660
2,150 (350,206) 56,942 50,883
1,493 (55,080) 50,910 49,686
22,410 - 129,337 122,795
14,078 - 119,065 116,370
81,591 608,328 164,534 161,106
12,696 338,908 194,276 189,911
33,157 461,232 140,071 136,448

42,964 - 196,080 160,264


147,399 - 236,684 222,405
12,246 281,962 193,112 48,407
202,733 391,855 166,341 124,829
10,906 258,662 126,333 73,321
2,351 211,581 121,825 67,637
300,761 - 5,028,152 4,692,470
111,149 - 4,135,532 3,888,141
279,372 2,738,206 1,142,351 1,029,188
345,080 2,152,747 1,385,628 1,236,237
171,552 2,388,797 936,944 824,409
511,201 1,784,287 905,226 736,314
535 - 8,190 7,447
0 - 12,577 11,874
1,402 47,480 16,890 16,031
356 63,687 20,731 17,223
1,467 73,829 19,010 23,743
0 64,516 20,051 13,930
31,029 - 18,476 0
20,789 - (15,870) (31,507)
42,234 97,220 (56,547) 0
84 (7,463) 63 0
682 (1,246) 2 0
6 (1,245) 1 0
167,132 - 1,401,983 1,190,356
39,033 - 1,283,887 1,148,325
235,555 2,654,804 1,177,345 1,010,891
343,095 2,152,117 1,360,449 1,216,769
154,673 2,301,201 915,843 800,614
487,870 1,715,140 879,287 722,384
1,066 - 1,132 798
471 - 1,809 1,389
181 4,839 2,244 21
1,545 10,543 1,966 0
14,730 15,013 2,089 52
23,325 5,876 5,887 0
3,583,652 - 1,680,451 1,449,874
3,992,298 - 1,345,231 1,219,983
2,932,919 2,606,872 2,260,792 2,251,338
3,003,879 2,432,184 1,944,199 1,931,691
2,972,721 2,396,410 1,187,766 1,174,289
7,236,503 8,440,387 979,392 967,754
7,758 - 680,336 475,864
314,696 - 136,632 30,733
4,126 (650,872) 163 0
9,348 (531,763) 273 0
73,393 (684,554) 93 0
38,728 (325,351) 4 0
53,347 - 16,031 15,206
88,134 - 10,934 10,590
64,031 159,471 7,395 7,139
5,191 108,625 12,295 12,166
28,708 108,069 5,507 5,344

(9,236) - 40,174 35,750


13,074 - 23,925 23,577
215,693 186,943 20,798 20,740
15,595 (12,395) 19,819 19,706
1,803 (27,248) 19,619 19,475
4,473 (46,143) 17,604 17,401
3,444,284 - 780,322 771,406
3,475,384 - 951,427 941,981
2,600,668 3,083,577 1,983,697 1,979,561
3,000,516 2,961,305 1,601,283 1,600,148
2,755,245 2,819,100 897,125 895,670
7,157,002 8,517,808 693,390 691,818
1,678 - - -
1,707 - - -
1,738 445 0 0
1,972 788 0 0
1,972 788 0 0
1,972 788 0 0
19,864 - 91,887 87,480
13,948 - 116,394 113,969
98 235,093 105,593 104,813
(22,859) 274,894 124,694 123,723
142 336,023 114,335 113,580
9,289 159,987 142,986 137,747
53,082 - 43,516 39,073
92,368 - 81,965 78,546
48,887 (361,421) 118,437 117,906
57,574 (233,801) 167,297 167,172
100,687 (135,807) 135,112 134,068
28,564 (9,384) 113,680 113,001
3,502 - 1 0
(22,821) - 8 0
(5,902) (35,350) 18 0
(70,597) (113,599) 0 0
247 (5,425) 191 0
(13,673) (23,578) 254 0
2,936 - 23,204 20,909
724 - 18,833 16,025
1,136 (28,413) 19,305 16,585
836 (32,089) 3,290 0
4,345 (45,610) 2,864 0
4,345 (45,610) 2,864 0
1,878 - 4,875 4,186
3,502 - 4,940 4,562
2,444 26,344 4,711 4,031
5,395 37,638 9,096 8,213
6,179 38,907 6,103 5,589
5,283 38,312 4,455 3,823
- - - -
- - - -
- - - -
908 (18,474) 5,477 0
0 1,112 6,142 0
1,356 75,484 52 43
2,047,560 - 7,476,115 7,203,609
3,568,332 - 6,880,553 6,511,708
3,452,522 9,247,577 8,312,444 8,015,900
4,245,485 11,924,837 8,076,667 7,921,945
3,047,936 12,928,383 6,154,585 5,999,145
2,870,808 9,836,097 6,918,604 6,337,343
15,189 - 123,884 128,145
15,989 - 105,009 103,355
365,660 221,231 107,768 106,332
365,660 221,231 107,768 106,332
2 (349,338) 60,317 59,691
0 (126,915) 48,262 48,018
26,878 - 76,434 70,755
17,716 - 112,876 106,084
9,895 111,922 171,356 165,383
107,369 49,642 132,250 127,193
12,518 245,604 77,084 72,191
122,341 110,585 116,318 113,874
26,433 - 266,289 256,469
38,322 - 224,256 215,005
147,881 635,292 247,173 239,497
156,442 678,682 125,083 119,160
103,412 609,960 85,390 80,543
66,237 319,337 112,389 105,817
39,435 - 421,244 339,028
31,654 - 344,447 338,659
55,537 466,007 389,784 385,705
84,242 604,097 383,008 379,290
37,997 506,335 280,185 276,325
21,010 200,977 327,810 114,364
36,098 - 342,765 341,745
331,877 - 355,056 326,644
320,835 493,472 446,781 443,861
497,743 698,757 401,611 399,991
41,777 336,583 324,873 323,158
22,577 394,925 382,054 379,614
1,188 - 235,096 234,433
9,928 - 174,644 174,204
1,632 232,298 229,453 228,779
1,868 (11,796) 193,066 192,235
30,629 129,203 125,965 125,599
0 151,512 127,555 126,677
85,835 - 336,390 333,031
231,938 - 424,522 419,147
222,229 84,272 359,298 355,501
402,584 586,046 460,077 456,492
132,760 716,714 501,563 495,315
11,489 625,256 492,957 487,931
4,749 - 101,576 97,439
254,629 - 109,884 101,670
249,652 25,127 124,307 120,589
(122,282) (344,623) 104,336 102,482
70,096 (700,586) 71,423 70,825
3,203 (694,570) 78,740 78,216
212,556 - 52,175 50,942
167,414 - 89,104 87,567
176,359 300,908 84,028 81,923
260,138 401,195 104,656 103,104
180,553 646,688 38,095 36,366
225,683 (37,800) 140,807 137,610
21,311 - 1,464 80
33,330 - 1,375 469
28,241 204,917 1,083 42
29,685 149,615 1,036 94
18,811 18,561 1,424 5
18,103 45,316 1,331 0
164,995 - 55,861 44,784
210,111 - 51,023 39,200
332,694 981,880 59,789 41,145
481,945 1,059,280 89,050 78,637
369,775 1,033,188 62,226 47,302
246,099 470,912 (26,407) (41,391)
17,063 - 254,566 231,720
32 - 203,436 44,972
333 (441,530) 187,700 183,715
6 (645,571) 144,107 141,150
588 (609,482) 163,598 163,387
628 (455,761) 122,589 122,432
34,785 - 84,713 83,041
20,549 - 121,179 115,974
4,801 (197,430) 90,544 81,286
26,470 (354,808) 61,335 58,228
91,697 159,827 61,569 54,383
29,719 316,072 87,220 79,528
10,765 - 367,700 365,129
41,460 - 249,773 248,556
2,641 57,083 183,618 180,885
12,146 (335,112) 118,687 118,277
0 0 0 0

94,601 - 1,703,512 1,678,610


(109,543) - 1,650,949 1,602,335
137,055 3,480,506 2,453,036 2,391,176
153,266 4,730,452 2,685,095 2,632,316
300,110 5,537,151 1,971,053 1,909,689
435,003 4,264,972 1,956,637 1,914,365
(1,622) - 95,231 94,051
900,351 - 45,126 37,504
186,966 (41,221) 35,964 34,080
28,640 58,162 51,010 50,701
18,961 135,662 53,626 50,309
5,098 188,933 124,441 119,326
35,579 - 35,461 32,835
9,657 - 43,598 42,880
3,099 124,649 102,847 1,729
4,831 289,472 135,887 135,406
5,362 175,062 132,426 131,945
11,932 58,497 169,237 168,235
235,532 - 116,320 114,406
277,781 - 186,842 184,463
185,111 532,545 209,001 206,595
255,145 693,443 146,566 144,243
299,283 766,633 98,626 96,946
462,847 395,221 196,674 0
174,579 - 133,720 130,529
164,490 - 135,271 134,035
126,114 240,406 155,329 152,801
143,829 300,466 152,869 150,680
162,282 358,762 133,202 130,914
155,015 (64,777) 229,421 226,603
286,882 - 2,897 1,613
2,434 - 1,173 1,114
0 (36,131) 1,158 1,122
0 (82,777) 2,044 1,315
0 (82,777) 2,044 1,315
0 (82,777) 2,044 1,315
15,206 - 127,689 125,475
(12,070) - 152,340 149,046
82,965 56,297 157,105 154,736
73,153 34,520 122,113 120,270
39,530 138,357 86,576 83,817
53,359 394,668 204,721 189,367
2,876 - 95,011 94,711
17,336 - 83,416 82,486
10,307 (338,891) 85,437 81,772
10,356 (140,908) 49,671 48,782
18,379 (426,443) 32,357 31,127
351,466 259,031 35,084 34,974
3,698 - 93,952 92,565
34,801 - 80,309 69,664
(194) 135,446 99,355 97,817
81 170,905 81,122 80,286
9,026 59,919 48,859 48,062
2,617 (165,398) 94,280 93,284
18,038 - 352,199 347,977
28,413 - 311,586 307,724
47,664 617,065 373,654 368,897
109,252 541,197 278,414 274,377
9,796 342,915 172,779 172,148
24,710 128,324 202,721 201,337
44,178 - 54,980 52,555
28,453 - 55,181 53,418
53,116 136,417 90,988 82,256
23,719 (45,474) 98,671 97,103
19,050 327,493 47,543 45,980
16,626 396,532 74,571 72,930
239,208 - 729,469 682,283
520,052 - 438,130 426,072
474,164 (256,257) 328,328 320,419
741,131 195,472 238,124 232,111
752,312 151,091 182,754 178,415
337,928 519,844 169,832 150,194
32,402 - 8,125 7,386
21,873 - 40,843 40,270
4,922 (48,224) 48,127 47,443
38,946 25,150 72,272 71,707
40,695 94,280 92,966 92,358
65,507 (319,715) 135,137 133,664
13,083 - 608,896 589,561
119,737 - 642,833 624,454
54,161 981,782 900,585 879,866
70,303 1,605,237 1,021,444 991,511
108,495 1,794,280 860,644 840,811
36,246 1,349,438 888,312 868,910
99,202 - 90,706 88,380
135,336 - 74,370 68,315
134,451 (66,065) 74,859 73,048
117,627 95,536 88,973 87,664
94,080 (132,666) 62,864 61,725
97,578 (93,672) 78,259 76,804
35,441 - 308,870 299,233
22,862 - 369,958 364,709
48,885 596,322 512,808 506,333
185,844 739,865 425,142 419,641
94,614 987,924 321,374 317,327
47,787 1,287,130 345,608 333,345

2,261,137 - 4,176,704 3,654,481


1,728,245 - 4,103,310 3,766,130
1,706,771 25,705,763 5,032,408 4,109,498
1,564,709 30,824,463 3,669,782 3,251,795
1,947,780 33,982,993 2,599,272 2,299,986
2,187,250 34,435,948 3,103,996 2,662,865
- - - -
69,638 388,773 53,867 7,536

18,492 61,667 81,204 9,767

615,795 - 67 8
80,918 - 62 0
67,602 51,827 170 0
54,758 28,477 35 0
33,333 22,758 386 0
8,109 3,515 86 0
382,402 - 902,503 870,691
326,911 - 785,467 754,142
304,854 2,327,587 1,833,232 1,205,100
325,520 5,150,404 856,419 828,825
148,509 3,865,824 348,038 319,662
358,541 1,087,474 524,497 505,343
25,177- 62,523 49,518
10,560- 53,060 42,695
17,927(60,606) 60,251 53,399
8,668(336,916) 83,684 81,045
28,918(1,367,003) 150,937 102,206
37,158(2,581,147) 435,139 249,761
103,282 - 624,917 615,123
161,408 - 576,548 566,823
177,548 1,198,848 619,105 598,493
298,902 1,501,338 730,351 709,543
672,535 2,090,844 798,382 761,499
663,556 2,286,397 671,271 646,877
16,024- 22,964 20,247
12,534- 17,558 13,897
17,105 158,067 38,591 34,978
16,866 74,340 48,486 44,272
19,067 45,014 42,920 38,703
13,465 31,076 42,187 38,128
5- 0 0
6- - -
13(2,391) 0 0
10(1,962) 0 0
7(3,287) 0 0
7(2,832) 0 0
128,390 - 2,133 798
134,286 - 2,916 0
234,943 1,405,501 1,898 0
263,997 1,631,936 1,968 0
220,748 1,568,718 2,023 0
226,929 1,367,633 16,690 12,226
42,792- 71,042 60,491
66,921- 74,886 62,673
70,397 1,147,927 89,488 68,466
99,509 1,478,515 44,669 22,446
24,648 1,216,564 81,097 37,879
98,997 1,423,773 104,817 44,197
160,142 - 1,827,969 1,768,200
194,565 - 2,113,096 2,058,716
523,892 13,164,805 2,155,637 1,974,910
137,742 14,244,542 1,724,420 1,428,124
340,660 17,978,925 959,005 917,982
313,857 22,084,135 1,095,630 1,058,418
3,028- 5,011 4,011
5,297- 4,321 3,534
7,726 183,468 3,153 2,076
9,460 290,761 2,141 965
9,635 324,132 2,722 1,162
7,681 211,093 2,897 1,325
(9,245) - 64 0
(21,178) - 292 0
2,457 23,817 42 0
7,247 2,793 41 0
5,588 (2,460) 72 0
5,781 (38,070) 103 0
100,769 - 56,099 47,613
220,563 - 58,055 44,361
114,649 3,870,890 117,018 103,128
177,476 4,614,696 15,295 28
200,541 5,725,210 17,835 9
193,181 6,066,630 15,615 0
1,321 - 40,709 40,198
1,394 - 44,328 42,778
484 67,380 35,459 34,714
1,584 68,487 65,216 64,162
1,751 71,099 55,340 54,190
404 89,516 51,421 49,170
37,657 - 53,118 46,173
37,257 - 45,756 41,721
53,592 429,103 28,571 24,073
59,796 375,277 60,967 55,730
51,859 255,654 52,178 49,323
38,321 398,362 36,419 33,390
73,820 - 8,066 1,949
72,549 - 9,043 3,115
113,582 1,739,722 49,793 10,161
103,174 1,701,775 36,090 16,655
120,343 1,802,228 34,470 9,835
202,771 1,946,726 26,020 14,263

10,976,109 35,267,385 27,258,044


-
13,297,162 - 32,968,357 22,276,129
11,268,370 87,467,715 20,786,824 18,169,079
37,828,790 114,932,997 17,932,673 16,854,615

183,430 - 2,226 0
273,059 - 2,956 0
475,693 4,323,341 4,774 0
476,868 5,012,361 5,884 0
420,937 5,593,900 6,759 0
445,317 5,852,005 10,060 0
224,226 - 2,794,227 1,780,041
64,586 - 4,659,352 2,369,968
93,164 (1,938,819) 3,214,341 2,276,388
40,393 (1,452,207) 2,229,732 2,848,142
22,327 452,040 2,178,480 1,884,777
22,327 452,040 2,178,480 1,884,777
408,224 - 35,219 0
185,730 688,233 9,734 0
224,265 808,062 3,840 0
165,483 778,104 6,173 0

13,889 - 182,997 110,464


21,218 - 181,858 86,400
18,022 1,266,046 7,378 42,187
171,261 1,714,431 134,367 87,338
53,907 2,448,711 128,319 81,236
21,464 2,375,867 135,483 76,600
1,234 - 7,048 6,529
2,700 - 9,490 9,132
2,706 (24,466) 4,165 3,645
1,499 (15,342) 2,961 1,618
1,142 (15,217) 2,444 2,387

86,793 - 205,544 198,156


92,938 - 164,384 38,308
115,230 311,946 166,218 0
32,156 318,587 148,767 143,654
131,593 417,793 90,178 83,680
45,193 342,478 75,456 69,500
14,927 - 5,448 4,130
22,317 - 12,209 11,082
- 419,711 16,747 15,634
34,948 530,892 21,972 21,003
27,104 541,593 21,044 19,710
31,298 432,177 24,954 23,345
956 - 556 394
2,144 - 319 6
2,509 2,413 214 0
3,185 4,020 197 0
4,223 7,633 352 0
4,360 13,422 1,571 805
62,192 - 17,587 3,696
89,154 - 15,376 65
140,728 2,477,395 17,796 27
361,719 3,295,199 20,410 3
416,927 4,199,467 23,476 0
459,509 4,858,001 24,534 0
- - 541 -
581 - 632 0
276 1,626 598 72
81 1,880 723 16
3,938 4,918 853 0
78 5,807 741 0
27,179 - 337,853 321,815
25,473 - 255,528 244,865
10,914 177,208 225,340 219,670
18,608 132,257 212,188 207,656
17,713 210,240 76,564 71,407
11,338 345,273 11,739 8,023
875 - 648,226 -
3,877 - 419,167 -
17,137 (1,117,945) 11,586 0
17,716 (965,852) 76,501 0
0 (788,572) 79,167 0
13,996 (684,373) 24,467 0
7,189 - 22,380 20,235
1,204 - 12,989 10,768
3,451 174,723 21,981 20,188
6,939 196,764 40,566 39,111
647 212,137 12,908 11,494
6,204 262,344 3,435 1,656
- - - -
2,449,156 18,520,384 6,625,397 5,692,720
4,393,008 25,694,598 4,626,907 3,931,844
8,143,250 16,820,736 3,186,755 3,108,986

512,195 - 1,659,061 1,204,811


91,738 - 1,369,849 1,031,915
82,063 (463,289) 1,064,980 1,036,280
62,967 783,051 1,143,122 956,941
20,677 2,106,884 919,587 833,055
137,338 3,934,576 819,775 730,763
67,033 - 5,773,821 5,585,927
294,957 - 4,169,002 4,048,494
624,309 17,915,933 3,766,899 3,436,724
14,131,202 27,792,072 2,625,167 2,519,482
469,482 14,332,854 3,236,395 2,855,357
403,094 12,827,539 2,707,253 2,351,462
1,044,753 - 1,821,471 1,369,457
494,093 - 1,514,931 1,112,322
1,539,137 7,505,208 1,312,956 1,264,177
5,683,100 7,251,656 1,867,774 1,618,323
8,726,060 3,756,776 2,156,165 2,126,095
4,377,262 3,382,363 1,941,020 1,926,318
2,501,304 - 2,691,660 2,303,880
1,883,202 - 1,373,425 1,288,316
3,389,679 27,604,838 2,149,262 2,041,294
8,847,880 30,138,548 2,485,182 2,462,197
11,695,757 21,421,052 3,360,425 3,257,012
11,631,832 20,010,610 3,228,723 3,098,961
52,083 - 12,538 8,246
54,260 - 15,465 7,621
64,517 779,502 18,782 9,184
74,026 1,375,653 16,043 2,760
121,284 2,871,140 12,603 623
63,547 608,877 17,701 4,387
3,835 - 23,435 20,484
5,856 - 78,011 73,734
333,943 738,416 118,966 116,743
303,576 188,660 105,315 103,283
345,118 (33,095) 59,774 56,634
1,003,714 1,093,086 33,308 29,745
51,155 - 72,864 52,847
2,824 - 55,409 36,560
3,401 155,396 51,860 50,402
10,190 363,252 114,013 112,535
78,426 394,056 117,597 113,886
9,616 263,477 96,516 95,822
330,125 - 47,512 -
454,916 - 159,217 -
488,010 2,560,386 20,363 0
1,159,017 3,568,467 54,361 0
1,040,556 4,371,913 19,032 0
1,036,344 5,013,696 88,282 0
18,330 - 48,183 41,938
15,309 - 20,424 13,981
9,987 426,795 12,371 9,648
29,837 672,372 8,764 5,792
19,414 786,241 6,086 3,635
28,825 902,930 6,786 4,400
240,566 - 294,527 56,052
125,600 - 187,793 137,370
321,776 2,501,889 388,024 360,124
344,639 3,257,668 403,568 292,444
491,237 3,771,053 384,245 260,200
785,909 4,798,161 403,206 313,464
16,487 - 205,452 117,704
24,000 - 121,899 115,271
19,300 414,372 133,222 122,102
18,078 34,969 108,886 100,458
39,246 389,344 165,249 160,844
62,870 397,303 177,152 172,407
2,488 - 14,303 11,822
1,561 - 12,203 9,550
1,638 (54,292) 11,021 9,307
2,484 11,790 10,249 9,095
198 19,969 9,343 8,497

361,856 - 146,054 20,381


180,340 - 83,664 365
118,079 (2,442,635) (78,887) 0
99,183 (602,468) 25,868 38
213,573 479,949 9,539 0
248,610 947,283 52,398 0
(1,674) - 255 182
(1,674) - 255 182
3,573 (10,093) 24 0
438 (14,907) 3 0
438 (14,907) 3 0
438 (14,907) 3 0
(5,784) - 114,364 103,019
(5,137) - 96,854 91,679
9,017 339,851 80,567 72,856
11,862 400,599 106,331 96,196
(23,320) 693,956 90,520 78,412
51,930 836,245 135,427 117,726
9,791 - 125,670 123,627
1,947 - 110,466 108,822
0 39,719 111,522 109,466
13,047 32,319 94,645 92,952
22,745 122,851 49,972 46,879
7,237 172,069 60,993 54,565
28,855 - 31,805 31,691
30,994 - 46,606 46,181
46,212 (213,321) 64,276 64,276
51,649 (76,476) 103,463 103,463
41,165 (88,494) 64,983 64,983
78,804 242,209 46,035 46,035
13,740 - 13,857 9,402
15,403 - 9,133 5,746
4,372 96,599 5,240 0
6,364 (69,248) 1,901 1,738
8,219 (90,241) 545 0
11,186 (20,546) 2,048 0
68,635 - 44,266 42,044
56,585 - 105,051 102,961
86,079 295,078 117,676 116,540
20,876 318,119 126,314 123,931
20,992 420,199 110,610 109,664
27,232 435,398 95,377 94,350
11,716 - 7,272 7,239
21,338 - 7,247 7,239
12,457 (13,919) 7,250 7,239
6,411 (17,570) 7,252 7,239
7,436 (16,222) 7,245 7,239
9,355 (13,323) 7,247 7,241
256,682 - 159,001 30,799
40,505 - 233,188 50,323
221,906 629,475 293,678 286,225
162,279 468,921 292,670 280,831
76,345 1,566,715 159,327 147,405
64,981 1,581,565 35,409 23,161
1,101 - 3,340 2,786
1,257 - 5,870 4,902
594 11,161 4,997 4,003
918 10,336 4,352 3,658
938 8,025 3,562 3,392
932 9,054 2,284 2,135
(10,883) - 45 -
(66,096) - 33 0
2,018 33,187 338 318
(6,937) (35,262) 1,944 1,918
22,815 15,765 971 959
22,815 15,765 971 959
38,386 - 685,414 -
32,769 - 489,605 -
62,334 1,550,764 404,952 401,880
630,190 1,445,685 333,242 331,211
66,059 1,374,007 250,950 248,086
91,743 1,550,930 370,921 365,281
1,944 - 248,577 243,742
1,259 - 189,014 182,961
8,476 198,201 164,972 162,943
60,522 69,276 139,363 137,151
36,292 115,947 88,946 86,180
1,333 (55,635) 72,455 69,638
28,145 - 307,960 127,771
34,803 - 233,363 214,012
117,670 1,382,063 216,184 204,266
97,199 2,101,110 192,291 178,891
1,749,394 2,641,859 121,564 95,623
2,328,810 3,001,197 126,264 73,300
133,765 - 57,805 21,704
385,122 - 26,174 21,183
133,223 103,566 8,722 2,976
198,585 146,235 8,552 5,637
176,414 154,349 3,455 2,585
175,722 186,908 1,382 909
7,537 - 569 42
11,165 - 481 147
6,297 114,622 9,998 9,575
4,667 52,934 26,450 26,066
(5,514) 135,061 14,976 14,811
3,109 196,701 7,641 0
34,308 - 877 -
29,692 - 208 -
43,587 (13,553) 339 0
21,895 (10,414) 573 0
13,009 (44,186) 593 0
50,257 (28,081) 1,567 0
40,394 - 14,837 0
18,712 - 891,223 790,602
1,006,538 890,227 1,299,141 1,290,624
5,957 (115,713) 1,372,527 1,360,687
24,760 828,759 1,020,580 1,005,625
16,127 1,830,818 948,642 927,475
1,278 - 4,264 3,461
(4,793) - 3,184 2,210
516 (11,840) 6,486 0
474 15,135 13,730 12,998
614 12,792 2,589 2,141

56,744 - 26,453 5,282


85,635 - 26,515 -
163,316 1,919,321 31,405 6,303
91,348 2,131,784 30,504 5,083
107,461 2,140,580 39,935 11,354
67,453 2,220,158 39,888 7,645
334,740 - 109,527 88,183
988,661 - 62,907 36,433
829,377 802,514 94,911 88,316
454,393 254,984 87,315 84,330
479,377 1,753,232 253,921 242,719
877,902 1,796,600 204,626 191,474
372,143 - 68,887 63,951
88,976 - 120,485 117,588
109,428 (80,184) 147,873 142,333
33,049 204,881 139,261 136,746
59,251 196,226 126,376 115,697

5,020 - 32 0
8,972 - 8,315 0
4,672 (21,217) 19,193 19,065
(3,679) (14,490) 32,003 31,977
54,555 92,022 9,619 9,338
9,004 (608,768) 11,434 10,700
133 - 0 0
625 - 15 0
91 (12,943) 75,414 75,380
84 (23,787) 75,413 75,380
671 (30,004) 109 0
6,150 (81,322) 168 0
17,519 - 124,210 71,744
10,756 - 116,769 80,251
15,295 237,561 113,873 110,096
15,204 158,866 103,987 99,876
17,918 206,890 70,034 44,162
37,691 204,224 54,302 33,653
31,367 - 139,643 48,648
58,193 - 108,161 36,277
13,131 (6,622) 99,256 96,355
19,863 (16,857) 92,226 88,998
11,012 115,942 78,292 73,688
30,755 126,681 59,033 56,405
1,344 - 810 366
2,931 - 613 0
515 16,295 616 0
401 38,387 616 0
1,669 42,546 1,127 0
1,100 14,559 607 0
26,397 - 314 -
39,850 - 50 -
54,141 163,554 45 0
80,390 232,500 95 0
28,344 74,521 27 0
11,562 (83,400) 17 0
0 - 18 13
32 - 41 9
6,697 8,725 12 0
0 6,273 125 118
0 4,072 15 0
0 2,550 3 0
4,577 - 76,490 50,801
902 - 58,431 42,524
16,539 (20,574) 34,330 31,209
11,784 (21,385) 37,117 33,277
46,822 36,440 32,053 28,478
33,525 46,326 23,984 21,742
193,805 - 2,310,327 1,667,821
201,336 - 1,691,826 1,515,519
211,427 3,357,163 1,832,473 1,810,999
265,596 2,441,928 1,516,705 1,499,357
221,642 3,818,319 1,068,799 1,047,173
301,978 6,755,361 679,731 646,727
- - 1,168,819 -
68,970 - 992,695 -
71,825 1,855,696 981,530 970,916
136,368 1,263,822 1,028,277 1,025,628
112,773 2,386,021 731,525 722,568
131,778 5,064,274 455,500 446,507
68,088 - 30,405 25,586
55,720 - 23,274 17,916
60,158 299,535 47,435 37,638
53,644 407,834 39,156 28,953
69,061 542,106 32,617 22,354
60,854 567,231 27,908 19,183
2,377 - 1,269 0
4,568 - 2,993 0
9,379 181,033 4,825 0
24,204 141,608 4,569 3,565
10,597 85,652 4,431 3,427
2,761 283,997 3,542 2,348
1,014 - 992 908
116 - 900 855
(102) 9,266 2,157 812
74 11,466 1,590 613
6 14,231 1,961 1,099
(70) 16,140 1,763 0
8.Profit / (loss) before taxation9.Tax expenses
10.Profit / (loss) after tax (F8-F9)
11.Cash dividends
12.Bonus
167,615 - - 18,010 0
182,259 - - 21,612 0
81,610 (14,487) 96,097 0 0
(70,470) (50,495) (19,975) 0 0
8,707 26,824 (18,117) 0 0

102,812 - - 0 0
(15,022) - - 0 0
(20,948) 0 (20,948) 0 0
(22,617) 744 (23,361) 0 0
(12,604) 856 (13,460) 0 0
(10,051) 1,313 (11,364) 0 0
-134,147 - - 0 0
53,082 - - 0 0
(19,371) 0 (19,371) 0 0
(12,363) 0 (12,363) 0 0
(27,630) 0 (27,630) 0 0
(8,925) 590 (9,515) 0 0
64,634 - - 8,200 0
121,467 - - 16,200 0
38,734 1,799 36,935 8,200 0
(56,744) (37,162) (19,582) 0 0
(35,643) 2,156 (37,799) 0 0
(32,116) 8,230 (40,346) 0 0
(2,688,570) - - 0 0
(2,315,750) - - 0 0
(1,959,357) 7,278 (1,966,635) 0 0
(1,591,049) 11,069 (1,602,118) 0 0
(1,514,361) 11,537 (1,525,898) 0 0
(1,468,159) 17,396 (1,485,555) 0 0
71,777 - - 0 0
54,536 - - 0 0
(123,079) (12,594) (110,485) 0 0
(103,906) (6,208) (97,698) 0 0
(103,906) (6,208) (97,698) 0 0
(103,906) (6,208) (97,698) 0 0
496,438 - - 84,000 0
787,677 - - 84,000 0
860,978 8,481 852,497 84,000 0
761,917 18,371 743,546 336,000 0
399,842 21,843 377,999 168,000 0
446,153 16,716 429,437 176,400 0
77,300 - - 0 0
75,905 - - 0 ###
41,587 0 41,587 0 0
5,647 0 5,647 0 0
3,120 0 3,120 0 0

36,776 - - 0 0
104,065 - - 0 0
70,475 41,828 28,647 0 0
(13,435) 4,163 (17,598) 0 0
(13,283) 4 (13,287) 0 0
39,939 10,613 29,326 0 0
(84,212) - - 0 0
75,164 - - 0 0
(77,106) 9,892 (86,998) 0 0
(44,915) (29,188) (15,727) 0 0
(298,500) 3,655 (302,155) 0 0
(298,500) 3,655 (302,155) 0 0
(6,192,838) - - 0 0
1,101,484 - - 0 0
(1,992,912) 132,644 (2,125,556) 0 0
(2,828,250) 105,989 (2,934,239) 0 0
(683,603) 130,545 (814,148) 0 0
(43,092) 90,472 (133,564) 0 0
61,963 - - 0 0
302,660 - - 0 0
113,915 31,895 82,020 0 0
(123,803) (39,604) (84,199) 0 0
(49,850) (37,378) (12,472) 0 0

366,132 - - 60,000 0
628,376 - - 60,000 0
470,204 61,941 408,263 60,000 0
236,843 29,432 207,411 30,000 0
321,194 100,845 220,349 30,000 0
369,245 93,508 275,737 110,400 0
(28,265) - - 0 0
101,105 - - 0 0
3,511 19,786 (16,275) 0 0
(171,831) (45,337) (126,494) 0 0
(212,901) (60,778) (152,123) 0 0
22,469 9,105 13,364 0 0
338,720 - - 32,160 0
444,624 - - 32,160 0
228,791 (4,746) 233,537 16,080 0
119,075 37,075 82,000 32,160 0
127,441 32,502 94,939 32,160 0
377,493 131,696 245,797 98,410 0
55,893 - - 0 0
138,298 - - 30,000 0
62,443 10,185 52,258 30,000 0
(131,693) 7,739 (139,432) 10,000 0
(332,704) 2,032 (334,736) 0 0
(357,105) (1,199) (355,906) 0 0
(1,672,947) - - 191,160 0
(488,776) - - 0 0
(389,042) 10,247 (399,289) 0 0
(466,824) 12,560 (479,384) 0 0
(379,230) 10,473 (389,703) 0 0
(379,230) 10,473 (389,703) 0 0
(274,918) - - 0 0
158,832 - - 0 0
(33,683) 200,600 (234,283) 0 0
(841,851) 54,906 (896,757) 0 0
(895,582) (5,771) (889,811) 0 0
315,347 218,220 97,127 0 0
161,666 - - 26,722 0
284,245 - - 42,755 -
103,952 14,605 89,347 0 0
(23,204) 9,417 (32,621) 0 0
(105,443) 2,537 (107,980) 0 0
57,031 51,791 5,240 0 12,827
108,667 - - 12,418 0
285,023 - - 18,627 0
269,452 93,752 175,700 12,418 0
125,680 81,150 44,530 18,627 0
29,517 (662) 30,179 12,418 0
38,228 13,158 25,070 0 0
(58,210) - - 0 0
(27,642) - - 0 0
141,873 2,454 139,419 0 0
42,696 (10,781) 53,477 0 0
(86,942) (28,113) (58,829) 0 0
(9,582) (6,807) (2,775) 0 0
(28,057) - - 0 0
127,750 - - 0 0
(45,625) 2,767 (48,392) 0 0
139,978 (27,909) 167,887 0 0
(33,139) (49,669) 16,530 0 0
81,116 4,023 77,093 0 0
(97,807) - - 0 0
(36,681) - - 0 0
(123,246) (13,018) (110,228) 0 0
(80,698) (14,806) (65,892) 0 0
(81,524) (19,498) (62,026) 0 0
(80,343) 8,811 (89,154) 0 0
(964) - - 0 0
(478) - - 0 0
(478) 0 (478) 0 0
(331) 0 (331) 0 0
(320) 0 (320) 0 0
(507) 0 (507) 0 0
265,470 - - 295,289 0
(88,803) - - 59,058 0
149,086 10,551 138,535 0 0
1,234,453 259,472 974,981 295,289 0
3,631,741 476,468 3,155,273 295,289 0
740,565 318,081 422,484 59,058 0
(105,825) - - 0 0
9,278 - - 0 0
(33,219) 20,748 (53,967) 0 0
5,237 (15,829) 21,066 0 0
(275,958) (37,971) (237,987) 0 0
(238,696) 12,317 (251,013) 0 0
(59,831) - - 0 0
(5,875) - - 0 0
(40,938) 23,748 (64,686) 0 0
(120,400) (20,162) (100,238) 0 0
(248,255) 34,389 (282,644) 0 0
(138,195) (14,809) (123,386) 0 0
(2,318) - - 0 0
(3,889) - - 0 0
(4,831) 19,126 (23,957) 0 0
(103,429) (16,490) (86,939) 0 0
(183,157) 4,577 (187,734) 0 0
(163,315) (6,910) (156,405) 0 0
(317,525) - - 0 0
58,552 - - 0 0
(270,067) 4,842 (274,909) 0 0
(433,535) (8,125) (425,410) 0 0
(870,572) (17,908) (852,664) 0 0
(760,053) (22,395) (737,658) 0 0
(833,895) - - 0 0
818,586 - - 101,917 20,383
3,799 115,093 (111,294) 56,054 0
(167,227) 33,096 (200,323) 0 0
201,128 140,609 60,519 28,027 0
1,489 64,786 (63,297) 0 0
2,544 - - 0 0
3,319 - - 0 0
5,134 2,443 2,691 0 0
1,411 1,537 (126) 0 0
(2,212) 1,815 (4,027) 0 0
(1,988) 2,351 (4,339) 0 0
200,009 - - 54,750 0
422,423 - - 109,500 0
361,435 63,864 297,571 76,650 0
90,206 35,907 54,299 38,325 0
59,490 (11,675) 71,165 38,325 0
121,012 43,342 77,670 38,325 0
375,498 - - 50,000 0
882,330 - - 50,000 0
633,027 35,767 597,260 50,000 0
253,028 78,479 174,549 50,000 0
177,970 8,755 169,215 50,000 0
494,493 63,500 430,993 172,500 0
(186,078) - - 0 0
(138,407) - - 0 0
230,232 40,710 189,522 185,003 0
(913,287) 0 (913,287) 0 0
(577,934) 0 (577,934) 0 0
(845,419) 19,781 (865,200) 0 0
1,648,622 - - 45,200 23,956
1,466,971 - - 62,500 50,000
761,287 (167,730) 929,017 75,000 0
661,420 163,415 498,005 75,000 0
401,179 268,089 133,090 150,000 0
708,645 253,675 454,970 157,500 0
677,745 - - 753,602 0
1,386,084 - - 1,130,403 -
1,891,677 194,205 1,697,472 1,695,604 0
2,527,613 201,987 2,325,626 2,185,445 0
4,032,051 221,968 3,810,083 1,544,884 0
2,449,555 (39,977) 2,489,532 1,544,884 0
654,466 - - 175,781 0
1,254,115 - - 292,969 0
739,149 158,350 580,799 0 0
(90,281) 302,053 (392,334) 0 0
(92,164) 181,681 (273,845) 0 0
1,084,938 277,952 806,986 0 0
(113,017) - - 0 0
79,393 - - 0 0
31,237 20,708 10,529 0 0
(181,004) 1,985 (182,989) 0 0
(235,295) 34,121 (269,416) 0 0
(293,544) 40,644 (334,188) 0 0
49,066 - - 26,640 0
146,639 - - 0 0
(22,020) 4,817 (26,837) 0 0
(61,459) (4,942) (56,517) 0 0
(150,951) 5,190 (156,141) 0 0
(53,691) 8,763 (62,454) 0 0
1,587 - - 0 0
4,986 - - 0 0
(15,550) (3,532) (12,018) 0 0
(10,386) 1,939 (12,325) 0 0
(10,386) 1,939 (12,325) 69,932 0
(10,386) 1,939 (12,325) 69,932 0
(35,604) - - 0 0
(196,759) - - 0 0
(36,769) 367 (37,136) 0 0
(23,158) 0 (23,158) 0 0
(23,158) 0 (23,158) 0 0
(23,158) 0 (23,158) 0 0
(1,542,028) - - 0 0
(116,337) - - 0 0
(110,352) (13,059) (97,293) 0 0
(244,412) 7,055 (251,467) 0 0
(34,303) 3,212 (37,515) 0 0
(34,303) 3,212 (37,515) 0 0
(9,411,034) - - - -
(1,129,379) - - 0 0
(203,539) (28,279) (175,260) 0 0
(658,903) 86,904 (745,807) 0 0
(658,903) 86,904 (745,807) 0 0
(658,903) 86,904 (745,807) 0 0
(2,560,206) - - 0 0
(212,082) - - 0 0
(208,802) (6,057) (202,745) 0 0
(498,146) (81,020) (417,126) 0 0
(184,625) 1,423 (186,048) 0 0
(184,625) 1,423 (186,048) 0 0
8,015 - - 1,800 0
6,071 - - 2,400 0
21,285 2,380 18,905 1,800 0
19,746 3,231 16,515 1,800 0
29,768 1,343 28,425 1,800 0
22,310 2,323 19,987 1,800 0
(5,601) - - 0 0
(38,809) - - 0 0
2,109 586 1,523 0 0
5,663 619 5,044 0 0
(1,603) 164 (1,767) 0 0
6,806 602 6,204 0 0
(24,542) - - 0 0
(23,192) - - - -
(14,092) 2,819 (16,911) 0 0
(9,687) 2,274 (11,961) 0 0
(5,978) 2,223 (8,201) 0 0
4,509 2,389 2,120 0 0
(24,331) - - 0 0
437 - - 0 0
(9,827) 23,577 (33,404) 0 0
(15,522) (11,884) (3,638) 0 0
(27,719) (19,900) (7,819) 0 0
(7,068) (1,520) (5,548) 0 0
171,746 - - 71,552 0
158,455 - - 0 71,552
107,324 (27,047) 134,371 0 0
150,400 58,057 92,343 0 78,707
101,470 7,862 93,608 0 0

(86,060) - - 0 0
4,241 - - 0 0
(75,903) (11,938) (63,965) 0 0
(75,903) (11,938) (63,965) 0 0
(217,597) (6,533) (211,064) 0 0
(2,598) (7,337) 4,739 0 0
44,286 - - 0 0
44,723 - - 0 0
16,722 12,540 4,182 0 0
(49,237) (14,150) (35,087) 0 0
(110,704) (44,876) (65,828) 0 0
(114,562) 2,776 (117,338) 0 0
42,541 - - 18,048 0
79,260 - - 18,048 0
25,670 (5,635) 31,305 18,048 0
487 (4,681) 5,168 9,024 0
(35,251) (23,649) (11,602) 0 0

1,789,888 - - 632,580 0
2,523,383 - - 180,737 0
1,866,427 (130,216) 1,996,643 271,106 0
474,828 174,941 299,887 271,106 0
666,821 217,752 449,069 90,369 0
1,352,727 317,382 1,035,345 325,327 0
34,277 - - 0 0
91,620 - - 9,660 0
(110,409) (37,183) (73,226) 0 0
(310,713) (37,183) (273,530) 0 0
(121,421) (39,293) (82,128) 0 0
(134,122) 46,216 (180,338) 0 0
(87,297) - - 0 0
67,612 - - 0 0
(11,986) 4,848 (16,834) 0 0
(113,588) (1,762) (111,826) 0 0
(113,588) (1,762) (111,826) 0 0
(113,588) (1,762) (111,826) 0 0
195,921 - - 5,000 0
385,956 - - 2,500 0
131,259 28,856 102,403 7,500 0
(25,796) 31,521 (57,317) 0 0
(384,568) (166,578) (217,990) 0 0
50,257 37,741 12,516 0 0
11,720 - - 0 0
46,292 - - 0 0
(69,115) (26,073) (43,042) 0 0
(39,338) (11,902) (27,436) 0 0
(34,932) 7,483 (42,415) 0 0
12,281 9,707 2,574 0 0
364,079 - - 152,258 0
650,492 - - 304,517 0
350,930 57,668 293,262 0 0
175,929 63,994 111,935 60,903 0
86,772 11,026 75,746 30,452 0
151,771 69,002 82,769 36,542 0
109,559 - - 0 0
319,789 - - 0 0
249,465 68,868 180,597 14,354 0
14,721 (1,550) 16,271 7,177 0
14,114 1,220 12,894 5,981 0
(21,538) (13,094) (8,444) 0 0
(107,595) - - 0 0
(5,087) - - 0 0
(41,486) (3,575) (37,911) 0 0
(37,675) 2,687 (40,362) 0 0
13,896 8,149 5,747 0 0
140,702 25,350 115,352 0 0
(304) - - 0 0
(181) - - 0 0
(1,067) 0 (1,067) 0 0
2,164 0 2,164 0 0
(308) 0 (308) 0 0
(308) 0 (308) 0 0
(38,624) - - 0 0
(38,525) - - 0 0
(66,799) (4,251) (62,548) 0 0
(59,103) (5,037) (54,066) 0 0
(43,294) 6,652 (49,946) 0 0
(60,040) 1,600 (61,640) 0 0
(74,144) - - 0 0
23,944 - - 0 0
(19,406) (9,444) (9,962) 0 0
(36,144) (6,627) (29,517) 0 0
(23,999) (3,378) (20,621) 0 0
(2,286) (2,202) (84) 0 0
(874) - - 0 0
(1,587) - - - -
(1,342) (4,132) 2,790 0 0
(1,249) (5,149) 3,900 0 0
(12,277) (4,659) (7,618) 0 0
(9,264) (3,126) (6,138) 0 0
116,623 - - 20,800 0
196,630 - - 26,000 0
114,891 41,382 73,509 26,000 0
39,432 18,581 20,851 15,600 0
(17,721) 1,706 (19,427) 0 0

(12,113) - - 0 0
16,025 - - 0 0
(23,490) 5,010 (28,500) 0 0
8,245 1,402 6,843 0 0
79,301 6,766 72,535 0 0
15,086 3,137 11,949 0 0
787,562 - - 0 0
1,087,212 - - 0 0
54,089 (52,540) 106,629 0 0
239,323 116,347 122,976 0 0
202,793 83,960 118,833 0 0
233,822 99,807 134,015 56,002 0
155,928 - - 0 0
309,694 - - 260,000 0
189,183 68,230 120,953 97,500 0
(229,168) 60,515 (289,683) 0 0
(424,632) 41,393 (466,025) 0 0
(632,519) 49,470 (681,989) 0 0
304,289 - - 0 0
798,435 - - 0 0
1,288,592 118,940 1,169,652 0 0
2,406,306 319,473 2,086,833 859,342 0
2,628,178 495,963 2,132,215 1,270,598 ###
2,902,511 550,732 2,351,779 988,243 0
(1,083) - - 0 0
(1,172) - - 0 0
(17,479) 0 (17,479) 0 0
(12,728) 0 (12,728) 0 0
(37,275) (3,009) (34,266) 0 0
(40,241) (2,626) (37,615) 0 0
632,676 - - 150,000 0
817,723 - - 150,000 0
474,637 2,937 471,700 150,000 0
535,341 161,933 373,408 150,000 0
2,635 58,794 (56,159) 0 0
467,153 149,947 317,206 135,000 0
166,769 - - 37,800 0
236,370 - - 46,200 0
73,074 37,082 35,992 0 0
(53,965) 12,733 (66,698) 0 0
(31,343) 29,025 (60,368) 0 0
63,296 37,048 26,248 0 0
999,230 - - 105,000 0
1,129,196 - - 105,000 0
1,174,144 235,845 938,299 143,000 0
1,032,150 278,037 754,113 412,525 0
917,719 188,501 729,218 417,267 0
993,188 106,187 887,001 172,667 0
(52,439) - - 0 0
(24,479) - - 0 0
(50,263) 1,399 (51,662) 0 0
(30,631) 0 (30,631) 0 0
81,555 0 81,555 0 0
58,233 (2,170) 60,403 0 0
(41,427) - - 0 0
(16,384) - - 0 0
968,344 0 968,344 0 0
(14,483) 0 (14,483) 0 0
(14,483) 0 (14,483) 0 0
(14,483) 0 (14,483) 0 0
(2,864) - - 0 0
(1,211) - - 0 0
(531) 957 (1,488) 0 0
8 475 (467) 0 0
193 946 (753) 0 0

(4,138) - - 0 0
(3,673) - - 0 0
(3,309) 12 (3,321) 0 0
(3,150) 12 (3,162) 0 0
(2,803) 12 (2,815) 0 0
(113) 36 (149) 0 0
(57,557) - - 0 0
39,540 - - 0 0
11,030 (141) 11,171 0 0
(169,000) (36,561) (132,439) 0 0
(540,905) (97,266) (443,639) 0 0
(149,900) 1,941 (151,841) 0 0
53,303 - - 0 0
114,478 - - 0 0
82,515 25,983 56,532 0 0
(66,995) 21,016 (88,011) 0 0
(148,483) 29,741 (178,224) 0 0
24,494 17,368 7,126 5,467 0
364,032 - - 93,500 0
663,938 - - 187,000 0
270,459 16,626 253,833 112,200 0
148,031 14,343 133,688 65,450 0
(64,422) 28,523 (92,945) 18,700 0
110,885 32,457 78,428 56,100 0
(128,347) - - - -
(5,261) - - - -
(3,426) 0 (3,426) 0 0
(5,039) 0 (5,039) 0 0
114,113 0 114,113 0 0
(21,420) 0 (21,420) 0 0
893,974 - - 330,884 ###
2,530,921 - - 363,972 ###
927,602 166,306 761,296 200,185 0
1,143,367 342,947 800,420 400,369 0
1,613,018 284,244 1,328,774 600,554 0
1,778,650 157,318 1,621,332 660,609 0
4,081,567 - - 1,230,600 0
6,356,853 - - 1,406,400 0
5,975,552 463,000 5,512,552 1,406,400 0
4,389,925 478,000 3,911,925 1,582,200 0
5,725,038 802,000 4,923,038 1,758,000 0
5,020,342 758,000 4,262,342 1,758,000 0
(87,527) - - 0 0
(85,706) - - 0 0
(353,727) 7,908 (361,635) 0 0
(225,930) 103 (226,033) 0 0
(63,662) 650 (64,312) 0 0
(3,803) 7,807 (11,610) 0 0
(2,726,622) - - 0 0
(446,955) - - 0 0
(503,861) (12,990) (490,871) 0 0
(512,458) (12,990) (499,468) 0 0
(153,695) 26,211 (179,906) 0 0
(53,633) (6,923) (46,710) 0 0
239,697 - - 36,978 0
508,446 - - 77,038 0
50,728 (16,131) 66,859 21,571 0
192,495 29,788 162,707 36,978 0
122,096 (16,167) 138,263 61,630 0
206,922 31,326 175,596 77,038 0
108,169 - - 46,200 0
397,872 - - 110,880 0
243,114 60,697 182,417 92,400 0
31,188 (29,642) 60,830 27,720 0
72,362 32,390 39,972 32,340 0

157,550 - - 0 0
278,204 - - 19,500 0
214,911 144,212 70,699 0 0
(323,527) 68,487 (392,014) 0 0
(1,724,815) (9,380) (1,715,435) 0 0
(1,433,351) (3,200) (1,430,151) 0 0
(39,562) - - 0 0
(30,674) - - 0 0
(46,930) (1,969) (44,961) 0 0
(67,920) (1,232) (66,688) 0 0
(50,597) (269) (50,328) 0 0
(37,212) (812) (36,400) 0 0
17,774 - - 0 0
32,296 - - 0 0
24,358 18,941 5,417 0 0
(15,394) 4,177 (19,571) 0 0
(67,764) 14,708 (82,472) 0 0
(67,764) 14,708 (82,472) 0 0
104,472 - - 12,865 0
350,982 - - 20,584 0
143,610 18,052 125,558 15,438 0
182,379 39,657 142,722 51,460 0
170,399 48,501 121,898 51,460 0
253,792 24,797 228,995 15,438 0
288,551 - - 0 0
553,813 - - 61,622 0
289,999 70,885 219,114 46,216 0
(142,364) (44,445) (97,919) 0 0
107,217 104,025 3,192 15,405 0
167,783 66,565 101,218 46,216 0
(181,905) - - 0 0
(155,062) - - 0 0
(213,926) (71,265) (142,661) 0 0
(210,853) (21,025) (189,828) 0 0
(157,250) 18,616 (175,866) 0 0
(134,872) 3,586 (138,458) 0 0
6,421 - - 0 0
8,947 - - 0 0
(660) 7,546 (8,206) 0 0
(185,252) 7,383 (192,635) 0 0
(179,852) 3,771 (183,623) 0 0
(26,136) (70) (26,066) 0 0
112,743 - - 52,826 0
459,812 - - 66,032 0
235,029 76,696 158,333 66,032 0
(54,752) (164) (54,588) 0 0
(45,590) 3,542 (49,132) 0 0
106,520 83,575 22,945 26,413 0
1,679 - - 0 0
80,001 - - 10,634 0
(17,375) (12,979) (4,396) 0 0
(56,144) (9,864) (46,280) 0 0
(275,138) 6,966 (282,104) 0 0
(74,184) 240 (74,424) 0 0
178,470 - - 10,028 0
329,210 - - 6,685 0
(1,185) (36,007) 34,822 5,014 0
(103,411) 42,310 (145,721) 0 0
(379,807) 4,416 (384,223) 0 0
95,520 58,846 36,674 0 0
98,220 - - 0 0
210,556 - - 17,550 0
6,837 29,047 (22,210) 0 0
(210,431) (10,021) (200,410) 0 0
(208,752) 34,376 (243,128) 0 0
(10,353) 27,404 (37,757) 0 0
(122,721) - - 0 0
(9,477) - - 0 0
(52,071) (4,547) (47,524) 0 0
(187,699) (62,228) (125,471) 0 0
(245,286) (61,810) (183,476) 0 0
(160,932) (7,822) (153,110) 0 0
(98,246) - - 0 0
(141,130) - - 0 0
(143,210) 4,530 (147,740) 0 0
507,839 (10,671) 518,510 0 0
(102,951) (7,443) (95,508) 0 0
(273,078) 10,027 (283,105) 0 0
83,608 - - 44,688 0
87,536 - - 34,375 17,188
106,617 26,833 79,784 64,454 0
135,865 46,310 89,555 68,750 0
83,554 18,821 64,733 30,078 0
(51,174) (14,947) (36,227) 0 0
1,899,788 - - 98,438 0
1,318,477 - - 236,250 0
1,498,526 185,307 1,313,219 246,094 0
1,241,691 245,838 995,853 196,875 0
1,501,998 100,268 1,401,730 275,625 0
1,399,197 260,123 1,139,074 127,969 0
1,181,665 - - 100,416 0
2,365,969 - - 421,745 0
1,270,208 286,803 983,405 200,831 0
1,178,395 144,260 1,034,135 200,831 0
1,736,720 288,506 1,448,214 281,163 0
2,975,364 253,617 2,721,747 281,163 0
(38,810) - - 0 0
87,469 - - 0 0
(5,709) 30,855 (36,564) 0 0
(125,744) 21,002 (146,746) 0 0
(96,159) (37,218) (58,941) 0 0
(43,375) 33,325 (76,700) 0 0
199,806 - - 0 0
157,972 - - 29,841 0
53,274 11,199 42,075 0 0
(27,789) (10,290) (17,499) 0 0
(88,435) (22,280) (66,155) 0 0

37,157 - - 0 0
(88) - - 0 0
(104) 0 (104) 0 0
328 0 328 0 0
(6,932) 113 (7,045) 3,151 0
(2,401) 0 (2,401) 0 0
(19,851) - - 33,369 0
65,424 - - 77,861 0
27,264 523 26,741 111,230 0
32,149 2,051 30,098 166,845 0
(18,026) 4,737 (22,763) 0 0
8,132 (676) 8,808 0 0
26,338 - - 3,000 0
136,768 - - 4,500 0
72,503 29,154 43,349 3,000 0
28,241 2,790 25,451 10,200 0
42,569 9,762 32,807 13,122 0
24,095 5,154 18,941 7,590 0
(269,153) - - 0 0
35,410 - - 0 0
(37,297) 30,580 (67,877) 0 0
23,909 11,065 12,844 0 0
(175,816) (36,088) (139,728) 0 0
(99,933) (17,772) (82,161) 0 0
91,596 - - 33,810 0
146,440 - - 38,640 0
73,010 1,833 71,177 24,150 0
74,289 16,045 58,244 24,150 0
116,513 17,654 98,859 43,470 0
117,966 11,988 105,978 48,300 0
143,224 - - 17,971 0
258,799 - - 26,957 0
285,625 67,927 217,698 26,957 0
48,568 12,789 35,779 17,971 0
21,633 34,990 (13,357) 0 0

84,750 - - 10,800 0
312,814 - - 25,920 0
(37,686) 17,952 (55,638) 0 0
(18,138) 34,988 (53,126) 0 0
(84,229) 26,869 (111,098) 0 0
(18,002) 32,390 (50,392) 0 0
481,454 - - 69,000 0
577,916 - - 138,000 0
310,808 26,529 284,279 103,500 0
119,231 43,687 75,544 138,000 0
77,445 39,689 37,756 34,500 0

433,975 - - 79,200 0
1,011,132 - - 118,800 19,800
768,482 116,020 652,462 108,900 21,780
705,575 114,084 591,491 119,790 23,958
492,515 67,297 425,218 131,769 26,354
483,208 (22,598) 505,806 86,968 28,989
(17,010) - - 0 0
(30,129) - - 0 0
72,738 57 72,681 0 0
(3,298) (57) (3,241) 0 0
(3,001) 0 (3,001) 0 0
(4,344) 0 (4,344) 0 0
85,120 - - 17,325 0
340,413 - - 34,650 0
124,522 23,500 101,022 17,325 0
48,126 46,966 1,160 17,325 0
(160,365) 34,051 (194,416) 0 0
83,698 41,330 42,368 17,325 0
(17,441) - - 0 0
247,035 - - 0 0
343,424 104,405 239,019 61,512 0
358,373 138,073 220,300 89,193 0
346,675 96,132 250,543 100,400 0
81,140 (32,199) 113,339 0 0
(574,098) - - 0 0
76,876 - - 0 0
(342,564) 33,634 (376,198) 0 0
135,177 26,091 109,086 0 0
168,744 23,912 144,832 0 0
87,722 26,028 61,694 0 0
(111,077) - - 0 0
58,290 - - 0 0
43,238 32,935 10,303 10,000 0
(344,859) 2,680 (347,539) 0 0
(407,148) 2,717 (409,865) 0 0
(105,990) 16,556 (122,546) 0 0
62,879 - - 0 68,102
365,028 - - 0 81,722
443,794 91,052 352,742 0 0
144,632 (98,689) 243,321 0 ###
321,161 13,097 308,064 0 ###

35,382 - - - 0
122,785 - - 0 0
88,850 25,396 63,454 0 0
225,514 22,447 203,067 0 0
132,329 25,294 107,035 0 0
89,756 20,830 68,926 0 0
2,716,473 - - 36,255 0
4,011,531 - - 0 ###
1,595,855 259,048 1,336,807 1,812,152 ###
767,119 190,891 576,228 349,234 0
1,451,853 218,130 1,233,723 897,689 0
879,061 20,414 858,647 369,150 0
19,523 - - 0 0
29,298 - - 0 0
30,590 299 30,291 1,537,925 0
42,956 11,125 31,831 0 0
54,819 13,151 41,668 0 0
44,465 13,003 31,462 12,654 0
12,434 - - 0 0
(319,325) - - 0 0
153,767 990 152,777 0 0
(7,526) 191 (7,717) 0 0
(1,248) 0 (1,248) 0 0
(1,246) 0 (1,246) 0 0
27,313 - - 0 0
848,932 - - 0 ###
1,477,459 256,448 1,221,011 274,227 ###
791,668 177,399 614,269 342,784 0
1,385,358 203,119 1,182,239 891,239 0
835,853 5,764 830,089 356,496 0
7,746 - - 1,613 0
8,206 - - 0 0
2,595 976 1,619 0 0
8,577 1,841 6,736 6,450 0
12,924 1,860 11,064 6,450 0
(11) 1,647 (1,658) 0 0
(246,308) - - 988,405 0
2,288,641 - - 1,087,885 19,013
346,080 80,208 265,872 56,040 0
487,985 559,207 (71,222) 28,519 0
1,208,644 493,644 715,000 103,572 0
7,460,995 (693,018) 8,154,013 635,680 34,069
(4,654,656) - - 0 0
(1,810,382) - - 0 0
(651,035) (83,098) (567,937) 0 0
(532,036) 4,511 (536,547) 0 0
(684,647) (881) (683,766) 0 0
(325,355) (10,125) (315,230) 0 0
135,691 - - 22,815 0
176,130 - - 0 19,013
152,076 20,436 131,640 0 0
96,330 33,433 62,897 28,519 0
102,562 27,938 74,624 47,532 0

(196,593) - - 0 0
(66,600) - - 0 0
166,145 1,109 165,036 0 0
(32,214) (8,361) (23,853) 0 0
(46,867) 4 (46,871) 0 0
(63,747) 3 (63,750) 0 0
4,452,325 - - 931,521 0
4,374,607 - - 1,086,775 0
1,099,880 225,638 874,242 0 0
1,360,022 557,234 802,788 0 0
1,921,975 386,698 1,535,277 0 0
7,824,418 (655,211) 8,479,629 310,507 0
344 - - - -
432 - - - -
445 473 (28) 0 0
788 482 306 0 0
788 482 306 0 0
788 482 306 0 0
40,437 - - 0 0
66,017 - - 0 0
129,500 (23,828) 153,328 56,040 0
150,200 (24,755) 174,955 0 0
221,688 20,070 201,618 56,040 0
17,001 (66,502) 83,503 0 0
81,750 - - 34,069 0
(357,747) - - 0 0
(479,858) (76,574) (403,284) 0 0
(401,098) (16,651) (384,447) 0 0
(270,919) 62,559 (333,478) 0 0
(123,064) (2,981) (120,083) 0 34,069
(45,572) - - 0 0
(57,816) - - 0 0
(35,368) 0 (35,368) 0 0
(113,599) 119 (113,718) - 0
(5,616) 0 (5,616) 0 0
(23,832) 0 (23,832) 0 0
(69,486) - - 0 0
(54,898) - - 0 0
(47,718) 5 (47,723) 0 0
(35,379) 0 (35,379) 0 0
(48,474) 0 (48,474) 0 0
(48,474) 0 (48,474) 0 0
9,198 - - 0 0
15,585 - - 1,111 0
21,633 12,652 8,981 0 0
28,542 15,518 13,024 0 0
32,804 (1,796) 34,600 0 0
33,857 17,484 16,373 116,649 0
- - - - -
- - - - -
- - - - -
(23,951) (5,718) (18,233) 0 0
(5,030) (4,825) (205) 0 0
75,432 (2,414) 77,846 160,993 0
1,889,058 - - 1,294,034 87,337
2,635,685 - - 1,120,008 96,113
935,133 252,794 682,340 1,301,921 32,031
3,848,170 731,573 3,116,597 2,297,408 0
6,773,799 831,627 5,942,172 3,461,600 0
2,917,494 703,099 2,214,394 2,594,095 0
9,250 - - 0 0
(95,540) - - 0 0
113,462 44,778 68,685 0 0
113,462 44,778 68,685 0 0
(409,655) (25,405) (384,250) 0 0
(175,177) (230,160) 54,983 0 0
62,052 - - 14,409 0
133,128 - - 14,409 0
(59,434) (89,811) 30,377 0 0
(82,608) (12,108) (70,499) 0 0
168,520 44,061 124,459 60,519 0
(5,733) (2,745) (2,988) 0 0
539,337 - - 138,898 0
330,998 - - 86,812 0
388,119 89,966 298,153 173,622 0
553,599 58,664 494,935 434,058 0
524,570 66,687 457,883 329,884 0
206,948 63,972 142,976 434,058 0
(83,513) - - 9,285 9,285
126,267 - - 9,749 9,749
76,223 44,890 31,333 20,474 0
221,089 54,770 166,319 67,563 0
226,150 56,070 170,080 81,895 0
(126,833) (96,514) (30,319) 0 0
(441,444) - - 0 0
43,956 - - 0 0
46,692 278,754 (232,062) 0 0
297,146 18,593 278,553 0 0
11,710 (9,823) 21,533 0 0
12,871 (14,420) 27,291 0 0
(222,918) - - 0 0
(135,651) - - 0 0
2,845 (5,872) 8,717 0 0
(204,862) (6,148) (198,714) 0 0
3,238 (9,248) 12,486 0 0
23,957 (5,581) 29,538 0 0
(239,067) - - 0 0
56,728 - - 0 0
(275,026) (146,407) (128,619) 0 0
125,969 (48,128) 174,097 71,730 0
215,151 (82,299) 297,450 129,114 0
132,299 40,147 92,152 0 0
(68,464) - - 0 0
60,750 - - 0 0
(99,180) 10,588 (109,768) 0 0
(448,958) 5,172 (454,131) 0 0
(772,009) (76,117) (695,892) 0 0
(773,310) (17,404) (755,906) 0 0
369,166 - - 21,651 21,651
284,255 - - 17,862 11,908
216,879 58,708 158,171 25,007 0
296,539 (13,227) 309,766 168,797 0
608,593 125,930 482,663 125,035 0
(178,607) 5,439 (184,046) 0 0
306,121 - - 160,000 0
198,851 - - 140,000 0
203,834 48,987 154,846 80,000 0
148,579 26,448 122,131 120,000 0
17,137 (15,706) 32,843 40,000 0
43,985 5,334 38,651 50,000 0
981,150 - - 375,000 0
933,951 - - 375,000 0
922,091 125,000 797,091 375,000 0
970,230 155,000 815,230 375,000 0
970,962 146,000 824,962 412,500 0
497,319 (60,000) 557,319 375,000 0
(205,774) - - 0 0
(473,780) - - 0 0
(629,231) (4,125) (625,106) 0 0
(789,678) (9,855) (779,823) 0 0
(773,080) (87,790) (685,290) 0 0
(578,350) (5,642) (572,708) 0 0
24,491 - - 0 0
(217,022) - - 0 0
(287,973) 6,672 (294,645) 0 0
(416,143) 2,198 (418,341) 0 0
98,258 (17,407) 115,665 0 0
228,852 27,262 201,590 117,500 0
126,848 - - 0 0
231,917 - - 0 0
(126,535) 80 (126,615) 0 0
(453,799) 45,900 (499,699) 0 0
0 0 0 0 0

326,072 - - 358,660 0
956,555 - - 358,660 0
1,027,470 66,519 960,951 418,437 0
2,045,357 (65,393) 2,110,751 597,766 0
3,566,098 624,848 2,941,250 1,195,534 0
2,308,335 455,881 1,852,454 777,096 0
(276,429) - - 0 0
434,805 - - 0 0
(77,185) (38,293) (38,891) 0 0
7,151 2,031 5,121 0 0
82,036 (23,961) 105,997 10,910 0
64,492 32,636 31,856 24,731 0
(171,533) - - 0 0
(381,278) - - 0 0
21,802 44,211 (22,409) 0 0
153,585 62,649 90,936 0 0
42,636 (14,134) 56,770 0 0
(110,740) (17,248) (93,492) 0 0
353,636 - - 52,317 41,853
431,022 - - 63,303 63,303
323,544 54,437 269,107 83,281 32,031
546,877 116,842 430,034 192,187 0
668,007 126,200 541,807 208,203 0
198,547 66,870 131,677 88,086 0
109,696 - - 0 14,547
117,467 - - 0 11,153
85,077 2,893 82,184 0 0
147,597 43,657 103,940 76,063 0
225,560 75,491 150,069 61,341 0
(294,198) (22,883) (271,315) 0 0
159,150 - - 0 0
(120,186) - - 0 0
(37,289) (946) (36,343) 0 0
(84,820) (2,692) (82,129) 0 0
(84,820) (2,692) (82,129) 0 0
(84,820) (2,692) (82,129) 0 0
120,785 - - 33,035 0
(136,387) - - 0 0
(100,808) 10,185 (110,993) 0 0
(87,593) 27,987 (115,580) 0 0
51,781 11,660 40,121 16,518 0
189,947 45,680 144,267 0 0
(151,871) - - 0 0
(330,535) - - 0 0
(424,328) (237,902) (186,426) 0 0
(190,579) 37,582 (228,161) 0 0
(458,800) (232,255) (226,545) 0 0
223,947 26,687 197,260 0 0
(424) - - 0 0
14,271 - - 0 0
36,091 27,359 8,732 0 0
89,783 32,383 57,400 23,892 0
11,060 (2,893) 13,953 7,168 0
(259,678) 27,426 (287,104) 0 0
111,079 - - 31,678 0
84,281 - - 31,678 0
243,411 16,670 226,741 90,810 0
262,783 78,060 184,723 73,915 0
170,136 44,988 125,148 0 0
(74,397) (81,665) 7,268 0 0
351,866 - - 84,078 0
(33,192) - - 0 0
45,429 9,289 36,140 24,022 0
(144,145) (52,666) (91,479) 0 0
279,950 100,494 179,456 60,056 0
321,961 179,049 142,912 0 0
442,453 - - 0 0
329,362 - - 0 0
(584,585) 54,224 (638,809) 0 0
(42,652) 100,104 (142,756) 0 0
(31,663) (13,770) (17,893) 640,310 0
350,012 139,193 210,819 727,625 0
(31,042) - - 0 0
(106,236) - - 0 0
(96,350) (10,803) (85,548) 0 0
(47,122) (7,485) (39,637) 0 0
1,314 26,351 (25,037) 0 0
(454,852) (54,262) (400,590) 0 0
(148,230) - - 0 0
(284,409) - - 0 0
81,197 (165,927) 247,124 0 0
583,794 (7,833) 591,627 0 0
933,636 35,670 897,966 0 0
461,126 (9,634) 470,760 0 0
(244,535) - - 0 0
(20,934) - - 0 0
(140,924) (62,415) (78,509) 0 0
6,563 (9,459) 16,022 7,500 0
(195,530) (45,737) (149,793) 7,500 0
(171,931) (24,753) (147,178) 0 0
164,323 - - 15,023 0
314,921 - - 22,535 0
83,513 21,041 62,473 11,267 0
314,723 53,705 261,018 88,937 0
666,550 6,368 660,182 75,116 0
941,522 233,126 708,396 0 0

27,707,967 - - 11,204,290 37,652


26,556,768 - - 14,771,771 ###
20,673,355 5,568,639 15,104,716 11,379,597 0
27,154,681 7,919,760 19,234,921 5,337,478 0
31,383,721 9,267,331 22,116,390 17,980,313 ###
31,331,952 9,500,461 21,831,491 7,730,841 0
- - - - -
334,906 (22,638) 357,544 0 ###

(19,537) 12,535 (32,072) 0 0

565,234 - - 94,349 0
62,212 - - 56,609 0
51,657 6,937 44,720 127,371 0
28,442 7,375 21,067 23,587 0
22,372 7,949 14,423 551,942 0
3,429 3,097 332 0 0
3,920,789 - - 0 0
1,174,105 - - 0 0
494,355 (394,476) 888,831 0 0
4,293,985 1,131,530 3,162,455 0 0
3,517,786 1,131,074 2,386,712 7,665,961 0
562,977 183,680 379,297 306,638 0
49,519 - - 0 0
(144,684) - - 0 0
(120,857) 21,199 (142,056) 0 0
(420,600) (70,837) (349,763) 0 0
(1,517,940) (551,020) (966,920) 0 0
(3,016,286) (728,024) (2,288,262) 0 0
629,118 - - 101,042 0
540,075 - - 113,672 0
579,743 77,478 502,265 113,672 0
770,987 131,421 639,566 303,125 0
1,292,462 290,595 1,001,867 328,385 0
1,615,126 477,208 1,137,918 175,463 0
152,359 - - 37,800 12,600
186,937 - - 47,250 15,750
119,476 12,012 107,464 39,375 0
25,854 (1,215) 27,069 19,688 0
2,094 14,202 (12,108) 0 0
(11,111) 19,772 (30,883) 0 0
(3,083) - - 0 0
(2,546) - - 0 0
(2,391) 0 (2,391) 0 0
(1,962) 0 (1,962) 0 0
(3,287) 0 (3,287) 0 0
(2,832) 0 (2,832) 0 0
802,809 - - 95,260 19,052
1,054,065 - - 125,743 20,957
1,403,603 440,780 962,823 51,869 0
1,629,968 633,885 996,083 149,845 0
1,566,695 435,013 1,131,682 461,060 0
1,350,943 430,136 920,807 461,060 0
836,249 - - 248,656 0
984,983 - - 310,820 ###
1,058,439 323,839 734,600 414,427 0
1,433,846 438,690 995,156 1,036,068 0
1,135,467 338,277 797,190 284,919 0
1,318,956 345,666 973,290 440,329 0
7,977,974 - - 3,174,472 0
8,112,962 - - 5,668,700 0
11,009,168 3,079,897 7,929,271 8,616,424 0
12,520,122 3,759,192 8,760,930 861,642 0
17,019,920 5,172,947 11,846,973 1,927,358 0
20,988,505 6,346,723 14,641,782 1,451,187 0
83,339 - - 0 0
163,216 - - 13,477 0
180,315 96,782 83,533 64,688 0
288,620 99,406 189,214 64,688 0
321,410 115,590 205,820 70,079 0
208,196 64,419 143,777 53,907 0
34,217 - - 0 0
302 - - 0 0
23,775 405 23,370 0 0
2,752 819 1,933 250,979 0
(2,532) 1,317 (3,849) 0 0
(38,173) 1,520 (39,693) 0 0
3,122,804 - - 1,154,550 0
3,593,498 - - 1,246,914 0
3,753,872 1,237,106 2,516,766 1,293,096 0
4,599,401 1,324,236 3,275,165 1,616,370 0
5,707,375 1,827,944 3,879,431 4,341,108 0
6,051,015 1,658,758 4,392,257 3,463,650 0
52,307 - - 0 0
55,746 - - 0 0
31,921 7,572 24,349 0 0
3,271 12,369 (9,098) 0 0
15,759 5,222 10,537 5,658 0
38,095 17,313 20,782 8,488 0
318,070 - - 54,000 6,000
394,321 - - 66,000 6,600
400,532 141,000 259,532 79,860 0
314,310 19,332 294,978 87,846 0
203,476 9,190 194,286 71,874 0
361,943 102,625 259,318 107,811 0
1,072,175 - - 714,282 0
1,463,855 - - 1,003,566 0
1,689,929 518,108 1,171,821 578,814 0
1,665,685 433,557 1,232,128 923,640 0
1,767,758 491,669 1,276,089 2,271,970 0
1,920,706 565,033 1,355,673 1,262,308 0

66,342,517 33,564,577 ###


- -
77,345,963 - - 35,556,683 ###
66,680,892 21,297,172 45,383,720 37,723,587 ###
97,000,324 24,939,174 72,061,150 36,843,831 ###

3,014,137 - - 685,302 -
3,686,223 - - 685,302 0
4,318,567 1,502,255 2,816,312 763,622 0
5,006,477 1,419,741 3,586,736 2,937,009 0
5,587,141 1,565,349 4,021,792 3,916,012 0
5,841,945 1,636,713 4,205,232 3,916,012 0
(1,835,661) - - - -
(3,866,609) - - - -
(5,153,160) (849,186) (4,303,974) 0 0
(3,681,939) (191,722) (3,490,217) 0 0
(1,726,440) 582,485 (2,308,925) 0 0
(1,726,440) 582,485 (2,308,925) 0 0
936,935 - - 116,108 -
678,499 219,643 458,856 882,423 0
804,222 264,911 539,311 849,912 0
771,931 281,194 490,737 650,206 0

1,130,098 - - 682,358 -
1,138,426 - - 1,705,895 -
1,258,668 205,260 1,053,408 852,948 0
1,580,064 338,082 1,241,982 852,948 0
2,320,392 600,361 1,720,031 1,023,537 0
2,240,384 618,911 1,621,473 1,705,895 0
15,287 - - - -
21,949 - - - -
(28,631) (7,417) (21,214) 0 0
(18,303) 996 (19,299) 0 0
(17,661) 3 (17,664) 0 0

(2,638) - - - -
107,783 - - 9,093 -
145,728 51,230 94,498 18,186 0
169,820 59,502 110,318 45,466 0
327,615 141,874 185,741 81,839 0
267,022 67,843 199,179 81,839 0
236,891 - - 160,000 -
371,084 - - 260,000 -
402,964 113,449 289,515 - -
508,920 116,379 392,541 280,000 0
520,549 122,114 398,435 390,000 0
407,223 86,646 320,577 319,000 2,200
2,800 - - - -
843 - - - -
2,199 1,511 688 0 0
3,823 1,757 2,066 0 0
7,281 2,146 5,135 0 0
11,851 3,375 8,476 0 0
2,243,021 - - 508,613 72,659
2,262,849 - - 610,336 43,595
2,459,599 766,346 1,693,253 815,233 0
3,274,789 1,052,621 2,222,168 1,198,873 0
4,175,991 1,357,102 2,818,889 1,438,647 0
4,833,467 1,577,045 3,256,422 1,678,422 0
(6,294) - - - -
(13,467) - - - -
1,028 (2,480) 3,508 0 0
1,157 1,880 (723) 0 0
4,065 8,654 (4,589) 0 0
5,066 2,661 2,405 0 0
(167,537) - - - -
(45,918) - - - -
(48,132) 13,159 (61,291) 0 0
(79,931) 38,918 (118,849) 0 0
133,676 88,687 44,989 0 0
333,534 128,609 204,925 0 0
(1,631,505) - - - -
(1,256,873) - - - -
(1,129,531) (123,047) (1,006,484) 0 0
(1,042,353) (103,542) (938,811) 0 0
(867,739) (90,346) (777,393) 0 0
(708,840) (78,821) (630,019) 0 0
161,872 - - 28,309 -
242,168 - - 47,181 -
152,742 27,921 124,821 23,591 0
156,198 51,611 104,587 23,591 0
199,229 63,881 135,348 23,591 0
258,909 81,932 176,977 0 0
- - - - -
11,894,987 3,687,027 8,207,960 3,955,025 0
21,067,691 6,248,661 14,819,030 7,985,594 0
13,633,981 4,350,528 9,283,453 9,316,526 0

211,901 - - - -
1,343,298 - - - -
(1,528,269) (418,951) (1,109,318) 0 0
(360,071) 284,053 (644,124) 0 0
1,187,297 527,364 659,933 0 0
3,114,801 1,061,785 2,053,016 829,336 0
9,080,537 - - 4,200,000 -
12,320,533 - - 5,250,000 -
14,149,034 4,891,238 9,257,796 5,775,000 0
25,166,905 2,319,526 22,847,379 0 0
11,096,459 1,703,062 9,393,397 6,846,000 0
10,120,286 852,343 9,267,943 4,725,000 0
6,473,322 - - 4,203,495 -
8,354,876 - - 4,670,550 -
6,192,252 1,795,474 4,396,778 3,736,440 0
5,383,882 1,322,295 4,061,587 3,549,618 0
1,600,611 262,303 1,338,308 467,055 0
1,441,343 437,017 1,004,326 793,994 0
34,846,192 - - 19,719,692 -
27,274,623 - - 19,528,856 -
25,455,576 8,076,881 17,378,695 17,366,051 0
27,653,366 8,220,070 19,433,296 15,088,745 0
18,060,627 6,044,875 12,015,752 10,050,682 0
16,781,887 5,285,987 11,495,900 8,905,667 0
492,520 - - 129,372 14,375
523,028 - - 211,308 -
760,720 208,556 552,164 362,242 0
1,359,610 415,822 943,788 573,549 0
2,858,537 625,448 2,233,089 664,110 0
591,176 196,572 394,604 211,308 0
859,825 - - 364,463 -
203,369 - - 153,458 -
619,450 17,048 602,402 211,005 0
83,345 352,410 (269,065) 134,276 0
(92,869) 55,369 (148,238) 0 0
1,059,778 165,903 893,875 0 0
94,392 - - - -
158,003 - - 36,232 18,116
103,536 30,398 73,138 0 0
249,239 90,743 158,496 118,839 0
276,459 114,631 161,828 1,185,422 0
166,961 43,981 122,980 1,185,422 74,869
2,321,747 - - 1,052,784 ###
1,809,872 - - 1,013,305 ###
2,540,023 1,005,105 1,534,918 1,592,336 0
3,514,106 1,003,380 2,510,726 1,273,869 0
4,352,881 1,707,969 2,644,912 1,910,803 0
4,925,414 1,898,180 3,027,234 2,229,270 0
159,106 - - 63,632 -
232,302 - - 81,812 0
414,424 142,516 271,908 118,173 21,817
663,608 222,684 440,924 152,717 24,435
780,155 254,899 525,256 193,848 27,367
896,144 286,207 609,937 255,423 30,651
1,593,027 - - 507,975 -
1,097,188 - - - -
2,113,865 278,748 1,835,117 738,873 0
2,854,100 577,786 2,276,314 1,062,130 0
3,386,808 656,987 2,729,821 1,431,566 0
4,394,955 1,114,848 3,280,107 1,662,464 0
227,820 - - 54,000 -
333,315 - - 54,000 ###
281,150 80,774 200,376 50,000 0
(73,917) (158,404) 84,487 50,000 0
224,095 56,722 167,373 97,500 0
220,151 (13,196) 233,347 100,100 0
10,060 - - 5,625 -
9,562 - - - -
(65,313) (12,357) (52,956) 0 0
1,541 15,943 (14,402) 0 0
10,626 7,878 2,748 0 0

(57,507) - - - -
(300,048) - - - -
(2,363,748) (1,263,277) (1,100,471) 0 0
(628,336) 119,314 (747,650) 0 0
470,410 146,579 323,831 0 0
894,885 482,589 412,296 302,841 0
(43,053) - - - -
(43,053) - - - -
(10,117) (383) (9,734) 0 0
(14,910) 0 (14,910) 0 0
(14,910) 0 (14,910) 0 0
(14,910) 0 (14,910) 0 0
112,926 - - - -
232,533 - - - -
259,284 64,649 194,635 0 0
294,268 72,489 221,779 110,591 0
603,436 162,751 440,685 221,181 0
700,818 229,385 471,433 221,181 0
(4,264) - - - -
(43,339) - - - -
(71,803) 11,316 (83,120) 0 0
(62,326) 20,041 (82,367) 0 0
72,879 19,796 53,083 0 0
111,076 36,738 74,338 0 0
146,290 - - 12,500 -
(3,100) - - - 10,000
(277,597) (77,853) (199,744) 0 11,000
(179,939) (33,774) (146,165) 0 0
(153,477) (41,300) (112,177) 0 0
196,174 86,423 109,751 0 0
269,311 - - 42,486 -
92,549 - - 21,243 -
91,359 13,838 77,521 21,243 0
(71,149) 4,322 (75,471) 0 0
(90,786) 4,165 (94,951) 0 0
(22,594) 6,222 (28,816) 0 0
315,414 - - 175,271 -
245,408 - - 137,713 -
177,402 50,515 126,887 112,674 0
191,805 50,951 140,854 125,194 0
309,589 92,703 216,886 125,194 0
340,021 99,988 240,033 0 0
(23,857) - - - -
(10,440) - - 0 0
(21,169) 3,055 (24,224) 0 0
(24,822) 1,391 (26,213) 0 0
(23,467) 1,246 (24,713) 0 0
(20,570) 2,030 (22,600) 0 0
710,366 - - 120,560 -
540,208 - - 96,448 -
335,797 97,332 238,465 67,514 0
176,251 109,774 66,477 28,934 0
1,407,388 388,466 1,018,922 33,757 0
1,546,156 540,035 1,006,121 434,016 0
6,379 - - 3,000 -
4,992 - - - -
6,164 1,989 4,175 0 0
5,984 2,341 3,643 0 0
4,463 693 3,770 3,000 0
6,770 2,815 3,955 0 0
(14,370) - - - -
(72,618) - - - -
32,849 (836) 33,685 0 0
(37,206) 7,952 (45,158) 0 0
14,794 (44) 14,838 0 0
14,794 (44) 14,838 0 0
984,051 - - 171,435 -
1,375,991 - - 214,294 -
1,145,812 284,639 861,173 225,009 0
1,112,443 126,012 986,431 192,865 0
1,123,057 353,835 769,222 246,438 0
1,180,009 13,626 1,166,383 267,868 0
(172,113) - - - -
(9,472) - - - -
33,229 28,218 5,011 0 0
(70,087) (18,906) (51,181) 0 0
27,001 10,297 16,704 0 0
(128,090) (40,899) (87,191) 0 0
620,703 - - 33,690 ###
981,603 - - 94,330 ###
1,165,879 289,822 876,057 0 ###
1,908,819 456,428 1,452,391 171,681 ###
2,520,295 430,907 2,089,388 613,762 ###
2,874,933 236,188 2,638,745 1,539,314 ###
36,721 - - - -
277,673 - - - -
94,844 (15,464) 110,308 0 0
137,683 20,741 116,942 0 18,368
150,894 41,126 109,768 0 40,409
185,526 29,277 156,249 0 24,246
116,968 - - 45,000 -
155,938 - - 49,500 -
104,624 37,850 66,774 36,000 0
26,484 14,221 12,263 9,000 0
120,085 41,616 78,469 36,000 0
189,060 57,955 131,105 54,000 0
244,232 - - 113,729 -
56,444 - - 28,432 -
(13,892) 70,660 (84,552) 0 0
(10,987) 19,774 (30,761) 28,432 0
(44,779) 7,701 (52,480) 49,756 0
(29,648) 29,209 (58,857) 0 0
(132,435) - - 0 0
(1,114,802) - - 0 0
(408,914) (62,247) (346,667) 1,354,778 0
(1,488,240) (277,418) (1,210,822) 0 0
(191,821) (36,930) (154,891) 0 0
882,176 (137,973) 1,020,149 0 0
35,063 - - 15,000 0
40,134 - - 0 0
(18,326) 7,945 (26,271) 0 0
1,405 5,104 (3,699) 0 0
10,203 2,482 7,721 0 0

1,385,586 - - 400,680 0
1,714,388 - - 756,000 0
1,887,916 548,504 1,339,412 582,120 0
2,101,280 655,780 1,445,500 725,760 0
2,100,645 658,629 1,442,016 945,000 0
2,180,270 655,804 1,524,466 1,058,400 0
452,130 - - 112,920 -
1,162,728 - - 197,610 56,460
707,603 154,247 553,356 155,265 0
167,669(32,362) 200,031 43,474 0
1,499,311 377,132 1,122,179 388,163 0
1,591,974 404,853 1,187,121 407,571 0
92,612- - 627,541 0
(237) - - 0 0
(228,057) (38,723) (189,334) 0 0
65,620 38,861 26,759 0 0
69,850 69,651 199 0 0

32,015 - - 0 0
40,871 - - 0 0
(40,409) 4,411 (44,820) 0 0
(46,492) 10,931 (57,423) 0 0
82,403 48,934 33,469 0 0
(620,202) 13,539 (633,741) 0 0
(8,597) - - 0 0
(6,194) - - 0 0
(88,356) 0 (88,356) 0 0
(99,200) 0 (99,200) 0 0
(30,113) 0 (30,113) 0 0
(81,490) 0 (81,490) 0 0
(61,959) - - 0 0
41,662 - - 0 0
123,688 66,121 57,567 0 0
54,879 28,404 26,475 0 0
136,856 34,938 101,918 0 57,443
149,922 44,061 105,861 28,721 14,361
(14,257) - - 0 0
(39,136) - - 0 0
(105,879) (2,119) (103,760) 0 0
(109,083) (11,215) (97,868) 0 0
37,650 10,428 27,222 0 0
67,648 38,528 29,120 0 0
4,855 - - 0 0
5,122 - - 0 0
15,679 2,404 13,275 0 0
37,771 1,346 36,424 14,699 0
41,419 3,512 37,907 15,434 0
13,952 2,125 11,827 4,777 0
127,571 - - 0 0
331,661 - - 9,600 0
163,509 105,798 57,711 0 0
232,405 115,808 116,597 96,000 0
74,494 103,817 (29,323) 0 0
(83,417) 110,045 (193,462) 0 0
2,531 - - 600 0
(2,469) - - 600 0
8,713 3,123 5,590 600 0
6,147 1,925 4,222 1,500 0
4,057 2,994 1,063 525 0
2,547 32 2,515 1,008 0
(201,768) - - 83,227 ###
(101,505) - - 0 ###
(54,904) (18,556) (36,348) 0 0
(58,502) (45,811) (12,691) 0 0
4,387 (15,633) 20,020 0 0
22,342 (3,221) 25,563 0 0
274,316 - - 239,785 0
1,147,783 - - 389,651 0
1,524,690 333,289 1,191,401 389,651 0
925,223 239,132 686,091 479,570 0
2,749,520 794,951 1,954,569 539,517 0
6,075,630 2,010,547 4,065,083 1,079,033 0
(219,547) - - 0 0
441,431 - - 0 0
874,166 184,431 689,735 435,000 0
235,545 33,765 201,780 0 0
1,654,496 475,532 1,178,964 543,750 0
4,608,774 1,564,752 3,044,022 1,522,500 0
201,658 - - 52,800 0
200,962 - - 52,800 0
252,099 65,110 186,989 66,000 0
368,678 91,312 277,366 92,400 0
509,489 131,793 377,696 112,200 0
539,323 143,255 396,068 158,426 0
145,382 - - 0 0
38,244 - - 6,009 0
176,207 34,306 141,902 12,018 0
137,039 35,611 101,428 7,211 0
81,221 11,611 69,610 12,018 0
280,455 90,521 189,934 39,912 36,054
1,124 - - 1,548 0
(2,093) - - 0 0
7,109 1,666 5,443 0 0
9,876 1,181 8,695 0 0
12,270 1,339 10,931 1,500 0
14,377 1,077 13,300 0 0
G.Statement of Cash Flows
1.Net cash flows from operating 2.Net cash flows from investing
311,253 -
282,488 -
(75,802) (285,475)
200,333 (315,584)
3,718 (89,043)

74,527 -
(5,852) -
(9,685) 7,975
(17,587) 813
(14,265) (475)
(7,460) (628)
-3,772 -
(4,865) -
(26,069) (7,155)
(3,552) (632)
(19,086) (3,230)
(1,178) 0
144,083 -
155,696 -
56,224 (36,912)
(53,550) (14,997)
(132,091) (7,424)
82,898 (27,710)
(251,129) -
83,324 -
(66,747) 5,241
7,280 47,578
(92,723) (26,849)
17,920 80,697
36,280 -
19,027 -
(12,726) (78)
(3,104) 0
(3,104) 0
(3,104) 0
1,229,730 -
939,381 -
575,843 (1,101,546)
1,305,987 (664,545)
781,035 (998,914)
154,646 (548,946)
79,224 -
59,799 -
178,133 (51,138)
24,222 (12,172)
29,879 (45,801)

51,921 -
35,005 -
43,564 (14,537)
(17,412) 6,753
(47,441) (73,868)
49,926 (10,362)
84,999 -
104,178 -
35,179 (15,211)
5,989 (5,374)
145,893 13,018
145,893 13,018
10,947 -
(1,100,781) -
177,974 (9,880)
(82,353) 311,930
223,749 (134,173)
547,860 (387,710)
207,922 -
365,703 -
(51,095) (132,423)
251,176 (19,642)
(15,803) (50,028)

677,527-
23,008-
283,247(838,177)
1,002,656(23,876)
212,103(69,741)
(441,552) (310,716)
19,641 -
58,261 -
86,404 (38,860)
(9,993) (73,890)
(12,480) (8,021)
5,892 6,775
223,223 -
43,931 -
520,028 (1,481,492)
719,839 (151,832)
(301,168) (718,150)
216,385 (712,626)
71,692 -
35,517 -
194,749 (145,293)
62,063 (65,416)
(97,772) 14,581
(80,034) 97,545
114,133 -
(124,381) -
72,000 (3,661)
(24,344) (5,808)
440,606 (3,482)
440,606 (3,482)
99,102 -
1,148,564 -
1,628,186 (960,690)
1,050,879 (597,100)
491,205 (374,342)
581,140 (633,976)
165,958 -
200,154 -
54,062 (38,814)
50,870 (139,022)
(20,363) (80,101)
18,526 (240,063)
203,951 -
307,477 -
297,283 (149,546)
323,347 (512,585)
(74,691) (7,814)
(94,495) (180,475)
14,081 -
(23,965) -
14,303 7,537
(21,573) 28,136
(20,547) 22,022
(7,252) 5,904
105,868 -
167,360 -
24,641 (9,979)
12,860 19,584
(69,240) 0
(47,763) 48
18,360 -
94,798 -
34,464 28,426
(11,458) 5,001
(30) 0
(14,943) 450
(64,760) -
(488) -
(488) 0
0 0
0 0
0 0
(136,350) -
(475,599) -
(195,537) 297,261
(446,244) (2,314,395)
(270,317) (5,217,338)
804,593 298,105
274,884 -
232,878 -
131,872 (6,015)
62,513 (38,780)
(175,262) (55,449)
(27,261) (5,163)
77,548 -
89,340 -
30,309 (1,771)
12,998 (12,825)
(17,200) (2,610)
(28,615) 23,558
200,411 -
33,855 -
66,287 (6,256)
128,742 (11,822)
(13,087) (65)
(52,720) 25,288
282,180 -
257,011 -
699,325 (94,140)
(93,604) (174,778)
24,418 (46,688)
(61,481) 65,543
254,778 -
(90,419) -
655,214 (550,851)
(221,544) (205,643)
347,286 (290,638)
(387,956) (586,003)
460 -
4,875 -
2,046 (2,556)
572 (1,643)
735 (1,081)
2,437 130
311,552 -
383,938 -
194,909 (112,022)
403,916 (274,934)
(199,443) (238,483)
(18,833) (510,600)
444,639 -
(192,411) -
865,377 (962,468)
877,626 (161,944)
(182,705) (997,236)
1,025,050 (638,012)
677,619 -
970,228 -
476,181 197,175
112,223 76,185
(282,425) (2,831)
(56,083) (20,931)
805,343 -
105,464 -
(776,709) (4,382,671)
1,464,330 (1,251,212)
1,994,914 (407,717)
(3,414,334) (2,091,220)
2,618,520 -
130,484 -
2,706,627 (1,033,395)
2,803,240 (989,587)
3,238,651 (1,441,229)
1,389,430 (1,725,984)
1,494,422 -
447,382 -
(578,231) (1,024,527)
1,503,863 (579,273)
1,271,568 (529,849)
877,385 (183,060)
129,591 -
(222,383) -
56,205 (479,708)
240,465 (235,057)
224,891 (126,245)
(460,539) (72,412)
136,280 -
118,919 -
4,831 (245,667)
(45,229) (184,472)
90,810 (3,135)
30,758 (2,840)
4,594 -
42,569 -
6,231 29
(16,592) 8,744
(16,592) 8,744
(16,592) 8,744
(2,232) -
(5,591) -
(5,665) 5,716
(2,717) 2,683
(2,717) 2,683
(2,717) 2,683
(412,153) -
(446) -
27,043 (3,118)
2,932 2,550
(1,881) 1,561
(1,881) 1,561
(708,475) -
(190,963) -
62,977 (6,566)
(250) 338
(250) 338
(250) 338
(170,976) -
(67,070) -
73,688 2,538
5,194 1,680
146,136 (73,951)
146,136 (73,951)
6,921 -
7,316 -
4,402 0
1,209 (1,583)
5,946 (1,055)
5,421 0
14,576 -
(1,065) -
(34,856) 0
5,749 0
22,776 0
(8,036) 0
(7,178) -
(19,291) -
(952) 1,429
(16,466) 336
(4,704) 6,130
(12,202) 53,601
(16,801) -
11,946 -
20,813 (4,460)
(6,824) 3,075
3,850 0
(2,557) 0
105,155 -
256,901 -
71,515 (104,301)
41,448 (178,726)
138,368 (83,077)

11,408 -
(86,842) -
(107,481) 57,421
(107,481) 57,421
(46,350) 584
(105,366) 124,292
77,151 -
89,847 -
14,579 (93,891)
(8,757) (121,734)
(93,248) (95,559)
(703,373) (407,879)
53,273 -
(170,427) -
261,112 (44,054)
(107,024) (42,006)
(30,272) (23,258)

961,790 -
1,440,336 -
221,326 (4,331,988)
2,536,369 (1,243,291)
1,056,382 (1,404,498)
1,241,805 (937,537)
(71,295) -
108,388 -
470,920 (36,481)
470,920 (36,481)
(32,507) (27,268)
99,885 7,867
65,121 -
(60,696) -
(40,366) (1,418)
57,117 (55)
57,117 (55)
57,117 (55)
273,336 -
235,615 -
(67,844) 153,479
(827,016) (2,693,648)
(335,172) (454,868)
(233,292) (51,415)
10,678 -
19,174 -
11,160 (27,846)
67,824 (38,206)
16,059 (842)
(3,166) (1,626)
341,837 -
373,240 -
285,417 (222,047)
716,386 (184,617)
(113,065) (669,963)
(7,742) (304,129)
142,846 -
338,696 -
244,839 (132,883)
249,362 (46,546)
135,457 (16,465)
(207,966) (132,539)
(48,084) -
(22,066) -
35,315 11,148
(27,927) 9,691
51,571 35,365
(94,960) 95,643
(112) -
(56) -
(942) 0
2,289 0
(183) 0
(183) 0
(20,578) -
37,936 -
(29,839) (787)
(20,329) (2,708)
12,486 0
(8,498) 0
(18,079) -
2,567 -
23,604 (44)
27,986 (37)
31,032 (28)
33,583 0
(874) -
(1,113) -
4 0
4 0
50 0
(698) (1,182)
625,661 -
38,715 -
255,432 (269,660)
313,307 (129,315)
(38,926) (51,343)

1,803 -
20,557 -
4,458 0
(3,393) 0
18,264 0
11,567 0
10,137 -
498,773 -
453,109 (301,677)
412,776 (113,775)
82,849 (147,560)
215,154 (194,805)
9,504 -
(178,895) -
38,311 (505,233)
(16,597) (212,155)
257,342 (54,409)
(307,428) 35,438
844,892 -
612,206 -
228,105 (228,826)
1,310,771 (314,592)
1,002,347 (247,653)
1,171,639 (196,570)
(1,057) -
(1,227) -
(4,989) 0
(1,119) 0
(1,310) 0
(5,081) 0
1,181,978 -
(23,844) -
1,307,239 (519,202)
(412,034) (607,410)
917,362 28,073
(1,162,431) (1,508,532)
(41,246) -
(18,423) -
318,323 (109,909)
(267,049) (77,668)
(186,255) (166,585)
185,869 (80,211)
490,895 -
(1,596,039) -
(1,067,879) (678,096)
1,509,372 (1,206,667)
1,209,721 315,400
(1,911,891) (2,158,384)
2,060 -
19,691 -
24,592 41,342
37,583 9,624
1,756 11,699
(12,111) 19,576
7,080 -
(4,077) -
444,234 823,780
(58,980) 0
(58,980) 0
(58,980) 0
(682) -
(290) -
3 0
43 0
279 0

(1) -
10 -
(7) 0
15 0
(20) 0
2 0
(122,520) -
21,945 -
(40,395) (214,973)
(19,604) (5,540)
231,645 (1,610)
28,043 3,127
80,631 -
171,413 -
(28,100) (132,171)
51,328 (129,415)
(266,650) (116,346)
(687) (184,924)
655 -
127,193 -
983,389 (151,761)
542,231 (895,831)
(425,676) 258,794
118,088 (653,604)
(49,478) -
222 -
(111) (3,066)
(3,271) (1,725)
(24,050) 120,842
9,764 2,793
298,230 -
(1,186,723) -
(2,457,485) (933,413)
319,654 166,018
(479,208) (374,500)
(649,757) (3,865,053)
2,760,542 -
491,795 -
4,887,376 (7,909,028)
5,298,151 (3,042,332)
4,704,482 735,980
(1,378,557) (3,893,286)
88,180 -
37,548 -
(223,023) 62,609
26,626 0
13,307 0
7,983 (22,296)
(36,441) -
(442,229) -
(276,398) 6,350
(276,398) 6,350
(89,187) 5,680
(49,355) 0
423,705 -
(892,452) -
115,249 (544,620)
1,351,317 (153,806)
392,050 (531,937)
(429,556) (200,512)
97,511 -
315,368 -
306,725 (655,291)
344,326 (718,902)
110,936 (75,456)

638,468 -
487,709 -
(183,811) (186,309)
126,399 (30,623)
429,799 (7,896)
95,131 (13,011)
(182) -
56 -
(26,936) (4,379)
(20,690) (1,821)
5,887 1,500
7,286 0
(20,645) -
46,133 -
78,024 (105,051)
55,808 (185,241)
(1,270) (25,969)
(1,270) (25,969)
115,416 -
72,292 -
(285,296) (361,700)
728,819 (170,182)
294,730 (104,375)
287,157 (166,680)
12,001 -
(329,575) -
184,549 (1,135,432)
931,041 (1,515,076)
213,419 (10,936)
(379,013) (514,689)
(137,802) -
(36,493) -
(130,331) (13,137)
(137,127) (246)
(86,112) (1,280)
(104,968) (263)
6,164 -
63,016 -
11,758 (10,569)
(158,998) (175,597)
(13,885) (237)
7,431 0
952,440 -
369,466 -
930,964 (977,315)
356,734 (379,826)
191,205 (468,991)
(172,628) (213,740)
(370) -
18,950 -
50,450 (8,162)
38,368 (54,319)
(79,296) (14,364)
(82,195) 34,438
250,946 -
(155,495) -
382,588 (266,727)
(340,686) (456,883)
166,223 (241,312)
(886,317) (75,739)
137,078 -
194,230 -
74,871 (144,554)
(404,566) (128,085)
(201,540) (72,465)
(152,769) (480)
(20,308) -
(131,284) -
15,895 25,859
29,534 (2,289)
(13,191) (5,925)
50,426 (12,027)
(24,801) -
(133,308) -
25,508 23,694
(49,167) 325,340
(239,106) 584,110
44,273 (5,701)
33,252 -
84,053 -
9,592 (132,772)
194,487 (97,625)
121,450 (160,862)
38,527 (201,368)
(354,525) -
(337,432) -
791,252 (221,299)
1,411,832 (2,133,470)
(1,003,220) (3,306,852)
(825,573) (849,659)
1,900,774 -
580,260 -
3,115,339 (3,465,325)
848,320 (4,958,684)
157,469 (2,702,564)
234,757 (8,030,658)
(59,563) -
118,998 -
75,971 (51,029)
55,763 1,667
(52,940) 44,360
(6,106) 61,913
166,136 -
150,695 -
38,925 (439,296)
140,331 (63,071)
(39,952) (59,715)

0 -
(221) -
(179) 0
(101) 0
(7,836) (14,723)
(1,663) 0
7,076 -
82,037 -
51,670 (14,580)
41,483 (17,768)
27,351 (17,057)
25,758 (6,439)
56,734 -
81,747 -
85,852 (88,975)
119,540 (46,564)
93,337 (25,997)
11,326 (6,943)
138,720 -
366,336 -
29,850 6,403
15,248 (13,463)
(66,741) (1,761)
41,799 (6,785)
268,175 -
442,328 -
163,594 (95,940)
124,943 (153,240)
136,837 (25,447)
23,002 (307,742)
122,463 -
332,994 -
244,364 (92,468)
173,073 (42,925)
(69,398) 0

447,305 -
332,949 -
(63,263) (335,839)
428,754 3,564
(388,587) (35,931)
143,869 (8,995)
234,694 -
716,960 -
428,540 (1,030,225)
75,170 745,549
388,704 (1,008,519)

873,888-
563,684-
914,367(746,406)
1,374,302(1,191,626)
(124,368) (142,926)
(89,486) (2,150,405)
1,557 -
(1,306) -
(3,525) 117,400
(2,821) 0
(2,541) 0
192 0
1,490,837 -
(165,573) -
428,397 (45,287)
(179,550) 136,367
496,938 (89,461)
(544,907) (209,323)
598,628 -
379,129 -
433,977 273,957
103,741 (222,670)
(546,624) (467,179)
(268,083) (785,438)
77,667 -
129,477 -
(676,114) 665,179
1,088,289 (216,677)
181,185 (84,280)
171,138 (40,676)
53,597 -
129,886 -
(19,077) 7,993
2,530 1,878
(89,090) 44,669
(119,044) (3,925)
294,172 -
16,811 -
423,904 (1,984,198)
245,415 (419,563)
342,766 (1,115,407)

259,562 -
258,832 -
238,112 3,722
210,916 (64,158)
142,738 (102,934)
186,506 (431,743)
3,573,738 -
8,554,906 -
2,076,958 (1,846,817)
665,448 (1,856,247)
(2,033,096) (4,209,622)
2,081,734 (5,451,485)
(18,826) -
14,808 -
(21,938) (21,769)
(11,391) (39,166)
19,945 (28,512)
(37,118) (143,380)
(842) -
(9,812) -
27,897 (74)
(2,141) 0
(437) 0
(1,027) 0
3,496,067 -
(111,375) -
2,077,580 (1,837,832)
677,996 (1,792,529)
(2,062,952) (4,177,245)
2,105,108 (5,330,929)
16,810 -
(11,265) -
(8,720) 12,858
(1,155) (24,552)
10,348 (3,865)
14,771 22,824
(1,144,969) -
(3,839,046) -
1,748,142 (154,039)
1,366,883 (727,010)
2,179,143 (2,338,626)
(1,828,447) (2,051,667)
26,905 -
(210,772) -
(134,771) (3,570)
(29,823) 17,500
(18,921) 3,959
(16,849) 60
138,872 -
(62,174) -
119,922 (81,779)
101,237 (31,073)
194,937 (22,357)

74,206 -
15,123 -
(175,618) 228,215
854 41,143
39,758 1,663
13,365 1,730
(1,350,174) -
(3,627,424) -
2,420,319 321,969
527,944 (380,663)
1,851,459 (1,569,018)
(1,893,520) (1,892,162)
(432) -
265 -
(56) 0
429 0
429 0
429 0
(90,854) -
194,277 -
(59,716) (399,415)
287,255 (94,468)
253,761 (619,550)
355,009 (51,508)
58,680 -
(143,507) -
(353,115) (196,437)
154,937 (258,885)
(155,747) (72,061)
(157,657) (64,475)
(3,060) -
(300) -
(10,968) 16,900
292,155 47,705
31 0
3,381 (3,664)
(15,287) -
(22,150) -
(13,511) 11
(18,966) 536
(16,927) (1,870)
(16,927) (1,870)
15,364 -
16,158 -
(29,660) (39,933)
66,922 (68,805)
46,683 (59,268)
24,090 (22,779)
- -
- -
- -
(1,377) 0
(1,636) (124)
5,888 (2,720)
4,428,145 -
12,247,362 -
3,689,614 (12,736,028)
16,035,874 (11,052,297)
21,076,715 (5,723,995)
(22,958,229) (12,575,991)
36,935 -
82,029 -
253,774 (178,677)
253,774 (178,677)
43,534 (4,337)
61,683 (47,455)
(267,877) -
(411,627) -
(115,926) (112,861)
615,718 (15,777)
455,743 (109,532)
(856,567) (113,192)
549,076 -
831,528 -
366,724 (30,855)
1,050,575 116,377
899,014 139
(1,565,881) (86,857)
(123,506) -
(363,221) -
288,157 (444,459)
121,409 (159,615)
341,644 (693,820)
175,946 (531,055)
(44,058) -
(19,460) -
(516,550) (216,630)
38,839 (101,880)
(1,153,061) (93,670)
(1,073,435) 1,184
168,084 -
413,827 -
(627,309) (15,756)
299,104 (25,777)
(183,279) (28,840)
(155,447) (122,029)
697,239 -
88,579 -
129,181 (1,746,122)
340,770 (790,349)
3,246,563 (486,989)
122,887 (846,503)
76,886 -
304,689 -
143,064 (115,465)
225,666 (185,292)
(142,321) (12,128)
46,974 (14,876)
(35,582) -
113,484 -
148,644 (40,165)
(102,273) (285,353)
1,269,549 (340,673)
(2,063,792) (226,934)
137,490 -
216,040 -
307,972 (36,424)
160,181 (8,777)
113,682 (13,444)
(23,045) (14,240)
719,890 -
1,131,313 -
414,854 1,820,236
1,506,409 (3,039,761)
1,475,186 2,170,335
(1,683,215) (563,754)
(848,650) -
38,440 -
251,195 (174,074)
(220,352) (305,754)
(111,824) (236,963)
(72,314) (136,839)
121,732 -
(685,708) -
761,101 (121,242)
(204,192) (153,050)
(244,951) (119,862)
73,386 (140,807)
216,279 -
1,146,002 -
540,203 (402,762)
(382,309) (42,889)
0 0

1,185,917 -
5,015,625 -
4,122,366 (8,258,397)
7,056,248 (3,448,685)
9,747,743 (2,246,294)
(2,877,091) (3,295,820)
297,633 -
(562,892) -
(77,678) (61,285)
(72,505) (92,145)
41,991 (106,439)
(113,982) (396,068)
(115,551) -
(224,502) -
(98,739) (52,824)
260,151 (101,560)
206,814 (44,838)
(1,063,217) (209,358)
19,248 -
16,192 -
408,197 (262,332)
854,168 (396,144)
993,358 (634,825)
(1,078,012) 16,976
509,525 -
110,000 -
155,756 (70,990)
47,568 (141,856)
374,186 (379,821)
(2,112,307) (131,084)
6,718 -
1,229 -
1,152 0
2,100 (1,573)
2,100 (1,573)
2,100 (1,573)
818,922 -
157,743 -
33,301 65,850
496,450 42,731
64,332 (175,921)
(1,317,078) (226,658)
(129,141) -
84,008 -
72,997 11,116
190,973 (2,745)
546 1,764
(230,833) (113,756)
(10,094) -
448,249 -
(392,106) (64,394)
180,015 (86,385)
(21,685) (363,097)
(566,933) (343,073)
102,169 -
194,151 -
405,694 (147,089)
344,671 (124,979)
(30,013) (244,433)
(89,199) (642,104)
715,722 -
(201,811) -
62,268 (88,881)
(534,350) (17,935)
593,754 (195,640)
(312,413) (810,102)
715,044 -
2,211,423 -
(203,576) 685,854
1,071,615 394,002
211,854 417,687
(1,589,749) 43,337
5,573 -
104,860 -
21,244 (103,039)
85,157 (29,098)
(124,703) (43,463)
(1,056,736) (105,075)
(755,335) -
1,403,266 -
(2,046,251) (2,469,288)
1,402,113 (1,536,665)
2,305,378 (840,448)
(3,545,632) (2,596,525)
(62,437) -
335,368 -
(41,372) (11,919)
(221,090) 43,675
311,731 51,316
(394,981) 79,110
527,286 -
267,638 -
(1,078,504) (93,252)
1,169,489 (376,457)
390,070 (948,282)
400,654 (1,000,861)

24,589,616 -
27,704,360 -
25,569,725 (7,912,040)
28,615,288 (8,788,423)
34,938,537 (14,911,049)
28,444,548 (14,023,786)
- -
(469,492) (1,711,576)

351,694 (653,188)

(18,707) -
(127,183) -
7,410 59,467
(2,594) 129,717
12,731 580,732
(3,136) (16,530)
3,213,639 -
2,356,002 -
786,212 (2,555,676)
4,516,967 (790,020)
5,121,505 (1,188,097)
4,515,672 (900,654)
180,767 -
(14,753) -
(56,340) 15,751
(201,723) (9,483)
(1,573,454) (3,826,197)
(3,597,667) (1,050,585)
843,287 -
890,953 -
1,738,146 (1,201,142)
1,496,125 (2,444,311)
1,721,839 (1,933,150)
2,532,495 (2,907,069)
120,891 -
171,462 -
(21,763) (329,398)
56,578 (71,489)
(4,732) (36,132)
(14,974) (70,773)
(1) -
23 -
38 0
26 0
6 0
(1) 0
618,498 -
770,058 -
1,039,004 (58,071)
791,426 (182,851)
530,973 (1,709,543)
1,062,932 (447,363)
1,068,766 -
344,729 -
549,956 460,069
1,413,738 (353,978)
490,125 (312,308)
1,425,435 (1,556,075)
8,255,581 -
9,037,209 -
14,664,632 (2,796,332)
16,609,732 (2,352,297)
22,755,024 (3,519,264)
16,000,698 (5,206,728)
36,761 -
79,315 -
11,624 (15,678)
118,141 (31,324)
85,221 (65,586)
(100,943) (86,788)
(31,734) -
60,122 -
(12,448) (15,138)
(17,744) (137,704)
(78,419) 76,099
61,480 (65,085)
3,088,555 -
1,229,003 -
4,965,165 (440,975)
2,644,295 (1,666,864)
4,560,404 (868,588)
4,262,705 (734,643)
54,363 -
(172,418) -
179,163 (6,269)
(307,705) (3,061)
(75,762) (7,106)
(317,878) (30,730)
165,672 -
377,732 -
313,683 (243,975)
306,458 (544,001)
345,158 (208,138)
382,327 (220,484)
806,912 -
1,652,146 -
1,405,243 (784,673)
1,191,568 (330,757)
1,517,410 (182,195)
1,883,709 (77,091)

44,420,732
-
95,322,353 -
88,092,071 (51,016,553)
8,113,325 2,480,734

2,509,703 -
2,483,858 -
3,331,081 (159,370)
4,062,034 (672,470)
3,119,545 (558,237)
5,764,509 (1,222,232)
(567,699) -
1,315,833 -
(353,547) (285,359)
117,538 (3,557)
(8,294) (25,172)
(8,294) (25,172)
340,979 -
821,713 19,610
509,397 13,545
516,115 (57,580)

290,137 -
(45,604) -
698,359 (215,901)
1,397,742 (1,402,854)
2,034,609 (82,671)
1,306,818 (121,653)
21,333 -
17,317 -
(12,621) 4,096
(13,278) (30)
(12,004) 2,486

(10,190) -
(17,521) -
(46,768) (34,064)
326,536 (100,543)
406,763 (187,793)
10,054 (165,900)
202,411 -
210,555 -
258,747 -
436,927 (73,614)
343,741 (57,767)
294,528 11,061
1,973 -
(35,091) -
6,637 (750)
5,146 (3,079)
6,862 (2,451)
1,044 682
1,383,192 -
2,063,509 -
1,838,453 (1,426,762)
1,929,174 (232,163)
3,719,173 (2,459,926)
3,313,511 1,457,761
930 -
200 -
13,092 (112)
1,901 (733)
1,982 3,977
2,097 (3,502)
47,770 -
58,550 -
202,193 (1,106)
145,449 (8,046)
365,824 (44,474)
216,696 (52,163)
70,057 -
(4,801) -
(4,776) 1,888
(12,760) 14,538
(1,052) 0
(32,840) 35,475
72,145 -
171,381 -
(72,358) (259,929)
243,343 (5,214)
301,287 (4,195)
147,808 (72,513)
- -
19,317,212 (22,603,953)
7,047,540 19,179,780
1,047,279 (1,676,472)

986,473 -
2,987,769 -
1,157,862 (840,071)
(1,191,441) (611,120)
3,106,877 (636,768)
1,848,625 (1,034,260)
6,941,497 -
12,231,316 -
15,000,340 (2,465,872)
6,901,719 (6,829,981)
6,675,121 (3,766,160)
17,596,558 (1,577,539)
1,442,854 -
9,933,011 -
8,725,196 (6,202,264)
(6,071,916) 1,853,747
(459,588) (3,444,732)
12,009,023 (3,718,674)
18,429,157 -
26,553,404 -
29,651,720 (8,080,194)
(21,101,831) 70,632
6,746,846 1,200,678
35,184,574 1,299,430
517,892 -
343,991 -
872,652 (507,346)
1,370,313 (357,999)
740,653 (436,325)
863,820 (530,239)
630,557 -
(648,485) -
806,510 (664,059)
618,637 (195,660)
395,661 (297,225)
122,038 (520,460)
134,318 -
(282,401) -
351,844 (854,625)
20,103 (290,697)
(298,739) (223,036)
(77,336) (833,101)
2,056,858 -
1,056,534 -
2,431,790 (919,557)
3,043,971 (248,596)
4,255,524 (1,622,789)
2,135,122 (1,348,309)
69,878 -
370,435 -
479,594 (20,883)
334,483 (136,589)
628,553 (172,361)
287,084 (232,709)
(3,101,235) -
(879,326) -
3,752,679 (2,446,711)
3,716,518 (4,295,502)
3,920,274 (4,289,740)
5,173,482 (4,745,826)
664,775 -
422,646 -
(137,324) (513,294)
653,956 (981,681)
(68,484) (585,816)
719,264 (661,463)
(461) -
(13,719) -
30,274 (8,670)
5,820 (18,505)
(31,678) (13,683)

945,942 -
2,339,177 -
(1,986,896) (55,833)
917,870 (154,633)
1,764,196 (234,005)
2,877,501 (1,153,569)
3,522 -
3,522 -
(9,479) 1,337
(10,550) 820
(10,550) 820
(10,550) 820
148,457 -
26,289 -
450,141 (577,703)
(140,051) (356,242)
442,157 (539,798)
(70,705) (615,585)
97,750 -
(80,400) -
(52,032) (1,402)
156,137 59,077
(391,444) (16,999)
(175,920) (36,817)
(132,793) -
97,979 -
(161,960) (327,224)
(136,604) (22,779)
(145,129) (10,586)
361,968 (21,076)
621,494 -
22,473 -
(138,213) (10,306)
70,335 2,000
(9,216) 10,255
(42,801) 1,648
668,620 -
388,327 -
302,237 (395,987)
199,075 (273,008)
676,108 (346,810)
310,195 (166,660)
(13,383) -
(10,328) -
(13,318) 9,498
(6,022) 5,605
(7,377) 8,676
(10,637) 7,491
(141,099) -
(351,726) -
(267,548) (416,965)
792,056 (312,671)
1,909,686 (178,452)
1,329,491 (171,843)
605 -
8,196 -
9,015 500
(5,793) 1,642
12,147 686
23,505 (869)
320 -
854 -
(13,754) 9,340
(109) 0
43,118 1,800
43,118 1,800
889,378 -
1,650,090 -
739,394 (385,151)
576,004 (576,030)
1,510,418 (3,474,727)
1,245,060 (1,314,477)
11,886 -
125,515 -
203,884 37,987
127,141 (18,181)
319,711 (364)
54,211 (24,990)
1,451,742 -
821,468 -
348,710 (301,792)
854,862 (404,390)
1,114,118 (2,385,751)
887,070 (545,278)
(98,648) -
(164,540) -
(130,892) 10,395
(8,221) 13,844
35,183 246
(16,840) 4,986
76,890 -
128,897 -
(239,032) (67,315)
7,091 (5,057)
93,455 (2,594)
(21,206) (12,601)
186,780 -
322,939 -
(68,740) (60,673)
223,083 (142,872)
(186,961) (4,143)
34,962 1,797,403
(777,866) -
(2,121,916) -
(650,749) (229,122)
(1,765,875) (133,581)
(13,588) (53,817)
1,130,140 (253,212)
15,327 -
78,683 -
(32,067) (5,743)
(1,677) (2,105)
37,574 7,653

1,290,251 -
1,261,309 -
1,091,135 (398,553)
1,183,529 (307,452)
1,389,440 (163,993)
359,311 (308,251)
436,969 -
(85,134) -
169,178 286,154
94,050 (309,207)
(2,345,059) (534,053)
(48,835) (69,414)
185,424 -
(50,372) -
156,899 (305,177)
295,859 (19,575)
87,501 5,724

1,838 -
(81,772) -
(96,529) (1,327)
(159,576) (18,865)
93,206 147,846
1,444 8,329
(5,675) -
(15,010) -
(30,090) (1,249)
(17,770) (3,539)
(30,821) (312,909)
(138,632) 107,141
148,301 -
51,007 -
155,842 (61,911)
(39,884) (78,816)
134,986 (81,927)
234,016 (66,459)
(62,025) -
127,306 -
(41,215) (9,094)
(140,756) (14,594)
158,534 (34,238)
76,219 (20,138)
18,532 -
(4,995) -
8,449 (9,871)
31,128 (8,275)
29,411 250
(367) (8,626)
147,953 -
199,906 -
(57,616) 37,320
72,772 34,618
(337,658) 18,972
(103,500) 11,442
(1,567) -
3,594 -
5,646 (399)
3,000 (2,490)
(3,180) (1,879)
1,910 (2,610)
62,828 -
537,076 -
(49,586) (40,870)
(9,063) (23,346)
44,134 (9,153)
(152,572) (28,194)
(1,311,763) -
4,628,322 -
1,532,356 (487,269)
3,649,163 (3,504,041)
4,779,275 (1,300,006)
(504,139) (2,347,939)
(1,069,192) -
3,448,979 -
6,867 (334,652)
1,498,302 (3,095,455)
2,871,600 (479,346)
1,568,756 (1,787,168)
(130,902) -
156,234 -
103,678 (115,213)
142,454 (112,687)
493,411 (136,170)
765,491 (832,959)
13,522 -
109,730 -
107,399 (138,103)
(38,056) 62,564
(19,075) (14,455)
67,636 (2,354)
(5,361) -
(2,216) -
604 (1,836)
(5,859) (137)
(1,844) (180)
210 (387)
3.Net cash flows from financing H.Miscellaneo 1.Total capital employed
- 1,635,175
- 2,382,330
318,076 2,533,549
74,226 2,606,150
66,784 2,505,589

- 413,175
- 394,716
(3,769) 369,150
15,371 362,865
14,779 368,770
8,715 364,385
- 22,384
- 80,331
33,252 94,212
4,184 86,033
22,053 80,457
1,177 72,118
- 327,204
- 920,827
(51,107) 909,525
(19,627) 862,959
0 964,336
(2) 914,003
- 6,496,449
- 4,408,292
76,479 2,540,077
(33,732) 713,524
93,253 (634,141)
(52,853) (2,671,336)
- 1,195,654
- 1,213,302
0 1,075,972
0 972,062
0 972,062
0 972,062
- 3,767,695
- 4,275,274
373,190 4,928,555
(460,980) 5,699,269
268,864 6,214,699
396,749 6,572,412
- 519,962
- 590,691
(122,964) 899,933
5,000 908,738
26,000 913,293

- 354,496
- 453,523
0 96,401
0 71,219
0 182,091
0 211,806
- 2,002,295
- 2,659,015
(28,613) 2,529,784
(1,033) 2,283,407
(157,979) 424,155
(157,979) 424,155
- 13,169,171
- 10,942,925
70,466 9,268,698
(137,859) 4,156,802
(133,062) 1,640,733
32,357 1,070,031
- 1,388,697
- 1,504,735
184,438 1,577,675
(229,501) 1,487,078
58,635 1,623,910

- 2,587,364
- 3,102,316
532,181 4,066,841
(832,144) 4,223,553
(254,147) 4,212,111
726,768 4,594,043
- 739,253
- 1,036,017
(45,146) 1,009,819
80,639 823,654
15,069 593,248
(12,350) 205,723
- 2,572,081
- 3,004,535
983,737 4,061,066
(570,071) 3,922,362
1,027,377 4,355,229
466,439 5,165,717
- 767,567
- 890,238
(40,630) 972,150
(2,260) 825,090
80,991 468,048
(18,699) 254,794
- 4,899,106
- 4,088,928
(46,962) 3,416,781
19,352 2,952,249
(440,193) 2,879,802
(440,193) 2,879,802
- 20,011,206
- 20,085,746
(687,780) 19,238,362
(460,389) 18,853,981
(118,249) 17,600,239
36,234 18,211,985
- 2,888,112
- 3,231,388
(31,173) 3,290,179
(15,102) 3,268,766
116,074 3,743,610
230,775 4,063,677
- 853,383
- 1,099,987
(77,717) 1,214,866
200,573 1,526,373
114,141 1,507,016
160,402 1,581,914
- 471,183
- 442,058
(22,161) 638,423
(6,391) 617,475
(1,650) 612,155
1,307 573,767
- 11,686
- 389,502
(71,717) 241,605
(33,857) 78,711
68,919 125,294
47,831 289,837
- 560,450
- 494,392
(61,798) 345,228
(46) 220,384
0 138,859
14,235 90,580
- 127,531
- (3,678)
0 (3,678)
0 (4,759)
0 (5,078)
0 (5,586)
- 5,758,514
- 5,360,083
(2,818) 5,129,421
3,402,161 10,710,052
5,321,944 20,177,092
(1,055,452) 20,072,822
- 2,343,887
- 2,184,115
(150,799) 1,974,915
(22,598) 1,840,994
0 1,476,553
0 1,929,008
- 783,050
- 754,708
(63,836) 642,072
(9,770) 502,534
25,847 244,745
(2,748) 567,332
- 1,159,359
- 1,071,193
(131,529) 945,437
(39,837) 797,911
(7,294) 568,489
(2,238) 837,555
- 4,381,426
- 4,021,663
(630,762) 3,277,017
286,830 2,600,535
(3,944) 1,263,884
(4,996) 520,151
- 1,965,092
- 3,234,234
(32,371) 2,663,411
186,789 2,645,203
574 2,588,971
88,206 2,640,923
- 63,668
- 61,659
1,500 108,962
2,450 32,601
675 29,047
550 26,590
- 1,285,476
- 1,667,085
(54,710) 1,860,075
(113,577) 1,874,609
465,446 2,077,135
369,176 2,065,483
- 2,522,144
- 3,646,826
67,318 4,710,819
(692,124) 4,551,052
1,156,495 5,364,644
(330,090) 6,063,466
- 3,541,305
- 3,538,391
(680,092) 7,283,893
(194,396) 6,309,566
276,612 5,887,735
90,385 5,019,643
- 14,269,145
- 16,330,456
5,302,046 19,856,992
(395,952) 24,792,236
(1,554,736) 24,922,662
5,439,219 26,435,405
- 6,597,714
- 7,351,624
(589,136) 8,612,788
(581,921) 10,396,543
(1,094,423) 13,202,039
(1,060,624) 14,945,018
- 5,605,626
- 6,714,253
(309,184) 7,194,938
(130,846) 7,814,431
(8,963) 7,623,371
(77) 8,481,419
- 1,082,893
- 1,317,657
426,338 1,692,262
15,147 1,478,830
(119,496) 1,239,553
535,543 1,156,647
- 673,560
- 911,516
244,746 1,014,295
227,094 1,027,445
(83,941) 924,519
(33,211) 825,292
- 162,840
- 153,631
(8,172) 118,400
7,813 127,194
7,813 127,194
7,813 127,194
- 382,105
- 185,346
0 148,210
0 125,052
0 125,052
0 125,052
- 232,470
- 116,510
(24,192) 76,272
(1,912) (734,580)
0 (845,890)
0 (845,890)
- 407,401
- (915,990)
(67,473) (1,108,343)
(769) (3,832,539)
(769) (3,832,539)
(769) (3,832,539)
- 1,902,844
- 1,671,335
(82,227) 1,379,612
(4,959) (554,111)
(66,609) (738,502)
(66,609) (738,502)
- 85,458
- 379,086
(8,345) 389,427
(1,653) 403,871
(4,895) 427,030
(4,419) 442,732
- 167,767
- 43,987
0 46,336
(5,678) 50,342
0 48,968
0 47,109
- 109,672
- 110,802
0 137,463
16,037 147,535
(1,137) 146,240
7,180 150,839
- 17,754
- 350,947
16,158 336,005
6,153 328,471
(4,779) 299,148
1,604 287,355
- 1,911,512
- 2,221,692
27,308 2,214,621
142,713 2,592,438
(49,925) 3,050,074

- 523,888
- 496,999
73,392 687,839
60,536 687,839
44,830 420,071
(29,913) 730,503
- 509,189
- 522,168
59,825 569,563
122,961 608,431
194,046 677,561
457,003 940,467
- 1,262,428
- 1,648,904
(120,042) 1,629,359
(98,368) 1,614,681
(52,354) 1,716,312

- 8,572,512
- 9,748,119
711,519 13,044,361
(893,489) 12,518,063
(604,783) 12,853,314
(235,500) 13,660,878
- 846,335
- 1,095,232
(441,665) 671,157
(441,665) 671,157
62,592 739,750
(97,605) 816,226
- 264,749
- 345,276
44,619 335,147
(21,689) 243,484
(21,689) 243,484
(21,689) 243,484
- 1,415,876
- 1,853,668
(106,539) 1,869,912
3,321,413 4,508,099
335,904 4,563,520
193,795 4,381,874
- 439,155
- 477,652
(5,490) 395,784
(28,731) 176,765
(578) 141,848
(9,172) 152,126
- 3,488,794
- 3,698,764
(95,088) 3,404,735
(489,440) 3,122,968
781,640 3,544,163
332,678 3,726,188
- 2,413,303
- 2,515,669
(58,294) 2,709,431
(185,138) 2,684,201
(181,677) 3,571,581
355,466 3,529,097
- 636,433
- 661,221
(25,484) 661,520
17,000 723,298
(86,442) 572,905
0 632,326
- (1,662)
- (1,843)
942 14
(2,289) 13
184 14
184 14
- 330,335
- 281,352
25,760 236,966
22,896 203,850
(12,717) 336,027
9,560 284,480
- 401,250
- 432,828
(23,734) 390,381
(28,014) 124,874
(30,957) 80,149
(33,666) 50,166
- (3,144)
- 451,232
0 436,777
0 423,505
0 408,362
2,050 400,510
- 815,537
- 880,977
12,927 1,102,618
(178,662) 1,157,910
93,291 1,355,849

- 754,917
- 754,518
0 300,139
0 306,983
(18,662) 379,517
(12,089) 391,466
- 3,735,727
- 4,056,042
(125,179) 3,939,627
(342,183) 4,069,868
6,322 2,878,686
(4,886) 2,889,960
- 1,456,687
- 1,616,529
468,247 2,092,533
288,567 2,057,207
(202,244) 1,483,479
262,953 992,044
- 8,868,373
- 9,062,601
(219,194) 10,253,142
(982,301) 12,427,847
(640,497) 14,164,808
(1,049,146) 15,698,803
- 240,906
- 240,981
4,960 119,687
1,076 107,351
1,304 218,398
5,065 212,484
- 4,552,972
- 5,385,597
(793,110) 5,603,933
1,025,808 5,705,967
(935,595) 5,171,123
2,659,347 5,644,363
- 711,408
- 1,056,710
21,089 1,803,228
372,064 1,655,043
322,250 1,656,858
(91,327) 1,647,712
- 7,613,665
- 8,325,252
1,665,192 8,463,156
420,025 8,537,040
(835,247) 9,448,741
3,746,438 15,099,424
- 560,162
- 538,747
(73,871) 365,243
(47,000) 222,789
(8,305) (29,345)
(5,172) (61,596)
- (339,421)
- (355,805)
(1,151,512) (212,554)
0 (232,360)
0 (232,360)
0 (232,360)
- (18,184)
- (19,713)
(140) (21,341)
0 (21,807)
250 (22,311)

- 41,412
- 37,727
0 34,406
0 31,244
0 28,428
0 28,279
- 478,140
- 622,670
126,259 673,443
(86,737) 995,462
154,751 624,366
0 246,766
- 559,072
- 782,838
404,141 1,017,349
104,531 998,909
20,573 1,320,770
89,531 1,384,358
- 1,568,165
- 2,312,881
(55,519) 2,328,914
(356,339) 2,352,699
222,366 2,422,479
390,136 2,633,238
- 48,880
- 43,695
3,059 (109,437)
4,975 61,043
(92,515) 233,245
(8,091) 202,091
- 10,060,584
- 12,221,394
3,149,899 13,139,877
465,557 12,875,527
(67,092) 13,066,392
4,510,692 16,310,657
- 41,499,632
- 62,566,182
4,695,106 75,495,358
(5,005,916) 81,972,505
(3,377,513) 87,046,178
3,200,620 94,791,717
- 1,519,972
- 1,428,601
159,905 962,079
(26,260) 715,106
(13,519) 150,808
16,924 311,983
- 1,316,265
- 530,365
273,745 (23,977)
273,745 (1,149,868)
74,147 (1,302,588)
49,293 (1,500,932)
- 851,173
- 1,277,768
622,962 1,968,617
(21,570) 2,103,344
150,646 2,347,019
(131,597) 2,392,290
- 913,791
- 1,171,281
312,150 1,666,326
349,481 2,278,482
76,673 2,178,283

- 4,698,454
- 4,797,336
378,282 4,635,230
(60,686) 5,285,883
(442,031) 4,198,063
(83,821) 2,596,400
- 106,586
- 75,711
31,459 80,374
26,077 139,585
(10,910) (31,240)
(7,475) (86,577)
- 1,290,189
- 1,284,094
24,008 1,327,607
121,067 719,702
20,908 602,306
20,908 602,306
- 1,354,271
- 1,772,789
655,573 1,936,242
(570,895) 2,022,370
(176,731) 2,152,480
(119,069) 2,375,403
- 2,622,373
- 3,676,496
992,879 4,700,043
539,757 5,016,067
(195,899) 4,875,099
912,942 4,807,928
- 1,107,501
- 1,239,774
181,862 1,351,532
138,697 1,282,071
120,742 1,124,467
82,132 1,003,759
- 73,668
- 77,177
7,265 76,632
98,743 (30,524)
(192,935) (315,682)
(322,543) (348,216)
- 2,483,052
- 2,851,324
54,833 3,391,303
34,052 3,291,672
279,236 4,015,102
376,123 3,939,588
- 415,510
- 543,186
19,900 291,450
5,327 224,367
84,025 (83,555)
38,715 (159,037)
- 2,655,482
- 2,908,151
219,546 2,783,500
304,207 3,326,157
214,046 3,019,147
27,306 2,851,171
- 840,180
- 1,006,847
72,632 999,845
522,317 891,946
268,604 536,131
150,825 781,900
- 749,181
- 802,313
6,653 737,992
(27,284) 648,458
29,319 366,215
(36,048) 110,201
- 1,769,450
- 2,455,955
(53,498) 1,675,770
(275,054) 825,363
(337,820) 879,181
(59,631) 554,604
- 304,150
- 348,035
113,738 457,069
(43,637) 489,030
18,541 477,693
131,794 468,166
- 9,899,060
- 12,239,969
(513,192) 15,131,771
703,918 15,392,668
4,279,089 17,942,694
1,605,528 21,279,775
- 9,601,882
- 12,653,642
344,133 16,106,094
4,071,223 20,286,957
2,595,434 22,124,238
7,767,562 30,725,703
- 839,005
- 876,516
(23,732) 933,085
(52,088) 764,390
1,339 756,141
(55,722) 1,028,839
- 1,045,748
- 1,228,364
412,866 1,564,979
(85,351) 1,483,142
87,608 1,353,582

- (42,015)
- (41,881)
179 (41,806)
62 (42,245)
22,758 (25,533)
1,838 (31,084)
- 273,579
- 377,965
(37,813) 515,029
(29,259) 496,077
(10,590) 458,442
(13,410) 447,175
- 289,703
- 381,763
493 412,831
(57,618) 453,031
(58,745) 457,366
(17,993) 442,611
- 738,955
- 841,575
(58,971) 806,608
(7,534) 765,362
69,439 584,069
(35,761) 491,962
- 1,110,910
- 1,231,686
(73,557) 1,225,986
(74,653) 1,085,744
(117,010) 1,073,254
308,440 1,365,797
- 1,590,882
- 1,825,712
(106,233) 2,039,164
(126,543) 2,019,664
74,992 2,038,481

- 673,342
- 983,034
396,049 1,013,879
(432,410) 894,476
428,917 752,108
(139,083) 653,143
- 1,782,986
- 2,362,034
617,785 2,507,865
(848,943) 2,412,498
617,269 2,457,025

- 3,010,101
- 3,958,843
(72,798) 4,415,048
(277,793) 4,807,682
393,822 5,342,976
2,059,483 7,784,726
- 35,476
- (9,315)
(111,139) 12,987
0 9,746
0 6,745
0 2,401
- 2,394,157
- 2,735,439
329,862 2,764,714
(328,049) 2,736,963
(459,646) 3,141,999
87,070 3,280,351
- 4,580,576
- 5,403,558
(707,155) 5,491,183
117,189 5,882,111
1,017,905 7,269,343
1,048,119 10,918,808
- 691,834
- 1,320,627
(65,875) 942,534
(874,047) 1,014,968
(103,675) 1,237,399
(48,854) 1,292,547
- 565,996
- 759,800
(21,157) 737,726
14,861 420,328
27,831 (33,222)
120,572 (91,433)
- 2,029,143
- 2,359,798
1,089,665 4,053,292
176,758 4,005,701
830,990 4,543,594

- 868,616
- 1,583,701
(204,073) 1,514,307
(190,310) 2,147,775
(12,195) 2,130,314
230,340 2,166,278
- 30,854,872
- 33,136,624
225,069 9,538,634
204,400 10,375,168
2,390,096 14,187,762
4,302,072 18,962,648
- 164,848
- 198,387
36,434 232,480
62,587 301,162
(1,550) 340,527
169,712 390,972
- (76,103)
- (395,533)
(27,828) (242,755)
2,130 (250,471)
423 (251,719)
889 (252,966)
- 7,061,901
- 8,138,662
217,008 9,476,185
107,598 10,198,472
2,406,516 13,976,868
4,097,179 18,689,514
- 49,837
- 33,581
(545) 37,623
32,085 90,904
(15,293) 122,086
34,292 135,128
- 41,990,520
- 45,751,550
(2,535,323) 45,520,884
(350,501) 45,322,130
(214,951) 48,937,501
3,812,722 48,569,087
- 1,103,097
- (620,348)
136,807 (1,147,802)
14,296 (1,667,706)
13,955 (2,832,639)
16,925 (3,157,993)
- 1,393,909
- 1,531,367
(38,209) 1,700,187
(67,941) 1,770,487
(93,244) 2,121,954

- (8,175)
- (74,824)
(51,256) (59,211)
(48,432) (91,381)
0 (138,252)
(46,000) (202,002)
- 33,659,554
- 39,736,426
(2,861,443) 40,286,113
(69,119) 39,823,035
(343,155) 44,458,440
3,780,767 43,383,549
- (3,265)
- (2,969)
752 (2,996)
697 (2,690)
697 (2,690)
697 (2,690)
- 1,619,423
- 1,518,204
55,963 1,503,373
12,097 1,478,142
132,359 1,729,127
36,684 1,525,277
- 2,701,025
- 2,277,239
146,315 1,979,342
142,244 2,025,194
22,213 1,681,932
(62,319) 2,929,250
- 405,177
- 270,043
(5,188) 169,024
(340,317) 490,086
0 36,490
0 12,544
- 698,386
- 661,179
13,469 573,919
18,376 539,043
19,194 491,208
19,194 491,208
- 332,262
- 365,872
67,467 421,107
(13,791) 430,849
31,290 737,422
(20,103) 745,197
- -
- -
- -
1,389 429,243
1,740 556,681
(2,925) 679,478
- 64,320,690
- 71,811,517
10,154,944 86,728,490
(4,490,168) 88,825,041
(12,767,076) 116,877,917
30,922,735 121,805,952
- 1,625,254
- 1,516,932
(68,585) 1,246,530
(68,585) 1,246,530
(46,555) 291,872
(7,045) 104,958
- 1,295,252
- 1,532,355
262,273 1,545,710
(629,972) 1,374,695
(370,859) 1,395,207
994,612 1,379,331
- 1,993,422
- 2,075,457
(497,454) 2,289,100
(1,142,606) 2,296,555
(882,528) 2,431,605
1,617,956 2,611,446
- 2,823,970
- 4,178,987
206,688 4,328,528
(12,130) 4,391,163
390,895 4,958,310
347,426 5,338,087
- 1,893,073
- 3,395,273
678,548 2,924,027
(89,787) 3,157,805
1,247,983 6,159,127
1,064,971 6,528,602
- 1,252,313
- 1,155,634
329,230 1,294,307
5,003 1,040,675
357,223 1,504,151
289,193 1,707,067
- 2,848,976
- 4,795,839
1,760,097 5,646,809
389,104 5,512,387
(2,795,049) 7,445,869
287,946 6,857,853
- 3,852,341
- 4,068,381
15,719 3,567,890
(90,014) 2,878,124
127,702 3,144,252
(13,026) 1,915,586
- 1,434,887
- 1,545,167
(148,034) 1,747,143
427,972 2,070,883
(544,913) 2,560,748
1,828,151 2,107,406
- 841,062
- 821,009
140,000 832,326
80,000 871,536
(120,000) 757,258
(400,000) 750,960
- 4,136,351
- 4,707,767
(368,170) 5,539,252
(368,344) 5,962,222
(367,108) 6,635,437
(404,010) 7,081,737
- 2,530,798
- 1,895,568
(85,835) 2,218,533
521,158 2,805,482
351,048 2,432,871
203,893 1,728,716
- 876,678
- 645,264
(546,784) 1,738,103
353,484 1,606,741
278,313 1,862,569
108,698 2,594,302
- 2,436,838
- 2,367,274
(91,039) 2,234,098
378,415 2,001,298
0 13,773,261

- 9,753,100
- 11,698,761
3,825,122 16,855,071
(3,634,185) 17,635,309
(6,425,837) 22,378,495
5,269,746 22,228,726
- 1,852,539
- 2,295,800
141,406 2,296,882
191,568 2,264,952
49,722 3,013,799
517,625 3,091,471
- 965,893
- 807,543
53,330 998,601
(119,818) 1,246,702
(196,852) 1,273,803
1,284,521 1,230,028
- 1,787,515
- 2,223,250
(118,787) 2,383,445
(445,663) 2,597,509
(369,649) 3,166,389
1,055,358 3,177,042
- 1,683,178
- 1,921,459
(75,921) 2,215,326
130,105 3,018,565
(29,488) 3,797,000
2,250,160 3,731,471
- (222,120)
- (342,307)
0 (379,887)
0 (464,708)
0 (464,708)
0 (464,708)
- 947,848
- 836,468
(36,644) 664,327
(491,502) 521,158
66,548 564,729
1,826,627 937,552
- 1,374,582
- 1,006,110
20,998 1,698,052
(13,565) 1,491,394
(8,333) 1,077,492
528,783 2,536,247
- 772,821
- 786,819
(28,001) 1,142,160
61,599 1,289,624
170,912 1,421,036
157,595 1,211,213
- 1,972,896
- 1,900,258
(255,677) 2,349,700
53,971 2,488,309
25,224 2,527,928
712,432 3,220,253
- 1,243,975
- 1,280,654
(25,000) 1,271,302
473,424 1,105,703
(372,738) 1,235,629
1,134,176 2,139,741
- 2,170,016
- 2,203,487
(487,655) 5,742,125
(32,153) 5,355,606
(2,139,357) 6,272,488
1,533,027 7,308,750
- 1,041,677
- 1,349,654
52,000 1,286,103
84,000 1,341,249
170,000 2,166,955
1,098,636 1,934,962
- 5,935,522
- 6,009,678
4,099,132 7,459,945
313,705 7,924,576
(1,553,615) 8,693,875
6,702,922 10,314,166
- 1,175,682
- 1,119,476
18,946 1,617,637
175,712 1,627,478
(363,674) 1,354,623
314,086 1,264,174
- 2,195,913
- 2,467,973
1,385,041 2,563,079
(991,064) 2,753,253
583,909 3,633,581
618,276 4,479,730

- 77,742,957
- 84,121,134
(20,001,181) 73,144,885
(16,594,385) 81,213,015
(21,312,069) 87,506,217
(10,495,808) 94,220,973
- -
393,930 3,906,750

304,966 4,251,769

- 905,740
- 853,255
56,414 842,197
(127,012) 734,817
(563,523) 183,953
(10,375) 174,450
- 17,724,299
- 19,435,556
(2,851,324) 18,242,843
(1,721,870) 18,925,646
(3,175,878) 19,256,343
(5,393,274) 15,129,682
- 467,108
- 443,550
178,322 457,260
134,139 348,151
4,168,840 2,404,281
6,159,323 9,554,058
- 3,961,694
- 4,949,467
278,019 6,057,648
805,838 8,045,945
264,768 12,436,315
1,248,090 15,443,732
- 525,578
- 638,341
112,804 885,279
(50,855) 836,974
(62,126) 689,941
(42,820) 662,932
- (837,607)
- (840,153)
0 (842,544)
0 (844,506)
0 (848,035)
0 (850,867)
- 5,411,533
- 5,969,104
(110,630) 6,771,799
(119,786) 7,626,870
(133,353) 8,647,285
(674,959) 9,405,272
- 1,509,841
- 1,814,987
(596,781) 2,383,472
(712,840) 2,904,357
(731,839) 2,639,556
167,455 4,081,415
- 30,869,304
- 34,288,532
(14,940,487) 23,953,455
(13,757,413) 24,124,352
(18,687,332) 17,754,423
(8,313,941) 18,079,924
- 543,283
- 596,553
(453) 660,818
15,306 821,201
8,161 961,730
70,985 1,228,811
- 218,819
- 288,817
0 312,006
160,000 685,166
0 682,312
0 643,523
- 7,425,915
- 9,131,012
(1,450,576) 10,356,503
(1,306,852) 12,318,676
(2,689,496) 14,001,906
(4,167,556) 13,156,692
- 536,014
- 578,686
160,493 594,965
316,887 773,468
73,148 775,106
347,820 780,237
- 1,172,142
- 1,361,430
(65,893) 1,573,778
227,382 2,012,660
(177,369) 1,993,739
(191,522) 2,084,743
- 702,767
- 561,651
(771,089) 895,637
(457,309) 1,899,238
0 2,020,612
0 394,600

433,101,718
-
- 460,548,198
(49,077,163) 378,901,672
(18,102,101) 413,881,522

- 6,896,951
- 8,950,827
(687,381) 11,095,553
(1,450,032) 13,168,391
(2,937,792) 14,796,717
(3,914,985) 14,586,982
- 34,443,127
- 25,988,519
(816,079) 25,512,892
(138,997) 18,860,982
(89,300) 13,208,007
(89,300) 13,208,007
- 2,913,163
(765,907) 2,638,488
(232,093) 2,929,252
(301,722) 3,616,431

- 3,758,950
- 4,937,920
(1,171,588) 4,223,199
(946,266) 4,943,049
(1,307,002) 5,739,102
(1,562,060) 5,266,778
- 168,190
- 177,212
8,198 139,890
13,453 132,249
10,580 127,518

- 788,071
- 799,219
153,027 991,578
(247,501) 1,343,038
211,615 1,511,653
24,449 1,719,798
- 559,465
- 608,112
- 667,051
(314,539) 944,357
(393,775) 961,869
(323,916) 947,648
- 6,295
- 6,427
0 67,550
0 69,616
0 74,751
(166) 83,227
- 6,027,846
- 7,135,548
(609,660) 8,227,894
(814,548) 9,464,273
(1,197,439) 10,994,634
(2,154,359) 12,021,723
- 128,348
- 115,821
(8,451) 76,232
(4,745) 76,419
(1,500) 113,731
(2,000) 115,524
- 2,488,480
- 2,478,968
(106,161) 2,443,872
(60,000) 2,256,547
(173,199) 1,624,346
(356,564) 1,717,449
- (5,515,177)
- (6,742,740)
1,932 (7,911,618)
0 (8,952,876)
0 (9,804,118)
0 (7,244,499)
- 608,905
- 686,582
201,988 986,331
(70,466) 992,702
(203,431) 925,304
(94,056) 1,055,100
- -
(13,691,726) 75,915,397
(20,309,288) 73,706,724
(10,823,254) 78,746,663

- 14,056,060
- 14,627,777
(553,880) 12,108,156
(98,192) 10,613,722
(245,736) 14,754,179
(977,714) 16,510,109
- 63,732,966
- 64,796,982
(11,823,955) 68,546,219
(257,925) 87,187,295
7,912,089 97,139,169
(26,770,601) 94,279,139
- 17,535,788
- 17,826,088
(512) 27,570,543
8,341,383 26,390,424
4,574,243 30,783,807
(8,872,837) 29,008,273
- 55,398,309
- 57,128,361
(18,733,033) 59,653,190
604,885 79,491,173
(9,680,084) 81,483,851
(10,739,622) 79,022,163
- 2,580,372
- 2,878,962
(305,741) 3,232,924
(397,506) 3,769,166
(744,463) 6,041,952
(456,009) 5,964,721
- 7,531,129
- 7,732,750
(248,225) 8,049,349
(161,302) 7,944,649
(71,281) 7,752,595
120,061 8,955,125
- 1,534,638
- 2,085,239
494,446 2,460,734
262,844 2,821,372
787,576 3,367,249
82,722 4,303,746
- 12,099,468
- 12,212,302
(957,390) 12,920,710
(1,805,288) 13,716,753
(1,196,529) 14,265,970
(2,928,614) 14,292,774
- 1,226,064
- 1,280,462
(172,920) 1,446,821
(155,812) 1,775,210
(83,479) 2,253,382
(187,613) 2,881,091
- 11,421,697
- 13,689,324
933,274 15,630,049
(1,554,652) 16,473,322
404,044 20,744,323
432,952 23,986,161
- 2,560,298
- 2,548,132
614,971 3,210,674
302,091 3,306,168
661,315 4,123,197
(76,194) 4,160,694
- 308,859
- 312,327
(24,686) 250,016
13,399 235,614
45,322 353,998

- 13,111,522
- 12,244,768
(54) 10,760,058
(46) 10,018,241
(22) 10,350,446
6 10,775,360
- (63,099)
- (63,099)
14,524 (264,003)
9,727 (280,166)
9,727 (280,166)
9,727 (280,166)
- 1,368,205
- 1,438,413
133,613 1,776,559
308,174 1,954,072
145,199 2,245,549
640,129 2,711,307
- 761,768
- 690,384
50,887 529,444
(222,158) 399,748
477,462 714,099
157,907 940,206
- 516,958
- 594,443
298,095 506,776
152,092 250,247
179,775 29,478
(229,349) 137,864
- 459,594
- 491,711
(28,290) 547,727
(23,775) 445,636
0 350,857
150,000 320,924
- 2,774,675
- 3,144,341
(232,030) 2,980,870
203,540 3,314,703
(402,343) 2,646,602
(469,977) 2,780,736
- (101,543)
- (75,890)
(8) (100,110)
346 (146,360)
(347) (171,070)
2,198 (193,664)
- 2,171,664
- 2,863,114
103,863 3,024,423
1,632,811 3,008,041
(1,828,844) 3,969,016
(1,288,099) 4,148,618
- 102,726
- 111,079
(8,842) 113,862
4,934 115,178
(8,378) 119,623
(19,740) 118,368
- 129,870
- (13,310)
3,529 61,011
0 38,002
(44,948) 3,449
(44,948) 3,449
- 8,601,277
- 8,823,981
(197,010) 9,225,776
(179,764) 10,150,269
1,895,756 11,568,335
11,995 13,000,993
- 1,657,388
- 1,783,628
(102,558) 2,631,288
(175,931) 2,370,913
(289,865) 2,174,616
(60,321) 1,801,570
- 3,467,436
- 4,008,704
(445,132) 4,593,969
(290,847) 6,029,099
1,445,457 8,985,601
(1,026,778) 10,629,675
- 144,557
- 430,122
115,333 738,319
(4,089) 910,680
(15,456) 1,106,599
7,322 1,269,509
- 438,899
- 505,085
(355,847) 528,714
(36,000) 502,866
(9,000) 567,259
(36,000) 664,056
- 1,314,516
- 1,207,231
(157,778) 1,093,295
(18) 1,140,762
(219,575) 1,224,526
1,356,616 1,711,659
- 8,927,069
- 7,352,110
(478,073) 8,037,361
1,496,087 8,438,364
1,006,551 8,010,747
85,953 11,778,010
- 203,532
- 214,676
32,973 189,109
(1,367) 211,939
(43,740) 220,828

- 4,083,383
- 4,642,927
(586,832) 5,413,502
(634,432) 6,213,732
(823,840) 6,820,224
(1,047,863) 7,288,553
- 4,035,594
- 4,997,586
(333,098) 5,451,987
98,847 5,774,982
2,846,220 8,028,309
38,558 9,405,178
- 1,093,118
- 1,169,697
120,609 1,128,730
(268,038) 1,035,787
129,238 1,423,704

- 633,656
- 628,167
84,484 598,262
179,523 694,752
(240,090) 730,381
(11,839) 100,483
- 596,615
- 590,418
30,754 306,275
21,002 1,588,468
350,168 2,308,769
806,185 3,002,858
- 787,136
- 679,989
(112,563) 762,030
174,946 1,022,225
(87,022) 1,088,476
(66,674) 1,187,010
- 818,756
- 1,150,829
5,062 1,038,421
160,195 934,056
(122,139) 1,132,337
(62,378) 1,464,094
- 181,266
- 183,826
(55) 197,536
(51) 233,967
(14,218) 257,283
(15,780) 253,787
- 426,322
- 668,318
(9,600) 723,682
0 842,459
(82,841) 722,665
0 531,112
- 20,578
- 242,453
(468) 246,163
(542) 248,457
(1,305) 248,817
(465) 403,780
- 6,556,576
- 6,356,028
(35,798) 6,242,471
(50,766) 6,163,526
63,505 6,174,058
(15,360) 6,139,577
- 11,357,027
- 12,908,576
(821,228) 13,252,505
2,174,776 16,061,854
(1,460,373) 18,249,876
(1,283,309) 20,723,969
- 8,067,071
- 8,678,027
(404,278) 9,150,908
2,405,169 11,662,638
(1,846,663) 12,022,843
(1,281,456) 13,655,518
- 899,189
- 1,017,009
(52,392) 1,180,708
(65,395) 1,393,978
(49,101) 1,730,920
254,837 2,284,884
- 506,436
- 522,057
0 660,083
0 756,849
0 823,457
0 1,355,538
- 26,451
- 24,560
0 29,019
0 37,847
0 49,295
0 62,292
2.Retention in business (F10-F11-F12)
3.Depreciation for the4.Salaries, wages and employee benefits
115,964 84,387 139,215
122,205 89,754 191,107
96,097 131,818 194,262
(19,975) 141,857 205,631
(18,117) 153,629 261,529

102,371 7,929 15,869


(15,022) 12,899 5,309
(20,948) 10,775 4,916
(23,361) 9,694 5,256
(13,460) 4,678 6,114
(11,364) 4,388 6,585
(134,147) 15,731 1,621
53,082 9,380 1,719
(19,371) 8,959 2,174
(12,363) 8,918 2,556
(27,630) 8,554 2,691
(9,515) 8,338 2,409
27,960 29,426 118,220
63,333 29,954 173,230
28,735 55,325 188,368
(19,582) 52,420 181,913
(37,799) 28,329 215,722
(40,346) 33,103 224,928
(2,699,185) 337,424 325,578
(2,322,057) 322,706 276,471
(1,966,635) 326,392 379,134
(1,602,118) 302,343 394,942
(1,525,898) 277,002 365,262
(1,485,555) 254,331 352,108
53,973 99,620 130,745
29,067 92,050 192,618
(110,485) 84,242 3,539
(97,698) 0 0
(97,698) 0 0
(97,698) 0 0
356,534 234,422 123,447
673,706 245,367 213,860
768,497 260,319 1,243,293
407,546 326,209 1,538,699
209,999 353,230 1,691,487
253,037 437,843 1,594,618
68,571 32,890 75,633
68,502 31,660 80,567
41,587 35,975 93,121
5,647 33,400 87,603
3,120 32,500 85,201

26,060 19,655 76,102


98,381 18,516 90,901
28,647 19,797 102,134
(17,598) 19,324 119,603
(13,287) 25,726 132,775
29,326 26,565 144,202
(109,708) 48,033 178,974
55,610 46,779 252,340
(86,998) 59,408 257,235
(15,727) 57,399 181,562
(302,155) 20,187 66,452
(302,155) 20,187 66,452
(6,308,792) 1,352,040 1,964,093
963,944 514,001 1,777,578
(2,125,556) 489,436 1,723,083
(2,934,239) 484,157 1,825,713
(814,148) 466,949 2,016,101
(133,564) 454,055 2,322,210
61,963 35,263 190,417
292,321 50,643 237,380
82,020 49,366 292,727
(84,199) 52,444 298,332
(12,472) 51,889 293,629

240,775 150,049 393,454


505,321 147,791 505,507
348,263 145,168 580,788
177,411 197,585 606,513
190,349 195,400 681,363
165,337 185,752 728,286
(44,613) 40,230 117,938
91,181 41,012 129,352
(16,275) 50,099 154,384
(126,494) 51,648 176,845
(152,123) 49,016 173,667
13,364 42,335 6,646
251,040 158,768 312,667
394,058 169,632 359,673
217,457 239,228 442,395
49,840 322,726 494,178
62,779 310,123 554,643
147,387 360,926 616,508
35,479 51,099 162,248
85,842 54,902 187,510
22,258 1,207 200,464
(149,432) 69,884 264,579
(334,736) 68,700 178,386
(355,906) 63,367 127,104
(1,879,561) 214,738 402,776
(492,009) 218,832 352,668
(399,289) 212,866 296,067
(479,384) 209,201 373,539
(389,703) 207,227 337,144
(389,703) 207,227 337,144
(396,301) 368,189 700,031
11,852 868,293 1,401,386
(234,283) 837,786 1,600,611
(896,757) 837,786 1,427,569
(889,811) 867,225 1,387,665
97,127 864,282 1,384,851
112,029 32,748 266,909
211,467 25,356 258,120
89,347 32,945 360,130
(32,621) 32,584 390,707
(107,980) 31,962 414,702
(7,587) 33,516 426,594
94,876 67,125 216,465
261,808 66,512 251,531
163,282 80,563 256,905
25,903 91,154 315,124
17,761 123,123 356,774
25,070 117,930 392,268
(58,210) 20,956 9,360
(27,393) 17,734 10,015
139,419 15,049 48,615
53,477 13,504 9,134
(58,829) 10,473 10,041
(2,775) 6,960 9,201
(37,491) 50,886 89,036
122,321 46,024 136,232
(48,392) 43,404 132,283
167,887 41,874 131,690
16,530 40,784 102,343
77,093 34,637 129,947
(111,074) 88,290 90,956
(43,219) 75,563 118,420
(110,228) 64,374 123,744
(65,892) 64,374 18,658
(62,026) 58,254 1,800
(89,154) 52,772 1,923
(964) 123 302
(478) 102 0
(478) 102 0
(331) 102 0
(320) 85 0
(507) 49 0
(41,282) 9,016 185,373
(150,586) 8,012 217,186
138,535 98,280 186,875
679,692 34,217 192,747
2,859,984 162,352 196,121
363,426 557,132 264,332
(119,566) 119,718 110,570
2,721 148,839 114,153
(53,967) 135,731 129,010
21,066 122,588 136,887
(237,987) 126,115 135,334
(251,013) 103,300 137,576
(71,389) 68,497 107,979
(13,122) 73,910 128,514
(64,686) 66,062 140,216
(100,238) 58,091 135,783
(282,644) 51,405 146,979
(123,386) 69,040 33,789
(16,337) 57,742 122,467
(11,842) - 159,343
(23,957) 10,544 166,713
(86,939) 51,696 185,839
(187,734) 46,142 181,822
(156,405) 42,301 60,391
(348,876) 143,764 302,582
29,045 199,364 383,776
(274,909) 184,907 400,601
(425,410) 171,769 425,217
(852,664) 164,054 195,146
(737,658) 173,305 20,089
(863,506) 167,706 451,613
634,135 168,307 636,408
(167,348) 248,553 761,928
(200,323) 257,117 747,143
32,492 256,906 816,599
(63,297) 276,549 829,351
430 3,228 22,145
2,039 3,168 28,962
2,691 2,957 34,237
(126) 4,295 42,945
(4,027) 3,984 49,694
(4,339) 3,638 56,200
103,844 93,612 215,921
242,375 94,380 301,792
220,921 105,887 312,736
15,974 101,705 357,642
32,840 106,512 383,203
39,345 125,962 457,709
248,332 161,237 332,653
755,584 155,025 415,324
547,260 210,241 499,627
124,549 249,829 523,354
119,215 300,498 546,922
258,493 339,949 623,907
(244,475) 163,411 376,002
(169,369) 161,324 431,823
4,519 157,626 309,716
(913,287) 230,891 238,215
(577,934) 219,094 132,572
(865,200) 207,445 155,214
1,400,587 411,216 994,056
1,342,457 534,556 1,473,196
854,017 616,412 1,710,383
423,005 777,481 1,865,622
(16,910) 913,931 1,954,426
297,470 912,387 2,009,169
(218,459) 365,022 841,617
115,232 339,960 979,975
1,868 (354,113) 2,109,418
140,181 399,798 2,332,140
2,265,199 435,950 2,706,320
944,648 547,927 3,082,734
478,685 290,787 819,724
961,146 521,590 1,231,855
580,799 558,815 1,219,992
(392,334) 777,626 1,891,639
(273,845) 811,284 2,060,040
806,986 743,950 2,211,321
(161,478) 125,601 297,448
35,596 108,266 376,639
10,529 119,013 414,316
(182,989) 153,156 447,199
(269,416) 151,838 496,378
(334,188) 147,463 470,862
1,919 45,689 93,533
135,793 46,218 127,013
(26,837) 61,089 132,773
(56,517) 81,099 174,813
(156,141) 85,581 168,818
(62,454) 80,671 166,094
(4,525) 14,609 56,208
1,104 16,540 76,428
(12,018) 14,802 74,056
(12,325) 12,889 69,855
(82,257) 12,889 69,855
(82,257) 12,889 69,855
(35,604) 33,171 1,325
(196,759) 26,537 1,540
(37,136) 21,230 1,545
(23,158) 16,979 1,601
(23,158) 16,979 1,601
(23,158) 16,979 1,601
(1,548,950) 23,422 106,708
(117,907) 57,622 121,350
(97,293) 54,559 88,971
(251,467) 51,461 14,067
(37,515) 27,565 2,018
(37,515) 27,565 2,018
(9,432,226) 110,526 466,474
(1,129,617) 148,189 493,784
(175,260) 143,693 388,323
(745,807) 139,145 176,388
(745,807) 139,145 176,388
(745,807) 139,145 176,388
(2,573,766) 63,629 208,125
(214,126) 99,599 227,196
(202,745) 96,183 178,430
(417,126) 92,802 29,529
(186,048) 53,885 25,008
(186,048) 53,885 25,008
4,929 1,764 480
2,465 1,749 463
17,105 441 503
14,715 689 884
26,625 763 1,450
18,187 775 1,444
(5,601) 1,294 3,157
(38,809) - 1,352
1,523 0 425
5,044 0 448
(1,767) 0 1,680
6,204 0 2,637
(28,065) 5,781 61,317
(26,715) 4,905 54,046
(16,911) 3,788 57,756
(11,961) 4,337 46,290
(8,201) 3,952 42,374
2,120 3,486 44,357
(25,501) 13,302 25,751
(247) 12,120 36,223
(33,404) 36,780 4,896,356
(3,638) 33,728 37,768
(7,819) 29,650 25,939
(5,548) 27,466 33,217
(4,961) 84,756 217,131
(98,446) 89,501 271,604
134,371 104,930 4,896,356
13,636 107,990 5,271,178
93,608 112,964 314,341

(92,047) 50,876 105,628


(6,145) 47,144 125,339
(63,965) 46,936 120,809
(63,965) 46,936 120,809
(211,064) 40,510 121,917
4,739 25,560 46,428
24,365 42,496 150,111
(45,124) 56,623 186,565
4,182 152,192 209,053
(35,087) 156,004 229,819
(65,828) 62,361 277,896
(117,338) 65,477 312,695
11,863 73,284 122,398
43,796 79,391 179,615
13,257 85,843 373,652
(3,856) 90,313 204,765
(11,602) 91,253 172,818

993,744 363,112 698,368


2,197,957 491,384 1,110,676
1,725,538 801,969 1,471,162
28,782 1,066,229 1,878,380
358,701 1,060,424 1,988,423
710,018 1,038,549 2,244,623
(2,548) 53,035 176,947
54,618 51,488 206,756
(73,226) 32,783 112,489
(273,530) 49,543 112,489
(82,128) 41,122 157,083
(180,338) 41,898 135,134
(87,297) 17,004 30,887
63,775 16,424 44,695
(16,834) 0 46,114
(111,826) 16,177 53,777
(111,826) 16,177 53,777
(111,826) 16,177 53,777
168,210 26,637 126,812
361,890 39,112 160,308
94,903 41,935 291,372
(57,317) 42,422 194,422
(217,990) 190,581 342,988
12,516 212,629 324,918
5,847 12,085 53,052
44,603 20,149 82,943
(43,042) 20,426 78,430
(27,436) 21,830 73,897
(42,415) 21,601 26,129
2,574 20,188 61,903
139,709 131,005 358,888
315,631 145,221 481,416
293,262 269,456 527,815
51,032 273,198 563,767
45,294 238,689 609,849
46,227 258,397 644,498
109,266 62,331 262,892
314,420 66,681 272,390
166,243 67,722 386,849
9,094 71,063 371,121
6,913 72,621 411,221
(8,444) 83,033 428,188
(109,873) 16,885 56,564
(9,052) 15,117 59,007
(37,911) 13,908 80,744
(40,362) 10,105 21,242
5,747 3,926 4,891
115,352 107 11,900
(304) 0 0
(181) 0 0
(1,067) 0 0
2,164 0 0
(308) 0 0
(308) 0 0
(46,598) 34,864 70,752
(44,007) 31,626 101,718
(62,548) 29,286 34,743
(54,066) 26,379 7,319
(49,946) 24,041 146
(61,640) 36,086 32,739
(74,413) 56,174 13,616
23,944 53,524 447
(9,962) 37,716 370
(29,517) (49,054) 500
(20,621) (35,283) 474
(84) 250,947 555
(874) 11 642
(1,587) 2,900 639
2,790 14,423 733
3,900 12,157 763
(7,618) 12,157 811
(6,138) 11,195 877
95,823 44,667 168,110
164,683 50,723 211,539
47,509 68,997 260,577
5,251 68,997 294,788
(19,427) 75,558 275,706

(13,066) 13,185 7,031


13,104 11,743 3,974
(28,500) 12,426 3,357
6,843 11,163 3,472
72,535 510 3,331
11,949 447 13,894
724,647 244,042 342,632
1,007,237 225,977 398,070
106,629 0 0
122,976 224,273 532,699
118,833 218,157 589,881
78,013 206,773 655,270
99,649 72,698 440,260
5,524 90,678 530,013
23,453 90,432 536,740
(289,683) 103,246 600,073
(466,025) 128,786 517,461
(681,989) 105,290 409,354
194,463 412,373 840,114
694,906 317,036 1,065,932
1,169,652 319,296 1,269,838
1,227,491 329,440 1,494,267
438,084 364,388 1,759,453
1,363,536 442,552 1,908,478
(1,083) 4 568
(1,172) 4 598
(17,479) 3 0
(12,728) 3 620
(34,266) 23,229 736
(37,615) 20,917 3,200
334,676 242,378 621,470
516,723 280,861 780,826
321,700 318,290 790,741
223,408 314,983 908,922
(56,159) 314,672 933,611
182,206 320,862 1,074,819
77,986 54,691 186,236
129,929 74,293 299,138
35,992 239,053 309,866
(66,698) 89,796 311,164
(60,368) 90,001 381,874
26,248 90,473 409,041
712,468 398,084 2,714,043
801,484 428,745 3,330,463
795,299 465,058 3,600,833
341,588 464,149 3,791,251
311,951 488,269 3,740,159
714,334 511,652 4,398,606
(53,373) 31,652 39,900
(25,673) 29,906 82,805
(51,662) 1,180 46,087
(30,631) 15,611 8,361
81,555 14,118 12,325
60,403 10,618 10,895
(41,427) 76,006 3,878
(16,384) 0 2,086
968,344 0 1,260
(14,483) 0 2,390
(14,483) 0 2,390
(14,483) 0 2,390
(3,456) 1,294 1,773
(2,004) 1,204 2,968
(1,488) 1,124 2,018
(467) 1,050 2,227
(753) 984 2,388

(4,174) 4,827 0
(3,685) 4,348 0
(3,321) 3,919 100
(3,162) 3,532 240
(2,815) 3,532 240
(149) 2,870 240
(75,482) 26,882 158,372
39,540 30,154 165,074
11,171 518,110 220,113
(132,439) 56,035 182,180
(443,639) 46,449 155,310
(151,841) 44,430 9,675
18,183 52,092 154,935
82,262 58,872 246,383
56,532 1,896,121 387,281
(88,011) 115,635 437,820
(178,224) 116,063 449,390
1,659 131,900 484,894
232,536 66,696 255,899
450,293 74,288 386,141
141,633 100,817 359,014
68,238 115,780 424,209
(111,645) 136,192 423,815
22,328 150,543 447,091
(128,347) 7,819 1,755
(5,261) 103 2,477
(3,426) 88 2,636
(5,039) 75 2,382
114,113 65 3,263
(21,420) 13,078 3,191
368,448 549,059 1,103,990
1,912,189 522,985 1,462,067
561,111 762,012 2,300,280
400,051 613,952 2,133,959
728,220 791,830 2,262,695
960,723 824,514 3,261,660
2,297,967 1,254,041 3,399,292
4,440,453 1,351,369 4,250,140
4,106,152 1,510,941 4,896,356
2,329,725 2,098,666 5,271,178
3,165,039 2,159,880 5,884,947
2,504,343 2,294,305 6,659,900
(109,465) 59,700 120,005
(109,160) 61,319 145,519
(361,635) 53,124 125,811
(226,033) 50,336 3,710
(64,312) 25,312 1,974
(11,610) 25,312 8,597
(2,765,071) 46,343 507,902
(465,637) 56,644 519,299
(490,871) 50,693 154,074
(499,468) 50,693 181,796
(179,906) 33,920 28,288
(46,710) 32,791 14,400
158,803 69,430 195,359
388,595 86,960 280,137
45,289 161,623 371,918
125,729 197,456 421,518
76,633 200,951 441,411
98,559 229,585 535,614
7,819 84,570 201,300
221,610 83,555 269,469
90,017 83,677 287,441
33,110 154,867 328,290
7,632 185,792 332,937

58,884 243,257 401,620


171,497 242,747 903,334
70,699 238,053 935,788
(392,014) 296,359 887,038
(1,715,435) 4,737,938 778,149
(1,430,151) 4,737,938 634,374
(39,562) 23,876 3,605
(30,674) 20,501 3,346
(44,961) 19,366 6,837
(66,688) 20,697 53,437
(50,328) 20,639 10,996
(36,400) 20,089 7,955
564 49,284 128,287
19,915 48,300 164,108
5,417 47,773 175,711
(19,571) 55,695 183,740
(82,472) 60,924 182,182
(82,472) 60,924 182,182
65,051 76,844 203,042
301,360 102,684 292,993
110,120 114,091 323,322
91,262 131,405 370,115
70,438 132,841 331,738
213,557 141,226 384,431
200,305 127,547 387,768
414,547 131,849 541,857
172,898 187,404 311,551
(97,919) 241,002 694,547
(12,213) 243,905 767,759
55,002 233,098 818,131
(182,187) 43,413 92,961
(157,674) 41,216 100,088
(142,661) 50,887 106,803
(189,828) 48,377 82,470
(175,866) 45,957 59,503
(138,458) 40,344 74,785
1,366 8,298 47,597
1,127 9,841 66,560
(8,206) 10,089 50,371
(192,635) 11,155 93,763
(183,623) 11,702 47,851
(26,066) 7,153 14,106
161,317 163,164 437,369
381,648 172,393 617,086
92,301 197,109 739,492
(54,588) 231,640 823,910
(49,132) 256,029 878,993
(3,468) 321,058 908,885
(361) 16,818 39,158
68,226 16,709 87,894
(4,396) 18,452 98,992
(46,280) 18,887 103,345
(282,104) 20,267 79,004
(74,424) 5,490 36,424
122,565 78,024 207,873
322,525 78,664 258,812
29,808 97,851 262,044
(145,721) 112,578 325,357
(384,223) 147,692 303,773
36,674 143,264 383,208
69,345 44,893 180,745
144,114 49,135 308,634
(22,210) 54,135 370,836
(200,410) 58,654 351,845
(243,128) 51,992 292,633
(37,757) 46,879 199,725
(122,721) 35,500 99,932
(15,925) 35,057 112,258
(47,524) 37,007 135,175
(125,471) 37,776 135,334
(183,476) 37,553 139,111
(153,110) 35,749 12,596
(127,837) 68,882 140,052
(146,148) 86,134 159,159
(147,740) 81,153 176,775
518,510 76,126 191,180
(95,508) 72,597 197,934
(283,105) 72,359 193,790
14,023 33,673 121,532
35,991 36,284 148,613
15,331 43,518 187,656
20,805 53,685 242,176
34,655 52,877 280,874
(36,227) 71,508 301,433
1,670,131 854,964 810,627
938,226 299,454 925,983
1,067,125 340,080 1,039,954
798,978 345,205 1,196,974
1,126,105 373,217 1,319,492
1,011,105 632,250 1,519,512
860,105 445,756 1,305,918
1,747,700 518,842 1,692,689
782,574 579,432 1,778,778
833,304 710,106 2,128,455
1,167,051 877,418 2,803,784
2,440,584 1,028,141 2,946,618
(62,145) 42,369 167,142
63,840 38,328 251,676
(36,564) 38,319 257,012
(146,746) 36,502 215,977
(58,941) 33,616 23,648
(76,700) 21,269 14,258
179,679 49,103 168,244
80,650 48,652 214,372
42,075 65,887 252,939
(17,499) 53,194 282,383
(66,155) 69,504 282,914

37,157 0 0
(88) 0 0
(104) 0 0
328 0 0
(10,196) 0 588
(2,401) 0 971
(55,845) 18,014 49,846
(15,853) 16,480 66,489
(84,489) 15,498 76,302
(136,747) 22,355 94,405
(22,763) 22,106 96,584
8,808 21,200 109,059
10,196 28,092 138,648
117,179 31,084 195,004
40,349 39,101 196,724
15,251 40,768 205,554
19,685 40,946 238,285
11,351 39,019 251,859
(312,072) 79,220 308,028
(8,490) 72,742 405,542
(67,877) 66,535 225,488
12,844 62,891 160,644
(139,728) 59,882 151,411
(82,161) 56,463 39,092
17,610 75,245 157,944
71,242 87,482 178,319
47,027 100,798 206,260
34,094 93,298 231,264
55,389 84,195 240,752
57,678 84,959 259,838
71,288 81,043 301,852
231,842 80,250 407,369
190,741 90,977 429,303
17,808 98,514 488,704
(13,357) 90,644 465,451

32,342 73,124 226,139


256,849 73,007 314,374
(55,638) 81,570 272,895
(53,126) 93,051 274,627
(111,098) 88,312 259,861
(50,392) 84,890 276,623
369,767 83,607 195,097
390,698 85,660 253,821
180,779 106,665 226,646
(62,456) 101,749 243,531
3,256 116,859 225,990

264,710 187,992 443,026


783,345 191,322 597,401
521,782 202,308 633,345
447,743 201,727 710,423
267,095 205,131 1,015,079
389,849 198,255 794,851
(17,010) 0 1,848
(30,129) 0 311
72,681 0 493
(3,241) 0 840
(3,001) 0 2,295
(4,344) 0 2,599
14,225 115,100 221,030
278,952 128,833 293,355
83,697 126,716 318,340
(16,165) 124,677 373,642
(194,416) 2,891,140 407,086
25,043 149,719 387,896
(138,385) 248,990 693,112
127,809 232,640 894,060
177,507 215,991 915,172
131,107 192,821 1,080,755
150,143 213,847 1,163,235
113,339 265,612 1,212,469
(603,349) 124,935 231,006
44,052 120,718 265,098
(376,198) 134,634 326,238
109,086 32,813 261,340
144,832 50,361 301,752
61,694 76,315 336,433
(134,843) 64,165 199,324
40,048 58,292 228,924
303 58,319 219,349
(347,539) 53,944 203,575
(409,865) 48,646 169,850
(122,546) 45,723 240,478
23,376 49,380 200,443
330,655 69,430 279,364
352,742 69,759 383,088
(139,139) 140,368 489,567
142,332 169,604 585,163

3,995 153,762 158,837


103,518 147,075 191,455
63,454 167,459 245,755
203,067 155,458 294,793
107,035 150,931 359,471
68,926 155,180 360,438
2,312,816 2,416,481 3,611,161
3,779,777 2,423,993 4,467,255
(932,391) 885,224 5,204,118
226,994 1,001,455 6,062,196
336,034 1,153,154 6,942,154
489,497 1,608,353 8,113,197
14,842 13,540 10,441
25,473 13,760 11,984
(1,507,634) 17,918 5,933
31,831 23,022 8,080
41,668 24,104 57,578
18,808 25,916 101,968
12,400 1,154 10,411
(319,429) 1,036 11,634
152,777 935 11,968
(7,717) 843 6,370
(1,248) 257 0
(1,246) 681 0
(225,180) 745,139 2,989,157
697,231 775,977 3,704,238
489,738 856,477 5,136,716
271,485 968,706 5,994,064
291,000 1,125,358 6,858,536
473,594 1,578,851 8,011,229
5,758 4,368 7,119
7,580 4,860 9,994
1,619 4,388 16,884
286 3,378 21,065
4,614 3,435 26,040
(1,658) 2,905 0
(1,912,287) 1,226,137 2,522,769
1,057,986 2,126,197 2,676,028
209,832 3,554,655 2,206,165
(99,741) 3,323,690 2,305,467
611,429 3,156,804 2,512,056
7,484,264 3,122,534 2,797,826
(4,731,076) 162,021 488,983
(1,833,221) 521,472 276,902
(567,937) 467,266 162,229
(536,547) 418,842 83,387
(683,766) 376,047 10,464
(315,230) 337,018 6,219
112,876 17,399 132,737
141,532 33,327 171,644
131,640 34,745 190,159
34,378 38,345 250,212
27,093 37,844 251,913

(196,682) 17,668 31,469


(66,649) 11,013 25,106
165,036 6,103 20,694
(23,853) 6,249 18,231
(46,871) 589 20,789
(63,750) 497 19,984
2,989,412 710,379 1,412,702
3,277,365 1,206,119 1,703,497
874,242 2,708,284 1,434,753
802,788 2,467,054 1,494,514
1,535,277 2,354,469 1,711,485
8,169,122 2,305,115 1,847,761
211 4 418
296 4 398
(28) 3 434
306 3 467
306 3 467
306 3 467
40,437 150,300 137,149
25,493 159,142 164,567
97,288 145,575 57,023
174,955 163,722 82,504
145,578 174,617 94,939
83,503 226,881 173,456
(16,228) 113,854 269,128
(388,206) 140,333 279,171
(403,284) 144,688 281,071
(384,447) 152,811 305,092
(333,478) 164,654 342,982
(154,152) 156,724 374,228
(45,572) 32,434 16
(57,816) 30,193 22
(35,368) 22,443 3,772
(113,718) 31,676 4,220
(5,616) 2,382 0
(23,832) 1,382 0
(69,667) 8,289 19,085
(54,898) 7,935 10,547
(47,723) 7,607 6,638
(35,379) 7,301 8,194
(48,474) 7,019 6,869
(48,474) 7,019 6,869
4,168 13,392 29,916
11,844 16,462 42,811
8,981 17,585 47,673
13,024 20,874 56,927
34,600 22,367 69,478
(100,276) 23,771 75,337
- - -
- - -
- - -
(18,233) 16,457 0
(205) 16,457 951
(83,147) 23,186 17,606
(466,099) 10,011,263 6,981,765
215,064 4,165,355 6,754,724
(651,612) 6,056,362 8,247,481
819,189 5,667,301 9,206,000
2,480,572 6,272,149 10,014,401
(379,701) 6,557,709 11,588,008
6,343 38,928 78,076
(108,315) 94,251 83,863
68,685 89,410 106,630
68,685 89,410 106,630
(384,250) 79,506 67,539
54,983 80,059 62,494
38,600 44,535 103,791
118,719 67,039 115,537
30,377 73,603 110,789
(70,499) 64,156 128,558
63,941 61,871 157,697
(2,988) 64,900 168,565
340,687 116,289 253,929
179,991 145,847 270,565
124,531 137,851 301,127
60,878 133,891 339,287
127,999 125,135 367,129
(291,082) 116,621 394,878
(129,889) 224,045 312,227
67,629 172,340 -
10,859 227,445 361,088
98,756 240,925 405,098
88,185 235,330 482,150
(30,319) 242,469 496,775
(441,986) 98,945 80,835
14,798 155,978 75,111
(232,062) 1,270,488 74,257
278,553 71,665 91,816
21,533 71,665 55,816
27,291 77,270 74,772
(234,187) 63,964 61,218
(144,391) 62,665 74,829
8,717 68,028 65,020
(198,714) 70,618 73,166
12,486 70,430 70,886
29,538 79,642 87,578
(269,755) 287,673 275,812
(12,416) 261,793 358,483
(128,619) 392,662 376,014
102,367 400,852 450,942
168,336 519,015 572,177
92,152 731,852 689,052
(100,764) 238,536 187,071
16,150 258,006 204,193
(109,768) 275,207 277,636
(454,131) 253,056 328,949
(695,892) 274,558 302,866
(755,906) 273,372 309,524
347,515 48,099 171,812
232,013 60,132 186,363
133,164 58,876 252,421
140,969 65,387 293,441
357,628 72,752 311,315
(184,046) 85,228 324,803
48,660 36,854 133,482
406 35,449 133,094
74,846 33,280 121,507
2,131 34,468 141,196
(7,157) 32,082 145,421
(11,349) 28,921 150,321
406,150 79,368 376,660
397,451 81,836 399,135
422,091 104,315 461,109
440,230 119,336 469,338
412,462 151,723 506,124
182,319 192,486 487,967
(216,172) 136,756 80,862
(473,780) 132,845 96,758
(625,106) 130,434 97,262
(779,823) 181,782 86,573
(685,290) 194,047 100,870
(572,708) 203,513 120,623
9,408 48,821 166,335
(228,986) 60,517 200,396
(294,645) 32,153 207,616
(418,341) 25,377 211,358
115,665 132,762 218,532
84,090 118,055 267,775
111,423 164,986 221,927
194,571 147,955 266,550
(126,615) 142,754 275,593
(499,699) 134,140 166,641
0 126,723 0

(93,620) 622,829 1,156,552


316,307 688,356 1,486,303
542,515 862,801 1,578,616
1,512,985 1,311,062 2,059,448
1,745,716 1,604,566 2,669,669
1,075,358 1,482,982 3,078,244
(293,284) 26,697 119,713
434,805 61,509 46,015
(38,891) 60,022 104,306
5,121 62,069 124,295
95,087 88,551 145,099
7,125 103,396 190,602
(180,107) 75,836 103,090
(381,278) 75,401 109,359
(22,409) 78,738 175,109
90,936 82,849 185,282
56,770 76,592 162,439
(93,492) 76,157 202,456
293,192 95,899 178,826
342,672 112,185 227,393
153,794 121,046 261,997
237,847 130,145 306,720
333,604 137,411 345,429
43,591 152,920 351,595
94,128 51,595 203,859
78,520 56,043 233,304
82,184 59,070 281,306
27,877 61,769 297,149
88,728 63,325 317,245
(271,315) 76,599 327,793
138,803 19,928 77,588
(120,186) 17,826 48,087
(36,343) 13,545 7,862
(82,129) 14,220 49,798
(82,129) 14,220 49,798
(82,129) 14,220 49,798
71,537 118,164 179,920
(159,657) 117,672 190,485
(110,993) 110,555 196,981
(115,580) 102,049 212,289
23,604 102,079 201,143
144,267 108,434 262,847
(164,193) 70,130 110,905
(332,174) 83,393 120,851
(186,426) 91,915 153,868
(228,161) 127,806 160,067
(226,545) 119,620 145,453
197,260 75,488 136,792
(16,923) 42,216 126,462
(16,222) 41,029 143,585
8,732 39,759 146,816
33,508 65,455 168,806
6,785 65,625 172,718
(287,104) 62,613 197,374
56,179 105,930 126,666
18,200 110,716 135,508
135,931 112,488 166,932
110,808 127,250 184,511
125,148 130,572 195,437
7,268 133,288 215,666
139,139 35,460 249,144
(79,953) 33,329 260,806
12,118 72,708 280,417
(91,479) 74,626 305,422
119,401 68,255 342,279
142,912 65,708 441,334
305,061 285,750 683,031
218,715 342,546 197,532
(638,809) 565,380 713,132
(142,756) 633,833 564,658
(658,203) 582,804 431,216
(516,806) 534,478 621,362
(40,806) 106,224 95,076
(118,371) 106,224 96,852
(85,548) 145,978 134,310
(39,637) 139,309 139,638
(25,037) 149,775 149,944
(400,590) 195,924 167,527
(172,404) 283,811 364,127
(284,409) 334,831 403,957
247,124 409,294 428,729
591,627 519,820 563,777
897,966 569,349 665,484
470,760 581,202 827,030
(247,886) 62,897 128,100
(39,833) 58,220 191,893
(78,509) 55,185 151,264
8,522 104,418 135,561
(157,293) 95,104 145,058
(147,178) 86,037 171,510
112,226 153,621 257,819
196,739 184,016 342,878
51,205 216,709 365,984
172,081 220,896 443,805
585,066 252,040 505,687
708,396 298,190 710,951

9,597,069 4,956,960 14,762,152


4,900,225 6,366,447 16,176,601
3,725,119 6,486,887 14,538,475
13,897,443 7,057,565 18,580,135
3,518,175 7,808,734 22,167,595
14,100,650 8,225,984 24,991,441
- - -
(260,358) 71,193 348,416

(32,072) 78,716 434,157

454,041 4,957 38,254


2,159 1,095 11,379
(82,651) 710 8,975
(2,520) 339 5,568
(537,519) 62 2,723
332 11 903
2,595,173 1,207,139 2,145,799
794,281 1,461,213 1,984,309
888,831 1,846,183 2,309,863
3,162,455 1,977,294 3,114,651
(5,279,249) 1,929,817 2,817,873
72,659 1,890,780 2,679,430
16,381 62,448 120,696
(152,694) 63,706 133,689
(142,056) 62,774 152,107
(349,763) 62,522 181,212
(966,920) 192,698 555,380
(2,288,262) 538,749 751,127
435,173 242,108 539,139
370,514 260,935 778,516
388,593 281,329 696,089
336,441 394,458 959,359
673,482 710,428 1,327,632
962,455 778,672 2,046,519
72,345 34,933 203,850
86,766 37,269 238,085
68,089 49,642 262,691
7,382 61,487 261,934
(12,108) 64,526 266,305
(30,883) 50,802 307,526
(3,083) 136 1,327
(2,546) 123 627
(2,391) 111 54
(1,962) 102 54
(3,287) 85 54
(2,832) 57 54
439,980 165,702 302,962
532,000 162,833 359,329
910,954 153,396 480,928
846,239 159,487 555,631
670,622 241,967 699,498
459,747 284,131 761,371
358,593 89,778 781,605
389,163 28,863 908,776
320,173 145,329 1,056,506
(40,912) 175,324 1,138,742
512,271 193,581 1,496,625
532,961 235,076 1,792,413
3,611,970 2,131,633 5,538,710
1,299,810 3,001,633 6,170,978
(687,153) 3,237,230 7,368,748
7,899,288 3,426,930 9,280,208
9,919,615 3,495,831 11,177,251
13,190,595 3,374,550 12,371,861
5,779 13,636 85,822
62,655 25,735 99,780
18,845 26,213 115,429
124,526 25,401 132,056
135,741 31,317 166,824
89,870 32,746 172,148
34,217 4,154 13,427
302 8,004 16,916
23,370 8,901 26,121
(249,046) 11,223 40,397
(3,849) 13,908 48,674
(39,693) 20,134 44,919
1,071,316 213,369 930,237
1,431,330 371,690 1,060,522
1,223,670 446,229 1,101,586
1,658,795 441,038 1,691,679
(461,677) 452,253 1,907,874
928,607 519,638 2,093,470
27,598 28,070 23,849
42,604 25,454 27,595
24,349 26,591 29,289
(9,098) 25,836 33,906
4,879 41,272 39,237
12,294 39,129 50,632
152,205 56,668 373,925
177,031 128,007 432,849
179,672 143,148 516,690
207,132 188,841 568,874
122,412 211,394 691,523
151,507 218,376 778,313
35,589 52,879 145,407
6,323 52,849 162,462
593,007 59,101 413,399
308,488 107,283 615,864
(995,881) 158,402 621,706
93,365 164,417 706,598

11,747,510 23,114,094 35,254,004

21,590,398 24,561,385 53,223,707


7,382,057 21,217,086 41,470,034
35,002,835 21,314,786 46,099,557

1,501,940 319,544 1,945,782


1,952,972 380,877 2,092,368
2,052,690 418,102 2,830,736
649,727 463,444 2,915,267
105,780 522,357 3,298,044
289,220 601,485 3,383,025
(1,896,630) 811,383 1,030,886
(3,866,609) 1,325,576 1,138,034
(4,303,974) 1,076,306 684,555
(3,490,217) 1,076,306 556,279
(2,308,925) 1,072,385 608,492
(2,308,925) 1,072,385 438,832
570,285 140,709 534,540
(423,567) 134,694 577,781
(310,601) 113,942 569,480
(159,469) 111,284 120,161

200,758 125,141 507,868


(863,177) 138,079 647,042
200,461 102,351 594,844
389,035 171,993 895,214
696,494 247,655 968,005
(84,422) 259,632 1,066,359
13,185 7,407 28,111
20,756 7,315 27,410
(21,214) 7,155 20,932
(19,299) 6,736 13,778
(17,664) 6,103 13,980

(49,023) 68,971 245,859


67,932 63,709 267,619
76,312 64,366 0
64,852 64,095 504,182
103,902 103,548 551,050
117,340 75,751 589,119
9,288 16,684 53,589
8,359 16,239 64,018
289,515 16,499 86,790
112,541 15,999 85,530
8,435 19,473 134,168
(623) 20,013 154,961
1,653 96 9,350
132 114 11,186
688 94 10,262
2,066 90 13,726
5,135 82 19,223
8,476 89 23,099
1,157,356 325,009 788,897
945,873 385,493 919,482
878,020 455,959 1,235,420
1,023,296 515,509 1,451,759
1,380,242 541,312 1,715,020
1,578,001 578,502 1,966,876
(7,042) 5,487 13,003
(13,746) 7,318 11,228
3,508 6,530 12,056
(723) 5,868 12,122
(4,589) 6,083 13,715
2,405 8,060 19,172
(155,148) 160,402 67,626
(54,118) 160,341 75,467
(61,291) 164,275 90,595
(118,849) 165,859 104,166
44,989 169,884 123,334
204,925 181,592 151,694
(1,631,505) 812,937 127,951
(1,256,873) 730,870 76,613
(1,006,484) 657,021 46,726
(938,811) 590,714 49,321
(777,393) 531,271 29,394
(630,019) 477,780 53,379
80,602 29,628 148,339
102,660 33,857 165,768
101,231 42,773 202,133
80,997 77,800 212,759
111,758 77,097 237,877
176,977 66,096 266,854
- - -
4,252,935 4,725,153 3,610,756
6,833,436 4,733,821 4,698,769
(33,073) 5,019,338 3,824,807

88,974 1,168,970 1,022,453


1,088,227 1,182,721 1,202,284
(1,109,318) 1,223,646 1,171,296
(644,124) 1,269,108 1,285,126
659,933 863,732 1,336,422
1,223,680 931,565 1,556,568
4,669,855 1,482,540 1,705,889
7,070,533 1,519,485 1,943,747
3,482,796 1,576,510 4,500,698
22,847,379 1,789,996 4,422,389
2,547,397 2,084,433 2,922,773
4,542,943 2,117,378 4,517,498
175,580 1,334,550 2,409,254
592,734 1,377,511 2,981,174
660,338 1,383,849 3,675,755
511,969 1,398,223 3,758,403
871,253 1,507,855 3,977,071
210,333 1,600,412 5,840,974
3,015,298 2,711,272 7,518,472
(1,449,228) 3,393,754 5,383,224
12,644 3,471,748 8,374,775
4,344,551 2,591,162 9,355,797
1,965,070 3,000,127 9,040,351
2,590,233 3,057,152 9,381,031
331,835 137,804 372,430
216,637 148,527 449,619
189,922 174,872 612,723
370,239 197,306 771,939
1,568,979 233,406 1,084,907
183,296 326,993 878,048
238,831 359,220 704,299
49,911 329,472 827,883
391,397 325,391 927,939
(403,341) 368,387 1,055,948
(148,238) 382,994 843,293
893,875 374,427 960,164
86,488 40,389 73,545
115,675 39,892 80,594
73,138 47,899 77,647
39,657 74,496 136,904
(1,023,594) 66,949 161,085
(1,137,311) 84,233 172,842
401,963 386,660 2,509,496
75,568 491,914 14,638,792
(57,418) 478,652 3,160,724
1,236,857 497,280 3,497,737
734,109 526,746 3,388,789
797,964 581,215 4,368,987
42,544 64,506 506,140
55,390 77,034 579,217
131,918 78,725 734,552
263,773 82,428 889,992
304,042 83,263 999,041
323,863 85,319 1,165,567
459,394 1,089,192 2,389,727
825,852 559,528 716,484
1,096,244 1,334,462 2,204,380
1,214,184 1,664,563 2,431,656
1,298,255 1,932,729 2,915,852
1,617,643 2,267,731 3,315,600
126,199 194,550 329,027
206,064 183,695 382,175
150,376 181,808 450,870
34,487 190,098 455,386
69,873 306,839 511,813
133,247 334,120 532,875
(1,198) 12,171 67,486
6,881 11,689 73,572
(52,956) 11,662 68,808
(14,402) 10,662 82,749
2,748 10,922 63,552

(331,928) 1,503,248 557,362


(869,558) 1,501,930 550,390
(1,100,471) 1,390,125 656,987
(747,650) 1,409,137 623,940
323,831 1,214,805 662,645
109,455 649,231 764,836
(43,626) 9,277 13,878
(43,626) 9,277 13,878
(9,734) 6,589 4,390
(14,910) 5,834 3,367
(14,910) 5,834 3,368
(14,910) 5,834 1,696
86,150 71,861 96,863
217,521 78,863 116,939
194,635 114,685 179,878
111,189 118,732 199,402
219,504 137,903 304,484
250,252 165,724 359,552
(47,208) 37,181 81,283
(55,327) 34,614 97,020
(83,120) 32,874 293,053
(82,367) 30,109 251,405
53,083 26,908 116,850
74,338 37,654 128,113
80,577 63,515 337,909
(15,340) 64,203 307,928
(210,744) 81,149 288,113
(146,165) 110,342 374,977
(112,177) 100,712 367,958
109,751 97,782 669,932
204,825 8,729 72,626
55,198 11,606 70,614
56,278 14,116 91,507
(75,471) 16,122 73,442
(94,951) 13,442 73,058
(28,816) 11,088 76,206
140,143 268,203 385,692
86,970 242,275 354,965
14,213 286,109 148,932
15,661 324,124 404,453
91,693 340,370 424,705
240,033 355,030 426,482
(25,018) 11,843 5,743
(11,687) 10,774 5,589
(24,224) 12,226 6,004
(26,213) 10,969 6,853
(24,713) 9,847 5,326
(22,600) 8,845 7,847
363,992 216,284 942,240
214,835 244,373 1,067,179
170,951 253,283 1,426,747
37,543 319,317 1,733,541
985,165 325,342 2,868,232
572,105 335,674 1,908,176
1,327 3,525 17,486
3,642 3,954 19,672
4,175 4,044 21,579
3,643 3,337 24,815
770 3,247 27,788
3,955 3,053 29,804
(14,511) 1,736 2,974
(72,674) 1,579 4,456
33,685 1,438 1,763
(45,158) 5,761 1,406
14,838 5,257 276
14,838 5,257 276
572,195 467,545 377,466
762,384 577,892 383,299
636,164 554,041 526,610
793,566 520,368 587,261
522,784 492,672 663,149
898,516 696,269 748,570
(182,215) 168,196 64,037
(15,275) 171,177 79,398
5,011 169,547 93,786
(51,181) 181,420 103,703
16,704 182,290 117,105
(87,191) 180,541 120,753
399,969 86,108 685,807
613,973 84,175 746,017
630,798 81,795 1,029,122
1,109,028 80,265 1,114,286
1,181,021 64,457 1,133,506
637,637 83,148 1,376,049
30,830 19,387 65,158
246,084 13,189 60,672
110,308 12,528 65,212
98,574 10,392 62,145
69,359 10,023 54,882
132,003 10,057 64,699
27,414 7,260 43,834
46,301 7,177 68,106
30,774 10,110 92,297
3,263 13,144 79,203
42,469 13,095 97,350
77,105 13,677 111,326
25,290 28,165 386,871
(35,807) 27,251 535,101
(84,552) 31,925 580,301
(59,193) 19,528 228,981
(102,236) 37,525 209,118
(58,857) 10,167 181,848
(132,435) 13,701 66,781
(1,114,802) 253,943 217,923
(1,701,445) 341,608 237,979
(1,210,822) 897,399 224,467
(154,891) 1,256,506 247,010
1,020,149 392,427 337,841
11,328 5,980 28,015
30,591 7,833 36,813
(26,271) 10,079 24,091
(3,699) 9,512 23,613
7,721 8,725 23,849

620,427 112,481 1,162,817


487,597 131,405 -
757,292 168,974 1,695,734
719,740 206,342 1,888,789
497,016 204,835 1,984,549
466,066 207,249 2,010,688
291,530 125,914 313,886
664,487 88,353 345,820
398,091 90,601 260,514
156,557 121,522 267,095
734,017 147,624 441,445
779,550 200,053 536,474
(567,936) 60,658 219,202
(23,058) 61,029 250,622
(189,334) 63,226 236,055
26,759 66,903 194,634
199 78,807 216,971

31,367 8,398 20,831


31,021 7,698 70,602
(44,820) 7,523 63,056
(57,423) 12,924 67,845
33,469 18,118 86,670
(633,741) 16,987 91,478
(8,597) 0 4,065
(6,194) 0 3,216
(88,356) 0 4,457
(99,200) 553 7,378
(30,113) 792 5,893
(81,490) 1,279 28,335
(80,913) 98,239 109,980
32,738 98,486 119,757
57,567 91,765 167,353
26,475 94,640 179,185
44,476 99,034 195,348
62,779 107,159 228,176
(29,109) 103,997 284,933
(47,146) 108,300 312,315
(103,760) 86,443 213,266
(97,868) 78,315 221,758
27,222 78,789 256,939
29,120 82,374 280,178
2,846 3,971 51,851
2,552 3,943 56,677
13,275 3,777 62,655
21,726 5,995 70,174
22,473 5,404 79,008
7,050 5,446 73,377
61,590 1,832 40,145
240,281 0 48,136
57,711 0 64,796
20,597 0 79,037
(29,323) 0 73,915
(193,462) 0 10,279
1,100 364 6,247
(4,684) 6,861 6,232
4,990 6,192 8,284
2,722 5,576 9,372
538 5,123 10,554
1,507 4,856 11,613
(312,441) 390,578 140,578
(157,080) 472,287 134,246
(36,348) 219,962 155,566
(12,691) 210,792 181,365
20,020 202,492 152,939
25,563 193,343 144,600
(44,659) 538,671 890,575
605,268 633,222 972,398
801,750 734,943 1,218,842
206,521 782,612 1,413,858
1,415,052 983,285 1,829,419
2,986,050 1,151,147 2,218,769
(229,906) 355,499 278,789
423,379 428,243 315,858
254,735 507 443,101
201,780 539,205 455,224
635,214 710,551 599,490
1,521,522 768,598 947,213
119,635 44,460 337,499
117,254 46,676 393,536
120,989 58,767 445,104
184,966 62,613 506,020
265,496 67,549 562,508
237,642 76,527 648,134
132,944 16,222 28,676
13,493 24,274 39,554
129,883 24,583 67,639
94,217 31,553 94,029
57,592 39,755 96,829
113,968 42,397 112,358
(1,167) 245 7,165
(2,351) 219 5,583
5,443 334 9,166
8,695 370 10,043
9,431 349 12,551
13,300 350 10,456
I.Key Performance Indicators
P1. Net Profit margin / Net profit to sales (F10
4.96
4.54
2.42
-0.61
-0.52

233.08
-335.46
-
-
-
-
-
-
-
-
-
-
3.13
5.96
1.70
-1.11
-2.26
-2.05
-89.56
-93.18
-69.93
-55.15
-70.83
-87.48
3.94
1.80
-9.30
-26,192.49
-26,192.49
-26,192.49
9.11
12.84
13.18
10.62
5.85
6.22
8.30
9.54
8.02
1.47
1.04

3.49
9.21
2.18
-1.56
-1.22
2.42
-2.79
2.23
-2.67
-0.78
-82.81
-82.81
-52.01
8.02
-15.98
-27.42
-6.18
-1.04
3.73
14.66
4.26
-4.79
-0.86

5.75
8.98
5.06
2.82
3.32
4.03
-1.73
5.55
-0.80
-7.72
-14.24
13.84
6.22
7.71
3.16
1.08
1.39
3.05
2.75
5.04
1.92
-6.60
-31.64
-66.38
-64.18
-22.51
-17.62
-21.65
-19.41
-19.41
-2.26
0.75
-1.05
-5.62
-7.59
0.72
3.81
7.45
1.80
-0.86
-3.13
0.13
3.89
9.07
4.99
1.43
0.86
0.64
-213.68
-62.33
32.51
1,496.28
-29,711.62
-
-2.97
11.77
-4.28
20.47
2.60
9.36
-7.30
-2.15
-8.08
-202.21
-
-
-
-
-
-
-
-
70.05
-277.62
107.23
549.69
607.20
16.65
-7.76
0.71
-3.30
1.74
-27.50
-26.36
-5.18
-0.41
-5.19
-13.99
-81.02
-341.60
-0.17
-0.24
-1.52
-9.06
-25.46
-1,116.38
-10.06
1.49
-8.05
-19.73
-255.58
-863.33
-11.33
9.87
-1.09
-2.34
0.80
-0.85
1.20
1.30
0.89
-0.04
-1.42
-1.35
4.97
8.69
5.21
1.18
1.68
1.60
4.92
10.39
6.11
1.88
1.82
4.08
-3.19
-2.24
4.66
-34.86
-37.05
-43.74
8.35
7.14
3.88
1.81
0.57
1.50
5.11
10.28
9.59
13.26
19.38
12.43
4.82
6.72
2.89
-1.71
-1.29
3.47
-2.33
1.48
0.20
-3.58
-5.59
-7.85
2.39
6.31
-1.11
-2.18
-8.74
-3.00
0.26
0.64
-2.21
-3.49
-3.49
-3.49
-
-
-
-
-
-
-96.24
-19.28
-30.77
-
-1,250.50
-1,250.50
-165.42
-42.17
-11.03
-207.37
-207.37
-207.37
-80.23
-16.08
-20.46
-1,684.54
-217.46
-217.46
-
-
205.11
134.81
233.13
162.64
-24.72
-2,445.43
-
-
-
-
-6.79
-8.12
-5.89
-5.13
-3.93
0.92
-20.84
0.32
-13.26
-2.04
-8.68
-3.23
4.20
3.98
2.81
2.27
2.66

-4.84
0.25
-11.82
-11.82
-47.58
14.86
2.20
2.26
0.18
-1.48
-2.77
-5.33
3.64
3.53
1.08
0.22
-0.73

11.63
12.60
8.31
1.13
1.80
3.75
0.91
2.46
-5.39
-20.13
-5.60
-16.35
-18.36
9.75
-2.87
-20.12
-20.12
-20.12
8.93
17.39
5.25
-2.87
-5.13
0.22
1.99
5.38
-5.76
-4.69
-20.01
0.43
5.06
7.29
3.01
1.27
0.91
0.91
4.73
11.78
6.05
0.64
0.52
-0.34
-49.53
-1.29
-11.39
-271.30
32.12
479.99
-
-
-
-
-
-
-4.85
-3.55
-22.49
-
-286.44
-58.58
-70.89
-
-
-
-
-
-
-
-
-
-
-
4.82
8.35
3.20
0.87
-0.87

-
-
-
-
-
-
12.21
12.86
1.37
1.56
1.39
1.26
2.77
4.97
1.77
-4.79
-11.26
-33.06
2.73
5.60
7.64
13.16
13.25
13.51
-
-
-
-
-
-
4.47
5.75
3.05
2.71
-0.41
2.01
4.87
5.19
0.73
-1.66
-1.41
0.54
5.18
4.96
3.85
2.82
3.15
3.79
-56.41
-15.94
-36.94
-
-
-
-110.37
-
-
-
-
-
-
-
-
-
-

-
-
-276.75
-263.50
-234.58
-4.14
-3.21
1.82
0.46
-9.63
-46.94
-210.55
1.61
2.65
1.01
-1.68
-3.71
0.14
9.91
14.91
5.56
3.18
-2.18
1.50
-
-
-
-
-
-
4.80
11.93
3.34
3.37
5.15
5.44
9.09
12.13
10.13
7.64
10.26
8.65
-3.84
-3.25
-18.34
-293.53
-
-14.93
-70.92
-17.66
-38.97
-39.65
-297.38
-
5.79
10.31
0.93
2.70
2.87
3.24
2.01
6.03
2.87
1.05
0.77

1.41
2.15
0.57
-3.85
-32.49
-27.08
-
-
-
-25.84
-118.71
-
1.04
1.32
0.24
-1.17
-4.73
-4.73
4.08
9.11
2.96
3.56
3.78
6.41
3.32
5.82
1.92
-0.90
0.03
0.89
-21.27
-13.93
-15.37
-37.37
-60.05
-34.58
1.28
1.16
-1.12
-31.38
-56.90
-1,151.33
1.74
5.99
2.00
-0.69
-0.73
0.30
0.55
9.91
-0.35
-3.95
-35.57
-53.23
4.54
8.39
0.75
-3.28
-7.72
0.69
3.40
5.77
-0.59
-6.11
-11.09
-2.29
-8.00
-0.74
-3.28
-9.90
-16.24
-25.63
-4.04
-5.21
-5.82
31.57
-7.51
-29.08
8.29
7.32
5.77
5.28
3.61
-2.10
6.92
9.49
8.81
7.46
11.23
7.87
5.47
9.36
3.87
4.44
6.27
10.64
-1.66
2.94
-1.20
-7.15
-41.36
-177.26
9.94
7.22
1.67
-0.70
-2.68

-
-
-
-
-
-
-3.78
9.58
3.83
5.13
-4.71
1.10
1.63
7.66
2.14
1.37
1.76
0.93
-6.29
0.62
-2.51
1.10
-19.68
-19.92
2.30
3.48
1.76
1.77
3.13
3.03
3.43
5.20
4.36
0.85
-0.36

2.02
6.55
-1.35
-1.34
-3.96
-1.52
11.58
13.18
6.01
1.84
0.98

5.26
10.54
6.57
6.91
5.51
6.08
-
-
-
-
-
-
1.64
7.38
1.91
0.02
-3.96
0.84
-0.14
1.86
1.93
1.87
2.37
1.04
-27.35
2.87
-10.98
4.01
5.36
2.30
-4.67
2.05
0.37
-20.34
-31.31
-8.27
1.66
7.92
5.89
3.64
4.60

1.13
3.20
1.51
5.41
2.72
1.84
4.67
5.77
3.88
1.63
3.56
2.03
4.70
6.12
5.55
3.51
3.33
2.28
81.23
-2,135.24
426.75
-33.03
-
-
0.11
2.77
3.62
1.80
3.56
2.03
12.17
7.78
1.11
3.66
6.06
-0.98
-0.44
4.23
0.46
-0.16
1.67
16.42
-61.60
-65.66
-116.10
-217.54
-
-
20.45
21.81
16.69
7.89
9.96

-686.43
-356.59
763.42
-617.15
-
-
12.42
11.26
1.82
2.15
4.42
21.25
-
-
-
-
-
-
0.92
1.29
10.37
11.33
12.14
2.87
1.28
-5.87
-6.77
-7.94
-6.82
-2.39
-
-
-
-
-
-4,766.40
-384.05
-
-
-
-
-
1.83
2.98
1.53
1.94
4.88
1.99
-
-
-
-
-1.02
38.89
1.31
1.59
0.41
1.99
3.43
1.23
1.59
-7.48
6.50
6.50
-89.24
18.42
4.04
6.43
0.96
-2.72
3.82
-0.16
9.06
5.66
5.40
8.44
7.90
2.68
-1.36
1.66
0.41
2.39
2.10
-0.44
-27.11
1.61
-15.66
14.93
1.24
1.27
-12.12
-6.94
0.50
-12.13
0.99
1.53
-4.09
0.85
-2.21
2.30
2.65
0.81
-1.67
1.33
-1.97
-10.22
-27.10
-25.33
9.00
6.82
3.47
10.54
7.44
-4.15
21.69
16.63
11.44
10.96
3.15
3.40
13.83
10.60
8.81
9.94
9.69
7.81
-10.73
-18.42
-28.76
-56.50
-77.93
-67.59
0.81
-9.71
-10.93
-20.96
3.68
5.23
2.14
3.21
-2.39
-46.65
-

1.27
2.78
2.61
5.17
6.48
3.58
-14.08
38.02
-2.23
0.35
5.06
1.23
-10.00
-16.46
-0.53
2.60
1.37
-3.19
8.52
7.43
4.14
9.86
7.62
2.39
4.32
3.40
2.47
3.39
3.99
-9.68
20.55
-55.22
-173.36
-18.38
-18.38
-18.38
2.61
-3.56
-3.41
-3.82
1.55
2.98
-6.16
-12.91
-5.35
-8.73
-14.83
8.40
-0.01
0.51
0.27
2.00
0.49
-11.11
2.07
1.49
4.24
3.55
2.12
0.14
6.87
-0.71
0.82
-2.37
3.81
2.46
3.00
2.44
-5.63
-2.17
-0.41
1.86
-2.07
-4.57
-3.87
-1.89
-0.79
-19.87
-1.77
-2.31
1.90
3.58
4.81
3.39
-16.41
-1.11
-10.05
7.11
-10.19
-16.50
2.23
3.30
0.73
2.32
6.19
4.75

11.44
10.37
7.02
8.27
8.73
8.18
-
5.19

-0.50

2,547.82
220.24
107.66
69.41
130.96
55.33
9.76
3.10
2.09
6.35
5.38
1.09
1.50
-4.94
-6.47
-18.74
-28.69
-32.68
6.78
5.31
4.66
5.22
5.89
5.80
8.08
8.97
5.52
1.60
-0.72
-1.63
-
-
-
-
-
-
22.12
24.32
18.65
16.52
17.00
12.90
11.67
11.53
7.55
8.49
5.87
5.79
10.09
9.41
8.22
8.51
10.54
11.98
2.00
3.61
1.75
4.45
4.89
3.24
18.76
0.15
12.29
0.92
-1.66
-25.86
15.99
15.18
9.99
13.30
15.34
16.88
2.18
2.43
1.59
-0.50
0.74
0.78
6.28
6.95
3.84
4.33
2.85
3.62
18.29
21.04
15.05
14.38
13.48
12.62

11.48
13.28
9.06
13.90

19.81
21.41
14.30
16.94
17.20
16.12
-32.22
-44.82
-154.01
-98.52
-28.03
-28.03
17.80
9.36
10.95
9.55

15.86
15.22
15.33
14.07
15.15
13.24
7.28
9.20
-17.14
-19.37
-18.70

-0.06
2.56
2.07
2.50
3.53
3.74
24.91
28.89
22.89
28.00
27.52
26.72
2.44
0.59
0.46
1.22
2.45
3.15
11.99
11.16
7.29
9.14
10.92
11.10
-8.41
-24.12
5.31
-1.01
-5.51
1.97
-14.05
-3.35
-4.09
-8.43
2.84
10.45
-887.86
-
-
-
-
-
7.52
10.13
4.62
4.38
5.60
7.09
-
13.36
17.35
13.35

1.03
5.42
-4.66
-2.89
2.89
7.40
30.76
36.78
25.60
70.70
22.16
20.43
13.51
15.34
8.89
7.78
2.97
1.90
28.50
35.90
20.69
22.25
15.94
12.28
17.80
18.17
14.41
16.54
19.77
7.89
7.81
1.83
5.24
-2.69
-1.74
7.39
12.75
12.98
5.43
9.21
9.16
6.82
10.03
7.17
6.72
10.54
9.60
9.24
6.45
7.72
7.36
10.01
10.36
10.21
4.61
6.02
4.82
6.09
7.39
7.85
5.69
7.79
4.88
2.09
3.67
4.68
1.74
1.36
-10.84
-2.08
0.38

-0.11
-0.53
-2.30
-2.21
0.93
1.11
-75.18
-75.18
-23,176.19
-
-
-
4.22
7.75
5.84
6.05
8.79
6.40
-0.17
-1.80
-3.78
-4.56
2.99
2.79
9.17
-0.24
-18.53
-10.07
-7.23
6.00
15.60
7.03
6.53
-11.03
-19.52
-4.64
8.43
6.11
3.23
3.60
5.48
5.44
-980.96
-309.52
-254.61
-338.67
-351.49
-296.90
8.23
6.14
2.40
0.62
8.57
8.08
4.02
2.86
2.02
1.80
1.93
2.07
-102.14
-644.63
2,184.50
-21,710.58
-
-
13.18
16.99
9.78
11.31
7.84
11.58
-17.47
-0.85
0.35
-3.86
1.28
-8.23
10.97
16.32
11.51
16.05
21.85
24.54
7.31
75.08
27.38
34.43
32.73
39.09
10.19
12.87
5.12
1.01
6.64
10.48
7.76
1.81
-2.77
-2.23
-4.19
-5.22
-
-25.68
-3.74
-12.76
-1.61
7.25
4.01
3.50
-5.12
-0.92
2.20

12.07
13.42
9.73
9.78
9.56
9.84
11.47
23.25
13.73
8.69
14.81
9.66
3.75
-0.01
-9.88
1.23
0.01

6.87
2.28
-9.20
-9.01
4.32
-67.36
-
-
-
-
-
-
-3.22
2.35
2.58
1.43
4.86
4.80
-0.77
-2.45
-11.13
-12.50
2.57
2.89
2.61
2.61
5.79
14.98
14.32
5.52
9.06
18.75
2.80
5.61
-1.54
-10.55
0.61
-0.52
0.81
0.55
0.12
0.32
-9.83
-4.65
-2.39
-0.64
2.00
2.70
0.95
3.43
3.32
1.99
5.89
9.21
-1.66
2.51
3.24
1.12
5.75
9.02
7.67
7.80
5.93
6.92
7.63
7.74
20.73
4.18
15.94
11.49
9.18
18.49
1.57
-8.69
3.30
7.62
8.56
9.98
P2. Asset turnover (F1 to Avg {Current year(A+B),previous
1.32
1.22
1.15
0.89
0.94

0.09
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.71
1.83
1.95
1.57
1.35
1.50
0.18
0.16
0.19
0.23
0.19
0.18
0.62
1.03
0.43
0.00
0.00
0.00
0.92
1.03
0.95
0.92
0.80
0.76
1.25
1.07
0.62
0.42
0.32

1.77
1.65
1.83
1.54
1.41
1.43
1.06
0.97
0.93
0.60
0.16
0.27
0.18
0.66
0.64
0.54
0.72
0.69
0.93
1.14
0.98
0.88
0.74

1.76
1.59
1.66
1.46
1.41
1.29
1.39
1.35
1.51
1.23
0.83
0.08
1.67
1.39
1.53
1.46
1.24
1.22
1.44
1.66
1.60
1.21
0.65
0.42
0.17
0.14
0.15
0.16
0.15
0.15
0.43
0.74
0.79
0.57
0.43
0.50
1.02
0.94
1.22
0.95
0.80
0.83
2.08
1.94
2.09
1.59
1.55
1.55
0.03
0.05
0.49
0.00
0.00
0.00
1.40
1.40
1.53
1.28
0.96
1.15
1.13
1.53
1.36
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.01
0.02
0.02
0.03
0.12
0.49
0.49
0.64
0.51
0.38
0.36
0.82
1.06
0.96
0.60
0.35
0.03
1.02
1.13
1.15
0.80
0.74
0.01
0.59
0.70
0.64
0.45
0.08
0.02
1.69
1.31
1.64
1.47
1.36
1.15
2.94
3.56
3.14
2.39
2.33
2.65
2.17
2.22
2.51
1.93
1.61
1.56
2.12
1.67
1.79
1.65
1.49
1.47
0.66
0.77
0.42
0.24
0.15
0.20
1.00
0.88
0.90
0.84
0.68
0.83
1.30
1.19
1.48
1.38
1.39
1.17
1.32
1.36
1.34
1.26
1.07
1.18
2.05
1.94
1.77
1.60
1.62
1.49
2.16
1.86
1.79
1.66
1.09
1.38
2.24
2.74
1.98
1.35
1.37
1.37
0.00
0.00
0.00
0.00
0.00
0.00
0.75
0.31
0.17
0.00
0.00
0.00
0.63
0.34
0.22
0.06
0.08
0.08
0.57
0.25
0.20
0.01
0.03
0.03
0.00
0.00
0.02
0.03
0.03
0.03
0.08
0.03
0.00
0.00
0.00
0.00
1.16
0.99
0.95
0.73
0.66
0.72
0.42
0.25
0.46
0.33
0.18
0.37
1.03
0.90
1.07
0.85
0.67

1.36
1.39
0.46
0.49
0.43
0.03
2.42
2.23
2.43
2.30
2.05
1.52
0.65
0.89
1.17
0.88
0.55

1.41
1.58
1.46
1.34
1.23
1.28
1.75
1.55
0.71
0.95
1.01
0.80
1.10
1.31
1.07
1.13
1.32
1.32
1.31
1.06
0.92
0.50
0.69
0.86
1.14
1.50
1.30
1.05
0.41
1.23
1.44
1.63
1.83
1.67
1.51
1.53
0.73
0.81
0.86
0.72
0.65
0.57
0.27
0.42
0.36
0.02
0.02
0.03
0.00
0.00
0.00
0.00
0.00
0.00
1.55
2.12
0.58
0.00
0.04
0.20
0.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.89
1.50
1.36
1.39
1.23

0.00
0.00
0.00
0.00
0.00
0.00
1.10
1.44
1.31
1.29
1.35
1.65
1.90
1.68
1.68
1.43
1.10
0.62
0.73
0.93
0.97
0.94
0.88
0.87
0.00
0.00
0.00
0.00
0.00
0.00
2.03
1.55
1.69
1.34
1.23
1.26
2.30
2.11
2.08
1.46
1.41
1.55
1.21
1.18
1.18
1.18
1.01
0.94
0.14
0.24
0.25
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.02
0.02
0.02
0.08
1.82
1.78
1.66
0.78
0.63
0.06
2.32
1.89
2.39
2.13
1.75
1.64
1.98
1.68
1.65
1.49
1.47
1.56
0.00
0.00
0.00
0.00
0.00
0.00
1.05
0.97
0.95
0.90
0.92
0.94
0.79
0.65
0.61
0.52
0.46
0.44
0.86
1.05
0.85
0.04
0.00
0.09
0.86
0.70
0.38
0.49
0.03
0.00
2.30
1.20
1.65
1.47
1.29
1.23
3.26
3.72
3.12
2.28
1.82

1.17
1.37
1.25
0.96
0.52
0.63
0.00
0.00
0.00
0.88
0.16
0.00
1.09
1.53
1.39
1.02
1.03
1.03
0.98
1.17
1.13
1.01
0.89
0.99
1.44
1.17
1.29
1.10
0.99
1.06
0.50
0.62
0.53
0.30
0.19
0.27
1.77
2.58
2.34
1.80
1.10
0.01
1.28
1.35
1.32
1.20
0.90
0.91
0.62
1.14
1.91
1.81
1.41
0.37
1.11
1.01
1.19
1.00
0.99
1.00
1.73
2.02
2.01
1.48
0.93
0.73
1.38
1.02
1.17
1.05
0.95
0.54
0.85
0.74
0.77
0.65
0.69
0.64
1.75
1.79
1.76
1.80
1.73
1.51
2.10
0.80
0.80
0.64
0.52
0.50
1.54
1.34
1.24
0.93
0.77
0.69
1.61
2.15
2.17
1.52
0.12
0.03
1.42
1.37
1.37
1.21
1.20

0.00
0.00
0.00
0.00
0.00
0.00
1.18
1.53
1.35
1.02
0.82
1.37
3.06
2.50
2.76
2.43
2.50
2.84
1.76
2.71
1.35
0.64
0.41
0.26
2.15
2.35
2.24
1.90
1.92
1.88
1.96
2.02
1.96
1.61
1.41

2.83
2.94
2.23
2.14
1.54
1.71
1.69
1.64
1.52
1.28
1.23

2.09
1.90
1.87
1.48
1.20
1.02
0.00
0.00
0.00
0.00
0.00
0.00
1.37
1.04
1.21
1.16
1.11
1.04
0.96
1.06
1.01
0.96
0.80
0.68
0.89
0.95
1.31
1.24
1.39
1.38
1.54
1.61
1.60
1.13
1.14
1.66
1.18
1.08
1.19
1.11
0.98

1.04
1.12
1.24
1.13
1.18
1.05
1.04
1.13
0.79
1.37
1.15
1.17
1.24
1.19
1.20
1.51
1.70
1.50
0.04
0.32
0.75
0.50
0.00
0.00
1.41
1.43
1.46
1.37
1.14
1.17
0.53
1.13
1.65
1.78
1.22
0.83
0.93
0.82
0.87
0.69
0.63
0.70
0.85
0.47
0.09
0.05
0.00
0.00
0.45
0.45
0.43
0.41
0.35

0.07
0.05
0.06
0.01
0.00
0.00
0.91
0.79
0.99
0.76
0.69
0.77
0.00
0.00
0.00
0.00
0.00
0.00
1.46
1.65
0.46
0.49
0.49
0.66
1.56
1.66
1.54
1.16
1.13
0.99
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.00
0.00
0.00
0.00
0.00
1.19
1.15
1.14
1.15
0.90
0.82
-
-
-
0.00
0.04
0.31
1.09
1.23
1.11
0.93
0.97
0.86
0.18
0.40
0.31
0.29
0.13
0.10
0.59
0.58
0.90
0.86
1.35
0.58
1.25
1.38
1.28
1.48
1.69
1.26
1.03
1.24
1.21
1.02
1.15
0.83
0.38
0.51
0.27
0.32
0.25
0.24
0.69
0.77
0.63
0.58
0.43
0.57
1.00
0.89
0.69
0.77
1.10
1.10
0.74
0.75
0.94
0.80
0.47
0.47
1.69
1.65
1.69
0.79
1.53
0.98
1.46
1.32
1.49
1.20
1.14
1.25
1.34
1.50
1.41
1.10
1.03
0.80
0.42
0.63
0.50
0.31
0.21
0.20
2.07
1.02
1.01
0.62
0.97
1.14
1.14
1.61
1.16
0.24
0.00

1.10
1.40
1.24
1.12
1.20
1.19
0.65
0.39
0.63
0.54
0.70
0.72
0.86
1.04
1.95
1.56
1.97
1.06
1.17
1.75
1.93
1.05
1.51
1.07
0.93
1.37
1.16
0.82
0.79
0.44
2.29
0.89
0.09
2.05
2.04
2.04
2.53
2.18
1.83
1.81
1.59
1.69
1.01
1.15
1.27
0.85
0.56
0.75
1.75
2.24
2.09
1.54
1.31
0.94
1.24
1.48
1.26
1.06
1.30
0.95
3.31
3.23
3.07
2.37
2.73
2.48
1.52
1.53
1.07
0.51
0.36
1.03
0.79
1.26
1.14
0.99
1.31
0.66
0.79
1.03
0.92
0.99
1.99
0.66
0.67
1.03
0.40
0.10
0.69
0.41
1.51
2.00
1.55
1.93
1.76
1.91

1.85
1.81
1.60
1.79
1.75
1.63
-
1.38

1.18

0.02
0.03
0.05
0.04
0.02
0.00
1.81
1.56
1.70
1.92
1.74
1.48
2.49
2.13
1.57
1.24
0.73
0.71
1.02
1.05
1.01
0.95
0.97
0.90
2.31
2.25
1.67
1.22
1.21
1.27
0.00
0.00
0.00
0.00
0.00
0.00
0.61
0.65
0.72
0.75
0.74
0.72
2.27
2.02
2.11
2.22
2.20
2.08
1.55
1.65
1.85
2.04
2.25
2.24
3.66
3.71
3.70
2.92
2.57
2.35
0.82
0.70
0.61
0.40
0.32
0.21
1.89
1.99
2.03
1.79
1.63
1.57
2.62
2.08
1.51
1.56
0.97
1.59
2.31
2.49
2.72
2.23
2.04
2.11
2.92
2.99
2.69
2.17
2.10
2.47

0.86
0.81
0.75
0.78

1.63
1.54
1.58
1.40
1.37
1.41
0.13
0.20
0.06
0.07
0.17
0.17
1.24
1.19
1.20
1.10

1.01
1.15
1.04
1.12
1.28
1.33
0.97
1.11
0.59
0.51
0.49

1.34
1.37
1.44
1.29
1.43
1.33
1.29
1.41
1.30
1.16
1.02
0.83
1.22
1.45
1.08
0.97
1.21
1.38
2.37
2.20
2.39
2.24
2.04
2.05
0.55
0.45
0.53
0.59
0.61
0.77
0.39
0.47
0.54
0.53
0.61
0.83
0.01
0.00
0.00
0.00
0.00
0.00
2.31
2.44
2.26
1.76
1.95
2.01
-
0.55
0.78
0.67

0.82
0.98
0.92
0.88
0.94
1.14
0.39
0.42
0.44
0.33
0.34
0.36
1.18
1.47
1.17
0.98
0.73
0.81
1.19
0.68
0.74
0.76
0.63
0.71
0.92
0.88
1.09
1.27
1.87
0.73
1.18
1.07
1.07
0.93
0.79
0.98
0.39
0.48
0.47
0.51
0.41
0.37
1.42
1.41
1.23
1.21
1.34
1.52
1.46
1.90
2.10
2.08
1.94
1.87
1.68
0.87
1.74
1.52
1.30
1.24
1.00
1.00
0.91
0.80
0.79
0.78
1.15
1.26
0.94
1.38
1.24

2.51
2.87
2.60
1.98
2.00
1.95
0.30
0.30
0.00
0.00
0.00
0.00
1.36
1.37
1.39
1.27
1.40
1.55
1.62
1.56
1.45
1.30
1.19
1.40
1.44
1.05
0.77
0.92
0.99
1.20
3.27
1.94
1.75
1.16
1.04
1.29
1.03
0.96
0.89
0.85
0.82
0.88
0.02
0.02
0.05
0.05
0.05
0.05
1.58
1.35
1.39
1.42
1.67
1.85
0.98
1.13
1.33
1.28
1.24
1.28
0.11
0.19
0.02
0.00
0.00
0.00
0.59
0.63
0.67
0.63
0.61
0.54
0.36
0.43
0.48
0.40
0.40
0.35
1.07
1.10
1.25
1.20
0.96
0.85
0.78
0.59
0.50
0.33
0.29
0.29
1.85
1.75
1.63
1.36
1.36
1.33
1.87
1.83
1.83
0.83
0.68
0.50
0.00
0.30
0.60
0.60
0.63
0.84
1.79
2.34
1.09
0.83
0.71

2.04
2.00
2.00
1.89
1.74
1.67
0.78
0.85
0.67
0.35
0.83
0.94
0.95
0.83
0.70
0.83
0.78

0.53
2.36
0.61
0.66
0.76
1.14
0.00
0.00
0.00
0.00
0.00
0.00
1.21
1.09
1.36
1.11
1.24
1.30
0.87
0.71
0.43
0.36
0.47
0.42
0.86
0.92
1.01
0.93
0.89
0.71
1.80
1.46
1.59
1.39
1.43
1.47
18.48
1.93
2.79
3.02
3.44
2.36
0.26
0.30
0.21
0.27
0.14
0.13
1.01
1.25
1.25
1.14
1.06
1.17
0.84
1.19
1.35
1.00
1.02
1.42
1.16
1.11
1.20
1.27
1.41
1.21
0.91
1.10
1.06
0.90
0.67
0.72
1.11
0.45
2.46
1.33
1.17
1.03
P3. Return on Assets (F10 as a % of Avg {Current year(A+B),previous
6.39
6.25
2.78
-0.55
-0.49

13.83
-3.18
-4.60
-5.34
-3.20
-2.78
-37.11
18.04
-6.59
-4.16
-9.53
-3.36
10.62
14.54
3.32
-1.74
-3.04
-3.09
-15.32
-14.31
-13.59
-12.64
-13.65
-15.52
2.47
1.86
-3.98
-3.82
-3.92
-3.92
8.31
13.25
12.54
9.78
4.67
4.75
10.87
10.16
5.00
0.61
0.33

6.40
16.22
4.00
-2.40
-1.72
3.44
-2.89
2.37
-2.49
-0.47
-13.21
-22.41
-12.10
2.54
-10.25
-14.93
-4.43
-0.72
3.77
16.89
4.15
-4.23
-0.64

9.86
15.64
8.40
4.13
4.68
5.20
-2.41
8.00
-1.21
-9.46
-11.82
1.15
11.10
12.00
4.86
1.57
1.71
3.72
3.98
9.02
3.07
-7.97
-20.71
-27.70
-10.23
-3.20
-2.70
-3.39
-2.86
-2.89
-1.31
0.56
-0.83
-3.23
-3.28
0.36
4.12
6.91
2.20
-0.81
-2.51
0.11
8.07
19.25
10.44
2.27
1.34
1.00
-5.95
-3.01
16.03
6.73
-7.93
-0.39
-3.85
17.59
-6.55
26.11
2.51
10.77
-7.77
-3.19
-10.96
-7.76
-8.03
-12.52
-0.63
-0.65
-11.86
-8.52
-8.63
-13.87
4.57
-1.53
2.46
11.52
19.21
1.92
-4.47
0.34
-2.11
0.88
-10.35
-9.55
-5.09
-0.43
-5.00
-8.39
-27.99
-11.82
-0.21
-0.28
-1.75
-7.21
-18.94
-14.48
-6.41
1.06
-5.18
-8.81
-20.08
-19.87
-16.70
15.29
-1.79
-3.43
1.08
-0.98
3.57
4.62
2.81
-0.10
-3.31
-3.58
9.78
20.93
13.08
2.29
2.71
2.50
10.43
20.28
10.93
3.10
2.72
6.01
-2.12
-1.64
1.95
-8.30
-5.51
-8.57
9.64
6.80
3.48
1.53
0.39
1.24
6.42
12.89
14.17
18.35
27.01
14.54
6.15
10.43
3.89
-2.14
-1.37
4.08
-4.40
3.09
0.35
-5.71
-9.05
-11.68
4.88
13.35
-2.00
-3.62
-9.53
-4.14
0.61
1.79
-4.36
-4.70
-4.78
-4.78
-8.90
-69.27
-22.22
-16.68
-17.94
-17.94
-74.47
-5.67
-5.09
-17.04
-3.52
-3.60
-92.86
-13.42
-2.37
-13.33
-17.52
-17.52
-49.10
-3.91
-4.01
-10.53
-6.37
-6.72
8.73
2.53
4.80
4.05
6.66
4.48
-2.14
-23.92
2.85
9.55
-3.46
12.71
-7.99
-7.70
-5.57
-3.73
-2.61
0.66
-8.51
0.11
-6.08
-0.67
-1.52
-1.19
4.42
3.77
3.00
1.94
1.78

-6.41
0.33
-5.46
-5.79
-20.48
0.51
5.20
5.20
0.44
-3.40
-5.66
-8.07
2.44
3.68
1.26
0.20
-0.40

18.99
21.35
12.11
1.51
2.22
4.82
1.61
4.03
-3.82
-19.20
-5.66
-13.02
-17.76
14.07
-3.08
-22.72
-26.56
-26.56
12.04
20.47
4.82
-1.43
-3.54
0.19
2.73
8.50
-7.49
-4.93
-8.28
0.52
7.44
12.46
5.51
2.12
1.38
1.40
3.71
9.81
5.22
0.46
0.34
-0.19
-12.91
-0.59
-4.10
-4.39
0.69
15.16
-633.33
-1,248.28
-7,621.43
16,029.63
-2,281.48
-2,200.00
-7.40
-7.50
-12.99
-12.52
-10.55
-11.96
-12.56
4.56
-2.03
-6.34
-4.61
-0.02
-2.34
-0.60
0.58
0.83
-1.67
-1.38
8.36
13.80
4.35
1.20
-1.07

-1.55
2.07
-3.70
0.90
9.30
1.48
13.54
18.52
1.80
2.01
1.88
2.08
5.62
9.27
2.99
-6.85
-12.36
-20.50
1.93
5.23
7.44
12.37
11.60
11.79
-0.45
-0.49
-7.23
-5.26
-14.88
-17.43
9.24
10.13
5.15
3.62
-0.51
2.53
12.33
12.99
1.52
-2.43
-1.98
0.84
6.47
6.41
4.53
3.35
3.19
3.57
-7.41
-3.67
-9.12
-6.51
18.62
15.51
-3.18
-1.29
139.37
-15.58
-24.23
-24.23
-6.24
-2.75
-3.51
-1.13
-1.86

-6.27
-6.10
-5.92
-6.04
-5.75
-0.32
-5.96
3.58
0.76
-7.50
-29.68
-13.56
3.99
6.16
2.40
-3.60
-6.50
0.22
18.66
29.48
9.17
4.73
-3.19
2.34
-140.12
-8.02
-5.11
-3.31
46.51
-8.93
5.27
12.78
3.18
3.03
4.76
5.11
7.37
9.26
6.20
3.95
4.74
3.78
-3.23
-3.33
-15.59
-11.16
-4.50
-1.28
-67.59
-11.10
-14.75
-19.24
-8.80
-2.42
13.07
17.25
1.53
3.97
3.71
4.00
6.70
23.23
8.96
2.39
1.40

1.64
2.92
0.72
-3.68
-16.82
-17.01
-12.67
-10.15
-15.70
-22.64
-18.57
-16.38
1.16
2.04
0.34
-1.19
-4.88
-4.88
4.18
11.93
3.36
3.60
3.35
6.33
4.97
7.83
2.48
-0.99
0.03
0.95
-10.63
-8.82
-8.07
-11.20
-11.11
-9.27
2.44
3.07
-2.62
-56.56
-62.31
-12.15
2.23
8.55
2.63
-0.83
-0.66
0.28
0.35
13.25
-0.67
-7.17
-50.00
-19.75
4.97
8.84
0.90
-3.27
-7.66
0.69
6.27
12.13
-1.18
-9.03
-10.28
-1.68
-10.65
-0.80
-3.84
-10.38
-15.49
-13.84
-3.73
-4.32
-4.46
20.65
-5.14
-18.61
15.29
14.05
10.18
9.50
6.24
-3.17
8.51
8.68
7.03
4.79
5.84
3.97
8.27
14.38
4.81
4.13
4.84
7.32
-2.71
6.16
-2.60
-10.90
-4.76
-5.85
13.61
10.47
2.29
-0.85
-3.22

95,274.36
-225.64
-266.67
1,682.05
-83.55
-14.16
-4.36
14.67
5.18
5.22
-3.86
1.51
5.13
22.03
5.91
3.34
4.41
2.63
-10.20
1.56
-3.38
0.70
-8.06
-5.15
4.73
8.05
3.95
3.36
6.02
5.71
6.99
11.28
8.54
1.37
-0.51

5.13
20.14
-3.00
-2.86
-6.09
-2.61
21.01
22.52
9.10
2.36
1.20

10.67
22.45
12.30
10.23
6.64
6.18
-10.95
-24.18
123.95
-28.34
-36.08
-88.45
1.94
8.29
2.30
0.03
-4.40
0.88
-0.14
1.92
1.95
1.80
1.90
0.71
-22.05
2.96
-14.34
4.97
7.43
3.18
-6.70
3.52
0.60
-23.01
-35.79
-13.74
2.18
9.76
7.00
4.05
4.52

1.14
3.82
1.87
6.12
3.20
1.93
4.90
6.83
3.07
2.23
4.10
2.37
6.71
7.94
6.63
5.31
5.67
3.42
3.82
-164.31
319.53
-16.61
-2.91
-3.05
0.14
4.31
5.30
2.46
4.06
2.37
6.79
7.67
1.83
6.51
7.42
-0.81
-0.45
3.65
0.41
-0.11
1.05
11.54
-51.62
-24.54
-10.29
-10.78
-15.06
-7.55
9.38
10.78
7.11
3.20
3.49

-27.67
-17.53
44.97
-6.72
-13.24
-18.28
12.83
9.88
1.80
1.65
3.05
16.41
14.82
19.03
-1.07
9.41
8.22
8.22
1.43
2.16
4.75
5.60
5.96
1.90
2.03
-9.21
-10.44
-9.22
-7.69
-2.37
-6.27
-8.67
-5.82
-18.19
-1.56
-67.57
-7.13
-5.83
-5.13
-3.83
-5.33
-5.40
2.69
3.56
1.73
2.23
4.37
1.64
-
-
-
-4.10
-0.04
11.92
1.47
1.98
0.46
1.85
3.34
1.06
0.37
-2.98
2.04
1.92
-11.58
1.86
3.12
4.30
0.86
-2.35
5.14
-0.09
10.70
7.37
6.92
12.51
13.39
3.37
-1.41
2.09
0.49
2.43
2.40
-0.37
-10.67
0.91
-4.15
4.81
0.31
0.31
-7.96
-5.22
0.31
-7.05
0.42
0.87
-4.16
0.85
-1.53
1.78
2.93
0.89
-1.26
1.05
-1.84
-8.15
-12.66
-11.84
13.22
11.47
5.86
8.30
11.37
-4.07
35.24
21.24
17.09
13.15
3.58
4.25
21.11
16.73
12.39
10.98
10.00
6.27
-5.12
-11.02
-14.24
-17.42
-16.23
-13.68
1.72
-11.94
-11.05
-12.90
3.57
5.96
2.46
4.77
-2.78
-10.99
0.00

1.53
4.00
3.22
5.82
7.81
4.25
-10.00
14.52
-1.40
0.19
3.55
0.89
-8.98
-18.08
-1.03
4.06
2.69
-3.37
10.62
12.58
8.00
10.36
11.52
2.57
4.22
4.47
2.86
2.78
3.16
-4.29
40.14
-41.28
-15.76
-37.69
-37.52
-37.52
5.87
-7.61
-6.26
-6.91
2.46
5.05
-6.91
-14.10
-6.78
-7.42
-8.24
6.33
-0.02
0.97
0.57
3.08
0.65
-10.42
2.42
2.08
5.35
3.77
2.75
0.14
24.34
-2.22
2.51
-5.61
10.41
6.11
4.99
3.55
-6.02
-1.11
-0.15
1.91
-1.78
-5.67
-4.40
-1.86
-1.04
-13.13
-1.50
-2.53
1.74
3.53
9.54
2.24
-10.90
-1.03
-3.98
0.72
-7.06
-6.80
3.68
6.51
1.13
4.47
10.88
9.06

23.81
19.51
11.26
14.76
15.31
13.37
-
7.15

-0.59

57.96
6.19
5.19
2.65
3.10
0.18
20.18
5.05
3.55
12.17
9.36
1.62
3.69
-10.71
-10.16
-23.30
-20.88
-23.36
7.22
5.76
4.72
4.94
5.70
5.23
19.32
21.49
9.24
1.95
-0.87
-2.07
-144.98
-125.85
-121.90
-104.95
-219.65
-241.64
14.69
16.71
13.50
12.38
12.59
9.28
27.81
26.62
15.94
18.82
12.92
12.05
18.54
15.73
15.25
17.35
23.68
26.83
8.38
13.84
6.48
12.99
12.55
7.61
21.15
0.12
7.50
0.37
-0.53
-5.38
33.58
32.31
20.28
23.82
25.00
26.48
5.97
5.52
2.41
-0.77
0.72
1.24
15.36
17.63
10.45
9.67
5.81
7.64
56.84
67.59
40.46
31.26
28.25
31.17

10.02
11.11
6.80
10.90

36.02
35.97
22.59
23.71
23.57
22.80
-4.18
-8.76
-9.17
-7.08
-4.77
-4.82
22.05
11.16
13.17
10.55

18.15
16.83
15.94
15.75
19.41
17.59
6.89
10.15
-10.16
-9.80
-9.23

-0.08
3.52
2.97
3.21
5.04
4.98
33.49
44.98
29.70
32.55
28.03
22.15
3.26
0.88
0.50
1.18
2.96
4.33
31.36
26.47
17.45
20.43
22.33
22.73
-5.11
-10.27
2.82
-0.60
-3.39
1.51
-5.28
-1.53
-2.20
-4.47
1.73
8.71
-12.33
-10.55
-9.34
-9.66
-8.82
-6.50
18.14
25.34
10.43
7.73
10.89
14.26
-
7.35
13.61
8.89

0.85
5.32
-4.29
-2.55
2.71
8.42
11.92
15.79
11.35
23.06
7.53
7.35
16.01
21.46
10.39
7.60
2.17
1.55
35.29
25.43
15.32
16.96
10.08
8.66
17.64
16.64
15.73
21.01
36.94
5.76
9.38
2.06
5.63
-2.51
-1.38
7.24
5.51
7.12
2.57
4.68
3.79
2.49
14.65
10.59
8.29
12.80
12.81
14.07
9.82
14.22
15.42
20.78
20.14
19.13
7.70
5.28
8.39
9.23
9.58
9.75
5.66
8.04
4.47
1.68
2.89
3.63
2.24
1.80
-10.17
-2.88
0.47

-0.26
-1.47
-5.98
-4.38
1.86
2.17
-22.66
-22.66
-6.00
-11.35
-11.63
-11.63
5.99
11.21
8.10
7.68
12.27
9.92
-0.25
-2.78
-5.49
-5.93
3.56
3.91
15.03
-0.27
-14.21
-9.29
-7.13
7.22
47.22
15.33
11.39
-12.77
-20.21
-5.97
9.84
6.27
2.89
3.04
4.52
4.79
-14.68
-6.08
-13.57
-15.90
-16.01
-15.64
14.41
9.01
3.32
0.87
14.32
14.97
3.98
3.15
2.68
2.31
2.38
2.66
-10.75
-76.28
34.90
-37.11
18.54
30.12
8.16
10.75
6.54
7.09
4.76
6.24
-6.12
-0.36
0.17
-1.53
0.52
-2.85
13.35
18.23
14.44
19.32
21.05
20.85
5.19
43.80
13.81
11.53
9.36
11.43
20.48
23.76
8.35
1.38
9.02
13.91
14.33
3.33
-5.05
-1.85
-2.87
-2.59
-1.21
-8.81
-2.26
-7.66
-1.01
6.08
7.58
8.21
-5.60
-0.76
1.56

27.00
28.51
19.44
18.50
16.65
16.38
9.05
21.22
9.19
3.08
12.27
9.04
4.82
-0.01
-6.88
1.03
0.01

4.34
4.99
-5.64
-5.91
3.29
-76.77
-0.42
-0.30
-4.31
-4.84
-1.34
-2.91
-3.76
2.60
3.51
1.58
6.03
6.22
-0.68
-1.79
-4.74
-4.53
1.22
1.22
2.26
2.38
5.87
13.90
12.75
3.91
16.97
33.27
4.45
7.82
-2.20
-15.49
11.33
-1.85
2.25
1.67
0.42
0.75
-2.84
-1.33
-0.50
-0.17
0.27
0.35
1.01
4.15
4.14
2.27
6.26
10.82
-1.46
2.89
4.36
1.12
5.89
12.86
9.46
8.75
7.15
8.82
10.77
9.41
28.51
4.76
16.86
10.34
6.19
13.28
1.63
-3.54
8.09
10.09
9.98
10.24
P4. Financial leverage (Avg. {Current year(A+B),previous year (A+B)
year(C),previous year
-
-
1.85
1.96
1.95

-
-
1.44
1.49
1.53
1.56
-
-
-2.39
-2.14
-1.83
-1.60
-
-
1.45
1.47
1.56
1.58
-
-
12.96
-19.05
-5.01
-2.45
-
-
4.53
5.03
5.43
5.43
-
-
1.54
1.48
1.48
1.61
-
-
1.14
1.04
1.06

-
-
-86.16
-304.47
27.28
10.19
-
-
1.90
1.85
2.20
5.40
-
-
4.77
8.39
34.01
63.66
-
-
1.58
1.60
1.52

-
-
1.56
1.49
1.33
1.41
-
-
4.22
4.52
8.11
13.35
-
-
1.91
1.97
2.04
2.30
-
-
3.25
2.61
2.86
4.17
-
-
31.64
196.09
-58.71
-34.51
-
-
2.92
3.05
3.30
3.43
-
-
1.26
1.25
1.25
1.29
-
-
2.05
2.15
2.43
2.52
-
-
2.01
1.50
1.32
1.28
-
-
-2.74
-3.74
29.60
3.85
-
-
4.17
4.21
5.35
6.76
-
-
-0.09
-0.09
-0.08
-0.08
-
-
1.13
1.36
1.88
2.07
-
-
1.93
1.82
1.91
2.03
-
-
2.88
3.20
4.99
5.31
-
-
2.51
2.40
2.60
2.61
-
-
12.83
23.10
-14.34
-3.99
-
-
2.99
3.26
3.23
3.80
-
-
-20.69
7.31
8.15
11.22
-
-
1.71
1.70
1.87
2.17
-
-
1.66
1.56
1.67
1.80
-
-
2.75
2.27
2.59
3.09
-
-
2.57
2.44
2.21
2.34
-
-
1.61
1.40
1.24
1.26
-
-
2.35
2.75
2.99
2.85
-
-
371.24
6.16
3.22
3.37
-
-
1.90
2.25
2.61
2.71
-
-
14.37
37.54
310.69
310.69
-
-
1.00
1.02
1.03
1.03
-
-
-4.79
-2.09
-1.08
-1.04
-
-
-2.82
-1.57
-0.96
-0.96
-
-
7.43
-15.99
-2.89
-2.50
-
-
1.13
1.23
1.12
1.03
-
-
1.18
1.09
1.03
1.02
-
-
3.50
3.14
3.03
3.08
-
-
2.01
2.13
2.05
1.91
-
-
2.54
2.55
2.39

-
-
4.59
4.46
10.30
15.21
-
-
3.65
3.90
4.04
4.09
-
-
2.28
2.29
2.31

-
-
1.68
1.86
1.85
1.86
-
-
2.81
2.54
2.62
2.13
-
-
2.57
3.33
4.57
4.57
-
-
1.24
2.31
3.79
4.05
-
-
3.40
4.16
5.18
6.22
-
-
1.81
1.70
1.73
1.86
-
-
1.55
1.53
1.41
1.41
-
-
1.70
1.62
1.48
1.33
-
-
-0.01
-0.01
-0.01
-0.01
-
-
13.12
-24.20
1,037.38
35.39
-
-
-3.85
-3.44
-3.00
-2.74
-
-
1.92
1.59
1.34
1.33
-
-
2.59
2.59
2.47

-
-
2.45
2.50
2.27
2.09
-
-
4.16
3.48
3.21
3.20
-
-
3.16
4.27
6.12
68.83
-
-
1.70
1.57
1.49
1.48
-
-
3.11
3.49
3.10
7.52
-
-
2.13
2.26
2.43
2.71
-
-
2.38
2.16
2.50
2.59
-
-
3.41
3.34
3.09
2.91
-
-
-3.60
-2.16
-2.28
-3.05
-
-
-2.27
-0.35
-0.22
-0.22
-
-
-1.32
-1.25
-1.20

-
-
1.55
1.59
1.64
1.62
-
-
4.45
3.63
3.39
6.61
-
-
4.17
4.46
4.16
3.68
-
-
1.53
1.52
1.62
1.93
-
-
-0.27
-0.92
-8.99
13.36
-
-
2.91
2.88
2.66
2.76
-
-
1.39
1.37
1.31
1.32
-
-
28.66
-8.96
-3.53
-1.74
-
-
-436.38
-2.91
-1.34
-1.18
-
-
3.57
3.17
2.64
2.91
-
-
2.19
2.66
3.01

-
-
3.12
3.11
3.60
6.24
-
-
10.33
-11.51
-3.19
-1.73
-
-
2.47
2.55
2.84
3.07
-
-
2.18
2.13
1.88
1.76
-
-
3.25
3.50
3.68
3.79
-
-
1.93
2.15
2.64
3.85
-
-
5.78
-7.36
-1.26
-0.63
-
-
3.42
3.79
3.79
3.69
-
-
2.40
2.63
8.18
-3.10
-
-
1.81
1.88
2.14
2.45
-
-
2.81
4.59
12.16
-237.24
-
-
4.08
4.85
9.48
-26.60
-
-
2.25
2.63
2.77
2.75
-
-
2.35
2.50
2.74
3.50
-
-
1.40
1.40
1.59
1.77
-
-
1.65
1.81
2.05
2.33
-
-
1.71
1.71
1.70
1.50
-
-
2.37
3.05
3.44

-
-
0.00
0.00
-0.04
-0.09
-
-
3.59
1.97
1.66
1.67
-
-
2.23
2.12
1.95
1.81
-
-
3.15
2.80
2.91
3.18
-
-
1.91
1.94
1.91
2.01
-
-
1.60
1.54
1.53

-
-
2.25
2.41
2.62
3.14
-
-
1.34
1.33
1.32

-
-
1.44
1.37
1.37
1.62
-
-
31.94
1.01
1.01
1.07
-
-
1.80
1.78
1.68
1.72
-
-
2.34
2.20
2.11
1.92
-
-
8.58
4.48
2.10
1.88
-
-
12.18
-54.21
-2.81
-2.11
-
-
1.79
1.71
1.80

-
-
3.24
2.86
2.60
2.62
-
-
3.55
3.61
3.62
3.52
-
-
3.30
3.28
2.85
2.89
-
-
-0.15
-0.19
-0.17
-0.16
-
-
3.69
3.51
3.56
3.47
-
-
2.48
1.61
1.41
1.60
-
-
2.23
2.21
1.96
1.78
-
-
-3.19
-2.18
-1.57
-1.23
-
-
1.33
1.31
1.26

-
-
-2.92
-4.46
-3.08
-2.05
-
-
1.85
1.81
1.58
1.41
-
-
-0.28
-0.36
-0.42
-0.42
-
-
2.82
2.70
2.83
3.56
-
-
2.32
2.95
3.62
3.00
-
-
-4.32
26.87
2.99
1.44
-
-
1.57
1.67
1.78
1.84
-
-
1.81
1.57
1.45
1.39
-
-
-
1.33
1.29
1.37
-
-
3.31
3.29
2.85
2.81
-
-
4.57
4.64
9.76
-48.53
-
-
3.82
2.67
2.09
2.68
-
-
2.05
1.78
1.50
1.75
-
-
2.61
2.70
2.64
3.07
-
-
4.84
4.69
3.39
3.23
-
-
7.86
8.52
6.64
5.01
-
-
3.39
3.88
3.04
2.54
-
-
5.77
5.84
5.23
7.84
-
-
2.19
2.62
2.46
2.59
-
-
1.15
1.14
1.16
1.22
-
-
1.28
1.31
1.33
1.31
-
-
4.16
6.31
14.84
72.79
-
-
2.67
2.36
2.18
1.67
-
-
2.43
2.92
1.77

-
-
5.76
5.82
4.49
4.41
-
-
1.81
1.36
1.29
1.37
-
-
-20.49
23.50
13.34
14.77
-
-
2.22
2.36
2.25
2.25
-
-
2.03
1.92
1.83
2.32
-
-
-0.46
-0.39
-0.37
-0.37
-
-
3.08
3.53
3.65
5.40
-
-
4.01
3.58
4.15
2.95
-
-
2.36
2.25
2.51
3.85
-
-
3.13
3.05
2.69
3.13
-
-
1.30
1.54
1.58
1.91
-
-
3.12
2.82
2.55
1.99
-
-
2.80
3.28
2.74
3.21
-
-
3.63
3.60
3.01
3.53
-
-
1.62
1.67
1.66
1.81
-
-
5.28
4.91
3.80
3.70

-
-
2.72
2.37
2.26
2.58
-
1.30

1.42

-
-
1.02
1.01
1.01
1.03
-
-
2.24
1.96
1.59
1.75
-
-
8.70
7.07
3.59
2.73
-
-
3.52
3.58
3.44
3.42
-
-
2.12
2.41
2.50
2.86
-
-
0.00
0.00
0.00
0.00
-
-
1.16
1.15
1.14
1.14
-
-
2.36
2.10
2.31
2.72
-
-
4.25
4.00
4.66
8.12
-
-
2.26
2.15
1.99
1.86
-
-
1.05
1.05
1.06
1.12
-
-
1.37
1.29
1.26
1.31
-
-
2.06
2.06
2.26
2.49
-
-
1.76
1.89
1.88
1.76
-
-
4.70
3.20
2.59
4.38

-
-
2.65
2.45

-
-
1.27
1.27
1.24
1.27
-
-
4.90
5.87
8.57
10.87
-
1.50
1.50
1.44

-
-
1.46
1.79
1.77
1.77
-
-
1.78
2.03
2.30

-
-
4.33
3.44
2.82
2.81
-
-
1.62
1.56
1.54
1.57
-
-
3.75
2.56
2.40
2.48
-
-
1.35
1.29
1.28
1.28
-
-
2.22
2.07
1.84
1.77
-
-
5.29
6.08
2.75
1.46
-
-
-1.26
-1.02
-0.85
-0.98
-
-
1.67
1.70
1.41
1.25
-
3.24
2.84
2.49

-
-
3.97
4.47
4.29
3.54
-
-
2.35
2.19
2.18
2.00
-
-
3.02
3.75
4.56
5.00
-
-
2.88
2.46
2.37
2.57
-
-
1.19
1.32
1.28
1.19
-
-
1.43
1.45
1.53
1.67
-
-
2.95
3.21
2.23
1.73
-
-
1.59
1.57
1.55
1.59
-
-
1.70
1.64
1.60
1.52
-
-
1.92
1.91
1.95
2.02
-
-
2.02
2.15
2.25
2.14
-
-
1.88
2.06
1.99

-
-
1.63
1.65
1.72
1.82
-
-
-0.60
-0.47
-0.45
-0.45
-
-
1.77
1.84
2.07
2.42
-
-
4.28
4.86
3.58
2.54
-
-
3.61
7.28
18.35
18.16
-
-
1.31
1.20
1.19
1.44
-
-
2.59
2.72
2.72
2.65
-
-
-1.65
-1.24
-0.97
-0.79
-
-
3.11
3.17
2.44
1.78
-
-
1.48
1.45
1.41
1.28
-
-
4.99
2.47
3.86
14.28
-
-
1.85
1.78
1.89
1.99
-
-
3.02
2.66
2.62
2.55
-
-
1.75
1.64
1.44
1.34
-
-
1.43
1.29
1.24
1.24
-
-
1.58
1.76
1.65
1.54
-
-
1.45
1.49
1.55
1.55
-
-
6.40
5.92
5.61
3.58
-
-
2.40
2.69
2.71

-
-
1.41
1.38
1.36
1.35
-
-
1.18
1.22
1.44
1.65
-
-
2.79
2.88
2.54

-
-
1.33
1.56
1.54
2.42
-
-
4.60
8.05
11.91
4.05
-
-
4.55
3.60
2.91
2.42
-
-
3.81
4.00
3.39
2.71
-
-
1.19
1.21
1.21
1.18
-
-
1.87
1.91
1.71
2.02
-
-
1.13
1.12
1.12
1.18
-
-
1.58
1.56
1.53
1.51
-
-
3.22
3.23
2.91
2.87
-
-
2.92
3.18
3.16
3.02
-
-
2.52
2.61
2.42
2.43
-
-
1.53
1.50
1.55
1.49
-
-
2.68
2.73
2.70
2.48
P5. Return on equity (F10 as % of Avg {Current year(C),previous
15.94
12.35
5.15
-1.07
-0.96

35.45
-4.50
-6.64
-7.96
-4.90
-4.34
123.22
-37.97
15.76
8.91
17.40
5.36
31.42
24.80
4.81
-2.56
-4.73
-4.88
-48.45
-73.55
-176.11
240.64
68.38
38.00
11.43
8.39
-18.04
-19.22
-21.27
-21.27
15.49
21.23
19.28
14.49
6.90
7.63
23.01
16.03
5.69
0.64
0.35

-23.88
-137.50
-344.56
730.21
-46.83
35.08
-6.22
4.72
-4.73
-0.87
-29.03
-120.94
-50.74
14.54
-48.93
-125.28
-150.52
-46.01
7.18
26.98
6.56
-6.78
-0.97

15.84
23.41
13.09
6.18
6.24
7.33
-20.19
50.88
-5.09
-42.71
-95.91
15.39
17.45
19.85
9.27
3.10
3.49
8.58
11.05
23.99
9.97
-20.83
-59.14
-115.42
-82.64
-51.37
-85.55
-664.66
167.82
99.87
-4.43
1.64
-2.42
-9.84
-10.82
1.24
5.85
9.42
2.79
-1.01
-3.14
0.14
24.39
46.33
21.44
4.89
3.25
2.52
-13.78
-7.28
32.22
10.11
-10.44
-0.50
7.33
-39.65
17.97
-97.67
74.26
41.50
-28.11
-13.75
-45.68
-32.69
-42.98
-84.68
-1.98
-2.11
1.11
0.76
0.72
1.14
4.73
-1.61
2.79
15.73
36.20
3.97
-10.23
0.69
-4.06
1.61
-19.78
-19.36
-20.33
-1.24
-14.39
-26.88
-139.79
-62.77
-0.64
-0.69
-4.40
-17.26
-49.27
-37.85
-146.39
11.95
-66.46
-203.54
288.03
79.26
-43.56
42.57
-5.35
-11.19
3.49
-3.72
-8.79
-12.32
-58.07
-0.76
-27.02
-40.14
21.37
38.05
22.38
3.89
5.08
5.42
17.46
33.46
18.20
4.84
4.54
10.83
-9.03
-7.49
5.37
-18.87
-14.29
-26.50
22.74
15.73
8.96
3.73
0.85
2.91
12.84
22.09
22.81
25.62
33.45
18.25
13.09
22.01
9.16
-5.89
-4.10
11.61
-109.01
-245.90
129.29
-35.13
-29.11
-39.33
11.08
24.05
-3.80
-8.14
-24.90
-11.22
6.56
19.92
-62.71
-176.25
-1,484.94
-1,484.94
-8.90
-69.35
-22.27
-16.95
-18.52
-18.52
-874.33
49.36
24.36
35.68
3.80
3.73
-887.61
65.98
6.70
20.95
16.84
16.84
-208.87
-19.92
-29.79
168.31
18.39
16.84
91.26
3.80
5.43
4.99
7.43
4.60
-4.48
-46.72
3.37
10.43
-3.56
12.92
-39.70
-34.80
-19.53
-11.71
-7.90
2.03
11.97
1.17
-12.19
-1.42
-3.13
-2.28
11.01
9.63
7.63
4.93
4.24

-32.30
1.62
-25.04
-25.84
-210.98
7.71
20.79
18.50
1.62
-13.26
-22.86
-32.98
5.41
8.42
2.87
0.45
-0.93

26.23
30.92
20.39
2.81
4.12
8.97
5.74
13.04
-10.74
-48.82
-14.84
-27.76
-61.87
46.16
-7.93
-75.59
-121.52
-121.52
16.98
25.72
5.97
-3.29
-13.43
0.76
10.40
26.26
-25.48
-20.52
-42.92
3.26
13.97
22.67
9.96
3.59
2.39
2.61
6.44
15.55
8.08
0.70
0.47
-0.27
-18.35
-0.94
-6.99
-7.13
1.02
20.15
20.13
10.33
44.90
-118.38
34.20
29.19
-32.55
-47.23
-170.43
302.92
-10,941.07
-423.24
99.67
-20.78
7.81
21.85
13.84
0.05
2.29
-1.44
1.11
1.32
-2.23
-1.83
27.38
33.68
11.25
3.11
-2.64

-3.84
5.03
-9.07
2.25
21.13
3.10
-451.54
134.23
7.48
6.97
6.04
6.65
16.84
23.80
9.44
-29.26
-75.65
-1,411.24
3.74
9.47
12.63
19.39
17.30
17.50
-2.90
-3.23
-22.50
-18.35
-46.14
-131.13
18.36
21.14
11.00
8.19
-1.23
6.86
32.69
38.12
3.61
-5.24
-4.97
2.17
22.38
21.56
15.46
11.18
9.86
10.39
102.49
27.77
32.87
14.07
-42.42
-47.38
12.95
4.71
-316.40
5.50
5.35
5.35
10.33
3.98
4.62
1.41
2.23

-9.51
-9.28
-9.21
-9.63
-9.43
-0.53
-16.28
12.47
3.36
-27.23
-100.67
-89.56
11.57
22.90
10.01
-16.04
-27.03
0.83
31.31
43.48
14.00
7.20
-5.18
4.52
74.82
2.17
1.40
3.06
-418.10
-119.37
15.18
35.91
9.26
8.71
12.68
14.10
11.16
13.15
8.65
5.41
6.22
4.99
-17.16
-24.11
-446.74
100.03
15.92
2.23
-252.43
-62.75
6,434.70
56.03
11.81
2.85
34.26
50.54
5.46
12.58
9.79
11.66
18.28
53.32
19.64
6.36
4.19

5.34
9.13
2.24
-11.43
-60.56
-106.20
-44.95
-49.52
-162.21
260.67
59.34
28.27
3.03
5.08
0.84
-3.04
-13.89
-14.96
8.31
23.98
7.31
7.67
6.28
11.12
14.22
23.77
8.05
-3.47
0.12
3.59
-35.55
-20.03
-15.56
-24.07
-29.34
-35.65
11.38
15.50
-15.15
416.59
78.35
7.68
8.94
30.09
8.98
-3.13
-2.50
1.02
0.93
34.36
-1.60
-18.89
-408.79
61.28
8.47
15.27
1.63
-6.17
-16.41
1.69
23.11
33.73
-3.30
-41.46
-125.05
398.43
-36.60
-3.17
-15.65
-50.28
-146.81
368.02
-8.63
-9.52
-10.05
54.30
-14.23
-51.16
30.70
29.88
23.95
23.78
17.14
-11.11
19.12
12.55
9.87
6.70
9.25
7.03
14.79
23.98
7.95
7.46
9.89
17.06
-5.21
11.70
-4.45
-18.60
-8.09
-8.76
36.58
20.33
5.42
-2.58
-11.07

-18.28
0.05
0.06
-0.18
3.74
1.23
-149.54
190.03
18.62
10.27
-6.41
2.53
13.77
53.67
13.18
7.08
8.59
4.78
-52.50
7.24
-10.66
1.97
-23.43
-16.39
13.62
18.06
7.54
6.54
11.49
11.45
12.31
19.05
13.64
2.11
-0.78

15.29
43.54
-6.75
-6.91
-16.00
-8.17
33.69
29.85
12.17
3.14
1.59

17.77
33.77
17.74
14.00
9.09
9.98
135.89
198.62
3,958.66
-28.51
-36.40
-94.99
4.17
15.11
4.14
0.05
-7.39
1.51
-0.42
5.37
4.56
3.97
4.01
1.36
-136.65
25.07
-123.11
22.29
15.57
5.95
-64.06
48.12
7.29
1,247.27
100.58
28.94
4.17
17.61
12.52
6.93
8.13

5.32
14.59
6.06
17.52
8.34
5.06
20.28
24.85
10.89
8.06
14.84
8.35
20.47
26.04
21.91
17.40
16.17
9.88
-15.11
135.41
-47.87
3.13
0.50
0.49
0.58
16.53
19.58
8.63
14.45
8.23
16.99
19.87
4.55
10.48
10.47
-1.30
-0.90
7.95
0.90
-0.24
2.07
20.54
-350.98
626.17
32.79
23.49
23.62
9.29
11.61
13.86
9.43
4.20
4.40

-222.14
43.73
-131.44
30.02
40.82
37.47
21.90
18.26
3.33
2.98
4.83
23.08
-3.59
-4.64
0.30
-3.38
-3.44
-3.44
3.61
6.03
13.42
15.11
16.88
6.78
3.38
-17.03
-24.23
-27.18
-27.80
-7.13
107.07
61.34
25.11
-488.64
-4.65
-97.43
-9.83
-8.52
-8.04
-6.40
-9.49
-9.96
6.91
7.70
3.13
3.49
6.34
2.27
-
-
-
-5.45
-0.05
16.36
5.51
6.94
1.51
6.11
9.53
2.99
1.83
-12.68
9.30
8.89
-113.05
-90.31
10.34
20.50
3.30
-6.26
10.76
-0.25
34.69
17.84
14.17
22.22
20.07
5.90
-4.69
6.12
1.29
6.54
6.35
-1.13
-75.53
5.34
-20.11
22.55
1.04
0.99
-41.95
-39.74
2.47
-60.05
2.80
4.38
-15.71
2.89
-5.20
6.90
8.88
2.26
-12.32
7.31
-10.63
-47.57
-66.27
-92.81
44.75
26.94
12.84
21.74
27.98
-10.52
41.64
25.22
19.68
14.98
4.14
5.16
25.91
21.50
15.81
14.42
13.31
8.25
-13.09
-38.14
-59.18
-109.92
-240.94
-995.47
3.30
-32.93
-29.46
-30.40
7.77
9.94
7.90
12.79
-6.75
-32.04
0.00

6.77
19.37
18.55
33.86
35.08
18.72
-34.87
40.48
-2.54
0.26
4.58
1.22
-150.21
328.74
21.06
95.53
35.90
-49.80
38.62
35.57
17.72
24.48
25.89
5.80
13.18
10.77
5.79
5.33
5.79
-9.96
-38.00
28.60
7.28
14.71
13.70
13.70
15.43
-18.70
-19.25
-24.40
8.99
27.28
-26.26
-59.36
-27.19
-26.59
-34.15
18.71
-0.09
2.88
1.34
6.92
1.62
-40.08
10.86
7.55
16.74
11.49
7.42
0.43
30.86
-2.95
3.28
-8.62
16.42
11.68
45.87
17.07
-18.76
-3.13
-0.38
3.79
-7.33
-17.98
-12.30
-6.10
-2.84
-42.20
-4.37
-7.77
6.31
12.71
28.75
7.91
-19.98
-1.86
-6.44
1.20
-11.72
-12.34
20.33
33.58
5.95
21.98
41.33
33.54

68.53
56.27
30.67
34.98
34.65
34.44
-
9.29

-0.84

87.08
7.09
5.28
2.67
3.14
0.19
45.46
11.29
7.96
23.88
14.89
2.82
14.49
-48.95
-88.45
-164.62
-75.05
-63.68
28.33
20.78
16.62
17.70
19.62
17.89
38.64
39.39
19.56
4.70
-2.17
-5.93
0.37
0.30
0.28
0.23
0.39
0.33
17.13
19.40
15.69
14.27
14.36
10.60
72.09
64.13
37.54
39.57
29.88
32.80
83.22
69.28
64.76
69.35
110.46
217.78
20.53
31.72
14.63
27.88
24.96
14.14
49.18
0.14
7.84
0.39
-0.57
-6.02
49.00
47.01
27.80
30.67
31.40
34.67
12.52
12.28
4.96
-1.59
1.62
3.09
30.75
32.50
18.43
18.25
10.91
13.45
199.02
280.03
190.06
100.09
73.26
136.50

28.31
30.57
18.03
26.68

50.69
47.70
28.71
30.11
29.20
29.05
-14.20
-34.99
-44.95
-41.52
-40.84
-52.40
32.55
16.77
19.70
15.24

33.74
26.85
23.33
28.19
34.33
31.17
13.47
17.90
-18.08
-19.88
-21.19

-0.42
16.58
12.89
11.02
14.21
13.96
46.29
68.21
48.24
50.64
43.29
34.88
51.20
13.25
1.86
3.01
7.11
10.73
45.21
37.06
23.51
26.46
28.57
29.03
-10.53
-22.08
6.26
-1.24
-6.25
2.67
-24.84
-7.85
-11.62
-27.18
4.76
12.69
25.56
16.57
11.81
9.89
7.51
6.37
31.84
39.41
17.40
13.13
15.36
17.87
-
23.81
38.59
22.11

3.37
20.09
-17.04
-11.40
11.64
29.83
31.86
39.93
26.64
50.44
16.41
14.68
49.29
63.26
31.37
28.47
9.90
7.75
105.39
78.68
44.07
41.75
23.84
22.27
21.84
19.77
18.64
27.84
47.30
6.87
12.85
2.83
8.06
-3.63
-2.10
12.12
12.29
18.17
7.59
14.99
8.46
4.32
20.64
15.92
13.18
20.07
19.88
22.42
19.85
25.88
26.19
34.12
32.31
29.13
15.81
10.73
16.12
17.61
18.65
19.70
12.40
16.45
9.03
3.61
6.50
7.78
3.89
3.15
-19.15
-5.93
0.93

-0.45
-2.49
-9.78
-7.24
3.20
3.94
15.98
15.98
3.59
5.33
5.19
5.19
11.05
19.36
14.29
14.13
25.41
23.98
-0.94
-10.72
-23.52
-28.79
12.74
9.95
31.70
-0.63
-51.35
-67.67
-130.90
131.17
76.34
19.54
14.98
-15.29
-23.99
-8.63
19.35
14.51
7.48
8.26
12.28
12.70
21.84
9.58
22.38
19.64
15.55
12.38
39.28
25.47
10.33
2.77
35.00
26.61
6.57
4.94
3.98
3.35
3.35
3.42
-28.92
-613.85
174.28
-91.50
71.59
430.21
18.61
21.77
12.11
12.61
9.00
12.45
-21.31
-1.36
0.51
-4.09
1.35
-7.26
27.93
35.71
25.31
31.71
30.30
28.00
35.29
102.15
19.72
14.90
11.59
14.17
28.13
33.56
13.17
2.43
14.89
21.49
19.66
4.48
-7.35
-2.75
-4.44
-4.01
-4.42
-42.47
-14.49
-45.31
-5.67
21.81
19.71
19.68
-13.43
-2.05
4.24

38.43
40.65
27.46
25.57
22.68
22.11
11.87
25.92
10.85
3.76
17.66
14.91
11.58
-0.02
-19.20
2.96
0.02

5.25
6.58
-7.52
-9.23
5.06
-185.66
-1.44
-1.05
-19.83
-38.98
-15.98
-11.78
-18.50
13.49
15.96
5.71
17.57
15.03
-3.11
-7.32
-18.06
-18.09
4.12
3.31
2.64
2.81
6.96
16.88
15.43
4.63
32.25
60.74
8.33
14.97
-3.77
-31.24
18.64
-2.12
2.53
1.88
0.47
0.89
-4.84
-2.19
-0.79
-0.27
0.42
0.53
3.95
14.91
13.35
7.31
18.19
31.10
-5.22
9.57
12.71
3.57
18.61
38.79
25.53
21.75
18.03
23.00
26.02
22.86
49.41
7.89
25.81
15.49
9.62
19.84
4.59
-8.99
21.72
27.55
26.98
25.36
V3. Basic earnings per share (Rs./share) ( F10 to No. of shares)
9.30 39
9.98
6.67
-1.39
-1.26

4.61 40
-0.68
-0.47
-0.53
-0.30
-0.26
-17.36 38
6.87
-2.51
-1.60
-3.58
-1.23
45.20 41
99.42
46.17
-24.48
-47.25
-50.43
-10.40 42
-8.95
-7.58
-6.18
-5.88
-5.73
6.51 43
3.51
-13.34
-11.79
-11.79
-11.79
5.24 44
9.02
10.15
8.85
4.50
5.11
9.80 45
2.61
1.19
0.16
0.09

1.72 46
6.48
1.89
-1.16
-0.88
1.93
-78.36 47
39.72
-62.14
-11.23
-215.83
-215.83
-13.87 48
2.12
-4.67
-6.45
-1.79
-0.29
16.97 49
80.04
22.46
-23.05
-3.41

100.26 50
188.44
136.09
69.14
73.45
91.91
-3.16 51
6.47
-1.15
-8.97
-10.79
0.95
44.03 52
66.27
36.31
12.75
14.76
38.21
0.89 53
2.90
2.61
-3.49
-8.37
-8.90
-14.68 54
-4.28
-2.05
-2.46
-2.00
-2.00
-19,815.05 55
592.60
-0.47
-1.80
-1.79
0.20
6.49 56
11.89
4.18
-1.53
-5.05
0.25
8.64 57
22.58
14.15
3.59
2.43
2.02
-19.07 58
-8.97
45.68
17.52
-19.27
-0.91
-0.62 59
2.04
-0.81
2.80
0.28
0.92
-13.88 60
-5.40
-13.78
-8.24
-7.75
-11.14
-0.10 61
-0.05
-0.05
-0.03
-0.03
-0.05
4.30 62
-1.55
2.35
16.51
53.43
7.15
-1.22 63
0.03
-0.55
0.22
-2.43
-2.57
-12.56 64
-2.31
-11.38
-15.16
-42.76
-12.84
-4.76 65
-3.45
-6.98
-13.25
-28.61
-23.84
-25.83 66
2.15
-20.36
-9.24
-18.51
-18.42
-42.36 67
36.11
-4.96
-8.93
2.70
-2.82
0.33 68
1.57
2.07
-0.10
-3.10
-3.34
14.48 69
32.13
27.18
4.96
6.50
7.09
29.83 70
80.56
59.73
17.45
16.92
43.10
-17.18 71
-11.90
13.32
-64.18
-40.61
-60.80
63.97 72
56.20
30.97
16.60
4.44
15.17
1.42 73
3.31
4.50
6.17
10.11
72.85
27.92 74
53.51
24.78
-16.74
-9.77
28.79
-4.95 75
1.09
0.32
-5.61
-8.26
-10.24
1.07 76
5.10
-1.01
-2.12
-5.86
-2.34
-0.97 77
0.24
-2.58
-2.64
-2.64
-2.64
-2.18 78
-12.02
-2.27
-1.41
-1.41
-1.41
-105.80 79
-8.05
-6.65
-17.18
-2.56
-2.56
-496.85 80
-59.50
-9.23
-39.29
-39.29
-39.29
-115.80 81
-9.63
-9.12
-18.77
-8.37
-8.37
5.61 82
4.05
15.75
13.76
23.69
16.66
-0.47 83
-3.24
0.13
0.42
-0.15
0.52
-4.12 84
-3.93
-2.49
-1.76
-1.21
0.31
-1.92 85
-0.02
-2.52
-0.27
-0.59
-0.42
0.93 86
-1.38
1.71
1.17
1.08

-3.07 87
-0.20
-2.13
-
-
0.16
2.46 88
-4.55
0.42
-3.54
-6.64
-11.83
1.66 89
3.43
1.73
0.29
-0.64

89.98 90
131.61
110.47
16.59
24.85
57.28
-0.26 91
6.65
-7.58
-28.32
-8.50
-18.67
-20.54 92
15.01
-3.96
-26.31
-26.31
-26.31
346.42 93
728.78
204.81
-114.63
-435.98
25.03
0.46 94
3.54
-3.42
-2.18
-3.37
0.20
4.79 95
10.18
4.82
1.84
1.24
1.13
22.84 96
65.71
37.74
3.40
2.69
-1.76
-3.38 97
-0.28
-1.17
-1.24
0.18
3.55
-0.26 98
-0.15
-0.90
1.83
-0.26
-0.26
-4.35 99
-4.11
-5.85
-5.05
-4.67
-5.76
-5.65 ###
1.82
-0.76
-2.24
-1.57
-0.01
-0.71 ###
-1.29
2.27
3.18
-6.21
-5.00
5.61 ###
9.17
3.53
1.00
-0.93

-0.43 ###
0.43
-0.94
0.23
2.39
0.39
14.23 ###
19.78
2.09
2.42
2.33
2.63
0.77 ###
2.04
0.93
-2.23
-7.17
-10.49
0.79 ###
2.83
4.76
8.50
7.55
8.33
-0.09 ###
-0.10
-1.44
-1.05
-2.83
-3.10
32.31 ###
44.45
31.45
24.89
-3.74
21.15
6.89 ###
10.48
2.14
-3.97
-3.59
1.56
13.62 ###
15.11
9.84
7.95
7.69
8.99
-2.41 ###
-1.16
-2.34
-1.39
3.69
2.73
-2.19 ###
-0.87
51.26
-0.77
-0.77
-0.77
-0.64 ###
-0.37
-0.28
-0.09
-0.14

-0.29 ###
-0.25
-0.23
-0.22
-0.19
-0.01
-5.13 ###
2.69
0.76
-9.01
-30.18
-10.33
1.51 ###
6.85
4.71
-7.33
-11.41
0.46
17.44 ###
34.08
13.57
7.15
-4.97
4.19
-5.58 ###
-0.23
-0.15
-0.22
4.96
-0.93
4.23 ###
12.51
3.80
4.00
5.53
6.75
10.04 ###
16.63
15.68
11.13
14.00
12.12
-9.12 ###
-9.10
-30.14
-18.84
-5.36
-0.97
-159.35 ###
-26.83
-28.29
-28.78
-10.37
-2.69
31.77 ###
75.55
10.85
26.40
22.43
28.49
2.92 ###
17.99
9.87
3.29
2.16

4.53 ###
14.69
5.44
-30.15
-131.96
-110.01
-1.58 ###
-1.23
-1.80
-2.67
-2.01
-1.46
0.01 ###
0.40
0.11
-0.40
-1.67
-1.67
7.57 ###
31.28
12.20
13.87
11.84
22.25
6.50 ###
15.45
7.11
-3.18
0.10
3.29
-3.49 ###
-3.02
-2.73
-3.64
-3.37
-2.65
0.34 ###
0.28
-2.05
-48.16
-45.91
-6.52
8.11 ###
16.95
5.99
-2.07
-1.86
0.87
-0.02 ###
3.71
-0.21
-2.18
-13.26
-3.50
39.67 ###
98.49
10.42
-43.60
-114.95
10.97
7.90 ###
18.42
-2.53
-22.84
-27.71
-4.30
-27.47 ###
-3.57
-10.64
-28.09
-41.07
-34.28
-4.78 ###
-5.47
-5.53
19.40
-3.57
-10.59
8.54 ###
10.24
9.28
10.42
7.53
-4.22
89.83 ###
59.66
66.70
50.58
71.20
57.86
47.83 ###
108.02
48.97
51.49
72.11
135.52
-1.99 ###
2.05
-1.17
-4.70
-1.89
-2.46
6.02 ###
3.70
1.41
-0.59
-2.22

2.36 ###
-0.01
-0.01
0.02
-0.45
-0.15
-5.05 ###
13.94
6.01
6.76
-5.12
1.98
4.40 ###
40.56
14.45
8.48
10.94
6.31
-17.69 ###
-0.48
-3.85
0.73
-7.92
-4.66
5.32 ###
11.37
7.37
6.03
10.23
10.97
4.97 ###
14.40
12.11
1.99
-0.74

4.99 ###
32.73
-6.44
-6.15
-12.86
-5.83
63.59 ###
76.62
41.20
10.95
5.47

17.37 ###
45.56
29.96
24.69
16.13
17.45
-4.20 ###
-7.44
17.95
-0.80
-0.74
-1.07
1.82 ###
18.10
5.83
0.07
-11.22
2.45
-2.81 ###
2.60
4.86
3.58
3.13
1.42
-35.49 ###
2.59
-22.13
6.42
8.52
3.63
-3.37 ###
1.00
0.26
-8.69
-10.25
-3.06
0.69 ###
8.09
2.77
1.91
1.86

0.07 ###
1.74
1.07
3.42
1.80
1.16
14.36 ###
20.00
6.81
2.31
3.90
2.27
2.41 ###
4.14
4.92
3.04
3.98
3.01
6.20 ###
-159.71
76.39
-3.86
-0.62
-0.62
-1.77 ###
4.58
6.68
2.69
3.98
2.33
2.29 ###
2.35
0.50
1.04
1.72
-0.17
-1.97 ###
4.57
0.55
-0.15
1.40
16.11
-352.81 ###
-136.71
-42.35
-40.01
-50.99
-23.51
17.84 ###
18.61
13.85
6.62
7.85

-8.28 ###
-2.80
6.94
-1.00
-1.97
-2.68
12.63 ###
14.05
2.82
2.59
4.94
27.31
0.53 ###
0.74
-0.07
0.77
0.77
0.77
0.72 ###
0.45
2.74
3.12
3.60
1.49
0.52 ###
-11.39
-11.84
-11.28
-9.79
-3.52
-3.04 ###
-3.85
-2.36
-7.58
-0.31
-1.34
-18.60 ###
-14.66
-12.74
-9.45
-12.94
-12.94
3.75 ###
11.66
0.58
0.84
2.22
1.05
- ###
-
-
-
-0.01
3.63
0.80 ###
1.48
0.71
2.88
5.29
1.89
0.08 ###
-1.37
0.87
0.87
-4.85
0.69
9.20 ###
23.10
1.76
-4.08
7.20
-0.17
27.62 ###
15.37
17.17
28.51
26.37
8.23
-6.49 ###
3.97
1.53
8.12
8.31
-1.48
-18.11 ###
0.61
-9.51
11.41
0.88
1.12
-24.78 ###
-15.28
0.92
-21.03
1.32
3.13
-9.40 ###
-0.43
-4.48
6.07
10.37
3.21
-2.76 ###
0.44
-3.01
-6.83
-10.46
-11.36
17.05 ###
10.49
6.33
12.39
19.30
-7.36
5.22 ###
3.51
7.74
3.05
0.82
0.97
5.21 ###
5.15
10.63
5.43
5.50
3.72
-6.67 ###
-14.62
-19.29
-24.07
-21.15
-17.68
0.55 ###
-13.47
-17.33
-24.61
6.80
8.06
1.13 ###
1.96
-1.28
-5.05
0.00

4.43 ###
11.29
16.08
35.31
49.20
30.99
-26.88 ###
-
-3.56
0.47
9.72
1.29
-11.24 ###
-23.80
-1.40
5.68
3.54
-5.84
16.51 ###
16.03
8.40
13.43
16.91
4.11
9.71 ###
7.04
6.70
8.47
12.23
-22.12
9.84 ###
-8.52
-2.58
-5.82
-5.82
-5.82
6.33 ###
-9.67
-6.72
-7.00
2.43
8.73
-7.36 ###
-14.89
-8.36
-10.23
-10.16
4.42
-1.42 ###
-1.36
0.73
4.80
1.17
-24.03
4.16 ###
2.36
10.74
8.75
5.93
0.34
18.58 ###
-6.66
3.01
-7.62
14.94
11.90
4.39 ###
3.15
-9.19
-2.05
-0.16
1.69
-3.91 ###
-11.35
-8.21
-3.80
-2.40
-38.43
-1.46 ###
-
2.10
5.03
7.63
4.00
-66.10 ###
-10.62
-20.94
4.27
-39.94
-39.25
8.47 ###
14.60
4.16
17.37
43.94
47.15

20.07 ###
18.62
14.28
17.18
16.46
11.97
- ###
2.89

-0.23

58.12 ###
6.23
4.74
2.23
1.53
0.04
3.41 ###
1.04
1.16
4.13
3.11
0.49
1.18 ###
-10.95
-10.19
-11.15
-7.32
-4.33
10.61 ###
9.58
9.94
12.66
19.83
17.83
21.85 ###
21.27
13.65
3.44
-1.54
-3.92
-5.42 ###
-4.48
-4.21
-3.45
-5.78
-4.98
28.09 ###
31.39
41.77
43.21
49.09
39.94
14.65 ###
16.89
14.18
19.21
15.39
9.39
149.65 ###
153.66
174.85
193.19
261.24
322.86
1.07 ###
14.12
15.50
35.10
38.18
26.67
1.05 ###
0.01
0.45
0.02
-0.04
-0.40
240.99 ###
289.97
272.48
354.59
420.02
475.54
4.88 ###
7.53
4.30
-1.61
1.86
3.67
34.37 ###
36.82
35.75
36.94
24.33
32.47
121.78 ###
164.01
190.30
200.10
207.24
220.16

###
4.56
5.70
4.44
7.03

22.34 ###
26.95
28.77
36.64
41.08
42.95
-3.44 ###
-7.01
-7.80
-6.33
-4.18
-4.18
14.78 ###
9.88
11.61
10.57

25.88 ###
24.70
30.88
36.40
50.41
47.53
1.76 ###
2.77
-2.83
-2.57
-2.35

-2.70 ###
4.24
5.20
6.07
10.21
10.95
8.46 ###
13.42
14.48
19.63
19.92
14.57
1.15 ###
0.09
0.48
1.43
3.57
5.89
45.86 ###
35.70
35.31
46.34
58.78
67.91
-1.76 ###
-3.44
0.88
-0.18
-1.15
0.60
-1.52 ###
-0.53
-0.60
-1.17
0.21
0.97
-4.45 ###
-3.43
-2.75
-2.56
-2.12
-1.72
5.77 ###
7.94
6.61
5.54
7.17
9.38
- ###
6.23
11.13
6.98

0.13 ###
1.64
-1.67
-0.97
0.99
3.09
4.22 ###
5.87
4.41
10.88
4.47
4.41
4.69 ###
5.63
4.71
4.35
1.43
1.08
17.87 ###
14.21
13.66
15.27
9.44
9.04
16.04 ###
14.18
18.29
31.26
73.98
13.07
15.73 ###
5.30
15.70
-7.01
-3.86
23.30
1.19 ###
2.10
0.98
2.13
1.30
0.99
5.53 ###
3.76
4.82
7.88
8.31
9.51
5.84 ###
7.55
14.96
21.65
23.03
23.88
10.47 ###
8.94
19.87
24.65
29.56
35.51
5.01 ###
7.22
4.01
1.69
2.57
3.03
0.59 ###
0.92
-7.06
-1.92
0.37

-0.22 ###
-0.57
-0.73
-0.49
0.21
0.27
-5.93 ###
-5.93
-1.32
-2.03
-2.03
-2.03
0.39 ###
0.98
1.76
2.01
3.98
4.26
-0.24 ###
-0.28
-0.83
-0.83
0.53
0.54
9.31 ###
-1.53
-18.16
-13.29
-10.20
9.98
58.21 ###
17.99
18.25
-17.76
-22.35
-6.78
12.60 ###
8.97
5.07
5.63
8.66
9.59
-1.67 ###
-0.78
-1.62
-1.75
-1.65
-1.51
50.24 ###
32.27
24.72
6.89
105.64
104.32
0.72 ###
0.61
0.70
0.61
0.63
0.66
-1.21 ###
-6.06
2.81
-3.76
1.24
1.24
34.70 ###
45.58
40.19
46.03
35.90
54.43
-3.31 ###
-0.28
0.09
-0.93
0.30
-1.58
12.87 ###
15.02
14.29
16.92
17.02
17.14
3.36 ###
26.80
6.01
6.37
5.43
6.44
8.05 ###
10.64
7.42
1.36
8.72
14.57
97.79 ###
-5.19
-59.48
-21.64
-36.92
-41.40
-0.39 ###
-3.24
-1.01
-2.35
-0.30
1.39
2.63 ###
3.06
-2.63
-0.37
0.77

135.07 ###
164.50
177.17
191.20
190.74
201.65
7.16 ###
15.27
8.91
3.22
14.46
15.29
5.54 ###
-2.14
-17.59
2.49
0.02

3.49 ###
3.45
-4.98
-6.38
3.72
-70.42
-0.13 ###
-0.09
-1.31
-1.47
-0.45
-0.26
-3.52 ###
1.42
2.51
1.15
4.44
3.69
-0.83 ###
-1.35
-2.96
-2.80
0.78
0.83
0.39 ###
0.35
1.81
4.96
5.16
1.61
3.21 ###
13.01
3.01
6.07
-1.53
-10.08
5.67 ###
-13.61
18.63
14.07
3.54
8.38
-4.13 ###
-2.83
-0.66
-0.23
0.36
0.46
1.63 ###
8.30
9.94
5.72
16.30
33.91
-0.53 ###
0.97
1.59
0.46
2.71
7.00
13.06 ###
12.88
14.17
21.01
24.32
30.01
110.62 ###
16.23
118.07
84.39
57.92
158.04
0.06 ###
-0.39
0.91
1.45
1.82
2.22

You might also like