Dvwahleds>ndnet tosts

costs Aouk_cana- lu afhkhs Page No

Adun nplaris a Pgahudas Date
d s . alain Dato

Pelpli alhfle kuali

lnneuad_priajle 2 Cak loo othe 4
utitd ut_wa akin: NaEa Eq Debt Capelal
h cenpany Se Se (i5 (uk:(S2)
Lan too
Jrcuennla
vwhew he pre u l
ash helo Saworoe_value > 30 lluen (&M)
WC Culakdat boek vabue
Cwu t_
Spnsalion_iauie W)
Prt
astatment Peve |2o lluen
PHronung7
Sde side
ncase in coaka len
tstimct he coa ad_ Actusnd
2 2 45
l2010 120
Gh pleuo asuiud on analhstaa baud Ruveue 20 1lo
80 so sD o
G s shauldk_ Suh(ho y m
Cos the to EnpMA ECITDA 40
/0.2 8.67 7:376.26
4 Conudtny Pruupl IT 2s 4.333343 374
the wLpU_ tonght 4 8-1 9419-791o-12
th ejut EbT ((-tan) 16 o 96 193 3 62

ukation 1 prfEr)
Tnwst olay ico mullnay t isAen e taktn
calulals
ndotu yungs RA
8o M
O uunt tuut )
PM WC R9 uunun

ded , thun add 6ak

 Pago No.
Date Page No.
Dato

3
12
10.2
10:2 867
7:37 6 b
1
Bnwa 200
I5
306 30.24 1 78
tDep 3106 315
FuPf fom 3 TSD I2 5
cpelalond
+Salvoo ja LP 7_yas
(7ts na val

3r0680 6 30-21J)
0-2 779 878
e 3/6 63-2
IS 2
Cout 4T76
hoMelad 20/ 3S

300 De AS/ WDV

EB 100
41
G 67

200 2
EB1 hailaak 3 5 6 7
Tox 0 90 Rertm 5D 250
ET co oD
Bo n a feITDA Iso
1D ISOI5051 ISD
SWing
-Du 87513 iS$2 1819 6.6
12-5 R87 139 34 19| 134 13414.23

the
ln tase o G Sal o mahuneRy T () 7875 95 3190 23 3 93 96-9 77| 33
adyuaked AMulo
e saluag value To Tha ntn us 31 54 B| 1S 287216
Can twear F om 62 113 44 3 109 75 10? 3|07.47 lo7
ps
50
Stwoop vaue 92 (e
o 16 213 13l115 1o 181-(7d05
 allo takid
er aka
omsPage No.
abato whLn cotart|
takn

100 M Sal 20-M C7 20/

Cap
Dep 1S Mllnon
220
Annua T/o
l us 2
2 3 4 S
Paktiudas 2.00 ISO 0-0
100 SO
Salus S 0 4 30
30
RM0 20
20 30 40 30
Lab tes ( 5
5
Maun løsl

8hols 5
15 15 15

Bad deht loas 55 8 ST dS

30
t8DA
- Dep S 21 7 3
12.75
h2 25 61 14S14 17
L7
EBT S
-T 30 7,) 451261S 20-7S|13.7 515
HHat tett tett
48-41 32 0S 2 62
EIT Ct-t 0 5 21
20
Salwag aluu
15
wC
7 83
DL 15 12-150 9 | 1 2
N W -10 +10
5
t Bod dhb¬ 8 |
15582 33 6125 51.26 51 85
FC

30 20
We rO 20 30 40

L A an le Cakd fouoLd and ol aled

yah
 LOnwbadna
pn
abnu
utnu
o reolu bill
Date

2 3 4
fshiulasl 7
fal &0 120 60200 160 120o 20
36 60 3,
VaACesh[1022 2 16 20 16 12
10 10
6
16 20 I6
Ad CS2)4 10 6
10
4
pp2 10 lo o 10

BITDA 34 S2 10 52 34
(2
30 516 N.664 715.3
T6iT (1) 1l:535 12 5134 1211 81 6-66
TuG 42) 3 45 10 5 20 -749 o1.99
1I(-E) (4.)8d M SP 401919 75 19 82467
Sal vagg val
S
16
30 2 688 9S171 634
N WC -10 -10 10 0

od dabl
Ff 02 | 2 S31M 6241 313 55 1
Co 0.9690 751 0-6570-57641 320-375
V 3-86I412|206 35 71443|15.52 20-62
WC Ho)0 80 40 SD 4 33 20
20
AubroA h 1 a
S 35-12
(14) (a-5
(AEIT
d 32-6
 PageNo.
(Dato Page No.
Dato

Lash loo in Case R4lauenrent_Rejut

DLe an A mauhane
ial imens CoA of No Sale valua PP en id matkin G0, 000
Ct6LxS)
aof (4tx S 7)
usnalvalue Salvagg valuus aVe d Coat
Solwosl va.lens S
been n
N t Cash leuo ro 22si00211S232 9481
S

TV 2
3
30L
111 aljuen Eaprvs TU 1SL L

14L
-

5L 11 L
W SL
TVz L _,o,0 o 6,o o0d
SL 4 PaAhiulow 2 4 S
Saw ngß 6SpODo GS oUD
4 5 CEBITA
Pahhilasg 2
Sawings FDp 30436D 23000 114D
tirDA dS7143s/4357/93 S7143|571Y3 T 37S60 340c20
8o coo15300013ego | 1 0 43160 t 0) 0 00o 7250 o R19 2S40 14246
|(2nuenenlal) N6tAT 164250 238434 926 3332
77143 lo4143 1210331403 143 183 3013 13ADo0
(30o/) 31433243 381 439 9o Dec0 57870| 547610 SD7200

EBITI-t)|51 o 7290D 8874 SID262 3 1227

Sv nau 136000
So ouo S30D3005Duo 42| 96 IwwO 5 OD

S78700 5178) SMcoo 23012uo

How
 Page No.
Dato
Page No.
Date

Maqnum_ Tuhsolgqies
30L x
57 TsDODo
Endohe On u
wmachun _uAna_ ameust
SL
MaAun BcainnAg-
660TvD - 16
acnenlal olup_
coleulated n w_ amt

LITDA Ffa ukiua 3 4 5

Co
DA Raven Go 60
(- CoC 42 42 42
EB1T 42
the 18
t110A 19
avdabu share haldis 45 3.9 3-26
Dp: 277 .35
3 5 142
to EBIT 74152315 65
ER7/1A7 nn 2 )1 ( 26.
( on wC 1:2 2 12 2 12
Att easungk T l63 4 134 1323 14 D5
en u enp Gta e 3o 9-09 342 3 702 2
cap PAT
7-21 T-98 G4 92
WC Dp 45 3 8 3 26 .77
.3S
pauymanb dst/pr apthal 4
-W
rodL Cr. 5
| Sv
S CA 20
7-71 7-78 79 -03 8-19
 Page No.
Dalo Page No.
Date

Ceplta Buphag_Tudaiges
Dt_paybak -> yul L-G2 12
1 Valut

dins DAK Ctmg ISTI 683

Ccatecnia

(P) (PU yheS&h_ranshs

NP-
NeV cas inewS PV
cank, aullw
Paybouk _peued No L CLwumnt
istneak:
oa Pt n bath
ryd They l a h
PP thi ohus tukng he
Yeas Cauhlous um:Cf nupendy peiul
uhi he a ighas
NPy
400 00 Go ad
Ttat wut
A
8 Co ad 20 O0d Yr Cask to Pv g ()
4 7000 9000 52 2
O $3-L6 30 8 2
y cass t|40000 3 82
50 6
34 25
a16.16 219 S3
.G1yi Uwst 60
8 6-16 IS7 S3
Dise PBP

Yr C e Dise CF Cun CF St ef thogek odpu

RSDoO 2323 33 Connok ut_p
o 7172 39go 6183 9nNPV n mis c0 _ can w
1SDOO 717 53 378 duus
1 4.633S 79 M
5 D.S1 8s110 am 21
 Paga No.
Dato Page No.
Dato

berem
Rat at istih
NW l2138
fackot e
tundt
S. ty fr-ble t - 03
3S Oo
brderkeland Pas ue NU ?T wtl Le han2
caskfoos-

etttap_Astaatam
9 S
SOco
52000
Y Cas Pad PVCre 10/ PV C 2

5454S 6S7 42 LAR Cnd

6000
652 8 92 $13 87
3
Inackmat
ras OAs

lorat
NPY
coakaduka
S_coakadukoa
7S13 19 TU78
i hu u va
5o000 341S0 67 3I77S7 iSheam Lal ialeui
I 2 73 y 73

22o0
07. t (273 73- t/oooo) SooO
273 73-i01to8 17
(RI347 2X hugdats
432571) AnDun iukd Sm
TRR
52 :27. CE a at_ano paw wll
is keglas 9
beeon
ullphi TRRs TRA yau alulat odui
So hoe
Prnttaki drcu PV o
PU CO
MI
Prz a4kd.
 Pago No. Phaud be
Dato
heAtin 3-6 age No.
Date

3.12
2

7D O 340
7o+750 o 321 63-22
Yr

69 C sSth NPvN?V = 32s IS-3I

94 6 4.19
TLMLnal_ualuue
_cash olows
2oC:13 _Ga S)>* GrMALa arpln>

+20
461
MuRA 1896 47 Cf PVe
- I0D
-100
133 8
l_d: 463 A o 717 81
3 0 7/
Ce" dns-1) x 1oo 4 63 8. 17S
|5. 0 S67 .835
Miitam-tindunkaa dleol CoAaralain =

TAial Vale= xCIt 1 )

fane12/. Pu
O
5-5
0 812 -81.2
-S0 D 797
275
- 7
Iy215K O:567 15S. 9
63S I7
1 01 389.339.1
0-24 31
6
6 403 24-19
 Page No. 32
Dato
21 Page No.
Date

512 22
ToutN M
ejut N m Yr
Yeas 9g12
CNay 22 60
19 30 T-534
22 75
22 62 /9 78 3 37 10
31 99 &
7o 7C

. i l u a autloy 50 N o M T 26-so r2c

N / N o 10 SO Dc
M 2t20 12
32 2 haw
la he ored n
0 h prdin

d) A N293 %iM shob u d thungh

M N
hoh hont NPV buoua thy a mutuelly x dhuave m ub
N D M 16. 07 N-> 7.1 N shd tuked
88 0 812 92 4-912 33-81
22 0 797 1514 152 (75 SI So Yonnly
2 8 0711 227577D 12-798 elunde reu
Cy 2
37 1 0. 6353.49 7/ 1 435 70 S
- ( ) t 194 32 (-14) bbat glut
16 2 9 t 469 sht
3t2 I t 1 6 104 36.48 t 37

341 17.
53y 1146
3: 0 16 y 50
I91 yeaks emoubantwy
'1+KA) awwd wm
Casus whan
Ray N Ja chastn MUA) d2892
s H same

N 44

NPV.
 Pape N
Dote Page No

Cembunalidn

we . NA

4 -14
32 14.S7 NPU
PVAF
SAS 47 2 CqudvnentdnaalPinpet
RR Rs t(S-5- 50) S/. Lec kam finom
2-S 4722
cb enlinu
COyc&lak MntcslM:
)ImhuLmable Ronodl

Bonos Uually dpar fraskub

ALn veLhmer Comy amus
LOng km laand
Shau taprtal A2k S
Iultiy fajut
Conahai Bcnuud

ImurmnF Preperenme Shase akl o etg rta

R ut indi visubaluly sk sa at he hed dividlind
nd Uen (al RAdwnable dumabl
Th wnlo en TAeAbMe
awalnb You e h AOn CuNul al
Reju dpndn
nud d1dind
Wthin u aaulablL Uwwnk wuh Lusti.degabw Ngn paulkufahi
 PagoNo.
Dato Page Na.
Dato _I.

1222
randng 1nhknalaral_ Masde
Raiing meleso posDel.
Eusia.ausleuy
) _lusebends
DEsesihsy wulata Takeng E_du ctunling
sulltd _tAe Aeu"cont
hiy al 1Suda ghak Pakug A t > _ Enastus o fa
a t e t depaetis. uymansfalns
in VS Is DR ool _npoLleq.

Casital e4 qu oney ba Seneuls auistarne

4 Vnkut delt.
he frs tgudy typo-teaale plidga 2 Konblu pyely
CasnncsS is dpendunt_ ra
Thu and a
Seiukn cifm fhe lank
os PE ty TOA .
|L
dowlopmas_a hobuuly stag T Te i Ph tttark
VC duung &taihne u
Stagts auly fs Sasu4 et

Pankg Misioes ( 57)

based
A Vnhal opihl Coan
ho inudshe
nunudu

ttatnku
BPking Crplik ue to u s) usk u palt

bol tAy onuld A0ed additin olHsto

goadls
w
sell

LC 7 thuy cunaumsd tnpot d

nit m
 PageNo.
Dale (1-Y) Page No.
Date

T-12.22

400 Cr
Aud t
Cnbnatien D MLay 1Na pLuds hua thuy
SD
350 laags duRatk
aduakod subs dizg
Prwal 4u of
igdatag 6san stok
Kajustd WA
pupnual Anonin4 onk_grahanh
Bas NP
Aho LouA ABaue tny arc Cn Su suasus Dabinus
TTTattt 2Taa ainasa nkesrit Cey laaSawIngL
I:([-)
3Substui tam t
o a
dlpnusus
L4 1 CMp (3 Sa enahalena
ealiaA
Paklmala_ a n

D L x :u873 44813Oo
50 L

- S i700
5 M

26 M ( qulq)

2 7, 75,84

3642 isu
 Pago No.
Dalo Page No.
Dato L

-5tA700
Re (36Su2
(4952 Cap lol> An7
SAold
fon
Toaatr 451S M
Dust
19uo Colt
GCo /34400 76 ro In
336OO
Yr I7610
17600
Go
15734D1 -20
026 S5 2_ 6D
3 8L 565 M
15L G120D
12 000 3h02
S0Y00 Ton l (307)
6 shaild e187)
3L 20oo 68 r1
8 M :432

Lyo33%| o
0.u32

318
310

T40333(
3 M 24 O23O

APV
- 5170- 1 364 2 6M 3 0 167

a46205 27

o 12 0 216
M
NtmechH 21
A v- S% S+ 127/
OH (2 M
11
3Mx 3., 325T 1176SDo R1)

a) Aun P 7o)
Coah Mou)
PUA |200x 3. 352) t (780 x 497)
 Page No.
Dato

170 t 348.02

1018 42

caAe case NAV 101E 4-1Gto+ 11.43

ndeu u Casn 2 7 , pP Prak casl

ug ay abu at me ao7x 10oro
Cnd y a
200
t t ray munt b o 1143

10o0-S0p
6-0 M
19gu coak r 67.

D t1o/. Ton le o7. Pv TS e 1.

3 0o 30
8.18
1.2 S.95
3
5.1 3.55

S G0 8

AAkd :2101 319)+

NWN
 I
Page No.
Dare
I I 1

I •

f~
- - - - + - - - - - -- - - - - -~ -

.flu
d

; .

SP v ~ v1Jy 0v

~ ~ ~ (jv_ sfv .
,,

s€lo ~
 (Page No. _ l
[____
Date ___,_._____,)

Jo . ,, s

A v.&frv cf U)ftV..{
Ss--zrt> c3.roo I 01> o

t Wro (oo-n cf~ tmfD

3 l~O , sD v Lt~ ,~
- ~f)O"t) r2> ➔ S°'o(Y\)

. -
,A--,. I ,,, hl_f 11s, (f ~ 1)t ~ 1~ cf ~
3 roo O,S4t, ~ t2..,l- di~ IO"D'.) y<f 2., ~
~ o·7q7 ,~ q3 511 5 j CfOO ~Jq I st~3
I .Qo o •11} 1~1 Grit l..f o-t>D '(i '1~ C..17---1

I J.01. z J,93 a-+- ,,17 - J. G

A- ➔ -t- -=-- --,

oU,V~ i 4tt ----

 Page No.
Dole

N >V ( 1"
.C C

"Pv <:.J ➔ GtR 1- ( tl 1 I mooY, O · q~l

-
C:o ~

~J-v
nnni
I 1& 2,
---
fu"il
\ ,2 1
(lo@) X o· 7q 7

'?
----
f

12> - ) -r

--r~

---·- -,--- ----- ----- --

--.. ._ _-t--_ ___:__L____:,M.J~ 7I_· 11___'.i::_______:,,1~42~00~~
M=---_,L._- ~lt~1_!_!,
_____--t-_ _ _ __ _ __ _ __ l:_(~t _:__: ~~-
 ~
M.A~ \~ > w,t,f i C!lf~ Pag~o ~
~~-

Dale I
1 I
:::;;--

2) ~. ➔ 4
7

-
ex
-
@ w.
~~ R,134 , ']75
~roo I G~s-- 9
t~ -rt; ,ZJ"f
'-, cy 1 S- · ;r

- --1~ ➔
I ':JI-/• -t ( bl 8J - ~rm1\ · 1 'i(. lb
( CI ~~ - t., Of 1~ · r/)
-
:;;! I 'JJJ. t is , ,1
- -7-- ~7 61_,
I

-
-

.......__
 Page No.
Date

I I ,,
'I,
% B 0t IALJVl ...,.,_

'/
I
I
I

ir

~ 6aJ.)
0 IJ- -fo

\
1
1 ~ , ,· ~ ~
 ( Page No.

Date I I )

l~
wl~

0 ~

.' ' fut j'yQ,(\ ~

roJ:iJ ,~
' r

r-
:? . ~
rJP,Y

;,---

~-
0
ft,, .
- (,(1 M

ht1M<0J ~q
r--- lV
I
I ,,
~ r-
%
i' I
I
I '---
I

~
~
.,

~- TTt,l
_,

' . "

:/_'dJ- 1, ~- G) (£.. 2{) "1

® a 0
- ....
- ({)

~
C

-
• I

- 60
-
-
---...;__

,-
---- } ' -
r---
('

-
----- -
-----
.,
-
-----