You are on page 1of 16

ASIAN PAINTS

INCOME STATEMENT (in INR mn)


INCOME
Sales and operating income (Net of discs)
Less: Excise duty
TOTAL SALES
EXPENDITURE
Material Cost
Employee Cost
SG&A costs
EBITDA
Less : Interest
Less : Depreciation/Amortisation
Add: Other Income
EBT
Add/(Less) : Exceptional Item
PROFIT BEFORE TAX AND PRIOR PERIOD ITEMS
(Less) : Prior period items (Net)
PROFIT BEFORE TAX
Less: Provision for Taxation:
Current Tax
Deferred Tax (Refer Note B - 8 in Schedule M)
Fringe Benefit Tax
(Excess) Tax Provision for earlier years
PROFIT AFTER TAX
Less: Minority Interest
NET PROFIT ATTRIBUTABLE TO SHAREHOLDERS
Add : Balance brought forward from previous year
AMOUNT AVAILABLE FOR APPROPRIATION
APPROPRIATIONS
Dividend to shareholders of parent company:
Equity Shares - Interim dividend
Proposed Final dividend
Tax on Dividend (includes tax on proposed div)
Transfer to General Reserve
Balance carried to Balance Sheet
Per share data
EPS (Rs.) Basic and Diluted - before exc item
EPS (Rs.) Basic and Diluted - after exc item
DPS (Rs)

2007
41,335.27
4,635.54
36,699.73
21,993.95
2,620.84
7,304.15
4,780.79
189.11
611.41
372.51
4,352.78
(77.56)
4,275.22
26.48
4,301.70
1,483.23
(28.83)
48.14
(35.76)
2,834.92
20.60
2,814.32
1,100.00
3,914.32

1,151.0
95.9
180.6
982.8
1,500.0
3910.30
29.30
29.30
13.00

No of shares - eop

Key Figures
Gross Profit
EBITDA
Operating Profit (EBIT)
PBT
Net Income

95.92

14,705.78
4,780.79
4,541.89
4,352.78
2,834.92

Margins
Gross Profit
EBITDA
Operating Profit (EBIT)
PBT
Net Income

40%
13%
12%
12%
8%

Purchases
Assumptions
Sales (Growth - YoY)
Material Cost (as a % of Sales)
Overheads
Employee Cost (as a % of sales)
SG&A costs (as a % of sales)
Other income (Growth - YoY)
Other income (as a % of sales)
Effective Tax Rate (tax /EBT)
Dividend Payout Ratio
Divident Tax Rate
Minority Interest as % of PAT

60%
7%
20%

1%
34%
44%
14%
1%

10
2008

2009

2010

2011

49385.6
60438.4
71065.6
83614.7
5313.3
5806.1
4256.2
6552.3
44072.30 54632.30 66809.40 77062.40
25776.4
3066.6
8623.5
6605.80
211.6
591.7
596
6398.50
-68.4
6330.10
-15.9
6314.20

33706.4
3715.2
10516.7
6694.00
263.2
743.8
516.8
6203.80
-12.4
6191.40
-22.7
6168.70

37579.6
4362.8
12593
12274.00
284.7
835.6
1405
12558.70
11.5
12570.20
0
12570.20

44745.6
4539.9
14647.2
13129.70
222.3
1131.3
826.3
12602.40
0
12602.40
0
12602.40

1847.9
105.6
64.3
15.9
4280.50
188.7
4091.80
1500
5591.80

1793.4
3731.8
3555
163.2
55.4
281.5
73.6
0
0
-56.3
-56.1
-47.6
4194.80
8839.10
8813.50
216.4
482.7
381.1
3978.40
8356.40
8432.40
2000
2300
6000
5978.40 10656.40 14432.40

623.4
1,007.1
277.2
1,684.1
2,000.0
5591.80

623.5
1,055.1
288.8
1,711.0
2,300.0
5978.40

815.3
1,774.5
433.3
1,633.3
6,000.0
10656.40

815.3
2,254.1
501.1
4,861.9
6,000.0
14432.40

43.37
42.66
17.00

41.61
41.48
17.50

87.00
87.12
27.00

87.91
87.91
32.00

2012

2013

2014

2015

2016

92474.88 110969.86 133163.83 159796.59 191755.91


51785.93
6010.87
18032.60
16645.48
222.97
1387.12
1941.97
16977.36

62143.12
7213.04
21639.12
19974.57
222.97
1664.55
2330.37
20417.43

74571.74
8655.65
25966.95
23969.49
222.97
1997.46
2796.44
24545.51

89486.09 107383.31
10386.78 12464.13
31160.34 37392.40
28763.39 34516.06
222.97
222.97
2396.95
2876.34
3355.73
4026.87
29499.20 35443.63

16977.36

20417.43

24545.51

29499.20

35443.63

16977.36
5093.21

20417.43
6125.23

24545.51
7363.65

29499.20
8849.76

35443.63
10633.09

11884.15
594.21
11289.95

14292.20
714.61
13577.59

17181.85
859.09
16322.76

20649.44
1032.47
19616.97

24810.54
1240.53
23570.02

11289.95

13577.59

16322.76

19616.97

23570.02

3386.9839 4073.2769 4896.8286 5885.0906 7071.0051


575.78726 692.45708 832.46087 1000.4654 1202.0709

7327.18

8811.86

10593.47

12731.41

15296.94

117.70

141.55

170.17

204.51

245.73

35.31

42.47

51.05

61.35

73.72

95.92

95.92

95.92

95.92

95.92

95.92

95.92

18,295.90 20,925.90 29,229.80 32,316.80


6,605.80 6,694.00 12,274.00 13,129.70
6,610.10 6,467.00 12,843.40 12,824.70
6,398.50 6,203.80 12,558.70 12,602.40
4,280.50 4,194.80 8,839.10 8,813.50

40,688.95
16,645.48
17,200.33
16,977.36
11,884.15

48,826.74
19,974.57
20,640.39
20,417.43
14,292.20

58,592.08
23,969.49
24,768.47
24,545.51
17,181.85

70,310.50
28,763.39
29,722.17
29,499.20
20,649.44

84,372.60
34,516.06
35,666.60
35,443.63
24,810.54

42%
15%
15%
15%
10%

95.92

38%
12%
12%
11%
8%

95.92

44%
18%
19%
19%
13%

42%
17%
17%
16%
11%

44%
18%
19%
18%
13%

44%
18%
19%
18%
13%

44%
18%
19%
18%
13%

26,936.44 34,255.80 39,448.90 48,241.10

50,507.61

64,498.32

77,397.98

44%
18%
19%
18%
13%

44%
18%
19%
18%
13%

92,877.57 111,453.09

20.09%
58%

23.96%
62%

22.29%
56%

15.35%
58%

20%
56%

20%
56%

20%
56%

20%
56%

20%
56%

7%
20%

7%
19%

7%
19%

6%
19%

7%
20%

7%
20%

7%
20%

7%
20%

7%
20%

0.60
1%
32%
38%
17%
4%

(0.13)
1%
32%
40%
17%
5%

1.72
2%
30%
29%
17%
5%

(0.41)
1%
30%
35%
16%
4%

2%
30%
30%
17%
5%

2%
30%
30%
17%
5%

2%
30%
30%
17%
5%

2%
30%
30%
17%
5%

2%
30%
30%
17%
5%

ASIAN PAINTS

BALANCE SHEET (in INR m)


FUNDS EMPLOYED
Shareholders' Funds
Share Capital
Reserves and Surplus
Shareholders' equity
Loan Funds
Secured Loans
Unsecured Loans
Loans
Deferred Tax Liability (Net)
Minority Interest
Total
APPLICATION OF FUNDS
Goodwill on consolidation
Fixed Assets
Gross Block
Less: Depreciation/Amortisation
Net Block
Add : Capital Work in Progress
Net Fixed Assets
Investments
Total Long Term Assets
Current Assets, Loans and Advances
Cash and Bank Balances
Interest accrued on investments
Inventories
Current Asset
Sundry debtors (receivables)
Other Current Assets
Current Asset
Loans and Advances
Total Current Assets
Current Liabilities and Provisions
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Total
Total
check (moment of truth!) ( A = L + E)

Schedule G

2007

2008

2009

2010

959.2
6,818.72
7777.92

959.2
8864.5
9823.7

959.2
11072.5
12031.7

959.2
16140.6
17099.8

1,201.05
1211.2
1253.5
637
1,860.71
1540.9
1832.7
1655.3
3,061.76 2,752.10 3,086.20 2,292.30
267.86
390.8
533.1
562.3
600.75
573.7
755.7
944.5
11,708.29 13,540.30 16,406.70 20,898.90

468.62

443.5

505.5

367.3

10,831.48 12112.2 14614.1


15003.9
6,037.67
6336.6
6483.8
6275.7
4,793.81 5,775.60 8,130.30 8,728.20
137.84
1141.8
921.1
4072.3
4,931.65 6,917.40 9,051.40 12,800.50
1,927.17
2766.5
784
6241.1
7,327.44 10,127.40 10,340.90 19,408.90
1,053.93
1107.1
2103.7
1058.3
0.26
0.9
5.5
2.1
5,980.06
7140.1
7689.5
9558.8
4,206.12
4603.3
5719.2
5425.2
693.59
559.6
491.2
646.3
979.34
1525.2
1978
1746.2
12,913.30 14,936.20 17,987.10 18,436.90
7,870.38
9859.3 10111.4
13796.5
662.07
1664
1809.9
3150.4
8,532.45 11,523.30 11,921.30 16,946.90
4,380.85 3,412.90 6,065.80 1,490.00
11,708.29 13,540.30 16,406.70 20,898.90
True

True

True

True

Current Liabilities
1 Acceptances
2 Sundry Creditors
Trade (payables)
Others
3 Investor Education etc
4 Other Liabilities

7870.38
1729.27
4485.35
3692.78
792.57
62.89
1592.87

9859.30 10111.40
2183.20 1795.40
5719.60 5541.50
4539.40 4416.40
1180.20 1125.10
31.70
29.10
1924.80 2745.40

13796.50
2987.70
7183.20
5993.80
1189.40
34.50
3591.10

Assumptions:

B
A
A
S
E

Fixed Assets
Net Fixed Assets - Opening
Add: Capex
Add: Acquisitions / (Disposals)/WIP addns
Less: Depreciation
Net Fixed Assets - Ending
Capex (as a % of sales)
Depreciation (as a % of sales)

2.23%
1.67%

Debt
Average Debt
Interest paid
Interest cost %

6.99%
1.34%

5.68%
1.36%

5.92%
1.25%

2906.93
211.6
7.28%

2919.15
263.2
9.02%

2689.25
284.7
10.59%

1.30
0.54
0.10

1.51
0.70
0.18

1.09
0.42
0.06

10.01
3.93
6.54
36.48
92.89
55.77
73.60

10.59
4.55
7.65
34.48
80.29
47.71
67.06

11.99
4.36
7.58
30.44
83.76
48.16
66.05

1.27%

0.90%

0.97%

Cash and Bank Balances


Interest earned
Interest rate %
Ratio Analysis
Solvency Ratios
Current ratio
Quick ratio
Cash ratio
Turnover Ratios
Receivables turnover
Inventory turnover
Payables turnover
Average receivables collection period
Average inventory processing period
Average payment period
Cash Conversion Cycle

1.51
0.70
0.12

Other Receivables
Other Current Assets as % of Sales

1.89%

Loans and Advances as % of Sales

2.67%

3.46%

3.62%

2.61%

Other Payables
Acceptances as % of COGS
Others Creditors as % of COGS
Investor Education etc as % of COGS
Other Liabilities as % of COGS

7.86%
3.60%
0.29%
7.24%

8.47%
4.58%
0.12%
7.47%

5.33%
3.34%
0.09%
8.15%

7.95%
3.17%
0.09%
9.56%

Operating Profitability
Gross Profit Margin
Operating Profit Margin
Net Profit Margin

0.40
0.12
0.08

0.42
0.15
0.10

0.38
0.12
0.08

0.44
0.19
0.13

Return on total capital


Return on total equity

0.42
0.36

0.53
0.44

0.43
0.35

0.66
0.52

Operating Efficiency
Total asset turnover
Net fixed asset turnover
Equity turnover

ROE DuPont Analysis


Profit Margin
Asset Turnover
Financial Leverage
ROE

Financial Risk Ratios


Debt to equity ratio
Debt ratio
Interest coverage ratio

10
2011

2012

2013

959.2
959.2
959.2
20915 28242.1751 37054.03
21874.2 29201.3751 38013.23

2014

2015

2016

959.2
959.2
959.2
47647.5 60378.91617 75675.85716
48606.7 61338.11617 76635.05716

499.7
499.7
499.7
499.7
499.7
499.7
1847.3
1847.3
1847.3
1847.3
1847.3
1847.3
2,347.00
2,347.00 2,347.00 2,347.00
2,347.00
2,347.00
851.8
851.8
851.8
851.8
851.8
851.8
1098.9 1693.10769 2407.718 3266.81 4299.282465 5539.809671
26,171.90
34,093.28 43,619.75 55,072.31
68,836.20
85,373.67

371.9
19877.5
7150.7
12,726.80
433.2
13,160.00
9219.5
22,751.40

371.9

371.9

371.9

371.9

371.9

13,622.37 14,177.22 14,843.04


9219.5
9219.5
9219.5
23,213.77 23,768.62 24,434.44

15,642.03
9219.5
25,233.43

16,600.81
9219.5
26,192.21

1330.4
15162.03 27252.84
2
2
2
13054.3 11775.9792 14131.18
5855.3 7600.67507 9120.81
893.1
1544.33 1853.20
2054.4
2469.08 2962.90
23,189.50
36,085.01 55,322.91

41782.61
59239.15
80207.81
2
2
2
16957.41 20348.89213 24418.67055
10944.97 13133.96652 15760.75982
2223.84
2668.60
3202.32
3555.47
4266.57
5119.88
75,466.31
99,659.18
128,711.44

16403.7 12667.7918 15201.35 18241.62 21889.9442 26267.93304


3365.3 3962.77111 4765.734 5729.289 6885.556055 8273.075942
19,769.00
16,630.56 19,967.08 23,970.91
28,775.50
34,541.01
3,420.50
19,454.45 35,355.83 51,495.40
70,883.68
94,170.44
26,171.90
42,668.22 59,124.45 75,929.84
96,117.11
120,362.64
True

False

False

False

False

False

16403.70
3152.70
8913.80
7686.10
1227.70
41.40
4295.80

16618.33 19739.54 22897.60


3625.02 4350.02 5220.02
8243.68 10187.86 11980.51
7014.95 8958.10 10749.72
1228.73 1229.76 1230.79
41.44
41.47
41.51
4708.20 5160.18 5655.56

26635.55
6264.03
14131.48
12899.66
1231.82
41.55
6198.50

31064.41
7516.83
16712.45
15479.60
1232.85
41.59
6793.55

13,160.00 13,622.37 14,177.22


14,843.04
15,642.03
1849.4976 2219.397 2663.277 3195.931853 3835.118223

13,160.00

1387.1232 1664.548 1997.457


13,622.37 14,177.22 14,843.04

2396.94889 2876.338668
15,642.03
16,600.81

2.03%
1.47%

2%
1.50%

2%
1.50%

2%
1.50%

2%
1.50%

2%
1.50%

2319.65
222.3
9.58%

2347
222.965
9.50%

2347
222.965
9.50%

2347
222.965
9.50%

2347
222.965
9.50%

2347
222.965
9.50%

13.66
3.96
7.05
26.71
92.23
51.75
67.19

30
83
50
63

30
83
50
63

30
83
50
63

30
83
50
63

30
83
50
63

1.16%

1.67%

1.67%

1.67%

1.67%

1.67%

1.17
0.41
0.07

2.67%

2.67%

2.67%

2.67%

2.67%

2.67%

7.05%
2.74%
0.09%
9.60%

7.00%
3.00%
0.09%
9.60%

7.00%
3.00%
0.09%
9.60%

7.00%
3.00%
0.09%
9.60%

7.00%
3.00%
0.09%
9.60%

7.00%
3.00%
0.09%
9.60%

0.42
0.17
0.11

0.44
0.19
0.13

0.53
0.40

0.55
0.41

ASIAN PAINTS
10.00
2007

CASH FLOW STATEMENT (in INR mn)


Cash Flow from Operating Activities:
Profit before tax and prior period items
Adjustment for:
Depreciation/Impairment
Impairment of Goodwill
Prior period item (Net)
Profit on sale of investments
Profit on disposal of subsidiaries
Profit on Sale of Fixed Assets
Loss on disposal of Associate Company
Share of (profi t)/loss of associate
Fair value adjustment on receivable from disposal of subsidiary
Gain on disposal of assets
Interest Expense
Interest Income
Dividend Income
Effect of exchange rates on op cashflows
Operating Profit before Working Capital changes
Adjustment for:
Changes in working capital
Asset
Trade Receivables (sundry debtors)
Asset
Other Receivables (loans & advances)
Asset
Inventories
Liabilitiy
Trade and other payables (current liablilities)
Assets
Changes in other current assets
Cash generated from Operations
Income tax paid (net of refund)
Others
Net cash generated from operating activities
Cash Flow from Investing Activities:
Purchase of Fixed Assets / Capex
Proceeds from sale of Fixed Assets
Purchase of Investment
Sale of Investment
investments Interest received
Dividend received
Cash outfl ow on acquisitions made by joint venture.
Cash outflow on additional stake in subsidiary
Cash infl ow/(outfl ow) on disposal of associate company
Cash inflow arising on disposal of subsidiary
Net cash used in investing activities

4271.20
611.41
26.48
(3.90)
6.85
70.71
4.02
2.75
(14.67)
189.11
(14.31)
(115.28)
5034.37

(869.90)
(1111.80)
(1044.80)
1286.70
4164.47
(1585.00)
2579.47
(819.5)
133.68
(395.58)
53.99
14.05
115.28
(269.38)
67.32
5.51
(1094.63)

Cash Flow from Financing Activities


debt
Proceeds from long term borrowings
debt
Proceeds from short term borrowings
debt
Repayment of long term borrowings
debt
Repayment of short term borrowings
Interest Paid
Dividend and Dividend tax paid and Provisions
Net cash used in financing activities
Net Inc/(Dec) in Cash and Cash Equivalents
Cash and Cash Equivalents - bop
Net effect of changes in exchange rate
Cash and Cash Equivalents - eop

736.84
(280.53)
(189.11)
(1,374.9)
(1107.70)
377.14
734.08
(57.00)
1054.22

2008

2009

2010

2011

2012

2013

2014

2015

2016

6330.10

6191.40 12570.20 12602.40 16977.36 20417.43 24545.51

29499.20

35443.63

591.70
0.00
(15.90)
(16.00)
68.40
0.00
0.00
0.00
0.00
(37.80)
211.60
(44.70)
(245.40)
(177.70)
6664.30

743.80
835.60 1131.30 1387.12 1664.55 1997.46
12.40
0.00
0.00
(22.70)
0.00
0.00
(1.30) (627.20)
(4.50)
0.00
(11.50)
0.00
0.00
(78.80)
(27.10)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(65.40)
0.00
0.00
263.20
284.70
222.30
222.97
222.97
222.97
(56.90) (110.60) (104.80)
(140.80) (226.20) (354.70)
320.60
(172.90) (161.00)
7244.30 12463.30 13303.90 18587.45 22304.94 26765.93

2396.95

2876.34

222.97

222.97

32119.12

38542.94

39.90 (1431.10)
(888.50) (922.20)
(1194.30) (549.40)
2122.70
40.50
6704.20 5813.20
(1906.00) (1919.20)
4798.20
(3,080.5)
262.40
(1981.50)
1158.30
44.70
245.40
0.00
(3.60)
0.00
6.90
(3347.90)

1337.70 (1767.00)
590.25 2316.23 2779.48
(508.80) (819.40) 1745.38 1520.14 1824.16
651.23
308.87
370.64
(1913.50) (3495.50) 1278.32 (2355.20) (2826.24)
3760.00 2547.90 (3735.91) 2533.56 3040.27
651.23
308.87
370.64
13801.00 11536.90 19177.70 24621.17 29545.40
(3169.40) (3924.20) (5093.21) (6125.23) (7363.65)

3894.00 10631.60

7612.70 14084.49 18495.94 22181.75

(3,100.5) (3,953.1) (1,561.0) (1849.50) (2219.40) (2663.28)


217.50
120.60
57.90
0.00
(543.60) (3109.90)
1983.80
986.60
4.50
52.30
114.00
104.90
140.80
226.20
354.70
0.00
0.00
0.00
(12.70)
0.00
0.00
0.00
0.00
0.00
0.00
59.10
0.00
(718.80) (2990.20) (4148.90) (1849.50) (2219.40) (2663.28)

3335.37
4002.44
2188.99
2626.79
444.77
533.72
(3391.48) (4069.78)
3648.32
4377.99
444.77
533.72
35454.49 42545.38
(8849.76) (10633.09)
26604.73

31912.29

(3195.93)

(3835.12)

(3195.93)

(3835.12)

224.30
0.00
0.00
0.00
0.00
0.00
(529.70)
119.30
0.00
(25.60) (145.50)
(63.80)
(380.80)
(15.60)
0.00
0.00
(211.60) (263.20) (284.70) (222.30) (222.97) (222.97) (222.97)
(968.20) (1999.30) (2358.90) (3168.30) (3365.30) (3962.77) (4765.73)
(1336.30) (2303.70) (3318.80) (3335.10) (3588.27) (4185.74) (4988.70)
114.00
871.50 4322.60
128.70 8646.73 12090.81 14529.78
1053.90 1107.10 2103.70 6374.70 6515.30 15162.03 27252.84
(60.80)
125.10
(51.60)
11.90
1107.10 2103.70 6374.70 6515.30 15162.03 27252.84 41782.61

(222.97)
(222.97)
(5729.29) (6885.56)
(5952.25) (7108.52)
17456.54 20968.65
41782.61 59239.15
59239.15

80207.81

RESULTS FOR THE FINANCIAL YEAR


Revenue Account
Gross Sales
Net Sales and Operating Income
Growth Rates (%)
Materials Cost
% to Net Sales
Overheads
% to Net sales
Operating Profit
Interest Charges
Depreciation
Profit Before Tax and Exceptional items
% to Net Sales
Growth Rates (%)
Exceptional items
Profit Before Tax and after Exceptional items
% to Net Sales
Profit After Tax
Return on average net worth (RONW) (%)
Capital Account
Share Capital
Reserves and Surplus
Deferred Tax Liability (Net)
Loan Funds
Fixed Assets
Investments
Net Current Assets
Debt-Equity Ratio
Market Capitalisation
Per Share Data
Earnings Per Share (EPS) (Rs.)
Dividend (%)
Book Value (Rs.)
Other Information
Number of Employees

2001

2002

2003

1,470
1,233
13.18%
661
53.61%
370
0.2999
212
22
34
156
0.1264
9

1,599
1,371
11.20%
728
53.04%
418
0.3046
241
15
45
181
0.1323
16

1,807
1,535
11.93%
807
52.58%
459
0.2989
282
8
49
225
0.1465
24

156
0.1264
106
27

181
0.1323
114
28

225
0.1465
142
32

64.2
347
227
381
44
214
0.55
1,580

64.2
346
61
111
390
63
130
0.27
2,106

64.2
412
58
104
366
148
124
0.22
2,119

11.00
70.00
411.20

11.90
90.00
410.60

14.80
110.00
476.60

3,197

3,188

3,327

2007

2008

2009

100
2010

2,777 4133.527
2,319 3669.973
18.65%
58.24%
1,352 2199.395
58.29%
59.93%
616
992.499
0.2654
27.04%
388
416.938
4
18.911
46
61.141
339
336.886
0.146
9.18%
23
-0.48%
(34)
0
305
336.886
0.1315
9.18%
187
283.492
31

4938.56
4407.23
20.09%
2577.64
58.49%
1169.01
26.52%
601.41
21.16
59.17
521.08
11.82%
54.68%
0
521.08
11.82%
428.05

6043.84
5463.23
23.96%
3370.64
61.70%
1423.19
26.05%
595.02
26.32
74.38
494.32
9.05%
-5.14%
-0.59
494.91
9.06%
419.48

7106.56
6680.94
22.29%
3757.96
56.25%
1695.58
25.38%
1143.84
28.47
83.56
1031.81
15.44%
108.73%
2.546
1029.264
15.41%
883.91

8361.47
7706.24
15.35%
4474.56
58.06%
1918.71
24.90%
1199.84
22.23
113.13
1064.48
13.81%
3.17%
0
1064.48
13.81%
881.35

95.9
681.872
26.786
306.176
479.381
192.717
438.085
0.39
7,336

95.9
886.45
39.08
275.21
577.56
276.65
341.29
0.28
11,510

95.9
1107.25
53.31
308.62
813.03
78.4
606.58
0.26
7,539

95.9
1614.06
56.23
229.23
872.82
624.11
149
0.13
19,593

95.9
2091.5
85.18
234.7
1272.68
921.95
342.05
0.11
29735.2

19.50
125.00
622.30

28.40
130.00
777.77

39.10
170.00
982.35

37.78
175.00
1,203.15

80.74
270.00
1,709.96

3,681

3,868

3,924

4,260

4,382

2004

2005

2006

2,026
1,696
10.49%
944
55.63%
483
0.2847
291
5
48
238
0.1402
6
(7)
231
0.1362
148
29

2,339
1,955
15.24%
1,128
57.73%
532
0.2724
325
3
48
275
0.1407
16
(4)
271
0.1385
174
31

95.9
436
49
71
344
243
64
0.13
2,914

95.9
476
31
88
320
258
113
0.15
3,751

95.9
526
29
91
325
275
143
0.15
6,178

15.40
85.00
531.50

18.10
95.00
572.20

3,356

3,550

10
2011

95.42
3200%
2,187.40

You might also like