Saham Fundamental 20110930

Code
ADHI
AKRA
ASII
PTBA
LPIN
TLKM
BMRI
UNVR
INDS
BBCA
SGRO
INDF
PANS
BDMN
TINS
PGAS
BRNA
MEDC
GJTL
LPCK
CMNP
BUMI
KLBF
CLPI
TPIA
SMCB
ROTI
ASGR
BJBR
KRAS
CTRS
BORN
MNCN
SSIA
COWL
MPPA
JTPE
EKAD
BSDE
VRNA
BRAU
TOTL
BUDI
PNLF
CTRA
Name
Adhi Karya (Persero) Tbk
AKR Corporindo Tbk.
Astra International Tbk.
Tambang Batubara Bukit Asam (Persero)
Multi Prima Sejahtera Tbk
Telekomunikasi Indonesia (Persero)
Bank Mandiri (Persero) Tbk.
Unilever Indonesia Tbk.
Indospring Tbk.
Bank Central Asia Tbk.
Sampoerna Agro Tbk.
Indofood Sukses Makmur Tbk
Panin Sekuritas Tbk.
Bank Danamon Indonesia Tbk.
Timah (Persero) Tbk.
Perusahaan Gas Negara (Persero) Tbk.
Berlina Tbk
Medco Energi International Tbk
Gajah Tunggal Tbk.
Lippo Cikarang Tbk
Citra Marga Nusaphala Persada Tbk.
Bumi Resources Tbk
Kalbe Farma Tbk.
Colorpak Indonesia Tbk
Chandra Asri Petrochemical Tbk.
Holcim Indonesia Tbk.
Nippon Indosari Corpindo Tbk.
Astra Graphia Tbk
Bank Pembangunan Daerah Jawa Barat dan
Krakatau Steel (Persero) Tbk.
Ciputra Surya Tbk.
Borneo Lumbung Energi & Metal Tbk.
Media Nusantara Citra Tbk
Surya Semesta Internusa Tbk.
Cowell Development Tbk
Matahari Putra Prima Tbk
Jasuindo Tiga Perkasa Tbk.
Ekadharma International Tbk.
Bumi Serpong Damai Tbk
Verena Multi Finance Tbk.
Berau Coal Energy Tbk.
Total Bangun Persada Tbk.
Budi Acid Jaya Tbk.
Panin Financial Tbk
Ciputra Development Tbk
ELSA
BHIT
EMDE
KIJA
KARK
BKSL
TMPI
TRUB
INCF
BLTA
Elnusa Tbk.
Bhakti Investama Tbk
Megapolitan Developments Tbk.
Kawasan Industri Jababeka Tbk
Dayaindo Resources International Tbk.
Sentul City Tbk
AGIS Tbk
Truba Alam Manunggal Engineering Tbk.
Indocitra Finance Tbk.
Berlian Laju Tanker Tbk
Sector
Property, Real Estate & Building Construction
Trade, Services & Investment
Miscellaneous Industry
Mining
Infrastructure, Utilities & Transportation
Finance
Consumer Goods Industry
Finance
Agriculture
Finance
Finance
Mining
Basic Industry & Chemicals
Mining
Mining
Finance
Mining
Finance
Mining
Finance
Sub Sector
Building Construction
Wholesale (Durable Goods)
Automotive & Components
Coal Mining
Telecommunication
Bank
Cosmetics & Household
Bank
Plantation
Food & Beverages
Securities Company
Bank
Metal & Mineral Mining
Energy
Plastics & Packaging
Crude Petroleum & Natural Gas
Property & Real Estates
Toll Road, Airport, Harbor
Coal Mining
Pharmaceuticals
Chemicals
Cement
Food & Beverages
Computer & Services
Bank
Metal & Allied Products
Coal Mining
Advertising, Printing & Media
Retail Trade
Advertising, Printing & Media
Chemicals
Financial Institution
Coal Mining
Chemicals
Insurance
LQ45
N
N
Y
Y
N
Y
Y
Y
N
Y
N
Y
N
Y
Y
Y
N
Y
Y
N
N
Y
Y
N
N
Y
N
N
Y
Y
N
Y
N
N
N
N
N
N
N
N
Y
N
N
N
N
EPSY
104.37
365.30
4,079.43
1,176.82
612.47
567.69
498.14
482.97
419.80
380.65
358.17
355.66
329.90
308.08
261.20
259.47
257.52
242.52
240.34
187.26
166.23
138.20
136.79
120.92
119.42
119.40
109.08
94.63
92.57
73.42
70.51
65.28
62.37
48.98
47.27
42.50
41.38
40.26
34.28
32.26
32.15
31.51
27.07
26.81
19.69
Mining
Crude Petroleum & Natural Gas

Investment Company
Non Building Construction
Others
Transportation
N
N
N
N
N
N
N
N
N
N
10.95
10.63
5.23
4.78
4.74
3.71
1.85
(5.75)
(92.99)
(119.41)
BV
456.79
975.65
13,169.55
2,976.24
5,272.22
2,193.53
2,680.95
457.27
2,549.25
1,520.89
1,208.64
2,032.88
944.35
1,986.83
871.29
537.30
1,569.20
2,025.29
1,122.74
951.50
959.15
447.01
531.73
479.60
2,301.89
925.78
476.29
360.68
517.06
669.11
815.54
413.54
360.22
212.28
212.29
997.84
93.77
174.82
366.90
176.28
96.91
166.90
218.47
243.96
326.04
OP
321.00
134.34
4,074.00
1,401.81
338.00
1,095.09
725.61
646.49
703.25
467.42
505.42
823.33
382.37
493.62
366.04
351.66
461.00
341.86
304.38
269.35
199.88
534.70
180.32
166.41
140.03
191.57
131.68
120.77
122.50
6.56
86.95
105.91
96.81
68.44
52.50
21.59
55.38
59.69
50.68
43.83
110.49
37.84
54.71
27.38
27.79
DPS
Price
PER
PBV
POR
ROE
ROEO
2,521.67
510
4.89
1.12
1.59
22.85%
70.27%
1,098.69
3,000
8.21
3.07
22.33
37.44%
13.77%
17,074.09
63,650
15.60
4.83
15.62
30.98%
30.94%
1,693.52
16,800
14.28
5.64
11.98
39.54%
47.10%
1,736.41
2,125
3.47
0.40
6.29
11.62%
6.41%
2,209.74
7,600
13.39
3.46
6.94
25.88%
49.92%
17,848.04
6,300
12.65
2.35
8.68
18.58%
27.07%
1,061.97
16,500
34.16
36.08
25.52 105.62% 141.38%
2,201.16
3,400
8.10
1.33
4.83
16.47%
27.59%
12,379.18
7,700
20.23
5.06
16.47
25.03%
30.73%
515.49
2,900
8.10
2.40
5.74
29.63%
41.82%
2,643.47
5,050
14.20
2.48
6.13
17.50%
40.50%
1,004.34
1,150
3.49
1.22
3.01
34.93%
40.49%
11,267.58
4,600
14.93
2.32
9.32
15.51%
24.84%
425.62
1,770
6.78
2.03
4.84
29.98%
42.01%
725.62
2,675
10.31
4.98
7.61
48.29%
65.45%
2,502.64
2,000
7.77
1.27
4.34
16.41%
29.38%
3,911.32
2,150
8.87
1.06
6.29
11.97%
16.88%
1,975.11
2,475
10.30
2.20
8.13
21.41%
27.11%
1,680.91
1,570
8.38
1.65
5.83
19.68%
28.31%
516.83
1,510
9.08
1.57
7.55
17.33%
20.84%
2,582.16
1,950
14.11
4.36
3.65
30.92% 119.62%
201.83
3,250
23.76
6.11
18.02
25.72%
33.91%
802.83
1,650
13.65
3.44
9.92
25.21%
34.70%
2,202.67
3,650
30.57
1.59
26.07
5.19%
6.08%
458.40
1,780
14.91
1.92
9.29
12.90%
20.69%
117.48
3,000
27.50
6.30
22.78
22.90%
27.65%
239.48
990
10.46
2.74
8.20
26.24%
33.49%
4,486.67
900
9.72
1.74
7.35
17.90%
23.69%
593.79
790
10.76
1.18
120.51
10.97%
0.98%
600.77
890
12.62
1.09
10.24
8.65%
10.66%
141.31
890
13.63
2.15
8.40
15.79%
25.61%
200.43
1,020
16.35
2.83
10.54
17.31%
26.87%
325.90
360
7.35
1.70
5.26
23.08%
32.24%
193.99
210
4.44
0.99
4.00
22.27%
24.73%
753.25
940
22.12
0.94
43.54
4.26%
2.16%
70.49
200
4.83
2.13
3.61
44.12%
59.06%
144.65
235
5.84
1.34
3.94
23.03%
34.14%
281.90
870
25.38
2.37
17.17
9.34%
13.81%
1,052.24
121
3.75
0.69
2.76
18.30%
24.86%
353.11
430
13.38
4.44
3.89
33.17% 114.02%
275.71
265
8.41
1.59
7.00
18.88%
22.67%
260.17
235
8.68
1.08
4.30
12.39%
25.04%
131.97
108
4.03
0.44
3.94
10.99%
11.22%
183.78
510
25.90
1.56
18.35
6.04%
8.52%
268.71
191.48
158.00
125.14
119.42
132.75
172.29
101.69
(485.12)
541.24
22.26
59.58
11.79
5.79
8.70
5.31
(5.51)
3.94
(169.28)
28.16
284.93
232.69
109.32
147.97
17.47
21.14
80.35
233.37
510.65
1,607.10
198
183
120
139
50
250
102
50
3,150
205
18.09
17.21
22.95
29.10
10.54
67.35
55.24
(8.70)
(33.87)
(1.72)
0.74
0.96
0.76
1.11
0.42
1.88
0.59
0.49
(6.49)
0.38
8.89
4.07%
3.07
5.55%
10.18
3.31%
24.00
3.82%
5.75
3.97%
47.10
2.80%
(18.51)
1.07%
12.69
-5.65%
(18.61) 19.17%
7.28 -22.06%
8.28%
31.12%
7.46%
4.63%
7.29%
4.00%
-3.20%
3.87%
34.90%
5.20%
DER
OPM
Fair Val
Max Val
Exp Gain
Report
Target
552.04%
10.25%
1,043.73
1,565.60
104.65% 06/30/11 Y
112.61%
3.20%
1,343.45
2,015.17
-55.22% 06/30/11 N
129.65%
11.37% 40,740.00 61,110.00
-35.99% 06/30/11 N
56.90%
34.98% 11,768.25 17,652.37
-29.95% 06/30/11 N
32.94%
11.67%
3,380.03
5,070.04
59.06% 06/30/11 Y
100.74%
31.82%
5,676.93
8,515.39
-25.30% 06/30/11 N
665.74%
43.81%
4,981.44
7,472.16
-20.93% 06/30/11 N
232.24%
23.23%
4,829.69
7,244.54
-70.73% 06/30/11 N
86.35%
14.13%
4,197.99
6,296.98
23.47% 06/30/11 Y
813.94%
49.60%
3,806.54
5,709.82
-50.56% 06/30/11 N
42.65%
29.15%
3,581.65
5,372.48
23.51% 06/30/11 Y
130.04%
17.16%
3,556.57
5,334.85
-29.57% 06/30/11 N
106.35%
74.15%
3,298.97
4,948.45
186.87% 06/30/11 Y
567.11%
30.09%
3,080.78
4,621.17
-33.03% 06/30/11 N
48.85%
19.56%
2,612.01
3,918.01
47.57% 06/30/11 Y
135.05%
43.39%
2,594.73
3,892.09
-3.00% 06/30/11 N
159.49%
10.55%
2,575.17
3,862.75
28.76% 06/30/11 Y
193.12%
11.70%
2,425.25
3,637.87
12.80% 06/30/11 N
175.92%
9.77%
2,403.38
3,605.07
-2.89% 06/30/11 L
176.66%
32.08%
1,872.61
2,808.92
19.27% 06/30/11 N
53.88%
51.89%
1,662.32
2,493.47
10.09% 06/30/11 N
577.66%
26.64%
1,381.98
2,072.97
-29.13% 06/30/11 N
37.96%
17.49%
1,367.86
2,051.79
-57.91% 06/30/11 N
167.40%
8.24%
1,209.16
1,813.74
-26.72% 06/30/11 N
95.69%
6.74%
1,194.17
1,791.26
-67.28% 06/30/11 L
49.51%
22.08%
1,193.96
1,790.94
-32.92% 06/30/11 N
24.66%
19.28%
1,090.75
1,636.13
-63.64% 06/30/11 N
66.40%
9.94%
946.35
1,419.52
-4.41% 06/30/11 N
867.73%
21.89%
925.67
1,388.50
2.85% 06/30/11 N
88.74%
0.72%
65.55
98.33
-91.70% 06/30/11 N
73.67%
24.58%
705.10
1,057.66
-20.77% 06/30/11 N
34.17%
40.20%
652.80
979.20
-26.65% 06/30/11 L
55.64%
26.77%
623.72
935.57
-38.85% 06/30/11 N
153.52%
12.97%
489.84
734.77
36.07% 06/30/11 L
91.38%
27.96%
472.68
709.02
125.08% 06/30/11 Y
75.49%
1.45%
215.90
323.85
-77.03% 06/30/11 N
75.17%
24.25%
413.77
620.65
106.88% 06/30/11 Y
82.74%
13.76%
402.62
603.93
71.33% 06/30/11 Y
76.83%
33.52%
342.82
514.23
-60.60% 06/30/11 N
596.91%
18.87%
322.61
483.91
166.62% 06/30/11 Y
364.39%
33.22%
321.45
482.18
-25.24% 06/30/11 N
165.19%
8.11%
315.06
472.59
18.89% 06/30/11 N
119.09%
8.40%
270.68
406.02
15.18% 06/30/11 N
54.09%
37.68%
268.13
402.20
148.27% 06/30/11 Y
56.37%
22.11%
196.88
295.32
-61.40% 06/30/11 N
Stock Qty
1,801,320,000
3,821,543,500
4,048,355,314
2,304,131,850
21,250,000
20,159,999,280
23,099,999,999
7,630,000,000
225,000,000
24,408,459,120
1,890,000,000
8,780,426,500
720,000,000
9,489,294,606
5,033,020,000
24,241,508,196
138,000,000
3,332,451,450
3,484,800,000
696,000,000
2,000,000,000
20,773,400,000
10,156,014,422
306,338,500
3,066,196,416
7,662,900,000
1,012,360,000
1,348,780,500
9,599,328,254
15,775,000,000
1,978,864,834
17,693,000,000
13,846,723,000
4,705,249,440
755,226,980
5,576,546,800
1,769,680,000
698,775,000
17,496,996,592
1,002,000,352
34,900,000,000
3,410,000,000
3,783,042,829
24,042,096,693
15,165,815,994
106.03%
121.52%
69.19%
118.24%
14.62%
15.93%
46.64%
229.50%
-105.26%
296.93%
3.97%
24.66%
28.35%
12.56%
10.79%
37.63%
-17.21%
2.51%
#DIV/0!
5.91%
109.46
106.34
52.28
47.77
47.44
37.12
(55.10)
(57.47)
(929.94)
(1,194.12)
164.19
159.51
78.42
71.65
71.16
55.68
(82.65)
(86.21)
(1,394.91)
(1,791.17)
-44.72%
-41.89%
-56.43%
-65.63%
-5.12%
-85.15%
-154.02%
-214.94%
-129.52%
-682.50%
06/30/11
06/30/11
06/30/11
06/30/11
03/31/11
06/30/11
06/30/11
06/30/11
06/30/11
06/30/11
N
L
N
L
N
L
L
L
L
L
7,298,500,000
29,920,460,845
3,350,000,000
13,780,872,551
19,324,488,028
31,396,905,010
5,502,083,747
15,799,456,267
56,566,667
11,550,831,470
Market Cap
Fair Cap
Max Cap
Net Income FY
918,673,200,000
1,880,092,238,770
2,820,138,358,155
189,483,638,611
11,464,630,500,000
5,134,048,740,000
7,701,073,110,000
310,916,115,000
257,677,815,736,100 164,930,000,000,000 247,395,000,000,000 ################
38,709,415,080,000
27,115,590,000,000
40,673,385,000,000 2,008,891,000,000
45,156,250,000
71,825,616,000
107,738,424,000
14,122,435,304
153,215,994,528,000 114,446,820,000,000 171,670,230,000,000 ################
145,529,999,993,700 115,071,220,000,000 172,606,830,000,000 9,218,298,000,000
125,895,000,000,000
36,850,560,000,000
55,275,840,000,000 3,386,970,000,000
765,000,000,000
944,546,730,720
1,416,820,096,080
71,109,354,932
187,945,135,224,000
92,911,870,000,000 139,367,805,000,000 8,479,273,000,000
5,481,000,000,000
6,769,321,480,000
10,153,982,220,000
451,716,811,000
44,341,153,825,000
31,228,190,000,000
46,842,285,000,000 2,952,858,000,000
828,000,000,000
2,375,255,815,670
3,562,883,723,505
239,527,996,185
43,650,755,187,600
29,234,440,000,000
43,851,660,000,000 2,883,468,000,000
8,908,445,400,000
13,146,280,000,000
19,719,420,000,000
947,936,000,000
64,846,034,424,300
62,900,072,026,480
94,350,108,039,720 6,239,361,270,479
276,000,000,000
355,373,348,360
533,060,022,540
34,760,866,434
7,164,770,617,500
8,082,025,556,560
12,123,038,334,840
746,788,647,816
8,624,880,000,000
8,375,310,000,000
12,562,965,000,000
830,624,000,000
1,092,720,000,000
1,303,339,202,580
1,955,008,803,870
65,307,482,748
3,020,000,000,000
3,324,631,004,140
4,986,946,506,210
298,263,030,765
40,508,130,000,000
28,708,385,696,053
43,062,578,544,080 2,803,419,342,342
33,007,046,871,500
13,891,982,522,590
20,837,973,783,885 1,286,330,026,012
505,458,525,000
370,411,292,900
555,616,939,350
28,441,593,720
11,191,616,918,400
3,661,567,720,000
5,492,351,580,000
348,287,000,000
13,639,962,000,000
9,149,180,000,000
13,723,770,000,000
828,422,000,000
3,037,080,000,000
1,104,233,111,870
1,656,349,667,805
99,775,124,375
1,335,292,695,000
1,276,415,839,790
1,914,623,759,685
118,414,721,270
8,639,395,428,600
8,885,790,000,000
13,328,685,000,000
890,171,000,000
12,462,250,000,000
1,034,120,000,000
1,551,180,000,000 1,062,683,000,000
1,761,189,702,260
1,395,306,434,730
2,092,959,652,095
87,178,005,009
15,746,770,000,000
11,550,000,000,000
17,325,000,000,000
348,847,000,000
14,123,657,460,000
8,636,430,000,000
12,954,645,000,000
730,218,000,000
1,693,889,798,400
2,304,837,612,860
3,457,256,419,290
115,588,154,217
158,597,665,800
356,978,799,340
535,468,199,010
8,400,943,653
5,241,953,992,000
1,203,990,000,000
1,805,985,000,000 5,800,640,000,000
353,936,000,000
732,238,837,330
1,098,358,255,995
75,583,420,902
164,212,125,000
281,342,298,730
422,013,448,095
24,485,164,898
15,222,387,035,040
5,998,370,593,660
8,997,555,890,490
394,403,204,755
121,242,042,592
323,251,148,380
484,876,722,570
25,912,405,000
15,007,000,000,000
11,218,775,066,280
16,828,162,599,420
619,834,000,000
903,650,000,000
1,074,345,612,380
1,611,518,418,570
80,772,332,027
889,015,064,815
1,023,990,000,000
1,535,985,000,000
46,130,000,000
2,596,546,442,844
6,446,470,000,000
9,669,705,000,000
712,196,000,000
7,734,566,156,940
2,985,879,541,000
4,478,819,311,500
257,959,577,688
1,445,103,000,000
5,475,444,334,635
402,000,000,000
1,915,541,284,589
966,224,401,400
7,849,226,252,500
561,212,542,194
789,972,813,350
178,185,001,050
2,367,920,451,350
798,870,000,000
3,181,730,000,000
175,142,229,010
689,043,627,550
966,224,401,400
1,569,845,250,500
275,104,187,350
789,972,813,350
2,828,333,350
577,541,573,500
1,198,305,000,000
63,906,000,000
4,772,595,000,000
258,476,000,000
262,713,343,515
24,505,031,112
987,466,855,770
62,123,552,046
1,375,151,958,885
80,641,462,046
1,748,235,772,515
65,489,228,775
275,104,187,350
4,916,635,248
789,972,813,350
-55,157,266,000
2,828,333,350
4,315,454,130
577,541,573,500 -1,344,678,309,000
Op Profit FY
550,834,426,461
460,923,137,000
################
2,304,158,000,000
9,397,116,600
################
################
4,542,625,000,000
119,589,223,162
################
655,785,102,000
6,729,311,000,000
275,450,936,778
4,630,064,000,000
1,310,780,000,000
9,035,724,843,752
61,086,212,034
1,029,399,199,371
1,287,427,000,000
113,502,601,907
395,346,529,837
9,898,342,801,802
1,790,903,721,378
39,294,864,546
464,824,000,000
1,333,346,000,000
125,691,794,477
158,333,034,874
1,190,538,000,000
992,929,000,000
105,432,747,944
1,014,660,000,000
1,189,132,000,000
160,836,441,301
11,784,069,527
53,960,000,000
102,554,672,635
37,072,802,188
870,474,510,687
35,315,986,000
2,819,270,000,000
101,264,387,429
134,750,000,000
725,791,000,000
341,819,263,461
Revenue FY
Net Income Last Q
Net Income Comp
Op Profit Last Q
5,674,980,407,618
21,625,074,459
23,099,489,193
102,560,547,975
12,194,997,466,000
1,168,691,292,000
83,613,280,000
258,089,588,000
#################
8,588,000,000,000
6,439,000,000,000 8,437,000,000,000
7,909,154,000,000
1,610,777,000,000
908,109,000,000 1,971,908,000,000
59,519,384,547
5,098,338,000
6,205,827,000
2,130,193,000
68,629,181,000,000
5,939,778,000,000
6,032,095,000,000 ################
33,931,650,000,000
6,322,918,000,000
4,034,094,000,000 8,421,854,000,000
19,690,239,000,000
2,068,250,000,000
1,770,164,000,000 2,751,289,000,000
1,027,120,388,110
62,759,427,617
39,414,109,477
88,364,234,871
20,660,602,000,000
4,792,613,000,000
3,980,699,000,000 5,981,036,000,000
2,311,748,791,000
356,196,523,000
130,981,186,000
490,385,373,000
38,403,360,000,000
1,580,469,000,000
1,410,508,000,000 3,478,645,000,000
363,137,976,053
104,030,157,480
106,032,572,098
122,954,826,700
14,417,745,000,000
1,473,412,000,000
1,433,436,000,000 2,332,333,000,000
8,339,254,000,000
688,989,000,000
322,297,000,000
929,970,000,000
19,765,716,397,448
3,256,797,646,229
3,206,151,714,060 4,054,684,066,544
568,328,198,058
16,462,557,058
15,686,088,656
32,479,162,577
8,360,312,368,950
171,216,124,003
109,802,216,163
941,724,552,999
9,853,904,000,000
421,916,000,000
415,009,000,000
441,400,000,000
404,660,239,328
98,488,122,216
33,461,684,706
116,207,256,855
750,363,100,616
165,544,643,689
131,344,574,040
226,066,775,332
39,368,656,441,441
2,358,724,192,508
2,291,304,965,245 4,717,547,508,426
10,226,789,206,223
675,205,595,259
572,337,369,012
878,672,818,052
516,581,827,788
20,952,610,868
12,353,075,298
28,417,027,425
5,176,270,000,000
226,324,622,000
208,454,850,000
286,804,517,000
5,960,589,000,000
456,870,000,000
370,374,000,000
725,220,000,000
612,192,357,641
51,669,112,195
41,020,925,383
67,322,052,953
1,565,567,350,661
53,211,962,581
43,985,099,872
64,544,673,768
4,894,312,000,000
544,000,000,000
545,592,000,000
700,142,000,000
14,856,156,000,000
1,093,280,000,000
997,753,000,000
326,327,000,000
593,300,319,788
94,827,210,606
42,474,572,142
126,881,268,786
2,751,793,000,000
826,801,000,000
20,648,000,000 1,210,165,000,000
4,855,907,000,000
530,313,000,000
396,888,000,000
767,216,000,000
1,690,095,966,013
129,761,469,316
14,865,862,247
213,409,476,401
100,491,339,731
29,831,760,787
2,534,824,506
34,152,300,929
8,544,778,000,000
36,387,000,000
5,600,013,000,000
26,155,000,000
445,985,712,545
12,124,041,314
14,483,578,483
16,672,983,459
254,275,936,956
17,884,016,781
14,234,951,806
26,329,174,851
2,477,202,549,758
387,983,147,985
182,549,293,374
446,773,993,186
195,452,216,000
15,778,921,926
9,366,212,088
21,338,382,568
9,587,006,000,000
657,273,920,390
155,230,413,762 2,125,954,210,474
1,541,101,217,520
60,736,668,557
34,074,439,346
73,210,132,391
2,124,381,000,000
73,942,000,000
17,673,000,000
123,665,000,000
1,335,803,000,000
308,666,000,000
376,215,000,000
308,666,000,000
1,692,687,370,087
130,701,037,487
90,072,661,075
272,011,954,285
134,103,000,000
1,560,915,000,000
51,637,212,467
71,011,626,290
126,286,117,332
136,847,288,070
-26,259,065,777
125,876,490,000
0
532,816,620,000
4,210,786,000,000
6,831,838,000,000
162,370,654,513
597,419,779,479
1,439,431,588,228
443,547,589,878
214,693,830,962
2,571,100,764,000
0
5,720,541,486,000
43,077,000,000
225,966,000,000
4,095,926,081
51,606,731,686
14,118,220,299
61,065,835,620
2,570,587,889
-11,882,052,000
-2,573,868,418
187,818,659,000
27,096,000,000
62,972,000,000
166,269,000,000 1,003,060,000,000
11,086,734,292
10,856,905,656
47,899,160,014
87,910,587,263
3,082,885,086
55,381,070,723
10,006,012,894
67,805,558,111
-2,672,770,200
-10,886,618,878
23,763,947,000
30,078,370,000
7,001,963,885
-2,573,868,418
222,442,670,000
339,478,336,000
Op Profit Comp
75,163,974,125
205,607,851,000
6,669,000,000,000
1,046,111,000,000
4,344,748,000
################
5,402,185,000,000
2,361,208,000,000
49,723,290,355
4,972,136,000,000
190,930,263,000
2,978,784,000,000
123,098,474,812
2,278,248,000,000
398,442,000,000
4,565,616,219,208
29,947,994,485
831,879,525,524
668,139,000,000
42,244,384,235
221,659,555,551
3,508,359,605,717
838,205,604,761
16,734,029,048
322,255,757,000
590,595,000,000
59,705,573,937
59,978,884,097
714,810,000,000
1,215,844,000,000
60,244,187,977
350,904,000,000
615,914,000,000
52,204,583,770
6,290,512,193
-40,284,000,000
21,222,263,750
21,692,933,532
430,457,690,011
12,738,282,785
1,089,072,073,169
45,452,976,163
51,450,000,000
376,215,000,000
192,351,856,019
Revenue Last Q
1,826,058,912,836
9,061,333,241,000
################
5,119,299,000,000
29,886,315,000
################
################
################
575,498,087,773
################
1,711,331,575,000
################
167,590,129,069
8,085,556,000,000
4,830,143,000,000
9,406,397,859,129
320,892,519,132
4,986,615,657,890
5,816,617,000,000
388,701,019,479
385,784,455,498
################
4,948,716,279,038
351,640,324,243
9,813,002,665,000
3,539,876,000,000
366,327,271,986
648,265,548,840
2,817,410,000,000
8,410,758,000,000
368,716,372,462
2,984,533,000,000
2,409,964,000,000
1,542,225,982,699
86,429,893,780
4,116,793,000,000
146,177,233,347
174,318,373,115
1,286,032,989,651
116,621,119,258
6,267,754,095,180
763,117,187,918
1,276,816,000,000
1,500,836,000,000
927,849,049,990
Revenue Comp
1,861,402,020,953
5,221,278,859,000
################
3,794,865,000,000
27,835,434,000
################
################
9,922,581,000,000
483,146,267,178
9,499,133,000,000
745,652,331,000
################
159,441,283,240
6,934,860,000,000
3,749,429,000,000
9,523,039,609,008
286,183,968,792
3,606,856,974,752
4,813,338,000,000
209,025,318,263
365,705,452,365
################
4,706,809,589,746
249,390,944,105
8,620,738,881,000
2,852,385,000,000
287,009,097,840
574,988,770,748
2,339,262,000,000
9,000,210,000,000
261,995,919,169
1,074,602,000,000
2,259,429,000,000
749,571,119,330
45,143,648,674
4,374,002,000,000
187,986,151,323
125,516,837,997
1,117,439,710,549
79,292,979,393
4,247,615,265,990
712,876,683,166
938,648,000,000
1,089,883,000,000
714,284,363,914
Liabilities Last Q
4,542,331,926,142
4,198,682,332,000
69,122,000,000,000
3,902,099,000,000
36,898,777,000
44,548,432,000,000
#################
8,102,796,000,000
495,261,966,076
#################
974,271,220,000
23,210,837,000,000
723,126,772,959
#################
2,142,150,000,000
17,590,223,713,456
345,364,960,887
13,034,267,701,770
6,882,865,000,000
1,169,911,208,488
1,033,662,486,780
53,640,340,903,142
2,049,757,116,480
245,936,325,069
6,753,820,394,000
3,512,644,000,000
118,928,111,281
323,002,160,952
43,068,998,000,000
9,366,989,000,000
1,188,848,615,738
2,500,259,000,000
2,775,343,000,000
1,533,429,637,056
146,509,152,809
4,200,557,000,000
124,744,257,656
101,076,225,242
4,932,357,094,138
1,054,347,475,992
12,323,706,385,893
940,166,227,956
984,251,000,000
3,172,754,000,000
2,787,208,050,452
Equity Last Q
822,831,512,553
3,728,489,696,000
################
6,857,659,000,000
112,034,699,000
################
################
3,488,949,000,000
573,582,058,451
################
2,284,323,925,000
################
679,935,158,921
################
4,385,197,000,000
################
216,548,994,524
6,749,171,772,578
3,912,510,000,000
662,243,059,272
1,918,309,593,458
9,285,874,059,439
5,400,223,212,799
146,919,216,481
7,058,033,836,000
7,094,125,000,000
482,177,761,939
486,475,379,127
4,963,382,000,000
################
1,613,836,170,950
7,316,806,000,000
4,987,835,000,000
998,841,849,194
160,330,293,656
5,564,491,000,000
165,951,557,371
122,158,927,573
6,419,566,001,945
176,634,031,001
3,382,019,540,249
569,132,282,011
826,479,000,000
5,865,250,000,000
4,944,725,396,946
34,604,000,000
781,168,000,000
22,991,365,789
79,100,315,233
13,541,877,260
38,012,665,582
-6,827,962,099
93,722,025,000
7,001,963,885
547,069,090,000
2,152,768,000,000
3,585,391,000,000
54,355,317,089
369,074,587,447
420,413,485,957
167,731,060,416
93,104,084,237
1,232,404,050,000
0
2,777,785,267,000
2,267,428,000,000 2,079,550,000,000
3,186,828,000,000 6,962,257,000,000
77,409,837,391
366,218,321,300
331,153,027,032 2,039,202,315,140
301,966,603,285
337,502,467,326
168,402,489,032
663,838,611,031
131,633,900,150
442,081,793,760
1,325,078,092,000 3,687,167,042,000
0
28,885,496,145
2,994,310,863,000 18,563,364,548,000
1,961,195,000,000
5,729,220,000,000
529,299,471,546
1,724,570,396,815
2,307,710,332,371
4,167,894,684,098
947,927,112,991
1,606,584,064,000
-27,441,386,246
6,251,824,370,000
Public Share
41.51%
39.32%
49.85%
34.97%
70.30%
31.50%
30.29%
15.01%
11.31%
50.12%
32.95%
49.88%
41.00%
23.62%
35.00%
43.02%
25.24%
49.05%
40.11%
57.80%
72.00%
72.72%
40.02%
26.88%
3.65%
19.36%
19.25%
23.13%
25.17%
19.98%
37.34%
25.00%
21.67%
11.71%
33.93%
41.93%
26.16%
19.64%
26.13%
16.55%
10.94%
32.39%
47.28%
33.88%
61.09%
Public Stock
Public Market Cap
Public Fair Cap
747,695,500
381,324,705,000
780,392,438,053
1,502,535,180
4,507,605,540,000 2,018,579,363,989
2,018,070,810 128,450,207,056,500 ################
805,661,350 13,535,110,680,000 9,481,220,810,105
14,938,000
31,743,250,000
50,490,873,026
6,349,857,040 48,258,913,504,000 ################
6,996,494,742 44,077,916,874,600 ################
1,145,122,500 18,894,521,250,000 5,530,590,484,089
25,436,500
86,484,100,000
106,782,057,404
12,234,677,024 94,207,013,084,800 ################
622,782,500
1,806,069,250,000 2,230,589,923,078
4,379,727,350 22,117,623,117,500 ################
295,200,000
339,480,000,000
973,854,884,425
2,241,031,127 10,308,743,184,200 6,904,126,464,678
1,761,550,000
3,117,943,500,000 4,601,179,715,956
10,429,619,440 27,899,232,002,000 ################
34,832,200
69,664,400,000
89,698,808,295
1,634,617,674
3,514,427,999,100 3,964,355,374,621
1,397,685,037
3,459,270,466,575 3,359,172,826,916
402,294,000
631,601,580,000
753,341,294,774
1,439,990,385
2,174,385,481,350 2,393,718,339,817
15,106,837,393 29,458,332,916,350 ################
4,064,356,905 13,209,159,941,250 5,559,461,885,710
82,350,000
135,877,500,000
99,574,065,846
111,801,750
408,076,387,500
133,510,585,527
1,483,287,180
2,640,251,180,400 1,770,982,448,096
194,879,300
584,637,900,000
212,564,874,035
312,027,920
308,907,640,800
295,287,023,756
2,416,069,000
2,174,462,100,000 2,236,477,510,868
3,151,990,500
2,490,072,495,000
206,626,714,159
738,911,394
657,631,140,660
521,009,724,883
4,423,000,000
3,936,470,000,000 2,887,336,799,864
3,000,204,000
3,060,208,080,000 1,871,276,823,529
551,178,148
198,424,133,280
269,991,239,167
256,226,980
53,807,665,800
121,112,727,830
2,338,152,067
2,197,862,942,980
504,812,710,824
463,012,500
92,602,500,000
191,580,248,785
137,259,420
32,255,963,700
55,263,683,940
4,571,399,642
3,977,117,688,540 1,567,180,346,653
165,862,352
20,069,344,592
53,508,160,601
3,816,356,676
1,641,033,370,680 1,226,786,450,451
1,104,641,400
292,729,971,000
348,025,408,019
1,788,690,829
420,342,344,815
484,160,926,741
8,146,275,651
879,797,770,308 2,184,282,105,944
9,265,047,018
4,725,173,979,180 1,824,123,037,520
20.37%
44.85%
25.37%
94.55%
56.62%
41.80%
66.65%
54.97%
17.96%
62.01%
1,486,598,110
13,419,925,733
850,000,000
13,029,494,241
10,941,038,105
13,122,642,963
3,667,105,414
8,684,786,856
10,162,000
7,162,237,196
294,346,425,780
162,718,179,371
2,455,846,409,139 1,427,069,607,104
102,000,000,000
44,439,073,032
1,811,099,699,499
651,474,712,050
547,051,905,250
547,051,905,250
3,280,660,740,750
656,132,148,150
374,044,752,228
183,355,270,700
434,239,342,800
434,239,342,800
32,010,300,000
508,100,000
1,468,258,625,180
358,111,859,800
Growth
Code
AALI
ABBA
ABDA
ACES
ADES
ADHI
ADMF
ADMG
ADRO
AGRO
AHAP
AIMS
AISA
AKKU
AKPI
AKRA
AKSI
ALDO
ALFA
ALKA
ALMI
AMAG
AMFG
AMRT
ANTA
ANTM
APIC
APLI
APLN
APOL
ARGO
ARNA
ARTA
ARTI
ASBI
ASDM
ASGR
ASIA
ASII
ASJT
ASRI
ASRM
Avg
2007
38.57%
48.60%
1.92%
3.78%
17.04%
12.35%
16.15%
10.24%
-51.11% -230.76%
19.90%
21.01%
45.60%
45.71%
-3.43%
4.40%
11.84%
4.12%
0.34%
-2.68%
9.99%
4.53%
4.25%
5.06%
8.46%
4.50%
-22.86%
-0.11%
8.52%
3.55%
14.21%
14.97%
4.87%
12.97%
#DIV/0!
#DIV/0!
-8.53%
1.12%
19.51%
31.38%
5.62%
7.10%
14.57%
9.83%
12.39%
11.82%
23.27%
26.69%
10.90%
11.61%
25.11%
58.50%
7.40%
15.89%
5.69%
-3.52%
2.32%
2.29%
28.65%
14.93%
-123.10%
-59.52%
18.94%
18.60%
3.54%
4.46%
-30.97%
-90.92%
-0.54%
-16.72%
6.37%
2.90%
21.16%
22.95%
13.47%
18.03%
26.57%
24.18%
4.51%
-6.78%
5.64%
1.20%
16.26%
15.23%
ROE
2008
2009
51.03%
26.67%
1.35%
0.33%
11.86%
21.01%
19.28%
17.80%
-29.30%
23.92%
13.95%
22.64%
52.32%
45.71%
-26.05%
4.94%
6.33%
25.03%
-1.65%
0.64%
5.56%
13.79%
6.64%
3.15%
7.34%
8.82%
-30.73%
-29.03%
9.30%
12.20%
13.06%
15.78%
0.88%
2.66%
11.13%
16.75%
4.21%
-24.31%
15.07%
20.95%
1.05%
5.67%
13.45%
18.10%
15.36%
4.40%
21.91%
20.92%
10.79%
12.88%
16.97%
7.42%
0.49%
4.36%
-3.84%
19.37%
-2.03%
2.72%
0.62%
-86.69%
-167.61% -206.26%
19.17%
18.65%
3.87%
5.01%
5.73%
-42.09%
7.45%
4.17%
4.88%
6.81%
18.77%
17.57%
17.28%
11.89%
27.78%
25.17%
4.24%
9.21%
3.35%
4.88%
15.23%
17.39%
2010 Avg
2007
27.97%
55.05%
71.43%
2.22%
8.32%
14.67%
22.94%
20.84%
18.11%
17.26%
20.62%
16.51%
31.70%
-47.99% -152.47%
22.00%
48.37%
43.35%
38.68%
64.48%
69.51%
3.01%
3.22%
7.32%
11.88%
55.30% 103.25%
5.04%
2.56%
-1.73%
16.08%
7.78%
0.20%
2.16%
5.74%
3.79%
13.18%
22.86%
15.96%
-31.58%
-18.02%
4.30%
9.03%
18.05%
14.00%
13.03%
29.98%
30.82%
2.98%
2.88%
4.91%
8.98% #DIV/0!
#DIV/0!
-15.14%
-12.05%
0.42%
10.65%
29.42%
37.79%
8.64%
15.84%
15.75%
16.91%
14.30%
8.01%
17.96%
17.86%
19.01%
23.58%
25.40%
20.28%
8.30%
13.31%
12.98%
17.57%
32.06%
77.69%
8.84%
8.80%
25.13%
10.75%
14.52%
8.12%
6.28%
-0.30%
-2.29%
185.73%
41.03%
28.65%
-59.00%
-99.63%
-10.82%
19.34%
38.56%
40.97%
0.80%
1.64%
4.83%
3.41%
1.60%
-25.64%
2.92%
-7.86%
-31.72%
10.91%
5.18%
-2.12%
25.36%
31.40%
30.26%
6.69%
18.40%
3.09%
29.13%
32.32%
31.53%
11.36%
4.76%
-10.02%
13.15%
6.57%
1.85%
17.21%
20.65%
16.77%
Page 17
ROEO
2008
65.38%
8.18%
16.83%
24.28%
-74.65%
32.98%
73.41%
0.44%
27.49%
-1.33%
5.32%
1.25%
28.92%
-31.19%
20.12%
38.76%
1.54%
45.12%
-14.35%
31.69%
26.41%
12.15%
23.33%
29.05%
15.14%
23.03%
-0.47%
18.49%
-8.45%
43.26%
-109.88%
40.45%
2.15%
8.59%
14.90%
5.00%
31.82%
35.10%
35.90%
3.44%
3.15%
20.49%
Growth
ATPK
AUTO
BABP
BACA
BAEK
BAPA
BATA
BAYU
BBCA
BBKP
BBLD
BBNI
BBNP
BBRI
BBTN
BCAP
BCIC
BCIP
BDMN
BEKS
BFIN
BHIT
BIMA
BIPI
BIPP
BISI
BJBR
BKDP
BKSL
BKSW
BLTA
BMRI
BMSR
BMTR
BNBA
BNBR
BNGA
BNII
BNLI
BORN
BPFI
BRAM
BRAU
BRMS
-24.13%
23.74%
1.72%
5.43%
15.66%
8.41%
27.58%
5.06%
24.02%
16.87%
6.69%
9.62%
8.93%
27.41%
12.90%
13.82%
130.40%
5.90%
14.83%
54.65%
18.00%
1.97%
-1.52%
47.83%
-16.78%
22.44%
19.91%
-0.64%
0.79%
2.49%
-1.37%
18.71%
-5.61%
9.27%
6.41%
-85.93%
14.10%
5.46%
11.46%
-99.68%
14.62%
8.43%
31.54%
52.15%
-23.75%
-15.51%
-27.65%
20.12%
21.34%
23.94%
3.85%
0.38%
0.93%
6.76%
6.27%
4.45%
17.20%
16.08%
16.51%
2.52%
0.77%
13.41%
16.65%
57.69%
17.58%
5.45%
6.66%
0.46%
21.96%
24.81%
24.44%
19.09%
17.05%
14.28%
9.70%
5.90%
4.71%
5.21%
7.92%
12.98%
10.22%
8.34%
7.96%
24.89%
26.65%
26.81%
14.42%
13.98%
8.98%
29.79%
4.32%
1.82%
-25.39% 474.21%
44.61%
2.11%
2.96%
6.39%
19.54%
14.46%
9.70%
0.61%
-36.31% 288.84%
16.64%
17.07%
19.64%
11.58%
-7.33%
-0.99%
-5.35%
10.14%
-6.11%
112.99%
80.84%
0.37%
-3.23%
-36.36%
-22.00%
27.61%
42.34%
7.45%
17.03%
21.84%
22.94%
0.45%
0.13%
-1.13%
2.16%
-0.71%
0.11%
4.73%
2.30%
2.23%
22.89%
39.43%
-46.24%
14.86%
17.41%
20.38%
1.38%
-5.18%
-4.04%
20.96%
6.05%
2.23%
5.61%
7.02%
6.80%
4.55% -244.32%
-32.49%
16.61%
7.29%
13.99%
6.71%
9.52%
-0.78%
12.79%
10.55%
9.93%
1.75% -209.10% -196.65%
9.97%
17.93%
13.38%
4.38%
9.50%
7.34%
37.35%
45.05%
24.35%
144.74%
59.22%
0.07%
-29.62%
29.56%
1.71%
4.26%
12.86%
16.93%
18.39%
7.66%
24.86%
17.06%
6.46%
12.38%
9.21%
31.28%
14.21%
19.34%
28.15%
12.14%
15.63%
-34.55%
18.66%
4.64%
-4.75%
-2.90%
-5.53%
12.37%
17.84%
-2.02%
1.59%
0.68%
-21.56%
22.19%
-14.59%
7.84%
6.21%
-71.46%
18.51%
6.38%
12.59%
5.30%
17.20%
12.51%
19.39%
4.57%
Page 18
-14.92%
15.26%
3.30%
7.56%
21.98%
23.16%
25.35%
6.37%
31.77%
23.98%
9.53%
13.94%
12.52%
38.48%
19.02%
29.80%
111.28%
9.48%
27.35%
36.79%
24.22%
18.83%
-5.45%
-0.41%
3.32%
34.51%
28.08%
-0.29%
1.40%
4.71%
21.67%
28.03%
1.91%
13.07%
22.75%
13.54%
20.38%
7.52%
15.79%
17.89%
19.81%
14.73%
365.10%
55.37%
-13.39%
16.06%
6.10%
9.70%
24.94%
31.74%
29.70%
4.75%
31.32%
27.67%
13.99%
8.60%
14.68%
38.90%
21.20%
45.05%
-21.61%
5.39%
35.51%
-1.48%
23.15%
18.55%
-0.92%
-0.57%
2.14%
43.79%
25.34%
-0.12%
2.09%
5.45%
27.09%
21.29%
2.47%
14.02%
24.98%
16.43%
23.23%
5.80%
19.80%
2.08%
14.27%
9.35%
912.96%
146.81%
-15.53%
17.03%
1.16%
9.39%
23.41%
15.91%
20.54%
6.29%
33.16%
25.46%
8.70%
12.52%
11.97%
39.46%
21.76%
21.66%
387.51%
5.13%
29.75%
-31.78%
24.33%
13.16%
-4.58%
-0.10%
3.48%
61.03%
32.24%
1.60%
-0.82%
3.53%
34.90%
26.34%
-0.18%
8.14%
28.59%
15.81%
14.24%
12.94%
14.48%
-43.16%
25.70%
13.86%
372.92%
74.07%
Growth
BRNA
BRPT
BSDE
BSIM
BSWD
BTEK
BTEL
BTON
BTPN
BUDI
BULL
BUMI
BUVA
BVIC
BWPT
BYAN
CEKA
CENT
CFIN
CITA
CKRA
CLPI
CMNP
CMPP
CNKO
CNTB
CNTX
COWL
CPDW
CPIN
CPRO
CSAP
CTBN
CTRA
CTRP
CTRS
CTTH
DART
DAVO
DEFI
DEWA
DGIK
DILD
DKFT
11.49%
-12.60%
9.70%
6.23%
8.28%
-8.07%
3.13%
22.30%
22.99%
9.61%
#DIV/0!
33.60%
-5.66%
10.17%
43.67%
37.54%
12.28%
3.14%
10.41%
27.07%
-0.69%
20.88%
8.88%
-28.00%
2.66%
6.63%
0.48%
8.40%
2.14%
3.11%
-8.14%
7.69%
25.52%
28.05%
7.38%
#DIV/0!
70.32%
-42.91%
12.28%
90.75%
118.26%
11.27%
16.80%
7.04%
35.48%
1.02%
13.33%
8.86%
-46.43%
0.23%
-79.19%
7.24%
#DIV/0!
35.30%
-5.06%
36.29%
19.23%
4.42%
3.79%
8.38%
5.55%
11.01%
-27.92%
-0.24%
1.69%
7.71%
3.78%
-242.70%
-40.65%
6.51%
-52.89%
17.39%
23.37%
8.79%
25.97%
4.43%
2.63%
13.64%
-29.32%
20.07%
17.60%
0.75%
3.43%
9.26%
1.83%
49.71%
10.80%
-49.81%
10.77%
3.08%
6.80%
-10.23%
2.69%
37.70%
23.43%
5.33%
6.29%
31.89%
9.12%
6.68%
43.86%
1.04%
11.86%
-23.06%
9.61%
46.26%
1.19%
22.24%
5.12%
-25.83%
0.25%
11.27%
8.46%
13.19%
8.53%
12.22%
-7.84%
1.95%
14.53%
20.63%
19.68%
-20.68%
12.95%
2.23%
7.35%
18.50%
5.64%
16.42%
13.96%
11.45%
10.84%
-0.12%
26.81%
4.65%
-40.61%
0.42%
17.26%
-9.53%
6.43%
11.17%
11.01%
-6.07%
0.19%
11.47%
19.84%
6.05%
0.42%
19.24%
8.91%
14.38%
21.58%
25.20%
9.57%
4.86%
13.55%
15.69%
-4.84%
21.15%
16.87%
0.87%
9.73%
24.34%
-1.44%
18.68%
9.35%
12.89%
-9.39%
8.14%
30.44%
34.61%
20.93%
#DIV/0!
60.50%
-8.56%
12.57%
85.84%
65.45%
26.98%
0.98%
13.91%
51.29%
-0.55%
33.29%
19.02%
-17.22%
5.19%
17.17%
-0.45%
21.15%
4.27%
9.04%
-9.45%
16.05%
34.54%
43.46%
23.46%
#DIV/0!
36.14%
-39.24%
14.38%
180.51%
192.08%
19.50%
3.51%
8.88%
80.17%
-0.84%
25.04%
15.80%
-2.29%
2.20%
22.45%
-32.50%
19.85%
4.48%
10.69%
-10.37%
7.20%
45.03%
36.65%
21.89%
9.20%
94.57%
-4.05%
8.48%
89.67%
10.10%
42.39%
2.50%
13.45%
85.11%
-0.56%
39.40%
18.19%
-21.80%
2.20%
-68.27% -154.90%
-52.95%
-51.77%
5.57%
10.43%
6.44%
11.73%
43.40% -737.19% #DIV/0!
#DIV/0!
19.24%
54.98%
49.57%
62.42%
-12.18%
-6.76%
-24.68%
7.06%
107.73%
21.60%
7.02%
76.69%
21.30%
13.26%
16.39%
27.57%
5.06%
2.93%
5.26%
7.31%
5.79%
2.24%
4.50%
3.24%
10.30%
3.92%
5.64%
10.25%
7.69%
26.81%
17.03%
11.88%
15.79%
4.53%
3.64%
23.41%
-75.79%
-50.73%
-2.74%
-41.35%
-0.13%
-5.51%
3.92%
-5.56%
3.81%
-0.67%
0.17%
7.72%
7.03%
7.28%
7.27%
13.95%
1.26%
2.22%
9.79%
4.62%
-92.80%
-94.11% -833.62% -291.17%
-40.76%
11.42%
-40.01%
44.99%
30.04%
19.47%
30.81%
8.87%
3.39%
17.00%
-8.48%
34.58%
45.54%
-2.33%
18.13%
14.34%
2.35%
49.60%
-24.37%
9.66%
-4.89%
72.63%
17.73%
175.32%
32.36%
7.28%
3.07%
12.85%
33.39%
21.83%
16.79%
-6.25%
9.45%
13.76%
3.63%
-92.80%
Page 19
Growth
DLTA
DNET
DOID
DPNS
DSFI
DSSA
DUTI
DVLA
EKAD
ELSA
ELTY
EMDE
EMTK
ENRG
EPMT
ERTX
ESTI
ETWA
EXCL
FAST
FASW
FISH
FMII
FORU
FPNI
FREN
GDST
GDYR
GEMA
GGRM
GIAA
GJTL
GMCW
GMTD
GOLD
GPRA
GREN
GSMF
GTBO
GZCO
HADE
HDFA
HDTX
HERO
18.01%
10.32%
16.11%
21.43%
24.16%
22.67%
13.22%
19.25%
3.44%
8.80%
0.65%
1.26%
3.04%
2.94%
1.47%
4.82%
-7.74%
1.53%
1.17%
83.03% -116.68% 352.10%
2.76%
1.85%
7.15%
1.59%
8.21%
6.61%
12.21%
19.25%
-0.36%
-15.77%
-161.42%
1.12%
-61.98% -608.42%
23.62% -137.00%
6.22%
-37.65%
7.66%
11.94%
9.65%
1.73%
7.30%
7.96%
1.57%
12.07%
5.87%
3.44%
1.77%
8.55%
9.72%
10.05%
8.76%
6.82%
13.77%
10.80%
13.94%
13.02%
17.31%
18.23%
14.64%
15.39%
15.35%
6.96%
7.80%
23.65%
22.99%
24.30%
8.89%
16.21%
11.64%
10.54%
8.29%
24.41%
3.30%
10.99%
13.81%
9.92%
3.59%
3.25%
6.04%
2.85%
2.23%
3.97%
4.01%
5.05%
6.48%
6.60%
3.71%
8.00%
7.60%
12.55%
13.06%
5.42%
-4.80%
-45.39%
4.61%
6.72%
14.84%
57.39% 159.28%
22.18%
-24.47%
3.45%
-0.94%
-99.32%
-1.06%
6.35%
4.88%
15.70%
18.84%
20.55%
19.96%
20.52%
14.32%
26.17%
27.25%
27.16%
33.13%
11.06%
81.94%
16.02%
23.49%
8.72%
-53.40%
44.42%
-2.73%
-5.65%
-8.84%
2.99%
0.58%
1.92%
1.38%
3.75%
66.60%
1.82% 248.05%
3.94%
12.59%
4.93%
0.64%
2.60%
12.34%
5.62%
-0.35%
19.42%
24.68%
38.04%
39.41%
40.69%
26.63%
27.17%
25.96%
28.48%
24.90%
31.30%
35.44%
29.16%
11.32%
9.41%
2.79%
17.46%
15.63%
29.19%
31.92%
29.77%
23.81%
25.45%
20.79%
21.63%
27.37%
33.69%
36.53%
77.89%
-5.47%
2.74%
-18.67%
-3.72%
-2.24%
2.15%
6.92%
4.16%
7.81%
8.59%
9.85%
3.60%
9.19%
11.08%
11.57%
12.02%
185.47% 774.78%
-39.60%
22.76%
-16.04% 152.01% 604.23%
-8.14%
234.42%
2.80% -146.96%
-91.40% 1173.23% 148.69%
9.45%
-55.42%
-378.76% -1557.90%
47.96%
-31.64%
26.55% -694.04% -2991.28% 240.86%
14.91%
14.16%
0.27%
29.15%
16.04%
21.51%
19.57%
14.63%
10.77%
14.37%
-10.98%
9.59%
30.10%
55.06%
47.35%
50.20%
15.20%
10.22%
12.12%
18.88%
19.56%
23.60%
17.91%
20.40%
24.65%
-12.06%
71.35%
31.69%
7.63%
17.20%
-57.80%
99.02%
5.85%
3.81%
-37.88%
33.90%
23.55%
35.62%
27.86%
35.25%
3.78%
-13.22%
-25.08%
30.13%
23.29%
60.56% 136.21%
25.14%
13.03%
9.07%
8.64%
12.90%
21.50%
16.13%
12.76%
12.38%
16.54%
15.68%
17.27%
22.72%
10.48%
12.53%
9.80%
10.74%
5.09%
6.72%
2.15%
5.58%
5.93%
11.47%
15.39%
10.84%
2.03%
3.65%
3.82%
0.13%
0.53%
4.17%
5.76%
5.87%
4.76%
4.41%
3.37%
3.50%
7.77%
5.98%
5.22%
5.17%
2.94%
24.83%
-9.73%
-3.69%
0.33%
4.65%
29.55%
-7.15%
11.04%
5.10%
6.21%
19.10%
13.73%
11.85%
11.99%
11.15%
-10.96%
34.13%
-86.50%
5.78%
2.73%
-21.78%
40.74% -115.00%
7.14%
4.42%
5.53%
9.21%
9.42%
9.75%
6.52%
8.03%
-5.07%
0.21%
-20.79%
0.10%
0.22%
1.46%
2.60%
-0.86%
15.34%
10.67%
12.81%
18.54%
19.32%
22.80%
12.07%
23.93%
Page 20
Growth
HEXA
HITS
HMSP
HOME
HRUM
IATA
ICBP
ICON
IDKM
IGAR
IIKP
IKAI
IKBI
IMAS
INAF
INAI
INCF
INCI
INCO
INDF
INDR
INDS
INDX
INDY
INKP
INPC
INPP
INRU
INTA
INTD
INTP
INVS
IPOL
ISAT
ITMA
ITMG
ITTG
JAWA
JECC
JIHD
JKON
JKSW
JPFA
JPRS
31.52%
-24.71%
51.21%
-1.95%
73.81%
-17.76%
30.36%
-55.39%
-9.16%
9.32%
1.42%
-4.66%
10.91%
17.72%
2.56%
3.09%
-12.93%
-4.22%
36.26%
15.93%
4.39%
27.16%
142.42%
12.78%
1.71%
5.34%
2.15%
1.65%
10.19%
7.54%
21.28%
24.46%
18.37%
8.78%
-31.21%
30.41%
7.83%
#DIV/0!
10.19%
0.85%
17.16%
3.19%
29.02%
11.81%
15.11%
17.64%
44.94%
1.64%
43.22%
1.02%
84.29%
-12.56%
-49.29%
8.13%
5.15%
3.61%
17.60%
0.83%
3.80%
0.44%
-17.37%
2.48%
84.60%
13.63%
0.97%
12.56%
328.66%
2.48%
4.71%
2.39%
-0.40%
9.15%
3.11%
-1.21%
14.22%
55.95%
14.92%
12.34%
-28.92%
12.23%
-77.13%
#DIV/0!
26.27%
-17.96%
16.58%
9.01%
22.82%
18.84%
41.70%
-4.15%
48.40%
-13.02%
70.15%
-31.53%
15.11%
-18.56%
6.94%
3.84%
3.72%
0.96%
19.26%
8.04%
1.70%
1.31%
-9.53%
2.15%
23.63%
12.07%
3.04%
29.29%
237.10%
20.81%
9.41%
2.38%
1.55%
1.54%
6.98%
7.46%
20.53%
4.34%
9.28%
10.79%
-36.11%
38.49%
189.07%
13.33%
0.09%
-3.73%
17.58%
7.15%
23.31%
18.22%
33.20%
36.09%
0.10% -112.44%
48.63%
62.87%
1.23%
2.37%
146.00%
35.85%
-18.64%
-21.90%
2.95%
19.10%
-32.02% -158.40%
2.93%
2.78%
11.94%
13.39%
-2.22%
-0.98%
-11.58%
-11.64%
5.84%
0.93%
26.89%
35.13%
0.71%
4.03%
-20.11%
30.70%
-10.01%
-14.80%
-5.51%
-16.00%
10.78%
26.04%
20.44%
17.59%
4.45%
9.09%
35.49%
31.28%
0.22%
3.71%
13.61%
14.21%
-7.96%
0.65%
4.35%
12.26%
2.58%
4.86%
-4.39%
0.32%
10.48%
20.16%
2.00%
21.90%
25.72%
24.66%
23.99%
13.57%
33.26%
16.04%
8.34%
3.63%
24.60%
-84.41%
42.61%
28.31%
76.17% -156.80%
16.44%
23.23%
15.45%
-1.03%
21.14%
3.96%
18.97%
15.53%
-1.63%
-1.78%
38.75%
31.20%
0.71%
9.48%
Page 21
48.87%
-4.79%
75.41%
1.72%
133.73%
0.83%
49.68%
-54.37%
37.51%
16.30%
2.28%
2.03%
19.06%
42.17%
17.52%
55.08%
-9.19%
-3.49%
49.17%
45.01%
4.74%
76.23%
37.06%
1.22%
8.63%
19.28%
-0.27%
6.29%
26.70%
3.12%
29.34%
22.39%
28.10%
22.14%
-30.64%
46.96%
-15.67%
#DIV/0!
51.16%
13.97%
27.90%
1.15%
56.39%
20.47%
32.16%
14.63%
69.26%
8.67%
131.45%
6.05%
140.71%
-13.02%
-19.33%
14.92%
7.62%
4.67%
26.30%
23.78%
15.33%
52.71%
-17.22%
-0.23%
115.07%
40.00%
4.54%
75.42%
72.64%
1.71%
11.53%
4.82%
-0.77%
28.49%
13.10%
-2.46%
23.11%
71.81%
31.39%
26.30%
-37.98%
26.47%
-79.72%
#DIV/0!
58.55%
-5.25%
28.72%
6.17%
55.58%
25.16%
65.77%
6.21%
77.35%
1.23%
158.37%
-11.81%
22.96%
-15.33%
59.99%
7.68%
5.02%
8.83%
29.29%
89.33%
21.25%
57.31%
-9.53%
-2.36%
31.45%
50.65%
3.35%
161.69%
71.50%
2.01%
13.72%
3.44%
-0.26%
2.87%
26.97%
-1.33%
28.94%
4.91%
17.43%
25.99%
-36.11%
55.71%
108.45%
44.33%
119.85%
4.08%
29.87%
1.50%
53.27%
36.46%
Growth
JRPT
JSMR
JSPT
JTPE
KAEF
KARK
KARW
KBLI
KBLM
KBLV
KBRI
KDSI
KIAS
KICI
KIJA
KKGI
KLBF
KOIN
KONI
KPIG
KRAS
KREN
LAMI
LAPD
LCGP
LION
LMAS
LMPI
LMSH
LPCK
LPGI
LPIN
LPKR
LPLI
LPPF
LPPS
LSIP
LTLS
MAIN
MAMI
MAMIP
MAPI
MASA
MAYA
13.31%
11.17%
3.49%
24.08%
7.58%
3.10%
15.94%
13.12%
2.52%
-5.87%
-29.76%
5.01%
11.98%
6.72%
0.67%
19.67%
21.46%
5.91%
1.55%
2.28%
8.65%
11.80%
5.79%
-0.53%
-0.91%
15.83%
-24.07%
1.51%
16.63%
5.54%
4.37%
13.29%
7.85%
12.12%
24.12%
23.57%
23.65%
13.04%
37.44%
-1.81%
9.70%
4.65%
2.58%
6.07%
5.75%
5.00%
-28.15%
14.04%
5.78%
0.77%
-26.87%
6.52%
4.46%
25.05%
1.87%
-29.33%
20.84%
7.52%
-7.60%
0.21%
6.18%
15.99%
1.78%
0.62%
1.48%
14.89%
-26.41%
3.18%
20.39%
2.41%
2.86%
23.17%
8.39%
35.27%
54.50%
51.19%
24.36%
12.02%
7.99%
-8.55%
11.98%
10.77%
-5.65%
12.35%
5.84%
1.21%
73.85%
12.80%
1.80%
-41.44%
-19.38%
2.51%
17.66%
4.64%
-3.93%
32.69%
19.51%
6.14%
-16.91%
-6.44%
8.45%
3.65%
5.34%
0.15%
-4.12%
18.81%
-62.12%
0.65%
24.37%
3.00%
2.04%
5.77%
8.24%
1.26%
-8.50%
-0.47%
29.01%
18.24%
9.12%
0.59%
14.19%
13.82%
7.50%
28.77%
6.28%
2.66%
7.83%
9.02%
0.76%
11.78%
3.85%
4.40%
18.28%
-7.91%
1.02%
21.22%
21.55%
4.98%
24.82%
7.00%
8.52%
9.69%
6.75%
-2.91%
-0.67%
14.76%
-25.75%
1.50%
6.04%
5.15%
4.78%
11.00%
7.94%
-13.61%
-7.67%
11.20%
18.55%
11.26%
62.89%
0.52%
17.39%
15.42%
9.52%
49.14%
12.45%
3.52%
10.22%
16.62%
1.73%
5.42%
-76.64%
6.61%
7.51%
5.10%
3.72%
54.11%
23.94%
5.00%
5.87%
8.35%
11.43%
17.86%
9.26%
0.04%
-0.34%
14.86%
17.99%
0.70%
15.71%
11.58%
7.78%
13.21%
6.81%
25.58%
58.14%
32.36%
22.69%
10.63%
69.74%
0.19%
16.57%
21.17%
16.87%
35.62%
11.05%
5.64%
-11.53%
24.75%
6.28%
13.29%
-7.66%
14.35%
22.70%
-4.17%
4.50%
24.26%
33.64%
11.65%
6.07%
-0.02%
12.94%
18.38%
13.11%
8.56%
-0.30%
20.19%
18.93%
4.18%
27.14%
15.79%
4.82%
7.50%
9.50%
-7.76%
30.20%
0.82%
35.01%
33.82%
100.81%
0.71%
13.24%
17.00%
8.71%
12.08%
8.53%
8.57%
-99.22%
28.53%
12.48%
19.45%
-14.61%
15.00%
-1.01%
-16.06%
4.09%
-36.40%
33.35%
13.64%
11.94%
-0.39%
15.62%
19.42%
8.18%
12.48%
1.55%
17.97%
0.21%
3.58%
32.70%
8.85%
2.84%
6.97%
10.27%
-4.17%
13.98%
6.80%
41.57%
31.59%
21.82%
0.63%
17.44%
20.87%
15.64%
21.27%
11.29%
1.73%
21.09%
33.59%
3.55%
-3.53%
-6.73%
15.94%
32.70%
9.67%
6.74%
31.68%
31.55%
10.52%
8.47%
-1.06%
25.01%
7.85%
13.27%
1.46%
-1.20%
25.34%
15.56%
4.75%
41.76%
14.85%
1.88%
6.60%
9.39%
-2.88%
13.71%
-1.23%
41.11%
65.20%
171.73%
0.68%
7.41%
6.32%
4.49%
9.42%
2.27%
4.33%
-6.19%
0.23%
4.31%
12.73%
11.98%
4.14%
13.69%
10.81%
5.19%
25.77%
13.09%
6.36%
21.71%
7.04%
6.23%
26.90%
13.73%
6.31%
Page 22
Growth
MBAI
MBSS
MBTO
MCOR
MDLN
MDRN
MEDC
MEGA
MERK
META
MFIN
MFMI
MICE
MIDI
MIRA
MITI
MKPI
MLBI
MLIA
MLPL
MNCN
MPPA
MRAT
MREI
MTDL
MTFN
MTLA
MTSM
MYOH
MYOR
MYRX
MYRXP
MYTX
NIKL
NIPS
NISP
OCAP
OKAS
OMRE
PAFI
PANR
PANS
PBRX
PDES
34.63%
43.13%
20.29%
24.96%
9.92%
2.53%
2.59%
-1.81%
2.00%
4.08%
4.09%
0.57%
13.19%
1.27%
18.20%
17.72%
34.05%
31.93%
-2.28%
5.79%
24.34%
25.22%
13.17%
14.34%
16.40%
29.81%
0.94%
-0.64%
49.19%
4.65%
14.92%
8.55%
21.75%
22.46%
131.17%
42.68%
-71.32%
24.12%
14.06%
3.50%
9.80%
10.99%
23.94%
5.55%
6.30%
3.98%
19.69%
12.83%
7.78%
10.02%
4.61%
-0.42%
#DIV/0!
#DIV/0!
1.62%
4.18%
-27.62%
69.59%
19.17%
13.09%
-8.94% -153.14%
-415.66%
19.66%
4.57%
8.44%
-11.13%
12.64%
10.35%
167.19%
3.92%
28.66%
5.48%
6.48%
13.29%
11.52%
2.96%
1.39%
0.23%
0.65%
38.22%
17.48%
30.13%
1.78%
26.56%
13.36%
11.48%
0.36%
-43.50%
0.01%
23.06%
64.59%
15.29%
-12.69%
3.91%
0.33%
7.34%
18.43%
9.45%
3.64%
5.68%
-1.46%
-87.02%
15.76%
156.80%
-34.53% -1524.61%
25.52%
28.00%
5.57%
1.26%
7.42%
8.73%
7.53%
-36.56%
12.99%
12.78%
5.74%
-18.17%
-46.03% 607.82%
4.97%
3.27%
30.48%
12.01%
17.31%
-42.00%
12.50%
5.77%
45.09%
37.02%
30.28%
14.41%
24.51%
9.68%
5.33%
5.43%
0.23%
3.47%
3.75%
11.39%
2.71%
10.57%
15.79%
21.80%
41.42%
32.72%
-13.15%
-3.52%
22.86%
22.72%
14.54%
10.43%
13.38%
10.93%
1.33%
2.71%
179.55%
56.04%
31.23%
19.88%
21.00%
20.47%
323.59%
93.84%
-0.16% -324.54%
6.98%
58.47%
9.00%
15.32%
8.65%
81.22%
6.64%
7.23%
22.27%
25.24%
3.14%
8.50%
12.61%
2.60%
7.69%
9.10%
1.26%
2.52%
-53.93%
-39.13%
23.53%
24.31%
-9.54%
-29.88%
53.02%
27.14%
18.43%
6.77%
4.91%
9.65%
30.58%
22.90%
46.56%
12.32%
33.62%
16.53%
25.82%
1.66%
52.58%
23.89%
29.33%
272.14%
-8.77%
20.26%
18.96%
10.87%
9.76%
22.53%
54.80%
3.25%
#DIV/0!
1.82%
-31.41%
31.85%
-26.71%
57.93% -161.43% -616.64%

9.82%
15.30%
30.94%
2.90%
8.55%
19.24%
10.54%
7.08%
12.78%
-8.42%
-7.09%
-14.01%
13.35%
11.44%
76.15%
27.81%
26.04%
15.47%
36.27%
70.72% 129.93%
3.58%
3.87%
16.15%
34.33%
37.81%
46.35%
25.30%
21.31%
41.19%
3.72%
3.91%
10.57%
Page 23
44.84%
34.10%
12.97%
9.72%
4.77%
6.64%
47.71%
25.39%
44.20%
8.26%
35.92%
18.35%
45.02%
-1.59%
1.87%
8.53%
32.24%
67.34%
2.52%
25.22%
21.61%
12.57%
6.59%
11.20%
39.03%
0.82%
#DIV/0!
2.36%
-22.27%
22.07%
-76.44%
61.51%
27.76%
16.35%
3.75%
3.30%
14.22%
49.87%
23.46%
42.82%
14.48%
36.93%
17.29%
20.38%
-1.06%
22.08%
68.83%
30.01%
83.18%
-2.69%
33.86%
15.11%
15.59%
8.33%
24.38%
80.27%
4.76%
11.60%
0.45%
-98.10%
27.74%
2.39%
33.57% -2095.83%
39.00%
53.31%
28.95%
26.30%
10.45%
12.51%
5.43%
-41.29%
-0.38% 139.47%
12.57%
9.05%
-48.91% 337.43%
17.34%
12.51%
60.02%
43.47%
34.78%
60.03%
21.74%
8.85%
Growth
PEGE
PGAS
PGLI
PICO
PJAA
PKPK
PLAS
PLIN
PNBN
PNIN
PNLF
PNSE
POLY
POOL
PRAS
PSAB
PSDN
PSKT
PTBA
PTIS
PTPP
PTRO
PTSN
PTSP
PUDP
PWON
PWSI
PYFA
RAJA
RALS
RBMS
RDTX
RELI
RICY
RIGS
RIMO
RINA
RMBA
RODA
ROTI
RUIS
SAFE
SAIP
SCBD
12.47%
31.67%
1.33%
7.35%
15.01%
10.99%
5.66%
7.61%
9.15%
13.29%
10.70%
22.92%
4.25%
8.75%
-13.91%
-0.78%
8.76%
-0.22%
37.31%
#DIV/0!
25.57%
43.26%
-0.79%
52.94%
3.23%
9.80%
6.81%
4.14%
0.46%
15.57%
390.11%
16.42%
12.40%
3.46%
3.46%
68.51%
#DIV/0!
10.32%
-0.46%
27.13%
12.42%
7.32%
-5.72%
2.17%
13.53%
19.62%
1.98%
6.18%
17.31%
13.11%
2.28%
6.17%
8.97%
14.30%
11.88%
17.08%
12.86%
10.91%
3.15%
5.23%
-10.35%
-7.23%
27.14%
#DIV/0!
27.88%
92.88%
0.42%
15.21%
3.35%
8.26%
15.09%
2.60%
0.27%
17.03%
554.61%
9.30%
10.23%
12.41%
4.62%
8.35%
27.56%
15.76%
-0.36%
20.13%
19.96%
18.96%
-28.64%
-5.60%
7.27%
8.96%
2.09%
8.61%
14.97%
16.29%
0.44%
-16.74%
8.84%
11.32%
8.52%
24.55%
23.39%
8.25%
-12.91%
2.33%
10.16%
0.21%
42.71%
25.86%
28.62%
25.12%
-0.10%
89.13%
1.93%
-0.94%
7.03%
3.33%
0.13%
18.46%
901.87%
13.24%
7.85%
-2.92%
3.34%
9.39%
2.61%
13.82%
-0.81%
32.44%
14.92%
-18.39%
37.92%
-7.52%
14.93%
53.09%
0.87%
7.74%
14.20%
10.36%
3.87%
17.35%
8.52%
12.52%
9.71%
27.87%
-15.01%
6.88%
-46.11%
2.55%
25.87%
2.97%
47.84%
25.93%
29.79%
19.87%
-0.78%
64.14%
3.08%
12.74%
4.08%
5.17%
0.24%
13.54%
103.54%
19.21%
22.83%
1.10%
5.61%
211.26%
0.55%
1.43%
0.03%
34.03%
8.82%
33.42%
-41.38%
17.09%
14.15%
44.99%
0.38%
6.87%
13.56%
4.21%
16.03%
23.64%
10.28%
15.02%
12.68%
22.17%
-4.23%
8.96%
0.23%
-13.23%
9.34%
3.17%
31.55%
13.91%
15.98%
35.18%
-2.69%
43.29%
4.59%
19.14%
1.04%
5.44%
1.20%
13.23%
0.43%
23.92%
8.67%
3.23%
0.25%
45.04%
#DIV/0!
10.27%
-0.72%
21.91%
5.99%
-4.70%
9.21%
4.70%
Page 24
13.04%
62.08%
3.46%
19.74%
20.65%
22.19%
2.72%
14.78%
12.95%
21.09%
10.93%
77.70%
3.93%
8.43%
8.04%
-0.14%
42.08%
0.33%
48.26%
#DIV/0!
54.95%
211.10%
-0.44%
226.79%
3.61%
21.35%
0.65%
7.95%
31.45%
15.91%
111.13%
16.14%
16.88%
9.01%
6.60%
69.79%
#DIV/0!
21.26%
-0.72%
40.33%
26.90%
-5.29%
9.26%
14.87%
21.07%
51.91%
5.64%
24.17%
22.24%
14.78%
1.43%
16.10%
14.06%
23.25%
12.20%
75.12%
6.20%
10.48%
9.11%
6.20%
33.27%
-7.47%
33.46%
#DIV/0!
58.53%
165.19%
0.85%
461.29%
8.13%
18.62%
0.22%
6.21%
2.82%
17.06%
-31.58%
7.23%
13.99%
19.12%
9.21%
7.93%
33.50%
22.27%
-0.81%
33.92%
31.04%
8.79%
12.45%
-3.62%
15.42%
65.82%
6.14%
13.25%
22.15%
35.19%
-0.88%
20.66%
13.63%
17.52%
8.78%
86.25%
5.72%
7.04%
13.48%
2.76%
67.22%
-3.10%
61.56%
54.47%
63.04%
153.83%
-0.06%
285.49%
2.73%
16.16%
0.65%
8.89%
0.85%
17.90%
880.37%
18.72%
13.19%
8.58%
5.29%
5.33%
4.52%
23.70%
-0.75%
47.17%
29.71%
-4.83%
9.66%
4.92%
Growth
SCCO
SCMA
SCPI
SDMU
SDPC
SDRA
SGRO
SHID
SIAP
SIIP
SIMA
SIMM
SIMP
SIPD
SKLT
SKYB
SMAR
SMCB
SMDM
SMDR
SMGR
SMMA
SMMT
SMRA
SMSM
SOBI
SONA
SPMA
SQBB
SQBI
SQMI
SRAJ
SRSN
SSIA
SSTM
STAR
STTP
SUGI
SULI
TBIG
TBLA
TBMS
TCID
TFCO
9.47%
20.43%
52.66%
#DIV/0!
9.48%
16.41%
20.02%
4.09%
3.92%
6.80%
-43.68%
84.34%
#DIV/0!
3.22%
6.39%
28.22%
21.98%
14.18%
-14.94%
4.79%
30.24%
19.27%
4.01%
9.32%
22.26%
9.59%
16.13%
2.48%
15.45%
10.26%
142.83%
#DIV/0!
13.68%
17.58%
14.62%
2.03%
1.05%
14.92%
-11.31%
-11.75%
#DIV/0!
2.11%
5.96%
34.66%
28.03%
7.50%
-58.20%
8.06%
26.79%
22.45%
16.51%
10.62%
16.66%
9.03%
10.89%
4.05%
3.15%
15.34%
79.30%
5.95%
11.94%
18.78%
28.30%
5.50%
5.22%
7.03%
-29.68%
304.38%
17.42%
2.64%
4.24%
46.26%
22.67%
10.06%
-1.66%
8.07%
31.27%
9.93%
-5.51%
6.00%
16.75%
9.54%
13.79%
-2.16%
4.92%
20.45%
54.86%
8.51%
10.66%
14.05%
15.96%
3.13%
4.23%
5.20%
-49.45%
30.12%
14.76%
3.16%
11.28%
18.97%
15.61%
27.02%
0.23%
-0.90%
32.62%
19.46%
-19.23%
9.74%
26.69%
10.71%
14.23%
3.91%
14.35%
35.66%
-66.35%
7.38%
1.66%
15.23%
21.19%
5.72%
5.17%
0.06%
-84.27%
14.61%
12.56%
4.96%
4.09%
12.99%
21.62%
12.14%
-0.14%
3.91%
30.26%
25.24%
24.26%
10.91%
28.96%
9.07%
25.62%
4.12%
40.27%
32.88%
-47.53% -125.86%
-0.16%
-3.73%
8.31%
13.80%
3.99%
1.93%
-2.61%
0.91%
#DIV/0!
#DIV/0!
6.34%
4.35%
3.20%
8.79%
-30.43%
4.76%
41.56%
-1.74%
12.86%
10.40%
0.38%
-1.87%
14.65%
16.51%
83.83% 116.01%
43.94%
-77.03%
1.24%
3.52%
-1.59%
-24.37%
63.70%
1.33%
4.51%
-80.79%
106.89%
7.13%
-41.05%
14.07%
104.27%
49.82%
-21.76%
0.92%
11.62%
2.32%
9.94%
76.23%
10.15%
-6.24%
-46.95%
45.85%
13.91%
41.72%
14.15%
103.52%
34.43%
34.51%
0.93%
4.31%
13.30%
3.07%
1.26%
9.53%
5.74%
1.28%
15.24%
19.99%
2.70%
13.86%
11.52%
Page 25
18.14%
36.81%
392.51%
#DIV/0!
25.39%
23.53%
30.83%
-4.26%
18.26%
6.67%
-51.38%
47.38%
#DIV/0!
7.40%
3.05%
16.00%
36.32%
30.08%
-1.21%
11.89%
39.53%
21.28%
14.92%
17.06%
38.02%
18.93%
32.21%
14.02%
24.20%
25.99%
990.55%
#DIV/0!
28.47%
25.41%
27.36%
-11.27%
19.28%
17.75%
-11.92%
-0.77%
#DIV/0!
4.86%
-1.17%
5.00%
47.14%
23.06%
-5.64%
16.63%
36.17%
24.67%
30.27%
17.99%
31.10%
15.44%
29.87%
16.70%
18.31%
33.87%
362.10%
11.99%
25.71%
27.26%
39.25%
-4.06%
19.96%
10.46%
-32.65%
143.32%
50.19%
7.21%
7.04%
31.27%
46.38%
35.08%
0.54%
19.41%
41.97%
12.67%
4.19%
14.08%
38.99%
19.37%
40.07%
14.80%
58.64%
50.64%
-43.81% -145.78%
0.68%
-3.06%
23.80%
28.94%
13.60%
8.14%
-0.11%
8.30%
#DIV/0!
#DIV/0!
9.22%
7.57%
-0.38%
16.15%
-30.02%
15.36%
64.06%
92.57%
31.27%
27.00%
44.71%
39.16%
20.83%
22.50%
43.86%
53.57%
62.56%
-11.16%
1.74%
35.73%
16.38%
-8.74%
45.62%
8.03%
5.17%
-8.65%
93.60%
41.42%
99.47%
21.48%
42.89%
Growth
TGKA
TIFA
TINS
TIRA
TIRT
TKGA
TKIM
TLKM
TMAS
TMPI
TMPO
TOTL
TOTO
TOWR
TPIA
TRAM
TRIL
TRIM
TRIO
TRST
TRUB
TRUS
TSPC
TURI
ULTJ
UNIC
UNIT
UNSP
UNTR
UNTX
UNVR
VOKS
VRNA
WAPO
WEHA
WICO
WIKA
WINS
WOMF
YPAS
YULE
ZBRA
20.07%
16.05%
#DIV/0!
#DIV/0!
29.99%
53.13%
3.07%
3.36%
-12.53%
0.40%
87.10%
65.85%
5.47%
1.77%
31.02%
38.10%
-16.78%
8.10%
0.13%
0.08%
4.35%
3.83%
10.20%
11.87%
25.12%
17.77%
#DIV/0!
#DIV/0!
18.49%
30.91%
10.97%
21.39%
5.50%
16.15%
10.01%
21.64%
24.26%
32.08%
7.75%
1.81%
2.58%
12.69%
12.17%
10.97%
15.30%
13.16%
24.82%
22.17%
10.95%
3.65%
2.94%
2.76%
1.54%
2.59%
8.71%
8.66%
25.38%
26.04%
-8.46%
-66.89%
79.14%
72.98%
8.98%
17.39%
12.12%
10.28%
-5.24%
0.16%
5.20%
6.45%
-14.46%
-29.74%
12.36%
10.00%
17.85%
20.80%
-13.74% -110.53%
16.90%
20.72%
-0.63%
4.57%
-21.50%
-15.91%
29.23%
9.17%
35.14%
1.74%
-51.76%
21.85%
8.33%
30.95%
31.39%
0.21%
4.59%
3.90%
17.43%
-91.60%
-0.97%
4.30%
4.49%
8.19%
23.93%
5.59%
-10.54%
11.57%
14.34%
23.92%
26.75%
3.01%
0.91%
7.03%
23.90%
39.78%
77.64%
1.66%
10.05%
-0.45%
6.94%
-38.53%
11.27%
20.25%
7.51%
15.78%
1.94%
-15.71%
12.66%
12.52%
9.15%
2.80%
8.66%
6.20%
4.87%
29.06%
-54.41%
-0.30%
2.02%
10.58%
34.58%
52.85%
27.04%
9.10%
0.65%
5.85%
17.12%
12.57%
11.05%
13.37%
14.94%
31.03%
5.13%
3.19%
1.63%
9.47%
27.58%
-22.19%
82.21%
14.27%
12.03%
0.13%
7.01%
11.33%
12.34%
20.29%
18.04%
14.99%
-5.79%
-20.54%
22.36%
17.03%
22.56%
4.37%
-7.43%
254.49%
6.90%
25.97%
-52.20%
0.52%
6.97%
14.46%
30.71%
8.16%
16.99%
9.08%
0.70%
4.36%
23.91%
11.04%
-2.90%
12.78%
18.77%
22.17%
8.25%
2.79%
1.04%
9.68%
24.00%
15.46%
83.72%
2.61%
16.11%
-20.82%
0.40%
-0.88%
15.81%
10.07%
30.02%
16.11%
-3.25%
-33.82%
Page 26
48.12%
27.87%
#DIV/0!
#DIV/0!
46.70%
81.35%
24.28%
24.26%
5.38%
19.13%
130.36% 153.09%
12.83%
7.32%
64.26%
78.44%
11.07%
25.84%
-1.85%
-1.34%
10.87%
8.38%
14.82%
10.22%
45.79%
45.18%
#DIV/0!
#DIV/0!
23.13%
21.55%
16.81%
37.19%
9.49%
26.87%
18.87%
34.83%
48.83%
61.53%
12.70%
8.27%
7.77%
10.62%
16.84%
15.62%
18.15%
15.15%
19.73%
22.12%
6.98%
8.87%
12.03%
9.89%
4.47%
6.85%
19.28%
20.52%
37.12%
41.81%
9.63%
9.44%
109.99% 103.17%
27.41%
30.79%
17.31%
15.12%
11.31%
16.74%
16.08%
14.63%
-17.71%
-18.88%
24.39%
18.63%
20.85%
25.69%
-16.95% -151.38%
28.93%
38.87%
-2.42%
1.88%
-26.61%
-21.81%
38.11%
14.03%
54.19%
28.85%
1.46%
175.72%
13.85%
67.31%
46.81%
-1.65%
9.20%
12.21%
56.63%
26.50%
4.44%
6.55%
7.13%
25.02%
48.17%
13.95%
10.31%
16.51%
16.25%
23.53%
-5.90%
17.20%
6.43%
29.75%
37.36%
7.16%
110.67%
44.64%
14.82%
12.23%
13.15%
-18.33%
20.79%
25.89%
13.81%
26.02%
-6.64%
-23.61%
Growth
Page 27
Growth
ROEO
2009
41.81%
4.67%
25.05%
20.54%
6.79%
53.20%
64.09%
-2.28%
54.01%
3.51%
11.22%
12.45%
24.62%
-28.10%
24.07%
31.01%
3.25%
49.51%
-23.95%
28.82%
1.45%
18.33%
6.02%
23.60%
13.90%
7.21%
5.64%
22.32%
1.95%
18.51%
-266.55%
36.81%
2.20%
15.57%
-4.67%
6.46%
29.63%
20.71%
31.97%
10.85%
5.74%
24.53%
2010 Avg
2007
41.58%
39.73%
48.66%
5.78%
6.99%
10.93%
23.37%
8.80%
11.30%
21.15%
12.74%
10.93%
28.36%
-22.82%
-77.78%
63.97%
5.57%
4.63%
50.91%
52.73%
34.27%
7.40%
1.09%
2.50%
36.47%
25.71%
19.15%
9.77%
1.54%
-3.59%
14.39%
4.07%
0.11%
5.45%
0.64%
0.77%
21.95%
18.09%
11.56%
-17.06%
-98.88%
6.44%
13.98%
9.56%
6.73%
19.31%
5.76%
6.67%
1.83%
15.56%
25.96%
20.11% #DIV/0!
#DIV/0!
-10.34%
-2.46%
0.05%
19.40%
14.35%
0.62%
19.78%
2.89%
3.03%
18.71%
57.25%
55.01%
23.06%
12.71%
13.05%
28.65%
1.98%
1.58%
11.25%
0.72%
0.68%
20.32%
26.24%
56.61%
4.89%
35.89%
80.69%
9.15%
8.20%
5.48%
7.62%
2.36%
-2.43%
73.70%
3.79%
26.49%
-11.28%
-7.75%
-3.12%
36.00%
17.99%
18.87%
-2.62%
9.02%
29.32%
7.87%
-50.60% -244.45%
-9.94%
-44.56% -180.25%
11.38%
4.34%
-0.92%
33.91%
10.49%
13.10%
14.68% -104.01% -445.45%
29.86%
12.16%
12.11%
14.77%
0.78%
-46.68%
15.54%
23.79%
10.22%
20.80%
21.40%
21.76%
OPM
2008
2009
41.30%
35.06%
8.65%
4.78%
5.98%
7.09%
13.46%
13.20%
-29.91%
3.45%
2.90%
5.04%
42.37%
43.13%
0.11%
-0.79%
21.29%
34.97%
-0.84%
3.20%
3.46%
5.49%
0.14%
1.16%
23.10%
19.78%
-102.16% -214.01%
9.26%
13.47%
6.58%
6.03%
7.69%
18.33%
4.24%
5.35%
-3.36%
-4.77%
0.74%
55.16%
4.84%
0.38%
64.73%
82.54%
15.44%
4.82%
2.12%
1.99%
0.73%
0.84%
19.36%
6.74%
-8.46%
42.55%
7.71%
12.21%
-6.17%
2.92%
27.06%
8.34%
-11.32%
-12.97%
17.71%
17.66%
14.53%
14.32%
9.59%
13.82%
24.83%
-10.28%
1.67%
2.33%
10.31%
8.45%
14.81%
6.59%
12.24%
12.95%
10.06%
25.56%
12.70%
27.41%
24.65%
26.76%
Page 28
Net
2010
33.91%
3.60%
10.83%
13.38%
12.95%
9.71%
91.17%
2.55%
27.44%
7.41%
7.22%
0.50%
17.92%
-85.80%
8.76%
3.78%
10.26%
4.78%
-1.75%
0.90%
3.31%
26.74%
17.52%
2.21%
0.62%
22.26%
28.77%
7.40%
15.13%
-46.75%
-3.60%
17.72%
-22.10%
18.65%
-12.53%
14.27%
10.11%
8.02%
11.33%
14.20%
44.83%
12.44%
2007
1,973,428,000,000
3,159,000,000
12,940,000,000
60,068,400,000
-154,851,000,000
111,601,400,000
559,710,000,000
57,976,600,000
88,534,000,000
-6,308,800,000
1,309,000,000
950,000,000
15,760,000,000
-38,000,000
22,934,000,000
191,208,200,000
9,079,000,000
4,176,000,000
7,285,000,000
31,726,100,000
19,289,500,000
155,010,000,000
126,289,000,000
11,139,000,000
5,118,987,700,000
15,301,000,000
-4,584,000,000
12,000,000,000
223,264,000,000
-179,143,000,000
43,432,000,000
5,475,000,000
-30,610,000,000
-12,295,709,000
3,038,000,000
72,074,000,000
-8,581,000,000
6,519,000,000,000
-5,971,000,000
20,289,000,000
15,502,000,000
Growth
-19.26%
13.09%
2.10%
5.84%
22.41%
24.23%
24.87%
4.90%
32.11%
20.76%
6.77%
17.99%
11.13%
36.29%
13.54%
22.61%
50.44%
10.92%
19.05%
241.34%
25.56%
15.59%
-8.08%
-0.04%
4.85%
17.17%
30.89%
-0.95%
0.98%
3.58%
16.16%
31.43%
1.27%
10.07%
29.10%
12.78%
19.71%
0.75%
15.29%
97.20%
17.74%
15.72%
86.31%
-0.04%
-11.50% -2605.12% -893.68% -726.05% -8784.45%

14.84%
84.91%
86.78%
85.61%
79.76%
3.83%
3.97%
8.01%
1.70%
2.89%
5.32%
32.94%
58.42%
30.74%
34.16%
17.16%
23.74%
19.91%
23.30%
24.81%
20.74%
23.54%
22.46%
17.65%
25.52%
26.28%
12.24%
12.50%
10.39%
12.53%
9.52%
0.51%
0.42%
0.48%
0.38%
30.49%
37.46%
33.39%
33.31%
32.79%
22.04%
15.70%
16.93%
15.01%
14.28%
8.65%
31.24%
44.31%
27.41%
23.77%
16.63%
19.67%
12.77%
14.36%
22.32%
12.29%
12.90%
13.69%
12.88%
10.52%
39.27%
29.22%
30.17%
28.80%
25.62%
19.60%
28.18%
33.71%
30.76%
28.80%
29.86%
48.61%
64.51%
37.73%
44.27%
28.76% 1244.75%
-42.17% 4426.59% 563.45%
16.47%
19.29%
16.15%
11.07%
19.92%
25.10%
24.30%
28.52%
19.52%
17.04%
-60.93%
-52.38%
-0.95%
-15.31%
-58.22%
23.85%
44.82%
48.84%
37.11%
43.10%
28.00%
17.58%
22.98%
10.73%
13.78%
-8.20%
3.97%
0.75%
3.46%
6.74%
-0.91%
5.30%
24.44%
10.31%
-0.48%
2.79%
13.70%
16.77%
13.58%
15.76%
16.06%
26.30%
26.78%
35.28%
22.32%
23.85%
24.23%
22.42%
25.98%
24.21%
-1.71%
-11.47%
-4.07%
5.25%
-19.24%
3.33%
8.80%
13.03%
-22.43%
13.74%
6.28%
6.01%
7.24%
5.49%
6.48%
8.54%
19.21%
24.66%
26.71%
16.16%
33.08%
29.40%
22.99%
25.13%
28.97%
4.07%
0.15%
3.70%
-4.88%
0.51%
20.05%
17.38%
21.41%
10.64%
14.10%
8.32%
43.67%
51.10%
53.52%
54.93%
9.13%
10.94%
15.24%
12.67%
8.39%
24.35%
29.03%
39.28%
21.07%
28.83%
10.61%
12.10%
12.30%
23.12%
1.27%
13.60%
13.88%
15.09%
11.42%
10.80%
15.43% #DIV/0!
#DIV/0!
#DIV/0!
24.59%
21.53%
25.70%
17.95%
21.95%
26.94%
19.99%
9.00%
5.40%
8.44%
10.29%
88.20%
26.76%
18.21%
23.04%
36.37%
0.65%
12.96%
-11.55%
-10.17%
0.68%
Page 29
-16.31%
87.48%
3.29%
8.44%
26.95%
28.51%
13.53%
0.77%
50.34%
16.60%
29.46%
29.25%
14.52%
32.28%
19.45%
47.93%
31.12%
30.03%
32.11%
-135.06%
50.21%
22.85%
4.92%
-13.08%
8.71%
20.82%
24.32%
-27.83%
30.85%
4.83%
9.31%
40.50%
1.24%
23.39%
15.12%
7.44%
26.93%
11.71%
18.20%
36.87%
35.98%
11.88%
29.41%
72.86%
-44,666,000,000
454,907,000,000
20,647,000,000
12,223,000,000
192,751,000,000
915,000,000
34,578,000,000
4,641,000,000
4,489,252,000,000
375,126,000,000
77,504,000,000
897,928,000,000
31,849,000,000
4,838,001,000,000
402,020,000,000
106,222,000,000
-195,174,000,000
1,085,000,000
2,116,915,000,000
713,000,000
200,170,000,000
695,242,000,000
10,311,000,000
-2,174,000,000
-5,315,000,000
150,192,000,000
370,677,000,000
2,836,000,000
47,767,000,000
6,258,000,000
7,589,820,000,000
4,346,224,000,000
2,402,000,000
1,467,610,000,000
20,801,000,000
223,358,000,000
1,508,386,000,000
352,828,000,000
499,025,000,000
-62,000,000
5,022,000,000
39,148,000,000
25,658,000,000
-1,679,000,000
Growth
27.40%
17.35%
19.51%
13.12%
16.69%
-7.82%
5.63%
26.20%
31.17%
20.68%
-3.81%
43.39%
-3.46%
10.02%
40.31%
15.11%
31.00%
-1.60%
15.41%
6.43%
-0.51%
39.53%
19.74%
-33.47%
1.61%
30.34%
9.83%
14.19%
15.54%
15.14%
-9.93%
3.67%
15.98%
27.18%
17.67%
1.96%
67.92%
12.50%
17.41%
32.87%
44.49%
15.04%
-0.50%
17.90%
33.44%
-0.28%
29.22%
22.37%
-11.33%
14.74%
8.87%
-3.34%
29.85%
7.84%
45.25%
-87.40%
12.10%
11.65%
23.71%
8.65%
#DIV/0!
23.87%
#DIV/0!
12.63%
53.20%
8.93%
6.16%
1.17%
54.82%
13.78%
#DIV/0!
7.41%
46.86%
-25.07%
6.88%
10,380,000,000
44,533,000,000
106,564,000,000
5,748,000,000
3,874,000,000
-7,692,000,000
144,269,000,000
8,783,000,000
347,399,000,000
46,177,000,000
7.15%
8.41%
9.17%
-12.43%
-12.11%
7.80%
18.62%
29.72%
35.92%
3.20%
3.11%
9.58%
31.73%
52.70%
67.75%
-52.18% -201.52%
-60.84%
18.00%
16.63%
8.25%
10.32%
14.43%
12.72%
31.96%
24.82%
17.61%
10.88%
8.73%
8.63%
#DIV/0!
25.77%
-15.94%
17.90%
32.63%
19.83%
#DIV/0!
-28.25%
-15.54%
16.47%
8.18%
8.06%
50.55%
47.68%
62.49%
11.94%
4.12%
4.71%
5.26%
5.07%
7.82%
4.64%
2.22%
-2.02%
43.19%
48.88%
61.38%
17.28%
21.82%
4.24%
-3.21%
-21.21% -201.96%
4.79%
7.06%
10.18%
43.33%
45.01%
46.41%
-2.28%
-29.08%
-51.18%
5.35%
5.11%
3.00%
10.75%
3.39%
35.14%
15.46%
28.83%
-35.05%
5.54%
9.15%
20.45%
6.34%
5.47%
25.14%
34.45%
17.80%
52.09%
14.95%
6.46%
-0.15%
65.85%
11.76%
#DIV/0!
7.61%
52.69%
-17.72%
14.05%
7,890,040,000,000
-6,475,000,000
49,554,000,000
86,552,000,000
252,740,000,000
24,676,000,000
15,795,000,000
74,713,000,000
64,776,000,000
488,000,000
9,758,000,000
120,597,000,000
-21,275,000,000
1,495,000,000
-110.36%
-31.58%
-0.64%
-0.01%
-0.01%
-0.01%
16.82%
9.03%
15.80%
15.47%
13.70%
22.32%
-728.82% #DIV/0!
#DIV/0!
-6.17%
-1.05%
-24.44%
70.13%
61.93%
11.29%
5.53%
7.20%
14.13%
-5.91%
-13.62%
1.59%
7.51%
7.26%
-2.78%
94.56%
17.40%
2.75%
3.48%
3.37%
1.71%
20.68%
26.41%
10.89%
9.91%
10.68%
9.29%
6.11%
6.97%
22.19%
24.94%
22.33%
21.30%
3.36%
3.15%
32.32%
35.12%
30.58%
33.03%
4.34%
6.83%
23.96%
30.93%
31.00%
16.16%
8.72%
13.88%
4.09%
-3.62%
9.50%
3.64%
20.02%
17.23%
38.04%
35.80%
37.50%
42.39%
-236.70%
8.97%
-68.63%
19.26%
3.33% -302.49%
-14.06%
0.38% -157.97%
-11.12%
-88.96% -537.73%
1.73%
1.57%
9.21%
20.28%
11.92%
2.35%
13.82%
13.86%
10.09%
11.80%
8.80%
9.83%
5.31%
7.21%
17.17%
9.90%
12.32%
15.85%
-94.11% -1027.39% #DIV/0!
-212.24% -355.62% #DIV/0!
-2.51%
11.73%
#DIV/0!
18.31%
-5.61%
2.45%
13.70%
20.19%
30.54%
17.77%
6.83%
36.49%
5.38%
5.92%
2.29%
9.92%
30.63%
#DIV/0!
-37,800,000
7,361,000,000
-3,591,000,000
185,448,000,000
357,793,000,000
33,494,663,000
233,053,590,000
167,961,000,000
80,125,000,000
171,506,000,000
-12,338,000,000
100,103,000,000
208,455,000,000
316,000,000
86,800,000,000
76,277,000,000
20,429,000,000
-6,345,000,000
Page 30
Growth
27.21%
1.55%
640.81%
86.52%
-548.09%
8.45%
12.23%
21.50%
37.29%
13.30%
3.82%
15.71%
20.46%
1.56%
30.21%
20.83%
0.91%
4.59%
27.99%
35.23%
26.79%
-8.09%
-0.35%
9.12%
23.40%
-85.23%
-57.65%
30.85%
60.25%
28.45%
28.57%
42.87%
46.34%
16.04%
17.46%
10.32%
2.79%
4.10%
-3.06%
11.35%
-14.34%
11.77%
0.27%
27.51%
31.00%
12.46%
13.78%
8.50%
12.70%
3.91%
2.46%
1.40%
3.58%
1.44%
762.99%
26.29%
1.00%
66.80%
19.46%
6.63%
23.44%
-0.39%
-14.08% 100.00%
31.53%
-15.10%
4.65%
-16.94%
-53.70%
9.76%
9.29%
1.56%
14.19%
12.49%
12.40%
22.59%
11.76%
14.54%
30.24%
21.40%
13.92%
13.67%
13.53%
13.73%
34.80%
9.03%
3.68%
5.24%
12.63%
6.92%
5.66%
6.23%
6.29%
6.94%
3.01%
19.30%
21.19%
21.62%
16.74%
16.02%
24.03%
22.72%
14.68%
26.92%
27.64%
19.22%
19.67%
15.98%
17.41%
3.26%
15.72%
14.38%
31.34%
1.88%
20.07%
4.78%
4.82%
4.91%
5.66%
23.02%
-11.34%
1.92%
-13.59%
-13.29%
1.65%
0.87%
0.73%
1.64%
0.43%
11.89%
1.87%
0.56%
0.91%
1.58%
44.08%
22.17%
27.24%
14.42%
17.75%
25.39%
7.88%
8.41%
6.96%
9.17%
28.27%
14.77%
15.58%
12.86%
15.53%
28.43%
1.73%
2.11%
4.02%
-0.59%
-2.12%
-2.03%
28.79%
13.58%
-5.04%
11.60%
2.67%
2.95%
3.08%
2.17%
-11.43%
-3.39%
-15.51%
-3.12%
8.87%
725.95% -112.32%
19.23%
-55.07% -183.08%
31.92%
6.02%
14.88%
13.81%
-16.66%
21.00%
5.95%
5.38%
3.49%
9.91%
62.43%
8.72%
7.42%
5.90%
9.53%
27.64%
12.76%
9.23%
10.46%
15.79%
-0.99%
4.25%
5.21%
6.99%
5.14%
36.51%
11.19%
9.98%
7.30%
14.43%
34.54%
28.70%
74.22%
8.27%
16.82%
23.33%
22.35%
18.41%
19.14%
26.60%
12.10%
9.94%
4.74%
5.92%
11.70%
9.34%
18.82%
19.63%
18.79%
18.97%
2.25%
3.54%
1.31%
1.32%
6.99%
9.43%
2.93%
3.07%
2.38%
2.01%
-0.74% #DIV/0!
-381.11% -137.59% #DIV/0!
12.89%
35.63%
45.72%
33.82%
29.78%
1.50%
-43.96%
51.43% -183.48%
-53.61%
12.68%
10.30%
11.82%
9.60%
10.92%
3.83%
1.21%
1.91%
-0.39%
0.16%
27.68%
3.15%
1.54%
3.08%
3.83%
Page 31
14.85%
3.44%
17.89%
8.24%
5.60%
8.90%
33.81%
14.75%
14.58%
3.18%
17.67%
31.80%
23.84%
15.30%
3.71%
-20.38%
0.69%
4.43%
29.28%
6.99%
15.12%
1.38%
-45.44%
2.49%
-3.80%
-230.37%
12.05%
5.02%
12.02%
15.54%
-0.34%
13.07%
15.50%
25.25%
17.39%
17.91%
4.53%
4.28%
-7.37%
33.22%
9.81%
8.86%
3.18%
4.15%
47,330,000,000
1,290,000,000
5,561,000,000
1,736,000,000
2,095,000,000
324,830,000,000
58,938,000,000
49,917,000,000
4,233,000,000
100,009,000,000
134,185,000,000
7,510,465,758
-99,839,000,000
115,637,800,000
231,650,000,000
-2,511,000,000
-15,305,000,000
6,694,000,000
250,781,000,000
102,537,000,000
121,970,000,000
24,890,000,000
4,518,000,000
7,282,000,000
-52,553,000,000
50,345,000,000
153,889,000,000
42,399,000,000
8,382,000,000
1,443,585,000,000
152,735,000,000
90,841,000,000
-752,000,000
7,856,000,000
2,238,000,000
35,085,000,000
498,000,000
19,026,000,000
-1,441,000,000
25,803,000,000
32,712,000,000
4,218,030,000
1,374,000,000
70,238,000,000
Growth
49.04%
48.52%
12.04%
6.92%
14.43%
14.55%
-4.91%
-35.11%
-4.99%
28.83%
10.72%
-6.46%
69.76%
85.28%
18.88%
18.75%
17.95%
18.73%
-4.22%
1.19%
3.57%
23.18%
4.19%
-17.07%
195.36%
49.72%
18.30%
8.74%
12.45%
26.55%
25.05%
-15.95%
1.34%
6.95%
-7.65%
19.52%
5.39%
29.65%
22.95%
46.00%
24.39%
6.68%
-68.25% -120.88%
-32.37%
-17.19%
-15.35%
-62.14%
58.91%
50.49%
13.21%
-8.33%
20.98%
20.05%
19.60%
23.00%
6.89%
6.04%
3.13%
8.11%
-2.47%
-1.04%
4.68%
38.22%
29.58%
-37.47%
-1.37%
-4.01%
3.08%
7.77%
12.33%
-1.86%
16.98%
3.66%
6.87%
7.28%
9.03%
9.69%
29.80%
25.76%
2.20%
0.78%
3.13%
1.88%
15.37%
18.13%
4.31%
3.51%
4.26%
4.08%
59.85%
50.45%
7.85%
7.75%
6.84%
8.11%
-10.01%
0.00% #DIV/0!
-746.89% -152.37% -187.60%
2.48%
-13.83%
-8.53%
-0.30%
-2.77%
5.59%
14.66%
35.50%
45.56%
68.60%
36.45%
30.47%
49.28%
40.09%
13.13%
10.33%
11.19%
13.47%
1.61%
9.45%
14.87%
23.47%
18.49%
13.15%
15.19%
52.61%
10.97%
10.52%
18.24%
3.49%
0.85%
3.26% -434.77% -1742.25%
-3.52%
1.40%
2.37%
-1.21%
3.92%
7.82%
4.53%
5.07%
-0.22%
9.50%
8.07%
11.95%
12.96%
-0.25%
6.60%
62.28%
18.24%
8.59%
7.98%
12.77%
0.10%
-0.14%
-3.85%
-13.88%
-2.96%
2.60%
-5.69%
-0.50%
5.07%
26.75%
3.26%
-9.08%
29.87%
36.84%
7.84%
5.63%
7.91%
9.54%
7.62%
8.63%
-0.25%
1.01%
0.58%
-3.56%
34.58%
30.74%
29.48%
21.76%
25.15%
34.92%
1.87%
10.98%
10.98%
4.06%
6.69%
2.47%
37.41%
26.18%
10.02%
7.34%
7.08%
8.54%
16.79%
19.46%
21.15%
26.39%
24.25%
16.40%
24.60%
-73.05% #DIV/0!
-25.02%
-15.73%
26.66%
55.34%
50.33%
23.03%
15.65%
25.82%
28.89%
68.50% -159.89%
43.36%
-5.30%
-7.25%
-22.49%
34.56%
43.32% #DIV/0!
#DIV/0!
30.70%
24.74%
22.70%
3.57%
4.91%
6.95%
9.24%
3.05%
43.41%
13.63%
9.47%
-13.19%
4.95%
30.46%
28.76%
24.26%
7.38%
8.34%
7.42%
7.07%
-2.61%
-0.45%
-3.85%
-18.25%
-3.31%
5.22%
65.47%
51.26%
7.99%
5.57%
5.51%
9.59%
7.47%
12.80%
10.48%
12.82%
13.42%
6.70%
Page 32
12.27%
-53.03%
20.08%
4.00%
25.47%
-13.45%
14.73%
-34.80%
20.13%
10.30%
-11.62%
-5.90%
1.47%
3.01%
5.39%
8.71%
#DIV/0!
-36.67%
46.73%
17.52%
4.37%
11.64%
5.31%
-1.75%
7.60%
43.63%
-1.18%
-0.64%
8.28%
0.97%
36.09%
30.69%
17.10%
17.55%
#DIV/0!
21.75%
208.49%
36.13%
0.42%
15.65%
6.71%
0.94%
11.29%
8.98%
56,623,000,000
240,008,000,000
3,624,018,000,000
1,481,000,000
36,000,000,000
2,551,000,000
1,078,219,000,000
-576,000,000
-129,284,000,000
15,426,000,000
20,875,000,000
12,256,000,000
77,466,000,000
1,382,000,000
11,077,000,000
334,000,000
-2,056,000,000
3,868,000,000
11,730,400,000,000
980,357,000,000
23,105,800,000
9,887,000,000
-5,597,000,000
264,969,100,000
918,330,220,000
15,070,000,000
-449,000,000
118,180,000,000
9,513,000,000
406,000,000
980,103,100,000
127,000,000
31,374,000,000
2,042,043,000,000
-2,317,000,000
557,850,000,000
-2,350,000,000
22,921,000,000
-219,032,000,000
83,593,000,000
-35,002,000,000
180,863,000,000
41,566,000,000
Growth
17.13%
21.11%
20.01%
42.46%
11.25%
6.76%
20.97%
14.66%
3.78%
23.24%
-6.62%
13.66%
23.76%
-6.33%
2.91%
29.83%
36.33%
7.46%
5.25%
0.24%
0.45%
12.01%
13.43%
-1.91%
-0.96%
19.36%
5.17%
4.49%
9.62%
19.31%
4.55%
7.66%
8.97%
-15.51%
-8.66%
-1.51%
26.62%
17.95%
109.19%
0.79%
23.89%
15.81%
5.80%
18.49%
33.27%
25.69%
41.45%
23.11%
18.70%
66.67%
13.18%
13.12%
3.94%
5.51%
5.49%
11.02%
-13.53%
22.21%
4.36%
5.32%
2.98%
14.01%
8.71%
-2.69%
-25.50%
12.79%
3.32%
35.36%
10.05%
-3.97%
-4.27%
4.26%
16.28%
71.94%
-2.37%
33.33%
16.34%
14.96%
1.90%
-1.38%
2.22%
1.13%
-0.49%
10.68%
4.69%
34.25%
28.16%
17.56%
20.40%
22.20%
8.74%
-0.59%
-8.92%
18.09%
21.04%
54.77%
3.42%
3.88%
4.73%
24.47%
7.00%
20.13%
27.20%
9.99%
34.94%
8.79%
12.07%
9.36%
19.35%
-8.51% -114.98%
101.78%
32.75%
-0.78% -1218.87%
30.73%
34.42%
20.55%
6.65%
100.51%
6.97%
0.74%
7.99%
30.57%
15.77%
7.10%
8.81%
12.44%
17.82%
28.52%
33.19%
34.95%
38.41%
40.90%
41.07%
11.08%
16.55%
22.09%
7.22%
8.67%
13.83%
3.28%
3.96%
3.92%
6.29%
1.64%
5.24%
6.24%
-6.21%
-26.37%
4.07%
4.04%
4.09%
5.44%
1.46%
2.80%
14.49%
-1.64%
8.95%
-26.72%
-21.10%
-31.82%
3.62%
3.37%
3.40%
8.95%
9.61%
9.87%
-15.75%
6.84%
-5.02%
18.04%
23.26%
11.93%
-54.89%
11.59%
11.06%
16.12%
14.51%
17.23%
1.91%
1.69%
1.43%
4.31%
2.76%
2.23%
-2.82%
-37.96%
7.63%
5.34%
6.59%
0.15%
32.75%
14.59%
22.34%
14.56%
20.44%
18.58%
4.79%
3.34%
-2.87%
9.18%
-24.04%
-12.41%
17.00%
22.21%
22.33%
0.10%
3.77%
0.90%
4.61%
5.73%
4.70%
8.13%
9.69%
3.06%
25.58%
25.39%
29.78%
10.79%
36.13%
62.09%
11.03%
9.20%
12.24%
20.66%
16.55%
17.10%
-54.13%
-90.21% -165.71%
55.18%
52.45%
-3.35%
84.02% -202.93% -4617.65%
32.84%
34.17%
31.72%
6.94%
11.69%
3.66%
3.50%
4.58%
7.06%
8.78%
7.84%
8.05%
9.49%
10.09%
26.51%
8.75%
13.23%
19.95%
Page 33
7.48%
13.65%
14.79%
36.41%
45.41%
25.08%
23.00%
4.59%
8.77%
-27.77%
5.26%
2.23%
13.02%
-22.35%
2.91%
11.79%
-3.14%
11.89%
22.77%
17.51%
2.56%
-0.42%
31.17%
6.68%
42.97%
28.00%
29.70%
-8.40%
22.62%
8.91%
3.88%
7.11%
28.05%
30.74%
15.79%
23.08%
-149.85%
26.72%
-138.90%
38.96%
4.31%
12.73%
7.31%
110,127,000,000
277,981,700,000
26,658,000,000
3,639,000,000
52,189,000,000
2,651,000,000
6,020,000,000
25,634,000,000
9.53%
12.80%
10.01%
115,429,000,000
29,204,000,000
40,744,000,000
12,584,000,000
2,514,000,000
-57,778,000,000
14,500,000,000
-84,628,000,000
15,742,000,000
30,827,000,000
-24,441,000,000
705,694,200,000
4,965,000,000
-1,476,000,000
431,000,000
313,400,000,000
18,391,000,000
2,955,000,000
147,000,000
1,155,000,000
25,298,000,000
-19,109,000,000
12,400,000,000
5,942,000,000
11,061,000,000
15,398,000,000
18,035,000,000
353,027,500,000
331,972,000,000
25,779,000,000
150,075,000,000
564,034,000,000
71,670,000,000
15,238,000,000
-49,149,000,000
Growth
56.65%
29.57%
30.76%
7.17%
6.33%
4.87%
10.19%
18.29%
56.88%
19.54%
31.33%
17.75%
19.55%
1.11%
196.34%
1.62%
29.13%
807.27%
-1.06%
21.63%
14.17%
14.54%
13.13%
27.72%
39.97%
6.97%
13.43%
1.16%
3.66%
38.77%
0.67%
49.08%
17.14%
13.63%
6.46%
5.25%
12.87%
14.57%
24.47%
42.35%
7.02%
30.29%
12.74%
18.35%
8.16%
-9.97%
16.57%
25.95%
130.79%
-33.86%
0.33%
24.94%
0.76%
10.97%
26.83%
59.93%
0.43%
13.71%
3.32%
-8.95%
38.84%
-33.46%
-281.64% -122.64%
15.66%
15.80%
5.71%
16.01%
14.80%
13.38%
-12.79%
-7.38%
104.77%
60.72%
8.64%
31.62%
172.01%
59.18%
17.92%
16.82%
38.41%
43.48%
34.25%
35.70%
4.74%
6.98%
9.68%
29.15%
3.45%
14.18%
12.28%
1.67%
23.09%
20.79%
22.63%
18.35%
28.39%
27.00%
18.59%
-78.55%
7.50%
3.24%
45.59%
13.61%
-3.82%
4.26%
28.89%
4.18%
7.31%
50.01%
4.09%
0.90%
#DIV/0!
5.36%
-24.92%
8.44%
-23.68%
42.66%
52.00%
28.58%
34.70%
3.46%
5.40%
4.46%
8.08%
14.48%
22.56%
4.27%
1.74%
28.50%
10.82%
16.92%
14.09%
22.00%
26.81%
27.45%
32.59%
22.73%
22.04%
24.44%
25.22%
13.81%
13.03%
-1.29%
0.35%
19.72% -109.84%
14.55%
0.68%
45.84%
48.17%
21.60%
52.55%
3.99%
1.18%
5.37%
2.38%
16.43%
15.48%
5.44%
4.91%
8.22%
12.02%
8.35%
8.22%
7.44%
3.77%
2.73%
4.84%
23.98%
29.19%
1.45%
4.61%
-82.55%
1.71%
8.84%
12.84%
#DIV/0!
#DIV/0!
21.66%
30.89%
9.14%
9.98%
22.35%
6.47%
12.31%
26.12%
19.32%
36.70%
20.72%
30.46%
11.17%
1.93%
16.73%
6.91%
46.91%
34.43%
4.86%
0.17%
24.49%
0.63%
10.03%
12.84%
5.43%
1.95%
31.40%
10.95%
4.13%
10.70%
34.54%
89,599,000,000
105,670,000,000
2,253,000,000
-4,882,000,000
30,360,000,000
1,799,000,000
66,000,000,000
520,719,000,000
89,484,000,000
20,439,000,000
78,371,000,000
6,182,392,775
30,012,000,000
-127,000,000
24,982,400,000
1,681,000,000
179,736,000,000
84,384,000,000
-1,013,650,000,000
61,317,000,000
427,460,000,000
180,191,000,000
11,130,000,000
12,587,000,000
28,480,000,000
-71,000,000
-4.35%
1.89%
7.13%
7.75%
5.44%
6.52%
28.99%
29.86%
0.40%
49.60%
8.52%
-0.79%
18.07%
15.22%
-86.51%
-15.34%
520.57% 2077.73%
76.13%
77.58%
3.35%
3.05%
4.75%
9.10%
-10.52%
-4.31%
9.45%
5.67%
6.75%
2.59%
32.43%
35.46%
157.03% -168.67%
17.00%
11.04%
10.31%
12.86%
-24.70%
-26.22%
1.18%
1.88%
75.92%
75.19%
3.35%
2.83%
4.73%
2.21%
-4.46%
5.65%
5.92%
18.21%
-36.38%
6.84%
33.88%
-279.80%
1.50%
75.85%
4.18%
2.96%
-50,425,000,000
51,818,000,000
5,084,000,000
250,084,000,000
3,026,000,000
2,997,000,000
14,740,000,000
-56,097,000,000
7,093,000,000
86,920,000,000
24,637,000,000
7,183,000,000
31.50%
30.83%
5.36%
9.18%
17.92%
3.54%
18.68%
19.48%
22.69%
28.77%
23.47%
26.78%
14.15%
-19.39%
-16.47%
6.34%
46.63%
30.54%
1.55%
3.05%
21.32%
3.79%
9.40%
19.85%
5.18%
2.60%
#DIV/0!
5.59%
-25.41%
10.20%
#DIV/0!
Page 34
3,204,000,000
1,794,000,000
141,589,000,000
-136,743,000,000
Growth
7.47%
65.43%
1.97%
11.29%
19.25%
24.37%
6.88%
17.55%
9.32%
18.99%
9.81%
80.53%
3.99%
7.14%
-7.83%
3.09%
34.39%
5.42%
61.82%
46.90%
67.13%
493.64%
-0.84%
96.54%
2.19%
17.81%
0.69%
9.35%
0.41%
14.82%
-404.42%
20.76%
28.74%
2.43%
6.77%
219.65%
1.33%
15.12%
-1.20%
52.61%
26.01%
-15.51%
6.13%
42.60%
8.20%
51.00%
65.15%
39.93%
0.11%
6.96%
30.23%
6.34%
18.97%
22.21%
14.42%
11.84%
3.44%
11.94%
4.80%
42.66%
14.79%
35.16%
24.62%
35.33%
12.92%
32.48%
68.90%
45.95%
-0.18%
-8.74%
9.06%
69.42%
17.39%
2.48%
-12.61%
0.22%
33.43%
6.41%
6.46%
-3.85%
36.19%
31.08%
16.02% #DIV/0!
31.08%
7.63%
31.73%
37.24%
-1.70%
-0.54%
63.83%
6.58%
1.38%
12.50%
32.81%
36.44%
1.05% -261.49%
7.33%
4.79%
121.73%
7.31%
13.83%
8.54%
0.13%
0.09%
17.87%
38.55%
11.59%
48.56%
5.91%
6.39%
5.15%
9.00%
46.23%
-30.62%
#DIV/0!
#DIV/0!
23.93%
6.12%
-0.12% #DIV/0!
27.60%
16.68%
20.85%
5.23%
-9.62%
4.65%
8.82%
-15.53%
15.60%
12.26%
53.41%
62.44%
54.41%
35.01%
36.40%
42.59%
8.98%
13.74%
4.82%
9.92%
3.33%
3.04%
23.71%
22.91%
20.73%
10.49%
15.35%
11.94%
13.68%
-10.08%
39.45%
50.98%
53.01%
53.63%
45.24%
42.26%
31.05%
24.72%
25.86%
26.54%
22.15%
30.78%
22.67%
43.65%
45.33%
49.09%
-11.80%
-13.82%
-9.67%
76.98%
63.78%
67.84%
1.79%
3.77%
-3.82%
2.26%
0.92%
1.28%
4.63%
8.76%
7.28%
-21.13%
-3.83%
4.62%
21.71%
34.11%
39.39%
#DIV/0!
12.04%
11.53%
6.07%
6.81%
8.75%
100.20%
5.28%
22.99%
0.29%
-0.15%
-1.95%
3.02%
6.62%
7.27%
25.12%
11.41%
8.21%
42.46%
35.74%
29.39%
-27.18% -103.49% -130.31%
4.80%
5.15%
5.17%
11.85%
3.82%
1.67%
7.51%
9.45%
8.50%
-0.10%
3.41%
-3.85%
19.04%
39.27%
46.93%
54.70%
39.26%
61.91%
14.98%
5.61%
1.55%
12.41%
6.61%
9.13%
0.83%
0.58%
-41.97%
9.10%
13.18%
4.36%
7.49%
6.90%
4.37%
-7.05%
-18.71%
-56.90%
11.96%
16.08%
18.17%
6.27%
5.08%
5.29%
-22.97%
4.73%
21.60%
-13.17%
-16.96%
-10.98%
-16.42%
8.20%
34.40%
Page 35
33.76%
45.71%
0.28%
9.05%
21.50%
9.56%
4.72%
13.01%
22.11%
64.19%
54.33%
45.72%
0.32%
69.09%
8.19%
-3.59%
4.98%
4.94%
29.13%
11.82%
8.91%
20.48%
-0.36%
9.39%
5.27%
38.18%
-784.98%
4.02%
11.87%
8.71%
0.91%
48.94%
38.37%
3.41%
7.83%
-81.91%
#DIV/0!
5.72%
#DIV/0!
20.53%
4.26%
15.22%
-21.01%
22.85%
11,006,000,000
1,164,995,100,000
700,000,000
8,524,000,000
140,867,000,000
22,863,000,000
3,483,000,000
101,453,000,000
651,191,000,000
355,348,000,000
472,348,000,000
12,235,000,000
-892,609,000,000
14,007,000,000
4,085,000,000
307,000,000
-8,645,000,000
-1,455,000,000
726,211,000,000
92,988,000,000
70,970,000,000
23,903,000,000
163,000,000
6,811,000,000
83,670,000,000
-45,265,000,000
1,743,000,000
188,000,000
366,809,000,000
843,000,000
34,821,000,000
18,905,000,000
41,395,000,000
29,986,140,000
1,134,000,000
1,239,000,000
242,916,000,000
-252,000,000
17,778,449,000
35,960,000,000
-14,952,000,000
203,847,000,000
-77,467,000,000
Growth
7.50%
34.21%
181.70%
16.99%
33.06%
20.15%
25.95%
-3.33%
18.63%
-0.81%
-79.84%
29.27%
31.12%
6.17%
1.50%
12.94%
23.15%
42.63%
0.40%
1.27%
42.58%
21.33%
1.92%
18.53%
38.12%
19.43%
24.68%
9.31%
22.55%
3.25%
53.16%
30.45%
35.69%
9.87%
11.48% #DIV/0!
14.30%
2.41%
21.32%
28.13%
30.76%
26.36%
1.60%
-12.36%
15.19%
9.04%
-0.74% -109.41%
-81.08% -359.36%
17.71% #DIV/0!
32.81% #DIV/0!
11.37%
3.07%
4.84%
1.06%
14.78%
5.00%
28.60%
12.48%
19.54%
19.60%
-0.13%
-0.08%
10.27%
4.85%
37.39%
28.55%
26.48%
7.47%
23.32%
-4.69%
17.65%
17.18%
43.87%
14.56%
21.49%
15.56%
34.24%
11.49%
15.27%
9.75%
3.72%
24.59%
10.45%
#DIV/0!
2.84%
33.32%
25.18%
-30.64%
10.37%
52.66%
-5.78%
-0.23%
#DIV/0!
3.00%
-0.48%
14.59%
20.59%
13.86%
-7.35%
6.84%
24.97%
9.22%
-6.33%
2.44%
14.10%
15.44%
10.51%
13.84%
72.23%
-14.44%
2.04%
20.27%
11.37%
2.18%
90.51%
9.82%
-5.24%
-90.99%
47.39%
28.33%
16.77%
20.99%
69.32%
49.13%
39.23%
30.88%
-3.87% #DIV/0!
-915.20%
1.99%
6.91%
1.92%
10.24%
15.36%
20.11%
18.51%
6.57%
4.06%
-2.19%
-0.39%
2.98%
2.51% #DIV/0!
#DIV/0!
11.46%
5.56%
4.52%
-17.58% -359.80%
12.38%
-35.78%
-11.48%
8.29%
22.68%
65.94%
44.16%
28.33%
11.24%
13.69%
23.44%
41.56%
1.07%
18.33%
13.55%
14.89%
9.67%
-4.26%
-7.50%
3.06%
1.86%
26.64%
29.58%
14.82%
12.54%
6.70%
9.93%
2.34%
2.92%
31.27%
28.91%
26.64%
25.24%
-13.05%
-9.75%
10.30%
8.59%
76.94% -182.14%
-48.99% -941.75%
-60.04% -190.12%
24.39%
23.52%
3.19%
2.24%
2.26%
0.62%
0.69%
0.79%
13.29%
7.82%
18.42%
23.77%
4.58%
3.49%
7.96%
0.52%
27.74%
30.18%
4.19%
6.91%
-1.33%
-0.60%
17.43%
26.58%
15.73%
13.81%
19.37%
19.43%
11.71%
8.82%
9.44%
6.29%
37.39%
#DIV/0!
8.97%
21.97%
6.88%
-4.56%
3.12%
4.67%
4.76%
-2.56%
74.30%
9.31%
64.52%
14.14%
-7.90%
Page 36
4.34%
41.00%
1.66%
13.34%
1.55%
19.03%
28.37%
4.00%
6.91%
-385.09%
-440.91%
#DIV/0!
26.75%
3.85%
1.82%
3.91%
8.23%
22.37%
-1.03%
4.10%
31.30%
9.57%
-10.52%
22.27%
14.59%
7.99%
14.94%
9.43%
45.34%
43.30%
-69.46%
-1.85%
8.14%
8.59%
12.56%
6.82%
5.81%
9.52%
1.60%
-1.58%
3.00%
6.43%
6.33%
6.72%
-10.56% -1445.81%
-30.15%
-21.50%
72.85%
72.43%
10.11%
11.85%
100.00%
0.65%
13.32%
11.85%
-4.69%
3.04%
54,209,000,000
127,001,000,000
2,568,000,000
9,608,000,000
31,603,000,000
215,083,000,000
5,445,000,000
320,000,000
108,914,000,000
-4,436,000,000
-4,598,000,000
21,196,000,000
5,741,000,000
1,082,000,000
988,943,000,000
169,410,000,000
-121,289,000,000
135,663,000,000
1,775,408,300,000
533,354,000,000
-1,040,000,000
159,839,000,000
80,324,000,000
94,184,000,000
15,820,000,000
27,397,000,000
52,176,000,000
-34,767,000,000
2,106,789,171
25,694,000,000
11,725,000,000
2,064,000,000
15,595,000,000
3,689,000,000
27,604,000,000
-1,177,000,000
97,227,200,000
-1,983,000,000
111,232,000,000
-320,613,710,000
Growth
96.73%
16.94%
20.08%
25.64%
0.69%
87.55%
18.44%
60.65%
-11.17%
-1.64%
9.45%
18.72%
40.32%
52.69%
43.84%
9.82%
2.21%
10.47%
37.65%
14.21%
3.54%
18.23%
18.50%
11.81%
10.65%
16.13%
3.42%
16.64%
37.34%
7.14%
113.83%
21.97%
17.32%
11.87%
18.58%
-18.22%
31.64%
18.86%
27.53%
24.79%
-3.57%
-27.45%
29.76%
3.99%
21.66% #DIV/0!
31.19%
19.88%
18.38%
7.86%
0.23%
1.36%
105.10%
0.25%
11.70%
6.51%
50.63%
37.99%
-17.20%
5.72%
-2.78%
-5.68%
16.45%
4.47%
18.13%
4.56%
41.03%
19.83%
58.77% #DIV/0!
22.67%
8.65%
13.69%
30.48%
1.77%
38.88%
5.17%
27.31%
47.98%
3.47%
14.35%
8.49%
6.61%
6.31%
17.03%
42.31%
22.69%
10.42%
21.47%
3.72%
14.29%
4.84%
4.89%
4.85%
1.17%
8.33%
10.22%
24.39%
31.99%
14.90%
14.78%
-9.20%
112.29%
22.58%
12.27%
5.40%
21.96%
14.02%
4.41%
7.81%
17.98%
11.84%
-15.39%
-2.69%
26.51%
6.32%
12.97%
27.67%
42.22%
-2.47%
26.05%
10.60%
-1.35% -107.34%
-33.56%
-40.80%
2.29%
3.32%
#DIV/0!
31.56%
31.99%
22.87%
8.17%
8.66%
4.92%
0.30%
0.42%
0.49%
3.60%
6.32%
44.54%
38.06%
10.73%
19.75%
-1.20%
-3.95%
3.62%
3.63%
3.49%
2.86%
16.18%
18.29%
#DIV/0!
49.80%
7.86%
1.26%
29.37%
20.96%
77.35%
54.30%
45.02%
33.07%
4.51%
3.87%
5.42%
7.99%
11.81%
5.97%
37.98%
36.77%
10.26%
10.00%
4.29%
4.37%
6.54%
-4.92%
3.97%
6.13%
18.74%
9.75%
25.11%
25.07%
13.20%
14.90%
-7.47%
-7.85%
22.14%
22.03%
7.00%
6.20%
10.83%
12.08%
8.96%
6.78%
16.63%
11.40%
-3.20%
-2.28%
5.62%
4.39%
32.06%
34.51%
-32.42%
2.60%
10.46%
11.10%
22.31% -371.69%
-41.36%
-38.56%
Page 37
7.91%
37.78%
8.93%
8.46%
0.16%
0.26%
10.21%
36.61%
-3.72%
-5.34%
3.73%
5.32%
21.75%
54.29%
16.52%
32.27%
20.91%
20.11%
4.75%
10.35%
2.54%
46.28%
9.91%
2.42%
7.87%
7.48%
3.51%
19.11%
17.68%
-6.78%
23.10%
4.77%
15.12%
8.19%
14.39%
-2.59%
7.36%
23.67%
6.93%
10.99%
-52.57%
-42.95%
2.45%
33.42%
15.72%
6.17%
0.05%
-0.18%
5.90%
32.77%
-3.90%
-12.23%
6.90%
6.57%
23.08%
53.10%
8.98%
39.32%
2.94%
11.06%
0.74%
10.18%
4.90%
48.23%
11.51%
3.82%
9.86%
1.84%
1.33%
28.29%
13.83%
-14.69%
23.07%
3.61%
18.07%
7.31%
4.95%
-2.67%
7.93%
20.43%
13.00%
9.83%
-27.40%
-40.34%
47,190,000,000
1,784,592,000,000
2,523,000,000
788,000,000
1,992,000,000
100,586,210,000
12,857,018,000,000
28,085,000,000
301,000,000
2,553,431,000
53,612,000,000
56,376,000,000
0
485,774,000,000
37,102,000,000
18,678,000,000
95,719,000,000
80,426,000,000
17,747,000,000
212,734,700,000
10,225,000,000
278,358,000,000
189,816,000,000
30,316,000,000
35,252,260,000
3,203,000,000
206,575,300,000
1,493,037,000,000
68,055,000,000
1,964,652,000,000
53,701,000,000
6,487,000,000
129,000,000
4,111,000,000
-26,654,000,000
129,138,000,000
68,000,000,000
-281,846,000,000
13,459,000,000
2,547,000,000
-8,275,000,000
Growth
Page 38
Growth
Net Income
2008
2009
2,631,019,000,000
1,660,649,000,000
2,058,000,000
504,000,000
14,087,000,000
26,055,000,000
130,642,700,000
154,442,600,000
-15,208,000,000
16,321,000,000
81,482,500,000
165,529,700,000
1,020,233,000,000
1,212,400,000,000
-263,386,600,000
53,811,300,000
887,198,000,000
4,367,252,000,000
-3,826,000,000
2,198,900,000
2,565,000,000
7,277,000,000
1,337,000,000
655,000,000
28,686,000,000
37,786,000,000
-8,121,000,000
-5,664,000,000
68,112,000,000
94,592,700,000
210,032,700,000
274,718,700,000
610,000,000
1,933,000,000
1,451,226,415
2,623,661,153
16,349,000,000
-75,972,000,000
4,524,000,000
7,318,324,000
4,566,900,000
26,220,800,000
29,829,200,000
49,192,600,000
227,294,000,000
67,293,000,000
132,752,000,000
186,423,000,000
11,601,000,000
15,896,000,000
1,368,139,200,000
604,307,100,000
472,000,000
4,403,000,000
-4,821,000,000
30,142,000,000
-12,000,000,000
35,000,000,000
9,915,000,000
-670,605,000,000
-188,504,000,000
-75,744,000,000
54,290,000,000
63,888,000,000
4,941,000,000
6,734,000,000
33,149,000,000
-180,454,000,000
5,968,023,000
3,636,627,000
5,021,000,000
7,695,000,000
62,486,600,000
66,947,400,000
7,387,000,000
5,768,000,000
9,191,000,000,000 10,040,000,000,000
3,837,000,000
9,206,000,000
58,814,000,000
94,020,000,000
17,097,000,000
22,048,000,000
2010
2,016,780,000,000
2,454,393,297
45,296,577,000
177,851,336,490
31,659,000,000
189,483,638,611
1,467,906,000,000
37,585,930,000
2,207,313,000,000
14,026,715,000
9,413,123,942
459,487,847
75,857,173,515
-4,683,276,255
62,233,042,000
310,916,115,000
2,134,025,423
3,616,418,044
-41,094,000,000
4,155,860,000
43,722,582,261
59,362,441,000
330,973,000,000
255,823,000,000
11,175,945,797
1,683,399,992,000
9,797,222,386
24,659,768,960
241,884,574,814
-1,636,279,648,329
-125,015,984,000
79,039,853,128
1,071,150,809
27,049,723,818
2,676,579,000
14,150,154,000
118,414,721,270
3,475,727,680
14,366,000,000,000
12,006,616,448
290,483,812,132
24,382,856,423
Page 39
2007
2,900,338,000,000
12,249,000,000
18,973,000,000
96,866,400,000
-102,317,000,000
230,268,500,000
851,223,000,000
96,512,700,000
2,220,492,000,000
-4,062,000,000
58,000,000
713,000,000
55,899,000,000
1,485,000,000
90,390,200,000
393,716,600,000
3,436,000,000
1,584,000,000
8,771,000,000
70,336,300,000
15,730,400,000
249,165,000,000
95,954,000,000
12,450,000,000
6,798,132,100,000
24,191,000,000
10,584,000,000
-12,000,000,000
428,544,000,000
-32,577,000,000
95,675,000,000
5,927,000,000
-8,634,000,000
-23,329,888,000
-2,225,000,000
95,049,400,000
-1,470,000,000
8,501,000,000,000
-8,832,000,000
31,460,000,000
17,075,000,000
Operating Profit
2008
3,370,969,000,000
12,439,000,000
19,999,000,000
164,477,200,000
-38,740,000,000
192,704,500,000
1,431,437,000,000
4,452,700,000
3,851,625,000,000
-3,069,600,000
2,452,000,000
251,000,000
112,976,000,000
-8,243,000,000
147,353,900,000
623,360,000,000
1,071,000,000
5,882,887,756
-55,739,000,000
9,516,000,000
115,091,100,000
26,953,500,000
345,159,000,000
176,037,000,000
16,275,000,000
1,856,875,100,000
-453,000,000
23,200,000,000
-50,000,000,000
695,461,000,000
-123,577,000,000
114,577,000,000
2,741,000,000
49,660,000,000
11,939,901,000
5,142,000,000
105,914,800,000
15,005,000,000
11,876,000,000,000
3,117,000,000
55,284,000,000
23,002,000,000
Growth
-25,542,000,000
566,025,000,000
1,925,000,000
12,100,000,000
261,802,000,000
446,000,000
157,563,000,000
6,083,000,000
5,776,139,000,000
368,780,000,000
51,171,000,000
1,222,485,000,000
28,364,000,000
5,958,368,000,000
430,474,000,000
16,111,000,000
-7,281,150,000,000
2,181,000,000
1,530,022,000,000
-32,012,000,000
231,761,000,000
-355,262,000,000
-21,734,000,000
-8,120,000,000
-43,490,000,000
398,401,000,000
542,162,000,000
828,000,000
-15,714,000,000
3,113,000,000
2,183,640,000,000
5,312,821,000,000
-26,984,000,000
425,749,000,000
27,621,000,000
-16,464,967,900,000
678,189,000,000
468,697,000,000
452,409,000,000
-79,839,000,000
11,003,000,000
94,775,000,000
170,097,000,000
-1,683,000,000
-35,680,000,000
768,265,000,000
5,043,000,000
22,439,000,000
331,575,000,000
8,982,000,000
52,981,000,000
411,000,000
6,807,242,000,000
-25,694,366,584
1,141,179,000,000
12,168,621,000
23,166,334,000
296,043,000,000
12,680,878,136
60,975,070,000
7,462,207,697
8,479,273,000,000
362,191,000,000
41,162,000,000
2,483,995,000,000
29,399,000,000
7,308,292,000,000
490,453,000,000
6,896,000,000
492,599,000,000
60,516,974,026
4,101,706,000,000
47,475,365,000
11,472,385,000,000
915,938,000,000
90,284,192,332
265,483,000,000
8,615,000,000
1,532,533,000,000
-134,870,000,000
301,367,000,000
-48,013,000,000
12,338,000,000
6,929,000,000
-21,807,000,000
217,963,000,000
18,644,127,247
2,883,468,000,000
-88,646,000,000
362,077,000,000
258,476,000,000
9,153,188,108
-96,379,197,746
-5,171,080,343
75,780,000,000
709,106,000,000
143,489,000,000
890,171,000,000
-7,163,000,000
2,457,000,000
3,988,000,000
-2,858,760,000,000
7,155,464,000,000
-19,729,000,000
157,208,000,000
28,213,000,000
-1,627,126,700,000
1,568,130,000,000
-40,969,000,000
480,155,000,000
-99,777,000,000
16,844,000,000
72,105,000,000
853,713,000,000
-209,000,000
-14,712,409,166
65,489,228,775
1,212,352,274
-1,344,678,309,000
9,218,298,000,000
-56,910,961,261
578,865,000,000
26,979,475,195
-7,640,918,548,000
2,548,153,000,000
460,980,000,000
996,649,000,000
348,847,000,000
25,953,627,666
134,160,199,000
619,834,000,000
764,603,892,000
Page 40
-25,184,000,000
363,124,000,000
32,761,000,000
17,549,000,000
279,556,000,000
11,532,000,000
61,694,000,000
4,051,000,000
6,401,630,000,000
543,611,000,000
111,827,000,000
1,481,140,000,000
45,756,000,000
7,561,439,000,000
590,831,000,000
160,628,000,000
-166,056,000,000
2,778,000,000
3,846,730,000,000
-1,717,000,000
278,600,000,000
1,114,127,000,000
1,767,000,000
11,000,000
3,527,000,000
238,215,000,000
551,405,000,000
-761,000,000
46,358,000,000
7,217,000,000
8,980,710,000,000
6,226,764,000,000
4,287,000,000
981,195,000,000
92,629,000,000
806,211,100,000
2,109,467,000,000
304,883,000,000
772,864,000,000
-74,000,000
7,186,000,000
83,572,000,000
627,201,000,000
-1,703,000,000
-25,586,000,000
451,868,000,000
5,870,000,000
18,134,000,000
381,189,000,000
9,223,000,000
56,103,000,000
5,743,000,000
7,720,043,000,000
550,837,000,000
75,421,000,000
1,932,385,000,000
40,702,000,000
8,822,012,000,000
669,825,000,000
80,708,000,000
-5,949,960,000,000
3,783,000,000
3,146,993,000,000
-28,018,000,000
330,239,000,000
637,737,000,000
9,828,000,000
10,000,000
4,167,000,000
574,278,000,000
800,135,000,000
10,261,000,000
-17,967,000,000
4,778,000,000
1,933,130,000,000
8,037,427,000,000
-956,000,000
572,740,000,000
112,464,000,000
1,065,291,800,000
1,324,443,000,000
637,099,000,000
620,847,000,000
-16,480,000,000
15,773,000,000
138,279,000,000
1,407,963,000,000
-2,105,000,000
Growth
19,410,000,000
-3,399,758,000,000
223,461,000,000
12,851,000,000
19,221,000,000
-8,767,000,000
136,812,600,000
20,823,000,000
378,886,000,000
32,981,000,000
50,759,801,000
3,716,910,000,000
16,075,000,000
35,261,000,000
119,810,000,000
20,710,000,000
27,868,000,000
-16,299,000,000
112,874,000,000
157,163,000,000
14,583,000,000
20,108,000,000
72,442,000,000
-9,406,000,000
1,646,000,000
20,260,000,000
547,265,000,000
308,738,000,000
48,766,000,000
36,950,000,000
-6,232,000,000
98,442,100,000
9,388,000,000
420,423,000,000
146,415,000,000
-214,237,713,000
1,904,490,000,000
4,592,000,000
46,239,000,000
167,467,000,000
136,287,000,000
49,493,000,000
11,629,000,000
150,253,000,000
41,312,000,000
-1,425,000,000
30,909,000,000
69,097,000,000
-10,516,000,000
2,752,000,000
-5,875,021,000
6,617,000,000
5,207,000,000
253,977,000,000
-407,182,000,000
56,226,853,000
196,305,090,000
202,219,000,000
187,538,000,000
144,327,000,000
3,504,000,000
100,850,000,000
-510,651,000,000
-55,000,000
105,810,000,000
60,836,000,000
14,165,000,000
-7,461,000,000
-5,229,913,000
13,691,000,000
-10,564,000,000
1,612,710,000,000
-217,171,000,000
11,253,751,000
141,252,540,000
136,327,000,000
74,200,000,000
57,119,000,000
16,701,000,000
30,186,000,000
-226,748,000,000
-2,173,000,000
-18,470,000,000
66,744,000,000
25,612,000,000
-3,898,000,000
34,760,866,434
-558,630,000,000
394,403,204,755
101,806,000,000
35,092,115,873
-4,548,890,686
9,975,729,110
8,393,401,472
836,819,000,000
46,130,000,000
6,617,322,000
2,803,419,342,342
40,868,629,589
106,801,012,000
243,587,564,000
740,794,000,000
29,562,060,490
4,156,451,705
200,711,198,000
99,704,586,889
-56,541,185,810
28,441,593,720
298,263,030,765
228,010,534
70,725,996,000
0
-10,508,447,034
8,400,943,653
2,210,266,000,000
-635,482,000,000
33,027,028,000
165,480,234,234
257,959,577,688
155,371,099,329
87,178,005,009
12,782,560,731
26,907,902,380
-26,485,837,675
1,607,809,453
5,287,858,848
70,542,159,376
350,491,922,129
-3,698,801,916
Page 41
26,877,000,000
-41,884,000,000
268,294,000,000
11,480,000,000
11,268,000,000
-8,927,000,000
300,904,200,000
11,888,000,000
538,207,000,000
146,856,000,000
4,054,770,000,000
-5,922,000,000
58,031,000,000
172,156,000,000
410,509,000,000
42,723,000,000
3,302,000,000
94,247,000,000
146,357,000,000
-399,000,000
18,328,000,000
214,984,000,000
-1,047,000,000
14,319,000,000
40,349,000,000
-2,218,441,000,000
412,014,000,000
18,693,000,000
30,227,000,000
-8,891,000,000
366,142,100,000
24,873,000,000
592,713,000,000
135,495,000,000
74,257,071,000
11,022,090,000,000
-7,128,000,000
44,786,000,000
244,941,000,000
201,153,000,000
99,636,000,000
1,766,000,000
158,047,000,000
289,121,000,000
-6,905,000,000
35,616,000,000
257,483,000,000
-7,937,000,000
14,395,000,000
-37,902,000
12,912,000,000
-2,716,000,000
479,747,000,000
459,836,000,000
74,216,683,000
276,558,940,000
336,090,000,000
103,324,000,000
213,684,000,000
-3,567,000,000
172,457,000,000
539,369,000,000
-976,000,000
458,260,000,000
118,207,000,000
26,170,000,000
-6,331,000,000
-2,097,145,000
11,481,000,000
-587,000,000
958,934,000,000
592,837,000,000
91,498,908,000
298,297,380,000
290,998,000,000
99,267,000,000
180,141,000,000
15,222,000,000
139,380,000,000
113,092,000,000
-2,603,000,000
262,420,000,000
119,061,000,000
40,914,000,000
-7,461,000,000
Growth
83,754,000,000
126,504,000,000
139,566,900,000
60,611,000,000
100,038,000,000
77,000,000
4,069,000,000
8,262,000,000
-71,752,000,000
290,550,000,000
40,087,000,000
70,819,000,000
4,606,000,000
133,772,000,000
272,099,600,000
10,180,078,541
103,728,000,000
-34,943,300,000
266,894,000,000
-110,336,000,000
-22,019,000,000
617,211,000,000
-15,109,000,000
125,267,000,000
36,553,000,000
25,040,000,000
-25,957,000,000
9,102,000,000
-562,308,000,000
-1,068,868,000,000
83,070,000,000
812,000,000
-5,770,000,000
1,880,492,000,000
975,049,000,000
-624,788,000,000
-1,140,000,000
8,022,000,000
2,976,000,000
11,370,000,000
542,000,000
14,480,000,000
-4,838,000,000
54,750,000,000
-118,202,000,000
6,051,591,000
-113,699,000,000
96,705,000,000
188,000,000
160,105,000,000
7,124,000,000
-99,422,000,000
55,830,000,000
211,986,000,000
72,272,000,000
16,443,000,000
466,233,000,000
132,255,900,000
23,834,321,135
161,760,000,000
-1,729,449,800,000
329,067,000,000
-25,371,000,000
7,686,000,000
10,416,000,000
1,709,468,000,000
181,996,000,000
276,728,000,000
32,580,000,000
-9,007,000,000
439,264,010
-158,671,554,045
14,749,983,545
5,052,480,291
220,322,851,545
267,041,220,494
110,880,522,000
24,485,164,898
63,906,000,000
178,704,601,860
24,505,031,112
429,187,536,000
-62,318,783,000
257,415,018,996
-48,491,545,000
1,487,272,540
38,038,333,295
2,891,261,000,000
199,597,177,000
283,001,824,437
55,586,659,742
-5,315,382,955
215,000,000
10,022,000,000
-396,000,000
11,669,000,000
42,780,000,000
149,877,000,000
67,659,000,000
5,409,000,000
131,085,000,000
165,694,400,000
14,854,296,581
350,368,000,000
163,603,500,000
307,183,000,000
12,118,000,000
3,730,000,000
2,346,000,000
1,759,782,000,000
133,732,000,000
413,717,000,000
35,722,000,000
11,423,000,000
572,000,000
6,401,000,000
-15,867,000,000
-43,583,000,000
363,240,000,000
154,474,000,000
78,165,000,000
9,566,000,000
160,059,000,000
227,782,400,000
17,174,507,854
499,010,000,000
582,555,500,000
363,103,000,000
-59,814,000,000
9,338,000,000
6,475,000,000
1,752,989,000,000
140,698,000,000
389,294,000,000
93,804,000,000
5,780,000,000
3,499,000,000
350,807,000,000
-724,396,000,000
-150,055,000,000
121,086,000,000
5,787,000,000
3,455,702,000,000
1,018,616,000,000
905,330,000,000
1,960,000,000
13,485,000,000
5,065,000,000
31,296,000,000
330,000,000
16,215,000,000
-9,321,000,000
204,385,000,000
8,388,000,000
11,106,272,000
560,000,000
171,808,000,000
9,648,825,265
-205,075,719,000
-1,401,813,486,084
171,427,614,845
66,676,069,188
25,988,833,430
4,146,282,000,000
515,521,855,691
830,624,000,000
1,975,803,879
27,572,486,921
6,025,726,192
35,172,644,425
2,463,369,671
39,720,537,000
839,837,391
160,797,203,284
4,072,678,055
12,546,977,000
1,190,607,578
221,909,000,000
9,802,000,000
-40,985,000,000
169,727,000,000
295,479,000,000
58,607,000,000
27,620,000,000
2,528,677,000,000
732,172,000,000
664,749,000,000
7,746,000,000
11,058,000,000
1,399,532,400
80,329,000,000
785,000,000
22,522,000,000
-1,715,000,000
60,714,000,000
39,050,000,000
6,228,594,000
17,149,000,000
79,415,000,000
11,112,000,000
-115,626,000,000
-403,050,000,000
417,202,000,000
43,398,000,000
26,383,000,000
3,165,635,000,000
1,353,207,000,000
581,353,000,000
1,143,000,000
11,498,000,000
1,850,000,000
57,472,000,000
832,000,000
22,218,000,000
-3,554,000,000
98,348,000,000
-157,155,000,000
8,793,002,000
-4,683,000,000
180,677,000,000
Page 42
Growth
255,485,000,000
-66,679,000,000
3,895,280,000,000
-14,114,000,000
142,900,000,000
-59,779,000,000
339,069,000,000
-718,000,000
19,564,000,000
7,348,000,000
15,489,000,000
3,305,000,000
97,686,000,000
23,046,000,000
5,032,000,000
1,007,000,000
-1,030,000,000
3,434,000,000
3,593,160,000,000
1,034,389,000,000
74,081,610,000
31,827,000,000
-2,013,000,000
1,084,742,400,000
2,024,390,080,000
21,874,000,000
1,764,000,000
20,200,000,000
22,943,000,000
-2,704,000,000
1,745,500,900,000
2,847,000,000
45,845,000,000
1,878,522,000,000
-2,126,000,000
2,349,250,000,000
-6,470,000,000
270,555,913,270
1,311,000,000
5,087,339,000,000
1,348,000,000
913,400,000,000
-34,773,000,000
55,866,000,000
-938,000,000
8,513,000,000
24,741,000,000
-9,050,000,000
-35,593,000,000
28,718,000,000
117,593,000,000
2,126,000,000
-12,824,000,000
-983,000,000
-8,680,000,000
1,704,170,000,000
2,075,861,000,000
113,613,260,000
58,765,000,000
58,000,000
725,670,200,000
-1,584,788,400,000
41,858,000,000
7,946,000,000
-55,210,000,000
37,473,000,000
-738,000,000
2,746,654,100,000
28,118,000,000
93,440,000,000
1,498,245,000,000
2,137,000,000
3,355,510,000,000
-10,942,000,000
380,944,723,586
-662,275,081,000
6,421,429,000,000
2,669,261,470
823,940,000,000
-39,623,330,000
1,704,047,000,000
-1,796,063,974
8,295,292,590
32,151,888,045
-3,961,543,377
-39,209,332,680
4,600,387,412
448,671,163,584
12,546,644,388
24,470,768,909
4,315,454,130
-20,558,681,201
3,936,267,000,000
2,952,858,000,000
233,092,151,523
71,109,354,932
1,048,371,113
772,723,177,000
117,152,730,000
129,294,490,972
23,903,676,485
3,605,391,000
83,081,383,677
1,996,277,548
3,224,941,884,793
125,416,054,081
170,265,000,000
647,174,000,000
-3,585,934,666
1,835,521,641,000
8,770,939,576
120,523,000,000
199,007,000,000
5,584,980,000,000
7,847,000,000
109,500,000,000
15,081,000,000
1,799,911,000,000
-597,000,000
-50,691,000,000
28,326,000,000
30,911,000,000
15,878,000,000
115,727,000,000
39,620,000,000
44,710,000,000
39,850,000,000
-2,039,000,000
-362,000,000
15,954,700,000,000
2,876,440,000,000
107,840,980,000
59,374,000,000
-1,237,000,000
182,852,000,000
2,245,723,710,000
30,458,000,000
-858,000,000
368,090,000,000
40,054,000,000
825,000,000
1,593,416,200,000
163,000,000
66,002,000,000
4,351,201,000,000
-3,043,000,000
1,207,740,000,000
-2,429,000,000
27,831,162,742
78,000,000
-43,857,000,000
102,063,000,000
-29,916,000,000
305,163,000,000
49,157,000,000
43,497,262,985
15,842,000,000
315,166,000,000
125,968,000,000
6,722,000,000
814,451,000,000
1,917,000,000
80,113,700,647
-1,020,538,000
61,417,164,000
115,364,098,213
6,776,300,093
959,161,000,000
28,445,580,508
51,095,000,000
-64,070,000,000
144,819,000,000
-23,961,000,000
440,502,000,000
55,499,000,000
Page 43
402,923,000,000
99,749,000,000
6,225,233,000,000
1,332,000,000
322,600,000,000
-22,394,000,000
515,461,000,000
-593,000,000
169,068,000,000
14,712,000,000
20,943,000,000
30,280,000,000
148,543,000,000
256,210,000,000
63,019,000,000
43,900,000,000
-1,030,000,000
-3,771,000,000
4,782,580,000,000
4,341,476,000,000
81,627,360,000
175,718,000,000
-607,000,000
104,902,200,000
2,950,191,880,000
31,594,000,000
-300,000,000
37,610,000,000
88,638,000,000
481,000,000
2,459,868,600,000
3,221,000,000
86,065,000,000
4,525,560,000,000
-2,126,000,000
3,400,120,000,000
-3,711,000,000
92,569,173,967
104,498,000,000
47,998,000,000
173,440,000,000
-6,297,000,000
697,403,000,000
98,351,000,000
Growth
147,817,000,000
707,798,000,000
-55,279,000,000
8,025,000,000
55,393,000,000
4,304,000,000
-60,392,000,000
26,644,000,000
191,705,000,000
992,693,600,000
79,307,000,000
25,388,000,000
62,506,000,000
9,713,000,000
-6,949,000,000
20,705,000,000
264,923,460,000
1,193,486,669,000
107,125,015,656
75,583,420,902
138,716,044,100
3,987,000,000
-101,722,000,000
-97,591,000,000
5,716,000,000
21,575,000,000
3,057,000,000
-62,424,000,000
40,473,000,000
706,822,100,000
6,935,000,000
-2,808,000,000
-107,571,000,000
459,600,000,000
4,253,000,000
9,295,000,000
624,000,000
-6,564,000,000
37,840,000,000
-27,075,000,000
2,571,000,000
9,237,000,000
14,173,000,000
12,094,000,000
4,763,000,000
370,872,300,000
12,376,000,000
-3,704,000,000
-1,419,000,000
927,555,000,000
145,846,000,000
4,210,000,000
3,437,000,000
1,695,000,000
32,791,000,000
20,154,000,000
10,510,000,000
27,328,000,000
-5,214,000,000
16,368,000,000
32,003,000,000
929,003,700,000
5,918,000,000
5,483,000,000
127,874,000,000
494,700,000,000
12,441,000,000
12,602,000,000
-11,866,000,000
-1,065,000,000
33,613,000,000
-8,948,000,000
5,991,000,000
2,400,000,000
25,681,000,000
23,127,000,000
10,211,000,000
388,053,500,000
-118,015,000,000
-18,314,000,000
29,073,000,000
707,487,000,000
85,925,000,000
75,970,000,000
3,012,000,000
-69,790,000,000
2,973,000,000
40,965,000,000
163,986,000,000
174,860,000,000
41,098,000,000
3,921,611,855
41,930,520,641
-486,255,855,681
16,892,153,755
14,572,509,800
3,259,699,213
62,123,552,046
166,026,708,237
1,286,330,026,012
6,255,610,415
1,378,322,048
163,116,314,140
1,062,683,000,000
27,494,687,556
19,052,278,000
172,850,312
-539,379,812
38,631,299,358
7,967,576,463
2,794,104,212
7,350,536,344
65,307,482,748
54,058,755,817
14,122,435,304
525,345,786,018
326,270,000,000
624,537,000,000
132,976,852,050
1,033,329,000,000
86,982,000,000
179,966,427,000
1,093,221,621
0
201,071,471,000
176,082,000,000
76,954,221,000
80,641,462,046
-10,100,452,700
48,315,549,395
Page 44
150,381,000,000
1,015,949,400,000
89,975,000,000
7,240,000,000
77,499,000,000
4,543,000,000
21,219,000,000
52,073,000,000
215,269,000,000
1,371,624,100,000
152,934,000,000
13,828,000,000
107,036,000,000
6,134,000,000
-17,247,000,000
69,914,000,000
27,147,000,000
63,569,000,000
-31,407,000,000
33,358,000,000
19,272,000,000
-10,089,000,000
67,640,000,000
-30,335,000,000
1,129,354,500,000
9,002,000,000
2,319,000,000
-797,000,000
792,700,000,000
22,331,000,000
13,575,000,000
2,960,000,000
1,204,000,000
30,532,000,000
155,000,000
13,978,000,000
9,528,000,000
40,607,000,000
15,319,000,000
5,424,000,000
431,985,400,000
-39,205,000,000
6,613,000,000
19,927,000,000
962,260,000,000
188,333,000,000
41,584,000,000
3,623,000,000
7,864,000,000
-8,671,000,000
-33,879,000,000
36,362,000,000
39,949,000,000
6,372,000,000
107,160,000,000
39,230,000,000
1,142,712,400,000
11,872,000,000
1,406,000,000
-17,716,000,000
1,360,400,000,000
9,147,000,000
23,090,000,000
6,122,000,000
-1,920,000,000
50,994,000,000
6,782,000,000
18,677,000,000
15,827,000,000
70,208,000,000
11,148,000,000
5,452,000,000
422,694,100,000
-28,294,000,000
5,979,000,000
-3,667,000,000
1,314,416,000,000
521,164,000,000
79,304,000,000
3,926,000,000
266,143,000,000
90,678,000,000
58,705,000,000
303,348,000,000
176,404,000,000
59,996,000,000
Growth
31,836,000,000
64,632,000,000
2,695,000,000
3,651,000,000
2,382,000,000
2,059,000,000
2,802,000,000,000
501,681,000,000
98,620,000,000
6,385,000,000
105,308,000,000
6,646,275,626
23,940,000,000
729,000,000
-464,953,100,000
2,000,000
212,886,000,000
222,307,000,000
-758,722,000,000
-196,509,000,000
166,955,000,000
10,497,000,000
22,290,000,000
21,151,000,000
29,956,000,000
639,000,000
36,185,008,048
-1,107,000,000
-1,280,000,000
196,230,000,000
-251,076,000,000
-145,981,000,000
72,719,000,000
1,550,000,000
316,922,000,000
-10,761,000,000
16,165,000,000
-39,518,000,000
-145,864,000,000
5,060,000,000
36,477,000,000
-41,258,000,000
5,995,000,000
196,691,000,000
243,753,000,000
22,230,000,000
16,069,000,000
256,188,000,000
198,304,407,984
36,763,913,041
28,293,000,000
2,355,000,000
12,023,000,000
192,000,000,000
537,460,000,000
146,700,000,000
-41,791,000,000
108,105,000,000
8,464,724,848
30,344,000,000
3,299,000,000
-2,726,713,000,000
8,925,000,000
236,423,000,000
340,456,000,000
5,657,000,000
110,691,000,000
385,617,000,000
300,035,000,000
21,017,000,000
31,736,000,000
10,064,000,000
2,515,000,000
53,063,053,048
38,601,640,901
41,976,947,256
746,788,647,816
951,800,000,000
118,794,278,000
-34,479,887,757
132,662,617,573
10,975,855,698
28,153,692,778
10,203,447,477
-2,110,421,238,206
7,058,787,686
262,847,794,796
442,196,000,000
1,574,744,236,000
2,830,626,000,000
730,218,000,000
5,800,640,000,000
24,418,796,930
46,002,636,156
30,438,567,670
3,884,419,350
69,065,039,759
968,000,000
-515,000,000
372,158,000,000
13,947,000,000
13,186,000,000
41,997,000,000
1,975,748,448
351,758,748
484,086,202,515
33,633,169,145
0
-101,136,319,879
74,576,042,000
3,685,000,000
435,865,000,000
-2,285,000,000
18,665,000,000
83,784,000,000
-13,656,000,000
5,738,000,000
149,366,000,000
33,281,000,000
4,008,000,000
12,662,580,885
320,986,000,000
-1,796,845,595
18,012,000,000
106,072,961,890
-90,966,012,236
6,412,844,000
239,527,996,185
35,608,448,938
4,401,393,768
Page 45
93,153,000,000
144,372,000,000
11,561,000,000
26,225,000,000
35,466,000,000
20,951,000,000
2,487,000,000,000
746,116,000,000
123,852,000,000
29,158,000,000
111,620,000,000
7,913,759,170
45,328,000,000
-315,000,000
10,042,400,000
1,677,000,000
258,028,000,000
133,153,000,000
-106,076,000,000
441,501,000,000
840,385,000,000
407,995,000,000
18,436,000,000
10,987,000,000
110,952,000,000
139,000,000
1,813,000,000
-574,000,000
238,713,000,000
-68,259,000,000
147,350,000,000
155,806,000,000
14,870,000,000
9,818,000,000
34,325,000,000
45,152,000,000
3,656,000,000,000
673,437,000,000
140,153,000,000
52,054,000,000
146,414,000,000
8,602,267,493
42,502,000,000
-2,122,000,000
236,037,700,000
13,527,000,000
277,041,000,000
286,286,000,000
133,678,000,000
524,421,000,000
644,563,000,000
491,299,000,000
25,298,000,000
27,975,000,000
254,590,000,000
835,000,000
73,905,737,965
338,000,000
-1,443,000,000
345,420,000,000
-3,819,000,000
49,019,000,000
79,182,000,000
26,435,000,000
351,893,000,000
2,182,000,000
-87,000,000
32,315,000,000
-59,608,000,000
24,725,000,000
171,180,000,000
49,519,000,000
12,488,000,000
-200,676,000,000
138,455,000,000
32,428,000,000
454,228,000,000
-12,154,000,000
176,357,000,000
19,673,000,000
-80,976,000,000
19,384,000,000
132,011,000,000
58,970,000,000
9,184,000,000
Growth
6,656,000,000
633,859,700,000
755,000,000
12,986,000,000
132,233,000,000
32,459,000,000
681,000,000
-233,164,000,000
701,361,000,000
314,815,000,000
367,137,000,000
20,452,000,000
-2,120,676,000,000
9,425,000,000
-14,813,000,000
136,000,000
9,448,000,000
42,000,000
1,707,771,000,000
21,082,878,150
121,609,000,000
17,750,000,000
-5,125,000,000
4,287,000,000
3,963,000,000
-9,469,000,000
-22,694,000,000
2,309,000,000
93,000,000
429,747,000,000
965,000,000
57,109,000,000
10,519,000,000
-9,374,000,000
21,071,290,000
1,408,000,000
1,677,000,000
239,137,000,000
-10,508,000,000
16,171,000,000
6,229,043,500,000
317,000,000
12,657,000,000
137,389,000,000
19,495,000,000
6,177,000,000
292,526,000,000
915,298,000,000
400,168,000,000
465,701,000,000
32,044,000,000
1,182,787,000,000
8,404,000,000
-36,216,000,000
151,000,000
32,449,000,000
618,000,000
2,727,734,000,000
24,503,722,600
163,260,000,000
15,900,000,000
-36,312,000,000
10,948,000,000
6,501,000,000
146,622,000,000
-13,720,000,000
3,773,000,000
166,000,000
334,763,000,000
117,000,000
102,549,000,000
46,061,000,000
3,572,000,000
37,011,760,000
-28,474,000,000
542,000,000
25,165,000,000
395,000,000
18,223,708,531
6,239,361,270,479
140,020,443
12,063,079,047
141,757,611,224
8,109,046,079
30,462,577,523
520,411,006,000
1,257,925,000,000
575,848,000,000
712,196,000,000
29,931,694,795
334,976,849,923
11,605,427,922
306,286,065
218,621,000,000
-9,419,771,972
195,207,000,000
126,220,000,000
48,019,000,000
4,945,000,000
16,541,000,000
188,667,000,000
-662,000,000
4,160,000,000
1,951,000,000
367,519,000,000
-48,000,000
27,046,000,000
25,845,000,000
63,769,000,000
59,795,740,000
1,078,000,000
1,506,000,000
343,319,000,000
-573,000,000
14,123,000,000
4,657,251,800,000
2,214,000,000
19,999,000,000
195,713,000,000
70,106,000,000
-1,352,000,000
287,786,000,000
1,081,611,000,000
487,289,000,000
378,059,000,000
71,841,000,000
-518,217,000,000
8,044,000,000
15,474,000,000
161,000,000
62,502,000,000
-626,000,000
2,461,317,000,000
44,404,253,850
267,861,000,000
108,690,000,000
-3,279,000,000
13,732,000,000
5,611,000,000
162,189,000,000
-2,108,000,000
6,157,000,000
592,000,000
416,603,000,000
942,000,000
80,735,000,000
17,665,000,000
27,544,000,000
33,326,400,000
800,000,000
2,909,000,000
410,139,000,000
-9,696,000,000
42,411,992,000
30,072,000,000
8,905,000,000
-434,703,000,000
-96,799,000,000
57,114,858,000
18,616,000,000
-24,305,000,000
335,563,000,000
265,350,000,000
99,775,124,375
12,825,872,967
3,266,133,944
-80,264,238,780
76,489,042,000
29,958,830,000
55,908,000,000
-6,930,000,000
-88,634,000,000
-50,120,000,000
61,666,971,000
59,884,000,000
2,337,000,000
-110,744,000,000
63,367,000,000
-521,183,170
12,919,024,633
677,273,410
2,008,891,000,000
39,105,626,229
201,647,908,789
381,780,575,540
-12,611,917,439
15,766,633,385
10,130,740,228
273,560,528,000
-3,522,882,774
4,199,202,953
925,192,743
354,752,000,000
468,657,904
170,899,769,276
19,195,549,541
10,817,923,214
1,524,082,392
-11,046,531,212
Page 46
17,141,000,000
3,081,690,400,000
1,990,000,000
33,333,000,000
180,962,000,000
25,767,000,000
2,178,000,000
264,710,000,000
1,020,575,000,000
577,487,000,000
484,774,000,000
53,811,000,000
-430,141,000,000
13,454,000,000
11,799,000,000
364,000,000
27,788,000,000
-1,504,000,000
895,245,000,000
Growth
11,219,000,000
207,960,000,000
6,620,000,000
2,707,259,549
9,519,000,000
37,657,000,000
439,516,300,000
15,616,000,000
3,693,000,000
55,244,000,000
-8,973,000,000
-58,280,000,000
1,002,435,000,000
27,253,000,000
4,271,000,000
2,602,000,000
1,046,389,000,000
282,220,000,000
-16,992,000,000
169,123,000,000
2,523,544,500,000
263,554,000,000
594,000,000
94,141,000,000
91,471,000,000
142,496,000,000
22,175,000,000
-14,302,000,000
18,467,000,000
285,453,000,000
10,789,000,000
4,227,219,292
9,512,000,000
35,645,000,000
281,766,200,000
9,166,000,000
3,122,000,000
43,095,000,000
-10,004,000,000
-8,253,000,000
1,008,662,000,000
37,215,000,000
12,802,000,000
3,360,000,000
748,495,000,000
895,751,000,000
2,357,000,000
-15,630,000,000
3,326,488,000,000
700,098,000,000
1,866,000,000
167,342,000,000
132,850,000,000
157,548,000,000
26,676,000,000
26,932,000,000
94,271,000,000
-12,019,000,000
5,698,374,093
6,796,000,000
-11,704,000,000
-68,764,000,000
43,870,285
4,816,000,000
1,783,000,000
-262,542,000,000
193,128,000,000
63,336,800,000
-30,862,000,000
114,854,000,000
-577,763,160,000
131,259,000,000
-2,788,000,000
4,496,923,512
25,380,000,000
17,598,000,000
31,135,000,000
220,879,538
41,072,000,000
-2,321,000,000
-103,814,000,000
240,657,000,000
138,244,800,000
53,829,000,000
124,611,000,000
-172,600,560,000
60,763,592,451
530,127,428,000
-8,043,270,000
8,743,483,385
1,507,409,366
59,940,848,049
451,716,811,000
17,788,792,967
4,023,911,407
511,867,671
-9,250,697,796
-4,689,898,982
970,975,000,000
61,148,306,170
4,833,531,934
19,006,062,309
1,260,513,000,000
828,422,000,000
-1,839,846,919
67,741,986,000
3,633,219,892,000
1,277,814,000,000
-3,109,362,236
233,477,896,000
150,420,111,988
63,227,861,000
64,564,064,081
29,620,834,144
0
92,642,852,000
6,752,512,658
6,005,084,887
9,830,269,000
115,588,154,217
9,918,323,868
3,584,682,194
42,630,759,100
2,266,092,168
4,549,597,019
326,729,000,000
246,663,187,000
3,228,843,530
131,445,098,783
98,328,609,091
Page 47
84,920,000,000
321,818,000,000
17,810,000,000
19,999,000,000
45,685,000,000
402,546,800,000
-30,244,000,000
5,880,000,000
129,615,000,000
-4,675,000,000
-301,000,000
48,916,000,000
-1,132,000,000
156,000,000
1,663,241,000,000
520,463,000,000
-11,762,000,000
280,117,000,000
2,396,848,200,000
586,045,000,000
-1,907,000,000
270,772,000,000
149,983,000,000
160,920,000,000
43,377,000,000
112,889,000,000
80,370,000,000
-40,269,000,000
1,732,029,416
53,902,000,000
49,388,000,000
18,763,000,000
27,147,000,000
6,779,000,000
89,076,000,000
62,681,000,000
252,459,100,000
41,524,000,000
151,586,000,000
-148,052,750,000
65,168,000,000
459,269,000,000
30,228,000,000
5,451,037,215
20,505,000,000
54,656,000,000
609,602,300,000
-11,525,000,000
14,112,000,000
82,241,000,000
-9,872,000,000
-27,441,000,000
2,888,404,000,000
74,453,000,000
7,090,000,000
1,759,000,000
2,140,511,000,000
983,661,000,000
5,523,000,000
406,574,000,000
3,387,185,900,000
336,170,000,000
-451,000,000
220,866,000,000
212,947,000,000
289,305,000,000
64,433,000,000
97,932,000,000
134,212,000,000
-1,741,000,000
7,964,856,415
68,982,000,000
120,668,000,000
-24,653,000,000
31,418,579
29,169,000,000
2,044,000,000
-28,112,000,000
169,115,000,000
368,158,200,000
74,791,000,000
175,319,000,000
-237,689,770,000
Growth
110,721,000,000
11,897,151,000
1,342,400,000,000
1,330,000,000
-67,735,000,000
49,592,000,000
18,101,209,000
313,800,000,000
2,202,000,000
12,402,000,000
102,503,218,904
28,228,808,000
947,936,000,000
3,946,516,223
-9,904,418,141
846,000,000
516,862,590,000
10,619,470,000,000
155,190,000,000
2,247,000,000
3,208,756,000
17,383,000,000
63,286,000,000
-471,123,000,000
-13,755,000,000
43,701,000,000
10,721,000,000
31,282,000,000
102,582,000,000
58,025,000,000
-180,123,800,000
12,201,000,000
320,648,000,000
245,079,000,000
303,711,000,000
36,895,440,000
1,144,000,000
173,569,400,000
2,660,742,000,000
-67,214,000,000
2,407,231,000,000
5,237,000,000
11,928,000,000
-365,000,000
4,691,000,000
-24,895,000,000
156,034,000,000
84,569,864,000
20,711,000,000
18,692,000,000
954,000,000
-7,060,000,000
256,000,000
316,538,530,000
11,332,140,000,000
-178,950,000,000
-3,144,000,000
1,444,208,000
52,030,000,000
182,820,000,000
589,493,000,000
482,884,000,000
99,947,000,000
1,559,000,000
21,186,000,000
117,688,000,000
143,882,000,000
216,434,000,000
16,271,000,000
359,964,000,000
310,387,000,000
61,152,000,000
41,655,260,000
2,084,000,000
252,783,300,000
3,817,541,000,000
30,679,000,000
3,044,107,000,000
53,563,000,000
16,223,000,000
104,000,000
5,025,000,000
8,257,000,000
189,222,000,000
100,387,521,000
60,671,000,000
18,540,000,000
-2,882,000,000
-7,658,000,000
-6,799,132,660
418,728,852,000
11,536,999,000,000
-114,457,408,508
4,916,635,248
5,352,205,000
80,772,332,027
193,797,649,353
100,014,000,000
348,287,000,000
105,924,801,582
1,688,818,499
16,007,032,000
204,388,839,309
136,727,109,110
-55,157,266,000
18,549,908,813
488,889,258,921
269,004,000,000
107,123,243,835
33,823,557,585
1,347,892,235
805,630,448,000
3,872,931,000,000
-25,288,156,801
3,386,970,000,000
10,066,230,211
25,912,405,000
-14,141,896,091
286,379,079
-658,394,467
284,922,192,000
106,052,325,000
137,861,000,000
21,186,130,131
-1,526,873,902
-9,423,392,525
Page 48
81,968,000,000
2,732,641,000,000
18,209,000,000
37,984,000,000
4,631,000,000
416,292,200,000
26,472,708,000,000
89,626,000,000
-4,864,000,000
5,590,372,000
46,154,000,000
143,327,000,000
0
338,625,000,000
64,504,000,000
31,077,000,000
154,084,000,000
154,253,000,000
81,167,000,000
177,951,100,000
14,556,000,000
320,560,000,000
189,367,000,000
73,741,000,000
126,433,140,000
8,482,000,000
489,418,500,000
2,397,187,000,000
-9,607,000,000
2,777,360,000,000
95,085,000,000
9,548,000,000
13,781,000,000
9,328,000,000
-16,922,000,000
240,611,000,000
84,000,000,000
-386,016,000,000
25,242,000,000
1,044,000,000
-11,340,000,000
144,380,000,000
18,190,990,000
2,070,300,000,000
22,045,000,000
1,911,000,000
6,802,000,000
859,293,460,000
23,095,680,000,000
231,426,000,000
-17,780,000,000
6,433,605,000
54,335,000,000
205,660,000,000
136,299,000,000
62,661,000,000
66,470,000,000
17,039,000,000
95,526,000,000
206,478,000,000
144,700,000,000
176,130,800,000
17,404,000,000
363,371,000,000
241,085,000,000
-67,011,000,000
210,671,300,000
8,099,000,000
734,858,500,000
4,158,663,000,000
-12,105,000,000
3,431,098,000,000
140,635,000,000
17,591,000,000
10,025,000,000
8,893,000,000
-11,840,000,000
287,930,000,000
108,151,634,000
38,080,000,000
30,833,000,000
-3,256,000,000
-10,612,000,000
Growth
Page 49
Growth
Operating Profit
2009
2,603,280,000,000
7,058,000,000
31,060,000,000
178,200,900,000
4,632,000,000
388,985,700,000
1,699,853,000,000
-24,814,200,000
9,421,330,000,000
11,993,300,000
5,921,000,000
2,588,000,000
105,468,000,000
-5,483,000,000
186,722,200,000
539,968,500,000
2,361,000,000
7,753,366,082
-74,830,000,000
2010
2,998,711,000,000
6,399,527,644
46,139,131,000
217,892,725,163
28,321,000,000
550,834,426,461
1,931,723,000,000
92,487,816,000
6,774,278,000,000
27,189,165,000
8,423,432,612
1,157,543,114
126,389,805,642
-2,530,226,570
96,327,000,000
460,923,137,000
1,310,123,062
8,100,786,431
-28,050,000,000
10,067,012,000
6,678,300,000
49,816,200,000
92,127,000,000
210,332,000,000
17,153,000,000
587,521,100,000
5,692,000,000
34,728,000,000
25,000,000,000
143,227,000,000
-97,882,000,000
126,076,000,000
2,959,000,000
66,762,000,000
-4,071,761,000
7,299,000,000
112,860,600,000
10,049,000,000
12,756,000,000,000
10,849,000,000
110,641,000,000
31,104,000,000
7,565,774,000
100,028,961,275
65,680,337,000
425,040,000,000
310,853,000,000
15,139,021,202
1,946,536,043,000
5,420,897,572
21,006,848,474
293,383,635,837
-649,268,053,946
-23,909,100,000
147,146,262,202
-3,512,476,679
62,489,505,042
-9,104,436,000
14,761,013,000
158,333,034,874
7,629,280,019
14,725,000,000,000
15,606,501,069
343,078,642,862
29,478,896,231
2007
4,060,602,000,000
83,508,000,000
104,749,000,000
586,881,000,000
67,106,000,000
531,234,000,000
1,224,613,000,000
1,319,131,000,000
2,150,550,000,000
235,094,000,000
28,918,000,000
18,791,000,000
350,215,000,000
34,548,000,000
645,637,000,000
1,277,618,000,000
70,000,000,000
373,298,000,000
23,212,000,000
446,682,000,000
196,322,000,000
1,310,919,000,000
473,241,000,000
95,928,000,000
8,750,110,000,000
96,264,000,000
130,303,000,000
523,400,000,000
1,495,855,000,000
300,970,000,000
233,519,000,000
122,724,000,000
33,668,000,000
73,554,589,000
104,938,000,000
314,076,000,000
-47,593,000,000
26,963,000,000,000
88,121,000,000
1,696,028,000,000
101,814,000,000
Page 50
Equity
2008
2009
5,156,245,000,000 6,226,365,000,000
152,114,000,000
151,227,000,000
118,810,000,000
124,002,000,000
677,457,000,000
867,768,000,000
51,898,000,000
68,219,000,000
584,279,000,000
731,199,000,000
1,950,003,000,000 2,652,403,000,000
1,011,161,000,000 1,089,679,000,000
14,009,200,000,000 17,444,891,000,000
231,638,000,000
341,820,000,000
46,106,000,000
52,785,000,000
20,128,000,000
20,783,000,000
390,655,000,000
428,442,000,000
26,426,000,000
19,511,000,000
732,227,000,000
775,588,000,000
1,608,244,000,000 1,741,060,000,000
69,471,000,000
72,543,000,000
13,037,850,038
15,661,511,191
388,424,000,000
312,452,000,000
30,027,000,000
34,929,000,000
435,837,000,000
462,065,000,000
221,857,000,000
271,811,000,000
1,479,379,000,000 1,529,312,000,000
605,900,000,000
891,093,000,000
107,529,000,000
123,425,000,000
8,063,138,000,000 8,148,939,000,000
96,597,000,000
101,000,000,000
125,482,000,000
155,625,000,000
591,600,000,000 1,284,600,000,000
1,607,668,000,000
773,605,000,000
112,468,000,000
36,722,000,000
283,221,000,000
342,521,000,000
127,712,000,000
134,297,000,000
578,311,000,000
428,724,000,000
80,132,254,000
87,234,987,000
102,834,000,000
113,008,000,000
332,874,000,000
380,938,000,000
42,745,000,000
48,512,000,000
33,080,000,000,000 39,894,000,000,000
90,563,000,000
100,007,000,000
1,754,843,000,000 1,927,423,000,000
112,261,000,000
126,808,000,000
Growth
-24,860,000,000
419,991,000,000
11,324,000,000
29,441,000,000
449,959,000,000
16,229,000,000
74,958,000,000
4,377,000,000
8,945,092,000,000
526,498,000,000
59,114,000,000
3,443,949,000,000
41,135,000,000
9,891,228,000,000
739,438,000,000
85,807,000,000
300,166,000,000
14,726,000,000
3,010,239,000,000
-112,690,000,000
392,066,000,000
753,136,000,000
16,324,000,000
-765,000,000
4,808,000,000
174,550,000,000
954,983,000,000
-5,998,000,000
22,350,000,000
6,387,000,000
999,070,000,000
11,033,141,000,000
6,211,000,000
709,905,000,000
120,653,000,000
639,972,000,000
2,209,962,000,000
39,237,000,000
739,562,000,000
49,318,000,000
22,326,000,000
154,360,000,000
3,025,623,000,000
122,000,000
-9,974,490,422
188,101,000,000
573,115,000,000 2,261,414,000,000
27,290,762,000
536,714,000,000
28,953,172,000
180,934,000,000
395,078,000,000 1,120,788,000,000
15,536,189,451
36,335,000,000
87,130,850,000
207,700,000,000
9,272,050,613
85,208,000,000
10,400,190,000,000 20,441,700,000,000
636,271,000,000 1,964,793,000,000
81,043,156,298
799,234,000,000
5,509,018,000,000 17,219,585,000,000
63,362,798,000
311,662,000,000
14,402,001,000,000 19,437,600,000,000
1,263,717,000,000 2,787,412,000,000
139,428,292,955
356,540,000,000
768,555,000,000
222,659,000,000
25,287,129,249
51,506,000,000
4,630,064,000,000 10,833,400,000,000
-156,323,000,000
116,188,000,000
462,909,000,000 1,203,290,000,000
1,560,915,000,000 6,005,114,000,000
15,816,530,783
-192,635,000,000
-30,338,380,410
-1,924,000,000
2,610,192,985
164,683,000,000
544,022,000,000
186,331,000,000
1,190,538,000,000 2,176,387,000,000
-12,460,617,069
636,076,000,000
136,847,288,070 2,215,403,000,000
11,178,595,522
132,326,000,000
532,816,620,000 33,155,800,000,000
13,742,020,000,000 29,243,732,000,000
15,892,140,375
173,627,000,000
1,479,883,000,000 7,000,371,000,000
36,155,163,567
370,879,000,000
975,859,962,000 4,907,460,000,000
3,352,850,000,000 9,081,875,000,000
767,098,000,000 5,258,880,000,000
1,076,796,000,000 3,902,676,000,000
1,014,660,000,000
-3,551,000,000
32,471,707,040
50,375,000,000
214,430,002,000
894,005,000,000
2,819,270,000,000
68,700,000,000
108,199,334,000
-1,160,000,000
Page 51
164,725,000,000
2,652,969,000,000
504,995,000,000
193,034,000,000
1,628,486,000,000
57,985,000,000
273,118,000,000
91,291,000,000
23,279,310,000,000
2,163,167,000,000
866,658,000,000
15,431,148,000,000
340,026,000,000
22,356,696,000,000
3,078,470,000,000
372,531,000,000
-1,535,420,000,000
73,687,000,000
10,579,068,000,000
88,175,000,000
1,357,496,000,000
4,845,336,000,000
-214,369,000,000
-10,045,000,000
119,625,000,000
941,013,000,000
2,481,870,000,000
640,008,000,000
2,198,838,000,000
135,439,000,000
5,538,270,000,000
30,513,868,000,000
520,941,000,000
7,037,664,000,000
393,303,000,000
6,739,120,000,000
9,302,467,000,000
4,923,055,000,000
4,288,662,000,000
38,182,000,000
61,378,000,000
998,024,000,000
377,555,000,000
-2,842,000,000
129,055,000,000
3,208,778,000,000
539,862,000,000
504,512,000,000
2,008,270,000,000
66,967,000,000
301,344,000,000
89,341,000,000
27,856,692,000,000
2,536,515,000,000
873,372,000,000
19,143,582,000,000
369,425,000,000
27,257,380,000,000
5,461,516,000,000
379,427,000,000
595,112,000,000
134,843,000,000
15,805,751,000,000
-46,694,000,000
1,534,168,000,000
4,832,431,000,000
-202,031,000,000
1,867,785,000,000
99,111,000,000
1,016,793,000,000
3,091,543,000,000
632,845,000,000
2,282,497,000,000
178,492,000,000
6,182,920,000,000
35,108,768,000,000
488,305,000,000
7,050,623,000,000
414,610,000,000
5,007,981,000,000
11,210,407,000,000
5,258,959,000,000
4,835,512,000,000
50,738,000,000
125,873,000,000
981,987,000,000
3,505,621,000,000
-319,950,000,000
Growth
49,237,000,000
1,122,271,000,000
456,457,000,000
74,956,000,000
50,475,000,000
-6,217,000,000
283,429,900,000
16,934,000,000
635,353,000,000
153,876,000,000
-39,492,591,000
6,382,480,000,000
-7,128,000,000
63,086,000,000
365,016,000,000
365,022,000,000
93,460,000,000
-1,334,000,000
202,164,000,000
24,504,000,000
-6,289,000,000
45,580,000,000
293,108,000,000
-8,668,000,000
10,553,000,000
-3,725,981,000
22,078,000,000
-10,444,000,000
2,056,881,000,000
-189,766,000,000
49,260,360,000
220,192,380,000
283,837,000,000
111,431,000,000
63,248,000,000
5,429,000,000
133,260,000,000
-1,057,906,000,000
-5,544,000,000
47,420,000,000
126,660,000,000
61,311,000,000
-3,898,000,000
61,086,212,034
156,531,000,000
179,741,000,000
179,729,000,000
575,815,000,000 9,319,830,000,000 6,824,991,000,000 6,467,418,000,000
870,474,510,687 1,268,421,000,000 2,075,129,000,000 2,340,125,000,000
141,610,000,000
269,126,000,000
417,663,000,000
571,429,000,000
48,241,726,666
124,653,000,000
282,672,000,000
302,478,000,000
-7,437,936,496
94,468,000,000
85,701,000,000
79,468,000,000
190,803,147,051 1,875,209,000,000 5,082,052,000,000 5,036,931,000,000
11,699,701,542
34,415,000,000
55,238,000,000
64,626,000,000
1,146,105,000,000 1,238,336,000,000 1,617,223,000,000 2,038,314,000,000
134,750,000,000
625,962,000,000
618,850,000,000
744,040,000,000
31,031,317,000
807,054,519,000 1,036,189,096,000
9,898,342,801,802 11,219,600,000,000 11,654,810,000,000 14,709,720,000,000
57,338,772,577
15,090,000,000
176,165,000,000
205,757,000,000
129,271,035,000
403,561,000,000
527,949,000,000
629,350,000,000
371,002,665,000
95,374,000,000
273,156,000,000
905,460,000,000
1,307,832,000,000
213,715,000,000 1,992,490,000,000 2,415,132,000,000
46,431,189,153
219,037,000,000
235,025,000,000
301,503,000,000
-425,400,340
94,000,000,000
70,695,000,000
83,317,000,000
265,119,254,000 1,061,888,000,000 1,174,762,000,000 1,311,999,000,000
212,460,044,882
182,552,000,000
339,715,000,000
381,028,000,000
-3,285,588,066
47,740,000,000 1,225,514,000,000 1,224,088,000,000
39,294,864,546
73,205,000,000
90,403,000,000
115,308,000,000
395,346,529,837 1,360,980,000,000 1,415,426,000,000 1,484,527,000,000
-2,958,782,280
45,819,000,000
36,413,000,000
25,896,000,000
107,081,676,000
651,450,000,000
653,096,000,000
655,848,000,000
0
-6,268,669,056
92,984,000
8,606,180,000
3,376,267,000
11,784,069,527
113,075,000,000
118,893,000,000
131,233,000,000
6,789,000,000
11,997,000,000
1,433,000,000
2,760,998,000,000 1,066,331,000,000 1,320,308,000,000 2,933,018,000,000
-350,582,000,000 1,530,819,000,000 3,343,235,000,000 3,210,551,000,000
81,813,886,000
381,099,662,000
52,190,133,000
52,096,907,000
266,666,594,595
897,482,450,000
921,777,050,000 1,064,874,970,000
341,819,263,461 3,787,473,000,000 3,997,768,000,000 4,647,175,000,000
108,617,084,333 3,050,236,000,000 3,237,774,000,000 3,311,975,000,000
105,432,747,944 1,257,020,000,000 1,401,349,000,000 1,458,467,000,000
10,419,479,745
42,087,000,000
45,592,000,000
62,293,000,000
127,301,345,259
498,745,000,000
638,521,000,000
665,623,000,000
86,641,767,489 1,184,406,000,000
673,755,000,000
446,944,000,000
157,010,173
41,957,000,000
41,615,000,000
39,428,000,000
47,437,657,857 2,527,210,000,000 2,777,810,000,000 2,737,710,000,000
134,421,256,911
824,145,000,000
864,977,000,000
916,452,000,000
258,086,497,568 1,114,309,000,000 1,128,426,000,000 1,154,038,000,000
-4,558,578,347
-12,763,000,000
8,040,000,000
4,142,000,000
Page 52
Growth
160,628,000,000
179,054,421,000
458,432,000,000
231,000,000
1,235,646,000,000
93,286,000,000
-89,563,000,000
272,220,000,000
303,217,000,000
119,328,000,000
25,923,000,000
254,044,000,000
177,226,300,000
46,804,117,228
492,364,000,000
27,101,800,000
484,356,000,000
-32,984,000,000
2,325,000,000
12,120,000,000
2,463,844,000,000
225,132,000,000
424,538,000,000
-12,189,000,000
-855,000,000
565,188,304
1,037,540,817,949
8,015,611,382
6,744,787,140
294,414,951,265
340,594,629,091
137,088,852,000
37,072,802,188
134,103,000,000
241,713,600,843
51,637,212,467
799,440,370,000
191,149,146,000
360,854,466,779
-47,519,330,000
4,228,376,015
35,930,873,408
5,164,487,000,000
203,554,847,000
511,839,781,594
57,743,902,380
-5,014,250,425
14,658,000,000
362,550,000,000
109,254,000,000
187,515,000,000
2,719,490,000,000
1,711,651,000,000
462,230,000,000
60,840,000,000
948,901,000,000
4,132,830,000,000
113,774,744,489
219,971,000,000
3,352,240,000,000
1,127,148,000,000
-22,695,000,000
271,096,000,000
368,530,000,000
4,464,806,000,000
377,358,000,000
1,296,084,000,000
97,796,000,000
164,989,000,000
8,862,000,000
360,599,000,000
-675,509,000,000
-273,426,000,000
128,117,000,000
36,369,000,000
5,206,837,000,000
918,289,000,000
1,144,990,000,000
3,015,000,000
16,762,000,000
3,893,000,000
57,923,000,000
7,308,000,000
19,021,000,000
-7,735,000,000
121,482,000,000
-20,804,000,000
14,199,960,000
1,503,000,000
254,956,000,000
12,176,376,571
84,753,000,000
-146,211,642,000
-6,783,000,000
-867,386,475,777 1,796,186,000,000
206,123,915,100
-9,878,000,000
87,284,025,603
299,524,000,000
53,904,143,908
58,337,000,000
5,857,861,000,000 14,119,800,000,000
-67,159,351,704 -1,266,719,000,000
1,287,427,000,000 2,385,814,000,000
2,929,970,431
5,687,000,000
29,910,894,989
86,647,000,000
6,956,957,703
14,275,000,000
55,396,109,780
521,843,000,000
10,433,798,066
13,636,000,000
48,236,757,000
431,570,000,000
-1,889,420,127
-5,804,000,000
150,970,849,423
506,317,000,000
2,238,730,594
95,854,000,000
16,889,559,000
95,469,758,000
21,030,231,892
660,549,000,000
317,967,000,000
658,178,000,000
Page 53
519,768,000,000
590,226,000,000
11,861,000,000
14,925,000,000
346,715,000,000
192,827,000,000
100,587,000,000
107,817,000,000
115,763,000,000
16,341,000,000
3,010,030,000,000 3,221,650,000,000
2,265,862,000,000 2,479,238,000,000
507,849,000,000
554,921,000,000
59,020,000,000
69,524,000,000
1,613,833,000,000 1,909,678,000,000
4,507,679,000,000 4,642,528,000,000
274,041,823,030
297,876,144,165
2,249,538,000,000 2,406,521,000,000
3,711,240,000,000 1,741,368,560,000
1,337,043,000,000 1,603,411,000,000
-134,647,000,000
-158,344,000,000
249,073,000,000
256,793,000,000
248,822,000,000
264,144,000,000
4,307,897,000,000 8,803,113,000,000
482,545,000,000
639,105,000,000
1,307,859,000,000 1,584,587,000,000
120,437,000,000
150,618,000,000
139,031,000,000
242,124,000,000
92,449,000,000
97,168,000,000
1,419,925,000,000 1,541,215,000,000
727,318,000,000
792,532,000,000
173,213,000,000
474,285,000,000
296,728,000,000
415,354,000,000
52,555,000,000
60,360,000,000
15,519,300,000,000 18,301,537,000,000
1,366,535,000,000 3,214,071,000,000
1,649,425,000,000 2,670,660,000,000
4,546,000,000
6,506,000,000
92,842,000,000
104,500,000,000
17,228,000,000
22,293,000,000
530,006,000,000
561,302,000,000
14,178,000,000
262,008,000,000
429,887,000,000
463,374,000,000
49,738,000,000
252,856,000,000
881,771,000,000 1,069,981,000,000
136,651,000,000
145,040,000,000
109,521,349,000
120,627,621,000
546,850,000,000
547,410,000,000
754,883,000,000
926,691,000,000
Growth
399,641,182,135
-63,685,000,000
7,297,767,000,000
-4,636,000,000
1,222,200,000,000
46,720,000,000
102,002,000,000
-1,999,000,000
171,041,000,000
40,617,000,000
-10,071,000,000
-4,197,000,000
83,581,000,000
130,318,000,000
45,909,000,000
38,171,000,000
-983,000,000
3,904,000,000
2,318,750,000,000
5,004,209,000,000
41,077,950,000
25,154,000,000
228,000,000
126,120,200,000
-43,514,500,000
63,599,000,000
322,000,000
-71,530,000,000
106,779,000,000
-2,817,000,000
3,693,305,500,000
2,191,000,000
105,109,000,000
3,015,701,000,000
2,137,000,000
4,358,150,000,000
-9,840,000,000
91,460,573,664
23,265,000,000
647,302,000,000
190,943,000,000
10,738,000,000
1,375,809,000,000
20,305,000,000
512,139,379,026
-206,785,229,000
8,711,134,000,000
1,339,272,884
1,142,756,000,000
-28,869,317,000
2,644,892,000,000
-1,370,616,773
150,801,214,173
55,236,927,959
-4,206,943,289
-13,503,833,771
18,025,277,124
328,996,524,803
56,447,719,591
40,208,939,692
0
-17,766,683,444
5,367,366,000,000
6,729,311,000,000
242,545,261,950
119,589,223,162
921,581,147
-65,719,484,000
1,715,060,223,000
656,696,074,661
-698,887,997
-5,655,339,000
151,798,120,091
786,876,503
4,020,030,374,857
101,426,901,978
277,929,000,000
3,473,944,000,000
-3,103,615,070
3,262,905,828,000
8,944,208,406
149,389,113,050
3,518,033,000
211,653,748,000
180,259,859,618
1,707,135,344
1,575,801,000,000
38,419,485,450
374,815,000,000
612,660,000,000
814,863,424,528
1,360,228,000,000 1,606,165,000,000 1,296,237,000,000
8,063,542,000,000 8,047,896,000,000 10,461,616,000,000
90,506,000,000
108,378,000,000
109,842,000,000
83,300,000,000
203,700,000,000
625,600,000,000
249,380,000,000
189,600,000,000
186,539,000,000
1,279,196,000,000 2,244,666,000,000 1,892,464,000,000
4,586,000,000
3,868,000,000
2,929,000,000
262,281,000,000
281,846,000,000
290,359,000,000
189,798,000,000
191,508,000,000
207,281,000,000
405,521,000,000
416,845,000,000
407,795,000,000
339,686,000,000
342,992,000,000
307,399,000,000
440,049,000,000
507,136,000,000
492,104,000,000
166,643,000,000
286,812,000,000
437,331,000,000
291,563,000,000
296,595,000,000
298,720,000,000
75,597,000,000
76,605,000,000
63,781,000,000
11,839,000,000
10,809,000,000
9,825,000,000
156,100,000,000
159,534,000,000
157,569,000,000
13,865,300,000,000 15,208,840,000,000 15,813,060,000,000
7,190,550,000,000 8,571,533,000,000 10,155,495,000,000
2,376,789,500,000 2,438,752,310,000 2,552,497,980,000
78,722,000,000
108,674,000,000
165,565,000,000
-1,703,000,000
-849,000,000
26,919,000,000
10,696,061,000,000 5,213,609,000,000 5,331,922,000,000
19,478,634,380,000 21,503,024,460,000 19,918,236,060,000
631,737,000,000
919,446,000,000
963,069,000,000
112,132,000,000
113,897,000,000
308,530,000,000
1,291,800,000,000 1,312,000,000,000 1,256,790,000,000
305,679,000,000
328,623,000,000
357,456,000,000
-33,531,000,000
-36,236,000,000
-36,974,000,000
6,893,500,000,000 8,500,193,000,000 10,680,725,000,000
227,000,000
65,604,000,000
117,225,000,000
210,294,000,000
493,839,000,000
280,939,000,000
16,544,730,000,000 17,409,621,000,000 17,957,690,000,000
8,013,000,000
5,887,000,000
8,688,000,000
4,563,150,000,000 6,103,700,000,000 7,874,860,000,000
3,047,000,000
-3,422,000,000
-14,365,000,000
208,836,749,680
264,634,012,665
87,264,000,000
87,193,000,000
102,510,000,000
1,219,674,000,000 1,175,816,000,000 1,490,982,000,000
504,329,000,000
580,595,000,000
663,910,000,000
-388,604,000,000
-418,519,000,000
-411,798,000,000
792,583,000,000 1,309,134,000,000 2,101,539,000,000
220,613,000,000
269,771,000,000
271,688,000,000
Page 54
Growth
231,358,000,000
1,516,221,000,000
211,627,000,000
37,469,000,000
111,933,000,000
24,674,000,000
-18,607,000,000
33,655,000,000
281,654,611,000
1,988,192,180,000
260,150,897,862
102,554,672,635
146,198,442,005
126,286,117,332
-10,890,997,177
64,571,579,620
8,445,000,000
64,679,000,000
-34,666,000,000
32,590,000,000
35,519,000,000
-4,168,000,000
46,825,000,000
44,985,000,000
1,565,874,700,000
8,866,000,000
1,160,000,000
4,324,000,000
25,900,000,000
15,417,000,000
25,070,000,000
-7,791,000,000
-1,515,000,000
44,095,000,000
1,796,000,000
17,910,000,000
3,821,000,000
96,246,000,000
21,987,000,000
7,109,000,000
438,529,200,000
-134,446,000,000
-20,697,000,000
-3,925,000,000
1,014,956,000,000
136,992,000,000
131,888,000,000
4,591,000,000
12,075,637,337
108,407,516,133
-17,046,824,398
32,686,810,551
68,644,698,971
-2,540,425,292
71,011,626,290
220,740,946,576
1,790,903,721,378
18,710,460,460
-324,495,409
22,159,453,435
992,929,000,000
52,739,894,207
36,110,608,000
91,360,174,187
-924,762,204
47,019,708,921
24,263,218,251
15,578,059,578
11,450,237,748
113,502,601,907
69,377,656,448
9,397,116,600
721,359,321,807
-108,493,000,000
1,093,336,000,000
-3,211,303,458
1,399,520,000,000
168,069,000,000
259,350,646,000
4,303,861,262
0
449,092,629,000
256,960,000,000
105,261,067,000
307,715,000,000
230,818,000,000
57,665,000,000
1,135,570,000,000
5,975,315,000,000
1,033,316,000,000
59,951,000,000
908,027,000,000
53,018,000,000
-21,386,000,000
182,526,000,000
217,546,000,000
326,832,000,000
215,018,000,000
222,421,000,000
-1,899,410,000,000
62,838,000,000
1,652,510,000,000
83,340,000,000
3,386,861,000,000
65,981,000,000
19,415,000,000
203,206,000,000
5,074,300,000,000
115,001,000,000
165,854,000,000
23,721,000,000
77,913,000,000
169,869,000,000
72,355,000,000
390,337,000,000
29,141,000,000
458,608,000,000
539,285,000,000
77,840,000,000
4,206,059,000,000
941,248,000,000
47,305,000,000
293,187,000,000
2,315,027,000,000
596,140,000,000
190,612,000,000
574,507,000,000
1,234,250,000,000
6,572,008,000,000
978,037,000,000
65,002,000,000
947,764,000,000
355,258,000,000
-81,779,000,000
208,134,000,000
221,534,000,000
245,462,000,000
503,540,000,000
228,137,000,000
122,162,000,000
65,895,000,000
1,590,086,000,000
123,814,000,000
3,622,399,000,000
112,882,000,000
16,607,000,000
1,671,069,000,000
5,439,800,000,000
116,492,000,000
174,001,000,000
420,341,000,000
159,358,000,000
201,208,000,000
43,588,000,000
392,909,000,000
37,898,000,000
472,786,000,000
591,958,000,000
82,603,000,000
4,500,494,000,000
983,273,000,000
43,600,000,000
299,331,000,000
3,197,059,000,000
799,390,000,000
46,179,000,000
577,944,000,000
1,350,942,000,000
7,183,378,000,000
1,057,344,000,000
88,240,000,000
995,315,000,000
364,971,000,000
-88,728,000,000
229,634,000,000
223,229,000,000
278,254,000,000
523,710,000,000
238,648,000,000
149,490,000,000
65,895,000,000
1,606,454,000,000
150,817,000,000
4,310,437,000,000
118,801,000,000
22,090,000,000
1,827,110,000,000
5,805,800,000,000
128,350,000,000
186,604,000,000
407,511,000,000
158,293,000,000
227,799,000,000
34,745,000,000
398,901,000,000
39,722,000,000
498,455,000,000
483,501,000,000
92,814,000,000
4,887,241,000,000
867,016,000,000
238,877,000,000
259,483,000,000
3,813,465,000,000
763,343,000,000
120,793,000,000
580,957,000,000
1,225,764,000,000
1,287,941,000,000
941,651,000,000
1,127,568,000,000
1,284,796,000,000
950,344,000,000
1,288,043,000,000
1,459,657,000,000
993,520,000,000
Page 55
Growth
247,157,000,000
238,052,000,000
27,901,000,000
21,610,000,000
339,667,000,000
235,790,618,500
51,750,410,630
33,666,000,000
66,052,000,000
15,639,000,000
722,000,000,000
622,384,000,000
201,452,000,000
62,078,000,000
148,187,000,000
10,335,606,958
44,347,000,000
2,768,000,000
-2,981,684,000,000
463,000,000
327,850,000,000
849,345,000,000
37,224,000,000
343,210,000,000
607,224,000,000
504,273,000,000
41,549,000,000
39,494,000,000
128,018,000,000
1,391,000,000
92,700,964,605
58,418,792,592
47,411,386,294
1,029,399,199,371
1,068,377,000,000
153,740,299,000
68,846,874,518
176,896,396,463
13,398,082,121
47,269,690,467
30,682,233,315
375,314,392,459
5,885,115,233
333,187,586,328
616,288,000,000
164,311,004,000
15,895,000,000
1,189,132,000,000
53,960,000,000
37,033,624,625
48,895,065,895
214,652,797,943
648,521,848
104,053,849,040
889,000,000
35,000,000
613,187,000,000
-974,000,000
-64,104,000,000
66,942,000,000
2,609,969,762
80,449,123
773,335,131,028
37,660,183,646
0
-76,836,378,628
77,001,479,000
7,251,000,000
612,155,000,000
-3,473,000,000
146,484,000,000
26,029,000,000
-64,770,000,000
28,696,000,000
167,104,000,000
45,050,000,000
5,110,000,000
23,722,178,068
606,620,000,000
-1,869,853,045
95,608,000,000
128,803,549,232
-76,116,308,419
27,882,502,000
275,450,936,778
59,672,007,225
7,846,171,315
207,727,000,000
423,373,000,000
89,137,000,000
269,811,000,000
743,981,000,000
315,416,000,000
239,564,000,000
561,175,000,000
90,944,000,000
261,990,000,000
1,041,363,000,000
317,475,000,000
436,255,000,000
804,928,000,000
90,692,000,000
301,391,000,000
1,043,719,000,000
320,814,000,000
5,213,000,000,000 7,331,000,000,000 7,087,000,000,000

2,939,140,000,000 2,870,365,000,000 3,403,242,000,000
280,223,000,000
327,323,000,000
354,183,000,000
353,112,000,000
359,498,000,000
317,706,000,000
310,729,000,000
396,437,000,000
472,954,000,000
43,115,394,549
49,761,670,175
58,226,395,023
100,683,000,000
208,589,000,000
226,837,000,000
19,873,000,000
200,602,000,000
248,901,000,000
537,608,000,000 1,068,975,000,000 -1,518,624,000,000
19,652,000,000
19,654,000,000
28,579,000,000
800,335,000,000
923,222,000,000 1,125,652,000,000
197,723,000,000
344,178,000,000
105,212,000,000
-4,203,300,000,000 -4,962,024,000,000 -3,520,004,000,000
1,750,532,000,000 1,548,735,000,000 1,586,463,000,000
3,889,334,000,000 4,265,752,000,000 4,286,176,000,000
3,245,167,000,000 3,151,202,000,000 3,467,098,000,000
279,559,000,000
303,623,000,000
316,412,000,000
98,104,000,000
114,763,000,000
142,486,000,000
284,281,000,000
317,150,000,000
320,261,000,000
17,018,000,000
17,535,000,000
19,950,000,000
636,978,464,451
690,041,517,499
76,709,000,000
75,602,000,000
76,569,000,000
2,578,000,000
1,471,000,000
955,000,000
1,081,800,000,000 1,245,109,000,000 1,581,755,000,000
89,292,000,000
-160,123,000,000
-146,177,000,000
146,027,000,000
203,036,000,000
91,299,000,000
3,368,626,000,000
40,196,000,000
23,067,000,000
257,012,000,000
121,866,000,000
142,613,000,000
285,196,000,000
142,369,000,000
57,455,000,000
Page 56
9,575,000,000
259,705,000,000
123,318,000,000
3,630,670,000,000
29,435,000,000
126,452,000,000
217,494,000,000
-23,998,000,000
154,918,000,000
303,673,000,000
98,242,000,000
103,810,000,000
22,761,000,000
427,499,000,000
127,003,000,000
4,137,300,000,000
27,150,000,000
139,811,000,000
301,279,000,000
-37,654,000,000
160,153,000,000
435,040,000,000
131,523,000,000
107,818,000,000
Growth
8,090,000,000
7,676,025,700,000
715,000,000
18,459,000,000
186,225,000,000
45,846,000,000
10,976,000,000
295,886,000,000
1,001,272,000,000
606,671,000,000
470,381,000,000
92,587,000,000
-314,297,000,000
8,717,000,000
-6,152,000,000
183,000,000
43,131,000,000
1,126,000,000
3,524,458,000,000
44,318,095,400
367,899,000,000
394,970,000,000
-39,215,000,000
16,479,000,000
4,624,000,000
204,930,000,000
-2,326,000,000
6,829,000,000
285,000,000
366,545,000,000
-457,000,000
110,796,000,000
57,990,000,000
7,894,000,000
44,638,710,000
-29,605,000,000
1,305,000,000
265,468,000,000
-15,602,000,000
10,569,291,598
9,035,724,843,752
41,662,957
53,084,480,850
198,236,025,404
27,772,793,710
6,542,886,946
105,573,717,000
1,809,674,000,000
944,136,000,000
725,791,000,000
93,010,574,987
14,196,084,702
11,738,280,665
23,527,641,700
88,295,195,000
54,882,000,000
11,281,000,000
-49,689,000,000
661,199,000,000
125,691,794,477
44,612,099,530
6,683,360,657
-76,808,304,464
254,020,015,000
-496,610,135
46,246,665,053
1,379,153,744
2,304,158,000,000
45,015,698,241
392,194,394,432
344,388,489,209
-7,955,604,238
23,246,778,988
3,059,478,573
468,871,534,000
-3,558,549,922
5,657,996,969
94,134,577,420
370,830,000,000
144,141,171
127,643,863,546
25,639,619,978
19,804,148,837
30,909,934,125
-11,337,303,959
509,602,000,000
-1,536,188,626
81,334,000,000
91,573,000,000
108,316,000,000
5,936,889,000,000 7,075,257,000,000 11,732,080,000,000
35,304,000,000
36,059,000,000
36,377,000,000
137,909,000,000
150,895,000,000
163,553,000,000
813,820,000,000
883,477,000,000
967,353,000,000
174,391,000,000
199,243,000,000
188,097,000,000
152,757,000,000
153,438,000,000
159,615,000,000
1,643,930,000,000 1,393,166,000,000 1,685,685,000,000
7,257,625,000,000 7,935,017,000,000 10,741,779,000,000
2,484,223,000,000 2,780,888,000,000 3,195,113,000,000
3,974,910,000,000 4,307,159,000,000 4,795,864,000,000
71,634,000,000
83,297,000,000
114,973,000,000
-6,942,220,000,000 -9,067,009,000,000 -7,880,057,000,000
128,333,000,000
114,281,000,000
122,114,000,000
129,566,000,000
114,753,000,000
78,536,000,000
5,869,000,000
5,841,000,000
5,923,000,000
83,530,000,000
92,978,000,000
125,428,000,000
20,130,000,000
20,173,000,000
20,791,000,000
2,675,501,000,000 3,998,132,000,000 5,701,372,000,000
81,521,129,400
94,485,331,400
333,489,000,000
424,878,000,000
548,007,000,000
76,411,000,000
70,657,000,000
80,011,000,000
5,656,150,000,000 5,155,770,000,000 4,671,710,000,000
1,072,000,000
4,810,000,000
17,070,000,000
203,412,000,000
205,415,000,000
211,357,000,000
1,013,390,000,000 1,003,924,000,000 1,150,547,000,000
-300,006,000,000
-322,701,000,000
-336,422,000,000
66,944,000,000
69,253,000,000
73,026,000,000
69,089,000,000
69,241,000,000
69,408,000,000
2,153,980,000,000 2,327,488,000,000 2,472,618,000,000
152,000,000
107,000,000
113,000,000
374,273,000,000
431,284,000,000
533,757,000,000
184,778,000,000
133,918,000,000
201,783,000,000
333,460,000,000
320,876,000,000
324,449,000,000
649,105,030,000
630,407,350,000
659,590,820,000
13,587,000,000
14,996,000,000
-13,478,000,000
4,496,000,000
64,307,000,000
98,449,000,000
1,541,519,000,000 1,730,200,000,000 1,755,365,000,000
70,386,000,000 1,299,031,000,000 1,299,523,000,000
88,313,162,000
130,725,154,000
180,135,000,000
201,556,000,000
-78,871,000,000
-48,415,000,000
-711,801,000,000 -1,146,504,000,000
1,383,663,000,000 1,286,863,000,000
Page 57
167,840,012,000
211,016,000,000
-72,720,000,000
-810,940,000,000
1,552,214,000,000
Growth
28,145,000,000
477,485,000,000
35,737,000,000
8,441,244,324
29,512,000,000
51,115,000,000
458,183,600,000
-9,761,000,000
13,758,000,000
-6,739,000,000
-16,151,000,000
-8,021,000,000
2,126,700,000,000
72,683,000,000
1,707,000,000
2,292,000,000
1,110,205,000,000
1,412,990,000,000
4,139,000,000
22,002,000,000
4,342,563,200,000
767,265,000,000
-186,000,000
318,369,000,000
189,779,000,000
285,776,000,000
46,273,000,000
64,146,000,000
190,293,000,000
-1,851,000,000
9,946,770,476
44,278,000,000
86,177,000,000
6,818,000,000
262,241,089
39,706,000,000
-1,950,000,000
-201,214,000,000
248,705,000,000
281,468,900,000
21,641,000,000
184,916,000,000
-115,580,820,000
95,512,676,342
790,406,928,000
4,326,842,000
13,592,502,649
12,978,520,381
83,909,072,261
655,785,102,000
4,963,204,072
11,827,780,185
-6,101,160,712
-8,901,326,042
-5,684,615,981
2,537,228,000,000
140,180,826,373
5,725,012,203
21,621,876,026
1,667,451,000,000
1,333,346,000,000
-1,646,550,679
177,815,265,000
4,489,024,515,000
1,340,473,000,000
-2,988,081,174
377,658,529,000
227,845,339,000
149,776,643,000
86,294,883,138
109,684,917,874
0
132,175,532,000
-757,185,553
12,818,908,094
23,378,409,000
160,836,441,301
-7,064,219,367
7,130,133,853
51,225,183,146
-6,939,886,082
-127,320,367,553
486,287,000,000
349,602,850,000
27,981,472,628
173,865,626,016
82,541,100,000
350,954,000,000
1,238,274,000,000
1,798,000,000
70,236,000,000
179,809,000,000
1,471,239,000,000
268,436,000,000
30,497,000,000
730,213,000,000
39,206,000,000
39,133,000,000
1,005,810,000,000
96,394,000,000
3,122,000,000
3,528,245,000,000
2,257,357,000,000
208,408,000,000
1,684,095,000,000
6,627,262,000,000
2,375,838,000,000
-6,299,000,000
1,505,261,000,000
482,203,000,000
1,042,452,000,000
145,243,000,000
676,134,000,000
158,702,000,000
27,624,000,000
-56,513,409,184
186,249,000,000
606,470,000,000
225,959,000,000
358,620,000,000
41,988,000,000
579,937,000,000
67,710,000,000
934,959,000,000
106,048,000,000
673,640,000,000
-276,365,710,000
Page 58
356,006,000,000
375,073,000,000
1,355,960,000,000 1,395,664,000,000
8,348,000,000
19,668,000,000
45,462,645,447
49,689,864,739
79,755,000,000
89,267,000,000
200,526,000,000
253,624,000,000
1,552,963,000,000 1,765,580,000,000
284,052,000,000
293,218,000,000
70,717,000,000
73,839,000,000
786,365,000,000
829,461,000,000
30,233,000,000
20,229,000,000
-19,147,000,000
-27,400,000,000
5,754,432,000,000 6,834,909,000,000
1,033,064,000,000 1,178,660,000,000
100,665,000,000
113,467,000,000
5,625,000,000
17,710,000,000
4,615,204,000,000 4,795,878,000,000
2,804,264,000,000 3,314,890,000,000
1,022,025,000,000 1,024,408,000,000
2,095,009,000,000 1,736,502,000,000
8,069,585,000,000 10,197,679,000,000
2,653,957,000,000 3,597,391,000,000
-10,774,000,000
-9,706,000,000
1,569,184,000,000 1,717,776,000,000
546,221,000,000
497,821,000,000
1,493,210,000,000 1,470,959,000,000
160,795,000,000
187,471,000,000
661,832,000,000
688,764,000,000
214,545,000,000
15,604,000,000
458,847,157,770
193,041,000,000
736,624,000,000
282,119,000,000
68,870,285
363,437,000,000
39,538,000,000
324,950,000,000
180,683,000,000
888,772,000,000
75,186,000,000
816,166,000,000
-554,128,870,000
263,448,000,000
12,815,000,000
486,427,081,282
218,422,000,000
758,093,000,000
313,255,000,000
289,749,823
404,509,000,000
37,217,000,000
221,136,000,000
524,825,000,000
993,647,000,000
129,016,000,000
880,797,000,000
-166,729,430,000
Growth
378,894,000,000
24,483,971,000
688,600,000,000
20,154,000,000
991,000,000
3,613,000,000
1,198,307,130,000
23,646,780,000,000
-36,751,000,000
-17,272,000,000
6,749,112,000
92,074,000,000
213,178,000,000
587,678,000,000
782,997,000,000
107,874,000,000
5,310,000,000
37,901,000,000
258,826,000,000
162,715,000,000
69,387,000,000
22,178,000,000
445,554,000,000
118,116,000,000
126,949,000,000
210,671,300,000
4,380,000,000
444,369,700,000
5,168,744,000,000
-9,867,000,000
4,214,891,000,000
82,477,000,000
23,368,000,000
9,743,000,000
13,323,000,000
-13,279,000,000
484,950,000,000
93,310,360,000
92,602,000,000
30,661,000,000
-1,778,000,000
-10,233,000,000
136,405,637,089
35,919,700,000
1,310,780,000,000
16,593,460,123
306,069,822
294,056,000,000
3,359,046,000,000
75,070,000,000
198,594,000,000
378,851,000,000
129,669,795,000
3,820,581,000,000
76,401,000,000
130,859,000,000
391,704,000,000
144,546,004,000
3,430,064,000,000
78,603,000,000
143,262,000,000
-2,807,763,553
3,025,000,000
3,871,000,000
4,127,000,000
710,486,802,000 5,686,547,580,000 6,203,410,170,000 6,497,927,050,000
22,491,120,000,000 33,748,579,000,000 34,314,071,000,000 38,989,747,000,000
-37,724,590,565
346,847,000,000
494,430,000,000
328,906,000,000
-26,259,065,777
362,080,000,000 1,078,701,000,000 1,056,134,000,000
12,627,975,000
66,748,125,000
69,956,881,000
71,401,089,000
101,264,387,429
451,654,000,000
445,178,000,000
491,832,000,000
258,884,895,383
317,240,000,000
363,189,000,000
528,673,000,000
720,020,000,000
514,337,000,000 1,115,417,000,000
0
464,824,000,000 1,571,421,000,000 1,411,986,000,000 1,785,863,000,000
159,620,356,091
173,448,000,000 1,015,248,000,000 1,098,177,000,000
4,249,790,400
115,666,000,000
239,016,000,000
240,575,000,000
18,983,307,000
442,417,000,000
381,796,000,000
362,067,000,000
410,183,037,466
250,698,000,000
428,681,000,000
687,435,000,000
177,615,287,400
981,160,000,000 1,037,387,000,000 1,144,728,000,000
125,876,490,000 1,676,181,000,000 1,708,614,000,000 1,958,449,000,000
24,711,363,136
93,211,000,000
105,412,000,000
121,684,000,000
590,995,440,723 2,115,640,000,000 2,235,688,000,000 2,408,871,000,000
260,573,000,000
856,276,000,000 1,024,630,000,000 1,000,217,000,000
185,417,086,859
831,156,000,000 1,135,323,000,000 1,191,583,000,000
59,333,649,957 1,278,685,990,000 1,224,559,970,000 1,306,136,830,000
1,509,897,143
123,858,000,000
125,923,000,000
128,008,000,000
849,964,899,000 2,385,206,000,000 2,470,178,000,000 2,669,843,000,000
5,162,521,000,000 5,733,335,000,000 11,131,607,000,000 13,843,710,000,000
-24,176,242,109
-101,736,000,000
-168,950,000,000
-138,271,000,000
4,542,625,000,000 2,692,141,000,000 3,100,312,000,000 3,702,819,000,000
47,286,645,607
308,822,000,000
315,075,000,000
375,454,000,000
35,315,986,000
63,132,000,000
118,676,000,000
134,900,000,000
2,999,154,861
82,341,000,000
81,976,000,000
82,082,000,000
13,011,288,234
63,755,000,000
67,625,000,000
71,713,000,000
-11,465,712,859
89,625,000,000
64,610,000,000
72,866,000,000
477,611,211,000 1,291,212,000,000 1,384,641,000,000 1,532,941,000,000
136,602,428,000
327,000,000,000
417,656,054,000
494,814,047,000
193,914,000,000
255,005,000,000
275,716,000,000
336,387,000,000
34,252,493,694
64,942,000,000
118,489,000,000
123,669,000,000
-632,206,853
55,677,000,000
49,052,000,000
49,790,000,000
-9,350,028,506
52,003,000,000
44,943,000,000
37,284,000,000
Page 59
Growth
Page 60
Growth
2010
7,211,687,000,000
110,781,563,418
197,458,829,000
1,030,137,766,407
99,878,000,000
861,113,484,045
3,794,759,000,000
1,249,299,360,000
18,576,441,000,000
278,286,057,000
58,528,356,666
21,242,540,161
575,762,727,845
14,827,998,071
688,951,221,000
2,386,406,965,000
71,592,332,275
40,277,929,235
271,358,000,000
39,007,538,000
505,798,105,207
350,964,799,000
1,842,925,000,000
1,085,106,000,000
134,601,772,390
9,580,098,225,000
110,797,961,417
229,459,767,545
3,851,144,340,343
-881,012,839,513
211,904,038,000
408,713,634,918
133,919,560,620
794,290,230,944
91,611,058,000
129,690,772,000
466,982,929,046
51,987,913,996
49,310,000,000,000
105,681,622,691
2,208,304,812,891
141,699,320,508
2007
5,960,954,000,000
112,063,000,000
167,856,000,000
886,625,000,000
131,549,000,000
4,973,866,000,000
2,483,609,000,000
3,858,496,000,000
11,592,639,000,000
113,007,000,000
54,155,000,000
92,335,000,000
483,734,000,000
23,062,000,000
1,343,031,000,000
5,899,263,000,000
13,237,000,000
3,227,158,000,000
1,410,253,000,000
2,321,870,000,000
28,598,000,000
1,909,805,000,000
6,056,255,000,000
1,820,717,000,000
12,008,202,000,000
29,979,000,000
192,973,000,000
493,000,000,000
1,617,553,000,000
1,045,369,000,000
506,979,000,000
20,216,605,000
3,532,000,000
12,943,338,000
241,640,000,000
725,580,000,000
330,000,000
70,183,000,000,000
18,919,000,000
307,931,000,000
78,478,000,000
Revenue
2008
2009
8,161,217,000,000
7,424,283,000,000
143,886,000,000
147,595,000,000
334,198,000,000
438,182,000,000
1,222,169,000,000
1,350,227,000,000
129,542,000,000
134,438,000,000
6,639,941,000,000
7,714,613,000,000
3,378,703,000,000
3,941,162,000,000
4,002,532,000,000
3,142,960,000,000
18,092,501,000,000
26,938,020,000,000
364,227,000,000
374,367,000,000
70,815,000,000
107,783,000,000
174,643,000,000
223,495,000,000
489,171,000,000
533,194,000,000
8,069,000,000
2,562,000,000
1,590,795,000,000
1,386,209,000,000
9,476,133,000,000
8,959,841,000,000
13,922,000,000
12,879,000,000
138,648,888,113
144,829,467,937
1,661,343,000,000
1,567,550,000,000
1,287,962,000,000
18,252,000,000
2,376,798,000,000
1,754,202,000,000
41,638,000,000
60,354,000,000
2,235,021,000,000
1,912,966,000,000
8,309,032,000,000
10,555,113,000,000
2,222,965,000,000
2,032,307,000,000
9,591,981,000,000
8,711,370,000,000
5,352,000,000
13,378,000,000
300,785,000,000
284,538,000,000
810,000,000,000
856,000,000,000
2,570,052,000,000
1,717,602,000,000
1,091,775,000,000
754,957,000,000
647,125,000,000
714,062,000,000
18,870,000,000
20,661,000,000
517,776,000,000
483,122,000,000
48,089,113,000
39,590,685,000
307,633,000,000
313,268,000,000
1,027,737,000,000
1,335,237,000,000
101,316,000,000
152,584,000,000
97,064,000,000,000
98,526,000,000,000
30,998,000,000
42,447,000,000
435,324,000,000
403,627,000,000
93,323,000,000
116,213,000,000
Page 61
Growth
86,745,890,452
3,860,827,000,000
713,291,500,000
543,870,134,000
2,302,859,000,000
74,898,354,611
331,508,965,000
97,394,481,438
34,107,844,000,000
2,886,947,000,000
936,970,536,160
33,119,626,000,000
515,368,237,000
36,673,110,000,000
6,447,278,000,000
466,928,150,805
774,193,000,000
153,571,017,300
18,449,787,000,000
256,563,000,000
1,940,850,000,000
5,574,008,000,000
-192,878,171,478
3,326,292,568,405
93,535,821,999
1,160,282,000,000
4,990,993,000,000
728,585,452,111
4,106,828,848,477
178,123,441,985
6,236,218,665,000
41,542,808,000,000
390,115,772,316
7,381,739,000,000
434,659,650,135
10,692,071,576,000
13,767,417,000,000
7,229,704,000,000
7,917,273,000,000
6,577,749,000,000
150,855,105,351
1,072,556,312,000
3,196,414,000,000
16,720,092,070,000
2,818,000,000
418,427,900,000
408,796,000,000
30,040,000,000
1,403,902,000,000
51,334,000,000
493,717,000,000
958,610,000,000
19,173,564,000,000
3,211,879,000,000
252,394,000,000
11,597,147,000,000
334,163,000,000
25,062,332,000,000
1,752,874,000,000
248,978,000,000
393,817,000,000
17,200,000,000
13,490,011,000,000
181,301,000,000
570,434,000,000
4,848,958,000,000
236,361,000,000
45,000,000
21,036,000,000
889,588,000,000
2,459,590,000,000
18,680,000,000
355,786,000,000
99,685,000,000
36,417,730,000,000
27,088,755,000,000
115,784,000,000
4,583,592,000,000
181,264,000,000
5,288,769,000,000
5,370,686,000,000
2,478,680,000,000
5,122,798,000,000
0
40,042,000,000
1,547,111,000,000
3,445,023,000,000
14,748,000,000
3,524,000,000
527,821,500,000
346,056,000,000
58,986,000,000
1,635,771,000,000
52,251,000,000
539,762,000,000
1,188,807,000,000
23,179,232,000,000
3,670,163,000,000
275,128,000,000
13,460,772,000,000
315,999,000,000
30,631,869,000,000
2,177,403,000,000
213,919,000,000
-134,414,000,000
34,168,000,000
16,118,989,000,000
183,005,000,000
889,940,000,000
5,943,476,000,000
284,024,000,000
97,000,000
30,683,000,000
1,627,821,000,000
3,079,494,000,000
195,482,000,000
80,110,000,000
87,026,000,000
7,236,820,000,000
31,989,244,000,000
19,606,000,000
5,384,640,000,000
210,117,000,000
8,404,679,000,000
6,284,577,000,000
2,755,981,000,000
5,437,118,000,000
0
71,867,000,000
1,637,886,000,000
6,110,247,000,000
20,703,000,000
Page 62
283,000,000
526,579,800,000
391,556,000,000
86,185,000,000
1,813,470,000,000
63,588,000,000
598,466,000,000
1,140,656,000,000
27,279,495,000,000
3,687,295,000,000
248,681,000,000
15,428,153,000,000
391,112,000,000
38,603,725,000,000
2,567,066,000,000
193,837,000,000
53,273,000,000
73,941,000,000
17,666,110,000,000
193,560,000,000
909,590,000,000
5,465,757,000,000
242,228,000,000
158,192,000,000
30,513,000,000
782,125,000,000
3,944,548,000,000
31,173,000,000
162,658,000,000
98,552,000,000
6,183,460,000,000
38,083,326,000,000
1,213,837,000,000
5,034,905,000,000
219,653,000,000
7,631,762,000,000
7,666,101,000,000
3,096,117,000,000
6,849,730,000,000
200,529,000,000
82,885,000,000
1,500,639,000,000
8,318,616,000,000
17,885,000,000
Growth
201,353,473,511
5,859,051,000,000
6,132,282,084,400
911,494,000,000
318,715,237,151
74,919,895,260
5,194,830,318,799
73,193,699,660
4,217,291,000,000
762,710,000,000
1,579,306,295,000
14,574,102,486,487
458,661,388,907
742,662,611,000
1,128,772,821,000
2,939,406,000,000
308,752,805,066
85,533,758,424
1,481,195,768,000
635,438,157,670
1,168,504,495,670
134,499,083,729
1,767,676,293,859
26,124,864,408
726,574,295,000
0
19,847,569,563
130,498,532,869
4,458,432,000,000
2,574,630,000,000
470,255,048,000
1,009,571,837,838
4,905,035,697,481
3,448,990,439,782
1,544,734,203,186
75,076,025,656
739,010,027,164
965,468,996,526
41,012,950,638
3,024,756,544,671
970,004,955,338
3,578,415,114,182
443,704,745
375,941,000,000
336,850,000,000
1,440,718,000,000
358,227,000,000
35,515,000,000
17,107,000,000
1,672,032,000,000
115,202,000,000
1,684,172,000,000
1,350,298,000,000
22,654,680,000,000
0
352,274,000,000
340,552,000,000
3,439,492,000,000
812,635,000,000
71,193,000,000
218,197,000,000
846,778,000,000
12,436,000,000
382,263,000,000
496,210,000,000
45,944,000,000
267,401,000,000
479,934,000,000
18,322,898,000,000
1,386,110,000,000
601,035,000,000
57,359,000,000
4,412,000,000
2,202,292,000,000
172,390,000,000
2,387,576,000,000
1,551,987,000,000
288,133,068,000
33,783,930,000,000
25,229,000,000
547,288,000,000
513,699,000,000
4,876,938,000,000
1,963,638,000,000
79,665,000,000
323,342,000,000
1,324,828,000,000
32,560,000,000
504,660,000,000
572,027,000,000
27,297,000,000
281,637,000,000
537,142,000,000
14,392,940,000,000
1,270,592,000,000
782,390,000,000
74,497,000,000
10,219,000,000
3,435,555,000,000
133,110,000,000
3,607,548,000,000
1,782,132,000,000
247,686,087,000
32,192,740,000,000
45,878,000,000
782,636,000,000
584,109,000,000
7,752,866,000,000
1,194,544,000,000
66,174,000,000
329,385,000,000
577,862,000,000
3,114,000,000
447,956,000,000
631,538,000,000
16,935,000,000
351,513,000,000
268,181,000,000
83,456,000,000
43,989,000,000
8,679,504,000,000
6,123,044,000,000
2,134,032,631,000
2,791,920,700,000
1,347,518,000,000
294,243,000,000
690,927,000,000
98,642,000,000
481,705,000,000
2,800,084,000,000
8,780,000,000
2,259,570,000,000
1,002,000,000,000
264,290,000,000
2,983,000,000
38,716,681,000,000
83,805,000,000
55,984,000,000
13,311,141,000,000
8,169,928,000,000
2,711,646,084,000
2,791,920,700,000
1,303,221,000,000
324,579,000,000
581,174,000,000
160,248,000,000
371,712,000,000
3,392,847,000,000
2,926,000,000
2,201,080,000,000
1,353,284,000,000
332,218,000,000
2,098,000,000
27,321,057,000,000
98,931,000,000
42,725,000,000
14,559,005,000,000
6,832,754,000,000
2,874,247,528,000
2,371,457,470,000
1,332,371,000,000
337,414,000,000
391,451,000,000
149,010,000,000
314,355,000,000
349,727,000,000
1,031,000,000
2,014,660,000,000
1,288,573,000,000
386,818,000,000
0
Page 63
Growth
577,667,914,000
14,450,414,088
135,983,967,873
120,826,505,449
21,393,699,131
3,016,858,490,631
2,747,476,068,597
640,602,050,000
106,522,065,774
1,937,289,000,000
8,021,729,230,422
322,381,175,277
2,892,598,490,000
5,855,082,271,000
1,798,126,068,426
-206,426,873,000
256,181,080,835
302,182,651,177
11,715,074,000,000
801,663,959,000
1,810,598,190,951
203,084,888,868
236,809,144,501
104,956,663,903
1,278,771,948,000
-119,482,873,477
645,713,287,080
415,599,894,090
86,349,217,691
21,197,162,000,000
6,757,261,695,881
3,526,597,000,000
8,482,673,560
128,214,592,495
57,513,354,982
593,268,298,906
464,471,030,410
511,451,130,000
253,696,399,120
1,170,779,091,048
149,112,930,698
133,174,598,000
548,601,271,430
1,148,600,000,000
439,822,000,000
15,405,000,000
1,002,925,000,000
100,743,000,000
250,855,000,000
2,747,010,000,000
1,274,545,000,000
494,832,000,000
146,912,000,000
2,103,690,000,000
782,105,000,000
65,383,250,811
1,780,902,000,000
1,137,542,000,000
6,367,356,000,000
631,986,000,000
507,512,000,000
421,311,000,000
6,459,770,000,000
1,589,642,000,000
2,655,800,000,000
1,695,616,000,000
39,673,000,000
332,221,000,000
264,250,000,000
882,545,000,000
1,985,117,000,000
1,088,860,000,000
372,287,000,000
27,389,365,000,000
14,042,430,000,000
6,659,854,000,000
10,437,000,000
60,050,000,000
29,526,000,000
409,178,000,000
59,904,000,000
734,756,000,000
450,000,000
132,795,000,000
75,923,000,000
52,692,409,000
897,135,000,000
5,147,230,000,000
1,177,061,000,000
15,995,000,000
9,583,000,000
112,678,000,000
257,307,000,000
2,559,590,000,000
1,062,378,000,000
577,598,000,000
182,649,000,000
2,543,913,000,000
1,053,801,000,000
101,178,704,321
3,123,122,000,000
1,859,071,000,000
7,392,483,000,000
439,977,000,000
569,121,000,000
714,819,000,000
12,155,991,000,000
2,022,633,000,000
3,027,012,000,000
2,332,493,000,000
42,561,000,000
361,023,000,000
3,707,543,000,000
731,830,000,000
3,020,530,000,000
1,244,519,000,000
446,889,000,000
30,251,643,000,000
19,349,675,000,000
7,963,473,000,000
13,827,000,000
60,084,000,000
31,230,000,000
305,945,000,000
63,186,000,000
933,080,000,000
2,583,000,000
290,790,000,000
85,651,000,000
91,600,726,000
1,204,108,000,000
5,863,988,000,000
Page 64
1,264,851,000,000
16,034,000,000
6,350,638,000,000
93,287,000,000
166,799,000,000
2,178,710,000,000
1,002,554,000,000
869,170,000,000
205,218,000,000
3,662,331,000,000
1,059,003,000,000
173,839,712,960
2,828,636,000,000
1,444,368,000,000
8,550,126,000,000
248,199,000,000
539,808,000,000
765,430,000,000
13,879,513,000,000
2,454,359,000,000
2,733,300,000,000
2,081,305,000,000
16,959,000,000
408,279,000,000
4,066,331,000,000
368,968,000,000
1,641,555,000,000
1,292,819,000,000
381,641,000,000
32,973,080,000,000
17,860,374,000,000
7,936,432,000,000
17,930,000,000
63,013,000,000
33,282,000,000
305,373,000,000
104,555,000,000
945,433,000,000
0
407,905,000,000
38,809,000,000
130,093,869,000
937,440,000,000
6,653,396,000,000
Growth
1,055,594,882,883
589,025,880,000
10,214,464,000,000
112,591,062,575
2,298,506,000,000
180,966,178,000
8,919,546,000,000
1,133,867,098
298,655,062,552
240,128,403,799
403,833,794,828
336,881,688,886
492,429,064,239
1,277,322,403,505
311,266,809,984
79,705,884,198
-29,150,851,327
128,485,798,703
15,118,560,000,000
16,784,671,000,000
2,565,524,793,114
227,300,250,112
28,289,045,221
5,438,332,251,000
18,044,127,810,000
1,054,457,558,097
491,737,427,084
1,133,594,271,000
412,045,570,300
9,115,314,299
13,077,390,156,519
924,090,513,606
1,061,674,000,000
17,850,646,000,000
4,248,477,383
6,482,726,784,000
-5,593,852,131
344,825,713,312
98,678,716,000
1,552,399,687,000
742,957,823,722
-380,217,500,869
3,074,281,000,000
300,134,260,861
1,741,151,000,000
690,302,000,000
29,787,725,000,000
33,855,000,000
1,253,300,000,000
217,137,000,000
3,912,844,000,000
3,473,000,000
608,344,000,000
469,192,000,000
80,885,000,000
204,230,000,000
1,590,454,000,000
5,084,057,000,000
1,273,160,000,000
514,054,000,000
273,000,000
121,733,000,000
23,258,580,000,000
27,858,304,000,000
459,531,110,000
564,440,000,000
71,000,000
2,336,961,000,000
18,793,767,190,000
354,609,000,000
6,180,000,000
1,376,200,000,000
710,995,000,000
81,332,000,000
7,323,643,000,000
4,011,000,000
899,256,000,000
16,488,495,000,000
12,161,000,000
7,718,170,000,000
45,822,000,000
735,588,000,000
485,653,000,000
1,737,043,000,000
131,285,000,000
7,903,315,000,000
432,807,000,000
2,792,930,000,000
930,316,000,000
34,680,445,000,000
31,783,000,000
2,592,100,000,000
292,909,000,000
2,113,367,000,000
3,863,000,000
805,715,000,000
469,501,000,000
70,791,000,000
245,658,000,000
1,645,326,000,000
8,197,135,000,000
1,478,585,000,000
642,018,000,000
676,000,000
136,182,000,000
13,120,970,000,000
38,799,279,000,000
441,384,710,000
963,198,000,000
17,261,000,000
2,314,448,000,000
22,770,016,310,000
395,795,000,000
10,120,000,000
1,155,060,000,000
1,120,471,000,000
83,046,000,000
9,780,498,000,000
48,179,000,000
1,216,253,000,000
18,659,133,000,000
13,516,000,000
13,169,810,000,000
51,160,000,000
301,540,862,343
1,131,138,000,000
970,093,000,000
2,337,791,000,000
190,057,000,000
12,665,680,000,000
732,703,000,000
Page 65
2,746,535,652,628
985,686,000,000
38,972,186,000,000
27,154,000,000
4,602,800,000,000
239,365,000,000
1,527,234,000,000
3,217,000,000
853,278,000,000
501,126,000,000
26,880,000,000
225,836,000,000
862,112,000,000
6,939,569,000,000
1,125,055,000,000
470,649,000,000
524,000,000
69,796,000,000
7,609,520,000,000
37,140,830,000,000
312,433,270,000
720,228,000,000
16,291,000,000
2,486,579,000,000
17,734,000,070,000
498,079,000,000
12,370,000,000
787,530,000,000
1,118,952,000,000
79,053,000,000
10,576,456,000,000
88,715,000,000
1,230,221,000,000
18,393,016,000,000
8,016,000,000
15,083,590,000,000
43,749,000,000
369,702,974,669
762,976,000,000
2,124,875,000,000
2,699,279,000,000
205,654,000,000
14,340,276,000,000
302,868,000,000
Growth
1,523,617,799,000
7,740,013,867,000
1,125,537,823,847
153,823,883,093
1,114,028,943,712
2,293,592,112,072
-98,828,355,868
290,672,910,546
227,151,469,628
773,830,706,081
634,473,628,618
255,540,322,126
194,155,244,932
63,940,862,927
1,668,578,487,556
306,844,296,448
5,373,784,301,200
125,057,197,114
23,468,973,977
1,953,308,462,538
9,293,915,000,000
153,976,700,059
205,656,466,000
411,440,413,986
157,753,264,967
259,928,517,672
44,299,451,285
401,695,608,006
46,785,338,474
563,766,489,420
694,445,640,364
106,936,360,979
7,709,908,346,666
1,275,432,000,000
1,074,248,000,000
410,979,631,244
4,554,105,000,000
817,950,000,000
258,046,347,000
582,050,375,596
527,358,000,000
2,645,042,000,000
811,762,000,000
100,270,000,000
2,365,635,000,000
72,239,000,000
340,051,000,000
1,280,445,000,000
499,479,000,000
438,570,000,000
117,523,000,000
922,556,000,000
215,417,000,000
64,063,000,000
375,027,000,000
55,265,000,000
7,004,909,000,000
470,565,000,000
53,771,000,000
28,310,000,000
14,836,000,000,000
68,192,000,000
93,204,000,000
61,809,000,000
13,114,000,000
179,568,000,000
150,285,000,000
303,166,000,000
117,236,000,000
158,771,000,000
141,984,000,000
49,154,000,000
2,091,353,000,000
72,425,000,000
11,984,000,000
23,717,000,000
2,929,993,000,000
2,712,536,000,000
1,188,634,000,000
41,265,000,000
648,573,000,000
3,353,632,000,000
924,051,000,000
159,461,000,000
2,704,728,000,000
374,534,000,000
277,713,000,000
1,731,928,000,000
539,697,000,000
529,553,000,000
160,562,000,000
1,078,022,000,000
415,563,000,000
93,194,000,000
460,719,000,000
338,376,000,000
7,877,366,000,000
703,756,000,000
50,853,000,000
46,666,000,000
20,631,400,000,000
62,702,000,000
112,946,000,000
183,453,000,000
7,986,000,000
229,607,000,000
179,978,000,000
326,182,000,000
163,316,000,000
276,557,000,000
30,853,000,000
59,249,000,000
2,553,306,000,000
31,364,000,000
11,400,000,000
1,807,000,000
3,846,154,000,000
4,458,094,000,000
1,729,647,000,000
50,097,000,000
662,062,000,000
3,692,000,000,000
958,100,000,000
270,957,000,000
2,854,057,000,000
470,773,000,000
70,550,000,000
822,273,000,000
301,330,000,000
722,462,000,000
108,938,000,000
959,834,000,000
359,943,000,000
83,010,000,000
392,566,000,000
406,616,000,000
9,087,347,000,000
621,112,000,000
51,950,000,000
56,666,000,000
16,913,500,000,000
69,013,000,000
134,898,000,000
271,577,000,000
12,205,000,000
197,507,000,000
198,977,000,000
381,140,000,000
124,810,000,000
323,158,000,000
35,410,000,000
58,088,000,000
2,565,101,000,000
81,132,000,000
617,423,000,000
85,000,000
3,199,687,000,000
3,746,865,000,000
1,868,615,000,000
57,035,000,000
1,469,127,876,000
1,629,135,000,000
1,483,399,226,000
2,803,716,000,000
898,334,000,000
221,435,000,000
3,468,035,000,000
1,333,604,000,000
300,787,000,000
4,112,215,000,000
1,691,475,000,000
389,804,000,000
Page 66
Growth
692,068,000,000
1,375,883,360,915
379,618,752,115
521,420,000,000
1,112,915,973,820
368,488,944,349
7,067,419,965,540
4,366,219,000,000
363,016,663,000
980,863,530,305
584,025,441,188
105,190,315,203
257,576,939,761
376,020,547,629
-3,765,665,603,045
35,507,515,635
1,284,198,898,869
471,221,000,000
-485,221,516,000
4,841,331,000,000
4,767,037,000,000
7,141,458,000,000
337,511,576,658
182,230,484,554
358,147,137,300
149,433,404,797
759,106,557,258
78,545,993,289
-898,999,591
1,991,294,908,556
-112,543,683,812
0
62,651,077,066
487,423,343,000
148,166,676,306
4,532,506,000,000
25,353,277,448
157,449,000,000
407,352,607,633
-128,619,875,464
165,734,132,000
633,505,001,441
167,132,173,418
112,466,528,486
962,741,000,000
495,225,000,000
334,948,000,000
184,879,000,000
288,762,000,000
1,256,297,000,000
10,770,000,000,000
3,588,965,000,000
547,237,000,000
158,929,000,000
393,187,000,000
29,305,321,965
243,820,000,000
401,000,000
133,846,000,000
51,831,000,000
565,966,000,000
978,599,000,000
2,775,877,000,000
10,370,107,000,000
2,908,709,000,000
9,768,075,000,000
252,123,000,000
21,971,000,000
2,712,986,000,000
15,518,000,000
33,824,000,000
2,303,000,000
2,828,440,000,000
288,196,000,000
345,395,000,000
545,242,000,000
429,883,000,000
220,092,000,000
237,129,000,000
1,057,356,000,000
12,830,000,000,000
3,980,632,000,000
637,134,000,000
189,622,000,000
644,137,000,000
35,202,648,798
307,869,000,000
164,448,000,000
1,196,766,000,000
92,953,000,000
604,414,000,000
1,325,661,000,000
3,346,702,000,000
9,759,636,000,000
3,921,940,000,000
9,027,618,000,000
307,804,000,000
334,998,000,000
3,422,199,000,000
30,599,000,000
308,181,896,878
23,345,000,000
1,748,000,000
3,907,674,000,000
0
475,330,000,000
685,997,000,000
516,318,000,000
267,321,000,000
292,726,000,000
898,945,000,000
6,670,000,000,000
4,415,708,000,000
751,403,000,000
190,498,000,000
672,495,000,000
40,977,889,654
340,462,000,000
792,629,000,000
2,714,464,000,000
68,328,000,000
680,612,000,000
1,616,263,000,000
3,164,691,000,000
14,391,894,000,000
3,923,845,000,000
10,280,457,000,000
345,575,000,000
480,631,000,000
3,396,917,000,000
28,747,000,000
317,577,799,056
19,266,000,000
2,047,000,000
4,777,175,000,000
0
2,595,364,000,000
1,021,435,000,000
405,748,000,000
1,178,317,000,000
4,399,000,000
11,015,000,000
212,337,000,000
388,569,000,000
1,190,000,000
220,656,000,000
1,623,450,000,000
137,188,000,000
1,908,002,000,000
1,465,900,000,000
480,457,000,000
1,400,617,000,000
-7,740,000,000
1,037,122,000,000
190,843,000,000
327,826,000,000
1,647,142,000,000
173,891,000,000
1,758,095,000,000
193,969,000,000
1,487,923,000,000
1,180,276,000,000
Page 67
279,929,000,000
1,726,403,000,000
2,059,000,000
1,326,294,000,000
202,367,000,000
247,055,000,000
1,524,933,000,000
222,257,000,000
1,593,602,000,000
231,413,000,000
Growth
128,834,122,972
13,868,573,016,764
36,517,487,269
175,591,220,927
1,045,111,338,355
192,605,908,245
190,078,371,515
2,201,636,181,000
12,239,609,000,000
3,834,941,000,000
5,617,342,000,000
134,995,636,265
-7,912,250,769,919
129,495,072,871
135,265,785,680
3,939,745,028
138,347,566,368
21,345,886,800
6,366,736,000,000
281,064,917,736
1,261,842,880,698
1,085,206,834,532
468,318,113,667
36,419,163,734
220,928,078,151
1,429,057,537,000
-339,945,214,185
77,225,205,835
77,331,211,098
2,680,436,000,000
109,507,827,217
714,452,344,081
221,295,310,832
335,267,124,141
600,434,606,358
-24,524,565,399
32,094,000,000
8,801,821,000,000
22,155,000,000
336,160,000,000
763,086,000,000
245,597,000,000
15,922,000,000
519,251,000,000
2,255,760,000,000
2,335,659,000,000
2,188,414,000,000
123,282,000,000
3,643,745,000,000
17,477,000,000
658,094,000,000
16,077,000,000
600,060,000,000
7,118,000,000
4,123,855,000,000
2,129,527,000,000
1,305,979,866,375
3,218,121,000,000
125,962,000,000
16,543,850,000,000
163,776,000,000
65,849,000,000
444,377,000,000
2,436,000,000
86,643,000,000
16,465,000,000
4,892,649,000,000
48,661,000,000
142,015,000,000
47,247,000,000
425,583,000,000
481,804,930,000
130,457,000,000
16,558,000,000
4,586,006,000,000
8,126,000,000
22,618,000,000
12,793,848,000,000
16,108,000,000
600,190,000,000
854,372,000,000
456,672,000,000
13,413,000,000
542,924,000,000
2,559,703,000,000
1,884,330,000,000
1,228,306,000,000
158,486,000,000
3,750,956,000,000
12,612,000,000
410,673,000,000
17,462,000,000
713,113,000,000
16,328,000,000
7,216,228,000,000
368,932,590,300
3,933,669,000,000
2,057,940,000,000
2,161,376,000,000
207,324,000,000
49,163,000,000
453,812,000,000
2,037,000,000
119,580,000,000
15,482,000,000
4,407,554,000,000
27,600,000,000
205,571,000,000
44,994,000,000
490,782,000,000
503,905,430,000
138,672,000,000
22,072,000,000
5,940,801,000,000
51,833,000,000
14,869,000,000
18,024,278,000,000
14,841,000,000
607,170,000,000
898,321,000,000
383,836,000,000
27,821,000,000
551,705,000,000
3,224,990,000,000
2,285,864,000,000
2,075,035,000,000
188,605,000,000
3,250,488,000,000
12,849,000,000
161,201,000,000
14,257,000,000
592,358,000,000
24,350,000,000
8,947,854,000,000
384,418,094,800
4,203,313,000,000
1,718,260,000,000
2,006,960,000,000
226,789,000,000
56,326,000,000
697,388,000,000
1,785,000,000
132,000,000,000
17,025,000,000
4,310,395,000,000
11,856,000,000
236,065,000,000
93,661,000,000
507,954,000,000
489,094,620,000
70,544,000,000
29,910,000,000
6,081,726,000,000
27,419,000,000
455,452,430,838
214,010,581,675
-69,454,243,772
-871,192,678,883
1,628,703,088,000
250,512,653,000
890,978,000,000
30,167,000,000
673,175,000,000
305,212,000,000
383,553,101,000
1,178,573,000,000
49,384,000,000
653,100,000,000
772,758,000,000
485,919,837,000
1,037,582,000,000
52,225,000,000
452,651,000,000
1,922,056,000,000
Page 68
Growth
423,502,319,170
1,486,752,263,000
12,123,043,000
118,395,426,695
90,775,147,710
393,574,491,302
2,132,247,402,000
311,007,033,486
77,863,676,975
829,973,514,679
10,977,826,224
-32,090,003,814
7,732,178,000,000
1,232,823,139,291
118,301,454,013
146,262,876,037
5,829,703,000,000
6,822,608,000,000
1,269,905,313,455
1,731,456,702,000
12,006,438,613,000
5,063,092,000,000
-12,815,632,668
2,139,886,827,000
519,374,643,869
696,842,466,000
252,035,780,298
718,385,592,775
0
269,051,247,000
19,568,222,703
643,741,605,759
228,252,412,000
869,080,379,878
323,173,455,253
283,849,432,017
447,140,003,889
39,483,623,328
355,812,307,790
2,144,324,000,000
1,234,180,494,000
119,388,048,221
948,480,404,874
853,665,490,909
2,281,701,000,000
1,308,585,000,000
170,351,000,000
704,830,000,000
137,102,000,000
1,598,930,000,000
98,701,000,000
56,683,000,000
246,117,000,000
80,823,000,000
132,129,000,000
1,632,453,000,000
237,050,000,000
1,069,000,000
8,079,714,000,000
3,754,906,000,000
159,931,000,000
4,097,783,000,000
9,600,800,000,000
6,354,097,000,000
30,133,000,000
11,097,846,000,000
1,064,055,000,000
1,042,452,000,000
412,904,000,000
815,410,000,000
260,248,000,000
4,400,000,000
90,320,349,101
268,078,000,000
1,217,802,000,000
629,605,000,000
600,330,000,000
54,739,000,000
1,073,890,000,000
141,928,000,000
1,844,206,000,000
3,862,827,000,000
1,018,333,000,000
1,972,964,000,000
2,127,031,000,000
1,723,945,000,000
204,011,000,000
81,322,580,768
876,274,000,000
174,805,000,000
2,288,143,000,000
88,335,000,000
137,020,000,000
106,889,000,000
20,152,000,000
45,705,000,000
11,840,499,000,000
2,331,686,000,000
313,125,000,000
255,348,000,000
16,101,565,000,000
5,341,054,000,000
120,469,000,000
5,105,014,000,000
12,209,846,000,000
8,021,469,000,000
33,865,000,000
1,267,062,000,000
1,353,586,000,000
1,493,210,000,000
550,314,000,000
1,037,542,000,000
1,510,071,000,000
1,614,415,000,000
284,900,000,000
85,020,949,363
1,010,934,000,000
176,805,000,000
1,815,557,000,000
100,119,000,000
160,143,000,000
3,700,000,000
1,715,000,000
4,219,000,000
9,040,325,000,000
3,242,550,000,000
276,312,000,000
288,869,000,000
14,201,230,000,000
5,943,881,000,000
118,668,000,000
4,262,046,000,000
14,387,849,000,000
11,097,846,000,000
31,143,000,000
1,197,692,000,000
1,374,651,000,000
1,470,959,000,000
524,565,000,000
1,019,725,000,000
358,938,000,000
0
88,758,315,482
313,919,000,000
1,753,279,000,000
540,163,000,000
1,005,484,154
624,401,000,000
42,911,000,000
1,097,078,000,000
227,611,000,000
3,955,846,000,000
115,921,000,000
1,239,775,000,000
3,008,953,450,000
419,695,000,000
2,665,000,000
122,175,980,795
352,543,000,000
1,484,101,000,000
427,198,000,000
8,732,154,210
627,115,000,000
18,471,000,000
667,299,000,000
341,376,000,000
2,783,572,000,000
21,641,000,000
1,388,724,000,000
2,462,400,070,000
Page 69
Growth
458,386,642,107
165,799,812,000
4,202,766,000,000
90,294,150,411
133,358,146,205
-2,671,639,698
6,072,314,607,000
44,418,742,000,000
219,287,521,241
944,705,618,960
76,753,294,000
558,420,313,453
630,982,040,872
1,225,081,000,000
2,050,131,000,000
1,166,032,538,787
240,204,703,978
367,379,323,000
854,913,519,114
1,237,981,945,814
1,903,292,492,000
145,144,897,825
2,604,104,062,843
1,213,453,000,000
1,297,952,719,759
1,213,366,594,824
129,356,586,084
8,318,408,463,000
16,136,338,000,000
-163,559,193,297
4,045,419,000,000
385,520,336,945
160,855,109,000
67,940,107,048
72,374,071,287
74,498,611,607
1,801,623,781,000
1,053,410,579,000
459,260,000,000
131,495,983,652
46,978,164,177
27,862,193,693
3,576,414,000,000
8,542,390,000,000
222,912,000,000
772,315,000,000
1,106,890,000,000
11,548,846,510,000
59,440,011,000,000
835,342,000,000
405,783,000,000
154,423,687,000
1,321,607,000,000
885,829,000,000
4,306,203,000,000
219,658,000,000
40,175,000,000
342,279,000,000
3,419,760,000,000
1,496,541,000,000
1,506,202,000,000
38,328,000,000
3,124,070,000,000
4,412,018,000,000
1,126,799,000,000
3,187,166,240,000
45,272,000,000
1,949,018,000,000
18,165,598,000,000
128,638,000,000
12,544,901,000,000
1,358,648,000,000
88,171,000,000
153,782,000,000
56,088,000,000
528,988,000,000
4,284,581,000,000
262,000,000,000
1,190,670,000,000
241,229,000,000
4,680,000,000
27,418,000,000
4,353,189,000,000
57,636,010,000
9,053,082,000,000
254,706,000,000
647,297,000,000
1,397,594,000,000
13,587,943,340,000
60,689,784,000,000
1,171,594,000,000
450,188,000,000
177,317,183,000
1,902,382,000,000
1,124,347,000,000
273,689,000,000
4,988,056,000,000
317,111,000,000
31,377,000,000
288,878,000,000
5,340,320,000,000
1,810,919,000,000
2,948,679,000,000
47,335,000,000
3,633,789,000,000
5,522,514,000,000
1,362,606,000,000
3,435,430,240,000
83,037,000,000
2,931,418,000,000
27,903,196,000,000
154,109,000,000
15,577,811,000,000
2,267,484,000,000
145,630,000,000
147,923,000,000
78,007,000,000
518,288,000,000
6,559,077,000,000
313,403,833,000
1,462,352,000,000
277,756,000,000
876,000,000
27,522,000,000
Page 70
4,788,473,000,000
64,802,718,000
7,709,856,000,000
238,088,000,000
621,720,000,000
1,389,295,000,000
11,741,062,510,000
64,596,635,000,000
988,305,000,000
323,655,000,000
181,043,444,000
1,730,572,000,000
980,327,000,000
1,082,495,000,000
4,739,684,000,000
334,273,000,000
25,393,000,000
188,511,000,000
5,452,339,000,000
1,571,510,000,000
2,727,511,000,000
47,919,000,000
4,497,931,000,000
4,890,203,000,000
1,613,927,000,000
2,817,573,690,000
124,735,000,000
2,325,282,000,000
29,241,883,000,000
145,590,000,000
18,246,872,000,000
1,729,113,000,000
154,578,000,000
118,910,000,000
92,606,000,000
512,321,000,000
6,590,857,000,000
394,229,193,000
1,335,526,000,000
278,875,000,000
3,382,000,000
23,827,000,000
Growth
Page 71
Growth
2010
8,843,721,000,000
177,756,575,338
425,993,155,000
1,628,438,357,211
218,748,000,000
5,674,980,407,618
2,118,888,000,000
3,627,172,193,000
24,689,333,000,000
367,158,393,000
116,621,065,410
231,254,609,150
705,219,823,456
2,948,900,092
1,099,386,282,000
12,194,997,466,000
12,773,291,997
169,493,394,657
1,602,162,000,000
845,070,373,000
3,019,070,482,536
245,649,120,000
2,426,138,000,000
14,063,557,000,000
2,422,363,014,895
8,744,300,219,000
18,843,272,131
283,739,415,791
1,938,719,002,217
1,388,775,172,203
664,257,009,000
830,183,904,081
15,892,423,953
335,114,392,279
72,666,411,000
103,418,446,000
1,565,567,350,661
95,153,309,411
129,991,000,000,000
109,885,064,101
765,213,105,542
237,044,747,182
Page 72
Growth
61,167,647,003
655,109,000,000
829,934,862,000
343,229,755,000
1,466,029,000,000
54,492,641,149
644,189,190,000
1,205,856,419,688
20,660,602,000,000
3,832,626,000,000
275,139,187,272
18,837,397,000,000
436,289,710,000
44,615,162,000,000
6,498,752,000,000
290,881,097,724
715,423,000,000
84,192,319,546
14,417,745,000,000
115,744,000,000
921,931,000,000
6,831,838,000,000
321,452,243,820
231,901,612,221
29,952,546,757
894,865,000,000
4,894,312,000,000
44,770,782,701
443,547,589,878
231,272,462,606
5,720,541,486,000
33,931,650,000,000
1,278,554,902,119
6,326,514,000,000
239,141,403,867
13,109,304,596,000
12,448,430,000,000
6,549,898,000,000
5,915,777,000,000
2,751,793,000,000
90,240,712,768
1,805,359,612,000
9,587,006,000,000
148,509,144,000
Page 73
Growth
568,328,198,058
16,965,228,000,000
2,477,202,549,758
916,108,000,000
167,356,311,294
21,222,020,400
3,447,118,348,212
127,918,509,530
5,604,781,000,000
2,124,381,000,000
566,995,026,000
39,368,656,441,441
166,461,025,020
726,442,883,000
712,173,946,000
8,745,624,000,000
718,204,875,108
289,152,563,332
402,624,447,000
1,806,307,122,666
0
516,581,827,788
750,363,100,616
16,693,871,550
762,186,617,000
0
249,409,440,900
100,491,339,731
15,077,822,000,000
6,243,876,000,000
3,345,986,618,000
1,946,344,209,091
1,692,687,370,087
355,667,588,781
593,300,319,788
152,559,965,461
348,907,476,419
1,610,836,080,000
2,654,291,107
2,068,704,538,686
1,355,108,712,261
842,715,805,156
0
Page 74
Growth
1,205,482,258,000
16,425,147,393
5,798,901,592,977
97,283,942,857
120,461,406,867
3,308,188,942,205
1,007,355,373,926
929,196,665,000
254,275,936,956
4,210,786,000,000
1,367,555,681,767
162,370,654,513
3,353,538,263,000
1,249,710,407,000
9,713,882,916,261
233,110,620,000
615,068,644,614
810,859,291,874
17,636,895,000,000
2,913,604,568,000
3,385,973,456,418
4,170,426,166,534
11,034,329,400
489,309,527,553
3,851,375,769,000
376,511,377,567
1,710,131,747,278
1,738,601,771,886
448,318,183,872
37,691,997,000,000
19,534,331,480,504
9,853,904,000,000
18,899,682,649
118,479,352,068
40,012,241,112
309,333,090,543
230,142,026,280
1,127,898,234,000
25,636,407,112
454,523,171,818
22,818,597,677
190,595,804,000
661,992,384,716
7,667,325,000,000
Page 75
Growth
4,172,711,544,507
389,914,669,000
43,381,658,000,000
33,474,059,906
4,486,422,000,000
214,645,008,000
17,960,120,000,000
3,938,225,855
749,009,490,723
536,165,916,012
36,211,109,261
228,717,473,685
1,226,301,858,648
10,935,334,616,535
1,047,918,156,470
461,421,340,873
0
48,454,309,815
11,486,907,000,000
38,403,360,000,000
5,546,886,869,691
1,027,120,388,110
17,358,265,410
3,765,466,981,000
22,564,092,321,000
1,505,177,610,345
59,479,467,149
882,754,362,000
1,833,180,690,866
81,432,466,745
11,137,805,265,505
330,502,298,560
1,625,149,000,000
19,796,515,000,000
0
14,998,714,272,000
4,290,000,000
413,432,281,973
830,723,138,000
1,352,104,734,000
2,686,424,443,842
181,158,905,733
13,955,792,000,000
427,792,535,324
Page 76
Growth
773,528,772,000
4,378,584,303,000
1,037,229,216,029
445,985,712,545
3,183,829,303,909
1,439,431,588,228
39,219,746,479
1,228,092,212,266
542,618,175,974
832,581,303,860
76,279,430,933
1,123,050,137,949
582,295,693,684
80,789,650,755
597,419,779,479
969,354,917,547
10,226,789,206,223
731,630,007,086
77,888,958,822
71,088,343,127
14,856,156,000,000
122,735,633,055
128,970,729,000
307,577,110,661
11,005,548,488
207,832,622,837
272,177,534,138
401,594,186,536
161,011,674,412
404,660,239,328
225,701,782,985
59,519,384,547
3,125,312,604,025
72,402,000,000
4,091,903,000,000
2,311,900,247
3,592,658,000,000
3,901,733,000,000
2,036,518,864,000
58,915,619,696
0
4,712,499,692,000
2,006,840,000,000
1,051,114,145,000
Page 77
Growth
1,567,921,000,000
763,316,847,042
566,186,416,236
337,211,000,000
261,325,501,687
733,000,865,114
8,360,312,368,950
4,090,908,000,000
795,688,800,000
187,617,782,150
853,891,053,005
43,983,615,072
423,343,474,244
1,588,162,432,018
2,243,138,889,725
85,140,507,102
710,284,182,299
1,790,164,000,000
3,380,766,645,000
9,537,671,000,000
4,855,907,000,000
8,544,778,000,000
369,366,074,883
380,694,212,854
3,953,971,372,337
33,199,897,591
331,381,191,378
23,840,347,437
1,947,360,109
7,224,164,991,859
109,045,641,268
0
1,723,962,951,296
1,361,898,489,000
400,894,525,220
3,331,821,000,000
5,140,465,755
1,398,205,000,000
380,208,336,908
27,204,084,331
1,858,710,676,000
363,137,976,053
1,428,090,019,385
264,664,057,041
Page 78
Growth
31,311,299,277
19,765,716,397,448
14,819,382,162
586,317,697,184
921,926,345,518
290,440,471,584
138,728,631,110
811,316,002,000
8,183,967,000,000
1,470,926,000,000
1,335,803,000,000
203,430,832,742
4,461,605,599,646
16,989,242,215
287,200,306,413
13,814,883,833
928,526,978,567
27,911,474,172
7,909,154,000,000
380,859,533,226
4,401,228,558,349
1,681,196,043,165
2,208,116,840,719
247,503,238,200
58,064,427,706
1,228,007,783,000
453,327,524
140,858,442,443
792,801,877,156
4,258,281,000,000
15,781,552,358
260,801,945,138
66,818,437,430
580,322,384,348
394,803,513,288
13,841,329,053
8,904,568,000,000
0
612,192,357,641
1,048,158,672,581
43,911,126,648
365,501,888,974
1,111,782,389,000
Page 79
Growth
2,198,396,728,350
1,927,997,307,000
260,315,774,000
101,908,694,417
836,964,146,502
440,988,768,280
2,311,748,791,000
123,982,150,821
171,108,202,314
1,584,340,000
2,018,861,627
0
9,484,281,000,000
3,642,500,860,349
314,145,710,944
553,230,075,742
20,265,425,000,000
5,960,589,000,000
159,647,745,811
4,333,219,969,000
14,344,188,706,000
14,012,715,000,000
28,406,711,969
1,695,443,952,000
1,561,786,956,669
1,874,284,052,000
577,682,785,331
1,162,609,336,847
0
305,251,481,000
40,824,154,997
149,177,640,303
342,870,221,000
1,690,095,966,013
446,624,926,710
110,969,293,224
762,612,830,093
480,000,000
592,237,585,904
671,360,000,000
2,951,113,862,000
4,275,538,434,054
1,466,938,711,851
2,715,908,363,636
Page 80
Growth
5,561,513,752,435
107,472,869,000
8,339,254,000,000
268,977,739,355
617,040,184,537
1,580,096,965,632
12,036,845,106,000
68,629,181,000,000
967,639,922,790
214,693,830,962
182,906,314,000
1,541,101,217,520
1,121,498,803,637
1,355,846,000,000
5,176,270,000,000
405,931,452,735
144,361,452,874
171,652,603,000
55,109,904,406,972
1,745,510,962,548
2,571,100,764,000
51,238,828,490
5,134,242,102,154
6,825,683,000,000
1,880,411,473,916
3,230,927,933,904
113,353,335,858
3,004,453,565,000
37,323,872,000,000
164,593,134,280
19,690,239,000,000
1,309,570,310,227
195,452,216,000
41,043,784,000
262,973,804,523
430,091,425,075
6,022,921,894,000
668,532,035,000
1,492,012,000,000
348,359,143,634
2,307,376,363
23,175,576,188
Page 81
Growth
Page 82

Saham Fundamental 20110930

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Saham Fundamental 20110930

Hochgeladen von

Copyright:

Verfügbare Formate

Code

Crude Petroleum & Natural Gas

57.93% -161.43% -616.64%

-11.50% -2605.12% -893.68% -726.05% -8784.45%

5,213,000,000,000 7,331,000,000,000 7,087,000,000,000

Das könnte Ihnen auch gefallen