Date updated: 5-Jan-18

Created by: Aswath Damodaran, adamodar@stern.nyu.edu

What is this data? Country Statistics on Market Multiples and Corporate Finance Measure`
Home Page: http://www.damodaran.com
Data website: http://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html
Companies in each industry: http://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls
Variable definitions: http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm
Country Number of firms Sum of Market Cap (in US $)
Anguilla 3 $22.58
Antigua & Barbuda 1 $76.80
Argentina 79 $117,095.95
Australia 1638 $1,448,609.29
Austria 68 $162,944.10
Azerbaijan 1 $49.20
Bahamas 6 $1,206.61
Bahrain 23 $20,791.00
Bangladesh 300 $43,292.91
Barbados 3 $2,594.80
Belgium 146 $490,845.26
Belize 2 $33.81
Benin 1 $270.90
Bermuda 82 $234,528.39
Botswana 12 $3,592.10
Brazil 195 $551,767.44
British Virgin Islands 23 $3,118.88
Bulgaria 111 $5,738.84
Burkina Faso 3 $1,448.20
Cambodia 1 $3,361.30
Cameroon 1 $819.70
Canada 2850 $2,262,212.05
Cayman Islands 42 $33,667.63
Channel Islands 77 $56,693.18
Chile 136 $264,694.89
China 4103 $10,729,770.21
Colombia 38 $109,680.95
Costa Rica 1 $5.68
Croatia 97 $22,242.08
Curaçao 3 $14,933.80
Cyprus 68 $5,529.76
Czech Republic 11 $32,740.90
Denmark 152 $461,019.39
Dominican Republic 2 $5.98
Ecuador 2 $1,202.00
Egypt 196 $40,528.97
Estonia 18 $3,163.70
Falkland Islands 1 $9.28
Finland 147 $262,335.18
France 696 $2,483,127.38
Gabon 1 $782.40
Germany 665 $2,170,060.14
Ghana 20 $3,489.93
Gibraltar 7 $1,425.26
Greece 180 $53,767.95
Greenland 1 $188.40
Hong Kong 1436 $2,074,989.00
Hungary 36 $28,865.68
Iceland 19 $9,490.00
India 3511 $2,372,753.53
Indonesia 512 $492,098.56
Ireland 85 $658,727.45
Isle of Man 14 $4,918.09
Israel 499 $219,623.48
Italy 320 $691,752.61
Ivory Coast 34 $5,346.23
Jamaica 51 $8,477.23
Japan 3755 $6,180,035.87
Jordan 161 $23,148.98
Kazakhstan 12 $3,951.33
Kenya 55 $24,235.01
Kuwait 155 $81,094.48
Kyrgyzstan 1 $110.20
Laos 1 $209.10
Latvia 16 $1,366.52
Lebanon 4 $4,742.50
Liechtenstein 2 $2,297.20
Lithuania 29 $4,699.96
Luxembourg 53 $147,518.00
Macau 13 $71,046.00
Macedonia 1 $84.40
Malawi 7 $799.50
Malaysia 937 $462,052.81
Mali 1 $145.00
Malta 23 $8,475.97
Marshall Islands 3 $215.24
Mauritius 78 $12,280.96
Mexico 118 $390,879.94
Monaco 10 $6,905.71
Mongolia 2 $400.90
Montenegro 1 $0.03
Morocco 65 $65,298.57
Mozambique 1 $3.57
Myanmar 1 $48.80
Namibia 4 $2,893.20
Netherlands 139 $1,029,813.93
Netherlands Antilles 1 $0.15
New Zealand 139 $95,615.02
Niger 1 $116.20
Nigeria 138 $36,452.37
Norway 204 $293,997.84
Oman 62 $18,658.19
Pakistan 401 $76,406.46
Palestinian Authority 27 $3,203.53
Panama 6 $7,244.42
Papua New Guinea 5 $9,947.60
Peru 58 $78,367.48
Philippines 242 $283,925.45
Poland 753 $196,664.57
Portugal 46 $68,831.33
Qatar 45 $129,652.60
Reunion 1 $130.70
Romania 77 $22,289.97
Russia 197 $404,799.46
Saint Lucia 2 $7.23
Saudi Arabia 186 $450,839.70
Senegal 4 $4,523.20
Serbia 51 $2,769.98
Singapore 583 $617,281.59
Slovakia 14 $7,384.39
Slovenia 28 $6,493.05
Solomon Islands 1 $42.00
South Africa 283 $585,103.67
South Korea 2123 $1,660,537.26
Spain 176 $847,919.06
Sri Lanka 262 $16,846.66
Sudan 2 $262.20
Sweden 601 $801,683.27
Switzerland 266 $1,911,938.60
Taiwan 1873 $1,193,176.82
Tanzania 13 $4,460.55
Thailand 700 $553,957.26
Togo 1 $1,136.60
Trinidad & Tobago 21 $12,781.43
Tunisia 77 $8,890.48
Turkey 397 $232,140.31
Turks & Caicos Islands 1 $0.11
Uganda 7 $761.19
Ukraine 16 $2,609.21
United Arab Emirates 95 $243,099.13
United Kingdom 1328 $3,630,165.54
United States 7247 $29,326,222.62
Uruguay 3 $2,315.30
Vietnam 685 $123,896.38
Zambia 12 $2,987.00
Zimbabwe 9 $6,535.90
Total Market 43848 $81,182,351.67
edu
Corporate Finance Measure` Global

w_Home_Page/data.html
datasets/indname.xls
w_Home_Page/datafile/variable.htm
Sum of Total Debt incl leases (in US $) Sum of Firm Value (in US $) Sum of Cash
$0.50 $23.08 $0.82
$0.05 $76.85 $0.69
$47,822.42 $164,918.37 $12,082.20
$1,153,728.97 $2,602,338.26 $172,895.65
$124,588.77 $287,532.86 $30,934.75
$30.50 $79.70 $1.53
$928.51 $2,135.13 $293.44
$15,659.80 $36,450.80 $11,760.12
$14,723.54 $58,016.45 $10,332.56
$743.25 $3,338.05 $2,941.45
$523,145.72 $1,013,990.98 $114,403.10
$0.00 $33.81 $35.50
$0.00 $270.90 $0.00
$127,848.49 $362,376.88 $45,620.12
$909.02 $4,501.12 $1,359.01
$449,471.73 $1,001,239.17 $55,027.74
$614.18 $3,733.07 $676.01
$1,729.17 $7,468.01 $2,804.38
$932.10 $2,380.30 $59.50
$19.24 $3,380.54 $167.10
$0.00 $819.70 $0.00
$1,666,398.46 $3,928,610.51 $183,203.56
$7,407.96 $41,075.59 $4,266.59
$19,901.28 $76,594.46 $6,316.47
$205,609.03 $470,303.92 $26,961.18
$7,300,137.20 $18,029,907.41 $2,379,300.50
$98,206.73 $207,887.68 $27,494.67
$0.00 $5.68 $0.00
$6,233.97 $28,476.05 $2,482.91
$6,441.61 $21,375.41 $2,960.29
$8,270.48 $13,800.24 $6,468.74
$14,951.12 $47,692.02 $5,847.98
 $393,271.09 $854,290.48 $69,937.80
$0.17 $6.15 $0.00
$0.00 $1,202.00 $0.00
$14,767.54 $55,296.51 $13,626.35
$1,682.47 $4,846.17 $1,126.14
$0.00 $9.28 $0.68
$65,979.26 $328,314.44 $21,899.98
$2,662,428.90 $5,145,556.27 $793,498.85
$228.20 $1,010.60 $22.30
$1,971,471.77 $4,141,531.91 $520,589.77
$829.13 $4,319.05 $2,173.96
$39.35 $1,464.61 $156.37
$104,515.93 $158,283.88 $17,653.65
$2.46 $190.86 $27.40
$1,042,151.45 $3,117,140.45 $345,091.44
$8,751.98 $37,617.66 $3,961.03
$4,035.54 $13,525.54 $549.93
$625,173.47 $2,997,926.99 $99,189.80
$122,442.04 $614,540.60 $56,522.68
$234,754.34 $893,481.79 $43,542.19
$1,080.13 $5,998.22 $784.85
$187,275.07 $406,898.55 $111,373.61
$1,079,381.66 $1,771,134.27 $142,838.52
$32.90 $5,379.13 $8.01
$4,591.58 $13,068.81 $1,739.44
$5,964,262.28 $12,144,298.15 $4,185,572.16
$5,555.96 $28,704.94 $16,656.86
$1,433.18 $5,384.51 $1,439.06
$6,422.72 $30,657.73 $1,767.36
$87,127.09 $168,221.57 $31,579.14
$14.44 $124.64 $13.70
$170.39 $379.49 $31.00
$261.27 $1,627.78 $53.78
$7,029.53 $11,772.03 $20,737.80
$3,669.11 $5,966.31 $9,284.20
$2,134.89 $6,834.85 $476.27
$77,355.89 $224,873.89 $13,917.70
$7,705.93 $78,751.93 $458.87
$0.00 $84.40 $0.00
$107.14 $906.64 $276.30
$207,615.78 $669,668.59 $84,500.03
$0.00 $145.00 $0.00
$4,306.69 $12,782.66 $522.78
$56.40 $271.64 $30.66
$6,140.01 $18,420.97 $2,779.16
$223,619.56 $614,499.50 $33,371.67
$11,258.34 $18,164.05 $1,126.90
$458.90 $859.80 $9.37
$0.00 $0.03 $0.00
$35,940.18 $101,238.75 $5,787.81
$4.75 $8.32 $4.45
$0.00 $48.80 $8.31
$829.52 $3,722.72 $543.66
$596,511.70 $1,626,325.63 $143,242.86
$0.12 $0.27 $0.00
$34,399.61 $130,014.63 $2,682.51
$0.00 $116.20 $0.00
$17,665.26 $54,117.63 $13,273.53
$327,755.76 $621,753.60 $68,391.69
$13,640.80 $32,298.99 $9,768.94
$42,256.02 $118,662.48 $12,470.86
$542.54 $3,746.07 $2,313.11
$11,951.76 $19,196.18 $1,243.86
$4,370.60 $14,318.20 $1,019.91
$33,822.76 $112,190.24 $21,312.15
$151,855.62 $435,781.07 $45,050.65
$89,394.41 $286,058.99 $28,178.89
$64,958.66 $133,789.99 $8,978.85
$104,774.60 $234,427.20 $39,393.56
$133.97 $264.67 $6.48
$3,387.49 $25,677.46 $4,192.45
$265,969.88 $670,769.33 $99,918.80
$2.36 $9.59 $0.00
$178,024.76 $628,864.46 $72,499.11
$547.10 $5,070.30 $366.70
$1,313.84 $4,083.82 $614.56
$358,672.36 $975,953.95 $110,851.17
$6,057.42 $13,441.81 $819.06
$3,629.51 $10,122.56 $705.23
$1.75 $43.75 $1.53
 $195,736.65 $780,840.31 $59,616.61
$1,256,079.50 $2,916,616.75 $230,679.68
$977,759.92 $1,825,678.98 $136,264.61
$16,124.38 $32,971.04 $2,729.56
$309.30 $571.50 $113.70
$941,809.15 $1,743,492.41 $239,890.63
$1,104,442.91 $3,016,381.51 $462,664.23
$541,373.51 $1,734,550.33 $224,091.51
$738.96 $5,199.50 $363.24
$196,236.86 $750,194.11 $37,636.26
$1,659.80 $2,796.40 $1,715.50
$2,945.74 $15,727.17 $3,358.59
$1,846.23 $10,736.71 $158.39
$279,567.31 $511,707.62 $46,929.36
$0.00 $0.11 $0.06
$459.19 $1,220.38 $488.47
$1,335.48 $3,944.69 $773.87
$146,932.85 $390,031.98 $69,148.28
$3,171,865.45 $6,802,030.99 $1,080,812.72
$17,304,005.82 $46,630,228.44 $2,206,547.84
$1,401.63 $3,716.93 $276.43
$38,243.39 $162,139.77 $25,106.61
$1,430.95 $4,417.95 $914.76
$353.07 $6,888.97 $306.17
$55,469,118.90 $136,651,470.57 $15,281,845.80
Sum of Enterprise Value (in US $) Average of Current PE Average of Trailing PE
$22.26 NA NA
$76.16 NA NA
$152,836.17 122.72 30.84
$2,429,442.61 160.84 160.18
$256,598.11 25.44 28.49
$78.17 12.36 60.15
$1,841.69 18.22 14.74
$24,690.68 32.70 22.87
$47,683.89 50.31 24.22
$396.60 9.71 11.10
$899,587.88 43.62 26.64
$1.69 NA 2.86
$270.90 10.58 10.03
$316,756.76 35.82 101.53
$3,142.10 17.10 16.14
$946,211.43 43.84 32.43
$3,057.05 21.76 14.39
$4,663.62 177.69 1856.53
$2,320.80 17.30 15.48
$3,213.44 18.25 16.04
$819.70 NA NA
$3,745,406.95 55.07 45.99
$36,809.00 24.36 224.60
$70,278.00 52.47 1146.09
$443,342.74 62.64 29.62
$15,650,606.91 104.58 80.07
$180,393.01 26.50 22.40
$5.68 NA NA
$25,993.14 39.44 21.67
$18,415.12 21.92 26.13
$7,331.50 18.74 188.64
$41,844.04 36.41 66.92
 $784,352.68 32.94 24.33
$6.15 NA NA
$1,202.00 5.29 5.29
$41,670.17 45.32 26.97
$3,720.03 27.25 13.58
$8.60 NA 134.49
$306,414.46 70.92 28.16
$4,352,057.42 43.73 33.57
$988.30 120.93 25.65
$3,620,942.14 56.37 74.58
$2,145.09 22.50 20.18
$1,308.24 26.59 118.05
$140,630.23 45.36 54.28
$163.46 17.13 12.90
$2,772,049.01 126.36 81.90
$33,656.64 24.01 24.53
$12,975.61 18.15 16.99
$2,898,737.20 117.98 87.47
$558,017.92 204.16 226.85
$849,939.60 46.34 31.81
$5,213.37 422.03 12.44
$295,524.94 41.92 28.90
$1,628,295.76 56.62 119.82
$5,371.12 19.08 16.07
$11,329.37 29.45 31.55
$7,958,725.99 47.41 38.13
$12,048.08 42.67 46.73
$3,945.44 14.25 7.79
$28,890.37 18.90 16.44
$136,642.42 25.83 19.46
$110.94 NA NA
$348.49 5.65 6.55
$1,574.01 24.47 16.39
$8,965.77 8.49 5.14
$3,317.89 14.84 12.31
$6,358.58 13.39 10.87
$210,956.19 343.79 36.19
$78,293.06 32.86 27.12
$84.40 NA NA
$630.34 16.12 11.68
 $585,168.57 126.95 36.53
$145.00 9.73 8.73
$12,259.88 50.64 46.19
$240.98 NA NA
$15,641.81 30.02 19.41
$581,127.83 24.52 18.83
$17,037.15 8.63 24.49
$850.43 NA 1.25
$0.03 NA NA
$95,450.94 33.40 88.31
$3.87 NA NA
$40.49 NA NA
$3,179.06 15.62 16.56
$1,483,082.77 35.01 26.71
$0.27 NA NA
$127,332.12 19.29 19.01
$116.20 11.07 9.52
$40,844.10 35.48 17.46
$553,361.91 42.22 22.36
$22,530.04 33.33 13.91
$106,191.62 26.57 19.00
$1,432.96 39.89 42.08
$17,952.32 11.12 12.74
$13,298.29 42.16 21.18
$90,878.09 27.60 21.72
$390,730.42 107.13 92.25
$257,880.10 64.73 47.35
$124,811.14 27.12 15.56
$195,033.64 19.77 19.67
$258.19 10.21 6.67
$21,485.01 26.01 20.81
$570,850.54 49.71 33.15
$9.59 NA NA
$556,365.35 151.95 33.95
$4,703.60 15.59 12.38
$3,469.26 12.50 10.12
$865,102.78 35.63 32.75
$12,622.75 20.76 17.90
$9,417.33 25.80 23.08
$42.22 NA NA
 $721,223.70 30.38 24.91
$2,685,937.07 153.29 441.60
$1,689,414.37 75.22 47.32
$30,241.48 20.92 28.83
$457.80 3.98 4.01
$1,503,601.78 95.42 130.93
$2,553,717.28 72.54 33.97
$1,510,458.82 83.12 35.26
$4,836.27 15.54 18.86
$712,557.85 48.18 38.11
$1,080.90 NA NA
$12,368.58 15.97 18.08
$10,578.33 20.52 17.98
$464,778.27 50.76 27.30
$0.06 0.22 0.19
$731.91 9.07 11.81
$3,170.82 39.37 23.34
$320,883.70 22.84 18.34
$5,721,218.26 66.89 55.41
$44,423,680.60 71.28 65.33
$3,440.50 17.49 26.97
$137,033.17 20.21 18.05
$3,503.19 27.02 15.16
$6,582.80 38.96 31.65
$121,369,624.77 81.92 84.95
Average of Forward PE Average of PEG Average of PBV Average of PS
NA NA 118.99 76.34
NA NA 83.21 NA
19.84 1.04 6.86 5.97
24.15 4.29 11.28 796.95
17.36 3.27 2.09 3.37
NA NA 0.62 0.62
NA NA 4031.23 214.22
9.74 NA 1.07 4.90
16.22 0.88 3.29 10.23
11.09 NA 0.93 2.07
21.13 5.38 2.56 7.23
NA NA 0.48 1.14
NA NA NA 4.64
21.55 4.20 6.71 4.88
21.91 NA 2.35 2.07
25.16 4.85 2.71 6.51
37.61 NA 1.62 26.20
16.15 NA 1.74 14.46
NA NA 3.37 5.13
13.82 NA 2.46 6.32
NA NA NA NA
30.73 6.95 12.64 380.00
17.56 2.98 3.64 3.47
16.18 3.71 3.50 343.56
29.82 2.32 1.69 64.32
37.50 3.06 6.96 25.74
18.26 1.46 1.31 1.63
NA NA NA NA
15.92 NA 1.17 15.14
24.96 NA 1.86 1.25
8.66 NA 1.11 6.55
15.44 7.06 2.55 3.85
22.35 3.34 4.17 36.77
NA NA NA NA
NA NA NA 0.66
22.48 0.83 1.97 6.03
14.03 1.77 1.52 1.70
NA NA 0.32 NA
28.79 11.06 3.47 14.38
22.94 2.91 3.18 57.49
NA NA 0.48 0.83
32.01 4.75 4.40 308.55
10.37 NA 2.60 2.05
19.84 2.53 5.11 1.94
28.09 4.77 1.17 7.50
NA NA 1.26 4.96
15.73 3.20 24.26 18.24
15.91 15.04 4.72 174.40
27.86 NA 2.04 2.12
26.70 1.98 3.77 19.63
19.28 2.06 4.20 33.42
20.16 2.76 3.11 700.61
13.59 1.15 1.78 3.98
25.35 4.63 4.52 28.73
25.37 2.80 5.13 64.23
NA NA 0.48 1.30
NA NA 4.16 4.89
22.75 4.25 2.68 2.77
8.49 0.43 1.12 15.84
10.28 NA 15.14 2.12
9.51 0.92 1.71 1.51
12.66 1.06 0.88 38.07
NA NA 3.04 NA
NA NA 0.55 0.62
7.33 0.63 10.90 3.46
5.58 NA 0.58 2.29
12.25 NA 0.81 3.56
10.56 2.74 1.42 1.55
18.11 52.30 2.81 5.47
27.92 2.90 3.57 3.50
NA NA NA 4.82
NA NA 2.53 1.46
19.82 3.22 2.31 21.31
NA NA NA 3.00
23.39 NA 3.26 12.37
NA NA 11.00 NA
12.00 1.12 1.37 8.18
15.61 2.16 400.19 3.26
23.94 NA 0.74 3.00
NA NA 2.53 2.28
NA NA NA NA
18.73 2.13 3.12 2.28
NA NA 0.33 0.23
NA NA 1.16 NA
12.52 NA 3.33 4.05
27.14 3.74 5.37 27.69
NA NA NA NA
20.57 2.34 3.20 30.39
NA NA NA 4.02
13.66 2.20 2.66 1.92
22.51 5.82 2.30 260.12
10.04 1.22 1.19 2.31
9.26 0.79 2.25 6.13
NA NA 1.23 4.29
12.56 1.99 1.30 2.76
26.90 1.14 1.72 16.46
15.04 NA 1.48 2.05
17.35 1.91 13.43 85.22
17.39 2.09 6.33 101.30
14.68 5.55 1.51 1.24
12.58 2.24 1.25 319.39
NA NA 1.93 0.96
12.14 NA 1.26 22.46
8.83 1.41 7.74 14.03
NA NA 0.90 NA
19.29 2.26 1.91 5.91
11.37 NA 3.93 2.14
6.17 NA 0.93 1.06
18.54 5.38 6.15 17.67
NA NA 1.47 12.48
9.69 20.68 0.62 3.32
NA NA 15.67 306.57
23.37 2.06 2.16 24.44
18.04 2.13 2.09 6.63
29.07 2.68 5.18 416.26
11.77 1.05 1.30 3.85
NA NA 0.35 1.23
24.16 3.44 6.42 74.46
24.13 23.85 3.62 9.71
28.41 2.65 2.20 105.69
12.32 0.49 2.70 3.03
22.81 2.43 2.92 4.88
4.70 NA 0.56 1.03
2.18 NA 2.60 3.91
18.80 1.46 2.20 1.99
33.89 1.05 2.80 6.34
NA NA 0.03 0.02
37.00 NA 1.01 1.57
4.58 NA 1.92 1.46
13.94 1.26 1.16 6.15
23.69 7.18 7.94 24.85
41.75 7.29 16.92 133.45
11.69 1.26 5.06 0.59
14.59 1.65 1.56 1.86
NA NA 8.37 1.66
45.44 2.06 10.52 4.87
28.36 4.89 8.91 87.66
Average of Cash/ Firm Value Average of EV/EBIT Average of EV/EBITDA
0.01 NA NA
0.01 NA 3626.48
0.21 21.39 21.14
0.12 133.67 76.51
0.10 166.66 203.27
0.02 14.32 3.11
0.08 8.96 944.72
0.25 1130.23 4923.14
0.20 18.37 74.33
0.54 6.64 5.42
0.07 419.71 112.59
0.57 NA NA
0.00 NA NA
0.15 42.71 99.33
0.33 288.18 67.47
0.08 19.92 134.11
0.14 140.49 105.69
0.13 89.50 67.03
0.03 9.13 5.31
0.05 14.16 11.42
0.00 NA NA
0.09 128.30 234.60
0.24 22.16 12.28
0.27 98.23 87.95
0.06 759.68 39.23
0.12 169.50 125.38
0.10 138.39 528.80
0.00 NA NA
0.09 168.95 25.66
0.10 16.78 8.89
0.28 20.91 13.55
0.09 61.02 31.27
0.10 467.23 265.49
0.00 NA NA
0.00 NA NA
0.21 67.55 28.49
0.21 23.21 42.31
0.07 NA NA
0.06 96.27 44.38
0.11 51.41 19.61
0.02 NA 3.78
0.12 254.84 57.77
0.60 109.98 82.81
0.13 18.44 15.12
0.11 95.53 46.86
0.14 NA NA
0.17 268.33 155.95
0.05 36.32 21.91
0.04 17.17 12.18
0.04 768.84 492.20
0.11 149.75 62.95
0.13 41.14 44.29
0.19 11.43 21.70
0.17 46.37 28.75
0.09 775.97 458.56
0.00 12.64 6.73
0.06 347.00 167.08
0.27 542.26 285.35
0.19 65.69 43.83
0.30 11924.16 9735.46
0.13 78.51 42.53
0.18 70.64 55.25
0.11 NA NA
0.08 NA 39.11
0.05 16.19 8.76
1.18 30.13 19.99
1.65 NA NA
0.12 174.77 18.56
0.11 35.50 24.38
0.05 19.32 22.08
0.00 NA NA
0.33 4.86 3.64
0.12 223.00 105.57
0.00 NA NA
0.03 256.58 1396.08
0.05 NA NA
0.08 73.03 180.56
0.07 76.65 53.29
0.05 41.97 21.38
0.02 11.57 7.11
0.00 NA NA
0.03 17.79 12.23
0.54 NA NA
0.17 NA NA
0.12 236.07 137.47
0.13 56.82 41.03
0.00 NA NA
0.08 34.00 310.85
0.00 NA NA
0.26 15.31 86.26
0.10 273.24 219.13
0.16 149.81 66.98
0.08 81.22 31.76
0.45 31.54 25.85
0.06 71.91 314.97
0.08 62.62 477.17
0.13 13.60 7.44
0.11 978.06 170.35
0.08 56.20 57.56
0.10 27.71 124.20
0.19 639.33 483.99
0.02 8.56 5.24
0.12 27.41 10.87
0.12 41.61 45.01
0.00 NA NA
0.10 137.69 85.88
0.02 20.59 7.80
0.04 16.41 10.82
0.19 94.64 43.05
0.08 2584.24 1998.36
0.09 21.85 6.53
0.03 NA 6.52
0.13 53.44 34.60
0.10 101.36 86.69
0.08 138.85 34.29
0.08 96.36 33.41
0.67 3.94 2.42
0.08 161.08 143.12
0.15 673.00 797.23
0.17 133.93 66.36
0.09 55.65 37.04
0.06 155.54 156.82
0.61 NA NA
0.16 116.61 49.97
0.02 17.11 16.83
0.10 43.15 29.17
0.50 0.10 0.08
0.44 39.18 84.39
0.44 9.96 7.13
0.19 1221.58 469.67
0.12 92.92 91.13
0.54 3044.46 1004.28
0.11 20.43 5.48
0.10 792.54 19.13
0.08 7.70 4.80
0.04 21.76 16.02
0.19 581.13 274.28
Average of EV/Invested Capital Average of EV/Sales Average of Payout ratio
NA 75.14 NA
272.78 NA NA
5.31 6.28 23.84%
42.27 775.05 59.33%
2.92 4.92 44.42%
0.72 0.99 0.00%
14.09 214.61 64.55%
1.07 6.41 51.97%
5.69 11.59 41.08%
0.67 1.65 57.33%
4.11 10.61 39.41%
NA NA 0.00%
NA 4.64 0.00%
6.47 6.25 268.22%
3.06 1.94 57.35%
3.13 29.02 48.05%
3.64 25.94 6.93%
1.70 16.46 30.79%
2.27 9.73 33.23%
2.63 6.04 52.72%
NA NA NA
28.38 374.26 97.05%
17.67 3.77 57.12%
3.20 287.01 7966.06%
1.71 66.35 57.10%
15.27 26.44 77.71%
29.59 2.35 61.40%
NA NA NA
13.69 17.67 15.87%
1.44 1.70 168.54%
3.35 7.85 22.28%
4.65 7.88 239.97%
 8.35 26.15 36.84%
NA NA NA
NA 0.66 0.00%
2.23 6.43 43.31%
1.63 1.94 106.43%
0.30 NA 0.00%
75.30 18.03 61.30%
9.29 54.80 47.79%
0.54 1.05 66.56%
11.18 314.42 117.50%
21.34 1.79 41.76%
2.61 2.09 275.00%
1.50 12.39 32.64%
1.32 4.30 107.75%
151.66 21.31 189.04%
5.41 176.48 26.16%
5.99 3.66 28.01%
89288132493216.70 24.89 6.94%
3.11 36.43 36.25%
9.65 679.62 35.59%
2.16 3.63 23.74%
6.91 49.30 48.12%
5.98 87.64 41.20%
0.60 1.31 5.02%
3.62 6.25 48.16%
8.54 2.87 36.35%
1.30 17.01 85.74%
334.77 1.90 31.77%
25.19 1.85 48.66%
1.01 41.12 44.90%
3.00 NA NA
0.67 1.03 12.70%
8.21 4.01 40.30%
396.85 4.17 10.74%
NA NA 44.14%
1.25 2.15 44.20%
3.44 7.67 39.70%
38.08 4.09 23.96%
NA 4.82 NA
2.39 1.56 39.32%
 6.17 22.12 50.90%
NA 3.00 0.00%
3.12 16.71 44.53%
11.61 NA NA
1.03 8.19 47.50%
400.02 5.39 39.54%
0.97 6.46 71.28%
2.69 6.03 0.00%
NA NA NA
2.97 3.45 32.54%
0.35 0.25 NA
1.21 NA NA
2.94 4.55 35.06%
10.45 38.45 46.75%
NA NA NA
4.61 26.21 66.92%
NA 4.02 0.00%
2.17 3.05 32.89%
5.85 185.32 50.72%
1.19 3.24 78.53%
4.42 7.38 58.15%
1.18 4.64 38.74%
3.36 7.26 40.63%
1.93 16.80 55.14%
2.11 2.41 38.16%
29.10 131.53 29.47%
4.16 108.82 32.14%
3.47 3.43 56.45%
1.69 310.61 58.58%
1.35 1.89 0.00%
1.22 12.85 186.61%
1.67 32.18 22.52%
0.92 NA NA
1.92 6.31 62.20%
3.91 2.18 0.00%
0.98 0.93 34.05%
12.73 16.71 108.93%
2.05 14.33 67.00%
0.73 3.65 34.86%
14.56 308.17 NA
 223.69 24.67 49.95%
2.96 6.85 23.97%
4.33 586.57 31.46%
1.12 4.47 42.95%
0.61 0.99 0.00%
20.79 65.02 69.79%
9.86 15.75 50.47%
3.39 92.56 91.77%
3.32 3.00 77.13%
2.43 6.16 251.64%
0.55 0.98 NA
3.90 3.80 62.37%
14.87 3.03 59.03%
2.01 8.92 23.30%
0.01 0.01 144.95%
1.39 1.67 20.18%
12.71 1.54 5.28%
1.65 6.81 48.51%
17.55 23.83 72.22%
45.86 140.95 52.12%
4.71 0.73 0.00%
3.85 2.25 37.37%
20.61 1.77 56.03%
3.25 4.85 32.06%
6109778515524.34 89.36 72.22%
Average of Dividend Yield Average of Historical growth in Net Income - Last 5 years
0.00% NA
0.00% NA
1.02% 38.04%
0.97% 14.27%
1.92% 9.27%
0.00% -45.50%
0.73% -17.20%
5.14% 16.64%
1.73% 12.13%
5.12% 20.15%
1.38% 14.85%
0.00% NA
0.00% NA
1.95% 0.29%
4.49% 6.42%
2.18% 4.15%
0.59% 2.57%
0.83% 3.12%
2.16% 36.95%
3.29% 16.30%
0.00% NA
0.45% 12.41%
2.28% 5.89%
2.77% 20.03%
4.69% 3.67%
1.63% 14.56%
2.34% 7.61%
0.00% NA
0.54% 11.19%
3.71% -4.45%
1.65% 16.85%
3.66% -5.23%
 1.53% 20.92%
0.00% NA
0.00% -5.03%
2.70% 27.63%
3.86% 14.28%
0.00% NA
2.28% 18.76%
1.19% 10.88%
2.59% -38.30%
1.23% 11.39%
2.52% 12.12%
0.33% -22.30%
22.71% 15.60%
8.35% 1.60%
1.52% 7.54%
1.67% 11.25%
2.09% 8.70%
0.21% 14.96%
1.32% 6.26%
0.96% 10.15%
0.67% 20.40%
2.35% 12.91%
1.37% 14.34%
0.15% 21.22%
1.87% 8.16%
1.17% 16.92%
3.11% 6.03%
1.83% 15.30%
2.84% 4.51%
3.04% 5.15%
0.00% NA
1.94% 1.83%
2.69% 22.51%
1.74% 5.66%
3.59% 25.40%
3.57% 8.90%
1.28% 5.20%
1.26% -7.65%
0.00% NA
2.13% 28.85%
1.62% 6.76%
0.00% NA
1.48% 11.06%
0.00% NA
1.65% -2.21%
2.14% 13.55%
2.96% 31.82%
0.00% 11.00%
0.00% NA
1.40% 4.99%
0.00% NA
0.00% NA
2.43% 11.17%
1.44% 11.48%
0.00% NA
2.56% 15.33%
0.00% NA
2.10% 17.72%
2.89% 22.68%
5.15% -0.50%
3.23% 13.05%
2.70% 1.20%
1.54% -4.03%
2.96% -6.21%
2.32% -0.66%
1.24% 9.04%
2.77% 8.20%
2.51% 22.79%
3.37% -2.41%
0.00% 14.40%
6.24% 4.87%
2.34% 17.39%
0.00% NA
2.26% 0.85%
0.00% 4.56%
0.85% 0.69%
2.52% 4.75%
1.51% 0.91%
1.92% 5.81%
0.00% NA
 3.15% 15.91%
0.64% 6.76%
2.06% 19.87%
2.92% 9.44%
0.00% -0.62%
1.44% 18.68%
2.20% 8.61%
2.98% 9.01%
4.03% -1.51%
6.94% 8.16%
0.21% NA
3.44% 4.94%
3.23% 11.08%
1.54% 21.20%
743.52% NA
3.06% 15.28%
0.59% -9.62%
4.06% 14.03%
2.25% 13.48%
0.74% 9.77%
0.00% -6.97%
1.96% 13.00%
2.63% -3.20%
1.23% -5.63%
1.57% 12.18%
Average of Historical growth in Revenues - Last 5 years
-41.20%
NA
37.56%
9.59%
2.98%
-1.54%
2.21%
6.51%
8.43%
1.35%
7.75%
13.00%
NA
4.37%
5.63%
2.25%
6.33%
0.79%
38.81%
21.40%
NA
9.33%
6.98%
23.39%
3.28%
12.52%
11.97%
NA
0.35%
21.71%
-0.59%
1.15%
 4.33%
NA
13.20%
18.76%
-0.16%
NA
1.43%
4.01%
-17.20%
5.24%
20.28%
42.89%
0.18%
2.03%
7.58%
7.96%
5.65%
10.27%
5.83%
8.60%
2.68%
4.04%
5.47%
7.58%
11.55%
4.42%
0.09%
10.69%
3.89%
2.39%
NA
5.47%
-10.59%
3.00%
4.48%
4.34%
1.83%
-6.96%
NA
34.63%
 4.91%
NA
9.72%
NA
7.77%
8.31%
11.19%
-12.10%
NA
3.20%
NA
NA
11.28%
3.49%
NA
10.01%
NA
6.86%
12.56%
3.17%
4.12%
1.78%
-6.64%
-1.10%
3.53%
29.50%
7.40%
-0.93%
5.19%
11.80%
-0.76%
5.90%
NA
4.73%
2.63%
3.29%
0.41%
-0.98%
4.58%
58.50%
12.44%
3.27%
3.16%
10.29%
-1.95%
12.33%
3.79%
1.54%
9.60%
5.77%
-8.32%
2.58%
8.55%
11.12%
NA
7.44%
0.23%
4.06%
9.41%
9.01%
-9.06%
10.15%
3.28%
1.99%
7.38%
Average of Expected growth rate in EPS- Next 5 years
NA
NA
34.12%
13.60%
10.23%
NA
NA
NA
25.00%
NA
20.10%
NA
NA
12.27%
NA
15.07%
NA
NA
NA
NA
NA
13.37%
22.12%
25.71%
45.95%
28.69%
38.45%
NA
NA
NA
NA
-3.93%
15.42%
NA
NA
22.99%
5.44%
NA
20.71%
14.16%
NA
19.35%
NA
10.50%
22.62%
NA
17.80%
4.92%
NA
26.16%
20.26%
12.37%
15.60%
9.04%
19.57%
NA
NA
13.15%
22.50%
NA
12.34%
15.67%
NA
NA
17.60%
NA
NA
-4.90%
24.42%
19.05%
NA
NA
16.16%
NA
NA
NA
8.00%
16.76%
-1.95%
NA
NA
13.57%
NA
NA
NA
17.29%
NA
10.40%
NA
24.64%
12.18%
21.63%
15.82%
NA
7.54%
36.40%
NA
12.33%
19.42%
8.22%
9.80%
NA
NA
44.72%
NA
12.49%
NA
NA
13.57%
NA
3.37%
NA
12.60%
27.20%
17.13%
13.43%
NA
13.87%
13.91%
15.89%
12.80%
14.87%
NA
NA
6.90%
24.83%
NA
NA
NA
5.53%
10.11%
13.60%
22.00%
20.45%
NA
16.50%
17.17%
Average of Expected growth in revenues - Next 2 years Average of Return on Equity
224.30% -3759.26%
NA NA
212.10% 81.81%
112.15% -100.84%
7.80% 5.13%
NA 1.03%
NA -57.73%
5.05% 13.70%
NA 34.61%
6.66% 9.45%
6.49% 3.05%
NA 19.93%
NA 24.93%
11.56% -1.94%
8.60% 16.51%
7.76% -13.00%
14.23% -37.19%
12.51% 5.20%
NA 30.96%
38.50% 24.25%
NA NA
39.57% -208.12%
11.06% 7.06%
39.04% -21.81%
7.78% 16.54%
25.34% 7.97%
6.79% 11.36%
NA NA
6.09% -8.11%
-1.67% -21.00%
4.63% -46.75%
2.73% 17.72%
 5.78% 7.18%
NA NA
NA NA
19.48% 5.02%
9.62% 9.48%
NA 0.24%
10.13% -2.60%
27.32% 2.89%
NA 1.81%
24.50% 29.01%
17.77% 13.26%
6.05% -127.49%
5.75% -45.64%
NA 10.70%
13.45% -6.83%
6.67% 20.76%
7.12% 16.63%
14.29% 400.82%
12.34% 9.38%
21.69% 3.34%
20.29% -9.64%
54.68% -8.14%
9.27% -14.98%
NA 8.42%
NA 27.63%
8.60% 6.45%
8.01% 0.69%
NA 7.34%
4.15% 6.18%
3.65% 3.55%
NA -15.91%
NA 9.08%
15.10% 17.08%
-17.83% 9.71%
3.92% 7.27%
8.12% 16.65%
13.58% 12.94%
22.93% -2.80%
NA NA
NA 25.25%
 13.82% 5.09%
NA NA
197.38% 8.28%
NA -152.67%
19.37% 13.52%
12.40% 7.33%
18.40% -7.54%
NA 73.95%
NA NA
5.65% 17.34%
NA -34.06%
NA -10.63%
7.98% 25.24%
8.54% 1.02%
NA NA
11.23% -17.15%
NA NA
14.55% -27.54%
87.65% 1.91%
5.74% 8.18%
12.27% 11.70%
NA 7.34%
4.50% 12.40%
6.11% 5.01%
3.11% 13.13%
10.64% 3.18%
17.02% -25.15%
4.33% 14.33%
0.04% 8.13%
NA 43.65%
9.75% 6.86%
7.88% 63.21%
NA NA
4.40% 6.99%
9.98% 35.22%
12.40% 9.86%
9.08% -8.46%
NA 3.25%
4.29% 4.45%
NA -58.09%
7.33% 16.41%
15.71% 10.41%
8.05% 0.17%
5.47% 17.18%
NA 9.03%
32.03% -33.24%
8.92% 5.26%
21.58% 7.14%
5.26% 16.43%
11.44% 7.46%
2.18% -14.54%
34.60% 18.82%
9.37% 0.71%
21.10% 0.74%
NA 12.97%
12.00% 19.84%
4.01% 0.72%
13.18% -15.30%
19.71% -11.97%
23.85% -76.33%
7.43% -39.08%
19.79% 16.12%
NA 8.92%
5.73% 22.27%
23.10% 0.42%
Average of Return on Capital (ROC or ROIC) Average of Net Profit Margin
NA -1796.46%
-2408.04% NA
123.40% 7.85%
-520.82% -4164.76%
68.59% 16.63%
2.28% 1.17%
-55.77% -2045.76%
4.17% 177.16%
168.65% 12.01%
9.34% 15.79%
13.44% -14.97%
NA 26.54%
0.00% 46.08%
2.33% -15.83%
69.84% 15.48%
13.20% -481.47%
-17.54% -345.19%
9.49% 597.73%
14.15% 25.06%
27.17% 32.51%
NA NA
-325.56% -1335.13%
-11.93% -75.24%
-14.06% -8831.75%
11.55% 13771.28%
419.62% -2.64%
-2633.11% 31.90%
NA NA
-5.46% 33.75%
16.85% 2.71%
1.83% -17.70%
21.59% 15.87%
-188.07% -197.78%
NA NA
NA 12.43%
8.90% 16.75%
9.84% 7.63%
-1.06% NA
-116.33% -26.74%
-14.15% -375.69%
-0.82% 2.99%
-21.61% -749.18%
15.65% 8.35%
11.77% -19.13%
-496.16% -51.94%
0.00% 31.53%
284.28% -179.34%
7.11% -924.76%
33.77% 14.85%
1928.44% -88.98%
11.41% 33.28%
-22.74% -4465.49%
827.96% 15.18%
-178.75% -392.67%
-10.54% 239.81%
24.33% 8.32%
51.57% 15.73%
116.18% -7.39%
3.56% -75.50%
-149.49% 14.37%
-371.75% 1.31%
3.53% -326.92%
-14.28% NA
-0.35% 10.68%
-16.26% -236.95%
7340.89% 20.33%
0.19% 25.40%
10.53% 14.92%
12.72% 73.19%
2488.94% -208.03%
NA 0.00%
42.32% 2.46%
 -60.71% 0.00%
NA 30.07%
29.13% -0.45%
-137.74% NA
134.44% 13.81%
8.56% 13.82%
1.83% -15.56%
-1.37% 65.42%
NA NA
11.36% 9.96%
-30.04% -29.42%
-12.59% NA
11.38% 29.10%
3.38% 245.16%
NA NA
-51.33% -1486.03%
NA 38.85%
16.66% -40.13%
-370.54% -2036.75%
67.21% 13.12%
12.94% -360.65%
3.71% 14.86%
4.53% 15.62%
4.00% -7.93%
11.32% 1.82%
70.09% -57.71%
120.26% -669.44%
80.74% -12.92%
-3.20% 2748.29%
14.41% 11.15%
3.83% -221.22%
62.83% -233.31%
NA NA
7.82% 7.48%
48.80% 14.25%
12.92% 5.98%
-59.69% -56.32%
0.54% 4.60%
5.46% 0.87%
-121.55% -2357.66%
1207.67% 105.76%
35.12% -7.98%
2.01% -15.95%
548.25% 41.80%
6.14% 31.03%
-295.43% -684.90%
-41.20% -99.40%
-5.33% -272.67%
10.28% -0.65%
57.62% 5.90%
0.00% -27.72%
20.01% 24.93%
4.76% 10.30%
6.74% -10.45%
13.06% 8.17%
3.39% 20.78%
-2.38% 0.97%
7.91% -14.54%
-198.86% -495.98%
-794.29% -3132.17%
-31.26% -1954.17%
14.54% 4.39%
-1.16% 5.95%
25.98% 12.38%
54.17% -679.15%
Average of Pre-tax Operating Margin Average of Effective Tax Rate
-1760.33% 0.00%
NA 0.00%
11.98% 25.92%
-4299.26% 7.74%
7.60% 18.26%
7.83% 50.00%
-1954.52% 3.35%
11.80% 5.32%
3.56% 18.71%
15.77% 15.29%
-14.32% 12.54%
0.00% 13.27%
0.00% 3.74%
-75.75% 6.44%
8.12% 19.98%
-602.73% 13.22%
-226.16% 3.98%
-1.71% 4.39%
8.84% 17.01%
35.20% 10.43%
NA 0.00%
-895.43% 4.04%
-49.02% 13.27%
-3560.13% 8.31%
-656.08% 17.18%
0.20% 16.22%
10.82% 22.64%
NA 0.00%
-4.97% 5.32%
7.35% 20.02%
-42.48% 9.87%
14.74% 24.44%
 -149.79% 14.20%
NA 0.00%
0.00% 11.59%
4.02% 19.20%
7.69% 10.60%
NA 0.00%
-29.27% 15.43%
-707.89% 14.30%
-1.61% 0.00%
-542.43% 15.19%
4.75% 19.68%
-10.74% 2.53%
-18.38% 15.49%
0.00% 31.78%
-52.99% 13.67%
-456.55% 7.70%
18.15% 16.67%
-66.42% 18.04%
-4.78% 18.41%
-3967.91% 7.45%
17.59% 6.80%
-405.17% 11.84%
-38.60% 19.94%
8.02% 11.64%
15.53% 11.86%
-2.13% 27.23%
-44.85% 10.58%
6.40% 13.27%
-0.99% 20.53%
-880.92% 2.02%
NA 0.00%
-0.59% 0.00%
-244.35% 6.85%
13.96% 18.53%
0.59% 8.21%
11.50% 10.26%
15.05% 19.32%
-209.68% 2.65%
0.00% 0.00%
11.07% 22.44%
 -19.57% 16.36%
0.00% 8.12%
5.07% 18.85%
NA 0.00%
18.45% 11.23%
26.50% 21.53%
11.93% 0.00%
18.68% 4.89%
NA 0.00%
11.38% 27.04%
-23.87% 0.00%
NA 0.00%
16.85% 23.49%
-21.30% 15.28%
NA 0.00%
-723.49% 14.92%
0.00% 12.16%
-9.33% 15.00%
-2086.47% 12.99%
11.10% 14.21%
-45.39% 18.37%
5.24% 13.45%
19.41% 4.48%
-17.79% 19.97%
20.53% 29.13%
-66.09% 17.34%
-54.94% 12.13%
0.70% 17.15%
-71.61% 1.11%
17.15% 17.73%
-276.21% 11.35%
-216.60% 18.14%
NA 0.00%
7.04% 8.31%
11.57% 22.09%
6.08% 1.83%
-46.95% 11.78%
2.95% 13.73%
-4.28% 10.12%
-2475.15% 0.00%
 -83.69% 17.64%
-4.93% 14.48%
4.87% 14.70%
4.04% 18.07%
11.99% 18.96%
-564.54% 11.37%
2.37% 14.62%
-271.60% 14.38%
13.46% 20.83%
8.12% 12.08%
0.00% 0.00%
16.71% 26.79%
10.52% 15.32%
17.60% 10.16%
8.19% 0.00%
5.51% 31.08%
-0.31% 8.08%
2.31% 2.73%
-258.87% 10.57%
-1858.19% 10.04%
-1301.52% 12.81%
3.47% 11.00%
9.08% 18.36%
16.32% 26.07%
-523.33% 14.06%
Average of % held by institutions Aggregate PE Aggregate PBV
NA NA 16.15
NA 0.02 0.00
13.66% 4.68 0.19
15.31% 312.80 15.71
19.61% NA 1972.69
44.83% NA 0.06
29.08% 0.75 0.06
12.90% 7.96 1.28
9.73% 241.07 22.77
45.30% 0.12 0.01
17.76% NA 8361.93
4.37% 1.62 0.30
NA 0.02 0.00
46.24% 1122.33 166.71
30.86% 1.05 0.02
26.90% -11415.96 218.55
14.07% 21.83 0.79
11.17% 92.41 70.07
0.06% 8.39 2.14
8.45% 129.28 NA
0.09% 0.10 0.00
15.99% NA 285.56
19.89% 26.88 1.11
29.96% 5.70 0.43
28.07% 0.57 0.06
12.51% 4251.88 154.88
19.54% 311.54 7.54
NA 0.01 0.00
18.02% -58.69 1.42
1.25% 6.79 0.79
19.85% 0.53 0.04
19.06% NA NA
18.92% 13761.77 1162.72
NA 0.00 0.00
NA 6.61 0.61
6.93% NA 1364.61
16.43% 0.18 0.03
9.50% 0.00 0.00
24.20% NA 141.26
17.95% 24928.49 5269.79
0.98% 0.01 0.00
20.61% 8108.34 2060.50
29.22% 315.83 19.35
20.31% NA 0.02
13.41% 5072.45 400.36
34.16% 0.00 0.00
10.99% -6149.04 79.64
16.54% 53.59 8.21
35.67% 0.18 0.02
11.38% 197.27 18.08
11.91% 23.42 1.79
50.36% 3036.60 268.63
25.55% 0.48 0.05
18.45% 14.79 0.46
14.08% 2962.69 2081.65
3.96% 10.64 1.76
14.53% 0.03 0.00
18.08% 3921.23 281.64
9.18% 109.96 5.10
22.72% 2.85 0.50
10.08% 5.13 0.35
14.38% NA 1885.92
9.67% 2.62 0.34
15.12% 4.50 0.17
8.09% 2.16 0.20
5.52% 32.35 1.75
17.75% 10.79 0.86
9.44% NA 0.06
24.70% 69.99 21.10
4.78% NA NA
NA 1.61 0.77
34.13% 0.04 0.00
15.75% NA NA
NA 0.08 0.02
24.60% NA 4.79
5.86% 0.39 0.03
17.15% 0.74 0.08
17.31% NA 41.16
32.87% NA 21.87
9.53% NA NA
NA 0.00 0.00
14.52% NA 2191.23
18.72% 0.02 0.00
15.05% 0.00 0.00
21.38% NA NA
36.07% 223.12 26.09
5.16% NA NA
21.60% 9918.57 NA
NA 0.03 0.00
5.88% 22.24 0.25
28.19% 176.95 17.84
16.61% 2.99 0.51
10.35% 333.68 37.49
0.45% -144.64 0.87
22.48% NA 1.39
25.42% 3.25 0.27
10.78% 6.30 0.68
9.04% 82.89 2.35
22.58% NA 5.10
24.49% 5.76 0.74
10.96% -19704.04 3162.26
1.08% 0.07 0.01
17.17% 0.56 0.04
10.53% NA NA
12.77% 0.00 0.00
7.22% 1359.42 503.96
2.82% 30.47 1.23
8.29% 0.12 0.01
12.76% 1158.45 187.03
28.97% 14.41 1.15
24.65% 0.26 0.03
10.80% 0.00 0.00
44.05% 17.44 1.26
10.64% 1210.11 137.90
20.31% 11567.79 1132.07
12.86% 0.42 0.05
6.83% 0.01 0.00
26.92% 14.50 1.49
23.57% 6313.65 2027.63
11.07% 62.04 6.45
18.12% NA 1.80
10.44% 704.73 84.60
40.70% 2.07 0.77
22.21% 0.76 0.09
2.56% 9518.72 2189.77
8.63% 2309.44 598.30
11.47% 0.00 0.00
25.51% 0.05 0.01
10.91% 0.03 0.00
10.29% 0.29 0.03
59.20% -70352.05 12000.55
48.78% 4432.29 629.31
19.36% 0.50 0.07
9.41% NA 58.16
4.35% 23.00 3.90
16.14% 50.32 8.53
21.95% 625003.67 105989.10
Aggregate EV/EBITDA Aggregate EV/Invested Capital Aggregate EV/Sales
NA 72.23 68.07
0.01 0.00 0.00
1.63 0.10 0.25
134.63 12.87 18.02
14021.75 1953.99 3394.15
0.57 0.08 0.14
2.04 0.08 0.23
8.19 1.36 1.58
188.70 53.78 28.07
0.01 0.00 0.00
NA NA 39804.77
NA NA NA
0.01 0.00 0.00
1966.46 282.21 155.72
0.08 0.01 0.01
11500.59 332.31 2093.23
8.85 0.84 0.47
41.20 69.76 8.33
10.43 4.69 4.37
30.17 24089.86 5.29
0.00 0.00 0.00
2952.98 314.98 291.23
13.86 1.02 2.38
2.84 0.27 0.42
0.86 0.06 0.08
1423.94 130.38 160.59
123.78 9.45 13.39
0.00 0.00 0.00
13.20 0.91 3.46
4.89 0.82 1.16
0.23 0.02 0.04
NA NA NA
 NA 1852.95 3259.99
0.00 0.00 0.00
3.08 0.41 0.39
NA 1441.33 NA
0.20 0.03 0.02
0.00 0.00 0.00
1317.35 143.74 313.63
188400.75 6342.45 10888.31
0.00 0.00 0.00
27646.27 4181.97 1022.34
34.84 55.56 3.51
0.15 0.01 0.02
NA 2279.63 3578.38
0.00 0.00 0.00
859.65 94.72 135.79
38.21 7.48 5.21
0.09 0.02 0.01
108.34 15.67 15.58
11.04 1.62 1.80
1941.17 380.88 608.73
0.24 0.03 0.04
3.28 0.21 0.40
3583.00 4566.05 394.38
12.39 0.75 1.39
0.02 0.00 0.00
5003.51 1142.43 540.11
17.74 2.28 6.78
1.94 0.30 0.31
4.96 0.25 0.78
NA 3598.04 NA
3.09 0.25 0.32
2.10 0.25 0.37
25.25 NA 0.50
NA NA NA
NA NA NA
0.43 0.05 0.06
67.40 19.04 18.61
NA NA 4473.89
2.36 NA 0.26
0.02 0.00 0.00
 NA NA NA
0.68 0.01 0.09
22.41 2.24 13.88
0.30 0.02 0.04
0.35 0.05 0.07
343.84 28.69 154.47
NA 15.08 285.09
NA NA NA
0.00 0.00 0.00
NA 3572.02 5159.51
0.04 0.00 0.00
0.00 0.00 0.00
NA NA NA
164.91 23.75 26.15
NA NA NA
NA NA 4174.82
0.03 0.00 0.01
1.08 0.10 0.23
247.31 30.93 40.16
2.60 0.38 0.35
378.03 164.13 59.86
1.12 0.07 0.33
15.51 2.00 13.44
2.29 0.22 0.32
3.22 0.46 0.65
23.57 2.20 2.52
26.39 2.82 3.32
14.09 0.90 3.33
23413.40 1335.97 1659.86
0.06 0.01 0.02
0.26 0.03 0.05
NA NA NA
0.00 0.00 0.00
704.08 719.19 264.28
9.92 1.16 1.54
0.09 0.01 0.01
1305.62 146.07 164.06
10.14 1.34 0.95
0.26 0.03 0.03
0.00 0.00 0.00
 10.88 0.54 1.50
1299.45 118.33 163.21
10565.44 1641.32 3370.07
0.59 0.03 0.07
0.00 0.00 0.00
16.34 1.84 1.51
8506.92 2167.22 1979.38
38.61 4.83 5.22
NA 2.23 3.55
1195.71 147.32 187.96
1.48 0.32 0.18
0.61 0.03 0.06
8742.42 2601.65 1569.48
5959.15 1486.05 721.86
0.00 0.00 0.00
0.04 0.00 0.01
0.01 0.00 0.00
0.14 0.02 0.02
26910.72 3710.38 1982.06
NA 1516.47 2031.79
0.60 0.09 0.07
NA 63.73 72.93
15.33 4.84 2.65
28.81 9.09 4.99
531111.61 167637.14 91974.56
Aggregate ROE Aggregate ROC Aggregate Net Margin Aggregate Operating Margin
-241.63% NA -1033.03% -849.67%
0.88% 8.26% 0.49% 8.87%
3.91% 2.84% 3.89% 7.18%
5.66% 4.34% 3.87% 6.25%
-4.33% 2.50% -4.74% 3.97%
-6.97% 5.24% -9.70% 12.83%
7.85% 1.18% 19.35% 4.21%
16.63% 11.94% 17.27% 16.14%
11.31% 29.75% 12.66% 17.55%
7.71% 3.85% 7.52% 13.09%
-5.45% NA -14.16% 0.00%
18.50% 0.00% 15.91% 0.00%
7.57% 5.99% 8.69% 14.24%
15.88% 8.71% 10.98% 6.03%
4.48% 6.12% 2.60% 11.19%
1.30% 1.78% 7.25% 11.90%
6.00% 3.89% 3.68% 2.10%
82.91% 112.96% 12.13% 12.98%
29.02% 26.58% 37.08% 37.44%
NA 43752.68% 4.28% 9.61%
2.91% 3.04% 2.46% 6.25%
-8.07% 7.78% -4.97% 7.98%
4.88% 7.73% 9.56% 16.83%
9.26% 5.54% 7.33% 10.31%
10.86% 3.65% 8.64% 6.01%
5.89% 6.00% 4.19% 9.25%
3.94% 0.58% 4.25% 0.89%
10.56% 12.86% 7.92% 16.23%
2.43% 5.78% 5.09% 21.54%
10.70% 7.96% 12.68% 11.36%
8.52% 5.38% 6.65% 14.05%
NA NA NA NA
 6.36% 0.00% 10.47% 0.00%
11.29% 9.46% 10.43% 9.96%
8.93% 9.22% 5.77% 8.05%
-1.36% -2.19% NA NA
11.26% 9.84% 6.40% 7.87%
8.16% 5.33% 5.02% 8.07%
-0.73% -3.96% -1.38% -8.08%
29.69% 2.02% 35.00% 5.94%
9.66% 6.55% 3.98% 7.83%
28.20% 13.71% 8.38% 3.38%
12.34% 132.95% 3.64% 8.66%
-10.45% 2.61% -10.30% 8.05%
8.12% 0.00% 27.74% 0.00%
6.52% 6.24% 8.26% 11.30%
1.39% 4.92% 1.78% 4.96%
15.11% 12.55% 8.23% 10.98%
12.75% 10.86% 5.00% 9.74%
12.46% 7.83% 8.79% 10.18%
11.73% 9.60% 10.37% 11.27%
8.15% 15.70% 14.32% 26.51%
9.17% 6.42% 5.80% 9.54%
2.21% 3.60% 1.42% 6.74%
67.14% 85.77% 5.40% 7.21%
18.21% 6.26% 14.27% 10.37%
7.88% 7.49% 3.98% 6.40%
6.44% 7.10% 9.59% 5.34%
10.16% 9.47% 25.94% 26.44%
20.55% 11.17% 12.74% 12.23%
6.66% 2.57% 12.48% 8.90%
-10.26% -13.50% NA NA
10.87% 3.36% 10.11% 4.86%
2.06% 5.69% 2.64% 8.00%
11.46% NA 24.84% 3.96%
5.11% NA 23.43% 0.21%
10.54% 5.79% 7.66% 7.95%
-7.43% 7.14% -5.27% 7.76%
22.85% 16.29% 14.09% 17.43%
NA NA 0.00% 0.00%
48.63% 39.10% 16.29% 8.48%
8.09% 5.26% 8.99% 9.91%
 NA NA NA NA
1.47% -0.41% 7.17% -2.42%
-3.63% 5.92% -7.28% 33.16%
9.10% 3.74% 10.60% 7.42%
11.65% 8.86% 7.20% 11.57%
-3.06% 3.71% -7.73% 20.79%
-54.57% -9.67% -288.39% -158.83%
NA NA NA NA
13.89% 6.49% 12.22% 12.96%
-28.39% -40.01% -45.73% -26.87%
24.95% 9.60% 23.75% 10.22%
7.08% 5.04% 3.78% 5.63%
NA NA NA NA
11.30% 9.53% 7.86% 11.88%
NA NA NA NA
NA NA 35.41% 0.00%
5.94% 4.96% 8.77% 7.03%
6.30% 5.18% 5.18% 12.72%
10.54% 6.69% 12.60% 10.26%
16.80% 9.72% 9.61% 9.48%
12.33% 25.27% 14.16% 10.57%
0.06% 4.91% 0.05% 30.64%
-6.11% -0.66% -23.84% -4.18%
11.14% 6.88% 10.03% 8.95%
12.33% 9.06% 10.09% 15.55%
3.50% 4.84% 2.73% 5.50%
-4.96% 5.33% -2.46% 6.50%
11.77% 2.84% 29.17% 12.12%
7.93% 6.05% 2.77% 7.24%
4.93% 7.78% 7.53% 12.58%
9.01% 8.68% 9.82% 12.41%
NA NA NA NA
10.07% 4.58% 15.27% 11.33%
36.97% 60.90% 15.71% 26.55%
2.59% 6.98% 3.11% 8.54%
6.50% 3.92% 7.06% 7.52%
15.44% 6.56% 9.66% 7.98%
6.27% 6.33% 3.02% 4.56%
11.37% 8.25% 8.81% 9.41%
7.99% 6.56% 4.29% 7.44%
 5.77% 3.06% 5.58% 8.69%
12.33% 5.37% 9.02% 8.97%
9.59% 9.54% 14.32% 16.90%
13.97% 4.43% 10.72% 10.83%
12.14% 6.68% 8.62% 9.07%
10.08% 7.71% 5.46% 7.05%
31.24% 19.34% 22.83% 19.02%
13.24% 6.20% 8.47% 7.87%
-0.89% 0.00% -1.62% 0.00%
10.76% 9.46% 18.58% 12.98%
36.40% 11.80% 8.98% 7.10%
13.96% 3.24% 9.24% 6.01%
22.29% 21.34% 13.43% 13.46%
28.82% 12.40% 17.37% 9.85%
6.97% 16.49% 5.31% 16.58%
11.52% 5.04% 23.68% 14.80%
3.95% 4.86% 3.07% 8.27%
10.38% 6.83% 6.22% 10.32%
20.89% 12.01% 2.19% 6.09%
10.31% -0.07% 21.98% -0.22%
13.21% 9.12% 8.54% 8.54%
-11.81% -5.13% -13.39% -5.88%
15.53% 21.01% 9.01% 13.19%
15.53% 21.01% 9.01% 13.19%
15.53% 21.01% 9.01% 13.19%
Aggregate Payout ratio
NA
371.93%
197.02%
54.12%
NA
NA
48.10%
38.65%
35.74%
97.76%
NA
0.00%
31.48%
64.08%
145.09%
112.59%
22.50%
0.00%
52.64%
134.23%
162.72%
NA
57.39%
59.50%
50.28%
91.22%
45.72%
18.86%
19.05%
70.76%
77.74%
NA
 0.00%
46.25%
57.78%
NA
75.86%
52.51%
NA
0.00%
51.54%
45.03%
37.39%
NA
137.06%
41.56%
137.06%
31.11%
30.40%
44.31%
26.19%
60.16%
42.06%
175.41%
37.48%
34.54%
41.36%
68.52%
32.24%
43.45%
64.25%
NA
1.34%
153.22%
4.26%
52.21%
44.87%
NA
73.11%
NA
37.90%
56.54%
 NA
126.57%
NA
29.35%
28.14%
NA
NA
NA
72.75%
NA
37.07%
79.20%
NA
74.01%
NA
0.00%
78.86%
94.23%
61.52%
55.89%
55.18%
10983.68%
NA
38.84%
30.14%
117.11%
NA
45.28%
0.00%
82.53%
24.70%
NA
59.78%
85.28%
122.71%
60.15%
72.39%
77.08%
53.98%
19.57%
73.60%
34.65%
0.00%
52.38%
50.38%
68.28%
64.74%
54.53%
NA
60.85%
64.13%
35.82%
76.80%
31.34%
12.80%
57.45%
149.10%
56.09%
0.00%
4.16%
43.10%
NA
60.67%
60.67%
60.67% 0.00% 129.891 118.96 174.0104005
1492.2 1319.6 228.52 1.192 19.267 0.32338021 111.3675306
96.238 765.95 724.0019973 928.45 828.0659973 -72.17
Row Labels Count of Market C Sum of Market CapSum of Total Debt Sum of Firm ValueSum of Cash Sum of Enterprise
Anguilla 2 49.576 0.289340043696 49.8653400437 1.369 48.4963400437
Argentina 62 57464.3 18427.79192558 75892.09192558 6217.621 69674.47092558
Australia 1461 1275963.641 1244043.804226 2520007.445226 195996.792 2324010.653226
Austria 84 101310.34 167010.6887386 268321.0287386 24458.398 243862.6307386
Azerbaijan 1 11.5 50.8 62.3 5.04 57.26
Bahamas 4 929.993 712.1943206755 1642.187320675 84.6 1557.587320675
Bahrain 26 19650.6 14198.79223327 33849.39223327 11549.382 22300.01023327
Bangladesh 273 33406.47 8453.911155655 41860.38115566 6268.415 35591.96615565
Barbados 2 1519.7 468.9511757131 1988.651175713 1647 341.6511757131
Belgium 142 366548.628 488393.2274977 854941.8554977 39838.483 815103.3724977
Belize 2 27.09 0 27.09 180.7 -153.61
Benin 1 153.2 0 153.2 0 153.2
Bermuda 92 253643.006 142151.2747464 395794.2807464 34929.586 360864.6947464
Botswana 15 4230.4 566.9469775203 4797.34697752 772.946 4024.40097752
Brazil 179 426428.23 439029.8579475 865458.0879475 65981.561 799476.5269475
British Virgin Islan 22 2483.427 430.1101213339 2913.537121334 444.411 2469.126121334
Bulgaria 110 4145.013 2535.480174374 6680.493174374 2553.045 4127.448174374
Burkina Faso 2 650.3 0 650.3 0 650.3
Cambodia 2 1856.767 20.74327454313 1877.510274543 184.2 1693.310274543
Cameroon 1 611.7 0 611.7 0 611.7
Canada 2879 1954406.405 1444418.531508 3398824.936508 174997.61 3223827.326508
Cayman Islands 34 15396.11 13395.60489592 28791.71489592 2849.412 25942.30289592
Channel Islands 85 42893.11 15449.99669171 58343.10669171 18956.5 39386.60669171
Chile 142 207049.36 176548.7472223 383598.1072223 32314.307 351283.8002223
China 3167 7299679.678 3784641.412313 11084321.09031 1720630.591 9363690.499313
Colombia 39 132092.262 78011.16605497 210103.428055 35237.522 174865.906055
Croatia 95 18772.466 8006.449906118 26778.91590612 2640.612 24138.30390612
Cyprus 46 4502.05 10020.45056386 14522.50056386 3583.904 10938.59656386
Czech Republic 11 27496.6 12616.23113567 40112.83113567 4232.859 35879.97213567
Denmark 153 328891.861 419041.6061599 747933.4671599 44609.109 703324.3581599
Dominican Republ 3 67.84 0.332 68.172 0.054 68.118
Ecuador 5 3388.901 0 3388.901 0 3388.901
Egypt 194 58275.58 20504.51486323 78780.09486323 14701.238 64078.85686323
Estonia 15 2018.78 1880.856341597 3899.636341597 281.386 3618.250341597
Falkland Islands 1 20.9 0 20.9 2.1 18.8
Finland 127 198587.7 79379.26564631 277966.9656463 21335.27 256631.6956463
France 688 1958640.035 3583682.595104 5542322.630104 584837.617 4957485.013104
Gabon 1 1601.8 360.7 1962.5 118.3 1844.2
Germany 711 1629512.675 2319677.477214 3949190.152214 309770.21 3639419.942214
Ghana 23 3425.442 840.9379427772 4266.379942777 1158.343 3108.036942777
Gibraltar 10 2512.329 129.8795796939 2642.208579694 354.874 2287.334579694
Greece 189 61476.444 163181.8267863 224658.2707863 24239.261 200419.0097863
Greenland 2 182.72 15.48 198.2 57.91 140.29
Hong Kong 1218 1718904.025 717870.809669 2436774.834669 328515.287 2108259.547669
Hungary 41 13343.871 14177.05688947 27520.92788947 9786.598 17734.32988947
Iceland 14 5055.2 1554.659639813 6609.859639813 483.68 6126.179639813
India 3533 1561655.989 527570.0527576 2089226.041758 103210.233 1986015.808758
Indonesia 441 400474.482 108082.3592917 508556.8412917 51999.476 456557.3652917
Ireland 85 490275.918 189112.9908039 679388.9088039 43075.455 636313.4538039
Isle of Man 17 5430.222 1477.381568073 6907.603568073 816.136 6091.467568073
Israel 524 159109.987 205025.2145128 364135.2015128 76478.756 287656.4455128
Italy 290 556791.865 1198224.377076 1755016.242076 119939.077 1635077.165076
Ivory Coast 30 4652.14 101.5 4753.64 88.23 4665.41
Jamaica 22 2422.93 5358.061613785 7780.991613785 1176.658 6604.333613785
Japan 3592 4344759.472 5286668.200318 9631427.672318 1955428.08 7675999.592318
Jordan 194 24633.534 4166.27468615 28799.80868615 17361.052 11438.75668615
Kazakhstan 14 5104.402 7610.149115289 12714.55111529 3498.683 9215.868115289
Kenya 59 25121.343 6547.855279565 31669.19827957 1987.672 29681.52627957
Kuwait 171 90249.46 82729.80821283 172979.2682128 43882.238 129097.0302128
Kyrgyzstan 1 56.4 0.963231996071 57.36323199607 7.12 50.24323199607
Latvia 17 1014.799 629.4718653209 1644.270865321 141.971 1502.299865321
Lebanon 5 3953.7 2329.550761782 6283.250761782 6564.5 -281.2492382175
Liechtenstein 2 1669 2976.704983646 4645.704983646 6191.6 -1545.895016354
Lithuania 33 4317.9 1500.510340704 5818.410340704 575.467 5242.943340704
Luxembourg 62 129594.3 107426.6325514 237020.9325514 14371.271 222649.6615514
Macau 9 66904.7 4317.54997103 71222.24997103 933.155 70289.09497103
Macedonia 1 38.6 0 38.6 0 38.6
Malawi 9 760.87 134.77 895.64 251.9 643.74
Malaysia 912 461967.63 214045.0200328 676012.6500328 96156.145 579856.5050328
Malta 23 7592.85 1796.442464281 9389.292464281 386.176 9003.116464281
Mauritius 44 8205.81 3679.709203108 11885.51920311 1014.72 10870.79920311
Mexico 101 451908.137 201615.5111148 653523.6481148 48602.789 604920.8591148
Monaco 12 19307.4 14563.2273874 33870.6273874 2778.4 31092.2273874
Mongolia 3 438.84 1002.245709004 1441.085709004 73.56 1367.525709004
Morocco 67 49550.78 41106.47484471 90657.25484471 4813.557 85843.69784471
Mozambique 1 9.93 2.74236420262 12.67236420262 6.99 5.68236420262
Namibia 6 1908.77 238.5492011143 2147.319201114 214.691 1932.628201114
Netherlands 140 680734.746 313659.0049545 994393.7509545 74783.767 919609.9839545
New Zealand 130 76577.842 34521.35253907 111099.1945391 3075.563 108023.6315391
Nicaragua 1 0.094 0 0.094 0 0.094
Niger 1 153.3 85.4 238.7 9.99 228.71
Nigeria 143 59826.296 20253.73727951 80080.03327951 21357.076 58722.95727951
Norway 194 227036.162 356694.3480908 583730.5100908 64779.074 518951.4360908
Oman 74 23001.53 12512.58050038 35514.11050038 10177.217 25336.89350038
Pakistan 421 75132.763 21466.59359589 96599.35659589 9093.966 87505.39059589
Palestinian Authori 32 2883.248 595.736 3478.984 1355.964 2123.02
Panama 4 6386.1 17315.29132878 23701.39132878 1456.9 22244.49132878
Papua New Guine 5 12296.9 4927.258873286 17224.15887329 394.99 16829.16887329
Peru 65 83082.208 50906.99995184 133989.2079518 30380.969 103608.2389518
Philippines 230 255770.68 120362.9500972 376133.6300972 55681.694 320451.9360972
Poland 786 170519.252 100406.3364949 270925.5884949 23392.771 247532.8174949
Portugal 49 55236.9 118627.8028482 173864.7028482 16550.065 157314.6378482
Qatar 43 185809.8 73988.09150616 259797.8915062 37422.064 222375.8275062
Reunion 1 65.9 151.977092743 217.877092743 1.94 215.937092743
Romania 258 21662.015 4105.866658733 25767.88165873 2491.786 23276.09565873
Russia 209 265359.73 420000.0543494 685359.7843494 125162.015 560197.7693494
Saudi Arabia 163 480923.6 178992.6360893 659916.2360893 58998.39 600917.8460893
Senegal 2 4373 11.7 4384.7 275.3 4109.4
Serbia 71 3453.77 1935.816489552 5389.586489552 878.82 4510.766489552
Sierra Leone 1 207.3 44.6 251.9 10.8 241.1
Singapore 578 495906.11 317144.9698739 813051.0798739 118827.869 694223.2108739
Slovakia 29 13116.338 3862.494577717 16978.83257772 903.14 16075.69257772
Slovenia 31 7456.8 5858.716504555 13315.51650455 347.39 12968.12650455
South Africa 275 495102.324 165792.0991431 660894.4231431 55994.603 604899.8201431
South Korea 1740 1134757.196 1122811.850327 2257569.046327 184719.404 2072849.642327
Spain 144 731064.626 1037491.590345 1768556.216345 114473.301 1654082.915345
Sri Lanka 267 21919.84 11205.70129673 33125.54129673 1868.835 31256.70629673
Sudan 2 280.1 409.2 689.3 50.7 638.6
Sweden 511 668937.789 988244.582512 1657182.371512 193268.384 1463913.987512
Switzerland 287 1644233.291 1275328.525698 2919561.816698 350982.713 2568579.103698
Taiwan 1767 946182.981 464106.0936969 1410289.074697 227496.277 1182792.797697
Tanzania 13 5735.62 320.7574541487 6056.377454149 321.708 5734.669454149
Thailand 559 424814.69 162263.6866005 587078.3766005 30780.155 556298.2216005
Togo 1 1574.2 1653.6 3227.8 1455.2 1772.6
Trinidad & Tobago 19 14809.69 1739.46401054 16549.15401054 3901.532 12647.62201054
Tunisia 72 9065.9 2794.458 11860.358 384.615 11475.743
Turkey 412 354581.315 279376.9784222 633958.2934222 60373.215 573585.0784222
Uganda 5 1045.78 154.0473718906 1199.827371891 392.298 807.5293718906
Ukraine 72 7393 1547.408288074 8940.408288074 704.919 8235.489288074
United Arab Emira 91 218750.66 110668.9669581 329419.6269581 65462.986 263956.6409581
United Kingdom 1300 3412377.656 3983596.179549 7395973.835549 917545.612 6478428.223549
United States 7887 24844292.431 16431386.48765 41275678.91865 2044038.391 39231640.52765
Venezuela 11 51712.8 207.157 51919.957 5142.1 46777.857
Vietnam 635 51463.655 23668.15172547 75131.80672547 19885.481 55246.32572547
Zambia 13 3969.6 1392.905478496 5362.505478496 847.4 4515.105478496
Zimbabwe 1 48.7 11.6 60.3 2.6 57.7
Laos 1 853.8 143.2828127494 997.0828127494 63.2 933.8828127494
Marshall Islands 1 1741.3 4293.116948965 6034.416948965 200.7 5833.716948965
Curaçao 3 690.2 231.1974252347 921.3974252347 64.82 856.5774252347
Honduras 1 2750.1 2363.5 5113.6 736.7 4376.9
Samoa 1 92.5 0 92.5 0 92.5
Montenegro 1 0.451 0 0.451 0 0.451
Grand Total 42409 65376374.764 51863576.65766 117239951.4217 11267801.23 105972150.1917
Average of Curren Average of Trailin Average of Forwa Average of PEG Average of PBV Average of PS Average of Cash/
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 13.67403314917 25.51546391753 0.027787302361
16.73725331664 13.92972720259 15.53926996998 0.518217801188 2.964306114432 6.626830439465 0.075395790965
53.3202249968 39.11816291288 17.04687229175 6.05730921673 3.187295811212 258.3408271489 0.247155181544
19.70701980117 35.15977172039 15.8460178667 1.616822858659 1.364552914316 1.831545740978 0.111799631177
34.22619047619 #DIV/0! #DIV/0! #DIV/0! 0.127777777778 0.162429378531 0.080898876404
26.7793343734 15.40294840295 13.84075077399 0.954156646677 1.193553700346 0.73263905787 0.025889253853
27.68137402399 14.55401808608 8.094078042003 1.92237269085 1.101498646786 5.118753619635 0.302529845085
32.22292222043 26.98545614617 17.44764851485 0.981438711131 3.107339501989 3.973028833895 0.193950249824
#DIV/0! 96.16438356164 #DIV/0! #DIV/0! 0.649619557435 2.062451827 0.721153135027
28.10646802596 29.21671130193 18.33915959127 3.187892276314 1.846624493579 5.82323867002 0.079760065458
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.234375 0.664206642066 5.019444444444
13.20689655172 13.20689655172 #DIV/0! #DIV/0! #DIV/0! 4.339943342776 0
13.92888347302 84.11179479512 16.73742829292 2.418746231084 1.158936365523 21.40913409692 0.152186710314
15.58427376723 13.22631207081 18.95342244042 1.4866754433 3.032398904583 1.900272457728 0.153245802856
30.77743795818 20.43887396504 17.92208798133 1.565654121471 2.261723203781 8.168390764415 0.106401596356
35.71060483945 37.94739049029 27.35099337748 #DIV/0! 0.854182429871 516.2005554782 0.36976083435
18.25812153896 24.99278707206 12.70983213429 #DIV/0! 1.14538683874 5.123674172662 0.139432145618
9.741822429907 10.9189809898 #DIV/0! #DIV/0! #DIV/0! 2.650619284494 0
13.23235923022 12.79462439697 13.1935483871 1.29729012061 3.026573198565 5.382719628878 0.049061302416
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0
41.97066902279 35.62854216559 27.69458059703 3.875850280997 5.176031309659 63.24739830749 0.188569333931
34.30061753925 18.54980099449 12.99802910348 26.99435809967 2.659993346714 82.69390220458 0.192388804852
28.2617548655 21.71183830784 17.62973798892 2.722413305364 1.214664759778 700.8098371233 0.205999326352
29.42263866549 31.45215004977 15.30705895713 1.902085678974 5.118301483309 16.95082772983 0.081953601971
110.3508374712 134.9691882056 42.92463659325 1.63287691092 6.150205720623 32.14369864805 0.206960777357
18.10037682347 15.38632283093 19.30127801832 2.022836935383 1.233584250601 1.834516447802 0.109247937442
68.23460211338 29.63324928165 14.91740035811 1.209693084693 1.300679760791 1.144740208627 0.042274830321
19.88012481976 13.68925984617 4.005629413223 0.604808451817 0.537443059182 2.817142065189 0.338068076192
12.40935177505 13.00588962584 20.19582057497 8.306374881066 1.447748205472 209.0772817668 0.075196233686
32.50479292328 18.8131204289 35.96165668218 2.354059762502 2.51420838404 10.30615985363 0.141390697463
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.037091358025
11.71169811321 11.71169811321 18750 #DIV/0! #DIV/0! 2.139069639501 0
94.13678764244 163.7231021203 17.63350875252 2.977579109072 1.81729151261 9.553906184098 0.204342451178
23.88744461935 10.25169866997 10.58251479466 7.373543106282 1.206608582506 12.07244382043 0.098360635138
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.672025723473 #DIV/0! 0.1004784689
29.09669601647 29.19902105581 19.04275549918 1.57954078161 3.15217927239 1.468948773143 0.071466391225
69.61116339029 73.12152365433 21.60856082754 2.927666756833 2.033285458318 29.79324477312 0.121845106251
5.305730374296 5.926008139105 6.938596491228 #DIV/0! 0.68423750534 0.530291994968 0.060280254777
44.94139588855 49.92018216883 27.47325167205 2.603262306694 3.389425703464 175.4808958616 0.164566869091
13.04595177258 14.6486436681 15.4565970581 0.299276360781 3.648996642041 1.458076554059 0.151983954458
17.36673459376 13.86705685619 13.39487756825 1.362687982658 7.538362571703 6.123135715481 0.053585122286
33.59998213277 94.60281440839 14.86718115211 5.145227228872 0.819429678855 1.782467824886 0.14223299825
11.46153846154 10.51764705882 #DIV/0! #DIV/0! 0.748943564378 3.619433198381 0.152057622522
38.78787547263 52.29237674306 17.66914929349 1.750824926946 12.76661700167 69.50468027742 0.174688803223
13.94320517715 103.1108244532 17.27010023077 1.552652908203 1.297623089326 1.479682503164 0.047798869865
16.17726145633 17.17634708573 20.57971014493 #DIV/0! 1.723647081391 1.290086601771 0.076924364789
466.6467993708 246.695397943 21.99076166322 2.087395474878 3.752759556817 40.70880402706 0.045702137936
162.5911543213 67.35438011715 20.59418170924 1.678232420411 2.738915930839 10.58747094478 0.133292305943
41.04952483331 38.04357299589 27.21611950994 2.876701734515 15.40927644603 279.4288280583 0.128549375199
62.29248978218 12.60949192251 19.56954424296 0.513514206624 1.102124246097 3.341495987212 2.125435604101
76.75365264315 37.45581352289 20.78086068868 2.289879532024 2.263225787741 56.65890072747 0.203585152058
74.56234262675 33.99655871868 52.4782750666 3.081132928702 3.123302189278 4.76394988134 0.095783850892
21.81383940879 33.33235134869 #DIV/0! #DIV/0! 4.411511381641 1.316871649836 0.004271574432
7.479101424808 6.77735244772 #DIV/0! #DIV/0! 0.934398016161 1.189037872723 0.120300099831
33.20084979588 33.2004822518 27.77350319075 3.186456633592 2.364199541413 3.675321198379 0.296749237332
59.78236834794 63.20939891429 10.78062350893 #DIV/0! 1.198116430301 27.8256687533 0.229272555909
8.640192265465 8.218452741658 7.432188065099 #DIV/0! 0.725281056234 1.20225129667 0.243563860551
42.90715524473 39.70237771914 13.32558105699 0.98041790953 9.855827476496 2.647605305342 0.079682407865
21.55569082531 17.03884684239 14.51088472727 1.248015724818 0.855074661292 6.607958144363 0.143362485923
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.989473684211 #DIV/0! 0.124121318696
33.71601242655 38.99472183 7.265383224873 1.162285714286 0.621394020124 0.530495760585 0.128140260115
15.36615023514 15.71267976982 22.40952713539 #DIV/0! 0.696682482086 3.562355165079 0.804560055403
16.29811454032 17.18319386332 18.5294384058 #DIV/0! 0.550743369982 2.207686403153 1.514995346537
34.82974591132 13.05471158526 9.096671376594 2.29425727781 1.411908591084 0.801622410582 0.113224575648
30.81436138503 22.34722261826 17.37458097486 5.991215310457 5.016753847723 82.1609317326 0.156233366475
19.35449228119 19.23644138178 16.93867663344 1.526748106604 177.8931452205 3.588349523923 0.106428873721
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 1.715555555556 0
8.331521971766 8.12356248568 #DIV/0! #DIV/0! 2.196030684809 1.641368859262 0.175221605591
38.82448128448 55.61370600355 17.97959580646 2.05640783548 1.656118872204 2.904845791622 0.144850733851
89.20309846553 34.76494426667 29.44059839262 #DIV/0! 2.588598913085 4.730649307547 0.042634784011
25.2735357968 17.92255185978 10.88854783701 0.578230135231 2.267442682147 5.588882171737 0.067304041963
36.05155942527 25.15091993056 23.28920677186 2.500397927938 5.356939261202 4.499516509767 0.07006647018
49.79359698441 25.11171143609 24.74816646267 1.508317971939 1.050308946722 4.085956356135 0.14131305478
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.900857155561 163.3856748639 0.223671396858
16.90740730205 15.31167003198 17.83015022243 1.361491987619 1.885947907991 1.542052214377 0.041479808682
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.196633663366 0.719565217391 0.551593995267
14.97484739464 11.94175832947 9.499405822935 #DIV/0! 2.8941746016 1.989059172791 0.097981904426
33.78322864556 20.15819672707 27.15091171294 6.80960854109 30.22534564471 27.7065023889 0.091547218037
409.7417329882 413.6401405021 25.67985608251 4.383823564458 2.671353904795 180.0927650689 0.069039585468
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0
18.85608856089 #DIV/0! #DIV/0! #DIV/0! 3.241014799154 5.918918918919 0.04185169669
12.00250245834 11.88055968793 11.37873305689 0.796955933744 1.971465206229 1.220047877429 0.206446903688
19.56397891025 20.63018787479 14.06509119798 1.765800198582 1.646294368384 191.6139693555 0.287270089593
12.53901796291 13.28838026025 12.20405725792 1.356624917601 1.672535328183 5.424774517507 0.1488056222
26.44907896209 28.11580094155 10.56824050489 0.71950295431 2.391350949511 12.25977471884 0.067348398372
18.13400345298 15.74330017211 #DIV/0! #DIV/0! 1.041394794235 13.90833947327 0.440383570758
9.550605366809 9.201862564329 10.79122259383 1.081610753346 0.986121242996 2.714209432372 0.05251803123
32.01349561622 538.4719939491 21.27395833333 1.512449000942 1.505385731242 9.957437708072 0.043565963532
17.34164936841 93.93319701686 13.31438971849 2.035714023653 1.581566517006 1.705175291228 0.106954749511
104.1881064073 708.2233962637 17.87849664804 3.174330826299 18.63025734199 45.9135263051 0.127230789945
47.8774830235 27.90753687098 16.22944810909 4.36427244893 5.637548591769 178.7390653543 0.080685236901
31.99362420688 12.21897835245 12.67521429616 2.434847811778 1.334229588545 0.736237399664 0.078579496278
22.76195619116 16.68070062143 14.67142397242 1.698071391523 2.231966342242 7.973872409129 0.132422651656
11.64310954064 #DIV/0! #DIV/0! #DIV/0! 1.031298904538 0.52260111023 0.008904102655
58.42486126036 41.6114475426 11.24220508428 2.291757206166 0.682112557432 2.731627124113 0.113991045904
49.8694594012 24.44093123875 5.363742549768 1.190811266696 0.795073367763 18.91932424238 0.130457931662
32.66924839378 33.72780985551 17.00846706549 1.895243843433 3.2981596641 267.4301304658 0.093268627332
18.86421355324 18.82731797943 12.73795180723 1.502824858757 3.838627700127 4.681652555168 0.0324562024
227.336596632 15.0468174268 5.867167253638 #DIV/0! 0.80017066619 1.055443854014 0.027525981978
20.93939393939 88.21276595745 48.625 #DIV/0! 1.07076446281 1.679902755267 0.042874156411
49.54777737655 35.51006737303 15.8837948688 2.776704363067 5.242963503474 29.61935729624 0.216345130279
12.30267197542 17.64535015779 7.611683848797 #DIV/0! 0.708945236767 1.213194941948 0.113436408182
21.56117590835 23.60483980473 21.20535771873 1.666849817884 0.794982885935 57.83053542949 0.081512300321
49.58231195144 55.51291057361 15.46428615185 3.72566232832 2.650749541927 12.83965878034 0.147767985138
196.5759613364 46.04404163393 21.18719481805 2.731559191925 1.564113748188 1.737669845644 0.107413921866
63.1561052928 47.2666702086 19.24180427555 3.006264096182 90.11009939401 2.774394422557 0.071265989671
47.05435269532 50.47131883954 12.06455988259 0.504385964912 1.798406516918 7.341199223066 0.053628186111
4.974358974359 5.675112768112 #DIV/0! #DIV/0! 0.520345921714 1.457314651368 0.272572135817
30.18355410059 29.74456873272 20.56018520115 1.618398924945 4.374974176084 77.47695666302 0.102000388697
43.52822553531 25.29753987774 26.37882077354 4.42386629679 2.584417660286 9.403078292574 0.170425936811
74.98260296191 43.25507724697 21.41947733854 1.893044532164 1.974717304589 15.36054847998 0.173074312891
13.87506153247 14.31405686558 18.97196261682 #DIV/0! 3.013695955628 21.44301191467 0.110566193576
54.14661104617 41.3020592444 20.57105332666 2.116306006962 3.094038272001 13.56960386094 0.05856821777
16.48376963351 10.10397946085 #DIV/0! #DIV/0! 0.654172207447 0.967726071187 0.450833384968
19.4840981586 17.82291499791 #DIV/0! #DIV/0! 3.980406624991 4.075543935187 0.151669933298
37.82168589744 22.67553238331 16.22918422825 #DIV/0! 2.034382985943 3.359789632309 0.033152543028
146.789662145 578.3902251832 98.60433742105 1.342579047493 6.164385491431 31.60798526746 1.035570185323
9.991115105739 10.15339067322 8.699792960663 1.078120989133 2.147102687739 2.23737514881 0.208365998429
29407.80682836 17254.97839541 2.390141203128 #DIV/0! 1.888462126738 23.54751567686 0.19229252238
25.25897608661 15.51738880898 14.6847451779 0.856494758654 1.321856611871 5.343886551154 0.165276320375
29.61296542221 32.28404005374 19.24415673193 3.442780202104 3.614505936579 152.1128379984 0.148100556091
72.12601646931 60.49147814738 35.25190593863 6.260492060811 17.12197961839 116.8542397091 0.132634054033
24.43964752238 25.42190774877 #DIV/0! #DIV/0! 5.238682347638 4.328884098841 0.050834704448
50.50752725694 25.15767207971 13.45404587035 3.094018488424 1.193449796716 3.087918995059 0.104001553445
11.47928740033 13.5142143982 13.65 #DIV/0! 8.282084608987 2.164473251097 0.0795866736
22.44239631336 #DIV/0! #DIV/0! #DIV/0! 1.312668463612 2.705555555556 0.04311774461
33.74703557312 32.463878327 21.21284185493 1.02263744161 3.159881569208 2.795677799607 0.063384905639
5.823745819398 10.1415259173 14.65040650407 0.245727671705 0.999196648878 2.571702850391 0.033259219855
13.29921727727 20.37634408602 24.048 #DIV/0! 39.09192007788 1.061291476922 0.102822845647
12.39900811542 10.593605547 #DIV/0! #DIV/0! 1.317350067063 3.19630404463 0.144066802253
5.377906976744 5.377906976744 #DIV/0! #DIV/0! #DIV/0! 45.12195121951 0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0
119.8109964699 90.59986717641 28.97970339676 3.792908675791 6.169646398706 60.15835247647 0.16403751803
Average of EV/EB Average of EV/EB Average of EV/Inv Average of EV/Sal Average of Payout Average of Dividend Yield
#DIV/0! #DIV/0! 20.90161934047 24.83780414624 #DIV/0! 0 NA
15.33608499943 9.49984089068 2.273085680363 6.076005299733 0.163901340871 0.012765242281 0.391977419355
291.6782207323 103.1930453495 17.18650217377 295.0036783445 0.934968465693 0.015016896131 0.099374864865
138.730218505 63.98418992324 1.429850786161 6.416817702711 0.598219660581 0.022130953887 0.114875
#DIV/0! 5.731731731732 0.421773718326 0.808757062147 #DIV/0! 0 NA
25.87909718382 9.509622782277 2.161586266618 1.385539614865 0 0 0.00912
265.9967357394 218.1736760286 1.082127238698 8.495891289012 0.50518439748 0.037605381693 0.0478
217.3401217642 137.6052830362 40.87614016337 4.154235951439 0.299789304468 0.012313373777 0.153182291667
2.190628380439 1.392815177387 0.41136783907 0.180126347335 4.041095890411 0.039858760609 -0.481
19.93702059065 187.9552482593 3.31189691687 9.015823457647 0.369317384036 0.083452386086 0.161916909091
#DIV/0! #DIV/0! #DIV/0! -6.0036900369 #DIV/0! 0 NA
#DIV/0! #DIV/0! #DIV/0! 4.339943342776 0.704387931034 0.053334856397 -0.0162
56.11620747182 406.4993686296 2.180840000128 30.25129033338 3.664852866482 0.03742073671 0.066900909091
262.7030009059 170.7309665951 7.071868503998 1.813334831601 0.478812018163 0.040870003165 0.160554545455
21.98936656743 10.37797834606 2.741221404196 9.874930664943 0.604000347436 0.036662010936 0.16888
34.4509169631 21.44486392266 7.326067583915 379.3633921575 0.446876352447 0.005108971989 2.23
24.17555069104 91.27630344322 1.173656856549 5.768172820334 0.306808026874 0.006136383014 0.351542857143
8.516423357664 #DIV/0! #DIV/0! 2.650619284494 0 0 0.4
11.42625298771 9.275932908959 3.76279271262 4.908794649299 1.043418332185 0.040775653111 0.41
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 NA
156.5799475174 67.43713240862 21.74471138278 85.93580273331 0.746192356996 0.008496103931 0.154422648084
5333.126257695 4348.359957426 3.537144043454 70.55485823695 0.313842478389 0.019187755606 0.131183333333
46.09854649725 51.50029869349 1.356880673406 633.9813126552 0.871144876836 0.020476857388 0.2731
18.20238160989 88.2673049643 1.403247416237 17.82332529049 0.795984271087 0.043598957968 0.074643414634
166.9623083576 112.3185596718 5.078704557246 40.33372017478 1.161663590006 0.019501305148 0.14741042024
15.58272305572 11.98531519931 1.220959891464 2.367939297068 0.277340391253 0.02030362724 0.0991875
259.5609669885 114.3020709958 1.28010267998 1.705596344701 0.432349524991 0.00911764908 0.01402
28.74595989229 17.39212051019 0.611258103315 4.274734772767 0.693227130221 0.055012348631 0.004514
21.13765716405 38.64590867536 1.431021258129 211.5508691486 0.415574430663 0.037504637636 0.0241
323.2452218284 166.3368854923 4.169326210238 11.83798345737 0.278478395179 0.013613292768 0.234588181818
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 NA
11.09220872051 9.596784168213 #DIV/0! 2.139069639501 0.528301886792 0.009021781157 0.0927
716.1375514677 74.14232588724 2.28910886874 11.46972494445 1.424416128348 0.02795268217 -0.003298333333
28.76153492291 8.751832206349 1.30836056038 13.33619736653 0.284443520442 0.022171715475 0.137575
#DIV/0! #DIV/0! 0.648275862069 #DIV/0! #DIV/0! 0 NA
55.26564032037 61.26432554113 3.45077997011 2.209493269336 0.840748863473 0.027279141267 0.112907826087
36.61663671054 13.49695915997 7.055643457489 19.61600969652 0.922917184168 0.024387669412 0.111589961977
6.672214182344 2.003694046067 0.713865448634 0.610540952129 0.566037735849 0.095517542764 0.0699
147.2902035559 27.74853372704 3.451993541231 181.1338377597 0.641172186596 0.016852202996 0.161918490566
221.6425249404 83.18787459939 3.392049131351 1.608734984934 0.270329605005 0.024060074585 0.28488
10.78646735866 9.973912841496 67.82271304483 5.99149598814 0.529383659818 0.010703951497 0.1875
258.5509309037 50.96359349271 1.116480632629 5.241716129837 0.247518738392 0.016716688355 -0.037203846154
#DIV/0! #DIV/0! 0.853977402234 2.7004048583 0.982394117647 0.046702181208 0.146
99.00329384247 146.2789823034 8.85919249075 91.9717159617 97.4746998695 4.576645660154 0.200051005291
53.67027597432 28.69053005919 1.239817404609 2.36860767188 0.65214929311 0.012173455295 -0.0584
24.71674805273 9.968319707774 2.031915666717 2.122073967347 0.480616519325 0.026129601814 0.252
399.8098730247 171.9776687119 129.0868369968 45.70317115179 0.177108079916 0.003101825878 0.138296653992
34.84248691206 23.27016690322 2.543733566721 11.36243301221 0.255140003811 0.012369038481 0.333410756757
24.9560128739 80.02509192973 5.119628103881 219.8244625777 0.30832753154 0.010369529497 0.206349444444
10.98554747362 43.32997021229 1.9797281454 4.617439720755 0.187608683334 0.046606105132 0.224115
93.71433434764 48.31574878436 4.747482738169 54.42292546597 0.689513551127 0.027812405826 0.119182366864
1373.527334196 898.645732082 3.648346159766 5.694314214395 0.511812095154 0.012519897856 0.074997613636
21.23709710139 12.59092816379 4.317906420138 1.316154037367 0.279556682907 0.009342543873 -0.01375
144.556884638 138.4151011185 2.759663857418 3.762893660098 0.310365254928 0.049789034913 0.069367857143
-87.59819190924 -44.36152799551 4.541541708175 2.65219056382 0.411852745794 0.014920368873 0.20800858794
-106.2535315494 15.76641922436 1.224450726945 26.04093595866 0.73531101299 0.020270114286 -0.110378
116.569083991 53.8884606049 0.886023514444 2.91755889679 0.3677093966 0.029180249771 0.01135
221.5050771902 184.5226929856 6.811580800675 2.992981776752 0.217094573775 0.014323996262 0.301444411765
 39.79629461502 127.2702442688 1.028311702201 8.399729244175 0.481775783604 0.029484763735 0.23104826087
#DIV/0! #DIV/0! 0.98819901929 #DIV/0! #DIV/0! 0 NA
8.780678510483 4.351595816871 0.657194055217 0.85726450927 0.223251312385 0.017473746834 0.1368125
18.92148572755 -204.0504059705 0.909586062833 1.704973325078 0.174525477651 0.013248829983 -0.04416
-773.1826970466 -116.0571476383 -0.014518258748 -2.943848262707 1.111003703169 0.060554092803 -0.126
24.37131583764 10.19970346003 1.118744124582 1.007336388582 0.487279867191 0.031199325947 0.218264545455
42.83031962535 10.68876057039 2.820400681567 13.64348296512 0.385379063985 0.014058918569 0.025642857143
1802.340379684 76.04674429814 596.1092004527 3.734274384797 0.164148727608 0.024706818435 0.2815
#DIV/0! #DIV/0! #DIV/0! 1.715555555556 #DIV/0! 0 NA
3.068613544103 2.30040327013 2.362411628411 1.409113722162 0.199149638477 0.01724175961 0.2664
106.9840580278 56.5302831841 2.252341822628 3.212635722197 0.587274904454 0.021770853196 0.1461325
103.882120202 118.0764698188 2.770479630466 6.080424121125 1.064655244558 0.020836300656 0.125273333333
70.72017224523 1048.333842132 141.400067627 6.163746942694 0.420602462711 0.020779717629 0.134276521739
31.53301607235 39.18008523754 4.73456297767 5.943393811313 0.416647726365 0.015620659507 0.18493
40.44628351113 12.04175665233 1.443487847986 7.412998179307 0.549585961854 0.03373210069 0.165346666667
#DIV/0! 26.35285376091 0.92858547627 152.2610082095 #DIV/0! 0 NA
16.55316829243 11.60542796656 1.679970657137 2.725642344614 0.335888888198 0.025845738074 -0.024562727273
#DIV/0! #DIV/0! 0.124404914923 0.411765521929 #DIV/0! 0 NA
164.3699924022 87.18892076201 16.70407372936 2.10168725398 0.467058965262 0.038680848592 0.13235
32.64453061923 17.95472480918 5.170698964651 22.85353372359 0.326571437745 0.019242813538 0.078082340426
37.6512230095 152.9496290391 5.876078803348 181.2731665811 0.634771875366 0.027665370462 0.136685
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 NA
#DIV/0! #DIV/0! 1.863825279113 8.830501930502 #DIV/0! 0 NA
34.11163157667 41.12919310468 3.188675731714 1.215770974588 0.402775600536 0.024133432195 0.086107272727
319.4644183366 191.4780845051 3.525506858154 184.3965158819 3.762993104354 0.260941200296 0.115501029412
17.89990875448 680.3348073169 1.50997945324 5.3880339664 0.57528276162 0.043595974149 0.11004097561
329.6136461004 118.7925190523 2.804641847597 14.45134866225 0.386630589402 0.021903719971 0.202846866667
32.76067892287 24.63948980147 1.052880954332 12.39197977923 0.318510871195 0.026107383406 -0.007066666667
12.44609157274 484.1482836475 1.067342882238 10.23723388138 0.340157031384 0.025399172869 0.1885
21.81122148365 14.51579300941 1.251620523533 11.27423303125 0.205757134898 0.009727103102 0.181833333333
13.96769308624 9.935296310966 1.494059543218 2.15550961395 0.430959950157 0.029866982359 0.112355609756
616.7804561965 131.0112597413 178.6125547518 51.75640578317 0.556766612208 0.0109879359 0.170789266055
43.12129639873 25.26555223192 10.58883150459 183.9356498481 0.306550806834 0.014985636918 0.113961341463
968.6535456919 174.982037668 1.429402729611 3.094881844377 0.499608888978 0.026415993939 0.032483333333
770.4584721175 508.4678072068 2.825199757262 9.142540976577 0.386659873517 0.022907679197 0.169617222222
189.4880725519 12.71714327108 1.009348542482 1.712427380991 #DIV/0! 0.014537177542 NA
40.20744833309 18.60181773462 1.080185617938 2.863771240202 0.251403552756 0.004457377572 0.1355125
41.35446584527 17.46231422292 7.517895085448 19.49979370818 0.215891248334 0.03341816693 0.205217166667
483.1551876832 472.5473431038 4.422780364089 238.8896456734 0.53886744495 0.0218740391 0.19486
6.617386951443 4.559438951483 4.731329038416 4.597040627326 0.535368043088 0.020766016713 0.063555
28.20333869496 14.48301748855 0.973069321753 1.405239764798 0.243552447476 0.002253024331 NA
28.10023310023 8.610714285714 1.060246262093 1.953808752026 0 0 NA
143.9023032919 63.25022341307 9.996308027419 33.77044563865 0.589207912111 0.028901314845 0.090137409091
2457.923747301 1673.592752379 1.094827567423 1.654983960194 0.917467150344 0.016884051204 -0.02454
51.2430053142 11.9156996391 0.891275930831 58.44966483711 0.801862746463 0.011395290752 0.145383333333
54.23477581962 19.89058107715 3.2816991719 13.11327754327 0.593685130349 0.032672006655 0.137445483871
57.08488601735 29.51131692917 1.51299354102 2.233873903655 0.361351039253 0.007201590723 0.047693363914
37.15522433867 118.5491302796 93.71464095093 4.363063645432 0.287048311886 0.011481025394 0.005676551724
191.5426412282 196.9501235906 1.635032330891 8.782524053644 0.52960970249 0.017455295786 0.291204434783
7.459657701712 5.517179023508 0.537968137969 1.264879376287 0.152777777778 0.021068048671 0.045
187.2451028111 44.63267871523 7.575816418882 76.74442035715 0.608783895901 0.014999546626 0.15752496732
12.79669576833 20.08438372198 3.57791426316 10.98228798897 0.503017606691 0.018170188044 0.047176615385
60.73170603497 42.37110555278 3.131750822465 18.12631524453 0.755824422266 0.067859297124 0.149414227642
152.7840608096 80.17444214463 3.098703373904 20.08853842795 0.311478936601 0.013788301831 0.1685
165.6472650953 96.10655655417 2.886364854219 13.76238357052 0.92628869042 0.026395859356 0.160259145907
#DIV/0! #DIV/0! 0.680512899263 1.089690785025 0 0 0.191
146.5065792972 68.06634678173 9.275390990483 3.784842651885 0.534601570839 0.027113255845 0.057885714286
26.77886767734 14.24972087635 1.912405912254 5.165274732465 0.839651595879 0.030926162664 0.0266540625
324.8459962012 47.13430593199 8.327857460998 33.22729233612 0.215109358338 0.009224656885 0.156664036697
73.87435511694 39.00862112385 1.688912936149 1.799740875388 0.528076205501 0.049359389688 0.0205
30.56319914794 27.54887517974 4.01437966294 29.88413094114 0.002155707936 0.004119410697 -0.1175
225.0287189575 128.5669351998 2.021710124943 6.25371570946 0.422129392124 0.031158449499 0.15286375
155.652278539 72.5556187635 28.1483610588 72.265861049 0.643408044724 0.025982522706 0.143498507463
979.0556288149 352.6035553969 33.94247331606 120.3841847632 0.536667646583 0.010165096837 0.168073721062
13.99315068493 10.73675750363 565.7384296498 3.772791625206 0.222264378947 0.00385834406 0.370945
45.10728010631 22.75549499824 1.391821515229 3.95304981517 0.4775954843 0.018529471115 0.049113138686
10.07169352967 7.270239250999 4.298260646039 2.155194835777 0.450643859948 0.02560654201 0.48175
#DIV/0! 72.03495630462 1.278500365602 3.205555555556 #DIV/0! 0.011560574949 NA
28.89181616871 25.02365521837 2.666082316227 3.057900500162 0.020034220532 0.000617123448 NA
18.20552572066 11.58494906062 1.012830268853 8.615739106431 0.340710541642 0.033595589502 NA
12.3707518738 10.93989842119 2.64579822237 1.30101832612 0.94982078853 0.015537965406 NA
#DIV/0! #DIV/0! 1.182051420547 5.087052533705 0.498459167951 0.047052834442 0.0577
161.4310645724 #DIV/0! #DIV/0! 45.12195121951 0 0 NA
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 NA
256.7391651128 122.3662282645 21.84653890849 61.90375976852 3.429447563526 0.149357970838 0.151816805525
 Average of Expect Average of Expect Average of Return Average of Return Average of Net ProAverage of Pre-ta
-0.206 #DIV/0! #DIV/0! -0.386111111111 -0.447831228033 -0.785310734463 -0.774049722452
0.264271666667 0.415923076923 0.254714285714 0.091498877309 0.110868546174 0.071136634372 0.091939158148
0.115347388316 0.123663846154 0.897363529412 -0.719230251974 -1.792179761176 -117.6593256641 -67.16594236678
0.02792761194 0.131958823529 0.035549534884 0.04038953999 0.168383509954 -2.803481194971 -0.200550855497
NA #DIV/0! #DIV/0! -0.10379241517 -0.028111161905 -0.137022397892 -0.054281949934
0.1086 0.133 0.00628 0.015306033862 0.080065484309 -0.007507007751 0.057687930174
0.052064 0.081 0.04235 0.083607573938 0.105406867232 0.224945835974 0.097620749637
0.155210204082 0.336 #DIV/0! -0.065480914537 0.640329332452 0.051496495383 -0.009513888696
-0.06635 #DIV/0! #DIV/0! -0.04665551477 0.243976988163 -0.230021379455 0.096181128221
0.069628857143 0.133525925926 0.049147714286 0.056456184589 0.075235792142 -0.016289057587 0.070599023099
-0.126 #DIV/0! #DIV/0! -0.094384707288 #DIV/0! -0.251592356688 0
-0.0402 #DIV/0! #DIV/0! 0.109744560076 0 0.328611898017 0
0.077472786885 0.081006511628 0.393048596491 0.002326527342 0.240882024579 -1.740448529458 -1.64742058752
0.113011111111 0.1305 0.225 0.245837876627 0.195842051597 0.173981867468 0.084415920932
0.158195373134 0.200254022989 0.202920162602 0.091541550429 0.133751461227 -0.533890660192 -1.368706950476
1.11395 #DIV/0! -0.029 -0.44054633783 0.245408881789 -40.12402302404 -51.75861201353
0.047764666667 #DIV/0! 0.0145 -0.037354508409 0.090263690921 -8.090961805996 -6.834832259012
0.261 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.269426094625 0.103357223689
0.21 0.102 0.202 0.256134157105 0.274041432079 0.377569607078 0.385561657797
NA #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.132899755556 0.187249917012 0.25971385274 -0.826898969355 -3.169623073594 -27.23083347855 -13.30262743564
0.1302625 0.094916666667 0.256261176471 -2.391418990889 0.783457243291 -0.624713316426 -0.612794163965
0.016264857143 0.2026 0.197198636364 -0.008971354318 -0.45207139042 138.5944279565 -71.38492036422
0.084322358491 0.109863157895 0.082972142857 0.053779476892 0.04203494281 -0.194561048859 0.046683837998
0.148522741398 0.253818597561 0.234477660061 0.17633037583 5.399877907931 -0.064148196979 -0.074909384149
0.156103157895 0.13 0.02608 0.053300843492 0.0380980534 0.190149544605 0.135785917662
-0.016050909091 0.117 0.083705 0.030064224037 0.006878856405 0.000738694637 -0.019788516379
-0.014107037037 -0.206 0.19502 -0.067109707706 0.009942781209 -0.085710361818 0.065639168817
0.065636666667 -0.0685 0.021212 0.11373517235 0.105722649029 0.996008079665 0.118656039564
0.04127097561 0.224308695652 0.105058518519 -0.019648657603 -0.213398938911 -0.352454152972 -0.560935263174
NA #DIV/0! #DIV/0! -3.162464985994 -2.250423011844 #DIV/0! #DIV/0!
0.0953 #DIV/0! #DIV/0! 0 0 0.124976419543 0.131956234673
0.117568780488 0.1888 0.149757419355 0.057038033859 0.059603355867 -0.037290797085 -0.092359092904
-0.035888333333 0.107 -0.010675 0.086638210391 0.096299346136 -0.101904083325 -0.403436065269
NA #DIV/0! #DIV/0! -0.041049382716 -0.058635394456 #DIV/0! #DIV/0!
0.030467352941 0.239758571429 0.000852564103 -0.031158885697 -0.64899962057 -0.001030819412 0.035340797328
0.050422836439 0.172077386935 0.109134017857 -0.016698839325 -0.597673523583 5.609887278433 -4.152955840036
0.111 -0.088 -0.0896 0.119675905428 0.124779919642 0.092972861418 0.095071028102
0.041951624473 0.209371875 0.156136102719 -0.20777857299 0.435889195911 -2.781089394627 -2.915900594694
0.305272727273 0.19 0.2086 0.144587994239 0.050656483764 0.123101238818 0.02127602314
0.153666666667 0.0895 0.01565 -1.403843065087 -12.69353592326 -542.5554671548 -517.5655617038
-0.052234047619 0.31211875 0.0794736 -0.166107216499 0.030723823625 -3.539773305755 -1.905020755837
0.0788 #DIV/0! #DIV/0! 0.012621738474 -0.02784004847 0.337972166998 0
0.121669724771 0.191168684211 0.241324950166 -0.170821828585 2.3141419856 -1.628138930068 -2.796993491507
0.012491818182 0.210266666667 0.012775 0.022429994819 0.026535053953 -0.019389230588 0.036729093234
0.07596 #DIV/0! 0.107 0.108610592467 0.118258904559 0.112021191609 0.134738889712
0.166097205947 0.251863091483 0.160912648084 -0.07356045964 -1.0402299E+13 -0.214652903764 0.81419602673
0.215180033784 0.187510638298 0.137216885246 0.019063546321 0.109346443059 0.366521302052 0.050483698691
0.14392625 0.155849230769 0.178914528302 -0.030393778088 0.429729580356 -131.3614053003 -98.97265385081
0.3684 0.49975 0.227171428571 -0.417974758835 -0.167330657316 0.000565380474 0.123775518669
0.100115317919 0.20602195122 0.564982361111 -0.179788520745 -0.70920082184 -3.977823047122 -2.907568368475
0.009544637681 0.207474487179 0.087096556291 -0.160418333592 0.014863552364 -0.315431702021 -0.072263328295
0.037314285714 #DIV/0! #DIV/0! 0.172102950528 0.362709253454 0.061412768102 0.068117718218
0.065628888889 #DIV/0! #DIV/0! 0.217925596176 0.101274677573 0.194009571642 0.135956562822
0.046050602524 0.135601686183 0.091848886044 0.063043455566 0.178017940589 -0.014363909256 -0.004379651627
0.039546363636 #DIV/0! 0.096228571429 0.04020514398 -0.042734593326 -0.250136914322 -0.280819493103
0.231314285714 #DIV/0! 0.0558 -0.463702770629 0.028346288197 -0.154993527273 0.069585738825
0.156515128205 0.142538461538 0.15468 0.880208438932 0.127837836056 0.147730334822 0.100922688898
 0.07222287037 0.232571428571 0.066765 0.050783915007 0.105687231046 -0.437264177654 -0.321146701267
NA #DIV/0! #DIV/0! -0.112399355878 -0.081288566452 #DIV/0! #DIV/0!
0.049911764706 -0.0235 -0.02995 0.150930846224 74.40059476026 -0.007265371658 0.059417616918
0.01754 #DIV/0! 0.0112 0.108933912916 0.052651221873 0.221999292854 0.119614216567
0.04605 #DIV/0! -0.03215 0.038745150604 0.045699266464 0.15489512218 0.002665826182
0.066974583333 -0.016333333333 -0.0626925 0.072124108124 0.096109120197 0.043815170151 0.061509052943
0.019851923077 0.183130769231 0.3135453125 -2.969929104118 0.22123210779 -3.613759723343 -1.47722509743
0.1008 0.115166666667 0.11905 0.240141654161 47.69290616917 0.041149387389 0.093139523841
NA #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 0
0.2926 #DIV/0! #DIV/0! 0.333237503798 0.10835023314 0.207129468026 0.112470370249
0.069663499308 0.167030068027 0.165830950413 0.036523715403 0.283592140298 0.016742968216 0.002108104345
0.03917 #DIV/0! #DIV/0! 0.032653511871 -0.021690885939 0.048362045829 0.129782147572
0.06182962963 0.145 0.44 0.080947720179 0.183487433408 0.257359088467 0.169299233213
0.101728235294 0.185673809524 0.153968269231 -0.379270407819 -0.797631110706 0.179521137029 0.168107360576
0.112128571429 0.172 0.319883333333 0.035708608296 0.006814808447 -0.074384872264 0.073268859176
-0.269 #DIV/0! 0.0949 -0.266900082594 -0.322516449628 -46.42787493126 -42.43086380242
0.037834358974 0.1352 0.034466129032 0.145993589647 0.108209491492 0.102418090418 0.128189705676
0.211 #DIV/0! #DIV/0! -0.133666666667 -0.153671126999 -0.58115942029 -0.487353104386
0.1635 #DIV/0! 0.10325 0.303726019657 0.316133255513 0.215947660942 0.162199023511
0.0409989 0.124241276596 0.069934606742 -0.019462569165 -0.949508170589 -24.08133542469 -26.11245187271
0.151696179775 0.26164765625 0.1207209375 -0.006543403363 -1.648932607947 -1.721227210493 -1.575633160766
NA #DIV/0! #DIV/0! #DIV/0! 0 #DIV/0! #DIV/0!
NA #DIV/0! #DIV/0! 0 0 #DIV/0! #DIV/0!
0.083955 0.171482608696 0.133525405405 0.121402297401 0.281822698661 -1.063864542712 -0.599122152005
0.106874014085 0.2198625 0.215745742574 -0.039573809654 -1.031151222304 -18.49806735038 -13.89797474147
0.094259473684 0.06 0.056735882353 0.146630835026 0.888602292006 0.140456110338 0.144169792614
0.12991820339 0.191013043478 0.103200444444 0.080517623824 0.209617065719 6.158639922313 -0.145747662188
0.084233333333 #DIV/0! #DIV/0! 0.075753559607 0.069538372043 0.154539604728 0.037526723796
0.04425 0.1251 0.096733333333 0.176667546617 0.055245523836 0.169255882219 0.155906869154
0.0717 0.316 0.407 0.042590446899 -0.025977188368 0.147033768748 -0.122141779578
0.118089310345 0.1532 0.07269 0.093513843341 0.069340600778 0.014812278989 -0.913965129947
0.163486037736 0.174045714286 0.495035223881 0.071365877047 5.461407760184 0.240481601726 -0.112647710888
0.082542917847 0.131752631579 0.093191016949 -0.129251746869 0.011843685649 -21.14132187757 -3.879573367885
-0.036800952381 0.163931578947 0.0331868 0.001990746173 0.047957432426 -0.316916725559 -0.049403311341
0.13261025641 0.1040875 0.230707 0.160589447607 0.101034029301 0.38326410854 0.15969662945
0.233 #DIV/0! #DIV/0! -0.061987381703 0.00547173073 -0.034778761062 0.010084791605
-0.017845053763 0.1465 0.055009285714 0.004285091429 0.623149961604 -0.234532582278 -0.151158177103
0.208592222222 0.137842857143 0.004421578947 0.087962513285 0.145545135791 -0.639396225776 -0.775528263956
0.137210853659 0.158354901961 0.117244142857 0.093677439854 0.000204258575 -14.76396657706 -4.818163137476
0.1304 0.0795 0.103 0.382065858629 0.597494410345 0.238353382642 0.184094120538
-0.122 #DIV/0! 0.0078 0.065334317965 0.092424524884 0.029525954234 0.039526649529
0.269 #DIV/0! 0.236 0.012381454162 0.032526070643 0.019405450041 0.070850536746
0.050787186761 0.310715339806 0.128921118421 -0.014081078763 -1.001372736349 -1.778774818199 -1.297433915694
0.042866666667 #DIV/0! 0.123 0.048743410576 -0.013385227829 0.016844810859 0.001133653929
-0.020697647059 0.0608 0.037016666667 -0.00707837392 0.050915236364 -0.018186785349 0.053266159881
0.111598413462 0.134633298969 0.109514821429 0.067519243904 0.063235978356 0.476940240792 -0.339101104513
0.067047242955 0.258999505495 0.106834709141 -0.093648041791 0.029947056407 -0.063509652339 -0.034158133309
0.005356698113 0.218954347826 0.077292705882 -0.607587020642 0.05241946392 -0.039333006858 0.026643706165
0.179331969697 0.19 0.11438 0.088893743431 0.076889989806 0.932974198129 0.055622687116
0.2363 #DIV/0! #DIV/0! 0.057928460579 0.016422218664 0.292330073212 0.093785828938
0.1313951875 0.155788095238 0.199712300885 -0.189200264894 -0.09971346414 -2.117297810611 -1.84383033895
0.025676380952 0.156805131579 0.083994339623 0.047536494034 0.556634813699 -0.2100192689 -0.130902661983
0.062874040903 0.178126641221 0.134700744681 0.063458680975 0.069418107493 -0.384120351614 -0.428018281994
0.122833333333 #DIV/0! 2.0155 0.04074613732 -18.69428916889 -2.339538817892 -2.420165539507
0.090592911964 0.193788434783 0.118721290323 0.074799355317 0.584443519764 -0.094296727238 0.011940791675
0.22 #DIV/0! 0.137 0.074620432013 0 0.086729013583 0
0.041009375 #DIV/0! -0.0328 0.227725010962 0.474116166071 0.169940799782 0.149935807215
0.05953525 0.072 0.090038205128 0.065369727286 0.06997359735 -4.300919538787 0.145278948749
0.144462975207 0.202673809524 0.121285978261 0.05119632827 0.101109679885 0.016871839877 0.037588097875
 0.0556 0.145 0.1435 0.171896433529 0.094507693691 0.172246645354 0.067449976201
-0.00664875 #DIV/0! -0.00048 -0.125386708971 0.023612881913 -0.215194043303 -0.118966002263
0.057788970588 0.220527272727 0.120604210526 0.090504940684 0.055884507493 0.43175578544 0.03237634705
0.094276742788 0.127419002558 0.288995555556 -9.689395081644 -2.245616466491 -4.583026474269 -3.871050672566
0.115385698952 0.151224455637 0.218919811146 -2.219758710465 -2.1162575E+14 -21.9647801503 -15.02948661973
0.4615 #DIV/0! #DIV/0! 0.16645183993 0.019363850399 0.247174665976 0.044316540513
0.118932026144 0.238571428571 0.4179 0.079109672524 0.186995527485 -0.264768431597 -0.156981664808
0.223 #DIV/0! 0.108 0.210463096537 0.11478216645 0.166865435256 0.191692848012
NA #DIV/0! #DIV/0! -0.089576547231 -0.021241199014 -0.197841726619 -0.051438848921
NA 0.33 0.208 0.207249802994 0.187708364381 0.079288513717 0.097447806603
0.21 0.237 0.0965 0.12258156636 0.05927001031 0.245390881806 0.457962855805
0.03395 0.0853 0.0149 -0.58528963498 0.07712673725 -0.060590145576 0.053780941873
0.0367 #DIV/0! #DIV/0! 0.143798814601 0 0.272660434828 0
NA #DIV/0! #DIV/0! #DIV/0! #DIV/0! 8.390243902439 0.279512195122
NA #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.099390469192 0.178585347788 0.204243172566 -0.741873228799 -3.5390554E+13 -9.392298907907 -6.154368827938
Average of Effecti Average of % held Sum of Net Incom Sum of Trailing N Sum of Trailing OpSum of Revenues Sum of Trailing R
0 0.00001 -0.922 -1.504 -1.455068008739 1.94 1.77
0.22079731403 0.134207959184 3472.302 3782.93 6369.489614884 48053.74 48968.9
0.078612283438 0.170472667162 67783.935 75076.031 91746.57155488 826457.03 828853.48
0.169002956783 0.189345507246 6737.553 1725.955 9286.835852287 193482.897 172370.536
0 0.366 0.336 -10.4 -4.12 70.8 75.9
0.035631578947 0.343626666667 56.77 16.9 74.2711358649 1266.7 1250.6
0.026704529525 0.170185625 1640.621 1612.908 572.2095533465 7691.9 7949.56
0.193420568466 0.100888404255 1739.497 1970.823 1705.898168869 11529.951 12113.268
0.100113122172 0.0702 -185.5 -146.18 178.4297648574 1334.3 1295.1
0.13732592855 0.172538290598 23254.096 18825.707 29141.75890047 225511.456 223934.723
0 0.052 -12 -7.9 0 27.1 31.4
0.07144 0.0271 11.6 11.6 0 35.3 35.3
0.070007471081 0.457786666667 18166.666 21497.147 29952.47685072 164866.149 169128.844
0.229025414939 0.226283846154 368.275 367.23 148.8288044959 2633.7 2502.8
0.168606659568 0.320654709302 14805.605 21150.13 32525.6242105 281308.267 287779.152
0.033915932171 0.240605555556 38.879 -100.461 -107.0850242668 164.264 167.87
0.026283817083 0.107431123596 408.137 236.026 431.2889651252 8558.682 7641.018
0.283843154896 0.0854 64.2 56.6 54.8 309.5 317.8
0.018260292165 0.2462 140.3 145.1 148.1713450914 344.9 384.3
0 #DIV/0! 0 0 0 0 0
0.045255352064 0.166852265372 54705.851 85238.108 130568.9538983 1191938.658 1290379.145
0.096288640412 0.268740384615 1000.053 675.612 1479.299420816 14973.082 15619.437
0.068356130127 0.363205949367 2621.908 3054.43 4418.660861659 23854.058 25682.307
0.134791978274 0.4198415 13185.419 11266.184 18887.31175555 204979.349 199196.438
0.164540444006 0.14186934715 434784.98 457672.006 347799.2731374 5107787.941 5252422.118
0.225948280486 0.088942413793 12535.22 11250.31 15757.91378901 94266.61 94735.41
0.035474549665 0.193363650794 385.524 389.079 609.9008187764 15175.24 13870.26
0.069615983887 0.220095806452 -310.513 -216.252 1106.420887229 7703.231 7852.262
0.159215403468 0.084414285714 2777.573 1923.634 2611.542772866 20685.284 19114.06
0.129818874494 0.197082913386 14936.987 18344.789 23766.70936803 179069.788 168686.529
0 #DIV/0! -1.294 -2.076 -1.36 0 0
0.037400367872 #DIV/0! 132.5 132.5 139.9 673.5 673.5
0.183668837955 0.061823384615 508.233 284.937 2754.396027354 37173.227 37279.994
0.107634558542 0.262793333333 192.566 152.992 206.6269316806 3447.717 3131.526
0 0.1053 -1.84 -1.33 -1.65 0 0
0.14917102881 0.266046315789 7435.202 14077.943 14534.39567074 215262.992 192313.234
0.175017403334 0.180499981685 90736.712 86601.983 213283.5555792 2787531.759 2696537.759
0 0.0119 301.9 270.3 276.4 3020.6 2907.3
0.149706788193 0.181582983114 93184.159 90633.054 158238.9409573 2274062.437 2128693.311
0.119476194772 0.168684705882 358.074 327.984 9.834011444557 2199.34 2089.31
0.010157304178 0.155466666667 94.199 -18.848 34.60308406121 1344.19 1334.892
0.124954420413 0.126136141732 6429.762 -3112.319 4658.22684274 92962.856 86971.137
0.158634538153 0.20195 4.4 15.76 -0.919 49.4 50.3
0.126302477491 0.125431585799 130801.272 139996.717 129269.7034662 1089085.969 1114556.915
0.053787669537 0.174799565217 738.779 134.246 1434.928222105 35206.98 29286.04
0.132928953581 0.533133333333 281.38 309.33 426.7480720375 4962.6 4959
0.160628739158 0.13827642013 68706.971 72394.114 102521.0956485 1114819.233 1115412.921
0.196515091001 0.1362905 17715.564 18694.983 21988.98814166 188273.221 198991.072
0.096653183368 0.446434545455 12395.8 14513.966 27305.31383923 228323.067 233817.932
0.052341670982 0.324929411765 696.026 194.372 332.5228863854 1613.3 1572.101
0.12986378969 0.177496515152 8102.291 9529.874 17975.75909745 191725.518 184415.184
0.220266237104 0.14230876494 -5116.712 -2980.627 72954.39338479 979834.466 915553.357
0.118413571631 0.007751666667 213.137 171.92 256.47 3999.3 3672.8
0.19254027844 0.176713181818 420.899 423.332 358.342477243 3328.744 3418.219
0.307642314637 0.169600441387 288355.261 282669.827 391071.3995363 6951322.471 6717750.619
0.1066809776 0.079032083333 1524.245 1645.231 419.5612627701 16654.759 18171.2
0.140424911226 0.298825714286 398.839 -42.69 614.1851769421 4003.83 3526.63
0.21363179207 0.101795957447 1609.461 1555.883 1269.154144087 13741.596 13942.265
0.022354741203 0.162665747126 5267.748 5409.189 3956.655957434 39048.437 38995.047
0 0.3116 -14.4 -6.98 -3.443646399214 0 0
0.086151094604 0.088223 16.779 37.806 205.4658269358 1794.83 1657.544
0.163090998762 0.02545 345.51 341.27 106.2298476435 1317.7 1338.9
0.013704496788 0.16165 98.7 110.9 0.899003270882 728.5 655.7
0.082975423218 0.134092222222 343.33 238.701 330.8609318592 6271.9 5854.96
0.135623596337 0.256344237288 630.57 5604.118 14470.55588973 143704.24 146771.615
0.0446176185 0.091722857143 3941.136 4436.399 4647.133405794 16709.1 18017.221
0 #DIV/0! 0 0 0 22.5 22.5
0.208580320756 0.31874 102.75 109.35 115.6 634.6 682.3
0.171038662278 0.153639433681 30550.164 30189.506 29148.29499343 264016.694 270327.888
0.135583973845 0.259488888889 521.449 473.774 379.2065071438 1642.096 1604.82
0.102850994407 0.193281428571 609.507 532.467 347.8121593784 5190.452 5143.945
0.195175090771 0.186289204545 26244.976 22060.848 29487.84577705 255854.5 257530.1
0.051685946345 0.331445454545 681.2 779.01 1482.19852252 9027.6 9421
0 0.117733333333 -73.85 -74.87 -25.0651418009 437.389 382.189
0.268657198321 0.164829166667 3217.913 3227.638 3546.977031058 28824.31 29380.06
0 0.3801 -8.02 -8.02 -6.725472840524 13.8 13.8
0.334210039022 0.23 187.17 195.63 136.9743597771 1047.16 1056.56
0.153743449263 0.368807272727 38549.6 34251.083 65778.3492091 955417.012 932585.628
0.15448782734 0.226583361345 3989.974 4027.236 6504.120892187 74120.287 73530.342
0 0.00009 0 0 0 0 0
0 #DIV/0! 8.13 0 0 25.9 0
0.143735233956 0.099185454545 5834.848 5448.181 3893.974744099 33740.59 34214.217
0.139667593625 0.29692877095 18010.923 19471.18 36098.46818184 252945.431 250004.69
0.106609178372 0.195601111111 2060.81 2087.867 1620.542099924 12653.59 12832.36
0.157102898795 0.115861495845 5178.401 5297.293 6507.344880822 67346.11 68342.482
0.139028050727 0.017365 237.029 241.055 237.301 1725.109 1821.268
0.064228473562 0.341975 646.5 654.8 1402.061734243 4814.4 4880.8
0.185776782655 0.170506 265.6 382.02 621.6602253428 1701.47 1875.47
0.231352506901 0.124034615385 5749.457 5885.84 5594.436809631 45808.33 47293.772
0.162015184564 0.138752642487 12008.618 12590.218 17359.97658055 117876.801 139439.778
0.110408032297 0.260922854369 11898.979 9077.175 10276.80210103 198309.11 181289.245
0.142407717597 0.193155555556 1354.633 -3139.08 6720.975430367 107874.158 96616.082
0.007920692744 0.048288421053 11593.29 11961.65 5160.076298768 32167.68 34417.98
0 0.00003 5.66 -3.93 1.139581451407 126.1 113
0.081597274925 0.168717024793 1761.625 1426.505 2601.112268253 20489.45 20103.084
0.163481822643 0.12351137931 70014.017 59860.702 112061.2057301 779530.964 768170.298
0.060691175328 0.086537662338 29902.321 32651.906 26805.22878214 174322.586 184541.226
0.314129042792 0.0266 359.57 361.77 599.3 1579.3 1649.3
0.008518102989 0.142165 685.378 513.71 717.0147020896 5055.03 4838.17
0.205423728814 0.3396 9.9 2.35 8.58 123.4 121.1
0.118246399598 0.145510386029 33275.746 34226.775 28460.78102522 358540.863 373118.035
0.068148613881 0.183085 316.824 238.722 137.8108844567 8650.65 7331.65
0.069006804177 0.403075217391 367.463 432.293 808.941499089 17895.53 16710.23
0.189404349217 0.34777724 28490.155 30022.478 35921.92617138 334515.749 338730.56
0.141211198372 0.133577073579 76569.882 72551.008 120411.8543347 2174690.753 2149027.612
0.13410054279 0.180397985075 31857.989 28219.749 56683.1091311 623064.25 576334.348
0.15607743796 0.140722991803 1278.546 1477.029 1756.711140655 15796.913 16751.928
0.284029172945 #DIV/0! 7.02 44.8 81.8 477.2 463.7
0.1021982601 0.274369703704 47966.461 43448.545 47278.64189759 439347.424 415680.124
0.136385537468 0.218894960938 67732.749 113751.751 119049.2024603 1157294.328 1181700.099
0.142592353992 0.115238854489 51030.412 59595.31 56035.75766061 1001265.144 1023259.41
0.201708056146 0.17327 330.44 355.18 325.4175091703 1481.571 1526.836
0.13789892623 0.103868550296 24536.939 24030.392 23477.56767989 336854.39 354154.306
0.308139534884 0.2821 95.5 155.8 0 1626.7 1796.4
0.223604045811 0.267392857143 854.4 780.085 662.610197892 5882.9 5955.2
0.141327071404 0.181758108108 140.732 156.827 484.113 5680.59 5760.47
0.109938994506 0.086069176955 22007.208 19797.758 13770.63991555 272368.669 272196.334
0.184830232626 0.21594 85.099 81.799 45.47652562188 578.56 576.06
0.039333736639 0.099705405405 -52.83 -120.926 491.3935423852 10471.131 10150.856
0.027153969127 0.117398333333 13996.254 17229.638 9933.429208385 61002.799 66927.193
0.110900954337 0.550776837325 279308.291 256356.063 269066.0676903 2805415.177 2826683.738
0.107610355588 0.45638212607 1264906.09 1182228.936 1680225.12287 14539519.376 15075707.299
0.094372101537 0.000115 2773.65 3239.35 40.2 6685.2 7968.8
0.088131545587 0.091919722222 3456.29 3433.409 3302.453854905 34264.826 37955.103
0.217901553986 0.0896875 408.268 380.008 489.4999043007 3599.13 3712.03
0 0.319 2.17 -2.75 -0.715 18 13.9
0.021007462687 0.5104 25.3 26.3 32.32343745011 305.4 331.7
0 0.1123 299 171.7 320.4366102071 677.1 699.7
0.085887096774 0.42795 -16.07 -26.76 71.80551495307 867 869.6
0.267248662349 0.00015 221.8 259.6 0 860.4 952.1
0 #DIV/0! 17.2 17.2 0.573 2.05 2.05
0 #DIV/0! 0 0 0 0 0
0.140725978159 0.230115466608 3646408.011 3633644.236 4779823.595669 52762443.278 52983972.617
Sum of EBITDA Sum of Change in Sum of Net Cap E Average of Reinve Sum of FCFF Sum of FCFE Sum of Book Value
-0.785 -0.356 -0.001 #DIV/0! -1.098068008739 -1.089 3.436
8374.355 1528.633 8619.524 2.05528606286 -6259.416919129 -4200.385 26048.64
138651.284 1412.582 52702.324 9.022151152325 7009.919764824 34119.665 696827.826
19777.515 270.853 13403.831 -1.12637450974 -6496.684259362 -10754.902 115646.642
17.8 -15.01 18.2 #DIV/0! -7.31 -9.79 100.2
153.5 13.93 127.7 2.955290485301 -75.02836101541 -97.63 805.912
991.72 228.581 -113.305 -8.324546984082 435.6631072999 2240.528 17358
2205.774 3.386 798.169 0.750313007769 387.0591753191 1890.372 11652.922
178 0 27.6 2.660472897756 115.9706675531 -112.88 2014.1
38241.821 -699.345 7459.518 0.02840637963 16661.66472424 14791.538 173965.783
0 0 2.5 #DIV/0! -2.5 -10.4 83.693
0 0 0 #DIV/0! 0 11.6 105.7
30604.545 842.921 16588.294 15.15593990122 8666.378240312 15014.878 177603.165
172.87 3.53 103.219 1.809355295634 9.132519451009 363.303 1559.02
48642.875 3374.951 12123.05 0.711721441804 10285.99613683 13363.253 210283.44
-44.438 -8.039 -30.181 0.704814923192 -77.24212612671 -2.458 2358.54
711.17 108.12 16.317 0.377103842714 263.1375498002 125.886 3772.082
126 0 -63 -1.675462425348 100.6015594542 119.6 0
170.1 -12.372 59.4 0.329419911024 95.73204098777 98.072 566.5
0 0 0 #DIV/0! 0 0 0
204664.521 4011.205 136530.881 9.290093523891 -43134.96104501 16244.18 1029689.92
1990.261 137.34 1172.222 2.548889098039 -155.3114964805 1414.095 9123.518
4305.139 889.863 1872.262 1.820471204471 939.2176790127 788.263 29070.112
28802.836 14.842 13680.504 1.615481065319 375.0392266359 9298.451 148700.13
514996.328 144299.277 347427.54 9.83404411993 -224741.7942245 337692.803 3083571.904
22248.35 3062.942 7250.914 0.822458090711 121.4175763493 7406.3 100913.445
1676.62 -13452.98 -2225.157 -4.005493455 16217.3663463 17771.162 16846.31
1391.929 193.42 1575.544 1.93671456918 -818.0408634471 -867.469 9065.783
5449.952 14.686 570.831 0.326992563379 1447.217025669 -41.593 23362.97
32225.089 -1712.279 7705.499 1.065769688451 10143.47394337 3851.124 130813.76
-1.21 -0.273 -0.124 #DIV/0! -0.963 -1.286 0.517
161.7 0 136.1 1.196605094999 -22.36155732679 36.4 696.8
5493.403 392.735 1909.988 98.98409025008 -435.1649191596 -1661.182 35020.27
440.296 -3.204 92.952 0.822268227694 93.4110724992 6.125 2053.07
-1.83 0.358 0.796 #DIV/0! -2.804 -2.484 32.4
22406.951 -3403.345 2095.771 0.49187963378 13576.98944597 5680.136 105333.62
330376.52 -636.674 106312.673 -3.295283470885 45056.07830283 27491.496 1406477.628
717.4 9.1 91.3 0.363241678726 176 281 2258.6
254461.876 4726.771 85968.838 -1.474138643704 26104.66758682 12267.378 918318.18
56.952 -26.362 121.74 1.650649309014 -91.81881133425 435.212 1257.05
167.12 -35.681 75.267 -0.356259498145 -9.657361926733 -43.498 1010.937
9364.546 -1388.059 3899.625 -8.633611275143 330.2984042207 -1369.536 84555.921
-0.915 -0.051 -0.432 #DIV/0! -0.436 16.847 168.9
189749.751 30924.231 103159.031 -2.996560537884 -35027.83359705 79631.422 1269981.002
3554.858 -380.975 1121.91 1.840417606522 265.1838772109 -1386.421 20829.47
574.25 -80.062 157.078 -0.221884637858 269.913445027 30.685 2499.26
141635.669 2879.044 14123.428 -0.594557340203 58978.06609571 91800.329 393379.85
31569.421 48.472 16002.155 1.629323306301 232.8698215537 12653.454 129604.511
34136.778 1848.257 21176.203 1.328376117615 418.1200845729 2017.266 136720.27
453.857 -89.761 641.188 1.633002306058 -262.9255828631 6.698 2883.214
25442.572 -902.428 7596.59 3.368596003574 6108.409800722 4227.041 85807.63
128878.326 2852.416 9346.74 -0.55712915122 33433.29924691 -3713.156 548997.953
436.6 -10.54 -123.865 -1.190975581734 337.2670963452 309.315 572.05
405.917 20.247 -3.239 0.268380105659 286.8534736981 517.658 2829.29
686626.657 46012.167 321804.798 9.905644593461 -108681.2254296 -52146.079 3622916.808
872.777 -29.081 350.934 5.05207232497 32.168135243 1002.634 20928.46
1248.81 122.051 925.813 7.074097241655 -580.3701647475 -1238.874 9834.99
1806.32 78.114 1881.142 2.107676739208 -1128.422327868 1145.801 8688.796
 6145.77 426.592 2139.512 1.821339999866 1089.327767373 3431.993 70605.71
-8.31 -2.387 14.5 #DIV/0! -15.55664639921 -19.093 62.1
314.249 -17.852 131.439 1.1556202275 78.52724505235 -183.899 92.5
144.2 -41.416 -0.54 -0.333322479215 132.9216974249 491.966 3543.3
0 -4.91 45.5 7.301867803861 -39.66124644576 -25.79 2610.6
830.406 -44.964 159.468 -5.250965920801 185.0875544414 185.374 4596.54
20873.174 -667.566 11063.351 3.828509331304 1923.498287269 17939.744 96501.226
4820.806 -169.293 -437.315 0.461684462921 5242.219384408 5042.783 1204.78
0 0 0 #DIV/0! 0 0 0
125.8 -1.38 49.11 0.191541585086 30.26481494897 19.89 354.9
42609.684 3356.169 25296.616 3.532693072937 -5658.083602571 14781.212 264988.377
246.317 -0.558 80.624 3.340975215065 267.8632903827 377.754 4440.04
502.515 138.501 84.207 2.567143141088 75.04088359488 795.443 6601.42
48121.96 -3324.216 18386.512 2.330853576233 4648.931277322 15298.712 157554.044
1845.4 8.222 3610.823 3.824875815805 -2287.301332301 -1154.557 11895
78.93 -53.917 139.834 #DIV/0! -110.9821418009 -204.377 736.5
4832.27 53.18 571.998 0.329442957552 1783.59744279 2779.254 21501.55
-5.02 -0.995 6.15 #DIV/0! -11.88047284052 -13.545 60
138.37 3.498 50.713 4.076914779928 32.04593137111 219.439 620.86
105964.305 -2203.177 24763.786 0.489713091149 22164.75369659 13083.982 409794.613
9430.597 82.214 3247.323 1.49160814143 1536.549737069 1888.717 42213.462
0 0 0 #DIV/0! 0 0 -0.086
0 0 0 #DIV/0! 0 0 26.2
4732.531 83.406 3408.511 0.497085648775 -326.6793076009 5807.725 24373.05
58232.887 1964.819 14068.144 1.145139446128 4991.1620836 10379.674 182557.361
2274.718 83.159 738.849 1.001264211067 508.5328706981 1507.202 14077.79
8593.816 1764.83 3274.627 9.958954053558 -345.9203852663 1135.605 26802.302
363.259 39.373 33.796 0.938626476789 120.4935086325 267.734 2234.78
1544.69 -47.51 -101.119 -0.135255306616 1364.598869139 897.929 3379.5
649.5 93.605 2310.58 3.925233356165 -2042.554551946 -1310.465 4757
7935.58 -1695.278 5720.399 1.355043135111 -348.7082321232 9785.724 37496.521
21339.717 2767.662 7933.63 -19.90437486362 3155.037468072 15156.137 95788.645
19869.517 -192.281 10737.694 1.890182424353 -2267.10099778 8328.53 138539.826
13994.666 -62.718 1606.746 9.381638155938 3611.35275266 -12181.638 55743.3
8235.79 -401.739 1799.875 -41.11596541288 3491.653734405 11184.491 78817.8
27.4 0 -2.803 -2.459674994306 3.942581451407 -2.997 63.4
4686.278 74.084 1304.381 -2.393691804944 651.7707599708 -1225.043 21398.237
162807.784 18601.908 86252.936 1.975416648654 -18914.06027304 -11916.314 762870.635
40465.085 5069.011 25582.027 4.394884899879 -5231.508766929 25036.83 226041.1
824.8 0 -270.4 -0.657117082842 681.8944004048 632.17 932.3
888.31 182.5 434.061 0.821314955176 0.535196502799 80.229 3464.5
33 9.22 29.5 5.679530935504 -31.90253559322 -24.27 189.8
40336.173 8023.352 36899.935 14.55350751839 -21386.35227203 28129.679 346136.814
370.554 75.145 146.953 31.41135701768 -130.3276278418 306.51 4991.39
1635.08 179.283 110.409 -0.051731982058 422.5494816827 -57.316 7400.1
48644.305 992.857 17183.015 1.885980999215 7878.837644225 17280.891 205053.466
218875.967 14483.17 116670.711 4.385932608397 -46071.08140417 -21191.15 1029610.08
100034.965 702.125 3293.897 -0.865205978399 38059.15420739 17232.92 521497.106
2234.839 49.568 1522.465 6.163400546933 -224.6224203562 1437.897 10630.216
132.7 -30.56 68.092 0.700991538774 15.60701515152 49.868 1361.2
60197.065 616.255 27949.433 1.03636339336 9447.020690994 32515.759 333889.731
151608.765 5207.176 38816.913 1.369443985071 51398.48152459 108082.744 761988.782
92149.31 16144.321 45063.07 4.490849726769 -14629.76508891 12697.177 510118.86
374.12 -5.684 178.841 10.2110645595 44.10093070304 348.063 1146.12
36988.483 5323.096 22021.705 5.113455823168 -9517.312393796 3393.394 178142.32
0 0 184.52 #DIV/0! -184.52 544.88 2087.9
803.39 41.622 105.63 1.783176370873 328.6342094575 396.338 6197.1
664.569 89.233 297.514 1.940035913699 -2.540249383328 -21.146 3926.77
20013.046 2185.516 13118.808 1.09517266395 -3796.925694712 21633.029 175566.61
 61.67 17.813 -8.396 1.468189190573 23.81846050482 117.753 320.3
366.811 -71.12 418.755 1.768058484077 10.89799751769 -1050.788 6568.84
14430.114 157.227 7141.192 0.020250645044 858.0535817645 19600.946 126433.95
414666.827 6385.69 140991.63 2.728743069654 56280.94625108 125772.857 1758192.908
2288200.989 100045.34 919011.925 -1.916454584803 195193.8040282 217471.366 8159886.811
54.1 306.37 239.92 -0.114928553414 -525.1773929185 2815.9 8903.9
4055.072 759.094 2658.509 3.155405827711 -828.0079399972 1727.401 26790.884
636.815 89.548 779.158 0.398853107043 -525.5343833613 -201.898 2496.9
5.42 -1.522 -1.794 #DIV/0! 2.601 -1.731 30.7
33.1 0 -1.15 -0.036341338532 32.79440404398 27.45 126.9
483.9 -27.8 109.9 0.256212921323 238.3366102071 13.9 1400.7
98.1 1.16 25.455 0.759614722312 34.62130558348 -45.286 465.988
0 1.78 313 #DIV/0! -314.78 -438.78 1805.3
0 0.001 -5.145 -8.977312390925 5.717 22.344 0
0 0 0 #DIV/0! 0 0 0
7080427.503 415048 2975838.514 3.917004103935 113239.9452764 1365386.084 31808271.029
Sum of Invested CaSum of Current BoSum of Current InvSum of Dividends
3.033340043696 3.343 2.263340043696 0
37338.59892558 25607.801 37358.26392558 -881.259
1605288.968226 766504.49 1686370.278226 -55490.425
263938.5257386 119516.77 253485.8907386 -4237.5648
146.561 90 135.76 0
984.1883206755 778.8 1073.174320675 0
19016.48723327 20742.5 22817.30023327 -921.7287
12837.28415566 14138.191 16296.55415566 -763.0022
-69.3488242869 2090.8 693.7511757131 -58.5
616198.4154977 202678.33 626595.3434977 -10903.6194
-47.007 76.8 -103.9 0
96 0 0 -8.1709
267810.5917464 277948.531 376623.7897464 -6719.93
1019.65497752 1721.21 1439.02097752 -166.293
505405.2349475 220851.216 549007.4439475 -15152.6313
2399.979121334 2558.95 2541.170121334 -34.3442
2801.450174374 5324.901 5076.402174374 -74.7454
0 0 0 0
520.9432745431 613.4 449.9432745431 -151.4
0 0 0 0
2126120.041508 1222671.294 2302150.267508 -50245.0366
17234.74189592 9723.53 19401.50289592 -313.445
23909.17069171 36470.894 30546.18869171 -1138.5899
267231.1512223 169773.9 295925.2412223 -8683.1824
4549568.765313 3942158.916 5946299.881313 -221097.573
138340.640055 122107.844 158166.778055 -8046.8204
24194.89890612 16519.98 21718.96990612 -504.1
16226.12656386 9670.151 15815.29856386 -279.8231
31672.04113567 21168.32 28760.81213567 -1463.1095
454465.3331599 137954.102 500457.2061599 -5877.61638
0.574 -0.922 -0.644 0
697.669 0 0 -70
36585.94386323 37682.01 39844.38386323 -1920.2535
3675.263341597 1998.51 3470.390341597 -62.871
28.14 31.1 29 0
158231.7916463 104440.8 145526.3186463 -7314.565
3887575.061104 1672388.162 4153277.136104 -67229.26865
2215.1 2341 2583.4 -153
2908509.584214 987399.986 2775694.337214 -47743.64753
143.6049427772 1104.51 782.3949427772 -125.103
466.8805796939 988.46 392.7655796939 -80.78
256601.7647863 95909.427 230144.3977863 -852.9358
119.155 163.7 121.27 -16.7007
1614678.637669 1555087.659 1891818.067669 -453906.764
34048.34788947 20455.7 24131.41488947 -461.58
2777.239639813 2789.65 2954.909639813 -97.219
810434.8467576 440126.805 835231.8797576 -15430.78508
176150.9702917 153220.884 203928.4462917 -7749.793
227276.7448039 157707.14 246407.4658039 -6203.055
3490.473568073 3136.169 3618.104568073 -152.9012
211247.1455128 123467.065 248193.8785128 -3831.141
1645810.263076 616237.824 1584370.154076 -17465.62
588.957 281.6 294.87 -77.6044
7375.120613785 3004.47 7184.183613785 -160.624
7703776.551318 3854363.749 7026469.048318 -76534.189736
8269.95068615 22039.558 8598.06268615 -1007.8753
15062.98711529 9278.3 13384.08911529 -378.305
11861.73927957 9076.168 13434.59127957 -271.2637
103040.7732128 82862.84 119790.9112128 -3109.8629
42.36323199607 57 50.84323199607 0
106.5248653209 2113.957 2588.087865321 -42.894
456.3507617825 5151.5 857.4507617825 -48.9203
760.9049836456 2957.5 -257.3950163544 -88.5
5571.210340704 4569.19 5476.373340704 -271.2566
150166.0695514 105088.929 176706.5255514 -2641.8822
1045.95097103 7005.018 10294.08297103 -1462.2557
0 0 0 0
483.08 383.2 266.07 -25.04
346223.5090328 318753.117 423609.0280328 -14208.3224
5002.028464281 4969 6319.976464281 -150.8964
9111.175203108 8456.64 11121.62920311 -213.13602
276882.3061148 180944.346 312008.6891148 -6573.2223
15932.7943874 16393.4 25795.0973874 -345.7763
1637.565709004 500.7 1429.385709004 0
48400.35284471 25545.76 59233.81384471 -1893.20235
43.76536420262 50.5 45.67636420262 0
576.5072011143 645.14 657.7982011143 -65.093
580282.1389545 419163.605 615441.0829545 -16579.501
64320.65953907 49350.146 73190.71253907 -2945.5106
0.103 0 0 0
119.22 47.3 122.71 0
16849.69827951 31746.36 30101.01627951 -2841.2174
432526.2370908 192501.787 475024.3810908 -12312.840458
17092.65150038 16230.76 18312.45150038 -1189.0856
35693.23159589 33075.498 45317.53259589 -2673.68519
1224.621 2554.92 1794.399 -140.415
18669.39132878 9430.5 25264.89132878 -226.084
8465.728873286 6295.8 10793.56887329 -80.9
44190.11695184 41433.2 59172.67095184 -2318.456
131088.6390972 133938.103 189618.6360972 -4159.4571
190330.1064949 140981.269 206015.8984949 -6417.42084
167556.7578482 62867.293 151797.5588482 -2815.5136
118690.4015062 93457.9 129556.4575062 -6248.4345
208.267092743 63.9 213.937092743 -0.958
22849.61165873 24770.251 26259.55165873 -1035.03442
1007815.131349 765867.132 1048980.973349 -16518.55884
291736.0220893 265602.02 383479.8360893 -16705.825
688.7 1101.8 838.2 -5.964
4736.786489552 4039.8 5059.196489552 -152.7761
209.6 193.6 227.4 0
491982.9278739 407430.895 582432.8598739 -15151.329
7957.050577717 4587.67 7439.724577717 -225.71543
13237.29950455 7443.4 12734.99850455 -258.474
314874.2041431 233231.201 326666.1431431 -15352.7433
1860991.610327 1240652.201 2139798.130327 -12471.624505
1334696.191345 566306.868 1383956.356345 -15679.37348
17756.60829673 14663.361 23911.69429673 -512.32471
1710.8 491.7 850.2 -9.35
1136311.083512 341439.946 1091682.618512 -19795.80704
1444727.007698 841795.364 1626664.442698 -48919.47402
731471.488697 598313.865 822428.2396969 -30468.7724
968.6864541487 1517.425 1516.129454149 -180.55
290522.2746005 206748.59 323965.9776005 -12748.2209
885.7 2406.4 2604.8 0
4024.10601054 6727.9 4518.06701054 -467.8353
8475.309 2044.93 4434.206 -323.899
358864.3204222 196744.367 408236.8404222 -4399.8759
-0.675628109389 356.5 117.4963718906 -35.504
8948.008288074 4298.97 5003.139288074 -24.71
160026.2789581 153256.42 187105.8829581 -8004.4005
4450189.855549 1977952.323 4684257.789549 -120222.84797
19706501.76665 9638547.014 21074537.59365 -440055.48927
6459.547 8051.3 3113.497 -501.55
37552.40572547 31464.274 34762.61572547 -1779.37262
3113.015478496 3280.98 3824.045478496 -127.7025
33.661 37.1 45.131 -0.563
168.5828127494 270.2 350.2828127494 -0.5269
5406.386948965 1742.7 5759.816948965 -58.5
543.9354252347 513.294 626.0714252347 -5.3
4078.4 2087.6 3702.8 -129.4
0 0 0 0
0 0 0 0
67235657.86966 36779749.887 71780613.61066 -1976929.889639
 Sum of Total Sum of
Count of Sum of Debt incl Sum of Firm Enterprise
Market Cap Market Cap leases (in US Value (in US Value (in US
Row Labels (in US $)2 (in US $) $) $) Sum of Cash $)

Sum of Total Sum of

Number of Sum of Market Debt incl Sum of Firm Enterprise
Country firms Cap (in US $) leases (in US $) Value (in US $) Sum of Cash Value (in US $)
 Average of
Average of Average of Average of Average of Average of Average of Cash/ Firm
Current PE Trailing PE Forward PE PEG PBV PS Value

Average of
Average of Average of Average of Average of Average of Cash/ Firm
Current PE Trailing PE Forward PE PEG PBV Average of PS Value
 Average of
Historical
Average of Average of growth in Net
Average of Average of EV/Invested Average of Average of Dividend Income - Last
EV/EBIT EV/EBITDA Capital EV/Sales Payout ratio Yield 5 years

Average of
Historical
Average of growth in Net
Average of Average of EV/Invested Average of Average of Average of Income - Last 5
EV/EBIT EV/EBITDA Capital EV/Sales Payout ratio Dividend Yield years
Average of Average of Average of
Historical Expected Expected Average of Average of
growth in growth rate in growth in Average of Return on Average of Pre-tax
Revenues - EPS- Next 5 revenues - Return on Capital (ROC Net Profit Operating
Last 5 years years Next 2 years Equity or ROIC) Margin Margin

Average of Average of Average of

Historical Expected Expected Average of Average of
growth in growth rate in growth in Average of Return on Pre-tax
Revenues - EPS- Next 5 revenues - Return on Capital (ROC or Average of Net Operating
Last 5 years years Next 2 years Equity ROIC) Profit Margin Margin
 Sum of
Trailing
Average of Average of % Sum of Operating Sum of
Effective Tax held by Sum of Net Trailing Net Income (adj Sum of Trailing
Rate institutions Income Income for leases) Revenues Revenues

Average of Average of % Aggregate

Effective Tax held by Aggregate EV/Invested Aggregate
Rate institutions Aggregate PE Aggregate PBV EV/EBITDA Capital EV/Sales
 Sum of
Change in Sum of Book
non-cash Average of Value of
Sum of Working Sum of Net Reinvestment Equity - 4 qtrs
EBITDA capital Cap Ex Rate Sum of FCFF Sum of FCFE ago

Aggregate
Aggregate Net Operating Aggregate Aggregate
Aggregate ROE Aggregate ROC Margin Margin Payout ratio Dividend Yield
Sum of Sum of Sum of
Invested Current Book Current
Capital - 4 Value of Invested Sum of
qtre ago Equity Capital Dividends