多股对比 折现器 金融建模 股债比 排雷 性价比 相关性 说明书 建议反馈
请用微信扫码
注册 登录
估值基数(元)
未来N年增长(%)
折现率(%) 相当于 - 倍PE
永续增长率(%)
估值(亿元)

-

计算估值
总市值(亿元)

-

阶段 未来值 现值
暂无数据
- +

建议参数

最近1年(归母净利)
-
选我填入估值基数
三年平均(归母)
-
选我
五年平均(归母)
-
选我
十年平均(归母)
-
选我
建议折现率(%)
-
使用并填入折现率

复合增长率

3年增长(%)
-
选我填入近年增长
5年增长(%)
-
选我
8年增长(%)
-
选我
10年增长(%)
-
选我
上市以来增长(%)
-
选我

说明:


一、关于估值基数
  1. 不要迷信自由现金流,大多企业没有还不好算。如果你非要算,我也不拦你,你自已算好填入基数框就可以了。
  2. 长期来说净利润等于经营现金流净额,且净利润中还包含折旧,如果长期不等于先看看是不是假账
  3. 我们给了四种口径的归母净利,如果差异太大,不建议使用DCF估值,他不适合

二、未来x年增长
  1. 我们提供了四个值,要选就选最低的。如果波动很大的周期股,最好放弃DCF估值法
  2. 阶段建议用5年左右,正常人的眼界最多看到五年后的企业,说十年后企业是什么样子,其实都是瞎猜。
  3. 建议保守,30~40+增速的企业不适合DCF(除非使用年份少)

三、关于折现率
  1. 建议使用我们的参数
  2. 不用也是可以,但你至少要知道他是什么意思

四、永续增长率
  1. 为了避免你过份乐观,我们锁死了上限(上限3%)
  2. 默认是0,我们也建议使用0,哪有什么永远?都是骗鬼的话

五、其它用途
  1. 如果你要算复利,其它值填零,只填基数。然后看未来值,要看几年加几年
  2. 同理估算通胀贬值也是可以的,只填期数和折现率,其它填零然后看现值,要看几年加几年
  3. 另外你还可以测算企业需要多少的成长,才能配的上现在的市值

评价数据

N年折现合计

-

永续价值

-

估值

-

证券代码002032
上市年数17.71
财报时间2018-12-31
财报季节4
财报评分103
财报平均分95.4
最终参考40.39
估值pb4
估值pe16.52
dcf42.9
VP.7333
R0.057
R1229修40.39
每股收益2.45
成长评分12293
成长估值122949.98
close_now55.08
pe_now38.1303
pb_now10.1734
wr621.831
wr1021.831
ratio_day_fail45.74%
ratio_success95.83%
r_count_success23
r_count_fail1
r_count_unknow0
刷新日期2022/5/2 1:00:20
评语

经营性利润占88.78

现金流优秀,超过了净利润

净资产收益率28.25,历害!

毛利率30.86还可以哟!

净利率9.35有点低,企业靠走量?

三费占比19.92

正常走货速度,67.24天能卖完

账期很短,46.03天就能把钱收回来

资金流转很快,仅需26.35天就能循环一次

轻资产企业,固定类资产仅有8.55

其它类资产占26.38核查资产结构

负债大多都是经营性的,占总负债97.6不错

销售费用15.76,收入是推广驱动的?

能占用供应商资金91.84天!

自选False

财报原始数据

002032
苏泊尔
浙江苏泊尔股份有限公司
家电
小家电
80867.84
20040817
L
11840
浙江
台州市
www.supor.com.cn
S
sql
18|238
序号
_0
_1
_2
_3
_4
_5
_6
_7
_8
_9
_10
_11
_12
_13
_14
_15
_16
_17
_18
_19
_20
_21
_22
_23
_24
_25
_26
_27
_28
_29
_30
_31
_32
_33
_34
_35
_36
_37
_38
_39
_40
_41
_42
_43
_44
_45
_46
_47
_48
_49
_50
_51
_52
_53
_54
_55
_56
_57
_58
_59
_60
_61
_62
_63
_64
_65
_66
_67
_68
_69
_70
_71
_72
_73
_74
_75
_76
_77
_78
_79
_80
_81
_82
_83
_84
_85
_86
_87
_88
_89
_90
_91
_92
_93
_94
_95
_96
_97
_98
_99
_100
_101
_102
_103
_104
_105
_106
_107
_108
_109
_110
_111
_112
_113
_114
_115
_116
_117
_118
_119
_120
_121
_122
_123
_124
_125
_126
_127
_128
_129
_130
_131
_132
_133
_134
_135
_136
_137
_138
_139
_140
_141
_142
_143
_144
_145
_146
_147
_148
_149
_150
_151
_152
_153
_154
_155
_156
_157
_158
_159
_160
_161
_162
_163
_164
_165
_166
_167
_168
_169
_170
_171
_172
_173
_174
_175
_176
_177
_178
_179
_180
_181
_182
_183
_184
_185
_186
_187
_188
_189
_190
_191
_192
_193
_194
_195
_196
_197
_198
_199
_200
_201
_202
_203
_204
_205
_206
_207
_208
_209
_210
_211
_212
_213
_214
_215
_216
_217
_218
_219
_220
_221
_222
_223
_224
_225
_226
_227
_228
_229
_230
_231
_232
_233
_234
_235
_236
_237
a_0
002032
2021-12-31
2654052417.47
0
0
0
0
0
0
0
180312742.31
0
0
58191582.86
2716945985.33
385367862.85
0
0
0
0
0
0
0
0
0
0
12159756.67
0
3096517055.33
0
0
2055027382.63
11158574785.45
0
0
0
298191205.49
0
195528644.13
65600611.64
0
0
0
0
0
1291902992.54
26482779.31
0
0
0
0
452200863.39
0
0
0
0
410974540.21
0
2740881636.71
0
13899456422.16
0
0
0
0
0
0
0
0
0
500250000
3769700826.5
893741863.21
0
0
321692953.88
254094791.55
0
0
0
0
0
0
0
0
0
0
110605272.21
0
0
0
0
29191343.78
189810383.37
0
6069087434.5
0
0
0
157420210.81
0
157420210.81
12737298.24
0
1903631.69
0
172061140.74
0
6241148575.24
808678476
0
0
0
0
122970340.27
76159897.25
356924811.32
0
6451748564.12
0
0
0
0
-41522541.6
7622639752.86
35668094.06
7658307846.92
13899456422.16
21585331407.47
21585331407.47
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19469391130.25
16621613160.8
0
0
0
0
0
0
0
0
0
93417055.89
0
0
1909953095.54
850890119.18
-6482301.16
24891519.74
0
312742.31
90885851.42
1378149.04
0
202864580.37
2385111931.58
13899290.93
0
13229643.55
0
0
2385781578.96
444410051.07
0
0
1941371527.89
1943943608.94
-2572081.05
2.4
2.395
-2741304.66
1938630223.23
1941452899.91
-2822676.68
23182241217.47
0
0
0
0
0
0
0
0
0
0
610822240.47
229899647.29
17850456959.8
0
0
0
0
0
1899260747.79
890602697.79
1332761131.16
2049881568.69
0
25768911.57
3145603.32
0
1571003018
228405541.27
0
0
0
1032059354.7
339452636.92
2706689.63
2706689.63
2706689.63
0
3602000
0
3596000
1048679452.16
0
547940133.09
-1593906895.62
-7481549.97
0
787945760.02
1655785919.04
2443731679.06
a_1
002032
2020-12-31
1719785919.04
0
0
0
0
0
0
0
115992105.03
0
0
566215980.68
2228302318.44
179491969.23
0
0
0
0
0
0
0
0
0
0
40164877.32
0
2409298690.29
0
0
2857567546.59
10116819406.62
0
0
0
0
0
0
64448318.46
0
0
0
0
0
1228535067.85
47175324.72
0
0
0
0
461801363.5
0
0
0
1621068.83
371869834.73
0
2175450978.09
0
12292270384.71
0
0
0
0
0
0
0
0
0
0
3252438690.98
850983303.37
0
0
311346204.07
170298793.36
0
0
0
0
0
0
0
0
0
0
94521442.67
0
0
0
0
0
356888937.14
0
5036477371.59
0
0
0
0
0
0
15150000
1307250
2611773.09
0
19069023.09
0
5055546394.68
821083860
0
0
0
0
226859041.81
412206786.34
401648181.64
0
6202587444.38
0
0
0
0
-39031832.57
7200939908.92
35784081.11
7236723990.03
12292270384.71
18596944289.02
18596944289.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16660790620.47
13683276324.31
0
0
0
0
0
0
0
0
0
103340200.02
0
0
2123746792.97
759455093.22
-9027790.05
34206146.55
0
27066318.1
64142781.87
2317080.57
0
203922580.03
2197079202
18589799.8
0
15350304.64
0
0
2200318697.16
357693934.42
0
0
1842624762.74
1846221538.1
-3596775.36
2.254
2.248
-19142685.49
1823482077.25
1827503151.73
-4021074.48
19970321296.32
0
0
0
0
0
0
0
0
0
0
281790779.02
253215094.32
14125944531.51
0
0
0
0
0
1599471888.76
952693586.61
1750624388.78
2076592774
0
32610765.44
1692990.11
0
2810000000
280178445.02
0
0
0
2715000000
-150874689.47
31608611.26
31608611.26
31608611.26
0
0
0
0
1087305603.3
0
409198732.53
-1464895724.57
-39169098.08
0
421653261.88
1234132657.16
1655785919.04
a_2
002032
2019-12-31
1308132657.16
0
0
0
0
0
0
0
1264563042.79
0
0
1186980101.71
1796909432.4
278545463.04
0
0
0
0
0
0
0
0
0
0
14230736.62
0
2247612900
0
0
1732984689.16
9829959022.88
0
0
0
0
0
0
61917730.62
0
0
0
0
0
908982690.72
215167399.12
0
0
0
0
465546894.17
0
0
0
2168302.35
364211946.59
0
2017994963.57
0
11847953986.45
0
0
0
0
0
0
0
0
0
0
3011464656.36
1106996534.96
0
0
300734908.98
172591751.41
0
0
0
0
0
0
0
0
0
0
93696839.73
0
0
0
0
0
290585764
0
4976070455.44
0
0
0
0
0
0
21150000
2436047.01
3683907.11
0
27269954.12
0
5003340409.56
821119910
0
0
0
0
194633350.1
4342472.56
401648181.64
0
5443671509.58
0
0
0
0
-20313446.2
6836417032.56
8196544.33
6844613576.89
11847953986.45
19853477882.97
19853477882.97
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17752977819.33
13668228395.96
0
0
0
0
0
0
0
0
0
123738246.51
0
0
3206043042
798293827.13
-43325692.27
42653959.41
0
4563042.79
67253304.83
4843516.71
0
166638678.35
2296301130.2
4570807.72
0
27414104.13
0
0
2273457833.79
357804716.77
0
0
1915653117.02
1919914191.25
-4261074.23
2.347
2.338
4157206.81
1919810323.83
1924091099.85
-4280776.02
20987627971.98
0
0
0
0
0
0
0
0
0
0
253301218.86
307686528.82
15394115893.5
0
0
0
0
0
1570784787.25
1067360644.9
1783413416.89
1732940977.12
0
39216159.25
12920951.95
0
2345900000
454911537.1
0
0
0
2810000000
-866874425.9
12747688.67
12747688.67
12747688.67
0
0
0
0
1049517775.98
0
1438172.56
-1038208259.87
5511790.98
0
-166629917.67
1400762574.83
1234132657.16
a_3
002032
2018-12-31
1416762574.83
0
0
0
0
0
0
0
435241736.4
0
0
701179379.24
1727619712.96
216573318.3
0
0
0
0
0
0
0
0
0
0
143352998.18
0
2361653181.94
0
0
1990934740.49
8993317642.34
0
0
0
0
0
0
60646438.46
0
0
0
0
0
868297081.06
40562136.79
0
0
0
0
397272432.11
0
0
0
3284532.3
269780914.15
0
1639843534.87
0
10633161177.21
0
0
0
0
0
0
0
0
0
2953812235.17
0
1207916762.75
0
0
289033981.74
162065893.88
0
0
0
0
0
0
0
0
0
0
95355792.24
0
0
0
0
0
0
0
4708184665.78
0
0
0
0
0
0
10150000
3234750
4524667.94
0
17909417.94
0
4726094083.72
821243960
0
0
0
0
139529530.66
3868950
401648181.64
0
4573275094.31
0
0
0
0
-24490354.8
5907337461.81
-270368.32
5907067093.49
10633161177.21
17851264801.72
17851264801.72
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16056898912.58
12341938965.93
0
0
0
0
0
0
0
0
0
113764536.95
0
0
2813288857.74
747443272.43
-5544796.46
46008075.99
0
-10288760.43
86896061.23
3196717.87
0
110961379.6
1981934569.54
11144521.49
0
11540834.47
0
0
1981538256.56
312757023.23
0
0
1668781233.33
1669873440
-1092206.67
2.043
2.033
5001974.93
1673783208.26
1674876849.47
-1093641.21
18753763889.59
0
0
0
0
0
0
0
0
0
0
197071052.71
137853941.46
13288113877.56
0
0
0
0
0
1499672639.49
858454442.77
1428789179.1
2013658744.84
0
89713558.92
3558267.04
0
2226000000
202286032.36
0
0
274000000
2347047257.18
-504061463.58
0
0
0
0
0
0
0
968565192.8
0
0
-968565192.8
6150595.16
0
547182683.62
853579891.21
1400762574.83
a_4
002032
2017-12-31
779641360.93
0
0
0
0
0
0
0
1305530496.83
0
0
678723166.23
1394611743.59
326628488.1
0
0
0
0
0
0
0
0
1983860.05
0
18690041.58
0
2185899491.72
0
0
1025576299.53
7717284948.56
0
0
0
0
0
0
57828126.15
0
0
0
0
0
829197651.78
23464233.86
0
0
0
0
334602690.62
0
0
0
0
209300649.86
0
1454393352.27
0
9171678300.83
0
0
0
0
0
0
0
0
0
0
2307025946.46
1206020398.54
0
0
239096541.06
128645212.11
0
0
0
0
0
0
0
0
0
0
67309426.31
0
0
0
0
0
0
0
3948097524.48
0
0
0
0
0
0
15150000
4484750
5456239.72
0
25090989.72
0
3973188514.2
821287610
0
0
0
0
93907646.37
21945167.69
393893137.71
0
3940017051.62
0
0
0
0
-29493764.27
5197666513.74
823272.89
5198489786.63
9171678300.83
14187347425.77
14187347425.77
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12767844978.74
9994038739.03
0
0
0
0
0
0
0
0
0
94669364.01
0
0
2213078313.55
415194235.98
-126978.87
50991305.04
0
8541712.75
63272719.03
3933753.55
0
83267259.59
1574584138.4
7033906.45
0
16490093.75
0
0
1565127951.1
257283850.96
0
0
1307844100.14
1307606602.94
237497.2
1.601
1.592
-8431035.54
1299413064.6
1299227969.06
185095.54
16145419101.27
0
0
0
0
0
0
0
0
0
0
217037122.41
99328342.61
11944848997.82
0
0
0
0
0
1505087586.6
745025881.43
1185353043.05
1081469057.39
1
54393855.88
1983071
0
1680913255.83
156674108.63
0
0
1866064.51
2123000000
-544249989.43
0
0
0
0
0
0
0
486454969
0
23821547.56
-510276516.56
-4445343.03
0
22497208.37
741144152.56
763641360.93
a_5
002032
2016-12-31
750563840.71
0
0
0
0
0
0
0
856988784.08
0
0
843520455.6
1160117826.72
157326657.23
0
0
0
0
0
0
0
0
285680.93
0
55657951.6
0
1696932203.19
0
0
981698880.31
6503092280.37
0
0
0
0
0
0
53877930.88
0
0
0
0
0
885129598.11
5986693.89
0
0
0
0
255692979.29
0
0
0
0
150419830.47
0
1351107032.64
0
7854199313.01
0
0
0
0
0
0
0
0
0
0
2062140539.44
779587538.11
0
0
237919276.03
115333892.17
0
0
0
0
0
0
0
0
0
0
80018747.05
0
0
0
0
0
0
0
3274999992.8
0
0
0
0
0
0
7150000
6833704.75
6975952.59
0
20959657.34
0
3295959650.14
631765700
0
0
0
0
39885839.32
0
295681206.47
0
3594110982.19
0
0
0
0
-21115130.39
4540328597.59
17911065.28
4558239662.87
7854199313.01
11947123201.12
11947123201.12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10697150773.53
8299999071.78
0
0
0
0
0
0
0
0
0
90080740.53
0
0
1891733488.76
388306153.91
-21438184.36
48469502.91
0
4769895.19
61079922.28
2349174.53
0
0
1315822245.06
69386620.68
817497.11
17741169.91
1307688.51
2125185.62
1367467695.83
233513946.19
0
0
1133953749.64
1077519156.4
56434593.24
1.712
1.705
-881415.43
1133072334.21
1076637740.97
56434593.24
13208930546.45
0
0
0
0
0
0
0
0
0
0
140521292.72
77219986.43
8982777683.74
0
0
0
0
0
1205285459.97
702075330.53
1147542800.74
1388990550.62
0
59608200.32
1383159.15
0
2324928972.76
134683005.27
0
0
0
2210000000
41237326.96
0
0
0
0
0
0
0
369003970.42
15215178.42
1222500000
-1591503970.42
11017629.03
0
-150258463.81
887822304.52
737563840.71
a_6
002032
2015-12-31
1041013222.62
0
0
0
0
0
0
0
402218888.89
0
0
604773313.11
1057146368.61
108843307.15
0
0
0
0
0
0
0
0
1211839.09
0
34924752.46
0
1426745280.93
0
0
1375173953.91
6052050926.77
0
0
0
0
0
0
51328807.28
0
0
0
0
0
920306368.97
22568331.63
0
0
0
0
220715082.65
0
0
0
0
129135893.03
0
1344054483.56
0
7396105410.33
0
0
0
0
0
0
0
0
0
0
1639633692.92
363052756.96
0
0
209100501.7
95969798.95
0
0
0
0
0
0
0
0
0
0
66612278.63
0
0
0
0
0
0
0
2374369029.16
0
0
0
0
0
0
3000000
1660392.12
7345426.97
0
12005819.09
0
2386374848.25
632875188
0
0
0
0
557582021.72
0
197410981.99
0
3053468801.78
0
0
0
0
-20233714.96
4421103278.53
588627283.55
5009730562.08
7396105410.33
10909686625.9
10909686625.9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9802292964.81
7749205984.68
0
0
0
0
0
0
0
0
0
69393906.78
0
0
1580066582.14
367200921.76
-23051245.8
59476815.25
0
-1436259.57
38513234.19
3290945.74
0
0
1144470635.71
48607593.76
1036745.59
19395818.73
2078639.96
3115385.55
1173682410.74
187176271.46
0
0
986506139.28
889004773.99
97501365.29
1.416
1.404
3849521.13
990355660.41
892854295.12
97501365.29
12004769332.53
0
0
0
0
0
0
0
0
0
0
158580421.98
55724317.15
8039688106.64
0
0
0
0
0
1097841214.42
638343113.1
1310111926.83
1133089710.67
0
30252004.46
2401121.44
0
1542331190.29
75916323.71
0
0
0
1905404087.84
-406336095.36
0
0
0
0
0
0
0
271090805.85
0
0
-271090805.85
15281380.76
0
470944190.22
416878114.3
887822304.52
a_7
002032
2014-12-31
620684489.46
0
0
0
0
0
0
0
913655148.86
0
0
486320125.68
1004256291.61
171336580.71
0
0
0
0
0
0
0
0
1333136.33
0
48727819.25
0
1568475227.88
0
0
448717689.4
5263506509.18
0
0
0
0
0
0
48480778.13
0
0
0
0
0
956192336.23
24928527.13
0
0
0
0
225590281.93
0
0
0
0
114946524.38
0
1370138447.8
0
6633644956.98
0
0
0
0
0
0
0
0
0
0
1593473427.68
355555918.02
0
0
196269219.29
134947117.26
0
0
0
0
0
0
0
0
0
0
52765467.8
0
0
0
0
0
0
0
2333011150.05
0
0
0
0
0
0
13013355
1161698.56
7642438.23
0
21817491.79
0
2354828641.84
633853440
0
0
0
0
520203296.06
0
154971348.5
0
2479039992.07
0
0
0
0
0
3788068076.63
490748238.51
4278816315.14
6633644956.98
9534643945.84
9534643945.84
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8659280195.32
6766783798.59
0
0
0
0
0
0
0
0
0
55817139.79
0
0
1481090948.9
324558437.29
-19280618.58
50310489.33
0
3667973.86
26278044.44
2614494.84
0
0
905309768.82
32746697.98
0
29981795.7
1384988.05
0
908074671.1
143131731.81
0
0
764942939.29
689892322.91
75050616.38
1.088
1.088
-796236.1
764146703.19
689096086.81
75050616.38
10490880096.66
0
0
0
0
0
0
0
0
0
0
186071636.61
36952803.03
7353541507.4
0
0
0
0
0
1013183081.75
507933973.01
1006056662.43
833189311.71
0
21406892.07
3715232.69
0
1369803895.47
124458315.77
0
0
0
1840756030.26
-570288325.8
0
0
0
0
0
0
0
234659145.56
0
0
-234659145.56
-1624845.38
0
26616994.97
390261119.34
416878114.31
a_8
002032
2013-12-31
1405405891.78
0
0
0
0
0
0
0
0
0
0
738445081.88
655589352.03
194362744.27
0
0
0
0
0
0
0
0
5684198.55
0
49842803.54
0
1325378544.29
0
0
60556880.74
4435265497.08
0
0
0
0
0
0
44495224.65
0
0
0
0
0
893776421.04
61803487.53
0
0
0
0
231184961.19
0
0
0
0
70944367.05
0
1302204461.46
0
5737469958.54
0
0
0
0
0
0
0
12825
0
0
1252892830.24
392992316.71
0
0
191775676.78
100812762.08
0
0
0
0
0
0
0
0
0
0
50410946.22
0
0
0
0
0
0
0
1988897357.03
0
0
0
0
0
0
14840655
821062
0
0
15661717
0
2004559074.03
634394112
0
0
0
0
531694082.71
2729067.34
140734083.89
0
2038044079.33
-23286999.99
0
0
0
0
3318850290.6
414060593.91
3732910884.51
5737469958.54
8383249626.61
8383249626.61
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7633416041.17
5990546429.84
0
0
0
0
0
0
0
0
0
53068388.01
0
0
1261860049.78
280696194.51
-11788240.66
59033219.69
0
133211.97
7951619.32
3862222.39
0
0
757918416.73
26506570.83
0
35761868.15
1029730.24
0
748663119.41
107716186.74
0
0
640946932.67
588509160.46
52437772.21
.927
.927
-4093813.69
636853118.98
584415346.77
52437772.21
9333237746.05
0
0
0
0
0
0
0
0
0
0
123806584.76
35624035.58
6673849359.71
0
0
0
0
0
981032765.95
369464557.33
880329805.9
587991877.5
0
4821913.33
2165085.83
0
842362824.05
102409652.75
0
0
0
1062165117.68
-315224947.22
0
0
0
0
0
0
0
209506175.97
0
0
-209506175.97
-12808578.89
0
50452175.42
339808943.92
390261119.34
a_9
002032
2012-12-31
1115082323.65
0
0
0
0
0
0
0
0
0
0
648366387.92
667350323.53
129681301.57
0
0
0
0
0
0
0
0
3752909.67
0
37261813.36
0
1073369840.57
0
0
12522640.28
3687387540.55
0
0
0
0
0
0
41365518.66
0
0
0
0
0
883280538.15
70351646.97
0
0
0
0
234716293.4
0
0
0
0
43153451.39
0
1272867448.57
0
4960254989.12
0
0
0
0
0
0
0
146036.97
0
0
1026468224.26
280103682.36
0
0
165814611.71
43762855.19
0
0
0
0
0
0
0
0
0
0
48823073.44
0
0
0
0
0
0
0
1565118483.93
0
0
0
0
0
0
0
556195.81
0
0
556195.81
0
1565674679.74
634977200
0
0
0
0
618571669.52
1386858.52
100350805.31
0
1699424373.42
-19193186.3
0
0
0
0
3032744003.43
361836305.95
3394580309.38
4960254989.12
6889460447.5
6889460447.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6316541319.92
4883816910.98
0
0
0
0
0
0
0
0
0
48244928.58
0
0
1106551587.37
251720840.92
-3584309.11
29791361.18
0
-146036.97
1765518.66
0
0
0
574538609.27
31872332.44
0
13543682.41
1657299.66
0
592867259.3
78007085.65
0
0
514860173.65
469139044.47
45721129.18
.739
.739
-238389.03
514621784.62
468900655.44
45721129.18
7889937964.56
0
0
0
0
0
0
0
0
0
0
107897494.99
50474475.14
5204664775.86
0
0
0
0
0
774705615.98
403632946.71
807976118.37
857330477.77
0
0
1279579.57
0
0
93817671.39
49853624.3
0
0
771143000
-913534716.12
0
0
0
0
0
0
0
173175600
0
0
-173175600
-4148868.83
0
-233528707.18
573337651.1
339808943.92
a_10
002032
2011-12-31
575335990.87
0
0
0
0
0
0
0
0
0
0
789318516.43
644324794.66
87363592.98
0
0
0
0
0
0
0
0
1176060.92
0
43656907.88
0
1030294935.02
0
0
0
3171470798.76
0
0
0
0
0
0
0
0
0
0
0
0
868914923.53
82267363.13
0
0
0
0
234767108.08
0
0
0
0
34856090.46
0
1220805485.2
0
4392276283.96
0
0
0
0
0
0
0
0
0
0
880621412.09
201169843.61
0
0
150199890.75
25371228.35
0
0
0
0
0
0
0
0
0
0
40522162.27
0
0
0
0
0
0
0
1297884537.07
0
0
0
0
0
0
0
132136.13
0
0
132136.13
0
1298016673.2
577252000
0
0
0
0
706526646.33
0
87619991.48
0
1416191742.78
-18954797.27
0
0
0
0
2768635583.32
325624027.44
3094259610.76
4392276283.96
7125653010.6
7125653010.6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6550344597.81
5177587426.2
0
0
0
0
0
0
0
0
0
43677795.95
0
0
1061192999.81
212566272.23
23558700.18
31761403.44
0
-2703150
20294802.8
0
0
0
592900065.59
39564100.85
0
12321721.68
938191.16
0
620142444.76
95184243.84
0
0
524958200.92
475640160.72
49318040.2
.82
.82
-5745264.37
519212936.55
469894896.35
49318040.2
7306758721.85
0
0
0
0
0
0
0
0
0
0
96217847.55
56965875.68
5423863937.04
0
0
0
0
0
679184342.61
331093031.21
806567268.76
219233865.46
6217000
20294802.8
2777945.77
0
7923000
215244522.53
0
0
0
0
-178031773.96
0
0
0
0
13534100
0
13534100
161646450.56
0
0
-161646450.56
-35954421.12
0
-156398780.18
729736431.28
573337651.1
a_11
002032
2010-12-31
742027476.29
0
0
0
0
0
0
0
8520150
0
0
411014376.37
460117095.71
100230288.74
0
0
0
0
0
0
0
0
989655.67
0
36246884.76
0
1065910997.37
0
0
0
2825056924.91
0
0
0
0
0
0
400000
0
0
0
0
0
702337389.65
135110309.17
0
0
0
0
237436820.05
0
0
0
0
29966500.23
0
1105251019.1
0
3930307944.01
0
0
0
0
0
0
0
0
0
0
829662607.21
175223880.08
0
0
146890262.39
9770291.52
0
0
0
0
0
0
0
0
0
0
31534986.62
0
0
0
0
0
0
0
1193082027.82
0
0
0
0
0
0
0
548681.98
0
0
548681.98
0
1193630709.8
577252000
0
0
0
0
706526646.33
0
72019463.53
0
1117782670.01
-13209532.9
0
0
0
0
2460371246.97
276305987.24
2736677234.21
3930307944.01
5622064477.69
5622064477.69
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5126544520.46
4050296293.5
0
0
0
0
0
0
0
0
0
10972986.42
0
0
827871035.56
216252564.03
9687786.54
11463854.41
0
-7820010
10349189.86
0
0
0
498049137.09
36828926.87
0
10958813.34
2448418.87
0
523919250.62
81099272.06
0
0
442819978.56
403926224.08
38893754.48
.7
.7
-4363339.72
438456638.84
399562884.36
38893754.48
6125853483.35
0
0
0
0
0
0
0
0
0
0
92125842.96
49126378.55
4710346861.69
0
0
0
0
0
535890412.03
277938337.85
618679744.69
124250348.6
8276084
10349189.86
1836091.19
0
23408236.87
244884868.86
0
0
0
0
-201015266.94
0
0
0
0
47485000
0
47485000
88862632.41
0
0
-88862632.41
-21754991.97
0
-187382542.72
917118974
729736431.28
a_12
002032
2009-12-31
944929707.47
0
0
0
0
0
0
0
24616244
0
0
204513788.36
466250441.52
64765110.58
0
0
0
0
0
0
0
0
1810116.5
0
38952539.1
0
609153929.08
0
0
0
2354991876.61
0
0
0
0
0
0
400000
0
0
0
0
0
645105775.28
41020320.87
0
0
0
0
190411186.42
0
0
0
0
33919156.69
0
910856439.26
0
3265848315.87
0
0
0
0
0
0
0
0
0
0
582952653.5
104795196.81
0
0
115970857.8
42957391.32
0
0
0
0
0
0
0
0
0
0
30190726.07
0
0
0
0
0
0
0
876866825.5
0
0
0
0
0
0
0
1952895
0
0
1952895
0
878819720.5
444040000
0
0
0
0
839738646.33
0
55292673.18
0
819391236.28
-8846193.18
0
0
0
0
2149616362.61
237412232.76
2387028595.37
3265848315.87
4115694413.05
4115694413.05
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3713423944.7
2838977342.47
0
0
0
0
0
0
0
0
0
6621860.05
0
0
687519974.52
187356884.35
-10030385.25
2978268.56
0
9653400
13165400.69
0
0
0
425089269.04
12143118.04
0
9972570.14
3543767.17
0
427259816.94
71984000.7
0
0
355275816.24
310416756.65
44859059.59
.7
.7
-2599137.69
352676678.55
307817618.96
44859059.59
4439029538.63
0
0
0
0
0
0
0
0
0
0
35174418.9
23532490.21
3131616265.44
0
0
0
0
0
357273904.24
213756896.39
500505142.46
294584239.21
22953685.8
0
1453866.8
0
51009126.37
150045762.91
22000000
0
0
22331789.47
-118960873.41
0
0
0
0
0
0
0
132405909.81
43597909.81
0
-132405909.81
-4262429.84
0
38955026.15
878163947.85
917118974
a_13
002032
2008-12-31
879905947.85
0
0
0
0
0
0
0
2070495
0
0
220051269.35
286700424.57
40331815.49
0
0
0
0
0
0
0
0
3488799
0
18519299.03
0
401306258.82
0
0
0
1852374309.11
0
0
0
0
0
0
400000
0
0
0
0
14945967.1
518596606.29
58320879.02
0
0
0
0
191678594.7
0
0
0
0
14692309.26
0
798634356.37
0
2651008665.48
0
0
0
0
0
0
0
944900
0
0
313645213.47
57615940.45
0
0
61924812.22
14597530.59
0
0
0
0
0
0
0
0
0
0
34285941.12
0
0
0
0
0
4132909.81
0
487147247.66
0
0
0
0
0
0
0
1236501
0
0
1236501
0
488383748.66
444040000
0
0
0
0
839738646.33
0
26938903.94
0
626136248.87
-6247055.49
0
0
0
0
1930606743.65
232018173.17
2162624916.82
2651008665.48
3622472692.95
3622472692.95
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3305017468.75
2620554181.21
0
0
0
0
0
0
0
0
0
7305027.34
0
0
477767391.53
206713755.66
-7668293.08
345406.09
0
869760
25312439.3
0
0
0
343637423.5
7417327.63
0
4638770.69
1149313.6
0
346415980.44
47008026.57
0
0
299407953.87
236506990.96
62900962.91
.54
.54
0
0
0
0
3971286482.26
0
0
0
0
0
0
0
0
0
0
24374863.08
29645356.37
3000260840.32
0
0
0
0
0
309170510.19
177616552.62
396092724.38
142166074.2
4400420
28656184.3
1906298.21
0
12205146.28
111873714.77
8000000
0
0
1722000
-74427665.98
40920000
40920000
0
0
0
0
8000000
885262.53
767935.03
0
32034737.47
-14564968.7
0
85208176.99
792955770.86
878163947.85
a_14
002032
2007-12-31
795355770.86
0
0
0
0
0
0
0
0
0
0
144590700.42
201675604.47
35137528.51
0
0
0
0
0
0
0
0
0
0
27350561.7
0
423691037.52
0
0
0
1627801203.48
0
0
0
0
0
0
443875.6
0
0
0
0
1640230.41
506396091.02
13922115.26
0
0
0
0
195181555.06
0
0
122071.4
0
20417134.56
0
738123073.31
0
2365924276.79
8000000
0
0
0
0
0
0
0
0
0
370956978.01
68590144.28
0
0
52570005.44
26908287.42
14200
0
0
0
0
0
0
0
0
0
30799084.53
0
0
0
0
0
640000
0
558478699.68
0
0
0
0
0
0
0
0
0
0
0
0
558478699.68
216020000
0
0
0
0
1002087926.33
0
17002277.31
0
399565884.54
-1336132.3
0
0
0
0
1633339955.88
174105621.23
1807445577.11
2365924276.79
2933702853.62
2933702853.62
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2691667476.47
2148775148.03
0
0
0
0
0
0
0
0
0
7217348.55
0
0
379371992.24
122649947.5
23902541.8
9750498.35
0
0
2292168.83
0
0
0
244327545.98
3452150.28
0
5584118.88
1456919.95
0
242195577.38
26883621.22
0
0
215311956.16
171939598.55
43372357.61
.91
.89
0
0
0
0
3204403575.22
0
0
0
0
0
0
0
0
0
0
25243417.32
46031302.18
2482071411.95
0
0
0
0
0
198591059.5
102971738.22
325151112.81
166892972.24
14920189.12
0
2524945.18
0
20025431
127873402.49
12181774.74
0
0
0
-102584611.93
704632000
704632000
0
0
535000000
0
825000000
49220429.54
0
0
365411570.46
-9676645.19
0
420043285.58
372912485.28
792955770.86
a_15
002032
2006-12-31
418412485.28
0
0
0
0
0
0
0
0
0
542620
8631361.28
181456939.38
83382716.5
0
0
0
0
0
0
0
0
0
0
30101881.41
0
373108583.84
0
0
9002839.42
1074537545.7
0
0
0
0
0
0
10620859.4
0
10620859.4
0
0
0
587648347.02
2256444.58
0
0
0
0
3125764.44
0
0
0
0
0
0
603651415.44
0
1678188961.14
298000000
0
0
0
0
0
0
0
0
105000000
245879563.38
51595575.23
0
0
26319891.42
6882872.22
0
0
0
0
0
0
0
0
0
0
38184574.29
0
0
0
0
0
543086.5
0
772405563.04
0
0
0
0
120000
120000
0
0
0
0
120000
0
772525563.04
176020000
0
0
0
0
318087481.97
0
50145199.04
0
228954861.95
0
0
0
0
0
773207542.96
132455855.14
905663398.1
1678188961.14
2078933841.01
2078933841.01
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1926080736.26
1517457672.61
0
0
0
0
0
0
0
0
0
4813968.04
0
0
255516718.46
121883647.76
26408729.39
0
0
0
-371609.94
0
0
1651881.07
154133375.88
1590321.55
0
6912553.88
0
0
148811143.55
16046860.81
0
0
132764282.74
102210416.76
30553865.98
0
0
0
0
0
0
2487517374.47
0
0
0
0
0
0
0
0
0
0
31751709.29
13329488.07
1778927498.87
0
0
0
0
0
155154718.25
79975650.72
244878533.77
273662170.22
11229277.77
0
2456415.55
0
0
202040275.73
6000000
0
0
20000000
-214354582.41
0
0
0
0
671000000
0
568600000
50321123.18
0
0
52078876.82
-7592637.01
0
103793827.62
0
0
a_16
002032
2005-12-31
269118657.66
0
0
0
0
0
0
0
0
0
0
10596043.48
179249666.04
32605418.07
0
0
0
0
0
0
0
0
0
0
21280593.4
0
318488911.1
0
0
5196349.87
815255046.22
0
0
0
0
0
0
16764367.11
0
16764367.11
0
0
0
491515794.09
23755902.77
641200
0
0
0
256470.84
0
0
0
0
0
0
532933734.81
0
1348188781.03
185000000
0
0
0
0
0
0
0
0
25000000
246287876.72
26573970.17
0
0
26900456.84
-3397195.38
18656
0
0
0
0
0
0
0
0
0
22924548.07
0
0
0
0
10600000
257353.25
0
540165665.67
0
0
0
0
120000
120000
0
0
0
0
120000
0
540285665.67
176020000
0
0
0
0
317937481.97
0
40262323.8
0
171831320.43
0
0
0
0
0
706051126.2
101851989.16
807903115.36
1348188781.03
1469657238.76
1469657238.76
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1371764375.8
1104147473.76
0
0
0
0
0
0
0
0
0
3626606.18
0
0
171051130.61
79418100.1
13521065.15
0
0
0
-2727880.73
0
0
2746655.9
97911638.13
1211013.86
0
3971777.53
0
0
95150874.46
3973868.29
0
0
91177006.17
69227252.66
21949753.51
0
0
0
0
0
0
1718803360.41
0
0
0
0
0
0
0
0
0
0
11808124.89
15963822.15
1301750299.84
0
0
0
0
0
115689735.76
48725555.39
163377083.01
117032633.45
10371465
0
2112103.31
0
0
104367539.41
12595283.85
0
0
0
-104479254.95
7930650
7930650
7930650
0
785615827.5
0
965889554
46147411.25
0
0
-218490487.75
-1839945.52
0
-207777054.77
0
0
a_17
002032
2004-12-31
476895712.43
0
0
0
0
0
0
0
0
0
1677290
2057616
138415992.87
13491443.71
0
0
0
0
0
0
0
0
0
0
17082264.19
0
244401356.97
0
0
1404047.6
878343459.58
0
0
0
0
0
0
15591138.99
0
15591138.99
0
0
0
355137177.74
109310437.37
134431.33
0
0
0
161340.84
0
0
0
0
0
0
480334526.27
0
1358677985.85
317873726.5
0
0
0
0
0
0
0
0
10650000
159038217.15
29826631.85
0
0
22859707.31
6608229.39
103185
0
0
0
0
0
0
0
0
0
14156477.89
0
0
0
0
0
588851.57
0
561705026.66
58000000
0
0
0
120000
58120000
0
0
0
0
58120000
0
619825026.66
135400000
0
0
0
0
361535762.72
0
34032175.01
0
135914216.56
0
0
0
0
0
666882154.29
71970804.9
738852959.19
1358677985.85
1005100421.21
1005100421.21
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
941332558.99
726513585.96
0
0
0
0
0
0
0
0
0
1982960.54
0
0
134957526.2
62140923.88
15737562.41
0
0
0
5301985.13
0
0
4848412.45
73918259.8
4833547.37
0
1106755.83
0
0
77645051.34
5097254.52
0
0
72547796.82
63148818.96
9398977.86
0
0
0
0
0
0
1262868850.24
0
0
0
0
0
0
0
0
0
0
29258452.79
12579780.14
917460741.96
0
0
0
0
0
79611752.71
53283541.92
141080187.39
113270859.19
22509520
0
767336.63
0
0
260843884.5
17000000
0
0
0
-254567027.87
455698135
455698135
57965325
0
1026995363.7
0
853595270.72
18875509.5
0
1201000
609021718.48
-387563.52
0
467337986.28
0
0