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002261
上市年数13.77
财报时间2018-12-31
财报季节4
财报评分37
财报平均分27.8
最终参考.74
估值pb.26
估值pe9.52
dcf.65
VP.1392
R0.119
R1229修.74
每股收益.08
成长评分12292
成长估值1229-.11
close_now5.29
pe_now285.9196
pb_now2.7691
wr633.3333
wr1059.4771
ratio_day_fail0%
ratio_success0%
r_count_success0
r_count_fail0
r_count_unknow0
刷新日期2022/5/2 2:05:14
评语

经营利润是负的,净利润也是负的

净利润负的,和现金流对比没意义

ROE-54.73负的还谈啥回报率?要啥自行车?

毛利率高达49.63

-115.29沙雕一样的净利率!

期间费用47.87有点多,毛利润是不是都被三费给吃了?

货卖的有点慢哦,要115.48天,才能卖完

回款要135.01天,这账期有点长哦!

一个经营周期大概需要195.3天,效率低下啊!钱是被谁占用了吗?(白酒、房地产除外)

轻资产企业,固定类资产仅有5.63

其它类资产占50.72核查资产结构

销售费用17.39,收入是推广驱动的?

可以占用上下游资金,能欠货款65.06天!

短期没有还款压力

注意!商誉占总资产26.68

自选False

财报原始数据

002261
拓维信息
拓维信息系统股份有限公司
信息技术
行业应用软件
124801.8
20080723
L
4450
湖南
长沙市
www.talkweb.com.cn
S
sql
14|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
002261
2021-12-31
954975423.03
0
0
0
0
0
0
0
724203936.42
0
0
36677185.85
415488261.81
79439057.76
0
0
0
0
0
0
0
0
0
0
63113711.73
0
550021660.32
45508164.99
0
30448122.56
2899875524.47
0
0
0
73492499.45
0
54848404.71
66438716.1
0
0
0
0
36938385.38
154011503.68
0
0
0
0
0
255736504.24
0
75873251.57
844082021.81
32154363.97
89794474.75
275435633.47
1958805759.13
0
4858681283.6
175037666.67
0
0
0
0
0
0
0
0
17987442
168500726.03
254676790.27
0
0
86168231.6
47052386.99
0
0
0
0
0
0
0
0
0
0
51312370
0
0
0
0
224290886.67
2134882.44
0
1027161382.67
0
0
0
16784032.31
0
16784032.31
20581005.37
14920754.08
140039455.94
6942574.53
199267822.23
0
1226429204.9
1248017674
0
0
0
0
2686759559.28
0
64922705.84
0
-466759675.57
0
0
0
0
-17040925.74
3515899337.81
116352740.89
3632252078.7
4858681283.6
2230300619.33
2230300619.33
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2140134269.43
1522410538.35
0
0
0
0
0
0
0
0
0
10045045.92
0
0
183730011.47
419487023.58
4461650.11
45443130.69
0
16659482.57
25657956.71
-1587991.6
0
37714693.12
124755351.61
713409.9
0
3839349.95
0
0
121629411.56
21915761.7
0
0
99713649.86
82529906.38
17183743.48
.07
.07
-441514.35
99272135.51
81419825.04
17852310.47
2576963936.75
0
0
0
0
0
0
0
0
0
0
3132837.65
61889895.79
1544605980.5
0
0
0
0
0
676928220.48
80620226.59
171943289.42
167888953.2
37962092.25
2129604.14
2559960.93
0
1594701742.37
162439589.59
4000000
0
0
2164201650.47
-693287840.37
937320476.12
937320476.12
27000000
0
452118916
0
427118916
14569326
0
24950942.21
922800207.91
-664127.56
0
396737193.18
545813588.28
942550781.46
a_1
002261
2020-12-31
553815680.44
0
0
0
0
0
0
0
53606898.72
0
0
30072487.79
502176416.56
78849508.7
0
0
0
0
0
0
0
0
0
0
65600830.43
0
271209301.47
43000853.98
0
11514383.4
1609846361.49
0
0
0
64367184.43
0
31172053.53
144240018.7
0
0
0
0
39701592.9
144732798.78
0
0
0
0
0
159375279.34
0
74341695.01
844082021.81
25084924.86
91607178.55
157839305.39
1776544053.3
0
3386390414.79
150000000
0
0
0
0
0
0
0
0
15552746.5
185949745.26
173587760.53
0
0
58128410.42
28389870.21
0
0
0
0
0
0
0
0
0
0
64060847.18
0
0
0
0
0
9718274.48
0
685387654.58
0
0
0
0
0
0
779666.37
7122714.83
143768502.62
9950000
161620883.82
0
847008538.4
1100766874
0
0
0
0
1927161581.27
0
64922705.84
0
-546577240.71
0
0
0
0
-18643185.64
2527630734.76
11751141.63
2539381876.39
3386390414.79
1488585181.69
1488585181.69
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1366195148.21
870005757.49
0
0
0
0
0
0
0
0
0
6517772.1
0
0
165297767.56
325150991.99
-777140.93
101343681.78
0
14818210.96
-2395601.53
-5629002.28
0
19408091.3
52877052.43
153938.66
0
740627.04
0
0
52290364.05
4009449.23
0
0
48280914.82
47819070.49
461844.33
.04
.04
-6481008.8
41799906.02
41338061.69
461844.33
1446993375.6
0
0
0
0
0
0
0
0
0
0
1174501.46
30787630.44
745494050.25
0
0
0
0
0
456818384.29
49583251.82
142582286.21
84477534.93
11687038.25
472699.82
1050587.26
0
59418346.24
118487831.65
49000000
0
0
41600000
-136459160.08
5010000
5010000
5010000
0
175000000
0
25000000
3987958.35
0
4422250
146599791.65
-395762.56
0
94222403.94
451591184.34
545813588.28
a_2
002261
2019-12-31
467374404.64
0
0
0
0
0
0
0
68656898.72
0
0
12550187.84
417003756
77573000.04
0
0
0
0
0
0
0
0
0
0
107481646.05
0
166337337.19
39541480.74
0
15549331.65
1372068042.87
0
0
0
49518554.55
0
25687197.46
101276536.75
0
0
0
0
39401503.81
157386859.88
0
0
0
0
0
165958238.21
0
7299937.21
844082021.81
29299212.22
83483383.35
171808352.07
1675201797.32
0
3047269840.19
0
0
0
0
0
0
0
0
0
39667599.6
87748693.77
143846197.44
0
0
47542571.21
18474465.36
0
0
0
0
0
0
0
0
0
0
47494093.7
0
0
0
0
0
0
0
384773621.08
0
0
0
0
0
0
585932.13
5108340.62
147497549.3
12446666.67
165638488.72
0
550412109.8
1100766874
0
0
0
0
1927869623.68
0
64922705.84
0
-594532801.18
0
0
0
0
-12162176.84
2486864225.5
9993504.89
2496857730.39
3047269840.19
1239736356.02
1239736356.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1199150204.23
660240643.71
0
0
0
0
0
0
0
0
0
5970160.88
0
0
208384544.93
330355588.06
-5800733.35
37977371.54
0
3534418.17
-6204536.08
-9415438.51
0
12984053
12922715.34
158636.8
0
1551867.99
0
0
11529484.15
-9870091.76
0
0
21399575.91
21967388.96
-567813.05
.02
.02
485480.84
21885056.75
22452869.8
-567813.05
1282910307.47
0
0
0
0
0
0
0
0
0
0
4233013.96
34853914.04
464827561.73
0
0
0
0
0
421079297.91
59809927.73
224407723.51
151872724.59
0
572770.04
4505027.19
0
210695709.83
98250185.08
21430370
0
0
125050000
-28957048.02
1400000
1400000
1400000
0
0
0
123247122.11
3256842.12
0
2828953.44
-127932917.67
188383.4
0
-4828857.7
456420042.04
451591184.34
a_3
002261
2018-12-31
460752099.04
0
0
0
0
0
0
0
8006898.72
0
0
100000
440710533.45
69699102.07
0
0
0
0
0
0
0
0
0
0
123998723.38
0
210329261.35
18888192.01
0
160512069.92
1492996879.94
0
0
0
61215178.14
0
64012373.27
89783199.08
0
0
0
0
40514320.45
178013822.06
0
0
0
0
0
95271958.77
0
33897161.79
844082021.81
24124783.05
64309473.13
175537398.75
1670761690.3
0
3163758570.24
72615193.95
0
0
0
0
0
0
0
0
65482032.49
0
181114336.65
0
0
43255377.19
22359304.5
0
0
0
0
0
0
0
0
0
0
58916110.4
0
0
0
0
10631928.16
0
0
454374283.34
40000000
0
0
0
0
40000000
769278.02
5516870.17
151355209.54
15664333.33
213305691.06
0
667679974.4
1100766874
0
0
0
0
1931384754.12
0
64922705.84
0
-615425665.67
0
0
0
0
6012364.03
2487661032.32
8417563.52
2496078595.84
3163758570.24
1184999985.3
1184999985.3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2577927451.11
596827197.46
0
0
0
0
0
0
0
0
0
7408699.02
0
0
206057200.29
365622440.72
-4366963.57
1406378877.19
0
8006898.72
-809172.71
-4422173.36
0
16701002.99
-1369028736.81
545955.83
0
8378005.73
0
0
-1376860786.71
-10642309.64
0
0
-1366218477.07
-1365864024.02
-354453.05
-1.24
-1.24
5482627.77
-1360735849.3
-1360381396.25
-354453.05
1238505998.45
0
0
0
0
0
0
0
0
0
0
5830127.14
50205599.26
526727374.33
0
0
0
0
0
471461159.51
75140346.08
200972712.34
20240132.59
321167
34230.38
2515714.92
0
63490565.99
83926803.61
7050000
0
0
157980247.64
-182595372.96
0
0
0
0
152656078.8
0
30347298
13442369.74
0
1
108866410.06
664900.07
0
-52823930.24
509243972.28
456420042.04
a_4
002261
2017-12-31
532149257.92
0
0
0
0
0
0
0
0
0
0
0
435952776.9
92779665.85
0
0
0
0
0
0
0
0
0
0
113202164.23
0
167318298.93
0
0
72553033.49
1413955197.32
0
0
0
55207345.14
0
0
119472018.66
0
0
0
0
43425021.67
212232846.18
473667.34
0
0
0
0
103248173.54
0
50062336.93
2132393318.97
21067529.31
36477397.01
180240245.43
2954299900.18
0
4368255097.5
0
0
0
0
0
0
0
0
0
34987473.87
51654893.01
117517255.05
0
0
42166439.68
25066285.69
0
0
0
0
0
0
0
0
0
0
50353224.78
0
0
0
0
5289685.41
0
0
327035257.49
9537714.03
0
0
0
0
9537714.03
1276672.59
7362976.09
141301207.48
15057667
174536237.19
0
501571494.68
1110641516
0
0
0
0
1921510113.12
0
64922705.84
0
761544773.51
0
0
0
0
529736.26
3859148844.73
7534758.09
3866683602.82
4368255097.5
1118818940.82
1118818940.82
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1064061657.15
481316351.78
0
0
0
0
0
0
0
0
0
10296134.4
0
0
169214488.34
317329256.29
-8293762.37
94199188.71
0
0
4546364.32
-1708856.67
0
12254313.56
71557961.55
345459.53
0
1711129.25
0
0
70192291.83
3976969.47
0
0
66215322.36
66349646.03
-134323.67
.06
.06
-2348319.22
63867003.14
64001326.81
-134323.67
1163045340.8
0
0
0
0
0
0
0
0
0
0
9127502.61
117897924.04
446888743.35
0
0
0
0
0
457553734.1
91776268.09
152896426.88
140955595.03
0
1052773.54
1044333.16
7029962.5
68535901.81
98050578.44
7600000
0
0
25014474.12
-53002081.55
10462029
10462029
10462029
0
0
0
385234.39
22396980.37
0
21990943.92
-34311129.68
1828438.4
0
55470822.2
453773150.08
509243972.28
a_5
002261
2016-12-31
479702998.37
0
0
0
0
0
0
0
0
0
0
0
378227760.16
23220186.41
0
0
0
0
0
0
0
0
0
0
121829796.27
0
134183705.27
0
0
118757969.26
1255922415.74
0
0
0
48010145.14
0
0
99769920.08
0
0
0
0
0
218530423.45
0
0
0
0
0
60135731.87
0
56964205.86
2233968414.52
20285766.65
30497688.45
219130689.98
2987292986
0
4243215401.74
0
0
0
0
0
0
0
0
0
0
49151327
93726397.81
0
0
36524447.4
34375410.79
0
0
0
0
0
0
0
0
0
0
79710995.37
0
0
0
0
25372020.12
0
0
318860598.49
14855087.83
0
0
0
0
14855087.83
1494922.35
9322885.25
110802939.26
9170000.66
145645835.35
0
464506433.84
1111483036
0
0
0
0
1908706386.4
25178917.2
54539194.05
0
728446643.08
0
0
0
0
2878055.48
3780874397.81
-2165429.91
3778708967.9
4243215401.74
1028491254.43
1028491254.43
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
830652438.81
364741327.19
0
0
0
0
0
0
0
0
0
7335089.39
0
0
134015895.83
304379852.54
-5436976.63
25617250.49
0
0
-1241503.43
-13623908.63
0
0
196597312.19
35277804.32
2730.44
4436893.22
854252.65
856983.09
227438223.29
20756936.55
0
0
206681286.74
211528644.25
-4847357.51
.19
.19
1320854.08
208002140.82
212849498.33
-4847357.51
1103044521.23
0
0
0
0
0
0
0
0
0
0
444499.25
102506962.9
318238743
0
0
0
0
0
394006236
98547139.84
195867499.75
199336364.79
0
115401
421830.9
0
136096352.73
119854606.6
69100000
0
194229086.18
1920294.8
-248470402.95
760000
760000
760000
0
0
0
1519867.62
22777344.77
0
47664189.75
-71201402.14
-1299257.11
0
-121634697.41
575407847.49
453773150.08
a_6
002261
2015-12-31
624506263.76
0
0
0
0
0
0
0
0
0
0
3830000
381681930.02
26360789.23
0
0
0
0
0
0
0
0
0
0
126941819.19
0
121184817.22
0
0
207850779.15
1492356398.57
0
0
0
47842245.14
0
0
70171849.32
0
0
0
0
0
207955223.09
0
0
0
0
0
76709915.26
0
0
2223765663.27
35081541.68
26551833.54
142942862.62
2831021133.92
0
4323377532.49
40000000
0
0
0
0
0
0
0
0
361600
57102837.83
95805188.43
0
0
31414022.66
114882580.81
0
0
0
0
0
0
0
0
0
0
296675493.32
0
0
0
0
26534341.74
0
0
662776064.79
38903532.25
0
0
0
0
38903532.25
1347452.71
11145493.73
33358654.73
10340266.66
95095400.08
0
757871464.87
557277755
0
0
0
0
2460937275.49
55953978
51435490.88
0
542312812.2
0
0
0
0
1557201.4
3557566556.97
7939510.65
3565506067.62
4323377532.49
768672197.26
768672197.26
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
633033456.86
323431307.74
0
0
0
0
0
0
0
0
0
6447015.14
0
0
79741056.29
223448211.46
-5354481.24
5320347.47
0
0
76626640.34
-12360695.77
0
0
212265380.74
21126011.27
6624260.13
207787.92
-6456979.32
167280.81
233183604.09
18989464.31
0
0
214194139.78
209460152.82
4733986.96
.48
.48
1863904.52
216058044.3
211324057.34
4733986.96
835177093.82
0
0
0
0
0
0
0
0
0
0
1491526.78
92869334.17
329319186.51
0
0
0
0
0
283023705.41
43642405.82
187982553.76
85570103.27
0
1328897
30562155.74
100000
10760562.39
34613696.43
36810412
0
423803736.72
5192563.27
-457668793.29
452429704
452429704
1600000
0
2000000
0
4358904.42
22158907.04
0
45658113.64
382253778.9
3489.53
0
10158578.41
565249269.08
575407847.49
a_7
002261
2014-12-31
722577508.04
0
0
0
0
0
0
0
0
0
0
0
172195256.31
14654461.24
0
0
0
0
0
0
0
0
1241041.09
0
32320316.51
0
58726685.49
0
0
27603910.65
1029319179.33
0
0
0
43562500
0
0
35763329.95
0
0
0
0
0
93945042.16
0
0
0
0
0
46079460.49
0
0
66648243.85
17360201.02
6813232.7
30000000
340172010.17
0
1369491189.5
0
0
0
0
0
0
0
0
0
0
39713931.76
70908030.01
0
0
20898859.75
23781873.02
0
0
0
0
0
0
0
0
0
0
40006594.02
0
0
0
0
0
0
0
195309288.56
0
0
0
0
0
0
0
0
63029548.3
0
63029548.3
0
258338836.86
417914848
0
0
0
0
305022918.05
59797640
41923611.28
0
381531617.76
0
0
0
0
0
1086595355.09
24556997.55
1111152352.64
1369491189.5
657852463.44
657852463.44
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
591343021.07
383925271.94
0
0
0
0
0
0
0
0
0
7121890.37
0
0
53406819.02
150775910.57
-10501582.52
6614711.69
0
0
1473755.82
-1945605.01
0
0
67983198.19
21278829.22
0
1676739.06
372018.56
0
87585288.35
11065275.92
0
0
76520012.43
56301688.58
20218323.85
.14
.14
-124993.72
76395018.71
56176694.86
20218323.85
713596377.63
0
0
0
0
0
0
0
0
0
0
9353394.77
20372335.68
303650683.24
0
0
0
0
0
204474245.03
43992015.6
82468859.34
108736304.87
11537549.68
0
317466.2
0
165554068.77
6992037.95
87496012
0
0
601739.07
82319295.63
332199134.71
332199134.71
2401500
0
0
200000
0
36678408.61
22506216.56
71253372.15
224467353.95
-61642.46
0
415461311.99
149787957.09
565249269.08
a_8
002261
2013-12-31
392011447.7
0
0
0
0
0
0
0
0
0
0
0
187300079.93
4945391.26
0
0
0
0
0
0
0
0
2188604.11
0
22780698.99
0
71081238.52
0
0
95905723.14
776213183.65
0
0
0
0
0
0
35053115.26
0
0
0
0
0
102644852.47
90000
0
0
0
0
53036400.05
0
0
66648243.85
3854697.13
4498646.06
353500
266179454.82
0
1042392638.47
0
0
0
0
0
0
0
0
0
0
34119604.23
60844134.6
0
0
14723944.83
16012685.95
0
0
0
0
0
0
0
0
0
0
10878313.05
0
0
0
0
0
1052877.76
0
137631560.42
0
0
0
0
0
0
0
0
259152.76
0
259152.76
0
137890713.18
283443841
0
0
0
0
91574684.2
0
32766470.1
0
442452680.01
-181709.4
0
0
0
0
850055965.91
54445959.38
904501925.29
1042392638.47
559485553.44
559485553.44
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
520911839.06
296671441.48
0
0
0
0
0
0
0
0
0
12459160.08
0
0
51656930.38
152543336.2
-9789450
17370420.92
0
0
-53721.53
-53721.53
0
0
38519992.85
18228962.05
0
1061522.08
657930.08
0
55687432.82
5449200.72
0
0
50238232.1
39574490.43
10663741.67
.14
.14
387186.22
50625418.32
39961676.65
10663741.67
524527487.44
0
0
0
0
0
0
0
0
0
0
7876439.62
15632255.09
177517679.63
0
0
0
0
0
216380697.69
30273262.44
68330773.29
55533769.1
0
0
834788.05
2250000
8411440.21
8043234.22
12613500
0
0
190154332.69
-199314838.65
0
0
0
0
1000000
0
1000000
14045452.53
8376025.71
0
-14045452.53
-181709.4
0
-158008231.48
307796188.57
149787957.09
a_9
002261
2012-12-31
459407956.06
0
0
0
0
0
0
0
0
0
0
0
117774534.69
7508045.12
0
0
0
0
0
0
0
0
1553384.52
0
20003578.77
0
77240371.71
0
0
9174077.53
692661948.4
0
0
0
0
0
0
24206836.79
0
0
0
0
0
112469498.61
0
0
0
0
0
53928536.72
0
5828042.6
74174523.7
4214283.03
3481179.77
0
278302901.22
0
970964849.62
0
0
0
0
0
0
0
0
0
0
18467169
36409238.21
0
0
12376925.26
19892923.94
0
0
0
0
0
0
0
0
0
0
11679293.8
0
0
0
0
0
4417527.38
0
103243077.59
0
0
0
0
0
0
0
0
1050362.53
0
1050362.53
0
104293440.12
283443841
0
0
0
0
91317750.05
0
30903249.37
0
410421995.99
0
0
0
0
0
816086836.41
50584573.09
866671409.5
970964849.62
432796462.64
432796462.64
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
403713640.75
212106558.57
0
0
0
0
0
0
0
0
0
13149159.23
0
0
58752846.21
127857996.61
-9010172.9
857253.03
0
0
1141206.73
20020.91
0
0
30224028.62
17501714.2
0
1131938.11
56364.02
0
46593804.71
7219076.28
0
0
39374728.43
36292118.98
3082609.45
.13
.13
0
39374728.43
36292118.98
3082609.45
444274296.47
0
0
0
0
0
0
0
0
0
0
2250613.88
17508973.79
108702165.77
0
0
0
0
0
192612480
29640253.05
75461792.79
57617192.53
0
0
204275
212428.83
153825476.22
78802821.58
0
0
58026501.49
15000000
2412856.98
610000
610000
610000
0
0
1865900
0
6541011.72
0
3331284.99
-7396396.71
0
0
52633652.8
255162535.77
307796188.57
a_10
002261
2011-12-31
531591615.64
0
0
0
0
0
0
0
0
0
0
0
99681505.6
18781867.6
0
0
0
0
0
0
0
0
3096178.75
0
32419186.88
0
80144348.21
0
0
0
765714702.68
0
0
0
0
0
0
24186815.88
0
0
0
0
0
60083930.42
0
0
0
0
0
50032229.8
0
4331008.94
22807765.83
1665920.7
5407828.23
0
168515499.8
0
934230202.48
0
0
0
0
0
0
0
0
0
0
16387666.95
32358140.54
0
0
12715073.61
19011492.85
0
0
0
0
0
0
0
0
0
0
8676185.92
0
0
0
0
0
7505800.21
0
96654360.08
0
0
0
0
0
0
0
0
1671707.3
0
1671707.3
0
98326067.38
218033724
0
0
0
0
156727867.05
0
29805180.49
0
381768957.61
0
0
0
0
0
786335729.15
49568405.95
835904135.1
934230202.48
371663578.21
371663578.21
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
295587651.39
165681929.52
0
0
0
0
0
0
0
0
0
9862430.63
0
0
47038143.41
79867054.05
-8669603.45
1807697.23
0
0
-2351795.75
-2654795.75
0
0
73724131.07
15581496.62
0
40860.86
1572.85
0
89264766.83
12340149.08
0
0
76924617.75
66209552.99
10715064.76
.3
.3
0
76924617.75
66209552.99
10715064.76
374391482.51
0
0
0
0
0
0
0
0
0
0
3393878.21
18384201.8
147157866.93
0
0
0
0
0
136304734.56
31604196.83
55855849.48
25246914.72
0
0
148512.85
0
363874121.55
50569998.67
12000000
0
15146391.02
356000000
-69693755.29
12590000
12590000
12590000
0
0
0
30000000
14720519.24
0
0
-32130519.24
0
0
-76577359.81
331739895.58
255162535.77
a_11
002261
2010-12-31
608879841.64
0
0
0
0
0
0
0
0
0
0
0
64191717.1
2159240.5
0
0
0
0
0
0
0
0
3337156.77
0
18505056.41
0
32879952.17
0
0
0
729952964.59
0
0
0
0
0
0
14841611.63
0
0
0
0
0
60092795.07
0
0
0
0
0
24879489.09
0
0
7529968.79
0
2267856.07
0
109611720.65
0
839564685.24
30000000
0
0
0
0
0
0
0
0
2677432
14933782.62
5195751.61
0
0
8221862.97
16301768.73
0
0
0
0
0
0
0
0
0
0
4556626.32
0
0
0
0
0
0
0
81887224.25
0
0
0
0
0
0
0
0
10268299.95
0
10268299.95
0
92155524.2
145355816
0
0
0
0
217457595.05
0
25675874.92
0
334224291.79
0
0
0
0
0
722713577.76
24695583.28
747409161.04
839564685.24
357318681.64
357318681.64
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
239270160.55
137005596.81
0
0
0
0
0
0
0
0
0
10937603.03
0
0
30336455.13
67179983.72
-8337789.99
2148311.85
0
0
3715824.13
3158799.13
0
0
121764345.22
7449454.11
0
1515163.85
175163.85
0
127698635.48
13949697.97
0
0
113748937.51
110730628.73
3018308.78
.76
.76
900659.58
114649597.09
111361090.44
3288506.65
324013915.2
0
0
0
0
0
0
0
0
0
0
2797722.02
37311317.8
127339372.52
0
0
0
0
0
81841658.59
20586653.96
55677582.87
78677687.08
0
557025
358881
0
346034596.61
17873591.72
42344500.54
0
-32925310.6
346174211.16
-26516490.21
980000
980000
0
0
30000000
0
0
11377206.6
0
0
19602793.4
0
0
71763990.27
259975905.31
331739895.58
a_12
002261
2009-12-31
535792450.41
0
0
0
0
0
0
0
0
0
0
0
29190656.71
4638713.14
0
0
0
0
0
0
0
0
3001245.55
0
7947285.59
0
17031747.24
0
0
2176
597604274.64
0
0
0
0
0
0
12406931.82
0
0
0
0
0
58964985.74
0
0
0
0
0
20005632.21
0
0
341806.38
0
536022.9
0
92255379.05
0
689859653.69
0
0
0
0
0
0
0
0
0
22939486
10300864.48
12980668.87
0
0
5700154.83
2771107.54
0
0
0
0
0
0
0
0
0
0
10804235.87
0
0
0
0
0
0
0
65496517.59
0
0
0
0
0
0
0
0
1668333.33
0
1668333.33
0
67164850.92
111812166
0
0
0
0
240876283.34
0
19619017.59
0
240731736.99
0
0
0
0
0
613039203.92
9655598.85
622694802.77
689859653.69
308687945.37
308687945.37
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
219165585.66
134935318.33
0
0
0
0
0
0
0
0
0
8695288.23
0
0
29356893.54
59005471.24
-12143178.59
-684207.09
0
0
4899594.94
4899594.94
0
0
94421954.65
8398204.17
0
256240.45
36240.45
0
102563918.37
12880617.9
0
0
89683300.47
87189730.13
2493570.34
.78
.78
-215027.36
89468273.11
87039210.98
2429062.13
343918575.49
0
0
0
0
0
0
0
0
0
0
2807593.38
6031220.55
125417398.08
0
0
0
0
0
55105599.46
20634244.14
62221375.5
89378772.24
0
0
0
0
295885923.93
26235507.53
0
0
0
190516352.62
79134063.78
0
0
0
0
0
0
23000000
8068348.3
0
0
-31068348.3
0
0
137444487.72
122531417.59
259975905.31
a_13
002261
2008-12-31
473447260.93
0
0
0
0
0
0
0
0
0
0
0
43088379.38
6134854.58
0
0
0
0
0
0
0
0
3021274.1
0
4010890.21
0
3811050.16
0
0
1548329.8
535062039.16
0
0
0
0
0
0
7507336.88
0
0
0
0
0
58269459.64
0
0
0
0
0
10953206.41
0
697815.05
341806.38
0
1323867.27
0
79093491.63
0
614155530.79
23000000
0
0
0
0
0
0
0
0
1915739
28338302.98
389586
0
0
4251565.5
2330637.34
0
0
0
0
0
0
0
0
0
0
7911292.89
0
0
0
0
0
0
0
68137123.71
0
0
0
0
0
0
0
0
4805294.12
0
4805294.12
0
72942417.83
79865833
0
0
0
0
272973135.49
0
15454037.56
0
165693570.19
0
0
0
0
0
533986576.24
7226536.72
541213112.96
614155530.79
262579421.85
262579421.85
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
183782533.12
114437927.89
0
0
0
0
0
0
0
0
0
6869214.24
0
0
22979859.34
43556380.28
-3849173.17
-211675.46
0
0
1761860.9
1761860.9
0
0
80558749.63
12310995.44
0
641903.85
75043.85
0
92227841.22
8009836.42
0
0
84218004.8
78362727.56
5855277.24
1.15
1.15
0
0
0
0
279754908.44
0
0
0
0
0
0
0
0
0
0
474572
10477822.54
86662935.55
0
0
0
0
0
39216956.62
18015995.54
33546092.78
113265322.49
0
0
60300
0
29839764.11
20195555.62
20671800
0
0
355000000
-365967291.51
290205000
290205000
0
0
11000000
0
0
1673165
0
0
299531835
0
0
46829865.98
75701551.61
122531417.59