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002594
上市年数10.84
财报时间2018-12-31
财报季节4
财报评分39
财报平均分31.7
最终参考11.78
估值pb.36
估值pe9.49
dcf11.72
VP.0485
R0.106
R1229修11.78
每股收益1.24
成长评分12292
成长估值12293.81
close_now243
pe_now221.1474
pb_now13.4067
wr63.3173
wr1024.6183
ratio_day_fail0%
ratio_success0%
r_count_success0
r_count_fail0
r_count_unknow0
刷新日期2022/5/2 1:36:00
评语

经营性利润占净利润的24.17,去看看净利润咋来的吧

现金流优秀,超过了净利润

净资产收益率5.86不怎么样哦!

毛利率16.4有点低

净利率2.73太低了,周转如果不快就完了!

三项费用占比12.67

正常走货速度,77.55天能卖完

回款要141.96天,这账期有点长哦!

一个经营周期只需要79.19天,说明钱流转的很快

生产性资产占27.43

其它类资产占24.07核查资产结构

负债率68.81超过一半啦

能占用供应商资金141.35天!

少数股东拿了净利润的21.82

自选False

财报原始数据

002594
比亚迪
比亚迪股份有限公司
交运设备
乘用车
291114.3
20110630
L
288186
广东
深圳市
www.byd.com
S
sql
11|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
002594
2021-12-31
50457097000
0
0
0
0
0
0
0
5606052000
0
0
8743126000
44744662000
2036577000
0
0
0
0
0
0
0
0
136569000
0
1274182000
0
43354782000
1231667000
0
8525475000
166110189000
0
0
0
3147808000
0
2743290000
7905001000
0
0
0
0
87500000
61221365000
20277309000
0
0
0
0
17104942000
0
2605031000
65914000
77432000
1913316000
12521050000
129669958000
0
295780147000
10204358000
0
0
0
0
0
0
0
0
7331459000
73160167000
14933876000
0
0
5848870000
1779018000
0
0
0
0
0
0
0
0
0
0
41348102000
0
0
0
0
12983416000
1359114000
0
171303944000
8743519000
0
2046439000
1415291000
0
12205249000
0
609566000
7417179000
0
20231994000
0
191535938000
2911143000
0
0
0
0
60807219000
0
5009088000
0
26455907000
0
0
0
10369000
-124055000
95069671000
9174538000
104244209000
295780147000
216142395000
216142395000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
212602339000
187997689000
0
0
0
0
0
0
0
0
0
3034878000
0
0
6081678000
13701167000
1786927000
1168482000
0
47356000
-57134000
-145295000
0
2270196000
4631992000
337654000
0
451643000
0
0
4518003000
550737000
0
0
3967266000
3045188000
922078000
1.06
1.06
427766000
4395032000
3477199000
917833000
202666455000
0
0
0
0
0
0
0
0
0
0
4855421000
5896932000
104399121000
0
0
0
0
0
28759751000
7805152000
6988102000
65466682000
0
203886000
826389000
222329000
11469422000
37343609000
3526828000
0
0
17255581000
-45403992000
37313719000
37313719000
0
0
32872379000
0
49878805000
2619303000
185931000
525473000
16062517000
-43845000
0
36081362000
13738498000
49819860000
a_1
002594
2020-12-31
14445030000
0
0
0
0
0
0
0
24000
0
0
8862340000
46562532000
724350000
0
0
0
0
0
0
0
0
7976000
0
1042710000
0
31396358000
1250853000
0
7312937000
111605110000
0
0
0
1704976000
0
2750658000
5465588000
0
0
0
0
94217000
54584620000
6111767000
0
0
0
0
11804174000
0
4885708000
65914000
67195000
1768975000
108419000
89412211000
0
201017321000
16400690000
0
0
0
0
0
0
57541000
0
8925694000
42982610000
8193388000
0
0
4835248000
1858782000
414168000
10000000
0
0
0
0
0
0
0
0
8855472000
0
0
0
0
11412460000
545954000
0
106430696000
14745495000
0
8880459000
843286000
0
24469240000
0
393150000
5270323000
0
30132713000
0
136563409000
2728143000
1094592000
0
1094592000
0
24698663000
0
4448300000
0
24456556000
0
0
0
4086000
-556066000
56874274000
7579638000
64453912000
201017321000
156597691000
156597691000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
149010372000
126251380000
0
0
0
0
0
0
0
0
0
2154415000
0
0
5055613000
11786354000
3762610000
1872696000
0
-51267000
-272810000
-186837000
0
1695227000
7085773000
281660000
0
484846000
0
0
6882587000
868624000
0
0
6013963000
4234267000
1779696000
1.47
1.47
-508919000
5505044000
3724860000
1780184000
138666915000
0
0
0
0
0
0
0
0
0
0
6411799000
3643292000
69260117000
0
0
0
0
0
22521472000
6167988000
5379761000
45392668000
0
245268000
258977000
97828000
18216300000
11774094000
1836814000
0
0
19651761000
-14444248000
2800000000
800000000
0
2000000000
40633747000
0
67123655000
3686029000
54776000
231481000
-28907418000
23199000
0
2064201000
11674297000
13738498000
a_2
002594
2019-12-31
12650083000
0
0
0
0
0
0
0
34345000
0
0
7009379000
50920414000
362761000
0
0
0
0
0
0
0
0
0
0
1561194000
0
25571564000
1060508000
0
7796357000
106966605000
0
0
0
1968912000
0
1970830000
4060175000
0
0
0
0
96902000
49443360000
10674847000
0
0
0
0
12650308000
0
5747851000
65914000
131573000
1514934000
349382000
88674988000
0
195641593000
40332365000
0
0
0
0
0
0
34307000
0
13647638000
22520530000
4504139000
0
0
3782780000
613762000
560198000
10000000
0
0
0
0
0
0
0
0
6250501000
0
0
0
0
8747448000
5201085000
0
108028947000
11947932000
0
9968555000
548680000
0
22465167000
0
102864000
2443195000
0
25011226000
0
133040173000
2728143000
4394592000
0
4394592000
0
24530666000
0
4099313000
0
21056234000
0
0
0
0
-46659000
56762289000
5839131000
62601420000
195641593000
127738523000
127738523000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
125615182000
106924288000
0
0
0
0
0
0
0
0
0
1560596000
0
0
4345897000
9770369000
3014032000
735785000
0
9749000
-808695000
-422776000
0
1723678000
2312288000
226322000
0
107479000
0
0
2431131000
312274000
0
0
2118857000
1614450000
504407000
.5
.5
246097000
2364954000
1858537000
506417000
107166119000
0
0
0
0
0
0
0
0
0
0
3065691000
3490578000
70932255000
0
0
0
0
0
20316157000
3589443000
4143526000
14741007000
0
68401000
413119000
-5552000
1566400000
20627160000
1088939000
0
0
1566400000
-20881446000
1786000
-19998214000
0
20000000000
58478303000
817510000
68598918000
4388702000
150442000
198426000
6610345000
53334000
0
523240000
11151057000
11674297000
a_3
002594
2018-12-31
13052095000
0
0
0
0
0
0
0
451000
0
0
0
49283534000
358822000
0
0
0
0
0
0
0
0
0
0
1010378000
0
26330345000
2730287000
0
22444663000
115210575000
0
0
0
1704478000
0
2134405000
3560880000
0
0
0
0
90066000
43678630000
9683773000
0
0
0
0
11313829000
0
5384632000
65914000
167142000
1388314000
188439000
79360502000
0
194571077000
37788977000
0
0
0
0
0
0
8559000
0
21140760000
25142127000
3471414000
0
0
3855654000
1081283000
0
0
0
0
0
0
0
0
0
0
8630577000
0
0
0
0
7482634000
6112363000
0
114714348000
6847603000
0
7076777000
0
0
13924380000
1854627000
66308000
3317435000
0
19162750000
0
133877098000
2728143000
3895800000
0
3895800000
0
24524443000
0
3842416000
0
20498233000
0
0
0
0
-290746000
55198289000
5495690000
60693979000
194571077000
130054707000
130054707000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
128365822000
108725343000
0
0
0
0
0
0
0
0
0
2145629000
0
0
4729481000
8749772000
2997101000
686416000
332080000
-5470000
248412000
-224724000
0
2309933000
4241760000
229930000
0
86050000
0
0
4385640000
829447000
0
0
3556193000
2780194000
775999000
.93
.93
-1565392000
1990801000
1219142000
771659000
103812991000
0
0
0
0
0
0
0
0
0
0
3041001000
5706419000
72578132000
0
0
0
0
0
18824518000
4370631000
4264221000
12522909000
23922000
74184000
3936074000
470382000
1671478000
17842390000
829313000
0
26872000
1708225000
-14230760000
14110835000
10835000
0
14100000000
52964977000
0
57557196000
4120193000
202505000
1481912000
3916511000
6443000
0
2215103000
8935954000
11151057000
a_4
002594
2017-12-31
9902690000
0
0
0
0
0
0
0
1095000
0
0
6973003000
51880681000
848811000
0
0
0
0
0
0
0
0
0
0
825499000
0
19872804000
1289970000
0
11089839000
102684392000
0
0
0
4185460000
0
1049938000
3064911000
0
0
0
0
66707000
43244815000
4512856000
3223053000
0
0
0
10098178000
0
4100941000
65914000
73047000
1580032000
149186000
75415038000
0
178099430000
35774916000
0
0
0
0
0
0
119261000
0
16954070000
23319529000
4700280000
0
0
3179937000
951253000
174543000
10000000
0
0
0
0
0
0
0
0
7952443000
0
0
0
0
9873754000
515439000
0
103525425000
6369237000
0
4493109000
0
0
10862346000
1471511000
610005000
1672656000
0
14616518000
0
118141943000
2728143000
3895800000
0
3895800000
0
24474293000
0
3409762000
0
19235924000
0
0
0
0
1260272000
55004194000
4953293000
59957487000
178099430000
105914702000
105914702000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101373317000
85775482000
0
0
0
0
0
0
0
0
0
1329477000
0
0
4925288000
6786083000
2314401000
242586000
0
-118166000
-206053000
-224522000
0
1193385000
5410551000
279030000
0
68940000
0
0
5620641000
703705000
0
0
4916936000
4066478000
850458000
1.4
1.4
313066000
5230002000
4376910000
853092000
94340585000
0
0
0
0
0
0
0
0
0
0
1337799000
1635013000
68094663000
0
0
0
0
0
15482853000
3595312000
3772682000
6367887000
13907000
40866000
213815000
800000
3362338000
14776561000
1606622000
0
0
3212627000
-15964084000
4500000000
0
0
4500000000
46032851000
3300000000
36249367000
3201316000
53233000
3214344000
11167824000
5733000
0
1577360000
7358594000
8935954000
a_5
002594
2016-12-31
7693666000
0
0
0
0
0
0
0
0
0
0
6362378000
41768002000
205939000
0
0
0
0
0
0
0
0
0
0
563215000
0
17378439000
482038000
0
3786404000
78240081000
0
0
0
3225238000
0
253668000
2244758000
0
0
0
0
0
37483211000
4565424000
4391521000
0
0
0
8946267000
0
3109304000
65914000
0
1448262000
1097130000
66830697000
0
145070778000
25009611000
0
0
0
0
0
0
0
0
15742125000
19501485000
1850792000
0
0
2978565000
1074614000
193528000
10000000
0
0
0
0
0
0
0
0
2322136000
0
0
0
0
7918830000
423252000
0
77024938000
4847936000
0
4490584000
0
0
9338520000
1292666000
549903000
1455388000
0
12636477000
0
89661415000
2728143000
3795800000
0
3795800000
0
24471813000
0
3072173000
0
16238160000
0
0
0
0
949840000
51255929000
4153434000
55409363000
145070778000
103469997000
103469997000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
96739512000
82400900000
0
0
0
0
0
0
0
0
0
1511717000
0
0
4196339000
6842635000
1222190000
565731000
0
-18207000
-726027000
-599824000
0
0
5986251000
844328000
0
262169000
136717000
136717000
6568410000
1088398000
0
0
5480012000
5052154000
427858000
1.88
1.88
173313000
5653325000
5183038000
470287000
87581417000
0
0
0
0
0
0
0
0
0
0
1068938000
1058953000
70164209000
0
0
0
0
0
14065652000
4361624000
2963394000
-1845571000
16290000
32698000
196641000
16091000
1026293000
13053450000
926905000
0
0
750300000
-13442642000
14473000000
14473000000
0
0
31223339000
595800000
26691182000
3208633000
51690000
122107000
16270217000
97059000
0
1079063000
6279531000
7358594000
a_6
002594
2015-12-31
6596426000
0
0
0
0
0
0
0
18207000
0
0
6798810000
21519093000
226962000
0
0
0
0
0
0
0
0
0
0
509414000
0
15750550000
499927000
0
2492277000
54411666000
0
0
0
3071357000
0
65773000
1888715000
0
0
0
0
0
32368535000
5757798000
3729764000
0
0
0
8790228000
0
3075674000
65914000
0
1080416000
1179915000
61074089000
0
115485755000
19943800000
0
0
0
0
0
0
0
0
12897076000
18581611000
2438009000
0
0
2118495000
641187000
192693000
10000000
0
0
0
0
0
0
0
0
1873266000
0
0
0
0
6469060000
944927000
0
66110124000
6745955000
0
4483946000
0
0
11229901000
0
568149000
1548340000
0
13346390000
0
79456514000
2476000000
3200000000
0
3200000000
0
10311853000
0
2383551000
0
13104044000
0
0
0
0
818956000
32294404000
3734837000
36029241000
115485755000
80008968000
80008968000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
78061580000
66513559000
0
0
0
0
0
0
0
0
0
1267326000
0
0
2867992000
5415060000
1445995000
551648000
0
18207000
1210370000
-242799000
0
0
3175965000
703235000
0
84214000
36051000
36051000
3794986000
656790000
0
0
3138196000
2823441000
314755000
1.12
0
963822000
4102018000
3796021000
305997000
80908941000
0
0
0
0
0
0
0
0
0
0
1380262000
674638000
61227193000
0
0
0
0
0
12586188000
3066794000
2241572000
3842094000
0
14478000
1808561000
526682000
604592000
12290161000
1070592000
0
0
200000000
-10606440000
1500000000
0
0
1500000000
24534345000
3246803000
18760798000
1762667000
0
7898000
8749785000
204626000
0
2190065000
4089466000
6279531000
a_7
002594
2014-12-31
4453164000
0
0
0
0
0
0
0
0
0
0
9352355000
13751929000
338611000
0
0
0
0
0
0
0
0
0
0
563061000
0
9978317000
307581000
0
1988078000
40733096000
0
0
0
35000000
0
315311000
1413553000
0
0
0
0
0
30014805000
6364617000
2370709000
0
0
0
8611261000
0
2244884000
65914000
0
965486000
874219000
53275759000
0
94008855000
12676440000
0
0
0
0
0
0
0
0
14613079000
11323422000
3646738000
0
0
1471195000
428185000
175519000
10000000
0
0
0
0
0
0
0
0
1623653000
0
0
0
0
6496195000
557698000
0
53022124000
7988331000
0
2990968000
0
0
10979299000
0
0
1112995000
0
12092294000
0
65114418000
2476000000
0
0
0
0
10142577000
0
2108206000
0
10638814000
0
0
0
0
0
25365597000
3528840000
28894437000
94008855000
58195878000
58195878000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
58443359000
49143886000
0
0
0
0
0
0
0
0
0
957435000
0
0
2228758000
4430271000
1389125000
293884000
0
0
68366000
-122389000
0
0
-179115000
1114319000
0
61252000
-220053000
0
873952000
134082000
0
0
739870000
433525000
306345000
.18
0
2107000
741977000
437595000
304382000
55080498000
0
0
0
0
0
0
0
0
0
0
944987000
766000000
42340684000
0
0
0
0
0
9811197000
2126626000
2474909000
38069000
0
4261000
796862000
185593000
336628000
8578136000
532450000
0
0
174460000
-7961702000
3442088000
3442088000
100000000
0
26336791000
304188000
21022402000
1789666000
22219000
50000
7270949000
31208000
0
-621476000
4710942000
4089466000
a_8
002594
2013-12-31
5378828000
0
0
0
0
0
0
0
0
0
0
5587754000
7687422000
326427000
0
0
0
0
0
0
0
0
0
0
376463000
0
8220552000
0
0
665380000
28242826000
0
0
0
4487000
0
34679000
1088505000
0
0
0
0
0
28138688000
6008433000
1463810000
0
0
0
7453757000
0
2204709000
65914000
0
899699000
787404000
48150085000
0
76392911000
12401503000
0
0
0
0
0
0
0
0
13034071000
9258665000
1272407000
0
0
1285337000
-1221661000
166266000
10000000
0
0
0
0
0
0
0
0
1242754000
0
0
0
0
3770658000
202702000
0
41422702000
2685422000
0
5966837000
0
0
8652259000
299352000
0
1162157000
0
10113768000
0
51536470000
2354100000
0
0
0
0
7042255000
0
1964545000
0
10511045000
-162181000
0
0
0
0
21709764000
3146677000
24856441000
76392911000
52863284000
52863284000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52708223000
44745555000
0
0
0
0
0
0
0
0
0
1203534000
0
0
2011845000
3314727000
1160259000
272303000
0
0
-48408000
-48408000
0
0
106653000
775688000
0
50260000
11448000
0
832081000
56215000
0
0
775866000
553059000
222807000
.23
0
-63796000
712070000
512780000
199290000
54840618000
0
0
0
0
0
0
0
0
0
0
784363000
686347000
40076355000
0
0
0
0
0
8944686000
2668211000
2185907000
2436169000
0
0
272213000
0
37350000
5763955000
197000000
0
0
0
-5651392000
3000000000
0
0
3000000000
16054585000
0
12822558000
1242020000
0
482249000
4507758000
-68154000
0
1224381000
3486561000
4710942000
a_9
002594
2012-12-31
3683966000
0
0
0
0
0
0
0
0
0
0
3731462000
6260279000
527974000
0
0
0
0
0
0
0
0
0
0
306102000
0
7344833000
77500000
0
0
21932116000
0
0
0
2985000
0
22500000
949065000
0
0
0
0
0
25776552000
7882866000
1396371000
0
0
0
6295490000
0
1716007000
65914000
0
786123000
1884499000
46778372000
0
68710488000
8417755000
0
0
0
0
0
0
0
0
10238088000
8714020000
2739442000
0
0
1293717000
-874036000
110563000
10000000
0
0
0
0
0
0
0
0
1084859000
0
0
0
0
2870024000
1098588000
0
35703020000
3373075000
0
3968269000
0
0
7341344000
227897000
0
1293856000
0
8863097000
0
44566117000
2354100000
0
0
0
0
7015822000
0
1819936000
0
10127526000
-120400000
0
0
0
0
21196984000
2947387000
24144371000
68710488000
45630542000
46853774000
-1223232000
50518000
1273750000
0
0
0
0
0
0
0
0
0
0
0
0
45892450000
40153064000
0
0
0
0
0
0
0
0
0
1109207000
0
0
1511797000
3185007000
-390883000
324258000
0
0
-11189000
-24503000
-31275000
0
-304372000
662032000
0
66935000
13951000
0
290725000
77835000
0
0
212890000
81377000
131513000
.03
0
-7375000
205515000
72467000
133048000
54132013000
0
0
0
0
0
0
0
0
0
0
602800000
611459000
37072600000
0
0
0
0
0
7597391000
2531077000
2589873000
5555331000
102414000
7875000
133815000
0
199340000
4350156000
450000000
0
0
252910000
-4609622000
3000000000
0
0
3000000000
10984867000
113655000
14069863000
1213895000
41280000
31798000
-1217034000
20500000
0
-250825000
3737386000
3486561000
a_10
002594
2011-12-31
4048446000
0
0
0
0
0
0
0
0
0
0
4319314000
5487732000
598728000
0
0
0
0
0
0
0
0
0
7875000
334063000
0
6595797000
0
0
32500000
21424455000
0
0
0
15192000
0
17500000
571976000
0
0
0
0
0
21532825000
9190558000
4308315000
0
0
0
5325171000
0
1396283000
65914000
18885000
586479000
1170839000
44199937000
0
65624392000
10011122000
0
0
0
0
0
0
0
0
8403533000
8832401000
1870520000
0
0
1281563000
-802188000
14151000
10000000
0
0
0
0
0
0
0
0
1629189000
0
0
0
0
1330700000
451378000
0
33032369000
6084992000
0
994255000
0
0
7079247000
338565000
0
1194075000
0
8611887000
0
41644256000
2354100000
0
0
0
0
7008256000
0
1716698000
0
10169160000
-123697000
0
0
0
0
21124517000
2855619000
23980136000
65624392000
48826919000
48826919000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47920318000
40438789000
0
0
0
0
0
0
0
0
0
969714000
0
0
1799757000
3455516000
771296000
485246000
0
0
503750000
1207000
0
0
1410351000
367390000
0
50257000
9414000
0
1727484000
132408000
0
0
1595076000
1384625000
210451000
.6
0
-110861000
1484215000
1319439000
164776000
51408814000
0
0
0
0
0
0
0
0
0
0
751487000
369721000
34811212000
0
0
0
0
0
7422147000
2128885000
2183252000
5984526000
495619000
13129000
85272000
0
285950000
9412151000
390538000
0
0
0
-8922719000
2423010000
1423010000
1010000
1000000000
18189099000
0
14455683000
1056101000
330000
364298000
4736027000
-39183000
0
1758651000
1978735000
3737386000