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600089
上市年数24.88
财报时间2018-12-31
财报季节4
财报评分84
财报平均分44.8
最终参考14.65
估值pb1.28
估值pe6.72
dcf24.76
VP.7559
R0.088
R1229修14.65
每股收益2.18
成长评分12291
成长估值122915.83
close_now19.38
pe_now27.1391
pb_now1.6222
wr68.4158
wr1033.6918
ratio_day_fail0%
ratio_success100%
r_count_success8
r_count_fail0
r_count_unknow0
刷新日期2022/5/2 2:15:31
评语

经营性利润占88.98

现金流优秀,超过了净利润

净资产收益率6.5不怎么样哦!

毛利率19.66有点低

净利率6.39太低了,周转如果不快就完了!

三项费用占比11.7

货卖的有点慢哦,要121.93天,才能卖完

回款要131.54天,这账期有点长哦!

资金流转很快,仅需40.16天就能循环一次

生产性资产占35.96

负债率57.9超过一半啦

负债基本借的多,有息负债占总负债47.04

占用上游资金238.84天,供应商不着急用钱?

长期借款占有息负债的56.28,有能耐!

自选False

财报原始数据

600089
特变电工
特变电工股份有限公司
电气设备
其他输变电设备
378855
19970618
L
18619
新疆
昌吉回族自治州
www.tbea.com
H
sql
25|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
600089
2021-12-31
19560953208.53
0
0
0
0
0
0
0
1302926852.27
0
0
7302544555.74
15759552380.87
4247134404.73
0
0
0
0
0
0
0
0
0
96264269.15
1198356131.13
0
8269526799.31
0
0
1406931391.19
59144189992.92
0
0
696228308.33
3967209629.92
0
147869852.08
2753202334.44
0
0
0
0
0
42277343492.58
5908232402.44
0
0
0
0
5720867873.98
0
0
129641093.62
1050845459.04
1087993589.52
3474457072.95
67213891108.9
0
126358081101.82
2058493323.45
0
0
496946820.32
0
0
0
1943590
0
12470404841.75
13224786605.17
4730374278.89
0
0
1054558872.03
2162857316.68
0
256939258.67
0
0
0
0
0
0
0
0
1465061102.49
0
0
0
0
3487624779.11
1599327672.26
0
43009318460.82
23724272673.43
0
0
773212291.13
0
24497484964.56
259635937.24
489090798.2
0
1138147781.95
26384359481.95
0
69393677942.77
3788550289
4170000000
0
4170000000
0
11559377186.93
0
1617896268.03
193154979.75
21061664805.56
0
0
0
1746032333.34
52281879.74
44188957742.35
12775445416.7
56964403159.05
126358081101.82
61370600608.19
61278367720.35
90597156.07
92232887.84
1635731.77
0
0
0
0
0
0
0
0
0
0
0
0
50176533088.9
42728846414.75
0
0
0
0
0
0
0
0
0
816916767.57
0
0
2016548049.5
3576526134.11
1036059991.2
1565087598.73
0
1041838354.16
569237103.98
275617145.79
0
306463594.27
11546518972.97
79046337.25
0
87355495.58
0
0
11538209814.64
1724589030.51
0
0
9813620784.13
7254795959.39
2558824824.74
1.8813
1.8813
-23717473.19
9789903310.94
7266743534.07
2523159776.87
63358911161.95
496679121.24
0
0
0
0
0
0
79150652.15
0
-25310000
277771176.35
2271421976.07
44575437259.85
-269092333.8
110885958.15
0
2167982.6
0
4076442234.06
3562027884.12
2744186945.33
11656568157.45
2897210609.68
545370603.36
70730773.85
743657417.59
648195965.12
10988673342.89
5160603278.62
0
0
200237185.47
-11444348437.38
4002763428.98
4002763428.98
630000000
0
14368090063.99
577894482.69
13929780464.95
2717915347.92
299283519.26
3435543552.73
-1134491389.94
-28650368.28
0
-950922038.15
16908870211.84
15957948173.69
a_1
600089
2020-12-31
20423151173.49
0
0
0
0
0
0
0
914435116.39
0
0
3460066448.96
14810957832.37
3213714204.79
0
0
0
0
0
0
0
0
0
89378628.47
1325491971.76
0
6018087029.58
0
0
1140257953.16
51395540358.97
0
0
794965236.11
2156683728.72
0
89098088.89
2315442519.88
0
0
0
0
0
33958283175.05
9749750429.45
0
0
0
0
4862178956.5
0
0
129641093.62
1088760127.76
620176339.97
2333827394.21
58098807090.16
0
109494347449.13
4299058484.29
0
0
267699.08
0
0
0
240540
0
10952124181.28
11851365287.11
3801934600.06
25187752.22
0
596539662.56
502056580.9
46790825.51
296282079.89
0
0
0
0
0
0
0
0
1261932776.7
0
0
0
0
4626851359.72
1060790385.25
0
39321422214.57
20754422591.8
0
500000000
863216370.69
0
22117638962.49
27621961.48
381291292.73
0
1049687058.19
23576239274.89
0
62897661489.46
3714312789
4900000000
0
4900000000
0
11127159294.56
0
1477544682.3
84877464.95
15102314226.69
0
0
0
1154723259.38
40334305.06
37601266021.94
8995419937.73
46596685959.67
109494347449.13
44165999579.17
44095319973.44
69748964.73
70679605.73
930641
0
0
0
0
0
0
0
0
0
0
0
0
41734176930.43
35007355947.62
0
0
0
0
0
0
0
0
0
579948290.9
0
0
2199767297.96
2693362486.83
1252812266.12
158039422.14
0
115609795.3
920587955.32
188347690.23
0
449460794.66
3759441771.88
93087185.77
0
190968021.04
0
0
3661560936.61
465123572.51
0
0
3196437364.1
2486870007.53
709567356.57
.5907
.5907
250851914.76
3447289278.86
2802474040.2
644815238.66
47216784685.26
0
0
0
0
0
0
0
70679605.73
0
75310000
295115961.06
1313993008.24
34245619943.46
737806137.93
25997448.73
0
1070426.45
0
3041181702.19
2310785320.14
3351360092.41
5258062188.98
7387628360.53
333795481.69
472820017.18
721228816.69
2058928195.63
7363974364.88
7195038162.76
0
0
0
-3584611655.92
1462602246.03
1462602246.03
69327246.03
0
16872602883.61
359573.61
15124503698.54
2459585043.63
211027411.72
2273455473.92
-1521979512.84
-132066434.6
0
19404585.62
16889465626.22
16908870211.84
a_2
600089
2019-12-31
19442716430.84
0
0
0
0
0
0
0
1428536228.91
0
0
2297591222.91
12124898289.49
4490120005.73
0
0
0
0
0
0
0
0
592837.81
21960713.9
867823521.53
49983333.31
9634287540.21
0
0
1057527478.5
51416037603.14
0
0
301410000
1113661510.15
0
13246022.4
2616724815.2
0
0
0
0
0
28326958360.06
8675181680.4
0
0
0
0
4370075293.55
0
0
129641093.62
1172551686.24
385312987.1
3703901729.71
50808665178.43
0
102224702781.57
4718029229.87
0
0
26265147.81
0
0
0
4525840
0
9675730506.04
11205347735.44
5058627281.45
0
0
225329459.52
382676824.39
43208011.78
275796731.56
0
0
0
0
0
0
0
0
1219317363.45
0
0
0
0
2018106193.05
808684.87
0
34853769009.23
21828439460.41
0
500000000
689652710.76
0
23018092171.17
9554692.93
250715139.56
0
1064851191
24343213194.66
0
59196982203.89
3714312789
4500000000
0
4500000000
0
11092172592.94
0
1401865588.4
0
13686827991.76
0
0
0
763724535.28
-275269727.61
34883633769.77
8144086807.91
43027720577.68
102224702781.57
37029645462.87
36980048574.43
48430559.79
49596888.44
1166328.65
0
0
0
0
0
0
0
0
0
0
0
0
34997492898.16
29357907349.99
0
0
0
0
0
0
0
0
0
527514598.68
0
0
2139529718.25
2266990779.78
704384122.81
-31599516.05
0
26571422.55
402011125.47
414168155.86
0
364147818.7
2856482447.48
68091194.91
0
113715072.98
0
0
2810858569.41
420508224.48
0
0
2390350344.93
2018419117.58
371931227.35
.4695
.4695
126413084.64
2516763429.57
2143087675.8
373675753.77
42621570967.87
26265147.81
0
0
0
0
0
0
49596888.44
0
0
297907136.9
2111608666.34
33866169857.71
359279747.47
0
0
1358698.42
0
2916219070.26
1799959723.24
2072938699.59
4041023010.67
2701409164.64
34322341.05
250577514.47
349379968.7
10229943.82
8143842467.78
5168417671.46
0
0
25798711.55
-9992139918.11
2318611589.37
2318611589.37
1550536589.37
0
20297234456.66
1711450340.49
16380496741.04
2219244195.37
75453077.99
166607065.7
5560948384.41
-45302408.04
0
-435470931.07
17324936557.29
16889465626.22
a_3
600089
2018-12-31
21590967840.45
0
0
0
0
0
0
0
133736.36
0
0
2014001524.36
11288506277.17
2598355006.78
0
0
0
0
0
0
0
0
0
0
879537909.64
0
10304277912.26
0
0
1192616605.9
49868396812.92
0
0
0
732926700
0
68910000.22
1435491274.48
0
0
0
0
0
24723868201.18
8575064890.05
0
0
0
0
4188975086.36
0
0
129641093.62
1090566193.8
381602138.73
1399141847.67
42726187426.11
0
92594584239.03
6356091256.05
0
0
0
0
0
0
6386155
0
9819305226.58
11532678881.2
3155082108.09
0
0
170301766.05
227586262.13
0
0
0
0
0
0
0
0
0
0
1481131166.39
0
0
0
0
4668479510.73
202212430.55
0
37619254762.77
14192533728.44
0
0
755652710.76
0
14948186439.2
2471200
150693372.5
0
891296647.29
15992647658.99
0
53611902421.76
3714502789
3730000000
0
3730000000
0
11048158160.15
1084600
1279036423.79
0
12719104980.81
0
0
0
651004402.73
-451492216.93
32689229939.55
6293451877.72
38982681817.27
92594584239.03
39655527759.96
39655527759.96
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37147611413.85
31857284274.43
0
0
0
0
0
0
0
0
0
476549146.07
0
0
1983607044.84
2092207433.83
565809156.79
172154357.89
0
-5238623.64
-135125183.94
97066267.81
0
404072335.83
2771624874.36
90362711.58
0
74862207.91
0
0
2787125378.03
252948158.9
0
0
2534177219.13
2047909231.53
486267987.6
.4905
.4905
-133668454.57
2400508764.56
1922485670.71
478023093.85
44730944927.96
0
0
0
0
0
0
0
0
0
0
286914937.41
1265582040.08
36454855680.33
0
0
0
0
0
2631707624.41
2133374357.05
2482809330.84
2580694912.82
2654987709.01
79047637.6
205441402.12
79498916.19
0
4205474534.98
2697187067.8
0
0
0
-3883685937.86
3518619382.14
3418619382.14
1188619382.14
100000000
20767474382.79
19533079.88
16074470850.14
2088590782.69
82193389.33
1338625326.42
4803939885.56
-51416951.26
0
3449531909.26
13875404648.03
17324936557.29
a_4
600089
2017-12-31
16661598263.04
0
0
0
0
0
0
0
76220987.1
0
0
3826016108.12
11454271961.61
2696828819.52
0
0
0
0
0
0
0
0
0
2670017.5
829257409.71
0
10979797815.78
0
0
621122137.43
47147783519.81
0
0
0
717926700
0
40485579.6
1334381942.34
0
0
0
0
0
22408860112.7
5765404187.3
15089565.98
0
0
0
3276020359.15
0
0
129641093.62
406665369.87
317863934.84
2037644770.19
36449983615.59
0
83597767135.4
6752937984.48
0
0
0
0
0
0
0
0
9175140830.03
10532149128.07
4890860689.71
0
0
227381658.68
153953539.26
40970563.18
86096500
0
0
0
0
0
0
0
0
1062348197.65
0
0
0
0
2823707323.41
92537051.72
0
35838083466.19
11705289012.15
0
0
656039228.97
336940156.12
12698268397.24
25714183.5
128802803.93
0
887109117.74
13739894502.41
0
49577977968.6
3718647789
1500000000
0
1500000000
0
11130987100.6
25714183.5
1140341536.58
0
11815956222.18
0
0
0
454042516.68
-326068656.11
29408192325.43
4611596841.37
34019789166.8
83597767135.4
38281201718.14
38281201718.14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35679604792.03
30074284890.13
0
0
0
0
0
0
0
0
0
408865272.69
0
0
1977622206.48
2036189848.95
829220596.83
353421976.95
0
76220987.1
80028465.03
45525018.23
0
186596968.74
2944443346.98
158520143.87
0
42780808.47
0
0
3060182682.38
418146834.58
0
0
2642035847.8
2195762306.72
446273541.08
.61
.61
-149937912.97
2492097934.83
2096112405.45
395985529.38
43278104278.9
0
0
0
0
0
0
0
0
0
0
272311353.96
949584385.84
36109609788.95
0
0
0
0
0
2453846929.22
2313477397.68
1835164353.65
1787901549.2
155000000
28958270.9
49860994.18
176552935.63
0
3845030945.78
160429989.81
0
48865785.59
29454483.41
-3673409003.88
4386743322.37
4386743322.37
0
0
16274706162.03
11012667.58
16022224847.23
1594022536.44
0
282735926.19
2773478842.12
-261496956.8
0
626474430.64
13248930217.39
13875404648.03
a_5
600089
2016-12-31
15817454018.17
0
0
0
0
0
0
0
0
0
0
3397951867.8
8250131183.96
2268353591.94
0
0
0
0
0
0
0
0
0
0
639936400.51
0
11487777881.86
0
0
663529740.02
42525134684.26
0
0
0
692926700
0
36393617.92
1222712047.4
0
0
0
0
0
19323764442.01
5731475638.05
89372097.81
0
0
0
3417689443.71
0
0
0
374872064.06
227335576.26
1351633979.28
32468175606.5
0
74993310290.76
5376823569.76
0
0
0
0
0
0
0
0
8671297680.19
9292359687.76
4734648679.13
0
0
223263606.81
215734393.12
34785525.96
29874500
0
0
0
0
0
0
0
0
1054008727.11
0
0
0
0
5398731129.74
581359328.42
0
35612886828
9676890391.76
0
0
737693347.23
336940156.12
10751523895.11
258628854.3
34289413.53
3630.04
919423092.41
11963868885.39
0
47576755713.39
3243448886
500000000
0
500000000
0
8224351756.59
258628854.3
1043152683.28
0
10482338132.82
0
0
0
184581607.55
-226418754.84
23192825457.1
4223729120.27
27416554577.37
74993310290.76
40117492192.36
40117492192.36
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37556503549.74
32818345393.22
0
0
0
0
0
0
0
0
0
311311891.59
0
0
1915858645.08
1889617685.5
399265719.32
222104215.03
0
0
80411777.63
30330978.75
0
0
2641400420.25
386961838.85
10691178.61
37875305.28
-9026944.45
1664234.16
2990486953.82
484295925.2
0
0
2506191028.62
2190348152.48
315842876.14
.6785
.6785
6793669.86
2512984698.48
2211410865.78
301573832.7
41309729640.65
0
0
0
0
0
0
0
0
0
0
384924197.29
951668687.19
34472938255.82
0
0
0
0
0
2237993628.72
1682841112.76
1613754736.88
2638794790.95
1701148282
47253199.16
3563741.86
185852106.55
634294.29
4799175752.76
750442100
0
17137156.15
256040024.78
-3884343409.83
1746940985.6
746940985.6
246940985.6
1000000000
15297871348.12
449849092.35
13802741612.48
1511654158.92
0
331596140.19
1848669514.48
157530664.81
0
760651560.41
12488278656.98
13248930217.39
a_6
600089
2015-12-31
15016999361.08
0
0
0
0
0
0
0
0
0
0
3227399645.91
8803977087.55
3018170677.44
0
0
0
0
0
0
0
0
0
0
701720399.01
0
10212876446.12
0
0
2663844830.53
43644988447.64
0
0
0
37526700
0
0
1154620200.17
0
0
0
0
0
17459153062.23
2937351862.02
276902078.27
0
0
0
3359512479.48
0
0
0
236853122.76
214651644.31
937844362.62
26614415511.86
0
70259403959.5
6192810107.24
0
0
0
0
0
0
0
0
9744416120.89
8882031828.24
4506723678.95
0
0
190817034.22
184141594.19
79038567.08
874500
0
0
0
0
0
0
0
0
903192497.39
0
0
0
0
3744044999.21
1071322907.1
0
35499413834.51
7247137963.37
0
700000000
489647247.86
336940156.12
8773725367.35
420553284
29435857.98
7492.6
867297695.88
10091019697.81
0
45590433532.32
3249053686
0
0
0
0
8197534398.02
420553284
924288045.56
0
9024023177.54
0
0
0
170861009.67
-247481468.14
20897725564.65
3771244862.53
24668970427.18
70259403959.5
37451962164.44
37451962164.44
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35601740568.96
30705549131
0
0
0
0
0
0
0
0
0
198606010.55
0
0
1784430193.77
1809548691.5
636804772.29
466801769.85
0
0
56544072.02
17036280.79
0
0
1906765667.5
522392549.57
26130420.28
60400740.63
-23510013.3
2620406.98
2368757476.44
343630176.85
0
0
2025127299.59
1887546657.25
137580642.34
.5816
.5816
-299830230.06
1725297069.53
1677242730.89
48054338.64
36236961918.02
0
0
0
0
0
0
0
0
0
0
344075378.76
950379197.64
30768746215.59
0
0
0
0
0
2000440554.52
1393465438.95
1311205601.78
2057558683.58
0
35131770.52
144022572.49
121090185.11
74104990.03
2782549272.76
1302468282
0
0
0
-3710668036.61
3311959939.98
2311959939.98
2241759539.98
1000000000
13833300457.78
1036615531.56
11341539387.16
1354772314.9
0
1302162282.34
4183401944.92
33346228.84
0
2563638820.73
9924639836.25
12488278656.98
a_7
600089
2014-12-31
11184182686.57
0
0
0
0
0
0
0
0
0
0
2619989869.13
7947465920.02
2935876698.11
0
0
0
0
0
0
0
0
0
0
474475436.62
0
8640542149.04
0
0
1324576996.44
35127109755.93
0
0
0
27526700
0
0
1101230377.19
0
0
0
0
0
17933526354.61
928264400.35
0
0
0
0
3608528915.66
0
0
73713753.53
170208247.93
111204501.3
210398237.08
24164601487.65
0
59291711243.58
5343027077.61
0
0
0
0
0
0
0
0
6449548848.7
7459310177.12
6115613091.56
0
0
97666084.98
56265400.92
71070392.14
1978355
0
0
0
0
0
0
0
0
623547772.1
0
0
0
0
1763074000
565941085.7
0
28547042285.83
6276629720.68
0
1700000000
50655071.58
336940156.12
8364224948.38
419346955
23680526.9
917046288.2
0
9724298718.48
0
38271341004.31
3240133686
0
0
0
0
8026717157.22
419346955
819552000.77
0
7761061154.84
0
0
0
119307531.98
0
19547424575.81
1472945663.46
21020370239.27
59291711243.58
36074756310.11
36074756310.11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34254430754.96
29934412683.06
0
0
0
0
0
0
0
0
0
173441037.73
0
0
1688053074.4
1472893282.36
642099145.57
343531531.84
0
0
-127159573.32
-120778597.47
0
0
1693165981.83
400336902.4
0
42580234.65
-3610200.57
0
2050922649.58
239504185.33
0
0
1811418464.25
1648600579.81
162817884.44
.524
.524
-38019335.25
1773399129
1614894057.19
158505071.81
34395168170.03
0
0
0
0
0
0
0
0
0
0
116570858.9
858120522.21
32065992521.83
0
0
0
0
0
1759776508.33
1241517423.33
1684299618.96
-1381726521.31
23249400
10202432.79
2989479.14
149796530.76
0
1630673678.89
699147217
0
19392624.56
0
-2162975677.76
4506577966.36
4006577966.36
0
500000000
8145526191.92
0
7035389690.5
1267436853.47
0
122144348.69
4227133265.62
18910843.06
0
701341909.61
9223297926.64
9924639836.25
a_8
600089
2013-12-31
10361946428.27
0
0
0
0
0
0
0
0
0
0
1929033910.44
5364084562.63
3620503453.62
0
0
0
0
0
0
0
0
0
0
358690328.09
0
6038813296.54
0
0
0
27673071979.59
0
0
0
0
0
0
1396672713.23
0
0
0
0
0
16881723768.68
1977403256.41
112358.18
0
0
0
2439398286.37
0
0
97567995.59
141253568.12
52979376.65
0
22987111323.23
0
50660183302.82
2419366832.69
0
0
0
0
0
0
0
0
6342375439.94
7903349668.2
4989845270.21
0
0
30644843.37
-549143454.78
95722022.9
874500
0
0
0
0
0
0
0
0
543494916.73
0
0
0
0
2519144500
64445917.3
0
24360120456.56
7338103720.68
0
1700000000
59747933.16
336940156.12
9434791809.96
0
17361482.09
896401525.1
0
10348554817.15
0
34708675273.71
2635559840
0
0
0
0
4735900404.07
0
734971699.71
0
6618107303.23
-123105764.28
0
0
0
0
14601433482.73
1350074546.38
15951508029.11
50660183302.82
29174688011.17
29174688011.17
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27946368090.77
24454629452.71
0
0
0
0
0
0
0
0
0
119024410.12
0
0
1536045712.71
1071404869.56
527133227.3
238130418.37
0
0
63469891.56
35309788.68
0
0
1291789811.96
334595540.81
0
72738953.81
7910422.61
0
1553646398.96
175260770.87
0
0
1378385628.09
1328375843.32
50009784.77
.504
.504
-69202463.41
1309183164.68
1261670495.29
47512669.39
25859587459.7
0
0
0
0
0
0
0
0
0
0
184085038.03
869043953.13
21483695985.47
0
0
0
0
0
1346060549.36
941983872.2
1361287761.11
1779688282.72
41495000
55252262.61
87837694.48
35242955.83
21492181.87
2625915086.27
121179000
0
0
0
-2505773991.48
72281246.14
72281246.14
72281246.14
0
6359926064.47
0
5113304480.91
1039731441.74
4128000
607668333.26
-328496945.3
-27849658.58
0
-1082432312.64
10305730239.28
9223297926.64
a_9
600089
2012-12-31
10836710407.65
0
0
0
0
0
0
0
0
0
0
1032656247.96
3654589255.34
3275157399.82
0
0
0
0
0
0
0
0
0
0
303101981.51
0
4103633143.46
0
0
0
23205848435.74
0
0
0
0
39000000
0
1215913628.82
0
0
0
0
0
9319317535.75
5716094667
93515278.97
79148289.16
0
0
2069637404.15
0
0
114101174.59
142712865.45
49474549.12
0
18838915393.01
0
42044763828.75
1404796080.18
0
0
0
0
0
0
0
0
3192119922.9
5205208603.19
4856741421.63
0
0
24755586.94
-619473748.89
97937424.63
5002500
0
0
0
0
0
0
0
0
470008486
0
0
0
0
2272857500
568727568.37
0
17478681344.95
5501040802.66
0
3100000000
15461771
315447974.25
8931950547.91
0
11414658.98
726485973.82
0
9669851180.71
0
27148532525.66
2635559840
0
0
0
0
4713834404.72
0
671672239.81
0
5669298100.61
-29740661.32
0
0
0
0
13660623923.82
1235607379.27
14896231303.09
42044763828.75
20325141935.86
20325141935.86
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19647606840.45
16896590789.11
0
0
0
0
0
0
0
0
0
100231690.69
0
0
1214050230.76
972416287.47
245896877.26
218420965.16
0
0
78484302.15
50537136.67
0
0
756019397.56
338889486.25
0
40003126.42
548397
0
1054905757.39
121485035.68
0
0
933420721.71
980632145.69
-47211423.98
.3721
.3721
-16859931.11
916560790.6
964756558.67
-48195768.07
20675523581.66
0
0
0
0
0
0
0
0
0
0
134386858.97
532317904.3
16224432030.16
0
0
0
0
0
1190781222.43
846207422.12
1163161102.24
1917646567.98
0
36079746.79
97764440.16
0
99615508.59
5277320535.26
22400000
0
7533863.46
23085884.13
-5096880587.31
1337271064
141371064
141371064
1195900000
7895924500.61
0
4294716061.76
782394435.73
0
530980168.37
3625104898.75
-27409227.5
0
418461651.92
9887268587.36
10305730239.28
a_10
600089
2011-12-31
9887268587.36
0
0
0
0
0
0
0
0
0
0
693606728.79
3055251491.9
3087810444.55
0
0
0
0
0
0
0
0
0
0
358473680.21
0
3230347541.19
0
0
0
20312758474
0
0
0
0
39000000
0
1126057481.86
0
0
0
0
0
7232048649.38
2809867438.82
42780894.19
0
0
0
1910215850.17
0
0
114101174.59
5002765.47
20633672.76
0
13299707927.24
0
33612466401.24
1415241204.16
0
0
0
0
0
0
0
0
2756692542.24
4346957606.66
2850984618.22
0
0
30481560.19
-97077137.85
103582602.84
874500
0
0
0
0
0
0
0
0
425474483.34
0
0
0
0
833000000
1326461683.68
0
13992673663.48
2156788140.37
0
2400000000
7063636
215832465.66
4779684242.03
0
4888213.66
781949188.16
0
5566521643.85
0
19559195307.33
2635559840
0
0
0
0
4662135574.19
0
583981271.34
0
4987201710.59
-18444710.71
0
0
0
0
12850433685.41
1202837408.5
14053271093.91
33612466401.24
18164744134.38
18164744134.38
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17118737525.5
14687671246.13
0
0
0
0
0
0
0
0
0
68141651.56
0
0
1142852092.57
979824559.13
149211946.52
91036029.59
0
0
84446796.48
87876352.06
0
0
1130453405.36
419407694.28
0
161636149.67
105394494.2
0
1388224949.97
153353153.4
0
0
1234871796.57
1229238183.55
5633613.02
.4664
.4664
0
1234871796.57
1229238183.55
5633613.02
18763090637.67
0
0
0
0
0
0
0
0
0
0
154040034.51
735722528.13
15060346345.87
0
0
0
0
0
1031822509.94
751358485.89
1041052521.46
1768273337.15
1005284881.11
38254440.6
94396555.67
0
205424453.57
4174696530.33
1239392996.55
0
2242440.26
0
-4072971636.19
3848000000
260000000
260000000
3588000000
5171002695.47
0
3706909668.57
385314530.49
9189028.54
0
4926778496.41
-21570660.52
0
2600509536.85
7286759050.51
9887268587.36
a_11
600089
2010-12-31
7286759050.51
0
0
0
0
0
0
0
0
0
0
315000502.69
2640314882.1
1377217836.82
0
0
0
0
0
0
0
0
0
0
239377195.06
0
2627171740.59
0
0
0
14485841207.77
0
0
0
0
39000000
0
731137984.61
0
0
0
0
0
5734723231.14
1377503107.55
13611278.54
18610659.85
0
0
1167832348.28
0
0
0
7354736.32
40147060.17
0
9129920406.46
0
23615761614.23
504185530.44
0
0
0
0
0
0
0
0
1417263863.21
3358962383.76
2012848053.76
0
0
29678371.93
94101873.43
19747413.6
4186065
0
0
0
0
0
0
0
0
425207814.03
0
0
0
0
189000000
861436436.79
0
8916617805.95
1091600000
0
0
8114988
10908012.09
1110623000.09
0
14550189.15
918015225.22
0
2043188414.46
0
10959806220.41
2027353723
0
0
0
0
5225187644.79
0
441185419.28
0
4103494751.4
-5744.66
0
0
0
0
11797215793.81
858739600.01
12655955393.82
23615761614.23
17770288410.67
17770288410.67
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16159239712.91
14022036966.49
0
0
0
0
0
0
0
0
0
85211786.82
0
0
1017797968.08
792363969.78
151947528.24
89881493.5
0
0
151417672.37
92937376.06
0
0
1762466370.13
679388030.49
0
593629887.24
553017620.88
0
1848224513.38
186590206.67
0
0
1661634306.71
1611304704.46
50329602.25
.8598
.8598
-206700086.25
1454934220.46
1404604618.21
50329602.25
16657429214.25
0
0
0
0
0
0
0
0
0
0
110037331.12
560087298.67
12779936929.86
0
0
0
0
0
771867800.42
976197657.34
856973986.27
1942577470.15
113818552.69
7490558.54
13025441.09
0
518064120
2166512023.41
259263013.7
0
0
0
-1773376364.79
4437116441.44
3640316441.44
34533080
796800000
2037880413.35
0
3384370451.05
316987792.9
11915595.56
720000
2772918610.84
-19913790.94
0
2922205925.26
4364553125.25
7286759050.51
a_12
600089
2009-12-31
4364553125.25
0
0
0
0
0
0
0
0
0
0
404777477.52
1918636390.91
1378587219.55
0
0
0
0
0
0
0
0
0
0
198747586.19
0
2766083196.59
0
0
0
11031384996.01
0
0
0
90846800
39000000
0
647969641.04
0
0
0
0
0
4728553441.11
1359912991.18
1678588.87
0
0
0
945961324.24
0
0
0
6330256.06
16309442.17
0
7836562484.67
0
18867947480.68
616365966.82
0
0
0
0
0
0
0
0
1155634087.22
2316164320.41
2964056937.21
0
0
24436360.71
155037327.74
2658082.19
4436745.16
0
0
0
0
0
0
0
0
222399538.32
0
0
0
0
447010000
400000000
0
8308199365.78
1606030000
0
0
7989114
0
1614019114
0
73379703.25
906165791.55
0
2593564608.8
0
10901763974.58
1797375723
0
0
0
0
2061059613.95
0
310557727.8
0
2802555310.72
-9400
0
0
0
0
6971538975.47
994644530.63
7966183506.1
18867947480.68
14754293043.02
14754293043.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13082423490.57
11335131282.96
0
0
0
0
0
0
0
0
0
67534148.55
0
0
876781123.06
633461765.46
132990174.57
36524995.97
0
0
68522256.81
54748944.87
0
0
1740391809.26
112550559.59
0
26189568.05
5028896.19
0
1826752800.8
247446181.59
0
0
1579306619.21
1528665798.18
50640821.03
.8505
.8505
348319578.48
1927626197.69
1876985376.66
50640821.03
14324709620.24
0
0
0
0
0
0
0
0
0
0
134743379.22
176846012.33
10429710283.77
0
0
0
0
0
586135247.64
835281184.18
785157665.46
2000014630.74
10643816.75
18683052.94
5110118.41
0
157844500
1642754297.43
124166710.11
0
0
0
-1574639519.44
671852300
273452300
273452300
398400000
1792011048.62
0
1722605558.5
271143186.08
2454290
1034037.5
469080566.54
-9400
0
894446277.84
3470106847.41
4364553125.25
a_13
600089
2008-12-31
3470106847.41
0
0
0
0
0
0
0
0
0
0
242634330.4
1708343482.97
1822778960.49
0
0
0
0
0
0
0
0
0
60000
149100070.63
0
2588548032.36
0
0
0
9981571724.26
0
0
0
41000000
39000000
0
611425812.16
0
0
0
0
0
2412891506.71
1289109308.28
55943957.07
0
0
0
683926401.63
0
0
0
4381831.17
33394957.89
0
5171073774.91
0
15152645499.17
512889398
0
0
0
0
0
0
469933.43
0
236807623.7
1564163153.78
3803222145.47
0
0
16431427.54
97667821.65
0
4215622.74
0
0
0
0
0
0
0
0
232140473.1
0
0
0
0
105000000
0
0
6573007599.41
1988993700
0
0
8084037.5
0
1997077737.5
0
9741602.69
647306592.5
0
2654125932.69
0
9227133532.1
1198250482
0
0
0
0
2072205780.47
0
204219156.02
0
1739703228.32
0
0
0
0
0
5214378646.81
711133320.26
5925511967.07
15152645499.17
12518932193.68
12518932193.68
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11446943704.79
9955614369.38
0
0
0
0
0
0
0
0
0
56221932.01
0
0
740460811.96
488514463.24
145702014.95
60430113.25
0
-469933.43
116008581.82
32271868.06
0
0
1187527137.28
55756533.79
0
28289669.38
12196654.29
0
1214994001.69
136134008.26
0
0
1078859993.43
962625450.4
116234543.03
.8447
.8447
0
0
0
0
14535907989.07
0
0
0
0
0
0
0
0
0
0
108072276.63
201407851.73
10531878192.25
0
0
0
0
0
487243731.01
787188050.94
669241557.66
2369836585.57
68350613.44
5690520.6
6012588.85
138140126.25
523764523.08
2524065949.73
681406173.84
0
0
0
-2463513751.35
1719186443.06
1719186443.06
201517000
0
2882142146.7
0
2244974103.44
224212734.64
6466000
601600000
1530541751.68
0
0
1436864585.9
2033242261.51
3470106847.41
a_14
600089
2007-12-31
2033242261.51
0
0
0
0
0
0
0
0
0
0
237766547.48
1434607950.29
908053672.61
0
0
0
0
0
0
0
0
0
0
163486130.57
0
2022348781.47
0
0
0
6799505343.93
0
0
0
51590000
39000000
0
271510010.68
0
0
0
0
0
2162993353.21
218519858.04
0
0
0
0
464131735.6
0
0
0
4845239.75
18479460.88
0
3231069658.16
0
10030575002.09
571289100
0
0
0
0
0
0
0
0
398603917.5
755652743.87
2519479655.05
0
0
14554400.54
11144153.64
16494102.07
2668605.43
0
0
0
0
0
0
0
0
212026973.79
0
0
0
0
439000000
600000000
0
5540913651.89
967280000
0
0
10342377.15
0
977622377.15
0
20993989.27
155970520
0
1154586886.42
0
6695500538.31
854038832
0
0
0
0
439166837.32
0
157556703.58
0
1015898968.16
0
0
0
0
0
2466661341.06
868413122.72
3335074463.78
10030575002.09
8931223112
8931223112
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8433366547.22
7202335523.11
0
0
0
0
0
0
0
0
0
25459708.19
0
0
594301377.63
383585550.18
194975611.57
32708776.54
0
0
99912224.53
45430378.86
0
0
597768789.31
116737392.87
0
17202008.95
7347815.54
0
697304173.23
86768355.04
0
0
610535818.19
538563762.34
71972055.85
.63
.63
0
0
0
0
10389803990.14
0
0
0
0
0
0
0
0
0
0
56458504.95
65692808.72
8492843290.26
0
0
0
0
0
324828415.61
342082631.52
663439909.05
688761057.37
95899137.88
6807912.38
60505608.97
0
120000000
456501447.2
161492093.23
0
0
0
-334780881.2
237484400
237484400
0
0
1964376845
845957501.24
2318270445
208014762.34
0
1700000
519833538.9
0
0
873813715.07
1159428546.44
2033242261.51
a_15
600089
2006-12-31
1050379634.88
0
0
0
0
0
0
0
0
0
0
113971850.34
1326070636.97
547547282.12
0
0
0
0
0
0
0
0
0
121486
241238599.47
0
1524550327.9
0
0
109954500.29
4672595718.5
0
0
0
0
0
0
304367306.27
0
304367306.27
0
0
0
1943503780.72
189809298.18
0
0
0
0
269683410.49
0
0
0
3169992.89
0
0
2710533788.55
0
7383129507.05
818382700
0
0
0
0
0
0
0
0
371021675.25
511993560.47
1570115523.18
0
0
17221661.31
18142194
0
3229347.11
0
0
0
0
0
0
0
0
207015959.34
0
0
0
0
268800000
281851.32
0
3786204471.98
1244280000
0
0
0
25938781.89
1270218781.89
0
0
0
0
1270218781.89
0
5056423253.87
427019416
0
0
0
0
687235463.27
0
174433820.09
0
505978097.33
0
0
0
0
0
1794666796.69
532039456.49
2326706253.18
7383129507.05
5914203616.91
5914203616.91
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5721750770.63
4878712765.28
0
0
0
0
0
0
0
0
0
18478191.92
0
0
393330262.47
271561049.62
159668501.34
0
0
0
74927581.34
0
0
26817632.57
294198060.19
10678192.66
0
7928050.81
0
0
296948202.04
37306145.27
0
0
259642056.77
216387095.48
43254961.29
0
0
0
0
0
0
7788972875.59
0
0
0
0
0
0
0
0
0
0
14691524.93
112187460.73
6381369725.94
0
0
0
0
0
225235592.42
214233924.29
584635393.09
510377225.51
241751611.22
5512278.67
35228180.69
38738500
0
186300463.34
249261215.24
0
0
0
-153069608
41064221
41064221
41064221
0
2426118700
63709908.79
2542277300
214826029.85
13702945.55
7069186.19
-233279686.25
0
0
124027931.26
0
0
a_16
600089
2005-12-31
926351703.62
0
0
0
0
0
0
0
0
0
0
31756633.02
1348870098.3
451872763.48
0
0
0
0
0
0
0
0
0
227323.01
198823703.42
0
1325387796.2
0
0
23790178.33
4108256495.96
0
0
0
0
0
0
229046869.28
0
229046869.28
0
0
0
1828375664.39
328128534.69
54185.24
0
0
0
281243663.3
0
0
0
8835685.24
0
0
2675684602.14
0
6783941098.1
1365705300
0
0
0
0
0
0
0
0
426070325.64
463627104.87
1103568279.43
0
0
18724242.21
39046615.26
0
6441729.72
0
0
0
0
0
0
0
0
150940619.21
0
0
0
0
322700000
408729.26
0
3897232945.6
775216000
0
0
0
5340000
780556000
0
0
0
0
780556000
0
4677788945.6
388199469
0
0
0
0
657582713.58
0
145921351.86
0
356923416.98
0
0
0
0
0
1548626951.42
557525201.08
2106152152.5
6783941098.1
4487561810.08
4487561810.08
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4312039001.23
3646135373.93
0
0
0
0
0
0
0
0
0
14882388.03
0
0
312021324.45
222091487.28
116908427.54
0
0
0
24312222.87
0
0
26898569.85
226733601.57
13727663.92
0
5251168.84
0
0
235210096.65
74523359.08
0
0
160686737.57
125481486.68
35205250.89
0
0
0
0
0
0
5592397254.15
0
0
0
0
0
0
0
0
0
0
7201243
305665341.46
4291183924.54
0
0
0
0
0
183966519.78
197714949.19
622138636.76
610259808.34
50474060.56
3867590.76
2551178.77
0
0
393759732.23
120299548.95
0
0
0
-457166451.09
320000
320000
320000
0
2185770098.32
96170999.4
2084370863.83
178052801.41
0
14412263.53
5425168.95
0
0
158518526.2
0
0
a_17
600089
2004-12-31
767833177.42
0
0
0
0
0
0
0
0
0
0
22299446.53
1237595381.31
537212962.61
0
0
0
0
0
0
0
0
0
227323.01
204700609.77
0
1144548705.87
0
0
8147856.95
3717864853.7
0
0
0
0
0
0
224308090.5
0
224308090.5
0
0
0
1529548933.58
309659908.77
63243.88
0
0
0
245398199.9
0
0
0
7358800.43
0
0
2316337177.06
0
6034202030.76
1414730212.71
0
0
0
0
0
0
0
0
490534990.63
548337789.45
558104023.52
0
0
16526957.75
29226276.56
0
6919188.76
0
0
0
0
0
0
0
0
128936760.76
0
0
0
0
509000000
197372.84
0
3702513572.98
383780000
0
0
0
94785808.03
478565808.03
0
0
0
0
478565808.03
0
4181079381.01
298614976
0
0
0
0
680432337.79
0
111994689.44
0
295230090.32
0
0
0
0
0
1386272093.55
466850556.2
1853122649.75
6034202030.76
3674079129.58
3674079129.58
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3542219969.32
2955903496.39
0
0
0
0
0
0
0
0
0
11485515.14
0
0
282257242.34
180818965.37
111754750.08
0
0
0
23375309.83
0
0
24464480.18
179698950.27
8018728.32
0
1065761.18
0
0
186651917.41
49594348.57
0
0
137057568.84
95208626.92
41848941.92
0
0
0
0
0
0
4820077843.3
0
0
0
0
0
0
0
0
0
0
19889041.66
34411814.73
3732976443.59
0
0
0
0
0
181983692.04
173656935.75
559512364.73
226249263.58
52492941.04
8006565.21
2639344.28
0
0
610059756.76
85705081.81
0
0
0
-632625988.04
304245007.31
304245007.31
0
0
1913125972.71
1230000
1572745760
145369475.89
0
12345566.05
488140178.08
0
0
81763453.62
0
0
a_18
600089
2003-12-31
686069723.8
0
0
0
0
0
0
0
0
0
782342
58308029.33
1164884690.82
197796702.48
0
0
0
0
0
0
0
0
0
1438958.01
166920038.72
0
827623227.64
0
0
18259393.23
2955163067.31
0
0
0
0
0
0
193264561.6
0
193264561.6
0
0
0
1306640135.35
186626761.57
248813.81
0
0
0
253157028.99
0
0
0
8625283.82
0
0
1948562585.14
0
4903725652.45
1149450000
0
0
0
0
0
0
0
0
330706624.89
443813425.61
231880378.58
0
0
11045736.02
41407920.15
0
1375794.61
0
0
0
0
0
0
0
0
383569356.63
0
0
0
0
40900000
170550.06
0
2634319786.55
776780000
0
0
118848.36
9429260.57
786328108.93
0
0
0
0
786328108.93
0
3420647895.48
259490176
0
0
0
0
414597038.24
0
83680958.1
0
251187826.73
0
0
0
0
0
1008955999.07
474121757.9
1483077756.97
4903725652.45
2324381447.37
2324381447.37
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2200565885.23
1850626734.99
0
0
0
0
0
0
0
0
0
10110379.84
0
0
156884042.93
108011287.7
74933439.77
0
0
0
28678787.55
0
0
8132526.33
160626876.02
4888442.01
0
2119018.76
0
0
163396299.27
33998409.61
0
0
129397889.66
108198720.06
21199169.6
0
0
0
0
0
0
2538305884.43
0
0
0
0
0
0
0
0
0
0
11179747.9
192006190.45
2033299301.01
0
0
0
0
0
99688044.54
124254183.71
212227781.66
272022511.86
47943163.84
8262484.89
41949019.39
0
5581200
444720501
56681081.9
0
0
14900000
-412565714.78
250805500
250805500
250805500
0
1899510000
14990000
1502710000
95514304.38
0
0
567081195.62
0
0
426537992.7
0
0
a_19
600089
2002-12-31
259531731.1
0
0
0
0
0
0
0
0
0
16289256.94
34323514.74
520838739.15
137413639
0
0
0
0
0
0
0
0
0
1138958.01
94912520.42
0
474223910.83
0
0
6566634.68
1545238904.87
0
0
0
0
0
0
151640648.8
45930
151686578.8
0
0
0
749159294.52
139649897.02
98791.21
0
0
0
112473755.25
0
0
0
10018412.43
0
0
1163086729.23
0
2708325634.1
409700000
0
0
0
0
0
0
0
0
206968590
266065386.46
163429396.85
0
0
8785528.34
30231100.31
0
36262100.11
0
0
0
0
0
0
0
0
105012844.51
0
0
0
0
166450000
175545.39
0
1393080491.97
313416800
0
0
118848.36
467574.57
314003222.93
0
0
0
0
314003222.93
0
1707083714.9
259490176
0
0
0
0
367109292.49
0
66808064.6
0
200002264.65
0
0
0
0
0
893409797.74
107832121.46
1001241919.2
2708325634.1
1761745738.18
1761745738.18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1640955721.25
1377795158.38
0
0
0
0
0
0
0
0
0
13437962.49
0
0
125796130.8
76272047.55
47654422.03
0
0
0
12704127.67
0
0
6423128.49
139917273.09
1943058.63
0
2335577.32
0
0
139524754.4
36225487.08
0
0
103299267.32
87630430.39
15668836.93
0
0
0
0
0
0
1810339665.03
0
0
0
0
0
0
0
0
0
0
538614.99
69214703.97
1280024820.01
0
0
0
0
0
74517486.52
93670727.28
165944230.88
265935719.3
43836316.05
14766396.5
5024976.51
0
0
268362041.21
65366266.43
0
0
600000
-270700618.58
840000
840000
840000
0
985000000
0
891050000
74488369.94
0
1440000
18861630.06
0
0
14096730.78
0
0
a_20
600089
2001-12-31
245435000.32
0
0
0
0
0
0
0
0
0
30424248.6
950000
549370246.09
111093938.91
0
0
0
0
0
0
0
0
0
1138958.01
85224511.67
0
440634147.06
0
0
2335414.75
1381381953.74
0
0
0
0
0
0
118874918.13
45930
118920848.13
0
0
0
637137990.12
32249348.31
0
0
0
0
42534584.24
0
0
0
11932768.35
0
0
842775539.15
0
2224157492.89
225650000
0
0
0
0
0
0
0
0
78780680
211941670.62
55043969.66
0
0
6590498.65
6963611.64
0
24435042.74
0
0
0
0
0
0
0
0
98789939.95
0
0
0
0
305000000
171336.17
0
1013366749.43
269966800
0
0
118848.36
2956871.47
273042519.83
0
0
0
0
273042519.83
0
1286409269.26
259490176
0
0
0
0
359805432.01
0
47716552.2
0
159489044.84
0
0
0
0
0
826501205.05
111247018.58
937748223.63
2224157492.89
1310460083.17
1310460083.17
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1245600629.36
1034535946.89
0
0
0
0
0
0
0
0
0
7506602.05
0
0
85569201.14
77926976.68
40061902.6
0
0
0
31453518.35
0
0
5571461.2
101884433.36
7135693.57
0
1585925.73
0
0
107434201.2
11775806.5
0
0
95658394.7
82224261.39
13434133.31
0
0
0
0
0
0
1517950876.79
0
0
0
0
0
0
0
0
0
0
3385010.04
114445682.39
1333219192.07
0
0
0
0
0
62768196.2
65224223.72
207753361.65
-33183404.42
217907566.82
38503258.15
-208103.64
0
0
413764688.74
46792513.22
0
0
0
-204354480.63
52675000
52675000
52675000
0
502266800
0
286100000
65041863.82
0
0
203799936.18
0
0
-33737948.87
0
0
a_21
600089
2000-12-31
283036269.66
0
0
0
0
0
0
0
0
0
87246417.88
2783840
383575738.24
93417642.14
0
0
0
0
0
0
0
0
0
2399121
55558186.3
0
232221086.42
0
0
6466920.18
1091147035.52
0
0
0
0
0
0
201939085.29
186730
202125815.29
0
0
0
405446372.27
84536592.3
0
0
0
0
16871358.57
0
0
0
15752726.43
0
1125707.14
725858572
0
1817005607.52
122200000
0
0
0
0
0
0
0
0
76718000
113880066.85
42540935.52
0
0
4470081.31
14671728.41
0
26013017.6
0
0
0
0
0
0
0
0
74078673.06
0
0
0
0
0
1085341.11
0
475657843.86
462250000
0
0
577388.18
0
462827388.18
0
0
0
0
462827388.18
0
938485232.04
259490176
0
0
0
0
359805432.01
0
50469017.03
0
150188898.33
0
0
0
0
0
819953523.37
58566852.11
878520375.48
1817005607.52
996847243.42
996847243.42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
920269830.42
808884813.29
0
0
0
0
0
0
0
0
0
4994561.88
0
0
47997518.77
38387900.67
20005035.81
0
0
0
18980245.96
0
0
5918960.75
101476619.71
1693860.94
0
925543.9
0
0
102244936.75
2703536.93
0
0
99541399.82
93150864.48
6390535.34
0
0
0
0
0
0
974281363.67
0
0
0
0
0
0
0
0
0
0
0
95109519.96
921924214.14
0
0
0
0
0
40621612.84
37422948.59
58163856.16
11258251.9
15865322.01
13586281.28
27456
0
0
107014765.74
161448605.31
0
0
41270000
-280254311.76
281008990.58
281008990.58
4940000
0
534350000
0
381360000
27563660.94
0
0
406435329.64
0
0
137439269.78
0
0
a_22
600089
1999-12-31
145596999.88
0
0
0
0
0
0
0
0
0
6326598.38
0
256927459.89
53595544.68
0
0
0
0
0
0
0
0
0
19121
52414112.06
0
219703683.58
0
0
3969755.76
686139163.17
0
0
0
0
0
0
133983252.26
0
133983252.26
0
0
0
411589429.36
13244685.08
43667.2
31871.4
0
0
13749073.12
0
0
0
7331621.26
0
477824.15
580451423.83
0
1266590587
180700000
0
0
0
0
0
0
0
0
73560000
104159707.6
21509790.7
0
0
1915006.33
8749760.83
0
144000
0
0
0
0
0
0
0
0
59495455.95
0
0
0
0
0
3667721.08
0
453901442.49
242000000
0
0
2749598.1
0
244749598.1
0
0
1743784.39
0
246493382.49
0
700394824.98
149311360
0
0
0
0
204726337.46
0
35302629.39
0
129766475.77
0
0
0
0
0
519106802.62
47088959.4
566195762.02
1266590587
633928795.78
633928795.78
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
551055416.6
481942790.49
0
0
0
0
0
0
0
0
0
1627116.84
0
0
28860437.7
21009425.58
16758298.34
857347.65
0
0
6504604.53
0
0
4873097.65
94251081.36
3388461
0
690957.55
0
0
96948584.81
2019271.81
0
0
94929313
89784735.27
5144577.73
0
0
0
0
0
0
675519599.45
0
0
0
0
0
0
0
0
0
0
2000000
5426851.81
576233959.09
0
0
0
0
0
23852010.2
25761805.18
20331962.48
36766714.31
593523.77
3632200
0
0
460000
62385811.37
114897718.38
0
0
0
-172597805.98
3140200
3140200
3140200
0
343514000
0
152626749.64
22592638.75
0
3332
171431479.61
0
0
35600387.94
0
0
a_23
600089
1998-12-31
109996611.94
0
0
0
0
0
0
0
0
0
0
3305099
172075088.22
49015273.96
0
0
0
0
0
0
0
0
0
651321
35255907.93
0
183535186.62
0
0
5428625.36
524007206.1
0
0
0
0
0
0
22510000
0
22510000
0
0
0
326693918.4
10572678.54
43667.2
0
0
0
9381828.69
0
0
0
6282658.14
0
379003.6
375863754.57
0
899870960.67
124270000
0
0
0
0
0
0
0
0
70021845
53472876.72
22613334.64
0
0
577417.23
11088503.08
0
344000
0
0
0
0
0
0
0
0
17722280.01
0
0
0
0
0
2656763.14
0
302767019.82
112500000
0
0
29792147.74
0
142292147.74
0
0
1751520.7
0
144043668.44
0
446810688.26
149311360
0
0
0
0
204726337.46
0
21804372.71
0
59063659.5
0
0
0
0
0
434905729.67
18154542.74
453060272.41
899870960.67
457235046.02
457235046.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
401333241.68
364523178.63
0
0
0
0
0
0
0
0
0
587337.43
0
0
8892111.17
15584882.01
11745732.44
0
0
0
1941558.26
0
0
567952.8
58411315.4
5742721.36
0
470502.85
0
0
63683533.91
9034348.68
0
0
54649185.23
51194642.49
3454542.74
0
0
0
0
0
0
397101518.47
0
0
0
0
0
0
0
0
0
0
67507258.14
9308989.16
397588230.5
0
0
0
0
0
15207761.45
83771721.06
3169289.17
-25819236.41
0
1309358.6
495094.34
0
1360
143804317.54
20400000
0
0
0
-162398504.6
136469009
136469009
2700000
0
199470000
0
104940000
24805242.84
0
1719385.42
204474380.74
0
0
16256639.73
0
0
a_24
600089
1997-12-31
93739972.21
0
0
0
0
0
0
0
0
0
0
0
55691566.53
23327785.28
0
0
0
0
0
0
0
0
0
0
9996067.02
0
81455646.07
0
0
389056.46
254604026.55
0
0
0
0
0
0
0
0
3329594.07
0
0
0
74091524.93
113319869.45
0
0
0
0
4985726.6
0
0
0
6214151.61
0
0
201940866.66
0
456544893.21
64700000
0
0
0
0
0
0
0
0
31840000
17452873.87
3076908.81
0
0
273774.5
7779418.71
0
19339781.05
0
0
0
0
0
0
0
0
9804833.34
0
0
0
0
0
223178.05
0
154490768.33
52500000
0
0
0
0
52500000
0
0
1610046.7
0
54110046.7
0
208600815.03
81680000
0
0
0
0
136590688.46
0
13585844.67
0
16087545.05
0
0
0
0
0
247944078.18
0
247944078.18
456544893.21
213910151.3
213910151.3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
175320740.52
158711249.12
0
0
0
0
0
0
0
0
0
875888.38
0
0
4656062.6
8334834.11
2742706.31
0
0
0
511567.65
0
0
1595457.85
40696436.28
2727201.81
0
193785.69
0
0
43229852.4
6484477.85
0
0
36745374.55
36745374.55
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0