Vous êtes sur la page 1sur 15

Reliance Industries Ltd.

: Balance Sheet
ASSETS
Rs. Crore Mar-95 Mar-96 Mar-97 Mar-98 Mar 1999

Gross fixed assets 8,351.84 11,374.21 14,664.55 19,917.76 22,088.16


Land & building 410.34 523.69 827.87 1,879.42 2,231.14
Plant & machinery 4,559.08 6,174.90 10,003.02 15,791.83 16,215.95
Other fixed assets 307.33 186.91 125.03 177.08 203.24
Capital WIP 3,075.09 4,488.71 3,708.63 2,069.43 3,437.83
Less: cummulative depreciation 1,805.66 2,141.34 3,491.20 4,944.47 6,691.93
Net fixed assets 6,546.18 9,232.87 11,173.35 14,973.29 15,396.23

Revalued assets 2,771.06

Investments 1,993.41 1,952.91 4,620.35 4,334.29 4,429.30


In group / associate cos. 719.88 1,492.22 1,462.61 1,580.31 3,258.01
In mutual funds 1,125.14 276.17 35.39 17.52 13.58
Other investments 135.54 121.53 3,122.25 2,736.42 1,157.71

Marketable investment 1,410.70 865.39 3,494.80 3,191.13 1,528.33


In group / associate cos. 460.53 523.13 503.14 503.12 503.12
Quoted investment 1,396.85 797.56 585.88 585.69 583.14
Market value of quoted investment 1,738.56 785.52 429.81 491.12 296.35

Deferred tax assets 0.00 0.00 0.00 0.00 0.00

Inventories 662.56 759.61 1,085.36 1,343.96 1,408.61


Raw materials and stores 390.41 334.94 761.66 651.98 869.06
Raw materials 221.93 148.19 412.94 187.32 312.60
Stores and spares 168.48 186.75 348.72 464.66 556.46
Finished and semi-finished goods 272.15 424.67 323.70 691.98 539.55
Finished goods 223.73 383.24 272.96 637.20 486.98
Semi-finished goods 48.42 41.43 50.74 54.78 52.57
Incomplete construction contracts 0.00 0.00 0.00 0.00 0.00
Stock real estate 0.00 0.00 0.00 0.00 0.00
Stock of shares / securities 0.00 0.00 0.00 0.00 0.00
Other stock 0.00 0.00 0.00 0.00 0.00

Receivables 1,921.57 1,537.68 1,793.33 1,602.88 2,024.26


Sundry debtors 541.20 330.56 601.42 642.72 457.10
Debtors exceeding six months 83.67 54.79 114.60 90.13 58.40
Accrued income 8.76 34.00 60.33 21.07 25.61
Advances / loans to corporate bodies 592.64 213.43 28.80 133.33 400.25
Group / associate cos. 592.64 213.43 28.80 133.33 400.25
Other cos. 0.00 0.00 0.00 0.00 0.00
Deposits with govt. / agencies 84.84 227.23 337.19 138.33 120.53
Advance payment of tax 0.00 0.00 0.00 0.00 0.00
Other receivables 694.13 732.46 765.59 667.43 1,020.77

Cash & bank balance 366.79 1,555.31 863.75 2,133.51 4,897.60


Cash in hand 0.38 0.50 0.57 0.56 1.08
Bank balance 366.41 1,554.81 863.18 2,132.95 4,896.52

Intangible / DRE not written off 38.53 0.00 0.00 0.00 0.00
Intangible assets (goodwill, etc.) 38.53 0.00 0.00 0.00 0.00
DRE not written off 0.00 0.00 0.00 0.00 0.00
Share issue expenses not written off 0.00 0.00 0.00 0.00 0.00
VRS expenses not written off 0.00 0.00 0.00 0.00 0.00
Other misc. expenses not written off 0.00 0.00 0.00 0.00 0.00

Total assets 11,529.04 15,038.38 19,536.14 24,387.93 28,156.00

LIABILITIES
Rs. Crores Mar-95 Mar-96 Mar-97 Mar-98 Mar-99

Net worth 7,192.65 8,405.30 8,470.94 10,004.49 9,598.28


Authorised capital 694.50 694.50 550.00 1,200.00 1,200.00
Issued capital 460.37 460.37 458.45 933.75 933.75
Paid-up equity capital 455.86 458.23 458.45 931.90 933.39
Preference capital 5.50 200.00 0.00 187.95 252.95
Bonus equity capital 15.68 15.68 15.68 481.77 481.77
Buy back shares 0.00 0.00 0.00 0.00 0.00
Buy back amount 0.00 0.00 0.00 0.00 0.00

Reserves and surplus 6,731.29 7,747.07 8,012.49 10,862.75 11,183.00


Free reserves 6,271.81 7,064.42 6,875.69 7,917.19 7,235.66
Premium reserves 4,798.40 4,811.26 4,812.60 4,726.35 4,674.61
Other free reserves 1,473.41 2,253.16 2,063.09 3,190.84 2,561.05
Specific reserves 459.48 682.65 1,136.80 2,945.56 3,947.34
Revaluation reserves 0.00 0.00 0.00 1,978.11 2,771.06

Borrowings 2,939.92 4,721.45 7,625.48 8,547.33 11,650.31


Total bank borr. 703.06 1,199.07 1,456.40 266.51 2,605.74
Short term bank borr. 542.79 591.88 505.92 65.98 327.03
Long term bank borr. 160.27 607.19 950.48 200.53 2,278.71
Borr from financial institutions 284.79 411.95 859.70 57.41 46.24
Commercial papers 0.00 0.00 0.00 0.00 0.00
Debentures 1,708.99 1,811.52 2,010.66 2,412.86 3,577.37
Fixed deposits 8.04 0.00 0.00 0.00 0.00
Foreign borr 0.00 996.17 3,246.72 5,510.55 4,455.94
Borr from corporate bodies 0.00 0.00 0.00 0.00 0.00
Borr from group companies 0.00 0.00 0.00 0.00 0.00
Borr from other companies 0.00 0.00 0.00 0.00 0.00
Borr from promoters/directors 0.00 0.00 0.00 0.00 0.00
Borr from govt./sales tax loans 235.04 235.74 0.00 0.00 0.00

Current portion of long term debt 136.39 236.58 397.96 48.87 691.55
Secured borrowings 2,117.25 3,422.54 4,246.76 3,036.78 5,477.64
Unsecured borrowings 822.67 1,298.91 3,378.72 5,510.55 5,207.65
Foreign currency borrowings 292.90 1,920.57 4,798.43 5,549.23 4,468.46

Deferred tax liability 0.00 0.00 0.00 0.00 0.00

Current Liabilities and Provisions


Current liabilities 1,194.90 1,629.61 3,087.49 3,382.01 3,591.98
Sundry creditors 1,118.23 871.18 1,860.07 2,583.54 3,013.66
Creditors for cap. goods 0.00 643.36 1,063.84 610.05 331.54
Accrued interest 62.86 102.39 148.26 175.53 234.36
Other current liabilities 13.81 12.68 15.32 12.89 12.42
Adv against work-in-progress 0.00 0.00 0.00 0.00 0.00
Share application money 0.00 3.14 0.00 0.00 0.00
Provisions 201.57 282.02 352.23 475.99 544.37
Tax provisions 0.60 1.00 46.00 65.50 34.00
Dividend provisions 200.17 276.22 299.24 326.81 350.16
Dividend tax provisions 0.00 0.00 0.00 32.68 38.52
Other provisions 1.40 5.80 4.59 5.77 10.96

Total liabilities 11,529.04 15,038.38 19,536.14 24,387.93 28,156.00

Contingent Liabilities
Bills discounted 115.49 81.33 29.86 65.30 61.33
Total disputed taxes 0.00 176.52 442.46 585.09 702.36
Letters of credit 0.00 0.00 0.00 0.00 0.00
Total guarantees 1,356.36 1,946.71 2,661.19 2,387.59 2,258.16
Future lease payables 0.00 172.00 180.27 126.87 91.71
Liabilities on capital a/c 706.73 1,889.98 1,387.05 1,725.56 923.58
Mar 2000 Mar 2001 Mar 2002 Mar 2003 Mar 2004

24,662.37 25,868.37 47,193.13 50,719.71 55,023.84


2,485.37 2,628.74 3,377.55 4,068.11 5,416.84
21,568.27 21,835.52 41,183.84 43,400.79 44,729.21
277.31 891.73 1,098.43 1,256.37 1,520.98
331.42 512.38 1,533.31 1,994.44 3,356.81
9,214.06 11,841.53 14,840.96 17,820.91 20,931.33
15,448.31 14,026.84 32,352.17 32,898.80 34,092.51

2,771.06 2,770.78 2,738.50 2,735.81 2,733.53

6,231.97 6,835.32 6,172.30 7,613.55 13,971.40


3,878.78 6,527.63 6,039.38 6,613.49 13,875.37
0.29 0.29 0.24 0.08 0.00
2,352.90 307.40 132.68 999.98 96.03

4,945.47 3,387.25 537.04 1,628.56 802.28


2,758.21 3,189.28 536.80 1,628.48 802.20
2,820.60 3,387.25 536.80 536.11 536.19
8,689.71 7,084.05 373.69 349.81 948.40

0.00 0.00 228.88 271.12 336.59

1,823.20 2,299.85 4,974.07 7,510.41 7,231.22


939.97 1,098.68 3,294.73 3,395.58 3,721.80
297.35 378.56 2,450.39 2,391.52 2,881.83
642.62 720.12 844.34 1,004.06 839.97
883.23 1,201.17 1,679.34 4,114.83 3,509.42
787.14 1,023.43 1,159.51 3,175.28 2,757.04
96.09 177.74 519.83 939.55 752.38
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00

4,783.79 6,612.82 10,393.74 13,808.67 14,584.59


842.46 1,134.17 2,722.46 2,998.11 3,046.38
61.01 129.40 112.06 15.50 10.59
47.48 85.13 372.85 562.06 995.15
2,411.16 2,922.58 3,031.27 6,966.73 7,314.61
2,411.16 2,922.58 3,031.27 6,834.53 7,182.41
0.00 0.00 0.00 132.20 132.20
128.74 143.42 144.15 190.56 202.31
0.00 0.00 0.00 151.06 81.89
1,353.95 2,327.52 4,123.01 2,940.15 2,944.25

1,081.55 100.63 1,760.71 147.21 224.24


1.00 1.30 1.49 2.32 2.19
1,080.55 99.33 1,759.22 144.89 222.05

0.00 0.00 894.40 1,234.62 1,053.47


0.00 0.00 831.54 1,187.47 1,053.47
0.00 0.00 62.86 47.15 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 62.86 47.15 0.00
0.00 0.00 0.00 0.00 0.00

29,368.82 29,875.46 56,776.27 63,484.38 71,494.02

Mar-00 Mar-01 Mar-02 Mar-03 Mar-04

11,211.69 11,994.59 25,073.90 27,591.45 31,718.92


1,200.00 1,200.00 1,200.00 2,500.00 2,500.00
1,053.76 1,053.76 1,053.56 1,396.38 1,396.38
1,053.45 1,053.49 1,395.85 1,395.92 1,395.95
292.95 0.00 0.00 0.00 0.00
481.77 481.77 481.77 481.77 481.77
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00

12,636.35 13,711.88 26,479.41 28,978.49 33,056.50


8,759.01 9,307.89 21,834.29 23,656.31 28,596.60
5,446.38 5,447.01 16,149.58 15,970.47 15,822.76
3,312.63 3,860.88 5,684.71 7,685.84 12,773.84
3,877.34 4,403.99 4,645.12 5,322.18 4,459.90
2,771.06 2,770.78 2,738.50 2,735.81 2,733.53

11,520.24 10,135.79 18,928.48 19,758.31 20,944.66


2,828.12 1,949.60 6,437.34 7,193.77 9,251.04
648.81 337.76 2,148.27 7,193.77 9,251.04
2,179.31 1,611.84 4,289.07 0.00 0.00
158.51 68.66 167.20 23.64 0.00
0.00 0.00 0.00 0.00 0.00
3,779.85 3,761.98 9,013.60 10,560.95 9,896.79
0.00 0.00 0.00 0.00 0.00
4,753.76 4,355.55 3,310.34 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00

374.55 309.55 0.00 802.50 1,204.04


5,988.11 4,068.40 14,188.89 11,776.86 11,451.14
5,532.13 6,067.39 4,739.59 7,981.45 9,493.52
5,512.60 4,428.92 7,599.41 0.00 0.00

0.00 0.00 2,289.70 2,955.94 3,811.41

3,215.38 4,110.80 6,472.29 9,490.89 11,312.32


2,586.86 3,754.50 5,847.20 8,288.10 10,172.99
372.43 104.72 176.16 717.48 676.45
234.44 223.00 389.23 378.32 365.76
21.65 28.58 59.70 106.99 97.12
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
650.45 863.50 1,210.54 904.83 973.18
61.00 139.50 1,192.00 875.90 1,148.00
384.65 447.85 663.28 698.19 733.10
42.31 45.68 0.00 89.46 91.64
14.59 39.42 60.46 117.18 148.44

29,368.82 29,875.46 56,776.27 63,484.38 71,494.02

370.74 312.81 19.19 502.03 588.87


235.27 0.00 2,818.15 0.00 350.95
0.00 0.00 0.00 0.00 0.00
353.72 1,106.15 859.90 5,765.65 2,053.85
54.20 38.78 0.00 16.98 11.57
63.92 221.43 453.12 2,340.66 1,780.59
Reliance Industries Ltd.: Profit & Loss statement
Rs in crore Mar-95 Mar-96 Mar-97 Mar-98 Mar-99 Mar-00
Sales 7019.05 7786.34 8730.37 13404.12 14553.26 20301.39
Other income 256.03 246.05 274.21 355.15 621.08 917.45
Expenses capitalised 36.89 20.99 88.62 132.37 11.53 3.87
Change in stocks 4.42 152.52 -95.27 368.28 -152.43 343.68
Raw material, stores, etc. 3169.54 3701.72 4593.72 7984.8 8156.98 12372.63
Power and fuel expenses 289.59 315.89 323.71 301.69 270 439.54
Total indirect taxes 1554.17 1543.41 1314.45 1928.47 2004.92 2545.01
Salaries and wages 137.27 190.43 238.13 309.86 358.3 374.8
Advertising expenses 27.39 40.76 25.2 55.27 30.9 41.16
Marketing expenses 57.56 51.46 50.5 70.75 78.08 100.28
Distribution expenses 55.84 48.14 50.3 109.14 179.34 226.61
Depreciation 278.24 335.05 410.14 667.32 855.04 1278.36
Lease rent 142.97 97.45 70.38 54.33 50.15 37.83
Other financial charges 0 0 0 0 0 0
Tax provisions 0.6 1 46 65.5 34 61
PAT 1064.85 1305.27 1322.7 1567 1703.69 2403.25
PBDIT 1766.17 1848.9 2019.19 2857.7 3371.69 4788.44
PBDT 1343.69 1641.32 1778.84 2299.82 2592.73 3742.61
PBT 1065.45 1306.27 1368.7 1632.5 1737.69 2464.25
Dividends 200.17 304.22 299.24 400.78 414.41 466.44
Retained profits 864.68 1001.05 1023.46 1166.22 1289.28 1936.81
DPS 4.33 6.00 6.50 3.50 3.75 3.65
Adjusted Closing Price 124.38 130.25 154.00 191.30 129.00 346.90
EPS 23.13 28.35 28.73 16.78 18.25 22.81
Mar-01 Mar-02 Mar-03 Mar-04
28008.25 57120.16 65079.5 74435.48
962.69 742.5 1130.71 1080.38
1.3 1.81 4 26.43
317.94 -874.79 2435.49 -605.41
18155.98 41023.35 50378.65 54155.63
987.86 739.62 719.4 725.15
2706.02 3630.78 4990.77 5382.01
441.07 569.38 651.73 650.18
37.23 23.85 159.98 220.64
328.55 122.43 141.97 316.04
388.39 960.78 944.87 922.74
1565.11 2816.14 2837.09 3247.02
31.26 47.91 15.8 8.68
0 0 0 0
139.5 1192 875.9 1148
2645.62 3242.7 4104.31 5137.11
5597.48 9123.85 9388.26 10975.53
4350.23 7250.84 7817.3 9532.13
2785.12 4434.7 4980.21 6285.11
498.82 663.28 807.73 824.74
2146.8 2579.42 3296.58 4312.37
4.25 6.29 5.00 5.25
343.00 278.65 274.90 526.40
25.11 30.77 29.39 36.79
Reliance Industries Ltd.: Cash Flow Statement
Rs. Crores Mar-95 Mar-96 Mar-97 Mar-98

Net Profit Before Tax & Extra Ord. Items 1,064.99 1,311.56 1,367.70 1,715.67
Depreciation 278.24 336.51 1,352.33 1,460.27
Interest Payable 279.51 110.13 169.97 503.55
Foreign exchange gain/loss 1.97 13.71 -48.07 -34.46
Write offs/amortisations 0.00 0.00 0.00 0.00
Profit on Sale of Investment -140.04 -137.01 -77.16 -29.92
Profit on Sale of Assets 0.00 0.00 1.55 1.69
Interest Income -165.43 -113.27 -182.26 -288.93
Dividend Income 0.00 0.00 0.00 0.00
Other Income Adjustments 0.00 0.00 -942.19 -792.95

Cash Flow Before working capital change 1,319.24 1,521.63 1,642.21 2,544.60
Trade and Other Receivables 208.54 42.50 -339.89 312.99
Inventories -77.92 -97.05 -325.74 -258.59
Trade Payables -131.86 44.18 988.86 713.12

Cash Flow from operations 1,318.00 1,511.26 1,965.44 3,312.12


Interest paid -382.82 -308.89 -521.25 -737.54
Direct taxes paid 0.00 0.00 -30.00 -100.67
Dividend tax paid 0.00 0.00 0.00 0.00

Cash Flow Before Extra Ordinary Items 935.18 1,202.37 1,414.19 2,473.91
Extra Ordinary Items -0.14 -6.29 3.57 1.14

Cash flow from Operating Activities 935.04 1,196.08 1,417.76 2,475.05

Net Cash used in Investing Activities -2,262.32 -1,716.77 -4,643.76 -1,895.14


Purchase of Fixed Assets -2,605.08 -2,384.73 -2,407.74 -2,324.77
Sale of Fixed Assets 11.27 1.96 6.57 3.00
Acquisition of Companies 0.00 0.00 0.00 0.00
Purchase of Investment -4,721.33 -1,509.18 -3,395.53 -1,209.58
Sale of Investment 4,787.16 1,575.45 772.64 1,392.32
Project Expenses 0.00 0.00 0.00 0.00
Loans to Subsidiary/Group cos 0.00 0.00 0.00 0.00
Loans to Other Companies 31.15 439.70 209.60 -93.92
Interest Received 157.89 74.98 146.16 317.27
Dividend Received 76.62 85.05 24.54 20.54
Other Income 0.00 0.00 0.00 0.00

Net Cash used in Financing Activity 1,597.73 1,709.21 2,534.44 689.85


Proceeds from Share Issue 1,328.65 209.75 -198.44 182.01
Proceeds from Total Borr. 0.00 0.00 0.00 0.00
Proceeds from Long Term Borr. 296.26 1,754.24 3,446.34 3,488.26
Proceeds from Short Term Borr. 393.55 156.89 0.00 300.00
Repayment of Long Term Borr. -333.81 -209.43 -358.37 -2,757.87
Repayment of Short Term Borr. 0.00 0.00 -152.43 -431.83
Share Issue Expenses 0.00 0.00 0.00 0.00
Dividend Paid -133.07 -229.35 -273.59 -339.83
Other Financing Activity 46.15 27.11 70.93 249.11
Net Cash Flow 270.45 1,188.52 -691.56 1,269.76

Opening cash balance 96.34 366.79 1,555.31 863.75

Closing cash balance 366.79 1,555.31 863.75 2,133.51


Mar-99 Mar-00 Mar-01 Mar-02 Mar-03 Mar-04

1,733.69 2,460.25 2,780.62 4,428.70 4,970.48 6,303.32


1,776.66 2,533.59 2,636.73 2,816.14 3,452.79 3,331.39
728.81 1,008.00 1,215.99 1,825.10 1,555.16 1,434.72
-8.43 -331.87 -548.23 76.88 -34.15 22.34
0.00 0.00 0.00 0.00 33.87 0.00
-24.08 -79.45 -13.70 -35.17 -26.16 -101.67
-3.39 7.07 2.39 14.19 21.02 12.60
-562.48 -594.67 -299.68 -541.11 -705.60 -881.41
0.00 0.00 -20.11 -23.78 -112.44 -25.84
-921.62 -1,255.23 -1,071.62 -4.95 -615.70 -84.37

2,742.56 3,766.00 4,676.59 8,607.67 8,544.49 10,011.08


97.96 -1,080.70 -591.77 -544.62 -2,226.76 -257.88
-64.65 -414.59 -476.65 307.61 -2,536.34 279.19
30.55 -583.59 1,271.91 -383.50 3,001.75 2,005.20

2,806.42 1,687.12 4,880.08 7,987.16 6,783.14 12,037.59


-1,034.69 -1,241.95 -1,193.67 -1,739.02 -1,696.43 -1,420.99
-25.00 -56.50 -132.00 -105.87 -144.56 -305.00
0.00 0.00 0.00 0.00 0.00 0.00

1,746.73 388.67 3,554.41 6,142.27 4,942.15 10,311.60


-0.65 -0.07 0.00 -358.29 3.73 44.97

1,746.08 388.60 3,554.41 5,783.98 4,945.88 10,356.57

-1,722.76 -5,000.06 -1,877.00 -3,928.34 -6,575.53 -10,563.07


-1,822.28 -2,111.89 -906.18 -1,681.53 -3,704.25 -4,319.08
14.83 21.61 15.10 62.59 27.20 8.84
0.00 0.00 0.00 0.00 0.00 0.00
-3,722.70 -4,178.09 -4,292.52 -14,830.11 -29,186.07 -37,255.52
3,713.83 2,464.83 3,646.67 15,826.55 26,321.53 30,108.51
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 -3,568.81 0.00 0.00
-481.91 -1,789.38 -1,066.51 0.00 -555.87 303.99
554.78 572.11 159.44 239.19 409.49 564.35
20.69 20.75 20.11 23.78 112.44 25.84
0.00 0.00 546.89 0.00 0.00 0.00

2,740.77 795.41 -2,658.33 -238.20 16.15 283.53


74.01 1,129.83 -292.28 2.11 1.74 0.27
0.00 0.00 0.00 0.00 0.00 0.00
2,875.76 2,645.19 8,117.61 15,717.89 7,733.08 1,835.00
911.88 631.19 0.00 0.00 579.31 3,945.21
-777.25 -2,372.83 -9,689.35 -14,210.94 -7,625.55 -4,713.11
0.00 -965.02 -368.98 -1,061.91 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
-385.69 -418.93 -425.33 -685.35 -672.43 -783.84
42.06 145.98 0.00 0.00 0.00 0.00
2,764.09 -3,816.05 -980.92 1,617.44 -1,613.50 77.03

2,133.51 4,897.60 1,081.55 143.27 1,760.71 147.21

4,897.60 1,081.55 100.63 1,760.71 147.21 224.24


Reliance Industries Ltd.

Closing Index
Price Closing
BSE
Sensex
Mar-95 261.25 3260.96
Apr-95 248.75 3133.28
May-95 271.50 3351.48
Jun-95 264.00 3247.36
Jul-95 267.00 3386.97
Aug-95 264.00 3346.76
Sep-95 276.00 3493.21
Oct-95 243.00 3423.47
Nov-95 214.00 2994.29
Dec-95 207.00 3110.49
Jan-96 175.00 2931.84
Feb-96 212.75 3391.99
Mar-96 208.00 3366.61
Apr-96 260.50 3826.72
May-96 239.00 3724.97
Jun-96 212.00 3812.52
Jul-96 213.50 3536.94
Aug-96 211.00 3514.61
Sep-96 190.50 3239.48
Oct-96 202.50 3163.78
Nov-96 180.75 2890.5
Dec-96 203.25 3085.2
Jan-97 264.50 3382.47
Feb-97 290.00 3651.91
Mar-97 256.75 3360.89
Apr-97 308.00 3841.11
May-97 303.75 3755.1
Jun-97 371.75 4256.09
Jul-97 357.25 4305.76
Aug-97 329.50 3876.08
Sep-97 360.25 3902.03
Oct-97 200.75 3803.24
Nov-97 158.75 3560.29
Dec-97 165.50 3658.98
Jan-98 149.85 3224.36
Feb-98 160.00 3622.22
Mar-98 176.90 3892.75
Apr-98 191.30 4006.81
May-98 167.00 3686.39
Jun-98 143.30 3250.69
Jul-98 136.20 3211.31
Aug-98 107.70 2933.85
Sep-98 118.80 3102.29
Oct-98 109.70 2812.49
Nov-98 112.20 2810.66
Dec-98 119.80 3055.41
Jan-99 132.60 3315.57
Feb-99 144.60 3399.63
Mar-99 130.40 3739.96
Apr-99 129.00 3325.69
May-99 167.35 3963.56
Jun-99 176.70 4140.73
Jul-99 177.90 4542.34
Aug-99 194.50 4898.21
Sep-99 236.50 4764.42
Oct-99 233.55 4444.56
Nov-99 222.00 4622.21
Dec-99 233.70 5005.82
Jan-00 329.00 5205.29
Feb-00 311.45 5446.98
Mar-00 314.50 5001.28
Apr-00 346.90 4657.55
May-00 343.70 4433.61
Jun-00 340.90 4748.77
Jul-00 337.95 4279.86
Aug-00 337.05 4477.31
Sep-00 342.60 4090.38
Oct-00 303.15 3711.02
Nov-00 327.80 3997.99
Dec-00 339.00 3972.12
Jan-01 384.15 4326.72
Feb-01 414.10 4247.04
Mar-01 390.90 3604.38
Apr-01 343.00 3519.16
May-01 393.00 3631.91
Jun-01 369.50 3456.78
Jul-01 319.75 3329.28
Aug-01 310.15 3244.95
Sep-01 265.85 2811.6
Oct-01 255.40 2989.35
Nov-01 289.80 3287.56
Dec-01 305.15 3262.33
Jan-02 299.60 3311.03
Feb-02 307.45 3562.31
Mar-02 300.70 3469.35
Apr-02 278.65 3338.16
May-02 264.45 3125.73
Jun-02 269.50 3244.7
Jul-02 244.95 2987.65
Aug-02 255.30 3181.23
Sep-02 258.25 2991.36
Oct-02 266.70 2949.32
Nov-02 287.95 3228.82
Dec-02 297.70 3377.28
Jan-03 275.30 3250.38
Feb-03 293.95 3283.66
Mar-03 276.45 3048.72
Apr-03 274.90 2959.79
May-03 298.95 3180.75
Jun-03 324.60 3607.13
Jul-03 357.25 3792.61
Aug-03 398.55 4244.73
Sep-03 444.00 4453.24
Oct-03 486.30 4906.87
Nov-03 487.90 5044.82
Dec-03 573.00 5838.96
Jan-04 559.60 5695.67
Feb-04 554.65 5667.51
Mar-04 538.05 5590.6
Apr-04 526.40 5655.09

Vous aimerez peut-être aussi