NPK

Cash from Ops

CapEx
Free Cash Flow

Revenue
YoY % change
Net Income
Interest
D&A
Taxes
EBITDA
EBITDA Margin %
GURU EBTIDA
Diluted Shares Outstanding
4 year DSO Change %

Cash & Equivalents

Short-term debt
Long-term debt
Total debt
Quarterly net Income
D&A
Interest Expense
Income tax expense
EBITDA
CapEx
Net Debt/(EBITDA-CapEx)
Interest Coverage

Market Cap
Net Debt
Enterprise Value (EV)
EBITDA
TTM Sales
EV/TTM Sales
EV/TTM EBITDA
P/B
P/E
In Millions of USD (except for per share items)
Revenue
Other Revenue, Total
Total Revenue
Cost of Revenue, Total
Gross Profit
Selling/General/Admin. Expenses, Total
Research & Development
Depreciation/Amortization
Interest Expense(Income) - Net Operating
Unusual Expense (Income)
Other Operating Expenses, Total
Total Operating Expense
Operating Income
Interest Income(Expense), Net Non-Operating
Gain (Loss) on Sale of Assets
Other, Net
Income Before Tax
Income After Tax
Minority Interest
Equity In Affiliates
Net Income Before Extra. Items
Accounting Change
Discontinued Operations
Extraordinary Item
Net Income
Preferred Dividends
Income Available to Common Excl. Extra Items
Income Available to Common Incl. Extra Items
Basic Weighted Average Shares
Basic EPS Excluding Extraordinary Items
Basic EPS Including Extraordinary Items
Dilution Adjustment
Diluted Weighted Average Shares
Diluted EPS Excluding Extraordinary Items
Diluted EPS Including Extraordinary Items
Dividends per Share - Common Stock Primary Issue
Gross Dividends - Common Stock
Net Income after Stock Based Comp. Expense
Basic EPS after Stock Based Comp. Expense
Diluted EPS after Stock Based Comp. Expense
Depreciation, Supplemental
Total Special Items
Normalized Income Before Taxes
Effect of Special Items on Income Taxes
Income Taxes Ex. Impact of Special Items
Normalized Income After Taxes
Normalized Income Avail to Common
Basic Normalized EPS
Diluted Normalized EPS

In Millions of USD (except for per share items)

Revenue
Other Revenue, Total
Total Revenue
Cost of Revenue, Total
Gross Profit
Selling/General/Admin. Expenses, Total
Research & Development
Depreciation/Amortization
Interest Expense(Income) - Net Operating
Unusual Expense (Income)
Other Operating Expenses, Total
Total Operating Expense
Operating Income
Interest Income(Expense), Net Non-Operating
Gain (Loss) on Sale of Assets
Other, Net
Income Before Tax
Income After Tax
Minority Interest
Equity In Affiliates
Net Income Before Extra. Items
Accounting Change
Discontinued Operations
Extraordinary Item
Net Income
Preferred Dividends
Income Available to Common Excl. Extra Items
Income Available to Common Incl. Extra Items
Basic Weighted Average Shares
Basic EPS Excluding Extraordinary Items
Basic EPS Including Extraordinary Items
Dilution Adjustment
Diluted Weighted Average Shares
Diluted EPS Excluding Extraordinary Items
Diluted EPS Including Extraordinary Items
Dividends per Share - Common Stock Primary Issue
Gross Dividends - Common Stock
Net Income after Stock Based Comp. Expense
Basic EPS after Stock Based Comp. Expense
Diluted EPS after Stock Based Comp. Expense
Depreciation, Supplemental
Total Special Items
Normalized Income Before Taxes
Effect of Special Items on Income Taxes
Income Taxes Ex. Impact of Special Items
Normalized Income After Taxes
Normalized Income Avail to Common
Basic Normalized EPS
Diluted Normalized EPS

In Millions of USD (except for per share items)

Cash & Equivalents
Short Term Investments
Cash and Short Term Investments
Accounts Receivable - Trade, Net
Receivables - Other
Total Receivables, Net
Total Inventory
Prepaid Expenses
Other Current Assets, Total
Total Current Assets
Property/Plant/Equipment, Total - Gross
Accumulated Depreciation, Total
Goodwill, Net
Intangibles, Net
Long Term Investments
Other Long Term Assets, Total
Total Assets
Accounts Payable
Accrued Expenses
Notes Payable/Short Term Debt
Current Port. of LT Debt/Capital Leases
Other Current liabilities, Total
Total Current Liabilities
Long Term Debt
Capital Lease Obligations
Total Long Term Debt
Total Debt
Deferred Income Tax
Minority Interest
Other Liabilities, Total
Total Liabilities
Redeemable Preferred Stock, Total
Preferred Stock - Non Redeemable, Net
Common Stock, Total
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Treasury Stock - Common
Other Equity, Total
Total Equity
Total Liabilities & Shareholders' Equity
Shares Outs - Common Stock Primary Issue
Total Common Shares Outstanding

In Millions of USD (except for per share items)

Cash & Equivalents
Short Term Investments
Cash and Short Term Investments
Accounts Receivable - Trade, Net
Receivables - Other
Total Receivables, Net
Total Inventory
Prepaid Expenses
Other Current Assets, Total
Total Current Assets
Property/Plant/Equipment, Total - Gross
Accumulated Depreciation, Total
Goodwill, Net
Intangibles, Net
Long Term Investments
Other Long Term Assets, Total
Total Assets
Accounts Payable
Accrued Expenses
Notes Payable/Short Term Debt
Current Port. of LT Debt/Capital Leases
Other Current liabilities, Total
Total Current Liabilities
Long Term Debt
Capital Lease Obligations
Total Long Term Debt
Total Debt
Deferred Income Tax
Minority Interest
Other Liabilities, Total
Total Liabilities
Redeemable Preferred Stock, Total
Preferred Stock - Non Redeemable, Net
Common Stock, Total
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Treasury Stock - Common
Other Equity, Total
Total Equity
Total Liabilities & Shareholders' Equity
Shares Outs - Common Stock Primary Issue
Total Common Shares Outstanding

In Millions of USD (except for per share items)

Net Income/Starting Line
Depreciation/Depletion
Amortization
Deferred Taxes
Non-Cash Items
Changes in Working Capital
Cash from Operating Activities
Capital Expenditures
Other Investing Cash Flow Items, Total
Cash from Investing Activities
Financing Cash Flow Items
Total Cash Dividends Paid
Issuance (Retirement) of Stock, Net
Issuance (Retirement) of Debt, Net
Cash from Financing Activities
Foreign Exchange Effects
Net Change in Cash
Cash Interest Paid, Supplemental
Cash Taxes Paid, Supplemental

In Millions of USD (except for per share items)

Net Income/Starting Line
Depreciation/Depletion
Amortization
Deferred Taxes
Non-Cash Items
Changes in Working Capital
Cash from Operating Activities
Capital Expenditures
Other Investing Cash Flow Items, Total
Cash from Investing Activities
Financing Cash Flow Items
Total Cash Dividends Paid
Issuance (Retirement) of Stock, Net
Issuance (Retirement) of Debt, Net
Cash from Financing Activities
Foreign Exchange Effects
Net Change in Cash
Cash Interest Paid, Supplemental
Cash Taxes Paid, Supplemental

Downloaded from http://www.GuruFocus.com on 2010-11-11 at 14:48(CST), Thursday

Filename: GuruFocus_download_2010-11-11-14-48.xls

NPK
Key Statistics:
Price ($)
Market Cap ($ Million)
Shares Outstanding ($ Million)
P/E
P/B
P/S

Growth Rates:
Annual Rates (per share)
Revenue Growth (%)
EBITDA Growth (%)
Free Cash Flow Growth (%)
Book Value Growth (%)

10 Year Financials of NPK - National Presto Industries Inc.

All Numbers are in Millions except per share data and ratios

Annual Data:
Fiscal Period End
== Per Share Data =======
Revenue Per Share
EPS
EBITDA per Share
Per Share FCF
Book Value
Debt to Equity
Debt to Revenue
Shares Outstanding
ROE
ROA
ROC
Gross Margin
Operating Margin
Net Margin
== Income Statement =======
Revenue
Cost of Goods Sold
Gross Profit
SGA
R&D
DDA
EBITDA
Operating Income
Non Operating Income
Interest Expense
Pretax Income
Net Income
Dividends Per Share
== Balance Sheet =======
Cash and Equivalent
Short Term Investment
Account Receivable
Inventory
Other Current Assets
Total Current Assets
Net PP&E
Intangibles
Other Long-Term Assets
Total Assets
Accounts Payable
'Other Current Liab.
Total Current Liabilities
Long-Term Debt
Other Long-Term Liab.
Total Liabilities
Capital Surplus
Retained Earnings
Treasury Stock
Total Equity
== Cash Flow Statement =======
Net Income
Cash Flow from Operations
Cash Flow from CPEX
Cash Flow from Investing
Cashflow Net Issuance of Stock
Cashflow Issuance of Debt
Cashflow from Dividends
Cashflow from Financing
Net Change in Cash
Free Cash Flow
NYSE
2000 2001
13.87 -5.64
-3.84 -5.62
10.03 -11.26

116.56 119.75
2.7%
15.15 6.28
0 0
0 0
4.17 -0.15
19.32 6.13
16.6% 5.1%
9 4.94

6.93 6.84
0.4%

3 months ending 2010-07-04 3 months ending 2010-04-04

140.73 142.81
0 0
0 0
0 0
14.97 13.2

0 0

23.2 20.06
-0.43 -4.61
No Net Debt
No Net Debt

806.1
-140.73
665.37
99.56
490.85
1.36
6.68
2.6
0
3 months ending 2010-07-04 3 months ending 2010-04-04
117.08 106.4
- -
117.08 106.4
90.56 81.81
26.52 24.59
4.62 4.56
- -
- -
- -
-1.31 -0.04
- -
93.87 86.33
23.21 20.07
- -
- -
0.64 0.75
23.84 20.82
14.97 13.2
- -
- -
14.97 13.2
- -
- -
- -
14.97 13.2
- -
14.97 13.2
14.97 13.2
- -
- -
- -
- -
6.86 6.86
 2.18 1.92
- -
0 8.15
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2.06 1.92

12 months ending 2009-12-31 12 months ending 2008-12-31

478.47 448.25
- -
478.47 448.25
368.38 368.01
110.09 80.24
18.75 16.96
- -
- -
- -
- -
- -
387.12 384.97
91.35 63.28
- -
- -
3.05 4.27
94.4 67.55
62.58 44.18
- -
- -
62.58 44.18
- -
- -
- -
62.58 44.18
- -
62.58 44.18
 62.58 44.18
- -
- -
- -
- -
6.85 6.84
9.13 6.45
- -
5.55 4.25
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
9.13 6.45

As of 2010-07-04 As of 2010-04-04
29.73 22.96
111 119.84
140.73 142.81
54.65 59.43
- -
54.65 59.43
82.06 75.11
- -
27.02 19.09
304.46 296.44
96.21 99.61
-45.34 -48.29
11.48 11.48
- -
- -
- -
366.81 359.25
35.55 39.2
15.75 14.68
0 0
- -
 1.51 6.5
52.81 60.38
- -
- -
0 0
0 0
5.38 5.37
- -
- -
58.19 65.75
- -
- -
7.44 7.44
2.52 2.43
316.21 301.24
-18.01 -18.05
- 0.44
308.62 293.5
366.81 359.25
- -
6.86 6.86

As of 2009-12-31 As of 2008-12-31
48.97 24.69
118.44 121.22
167.42 145.91
92.36 75.59
- -
92.36 75.59
75.21 71.72
- -
7.08 6.29
342.07 299.52
94.97 94
-46.12 -39.27
11.48 11.48
- -
- -
0 0.15
402.4 365.88
37.9 32.33
16.86 15.35
0 0
- -
6.29 4.22
 61.05 51.89
- -
- -
0 0
0 0
5.48 3.39
- -
- -
66.53 55.28
- -
- -
7.44 7.44
2.04 1.74
343.93 319.36
-18.18 -18.47
0.64 0.54
335.87 310.61
402.4 365.88
- -
6.86 6.85

6 months ending 2010-07-04 3 months ending 2010-04-04

28.17 13.2
4.38 2.18
- -
- -
-0.57 0.17
2.14 20.26
34.12 35.81
-6.41 -4.66
8.52 -1.68
2.12 -6.34
0.41 0.41
-55.89 -55.89
- -
- -
-55.48 -55.48
- -
-19.24 -26.01
- -
- -

12 months ending 2009-12-31 12 months ending 2008-12-31

62.58 44.18
8.74 8.79
 - -
-0.03 1.06
0.68 1.06
-9.82 -19.77
62.15 35.33
-3.34 -4.37
3.24 -4.1
-0.1 -8.47
0.24 0.19
-38.01 -29.07
- -
- -
-37.77 -28.88
- -
24.28 -2.02
- -
30.66 23.93

2010-11-11 at 14:48(CST), Thursday

NYSE

117.45
806.1
6.86
0
2.6
1.7

10 yrs 5 yrs
20.2 27.2
36.2 33.9
0 0
3.9 3.9

and ratios

200012 200112
 16.82 17.51
2.19 0.92
1.3 0.72
1.45 -1.12
35.38 34.59

6.93 6.84
6.2 2.7
5.2 2.2
5.2 2.2
30.6 21.2
7.7 4.1
13 5.2

116.56 119.75
80.88 94.38
35.68 25.37
26.68 20.42
0 0
0 0
9 4.94
9 4.94
10.32 1.19
0 0
19.32 6.13
15.15 6.28
2 2

79.62 83.87
143.2 106.99
10.02 31.19
31.3 33.99
0.04 0.09
264.2 256.15
13.29 11.84
0 0
11.2 16.9
288.7 284.9
16.01 18.19
27.52 30.09
43.54 48.29
0 0
0 0
43.54 48.29
 1.02 1.01
254.38 246.91
17.68 18.76
245.16 236.6

15.15 6.28
13.87 -5.64
-3.84 -5.62
10.27 74.78
-10.54 -1.3
-5.24
-14.99 -13.75
-25.53 -20.29
-8.45 8.63
10.03 -7.67
 2002 2003
25.51 24.79
-3.9 -11.67
21.61 13.12

133.72 133.83
11.7% 0.1%
8.69 15.47
0 0
0 0
2.82 7.61
11.51 23.08
8.6% 17.2%
6.39 22

6.83 6.82

3 months ending 2009-12-31 3 months ending 2009-10-04

167.42 132.46
0 0
0 0
0 0
21.67 16.7

0 0

31.76 24.54
-0.81 -0.39
3 months ending 2009-12-31 3 months ending 2009-10-04
150.99 116.39
- -
150.99 116.39
113.86 87.45
37.13 28.94
5.38 4.4
- -
- -
- -
- -
- -
119.24 91.85
31.75 24.54
- -
- -
0.32 0.75
32.06 25.29
21.67 16.7
- -
- -
21.67 16.7
- -
- -
- -
21.67 16.7
- -
21.67 16.7
21.67 16.7
- -
- -
- -
- -
6.86 6.86
 3.16 2.44
- -
0 0
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
3.16 2.44

12 months ending 2007-12-31 12 months ending 2006-12-31

421.29 304.68
- -
421.29 304.68
- 248.34
421.29 56.34
- 19.81
- -
- -
- -
- 0.5
- -
- 268.65
421.29 36.03
- -
- -
- 4.35
421.29 40.38
421.29 27.96
- -
- -
421.29 27.96
- -
- -
- -
421.29 27.96
- -
421.29 27.96
 421.29 27.96
- -
- -
- -
- -
- 6.83
- 4.09
- -
- 2.12
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 4.14

As of 2009-12-31 As of 2009-10-04
48.97 28.97
118.44 103.49
167.42 132.46
92.36 68.25
- -
92.36 68.25
68.58 101.44
- -
13.72 5.3
342.07 307.44
94.97 94.72
-46.12 -44.37
11.48 11.48
- -
- -
- 0
402.4 369.29
37.9 32.21
16.86 15.84
0 0
- -
 6.29 3.83
61.05 51.87
- -
- -
0 0
0 0
5.48 3.39
- -
- -
66.53 55.26
- -
- -
7.44 7.44
2.04 1.97
343.93 322.26
-18.18 -18.2
0.64 0.56
335.87 314.03
402.4 369.29
- -
6.86 6.86

As of 2007-12-31 As of 2006-12-31
26.71 46.7
116.56 96.92
143.27 143.62
87.92 65.57
- -
87.92 65.57
65.48 55.49
- -
7.1 8.5
303.78 273.18
90.39 86.97
-31.13 -24.42
11.48 9.09
- -
- -
0.15 0.15
374.68 344.98
40.38 35.42
30.6 20.57
0 0
- -
5.79 7.03
 76.78 63.03
- -
- -
0 0
0 0
3.29 1.61
- -
- -
80.06 64.63
- -
- -
7.44 7.44
1.5 1.28
304.25 290.52
-18.75 -18.87
0.18 -0.02
294.61 280.34
374.68 344.98
- -
6.84 6.83

12 months ending 2009-12-31 9 months ending 2009-10-04

62.58 40.91
8.74 6.54
- -
-0.03 -
0.68 0.48
-9.82 -21.41
62.15 26.51
-3.34 -2.52
3.24 18.06
-0.1 15.54
0.24 0.24
-38.01 -38.01
- -
- -
-37.77 -37.77
- -
24.28 4.28
- -
30.66 -

12 months ending 2007-12-31 12 months ending 2006-12-31

38.62 27.96
8.48 7.89
- -
3.35 -0.94
1.08 1.82
-13.51 -31.23
38.03 5.51
-6.22 -7.27
-25.87 0.99
-32.1 -6.28
0.04 -0.08
-25.96 -14.48
- -
- -
-25.92 -14.55
- -
-19.98 -15.33
- -
16.59 14.61

12 months
-1.4
21.9
35.6
3.1

200212 200312
 19.58 19.62
1.27 2.27
0.94 3.23
3.24 3.42
34.88 36.11

6.83 6.82
3.6 6.3
3 4.8
3 5.1
27.8 34
4.8 16.4
6.5 11.6

133.72 133.83
96.48 88.28
37.24 45.55
30.84 23.55
0 0
0 0
6.39 22
6.39 22
5.11 1.08
0 0
11.51 23.08
8.69 15.47
0.92 0.92

114.63 143.76
92.57 69.83
27.89 28.9
24.98 24.63
0.99 0.71
261.09 267.86
13.26 17.2
0 0
15.62 16.32
289.99 301.39
18.75 21.34
32.98 33.78
51.73 55.12
0 0
0 0
51.73 55.12
 0.99 0.99
249.31 258.5
18.79 19.23
238.25 246.26

8.69 15.47
25.51 24.79
-3.9 -11.67
26.97 33.75
0 -0.42

-6.29 -6.28
-6.29 -6.7
30.76 29.12
22.11 23.33
2004 2005 2006 2007 2008 2009
4.8 19.08 5.5 38.03 35.32 62.14
-28.82 -14.57 -21.09 -12.75 -4.37 -3.26
-24.02 4.51 -15.59 25.28 30.95 58.88

158.95 184.56 304.68 420.71 448.22 478.46

18.8% 16.1% 65.1% 38.1% 6.5% 6.7%
15.44 18.96 27.96 38.62 44.18 62.57
0 0 0 0 0 0
0 0 0 0 0 0
7.26 9.21 12.41 19.58 23.37 31.82
22.7 28.17 40.37 58.2 67.55 94.39
14.3% 15.3% 13.2% 13.8% 15.1% 19.7%
22.64 23.82 36.53 53.96 63.28 91.34

6.82 6.83 6.83 6.84 6.85 6.86

0 Interest Expense TTM

99.56 EBITDA TTM

-6.24 CapEx TTM
93.32 EBITDA-CapEx TTM
3 months ending 2009-07-05
103.16
-
103.16
78.8
24.36
4.89
-
-
-
-
-
83.68
19.48
-
-
0.88
20.35
13.35
-
-
13.35
-
-
-
13.35
-
13.35
13.35
-
-
-
-
6.86
 1.95
-
0
-
-
-
-
-
-
-
-
-
-
-
-
1.95
As of 2009-07-05
23.2
112.19
135.39
56.51
-
56.51
89.15
-
5.77
286.82
94.37
-42.24
11.48
-
-
0
350.43
33.86
15.29
0
-
 0.68
49.83
-
-
0
0
3.39
-
-
53.22
-
-
7.44
1.93
305.55
-18.23
0.53
297.21
350.43
-
6.86
200412 200512 200612 200712 200812 200912
 23.31 27.02 44.61 61.51 65.43 69.75
2.26 2.78 4.09 5.65 6.45 9.12
3.32 3.49 5.35 7.89 9.24 13.31
-3.32 0.77 -0.26 4.68 4.52 8.58
37.46 38.51 41.05 43.07 45.34 48.96

6.82 6.83 6.83 6.84 6.85 6.86

6 7.2 10 13.1 14.2 18.6
5 6 8.1 10.3 12.1 15.5
5 6 8.3 10.6 12.5 16
25.2 20.7 18.5 18.1 17.9 23
14.2 12.9 12 12.8 14.1 19.1
9.7 10.3 9.2 9.2 9.9 13.1

158.95 184.56 304.68 420.71 448.22 478.46

118.89 146.28 248.33 344.36 368.01 368.37
40.06 38.28 56.34 76.35 80.21 110.09
17.41 14.45 19.81 22.39 16.93 18.74
0 0 0 0 0 0
0 0 0 0 0 0
22.64 23.82 36.53 53.96 63.28 91.34
22.64 23.82 36.53 53.96 63.28 91.34
0.05 4.34 3.84 4.24 4.27 3.05
0 0 0 0 0 0
22.7 28.17 40.37 58.2 67.55 94.39
15.44 18.96 27.96 38.62 44.18 62.57
0.92 0.92 0.92 3.8 4.25 5.55

104.72 101.46 46.69 26.71 24.69 48.97

76.09 72.1 96.92 116.55 121.21 118.44
33.56 32.28 65.57 87.91 75.59 92.35
34.12 37.67 55.49 65.48 71.72 75.21
8.99 13.65 8.5 7.1 6.29 7.08
257.49 257.18 273.18 303.77 299.51 342.07
41.22 50.48 62.55 59.26 54.73 48.84
0 0 9.08 11.48 11.48 11.48
7.1 7.85 0.15 0.15 0.15 0
305.82 315.52 344.97 374.67 365.88 402.4
18.43 18.08 35.42 40.38 32.32 37.9
30.28 32.23 27.59 36.38 19.55 23.14
48.72 50.31 63.02 76.77 51.88 61.05
0 0 0 0 0 0
1.62 2.16 1.6 3.29 3.38 5.48
50.35 52.48 64.63 80.06 55.27 66.53
 1.05 1.13 1.27 1.49 1.73 2.03
265.97 273.54 290.51 304.24 319.36 343.93
19.07 18.93 18.87 18.74 18.46 18.17
255.47 263.04 280.34 294.61 310.6 335.87

15.44 18.96 27.96 38.62 44.18 62.57

4.8 19.08 5.5 38.03 35.32 62.14
-28.82 -14.57 -21.09 -12.75 -4.37 -3.26
-42.91 -7.31 8.53 -51.42 -12.57 3.07
0 0 0 0 0 0

-7.97 -11.39 -14.47 -25.95 -29.06 -38

-7.97 -11.4 -14.54 -25.91 -28.87 -37.76
-39.04 -3.25 -15.32 -19.98 -2.02 24.28
-22.62 5.26 -1.76 32.02 30.95 58.88
Growth Rates:
Annual Rates (per share) 10 yrs 5 yrs 12 months
Revenue Growth (%) 20.2 27.2 -1.4
EBITDA Growth (%) 36.2 33.9 21.9
Free Cash Flow Growth (%) 0 0 35.6
Book Value Growth (%) 3.9 3.9 3.1
Quarterly Data:
200509 200512 200603 200606 200609
 5.79 10.98 6.6 8.49 11.93
0.39 1.97 0.28 0.53 1.05
0.4 2.95 0.04 0.56 1.45
-0.95 2.75 0.11 -1.98 -1.54
36.56 38.51 37.2 37.74 38.81

6.83 6.83 6.83 6.83 6.83

4.3 20.5 3 5.6 10.8
3.6 17.1 2.6 4.8 8.8
3.8 18.1 3.1 4.9 8.9
17.9 28.2 11.7 15.4 19.4
6.9 26.8 0.7 6.6 12.2
6.7 18 4.2 6.2 8.8

39.54 75.01 45.05 58 81.5

32.48 53.86 39.76 49.1 65.7
7.06 21.15 5.28 8.91 15.82
4.35 1.04 4.98 5.09 5.91
0 0 0 0 0
0 0 0 0 0
2.71 20.12 0.29 3.81 9.9
2.71 20.12 0.29 3.81 9.9
1.01 1 2.03 1.34 1.08
0 0 0 0 0
3.72 21.12 2.33 5.16 10.99
2.66 13.47 1.91 3.61 7.18
0 0 0.92 0 0

80.65 101.46 45.6 36.43 41.52

66.23 72.1 100.48 96.14 80.58
29.03 32.28 28.97 37.9 57.43
55.71 37.67 39.38 57.95 72.12
65.04 51.32 6.33 6.64 6.12
240.99 257.18 220.78 235.09 257.8
29.03 32.28 28.97 62.44 63.92
55.71 37.67 39.38 5.08 5.08
7.1 7.85 0.15 0.15 0.15
295.01 315.52 289.86 302.76 326.96
43.68 50.31 35.38 26.12 38.3
0 0 0 18.49 23.22
43.69 50.31 35.38 44.61 61.52
0 0 0 0 0
1.62 2.16 0.37 0.37 0.37
45.31 52.48 35.76 44.99 61.89
 1.11 1.13 1.18 1.21 1.23
260.08 273.54 264.47 268.09 275.27
18.96 18.93 18.84 18.86 18.85
249.69 263.04 254.1 257.77 265.06

2.65 13.46 1.91 3.62 7.18

-6.52 32.63 2.25 -11.62 -8.47
-14.57 -15.32 -1.88 -2.08
-0.98 -11.88 -4.25 2.51 13.58
-0.01 0.07

-14.47
-0.01 0.06 -14.41 -0.05 -0.03
-7.5 20.82 -16.41 -9.18 5.1
-6.52 18.81 0.76 -13.5 -10.55
200612 200703 200706 200709 200712 200803 200806 200809
 28.57 12.17 14.08 14.55 21.05 11.35 16.24 16.61
3.29 0.73 1.02 1.27 2.62 0.91 1.4 1.49
3.3 0.85 1.31 1.73 4.01 1.28 1.99 2.17
3.15 2.57 -0.26 -1.13 3.5 1.74 -0.66 -0.3
41.05 38.16 39.18 40.42 43.07 39.8 41.19 42.61

6.83 6.83 6.83 6.84 6.84 6.84 6.84 6.85

32.1 7.7 10.4 12.6 24.4 9.2 13.6 14
26.1 6.4 8.5 10.2 19.2 7.6 11.5 11.7
26.8 6.6 8.8 10.5 19.8 7.9 11.9 12.1
13.5 14.8 16.1 18.5 20.9 17.3 16.9 17.7
11.5 7 9.3 11.9 19 11.3 12.3 13.1
11.5 6 7.2 8.8 12.5 8.1 8.6 9

195.13 83.1 96.18 99.49 143.97 77.6 111.07 113.81

93.77 68.75 80.71 81.06 113.84 64.2 92.3 93.03
26.33 12.31 15.46 18.42 30.16 13.39 18.77 20.15
3.83 6.53 6.54 6.57 2.75 4.63 5.12 5.29
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
22.53 5.78 8.92 11.85 27.41 8.76 13.64 14.86
22.53 5.78 8.92 11.85 27.41 8.76 13.64 14.86
-0.61 1.49 1.33 1.21 0.21 1.37 0.93 0.96
0 0 0 0 0 0 0 0
21.89 7.28 10.26 13.07 27.59 10.13 14.57 15.82
22.49 5.02 6.94 8.71 17.95 6.25 9.58 10.2
0 3.8 0 0 0 4.25 0 0

46.69 33.52 13.99 12.68 26.71 8.18 18.33 4.33

96.92 97.36 112.7 106.43 116.55 118.43 103.59 115.33
65.57 46.73 52.07 59.81 87.91 49.29 61.35 69.13
55.49 56.24 66.03 84.63 65.48 76.33 74.95 85.72
8.5 8.44 8.43 8.05 7.1 6.69 7.33 6.45
273.18 242.3 253.25 271.61 303.77 258.93 265.56 280.98
62.55 62.09 60.62 59.85 59.26 58.16 57.41 56.31
9.08 9.08 11.48 11.48 11.48 11.48 11.48 11.48
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
344.97 313.64 325.51 343.1 374.67 328.74 334.62 348.93
35.42 28.55 31.63 36.79 40.38 34.5 34.2 35.83
27.59 22.87 24.66 28.23 36.38 18.73 15.37 17.91
63.02 51.42 56.29 65.02 76.77 53.24 49.57 53.75
0 0 0 0 0 0 0 0
1.6 1.6 1.6 1.6 3.29 3.29 3.29 3.29
64.63 53.03 57.9 66.63 80.06 56.53 52.86 57.04
 1.27 1.4 1.43 1.46 1.49 1.56 1.6 1.64
290.51 270.64 277.59 286.3 304.24 281.42 291.01 301.21
18.87 18.86 18.83 18.79 18.74 18.63 18.57 18.53
280.34 260.6 267.6 276.47 294.61 272.21 281.75 291.88

15.25 5.02 6.95 8.71 17.94 6.25 9.58 10.2

23.34 19.15 -1.16 -6.38 26.42 12.94 -3.05 -0.87
-1.81 -5.97 -2.99 -1.35 -2.44 -1.06 -1.45 -1.15
-18.12 -6.41 -18.36 5.06 -12.38 -4.11 27.82 -25.1

-25.95 -29.06
-0.05 -25.91 -28.87
5.17 -13.17 -19.52 -1.32 14.03 -18.53 10.16 -14
21.53 17.52 -1.75 -7.73 23.98 11.88 -4.5 -2.02
200812 200903 200906 200909 200912 201003 201006
 21.37 15.76 15.04 16.97 22.01 15.51 17.07
2.65 1.58 1.95 2.43 3.16 1.92 2.18
3.8 2.27 2.84 3.58 4.63 2.92 3.38
3.74 5.87 -1.93 -0.43 5.07 4.55 -0.31
45.34 41.45 43.33 45.78 48.96 42.78 44.99

6.85 6.85 6.86 6.86 6.86 6.86 6.86

23.4 15.3 18 21.3 25.8 18 19.4
19.8 12.6 15.2 18.1 21.6 14.7 16.3
20.5 13.1 15.8 18.7 22.2 15.2 16.9
19.1 18.2 23.6 24.9 24.6 23.1 22.6
17.8 14.4 18.9 21.1 21 18.9 19.8
12.4 10.1 12.9 14.3 14.4 12.4 12.8

146.38 107.93 103.16 116.39 150.99 106.4 117.07

118.48 88.26 78.79 87.44 113.88 81.81 90.55
27.9 19.65 24.36 28.94 37.14 24.58 26.51
1.89 4.08 4.88 4.4 5.38 4.52 3.31
0 0 0 0 0 0 0
0 0 0 0 0 0 0
26.02 15.57 19.47 24.54 31.76 20.06 23.2
26.02 15.57 19.47 24.54 31.76 20.06 23.2
1.01 1.1 0.87 0.74 0.34 0.75 0.63
0 0 0 0 0 0 0
27.03 16.68 20.35 25.29 32.07 20.81 23.84
18.15 10.85 13.35 16.7 21.68 13.2 14.98
0 5.55 0 0 0 8.15 0

24.69 19.34 23.2 28.97 48.97 22.96 29.73

121.21 129.5 112.18 103.48 118.44 119.84 110.99
75.59 50.92 56.51 68.24 92.35 59.43 54.64
71.72 72.83 89.14 101.43 75.21 75.11 82.06
6.29 5.87 5.76 5.3 7.08 19.08 27.02
299.51 278.48 286.81 307.44 342.07 296.44 304.46
54.73 53.28 52.13 50.35 48.84 51.32 50.86
11.48 11.48 11.48 11.48 11.48 11.48 11.48
0.15 0 0 0 0 0 0
365.88 343.25 350.43 369.28 402.4 359.25 366.81
32.32 37.15 33.86 32.2 37.9 39.19 35.54
19.55 18.72 15.96 19.65 23.14 21.18 17.25
51.88 55.89 49.83 51.86 61.05 60.38 52.81
0 0 0 0 0 0 0
3.38 3.38 3.38 3.38 5.48 5.36 5.38
55.27 59.28 53.21 55.25 66.53 65.75 58.19
 1.73 1.87 1.92 1.97 2.03 2.43 2.51
319.36 292.2 305.55 322.25 343.93 301.23 316.21
18.46 18.26 18.23 18.2 18.17 18.04 18.01
310.6 283.96 297.21 314.02 335.87 293.49 308.62

18.15 10.85 13.35 16.7 21.67 13.19 14.98

26.3 40.93 -11.83 -2.6 35.64 35.8 -1.69
-0.71 -0.72 -1.34 -0.39 -0.81 -4.61 -0.43
-11.18 -16.29 32.69 17.11 -30.44 -8.04 17.31

-38 -55.88
-37.76 -55.48
20.35 -5.34 3.86 5.75 20.01 -26.01 6.77
25.59 40.21 -13.17 -2.99 34.83 31.19 -2.12