Company >> Finance >> Balance Sheet

HCL Technologies Ltd

Industry :Computers - Software - Large

(Rs in Crs)
Year Jun 13 Jun 12 Jun 11 Jun 10 Jun 09 Jun 08
SOURCES OF FUNDS :
Share Capital 139.37 138.66 137.74 135.76 134.05 133.27
Reserves Total 10,093.36 6,465.15 5,720.41 4,798.09 3,353.72 3,079.85
Equity Share Warrants 0 0 0 0 0 0
Equity Application Money 5.01 2.77 1 2.01 0.47 1.71
Total Shareholders Funds 10,237.74 6,606.58 5,859.15 4,935.86 3,488.24 3,214.83
Secured Loans 544.1 866.6 847.11 1,030.51 123.81 25.24
Unsecured Loans 82.48 173.22 183.05 366.88 389.92 0.09
Total Debt 626.58 1,039.82 1,030.16 1,397.39 513.73 25.33
Other Liabilities 602.9 512.81 192.77 0 0 0
Total Liabilities 11,467.22 8,159.21 7,082.08 6,333.25 4,001.97 3,240.16
APPLICATION OF FUNDS :
Gross Block 4,145.88 3,497.26 2,880.57 2,293.37 1,957.86 1,599.61
Less:Accumulated Depreciation 2,191.70 1,883.55 1,584.64 1,349.54 1,100.88 874.32
Less:Impairment of Assets 0 0 0 0 0 0
Net Block 1,954.18 1,613.71 1,295.93 943.83 856.98 725.29
Lease Adjustment 0 0 0 0 0 0
Capital Work in Progress 488.19 549.55 518.69 477.2 417.56 419.03
Investments 4,055.70 3,297.95 2,653.28 2,233.20 562.75 1,797.34
Current Assets, Loans & Advances
Inventories 81.84 99.99 124.97 12.04 87.01 0
Sundry Debtors 2,709.21 1,992.42 1,657.26 2,084.70 1,489.26 980.02
Cash and Bank 2,808.83 1,041.20 953.7 989.43 1,365.83 686.88
Loans and Advances 2,587.90 1,180.82 984.01 1,642.77 1,590.52 753
Total Current Assets 8,187.78 4,314.43 3,719.94 4,728.94 4,532.62 2,419.90
Less : Current Liabilities and Provisions
Current Liabilities 3,300.30 1,923.21 1,480.60 1,722.48 2,215.99 1,828.85
Provisions 1,191.81 794.61 502.12 433.6 377.95 433.15
Total Current Liabilities 4,492.11 2,717.82 1,982.72 2,156.08 2,593.94 2,262.00
Net Current Assets 3,695.67 1,596.61 1,737.22 2,572.86 1,938.68 157.9
Miscellaneous Expenses not written off 0 0 0 0 0 0
Deferred Tax Assets 377.24 238.61 138.83 107.69 227.45 140.6
Deferred Tax Liabilities 0.55 1.46 5.77 1.53 1.45 0
Net Deferred Tax 376.69 237.15 133.06 106.16 226 140.6
Other Assets 896.79 864.24 743.9 0 0 0
Total Assets 11,467.22 8,159.21 7,082.08 6,333.25 4,001.97 3,240.16
Contingent Liabilities 2,333.77 3,106.10 2,310.05 2,239.21 3,105.91 198.27
http://www.capitaline.com
Jun 07 Jun 06 Jun 05 Jun 04

132.74 64.69 63.84 59.22

3,292.28 2,511.18 2,796.14 2,231.96
0 0 0 0
0 0 0 0
3,425.02 2,575.87 2,859.98 2,291.18
40.77 13.17 96.42 97.9
0.12 0.21 0.27 0.33
40.89 13.38 96.69 98.23
0 0 0 0
3,465.91 2,589.25 2,956.67 2,389.41

1,332.67 1,014.08 632.06 412.32

662.58 488.4 272.11 207.04
0 0 0 0
670.09 525.68 359.95 205.28
0 0 0 0
212.86 163.63 71.78 118.63
1,988.86 1,907.76 2,654.66 2,250.36

0 0 0 0
712.48 645.98 306.41 168.59
380.94 106.22 84.53 72.78
904.6 444.55 209.92 223.2
1,998.02 1,196.75 600.86 464.57

1,003.02 936.35 512.75 426.32

430.74 286.05 225.33 230.39
1,433.76 1,222.40 738.08 656.71
564.26 -25.65 -137.22 -192.14
0 0 0 0
29.84 17.83 7.5 7.28
0 0 0 0
29.84 17.83 7.5 7.28
0 0 0 0
3,465.91 2,589.25 2,956.67 2,389.41
232.52 226.86 508.08 189.34
Company >> Finance >> Profit & Loss
HCL Technologies Ltd

Industry :Computers - Software - Large

(Rs in Crs)
Year Jun 13(12) Jun 12(12) Jun 11(12) Jun 10(12) Jun 09(12)
INCOME :
Operating Income 12,517.82 8,907.22 6,794.48 5,078.76 4,675.09
Excise Duty 0 0 0 0 0
Net Operating Income 12,517.82 8,907.22 6,794.48 5,078.76 4,675.09
Other Income 472.38 300.86 166.27 171.77 265.81
Stock Adjustments -7.83 -25.85 109.48 -34.41 87.01
Total Income 12,982.37 9,182.23 7,070.23 5,216.12 5,027.91
EXPENDITURE :
Cost of Traded Software Packages 251.66 180.51 0 0 0
Operating Expenses 373.85 340.72 870.13 491.03 727.69
Employee Cost 4,628.61 3,923.06 3,259.09 2,177.08 1,919.84
Power/Electricity Charges 201.3 154.23 126.94 86.93 100.28
Selling and Administration Exp. 2,148.82 1,598.57 998.15 826.86 584.59
Miscellaneous Expenses 315.02 174.06 133.28 106.01 223.83
Less : Pre-operative Expenses Capitalised 0 0 0 0 0
Total Expenditure 7,919.26 6,371.15 5,387.59 3,687.91 3,556.23
Operating Profit 5,063.11 2,811.08 1,682.64 1,528.21 1,471.68
Interest 76.46 97.27 101.39 101.36 28.09
Gross Profit 4,986.65 2,713.81 1,581.25 1,426.85 1,443.59
Depreciation 441.91 353.07 291.37 274.03 251.89
Profit Before Tax 4,544.74 2,360.74 1,289.88 1,152.82 1,191.70
Tax 910.12 416.2 130.27 104.98 208.4
Fringe Benefit tax 0 0 0 -3.77 17.87
Deferred Tax -70.1 -5.88 -38.67 -4.97 -31.88
Reported Net Profit 3,704.72 1,950.42 1,198.28 1,056.58 997.31
Extraordinary Items 151.37 1.97 4.51 7.07 88.38
Adjusted Net Profit 3,553.35 1,948.45 1,193.77 1,049.51 908.93
Adjustment below Net Profit 831.76 -0.05 -9.81 -0.05 0
P & L Balance brought forward 3,185.77 2,435.71 2,260.95 1,920.97 1,572.73
Appropriations 1,125.13 1,200.31 1,013.71 716.55 649.07
P & L Balance carried down 6,597.12 3,185.77 2,435.71 2,260.95 1,920.97
Dividend 835.06 830.29 514.49 270.2 468.74
Preference Dividend 0 0 0 0 0
Equity Dividend % 600 800 375 200 350
Earnings Per Share-Unit Curr 51.16 26.19 16.17 14.9 13.69
Earnings Per Share(Adj)-Unit Curr
Book Value-Unit Curr 146.84 95.25 85.06 72.68 52.04
http://www.capitaline.com
Jun 08(12) Jun 07(12) Jun 06(12) Jun 05(12) Jun 04(12)

4,615.39 3,768.62 3,032.92 1,447.01 1,127.98

0 0 0 0 0
4,615.39 3,768.62 3,032.92 1,447.01 1,127.98
170.4 439.42 83.34 83.02 146.76
0 0 0 0 0
4,785.79 4,208.04 3,116.26 1,530.03 1,274.74

0 0 0 0 0
905.67 704.55 572.48 357.99 284.46
1,722.13 1,446.36 1,168.36 487.7 360.73
83.49 63.43 52.78 22.11 13.49
664.22 606.97 415.66 219.68 188.56
298.09 17.86 101.61 30.46 25.63
0 0 0 0 0
3,673.60 2,839.17 2,310.89 1,117.94 872.87
1,112.19 1,368.87 805.37 412.09 401.87
19.07 12.97 12.74 5.62 5.48
1,093.12 1,355.90 792.63 406.47 396.39
217.87 178.21 138.8 67.56 56.89
875.25 1,177.69 653.83 338.91 339.5
107.68 76.03 10.67 8.7 13.64
18.9 11.85 10.83 1.16 0
-31.98 -12.01 -6.05 -0.22 0.14
780.65 1,101.82 638.38 329.27 325.72
92.72 72.96 75.11 19.84 61.58
687.93 1,028.86 563.27 309.43 264.14
0 0 363.64 -0.67 0
1,570.44 1,185.99 836.2 1,109.78 1,150.69
778.36 717.37 652.23 602.18 366.63
1,572.73 1,570.44 1,185.99 836.2 1,109.78
598.55 525.14 515.44 501.16 295.85
0 0 0 0 0
450 400 800 800 500
10.19 15.37 17.5 8.18 9.71

48.22 51.6 79.64 89.6 77.38

Company >> Finance >> Cash Flow
HCL Technologies Ltd

Industry :Computers - Software - Large

Jun-13 Jun-12 Jun-11 Jun-10 Jun-09

Cash Flow Summary
Cash and Cash Equivalents at Beginning of th 134.69 167.7 64.84 144 162.88000488
Net Cash from Operating Activities 4160.37 2146.87 1520.47 739.26 590.13000488
Net Cash Used in Investing Activities -2963.88 -1342.76 -535.03 -477.21 840.70001221
Net Cash Used in Financing Activities -1175.37 -837.12 -882.58 583.38 -227.8800049
Net Inc/(Dec) in Cash and Cash Equivalent 21.12 -33.01 102.86 845.43 1202.9499512
Cash and Cash Equivalents at End of the year 155.81 134.69 167.7 989.43 1365.8299561
IntranetVersionofCapitalineCorporate
Databases
 (Rs in Crs)
Jun-08 Jun-07 Jun-06 Jun-05 Jun-04

380.94000244 106.22000122 84.529998779 72.779998779 37.119998932

1056.8399658 997.75 775.84002686 265.95001221 598.35998535
-148.6399994 -341.4599915 -113.8600006 239.50999451 -391.3500061
-602.2600098 -381.5700073 -640.289978 -493.7099915 -171.3500061
305.94000244 274.72000122 21.690000534 11.75 35.659999847
686.88000488 380.94000244 106.22000122 84.529998779 72.779998779
Company >> Share Price >> Share Price
Technologies
Ltd

Industry :Computers - Software - Large

Open -Unit High -Unit Low -Unit Close No of Net Turnover -In
Date Curr Curr Curr -Unit Curr Volume Trades Thousand
201403 1,573.00 1,573.20 1,371.60 1,390.50 1,653,425.00 95801 2,385,292.88
201402 1,469.00 1,588.65 1,365.00 1,576.00 1,132,488.00 68604 1,669,166.38
201401 1,270.00 1,470.00 1,241.45 1,464.70 1,496,577.00 104996 2,051,962.81
201312 1,087.10 1,269.00 1,082.85 1,263.10 1,041,569.00 60854 1,233,245.62
201311 1,093.50 1,138.00 1,044.00 1,086.55 1,414,169.00 55483 1,530,232.61
201310 1,089.40 1,177.00 1,034.00 1,093.25 2,319,682.00 99457 2,573,474.17
201309 1,035.00 1,104.30 985 1,088.30 1,488,023.00 75537 1,559,427.57
201308 942 1,044.00 872 1,038.25 1,655,131.00 82925 1,558,906.55
201307 780 949 756 937.75 1,956,531.00 95081 1,705,219.71
201306 750 800 721 776.1 835,319.00 35890 635,933.35
201305 723.55 783 716.7 746.8 1,471,880.00 42790 1,101,878.66
201304 798 809 673.6 721.05 3,042,020.00 80663 2,253,242.65
201303 720 804.5 708.6 795.95 1,294,202.00 33529 1,005,457.41
201302 690 735.6 652.6 724.6 1,218,206.00 31512 847,974.06
201301 623.5 720.9 620.25 688.85 2,892,888.00 64495 1,980,931.86
201212 650.25 655.3 608.5 619.25 620,978.00 23051 392,011.27
201211 611 658.95 602.4 654.75 923,953.00 25970 582,264.93
201210 576.8 618.95 556.7 607.35 1,359,135.00 39898 803,197.90
201209 547 595 539.9 577.3 935,112.00 28962 534,426.96
201208 518.5 562.05 517 544.85 909,431.00 22959 493,622.26
201207 479 520.6 472.5 517.2 2,525,609.00 48977 1,259,692.40
201206 505 508 453.9 476.2 4,921,136.00 45676 2,408,986.11
201205 520 523.5 474 504.15 11,013,969.00 30525 5,507,870.52
201204 479 518.8 471.75 512 1,480,951.00 50410 743,440.21
201203 484.25 518.35 463.5 482.35 986,536.00 24832 484,029.22
201202 439.2 502 432 484.35 1,276,812.00 35584 599,437.59
201201 387.25 439 387 436.95 1,813,868.00 45942 763,372.08
201112 394 427.2 380 388.25 2,305,735.00 47495 928,932.11
201111 442 449.9 374 386.45 1,281,909.00 32906 524,317.51
201110 404.6 452 386.6 443.55 2,263,363.00 60551 946,137.66
201109 413.7 419.25 373 408.3 2,383,971.00 60721 944,994.20
201108 490 494 360.1 411.2 2,364,175.00 59275 969,087.49
201107 495 521 479 487.35 1,009,347.00 25585 506,652.60
201106 514.5 517.25 438 493.45 2,634,954.00 25895 1,315,621.53
201105 525 526.8 482.35 514.8 747,972.00 20799 376,977.05
201104 475 528.4 461 520.4 2,522,385.00 55930 1,276,763.25
201103 445 485.1 438 476.5 1,728,452.00 32823 796,821.46
201102 492.85 504.9 426 442.15 2,062,657.00 46733 962,259.57
201101 456.05 517.5 451.3 493.8 2,896,603.00 57541 1,420,652.38
201012 404 462.9 404 456.05 2,914,493.00 27970 1,274,588.56
201011 405 425 368 403.8 1,351,271.00 19887 536,458.18
201010 423.25 455 401 404.2 1,729,123.00 27201 745,170.52
201009 390 431.8 377.4 419.75 2,432,533.00 40403 1,011,972.52
201008 394.25 422 378.2 383.55 1,770,553.00 38929 719,536.39
201007 369 396 351.2 392.3 2,900,553.00 41756 1,083,030.38
201006 382.55 396.75 347 364.9 32,143,499.00 70505 11,373,547.11
201005 383 448.8 349.5 382.55 2,225,480.00 39616 864,719.85
201004 355 398.55 338 394.25 3,690,327.00 59631 1,358,346.00
201003 369.9 383.25 350.1 357.8 1,214,319.00 25296 446,804.43
201002 342 371.7 324.5 367.45 1,597,174.00 31149 566,416.15
201001 372 388 318.3 346.45 3,916,804.00 55892 1,431,685.77
200912 343.9 377.45 327.9 371.35 4,552,885.00 66004 1,611,027.34
200911 305 350 276.5 336.25 3,488,735.00 58441 1,128,726.56
200910 342 347 294.15 305.45 4,100,862.00 61901 1,297,329.14
200909 300 350.5 290 339.6 5,540,279.00 68137 1,784,830.14
200908 241 315.4 240 299.3 7,137,306.00 102958 2,008,659.35
200907 187.25 257 163.5 240.45 4,354,410.00 59384 916,120.77
200906 172.7 213.45 166 185.7 5,616,009.00 62803 1,060,974.15
200905 134.9 179.85 132.1 167.95 6,464,981.00 66632 999,709.91
200904 102.5 143.3 99.65 129.85 7,390,684.00 76983 910,308.96
200903 98 106 89.1 101.75 3,866,917.00 39808 380,381.91
200902 117.45 129.95 96.55 99.9 3,275,479.00 48202 376,789.14
200901 116.9 136 102 116 4,203,940.00 64415 486,813.89
200812 142 142 102.5 115.2 8,002,624.00 103437 963,036.86
200811 180 185 126.2 137.3 1,556,340.00 40893 234,886.77
200810 198 212.85 115.1 172.5 2,586,443.00 44508 438,229.23
200809 231 261 178 194.35 2,848,740.00 37209 664,684.22
200808 199.45 247 193 233.55 1,917,053.00 37790 434,278.17
200807 251 262 195.1 201 4,667,309.00 51238 990,866.12
200806 314.9 319 241.5 250.7 1,819,590.00 39227 512,551.43
200805 290 324.5 280.35 312.9 2,704,268.00 49865 812,789.66
200804 250 296 226.1 286.75 11,468,952.00 49648 2,964,426.48
200803 267 291 232 253 1,849,685.00 31516 488,970.26
200802 252.1 300 241.2 277.6 4,513,835.00 32271 1,244,353.40
200801 333.8 333.8 180 249.5 5,014,797.00 27294 1,329,977.83
200712 321.5 336 280.1 331.4 1,162,070.00 18388 367,761.38
200711 311.9 328.2 285 320.25 7,623,549.00 24142 2,281,228.39
200710 300.3 332 260.25 311.05 6,390,071.00 49349 1,957,237.72
200709 306 317.5 270.05 299.8 3,277,794.00 42890 946,957.85
200708 311 334 266.85 303.4 2,911,804.00 46231 876,265.36
200707 350 350 304.5 314.6 3,079,188.00 34521 1,001,565.68
200706 345.5 365.75 323.2 344 2,947,317.00 40545 1,013,400.54
200705 337.95 356.7 321 344.15 5,141,876.00 52831 1,749,021.66
200704 285 341 271.05 334.1 5,493,658.00 57644 1,718,971.77
200703 300 327.48 283 291.15 6,716,340.00 47613 2,677,451.25
200702 324 357.5 277.5 298.05 2,576,088.00 32021 1,734,003.41
200701 324.2 335 292.73 324.1 3,113,226.00 37870 1,994,844.10
200612 312 330 285 324.25 5,224,206.00 45646 3,225,235.41
200611 311.5 327.5 296.5 314.63 2,080,523.00 15603 1,287,482.78
200610 277.98 320.5 273.08 311.38 2,809,120.00 21411 1,649,317.02
200609 290 294.95 270.5 275.08 1,461,459.00 17481 823,514.48
200608 259.5 301 255.98 289.9 1,326,641.00 22995 755,921.61
200607 251.5 282.95 241.03 260.1 2,536,936.00 44031 1,351,842.91
200606 255.5 269.98 181 251.05 2,843,288.00 26365 1,283,416.46
200605 289.35 304 225 250.48 4,687,304.00 20140 2,625,092.10
200604 330 340 270.63 286.98 5,143,904.00 30586 3,166,633.66
200603 302.5 353.33 294 330 2,045,890.00 16869 1,270,857.02
200602 315.05 319 294 304.98 2,415,093.00 10618 1,472,638.41
200601 269.75 314.25 267.85 313.05 3,286,748.00 20729 1,934,765.24
200512 254.5 277.5 250.58 269.53 2,215,165.00 25433 1,166,198.20
200511 211.9 259.53 207.95 254.5 3,568,957.00 37689 1,719,505.83
200510 230 271.5 200 208.88 5,011,597.00 28641 2,257,039.34
200509 229 241.93 215 228.3 1,260,506.00 9613 576,401.51
200508 201 229 196.55 226.73 2,071,490.00 17623 907,206.96
200507 196.88 206.5 184.5 201.75 1,391,986.00 10570 539,763.80
200506 183.5 200.75 179.2 194.45 1,849,337.00 15707 703,524.67
200505 170 190.5 166 182.9 936,232.00 10172 331,296.21
200504 185 196.5 165.5 167.18 3,429,477.00 24496 1,259,447.26
200503 170 187.75 163 185.2 4,538,747.00 22407 1,632,499.16
200502 165.5 180.5 162.13 168.83 2,945,253.00 19948 1,011,129.35
200501 177.5 177.5 147.5 165.18 2,670,329.00 30758 850,609.18
200412 187 189.35 167 171.63 2,464,990.00 29694 875,757.23
200411 182 189.23 176.83 186.23 2,752,606.00 30809 1,000,426.53
200410 178.38 203.6 177.2 181.88 3,823,088.00 52226 1,444,699.81
200409 160 180.85 158.63 177.48 3,298,103.00 46490 1,141,001.06
200408 159.13 166.5 152.55 159.15 3,034,184.00 39615 970,144.89
200407 149.7 160 137.5 157.95 5,310,115.00 62790 1,590,328.44
200406 151.5 158 142 149.1 4,911,165.00 69691 1,479,595.92
200405 137.25 174.45 120.7 149.4 5,390,139.00 61667 1,670,141.07
200404 124.5 152.88 123 137.55 4,069,534.00 45351 1,137,193.31
200403 146.9 149.4 116.58 123.93 7,426,321.00 74072 1,977,287.49
200402 152.5 158.95 129.8 145.98 7,091,383.00 69800 2,084,315.14
200401 153.75 169.9 141 152.15 10,204,869.00 87081 3,219,226.63
200312 136.98 154.85 130.33 153.2 10,411,325.00 88517 2,971,751.73
200311 110 139.8 110 134.75 12,467,849.00 105048 3,094,209.39
200310 86.5 109.35 85.25 108.25 13,668,202.00 111598 2,672,467.72
200309 93.23 113.8 75.6 86.05 20,038,037.00 157998 3,634,389.60
 200308 83 98.4 78.68 91.83 8,378,773.00 67228 1,471,479.73
200307 77.5 89 70.63 81.23 8,849,871.00 66971 1,436,617.48
200306 62.1 78.5 62.1 77.28 8,735,124.00 68558 1,253,705.36
200305 67.5 73.13 58.83 61.7 10,449,738.00 92972 1,411,406.40
200304 76.25 88.45 64 67.58 15,144,790.00 137768 2,289,192.31
200303 87.85 89.73 72.18 75.78 6,503,864.00 69923 1,026,296.87
200302 81 88.7 80.28 87.65 5,972,328.00 62707 1,003,803.42
200301 93.5 96.45 73.9 81.15 9,614,614.00 104496 1,609,597.69
200212 95 99.15 87.15 93.3 14,321,847.00 147152 2,702,600.60
200211 82.23 96.25 76.78 95.63 20,401,725.00 206492 3,509,325.13
200210 102.95 110.93 78.88 81.58 41,310,036.00 374814 7,622,917.24
200209 103 112.38 99 104.35 15,957,494.00 191028 3,379,920.88
200208 94 107.38 86.03 101.78 14,400,176.00 177052 2,791,973.88
200207 113.4 125.5 82.05 93.85 9,638,887.00 117535 2,054,952.76
200206 115.5 117 101 112 4,685,304.00 66822 1,025,650.57
200205 124 128.5 103.5 110.83 6,470,684.00 79539 1,501,866.48
200204 129.35 133.5 109.25 121.33 9,125,658.00 115550 2,254,676.47
200203 130.5 149.3 125.5 126.83 11,848,086.00 136960 3,341,045.63
200202 125.5 147.25 118.03 130.7 16,915,654.00 178593 4,527,111.27
200201 136.2 164.4 108.83 122.68 48,977,661.00 442297 12,915,491.88
200112 116.5 150.55 115 137.15 28,536,857.00 267125 7,542,609.76
200111 84 132 82.13 115.73 36,099,410.00 285873 7,372,314.88
200110 65.83 91.73 61.03 82.15 82,532,252.00 569625 12,543,370.70
200109 112.5 123.95 51.68 64.93 60,436,335.00 502510 9,215,627.55
200108 124.5 150.5 107 111.23 29,012,532.00 300361 7,048,451.68
200107 146 159.88 115 123.53 5,142,641.00 86682 1,394,189.81
200106 197.5 204.25 119.18 146.58 12,824,276.00 162789 4,221,863.03
200105 192.5 231 184.48 196.4 8,346,918.00 127170 3,536,501.58
200104 172.5 207.23 101 188.58 7,344,868.00 98258 2,396,304.42
200103 313.15 316 167.63 184.35 6,651,887.00 105652 2,981,251.68
200102 323.03 329.5 262 311.33 6,408,782.00 88818 3,904,753.20
200101 271.88 387 254 324.18 8,453,707.00 117484 5,349,167.64
http://www.c
apitaline.com
 Avg. Turnover -In
Market Cap Avg. Price Avg. Volume Thousand BSE_SENSEX
97,251.57 1,434.77 78,734.52 113,585.38 22386.27
110,201.80 1,481.83 59,604.63 87,850.86 21120.12
102,397.18 1,356.22 65,068.57 89,215.77 20513.85
88,271.74 1,188.25 49,598.52 58,725.98 21170.68
75,917.25 1,084.77 70,708.45 76,511.63 20791.93
76,341.65 1,101.68 110,461.05 122,546.39 21164.52
75,941.57 1,048.20 74,401.15 77,971.38 19379.77
72,371.22 938.46 82,756.55 77,945.33 18619.72
65,347.11 855.48 85,066.57 74,139.99 19345.7
54,082.53 759.5 41,765.95 31,796.67 19395.81
52,014.62 746.27 63,994.78 47,907.77 19760.3
50,192.29 748.9 152,101.00 112,662.13 19504.18
55,406.08 770.58 68,115.89 52,918.81 18835.77
50,356.08 698.09 60,910.30 42,398.70 18861.54
47,844.08 665.85 125,777.74 86,127.47 19894.98
43,010.01 629.3 31,048.90 19,600.56 19426.71
45,462.57 622.27 46,197.65 29,113.25 19339.9
42,165.27 590.28 64,720.71 38,247.52 18505.38
40,064.62 571.01 46,755.60 26,721.35 18762.74
37,790.80 543.96 43,306.24 23,505.82 17429.56
35,857.48 491.37 114,800.41 57,258.75 17236.18
33,005.42 481.68 234,339.81 114,713.62 17429.98
34,935.07 493.36 500,634.95 250,357.75 16218.53
35,463.68 499.14 74,047.55 37,172.01 17318.81
33,395.50 488.25 44,842.55 22,001.33 17404.2
33,524.29 473.66 63,840.60 29,971.88 17752.68
30,234.76 416.53 82,448.55 34,698.73 17193.55
26,818.37 402.54 109,796.90 44,234.86 15454.92
26,686.30 411.03 64,095.45 26,215.88 16123.46
30,611.60 418.24 119,124.37 49,796.72 17705.01
28,164.53 395.98 113,522.43 44,999.72 16453.76
28,348.13 416.67 112,579.76 46,147.02 16676.75
33,563.79 500.55 48,064.14 24,126.31 18197.2
33,966.63 494.36 119,770.64 59,800.98 18845.87
35,402.80 503.18 33,998.73 17,135.32 18503.28
35,683.83 496.74 140,132.50 70,931.29 19135.96
32,673.61 462.24 78,566.00 36,219.16 19445.22
30,278.43 469.23 103,132.85 48,112.98 17823.4
33,803.08 483.52 144,830.15 71,032.62 18327.76
31,177.86 441.72 132,476.95 57,935.84 20509.09
27,581.56 399.42 64,346.24 25,545.63 19521.25
27,578.57 428.66 82,339.19 35,484.31 20032.34
28,543.00 412.43 115,834.90 48,189.17 20069.12
26,054.55 404.31 80,479.68 32,706.20 17971.12
26,629.32 367.31 131,843.32 49,228.65 17868.29
24,721.98 373.04 1,461,068.14 516,979.41 17700.9
25,917.76 384.23 105,975.24 41,177.14 16944.63
26,686.78 364.81 184,516.35 67,917.30 17558.71
24,190.86 366 57,824.71 21,276.40 17527.77
24,817.57 353.2 79,858.70 28,320.81 16429.55
23,368.05 365.24 206,147.58 75,351.88 16357.96
25,010.42 353.09 216,804.05 76,715.59 17464.81
22,616.18 323.89 174,436.75 56,436.33 16926.22
20,524.71 313.05 205,043.10 64,866.46 15896.28
22,795.65 321.09 277,013.95 89,241.51 17126.84
20,060.58 270.68 339,871.71 95,650.45 15666.64
16,116.16 207.89 189,322.17 39,831.34 15670.31
12,443.76 188.24 255,273.14 48,226.10 14493.84
11,250.13 155.96 323,249.05 49,985.50 14625.25
8,698.00 124.41 434,746.12 53,547.59 11403.25
6,814.71 99.06 193,345.85 19,019.10 9708.5
6,690.80 111.81 172,393.63 19,831.01 8891.61
7,769.10 114.77 210,197.00 24,340.70 9424.24
7,714.37 120.53 381,077.33 45,858.90 9647.31
9,188.80 151 86,463.33 13,049.27 9092.72
11,544.56 169.12 129,322.15 21,911.46 9788.06
12,996.18 229.95 135,654.29 31,651.63 12860.43
15,573.11 227.13 95,852.65 21,713.91 14564.53
13,393.64 221.89 202,926.48 43,081.14 14355.75
16,705.39 282.98 86,647.14 24,407.21 13461.6
20,829.75 296.76 135,213.40 40,639.48 16415.57
19,074.61 255.34 573,447.60 148,221.32 17287.31
16,828.30 265.79 102,760.28 27,165.01 15644.44
18,460.40 271.42 214,944.52 59,254.92 17578.72
16,573.04 274.2 218,034.65 57,825.12 17648.71
21,998.33 313.97 61,161.58 19,355.86 20286.99
21,258.20 301.48 346,524.95 103,692.20 19363.19
20,647.50 307.7 290,457.77 88,965.35 19837.99
19,900.72 291.94 163,889.70 47,347.89 17291.1
20,138.18 299.93 132,354.73 39,830.24 15318.6
20,880.00 328.59 139,963.09 45,525.71 15550.99
22,831.28 337.76 140,348.43 48,257.17 14650.51
22,841.24 338.87 244,851.24 83,286.75 14544.46
22,174.22 308.25 274,682.90 85,948.59 13872.37
19,128.56 306.22 319,825.71 127,497.68 13072.1
19,394.11 331.61 135,583.58 91,263.34 12938.09
21,066.50 318.02 155,661.30 99,742.21 14090.92
21,060.04 309.37 261,210.30 161,261.77 13786.91
20,425.46 311.2 94,569.23 58,521.95 13696.31
20,192.67 294.02 140,456.00 82,465.85 12961.9
17,833.11 281.98 69,593.29 39,214.98 12454.42
18,776.82 284.14 60,301.86 34,360.07 11699.05
16,831.07 263.56 120,806.48 64,373.47 10743.88
16,237.91 229.53 123,621.22 55,800.72 10609.25
16,193.21 273.13 213,059.27 119,322.37 10398.61
18,538.59 305.82 285,772.44 175,924.09 12042.56
21,301.50 308.69 92,995.00 57,766.23 11279.96
19,664.79 304.57 127,110.16 77,507.29 10370.24
20,160.42 293.34 164,337.40 96,738.26 9919.89
17,335.85 264.86 100,689.32 53,009.01 9397.93
16,351.63 241.2 178,447.85 85,975.29 8788.81
13,378.44 227.39 250,579.85 112,851.97 7892.32
14,608.92 227.33 60,024.10 27,447.69 8634.48
14,508.13 217.99 94,158.64 41,236.68 7805.43
12,889.81 193.44 69,599.30 26,988.19 7635.42
12,413.69 189.16 80,405.96 30,588.03 7193.85
11,661.70 175.51 42,556.00 15,058.92 6715.11
10,645.70 181.04 171,473.85 62,972.36 6154.44
11,782.42 177.14 206,306.68 74,204.51 6492.82
10,735.58 170.78 147,262.65 50,556.47 6713.86
10,491.92 160.66 140,543.63 44,768.90 6555.94
10,887.89 177.8 107,173.48 38,076.40 6602.69
11,074.80 181.94 137,630.30 50,021.33 6234.29
10,807.01 189.97 191,154.40 72,234.99 5672.27
10,522.49 170.49 149,913.77 51,863.69 5583.61
9,431.23 158.9 137,917.45 44,097.50 5192.08
9,352.22 150.81 241,368.86 72,287.66 5170.32
8,828.21 149.73 223,234.77 67,254.36 4795.46
8,844.48 149.06 256,673.29 79,530.53 4759.62
8,140.21 140.57 203,476.70 56,859.67 5655.09
7,333.88 134.1 337,560.05 89,876.70 5590.6
8,637.34 146.17 373,230.68 109,700.80 5667.51
8,998.15 158.29 485,946.14 153,296.51 5695.67
9,058.72 142.3 473,242.05 135,079.62 5838.96
7,966.42 123.61 623,392.45 154,710.47 5044.82
6,399.74 97.71 594,269.65 116,194.25 4906.87
5,087.28 91.84 910,819.86 165,199.53 4453.24
 5,298.30 85.72 418,938.65 73,573.99 4244.73
4,686.68 79.66 384,777.00 62,461.63 3792.61
4,458.77 72.36 415,958.29 59,700.26 3607.13
3,560.09 66.67 497,606.57 67,209.83 3180.75
3,899.08 75.62 757,239.50 114,459.62 2959.79
4,372.22 79.18 325,193.20 51,314.84 3048.72
5,056.53 83.61 314,333.05 52,831.76 3283.66
4,680.73 85.24 418,026.70 69,982.51 3250.38
5,380.61 93.81 681,992.71 128,695.27 3377.28
5,513.74 86.41 1,073,775.00 184,701.32 3228.82
4,701.98 94.91 1,967,144.57 362,996.06 2949.32
6,014.73 105.26 797,874.70 168,996.04 2991.36
5,865.29 96.21 685,722.67 132,951.14 3181.23
5,405.76 110.54 419,082.04 89,345.77 2987.65
6,448.96 108.9 234,265.20 51,282.53 3244.7
6,375.76 117.26 294,122.00 68,266.66 3125.73
6,974.97 123.5 414,802.64 102,485.29 3338.16
7,273.41 139.5 623,583.47 175,844.51 3469.35
7,485.19 132.87 845,782.70 226,355.56 3562.31
7,002.29 131.38 2,129,463.52 561,543.13 3311.03
7,825.78 130.18 1,501,939.84 396,979.46 3262.33
6,603.27 100.05 1,804,970.50 368,615.74 3287.56
4,687.48 77.07 3,930,107.24 597,303.37 2989.35
3,700.73 90.76 3,021,816.75 460,781.38 2811.6
6,339.83 122.63 1,381,549.14 335,640.56 3244.95
7,038.45 136.48 233,756.41 63,372.26 3329.28
8,351.84 170.59 610,679.81 201,041.10 3456.78
11,181.05 210.54 379,405.36 160,750.07 3631.91
10,735.57 171.29 386,572.00 126,121.29 3519.16
10,476.61 224.83 316,756.52 141,964.37 3604.38
17,692.60 302.69 320,439.10 195,237.66 4247.04
18,422.87 308.53 384,259.41 243,143.98 4326.72