2013

Revenues
Automotive
From Solar City
From Model 3
Services and other
Total revenues
Cost of Revenues
Automotive
Services and other
Total cost of revenues
Gross profit
Operating expenses
Research and development
Selling, general and administrative
Savings from Ec of Scale
Total operating expenses
Gain/Loss from operations
Interest income
Interest expense
Other income (expense), net
Gain/Loss before income taxes
Provision for income taxes/tax expense
Net Profit/loss
Net Profit/loss per share of common stock, basic and diluted
Weighted average shares used in computing net loss per share of
common stock, basic and diluted

2013 - assumption
$

1,921,877

$
$

91,619
2,013,496

77% $
81% $
77% $
$

1,483,321
73,913
1,557,234
456,262

12% $
14% $

231,976
285,569

26%
-3%
0%
-2%
1%
-4%
0%

$
$
$
$
$
$
$
$
$

517,545
(61,283)
189
(32,934)
22,602
(71,426)
2,588
(74,014)
(1)

119,421

2014
2014-assumption

2015
2015-assumption

3,007,012

3,740,973

$
$

191,344
3,198,356

$
$

305,052
4,046,025

71% $
89% $
72% $
$

2,145,749
170,936
2,316,685
881,671

0.75 $
0.98 $
0.77 $
$

2,823,302
299,220
3,122,522
923,503

15% $
19% $

464,700
603,660

18% $
23% $

717,900
922,232

33%
-6%
0%
-3%
0%
-9%
0%

$
$
$
$
$
$
$
$
$

1,068,360
(186,689)
1,126
(100,886)
1,813
(284,636)
9,404
(294,040)
(2)

124,539

41%
-18%
0%
-3%
-1%
-22%
0%

$
$
$
$
$
$
$
$
$

1,640,132
(716,629)
1,508
(118,851)
(41,652)
(875,624)
13,039
(888,663)
(7)

128,202

Projections

2016
Assumption

Assumption average

Industry Avg

sales growth 35%

35%

6,505,370

sales growth 35%

35%

sales growth 35%

35%

$
$

411,820
6,917,190

% of sales

75%

% of sales

89%

% of sales

76%

$
$
$
$

4,857,533
368,026
5,225,558
1,691,632

$
$

1,009,765
1,287,758

$
$
$
$
$
$
$
$

2,297,524
(605,892)
1,888
(178,174)
3,453
(778,725)
17,174
(795,899)

-33%

total revenues-total cost of revenues

% of sales

15%

% of sales

19%

sum of R&D and SGA

gross profit - operating expenses
% of sales

0.03%

% of sales

-3%

% of sales

0.05%

% of sales

-11%

% of sales

0.25%

loss before income taxes-provision for income taxes

0.12

Tax

2017

2018

2019

2020

$
$
$
$
$

8,782,250
1,000,000
6,460,000
555,957
16,798,207

$
$
$
$
$

11,856,037
1,500,000
11,381,980
750,542
25,488,559

$
$
$
$
$

16,005,650
2,500,000
15,175,832
1,013,232
34,694,714

$
$
$
$
$

21,607,627
4,000,000
21,089,915
1,367,863
48,065,405

$
$
$
$

6,557,669
496,835
7,054,504
9,743,703

$
$
$
$

8,852,853
670,727
9,523,580
15,964,979

$
$
$
$

11,951,352
905,481
12,856,833
21,837,880

$
$
$
$

16,134,325
1,222,400
17,356,725
30,708,680

$
$
$
$
$
$
$
$
$
$
$

2,452,187
2,519,731
(283,128)
4,688,790
5,054,912
4,584
(432,691)
8,385
4,635,191
1,622,317
3,012,874

$
$
$
$
$
$
$
$
$
$
$

3,720,797
3,058,627
(594,136)
6,185,289
9,779,690
6,955
(656,538)
12,724
9,142,831
3,199,991
5,942,840

$
$
$
$
$
$
$
$
$
$
$

5,064,704
3,122,524
(1,604,166)
6,583,062
15,254,818
9,467
(893,672)
17,319
14,387,933
5,035,777
9,352,157

$
$
$
$
$
$
$
$
$
$
$

7,016,546
2,403,270
(3,248,432)
6,171,384
24,537,297
13,116
(1,238,076)
23,994
23,336,330
8,167,715
15,168,614

35%

2013

2013 - assumption
Assets
Current assets
Cash and cash equivalents
Cash from Solar City
Restricted cash and marketable securities
Accounts receivable
Inventory
Prepaid expenses and other current assets
Total current assets
Operating lease vehicles, net
Property, plant and equipment, net
Restricted cash
Other assets
Total assets
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable
Accrued liabilities
Deferred revenue
Resale value guarantees
Customer deposits
Long-term debt and capital leases
Total current liabilities

2014 - assumption

42%

845,889.00

60%

0.150%
2%
17%
1%

$
$
$
$
$
$
$
$
$
$

3,012.00
49,109.00
340,355.00
27,574.00
1,265,939.00
382,425.00
738,494.00
6,435.00
23,637.00
2,416,930.00

1%
7%
30%
2%

15%
5%
5%
0%
8%
0%

$
$
$
$
$
$
$

303,969.00
108,252.00
91,882.00
7,722.00
163,153.00
182.00
675,160.00

24%
8%
6%
0%
8%
19%

9%
29%
12%
3%

$
$
$
$
$

181,180.00
586,119.00
236,299.00
58,197.00
1,749,810.00

9%
57%
15%
5%

Deferred revenue
Long-term debt and capital leases
Resale value guarantee
Other long-term liabilities
Total liabilities

19%
37%
0%
1%

0%
Convertible senior notes (Notes 8)
0%
$
Stockholders' equity:
Preferred stock; $0.001 par value; 100,0
issued and outstanding
Common stock; $0.001 par value; 2,000,
December 31, 2015 and 2014, respectively; 131,425 and 125,688
shares issued and outstanding as of December 31, 2015
0.0061%
and 2014, respectively
123
Additional paid-in capital
90%
$
1,806,617.00
Accumulated other comprehensive loss
0%
$
Accumulated deficit
-57%
$
(1,139,620.00)
Total stockholders' equity
33%
$
667,120.00
Total liabilities and stockholders' equity
70%
$
1,416,930.00

Revenues from Income Statement: Used in assumptions

$
$

2,013.00
2,013,496.00

24%
57%
0%
1%

2%

0.0039%
73%
-0.0007%
-45%
29%
182%

2014

2015

2015 - assumption

1,905,713

30%

1,196,908

$
$
$
$
$
$
$
$
$
$

17,947
226,604
953,675
76,134
3,180,073
766,744
1,829,267
11,374
43,209
5,830,667

1%
4%
32%
3%

$
$
$
$
$
$
$
$
$
$

22,628
168,965
1,277,838
125,229
2,791,568
1,791,403
3,403,334
31,522
74,633
8,092,460

777,946
268,883
191,651

23%
10%
10%
3%
7%
16%

$
$
$
$
$
$
$

916,148
422,798
423,961
136,831
283,370
633,166
2,816,274

44%
84%
1%
2%

$
$
$

$
$
$

257,587
611,099
2,107,166

$
$
$
$
$

292,271
1,818,785
487,879
154,660
4,860,761

11%
50%
32%
9%

$
$
$
$
$

446,105
2,040,375
1,293,741
364,976
6,961,471

58,196

1%

42,045

$
$
$
$
$

126.00
2,345,266
(22)
(1,433,660)
911,710
5,830,667

0.0032%
84%
-0.0879%
-57%
27%
200%

$
$
$
$
$

131
3,414,692
(3,556)
(2,322,323)
1,088,944
8,092,460

2,014

2,015

3,198,356

4,046,025

Projections:

REFEREN
Total Revenue

Assumption

Cash/Sales

5,426,134

2016

Industry Average

44%

8%

2,372,621

Securities/Sales
1%
Acc Rec/Sales
5%
inventory/sales
26%
expenses/sales
2%
Sum of all current assets
% of sales
29%
% of sales
65%
% of sales
1%
% of sales
1%
Sum of current and non current

3%
31%
12%
10%

$
$
$
$
$
$
$
$
$
$

54,261
247,795
1,416,292
108,523
4,199,491
1,577,952
3,526,987.10
54,261
79,032
9,437,723

% of sales
21%
% of sales
8%
% of sales
7%
% of sales
1%
% of sales
8%
% of sales
12%
Sum of all current liabilities

7%
13%
1%

$
$
$
$
$
$
$

1,122,541
438,304
380,443
68,105
418,904
628,795
3,057,092

% of sales
% of sales
% of sales
% of sales
Sum of all liabilities

1%
17%

$
$
$
$
$

527,460
2,441,760
1,356,534
302,897
7,685,743

51,706.14

$
$
$
$
$

240.31
4,475,635.10
(1,602.09)
(2,872,624.58)
1,601,648.73
9,287,391.76

% of sales

10%
45%
25%
6%

1%

% of sales
###
% of sales
82%
% of sales
###
% of sales
-53%
Total stockholders' equity
Total liabilities and SE

26%
26%
10%
3%

11%

6%

7,373,881 $

9,954,739 $

13,438,897 $

2017

2018

2019

18,142,511

2020

$
$
$
$
$
$
$
$
$
$
$
$

3,224,289
100,000
73,739
336,743
1,924,679
147,478
5,806,927
2,144,368
4,793,022.65
73,739
107,401
12,925,457

$
$
$
$
$
$
$
$
$
$
$
$

4,352,790
150,000
99,547
454,602
2,598,316
199,095
7,854,351
2,894,897
6,470,580.35
99,547
144,991
17,464,367

$
$
$
$
$
$
$
$
$
$
$
$

5,876,266
250,000
134,389
613,713
3,507,727
268,778
10,650,873
3,908,111
8,735,283.05
134,389
195,738
23,624,394

$
$
$
$
$
$
$
$
$
$
$
$

7,932,959
400,000
181,425
828,513
4,735,431
362,850
14,441,179
5,275,950
11,792,632.15
181,425
264,246
31,955,432

$
$
$
$
$
$
$

1,525,485
695,636
617,006
92,551
569,273
854,505
4,354,456

$
$
$
$
$
$
$

2,059,405
804,109
847,958
124,944
768,518
1,153,581
5,758,515

$
$
$
$
$
$
$

2,780,196
1,085,547
1,192,243
168,675
1,037,499
1,557,335
7,821,495

$
$
$
$
$
$
$

3,753,265
1,465,488
1,672,028
227,711
1,400,624
2,102,402
10,621,518

$
$
$
$
$

716,795
3,318,246
1,843,470
411,624
10,644,592

$
$
$
$
$

967,674
4,479,633
2,488,685
555,692
14,250,198

$
$
$
$
$

1,306,359
6,047,504
3,359,724
750,184
19,285,267

$
$
$
$
$

1,763,585
8,164,130
4,535,628
1,012,749
26,097,610

128,060.50 $

172,881.67

$
$
$
$
$

70,266.40 $

326.57
6,082,194.17
(2,177.18)
(3,903,772.34)
2,176,571.22
12,821,163.00

$
$
$
$
$

94,859.63 $

440.86
8,210,961.85
(2,939.19)
(5,270,092.47)
2,938,371.05
17,188,569.45

$
$
$
$
$

595.17
11,084,797.95
(3,967.91)
(7,114,624.49)
3,966,800.72
23,252,067.64

$
$
$
$
$
$

803.47
14,964,477.28
(5,356.67)
(9,604,743.09)
5,355,180.99
31,452,791.40

2013.00
4.58

Past:
2014.00
2.43

2015.00
2.44

Inventory Turnover Ratio:

Present:
2016.00
2017.00
3.69
3.67

2015.00
0.23

Present:
2016.00
0.24

Future:
2018.00
3.67

Industry Comparisons:
Daimler:
2014
2015
-4.87
-7.48
Nissan
2014
2015
10.82
11.42
BMW
2014
2015
-5.72
-6.69
Gross Profit Margin:
2013.00
0.23

Past:
2014.00
0.28

2017.00
0.58

Future:
2018.00
0.63

Industry Comparisons:
Daimler:
2014
2015
6%
21%
Nissan
2014
2015
19%
20%
BMW
2014
2015
21%
20%

2013.00
8.90

Past:
2014.00
25.86

Industry Comparisons:
Daimler:
2014
2015
99.50
107.96
Nissan
2014
2015
28.52
25.08
BMW
2014
2015
169.96
165.78

2015.00
15.24

Account Receivables Days on Hand (Days Sales Outstanding)

Present:
Future:
2016.00
2017.00
2018.00
13.08
7.32
6.51

Future:

Average
2019.00
3.67

2020.00
3.67

2019.00
0.63

2020.00
0.64

ales Outstanding)
Future:
2019.00
6.46

2020.00
6.29

Future:

3.47

Average
0.43

Average
11.21

EBIT
NOPAT
PPE
NWC
FCF

2016
(605,891.88)
(605,891.88)
3,526,987.10
1,142,399.12
(5,275,278.10)

DCF Model
Shares Outstanding
Tax rate
Intrinsic Value
Current Price
WACC

(5,275,278.10)
131,425.00
35%
120.61
190.56

2017
5,054,912.39
5,054,912.39
4,793,022.65
1,452,470.91
(1,190,581.17)

2018
9,779,690.31
9,779,690.31
6,470,580.35
2,095,835.65
1,213,274.31

2019
15,254,818.39
15,254,818.39
8,735,283.05
2,829,377.99
3,690,157.35

2020
24,537,296.51
15,949,242.73
11,792,632.15
3,819,660.30
336,950.28

2
(1,069,761.65)

3
1,033,358.51

4
2,979,208.59

5
257,861.12

5.50%
4.0%
Terminal Growth R Intrinsic Value
5.00%
399.57
4.90%
329.55
4.80%
279.65
4.70%
242.29
4.60%
213.27
4.50%
190.07
4.40%
171.11
4.30%
155.32
4.20%
141.96
4.10%
130.52
4.00%
120.61

2021 (Terminal)

350,428.30

6
17,926,173.97

15,851,562.45

Income Statement
Revenue
Cost of sales
Gross Profit
Selling Expenses
General Administrative Expense
Research and non capitalized
Other operating income
Other operating expense
Profit/Loss on equity
Other Financial Income/expense
Interest Income
Interest Expense
Profit before income taxes
Income taxes
Net Profit

2014 % sales
129872.00
-101688.00 -78.30%
8184.00
6.30%
11534.00
8.88%
3329.00
2.56%
-4532.00 -3.49%
1759.00
1.35%
-1160.00 -0.89%
897.00
0.69%
458.00
0.35%
145.00
0.11%
-715.00 -0.55%
10173.00
7.83%
-2883.00 -2.22%
7290.00
5.61%

Balance Sheet
Assets
Intangible assets
PPE
Equipment on Op Leases
Equity-method investments
Receivables from financial services
Marketable debt securities
Other financial assets
Deferred financial assets
Other assets
Total NON current assets
Inventories
Receivables
Cash
Marketable debt securities
Other financial assets
Other assets
Total Current assets
Total assets

2014
9367.00
23182.00
33050.00
2294.00
34910.00
1374.00
3634.00
4124.00
555.00
112490.00
20864.00
35403.00
9667.00
5260.00
2353.00
3598.00
77145.00
189635.00

7.21%
17.85%
25.45%
1.77%
26.88%
1.06%
2.80%
3.18%
0.43%
86.62%
16.07%
27.26%
7.44%
4.05%
1.81%
2.77%
59.40%
146.02%

Equity and Liabilities

Share capital
capital reserve
retained earnings
other reserves
Total equity
provisions for pensions
provisions for income taxes
financing liabilities
other financial liabilities
deferred income
other liabilities
Total non current liabilities
trade payables
provisions for income taxes
Provisions for other risks
financing liabilities
other financial liabilities
deferred income
other liabilities
Total current liablities
total equity and liabilities

3070.00
11906.00
28487.00
202.00
44585.00
12806.00
851.00
50399.00
2644.00
3581.00
14.00
78077.00
10178.00
757.00
7267.00
36290.00
8062.00
2413.00
2001.00
66974.00
189635.00

2.36%
9.17%
21.93%
0.16%
34.33%
9.86%
0.66%
38.81%
2.04%
2.76%
0.01%
60.12%
7.84%
0.58%
5.60%
27.94%
6.21%
1.86%
1.54%
51.57%

2015 % sales
149467.00
-177670.00 -118.87%
31797.00
21.27%
12147.00
8.13%
3170.00
2.12%
-4760.00
-3.18%
2114.00
1.41%
-555.00
-0.37%
464.00
0.31%
-27.00
-0.02%
170.00
0.11%
-602.00
-0.40%
12744.00
8.53%
-4033.00
-2.70%
8711.00
5.83%

AVG
-98.58%
13.79%
8.50%
2.34%
-3.34%
1.38%
-0.63%
0.50%
0.17%
0.11%
-0.48%
8.18%
-2.46%
5.72%

2015
10069.00
6.74%
24322.00
16.27%
38942.00
26.05%
3633.00
2.43%
38359.00
25.66%
1148.00
0.77%
4908.00
3.28%
3284.00
2.20%
654.00
0.44%
125319.00
83.84%
23760.00
15.90%
44209.00
29.58%
9936.00
6.65%
7125.00
4.77%
2546.00
1.70%
4271.00
2.86%
91847.00
61.45%
217166.00 145.29%

3070.00
11917.00
36991.00
1583.00
54624.00
8663.00
875.00
59831.00
2876.00
4851.00
30.00
85461.00
10548.00
777.00
9710.00
41311.00
9484.00
2888.00
2363.00
77081.00
217166.00

2.05%
7.97%
24.75%
1.06%
36.55%
5.80%
0.59%
40.03%
1.92%
3.25%
0.02%
57.18%
7.06%
0.52%
6.50%
27.64%
6.35%
1.93%
1.58%
51.57%

6.97%
17.06%
25.75%
2.10%
26.27%
0.91%
3.04%
2.69%
0.43%
85.23%
15.98%
28.42%
7.05%
4.41%
1.76%
2.81%
60.43%
145.66%

2.21%
8.57%
23.34%
0.61%
35.44%
7.83%
0.62%
39.42%
1.98%
3.00%
0.02%
58.65%
7.45%
0.55%
6.05%
27.79%
6.28%
1.90%
1.56%
51.57%

Balance Sheet
Assets
Current Assets
Cash
Accounts Receivable
Sales Receivables
Securities
Merchandise and Finished Goods
Other
Total current assets
PPE
Intangible assets
Investment Securities
Long term loans receivable
net defined benefit
Deferred tax assets
other
total investments and other assets
total fixed assets
total assets
Liabilities
Current Liabilities
Accounts Payable
Shrt Term Borrowing
Current long term borrowing
commercial paper
current portion of bonds
Lease obligations
Accrued expenses
Other
Total current liabilities
Long term liabilities
Bonds
Long term borrowings
Lease obligations
Deferred tax liabilities
accrued warranty costs
net defined benefit liability
other
Total Long term liabilities
total liabilities

2014 % of Sales

2015 %

of Sales

AVG

761074.00
888814.00
6312874.00
41651.00
853962.00
851168.00
10317345.00
5266239.00
114456.00
988733.00
14569.00
10078.00
140669.00
195927.00
1347619.00
6728314.00
17045659.00

6.69%
7.81%
55.50%
0.37%
7.51%
7.48%
90.70%
46.30%
1.01%
8.69%
0.13%
0.09%
1.24%
1.72%
11.85%
59.15%
149.85%

918771.00
837704.00
6653237.00
73384.00
857818.00
825080.00
10747573.00
5216902.00
130877.00
893688.00
7747.00
4691.00
187106.00
186962.00
1278291.00
6626070.00
17373643.00

7.54%
6.87%
54.58%
0.60%
7.04%
6.77%
88.17%
42.80%
1.07%
7.33%
0.06%
0.04%
1.53%
1.53%
10.49%
54.36%
142.53%

7.11%
7.34%
###
0.48%
7.27%
7.13%
###
###
1.04%
8.01%
0.10%
0.06%
1.39%
1.63%
###
###
###

1554399.00
1022613.00
1379780.00
200692.00
216942.00
23043.00
908909.00
64.00
6417495.00

13.66%
8.99%
12.13%
1.76%
1.91%
0.20%
7.99%
0.00%
56.42%

1479689.00
1037271.00
1350894.00
499875.00
357998.00
14916.00
981989.00
51.00
6764187.00

12.14%
8.51%
11.08%
4.10%
2.94%
0.12%
8.06%
0.00%
55.49%

###
8.75%
###
2.93%
2.42%
0.16%
8.02%
0.00%
###

1095518.00
2717.00
18167.00
673521.00
129365.00
336261.00
410592.00
5380902.00
11798397.00

9.63%
0.02%
0.16%
5.92%
1.14%
2.96%
3.61%
47.30%
103.72%

969987.00
2755896.00
14460.00
691809.00
138107.00
424123.00
474329.00
5468711.00
12232898.00

7.96%
22.61%
0.12%
5.68%
1.13%
3.48%
3.89%
44.86%
100.36%

8.79%
###
0.14%
5.80%
1.14%
3.22%
3.75%
###
###

Shareholders equity
Common Stock
605814.00
Capital surplus
804567.00
retained earnings
3811848.00
treasury stock
-148239.00
total shareholders equity
5073990.00
Total accumulated other comprehen
-239574.00
Total net assetes
5247262.00
Total liabilities and equity
17045659.00

5.33%
7.07%
33.51%
-1.30%
44.61%
-2.11%
46.13%
149.85%

605814.00
805646.00
4150740.00
-148684.00
5413516.00
-692251.00
5140745.00
17373643.00

4.97%
6.61%
34.05%
-1.22%
44.41%
-5.68%
42.17%
142.53%

5.15%
6.84%
###
###
###
###
###
###

Income Statement
Net Sales
11375207.00
Cost of sales
9241341.00
Gross profit
2133866.00
Total Selling General Administrative
1544305.00
Operating Income
589561.00
Total non operating income
222259.00
Interest expense
29167.00

100.00%
81.24%
18.76%
13.58%
5.18%
1.95%
0.26%

12189519.00
9796998.00
2392521.00
1599243.00
793278.00
204366.00
24806.00

100.00%
80.37%
19.63%
13.12%
6.51%
1.68%
0.20%

###
###
###
###
5.85%
1.82%
0.23%

Total non operating expense

Ordinary income

117588.00
694232.00

1.03%
6.10%

135372.00
862272.00

1.11%
7.07%

1.07%
6.59%

Income before income taxes

Total income taxes
Net income

687421.00
197324.00
490097.00

6.04%
1.73%
4.31%

732934.00
552793.00
5238441.00

6.01%
4.53%
42.97%

6.03%
3.13%
###

Income Statements
Revenues
Cost of sales
Gross profit
Selling and administrative expenses
other operating income
other operating expenses
Profit/loss before tax
income taxes
net profit/loss
E/P
Balance sheet
Intangible Assets
PPE
Investments accounted for using equit
other investments
receivables from sales financing
financial assets
deferred assets
other assets
non current assets
inventories
trade receivables
financial assts
current t ax
other assets
cash
current assets
total assets
equity and liabilities
equity
other provisions
current tax
financial liabilities
trade payables
other liabilities
current provisions and liabilities
total equity and liabilities

2014 % sales
80401.00 100.00%
-63396.00 -78.85%
17005.00 21.15%
-7892.00
-9.82%
877.00
1.09%
-872.00
-1.08%
8707.00 10.83%
-2890.00
-3.59%
5817.00
7.23%
8.83
0.01%
0.00%
0.00%
6499.00
8.08%
17182.00 21.37%
1088.00
1.35%
408.00
0.51%
37438.00 46.56%
1024.00
1.27%
2061.00
2.56%
1094.00
1.36%
97959.00 121.84%
0.00%
11089.00 13.79%
2153.00
2.68%
5384.00
6.70%
1906.00
2.37%
5038.00
6.27%
7688.00
9.56%
56844.00 70.70%
154803.00 192.54%
0.00%
0.00%
37437.00 46.56%
4522.00
5.62%
1590.00
1.98%
37482.00 46.62%
7709.00
9.59%
7775.00
9.67%
59078.00 73.48%
154803.00 192.54%

2015 % sales
92175.00 100.00%
-74043.00 -80.33%
18132.00
19.67%
8633.00
9.37%
914.00
0.99%
-820.00
-0.89%
9224.00
10.01%
-2828.00
-3.07%
6396.00
6.94%
9.70
0.01%
0.00%
0.00%
7372.00
8.00%
17759.00
19.27%
2233.00
2.42%
428.00
0.46%
41865.00
45.42%
2208.00
2.40%
1945.00
2.11%
1568.00
1.70%
110343.00 119.71%
0.00%
11071.00
12.01%
2751.00
2.98%
6635.00
7.20%
2381.00
2.58%
4693.00
5.09%
6122.00
6.64%
61831.00
67.08%
172174.00 186.79%
0.00%
0.00%
42764.00
46.39%
5009.00
5.43%
1441.00
1.56%
42160.00
45.74%
7773.00
8.43%
9208.00
9.99%
65591.00
71.16%
172174.00 186.79%

AVG
###
-79.59%
20.41%
-0.22%
1.04%
-0.99%
10.42%
-3.33%
7.09%
0.01%
0.00%
0.00%
8.04%
20.32%
1.89%
0.49%
45.99%
1.83%
2.34%
1.53%
###
0.00%
12.90%
2.83%
6.95%
2.48%
5.68%
8.10%
68.89%
###
0.00%
0.00%
46.48%
5.53%
1.77%
46.18%
9.01%
9.83%
72.32%
###