Consolidated Analysis

download Consolidated Analysis

of 29

Transcript of Consolidated Analysis

  • 8/3/2019 Consolidated Analysis

    1/29

    ff

    ffffff

    ffn

    -9@fff

    nf

    %-

    n

    9$f

    9J$%-

    9$

    @f%9@ff

    9Jfff

    @fnf

    @f9ff

    ffn

    @f%9Jfff ff$%f

    9f%-

    n@f9f

    -ffn

    fn

    9nf f

    fnf$ff

    9nf

    n

    n

    -fDn ffnn

    9n

    9nf%nf

    9n@

    9nf

    9n@

    9f@

    9f

    -fDfnn

    -n$%nffff

    ffffff

    f%

  • 8/3/2019 Consolidated Analysis

    2/29

    f ,f ,f ,f ,f

    DD-

    fff

    @f

    fJff

    nf,

    @ff

    nf

    Dnf

    @f

    @ff

    99@-D-

    n

    nnfnf

    f

    -n

    f

    ffJ9

    ffn

    fff

    fffn

    @f ff9

    f

    9

    @ff

    -

    ,nf

    @f

    @ff

    -@f

    @f

    f

  • 8/3/2019 Consolidated Analysis

    3/29

    f

    ,f

    %

    ,f

    %

    ,f

    %

    -,

    f@

    n

    -f

    n

    n

    @fn

    O9-@Df,ff

    9

    ,ffn

    ff

    ,nf

    9fff

    @f

    f9

    9 nf

    9@f

    @f

    f

    @f

    -9

    ff

    -9

    -9

    9ffnf

    ff

    f

    9ffnnf

    9n

    f9fD

    f9f%D

    IfD

    -f

    nf%

  • 8/3/2019 Consolidated Analysis

    4/29

    ff

    ffffff

    ffn

    -9@fff

    nf

    %-

    n

    9$f

    9J$%-

    9$

    @f%9@ff

    9Jfff

    @fnf

    @f9ff

    ffn

    @f%9Jfff

    ff$%f

    9f%-

    n@f9f

    -ffn

    fn

    9nf f

    fnf$ff

    9nf

    n

    n

    f

    -fDn ffnn

    9n

    9nf%nf

    9n@

    9nf

    9n@

    9f@

    9f

    -fDfnn

    -n$%nffff

    ffffff

    fJ%

  • 8/3/2019 Consolidated Analysis

    5/29

    f ,f ,f ,f ,f

    DD-

    fff

    @f

    fJff

    nf,

    @ff

    nf

    Dnf

    @f

    @ff

    99@-D-

    n

    nnfnf

    f

    -n

    f

    ffJ9

    ffn

    fff

    fffn

    @f

    ff9

    f

    9

    @ff -

    ,nf

    @f

    @ff

    -@f

    @f

    f

  • 8/3/2019 Consolidated Analysis

    6/29

    f

    ,f

    %

    ,f

    %

    ,f

    %

    -,

    f@

    n

    -f

    n

    n

    @fn

    O9-@Df,ff

    9

    ,ffn

    ff

    ,nf

    9fff

    @f

    f9

    9 nf

    ,%f

    9@f

    @f

    @f

    -9

    ,%ff

    9$nff

    -9f,9$n

    ff

    -9

    -9

    9ffnf

    ff

    f

    9ffnnf

    9n

    %

    9,%D

    9f,%D

    If%D

    -f

    nfJ%

  • 8/3/2019 Consolidated Analysis

    7/29

    f

    ff

    ffffff

    ffn

    -9@fff

    nf

    %-

    n

    9$f

    9$f

    9J$%-

    9$

    ff

    @f%9@ff

    9Jfff

    @fnf

    @f9ff ffn

    -n

    f-f

    @f%9nf

    f

    f

    @f%9Jfff

    ff$%f

    9f%-

    n@f9f

    fn@f9f

    @f fff

    ff

    nnfJ$

    9ff

    9f@fI

    9f@ff

    fn@f

    fn

    9nf

    f

    nffJ9

    ffn

    fnf$ff

    9nf

    f

    n

    n

    n

    f

    ff

    n

    fnn

    nf

    f

    ffnn

    9n

    9n f%nf

    9n

    9n@

    9nf

    9n@

    9n

    fnf,

    f

  • 8/3/2019 Consolidated Analysis

    8/29

    f$ff

    fff

    9f

    fnf,

    @

    fnff 9f

    fn

    -fDfnn

    -n$%nffff

    ffffff

  • 8/3/2019 Consolidated Analysis

    9/29

    f

    DD-

    fff

    @f

    fJff

    nf,

    @ff nf

    Dnf

    @f

    @ff

    99@-D-

    n

    nnfnf

    f

    -n

    f

    ffJ9

    ffn

    fff

    fffn

    @f

    ff9

    f

    9

    @ff

    -

    ,nf

    @f

    @ff

    -@f

    @f

    ffn

  • 8/3/2019 Consolidated Analysis

    10/29

    f

    -,

    f@

    n

    -f

    n

    n

    @fn

    O9-@D

    f,ff

    9

    ,ffn

    ff

    ,nf

    9fff

    @f

    f9

    9

    nf

    9@f

    @f

    f

    @f

    -9

    ff

    -9

    -9

    9ffnf

    ff

    f

    9ffnnf

    9n

  • 8/3/2019 Consolidated Analysis

    11/29

    -n%

    -9%

    -f%

    ,fIff

    ff

    !7.0,733#,94

    9fnf

    J

  • 8/3/2019 Consolidated Analysis

    12/29

    %

    nn9ff

    !,2039!074/3/,8

    9fnf

    J

    fnf

    J

  • 8/3/2019 Consolidated Analysis

    13/29

  • 8/3/2019 Consolidated Analysis

    14/29

    %

    %

    !74.08835074//,8

    9fnf

    J

    fnf

    J

  • 8/3/2019 Consolidated Analysis

    15/29

  • 8/3/2019 Consolidated Analysis

    16/29

    f%

    nf%

    Jff@

    9fnf

    J

    Jfff

    J

  • 8/3/2019 Consolidated Analysis

    17/29

  • 8/3/2019 Consolidated Analysis

    18/29

    f%

    @f%

    9fnf

    J

    fnf

    J

  • 8/3/2019 Consolidated Analysis

    19/29

  • 8/3/2019 Consolidated Analysis

    20/29

    -ffn

    -fDn

    -fDfnn

    -n

    ffJ9

    f@

    J

    -ffn

    -fDn

    fffn

    f%

    @f%

    @f

    J

    -ffn

    -fDn

    -fDfnn -n

    ffJ9

    f@

    fffn

    9fnf

    J

  • 8/3/2019 Consolidated Analysis

    21/29

    @ffnf

    J

  • 8/3/2019 Consolidated Analysis

    22/29

    f%

    %

    9fnf

    J

    fnf

    J

  • 8/3/2019 Consolidated Analysis

    23/29

  • 8/3/2019 Consolidated Analysis

    24/29

    %n

    -f%n

    f%

    9fnf

    J

    9,ff

    J

  • 8/3/2019 Consolidated Analysis

    25/29

  • 8/3/2019 Consolidated Analysis

    26/29

    @%n

    -f%n

    f9f%

    9fnf

    J

    f9,ff

    J

  • 8/3/2019 Consolidated Analysis

    27/29

  • 8/3/2019 Consolidated Analysis

    28/29

    @%n

    -f%n

    -9f%

    9fnf

    J

    -9,ff

    J

  • 8/3/2019 Consolidated Analysis

    29/29