Documentos de Académico
Documentos de Profesional
Documentos de Cultura
(miles de DLARES)
Activo total
###
###
###
###
15,763
20,447
30,373
45,203
Assets [+]
Cash and
Equivalents
Activo corriente
9,751
Restrictable
Cash
Marketable
Securities
Receivables
Inventories
in Thousands of
Dollars
Dec-13
Dec-12
Dec-11
Dec-10
Dec-09
8,996
3,289
2,182
3,439
562
720
80
10,050
5,228
5,576
11,052
3,641
5,521
2,648
3,640
3,941
758
11,793
20,773
26,080
Caja Bancos
Crditos por ventas CP
Otr cuentas p cobr CP
2,987
2,182
3,544
9,902
2,234
3,455
5,763
9,283
Inventarios
3,640
5,521
11,210
6,493
Prepaid
Expenses
329
285
107
187
67
232
110
256
402
Current
Deferred
Income
Taxes
658
525
Other
Current
Assets
525
Total
Current
Assets
24,602
5,408
Gross Fixed
Assets
18,789
11,721
Accumulate
d
Depreciation
-3,201
-2,191 -1,020
Activo no corriente
6,012
8,654
9,600
19,123
Inversiones financieras
Otros activos LP
Activos fijos
6,012
8,654
9,450
15,588
3,490
Intagibles
150
45
Pasivo total
16,851
20,791
29,963
40,484
6,738
6,311
7,841
6,680
6,306
1,546
3,966
198
6,968
1,411
5,979
170
Provedores CP
4,760
3,768
Pasivo no corriente
Prstamos LP
432
432
Patrimonio neto
Capital social
3,654
3,699
1,903
2,110
2,345
873
701
2,345
873
701
415
199
Other NonCurrent
Assets
1,500
Total NonCurrent
Assets
16,002
9,729
8,688
Total Assets
40,605
Cost in
Excess
3,470
3,417
2,089
163
1,361
209
1,485
71
1,870
2,218
1,870
Deferred
Revenues
14,480
22,122
33,804
10,113
14,480
22,122
33,804
Other
Current
Liabilities
1,249
722
226
1,461
2,861
Total
Current
Liabilities
6,102
6,943
3,905
6,363
5,021
N/A
1,182
520
822
965
549
328
Minority
Interest
###
###
###
177
44
134
11
Preferred
Securities of
Subsidiary
Trust
Preferred
Equity
Outside
Shareholder
s' Equity
Capital
Lease
Obligations
###
42,564
76,134
104,325
119,105
Total NonCurrent
Liabilities
(34,213)
(64,877)
(86,593)
(97,344)
Total
Liabilities
21,761
Preferred
Shareholder'
s Equity
Common
Shareholder'
s Equity
33,804
Total Equity
33,804
Total
Liabilities &
Shareholde
r's Equity
40,605
Resultado bruto
8,351
(3,180)
11,257
(4,692)
17,732
(5,102)
(6,010)
Gastos administrativos
(2,046)
3,125
128
6,693
201
12,831
(318)
(1,490)
14,261
(184)
(2,024)
884
Income [+]
698
865
2,280
549
339
6,800
7,808
6,185
6,912
5,359
in
Thousands
of Dollars
Dec-13 Dec-12 Dec-11
12,513
###
###
14,077
(2,804)
(4,678)
(5,502)
Operating
Revenue
Adjustments
to Revenue
3,452
7,835
8,575
Cost of
Revenue
96,216
Gross
Operating
Profit
21,761
17,732 11,257
Selling/Gen
eral/Admin
Expense
-6,010
Partic Adm/estatutaria
Ganancia/Prdida neta
###
2,989
Other NonCurrent
Liabilities
###
2,473
2,218
Utilidades retenidas
in
Thousands
of Dollars
Notes
Payable
Accrued
Expenses
Accrued
Liabilities
Long Term
Debt
Deferred
Income Tax
Costo de ventas
6,391 12,764
6,391 11,264
10,113
Reservas legales
Ventas
-902
8,688
Current
Deferred
Income
Taxes
ESTADO DE RESULTADOS
-241
9,530
Liabilities [
+]
Pasivo corriente
Deudas financieras CP
6,632 12,166
15,588
Non-Current
Deferred
Income
Taxes
Crdito mercantil
Net Fixed
Assets
Intangibles
9,709
N/A
N/A
8,351
4,971
Research &
Developmen
t
N/A
N/A
EBITDA
(Operating
Income
Before
Depreciatio
n)
16,507
12,663
6,694
5,171
2,579
Depreciation
&
Amortization
-1,128
-265
-357
15,379
13,975
7,472
4,906
2,222
Operating
Income
Interest
Income
Other
Income, Net
Total
Income
Before
Interest
Expense
(EBIT)
Interest
Expense
Income
Before Tax
Income
Taxes
Minority
Interest
Net Income
from
Continuing
Operations
-362
201
15,379
12,663
6,694
-184
-318
-437
15,195
12,345
6,257
-5,502
9,693
7,667
Net Income
from
Discontinue
d
Operations
Net Income
from Total
Operations
9,693
7,667
Normalized
Income
-29
-622 -2,390
9,693
7,711
Special
Income/Cha
rges
-44
Results [+]
-217
- -2,647 -6,465
Extraordinar
y
Income/Loss
Income from
Cum. Effect
of Acct
Change
Income from
Tax Loss
Carryforwar
d
Other Gains
Total Net
Income
-405 -2,360
883 -6,465
- -3,530
3,453
9,693
7,667
in Dollars
(Preferred
Dividends in
Thousands)
###
###
Dividends
Paid Per
Share
Preferred
Dividends
0.27
0.22
0.1
-0.09
-0.22
Basic EPS
from
Continuing
Operations
Basic EPS
from
Discontinue
d
Operations
Basic EPS
from Total
Operations
0.27
0.22
0.1
-0.09
-0.22
Diluted EPS
from
Continuing
Operations
0.25
0.21
0.09
-0.09
-0.22
Diluted EPS
from
Discontinue
d
Operations
Diluted EPS
from Total
Operations
0.25
0.21
0.09
-0.09
-0.22
12/31/2013
100.0%
100.0%
100.0%
100.0%
61.9%
30.6%
22.9%
0.0%
37.3%
2.4%
6.7%
57.7%
18.5%
29.3%
0.0%
46.8%
0.9%
4.5%
68.4%
17.1%
27.7%
0.0%
54.0%
1.2%
0.0%
57.7%
38.0%
35.6%
0.0%
24.9%
1.5%
0.0%
38.1%
0.0%
0.0%
100.0%
0.0%
0.0%
42.3%
0.0%
0.0%
100.0%
0.0%
0.0%
31.6%
0.0%
0.0%
98.4%
0.0%
1.6%
42.3%
0.0%
0.0%
81.5%
18.3%
0.2%
100.0%
100.0%
100.0%
100.0%
Pasivo total
40.0%
30.4%
26.2%
16.5%
Pasivo corriente
Deudas financieras CP
Provedores CP
Deu Fin LP porcin CP
93.6%
24.5%
75.5%
0.0%
62.8%
5.0%
95.0%
0.0%
88.9%
20.2%
52.4%
27.3%
89.5%
2.8%
61.9%
35.3%
Pasivo no corriente
Prstamos LP
6.4%
100.0%
37.2%
100.0%
11.1%
100.0%
10.5%
100.0%
Patrimonio neto
Capital Ssocial
Part patrim del trabajo
Reservas legales
Utilidades retenidas
Resultado exposic inflac
60.0%
100.0%
69.6%
100.0%
73.8%
100.0%
83.5%
100.0%
Activo corriente
Caja Bancos
Crditos por ventas CP
Otr cuentas p cobr CP
Inventarios
Gast pagados por antic
Parte corriente del costo
Activo no corriente
Inversiones financieras
Otros activos LP
Activos fijos
Intagibles
Crdito mercantil
Pasivo + Patrimonio neto
100.00%
-80.38%
19.6%
-7.47%
0.00%
-4.81%
7.3%
-0.51%
0.00%
6.8%
0.00%
-4.76%
2.1%
100.00%
-85.21%
14.8%
-6.16%
0.00%
0.17%
8.8%
-0.57%
0.00%
8.2%
0.00%
-3.68%
4.5%
100.00%
-83.00%
17.0%
-4.89%
0.00%
0.19%
12.3%
-0.30%
0.00%
12.0%
0.00%
-4.48%
7.5%
100.00%
-81.73%
18.3%
-5.05%
0.00%
-1.25%
12.0%
-0.15%
0.00%
11.8%
0.00%
-4.62%
7.2%
2013/2012
Activo total
29.7%
48.5%
48.8%
Activo corriente
Caja bancos
Crditos por ventas CP
Otr cuentas p cobr CP
Inventarios
Gast pagados por antic
Parte corriente del costo de
20.9%
-27.0%
54.7%
76.1%
62.4%
66.8%
25.5%
179.4%
61.1%
51.7%
-52.6%
-20.2%
103.0%
132.7%
-100.0%
-42.1%
57.0%
Activo no corriente
Inversiones financieras
Otros activos LP
Activos fijos
Intagibles
Crdito mercantil
43.9%
10.9%
99.2%
43.9%
9.2%
65.0%
23.4%
44.1%
35.1%
Pasivo total
-6.3%
24.2%
-14.8%
Pasivo corriente
Deudas financieras CP
Provedores CP
Deu fin LP Porcin CP
-37.1%
-87.2%
-20.8%
75.7%
612.6%
-3.0%
-14.2%
-88.0%
1.2%
10.9%
Pasivo no corriente
Prstamos LP
442.8%
442.8%
-62.8%
-62.8%
-19.7%
-19.7%
43.2%
43.2%
52.8%
52.8%
52.8%
52.8%
Patrimonio neto
Capital social
Part patrim del trabajo
Reservas legales
Utilidades retenidas
Resultado exposic inflac
-70.0%
2013/2012
78.9%
89.6%
34.8%
47.5%
37.0%
33.5%
57.5%
8.7%
14.2%
12.4%
22.7%
17.8%
-106.3%
114.2%
101.4%
relacionadas
115.1%
57.0%
91.7%
-27.2%
-841.3%
11.1%
-42.1%
100.0%
12.5%
66.8%
127.0%
17.6%
9.4%
38.5%
290.5%
Anlisis DuPont
Margen de utilidad neta
Rotacin de activos totales
Multiplicador financiero
ROA
ROE
2010
2.08%
2.70
1.56
2011
4.53%
3.72
1.41
2012
7.51%
3.43
1.37
2013
7.20%
2.63
1.34
5.61%
8.74%
16.88%
23.84%
25.80%
35.42%
18.97%
25.37%
Liquidez
2010
8,861
2,555
1.55
0.97
0.62
0.16
0.19
2011
11,158
7,192
2.97
1.58
0.58
0.35
0.11
2012
20,517
15,452
2.98
1.37
0.68
0.51
0.12
2013
25,678
21,809
4.36
3.28
0.58
0.48
0.22
2010
19.05
18.89
9.40
38.30
7.19
50.09
7.08
2.70
4.21
1.51
57.20
7.11
7.02%
5.25%
2011
22.04
16.34
11.75
30.64
17.22
20.91
8.80
3.72
4.75
1.02
46.97
26.06
2.87%
4.54%
2012
18.10
19.89
7.72
46.60
23.70
15.19
11.04
3.43
3.96
0.53
66.49
51.30
3.40%
5.52%
2013
12.83
28.06
14.99
24.01
26.32
13.68
7.64
2.63
3.17
0.54
52.07
38.39
8.31%
7.79%
2,010
2,011
0.31
0.44
0.71
1.41
0.00%
11.47%
2,012
0.26
0.35
0.73
1.37
9.16%
2.87%
2,013
2,010
5.94%
9.58%
2,011
20.31%
31.30%
78.87%
2,012
34.76%
54.84%
37.03%
2,013
23.41%
33.99%
14.17%
2,010
19.62%
2.08%
5.61%
8.74%
2,011
14.79%
4.53%
16.88%
23.84%
2,012
17.00%
7.51%
25.80%
35.42%
2,013
18.27%
7.20%
18.97%
25.37%
13.88%
374
22.91%
2,674
29.57%
6,299
22.08%
6,338
2,011
30.87%
70.82%
8.00%
2,012
25.82%
72.83%
7.00%
2,013
14.78%
74.78%
6.00%
Capital de trabajo
Capital de trabajo neto
Ratio corriente
Prueba acida
Relevancia activo corriente
Ratio de capital de trabajo
Ratio de efectivo
Actividad
Rotacin de cuentas por cobrar
PPC
Rotacin de inventarios
PPI
Rotacin de cuentas por pagar
PPP
Rotacin de activos fijos netos
Rotacin de activos totales
Rotacin de activos operativos
Brecha de rotaciones
Ciclo operativo
Ciclo de conversion de efectivo
Caja Bancos / ventas
Otras cuentas act cte / ventas
Endeudamiento
Grado de endeudamiento
Endeudamiento sobre patrimonio
Grado de propiedad
Multiplicador financiero
Deuda fin CP / activo corriente
Pasivo LP / total activos
0.43
0.67
0.64
1.56
0.00%
2.74%
0.15
0.20
0.75
1.34
8.09%
1.55%
Anlisis de crecimiento
Crecimiento interno
Crecimiento sostenible
Crecimiento real
Rentabilidad
Margen bruto
Margen neto
ROA
ROE
ROI
EVA
Costo de capital
Tasa de impuestos
CCPP
Tasa libre de riesgo
Beta
Beta apalancado
Prima de mercado
Riesgo pais
6.44%
30.00%
6.53%
3.50%
0.35
0.51
3.00%
3.20%
4.48%
30.00%
4.90%
3.00%
0.40
0.52
2.00%
2.00%
4.96%
30.00%
4.88%
2.90%
0.35
0.44
3.50%
1.80%
4.96%
30.00%
4.33%
2.75%
0.22
0.25
4.00%
1.90%
2,011
11,158
2,182
3,455
5,521
3,768
2,012
20,517
3,544
5,763
11,210
3,654
2,013
25,678
9,902
9,283
6,493
3,699
3,768
7,390
3,654
16,863
3,699
21,979
6,012
8,654
9,450
15,588
10,113
15,763
64%
16,044
20,447
78%
26,313
30,373
87%
37,567
45,203
83%
Depreciacin y amortizacin
Dep y amort / AFN
241
4.01%
1,020
11.79%
2,191
23.19%
3,201
20.54%
1,200
2,642
120.17%
30.53%
796
-69.87%
8.42%
6,138
671.11%
39.38%
2,011
2,182
62.84%
6,311
1.8
2,012
3,544
88.87%
7,841
1.8
2,013
9,902
89.51%
6,680
1.8
19.96%
2,010
2,987
93.59%
6,738
1.8
Indicadores de mercado
Acciones
36,373,587
Precio accin comn
0.53
Precio accion inversin
Cantidad acciones de inversion
Cantidad acciones comunes
36,373,587
Valor de mercado empresa
19,429,558
VME / EBIT
6.22
VME / ventas
0.46
PER
21.98
Utilidad neta / VME
4.55%
###
1.18
36,373,587
42,981,455
6.42
0.56
12.45
8.03%
36,373,587
0.84
36,373,587
1.33
36,373,587
30,432,568
2.37
0.29
3.88
25.75%
36,373,587
48,409,938
3.39
0.41
5.65
17.71%
Acciones comunes
Fecha
Cant Tit
0
0
0
0
2009
2010
2011
2012
2013
Acciones de inversin
21441000
33585000
23055000
24684000
20487000
Volumen$
###
###
###
###
4,300,500
1,700,500
2,700,300
2,005,000
2,550,000
Cierre
0.211
0.534
1.182
0.837
1.331
Fecha
Cant Tit
2000
2001
2002
2003
2004
2005
2006
2007
2008
Volumen$
Cierre
ROA / (1 - ROA)
ROE / ( 1 - ROE)
(ventas t+1 - ventas t ) / ventas t
Sobregiros + proveedores
En miles de dlares
Ventas ao 2013
Crecimiento prom 2010-2013
###
43.35%
32.81%
5.00%
82.58%
2.06%
5.89%
1.20%
Gastos administrativos
Gastos ad prom 2010-2013
Desv Estandar 2004-2007
0.00%
0.00%
Ventas
Costo de ventas
Margen bruto
Gastos administrativ
Gastos de ventas
EBIT
Impuestos
Depreciacin
NOPAT
CAPEX
Inv k de w
Perpetuidad
FCF
VAN
Pasivo LP
Valor patrimonio
Impuesto a la renta
30.00%
Depreciacin
Depreciacin 2013
Depreciacin/ AFN
3,201
14.88%
CAPEX
CAPEX 2013
Crecimiento promedio CAPEX
CAPEX / AFN
6,138
60.00%
24.57%
PPI
Promedio
Desviacin estandar
PPC
Promedio
Desviacin estandar
PPP
Promedio
Desviacin estandar
Precio accin
2014
170,743
144,903
25,840
10,061
15,779
4,734
5,122
16,167
9,821
1,779
2015
244,768
202,134
42,634
14,423
28,211
8,463
8,195
27,942
15,713
5,853
2016
350,888
289,769
61,118
20,676
40,442
12,133
13,111
41,421
25,141
8,545
2017
503,015
415,399
87,616
29,641
57,976
17,393
20,978
61,561
40,226
12,250
4,567
6,376
7,735
86,508 Value Entreprise
9,085
2018
2019
2020
721,097 1,033,728
###
595,494
853,671 896,354
### 180,057
###
42,491
60,913
63,959
83,111
119,144
###
24,933
35,743
37,530
33,565
53,704
85,926
91,743
137,105
###
64,362
102,979 164,766
17,560
25,174
4,162
97,698
9,821
8,952 102,267
-701
85,807
Market Cap
2.36
34.89
9.75
20.79
5.07
24.97
17.03
Caja bancos
Inventarios
Cuentas por cobrar
Otras ctas act / cte
Total activo corrie
Activo fijo neto
2008
9,218
14,043
9,862
9,862
42,985
20,287
2009
13,214
19,589
14,138
14,138
61,080
27,806
2010
18,943
28,082
20,268
20,268
87,561
39,836
2011
27,156
40,257
29,055
29,055
###
59,084
2012
38,929
57,711
41,652
41,652
###
89,880
2013
2014
55,807
58,597
82,731
86,868
59,710
62,695
59,710
62,695
257,958
###
139,155 217,995
4.31%
4.66%
0
0
0
0.08
2.75%
4.00%
1.90%
1.26
701
48,410
1.27
Re
9.74%
CCPP
9.68%
Inversiones financier
Otros activos LP
Intagibles
Crdito mercantil
Total activo no cor
Activos totales
Deudas financieras C
Provedores CP
Deu fin LP porcin C
Pasivo corriente
Prstamos LP
Pasivo no corrient
Capital social
Part patrim del traba
Reservas legales
Utilidades retenidas
Patrimonio
Pasivo y patrimoni
3,490
45
23,822
66,808
1,854
10,049
2,110
14,013
3,112
17,125
33,804
1,865
35,669
66,808
3,490
45
31,341
92,421
2,634
14,018
2,110
18,762
4,305
23,068
33,804
16,786
50,590
92,421
3,490
45
43,371
###
3,776
20,096
2,110
25,982
6,100
32,082
33,804
39,064
72,868
###
3,490
3,490
45
45
62,619 93,415
###
###
5,414
7,761
28,808
41,298
2,110
2,110
36,332 51,169
8,765
12,735
45,097 63,904
33,804
33,804
72,909 124,483
###
###
###
###
3,490
3,490
45
45
142,690
###
400,648
###
11,125
11,682
59,203
62,163
2,110
2,110
72,438 75,955
18,665
22,938
91,103 98,893
33,804
33,804
203,303 283,734
237,107
###
400,648
###
En miles de dlares
Ventas ao 2013
Crecimiento prom 2010-2013
Desv estandar crec 2010-2013
Crecimiento de largo plazo
Costo de ventas
Costo de ventas prom 2010-20
Desv estandar 2010-2013
Gasto de ventas y administrativos
Gasto de ventas prom 2010-20
Desv estandar 2010-2013
119,105
43.35%
32.81%
5.00%
82.58%
2.06%
5.89%
1.20%
Gastos administrativos
Gastos ad prom 2010-2013
Desv Estandar 2004-2007
0.00%
0.00%
Ventas
Costo de ventas
Margen bruto
Gastos administrativos
Gastos de ventas y adminis
EBIT
Impuestos
Depreciacin
NOPAT
CAPEX
Inv k de w
Perpetuidad
FCF
VAN
30.00%
Depreciacin
Depreciacin 2013
Depreciacin/ AFN
3,201
14.88%
Pasivo LP
CAPEX / AFN
6,138
60.00%
24.57%
Precio accin
Tasa deuda CP
Tasa deuda LP
Partic Adm/Estatutaria / result
Tasa libre de riesgo
Prima de mercado
Tasa riesgo pas
Beta del sector
PNC
PAT
Beta apalancado
Re
CCPP
4.66%
0
0
0
0.08
#DIV/0!
2.75%
4.00%
1.90%
1.26
701
48,410
1.27
9.74%
9.68%
26,004
15,713
5,853
37,687
25,141
8,545
36,940
40,226
12,250
58,358
64,362
17,560
78,552
102,979
25,174
(15,536)
(23,564)
(49,600)
149,628
164,766
4,162
(412,650)
(431,949)
-7.41
-7.41
Columna1
26.29881593
(10.00)
(0.94)
17.29%
-7.41
-7.41
-7.41
-7.41
691.6277195
2.239169515
1.196144295
149.0941595
1.70
10.00
14.70
20.00
(0.50)
(0.18)
(0.00)
0.20
30.92% Compra
42.76%
49.85% Mantener
57.84%
-25.5508702
123.5432894
1479.667072
30.00
40.00
50.00
0.58
0.96
1.34
71.84% Vender
83.11%
90.96%
Vender fuerte
14
15
-7.41 Mnimo
-7.41 Mximo
-7.41 Suma
-7.41 Cuenta
-7.41
100
100.00
110.00
3.24
3.62
99.94%
99.99%
16
-7.41
120.00
4.00
100.00%
17
18
19
20
21
22
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
23
24
-7.41
-7.41
25
26
-7.41
-7.41
27
28
-7.41
-7.41
29
30
31
32
33
34
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
35
-7.41
36
37
-7.41
-7.41
11
12
13
4.31%
16,831
9,821
1,779
Precio
mayor a
(20.00)
20.79
5.07
2014
566,627
448,143
118,485
27,482
91,003
27,301
85,926
14.79667072
2.629881593
10.76238725
#N/A
PPC
Promedio
Desviacin estandar
2013
422,252
362,566
59,686
24,189
35,498
10,649
53,704
-7.41 Media
-7.41 Error tpico
-7.41 Mediana
-7.41 Moda
-7.41 Desviacin es
3
4
5
34.89
9.75
Desviacin estandar
2012
272,678
223,514
49,163
13,744
35,419
10,626
33,565
-7.41
PPI
Promedio
Desviacin estandar
24.97
17.03
2011
192,013
156,258
35,754
12,952
22,802
6,841
20,978
-701
7
8
9
10
PPP
Promedio
2010
298,616
247,114
51,503
16,395
35,108
10,532
13,111
2
CAPEX
CAPEX 2013
Crecimiento promedio CAPEX
2009
251,960
211,584
40,377
14,935
25,441
7,632
8,195
5,231
4,437
4,000
(268,859) Value Entreprise
Valor patrimonio
Impuesto a la renta
2008
143,692
119,832
23,860
7,132
16,728
5,018
5,122
Varianza de la
Curtosis
Coeficiente de
Rango
Prob
z
sobrevaluado
(1.32)
9.29%
Compra fuerte
Conclusin: Actualmente las acciones de Dynacor Gold Mine estn en $1.70, por lo que hay un 70% probabilidad que esta suba
as que hay una recomendacin de compra fuerte.
38
39
40
41
42
-7.41
-7.41
-7.41
-7.41
-7.41
43
44
45
-7.41
-7.41
-7.41
46
47
48
49
50
51
52
53
54
55
56
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
57
58
59
60
-7.41
-7.41
-7.41
-7.41
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41
-7.41