Company ID Year VARINV VARFCF VARSTDEBT LEV

ADS 1 2017 52789 54338 0.0864 0.7247

ADS 1 2018 -6699 63251 0.1989 0.7361
ADS 1 2019 -2761 18051 0.0880 0.7675
ADS 1 2020 -20284 38660 0.0827 0.7703
ADS 1 2021 5034 120117 -0.0140 0.7059
BBC 2 2017 82519 -1215 0.0433 0.2680
BBC 2 2018 260037 -124924 0.1411 0.2687
BBC 2 2019 259427 39270 0.7209 0.3608
BBC 2 2020 -99860 -324485 -0.2140 0.2899
BBC 2 2021 187839 317207 0.2075 0.4014
BMP 3 2017 416002 325592 -0.2870 0.1473
BMP 3 2018 97655 25272 -0.1527 0.1275
BMP 3 2019 208174 755589 -0.0028 0.1336
BMP 3 2020 95385 823193 0.4760 0.1824
BMP 3 2021 159331 -128642 -0.0095 0.1919
BTP 4 2017 110554 91055 5.3965 0.6229
BTP 4 2018 133710 42319 0.0631 0.3856
BTP 4 2019 9728 302646 -0.6267 0.2845
BTP 4 2020 54971 -153695 1.5364 0.3321
BTP 4 2021 59469 108235 -0.7222 0.4241
BVH 5 2017 380766 5388677 0.3731 0.8417
BVH 5 2018 308111 7394962 0.1568 0.8633
BVH 5 2019 222245 9045447 -0.1974 0.8448
BVH 5 2020 230407 11565733 -0.0463 0.8578
BVH 5 2021 236183 12085469 0.0992 0.8701
CEE 6 2017 17680 36689 0.7449 0.7411
CEE 6 2018 3842 58464 0.0212 0.7868
CEE 6 2019 -11369 -132436 -0.0147 0.7850
CEE 6 2020 3817 -156852 -0.3421 0.7338
CEE 6 2021 4146 -13996 0.5521 0.7963
CRE 7 2017 11260 235272 -0.1901 0.4514
CRE 7 2018 70746 294843 0.7662 0.3604
CRE 7 2019 111041 44045 -0.0686 0.2922
CRE 7 2020 16022 445183 0.6868 0.4636
CRE 7 2021 53122 322964 0.4296 0.4517
CTI 8 2017 544563 -401383 0.1237 0.6725
CTI 8 2018 112743 -15352 -0.0245 0.6682
CTI 8 2019 291095 -189118 0.1314 0.6782
CTI 8 2020 126256 175794 -0.1131 0.7023
CTI 8 2021 393011 -135095 -0.1683 0.7361
DBC 9 2017 1230783 -1149245 0.3166 0.6419
DBC 9 2018 933387 -704718 0.1770 0.6711
DBC 9 2019 794976 -300465 0.1827 0.6845
DBC 9 2020 562355 1606711 -0.1172 0.5835
DBC 9 2021 260654 325718 0.2156 0.5686
DBT 10 2017 -5916 56988 -0.0158 0.5943
DBT 10 2018 11042 -7105 0.0296 0.6116
DBT 10 2019 -2032 81310 0.2609 0.6668
 DBT 10 2020 13906 79409 0.3660 0.7246
DBT 10 2021 9405 28177 -0.0968 0.7464
ELC 11 2017 4357 92123 -0.2630 0.2490
ELC 11 2018 5372 -27414 0.0502 0.2497
ELC 11 2019 13261 40027 1.5739 0.4173
ELC 11 2020 181 266229 0.1293 0.4304
ELC 11 2021 -15035 -82343 -0.5785 0.2418
JVC 12 2017 59046 27575 -0.2360 0.2378
JVC 12 2018 13827 112614 0.6351 0.3045
JVC 12 2019 25538 -23816 -0.2633 0.2456
JVC 12 2020 31430 68378 0.0061 0.2708
JVC 12 2021 20044 -105632 0.1839 0.3032
KDH 13 2017 59333 537530 0.4286 0.3629
KDH 13 2018 160798 558152 0.5270 0.3254
KDH 13 2019 234743 -71216 0.6474 0.4210
KDH 13 2020 47928 114683 -0.0796 0.4145
KDH 13 2021 57435 1952308 -0.4799 0.2888
KOS 14 2017 4469 -102517 1.1322 0.3989
KOS 14 2018 9550 -542073 0.4778 0.3474
KOS 14 2019 16457 -213973 0.3400 0.4044
KOS 14 2020 2565 -349975 0.5539 0.4730
KOS 14 2021 160835 -447723 0.1367 0.4158
LHG 15 2017 42774 270001 0.0289 0.4511
LHG 15 2018 71553 19678 0.0433 0.4582
LHG 15 2019 153490 -138876 0.0159 0.4671
LHG 15 2020 60379 160609 0.2749 0.5062
LHG 15 2021 10834 460657 0.0833 0.4854
MSH 16 2017 114362 30234 0.1518 0.6828
MSH 16 2018 73104 300836 0.0365 0.6296
MSH 16 2019 74748 545208 -0.1566 0.5185
MSH 16 2020 101673 70868 -0.0662 0.4512
MSH 16 2021 258738 -58825 0.2895 0.4774
MSN 17 2017 2100260 666199 -0.1322 0.6816
MSN 17 2018 2628234 1762895 0.0169 0.4723
MSN 17 2019 3178433 1925692 0.9304 0.4667
MSN 17 2020 3678162 -2326863 0.2749 0.7837
MSN 17 2021 2786148 -1642235 -0.1113 0.6642
MWG 18 2017 2064889 598774 0.4269 0.7411
MWG 18 2018 1494592 766542 0.1410 0.6806
MWG 18 2019 3065631 -1779551 0.5864 0.7088
MWG 18 2020 3909342 6883087 0.0345 0.6637
MWG 18 2021 4975769 -4804379 0.4476 0.6764
NLG 19 2017 5273 2255702 0.4100 0.5291
NLG 19 2018 15346 976117 -0.1199 0.4481
NLG 19 2019 60430 264849 0.1228 0.4314
NLG 19 2020 43547 1067363 0.4678 0.5074
NLG 19 2021 18548 1276994 0.4232 0.4272
NVL 20 2017 1129651 419214 0.5094 0.7320
NVL 20 2018 170699 404569 0.2344 0.7073
NVL 20 2019 383243 2693220 -0.3281 0.7281
NVL 20 2020 171568 3313936 0.6708 0.7791
NVL 20 2021 893865 2947432 0.5660 0.7968
PC1 21 2017 818526 -638622 0.3314 0.5471
PC1 21 2018 527549 -14395 -0.0501 0.5029
PC1 21 2019 703037 -369505 0.4343 0.5557
PC1 21 2020 930113 -297493 0.4993 0.5552
PC1 21 2021 3987834 -3894414 0.5489 0.6639
PDR 22 2017 4945 3249412 -0.3559 0.7159
PDR 22 2018 -109316 431882 -0.2673 0.6824
PDR 22 2019 101269 916506 2.8798 0.6871
PDR 22 2020 475175 3909554 0.4275 0.6674
PDR 22 2021 45050 751930 0.9906 0.6037
PLX 23 2017 2841442 -1064486 0.2797 0.6214
PLX 23 2018 2308936 2062351 -0.1170 0.5908
PLX 23 2019 2367749 1812761 0.0821 0.5803
PLX 23 2020 1774577 3574787 0.0359 0.6052
PLX 23 2021 1255169 -598847 -0.0054 0.5638
SZC 24 2017 300806 -195992 2.1458 0.4921
SZC 24 2018 448758 -950 -0.4038 0.5520
SZC 24 2019 468452 103359 1.0365 0.6129
SZC 24 2020 1476703 -865475 1.3409 0.7138
SZC 24 2021 1098862 -395265 0.2070 0.7391
VIC 25 2017 6964055 -19630115 0.2663 0.7542
VIC 25 2018 5557097 -1839871 -0.1163 0.6558
VIC 25 2019 18947369 -28524589 0.6595 0.7013
VIC 25 2020 9243315 686219 -0.0666 0.6785
VIC 25 2021 18132246 -19894069 -0.1346 0.6275
STDEBT TAN SGROWTH CLtEq RevtEq FSIZE NAT
2.1657 0.2722 0.3626 3.6565 5.8915 14.2635 0
2.4751 0.2274 0.2236 4.3839 7.2085 14.3537 0
3.0194 0.1903 -0.0730 4.7698 6.6822 14.3656 0
3.1218 0.1485 -0.2146 4.6950 4.7714 14.4241 0
2.2255 0.1128 0.1298 3.4134 3.9747 14.5012 0
0.3406 0.2226 0.0221 1.8102 8.4262 13.9284 1
0.3472 1.7357 0.1037 2.0656 9.2996 14.0424 1
0.5460 0.1209 0.0556 3.5547 9.8167 14.2669 1
0.3932 0.3057 -0.1883 2.7939 7.9682 14.2493 1
0.5301 0.3686 -0.1027 3.3736 7.1496 14.3099 1
0.1728 0.2359 0.1028 0.5169 4.9555 14.8706 1
0.1461 0.2127 0.0181 0.4380 5.0451 14.8495 1
0.1448 0.2179 0.0516 0.4368 5.3053 14.8628 1
0.2135 0.1610 0.0823 0.6447 5.7420 14.9217 1
0.2279 0.1313 -0.0288 0.6385 5.5765 14.8586 1
1.2118 0.0668 0.4653 2.2469 4.0405 14.9056 0
0.3271 0.1498 0.7116 0.6637 3.1327 14.4973 0
0.1225 0.1562 -0.6041 0.2477 1.2403 14.3517 0
0.2980 0.1392 0.3815 0.6283 2.0053 14.4623 0
0.3470 0.1349 -0.5470 0.6243 1.8303 14.4518 0
1.5404 0.0092 0.2580 3.2751 3.6751 18.3308 1
1.6668 0.0080 0.2341 3.6777 4.4037 18.5443 1
1.0404 0.0072 0.1604 2.7895 4.8247 18.6694 1
0.9484 0.0059 0.0667 2.6602 5.1467 18.8019 1
0.9855 0.0057 0.0469 2.9242 5.3880 18.9484 1
2.8309 0.0396 0.0027 3.4834 2.0010 14.4948 0
3.1408 0.0338 0.4256 3.5574 2.8525 14.6063 0
3.6009 0.0130 -0.4217 3.5052 1.6495 14.4463 0
2.2156 0.0102 0.2089 2.3061 1.9940 14.2997 0
3.4160 0.0075 -0.2688 3.5793 1.4580 14.5737 0
1.8954 0.0143 0.8435 1.8954 4.4618 13.8683 0
1.6738 0.0596 0.5125 1.6738 3.3744 14.6607 0
0.9744 0.0539 0.3782 0.9744 2.9065 14.8019 0
1.6436 0.0376 -0.0698 1.6436 2.7036 15.1534 0
0.9324 0.0224 1.6537 0.9324 2.8471 15.6514 0
0.4886 0.0354 0.0573 1.0928 1.7357 15.2747 0
0.4569 0.0311 -0.1613 1.0661 1.4557 15.3040 0
0.5217 0.0286 -0.1314 1.2062 1.2645 15.3255 0
0.4995 0.0510 0.1486 1.0697 1.4524 15.3265 0
0.4466 0.0478 -0.1703 0.8897 1.2050 15.3748 0
1.3835 0.3151 -0.0683 4.1807 7.1961 15.7599 0
1.4838 0.3356 0.1402 4.9208 8.2053 15.9378 0
1.5928 0.4120 0.0742 5.2905 8.0131 16.0764 0
1.0113 0.3895 0.3958 4.0611 9.7257 16.1282 0
1.1037 0.3845 0.0759 4.4878 9.5123 16.2008 0
1.4646 0.1431 0.3839 2.9772 6.5748 13.3327 0
1.5730 0.1380 -0.0303 3.0632 6.3758 13.3333 0
1.9615 0.1112 0.0108 3.4487 5.8659 13.4786 0
2.5419 0.0841 0.0628 4.6450 6.2340 13.7075 0
2.8490 0.0637 -0.2483 4.0024 4.4629 13.5760 0
0.2624 0.0984 -0.5687 0.4089 1.1023 13.8706 0
0.2759 0.0827 -0.2656 0.4294 0.8096 13.8704 0
0.6835 0.0550 1.1202 1.1053 1.7177 14.1615 0
0.7450 0.0429 -0.0829 1.2482 1.5752 14.2197 0
0.3086 0.0076 -0.1782 0.5262 1.2945 13.9512 0
0.2367 0.5975 0.1659 0.1116 0.5032 13.4524 0
0.3882 0.4243 0.0989 0.1824 0.5530 13.5410 0
0.2799 0.4265 -0.1587 0.1344 0.4652 13.4813 0
0.3184 0.3517 -0.2111 0.1352 0.3670 13.3925 0
0.3986 0.2585 -0.0536 0.1600 0.3473 13.3820 0
0.2935 0.0031 -0.2228 0.5409 0.9110 16.0893 0
0.4022 0.0034 -0.0461 0.6703 0.7053 16.1406 0
0.5965 0.0036 -0.0258 0.8397 0.5225 16.4053 0
0.7272 0.0034 0.6229 0.7272 0.7979 16.4499 0
0.4062 0.0028 -0.1885 0.3505 0.5827 16.4808 0
0.5333 0.0089 1.7075 0.5772 0.9824 13.5240 0
0.3170 0.0083 1.2076 0.2438 0.8675 14.3527 0
0.4172 0.0139 0.1809 0.4572 1.0244 14.4619 0
0.6361 0.0106 0.2313 0.7103 1.2613 14.6033 0
0.3701 0.1626 -0.1544 0.3870 0.5112 15.1700 0
0.5108 0.0265 0.3467 1.1147 1.6402 14.5028 0
0.5071 0.0230 -0.2964 1.1630 1.1540 14.5655 0
0.4960 0.0249 0.0376 1.1815 1.1974 14.6198 0
0.5868 0.0283 0.1279 1.5062 1.3506 14.7709 0
0.9434 0.0239 0.1572 1.6317 1.5629 14.8612 0
1.8981 0.2721 0.0968 6.0194 13.7837 14.6829 0
1.5912 0.2363 0.2036 3.1195 8.2953 14.7402 0
1.0274 0.2174 0.1167 2.5388 8.8221 14.7579 1
0.8220 0.2061 -0.1346 2.3707 7.6344 14.7816 1
1.0223 0.1532 0.2439 3.0571 9.4964 14.9795 1
0.7680 0.3741 -0.1357 1.3421 3.3680 17.9670 1
0.4635 0.3685 0.0102 1.4440 3.3855 17.9834 1
0.5876 0.2998 -0.0142 2.6085 3.3208 18.3933 1
1.5531 0.2966 1.0317 3.3094 6.7140 18.5668 1
0.8160 0.2471 0.1385 2.9265 7.6060 18.6525 1
2.6593 0.1505 0.4842 4.9572 21.3568 16.9433 1
1.9959 0.1175 0.2960 4.0427 19.7833 17.1521 1
2.3422 0.1289 0.1795 6.4125 23.3313 17.5462 1
1.9005 0.1579 0.0610 6.4920 24.2275 17.6448 1
2.0901 0.1519 0.1306 5.9732 17.4096 17.9582 1
0.8222 0.0055 0.2491 1.9467 2.0129 15.8831 1
0.5097 0.0042 0.0995 1.1264 1.4551 16.0746 1
0.4878 0.0053 -0.2675 1.1645 0.9814 16.2047 1
0.6606 0.0042 -0.1133 1.5561 0.7922 16.4287 1
1.6498 0.0025 1.3033 1.6498 0.6250 16.9775 1
3.4877 0.0057 0.5957 3.4877 1.8101 17.6543 1
1.3670 0.0101 0.3296 2.9841 1.6682 18.0628 1
0.7690 0.0078 -0.2948 1.9401 1.1383 18.3151 0
1.0011 0.0076 -0.5241 3.1864 0.5315 18.7890 0
1.1953 0.0067 1.8554 2.5494 0.7753 19.1220 0
0.6513 0.4432 0.0506 1.5875 2.7375 15.6423 0
0.5309 0.3833 0.6087 1.3113 3.8295 15.7021 0
0.6758 0.2901 0.1496 1.5673 3.6686 15.9336 0
0.7849 0.3546 0.1426 1.9582 3.4932 16.1878 0
0.9232 0.4926 0.4716 2.4659 4.1795 16.7433 0
0.4869 0.0003 0.0118 0.4869 0.6946 16.1130 0
0.2255 0.0008 0.4713 0.2973 0.8517 16.2186 0
0.7033 0.0012 0.5032 0.9378 1.0409 16.4518 0
0.8444 0.0022 0.1468 1.1072 0.9873 16.5639 0
1.0720 0.0063 -0.0744 1.7718 0.7347 16.8385 0
1.5292 0.2157 0.2486 1.5292 11.8818 17.9389 1
1.3738 0.2330 0.2488 2.4404 14.8375 17.8439 1
1.3182 0.2157 -0.0121 2.6411 14.6580 17.9388 1
1.4672 0.2192 -0.3462 2.7359 9.5837 17.9281 1
1.2458 0.1931 0.3637 2.8234 13.0697 17.9867 1
0.3282 0.1485 1.1672 0.3670 0.2197 14.6046 0
0.1892 0.1238 0.3212 0.2188 0.2902 14.7637 0
0.3726 0.1021 0.1350 0.4456 0.3294 14.9436 0
0.8250 0.0698 0.3144 1.0430 0.4330 15.3011 0
0.8590 0.0547 0.6472 1.2589 0.7132 15.5412 0
2.3522 0.1636 0.5501 4.6868 3.3890 19.1805 1
1.1016 0.1685 0.3645 3.3351 3.7236 19.4789 1
1.5034 0.2187 0.0671 5.2841 3.7938 19.8163 1
1.2456 0.2457 -0.1491 4.9125 3.2152 19.8617 1
0.9177 0.2476 0.1357 3.7865 3.2522 19.8755 1
NAT_STDEBT
0.0000
0.0000
0.0000
0.0000
0.0000
0.3406
0.3472
0.5460
0.3932
0.5301
0.1728
0.1461
0.1448
0.2135
0.2279
0.0000
0.0000
0.0000
0.0000
0.0000
1.5404
1.6668
1.0404
0.9484
0.9855
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
1.0274
0.8220
1.0223
0.7680
0.4635
0.5876
1.5531
0.8160
2.6593
1.9959
2.3422
1.9005
2.0901
0.8222
0.5097
0.4878
0.6606
1.6498
3.4877
1.3670
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
1.5292
1.3738
1.3182
1.4672
1.2458
0.0000
0.0000
0.0000
0.0000
0.0000
2.3522
1.1016
1.5034
1.2456
0.9177