2014

6889.33

22446.25

30.69%

2015

7068.59

23500.78

30.08%

2016

7690.62

23536.00

32.68%

2017

8626.93

27719.98

31.12%

2018

9498.48

30685.17

30.95%

2019F

10690.67

33026.30

32.37%

2020F

10975.69

33906.99

32.37%

2021F

13389.46

41363.78

32.37%