Date

1/26/2016
1/25/2016
1/22/2016
1/21/2016
1/20/2016
1/19/2016
1/18/2016
1/15/2016
1/14/2016
1/13/2016
1/12/2016
1/11/2016
1/8/2016
1/7/2016
1/6/2016
1/5/2016
1/4/2016
1/1/2016
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
12/9/2015
12/8/2015
12/7/2015
12/4/2015
12/3/2015
12/2/2015
12/1/2015
###

Idea stock price

106.95
106.95
106.85
113.95
117.55
116.7
111.45
112.75
119.3
121.1
125.85
129.8
133.1
133.4
134.5
135.35
135.6
143.2
143.65
141.05
140.65
139.8
141.2
141.2
139.7
139.35
138.2
135
133.75
134.95
131.9
134.9
131.8
134.55
133.8
135.4
137.15
138.7
140.2
140.1
142
141.4

BSE sensex index

24485.94922
24435.66016
23962.21094
24062.03906
24479.83984
24188.36914
24455.03906
24772.9707
24854.10938
24682.0293
24825.03906
24934.33008
24851.83008
25406.33008
25580.33984
25623.34961
26117.53906
25960.0293
26079.48047
26034.13086
25838.71094
25850.30078
25590.65039
25735.90039
25519.2207
25803.7793
25494.36914
25320.43945
25150.34961
25044.42969
25252.32031
25036.05078
25310.33008
25530.10938
25638.10938
25886.61914
26117.84961
26169.41016
26145.66992
26128.19922
25958.63086
25775.74023

Idea percentage
change in price
0
0.0009358914
-0.0623080298
-0.0306252658
0.0072836332
0.0471063257
-0.0115299335
-0.0549036044
-0.014863749
-0.0377433453
-0.030431433
-0.0247933884
-0.0022488756
-0.0081784387
-0.0062800148
-0.0018436578
-0.0530726257
-0.003132614
0.0184331797
0.0028439389
0.0060801144
-0.0099150142
0
0.0107372942
0.0025116613
0.0083212735
0.0237037037
0.0093457944
-0.0088921823
0.0231235785
-0.0222386953
0.0235204856
-0.0204384987
0.0056053812
-0.011816839
-0.0127597521
-0.0111751983
-0.0106990014
0.0007137759
-0.0133802817
0.0042432815
-0.0180555556

###
###
###
###
###
###
###
###
###
###
###
###
###
###
11/9/2015
11/6/2015
11/5/2015
11/4/2015
11/3/2015
11/2/2015
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
10/9/2015
10/8/2015
10/7/2015
10/6/2015
10/5/2015
10/2/2015
10/1/2015
9/30/2015
9/29/2015
9/28/2015

144
146.85
140.25
140.25
139.3
136.15
133.4
134.95
130.95
130.4
130.05
130.05
130.05
130.05
134.75
139.3
139.1
141.1
139.3
140.6
140
141.5
141.5
141
141.55
140.45
151.9
151.9
151.55
151.6
150.4
152.4
150.85
152.65
157.85
157.95
157.2
159
158.65
153.8
150
150
149.5
139.7
142.8

25819.33984
25868.49023
25841.91992
25482.51953
25864.4707
25760.09961
25610.5293
25866.94922
25743.25977
26121.40039
26265.24023
26304.19922
26552.91992
26590.58984
26559.15039
26656.83008
26838.14063
27039.75977
27253.43945
27361.96094
27470.81055
27287.66016
27306.83008
27364.91992
27214.59961
27010.14063
26779.66016
26846.5293
26904.10938
27079.50977
26845.81055
27035.84961
26932.88086
26785.55078
26220.94922
26154.83008
25778.66016
25616.83984
25863.5
25822.99023
25651.83984
26192.98047
26218.91016
25963.9707
25705.92969

-0.0194075587
0.0470588235
0
0.0068198134
0.0231362468
0.0206146927
-0.0114857355
0.0305460099
0.0042177914
0.0026912726
0
0
0
-0.0348794063
-0.0326633166
0.0014378145
-0.0141743444
0.0129217516
-0.0092460882
0.0042857143
-0.0106007067
0
0.0035460993
-0.0038855528
0.0078319687
-0.0753785385
0
0.0023094688
-0.0003298153
0.0079787234
-0.0131233596
0.0102751077
-0.0117916803
-0.0329426671
-0.0006331117
0.0047709924
-0.0113207547
0.0022061141
0.0315344603
0.0253333333
0
0.0033444816
0.0701503221
-0.0217086835
0.0254937163

9/25/2015
9/24/2015
9/23/2015
9/22/2015
9/21/2015
9/18/2015
9/17/2015
9/16/2015
9/15/2015
9/14/2015
9/11/2015
9/10/2015
9/9/2015
9/8/2015
9/7/2015
9/4/2015
9/3/2015
9/2/2015
9/1/2015
8/31/2015
8/28/2015
8/27/2015
8/26/2015
8/25/2015
8/24/2015
8/21/2015
8/20/2015
8/19/2015
8/18/2015
8/17/2015
8/14/2015
8/13/2015
8/12/2015
8/11/2015
8/10/2015
8/7/2015
8/6/2015
8/5/2015
8/4/2015
8/3/2015
7/31/2015
7/30/2015
7/29/2015
7/28/2015
7/27/2015

139.25
139.25
141.65
142.25
145.85
147.25
145.6
145.6
143.86
146.8
148.29
148.29
148.49
145.25
144.31
148.49
148.79
153.87
148.89
155.21
153.32
151.23
150.73
150.38
146.4
151.87
156.41
159.89
159.29
161.98
160.59
156.55
160.99
160.24
163.23
166.26
167.71
165.12
163.43
170.1
172.64
169.85
169.25
168.31
171.24

25856.69922
25610.21094
25622.16992
25719.58008
25317.86914
24893.81055
25201.90039
25764.7793
25453.56055
25696.43945
26283.08984
26392.38086
26231.18945
25714.66016
26032.38086
25741.56055
27366.07031
27607.82031
27931.64063
27831.53906
27878.26953
28067.31055
27549.5293
27512.25977
27866.08984
28101.7207
28236.39063
28298.13086
28223.08008
28071.92969
28187.06055
28114.56055
27705.34961
27563.42969
27459.23047
27561.38086
28112.31055
28370.83984
28504.92969
28182.14063
28420.11914
28463.31055
28446.11914
28198.28906
27932.90039

0
-0.0169431698
-0.0042179262
-0.0246828934
-0.0095076401
0.0113324176
0
0.0120950925
-0.020027248
-0.0100478792
0
-0.001346892
0.0223063683
0.0065137551
-0.0281500438
-0.0020162645
-0.0330148827
0.0334475116
-0.0407190258
0.0123271589
0.0138200093
0.0033171897
0.0023274372
0.0271857923
-0.0360176467
-0.0290262771
-0.0217649634
0.0037667148
-0.0166069885
0.0086555825
0.0258064516
-0.0275793528
0.0046804793
-0.0183177112
-0.0182244677
-0.0086458768
0.015685562
0.0103408187
-0.0392122281
-0.0147126969
0.0164262585
0.0035450517
0.0055849326
-0.0171104882
-0.0380856084

7/24/2015
7/23/2015
7/22/2015
7/21/2015
7/20/2015
7/17/2015
7/16/2015
7/15/2015
7/14/2015
7/13/2015
7/10/2015
7/9/2015
7/8/2015
7/7/2015
7/6/2015
7/3/2015
7/2/2015
7/1/2015
6/30/2015
6/29/2015
6/26/2015
6/25/2015
6/24/2015
6/23/2015
6/22/2015
6/19/2015
6/18/2015
6/17/2015
6/16/2015
6/15/2015
6/12/2015
6/11/2015
6/10/2015
6/9/2015
6/8/2015
6/5/2015
6/4/2015
6/3/2015
6/2/2015
6/1/2015
5/29/2015
5/28/2015
5/27/2015
5/26/2015
5/25/2015

178.02
177.27
178.27
181.4
183.34
180.66
178.46
175.93
174.93
174.23
174.18
179.11
179.26
180.26
180.11
180.46
181.9
178.17
175.43
169.45
171.59
172.79
173.68
174.18
174.48
174.78
173.39
169.75
167.76
174.83
169.75
166.81
174.78
176.62
176.17
178.07
173.29
174.48
171.74
171.84
172.49
168.51
169.35
165.47
166.76

27961.18945
27661.40039
27573.66016
27687.7207
28171.68945
28208.75977
28092.78906
27945.80078
28020.86914
27780.83008
27645.15039
27811.83984
27895.9707
27729.66992
27804.36914
27730.21094
27316.16992
27115.83008
26832.66016
26686.50977
26586.55078
26425.30078
26370.98047
26840.5
26481.25
26523.08984
26768.49023
26813.41992
26837.19922
27188.38086
27848.99023
27828.43945
27506.71094
27564.66016
27531.41016
27643.88086
27957.5
27809.34961
27837.21094
27645.5293
27687.30078
27324
27206.06055
27251.09961
26877.48047

0.0042308343
-0.0056094688
-0.0172546858
-0.0105814334
0.0148344957
0.0123276925
0.0143807196
0.0057165723
0.0040176778
0.0002870594
-0.0275249846
-0.0008367734
-0.0055475424
0.0008328244
-0.001939488
-0.0079164376
0.020935062
0.0156187653
0.0352906462
-0.0124715893
-0.0069448463
-0.0051243667
-0.0028705936
-0.0017193948
-0.0017164435
0.00801661
0.021443299
0.0118621841
-0.0404392839
0.0299263623
0.0176248426
-0.0456001831
-0.0104178462
0.0025543509
-0.0106699613
0.027583819
-0.0068202659
0.0159543496
-0.0005819367
-0.0037683344
0.0236187763
-0.0049601417
0.0234483592
-0.007735668
-0.0002997422

5/22/2015
5/21/2015
5/20/2015
5/19/2015
5/18/2015
5/15/2015
5/14/2015
5/13/2015
5/12/2015
5/11/2015
5/8/2015
5/7/2015
5/6/2015
5/5/2015
5/4/2015
5/1/2015
4/30/2015
4/29/2015
4/28/2015
4/27/2015
4/24/2015
4/23/2015
4/22/2015
4/21/2015
4/20/2015
4/17/2015
4/16/2015
4/15/2015
4/14/2015
4/13/2015
4/10/2015
4/9/2015
4/8/2015
4/7/2015
4/6/2015
4/3/2015
4/2/2015
4/1/2015
3/31/2015
3/30/2015
3/27/2015
3/26/2015
3/25/2015
3/24/2015
3/23/2015

166.81
171.19
175.18
178.27
176.12
172.99
171.69
167.56
167.46
170.4
169.3
172.19
171.19
178.22
177.52
174.28
174.28
180.8
191.06
184.99
181.85
183.79
185.29
184.79
190.81
196.14
201.92
197.88
201.37
201.37
195.25
186.88
191.41
196.34
192.76
188.87
188.87
188.87
183.24
182.25
171.59
179.81
172.59
169.2
170.7

27507.30078
27105.39063
26599.10938
26717.36914
27440.14063
27490.58984
27011.31055
27011.31055
27225.92969
27396.38086
27176.99023
27437.93945
27735.01953
27890.13086
27676.03906
27886.21094
28442.09961
28666.03906
28799.68945
29044.43945
29044.43945
28879.38086
28885.21094
28707.75
28516.58984
28504.46094
28260.14063
28260.14063
27957.49023
27975.85938
27458.64063
27457.58008
28111.83008
28161.7207
28192.01953
28261.08008
28469.66992
28622.11914
28736.38086
28437.71094
28503.30078
28930.41016
28659.16992
28709.86914
28844.7793

-0.0255856066
-0.0227765727
-0.0173332585
0.0122075857
0.0180935314
0.0075717864
0.0246478873
0.0005971575
-0.0172535211
0.006497342
-0.0167837854
0.0058414627
-0.039445629
0.0039432177
0.0185907735
0
-0.0360619469
-0.0537004082
0.0328125845
0.0172669783
-0.0105555253
-0.008095418
0.0027057741
-0.0315497091
-0.0271744672
-0.0286251981
0.020416414
-0.0173312807
0
0.0313444302
0.0447880993
-0.0236664751
-0.0251095039
0.0185723179
0.0205961773
0
0
0.0307247326
0.0054320988
0.0621248324
-0.0457149213
0.0418332464
0.020035461
-0.0087873462
-0.0194163603

3/20/2015
3/19/2015
3/18/2015
3/17/2015
3/16/2015
3/13/2015
3/12/2015
3/11/2015
3/10/2015
3/9/2015
3/6/2015
3/5/2015
3/4/2015
3/3/2015
3/2/2015
2/27/2015
2/26/2015
2/25/2015
2/24/2015
2/23/2015
2/20/2015
2/19/2015
2/18/2015
2/17/2015
2/16/2015
2/13/2015
2/12/2015
2/11/2015
2/10/2015
2/9/2015
2/6/2015
2/5/2015
2/4/2015
2/3/2015
2/2/2015
1/30/2015
1/29/2015
1/28/2015
1/27/2015
1/26/2015
1/23/2015
1/22/2015
1/21/2015
1/20/2015
1/19/2015

174.08
174.48
174.53
175.83
172.69
181.35
174.28
163.23
153.22
148.39
149.43
149.43
155.76
153.42
152.77
154.11
154.31
152.12
148.84
151.87
150.33
151.72
158.8
157.4
157.4
154.02
152.67
151.18
150.18
153.27
154.41
153.62
153.47
153.47
153.37
154.21
158.8
165.37
169.6
168.16
168.16
165.22
162.43
157.2
154.76

29448.94922
29448.94922
29380.73047
29593.73047
29459.14063
29220.11914
28746.65039
29007.99023
29004.66016
28975.10938
29231.41016
29462.26953
29320.25977
29135.88086
29135.88086
29094.92969
28805.09961
28533.9707
28355.61914
28227.39063
28717.91016
28850.9707
28883.10938
29000.14063
29122.26953
29182.94922
29681.76953
29559.17969
29571.03906
29278.83984
29278.83984
29006.01953
28888.85938
28784.66992
28262.00977
28121.89063
28075.55078
27346.82031
27425.73047
27585.26953
27458.38086
27274.71094
26908.82031
26987.46094
27842.32031

-0.0022925264
-0.0002864837
-0.0073935051
0.018182871
-0.0477529639
0.0405669038
0.0676958892
0.0653308967
0.0325493632
-0.0069597805
0
-0.0406394453
0.0152522487
0.0042547621
-0.0086950879
-0.0012960923
0.0143965291
0.0220370868
-0.0199512741
0.0102441296
-0.0091616135
-0.0445843829
0.0088945362
0
0.0219452019
0.0088426017
0.009855801
0.0066586763
-0.0201605011
-0.0073829415
0.0051425596
0.0009773897
0
0.000652018
-0.0054471176
-0.0289042821
-0.0397290923
-0.0249410377
0.0085632731
0
0.0177944559
0.0171766299
0.0332697201
0.0157663479
0.023680381

1/16/2015
1/15/2015
1/14/2015
1/13/2015
1/12/2015
1/9/2015
1/8/2015
1/7/2015
1/6/2015
1/5/2015
1/2/2015
1/1/2015
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
12/9/2014
12/8/2014
12/5/2014
12/4/2014
12/3/2014
12/2/2014
12/1/2014
###
###
###
###
###
###
###
###
###
###

151.18
149.43
147.89
146.4
145.5
146.99
151.67
149.14
149.88
152.92
159.24
158.7
153.17
149.43
150.28
149.48
148.59
148.59
148.99
148.99
145.65
144.65
142.76
142.66
139.43
142.01
143.91
141.62
145.2
146.35
152.37
158.25
162.48
163.13
159.34
158.05
164.02
162.38
162.33
167.41
171.39
170.9
166.41
167.71
163.73

27887.90039
27499.41992
27403.53906
27208.60938
27506.46094
27701.78906
27371.83984
27126.57031
26710.13086
26781.43945
27319.56055
27350.67969
27602.00977
27831.09961
27797.00977
28119.40039
28458.09961
28562.82031
28442.71094
28444.00977
28559.61914
28693.99023
28438.91016
28386.18945
28338.05078
28499.53906
28334.63086
28067.56055
28032.84961
28163.28906
28177.88086
28046.66016
27940.64063
28008.90039
27910.06055
27874.73047
27868.63086
27915.88086
27860.38086
27865.83008
27346.33008
27098.16992
26880.82031
26752.90039
26851.05078

0.0117111691
0.0104131449
0.0101775956
0.006185567
-0.010136744
-0.0308564647
0.0169639265
-0.0049372832
-0.0198796756
-0.0396885205
0.0034026465
0.0361036757
0.0250284414
-0.0056561086
0.0053518865
0.0059896359
0
-0.0026847439
0
0.0229316855
0.0069132389
0.0132390025
0.0007009673
0.0231657463
-0.0181677347
-0.0132026961
0.0161700325
-0.0246556474
-0.007857875
-0.0395090897
-0.0371563981
-0.0260339734
-0.0039845522
0.0237856157
0.0081619741
-0.0363980002
0.010099766
0.0003080145
-0.0303446628
-0.0232218916
0.0028671738
0.0269815516
-0.0077514758
0.0243083125
0.0123662895

###
###
###
###
###
11/7/2014
11/6/2014
11/5/2014
11/4/2014
11/3/2014
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
10/9/2014
10/8/2014
10/7/2014
10/6/2014
10/3/2014
10/2/2014
10/1/2014
9/30/2014
9/29/2014
9/26/2014
9/25/2014
9/24/2014
9/23/2014
9/22/2014
9/19/2014
9/18/2014
9/17/2014
9/16/2014
9/15/2014

161.73
162.18
163.92
164.32
166.36
167.56
162.93
162.93
161.58
161.58
162.08
159.09
158.7
154.36
156.21
159.59
159.59
159.59
160.79
160.79
153.57
146.3
153.22
153.22
155.61
152.17
159.74
157.5
165.52
166.22
166.22
166.22
166.22
165.42
162.73
165.62
169.35
167.56
172.54
174.13
172.54
167.51
162.88
164.77
168.19

26787.23047
26575.65039
26429.84961
26108.5293
25999.33984
26349.33008
26384.07031
26297.38086
26637.2793
26246.78906
26271.9707
26567.99023
26630.50977
26597.10938
26626.32031
26468.35938
26744.68945
26775.68945
27206.74023
27090.41992
27112.21094
26631.28906
26492.50977
26816.56055
27061.03906
26995.86914
27057.41016
27265.32031
27319.84961
27026.69922
27085.92969
27139.93945
27019.39063
26867.55078
26638.10938
26560.15039
26442.81055
26437.01953
26419.55078
26360.10938
26314.28906
26420.66992
26390.96094
26103.23047
25918.94922

-0.0027746948
-0.0106149341
-0.0024342746
-0.0122625631
-0.0071616138
0.0284171116
0
0.0083549944
0
-0.0030848963
0.0187943931
0.0024574669
0.0281160923
-0.0118430318
-0.0211792719
0
0
-0.0074631507
0
0.0470143908
0.0496924129
-0.0451638167
0
-0.0153589101
0.0226062956
-0.047389508
0.0142222222
-0.0484533591
-0.0042112862
0
0
0
0.0048361746
0.0165304492
-0.0174495834
-0.0220253912
0.0106827405
-0.0288628724
-0.0091311089
0.0092152544
0.030028058
0.028425835
-0.0114705347
-0.0203341459
-0.0264528826

9/12/2014
9/11/2014
9/10/2014
9/9/2014
9/8/2014
9/5/2014
9/4/2014
9/3/2014
9/2/2014
9/1/2014
8/29/2014
8/28/2014
8/27/2014
8/26/2014
8/25/2014
8/22/2014
8/21/2014
8/20/2014
8/19/2014
8/18/2014
8/15/2014
8/14/2014
8/13/2014
8/12/2014
8/11/2014
8/8/2014
8/7/2014
8/6/2014
8/5/2014
8/4/2014
8/1/2014
7/31/2014
7/30/2014
7/29/2014
7/28/2014
7/25/2014
7/24/2014
7/23/2014
7/22/2014
7/21/2014
7/18/2014
7/17/2014
7/16/2014
7/15/2014
7/14/2014

172.76
169.68
168.99
173.61
165.41
164.92
166.65
171.17
171.47
166.16
160.84
160.84
156.37
153.24
153.69
154.68
155.83
155.08
159.55
160
155.92
155.92
153.04
153.79
158.56
158.9
158.61
155.48
160
162.53
156.82
155.83
155.63
147.93
147.93
148.52
150.56
148.03
145.79
138.84
137.35
139.78
138.64
135.01
134.17

25880.76953
25519.24023
25329.14063
25589.00977
25665.26953
25908.00977
25723.16016
25480.83984
25894.9707
26087.41992
25991.23047
26126.75
26271.84961
26147.33008
26025.80078
25715.16992
25641.56055
25561.16016
25549.7207
25228.65039
25006.98047
25024.34961
25372.75
25444.81055
25582.10938
26100.08008
25962.06055
25823.75
25841.21094
25516.34961
25413.7793
25099.91992
25062.66992
25313.74023
25368.90039
25031.32031
25105.50977
25201.80078
25246.25
25521.18945
25190.48047
25228.16992
25576.21094
25473.89063
25583.68945

0.0181518152
0.0040830818
-0.0266113703
0.0495737863
0.0029711375
-0.0103810381
-0.0264064965
-0.0017495772
0.0319571497
0.0330763492
0
0.0285860459
0.0204254764
-0.0029279719
-0.0064003103
-0.007379837
0.0048362136
-0.0280162958
-0.0028125
0.0261672653
0
0.0188186095
-0.00487678
-0.0300832492
-0.0021397105
0.0018283841
0.0201312066
-0.02825
-0.015566357
0.036411172
0.0063530771
0.0012850993
0.052051646
0
-0.003972529
-0.0135494155
0.0170911302
0.0153645655
0.0500576203
0.010848198
-0.0173844613
0.0082227351
0.0268868973
0.006260714
0.0052446243

7/11/2014
7/10/2014
7/9/2014
7/8/2014
7/7/2014
7/4/2014
7/3/2014
7/2/2014
7/1/2014
6/30/2014
6/27/2014
6/26/2014
6/25/2014
6/24/2014
6/23/2014
6/20/2014
6/19/2014
6/18/2014
6/17/2014
6/16/2014
6/13/2014
6/12/2014
6/11/2014
6/10/2014
6/9/2014
6/6/2014
6/5/2014
6/4/2014
6/3/2014
6/2/2014
5/30/2014
5/29/2014
5/28/2014
5/27/2014
5/26/2014
5/23/2014
5/22/2014
5/21/2014
5/20/2014
5/19/2014
5/16/2014
5/15/2014
5/14/2014
5/13/2014
5/12/2014

133.47
132.88
132.78
132.53
135.71
134.12
134.27
136.2
132.53
131.58
129.7
134.66
132.38
136.1
137.35
137.99
136.8
142.31
140.18
135.26
134.42
140.58
142.81
144.35
145.74
139.88
135.46
135.01
139.09
138.94
136.95
132.53
134.76
133.82
135.31
138.89
138.84
141.32
146.14
141.07
141.52
139.88
139.04
138.54
137.6

25580.21094
25396.46094
25019.50977
24805.83008
24858.58984
24684.84961
24217.33984
24234.15039
24556.08984
24549.50977
24716.88086
24693.34961
24374.40039
24298.01953
24376.88086
24363.05078
24121.74023
23905.59961
23815.11914
23871.23047
23551
22994.23047
22344.03906
22323.90039
22508.41992
22445.11914
22403.89063
22417.80078
22466.18945
22631.60938
22688.07031
22876.53906
22758.36914
22764.83008
22628.83984
22277.23047
22484.92969
22628.96094
22715.33008
22702.33984
22343.44922
22359.5
22509.07031
22551.49023
22446.43945

0.0044400963
0.0007531255
0.0018863654
-0.0234323189
0.0118550552
-0.001117152
-0.0141703377
0.0276918434
0.0072199422
0.0144949884
-0.0368335066
0.0172231455
-0.0273328435
-0.0091008373
-0.0046380172
0.0086988304
-0.0387182911
0.0151947496
0.0363743901
0.0062490701
-0.0438184664
-0.015615153
-0.010668514
-0.0095375326
0.0418930512
0.0326295585
0.0033330864
-0.0293335251
0.0010796027
0.0145308507
0.0333509394
-0.0165479371
0.0070243611
-0.0110117508
-0.0257757938
0.0003601268
-0.0175488254
-0.032982072
0.0359396045
-0.0031797626
0.0117243351
0.0060414269
0.003609066
0.0068313953
0.0199392187

5/9/2014
5/8/2014
5/7/2014
5/6/2014
5/5/2014
5/2/2014
5/1/2014
4/30/2014
4/29/2014
4/28/2014
4/25/2014
4/24/2014
4/23/2014
4/22/2014
4/21/2014
4/18/2014
4/17/2014
4/16/2014
4/15/2014
4/14/2014
4/11/2014
4/10/2014
4/9/2014
4/8/2014
4/7/2014
4/4/2014
4/3/2014
4/2/2014
4/1/2014
3/31/2014
3/28/2014
3/27/2014
3/26/2014
3/25/2014
3/24/2014
3/21/2014
3/20/2014
3/19/2014
3/18/2014
3/17/2014
3/14/2014
3/13/2014
3/12/2014
3/11/2014
3/10/2014

134.91
130.49
129.4
129.85
129.55
133.32
133.82
133.82
139.83
139.68
139.53
137.15
137.15
140.92
141.82
139.18
139.18
136.8
139.18
141.92
141.92
143.36
145
145.64
145.64
139.13
139.23
142.31
136.65
136.55
138.64
137.74
134.42
134.42
134.52
133.03
136.85
136.2
136.15
135.86
135.86
139.04
140.97
139.23
139.38

22386.26953
22339.9707
22214.36914
22095.30078
22055.21094
22055.48047
21753.75
21740.08984
21832.85938
21832.60938
21809.80078
21774.60938
21856.2207
21826.41992
21934.83008
21919.78906
21513.86914
21276.85938
21209.73047
20946.65039
21120.11914
20986.99023
20852.4707
20811.43945
20700.75
20536.64063
20722.9707
20634.21094
20464.06055
20366.82031
20193.34961
20448.49023
20363.36914
20334.26953
20376.56055
20310.74023
20261.0293
20211.92969
20209.25977
20513.84961
20498.25
20647.30078
20683.50977
20707.44922
21133.56055

0.0338723274
0.008423493
-0.0034655372
0.0023157082
-0.0282778278
-0.0037363623
0
-0.0429807624
0.0010738832
0.0010750376
0.0173532629
0
-0.0267527675
-0.0063460725
0.0189682426
0
0.0173976608
-0.0171001581
-0.0193066516
0
-0.0100446429
-0.0113103448
-0.0043943971
0
0.0467907712
-0.000718236
-0.0216428923
0.0414196853
0.0007323325
-0.0150750144
0.0065340497
0.0246987055
0
-0.0007433839
0.0112004811
-0.0279137742
0.0047723935
0.000367242
0.0021345503
0
-0.0228711162
-0.0136908562
0.0124973066
-0.0010761946
0.0342831701

3/7/2014
3/6/2014
3/5/2014
3/4/2014
3/3/2014
2/28/2014
2/27/2014
2/26/2014
2/25/2014
2/24/2014
2/21/2014
2/20/2014
2/19/2014
2/18/2014
2/17/2014
2/14/2014
2/13/2014
2/12/2014
2/11/2014
2/10/2014
2/7/2014
2/6/2014
2/5/2014
2/4/2014
2/3/2014
1/31/2014
1/30/2014
1/29/2014
1/28/2014
1/27/2014
1/24/2014
1/23/2014
1/22/2014
1/21/2014
1/20/2014
1/17/2014
1/16/2014
1/15/2014
1/14/2014
1/13/2014
1/10/2014
1/9/2014
1/8/2014
1/7/2014
1/6/2014

134.76
131.14
130.74
131.58
129.9
128.06
125.18
125.18
126.47
127.41
127.81
129.5
132.63
130.19
129.65
131.73
130.84
132.28
128.9
125.62
137.2
144.2
143.31
150.26
139.28
142.56
139.53
138.99
138.29
143.85
151.45
153.19
152.8
151.9
152.94
150.01
155.03
167
166.16
160.84
160.15
159.4
160.44
161.04
158.21

21373.66016
21337.66992
21251.11914
21205.05078
21063.61914
21265.17969
21289.49023
21032.88086
21134.21094
20758.49023
20713.36914
20729.38086
20693.24023
20787.30078
20851.33008
20888.33008
21140.48047
21170.67969
21143.00977
21193.58008
21074.58984
21032.71094
21101.0293
21079.7207
20708.61914
20859.85938
20612.14063
20659.51953
20715.58008
20925.60938
21171.41016
21255.25977
21326.41992
20996.5293
20957.81055
20708.71094
20854.91992
20898.00977
20791.92969
20534.91016
20420.25977
20425.01953
20605.08008
20217.39063
20229.05078

0.0276040872
0.0030595074
-0.0063839489
0.0129330254
0.0143682649
0.0230068701
0
-0.0102000474
-0.0073777568
-0.0031296456
-0.0130501931
-0.0235994873
0.0187418389
0.0041650598
-0.0157898732
0.0068022012
-0.0108859994
0.0262218774
0.026110492
-0.0844023324
-0.0485436893
0.0062103133
-0.0462531612
0.0788340034
-0.0230078563
0.0217157601
0.0038851716
0.0050618266
-0.038651373
-0.0501815781
-0.0113584438
0.002552356
0.0059249506
-0.0068000523
0.0195320312
-0.0323808295
-0.0716766467
0.0050553683
0.0330763492
0.0043084608
0.0047051443
-0.006482174
-0.0037257824
0.0178876177
-0.0200074331

1/3/2014
1/2/2014
1/1/2014
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
12/9/2013
12/6/2013
12/5/2013
12/4/2013
12/3/2013
12/2/2013
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
11/8/2013
11/7/2013
11/6/2013
11/5/2013
11/4/2013

161.44
159.55
166.95
165.81
168.99
166.75
164.67
167.1
167.1
168
168.79
169.04
168.79
167.75
168.54
170.03
171.17
171.27
176.44
174.8
175.5
173.96
173.26
174.25
174.35
174.3
173.96
173.91
172.57
170.78
173.26
172.86
173.16
174.7
172.37
169.68
169.68
164.02
159.4
158.46
163.18
161.84
165.41
163.87
167.5

20635.13086
20890.82031
20850.74023
20399.41992
20194.40039
20281.91016
20490.96094
20666.15039
20822.76953
20894.93945
20974.78906
21196.81055
21164.51953
21033.9707
20929.00977
20570.2793
20683.51953
20725.42969
20767.88086
20864.9707
20893.89063
20882.89063
20415.50977
20547.61914
20607.53906
20528.58984
20272.91016
20249.25977
19983.60938
19895.09961
19915.94922
19902.07031
19517.15039
19379.76953
19727.26953
19893.84961
19856.24023
19920.21094
19900.96094
20263.71094
20646.64063
19962.16016
19804.0293
19742.4707
19732.75977

0.0118458164
-0.0443246481
0.0068753392
-0.0188176815
0.0134332834
0.0126313233
-0.0145421903
0
-0.0053571429
-0.0046803721
-0.0014789399
0.0014811304
0.0061997019
-0.0046873146
-0.0087631594
-0.0066600456
-0.0005838734
-0.0293017456
0.009382151
-0.003988604
0.0088526098
0.0040401708
-0.0056814921
-0.0005735589
0.0002868617
0.0019544723
0.000287505
0.0077649649
0.010481321
-0.0143137481
0.0023140113
-0.0017325017
-0.0088151116
0.0135174334
0.0158533711
0
0.0345079868
0.0289836888
0.0059320964
-0.0289251134
0.0082797825
-0.0215827338
0.0093976933
-0.0216716418
0

11/1/2013
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
10/9/2013
10/8/2013
10/7/2013
10/4/2013
10/3/2013
10/2/2013
10/1/2013
9/30/2013
9/27/2013
9/26/2013
9/25/2013
9/24/2013
9/23/2013
9/20/2013
9/19/2013
9/18/2013
9/17/2013
9/16/2013
9/13/2013
9/12/2013
9/11/2013
9/10/2013
9/9/2013
9/6/2013
9/5/2013
9/4/2013
9/3/2013
9/2/2013

167.5
171.62
169.93
169.14
167
170.63
173.96
174.25
176.74
178.72
180.17
181.66
183.64
183.64
183.84
182.95
182.15
181.16
181.26
172.42
171.57
174.8
172.76
172.76
167.15
171.03
172.02
167.9
163.82
163.72
161.49
166.16
161.74
159.75
162.78
160.05
162.43
166.9
165.76
157.07
157.07
153.04
156.77
148.84
154.79

19781.88086
19997.44922
19997.09961
19270.06055
18979.75977
18567.55078
18234.66016
18886.13086
18619.7207
18401.03906
17996.15039
17968.08008
18558.13086
18519.43945
18312.93945
17905.91016
18246.03906
18307.51953
18598.17969
19367.58984
19229.83984
18946.98047
18789.33984
18664.88086
18733.03906
19182.25977
19164.01953
19317.18945
19345.69922
19348.33984
19593.2793
19748.18945
19804.75977
20090.67969
20302.13086
20159.11914
20149.84961
20128.41016
19948.73047
19851.23047
20034.48047
19958.4707
19676.06055
19294.11914
19439.48047

-0.024006526
0.0099452716
0.004670687
0.0128143713
-0.0212741019
-0.0191423316
-0.0016642755
-0.0140884916
-0.0110787825
-0.0080479547
-0.0082021359
-0.0107819647
0
-0.0010879025
0.0048647171
0.0043919846
0.0054647825
-0.0005516937
0.0512701543
0.0049542461
-0.0184782609
0.011808289
0
0.0335626683
-0.0226860785
-0.0057551448
0.0245384157
0.024905384
0.0006107989
0.0138089046
-0.0281054405
0.0273278101
0.012456964
-0.0186140804
0.0170571696
-0.0146524657
-0.0267825045
0.0068774131
0.055325651
0
0.0263329848
-0.0237928175
0.0532786885
-0.0384391757
-0.0237149164

8/30/2013
8/29/2013
8/28/2013
8/27/2013
8/26/2013
8/23/2013
8/22/2013
8/21/2013
8/20/2013
8/19/2013
8/16/2013
8/15/2013
8/14/2013
8/13/2013
8/12/2013
8/9/2013
8/8/2013
8/7/2013
8/6/2013
8/5/2013
8/2/2013
8/1/2013
7/31/2013
7/30/2013
7/29/2013
7/26/2013
7/25/2013
7/24/2013
7/23/2013
7/22/2013
7/19/2013
7/18/2013
7/17/2013
7/16/2013
7/15/2013
7/12/2013
7/11/2013
7/10/2013
7/9/2013
7/8/2013
7/5/2013
7/4/2013
7/3/2013
7/2/2013
7/1/2013

158.55
157.71
150.47
153.89
159.5
155.48
160.39
159
164.45
165.3
170.4
172.44
172.44
167.73
162.07
156.57
156.57
151.56
154.98
153.25
157.61
165.89
167.53
155.28
158.16
163.26
158.26
152.31
148.14
150.22
149.23
149.73
149.53
156.52
152.7
144.57
139.91
139.32
140.16
139.22
136.34
140.41
139.81
141.2
142.94

19324.76953
19495.82031
19410.83984
19177.75977
19463.82031
19577.39063
19395.81055
18875.94922
18552.11914
18629.15039
18540.89063
18774.24023
18719.28906
19245.69922
19223.2793
19325.86914
19177.92969
18827.16016
19041.13086
19143
19441.07031
19429.23047
19519.49023
19568.2207
19545.7793
19610.48047
19760.30078
20215.40039
20147.64063
20160.82031
20030.76953
19704.33008
19674.33008
20062.24023
20111.60938
20223.98047
20286.11914
20247.33008
20212.96094
19722.28906
19691.66992
20082.61914
19939.03906
19990.17969
19888.94922

0.0053262317
0.0481159035
-0.0222236663
-0.0351724138
0.0258554155
-0.0306128811
0.0087421384
-0.0331407723
-0.0051421658
-0.0299295775
-0.0118302018
0
0.0280808442
0.0349231813
0.0351280577
0
0.0330562154
-0.0220673635
0.0112887439
-0.0276632193
-0.0499125927
-0.0097892915
0.0788897476
-0.0182094082
-0.0312385153
0.0315935802
0.0390650647
0.0281490482
-0.0138463587
0.0066340548
-0.0033393442
0.0013375242
-0.0446588295
0.025016372
0.0562357336
0.033307126
0.004234855
-0.0059931507
0.0067519035
0.0211236614
-0.0289865394
0.0042915385
-0.0098441926
-0.0121729397
0.0187442093

6/28/2013
6/27/2013
6/26/2013
6/25/2013
6/24/2013
6/21/2013
6/20/2013
6/19/2013
6/18/2013
6/17/2013
6/14/2013
6/13/2013
6/12/2013
6/11/2013
6/10/2013
6/7/2013
6/6/2013
6/5/2013
6/4/2013
6/3/2013
5/31/2013
5/30/2013
5/29/2013
5/28/2013
5/27/2013
5/24/2013
5/23/2013
5/22/2013
5/21/2013
5/20/2013
5/17/2013
5/16/2013
5/15/2013
5/14/2013
5/13/2013
5/10/2013
5/9/2013
5/8/2013
5/7/2013
5/6/2013
5/3/2013
5/2/2013
5/1/2013
4/30/2013
4/29/2013

140.31
138.67
136.24
141.55
136.14
138.67
141.6
146.85
140.26
138.52
135.15
134.21
133.47
129.75
128.51
127.42
131.33
134.95
134.31
128.91
129.95
132.38
134.21
135.05
133.47
127.96
129.15
129.75
128.46
128.66
130.79
128.86
128.91
128.61
127.32
124.64
125.68
128.66
131.04
130.89
133.57
134.76
131.63
131.63
125.04

19673.64063
19575.64063
19735.76953
19504.17969
19387.5
19286.7207
19406.84961
19179.35938
19169.83008
19016.46094
18731.16016
18744.92969
18357.80078
18242.56055
18542.19922
18414.44922
18226.48047
18437.7793
18450.23047
18509.69922
18801.64063
19040.94922
18864.75
18835.76953
18704.5293
18681.41992
18735.59961
18792.86914
18884.18945
19008.09961
19293.19922
19427.56055
19570.43945
19362.55078
19564.91992
19646.21094
19683.23047
19413.53906
19252.60938
19143.16992
18877.96094
18918.51953
18861.53906
19152.41016
19015.14063

0.0118266388
0.0178361715
-0.0375132462
0.0397385045
-0.0182447537
-0.0206920904
-0.0357507661
0.0469841723
0.012561363
0.0249352571
0.007003949
0.0055443171
0.0286705202
0.0096490545
0.0085543871
-0.0297723292
-0.0268247499
0.0047650957
0.0418896905
-0.0080030781
-0.0183562472
-0.0136353476
-0.0062199185
0.0118378662
0.0430603314
-0.0092140921
-0.0046242775
0.0100420364
-0.0015544847
-0.0162856487
0.014977495
-0.0003878675
0.0023326335
0.010131951
0.0215019255
-0.0082749841
-0.0231618219
-0.0181623932
0.0011460005
-0.0200643857
-0.0088305135
0.0237787738
0
0.052703135
0.0302381149

4/26/2013
4/25/2013
4/24/2013
4/23/2013
4/22/2013
4/19/2013
4/18/2013
4/17/2013
4/16/2013
4/15/2013
4/12/2013
4/11/2013
4/10/2013
4/9/2013
4/8/2013
4/5/2013
4/4/2013
4/3/2013
4/2/2013
4/1/2013
3/29/2013
3/28/2013
3/27/2013
3/26/2013
3/25/2013
3/22/2013
3/21/2013
3/20/2013
3/19/2013
3/18/2013
3/15/2013
3/14/2013
3/13/2013
3/12/2013
3/11/2013
3/8/2013
3/7/2013
3/6/2013
3/5/2013
3/4/2013
3/1/2013
2/28/2013
2/27/2013
2/26/2013
2/25/2013

121.37
115.47
113.93
113.93
111.4
111.5
111.5
110.51
111.26
108.78
109.82
110.66
107.64
104.86
105.95
102.58
106.3
109.22
111.4
113.98
112.94
112.94
108.08
108.08
107.69
106.15
107.04
107.14
109.87
111.45
111.26
113.14
114.23
116.11
116.91
115.42
112.45
112.89
112.74
113.78
115.17
116.61
117.4
117.35
112.69

19331.68945
19317.00977
19325.35938
19642.75
19635.7207
19501.08008
19468.15039
19497.17969
19608.08008
19561.03906
19460.57031
19484.76953
19580.32031
19639.7207
19659.82031
19751.18945
19781.18945
19894.98047
20005
19990.90039
20103.34961
20103.5293
19923.7793
20026.60938
19981.57031
20101.82031
20039.03906
19964.0293
19817.63086
19986.82031
19906.41016
19663.64063
19663.55078
19666.58984
19742.51953
19691.41992
19784.08008
19764.7793
19714.24023
19426.71094
19444.83984
19323.80078
19417.46094
19255.08984
19242

0.0510955226
0.0135170719
0
0.0227109515
-0.000896861
0
0.0089584653
-0.0067409671
0.0227983085
-0.0094700419
-0.0075908187
0.0280564846
0.0265115392
-0.0102878716
0.0328524079
-0.0349952963
-0.0267350302
-0.0195691203
-0.0226355501
0.0092084293
0
0.0449666913
0
0.0036215062
0.014507772
-0.0083146487
-0.0009333582
-0.0248475471
-0.0141767609
0.0017077117
-0.0166165812
-0.0095421518
-0.0161915425
-0.0068428706
0.0129093745
0.0264117386
-0.0038975994
0.0013304949
-0.0091404465
-0.0120691152
-0.0123488552
-0.0067291312
0.0004260758
0.0413523826
-0.0052961426

2/22/2013
2/21/2013
2/20/2013
2/19/2013
2/18/2013
2/15/2013
2/14/2013
2/13/2013
2/12/2013
2/11/2013
2/8/2013
2/7/2013
2/6/2013
2/5/2013
2/4/2013
2/1/2013
1/31/2013
1/30/2013
1/29/2013
1/28/2013
1/25/2013
1/24/2013
1/23/2013
1/22/2013
1/21/2013
1/18/2013
1/17/2013
1/16/2013
1/15/2013
1/14/2013
1/11/2013
1/10/2013
1/9/2013
1/8/2013
1/7/2013
1/4/2013
1/3/2013
1/2/2013
1/1/2013
###
###
###
###
###
###

113.29
108.33
108.18
108.63
108.88
108.73
108.23
109.57
109.77
108.78
109.02
107.09
110.16
110.51
110.86
111.01
112
112.35
112.94
111.9
112.45
113.24
117.5
116.76
118.59
116.31
115.92
116.21
121.52
112.1
109.27
110.21
110.81
110.26
108.63
108.83
108.28
103.67
102.83
102.93
103.03
104.26
101.19
98.27
98.27

19453.91992
19476
19364.75
19244.41992
19317.25
19229.25977
19355.25977
19387.14063
19409.68945
19424.09961
19486.80078
19391.85938
19348.11914
19305.32031
19339.90039
19170.91016
18842.08008
18537.00977
18506.57031
18517.33984
18460.38086
18329.32031
18339
18309.36914
18471.36914
18618.86914
18670.33984
18683.67969
18846.25977
18902.41016
18817.38086
18762.86914
18755.44922
18561.69922
18505.38086
18430.84961
18635.82031
18625.33984
18758.63086
18710.01953
18793.43945
18682.31055
18791.92969
18610.76953
18577.69922

0.0457860242
0.0013865779
-0.0041425021
-0.0022961058
0.0013795641
0.0046197912
-0.0122296249
-0.0018219914
0.0091009377
-0.0022014309
0.0180222243
-0.0278685548
-0.0031671342
-0.0031571351
-0.0013512296
-0.0088392857
-0.0031152648
-0.0052240128
0.0092940125
-0.0048910627
-0.0069763335
-0.0362553191
0.0063377869
-0.015431318
0.0196027857
0.0033643892
-0.0024954823
-0.0436965109
0.0840321142
0.0258991489
-0.0085291716
-0.0054146738
0.0049882097
0.0150050631
-0.0018377286
0.0050794237
0.0444680235
0.0081688223
-0.0009715341
-0.0009705911
-0.0117974295
0.0303389663
0.0297140531
0
0.0153957429

###
###
###
###
###
###
###
###
###
###
12/7/2012
12/6/2012
12/5/2012
12/4/2012
12/3/2012
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
11/9/2012
11/8/2012
11/7/2012
11/6/2012
11/5/2012
11/2/2012
11/1/2012
###
###
###
###
###
###
###
###

96.78
98.22
94.7
94.4
93.95
94.99
94.89
93.95
92.76
94.89
96.23
97.22
96.83
96.68
96.18
96.23
98.56
99.26
99.26
94.45
91.97
92.27
91.62
93.06
93.65
94.3
94.15
91.57
91.57
91.57
92.42
90.33
86.86
84.33
85.47
85.77
85.13
84.88
83.64
82.85
81.06
81.06
80.71
80.71
80.67

18713.55078
18675.17969
18804.75
18631.09961
18793.35938
18708.98047
18938.46094
19058.15039
18869.68945
18823.91016
18762.74023
18579.5
18632.16992
18694.41016
18673.33984
18752.83008
18349.25
18496.00977
18542.31055
18464.26953
18021.16016
18000.0293
17852.94922
17766.7793
17683.73047
17346.26953
17313.33984
17440.86914
17384.40039
17380.75
17541.64063
17490.81055
17631.71094
17678.81055
17783.21094
17850.2207
17846.85938
17885.25977
17691.08008
17657.21094
17728.19922
17633.44922
17557.74023
17560.86914
17600.56055

-0.0146609652
0.0371700106
0.0031779661
0.0047897818
-0.0109485209
0.0010538518
0.010005322
0.0128288055
-0.0224470439
-0.0139249714
-0.0101830899
0.0040276774
0.0015515101
0.005198586
-0.0005195885
-0.0236404221
-0.0070521862
0
0.0509264161
0.0269653148
-0.0032513276
0.0070945208
-0.0154738878
-0.0063000534
-0.006892895
0.0015932023
0.0281751665
0
0
-0.0091971435
0.0231373851
0.0399493438
0.0300011858
-0.0133380133
-0.0034977265
0.0075179138
0.0029453346
0.0148254424
0.0095353048
0.0220824081
0
0.0043365134
0
0.0004958473
-0.0066494274

###
###
###
###
###
###
###
###
10/9/2012
10/8/2012
10/5/2012
10/4/2012
10/3/2012
10/2/2012
10/1/2012
9/28/2012
9/27/2012
9/26/2012
9/25/2012
9/24/2012
9/21/2012
9/20/2012
9/19/2012
9/18/2012
9/17/2012
9/14/2012
9/13/2012
9/12/2012
9/11/2012
9/10/2012
9/7/2012
9/6/2012
9/5/2012
9/4/2012
9/3/2012
8/31/2012
8/30/2012
8/29/2012
8/28/2012
8/27/2012
8/24/2012
8/23/2012
8/22/2012
8/21/2012
8/20/2012

81.21
80.57
80.52
80.62
80.32
79.43
81.06
79.28
81.36
84.04
81.11
83.29
81.95
83.54
83.54
84.58
85.23
85.23
85.77
85.47
87.21
87.21
85.28
85.28
85.52
83.29
82.15
80.12
79.92
79.52
78.04
76.35
76.75
74.77
73.87
74.02
74.47
73.87
73.92
74.37
74.37
74.81
74.77
75.06
74.96

17601.7793
17412.96094
17197.92969
17224.35938
17257.38086
17236.17969
17143.67969
16839.18945
16639.82031
16846.05078
16918.08008
16877.34961
17158.43945
17278.84961
17185.00977
17105.30078
17103.31055
17213.69922
17232.55078
17489.14063
17618.34961
17391.98047
17521.11914
17538.66992
17462.81055
17425.71094
17398.98047
17429.98047
16990.75977
16967.75977
16906.58008
16882.16016
16972.50977
17032.56055
16896.63086
16859.80078
16705.83008
16949.83008
16677.88086
16880.50977
16862.80078
16668.00977
16718.86914
16649.05078
16454.30078

0.0079434033
0.0006209637
-0.001240387
0.0037350598
0.0112048344
-0.0201085616
0.0224520686
-0.0255653884
-0.0318895764
0.0361237825
-0.0261736103
0.0163514338
-0.0190327987
0
-0.0122960511
-0.0076264226
0
-0.0062959077
0.0035100035
-0.0199518404
0
0.0226313321
0
-0.0028063611
0.0267739224
0.0138770542
0.0253369945
0.0025025025
0.0050301811
0.0189646335
0.022134905
-0.0052117264
0.026481209
0.0121835657
-0.0020264793
-0.0060427018
0.0081223771
-0.0006764069
-0.0060508269
0
-0.0058815666
0.0005349739
-0.0038635758
0.0013340448
0

8/17/2012
8/16/2012
8/15/2012
8/14/2012
8/13/2012
8/10/2012
8/9/2012
8/8/2012
8/7/2012
8/6/2012
8/3/2012
8/2/2012
8/1/2012
7/31/2012
7/30/2012
7/27/2012
7/26/2012
7/25/2012
7/24/2012
7/23/2012
7/20/2012
7/19/2012
7/18/2012
7/17/2012
7/16/2012
7/13/2012
7/12/2012
7/11/2012
7/10/2012
7/9/2012
7/6/2012
7/5/2012
7/4/2012
7/3/2012
7/2/2012
6/29/2012
6/28/2012
6/27/2012
6/26/2012
6/25/2012
6/22/2012
6/21/2012
6/20/2012
6/19/2012
6/18/2012

74.96
74.22
75.01
75.01
74.72
73.38
71.69
75.66
79.18
79.62
80.52
81.11
79.23
79.28
80.62
79.43
78.38
78.48
78.09
79.52
81.01
79.72
83.14
84.14
83.59
82.3
81.86
84.23
84.58
84.28
84.68
85.18
85.57
81.16
77
75.16
73.92
73.62
73.38
74.27
75.36
77
76.15
76.75
74.96

16020.63965
15988.40039
15965.16016
16218.53027
16312.15039
16438.58008
16416.83984
16217.82031
16222.29981
15948.09961
16026.41016
16183.25977
16152.75
16070.48047
16030.08984
16328.25
16215.83984
16292.98047
16420.05078
16479.58008
16546.17969
16912.71094
16831.08008
17151.18945
17301.91016
17318.81055
17134.25
17130.66992
17151.28906
17207.28906
17096.67969
17373.83984
17503.71094
17392.39063
17357.93945
17150.94922
17094.50977
17332.61914
17199.40039
17243.83984
17222.14063
17486.01953
17597.41992
17478.15039
17404.19922

0.0099703584
-0.0105319291
0
0.0038811563
0.0182611066
0.0235737202
-0.0524715834
-0.0444556706
-0.0055262497
-0.0111773472
-0.0072740722
0.0237283857
-0.0006306761
-0.0166211858
0.0149817449
0.0133962746
-0.00127421
0.0049942374
-0.0179828974
-0.018392791
0.0161816357
-0.0411354342
-0.0118849536
0.0065797344
0.0156743621
0.0053750305
-0.0281372433
-0.0041380941
0.0035595634
-0.0047236656
-0.0058699225
-0.0045576721
0.0543371119
0.054025974
0.024481107
0.0167748918
0.0040749796
0.003270646
-0.0119833042
-0.0144639066
-0.0212987013
0.0111621799
-0.0078175896
0.0238794023
-0.0175622543

6/15/2012
6/14/2012
6/13/2012
6/12/2012
6/11/2012
6/8/2012
6/7/2012
6/6/2012
6/5/2012
6/4/2012
6/1/2012
5/31/2012
5/30/2012
5/29/2012
5/28/2012
5/25/2012
5/24/2012
5/23/2012
5/22/2012
5/21/2012
5/18/2012
5/17/2012
5/16/2012
5/15/2012
5/14/2012
5/11/2012
5/10/2012
5/9/2012
5/8/2012
5/7/2012
5/4/2012
5/3/2012
5/2/2012
5/1/2012
4/30/2012
4/27/2012
4/26/2012
4/25/2012
4/24/2012
4/23/2012
4/20/2012
4/19/2012
4/18/2012
4/17/2012
4/16/2012

76.3
76.2
76.05
77.49
77.19
78.29
77.49
76.6
75.36
75.71
75.51
75.36
77.94
77.15
78.53
76.95
76.85
74.17
77.05
81.46
80.81
81.71
81.26
82.15
80.42
81.36
79.77
78.38
78.29
80.42
77.99
79.62
79.82
77.84
77.84
80.37
82.65
79.43
79.23
82.7
87.46
86.27
89.19
92.71
93.75

17058.60938
17121.61914
17257.35938
17052.7793
17361.74023
17196.4707
17601.71094
17316.17969
17273.36914
17466.19922
17675.84961
17919.30078
17813.61914
17587.66992
17503.24023
17145.51953
17173.28906
17362.86914
17636.80078
17583.9707
17752.67969
17731.11914
17445.75
17923.57031
18078.5
18145.25
18428.60938
18289.34961
18153.99023
18202.41016
17848.57031
17772.83984
17748.68945
17830.75
17707.32031
17622.44922
17707.31055
17604.96094
17431.84961
17300.58008
17193.55078
16863.30078
17233.98047
17077.17969
16995.76953

0.001312336
0.0019723866
-0.018583043
0.0038865138
-0.0140503257
0.0103239128
0.011618799
0.0164543524
-0.0046229032
0.0026486558
0.0019904459
-0.0331023865
0.0102397926
-0.0175729021
0.0205328135
0.0013012362
0.0361332075
-0.0373783258
-0.0541369998
0.008043559
-0.0110145637
0.00553778
-0.0108338405
0.0215120617
-0.011553589
0.0199323054
0.0177341158
0.0011495721
-0.0264859488
0.0311578407
-0.0204722432
-0.0025056377
0.0254367934
0
-0.0314794077
-0.0275862069
0.0405388392
0.0025242964
-0.0419588875
-0.0544248799
0.0137939029
-0.0327390963
-0.0379678568
-0.0110933333
-0.0242506245

4/13/2012
4/12/2012
4/11/2012
4/10/2012
4/9/2012
4/6/2012
4/5/2012
4/4/2012
4/3/2012
4/2/2012
3/30/2012
3/29/2012
3/28/2012
3/27/2012
3/26/2012
3/23/2012
3/22/2012
3/21/2012
3/20/2012
3/19/2012
3/16/2012
3/15/2012
3/14/2012
3/13/2012
3/12/2012
3/9/2012
3/8/2012
3/7/2012
3/6/2012
3/5/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/24/2012
2/23/2012
2/22/2012
2/21/2012
2/20/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012

96.08
96.68
97.67
97.97
97.32
99.11
99.11
99.11
99.51
98.76
97.97
95.89
97.32
97.77
97.87
97.17
96.83
97.22
96.28
95.79
97.82
98.27
98.46
96.33
95.59
93.26
92.46
92.27
94.05
94.55
94.2
92.46
93.7
93.85
92.42
92.22
92.12
89.94
92.22
90.23
90.23
92.17
92.96
90.43
90.63

16751.73047
16739.00977
16643.74023
16451.4707
16466.05078
16189.36035
16154.62012
16037.50977
16175.86035
16165.08984
15814.71973
15867.73047
15857.08008
15882.63965
15939.36035
15517.91992
15454.91992
15543.92969
15727.84961
15873.9502
15970.75
15738.7002
15813.36035
15685.20996
15175.08008
15379.33984
15491.34961
15836.46973
15881.13965
16002.50977
15870.34961
16213.45996
16488.24023
16877.06055
16805.33008
16846.83008
16483.44922
16123.45996
16008.33984
16167.12988
15695.42969
15858.49023
15699.96973
16065.41992
15946.09961

-0.0062060405
-0.0101361728
-0.0030621619
0.0066789971
-0.0180607406
0
0
-0.0040196965
0.0075941677
0.008063693
0.0216915215
-0.0146937937
-0.0046026388
-0.0010217636
0.0072038695
0.0035113085
-0.0040115203
0.0097631907
0.0051153565
-0.0207524024
-0.0045792205
-0.0019297177
0.0221114917
0.0077413955
0.0249839159
0.0086523902
0.0020591742
-0.0189261031
-0.0052882073
0.0037154989
0.0188189487
-0.0132337247
-0.0015982952
0.0154728414
0.002168727
0.0010855406
0.0242383811
-0.0247234873
0.022054749
0
-0.0210480634
-0.0084982788
0.0279774411
-0.0022067748
-0.0140339426

2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012
2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/27/2012
1/26/2012
1/25/2012
1/24/2012
1/23/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/13/2012
1/12/2012
1/11/2012
1/10/2012
1/9/2012
1/6/2012
1/5/2012
1/4/2012
1/3/2012
1/2/2012
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

91.92
92.27
91.47
92.12
95.99
92.91
95.04
92.37
94.55
89.79
93.51
93.26
93.26
92.71
86.61
83.59
84.04
85.77
88.6
86.71
84.73
80.96
81.31
81.41
80.91
81.41
81.76
81.31
82.65
82.35
81.61
79.48
80.52
79.33
81.51
78.09
80.96
82.05
82.45
82.05
83.29
84.48
83.99
82.75
81.51

16371.50977
16461.71094
16775.86914
16882.66992
17118.74023
17192.82031
17362.09961
17569.5293
17562.60938
17481.92969
17464.84961
17480.83008
17705.00977
17804.80078
17288.83008
17254.85938
16939.2793
16785.64063
16936.89063
17085.33984
16748.28906
17025.08984
17082.68945
16883.91992
16958.39063
16536.4707
16557.23047
16232.54004
15792.41016
15864.86035
16151.4502
16453.75977
16698.07031
16446.01953
16524.0293
16051.09961
16162.05957
16361.15039
17065.15039
17099.2793
16745.34961
16933.83008
16876.53906
16709.59961
16467.43945

-0.0037932156
0.008746037
-0.0070560139
-0.0403166997
0.0331503606
-0.0224116162
0.0289054888
-0.0230565838
0.0530125849
-0.0397818415
0.0026806777
0
0.0059324776
0.0704306662
0.0361287235
-0.0053545931
-0.0201702227
-0.0319413093
0.0217967939
0.0233683465
0.0465662055
-0.0043045136
-0.0012283503
0.0061797058
-0.0061417516
-0.0042808219
0.0055343746
-0.0162129462
0.0036429872
0.0090675162
0.0267991948
-0.0129160457
0.0150006303
-0.0267451846
0.0437956204
-0.0354496047
-0.0132845826
-0.0048514251
0.0048750762
-0.0148877416
-0.0140861742
0.0058340279
0.0149848943
0.0152128573
-0.0480028031

12/9/2011
12/8/2011
12/7/2011
12/6/2011
12/5/2011
12/2/2011
12/1/2011
###
###
###
###
###
###
###
###
###
###
###
###
###
###
11/9/2011
11/8/2011
11/4/2011
11/3/2011
11/2/2011
11/1/2011
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
10/7/2011
10/5/2011
10/4/2011

85.62
86.91
90.68
96.63
96.63
96.13
91.52
97.13
94.4
97.42
94.89
93.95
93.16
97.62
98.02
98.07
97.32
98.02
93.61
96.38
94.1
93.9
95.64
97.03
95.99
93.21
94.15
93.8
91.67
93.01
92.22
93.06
90.68
92.46
93.21
93.65
96.08
94.55
93.31
94.25
94.55
91.32
89.49
93.8
96.48

16501.74023
16866.9707
17165.53906
17065
16862.81055
16713.33008
16821.46094
16676.75
16416.33008
15848.83008
16146.33008
16284.98047
16498.4707
16341.7002
16141.66992
16469.78906
16840.80078
16730.93945
16839.63086
17059.40039
17130.50977
16857.91016
16990.17969
17305.86914
17693.17969
17940.55078
18109.89063
18314.33008
18197.19922
18209.51953
18432.25
18518.2207
18871.28906
18722.30078
18436.18945
18502.38086
18653.86914
18507.03906
18561.91992
18618.19922
18596.01953
18411.61914
18721.39063
18858.03906
19078.30078

-0.014842941
-0.0415747684
-0.0615750802
0
0.0052012899
0.0503715035
-0.0577576444
0.0289194915
-0.0309997947
0.0266624513
0.010005322
0.0084800343
-0.0456873591
-0.0040807998
-0.0005098399
0.0077065351
-0.0071413997
0.0471103515
-0.0287404026
0.024229543
0.0021299255
-0.0181932246
-0.0143254664
0.0108344619
0.0298251261
-0.009984068
0.0037313433
0.0232355187
-0.014407053
0.0085664715
-0.0090264346
0.0262461403
-0.0192515682
-0.008046347
-0.0046983449
-0.0252914238
0.0161819143
0.0132890365
-0.0099734748
-0.0031729244
0.035370127
0.0204492122
-0.0459488273
-0.0277777778
-0.0096489427

10/3/2011
9/30/2011
9/29/2011
9/28/2011
9/27/2011
9/26/2011
9/23/2011
9/22/2011
9/21/2011
9/20/2011
9/19/2011
9/16/2011
9/15/2011
9/14/2011
9/13/2011
9/12/2011
9/9/2011
9/8/2011
9/7/2011
9/6/2011
9/5/2011
9/2/2011
8/30/2011
8/29/2011
8/26/2011
8/25/2011
8/24/2011
8/23/2011
8/22/2011
8/19/2011
8/18/2011
8/17/2011
8/16/2011
8/12/2011
8/11/2011
8/10/2011
8/9/2011
8/8/2011
8/5/2011
8/4/2011
8/3/2011
8/2/2011
8/1/2011
7/29/2011
7/28/2011

97.42
97.67
97.22
97.47
97.17
95.64
95.74
94.25
98.17
97.47
95.94
94.94
96.48
97.42
98.07
98.02
95.44
99.01
98.86
97.72
100
99.41
99.16
95.29
95.04
97.82
92.86
93.16
91.52
93.21
94.2
93.65
91.67
92.76
92.66
92.17
93.56
94.75
95.14
96.23
94.45
94.05
97.62
93.56
89.29

18726.9707
18744.56055
18814.48047
18762.80078
18845.86914
18693.85938
18492.44922
18412.41016
18240.67969
17727.49023
17550.63086
17560.30078
17506.63086
17870.5293
17985.88086
18132.24023
18308.66016
18266.0293
18268.53906
18384.90039
18394.28906
18495.61914
18420.10938
18376.48047
18494.17969
18608.81055
18503.2793
18232.06055
18266.09961
18044.64063
17847.24023
18011.9707
17993.33008
18326.08984
18141.40039
18086.19922
18137.34961
18345.0293
18531.2793
18335.78906
18584.96094
18512.76953
18528.96094
18518.81055
18210.58008

-0.0025596396
0.0046286772
-0.0025648918
0.0030873726
0.0159974906
-0.0010444955
0.0158090186
-0.0399307324
0.0071816969
0.0159474672
0.0105329682
-0.0159618574
-0.0096489427
-0.0066279188
0.0005101
0.0270326907
-0.0360569639
0.0015172972
0.0116659844
-0.0228
0.0059350166
0.0025211779
0.040612866
0.0026304714
-0.0284195461
0.0534137411
-0.0032202662
0.0179195804
-0.0181311018
-0.0105095541
0.0058729311
0.0215992146
-0.0117507546
0.0010792143
0.0053162634
-0.0148567764
-0.0125593668
-0.0040992222
-0.011327029
0.0188459502
0.0042530569
-0.0365703749
0.0433946131
0.0478217046
-0.0169547506

7/27/2011
7/26/2011
7/25/2011
7/22/2011
7/21/2011
7/20/2011
7/19/2011
7/18/2011
7/15/2011
7/14/2011
7/13/2011
7/12/2011
7/11/2011
7/8/2011
7/7/2011
7/6/2011
7/5/2011
7/4/2011
7/1/2011
6/30/2011
6/29/2011
6/28/2011
6/27/2011
6/24/2011
6/23/2011
6/22/2011
6/21/2011
6/20/2011
6/17/2011
6/16/2011
6/15/2011
6/14/2011
6/13/2011
6/10/2011
6/9/2011
6/8/2011
6/7/2011
6/6/2011
6/3/2011
6/2/2011
6/1/2011
5/31/2011
5/30/2011
5/27/2011
5/26/2011

90.83
89.39
91.67
84.68
79.03
78.88
79.67
79.97
80.57
80.37
80.32
77.94
79.33
80.96
80.17
77.84
76.35
78.19
78.19
79.18
78.24
77.19
75.46
74.32
74.37
73.92
77.39
78.48
77
74.57
73.58
72.68
71.39
71.49
71.54
69.66
69.76
68.96
69.71
70.3
69.36
68.07
67.68
66.68
64.7

18469.35938
18534.68945
18998.01953
19135.96094
19292.01953
19448.68945
19545.34961
19584.31055
19602.23047
19470.98047
19121.83008
19091.16992
19386.82031
19696.85938
19262.53906
19451.44922
19591.17969
19612.19922
19686.82031
19701.73047
19420.39063
19445.2207
19290.17969
19120.80078
18943.14063
18815.64063
18350.74023
18206.16016
17988.30078
17839.05078
17878.81055
18149.86914
18358.68945
18167.64063
18439.48047
18174.08984
18327.98047
18469.94922
18439.65039
18222.66992
18486.44922
18489.75977
18446.5
17823.40039
17700.91016

0.0161091845
-0.0248718228
0.0825460557
0.0714918385
0.0019016227
-0.0099159031
-0.0037514068
-0.0074469405
0.0024884907
0.00062251
0.03053631
-0.0175217446
-0.0201333992
0.0098540601
0.0299331963
0.0195153897
-0.023532421
0
-0.0125031574
0.0120143149
0.0136027983
0.0229260535
0.0153390743
-0.0006723141
0.0060876623
-0.0448378343
-0.0138888889
0.0192207792
0.0325868312
0.0134547431
0.012383049
0.0180697577
-0.001398797
-0.0006989097
0.0269882285
-0.0014334862
0.0116009281
-0.0107588581
-0.0083926031
0.0135524798
0.0189510798
0.0057624113
0.0149970006
0.0306027821
0.003878976

5/25/2011
5/24/2011
5/23/2011
5/20/2011
5/19/2011
5/18/2011
5/17/2011
5/16/2011
5/13/2011
5/12/2011
5/11/2011
5/10/2011
5/9/2011
5/6/2011
5/5/2011
5/4/2011
5/3/2011
5/2/2011
4/29/2011
4/28/2011
4/27/2011

64.45
64.4
64.4
66.88
65.89
65.74
66.09
66.54
66.78
65.3
65.69
65.15
64.7
63.71
65.05
67.08
67.68
68.07
68.32
67.23
68.62

17632.41016
18178.33008
18296.16016
18438.31055
18211.51953
18506.82031
18300.90039
18273.80078
18202.19922
17728.60938
17463.03906
17592.76953
17775.69922
18037.18945
18008.15039
18449.31055
18090.61914
18022.2207
18327.75977
18395.9707
18684.42969

0.0007763975
0
-0.0370813397
0.0150250417
0.0022817159
-0.0052958087
-0.0067628494
-0.0035938904
0.0226646248
-0.0059369767
0.0082885649
0.0069551777
0.0155391618
-0.0205995388
-0.0302623733
-0.0088652482
-0.0057293962
-0.0036592506
0.0162130001
-0.020256485
#DIV/0!

BSE sensex percentage

change in price
0.0020580193
0.0197581609
-0.0041487806
-0.017067137
0.0120500352
-0.0109044978
-0.0128338117
-0.0032645982
0.0069718773
-0.0057607063
-0.0043831545
0.003319675
-0.0218252695
-0.0068024804
-0.0016785382
-0.0189217464
0.0060673953
-0.0045802741
0.0017419291
0.0075630677
-0.0004483445
0.010146299
-0.005643867
0.0084908427
-0.0110277877
0.0121364117
0.0068691418
0.0067629215
0.0042292806
-0.0082325354
0.0086383245
-0.0108366544
-0.0086086314
-0.0042124791
-0.0095999311
-0.0088533502
-0.0019702603
0.0009079989
0.000668653
0.0065322536
0.007095456
-0.0016886415

market return
0.7511770413
7.2117287396
-1.5143049061
-6.2295050007
4.3982628545
-3.9801417025
-4.6843412526
-1.1915783321
2.5447352175
-2.1026578155
-1.5998513765
1.2116813894
-7.9662233531
-2.4829053405
-0.6126664269
-6.9064374264
2.2145992878
-1.6718000614
0.6358041196
2.7605197088
-0.16364574
3.7033991284
-2.0600114702
3.0991576028
-4.0251425108
4.4297902717
2.5072367711
2.4684663459
1.5436874099
-3.0048754082
3.1529884303
-3.9553788585
-3.1421504431
-1.5375548725
-3.5039748493
-3.231472836
-0.7191450107
0.3314196051
0.2440583619
2.3842725656
2.5898414305
-0.6163541651

Beta calculation 2015-2016

Regression method
Variance method
Market return
Risk free rate
Cost of equity
Geo market return

Beta calculation 2014-2015

Regression method
Variance method
Market return
Risk free rate
Cost of equity
Geo market return

Beta calculation 2013-2014

Regression method
Variance method
Market return
Risk free rate
Cost of equity
Geo market return

Beta calculation 2012-2013

Regression method
Variance method
Market return
Risk free rate
Cost of equity
Geo market return

-0.00190001
0.0010281864
0.0141038012
-0.0147674072
0.0040516571
0.0058401882
-0.009913033
0.0048047315
-0.0144762767
-0.0054764334
-0.0014810939
-0.0093669811
-0.0014166636
0.0011837521
-0.00366434
-0.0067557046
-0.0074563954
-0.0078404665
-0.0039661445
-0.0039623734
0.0067118393
-0.0007020192
-0.0021227849
0.0055235172
0.0075697118
0.0086065495
-0.0024907927
-0.0021401965
-0.0064772365
0.0087052399
-0.0070291507
0.0038231614
0.0055003566
0.0215324608
0.0025279897
0.0145922991
0.0063169509
-0.0095369985
0.0015687482
0.0066720512
-0.0206597577
-0.000988969
0.0098189704
0.0100381901
-0.0058309658

-0.6935036483
0.3752880274
5.1478874448
-5.3901036162
1.4788548347
2.1316686786
-3.6182570277
1.7537269815
-5.2838409978
-1.9988982069
-0.5405992872
-3.4189481147
-0.517082204
0.4320695158
-1.3374841173
-2.4658321775
-2.7215843161
-2.8617702857
-1.4476427306
-1.4462663043
2.4498213463
-0.2562370213
-0.7748165046
2.0160837909
2.7629448037
3.1413905571
-0.9091393464
-0.7811717126
-2.3641913348
3.1774125479
-2.5656399891
1.3954539043
2.0076301451
7.859348175
0.9227162259
5.3261891793
2.3056870859
-3.4810044426
0.5725931009
2.4352987053
-7.5408115612
-0.3609736939
3.5839241992
3.6639394018
-2.1283025332

Beta calculation 2011-2012

Regression method
Variance method
Market return
Risk free rate
Cost of equity
Geo market return

Beta calculation last 5 years

Regression method
Variance method
Market return
Risk free rate
Cost of equity
Geo mean

0.0096246095 3.5129824745
-0.0004667435 -0.1703613595
-0.0037873931 -1.3823984797
0.0158666963 5.7913441407
0.0170346998 6.2176654329
-0.0122248654 -4.4620758697
-0.0218468361 -7.9740951691
0.012226924 4.4628272546
-0.0094518503 -3.4499253748
-0.0223204499 -8.1469642136
-0.0041410065 -1.5114673629
0.0061450286 2.2429354476
0.0200869577 7.3317395477
-0.0122048268 -4.4547617878
0.0112976954
4.123658818
-0.0593621862 -21.6671979456
-0.0087565768 -3.1961505475
-0.0115933154
-4.231560128
0.0035966955 1.3127938405
-0.0016762328 -0.6118249747
-0.0067352738
-2.458374919
0.0187945589
6.860013984
0.0013546517 0.4944478776
-0.0126975141 -4.6345926641
-0.0083849264 -3.0604981388
-0.0047693748 -1.7408218031
-0.0021817777 -0.7963488494
0.0026591988 0.9706075532
0.0053843961 1.9653045929
-0.0040845288 -1.4908530042
0.002578735 0.9412382581
0.0147701056 5.3910885516
0.0051488484 1.8793296546
0.0037946883 1.3850612216
-0.0037062871
-1.352794787
-0.0195974532 -7.1530704135
-0.0091125004 -3.3260626538
-0.0047040933 -1.7169940702
0.0114536743 4.1805911214
-0.008373593 -3.0563614361
-0.0015174415 -0.5538661647
0.0006043499
0.220587723
0.0087888339 3.2079243889
0.009500935 3.4678412624
-0.0010117259 -0.3692799592

0.0108378121
0.0031820306
-0.0041195352
-0.017179259
-0.0013141421
0.0041281309
0.0052597627
-0.0026790161
0.0086404567
0.004907902
-0.0059934708
-0.0030158786
0.0059972146
-0.0026866001
0.0026742746
0.01515736
0.0073882983
0.010553181
0.0054765644
0.0037597577
0.0061021065
0.0020598517
-0.0174929502
0.0135662025
-0.0015774874
-0.0091675096
-0.0016756419
-0.0008860574
-0.0129166073
-0.0237211247
0.0007384812
0.0116963642
-0.0021023013
0.0012077115
-0.0040685568
-0.0112177105
0.005327359
-0.0010008664
0.0069335493
-0.0015086873
0.0132960321
0.0043350433
-0.0016527428
0.0139008245
-0.0228964781

3.9558014185
1.1614411639
-1.5036303476
-6.2704295411
-0.479661882
1.5067677709
1.9198133781
-0.9778408822
3.1537667034
1.7913842447
-2.1876168423
-1.1007956751
2.1889833119
-0.9806090245
0.9761102452
5.5324363826
2.6967288622
3.8519110734
1.9989460147
1.3723115741
2.2272688773
0.751845885
-6.3849268251
4.9516639131
-0.5757829006
-3.3461409882
-0.6116092949
-0.3234109651
-4.7145616821
-8.6582105153
0.2695456464
4.269172945
-0.7673399627
0.4408146887
-1.4850232392
-4.0944643155
1.9444860491
-0.3653162478
2.5307454902
-0.5506708769
4.8530517018
1.5822907977
-0.6032511398
5.0738009559
-8.3572145078

0.0148276834
0.019033767
-0.004426325
-0.0263399339
-0.0018351447
0.0177436518
0
-0.0078828948
-0.0062216674
0.008072661
-0.0095105254
-0.0107113709
-0.0055615132
0.0077356373
-0.0075367672
-0.0195445722
-0.0078120123
-0.0046406886
-0.0084267421
0
0.0057154477
-0.0002018362
0.0061816388
0.0067034719
0.0004255088
0.0086454032
0
0.010825378
-0.0006566072
0.0188362839
0.000038625
-0.0232731202
-0.0017715757
-0.0010747307
-0.0024436628
-0.007326739
-0.005326273
-0.0039762043
0.0105026006
-0.0023011314
-0.0147633365
0.0094643439
-0.0017659161
-0.0046771084
-0.0205158396

5.4121044316
6.9473249502
-1.6156086392
-9.6140758682
-0.6698278123
6.4764329197
0
-2.8772566077
-2.2709086053
2.9465212767
-3.4713417702
-3.909650364
-2.0299523059
2.8235076136
-2.7509200287
-7.1337688614
-2.851384493
-1.6938513325
-3.0757608579
0
2.086138399
-0.0736701977
2.256298146
2.4467672604
0.1553107252
3.155572165
0
3.9512629743
-0.2396616189
6.875243618
0.0140981379
-8.4946888666
-0.6466251297
-0.39227672
-0.891936921
-2.6742597232
-1.9440896402
-1.451314555
3.8334492192
-0.8399129555
-5.388617819
3.4544855234
-0.6445593747
-1.7071445716
-7.4882814715

0
0
0.0023218875 0.8474889273
-0.0071974704 -2.6270767073
0.0045686954 1.6675738175
0.0081800313 2.9857114351
0.0164703972 6.0116949768
-0.0090092363 -3.2883712675
0.0001148116 0.0419062159
0.0010198678 0.3722517337
-0.0087679923 -3.2003171995
-0.0078357633 -2.8600536006
0.0048434005 1.7678411722
0.0063282422 2.3098083931
0
0
0.0014075019 0.5137382083
0.0100617628 3.6725434257
0.0095019692 3.4682187485
0.0062898136 2.2957819781
0.004542698 1.6580847576
-0.0170806137 -6.2344240041
-0.0046119953 -1.6833782684
-0.0011127154 -0.4061411133
-0.0040355408
-1.472972383
-0.0041936601 -1.5306859396
-0.0020792857
-0.758939293
-0.0168056123
-6.134048476
0.004147268 1.5137528196
-0.0004010468 -0.1463820747
0.009979877 3.6426551012
0
0
0.0094056446 3.4330602669
0.0040555478 1.4802749457
0.0036196163
1.321159944
0.0184933823 6.7500845234
0.0049825647 1.8186361213
0.0016505411 0.6024474954
0.0266477222
9.726418594
-0.0028772309 -1.0501892896
-0.0057834874 -2.1109729175
0.0046211272 1.6867114192
0.0067340739 2.4579369859
0.0135974237 4.9630596366
-0.0029139692 -1.0635987585
-0.0307035966 -11.2068127432
-0.0016344034 -0.5965572513

0.0141268605
0.0034988495
0.0071642647
-0.0108284218
-0.0070511013
0.0120543311
0.0090416712
0.0155910674
-0.0026626123
-0.0196972824
-0.0011377831
-0.0091054993
-0.0082314333
0.0012263852
-0.0114650603
-0.0119016809
-0.0036663291
0.0042228524
-4.56626899829575E-005
-0.0040480011
-0.0046829001
0.0089694038
0.0018572662
0.001698729
-0.0056663471
0.0058200229
0.0095152662
0.0012382237
-0.0046315418
-0.0005178459
0.0046786569
0.0037944559
-0.0024370739
0.0035413696
0.0012674591
0.0002188701
-0.001692585
0.0019920761
-0.000195552
0.0189970646
0.0091578199
0.0080856762
0.0047815346
-0.003655365
0.00238249

5.1563040952
1.2770800816
2.6149566193
-3.95237394
-2.5736519633
4.3998308482
3.3002099944
5.6907395942
-0.9718534883
-7.1895080867
-0.4152908165
-3.323507236
-3.0044731531
0.4476305798
-4.1847469956
-4.3441135211
-1.3382101307
1.541341124
-0.0166668818
-1.4775204054
-1.7092585401
3.2738324017
0.6779021603
0.6200361022
-2.068216685
2.1243083525
3.4730721602
0.4519516666
-1.6905127504
-0.1890137525
1.7077097675
1.3849764206
-0.8895319721
1.2925999044
0.4626225611
0.0798875862
-0.6177935092
0.7271077916
-0.0713764957
6.933928591
3.3426042669
2.9512718263
1.7452601445
-1.3342082082
0.8696088674

0.0079614262
0.0055165195
0.0123071011
0.0041997012
-0.0132826997
-0.0013167123
0.0032965051
-0.0127602536
0.0148776385
-0.0009584983
-0.0111419617
-0.0023476659
0.0012557902
-0.0010970697
0.0059679154
-0.0103321473
-0.0011577666
-0.0158435291
0.0042937802
-0.0008037345
0.018058528
0.005238435
-0.0120839799
-0.0090343357
0.0024140701
-0.0022744608
-0.0076254432
-0.001995959
0.010846696
-0.0021867616
-0.0019900472
0.0044615669
0.0056514213
0.0086132764
0.0029351863
0.004437495
0.0002190497
0.0006612054
0.0022549755
0.0017412714
-0.0040264255
0.0011257256
0.0110227916
0.0071099044
0.0014752146

2.9059205727
2.0135296071
4.4920919061
1.5328909559
-4.8481854078
-0.4805999909
1.2032243598
-4.6574925766
5.4303380606
-0.3498518899
-4.0668160262
-0.8568980578
0.4583634325
-0.400430451
2.1782891271
-3.7712337524
-0.4225848235
-5.7828881141
1.567229791
-0.2933631019
6.5913627314
1.9120287693
-4.4106526816
-3.2975325135
0.8811355795
-0.8301782087
-2.7832867499
-0.7285250389
3.9590440356
-0.7981679712
-0.7263672211
1.6284719335
2.0627687914
3.1438459016
1.0713430057
1.6196856805
0.079953124
0.241339976
0.823066046
0.6355640755
-1.46964532
0.4108898393
4.0233189402
2.5951150905
0.5384533421

0.0141669304
0.0075051737
-0.0101554981
-0.0029713212
-0.0093693125
0.0071861159
0.0095099032
-0.015992714
-0.0073770891
0.0037008425
-0.005187003
-0.005523007
0.0047622273
0.0046695701
0.0120796736
0.0028707055
0.0031454124
0.0004477333
0.0127264164
0.0088643217
-0.0006940896
-0.0137312822
-0.0028320333
-0.0053669863
-0.0198455598
0.0053162009
0.0053559437
-0.0006757013
0.0127314971
0.0040360117
0.0125043977
0.0014862742
-0.0099183411
-0.0021743221
0.0134863074
-0.0029551067
-0.0038207988
-0.0017606266
-0.0107729873
0.0131283316
-0.0014939431
-0.0136079977
0.0040166738
-0.0042917508
0.0001359844

5.1709295931
2.7393883991
-3.7067568051
-1.0845322457
-3.4197990655
2.6229323003
3.4711146632
-5.8373406037
-2.6926375056
1.3508075076
-1.8932560862
-2.0158975647
1.7382129767
1.7043930704
4.4090808753
1.0478075232
1.1480755242
0.1634226436
4.6451419849
3.2354774259
-0.2533426922
-5.0119179967
-1.0336921432
-1.9589499914
-7.2436293268
1.9404133333
1.9549194346
-0.246630977
4.6469964263
1.4731442619
4.5641051472
0.5424900876
-3.6201944998
-0.7936275554
4.9225021962
-1.0786139436
-1.3945915594
-0.6426287191
-3.932140367
4.7918410228
-0.545289226
-4.9669191655
1.4660859502
-1.5664890468
0.0496343112

0.0072352601
0.0150662892
0.0086140915
-0.0021223955
0.0070383346
0.0193047533
-0.0006936719
-0.0131103711
0.0002680326
-0.0067715296
0.0009529388
0.0130854181
0.0031435015
-0.003235087
0.0005676662
0.0100038616
0.0090414222
0.0037992869
-0.0023505839
0.0135973194
0.0242134448
0.0290990992
0.0009021125
-0.0081978002
0.002820247
0.0018402389
-0.0006204957
-0.0021538441
-0.0073092429
-0.0024885735
-0.0082385167
0.0051923721
-0.0002838124
0.0060095984
0.015783352
-0.0092372635
-0.0063649078
-0.0038022401
0.0005721983
0.0160624538
-0.0007178506
-0.0066448906
-0.0018810251
0.0046800643
0.0026878047

2.640869929
5.4991955604
3.1441433969
-0.7746743691
2.5689921126
7.0462349365
-0.2531902564
-4.7852854431
0.0978319149
-2.4716082986
0.347822648
4.7761776059
1.1473780349
-1.1808067494
0.2071981562
3.6514094717
3.300119118
1.3867397159
-0.8579631233
4.9630215936
8.8379073488
10.6211712221
0.3292710692
-2.992197084
1.0293901563
0.6716871814
-0.226480947
-0.7861531031
-2.6678736557
-0.9083293188
-3.0070586101
1.895215801
-0.103591509
2.1935034209
5.7609234785
-3.3716011722
-2.3231913471
-1.3878176539
0.2088523753
5.8627956235
-0.262015461
-2.4253850736
-0.686574175
1.7082234706
0.981048708

0.002072466
0.0056540683
0.0053888545
0.0018177038
-1.22205453816513E-005
0.0138702739
0.0006283396
-0.0042490788
1.14507613656577E-005
0.0010457959
0.0016161668
-0.0037340088
0.0013653536
-0.0049423752
0.0006861845
0.0188678251
0.0111393207
0.0031650053
0.0125595298
-0.0082134361
0.0063434017
0.0064510116
0.0019715719
0.0053471227
0.0079910523
-0.0089914749
0.0043015825
0.0083145957
0.0047744439
0.0085904866
-0.0124772351
0.0041801084
0.0014310625
-0.0020754739
0.0032406657
0.0024535244
0.0024292391
0.0001321137
-0.0148480098
0.0007610216
-0.0072188991
-0.0017506212
-0.0011560791
-0.0201627799
-0.0112334344

0.7564500946
2.0637349236
1.9669318754
0.6634618748
-0.0044604991
5.0626499592
0.2293439648
-1.5509137631
0.0041795279
0.3817154996
0.5899008692
-1.3629132048
0.4983540471
-1.8039669446
0.2504573509
6.8867561588
4.0658520534
1.1552269457
4.5842283808
-2.9979041941
2.3153416291
2.3546192274
0.7196237572
1.9516997814
2.9167341012
-3.2818883226
1.5700776005
3.0348274331
1.7426720057
3.1355276228
-4.5541908108
1.5257395589
0.5223378019
-0.7575479808
1.1828429948
0.8955364104
0.8866722735
0.048221499
-5.4195235762
0.277772866
-2.6348981535
-0.6389767258
-0.4219688846
-7.3594146657
-4.100203568

0.0016866996
0.0040727634
0.0021725183
0.0067144985
-0.0094784315
-0.0011419033
0.012200391
-0.0047945996
0.0180996164
0.0021783559
-0.0007724167
0.0017464945
-0.0045249045
-0.0030707537
-0.001771324
-0.0119273727
-0.0014264644
0.001308703
-0.0023861146
0.0056461474
0.0019911318
-0.003237679
0.0010108578
0.0179201499
-0.0072503001
0.0120180992
-0.0022933205
-0.0027062023
-0.0100369502
-0.0116100334
-0.0039448876
-0.0033367133
0.0157116738
0.0018474616
0.0120287357
-0.0070107668
-0.0020619117
0.0051019834
0.0125162237
0.0056145412
-0.0002330358
-0.0087386484
0.019176038
-0.0005764062
-0.0196790649

0.6156453656
1.4865586368
0.7929691645
2.4507919677
-3.4596275142
-0.4167947191
4.453142709
-1.7500288658
6.6063599824
0.7950999057
-0.2819320963
0.6374704881
-1.6515901277
-1.1208251181
-0.6465332532
-4.353491042
-0.5206594905
0.4776765896
-0.8709318143
2.0608437901
0.7267631141
-1.1817528446
0.3689630954
6.5408547274
-2.6463595269
4.3866061936
-0.8370619885
-0.9877638314
-3.6634868361
-4.2376622068
-1.439883962
-1.2179003718
5.7347609493
0.6743234803
4.3904885202
-2.5589298786
-0.7525977556
1.8622239387
4.5684216643
2.0493075417
-0.0850580533
-3.1896066647
6.9992538523
-0.2103882578
-7.1828586989

-0.0122393207
0.0019222378
0.0221241737
0.010152296
-0.004314671
-0.0102020974
-0.0084771206
-0.0075215326
-0.0034539425
-0.0038069327
-0.0104742876
0.0015257148
0.0062065709
0.005015093
0.017439261
-0.0054749014
-0.0020221612
-0.0020440781
-0.0046532459
-0.0013841333
0.000526747
0.022893421
-0.0064294247
-0.0029076698
0.003845818
0.0126118884
0.0011679632
0.0132934139
0.0044488227
-0.0010468801
0.0006973601
0.0197221373
0.00708888
-0.0176152102
-0.0083734462
0.0018940837
-0.003211347
0.00096729
-0.0179014595
-0.0185468279
0.0342888978
0.0079847822
0.0031180798
0.0004921222
-0.0024831355

-4.4673520649
0.701616779
8.0753234061
3.7055880345
-1.5748549223
-3.7237655629
-3.0941490332
-2.7453594018
-1.260689023
-1.3895304294
-3.8231149757
0.5568858902
2.2653983706
1.8305089381
6.3653302729
-1.9983390104
-0.738088842
-0.7460884986
-1.6984347646
-0.5052086582
0.1922626552
8.3560986633
-2.3467400151
-1.0612994951
1.4037235643
4.6033392573
0.4263065637
4.8520960606
1.6238202715
-0.3821112198
0.2545364412
7.1985801202
2.5874411882
-6.4295517333
-3.0563078736
0.6913405328
-1.1721416616
0.3530608407
-6.5340327047
-6.7695921751
12.5154477044
2.9144454912
1.1380991438
0.1796246187
-0.9063444461

-0.0107797928 -3.9346243881
0.000017483 0.0063813079
0.0377289453 13.7710650266
0.0152952821
5.582777969
0.0222005042 8.1031840512
0.0182559267 6.6634132599
-0.034494662 -12.5905516203
0.0143079568 5.2224042437
0.0118842006 4.3377332302
0.0224986267 8.2119987524
0.001562232 0.5702146865
-0.0317947311 -11.6050768434
0.0020892322 0.7625697683
0.0112761799 4.1158056688
0.0227315611 8.2970197841
-0.0186412459 -6.8040547371
-0.0033582086 -1.2257461484
-0.0156284198 -5.7043732327
-0.0397266855 -14.5002401987
0.0071633462 2.6146213603
0.0149289946 5.4490830459
0.0083898972 3.0623124836
0.0066680833 2.4338503975
-0.0036383952 -1.3280142597
-0.02341855 -8.5477707588
0.0009517961 0.3474055946
-0.0079292032 -2.8941591604
-0.0014737007 -0.5379007464
-0.0001364779 -0.0498144186
-0.0125011978 -4.5629371955
-0.007844271 -2.8631589186
-0.0028564002 -1.0425860773
-0.0142314707 -5.1944868173
-0.0104152205
-3.801555491
0.0070941453 2.5893630291
0.0004600297 0.1679108537
0.0010651338
0.388773837
0.0090070739 3.2875819817
0.0049115343 1.7927100314
-0.0091467308 -3.3385567497
0.0038083965 1.3900647232
0.0143529824 5.2388385616
0.0197957423 7.2254459319
-0.0074776345 -2.7293365958
0.0059359538 2.1666231535

-0.0087737155
0.0043779904
0.0121536651
-0.0146970397
-0.0058010959
0.0093618196
0.0275409371
0.0174551531
-0.0041349846
0.0047602762
-0.0124292433
0.0029355372
-0.0273520933
0.0011662901
-0.0053084205
0.0077140469
0.0186310377
-0.0112372895
-0.0053214825
-0.0153319907
0.0006093829
-0.0046240839
-0.0024902862
0.0011481456
-0.0032993159
-0.0075818841
-0.0225125202
0.003363161
-0.0006537274
0.0064925504
0.016566889
0.0015248296
-0.0193353357
-0.0024547588
-0.005556329
-0.0030631127
0.0019157617
0.0017003516
0.0248790533
0.0015549286
-0.0194670435
0.0072009528
-0.0025582877
0.0050897847
0.0109440136

-3.2024061418
1.5979664871
4.4360877689
-5.3644194941
-2.1173999939
3.417064166
10.0524420382
6.3711308831
-1.5092693795
1.7375008053
-4.5366738124
1.0714710898
-9.9835140414
0.4256958801
-1.937573484
2.8156271361
6.8003287464
-4.1016106698
-1.9423411221
-5.5961766207
0.2224247433
-1.687790614
-0.9089544636
0.4190731346
-1.2042503031
-2.767387691
-8.2170698797
1.2275537793
-0.2386104894
2.3697808828
6.0469144988
0.5565627879
-7.0573975352
-0.89598696
-2.0280600998
-1.1180361504
0.6992530296
0.6206283254
9.0808544411
0.5675489253
-7.1054708704
2.6283477876
-0.9337749955
1.8577714258
3.9945649526

0.0050062219
-0.0081136385
0.011873857
0.0060182948
0.0052253207
-0.0061900263
0.0118612007
0.0004970988
0.0080650727
0.0152313459
-0.0007345736
0.0210879786
0.0063171083
-0.0161598237
0.0069374869
0.0103129483
-0.0114601019
-0.0006748517
-0.0032128426
-0.0155274434
-0.0125681019
0.0093401301
0.001538587
0.0070164947
0.0012370248
-0.0028918044
-0.0030474075
-0.0048358078
-0.0065188084
-0.0147772076
-0.0069160165
-0.0073007507
0.0107366365
-0.0103434689
-0.0041377455
-0.001880765
0.013891924
0.0083588503
0.0057168933
0.0140486031
-0.0021438564
0.0030209873
-0.01518718
0.0072189595
-0.0163746071

1.8272709781
-2.961478062
4.3339577949
2.1966775938
1.9072420383
-2.2593596092
4.3293382383
0.181441071
2.9437515359
5.5594412631
-0.2681193546
7.6971121892
2.3057445162
-5.8983356425
2.5321827139
3.7642261139
-4.1829372017
-0.2463208824
-1.1726875457
-5.6675168272
-4.5873571922
3.4091475
0.5615842524
2.5610205519
0.4515140571
-1.0555086179
-1.1123037304
-1.7650698346
-2.3793650774
-5.3936807713
-2.5243460353
-2.6647740146
3.9188723331
-3.775366135
-1.5102770906
-0.6864792073
5.0705522752
3.0509803653
2.0866660572
5.1277401202
-0.782507602
1.1026603653
-5.5433206898
2.6349202157
-5.9767316043

0.0007599354
-0.0004320546
-0.0161581561
0.0003579853
0.0069042648
0.0016914647
-0.0014888974
-0.0056558515
0.0024048324
0.0051626827
-0.0012419557
-0.0048799396
-0.0030245028
-0.00102237
-0.004626007
-0.0015165923
-0.0057195844
-0.0054996016
0.0007053014
-0.0055935564
-8.93823155704349E-006
0.0090218827
-0.0051346725
0.0022540306
-0.0059820453
0.0031329471
0.0037572455
0.0073872826
-0.0084650508
0.0040394099
0.012346113
4.56936801524597E-006
-0.0001545291
-0.003845998
0.0025950191
-0.0046835718
0.0009765239
0.0025635819
0.014800719
-0.0009323245
0.0062637294
-0.0048235019
0.0084326327
0.0006802744
-0.0108934303

0.2773764296
-0.1576999211
-5.8977269629
0.1306646463
2.5200566378
0.6173846313
-0.5434475482
-2.0643858136
0.8777638165
1.8843791917
-0.4533138196
-1.7811779454
-1.1039435174
-0.3731650409
-1.6884925429
-0.5535561968
-2.0876483072
-2.0073545839
0.2574350104
-2.0416480883
-0.0032624545
3.2929871894
-1.8741554543
0.8227211523
-2.1834465398
1.1435257041
1.3713946212
2.6963581559
-3.0897435556
1.4743846085
4.5063312597
0.0016678193
-0.0564031136
-1.4037892584
0.9471819567
-1.7095037153
0.3564312352
0.9357074041
5.4022624403
-0.3402984316
2.2862612487
-1.7605781984
3.0779109312
0.2483001559
-3.9761020462

-0.0011337071
0.0057449748
0.0062527258
-0.0037702095
0.0045758511
-0.0065098584
-0.0016444333
-0.0011617301
-0.0007418702
-0.0032176226
0.004895941
0.0022606973
0.0022169448
-0.0017880175
0.0088149299
0.0174518991
0.0164573636
0.0016447921
-0.0005815916
0.0030854716
0.0071503224
-0.0005278199
0.0016183441
-0.0087703298
-0.0079220708
-0.0027568165
-0.0007139841
-0.0086266496
-0.0029705413
0.0045186575
0.0029052977
0.0003956141
0.0104381607
0.0030433505
0.0040438315
-0.0109987485
0.0005626995
-0.0071055836
0.0025981443
-0.0044387788
0.0059483488
-0.0058333094
0.0097341574
0.0017801079
-0.0072595288

-0.4138031013
2.0969157877
2.2822448992
-1.3761264776
1.6701856615
-2.3760983085
-0.6002181612
-0.4240314777
-0.2707826106
-1.1744322379
1.7870184762
0.8251545013
0.809184862
-0.652626381
3.2174494291
6.3699431639
6.0069377171
0.6003491038
-0.2122809477
1.1261971168
2.6098676842
-0.1926542805
0.590695606
-3.2011703925
-2.891555851
-1.0062380043
-0.260604192
-3.1487271174
-1.0842475735
1.6493100039
1.0604336496
0.1443991433
3.8099286688
1.1108229307
1.4759984931
-4.0145431892
0.205385329
-2.5935380179
0.9483226579
-1.6201542502
2.171147321
-2.129157929
3.5529674522
0.6497394003
-2.6497279957

0.0020546571
-0.0068902969
0.0093204585
-0.0086338885
0.0045100753
-0.0121171657
-0.0062802238
0.0099874956
0.0024319756
0.003260181
0.0098624952
-0.0028268269
-0.0033293503
0.0011283638
-0.0042388397
0.0219943638
-0.007934672
-0.002497034
0.0042265967
0.0245882821
0.0011739348
0.0082384192
0.0048500586
0.0046963411
0.0194543812
0.0019019837
-0.0073120955
0.0032482426
0.0002100249
-0.009171926
0.002906102
-0.0079913056
-0.0026641843
-0.0058707278
-0.0037540018
0.0001883424
-0.0021470412
0.0109761354
0.0019181478
-0.0040042578
0.0053733106
0.0043120008
-0.0001781751
-0.0022551219
-6.92401591468653E-005

0.7499498309
-2.5149583563
3.4019673383
-3.1513693136
1.6461774707
-4.4227654937
-2.2922816934
3.6454358871
0.88767109
1.1899660805
3.5998107565
-1.0317918354
-1.215212858
0.4118527733
-1.5471764782
8.0279427879
-2.8961552635
-0.9114174123
1.5427077824
8.9747229709
0.4284861859
3.0070230156
1.7702713738
1.7141644972
7.1008491415
0.694224047
-2.6689148417
1.1856085506
0.0766590826
-3.3477529946
1.06072724
-2.9168265363
-0.9724272796
-2.1428156298
-1.370210644
0.0687449693
-0.7836700462
4.0062894142
0.7001239404
-1.4615540969
1.9612583771
1.5738802937
-0.0650339195
-0.8231195029
-0.0252726581

0.0108435527
0.0125033218
-0.0015344367
-0.00191347
0.0012300388
0.0053955744
0.0180822385
0.0119814479
-0.0122420663
-0.0042575339
0.0024133215
-0.0163820166
-0.0069686445
0.0054605637
0.0046598999
0.0001163652
-0.0064128383
-0.0010939506
-0.0146713813
-0.0073337732
0.0130157195
-0.0073704578
-0.0010006905
0.0043440527
0.0021290156
0.0015363239
-0.0017785447
0.0258505627
0.0013555119
0.003618691
0.0014464926
-0.0053232911
-0.0035256461
0.0080447807
0.0021844908
0.0092165848
-0.0143954245
0.0163059817
-0.0120037198
0.0010501808
0.0116865188
-0.0030420341
0.004193534
0.0118358114
0.0270689023

3.9578967436
4.5637124738
-0.5600694132
-0.6984165383
0.4489641666
1.9693846718
6.6000170572
4.3732284811
-4.4683541878
-1.5539998851
0.8808623329
-5.9794360611
-2.5435552361
1.9931057392
1.7008634764
0.0424732947
-2.3406859871
-0.3992919846
-5.355054158
-2.6768272139
4.7507376312
-2.690217113
-0.3652520248
1.5855792497
0.7770906849
0.5607582333
-0.6491688284
9.4354553693
0.4947618374
1.3208222328
0.5279698045
-1.9430012471
-1.286860812
2.936344959
0.7973391486
3.364053461
-5.2543299596
5.9516833184
-4.3813577408
0.3833160004
4.2655793722
-1.1103424457
1.5306398987
4.3200711443
9.8801493516

0.0020164156
0.0014556841
-0.0156222608
-0.0057392874
-0.0076910347
0.0013242646
0.0122716571
-0.0002761322
0.0171932836
-0.0048863438
-0.00969209
0.0018888282
0.005119295
0.0025196758
-0.0182603868
0.0069321208
-0.0047345929
-0.0077387282
-0.0036123068
-0.0040250747
-0.0216719396
0.0048500072
-0.0186639749
-0.0087112179
-0.0009758401
0.0107714402
0.0002089866
-0.0012021919
-0.0032544348
0.0064696404
-0.0159527285
-0.0074196324
0.006400518
0.0019847506
0.0120687332
0.0033016127
-0.0137376451
0.0077455462
-0.0025771203
0.0012599601
-0.0150908501
-0.0063304956
0.0068239217
0.0042490418
0.0202589691

0.7359916948
0.5313247011
-5.7021251994
-2.0948399189
-2.8072276696
0.4833565825
4.479154847
-0.1007882679
6.275548526
-1.7835154888
-3.5376128458
0.6894222996
1.8685426678
0.9196816797
-6.6650411649
2.5302240775
-1.7281264163
-2.8246357926
-1.3184920001
-1.469152282
-7.9102579548
1.7702526373
-6.8123508513
-3.1795945443
-0.3561816403
3.931575689
0.0762800991
-0.4388000268
-1.187868695
2.3614187539
-5.8227459031
-2.7081658091
2.3361890849
0.7244339535
4.4050876124
1.2050886236
-5.0142404531
2.8271243559
-0.9406489158
0.4598854359
-5.5081602954
-2.310630907
2.4907314263
1.5509002574
7.3945237147

-0.0036801286
-0.0078656437
0.0119968761
-0.0177955047
0.0096106656
-0.0230227755
0.0164892751
0.0024784134
-0.0110401855
-0.0118608381
-0.0135859749
0.0059326316
0.0128470241
0.0048236606
0.0208638006
-0.0016170187
-0.010918707
-0.0155318214
0.0030044454
-0.0095032971
0.0012159723
0.0163575163
-0.0266587684
-0.008569831
-0.0036786487
-0.0153760587
0.0076142549
0.0074561779
-0.0026600834
0.0198245486
0.0042610225
0.0013606858
-0.0046021928
0.006970546
0.004816078
-0.004792446
0.00581368
0.0099307494
0.0075875797
0.0062249678
0.0195839477
-0.0215086521
0.0091818897
0.0047900249
0.0145679911

-1.3432469331
-2.8709599487
4.3788597675
-6.4953592184
3.5078929568
-8.4033130702
6.0185853991
0.9046209007
-4.0296677207
-4.3292058961
-4.9588808258
2.1654105377
4.6891638105
1.7606361134
7.615287205
-0.5902118351
-3.9853280378
-5.6691148155
1.0966225734
-3.4687034535
0.4438298952
5.9704934497
-9.7304504702
-3.1279883204
-1.342706769
-5.6122614337
2.7792030408
2.7215049184
-0.9709304589
7.2359602482
1.5552732033
0.4966503231
-1.679800387
2.5442492744
1.7578684701
-1.7492427979
2.1219932141
3.6247235298
2.769466586
2.2721132476
7.1481408991
-7.8506580117
3.3513897341
1.7483591047
5.3173167429

0.0007599434
0.0057240463
0.0116870725
-0.0008854631
0.0170908809
0.0021504826
0.0073022777
-0.008552904
0.0006662821
0.0221546835
-0.003340789
0.0006716489
-0.0016092772
-0.0035585305
0.0271583068
0.0040763718
-0.0057263364
-0.0116939012
-0.0092037954
-0.0060610679
0.0147438986
-0.0047213336
0.0081701418
0.0336162892
-0.0132814387
-0.007230472
-0.0217927433
-0.0028127654
-0.0075844428
0.0083274889
-0.0211620685
-0.0166652272
-0.023038391
0.0042683166
-0.0024633714
0.0220451955
0.0223270477
0.0071912591
-0.0098217829
0.0300533467
-0.0102822234
0.0100968666
-0.0227476276
0.007482727
-0.0259847849

0.2773793411
2.0892769065
4.2657814447
-0.3231940233
6.2381715378
0.7849261608
2.6653313615
-3.1218099444
0.2431929664
8.0864594715
-1.2193879986
0.2451518395
-0.5873861811
-1.2988636335
9.91278198
1.4878757133
-2.090112777
-4.2682739513
-3.3593853249
-2.2122897798
5.3815229926
-1.7232867744
2.9821017678
12.2699455435
-4.8477251414
-2.6391222895
-7.9543513136
-1.0266593682
-2.7683216218
3.0395334435
-7.7241549958
-6.0828079377
-8.4090127176
1.5579355731
-0.899130574
8.0464963449
8.1493724192
2.6248095818
-3.5849507631
10.9694715437
-3.7530115564
3.6853563093
-8.3028840836
2.7311953528
-9.4844464916

-0.0054794529 -2.0000003141
-0.0187267913 -6.8352788188
-0.0063260598 -2.3090118379
-0.0137901684 -5.0334114539
-0.00430878 -1.5727046937
-0.0097499325 -3.5587253781
-0.0118062178 -4.3092695062
0.0003940143 0.1438152353
0.0046150334 1.6844872032
0.0009779689 0.3569586535
-0.0009141711 -0.3336724585
-0.0126619354 -4.6216064217
-0.0056047249 -2.0457245829
0.0298441651 10.8931202764
0.0019687613 0.7185978875
0.0186300771 6.7999781549
0.0091529822 3.3408385051
-0.0089302106 -3.2595268639
-0.0086886893 -3.1713716062
0.0201244903 7.3454389436
-0.0162584035 -5.9343172723
-0.0033718116 -1.2307112245
0.0117727122 4.2970399524
-0.0043913784 -1.6028531093
0.025514509 9.3127957739
-0.001253819 -0.4576439317
0.0200024413 7.3008910902
0.0278697093 10.1724438874
-0.0045667083 -1.6668485424
-0.0177439082
-6.476526501
-0.0183732821 -6.7062479696
-0.0146310643 -5.3403384609
0.0153259443 5.5939696856
-0.0047209896 -1.7231611935
0.0294640057 10.7543620714
-0.0068654592 -2.5058925952
-0.0121685099 -4.4415061024
-0.0412536652 -15.0575877814
-0.0019959268 -0.7285132859
0.0211359988 7.7146395781
-0.0111304099 -4.0625996142
0.0033947138 1.2390705361
0.0099906314 3.6465804491
0.0147053925 5.3674682496
-0.0020786159 -0.7586948119

-0.0216535901
-0.0173934742
0.0058915359
0.0119902581
0.0089437873
-0.0064281492
0.0086774066
0.0158634676
0.0358070594
-0.0184252396
-0.0085140041
-0.0129400012
0.0095932797
0.0123921677
-0.0199224859
-0.0220305272
0.0065663575
-0.0064545007
-0.0128826058
-0.004151037
0.0161704273
-0.0077850577
-0.0182417564
-0.021890387
-0.0137883777
-0.0093506832
-0.0111628134
0.0064367521
-0.0006765862
-0.0120837375
-0.0046424925
-0.0187092868
0.0079577976
0.0155190057
-0.0035774537
-0.0081210112
0.0079337424
-0.002956637
-0.0030228111
0.0011927117
0.0100154358
-0.0165463932
-0.0072461633
-0.0115451435
0.0187606466

-7.9035603916
-6.3486180666
2.1504106006
4.3764441895
3.2644823796
-2.3462744432
3.1672533977
5.7901656666
13.0695766788
-6.7252124453
-3.1076114855
-4.7231004235
3.5015470728
4.5231411968
-7.2717073463
-8.0411424355
2.3967204932
-2.3558927734
-4.7021511083
-1.5151285075
5.9022059499
-2.8415460773
-6.6582411041
-7.9899912411
-5.0327578544
-3.4129993666
-4.0744269064
2.3494145106
-0.2469539706
-4.4105641769
-1.6945097484
-6.8288896954
2.9045961198
5.6644370971
-1.3057705834
-2.9641690839
2.8958159664
-1.0791725202
-1.1033260659
0.4353397692
3.6556340775
-6.039433506
-2.6448495939
-4.2139773729
6.8476360248

-0.0009383976
-0.0037162823
0.0027543697
-0.0044077755
0.0081315344
0.010891481
0.004347017
0.0094146969
0.0289487938
0.0100770947
-0.0005506694
0.003065691
-0.0203630477
-0.0064134507
-0.0080717754
-0.0096358733
0.0023338876
-0.0001373815
-0.0063291792
-0.0005104122
-0.005478599
0.0040993112
0.0023741712
-0.0063641222
-0.0061600315
0.0057033809
0.0148759242
-0.00186351
0.0122728396
0.011060556
-0.0091456106
0.0010359739
-0.0181577065
0.0101805509
0.0030521156
-0.0028201689
-0.0113207609
-0.0100505743
0.0106616759
-0.013407178
0.0038995467
-0.0008738434
0.0005481124
0.0169259007
-0.0140112764

-0.3425151117
-1.3564430249
1.0053449414
-1.6088380522
2.9680100439
3.9753905784
1.5866612055
3.4363643579
10.5663097522
3.6781395817
-0.2009943249
1.1189772011
-7.4325123991
-2.3409095016
-2.9461980082
-3.5170937626
0.8518689883
-0.0501442615
-2.310150425
-0.186300462
-1.9996886246
1.4962485744
0.8665724743
-2.3229046122
-2.2484115139
2.0817340335
5.429712318
-0.6801811643
4.4795864521
4.0371029398
-3.3381478657
0.3781304667
-6.6275628604
3.7159010771
1.1140221782
-1.0293616626
-4.1320777204
-3.6684596298
3.891511697
-4.8936199809
1.4233345587
-0.3189528365
0.200061032
6.177953753
-5.1141159017

-0.0035247459
-0.0243883358
-0.0072084914
-0.0080892822
-0.0080555515
-0.0049454301
-0.0019893955
-0.0009141776
0.0067408008
0.018259256
0.0016059864
-0.0152500712
-0.0157405333
0.0225474076
-0.009711881
-0.0071323153
-0.0010717579
-0.0037904084
-0.0007567944
0.014486827
-0.0012769241
0.0080373025
0.0088583586
0.0093786006
0.0067762774
0.0253341497
0.007941272
0.0121111706
0.0083664765
-0.0022238487
-0.0149344653
-0.0113744671
0.010515885
-0.0147422722
0.0146026917
-0.0083964859
-0.0076864721
0.0016431347
0.0119071723
-0.0142687921
-0.0001790478
0.0023451479
0.0349596371
0.0069199961
0.0038848915

-1.2865322408
-8.9017425702
-2.6310993635
-2.9525879995
-2.9402763074
-1.8050819813
-0.7261293709
-0.3336748239
2.4603922783
6.6646284282
0.5861850503
-5.5662759867
-5.7452946364
8.2298037816
-3.5448365631
-2.6032950724
-0.3911916437
-1.3834990832
-0.2762299692
5.2876918676
-0.4660772788
2.9336154229
3.2333008885
3.4231892175
2.4733412439
9.2469646387
2.8985642819
4.4205772781
3.0537639402
-0.8117047837
-5.451079817
-4.1516805084
3.8382980333
-5.3809293468
5.3299824532
-3.0647173616
-2.805562329
0.5997441771
4.3461178794
-5.2081091049
-0.065352431
0.8559789689
12.7602675513
2.5257985915
1.4179853901

-0.030031357 -10.9614452991
-0.0064401535 -2.3506560297
-0.0077095127 -2.8139721483
0.0124531629 4.5454044713
-0.0159563218 -5.8240574499
0.011251901
4.106943877
0.0014829761 0.5412862802
0.0039336763 1.4357918559
0.0267133101 9.7503581863
0.0152075661 5.5507616095
-0.0073740789 -2.6915387864
-0.0102909983 -3.7562143702
-0.0144972824
-5.291508093
0.0016125509 0.5885810964
-0.0239120133 -8.7278848694
0.0198274812 7.2370306199
0.0037952282 1.3852582884
-0.0166708356 -6.0848549932
-0.0037079277 -1.3533936239
-0.0154384691 -5.6350412133
#DIV/0!
#DIV/0!

culation 2015-2016
-0.037
-0.037
-13.70%
7.728%
8.53%
-15.57%

culation 2014-2015
-0.078
-0.078
36.45%
8.86%
6.70%
35.22%

culation 2013-2014
-0.010
-0.010
21.59%
7.87%
7.74%
19.49%

NO OF SHARES
Market price
Avg debt
interest paid
cost of debt
weight of debt
wt of equity
WACC

NO OF SHARES
Market price
Avg debt
interest paid
cost of debt
weight of debt
wt of equity
WACC

NO OF SHARES
Market price
Avg debt
interest paid
cost of debt
weight of debt
wt of equity
WACC

culation 2012-2013
0.055
0.055
11.59%
8.20%
8.39%
9.53%

NO OF SHARES
Market price
Avg debt
interest paid
cost of debt
weight of debt
wt of equity

IN MILLIONS
35,978
106.95
160,064.86
9,316.58
3.84%
0.0399367507
0.9600632493

0.080122

8.34%

IN MILLIONS
33,196
183.24
165,751.82
9,316.58
3.71%
0.0265260392
0.9734739608

Since the cost of equity is les

risk free rate, we cannot con
value. This happens due to un
market movement.

6.62%

IN MILLIONS
33,143
136.55
138,591.37
6,247.89
2.98%
0.0297132309
0.9702867691

7.59%

IN MILLIONS
33,088
112.94
95,932.76
8,134.00
5.60%
0.0250284905
0.9749715095

Since the cost of equity is les

risk free rate, we cannot con
value. This happens due to un
market movement.

WACC

culation 2011-2012
0.052
0.052
-12.18%
7.99%
6.94%
-15.23%

culation last 5 years

0.006
0.006
10.02%
7.73%
7.74%
8.01%

NO OF SHARES
Market price
Avg debt
interest paid
cost of debt
weight of debt
wt of equity
WACC

NO OF SHARES
Market price
Avg debt
interest paid
cost of debt
weight of debt
wt of equity
WACC

8.32%

IN MILLIONS
33,033
97.97
80,954.58
9,078.40
7.40%
0.0244047113
0.9755952887

6.95%

IN MILLIONS
33,688
106.95
128,259.08
8,418.69
4.33%
0.0343750058
0.9656249942

7.63%

Since the cost of equity is les

risk free rate, we cannot con
value. This happens due to un
market movement.

cost of equity is less than the

ate, we cannot consider this
happens due to unpredictable
market movement.

cost of equity is less than the

ate, we cannot consider this
happens due to unpredictable
market movement.

cost of equity is less than the

ate, we cannot consider this
happens due to unpredictable
market movement.

2015
Working capital
Total Assets
Retained earnings
EBIT
MV of equity
Total liabilities
Sales

-17679.65
576,758.41
182,922.98
52707.41
3684192.256
357856.99
312,794.71

A
B
C
D
E

Working capital
Total Assets
Retained earnings
EBIT
MV of equity
Total liabilities
Sales

-60014.15
439,883.54
122,647.21
32302.14
6082835.04
284039.97
261,794.00

A
B
C
D
E

Working capital
Total Assets
Retained earnings
EBIT
MV of equity
Total liabilities
Sales

-47756
344,266.00
107,055.00
21022
4525706.691
204067
220,868.00

A
B
C
D
E

Working capital
Total Assets
Retained earnings
EBIT
MV of equity
Total liabilities
Sales

-57309
309,840.00
96,256.00
37501
3737009.543
180494
193,223.00

A
B
C
D
E

Working capital
Total Assets
Retained earnings
EBIT
MV of equity
Total liabilities
Sales

-51337
286,280.00
90,174.00
11551
3236215.5784
162973
153,889.00

A
B
C
D
E

Z score

-0.030653
0.317157
0.091386
10.29515
0.542332

7.43

2014

Z score

-0.136432
0.278817
0.073433
21.41542
0.595144

13.91

2013

Z score

-0.138718
0.310966
0.061063
22.17755
0.641562

14.42

2012

Z score

-0.184963
0.310664
0.121033
20.70434
0.623622

13.66

2011

Z score

-0.179324
0.314985
0.040349
19.85737
0.537547

12.81

Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional
Additional

2015
2014
IDEA Cellular
Internal Financing
17028
1558
Debt (Secured)
-1685
-40
Debt (Unsecured)
90
6515
Equity
278.21
5
Airtel
Internal Financing
11545
12482
Debt (Secured)
1842.9
-605
Debt (Unsecured)
9886
-3852
Equity
0
100
Reliance
Internal Financing
4268
-1751
Debt (Secured)
-2427
-750
Debt (Unsecured)
-534
550
Equity
223
-11
TATA communications
Internal Financing
466
369
Debt (Secured)
-190
0
Debt (Unsecured)
-226
167
Equity
0
0

2013

2012

1081
138
1002
6

598
1214
-347
5

4717
-67
-1082
0

5318
478
3418
0

-11756
2847
-391
0

-3246
12659
-7924
0

380
-193
17
0

129
2
-457
0

2015

2014

2013

2012

2011

Sales

31,252.07

26,110.40

22,043.44

19,275.32

15,332.80

Gross Block

51,212.18

41,352.37

37,902.31

33,211.43

26,661.18

Change in Gross
Change in Cash
Dividend Payout Ratio
Net Profit
Age of Company

23.8434 9.102506 14.12429 24.56849

1,541.94

139.53

115.74

134.19

451.54

8.07

7.86

12.15

20

19

18

17

16

3,597.84

3,319.63

3,314.32

3,308.85

3,303.27

18,292.30

12,264.72

10,705.58

9,625.69

9,027.43

16,157.88

17,753.24

11,279.43

10,138.17

9,272.14

19.69204 18.44975 14.36095 25.71298

29.3881

Stage of buisness Cycle

Equity
Reserves

Debt
Change in Sales

Dividend Payout Ratio

Net Profit

Change in Sales

2015

2014

2013

2012

2011

8.07

7.86

12.15

2015
2014
2013
2012
19.69204 18.44975 14.36095 25.71298

2011
29.3881

11,850.24

Dividend Payout Ratio Net Profit

14
12
10
8

Axis Title

6
4
2
0
2015

2014

2013

2012

2011

2012

2011

Change in Sales
35
30
25
20
Axis Title

15
10
5
0
2015

2014

2013

Dividend Payout Ratio Net Profit (SAIL)

Dividend Payout Ratio Net Profit (Airtel)

Dividend Payout Ratio Net Profit (Reliance communications)
Dividend Payout Ratio Net Profit (tata communications)

Chart Title
40
35

33.33
33.26

30
2011

25

23.23

23.64

20

17.99

15
10
5

11.65
8.07

0
2015

2011

10.9
7.86

2014

12.15
8.33
7.45

2013

6.62
0
2012

2015

2014

2013

2012

2011

8.07

7.86

12.15

11.65

10.9

7.45

6.62

4.92

--

-23.23

23.64

8.33

33.33 --

17.99

33.26

35.06

Chart Title
33.33
33.26

35.06

Dividend Payout Ratio Net Profit (SAIL)

Dividend Payout Ratio Net Profit (Airtel)
Dividend Payout Ratio Net Profit (Reliance
communications)
Dividend Payout Ratio Net Profit (tata
communications)

6.62
0
2012

4.92
0
2011

2015

2014

2013

2012

2011

Sales

55,496.40

49,918.50

45,350.90

41,603.80

38,017.70

Gross Block

93,021.60

73,949.20

71,911.80

63,885.40

59,457.90

Change in Gross

25.79122 2.833193 12.56375 7.446445

Change in Cash

388.7

446

362.7

481.2

133.2

Dividend Payout Ratio

Net Profit

11.65

10.9

7.45

6.62

4.92

20

19

18

17

16

1,998.70

1,998.70

1,898.80

1,898.80

1,898.80

76,272.10

64,727.20

52,245.30

47,528.70

42,210.70

20,252.60

8,522.70

12,979.80

14,129.40

10,233.10

Age of Company
Stage of buisness Cycle
Equity
Reserves

Debt
Change in Sales

Dividend Payout Ratio

Net Profit

Change in Sales

11.17401 10.07169 9.006629 9.432712 6.762682

2015

2014

2013

2012

2011

11.65

10.9

7.45

6.62

4.92

2015
2014
2013
2012
2011
11.17401 10.07169 9.006629 9.432712 6.762682

35,609.54

Dividend Payout Ratio Net Profit

14
12
10
8

Axis Title

6
4
2
0
2015

2014

2013

2012

2011

2012

2011

Change in Sales
12
10
8
Axis Title

6
4
2
0
2015

2014

2013

2011

2011

2015

2014

2013

2012

2011

Sales

10,801.00

11,176.00

11,267.00

11,110.00

12,130.00

Gross Block

46,873.00

47,432.00

47,362.00

47,164.00

37,303.00

Change in Gross
Change in Cash
Dividend Payout Ratio
Net Profit
Age of Company

-1.178529 0.147798 0.419812 26.43487

572

127

228

178

3,813.00

--

--

8.33

33.33

--

13

12

11

10

1,244.00

1,021.00

1,032.00

1,032.00

1,032.00

34,627.00

30,359.00

32,110.00

43,866.00

47,112.00

27,166.00

30,127.00

30,327.00

27,871.00

23,136.00

Stage of buisness Cycle

Equity
Reserves

Debt
Change in Sales

Dividend Payout Ratio

Net Profit

Change in Sales

-3.355404 -0.807668 1.413141 -8.408904 -10.51009

2015

2014

2013

2012

2011

--

--

8.33

33.33

--

2015
2014
2013
2012
2011
-3.355404 -0.807668 1.413141 -8.408904 -10.51009

13,554.60

Dividend Payout Ratio Net Profit

35
30
25
20

Axis Title

15
10
5
0
2015

2014

2013

2012

2011

2012

2011

Change in Sales
4
2
0
2015
-2
Axis Title

-4
-6
-8
-10
-12

2014

2013

2011

2011

2015

2014

2013

2012

2011

Sales

4,319.35

4,376.40

4,416.12

4,091.77

3,611.77

Gross Block

9,702.38

9,065.86

9,361.29

8,569.14

7,974.95

Change in Gross
Change in Cash
Dividend Payout Ratio
Net Profit
Age of Company

7.021066 -3.155868 9.244218 7.450705

152.86

522.63

328.62

53.32

430.77

23.23

23.64

17.99

33.26

35.06

29

28

27

26

25

285

285

285

285

285

8,066.83

7,600.61

7,231.42

6,851.97

6,722.48

525.64

941.18

774.7

950.83

1,406.43

Stage of buisness Cycle

Equity
Reserves

Debt
Change in Sales

Dividend Payout Ratio

Net Profit

Change in Sales

-1.303583 -0.899432 7.926887 13.28988 12.23509

2015

2014

2013

2012

2011

23.23

23.64

17.99

33.26

35.06

2015
2014
2013
2012
2011
-1.303583 -0.899432 7.926887 13.28988 12.23509

3,218.04

Dividend Payout Ratio Net Profit

40
35
30
25

Axis Title

20
15
10
5
0
2015

2014

2013

2012

2011

2012

2011

Change in Sales
16
14
12
10
8
Axis Title

6
4
2
0
2015
-2
-4

2014

2013

2011

2011