X

Y
Date
Adj Close NIFTY Adj Close SUZLON Market Return Suzlon Return
4/2/2007
3633.6
210.06
4/3/2007
3690.65
208.94
0.0157006825
-0.00533181
4/4/2007
3733.25
219.51
0.0115426822 0.0505886857
4/5/2007
3752
236.38
0.0050224335 0.0768529908
4/9/2007
3843.5
227.74
0.0243869936 -0.0365513157
4/10/2007
3848.15
234.88
0.0012098348 0.0313515412
4/11/2007
3862.65
234.8
0.0037680444 -0.0003405995
4/12/2007
3829.85
236.82 -0.0084915796 0.0086030664
4/13/2007
3917.35
227.83
0.0228468478 -0.0379613208
4/16/2007
4013.35
232.48
0.0245063627 0.0204099548
4/17/2007
3984.95
236.62 -0.0070763826 0.0178079835
4/18/2007
4011.6
243.57
0.0066876623 0.0293719888
4/19/2007
3997.65
235.67 -0.0034774155 -0.0324342078
4/20/2007
4083.55
236.25
0.021487624 0.0024610684
4/23/2007
4085.1
236.25
0.0003795717
0
4/24/2007
4141.8
236.25
0.0138797092
0
4/25/2007
4167.3
239.31
0.0061567434
0.012952381
4/26/2007
4177.85
238.2
0.0025316152 -0.0046383352
4/27/2007
4083.5
240 -0.0225833862 0.0075566751
4/30/2007
4087.9
240.64
0.001077507 0.0026666667
5/3/2007
4150.85
248.52
0.0153991047 0.0327460106
5/4/2007
4117.35
249.86 -0.0080706361 0.0053919202
5/7/2007
4111.15
245.31 -0.0015058229 -0.0182101977
5/8/2007
4077
248.97 -0.0083066782 0.0149198973
5/9/2007
4079.3
226.28
0.0005641403 -0.0911354782
5/10/2007
4066.8
225.55 -0.0030642512 -0.0032260916
5/11/2007
4076.65
226.09
0.0024220517 0.0023941476
5/14/2007
4134.3
225.13
0.0141415133 -0.0042460967
5/15/2007
4120.3
225.34 -0.0033863048 0.0009327944
5/16/2007
4170.95
228.91
0.0122927942 0.0158427265
5/17/2007
4219.55
229.74
0.0116520217 0.0036258792
5/18/2007
4214.5
229.6 -0.0011968101 -0.0006093845
5/21/2007
4260.9
273.78
0.0110096097 0.1924216028
5/22/2007
4278.1
255.57
0.0040367059 -0.0665132588
5/23/2007
4246.2
258.06 -0.0074565812 0.0097429276
5/24/2007
4204.9
255.94 -0.0097263436 -0.0082151438
5/25/2007
4248.15
256.46
0.0102856192 0.0020317262
5/28/2007
4256.55
256.46
0.0019773313
0
5/29/2007
4293.25
256.62
0.0086220061
0.000623879
5/30/2007
4249.65
269.32 -0.0101554766 0.0494895176
5/31/2007
4295.8
260.8
0.0108597179 -0.0316352295
6/4/2007
4267.05
273.21 -0.0066925835 0.0475843558
6/5/2007
4284.65
266.95
0.0041246294 -0.0229127777

6/6/2007
6/7/2007
6/8/2007
6/11/2007
6/12/2007
6/13/2007
6/14/2007
6/15/2007
6/18/2007
6/19/2007
6/20/2007
6/21/2007
6/22/2007
6/25/2007
6/26/2007
6/27/2007
6/28/2007
6/29/2007
7/2/2007
7/3/2007
7/4/2007
7/5/2007
7/6/2007
7/9/2007
7/10/2007
7/11/2007
7/12/2007
7/13/2007
7/16/2007
7/17/2007
7/18/2007
7/19/2007
7/20/2007
7/23/2007
7/24/2007
7/25/2007
7/26/2007
7/27/2007
7/30/2007
7/31/2007
8/1/2007
8/2/2007
8/3/2007
8/6/2007
8/7/2007

4198.25
4179.5
4145
4145.6
4155.2
4113.05
4170
4171.45
4147.1
4214.3
4248.65
4267.4
4252.05
4259.4
4285.7
4263.95
4282
4318.3
4313.75
4357.55
4359.3
4353.95
4384.85
4419.4
4406.05
4387.15
4446.15
4504.55
4512.15
4496.75
4499.55
4562.1
4566.05
4619.35
4620.75
4588.7
4619.8
4445.2
4440.05
4528.85
4345.85
4356.35
4401.55
4339.5
4356.35

267.96
263.46
257.72
261.23
276
269.34
275.98
274.99
273.77
274.17
270.96
285.6
304.57
296.28
297.48
296.16
298.75
294.04
289.6
298.1
299.31
287.37
288.37
291.23
293.04
291.1
292.43
294.16
294.67
298.93
304.71
298.25
278.87
258.67
260.18
248.89
252.88
239.23
244.78
247.31
238.03
248.23
253.93
251.53
257.89

-0.0201650076
-0.0044661466
-0.0082545759
0.0001447527
0.0023157082
-0.0101439161
0.0138461725
0.0003477218
-0.0058372988
0.0162040944
0.0081508198
0.0044131665
-0.003597038
0.001728578
0.0061745786
-0.0050750169
0.0042331641
0.008477347
-0.0010536554
0.0101535787
0.0004016018
-0.0012272613
0.0070970039
0.0078794029
-0.0030207721
-0.0042895564
0.0134483663
0.0131349595
0.001687183
-0.0034130071
0.0006226719
0.0139013901
0.0008658293
0.0116731091
0.0003030729
-0.0069361034
0.0067775187
-0.0377938439
-0.001158553
0.0199997748
-0.040407609
0.0024160981
0.0103756585
-0.0140973066
0.0038829358

0.0037834801
-0.0167935513
-0.0217869885
0.0136194319
0.0565402136
-0.0241304348
0.0246528551
-0.0035872165
-0.004436525
0.0014610805
-0.0117080643
0.0540301151
0.0664215686
-0.0272187018
0.0040502228
-0.0044372731
0.0087452728
-0.0157656904
-0.0150999864
0.0293508287
0.0040590406
-0.039891751
0.0034798344
0.0099178139
0.0062150191
-0.0066202566
0.0045688767
0.0059159457
0.0017337503
0.01445685
0.0193356304
-0.0212004857
-0.0649790444
-0.0724351849
0.0058375536
-0.0433930356
0.0160311784
-0.0539781715
0.0231994315
0.0103358117
-0.0375237556
0.0428517414
0.022962575
-0.0094514236
0.0252852542

8/8/2007
8/9/2007
8/10/2007
8/13/2007
8/14/2007
8/16/2007
8/17/2007
8/20/2007
8/21/2007
8/22/2007
8/23/2007
8/24/2007
8/27/2007
8/28/2007
8/29/2007
8/30/2007
8/31/2007
9/3/2007
9/4/2007
9/5/2007
9/6/2007
9/7/2007
9/10/2007
9/11/2007
9/12/2007
9/13/2007
9/14/2007
9/17/2007
9/18/2007
9/19/2007
9/20/2007
9/21/2007
9/24/2007
9/25/2007
9/26/2007
9/27/2007
9/28/2007
10/1/2007
10/3/2007
10/4/2007
10/5/2007
10/8/2007
10/9/2007
10/10/2007
10/11/2007

4462.1
4403.2
4333.35
4373.65
4370.2
4178.6
4108.05
4209.05
4074.9
4153.15
4114.95
4190.15
4302.6
4320.7
4359.3
4412.3
4464
4474.75
4479.25
4475.85
4518.6
4509.5
4507.85
4497.05
4496.85
4528.95
4518
4494.65
4546.2
4732.35
4747.55
4837.55
4932.2
4938.85
4940.5
5000.55
5021.35
5068.95
5210.8
5208.65
5185.85
5085.1
5327.25
5441.45
5524.85

257.69
0.024274909
262.61 -0.0132000628
262.61 -0.0158634629
239.33
0.0092999642
233.17 -0.0007888148
256.21 -0.0438423871
245.11 -0.0168836452
255.65
0.0245858741
250.28
-0.0318718
247.08
0.0192029252
252.87 -0.0091978378
246.5
0.0182748272
244.28
0.0268367481
249.68
0.0042067587
250.28
0.0089337376
250.68
0.0121579153
249.88
0.011717245
255.19
0.0024081541
258.64
0.0010056428
253.66 -0.0007590556
253.66
0.0095512584
264 -0.0020138981
264.6 -0.0003658942
274.35 -0.0023958206
271.64 -4.4473599E-005
277.14
0.0071383302
285.89
-0.002417779
293.07
-0.005168216
298.41
0.0114691911
290.54
0.0409462848
285.89
0.0032119349
285.49
0.0189571463
284.6
0.0195656892
287.09
0.0013482827
288.48
0.0003340859
293.45
0.0121546402
293.45
0.0041595425
310.41
0.0094795224
325.32
0.0279840993
325.68 -0.0004126046
326.28 -0.0043773339
333.52 -0.0194278662
355.14
0.0476195158
353.73
0.0214369515
338.22
0.0153267971

-0.0007755244
0.0190927083
0
-0.0886485663
-0.02573852
0.0988120256
-0.0433238359
0.0430011015
-0.0210052807
-0.01278568
0.0234337057
-0.0251908095
-0.0090060852
0.0221057803
0.0024030759
0.00159821
-0.0031913196
0.0212502001
0.0135193385
-0.0192545623
0
0.0407632264
0.0022727273
0.0368480726
-0.0098778932
0.0202473862
0.0315724904
0.0251145545
0.0182209029
-0.0263731108
-0.0160046809
-0.0013991395
-0.0031174472
0.0087491216
0.0048416873
0.0172282307
0
0.0577951951
0.0480332464
0.0011066027
0.0018422992
0.0221895305
0.0648236987
-0.0039702652
-0.043847002

10/12/2007
10/15/2007
10/16/2007
10/17/2007
10/18/2007
10/19/2007
10/22/2007
10/23/2007
10/24/2007
10/25/2007
10/26/2007
10/29/2007
10/30/2007
10/31/2007
11/1/2007
11/2/2007
11/5/2007
11/6/2007
11/7/2007
11/8/2007
11/9/2007
11/12/2007
11/13/2007
11/14/2007
11/15/2007
11/16/2007
11/19/2007
11/20/2007
11/21/2007
11/22/2007
11/23/2007
11/26/2007
11/27/2007
11/28/2007
11/29/2007
11/30/2007
12/3/2007
12/4/2007
12/5/2007
12/6/2007
12/7/2007
12/10/2007
12/11/2007
12/12/2007
12/13/2007

5428.25
5670.4
5668.05
5559.3
5351
5215.3
5184
5473.7
5496.15
5568.95
5702.3
5905.9
5868.75
5900.65
5866.45
5932.4
5847.3
5786.5
5782.35
5698.75
5663.25
5617.1
5695.4
5937.9
5912.1
5906.85
5907.65
5780.9
5561.05
5519.35
5608.6
5731.7
5698.15
5617.55
5634.6
5762.75
5865
5858.35
5940
5954.7
5974.3
5960.6
6097.25
6159.3
6058.1

350.95
357.17
355.2
321.3
309.37
318.4
346.77
369.25
384.95
386.58
397.47
392.95
391.53
389.94
391.93
383.97
380.99
376.06
375.02
382.98
375.02
390.74
396.29
403.87
410.61
417
401.82
379.99
378.01
369.65
387.36
380.39
365.96
365.01
376.02
376.07
373.23
375.01
387.36
386.56
395.74
408.84
395.85
389.94
390.94

-0.0174846376
0.0446092203
-0.0004144328
-0.0191864927
-0.0374687461
-0.0253597458
-0.0060015723
0.0558834877
0.0041014305
0.0132456356
0.023945268
0.035704891
-0.0062903198
0.0054355698
-0.0057959716
0.0112418925
-0.0143449531
-0.0103979615
-0.0007171866
-0.0144577897
-0.0062294363
-0.008149031
0.0139395774
0.042578221
-0.0043449704
-0.0008880093
0.000135436
-0.0214552318
-0.0380304105
-0.0074985839
0.0161703824
0.0219484363
-0.0058534117
-0.0141449418
0.003035131
0.0227434068
0.0177432649
-0.0011338448
0.0139373714
0.0024747475
0.0032915176
-0.0022931557
0.0229255444
0.010176719
-0.0164304385

0.0376382236
0.0177233224
-0.0055155808
-0.0954391892
-0.0371304077
0.0291883505
0.0891017588
0.0648268305
0.0425186188
0.0042343161
0.0281701071
-0.0113719274
-0.0036136913
-0.0040609915
0.0051033492
-0.0203097492
-0.007761023
-0.0129399722
-0.0027655161
0.0212255346
-0.0207843752
0.0419177644
0.0142038184
0.0191274067
0.0166885384
0.0155622123
-0.0364028777
-0.0543278085
-0.0052106634
-0.022115817
0.0479101853
-0.0179935977
-0.0379347512
-0.0025959121
0.0301635572
0.0001329717
-0.0075517856
0.0047691772
0.0329324551
-0.0020652623
0.0237479305
0.0331025421
-0.0317728207
-0.0149298977
0.0025644971

12/14/2007
12/17/2007
12/18/2007
12/19/2007
12/20/2007
12/24/2007
12/26/2007
12/27/2007
12/28/2007
12/31/2007
1/1/2008
1/2/2008
1/3/2008
1/4/2008
1/7/2008
1/8/2008
1/9/2008
1/10/2008
1/11/2008
1/14/2008
1/15/2008
1/16/2008
1/17/2008
1/18/2008
1/21/2008
1/22/2008
1/23/2008
1/24/2008
1/25/2008
1/28/2008
1/29/2008
1/30/2008
1/31/2008
2/1/2008
2/4/2008
2/5/2008
2/6/2008
2/7/2008
2/8/2008
2/11/2008
2/12/2008
2/13/2008
2/14/2008
2/15/2008
2/18/2008

6047.7
5777
5742.3
5751.15
5766.5
5985.1
6070.75
6081.5
6079.7
6138.6
6144.35
6179.4
6178.55
6274.3
6279.1
6287.85
6272
6156.95
6200.1
6206.8
6074.25
5935.75
5913.2
5705.3
5208.8
4899.3
5203.4
5033.45
5383.35
5274.1
5280.8
5167.6
5137.45
5317.25
5463.5
5483.9
5322.55
5133.25
5120.35
4857
4838.25
4929.45
5202
5302.9
5276.9

363.89
369.85
381.79
368.05
368.05
379.8
379.8
376.61
383.97
377.61
385.76
388.53
390.93
399.49
405.06
430.73
453.61
444.26
439.48
423.89
423.59
406.65
399.49
393.72
379.99
1899.97
1899.97
379.85
343.19
333.24
313.89
339.21
318.57
310.91
319.81
332.05
325.93
313.69
307.38
307.48
298.43
298.43
310.21
336.23
329.91

-0.0017167099
-0.0447608182
-0.0060065778
0.0015411943
0.0026690314
0.0379086101
0.0143105378
0.0017707861
-0.0002959796
0.009687978
0.0009366957
0.0057044276
-0.0001375538
0.0154971636
0.0007650256
0.0013935118
-0.0025207344
-0.0183434311
0.0070083402
0.0010806277
-0.02135561
-0.0228011689
-0.0037990144
-0.0351586282
-0.0870243458
-0.0594186761
0.0620700916
-0.0326613368
0.069514945
-0.0202940548
0.0012703589
-0.021436146
-0.0058344299
0.0349979075
0.0275048192
0.0037338702
-0.0294224913
-0.0355656593
-0.0025130278
-0.051432031
-0.0038604077
0.0188497907
0.0552901439
0.019396386
-0.0049029776

-0.0691922034
0.0163785759
0.0322833581
-0.0359883706
0
0.0319250102
0
-0.0083991575
0.0195427631
-0.016563794
0.0215831149
0.0071806304
0.0061771292
0.0218965032
0.013942777
0.0633733274
0.0531191233
-0.0206124204
-0.0107594652
-0.0354737417
-0.0007077308
-0.0399915012
-0.017607279
-0.0144434154
-0.0348724982
4.000052633
0
-0.8000757907
-0.096511781
-0.0289926863
-0.0580662586
0.0806652012
-0.0608472628
-0.0240449509
0.0286256473
0.0382727244
-0.0184309592
-0.037554076
-0.0201154006
0.0003253302
-0.0294328086
0
0.0394732433
0.0838786628
-0.0187966571

2/19/2008
2/20/2008
2/21/2008
2/22/2008
2/25/2008
2/26/2008
2/27/2008
2/28/2008
2/29/2008
3/3/2008
3/4/2008
3/5/2008
3/7/2008
3/10/2008
3/11/2008
3/12/2008
3/13/2008
3/14/2008
3/18/2008
3/19/2008
3/25/2008
3/26/2008
3/27/2008
3/28/2008
3/31/2008
4/1/2008
4/2/2008
4/3/2008
4/4/2008
4/7/2008
4/8/2008
4/9/2008
4/10/2008
4/11/2008
4/15/2008
4/16/2008
4/17/2008
4/21/2008
4/22/2008
4/23/2008
4/24/2008
4/25/2008
4/28/2008
4/29/2008
4/30/2008

5280.8
5154.45
5191.8
5110.75
5200.7
5270.05
5268.4
5285.1
5223.5
4953
4864.25
4921.4
4771.6
4800.4
4865.9
4872
4623.6
4745.8
4533
4573.95
4877.5
4828.85
4830.25
4942
4734.5
4739.55
4754.2
4771.6
4647
4761.2
4709.65
4747.05
4733
4777.8
4879.65
4887.3
4958.4
5037
5049.3
5022.8
4999.85
5111.7
5089.65
5195.5
5165.9

320.81
314.34
307.48
306.38
301.51
294.89
311.11
300.81
296.54
279.52
248.79
240.68
237.7
246.05
249.04
269.38
264.11
234.66
247.2
237.1
236.75
232.77
226.26
240.63
265.9
260.92
279.33
280.92
271.07
278.48
293.5
288.53
300.91
288.48
290.77
290.47
288.48
298.43
303.95
293.4
286.39
282.56
288.23
277.24
286.74

0.0007390703
-0.023926299
0.0072461659
-0.0156111561
0.0176001565
0.0133347434
-0.00031309
0.0031698428
-0.0116554086
-0.0517852015
-0.0179184333
0.0117489849
-0.0304384931
0.0060357113
0.0136446963
0.0012536221
-0.0509852217
0.0264296219
-0.0448396477
0.0090337525
0.0663649581
-0.0099743721
0.0002899241
0.0231354485
-0.0419870498
0.0010666385
0.0030910107
0.0036599218
-0.0261128343
0.0245749946
-0.0108271024
0.0079411421
-0.0029597329
0.0094654553
0.0213173427
0.0015677354
0.0145479099
0.0158518877
0.0024419297
-0.0052482522
-0.0045691646
0.0223706711
-0.0043136334
0.0207971079
-0.005697238

-0.0275832803
-0.0201677005
-0.0218235032
-0.0035774685
-0.0158952934
-0.021956154
0.0550035606
-0.0331072611
-0.0141950068
-0.0573952924
-0.1099384659
-0.0325977732
-0.0123815855
0.035128313
0.0121520016
0.0816736267
-0.019563442
-0.1115065692
0.0534390182
-0.0408576052
-0.0014761704
-0.016810982
-0.0279675216
0.063511005
0.1050159997
-0.0187288454
0.0705580254
0.005692192
-0.0350633632
0.0273361124
0.0539356507
-0.0169335605
0.04290715
-0.0413080323
0.0079381586
-0.0010317433
-0.0068509657
0.0344911259
0.0184967999
-0.0347096562
-0.0238922972
-0.013373372
0.0200665345
-0.0381292718
0.0342663396

5/2/2008
5/5/2008
5/6/2008
5/7/2008
5/8/2008
5/9/2008
5/12/2008
5/13/2008
5/14/2008
5/15/2008
5/16/2008
5/20/2008
5/21/2008
5/22/2008
5/23/2008
5/26/2008
5/27/2008
5/28/2008
5/29/2008
5/30/2008
6/2/2008
6/3/2008
6/4/2008
6/5/2008
6/6/2008
6/9/2008
6/10/2008
6/11/2008
6/12/2008
6/13/2008
6/16/2008
6/17/2008
6/18/2008
6/19/2008
6/20/2008
6/23/2008
6/24/2008
6/25/2008
6/26/2008
6/27/2008
6/30/2008
7/1/2008
7/2/2008
7/3/2008
7/4/2008

5228.2
5192.25
5144.65
5135.5
5081.7
4982.6
5012.65
4957.8
5011.75
5115.25
5157.7
5104.95
5117.65
5025.45
4946.55
4875.05
4859.8
4918.35
4835.3
4870.1
4739.6
4715.9
4585.6
4676.95
4627.8
4500.95
4449.8
4523.6
4539.35
4517.1
4572.5
4653
4582.4
4504.25
4347.55
4266.4
4191.1
4252.65
4315.85
4136.65
4040.55
3896.75
4093.35
3925.75
4016

283.5
286.49
288.58
283.8
280.82
277.63
267.59
279.52
278.73
282.51
290.96
304.39
316.83
306.28
289.17
295.24
303.6
294.69
287.63
274.55
275.2
266.64
256.84
242.72
267.59
278.03
269.03
268.88
250.68
243.71
241.38
243.71
247.49
244.91
242.92
227.9
236.75
243.02
243.56
229.74
214.77
196.46
198.95
177.07
188.26

0.012059854
-0.0068761715
-0.0091675093
-0.0017785466
-0.0104760978
-0.019501348
0.0060309878
-0.0109423159
0.0108818428
0.020651469
0.0082987146
-0.010227427
0.0024877815
-0.0180160816
-0.0157000866
-0.0144545188
-0.003128173
0.0120478209
-0.0168857442
0.0071970715
-0.0267961643
-0.005000422
-0.0276299328
0.0199210572
-0.0105089856
-0.0274104326
-0.0113642675
0.0165850151
0.0034817402
-0.0049015828
0.012264506
0.0176052488
-0.0151730067
-0.017054382
-0.0347893656
-0.0186656853
-0.0176495406
0.014685882
0.0148613218
-0.0415213689
-0.0232313587
-0.0355892143
0.0504523
-0.0409444587
0.0229892377

-0.011299435
0.0105467372
0.0072951935
-0.0165638644
-0.0105003524
-0.0113595898
-0.0361632388
0.0445831309
-0.0028262736
0.0135615111
0.0299104456
0.0461575474
0.0408686225
-0.0332986144
-0.0558639154
0.0209911125
0.0283159463
-0.0293478261
-0.0239573789
-0.0454750895
0.0023675105
-0.0311046512
-0.0367536754
-0.0549758605
0.1024637442
0.0390149109
-0.0323706075
-0.0005575586
-0.067688188
-0.0278043721
-0.0095605433
0.0096528296
0.0155102376
-0.0104246636
-0.0081254338
-0.0618310555
0.0388328214
0.0264836325
0.0022220393
-0.0567416653
-0.0651606163
-0.0852539926
0.0126743357
-0.1099773813
0.0631953465

7/7/2008
7/8/2008
7/9/2008
7/10/2008
7/11/2008
7/14/2008
7/15/2008
7/16/2008
7/17/2008
7/18/2008
7/21/2008
7/22/2008
7/23/2008
7/24/2008
7/25/2008
7/28/2008
7/29/2008
7/30/2008
7/31/2008
8/1/2008
8/4/2008
8/5/2008
8/6/2008
8/7/2008
8/8/2008
8/11/2008
8/12/2008
8/13/2008
8/14/2008
8/18/2008
8/19/2008
8/20/2008
8/21/2008
8/22/2008
8/25/2008
8/26/2008
8/27/2008
8/28/2008
8/29/2008
9/1/2008
9/2/2008
9/4/2008
9/5/2008
9/8/2008
9/9/2008

4030
3988.55
4157.1
4162.2
4049
4039.7
3861.1
3816.7
3947.2
4092.25
4159.5
4240.1
4476.8
4433.55
4311.85
4332.1
4189.85
4313.55
4332.95
4413.55
4395.35
4502.85
4517.55
4523.85
4529.5
4620.4
4552.25
4529.05
4430.7
4393.05
4368.25
4415.75
4283.85
4327.45
4335.35
4337.5
4292.1
4214
4360
4348.65
4504
4447.75
4352.3
4482.3
4468.7

190.54
196.36
208.05
204.92
199.94
196.16
184.73
189.5
195
193
194.3
199.65
219.8
214.8
212.3
213.75
213
218.4
222
239.05
235.4
241.15
241
241.9
248
249
245
244.5
241.05
233.35
240
235.6
225
225.35
216
209.4
205.05
208.8
217.95
217.3
230.1
227.1
225.7
234.65
240.7

0.0034860558
-0.0102853598
0.0422584649
0.0012268168
-0.0271971554
-0.0022968634
-0.0442112038
-0.0114993137
0.0341918411
0.0367475679
0.0164335024
0.019377329
0.0558241551
-0.0096609185
-0.0274497863
0.00469636
-0.0328362688
0.02952373
0.0044974557
0.0186016455
-0.0041236646
0.0244576655
0.0032645991
0.0013945612
0.0012489362
0.0200684402
-0.0147498052
-0.0050963809
-0.0217153708
-0.0084975286
-0.0056452806
0.0108739198
-0.0298703505
0.0101777607
0.0018255555
0.0004959231
-0.0104668588
-0.018196221
0.0346464167
-0.002603211
0.0357237304
-0.0124888988
-0.0214602889
0.0298692645
-0.0030341566

0.0121109104
0.0305447675
0.0595335099
-0.0150444605
-0.0243021667
-0.0189056717
-0.0582687602
0.0258214692
0.0290237467
-0.0102564103
0.0067357513
0.0275347401
0.1009266216
-0.0227479527
-0.0116387337
0.0068299576
-0.0035087719
0.0253521127
0.0164835165
0.0768018018
-0.0152687722
0.0244265081
-0.0006220195
0.0037344398
0.0252170318
0.0040322581
-0.016064257
-0.0020408163
-0.0141104294
-0.0319435802
0.0284979644
-0.0183333333
-0.044991511
0.0015555556
-0.041491014
-0.0305555556
-0.020773639
0.0182882224
0.0438218391
-0.0029823354
0.05890474
-0.0130378096
-0.0061646852
0.0396544085
0.0257830812

9/10/2008
9/11/2008
9/12/2008
9/15/2008
9/16/2008
9/17/2008
9/18/2008
9/19/2008
9/22/2008
9/23/2008
9/24/2008
9/25/2008
9/26/2008
9/29/2008
9/30/2008
10/1/2008
10/3/2008
10/6/2008
10/7/2008
10/8/2008
10/10/2008
10/13/2008
10/14/2008
10/15/2008
10/16/2008
10/17/2008
10/20/2008
10/21/2008
10/22/2008
10/23/2008
10/24/2008
10/27/2008
10/28/2008
10/29/2008
10/31/2008
11/3/2008
11/4/2008
11/5/2008
11/6/2008
11/7/2008
11/10/2008
11/11/2008
11/12/2008
11/14/2008
11/17/2008

4400.25
4290.3
4228.45
4072.9
4074.9
4008.25
4038.15
4245.25
4223.05
4126.9
4161.25
4110.55
3985.25
3850.05
3921.2
3950.75
3818.3
3602.35
3606.6
3513.65
3279.95
3490.7
3518.65
3338.4
3269.3
3074.35
3122.8
3234.9
3065.15
2943.15
2584
2524.2
2684.6
2697.05
2885.6
3043.85
3142.1
2994.95
2892.65
2973
3148.25
2938.65
2848.45
2810.35
2799.55

244.65
227.4
216.5
211.6
201
196.8
210.5
213.5
197.8
193.35
196.45
181.5
173.25
154.4
153.75
151
147.8
127.05
125.1
114.75
92.55
108
110.6
102.4
92.55
86.8
85.2
93.2
85.4
77
46.5
46.85
52.85
47.25
44.4
46.2
55.2
58.45
61.5
71.55
68.9
59.7
57.45
54.3
54.1

-0.0153176539
-0.0249872166
-0.0144162413
-0.0367865293
0.0004910506
-0.0163562296
0.0074596145
0.0512858611
-0.005229374
-0.0227679047
0.0083234389
-0.012183839
-0.0304825388
-0.0339250988
0.0184802795
0.0075359584
-0.03352528
-0.0565565828
0.0011797854
-0.0257721954
-0.0665120316
0.0642540283
0.00800699
-0.0512270331
-0.0206985382
-0.0596305019
0.0157594288
0.0358972717
-0.0524745742
-0.0398022935
-0.1220291185
-0.0231424149
0.0635448855
0.0046375624
0.0699097162
0.0548412808
0.0322782003
-0.0468317367
-0.0341574985
0.0277772976
0.0589471914
-0.0665766696
-0.0306943665
-0.0133756956
-0.0038429377

0.0164104695
-0.0705088903
-0.0479331574
-0.0226327945
-0.050094518
-0.0208955224
0.0696138211
0.0142517815
-0.0735362998
-0.0224974722
0.0160331006
-0.076100789
-0.0454545455
-0.1088023088
-0.0042098446
-0.0178861789
-0.021192053
-0.1403924222
-0.0153482881
-0.0827338129
-0.1934640523
0.1669367909
0.0240740741
-0.0741410488
-0.0961914063
-0.0621285791
-0.0184331797
0.0938967136
-0.0836909871
-0.0983606557
-0.3961038961
0.0075268817
0.1280683031
-0.1059602649
-0.0603174603
0.0405405405
0.1948051948
0.0588768116
0.0521813516
0.1634146341
-0.037037037
-0.1335268505
-0.0376884422
-0.0548302872
-0.0036832413

11/18/2008
11/19/2008
11/20/2008
11/21/2008
11/24/2008
11/25/2008
11/26/2008
11/28/2008
12/1/2008
12/2/2008
12/3/2008
12/4/2008
12/5/2008
12/8/2008
12/10/2008
12/11/2008
12/12/2008
12/15/2008
12/16/2008
12/17/2008
12/18/2008
12/19/2008
12/22/2008
12/23/2008
12/24/2008
12/26/2008
12/29/2008
12/30/2008
12/31/2008
1/1/2009
1/2/2009
1/5/2009
1/6/2009
1/7/2009
1/9/2009
1/12/2009
1/13/2009
1/14/2009
1/15/2009
1/16/2009
1/19/2009
1/20/2009
1/21/2009
1/22/2009
1/23/2009

2683.15
2635
2553.15
2693.45
2708.25
2654
2752.25
2755.1
2682.9
2657.8
2656.45
2788
2714.4
2784
2928.25
2920.15
2921.35
2981.2
3041.75
2954.35
3060.75
3077.5
3039.3
2968.65
2916.85
2857.25
2922.2
2979.5
2959.15
3033.45
3046.75
3121.45
3112.8
2920.4
2873
2773.1
2744.95
2835.3
2736.7
2828.45
2846.2
2796.6
2706.15
2713.8
2678.55

50.25
47.35
46.6
49.7
46.4
42
41
41.7
39.5
37
37.85
41.5
42.5
44.95
48.8
50.5
52.35
54.1
58.1
53.5
59.3
57.75
61.35
57.1
59.5
56.9
60.15
61.8
62.35
67.1
64.45
67.65
68.1
52.45
52.8
50.05
47.9
50.2
48.15
51.1
53.9
52
49.2
48.85
48.7

-0.0415781108
-0.0179453255
-0.0310626186
0.0549517263
0.0054948115
-0.0200313856
0.0370195931
0.0010355164
-0.0262059453
-0.0093555481
-0.0005079389
0.0495209772
-0.0263988522
0.0256410256
0.0518139368
-0.0027661573
0.0004109378
0.0204871036
0.0203106132
-0.0287334594
0.0360146902
0.0054725149
-0.0124126726
-0.0232454842
-0.0174490088
-0.0204330014
0.0227316476
0.0196085141
-0.006830005
0.0251085616
0.0043844468
0.0245179289
-0.002771148
-0.0618093035
-0.0162306533
-0.0347720153
-0.0101510944
0.0329149893
-0.0347758615
0.0335257792
0.0062755219
-0.0174267444
-0.0323428449
0.0028268943
-0.0129891665

-0.0711645102
-0.0577114428
-0.0158394931
0.0665236052
-0.0663983903
-0.0948275862
-0.0238095238
0.0170731707
-0.0527577938
-0.0632911392
0.022972973
0.0964332893
0.0240963855
0.0576470588
0.085650723
0.0348360656
0.0366336634
0.0334288443
0.0739371534
-0.0791738382
0.108411215
-0.0261382799
0.0623376623
-0.0692746536
0.0420315236
-0.043697479
0.0571177504
0.0274314214
0.0088996764
0.0761828388
-0.0394932936
0.0496508922
0.0066518847
-0.2298091043
0.0066730219
-0.0520833333
-0.042957043
0.0480167015
-0.0408366534
0.0612668744
0.0547945205
-0.0352504638
-0.0538461538
-0.0071138211
-0.0030706244

1/27/2009
1/28/2009
1/29/2009
1/30/2009
2/2/2009
2/3/2009
2/4/2009
2/5/2009
2/6/2009
2/9/2009
2/10/2009
2/11/2009
2/12/2009
2/13/2009
2/16/2009
2/17/2009
2/18/2009
2/19/2009
2/20/2009
2/24/2009
2/25/2009
2/26/2009
2/27/2009
3/2/2009
3/3/2009
3/4/2009
3/5/2009
3/6/2009
3/9/2009
3/12/2009
3/13/2009
3/16/2009
3/17/2009
3/18/2009
3/19/2009
3/20/2009
3/23/2009
3/24/2009
3/25/2009
3/26/2009
3/27/2009
3/30/2009
3/31/2009
4/1/2009
4/2/2009

2771.35
2849.5
2823.95
2874.8
2766.65
2783.9
2803.05
2780.05
2843.1
2919.9
2934.5
2925.7
2893.05
2948.35
2848.5
2770.5
2776.15
2789.35
2736.45
2733.9
2762.5
2785.65
2763.65
2674.6
2622.4
2645.2
2576.7
2620.15
2573.15
2617.45
2719.25
2777.25
2757.45
2794.7
2807.15
2807.05
2939.9
2938.7
2984.35
3082.25
3108.65
2978.15
3020.95
3060.35
3211.05

47.15
0.0346456105
45.95
0.0281992531
44.45 -0.0089664853
47.55
0.0180066928
44.45 -0.0376200083
43.1
0.0062349773
42.1
0.006878839
43.1 -0.0082053477
43.7
0.0226794482
45
0.0270127678
44.85
0.0050001712
46 -0.0029988073
45.8 -0.0111597225
46.85
0.0191147751
44.6 -0.0338663999
41.55 -0.0273828331
41.75
0.0020393431
42.95
0.0047547863
41.75 -0.0189649918
40.3 -0.0009318643
41.5
0.0104612458
41.55
0.0083800905
40.6 -0.0078976182
38.4 -0.0322218805
38.4 -0.0195169371
38.6
0.0086943258
36.35 -0.0258959625
34.95
0.0168626538
34.7 -0.0179379043
33.15
0.0172162525
34.5
0.0388928155
35.25
0.0213294107
36.25 -0.0071293546
38.4
0.0135088578
37.85
0.004454861
38.05 -3.5623319E-005
41.4
0.0473272653
42.5 -0.0004081771
45.15
0.0155340797
44.6
0.0328044633
45.5
0.0085651715
41.5 -0.0419796375
42.7
0.0143713379
46.95
0.0130422549
50.65
0.0492427337

-0.0318275154
-0.0254506893
-0.0326441785
0.0697412823
-0.0651945321
-0.0303712036
-0.0232018561
0.0237529691
0.0139211137
0.0297482838
-0.0033333333
0.0256410256
-0.0043478261
0.0229257642
-0.0480256137
-0.0683856502
0.0048134777
0.028742515
-0.0279394645
-0.0347305389
0.0297766749
0.0012048193
-0.0228640193
-0.0541871921
0
0.0052083333
-0.0582901554
-0.0385144429
-0.0071530758
-0.0446685879
0.0407239819
0.0217391304
0.0283687943
0.0593103448
-0.0143229167
0.0052840159
0.0880420499
0.0265700483
0.0623529412
-0.0121816168
0.0201793722
-0.0879120879
0.0289156627
0.0995316159
0.0788072417

4/6/2009
4/8/2009
4/9/2009
4/13/2009
4/15/2009
4/16/2009
4/17/2009
4/20/2009
4/21/2009
4/22/2009
4/23/2009
4/24/2009
4/27/2009
4/28/2009
4/29/2009
5/4/2009
5/5/2009
5/6/2009
5/7/2009
5/8/2009
5/11/2009
5/12/2009
5/13/2009
5/14/2009
5/15/2009
5/18/2009
5/19/2009
5/20/2009
5/21/2009
5/22/2009
5/25/2009
5/26/2009
5/27/2009
5/28/2009
5/29/2009
6/1/2009
6/2/2009
6/3/2009
6/4/2009
6/5/2009
6/8/2009
6/9/2009
6/10/2009
6/11/2009
6/12/2009

3256.6
3342.95
3342.05
3382.6
3484.15
3369.5
3384.4
3377.1
3365.3
3330.3
3423.7
3480.75
3470
3362.35
3473.95
3654
3661.9
3625.05
3683.9
3620.7
3554.6
3681.1
3635.25
3593.45
3671.65
4323.15
4318.45
4270.3
4210.9
4238.5
4237.55
4116.7
4276.05
4337.1
4448.95
4529.9
4525.25
4530.7
4572.65
4586.9
4429.9
4550.95
4655.25
4637.7
4583.4

56.65
58.2
57.3
63.15
69.45
56.1
58.7
58.95
58.85
61.95
62.95
66.05
64.35
60.5
63.9
66
73
73.9
78
76.9
75.05
81.95
76.3
75.65
76.7
93.35
89.25
92.75
91.35
94.55
89.3
86
90.1
91.2
97.9
114.15
110.95
127.1
136.1
131.5
121.25
126.25
124
121.35
117.9

0.0141853911
0.0265153841
-0.0002692233
0.0121332715
0.0300212854
-0.0329061608
0.0044220211
-0.0021569554
-0.0034941222
-0.0104002615
0.0280455214
0.016663259
-0.0030884149
-0.0310230548
0.0331910717
0.0518286101
0.0021620142
-0.010063082
0.0162342588
-0.0171557317
-0.0182561383
0.0355876892
-0.012455516
-0.0114985214
0.0217618166
0.1774406602
-0.0010871702
-0.0111498339
-0.0139100297
0.0065544183
-0.0002241359
-0.0285188375
0.0387081886
0.0142771951
0.0257891218
0.0181953045
-0.0010265127
0.0012043534
0.0092590549
0.0031163548
-0.0342279099
0.0273256733
0.0229182918
-0.0037699372
-0.0117083899

0.1184600197
0.0273609885
-0.0154639175
0.1020942408
0.0997624703
-0.192224622
0.0463458111
0.0042589438
-0.0016963528
0.0526762957
0.01614205
0.0492454329
-0.0257380772
-0.0598290598
0.0561983471
0.0328638498
0.1060606061
0.0123287671
0.0554803789
-0.0141025641
-0.0240572172
0.0919387075
-0.0689444783
-0.0085190039
0.0138797092
0.2170795306
-0.0439207284
0.0392156863
-0.0150943396
0.035030104
-0.0555261766
-0.0369540873
0.0476744186
0.012208657
0.0734649123
0.1659856997
-0.0280332895
0.1455610635
0.0708103855
-0.0337986774
-0.0779467681
0.0412371134
-0.0178217822
-0.0213709677
-0.0284301607

6/15/2009
6/16/2009
6/17/2009
6/18/2009
6/19/2009
6/22/2009
6/23/2009
6/24/2009
6/25/2009
6/26/2009
6/29/2009
6/30/2009
7/1/2009
7/2/2009
7/3/2009
7/6/2009
7/7/2009
7/8/2009
7/9/2009
7/10/2009
7/13/2009
7/14/2009
7/15/2009
7/16/2009
7/17/2009
7/20/2009
7/21/2009
7/22/2009
7/23/2009
7/24/2009
7/27/2009
7/28/2009
7/29/2009
7/30/2009
7/31/2009
8/3/2009
8/4/2009
8/5/2009
8/6/2009
8/7/2009
8/10/2009
8/11/2009
8/12/2009
8/13/2009
8/14/2009

4484
4517.8
4356.15
4251.4
4313.6
4235.25
4247
4292.95
4241.85
4375.5
4390.95
4291.1
4340.9
4348.85
4424.25
4165.7
4202.15
4078.9
4080.95
4003.9
3974.05
4111.4
4233.5
4231.4
4374.95
4502.25
4469.1
4398.9
4523.75
4568.55
4572.3
4564.1
4513.5
4571.45
4636.45
4711.4
4680.5
4694.15
4585.5
4481.4
4437.65
4471.35
4457.5
4605
4580.05

117.75
120
112.2
101.5
112.95
108.15
106.6
116.85
119
123
117
103.95
107.15
103.75
106.4
97.6
97.8
87.1
85.75
82.65
80.45
91.45
94.1
92.85
95.3
94.2
90.5
91.5
97.5
103.85
106.05
106.65
101
99.35
99.6
95.5
97.15
96.35
92.3
86.8
81
84.4
86.9
90.85
88.1

-0.0216869573
0.0075379126
-0.0357806897
-0.024046463
0.0146304747
-0.0181634829
0.0027743345
0.0108194019
-0.0119032367
0.031507479
0.003531025
-0.0227399538
0.0116054159
0.0018314174
0.0173379169
-0.0584392835
0.00875003
-0.0293302238
0.0005025865
-0.0188804077
-0.0074552311
0.0345617192
0.0296979131
-0.0004960435
0.0339249421
0.0290974754
-0.0073629852
-0.0157078606
0.0283820955
0.0099032882
0.0008208294
-0.0017934081
-0.0110865231
0.01283926
0.0142186833
0.0161653852
-0.0065585601
0.0029163551
-0.0231458304
-0.0227019954
-0.0097625742
0.0075941095
-0.0030974985
0.0330902973
-0.0054180239

-0.0012722646
0.0191082803
-0.065
-0.0953654189
0.1128078818
-0.0424966799
-0.0143319464
0.0961538462
0.0183996577
0.0336134454
-0.0487804878
-0.1115384615
0.0307840308
-0.0317312179
0.0255421687
-0.0827067669
0.0020491803
-0.109406953
-0.0154994259
-0.0361516035
-0.0266182698
0.1367308888
0.0289775834
-0.0132837407
0.0263866451
-0.0115424974
-0.0392781316
0.0110497238
0.0655737705
0.0651282051
0.0211844006
0.0056577086
-0.0529770277
-0.0163366337
0.0025163563
-0.0411646586
0.0172774869
-0.0082346886
-0.0420342501
-0.059588299
-0.0668202765
0.0419753086
0.0296208531
0.0454545455
-0.0302696753

8/17/2009
8/24/2009
8/25/2009
8/26/2009
8/27/2009
8/28/2009
8/31/2009
9/1/2009
9/2/2009
9/3/2009
9/4/2009
9/7/2009
9/8/2009
9/9/2009
9/10/2009
9/11/2009
9/14/2009
9/15/2009
9/16/2009
9/17/2009
9/18/2009
9/22/2009
9/23/2009
9/24/2009
9/25/2009
9/29/2009
9/30/2009
10/1/2009
10/5/2009
10/6/2009
10/7/2009
10/8/2009
10/9/2009
10/12/2009
10/14/2009
10/15/2009
10/16/2009
10/20/2009
10/21/2009
10/22/2009
10/23/2009
10/26/2009
10/27/2009
10/28/2009
10/29/2009

4387.9
4642.8
4659.35
4680.85
4688.2
4732.35
4662.1
4625.35
4608.35
4593.55
4680.4
4782.9
4805.25
4814.25
4819.4
4829.55
4808.6
4892.1
4958.4
4965.55
4976.05
5020.2
4969.95
4986.55
4958.95
5006.85
5083.95
5083.4
5003.2
5027.4
4985.75
5002.25
4945.2
5054.25
5118.2
5108.85
5142.15
5114.45
5063.6
4988.6
4997.05
4970.9
4846.7
4826.15
4750.55

85.25
88.05
91.85
93.7
91.65
93.6
93.3
95.2
97.8
100.1
100
102.85
100.85
100
96.85
95.55
95.05
98.4
98.55
97.45
99.65
100.65
94.5
91.85
92.15
92.3
91.65
92.3
87.5
87.4
85.25
86.65
85.45
86.9
85.5
89.1
89.25
86.9
86.25
84.9
84.35
80.75
76.45
73.7
72.7

-0.0419536905
0.05809157
0.0035646593
0.0046143775
0.0015702276
0.0094172604
-0.0148446332
-0.0078827138
-0.0036753975
-0.0032115616
0.0189069456
0.0218998376
0.0046728972
0.0018729515
0.0010697409
0.0021060713
-0.0043378783
0.0173647215
0.0135524621
0.0014419974
0.0021145694
0.0088724993
-0.0100095614
0.0033400738
-0.0055348889
0.0096593029
0.0153989035
-0.0001081836
-0.0157768423
0.0048369044
-0.0082846004
0.0033094319
-0.0114048678
0.0220516865
0.012652718
-0.0018268141
0.0065181009
-0.0053868518
-0.0099424181
-0.0148115965
0.001693862
-0.0052330875
-0.0249854151
-0.0042399983
-0.0156646602

-0.0323496027
0.0328445748
0.043157297
0.0201415351
-0.0218783351
0.0212765957
-0.0032051282
0.0203644159
0.0273109244
0.0235173824
-0.000999001
0.0285
-0.0194457948
-0.0084283589
-0.0315
-0.0134228188
-0.0052328624
0.0352446081
0.0015243902
-0.0111618468
0.0225756798
0.0100351229
-0.0611028316
-0.028042328
0.0032661949
0.0016277808
-0.0070422535
0.0070921986
-0.0520043337
-0.0011428571
-0.0245995423
0.0164222874
-0.0138488171
0.0169689877
-0.0161104718
0.0421052632
0.0016835017
-0.0263305322
-0.0074798619
-0.0156521739
-0.0064782097
-0.0426793124
-0.053250774
-0.035971223
-0.013568521

10/30/2009
11/3/2009
11/4/2009
11/5/2009
11/6/2009
11/9/2009
11/10/2009
11/11/2009
11/12/2009
11/13/2009
11/16/2009
11/17/2009
11/18/2009
11/19/2009
11/20/2009
11/23/2009
11/24/2009
11/25/2009
11/26/2009
11/27/2009
11/30/2009
12/1/2009
12/2/2009
12/3/2009
12/4/2009
12/7/2009
12/8/2009
12/9/2009
12/10/2009
12/11/2009
12/14/2009
12/15/2009
12/16/2009
12/17/2009
12/18/2009
12/21/2009
12/22/2009
12/23/2009
12/24/2009
12/29/2009
12/30/2009
12/31/2009
1/4/2010
1/5/2010
1/6/2010

4711.7
4563.9
4710.8
4765.55
4796.15
4898.4
4881.7
5003.95
4952.65
4998.95
5058.05
5062.25
5054.7
4989
5052.45
5103.55
5090.55
5108.15
5005.55
4941.75
5032.7
5122
5123.25
5131.7
5108.9
5066.7
5147.95
5112
5134.65
5117.3
5105.7
5033.05
5042.05
5041.75
4987.7
4952.6
4985.85
5144.6
5178.4
5187.95
5169.45
5201.05
5232.2
5277.9
5281.8

66.2 -0.0081780004
57.9 -0.0313687204
55.65
0.0321873836
62.7
0.0116222298
66.6
0.0064210847
66.5
0.0213191831
64.55 -0.0034092765
67.8
0.0250425057
69.15
-0.010251901
66.8
0.0093485306
71.6
0.0118224827
73
0.0008303595
73.55 -0.0014914317
74.9
-0.012997804
73.35
0.0127179796
72.55
0.0101139051
71.55 -0.0025472465
70.25
0.0034573867
69.45 -0.0200855496
74.75 -0.0127458521
78.05
0.0184044114
81
0.0177439545
82.05
0.0002440453
80.55
0.0016493437
79.9 -0.0044429721
82.6 -0.0082600951
85.15
0.0160360787
84.2 -0.0069833623
85.05
0.0044307512
83.55 -0.0033790034
82.65 -0.0022668204
79.45 -0.0142291948
81.5
0.0017881801
82.75 -5.9499608E-005
82.7
-0.010720484
80.85 -0.0070373118
84.75
0.0067136454
88.15
0.0318401075
88.25
0.0065699957
90.55
0.001844199
89.7 -0.0035659557
90.45
0.006112836
89.95
0.0059891753
92.4
0.0087343756
93.35
0.0007389303

-0.0894085282
-0.1253776435
-0.0388601036
0.1266846361
0.0622009569
-0.0015015015
-0.0293233083
0.050348567
0.0199115044
-0.0339840926
0.0718562874
0.0195530726
0.0075342466
0.0183548606
-0.020694259
-0.0109066121
-0.0137835975
-0.0181691125
-0.0113879004
0.0763138949
0.0441471572
0.0377962844
0.012962963
-0.0182815356
-0.008069522
0.0337922403
0.0308716707
-0.0111567821
0.0100950119
-0.0176366843
-0.0107719928
-0.0387174834
0.0258023914
0.0153374233
-0.0006042296
-0.0223700121
0.0482374768
0.0401179941
0.0011344299
0.0260623229
-0.009387079
0.008361204
-0.005527916
0.0272373541
0.0102813853

1/7/2010
1/8/2010
1/11/2010
1/12/2010
1/13/2010
1/14/2010
1/15/2010
1/18/2010
1/19/2010
2/11/2010
2/15/2010
2/16/2010
2/17/2010
2/18/2010
2/19/2010
2/22/2010
2/23/2010
2/24/2010
2/25/2010
2/26/2010
3/2/2010
3/3/2010
3/4/2010
3/5/2010
3/8/2010
3/9/2010
3/10/2010
3/11/2010
3/12/2010
3/15/2010
3/16/2010
3/17/2010
3/18/2010
3/19/2010
3/22/2010
3/23/2010
3/25/2010
3/26/2010
3/29/2010
3/30/2010
3/31/2010
4/1/2010
4/5/2010
4/6/2010
4/7/2010

5263.1
5244.75
5249.4
5210.4
5233.95
5259.9
5252.2
5274.85
5225.65
4826.85
4801.95
4855.75
4914
4887.75
4844.9
4856.4
4870.05
4858.6
4859.75
4922.3
5017
5088.1
5080.25
5088.7
5124
5101.5
5116.25
5133.4
5137
5128.9
5198.1
5231.9
5245.9
5262.8
5205.2
5225.3
5260.4
5282
5302.85
5262.45
5249.1
5290.5
5368.4
5366
5374.65

92.1
92.9
94.95
92.15
93.3
91.25
89.3
90.15
87.25
73.85
72.85
74.05
73.2
70.7
70.55
69.6
69.55
69.05
68.45
72.05
72.7
74.45
77.45
80.4
79.35
76.75
77.15
77.45
75.75
73.55
75.6
74.45
74.95
75.8
73.1
73.35
72.7
72.95
72.8
71.95
72
72.65
73.5
75.15
75.35

-0.0035404597
-0.0034865384
0.0008866009
-0.0074294205
0.0045198065
0.0049580145
-0.0014639062
0.0043124786
-0.0093272794
-0.076315865
-0.0051586438
0.0112037818
0.0119960871
-0.0053418803
-0.008766815
0.00237363
0.002810724
-0.0023511052
0.0002366937
0.0128710325
0.0192389737
0.0141718158
-0.0015428156
0.001663304
0.0069369387
-0.0043911007
0.0028913065
0.0033520645
0.0007012896
-0.0015767958
0.0134921718
0.0065023759
0.0026758921
0.0032215635
-0.0109447442
0.0038615231
0.0067173177
0.0041061516
0.0039473684
-0.0076185447
-0.0025368412
0.0078870664
0.0147245062
-0.0004470606
0.0016120015

-0.013390466
0.0086862106
0.0220667384
-0.0294892048
0.0124796527
-0.0219721329
-0.021369863
0.009518477
-0.0321686079
-0.1535816619
-0.0135409614
0.0164722032
-0.0114787306
-0.0341530055
-0.0021216407
-0.0134656272
-0.0007183908
-0.0071890726
-0.0086893555
0.0525931337
0.0090215128
0.0240715268
0.0402955003
0.0380890897
-0.0130597015
-0.0327662256
0.0052117264
0.0038885288
-0.0219496449
-0.0290429043
0.0278721958
-0.0152116402
0.0067159167
0.0113408939
-0.0356200528
0.0034199726
-0.0088616224
0.0034387895
-0.0020562029
-0.0116758242
0.000694927
0.0090277778
0.0116999312
0.0224489796
0.002661344

4/8/2010
4/9/2010
4/12/2010
4/13/2010
4/15/2010
4/16/2010
4/19/2010
4/20/2010
4/21/2010
4/22/2010
4/23/2010
4/26/2010
4/27/2010
4/28/2010
4/29/2010
4/30/2010
5/3/2010
5/4/2010
5/5/2010
5/6/2010
5/7/2010
5/10/2010
5/11/2010
5/12/2010
5/13/2010
5/14/2010
5/17/2010
5/18/2010
5/19/2010
5/20/2010
5/21/2010
5/24/2010
5/25/2010
5/26/2010
5/27/2010
5/28/2010
5/31/2010
6/1/2010
6/2/2010
6/3/2010
6/4/2010
6/7/2010
6/8/2010
6/9/2010
6/10/2010

5304.45
5361.75
5339.7
5322.95
5273.6
5262.6
5203.65
5230.1
5244.9
5269.35
5304.1
5322.45
5308.35
5215.45
5254.15
5278
5222.75
5148.5
5124.9
5090.85
5018.05
5193.6
5136.15
5156.65
5178.9
5093.5
5059.9
5066.2
4919.65
4947.6
4931.15
4943.95
4806.75
4917.4
5003.1
5066.55
5086.3
4970.2
5019.85
5110.5
5135.5
5034
4987.1
5000.3
5078.6

74.85
75.25
74.05
73.1
72.2
71.5
69.8
72
72
71.65
71.1
71.1
70.2
68.65
67.95
69.05
69.45
68.2
68.15
71.4
67.6
70
67.9
66.85
66.8
65.1
64.8
64
59.75
59.2
58.8
58.5
58
58.75
58.25
61
56.35
55.65
54.45
55.4
55.7
54.6
53.7
53.5
54.25

-0.0130613156
0.0108022509
-0.0041124633
-0.0031368803
-0.0092711748
-0.0020858617
-0.0112016874
0.0050829706
0.0028297738
0.0046616713
0.0065947413
0.0034595879
-0.0026491559
-0.01750073
0.007420261
0.004539269
-0.0104679803
-0.0142166483
-0.0045838594
-0.0066440321
-0.014300166
0.0349837088
-0.0110616913
0.0039913165
0.0043148168
-0.0164899882
-0.0065966428
0.0012450839
-0.0289270064
0.0056812985
-0.0033248444
0.0025957434
-0.0277510897
0.0230197119
0.0174279091
0.0126821371
0.0038981161
-0.0228260228
0.0099895376
0.0180583085
0.0048918892
-0.0197643852
-0.0093166468
0.0026468288
0.0156590605

-0.0066357001
0.0053440214
-0.0159468439
-0.0128291695
-0.0123119015
-0.0096952909
-0.0237762238
0.0315186246
0
-0.0048611111
-0.0076762038
0
-0.0126582278
-0.0220797721
-0.0101966497
0.0161883738
0.0057929037
-0.0179985601
-0.0007331378
0.0476889215
-0.0532212885
0.0355029586
-0.03
-0.0154639175
-0.0007479432
-0.0254491018
-0.0046082949
-0.012345679
-0.06640625
-0.0092050209
-0.0067567568
-0.0051020408
-0.0085470085
0.0129310345
-0.0085106383
0.0472103004
-0.0762295082
-0.0124223602
-0.0215633423
0.0174471993
0.0054151625
-0.0197486535
-0.0164835165
-0.0037243948
0.0140186916

6/11/2010
6/14/2010
6/15/2010
6/16/2010
6/17/2010
6/18/2010
6/21/2010
6/22/2010
6/23/2010
6/24/2010
6/25/2010
6/28/2010
6/29/2010
6/30/2010
7/1/2010
7/2/2010
7/5/2010
7/6/2010
7/7/2010
7/8/2010
7/9/2010
7/12/2010
7/13/2010
7/14/2010
7/15/2010
7/16/2010
7/19/2010
7/20/2010
7/21/2010
7/22/2010
7/23/2010
7/26/2010
7/27/2010
7/28/2010
7/29/2010
7/30/2010
8/2/2010
8/3/2010
8/4/2010
8/5/2010
8/6/2010
8/9/2010
8/10/2010
8/11/2010
8/12/2010

5119.35
5197.7
5222.35
5233.35
5274.85
5262.6
5353.3
5316.55
5323.15
5320.6
5269.05
5333.5
5256.15
5312.5
5251.4
5237.1
5235.9
5289.05
5241.1
5296.85
5352.45
5383
5400.65
5386.15
5378.75
5393.9
5386.45
5368
5399.35
5441.95
5449.1
5418.6
5430.6
5397.55
5408.9
5367.6
5431.65
5439.55
5467.85
5447.1
5439.25
5486.15
5460.7
5420.6
5416.45

53.75
54.9
57.15
57.2
57.25
56.3
57.3
56.4
57.6
57.55
57.75
58.05
57.3
57.9
57.3
58.3
58
57.9
58.05
58.25
58.85
59.05
61.7
60.3
60.25
60.15
59.65
58.85
59.5
60.25
59.4
59.25
59
58.4
56.5
56.65
57.3
56.65
56.65
56.45
56
56.75
58.5
57.25
57.65

0.0080238648
0.0153046774
0.0047424823
0.0021063314
0.0079299111
-0.0023223409
0.0172348269
-0.0068649244
0.0012414066
-0.0004790397
-0.0096887569
0.0122318065
-0.0145026718
0.0107207747
-0.0115011765
-0.0027230834
-0.0002291344
0.0101510724
-0.0090659003
0.01063708
0.0104968047
0.0057076666
0.0032788408
-0.002684862
-0.0013738942
0.0028166396
-0.0013811899
-0.0034252615
0.0058401639
0.0078898386
0.0013138673
-0.0055972546
0.0022145942
-0.0060858837
0.0021028059
-0.0076355636
0.0119327074
0.0014544383
0.0052026362
-0.0037949102
-0.0014411338
0.0086225123
-0.0046389545
-0.0073433809
-0.0007655979

-0.0092165899
0.0213953488
0.0409836066
0.0008748906
0.0008741259
-0.0165938865
0.0177619893
-0.0157068063
0.0212765957
-0.0008680556
0.0034752389
0.0051948052
-0.0129198966
0.0104712042
-0.0103626943
0.017452007
-0.0051457976
-0.0017241379
0.0025906736
0.0034453058
0.0103004292
0.0033984707
0.0448772227
-0.0226904376
-0.0008291874
-0.001659751
-0.008312552
-0.0134115675
0.0110450297
0.012605042
-0.0141078838
-0.0025252525
-0.0042194093
-0.0101694915
-0.0325342466
0.0026548673
0.0114739629
-0.0113438045
0
-0.0035304501
-0.0079716563
0.0133928571
0.0308370044
-0.0213675214
0.0069868996

8/13/2010
8/16/2010
8/17/2010
8/18/2010
8/19/2010
8/20/2010
8/23/2010
8/24/2010
8/25/2010
8/26/2010
8/27/2010
8/30/2010
8/31/2010
9/1/2010
9/2/2010
9/3/2010
9/6/2010
9/7/2010
9/8/2010
9/9/2010
9/13/2010
9/14/2010
9/15/2010
9/16/2010
9/17/2010
9/20/2010
9/21/2010
9/22/2010
9/23/2010
9/24/2010
9/27/2010
9/28/2010
9/29/2010
9/30/2010
10/1/2010
10/4/2010
10/5/2010
10/6/2010
10/7/2010
10/8/2010
10/11/2010
10/12/2010
10/13/2010
10/14/2010
10/15/2010

5452.1
5418.3
5414.15
5479.15
5540.2
5530.65
5543.5
5505.1
5462.35
5477.9
5408.7
5415.45
5402.4
5471.85
5486.15
5479.4
5576.95
5604
5607.85
5640.05
5760
5795.55
5860.95
5828.7
5884.95
5980.45
6009.05
5991
5959.55
6018.3
6035.65
6029.5
5991.3
6029.95
6143.4
6159.45
6145.8
6186.45
6120.3
6103.45
6135.85
6090.9
6233.9
6177.35
6062.65

56.5
52.4
51.15
49.45
50.2
49.45
50.3
50.1
49.4
48.2
47.35
46.7
46.1
46.7
52.65
50.1
50.45
51.6
51.5
51.3
50.95
51.65
51.7
53.15
54.5
56.6
55.3
54.8
53.85
54.2
53.4
53.7
52.55
52.8
54.45
58.05
57.7
58.25
57.95
57.4
58.8
58.15
58.8
58.3
57.55

0.0065818017
-0.0061994461
-0.0007659229
0.012005578
0.0111422392
-0.0017237645
0.0023234159
-0.0069270317
-0.0077655265
0.0028467601
-0.0126325782
0.0012479894
-0.002409772
0.0128553976
0.0026133757
-0.001230371
0.0178030441
0.0048503214
0.0006870093
0.005741951
0.021267542
0.006171875
0.01128452
-0.0055025209
0.0096505224
0.0162278354
0.0047822488
-0.0030038026
-0.005249541
0.0098581269
0.0028828739
-0.0010189458
-0.006335517
0.0064510206
0.018814418
0.0026125598
-0.002216107
0.0066142732
-0.0106927236
-0.002753133
0.0053084731
-0.0073257984
0.023477647
-0.0090713678
-0.0185678325

-0.0199479618
-0.0725663717
-0.0238549618
-0.0332355816
0.0151668352
-0.014940239
0.0171890799
-0.0039761431
-0.0139720559
-0.024291498
-0.0176348548
-0.0137275607
-0.0128479657
0.0130151844
0.1274089936
-0.0484330484
0.0069860279
0.0227948464
-0.0019379845
-0.0038834951
-0.0068226121
0.0137389598
0.0009680542
0.0280464217
0.0253998119
0.0385321101
-0.0229681979
-0.0090415913
-0.0173357664
0.0064995357
-0.0147601476
0.0056179775
-0.02141527
0.0047573739
0.03125
0.0661157025
-0.0060292851
0.0095320624
-0.0051502146
-0.0094909405
0.0243902439
-0.0110544218
0.011177988
-0.0085034014
-0.012864494

10/18/2010
10/19/2010
10/20/2010
10/21/2010
10/22/2010
10/25/2010
10/26/2010
10/27/2010
10/28/2010
10/29/2010
11/1/2010
11/2/2010
11/3/2010
11/4/2010
11/5/2010
11/8/2010
11/9/2010
11/10/2010
11/11/2010
11/12/2010
11/15/2010
11/16/2010
11/18/2010
11/19/2010
11/22/2010
11/23/2010
11/24/2010
11/25/2010
11/26/2010
11/29/2010
11/30/2010
12/1/2010
12/2/2010
12/3/2010
12/6/2010
12/7/2010
12/8/2010
12/9/2010
12/10/2010
12/13/2010
12/14/2010
12/15/2010
12/16/2010
12/20/2010
12/21/2010

6075.95
6027.3
5982.1
6101.5
6066.05
6105.8
6082
6012.65
5987.7
6017.7
6117.55
6119
6160.5
6281.8
6312.45
6273.2
6301.55
6275.7
6194.25
6071.65
6121.6
5988.7
5998.8
5890.3
6010
5934.75
5865.75
5799.75
5751.95
5830
5862.7
5960.9
6011.7
5992.8
5992.25
5976.55
5903.7
5766.5
5857.35
5907.65
5944.1
5892.3
5948.75
5947.05
6000.65

59.35
0.0021937602
58.3 -0.0080069783
57.65 -0.0074992119
59.35
0.019959546
59.8 -0.0058100467
58.7
0.0065528639
58.25 -0.0038979331
57.6 -0.0114024992
57.3 -0.0041495846
55.5
0.0050102711
58.8
0.0165927181
56.75
0.000237023
56.85
0.0067821539
57.7
0.0196899602
57.6
0.0048791748
57.95
-0.006217871
57.6
0.0045192246
58.1 -0.0041021653
57.25 -0.0129786319
54.8 -0.0197925495
53.3
0.0082267588
52 -0.0217100105
53.3
0.0016865096
51.5 -0.0180869507
52.15
0.0203215456
50.45 -0.0125207987
50.3 -0.0116264375
46.5 -0.0112517581
45 -0.0082417346
46.15
0.0135693113
47.8
0.0056089194
51.95
0.0167499616
53.2
0.008522203
52 -0.0031438695
52.4 -9.1776799E-005
51.7 -0.0026200509
50.35 -0.0121893065
47.3 -0.0232396633
48.55
0.0157547906
49.55
0.0085875012
50.05
0.0061699661
48 -0.0087145236
51.2
0.0095802997
51.25 -0.0002857743
50.6
0.0090128719

0.0312771503
-0.0176916596
-0.0111492281
0.0294882914
0.0075821398
-0.0183946488
-0.0076660988
-0.0111587983
-0.0052083333
-0.0314136126
0.0594594595
-0.0348639456
0.0017621145
0.0149516271
-0.0017331023
0.0060763889
-0.0060396894
0.0086805556
-0.0146299484
-0.0427947598
-0.0273722628
-0.0243902439
0.025
-0.0337711069
0.0126213592
-0.0325982742
-0.0029732408
-0.0755467197
-0.0322580645
0.0255555556
0.0357529794
0.0868200837
0.0240615977
-0.022556391
0.0076923077
-0.0133587786
-0.0261121857
-0.0605759682
0.0264270613
0.0205973223
0.0100908174
-0.040959041
0.0666666667
0.0009765625
-0.0126829268

12/22/2010
12/23/2010
12/24/2010
12/27/2010
12/28/2010
12/29/2010
12/30/2010
12/31/2010
1/3/2011
1/4/2011
1/5/2011
1/6/2011
1/7/2011
1/10/2011
1/11/2011
1/12/2011
1/13/2011
1/14/2011
1/17/2011
1/18/2011
1/19/2011
1/20/2011
1/21/2011
1/24/2011
1/25/2011
1/27/2011
1/28/2011
1/31/2011
2/1/2011
2/2/2011
2/3/2011
2/4/2011
2/7/2011
2/8/2011
2/9/2011
2/10/2011
2/11/2011
2/14/2011
2/15/2011
2/16/2011
2/17/2011
2/18/2011
2/21/2011
2/22/2011
2/23/2011

5984.4
5980
6011.6
5998.1
5996
6060.35
6101.85
6134.5
6157.6
6146.35
6079.8
6048.25
5904.6
5762.85
5754.1
5863.25
5751.9
5654.55
5654.75
5724.05
5691.05
5711.6
5696.5
5743.25
5687.4
5604.3
5512.15
5505.9
5417.2
5432
5526.75
5395.75
5396
5312.55
5253.55
5225.8
5310
5456
5481
5481.7
5546.45
5458.95
5518.6
5469.2
5437.35

49.4
-0.00270804
-0.023715415
49.4
-0.000735245
0
51.25
0.0052842809 0.0374493927
50.55 -0.0022456584 -0.0136585366
51.95 -0.0003501109 0.0276953511
51.7
0.0107321548 -0.0048123195
54.85
0.0068477893 0.0609284333
54.65
0.0053508362 -0.0036463081
54.25
0.0037655881 -0.0073193047
55.75 -0.0018270105 0.0276497696
54.4 -0.0108275643 -0.0242152466
53.5 -0.0051893154 -0.0165441176
51 -0.0237506717
-0.046728972
49.2 -0.0240067066 -0.0352941176
48.3
-0.001518346 -0.0182926829
53.5
0.0189690829 0.1076604555
52.6 -0.0189911738 -0.0168224299
52.3 -0.0169248422 -0.0057034221
51.5 3.5369746E-005 -0.0152963671
53.3
0.0122551837 0.0349514563
51.85 -0.0057651488 -0.0272045028
51.7
0.003610933 -0.0028929605
53 -0.0026437426 0.0251450677
52.9
0.0082067936 -0.0018867925
51.6 -0.0097244591 -0.0245746692
50 -0.0146112459 -0.0310077519
49.75 -0.0164427315
-0.005
49.3 -0.0011338588 -0.0090452261
47.3 -0.0161099911 -0.0405679513
47.95
0.0027320387 0.0137420719
48.95
0.0174429308 0.0208550574
47.75 -0.0237028995
-0.024514811
50 4.6332762E-005 0.0471204188
48.85 -0.0154651594
-0.023
45.15 -0.0111057778 -0.0757420676
45.3 -0.0052821426 0.0033222591
45.75
0.0161123656 0.0099337748
48.8
0.0274952919 0.0666666667
48.05
0.0045821114 -0.0153688525
48.5
0.0001277139 0.0093652445
50.55
0.0118120291 0.0422680412
47.55 -0.0157758566
-0.059347181
47.3
0.0109270098 -0.0052576236
45.7 -0.0089515457 -0.0338266385
45.35 -0.0058235208 -0.0076586433

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

5262.7
5303.55
5333.25
5522.3
5536.2
5538.75
5463.15
5520.8
5531
5494.4
5445.45
5531.5
5449.65
5511.15
5446.65
5373.7
5364.75
5413.85
5480.25
5522.4
5654.25
5687.25
5736.35
5787.65
5833.75
5826.05
5908.45
5910.05
5891.75
5885.7
5842
5785.7
5911.5
5824.55
5729.1
5740.75
5851.65
5884.7
5874.5
5868.4
5833.9
5785.45
5749.5
5701.3
5565.25

45.85
46.4
46.7
50
48.3
47.65
46.4
47.95
47.35
48.4
47.6
46.3
46.05
46.15
45.8
45.3
46.1
45.5
45.85
45.35
45.4
44.3
44.05
44.05
44.5
48.55
49.5
49.1
52.3
53.3
55.25
54.3
56.2
54.05
53.9
54.75
57.4
57.2
55.15
54.8
54.15
55.35
53.2
52.9
50

-0.0321204263
0.0077621753
0.0056000226
0.0354474289
0.0025170672
0.0004606047
-0.0136492891
0.0105525201
0.0018475583
-0.0066172482
-0.0089090711
0.0158021835
-0.0147970713
0.0112851284
-0.0117035464
-0.0133935538
-0.0016655191
0.009152337
0.0122648393
0.007691255
0.0238754889
0.0058363178
0.0086333465
0.008942969
0.0079652363
-0.0013199057
0.0141433733
0.0002707986
-0.0030964205
-0.0010268596
-0.0074247753
-0.0096371106
0.0217432636
-0.0147086188
-0.0163875321
0.0020334782
0.0193180334
0.0056479796
-0.0017333084
-0.0010383862
-0.0058789449
-0.0083049075
-0.0062138641
-0.0083833377
-0.0238629786

0.0110253583
0.0119956379
0.0064655172
0.0706638116
-0.034
-0.0134575569
-0.0262329486
0.0334051724
-0.0125130344
0.0221752904
-0.0165289256
-0.0273109244
-0.005399568
0.0021715527
-0.0075839653
-0.0109170306
0.0176600442
-0.0130151844
0.0076923077
-0.0109051254
0.0011025358
-0.0242290749
-0.0056433409
0
0.010215664
0.091011236
0.0195674562
-0.0080808081
0.0651731161
0.0191204589
0.0365853659
-0.0171945701
0.0349907919
-0.0382562278
-0.0027752081
0.0157699443
0.0484018265
-0.0034843206
-0.0358391608
-0.0063463282
-0.0118613139
0.0221606648
-0.0388437218
-0.0056390977
-0.0548204159

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

5537.15
5459.85
5551.45
5551.1
5541.25
5565.05
5486.15
5544.75
5499
5438.95
5420.6
5428.1
5486.35
5386.55
5394.85
5348.95
5412.35
5476.1
5473.1
5560.15
5592
5550.35
5516.75
5532.05
5556.15
5526.85
5521.05
5485.8
5482.8
5500.5
5447.5
5396.75
5366.4
5257.9
5275.85
5278.3
5320
5471.25
5526.6
5545.3
5600.45
5647.4
5627.2
5650.5
5632.1

50.45 -0.0050491892
48.6 -0.0139602503
48.45
0.0167770177
48.65 -6.3046591E-005
50.35 -0.0017744231
51.7
0.0042950598
51.2 -0.0141777702
53.45
0.0106814433
52.75 -0.0082510483
51.45 -0.0109201673
52.7
-0.003373813
51.5
0.0013836107
50.8
0.0107311951
48.35 -0.0181906003
49.25
0.001540875
49.95 -0.0085081142
49.95
0.0118527935
50.65
0.0117786174
51 -0.0005478351
54.1
0.0159050629
53
0.0057282627
52.45 -0.0074481402
51.35 -0.0060536723
51.5
0.002773372
52.6
0.0043564321
52.4 -0.0052734357
52.85 -0.0010494224
51.9 -0.0063846551
52.6 -0.0005468665
52.9
0.0032282775
51.65 -0.0096354877
51.9 -0.0093162001
51.4
-0.005623755
47.85 -0.0202183959
45.9
0.0034139105
45
0.0004643801
45.45
0.0079002709
47.35
0.0284304511
47.85
0.0101165182
48.3
0.0033836355
48.75
0.0099453591
48
0.0083832549
49.25 -0.0035768672
49.8
0.0041406028
50.3
-0.003256349

0.009
-0.0366699703
-0.0030864198
0.004127967
0.0349434738
0.0268123138
-0.0096711799
0.0439453125
-0.0130963517
-0.0246445498
0.0242954325
-0.0227703985
-0.013592233
-0.0482283465
0.0186142709
0.014213198
0
0.014014014
0.0069101678
0.0607843137
-0.0203327172
-0.0103773585
-0.0209723546
0.0029211295
0.0213592233
-0.0038022814
0.0085877863
-0.0179754021
0.0134874759
0.0057034221
-0.0236294896
0.0048402711
-0.0096339114
-0.0690661479
-0.0407523511
-0.0196078431
0.01
0.0418041804
0.0105596621
0.0094043887
0.0093167702
-0.0153846154
0.0260416667
0.0111675127
0.0100401606

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

5625.45
5728.95
5660.65
5616.1
5526.15
5585.45
5599.8
5581.1
5567.05
5613.55
5567.05
5541.6
5633.95
5680.3
5574.85
5546.8
5487.75
5482
5516.8
5456.55
5404.8
5331.8
5211.25
5118.5
5072.85
5161
5138.3
5072.95
5035.8
5056.6
4944.15
4845.65
4898.8
4948.9
4888.9
4839.6
4747.8
4919.6
5001
5040
5017.2
5064.3
5124.65
5153.25
5059.45

51.55
51.9
51.95
50.55
49.05
49.7
49.9
50.2
50.9
51.2
50.7
52.55
52.75
54.75
52.5
51.45
52.35
52.45
54.6
52.05
53.25
51.6
48.6
45.15
39.8
42.15
42.4
41.3
38.5
37
39.1
37.15
39.35
38.9
37.35
35.8
34.25
35.6
36.95
38.2
39.9
40.4
41.45
41.9
40.85

-0.0011807319
0.0183985281
-0.0119219054
-0.0078701209
-0.0160164527
0.0107307981
0.0025691753
-0.003339405
-0.0025174249
0.0083527182
-0.0082835282
-0.0045715415
0.0166648621
0.0082269101
-0.0185641603
-0.0050315255
-0.0106457777
-0.0010477883
0.0063480482
-0.0109211862
-0.0094840146
-0.0135065127
-0.0226096253
-0.0177980331
-0.0089186285
0.0173768197
-0.0043983724
-0.0127182142
-0.0073231552
0.0041304261
-0.0222382629
-0.0199225347
0.0109686007
0.0102269944
-0.0121239063
-0.010084068
-0.0189685098
0.0361851805
0.0165460607
0.0077984403
-0.0045238095
0.0093877063
0.0119167506
0.0055808689
-0.0182021055

0.0248508946
0.0067895247
0.0009633911
-0.0269489894
-0.0296735905
0.0132517839
0.0040241449
0.006012024
0.0139442231
0.0058939096
-0.009765625
0.0364891519
0.0038058991
0.0379146919
-0.0410958904
-0.02
0.0174927114
0.0019102197
0.0409914204
-0.0467032967
0.023054755
-0.0309859155
-0.0581395349
-0.0709876543
-0.1184939092
0.0590452261
0.0059311981
-0.0259433962
-0.0677966102
-0.038961039
0.0567567568
-0.0498721228
0.0592193809
-0.0114358323
-0.0398457584
-0.0414993307
-0.0432960894
0.0394160584
0.0379213483
0.0338294993
0.0445026178
0.0125313283
0.025990099
0.0108564536
-0.0250596659

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

4946.8
4940.95
5012.55
5075.7
5084.25
5031.95
5140.2
5133.25
4923.65
4867.75
4835.4
4971.25
4945.9
5015.45
4943.25
4849.5
4772.15
4751.3
4888.05
4979.6
4974.35
5099.4
5077.85
5132.3
5118.25
5037.5
5139.15
5091.9
5049.95
5098.35
5191.6
5201.8
5360.7
5326.6
5257.95
5258.45
5265.75
5284.2
5289.35
5221.05
5168.85
5148.35
5068.5
5030.45
4934.75

39.05
-0.022265266 -0.0440636475
39.25 -0.0011825827 0.0051216389
39.3
0.0144911404 0.0012738854
40.5
0.0125983781 0.0305343511
39.55
0.0016844967 -0.0234567901
39.4 -0.0102866696 -0.0037926675
40.6
0.0215125349 0.0304568528
41.05 -0.0013520875 0.0110837438
37.75 -0.0408318317 -0.0803897686
38.75 -0.0113533659 0.0264900662
37.4 -0.0066457809 -0.0348387097
38.2
0.0280948836 0.0213903743
36.9 -0.0050993211 -0.0340314136
37.9
0.0140621525
0.027100271
36.5 -0.0143955178
-0.036939314
36.15 -0.0189652557 -0.0095890411
35.7 -0.0159500979 -0.0124481328
34.9 -0.0043690999 -0.0224089636
36.2
0.0287815966 0.0372492837
37.55
0.0187293501 0.0372928177
37.3 -0.0010543016 -0.0066577896
38.05
0.0251389629 0.0201072386
37.75 -0.0042259874 -0.0078843627
37.8
0.0107230422 0.0013245033
37.9 -0.0027375641 0.0026455026
36.9 -0.0157768769 -0.0263852243
36.4
0.02017866 -0.0135501355
36.4 -0.0091941274
0
36.35
-0.008238575 -0.0013736264
36.5
0.0095842533 0.0041265475
36.7
0.0182902312 0.0054794521
36.65
0.0019647122 -0.0013623978
38.65
0.0305471183 0.0545702592
38.5 -0.0063611096 -0.0038809832
37.35 -0.0128881463 -0.0298701299
36.6 9.5094096E-005 -0.0200803213
36.5
0.0013882418 -0.0027322404
36.8
0.0035037744 0.0082191781
37.1
0.0009746035 0.0081521739
35.6 -0.0129127398 -0.0404312668
34.65 -0.0099979889 -0.0266853933
32.75
-0.003966066 -0.0548340548
31.15 -0.0155098235 -0.0488549618
29.5
-0.007507152 -0.0529695024
25.55
-0.019024143 -0.1338983051

11/18/2011
11/21/2011
11/22/2011
11/23/2011
11/24/2011
11/25/2011
11/28/2011
11/29/2011
11/30/2011
12/1/2011
12/2/2011
12/5/2011
12/7/2011
12/8/2011
12/9/2011
12/12/2011
12/13/2011
12/14/2011
12/15/2011
12/16/2011
12/19/2011
12/20/2011
12/21/2011
12/22/2011
12/23/2011
12/26/2011
12/27/2011
12/28/2011
12/29/2011
12/30/2011
1/2/2012
1/3/2012
1/4/2012
1/5/2012
1/6/2012
1/10/2012
1/11/2012
1/12/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012

4905.8
4778.35
4812.35
4706.45
4756.45
4710.05
4851.3
4805.1
4832.05
4936.85
5050.15
5039.15
5062.6
4943.65
4866.7
4764.6
4800.6
4763.25
4746.35
4651.6
4613.1
4544.2
4693.15
4733.85
4714
4779
4750.5
4705.8
4646.25
4624.3
4636.75
4765.3
4749.65
4749.95
4754.1
4849.55
4860.95
4831.25
4866
4873.9
4967.3
4955.8
5018.4
5048.6
5046.25

23.85 -0.0058665586 -0.0665362035

21.4 -0.0259794529 -0.1027253669
22.1
0.0071154269 0.0327102804
22.1 -0.0220058807
0
23.45
0.0106237185 0.0610859729
22.2 -0.0097551746 -0.0533049041
23.3
0.0299890659 0.0495495495
23.25 -0.0095232206 -0.0021459227
23.3
0.0056086242 0.0021505376
23.35
0.0216885173 0.0021459227
23.85
0.0229498567 0.0214132762
23.7 -0.0021781531 -0.0062893082
23.65
0.0046535626 -0.0021097046
22.9 -0.0234958322 -0.0317124736
22.4 -0.0155654223 -0.0218340611
21.8 -0.0209793084 -0.0267857143
21.8
0.0075557235
0
21.45 -0.0077802775 -0.0160550459
20.4 -0.0035479977
-0.048951049
19 -0.0199627082
-0.068627451
18.05
-0.008276722
-0.05
17.85 -0.0149357265 -0.0110803324
17.95
0.0327780467 0.0056022409
18.7
0.0086722138 0.0417827298
19 -0.0041932043 0.0160427807
19.55
0.0137887145 0.0289473684
19.15 -0.0059635907 -0.0204603581
19.2 -0.0094095358 0.0026109661
17.7 -0.0126545965
-0.078125
18.1
-0.00472424 0.0225988701
18.25
0.0026922994 0.0082872928
18.7
0.0277241602 0.0246575342
18.4 -0.0032841584 -0.0160427807
18.25 6.3162549E-005 -0.0081521739
18.3
0.0008736934
0.002739726
19.65
0.0200774069 0.0737704918
20.45
0.0023507336 0.0407124682
20.8 -0.0061099168 0.0171149144
22.7
0.0071927555 0.0913461538
22.5
0.0016235101 -0.0088105727
22.9
0.0191632984 0.0177777778
22.1
-0.002315141 -0.0349344978
22.7
0.0126316639 0.0271493213
24.55
0.0060178543 0.0814977974
26.1 -0.0004654756 0.0631364562

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

5127.35
5158.3
5204.7
5087.3
5199.25
5235.7
5269.9
5325.85
5361.65
5335.15
5368.15
5412.35
5381.6
5390.2
5416.05
5531.95
5521.95
5564.3
5607.15
5505.35
5483.3
5429.3
5281.2
5375.5
5385.2
5339.75
5359.35
5280.35
5222.4
5220.45
5333.55
5359.55
5429.5
5463.9
5380.5
5317.9
5257.05
5274.85
5364.95
5278.2
5184.25
5243.15
5194.75
5178.85
5295.55

26.35
27.35
28.55
26.35
28.05
29.7
29.5
29.3
30
29.25
29.7
31.65
30.5
28.4
27.85
28.9
29.4
29.15
30.7
28.35
27.95
26.85
24.45
26.4
26.6
29.65
29.05
27.7
27.2
27.1
27.5
28.15
29.15
30.15
28.8
28.35
27.25
27.65
29.25
28.1
27.2
27.5
26.85
26.05
25.25

0.0160713401
0.0060362565
0.0089952116
-0.0225565354
0.0220057791
0.0070106265
0.0065320779
0.0106168998
0.0067219317
-0.0049425084
0.0061853931
0.0082337491
-0.0056814508
0.0015980378
0.0047957404
0.0213993593
-0.0018076808
0.0076693922
0.0077008788
-0.0181553909
-0.0040051949
-0.0098480842
-0.027277918
0.0178557904
0.0018044833
-0.008439798
0.0036705838
-0.0147405935
-0.0109746513
-0.0003733915
0.021664799
0.004874802
0.0130514689
0.0063357584
-0.0152638225
-0.0116346064
-0.0114424867
0.0033859294
0.0170810544
-0.0161697686
-0.0177996287
0.0113613348
-0.009231092
-0.0030607825
0.0225339602

0.0095785441
0.0379506641
0.0438756856
-0.0770577933
0.064516129
0.0588235294
-0.0067340067
-0.006779661
0.023890785
-0.025
0.0153846154
0.0656565657
-0.0363349131
-0.068852459
-0.0193661972
0.0377019749
0.0173010381
-0.0085034014
0.0531732419
-0.0765472313
-0.0141093474
-0.0393559928
-0.0893854749
0.0797546012
0.0075757576
0.1146616541
-0.0202360877
-0.0464716007
-0.0180505415
-0.0036764706
0.0147601476
0.0236363636
0.0355239787
0.0343053173
-0.0447761194
-0.015625
-0.0388007055
0.0146788991
0.0578661844
-0.0393162393
-0.0320284698
0.0110294118
-0.0236363636
-0.0297951583
-0.0307101727

Slope
Intercept

0.7196993
0.0014962

Last 1 yr
Slope
Intercept

1.7633325
-0.001059

SUMMARY OUTPUT
Regression Statistics
Multiple R
0.109735
R Square
0.0120418
Adjusted R 0.0112253
Standard Er 0.1241975
Observation
1212
ANOVA
df
Regression
Residual
Total

SS
MS
F
Significance F
1 0.2274903 0.2274903 14.748142 0.0001292
1210 18.664263 0.015425
1211 18.891754

Coefficients
Standard Error t Stat
P-value Lower 95% Upper 95%
Intercept
0.0014962 0.0035687 0.4192518 0.6751065 -0.005505 0.0084976
X Variable 10.7196993 0.1874055 3.840331 0.0001292 0.3520234 1.0873752

Lower 95.0%
Upper 95.0%
-0.005505 0.0084976
0.3520234 1.0873752

No. of shares outstanding (crs)

Market Price per share
MV of firm's equity (Lakhs)
Interest Expense (Average 3 years)
Total Debt (crs)(Average 3 years) (D)
Cost of Debt (Rd) (%)
Risk free rate (Rf) (%)
rE = rf + (rM - rf)
Risk Premium (%)
Beta estimated
Cost of Equity (Re) (%)
Value of firm (V)
WACC = rD *( D / V )+ rE *( E / V )
D/V
E/V
WACC (%)

179.62
25.25
4535.41
600.00
7202
8.33
8.60
7.50
1.27
18.13
11737.41
0.61
0.39
12.12

Industry >> Analytical Ratios >> Aggregate Key Fin Ratios

Industry - ElecEqp-Gensets
Year
201103 Latest
No.Of Companies
7
9
Key Ratios
Debt-Equity Ratio
0.98
0.26
Long Term Debt-Equity Ratio
0.77
0.15
Current Ratio
1.66
1.9
Turnover Ratios
Fixed Assets
2.9
5.84
Inventory
4.84
4.64
Debtors
1.95
3.61
Interest Cover Ratio
0.95
14.33
PBIDTM (%)
13.28
20.7
PBITM (%)
10.32
19.53
PBDTM (%)
2.42
19.34
CPM (%)
2.77
17.44
APATM (%)
-0.19
16.27
ROCE (%)
4.16
37.66
RONW (%)
-0.16
41.05
http://www.capitaline.com

2011
7

2010
10

2009
10

0.98
0.77
1.66

1.03
0.64
1.45

0.71
0.39
1.55

2.9
4.84
1.95
0.95
13.28
10.32
2.42
2.77
-0.19
4.16
-0.16

3.08
3.86
1.34
0.33
6.98
4.29
-6.17
-11.22
-13.91
1.61
-11

6.84
5.56
2.17
2.42
13
11.74
8.15
8.2
6.94
8.6
8.86

2008
7

2007
8

2006
8

2005
9

2004
7

0.45
0.22
1.72

0.35
0.12
1.67

0.32
0.19
1.75

0.54
0.37
1.68

0.46
0.32
1.8

6.4
4.55
2.63
11.68
23.3
22.11
21.41
19.9
18.71
21.76
26.65

7.34
5.08
3.69
7.25
18.16
16.85
15.84
14.4
13.09
28.43
29.85

6.72
4.88
3.68
11.2
19.88
18.79
18.2
16.31
15.22
37.15
40.73

5.26
5.3
4.32
6.99
13.8
12.39
12.03
10.53
9.12
28.87
34.9

2.57
4.74
3.3
6.25
12.95
11.64
11.09
14.28
12.96
17.09
28.25

Company Name : Suzlon Energy Ltd.

Income Statement
Units :RupeesCrores
No.of Years :6
Mar '
11(12)
Income :
Operating Income
Expenses
Material Consumed
Manufacturing Expenses
Personnel Expenses
Selling Expenses
Adminstrative Expenses
Cost Of Sales
Operating Profit
Other Recurring Income
Adjusted PBDIT
Financial Expenses
Depreciation
Adjusted PBT
Tax Charges
Adjusted PAT
Non Recurring Items
Other Non Cash adjustments
Reported Net Profit
Earnigs Before Appropriation
Equity Dividend
Preference Dividend
Dividend Tax
Retained Earnings

4,357.55

Mar '
10(12)
3,504.34

Mar '
09(12)

Mar '
08(12)

Mar '
07(12)

7,251.94

6,942.24

5,380.37

2,777.19 2,539.13 4,582.69

314.04
239.16
291.25
215.23
181.01
199.07
179.63
183.27
506.94
602.67
557.25
807.27
4,088.76 3,699.82 6,387.22
268.79
-195.48
864.72
340.51
227.48
141.87
609.3
32 1,006.59
631.4
734.35
436.35
156.89
126.27
99.16
-178.99
-828.62
471.08
-55.64
175.4
-70.69
-123.35 -1,004.02
541.77
-81.5
-410.07 -1,011.04
19.19
0
0.92
-185.66 -1,414.09
-469.27
200.34
386 1,800.09
0
0
0
0
0
0
0
0
0
200.34
386 1,800.09

4,274.96
386.68
139.34
384.4
153.75
5,339.13
1,603.11
109.38
1,712.49
142.14
86.21
1,484.14
89.95
1,394.19
-128.35
-0.13
1,416.88
2,743.57
149.69
0
25.44
2,568.44

3,265.14
288.3
111.46
327.42
142.51
4,134.83
1,245.54
86.25
1,331.79
104.03
73.49
1,154.27
69.4
1,084.87
-34.69
10.96
1,061.14
1,943.63
143.88
1.5
20.39
1,777.86

Mar '
06(12)
3,788.46
2,295.66
263.96
62.96
167.98
60.08
2,850.64
937.82
69.28
1,007.10
56.93
45.87
904.3
81.43
822.87
-1.64
-0.04
821.19
1,348.14
143.76
1.51
20.38
1,182.49

Company Name : Suzlon Energy Ltd.

Balance Sheet
Units :RupeesCrores
No.of Years :6
Mar '
11(12)
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital
Share Application Money
Preference Share Capital
Reserves & Surplus
Loan Funds
Secured Loans
Unsecured Loans
Total
USES OF FUNDS
Fixed Assets
Gross Block
Less : Accumulated Depreciation
Net Block
Capital Work-in-progress
Investments
Net Current Assets
Current Assets, Loans & Advances
Less : Current Liabilities & Provisions
Total Net Current Assets
Total
Book Value of Unquoted Investments
Market Value of Quoted Investments
Contingent liabilities
Number of Equity shares outstanding (in Lacs)

355.47
20.43
0
6,418.58

Mar '
10(12)

311.35
15.72
0
5,277.24

Mar '
09(12)

299.66
103.25
0
6,177.41

4,395.74 3,891.16 4,006.23

2,281.59 3,710.06 3,323.25
13,471.81 13,205.53 13,909.80

1,439.52
576.35
863.17
38.15
7,845.07

1,355.74
438.58
917.16
10.38
7,592.60

915.83
364.33
551.5
286.97
7,127.80

8,723.94 8,571.62 9,614.57

3,998.52 3,886.23 3,671.04
4,725.42 4,685.39 5,943.53
13,471.81 13,205.53 13,909.80
7,794.93 7,492.59 7,127.80
50.14
100.01
0
3,526.50 2,572.67 7,220.74
17,773.66 15,567.32 14,982.95
0.020164 -0.050631 0.386488

Mar '
08(12)

Mar '
07(12)

Mar '
06(12)

299.39
0
0
6,648.27

287.76
0.02
0
3,425.53

287.53
0
15
2,519.72

672.26
2,412.48
10,032.40

771.78
364.86
4,849.95

276.61
58.76
3,157.62

779.2
266.98
512.22
134.63
4,919.48

567.04
178.57
388.47
92.71
805.26

400.41
104.73
295.68
76.25
292.74

7,048.40
2,582.33
4,466.07
10,032.40
4,919.48
0
7,584.65
14,969.34

5,068.61
1,505.10
3,563.51
4,849.95
805.26
0
3,607.72
2,877.65

3,754.36
1,261.41
2,492.95
3,157.62
292.74
0
251.63
2,875.31

1.068557 0.535951

#DIV/0!

84

1,439.52 0.058353

Company >> Share Price >>Beta Analysis

Suzlon Energy Ltd
Industry : Electric Equipment

Company Name
Suzlon Energy Ltd

NIFTY
1.7084

http://www.capitaline.com

SUMMARY OUTPUT
Regression Statistics
Multiple R
R Square
Adjusted R Square
Standard Error
Observations

0.492894
0.242944
0.242318
0.042542
1212

ANOVA
df
Regression
Residual
Total

Intercept
X Variable 1

SS
MS
F
1 0.702746 0.702746 388.2968
1210 2.189877 0.00181
1211 2.892623

Coefficients
Standard Error t Stat
P-value
-0.002077 0.001222 -1.698771 0.089619
1.264937 0.064193 19.70525 3.46E-075

Significance F
3.46E-075

Lower 95%Upper 95%

Lower 95.0%
Upper 95.0%
-0.004475 0.000322 -0.004475 0.000322
1.138995 1.390878 1.138995 1.390878

Finance >> Ratios >> Valuation Ratios

Suzlon Energy Ltd
Industry :Electric Equipment - Gensets /
Turbines

Price Earning (P/E)

Price to Book Value ( P/BV)
Price/Cash EPS (P/CEPS)
EV/EBIDTA
Market Cap/Sales
http://www.capitaline.com

11-Mar
0
1.17
-275.84
27
1.82

10-Mar
0
2
-8.69
0
3.21

9-Mar
0
0.98
-17.21
0
0.88

8-Mar
31.8
5.68
29.75
26.96
5.7

7-Mar
27.74
7.79
25.91
22.88
5.36

6-Mar
46.86
13.39
44.32
37.36
9.89

5-Mar
0
0
0
0
0

4-Mar
0
0
0
0
0

3-Mar
0
0
0
0
0

2-Mar
0
0
0
0
0

Finance >> Ratios >> DuPont Model

Suzlon Energy Ltd
Industry :Electric Equipment Gensets / Turbines

PBIDT/Sales(%)
Sales/Net Assets
PBDIT/Net Assets
PAT/PBIDT(%)
Net Assets/Net Worth
ROE(%)
http://www.capitaline.com

11-Mar
12.05
0.32
0.04
-35.34
1.98
-2.35

10-Mar
-10.9
0.26
-0.03
371.62
2.36
-17.01

9-Mar
-0.09
0.52
0
6,870.72
2.11
7.31

8-Mar
22.32
0.69
0.15
81.89
1.44
28.55

7-Mar
24.06
1.11
0.27
81.97
1.31
32.61

6-Mar
26.48
1.2
0.32
81.87
1.13
45.39

5-Mar
24.65
1.53
0.38
76.47
1.54
60.1

4-Mar
23.26
1.28
0.3
79.28
1.61
36.3

3-Mar
24.86
0.9
0.22
78.77
1.3
19.07

2-Mar
25.22
1.91
0.48
84.18
1.22
62.56

Company Name : Suzlon Energy Ltd.

CashFlow Statement
Units :RupeesCrores
No.of Years :6

Profit Before Tax

Net CashFlow-Operating Activity
Net Cash Used In Investing Activity
NetCash Used in Fin. Activity
Net Inc/Dec In Cash And Equivlnt
Cash And Equivalnt Begin of Year
Cash And Equivalnt End Of Year

Mar '
Mar '
Mar '
Mar '
11(12) 10(12) 09(12) 08(12)
-223.21
-799.67
333.2 1,506.96
762.13 2,423.62
-391.17
484.8
-751.52 -2,596.53 -3,583.18 -3,946.55
-350.91
571.85 3,265.84 3,985.86
-339.68
398.37
-708.28
524.11
469.32
70.95
779.23
351.39
129.64
469.32
70.95
875.5

Mar '
Mar '
07(12) 06(12)
1,119.58
902.66
747.35
-389.78
-1,165.54
-480.41
453.34 1,098.23
35.15
228.04
316.24
88.2
351.39
316.24

Company Name : Suzlon Energy Ltd.

Ratio Analysis
No.of Years :6
Mar '
11(12)
PER SHARE RATIOS
Adjusted E P S (Rs.)
Adjusted Cash EPS (Rs.)
Reported EPS (Rs.)
Reported Cash EPS (Rs.)
Dividend Per Share
Operating Profit Per Share (Rs.)
Book Value (Excl Rev Res) Per Share (Rs.)
Book Value (Incl Rev Res) Per Share (Rs.)
Net Operating Income Per Share (Rs.)
Free Reserves Per Share (Rs.)
PROFITABILITY RATIOS
Operating Margin (%)
Gross Profit Margin (%)
Net Profit Margin (%)
Adjusted Cash Margin (%)
Adjusted Return On Net Worth (%)
Reported Return On Net Worth (%)
Return On long Term Funds (%)
LEVERAGE RATIOS
Long Term Debt / Equity
Total Debt/Equity
Owners fund as % of total Source
Fixed Assets Turnover Ratio
LIQUIDITY RATIOS
Current Ratio
Current Ratio (Inc. ST Loans)
Quick Ratio
Inventory Turnover Ratio
PAYOUT RATIOS
Dividend payout Ratio (Net Profit)
Dividend payout Ratio (Cash Profit)
Earning Retention Ratio
Cash Earnings Retention Ratio
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt
Financial Charges Coverage Ratio

Mar '
10(12)

Mar '
09(12)

Mar '
08(12)

-0.69
0.18
-1.04
-0.16
0
1.51
38.11
38.11
24.52
36.03

-6.45
-5.64
-9.08
-8.27
0
-1.26
35.9
35.9
22.51
33.8

3.62
4.28
-3.13
-2.47
0
5.77
43.23
43.23
48.4
41.13

9.31
9.89
9.47
10.04
1
10.71
46.41
46.41
46.38
44.24

6.16
2.56
-3.95
0.71
-1.82
-2.74
3.68

-5.57
-9.18
-37.89
-23.52
-17.96
-25.3
-0.83

11.92
10.55
-6.34
8.66
8.36
-7.24
9.16

23.09
21.85
20.09
20.99
20.06
20.39
18.09

0.81
0.98
50.35
3.57

1.02
1.36
42.37
2.97

0.52
1.13
46.91
8.91

0.29
0.44
69.25
9.65

2.18
1.31
1.91
4.5

2.21
1.14
2
4.67

2.62
0.81
2.19
5.45

2.73
1.46
2.12
4.71

0
0
0
100

0
0
0
0

0
0
0
100

12.36
11.65
87.44
88.18

199.09
0.96

0
0.04

11.44
2.31

2.08
12.05

Fin. Charges Cov.Ratio (Post Tax)

COMPONENT RATIOS
Material Cost Component(% earnings)
Selling Cost Component
Exports as percent of Total Sales
Import Comp. in Raw Mat. Consumed
Long term assets / Total Assets
Bonus Component In Equity Capital (%)

0.95

-0.75

0.15

11.57

68.86
4.12
4.93
64.83
0.49
70.85

65.18
5.22
31.5
61.98
0.49
80.89

64.13
6.99
56.69
65.58
0.44
84.04

63.79
5.53
40.87
57.42
0.43
84.12

Mar '
07(12)
37.65
40.2
36.82
39.38
5
43.28
129.04
129.04
186.97
118.11

Mar '
06(12)

Average

28.57
30.16
28.51
30.1
5
32.62
97.63
97.63
131.76
87.27

23.14
21.78
19.41
21.18
29.17
28.53
32.63

24.75
13.915
23.54
11.85
21.28
2.1
22.51 8.421667
29.25 11.17667
29.19 7.138333
31.89
15.77

0.03
0.3
76.56
10.36

0.07
0.12
88.9
10.53

3.37
1.49
2.4
3.96

2.98
2.47
2.05
3.56

15.5
14.49
84.84
85.81

20.02
18.96
80.02
81.08

0.98
12.8

0.38
17.69

11.91

16.23

61.96
6.08
33.03
58.81
0.19
87.52

63.51
4.43
5.61
54.8
0.14
87.59

Mar '
06(12)
ASSUME GROWTH RATE
Sales
Cost Of Sales
EBIT
EBIT(15% of sales on average)
Financial Expenses
Depreciation
CAPEX
WC increase (20% of change in sales)
FCFF

Assets grew by 13%

WACCC
GROWTH RATE LONG TERM

TERMINAL VALUE
After Discounting
TOTAL VALUE
SHARE VALUE

3,788.46
2,850.64
937.82
568.27
56.93
45.87

Mar '
07(12)
5,380.37
4,134.83
1,245.54
807.06
104.03
73.49

Mar '
08(12)
6,942.24
5,339.13
1,603.11
1,041.34
142.14
86.21

Mar '
09(12)
7,251.94
6,387.22
864.72
1,087.79
436.35
99.16

Depreciation grew by 13%

12.12
8

20792
3738
3,499
19.685

FY
Mar '
10(12)
3,504.34
3,699.82
-195.48
525.65
734.35
126.27

Mar '
11(12)

12

13

14

15

16

8
10
14
17
4,357.55 4,706 5,177 5,902 6,905
4,088.76
268.79
653.63
706
777
885 1,036
631.4
156.89
177
200
226
256
1,439.52 1,583 1,742 1,916 1,954
70
94
145
201
-933 -1,021 -1,097 -1,005

YEAR

17

18

19

20
8,286

22
10,109

24
12,535

22
15,292

1,243

1,516

1,880

2,294

289
1,993
276
-872

327
2,033
365
-691

369
2,074
485
-445

417
2,115
552
-161

-832

-812

-778

-636

-492

-348

-200

-65

20

21

22

23

24

25

26

27

22
18,657

22
22,761

23
27,996

21
33,875

20
40,650

19
48,374

18
57,081

17
66,785

2,798

3,414

4,199

5,081

6,098

7,256

8,562

10,018

471
2,158
673
189

533
2,201
821
619

602
2,245
1,047
1,171

680
2,290
1,176
1,795

768
2,336
1,355
2,518

868
2,382
1,545
3,348

981
2,430
1,741
4,288

1,109
2,479
1,941
5,342

10

11

12

13

14

15

16

67

197

333

455

569

675

771

857