FINANCE -CASH FLOW - Shoppers Stop Ltd (Curr: Rs in Cr.

) As on 23/08/2011
COMPANY/FINANCE/CASH FLOW/19961/Shoppers St.CmbDetail0
201103
Cash Flow Summary
Cash and Cash Equivalents at Beginning of the year
Net Cash from Operating Activities
Cash Flow From Operating Activities
Net Profit before Tax & Extraordinary Items
Adjustment For
Depreciation
Interest (Net)
Dividend Received
P/L on Sales of Assets
P/L on Sales of Invest
Prov. & W/O (Net)
P/L in Forex
Fin. Lease & Rental Chrgs
Others
Total Adjustments (PBT & Extraordinary Items)
Op. Profit before Working Capital Changes
Adjustment For
Trade & 0th receivables
Inventories
Trade Payables
Loans & Advances
Investments
Net Stock on Hire
Leased Assets Net of Sale
Trade Bill(s) Purchased
Change in Borrowing
Change in Deposits
Others
Total (OP before Working Capital Changes)
Cash Generated from/(used in) Operations
Interest Paid(Net)
Direct Taxes Paid
Advance Tax Paid
Others
Total-others
Cash Flow before Extraordinary Items
Extraordinary Items
Excess Depreciation W/b
Premium on Lease of land
Payment Towards VRS
Prior Year 's Taxation
Gain on Forex Exch. Tran
Others
Net Cash Used in Investing Activities
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets
Sale of Fixed Assets
capital WIP
Capital Subsidy Recd
Financial/Capital Investment :

201003

2.81
137.23

15.53
102.26

113.83

65.67

31
7.33
0
-0.37
-1.26
0
0
0
0
36.7
150.53

31.02
18.69
0
-1.47
0
0
0
0
0
48.24
113.91

-9.7
-24.49
55.25
0
0
0
0
0
0
-3.42
0
17.64
168.17
0
-30.94
0
0
-30.94
137.23

10.21
-4.91
-2.82
0
0
0
0
0
0
2.14
0
4.62
118.53
0
-16.27
0
0
-16.27
102.26

0
0
0
0
0
0
-287.42

0
0
0
0
0
0
-112.9

-113.14
1.89
0
0

-73
6.55
0
0

Purchase of Investments
Sale of Investments
Investment Income
Interest Received
Dividend Received
Invest.In Subsidiaires
Loans to Subsidiaires
Investment in Group Cos
Issue of Sh. on Acqu. of Cos
Canc. of Invest. in Cos Acq.
Acquisition of Companies
Inter Corporate Deposits
Others
Net Cash Used in Financing Activities
Cash Flow From Financing Activities
Proceeds:
Proceeds from Issue of shares (incl share premium)
Proceed from Issue of Debentures
Proceed from 0ther Long Term Borrowings
Proceed from Bank Borrowings
Proceed from Short Tem Borrowings
Proceed from Deposits
Share Application Money
Cash/Capital Investment Subsidy
Loans from a Corporate Body
Payments:
Share Application Money Refund
On Redemption of Debenture
Of the Long Tem Borrowings
Of the short term Borrowings
Of financial Liabilities
Dividend Paid
Shelter Assistance Reserve
Interest Paid
Others
Net Cash Used in Financing Activities
Net Inc/(Dec) in Cash and Cash Equivalent
Cash and Cash Equivalents at End of the year

0
0
0
7.22
0
-113.61
-85.87
-3.91
0
0
0
0
20
149.74

0
0
0
3.73
0
-9.5
-39.6
-12.73
0
0
0
0
11.65
-2.08

221.01
0
20
0
41.06
0
0
0
0

0.97
0
0
0
0
0
0
0
0

0
0
-96.68
0
0
-6.11
0
-14.54
-15
149.74
-0.45
2.36

0
0
-23.49
-2.83
0
0
0
-22.45
45.72
-2.08
-12.72
2.81

200903

200803

200703

5.54
101

101.69
13.77

109.31
2.77

-64.36

14.52

48.71

63.13
19.78
0
1.79
0
24.92
0
0
0
109.62
45.26

39.27
4.89
0
0.05
0
0.19
0
0
0
44.4
58.92

25.63
-4.66
0
0.11
0
0.15
0
0
0
21.23
69.94

-3.1
24.89
58.02
-8.7
0
0
0
0
0
-8.31
0
62.8
108.06
0
-7.06
0
0
-7.06
101

-0.98
-54.85
73.05
-30.06
0
0
0
0
0
-19.97
0
-32.81
26.11
0
-12.34
0
0
-12.34
13.77

-2.15
-49.43
52.48
-25.44
0
0
0
0
0
-24.02
0
-48.56
21.38
0
-18.61
0
0
-18.61
2.77

0
0
0
0
0
0
-94.17

0
0
0
0
0
0
-153

0
0
0
0
0
0
-60.15

-85.7
2.43
0
0

-127.58
0.04
0
0

-55.42
0.05
0
0

Capex

2008

2009

2010

2011

-127.54

-83.27

-75.95

-224.86

-16.72
0
0
5.82
0
0
0
0
0
0
0
0
0
3.16

-31.81
0
0
6.35
0
0
0
0
0
0
0
0
0
43.08

-13.84
0
0
9.06
0
0
0
0
0
0
0
0
0
49.33

0.05
0
120.17
15
0
0
0
0
0

0.64
0
0
0
66.1
0
0
0
0

5.02
0
57.19
0
0
0
0
0
0

0
0
-63.78
-36.56
0
-6.12
0
-25.6
0
3.16
9.99
15.53

0
0
-6.31
0
0
-6.11
0
-11.24
0
43.08
-96.15
5.54

0
0
0
-2.6
0
-5.88
0
-4.4
0
49.33
-8.05
101.26

FINANCE -BALANCE SHEET - Shoppers Stop Ltd (Curr: Rs in Cr.) As on 23/08/2011

COMPANY/FINANCE/BALANCE SHEET/19961/Shoppers St.CmbDetail0CmbCommonsize0
201103 201003 200903 200803 200703
SOURCES OF FUNDS :
Share Capital
41.08 34.91 34.87 34.86 34.83
Reserves Total
557.02 243.26 197.9 261.84 260.34
Equity Share Warrants
0 30.72
0
0
0
Equity Application Money
0
0
0.32
0
0
Total Shareholders Funds
598.1 308.89 233.09 296.7 295.17
Secured Loans
128.72 184.35 178.22 106.83 113.14
Unsecured Loans
20
15 29.54
66.1
0
Total Debt
148.72 199.35 207.76 172.93 113.14
Total Liabilities
APPLICATION OF FUNDS :
Gross Block
Less : Accumulated Depreciation
Less:Impairment of Assets
Net Block
Lease Adjustment
Capital Work in Progress
Producing Properties
Investments
Current Assets, Loans & Advances
Inventories
Sundry Debtors
Cash and Bank
Loans and Advances
Total Current Assets
Less : Current Liabilities and Provisions
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Miscellaneous Expenses not written off
Deferred Tax Assets
Deferred Tax Liability
Net Deferred Tax
Total Assets
Contingent Liabilities

746.82 508.24 440.85 469.63 408.31

505.64
193.5
0
312.14
0
44.65
0
237.19

457.66 403.45 325.34 199.74

186.67 167.94 107.82 69.01
0
0
0
0
270.99 235.51 217.52 130.73
0
0
0
0
27.68 23.22 22.86 21.43
0
0
0
0
119.67 97.45 80.72 48.91

151.14 149.89 144.98 169.88

16.01 10.91
11.3
8.2
2.61
3.04 15.73
5.85
279.8 191.13 178.87 180.64
449.56 354.97 350.88 364.57

115.24
7.28
101.69
124.01
348.22

290.42 261.72 264.72 207.02 130.75

9.55
7.9
1.49
7.33
6.11
299.97 269.62 266.21 214.35 136.86
149.59 85.35 84.67 150.22 211.36
0
0
0
0
0
4.52
4.55
0
0.41
0.37
1.27
0
0
2.1
4.49
3.25
4.55
0
-1.69
-4.12
746.82 508.24 440.85 469.63 408.31
21.96

54.24

54.49

39.31

18.16

841.9

FINANCE - FINANCIAL OVERVIEW - Shoppers Stop Ltd (Curr: Rs in Cr.) As on 23/08/2011

COMPANY//SHARE PRICE/19961/Shoppers St.
Equity Paid Up
Networth
Capital Employed
Gross Block
Net Working Capital ( Incl. Def. Tax)
Current Assets ( Incl. Def. Tax)
Current Liabilities and Provisions ( Incl. Def. Tax)
Total Assets/Liabilities (excl Reval & W.off)
Gross Sales
Net Sales
Other Income
Value Of Output
Cost of Production
Selling Cost
PBIDT
PBDT
PBIT
PBT
PAT
CP
Revenue earnings in forex
Revenue expenses in forex
Capital earnings in forex
Capital expenses in forex
Book Value (Unit Curr)
Market Capitalisation
CEPS (annualised) (Unit Curr)
EPS (annualised) (Unit Curr)
Dividend (annualised%)
Payout (%)
Cash Flow From Operating Activities
Cash Flow From Investing Activities
Cash Flow From Financing Activities
Rate of Growth (%)
ROG-Net Worth (%)
ROG-Capital Employed (%)
ROG-Gross Block (%)
ROG-Gross Sales (%)
ROG-Net Sales (%)
ROG-Cost of Production (%)
ROG-Total Assets (%)
ROG-PBIDT (%)
ROG-PBDT (%)
ROG-PBIT (%)
ROG-PBT (%)
ROG-PAT (%)
ROG-CP (%)
ROG-Revenue earnings in forex (%)
ROG-Revenue expenses in forex (%)
ROG-Market Capitalisation (%)

201103
41.08
598.1
746.82
505.64
152.84
454.08
301.24
1048.06
1929
1911.68
9.5
1936.18
1449.59
48.76
159.37
144.83
128.37
113.83
75.18
106.18
44.87
44.89
0
3.26
72.8
2836.57
12.83
9.05
15
8.28
137.23
-287.42
149.74

93.63
46.94
10.48
22.99
22.48
23.52
34.74
33.77
49.77
45.69
73.34
49.67
30.67
6.23
50.28
104.03

Key Ratios
Debt-Equity Ratio
Long Term Debt-Equity Ratio
Current Ratio
Turnover Ratios
Fixed Assets Ratio
Inventory Ratio
Debtors Ratio
Interest Cover Ratio
PBIDTM (%)
PBITM (%)
PBDTM (%)
CPM (%)
APATM (%)
ROCE (%)
RONW (%)
Debtors Velocity (Days)
Creditors Velocity (Days)
Assets Utilisation Ratio (times)
Value of Output/Total Assets
Value of Output/Gross Block

0.38
0.13
1.01
4
12.82
143.31
8.83
8.26
6.65
7.51
5.5
3.9
20.46
16.58
3
64
2.12
4.02

201003
34.91
308.89
508.24
457.66
89.9
359.52
269.62
777.86
1568.37
1560.84
8.19
1565.75
1173.57
39.61
119.14
96.7
88.11
65.67
50.23
81.26
42.24
29.87
0
4
79.68
1390.29
23.03
14.14
15
10.62
102.26
-112.9
-2.08

200903
34.87
233.09
440.85
403.45
84.67
350.88
266.21
707.06
1400.7
1400.7
7.95
1375.8
1067.43
52.62
24.37
-1.23
-38.76
-64.36
-63.72
-0.59
43.93
32.63
0
4.83
66.75
350.34
-0.17
0
0
0
101
-94.17
3.16

200803
34.86
296.7
469.63
325.34
148.53
364.98
216.45
686.08
1206.93
1206.93
9.33
1261.78
973.9
48.42
65.02
53.79
25.75
14.52
6.97
46.24
49.37
30.99
0
6.64
85.11
1436.34
13.01
1.74
15
86.02
13.77
-153
43.08

200703
34.83
295.17
408.31
199.74
207.24
348.59
141.35
549.66
899.55
899.55
13.26
948.98
733.84
31.95
78.75
74.35
53.12
48.72
26.2
51.83
43.42
21.41
0
4.59
84.75
2137.19
14.63
7.27
15
20.62
2.77
-60.15
49.33

32.52
15.29
13.44
11.97
11.43
9.94
10.01
388.88
-7961.79
-327.32
-202.04
-178.83
-13872.9
-3.85
-8.46
296.84

-21.44
-6.13
24.01
16.05
16.05
9.6
3.06
-62.52
-102.29
-250.52
-543.25
-1014.2
-101.28
-11.02
5.29
-75.61

0.52
15.02
62.88
34.17
34.17
32.71
24.82
-17.43
-27.65
-51.52
-70.2
-73.4
-10.79
13.7
44.75
-32.79

9.35
24.3
24.05
32.68
32.68
40.49
33
38.72
37.23
24
21.04
-3.36
26.29
8.06
420.92
11.51

0.75
0.4
0.98

0.72
0.23
0.96

0.48
0
1.11

0.3
0.01
1.54

3.64
10.64
141.23
3.93
7.6
5.62
6.17
5.18
3.2
18.57
18.54
3
64

3.84
8.9
143.66
-0.47
3.64
-0.86
1.81
1.86
-2.65
0
0
2
58

4.6
8.47
155.93
2.29
5.39
2.13
4.46
3.83
0.58
5.87
2.36
2
47

4.99
9.94
144.74
12.07
8.75
5.91
8.27
5.76
2.91
14.42
9.27
2
41

2.21
4.26

2.23
4.66

2.42
5.49

2.65
5.81

FINANCE -PROFIT AND LOSS - Shoppers Stop Ltd (Curr: Rs in Cr.) As on 23/08/2011
COMPANY/FINANCE/PROFIT AND LOSS/19961/Shoppers St.CmbDetail0CmbCommonsize0CmbAnnual0
INCOME :
Sales Turnover
Excise Duty
Net Sales
Other Income
Stock Adjustments
Total Income
EXPENDITURE :
Raw Materials
Power & Fuel Cost
Employee Cost
Other Manufacturing Expenses
Selling and Administration Expenses
Miscellaneous Expenses
Less: Pre-operative Expenses Capitalised
Total Expenditure
Operating Profit
Interest
Gross Profit
Depreciation
Profit Before Tax
Tax
Fringe Benefit tax
Deferred Tax
Reported Net Profit
Extraordinary Items
Adjusted Net Profit
Adjst. below Net Profit
P & L Balance brought forward
Statutory Appropriations
Appropriations
P & L Balance carried down
Dividend
Preference Dividend
Equity Dividend %
Earnings Per Share-Unit Curr
Earnings Per Share(Adj)-Unit Curr
Book Value-Unit Curr

201103 (12)201003 (12)200903 (12)200803 (12)200703 (12)

1929
17.32
1911.68
9.5
24.5

1568.37
7.53
1560.84
8.19
4.91

1400.7
0
1400.7
7.95
-24.9

1206.93
0
1206.93
9.33
54.85

899.55
0
899.55
13.26
49.43

1945.68

1573.94

1383.75

1271.11

962.24

1113.5
36.65
95.29
168.55
351.89
20.43
0

894.87
34.94
82.73
124.57
299.18
18.51
0

781.91
35.43
84.68
100.34
300.78
56.24
0

747
27.74
77.02
80.44
247.98
25.91
0

557.01
18.34
55.68
73.55
170.85
8.06
0

1786.31

1454.8

1359.38

1206.09

883.49

159.37
14.54
144.83
31
113.83
37.35
0
1.3
75.18
0.28
74.9

119.14
22.44
96.7
31.03
65.67
19.99
0
-4.55
50.23
2.42
47.81

24.37
25.6
-1.23
63.13
-64.36
0
1.05
-1.69
-63.72
-26.65
-37.07

65.02
11.23
53.79
39.27
14.52
8.74
1.24
-2.43
6.97
-0.02
6.99

78.75
4.4
74.35
25.63
48.72
17.95
0.81
3.76
26.2
-0.05
26.25

0
26.85
0
10.72
91.31

0
-14.76
0
8.62
26.85

0
48.96
0
0
-14.76

0
48.46
0
6.47
48.96

0
29.68
0
7.42
48.46

6.16
0
15
9.05
9.05
72.8

5.24
0
15
14.14
7.07
79.68

0
0
0
0
0
66.75

5.23
0
15
1.74
0.87
85.11

5.22
0
15
7.27
3.63
84.75

Date
Open Price Close Price Nifty Open Nifty Close
Stock Return Market return
31/03/06
275
273.55
3420.55
3402.55
-0.53
-0.53
03/04/06
280
270.65
3403.15
3473.3
-3.34
2.06
04/04/06
274.85
276.65
3473.1
3483.15
0.65
0.29
05/04/06
272.55
280.93
3483.15
3510.9
3.07
0.80 Beta 5 year
07/04/06
269.25
288.13
3525.6
3454.8
7.01
-2.01
10/04/06
283
302.95
3455
3478.45
7.05
0.68 Beta 3 year
12/04/06
309.38
299.48
3479.1
3380
-3.20
-2.85
13/04/06
300
293.2
3380.4
3345.5
-2.27
-1.03 Beta 2 year
17/04/06
290
288.65
3342.15
3425.15
-0.47
2.48
18/04/06
292.5
292.35
3429
3518.1
-0.05
2.60 capatiline beta
19/04/06
300.2
297.55
3523.65
3535.85
-0.88
0.35
20/04/06
292.5
293.3
3539.8
3573.5
0.27
0.95 Published Beta
21/04/06
290.5
288.28
3576.75
3573.05
-0.76
-0.10
24/04/06
287.5
289.85
3572.8
3548.9
0.82
-0.67
25/04/06
289
291.03
3548.8
3462.65
0.70
-2.43
26/04/06
289.5
289.2
3462.65
3555.75
-0.10
2.69
27/04/06
289.98
284.98
3554.7
3508.1
-1.72
-1.31
28/04/06
285
280
3507.45
3508.35
-1.75
0.03
29/04/06
280
285.05
3508.35
3557.6
1.80
1.40
02/05/06
309
284.63
3557.55
3605.45
-7.89
1.35
03/05/06
291
282.68
3604.4
3634.25
-2.86
0.83
04/05/06
285
286.3
3630.65
3648.4
0.46
0.49
05/05/06
288
290.08
3649.45
3663.95
0.72
0.40
08/05/06
294.75
291.75
3668.65
3693.15
-1.02
0.67
09/05/06
290.55
285.73
3694.65
3720.55
-1.66
0.70
10/05/06
289
314.85
3720.75
3754.25
8.94
0.90
11/05/06
314.38
315.15
3755.8
3701.05
0.24
-1.46
12/05/06
315
327.48
3704.15
3650.05
3.96
-1.46
15/05/06
310.5
318.33
3651
3502.95
2.52
-4.06
16/05/06
322.45
322.38
3502.95
3523.3
-0.02
0.58
17/05/06
327
338.85
3525.05
3635.1
3.62
3.12
18/05/06
350
321.58
3636.45
3388.9
-8.12
-6.81
19/05/06
325
325.75
3391.85
3246.9
0.23
-4.27
22/05/06
312.5
299.15
3254.3
3081.35
-4.27
-5.31
23/05/06
275.63
308.38
3068.6
3199.35
11.88
4.26
24/05/06
315
307.95
3203.5
3115.55
-2.24
-2.75
25/05/06
290
307.58
3114.7
3177.7
6.06
2.02
26/05/06
295.03
310.5
3177.7
3209.6
5.24
1.00
29/05/06
295.5
307.5
3207.25
3214.9
4.06
0.24
30/05/06
297.5
302.15
3215.5
3185.3
1.56
-0.94
31/05/06
286
305.28
3181.95
3071.05
6.74
-3.49
01/06/06
299
299.1
3072.55
2962.25
0.03
-3.59
02/06/06
292.5
297.28
2961.5
3091.35
1.63
4.38
05/06/06
304
280.7
3092.6
3016.65
-7.66
-2.46
06/06/06
277.5
270.55
3015.05
2937.3
-2.50
-2.58
07/06/06
263.08
246.33
2935.25
2860.45
-6.37
-2.55

08/06/06
09/06/06
12/06/06
13/06/06
14/06/06
15/06/06
16/06/06
19/06/06
20/06/06
21/06/06
22/06/06
23/06/06
25/06/06
26/06/06
27/06/06
28/06/06
29/06/06
30/06/06
03/07/06
04/07/06
05/07/06
06/07/06
07/07/06
10/07/06
11/07/06
12/07/06
13/07/06
14/07/06
17/07/06
18/07/06
19/07/06
20/07/06
21/07/06
24/07/06
25/07/06
26/07/06
27/07/06
28/07/06
31/07/06
01/08/06
02/08/06
03/08/06
04/08/06
07/08/06
08/08/06
09/08/06
10/08/06

228
200.5
220
203
200
212.5
212.5
205.6
212.5
222.5
235
239.5
247.5
242.5
250.75
250.05
245
252.5
249
250
243.25
250
248.03
249.73
247.5
245
245.85
245
245
245
251.5
250
246.5
229
231.5
239.7
239.4
235
244.5
239
228.5
232
228.5
225.5
229.5
228.5
224

204.43
221.8
214.63
206
203.75
204.35
219.03
220.35
221.15
233.18
245.63
247.25
254.85
251.13
252.48
249.93
250.3
247.53
246.55
245.03
250.55
249.95
248.6
247.58
246.53
244.73
249.78
249.43
249.15
250.28
250.63
250
231.63
226.73
235.03
232.4
234.2
231.88
228.85
231.9
228.28
226.18
225.75
227.4
228.55
232.6
231.15

2856.9
2721.2
2867.65
2773.6
2665.05
2634.1
2799.85
2892
2919
2861.4
2923.75
2993.55
3043.15
3051.8
2943.6
2982.2
2982.9
2993.5
3128.75
3151.05
3136.95
3197.5
3157.95
3077.1
3145.3
3124.95
3196.3
3166.25
3123.65
3007.15
2995.85
2943.65
3025.1
2944.9
2989.5
3040.45
3109.85
3158
3131.35
3128.2
3129.45
3182.55
3189.7
3176.7
3151.55
3211.55
3254.6

2724.35
2866.3
2776.85
2663.3
2632.8
2798.8
2890.35
2916.9
2861.3
2923.45
2994.75
3042.7
3050.3
2943.2
2982.45
2981.1
2997.9
3128.2
3150.95
3138.65
3197.1
3156.4
3075.85
3142
3116.15
3195.9
3169.3
3123.35
3007.55
2993.65
2932.75
3023.05
2945
2985.85
3040.5
3110.15
3156.15
3130.8
3143.2
3147.8
3182.1
3190
3176.75
3151.1
3212.4
3254.6
3260.1

-10.34
10.62
-2.44
1.48
1.88
-3.84
3.07
7.17
4.07
4.80
4.52
3.24
2.97
3.56
0.69
-0.05
2.16
-1.97
-0.98
-1.99
3.00
-0.02
0.23
-0.86
-0.39
-0.11
1.60
1.81
1.69
2.16
-0.35
0.00
-6.03
-0.99
1.52
-3.05
-2.17
-1.33
-6.40
-2.97
-0.10
-2.51
-1.20
0.84
-0.41
1.79
3.19

-4.64
5.33
-3.17
-3.98
-1.21
6.25
3.23
0.86
-1.98
2.17
2.43
1.64
0.23
-3.56
1.32
-0.04
0.50
4.50
0.71
-0.39
1.92
-1.29
-2.60
2.11
-0.93
2.27
-0.84
-1.35
-3.72
-0.45
-2.11
2.70
-2.65
1.39
1.71
2.29
1.49
-0.86
0.38
0.63
1.68
0.23
-0.41
-0.81
1.93
1.34
0.17

11/08/06
14/08/06
16/08/06
17/08/06
18/08/06
21/08/06
22/08/06
23/08/06
24/08/06
25/08/06
28/08/06
29/08/06
30/08/06
31/08/06
01/09/06
04/09/06
05/09/06
06/09/06
07/09/06
08/09/06
11/09/06
12/09/06
13/09/06
14/09/06
15/09/06
18/09/06
19/09/06
20/09/06
21/09/06
22/09/06
25/09/06
26/09/06
27/09/06
28/09/06
29/09/06
03/10/06
04/10/06
05/10/06
06/10/06
09/10/06
10/10/06
11/10/06
12/10/06
13/10/06
16/10/06
17/10/06
18/10/06

234.5
236.5
242.5
245
240
226.25
226.25
235
230
230.1
242
239
247.5
240.05
237.63
240
242.5
242.5
250
257
269.5
265
264.5
265
281
287.2
289.33
277.5
283
296.45
290
291
289
284.95
286.5
294
294.5
287.5
298
287
300
304
300.05
302.5
300
300
297.5

234.53
236.98
243.33
237.18
238.53
235.73
235.23
232.58
242.83
240.7
242.18
246.7
242.43
240.98
238.93
242.25
242.75
247
251.9
263.45
255.55
259.18
263.95
283.1
282.83
289.7
283.1
281.65
291.45
291.55
286.98
275.6
276.88
278.28
289.78
286.23
285.08
296.8
303.03
296.95
302.35
299.98
300.3
299.98
300.03
301.33
300.05

3260.05
3274.95
3314.75
3359.7
3354.5
3356.8
3369.6
3363.6
3336.65
3368.55
3386
3405.05
3425.8
3404.5
3414
3435.55
3471.4
3474.4
3477.15
3454.65
3470.35
3363.3
3389.85
3454.6
3471.65
3478.65
3493.5
3457.85
3506.7
3554.05
3545.1
3523.7
3571.75
3579.95
3572.15
3588.95
3570.95
3515.6
3565.45
3570.05
3567.45
3581.55
3562.55
3621.65
3668.9
3726.4
3715.2

3274.35
3313.1
3356.05
3353.9
3356.75
3366
3364.6
3335.8
3370.4
3385.95
3401.1
3425.7
3430.35
3413.9
3435.45
3476.85
3473.75
3477.25
3454.55
3471.45
3366.15
3389.9
3454.55
3471.6
3478.6
3492.75
3457.35
3502.8
3553.05
3544.05
3523.45
3571.75
3579.3
3571.75
3588.4
3569.6
3515.35
3564.9
3569.7
3567.15
3571.05
3558.55
3621.05
3676.05
3723.95
3715
3710.65

0.01
0.20
0.34
-3.19
-0.61
4.19
3.97
-1.03
5.58
4.61
0.07
3.22
-2.05
0.39
0.55
0.94
0.10
1.86
0.76
2.51
-5.18
-2.20
-0.21
6.83
0.65
0.87
-2.15
1.50
2.99
-1.65
-1.04
-5.29
-4.19
-2.34
1.14
-2.64
-3.20
3.23
1.69
3.47
0.78
-1.32
0.08
-0.83
0.01
0.44
0.86

0.44
1.16
1.25
-0.17
0.07
0.27
-0.15
-0.83
1.01
0.52
0.45
0.61
0.13
0.28
0.63
1.20
0.07
0.08
-0.65
0.49
-3.00
0.79
1.91
0.49
0.20
0.41
-1.03
1.30
1.32
-0.28
-0.61
1.36
0.21
-0.23
0.45
-0.54
-1.56
1.40
0.12
-0.08
0.10
-0.64
1.64
1.50
1.50
-0.31
-0.12

19/10/06
20/10/06
21/10/06
23/10/06
26/10/06
27/10/06
30/10/06
31/10/06
01/11/06
02/11/06
03/11/06
06/11/06
07/11/06
08/11/06
09/11/06
10/11/06
13/11/06
14/11/06
15/11/06
16/11/06
17/11/06
20/11/06
21/11/06
22/11/06
23/11/06
24/11/06
27/11/06
28/11/06
29/11/06
30/11/06
01/12/06
04/12/06
05/12/06
06/12/06
07/12/06
08/12/06
11/12/06
12/12/06
13/12/06
14/12/06
15/12/06
18/12/06
19/12/06
20/12/06
21/12/06
22/12/06
26/12/06

302
294.7
287.5
290
290.05
295
317
312.5
289.6
317.5
325
319.5
325
325.03
362
357.38
348.5
336
340.5
325
335
322.5
330
324
327.5
330
350.15
342.5
337.5
335
342.5
360
357.5
352.5
360
356.28
361
354
326.5
325
335
330
326.13
326
330
327.5
320.5

292.05
294.4
293.63
301.05
296
297.25
309.13
310.98
321.7
326.5
323.6
325.03
329.13
340
355.5
346.45
342.68
339.93
319.45
336.28
329.88
330.48
329.73
330
330
335.43
340.18
333.53
337.45
342.08
358.8
361.28
360.28
365.28
355.35
347.55
349.6
321.25
325.68
331.13
333.45
328.15
326
325.15
325.7
325.2
338.7

3711.1
3678.75
3680.85
3683.4
3656.2
3676.85
3739.35
3770.5
3744.1
3769.4
3793.05
3804.75
3812.15
3799.2
3777.8
3796.05
3834.8
3862
3865.95
3876.4
3877
3852.65
3859.5
3918.3
3955.3
3945.45
3974.95
3966
3922.5
3929.4
3955.7
4002.4
4001.25
4016
4015
4015.75
3961.9
3849.1
3716.75
3765.7
3849.6
3888.2
3928.85
3832.15
3814.75
3834.9
3871.3

3677.8
3676.85
3683.5
3657.3
3677.55
3739.35
3769.1
3744.1
3767.05
3791.2
3805.35
3809.25
3798.75
3777.3
3796.4
3834.75
3858.75
3865.9
3876.3
3876.85
3852.8
3856.15
3918.25
3954.75
3945.45
3950.85
3968.9
3921.75
3928.2
3954.5
3997.6
4001
4015.75
4015.95
4015.35
3962
3849.5
3716.9
3765.2
3843.05
3888.65
3928.75
3832
3815.55
3833.5
3871.15
3940.5

-3.29
-0.10
2.13
3.81
2.05
0.76
-2.48
-0.49
11.08
2.83
-0.43
1.73
1.27
4.61
-1.80
-3.06
-1.67
1.17
-6.18
3.47
-1.53
2.47
-0.08
1.85
0.76
1.65
-2.85
-2.62
-0.01
2.11
4.76
0.36
0.78
3.63
-1.29
-2.45
-3.16
-9.25
-0.25
1.89
-0.46
-0.56
-0.04
-0.26
-1.30
-0.70
5.68

-0.90
-0.05
0.07
-0.71
0.58
1.70
0.80
-0.70
0.61
0.58
0.32
0.12
-0.35
-0.58
0.49
1.02
0.62
0.10
0.27
0.01
-0.62
0.09
1.52
0.93
-0.25
0.14
-0.15
-1.12
0.15
0.64
1.06
-0.03
0.36
0.00
0.01
-1.34
-2.84
-3.43
1.30
2.05
1.01
1.04
-2.47
-0.43
0.49
0.95
1.79

27/12/06
28/12/06
29/12/06
02/01/07
03/01/07
04/01/07
05/01/07
08/01/07
09/01/07
10/01/07
11/01/07
12/01/07
15/01/07
16/01/07
17/01/07
18/01/07
19/01/07
22/01/07
23/01/07
24/01/07
25/01/07
29/01/07
31/01/07
01/02/07
02/02/07
05/02/07
06/02/07
07/02/07
08/02/07
09/02/07
12/02/07
13/02/07
14/02/07
15/02/07
19/02/07
20/02/07
21/02/07
22/02/07
23/02/07
26/02/07
27/02/07
28/02/07
01/03/07
02/03/07
05/03/07
06/03/07
07/03/07

340.5
335.03
335
332.68
338.25
349
349
354.2
355
337.53
330
342.5
351.5
345.05
344
340
339.5
347.5
333
345
349.5
350
341.58
342.43
342.5
335
335
320
326.5
325
315
300
304
307.5
312.5
332.5
322
313.38
305.05
310
324.93
315
315
303
290.43
302.25
305.55

336.88
346.4
339.4
348.68
344.38
345.43
354.2
349.95
350.15
335.05
343.15
345.48
347.45
345.15
341.83
339.93
339.5
342.55
338.13
347.45
347.03
346.68
339.18
332.78
332.35
334.98
326.28
325.25
316.38
321.53
306.15
303.6
293.5
307.88
324.1
314.9
320.18
316.25
310
320.9
320
313.75
307.68
311.28
307.45
310.5
305.08

3942.75
3974.2
3971.65
3966.25
4007.7
4027.3
3990.15
3983.3
3933.3
3910.95
3852.15
3944.55
4052.85
4090.7
4084.9
4075.2
4126
4089.6
4102.65
4066.6
4092.05
4148.4
4123.85
4083.4
4140.2
4193.15
4216.55
4198.2
4232
4223.5
4187.2
4069.1
4044.9
4046.8
4149.25
4164.85
4107.15
4096.65
4046
3939.1
3948.05
3893.4
3745.4
3811.65
3726.5
3577.15
3661.55

3974.25
3970.55
3966.4
4007.4
4024.05
3988.8
3983.4
3933.4
3911.4
3850.3
3942.25
4052.45
4078.4
4080.5
4076.45
4109.05
4090.15
4102.45
4066.1
4089.9
4147.7
4124.45
4082.7
4137.2
4183.5
4215.35
4195.9
4224.25
4223.4
4187.4
4058.3
4044.55
4047.1
4146.2
4164.55
4106.95
4096.2
4040
3938.95
3942
3893.9
3745.3
3811.2
3726.75
3576.5
3655.65
3626.85

-1.06
3.39
1.31
4.81
1.81
-1.02
1.49
-1.20
-1.37
-0.73
3.98
0.87
-1.15
0.03
-0.63
-0.02
0.00
-1.42
1.54
0.71
-0.71
-0.95
-0.70
-2.82
-2.96
-0.01
-2.60
1.64
-3.10
-1.07
-2.81
1.20
-3.45
0.12
3.71
-5.29
-0.57
0.92
1.62
3.52
-1.52
-0.40
-2.32
2.73
5.86
2.73
-0.15

0.80
-0.09
-0.13
1.04
0.41
-0.96
-0.17
-1.25
-0.56
-1.55
2.34
2.74
0.63
-0.25
-0.21
0.83
-0.87
0.31
-0.89
0.57
1.36
-0.58
-1.00
1.32
1.05
0.53
-0.49
0.62
-0.20
-0.85
-3.08
-0.60
0.05
2.46
0.37
-1.39
-0.27
-1.38
-2.65
0.07
-1.37
-3.80
1.76
-2.23
-4.03
2.19
-0.95

08/03/07
09/03/07
12/03/07
13/03/07
14/03/07
15/03/07
16/03/07
19/03/07
20/03/07
21/03/07
22/03/07
23/03/07
26/03/07
28/03/07
29/03/07
30/03/07
02/04/07
03/04/07
04/04/07
05/04/07
09/04/07
10/04/07
11/04/07
12/04/07
13/04/07
16/04/07
17/04/07
18/04/07
19/04/07
20/04/07
23/04/07
24/04/07
25/04/07
26/04/07
27/04/07
30/04/07
03/05/07
04/05/07
07/05/07
08/05/07
09/05/07
10/05/07
11/05/07
14/05/07
15/05/07
16/05/07
17/05/07

295.78
314.5
298.25
293.5
287.5
303
295.13
308
300.03
300.25
300.03
300.5
307.5
300
302.5
305
305
306
307.53
333
312.5
311.5
310
316.5
311
311.25
310
319.5
315.03
315.13
343.5
335
337.5
336
335
335
337.5
331
321
313.5
302
301.53
300
300
312.48
301.5
301

309.68
299.85
291.43
297.63
290
300.25
298.25
300.43
304.5
300.35
301.55
301.63
299.6
306.65
305
312.58
306
307.58
308.43
310.05
310.45
310.38
317.63
310.43
310.58
316.25
314.95
315.03
315.23
330.03
336.23
337.73
337.05
335.35
335.95
340.78
337.88
320.03
310.9
302.53
302.3
296.58
305.13
298
305.23
305.75
302.7

3627.25
3761.85
3717.45
3735.25
3768.4
3644.9
3639.35
3611.3
3680.35
3697.7
3764.5
3876.75
3863.45
3818.75
3759.15
3788.85
3820
3633.85
3689.75
3735.2
3752.9
3844.15
3848.35
3861.85
3830.35
3920.5
4014.4
3989.6
3998.5
4000.25
4083.55
4085.1
4134.25
4170.05
4182
4081.6
4089.45
4168.9
4117.5
4111.25
4077.25
4079.6
4070.2
4078.8
4134.3
4125.4
4172.1

3761.65
3718
3734.6
3770.55
3641.1
3643.6
3608.55
3678.9
3697.6
3764.55
3875.9
3861.05
3819.95
3761.1
3798.1
3821.55
3633.6
3690.65
3733.25
3752
3843.5
3848.15
3862.65
3829.85
3917.35
4013.35
3984.95
4011.6
3997.65
4083.55
4085.1
4141.8
4167.3
4177.85
4083.5
4087.9
4150.85
4117.35
4111.15
4077
4079.3
4066.8
4076.65
4134.3
4120.3
4170.95
4219.55

4.70
-4.66
-2.29
1.41
0.87
-0.91
1.06
-2.46
1.49
0.03
0.51
0.38
-2.57
2.22
0.83
2.49
0.33
0.52
0.29
-6.89
-0.66
-0.36
2.46
-1.92
-0.14
1.61
1.60
-1.40
0.06
4.73
-2.12
0.81
-0.13
-0.19
0.28
1.73
0.11
-3.31
-3.15
-3.50
0.10
-1.64
1.71
-0.67
-2.32
1.41
0.56

3.71
-1.17
0.46
0.95
-3.38
-0.04
-0.85
1.87
0.47
1.81
2.96
-0.40
-1.13
-1.51
1.04
0.86
-4.88
1.56
1.18
0.45
2.41
0.10
0.37
-0.83
2.27
2.37
-0.73
0.55
-0.02
2.08
0.04
1.39
0.80
0.19
-2.36
0.15
1.50
-1.24
-0.15
-0.83
0.05
-0.31
0.16
1.36
-0.34
1.10
1.14

18/05/07
21/05/07
22/05/07
23/05/07
24/05/07
25/05/07
28/05/07
29/05/07
30/05/07
31/05/07
01/06/07
04/06/07
05/06/07
06/06/07
07/06/07
08/06/07
11/06/07
12/06/07
13/06/07
14/06/07
15/06/07
18/06/07
19/06/07
20/06/07
21/06/07
22/06/07
25/06/07
26/06/07
27/06/07
28/06/07
29/06/07
02/07/07
03/07/07
04/07/07
05/07/07
06/07/07
09/07/07
10/07/07
11/07/07
12/07/07
13/07/07
16/07/07
17/07/07
18/07/07
19/07/07
20/07/07
23/07/07

302.5
305
307.5
300.25
300.05
295.63
297.08
304.5
301
300
300.03
300.5
300
300.15
302
301
300.5
300
295
295
298
297.5
300
298.5
295
295.5
295.05
295
295
295.33
291.1
293.5
295
300
295
295
300
295.03
295.05
295.03
300
337.5
299.75
295
296
295.75
295

305.33
305
302.3
307.55
300.35
300.08
302.33
307.48
302.5
301.88
303.88
301.5
302.25
302
300
300
300
300
298
297.5
300.18
300.08
296.1
295
295.3
295.53
295
296.2
296.9
295
292.15
295
298.05
295
298.45
295
296.13
295.15
295.2
295.65
295
295.3
295.18
295.55
295
295
295

4216.5
4217.65
4263.1
4279.6
4246.2
4197.85
4248.35
4257.6
4292.7
4250.25
4296.05
4300.7
4268.9
4285.75
4197.6
4179.5
4183.75
4139.7
4155.2
4113.2
4186.4
4177
4143.85
4214.3
4248.65
4267.55
4251.4
4259.4
4286.2
4263.9
4282.4
4318.4
4315.05
4358.25
4359.2
4353.1
4385.45
4419.1
4403.8
4388.05
4446.4
4505.95
4497.1
4498.65
4500.35
4563.75
4564.25

4214.5
4260.9
4278.1
4246.2
4204.9
4248.15
4256.55
4293.25
4249.65
4295.8
4297.05
4267.05
4284.65
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

0.94
0.00
-1.69
2.43
0.10
1.51
1.77
0.98
0.50
0.63
1.28
0.33
0.75
0.62
-0.66
-0.33
-0.17
0.00
1.02
0.85
0.73
0.87
-1.30
-1.17
0.10
0.01
-0.02
0.41
0.64
-0.11
0.36
0.51
1.03
-1.67
1.17
0.00
-1.29
0.04
0.05
0.21
-1.67
-12.50
-1.52
0.19
-0.34
-0.25
0.00

-0.05
1.03
0.35
-0.78
-0.97
1.20
0.19
0.84
-1.00
1.07
0.02
-0.78
0.37
-2.04
-0.43
-0.83
-0.91
0.37
-1.01
1.38
-0.36
-0.72
1.70
0.82
0.44
-0.36
0.19
0.62
-0.52
0.42
0.84
-0.11
0.98
0.02
-0.12
0.73
0.77
-0.30
-0.38
1.32
1.31
0.14
-0.01
0.02
1.37
0.05
1.21

24/07/07
25/07/07
26/07/07
27/07/07
30/07/07
31/07/07
01/08/07
02/08/07
03/08/07
06/08/07
07/08/07
08/08/07
09/08/07
10/08/07
13/08/07
14/08/07
16/08/07
17/08/07
20/08/07
21/08/07
22/08/07
23/08/07
24/08/07
27/08/07
28/08/07
29/08/07
30/08/07
31/08/07
03/09/07
04/09/07
05/09/07
06/09/07
07/09/07
10/09/07
11/09/07
12/09/07
13/09/07
14/09/07
17/09/07
18/09/07
19/09/07
20/09/07
21/09/07
24/09/07
25/09/07
26/09/07
27/09/07

295
295
299.5
285.5
299.5
290
263.5
277
275.5
275
275.05
277.5
283.5
275
275.5
275.5
253
262.4
273
261.25
281
241
247.5
255
255
259.5
262.5
269
265.5
270
276.5
275
275
276.5
275.03
275.05
275.03
275
257.65
265.5
275
272.5
263.08
272.5
251.15
260
260.25

296.23
294.98
288.35
276.98
270.08
281.83
278.43
275.05
275.75
278
275.43
274.85
275.2
275.5
275.5
260.73
252.6
252.28
252.5
240.38
244.05
243.5
255.05
261.7
253.03
263.7
264.88
265.05
259.38
271.18
276
274.68
276.5
276.9
277.3
276
275
269.28
270.03
275.58
267.85
269.88
269.23
268.33
262.63
267.45
265.95

4620.05
4620.5
4593.1
4618.65
4442.35
4444.25
4528.85
4356.35
4355.75
4404.05
4341.5
4357
4462.25
4393.6
4324.65
4373.9
4366
4171.1
4108.95
4209.55
4081.25
4160.1
4113.05
4193.6
4302.4
4317.7
4360.35
4412.6
4466.65
4481.55
4479.6
4475.7
4518.65
4506.85
4509.65
4498.65
4498.05
4530
4518.45
4494.1
4550.25
4734.85
4752.95
4837.15
4939.1
4937.6
4942.7

4620.75
4588.7
4619.8
4445.2
4440.05
4528.85
4345.85
4356.35
4401.55
4339.5
4356.35
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

0.42
-0.01
-3.72
-2.98
-9.82
-2.82
5.67
-0.70
0.09
1.09
0.14
-0.95
-2.93
0.18
0.00
-5.36
-0.16
-3.86
-7.51
-7.99
-13.15
1.04
3.05
2.63
-0.77
1.62
0.91
-1.47
-2.31
0.44
-0.18
-0.12
0.55
0.14
0.83
0.35
-0.01
-2.08
4.80
3.80
-2.60
-0.96
2.34
-1.53
4.57
2.87
2.19

0.02
-0.69
0.58
-3.76
-0.05
1.90
-4.04
0.00
1.05
-1.47
0.34
2.41
-1.32
-1.37
1.13
-0.08
-4.29
-1.51
2.44
-3.20
1.76
-1.09
1.87
2.60
0.43
0.96
1.19
1.16
0.18
-0.05
-0.08
0.96
-0.20
0.02
-0.28
-0.04
0.69
-0.26
-0.53
1.16
4.00
0.27
1.78
1.97
-0.01
0.06
1.17

28/09/07
01/10/07
03/10/07
04/10/07
05/10/07
08/10/07
09/10/07
10/10/07
11/10/07
12/10/07
15/10/07
16/10/07
17/10/07
18/10/07
19/10/07
22/10/07
23/10/07
24/10/07
25/10/07
26/10/07
29/10/07
30/10/07
31/10/07
01/11/07
02/11/07
05/11/07
06/11/07
07/11/07
08/11/07
09/11/07
12/11/07
13/11/07
14/11/07
15/11/07
16/11/07
19/11/07
20/11/07
21/11/07
22/11/07
23/11/07
26/11/07
27/11/07
28/11/07
29/11/07
30/11/07
03/12/07
04/12/07

265
270
265.5
258.53
254.95
257.5
247
255
245
245.05
247.5
242.78
240
237.5
239
245
238.75
235.03
238.5
239.5
252.5
268
267.4
269
260
271.95
270
265
257.08
262
262.5
250
251
267
245.08
260
260
274.98
242.08
257
255
250.5
256
251
252.5
260
254

267.48
268.1
259.2
248.4
253.28
245.58
248.93
246.05
246.28
247.43
245.28
243.13
239.5
239.18
233.48
227.73
235.48
234.28
236.83
240.68
260.7
260.1
262.05
261.78
262.13
267.13
259.73
259.7
254.25
261.38
256.2
264.73
256.63
253.05
259.05
264.88
265.33
258.93
254.58
255.73
253.55
252
252.38
252.5
261.9
251.13
254.05

4996.45
5021.5
5069
5211.65
5208.15
5186.25
5062.65
5328.15
5438.9
5525.3
5428.35
5670.65
5658.9
5551.1
5360.35
5202.75
5185.3
5477.6
5499.05
5564.25
5708.9
5917.55
5868.9
5903.8
5854.85
5931.9
5847.1
5782.4
5779.3
5703.45
5660.6
5612.35
5703.95
5942.7
5913.15
5908.05
5911.25
5778.8
5564.65
5524.3
5611.3
5729.25
5699.55
5617.8
5633.9
5765.45
5870.2

5021.35
5068.95
5210.8
5208.65
5185.85
5085.1
5327.25
5441.45
5524.85
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

0.94
-0.70
-2.37
-3.92
-0.66
-4.63
0.78
-3.51
0.52
0.97
-0.90
0.14
-0.21
0.71
-2.31
-7.05
-1.37
-0.32
-0.70
0.49
3.25
-2.95
-2.00
-2.68
0.82
-1.77
-3.80
-2.00
-1.10
-0.24
-2.40
5.89
2.24
-5.22
5.70
1.88
2.05
-5.84
5.16
-0.49
-0.57
0.60
-1.41
0.60
3.72
-3.41
0.02

0.50
0.94
2.80
-0.06
-0.43
-1.95
5.23
2.13
1.58
-1.76
4.46
-0.05
-1.76
-3.60
-2.71
-0.36
5.56
0.34
1.27
2.48
3.45
-0.82
0.54
-0.63
1.32
-1.43
-1.04
0.00
-1.39
-0.70
-0.77
1.48
4.10
-0.51
-0.11
-0.01
-2.21
-3.77
-0.81
1.53
2.15
-0.54
-1.44
0.30
2.29
1.73
-0.20

05/12/07
06/12/07
07/12/07
10/12/07
11/12/07
12/12/07
13/12/07
14/12/07
17/12/07
18/12/07
19/12/07
20/12/07
24/12/07
26/12/07
27/12/07
28/12/07
31/12/07
01/01/08
02/01/08
03/01/08
04/01/08
07/01/08
08/01/08
09/01/08
10/01/08
11/01/08
14/01/08
15/01/08
16/01/08
17/01/08
18/01/08
21/01/08
22/01/08
23/01/08
24/01/08
25/01/08
28/01/08
29/01/08
30/01/08
31/01/08
01/02/08
04/02/08
05/02/08
06/02/08
07/02/08
08/02/08
11/02/08

255
251.7
251
245.5
245
242.35
243.25
245.35
252
249
246
247
257.58
264
268.9
272.5
275.5
277.5
274.25
255.5
271
294
298.43
274.25
264.85
272.35
251
264.5
250
240
242.5
235
189.7
202.5
222.5
205
212.48
207.5
190.8
195.18
207.5
230
201
202.5
195.03
190.5
194.03

251.2
252.55
245.28
241.98
243.93
246.2
245.35
250.88
246.13
241.75
241.9
246.38
254.25
262.53
276.28
279.15
277.75
279.13
271.05
272.03
288.63
291.68
274.28
266.88
259.68
254.4
252.55
253.75
249.35
245
236.85
208.45
192.38
209.95
206.68
212.48
201.13
200.03
197.38
204.95
203.8
203.18
205.73
201.98
198.03
203.95
197.08

5861.9
5941.05
5963.6
5974
5960.4
6067.05
6159.25
6056.2
6037.95
5777.6
5730.25
5751.75
5771.3
5988.45
6069
6079.55
6095
6136.75
6144.7
6184.25
6179.1
6271
6282.45
6287.55
6278.1
6166.65
6208.8
6226.35
6065
5937.95
5907.75
5705
5203.35
4903.05
5208
5035.05
5380.95
5279.55
5283.75
5172.25
5140.6
5315.55
5463.75
5470.4
5322.55
5132.1
5120.55

5940
5954.7
5974.3
5960.6
6097.25
6159.3
6058.1
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

-1.49
0.34
-2.28
-1.43
-0.44
1.59
0.86
2.25
-2.33
-2.91
-1.67
-0.25
-1.29
-0.56
2.74
2.44
0.82
0.59
-1.17
6.47
6.51
-0.79
-8.09
-2.69
-1.95
-6.59
0.62
-4.06
-0.26
2.08
-2.33
-11.30
1.41
3.68
-7.11
3.65
-5.34
-3.60
3.45
5.01
-1.78
-11.66
2.35
-0.26
1.54
7.06
1.57

1.33
0.23
0.18
-0.22
2.30
1.52
-1.64
-0.14
-4.32
-0.61
0.36
0.26
3.70
1.37
0.21
0.00
0.72
0.12
0.56
-0.09
1.54
0.13
0.09
-0.25
-1.93
0.54
-0.03
-2.44
-2.13
-0.42
-3.43
-8.70
-5.84
6.13
-3.35
6.92
-1.99
0.02
-2.20
-0.67
3.44
2.78
0.37
-2.70
-3.56
-0.23
-5.15

12/02/08
13/02/08
14/02/08
15/02/08
18/02/08
19/02/08
20/02/08
21/02/08
22/02/08
25/02/08
26/02/08
27/02/08
28/02/08
29/02/08
03/03/08
04/03/08
05/03/08
07/03/08
10/03/08
11/03/08
12/03/08
13/03/08
14/03/08
17/03/08
18/03/08
19/03/08
24/03/08
25/03/08
26/03/08
27/03/08
28/03/08
31/03/08
01/04/08
02/04/08
03/04/08
04/04/08
07/04/08
08/04/08
09/04/08
10/04/08
11/04/08
15/04/08
16/04/08
17/04/08
21/04/08
22/04/08
23/04/08

195.03
182.53
192.5
192.03
181.5
205
233.75
244.5
210.5
217
212.6
200.5
208.25
206
225
227
209
208.05
202.5
200
212.5
211.6
216
229.5
210.5
202.5
184
200
196.5
197
205.25
202.55
208.5
207.78
203
200
200
200
219.4
197
211
235
210.5
204.25
202.5
207
198.25

192.2
189.35
192.25
198.98
194.78
225.88
217.3
218.73
220.23
218.15
214.58
220.58
220.15
230.43
228.68
218.15
219.98
207.5
204.8
220.3
220.55
222.7
220
215.05
200.68
195.5
195.35
200
203.3
203.33
205.13
202.78
200.58
195.58
199.48
199
200
198
200
198.63
201.28
202.35
199.55
200.53
203.33
200.43
204

4877.85
4836.55
4944.65
5202.85
5304.45
5278.4
5267.15
5156.9
5183.4
5112.25
5200.8
5271.4
5266.35
5285
5222.8
4958.55
4866.85
4918.3
4767.8
4796.3
4869.75
4868.7
4623.8
4745.45
4519.9
4534.75
4576.8
4616.8
4878.7
4828.8
4830
4942.15
4735.65
4741.4
4753.9
4766.7
4631.35
4760.65
4707.05
4747.55
4734.35
4779.95
4881.65
4890.6
4955.9
5037.05
5044.35

4838.25
4929.45
5202
5302.9
5276.9
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
4503.1
4533
4573.95
4609.85
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

-1.45
3.74
-0.13
3.62
7.32
10.19
-7.04
-10.54
4.62
0.53
0.93
10.01
5.71
11.86
1.64
-3.90
5.25
-0.26
1.14
10.15
3.79
5.25
1.85
-6.30
-4.67
-3.46
6.17
0.00
3.46
3.21
-0.06
0.11
-3.80
-5.87
-1.73
-0.50
0.00
-1.00
-8.84
0.83
-4.61
-13.89
-5.20
-1.82
0.41
-3.17
2.90

-0.81
1.92
5.20
1.92
-0.52
0.05
-2.14
0.68
-1.40
1.73
1.33
-0.06
0.36
-1.16
-5.17
-1.90
1.12
-2.98
0.68
1.45
0.05
-5.03
2.64
-5.11
0.29
0.86
0.72
5.65
-1.02
0.03
2.32
-4.20
0.08
0.27
0.37
-2.51
2.80
-1.07
0.85
-0.31
0.92
2.09
0.12
1.39
1.64
0.24
-0.43

24/04/08
25/04/08
28/04/08
29/04/08
30/04/08
02/05/08
05/05/08
06/05/08
07/05/08
08/05/08
09/05/08
12/05/08
13/05/08
14/05/08
15/05/08
16/05/08
20/05/08
21/05/08
22/05/08
23/05/08
26/05/08
27/05/08
28/05/08
29/05/08
30/05/08
02/06/08
03/06/08
04/06/08
05/06/08
06/06/08
09/06/08
10/06/08
11/06/08
12/06/08
13/06/08
16/06/08
17/06/08
18/06/08
19/06/08
20/06/08
23/06/08
24/06/08
25/06/08
26/06/08
27/06/08
30/06/08
01/07/08

208.98
206
207
199
201.5
205
200
214.35
200.15
200.5
200
200
201.25
200
196.1
212.48
200.5
200.03
201.5
199.03
201
195.05
200
200.05
200
195.25
197.5
200
200
200
195
195.05
200
193
183.5
195
188.6
188.5
194.5
190
187.5
186.73
190
180.03
166.65
156.15
157.5

201.7
203.33
199.58
200.6
200
200.5
202.2
203.15
200.63
201.38
200
203.3
200.45
205.65
206.33
204.03
200.58
200
200
200
200.5
200
200.53
200.6
200.08
201.7
202
200
200
200.4
198.95
200.03
193.25
190.35
190
190.65
188.7
191.05
197.2
191.8
185
188.5
185
177.6
170.05
161.53
146.08

5022.9
4999.15
5112.5
5092.4
5198.35
5265.3
5227.25
5192.35
5156.7
5135.8
5070.85
4981
5008.6
4958.45
5010.9
5115.65
5157
5105.7
5117
5026.55
4953.6
4877.15
4862.7
4926.3
4844.05
4869.25
4739.3
4718.7
4586.95
4680.55
4626.45
4522
4469.65
4524.4
4539.5
4536.3
4572.5
4652.8
4582.55
4504.2
4351.15
4271.05
4189.6
4252.6
4315.3
4136.25
4039.75

4999.85
5111.7
5089.65
5195.5
5165.9
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

-3.48
-1.30
-3.58
0.80
-0.74
-2.20
1.10
-5.23
0.24
0.44
0.00
1.65
-0.40
2.83
5.22
-3.98
0.04
-0.01
-0.74
0.49
-0.25
2.54
0.27
0.27
0.04
3.30
2.28
0.00
0.00
0.20
2.03
2.55
-3.38
-1.37
3.54
-2.23
0.05
1.35
1.39
0.95
-1.33
0.95
-2.63
-1.35
2.04
3.45
-7.25

-0.46
2.25
-0.45
2.02
-0.62
-0.70
-0.67
-0.92
-0.41
-1.05
-1.74
0.64
-1.01
1.07
2.08
0.82
-1.01
0.23
-1.79
-1.59
-1.59
-0.36
1.14
-1.85
0.54
-2.66
-0.49
-2.82
1.96
-1.13
-2.71
-1.60
1.21
0.33
-0.49
0.80
1.76
-1.51
-1.71
-3.48
-1.95
-1.87
1.50
1.49
-4.14
-2.31
-3.54

02/07/08
03/07/08
04/07/08
07/07/08
08/07/08
09/07/08
10/07/08
11/07/08
14/07/08
15/07/08
16/07/08
17/07/08
18/07/08
21/07/08
22/07/08
23/07/08
24/07/08
25/07/08
28/07/08
29/07/08
30/07/08
31/07/08
01/08/08
04/08/08
05/08/08
06/08/08
07/08/08
08/08/08
11/08/08
12/08/08
13/08/08
14/08/08
18/08/08
19/08/08
20/08/08
21/08/08
22/08/08
25/08/08
26/08/08
27/08/08
28/08/08
29/08/08
01/09/08
02/09/08
04/09/08
05/09/08
08/09/08

140.15
138.55
173.85
150.5
152.5
148
152
150.05
154.45
148.05
145.65
150
150.5
155
155
155.5
164
150.03
142.55
154.45
153.9
155
142.5
148.53
174.9
157.5
158
155.03
155
157.9
151
152.5
151.5
147.75
151.5
154.45
146.5
153.5
145.1
141.25
153
146.9
143.05
147.5
147.5
147
150

143.23
146.5
156.03
153.5
148.48
151.05
152.13
150.3
151
150
152.5
154.4
158.1
148.8
147.65
151.38
151.75
148.18
147.73
147
152
147.38
148.13
152.48
150.98
157.18
152.5
151.2
157.3
151.35
155.05
151.83
151.5
151.5
151.05
148.75
151.73
149.68
144.1
145.53
145.58
148.9
147.6
147.5
145.05
147
144.3

3895.3
4094.6
3926.65
4002
4028.7
3990.9
4155.65
4166
4047.45
4039.3
3861.55
3823.15
3962.95
4092.2
4158.45
4246.7
4476.2
4440.85
4282.25
4332.2
4191.2
4314.35
4331.6
4426.1
4395.8
4506.25
4515.25
4518.35
4529.35
4620.95
4548.05
4524.2
4430.7
4393.1
4365.45
4416.2
4283.85
4317.95
4335.2
4336.85
4290.75
4230.6
4356.1
4358.85
4512.95
4444.7
4358.3

4093.35
3925.75
4016
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

2.20
5.74
-10.25
1.99
-2.64
2.06
0.09
0.17
-2.23
1.32
4.70
2.93
5.05
-4.00
-4.74
-2.65
-7.47
-1.23
3.63
-4.82
-1.23
-4.92
3.95
2.66
-13.68
-0.20
-3.48
-2.47
1.48
-4.15
2.68
-0.44
0.00
2.54
-0.30
-3.69
3.57
-2.49
-0.69
3.03
-4.85
1.36
3.18
0.00
-1.66
0.00
-3.80

5.08
-4.12
2.28
0.70
-1.00
4.16
0.16
-2.81
-0.19
-4.41
-1.16
3.24
3.26
1.64
1.96
5.42
-0.95
-2.90
1.16
-3.29
2.92
0.43
1.89
-0.69
2.44
0.25
0.19
0.25
2.01
-1.49
-0.42
-2.07
-0.85
-0.57
1.15
-3.00
1.02
0.40
0.05
-1.03
-1.79
3.06
-0.17
3.33
-1.44
-2.08
2.85

09/09/08
10/09/08
11/09/08
12/09/08
15/09/08
16/09/08
17/09/08
18/09/08
19/09/08
22/09/08
23/09/08
24/09/08
25/09/08
26/09/08
29/09/08
30/09/08
01/10/08
03/10/08
06/10/08
07/10/08
08/10/08
10/10/08
13/10/08
14/10/08
15/10/08
16/10/08
17/10/08
20/10/08
21/10/08
22/10/08
23/10/08
24/10/08
27/10/08
28/10/08
29/10/08
31/10/08
03/11/08
04/11/08
05/11/08
06/11/08
07/11/08
10/11/08
11/11/08
12/11/08
14/11/08
17/11/08
18/11/08

143
145
136.8
136.08
135.5
140
127.6
123.5
144.5
126.5
132
123.63
130.33
118.73
120
112.5
107.88
115
110
100
101.03
102
102.53
99
100.03
90.5
98.88
94.5
90
90.53
96.98
82.95
85
84.9
84.5
80.53
92.5
84.53
80
87.5
90
95
95
108.5
96.55
107.5
95.03

145
143.13
140.18
136.63
139.8
127.28
128.38
124.78
127.53
126.5
130
128.5
130.33
124.05
117.75
110.25
110.68
112.03
101.05
102.98
103.5
101.9
96.28
101.25
94.98
97.33
98.88
88.95
94.23
92.43
85.75
85
84.9
86.58
81.2
89.1
88.05
86.05
85
91.25
92.5
94.15
98.4
96.55
102.5
100.85
101.1

4485.15
4467.5
4397.25
4291.6
4231.95
4072.55
4074.8
4005.25
4040.8
4248.95
4223.9
4125.75
4162.15
4108.75
3990.2
3848.7
3921.85
3953.55
3817.3
3606.95
3604.4
3502.05
3272.9
3494.1
3517.9
3333.85
3269.05
3108.2
3125.4
3234.7
3064.8
2936.25
2583.75
2526.2
2685.3
2696.3
2885.4
3050.25
3155.75
2998.45
2893.25
2973.3
3147.2
2937.9
2848
2813.4
2802.45

4468.7
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
2683.15

1.40
-1.29
2.47
0.40
3.17
-9.09
0.61
1.04
-11.74
0.00
-1.52
3.94
0.00
4.48
-1.88
-2.00
2.60
-2.58
-8.14
2.98
2.44
-0.10
-6.10
2.27
-5.05
7.55
0.00
-5.87
4.70
2.10
-11.58
2.47
-0.12
1.98
-3.91
10.64
-4.81
1.80
6.25
4.29
2.78
-0.89
3.58
-11.01
6.16
-6.19
6.39

-0.37
-1.51
-2.43
-1.47
-3.76
0.06
-1.63
0.82
5.06
-0.61
-2.30
0.86
-1.24
-3.01
-3.51
1.88
0.74
-3.42
-5.63
-0.01
-2.52
-6.34
6.65
0.70
-5.10
-1.94
-5.96
0.47
3.50
-5.24
-3.97
-12.00
-2.30
6.27
0.44
7.02
5.49
3.01
-5.10
-3.53
2.76
5.88
-6.63
-3.04
-1.32
-0.49
-4.26

19/11/08
20/11/08
21/11/08
24/11/08
25/11/08
26/11/08
28/11/08
01/12/08
02/12/08
03/12/08
04/12/08
05/12/08
08/12/08
10/12/08
11/12/08
12/12/08
15/12/08
16/12/08
17/12/08
18/12/08
19/12/08
22/12/08
23/12/08
24/12/08
26/12/08
29/12/08
30/12/08
31/12/08
01/01/09
02/01/09
05/01/09
06/01/09
07/01/09
09/01/09
12/01/09
13/01/09
14/01/09
15/01/09
16/01/09
19/01/09
20/01/09
21/01/09
22/01/09
23/01/09
27/01/09
28/01/09
29/01/09

100.25
95
92.5
92.58
94
94.03
95.03
89
87.5
82.25
95
93.5
87.03
90
89
90
90
90
89
94
87.5
87.05
90.95
87.5
85.98
85
85.5
82.15
92.38
87.45
89.98
82.5
80.9
74
71.15
61.55
62.5
59
55.5
55
47
54.48
50.5
50
50
48
49.5

99.95
94.18
94
94
94
93.23
87.5
87.7
84.63
91.98
86.75
87.58
88.08
87
86.58
86.1
86.35
93.23
87.45
86.78
88.53
87.63
90.95
82.13
83.73
84.8
82.85
86.5
84.23
86.98
83.98
80.8
74.25
67.55
63.7
61.65
59.33
56.18
55.3
55.23
54.75
49.18
48.7
48.63
50
48.35
48.1

2682.75
2634.2
2553.6
2690.85
2708.3
2652.45
2745.7
2755.15
2672.9
2657.5
2656.5
2786.65
2714.7
2785.7
2934.05
2915.35
2917.9
2983.6
3040.45
2955.35
3063
3077.25
3039.25
2967.4
2919.85
2857.15
2922.55
2979.8
2963.3
3034.6
3058.75
3121.5
3112.8
2919.95
2868.85
2775
2748.4
2832.3
2737
2828.7
2842.9
2777.4
2714.7
2705.45
2686.05
2771.1
2849.35

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
2771.35
2849.5
2823.95

-0.30
-0.86
1.62
1.53
0.00
-0.85
-7.92
-1.46
-3.28
11.83
-8.68
-6.33
1.21
-3.33
-2.72
-4.33
-4.06
3.59
-1.74
-7.68
1.18
0.67
0.00
-6.14
-2.62
-0.24
-3.10
5.30
-8.82
-0.54
-6.67
-2.06
-8.22
-8.72
-10.47
0.16
-5.07
-4.78
-0.36
0.42
16.49
-9.73
-3.56
-2.74
0.00
0.73
-2.83

-1.78
-3.08
5.48
0.65
-2.00
3.76
0.34
-2.62
-0.56
-0.04
4.95
-2.59
2.55
5.12
-0.47
0.21
2.17
1.95
-2.83
3.57
0.47
-1.23
-2.32
-1.70
-2.14
2.28
1.95
-0.69
2.37
0.40
2.05
-0.28
-6.18
-1.61
-3.34
-1.08
3.16
-3.38
3.34
0.62
-1.63
-2.57
-0.03
-0.99
3.18
2.83
-0.89

30/01/09
02/02/09
03/02/09
04/02/09
05/02/09
06/02/09
09/02/09
10/02/09
11/02/09
12/02/09
13/02/09
16/02/09
17/02/09
18/02/09
19/02/09
20/02/09
24/02/09
25/02/09
26/02/09
27/02/09
02/03/09
03/03/09
04/03/09
05/03/09
06/03/09
09/03/09
12/03/09
13/03/09
16/03/09
17/03/09
18/03/09
19/03/09
20/03/09
23/03/09
24/03/09
25/03/09
26/03/09
27/03/09
30/03/09
31/03/09
01/04/09
02/04/09
06/04/09
08/04/09
09/04/09
13/04/09
15/04/09

45.53
50.6
48.9
45
41.5
43
44.2
45
43.98
54
47.5
46.5
38.05
41.45
44.98
42.03
42.5
42
43.75
41.85
41
41.08
43
43.5
42.38
44.63
46
45.8
45.03
47.53
47.35
47.88
48.05
49.65
50.43
47.05
49
50
48.5
50.5
49.5
49.8
52
49.5
55
55.05
59.55

52.05
48.48
44.3
43
40.78
41.63
44.35
43.95
51.8
50.55
47.4
46.75
44.15
44
43.08
42.65
42.18
42.3
43.05
42.65
42.08
42.95
44.13
43.48
44.63
45.85
46.85
46.23
47.83
47.43
48.4
50.15
49.4
49.93
48.9
50.38
50.5
51.03
51.4
49.93
50.33
51
50.18
54.5
52.6
60.8
62.58

2824.05
2872.35
2773.5
2780.7
2802.75
2779.35
2843.05
2919.7
2933
2927.4
2896.95
2948.25
2853.85
2755.15
2776.7
2789.3
2737.25
2733.45
2762.2
2785.7
2764.6
2672.15
2611.95
2645.9
2576.75
2620.1
2574.5
2616.6
2716.05
2776.35
2757.65
2797.05
2807.35
2807.25
2923.8
2938.8
2982.25
3079.4
3108.75
2981.7
3023.85
3061.05
3211.35
3255.35
3346
3342.2
3381.45

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
3256.6
3342.95
3342.05
3382.6
3484.15

14.32
-4.19
-9.41
-4.44
-1.73
-3.19
0.34
-2.33
17.78
-6.39
-0.21
0.54
16.03
6.15
-4.22
1.48
-0.75
0.71
-1.60
1.91
2.63
4.55
2.63
-0.05
5.31
2.73
1.85
0.94
6.22
-0.21
2.22
4.74
2.81
0.56
-3.03
7.08
3.06
2.06
5.98
-1.13
1.68
2.41
-3.50
10.10
-4.36
10.45
5.09

1.80
-3.68
0.37
0.80
-0.81
2.29
2.70
0.51
-0.25
-1.17
1.77
-3.38
-2.92
0.76
0.46
-1.89
-0.12
1.06
0.85
-0.79
-3.26
-1.86
1.27
-2.62
1.68
-1.79
1.67
3.92
2.25
-0.68
1.34
0.36
-0.01
4.73
0.51
1.55
3.35
0.95
-4.20
1.32
1.21
4.90
1.41
2.69
-0.12
1.21
3.04

16/04/09
17/04/09
20/04/09
21/04/09
22/04/09
23/04/09
24/04/09
27/04/09
28/04/09
29/04/09
04/05/09
05/05/09
06/05/09
07/05/09
08/05/09
11/05/09
12/05/09
13/05/09
14/05/09
15/05/09
18/05/09
19/05/09
20/05/09
21/05/09
22/05/09
25/05/09
26/05/09
27/05/09
28/05/09
29/05/09
01/06/09
02/06/09
03/06/09
04/06/09
05/06/09
08/06/09
09/06/09
10/06/09
11/06/09
12/06/09
15/06/09
16/06/09
17/06/09
18/06/09
19/06/09
22/06/09
23/06/09

63
59.45
52.5
51
53.3
67.48
67.2
62.4
60
52.1
58.5
60
60.93
58.05
57.5
57.83
59
58.5
57.6
62
64.5
70
72
76
86
92.5
91.5
85.98
85
84.75
89
92.5
90
88.05
90
99
96.5
100
95
99.5
92.93
87.05
88
83
75
76.5
79

55.85
54.05
52.45
53.23
63.88
67.18
62.73
60.35
55.3
55.75
58.33
59.55
58.45
57.85
57.65
59.68
59.38
61.48
60.33
60.1
64.5
70.03
76
83.53
92.4
91
83.93
86.85
85.4
89.3
90.3
88.28
88.4
89.23
96.38
97.7
98.65
98.03
99.1
92.9
88.33
87.03
83.08
78.5
77.15
80.23
76.78

3484.35
3369.5
3384.75
3376.85
3364.6
3330.5
3423.6
3481.3
3469.5
3371.65
3478.7
3664.5
3662
3617.15
3681.8
3615.75
3554.65
3668.75
3631.9
3597.85
3673.15
4324.95
4318.75
4270.35
4211.85
4238.1
4239.55
4117.3
4276.15
4340.75
4450.4
4530.45
4525.5
4530.3
4573.3
4582.35
4427.75
4551.7
4657.4
4637.55
4584.65
4478.1
4515.35
4352.95
4251.1
4314.2
4223.3

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
4484
4517.8
4356.15
4251.4
4313.6
4235.25
4247

-11.35
-9.08
-0.10
4.37
19.85
-0.44
-6.65
-3.29
-7.83
7.01
-0.29
-0.75
-4.07
-0.34
0.26
3.20
0.64
5.09
4.74
-3.06
0.00
0.04
5.56
9.91
7.44
-1.62
-8.27
1.01
0.47
5.37
1.46
-4.56
-1.78
1.34
7.09
-1.31
2.23
-1.97
4.32
-6.63
-4.95
-0.02
-5.59
-5.42
2.87
4.88
-2.81

-3.30
0.44
-0.23
-0.34
-1.02
2.80
1.67
-0.32
-3.09
3.03
5.04
-0.07
-1.01
1.85
-1.66
-1.69
3.56
-0.91
-1.06
2.05
17.70
-0.15
-1.12
-1.39
0.63
-0.01
-2.90
3.86
1.43
2.49
1.79
-0.11
0.11
0.93
0.30
-3.33
2.78
2.27
-0.42
-1.17
-2.20
0.89
-3.53
-2.33
1.47
-1.83
0.56

24/06/09
25/06/09
26/06/09
29/06/09
30/06/09
01/07/09
02/07/09
03/07/09
06/07/09
07/07/09
08/07/09
09/07/09
10/07/09
13/07/09
14/07/09
15/07/09
16/07/09
17/07/09
20/07/09
21/07/09
22/07/09
23/07/09
24/07/09
27/07/09
28/07/09
29/07/09
30/07/09
31/07/09
03/08/09
04/08/09
05/08/09
06/08/09
07/08/09
10/08/09
11/08/09
12/08/09
13/08/09
14/08/09
17/08/09
18/08/09
19/08/09
20/08/09
21/08/09
24/08/09
25/08/09
26/08/09
27/08/09

76.78
76
77
78.5
79.5
76
79
78
76.15
74
72
70.5
69.5
65.53
65
68.28
73.48
72.5
73.6
78
77.43
80
86.5
95.48
90
90
88.8
90.85
91
91.93
99.98
95
96.9
94.9
88.28
91.98
97
99.5
93.5
94.25
100
96.55
83.48
99
102.5
112
117.5

76.3
76.68
78.88
79.6
76.5
78.48
76.93
77.05
73.73
72.83
68.58
69.95
66.5
65.45
68.38
70.55
71.75
74.28
77.73
76.93
79.18
82.9
94.33
88.93
90
88.23
90.03
90.83
90.95
99.18
95.35
95.25
92.05
90.03
90.08
94.28
98.63
97.9
94.98
98.33
96.78
96.9
97.58
103.5
110.03
117.83
132.13

4247.3
4293.85
4243.95
4375.4
4391.5
4292.3
4373.5
4347.3
4429.6
4166
4201.85
4078.75
4081.4
4003.4
3974.1
4120.8
4223.5
4231.45
4377.9
4501.5
4469.3
4409.7
4524.8
4568.65
4572.8
4565.8
4513.1
4571.6
4633.8
4706.25
4680.95
4694.35
4591.9
4486.5
4435
4473.8
4458.55
4605.15
4578.8
4389.5
4457.75
4394.35
4453.45
4536.95
4641.65
4659.45
4679

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
4387.9
4458.9
4394.1
4453.45
4528.8
4642.8
4659.35
4680.85
4688.2

-0.63
0.89
2.44
1.40
-3.77
3.26
-2.62
-1.22
-3.18
-1.58
-4.75
-0.78
-4.32
-0.12
5.20
3.32
-2.35
2.46
5.61
-1.37
2.26
3.63
9.05
-6.86
0.00
-1.97
1.39
-0.02
-0.05
7.89
-4.63
0.26
-5.01
-5.13
2.04
2.50
1.68
-1.61
1.58
4.33
-3.22
0.36
16.89
4.55
7.35
5.21
12.45

1.07
-1.21
3.10
0.36
-2.29
1.13
-0.56
1.77
-5.96
0.87
-2.93
0.05
-1.90
-0.73
3.45
2.73
0.19
3.39
2.84
-0.72
-1.58
2.59
0.97
0.08
-0.19
-1.15
1.29
1.42
1.67
-0.55
0.28
-2.32
-2.41
-1.09
0.82
-0.36
3.28
-0.55
-4.17
1.58
-1.43
1.34
1.69
2.33
0.38
0.46
0.20

28/08/09
31/08/09
01/09/09
02/09/09
03/09/09
04/09/09
07/09/09
08/09/09
09/09/09
10/09/09
11/09/09
14/09/09
15/09/09
16/09/09
17/09/09
18/09/09
22/09/09
23/09/09
24/09/09
25/09/09
29/09/09
30/09/09
01/10/09
05/10/09
06/10/09
07/10/09
08/10/09
09/10/09
12/10/09
14/10/09
15/10/09
16/10/09
17/10/09
20/10/09
21/10/09
22/10/09
23/10/09
26/10/09
27/10/09
28/10/09
29/10/09
30/10/09
03/11/09
04/11/09
05/11/09
06/11/09
09/11/09

131.95
123.13
129
124.25
129
128
131
137.5
142.33
142.48
138.85
128.9
155
142.5
144.25
143.45
136.5
136.5
132.5
127.5
133.23
132.95
135.5
136
135.5
136.5
137
135
136.5
142
144.5
147.13
149
147.25
141.08
140.5
143.5
146.5
134.75
136.68
135.25
149
141.18
132
138
142.45
137

128.55
125.8
123.75
128.18
127.4
129.95
135.63
144.33
140
134.45
129.8
145.6
141.25
142.55
141.93
135.55
136.25
134.9
136.38
133.23
134.1
138.83
136.95
135.53
135.08
136.33
134.38
138.03
139.95
142.8
146.85
143.95
144.95
141.83
142.18
143.1
140.7
135.25
136.18
136.95
143.85
145.03
132.85
137.55
140.18
141.58
150.38

4688.4
4730.85
4662.2
4624
4608.75
4608.7
4682.4
4782.85
4804.9
4814.35
4819.4
4830.35
4808.35
4894.65
4958.55
4963.95
4977.1
5019.95
4977.15
4985.1
4959.15
5007.65
5087.2
5076.05
5003.65
5031.7
5011.25
4993
4945.45
5054.35
5118.55
5108.65
5159.35
5145.6
5114.85
5063.35
4986.55
4997.15
4970.55
4846.55
4826.1
4751.1
4712.25
4567.3
4711.65
4767.5
4796.15

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
5141.8
5114.45
5063.6
4988.6
4997.05
4970.9
4846.7
4826.15
4750.55
4711.7
4563.9
4710.8
4765.55
4796.15
4898.4

-2.58
2.17
-4.07
3.16
-1.24
1.52
3.53
4.97
-1.64
-5.64
-6.52
12.96
-8.87
0.04
-1.61
-5.51
-0.18
-1.17
2.93
4.49
0.65
4.42
1.07
-0.35
-0.31
-0.12
-1.91
2.24
2.53
0.56
1.63
-2.16
-2.72
-3.68
0.78
1.85
-1.95
-7.68
1.06
0.20
6.36
-2.66
-5.90
4.20
1.58
-0.61
9.77

0.94
-1.45
-0.79
-0.34
-0.33
1.56
2.15
0.47
0.19
0.10
0.21
-0.45
1.74
1.30
0.14
0.24
0.87
-1.00
0.19
-0.52
0.96
1.52
-0.07
-1.44
0.47
-0.91
-0.18
-0.96
2.20
1.26
-0.19
0.66
-0.34
-0.61
-1.00
-1.48
0.21
-0.53
-2.49
-0.42
-1.57
-0.83
-3.15
3.14
1.14
0.60
2.13

10/11/09
11/11/09
12/11/09
13/11/09
16/11/09
17/11/09
18/11/09
19/11/09
20/11/09
23/11/09
24/11/09
25/11/09
26/11/09
27/11/09
30/11/09
01/12/09
02/12/09
03/12/09
04/12/09
07/12/09
08/12/09
09/12/09
10/12/09
11/12/09
14/12/09
15/12/09
16/12/09
17/12/09
18/12/09
21/12/09
22/12/09
23/12/09
24/12/09
29/12/09
30/12/09
31/12/09
04/01/10
05/01/10
06/01/10
07/01/10
08/01/10
11/01/10
12/01/10
13/01/10
14/01/10
15/01/10
18/01/10

150.63
149
161.5
189.9
183.5
185
187.38
186
178.4
173
179
181.93
179
170.4
179
181.8
181.5
179.5
174.98
176
174.95
177.45
181.2
182.98
197.2
195
182.5
186
191.5
188.93
182
187.5
192.5
189.33
191.98
192.88
197.4
195
191
189.48
190
190.65
191
190.5
187
190.45
189.93

150.83
161.23
189.55
181.7
188
187.88
184.15
176.28
173.48
180.05
179.98
178.45
178.78
176.73
179.08
179.5
177.28
173.5
174.58
172.95
175.48
175
179.95
194.85
193.23
183.53
185.33
189.9
187.85
183.98
186.68
190.45
189.33
189.73
190.93
193.7
193.63
190.63
190
192.18
190.15
190.8
191.15
187
187.5
186.9
187.78

4898.9
4882.3
5004.4
4952.35
4996.5
5058.95
5061.5
5043.95
4988.75
5052.95
5105
5091.55
5116.45
5005.05
4942.25
5039.7
5122.75
5124.55
5131.7
5108.85
5068.55
5147.65
5112.4
5136.05
5117.45
5105.75
5032.95
5046.65
5042
4983.65
4953.35
4990.05
5144.8
5180.75
5188.75
5171.2
5200.9
5277.15
5278.15
5281.8
5264.25
5263.8
5251.1
5212.6
5234.5
5259.9
5253.65

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
5263.1
5244.75
5249.4
5210.4
5233.95
5259.9
5252.2
5274.85

0.13
8.21
17.37
-4.32
2.45
1.56
-1.72
-5.23
-2.76
4.08
0.55
-1.91
-0.12
3.71
0.04
-1.27
-2.33
-3.34
-0.23
-1.73
0.30
-1.38
-0.69
6.49
-2.01
-5.88
1.55
2.10
-1.91
-2.62
2.57
1.57
-1.65
0.21
-0.55
0.43
-1.91
-2.24
-0.52
1.42
0.08
0.08
0.08
-1.84
0.27
-1.86
-1.13

-0.35
2.49
-1.03
0.94
1.23
0.07
-0.13
-1.09
1.28
1.00
-0.28
0.33
-2.17
-1.26
1.83
1.63
0.01
0.14
-0.44
-0.83
1.57
-0.69
0.44
-0.37
-0.23
-1.42
0.18
-0.10
-1.08
-0.62
0.66
3.10
0.65
0.14
-0.37
0.58
0.60
0.01
0.07
-0.35
-0.37
-0.27
-0.78
0.41
0.49
-0.15
0.40

19/01/10
20/01/10
21/01/10
22/01/10
25/01/10
27/01/10
28/01/10
29/01/10
01/02/10
02/02/10
03/02/10
04/02/10
05/02/10
06/02/10
08/02/10
09/02/10
10/02/10
11/02/10
15/02/10
16/02/10
17/02/10
18/02/10
19/02/10
22/02/10
23/02/10
24/02/10
25/02/10
26/02/10
02/03/10
03/03/10
04/03/10
05/03/10
08/03/10
09/03/10
10/03/10
11/03/10
12/03/10
15/03/10
16/03/10
17/03/10
18/03/10
19/03/10
22/03/10
23/03/10
25/03/10
26/03/10
29/03/10

189.75
189
184.5
176.08
177.55
181.68
155.25
165
170.75
172.5
169.9
172.5
159.03
167
165
160.75
162
165.95
168.83
165.03
169.05
168.58
170.5
166.65
164.58
165
165
166
177
182.5
184.95
185
187.48
195
188.5
187.98
178.3
176
178.03
181.65
192.5
193
185.05
188.33
188
199.5
194.05

187.2
184.35
178.8
176.45
178.4
169.2
167.55
168.13
169
166.18
174.25
167.38
162.68
163.9
162.53
163.6
165.03
165.9
165.23
171.08
170.08
170.05
165.63
166.88
166.15
167.53
167.73
175.2
184.28
183.6
186.75
185.3
194.63
188.13
184.08
175.63
174.25
178.03
183.45
190.7
193.48
192.75
189.25
189.7
197.55
193.55
187.1

5274.2
5226.1
5220.2
5094.15
5034.55
5008.5
4863
4866.15
4882.05
4907.85
4831
4931.3
4819.65
4712.75
4755.35
4760.55
4793
4757.25
4827.9
4801.8
4858.65
4915.1
4887.3
4849.35
4856.6
4869.55
4859
4858.5
4935.6
5015.8
5096.95
5080.55
5092.15
5121.05
5101.6
5116.35
5131.8
5134.45
5128.95
5198.45
5232.55
5246.8
5260.95
5205.85
5225.3
5260.55
5283.9

5225.65
5221.7
5094.15
5036
5007.9
4853.1
4867.25
4882.05
4899.7
4830.1
4931.85
4845.35
4718.65
4757.25
4760.4
4792.65
4757.2
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

-1.34
-2.46
-3.09
0.21
0.48
-6.87
7.92
1.90
-1.02
-3.66
2.56
-2.97
2.30
-1.86
-1.50
1.77
1.87
-0.03
-2.13
3.67
0.61
0.87
-2.86
0.14
0.95
1.53
1.65
5.54
4.11
0.60
0.97
0.16
3.81
-3.52
-2.34
-6.57
-2.27
1.15
3.04
4.98
0.51
-0.13
2.27
0.73
5.08
-2.98
-3.58

-0.92
-0.08
-2.41
-1.14
-0.53
-3.10
0.09
0.33
0.36
-1.58
2.09
-1.74
-2.10
0.94
0.11
0.67
-0.75
1.46
-0.54
1.12
1.14
-0.56
-0.87
0.15
0.28
-0.22
0.02
1.31
1.65
1.44
-0.33
0.16
0.63
-0.38
0.29
0.33
0.10
-0.11
1.35
0.64
0.26
0.30
-1.06
0.37
0.67
0.41
0.36

30/03/10
31/03/10
01/04/10
05/04/10
06/04/10
07/04/10
08/04/10
09/04/10
12/04/10
13/04/10
15/04/10
16/04/10
19/04/10
20/04/10
21/04/10
22/04/10
23/04/10
26/04/10
27/04/10
28/04/10
29/04/10
30/04/10
03/05/10
04/05/10
05/05/10
06/05/10
07/05/10
10/05/10
11/05/10
12/05/10
13/05/10
14/05/10
17/05/10
18/05/10
19/05/10
20/05/10
21/05/10
24/05/10
25/05/10
26/05/10
27/05/10
28/05/10
31/05/10
01/06/10
02/06/10
03/06/10
04/06/10

186
201
201.53
195.25
197.03
199.5
201.03
195
200.58
205.5
202.75
196.15
192.5
190.5
195
195
197.5
197.98
199.93
195.5
204.5
199.5
199.5
199.5
185.3
202.75
190.8
197.48
193.05
199.15
196.5
199.88
192.5
195.78
193
195
176.33
200
199.95
189.5
199
204.9
212.75
216.5
217.5
211.55
215.63

197.1
200.83
196.15
199.15
201.33
200.13
196.78
200.73
202.9
202.25
197.65
194.03
188.5
193.7
200.43
196.4
195.2
195.85
197
196.98
196.73
199.2
196.55
196.75
194.88
195.85
191.3
198.13
194.8
193.05
197.95
195.3
194.88
194.63
190.73
190.68
195.05
195.58
188.03
200.7
199.28
212.48
214.5
212.03
212.95
215.15
212.5

5302.95
5260.4
5249.2
5291.4
5369.65
5365.7
5376.3
5302.4
5354.15
5340.85
5323.3
5273.4
5279.05
5208.3
5230.3
5248.6
5269.65
5299.35
5322.1
5308.2
5215.25
5254.2
5278.4
5223.9
5148.35
5124.4
5072.3
5026.6
5189.75
5133.75
5157.55
5180.55
5093.9
5059.55
5065.1
4924.3
4946.7
4944.3
4945.3
4807.3
4915.15
5005.6
5076.1
5086.25
4970.75
5020.15
5112.6

5262.45
5249.1
5290.5
5368.4
5366
5374.65
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

5.97
-0.08
-2.67
2.00
2.18
0.32
-2.11
2.94
1.16
-1.58
-2.52
-1.08
-2.08
1.68
2.78
0.72
-1.16
-1.08
-1.47
0.76
-3.80
-0.15
-1.48
-1.38
5.17
-3.40
0.26
0.33
0.91
-3.06
0.74
-2.29
1.24
-0.59
-1.18
-2.22
10.62
-2.21
-5.96
5.91
0.14
3.70
0.82
-2.06
-2.09
1.70
-1.45

-0.76
-0.21
0.79
1.46
-0.07
0.17
-1.34
1.12
-0.27
-0.34
-0.93
-0.20
-1.43
0.42
0.28
0.40
0.65
0.44
-0.26
-1.75
0.75
0.45
-1.05
-1.44
-0.46
-0.65
-1.07
3.32
-1.03
0.45
0.41
-1.68
-0.67
0.13
-2.87
0.47
-0.31
-0.01
-2.80
2.29
1.79
1.22
0.20
-2.28
0.99
1.80
0.45

07/06/10
08/06/10
09/06/10
10/06/10
11/06/10
14/06/10
15/06/10
16/06/10
17/06/10
18/06/10
21/06/10
22/06/10
23/06/10
24/06/10
25/06/10
28/06/10
29/06/10
30/06/10
01/07/10
02/07/10
05/07/10
06/07/10
07/07/10
08/07/10
09/07/10
12/07/10
13/07/10
14/07/10
15/07/10
16/07/10
19/07/10
20/07/10
21/07/10
22/07/10
23/07/10
26/07/10
27/07/10
28/07/10
29/07/10
30/07/10
02/08/10
03/08/10
04/08/10
05/08/10
06/08/10
09/08/10
10/08/10

206.5
217.08
212.5
215.5
238.5
236.5
230
238.88
234.5
235.58
237
239.9
242
252.5
269.95
267.7
264.5
265
286.1
279.48
278.35
277.13
284.2
315.55
312.5
312
306.5
312.58
315
309.38
304
308.75
302.5
304
307
306
308
306
307.5
311
326.75
330
322.13
326.6
327
319.15
330

217.4
215.05
217.65
222.65
235.25
231.88
236.65
235.88
235.53
233.7
236.48
239.5
253.7
265.08
264.55
264.6
265.95
284.23
278.1
274.53
275.1
280.88
312.98
309.48
309.43
305.58
310.83
301.75
307.93
307.08
303.58
302.18
304.6
304.98
305.35
305.85
304.73
305.4
312.93
324.7
329.23
321.6
323.7
324.23
323.45
328.78
323

5132.95
5036.7
4985.05
4999.6
5078.75
5120.15
5201.3
5225.05
5233.65
5274.95
5266.5
5353.95
5316.15
5323.25
5320.5
5271.1
5333.55
5254.25
5312.05
5251.25
5237
5236.1
5293.1
5242
5297.2
5352.25
5370.2
5402
5387.1
5376.65
5392.7
5387
5368.85
5399.15
5441.9
5446.55
5420.2
5436.1
5397.85
5408.4
5369.55
5432.5
5441.35
5470.15
5448.25
5439.8
5486.8

5034
4987.1
5000.3
5078.6
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

5.28
-0.94
2.42
3.32
-1.36
-1.95
2.89
-1.26
0.44
-0.80
-0.22
-0.17
4.83
4.98
-2.00
-1.16
0.55
7.26
-2.80
-1.77
-1.17
1.35
10.13
-1.92
-0.98
-2.06
1.41
-3.46
-2.24
-0.74
-0.14
-2.13
0.69
0.32
-0.54
-0.05
-1.06
-0.20
1.77
4.41
0.76
-2.55
0.49
-0.73
-1.09
3.02
-2.12

-1.93
-0.98
0.31
1.58
0.80
1.51
0.40
0.16
0.79
-0.23
1.65
-0.70
0.13
-0.05
-0.97
1.18
-1.45
1.11
-1.14
-0.27
-0.02
1.01
-0.98
1.05
1.04
0.57
0.57
-0.29
-0.15
0.32
-0.12
-0.35
0.57
0.79
0.13
-0.51
0.19
-0.71
0.20
-0.75
1.16
0.13
0.49
-0.42
-0.17
0.85
-0.48

11/08/10
12/08/10
13/08/10
16/08/10
17/08/10
18/08/10
19/08/10
20/08/10
23/08/10
24/08/10
25/08/10
26/08/10
27/08/10
30/08/10
31/08/10
01/09/10
02/09/10
03/09/10
06/09/10
07/09/10
08/09/10
09/09/10
13/09/10
14/09/10
15/09/10
16/09/10
17/09/10
20/09/10
21/09/10
22/09/10
23/09/10
24/09/10
27/09/10
28/09/10
29/09/10
30/09/10
01/10/10
04/10/10
05/10/10
06/10/10
07/10/10
08/10/10
11/10/10
12/10/10
13/10/10
14/10/10
15/10/10

323
330
327.23
325
337.35
354
354.8
352.5
345
356
345
325.93
329.93
325
313
318
314
315
315
329.5
320.48
327.5
323.5
331
325
319.98
326.5
327.5
323.5
318.5
311.25
307.53
311.03
346.5
344.53
342
331
339.7
331.5
330.5
329.2
331.53
333.5
333.03
335
340
335

334.25
323.85
323.18
334
350.83
353.98
355.4
346.28
351.23
344.1
325.45
325.98
322.98
316.33
310.03
313.43
314.73
319.03
324.35
318.53
322.83
324.3
326.45
322.53
317.75
326.65
327.25
322.15
316.78
309.7
310.25
312.03
343.05
339.63
342.1
327.75
336.6
332.18
330.7
328.88
333.1
332.88
333.1
333.58
337.58
337.9
335.4

5460.7
5418.7
5420.65
5452.1
5422.15
5416.25
5478.25
5540.8
5531.15
5541.1
5505.3
5462.1
5489.6
5408.9
5413.55
5403.05
5471.9
5486.3
5479.55
5575.9
5604.25
5608.3
5639.2
5760.3
5795.25
5861.1
5828.7
5885.05
5980.5
6008.4
5991.05
5959.45
6018.3
6036.05
6029.15
5991.35
6030.3
6144.7
6159.45
6150.95
6186.85
6121.4
6105.95
6135.95
6091.45
6234.3
6175.9

5420.6
5416.45
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

3.48
-1.86
-1.24
2.77
4.00
-0.01
0.17
-1.76
1.81
-3.34
-5.67
0.02
-2.11
-2.67
-0.95
-1.44
0.23
1.28
2.97
-3.33
0.73
-0.98
0.91
-2.56
-2.23
2.08
0.23
-1.63
-2.08
-2.76
-0.32
1.46
10.29
-1.98
-0.71
-4.17
1.69
-2.21
-0.24
-0.49
1.18
0.41
-0.12
0.17
0.77
-0.62
0.12

-0.73
-0.04
0.58
-0.62
-0.15
1.16
1.13
-0.18
0.22
-0.65
-0.78
0.29
-1.47
0.12
-0.21
1.27
0.26
-0.13
1.78
0.50
0.06
0.57
2.14
0.61
1.13
-0.55
0.97
1.62
0.48
-0.29
-0.53
0.99
0.29
-0.11
-0.63
0.64
1.88
0.24
-0.22
0.58
-1.08
-0.29
0.49
-0.73
2.34
-0.91
-1.83

18/10/10
19/10/10
20/10/10
21/10/10
22/10/10
25/10/10
26/10/10
27/10/10
28/10/10
29/10/10
01/11/10
02/11/10
03/11/10
04/11/10
05/11/10
08/11/10
09/11/10
10/11/10
11/11/10
12/11/10
15/11/10
16/11/10
18/11/10
19/11/10
22/11/10
23/11/10
24/11/10
25/11/10
26/11/10
29/11/10
30/11/10
01/12/10
02/12/10
03/12/10
06/12/10
07/12/10
08/12/10
09/12/10
10/12/10
13/12/10
14/12/10
15/12/10
16/12/10
20/12/10
21/12/10
22/12/10
23/12/10

332
339.2
330.13
339.45
335
346.7
351
349
352
355.03
354
362.48
356
349.95
357.4
350.5
356.2
352.58
362.5
364.23
352.5
353.45
346.03
349
351.73
349.68
369.4
361
353
355
358
360
373.5
373.7
361.5
367.48
360
355.03
337.5
357.78
372.5
365.5
359.5
338.3
359.48
361.25
372.5

334.75
337.95
336.98
338.4
342.65
344.18
346.28
341.65
353.48
347
353.78
353.88
348.5
351.95
354.1
357.08
355.2
359.93
359.35
349.5
347.63
346
348.03
350.4
350.5
363.33
361.1
357.4
351.65
356.13
355
371.43
368.1
364.13
365.15
362.33
360.05
348.78
349.65
357.03
365.93
359.38
352.3
362.6
359.78
361.38
360.8

6112.75
6114.45
6002.95
6008.9
6113.4
6101.25
6116.3
6075.45
6039.95
6021.15
6092.3
6127.55
6150.6
6209.6
6321.85
6335.25
6281
6303.2
6286.35
6182.3
6079.9
6143.45
6075.95
6011.3
5920.9
5971.55
5946.8
5883.95
5828.55
5789.95
5811.6
5871
6023.05
6013.35
6033.65
5995.05
5954.4
5924.25
5761
5882.65
5928.7
5931.15
5910.55
5926.85
5960.4
6019
6005.9

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
5984.4
5980

0.83
-0.37
2.07
-0.31
2.28
-0.73
-1.34
-2.11
0.42
-2.26
-0.06
-2.37
-2.11
0.57
-0.92
1.88
-0.28
2.08
-0.87
-4.04
-1.38
-2.11
0.58
0.40
-0.35
3.90
-2.25
-1.00
-0.38
0.32
-0.84
3.18
-1.45
-2.56
1.01
-1.40
0.01
-1.76
3.60
-0.21
-1.76
-1.67
-2.00
7.18
0.08
0.04
-3.14

-0.60
-1.43
-0.35
1.54
-0.77
0.07
-0.56
-1.03
-0.87
-0.06
0.41
-0.14
0.16
1.16
-0.15
-0.98
0.33
-0.44
-1.47
-1.79
0.69
-2.52
-1.27
-2.01
1.50
-0.62
-1.36
-1.43
-1.31
0.69
0.88
1.53
-0.19
-0.34
-0.69
-0.31
-0.85
-2.66
1.67
0.42
0.26
-0.66
0.65
0.34
0.68
-0.57
-0.43

24/12/10
27/12/10
28/12/10
29/12/10
30/12/10
31/12/10
03/01/11
04/01/11
05/01/11
06/01/11
07/01/11
10/01/11
11/01/11
12/01/11
13/01/11
14/01/11
17/01/11
18/01/11
19/01/11
20/01/11
21/01/11
24/01/11
25/01/11
27/01/11
28/01/11
31/01/11
01/02/11
02/02/11
03/02/11
04/02/11
07/02/11
08/02/11
09/02/11
10/02/11
11/02/11
14/02/11
15/02/11
16/02/11
17/02/11
18/02/11
21/02/11
22/02/11
23/02/11
24/02/11
25/02/11
28/02/11
01/03/11

360.5
361.58
364.98
365
366.48
368
374.45
379.5
386.03
380.3
385.25
371.45
361.73
343
335.3
335.55
335.25
325.7
358.45
335.05
355
389.95
365
377
341
343
355
345
350
345.05
340
348
333
310
290.35
334.9
335
353.65
347.55
338
339.95
335
332
344.95
344.95
353.8
350

361.58
360.93
363.15
363.55
368.05
373.33
374.53
384.65
383.18
381.35
375
356.65
356.38
345.45
339.05
336.7
328.35
351.7
345
357.05
354.2
364.75
370
350.25
348.95
351.9
341.45
341.65
349.3
341.1
339.9
332
310.05
294
334.95
338.8
343.35
341.8
341.5
333.2
336.9
330.05
335.25
332.1
345.25
351.5
344.35

5940.25
6013.3
6005.35
6005.15
6062.35
6105.1
6177.45
6172.75
6141.35
6107
6030.9
5901.3
5767.95
5800.05
5850.75
5752.1
5648.8
5682.55
5737.35
5656
5692.05
5717.1
5763.3
5725.3
5614
5452.55
5537.3
5469.55
5430.45
5519.9
5430.15
5432.35
5293.05
5246.05
5219.65
5340.25
5467.75
5467.6
5501.7
5557.55
5456.6
5504.4
5452.45
5408.75
5321.05
5330.15
5382

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
5262.7
5303.55
5333.25
5522.3

0.30
-0.18
-0.50
-0.40
0.43
1.45
0.02
1.36
-0.74
0.28
-2.66
-3.98
-1.48
0.71
1.12
0.34
-2.06
7.98
-3.75
6.57
-0.23
-6.46
1.37
-7.10
2.33
2.59
-3.82
-0.97
-0.20
-1.14
-0.03
-4.60
-6.89
-5.16
15.36
1.16
2.49
-3.35
-1.74
-1.42
-0.90
-1.48
0.98
-3.73
0.09
-0.65
-1.61

1.20
-0.25
-0.16
0.92
0.65
0.48
-0.32
-0.43
-1.00
-0.96
-2.09
-2.35
-0.24
1.09
-1.69
-1.70
0.11
0.73
-0.81
0.98
0.08
0.46
-1.32
-2.11
-1.81
0.98
-2.17
-0.69
1.77
-2.25
-0.63
-2.21
-0.75
-0.39
1.73
2.17
0.24
0.26
0.81
-1.77
1.14
-0.64
-0.28
-2.70
-0.33
0.06
2.61

03/03/11
04/03/11
07/03/11
08/03/11
09/03/11
10/03/11
11/03/11
14/03/11
15/03/11
16/03/11
17/03/11
18/03/11
21/03/11
22/03/11
23/03/11
24/03/11
25/03/11
28/03/11
29/03/11
30/03/11
31/03/11
01/04/11

345.9
342.15
325
312.5
322.65
321.5
311.4
324
319.5
319.95
332
332.05
331
335
327.15
343.3
345
343.4
347.7
349
347.05
350

341.45
327.45
315.8
320.15
317.5
315.3
312.75
319.95
322.25
333.4
331.1
333.9
326.2
329.75
346.5
342.5
339.8
340.15
343.3
343.15
345.1
345.65

5478.45
5586.2
5490.05
5466.1
5542.4
5516.1
5456.15
5436.5
5420
5475.95
5455.4
5475.35
5408.75
5390.85
5411.4
5501.8
5588.65
5645.25
5686.5
5755.8
5803.05
5835

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

-1.29
-4.30
-2.83
2.45
-1.60
-1.93
0.43
-1.25
0.86
4.20
-0.27
0.56
-1.45
-1.57
5.91
-0.23
-1.51
-0.95
-1.27
-1.68
-0.56
-1.24

1.05
-0.85
-0.49
1.00
-0.21
-0.39
-0.20
1.75
0.55
0.64
-0.16
-1.86
-0.81
0.43
1.27
0.37
1.17
0.74
0.88
0.55
0.53
-0.15

0.26

Risk free Rate 5 years

4.3

0.21

Risk free Rate 3 years

4.3

0.58

Risk free Rate 2 years

4.34

0.64

Market return (Last 1 year))

10.12

1.30

Cost of equity with Beta 5y

5.80

Cost of equity with Beta 3y

5.50

Cost of equity with Beta 2y

7.65

Cost of equity with Beta PUB

11.87

Total Debt
Interest
Cost of debt

Mar-11

Mar-10

Mar-09

Mar-08

Mar-07

Mar-06

148.72

199.35

207.76

172.93

113.14

58.55

14.54

22.44

25.60

11.23

4.40

2.59

0.098

0.113

0.123

0.065

0.039

0.044

Wacc

5.93 With ke=5.80

Wacc

7.10 with ke=7.65

Wacc

10.79 with ke=11.87

Tax Rate

0.34

Value of debt
Value ofequity

148.72
598.1

Year
Total Current Assets
Total Current Liabilities
Total Assets
Retained Earnings
EBIT
Sales
Book Value of liabilities
Networth

Mar-11
449.56
299.97
746.82
95.07
159.37
1,911.68
746.82
598.1

Mar-10
354.97
269.62
508.24
29.36
119.14
1,560.84
477.52
308.89

Mar-09
350.88
266.21
440.85
-14.76
24.37
1,400.70
440.53
233.09

Working capital
Total assets
Z1

Mar-08
149.59
746.82
0.200302616

Mar-09
85.35
508.24
0.167932473

Mar-10
84.67
440.85
0.192060792

Retained Earnings
Total assets
Z2

95.07
746.82
0.127299751

29.36
508.24
0.057767984

-14.76
440.85
-0.033480776

EBIT
Total assets
Z3

159.37
746.82
0.213398141

119.14
508.24
0.234416811

24.37
440.85
0.055279574

Z-SCORE

Networth
Book value of Total
liabilities
Z4

598.10

308.89

233.09

746.82
0.800862323

2908.84
0.106190096

3889.48
0.059928319

Sales
Total assets
Z5

1,911.68
746.82
2.559760049

1,560.84
508.24
3.071068786

1,400.70
440.85
3.177271181

Z-score

3.805705257

2.829937347

0.39498099

(in crores)
2008
Sales
% growth
Total costs
% sales

Actual
2009
2010

2011

1,206.93

1,568.37

1,400.70

1,911.68

34.3%

29.9%

-10.7%

36.5%

-1,206.09

-1,359.38

-1,454.80

-1,786.31

99.9%

86.7%

103.9%

93.4%

2012
2,485
30.0%

Forecast period
2013
3,256
31.0%

14%

-2,286
92.0%

-2,995
92.0%

35%

199
8.0%

260
8.0%

-149
6.0%
50

-130
4.0%
130

CAGR
(08 - 11)
17%

EBITDA
% margin

65.02

24.37

119.14

159.37

5.4%

1.6%

8.5%

8.3%

Depreciation & Amortization:

% sales
EBIT

-63.13

-31.03

-31

0.0%
65

4.0%
-39

2.2%
88

1.6%
128

-8.74

-19.99

-37.35

-17

-44

-128

-83
5.3%

-76
5.4%

-225
11.8%

-249
10.0%

-260
8.0%

66

-1

-64

-44

-60

22

-167

-111

-104

Actual
2009
2010

2011

2012

Forecast period
2013

364.57 350.88 354.97 449.56

557
22.4%

729
22.4%

Taxes
Capex
% sales
Increase/Decrease in NWC
Free Cash Flow
WACC
Gordon's Growth model
Terminal Value
Terminal Year Free Cash Flow
Perpetuity Growth Rate
Terminal Value
(in crores)
Net Working Capital
Account receivables
Inventory
Prepaid expenses and other
Total Current Assets
% sales
Account payable
Accrued Liabilities
Other Current Liabilities
Total Current Liabilities
% sales
Net Working Capital
% sales

25%

10.8%

117
5.0%
2122.46
2008

30.2%

22.4%

25.3%

23.5%

-214.4

-266.2

-269.6

-300

17.8%

17.0%

19.2%

15.7%

-363
14.6%

-475
14.6%

151
12%

85
5%

86
6%

150
8%

194
8%

254
8%

Forecast period

Free Cash Flow

Dicounted at Wacc

Debt

2012
-111

2013
-104

2014
-17

2015
93

2016
117

1
-99.85

2
-85.03

3
-12.45

4
61.40

5
70.12

842

Terminal Value
2,122
5
1271.56

Fair value

363.86

Forecast period
2014
2015
4,167
5,167
28.0%
24.0%

2016
6,356
23.0%

-3,834
92.0%

-4,754
92.0%

-5,847
92.0%

333
8.0%

413
8.0%

508
8.0%

-125
3.0%
208

-155
3.0%
258

-191
3.0%
318

-71

-88

-108

-208
5.0%

-155
3.0%

-191
3.0%

-71

-78

-93

-17

93

117

Forecast period
2014
2015

2016

933
22.4%

1,157
22.4%

1,424
22.4%

-608
14.6%

-754
14.6%

-928
14.6%

325
8%

403
8%

496
8%

2011
PANTALOON
TRENT
SHOPPERS STOP

BPS(Rs) EPS (Rs) MPS(Rs) DIV/share growth rate

124.61
8.6
415.38
0.8
531.51
20.2
969.6
7.5
72.79
9.1
347.62
0.75

P/E Ratio
PANTALOON
TRENT
SHOPPERS STOP

48.3
48
38.2

P/B Ratio
PANTALOON
TRENT
SHOPPERS STOP

3.33
1.82
4.78

Dividend Yield
PANTALOON
TRENT
SHOPPERS STOP

0.19
0.77
0.22

PEG Ratio
PANTALOON
TRENT
SHOPPERS STOP

price

Market price

90.46302

345
Overpriced