Professional Documents
Culture Documents
24,871,121,589 STD
WCI
(7,928,253,810)
STI
47,458,282,571
Total Capital
Totol debt
STD
LTD
TE
20,859,299,047
8,461,950,113
12,397,348,934
43,541,851,303
CI
WCA
WCL
WCI
24,871,121,589
9,491,591,091
17,419,844,901
(7,928,253,810)
LTF(LTD+TE)
TA
TL
STI
100,967,897,188
57,426,045,885
47,458,282,571
NCI
Stock Price
No. of Shares
Total Equity
Total Capital
188,692,640
257
2,973,095,330
764,274,192,450
785,133,491,497
Wd%
We%
YTM
Tax Rate
Kd After taxes
RF%
MRP
Beta
Ke%
WACC =
WACC =
Total Revenue
Total Capital
CAT
2.66%
97.34%
3.12% Before taxes
30%
2.18%
4.32%
8.05%
1.073917906
12.97%
(Wd%*Kd%)+(We%&Ke%)
12.68%
141,568,298,927
64,401,150,350
2.198226245
From every 1 Baht of investors' money (Capital) invested in AIS, management has produced 2.19 baht of reve
S/H profit
Finance Cost= Interest Expense =
Avg Taxes Rate
Lender Profit
Total Profit for L&S/H
Total Revenue
PM(profit/total revenue)
ROI
34,899,078,379
1,092,793,794.68
23.49%
836,099,528.27
35,735,177,907.59
141,568,298,927.00
25.24%
55.49%
On every 100 Baht of capital employed by Advance, manaement generated 7.24 baht of after taxes profit for i
WACC = 12.68%
ROI = 55.49%
ROI > WACC
Advance has high volume and margin. So, the model Advance uses is focused strategy.
Profit for the period
total Equity
ROE
34,899,078,379
43,541,851,303
80.15% ;Ke=12.97%
ROE > Ke
ROI
ROE
55.49%
80.15%
FLE=ROE-ROI
24.66%
Max(i)=ROI%/(1-tax rate)
42.45%
8,461,950,113
55,939,200,237
64,401,150,350
As of 14April 2013
Par Value
257
1 Baht
As of 05 April 2013
Sales revenues + Service revenues + interest income + dividend income + gain on currency exchange + investment
es is focused strategy.
Very Good !
5.24%
0.246622
4%? Evaluation ?
ADVANCE's revenues, company gets 25.24 baht of after taxes profit for investors in 2012
Volume (Mono-Poly)
Analytical Question
2.What are the source of CIF for AIS in 2012? What is the main source o
financial statements
2012
2011
(in Baht)
4.What are the uses of COF of AIS in 2012? What is the main use of COF
5.What is the cash amount available (or deficit) for distribute among the in
6.What is the net CF to (or from) AIS lenders in 2012?
7.What is the net CF to (or from) AIS Shareholdersin 2012?
34,899,078,379
22,344,423,964
8.What do you think about the CF condition of AIS in 2012 from operatio
Adjustments for
Depreciation
Amortisation of intangible assets
Impairment loss of assets
Investment income
2,183,059,143
2,510,884,993
13,446,818,269
15,164,388,039
1,541,998,338
11,14
4,11,26
Finance costs
(773,624,201)
(632,771,027)
1,092,793,795
1,665,626,981
542,519,791
611,378,641
12
8,098,710
27,181,987
363,724,008
22,790,873
(2,835,085)
78,725,479
1,173,285
10,714,505,893
14,364,870,299
62,570,391,429
57,604,419,125
(171,685,379)
(1,359,801,077)
(1,564,470,326)
(1,973,663,744)
Other receivables
(1,003,063,859)
Inventories
91,093,163
(362,233,208)
31,641,347
33,388,779
(44,372,997)
33,371,762
(7,091,452)
1,648,103,515
Other payables
1,406,641,977
757,650,942
262,089,345
1,264,747,878
(664,269,691)
121,638,291
813,001,036
(12,276,893)
1,153,215,888
(7,556,679)
7,850,030
(110,797,904)
71,803,506
50,613,031
19,302,329
62,242,161,083
58,417,519,081
(11,109,515,280)
(10,201,076,273)
51,132,645,803
48,216,442,808
2012
2011
(in Baht)
746,495,275
(5,502,658,884)
27,619,467
(4,095,461,459)
(7,321,291,621)
619,822,954
(3,168,272,347)
12,543,202
(2,538,991,345)
-
telecomunication
Net changes increase of short-term loans to subsidiaries
Net changes (increase) decrease in current investments
(612,419,788)
(791,128)
11
(16,758,508,138)
3,494,040,477
(97,773)
(1,580,954,832) Step 7: Cross-checking
(1,747,634,309)
(44,724,905)
(32,442,393)
(26,470,970)
(22,285,511)
Interest paid
(5,486,147,730)
(14,050,081,600)
3,998,876,000
1,199,500,000
188,744,653
(159,433,132)
Dividend paid
(30,241,245,805)
(24,102,492,181)
(32,901,728,417)
(38,726,124,473)
1,472,409,248
7,909,363,503
18,360,810,159
10,451,397,637
Beginning
(197,107)
49,019
19,833,022,300
18,360,810,159
10,291,135,939
760,459,229
Ending
55,905,636,545
2.What are the source of CIF for AIS in 2012? What is the main source of CIF of AIS in 2012?
(54,433,424,404)
4.What are the uses of COF of AIS in 2012? What is the main use of COF in 2012?
5.What is the cash amount available (or deficit) for distribute among the investors(lenders&S/Hs) in 2012
decrease
1,472,212,141
CIF+
COF-()
Source=CIF+
Use=COF-()
51,132,645,803
774,114,742
(17,532,622,880)
2.Debt service
1.Investing
4.Dividend payment
5.extraordinary loss
B) Ending cash=
C)Beginning cash=
18,360,810,159 Jan,2013
D)Increase in cash=
1,472,212,141 D=B-C
B) net ICF
C)Extra,Gain
0 from table
(30,241,245,805)
D)Extra Loss
E)Cash available (deficit)= A+B+C+D
30,241,245,805
2,660,482,612
Step 5:Calculate net CF to (or form) Lenders = total CIF to lenders-total COF from lenders=debt service-borrowing
Note: Do step 5 from Lenders'point of view(do calculation from lender side)
A) Debt service
B)Borrowing
C)Net CF (Lenders)
Step6: Calculate net CF to (or from) S/H = share repurcghase+dividend paid-issuing new shares
Note:Do the calculation from S/H side
A) Share repurchase
B)Dividend paid
Step 7: Cross-checking
A)Cash available(deficit)=
34,373,940,558 step 4
32,901,728,417 step5+6
C) Available -Payment=A-B=
g,debt service,dividend payment and extraordinary loss.The main use of COF is dividend payment
excess profit after investment and currency exchange loss
Consolidated
financial statements
31 December
Assets
Note
2012
2011
(in Baht)
B)Total STD=
Current assets
Cash and cash equivalents
19,833,022,300
18,360,810,159
3,697,851,399
3,526,166,019
Current investments
1,340,247,890
726,544,423
4,8
8,065,058,909
7,037,320,112
Other receivables
4,9
3,661,732,370
2,327,576,494
Inventories
10
1,426,532,182
1,087,089,847
78,963,627
112,352,407
38,103,408,677
33,177,859,461
Non-current assets
Investments in subsidiaries
11
107,217,762
106,426,634
12
11,139,837,529
7,616,337,080
13
29,156,810,877
36,504,751,799
Goodwill
14
34,930,692
34,930,692
15
14,576,886,251
A)LTF=
16
2,032,637,358
2,275,008,742
B)STI=
17
5,314,463,237
6,421,927,942
Formular: LP=(LTF-STI)/WCI
Data Collection:
telecommunication
501,704,805
535,076,567
62,864,488,511
53,494,459,456
100,967,897,188
86,672,318,917
C)WCI=
D)LP=(A-B)/C=
financial statements
31 December
Note
2012
2011
(in Baht)
Current liabilities
4,19
7,340,963,833
3,520,283,467
Other payables
4,20
7,444,147,767
6,058,796,384
18
8,461,950,113
5,469,182,948
4,854,693,278
4,592,603,933
1,699,344,990
2,363,614,681
2,796,034,520
2,674,396,229
3,524,842,800
4,897,346,350
165,648,825
158,217,251
36,287,626,126
29,734,441,243
STD
Non-current liabilities
Long-term borrowings
18
11,887,812,971
16,536,660,676
21
1,222,767,045
422,439,790
34
509,535,963
368,506,180
15
7,312,500,000
205,803,780
146,718,086
21,138,419,759
17,474,324,732
Total liabilities
57,426,045,885
47,208,765,975
4,997,459,800
4,997,459,800
2,973,095,330
2,973,095,330
22,372,276,085
22,372,276,085
LTD=
sheet'5'
sheet'5'
Equity
Share capital
22
22
Retained earnings
Appropriated
Legal reserve
23
Unappropriated
Other components of equity
24
500,000,000
500,000,000
17,344,196,146
13,245,952,355
163,591,102
162,342,895
43,353,158,663
39,253,666,665
188,692,640
209,886,277
43,541,851,303
39,463,552,942
100,967,897,188
86,672,318,917
A) Operations
AAI
AAI
AAI
B)Financing
24,871,121,589
CI > STD .ADVANCE is liquid as of Dec 31,2012
8,461,950,113
16,409,171,476
2.ADVANCE 's operating activities are inefficient its Cash Cycle is unfavorable(CIF is slow while COF is fast)
3.Both
Step2:Calculate Liqudity Position(LP) of ADVANCELP shows the financing strategy of the company
Formular: LP=(LTF-STI)/WCI
STD
8,461,950,113
LTD
12,397,348,934
TE
43,541,851,303
CI
24,871,121,589
Standard = 90%
WCA
9,491,591,091
WCL
17,419,844,901
55,939,200,237
LTF=LTD+TE
47,458,282,571
STI=(TA-CI-WCI)-(TL-STD-LTD)
TA
(7,928,253,810)
WCI=WCA-WCL
STI
WCI
TL
C.1)WCA=
9,491,591,091
C.2)WCL=
17,419,844,901
-107%
< 90 % standard Conclude: ADVANCE uses too much CI for investment in working capital
This is an Conservative Financing Strategy"
2,011
Ending amount
Beginning amount
Average amount
Inventories
1,426,532,182
1,087,089,847
1,256,811,015
Trade A/R
8,065,058,909
7,037,320,112
7,551,189,511
TradeA/P
7,340,963,833
3,520,283,467
5,430,623,650
Cost of Sales&Services
Sales&Service Revenues
No.of Days
365 days
365*12/12
5 days
19 days
24.93 days
23.61 days
COF days
1 Unfavorableinefficient
solve by
COF
Suppliers
24 days
CIF
ADVANCE
25 days
Customers
CIF-COF
ADVANCE must pays its suppliers 1 days before it collects cash from its customers
Solution: ADVANCE preffered to use cash as the way to pay for their suppliers.
CC=AAI+ACP-APP
1.Reduce the lead time (buying time)JIT,EDI(Supply chain management)
2.Speed up cash
collections
3.Delay payment to
suppliers
CI
STD
WCI
LTF (B.3,B.1)
STD (B.2)
1.Keep cash reserve to pay suppliiers before collecting cash from customers
2.Take a loan from bank
Assets
Note
2012
2011
(in Baht)
Current assets
Cash and cash equivalents
19,833,022,300
18,360,810,159
3,697,851,399
3,526,166,019
Current investments
1,340,247,890
726,544,423
4,8
8,065,058,909
7,037,320,112
Other receivables
4,9
3,661,732,370
2,327,576,494
Inventories
10
1,426,532,182
1,087,089,847
78,963,627
112,352,407
38,103,408,677
33,177,859,461
Non-current assets
Investments in subsidiaries
11
107,217,762
106,426,634
12
11,139,837,529
7,616,337,080
13
29,156,810,877
36,504,751,799
Goodwill
14
34,930,692
34,930,692
15
14,576,886,251
16
2,032,637,358
2,275,008,742
17
5,314,463,237
6,421,927,942
telecommunication
501,704,805
535,076,567
62,864,488,511
53,494,459,456
100,967,897,188
86,672,318,917
Note
2012
2011
(in Baht)
Current liabilities
Trade accounts payable
4,19
7,340,963,833
3,520,283,467
Other payables
4,20
7,444,147,767
6,058,796,384
18
8,461,950,113
5,469,182,948
4,854,693,278
4,592,603,933
1,699,344,990
2,363,614,681
2,796,034,520
2,674,396,229
3,524,842,800
4,897,346,350
165,648,825
158,217,251
36,287,626,126
29,734,441,243
Non-current liabilities
Long-term borrowings
18
11,887,812,971
16,536,660,676
21
1,222,767,045
422,439,790
34
509,535,963
368,506,180
15
7,312,500,000
205,803,780
146,718,086
21,138,419,759
17,474,324,732
Total liabilities
57,426,045,885
47,208,765,975
4,997,459,800
4,997,459,800
2,973,095,330
2,973,095,330
22,372,276,085
22,372,276,085
Equity
Share capital
22
22
Retained earnings
Appropriated
Legal reserve
23
Unappropriated
Other components of equity
24
500,000,000
500,000,000
17,344,196,146
13,245,952,355
163,591,102
162,342,895
43,353,158,663
39,253,666,665
188,692,640
209,886,277
43,541,851,303
39,463,552,942
100,967,897,188
86,672,318,917
Analytical Question
2.What are the source of CIF for AIS in 2012? What is the main source o
financial statements
2012
2011
(in Baht)
4.What are the uses of COF of AIS in 2012? What is the main use of COF
5.What is the cash amount available (or deficit) for distribute among the in
6.What is the net CF to (or from) AIS lenders in 2012?
7.What is the net CF to (or from) AIS Shareholdersin 2012?
34,899,078,379
22,344,423,964
8.What do you think about the CF condition of AIS in 2012 from operatio
Adjustments for
Depreciation
Amortisation of intangible assets
Impairment loss of assets
Investment income
2,183,059,143
2,510,884,993
13,446,818,269
15,164,388,039
1,541,998,338
11,14
4,11,26
Finance costs
(773,624,201)
(632,771,027)
1,092,793,795
1,665,626,981
542,519,791
611,378,641
12
8,098,710
27,181,987
363,724,008
22,790,873
(2,835,085)
78,725,479
1,173,285
10,714,505,893
14,364,870,299
62,570,391,429
57,604,419,125
(171,685,379)
(1,359,801,077)
(1,564,470,326)
(1,973,663,744)
Other receivables
(1,003,063,859)
Inventories
91,093,163
(362,233,208)
31,641,347
33,388,779
(44,372,997)
33,371,762
(7,091,452)
1,648,103,515
Other payables
1,406,641,977
757,650,942
262,089,345
1,264,747,878
(664,269,691)
121,638,291
813,001,036
(12,276,893)
1,153,215,888
(7,556,679)
7,850,030
(110,797,904)
71,803,506
50,613,031
19,302,329
62,242,161,083
58,417,519,081
(11,109,515,280)
(10,201,076,273)
51,132,645,803
48,216,442,808
2012
2011
(in Baht)
746,495,275
(5,502,658,884)
27,619,467
(4,095,461,459)
(7,321,291,621)
619,822,954
(3,168,272,347)
12,543,202
(2,538,991,345)
-
telecomunication
Net changes increase of short-term loans to subsidiaries
Net changes (increase) decrease in current investments
(612,419,788)
(791,128)
11
(16,758,508,138)
3,494,040,477
(97,773)
(1,580,954,832) Step 7: Cross-checking
(1,747,634,309)
(44,724,905)
(32,442,393)
(26,470,970)
(22,285,511)
Interest paid
(5,486,147,730)
(14,050,081,600)
3,998,876,000
1,199,500,000
188,744,653
(159,433,132)
Dividend paid
(30,241,245,805)
(24,102,492,181)
(32,901,728,417)
(38,726,124,473)
1,472,409,248
7,909,363,503
18,360,810,159
10,451,397,637
Beginning
(197,107)
49,019
19,833,022,300
18,360,810,159
10,291,135,939
760,459,229
Ending
55,905,636,545
2.What are the source of CIF for AIS in 2012? What is the main source of CIF of AIS in 2012?
(54,433,424,404)
4.What are the uses of COF of AIS in 2012? What is the main use of COF in 2012?
Investing,debt service,dividend payment and extraordinary loss.The main use of COF is dividend
5.What is the cash amount available (or deficit) for distribute among the investors(lenders&S/Hs) in 2012
decrease
1,472,212,141
CIF+
COF-()
Source=CIF+
Use=COF-()
51,132,645,803
774,114,742
(17,532,622,880)
2.Debt service
1.Investing
4.Dividend payment
5.extraordinary loss
B) Ending cash=
C)Beginning cash=
18,360,810,159 Jan,2013
D)Increase in cash=
1,472,212,141 D=B-C
B) net ICF
C)Extra,Gain
0 from table
(30,241,245,805)
(197,107) key word : dividend;location:Financing;Sign:Negative number
(54,433,424,404)
D)Extra Loss
E)Cash available (deficit)= A+B+C+D
30,241,245,805
2,660,482,612
Step 5:Calculate net CF to (or form) Lenders = total CIF to lenders-total COF from lenders=debt service-borrowing
Note: Do step 5 from Lenders'point of view(do calculation from lender side)
A) Debt service
B)Borrowing
C)Net CF (Lenders)
Step6: Calculate net CF to (or from) S/H = share repurcghase+dividend paid-issuing new shares
Note:Do the calculation from S/H side
A) Share repurchase
B)Dividend paid
Step 7: Cross-checking
A)Cash available(deficit)=
34,373,940,558 step 4
32,901,728,417 step5+6
C) Available -Payment=A-B=
dividend;location:Financing;Sign:Negative number
2012
(in Baht)
123,873,056,516
17,695,242,411
Continuing operations
Revenues
Revenues from rendering of services and
equipment rentals
Revenue from sale of goods
Total revenue
141,568,298,927
Cost
Cost of rendering of services and equipment rentals
29
(40,171,736,781)
(27,579,827,527)
(16,218,404,363)
Total cost
(83,969,968,671)
Gross profit
57,598,330,256
29
(2,890,359,454)
Administrative expenses
29
(9,067,499,763)
(11,957,859,217)
45,640,471,039
4,11,26
773,624,201
27
342,614,672
11,14
102,307,469
4
(152,639,314)
4,30
(1,092,793,795)
31
(10,714,505,893)
45,613,584,272
34,899,078,379
34,883,226,960
Non-controlling interests
15,851,419
34,899,078,379
32
11.73
Note
Separate
financial statements
financial statements
2012
2011
2012
2011
(in Baht)
Profit for the year
34,899,078,379
22,344,423,964
1,283,679
1,192,847
32,094,970,085
25,696,161,381
21
(723,056,490)
(417,477,333)
31
142,238,598
83,495,466
(333,981,867)
(579,534,213)
1,192,847
34,319,544,166
22,345,616,811
31,760,988,218
25,696,161,381
34,300,585,675
22,218,886,143
31,760,988,218
25,696,161,381
18,958,491
126,730,668
34,319,544,166
22,345,616,811
31,760,988,218
25,696,161,381
Note
Issued and
Advance
Unrealised
Fair value
paid-up
receipts
gain on
changes in
Total other
attributable to
Non-
dilution of
available-for-sale
components
owners of
controlling
Total
investment
(in Baht)
investments
of equity
the Company
interests
equity
share
Share
for share
Legal
capital
premium
subscription
reserve
Unappropriated
Equity
2,970,076,139
22,172,703,369
13,847,554
500,000,000
15,073,156,600
161,186,663
3,019,191
199,572,716
(24,044,914,883)
3,019,191
199,572,716
Profit
2,973,095,330
22,372,276,085
(36,615)
161,150,048
40,890,933,710
300,183,081
41,191,116,791
188,744,353
(159,433,132)
(57,577,298)
(24,044,914,883)
(24,044,914,883)
(23,856,170,530)
(217,010,130)
(24,073,180,660)
22,217,710,638
22,217,710,638
126,713,326
22,344,423,964
1,192,847
1,192,847
1,192,847
1,192,847
22,217,710,638
1,192,847
1,192,847
22,218,903,485
126,713,326
22,345,616,811
500,000,000
13,245,952,355
161,186,663
1,156,232
162,342,895
39,253,666,665
209,886,277
39,463,552,942
22
4, 33
(13,847,554)
(13,847,554)
300
188,744,653
(159,433,132)
(57,577,298)
(24,044,914,883)
Note
Issued and
Advance
Unrealised
Fair value
paid-up
receipts
gain on
changes in
Total other
attributable to
Non-
dilution of
available-for-sale
components
owners of
controlling
Total
investment
(in Baht)
investments
of equity
the Company
interests
equity
share
Share
for share
Legal
capital
premium
subscription
reserve
Unappropriated
Equity
2,973,095,330
22,372,276,085
500,000,000
13,245,952,355
161,186,663
1,156,232
162,342,895
(30,201,093,677)
Profit
2,973,095,330
22,372,276,085
500,000,000
39,253,666,665
209,886,277
39,463,552,942
(30,201,093,677)
(30,201,093,677)
(30,201,093,677)
(40,152,128)
(30,241,245,805)
34,883,226,960
34,883,226,960
15,851,419
34,899,078,379
1,248,207
1,248,207
34,299,337,468
1,248,207
1,248,207
34,300,585,675
18,958,491
34,319,544,166
17,344,196,146
161,186,663
2,404,439
163,591,102
43,353,158,663
188,692,640
43,541,851,303
4,33
(40,152,128)
-
(40,152,128)
(30,201,093,677)
(583,889,492)
(582,641,285)
3,107,072
(579,534,213)
receipts
paid-up
Share
for share
Legal
share capital
premium
subscription
reserve
Unappropriated
Total equity
(in Baht)
Year ended 31 December 2011
Balance at 1 January 2011
2,970,076,139
22,172,703,369
3,019,191
199,572,716
3,019,191
199,572,716
Profit
2,973,095,330
13,847,554
500,000,000
11,958,351,643
37,614,978,705
22
4,33
(13,847,554)
-
188,744,353
(24,044,914,883)
(24,044,914,883)
(24,044,914,883)
(23,856,170,530)
25,696,161,381
25,696,161,381
25,696,161,381
25,696,161,381
22,372,276,085
500,000,000
13,609,598,141
39,454,969,556
(13,847,554)
receipts
paid-up
Share
for share
Legal
share capital
premium
subscription
reserve
Unappropriated
Total equity
(in Baht)
Year ended 31 December 2012
Balance at 1 January 2012
2,973,095,330
22,372,276,085
500,000,000
13,609,598,141
39,454,969,556
(30,201,093,677)
(30,201,093,677)
(30,201,093,677)
(30,201,093,677)
Profit
32,094,970,085
32,094,970,085
31,760,988,218
31,760,988,218
2,973,095,330
22,372,276,085
500,000,000
15,169,492,682
41,014,864,097
4,33
(333,981,867)
(333,981,867)
Date
04/10/2013
04/09/2013
04/05/2013
04/04/2013
04/03/2013
04/02/2013
04/01/2013
03/29/2013
03/28/2013
03/27/2013
03/26/2013
03/25/2013
03/22/2013
03/21/2013
03/20/2013
03/19/2013
03/18/2013
03/15/2013
03/14/2013
03/13/2013
03/12/2013
03/11/2013
03/08/2013
03/07/2013
03/06/2013
03/05/2013
03/04/2013
03/01/2013
02/28/2013
02/27/2013
02/26/2013
02/22/2013
02/21/2013
02/20/2013
02/19/2013
02/18/2013
02/15/2013
02/14/2013
02/13/2013
02/12/2013
02/11/2013
02/08/2013
02/07/2013
02/06/2013
02/05/2013
02/04/2013
02/01/2013
01/31/2013
01/30/2013
01/29/2013
01/28/2013
01/25/2013
01/24/2013
01/23/2013
01/22/2013
01/21/2013
01/18/2013
01/17/2013
High
Low
238
231
233
240
245
239
238
241
242
248
250
237
233
235
231
230
231
236
235
237
237
225
220
217
216
214
212
210
207
204
206
206
204
207
205
202
202
203
203
200
203
208
207
204
205
207
210
215
214
212
207
207
207
208
208
209
208
199
Open
231
221
226
223
230
233
234
237
235
241
233
226
223
229
222
225
225
230
231
232
226
218
216
212
212
210
206
205
201
200
201
202
201
203
201
200
200
199.5
199.5
197.5
200
202
201
199
201
203
205
210
211
206
204
203
204
203
204
204
200
195
234
230
233
223
243
236
235
237
239
245
235
227
231
230
230
229
229
232
235
237
226
220
220
215
214
214
208
208
202
204
206
203
203
205
202
201
202
202
200
198
202
207
202
204
203
205
210
214
214
207
205
207
207
207
205
209
201
196.5
Volume Close
Dividend
9606600
237
5575300
228
5902000
226
6258300
235
7031100
230
2705500
239
2546400
235
2610400
240
7679600
236
6297000
242
13740600
245
5949300
234
11696600
223
5959700
233
6248100
229
3513800
228
5757200
228
6640600
230
6561400
231
10736300
237
14423000
234
7965100
224
4608400
217
4835400
217
6723400
213
6260300
211
7508700
211
8652400
207
7390700
207
4280300
200
8995000
202
3649300
204
7171200
203
6825600
206
4471700
205
2086200
200
4575300
200
5994300
202
3746200
202
7149400
198
4530200
200
6817400
203
11099800
207
8700000
201
8522300
204
8750500
203
8108200
208
5834000
210
4050600
214
9453100
212
4504200
205
3207500
206
1769600
207
3368700
205
4163600
205
5989300
204
12295200
206
6015800
198.5
01/16/2013
01/15/2013
01/14/2013
01/11/2013
01/10/2013
01/09/2013
01/08/2013
01/07/2013
01/04/2013
01/03/2013
01/02/2013
12/28/2012
12/27/2012
12/26/2012
12/25/2012
12/24/2012
12/21/2012
12/20/2012
12/19/2012
12/18/2012
12/17/2012
12/14/2012
12/13/2012
12/12/2012
12/11/2012
12/07/2012
12/06/2012
12/04/2012
12/03/2012
11/30/2012
11/29/2012
11/28/2012
11/27/2012
11/26/2012
11/23/2012
11/22/2012
11/21/2012
11/20/2012
11/19/2012
11/16/2012
11/15/2012
11/14/2012
11/13/2012
11/12/2012
11/09/2012
11/08/2012
11/07/2012
11/06/2012
11/05/2012
11/02/2012
11/01/2012
10/31/2012
10/30/2012
10/29/2012
10/26/2012
10/25/2012
10/24/2012
10/22/2012
10/19/2012
197
199.5
202
201
200
204
204
207
207
210
212
215
212
212
211
209
209
211
212
211
212
215
219
218
216
215
219
221
222
220
212
209
204
199
200
199
196
198
199
197
195.5
194
192
189.5
190
190
192
194.5
193
194.5
196
200
201
198.5
202
205
210
213
214
194
195.5
197
194
195
201
200
204
204
205
208
209
209
209
208
204
203
207
209
206
205
210
213
214
212
211
215
216
215
208
206
202
197.5
196.5
195
195
191
191
197
194
189.5
188.5
188.5
187.5
185.5
184
186.5
192.5
187
186
192
197
197.5
196
197
201
201
210
209
197
199.5
202
195.5
200
204
203
206
205
209
210
214
210
211
209
204
206
211
212
208
210
214
219
216
214
214
217
220
220
208
209
204
198
198.5
197
196
192
198
198
195
190
193
190
187.5
187
187
191
194
188
194
195.5
198.5
199
197.5
201
201
207
210
212
6345900
7099100
6875700
10838000
13337800
3945900
4944700
2883600
5033300
6390800
5652500
3015500
3811700
2069800
1409700
2469800
6094400
4642100
5185100
6303700
9329200
3945100
3596400
5730900
7529900
5152300
5788700
6408000
13506700
29638100
9437500
7101300
6632800
2099000
4664300
5147800
4918200
5334500
2374100
3029600
9980000
4790000
3575200
2822000
7816800
14056600
11809700
7503000
9086800
13982500
8086700
2521000
2717100
2747100
7425900
6079500
9379100
3191700
8578600
195
197
197.5
201
197
201
203
204
205
205
209
209
212
210
210
209
203
207
211
210
206
210
213
217
214
213
216
219
220
220
209
207
203
197
198.5
198
196
191.5
198
197
195
189
192
189
187.5
187
188
193
189.5
186
192
197.5
200
197
198
203
203
212
213
10/18/2012
10/17/2012
10/16/2012
10/15/2012
10/12/2012
10/11/2012
10/10/2012
10/09/2012
10/08/2012
10/05/2012
10/04/2012
10/03/2012
10/02/2012
10/01/2012
09/28/2012
09/27/2012
09/26/2012
09/25/2012
09/24/2012
09/21/2012
09/20/2012
09/19/2012
09/18/2012
09/17/2012
09/14/2012
09/13/2012
09/12/2012
09/11/2012
09/10/2012
09/07/2012
09/06/2012
09/05/2012
09/04/2012
09/03/2012
08/31/2012
08/30/2012
08/29/2012
08/28/2012
08/27/2012
08/24/2012
08/23/2012
08/22/2012
08/21/2012
08/20/2012
08/17/2012
08/16/2012
08/15/2012
08/14/2012
08/10/2012
08/09/2012
08/08/2012
08/07/2012
08/06/2012
08/03/2012
08/01/2012
07/31/2012
07/30/2012
07/27/2012
07/26/2012
214
205
204
206
205
206
207
210
207
210
211
212
216
215
217
216
216
216
217
217
216
213
213
214
217
218
217
216
216
220
219
215
221
219
217
213
216
218
225
227
217
210
207
211
210
210
211
211
208
207
204
207
209
209
204
207
205
207
211
206
196
195
199
202
201
204
206
203
205
205
209
211
212
214
212
211
212
214
213
211
210
209
209
212
214
214
213
212
214
214
212
214
215
210
206
208
211
214
217
210
206
204
207
208
207
207
206
204
201
201
203
206
201
200
200
201
200
201
207
196
204
202
202
205
206
207
206
207
209
211
215
214
216
213
212
215
217
214
211
211
209
212
216
218
217
214
212
219
215
214
220
217
211
208
214
215
225
218
211
206
205
208
209
209
207
210
206
203
203
207
208
202
201
206
202
206
211
9954100
8636800
7363400
6974100
2887100
6264900
2180800
4301800
3572300
4622700
8058700
2995800
2722200
3295900
4597800
5062500
3397300
1320000
2208400
3250700
4689900
3147800
2185200
5408600
5972000
3615000
3294300
2034000
2507200
2562200
3183200
3309500
3366100
2888400
3851043
5798300
5718600
5341900
4521900
7406300
7797100
3607600
3209500
4312400
4099200
6231400
5622600
5131100
4627700
4251700
5605200
3192500
3303900
5072600
4642600
7278900
2538300
5551500
3675700
214
204
195
202
202
204
205
208
206
209
206
209
212
214
214
213
212
214
214
216
213
212
210
210
214
214
217
215
215
214
217
214
215
218
217
212
208
213
214
227
217
209
206
210
208
208
210
207
206
206
203
204
207
207
201
200
204
200
201
07/25/2012
07/24/2012
07/23/2012
07/20/2012
07/19/2012
07/18/2012
07/17/2012
07/16/2012
07/13/2012
07/12/2012
07/11/2012
07/10/2012
07/09/2012
07/06/2012
07/05/2012
07/04/2012
07/03/2012
07/02/2012
06/29/2012
06/28/2012
06/27/2012
06/26/2012
06/25/2012
06/22/2012
06/21/2012
06/20/2012
06/19/2012
06/18/2012
06/15/2012
06/14/2012
06/13/2012
06/12/2012
06/11/2012
06/08/2012
06/07/2012
06/06/2012
06/05/2012
06/01/2012
05/31/2012
05/30/2012
05/29/2012
05/28/2012
05/25/2012
05/24/2012
05/23/2012
05/22/2012
05/21/2012
05/18/2012
05/17/2012
05/16/2012
05/15/2012
05/14/2012
05/11/2012
05/10/2012
05/09/2012
05/08/2012
05/04/2012
05/03/2012
05/02/2012
209
204
202
198.5
204
205
215
211
210
205
206
206
196.5
197.5
194.5
193
193
190
188.5
188
182
176.5
176
176.5
176.5
178
176.5
175
175
174.5
177.5
177
177.5
175
178.5
179.5
181.5
182
181
185
187
186.5
184.5
181.5
183
181
183.5
185.5
187.5
183
183
183.5
181
186
190.5
190.5
182
183
184
202
200
194.5
195
194
200
207
206
201
200
200
196
194.5
195
189.5
190
188
185
183
182.5
177.5
174
173.5
174
175
176
174.5
172
172
173
175.5
174.5
175.5
172
172
177
177
179
178
181.5
184.5
181.5
181
178.5
175
177.5
178
183
183
179
178.5
178
178
179.5
185.5
183
178
180
181
204 3742800
201 3809900
195 4271200
197 6806000
204 8047100
205 8020500
212 4698100
208 2466700
201 5859600
203 5205808
204 5657800
196 5509000
195 2751800
195 4553600
190 3597300
193 2515300
189.5 4366000
185.5 5349500
187 5238200
183.5 9297900
178 6846700
174 2644000
176 2069000
175.5 2569900
176 2704000
176.5 5616700
175 5302000
173.5 5381400
173.5 10628200
174 5257200
176.5 5572300
176 6914600
176 4674500
173 2933500
178.5 8621600
179 8107500
180.5 3300000
180 7006700
178.5 8720900
184 3197800
185.5 1091800
182.5 2902400
181 3077200
181 3473500
178 6371000
180 3900400
183 5812400
185 4013700
183 5864900
179.5 5044300
179.5 6136000
180 5948500
179 4448800
185 10567500
185.5 8147000
183.5 10886000
181 2676200
181.5 2221900
181 3485700
208
204
200
197
195
202
209
208
207
200
205
206
195.5
197
193.5
190.5
193
188.5
184.5
186
182
176.5
174
176.5
176
177
176.5
173.5
172
173
175.5
176
177
175
173
177.5
177
179.5
179
181.5
185
186
182.5
181.5
181
177.5
178
183.5
187.5
183
183
179.5
180.5
182
187
189
180
181.5
181.5
04/30/2012
04/27/2012
04/26/2012
04/25/2012
04/24/2012
04/23/2012
04/20/2012
04/19/2012
04/18/2012
04/17/2012
04/12/2012
04/11/2012
04/10/2012
184
183.5
183
181.5
179.5
177
176
170
171
172
169
168
173
182.5
180.5
179
179
176.5
174.5
169.5
166.5
166
165
166.5
165
168.5
182.5
183
179
179.5
178
175
170.5
167
169.5
172
166.5
168
172
1784600
1761800
3372400
2963200
4548300
4453000
6691300
4082900
3127600
6470700
5854800
5954700
5007700
183
181.5
183
179
179
175.5
174
169.5
167
169
168
165
169.5
Date
High
Low
Open
04/10/2013 1490.39
1458.4 1476.58
04/09/2013 1495.24 1470.22 1494.04
04/05/2013 1517.25
1487.6 1515.24
04/04/2013 1528.48 1480.41 1482.48
04/03/2013 1562.39
1518.6
1559
04/02/2013
1559.5
1540 1553.24
04/01/2013
1563.1 1549.33 1562.71
03/29/2013 1567.44 1554.18 1554.64
03/28/2013 1562.49
1539.6 1557.05
03/27/2013 1569.32 1553.57 1553.71
03/26/2013
1547.1 1516.47 1523.86
03/25/2013 1525.42 1491.01 1494.09
03/22/2013 1526.27 1464.72 1519.89
03/21/2013 1548.66 1526.24 1546.81
03/20/2013
1569.7 1534.27 1568.48
03/19/2013 1601.34 1554.27 1598.84
03/18/2013 1596.44 1587.45 1588.84
03/15/2013 1599.89 1592.69
1596.1
03/14/2013 1587.22 1574.48 1577.68
03/13/2013
1582.1
1571.4 1579.12
03/12/2013 1586.41 1570.53 1583.09
03/11/2013 1580.87 1571.58 1574.08
03/08/2013
1573.1 1563.23 1571.73
03/07/2013
1562.9 1554.83
1561.3
03/06/2013 1561.72 1554.23 1558.84
03/05/2013 1555.63 1545.45 1551.07
03/04/2013 1543.38 1530.84 1540.37
03/01/2013 1549.82 1537.02 1544.34
02/28/2013 1541.68 1518.98
1529
02/27/2013 1538.23 1518.02 1535.59
02/26/2013 1539.81 1524.08 1538.87
02/22/2013
1542.9 1527.59 1528.76
02/21/2013 1540.81 1526.93 1537.73
02/20/2013 1547.33 1536.53 1539.59
02/19/2013 1533.59
1524.8 1528.35
02/18/2013 1528.56 1519.86 1523.84
02/15/2013 1526.23 1514.03
1524.6
02/14/2013 1527.48 1516.97 1522.61
02/13/2013 1516.21 1497.73
1497.8
02/12/2013 1497.25
1486.2
1488.4
02/11/2013 1502.47 1488.82 1501.02
02/08/2013 1509.57
1495.9 1499.69
02/07/2013 1502.89 1482.64 1496.75
02/06/2013 1509.89 1498.24
1508.2
02/05/2013 1509.23 1493.96 1494.86
02/04/2013 1511.95 1502.12 1508.44
02/01/2013 1499.22 1480.41 1481.48
01/31/2013 1491.02
1471.4 1487.07
01/30/2013 1492.72 1479.64 1484.28
01/29/2013 1480.19 1468.08 1475.42
01/28/2013 1473.67
1464.4 1467.17
01/25/2013
1463.2 1450.54 1451.53
01/24/2013
1450.8 1437.73
1446.9
01/23/2013 1444.85 1419.53 1440.95
01/22/2013 1451.06 1433.73 1442.73
01/21/2013 1443.98 1434.81 1441.66
01/18/2013 1437.02 1427.35 1429.12
Volume Close
Dividend
1.17E+10 1490.25
1E+10 1470.72
1.15E+10 1489.53
1.59E+10 1528.46
1.61E+10 1520.52
1.41E+10 1550.54
9.37E+09 1549.55
1.18E+10 1561.06
1.49E+10 1544.57
1.42E+10 1560.87
1.26E+10 1544.03
1.5E+10 1523.95
3.56E+10 1478.97
3.18E+10 1529.52
3.17E+10 1543.67
3.03E+10 1568.25
2.74E+10 1591.65
2.16E+10 1598.13
1.4E+10 1586.79
1.67E+10
1578.7
1.84E+10 1576.68
1.68E+10 1577.65
1.59E+10 1566.92
1.24E+10 1560.98
1.14E+10 1559.35
1.12E+10 1549.31
1.27E+10 1540.72
1.33E+10
1539.6
1.18E+10 1541.58
1.53E+10 1518.05
1.12E+10 1530.32
1.19E+10 1540.13
1.85E+10 1528.74
1.55E+10 1546.64
1.58E+10 1532.07
1.85E+10 1523.29
1.32E+10 1521.52
1.22E+10 1526.74
2.01E+10 1514.11
1.64E+10 1488.95
1.49E+10 1489.11
1.34E+10
1497.3
1.82E+10 1499.81
1.44E+10 1500.35
1.15E+10 1505.72
1.37E+10 1506.37
2.08E+10 1499.22
1.17E+10
1474.2
1.27E+10 1490.82
1.21E+10 1478.77
1.69E+10 1472.05
2.09E+10 1461.41
2.17E+10 1449.09
4E+10
1439.2
4.49E+10 1434.09
3.11E+10 1440.48
3.59E+10 1434.44
01/17/2013
01/16/2013
01/15/2013
01/14/2013
01/11/2013
01/10/2013
01/09/2013
01/08/2013
01/07/2013
01/04/2013
01/03/2013
01/02/2013
12/28/2012
12/27/2012
12/26/2012
12/25/2012
12/24/2012
12/21/2012
12/20/2012
12/19/2012
12/18/2012
12/17/2012
12/14/2012
12/13/2012
12/12/2012
12/11/2012
12/07/2012
12/06/2012
12/04/2012
12/03/2012
11/30/2012
11/29/2012
11/28/2012
11/27/2012
11/26/2012
11/23/2012
11/22/2012
11/21/2012
11/20/2012
11/19/2012
11/16/2012
11/15/2012
11/14/2012
11/13/2012
11/12/2012
11/09/2012
11/08/2012
11/07/2012
11/06/2012
11/05/2012
11/02/2012
11/01/2012
10/31/2012
10/30/2012
10/29/2012
10/26/2012
10/25/2012
10/24/2012
1422.5
1426.98
1432.21
1426.22
1412.06
1429.21
1428.98
1421.62
1425.26
1416.67
1415.81
1411.58
1402.86
1398.8
1384.7
1379.66
1375.82
1375.83
1381.38
1378.76
1366.17
1366.01
1360.42
1360.23
1354.84
1344.82
1343.03
1342.53
1335.19
1333.64
1328.27
1311.09
1302.13
1298.47
1292.66
1282.23
1282.73
1279.25
1291.29
1284.77
1280.13
1276.77
1293.77
1293.15
1296.56
1298.04
1295.02
1306.56
1313.24
1310.5
1311.39
1302.68
1300.13
1294.43
1283.74
1294.67
1298.96
1307.85
1410.1
1413.11
1417.91
1414.03
1392.61
1404.12
1421.63
1408.08
1415.32
1399.97
1404.99
1400.95
1391.85
1384.24
1378.43
1374.89
1369.02
1368.66
1372.52
1367.9
1348.15
1357.74
1354.39
1350.55
1345.36
1338.3
1330.26
1335.01
1326.68
1326.95
1313.68
1303.7
1292.64
1292.47
1286.13
1272.98
1276.92
1268.3
1273.82
1278.48
1272.48
1263.05
1278.94
1283.7
1289.63
1286.21
1285.77
1297.51
1298.41
1303.44
1304.93
1294.93
1291.89
1280.3
1274.9
1271.33
1285.83
1291.36
1421.45
1424.9
1431.62
1417.16
1407.12
1426.73
1422.83
1415.08
1423.27
1405.48
1411.56
1401.39
1401.91
1385.38
1379.43
1375.7
1372.99
1371.95
1377.74
1369.77
1364.15
1361.83
1355.41
1356.6
1347.44
1341.2
1341.35
1335.72
1334.3
1329.12
1314.33
1304.33
1295.11
1293.71
1288.19
1277.3
1279.36
1277.98
1289.74
1282.49
1273.35
1274.16
1291.48
1291.63
1293.66
1292.94
1288.58
1304.56
1308.07
1306.87
1307.69
1297.04
1294.54
1281.85
1281.55
1293.24
1293.66
1304.77
4.68E+10
4.31E+10
2.37E+10
2.93E+10
1.46E+10
1.25E+10
1.74E+10
1.19E+10
2.09E+10
1.84E+10
1.46E+10
1.46E+10
1.76E+10
1.52E+10
1.09E+10
7.86E+09
1.17E+10
1.15E+10
1.15E+10
1.63E+10
1.05E+10
8.56E+09
1.74E+10
7.15E+09
1.32E+10
5.95E+09
7.33E+09
6.92E+09
6.58E+09
5.66E+09
6.49E+09
5.14E+09
4.93E+09
5.57E+09
4.86E+09
5.68E+09
5.05E+09
4.51E+09
4.35E+09
4.16E+09
4.21E+09
6.07E+09
5.92E+09
5.13E+09
4.61E+09
6.22E+09
5.85E+09
5.59E+09
5.48E+09
5.54E+09
6.75E+09
5.22E+09
5.57E+09
4.9E+09
4.29E+09
5.93E+09
5.36E+09
7.87E+09
1420.95
1416.14
1422.86
1425.07
1412.06
1405.99
1423.46
1417.33
1415.32
1416.66
1408.41
1407.45
1391.93
1397.19
1382.23
1378.32
1375.82
1373.38
1377.4
1378.4
1362.94
1359.09
1358.5
1353.81
1354.57
1341.33
1334.95
1339.88
1330.06
1332.92
1324.04
1309.57
1299.94
1297.03
1290.85
1281.7
1279.51
1276.39
1276.41
1283.65
1280.13
1274.02
1279.29
1289.07
1294.5
1290.83
1293.7
1299.74
1300.84
1306.7
1306.6
1297.99
1298.87
1294.43
1279.57
1281.81
1297.39
1295
10/22/2012
10/19/2012
10/18/2012
10/17/2012
10/16/2012
10/15/2012
10/12/2012
10/11/2012
10/10/2012
10/09/2012
10/08/2012
10/05/2012
10/04/2012
10/03/2012
10/02/2012
10/01/2012
09/28/2012
09/27/2012
09/26/2012
09/25/2012
09/24/2012
09/21/2012
09/20/2012
09/19/2012
09/18/2012
09/17/2012
09/14/2012
09/13/2012
09/12/2012
09/11/2012
09/10/2012
09/07/2012
09/06/2012
09/05/2012
09/04/2012
09/03/2012
08/31/2012
08/30/2012
08/29/2012
08/28/2012
08/27/2012
08/24/2012
08/23/2012
08/22/2012
08/21/2012
08/20/2012
08/17/2012
08/16/2012
08/15/2012
08/14/2012
08/10/2012
08/09/2012
08/08/2012
08/07/2012
08/06/2012
08/03/2012
08/01/2012
07/31/2012
1310.94
1314.32
1312.07
1301.5
1297.42
1295.61
1302.54
1295.12
1294.22
1314.64
1310.43
1314.28
1314.32
1311.67
1309.04
1303.73
1300.17
1290.5
1285.19
1290.7
1288.57
1288.37
1286.68
1285.55
1279.09
1282.22
1279.67
1262.06
1259.96
1253.05
1254.87
1255.89
1246.98
1238.85
1241.73
1239.19
1227.48
1217.15
1237.82
1239.4
1242.44
1238.02
1243.26
1234.89
1235.39
1229.8
1230.5
1230.61
1227.05
1226.82
1219.37
1223.93
1217.84
1212.82
1209.72
1199.51
1202
1199.74
1300.8
1306.83
1302.83
1290.3
1287.1
1286.12
1296.63
1280.23
1286.5
1292.4
1300.51
1308.63
1306.05
1302.35
1301.06
1294.97
1293.62
1276.91
1270.33
1284.46
1280.49
1282.33
1276.12
1273.6
1269.16
1274.18
1270.71
1253.81
1252.62
1244.61
1249.35
1246.1
1237.23
1230.41
1232.33
1229.15
1211.38
1207.53
1220.16
1232.86
1233.73
1230.93
1235.27
1228.9
1227
1218.15
1220.12
1224.4
1218.34
1217.39
1209.75
1211.71
1212.79
1206.64
1201.77
1186.38
1194.26
1189.38
1301.85
1311.39
1306.84
1292.53
1296
1293.46
1298.38
1290.37
1286.56
1310.95
1308.46
1311.4
1308.97
1309.01
1305.19
1295.31
1295.69
1277.4
1282.89
1287.52
1283.46
1285.56
1282.16
1274.14
1274.54
1277.83
1274.04
1261.9
1254.7
1250.69
1249.73
1254.29
1237.79
1231.28
1240.73
1231.2
1213.17
1216.22
1233.76
1234.65
1240.47
1231.51
1236.43
1230.35
1227.53
1222.1
1230.33
1228.36
1222.88
1223.93
1216.47
1220.27
1213.54
1211.71
1206.44
1194.66
1197.26
1198.8
5.8E+09
5.77E+09
7.69E+09
8.95E+09
8.4E+09
7.19E+09
7.36E+09
8.38E+09
8.05E+09
9.36E+09
1.01E+10
6.99E+09
8.4E+09
8.27E+09
6.28E+09
4.92E+09
6.51E+09
5.75E+09
7.33E+09
7.39E+09
7.8E+09
6.65E+09
7.49E+09
6.91E+09
5.55E+09
8.6E+09
7.22E+09
5.24E+09
6.27E+09
6.83E+09
7.22E+09
8.76E+09
5.12E+09
3.96E+09
3.97E+09
3.51E+09
3.57E+09
3.34E+09
3.64E+09
3.8E+09
3.19E+09
3.26E+09
4.23E+09
4.84E+09
4.25E+09
3.26E+09
3.52E+09
5.43E+09
6.76E+09
4.61E+09
3.91E+09
5.75E+09
5.44E+09
3.62E+09
4.08E+09
4.67E+09
3.97E+09
3.31E+09
1310.42
1307.71
1311.21
1301.28
1287.49
1290.56
1296.98
1294.9
1289.35
1292.48
1304.71
1311.35
1306.63
1307.55
1305.66
1299.71
1298.79
1286.11
1274.5
1287.41
1284.3
1286.26
1282.68
1285.46
1272.86
1278.54
1276.12
1257.69
1259.96
1248.32
1250.93
1246.1
1243.92
1233.84
1236.31
1235.48
1227.48
1214.55
1220.16
1233.16
1233.73
1237.19
1237.64
1234.14
1232.29
1229
1223.91
1224.4
1226.83
1226.82
1219.37
1217.7
1214.13
1208.19
1208.01
1197.53
1201.13
1199.3
07/30/2012
07/27/2012
07/26/2012
07/25/2012
07/24/2012
07/23/2012
07/20/2012
07/19/2012
07/18/2012
07/17/2012
07/16/2012
07/13/2012
07/12/2012
07/11/2012
07/10/2012
07/09/2012
07/06/2012
07/05/2012
07/04/2012
07/03/2012
07/02/2012
06/29/2012
06/28/2012
06/27/2012
06/26/2012
06/25/2012
06/22/2012
06/21/2012
06/20/2012
06/19/2012
06/18/2012
06/15/2012
06/14/2012
06/13/2012
06/12/2012
06/11/2012
06/08/2012
06/07/2012
06/06/2012
06/05/2012
06/01/2012
05/31/2012
05/30/2012
05/29/2012
05/28/2012
05/25/2012
05/24/2012
05/23/2012
05/22/2012
05/21/2012
05/18/2012
05/17/2012
05/16/2012
05/15/2012
05/14/2012
05/11/2012
05/10/2012
05/09/2012
1193.32
1189.59
1196.37
1189.45
1193.09
1194.02
1218.99
1228.8
1224.81
1224.94
1219.46
1212.66
1205.85
1210.44
1204.42
1192.58
1205.04
1201.8
1203.7
1199.17
1190.03
1185.63
1178.06
1167.12
1154.77
1158.12
1152.91
1167
1175.34
1173.09
1181.69
1170.48
1163.78
1166.96
1162.93
1158.07
1127.1
1134.61
1123.44
1122.35
1139.66
1143.92
1148.7
1156.23
1139.93
1134.2
1125.78
1128.43
1149.72
1153.73
1160.56
1179.14
1171.23
1184.55
1201.23
1195.7
1202.2
1227.34
1183.34
1173.89
1172.92
1179.25
1183.23
1183.63
1204.99
1210.67
1215.64
1219.37
1209.57
1194.48
1193.13
1199.31
1187.49
1186.32
1191.07
1190.02
1190.57
1191.81
1181.48
1172.11
1160.75
1156.53
1145.79
1147.43
1144.44
1156.47
1168.15
1162.3
1159.95
1160.4
1152.42
1152.28
1145.48
1143.17
1112.18
1114.84
1110.24
1099.15
1115.19
1123.26
1137.67
1140.57
1123.92
1115.69
1101.59
1108.56
1131.52
1135.16
1148.81
1166.22
1151.84
1159.66
1159.23
1179.8
1185.89
1207.25
1183.34
1188.94
1193.64
1186.61
1184.16
1188.98
1216.42
1228.44
1222.16
1222.3
1212.96
1194.48
1203.24
1200.79
1188.87
1191.39
1201.92
1193.42
1203.1
1193.94
1185.16
1176.07
1170.74
1156.78
1146.89
1151.82
1149.32
1165.46
1171.28
1166.37
1178.74
1161.31
1153.78
1164.31
1148.23
1143.17
1116
1130.87
1110.34
1119.57
1137.27
1127.82
1145.38
1140.81
1130.19
1119.15
1111.06
1125.91
1146.76
1152.71
1157.73
1173.64
1165.77
1164.19
1191.4
1187.94
1201.57
1225.06
2.77E+09
4.03E+09
4.91E+09
5.1E+09
4.08E+09
3.82E+09
3.81E+09
5.3E+09
4.44E+09
4.17E+09
4.58E+09
3.27E+09
3.43E+09
4.49E+09
3.55E+09
2.71E+09
3.55E+09
3.56E+09
3.63E+09
3.99E+09
3.63E+09
3.8E+09
3.62E+09
4.04E+09
3.12E+09
3.13E+09
3.67E+09
3.8E+09
4.51E+09
3.96E+09
4.15E+09
6.09E+09
5.01E+09
5.79E+09
5.04E+09
5.28E+09
3.07E+09
4.55E+09
4.29E+09
4.04E+09
3.43E+09
6.12E+09
5.98E+09
4.92E+09
2.88E+09
2.89E+09
4.01E+09
3.63E+09
3.27E+09
3.97E+09
4.71E+09
5.27E+09
5.19E+09
4.78E+09
6.07E+09
6.24E+09
7.6E+09
7.9E+09
1193.32
1178.01
1172.92
1188.62
1187.64
1185.11
1208.55
1212.96
1220.14
1224.21
1214.25
1210.29
1193.13
1208.67
1204.42
1186.95
1200.08
1201.8
1194.15
1198.07
1188.74
1172.11
1171.32
1165.98
1151.09
1147.43
1152.91
1159.05
1173.24
1173.09
1163.41
1165.73
1153.01
1158.22
1162.93
1158.07
1127.1
1118.53
1117.95
1099.15
1115.19
1141.5
1138.63
1153.66
1139.93
1132.83
1125.78
1110.7
1131.52
1135.16
1154.44
1173.56
1171.23
1184.55
1165.51
1191.01
1190.65
1207.25
05/08/2012
05/04/2012
05/03/2012
05/02/2012
04/30/2012
04/27/2012
04/26/2012
04/25/2012
04/24/2012
04/23/2012
04/20/2012
04/19/2012
04/18/2012
04/17/2012
04/12/2012
04/11/2012
04/10/2012
1232.81
1240.2
1247.72
1241.13
1228.49
1214.78
1213.06
1204.73
1199.86
1201.12
1195.43
1185.5
1173.48
1180.02
1169.45
1161.53
1176.26
1219.43
1226.36
1236.23
1233.77
1217.91
1204.34
1203.82
1196.45
1189.36
1186.46
1182.42
1169.2
1164.24
1156.28
1158.21
1151.21
1156.83
1221.37
1239.99
1240.31
1235.73
1218.1
1212.09
1203.84
1201.71
1193.25
1198.59
1184.99
1170.64
1170.49
1180.02
1158.21
1155.67
1174.23
5.33E+09
6.21E+09
5.05E+09
4.63E+09
3.84E+09
3.66E+09
3.7E+09
3.66E+09
3.86E+09
3.95E+09
3.38E+09
2.84E+09
3.11E+09
2.75E+09
2.38E+09
3.47E+09
3.77E+09
1231.04
1227.41
1240.03
1239.06
1228.49
1211.78
1209.27
1201.36
1199.86
1189.35
1194.6
1185.34
1168.05
1160.23
1169.45
1154.49
1165.61
Close price_AIS
SET_Index
AIS Return Market return
237
1490.25 0.039474 0.013279
228
1470.72 0.00885 -0.01263
226
1489.53
-0.0383 -0.02547
235
1528.46 0.021739 0.005222
230
1520.52 -0.03766 -0.01936
239
1550.54 0.017021 0.000639
235
1549.55 -0.02083 -0.00737
240
1561.06 0.016949 0.010676
236
1544.57 -0.02479 -0.01044
242
1560.87 -0.01224 0.010907
245
1544.03 0.047009 0.013176
234
1523.95 0.049327 0.030413
223
1478.97 -0.04292 -0.03305
233
1529.52 0.017467 -0.00917
229
1543.67 0.004386 -0.01567
228
1568.25
0
-0.0147
228
1591.65
-0.0087 -0.00405
230
1598.13 -0.00433 0.007147
231
1586.79 -0.02532 0.005124
237
1578.7 0.012821 0.001281
234
1576.68 0.044643 -0.00061
224
1577.65 0.032258 0.006848
217
1566.92
0 0.003805
217
1560.98 0.018779 0.001045
213
1559.35 0.009479 0.00648
211
1549.31
0 0.005575
211
1540.72 0.019324 0.000727
207
1539.6
0 -0.00128
207
1541.58
0.035
0.0155
200
1518.05
-0.0099 -0.00802
202
1530.32
-0.0098 -0.00637
204
1540.13 0.004926 0.007451
203
1528.74 -0.01456 -0.01157
206
1546.64 0.004878 0.00951
205
1532.07
0.025 0.005764
200
1523.29
0 0.001163
200
1521.52
-0.0099 -0.00342
202
1526.74
0 0.008342
202
1514.11 0.020202 0.016898
198
1488.95
-0.01 -0.00011
200
1489.11 -0.01478 -0.00547
203
1497.3 -0.01932 -0.00167
207
1499.81 0.029851 -0.00036
201
1500.35 -0.01471 -0.00357
204
1505.72 0.004926 -0.00043
203
1506.37 -0.02404 0.004769
208
1499.22 -0.00952 0.016972
210
1474.2 -0.01869 -0.01115
214
1490.82 0.009434 0.008149
212
1478.77 0.034146 0.004565
205
1472.05 -0.00485 0.007281
206
1461.41 -0.00483 0.008502
207
1449.09 0.009756 0.006872
205
1439.2
0 0.003563
205
1434.09 0.004902 -0.00444
204
1440.48 -0.00971 0.004211
206
1434.44 0.037783 0.009494
1.073918
198.5
195
197
197.5
201
197
201
203
204
205
205
209
209
212
210
210
209
203
207
211
210
206
210
213
217
214
213
216
219
220
220
209
207
203
197
198.5
198
196
191.5
198
197
195
189
192
189
187.5
187
188
193
189.5
186
192
197.5
200
197
198
203
203
1420.95
1416.14
1422.86
1425.07
1412.06
1405.99
1423.46
1417.33
1415.32
1416.66
1408.41
1407.45
1391.93
1397.19
1382.23
1378.32
1375.82
1373.38
1377.4
1378.4
1362.94
1359.09
1358.5
1353.81
1354.57
1341.33
1334.95
1339.88
1330.06
1332.92
1324.04
1309.57
1299.94
1297.03
1290.85
1281.7
1279.51
1276.39
1276.41
1283.65
1280.13
1274.02
1279.29
1289.07
1294.5
1290.83
1293.7
1299.74
1300.84
1306.7
1306.6
1297.99
1298.87
1294.43
1279.57
1281.81
1297.39
1295
0.017949
-0.01015
-0.00253
-0.01741
0.020305
-0.0199
-0.00985
-0.0049
-0.00488
0
-0.01914
0
-0.01415
0.009524
0
0.004785
0.029557
-0.01932
-0.01896
0.004762
0.019417
-0.01905
-0.01408
-0.01843
0.014019
0.004695
-0.01389
-0.0137
-0.00455
0
0.052632
0.009662
0.019704
0.030457
-0.00756
0.002525
0.010204
0.023499
-0.03283
0.005076
0.010256
0.031746
-0.01563
0.015873
0.008
0.002674
-0.00532
-0.02591
0.01847
0.018817
-0.03125
-0.02785
-0.0125
0.015228
-0.00505
-0.02463
0
-0.04245
0.003397
-0.00472
-0.00155
0.009213
0.004317
-0.01227
0.004325
0.00142
-0.00095
0.005858
0.000682
0.01115
-0.00376
0.010823
0.002837
0.001817
0.001777
-0.00292
-0.00073
0.011343
0.002833
0.000434
0.003464
-0.00056
0.009871
0.004779
-0.00368
0.007383
-0.00215
0.006707
0.011049
0.007408
0.002244
0.004788
0.007139
0.001712
0.002444
-1.6E-05
-0.00564
0.00275
0.004796
-0.00412
-0.00759
-0.00419
0.002843
-0.00222
-0.00465
-0.00085
-0.00448
7.65E-05
0.006633
-0.00068
0.00343
0.011613
-0.00175
-0.01201
0.001846
-0.01177
212
213
214
204
195
202
202
204
205
208
206
209
206
209
212
214
214
213
212
214
214
216
213
212
210
210
214
214
217
215
215
214
217
214
215
218
217
212
208
213
214
227
217
209
206
210
208
208
210
207
206
206
203
204
207
207
201
200
1310.42
1307.71
1311.21
1301.28
1287.49
1290.56
1296.98
1294.9
1289.35
1292.48
1304.71
1311.35
1306.63
1307.55
1305.66
1299.71
1298.79
1286.11
1274.5
1287.41
1284.3
1286.26
1282.68
1285.46
1272.86
1278.54
1276.12
1257.69
1259.96
1248.32
1250.93
1246.1
1243.92
1233.84
1236.31
1235.48
1227.48
1214.55
1220.16
1233.16
1233.73
1237.19
1237.64
1234.14
1232.29
1229
1223.91
1224.4
1226.83
1226.82
1219.37
1217.7
1214.13
1208.19
1208.01
1197.53
1201.13
1199.3
-0.00469
-0.00467
0.04902
0.046154
-0.03465
0
-0.0098
-0.00488
-0.01442
0.009709
-0.01435
0.014563
-0.01435
-0.01415
-0.00935
0
0.004695
0.004717
-0.00935
0
-0.00926
0.014085
0.004717
0.009524
0
-0.01869
0
-0.01382
0.009302
0
0.004673
-0.01382
0.014019
-0.00465
-0.01376
0.004608
0.023585
0.019231
-0.02347
-0.00467
-0.05727
0.046083
0.038278
0.014563
-0.01905
0.009615
0
-0.00952
0.014493
0.004854
0
0.014778
-0.0049
-0.01449
0
0.029851
0.005
-0.01961
0.002072
-0.00267
0.007631
0.010711
-0.00238
-0.00495
0.001606
0.004304
-0.00242
-0.00937
-0.00506
0.003612
-0.0007
0.001448
0.004578
0.000708
0.009859
0.009109
-0.01003
0.002422
-0.00152
0.002791
-0.00216
0.009899
-0.00444
0.001896
0.014654
-0.0018
0.009325
-0.00209
0.003876
0.001753
0.00817
-0.002
0.000672
0.006517
0.010646
-0.0046
-0.01054
-0.00046
-0.0028
-0.00036
0.002836
0.001501
0.002677
0.004159
-0.0004
-0.00198
8.15E-06
0.00611
0.001371
0.00294
0.004916
0.000149
0.008751
-0.003
0.001526
0.005011
204
200
201
208
204
200
197
195
202
209
208
207
200
205
206
195.5
197
193.5
190.5
193
188.5
184.5
186
182
176.5
174
176.5
176
177
176.5
173.5
172
173
175.5
176
177
175
173
177.5
177
179.5
179
181.5
185
186
182.5
181.5
181
177.5
178
183.5
187.5
183
183
179.5
180.5
182
187
1193.32
1178.01
1172.92
1188.62
1187.64
1185.11
1208.55
1212.96
1220.14
1224.21
1214.25
1210.29
1193.13
1208.67
1204.42
1186.95
1200.08
1201.8
1194.15
1198.07
1188.74
1172.11
1171.32
1165.98
1151.09
1147.43
1152.91
1159.05
1173.24
1173.09
1163.41
1165.73
1153.01
1158.22
1162.93
1158.07
1127.1
1118.53
1117.95
1099.15
1115.19
1141.5
1138.63
1153.66
1139.93
1132.83
1125.78
1110.7
1131.52
1135.16
1154.44
1173.56
1171.23
1184.55
1165.51
1191.01
1190.65
1207.25
0.02
-0.00498
-0.03365
0.019608
0.02
0.015228
0.010256
-0.03465
-0.03349
0.004808
0.004831
0.035
-0.02439
-0.00485
0.053708
-0.00761
0.018088
0.015748
-0.01295
0.023873
0.02168
-0.00806
0.021978
0.031161
0.014368
-0.01416
0.002841
-0.00565
0.002833
0.017291
0.008721
-0.00578
-0.01425
-0.00284
-0.00565
0.011429
0.011561
-0.02535
0.002825
-0.01393
0.002793
-0.01377
-0.01892
-0.00538
0.019178
0.00551
0.002762
0.019718
-0.00281
-0.02997
-0.02133
0.02459
0
0.019499
-0.00554
-0.00824
-0.02674
-0.01058
0.012996
0.00434
-0.01321
0.000825
0.002135
-0.0194
-0.00364
-0.00588
-0.00332
0.008203
0.003272
0.014382
-0.01286
0.003529
0.014718
-0.01094
-0.00143
0.006406
-0.00327
0.007849
0.014188
0.000674
0.00458
0.012936
0.00319
-0.00475
-0.0053
-0.01209
0.000128
0.00832
-0.00199
0.011032
-0.0045
-0.00405
0.004197
0.027478
0.007662
0.000519
0.017104
-0.01438
-0.02305
0.002521
-0.01303
0.012045
0.006267
0.006262
0.013577
-0.0184
-0.00321
-0.0167
-0.01629
0.001989
-0.01124
0.016336
-0.02141
0.000302
-0.01375
-0.01933
189
180
181.5
181.5
183
181.5
183
179
179
175.5
174
169.5
167
169
168
165
169.5
1231.04
1227.41
1240.03
1239.06
1228.49
1211.78
1209.27
1201.36
1199.86
1189.35
1194.6
1185.34
1168.05
1160.23
1169.45
1154.49
1165.61
0.05
-0.00826
0
-0.0082
0.008264
-0.0082
0.022346
0
0.019943
0.008621
0.026549
0.01497
-0.01183
0.005952
0.018182
-0.02655
0.002957
-0.01018
0.000783
0.008604
0.01379
0.002076
0.006584
0.00125
0.008837
-0.00439
0.007812
0.014802
0.00674
-0.00788
0.012958
-0.00954