Anda di halaman 1dari 101

Criteria Company Name Ticker Dec-88 Dec-89 Dec-90 Dec-91 Dec-92

Apple Inc AAPL 13.87 12.62 7.76 19.03 10.32


American Express Co AXP - 11.31 75.25 11.07 16.88
Boeing BA 14.8 19.99 11.29 10.47 24.46
Caterpillar CAT 10.46 11.76 22.19
Cisco CSCO 3 9 24.67 36
Chevron Corp CVX - - - - 15.05
Walt Disney DIS 16.56 22.98 14.53 23.3 23.24
DowDupont DWDP 6.84 7.75 9.26 15.58
Goldman Sachs Group GS - - - - -
Home Depot HD 20.4 21.63 29.09 52.69 57.11
International Business Machines IBM 13.13 14.44 10.7
Intel Corporations INTC 8.22 13.5 10.91 11.77 16
Johnson & Johnson JNJ 14.99 18.32 20.86 26.02 78.94
JP Morgan JPM 2.57 4.42 177 9.9
Coca Cola KO 15.08 17.89 22.35 33.43 33.24
PE Ratio
McDonald MCD 13.68 17.61 13.48 16.38 18.75
3M Co MMM 11.7 13.64 13.94 17.36 17.17
Merck & Co Inc MRK 17.52 19.09 18.64 28.85 19.36
Microsof MSFT 12.33 26.5 25.82 25.76 27.5
Nike NKE 8.31 175.71 95.38 106.47 119.47
Pfizer PFE 12.1 18.13 16 36.84 31.79
Proctor & Gamble PG 15.3 19.69 16.43 18.44
The Travelers Company TRV 5.91 7.21 7.54 8.03
United Health Group UNH 19 18.25 30.66 32.87 30.38
United Technologies UTX 8.03 10.35 8.6
Visa V - - - - -
Verizon VZ 9.49 18.34 14.22 12.58 14.01
Walgreen WBA 12 18.31 15 21.5 20.87
Walmart WMT 22.21 22.21 27.5 37.42 35.39
Exxon Mobil Corp XOM 11.11 18.12 13.01 13.65 16.17
10 year 5 year 12 month
Apple Inc AAPL 31.4 10.7 17.5
American Express Co AXP 7.1 15.6 92.3
Boeing BA 0 18.7 19.2
Caterpillar CAT 5.1 56.2 -51.7
Cisco CSCO 5.8 4.8 2.8
Chevron Corp CVX 0 0 216.2
Walt Disney DIS 12.8 17 21.7
DowDupont DWDP 0 4.9 0
Goldman Sachs Group GS 0 0 -653.1
Home Depot HD 19 17.3 14.5
International Business Machines IBM 4.4 2.1 4.7
Intel Corporations INTC 8 9.3 9.7
Johnson & Johnson JNJ 3.6 7.1 6

Cash
Flow
Growth
JP Morgan JPM 0 0 -112.8
Cash Coca Cola KO 2.5 -5.8 -20.1
Flow
Growth McDonald MCD 5.6 4.2 -6.4
3M Co MMM 7.5 8.8 -21.2
Merck & Co Inc MRK 2.1 -5 -37.7
Microsof MSFT 7.2 7.5 3.3
Nike NKE 11.4 10.1 46.1
Pfizer PFE 2.5 1.3 16.6
Proctor & Gamble PG 0.7 2 22.8
The Travelers Company TRV 9.2 10.5 -17.5
United Health Group UNH 12.6 15.3 19.8
United Technologies UTX -3.5 -7.5 -40.3
Visa V 50.9 18.4 40.7
Verizon VZ
Walgreen WBA 21.6 14.6 -2.3
Walmart WMT 12.5 14.6 5.8
Exxon Mobil Corp XOM -10.7 -12 -8.2
Apple Inc AAPL 0.292 0.42 0.448 0.533 0.659
American Express Co AXP 4.296 4.398 5.017 5.063 5.801
Boeing BA 7.845 8.869 10.148 11.856 11.867
Caterpillar CAT 5.07 5.514 5.624 5.009 1.95
Cisco CSCO 0.001 0.018 0.031 0.057 0.107
Chevron Corp CVX - - - -
Walt Disney DIS 1.475 1.873 2.204 2.475 2.987
DowDupont DWDP 8.78 9.839 10.765 11.613 9.851
Goldman Sachs Group GS - - - - -
Home Depot HD 0.255 0.33 0.43 0.891 1.155
International Business Machines IBM 16.681 16.752 18.74 16.202 12.085
Intel Corporations INTC 0.36 0.432 0.562 0.677 0.813
Johnson & Johnson JNJ 1.315 1.557 1.839 2.111 1.972
JP Morgan JPM 8.11 8.086 8.764 10.814
Book Coca Cola KO 0.536 0.591 0.706 0.833 0.744
Value McDonald MCD 2.272 2.314 2.773 3.163 3.584
3M Co MMM 6.145 6.038 6.948 7.179 7.532
Merck & Co Inc MRK 1.198 1.482 1.65 2.118 2.185
Microsof MSFT 0.072 0.112 0.162 0.252 0.359
Nike NKE 0.235 0.329 0.429 0.551 0.678
Pfizer PFE 1.082 1.142 1.281 1.269 1.208
Proctor & Gamble PG 2.012 2.353 2.123 2.609 2.007
The Travelers Company TRV 10.87 11.912 13.001 14.892 13.106
United Health Group UNH 0.03 0.097 0.145 0.317 0.592
United Technologies UTX 4.61 4.892 5.513 4.062 3.403
Visa V - - - - -
Verizon VZ
Walgreen WBA 0.724 0.837 0.962 1.098 1.253
Walmart WMT 0.665 0.876 1.174 1.521 1.905
Exxon Mobil Corp XOM 6.161 5.84 6.446 6.856 6.644
Apple Inc AAPL 0 1.01 1.54 0.9 0.99
American Express Co AXP
Boeing BA 0 1.97 2.09 2.09 2.49
Caterpillar CAT 0 2.1 2.59 2.77 1.13
Cisco CSCO 0 0 0 0 0
Chevron Corp CVX - - - - 0
Walt Disney DIS 0 0.36 0.59 0.73 0.58
DowDupont DWDP 0 3.32 5.48 4.55
Goldman Sachs Group GS - - - - -
Home Depot HD 0 0 0.19 0.16 0.15
International Business Machines IBM 0 5.03 4.29 5.45 9.63
Intel Corporations INTC 0 0 0 0 0.11
Johnson & Johnson JNJ 0 1.87 1.84 1.35 1.77
JP Morgan JPM 0 9.12 21.34 4.93 3.11
Dividend Coca Cola KO 0 1.74 1.72 1.2 1.34
Yield % McDonald MCD 0 0.87 1.13 0.95 0.8
3M Co MMM 0 3.4 3.55 3.4 3.3
Merck & Co Inc MRK 0 2.34 2.37 1.51 2.34
Microsof MSFT 0 0 0 0 0
Nike NKE 1.36 0.81 1.13 0.99 1.19
Pfizer PFE 0 3.17 2.98 1.6 2.05
Proctor & Gamble PG 2.79 2.01 2.55 2.26 2.14
The Travelers Company TRV 0 3.73 3.82 3.58 3.53
United Health Group UNH 0 0 0.14 0.04 0.03
United Technologies UTX 0 2.95 3.75 3.3 3.72
Visa V - - - - -
Verizon VZ
Walgreen WBA 0 1.5 1.82 1.3 1.33
Walmart WMT 0 0.53 0.44 0.33 0.32
Exxon Mobil Corp XOM 0 4.61 4.78 4.42 4.63
Apple Inc AAPL 5.97 5.82 5.22 5.48 5.16
American Express Co AXP 0 0 0 0 0
Boeing BA 2.75 3.5 4.16 4.32 3.5
Caterpillar CAT 2.47 2.35 2.01 1.56 1.09
Cisco CSCO 2.65 18.45 29.14 28.21 35.7
Chevron Corp CVX 0 0 0 0 0
Walt Disney DIS 3.09 3.99 3.54 3.33 3.76
DowDupont DWDP 2.88 2.26 2.36 2.2 2
Goldman Sachs Group GS 0 0 0 0 0
Home Depot HD 6.38 6.05 6.64 12.76 10.88
International Business Machines IBM 3.01 2.4 2.76 1.76 1.04
Intel Corporations INTC 3.3 4.65 4.84 5.65 6.55
Johnson & Johnson JNJ 4.83 6.04 5.98 7.65 5.71

Altman Z-
score
JP Morgan JPM 0 0 0 0 0
Altman Z- Coca Cola KO 4.16 5.98 6.21 8.44 7.51
score McDonald MCD 2.43 2.96 2.59 2.89 3.59
3M Co MMM 4.78 5.14 5.27 5.48 5.3
Merck & Co Inc MRK 6.29 9.3 8.74 12.48 8.25
Microsof MSFT 13.49 31.61 28.09 29.37 30.16
Nike NKE 6.72 10.05 6.54 9.13 10.43
Pfizer PFE 3.39 3.44 4.02 5.55 5.23
Proctor & Gamble PG 2.87 3.86 3.54 3.4 2.91
The Travelers Company TRV 0 0 0 0 0
United Health Group UNH 2.72 2.97 4.94 7.99 9.3
United Technologies UTX 2.45 2.42 2.55 1.87 1.96
Visa V 0 0 0 0 0
Verizon VZ 1.08 1.26 1.39 1.29 1.34
Walgreen WBA 5.53 6.22 6.37 7.21 7.09
Walmart XOM 2.62 2.58 2.89 3.1 3.18
Exxon Mobil Corp WMT 7.57 8.17 8.06 8.63 7.76
Apple Inc AAPL 0 2 6 5 7
American Express Co AXP 0 0 0 0 0
Boeing BA 0 5 7 5 5
Caterpillar CAT 0 3 4 3 4
Cisco CSCO 0 6 5 6 5
Chevron Corp CVX 0 0 0 0 0
Walt Disney DIS 0 2 5 5 8
DowDupont DWDP 0 2 7 4 6
Goldman Sachs Group GS 0 0 0 0 0
Home Depot HD 0 5 6 7 3
International Business Machines IBM 0 1 6 3 3
Intel Corporations INTC 0 4 7 7 7
Johnson & Johnson JNJ 0 5 6 8 5
JP Morgan JPM 0 0 0 0 0
Piotroski Coca Cola KO 0 6 6 7 6
F-Score McDonald MCD 0 3 7 7 8
3M Co MMM 0 3 6 6 8
Merck & Co Inc MRK 0 5 7 6 5
Microsof MSFT 2 6 7 9 5
Nike NKE 3 5 5 5 7
Pfizer PFE 0 2 7 4 5
Proctor & Gamble PG 3 4 5 5 4
The Travelers Company TRV 0 0 0 0 0
United Health Group UNH 0 5 6 8 4
United Technologies UTX 0 5 7 3 6
Visa V 0 0 0 0 0
Verizon VZ 0 0 7 5 7
Walgreen WBA 0 1 6 5 7
Walmart XOM 0 3 8 7 6
Exxon Mobil Corp WMT 0 5 4 3 3
Apple Inc AAPL 0 0 0 -2.16 -2.76
American Express Co AXP 0 0 0 -2.36 -2.35
Boeing BA 0 0 0 0 0
Caterpillar CAT 0 0 -2.39 -3.01 -3.25
Cisco CSCO 0 0 -1.39 20.49 -0.89
Chevron Corp CVX 0 0 0 0 0
Walt Disney DIS 0 0 0 -2.99 -2.86
DowDupont DWDP 0 0 0 -3.05 -2.95
Goldman Sachs Group GS 0 0 0 0 0
Home Depot HD 0 0 -1.96 -1.98 -0.63
International Business Machines IBM 0 0 0 -2.99 -2.49
Intel Corporations INTC 0 0 -2.86 -2.9 -2.79
Johnson & Johnson JNJ 0 0 -2.5 -2.42 -2.83
JP Morgan JPM 0 0 0 -1.68 -2.69
Beneish Coca Cola KO 0 0 -2.54 -2.65 -2.76
Scores McDonald MCD 0 0 -3.73 -2.74 -2.56
3M Co MMM 0 0 -2.68 -2.84 -2.83
Merck & Co Inc MRK 0 0 0 -2.69 0
Microsof MSFT 0 0 -2.36 -2.58 -2.54
Nike NKE 0 0 -1.5 -2.57 -2.03
Pfizer PFE 0 0 0 -2.47 -2.67
Proctor & Gamble PG 0 0 -2.49 -2.7 -3.33
The Travelers Company TRV 0 0 0 0 0
United Health Group UNH 0 0 -1.31 -2.62 -1.89
United Technologies UTX 0 0 -2.14 -3.21 -2.8
Visa V 0 0 0 0 0
Verizon VZ 0 0 0 -2.93 -2.97
Walgreen WBA 0 0 0 0 0
Walmart XOM 0 0 -2.56 -2.84 -2.79
Exxon Mobil Corp WMT 0 0 -1.39 -2.11 -2.21
Apple Inc AAPL 1.78 1.57 1.31 1.22 1.38
American Express Co AXP 0 1.3 1.29 1.37 1.24
Boeing BA 0.99 1.02 1.34 1.12 1.08
Caterpillar CAT 1.14 0.95 1 0.98 1.09
Cisco CSCO 0 0 0 0 2.06
Chevron Corp CVX 0 0 0 0 0.56
Walt Disney DIS 1.37 1.43 1.34 1.46 1.18
DowDupont DWDP 1.16 1.2 1.24 1.19 1.08
Goldman Sachs Group GS 0 0 0 0 0
Home Depot HD 1.61 1.35 1.69 1.45 1.45
International Business Machines IBM 0.79 0.9 0.78 0.51 0.43
Intel Corporations INTC 1.87 1.84 1.39 1.43 1.44
Johnson & Johnson JNJ 0.9 0.92 1.04 1.17 1.25

Beta
JP Morgan JPM 1.01 0.9 1.46 1.58 1.53
Coca Cola KO 0.8 0.81 0.96 1.13 1.14
Beta
McDonald MCD 0.99 0.92 1.21 1.11 1.08
3M Co MMM 0.98 1.04 0.81 0.76 0.65
Merck & Co Inc MRK 0.81 0.75 1.08 1.05 1.1
Microsof MSFT 1.67 1.21 1.17 0.97 1.25
Nike NKE 1.77 1.46 1.64 1.54 1.81
Pfizer PFE 1.07 1.02 0.92 1.34 1.52
Proctor & Gamble PG 0.85 0.79 1.02 1.05 1
The Travelers Company TRV 0.74 0.69 1.04 0.86 0.75
United Health Group UNH 0.63 0.84 1.79 1.99 2.18
United Technologies UTX 1.42 1.43 1.3 1.18 1.17
Visa V 0 0 0 0 0
Verizon VZ 0.57 0.59 0.99 0.73 0.67
Walgreen WBA 1.28 1.38 1.44 1.41 1.06
Exxon Mobil Corp XOM 0.76 0.72 0.48 0.45 0.51
Walmart WMT 1.26 1.4 1.23 1.24 1.17
Dec-93 Dec-94 Dec-95 Dec-96 Dec-97 Dec-98 Dec-99 Dec-00 Dec-01 Dec-02
36.09 12.9 10.73 17.89 16.74 11.87 80
11.55 9.29 11.65 12.88 18.84 19.39 26.86 23.35 32.22 15.4
11.82 18.73 68.16 30.08 28.37 16.58 27.05 11.47 55.92
14.59 11.7 10.35 10.64 11.1 11.22 17.96 15.67 22.53 19.88
16.71 32.98 33.63 52.31 78.62 107.1 181.78 52.76 38.98
27.99 17.16 36.63 16.29 15.56 40.66 27.59 10.59 29 62.72
30.88 18.63 21.56 31.33 27.76 28.28 40.49 91.54 24.75
24.57 19.96 9.07 10.33 13.13 15.79 22.61 16.5
- - - - - - 13.49 13.67 20.97 19.57
37.7 35.83 29.2 25 38.79 56.8 56.63 43.42 38.83 13.4
14.53 13.01 15.06 17.38 28.02 26.18 19.14 32.96 37.62
11.41 11.74 13.63 22.12 18.1 33.87 38.83 19.78 165.53 33.13
16.38 17.66 23.11 23.36 27.34 39.57 33.67 32.13 32.3 24.87
6.96 7.73 9.37 18.16 13.57 16.68 14.07 15.89 45.1 30.38
26.57 25.76 31.73 38.13 40.66 47.18 59.45 69.25 29.48 34.25
19.52 17.63 22.67 20.82 20.59 34.92 28.79 23.13 21.01 22.97
17.92 16.57 27.9 23.06 16.22 23.95 22.5 27.08 33.02 24.66
17.48 15.35 23.34 23.99 26.67 32.3 25.94 30.65 17.98 17.05
27.29 37.67 34.14 47.16 64.5 63.51 47.06 55.3 56.98 36.63
115 111.82 27.62 49.38 34.02 38.68 18.94 19.04 20 31.53
33.82 18.45 25.8 28.22 44.38 57.88 40.55 77.97 32.66 20.94
19.08 20.41 22.86 31.91 38.52 34.93 24.32 31.4 28.81 26.23
9.36 9.04 9.76 10.18 11 128.93 9.85 12.84
4.74 41.47 25.36 21.94 16.6 27.99 25.24 19.55 21.71
18.45 14.56 16.59 18.93 17.25 21.49 21.45 22.08 16.88 14.04
- - - - - - - - - -
557.75 14.52 25.99 26.03 18.71 10.43 327.38 23.48
21.13 15.93 18.3 21.35 30.61 37.63 37.4 43.26 39.94 35.1
25.48 19.07 16.84 17.47 25.2 43.43 46.01 40.28 40.56 26.85
15.1 14.92 15.54 16.39 18.15 31.65 35.8 17.25 17.74 20.83
0.623 0.712 0.843 0.59 0.293 0.394 0.656 0.858 0.798 0.815
4.186 5.534 6.012 6.842 7.15 7.53 8.811 9.044 10.621 11.934
13.205 14.228 14.389 18.731 13.306 12.619 12.602 12.587 13.56 9.62
2.698 3.631 4.366 5.406 6.357 7.182 7.724 8.154 8.17 7.948
0.185 0.282 0.483 0.711 1.144 1.791 3.712 3.703 3.924 4.005
10.742 11.198 11.003 11.961 13.318 13.042 22.466 25.792 15.91 14.794
3.128 3.5 4.223 7.948 8.536 9.362 10.128 11.399 11.232 11.614
9.747 9.868 9.777 10.995 11.274 11.237 12.425 17.476 11.044 8.356
- - - - - - 22.602 36.827 38.282 40.181
1.393 1.689 2.487 2.908 3.438 4.183 5.356 6.457 7.708 8.636
8.018 9.5 10.118 10.52 10.21 10.474 11.357 11.691 13.607 13.227
1.121 1.402 1.848 2.569 2.963 3.526 4.879 5.553 5.356 5.394
2.165 2.769 3.491 4.066 4.594 5.237 5.833 7.331 7.952 7.646
12.542 12.626 14.187 14.193 15.838 17.933 18.286 21.166 20.315 20.662
0.883 1.026 1.076 1.241 1.472 1.704 1.924 1.875 2.286 2.388
3.956 4.477 5.362 6.018 6.454 6.979 7.136 7.054 7.409 8.107
7.581 8.021 8.221 7.538 7.321 7.384 7.887 8.244 7.777 7.679
3.996 4.463 4.775 4.96 5.276 5.423 5.685 6.428 7.062 8.107
0.492 0.565 0.724 1.01 1.574 2.687 3.915 4.392 4.868 6.027
0.743 0.859 1.058 1.364 1.421 1.477 1.454 1.626 1.803 1.892
1.003 1.146 1.44 1.797 2.044 2.269 3.626 2.546 2.914 3.238
2.517 3.159 3.587 3.771 3.894 3.894 4.039 3.978 4.64 5.619
17.751 15.361 22.145 23.971 39.461 28.921 30.005 32.88 24.309 25.026
0.778 2.022 2.274 2.585 2.966 2.744 2.883 2.906 3.152 3.697
3.568 3.809 4.117 4.524 4.445 4.863 7.499 8.146 8.862 8.895
- - - - - - - - - -

1.4 1.598 1.821 2.075 2.403 2.859 3.47 4.189 5.108 6.079
2.339 2.77 3.218 3.751 4.128 4.746 5.796 7.012 7.883 8.979
6.869 7.42 8.048 8.704 8.846 12.639 9.127 10.21 10.745 11.134
1.93 1.33 1.2 0.51 0 0 0 0 0 0

2.31 2.13 1.28 1.02 1.14 1.72 1.35 0.85 1.75 2.06
0.68 0.83 2.06 2 1.86 2.39 2.66 2.81 2.64 3.06
0 0 0 0 0 0 0 0 0 0
4.02 4.14 3.67 3.2 2.96 2.94 2.86 3.08 2.96 4.21
0.66 0.76 0.45 0.65 0.61 0.78 0.21 0.56 1.15 1.41
4.59 3.87 4.13 3.83 3.31 3.83 2.6 3.17 4.33 4.51
- - - - - - 0 0.58 0.54 0.61
0.3 0.33 0.52 0.45 0.32 0.19 0.2 0.33 0.44 1
2.8 1.37 1.1 0.86 0.74 0.47 0.44 0.6 0.45 0.76
0.31 0.35 0.25 0.13 0.16 0.11 0.13 0.23 0.25 0.51
2.25 2.07 1.51 1.48 1.29 1.16 1.17 1.18 1.18 1.48
3.42 4.58 3.31 2.51 2.27 2.03 2.11 2.82 3.72 5.67
1.54 1.52 1.19 0.96 0.84 0.9 1.1 1.12 1.53 1.82
0.74 0.8 0.59 0.65 0.67 0.46 0.48 0.63 0.85 1.46
3.18 3.43 2.94 2.31 2.58 3.09 2.29 1.93 2.03 2.01
3.26 3.22 2.06 1.96 1.74 1.35 1.76 1.42 2.44 2.64
0 0 0 0 0 0 0 0 0 0.31
1.3 1.22 0.56 0.49 0.97 0.79 1.12 1.17 0.89 0.94
2.43 2.42 1.64 1.45 0.92 0.6 0.94 0.78 1.1 1.7
2.35 1.97 1.78 1.29 1.11 1.29 2.25 2.21 1.7 1.84
3.12 3.36 2.88 3 2.29 2.87 3.09 1.99 2.55 3.41
0.04 0.07 0.05 0.07 0.06 0.07 0.06 0.03 0.05 0.04
2.89 3.03 2.18 1.67 1.71 1.28 1.17 1.05 1.4 1.59
- - - - - - - - - -

1.56 1.79 1.57 1.36 0.89 0.65 0.57 0.41 0.41 0.52
0.48 0.74 0.98 0.91 0.68 0.36 0.37 0.42 0.47 0.63
4.56 4.79 3.74 3.19 2.66 2.24 2.07 2.02 2.88 2.63
3.07 4 4.07 2.53 2.05 3.71 5.5 4.71 3.67 3.61
0 0 0 0 0 0 0 0 0 0
2.95 2.72 3.56 2.47 2.78 2.84 3.3 2.86 2.23 1.9
1.63 1.98 2.13 2.22 2.51 2.12 1.89 1.83 1.69 1.51
19.62 30.83 29.69 31.96 36.26 42.67 45.87 11.44 7.65 10.39
2.63 2.75 2.83 3.64 4.08 3.32 2.66 3.49 3.61 2.91
3.66 3.73 4.51 2.17 2.77 2.64 2.57 3.4 2.15 1.7
2.06 2.24 2.97 2.83 2.88 2.67 3.02 2.01 1.96 1.59
0 0 0 0 0 0 0 0 0 0
8.73 8.94 8.71 7.49 9.7 14.41 20.38 14.19 11.99 6.3
1 1.82 2.07 2.32 2.59 3.06 3.49 3.22 3.78 2.73
6.86 6.15 8.27 12.65 10.43 17.45 17.05 14.31 16.65 9.15
5.46 5.03 6.49 7.1 8.73 7.36 8.64 8.91 10.26 8.16
0 0 0 0 0 0 0 0 0 0
7.74 7.65 8.98 11.12 13.97 12.42 9.77 10.65 9.43 8.13
4.15 3.75 4.68 4.05 4 4.95 4.91 4.3 3.69 2.85
5.21 4.81 4.92 5.91 6.1 4.87 6.34 6.82 6.36 6.09
4.48 4.97 6.93 8.01 8.81 9.17 7.41 9.01 5.6 5.51
22.59 21.44 17.21 28.6 30.95 29.56 25.82 22.57 13.41 11.62
7.95 6.24 9.27 8.24 7.07 8.77 5.59 6.15 6.54 6.47
4.5 4.32 5.6 6.26 10.7 13.34 6.75 12.45 9.82 6.89
3.43 3.88 4.79 6.27 6.24 5.78 4.15 4.25 4.47 4.61
0 0 0 0 0 0 0 0 0 0
9.09 9.51 4.1 3.84 4.22 2.91 3.79 4.06 3.95 3.91
2.19 2.32 2.75 2.94 2.97 3.38 2.71 3.19 3 2.88
0 0 0 0 0 0 0 0 0 0
1.4 1.5 2.7 1.03 1.68 1.98 1.4 1.46 1.04 1.11
7.27 6.75 7.22 7.88 9.09 10.32 10.37 11.48 10.02 10.34
3.25 3.13 3.59 3.93 5.05 3.66 4.35 5.39 5.34 4.55
6.08 5.23 4.83 5.38 5.84 8.15 6.63 6.72 6.84 5.66
3 5 4 4 3 7 9 8 4 7
0 0 0 0 0 0 0 0 0 0
5 6 7 4 4 8 8 5 6 5
6 8 7 6 8 5 5 5 4 3
6 6 6 4 5 5 5 4 7 7
0 0 5 7 6 6 6 7 5 5
4 7 9 5 6 6 5 6 3 6
7 7 9 7 4 5 6 4 4 5
0 0 0 0 0 0 0 0 0 0
4 6 6 7 4 7 8 5 5 6
6 7 8 7 8 6 7 7 6 4
7 5 8 7 6 4 7 7 4 9
6 7 7 7 7 4 5 7 5 7
0 0 0 0 0 0 0 0 0 0
7 7 6 6 7 5 3 7 6 5
6 8 7 4 5 5 6 6 6 4
5 7 5 6 5 6 7 8 5 7
3 5 5 8 6 7 6 7 5 7
5 6 8 5 5 6 5 5 5 6
6 7 6 6 5 7 7 6 8 6
6 7 6 6 6 7 4 6 6 6
7 8 6 8 6 6 6 4 6 8
0 0 0 0 0 0 0 0 0 0
3 5 4 5 6 4 6 6 7 7
6 8 8 7 7 7 4 5 8 5
0 0 0 0 0 0 0 0 0 0
7 6 7 6 4 6 5 5 5 7
6 8 6 7 6 7 7 5 3 5
5 6 9 7 9 5 4 7 7 5
4 5 3 7 8 8 6 6 6 8
-1.77 -2.54 -1.5 -3.27 -3.44 -3.28 -2.61 -2.16 -3.42 -2.4
-2.73 -2.51 -2.47 -2.56 -2.46 -2.48 -0.65 -2.63 -2.72 -2.54
0 0 0 0 -2.23 -2.57 -3.01 -2.36 -2.64 -2.77
-2.81 -2.56 -2.64 -2.52 -2.49 -2.39 -2.73 -2.53 -2.6 -2.71
-1.77 -1.67 -2.14 -1.76 -2.65 -2.9 -2.12 -3.56 -3.55 -2.36
0 0 -2.96 -2.55 -2.7 -3.18 -0.95 -2.44 -3.27 -2.62
-3.06 -2.72 -3.02 -1.05 -2.55 -2.85 -2.78 -2.08 -2.53 0
-2.83 -2.73 -2.85 -2.69 -2.9 -2.88 -2.77 -2.32 -2.31 -2.62
0 0 0 0 0 0 0 0 -2.55 -2.39
-2.43 -2.32 -2.32 -2.51 -2.15 -2.3 -2.24 -2.22 -2.94 -2.46
-3.88 -2.76 -2.66 -2.85 -2.63 -2.52 -3 -2.42 -2.98 -2.87
-2.45 -2.08 -2.31 -3.24 -2.93 -2.29 -2.77 -3.14 -3.49 -3.12
-2.59 -2.57 -2.52 -2.56 -2.65 -2.5 -2.6 -2.66 -2.74 -2.55
-2.21 -2.41 0 -1.43 -2.37 -2.81 -2.18 3.76 -2.74 -2.28
-2.62 -2.59 -2.67 -2.69 -2.79 -2.51 -2.66 -2.79 -2.42 -2.61
-2.43 -2.62 -2.6 -2.87 -2.65 -2.35 -2.5 -2.55 -2.52 -2.72
-2.93 -2.03 -2.89 -2.81 -2.66 -2.67 -2.96 -2.67 -3.08 -2.67
0 -2.32 -2.37 -2.66 -2.71 -2.64 -2.58 -2.47 -2.55 -2.06
-2.72 -2.09 -2.86 -2.22 -2.94 -2.53 -2.43 -2.73 -2.54 -3.04
-3.12 -1.75 -1.94 -1.78 -2.32 -2.91 -2.71 -2.43 -2.69 -2.79
-2.7 -2.46 -2.21 -2.32 -2.07 -1.61 -2.52 -2.33 -2.56 -2.43
-2.75 -2.59 -2.76 -3.01 -2.57 -2.82 -2.64 -2.95 -2.78 -2.91
0 0 0 0 0 -3.66 -2.23 -2.17 -2.74 -2.51
-2.07 -0.08 -1.53 0 0 -2.97 0 0 0 -2.72
-2.9 -2.63 -2.96 -2.89 -2.69 -2.76 -2.61 -2.64 -2.74 -2.48
0 0 0 0 0 0 0 0 0 0
-2.76 -3.48 -3.16 -3.13 -2.63 -3.57 -1.57 -2.1 -2.63 0
0 0 0 0 -2.61 -2.54 -2.39 -2.32 -2.29 -2.43
-2.92 -2.81 -2.87 -2.76 -2.81 -2.33 -2.54 -2.42 -3 -2.76
-2.17 -2.41 -2.5 -2.98 -2.6 -2.76 -2.07 -2.54 -2.75 -2.88
1.83 1.54 1.99 0.97 -0.35 0.46 0.52 1.97 1.93 2.12
0.85 0.71 1.02 1.13 1.22 1.42 1.46 1.24 1.05 1.08
0.7 0.14 0.63 0.49 0.9 0.99 1.04 0.52 0.69 0.55
1.04 1.55 0.83 1.2 0.66 0.78 0.78 0.81 0.84 1.04
2.01 1.38 0.71 1.56 1.31 1.51 1.31 1.98 2.33 2.34
0.62 1.07 0.98 0.85 0.39 0.49 0.5 0.76 0.59 0.62
1.15 1.23 1.29 1.27 0.87 1 0.93 0.75 0.99 0.93
0.59 0.64 0.77 1.04 0.77 0.82 0.86 0.76 0.71 0.66
0 0 0 0 0 0 0 0 0 1.75
1 0.85 0.89 0.56 0.71 0.73 1.07 1.08 1.4 1.23
0.49 0.95 0.94 1.21 1.47 1.28 1.05 1.08 1.26 1.87
1.63 1.27 1.31 1.1 1.4 1.33 1.31 1.39 2.07 2.34
1.46 1.22 1.18 1.07 1.11 0.94 0.9 0.49 0.17 0.23
0.93 0.29 0.88 1.21 0.94 1.51 1.61 1.76 1.51 1.76
1.13 0.44 0.57 0.33 1.17 1.13 1.22 0.49 0.13 0.09
0.89 1.06 1.33 0.97 0.79 1.01 0.79 0.79 0.34 0.75
0.61 0.96 1.05 1.07 0.78 0.6 0.52 0.35 0.57 0.6
1.06 1 1.26 1.34 1.52 1.08 0.92 0.27 -0.02 0.35
0.98 1.25 0.62 1.32 1.39 1.45 1.77 1.83 1.94 1.49
1.55 0.94 0.96 0.53 0.97 1.08 1.46 1.11 0.92 0.45
1.98 1 0.86 1.04 0.95 1.05 0.88 0.6 0.23 0.5
1.19 1.15 1.02 1 1.15 0.86 0.32 0 -0.27 0.05
0.37 0.74 1.1 1.05 0.95 0.84 0.59 0.84 0.77 1.13
1.66 0.97 0.87 1.79 1.93 2.05 1.71 1.24 0.47 0.28
1.03 1.19 1.22 1.2 0.97 1.28 1.44 1.47 1.4 0.96
0 0 0 0 0 0 0 0 0 0
0.58 0.88 0.67 0.58 0.78 0.65 0.61 0.6 0.59 1.13
1.06 1.16 1.05 1.11 1.08 0.91 1.04 0.77 0.49 0.12
0.46 0.9 0.93 0.87 0.55 0.54 0.51 0.32 0.2 0.36
1.3 0.67 0.95 0.66 0.85 0.82 1.23 0.97 0.86 0.55
Dec-03 Dec-04 Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12
123.33 56.53 34.35 33.74 39 16.74 20.42 18.73 13.78 15.1
18.42 18.42 17.33 20.29 15.48 8 26.48 12.81 11.48 14.78
47.35 22.41 21.95 31.28 16.56 11.72 29.74 14.7 13.74 14.75
26.69 16.96 14.33 11.86 13.51 7.88 40.42 22.62 12.26 10.55
34.3 22.01 20.09 24.5 16.79 20.96 17.35 13.77 10.7 13.76
12.48 8.36 8.68 9.43 10.64 6.34 14.69 9.63 7.92 8.12
34.12 20.67 20.06 18.61 15.35 13.46 15.6 16.39 11.92 16.7
22.23 16.9 9.48 10.45 13.18 25.58 102.33 19.73 14.03 45.54
16.4 11.76 11.49 9.89 9.17 18.76 7.69 12.8 20.65 9.04
18.97 18.18 14.91 14.55 12.98 16.19 17.84 18.2 18.04 22.31
24.71 22.51 16.88 15.85 15.08 9.47 13.08 12.72 14.06 13.32
37.71 20.16 17.83 23.55 22.4 15.93 26.49 10.41 10.15 9.68
22.56 23.29 17.94 17.7 18.37 13.09 14.64 12.94 18.79 18.16
11.3 25.5 16.68 11.99 9.99 23.53 18.52 10.71 7.44 8.47
28.68 20.82 19.67 22.34 23.88 18.18 19.45 13 18.91 18.4
21.41 17.91 16.53 15.61 29.9 16.5 15.19 16.76 19 16.46
28.2 23.05 19.47 15.4 15.06 11.74 18.29 15.33 13.71 14.71
15.66 12.22 15.08 21.48
38.4 22.18 19.42 20.75 14.63 14.67 10.96 9.7 15.3 13.29
20.2 18.32 20 19.39 18.32 18.81 18.74 19.19 23.02 22.84
55.2 18.05 21.2 9.74 19.59 14.76 14.79 17 16.91 12.86
24.75 20.85 20.9 20.13 16.71 12.02 14.63 16.18 16.73 19.89
10.41 20.26 19.34 9.07 7.84 9.46 7.86 8.38 17.88 11.42
24.05 26.78 18.09 17.02 11.08 9.41 8.79 10.74 10.27 13.69
10.1 19.65 18.45 16.85 17.93 10.94 16.85 16.61 13.29 14.49
- -
28.6 13.02 10.19 16.27 21.4 18.01 39.76 46.65 139.58
28.9 27.61 30.48 28.76 22.09 16.71 16.69 12.68 11.98 14.78
26.01 21.74 17.21 17.6 16.26 13.9 14.4 12.54 13.58 13.93
12.69 13.18 9.84 11.58 12.92 9.22 17.13 11.76 10.07 8.92
0.823 0.926 1.271 1.668 2.38 3.583 5.023 7.454 11.778 17.98
12.826 8.5 8.766 9.524 10.111 12.086 13.559 16.146 17.091 18.323
10.158 13.562 13.821 6.008 11.723 -1.781 2.811 3.762 4.72 7.764
8.84 10.887 12.569 10.621 14.236 10.119 13.99 16.944 19.896 26.764
3.835 3.66 3.947 5.161 5.829 6.681 7.828 8.689 9.68 10.97
16.974 21.465 28.072 31.847 36.877 43.233 45.78 52.345 61.268 70.131
11.817 12.694 13.058 15.417 15.673 17.732 18.552 19.779 21.215 22.088
9.893 12.876 15.844 17.812 20.618 14.617 14.393 15.283 15.433 14.026
45.733 52.144 60.05 79.206 101.618 103.725 123.774 138.709 138.585 149.449
9.928 11.056 12.669 12.706 10.482 10.48 11.421 11.638 11.645 11.979
16.444 19.256 21.118 18.934 20.566 10.055 17.342 18.767 17.313 16.879
5.834 6.17 6.113 6.373 7.388 7.11 7.551 8.969 9.182 10.357
9.053 10.708 13.014 13.59 15.252 15.37 18.367 20.664 20.952 23.331
22.102 29.614 30.709 33.449 36.593 35.909 39.882 43.042 46.591 51.265
2.885 3.307 3.452 3.65 4.69 4.422 5.384 6.763 6.99 7.337
9.494 11.183 11.99 12.842 13.268 12.017 13.034 13.89 14.089 15.252
10.056 13.417 13.768 13.561 16.6 14.241 17.962 21.999 22.188 25.579
7.011 7.828 8.239 8.1 8.37 8.9 19.001 17.642 17.928 17.518
6.889 4.493 3.986 3.317 3.965 4.441 5.327 6.815 7.918 9.479
2.272 2.702 3.069 3.498 3.984 4.476 5.038 5.258 5.666 6.197
8.541 9.111 8.911 9.997 9.602 8.522 11.147 10.954 10.844 11.163
6.192 6.871 19.333 20.942 22.453 21.178 21.044 24.011 22.651 24.405
52.485 31.341 31.944 36.866 42.726 43.138 52.539 58.461 62.314 67.316
4.491 8.334 13.119 15.472 16.012 17.094 20.581 23.78 27.23 30.597
11.387 13.956 16.759 17.372 21.712 16.728 21.421 23.213 24.118 28.203
- - -0.154 0.205 -0.176 6.596 8.272 9.064 9.912 10.374

7.021 7.954 8.771 10.037 11.198 13.01 14.542 15.342 16.695 19.317
10.119 11.667 12.766 14.905 16.262 16.675 18.613 19.494 20.865 23.037
13.69 15.897 18.129 19.872 22.624 22.86 23.391 29.492 32.614 36.842
0 0 0 0 0 0 0 0 0 0.4

1.61 1.49 1.42 1.35 1.6 3.75 3.1 2.57 2.29 2.34
1.71 1.6 1.58 1.79 1.82 3.49 2.95 1.84 1.99 2.19
0 0 0 0 0 0 0 0.75 1.76 2.42
3.29 2.91 3.08 2.73 2.42 3.42 3.45 3.11 2.9 3.25
1.06 0.95 1.01 0.89 0.9 1.14 1.27 1.06 1.33 1.15
3.22 2.71 3.06 3.76 4.15 11.13 2.17 1.76 3.13 3.74
0.77 0.95 0.78 0.67 0.62 1.77 0.9 0.83 1.55 1.39
0.73 0.79 0.99 1.66 2.94 4.18 3.21 2.57 2.34 1.73
0.68 0.71 0.95 1.13 1.39 2.26 1.64 1.7 1.58 1.72
0.25 0.68 1.28 1.98 1.7 3.74 2.75 3.01 3.22 4.22
1.79 1.73 2.12 2.2 2.43 3 3 3.41 3.43 3.42
3.7 3.49 3.43 2.82 3.39 4.82 0.48 0.47 3.01 2.73
1.73 2.4 2.78 2.57 2.22 3.36 2.88 2.68 2.69 2.81
1.61 1.72 1.99 2.26 2.55 2.61 3.28 2.94 2.52 3.25
1.55 1.75 2.17 2.36 2.28 3.48 2.47 2.43 2.69 2.54
3.16 4.67 4.78 3.49 2.62 5 4.16 4.22 4.14 4.13
0.56 1.29 1.46 1.32 1.56 2.1 2.26 2.35 2.48 2.58
0.97 1.09 1.39 1.52 1.29 1.73 1.48 1.43 1.29 1.31
1.7 2.34 3.26 3.71 5.1 7.23 4.4 4.11 3.7 3.51
1.72 1.95 2.07 2.09 2.38 3.21 3 3.1 3.49 2.97
2.93 2.56 2.04 1.88 2.1 2.63 2.47 2.53 2.69 2.49
0.03 0.03 0.02 0.06 0.05 0.11 0.1 1.12 1.21 1.48
1.2 1.35 1.57 1.62 1.53 2.51 2.22 2.16 2.55 2.48
- - 0 0 0 0.17 0.6 0.67 0.71 0.66

0.48 0.5 0.48 0.55 0.73 1.09 1.41 2.19 2.13 2.66
0.67 0.99 1.3 1.41 1.73 2.02 2.04 2.16 2.38 2.28
2.39 2.07 2.03 1.67 1.46 1.94 2.43 2.38 2.18 2.52
3.83 5.36 9.49 8.15 10.02 7.43 9.25 8.4 8.18 9.37
0 0 0 0 0 0 0 0 0 0
1.83 1.89 2.02 2.63 2.69 2.21 2.18 2.21 2.14 2.21
1.76 1.89 2.07 2.14 2.17 1.83 1.7 2.2 2.12 2.19
10.32 8.78 4.97 6.5 4.91 4.13 3.6 2.79 2.89 3.57
3.95 4.6 4.15 4.68 4.66 4.65 3.67 4.07 4.42 4.04
2 2.18 2.4 2.73 2.97 2.82 2.72 2.86 2.7 3.52
2.07 2.49 2.93 2.95 2.81 2.27 1.68 2.02 2.1 2.03
0 0 0 0 0 0 0 0 0 0
7.46 7.19 6.34 4.87 3.82 3.43 3.88 4.48 4.84 5.8
2.96 2.97 3.03 3.26 2.99 3.15 3.81 3.88 4.21 4.22
15.91 11.94 10.13 8.33 9.52 6.75 7.95 7.74 5.29 3.86
6.99 8.13 8.31 6.15 5.42 5 4.9 4.69 4.18 4.22
0 0 0 0 0 0 0 0 0 0
8.43 6.57 7.42 8.22 6.37 5.94 5.93 4.33 4.01 3.84
3.37 3.9 3.94 4.92 5.28 5.82 5.47 5.85 6.57 5.83
7.13 6.55 6.45 6.25 5.94 4.57 5.44 5.59 5.26 5.47
5.44 4.27 4.13 4.57 4.66 4.11 2.7 2.52 2.85 2.92
11.4 8.64 6.32 6.65 5.73 4.84 4.81 4.46 4.53 4.54
6.98 7.65 6.92 8.13 7.63 6.74 7.63 7.7 9.13 8.28
4.04 3.48 3.37 4.17 3.39 2.86 1.54 1.82 2.04 2.22
3.73 3.89 2.67 2.88 2.83 2.72 3.2 3.14 3.2 3.48
0 0 0 0 0 0 0 0 0 0
3.85 4.02 3.83 3.84 3.83 2.72 2.89 2.99 3.21 2.84
3.05 3.07 3.01 3.34 3.47 2.96 3.26 3.34 3.27 2.31
0 0 0 1.65 -0.58 2.91 4.11 4.74 5.39 5.16
1.04 1.27 1.16 1.29 1.53 1.13 1.11 1.15 1.15 1.17
8.89 8.77 9.53 8.68 7.64 6.47 5.92 5.38 5.79 4.73
5 5.49 6.1 6.64 6.67 7.18 5.13 4.63 4.94 5.11
5.7 5.2 4.5 4.53 4.38 4.59 4.6 4.33 4.28 4.34
6 7 8 5 7 8 6 6 7 6
0 0 0 0 0 0 0 0 0 0
6 8 8 7 9 3 5 5 6 6
5 5 8 7 6 6 6 8 5 5
8 8 6 6 7 5 7 5 7 6
9 7 5 6 6 7 5 7 8 5
5 7 6 7 7 8 5 7 7 7
7 7 7 6 6 5 6 7 7 5
0 0 0 0 0 0 0 0 0 0
7 6 6 5 6 7 7 7 9 8
6 7 6 8 7 7 8 8 9 6
8 8 7 5 8 6 6 7 5 5
6 7 7 5 5 7 6 5 5 5
0 0 0 0 0 0 0 0 0 0
7 7 5 7 5 7 6 3 5 6
6 7 7 9 7 8 6 7 7 5
8 7 5 6 7 4 5 6 7 5
6 6 5 4 7 7 5 5 9 4
6 7 7 7 8 5 7 7 5 6
7 8 6 6 8 6 7 5 6 8
5 8 6 7 5 5 6 5 8 8
8 6 7 6 7 6 8 6 6 7
0 0 0 0 0 0 0 0 0 0
8 6 6 5 5 5 7 8 9 6
5 8 5 6 7 4 6 8 9 4
0 0 0 0 0 5 6 8 9 6
5 7 6 5 6 6 5 4 7 5
9 6 6 7 6 5 5 6 8 5
9 8 7 7 4 7 4 5 7 6
7 6 4 7 7 7 7 6 4 6
-2.42 -2.78 -2.63 -1.7 -2.84 -2.18 -1.67 -2.06 -2.51 -1.89
-2.29 -2.61 -3.09 -2.58 -2.51 -2.75 -2.57 -2.56 -2.63 -2.5
-2.64 -2.65 -2.91 -3.12 -2.86 -2.23 -2.85 -2.62 -2.54 -2.57
-1.52 -1.45 -3.35 -2.5 -2.6 -2.38 -3.21 -2.39 -2.27 -2.49
-2.61 -2.75 -2.37 -2.48 -2.84 -2.94 -2.17 -2.69 -2.69 -2.31
-2.74 -2.42 -2.41 -2.95 -2.66 -2.85 -2.46 -2.79 -6.49 -2.99
0 0 0 0 0 0 0 0 0 0
-2.57 -2.3 -2.63 -2.54 -2.46 -3.01 -1.02 -3.12 -2.52 -2.6
-2.14 -1.89 -2.14 -1.7 -1.09 -3.33 -1.55 -2.26 -2.66 -2.29
-2.77 -2.16 -1.7 -2.26 -3.92 -3.02 -2.83 -2.54 -2.8 -2.65
-2.82 -2.76 -3.12 -2.76 -2.72 -2.9 -2.84 -2.68 -2.71 -2.68
-2.9 -3.01 -2.85 -3.17 -2.89 -3.1 -2.8 -2.75 -2.75 -2.95
-2.56 -2.71 -2.53 -2.23 -2.61 -2.69 -2.63 -2.66 -2.47 -2.4
-2.65 -1.86 -2.26 -2.25 -2.06 -1.14 -3.2 -2.38 -2.7 -2.48
-2.69 -2.74 -2.76 -2.49 -2.44 -2.67 -2.51 -2.54 -2.49 -2.67
-2.77 -2.23 -2.76 -2.52 -3.46 -2.81 -2.71 -2.66 -2.63 -2.71
-2.72 -2.63 -2.61 -2.54 -2.51 -2.72 -2.73 -2.51 -2.51 -2.59
-3.43 -3.12 -3.32 -2.61 -2.38 -3.02 -1.09 -2.6 -2.67 -2.71
-2.87 -2.76 -2.48 -2.56 -2.68 -2.87 -2.67 -2.58 -2.78 -2.65
-2.52 -2.58 -2.58 -2.57 -2.21 -2.41 -3.03 -2.21 -2.34 -2.72
-1.33 -2.6 -2.72 -2.25 -2.52 -2.97 -1.89 -2.36 -2.76 -2.59
-2.42 -2.62 -1.95 -2.47 -2.55 -2.65 -2.7 -2.36 -2.55 -2.56
-2.27 -2.32 -2.55 -2.53 -2.51 -2.58 -2.55 -2.47 0.17 -2.52
-2.62 0 -2.25 -2.5 -2.45 -2.38 -2.6 -2.57 -2.53 -2.43
-2.34 -2.49 -2.51 -2.6 -2.47 -2.6 -2.64 -2.57 -2.56 -2.35
0 0 0 0 0 -0.99 -1.88 -2.3 -2.35 -2.91
-3.24 -2.84 -3 -2.64 -2.91 -3.37 -2.86 -3.19 -3.08 -3.02
-2.69 -2.43 -2.44 -1.52 -1.7 -2.48 -2.92 -2.68 -2.6 -2.36
-2.74 -2.9 -2.87 -3.04 -2.64 -3.6 -2.95 -2.74 -3 -2.96
-3.09 -2.48 -2.37 -2.82 -2.5 -3.69 -2.8 -2.66 -2.46 -2.56
1.41 1.29 1.11 1.96 2.21 2.92 1.49 1.39 0.86 0.86
1.24 1.3 1.28 1 1.12 1.38 2.26 2.01 2 1.06
0.96 0.74 1.41 0.64 0.81 1.14 1.32 1.28 1.26 1
1.12 1.27 1.49 1.84 1.43 1.35 1.82 1.84 2.12 1.88
2.2 1.86 1.49 1.17 1.58 1.25 1.24 1.15 1.39 1.41
0.54 0.67 0.87 0.84 1.11 0.66 0.59 0.72 0.92 1.15
1.2 1.18 1.59 1.17 0.6 0.66 1.15 1.17 1.3 1.16
0.97 1.13 1.69 1.2 0.81 1.07 2.52 2.42 3.01 1.9
1.36 1.24 1.15 1 1.75 1.9 1.41 1.25 1.16 1.59
1.47 1.41 1.4 1.3 0.4 0.51 0.64 0.89 0.88 0.99
1.67 1.69 1.09 1.81 1.59 1.06 0.73 0.68 0.4 0.62
2.34 2.04 1.9 1.98 1.43 1.22 1.13 1.1 0.93 1
0.27 0.42 0.01 0.04 0.14 0.56 0.63 0.59 0.53 0.41
1.83 1.95 1.35 0.64 0.97 0.76 1.15 1.14 1.58 1.67
0.46 0.51 0.97 0.59 0.62 0.6 0.63 0.6 0.49 0.39
0.99 1.32 1.5 1.52 1.65 0.7 0.54 0.42 0.34 0.28
0.69 0.56 0.63 0.71 0.75 0.43 0.8 0.82 1.12 1.01
0.52 0.72 0.45 0.8 1.09 0.93 0.91 0.68 0.55 0.31
1.2 1.1 0.56 1.23 1.26 1.06 1.01 0.99 1.04 1.02
0.46 0.53 0.75 0.85 0.37 0.89 0.93 0.97 0.95 0.77
0.53 0.56 0.41 0.73 1.15 0.51 0.74 0.66 0.85 0.62
0.05 0.07 0.73 0.91 0.72 0.54 0.53 0.5 0.34 0.34
0.73 1.02 1.19 1.43 0.83 0.51 0.62 0.6 0.86 0.76
0.08 0.11 0.31 0.64 0.01 0.91 1.1 1 0.79 0.45
0.94 0.67 1.15 0.69 0.64 0.87 1.01 1.04 1.14 1.1
0 0 0 0 0 0 0 0 0.54 0.81
1.14 1.45 0.79 0.65 1.15 0.71 0.57 0.61 0.53 0.44
0.19 0.42 0.56 0.49 -0.09 0.29 0.79 0.91 1.14 1.18
0.53 0.64 0.74 1.12 1.26 0.49 0.33 0.41 0.61 0.85
0.68 0.63 0.43 0.16 -0.18 0.36 0.27 0.4 0.33 0.37
Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 TTM/current
12 15.67 11.98 13.64 16.75 21.11
18.59 16.76 13.8 13.13 33.33 28.26
22.9 17.56 19.41 20.4 21.64 24.32 16.76 14.8 15.97
15.79 23.59 16.38 128.11 30.24 9.85 10.46 9.04
16.93 16.33 14.47 16.47 1,057.25 1,225.25 0 0 0 140
11.26 11.06 36.72 25.81 19.73 - - -
19.08 20.95 20.86 16.23 17.29 14.8 16.56 15.37 17.35 120
12.27 15.95 8.37 17.03 71.94 151.56 7.73 6.84 6.43
11.48 11.36 14.87 14.66 28.56 17.73 - - -
100
20.44 22.12 23.03 21.33 27.56 24.17 18.6 20.4 22
12.54 13.49 10.25 13.4 24.99 24.68 13.17 13.13 11.66
13.74 15.64 14.72 17.19 23.31 17.36 8.6 8.22 9.11 80

Axis Title
19 18.35 18.71 19.43 349.3 319.41 15.13 14.99 15.32
13.57 11.83 11.02 13.94 16.92 15.3 2.76 2.57 3.11 60
21.74 26.39 25.72 27.83 169.93 85.18 14.76 15.08 16.84
17.48 19.4 24.56 22.42 26.98 24.18 13.81 13.68 14.27
40
20.87 21.91 19.87 21.88 29.72 29.84 12.85 11.7 12.12

15.86 29.83 19.99 21.21 46.73 54.88 18 14.8 11.67 20


25.73 27.45 25.56 21.14 62.7 66.22 7.21 6.81 8.31
9.66 21.94 29.08 28 10.29 11.91 11.35 12.1 12 0
Feb-82 Aug
19.6 32.2 22.95 15.56 21.27 23.02 14.2 12.88 13.07
9.31 9.9 10.36 11.92 18.53 17.55 6.4 5.91 6.49
17.74 19.57 22.07 20.57 22.51
18.18 16.86 11.16 17.94 22.38 22.28 7.55 8.03 8.89

12.29 19.17 10.58 16.58 7.19 7.23


18.07 30.72 21.86 21.18 21.56 17.26 12 12.06 12.88
15.3 16.79 14.49 15.2 32.6 54.68 23.06 22.21 22.5
13.73 12.16 20.25 48.01 18.06 17.61 11.13 11.11 11.25
19.628 19.015 21.395 24.034 26.149 23.735
20.208 21.334 22.678 21.219 24.265
19.903 12.261 9.503 1.324 0.601 -2.502
32.628 27.626 25.431 22.399 22.919 25.035
11.093 11.74 12.644 13.273 9.187 9.187
77.923 82.477 81.111 76.952 77.768 79.429 - - -
25.238 26.446 27.828 27.041 27.543 30.725 1.475
18.999 15.915 19.136 21.457 43.109 42.591
159.663 171.052 180.051 192.777 187.802 199.524 - - -
9.074 7.132 5.045 3.602 1.256 1.755
21.616 11.982 14.768 19.29 19.079 20.29
11.729 11.766 12.928 14.001 14.726 15.191
26.254 25.062 25.824 26.018 22.427 23.446
53.252 56.979 60.463 64.058 67.038 68.848
7.536 6.945 5.91 5.378 4.008 4.308
16.165 13.349 7.816 -2.69 -4.115 -7.542
26.386 20.64 18.757 17.257 19.438 17.669
16.999 17.14 16.064 14.584 12.733 12.183
10.897 9.977 9.221 11.379 10.775 10.775
6.221 7.414 7.288 7.551 6.129 5.618
11.92 11.329 10.477 9.806 11.923 11.9
25.123 22.598 21.103 21.219 20.547 20.547
70.144 77.083 79.75 83.051 87.439 84.509
32.539 34.019 35.498 40.204 49.304 50.201
34.762 34.323 32.634 34.103 37.053 39.201
10.582 11.111 12.284 11.304 11.654 12.145 - - -

20.551 21.584 28.315 27.59 26.826 27.948 0.724


23.586 25.215 25.473 25.524 26.378 24.124 0.665 0.701
40.139 41.514 41.1 40.339 44.276 44.221
2.39 1.8 1.8 1.93 1.56 1.18 0 0 1.1

1.42 2.25 2.52 2.8 1.93 1.68 0 0 2.35


1.89 2.84 4.33 3.32 1.97 2.07 0 0 1.54
2.85 2.81 3.08 3.5 2.93 2.53 0 0 0
3.12 3.75 4.76 3.64 3.45 3.53 - - -
1.16 0.97 1.77 1.53 1.58 1.45 0 0 0.5
2.88 3.35 3.34 3.22 2.47 2.33 0 0 3.05
1.16 1.16 1.41 1.09 1.14 1.38 - - -
2.03 1.8 1.88 2.01 1.77 1.92 0 0 0
1.97 2.65 3.63 3.31 3.85 4.01 0 0 0
3.47 2.48 2.79 2.87 2.34 2.43 0 0 0
2.83 2.64 2.87 2.73 2.38 2.47 0 0 0
2.46 2.52 2.6 2.18 1.98 1.96 0 0 0
2.71 2.89 3.07 3.38 3.23 3.34 0 0 2.44
3.22 3.5 2.91 2.97 2.23 2.44 0 0 1.12
1.81 2.08 2.72 2.49 2 2.46 0 0 3.49
3.46 3.12 3.43 3.14 3.36 2.67 0 0 2.4
2.57 2.74 2.72 2.22 1.67 1.46 0 0 0
1.21 1.06 1.12 1.32 1.06 0.97 0 0 1.36
3.13 3.34 3.47 3.69 3.53 3.01 0 0 3.58
3.12 3.32 3.14 3.1 3.57 3.35 0 0 0
2.16 2.03 2.11 2.14 2.09 2.3 0 0 4.23
1.4 1.39 1.59 1.48 1.3 1.22 0 0 0
1.93 2.05 2.66 2.39 2.13 1.98 0 0 3.51
0.69 0.75 0.69 0.68 0.63 0.55 - - -

2.37 2.12 1.59 1.8 1.87 2.22 0 0 0


2.52 2.26 2.95 3 1.91 2.18 0 0 0.49
2.43 2.92 3.69 3.3 3.66 3.69 0 0 5.03
5.59 5.06 4.28 3.71 3.62 4.67
0 0 0 0 0 0
2.63 2.69 2.74 2.71 3.34 3.09
2.1 2 1.77 1.68 2.31 2.49
3.1 3.12 3.11 2.92 3.1 3.33
3.76 3.31 2.47 2.5 2.99 3.1
3.92 4.51 4.54 4.15 3.83 4.35
2.62 2.54 2.88 2.32 1.83 1.87
0 0 0 0 0 0
5.9 6.72 6.84 7.06 7.93 7.9
4.01 4 4 3.89 3.56 3.73
4.08 4.71 4.23 3.77 4.06 4.11
4.8 5.31 5.12 5.06 4.19 4.46
0 0 0 0 0 0
3.89 3.62 3.71 3.63 3.48 3.44
6.01 5.92 5.24 5.56 5.9 5.77
6.7 7.03 5.88 6.29 6.34 6.08
2.99 3.82 2.88 3.18 3.18 3.69
4.16 3.72 3.42 3.38 4.09 4.52
8.22 8.76 9.16 7.95 8.41 9.21
2.66 2.64 2.37 2.19 2.63 3.05
3.38 3.68 3.83 4.06 3.86 3.99
0 0 0 0 0 0
3.23 3.42 2.95 3.24 3.61 3.58
2.75 2.88 2.6 2.74 2.75 2.84
9.43 8.51 12.33 4.85 5.41 7.18
1.5 1.39 1.49 1.52 1.6 1.66
5.08 5.4 3.86 3.79 4.06 3.78
4.87 4.6 3.82 3.83 3.84 3.99
4.41 4.81 4.51 4.43 4.73 4.44
5 5 8 5 4 7
0 0 0 0 0 0
5 8 5 4 7 8
5 5 7 4 7 8
5 7 7 6 5 5
4 4 4 2 8 7
7 7 8 7 4 7
7 7 6 4 6 6
0 0 0 0 0 0
7 6 7 6 6 8
6 5 6 5 5 7
4 7 5 4 5 5
6 7 5 8 5 7
0 0 0 0 0 0
6 6 6 6 6 6
6 4 7 5 8 6
6 8 7 6 5 7
5 5 6 6 7 7
4 4 5 7 6 6
6 8 5 6 5 5
5 6 6 6 6 7
5 7 8 6 5 5
0 0 0 0 0 0
5 7 5 4 6 7
6 8 5 5 6 5
7 8 9 5 7 8
7 3 7 5 5 5
6 5 5 5 5 5
5 4 5 5 7 8
5 9 5 7 6 6
-2.76 -2.69 -2.97 -2.82 -2.56 -2.59
-2.43 -2.61 -2.6 -2.54 -2.68 -2.63
-2.62 -2.5 -2.54 -2.8 -2.71 -3.48
-2.92 -2.92 -2.86 -2.87 -2.7 -2.49
-2.73 -2.61 -2.5 -2.72 -2.91 -2.91
-2.86 -3.13 -3.12 -2.65 -2.68 -2.54
-2.63 -2.57 -2.68 -2.64 -2.72 -2.54
-2.98 -2.84 -2.99 -2.37 -1.2 -1.09
-2.33 -2.46 -2.66 -2.53 -2.1 -2.48
-2.73 -2.67 -2.29 -2.85 -2.83 -2.72
-2.54 -2.92 -2.67 -2.56 -2.89 -0.84
-3.05 -2.75 -2.83 -2.8 -2.76 -3.04
-2.53 -2.64 -2.71 -2.48 -2.79 -3.06
-2.63 -2.45 -2.86 -2.37 -2.18 -2.3
-2.63 -2.74 -2.77 -2.56 -2.69 -2.36
-2.68 -2.8 -2.97 -2.79 -2.74 -2.83
-2.62 -2.82 -2.71 -2.72 -2.61 -2.67
-2.8 -2.89 -2.8 -2.71 -2.69 -2.82
-2.57 -2.85 -2.85 -2.45 -2.91 -2.91
-2.37 -2.73 -2.47 -2.31 -3.18 -3.18
-2.45 -2.79 -2.61 -2.55 -2.36 -2.31
-2.57 -2.99 -2.77 -2.29 -2.64 -2.64
-2.54 -2.51 -2.51 -2.56 -2.53 -2.52
-2.48 -2.36 -2.25 -2.4 -2.42 -2.65
-2.52 -2.58 -2.39 -2.36 -2.45 -2.51
-2 -2.74 -2.44 -2.7 -2.61 -2.59
-3.09 -2.92 -2.78 -2.36 -2.05 -2.33
-2.62 -2.47 -1.7 -2.83 -2.6 -2.63
-2.94 -3.14 -3.15 -2.5 -2.49 -2.51
-2.68 -2.77 -2.97 -2.82 -2.84 -2.9
0.58 1.04 1.09 1.55 1.39 1.26
1.05 1.22 0.89 1.19 1.14 1.16
0.98 1.03 1.05 1.15 1.29 1.66
1.79 1.23 1.16 1.48 1.59 1.68
1.23 1.09 1.21 1.42 1.12 1.12
1.02 1.08 1.25 1.31 1.32 1.05
1.25 1.07 1.57 1.45 1.33 1.05
1.8 0.82 1.09 1.37 1.49 1.67
1.97 1.74 1.42 1.36 1.51 1.36
0.85 1.15 0.96 1.08 1.02 1.16
0.64 0.91 0.63 0.9 1.07 1.02
0.9 0.9 0.87 1.16 1.25 0.95
0.51 0.86 1 0.67 0.65 0.53
2 1.81 1.16 1.18 1.33 1.17
0.25 0.74 0.83 0.74 0.56 0.48
0.31 0.65 0.75 0.75 0.8 0.63
1.17 1.2 1.2 1.01 0.94 1.14
0.51 0.63 0.76 0.83 0.84 1.06
0.69 0.82 1.05 1.4 1.24 1.26
0.66 0.5 0.51 0.4 0.59 0.6
0.77 0.76 1.07 0.99 1.07 0.87
0.38 0.99 0.65 0.56 0.39 0.28
1.09 0.87 1.27 1.27 1.17 1.31
0.61 0.87 0.57 0.7 0.54 0.73
1.19 1.16 1.16 0.99 1.01 1.06
0.44 0.72 0.93 1.14 1.13 1
0.07 0.11 0.67 0.58 0.7 0.77
1.34 1.02 1.75 1.11 0.97 0.79
0.89 1.08 1.02 0.82 0.7 0.81
0.35 0.28 0.19 -0.03 0.19 0.25
16 16.67 19.99 20.1 20.03 12.54 11.29 11.63 10.79 11.75
9.24 11.14 11.76 13.52 14.62 13.71 22.19 59.8 308.5 0
140 0 0 0 2.67 3 3.33 6.67 7 9 11.33
- - - - - - - - - -
19.85
120 22.98 20.36 19.34 20.98 14.53 16.27 20.27 21.21 23.3
5.61 6.6 7.75 8.03 8.37 6.84 9.26 8.78 10.48 10.82
- - - - - - - - - -
100
25.67 23.86 21.63 25.67 25.4 19.82 29.09 38.73 44.92 52.75
11.14 11.57 14.44 15.79 17.08 14.53 10.7 11.76 13.12 17.99
80
11.38 14.43 13.5 14.44 14.7 9.45 10.91 13.27 12.08 11
Axis Title

15.53 17.32 18.32 18.47 21.18 18.83 20.86 24.2 20.27 20.65
3.18 0 0 0 0 4.66 4.42 10.72 15.17 AAPL
7.62
60
AXP
17.6 19.95 17.89 16.68 18.81 16.2 22.35 25.58 24.76 27.79
15.55 15.18 17.61 15.88 17.41 12.26 13.48 15.8 14.68 15.35
40
12.56 13.05 13.64 13.74 14.52 12.63 13.94 14.73 16.09 15.95

20
12.33 13.71 17.14 22 26.5 22 23.33 29.4 25.82 28.46
10.13 184 148.33 175.71 127.5 107 125 95.38 97.5 115
13.28
0 15.89 18.13 15.81 15.71 17.29 16 20.27 20.13 22.63
Feb-82 Aug-87 Ja n-93
16.67Jul -98 19.69 Ja n-0416.78 Jul -09 Dec-14 Jun-20
15.3 15.22 17.82 18.55 18.09 16.43 18.02
6.63 7.82 7.21 7.52 Axis Title
7.08 5.61 7.54 8.06 7.3 7.29

9.81 11.03 10.35 10.77 10.77 7.52 8.6 10.1 12.49 16.81

15.29 18.31 17.38 14.94 16.22 15 15.75 19.55 20.3 21.5


25.76 23.59 22.21 24.8 30.15 23.89 27.5 32.68 36.09 34
14.01 14.53 18.12 16.59 13.6 14 13.01 12.35 12.21 12.45
- - - - - - - - - -
1.873 1.974 2.055 2.094 2.204 2.197 2.28 2.355 2.475

- - - - - - - - - -

- - - - - - - - - -

0.837 0.853 0.903 0.934 0.962 0.98 1.032 1.066 1.098


0.743 0.787 0.876 0.923 0.977 1.026 1.174 1.261 1.33 1.397

1.02 1.01 1.27 1.11 1 1.54 1.04 0.66 1.08 0.9

2.29 1.99 1.97 1.67 1.45 2.16 2.09 2.13 2.19 1.97
1.71 1.81 2.1 1.99 2.31 2.88 2.59 2.54 2.46 2.72
0 0 0 0 0 0 0 0 0 0
- - - - - - - - - -
0.44 0.36 0.41 0.44 0.4 0.59 0.55 0.49 0.56 0.73
3.57 3.33 3.32 3.78 4.54 6.68 5.48 5.34 4.9 4.98
- - - - - - - - - -
0 0 0 0 0.08 0.18 0.19 0.19 0.17 0.16
4.03 4.23 5.03 4.57 4.13 4.56 4.29 4.26 4.99 4.68
0 0 0 0 0 0 0 0 0 0
2.16 1.96 1.87 2.05 1.78 2 1.84 1.44 1.71 1.68
7.59 6.66 9.12 11.66 10.68 17.56 21.34 10.71 6.68 3.92
2.27 1.96 1.74 1.88 1.66 1.94 1.72 1.55 1.62 1.43
1 0.99 0.87 0.96 0.88 1.23 1.13 0.97 1.05 1.01
3.45 3.44 3.4 3.43 3.32 3.84 3.55 3.49 3.36 3.54
2.47 2.29 2.34 2.67 2.19 2.65 2.37 2.13 2.03 1.87
0 0 0 0 0 0 0 0 0 0
0.99 0.87 1.01 0.81 1.08 1.12 0.87 1.13 0.96 0.87
3.68 3.15 3.17 3.72 3.6 3.33 2.98 2.31 2.29 2.01
2.79 2.6 2.36 2.52 2.01 2.47 2.15 2.25 2.55 2.43
3.97 3.68 3.73 3.81 4.01 4.7 3.82 3.52 3.99 4.17
0 0 0 0 0 0.2 0.14 0.08 0.14 0.06
3.18 2.88 2.95 2.88 2.96 4.08 3.75 3.7 4.03 3.98
- - - - - - - - - -

1.62 1.5 1.65 1.89 1.71 1.82 1.68 1.38 1.35 1.3
0.44 0.5 0.53 0.48 0.41 0.51 0.44 0.38 0.34 0.36
5.02 5.04 4.61 5.1 5.01 4.9 4.78 4.35 4.5 4.52
10.47 8.85 8.01 7.53 24.46 26.92 30.33 54.83 11.82 12.5
0 0 0 0 0 0 0 0 14.59 14.67
17.33 17 24.67 27.67 41 38.33 36 28.4 33.5 24
- - - - 0 0 0 0 27.99 23.73
22.29 28.18 24.6 23.24 26.04 25.53 22.59 30.88 29.66 28.04
15.58 30.51 32.56 37.42 0 0 0 0 24.57 40.9
- - - - - - - - - -
52.69 53.31 59.79 60.25 57.11 44.71 42.61 38.26 37.7 37.32
0 0 489.4 0 0 0 0 0 0 0
11.77 13.31 13.69 14.64 16 16.32 12.74 13.81 11.41 12.06
26.02 21.58 19.13 19.31 78.94 59.22 53.23 48 16.38 13.49
177 91 95.23 217.4 9.9 9.41 8.52 7.98 6.96 6.58
33.43 32.44 29.85 28.94 33.24 32.3 30.71 29.33 26.57 23.63
16.38 16.9 18.85 17.6 18.75 19.73 17.8 18.27 19.52 19.22
17.36 16.36 17.48 17.87 17.17 18.05 17.68 17.01 17.92 16.6

33.14 32.93 25.76 28 28.11 28.9 27.5 25.8 24 24.09


142.5 106.47 132.94 150 118.42 119.47 88.42 83.33 101.25 115
36.84 30.47 32 32.79 31.79 24.71 24.26 49.6 33.82 25
19.76 21.01 18.44 21.16 22.22 20.15 0 0 0 0
8.03 6.25 6.52 8.88 0 0 0 0 9.36 8.56

0 0 0 0 0 0 0 0 18.45 17.08

20.25 21.57 18.91 20.87 23 19.52 20.54 21.13 22.13 21.17


37.42 34.37 34.93 36.24 35.39 28.47 26.44 26.38 25.48 23.83
13.65 14.56 17.09 17.55 16.17 18.16 17.13 16.14 15.1 15.12
- - - - 10.742 10.88
2.612 2.707 2.838 2.987 3.178 3.29 3.213 3.128 3.353 3.493

- - - - - - - - - -

- - - - - - - - - -

1.116 1.177 1.218 1.253 1.274 1.34 1.386 1.4 1.424 1.501
1.521 1.592 1.67 1.752 1.905 1.986 2.066 2.164 2.339 2.426

0.8 0.77 0.94 0.99 0.75 0.87 1.13 1.93 1.54 1.34

2.09 2.28 2.51 2.72 2.49 2.86 2.7 2.61 2.31 2.25
2.77 2.13 1.7 1.46 1.13 1.03 0.81 0.77 0.68 0.54
0 0 0 0 0 0 0 0 0 0
- - - - 0 0 0 0 4.02 4.23
0.76 0.62 0.68 0.58 0.51 0.52 0.59 0.66 0.6 0.64
4.84 4.38 4.52 4.64 4.55 5.08 4.6 4.45 4.59 4.33
- - - - - - - - - -
0.16 0.17 0.14 0.15 0.15 0.19 0.22 0.27 0.3 0.3
5.45 5.8 4.95 6 9.63 8.21 7.1 6.06 2.8 2.37
0 0 0 0 0.11 0.17 0.26 0.27 0.31 0.28
1.35 1.64 1.86 1.83 1.77 2.18 2.3 2.5 2.25 2.75
4.93 3.35 3.09 3.68 3.11 3.05 3.08 2.87 3.42 3.91
1.2 1.22 1.3 1.33 1.34 1.39 1.45 1.55 1.54 1.75
0.95 0.92 0.82 0.87 0.8 0.76 0.83 0.8 0.74 0.76
3.4 3.68 3.38 3.22 3.3 3.07 3.14 3.33 3.18 3.54
1.51 1.8 1.91 2.19 2.34 2.93 2.98 3.54 3.26 3.87
0 0 0 0 0 0 0 0 0 0
0.75 0.99 1.02 0.93 1.16 1.19 1.43 1.6 1.48 1.3
1.6 1.99 1.94 1.94 2.05 2.47 2.37 2.74 2.43 3.2
2.16 1.98 2.26 2.15 2.03 2.23 2.14 2.42 2.07 2.28
3.58 3.74 3.33 3.54 3.53 3.45 3.48 3.05 3.12 3.67
0.04 0.04 0.04 0.03 0.03 0.09 0.05 0.05 0.04 0.07
3.3 3.45 3.43 3.65 3.72 3.79 3.32 3.23 2.89 2.88
- - - - - - - - - -

1.43 1.32 1.49 1.33 1.21 1.43 1.37 1.56 1.53 1.57
0.33 0.35 0.34 0.33 0.32 0.41 0.46 0.46 0.48 0.55
4.42 4.91 4.42 4.36 4.63 4.36 4.36 4.4 4.56 4.58
15.63 14.71 18.73 24.55 73.67 70.37 68.16 90.23 29.14 28.72
10.7 14.42 11.7 10.57 11.29 10.19 10.35 11.93 11.26 11.49
16.71 20.88 26.2 29.21 32.98 44.43 37.34 38.66 33.63 41.2
20.13 19.91 17.16 17.78 14.39 16.09 36.63 33.6 28.37 23.72
27.78 18.63 20.05 21.88 21.61 21.56 21.88 31.18 30.69 31.33
35.72 33.01 19.96 15.14 12.4 10.78 9.07 11.59 9.73 10.64
- - - - - - - - - -
33.63 34.86 35.83 30.93 31.55 25.09 29.2 29.25 28.72 29.76
24.69 18.82 14.53 12.63 11.62 15.39 13.01 17.55 16.78 13.51
10.17 10.38 11.74 13.97 19.32 16.71 13.63 13.67 17 20.22
14.79 17.14 17.66 18.26 19.74 20.82 23.11 23.9 24.75 24.76
7.04 6.7 7.73 7.59 8.81 11.11 9.37 15.77 15.39 17.23
22.58 25.6 25.76 26.84 28.72 30 31.73 34.48 38.89 38.55
19 16.91 17.63 19.69 21.49 20.14 22.67 24.01 22.59 22.24
16.36 17.91 16.57 17.11 16.73 16.34 27.9 27.52 28.63 28.59

27.29 27.42 27.68 30.07 37.67 34.3 29.08 32.25 34.14 35.83
125.63 111.11 112.5 111.82 115.6 110 101.5 27.62 27.89 26.63
29.22 17.45 18.45 19.92 20.81 22.88 25.8 26.25 26.62 28.24
19.08 20.16 20.01 20.32 20.41 21.15 22.06 21.38 22.86 23.87
8.43 8.75 9.04 9.14 9.35 10.91 9.76 9.41 8.66 9.44

16.39 14.91 14.56 14.9 15.27 16.49 16.59 18.83 18.32 18.13

20.44 15.93 17.05 18.18 18.52 18.3 21.1 23.24 21.25 21.35
22.73 20.98 19.07 19.48 21.47 17.16 16.84 19.41 18.9 20.54
14.63 15.55 14.92 14.84 13.87 13.45 15.54 15.27 16.45 15.65
10.886 10.985 11.198 11.447 11.726 11.599 11.003 11.243 11.642 11.876
3.612 3.5 3.613 3.87 4.062 4.223 4.519 8.401 7.942 7.948

- - - - - - - - - -

- - - - - - - - - -

1.551 1.598 1.628 1.716 1.762 1.821 1.857 1.952 2.018 2.075
2.526 2.63 2.77 2.855 2.914 3.071 3.218 3.317 3.442 3.571

1.68 1.33 1.15 1.27 0.96 1.2 1.4 1.36 1.07 0.51

2.16 2.31 2.13 1.86 1.6 1.46 1.28 1.15 1.18 1.12
0.61 0.7 0.83 1.14 1.26 1.77 2.06 1.92 2.08 1.93
0 0 0 0 0 0 0 0 0 0
4.3 4.38 4.14 3.85 3.96 3.87 3.67 3.5 3.39 3.26
0.68 0.76 0.66 0.6 0.61 0.45 0.47 0.43 0.47 0.65
3.98 3.33 3.87 3.55 3.76 3.76 4.13 3.45 3.95 3.74
- - - - - - - - - -
0.33 0.32 0.33 0.39 0.39 0.48 0.52 0.52 0.51 0.48
1.72 1.45 1.37 1.23 1.05 1.07 1.1 0.91 1.12 0.97
0.33 0.34 0.35 0.28 0.2 0.23 0.25 0.27 0.22 0.18
2.5 2.13 2.07 1.96 1.79 1.68 1.51 1.44 1.39 1.39
3.83 4.52 4.58 4.52 3.86 3.1 3.31 2.93 3.01 2.73
1.81 1.56 1.52 1.43 1.3 1.24 1.19 1.1 0.96 0.96
0.77 0.86 0.8 0.7 0.63 0.67 0.59 0.56 0.6 0.61
3.58 3.26 3.43 3.2 3.3 3.41 2.94 3.02 2.83 2.72
3.98 3.38 3.22 2.93 2.58 2.34 2.06 2.24 2.22 2.13
0 0 0 0 0 0 0 0 0 0
1.19 1.3 1.24 1.22 1.11 0.91 0.84 0.56 0.53 0.38
2.81 2.64 2.42 2.24 2.14 1.89 1.64 1.6 1.56 1.46
2.35 2.17 2.15 2.08 1.97 1.9 1.82 1.84 1.78 1.7
3.62 3.64 3.36 3.06 3.15 2.7 2.88 2.95 3.14 3.1
0.07 0.06 0.07 0.07 0.08 0.07 0.05 0.05 0.06 0.08
2.79 2.95 3.03 2.84 2.58 2.28 2.18 1.88 1.88 1.83
- - - - - - - - - -

1.6 1.79 1.67 1.52 1.54 1.57 1.37 1.26 1.36 1.36
0.59 0.67 0.74 0.75 0.7 0.9 0.98 0.85 0.87 0.8
5.07 5.01 4.79 4.42 4.21 4.16 3.74 3.69 3.51 3.71
30.08 22.99 27.21 72.59 0 0 0 214.44 28.37 21.25
10.64 10.54 13.54 12.95 11.1 12.26 11.6 9.96 11.22 13.05
42.12 29.49 52.31 47.25 48.21 73.11 78.62 68.48 146.79 105.63
16.29 16.12 17.48 19.18 15.56 18.05 20.53 22.84 40.66 50.15
32.13 27.08 28.34 27.76 34.08 35.99 36.55 28.28 35.89 40.72
10.33 10.48 10.97 11.54 13.13 12.68 13.67 12.85 15.79 17.26
- - - - - - - - - 0
25 27.43 33.22 37.16 38.79 42.24 46.53 44 56.8 51.73
15.06 12.5 15.86 18.12 17.38 17.55 19.2 20.79 28.02 25.04
22.12 19.54 18.28 23.08 18.1 22.44 22.88 26.15 33.87 30.17
23.36 23.93 27.72 24.24 27.34 29.46 29.02 29.87 39.57 42.69
18.16 12.98 13.05 15.07 13.57 17.56 18.71 11.06 16.68 17.02
38.13 37.42 43.87 37.89 40.66 48.7 55.16 38 47.18 44.48
20.82 21.1 21.19 20.7 20.59 25.42 30.8 25.95 34.92 40.1
23.06 22.75 26.84 18.16 16.22 17.95 16.37 22.67 23.95 24.07

42.16 39.52 47.16 48.65 43.68 56.66 64.5 53.96 59.26 70.57
29.44 49.38 38.33 36.69 41.52 34.02 28.74 36.76 45.27 38.68
28.22 27.49 37.58 36.44 44.38 56.32 58.44 42.99 57.88 61.67
25.48 26.17 31.91 30.11 33.62 34.66 38.52 28.99 36.45 38.03
10.18 11.59 11.95 11.92 11 11.54 27.49 34.21 128.93 182.71

18.93 20.26 21.07 19.57 17.25 21.08 19.9 15.79 21.49 25.65

26.43 25.76 27.51 30.61 38.31 41.68 38.24 37.63 48.98 55.17
17.47 20.09 26.04 23.33 25.2 30.46 35.86 37.53 43.43 43.81
16.39 17.38 18.79 19.01 18.15 20.68 22.73 23.47 31.65 35.82
11.961 12.352 12.636 12.983 13.318 13.361 13.503 13.48 13.042 13.115
8.292 8.323 8.525 8.536 8.991 9.144 9.287 9.362 9.658 9.829

- - - - - - - - -

- - - - - - - - - -

2.115 2.232 2.307 2.403 2.451 2.611 2.718 2.859 2.948 3.142
3.751 3.749 3.83 3.908 4.128 4.209 4.337 4.433 4.746 4.948

0 0 0 0 0 0 0 0 0 0

1.02 1.14 1.06 1.03 1.14 1.07 1.26 1.63 1.72 1.65
2 1.93 1.49 1.58 1.86 1.73 1.89 2.36 2.39 2.5
0 0 0 0 0 0 0 0 0 0
3.2 3.05 2.98 2.7 2.96 2.93 2.84 2.87 2.94 2.75
0.62 0.62 0.6 0.61 0.66 0.66 0.54 0.78 0.54 0.35
3.83 3.76 3.59 3.57 3.31 3.58 3.6 4.07 3.83 3.73
- - - - - - - - - 0
0.45 0.4 0.34 0.32 0.32 0.29 0.25 0.25 0.19 0.2
0.86 1.03 0.81 0.71 0.74 0.77 0.71 0.65 0.47 0.5
0.13 0.13 0.14 0.11 0.16 0.15 0.17 0.15 0.11 0.12
1.48 1.44 1.24 1.42 1.29 1.2 1.23 1.2 1.16 1.07
2.51 2.45 2.44 2.05 2.27 1.92 1.78 3.22 2.03 1.83
0.96 0.93 0.76 0.9 0.84 0.74 0.68 1.03 0.9 0.99
0.65 0.64 0.64 0.66 0.67 0.55 0.49 0.58 0.46 0.4
2.31 2.34 1.99 2.25 2.58 2.35 2.63 2.96 3.09 3.12
1.96 1.96 1.69 1.79 1.74 1.46 1.42 1.47 1.35 1.31
0 0 0 0 0 0 0 0 0 0
0.35 0.49 0.58 0.85 0.99 0.97 1.34 1.2 0.9 0.79
1.45 1.48 1.07 1.1 0.92 0.7 0.66 0.7 0.6 0.57
1.59 1.54 1.29 1.35 1.2 1.17 1.11 1.49 1.19 1.14
3 2.76 2.39 2.27 2.29 2.14 2.31 3.03 2.87 3.25
0.07 0.07 0.06 0.06 0.06 0.05 0.05 0.09 0.07 0.06
1.67 1.5 1.42 1.5 1.71 1.35 1.41 1.76 1.28 1.06
- - - - - - - - - -

1.09 1.09 1.01 0.89 0.75 0.67 0.7 0.65 0.47 0.4
0.91 0.82 0.65 0.74 0.68 0.56 0.46 0.44 0.36 0.36
3.19 2.94 2.61 2.52 2.66 2.43 2.3 2.34 2.24 2.32
21.05 18.95 16.58 15.25 17.14 24.1 27.05 16.34 15.07 8.84
19.35 19.65 17.96 14.19 11.68 11.62 15.67 16.08 18.96 17.16
107.1 137.04 161.03 210.03 181.78 131.41 89.14 0 0 0
66.94 55.48 27.59 21.85 15.7 12.39 10.59 9.9 9.83 9.76
41.41 40.49 57.4 130.55 112 91.54 105.15 311.78 404.86 0
23.63 21.04 22.61 18.54 13.98 11.99 16.5 35.47 69.27 234
0 0 0 17.62 12.22 20.49 13.67 16.24 18.18 17.88
50.05 54.3 56.63 53.3 45.8 37.07 43.42 42.43 44.18 32.13
31.76 28.67 26.18 28.3 27.74 27.44 19.14 20.95 24.15 20.38
27.67 35.22 38.83 56.87 49.51 27.71 19.78 21.93 37.56 46.45
43.17 39.1 33.67 24.23 34.42 30.9 32.13 26.19 29.24 31.3
16.68 13.45 14.07 15.06 12.72 13.59 0 0 0 0
48.83 38.92 59.45 71.12 88.37 72.53 69.25 36.13 33.83 35.23
32.9 33.33 28.79 25.96 22.56 20.4 23.13 18.57 19.61 19.53
27.43 24.89 22.5 19.21 17.97 19.22 27.08 23.78 30.92 28.69

63.51 59.97 73.43 63.63 47.06 35.48 25.08 31.43 55.3 44.5
28.06 24.06 14.55 18.94 14.78 15.58 13.82 19.04 28.41 29.33
46.9 58.82 40.55 65.29 85.71 76.17 77.97 44.51 38.88 34.51
34.93 36.69 42.88 23.78 24.32 28.22 32.22 24.59 31.4 36.36
14.53 8.44 9.85 8.01 7.86 12.66 12.84 12.27 16.25 0

17.69 16.8 21.45 20.12 29.59 24.69 22.08 19.92 19.08 11.59

38.11 37.4 44.82 37.96 39.97 43.26 57.13 52.76 46.73 39.94
38.41 48.45 46.01 44.66 41.62 33.87 40.28 36.44 39.37 35.69
41.02 39.58 35.8 27.64 22.18 21.22 17.25 14.78 15.88 15.33
13.069 13.196 22.466 13.808 14.364 14.736 25.792 16.563 17.296 17.902
10.049 10.128 11.103 11.278 11.505 11.399 11.343 11.113 11.346 11.232

17.666 19.333 22.602 24.717 26.554 27.925 36.827 36.24 37.546 37.423

- - - - - - - - - -

3.328 3.47 3.582 3.808 3.991 4.189 4.373 4.716 4.914 5.108
5.158 5.451 5.796 6.079 6.291 6.545 7.012 7.149 7.405 7.69

0 0 0 0 0 0 0 0 0 0

1.27 1.31 1.35 1.48 1.34 0.89 0.85 1.06 1.12 1.94
2 2.24 2.66 3.24 3.85 3.9 2.81 3.03 2.72 3.06
0 0 0 0 0 0 0 0 0 0
2.57 2.75 2.86 2.73 3.01 3.05 3.08 2.96 2.87 3.07
0.35 0.21 0.73 0.52 0.55 0.56 0.74 0.75 0.74 1.15
2.74 3.06 2.6 3.05 3.84 4.65 3.17 4.2 4.12 4.32
0 0 0 0.39 0.65 0.37 0.58 0.52 0.5 0.6
0.2 0.19 0.2 0.24 0.28 0.37 0.33 0.34 0.32 0.42
0.35 0.38 0.44 0.41 0.45 0.44 0.6 0.54 0.47 0.59
0.14 0.13 0.13 0.09 0.09 0.16 0.23 0.29 0.27 0.39
1.05 1.15 1.17 1.59 1.14 1.28 1.18 1.46 1.32 1.23
1.78 2.11 2.11 1.96 2.57 2.67 2.82 2.9 2.96 3.83
0.99 1.31 1.1 1.38 1.15 1.22 1.12 1.53 1.56 1.52
0.45 0.44 0.48 0.39 0.3 0.16 0.63 0.81 0.79 0.79
2.55 2.32 2.29 2.55 2.75 2.52 1.93 2.25 2.07 2.42
1.49 1.79 1.76 1.94 1.6 1.72 1.42 1.82 2.25 2.17
0 0 0 0 0 0 0 0 0 0
1.04 1.04 1.69 1.12 1.21 1.13 1.23 1.17 0.96 0.91
0.74 0.81 0.94 0.88 0.71 0.78 0.78 0.93 1 1.06
1.29 1.26 1.11 2.24 2.25 1.97 1.72 2.2 2.21 1.98
3.21 3.75 3.09 3.08 3.11 2.12 1.99 2.47 2.17 2.69
0.05 0.07 0.06 0.05 0.04 0.03 0.03 0.05 0.05 0.05
1 1.25 1.17 1.23 1.36 1.15 1.05 1.16 1.2 1.96
- - - - - - - - - -

0.56 0.57 0.46 0.52 0.48 0.41 0.31 0.31 0.35 0.41
0.42 0.33 0.37 0.38 0.4 0.51 0.42 0.48 0.47 0.53
2.13 2.16 2.07 2.18 2.2 1.97 2.02 2.72 2.54 2.84
11.47 130.41 132.35 0 55.92 16.17 98.06 163.48 47.35 18.17
22.53 27.34 26.04 19.59 19.88 20.16 18.49 22.79 26.69 20.12
0 97.67 52.76 30.22 31.83 32.61 38.98 36.72 48.51 37.34
29 71.25 0 0 62.72 29.53 22.08 11.58 12.48 11.67
127.06 41.16 34.33 24.75 39.02 38.84 39.55 34.12 25.72 24.52
0 74.36 88.15 58.11 0 0 0 0 22.23 17.59
20.97 21.48 19.65 19.47 19.57 16 17.56 17.84 16.4 14.97
38.83 33.6 20.9 18.51 13.4 17.69 18.91 21.18 18.97 17.86
32.96 30.86 32 27.64 37.62 36.14 26.53 26.21 24.71 24.49
165.53 116.96 60.9 36.55 33.13 34.64 38.54 39.88 37.71 28.32
32.3 33.83 26.39 26.25 24.87 25.61 24.39 22.11 22.56 20.87
45.1 50.21 32.93 23.16 30.38 23.71 24.59 15.89 11.3 12.05
29.48 43.72 44.09 37.47 34.25 24.24 27.41 24.41 28.68 26.61
21.01 23.72 23.32 14.97 22.97 19.03 29.81 29.8 21.41 21.98
33.02 32.04 28.81 23.6 24.66 25.35 23.41 23.86 28.2 24.96

60.81 52.45 56.98 39.41 49.71 51.51 36.63 37.07 38.01 38.95
35.05 20 20.22 20.14 18.83 31.53 19.35 22.13 22.13 20.2
32.66 32.31 28.73 22.32 20.94 16.31 30.49 29.5 55.2 194.72
37.82 40.89 28.81 26.81 24.7 24.4 26.23 25.69 25.89 25.9
0 0 0 0 0 454.29 16.82 12.86 10.41 9.22

16.88 19.07 17.15 13.95 14.04 12.84 15.64 16.84 10.1 9.12

37.08 44.24 39.85 35.1 28.32 26.3 28.21 28.9 31.73 29.23
40.56 36.51 30.43 31.5 26.85 30.78 28.82 29.62 26.01 26.51
17.74 24.35 26.64 21.7 20.83 14.38 13.5 12.98 12.69 13.82
15.91 15.983 15.802 15.036 14.794 15.357 15.953 16.485 16.974 17.834
11.275 11.407 11.547 11.614 11.566 11.677 11.888 11.817 11.938 12.298

38.282 38.969 40.054 39.355 40.181 41.47 42.893 43.183 45.733 46.062

- - - - - - - - - -

5.317 5.631 5.866 6.079 6.244 6.56 6.801 7.021 7.198 7.56
7.883 8.059 8.358 8.619 8.979 9.18 9.749 9.744 10.119 9.928

0 0 0 0 0 0 0 0 0 0

1.75 1.41 1.51 1.99 2.06 2.71 1.98 1.98 1.61 1.66
2.64 2.44 2.86 3.76 3.06 2.85 2.52 2.03 1.71 1.82
0 0 0 0 0 0 0 0 0 0
2.96 2.96 3.11 4.04 4.21 4.33 3.84 3.96 3.29 3.28
1.03 0.93 1.13 1.41 1.31 1.26 1.08 1.06 0.92 0.86
4.33 4.1 3.9 4.91 4.51 4.85 4.33 4.12 3.22 3.33
0.54 0.58 0.64 0.62 0.61 0.69 0.59 0.69 0.77 0.82
0.44 0.5 0.77 0.87 1 0.78 0.74 0.67 0.73 0.77
0.45 0.54 0.79 0.99 0.76 0.77 0.74 0.7 0.68 0.7
0.25 0.26 0.44 0.58 0.51 0.49 0.38 0.29 0.25 0.36
1.18 1.11 1.43 1.42 1.48 1.42 1.65 1.8 1.79 1.89
3.72 3.81 4.01 7.16 5.67 5.74 3.98 3.96 3.7 3.24
1.53 1.41 1.36 1.63 1.82 2.03 1.8 2 1.73 1.81
0.85 0.81 0.79 1.27 1.46 1.63 1.07 1 1.61 1.4
2.03 2.1 1.98 2.24 2.01 1.94 1.98 1.88 1.55 1.65
2.44 2.55 2.88 3.21 2.64 2.72 2.48 2.86 3.16 3.33
0 0 0 0 0 0.33 0.31 0.29 0.88 0.64
0.82 0.89 1.11 1.07 1.09 0.94 0.97 0.86 0.86 0.97
1.1 1.16 1.34 1.72 1.7 1.73 1.64 1.91 1.7 1.77
1.86 1.66 1.7 1.73 1.84 1.81 1.84 1.81 1.73 1.7
2.55 2.46 2.93 4 3.41 3.65 3.18 3.13 2.93 2.9
0.05 0.04 0.03 0.04 0.04 0.03 0.03 0.03 0.03 0.05
1.4 1.25 1.39 1.71 1.59 1.7 1.42 1.34 1.2 1.44
- - - - - - - - - -

0.43 0.44 0.47 0.52 0.63 0.53 0.48 0.48 0.44 0.47
0.47 0.51 0.59 0.55 0.63 0.56 0.59 0.59 0.67 0.7
2.88 2.1 2.24 2.88 2.63 2.63 2.62 2.62 2.39 2.4
15.72 14.79 22.41 26.57 30.7 23.84 21.95 22.79 32.63 36.85
18.14 15.59 16.96 14.8 14.14 16.27 14.33 16.25 15.33 13
34.3 28.67 23.13 21.06 22.01 20.29 21.34 23.81 20.09 25.4
9.48 9.81 8.36 9.17 9.05 10.26 8.68 8.21 8.54 8.22
23.82 20.67 25.49 25.17 20.25 20.06 19.28 21.38 20.73 18.61
15.78 15.74 16.9 13.05 10.12 9.12 9.48 9.08 9.25 9.92
11.71 10.62 11.76 11.64 11.14 10.84 11.49 10.58 9.19 9.04
15.98 18.59 18.18 15.05 17.62 15.85 14.91 14.01 11.85 12.7
23.26 23.24 22.51 20.63 16.34 17.59 16.88 16.14 14.52 14.13
25.09 17.44 20.16 18.58 19.86 18.53 17.83 15.2 17.27 20.57
19.54 19.16 23.29 23.71 22.62 21.5 17.94 16.87 16.64 17.6
16.71 20.59 25.5 27.9 19.73 16.08 16.68 15.95 12.65 13.3
25.37 21.31 20.82 21.27 20.57 19.82 19.67 19.94 19.92 19.95
18.57 17.74 17.91 15.97 14.61 17.91 16.53 17.44 15.14 16.86
25.94 22.15 23.05 23.61 19.97 19.67 19.47 18.11 18.48 16.65

38.4 37.55 29.04 23.47 22.18 21.81 21.79 21.6 19.42 21.71
20.11 20.91 20.17 18.32 16.14 16.84 18.55 20 25.63 37.37
32.96 25.71 18.05 21.36 20.89 22.7 21.2 15.38 15.86 16.49
24.75 23.84 23.54 22.27 20.85 22.87 22.26 21.83 20.9 23.13
13.93 13.6 20.26 44.25 14.27 17.95 19.34 12.26 13.72 10.44

9.32 9.42 19.65 18.62 17.89 17.28 18.45 18.4 19.28 18.26

27.79 27.61 27.47 29.54 29.83 30.48 29.66 28.57 24.91 28.76
23.99 23.55 21.74 18.93 19.43 18.41 17.21 16.49 17.38 18.81
13.58 13.43 13.18 13.93 12.49 11.99 9.84 10.39 9.62 10.21
19.26 20.222 21.465 22.205 23.29 26.81 28.072 29.253 30.44 31.928
12.661 12.694 12.889 12.945 13.2 13.058 12.943 13.376 15.061 15.417

48.168 48.594 52.144 54.506 54.9 57.009 60.05 62.99 67.731 70.861

- - - - - - - -0.154 0.207

7.821 7.954 8.244 8.48 8.586 8.771 8.999 9.37 9.719 10.037
10.168 10.599 11.667 11.284 11.463 11.991 12.766 12.792 13.522 14.099

0 0 0 0 0 0 0 0 0 0

1.39 1.43 1.49 1.45 1.36 1.4 1.42 1.35 1.34 1.46
1.84 1.89 1.6 1.75 1.72 1.47 1.58 1.33 1.34 1.6
0 0 0 0 0 0 0 0 0 0
3.1 2.79 2.91 2.68 2.95 2.63 3.08 3.11 3.01 2.98
0.84 0.95 0.88 0.85 0.97 1.01 1.15 0.99 0.92 0.89
3.29 2.97 2.71 2.69 3.01 3.22 3.06 3.4 3.64 3.75
1.06 1.12 0.95 0.92 1.03 0.9 0.78 0.71 0.73 0.81
0.87 0.75 0.79 1 0.85 0.94 0.99 1.13 1.44 1.47
0.75 0.79 0.71 0.79 1 0.95 0.95 0.97 1.17 1.22
0.43 0.7 0.68 0.86 0.92 1.14 1.28 1.75 1.89 1.85
1.8 1.86 1.73 1.7 1.82 1.94 2.12 2.23 2.28 2.17
3.51 3.42 3.49 3.93 3.85 4.01 3.43 3.27 3.24 2.9
1.86 2.42 2.4 2.47 2.54 2.52 2.78 2.75 2.74 2.71
1.54 1.43 1.72 1.77 1.98 1.64 1.99 1.95 1.99 1.71
1.53 1.76 1.75 1.75 2.16 2.21 2.17 2.27 2.18 2.42
3.12 4.52 4.67 4.66 4.94 5.59 4.78 4.31 4.17 3.63
0.56 0.86 0.6 0.99 1.29 1.24 1.22 1.21 1.46 1.28
0.99 0.95 0.98 1.09 1.2 1.16 1.22 1.39 1.85 1.63
1.72 1.99 2.34 2.47 2.61 2.96 3.26 3.25 3.66 3.21
1.72 1.77 1.78 1.89 1.95 1.78 1.88 1.94 2.07 1.9
2.69 3.09 2.56 2.4 2.25 2.01 2.04 2.2 2.13 2.09
0.05 0.04 0.03 0.03 0.03 0.03 0.02 0.05 0.07 0.06
1.44 1.5 1.35 1.47 1.54 1.61 1.57 1.52 1.46 1.53
- - - - - - - 0 0 0

0.49 0.5 0.5 0.47 0.47 0.48 0.52 0.55 0.64 0.55
0.83 0.89 0.99 1.15 1.13 1.23 1.3 1.37 1.43 1.33
2.3 2.15 2.07 1.81 1.91 1.76 2.03 1.96 1.99 1.86
31.28 28.77 20.68 20.19 16.56 12.89 11.78 11.25 11.72 12.35
11.86 12.89 15.91 15.14 13.51 14.01 12.12 9.8 7.88 6.94
25.6 24.29 24.5 26.03 18.99 20.03 16.79 13.36 11.88 16.1
9.43 9.04 9.65 11.43 10.64 9.41 10.49 7.14 6.34 6.65
16.4 15.93 15.81 15.35 15.52 14.14 13.51 13.46 10.8 9.82
10.45 12.81 12.28 12.34 13.18 12.37 12.83 11.51 25.58 0
9.89 9.48 10.77 7.24 9.17 7.98 8.43 9.88 18.76 24.26
14.55 14.4 14.63 13.07 12.98 14.12 12.28 13.18 16.19 18.54
15.85 15.06 16.17 17.48 15.08 15.15 14.78 13.96 9.47 10.83
23.55 21.02 24.22 24.4 22.4 18.26 17.61 14.75 15.93 19.27
17.7 17.17 17.07 18.51 18.37 16.18 15.58 15.67 13.09 11.51
11.99 10.73 10.26 9.61 9.99 11.58 11.29 21.62 23.53 25.08
22.34 21.52 23.25 24.56 23.88 22.8 20.96 20.5 18.18 18.09
15.61 15.17 29.86 28.52 29.9 25.82 14.79 15.58 16.5 14.25
15.4 13.32 14.86 15.65 15.06 15.43 13.36 12.89 11.74 11.67

25.31 20.05 20.75 19.38 20.23 16.4 14.63 13.97 10.34 10.56
38.64 19.39 15.33 16.14 12.95 18.32 16.63 14.27 12.54 18.81
9.74 9.79 10.52 11.75 19.59 19.2 13.23 11.9 14.76 11.45
22.95 21.7 20.13 22.19 22.18 20.67 16.71 18.58 14.21 10.78
9.07 8.53 8.14 7.29 7.84 7 6.66 8.92 9.46 9.34

16.85 17.24 18.47 19.82 17.93 15.36 13.3 12.62 10.94 9.24

22.37 22.92 22.01 22.09 17.68 17.3 16.99 16.71 11.62 11.42
17.6 17.36 15.42 14.82 16.26 18.12 17.5 16.18 13.9 14.82
11.58 10.98 12.02 13.4 12.92 11.06 10.96 8.45 9.22 9.01
31.847 33.249 34.798 35.494 36.877 38.294 40.043 42.797 43.233 43.555
15.973 16.019 16.259 15.673 15.733 16.194 17.532 17.732 17.591 17.919

79.206 82.174 86.732 90.573 101.618 100.208 105.83 107.473 103.725 93.453

0.344 0.423 -0.178 3.855 4.887 4.97 6.596 6.395 6.535

10.151 10.6 10.971 11.198 11.59 12.179 12.663 13.01 13.307 13.793
14.905 14.581 15.31 15.751 16.262 16.033 16.978 16.708 16.675 15.971

0 0 0 0 0 0 0 0 0 0

1.35 1.41 1.35 1.29 1.6 1.95 2.28 2.7 3.75 4.55
1.79 1.72 1.53 1.61 1.82 1.76 1.95 2.52 3.49 5.79
0 0 0 0 0 0 0 0 0 0
2.73 2.81 2.54 2.35 2.42 2.72 2.41 2.98 3.42 3.87
0.92 0.92 0.91 0.9 1.08 1.12 1.12 1.14 1.54 1.93
3.76 3.27 3.49 3.69 4.15 4.56 4.81 5.29 11.13 16.73
0.67 0.69 0.61 0.8 0.62 0.83 0.79 0.85 1.77 1.43
1.66 1.98 2.22 2.86 2.94 3.13 3.78 3.82 4.18 3.42
1.13 1.27 1.24 1.19 1.39 1.39 1.43 1.54 2.26 2.06
1.98 2.16 1.79 1.7 1.7 2.2 2.3 2.78 3.74 3.73
2.2 2.49 2.5 2.4 2.43 2.56 2.65 2.53 3 3.5
2.82 2.81 2.89 3.14 3.39 3.54 4.43 3.25 4.82 4.48
2.57 2.65 2.48 2.31 2.22 2.3 2.77 2.8 3.36 3.53
2.26 2.22 1.97 1.84 2.55 3.36 4 4.25 2.61 3.21
2.36 2.43 2.17 2.03 2.28 2.45 2.82 2.9 3.48 4.04
3.49 3.44 3.05 2.94 2.62 4.01 4.03 4.82 5 5.68
1.24 1.36 1.32 1.36 1.15 1.48 1.56 1.65 2.37 2.61
1.6 1.52 1.31 1.19 1.38 1.29 1.53 1.78 2.33 1.73
3.71 4 4.15 4.54 5.1 5.69 6.98 6.78 7.23 9.4
1.88 1.96 2.09 1.88 1.85 2 2.38 2.15 2.51 3.4
1.88 2.01 2 2.19 2.1 2.42 2.7 2.61 2.63 2.95
0.06 0.06 0.06 0.06 0.05 0.09 0.11 0.12 0.11 0.14
1.62 1.63 1.49 1.39 1.53 1.78 2.07 2.13 2.51 3.28
0 0 0 0 0 0 0 0.17 0.4 0.56

0.71 0.67 0.69 0.73 0.95 0.99 1.05 1.09 1.68 1.82
1.41 1.51 1.69 1.83 1.73 1.55 1.56 1.67 2.02 1.96
1.67 1.7 1.56 1.45 1.46 1.66 1.65 1.93 1.94 2.35
13.58 0 29.74 43.74 47.9 14.28 14.7 16.36 15.7 11.98
11.43 23.99 40.42 32.07 24.52 25.97 22.62 19.81 17.6 11.29
20.96 23.28 21.61 22.82 17.35 16.69 16.02 13.69 13.77 16.11
8.2 11.45 14.69 11.51 8.06 9.68 9.63 10.44 8.98 6.86
13.72 15.6 18.43 18.37 15.29 16.39 16.6 18.98 16.47 11.92
0 0 102.33 45.49 14.64 19.07 19.73 20.3 16.36 9.2
31.24 22.59 7.69 7.06 6.56 8.15 12.8 17.41 13.07 14.87
18.93 18.86 17.84 20.72 16.2 16.61 18.2 17.78 15.66 15.43
11.23 12.38 13.08 12.48 11.68 12.21 12.72 13.73 13.98 13.83
38.49 47.73 26.49 20.45 11.65 10.32 10.41 9.39 10.17 9.24
12.48 13.29 14.64 13.7 12.2 12.72 12.94 13.44 15.91 15.53
42.11 28.45 18.52 17.28 10.77 10.6 10.71 10.24 8.75 6.42
17.78 19.89 19.45 18.09 15.76 18.01 13 12.78 12.53 12.4
15.25 14.75 15.19 15.74 15 16.45 16.76 16.09 17.03 17.19
14.84 18.5 18.29 16.48 14.39 15.29 15.33 16.04 16.1 12.21

14.67 16.7 16.84 15.18 10.96 10.56 11.88 10.12 9.7 9.08
18.22 21.63 19.25 18.74 17.66 20.78 21.14 19.19 18.75 20.56
13.39 13.68 14.79 15.88 13.58 23.52 17 19.16 19.07 12.19
12.02 13.53 14.47 15.14 14.63 14.77 17.48 16.17 16.18 16.04
10.06 9.17 7.86 8.32 7.51 7.42 8.38 8.13 11.47 12.93

11.86 14.54 16.85 17.24 14.69 15.55 16.61 17.21 17.12 13.18

14.6 16.69 18.43 16.47 15.4 12.68 15.49 18.29 17.11 11.98
14.58 14.48 14.4 14.08 13.16 13.44 12.54 12.03 11.24 12.07
11.37 16.03 17.13 15.26 11.02 10.96 11.76 11.97 10.69 8.75
43.858 45.181 45.78 47.469 49.522 50.806 52.345 54.769 57.74 60.704
18.847 18.552 19.287 19.033 19.644 19.779 20.162 20.833 21.397 21.215

109.363 113.821 123.774 128.332 129.706 134.306 138.709 133.938 136.368 135.983

8.129 8.272 8.421 8.642 8.891 9.064 9.283 9.547 9.708 9.912

14.296 14.542 14.841 15.278 15.528 15.342 15.571 16.037 16.261 16.695
17.374 17.765 18.613 17.754 17.687 18.288 19.494 18.685 19.625 19.541

0 0 0 0 0 0 0 0 0 0

3.86 3.07 3.1 2.31 2.68 2.52 2.57 2.27 2.27 2.78
5.08 3.27 2.95 2.67 2.8 2.16 1.84 1.56 1.65 2.41
0 0 0 0 0 0 0 0.34 0.75 0.97
3.92 3.73 3.45 3.55 4.07 3.45 3.11 2.68 2.86 3.24
1.5 1.27 1.09 1 1.11 1.06 1.07 0.93 1.02 1.33
7.06 3.34 2.17 2.03 2.53 2.18 1.76 1.59 1.94 3.56
1.03 0.82 0.9 0.82 1.07 0.97 0.83 0.88 1.05 1.48
3.47 3.59 3.21 2.59 3.23 3.02 2.57 2.58 2.78 2.75
1.96 1.76 1.64 1.72 1.86 1.79 1.7 1.59 1.57 1.6
3.38 2.86 2.75 2.59 3.06 3.2 3.01 3.25 3.06 3.42
3.29 3.12 3 3.01 3.4 3.32 3.41 3.65 3.29 3.49
2.52 1.21 0.48 0.45 0.55 0.53 0.47 0.87 1.47 2.66
3.29 3 2.88 3.04 3.39 2.96 2.68 2.7 2.7 2.74
3.26 3.5 3.28 3.15 3.26 2.95 2.94 3.05 2.82 2.78
3.36 2.75 2.47 2.46 2.62 2.4 2.43 2.27 2.27 3.03
5.44 4.81 4.16 4.07 4.35 4.13 4.22 4.6 4.31 4.65
2.1 2.02 1.71 1.78 2.26 2.12 1.97 2.28 2.35 2.57
1.82 1.58 1.55 1.48 1.55 1.31 1.31 1.43 1.44 1.35
7.47 5.8 4.4 3.85 4.77 4.08 4.11 3.64 3.69 4.41
3.21 2.9 2.84 2.78 3 3.07 2.93 3.13 3.1 3.19
2.92 2.44 2.47 2.34 2.68 2.65 2.53 2.42 2.55 3.16
0.12 0.12 0.1 0.09 0.55 0.8 1.12 1.11 1.04 1.25
2.84 2.53 2.22 2.15 2.5 2.33 2.16 2.01 1.98 2.57
0.67 0.6 0.5 0.5 0.67 0.67 0.74 0.75 0.69 0.71

1.52 1.41 1.29 1.5 1.72 2.19 1.8 1.53 1.6 2.13
2.05 2.13 2.04 2.09 2.25 2.18 2.16 2.32 2.53 2.46
2.32 2.39 2.43 2.51 2.98 2.78 2.38 2.09 2.2 2.51
13.74 12.87 12.81 12.23 14.75 16.11 18.73 20.87 22.9 21.64
12.26 13.45 9.5 8.81 10.55 11.71 13.01 15.89 15.79 16.9
15.35 14.93 10.7 11.06 11.82 11.62 13.76 12.26 14.41 15.61
7.92 7.87 7.86 9.55 8.12 8.98 9.59 9.94 11.26 11.58
14.15 15.69 16.01 16.7 16.06 17.21 19.14 19.08 20.99 20.58
14.03 18.62 20.06 22.28 45.54 38.83 15.03 17.38 12.27 12.3
20.65 18.45 14.37 10.97 9.04 10.16 9.22 9.63 11.48 10.8
18.04 19.62 18.7 21.77 22.31 23.29 23.38 21.05 20.44 20.23
14.06 15.59 14.26 14.97 13.32 14.74 13.61 12.87 12.54 13.23
10.15 11.92 11.29 9.9 9.68 10.92 13.1 12.39 13.74 13.8
18.79 18.07 21.45 22.59 18.16 22.22 19.08 19.31 19 18.75
7.44 10.5 8.27 8.61 8.47 8.49 8.83 11.72 13.57 15.18
18.91 19.58 20.58 19.76 18.4 21.17 21.22 19.63 21.74 20.67
19 18.3 16.61 17.28 16.46 18.5 18.17 17.37 17.48 17.82
13.71 14.72 14.64 14.79 14.71 16.79 17.14 18.34 20.87 19.66

9.44 11.77 15.3 16.09 14.6 14.67 13.29 12.37 13.8 15.35
22.48 23.02 21.35 22.15 21.36 22.84 21.29 25.37 26.82 25.73
16.91 18.27 17.16 19.26 12.86 13.81 7.7 7.98 9.66 10.2
19.62 20.62 16.73 19.32 15.39 17.24 19.89 19.14 21.77 21.44
17.88 17.36 11.5 9.79 11.42 12.76 10.31 10.81 9.31 8.22

13.29 17.46 15.83 16.11 14.49 13.97 13.41 15.54 18.18 18.88

11.43 11.32 10.52 14.78 15.27 18.36 21.13 18.07 20.07 23.43
13.58 12.7 15.74 15.47 13.93 15.33 15.19 14.79 15.3 16.44
10.07 10.47 9 9.66 8.92 9.18 11.35 11.23 13.73 13.29
61.268 63.606 66.253 67.925 70.131 72.272 73.933 75.281 77.923 79.143
20.26 20.935 22.116 22.088 22.787 23.383 24.187 25.238 26.073 26.405

138.585 138.438 141.385 144.957 149.449 154.147 157.261 159.493 159.663 160.478

10.22 10.661 9.836 10.374 10.469 10.379 10.518 10.582 10.706 10.904

16.799 17.173 17.52 19.317 19.447 20.024 20.085 20.551 21.071 21.779
20.865 20.313 20.842 22.004 23.037 21.372 21.942 22.638 23.586 22.628

0 0 0 0.4 1 1.8 2.78 2.39 2.1 2.27

2.29 2.29 2.31 2.5 2.34 2.1 1.81 1.61 1.42 1.74
1.99 1.71 2.17 2.21 2.19 1.72 1.89 1.97 1.89 2.33
1.22 1.29 1.76 2.1 2.14 2.53 2.42 2.88 3.1 3.03
2.9 2.97 3.13 2.93 3.25 3.03 3.13 3.13 3.12 3.36
1.6 1.37 1.24 1.15 1.51 1.32 1.19 1.16 1.13 1.07
3.13 2.89 3.4 3.94 3.74 4.02 3.98 3.33 2.88 2.74
1.55 1.13 1.58 1.43 1.39 1.3 1.3 1.26 1.16 1.28
2.34 2.09 2.15 1.89 1.73 1.72 1.72 1.87 2.03 2.06
1.58 1.44 1.59 1.54 1.72 1.59 1.83 1.94 1.97 1.97
3.22 2.88 3.15 3.77 4.22 4.05 3.71 3.93 3.47 3.49
3.43 3.46 3.43 3.42 3.42 2.99 2.9 2.93 2.83 2.69
3.01 2.28 3.08 2.84 2.73 2.53 2.42 2.63 2.46 2.5
2.69 2.59 2.51 2.64 2.81 2.58 2.67 2.89 2.71 2.96
2.52 2.67 3.06 3.05 3.25 2.95 3.04 3.2 3.22 3.22
2.69 2.51 2.54 2.51 2.54 2.26 2.24 2.09 1.81 2.03
4.14 4.17 3.93 3.73 4.13 3.85 3.68 3.61 3.46 3.06
2.62 2.23 2.48 2.69 3.11 3.01 2.58 2.76 2.59 2.49
1.25 1.29 1.48 1.54 1.43 1.31 1.34 1.1 1.15 1.21
3.7 3.62 3.65 3.46 3.51 3.12 3.28 3.27 3.13 3.05
3.08 3.12 3.49 3.13 3.26 2.92 2.97 3.08 2.91 2.99
2.69 2.77 2.65 2.55 2.49 2.19 2.35 2.26 2.16 2.35
1.21 1.11 1.2 1.36 1.48 1.49 1.4 1.38 1.4 1.37
2.55 2.31 2.54 2.52 2.48 2.23 2.3 1.98 1.93 1.93
0.67 0.63 0.66 0.66 0.65 0.65 0.67 0.69 0.63 0.68

2.37 2.56 2.95 2.66 2.95 2.56 2.3 2.37 1.99 1.8
2.38 2.53 2.05 2.08 2.28 2.14 2.23 2.36 2.52 2.97
2.18 2.17 2.31 2.27 2.52 2.53 2.59 2.79 2.43 2.58
19.19 18.25 17.56 18.78 18.9 16.47 19.41 17.13 23.83 20.02
18.11 16.02 23.59 17.9 20.15 18.57 16.38 29.67 34.46 51.02
16.93 16.65 15.89 16.86 16.33 15.43 11.72 13.61 14.47 14.68
12.46 10.99 11.06 11.47 14.91 17.11 36.72 138.26 0 0
20.61 20.95 20.98 22.61 23.73 20.86 19.6 18.29 17.56 16.23
18.31 17.31 15.95 14.76 14.66 10.96 8.37 9.93 7.35 8.23
10.75 10.64 11.36 9.9 12.38 11.43 14.87 17.72 14.02 12.82
19.2 22.11 22.12 21.7 22.77 23.15 23.03 23.53 23.31 19.74
11.5 15.69 13.49 13.43 14.36 10.12 10.25 11.5 12.36 12.97
15.22 16.5 15.64 13.31 12.94 12.94 14.72 13.77 15.85 17.81
19.3 17.65 18.35 18 17.13 17.85 18.71 19.5 22.59 20.72
14.93 11.2 11.83 11.1 12.23 10.39 11.02 10.05 10.53 11.48
22.77 23.7 26.39 25.5 22.81 25.55 25.72 27.95 26.05 25.65
18.25 18.63 19.4 21.85 22.01 21.28 24.56 24.08 23.1 21.73
20.17 19.41 21.91 21.82 20.12 18.32 19.87 21.42 22.34 22.2

15.86 18.18 18.73 16.87 29.83 28.55 38 41.84 19.99 21.57


24.4 29.47 27.64 27.45 28.27 32.15 28.51 25.56 25.96 22.09
18.32 17.92 21.94 24.16 23.78 23.62 29.08 24.3 31.16 33.53
19.6 22.88 27.6 26.01 32.2 27.15 26.92 25.97 22.95 24
9.51 9.14 9.9 10.51 8.89 8.93 10.36 10.97 11.5 11.65

18.27 15.55 16.86 16.55 15.92 13.75 11.16 11.85 12.25 11.8

24.05 30.72 32.06 24.95 22.77 21.86 20.6 26.31 27.35 21.18
15.11 15.63 16.79 15.67 15 12.23 14.49 14.76 15.66 15.19
12.83 11.83 12.16 12.74 14.8 15.69 20.25 26.88 37.2 40.79
80.878 82.595 82.477 82.853 82.195 82.311 81.111 79.751 78.008 77.764
26.776 26.446 25.979 27.081 29.074 27.828 25.858 25.955 25.996 27.041

164.339 167.707 171.052 175.72 176.662 178.787 180.051 181.129 185.226 190.143

10.988 11.111 11.362 11.557 11.795 12.284 12.275 12.238 11.175 11.304

22.39 21.584 21.822 28.198 28.905 28.315 28.286 27.329 28.546 27.59
24.092 24.515 25.215 23.729 24.532 24.788 25.473 24.059 24.709 25.233

1.91 1.8 1.67 1.51 1.54 1.8 1.93 1.91 2.23 1.93

1.91 2.1 2.25 2.07 2.36 2.64 2.52 3.01 3.08 3.17
2.21 2.52 2.84 3.37 3.3 4.39 4.33 3.93 4.06 3.47
2.85 3.02 2.88 2.71 2.81 2.84 3.53 3.24 3.08 3.23
3.12 3.47 3.75 4.08 4.44 5.43 4.76 4.49 4.08 4.16
1 0.97 1.22 1.1 1.59 1.77 1.3 1.38 1.45 1.53
2.68 2.73 3.35 3.29 3.19 3.96 3.34 3.46 3.62 3.55
1.28 1.2 1.16 1.22 1.15 1.44 1.41 1.66 1.75 1.61
2.13 1.85 1.8 1.87 1.81 1.81 1.88 1.84 1.85 2.18
2.18 2.16 2.65 2.74 2.83 3.31 3.63 3.43 3.49 3.4
2.91 2.58 2.48 2.93 3.06 3.14 2.79 3.03 3.05 2.7
2.56 2.55 2.64 2.78 2.92 3.11 2.87 2.77 2.51 2.62
2.67 2.59 2.52 2.64 2.42 2.76 2.6 2.97 2.9 2.76
2.76 2.8 2.89 3.07 3.24 3.23 3.07 2.89 3 3.26
3.18 3.42 3.5 3.41 3.53 3.45 2.91 2.77 2.93 3.09
2.08 2.26 2.08 2.18 2.44 2.77 2.72 2.51 2.44 2.47
3.03 2.97 3.12 3.1 3.14 3.64 3.43 3.44 3.18 2.95
2.57 2.42 2.48 2.9 2.74 2.8 2.33 2.43 2.72 2.5
1.22 1.01 1.07 1.06 1 0.88 0.97 1.12 1.11 1.32
3.37 3.45 3.34 3.05 3.22 3.5 3.47 3.85 3.29 3.48
3.12 2.98 2.78 3.14 3.32 3.63 3.32 3.22 3.14 2.97
2.18 2.24 2.03 2.03 2.34 2.33 2.11 2.09 2.1 2.23
1.49 1.52 1.39 1.27 1.33 1.51 1.59 1.55 1.5 1.61
2 2.23 2.05 2.06 2.22 2.82 2.66 2.56 2.52 2.56
0.73 0.75 0.64 0.67 0.69 0.69 0.64 0.68 0.73 0.68

1.75 2.12 1.9 1.6 1.58 1.59 1.66 1.8 1.86 1.8
3.23 2.5 2.26 2.49 2.71 3.41 2.95 2.21 2.04 2.84
2.56 2.81 2.92 3.25 3.37 3.82 3.69 3.49 3.14 3.39
20.4 21.21 17.08 23.03 21.64 21.51 20.84
0 0 716.4 86.6 128.11 40.38 26.5
15.84 17.21 16.47 17.69 0 0 1,057.25
0 70.18 33.87 34.26 25.81 21.36 19.91
18.81 19.75 18.77 17.29 15.23 13.37 13.18
17.03 16.17 26.39 33.28 71.94 86.09 153.3
14.66 12.22 11.66 12.37 28.56 23.49 17.3
21.33 23.37 21.49 23.03 27.56 24 23.24
13.4 14.33 12.8 12.13 24.99 25.15 22.42
17.19 15.68 12.93 13.23 23.31 22.64 17.95
19.43 20.93 22.35 22.57 349.3 328.59 275.77
13.94 13.53 13.52 13.76 16.92 15.62 13.87
27.83 29.89 47.21 43.28 169.93 135.72 81.22
22.42 22.94 25.11 22.64 26.98 23.59 22.94
21.88 23.14 23.74 23.45 29.72 32.57 27.21

21.8 21.38 21.21 21.92 48.88 45.64 46.73


23.85 21.14 22.5 26.11 63.12 62.7
28 28.99 24.7 22.17 10.29 9.86 9.7
15.29 16.46 15.56 15.96 24.5 21.03 21.27
11.92 11.89 12.64 14.23 18.53 18.34 16.58

17.94 17.48 18.59 17.97 22.38 22.51 19.69

22.47 22.15 20.46 21.56 19.87 17.22 14.85


15.2 17.05 19.23 23.22 32.6 29.59 51.28
48.01 34.17 29.14 26.7 18.06 15.64 16.85
76.952 77.375 77.152 77.243 77.768 78.681 79.429
27.006 27.979 26.582 27.543 28.859 30.101 30.725

192.777 191.783 194.41 198.072 187.802 191.618 199.524

10.906 10.628 11.237 11.654 12.037 12.364 12.145

27.175 27.822 28.595 26.826 26.179 27.585 27.948


25.524 24.377 25.523 25.655 26.378 25.602 24.124

1.93 1.59 1.62 1.56 1.45 1.5 1.42

2.8 2.65 2.54 2.1 1.93 1.82 1.87


3.32 3.32 2.87 2.48 1.97 2.11 2.3
3.39 3.14 3.5 3.31 2.79 2.71 2.93
3.64 4 4.13 3.68 3.45 3.82 3.48
1.43 1.31 1.47 1.58 1.51 1.61 1.55
3.22 2.9 2.92 2.66 2.47 2.64 2.43
1.09 1.13 1.22 1.18 1.14 1.19 1.38
2.01 1.9 2.11 2.03 1.77 2 1.94
3.31 3.22 3.71 4 3.85 3.91 4.35
2.87 2.88 3.12 2.82 2.34 2.15 2.3
2.73 2.57 2.45 2.52 2.38 2.62 2.82
2.18 2.21 2.14 2.14 1.98 1.93 2.09
3.38 3.35 3.21 3.24 3.23 3.45 3.47
2.97 2.82 2.42 2.4 2.23 2.49 2.53
2.49 2.35 2.2 2.21 2 2.23 2.58
3.14 2.93 2.92 2.94 3.36 3.49 3.15
2.37 2.28 2.22 2.11 1.86 1.77 1.67
1.19 1.32 1.36 1.23 1.13 1.06 0
3.69 3.57 3.69 3.53 3.53 3.66 3.64
3.18 2.98 3.1 2.99 2.98 3.48 3.57
2.14 2.22 2.16 2.27 2.09 2.07 2.39
1.48 1.52 1.42 1.4 1.3 1.4 1.28
2.39 2.35 2.16 2.31 2.13 2.19 2.24
0.75 0.69 0.68 0.63 0.61 0.61 0.59

1.73 1.72 1.85 1.87 2.16 1.71 2.56


3 2.67 2.53 2.33 1.91 2.32 2.31
3.3 3.66 3.74 3.71 3.66 4.13 3.78
AAPL BA CAT CSCO CVX DIS DWDP HD
Dec-88 13.87 14.8 10.46 - 16.56 6.84 20.4
Dec-89 12.62 19.99 11.76 3- 22.98 7.75 21.63
Dec-90 7.76 11.29 22.19 9- 14.53 9.26 29.09
Dec-91 19.03 10.47 24.67 - 23.3 15.58 52.69
Dec-92 10.32 24.46 36 15.05 23.24 57.11
Dec-93 36.09 11.82 14.59 16.71 27.99 30.88 24.57 37.7
Dec-94 12.9 18.73 11.7 32.98 17.16 18.63 19.96 35.83
Dec-95 10.73 68.16 10.35 33.63 36.63 21.56 9.07 29.2
Dec-96 30.08 10.64 52.31 16.29 31.33 10.33 25
Dec-97 11.1 78.62 15.56 27.76 13.13 38.79
Dec-98 17.89 28.37 11.22 107.1 40.66 28.28 15.79 56.8
Dec-99 16.74 16.58 17.96 181.78 27.59 40.49 22.61 56.63
Dec-00 11.87 27.05 15.67 10.59 91.54 16.5 43.42
Dec-01 11.47 22.53 52.76 29 38.83
Dec-02 80 55.92 19.88 38.98 62.72 24.75 13.4
PE RATIO
Dec-03 123.33 47.35 26.69 34.3 12.48 34.12 22.23 18.97
Dec-04 56.53 22.41 16.96 22.01 8.36 20.67 16.9 18.18
Dec-05 34.35 21.95 14.33 20.09 8.68 20.06 9.48 14.91
Dec-06 33.74 31.28 11.86 24.5 9.43 18.61 10.45 14.55
Dec-07 39 16.56 13.51 16.79 10.64 15.35 13.18 12.98
Dec-08 16.74 11.72 7.88 20.96 6.34 13.46 25.58 16.19
Dec-09 20.42 29.74 40.42 17.35 14.69 15.6 102.33 17.84
Dec-10 18.73 14.7 22.62 13.77 9.63 16.39 19.73 18.2
Dec-11 13.78 13.74 12.26 10.7 7.92 11.92 14.03 18.04
Dec-12 15.1 14.75 10.55 13.76 8.12 16.7 45.54 22.31
Dec-13 12 22.9 15.79 16.93 11.26 19.08 12.27 20.44
Dec-14 15.67 17.56 23.59 16.33 11.06 20.95 15.95 22.12
Dec-15 11.98 19.41 16.38 14.47 36.72 20.86 8.37 23.03
Dec-16 13.64 20.4 16.47 16.23 17.03 21.33
Dec-17 16.75 21.64 128.11 25.81 17.29 71.94 27.56
TTM/curren 21.11 24.32 30.24 19.73 14.8 151.56 24.17

AAPL BA CAT CSCO CVX DIS DWDP HD


10 year 31.4 0 5.1 5.8 0 12.8 0 19
5 year 10.7 18.7 56.2 4.8 0 17 4.9 17.3
12 month 17.5 19.2 -51.7 2.8 216.2 21.7 0 14.5

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 0.292 7.845 5.07 0.001 - 1.475 8.78 0.255
Dec-89 0.42 8.869 5.514 0.018 - 1.873 9.839 0.33
Dec-90 0.448 10.148 5.624 0.031 - 2.204 10.765 0.43
Dec-91 0.533 11.856 5.009 0.057 - 2.475 11.613 0.891
Dec-92 0.659 11.867 1.95 0.107 2.987 9.851 1.155
Dec-93 0.623 13.205 2.698 0.185 10.742 3.128 9.747 1.393
Dec-94 0.712 14.228 3.631 0.282 11.198 3.5 9.868 1.689
Dec-95 0.843 14.389 4.366 0.483 11.003 4.223 9.777 2.487
Dec-96 0.59 18.731 5.406 0.711 11.961 7.948 10.995 2.908
Dec-97 0.293 13.306 6.357 1.144 13.318 8.536 11.274 3.438
Dec-98 0.394 12.619 7.182 1.791 13.042 9.362 11.237 4.183
Dec-99 0.656 12.602 7.724 3.712 22.466 10.128 12.425 5.356
Dec-00 0.858 12.587 8.154 3.703 25.792 11.399 17.476 6.457
Dec-01 0.798 13.56 8.17 3.924 15.91 11.232 11.044 7.708
Dec-02 0.815 9.62 7.948 4.005 14.794 11.614 8.356 8.636
Book Value
Dec-03 0.823 10.158 8.84 3.835 16.974 11.817 9.893 9.928
Dec-04 0.926 13.562 10.887 3.66 21.465 12.694 12.876 11.056
Dec-05 1.271 13.821 12.569 3.947 28.072 13.058 15.844 12.669
Dec-06 1.668 6.008 10.621 5.161 31.847 15.417 17.812 12.706
Dec-07 2.38 11.723 14.236 5.829 36.877 15.673 20.618 10.482
Dec-08 3.583 -1.781 10.119 6.681 43.233 17.732 14.617 10.48
Dec-09 5.023 2.811 13.99 7.828 45.78 18.552 14.393 11.421
Dec-10 7.454 3.762 16.944 8.689 52.345 19.779 15.283 11.638
Dec-11 11.778 4.72 19.896 9.68 61.268 21.215 15.433 11.645
Dec-12 17.98 7.764 26.764 10.97 70.131 22.088 14.026 11.979
Dec-13 19.628 19.903 32.628 11.093 77.923 25.238 18.999 9.074
Dec-14 19.015 12.261 27.626 11.74 82.477 26.446 15.915 7.132
Dec-15 21.395 9.503 25.431 12.644 81.111 27.828 19.136 5.045
Dec-16 24.034 1.324 22.399 13.273 76.952 27.041 21.457 3.602
Dec-17 26.149 0.601 22.919 9.187 77.768 27.543 43.109 1.256
TTM/curren 23.735 -2.502 25.035 9.187 79.429 30.725 42.591 1.755

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 0 0 0 0- 0 0 0
Dec-89 1.01 1.97 2.1 0- 0.36 3.32Dividend0 Yield %
12
Dec-90 1.54 2.09 2.59 0- 0.59 5.48 0.19
Dec-91 0.9 2.09 2.77 0- 0.73 4.84 0.16
10
Dec-92 0.99 2.49 1.13 0 0 0.58 4.55 0.15
Dec-93 1.93 2.31 0.68 0 4.02 0.66 4.59 0.3
Dec-94 1.33 2.13 0.83 8 0 4.14 0.76 3.87 0.33
Dec-95 1.2 1.28 2.06 0 3.67 0.45 4.13 0.52
Dec-96 0.51 1.02 2 6 0 3.2 0.65 3.83 0.45

2
8

Dec-97 0 1.14 1.86 0 2.96 0.61 3.31 0.32


Dec-98 0 1.72 2.39 40 2.94 0.78 3.83 0.19
Dec-99 0 1.35 2.66 0 2.86 0.21 2.6 0.2
Dec-00 0 0.85 2.81 20 3.08 0.56 3.17 0.33
Dec-01 0 1.75 2.64 0 2.96 1.15 4.33 0.44
Dec-02 0 2.06 3.06 00 4.21 1.41 4.51 1
Dividend Yield Feb-82 Aug-87 Ja n-93 Jul -98
Dec-03 0 1.61 1.71 0 3.29 1.06 3.22 0.73 Ja n-04
Dec-04 0 1.49 1.6 0 2.91 0.95 2.71 0.79
AAPL
Dec-05 0 1.42 1.58 0 3.08 1.01BA 3.06CAT 0.99CSCO C
HD IBM INTC JNJ KO
Dec-06 0 1.35 1.79 0 2.73
MRK 0.89MSFT 3.76NKE 1.66PFE P
Dec-07 0 1.6 1.82 0 2.42
VZ 0.9WBA 4.15WMT 2.94XOM
Dec-08 0 3.75 3.49 0 3.42 1.14 11.13 4.18
Dec-09 0 3.1 2.95 0 3.45 1.27 2.17 3.21
Dec-10 0 2.57 1.84 0.75 3.11 1.06 1.76 2.57
Dec-11 0 2.29 1.99 1.76 2.9 1.33 3.13 2.34
Dec-12 0.4 2.34 2.19 2.42 3.25 1.15 3.74 1.73
Dec-13 2.39 1.42 1.89 2.85 3.12 1.16 2.88 2.03
Dec-14 1.8 2.25 2.84 2.81 3.75 0.97 3.35 1.8
Dec-15 1.8 2.52 4.33 3.08 4.76 1.77 3.34 1.88
Dec-16 1.93 2.8 3.32 3.5 3.64 1.53 3.22 2.01
Dec-17 1.56 1.93 1.97 2.93 3.45 1.58 2.47 1.77
TTM/curren 1.18 1.68 2.07 2.53 3.53 1.45 2.33 1.92

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 5.97 2.75 2.47 2.65 0 3.09 2.88 6.38
Dec-89 5.82 3.5 2.35 18.45 0 3.99 2.26 6.05
Dec-90 5.22 4.16 2.01 29.14 0 3.54 2.36 6.64
Dec-91 5.48 4.32 1.56 28.21 0 3.33 2.2 12.76
Dec-92 5.16 3.5 1.09 35.7 0 3.76 2 10.88
Dec-93 3.07 2.95 1.63 19.62 2.63 3.66 2.06 8.73
Altman Dec-94 4 2.72 1.98 30.83 2.75 3.73 2.24 8.94
Dec-95 4.07 3.56 2.13 29.69 2.83 4.51 2.97 8.71
Dec-96 2.53 2.47 2.22 31.96 3.64 2.17 2.83 7.49
Dec-97 2.05 2.78 2.51 36.26 4.08 2.77 2.88 9.7
Dec-98 3.71 2.84 2.12 42.67 3.32 2.64 2.67 14.41
Dec-99 5.5 3.3 1.89 45.87 2.66 2.57 3.02 20.38
Dec-00 4.71 2.86 1.83 11.44 3.49 3.4 2.01 14.19
Dec-01 3.67 2.23 1.69 7.65 3.61 2.15 1.96 11.99
Dec-02 3.61 1.9 1.51 10.39 2.91 1.7 1.59 6.3
Dec-03 3.83 1.83 1.76 10.32 3.95 2 2.07 7.46
Dec-04 5.36 1.89 1.89 8.78 4.6 2.18 2.49 7.19
Dec-05 9.49 2.02 2.07 4.97 4.15 2.4 2.93 6.34
Dec-06 8.15 2.63 2.14 6.5 4.68 2.73 2.95 4.87
Dec-07 10.02 2.69 2.17 4.91 4.66 2.97 2.81 3.82
Dec-08 7.43 2.21 1.83 4.13 4.65 2.82 2.27 3.43
Dec-09 9.25 2.18 1.7 3.6 3.67 2.72 1.68 3.88
Dec-10 8.4 2.21 2.2 2.79 4.07 2.86 2.02 4.48
Dec-11 8.18 2.14 2.12 2.89 4.42 2.7 2.1 4.84
Dec-12 9.37 2.21 2.19 3.57 4.04 3.52 2.03 5.8
Dec-13 5.59 2.63 2.1 3.1 3.76 3.92 2.62 5.9
Dec-14 5.06 2.69 2 3.12 3.31 4.51 2.54 6.72
Dec-15 4.28 2.74 1.77 3.11 2.47 4.54 2.88 6.84
Dec-16 3.71 2.71 1.68 2.92 2.5 4.15 2.32 7.06
Dec-17 3.62 3.34 2.31 3.1 2.99 3.83 1.83 7.93
TTM/curren 4.67 3.09 2.49 3.33 3.1 4.35 1.87 7.9

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 0 0 0 0 0 0 0 0
Dec-89 2 5 3 6 0 2 2 5
Dec-90 6 7 4 5 0 5 7 6
Dec-91 5 5 3 6 0 5 4 7
Dec-92 7 5 4 5 0 8 6 3
Dec-93 3 5 6 6 0 4 7 4
Dec-94 5 6 8 6 0 7 7 6
Dec-95 4 7 7 6 5 9 9 6
Dec-96 4 4 6 4 7 5 7 7
Dec-97 3 4 8 5 6 6 4 4
Piotroski Dec-98 7 8 5 5 6 6 5 7
Dec-99 9 8 5 5 6 5 6 8
Dec-00 8 5 5 4 7 6 4 5
Dec-01 4 6 4 7 5 3 4 5
Dec-02 7 5 3 7 5 6 5 6
Dec-03 6 6 5 8 9 5 7 7
Dec-04 7 8 5 8 7 7 7 6
Dec-05 8 8 8 6 5 6 7 6
Dec-06 5 7 7 6 6 7 6 5
Dec-07 7 9 6 7 6 7 6 6
Dec-08 8 3 6 5 7 8 5 7
Dec-09 6 5 6 7 5 5 6 7
Dec-10 6 5 8 5 7 7 7 7
Dec-11 7 6 5 7 8 7 7 9
Dec-12 6 6 5 6 5 7 5 8
Dec-13 5 5 5 5 4 7 7 7
Dec-14 5 8 5 7 4 7 7 6
Dec-15 8 5 7 7 4 8 6 7
Dec-16 5 4 4 6 2 7 4 6
Dec-17 4 7 7 5 8 4 6 6
TTM/curren 7 8 8 5 7 7 6 8

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 0 0 0 0 0 0 0 0
Dec-89 0 0 0 0 0 0 0 0
Dec-90 0 0 -2.39 -1.39 0 0 0 -1.96
Dec-91 -2.16 0 -3.01 20.49 0 -2.99 -3.05 -1.98
Dec-92 -2.76 0 -3.25 -0.89 0 -2.86 -2.95 -0.63
Dec-93 -1.77 0 -2.81 -1.77 0 -3.06 -2.83 -2.43
Dec-94 -2.54 0 -2.56 -1.67 0 -2.72 -2.73 -2.32
Dec-95 -1.5 0 -2.64 -2.14 -2.96 -3.02 -2.85 -2.32
Dec-96 -3.27 0 -2.52 -1.76 -2.55 -1.05 -2.69 -2.51
Dec-97 -3.44 -2.23 -2.49 -2.65 -2.7 -2.55 -2.9 -2.15
Dec-98 -3.28 -2.57 -2.39 -2.9 -3.18 -2.85 -2.88 -2.3
Dec-99 -2.61 -3.01 -2.73 -2.12 -0.95 -2.78 -2.77 -2.24
Dec-00 -2.16 -2.36 -2.53 -3.56 -2.44 -2.08 -2.32 -2.22
Dec-01 -3.42 -2.64 -2.6 -3.55 -3.27 -2.53 -2.31 -2.94
Beneish Scores Dec-02 -2.4 -2.77 -2.71 -2.36 -2.62 0 -2.62 -2.46
Dec-03 -2.42 -2.64 -1.52 -2.61 -2.74 0 -2.57 -2.77
Dec-04 -2.78 -2.65 -1.45 -2.75 -2.42 0 -2.3 -2.16
Dec-05 -2.63 -2.91 -3.35 -2.37 -2.41 0 -2.63 -1.7
Dec-06 -1.7 -3.12 -2.5 -2.48 -2.95 0 -2.54 -2.26
Dec-07 -2.84 -2.86 -2.6 -2.84 -2.66 0 -2.46 -3.92
Dec-08 -2.18 -2.23 -2.38 -2.94 -2.85 0 -3.01 -3.02
Dec-09 -1.67 -2.85 -3.21 -2.17 -2.46 0 -1.02 -2.83
Dec-10 -2.06 -2.62 -2.39 -2.69 -2.79 0 -3.12 -2.54
Dec-11 -2.51 -2.54 -2.27 -2.69 -6.49 0 -2.52 -2.8
Dec-12 -1.89 -2.57 -2.49 -2.31 -2.99 0 -2.6 -2.65
Dec-13 -2.76 -2.62 -2.92 -2.73 -2.86 -2.63 -2.98 -2.73
Dec-14 -2.69 -2.5 -2.92 -2.61 -3.13 -2.57 -2.84 -2.67
Dec-15 -2.97 -2.54 -2.86 -2.5 -3.12 -2.68 -2.99 -2.29
Dec-16 -2.82 -2.8 -2.87 -2.72 -2.65 -2.64 -2.37 -2.85
Dec-17 -2.56 -2.71 -2.7 -2.91 -2.68 -2.72 -1.2 -2.83
TTM/curren -2.59 -3.48 -2.49 -2.91 -2.54 -2.54 -1.09 -2.72

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 1.78 0.99 1.14 0 0 1.37 1.16 1.61
Dec-89 1.57 1.02 0.95 0 0 1.43 1.2 1.35
Dec-90 1.31 1.34 1 0 0 1.34 1.24 1.69
Dec-91 1.22 1.12 0.98 0 0 1.46 1.19 1.45
Beta Dec-92 1.38 1.08 1.09 2.06 0.56 1.18 1.08 1.45
Dec-93 1.83 0.7 1.04 2.01 0.62 1.15 0.59 1
Dec-94 1.54 0.14 1.55 1.38 1.07 1.23 0.64 0.85
Dec-95 1.99 0.63 0.83 0.71 0.98 1.29 0.77 0.89
Dec-96 0.97 0.49 1.2 1.56 0.85 1.27 1.04 0.56
Dec-97 -0.35 0.9 0.66 1.31 0.39 0.87 0.77 0.71
Dec-98 0.46 0.99 0.78 1.51 0.49 1 0.82 0.73
Dec-99 0.52 1.04 0.78 1.31 0.5 0.93 0.86 1.07
Dec-00 1.97 0.52 0.81 1.98 0.76 0.75 0.76 1.08
Dec-01 1.93 0.69 0.84 2.33 0.59 0.99 0.71 1.4
Dec-02 2.12 0.55 1.04 2.34 0.62 0.93 0.66 1.23
Dec-03 1.41 0.96 1.12 2.2 0.54 1.2 0.97 1.47
Dec-04 1.29 0.74 1.27 1.86 0.67 1.18 1.13 1.41
Dec-05 1.11 1.41 1.49 1.49 0.87 1.59 1.69 1.4
Dec-06 1.96 0.64 1.84 1.17 0.84 1.17 1.2 1.3
Dec-07 2.21 0.81 1.43 1.58 1.11 0.6 0.81 0.4
Dec-08 2.92 1.14 1.35 1.25 0.66 0.66 1.07 0.51
Dec-09 1.49 1.32 1.82 1.24 0.59 1.15 2.52 0.64
Dec-10 1.39 1.28 1.84 1.15 0.72 1.17 2.42 0.89
Dec-11 0.86 1.26 2.12 1.39 0.92 1.3 3.01 0.88
Dec-12 0.86 1 1.88 1.41 1.15 1.16 1.9 0.99
Dec-13 0.58 0.98 1.79 1.23 1.02 1.25 1.8 0.85
Dec-14 1.04 1.03 1.23 1.09 1.08 1.07 0.82 1.15
Dec-15 1.09 1.05 1.16 1.21 1.25 1.57 1.09 0.96
Dec-16 1.55 1.15 1.48 1.42 1.31 1.45 1.37 1.08
Dec-17 1.39 1.29 1.59 1.12 1.32 1.33 1.49 1.02
TTM/curren 1.26 1.66 1.68 1.12 1.05 1.05 1.67 1.16
IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE
13.13 8.22 14.99 15.08 13.68 11.7 17.52 12.33 8.31 12.1
14.44 13.5 18.32 17.89 17.61 13.64 19.09 26.5 175.71 18.13
10.7 10.91 20.86 22.35 13.48 13.94 18.64 25.82 95.38 16
11.77 26.02 33.43 16.38 17.36 28.85 25.76 106.47 36.84
16 78.94 33.24 18.75 17.17 19.36 27.5 119.47 31.79
11.41 16.38 26.57 19.52 17.92 17.48 27.29 115 33.82
14.53 11.74 17.66 25.76 17.63 16.57 15.35 37.67 111.82 18.45
13.01 13.63 23.11 31.73 22.67 27.9 23.34 34.14 27.62 25.8
15.06 22.12 23.36 38.13 20.82 23.06 23.99 47.16 49.38 28.22
17.38 18.1 27.34 40.66 20.59 16.22 26.67 64.5 34.02 44.38
28.02 33.87 39.57 47.18 34.92 23.95 32.3 63.51 38.68 57.88
26.18 38.83 33.67 59.45 28.79 22.5 25.94 47.06 18.94 40.55
19.14 19.78 32.13 69.25 23.13 27.08 30.65 55.3 19.04 77.97
32.96 165.53 32.3 29.48 21.01 33.02 17.98 56.98 20 32.66
37.62 33.13 24.87 34.25 22.97 24.66 17.05 36.63 31.53 20.94
24.71 37.71 22.56 28.68 21.41 28.2 15.66 38.4 20.2 55.2
22.51 20.16 23.29 20.82 17.91 23.05 12.22 22.18 18.32 18.05
16.88 17.83 17.94 19.67 16.53 19.47 15.08 19.42 20 21.2
15.85 23.55 17.7 22.34 15.61 15.4 21.48 20.75 19.39 9.74
15.08 22.4 18.37 23.88 29.9 15.06 14.63 18.32 19.59
9.47 15.93 13.09 18.18 16.5 11.74 14.67 18.81 14.76
13.08 26.49 14.64 19.45 15.19 18.29 10.96 18.74 14.79
12.72 10.41 12.94 13 16.76 15.33 9.7 19.19 17
14.06 10.15 18.79 18.91 19 13.71 15.3 23.02 16.91
13.32 9.68 18.16 18.4 16.46 14.71 13.29 22.84 12.86
12.54 13.74 19 21.74 17.48 20.87 15.86 25.73 9.66
13.49 15.64 18.35 26.39 19.4 21.91 29.83 27.45 21.94
10.25 14.72 18.71 25.72 24.56 19.87 19.99 25.56 29.08
13.4 17.19 19.43 27.83 22.42 21.88 21.21 21.14 28
24.99 23.31 349.3 169.93 26.98 29.72 46.73 62.7 10.29
24.68 17.36 319.41 85.18 24.18 29.84 54.88 66.22 11.91

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


4.4 8 3.6 2.5 5.6 7.5 2.1 7.2 11.4 2.5
2.1 9.3 7.1 -5.8 4.2 8.8 -5 7.5 10.1 1.3
4.7 9.7 6 -20.1 -6.4 -21.2 -37.7 3.3 46.1 16.6

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


16.681 0.36 1.315 0.536 2.272 6.145 1.198 0.072 0.235 1.082
16.752 0.432 1.557 0.591 2.314 6.038 1.482 0.112 0.329 1.142
18.74 0.562 1.839 0.706 2.773 6.948 1.65 0.162 0.429 1.281
16.202 0.677 2.111 0.833 3.163 7.179 2.118 0.252 0.551 1.269
12.085 0.813 1.972 0.744 3.584 7.532 2.185 0.359 0.678 1.208
8.018 1.121 2.165 0.883 3.956 7.581 3.996 0.492 0.743 1.003
9.5 1.402 2.769 1.026 4.477 8.021 4.463 0.565 0.859 1.146
10.118 1.848 3.491 1.076 5.362 8.221 4.775 0.724 1.058 1.44
10.52 2.569 4.066 1.241 6.018 7.538 4.96 1.01 1.364 1.797
10.21 2.963 4.594 1.472 6.454 7.321 5.276 1.574 1.421 2.044
10.474 3.526 5.237 1.704 6.979 7.384 5.423 2.687 1.477 2.269
11.357 4.879 5.833 1.924 7.136 7.887 5.685 3.915 1.454 3.626
11.691 5.553 7.331 1.875 7.054 8.244 6.428 4.392 1.626 2.546
13.607 5.356 7.952 2.286 7.409 7.777 7.062 4.868 1.803 2.914
13.227 5.394 7.646 2.388 8.107 7.679 8.107 6.027 1.892 3.238
16.444 5.834 9.053 2.885 9.494 10.056 7.011 6.889 2.272 8.541
19.256 6.17 10.708 3.307 11.183 13.417 7.828 4.493 2.702 9.111
21.118 6.113 13.014 3.452 11.99 13.768 8.239 3.986 3.069 8.911
18.934 6.373 13.59 3.65 12.842 13.561 8.1 3.317 3.498 9.997
20.566 7.388 15.252 4.69 13.268 16.6 8.37 3.965 3.984 9.602
10.055 7.11 15.37 4.422 12.017 14.241 8.9 4.441 4.476 8.522
17.342 7.551 18.367 5.384 13.034 17.962 19.001 5.327 5.038 11.147
18.767 8.969 20.664 6.763 13.89 21.999 17.642 6.815 5.258 10.954
17.313 9.182 20.952 6.99 14.089 22.188 17.928 7.918 5.666 10.844
16.879 10.357 23.331 7.337 15.252 25.579 17.518 9.479 6.197 11.163
21.616 11.729 26.254 7.536 16.165 26.386 16.999 10.897 6.221 11.92
11.982 11.766 25.062 6.945 13.349 20.64 17.14 9.977 7.414 11.329
14.768 12.928 25.824 5.91 7.816 18.757 16.064 9.221 7.288 10.477
19.29 14.001 26.018 5.378 -2.69 17.257 14.584 11.379 7.551 9.806
19.079 14.726 22.427 4.008 -4.115 19.438 12.733 10.775 6.129 11.923
20.29 15.191 23.446 4.308 -7.542 17.669 12.183 10.775 5.618 11.9

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


0 0 0 0 0 0 0 0 1.36 0
Dividend Yield 5.03
% 0 1.87 1.74 0.87 3.4 2.34 0 0.81 3.17
4.29 0 1.84 1.72 1.13 3.55 2.37 0 1.13 2.98
5.45 0 1.35 1.2 0.95 3.4 1.51 0 0.99 1.6
9.63 0.11 1.77 1.34 0.8 3.3 2.34 0 1.19 2.05
2.8 0.31 2.25 1.54 0.74 3.18 3.26 0 1.3 2.43
1.37 0.35 2.07 1.52 0.8 3.43 3.22 0 1.22 2.42
1.1 0.25 1.51 1.19 0.59 2.94 2.06 0 0.56 1.64
0.86 0.13 1.48 0.96 0.65 2.31 1.96 0 0.49 1.45
0.74 0.16 1.29 0.84 0.67 2.58 1.74 0 0.97 0.92
0.47 0.11 1.16 0.9 0.46 3.09 1.35 0 0.79 0.6
0.44 0.13 1.17 1.1 0.48 2.29 1.76 0 1.12 0.94
0.6 0.23 1.18 1.12 0.63 1.93 1.42 0 1.17 0.78
0.45 0.25 1.18 1.53 0.85 2.03 2.44 0 0.89 1.1
0.76 0.51 1.48 1.82 1.46 2.01 2.64 0.31 0.94 1.7
Jul -98 Jan-04 Jul -09 Dec-14
0.68 0.25 1.79 1.73Jun-20 1.61 1.55 3.16 0.56 0.97 1.7
0.71 0.68 1.73 2.4 1.72 1.75 4.67 1.29 1.09 2.34
CAT CSCO
0.95 CVX 1.28DIS 2.12 DWDP 2.78 1.99 2.17 4.78 1.46 1.39 3.26
NTC JNJ KO MCD MMM
NKE PFE 1.13 PG 1.98UNH 2.2 UTX 2.57 2.26 2.36 3.49 1.32 1.52 3.71
WMT XOM 1.39 1.7 2.43 2.22 2.55 2.28 2.62 1.56 1.29 5.1
2.26 3.74 3 3.36 2.61 3.48 5 2.1 1.73 7.23
1.64 2.75 3 2.88 3.28 2.47 4.16 2.26 1.48 4.4
1.7 3.01 3.41 2.68 2.94 2.43 4.22 2.35 1.43 4.11
1.58 3.22 3.43 2.69 2.52 2.69 4.14 2.48 1.29 3.7
1.72 4.22 3.42 2.81 3.25 2.54 4.13 2.58 1.31 3.51
1.97 3.47 2.83 2.71 3.22 1.81 3.46 2.57 1.21 3.13
2.65 2.48 2.64 2.89 3.5 2.08 3.12 2.74 1.06 3.34
3.63 2.79 2.87 3.07 2.91 2.72 3.43 2.72 1.12 3.47
3.31 2.87 2.73 3.38 2.97 2.49 3.14 2.22 1.32 3.69
3.85 2.34 2.38 3.23 2.23 2 3.36 1.67 1.06 3.53
4.01 2.43 2.47 3.34 2.44 2.46 2.67 1.46 0.97 3.01

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


3.01 3.3 4.83 4.16 2.43 4.78 6.29 13.49 6.72 3.39
2.4 4.65 6.04 5.98 2.96 5.14 9.3 31.61 10.05 3.44
2.76 4.84 5.98 6.21 2.59 5.27 8.74 28.09 6.54 4.02
1.76 5.65 7.65 8.44 2.89 5.48 12.48 29.37 9.13 5.55
1.04 6.55 5.71 7.51 3.59 5.3 8.25 30.16 10.43 5.23
1 6.86 5.46 7.74 4.15 5.21 4.48 22.59 7.95 4.5
1.82 6.15 5.03 7.65 3.75 4.81 4.97 21.44 6.24 4.32
2.07 8.27 6.49 8.98 4.68 4.92 6.93 17.21 9.27 5.6
2.32 12.65 7.1 11.12 4.05 5.91 8.01 28.6 8.24 6.26
2.59 10.43 8.73 13.97 4 6.1 8.81 30.95 7.07 10.7
3.06 17.45 7.36 12.42 4.95 4.87 9.17 29.56 8.77 13.34
3.49 17.05 8.64 9.77 4.91 6.34 7.41 50
25.82 5.59 6.75
3.22 14.31 8.91 10.65 4.3 6.82 9.01 22.57
45 6.15 12.45
3.78 16.65 10.26 9.43 3.69 6.36 5.6 13.41 6.54 9.82
40
2.73 9.15 8.16 8.13 2.85 6.09 5.51 11.62 6.47 6.89
2.96 15.91 6.99 8.43 3.37 7.13 5.44 35 11.4 6.98 4.04
2.97 11.94 8.13 6.57 3.9 6.55 4.27 8.64 7.65 3.48
30
3.03 10.13 8.31 7.42 3.94 6.45 4.13 6.32 6.92 3.37
25

20

15
35

30

3.26 8.33 6.15 8.22 4.92 6.25 4.57 25 6.65 8.13 4.17
2.99 9.52 5.42 6.37 5.28 5.94 4.66 20 5.73 7.63 3.39
3.15 6.75 5 5.94 5.82 4.57 4.11 4.84 6.74 2.86
15
3.81 7.95 4.9 5.93 5.47 5.44 2.7 4.81 7.63 1.54
3.88 7.74 4.69 4.33 5.85 5.59 2.52 10 4.46 7.7 1.82
4.21 5.29 4.18 4.01 6.57 5.26 2.85 4.53 9.13 2.04
5
4.22 3.86 4.22 3.84 5.83 5.47 2.92 4.54 8.28 2.22
4.01 4.08 4.8 3.89 6.01 6.7 2.99 0 4.16 8.22 2.66
Feb-82 Aug-87 Ja n-93
4 4.71 5.31 3.62 5.92 7.03 3.82 3.72 8.76 2.64
AAPL BA CAT C
4 4.23 5.12 3.71 5.24 5.88 2.88 3.42 9.16
INTC 2.37
JNJ KO M
3.89 3.77 5.06 3.63 5.56 6.29 3.18 3.38 7.95
PG 2.19
UNH UTX V
3.56 4.06 4.19 3.48 5.9 6.34 3.18 4.09 8.41 2.63
3.73 4.11 4.46 3.44 5.77 6.08 3.69 4.52 9.21 3.05

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


0 0 0 0 0 0 0 2 3 0
1 4 5 6 3 3 5 6 5 2
6 7 6 6 7 6 7 7 5 7
3 7 8 7 7 6 6 9 5 4
3 7 5 6 8 8 5 5 7 5
6 7 6 7 6 5 3 5 6 6
7 5 7 7 8 7 5 6 7 7
8 8 7 6 7 5 5 8 6 6
7 7 7 6 4 6 8 5 6 6
8 6 7 7 5 5 6 5Piotroski5 6
6 4 4 5 5 6 7 6 7 7
10
7 7 5 3 6 7 6 5 7 4
7 7 7 7 9 6 8 7 5 6 6
6 4 5 6 6 5 5 5 8 6
8
4 9 7 5 4 7 7 6 6 6
6 8 6 7 7 6 8 6 6 7 5
7 8 7 7 7 7 6 7 8 8
6
6 7 7 5 7 5 5 7 6 6
8 5 5 7 5 9 6 4 7 6 7
7 8 5 5 7 7 7 8 8 5
4
7 6 7 7 8 4 7 5 6 5
8 6 6 6 3 6 5 5 7 7 6
8 7 5 3 7 6 5 7 5 5
2
9 5 5 5 7 7 9 5 6 8
6 5 5 6 1 5 5 4 6 8 8
6 4 6 6 6 6 5 4 6 5
0
5 7 7 6 Feb-82 4 Aug-878 5
Jan-93 4
Jul -98 8
Jan-04 6 -09
Jul Dec-14

AAPL BA CAT CSCO CVX DIS DWD


HD IBM INTC JNJ KO MCD MMM
MRK MSFT NKE PFE PG UNH UTX
VZ WBA XOM WMT
1

0
Feb-82 Aug-87 Jan-93 Jul -98 Jan-04 Jul -09 Dec-14

6 5 5 6 7 AAPL 7 BA 6 CAT 5 CSCO5 CVX6 DIS DWD


5 4 8 6 5 HD 6 IBM 6 INTC 7 JNJ 6 KO 6 MCD MMM
MRK MSFT NKE PFE PG UNH UTX
5 5 5 6 8 VZ
5 WBA
7 XOM
6 WMT
5 6
7 5 7 6 6 7 7 6 5 7

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 -2.86 -2.5 -2.54 -3.73 -2.68 0 -2.36 -1.5 0
-2.99 -2.9 -2.42 -2.65 -2.74 -2.84 -2.69 -2.58 -2.57 -2.47
-2.49 -2.79 -2.83 -2.76 -2.56 -2.83 0 -2.54 -2.03 -2.67
-3.88 -2.45 -2.59 -2.62 -2.43 -2.93 0 -2.72 -3.12 -2.7
-2.76 -2.08 -2.57 -2.59 -2.62 -2.03 -2.32 -2.09 -1.75 -2.46
-2.66 -2.31 -2.52 -2.67 -2.6 -2.89 -2.37 -2.86 -1.94 -2.21
-2.85 -3.24 -2.56 -2.69 -2.87 -2.81 -2.66 -2.22 -1.78 -2.32
-2.63 -2.93 -2.65 -2.79 -2.65 -2.66 -2.71 -2.94 -2.32 -2.07
-2.52 -2.29 -2.5 -2.51 -2.35 -2.67 -2.64 -2.53 -2.91 -1.61
-3 -2.77 -2.6 -2.66 -2.5 -2.96 -2.58 -2.43 -2.71 -2.52
-2.42 -3.14 -2.66 -2.79 -2.55 -2.67 -2.47 Beneish
-2.73 -2.43 -2.33
-2.98 -3.49 -2.74 -2.42 10 -2.52 -3.08 -2.55 -2.54 -2.69 -2.56
-2.87 -3.12 -2.55 -2.61 8 -2.72 -2.67 -2.06 -3.04 -2.79 -2.43
-2.82 -2.9 -2.56 -2.69 6 -2.77 -2.72 -3.43 -2.87 -2.52 -1.33
-2.76 -3.01 -2.71 -2.74 4 -2.23 -2.63 -3.12 -2.76 -2.58 -2.6
-3.12 -2.85 -2.53 -2.76 2
-2.76 -2.61 -3.32 -2.48 -2.58 -2.72
-2.76 -3.17 -2.23 -2.49 -2.52 -2.54 -2.61 -2.56 -2.57 -2.25
0
-2.72 -2.89 -2.61 -2.44 -3.46 Aug-87
Feb-82 -2.51 Jan-93
-2.38 -2.68
Jul -98 -2.21
Jan-04 -2.52
Jul -09 Dec-14 Ju
-2
-2.9 -3.1 -2.69 -2.67 -2.81 -2.72 -3.02 -2.87 -2.41 -2.97
-4
-2.84 -2.8 -2.63 -2.51 -2.71 -2.73 -1.09 -2.67 -3.03 -1.89
-2.68 -2.75 -2.66 -2.54 -6 -2.66 -2.51 -2.6 -2.58 -2.21 -2.36
-2.71 -2.75 -2.47 -2.49 -8 -2.63 -2.51 -2.67 -2.78 -2.34 -2.76
-2.68 -2.95 -2.4 -2.67 -2.71 -2.59
AAPL -2.71
BA -2.65CAT -2.72CSCO -2.59 CVX DIS
DWDP HD
-2.54 -3.05 -2.53 -2.63 -2.68 -2.62 -2.8 -2.57IBM -2.37INTC -2.45 JNJ KO
MCD MMM MRK MSFT NKE PFE
-2.92 -2.75 -2.64 -2.74 -2.8 -2.82
PG -2.89
UNH -2.85UTX -2.73VZ -2.79 WBA
-2.67 -2.83 -2.71 -2.77 -2.97 -2.71 -2.8 -2.85 -2.47 -2.61
-2.56 -2.8 -2.48 -2.56 -2.79 -2.72 -2.71 -2.45 -2.31 -2.55
-2.89 -2.76 -2.79 -2.69 -2.74 -2.61 -2.69 -2.91 -3.18 -2.36
-0.84 -3.04 -3.06 -2.36 -2.83 -2.67 -2.82 -2.91 -3.18 -2.31

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


0.79 1.87 0.9 0.8 0.99 0.98 0.81 1.67 1.77 1.07
0.9 1.84 0.92 0.81 0.92 1.04 0.75 1.21 1.46 1.02
0.78 1.39 1.04 0.96 1.21 0.81 1.08 1.17 1.64 0.92
0.51 1.43 1.17 1.13 1.11 0.76 1.05 0.97 1.54 1.34
0.43 1.44 1.25 1.14 1.08 0.65 1.1 1.25 1.81 1.52
0.49 1.63 1.46 1.13 0.89 0.61 1.06 0.98 1.55 1.98
0.95 1.27 1.22 0.44 1.06 0.96 1 1.25 0.94 1
0.94 1.31 1.18 0.57 1.33 1.05 1.26 0.62 0.96 0.86
1.21 1.1 1.07 0.33 0.97 1.07 1.34 1.32 0.53 1.04
1.47 1.4 1.11 1.17 0.79 0.78 1.52 1.39 0.97 0.95
1.28 1.33 0.94 1.13 1.01 0.6 1.08 1.45 1.08 1.05
1.05 1.31 0.9 1.22 0.79 0.52 0.92 1.77 1.46 0.88
1.08 1.39 0.49 0.49 0.79 0.35 0.27 1.83 1.11 0.6 Beta
1.26 2.07 0.17 0.13 0.34 0.57 -0.02 1.94 0.92 0.23
3.5
1.87 2.34 0.23 0.09 0.75 0.6 0.35 1.49 0.45 0.5
3
1.67 2.34 0.27 0.46 0.99 0.69 0.52 1.2 0.46 0.53
1.69 2.04 0.42 0.51 1.32 0.56 2.5
0.72 1.1 0.53 0.56
1.09 1.9 0.01 0.97 1.5 0.63 0.452 0.56 0.75 0.41
1.81 1.98 0.04 0.59 1.52 0.71 0.8
1.5 1.23 0.85 0.73
1.59 1.43 0.14 0.62 1.65 0.75 1.091 1.26 0.37 1.15
1.06 1.22 0.56 0.6 0.7 0.43 0.93
0.5 1.06 0.89 0.51
0.73 1.13 0.63 0.63 0.54 0.8 0.910 1.01 0.93 0.74
Feb-82
0.68 1.1 0.59 0.6 0.42 0.82 0.68
-0.5
0.99Aug-87 0.97Jan-93 0.66 Jul -98 Jan-04

0.4 0.93 0.53 0.49 0.34 1.12 0.55 1.04 0.95 0.85
-1
0.62 1 0.41 0.39 0.28 1.01 0.31 1.02 0.77 0.62
AAPL BA CAT C
0.64 0.9 0.51 0.25 0.31 1.17 0.51 0.69 0.66
DIS
0.77
DWDP HD I
0.91 0.9 0.86 0.74 0.65 1.2 0.63 0.82 0.5
JNJ 0.76
KO MCD M
0.63 0.87 1 0.83 0.75 1.2 0.76 1.05 MSFT
0.51 NKE
1.07 PFE P
UTX VZ WBA X
0.9 1.16 0.67 0.74 0.75 1.01 0.83 1.4 0.4 0.99
1.07 1.25 0.65 0.56 0.8 0.94 0.84 1.24 0.59 1.07
1.02 0.95 0.53 0.48 0.63 1.14 1.06 1.26 0.6 0.87
PG UNH UTX VZ WBA WMT XOM
15.3 19 8.03 9.49 12 22.21 11.11
19.69 18.25 10.35 18.34 18.31 22.21 18.12
16.43 30.66 8.6 14.22 15 27.5 13.01
18.44 32.87 12.58 21.5 37.42 13.65
30.38 14.01 20.87 35.39 16.17 400

19.08 4.74 18.45 21.13 25.48 15.1


20.41 41.47 14.56 557.75 15.93 19.07 14.92 350
22.86 25.36 16.59 18.3 16.84 15.54
31.91 21.94 18.93 14.52 21.35 17.47 16.39
300
38.52 17.25 25.99 30.61 25.2 18.15
34.93 16.6 21.49 26.03 37.63 43.43 31.65
24.32 27.99 21.45 18.71 37.4 46.01 35.8 250
31.4 25.24 22.08 10.43 43.26 40.28 17.25
28.81 19.55 16.88 327.38 39.94 40.56 17.74 200
26.23 21.71 14.04 23.48 35.1 26.85 20.83
24.75 24.05 10.1 28.6 28.9 26.01 12.69
150
20.85 26.78 19.65 13.02 27.61 21.74 13.18
20.9 18.09 18.45 10.19 30.48 17.21 9.84
20.13 17.02 16.85 16.27 28.76 17.6 11.58 100
16.71 11.08 17.93 21.4 22.09 16.26 12.92
12.02 9.41 10.94 16.71 13.9 9.22
50
14.63 8.79 16.85 18.01 16.69 14.4 17.13
16.18 10.74 16.61 39.76 12.68 12.54 11.76
16.73 10.27 13.29 46.65 11.98 13.58 10.07 0
Feb-82 Aug-87
19.89 13.69 14.49 139.58 14.78 13.93 8.92
19.6 17.74 18.18 12.29 18.07 15.3 13.73 AAPL
INTC
32.2 19.57 16.86 19.17 30.72 16.79 12.16 PG
22.95 22.07 11.16 10.58 21.86 14.49 20.25
15.56 20.57 17.94 16.58 21.18 15.2 48.01
21.27 22.51 22.38 7.19 21.56 32.6 18.06
23.02 22.28 7.23 17.26 54.68 17.61

Cash Flow Growth


PG UNH UTX VZ WBA WMT XOM
0.7 12.6 -3.5 400 21.6 12.5 -10.7
2 15.3 -7.5 14.6 14.6 -12
350
22.8 19.8 -40.3 -2.3 5.8 -8.2
300

250
PG UNH UTX VZ WBA WMT XOM
2.012 0.03 4.61 200 0.724 0.665 6.161

150

100
300

250

200
2.353 0.097 4.892 0.837 0.876 5.84
150
2.123 0.145 5.513 0.962 1.174 6.446
2.609 0.317 4.062 100 1.098 1.521 6.856
2.007 0.592 3.403 1.253 1.905 6.644
50
2.517 0.778 3.568 1.4 2.339 6.869
3.159 2.022 3.809 0 1.598 2.77 7.42
0.5 1 1.5 2
3.587 2.274 4.117 1.821 3.218 8.048
-50
3.771 2.585 4.524 2.075 3.751 8.704
3.894 2.966 4.445 -100 2.403 4.128 8.846
3.894 2.744 4.863 2.859 4.746 12.639
AAPL BA CAT CSCO CVX DIS
4.039 2.883 7.499 3.47 5.796 INTC9.127 JNJ KO MCD MMM MRK
3.978 2.906 8.146 4.189 7.012 PG 10.21 UNH UTX VZ WBA WMT
4.64 3.152 8.862 5.108 7.883 10.745
5.619 3.697 8.895 6.079 8.979 11.134
6.192 4.491 11.387 7.021 10.119 13.69
Book Value of Stocks
6.871 8.334 13.956 90 7.954 11.667 15.897
19.333 13.119 16.759 80 8.771 12.766 18.129
20.942 15.472 17.372 10.037 14.905 19.872
70
22.453 16.012 21.712 11.198 16.262 22.624
60
21.178 17.094 16.728 13.01 16.675 22.86
21.044 20.581 21.421 50 14.542 18.613 23.391
24.011 23.78 23.213 40 15.342 19.494 29.492
22.651 27.23 24.118 30 16.695 20.865 32.614
24.405 30.597 28.203 20 19.317 23.037 36.842
25.123 32.539 34.762 10 20.551 23.586 40.139
22.598 34.019 34.323 21.584 25.215 41.514
0
21.103 35.498 32.634 Feb-82 28.315
Aug-87 25.473
Jan-93 41.1Jul -98 Ja n-04 Jul-09 Dec-14 Ju
-10
21.219 40.204 34.103 27.59 25.524 40.339
20.547 49.304 37.053 AAPL
26.826 BA
26.378 CAT
44.276 CSCO CVX DIS DWDP
HD IBM INTC JNJ KO MCD MMM
20.547 50.201 39.201 27.948
MRK 24.124
MSFT 44.221 NKE PFE PG UNH UTX
VZ WBA WMT XOM

PG UNH UTX VZ WBA WMT XOM


2.79 0 0 0 0 0
2.01 0 2.95 1.5 0.53 4.61
2.55 0.14 3.75 1.82 0.44 4.78
2.26 0.04 3.3 1.3 0.33 4.42
2.14 0.03 3.72 1.33 0.32 4.63
2.35 0.04 2.89 1.56 0.48 4.56
1.97 0.07 3.03 1.79 0.74 4.79
1.78 0.05 2.18 1.57 0.98 3.74
1.29 0.07 1.67 1.36 0.91 3.19
1.11 0.06 1.71 0.89 0.68 2.66
1.29 0.07 1.28 0.65 0.36 2.24
2.25 0.06 1.17 0.57 0.37 2.07
2.21 0.03 1.05 0.41 0.42 2.02
1.7 0.05 1.4 0.41 0.47 2.88
1.84 0.04 1.59 0.52 0.63 2.63
1.72 0.03 1.2 0.48 0.67 2.39
1.95 0.03 1.35 0.5 0.99 2.07
2.07 0.02 1.57 0.48 1.3 2.03
2.09 0.06 1.62 0.55 1.41 1.67
2.38 0.05 1.53 0.73 1.73 1.46
3.21 0.11 2.51 1.09 2.02 1.94
3 0.1 2.22 1.41 2.04 2.43
3.1 1.12 2.16 2.19 2.16 2.38
3.49 1.21 2.55 2.13 2.38 2.18
2.97 1.48 2.48 2.66 2.28 2.52
3.12 1.4 1.93 2.37 2.52 2.43
3.32 1.39 2.05 2.12 2.26 2.92
3.14 1.59 2.66 1.59 2.95 3.69
3.1 1.48 2.39 1.8 3 3.3
3.57 1.3 2.13 1.87 1.91 3.66
3.35 1.22 1.98 2.22 2.18 3.69

PG UNH UTX VZ WBA XOM WMT


2.87 2.72 2.45 1.08 5.53 2.62 7.57
3.86 2.97 2.42 1.26 6.22 2.58 8.17
3.54 4.94 2.55 1.39 6.37 2.89 8.06
3.4 7.99 1.87 1.29 7.21 3.1 8.63
2.91 9.3 1.96 1.34 7.09 3.18 7.76
3.43 9.09 2.19 1.4 7.27 3.25 6.08
3.88 9.51 2.32 1.5 6.75 3.13 5.23
4.79 4.1 2.75 2.7 7.22 3.59 4.83
6.27 3.84 2.94 1.03 7.88 3.93 5.38
6.24 4.22 2.97
Chart Title 1.68 9.09 5.05 5.84
5.78 2.91 3.38 1.98 10.32 3.66 8.15
4.15 3.79 2.71 1.4 10.37 4.35 6.63
4.25 4.06 3.19 1.46 11.48 5.39 6.72
4.47 3.95 3 1.04 10.02 5.34 6.84
4.61 3.91 2.88 1.11 10.34 4.55 5.66
3.73 3.85 3.05 1.04 8.89 5 5.7
3.89 4.02 3.07 1.27 8.77 5.49 5.2
2.67 3.83 3.01 1.16 9.53 6.1 4.5
2.88 3.84 3.34 1.29 8.68 6.64 4.53
2.83 3.83 3.47 1.53 7.64 6.67 4.38
2.72 2.72 2.96 1.13 6.47 7.18 4.59
3.2 2.89 3.26 1.11 5.92 5.13 4.6
3.14 2.99 3.34 1.15 5.38 4.63 4.33
3.2 3.21 3.27 1.15 5.79 4.94 4.28
3.48 2.84 2.31 1.17 4.73 5.11 4.34
Aug-87 3.38
Ja n-93 3.23Jul -98 2.75 1.5
Jan-04 5.08Jul -09 4.87 4.41
Dec-14 Jun-20
3.68 3.42 2.88 1.39 5.4 4.6 4.81
APL BA CAT CSCO CVX DIS DWDP HD IBM
NTC JNJ 3.83KO 2.95MCD 2.6MMM 1.49 MRK 3.86 MSFT 3.82 NKE4.51 PFE
G UNH 4.06UTX 3.24VZ 2.74WBA 1.52 XOM 3.79 WMT 3.83 4.43
3.86 3.61 2.75 1.6 4.06 3.84 4.73
3.99 3.58 2.84 1.66 3.78 3.99 4.44

PG UNH UTX VZ WBA XOM WMT


3 0 0 0 0 0 0
4 5 5 0 1 3 5
5 6 7 7 6 8 4
5 8 3 5 5 7 3
4 4 6 7 7 6 3
7 3 6 7 6 5 4
8 5 8 6 8 6 5
6 4 8 7 6 9 3
8 5 7 6 7 7 7
6 6 7 4 6 9 8
6 4 7 6 7 5 8
6 6 4 5 7 4 6
4 6 5 5 5 7 6
6 7 8 5 3 7 6
8 7 5 7 5 5 8
8 8 5 5 9 9 7
6 6 8 7 6 8 6
7 6 5 6 6 7 4
6 5 6 5 7 7 7
7 5 7 6 6 4 7
6 5 4 6 5 7 7
8 7 6 5 5 4 7
6 8 8 4 6 5 6
6 9 9 7 8 7 4
7 6 4 5 5 6 6
5 5 6 7 6 5 5
n-04 Jul -09 7
Dec-14 7Jun-20 8 3 5 4 9
CVX DIS DWDP
KO MCD MMM
PG UNH UTX
n-04 Jul -09 Dec-14 Jun-20

CVX DIS 8 5
DWDP 5 7 5 5 5
KO MCD6 MMM4 5 5 5 5 7
PG UNH UTX
5 6 6 5 5 7 6
5 7 5 5 5 8 6

PG UNH UTX VZ WBA XOM WMT


0 0 0 0 0 0 0
0 0 0 0 0 0 0
-2.49 -1.31 -2.14 0 0 -2.56 -1.39
-2.7 -2.62 -3.21 -2.93 0 -2.84 -2.11
-3.33 -1.89 -2.8 -2.97 0 -2.79 -2.21
-2.75 -2.07 -2.9 -2.76 0 -2.92 -2.17
-2.59 -0.08 -2.63 -3.48 0 -2.81 -2.41
-2.76 -1.53 -2.96 -3.16 0 -2.87 -2.5
-3.01 0 -2.89 -3.13 0 -2.76 -2.98
-2.57 0 -2.69 -2.63 -2.61 -2.81 -2.6
-2.82 -2.97 -2.76 -3.57 -2.54 -2.33 -2.76
-2.64 0 -2.61 -1.57 -2.39 -2.54 -2.07
-2.95 0 -2.64 -2.1 -2.32 -2.42 -2.54
-2.78 0 -2.74 -2.63 -2.29 -3 -2.75
-2.91 -2.72 -2.48 0 -2.43 -2.76 -2.88
-2.42 -2.62 -2.34 -3.24 -2.69 -2.74 -3.09
-2.62 0 -2.49 -2.84 -2.43 -2.9 -2.48
-1.95 -2.25 -2.51 -3 -2.44 -2.87 -2.37
-2.47 -2.5 -2.6 -2.64 -1.52 -3.04 -2.82
4 Jul -09 -2.55
Dec-14 -2.45
Jun-20 -2.47 -2.91 -1.7 -2.64 -2.5
-2.65 -2.38 -2.6 -3.37 -2.48 -3.6 -3.69
-2.7 -2.6 -2.64 -2.86 -2.92 -2.95 -2.8
-2.36 -2.57 -2.57 -3.19 -2.68 -2.74 -2.66
-2.55 -2.53 -2.56 -3.08 -2.6 -3 -2.46
CSCO CVX -2.56 DIS -2.43 -2.35 -3.02 -2.36 -2.96 -2.56
INTC JNJ
-2.57 KO -2.48 -2.52 -3.09 -2.62 -2.94 -2.68
MSFT NKE PFE
VZ WBA -2.99 -2.36 -2.58 -2.92 -2.47 -3.14 -2.77
-2.77 -2.25 -2.39 -2.78 -1.7 -3.15 -2.97
-2.29 -2.4 -2.36 -2.36 -2.83 -2.5 -2.82
-2.64 -2.42 -2.45 -2.05 -2.6 -2.49 -2.84
-2.64 -2.65 -2.51 -2.33 -2.63 -2.51 -2.9

PG UNH UTX VZ WBA XOM WMT


0.85 0.63 1.42 0.57 1.28 0.76 1.26
0.79 0.84 1.43 0.59 1.38 0.72 1.4
1.02 1.79 1.3 0.99 1.44 0.48 1.23
1.05 1.99 1.18 0.73 1.41 0.45 1.24
1 2.18 1.17 0.67 1.06 0.51 1.17
1.19 1.66 1.03 0.58 1.06 0.46 1.3
1.15 0.97 1.19 0.88 1.16 0.9 0.67
1.02 0.87 1.22 0.67 1.05 0.93 0.95
1 1.79 1.2 0.58 1.11 0.87 0.66
1.15 1.93 0.97 0.78 1.08 0.55 0.85
0.86 2.05 1.28 0.65 0.91 0.54 0.82
0.32 1.71 1.44 0.61 1.04 0.51 1.23
Beta0 1.24 1.47 0.6 0.77 0.32 0.97
-0.27 0.47 1.4 0.59 0.49 0.2 0.86
0.05 0.28 0.96 1.13 0.12 0.36 0.55
0.05 0.08 0.94 1.14 0.19 0.53 0.68
0.07 0.11 0.67 1.45 0.42 0.64 0.63
0.73 0.31 1.15 0.79 0.56 0.74 0.43
0.91 0.64 0.69 0.65 0.49 1.12 0.16
0.72 0.01 0.64 1.15 -0.09 1.26 -0.18
0.54 0.91 0.87 0.71 0.29 0.49 0.36
0.53 1.1 1.01 0.57 0.79 0.33 0.27
Jan-93 Jul -98 Jan-04 Jul -09 Dec-14 Jun-20
0.5 1 1.04 0.61 0.91 0.41 0.4
0.34 0.79 1.14 0.53 1.14 0.61 0.33
0.34 0.45 1.1 0.44 1.18 0.85 0.37
L BA CAT CSCO CVX
DWDP
0.38
HD
0.61IBM
1.19 INTC
0.07 1.34 0.89 0.35
KO 0.99
MCD 0.87MMM 1.16 MRK 0.11 1.02 1.08 0.28
T NKE PFE
0.65 0.57PG 1.16 UNH 0.67 1.75 1.02 0.19
VZ WBA XOM WMT
0.56 0.7 0.99 0.58 1.11 0.82 -0.03
0.39 0.54 1.01 0.7 0.97 0.7 0.19
0.28 0.73 1.06 0.77 0.79 0.81 0.25
PE Ratio of Stocks

b-82 Aug-87 Ja n-93 Jul -98 Ja n-04 Jul -09 Dec-14 Jun-20

AAPL BA CAT CSCO CVX DIS DWDP HD IBM


INTC JNJ KO MCD MMM MRK MSFT NKE PFE
PG UNH UTX VZ WBA WMT XOM

Cash Flow Growth


2 2.5 3 3.5

CSCO CVX DIS DWDP HD IBM


MCD MMM MRK MSFT NKE PFE
VZ WBA WMT XOM

f Stocks

Jul-09 Dec-14 Jun-20

CVX DIS DWDP


KO MCD MMM
PG UNH UTX
Dec-14 Jun-20

IBM
PFE
PE RATIO AAPL BA CAT CSCO CVX DIS DWDP HD
Dec-88 13.87 14.8 10.46 - 16.56 6.84 20.4
Dec-89 12.62 19.99 11.76 3- 22.98 7.75 21.63
Dec-90 7.76 11.29 22.19 9- 14.53 9.26 29.09
Dec-91 19.03 10.47 24.67 - 23.3 15.58 52.69
Dec-92 10.32 24.46 36 15.05 23.24 57.11
Dec-93 36.09 11.82 14.59 16.71 27.99 30.88 24.57 37.7
Dec-94 12.9 18.73 11.7 32.98 17.16 18.63 19.96 35.83
Dec-95 10.73 68.16 10.35 33.63 36.63 21.56 9.07 29.2
Dec-96 30.08 10.64 52.31 16.29 31.33 10.33 25
Dec-97 11.1 78.62 15.56 27.76 13.13 38.79
Dec-98 17.89 28.37 11.22 107.1 40.66 28.28 15.79 56.8
Dec-99 16.74 16.58 17.96 181.78 27.59 40.49 22.61 56.63
Dec-00 11.87 27.05 15.67 10.59 91.54 16.5 43.42
Dec-01 11.47 22.53 52.76 29 38.83
Dec-02 80 55.92 19.88 38.98 62.72 24.75 13.4
Dec-03 123.33 47.35 26.69 34.3 12.48 34.12 22.23 18.97
Dec-04 56.53 22.41 16.96 22.01 8.36 20.67 16.9 18.18
Dec-05 34.35 21.95 14.33 20.09 8.68 20.06 9.48 14.91
Dec-06 33.74 31.28 11.86 24.5 9.43 18.61 10.45 14.55
Dec-07 39 16.56 13.51 16.79 10.64 15.35 13.18 12.98
Dec-08 16.74 11.72 7.88 20.96 6.34 13.46 25.58 16.19
Dec-09 20.42 29.74 40.42 17.35 14.69 15.6 102.33 17.84
Dec-10 18.73 14.7 22.62 13.77 9.63 16.39 19.73 18.2
Dec-11 13.78 13.74 12.26 10.7 7.92 11.92 14.03 18.04
Dec-12 15.1 14.75 10.55 13.76 8.12 16.7 45.54 22.31
Dec-13 12 22.9 15.79 16.93 11.26 19.08 12.27 20.44
Dec-14 15.67 17.56 23.59 16.33 11.06 20.95 15.95 22.12
Dec-15 11.98 19.41 16.38 14.47 36.72 20.86 8.37 23.03
Dec-16 13.64 20.4 16.47 16.23 17.03 21.33
Dec-17 16.75 21.64 128.11 25.81 17.29 71.94 27.56
TTM/curren 21.11 24.32 30.24 19.73 14.8 151.56 24.17

AAPL BA CAT CSCO CVX DIS DWDP HD


10 year 31.4 0 5.1 5.8 0 12.8 0 19
5 year 10.7 18.7 56.2 4.8 0 17 4.9 17.3
12 month 17.5 19.2 -51.7 2.8 216.2 21.7 0 14.5

Dividend Yield AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 0 0 0 0- 0 0 0
Dec-89 1.01 1.97 2.1 0- 0.36 3.32 0
Dec-90 1.54 2.09 2.59 0- 0.59 5.48 0.19
Dec-91 0.9 2.09 2.77 0- 0.73 4.84 0.16
Dec-92 0.99 2.49 1.13 0 0 0.58 4.55 0.15
Dec-93 1.93 2.31 0.68 0 4.02 0.66 4.59 0.3
Dec-94 1.33 2.13 0.83 0 4.14 0.76 3.87 0.33
Dec-95 1.2 1.28 2.06 0 3.67 0.45 4.13 0.52
Dec-96 0.51 1.02 2 0 3.2 0.65 3.83 0.45
Dec-97 0 1.14 1.86 0 2.96 0.61 3.31 0.32
Dec-98 0 1.72 2.39 0 2.94 0.78 3.83 0.19
Dec-99 0 1.35 2.66 0 2.86 0.21 2.6 0.2
Dec-00 0 0.85 2.81 0 3.08 0.56 3.17 0.33
Dec-01 0 1.75 2.64 0 2.96 1.15 4.33 0.44
Dec-02 0 2.06 3.06 0 4.21 1.41 4.51 1
Dec-03 0 1.61 1.71 0 3.29 1.06 3.22 0.73
Dec-04 0 1.49 1.6 0 2.91 0.95 2.71 0.79
Dec-05 0 1.42 1.58 0 3.08 1.01 3.06 0.99
Dec-06 0 1.35 1.79 0 2.73 0.89 3.76 1.66
Dec-07 0 1.6 1.82 0 2.42 0.9 4.15 2.94
Dec-08 0 3.75 3.49 0 3.42 1.14 11.13 4.18
Dec-09 0 3.1 2.95 0 3.45 1.27 2.17 3.21
Dec-10 0 2.57 1.84 0.75 3.11 1.06 1.76 2.57
Dec-11 0 2.29 1.99 1.76 2.9 1.33 3.13 2.34
Dec-12 0.4 2.34 2.19 2.42 3.25 1.15 3.74 1.73
Dec-13 2.39 1.42 1.89 2.85 3.12 1.16 2.88 2.03
Dec-14 1.8 2.25 2.84 2.81 3.75 0.97 3.35 1.8
Dec-15 1.8 2.52 4.33 3.08 4.76 1.77 3.34 1.88
Dec-16 1.93 2.8 3.32 3.5 3.64 1.53 3.22 2.01
Dec-17 1.56 1.93 1.97 2.93 3.45 1.58 2.47 1.77
TTM/curren 1.18 1.68 2.07 2.53 3.53 1.45 2.33 1.92

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 5.97 2.75 2.47 2.65 0 3.09 2.88 6.38
Dec-89 5.82 3.5 2.35 18.45 0 3.99 2.26 6.05
Dec-90 5.22 4.16 2.01 29.14 0 3.54 2.36 6.64
Dec-91 5.48 4.32 1.56 28.21 0 3.33 2.2 12.76
Dec-92 5.16 3.5 1.09 35.7 0 3.76 2 10.88
Dec-93 3.07 2.95 1.63 19.62 2.63 3.66 2.06 8.73
Altman Dec-94 4 2.72 1.98 30.83 2.75 3.73 2.24 8.94
Dec-95 4.07 3.56 2.13 29.69 2.83 4.51 2.97 8.71
Dec-96 2.53 2.47 2.22 31.96 3.64 2.17 2.83 7.49
Dec-97 2.05 2.78 2.51 36.26 4.08 2.77 2.88 9.7
Dec-98 3.71 2.84 2.12 42.67 3.32 2.64 2.67 14.41
Dec-99 5.5 3.3 1.89 45.87 2.66 2.57 3.02 20.38
Dec-00 4.71 2.86 1.83 11.44 3.49 3.4 2.01 14.19
Dec-01 3.67 2.23 1.69 7.65 3.61 2.15 1.96 11.99
Dec-02 3.61 1.9 1.51 10.39 2.91 1.7 1.59 6.3
Dec-03 3.83 1.83 1.76 10.32 3.95 2 2.07 7.46
Dec-04 5.36 1.89 1.89 8.78 4.6 2.18 2.49 7.19
Dec-05 9.49 2.02 2.07 4.97 4.15 2.4 2.93 6.34
Dec-06 8.15 2.63 2.14 6.5 4.68 2.73 2.95 4.87
Dec-07 10.02 2.69 2.17 4.91 4.66 2.97 2.81 3.82
Dec-08 7.43 2.21 1.83 4.13 4.65 2.82 2.27 3.43
Dec-09 9.25 2.18 1.7 3.6 3.67 2.72 1.68 3.88
Dec-10 8.4 2.21 2.2 2.79 4.07 2.86 2.02 4.48
Dec-11 8.18 2.14 2.12 2.89 4.42 2.7 2.1 4.84
Dec-12 9.37 2.21 2.19 3.57 4.04 3.52 2.03 5.8
Dec-13 5.59 2.63 2.1 3.1 3.76 3.92 2.62 5.9
Dec-14 5.06 2.69 2 3.12 3.31 4.51 2.54 6.72
Dec-15 4.28 2.74 1.77 3.11 2.47 4.54 2.88 6.84
Dec-16 3.71 2.71 1.68 2.92 2.5 4.15 2.32 7.06
Dec-17 3.62 3.34 2.31 3.1 2.99 3.83 1.83 7.93
TTM/curren 4.67 3.09 2.49 3.33 3.1 4.35 1.87 7.9

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 0 0 0 0 0 0 0 0
Dec-89 2 5 3 6 0 2 2 5
Dec-90 6 7 4 5 0 5 7 6
Dec-91 5 5 3 6 0 5 4 7
Dec-92 7 5 4 5 0 8 6 3
Dec-93 3 5 6 6 0 4 7 4
Dec-94 5 6 8 6 0 7 7 6
Dec-95 4 7 7 6 5 9 9 6
Dec-96 4 4 6 4 7 5 7 7
Dec-97 3 4 8 5 6 6 4 4
Piotroski Dec-98 7 8 5 5 6 6 5 7
Dec-99 9 8 5 5 6 5 6 8
Dec-00 8 5 5 4 7 6 4 5
Dec-01 4 6 4 7 5 3 4 5
Dec-02 7 5 3 7 5 6 5 6
Dec-03 6 6 5 8 9 5 7 7
Dec-04 7 8 5 8 7 7 7 6
Dec-05 8 8 8 6 5 6 7 6
Dec-06 5 7 7 6 6 7 6 5
Dec-07 7 9 6 7 6 7 6 6
Dec-08 8 3 6 5 7 8 5 7
Dec-09 6 5 6 7 5 5 6 7
Dec-10 6 5 8 5 7 7 7 7
Dec-11 7 6 5 7 8 7 7 9
Dec-12 6 6 5 6 5 7 5 8
Dec-13 5 5 5 5 4 7 7 7
Dec-14 5 8 5 7 4 7 7 6
Dec-15 8 5 7 7 4 8 6 7
Dec-16 5 4 4 6 2 7 4 6
Dec-17 4 7 7 5 8 4 6 6
TTM/curren 7 8 8 5 7 7 6 8

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-90 0 0 -2.39 -1.39 0 0 0 -1.96
Dec-91 -2.16 0 -3.01 20.49 0 -2.99 -3.05 -1.98
Dec-92 -2.76 0 -3.25 -0.89 0 -2.86 -2.95 -0.63
Dec-93 -1.77 0 -2.81 -1.77 0 -3.06 -2.83 -2.43
Dec-94 -2.54 0 -2.56 -1.67 0 -2.72 -2.73 -2.32
Dec-95 -1.5 0 -2.64 -2.14 -2.96 -3.02 -2.85 -2.32
Dec-96 -3.27 0 -2.52 -1.76 -2.55 -1.05 -2.69 -2.51
Dec-97 -3.44 -2.23 -2.49 -2.65 -2.7 -2.55 -2.9 -2.15
Dec-98 -3.28 -2.57 -2.39 -2.9 -3.18 -2.85 -2.88 -2.3
Dec-99 -2.61 -3.01 -2.73 -2.12 -0.95 -2.78 -2.77 -2.24
Dec-00 -2.16 -2.36 -2.53 -3.56 -2.44 -2.08 -2.32 -2.22
Dec-01 -3.42 -2.64 -2.6 -3.55 -3.27 -2.53 -2.31 -2.94
Beneish Sc Dec-02 -2.4 -2.77 -2.71 -2.36 -2.62 0 -2.62 -2.46
Dec-03 -2.42 -2.64 -1.52 -2.61 -2.74 0 -2.57 -2.77
Dec-04 -2.78 -2.65 -1.45 -2.75 -2.42 0 -2.3 -2.16
Dec-05 -2.63 -2.91 -3.35 -2.37 -2.41 0 -2.63 -1.7
Dec-06 -1.7 -3.12 -2.5 -2.48 -2.95 0 -2.54 -2.26
Dec-07 -2.84 -2.86 -2.6 -2.84 -2.66 0 -2.46 -3.92
Dec-08 -2.18 -2.23 -2.38 -2.94 -2.85 0 -3.01 -3.02
Dec-09 -1.67 -2.85 -3.21 -2.17 -2.46 0 -1.02 -2.83
Dec-10 -2.06 -2.62 -2.39 -2.69 -2.79 0 -3.12 -2.54
Dec-11 -2.51 -2.54 -2.27 -2.69 -6.49 0 -2.52 -2.8
Dec-12 -1.89 -2.57 -2.49 -2.31 -2.99 0 -2.6 -2.65
Dec-13 -2.76 -2.62 -2.92 -2.73 -2.86 -2.63 -2.98 -2.73
Dec-14 -2.69 -2.5 -2.92 -2.61 -3.13 -2.57 -2.84 -2.67
Dec-15 -2.97 -2.54 -2.86 -2.5 -3.12 -2.68 -2.99 -2.29
Dec-16 -2.82 -2.8 -2.87 -2.72 -2.65 -2.64 -2.37 -2.85
Dec-17 -2.56 -2.71 -2.7 -2.91 -2.68 -2.72 -1.2 -2.83
TTM/curren -2.59 -3.48 -2.49 -2.91 -2.54 -2.54 -1.09 -2.72

AAPL BA CAT CSCO CVX DIS DWDP HD


Dec-88 1.78 0.99 1.14 0 0 1.37 1.16 1.61
Dec-89 1.57 1.02 0.95 0 0 1.43 1.2 1.35
Dec-90 1.31 1.34 1 0 0 1.34 1.24 1.69
Dec-91 1.22 1.12 0.98 0 0 1.46 1.19 1.45
Beta Dec-92 1.38 1.08 1.09 2.06 0.56 1.18 1.08 1.45
Dec-93 1.83 0.7 1.04 2.01 0.62 1.15 0.59 1
Dec-94 1.54 0.14 1.55 1.38 1.07 1.23 0.64 0.85
Dec-95 1.99 0.63 0.83 0.71 0.98 1.29 0.77 0.89
Dec-96 0.97 0.49 1.2 1.56 0.85 1.27 1.04 0.56
Dec-97 -0.35 0.9 0.66 1.31 0.39 0.87 0.77 0.71
Dec-98 0.46 0.99 0.78 1.51 0.49 1 0.82 0.73
Dec-99 0.52 1.04 0.78 1.31 0.5 0.93 0.86 1.07
Dec-00 1.97 0.52 0.81 1.98 0.76 0.75 0.76 1.08
Dec-01 1.93 0.69 0.84 2.33 0.59 0.99 0.71 1.4
Dec-02 2.12 0.55 1.04 2.34 0.62 0.93 0.66 1.23
Dec-03 1.41 0.96 1.12 2.2 0.54 1.2 0.97 1.47
Dec-04 1.29 0.74 1.27 1.86 0.67 1.18 1.13 1.41
Dec-05 1.11 1.41 1.49 1.49 0.87 1.59 1.69 1.4
Dec-06 1.96 0.64 1.84 1.17 0.84 1.17 1.2 1.3
Dec-07 2.21 0.81 1.43 1.58 1.11 0.6 0.81 0.4
Dec-08 2.92 1.14 1.35 1.25 0.66 0.66 1.07 0.51
Dec-09 1.49 1.32 1.82 1.24 0.59 1.15 2.52 0.64
Dec-10 1.39 1.28 1.84 1.15 0.72 1.17 2.42 0.89
Dec-11 0.86 1.26 2.12 1.39 0.92 1.3 3.01 0.88
Dec-12 0.86 1 1.88 1.41 1.15 1.16 1.9 0.99
Dec-13 0.58 0.98 1.79 1.23 1.02 1.25 1.8 0.85
Dec-14 1.04 1.03 1.23 1.09 1.08 1.07 0.82 1.15
Dec-15 1.09 1.05 1.16 1.21 1.25 1.57 1.09 0.96
Dec-16 1.55 1.15 1.48 1.42 1.31 1.45 1.37 1.08
Dec-17 1.39 1.29 1.59 1.12 1.32 1.33 1.49 1.02
TTM/curren 1.26 1.66 1.68 1.12 1.05 1.05 1.67 1.16
IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE
13.13 8.22 14.99 15.08 13.68 11.7 17.52 12.33 8.31 12.1
14.44 13.5 18.32 17.89 17.61 13.64 19.09 26.5 175.71 18.13
10.7 10.91 20.86 22.35 13.48 13.94 18.64 25.82 95.38 16
11.77 26.02 33.43 16.38 17.36 28.85 25.76 106.47 36.84
16 78.94 33.24 18.75 17.17 19.36 27.5 119.47 31.79
11.41 16.38 26.57 19.52 17.92 17.48 27.29 115 33.82
14.53 11.74 17.66 25.76 17.63 16.57 15.35 37.67 111.82 18.45
13.01 13.63 23.11 31.73 22.67 27.9 23.34 34.14 27.62 25.8
15.06 22.12 23.36 38.13 20.82 23.06 23.99 47.16 49.38 28.22
17.38 18.1 27.34 40.66 20.59 16.22 26.67 64.5 34.02 44.38
28.02 33.87 39.57 47.18 34.92 23.95 32.3 63.51 38.68 57.88
26.18 38.83 33.67 59.45 28.79 22.5 25.94 47.06 18.94 40.55
19.14 19.78 32.13 69.25 23.13 27.08 30.65 55.3 19.04 77.97
32.96 165.53 32.3 29.48 21.01 33.02 17.98 56.98 20 32.66
37.62 33.13 24.87 34.25 22.97 24.66 17.05 36.63 31.53 20.94
24.71 37.71 22.56 28.68 21.41 28.2 15.66 38.4 20.2 55.2
22.51 20.16 23.29 20.82 17.91 23.05 12.22 22.18 18.32 18.05
16.88 17.83 17.94 19.67 16.53 19.47 15.08 19.42 20 21.2
15.85 23.55 17.7 22.34 15.61 15.4 21.48 20.75 19.39 9.74
15.08 22.4 18.37 23.88 29.9 15.06 14.63 18.32 19.59
9.47 15.93 13.09 18.18 16.5 11.74 14.67 18.81 14.76
13.08 26.49 14.64 19.45 15.19 18.29 10.96 18.74 14.79
12.72 10.41 12.94 13 16.76 15.33 9.7 19.19 17
14.06 10.15 18.79 18.91 19 13.71 15.3 23.02 16.91
13.32 9.68 18.16 18.4 16.46 14.71 13.29 22.84 12.86
12.54 13.74 19 21.74 17.48 20.87 15.86 25.73 9.66
13.49 15.64 18.35 26.39 19.4 21.91 29.83 27.45 21.94
10.25 14.72 18.71 25.72 24.56 19.87 19.99 25.56 29.08
13.4 17.19 19.43 27.83 22.42 21.88 21.21 21.14 28
24.99 23.31 349.3 169.93 26.98 29.72 46.73 62.7 10.29
24.68 17.36 319.41 85.18 24.18 29.84 54.88 66.22 11.91

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


4.4 8 3.6 2.5 5.6 7.5 2.1 7.2 11.4 2.5
2.1 9.3 7.1 -5.8 4.2 8.8 -5 7.5 10.1 1.3
4.7 9.7 6 -20.1 -6.4 -21.2 -37.7 3.3 46.1 16.6

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


0 0 0 0 0 0 0 0 1.36 0
5.03 0 1.87 1.74 0.87 3.4 2.34 0 0.81 3.17
4.29 0 1.84 1.72 1.13 3.55 2.37 0 1.13 2.98
5.45 0 1.35 1.2 0.95 3.4 1.51 0 0.99 1.6
9.63 0.11 1.77 1.34 0.8 3.3 2.34 0 1.19 2.05
2.8 0.31 2.25 1.54 0.74 3.18 3.26 0 1.3 2.43
1.37 0.35 2.07 1.52 0.8 3.43 3.22 0 1.22 2.42
1.1 0.25 1.51 1.19 0.59 2.94 2.06 0 0.56 1.64
0.86 0.13 1.48 0.96 0.65 2.31 1.96 0 0.49 1.45
0.74 0.16 1.29 0.84 0.67 2.58 1.74 0 0.97 0.92
0.47 0.11 1.16 0.9 0.46 3.09 1.35 0 0.79 0.6
0.44 0.13 1.17 1.1 0.48 2.29 1.76 0 1.12 0.94
0.6 0.23 1.18 1.12 0.63 1.93 1.42 0 1.17 0.78
0.45 0.25 1.18 1.53 0.85 2.03 2.44 0 0.89 1.1
0.76 0.51 1.48 1.82 1.46 2.01 2.64 0.31 0.94 1.7
0.68 0.25 1.79 1.73 1.61 1.55 3.16 0.56 0.97 1.7
0.71 0.68 1.73 2.4 1.72 1.75 4.67 1.29 1.09 2.34
0.95 1.28 2.12 2.78 1.99 2.17 4.78 1.46 1.39 3.26
1.13 1.98 2.2 2.57 2.26 2.36 3.49 1.32 1.52 3.71
1.39 1.7 2.43 2.22 2.55 2.28 2.62 1.56 1.29 5.1
2.26 3.74 3 3.36 2.61 3.48 5 2.1 1.73 7.23
1.64 2.75 3 2.88 3.28 2.47 4.16 2.26 1.48 4.4
1.7 3.01 3.41 2.68 2.94 2.43 4.22 2.35 1.43 4.11
1.58 3.22 3.43 2.69 2.52 2.69 4.14 2.48 1.29 3.7
1.72 4.22 3.42 2.81 3.25 2.54 4.13 2.58 1.31 3.51
1.97 3.47 2.83 2.71 3.22 1.81 3.46 2.57 1.21 3.13
2.65 2.48 2.64 2.89 3.5 2.08 3.12 2.74 1.06 3.34
3.63 2.79 2.87 3.07 2.91 2.72 3.43 2.72 1.12 3.47
3.31 2.87 2.73 3.38 2.97 2.49 3.14 2.22 1.32 3.69
3.85 2.34 2.38 3.23 2.23 2 3.36 1.67 1.06 3.53
4.01 2.43 2.47 3.34 2.44 2.46 2.67 1.46 0.97 3.01

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


3.01 3.3 4.83 4.16 2.43 4.78 6.29 13.49 6.72 3.39
2.4 4.65 6.04 5.98 2.96 5.14 9.3 31.61 10.05 3.44
2.76 4.84 5.98 6.21 2.59 5.27 8.74 28.09 6.54 4.02
1.76 5.65 7.65 8.44 2.89 5.48 12.48 29.37 9.13 5.55
1.04 6.55 5.71 7.51 3.59 5.3 8.25 30.16 10.43 5.23
1 6.86 5.46 7.74 4.15 5.21 4.48 22.59 7.95 4.5
1.82 6.15 5.03 7.65 3.75 4.81 4.97 21.44 6.24 4.32
2.07 8.27 6.49 8.98 4.68 4.92 6.93 17.21 9.27 5.6
2.32 12.65 7.1 11.12 4.05 5.91 8.01 28.6 8.24 6.26
2.59 10.43 8.73 13.97 4 6.1 8.81 30.95 7.07 10.7
3.06 17.45 7.36 12.42 4.95 4.87 9.17 29.56 8.77 13.34
3.49 17.05 8.64 9.77 4.91 6.34 7.41 25.82 5.59 6.75
3.22 14.31 8.91 10.65 4.3 6.82 9.01 22.57 6.15 12.45
3.78 16.65 10.26 9.43 3.69 6.36 5.6 13.41 6.54 9.82
2.73 9.15 8.16 8.13 2.85 6.09 5.51 11.62 6.47 6.89
2.96 15.91 6.99 8.43 3.37 7.13 5.44 11.4 6.98 4.04
2.97 11.94 8.13 6.57 3.9 6.55 4.27 8.64 7.65 3.48
3.03 10.13 8.31 7.42 3.94 6.45 4.13 6.32 6.92 3.37
3.26 8.33 6.15 8.22 4.92 6.25 4.57 6.65 8.13 4.17
2.99 9.52 5.42 6.37 5.28 5.94 4.66 5.73 7.63 3.39
3.15 6.75 5 5.94 5.82 4.57 4.11 4.84 6.74 2.86
3.81 7.95 4.9 5.93 5.47 5.44 2.7 4.81 7.63 1.54
3.88 7.74 4.69 4.33 5.85 5.59 2.52 4.46 7.7 1.82
4.21 5.29 4.18 4.01 6.57 5.26 2.85 4.53 9.13 2.04
4.22 3.86 4.22 3.84 5.83 5.47 2.92 4.54 8.28 2.22
4.01 4.08 4.8 3.89 6.01 6.7 2.99 4.16 8.22 2.66
4 4.71 5.31 3.62 5.92 7.03 3.82 3.72 8.76 2.64
4 4.23 5.12 3.71 5.24 5.88 2.88 3.42 9.16 2.37
3.89 3.77 5.06 3.63 5.56 6.29 3.18 3.38 7.95 2.19
3.56 4.06 4.19 3.48 5.9 6.34 3.18 4.09 8.41 2.63
3.73 4.11 4.46 3.44 5.77 6.08 3.69 4.52 9.21 3.05

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


0 0 0 0 0 0 0 2 3 0
1 4 5 6 3 3 5 6 5 2
6 7 6 6 7 6 7 7 5 7
3 7 8 7 7 6 6 9 5 4
3 7 5 6 8 8 5 5 7 5
6 7 6 7 6 5 3 5 6 6
7 5 7 7 8 7 5 6 7 7
8 8 7 6 7 5 5 8 6 6
7 7 7 6 4 6 8 5 6 6
8 6 7 7 5 5 6 5 5 6
6 4 4 5 5 6 7 6 7 7
7 7 5 3 6 7 6 5 7 4
7 7 7 7 6 8 7 5 6 6
6 4 5 6 6 5 5 5 8 6
4 9 7 5 4 7 7 6 6 6
6 8 6 7 6 8 6 6 7 5
7 8 7 7 7 7 6 7 8 8
6 7 7 5 7 5 5 7 6 6
8 5 5 7 9 6 4 7 6 7
7 8 5 5 7 7 7 8 8 5
7 6 7 7 8 4 7 5 6 5
8 6 6 6 6 5 5 7 7 6
8 7 5 3 7 6 5 7 5 5
9 5 5 5 7 7 9 5 6 8
6 5 5 6 5 5 4 6 8 8
6 4 6 6 6 6 5 4 6 5
5 7 7 6 4 8 5 4 8 6
6 5 5 6 7 7 6 5 5 6
5 4 8 6 5 6 6 7 6 6
5 5 5 6 8 5 7 6 5 6
7 5 7 6 6 7 7 6 5 7

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


0 -2.86 -2.5 -2.54 -3.73 -2.68 0 -2.36 -1.5 0
-2.99 -2.9 -2.42 -2.65 -2.74 -2.84 -2.69 -2.58 -2.57 -2.47
-2.49 -2.79 -2.83 -2.76 -2.56 -2.83 0 -2.54 -2.03 -2.67
-3.88 -2.45 -2.59 -2.62 -2.43 -2.93 0 -2.72 -3.12 -2.7
-2.76 -2.08 -2.57 -2.59 -2.62 -2.03 -2.32 -2.09 -1.75 -2.46
-2.66 -2.31 -2.52 -2.67 -2.6 -2.89 -2.37 -2.86 -1.94 -2.21
-2.85 -3.24 -2.56 -2.69 -2.87 -2.81 -2.66 -2.22 -1.78 -2.32
-2.63 -2.93 -2.65 -2.79 -2.65 -2.66 -2.71 -2.94 -2.32 -2.07
-2.52 -2.29 -2.5 -2.51 -2.35 -2.67 -2.64 -2.53 -2.91 -1.61
-3 -2.77 -2.6 -2.66 -2.5 -2.96 -2.58 -2.43 -2.71 -2.52
-2.42 -3.14 -2.66 -2.79 -2.55 -2.67 -2.47 -2.73 -2.43 -2.33
-2.98 -3.49 -2.74 -2.42 -2.52 -3.08 -2.55 -2.54 -2.69 -2.56
-2.87 -3.12 -2.55 -2.61 -2.72 -2.67 -2.06 -3.04 -2.79 -2.43
-2.82 -2.9 -2.56 -2.69 -2.77 -2.72 -3.43 -2.87 -2.52 -1.33
-2.76 -3.01 -2.71 -2.74 -2.23 -2.63 -3.12 -2.76 -2.58 -2.6
-3.12 -2.85 -2.53 -2.76 -2.76 -2.61 -3.32 -2.48 -2.58 -2.72
-2.76 -3.17 -2.23 -2.49 -2.52 -2.54 -2.61 -2.56 -2.57 -2.25
-2.72 -2.89 -2.61 -2.44 -3.46 -2.51 -2.38 -2.68 -2.21 -2.52
-2.9 -3.1 -2.69 -2.67 -2.81 -2.72 -3.02 -2.87 -2.41 -2.97
-2.84 -2.8 -2.63 -2.51 -2.71 -2.73 -1.09 -2.67 -3.03 -1.89
-2.68 -2.75 -2.66 -2.54 -2.66 -2.51 -2.6 -2.58 -2.21 -2.36
-2.71 -2.75 -2.47 -2.49 -2.63 -2.51 -2.67 -2.78 -2.34 -2.76
-2.68 -2.95 -2.4 -2.67 -2.71 -2.59 -2.71 -2.65 -2.72 -2.59
-2.54 -3.05 -2.53 -2.63 -2.68 -2.62 -2.8 -2.57 -2.37 -2.45
-2.92 -2.75 -2.64 -2.74 -2.8 -2.82 -2.89 -2.85 -2.73 -2.79
-2.67 -2.83 -2.71 -2.77 -2.97 -2.71 -2.8 -2.85 -2.47 -2.61
-2.56 -2.8 -2.48 -2.56 -2.79 -2.72 -2.71 -2.45 -2.31 -2.55
-2.89 -2.76 -2.79 -2.69 -2.74 -2.61 -2.69 -2.91 -3.18 -2.36
-0.84 -3.04 -3.06 -2.36 -2.83 -2.67 -2.82 -2.91 -3.18 -2.31

IBM INTC JNJ KO MCD MMM MRK MSFT NKE PFE


0.79 1.87 0.9 0.8 0.99 0.98 0.81 1.67 1.77 1.07
0.9 1.84 0.92 0.81 0.92 1.04 0.75 1.21 1.46 1.02
0.78 1.39 1.04 0.96 1.21 0.81 1.08 1.17 1.64 0.92
0.51 1.43 1.17 1.13 1.11 0.76 1.05 0.97 1.54 1.34
0.43 1.44 1.25 1.14 1.08 0.65 1.1 1.25 1.81 1.52
0.49 1.63 1.46 1.13 0.89 0.61 1.06 0.98 1.55 1.98
0.95 1.27 1.22 0.44 1.06 0.96 1 1.25 0.94 1
0.94 1.31 1.18 0.57 1.33 1.05 1.26 0.62 0.96 0.86
1.21 1.1 1.07 0.33 0.97 1.07 1.34 1.32 0.53 1.04
1.47 1.4 1.11 1.17 0.79 0.78 1.52 1.39 0.97 0.95
1.28 1.33 0.94 1.13 1.01 0.6 1.08 1.45 1.08 1.05
1.05 1.31 0.9 1.22 0.79 0.52 0.92 1.77 1.46 0.88
1.08 1.39 0.49 0.49 0.79 0.35 0.27 1.83 1.11 0.6
1.26 2.07 0.17 0.13 0.34 0.57 -0.02 1.94 0.92 0.23
1.87 2.34 0.23 0.09 0.75 0.6 0.35 1.49 0.45 0.5
1.67 2.34 0.27 0.46 0.99 0.69 0.52 1.2 0.46 0.53
1.69 2.04 0.42 0.51 1.32 0.56 0.72 1.1 0.53 0.56
1.09 1.9 0.01 0.97 1.5 0.63 0.45 0.56 0.75 0.41
1.81 1.98 0.04 0.59 1.52 0.71 0.8 1.23 0.85 0.73
1.59 1.43 0.14 0.62 1.65 0.75 1.09 1.26 0.37 1.15
1.06 1.22 0.56 0.6 0.7 0.43 0.93 1.06 0.89 0.51
0.73 1.13 0.63 0.63 0.54 0.8 0.91 1.01 0.93 0.74
0.68 1.1 0.59 0.6 0.42 0.82 0.68 0.99 0.97 0.66
0.4 0.93 0.53 0.49 0.34 1.12 0.55 1.04 0.95 0.85
0.62 1 0.41 0.39 0.28 1.01 0.31 1.02 0.77 0.62
0.64 0.9 0.51 0.25 0.31 1.17 0.51 0.69 0.66 0.77
0.91 0.9 0.86 0.74 0.65 1.2 0.63 0.82 0.5 0.76
0.63 0.87 1 0.83 0.75 1.2 0.76 1.05 0.51 1.07
0.9 1.16 0.67 0.74 0.75 1.01 0.83 1.4 0.4 0.99
1.07 1.25 0.65 0.56 0.8 0.94 0.84 1.24 0.59 1.07
1.02 0.95 0.53 0.48 0.63 1.14 1.06 1.26 0.6 0.87
PG UNH UTX VZ WBA WMT XOM
15.3 19 8.03 9.49 12 22.21 11.11
19.69 18.25 10.35 18.34 18.31 22.21 18.12
16.43 30.66 8.6 14.22 15 27.5 13.01
18.44 32.87 12.58 21.5 37.42 13.65
30.38 14.01 20.87 35.39 16.17
19.08 4.74 18.45 21.13 25.48 15.1
20.41 41.47 14.56 557.75 15.93 19.07 14.92
22.86 25.36 16.59 18.3 16.84 15.54
31.91 21.94 18.93 14.52 21.35 17.47 16.39
38.52 17.25 25.99 30.61 25.2 18.15
34.93 16.6 21.49 26.03 37.63 43.43 31.65
24.32 27.99 21.45 18.71 37.4 46.01 35.8
31.4 25.24 22.08 10.43 43.26 40.28 17.25
28.81 19.55 16.88 327.38 39.94 40.56 17.74
26.23 21.71 14.04 23.48 35.1 26.85 20.83
24.75 24.05 10.1 28.6 28.9 26.01 12.69
20.85 26.78 19.65 13.02 27.61 21.74 13.18
20.9 18.09 18.45 10.19 30.48 17.21 9.84
20.13 17.02 16.85 16.27 28.76 17.6 11.58
16.71 11.08 17.93 21.4 22.09 16.26 12.92
12.02 9.41 10.94 16.71 13.9 9.22
14.63 8.79 16.85 18.01 16.69 14.4 17.13
16.18 10.74 16.61 39.76 12.68 12.54 11.76
16.73 10.27 13.29 46.65 11.98 13.58 10.07
19.89 13.69 14.49 139.58 14.78 13.93 8.92
19.6 17.74 18.18 12.29 18.07 15.3 13.73
32.2 19.57 16.86 19.17 30.72 16.79 12.16
22.95 22.07 11.16 10.58 21.86 14.49 20.25
15.56 20.57 17.94 16.58 21.18 15.2 48.01
21.27 22.51 22.38 7.19 21.56 32.6 18.06
23.02 22.28 7.23 17.26 54.68 17.61

PG UNH UTX VZ WBA WMT XOM


0.7 12.6 -3.5 21.6 12.5 -10.7
2 15.3 -7.5 14.6 14.6 -12
22.8 19.8 -40.3 -2.3 5.8 -8.2

PG UNH UTX VZ WBA WMT XOM


2.79 0 0 0 0 0
2.01 0 2.95 1.5 0.53 4.61
2.55 0.14 3.75 1.82 0.44 4.78
2.26 0.04 3.3 1.3 0.33 4.42
2.14 0.03 3.72 1.33 0.32 4.63
2.35 0.04 2.89 1.56 0.48 4.56
1.97 0.07 3.03 1.79 0.74 4.79
1.78 0.05 2.18 1.57 0.98 3.74
1.29 0.07 1.67 1.36 0.91 3.19
1.11 0.06 1.71 0.89 0.68 2.66
1.29 0.07 1.28 0.65 0.36 2.24
2.25 0.06 1.17 0.57 0.37 2.07
2.21 0.03 1.05 0.41 0.42 2.02
1.7 0.05 1.4 0.41 0.47 2.88
1.84 0.04 1.59 0.52 0.63 2.63
1.72 0.03 1.2 0.48 0.67 2.39
1.95 0.03 1.35 0.5 0.99 2.07
2.07 0.02 1.57 0.48 1.3 2.03
2.09 0.06 1.62 0.55 1.41 1.67
2.38 0.05 1.53 0.73 1.73 1.46
3.21 0.11 2.51 1.09 2.02 1.94
3 0.1 2.22 1.41 2.04 2.43
3.1 1.12 2.16 2.19 2.16 2.38
3.49 1.21 2.55 2.13 2.38 2.18
2.97 1.48 2.48 2.66 2.28 2.52
3.12 1.4 1.93 2.37 2.52 2.43
3.32 1.39 2.05 2.12 2.26 2.92
3.14 1.59 2.66 1.59 2.95 3.69
3.1 1.48 2.39 1.8 3 3.3
3.57 1.3 2.13 1.87 1.91 3.66
3.35 1.22 1.98 2.22 2.18 3.69

PG UNH UTX VZ WBA XOM WMT


2.87 2.72 2.45 1.08 5.53 2.62 7.57
3.86 2.97 2.42 1.26 6.22 2.58 8.17
3.54 4.94 2.55 1.39 6.37 2.89 8.06
3.4 7.99 1.87 1.29 7.21 3.1 8.63
2.91 9.3 1.96 1.34 7.09 3.18 7.76
3.43 9.09 2.19 1.4 7.27 3.25 6.08
3.88 9.51 2.32 1.5 6.75 3.13 5.23
4.79 4.1 2.75 2.7 7.22 3.59 4.83
6.27 3.84 2.94 1.03 7.88 3.93 5.38
6.24 4.22 2.97 1.68 9.09 5.05 5.84
5.78 2.91 3.38 1.98 10.32 3.66 8.15
4.15 3.79 2.71 1.4 10.37 4.35 6.63
4.25 4.06 3.19 1.46 11.48 5.39 6.72
4.47 3.95 3 1.04 10.02 5.34 6.84
4.61 3.91 2.88 1.11 10.34 4.55 5.66
3.73 3.85 3.05 1.04 8.89 5 5.7
3.89 4.02 3.07 1.27 8.77 5.49 5.2
2.67 3.83 3.01 1.16 9.53 6.1 4.5
2.88 3.84 3.34 1.29 8.68 6.64 4.53
2.83 3.83 3.47 1.53 7.64 6.67 4.38
2.72 2.72 2.96 1.13 6.47 7.18 4.59
3.2 2.89 3.26 1.11 5.92 5.13 4.6
3.14 2.99 3.34 1.15 5.38 4.63 4.33
3.2 3.21 3.27 1.15 5.79 4.94 4.28
3.48 2.84 2.31 1.17 4.73 5.11 4.34
3.38 3.23 2.75 1.5 5.08 4.87 4.41
3.68 3.42 2.88 1.39 5.4 4.6 4.81
3.83 2.95 2.6 1.49 3.86 3.82 4.51
4.06 3.24 2.74 1.52 3.79 3.83 4.43
3.86 3.61 2.75 1.6 4.06 3.84 4.73
3.99 3.58 2.84 1.66 3.78 3.99 4.44

PG UNH UTX VZ WBA XOM WMT


3 0 0 0 0 0 0
4 5 5 0 1 3 5
5 6 7 7 6 8 4
5 8 3 5 5 7 3
4 4 6 7 7 6 3
7 3 6 7 6 5 4
8 5 8 6 8 6 5
6 4 8 7 6 9 3
8 5 7 6 7 7 7
6 6 7 4 6 9 8
6 4 7 6 7 5 8
6 6 4 5 7 4 6
4 6 5 5 5 7 6
6 7 8 5 3 7 6
8 7 5 7 5 5 8
8 8 5 5 9 9 7
6 6 8 7 6 8 6
7 6 5 6 6 7 4
6 5 6 5 7 7 7
7 5 7 6 6 4 7
6 5 4 6 5 7 7
8 7 6 5 5 4 7
6 8 8 4 6 5 6
6 9 9 7 8 7 4
7 6 4 5 5 6 6
5 5 6 7 6 5 5
7 7 8 3 5 4 9
8 5 5 7 5 5 5
6 4 5 5 5 5 7
5 6 6 5 5 7 6
5 7 5 5 5 8 6

PG UNH UTX VZ WBA XOM WMT


-2.49 -1.31 -2.14 0 0 -2.56 -1.39
-2.7 -2.62 -3.21 -2.93 0 -2.84 -2.11
-3.33 -1.89 -2.8 -2.97 0 -2.79 -2.21
-2.75 -2.07 -2.9 -2.76 0 -2.92 -2.17
-2.59 -0.08 -2.63 -3.48 0 -2.81 -2.41
-2.76 -1.53 -2.96 -3.16 0 -2.87 -2.5
-3.01 0 -2.89 -3.13 0 -2.76 -2.98
-2.57 0 -2.69 -2.63 -2.61 -2.81 -2.6
-2.82 -2.97 -2.76 -3.57 -2.54 -2.33 -2.76
-2.64 0 -2.61 -1.57 -2.39 -2.54 -2.07
-2.95 0 -2.64 -2.1 -2.32 -2.42 -2.54
-2.78 0 -2.74 -2.63 -2.29 -3 -2.75
-2.91 -2.72 -2.48 0 -2.43 -2.76 -2.88
-2.42 -2.62 -2.34 -3.24 -2.69 -2.74 -3.09
-2.62 0 -2.49 -2.84 -2.43 -2.9 -2.48
-1.95 -2.25 -2.51 -3 -2.44 -2.87 -2.37
-2.47 -2.5 -2.6 -2.64 -1.52 -3.04 -2.82
-2.55 -2.45 -2.47 -2.91 -1.7 -2.64 -2.5
-2.65 -2.38 -2.6 -3.37 -2.48 -3.6 -3.69
-2.7 -2.6 -2.64 -2.86 -2.92 -2.95 -2.8
-2.36 -2.57 -2.57 -3.19 -2.68 -2.74 -2.66
-2.55 -2.53 -2.56 -3.08 -2.6 -3 -2.46
-2.56 -2.43 -2.35 -3.02 -2.36 -2.96 -2.56
-2.57 -2.48 -2.52 -3.09 -2.62 -2.94 -2.68
-2.99 -2.36 -2.58 -2.92 -2.47 -3.14 -2.77
-2.77 -2.25 -2.39 -2.78 -1.7 -3.15 -2.97
-2.29 -2.4 -2.36 -2.36 -2.83 -2.5 -2.82
-2.64 -2.42 -2.45 -2.05 -2.6 -2.49 -2.84
-2.64 -2.65 -2.51 -2.33 -2.63 -2.51 -2.9

PG UNH UTX VZ WBA XOM WMT


0.85 0.63 1.42 0.57 1.28 0.76 1.26
0.79 0.84 1.43 0.59 1.38 0.72 1.4
1.02 1.79 1.3 0.99 1.44 0.48 1.23
1.05 1.99 1.18 0.73 1.41 0.45 1.24
1 2.18 1.17 0.67 1.06 0.51 1.17
1.19 1.66 1.03 0.58 1.06 0.46 1.3
1.15 0.97 1.19 0.88 1.16 0.9 0.67
1.02 0.87 1.22 0.67 1.05 0.93 0.95
1 1.79 1.2 0.58 1.11 0.87 0.66
1.15 1.93 0.97 0.78 1.08 0.55 0.85
0.86 2.05 1.28 0.65 0.91 0.54 0.82
0.32 1.71 1.44 0.61 1.04 0.51 1.23
0 1.24 1.47 0.6 0.77 0.32 0.97
-0.27 0.47 1.4 0.59 0.49 0.2 0.86
0.05 0.28 0.96 1.13 0.12 0.36 0.55
0.05 0.08 0.94 1.14 0.19 0.53 0.68
0.07 0.11 0.67 1.45 0.42 0.64 0.63
0.73 0.31 1.15 0.79 0.56 0.74 0.43
0.91 0.64 0.69 0.65 0.49 1.12 0.16
0.72 0.01 0.64 1.15 -0.09 1.26 -0.18
0.54 0.91 0.87 0.71 0.29 0.49 0.36
0.53 1.1 1.01 0.57 0.79 0.33 0.27
0.5 1 1.04 0.61 0.91 0.41 0.4
0.34 0.79 1.14 0.53 1.14 0.61 0.33
0.34 0.45 1.1 0.44 1.18 0.85 0.37
0.38 0.61 1.19 0.07 1.34 0.89 0.35
0.99 0.87 1.16 0.11 1.02 1.08 0.28
0.65 0.57 1.16 0.67 1.75 1.02 0.19
0.56 0.7 0.99 0.58 1.11 0.82 -0.03
0.39 0.54 1.01 0.7 0.97 0.7 0.19
0.28 0.73 1.06 0.77 0.79 0.81 0.25
PE RATIO HD MSFT MCD PG WMT
Dec-88 20.4 12.33 13.68 15.3 22.21
Dec-89 21.63 26.5 17.61 19.69 22.21
Dec-90 29.09 25.82 13.48 16.43 27.5
Dec-91 52.69 25.76 16.38 18.44 37.42
Dec-92 57.11 27.5 18.75 35.39
Dec-93 37.7 27.29 19.52 19.08 25.48
Dec-94 35.83 37.67 17.63 20.41 19.07
Dec-95 29.2 34.14 22.67 22.86 16.84
Dec-96 25 47.16 20.82 31.91 17.47
Dec-97 38.79 64.5 20.59 38.52 25.2
Dec-98 56.8 63.51 34.92 34.93 43.43
Dec-99 56.63 47.06 28.79 24.32 46.01
Dec-00 43.42 55.3 23.13 31.4 40.28
Dec-01 38.83 56.98 21.01 28.81 40.56
Dec-02 13.4 36.63 22.97 26.23 26.85
Dec-03 18.97 38.4 21.41 24.75 26.01
Dec-04 18.18 22.18 17.91 20.85 21.74
Dec-05 14.91 19.42 16.53 20.9 17.21
Dec-06 14.55 20.75 15.61 20.13 17.6
Dec-07 12.98 14.63 29.9 16.71 16.26
Dec-08 16.19 14.67 16.5 12.02 13.9
Dec-09 17.84 10.96 15.19 14.63 14.4
Dec-10 18.2 9.7 16.76 16.18 12.54
Dec-11 18.04 15.3 19 16.73 13.58
Dec-12 22.31 13.29 16.46 19.89 13.93
Dec-13 20.44 15.86 17.48 19.6 15.3
Dec-14 22.12 29.83 19.4 32.2 16.79
Dec-15 23.03 19.99 24.56 22.95 14.49
Dec-16 21.33 21.21 22.42 15.56 15.2
Dec-17 27.56 46.73 26.98 21.27 32.6
TTM/curren 24.17 54.88 24.18 23.02 54.68

HD MSFT MCD PG WMT


10 year 19 7.2 5.6 0.7 12.5
5 year 17.3 7.5 4.2 2 14.6
12 month 14.5 3.3 -6.4 22.8 5.8

Dividend Yield HD MSFT MCD PG WMT


Dec-89 0 0 0.87 2.01 0.53
Dec-90 0.19 0 1.13 2.55 0.44
Dec-91 0.16 0 0.95 2.26 0.33
Dec-92 0.15 0 0.8 2.14 0.32
Dec-93 0.3 0 0.74 2.35 0.48
Dec-94 0.33 0 0.8 1.97 0.74
Dec-95 0.52 0 0.59 1.78 0.98
Dec-96 0.45 0 0.65 1.29 0.91
Dec-97 0.32 0 0.67 1.11 0.68
Dec-98 0.19 0 0.46 1.29 0.36
Dec-99 0.2 0 0.48 2.25 0.37
Dec-00 0.33 0 0.63 2.21 0.42
Dec-01 0.44 0 0.85 1.7 0.47
Dec-02 1 0.31 1.46 1.84 0.63
Dec-03 0.73 0.56 1.61 1.72 0.67
Dec-04 0.79 1.29 1.72 1.95 0.99
Dec-05 0.99 1.46 1.99 2.07 1.3
Dec-06 1.66 1.32 2.26 2.09 1.41
Dec-07 2.94 1.56 2.55 2.38 1.73
Dec-08 4.18 2.1 2.61 3.21 2.02
Dec-09 3.21 2.26 3.28 3 2.04
Dec-10 2.57 2.35 2.94 3.1 2.16
Dec-11 2.34 2.48 2.52 3.49 2.38
Dec-12 1.73 2.58 3.25 2.97 2.28
Dec-13 2.03 2.57 3.22 3.12 2.52
Dec-14 1.8 2.74 3.5 3.32 2.26
Dec-15 1.88 2.72 2.91 3.14 2.95
Dec-16 2.01 2.22 2.97 3.1 3
Dec-17 1.77 1.67 2.23 3.57 1.91
TTM/curren 1.92 1.46 2.44 3.35 2.18

HD MSFT MCD PG WMT


Dec-88 6.38 13.49 2.43 2.87 7.57
Dec-89 6.05 31.61 2.96 3.86 8.17
Dec-90 6.64 28.09 2.59 3.54 8.06
Dec-91 12.76 29.37 2.89 3.4 8.63
Dec-92 10.88 30.16 3.59 2.91 7.76
Dec-93 8.73 22.59 4.15 3.43 6.08
Altman Dec-94 8.94 21.44 3.75 3.88 5.23
Dec-95 8.71 17.21 4.68 4.79 4.83
Dec-96 7.49 28.6 4.05 6.27 5.38
Dec-97 9.7 30.95 4 6.24 5.84
Dec-98 14.41 29.56 4.95 5.78 8.15
Dec-99 20.38 25.82 4.91 4.15 6.63
Dec-00 14.19 22.57 4.3 4.25 6.72
Dec-01 11.99 13.41 3.69 4.47 6.84
Dec-02 6.3 11.62 2.85 4.61 5.66
Dec-03 7.46 11.4 3.37 3.73 5.7
Dec-04 7.19 8.64 3.9 3.89 5.2
Dec-05 6.34 6.32 3.94 2.67 4.5
Dec-06 4.87 6.65 4.92 2.88 4.53
Dec-07 3.82 5.73 5.28 2.83 4.38
Dec-08 3.43 4.84 5.82 2.72 4.59
Dec-09 3.88 4.81 5.47 3.2 4.6
Dec-10 4.48 4.46 5.85 3.14 4.33
Dec-11 4.84 4.53 6.57 3.2 4.28
Dec-12 5.8 4.54 5.83 3.48 4.34
Dec-13 5.9 4.16 6.01 3.38 4.41
Dec-14 6.72 3.72 5.92 3.68 4.81
Dec-15 6.84 3.42 5.24 3.83 4.51
Dec-16 7.06 3.38 5.56 4.06 4.43
Dec-17 7.93 4.09 5.9 3.86 4.73
TTM/curren 7.9 4.52 5.77 3.99 4.44

HD MSFT MCD PG WMT


Dec-89 5 6 3 4 5
Dec-90 6 7 7 5 4
Dec-91 7 9 7 5 3
Dec-92 3 5 8 4 3
Dec-93 4 5 6 7 4
Dec-94 6 6 8 8 5
Dec-95 6 8 7 6 3
Dec-96 7 5 4 8 7
Dec-97 4 5 5 6 8
Piotroski Dec-98 7 6 5 6 8
Dec-99 8 5 6 6 6
Dec-00 5 5 6 4 6
Dec-01 5 5 6 6 6
Dec-02 6 6 4 8 8
Dec-03 7 6 6 8 7
Dec-04 6 7 7 6 6
Dec-05 6 7 7 7 4
Dec-06 5 7 9 6 7
Dec-07 6 8 7 7 7
Dec-08 7 5 8 6 7
Dec-09 7 7 6 8 7
Dec-10 7 7 7 6 6
Dec-11 9 5 7 6 4
Dec-12 8 6 5 7 6
Dec-13 7 4 6 5 5
Dec-14 6 4 4 7 9
Dec-15 7 5 7 8 5
Dec-16 6 7 5 6 7
Dec-17 6 6 8 5 6
TTM/curren 8 6 6 5 6
Total 187 180 187 186 175

HD MSFT MCD PG WMT


Dec-90 -1.96 -2.36 -3.73 -2.49 -1.39
Dec-91 -1.98 -2.58 -2.74 -2.7 -2.11
Dec-92 -0.63 -2.54 -2.56 -3.33 -2.21
Dec-93 -2.43 -2.72 -2.43 -2.75 -2.17
Dec-94 -2.32 -2.09 -2.62 -2.59 -2.41
Dec-95 -2.32 -2.86 -2.6 -2.76 -2.5
Dec-96 -2.51 -2.22 -2.87 -3.01 -2.98
Dec-97 -2.15 -2.94 -2.65 -2.57 -2.6
Dec-98 -2.3 -2.53 -2.35 -2.82 -2.76
Dec-99 -2.24 -2.43 -2.5 -2.64 -2.07
Dec-00 -2.22 -2.73 -2.55 -2.95 -2.54
Dec-01 -2.94 -2.54 -2.52 -2.78 -2.75
Beneish Sc Dec-02 -2.46 -3.04 -2.72 -2.91 -2.88
Dec-03 -2.77 -2.87 -2.77 -2.42 -3.09
Dec-04 -2.16 -2.76 -2.23 -2.62 -2.48
Dec-05 -1.7 -2.48 -2.76 -1.95 -2.37
Dec-06 -2.26 -2.56 -2.52 -2.47 -2.82
Dec-07 -3.92 -2.68 -3.46 -2.55 -2.5
Dec-08 -3.02 -2.87 -2.81 -2.65 -3.69
Dec-09 -2.83 -2.67 -2.71 -2.7 -2.8
Dec-10 -2.54 -2.58 -2.66 -2.36 -2.66
Dec-11 -2.8 -2.78 -2.63 -2.55 -2.46
Dec-12 -2.65 -2.65 -2.71 -2.56 -2.56
Dec-13 -2.73 -2.57 -2.68 -2.57 -2.68
Dec-14 -2.67 -2.85 -2.8 -2.99 -2.77
Dec-15 -2.29 -2.85 -2.97 -2.77 -2.97
Dec-16 -2.85 -2.45 -2.79 -2.29 -2.82
Dec-17 -2.83 -2.91 -2.74 -2.64 -2.84
TTM/curren -2.72 -2.91 -2.83 -2.64 -2.9
Total -71.2 -77.02 -78.91 -77.03 -75.78

HD MSFT MCD PG WMT


Dec-88 1.61 1.67 0.99 0.85 1.26
Dec-89 1.35 1.21 0.92 0.79 1.4
Dec-90 1.69 1.17 1.21 1.02 1.23
Dec-91 1.45 0.97 1.11 1.05 1.24
Beta Dec-92 1.45 1.25 1.08 1 1.17
Dec-93 1 0.98 0.89 1.19 1.3
Dec-94 0.85 1.25 1.06 1.15 0.67
Dec-95 0.89 0.62 1.33 1.02 0.95
Dec-96 0.56 1.32 0.97 1 0.66
Dec-97 0.71 1.39 0.79 1.15 0.85
Dec-98 0.73 1.45 1.01 0.86 0.82
Dec-99 1.07 1.77 0.79 0.32 1.23
Dec-00 1.08 1.83 0.79 0 0.97
Dec-01 1.4 1.94 0.34 -0.27 0.86
Dec-02 1.23 1.49 0.75 0.05 0.55
Dec-03 1.47 1.2 0.99 0.05 0.68
Dec-04 1.41 1.1 1.32 0.07 0.63
Dec-05 1.4 0.56 1.5 0.73 0.43
Dec-06 1.3 1.23 1.52 0.91 0.16
Dec-07 0.4 1.26 1.65 0.72 -0.18
Dec-08 0.51 1.06 0.7 0.54 0.36
Dec-09 0.64 1.01 0.54 0.53 0.27
Dec-10 0.89 0.99 0.42 0.5 0.4
Dec-11 0.88 1.04 0.34 0.34 0.33
Dec-12 0.99 1.02 0.28 0.34 0.37
Dec-13 0.85 0.69 0.31 0.38 0.35
Dec-14 1.15 0.82 0.65 0.99 0.28
Dec-15 0.96 1.05 0.75 0.65 0.19
Dec-16 1.08 1.4 0.75 0.56 -0.03
Dec-17 1.02 1.24 0.8 0.39 0.19
TTM/curren 1.16 1.26 0.63 0.28 0.25

Anda mungkin juga menyukai