61

60
59
58
57
56
55
54
53
52
51
50
49
48
47
46
45
44
43
42
41
40
39
38
37
36
35
34
33
32
31

Fecha
1T1998
2T1998
3T1998
4T1998
1T1999
2T1999
3T1999
4T1999
1T2000
2T2000
3T2000
4T2000
1T2001
2T2001
3T2001
4T2001
1T2002
2T2002
3T2002
4T2002
1T2003
2T2003
3T2003
4T2003
1T2004
2T2004
3T2004
4T2004
1T2005
2T2005
3T2005

30
29
28
27
26
25
24
23
22
21
20

4T2005
1T2006
2T2006
3T2006
4T2006
1T2007
2T2007
3T2007
4T2007
1T2008
2T2008

Walmart
liverpool
3.23589549 11.2194086
2.80388892 9.23951254
2.69173337 10.0809685
2.49234571 11.0391939
3.07804688 10.6968937
3.80913502 13.6064487
3.05312345 14.1198996
3.95036804 15.7458271
4.66276358 15.4035269
4.76661132 16.2914466
4.08329302 13.4469089
3.98775329 13.9314822
4.67937996 13.8276443
5.31605069 13.4876209
4.27950695
11.334135
5.37626501 11.8337837
6.37840081 11.3954954
5.81281773 9.74897162
5.31820135 9.30583655
5.07734468 11.4289165
5.72344438 9.37528309
6.73885897 9.79236549
6.96159508 10.6083958
6.99435039 11.5044572
7.64196266 14.6088345
7.6643731 15.2346343
8.66387907 15.2715668
8.58096041 17.6436179
8.92655108
18.627946
9.94672835 20.7056393
12.4675682 21.5488554
13.4376474
13.0983474
14.3828686
17.2566746
21.9387181
21.7449783
19.1097701
18.7367146
17.5755792
21.0123534
19.3138571

23.1178819
23.1178819
23.8051957
24.7574035
37.4422247
47.8311506
57.886736
59.0694716
57.9230824
57.8267046
57.8267046

Cemex
alfa
4.50069104 3.34441985
4.13135272 2.60976694
2.74811472 1.81914054
2.61346317 2.02567214
4.75564583 2.09840722
6.02541798 2.84030506
5.83732635 2.85848877
6.87507326
3.2258009
5.47411503 2.59886826
6.24911406 1.69019925
5.15432924 1.48228973
4.72593493 0.96326399
5.53376362 1.06198356
6.86432005 0.96799144
5.54272473 0.52636965
6.55101073 0.79538575
7.58208285 1.10794203
7.84197472 1.31709038
6.31851008 1.19735489
6.68598641 1.33218795
5.62075137 1.27810643
7.37992256 1.73421824
8.68347158 2.20026353
9.29411469 2.78964939
10.4774335 3.57826359
11.4503884 3.27522122
10.9891494 3.63482025
13.9280481 4.81153632
13.9126163 5.02003623
17.2771289 5.24738027
21.2478839 5.66250483
23.8774229
26.7865393
24.5159173
25.7584285
28.4469402
28.1594404
33.0224545
27.2296238
23.4783925
23.3373064
21.823151

5.30256513
5.57357117
5.01720116
5.37973904
6.41440778
7.25883388
7.72766302
6.73236477
6.44123548
6.46034084
6.8143293

ipyc
5016.22021
4282.62012
3569.87988
3959.65991
4930.37012
5829.51
5050.45996
7129.87988
7473.25
6948.33008
6334.56006
5652.18994
5727.89014
6666.16992
5403.53
6372.28
7361.86
6460.95
5728.46
6127.09
5914.03
7054.99
7822.48
8795.28
10517.5
10281.82
10957.37
12917.88
12676.9
13486.13
16120.08
17802.71
19272.63
19147.17
21937.11
26448.32
28747.69
31151.05
30296.19
29536.83
30912.99
29395.49

19
18
17
16
15
14
13
12
11
10
9
8
7
6
5
4
3
2
1

3T2008
4T2008
1T2009
2T2009
3T2009
4T2009
1T2010
2T2010
3T2010
4T2010
1T2011
2T2011
3T2011
4T2011
1T2012
2T2012
3T2012
4T2012
1T2013

17.7689375
17.4807415
15.6240033
18.6921606
22.520791
28.1629832
30.2836031
27.7923261
30.6453093
34.3910627
34.5754392
34.1879079
31.4974211
37.6766711
42.4367632
35.75
36.21
42.33
39.87

46.462702
37.9215926
33.0598499
46.9780869
52.8503477
57.4033669
62.9965155
64.3274007
64.9184641
83.3020476
85.2974245
88.9997396
89.0889673
99.4841798
104.562743
112.027454
113.474193
135.51
141.99

16.0275786
10.8645613
7.62485338
10.979105
15.5396563
13.8505633
11.3258136
11.6586538
9.96671598
12.1764053
10.2211538
9.67307692
4.26923077
7.16346154
9.86
8.97
10.71
12.7
13.14

4.54535081
2.73109224
2.02867935
3.51302903
6.2060659
7.97654843
9.47333403
9.41399802
9.46068865
12.1006546
15.0723186
17.1390685
14.2364128
14.9763634
18.402
21.325
23.76
27.38
29.94

24888.9
22380.32
19626.75
24368.38
29232.24
32120.47
33266.43
31156.97
33330.34
38550.79
37440.51
36558.07
33503.28
37077.52
39521.24
40199.55
40866.96
43705.83
43489.2

Walmart
-0.13350449
-0.04
-0.07407408
0.23499997
0.23751689
-0.19847329
0.2938776
0.1803365
0.02227171
-0.14335515
-0.02339772
0.17343768
0.13605878
-0.1949838
0.25628141
0.1864
-0.08867161
-0.08509064
-0.04528912
0.1272515
0.1774132
0.0330525
0.00470514
0.09259077
0.00293255
0.13040936
-0.00957062
0.04027412
0.11428571
0.25343407

liverpool

RENDIMIENTOS
Cemex
alfa

-0.17647063
0.09107147
0.09505291
-0.03100772
0.272
0.03773585
0.11515149
-0.02173911
0.05764392
-0.17460314
0.03603604
-0.00745347
-0.02459012
-0.15966388
0.04408353
-0.03703704
-0.144489
-0.04545455
0.22814499
-0.1796875
0.04448745
0.08333331
0.0844672
0.26984127
0.04283708
0.00242424
0.15532467
0.05578947
0.11153636
0.04072398

-0.08206258
-0.33481479
-0.04899779
0.81967203
0.26700309
-0.03121636
0.17777778
-0.20377357
0.14157522
-0.1751904
-0.08311349
0.17093521
0.24044331
-0.19253113
0.18191161
0.1573913
0.03427711
-0.19427054
0.0581587
-0.15932354
0.31297794
0.17663451
0.07032246
0.12731915
0.09286196
-0.04028152
0.26743642
-0.00110797
0.24183177
0.22982725

-0.21966528
-0.30294905
0.11353252
0.03590664
0.35355284
0.00640203
0.12849871
-0.19434945
-0.34964028
-0.12300888
-0.35015135
0.10248445
-0.0885062
-0.45622489
0.51107829
0.39296188
0.18877193
-0.09090909
0.11260911
-0.04059602
0.35686528
0.26873508
0.26787058
0.28269294
-0.08468979
0.10979381
0.32373432
0.04333333
0.04528733
0.07911082

ipyc

Fechas
3/31/2006
6/30/2006
9/30/2006
12/31/2006
3/31/2007
6/30/2007
9/30/2007
12/31/2007
3/31/2008
6/30/2008
9/30/2008
12/31/2008
3/31/2009
6/30/2009
9/30/2009
12/31/2009
3/31/2010
6/30/2010
9/30/2010
12/31/2010
3/31/2011
6/30/2011
9/30/2011
12/31/2011
3/31/2012
6/30/2012
9/30/2012
12/31/2012

-0.14624559
-0.16642621
0.10918575
0.24514989
0.18236762
-0.13363903
0.41172882
0.04815931
-0.07023985
-0.08833346
-0.10772179
0.01339307
0.16380897
-0.1894101
0.17928095
0.15529449
-0.12237532
-0.11337187
0.06958764
-0.03477344
0.19292428
0.10878683
0.12435954
0.19581184
-0.02240837
0.06570335
0.17892158
-0.01865476
0.06383501
0.19530807

0.07780822 0.07281252 0.12375533 -0.06356545

0.104381
-0.02524996
0 0.12183544 0.05110848
0.0825672
0.09806742 0.02973083 -0.08476728 -0.09982289 -0.00650975
0.19980757
0.04 0.05068182 0.07225899 0.14571031
0.27131783 0.51236476 0.10437406 0.19232694 0.20564286
-0.00883095 0.27746551 -0.01010653 0.13164522 0.08693823
-0.12118698 0.21023089 0.17269569 0.06458739 0.08360185
-0.01952172 0.02043189 -0.17542096 -0.1287968 -0.02744241
-0.06197113 -0.01940747 -0.13776288 -0.04324324 -0.02506454
0.19554258 -0.00166389 -0.00600919
0.0029661 0.04659132
-0.08083322
0 -0.06488132 0.05479408 -0.0490894

BETA
WALMART
0.7769165
0.75620584
0.74860086
0.72722565
0.75277376
0.73992435
0.76487203
0.74033062
0.75514369
0.79925161

BETA CEMEX
1.00993388
0.8247324
0.78419304
0.78466269
0.93432566
0.93468389
1.04368313
1.03499392
1.05337539
1.08205357

-0.07999022 -0.19651825 -0.26556992 -0.33297165 -0.15330889

-0.01621909 -0.18382722 -0.32213333 -0.39914599 -0.10079112
-0.10621622 -0.12820513 -0.2981904 -0.2571912 -0.12303533
0.19637459 0.42100121 0.43991031 0.73168275 0.24159018
0.20482546
0.125 0.41538462 0.76658543 0.19959718
0.25053259 0.08614928 -0.10869565 0.28528258
0.0988029
0.07529813
0.0974359 -0.18228498 0.18764828 0.03567694
-0.08226488 0.02112633 0.02938776 -0.00626348 -0.06341107
0.10265363 0.00918836 -0.14512292
0.0049597
0.0697555
0.12222926 0.28317958 0.22170686 0.27904586 0.15662757
0.00536117 0.02395352 -0.16057707 0.24557878 -0.02880045
-0.01120828 0.04340477 -0.05362183 0.13712223 -0.02356912
-0.07869703 0.00100256 -0.55864811 -0.16935901 -0.08355994
0.19618273
0.1166835 0.67792793 0.05197592 0.10668329
0.12634057 0.05104895 0.37642953 0.22873621
0.0659084
-0.15757006 0.07138978 -0.09026369 0.15884143 0.01716318
0.01286713 0.01291414 0.19397993 0.11418523 0.01660242
0.16901408 0.19419224 0.18580766
0.1523569 0.06946614
-0.05811481 0.04781935 0.03464567
0.0934989 -0.00495655

0.77862022
0.70903044
0.68140148
0.6714062
0.68604545
0.69165592
0.69023859
0.75349549
0.74677975
0.75328849
0.77277287
0.81322597
0.82602081
0.83932481
0.92215393
0.94823368
0.94703365
0.92488985
0.94290046

1.11113462
1.23295822
1.29400434
1.38508867
1.58138855
1.57984498
1.5964298
1.50776644
1.46936514
1.47342529
1.49966328
1.53899074
1.73224323
1.8419389
1.86125997
1.88732411
1.85385473
1.90501227
1.89333553

BETA ALFA
1.04454294
1.13529248
1.08070117
1.14219146
1.46250818
1.45458996
1.3884792
1.39217712
1.28885979
1.26103307

RENDIMIENTO DEL MERCADO

0.06484281 0.25937124
0.05616489 0.22465957
0.05490085 0.21960338
0.06660022 0.26640089
0.05540055 0.22160218
0.0566227 0.22649081
0.05809848
0.2323939
0.06028016 0.24112065
0.0656013 0.26240522
0.06344674 0.25378695

1.43939652
1.422715
1.3600936
1.52587877
1.91716911
2.01842299
2.00400796
1.96266651
1.95744579
1.94537493
1.84397342
1.82679231
1.82278276
1.79804801
1.8015896
1.80661718
1.80295082
1.95986228
2.01367736

0.05251164
0.05556746
0.04514277
0.04811848
0.05922098
0.06653735
0.06536802
0.06438051
0.06013331
0.06178299
0.05650161
0.04893675
0.04682808
0.04824118
0.04434417
0.04557927
0.04395056
0.03961119
0.03584093

0.21004655
0.22226986
0.18057106
0.19247391
0.23688392
0.2661494
0.26147206
0.25752204
0.24053325
0.24713197
0.22600645
0.19574701
0.18731231
0.19296472
0.17737669
0.1823171
0.17580226
0.15844475
0.14336371

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006
NIF-MEX

82087412
27765715
11051513
550471
2062654
13668917
432160
0
0
0
0
54321697
53170111
0
19740322
20360247
1771511
0
-

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

0
0
0
0
0
0

32024902
25931482
0
0
155527
17735147
1378664
6662145
0
0
0
0
0
0
0
1662686
4396360
34374
0
50062510
0
50062510
16888844

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
-464444
0
3384707
0
38275601
2432629
-10454827
-10454827
0
0
0
1359421
0

3
divulgado
42160162
33171143
8989019
5857338
3131681
-98952
3032729
289373
-

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

0
0
0
17037
0
3415266
982637
1088292
-105656
2432629
0
2432629
0
2432629
773644

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

2432629

0
0
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
773644
773644
0
0
0
0
0
0
0
773644
38790
508240
66551
-2873462
-1638916
-795949
-1794823
-1465803
282941
-611961
-642925
0
0
0
0
0
0

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio

0
0
0
0
-3233697
-

CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

8640884

3/31/2006
3/31/2006
6/15/2007
3/29/2012
Ind2 Mexico
Si
3/31/2006

1818212728
1818212.728
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

82087412
1818212.728
80269199.27
0.022149714
0.977850286

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
3032729
DEPRECIACIN Y AMORTIZACIN
773644
FLUJO OPERATIVO
3806373
FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE)
CAPITAL DE TRABAJO
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN

1794823
1834233
1794823

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
2011550
CALCULO DEL FLUJO PARA LOS INVERSIONISTAS (EQUITY CASH FLOW)
EBIT
GASTOS FINANCIEROS
IMPUESTOS
(EBIT- GASTOS FINANCIEROS)*(1-T)
DEPRECIACIN Y AMORTIZACIN
CAPEX
CAMBIO EN WK(WORKING CAPITAL)
CAMBIO EN DEUDA
FLUJO PARA LOS INVERSIONISTAS
Z SCORE ALMANT'S
CAPITAL DE TRABAJO
CAPITAL DE TRABAJO ENTRE ACTIVO TOTAL
UTILIDADES RETENIDAS UTILIDAD RETENIDA ENTRE ACTIVO TOTAL
EBIT/ACTIVO TOTAL
PATRIMONIO/ DEUDA TOTAL BRUTA
VENTAS/ACTIVO TOTAL
Z DE ALMANT

>3
> 2.7
> 1.8
>0

3032729
-382537
0.287719024
2432629
773644
1794823
0

1834233
0.022344875
#VALUE!
0.036945117
44.14730908
0.513600819
#VALUE!

SIN PROBLEMAS DE DEFAULT

EN ALERTA DE DEFAULT
ALTA PROBABILIDAD DE DEFAULT
DEFAULT

CALCULO DE BETAS APALANCADAS Y

DESAPALANCADAS
3/31/2006
BETAS
DEUDA TOTAL BRUTA/ PATRIMONIO
BETA DESAPALANCADA
BETA APALANCADA
TASA REQUERIDA POR EL INVERSIONISTA KRF+BETA*(KM-KRF)
3/31/2006
KRF
KM
ks
CALCULO DE KD
3/31/2006
GASTOS FINANCIEROS
DEUDA TOTAL BRUTA

0.7769165
0.022651437
0.759708022
0.7769165

0.07269418
0.259371241
0.217726669

-382537
1818212.728

KD
KD AJUSTADA DE DAMODARAN
IMPUESTOS
TASA WACC
RETORNO SOBRE LA INVERSION
EBIT
EBIT*(1-T)
CAMBIO EN EL EBIT
CAMBIO EN EL EBIT *(1-T)
CAPEX
CAMBIO EN CAPITAL DE TRABAJO
DEPRECIACION
INVERSION NETA= CAPEX+CAMBIO EN CAP DE
TRAB-DEP
RENDIMIENTO SOBRE LA INVERSION (ROI)
EVA=EBIT*(ROI-WACC)

0.287719024
0.212904086

3032729
2160155.172
0
1794823
0
773644
1021179

-645680.3949

6/30/2006

9/30/2006

12/31/2006 3/31/2007

6/30/2007

9/30/2007

12/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

81907242
26487599
8979229

87773922
29252304
8713462
0
0
0
0
509856
509856
0
2027024
2027024
0
17520129

451517
2024450
14432292
-

600110

0
0
0
0
55419643
54003006
0
19687068
20533497
2263066
0
-

98862876
37412768
14985110
0
0
0
0
1770303
1770303
0
2044739
2044739
0
18057833
-

481833
481833
0
0
0
0
0
58521618
0
0
0
0
0
0
58521618
56445600
0
20728256
-21230839
2578602
0
0
0
0
0
0
0

NIF-MEX

94096642
31081265
10936269
0
0
0
0
640817
640817
0
2536050
2536050
0
16395944
-

554783
554783
0
0
0
0
0
61450108
0
0
0
0
0
0
61450108
59627682
0
21993455
-21712693
1541664
0
0
0
0
0
0
0

94290481
29546791
9927209
0
0
0
0
533911
533911
0
1921217
1921217
0
16526324
-

572185
572185
0
0
0
0
0
63015377
0
0
0
0
0
0
63015377
61150177
0
22700959
-22432637
1596878
0
0
0
0
0
0
0

99271481
31468918
7179536
0
0
0
0
631477
631477
0
2875991
2875991
0
20141454
-

638130
638130
0
0
0
0
0
64743690
0
0
0
0
0
0
64743690
62084569
0
23043749
-23003394
2618766
0
0
0
0
0
0
0

106744372
35222374
8983817
0
0
0
0
2559716
2559716
0
2140521
2140521
0
20883131
-

640459
640459
0
0
0
0
0
67802563
0
0
0
0
0
0
67802563
64669054
0
24289442
-24091618
2935686
0
0
0
0
0
0
0

655189
655189
0
0
0
0
0
71521998
0
0
0
0
0
0
71521998
68814506
0
26158395
-25190822
1739919
0
0
0
0
0
0
0

0
0

0
0
0
0
0
0

0
0
-

29655512
23414645
0
0
168886
18561617
756892
3927250
0
0
0
0
-

0
0
1838807
4357714
44347
0
52251729
0
52251729
19059450

0
0
0
0
0
0
-

0
0
0
0
0
0
-

0
0
0

0
0
0

0
0
0

0
0
0

32842641
26608823
0
0
176064
20953225
570115
0
570115
4909420
0
0
0
0
0

39366775
31360758
0
0
192096
25864786
473664
0
473664
4830212
0
0
0
0
0

37677549
29671390
0
0
193407
20144424
524999
0
524999
8808560
0
0
0
0
0

34950023
26852407
0
0
201138
20944633
661165
0
661165
5045472
0
0
0
47206
0

37627527
28682498
0
0
202800
22789981
294307
0
294307
5395411
0
0
0
71499
0

40560367
32235378
0
0
215481
25380996
1424074
0
1424074
5214827
0
0
0
67675
0

0
0
0
0
0
0

0
0
0

0
4909420
6233818
0
0
1875498
4304101
54219
0
0
54219
0

0
0
0
0
0
0

0
0
0

0
0
0
0
0
0

0
4830212
8006017
0
0
2225742
5714806
65469
0
0
65469
0

0
0
54931281
0
54931281
19356459

0
8808560
8006159
0
0
2265085
5697443
43631
0
0
43631
0

0
0
59496101
0
59496101
19629385

0
4998267
8097615
0
0
2481877
5562883
52856
0
0
52856
0

0
0
56419093
0
56419093
19758760

0
5323912
8945028
0
0
2508882
6359619
76528
0
0
76528
0

0
0
59340458
0
59340458
21593966

0
5147152
8324989
0
0
2822618
5446048
56323
0
0
56323
0
-

0
0
61643954
0
61643954
21826682

0
0
66184005
0
66184005
22105239

0
-342375
0

0
1500314
0

0
-276141
0
0
46786341
3438104
0
35430033
7918204
0
-10935379
-10935379
0
0
0
0
0
0
0
2298686
0

0
-252948
0
0
51463613
3491241
0
35547708
12424664
0
-11343950
-11343950
0
0
0
0
0
0
0
1945944
0

0
-1039015
0
0
37699348
3961772
0
30794004
2943572
0
0
0
0
0
0
0
0
0
0
1701773
0

0
-902522
0
0
38649015
3944324
0
28802864
5901826
0
0
0
0
0
0
0
0
0
0
1981822
0

0
-854297
0
0
40671569
4008290
0
27300536
9362743
0
0
0
0
0
0
0
0
0
0
2591729
0

0
-788701
0
0
57382740
4068913
0
39084821
14229006
0
-12515273
-12515273
0
0
0
0
0
0
0
2277027
0

3377110
0
35469999
5094897
-10407352
-10407352
0
0
-

divulgado

divulgado

45247101
-

47161654
-

35546551
9700550
6250455
3450095
47293
3497389
-

60811984
-

37009218
10152436
6662766
3489671
89388
3579059
-

230602
-

divulgado

47471210
13340774
7564220
5776554
-92956
5683598
-

173117
-

233304
-

divulgado
50099877
0
50099877
0
0
0
0
0
0
39499928
10599948
6859234
3740714
-41921
3698792
259615
290560
290560
0
0
0

divulgado

divulgado

51089988
-

52686561
-

40186823
10903165
6899582
4003583
-21619
3981964
-

67333008
-

41193047
11493514
7214767
4278747
-45934
4232813
-

238650
-

divulgado

52425448
14907560
8552169
6355391
-146909
6208482
-

221536
-

196615
-

0
-

0
-

0
-

0
30945
0
0
0
0
0
30945
129886
4088294
1144722
1204599
-59877
2943572
0
2943572
0
2943572
870049

0
-

0
17484
0
3757932
1090231
1122310
-32079
2667700
0
2667700
0
2667700
794087

0
35977
0
3857693
1126208
1246035
-119827
2731485
0
2731485
0
2731485
813379

0
28522
0
6143247
1759751
414865
1344886
4383496
0
4383496
0
4383496
855072

2667700

2731485

4383496

2943572
0
0
0
0
0
0
0
0
0
2943572
0
2943572
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

4088294
-264758
0

0
-

0
-

0
-

0
-

0
-

0
32466
0
4126277
1155358

0
-

2970920
0
2970920
0
2970920
884903

0
35337
0
4674291
1308801
573989
734812
3365491
0
3365491
0
3365491
919823

0
47108
0
6706665
1982085
3006995
-1024910
4724580
0
4724580
0
4724580
987169

2970920

3365491

4724580

3
3
3
substraccin substraccin substraccin
4126178
88056
0

4674298
-399893
0

6706323
-419854
0

0
0
794020
794020
0
0
0
0
0
-

0
0
813358
813358
0
0
0
0
0
-

0
0
-

0
0
-

794020
-

813358
-

131268
-852924
-168931
866762
-49339
-

-16164
-3041767
129118
2056113
720230
-

3369625
-1866416
-

-12067515
-2967220
-

-1792827
8933
-

-3090359
60690
-

-82522
-3550210
0
0
0
0
0
0

62450
-724909
0
0
0
0
0
0

0
0
855192
855192
0
0
0
0
0
0
0
0
0
0
0
0
855192
-3373383
-1238976
-600793
-65507
4587859
-282037
-5773930
-2518191
-2758127
0
0
-2576373
93299
0
0
0
0
0
0
0
0
0
-275053
-134312
0
0
0
0
0
0

0
-264758
913991
870049
43610
333
0
0
0
0
0
30946
30946
0
0
0
4768472
-5041148
642523
1674588
-17352
-5749678
-349684
-1241546
-272676
-2451748
70581
0
-1751867
17970
0
0
0
0
0
0
0
0
0
-788432
-1477732
0
0
-68632
0
0
0

0
88056
928637
884883
46462
-2708
0
0
0
0
0
32465
32465
0
0
0
5175336
830308
723045
-132939
-66166
805335
571623
-1070589
6005645
-2610577
252475
0
-2690426
13172
0
0
0
0
0
0
0
0
0
-185798
-4355970
0
0
-92383
0
0
0

0
-399893
999503
919824
42310
37369
0
0
0
0
0
35335
35335
0
0
0
5309243
-3410336
-625995
-3651340
-2576
1871019
169076
-1170520
1898907
-2910304
-327972
0
-3012286
39151
0
0
0
0
0
0
0
0
0
390804
-1897557
0
0
-80116
0
0
0

0
-419854
1123000
987094
135754
-35483
0
0
0
0
35635
47107
47107
0
0
0
7456576
-1434722
-1788239
-799729
-13910
2635496
51309
-1519649
6021854
-3399465
0
0
-3464676
22310
0
0
0
0
0
0
0
0
0
42901
-926405
0
0
-108427
0
0
0

0
-790196
0
0
-

0
41
0
0
-

-2047000
-

-15759643
-

0
-20
0
0
0
-134292
0
-5410630
0
0
-5410630

0
0
0
0
0
-1409100
0
-4202156
0
15138000
10935844

0
-2227539
0
0
0
-2036048
0
-960903
0
-944
-961847

0
-61
0
0
0
-1817380
0
-2908953
0
776
-2908177

0
61
0
0
0
-818039
0
1695984
0
-538
1695446

8584203

8574388

8572369

8572775

8535445

8473285

8453392

6/30/2006
6/30/2006
9/7/2007
3/29/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
9/10/2007
1/11/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
7/2/2008
1/11/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
8/4/2008
1/11/2012
Ind2 Mexico
Si

6/30/2007
6/30/2007
9/7/2007
1/11/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
7/10/2008
1/11/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
7/2/2008
1/11/2012
Ind2 Mexico
Si

6/30/2006

9/30/2006

12/31/2006 3/31/2007

6/30/2007

9/30/2007

12/31/2007

2007692483 2051561520 2417837564 2458492307 2683014330 2711681652 3038099000

2007692.48 2051561.52 2417837.56 2458492.31 2683014.33 2711681.65
3038099
UERIDA POR EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

81907242
2007692.48
79899549.5
0.02451178
0.97548822

87773922
2051561.52
85722360.5
0.02337325
0.97662675

98862876
2417837.56
96445038.4
0.02445648
0.97554352

94096642
2458492.31
91638149.7
0.02612731
0.97387269

94290481
2683014.33
91607466.7
0.02845477
0.97154523

99271481 106744372
2711681.65
3038099
96559799.3 103706273
0.02731582 0.02846144
0.97268418 0.97153856

3497389
794020
4291409

3579059
813358
4392417

5683598
855192
6538790

3698792
870049
4568841

3981964
884883
4866847

4232813
919824
5152637

6208482
987094
7195576

1866416
3072954
1238721
3105137

2967220
2643481
-429473
2537747

2758127
6052010
3408529
6166656

2451748
1409875
-4642135
-2190387

2610577
2694384
1284509
3895086

2910304
2786420
92036
3002340

3399465
2986996
200576
3600041

QUEDA PARA LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

1186272
1854670
372134
6759228
971761

2150297

3595535

3497389
3579059
5683598
3698792
3981964
4232813
6208482
-260543
-278634
-459649
-389502
-144313
-441478
-498183
0.29011488 0.29193821 0.28645291 0.27999992 0.27999986 0.27999968 0.29553959
2667700
2731485
4383496
2943572
2970920
3365491
4724580
794020
813358
855192
870049
884883
919824
987094
1866416
2967220
2758127
2451748
2610577
2910304
3399465
1238721
-429473
3408529
-4642135
1284509
92036
200576
189479.755
43869.037 366276.044
40654.743 224522.023
28667.322 326417.348
546062.755 1050965.04 -561691.956 6044662.74 185239.023 1311642.32 2438050.35

3072954
2643481
6052010
1409875
2694384
2786420
2986996
0.03751749 0.03011693
0.0612162 0.01498327 0.02857536 0.02806869
0.0279827
46786341
51463613
37699348
38649015
40671569
57382740
#VALUE!
0.53303236 0.52055549 0.40064499 0.40989307 0.40970044 0.53757157
0.04269939 0.04077588 0.05748971 0.03930844 0.04223082 0.04263876 0.05816215
39.796707
41.783958 39.8889652 37.2741251 34.1434877 35.6088257 34.1352514
0.55241881 0.53730827 0.61511445 0.53243002 0.54183612 0.53073209 0.63078743
#VALUE!
29.0311293 27.9331695 25.8414209 23.8234986 24.7799973 24.1375371
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS

6/30/2006 9/30/2006
0.75620584 0.74860086
0.02512771 0.02393263
0.73766988 0.73110363
0.75620584 0.74860086

12/31/2006 3/31/2007
0.72722565 0.75277376
0.02506959 0.02682826
0.70944028 0.73310581
0.72722565 0.75277376

6/30/2007 9/30/2007
0.73992435 0.76487203
0.02928816 0.02808293
0.71886997 0.74397892
0.73992435 0.76487203

12/31/2007
0.74033062
0.02929523
0.71925974
0.74033062

6/30/2006 9/30/2006
0.07026838
0.0704705
0.22465957 0.219603385
0.1870199 0.18211151

12/31/2006 3/31/2007
0.07036944 0.07026838
0.266400886 0.22160218
0.21292854
0.1841885

6/30/2007 9/30/2007
0.07188549 0.07188549
0.22649081
0.2323939
0.18628173 0.19465388

12/31/2007
0.07466936
0.24112065
0.19789835

6/30/2006 9/30/2006 12/31/2006 3/31/2007 6/30/2007 9/30/2007 12/31/2007

-260543
-278634
-459649
-389502
-144313
-441478
-498183
2007692.48 2051561.52 2417837.56 2458492.31 2683014.33 2711681.65
3038099

0.29011488
0.18243571

-0.22164298 -0.17435995
-0.08969477
0.29193821 0.28645291 0.27999992
0.17785497 0.20772105 0.17768884

-0.06006219 -0.17193141 -0.1829657

-0.09688837 -0.12918799 -0.16137787
0.27999986 0.27999968 0.29553959
0.17899613 0.18679596 0.18903025

3497389
3579059
5683598
3698792
3981964
4232813
2482744.4 2534194.91
4055514.8 2663130.53 2867014.62
3047626.7
464660
81670
2104539
-1984806
283172
250849
329855.219 57827.4062 1501687.67 -1429060.48 203883.878 180611.359
1866416
2967220
2758127
2451748
2610577
2910304
1238721
-429473
3408529
-4642135
1284509
92036
794020
813358
855192
870049
884883
919824

6208482
4373629.8
1975669
1391780.6
3399465
200576
987094

2311117
1724389
5311464
-3060436
3010203
2082516
2612947
0.3230141 0.02502141 0.87085204 -0.26905209 -0.06661923 0.05999973 0.66831688
491657.342 -547000.322 3768969.92 -1652401.76 -978031.507 -536704.756 2975642.41

3/31/2008

6/30/2008

9/30/2008

12/31/2008 3/31/2009

6/30/2009

9/30/2009

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

100689771
28615109
8613773
0
0
0
0
785012
785012
0
1997952
1997952
0
16524422
-

102852323
28818524
8380768
0
0
0
0
690196
690196
0
2267401
2267401
0
16789120
-

693950
693950
0
0
0
0
0
72074662
0
0
0
0
0
0
72074662
69599861
0
26713776
-25995687
1756712
0
0
0
0
0
0
0

107702435
31197590
7407503
0
0
0
0
712102
712102
0
2475927
2475927
0
19970113
-

691039
691039
0
0
0
0
0
74033799
0
0
0
0
0
0
74033799
71383248
0
27181553
-26775583
2244581
0
0
0
0
0
0
0

118463917
39177470
11349798
0
0
0
0
1820608
1820608
0
2667188
2667188
0
22807943
-

631945
631945
0
0
0
0
0
76504845
0
0
0
0
0
0
76504845
73221666
0
27841103
-27631370
3073446
0
0
0
0
0
0
0

NIF-MEX

114030396
34828211
10781710
0
0
0
0
978806
978806
0
2385247
2385247
0
20101406
-

531933
531933
0
0
0
0
0
79286447
0
0
0
0
0
0
79286447
76153871
0
28785840
-28326118
2672854
0
0
0
0
0
0
0

113839326
33307337
10998081
0
0
0
0
811698
811698
0
2350093
2350093
0
18542232
-

581042
581042
0
0
0
0
0
79202185
0
0
0
0
0
0
79202185
76836008
0
29760281
-29324805
1930701
0
0
0
0
0
0
0

120383374
37942681
13511292
0
0
0
0
750955
750955
0
2435989
2435989
0
20749520
-

605233
605233
0
0
0
0
0
80531989
0
0
0
0
0
0
80531989
77933863
0
30710011
-30337431
2225546
0
0
0
0
0
0
0

494925
494925
0
0
0
0
0
82440693
0
0
0
0
0
0
82440693
79413222
0
31414842
-31369422
2982051
0
0
0
0
0
0
0

0
0
0
0
0
0
-

0
0
0
0
0
0
-

0
0
0
0
0
0
-

0
0
0
0
0
0
-

0
0
0
0
0
0
-

0
0
0
0
0
0
-

0
0
0
0
0
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

37641506
29521340
0
0
217469
19032092
606654
0
606654
9665125
0
0
0
78415
0

35352197
27039938
0
0
230839
20776321
467300
0
467300
5565478
0
0
0
89090
0

37663133
29380497
0
0
216074
22526013
345006
0
345006
6293404
0
0
0
99800
0

44187723
35076654
0
0
222720
27005122
632030
0
632030
7216782
0
0
0
74728
0

42406469
33480415
0
0
218511
21729767
469608
0
469608
11062529
0
0
0
86412
0

38968032
29895891
0
0
220004
22125353
1002137
0
1002137
6548397
0
0
0
98094
0

42147893
32903973
0
0
233238
24037514
0
0
0
8633221
0
0
0
109775
0

0
9586710
8120166
0
0
2765162
5289936
65068
0
0
65068
0

0
5476388
8312259
0
0
2974187
5264205
73867
0
0
73867
0

0
0
63048265
0
63048265
22054045

0
6193604
8282636
0
0
3226917
4973080
82639
0
0
82639
0

0
0
67500126
0
67500126
23709991

0
7142054
9111069
0
0
3526022
5516357
68690
0
0
68690
0

0
0
70039302
0
70039302
23652935

0
10976117
8926054
0
0
3510407
5338355
77292
0
0
77292
0

0
0
74276194
0
74276194
23590996

0
6450303
9072141
0
0
3583583
5402869
85689
0
0
85689
0

0
0
71623927
0
71623927
23564426

0
8523446
9243920
0
0
3898096
5251693
94131
0
0
94131
0
-

0
0
74871294
0
74871294
23521254

0
0
78235481
0
78235481
23476314

0
-1518382
0
0
42512602
4421048
0
34836210
3255344
0
0
0
0
0
0
0
0
0
0
1453895
0

0
-1392661
0
0
45182796
4421048
0
34277736
6484012
0
0
0
0
0
0
0
0
0
0
1300838
0

0
-1320036
0
0
47706403
4421048
0
33532339
9753016
0
0
0
0
0
0
0
0
0
0
2691298
0

0
-1271278
0
0
51956476
4421048
0
32862600
14672828
0
0
0
0
0
0
0
0
0
0
2413109
0

0
-2053705
0
0
50095524
4718199
0
41921083
3456242
0
17682
0
0
17682
0
0
0
0
0
1545897
0

0
-1923647
0
0
53273687
4718199
0
41346684
7208804
0
0
0
0
0
0
0
0
0
0
1207430
0

0
-1720470
0
0
56479637
4718199
0
40691125
11070313
0
0
0
0
0
0
0
0
0
0
2098143
0

divulgado
57169882
0
57169882
0
0
0
0
0
0
45128096
12041786
7683433
4358353
-37509
4320844
186963
232874
232874
0
0
0

divulgado

divulgado

57381257
-

57697288
-

45095349
12285908
8038116
4247792
31561
4279353
-

72668583
-

44994773
12702515
8250643
4451872
-84544
4367328
-

226907
-

divulgado

56414750
16253833
9560776
6693057
-278380
6414677
-

259170
-

233442
-

divulgado
61663252
0
61663252
0
0
0
0
0
0
48577116
13086136
8363631
4722505
-63476
4659029
141307
266195
266195
0
0
0

divulgado

divulgado

63893736
-

64588920
-

50258598
13635138
8631531
5003607
59146
5062753
-

50423782
14165138
8942378
5222760
-18509
5204251
-

203997
-

209982
-

0
45911
0
0
0
0
0
45911
13500
4521307
1265963
1422075
-156112
3255344
0
3255344
0
3255344
1032278
3255344
0
0
0
0
0
0
0
0
0
3255344
0
3255344
-

3
divulgado
4521307
0
0

0
-

0
-

0
-

0
124888
0
63615
0
0
0
61273
0
4800336
1344094
1522096
-178002
3456242
0
3456242
0
3456242
1111499

0
-

0
46614
0
4484261
1255594
1480020
-224426
3228667
0
3228667
0
3228667
1036306

0
20223
0
4540284
1271280
1607205
-335925
3269004
0
3269004
0
3269004
1006942

0
56431
0
6310797
1390985
856053
534932
4919812
0
4919812
0
4919812
1060547

3228667

3269004

4919812

3456242
0
0
0
0
0
0
0
0
0
3456242
0
3456242
-

3
3
3
substraccin substraccin substraccin divulgado
4484262
0
0

4540284
0
0

6310797
0
0

4800336
0
0

0
-

0
-

0
-

0
-

0
62459
0
5211891
1459329
1394816
64513
3752562
0
3752562
0
3752562
1136654

0
64161
0
5363208
1501699
1652874
-151175
3861509
0
3861509
0
3861509
1170740

3752562

3861509

3
3
substraccin substraccin
5211891
0
0

5363208
0
0

0
0
1071124
1032278
22769
0
0
0
0
0
16077
45911
45911
0
0
0
5638342
-2779153
1941833
4358709
-38761
-6348904
-670961
-2021069
2859189
-2360600
0
0
-1642910
28068
0
0
0
0
0
0
0
0
0
-745758
-868633
0
0
-115810
0
0
0

0
0
1114887
1036306
52037
0
0
0
0
0
26544
46614
46614
0
0
0
5645763
697689
34587
-264698
2911
1744229
946182
-1765522
6343452
-2674528
0
0
-2806753
33048
0
0
0
0
0
0
0
0
0
99177
-3901929
0
0
-97930
0
0
0

0
0
1070141
1006942
38024
0
0
0
0
0
25175
20223
20223
0
0
0
5630648
-2550521
-439711
-3180993
59094
1749692
605912
-1344515
3080127
-3222831
0
0
-3299582
29301
0
0
0
0
0
0
0
0
0
47450
-830561
0
0
-41393
0
0
0

0
0
1195005
1060547
110801
0
0
0
0
0
23657
56431
56431
0
0
0
7562233
760266
-573837
-2837830
100012
4479109
1175057
-1582245
8322499
-3527006
0
0
-3566735
14628
0
0
0
0
0
0
0
0
0
25101
-853198
0
0
-121730
0
0
0

0
0
1127315
1111499
-29057
0
0
0
0
0
44873
61273
61273
0
0
0
5988924
-4364866
397813
2706537
-49109
-5275355
-1446685
-698067
1624058
-1782098
0
0
-968680
13882
0
0
0
0
0
0
0
0
0
-827300
-427730
0
0
-124479
0
0
0

0
0
1224639
1136654
32539
0
0
0
0
0
55446
62459
62459
0
0
0
6498989
1805321
202262
1559174
-24191
395586
671867
-999377
8304310
-2283495
0
0
-2376491
18376
0
0
0
0
0
0
0
0
0
74620
-5767992
0
0
-128677
0
0
0

0
0
1267037
1170740
42033
0
0
0
0
0
54264
64161
64161
0
0
0
6694406
-771715
-25153
-2207288
110308
1912161
781647
-1343390
5922691
-2590613
0
0
-2801512
61994
0
0
0
0
0
0
0
0
0
148905
-831447
0
0
253156
0
0
-371524

0
0
0
0
0
-752823
0
-370044
0
8983817
8613773

0
-3208108
0
0
0
-595891
0
-233005
0
0
-233005

0
0
0
0
0
-789168
0
-973265
0
0
-973265

0
-31
0
0
0
-731437
0
3942295
0
0
3942295

0
0
0
0
0
-303251
0
-585770
17682
11349798
10781710

0
-5039743
0
0
0
-599572
0
252823
-36452
0
216371

0
0
0
0
0
-713079
0
2500631
12580
0
2513211

8452302

8471976

8471976

8434680

8434680

8434680

8434680

3/31/2008
3/31/2008
4/14/2009
1/11/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
8/7/2009
1/11/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
0/0/0000
1/11/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
11/2/2010
1/11/2012
Ind2 Mexico
Si

3/31/2009
3/31/2009
4/15/2010
1/11/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/19/2010
1/11/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
11/10/2010
1/11/2012
Ind2 Mexico
Si

3/31/2008

6/30/2008

9/30/2008

12/31/2008 3/31/2009

6/30/2009

9/30/2009

2982631000 3205026000 3442991000 3748742000 3728918000 3803587000 4131334000

2982631
3205026
3442991
3748742
3728918
3803587
4131334

100689771 102852323 107702435 118463917 114030396 113839326 120383374

2982631
3205026
3442991
3748742
3728918
3803587
4131334
97707140
99647297 104259444 114715175 110301478 110035739 116252040
0.02962199 0.03116144 0.03196762 0.03164459 0.03270109 0.03341189 0.03431814
0.97037801 0.96883856 0.96803238 0.96835541 0.96729891 0.96658811 0.96568186

4320844
1032278
5353122

4279353
1036306
5315659

4367328
1006942
5374270

6414677
1060547
7475224

4659029
1111499
5770528

5062753
1136654
6199407

5204251
1170740
6374991

2360600
-906231
-3893227
-1532627

2674528
1778586
2684817
5359345

3222831
1817093
38507
3261338

3527006
4100816
2283723
5810729

1782098
1347796
-2753020
-970922

2283495
3411446
2063650
4347145

2590613
5038708
1627262
4217875

6885749

-43686

2112932

1664495

6741450

1852262

2157116

4320844
4279353
4367328
6414677
4659029
5062753
5204251
-200463
-204908
-172956
103880
-141307
-149138
-158957
0.27999935 0.28000021 0.28000011 0.22041352 0.27999998 0.27999991 0.28000014
3255344
3228667
3269004
4919812
3456242
3752562
3861509
1032278
1036306
1006942
1060547
1111499
1136654
1170740
2360600
2674528
3222831
3527006
1782098
2283495
2590613
-3893227
2684817
38507
2283723
-2753020
2063650
1627262
-55468
222395
237965
305751
-19824
74669
327747
5764781
-871977
1252573
475381
5518839
616740
1142121

-906231
1778586
1817093
4100816
1347796
3411446
5038708
-0.00900023 0.01729262 0.01687142 0.03461658 0.01181962
0.0299672 0.04185551
42512602
45182796
47706403
51956476
50095524
53273687
56479637
0.42221371 0.43929777 0.44294637 0.43858482 0.43931729 0.46797261 0.46916476
0.04291244 0.04160677 0.04054995 0.05414878 0.04085778 0.04447279 0.04323065
32.7587087 31.0909481 30.2816487 30.6009789 29.5800224 28.9294655 28.1391047
0.56778242 0.55789947 0.53571015 0.61342377 0.54076154 0.56126242 0.53652691
22.9098723 21.8504377
21.295248 21.6437061
20.827094 20.4920309 19.9575179
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS

3/31/2008 6/30/2008
0.75514369 0.79925161
0.03052623
0.0321637
0.73277483 0.77434578
0.75514369 0.79925161

9/30/2008 12/31/2008
0.77862022 0.70903044
0.0330233 0.03267869
0.75372959 0.68659347
0.77862022 0.70903044

3/31/2009 6/30/2009
0.68140148
0.6714062
0.0338066 0.03456683
0.65911891 0.64897325
0.68140148
0.6714062

9/30/2009
0.68604545
0.03553773
0.66250165
0.68604545

3/31/2008 6/30/2008
0.07477086 0.07810458
0.26240522 0.25378695
0.21646176 0.21851899

9/30/2008 12/31/2008
0.08132014 0.08112702
0.21004655 0.22226986
0.18154913 0.18120159

3/31/2009 6/30/2009
0.06416194 0.04724268
0.18057106 0.19247391
0.14348329 0.14475183

9/30/2009
0.04502372
0.23688392
0.17664853

3/31/2008 6/30/2008 9/30/2008 12/31/2008 3/31/2009 6/30/2009 9/30/2009

-200463
-204908
-172956
103880
-141307
-149138
-158957
2982631
3205026
3442991
3748742
3728918
3803587
4131334

-0.07024285 -0.06866063 -0.05460872 0.03105672 -0.04001422 -0.04051497 -0.04125383

-0.13128303 -0.11031167 -0.10660796 -0.06438434 -0.03801492
-0.033184 -0.0289219
0.27999935 0.28000021 0.28000011 0.22041352 0.27999998 0.27999991 0.28000014
0.20724975 0.20923465 0.17329167
0.1738792 0.13789617 0.13911711 0.16987165

4320844
4279353
4367328
6414677
4659029
5062753
5204251
3111010.51 3081133.28
3144475.7 5000795.44 3354500.96 3645182.63 3747059.98
-1887638
-41491
87975
2047349
-1755648
403724
141498
-1359100.6 -29873.5115 63341.9907 1596085.59 -1264066.59 290681.317
101878.54
2360600
2674528
3222831
3527006
1782098
2283495
2590613
-3893227
2684817
38507
2283723
-2753020
2063650
1627262
1032278
1036306
1006942
1060547
1111499
1136654
1170740
-2564905
4323039
2254396
4750182
-2082421
3210491
3047135
-0.5201409 0.01164702 0.01465219 0.70798812 -0.26610909 -0.13958816 0.03173301
-3142941.5

-845547.2 -692830.643

3426136.24 -1882272.22 -1411015.92 -718908.169

12/31/2009 3/31/2010

6/30/2010

9/30/2010

12/31/2010 3/31/2011

6/30/2011

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

133139154
48246421
19482716
0
0
0
0
2806469
2806469
0
2734230
2734230
0
22519684
-

173015496
50220231
17092381
0
0
0
0
2136525
2136525
0
4205107
4205107
0
26016854
-

703322
703322
0
0
0
0
0
84892733
0
0
0
0
0
0
84892733
82237485
0
33138425
-32348770
1865593
0
0
0
0
0
0
0

170096860
44619362
14081396
0
0
0
0
1775131
1775131
0
3450100
3450100
0
24577940
-

769364
769364
0
0
0
0
0
122795265
0
0
0
0
0
0
91966910
88788202
0
37493113
-36334800
2020395
0
0
30828355
29558048
0
0
0

176964949
48760667
15270571
0
0
0
0
1572194
1572194
0
3639266
3639266
0
27719872
-

734795
734795
0
0
0
0
0
125477498
0
0
0
0
0
0
94404401
88730411
0
37514888
-34809718
2968820
0
0
31073097
29633850
0
0
0

194807568
61423246
24661050
0
0
0
0
3432818
3432818
0
3444024
3444024
0
29023076
-

558764
558764
0
0
0
0
0
128204282
0
0
0
0
0
0
97174256
91460061
0
38979322
-36358068
3092941
0
0
31030026
29606363
0
0
0

NIF-MEX

192186500
57702445
21296038
0
0
0
0
2915873
2915873
0
4098680
4098680
0
28502601
-

862278
862278
0
0
0
0
0
133384322
0
0
0
0
0
0
102300004
97323217
0
40347303
-37563244
2192728
0
0
31084318
29768097
0
0
0

889253
889253
0
0
0
0
0
134484055
0
0
0
0
0
0
103496735
99411450
0
41121032
-39140145
2104398
0
0
30987320
29768097
0
0
0

188026408
50557344
15742644
0
0
0
0
2724558
2724558
0
3940127
3940127
0
26952475
0
1197540
1197540
0
0
0
0
0
137469064
0
0
0
0
0
0
106727662
106519477
0
39079661
-40676403
1804927
0
0
30741402
29768097
0
0
0

0
0
0
0
0
0
-

1270307
0
0
0
0
0
-

1439247
0
0
0
0
0
-

1423663
0
0
0
0
0
-

1316221
0
0
0
0
0
-

1219223
0
0
0
0
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

49991376
39912602
0
0
261639
30377580
1728056
0
1728056
7545327
0
0
0
15998
0

63421876
46331662
0
0
864390
30036483
1542269
0
1542269
13888520
0
0
0
19965
0

56892684
38660014
0
0
923853
27702062
1181755
0
1181755
8852344
0
0
0
24044
0

60050262
41973529
264444
0
977197
30074738
932038
0
932038
9725112
0
0
0
28084
0

71947958
50725526
259567
0
595523
37999509
1454379
0
1454379
10416548
0
0
0
17552
0

75071175
53068305
250015
0
474497
32193989
1207455
0
1207455
18942349
0
0
0
22433
0

0
7529329
10078774
0
0
4451132
5476165
151477
0
0
151477
0

0
13868555
17090214
259581
0
10730110
5393432
707091
0
0
707091
0

0
0
83147778
0
83147778
23427611

0
8828300
18232670
271746
0
11784119
5428963
747842
0
0
747842
0

0
0
109593620
363111
109230509
52352084

0
9697028
18076733
0
0
11850967
5495421
730345
0
0
730345
0

0
0
113204176
331279
112872897
52311608

0
10398996
21222432
0
0
13532992
6954799
734641
0
0
734641
0

0
0
116914687
168808
116745879
52261575

0
18919916
22002870
0
0
14384204
6847902
770764
0
0
770764
0
-

0
0
122859610
328557
122531053
52161256

0
0
117115325
321461
116793864
52212873

973305
0
0
0
0
0
0
0
0
0

67216884
44766966
245974
0
460345
31742557
1450943
0
1450943
10867147
0
0
0
27204
0
0
0
10839943
22449918
0
0
14895512
6755352
799054
0
0
799054
0
0
0
0
120809524
315889
120493635
52144079

0
-1561225
0
0
61303872
4718199
0
39779530
16806143
0
-22480
0
0
-22480
0
0
0
0
0
1547184
0

0
-1816679
0
0
58360310
4718199
0
49528754
4113357
0
334794
0
0
334794
0
0
0
0
0
6719169
6990632

0
-2373823
0
0
62589626
4718199
0
49111441
8759986
0
345486
0
0
345486
0
0
0
0
0
6812131
7304260

0
-2222073
0
0
66239686
4718199
0
48511333
13010154
0
466691
0
0
466691
0
0
0
0
0
7971839
6815545

0
-1997571
0
0
71897150
4718199
0
47628527
19550424
0
470218
0
0
470218
0
0
0
0
0
7773339
6992739

0
-2510376
0
0
66764947
5695720
0
56403846
4665381
0
326420
0
0
326420
0
0
0
0
0
6604648
7021041

0
-2296971
0
0
70495169
5695720
0
55647498
9151951
0
151358
0
0
151358
0
0
0
0
0
6790289
6904617

divulgado

divulgado

80305243
-

72333872
-

62591292
17713951
10394324
7319627
110632
7430259
-

88368439
-

66618763
18862259
12328974
6533285
-35885
6497400
-

389308
-

divulgado

85481022

77624710
22670783
13512467
9158316
-64923
9093393

232992
-

divulgado

100295493

64358878
17928763
11962991
5965772
-84897
5880875

268410
-

divulgado

82287641

63284862
17655529
11469504
6186025
312037
6498062

273404
-

divulgado

80940391

56529471
15804401
10070040
5734361
-36389
5697972

253631
-

divulgado

69343144
19025295
13069389
5955906
73149
6029055
-

364340
-

0
-

0
-

0
-

0
-

0
-

0
-

0
-

0
-

0
-

0
-

0
-

11496
-

320712
-

3232
-

3413
-

0
73189
0
7642947
1907117
1682644
224473
5735830
0
5735830
0
5735830
1227319

0
99513
0
5862044
1741932
1731188
10744
4120112
0
4120112
6755
4113357
1369133

0
151248
0
6658405
2005970
1967799
38171
4652435
0
4652435
5806
4646629
1512173

0
91675
0
6047611
1801810
1778511
23299
4245801
0
4245801
-4367
4250168
1566435

0
470192
0
9062176
2516047
2245118
270929
6546129
0
6546129
5859
6540270
1801317

0
241690
0
6610816
1941304
2096233
-154929
4669512
0
4669512
4131
4665381
1749370

0
266473
0
6087694
1601844
1683320
-81476
4485850
0
4485850
-720
4486570
1772169

5735830

4120112

4652435

4245801

6546129

4669512

4485850

3
substraccin divulgado
7642947
0
0

5862044
0
0

3
3
3
substraccin substraccin substraccin divulgado
6658405
0
0

6047611
0
0

9062176
0
0

3
substraccin

6610816
0
0

6087694
0
0

0
0
1426559
1227319
147869
0
0
0
0
0
51371
73189
73189
0
0
0
9142695
1323345
-2353755
-1770164
-208397
6340066
796491
-1480896
10466040
-3451860
0
0
-3587874
28140
0
0
0
0
0
0
0
0
0
107874
-1026466
0
0
0
0
0
-133336

0
0
1657308
1369133
227042
0
0
0
0
0
61133
99513
99513
0
0
0
7618865
-6960136
-286647
-424537
-36227
-3930647
-350939
-1931139
658729
-1326788
589337
0
-1631693
32155
0
0
0
0
0
0
0
0
0
-316587
-1587661
-152
0
0
0
0
-193234

0
0
1578716
1512173
53
0
0
0
0
0
66490
135981
135981
0
0
0
8373102
-1688857
993918
1579871
-121258
-2377926
718999
-2482461
6684245
-3527137
-75799
0
-2882026
54322
0
0
0
0
0
0
0
0
0
-623634
-6281465
-460
0
0
0
0
-120583

0
0
1762707
1566435
132900
0
0
0
0
0
63372
137561
137561
0
0
0
7947879
-1821758
7975
-3176201
358318
2333385
453359
-1798594
6126121
-4466702
-386370
0
-4181049
12339
0
0
0
0
0
0
0
0
0
88378
-787242
612
0
0
0
0
-274287

0
0
1955963
1801317
96741
0
0
0
0
0
57905
424306
424306
0
0
0
11442445
3954392
-1550699
-1379162
-366787
8018072
1133947
-1900979
15396837
-4250085
-9805
0
-4435200
28323
0
0
0
0
0
0
0
0
0
166597
-1383264
0
0
0
-5615
0
-230727

0
0
1903032
1749370
85457
0
0
0
0
0
68205
244923
244923
0
0
0
8758771
-8652917
-146037
476822
71567
-5748962
-1292115
-2014192
105854
-2881676
-3143
0
-2317256
19733
0
0
0
0
0
0
0
0
0
-581010
-443477
0
0
0
0
0
-290368

0
0
1909529
1772172
60572
0
0
0
0
0
76785
263240
170731
0
0
92509
8260463
1525953
393877
1457937
-138400
-354100
1749931
-1583292
9786416
-4485692
-4712
0
-4719986
102386
0
0
0
0
0
0
0
0
0
136620
-10767984
0
0
0
0
0
-294727

0
0
0
0
0
-893130
0
5987714
-16290
0
5971424

0
0
0
0
0
-1394275
0
-2255720
-134615
19482716
17092381

0
-5743228
0
0
0
-417194
0
-3124357
113372
0
-3010985

0
0
0
0
0
-513567
0
872177
316998
0
1189175

0
0
0
0
0
-1146922
0
9763488
-373009
0
9390479

0
0
0
0
0
-153109
0
-3219299
-145713
24661050
21296038

0
-9659202
0
0
0
-814055
0
-5467260
-86134
0
-5553394

8434680

8956850

17899850

17882730

17882730

17845923

17822410

12/31/2009
12/31/2009
2/21/2011
1/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
4/15/2011
1/11/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/19/2011
1/11/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/18/2011
1/11/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
2/20/2012
1/11/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/15/2011
1/11/2012
Ind2 Mexico
Si

6/30/2010

9/30/2010

12/31/2010 3/31/2011

12/31/2009 3/31/2010
4712771000
4712771

1.1854E+10
11854081

133139154 173015496
4712771
11854081
128426383 161161415
0.03539733 0.06851456
0.96460267 0.93148544

1.298E+10
12979718

1.3093E+10
13092608

1.4388E+10
14388082

1.5109E+10
15108716

6/30/2011
6/30/2011
7/19/2011
2/20/2013
Ind2 Mexico
Si
6/30/2011
1.5602E+10
15601831

170096860 176964949 194807568 192186500 188026408

12979718
13092608
14388082
15108716
15601831
157117142 163872341 180419486 177077784 172424577
0.0763078 0.07398419 0.07385792 0.07861487 0.08297681
0.9236922 0.92601581 0.92614208 0.92138513 0.91702319

7430259
1227319
8657578

5697972
1369133
7067105

6498062
1512173
8010235

5880875
1566435
7447310

9093393
1801317
10894710

6497400
1749370
8246770

6029055
1772172
7801227

3451860
8333819
3295111
6746971

1326788
3888569
-4445250
-3118462

3527137
5959348
2070779
5597916

4466702
6787138
827790
5294492

4250085
10697720
3910582
8160667

2881676
4634140
-6063580
-3181904

4485692
5790378
1156238
5641930

1910607

10185567

2412319

2152818

7430259
5697972
6498062
5880875
-212688
-164072
-160343
-166736
0.24952639 0.29715437 0.30126885 0.29793748
5735830
4120112
4652435
4245801
1227319
1369133
1512173
1566435
3451860
1326788
3527137
4466702
3295111
-4445250
2070779
827790
581437
7141310
1125637
112890
797615
15749017
1692329
630634

2734043

11428674

2159297

9093393
6497400
6029055
31217
-113416
-58639
0.2776427 0.29365573 0.26312821
6546129
4669512
4485850
1801317
1749370
1772172
4250085
2881676
4485692
3910582
-6063580
1156238
1295474
720634
493115
1482253
10321420
1109207

8333819
3888569
5959348
6787138
10697720
4634140
5790378
0.0625948 0.02247526 0.03503503 0.03835301 0.05491429 0.02411272 0.03079556
61303872
58360310
62589626
66239686
71897150
66764947
70495169
0.46044961 0.33731262 0.36796462 0.37430964 0.36906754 0.34739665 0.37492164
0.05580822
0.0329333 0.03820213 0.03323186 0.04667885 0.03380779 0.03206494
27.2507158 13.5954373 12.1048194 12.5164017 12.5395092 11.7202404 11.0515604
0.60316774 0.41807742 0.47584883 0.46499401 0.51484393 0.44478162 0.46997887
19.4919473 9.99853585 9.14781329 9.40507639 9.52703704 8.80655179 8.43119799
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS

12/31/2009 3/31/2010
0.69165592 0.69023859
0.03669628 0.07355409
0.66717314
0.6429472
0.69165592 0.69023859

6/30/2010 9/30/2010
0.75349549 0.74677975
0.08261172 0.07989517
0.69599791 0.69152986
0.75349549 0.74677975

12/31/2010 3/31/2011
0.75328849 0.77277287
0.07974794 0.08532248
0.69765217 0.71202144
0.75328849 0.77277287

6/30/2011
0.81322597
0.09048496
0.74574708
0.81322597

12/31/2009
0.04505706
0.2661494
0.19797689

6/30/2010 9/30/2010
0.04592873 0.04374821
0.25752204 0.24053325
0.20536334 0.19070329

12/31/2010 3/31/2011
0.04454835 0.04304405
0.24713197 0.22600645
0.19715226 0.18443243

6/30/2011
0.04334564
0.19574701
0.16728239

3/31/2010
0.04546633
0.26147206
0.19456182

12/31/2009 3/31/2010 6/30/2010 9/30/2010 12/31/2010 3/31/2011 6/30/2011

-212688
-164072
-160343
-166736
31217
-113416
-58639
4712771
11854081
12979718
13092608
14388082
15108716
15601831

-0.05194921 -0.02678533 -0.0190443 -0.01564158 0.00238687

-0.0299198 -0.03670068 -0.03025668 -0.02533118 -0.01718435
0.24952639 0.29715437 0.30126885 0.29793748
0.2776427
0.19017422 0.17946418 0.18807927 0.17527852 0.18167419

-0.00816396
-0.01273298
0.29365573
0.16922625

-0.00403078
-0.00848479
0.26312821
0.15288305

7430259
5697972
6498062
5880875
9093393
6497400
6029055
5576213.27 4004794.71 4540398.35
4128741.9 6568678.83 4589401.26 4442640.57
2226008
-1732287
800090
-617187
3212518
-2595993
-468345
1670560.25 -1217530.35 559047.808 -433303.859 2320585.83 -1833664.78 -345110.22
3451860
1326788
3527137
4466702
4250085
2881676
4485692
3295111
-4445250
2070779
827790
3910582
-6063580
1156238
1227319
1369133
1512173
1566435
1801317
1749370
1772172
5519652
0.54823966

-4487595
4085743
3728057
6359350
-4931274
3869758
-0.220581 -0.12457626 -0.10605265 0.62246522 -0.28834154 0.06998399

2660518.95 -2279446.21 -2031655.02 -1654473.44

4008286.13 -2973000.96 -499802.979

9/30/2011

12/31/2011 3/31/2012

6/30/2012

9/30/2012

12/31/2012

NIF-MEX

NIF-MEX

IFRS

IFRS

IFRS

199567594
57493407
15151049
0
0
0
0
3121503
3121503
0
4624356
4624356
0
33674225
0
922274
922274
0
0
0
0
0
142074187
0
0
0
0
0
0
111180431
109269377
0
41243634
-42580030
3247450
0
0
30893756
29768097
0
0
0

225026386
77459717
25166386
0
0
0
0
5289959
5289959
0
5824684
5824684
0
40163158
0
1015530
1015530
0
0
0
0
0
147566669
0
0
0
0
0
0
116679663
112003085
0
45397892
-44311322
3590008
0
0
30887006
29768097
0
0
0

IFRS

206723792
64967962
20996445
0
0
0
0
4965497
5268559
-303062
4493075
4544864
-51789
33491142
0
1021803
889093
0
0
0
0
132710
141755830
0
140736
0
140736
0
0
110367461
114966181
0
43391615
-50316690
2326355
0
0
30968097
29768097
619348
342531
0

205508464
61859676
19650067
0
0
0
0
4496345
4828068
-331723
3572526
3628617
-56091
33081028
0
1059710
936083
0
0
0
0
123627
143648788
0
69660
0
69660
0
0
112310877
117337320
0
44561985
-52249899
2661471
0
0
30966488
29768097
645115
306020
0

215114637
69909555
23359396
0
0
0
0
4598505
5006399
-407894
4773579
4832386
-58807
36358632
0
819443
686327
0
0
0
0
133116
145205082
0
67160
0
67160
0
0
113943583
118554990
0
45295620
-53949029
4042002
0
0
30869827
29768097
616183
255442
0

222285707
78647353
28163229
0
0
0
0
6637690
7101137
-463447
3738748
3798144
-59396
39091595
0
1016091
889594
0
0
0
0
126497
143638354
0
0
0
0
0
0
117376902
122215747
0
47721232
-55589481
3029404
0
0
25928040
24745086
609428
415740
0

1125659
0
0
0
0
0
0
0
0
0

1118909
0
0
0
0
0
0
0
0
0

238121
0
279536
0
0
0
0
0
0
279536

247256
0
301763
0
0
0
0
0
0
301763

230105
0
324512
0
0
0
0
0
0
324512

157786
0
333412
0
0
0
0
0
0
333412

73882770
50722708
0
0
489509
37142621
1666678
0
1666678
11423900
0
0
0
31976
0
0
0
11391924
23160062
0
0
15357246
6898503
904313
0
0
904313
0
0
0
0
125684824
313465
125371359
51988090

91747778
66594540
0
0
525991
50853686
2080517
0
2080517
13134346
0
0
0
19176
0
0
0
13115170
25153238
0
0
16387060
7866066
900112
0
0
900112
0
0
0
0
133278608
316176
132962432
51923717

84428912
61156966
0
0
528397
37686518
974559
369158
605401
21967492
0
0
733336
0
1083965
0
0
20150191
23271946
0
0
16433343
5964243
874360
0
0
874360
0
0
0
0
122294880
310198
121984682
46024346

77762048
53592613
0
0
587342
39382397
925105
171631
753474
12697769
0
0
736750
0
1101235
0
0
10859784
24169435
0
0
17220777
6011805
936853
0
0
936853
0
0
0
0
127746416
301382
127445034
46024346

82402732
57591948
0
0
597604
41880837
652839
85435
567404
14460668
0
0
711404
0
1073256
0
0
12676008
24810784
0
0
17165339
6691151
954294
0
0
954294
0
0
0
0
132711905
298852
132413053
46024346

82449089
62163546
0
0
607704
44769655
2424526
1512341
912185
14361661
0
0
760778
0
597918
0
0
13002965
20285543
0
0
12638523
6588903
1058117
0
0
1058117
0
0
0
0
139836618
135716
139700902
45959724

0
-2171674
0
0
73830182
5695720
0
54107161
14027301
0
1724761
0
0
1724761
0
0
0
0
0
8638841
7132584

0
-1994420
0
0
81340955
5695720
0
53391387
22253848
0
1692180
0
0
1692180
0
0
0
0
0
10555026
7248412

0
-3162461
0
0
78564462
5785576
0
68066727
4712159
0
558335
0
-52618
610953
0
0
0
0
0
8218027
7298256

0
-3002063
0
0
83499421
5785576
0
68065973
9647872
0
923330
0
-52618
975948
0
0
0
0
0
8573625
7500747

0
-2845416
0
0
88755753
5785575
0
68065829
14904349
0
478370
0
-52618
530988
0
0
0
0
0
9908617
7464923

0
-2578108
0
0
96156505
5785575
0
67095767
23275163
0
162781
0
-270298
433079
0
0
0
0
0
10616997
3158720

divulgado

divulgado

91041802
-

116015377
-

71278766
19763036
13175324
6587712
-60536
6527176
-

89967446
26047931
15046203
11001728
-48219
10953509
-

293314
-

318503
-

divulgado
96901609
0
95966076
190650
0
0
191667
0
553216
75715988
21185621
14581358
6604263
-59
6604204
6693
319123
0
27979
0
0

divulgado
98506446
0
97400623
219430
0
0
197106
0
689287
76412242
22094204
15086377
7007827
-32425
6975402
-47564
269016
150231
-4480
0
0

divulgado
100847889
0
99751704
253413
0
0
199639
0
643133
78143460
22704429
15388717
7315712
-909
7314803
3252
318994
170400
10450
0
0

divulgado
121795057
0
120673397
279665
0
0
204768
0
637227
93182393
28612664
16869988
11742676
-238045
11504631
436678
337727
177539
-21986
0
0

0
-

0
-

2862
-

1064
-

0
282215
0
6516229
1640568
1664677
-24109
4875661
0
4875661
311
4875350
1840229

0
302404
0
10983362
2755898
1714208
1041690
8227464
0
8227464
917
8226547
1974481

4875661

8227464

291144
312430
0
0
0
0
0
312430
0
6610897
1900302
2002119
-101817
4710595
0
4710595
-1564
4712159
2040825

123265
316580
0
0
0
0
0
316580
0
6927838
2000705
2034206
-33501
4927133
0
4927133
-8580
4935713
2084270

138144
315742
0
0
0
0
0
315742
0
7318055
2061869
1332281
729588
5256186
0
5256186
-291
5256477
2111365

182174
-98951
0
0
0
0
0
-98951
0
11941309
3566560
3660984
-94424
8374749
0
8374749
3935
8370814
2156638

4927133
364995
0
0
364995
0
0
0
0
0
5292128
-8580
5300708

5256186
-444960
0
0
-444960
0
0
0
0
0
4811226
-291
4811517

8374749
-315589
0
-217680
-97909
0
0
0
0
0
8059160
3935
8055225

401386446
30802554
22702409
22693493
8079785

411716161
31796663
23227537
23218019
8290450

418051001
32399040
23275163
23268663
8393098

4710595
-1081227
0
0
-1081227
0
0
0
0
0
3629368
-1564
3630932

390523515
29907560
22289967
22288910
7815528

3
3
substraccin substraccin divulgado
6516229
0
0

10983362
0
0

6610897
0
0

3
3
3
substraccin substraccin substraccin
6927838
0
0

7318055
0
0

11941309
0
0

0
0
2225419
1840226
307325
0
0
0
0
0
77868
282215
374724
0
0
-92509
9023863
-3230192
-983716
-6084643
186268
4800588
-134936
-1013753
5793671
-4826560
-4349
0
-4888768
19128
0
0
0
0
0
0
0
0
0
47429
-2203793
0
0
0
-253900
0
-242514

0
0
2219296
1974481
170987
0
0
0
0
0
73828
302404
302404
0
0
0
13505062
3340308
-3361489
-6370538
-81721
13403415
1748205
-1997564
16845370
-6285439
-687
0
-6426287
38109
0
0
0
0
0
0
0
0
0
103426
-1166741
0
0
0
-6831
0
-379745

0
0
2161375
2040825
41046
0
0
0
0
0
79504
312430
312430
0
0
0
9084702
-9682690
1545129
5443089
-194424
-12695485
-930417
-2850582
-597988
-2982317
0
-318
-2068901
50451
0
0
0
0
0
0
0
0
0
-963549
-354491
0
0
0
0
0
-272611

0
0
1943355
2084270
94712
0
0
0
-325222
0
89595
319397
319397
0
0
0
9190590
1795332
1438136
632770
144407
1452262
400907
-2273150
10985922
-2512031
0
-828
-2931117
23889
0
0
0
0
0
0
0
325222
0
70803
-9945699
0
0
0
0
0
-334027

0
0
1992530
2111365
-36574
0
0
0
-170400
0
88139
315742
315742
0
0
0
9626327
-1578043
-1308332
-3480496
214066
2730234
1715627
-1449142
8048284
-3873844
0
-2187
-4236000
125435
0
0
0
0
0
0
0
170400
0
68508
-330438
0
0
0
0
0
-330438

0
0
2134473
2156638
-52256
121911
0
0
-177539
0
85719
152872
152872
0
0
0
14228654
-3023909
-629387
-2797289
-130179
2980595
-340053
-2107596
11204745
-4936017
0
-186387
-5423537
314779
0
0
0
0
0
0
0
177539
0
181589
-1361304
0
0
0
0
0
-355331

0
0
0
0
0
-1707379
0
-1236682
645087
0
-591595

0
0
0
0
0
-780165
0
9393190
622147
0
10015337

0
0
0
0
0
-81880
0
-3934796
-235145
25166386
20996445

0
-9611672
0
0
0
0
0
-1471808
125430
0
-1346378

0
0
0
0
0
0
0
3844002
-134673
0
3709329

0
0
0
0
0
-1005973
0
4907424
-103591
0
4803833

17769095

17747093

17746512

17746512

17746512

17721595

9/30/2011
9/30/2011
10/18/2011
2/20/2013
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/20/2012
2/20/2013
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/23/2012
2/20/2013
Ind2 Mexico
Si

9/30/2011

12/31/2011 3/31/2012
1.6962E+10
16961740

6/30/2012
6/30/2012
7/23/2012
2/20/2013
Ind2 Mexico
Si

9/30/2012
9/30/2012
10/17/2012
2/20/2013
Ind2 Mexico
Si

12/31/2012
12/31/2012
2/20/2013
2/21/2013
Ind2 Mexico
Si

6/30/2012

9/30/2012

12/31/2012

1.5847E+10
15846755

1.6913E+10
16913051

1.7808E+10
17808119

1.7763E+10
17762943

1.3246E+10
13246227

199567594
15846755
183720839
0.07940545
0.92059455

225026386 206723792 205508464 215114637

16913051
16961740
17808119
17762943
208113335 189762052 187700345 197351694
0.0751603 0.08205026 0.08665394 0.08257431
0.9248397 0.91794974 0.91334606 0.91742569

222285707
13246227
209039480
0.059591
0.940409

6527176
1840226
8367402

10953509
1974481
12927990

6604204
2040825
8645029

6975402
2084270
9059672

7314803
2111365
9426168

11504631
2156638
13661269

4826560
6770699
980321
5806881

6285439
10865177
4094478
10379917

2982317
3810996
-7054181
-4071864

2512031
8267063
4456067
6968098

3873844
12317607
4050544
7924388

4936017
16483807
4166200
9102217

0.1
0.09
0.08
0.07
0.06
0.05
0.04
0.03
0.02
0.01
0

6527176
10947
0.25176647
4875661
1840226
4826560
980321
244924
1153930

2548073

12716893

2091574

1501780

4559052

10953509
6604204
6975402
7314803
11504631
-29853
-6693
47564
-3252
-436678
0.2509157 0.28744995 0.28879212 0.28175096 0.29867412
8227464
4710595
4927133
5256186
8374749
1974481
2040825
2084270
2111365
2156638
6285439
2982317
2512031
3873844
4936017
4094478
-7054181
4456067
4050544
4166200
1066296
48689
846379
-45176
-4516716
888324
10871973
889684
-602013
-3087546

6770699
10865177
3810996
8267063
12317607
16483807
0.03392685 0.04828401 0.01843521 0.04022736 0.05726066 0.07415595
73830182
81340955
78564462
83499421
88755753
96156505
0.36995075 0.36147297 0.38004557 0.40630648 0.41259746 0.43258069
0.03270659 0.04867655
0.031947 0.03394216 0.03400421 0.05175605
11.5935937 12.3048961 11.1876524 10.5401556 11.1103038 15.7810583
0.45619532 0.51556344 0.46874918 0.47933036 0.46880998 0.54792123
8.77408599 9.36091488 8.51174219 8.16446477 8.55970484 11.8282668
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS
SIN PROBLEMAS

Axis Title

2560521

14000000
12000000
10000000
8000000
6000000
4000000
2000000

-2000000

3/31/2012 6/30/2012
0.92215393 0.94823368
0.08938426 0.09487526
0.84649097 0.86606549
0.92215393 0.94823368

9/30/2012
0.94703365
0.09000654
0.868833
0.94703365

12/31/2012
0.92488985
0.06336711
0.86977474
0.92488985

9/30/2011 12/31/2011
0.04344107 0.04313912
0.18731231 0.19296472
0.16228171 0.16889146

3/31/2012 6/30/2012
0.04354173 0.04243462
0.17737669
0.1823171
0.16695817
0.1750759

9/30/2012 12/31/2012
0.04404502 0.04060965
0.17580226 0.15844475
0.16882356 0.14959414

20000000
15000000
Axis Title

9/30/2011 12/31/2011
0.82602081 0.83932481
0.08625453 0.08126846
0.76043025
0.7762409
0.82602081 0.83932481

10000000

9/30/2011 12/31/2011 3/31/2012 6/30/2012 9/30/2012 12/31/2012

10947
-29853
-6693
47564
-3252
-436678
15846755
16913051
16961740
17808119
17762943
13246227
-5000000

6527176
10953509
4883851.91 8205101.59
498121
4426333
372710.832 3315696.54
4826560
6285439
980321
4094478
1840226
1974481

-0.02655424
-0.00415602
0.29867412
0.14050598

6604204
6975402
7314803
11504631
4705825.9 4960960.89 5253850.25 8068495.42
-4349305
371198
339401
4189828
-3099097.5 263998.944 243774.443 2938434.79
2982317
2512031
3873844
4936017
-7054181
4456067
4050544
4166200
2040825
2084270
2111365
2156638

-5000000

Axis Title

0.00071848 -0.00188138 -0.00040984 0.00281737 -0.00018731

-0.00466376 -0.00221333 -0.00265591 -0.00048239 0.00022814
0.25176647
0.2509157 0.28744995 0.28879212 0.28175096
0.14911856 0.15607291 0.15310393 0.15987515
0.1548966

3966655
8405436
-6112689
4883828
5813023
6945579
0.09631373 0.83589234 -0.36870158 -0.04318868 0.04991463 0.50549169
-344666.441

7446408.25

-3446110 -1416451.81 -767922.456

4199025.83

0.25
0.2
0.15
0.1
0.05
0

0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1

45
40
35
30
25
20
15
10

0.8
0.6
0.4
0.2

-0.2
-0.4
-0.6

-2000000

-2000000
-4000000

%KD WALMART
0.1
0.09
0.08
0.07
0.06
0.05
0.04
0.03
0.02
0.01
0

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

WALMART
16000000

300000000

14000000

250000000

12000000

200000000
150000000

8000000
6000000

FLUJO OPERATIVO

4000000

FLUJO DE INVERSIN

2000000

Axis Title

Axis Title

10000000

-6000000

-50000000

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-4000000

50000000
0

0
-2000000

100000000

-1E+08
-1.5E+08

FFF WALMEX
150000000

14000000

100000000

12000000

50000000

10000000

0
3/31/2006
-50000000

8000000
6000000
FFF

4000000

-1E+08

2000000

-1.5E+08

-2E+08

-2000000

-2.5E+08
-3E+08

150000000

15000000

100000000

10000000

50000000
Series1

5000000

Axis Title

20000000

0
-50000000

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

-5000000

9/30/2006

0
3/31/2006

Axis Title

EQUITY CASH FLOW WALMART

-1E+08

1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0

0.25

0.1

0.25

0.1
3/31/2006
9/30/2006

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

Axis Title

BETA DESAPALANCADA

KS WALMART

0.2

0.15

Series1

Linear (Series1)

0.05

WACC WALMEX

0.2

0.15

Series1

Axis Title

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

9/30/2006

3/31/2006

-5000000
-1E+08

-1.5E+08

BETAS WALMEX
2.5
2

0.45
0.4

0.35
0.3

0.25
0.2

0.15

0.1

0.05

0.3

0.25

0.2

0.15

0.1

0.05

0.05

1.5
1

BETA APALANCADA
0.5
0

45

35

PRECIO ACCION WALMEX

40

30

35

25

30

20

25

15

20
Series1

15
10

10
5

12

RENDIMIENTO SOBRE INVERSION

WALMART

0.8

RENDIMIENTO S

10
8

0.6

6
0.4

0.2

Series1

2
0

-2

-0.2

-4
-0.4
-6
-0.6
8000000

40000000

EVA WALMART

20000000

6000000
0
4000000

-20000000
-40000000

2000000

Series1
-60000000

-80000000
-1E+08

-2000000

-1E+08
-2000000
-1.2E+08
-4000000

-1.4E+08

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

300000000
250000000

150000000
100000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

50000000

-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

Axis Title

200000000

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

-1.5E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007

CEMEX

FFF CEMEX
10000000
8000000
6000000
4000000
2000000

3/31/2006
FFF

0
-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

EQUITY CASH FLOW CEMEX

150000000

10000000

100000000

5000000

-1E+08

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

9/30/2006

-50000000

Series1
3/31/2006

Axis Title

50000000
0
-5000000
-10000000

-10000000

-1E+08
-1.5E+08

-15000000

BETAS CEMEX
2.5

BETA DESAPALANCADA

Axis Title

2
1.5
1

BETA APALANCADA
0.5

3/31/2006
9/30/2006

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

0.6

KS CEMEX

0.5
0.4
0.3

Series1
Linear (Series1)

0.2
0.1
0

0.35

WACC CEMEX

0.3
0.25
0.2
Series1
0.15
0.1
0.05

0.05
0

35

PRECIOS ACCION CEMEX

30
25
20
15
Series1
10
5
0

RENDIMIENTO SOBRE LA INVERSION

CEMEX

RENDIMIENTO SOBRE I

1.5
1
0.5
0
Series1
-0.5
-1
-1.5
-2
-2.5

6000000

EVA CEMEX

5000000
4000000
3000000
2000000
Series1
1000000
0
-1000000

-1000000
-2000000
-3000000

%KD ALFA

%KD

-5000000

-10000000

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

9/30/2006

3/31/2006

3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

ALFA

FLUJO OPERATIVO

FLUJO DE INVERSIN

FFF ALFA

FFF

EQUITY CASH FLOW ALFA

10000000

5000000

Series1

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-10000000

-15000000

BETAS ALFA

BETA DESAPALANCADA

BETA APALANCADA

KS ALFA

Series1

Linear (Series1)

WACC ALFA

Series1

PRECIO DE ACCION ALFA

Series1

ENDIMIENTO SOBRE INVERSION

Series1

EVA ALFA

Series1

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

308863433
49844700
7796087
-

313426783
52473075
7976691
-

17793025
-

18534833
-

7705248
-

9669191
-

12787440
-

13185972
-

3762899
-

3106388

1080301

922218
-

0
-

0
-

3709326
-

3701141
-

9685457
-

10001235
-

176552057
93300444
177933948
12908987
115408525
7817204
-

179327291
94473050
180760676
13197693
117949814
8845687
-

52192623
-

317764293
51467308
8774105
0
0
0
0
18126243
18126243
0
7297821
7297821
0
13901651

52593770
-

338363560
58263151
17823398
0
0
0
0
15925789
15925789
0
7549755
7549755
0
13467887

NIF-MEX

336362435
56693358
13437599
0
0
0
0
16977783
16977783
0
7173824
7173824
0
14966087

3367489
3496322
4138065
0
0
0
1073839
605085
1098690
0
0
0
2293649
2891237
3039375
0
0
0
0
0
0
257625693 270600077 269346196
3768530
4070826
4997620
8057773
8396471
7882014
8057773
8396471
7882014
0
0
0
0
0
0
0
0
0
183707513 194128186 194288849
96046181 107594739 108869475
188052340 197188895 200003961
11954611
7121654
9881504
-122500126 -128888879 -137543620
10154507
11111777
13077528
0
0
0
0
0
0
54307326
54496882
54180826
54307326
54496882
54180826
0
0
0
0
0
0
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

0
3822885
-

0
3671879

0
3809046
3975505
0
3975505
0

4509498

3515165
-

0
-

186849047
46701053
5726220
0
6871778
15772506
2780696

182443142
48657175
5953027
0
1462579
17651209
2972812

15549852
1208825
1009199

20617548
518811
95251
-

0
7671398
-

0
7210520
-

0
-

61710798
0
25600589
25659065
-

6861371
-

6774443
-

0
122014386
6156896
115857490
3837427

0
0
0

173641158
51584011
9875820
0
6026634
17467856
3001281
3001281
0
15212421
567916
61918
0
0
8124693

171523369
50086412
8853721
0
5272364
19380562
2566941
2566941
0
14012824
410414
143507
0
0
8905826

158207486
44721619
2745177
0
5636506
19210288
2172211
2172211
0
14957436
929335
221617
0
0
9274255

130983641
6661939
124321702
3837779

0
0
0

6457894
0
110411144
48311427
0
28110199
26764677
7224842
0
0
7224842
0

62521665
0
31547613
26856520

0
3895872
4101016
0
4101016
0

0
0
0

0
3973498
5534213
0
5534213
0

4553077
0
107245853
38461993
0
32543273
29028099
7212489
0
0
7212489
0

0
0
144123135
7150386
136972749
3904098

4532228
0
100280878
16289702
0
48170535
28460464
7360176
0
0
7360176
0
-

0
0
166840191
21670245
145169945
3964438

0
0
178154949
29729612
148425336
4004376

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
52544840
0

-6306066
35108441
76740300

-6353159
32417938
74460520

0
54081093
0
6326005
168921735
1710626
0
144989550
22221560
0
-96260182
-106218767
0
12923561
0
3562307
0
0
-6527283
37090981
60443565

0
53154086
0
-

1644727
0
137255658
5725895
-

1656976
0
140455006
12290638
-

-91335649
-92148501
-

-93200402
-99982445
-

3915116
-

9268189
-

3203801
-

3867013
-

divulgado

divulgado

44531882
-

51982296
-

28512712
16019171
9716786
6302385
1171905
7474290
-

33875998
16627014
9727340
6899675
-1101230
5798444
-

89182
-

50503012

33119125
19896905
10542879
9354027
953102
10307128

63497

0
55470855
0
6495395
174026118
1756501
0
167742907
4526710
0
-91571408
-93204830
0
4657837
0
3710120
0
0
-6734534
30438263
35999773

divulgado

53016030

32226279
19756017
10049924
9706093
-1738132
7967961

98579
-

divulgado

0
54917615
0
6430516
167795412
1738837
0
139211381
26845194
0
-87938037
-93210468
0
8215064
0
3724086
0
0
-6666719
36626532
50174101

188289
-

divulgado
48660034
0
48660034
0
0
0
0
0
0
31755385
16904649
10592686
6311963
-842581
5469382
-578110
246384
277633
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

-11550
-

-10145
-

1233383
-

-13093
-

1181756
-

1134488

1153428

0
473611
6139421
1434974
1224094
210880
4704447
0
4704447
447028
4257419
3645816
4704447

-29376
-101431
99212
6956006
1075367
1126860
-51494
5880640
0
5880640
154744
5725895
2973721

3320
-161158
420444
8103451
1204585
441264
763321
6898865
0
6898865
376885
6521980
3173741

-29803 -124751
348350
11517382
1749398
1499269
250129
9767984
0
9767984
235004
9532980
3280898

5880640

6898865

9767984

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-31248
824495
1000510
0
0
0
-27697
-148319
709618
5600890
936649
555495
381153
4664241
0
4664241
137531
4526710
3509973

4664241
0
0
0
0
0
0
0
0
0
4664241
0
4664241
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

5600890
-704492
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
2973722
2973722
0
0
0
0
0
-

0
0
3202313
3202313
0
0
0
0
0
-

0
0
-

0
0

2973722

8567149
-6431651

8477598
-938694

-2028943
0

-7343419
-1564532
-

-3387575
585062
-

-4402708
-1224793
-3409210
0
556244
0
0
1627728

1004721
-307346
2442989
-725629
251345
-

3369391

-604658
-311774
-1434104
1762353
-1532342
-

0
0

3202313

439704
-913848
-796334
180062
925489
-

0
0
3369391
3369391
0
0
0
0
0

-4169940
4401506
-

2167460
-7407799
-1127527
0
-5758797
0
0
-379815

-1790231
-13901695
-11726041
0
449454
0
0
-2741832

0
0
3655445
3655445
0
0
0
0
0
0
0
0
0
0
0
0
3655445
2819413
2518892
571463
101702
1615685
-1988330
0
6474859
-13913199
0
0
-7286434
-3443671
0
0
3170038
0
0
0
0
0
0
-6353132
10581367
-11849832
0
19231950
0
0
3164532

0
-704492
2966956
3509972
-134949
0
-99148
-38
-308881
0
0
1538390
1176525
0
0
361865
9401744
-3231644
-890255
-1361650
708818
-367135
-76152
-1245271
6170100
1440478
1236814
1013150
398475
275258
0
0
484718
0
0
0
38
321398
0
-2289372
-12177387
0
0
0
-14499370
0
0

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

446
0
0
0
0
0
0
910705
-

2043
-5707835
5564133
0
0
0
0
131105
-

11514934

1157
-88104
203671
0
0
0
0
-22809646

1068
-9504
43153
0
0
0
0
3143027
0
0
3143027

0
0
0
0
-649419
0
2971401
-4566809
0
18004408
13437599

23665495

23667201

23665495

3/31/2007
3/31/2007
4/22/2008
5/11/2012
Ind2 Mexico
Si

11832748

3/31/2006
3/31/2006
5/31/2007
3/29/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/20/2007
3/29/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.07E+11 9.4727E+10 9.2324E+10 8.5131E+10 7.2842E+10

106667275 94726992.3 92324079.9
85131351
72841921
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

308863433 313426783 317764293 338363560 336362435

106667275 94726992.3 92324079.9
85131351
72841921
202196158 218699791 225440213 253232209 263520514
0.34535417 0.30223005 0.29054265 0.25159728 0.21655784
0.65464583 0.69776995 0.70945735 0.74840272 0.78344216

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
7474290
7967961
10307128
5798444
DEPRECIACIN Y AMORTIZACIN
2973722
3202313
3369391
3655445
FLUJO OPERATIVO
10448012
11170274
13676519
9453889
FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE)
CAPITAL DE TRABAJO
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN

6431651
3143647
6431651

938694
3815900
672253
1610947

1564532
-116703
-3932603
-2368071

13913199
8176739
8293442
22206641

5469382
3509972
8979354

-1440478
11971739
3795000
2354522

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
4016361
9559327
16044590 -12752752
6624832
CALCULO DEL FLUJO PARA LOS INVERSIONISTAS (EQUITY CASH FLOW)
EBIT
7474290
7967961
10307128
5798444
5469382
GASTOS FINANCIEROS
518284
-135490
-1210254
-340977
-131508
IMPUESTOS 0.15459532 0.14865099 0.15189198 0.23373116 0.16723217
(EBIT- GASTOS FINANCIEROS)*(1-T)
5880640
6898865
9767984
4704447
4664241
DEPRECIACIN Y AMORTIZACIN
2973722
3202313
3369391
3655445
3509972
CAPEX
6431651
938694
1564532
13913199
-1440478
CAMBIO EN WK(WORKING CAPITAL)
0
672253
-3932603
8293442
3795000
CAMBIO EN DEUDA
-11940283 -2402912.47 -7192728.82 -12289430
FLUJO PARA LOS INVERSIONISTAS
-3450051.95 13102533.5 -21039477.8 -6469739.01
Z SCORE ALMANT'S
CAPITAL DE TRABAJO
CAPITAL DE TRABAJO ENTRE ACTIVO TOTAL
UTILIDADES RETENIDAS
UTILIDAD RETENIDA ENTRE ACTIVO TOTAL
EBIT/ACTIVO TOTAL
PATRIMONIO/ DEUDA TOTAL BRUTA
VENTAS/ACTIVO TOTAL
Z DE ALMANT

>3
> 2.7
> 1.8
>0

3143647
3815900
0.01017811 0.01217477
#VALUE!
#VALUE!
0.02419934 0.02542208
1.89557816 2.30873783
0.14417985 0.16585148
#VALUE!
#VALUE!

-116703
8176739
-0.00036726 0.02416554
168921735 167795412
0.53159445 0.49590273
0.03243639 0.01713673
2.44183547 2.97460578
0.16684074 0.14925665
2.62911693 2.89216088
ALTA PROBABILIDAD
EN ALERTA

11971739
0.03559178
174026118
0.51737679
0.01626038
3.61770407
0.14466548
3.35290242
SIN PROBLEMAS

SIN PROBLEMAS DE DEFAULT

EN ALERTA DE DEFAULT
ALTA PROBABILIDAD DE DEFAULT
DEFAULT

CALCULO DE BETAS APALANCADAS Y

DESAPALANCADAS
BETAS
DEUDA TOTAL BRUTA/ PATRIMONIO
BETA DESAPALANCADA
BETA APALANCADA

3/31/2006 6/30/2006
1.00993388
0.8247324
0.52754353
0.4331371
0.661149 0.57547349
1.00993388
0.8247324

TASA REQUERIDA POR EL INVERSIONISTA KRF+BETA*(KM-KRF)

3/31/2006 6/30/2006
KRF 0.07269418 0.07026838
KM 0.25937124 0.22465957
ks 0.26122567 0.19759979
CALCULO DE KD
3/31/2006 6/30/2006
GASTOS FINANCIEROS
518284
-135490
DEUDA TOTAL BRUTA 106667275 94726992.3

9/30/2006
0.78419304
0.409528
0.55635151
0.78419304

12/31/2006
0.78466269
0.336179
0.58724369
0.78466269

3/31/2007
0.93432566
0.27641841
0.73199011
0.93432566

9/30/2006 12/31/2006 3/31/2007

0.0704705 0.07036944 0.07026838
0.219603385 0.266400886 0.22160218
0.18741947
0.224188 0.21166343
9/30/2006 12/31/2006 3/31/2007
-1210254
-340977
-131508
92324079.9
85131351
72841921

KD
-0.00360013 -0.00152462
KD AJUSTADA DE DAMODARAN
-0.00092439
IMPUESTOS 0.15459532 0.14865099 0.15189198 0.23373116 0.16723217
TASA WACC 0.17101029
0.1378792 0.13296612 0.16778291 0.16565935
RETORNO SOBRE LA INVERSION
EBIT
7474290
7967961
10307128
5798444
5469382
EBIT*(1-T) 6318799.72 6783515.72 8741557.88 4443166.95 4554725.37
CAMBIO EN EL EBIT
493671
2339167
-4508684
-329062
CAMBIO EN EL EBIT *(1-T)
0 420286.318 1983866.28 -3454864.05 -274032.247
CAPEX
6431651
938694
1564532
13913199
-1440478
CAMBIO EN CAPITAL DE TRABAJO
0
672253
-3932603
8293442
3795000
DEPRECIACION
2973722
3202313
3369391
3655445
3509972
INVERSION NETA= CAPEX+CAMBIO EN
3457929
-1591366
-5737462
18551196
-1155450
CAP DE TRAB-DEP
RENDIMIENTO SOBRE LA INVERSION
0.12154278 -1.24664363 0.60215894 -0.01477168
EVA=EBIT*(ROI-WACC) -1278180.54 -130167.913 -14219814.3

2518705.1 -986846.215

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

484731600
74771606
26025460
0
0
0
0
18445447
18445447
0
7213921
7213921
0
14838960
-

533417983
74194172
14023807
0
0
0
0
25258320
25258320
0
9024581
9024581
0
19144050

542314373
61244231
8670586
0
0
0
0
20719071
20719071
0
5885742
5885742
0
19630674

NIF-MEX

543807712
63987197
7598371
0
0
0
0
20319904
20319904
0
5354587
5354587
0
21243767

535242690
63189543
7338430
0
0
0
0
22757212
22757212
0
5724213
5724213
0
21294915

541249345
69176422
15193440
0
0
0
0
20851329
20851329
0
7329004
7329004
0
20674597

623623006
68195939
12900349
0
0
0
0
15921126
15921126
0
7338374
7338374
0
21215248

8247818
6743414
6338158
9470568
6074773
5128052
10820842
0
0
0
0
0
0
3498754
5032163
1456187
2095815
2263397
2168404
2083630
2649788
0
0
0
0
0
0
0
3215656
5287227
4242343
7207171
3906369
3044422
4672300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399920946 447123080 435933900 435230562 429319690 429384516 509279457
5193762
6478724
5925278
5810835
5251548
8109324
17970154
139024984
9798701
10599321
11031873
11625148
17542562
11893007
139024984
9798701
10599321
11031873
11625148
17542562
11893007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
192864670 235839336 262188855 261729773 256975668 246126822 270281496
107053843 128960597 149895234 149479717 145354129 136675871 149328026
198234051 234152510 231689883 233557721 230179040 210983099 244819186
9853078
10277550
10872260
10747511
11189725
10597628
15718551
-138208787 -160272256 -154236079 -158224129 -158942075 -138696120 -157247750
15932484
22720936
23967557
26168953
29194849
26566344
17663483
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53216142 187039319 150504495 146137397 141495087 146007108 155955129
53216142 187039319 150504495 146137397 141495087 146007108 155955129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
3861501
5759888
0
5013824
746064
-

0
3802780
4164220
0
3428538
735682
-

0
776203
5939748
0
5035022
904726
-

0
776336
9744348
0
8839348
905000
-

0
3814778
10157461
0
9252461
905000
-

0
4178909
7419791
0
6514791
905000
-

0
20320430
32859241
0
8002041
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

24857200
0
0

292541134
180083691
8102432
0
3276901
19452609
2129446
2129446
0
147122303
325025
2693676
0
3131878
6465325

323347142
73367055
22478981
0
4153880
23622092
3318511
3318511
0
19793590
1425358
798035
0
5228946
8963528

338161494
83388137
29524021
0
6732444
23659920
4579259
4579259
0
18892493
1029935
393405
0
5184278
8335587

335053178
101873696
44137427
0
9267607
23096627
3963811
3963811
0
21408224
2799861
890382
0
5213881
8524267

315171132
84611659
28366156
0
9201378
24512957
3861609
3861609
0
18669559
435418
791805
0
4753936
8007568

320264697
89767441
32187067
0
8992195
22994375
4422991
4422991
0
21170813
2154828
2746007
0
4337132
7186161

386355204
152737468
86539902
0
8728861
20778341
7125080
7125080
0
29565284
1212736
1135000
0
4807898
10219469

134506399
0
96171863
13232970
0
47518494
28187947
7232453
0
0
7232453
0

3377723
0
233475154
139893040
0
58329526
27795682
7456906
0
0
7456906
0

0
0
192190466
39823671
152366795
3988907

3949288
0
238611950
125919505
0
54734896
50306778
7650771
0
0
7650771
0

0
0
210070842
40926490
169144352
3987055

3979833
0
215123704
108575705
0
48322020
50381354
7844625
0
0
7844625
0

0
0
204152879
40984888
163167991
4115093

4680832
0
211965122
105861406
0
48205635
49858881
8039200
0
0
8039200
0

0
0
208754534
41183682
167570852
4115093

4746685
0
213206597
106870838
0
47897633
50204226
8233900
0
0
8233900
0

0
0
220071558
49961813
170109745
4117459

2555105
9635076
209084037
110222831
0
52581762
38044844
8234600
0
0
6790505
0
-

0
0
220984648
48769356
172215292
4117476

1444095
0
237267802
46575089
190692713
4117463

0
61406493
0
6074480
173972899
1748955
0
161013018
11210926
0
-93075985
-93458781
0
3615481
0
3472842
0
0
-6705527
168210585
38761641

0
0
0
61480819
63378886
63379454
0
0
0
6172516
6265800
6265800
185327683 193981139
94426748
1777182
1804124
1804124
0
0 -104561155
163616234 166069193 192177015
19934268
26107822
5006764
0
0
0
-87823721 -104572927
-616243
-91445240 -104717538
0
0
0
0
6848811
3326761
-4359570
0
0
0
3586643
3735173
3743327
0
0
0
0
0
0
-6813936
-6917323
0
59142936
67433071
88516520
173494627 155922067 133803161

3
divulgado

3
divulgado

53858260
34697526
19160734
10329305
8831429
-1115157
7716272

63311882
-

44718826
22090314
11799269
10291045
1358268
11649313
-

-74683
-

divulgado

66809140
-

43891765
19420117
13011746
6408371
-258135
6150236
-

148021
-

156909
-

0
0
70171839
70182742
0
0
6000000
6000000
95834351
76889968
1804124
1804124
-84187583 -108061159
168603912 171447901
9613898
11699102
0
0
-6013904
15025106
0
0
0
0
-9739157
11338265
0
0
3725253
3686841
0
0
0
0
0
0
69177418
71773559
132094962 132754525

3
divulgado
57514886
0
57514886
0
0
0
0
0
0
40542436
16972450
12058200
4914250
3499264
8413514
-2765148
123423
81781
0
0
0

3
divulgado

3
divulgado

65852107
44038979
21813128
12490445
9322683
-2132641
7190042

divulgado
55290504
-

40193781
20110918
11582898
8528020
-2672082
5855938
-

41702
-

60304699
-

0
70170882
0
6000000
81673797
1804124
0
77591974
2277699
0
28730571
0
-6095919
31371878
0
3454612
0
0
0
136164580
139753981

38470268
16820236
12208028
4612208
-35332073
-30719865
-

58997
-

135458
-

-140456
-

-59061
-

1032262
-

109999

41642
2888571
2611344
0
0
0
0
277227
385368
6033734
975813
878086
97727
5057921
0
5057921
51157
5006764
5219396

2797187

2994610
-

4332
-192160
360612
8439771
1372970
1065141
307829
7066801
0
7066801
363326
6703475
3442230

0
-291270
533147
10664468
1721563
2446194
-724631
8942906
0
8942906
400435
8542471
4616504

0
211686
472234
6456371
670131
1052969
-382838
5786240
0
5786240
-85325
5871565
5645768

7066801

8942906

5786240

5057921
0
0
0
0
0
0
0
0
0
5057921
0
5057921
-

3
3
3
substraccin substraccin substraccin divulgado
8439906
-1119896
0

10666581
-1073773
0

6453056
-2820823
0

6033734
-124955
0

39991
-

33879
-

2135636
-

123553
-

1835208
-

2617470
-

0
280261
367762
5701950
873577
955178
-81601
4828373
0
4828373
221239
4607134
4909904

21947
194125
321329
2087184
163238
885251
-722013
1923946
0
1923946
-161260
2085206
5053333

-56440
182166
273392
-35207954
-24944709
5320820
-30265529
-10263245
775301
-9487944
-66541
-9421403
5388946

4828373

1923946

-9487944

3
3
3
substraccin substraccin substraccin
5701950
-251591
0

2087182
1535832
0

-36598752
-306989
0

0
0
-1119896
-1073773
3234308
3764053
3613664
4617903
17094
-74220
0
0
-360614
-533138
29931
-39412
-65768
-207081
0
0
0
0
1702161
1423200
1220077
3088400
0
0
0
0
482084
-1665200
12256478
14780061
-3580202
-582076
-1540300
1316504
50373
63244
-331192
-2145804
324477
3801807
-948594
-3505174
-1134966
-112654
8676276
14197985
-9520433 -160154791
-1231522 -152562136
-938876
-191401
-8022173
-6226253
325712
1159275
0
0
0
0
-1576301
-2537792
0
0
0
0
0
0
-29931
39412
62993
134931
0
0
1889665
29174
13489507 133534372
0
0
0
0
0
0
299496 133790338
0
0
0
0

0
-2820823
4676517
5645620
-208850
0
-472221
-21126
-266906
0
0
1641006
3206240
0
0
-1565234
9949756
3406597
3875755
-1176204
428434
1246569
747283
-1715240
13356353
-17580760
-4725046
2596779
-8187657
456265
0
0
-8937658
0
0
0
21126
312728
0
882703
101102
0
0
0
-5774492
0
0

0
-124955
2834599
5221338
-2217666
0
-43402
-2248
-123423
0
0
1442739
2888571
0
0
-1445832
10186117
-3084381
241807
-1899364
286089
-509091
-13416
-1190406
7101736
-1364327
0
2655238
-5354025
1745328
0
0
-540780
0
0
0
2248
106257
0
21407
-6809622
0
0
0
-5562016
0
0

0
-251591
4359246
4911596
-102074
0
-367762
-821
-81693
0
0
4065317
2415896
0
0
1649421
13874922
-2215086
-2179308
69335
497388
1415487
-1136110
-881878
11659836
-2355818
-473141
3331030
-6646775
333847
0
0
683716
0
0
0
821
88290
0
326394
-9563962
0
0
0
-13142892
0
0

0
1535832
4330138
5054398
-307683
0
-321329
-2372
-92876
0
0
4880299
2051281
0
0
2829018
12833451
-1046326
889181
-381116
-264603
-539228
-338513
-412047
11787125
-1638409
0
807895
-5733300
1154912
0
0
-1520905
0
0
0
2372
100990
0
3549627
-2293706
0
0
0
-705794
0
0

0
-306989
24941057
4511102
-250603
21125415
-136390
-93161
-215306
0
0
14982864
18015471
0
0
-3032607
3018180
4349166
4944968
2105050
-216922
-3298335
1644232
-829827
7367346
-3819452
-53509
2427927
-5428674
-582533
0
0
-625432
0
0
0
93161
217847
0
131761
-5278632
0
0
0
15799699
0
0

0
-142514
0
0
-1808040
0
15140564
12645349
0
2
12645351

0
0
0
0
-2084725
0
1828759
-12422433
0
-2
-12422435

0
0
0
0
-3585552
0
9461146
-4123305
0
-1442503
-5565808

0
0
0
0
-1110775
0
-136831
-1072213
0
8670584
7598371

0
-213345
0
0
-4771180
0
8563455
-259944
0
3
-259941

0
0
0
0
-325422
0
-1262490
7855010
0
0
7855010

0
-1495
0
0
-3775727
0
-17301109
-1730738
0
-562353
-2293091

24233318

24233318

24233318

24236152

24236152

25094206

25089393

6/30/2007
6/30/2007
7/23/2008
5/11/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/28/2009
5/11/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
7/28/2009
5/11/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/27/2009
5/11/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/5/2010
5/11/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

7.2131E+10
2.25E+11
2.17E+11
2.10E+11
1.92E+11
72130796.9 224855428 216910866 210302759 191634575
EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

1.96E+11
195947733

2.58E+11
258073356

484731600 533417983 542314373 543807712 535242690 541249345 623623006

72130796.9 224855428 216910866 210302759 191634575 195947733 258073356
412600803 308562555 325403507 333504953 343608115 345301612 365549650
0.14880564 0.42153702 0.39997256 0.38672265 0.35803305 0.36202858 0.41382911
0.85119436 0.57846298 0.60002744 0.61327735 0.64196695 0.63797142 0.58617089

7716272
3613664
11329936

11649313
4617903
16267216

6150236
5645620
11795856

8413514
5221338
13634852

7190042
4911596
12101638

5855938
5054398
10910336

-30719865
4511102
-26208763

9520433
-105312085
-117283824
-107763391

160154791
827117
106139202
266293993

17580760
-22143906
-22971023
-5390263

1364327
-37886499
-15742593
-14378266

2355818
-21422116
16464383
18820201

1638409
-20591019
831097
2469506

3819452
-84541529
-63950510
-60131058

A LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

119093327 -250026777
17186119
28013118

-6718563

8440830

33922295

7716272
11649313
6150236
8413514
7190042
5855938 -30719865
-723499
984845
-306135
2379780
1488092
3768754
4488089
0.16267858 0.16142971 0.10379376 0.16172622 0.15320671 0.07820968 0.70849641
7066801
8942906
5786240
5057921
4828373
1923946 -10263245
3613664
4617903
5645620
5221338
4911596
5054398
4511102
9520433 160154791
17580760
1364327
2355818
1638409
3819452
-117283824 106139202 -22971023 -15742593
16464383
831097 -63950510
-711124.132 152724631 -7944562.38
-6608107 -18668184
4313158
62125623
117732732 -100008553 8877560.62
18049418 -27748416
8821996 116504538

-105312085
827117
-0.21725855
0.0015506
173972899 185327683
0.35890563 0.34743426
0.01591865
0.021839
5.7201753 1.37227087
0.11110945 0.12524726
4.1806032 1.59115816
SIN PROBLEMAS
DEFAULT

-22143906
-0.04083223
193981139
0.35769131
0.01134072
1.50017154
0.11674388
1.59593388
DEFAULT

-37886499
-0.06966893
94426748
0.17363996
0.01547149
1.58583251
0.10576328
1.36285611
DEFAULT

-21422116
-0.04002318
95834351
0.17904841
0.01343324
1.79303821
0.12303224
1.55328406
DEFAULT

-20591019
-0.0380435
76889968
0.14206016
0.0108193
1.76221284
0.11141759
1.46330236
DEFAULT

-84541529
-0.13556512
81673797
0.13096662
-0.04926031
1.41645637
0.08866014
0.88154877
DEFAULT

6/30/2007 9/30/2007
0.93468389 1.04368313
0.17481982
0.7287191
0.79559765 0.60373205
0.93468389 1.04368313

12/31/2007 3/31/2008
1.03499392 1.05337539
0.66659044 0.63058362
0.62102475 0.64601127
1.03499392 1.05337539

6/30/2008
1.08205357
0.5577126
0.69464263
1.08205357

9/30/2008
1.11113462
0.56746834
0.70887213
1.11113462

12/31/2008
1.23295822
0.70598715
0.72272421
1.23295822

6/30/2007 9/30/2007
0.07188549 0.07188549
0.22649081
0.2323939
0.21639259 0.23940541

12/31/2007 3/31/2008
0.07466936 0.07477086
0.24112065 0.26240522
0.24694543 0.27242027

6/30/2008 9/30/2008
0.07810458 0.08132014
0.25378695 0.21004655
0.26820231 0.22435251

12/31/2008
0.08112702
0.22226986
0.25515024

6/30/2007 9/30/2007 12/31/2007 3/31/2008 6/30/2008 9/30/2008 12/31/2008

-723499
984845
-306135
2379780
1488092
3768754
4488089
72130796.9 224855428 216910866 210302759 191634575 195947733 258073356

-0.00897563
-0.00255291
0.16267858
0.18387406

0.00865875
0.00161161
0.16142971
0.13905685

-0.00208703
0.00063897
0.10379376
0.14840308

0.01314433
0.00439134
0.16172622
0.16849277

0.00705505
0.00541924
0.15320671
0.17382002

0.01850158
0.0209734
0.00888364 0.01183891
0.07820968 0.70849641
0.14609509
0.1509898

7716272
11649313
6150236
8413514
7190042
5855938 -30719865
6460999.79 9768767.76
5511879.9 7052828.17 6088479.32 5397946.94 -8954950.94
2246890
3933041
-5499077
2263278
-1223472
-1334104 -36575803
1881369.12 3298131.32 -4928307.14
1897246.6 -1036027.88 -1229764.15 -10661977.9
9520433 160154791
17580760
1364327
2355818
1638409
3819452
-117283824 106139202 -22971023 -15742593
16464383
831097 -63950510
3613664
4617903
5645620
5221338
4911596
5054398
4511102
-111377055 261676090 -11035883 -19599604
13908605
-1.62825662 -0.02961231 -0.01883362 -0.17191616 0.05285963

-2584892 -64642160
-0.0884175 4.12472857

-13982893.3 -1964879.81 -1028545.17 -2864035.24 -869710.287 -1373291.21 -122072719

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

625339667
66863492
10321356
0
0
0
0
17508471
17508471
0
12660496
12660496
0
20297303
-

599036831
66112057
12140947
0
0
0
0
18093206
18093206
0
7362595
7362595
0
18755359

614742894
62840002
4902821
0
0
0
0
19298559
19298559
0
7444485
7444485
0
18486778

582286168
56770420
14103778
0
0
0
0
13383197
13383197
0
6294317
6294317
0
17190802

NIF-MEX

556160531
62705879
18136716
0
0
0
0
13793209
13793209
0
7142750
7142750
0
17318652

554314933
60117273
9673809
0
0
0
0
13496883
13496883
0
9883948
9883948
0
17391768

549758896
62876253
10555376
0
0
0
0
15492152
15492152
0
7305999
7305999
0
17511466

6075866
9759950
12707359
5798326
6314552
9670865
12011260
159970
4027929
3370023
3127051
3952611
3524013
3319701
1626763
1194327
3309952
2671275
2361941
6146852
8691559
0
0
0
0
0
0
0
4289133
4537694
6027384
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
511688847 489416423 502727010 478584809 449897910 450988905 445402300
16269296
13177332
13183755
14736254
13904148
15205719
15688588
12048782
11526060
11560345
10895548
9051236
8589867
8729514
12048782
11526060
11560345
10895548
9051236
8589867
8729514
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269037086 261085190 267533991 258862937 239422406 238078793 237110531
150278398 147237583 152340753 148853002 138976723 140295524 140845472
243367908 239080553 246494902 242889436 231788693 233829632 236889873
11069639
11466327
11601561
10752108
7220607
6955833
6822552
-158804275 -158353570 -165177207 -162219763 -155763197 -159637713 -164130272
23125416
21654297
22273982
18588154
17199580
16635517
16682906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
161009377 151105502 155451893 150826656 142714542 148399504 145583943
161009377 151105502 155451893 150826656 142714542 148399504 145583943
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
18250656
35073650
0
10767464
0
-

0
17036633
35485706
0
8586815
0
-

0
18287563
36709463
0
7104895
0
-

0
36751463
6511951
0
6511951
0
-

0
36751156
8054422
0
8054422
0
-

0
36751025
3963997
0
3963997
0
-

0
36751230
1538494
0
1538494
0
-

24306186
0
0

26898891
0
0

29604568
0
0

0
0
0

0
0
0

0
0
0

0
0
0

389372723
113796415
53949972
0
5745246
19487903
6530824
6530824
0
28082470
3011075
1208101
0
4633080
10277215

372025658
125388783
67585266
0
6623673
18780673
7689496
7689496
0
24709675
2832394
7581
0
3876822
9397037

354732631
56168414
4741793
0
2586370
17373789
8769259
8769259
0
22697203
2221876
-16324
0
4332098
8716974

324716054
49212622
3267980
0
4125215
18193502
7342485
7342485
0
16283440
1752003
0
0
3230919
7111784

316609724
50184913
2187369
0
7390524
16717234
6606551
6606551
0
17283235
2337155
-191632
0
3140907
8445344

327461091
51688380
3379898
0
3215496
17409312
6378029
6378029
0
21305645
1209282
4986560
0
3149864
8344283

326579935
58588815
893646
0
7176332
18177846
6383797
6383797
0
25957194
2572247
7868648
0
3593799
8413875

4095884
4857115
251648263
151253803
0
53587551
37790589
9016320
0
0
7099000
0

4142599
4453242
224759409
127896828
0
49610359
37757491
9494731
0
0
7410000
0

1917320
0
235966944
45997687
189969257
4117463

4267297
3175282
276016401
173928119
0
54284891
37669780
10133611
0
0
7669000
0

2084731
0
227011173
43775682
183235491
4120255

0
4188734
243848314
136790037
0
66960503
32639771
7458003
0
0
7458003
0

2464611
0
260010263
45487603
214522660
4127860

0
3551461
234424166
120618490
0
73398701
32639771
7767204
0
0
7767204
0

0
0
257570114
43696191
213873923
4127000

0
3615656
248753025
118764132
0
89272726
32639771
8076396
0
0
8076396
0

0
0
239550807
40396830
199153977
4127895

0
3508625
244319631
117713761
0
85580499
32639771
8385600
0
0
8385600
0
-

0
0
226853842
20162899
206690943
4133185

0
0
223178961
20220013
202958948
4133337

0
70171521
0
6000000
90311897
1804124
8597429
79869575
40769
0
19368376
0
-6095919
21979020
0
3485275
0
0
0
98053789
181756336

0
74544779
0
0
71304590
1804124
-20532134
87497531
2535069
0
33265867
0
-6095919
35833786
0
3528000
0
0
0
111255756
152417892

0
88898657
0
0
85009384
1804124
-8442556
87496846
4150970
0
36486759
0
-6095919
39011636
0
3571042
0
0
0
44155562
197938672

0
98797000
0
0
82464914
1804124
0
79251575
1409215
0
28485009
0
-4712670
29292825
0
3904854
0
0
0
34010302
182873712

0
98634830
0
0
79530204
1804124
1425730
80660867
-4360517
0
16861048
-1
-4712670
17668865
0
3904854
0
0
0
32917554
176707720

0
104114350
0
0
69000033
1804124
275128
75179460
-8258679
0
29443375
0
-4712670
30251536
0
3904509
0
0
0
31682280
191357739

0
104114350
0
0
67580504
1804124
0
75179460
-9403080
0
27130757
0
-4719414
27948263
0
3901908
0
0
0
38751433
190749022

divulgado
49422575
0
49422575
0
0
0
0
0
0
35274011
14148564
9791838
4356726
-2576511
1780215
-2894062
91976
66103
0
0
0

divulgado

divulgado

51841255
-

51457875
-

35850952
15990303
10863205
5127098
-1410251
3716847
-

48271160
-

33530539
14362788
10613699
3749089
-1772481
1976608
-

27253
-

divulgado

47893327

28340166
10453597
8561539
1892058
-1640867
251191

44668
-

divulgado

38793763

33150297
11929030
10642124
1286906
-2606513
-1319607

62345
-

divulgado

45079327

35396542
16061333
10991275
5070058
-1062025
4008033

39430
-

divulgado

34212876
14058284
10412669
3645615
-2033752
1611863
-

84514
-

48048
-

25873
2986038
2606187
0
0
0
30741
349110
-2304066
-3417913
-2526061
1170760
-3696821
-891852
976136
84284
43515
40769
5384797
84284
0
0
0
0
0
0
0
0
0
84284
0
84284
-

3
divulgado
-3417913
2260372
0

21894
-

55994
-

2464863
-

69052
-

3205690
-

54318
-

3213266
-

55225
-

3117442
-

40760
-

3339506
-

3565811
-

14944
277949
34107
2414856
104908
615047
-510139
2309948
257209
2567157
72858
2494299
5057469

-27983
400548
140062
920685
-118155
1262896
-1381051
1038840
748557
1787397
171498
1615899
4951994

-39717
882686
23309
-4557249
-8026822
5640745
-13667567
3469573
-6259695
-2790122
-48368
-2741754
4917744

-71423
822939
-298713
-3253344
1098218
1098218
0
-4351562
-1
-4351563
8954
-4360517
4674324

18254
638030
-342378
-3385358
444357
444357
0
-3829715
1
-3829714
68450
-3898164
4707929

-17226
680524
97618
-1003089
103504
103504
0
-1106593
-1
-1106594
37806
-1144400
4670069

2567157

1787397

-2790122

-4351563

-3829714

-1106594

3
3
3
substraccin substraccin substraccin divulgado
2414856
-1357598
0

920686
-288473
0

-4557250
-760998
0

-3253344
-724411
0

3
3
substraccin substraccin
-3385356
1200044
0

-1003090
-1462183
0

0
2260372
5673282
5385817
318317
17431
43694
-1
-91976
0
0
5009964
5009964
0
0
0
9525705
-5343141
651235
2225657
-1058362
-2402564
-3832635
-926472
4182564
-2865077
0
-408363
-2751573
582238
0
0
-215846
0
0
0
1
69773
0
-141307
-3896480
0
0
0
2312600
0
0

0
-1357598
5504813
5056449
553825
-9465
-34106
-566
-61324
0
0
2824100
2824100
0
0
0
9386171
-143506
125549
1128056
526608
-997586
-1174743
248610
9242665
20626
-110198
2190760
-2412219
454048
0
0
-188458
0
0
0
566
79901
0
6226
-7443700
0
0
0
-692580
0
0

0
-288473
5249816
4952521
223132
335117
-140063
-2552
-118339
0
0
3941815
3941815
0
0
0
9823844
-4873107
199783
1033111
453307
-2553145
-2374115
-1632048
4950737
-1460649
-620870
13185
-1485085
437445
0
0
-170921
0
0
0
2552
122905
0
240140
-10728214
0
0
0
-22574421
0
0

0
-760998
13241772
4917745
7917257
547086
-23309
-3287
-113720
0
0
3864449
3864449
0
0
0
11787973
3567895
2553388
-475793
588897
3531172
-741691
-1888078
15355868
9871106
-489959
19899933
-2025350
545429
0
0
-7864454
0
0
0
3287
115778
0
-313558
-16026017
0
0
4125606
-18983130
0
0

0
-724411
5589539
4675776
382357
314329
298713
-65
-81571
0
0
4532995
4532995
0
0
0
6144779
-4857713
-1270719
-1369951
-2205570
-374991
995683
-632165
1287066
757007
-102260
2471043
-701293
312347
0
0
-38369
0
0
0
65
73840
0
-1258366
1988865
0
0
0
-6452441
0
0

0
1200044
5210649
4706476
174936
128593
342378
-1995
-139739
0
0
4512838
4512838
0
0
0
7538175
-1989383
261497
81816
-4047275
829264
2117707
-1232392
5548792
-2431066
102260
-1296327
-1153600
462501
0
0
-237217
0
0
0
1995
143173
0
-453851
-11580633
0
0
0
4982557
0
0

0
-1462183
5624691
4670069
532149
610844
-97618
-1945
-88808
0
0
4694847
4694847
0
0
0
7854265
166271
-1443194
94487
2840928
193461
-950909
-568502
8020536
-199724
0
-802504
-1423009
1698102
0
0
-41384
0
0
0
1945
86165
0
280961
-6939245
0
0
0
-3904542
0
0

0
0
0
0
-1156282
0
-5052798
-2578993
0
12900349
10321356

0
0
0
0
-2894294
0
-3856826
1819591
0
0
1819591

7604
0
14352891
0
-4049103
0
1534815
-7238126
0
0
-7238126

0
0
0
0
-4026394
0
2857901
9200957
0
0
9200957

1209
0
0
0
-2995947
0
11436044
4032938
0
14103778
18136716

-1209
0
0
0
-4975138
0
-11586843
-8462907
0
0
-8462907

0
0
0
0
-4263562
0
1228859
881567
0
0
881567

25089689

26094835

26094835

28836311

28846447

30001809

30001809

3/31/2009
3/31/2009
4/27/2010
5/11/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/27/2009
5/11/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/25/2010
5/11/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
2/28/2011
5/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/25/2011
5/11/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

2.65E+11
264536572

2.52E+11
251716126

2.36E+11
235541173

2.11E+11
211143735

2.04E+11
203595084

2.15E+11
214632252

2.11E+11
211364238

625339667 599036831 614742894 582286168 556160531 554314933 549758896

264536572 251716126 235541173 211143735 203595084 214632252 211364238
360803095 347320705 379201721 371142433 352565447 339682681 338394658
0.42302861 0.42020142 0.38315396 0.36261163 0.36607251 0.38720272 0.38446715
0.57697139 0.57979858 0.61684604 0.63738837 0.63392749 0.61279728 0.61553285

1780215
5385817
7166032

3716847
5056449
8773296

4008033
4952521
8960554

-1319607
4917745
3598138

251191
4675776
4926967

1976608
4706476
6683084

1611863
4670069
6281932

2865077
-46932923
37608606
40473683

-20626
-59276726
-12343803
-12364429

1460649
6671588
65948314
67408963

-9871106
7557798
886210
-8984896

-757007
12520966
4963168
4206161

2431066
8428893
-4092073
-1661007

199724
4287438
-4141455
-3941731

-33307651

21137725

-58448409

12583034

720806

1780215
3716847
4008033
-1319607
5198128
1301991
3087348
3237642
0.73906533 0.04344276 -0.12833379 1.76133057
-891852
2309948
1038840
3469573
5385817
5056449
4952521
4917745
2865077
-20626
1460649
-9871106
37608606 -12343803
65948314
886210
6463216 -12820446 -16174953 -24397438
-29516502
6910380 -77592555
-7025224

251191
3504535
-0.3375659
-4351562
4675776
-757007
4963168
-7548651
-11430598

10223663

1976608
1611863
5361966
2614952
-0.1312585 -0.10318526
-3829715
-1106593
4706476
4670069
2431066
199724
-4092073
-4141455
11037168
-3268014
13574936
4237193

-46932923
-0.07505189
90311897
0.14442055
0.0028468
1.36390629
0.07903317
1.10065322
DEFAULT

-59276726
-0.09895339
71304590
0.11903206
0.00620471
1.3798111
0.08654101
1.06550615
DEFAULT

6671588
0.01085265
85009384
0.13828445
0.00651985
1.60991693
0.08370634
1.37430472
DEFAULT

12520966
0.02251322
79530204
0.14299865
0.00045165
1.73169921
0.06975282
1.44130897
DEFAULT

8428893
0.01520596
69000033
0.12447803
0.00356586
1.58262646
0.08640093
1.33513173
DEFAULT

4287438
0.00779876
67580504
0.12292753
0.00293195
1.60100243
0.08780424
1.33551051
DEFAULT

3/31/2009
1.29400434
0.7331882
0.74660348
1.29400434

6/30/2009
1.38508867
0.72473689
0.80307245
1.38508867

9/30/2009 12/31/2009 3/31/2010

1.58138855 1.57984498
1.5964298
0.62115006 0.56890217 0.57746749
0.97547327 1.00697482 1.01202073
1.58138855 1.57984498
1.5964298

6/30/2010
1.50776644
0.63186104
0.92395517
1.50776644

9/30/2010
1.46936514
0.62460867
0.90444251
1.46936514

3/31/2010 6/30/2010
0.04546633 0.04592873
0.26147206 0.25752204
0.39030432 0.36496203

9/30/2010
0.04374821
0.24053325
0.33289728

3/31/2009 6/30/2009
0.06416194 0.04724268
0.18057106 0.19247391
0.21479585 0.24840082

7557798
0.01297953
82464914
0.14162266
-0.00226625
1.75777147
0.07741782
1.44383809
DEFAULT

8344091

9/30/2009 12/31/2009
0.04502372 0.04505706
0.23688392
0.2661494
0.34842924 0.39434868

3/31/2009 6/30/2009 9/30/2009 12/31/2009 3/31/2010 6/30/2010 9/30/2010

5198128
1301991
3087348
3237642
3504535
5361966
2614952
264536572 251716126 235541173 211143735 203595084 214632252 211364238

0.02284409
0.01713296
0.73906533
0.12582224

0.00536752 0.01222873
0.01530602
0.0160162
0.04344276 -0.12833379
0.15017465 0.22185141

0.01344902 0.01554124
0.01517342 0.01395448
1.76133057 -0.3375659
0.24716438 0.25425739

0.02479773 0.01244126
0.0139327
0.015643
-0.1312585 -0.10318526
0.22975063 0.21154401

1780215
3716847
4008033
-1319607
251191
1976608
1611863
464519.813 3555376.92 4522399.09 1004657.16 335984.516 2236054.59
1778183.5
32500080
1936632
291186
-5327640
1570798
1725417
-364745
8480397.64 1852499.37 328555.004 4056095.22 2101045.84 1951892.64 -402381.308
2865077
-20626
1460649
-9871106
-757007
2431066
199724
37608606 -12343803
65948314
886210
4963168
-4092073
-4141455
5385817
5056449
4952521
4917745
4675776
4706476
4670069
35087866 -17420878
62456442 -13902641
-469615
-6367483
-8611800
-0.13118989 0.05279601 -0.01885984 0.06494278 -0.15112566 -4.15636775 0.06319315
-457536.848 -361941.494 -964778.636

240460.896 -101828.575 -8669636.68 -239121.267

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

515097150
54567214
8353976
0
0
0
0
12193328
12193328
0
7913590
7913590
0
15098188
-

NIF-MEX

506343735
56210046
7806444
0
0
0
0
15469476
15469476
0
7161424
7161424
0
16822405

496774222
54744656
7908665
0
0
0
0
16638257
16638257
0
8077372
8077372
0
16252853

554032201
59550404
10212018
0
0
0
0
16996183
16996183
0
8885726
8885726
0
18156749

548298617
58947201
16128431
0
0
0
0
13472187
13472187
0
7531917
7531917
0
17538665

IFRS

507830192
67427070
12923423
0
0
0
0
26434050
28585963
-2151913
5020669
5020669
0
16893767

512890388
65884142
8351076
0
0
0
0
28988005
31033212
-2045207
5442213
5442213
0
17433089

11008132
8950297
5867509
5299728
4276001
6155161
5669759
2615750
3468299
2964367
4494411
3523421
3303475
2864384
8392382
5481998
2903142
805317
752580
807788
568279
0
0
0
0
0
1836772
2015059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
207126
222037
421231288 413166350 406417422 454511444 449997788 440403122 447006246
13502826
13423395
12294745
14176141
8979569
5470324
5241912
8261091
7800256
7595211
8237037
8642227
9856389
9837769
8261091
7800256
7595211
8237037
8642227
7988560
8060273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1867829
1777496
231253632 225872840 222396478 247877276 245763088 219906149 221247214
139537391 137591137 137044803 154148705 152498591 117821628 120025350
233596855 231251809 230694666 255837842 252237229 170594978 173849160
6634405
6495668
6403068
7014044
6235195
6500927
6292697
-161108405 -162004477 -164253707 -184013571 -179731661 -87725383 -92360122
12593386
12538703
12507648
14890256
14523734
12713999
13440129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142094038 137571666 135860191 158334360 158950815 174047200 179805947
142094038 137571666 135860191 158334360 158950815 141306940 146212727
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
24504250
1615451
0
1615451
0
-

0
24506307
3991886
0
3991886
0
-

0
24506328
3764469
0
3764469
0
-

0
24506565
1380065
0
1380065
0
-

0
25577355
2084734
0
2084734
0
-

32740260
28260489
2862571
0
2768318
0
-

33593220
28262777
2610627
0
2521875
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
94253

0
0
88752

301397175
55119258
714580
0
4922655
18685958
6778493
6778493
0
24017572
1696657
7881312
0
3049786
8017955

299391302
48687413
265271
0
553926
18320115
6909484
6909484
0
22638617
2429510
4744569
0
3525502
8448079

297765630
48814062
1853281
0
1937636
18813353
7489401
7489401
0
18720391
1959600
2963087
0
3330014
7962239

339956734
56226908
290600
0
4278343
20021921
12182167
12182167
0
19453877
3223033
233908
0
4615602
8596971

340562407
56670448
378663
0
4822868
20168457
11160134
11160134
0
20140326
3133610
132344
0
4072883
9810086

351065059
58085500
378736
0
4758893
19465016
8992747
8992747
0
24490108
2423728
5955406
0
4431024
9160472

353234431
53643197
421646
0
1064028
20778836
8023148
8023148
0
23355539
2622259
6547356
0
3424500
8030368

0
3371862
221911390
113701278
0
83479997
17147404
7582711
0
0
7582711
0

0
3490957
226753813
96079549
0
106099160
17147404
7427700
0
0
7427700
0

0
0
213699975
19524378
194175597
4133361

0
2505451
223949608
85992383
0
112402724
18281801
7272700
0
0
7272700
0

0
0
206952433
17121667
189830766
4136700

0
2784363
258019144
98415430
0
136887148
15330666
7385900
0
0
7385900
0

0
0
199008592
16958291
182050301
4136737

0
2991403
256972586
96604831
0
137309739
15038137
8019879
0
0
8019879
0

0
0
214075467
19810269
194265198
4136767

0
2519478
292979559
89386076
0
132085703
15511714
55996066
6942296
1232297
14133975
0

0
0
207736210
16720288
191015922
4134712

0
2731056
299591234
91845295
0
136020751
15270685
56454503
6561916
1226344
14278578
0
-

0
33687498
156765133
9302379
147462754
4138000

0
34387665
159655957
9331948
150324009
4138201

0
104589134
0
0
63273130
1804124
0
77985038
-16516032
0
22179972
0
1657868
16617462
0
3904642
0
0
0
36388261
184545141

0
108802367
0
0
55731496
1804124
0
57252434
-3325062
0
21160203
0
-4719414
21974975
0
3904642
0
0
0
36183495
194274166

0
108813145
0
0
52318884
1804124
0
57252434
-6737674
0
16781535
0
5198327
7678566
0
3904642
0
0
0
34858688
192278219

0
108813148
0
0
41924338
1804124
0
57252434
-17132220
0
39390945
0
5198323
30287980
0
3904642
0
0
0
35587704
231829420

0
109309000
0
0
39930767
1804124
0
57253303
-19126660
0
37641443
0
4988868
28747933
0
3904642
0
0
0
33995618
226547225

0
113568000
0
0
22385128
1804124
0
20918876
-337872
0
7371626
0
-2234000
6516299
88917
0
0
0
3000410
38197913
265493411

0
113568000
0
0
19842375
1804124
0
20918878
-2880627
0
12775433
0
-2234000
10625840
48619
0
0
0
4334974
40068864
273920892

divulgado

divulgado

43301445
-

40744726
-

32222930
11078515
9522650
1555865
-2181172
-625307
-

50553037
-

35185377
14999082
11142995
3856087
-5467135
-1611048
-

44419
-

divulgado

50184459

34084457
13370961
10380314
2990647
-2595203
395444

71863
-

divulgado

47455418

29149901
11594825
9519827
2074998
-1437838
637160

65742
-

divulgado

36647717
13905320
10843474
3061846
1146522
4208368
-

58344
-

76579
-

divulgado
45217926
0
45217926
0
0
0
0
0
0
33065744
12152182
9048119
3104063
-223671
2880392
-2062133
2492334
125067
1931023
0
376641

divulgado
52475938
0
52475938
0
0
0
0
0
0
36755605
15720333
10716927
5003406
-260345
4743061
-6614565
130648
72626
0
0
0

63885
-

52124
-

3372296
-

31063
-

3413287
-

55664
-

3499343
-

93994
-

4032623
-

4270449
-

-35837
659355
19311
-4337887
2862877
6386926
-3524049
-7200764
1
-7200763
-87810
-7112953
4421470

-14298
745824
-218505
-2290119
1063454
1063454
0
-3353573
0
-3353573
-28511
-3325062
4168050

4346
622966
-171848
-3544207
-148354
961425
-1109779
-3395853
0
-3395853
16759
-3412612
4146264

4397
666848
-94536
-9004266
1401438
4657172
-3255734
-10405704
0
-10405704
-11155
-10394549
4467171

-11857
658685
76250
-1027820
980300
1168558
-188258
-2008120
-1
-2008121
-13680
-1994441
4337349

-7200763

-3353573

-3395853

-10405704

-2008121

59603
4554467
3925075
0
0
0
0
629392
-14845
803414
1144224
1144224
0
-340810
0
-340810
-2938
-337872
4219776

58022
6745213
4140529
1605513
0
0
215852
783319
174119
-1697385
752222
2256959
-1504737
-2449607
0
-2449607
93151
-2542758
4542094
-2449607
5540700
0
0
5581000
-40300
0
0
0
0
3091093
93151
2997942
198586114
11812092
-22487827
-22399447
17678949

-340810
-8896019
0
0
-9004836
146917
0
0
0
-38100
-9236829
-9233891
-2938

194364126
7828250
-22367338
-22328563
17503633

3
substraccin divulgado
-4337887
-205970
0

-2290119
-1340648
0

3
3
3
substraccin substraccin substraccin divulgado
-3544206
-274678
0

-9004264
2717616
0

-1027819
542019
0

3
substraccin

803414
538
0

-1697382
1250
0

0
-205970
5531457
4421470
414061
850707
-19311
-5843
-129627
0
0
3517868
3517868
0
0
0
4505468
2476036
2929190
1590130
745468
951514
-1925935
-1814331
6981504
951673
0
3994014
-3686037
-235210
0
0
18420
0
0
0
5843
43147
0
811496
-10134577
0
0
0
-3497347
0
0

0
-1340648
4365411
4168049
-42284
145128
218505
0
-123987
0
0
4700846
4700846
0
0
0
5435490
-4558621
-3224748
-1569223
-425641
-288109
1756329
-807229
876869
-596224
0
19060
-429383
173439
0
0
-162027
0
0
0
0
68115
0
-265428
-828177
0
0
0
2793084
0
0

0
-274678
4593094
4146263
92851
287521
171848
-29908
-75481
0
0
4371125
4371125
0
0
0
5145335
-2771988
-1181174
779733
-460029
266045
-1169277
-1007286
2373347
940435
-135952
932139
-1135728
174861
0
0
-79184
0
0
0
29908
137001
0
1017390
-3211561
0
0
0
985683
0
0

0
2717616
4377543
4467172
-24610
-43041
94536
-2506
-114008
0
0
8989642
8989642
0
0
0
7080537
715446
1627725
632729
-386907
-800488
-193567
-164046
7795983
-4737487
-4431507
-1362345
-1313904
704517
0
0
-146403
0
0
0
2506
168001
0
1641648
-755143
0
0
0
4683950
0
0

0
542019
2903628
4337349
-2537104
1361494
-76249
-11289
-170573
0
0
3978215
3978215
0
0
0
6396043
5169309
3332329
74401
2336961
368772
593144
-1536298
11565352
5378997
1053232
6567725
-3168410
1796566
0
0
-509300
0
0
0
11289
202355
0
-574460
-11027936
0
0
0
-3149676
0
0

0
538
4169193
4219777
-2116
129045
14845
-7686
-184672
0
0
2246803
4554467
-1931023
-376641
0
7219948
-6465086
-365260
569330
-2756528
-651113
-950139
-2311376
754862
822257
0
0
-817272
348484
1127130
0
-27269
0
0
0
7686
185671
-2173
0
-4782127
1264040
0
-512632
0
0
0

0
1250
4183567
4542514
-73217
23283
-174119
-4246
-130648
0
0
6745213
4923848
1605513
215852
0
9232648
-4007167
217133
289685
1256052
-175291
-4560811
-1033935
5225481
-1214080
0
0
-1620761
342000
234540
0
-205652
0
0
0
4246
114968
-83421
0
-8583748
-4409830
0
-125651
0
0
0

0
0
0
0
-2374940
0
-4262290
-2201400
0
0
-2201400

0
0
0
0
-3782797
0
161536
-547532
0
8353976
7806444

0
0
0
0
-3731024
0
-466220
102221
0
0
102221

0
0
0
0
-4343038
0
-1096055
2303353
0
0
2303353

0
0
0
0
-4576962
0
-3301298
5916413
0
0
5916413

0
0
0
0
-4502508
0
-1031027
-3205008
0
16128431
12923423

0
0
0
0
-4841341
0
793074
-4572347
0
0
-4572347

30001809

30001809

30001809

30001809

30001809

31268019

31268019

12/31/2010
12/31/2010
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/25/2011
5/11/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/26/2012
5/11/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/23/2012
5/11/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

12/31/2010 3/31/2011
2.03E+11
202818510

2.03E+11
202997906

2.02E+11
202186024

2.40E+11
239871521

2.39E+11
239116101

2.27E+11
226609408

6/30/2012
2.29E+11
229351720

515097150 506343735 496774222 554032201 548298617 507830192 512890388

202818510 202997906 202186024 239871521 239116101 226609408 229351720
312278640 303345829 294588198 314160680 309182516 281220784 283538668
0.39374807 0.40090929 0.40699782 0.43295592 0.43610561 0.44623067 0.44717492
0.60625193 0.59909071 0.59300218 0.56704408 0.56389439 0.55376933 0.55282508

-625307
4421470
3796163

637160
4168049
4805209

395444
4146263
4541707

-1611048
4467172
2856124

4208368
4337349
8545717

2880392
4219777
7100169

4743061
4542514
9285575

-951673
-552044
-4839482
-5791155

596224
7522633
8074677
8670901

-940435
5930594
-1592039
-2532474

4737487
3323496
-2607098
2130389

-5378997
2276753
-1046743
-6425740

-822257
9341570
7064817
6242560

1214080
12240945
2899375
4113455

9587318

-3865692

7074181

725735

14971457

857609

5172120

-625307
637160
395444
-1611048
4208368
2880392
4743061
3712580
2927279
3939651
7393218
5236188
2076978
6440446
-0.6599704 -0.46436626 0.04185816 -0.15564156 -0.95376622 1.42420222 -0.44316522
-7200764
-3353573
-3395853 -10405704
-2008120
-340810
-2449607
4421470
4168049
4146263
4467172
4337349
4219777
4542514
-951673
596224
-940435
4737487
-5378997
-822257
1214080
-4839482
8074677
-1592039
-2607098
-1046743
7064817
2899375
-8545728
179396
-811882
37685497
-755420 -12506693
2742312
-5533867
-7677029
2471002
29616576
7999549 -14870286
721764

-552044
-0.00107173
63273130
0.12283727
-0.00121396
1.53969497
0.08406462
1.26685928
DEFAULT

7522633
0.01485677
55731496
0.11006653
0.00125835
1.49432984
0.08046851
1.24271957
DEFAULT

5930594
0.01193821
52318884
0.10531723
0.00079602
1.45701563
0.09552713
1.22145877
DEFAULT

3323496
0.00599874
41924338
0.0756713
-0.00290786
1.30970396
0.0905804
1.05843681
DEFAULT

2276753
0.0041524
39930767
0.07282668
0.00767532
1.29302257
0.09219983
1.07777131
DEFAULT

9341570
0.01839507
22385128
0.04407995
0.00567196
1.24099342
0.08904143
1.01051151
DEFAULT

12240945
0.02386659
19842375
0.03868736
0.00924771
1.23626135
0.10231414
1.03146397
DEFAULT

12/31/2010 3/31/2011
1.47342529 1.49966328
0.64947929
0.6691963
0.89326692 0.89843435
1.47342529 1.49966328

6/30/2011 9/30/2011 12/31/2011

1.53899074 1.73224323
1.8419389
0.68633443 0.76353133
0.7733817
0.91262487 0.98225827 1.03865902
1.53899074 1.73224323
1.8419389

3/31/2012
1.86125997
0.80580605
1.03070868
1.86125997

6/30/2012
1.88732411
0.80889045
1.0433601
1.88732411

12/31/2010 3/31/2011
0.04454835 0.04304405
0.24713197 0.22600645
0.34304018 0.31742605

6/30/2011 9/30/2011
0.04334564 0.04344107
0.19574701 0.18731231
0.27788994 0.29266105

12/31/2011 3/31/2012 6/30/2012

0.04313912 0.04354173 0.04243462
0.19296472 0.17737669
0.1823171
0.31910871 0.29264338 0.30643819

12/31/2010 3/31/2011 6/30/2011 9/30/2011 12/31/2011 3/31/2012 6/30/2012

3712580
2927279
3939651
7393218
5236188
2076978
6440446
202818510 202997906 202186024 239871521 239116101 226609408 229351720

0.01784015
0.01684067
-0.6599704
0.218976

0.01407662
0.01699039
-0.46436626
0.20014168

0.01923266 0.03487885 0.02368856

0.01771418
0.0201659 0.02244287
0.04185816 -0.15564156 -0.95376622
0.17169719 0.17604156 0.19906602

0.00915187 0.02755422
0.0205718
0.0231396
1.42420222 -0.44316522
0.15816285 0.18433979

-625307
637160
395444
-1611048
4208368
2880392
4743061
-1037991.11 933035.608
378891.44 -1861794.02 8222167.26 -1221868.67 6845020.68
-2237170
1262467
-241716
-2006492
5819416
-1327976
1862669
-3713635.97 1848714.08 -231598.212 -2318785.54 11369778.4 563330.363 2688139.12
-951673
596224
-940435
4737487
-5378997
-822257
1214080
-4839482
8074677
-1592039
-2607098
-1046743
7064817
2899375
4421470
4168049
4146263
4467172
4337349
4219777
4542514
-10212625
4502852
-6678737
0.43122645 -0.18102242 -0.05143367
-132721.695

-2336783 -10763089
0.34718923 -4.86556879

2022783
-429059
-0.0523391 1.32893104

-242862.52 -88235.7606 -275727.104 -21313847.1 -606328.132 5428866.11

9/30/2012

12/31/2012

IFRS

IFRS

502307193
65293621
10106004
0
0
0
0
28091187
30116099
-2024912
5453294
5453294
0
16578014
5065122
2227199
724687
1860396
0
0
252840
437013572
5062239
10070117
7976877
0
0
2093240
212486307
115180341
171187994
5901016
-92974348
13191304
0
0
174949447
142672339
0
0
0

478768717
63320496
12477703
0
0
0
0
23697673
25463982
-1766309
5477953
5477953
0
16485053
0
5182114
2227802
608255
2192784
0
0
153273
415448221
3098222
8929608
7978778
0
0
950830
212301155
115514382
170905784
5713884
-94209046
14376151
0
0
173522019
142444398
0
0
0

32277108
30554756
3890706
0
3808195
0
0
0
82511

345454026
54697854
411059
0
1086610
20000359
8746768
8746768
0
24453058
3074836
504601
0
3981316
6986376
0
9905929
290756172
81936180
0
137671304
15625614
55523074
2992805
1111114
13847853
0
0
37571302
156853167
8941791
147911376
4138201

31077621
13046503
4550714
0
4550714
0
0
0
0
0

323169638
53793196
428635
0
981026
20515688
6629627
6629627
0
25238220
3003022
623474
0
4295309
7675304
0
0
9641111
269376442
53052323
0
153339580
12861147
50123392
4828430
205984
13460947
0
0
0
31628031
155599079
14487781
141111298
4139201

0
113704000
0
0
17178203
1804124
0
20918367
-5544288
0
12890972
0
-2234000
12150995
28997
0
0
0
2944980
40065860
265804004

0
113929110
0
0
10842125
1804124
0
20919242
-11881241
0
12200862
0
-3174000
-3004962
-137000
0
0
0
18516824
40379833
234329995

divulgado
51232988
0
51232988
0
0
0
0
0
0
35499228
15733760
10343274
5390486
-2211085
3179401
-4428552
391598
75619
0
0
253375

divulgado
48109508
0
48109508
0
0
0
0
0
0
33390640
14718868
11017077
3701791
-2997185
704606
-4252598
1026428
92101
859404
0
0

62604
4820150
4099068
42596
0
0
0
678486
270987
-978164
1615635
2110514
-494879
-2593799
0
-2593799
69866
-2663665
4201786

74923
5279026
4163450
0
0
0
236166
879410
297691
-3250301
2585151
-11713419
14298570
-5835452
0
-5835452
501501
-6336953
4220511

-2593799
382686
0
0
542147
-20003
0
0
0
-139458
-2211113
69866
-2280979

-5835452
-8358855
0
-940000
-5200914
-130997
0
0
0
-2086944
-14194307
501501
-14695808

199512642
11859265
-15922066
-15767890
17231094

197036359
11507486
-11881241
-11219661
17184167

3
3
substraccin substraccin
-978160
201
0

-3250302
5088
0

0
201
5631355
4201786
1443798
392780
-270987
2202
-138224
0
0
4566798
4777576
42597
-253375
0
9220194
918928
-934532
367135
-920532
186477
2286396
-66016
10139122
-749609
0
0
-1688972
333885
656422
0
-264522
0
0
0
-2202
130186
85594
0
-7634585
418024
0
-754480
0
0
0

0
5088
5097541
4220090
247685
1115615
-297691
-21135
-167023
0
0
4419621
5042859
-859404
236166
0
6271948
2795979
4038634
185353
410542
216268
-1011891
-1042927
9067927
-2771889
0
0
-3873858
1379499
2038351
0
59188
0
-895000
0
21135
177796
-1679000
0
-3924339
-14511218
0
505202
0
0
0

0
0
0
0
-4660247
0
-2637882
1754928
0
0
1754928

0
0
0
0
-4865427
0
14947104
2371699
0
0
2371699

31268019

31268019

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
7/2/2013
7/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

2.21E+11
221105153

2.08E+11
207801564

502307193
221105153
281202040
0.44017915
0.55982085

478768717
207801564
270967153
0.4340333
0.5659667

3179401
4201786
7381187

704606
4220090
4924696

749609
10595767
-1645178
-895569

2771889
9527300
-1068467
1703422

%KD WALMART
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

8276756

3221274

WALMART
300000000
250000000
200000000
150000000
Axis Title

100000000
50000000
0
-50000000
-1E+08

10595767
0.0210942
17178203
0.0341986
0.00632959
1.27180229
0.10199533
1.03536159
DEFAULT

9527300
0.01989959
10842125
0.02264585
0.0014717
1.30397071
0.10048591
1.02144641
DEFAULT

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

3179401
704606
4157565
3954907
-1.65170156 -0.79535741
-2593799
-5835452
4201786
4220090
749609
2771889
-1645178
-1068467
-8246567 -13303589
-5743011 -16622373

-1.5E+08

FFF WALMEX
150000000
100000000
50000000
0
-50000000
-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

9/30/2012 12/31/2012
1.85385473 1.90501227
0.78628574 0.76688839
1.03782653 1.07817351
1.85385473 1.90501227

EQUITY CASH FLOW WALMART

150000000
100000000

-1.5E+08

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

-1E+08

9/30/2007

-50000000

3/31/2007

0
9/30/2006

9/30/2012 12/31/2012
4157565
3954907
221105153 207801564

50000000

3/31/2006

12/31/2012
0.04060965
0.15844475
0.26508696

Axis Title

9/30/2012
0.04404502
0.17580226
0.2883038

-1.5E+08

0.01815169 0.01787796
0.02286892 0.01938313
-1.65170156 -0.79535741
0.18809162
0.1651346

BETAS CEMEX
2.5
2
Axis Title

3179401
704606
8430822.58 1265019.61
-1563660
-2474795
-4146359.65 -4443141.55
749609
2771889
-1645178
-1068467
4201786
4220090

1.5
1

BETA DESAPALANCADA
BETA APALANCADA

0.5

-5097355
-2516668
9.66384496 0.87165629
30127219.6 497819.425

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

CEMEX
300000000
250000000
200000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

Axis Title

150000000
100000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

50000000

-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-1.5E+08

FFF CEMEX
150000000
100000000
50000000
0
3/31/2006
-50000000
FFF

-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

WALMART

EQUITY CASH FLOW CEMEX

150000000
100000000

-1.5E+08

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

-1E+08

3/31/2007

-50000000

9/30/2006

0
3/31/2006

9/30/2012

3/31/2012

9/30/2011

Series1

Axis Title

50000000

-1.5E+08

0.3
0.25
0.2
0.15
BETA DESAPALANCADA
BETA APALANCADA

0.1
0.05
0

WACC CEMEX

%KD ALFA

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

FLUJO DE INVERSIN

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

FLUJO OPERATIVO

Axis Title

ALFA

FFF ALFA
10000000
8000000
6000000
4000000
2000000
FFF

FFF

-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

EQUITY CASH FLOW ALFA

10000000

-10000000
-15000000

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

-5000000

9/30/2006

0
3/31/2006

Series1

Axis Title

5000000

-15000000

Series1

%KD

DE INVERSIN

FFF

0.45
0.4

KS CEMEX

0.35
0.3
0.25
0.2
0.15
Series1

0.1
0.05
0

Series1
Linear (Series1)

Series1
Linear (Series1)

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

308863433
49844700
7796087
-

313426783
52473075
7976691
-

17793025
-

18534833
-

7705248
-

9669191
-

12787440
-

13185972
-

3762899
-

3106388

1080301

922218
-

0
-

0
-

3709326
-

3701141
-

9685457
-

10001235
-

176552057
93300444
177933948
12908987
115408525
7817204
-

179327291
94473050
180760676
13197693
117949814
8845687
-

52192623
-

317764293
51467308
8774105
0
0
0
0
18126243
18126243
0
7297821
7297821
0
13901651

52593770
-

338363560
58263151
17823398
0
0
0
0
15925789
15925789
0
7549755
7549755
0
13467887

NIF-MEX

336362435
56693358
13437599
0
0
0
0
16977783
16977783
0
7173824
7173824
0
14966087

3367489
3496322
4138065
0
0
0
1073839
605085
1098690
0
0
0
2293649
2891237
3039375
0
0
0
0
0
0
257625693 270600077 269346196
3768530
4070826
4997620
8057773
8396471
7882014
8057773
8396471
7882014
0
0
0
0
0
0
0
0
0
183707513 194128186 194288849
96046181 107594739 108869475
188052340 197188895 200003961
11954611
7121654
9881504
-122500126 -128888879 -137543620
10154507
11111777
13077528
0
0
0
0
0
0
54307326
54496882
54180826
54307326
54496882
54180826
0
0
0
0
0
0
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

0
3822885
-

0
3671879

0
3809046
3975505
0
3975505
0

4509498

3515165
-

0
-

186849047
46701053
5726220
0
6871778
15772506
2780696

182443142
48657175
5953027
0
1462579
17651209
2972812

15549852
1208825
1009199

20617548
518811
95251
-

0
7671398
-

0
7210520
-

0
-

61710798
0
25600589
25659065
-

6861371
-

6774443
-

0
122014386
6156896
115857490
3837427

0
0
0

173641158
51584011
9875820
0
6026634
17467856
3001281
3001281
0
15212421
567916
61918
0
0
8124693

171523369
50086412
8853721
0
5272364
19380562
2566941
2566941
0
14012824
410414
143507
0
0
8905826

158207486
44721619
2745177
0
5636506
19210288
2172211
2172211
0
14957436
929335
221617
0
0
9274255

130983641
6661939
124321702
3837779

0
0
0

6457894
0
110411144
48311427
0
28110199
26764677
7224842
0
0
7224842
0

62521665
0
31547613
26856520

0
3895872
4101016
0
4101016
0

0
0
0

0
3973498
5534213
0
5534213
0

4553077
0
107245853
38461993
0
32543273
29028099
7212489
0
0
7212489
0

0
0
144123135
7150386
136972749
3904098

4532228
0
100280878
16289702
0
48170535
28460464
7360176
0
0
7360176
0
-

0
0
166840191
21670245
145169945
3964438

0
0
178154949
29729612
148425336
4004376

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
52544840
0

-6306066
35108441
76740300

-6353159
32417938
74460520

0
54081093
0
6326005
168921735
1710626
0
144989550
22221560
0
-96260182
-106218767
0
12923561
0
3562307
0
0
-6527283
37090981
60443565

0
53154086
0
-

1644727
0
137255658
5725895
-

1656976
0
140455006
12290638
-

-91335649
-92148501
-

-93200402
-99982445
-

3915116
-

9268189
-

3203801
-

3867013
-

divulgado

divulgado

44531882
-

51982296
-

28512712
16019171
9716786
6302385
1171905
7474290
-

33875998
16627014
9727340
6899675
-1101230
5798444
-

89182
-

50503012

33119125
19896905
10542879
9354027
953102
10307128

63497

0
55470855
0
6495395
174026118
1756501
0
167742907
4526710
0
-91571408
-93204830
0
4657837
0
3710120
0
0
-6734534
30438263
35999773

divulgado

53016030

32226279
19756017
10049924
9706093
-1738132
7967961

98579
-

divulgado

0
54917615
0
6430516
167795412
1738837
0
139211381
26845194
0
-87938037
-93210468
0
8215064
0
3724086
0
0
-6666719
36626532
50174101

188289
-

divulgado
48660034
0
48660034
0
0
0
0
0
0
31755385
16904649
10592686
6311963
-842581
5469382
-578110
246384
277633
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

-11550
-

-10145
-

1233383
-

-13093
-

1181756
-

1134488

1153428

0
473611
6139421
1434974
1224094
210880
4704447
0
4704447
447028
4257419
3645816
4704447

-29376
-101431
99212
6956006
1075367
1126860
-51494
5880640
0
5880640
154744
5725895
2973721

3320
-161158
420444
8103451
1204585
441264
763321
6898865
0
6898865
376885
6521980
3173741

-29803 -124751
348350
11517382
1749398
1499269
250129
9767984
0
9767984
235004
9532980
3280898

5880640

6898865

9767984

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-31248
824495
1000510
0
0
0
-27697
-148319
709618
5600890
936649
555495
381153
4664241
0
4664241
137531
4526710
3509973

4664241
0
0
0
0
0
0
0
0
0
4664241
0
4664241
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

5600890
-704492
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
2973722
2973722
0
0
0
0
0
-

0
0
3202313
3202313
0
0
0
0
0
-

0
0
-

0
0

2973722

8567149
-6431651

8477598
-938694

-2028943
0

-7343419
-1564532
-

-3387575
585062
-

-4402708
-1224793
-3409210
0
556244
0
0
1627728

1004721
-307346
2442989
-725629
251345
-

3369391

-604658
-311774
-1434104
1762353
-1532342
-

0
0

3202313

439704
-913848
-796334
180062
925489
-

0
0
3369391
3369391
0
0
0
0
0

-4169940
4401506
-

2167460
-7407799
-1127527
0
-5758797
0
0
-379815

-1790231
-13901695
-11726041
0
449454
0
0
-2741832

0
0
3655445
3655445
0
0
0
0
0
0
0
0
0
0
0
0
3655445
2819413
2518892
571463
101702
1615685
-1988330
0
6474859
-13913199
0
0
-7286434
-3443671
0
0
3170038
0
0
0
0
0
0
-6353132
10581367
-11849832
0
19231950
0
0
3164532

0
-704492
2966956
3509972
-134949
0
-99148
-38
-308881
0
0
1538390
1176525
0
0
361865
9401744
-3231644
-890255
-1361650
708818
-367135
-76152
-1245271
6170100
1440478
1236814
1013150
398475
275258
0
0
484718
0
0
0
38
321398
0
-2289372
-12177387
0
0
0
-14499370
0
0

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

446
0
0
0
0
0
0
910705
-

2043
-5707835
5564133
0
0
0
0
131105
-

11514934

1157
-88104
203671
0
0
0
0
-22809646

1068
-9504
43153
0
0
0
0
3143027
0
0
3143027

0
0
0
0
-649419
0
2971401
-4566809
0
18004408
13437599

23665495

23667201

23665495

3/31/2007
3/31/2007
4/22/2008
5/11/2012
Ind2 Mexico
Si

11832748

3/31/2006
3/31/2006
5/31/2007
3/29/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/20/2007
3/29/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.07E+11 9.4727E+10 9.2324E+10 8.5131E+10 7.2842E+10

106667275 94726992.3 92324079.9
85131351
72841921
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

308863433 313426783 317764293 338363560 336362435

106667275 94726992.3 92324079.9
85131351
72841921
202196158 218699791 225440213 253232209 263520514
0.34535417 0.30223005 0.29054265 0.25159728 0.21655784
0.65464583 0.69776995 0.70945735 0.74840272 0.78344216

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
7474290
7967961
10307128
5798444
DEPRECIACIN Y AMORTIZACIN
2973722
3202313
3369391
3655445
FLUJO OPERATIVO
10448012
11170274
13676519
9453889
FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE)
CAPITAL DE TRABAJO
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN

6431651
3143647
6431651

938694
3815900
672253
1610947

1564532
-116703
-3932603
-2368071

13913199
8176739
8293442
22206641

5469382
3509972
8979354

-1440478
11971739
3795000
2354522

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
4016361
9559327
16044590 -12752752
6624832
CALCULO DEL FLUJO PARA LOS INVERSIONISTAS (EQUITY CASH FLOW)
EBIT
7474290
7967961
10307128
5798444
5469382
GASTOS FINANCIEROS
518284
-135490
-1210254
-340977
-131508
IMPUESTOS 0.15459532 0.14865099 0.15189198 0.23373116 0.16723217
(EBIT- GASTOS FINANCIEROS)*(1-T)
5880640
6898865
9767984
4704447
4664241
DEPRECIACIN Y AMORTIZACIN
2973722
3202313
3369391
3655445
3509972
CAPEX
6431651
938694
1564532
13913199
-1440478
CAMBIO EN WK(WORKING CAPITAL)
0
672253
-3932603
8293442
3795000
CAMBIO EN DEUDA
-11940283 -2402912.47 -7192728.82 -12289430
FLUJO PARA LOS INVERSIONISTAS
-3450051.95 13102533.5 -21039477.8 -6469739.01
Z SCORE ALMANT'S
CAPITAL DE TRABAJO
CAPITAL DE TRABAJO ENTRE ACTIVO TOTAL
UTILIDADES RETENIDAS
UTILIDAD RETENIDA ENTRE ACTIVO TOTAL
EBIT/ACTIVO TOTAL
PATRIMONIO/ DEUDA TOTAL BRUTA
VENTAS/ACTIVO TOTAL
Z DE ALMANT

>3
> 2.7
> 1.8
>0

3143647
3815900
0.01017811 0.01217477
#VALUE!
#VALUE!
0.02419934 0.02542208
1.89557816 2.30873783
0.14417985 0.16585148
#VALUE!
#VALUE!

-116703
8176739
-0.00036726 0.02416554
168921735 167795412
0.53159445 0.49590273
0.03243639 0.01713673
2.44183547 2.97460578
0.16684074 0.14925665
2.62911693 2.89216088
ALTA PROBABILIDAD
EN ALERTA

SIN PROBLEMAS DE DEFAULT

EN ALERTA DE DEFAULT
ALTA PROBABILIDAD DE DEFAULT
DEFAULT

11971739
0.03559178
174026118
0.51737679
0.01626038
3.61770407
0.14466548
3.35290242
SIN PROBLEMAS

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

484731600
74771606
26025460
0
0
0
0
18445447
18445447
0
7213921
7213921
0
14838960
-

533417983
74194172
14023807
0
0
0
0
25258320
25258320
0
9024581
9024581
0
19144050

542314373
61244231
8670586
0
0
0
0
20719071
20719071
0
5885742
5885742
0
19630674

NIF-MEX

543807712
63987197
7598371
0
0
0
0
20319904
20319904
0
5354587
5354587
0
21243767

535242690
63189543
7338430
0
0
0
0
22757212
22757212
0
5724213
5724213
0
21294915

541249345
69176422
15193440
0
0
0
0
20851329
20851329
0
7329004
7329004
0
20674597

623623006
68195939
12900349
0
0
0
0
15921126
15921126
0
7338374
7338374
0
21215248

8247818
6743414
6338158
9470568
6074773
5128052
10820842
0
0
0
0
0
0
3498754
5032163
1456187
2095815
2263397
2168404
2083630
2649788
0
0
0
0
0
0
0
3215656
5287227
4242343
7207171
3906369
3044422
4672300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399920946 447123080 435933900 435230562 429319690 429384516 509279457
5193762
6478724
5925278
5810835
5251548
8109324
17970154
139024984
9798701
10599321
11031873
11625148
17542562
11893007
139024984
9798701
10599321
11031873
11625148
17542562
11893007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
192864670 235839336 262188855 261729773 256975668 246126822 270281496
107053843 128960597 149895234 149479717 145354129 136675871 149328026
198234051 234152510 231689883 233557721 230179040 210983099 244819186
9853078
10277550
10872260
10747511
11189725
10597628
15718551
-138208787 -160272256 -154236079 -158224129 -158942075 -138696120 -157247750
15932484
22720936
23967557
26168953
29194849
26566344
17663483
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53216142 187039319 150504495 146137397 141495087 146007108 155955129
53216142 187039319 150504495 146137397 141495087 146007108 155955129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
3861501
5759888
0
5013824
746064
-

0
3802780
4164220
0
3428538
735682
-

0
776203
5939748
0
5035022
904726
-

0
776336
9744348
0
8839348
905000
-

0
3814778
10157461
0
9252461
905000
-

0
4178909
7419791
0
6514791
905000
-

0
20320430
32859241
0
8002041
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

24857200
0
0

292541134
180083691
8102432
0
3276901
19452609
2129446
2129446
0
147122303
325025
2693676
0
3131878
6465325

323347142
73367055
22478981
0
4153880
23622092
3318511
3318511
0
19793590
1425358
798035
0
5228946
8963528

338161494
83388137
29524021
0
6732444
23659920
4579259
4579259
0
18892493
1029935
393405
0
5184278
8335587

335053178
101873696
44137427
0
9267607
23096627
3963811
3963811
0
21408224
2799861
890382
0
5213881
8524267

315171132
84611659
28366156
0
9201378
24512957
3861609
3861609
0
18669559
435418
791805
0
4753936
8007568

320264697
89767441
32187067
0
8992195
22994375
4422991
4422991
0
21170813
2154828
2746007
0
4337132
7186161

386355204
152737468
86539902
0
8728861
20778341
7125080
7125080
0
29565284
1212736
1135000
0
4807898
10219469

134506399
0
96171863
13232970
0
47518494
28187947
7232453
0
0
7232453
0

3377723
0
233475154
139893040
0
58329526
27795682
7456906
0
0
7456906
0

0
0
192190466
39823671
152366795
3988907

3949288
0
238611950
125919505
0
54734896
50306778
7650771
0
0
7650771
0

0
0
210070842
40926490
169144352
3987055

3979833
0
215123704
108575705
0
48322020
50381354
7844625
0
0
7844625
0

0
0
204152879
40984888
163167991
4115093

4680832
0
211965122
105861406
0
48205635
49858881
8039200
0
0
8039200
0

0
0
208754534
41183682
167570852
4115093

4746685
0
213206597
106870838
0
47897633
50204226
8233900
0
0
8233900
0

0
0
220071558
49961813
170109745
4117459

2555105
9635076
209084037
110222831
0
52581762
38044844
8234600
0
0
6790505
0
-

0
0
220984648
48769356
172215292
4117476

1444095
0
237267802
46575089
190692713
4117463

0
61406493
0
6074480
173972899
1748955
0
161013018
11210926
0
-93075985
-93458781
0
3615481
0
3472842
0
0
-6705527
168210585
38761641

0
0
0
61480819
63378886
63379454
0
0
0
6172516
6265800
6265800
185327683 193981139
94426748
1777182
1804124
1804124
0
0 -104561155
163616234 166069193 192177015
19934268
26107822
5006764
0
0
0
-87823721 -104572927
-616243
-91445240 -104717538
0
0
0
0
6848811
3326761
-4359570
0
0
0
3586643
3735173
3743327
0
0
0
0
0
0
-6813936
-6917323
0
59142936
67433071
88516520
173494627 155922067 133803161

3
divulgado

3
divulgado

53858260
34697526
19160734
10329305
8831429
-1115157
7716272

63311882
-

44718826
22090314
11799269
10291045
1358268
11649313
-

-74683
-

divulgado

66809140
-

43891765
19420117
13011746
6408371
-258135
6150236
-

148021
-

156909
-

0
0
70171839
70182742
0
0
6000000
6000000
95834351
76889968
1804124
1804124
-84187583 -108061159
168603912 171447901
9613898
11699102
0
0
-6013904
15025106
0
0
0
0
-9739157
11338265
0
0
3725253
3686841
0
0
0
0
0
0
69177418
71773559
132094962 132754525

3
divulgado
57514886
0
57514886
0
0
0
0
0
0
40542436
16972450
12058200
4914250
3499264
8413514
-2765148
123423
81781
0
0
0

3
divulgado

3
divulgado

65852107
44038979
21813128
12490445
9322683
-2132641
7190042

divulgado
55290504
-

40193781
20110918
11582898
8528020
-2672082
5855938
-

41702
-

60304699
-

0
70170882
0
6000000
81673797
1804124
0
77591974
2277699
0
28730571
0
-6095919
31371878
0
3454612
0
0
0
136164580
139753981

38470268
16820236
12208028
4612208
-35332073
-30719865
-

58997
-

135458
-

-140456
-

-59061
-

1032262
-

109999

41642
2888571
2611344
0
0
0
0
277227
385368
6033734
975813
878086
97727
5057921
0
5057921
51157
5006764
5219396

2797187

2994610
-

4332
-192160
360612
8439771
1372970
1065141
307829
7066801
0
7066801
363326
6703475
3442230

0
-291270
533147
10664468
1721563
2446194
-724631
8942906
0
8942906
400435
8542471
4616504

0
211686
472234
6456371
670131
1052969
-382838
5786240
0
5786240
-85325
5871565
5645768

7066801

8942906

5786240

5057921
0
0
0
0
0
0
0
0
0
5057921
0
5057921
-

3
3
3
substraccin substraccin substraccin divulgado
8439906
-1119896
0

10666581
-1073773
0

6453056
-2820823
0

6033734
-124955
0

39991
-

33879
-

2135636
-

123553
-

1835208
-

2617470
-

0
280261
367762
5701950
873577
955178
-81601
4828373
0
4828373
221239
4607134
4909904

21947
194125
321329
2087184
163238
885251
-722013
1923946
0
1923946
-161260
2085206
5053333

-56440
182166
273392
-35207954
-24944709
5320820
-30265529
-10263245
775301
-9487944
-66541
-9421403
5388946

4828373

1923946

-9487944

3
3
3
substraccin substraccin substraccin
5701950
-251591
0

2087182
1535832
0

-36598752
-306989
0

0
0
-1119896
-1073773
3234308
3764053
3613664
4617903
17094
-74220
0
0
-360614
-533138
29931
-39412
-65768
-207081
0
0
0
0
1702161
1423200
1220077
3088400
0
0
0
0
482084
-1665200
12256478
14780061
-3580202
-582076
-1540300
1316504
50373
63244
-331192
-2145804
324477
3801807
-948594
-3505174
-1134966
-112654
8676276
14197985
-9520433 -160154791
-1231522 -152562136
-938876
-191401
-8022173
-6226253
325712
1159275
0
0
0
0
-1576301
-2537792
0
0
0
0
0
0
-29931
39412
62993
134931
0
0
1889665
29174
13489507 133534372
0
0
0
0
0
0
299496 133790338
0
0
0
0

0
-2820823
4676517
5645620
-208850
0
-472221
-21126
-266906
0
0
1641006
3206240
0
0
-1565234
9949756
3406597
3875755
-1176204
428434
1246569
747283
-1715240
13356353
-17580760
-4725046
2596779
-8187657
456265
0
0
-8937658
0
0
0
21126
312728
0
882703
101102
0
0
0
-5774492
0
0

0
-124955
2834599
5221338
-2217666
0
-43402
-2248
-123423
0
0
1442739
2888571
0
0
-1445832
10186117
-3084381
241807
-1899364
286089
-509091
-13416
-1190406
7101736
-1364327
0
2655238
-5354025
1745328
0
0
-540780
0
0
0
2248
106257
0
21407
-6809622
0
0
0
-5562016
0
0

0
-251591
4359246
4911596
-102074
0
-367762
-821
-81693
0
0
4065317
2415896
0
0
1649421
13874922
-2215086
-2179308
69335
497388
1415487
-1136110
-881878
11659836
-2355818
-473141
3331030
-6646775
333847
0
0
683716
0
0
0
821
88290
0
326394
-9563962
0
0
0
-13142892
0
0

0
1535832
4330138
5054398
-307683
0
-321329
-2372
-92876
0
0
4880299
2051281
0
0
2829018
12833451
-1046326
889181
-381116
-264603
-539228
-338513
-412047
11787125
-1638409
0
807895
-5733300
1154912
0
0
-1520905
0
0
0
2372
100990
0
3549627
-2293706
0
0
0
-705794
0
0

0
-306989
24941057
4511102
-250603
21125415
-136390
-93161
-215306
0
0
14982864
18015471
0
0
-3032607
3018180
4349166
4944968
2105050
-216922
-3298335
1644232
-829827
7367346
-3819452
-53509
2427927
-5428674
-582533
0
0
-625432
0
0
0
93161
217847
0
131761
-5278632
0
0
0
15799699
0
0

0
-142514
0
0
-1808040
0
15140564
12645349
0
2
12645351

0
0
0
0
-2084725
0
1828759
-12422433
0
-2
-12422435

0
0
0
0
-3585552
0
9461146
-4123305
0
-1442503
-5565808

0
0
0
0
-1110775
0
-136831
-1072213
0
8670584
7598371

0
-213345
0
0
-4771180
0
8563455
-259944
0
3
-259941

0
0
0
0
-325422
0
-1262490
7855010
0
0
7855010

0
-1495
0
0
-3775727
0
-17301109
-1730738
0
-562353
-2293091

24233318

24233318

24233318

24236152

24236152

25094206

25089393

6/30/2007
6/30/2007
7/23/2008
5/11/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/28/2009
5/11/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
7/28/2009
5/11/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/27/2009
5/11/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/5/2010
5/11/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

7.2131E+10
2.25E+11
2.17E+11
2.10E+11
1.92E+11
72130796.9 224855428 216910866 210302759 191634575
EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

1.96E+11
195947733

2.58E+11
258073356

484731600 533417983 542314373 543807712 535242690 541249345 623623006

72130796.9 224855428 216910866 210302759 191634575 195947733 258073356
412600803 308562555 325403507 333504953 343608115 345301612 365549650
0.14880564 0.42153702 0.39997256 0.38672265 0.35803305 0.36202858 0.41382911
0.85119436 0.57846298 0.60002744 0.61327735 0.64196695 0.63797142 0.58617089

7716272
3613664
11329936

11649313
4617903
16267216

6150236
5645620
11795856

8413514
5221338
13634852

7190042
4911596
12101638

5855938
5054398
10910336

-30719865
4511102
-26208763

9520433
-105312085
-117283824
-107763391

160154791
827117
106139202
266293993

17580760
-22143906
-22971023
-5390263

1364327
-37886499
-15742593
-14378266

2355818
-21422116
16464383
18820201

1638409
-20591019
831097
2469506

3819452
-84541529
-63950510
-60131058

A LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

119093327 -250026777
17186119
28013118

-6718563

8440830

33922295

7716272
11649313
6150236
8413514
7190042
5855938 -30719865
-723499
984845
-306135
2379780
1488092
3768754
4488089
0.16267858 0.16142971 0.10379376 0.16172622 0.15320671 0.07820968 0.70849641
7066801
8942906
5786240
5057921
4828373
1923946 -10263245
3613664
4617903
5645620
5221338
4911596
5054398
4511102
9520433 160154791
17580760
1364327
2355818
1638409
3819452
-117283824 106139202 -22971023 -15742593
16464383
831097 -63950510
-711124.132 152724631 -7944562.38
-6608107 -18668184
4313158
62125623
117732732 -100008553 8877560.62
18049418 -27748416
8821996 116504538

-105312085
827117
-0.21725855
0.0015506
173972899 185327683
0.35890563 0.34743426
0.01591865
0.021839
5.7201753 1.37227087
0.11110945 0.12524726
4.1806032 1.59115816
SIN PROBLEMAS
DEFAULT

-22143906
-0.04083223
193981139
0.35769131
0.01134072
1.50017154
0.11674388
1.59593388
DEFAULT

-37886499
-0.06966893
94426748
0.17363996
0.01547149
1.58583251
0.10576328
1.36285611
DEFAULT

-21422116
-0.04002318
95834351
0.17904841
0.01343324
1.79303821
0.12303224
1.55328406
DEFAULT

-20591019
-0.0380435
76889968
0.14206016
0.0108193
1.76221284
0.11141759
1.46330236
DEFAULT

-84541529
-0.13556512
81673797
0.13096662
-0.04926031
1.41645637
0.08866014
0.88154877
DEFAULT

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

625339667
66863492
10321356
0
0
0
0
17508471
17508471
0
12660496
12660496
0
20297303
-

599036831
66112057
12140947
0
0
0
0
18093206
18093206
0
7362595
7362595
0
18755359

614742894
62840002
4902821
0
0
0
0
19298559
19298559
0
7444485
7444485
0
18486778

582286168
56770420
14103778
0
0
0
0
13383197
13383197
0
6294317
6294317
0
17190802

NIF-MEX

556160531
62705879
18136716
0
0
0
0
13793209
13793209
0
7142750
7142750
0
17318652

554314933
60117273
9673809
0
0
0
0
13496883
13496883
0
9883948
9883948
0
17391768

549758896
62876253
10555376
0
0
0
0
15492152
15492152
0
7305999
7305999
0
17511466

6075866
9759950
12707359
5798326
6314552
9670865
12011260
159970
4027929
3370023
3127051
3952611
3524013
3319701
1626763
1194327
3309952
2671275
2361941
6146852
8691559
0
0
0
0
0
0
0
4289133
4537694
6027384
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
511688847 489416423 502727010 478584809 449897910 450988905 445402300
16269296
13177332
13183755
14736254
13904148
15205719
15688588
12048782
11526060
11560345
10895548
9051236
8589867
8729514
12048782
11526060
11560345
10895548
9051236
8589867
8729514
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269037086 261085190 267533991 258862937 239422406 238078793 237110531
150278398 147237583 152340753 148853002 138976723 140295524 140845472
243367908 239080553 246494902 242889436 231788693 233829632 236889873
11069639
11466327
11601561
10752108
7220607
6955833
6822552
-158804275 -158353570 -165177207 -162219763 -155763197 -159637713 -164130272
23125416
21654297
22273982
18588154
17199580
16635517
16682906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
161009377 151105502 155451893 150826656 142714542 148399504 145583943
161009377 151105502 155451893 150826656 142714542 148399504 145583943
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
18250656
35073650
0
10767464
0
-

0
17036633
35485706
0
8586815
0
-

0
18287563
36709463
0
7104895
0
-

0
36751463
6511951
0
6511951
0
-

0
36751156
8054422
0
8054422
0
-

0
36751025
3963997
0
3963997
0
-

0
36751230
1538494
0
1538494
0
-

24306186
0
0

26898891
0
0

29604568
0
0

0
0
0

0
0
0

0
0
0

0
0
0

389372723
113796415
53949972
0
5745246
19487903
6530824
6530824
0
28082470
3011075
1208101
0
4633080
10277215

372025658
125388783
67585266
0
6623673
18780673
7689496
7689496
0
24709675
2832394
7581
0
3876822
9397037

354732631
56168414
4741793
0
2586370
17373789
8769259
8769259
0
22697203
2221876
-16324
0
4332098
8716974

324716054
49212622
3267980
0
4125215
18193502
7342485
7342485
0
16283440
1752003
0
0
3230919
7111784

316609724
50184913
2187369
0
7390524
16717234
6606551
6606551
0
17283235
2337155
-191632
0
3140907
8445344

327461091
51688380
3379898
0
3215496
17409312
6378029
6378029
0
21305645
1209282
4986560
0
3149864
8344283

326579935
58588815
893646
0
7176332
18177846
6383797
6383797
0
25957194
2572247
7868648
0
3593799
8413875

4095884
4857115
251648263
151253803
0
53587551
37790589
9016320
0
0
7099000
0

4142599
4453242
224759409
127896828
0
49610359
37757491
9494731
0
0
7410000
0

1917320
0
235966944
45997687
189969257
4117463

4267297
3175282
276016401
173928119
0
54284891
37669780
10133611
0
0
7669000
0

2084731
0
227011173
43775682
183235491
4120255

0
4188734
243848314
136790037
0
66960503
32639771
7458003
0
0
7458003
0

2464611
0
260010263
45487603
214522660
4127860

0
3551461
234424166
120618490
0
73398701
32639771
7767204
0
0
7767204
0

0
0
257570114
43696191
213873923
4127000

0
3615656
248753025
118764132
0
89272726
32639771
8076396
0
0
8076396
0

0
0
239550807
40396830
199153977
4127895

0
3508625
244319631
117713761
0
85580499
32639771
8385600
0
0
8385600
0
-

0
0
226853842
20162899
206690943
4133185

0
0
223178961
20220013
202958948
4133337

0
70171521
0
6000000
90311897
1804124
8597429
79869575
40769
0
19368376
0
-6095919
21979020
0
3485275
0
0
0
98053789
181756336

0
74544779
0
0
71304590
1804124
-20532134
87497531
2535069
0
33265867
0
-6095919
35833786
0
3528000
0
0
0
111255756
152417892

0
88898657
0
0
85009384
1804124
-8442556
87496846
4150970
0
36486759
0
-6095919
39011636
0
3571042
0
0
0
44155562
197938672

0
98797000
0
0
82464914
1804124
0
79251575
1409215
0
28485009
0
-4712670
29292825
0
3904854
0
0
0
34010302
182873712

0
98634830
0
0
79530204
1804124
1425730
80660867
-4360517
0
16861048
-1
-4712670
17668865
0
3904854
0
0
0
32917554
176707720

0
104114350
0
0
69000033
1804124
275128
75179460
-8258679
0
29443375
0
-4712670
30251536
0
3904509
0
0
0
31682280
191357739

0
104114350
0
0
67580504
1804124
0
75179460
-9403080
0
27130757
0
-4719414
27948263
0
3901908
0
0
0
38751433
190749022

divulgado
49422575
0
49422575
0
0
0
0
0
0
35274011
14148564
9791838
4356726
-2576511
1780215
-2894062
91976
66103
0
0
0

divulgado

divulgado

51841255
-

51457875
-

35850952
15990303
10863205
5127098
-1410251
3716847
-

48271160
-

33530539
14362788
10613699
3749089
-1772481
1976608
-

27253
-

divulgado

47893327

28340166
10453597
8561539
1892058
-1640867
251191

44668
-

divulgado

38793763

33150297
11929030
10642124
1286906
-2606513
-1319607

62345
-

divulgado

45079327

35396542
16061333
10991275
5070058
-1062025
4008033

39430
-

divulgado

34212876
14058284
10412669
3645615
-2033752
1611863
-

84514
-

48048
-

25873
2986038
2606187
0
0
0
30741
349110
-2304066
-3417913
-2526061
1170760
-3696821
-891852
976136
84284
43515
40769
5384797
84284
0
0
0
0
0
0
0
0
0
84284
0
84284
-

3
divulgado
-3417913
2260372
0

21894
-

55994
-

2464863
-

69052
-

3205690
-

54318
-

3213266
-

55225
-

3117442
-

40760
-

3339506
-

3565811
-

14944
277949
34107
2414856
104908
615047
-510139
2309948
257209
2567157
72858
2494299
5057469

-27983
400548
140062
920685
-118155
1262896
-1381051
1038840
748557
1787397
171498
1615899
4951994

-39717
882686
23309
-4557249
-8026822
5640745
-13667567
3469573
-6259695
-2790122
-48368
-2741754
4917744

-71423
822939
-298713
-3253344
1098218
1098218
0
-4351562
-1
-4351563
8954
-4360517
4674324

18254
638030
-342378
-3385358
444357
444357
0
-3829715
1
-3829714
68450
-3898164
4707929

-17226
680524
97618
-1003089
103504
103504
0
-1106593
-1
-1106594
37806
-1144400
4670069

2567157

1787397

-2790122

-4351563

-3829714

-1106594

3
3
3
substraccin substraccin substraccin divulgado
2414856
-1357598
0

920686
-288473
0

-4557250
-760998
0

-3253344
-724411
0

3
3
substraccin substraccin
-3385356
1200044
0

-1003090
-1462183
0

0
2260372
5673282
5385817
318317
17431
43694
-1
-91976
0
0
5009964
5009964
0
0
0
9525705
-5343141
651235
2225657
-1058362
-2402564
-3832635
-926472
4182564
-2865077
0
-408363
-2751573
582238
0
0
-215846
0
0
0
1
69773
0
-141307
-3896480
0
0
0
2312600
0
0

0
-1357598
5504813
5056449
553825
-9465
-34106
-566
-61324
0
0
2824100
2824100
0
0
0
9386171
-143506
125549
1128056
526608
-997586
-1174743
248610
9242665
20626
-110198
2190760
-2412219
454048
0
0
-188458
0
0
0
566
79901
0
6226
-7443700
0
0
0
-692580
0
0

0
-288473
5249816
4952521
223132
335117
-140063
-2552
-118339
0
0
3941815
3941815
0
0
0
9823844
-4873107
199783
1033111
453307
-2553145
-2374115
-1632048
4950737
-1460649
-620870
13185
-1485085
437445
0
0
-170921
0
0
0
2552
122905
0
240140
-10728214
0
0
0
-22574421
0
0

0
-760998
13241772
4917745
7917257
547086
-23309
-3287
-113720
0
0
3864449
3864449
0
0
0
11787973
3567895
2553388
-475793
588897
3531172
-741691
-1888078
15355868
9871106
-489959
19899933
-2025350
545429
0
0
-7864454
0
0
0
3287
115778
0
-313558
-16026017
0
0
4125606
-18983130
0
0

0
-724411
5589539
4675776
382357
314329
298713
-65
-81571
0
0
4532995
4532995
0
0
0
6144779
-4857713
-1270719
-1369951
-2205570
-374991
995683
-632165
1287066
757007
-102260
2471043
-701293
312347
0
0
-38369
0
0
0
65
73840
0
-1258366
1988865
0
0
0
-6452441
0
0

0
1200044
5210649
4706476
174936
128593
342378
-1995
-139739
0
0
4512838
4512838
0
0
0
7538175
-1989383
261497
81816
-4047275
829264
2117707
-1232392
5548792
-2431066
102260
-1296327
-1153600
462501
0
0
-237217
0
0
0
1995
143173
0
-453851
-11580633
0
0
0
4982557
0
0

0
-1462183
5624691
4670069
532149
610844
-97618
-1945
-88808
0
0
4694847
4694847
0
0
0
7854265
166271
-1443194
94487
2840928
193461
-950909
-568502
8020536
-199724
0
-802504
-1423009
1698102
0
0
-41384
0
0
0
1945
86165
0
280961
-6939245
0
0
0
-3904542
0
0

0
0
0
0
-1156282
0
-5052798
-2578993
0
12900349
10321356

0
0
0
0
-2894294
0
-3856826
1819591
0
0
1819591

7604
0
14352891
0
-4049103
0
1534815
-7238126
0
0
-7238126

0
0
0
0
-4026394
0
2857901
9200957
0
0
9200957

1209
0
0
0
-2995947
0
11436044
4032938
0
14103778
18136716

-1209
0
0
0
-4975138
0
-11586843
-8462907
0
0
-8462907

0
0
0
0
-4263562
0
1228859
881567
0
0
881567

25089689

26094835

26094835

28836311

28846447

30001809

30001809

3/31/2009
3/31/2009
4/27/2010
5/11/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/27/2009
5/11/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/25/2010
5/11/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
2/28/2011
5/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/25/2011
5/11/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

2.65E+11
264536572

2.52E+11
251716126

2.36E+11
235541173

2.11E+11
211143735

2.04E+11
203595084

2.15E+11
214632252

2.11E+11
211364238

625339667 599036831 614742894 582286168 556160531 554314933 549758896

264536572 251716126 235541173 211143735 203595084 214632252 211364238
360803095 347320705 379201721 371142433 352565447 339682681 338394658
0.42302861 0.42020142 0.38315396 0.36261163 0.36607251 0.38720272 0.38446715
0.57697139 0.57979858 0.61684604 0.63738837 0.63392749 0.61279728 0.61553285

1780215
5385817
7166032

3716847
5056449
8773296

4008033
4952521
8960554

-1319607
4917745
3598138

251191
4675776
4926967

1976608
4706476
6683084

1611863
4670069
6281932

2865077
-46932923
37608606
40473683

-20626
-59276726
-12343803
-12364429

1460649
6671588
65948314
67408963

-9871106
7557798
886210
-8984896

-757007
12520966
4963168
4206161

2431066
8428893
-4092073
-1661007

199724
4287438
-4141455
-3941731

-33307651

12583034

720806

1780215
3716847
4008033
-1319607
5198128
1301991
3087348
3237642
0.73906533 0.04344276 -0.12833379 1.76133057
-891852
2309948
1038840
3469573
5385817
5056449
4952521
4917745
2865077
-20626
1460649
-9871106
37608606 -12343803
65948314
886210
6463216 -12820446 -16174953 -24397438
-29516502
6910380 -77592555
-7025224

251191
3504535
-0.3375659
-4351562
4675776
-757007
4963168
-7548651
-11430598

-46932923
-0.07505189
90311897
0.14442055
0.0028468
1.36390629
0.07903317
1.10065322
DEFAULT

21137725

-59276726
-0.09895339
71304590
0.11903206
0.00620471
1.3798111
0.08654101
1.06550615
DEFAULT

-58448409

6671588
0.01085265
85009384
0.13828445
0.00651985
1.60991693
0.08370634
1.37430472
DEFAULT

7557798
0.01297953
82464914
0.14162266
-0.00226625
1.75777147
0.07741782
1.44383809
DEFAULT

12520966
0.02251322
79530204
0.14299865
0.00045165
1.73169921
0.06975282
1.44130897
DEFAULT

8344091

10223663

1976608
1611863
5361966
2614952
-0.1312585 -0.10318526
-3829715
-1106593
4706476
4670069
2431066
199724
-4092073
-4141455
11037168
-3268014
13574936
4237193

8428893
0.01520596
69000033
0.12447803
0.00356586
1.58262646
0.08640093
1.33513173
DEFAULT

4287438
0.00779876
67580504
0.12292753
0.00293195
1.60100243
0.08780424
1.33551051
DEFAULT

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

515097150
54567214
8353976
0
0
0
0
12193328
12193328
0
7913590
7913590
0
15098188
-

NIF-MEX

506343735
56210046
7806444
0
0
0
0
15469476
15469476
0
7161424
7161424
0
16822405

496774222
54744656
7908665
0
0
0
0
16638257
16638257
0
8077372
8077372
0
16252853

554032201
59550404
10212018
0
0
0
0
16996183
16996183
0
8885726
8885726
0
18156749

548298617
58947201
16128431
0
0
0
0
13472187
13472187
0
7531917
7531917
0
17538665

IFRS

507830192
67427070
12923423
0
0
0
0
26434050
28585963
-2151913
5020669
5020669
0
16893767

512890388
65884142
8351076
0
0
0
0
28988005
31033212
-2045207
5442213
5442213
0
17433089

11008132
8950297
5867509
5299728
4276001
6155161
5669759
2615750
3468299
2964367
4494411
3523421
3303475
2864384
8392382
5481998
2903142
805317
752580
807788
568279
0
0
0
0
0
1836772
2015059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
207126
222037
421231288 413166350 406417422 454511444 449997788 440403122 447006246
13502826
13423395
12294745
14176141
8979569
5470324
5241912
8261091
7800256
7595211
8237037
8642227
9856389
9837769
8261091
7800256
7595211
8237037
8642227
7988560
8060273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1867829
1777496
231253632 225872840 222396478 247877276 245763088 219906149 221247214
139537391 137591137 137044803 154148705 152498591 117821628 120025350
233596855 231251809 230694666 255837842 252237229 170594978 173849160
6634405
6495668
6403068
7014044
6235195
6500927
6292697
-161108405 -162004477 -164253707 -184013571 -179731661 -87725383 -92360122
12593386
12538703
12507648
14890256
14523734
12713999
13440129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142094038 137571666 135860191 158334360 158950815 174047200 179805947
142094038 137571666 135860191 158334360 158950815 141306940 146212727
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
24504250
1615451
0
1615451
0
-

0
24506307
3991886
0
3991886
0
-

0
24506328
3764469
0
3764469
0
-

0
24506565
1380065
0
1380065
0
-

0
25577355
2084734
0
2084734
0
-

32740260
28260489
2862571
0
2768318
0
-

33593220
28262777
2610627
0
2521875
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
94253

0
0
88752

301397175
55119258
714580
0
4922655
18685958
6778493
6778493
0
24017572
1696657
7881312
0
3049786
8017955

299391302
48687413
265271
0
553926
18320115
6909484
6909484
0
22638617
2429510
4744569
0
3525502
8448079

297765630
48814062
1853281
0
1937636
18813353
7489401
7489401
0
18720391
1959600
2963087
0
3330014
7962239

339956734
56226908
290600
0
4278343
20021921
12182167
12182167
0
19453877
3223033
233908
0
4615602
8596971

340562407
56670448
378663
0
4822868
20168457
11160134
11160134
0
20140326
3133610
132344
0
4072883
9810086

351065059
58085500
378736
0
4758893
19465016
8992747
8992747
0
24490108
2423728
5955406
0
4431024
9160472

353234431
53643197
421646
0
1064028
20778836
8023148
8023148
0
23355539
2622259
6547356
0
3424500
8030368

0
3371862
221911390
113701278
0
83479997
17147404
7582711
0
0
7582711
0

0
3490957
226753813
96079549
0
106099160
17147404
7427700
0
0
7427700
0

0
0
213699975
19524378
194175597
4133361

0
2505451
223949608
85992383
0
112402724
18281801
7272700
0
0
7272700
0

0
0
206952433
17121667
189830766
4136700

0
2784363
258019144
98415430
0
136887148
15330666
7385900
0
0
7385900
0

0
0
199008592
16958291
182050301
4136737

0
2991403
256972586
96604831
0
137309739
15038137
8019879
0
0
8019879
0

0
0
214075467
19810269
194265198
4136767

0
2519478
292979559
89386076
0
132085703
15511714
55996066
6942296
1232297
14133975
0

0
0
207736210
16720288
191015922
4134712

0
2731056
299591234
91845295
0
136020751
15270685
56454503
6561916
1226344
14278578
0
-

0
33687498
156765133
9302379
147462754
4138000

0
34387665
159655957
9331948
150324009
4138201

0
104589134
0
0
63273130
1804124
0
77985038
-16516032
0
22179972
0
1657868
16617462
0
3904642
0
0
0
36388261
184545141

0
108802367
0
0
55731496
1804124
0
57252434
-3325062
0
21160203
0
-4719414
21974975
0
3904642
0
0
0
36183495
194274166

0
108813145
0
0
52318884
1804124
0
57252434
-6737674
0
16781535
0
5198327
7678566
0
3904642
0
0
0
34858688
192278219

0
108813148
0
0
41924338
1804124
0
57252434
-17132220
0
39390945
0
5198323
30287980
0
3904642
0
0
0
35587704
231829420

0
109309000
0
0
39930767
1804124
0
57253303
-19126660
0
37641443
0
4988868
28747933
0
3904642
0
0
0
33995618
226547225

0
113568000
0
0
22385128
1804124
0
20918876
-337872
0
7371626
0
-2234000
6516299
88917
0
0
0
3000410
38197913
265493411

0
113568000
0
0
19842375
1804124
0
20918878
-2880627
0
12775433
0
-2234000
10625840
48619
0
0
0
4334974
40068864
273920892

divulgado

divulgado

43301445
-

40744726
-

32222930
11078515
9522650
1555865
-2181172
-625307
-

50553037
-

35185377
14999082
11142995
3856087
-5467135
-1611048
-

44419
-

divulgado

50184459

34084457
13370961
10380314
2990647
-2595203
395444

71863
-

divulgado

47455418

29149901
11594825
9519827
2074998
-1437838
637160

65742
-

divulgado

36647717
13905320
10843474
3061846
1146522
4208368
-

58344
-

76579
-

divulgado
45217926
0
45217926
0
0
0
0
0
0
33065744
12152182
9048119
3104063
-223671
2880392
-2062133
2492334
125067
1931023
0
376641

divulgado
52475938
0
52475938
0
0
0
0
0
0
36755605
15720333
10716927
5003406
-260345
4743061
-6614565
130648
72626
0
0
0

63885
-

52124
-

3372296
-

31063
-

3413287
-

55664
-

3499343
-

93994
-

4032623
-

4270449
-

-35837
659355
19311
-4337887
2862877
6386926
-3524049
-7200764
1
-7200763
-87810
-7112953
4421470

-14298
745824
-218505
-2290119
1063454
1063454
0
-3353573
0
-3353573
-28511
-3325062
4168050

4346
622966
-171848
-3544207
-148354
961425
-1109779
-3395853
0
-3395853
16759
-3412612
4146264

4397
666848
-94536
-9004266
1401438
4657172
-3255734
-10405704
0
-10405704
-11155
-10394549
4467171

-11857
658685
76250
-1027820
980300
1168558
-188258
-2008120
-1
-2008121
-13680
-1994441
4337349

-7200763

-3353573

-3395853

-10405704

-2008121

59603
4554467
3925075
0
0
0
0
629392
-14845
803414
1144224
1144224
0
-340810
0
-340810
-2938
-337872
4219776

58022
6745213
4140529
1605513
0
0
215852
783319
174119
-1697385
752222
2256959
-1504737
-2449607
0
-2449607
93151
-2542758
4542094
-2449607
5540700
0
0
5581000
-40300
0
0
0
0
3091093
93151
2997942
198586114
11812092
-22487827
-22399447
17678949

-340810
-8896019
0
0
-9004836
146917
0
0
0
-38100
-9236829
-9233891
-2938

194364126
7828250
-22367338
-22328563
17503633

3
substraccin divulgado
-4337887
-205970
0

-2290119
-1340648
0

3
3
3
substraccin substraccin substraccin divulgado
-3544206
-274678
0

-9004264
2717616
0

-1027819
542019
0

3
substraccin

803414
538
0

-1697382
1250
0

0
-205970
5531457
4421470
414061
850707
-19311
-5843
-129627
0
0
3517868
3517868
0
0
0
4505468
2476036
2929190
1590130
745468
951514
-1925935
-1814331
6981504
951673
0
3994014
-3686037
-235210
0
0
18420
0
0
0
5843
43147
0
811496
-10134577
0
0
0
-3497347
0
0

0
-1340648
4365411
4168049
-42284
145128
218505
0
-123987
0
0
4700846
4700846
0
0
0
5435490
-4558621
-3224748
-1569223
-425641
-288109
1756329
-807229
876869
-596224
0
19060
-429383
173439
0
0
-162027
0
0
0
0
68115
0
-265428
-828177
0
0
0
2793084
0
0

0
-274678
4593094
4146263
92851
287521
171848
-29908
-75481
0
0
4371125
4371125
0
0
0
5145335
-2771988
-1181174
779733
-460029
266045
-1169277
-1007286
2373347
940435
-135952
932139
-1135728
174861
0
0
-79184
0
0
0
29908
137001
0
1017390
-3211561
0
0
0
985683
0
0

0
2717616
4377543
4467172
-24610
-43041
94536
-2506
-114008
0
0
8989642
8989642
0
0
0
7080537
715446
1627725
632729
-386907
-800488
-193567
-164046
7795983
-4737487
-4431507
-1362345
-1313904
704517
0
0
-146403
0
0
0
2506
168001
0
1641648
-755143
0
0
0
4683950
0
0

0
542019
2903628
4337349
-2537104
1361494
-76249
-11289
-170573
0
0
3978215
3978215
0
0
0
6396043
5169309
3332329
74401
2336961
368772
593144
-1536298
11565352
5378997
1053232
6567725
-3168410
1796566
0
0
-509300
0
0
0
11289
202355
0
-574460
-11027936
0
0
0
-3149676
0
0

0
538
4169193
4219777
-2116
129045
14845
-7686
-184672
0
0
2246803
4554467
-1931023
-376641
0
7219948
-6465086
-365260
569330
-2756528
-651113
-950139
-2311376
754862
822257
0
0
-817272
348484
1127130
0
-27269
0
0
0
7686
185671
-2173
0
-4782127
1264040
0
-512632
0
0
0

0
1250
4183567
4542514
-73217
23283
-174119
-4246
-130648
0
0
6745213
4923848
1605513
215852
0
9232648
-4007167
217133
289685
1256052
-175291
-4560811
-1033935
5225481
-1214080
0
0
-1620761
342000
234540
0
-205652
0
0
0
4246
114968
-83421
0
-8583748
-4409830
0
-125651
0
0
0

0
0
0
0
-2374940
0
-4262290
-2201400
0
0
-2201400

0
0
0
0
-3782797
0
161536
-547532
0
8353976
7806444

0
0
0
0
-3731024
0
-466220
102221
0
0
102221

0
0
0
0
-4343038
0
-1096055
2303353
0
0
2303353

0
0
0
0
-4576962
0
-3301298
5916413
0
0
5916413

0
0
0
0
-4502508
0
-1031027
-3205008
0
16128431
12923423

0
0
0
0
-4841341
0
793074
-4572347
0
0
-4572347

30001809

30001809

30001809

30001809

30001809

31268019

31268019

12/31/2010
12/31/2010
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/25/2011
5/11/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/26/2012
5/11/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/23/2012
5/11/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

12/31/2010 3/31/2011
2.03E+11
202818510

2.03E+11
202997906

2.02E+11
202186024

2.40E+11
239871521

2.39E+11
239116101

2.27E+11
226609408

6/30/2012
2.29E+11
229351720

515097150 506343735 496774222 554032201 548298617 507830192 512890388

202818510 202997906 202186024 239871521 239116101 226609408 229351720
312278640 303345829 294588198 314160680 309182516 281220784 283538668
0.39374807 0.40090929 0.40699782 0.43295592 0.43610561 0.44623067 0.44717492
0.60625193 0.59909071 0.59300218 0.56704408 0.56389439 0.55376933 0.55282508

-625307
4421470
3796163

637160
4168049
4805209

395444
4146263
4541707

-1611048
4467172
2856124

4208368
4337349
8545717

2880392
4219777
7100169

4743061
4542514
9285575

-951673
-552044
-4839482
-5791155

596224
7522633
8074677
8670901

-940435
5930594
-1592039
-2532474

4737487
3323496
-2607098
2130389

-5378997
2276753
-1046743
-6425740

-822257
9341570
7064817
6242560

1214080
12240945
2899375
4113455

9587318

-3865692

7074181

725735

14971457

857609

5172120

-625307
637160
395444
-1611048
4208368
2880392
4743061
3712580
2927279
3939651
7393218
5236188
2076978
6440446
-0.6599704 -0.46436626 0.04185816 -0.15564156 -0.95376622 1.42420222 -0.44316522
-7200764
-3353573
-3395853 -10405704
-2008120
-340810
-2449607
4421470
4168049
4146263
4467172
4337349
4219777
4542514
-951673
596224
-940435
4737487
-5378997
-822257
1214080
-4839482
8074677
-1592039
-2607098
-1046743
7064817
2899375
-8545728
179396
-811882
37685497
-755420 -12506693
2742312
-5533867
-7677029
2471002
29616576
7999549 -14870286
721764

-552044
-0.00107173
63273130
0.12283727
-0.00121396
1.53969497
0.08406462
1.26685928
DEFAULT

7522633
0.01485677
55731496
0.11006653
0.00125835
1.49432984
0.08046851
1.24271957
DEFAULT

5930594
0.01193821
52318884
0.10531723
0.00079602
1.45701563
0.09552713
1.22145877
DEFAULT

3323496
0.00599874
41924338
0.0756713
-0.00290786
1.30970396
0.0905804
1.05843681
DEFAULT

2276753
0.0041524
39930767
0.07282668
0.00767532
1.29302257
0.09219983
1.07777131
DEFAULT

9341570
0.01839507
22385128
0.04407995
0.00567196
1.24099342
0.08904143
1.01051151
DEFAULT

12240945
0.02386659
19842375
0.03868736
0.00924771
1.23626135
0.10231414
1.03146397
DEFAULT

9/30/2012

12/31/2012

IFRS

IFRS

502307193
65293621
10106004
0
0
0
0
28091187
30116099
-2024912
5453294
5453294
0
16578014
5065122
2227199
724687
1860396
0
0
252840
437013572
5062239
10070117
7976877
0
0
2093240
212486307
115180341
171187994
5901016
-92974348
13191304
0
0
174949447
142672339
0
0
0

478768717
63320496
12477703
0
0
0
0
23697673
25463982
-1766309
5477953
5477953
0
16485053
0
5182114
2227802
608255
2192784
0
0
153273
415448221
3098222
8929608
7978778
0
0
950830
212301155
115514382
170905784
5713884
-94209046
14376151
0
0
173522019
142444398
0
0
0

32277108
30554756
3890706
0
3808195
0
0
0
82511

345454026
54697854
411059
0
1086610
20000359
8746768
8746768
0
24453058
3074836
504601
0
3981316
6986376
0
9905929
290756172
81936180
0
137671304
15625614
55523074
2992805
1111114
13847853
0
0
37571302
156853167
8941791
147911376
4138201

31077621
13046503
4550714
0
4550714
0
0
0
0
0

323169638
53793196
428635
0
981026
20515688
6629627
6629627
0
25238220
3003022
623474
0
4295309
7675304
0
0
9641111
269376442
53052323
0
153339580
12861147
50123392
4828430
205984
13460947
0
0
0
31628031
155599079
14487781
141111298
4139201

0
113704000
0
0
17178203
1804124
0
20918367
-5544288
0
12890972
0
-2234000
12150995
28997
0
0
0
2944980
40065860
265804004

0
113929110
0
0
10842125
1804124
0
20919242
-11881241
0
12200862
0
-3174000
-3004962
-137000
0
0
0
18516824
40379833
234329995

divulgado
51232988
0
51232988
0
0
0
0
0
0
35499228
15733760
10343274
5390486
-2211085
3179401
-4428552
391598
75619
0
0
253375

divulgado
48109508
0
48109508
0
0
0
0
0
0
33390640
14718868
11017077
3701791
-2997185
704606
-4252598
1026428
92101
859404
0
0

62604
4820150
4099068
42596
0
0
0
678486
270987
-978164
1615635
2110514
-494879
-2593799
0
-2593799
69866
-2663665
4201786

74923
5279026
4163450
0
0
0
236166
879410
297691
-3250301
2585151
-11713419
14298570
-5835452
0
-5835452
501501
-6336953
4220511

-2593799
382686
0
0
542147
-20003
0
0
0
-139458
-2211113
69866
-2280979

-5835452
-8358855
0
-940000
-5200914
-130997
0
0
0
-2086944
-14194307
501501
-14695808

199512642
11859265
-15922066
-15767890
17231094

197036359
11507486
-11881241
-11219661
17184167

3
3
substraccin substraccin
-978160
201
0

-3250302
5088
0

0
201
5631355
4201786
1443798
392780
-270987
2202
-138224
0
0
4566798
4777576
42597
-253375
0
9220194
918928
-934532
367135
-920532
186477
2286396
-66016
10139122
-749609
0
0
-1688972
333885
656422
0
-264522
0
0
0
-2202
130186
85594
0
-7634585
418024
0
-754480
0
0
0

0
5088
5097541
4220090
247685
1115615
-297691
-21135
-167023
0
0
4419621
5042859
-859404
236166
0
6271948
2795979
4038634
185353
410542
216268
-1011891
-1042927
9067927
-2771889
0
0
-3873858
1379499
2038351
0
59188
0
-895000
0
21135
177796
-1679000
0
-3924339
-14511218
0
505202
0
0
0

0
0
0
0
-4660247
0
-2637882
1754928
0
0
1754928

0
0
0
0
-4865427
0
14947104
2371699
0
0
2371699

31268019

31268019

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
7/2/2013
7/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

2.21E+11
221105153

2.08E+11
207801564

502307193
221105153
281202040
0.44017915
0.55982085

478768717
207801564
270967153
0.4340333
0.5659667

3179401
4201786
7381187

704606
4220090
4924696

749609
10595767
-1645178
-895569

2771889
9527300
-1068467
1703422

%KD WALMART
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

8276756

3221274

WALMART
300000000
250000000
200000000
150000000
Axis Title

100000000
50000000

-50000000
-1E+08
-1.5E+08

FFF WALMEX
150000000
100000000
50000000
0
-50000000
-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

EQUITY CASH FLOW WALMART

150000000
100000000
50000000

-1.5E+08

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

-1E+08

9/30/2007

-50000000

3/31/2007

0
9/30/2006

9527300
0.01989959
10842125
0.02264585
0.0014717
1.30397071
0.10048591
1.02144641
DEFAULT

Axis Title

10595767
0.0210942
17178203
0.0341986
0.00632959
1.27180229
0.10199533
1.03536159
DEFAULT

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

3/31/2006

3179401
704606
4157565
3954907
-1.65170156 -0.79535741
-2593799
-5835452
4201786
4220090
749609
2771889
-1645178
-1068467
-8246567 -13303589
-5743011 -16622373

-1.5E+08

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

CEMEX
300000000
250000000
200000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

Axis Title

150000000
100000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

50000000

-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-1.5E+08

FFF CEMEX
150000000
100000000
50000000
0
3/31/2006
-50000000
FFF

-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

WALMART

EQUITY CASH FLOW CEMEX

150000000
100000000

-1.5E+08

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

-1E+08

3/31/2007

-50000000

9/30/2006

0
3/31/2006

9/30/2012

3/31/2012

9/30/2011

Series1

Axis Title

50000000

-1.5E+08

%KD ALFA

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

FLUJO DE INVERSIN

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

FLUJO OPERATIVO

Axis Title

ALFA

FFF ALFA

FFF

10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

FFF

EQUITY CASH FLOW ALFA

10000000

-10000000
-15000000

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

-5000000

9/30/2006

0
3/31/2006

Series1

Axis Title

5000000

-15000000

%KD

DE INVERSIN

FFF

Series1

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

308863433
49844700
7796087
-

313426783
52473075
7976691
-

17793025
-

18534833
-

7705248
-

9669191
-

12787440
-

13185972
-

3762899
-

3106388

1080301

922218
-

0
-

0
-

3709326
-

3701141
-

9685457
-

10001235
-

176552057
93300444
177933948
12908987
115408525
7817204
-

179327291
94473050
180760676
13197693
117949814
8845687
-

52192623
-

317764293
51467308
8774105
0
0
0
0
18126243
18126243
0
7297821
7297821
0
13901651

52593770
-

338363560
58263151
17823398
0
0
0
0
15925789
15925789
0
7549755
7549755
0
13467887

NIF-MEX

336362435
56693358
13437599
0
0
0
0
16977783
16977783
0
7173824
7173824
0
14966087

3367489
3496322
4138065
0
0
0
1073839
605085
1098690
0
0
0
2293649
2891237
3039375
0
0
0
0
0
0
257625693 270600077 269346196
3768530
4070826
4997620
8057773
8396471
7882014
8057773
8396471
7882014
0
0
0
0
0
0
0
0
0
183707513 194128186 194288849
96046181 107594739 108869475
188052340 197188895 200003961
11954611
7121654
9881504
-122500126 -128888879 -137543620
10154507
11111777
13077528
0
0
0
0
0
0
54307326
54496882
54180826
54307326
54496882
54180826
0
0
0
0
0
0
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

0
3822885
-

0
3671879

0
3809046
3975505
0
3975505
0

4509498

3515165
-

0
-

186849047
46701053
5726220
0
6871778
15772506
2780696

182443142
48657175
5953027
0
1462579
17651209
2972812

15549852
1208825
1009199

20617548
518811
95251
-

0
7671398
-

0
7210520
-

0
-

61710798
0
25600589
25659065
-

6861371
-

6774443
-

0
122014386
6156896
115857490
3837427

0
0
0

173641158
51584011
9875820
0
6026634
17467856
3001281
3001281
0
15212421
567916
61918
0
0
8124693

171523369
50086412
8853721
0
5272364
19380562
2566941
2566941
0
14012824
410414
143507
0
0
8905826

158207486
44721619
2745177
0
5636506
19210288
2172211
2172211
0
14957436
929335
221617
0
0
9274255

130983641
6661939
124321702
3837779

0
0
0

6457894
0
110411144
48311427
0
28110199
26764677
7224842
0
0
7224842
0

62521665
0
31547613
26856520

0
3895872
4101016
0
4101016
0

0
0
0

0
3973498
5534213
0
5534213
0

4553077
0
107245853
38461993
0
32543273
29028099
7212489
0
0
7212489
0

0
0
144123135
7150386
136972749
3904098

4532228
0
100280878
16289702
0
48170535
28460464
7360176
0
0
7360176
0
-

0
0
166840191
21670245
145169945
3964438

0
0
178154949
29729612
148425336
4004376

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
52544840
0

-6306066
35108441
76740300

-6353159
32417938
74460520

0
54081093
0
6326005
168921735
1710626
0
144989550
22221560
0
-96260182
-106218767
0
12923561
0
3562307
0
0
-6527283
37090981
60443565

0
53154086
0
-

1644727
0
137255658
5725895
-

1656976
0
140455006
12290638
-

-91335649
-92148501
-

-93200402
-99982445
-

3915116
-

9268189
-

3203801
-

3867013
-

divulgado

divulgado

44531882
-

51982296
-

28512712
16019171
9716786
6302385
1171905
7474290
-

33875998
16627014
9727340
6899675
-1101230
5798444
-

89182
-

50503012

33119125
19896905
10542879
9354027
953102
10307128

63497

0
55470855
0
6495395
174026118
1756501
0
167742907
4526710
0
-91571408
-93204830
0
4657837
0
3710120
0
0
-6734534
30438263
35999773

divulgado

53016030

32226279
19756017
10049924
9706093
-1738132
7967961

98579
-

divulgado

0
54917615
0
6430516
167795412
1738837
0
139211381
26845194
0
-87938037
-93210468
0
8215064
0
3724086
0
0
-6666719
36626532
50174101

188289
-

divulgado
48660034
0
48660034
0
0
0
0
0
0
31755385
16904649
10592686
6311963
-842581
5469382
-578110
246384
277633
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

-11550
-

-10145
-

1233383
-

-13093
-

1181756
-

1134488

1153428

0
473611
6139421
1434974
1224094
210880
4704447
0
4704447
447028
4257419
3645816
4704447

-29376
-101431
99212
6956006
1075367
1126860
-51494
5880640
0
5880640
154744
5725895
2973721

3320
-161158
420444
8103451
1204585
441264
763321
6898865
0
6898865
376885
6521980
3173741

-29803 -124751
348350
11517382
1749398
1499269
250129
9767984
0
9767984
235004
9532980
3280898

5880640

6898865

9767984

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-31248
824495
1000510
0
0
0
-27697
-148319
709618
5600890
936649
555495
381153
4664241
0
4664241
137531
4526710
3509973

4664241
0
0
0
0
0
0
0
0
0
4664241
0
4664241
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

5600890
-704492
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
2973722
2973722
0
0
0
0
0
-

0
0
3202313
3202313
0
0
0
0
0
-

0
0
-

0
0

2973722

8567149
-6431651

8477598
-938694

-2028943
0

-7343419
-1564532
-

-3387575
585062
-

-4402708
-1224793
-3409210
0
556244
0
0
1627728

1004721
-307346
2442989
-725629
251345
-

3369391

-604658
-311774
-1434104
1762353
-1532342
-

0
0

3202313

439704
-913848
-796334
180062
925489
-

0
0
3369391
3369391
0
0
0
0
0

-4169940
4401506
-

2167460
-7407799
-1127527
0
-5758797
0
0
-379815

-1790231
-13901695
-11726041
0
449454
0
0
-2741832

0
0
3655445
3655445
0
0
0
0
0
0
0
0
0
0
0
0
3655445
2819413
2518892
571463
101702
1615685
-1988330
0
6474859
-13913199
0
0
-7286434
-3443671
0
0
3170038
0
0
0
0
0
0
-6353132
10581367
-11849832
0
19231950
0
0
3164532

0
-704492
2966956
3509972
-134949
0
-99148
-38
-308881
0
0
1538390
1176525
0
0
361865
9401744
-3231644
-890255
-1361650
708818
-367135
-76152
-1245271
6170100
1440478
1236814
1013150
398475
275258
0
0
484718
0
0
0
38
321398
0
-2289372
-12177387
0
0
0
-14499370
0
0

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

446
0
0
0
0
0
0
910705
-

2043
-5707835
5564133
0
0
0
0
131105
-

11514934

1157
-88104
203671
0
0
0
0
-22809646

1068
-9504
43153
0
0
0
0
3143027
0
0
3143027

0
0
0
0
-649419
0
2971401
-4566809
0
18004408
13437599

23665495

23667201

23665495

3/31/2007
3/31/2007
4/22/2008
5/11/2012
Ind2 Mexico
Si

11832748

3/31/2006
3/31/2006
5/31/2007
3/29/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/20/2007
3/29/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.07E+11 9.4727E+10 9.2324E+10 8.5131E+10 7.2842E+10

106667275 94726992.3 92324079.9
85131351
72841921
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

308863433 313426783 317764293 338363560 336362435

106667275 94726992.3 92324079.9
85131351
72841921
202196158 218699791 225440213 253232209 263520514
0.34535417 0.30223005 0.29054265 0.25159728 0.21655784
0.65464583 0.69776995 0.70945735 0.74840272 0.78344216

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
7474290
7967961
10307128
5798444
DEPRECIACIN Y AMORTIZACIN
2973722
3202313
3369391
3655445
FLUJO OPERATIVO
10448012
11170274
13676519
9453889
FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE)
CAPITAL DE TRABAJO
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN

6431651
3143647
6431651

938694
3815900
672253
1610947

1564532
-116703
-3932603
-2368071

13913199
8176739
8293442
22206641

5469382
3509972
8979354

-1440478
11971739
3795000
2354522

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
4016361
9559327
16044590 -12752752
6624832
CALCULO DEL FLUJO PARA LOS INVERSIONISTAS (EQUITY CASH FLOW)
EBIT
7474290
7967961
10307128
5798444
5469382
GASTOS FINANCIEROS
518284
-135490
-1210254
-340977
-131508
IMPUESTOS 0.15459532 0.14865099 0.15189198 0.23373116 0.16723217
(EBIT- GASTOS FINANCIEROS)*(1-T)
5880640
6898865
9767984
4704447
4664241
DEPRECIACIN Y AMORTIZACIN
2973722
3202313
3369391
3655445
3509972
CAPEX
6431651
938694
1564532
13913199
-1440478
CAMBIO EN WK(WORKING CAPITAL)
0
672253
-3932603
8293442
3795000
CAMBIO EN DEUDA
-11940283 -2402912.47 -7192728.82 -12289430
FLUJO PARA LOS INVERSIONISTAS
-3450051.95 13102533.5 -21039477.8 -6469739.01

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

484731600
74771606
26025460
0
0
0
0
18445447
18445447
0
7213921
7213921
0
14838960
-

533417983
74194172
14023807
0
0
0
0
25258320
25258320
0
9024581
9024581
0
19144050

542314373
61244231
8670586
0
0
0
0
20719071
20719071
0
5885742
5885742
0
19630674

NIF-MEX

543807712
63987197
7598371
0
0
0
0
20319904
20319904
0
5354587
5354587
0
21243767

535242690
63189543
7338430
0
0
0
0
22757212
22757212
0
5724213
5724213
0
21294915

541249345
69176422
15193440
0
0
0
0
20851329
20851329
0
7329004
7329004
0
20674597

623623006
68195939
12900349
0
0
0
0
15921126
15921126
0
7338374
7338374
0
21215248

8247818
6743414
6338158
9470568
6074773
5128052
10820842
0
0
0
0
0
0
3498754
5032163
1456187
2095815
2263397
2168404
2083630
2649788
0
0
0
0
0
0
0
3215656
5287227
4242343
7207171
3906369
3044422
4672300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399920946 447123080 435933900 435230562 429319690 429384516 509279457
5193762
6478724
5925278
5810835
5251548
8109324
17970154
139024984
9798701
10599321
11031873
11625148
17542562
11893007
139024984
9798701
10599321
11031873
11625148
17542562
11893007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
192864670 235839336 262188855 261729773 256975668 246126822 270281496
107053843 128960597 149895234 149479717 145354129 136675871 149328026
198234051 234152510 231689883 233557721 230179040 210983099 244819186
9853078
10277550
10872260
10747511
11189725
10597628
15718551
-138208787 -160272256 -154236079 -158224129 -158942075 -138696120 -157247750
15932484
22720936
23967557
26168953
29194849
26566344
17663483
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53216142 187039319 150504495 146137397 141495087 146007108 155955129
53216142 187039319 150504495 146137397 141495087 146007108 155955129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
3861501
5759888
0
5013824
746064
-

0
3802780
4164220
0
3428538
735682
-

0
776203
5939748
0
5035022
904726
-

0
776336
9744348
0
8839348
905000
-

0
3814778
10157461
0
9252461
905000
-

0
4178909
7419791
0
6514791
905000
-

0
20320430
32859241
0
8002041
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

24857200
0
0

292541134
180083691
8102432
0
3276901
19452609
2129446
2129446
0
147122303
325025
2693676
0
3131878
6465325

323347142
73367055
22478981
0
4153880
23622092
3318511
3318511
0
19793590
1425358
798035
0
5228946
8963528

338161494
83388137
29524021
0
6732444
23659920
4579259
4579259
0
18892493
1029935
393405
0
5184278
8335587

335053178
101873696
44137427
0
9267607
23096627
3963811
3963811
0
21408224
2799861
890382
0
5213881
8524267

315171132
84611659
28366156
0
9201378
24512957
3861609
3861609
0
18669559
435418
791805
0
4753936
8007568

320264697
89767441
32187067
0
8992195
22994375
4422991
4422991
0
21170813
2154828
2746007
0
4337132
7186161

386355204
152737468
86539902
0
8728861
20778341
7125080
7125080
0
29565284
1212736
1135000
0
4807898
10219469

134506399
0
96171863
13232970
0
47518494
28187947
7232453
0
0
7232453
0

3377723
0
233475154
139893040
0
58329526
27795682
7456906
0
0
7456906
0

0
0
192190466
39823671
152366795
3988907

3949288
0
238611950
125919505
0
54734896
50306778
7650771
0
0
7650771
0

0
0
210070842
40926490
169144352
3987055

3979833
0
215123704
108575705
0
48322020
50381354
7844625
0
0
7844625
0

0
0
204152879
40984888
163167991
4115093

4680832
0
211965122
105861406
0
48205635
49858881
8039200
0
0
8039200
0

0
0
208754534
41183682
167570852
4115093

4746685
0
213206597
106870838
0
47897633
50204226
8233900
0
0
8233900
0

0
0
220071558
49961813
170109745
4117459

2555105
9635076
209084037
110222831
0
52581762
38044844
8234600
0
0
6790505
0
-

0
0
220984648
48769356
172215292
4117476

1444095
0
237267802
46575089
190692713
4117463

0
61406493
0
6074480
173972899
1748955
0
161013018
11210926
0
-93075985
-93458781
0
3615481
0
3472842
0
0
-6705527
168210585
38761641

0
0
0
61480819
63378886
63379454
0
0
0
6172516
6265800
6265800
185327683 193981139
94426748
1777182
1804124
1804124
0
0 -104561155
163616234 166069193 192177015
19934268
26107822
5006764
0
0
0
-87823721 -104572927
-616243
-91445240 -104717538
0
0
0
0
6848811
3326761
-4359570
0
0
0
3586643
3735173
3743327
0
0
0
0
0
0
-6813936
-6917323
0
59142936
67433071
88516520
173494627 155922067 133803161

3
divulgado

3
divulgado

53858260
34697526
19160734
10329305
8831429
-1115157
7716272

63311882
-

44718826
22090314
11799269
10291045
1358268
11649313
-

-74683
-

divulgado

66809140
-

43891765
19420117
13011746
6408371
-258135
6150236
-

148021
-

156909
-

0
0
70171839
70182742
0
0
6000000
6000000
95834351
76889968
1804124
1804124
-84187583 -108061159
168603912 171447901
9613898
11699102
0
0
-6013904
15025106
0
0
0
0
-9739157
11338265
0
0
3725253
3686841
0
0
0
0
0
0
69177418
71773559
132094962 132754525

3
divulgado
57514886
0
57514886
0
0
0
0
0
0
40542436
16972450
12058200
4914250
3499264
8413514
-2765148
123423
81781
0
0
0

3
divulgado

3
divulgado

65852107
44038979
21813128
12490445
9322683
-2132641
7190042

divulgado
55290504
-

40193781
20110918
11582898
8528020
-2672082
5855938
-

41702
-

60304699
-

0
70170882
0
6000000
81673797
1804124
0
77591974
2277699
0
28730571
0
-6095919
31371878
0
3454612
0
0
0
136164580
139753981

38470268
16820236
12208028
4612208
-35332073
-30719865
-

58997
-

135458
-

-140456
-

-59061
-

1032262
-

109999

41642
2888571
2611344
0
0
0
0
277227
385368
6033734
975813
878086
97727
5057921
0
5057921
51157
5006764
5219396

2797187

2994610
-

4332
-192160
360612
8439771
1372970
1065141
307829
7066801
0
7066801
363326
6703475
3442230

0
-291270
533147
10664468
1721563
2446194
-724631
8942906
0
8942906
400435
8542471
4616504

0
211686
472234
6456371
670131
1052969
-382838
5786240
0
5786240
-85325
5871565
5645768

7066801

8942906

5786240

5057921
0
0
0
0
0
0
0
0
0
5057921
0
5057921
-

3
3
3
substraccin substraccin substraccin divulgado
8439906
-1119896
0

10666581
-1073773
0

6453056
-2820823
0

6033734
-124955
0

39991
-

33879
-

2135636
-

123553
-

1835208
-

2617470
-

0
280261
367762
5701950
873577
955178
-81601
4828373
0
4828373
221239
4607134
4909904

21947
194125
321329
2087184
163238
885251
-722013
1923946
0
1923946
-161260
2085206
5053333

-56440
182166
273392
-35207954
-24944709
5320820
-30265529
-10263245
775301
-9487944
-66541
-9421403
5388946

4828373

1923946

-9487944

3
3
3
substraccin substraccin substraccin
5701950
-251591
0

2087182
1535832
0

-36598752
-306989
0

0
0
-1119896
-1073773
3234308
3764053
3613664
4617903
17094
-74220
0
0
-360614
-533138
29931
-39412
-65768
-207081
0
0
0
0
1702161
1423200
1220077
3088400
0
0
0
0
482084
-1665200
12256478
14780061
-3580202
-582076
-1540300
1316504
50373
63244
-331192
-2145804
324477
3801807
-948594
-3505174
-1134966
-112654
8676276
14197985
-9520433 -160154791
-1231522 -152562136
-938876
-191401
-8022173
-6226253
325712
1159275
0
0
0
0
-1576301
-2537792
0
0
0
0
0
0
-29931
39412
62993
134931
0
0
1889665
29174
13489507 133534372
0
0
0
0
0
0
299496 133790338
0
0
0
0

0
-2820823
4676517
5645620
-208850
0
-472221
-21126
-266906
0
0
1641006
3206240
0
0
-1565234
9949756
3406597
3875755
-1176204
428434
1246569
747283
-1715240
13356353
-17580760
-4725046
2596779
-8187657
456265
0
0
-8937658
0
0
0
21126
312728
0
882703
101102
0
0
0
-5774492
0
0

0
-124955
2834599
5221338
-2217666
0
-43402
-2248
-123423
0
0
1442739
2888571
0
0
-1445832
10186117
-3084381
241807
-1899364
286089
-509091
-13416
-1190406
7101736
-1364327
0
2655238
-5354025
1745328
0
0
-540780
0
0
0
2248
106257
0
21407
-6809622
0
0
0
-5562016
0
0

0
-251591
4359246
4911596
-102074
0
-367762
-821
-81693
0
0
4065317
2415896
0
0
1649421
13874922
-2215086
-2179308
69335
497388
1415487
-1136110
-881878
11659836
-2355818
-473141
3331030
-6646775
333847
0
0
683716
0
0
0
821
88290
0
326394
-9563962
0
0
0
-13142892
0
0

0
1535832
4330138
5054398
-307683
0
-321329
-2372
-92876
0
0
4880299
2051281
0
0
2829018
12833451
-1046326
889181
-381116
-264603
-539228
-338513
-412047
11787125
-1638409
0
807895
-5733300
1154912
0
0
-1520905
0
0
0
2372
100990
0
3549627
-2293706
0
0
0
-705794
0
0

0
-306989
24941057
4511102
-250603
21125415
-136390
-93161
-215306
0
0
14982864
18015471
0
0
-3032607
3018180
4349166
4944968
2105050
-216922
-3298335
1644232
-829827
7367346
-3819452
-53509
2427927
-5428674
-582533
0
0
-625432
0
0
0
93161
217847
0
131761
-5278632
0
0
0
15799699
0
0

0
-142514
0
0
-1808040
0
15140564
12645349
0
2
12645351

0
0
0
0
-2084725
0
1828759
-12422433
0
-2
-12422435

0
0
0
0
-3585552
0
9461146
-4123305
0
-1442503
-5565808

0
0
0
0
-1110775
0
-136831
-1072213
0
8670584
7598371

0
-213345
0
0
-4771180
0
8563455
-259944
0
3
-259941

0
0
0
0
-325422
0
-1262490
7855010
0
0
7855010

0
-1495
0
0
-3775727
0
-17301109
-1730738
0
-562353
-2293091

24233318

24233318

24233318

24236152

24236152

25094206

25089393

6/30/2007
6/30/2007
7/23/2008
5/11/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/28/2009
5/11/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
7/28/2009
5/11/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/27/2009
5/11/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/5/2010
5/11/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

7.2131E+10
2.25E+11
2.17E+11
2.10E+11
1.92E+11
72130796.9 224855428 216910866 210302759 191634575
EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

1.96E+11
195947733

2.58E+11
258073356

484731600 533417983 542314373 543807712 535242690 541249345 623623006

72130796.9 224855428 216910866 210302759 191634575 195947733 258073356
412600803 308562555 325403507 333504953 343608115 345301612 365549650
0.14880564 0.42153702 0.39997256 0.38672265 0.35803305 0.36202858 0.41382911
0.85119436 0.57846298 0.60002744 0.61327735 0.64196695 0.63797142 0.58617089

7716272
3613664
11329936

11649313
4617903
16267216

6150236
5645620
11795856

8413514
5221338
13634852

7190042
4911596
12101638

5855938
5054398
10910336

-30719865
4511102
-26208763

9520433
-105312085
-117283824
-107763391

160154791
827117
106139202
266293993

17580760
-22143906
-22971023
-5390263

1364327
-37886499
-15742593
-14378266

2355818
-21422116
16464383
18820201

1638409
-20591019
831097
2469506

3819452
-84541529
-63950510
-60131058

A LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

119093327 -250026777
17186119
28013118

-6718563

8440830

33922295

7716272
11649313
6150236
8413514
7190042
5855938 -30719865
-723499
984845
-306135
2379780
1488092
3768754
4488089
0.16267858 0.16142971 0.10379376 0.16172622 0.15320671 0.07820968 0.70849641
7066801
8942906
5786240
5057921
4828373
1923946 -10263245
3613664
4617903
5645620
5221338
4911596
5054398
4511102
9520433 160154791
17580760
1364327
2355818
1638409
3819452
-117283824 106139202 -22971023 -15742593
16464383
831097 -63950510
-711124.132 152724631 -7944562.38
-6608107 -18668184
4313158
62125623
117732732 -100008553 8877560.62
18049418 -27748416
8821996 116504538

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

625339667
66863492
10321356
0
0
0
0
17508471
17508471
0
12660496
12660496
0
20297303
-

599036831
66112057
12140947
0
0
0
0
18093206
18093206
0
7362595
7362595
0
18755359

614742894
62840002
4902821
0
0
0
0
19298559
19298559
0
7444485
7444485
0
18486778

582286168
56770420
14103778
0
0
0
0
13383197
13383197
0
6294317
6294317
0
17190802

NIF-MEX

556160531
62705879
18136716
0
0
0
0
13793209
13793209
0
7142750
7142750
0
17318652

554314933
60117273
9673809
0
0
0
0
13496883
13496883
0
9883948
9883948
0
17391768

549758896
62876253
10555376
0
0
0
0
15492152
15492152
0
7305999
7305999
0
17511466

6075866
9759950
12707359
5798326
6314552
9670865
12011260
159970
4027929
3370023
3127051
3952611
3524013
3319701
1626763
1194327
3309952
2671275
2361941
6146852
8691559
0
0
0
0
0
0
0
4289133
4537694
6027384
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
511688847 489416423 502727010 478584809 449897910 450988905 445402300
16269296
13177332
13183755
14736254
13904148
15205719
15688588
12048782
11526060
11560345
10895548
9051236
8589867
8729514
12048782
11526060
11560345
10895548
9051236
8589867
8729514
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269037086 261085190 267533991 258862937 239422406 238078793 237110531
150278398 147237583 152340753 148853002 138976723 140295524 140845472
243367908 239080553 246494902 242889436 231788693 233829632 236889873
11069639
11466327
11601561
10752108
7220607
6955833
6822552
-158804275 -158353570 -165177207 -162219763 -155763197 -159637713 -164130272
23125416
21654297
22273982
18588154
17199580
16635517
16682906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
161009377 151105502 155451893 150826656 142714542 148399504 145583943
161009377 151105502 155451893 150826656 142714542 148399504 145583943
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
18250656
35073650
0
10767464
0
-

0
17036633
35485706
0
8586815
0
-

0
18287563
36709463
0
7104895
0
-

0
36751463
6511951
0
6511951
0
-

0
36751156
8054422
0
8054422
0
-

0
36751025
3963997
0
3963997
0
-

0
36751230
1538494
0
1538494
0
-

24306186
0
0

26898891
0
0

29604568
0
0

0
0
0

0
0
0

0
0
0

0
0
0

389372723
113796415
53949972
0
5745246
19487903
6530824
6530824
0
28082470
3011075
1208101
0
4633080
10277215

372025658
125388783
67585266
0
6623673
18780673
7689496
7689496
0
24709675
2832394
7581
0
3876822
9397037

354732631
56168414
4741793
0
2586370
17373789
8769259
8769259
0
22697203
2221876
-16324
0
4332098
8716974

324716054
49212622
3267980
0
4125215
18193502
7342485
7342485
0
16283440
1752003
0
0
3230919
7111784

316609724
50184913
2187369
0
7390524
16717234
6606551
6606551
0
17283235
2337155
-191632
0
3140907
8445344

327461091
51688380
3379898
0
3215496
17409312
6378029
6378029
0
21305645
1209282
4986560
0
3149864
8344283

326579935
58588815
893646
0
7176332
18177846
6383797
6383797
0
25957194
2572247
7868648
0
3593799
8413875

4095884
4857115
251648263
151253803
0
53587551
37790589
9016320
0
0
7099000
0

4142599
4453242
224759409
127896828
0
49610359
37757491
9494731
0
0
7410000
0

1917320
0
235966944
45997687
189969257
4117463

4267297
3175282
276016401
173928119
0
54284891
37669780
10133611
0
0
7669000
0

2084731
0
227011173
43775682
183235491
4120255

0
4188734
243848314
136790037
0
66960503
32639771
7458003
0
0
7458003
0

2464611
0
260010263
45487603
214522660
4127860

0
3551461
234424166
120618490
0
73398701
32639771
7767204
0
0
7767204
0

0
0
257570114
43696191
213873923
4127000

0
3615656
248753025
118764132
0
89272726
32639771
8076396
0
0
8076396
0

0
0
239550807
40396830
199153977
4127895

0
3508625
244319631
117713761
0
85580499
32639771
8385600
0
0
8385600
0
-

0
0
226853842
20162899
206690943
4133185

0
0
223178961
20220013
202958948
4133337

0
70171521
0
6000000
90311897
1804124
8597429
79869575
40769
0
19368376
0
-6095919
21979020
0
3485275
0
0
0
98053789
181756336

0
74544779
0
0
71304590
1804124
-20532134
87497531
2535069
0
33265867
0
-6095919
35833786
0
3528000
0
0
0
111255756
152417892

0
88898657
0
0
85009384
1804124
-8442556
87496846
4150970
0
36486759
0
-6095919
39011636
0
3571042
0
0
0
44155562
197938672

0
98797000
0
0
82464914
1804124
0
79251575
1409215
0
28485009
0
-4712670
29292825
0
3904854
0
0
0
34010302
182873712

0
98634830
0
0
79530204
1804124
1425730
80660867
-4360517
0
16861048
-1
-4712670
17668865
0
3904854
0
0
0
32917554
176707720

0
104114350
0
0
69000033
1804124
275128
75179460
-8258679
0
29443375
0
-4712670
30251536
0
3904509
0
0
0
31682280
191357739

0
104114350
0
0
67580504
1804124
0
75179460
-9403080
0
27130757
0
-4719414
27948263
0
3901908
0
0
0
38751433
190749022

divulgado
49422575
0
49422575
0
0
0
0
0
0
35274011
14148564
9791838
4356726
-2576511
1780215
-2894062
91976
66103
0
0
0

divulgado

divulgado

51841255
-

51457875
-

35850952
15990303
10863205
5127098
-1410251
3716847
-

48271160
-

33530539
14362788
10613699
3749089
-1772481
1976608
-

27253
-

divulgado

47893327

28340166
10453597
8561539
1892058
-1640867
251191

44668
-

divulgado

38793763

33150297
11929030
10642124
1286906
-2606513
-1319607

62345
-

divulgado

45079327

35396542
16061333
10991275
5070058
-1062025
4008033

39430
-

divulgado

34212876
14058284
10412669
3645615
-2033752
1611863
-

84514
-

48048
-

25873
2986038
2606187
0
0
0
30741
349110
-2304066
-3417913
-2526061
1170760
-3696821
-891852
976136
84284
43515
40769
5384797
84284
0
0
0
0
0
0
0
0
0
84284
0
84284
-

3
divulgado
-3417913
2260372
0

21894
-

55994
-

2464863
-

69052
-

3205690
-

54318
-

3213266
-

55225
-

3117442
-

40760
-

3339506
-

3565811
-

14944
277949
34107
2414856
104908
615047
-510139
2309948
257209
2567157
72858
2494299
5057469

-27983
400548
140062
920685
-118155
1262896
-1381051
1038840
748557
1787397
171498
1615899
4951994

-39717
882686
23309
-4557249
-8026822
5640745
-13667567
3469573
-6259695
-2790122
-48368
-2741754
4917744

-71423
822939
-298713
-3253344
1098218
1098218
0
-4351562
-1
-4351563
8954
-4360517
4674324

18254
638030
-342378
-3385358
444357
444357
0
-3829715
1
-3829714
68450
-3898164
4707929

-17226
680524
97618
-1003089
103504
103504
0
-1106593
-1
-1106594
37806
-1144400
4670069

2567157

1787397

-2790122

-4351563

-3829714

-1106594

3
3
3
substraccin substraccin substraccin divulgado
2414856
-1357598
0

920686
-288473
0

-4557250
-760998
0

-3253344
-724411
0

3
3
substraccin substraccin
-3385356
1200044
0

-1003090
-1462183
0

0
2260372
5673282
5385817
318317
17431
43694
-1
-91976
0
0
5009964
5009964
0
0
0
9525705
-5343141
651235
2225657
-1058362
-2402564
-3832635
-926472
4182564
-2865077
0
-408363
-2751573
582238
0
0
-215846
0
0
0
1
69773
0
-141307
-3896480
0
0
0
2312600
0
0

0
-1357598
5504813
5056449
553825
-9465
-34106
-566
-61324
0
0
2824100
2824100
0
0
0
9386171
-143506
125549
1128056
526608
-997586
-1174743
248610
9242665
20626
-110198
2190760
-2412219
454048
0
0
-188458
0
0
0
566
79901
0
6226
-7443700
0
0
0
-692580
0
0

0
-288473
5249816
4952521
223132
335117
-140063
-2552
-118339
0
0
3941815
3941815
0
0
0
9823844
-4873107
199783
1033111
453307
-2553145
-2374115
-1632048
4950737
-1460649
-620870
13185
-1485085
437445
0
0
-170921
0
0
0
2552
122905
0
240140
-10728214
0
0
0
-22574421
0
0

0
-760998
13241772
4917745
7917257
547086
-23309
-3287
-113720
0
0
3864449
3864449
0
0
0
11787973
3567895
2553388
-475793
588897
3531172
-741691
-1888078
15355868
9871106
-489959
19899933
-2025350
545429
0
0
-7864454
0
0
0
3287
115778
0
-313558
-16026017
0
0
4125606
-18983130
0
0

0
-724411
5589539
4675776
382357
314329
298713
-65
-81571
0
0
4532995
4532995
0
0
0
6144779
-4857713
-1270719
-1369951
-2205570
-374991
995683
-632165
1287066
757007
-102260
2471043
-701293
312347
0
0
-38369
0
0
0
65
73840
0
-1258366
1988865
0
0
0
-6452441
0
0

0
1200044
5210649
4706476
174936
128593
342378
-1995
-139739
0
0
4512838
4512838
0
0
0
7538175
-1989383
261497
81816
-4047275
829264
2117707
-1232392
5548792
-2431066
102260
-1296327
-1153600
462501
0
0
-237217
0
0
0
1995
143173
0
-453851
-11580633
0
0
0
4982557
0
0

0
-1462183
5624691
4670069
532149
610844
-97618
-1945
-88808
0
0
4694847
4694847
0
0
0
7854265
166271
-1443194
94487
2840928
193461
-950909
-568502
8020536
-199724
0
-802504
-1423009
1698102
0
0
-41384
0
0
0
1945
86165
0
280961
-6939245
0
0
0
-3904542
0
0

0
0
0
0
-1156282
0
-5052798
-2578993
0
12900349
10321356

0
0
0
0
-2894294
0
-3856826
1819591
0
0
1819591

7604
0
14352891
0
-4049103
0
1534815
-7238126
0
0
-7238126

0
0
0
0
-4026394
0
2857901
9200957
0
0
9200957

1209
0
0
0
-2995947
0
11436044
4032938
0
14103778
18136716

-1209
0
0
0
-4975138
0
-11586843
-8462907
0
0
-8462907

0
0
0
0
-4263562
0
1228859
881567
0
0
881567

25089689

26094835

26094835

28836311

28846447

30001809

30001809

3/31/2009
3/31/2009
4/27/2010
5/11/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/27/2009
5/11/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/25/2010
5/11/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
2/28/2011
5/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/25/2011
5/11/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

2.65E+11
264536572

2.52E+11
251716126

2.36E+11
235541173

2.11E+11
211143735

2.04E+11
203595084

2.15E+11
214632252

2.11E+11
211364238

625339667 599036831 614742894 582286168 556160531 554314933 549758896

264536572 251716126 235541173 211143735 203595084 214632252 211364238
360803095 347320705 379201721 371142433 352565447 339682681 338394658
0.42302861 0.42020142 0.38315396 0.36261163 0.36607251 0.38720272 0.38446715
0.57697139 0.57979858 0.61684604 0.63738837 0.63392749 0.61279728 0.61553285

1780215
5385817
7166032

3716847
5056449
8773296

4008033
4952521
8960554

-1319607
4917745
3598138

251191
4675776
4926967

1976608
4706476
6683084

1611863
4670069
6281932

2865077
-46932923
37608606
40473683

-20626
-59276726
-12343803
-12364429

1460649
6671588
65948314
67408963

-9871106
7557798
886210
-8984896

-757007
12520966
4963168
4206161

2431066
8428893
-4092073
-1661007

199724
4287438
-4141455
-3941731

-33307651

21137725

-58448409

12583034

720806

1780215
3716847
4008033
-1319607
5198128
1301991
3087348
3237642
0.73906533 0.04344276 -0.12833379 1.76133057
-891852
2309948
1038840
3469573
5385817
5056449
4952521
4917745
2865077
-20626
1460649
-9871106
37608606 -12343803
65948314
886210
6463216 -12820446 -16174953 -24397438
-29516502
6910380 -77592555
-7025224

251191
3504535
-0.3375659
-4351562
4675776
-757007
4963168
-7548651
-11430598

8344091

10223663

1976608
1611863
5361966
2614952
-0.1312585 -0.10318526
-3829715
-1106593
4706476
4670069
2431066
199724
-4092073
-4141455
11037168
-3268014
13574936
4237193

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

515097150
54567214
8353976
0
0
0
0
12193328
12193328
0
7913590
7913590
0
15098188
-

NIF-MEX

506343735
56210046
7806444
0
0
0
0
15469476
15469476
0
7161424
7161424
0
16822405

496774222
54744656
7908665
0
0
0
0
16638257
16638257
0
8077372
8077372
0
16252853

554032201
59550404
10212018
0
0
0
0
16996183
16996183
0
8885726
8885726
0
18156749

548298617
58947201
16128431
0
0
0
0
13472187
13472187
0
7531917
7531917
0
17538665

IFRS

507830192
67427070
12923423
0
0
0
0
26434050
28585963
-2151913
5020669
5020669
0
16893767

512890388
65884142
8351076
0
0
0
0
28988005
31033212
-2045207
5442213
5442213
0
17433089

11008132
8950297
5867509
5299728
4276001
6155161
5669759
2615750
3468299
2964367
4494411
3523421
3303475
2864384
8392382
5481998
2903142
805317
752580
807788
568279
0
0
0
0
0
1836772
2015059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
207126
222037
421231288 413166350 406417422 454511444 449997788 440403122 447006246
13502826
13423395
12294745
14176141
8979569
5470324
5241912
8261091
7800256
7595211
8237037
8642227
9856389
9837769
8261091
7800256
7595211
8237037
8642227
7988560
8060273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1867829
1777496
231253632 225872840 222396478 247877276 245763088 219906149 221247214
139537391 137591137 137044803 154148705 152498591 117821628 120025350
233596855 231251809 230694666 255837842 252237229 170594978 173849160
6634405
6495668
6403068
7014044
6235195
6500927
6292697
-161108405 -162004477 -164253707 -184013571 -179731661 -87725383 -92360122
12593386
12538703
12507648
14890256
14523734
12713999
13440129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142094038 137571666 135860191 158334360 158950815 174047200 179805947
142094038 137571666 135860191 158334360 158950815 141306940 146212727
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
24504250
1615451
0
1615451
0
-

0
24506307
3991886
0
3991886
0
-

0
24506328
3764469
0
3764469
0
-

0
24506565
1380065
0
1380065
0
-

0
25577355
2084734
0
2084734
0
-

32740260
28260489
2862571
0
2768318
0
-

33593220
28262777
2610627
0
2521875
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
94253

0
0
88752

301397175
55119258
714580
0
4922655
18685958
6778493
6778493
0
24017572
1696657
7881312
0
3049786
8017955

299391302
48687413
265271
0
553926
18320115
6909484
6909484
0
22638617
2429510
4744569
0
3525502
8448079

297765630
48814062
1853281
0
1937636
18813353
7489401
7489401
0
18720391
1959600
2963087
0
3330014
7962239

339956734
56226908
290600
0
4278343
20021921
12182167
12182167
0
19453877
3223033
233908
0
4615602
8596971

340562407
56670448
378663
0
4822868
20168457
11160134
11160134
0
20140326
3133610
132344
0
4072883
9810086

351065059
58085500
378736
0
4758893
19465016
8992747
8992747
0
24490108
2423728
5955406
0
4431024
9160472

353234431
53643197
421646
0
1064028
20778836
8023148
8023148
0
23355539
2622259
6547356
0
3424500
8030368

0
3371862
221911390
113701278
0
83479997
17147404
7582711
0
0
7582711
0

0
3490957
226753813
96079549
0
106099160
17147404
7427700
0
0
7427700
0

0
0
213699975
19524378
194175597
4133361

0
2505451
223949608
85992383
0
112402724
18281801
7272700
0
0
7272700
0

0
0
206952433
17121667
189830766
4136700

0
2784363
258019144
98415430
0
136887148
15330666
7385900
0
0
7385900
0

0
0
199008592
16958291
182050301
4136737

0
2991403
256972586
96604831
0
137309739
15038137
8019879
0
0
8019879
0

0
0
214075467
19810269
194265198
4136767

0
2519478
292979559
89386076
0
132085703
15511714
55996066
6942296
1232297
14133975
0

0
0
207736210
16720288
191015922
4134712

0
2731056
299591234
91845295
0
136020751
15270685
56454503
6561916
1226344
14278578
0
-

0
33687498
156765133
9302379
147462754
4138000

0
34387665
159655957
9331948
150324009
4138201

0
104589134
0
0
63273130
1804124
0
77985038
-16516032
0
22179972
0
1657868
16617462
0
3904642
0
0
0
36388261
184545141

0
108802367
0
0
55731496
1804124
0
57252434
-3325062
0
21160203
0
-4719414
21974975
0
3904642
0
0
0
36183495
194274166

0
108813145
0
0
52318884
1804124
0
57252434
-6737674
0
16781535
0
5198327
7678566
0
3904642
0
0
0
34858688
192278219

0
108813148
0
0
41924338
1804124
0
57252434
-17132220
0
39390945
0
5198323
30287980
0
3904642
0
0
0
35587704
231829420

0
109309000
0
0
39930767
1804124
0
57253303
-19126660
0
37641443
0
4988868
28747933
0
3904642
0
0
0
33995618
226547225

0
113568000
0
0
22385128
1804124
0
20918876
-337872
0
7371626
0
-2234000
6516299
88917
0
0
0
3000410
38197913
265493411

0
113568000
0
0
19842375
1804124
0
20918878
-2880627
0
12775433
0
-2234000
10625840
48619
0
0
0
4334974
40068864
273920892

divulgado

divulgado

43301445
-

40744726
-

32222930
11078515
9522650
1555865
-2181172
-625307
-

50553037
-

35185377
14999082
11142995
3856087
-5467135
-1611048
-

44419
-

divulgado

50184459

34084457
13370961
10380314
2990647
-2595203
395444

71863
-

divulgado

47455418

29149901
11594825
9519827
2074998
-1437838
637160

65742
-

divulgado

36647717
13905320
10843474
3061846
1146522
4208368
-

58344
-

76579
-

divulgado
45217926
0
45217926
0
0
0
0
0
0
33065744
12152182
9048119
3104063
-223671
2880392
-2062133
2492334
125067
1931023
0
376641

divulgado
52475938
0
52475938
0
0
0
0
0
0
36755605
15720333
10716927
5003406
-260345
4743061
-6614565
130648
72626
0
0
0

63885
-

52124
-

3372296
-

31063
-

3413287
-

55664
-

3499343
-

93994
-

4032623
-

4270449
-

-35837
659355
19311
-4337887
2862877
6386926
-3524049
-7200764
1
-7200763
-87810
-7112953
4421470

-14298
745824
-218505
-2290119
1063454
1063454
0
-3353573
0
-3353573
-28511
-3325062
4168050

4346
622966
-171848
-3544207
-148354
961425
-1109779
-3395853
0
-3395853
16759
-3412612
4146264

4397
666848
-94536
-9004266
1401438
4657172
-3255734
-10405704
0
-10405704
-11155
-10394549
4467171

-11857
658685
76250
-1027820
980300
1168558
-188258
-2008120
-1
-2008121
-13680
-1994441
4337349

-7200763

-3353573

-3395853

-10405704

-2008121

59603
4554467
3925075
0
0
0
0
629392
-14845
803414
1144224
1144224
0
-340810
0
-340810
-2938
-337872
4219776

58022
6745213
4140529
1605513
0
0
215852
783319
174119
-1697385
752222
2256959
-1504737
-2449607
0
-2449607
93151
-2542758
4542094
-2449607
5540700
0
0
5581000
-40300
0
0
0
0
3091093
93151
2997942
198586114
11812092
-22487827
-22399447
17678949

-340810
-8896019
0
0
-9004836
146917
0
0
0
-38100
-9236829
-9233891
-2938

194364126
7828250
-22367338
-22328563
17503633

3
substraccin divulgado
-4337887
-205970
0

-2290119
-1340648
0

3
3
3
substraccin substraccin substraccin divulgado
-3544206
-274678
0

-9004264
2717616
0

-1027819
542019
0

3
substraccin

803414
538
0

-1697382
1250
0

0
-205970
5531457
4421470
414061
850707
-19311
-5843
-129627
0
0
3517868
3517868
0
0
0
4505468
2476036
2929190
1590130
745468
951514
-1925935
-1814331
6981504
951673
0
3994014
-3686037
-235210
0
0
18420
0
0
0
5843
43147
0
811496
-10134577
0
0
0
-3497347
0
0

0
-1340648
4365411
4168049
-42284
145128
218505
0
-123987
0
0
4700846
4700846
0
0
0
5435490
-4558621
-3224748
-1569223
-425641
-288109
1756329
-807229
876869
-596224
0
19060
-429383
173439
0
0
-162027
0
0
0
0
68115
0
-265428
-828177
0
0
0
2793084
0
0

0
-274678
4593094
4146263
92851
287521
171848
-29908
-75481
0
0
4371125
4371125
0
0
0
5145335
-2771988
-1181174
779733
-460029
266045
-1169277
-1007286
2373347
940435
-135952
932139
-1135728
174861
0
0
-79184
0
0
0
29908
137001
0
1017390
-3211561
0
0
0
985683
0
0

0
2717616
4377543
4467172
-24610
-43041
94536
-2506
-114008
0
0
8989642
8989642
0
0
0
7080537
715446
1627725
632729
-386907
-800488
-193567
-164046
7795983
-4737487
-4431507
-1362345
-1313904
704517
0
0
-146403
0
0
0
2506
168001
0
1641648
-755143
0
0
0
4683950
0
0

0
542019
2903628
4337349
-2537104
1361494
-76249
-11289
-170573
0
0
3978215
3978215
0
0
0
6396043
5169309
3332329
74401
2336961
368772
593144
-1536298
11565352
5378997
1053232
6567725
-3168410
1796566
0
0
-509300
0
0
0
11289
202355
0
-574460
-11027936
0
0
0
-3149676
0
0

0
538
4169193
4219777
-2116
129045
14845
-7686
-184672
0
0
2246803
4554467
-1931023
-376641
0
7219948
-6465086
-365260
569330
-2756528
-651113
-950139
-2311376
754862
822257
0
0
-817272
348484
1127130
0
-27269
0
0
0
7686
185671
-2173
0
-4782127
1264040
0
-512632
0
0
0

0
1250
4183567
4542514
-73217
23283
-174119
-4246
-130648
0
0
6745213
4923848
1605513
215852
0
9232648
-4007167
217133
289685
1256052
-175291
-4560811
-1033935
5225481
-1214080
0
0
-1620761
342000
234540
0
-205652
0
0
0
4246
114968
-83421
0
-8583748
-4409830
0
-125651
0
0
0

0
0
0
0
-2374940
0
-4262290
-2201400
0
0
-2201400

0
0
0
0
-3782797
0
161536
-547532
0
8353976
7806444

0
0
0
0
-3731024
0
-466220
102221
0
0
102221

0
0
0
0
-4343038
0
-1096055
2303353
0
0
2303353

0
0
0
0
-4576962
0
-3301298
5916413
0
0
5916413

0
0
0
0
-4502508
0
-1031027
-3205008
0
16128431
12923423

0
0
0
0
-4841341
0
793074
-4572347
0
0
-4572347

30001809

30001809

30001809

30001809

30001809

31268019

31268019

12/31/2010
12/31/2010
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/25/2011
5/11/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/26/2012
5/11/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/23/2012
5/11/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

12/31/2010 3/31/2011
2.03E+11
202818510

2.03E+11
202997906

2.02E+11
202186024

2.40E+11
239871521

2.39E+11
239116101

2.27E+11
226609408

6/30/2012
2.29E+11
229351720

515097150 506343735 496774222 554032201 548298617 507830192 512890388

202818510 202997906 202186024 239871521 239116101 226609408 229351720
312278640 303345829 294588198 314160680 309182516 281220784 283538668
0.39374807 0.40090929 0.40699782 0.43295592 0.43610561 0.44623067 0.44717492
0.60625193 0.59909071 0.59300218 0.56704408 0.56389439 0.55376933 0.55282508

-625307
4421470
3796163

637160
4168049
4805209

395444
4146263
4541707

-1611048
4467172
2856124

4208368
4337349
8545717

2880392
4219777
7100169

4743061
4542514
9285575

-951673
-552044
-4839482
-5791155

596224
7522633
8074677
8670901

-940435
5930594
-1592039
-2532474

4737487
3323496
-2607098
2130389

-5378997
2276753
-1046743
-6425740

-822257
9341570
7064817
6242560

1214080
12240945
2899375
4113455

9587318

-3865692

7074181

725735

14971457

857609

5172120

-625307
637160
395444
-1611048
4208368
2880392
4743061
3712580
2927279
3939651
7393218
5236188
2076978
6440446
-0.6599704 -0.46436626 0.04185816 -0.15564156 -0.95376622 1.42420222 -0.44316522
-7200764
-3353573
-3395853 -10405704
-2008120
-340810
-2449607
4421470
4168049
4146263
4467172
4337349
4219777
4542514
-951673
596224
-940435
4737487
-5378997
-822257
1214080
-4839482
8074677
-1592039
-2607098
-1046743
7064817
2899375
-8545728
179396
-811882
37685497
-755420 -12506693
2742312
-5533867
-7677029
2471002
29616576
7999549 -14870286
721764

9/30/2012

12/31/2012

IFRS

IFRS

502307193
65293621
10106004
0
0
0
0
28091187
30116099
-2024912
5453294
5453294
0
16578014
5065122
2227199
724687
1860396
0
0
252840
437013572
5062239
10070117
7976877
0
0
2093240
212486307
115180341
171187994
5901016
-92974348
13191304
0
0
174949447
142672339
0
0
0

478768717
63320496
12477703
0
0
0
0
23697673
25463982
-1766309
5477953
5477953
0
16485053
0
5182114
2227802
608255
2192784
0
0
153273
415448221
3098222
8929608
7978778
0
0
950830
212301155
115514382
170905784
5713884
-94209046
14376151
0
0
173522019
142444398
0
0
0

32277108
30554756
3890706
0
3808195
0
0
0
82511

345454026
54697854
411059
0
1086610
20000359
8746768
8746768
0
24453058
3074836
504601
0
3981316
6986376
0
9905929
290756172
81936180
0
137671304
15625614
55523074
2992805
1111114
13847853
0
0
37571302
156853167
8941791
147911376
4138201

31077621
13046503
4550714
0
4550714
0
0
0
0
0

323169638
53793196
428635
0
981026
20515688
6629627
6629627
0
25238220
3003022
623474
0
4295309
7675304
0
0
9641111
269376442
53052323
0
153339580
12861147
50123392
4828430
205984
13460947
0
0
0
31628031
155599079
14487781
141111298
4139201

0
113704000
0
0
17178203
1804124
0
20918367
-5544288
0
12890972
0
-2234000
12150995
28997
0
0
0
2944980
40065860
265804004

0
113929110
0
0
10842125
1804124
0
20919242
-11881241
0
12200862
0
-3174000
-3004962
-137000
0
0
0
18516824
40379833
234329995

divulgado
51232988
0
51232988
0
0
0
0
0
0
35499228
15733760
10343274
5390486
-2211085
3179401
-4428552
391598
75619
0
0
253375

divulgado
48109508
0
48109508
0
0
0
0
0
0
33390640
14718868
11017077
3701791
-2997185
704606
-4252598
1026428
92101
859404
0
0

62604
4820150
4099068
42596
0
0
0
678486
270987
-978164
1615635
2110514
-494879
-2593799
0
-2593799
69866
-2663665
4201786

74923
5279026
4163450
0
0
0
236166
879410
297691
-3250301
2585151
-11713419
14298570
-5835452
0
-5835452
501501
-6336953
4220511

-2593799
382686
0
0
542147
-20003
0
0
0
-139458
-2211113
69866
-2280979

-5835452
-8358855
0
-940000
-5200914
-130997
0
0
0
-2086944
-14194307
501501
-14695808

199512642
11859265
-15922066
-15767890
17231094

197036359
11507486
-11881241
-11219661
17184167

3
3
substraccin substraccin
-978160
201
0

-3250302
5088
0

0
201
5631355
4201786
1443798
392780
-270987
2202
-138224
0
0
4566798
4777576
42597
-253375
0
9220194
918928
-934532
367135
-920532
186477
2286396
-66016
10139122
-749609
0
0
-1688972
333885
656422
0
-264522
0
0
0
-2202
130186
85594
0
-7634585
418024
0
-754480
0
0
0

0
5088
5097541
4220090
247685
1115615
-297691
-21135
-167023
0
0
4419621
5042859
-859404
236166
0
6271948
2795979
4038634
185353
410542
216268
-1011891
-1042927
9067927
-2771889
0
0
-3873858
1379499
2038351
0
59188
0
-895000
0
21135
177796
-1679000
0
-3924339
-14511218
0
505202
0
0
0

0
0
0
0
-4660247
0
-2637882
1754928
0
0
1754928

0
0
0
0
-4865427
0
14947104
2371699
0
0
2371699

31268019

31268019

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
7/2/2013
7/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

2.21E+11
221105153

2.08E+11
207801564

502307193
221105153
281202040
0.44017915
0.55982085

478768717
207801564
270967153
0.4340333
0.5659667

3179401
4201786
7381187

704606
4220090
4924696

749609
10595767
-1645178
-895569

2771889
9527300
-1068467
1703422

%KD WALMART
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

8276756

3221274

WALMART
300000000
250000000
200000000
Axis Title

150000000
100000000
50000000

-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-1.5E+08

FFF WALMEX
150000000
100000000
50000000
0
-50000000
-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

EQUITY CASH FLOW

150000000
100000000
50000000

-1.5E+08

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

-1E+08

3/31/2007

-50000000

9/30/2006

0
3/31/2006

Axis Title

3179401
704606
4157565
3954907
-1.65170156 -0.79535741
-2593799
-5835452
4201786
4220090
749609
2771889
-1645178
-1068467
-8246567 -13303589
-5743011 -16622373

-1.5E+08

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

CEMEX
300000000
250000000
200000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

Axis Title

150000000
100000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

50000000

-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-1.5E+08

FFF CEMEX
150000000
100000000
50000000
0
3/31/2006
-50000000
FFF

-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

9/30/2012

3/31/2012

9/30/2011

Series1

%KD ALFA

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

FLUJO DE INVERSIN

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

FLUJO OPERATIVO

Axis Title

ALFA

FFF ALFA

FFF

10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

FFF

%KD

DE INVERSIN

FFF

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

308863433
49844700
7796087
-

313426783
52473075
7976691
-

17793025
-

18534833
-

7705248
-

9669191
-

12787440
-

13185972
-

3762899
-

3106388

1080301

922218
-

0
-

0
-

3709326
-

3701141
-

9685457
-

10001235
-

176552057
93300444
177933948
12908987
115408525
7817204
-

179327291
94473050
180760676
13197693
117949814
8845687
-

52192623
-

317764293
51467308
8774105
0
0
0
0
18126243
18126243
0
7297821
7297821
0
13901651

52593770
-

338363560
58263151
17823398
0
0
0
0
15925789
15925789
0
7549755
7549755
0
13467887

NIF-MEX

336362435
56693358
13437599
0
0
0
0
16977783
16977783
0
7173824
7173824
0
14966087

3367489
3496322
4138065
0
0
0
1073839
605085
1098690
0
0
0
2293649
2891237
3039375
0
0
0
0
0
0
257625693 270600077 269346196
3768530
4070826
4997620
8057773
8396471
7882014
8057773
8396471
7882014
0
0
0
0
0
0
0
0
0
183707513 194128186 194288849
96046181 107594739 108869475
188052340 197188895 200003961
11954611
7121654
9881504
-122500126 -128888879 -137543620
10154507
11111777
13077528
0
0
0
0
0
0
54307326
54496882
54180826
54307326
54496882
54180826
0
0
0
0
0
0
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

0
3822885
-

0
3671879

0
3809046
3975505
0
3975505
0

4509498

3515165
-

0
-

186849047
46701053
5726220
0
6871778
15772506
2780696

182443142
48657175
5953027
0
1462579
17651209
2972812

15549852
1208825
1009199

20617548
518811
95251
-

0
7671398
-

0
7210520
-

0
-

61710798
0
25600589
25659065
-

6861371
-

6774443
-

0
122014386
6156896
115857490
3837427

0
0
0

173641158
51584011
9875820
0
6026634
17467856
3001281
3001281
0
15212421
567916
61918
0
0
8124693

171523369
50086412
8853721
0
5272364
19380562
2566941
2566941
0
14012824
410414
143507
0
0
8905826

158207486
44721619
2745177
0
5636506
19210288
2172211
2172211
0
14957436
929335
221617
0
0
9274255

130983641
6661939
124321702
3837779

0
0
0

6457894
0
110411144
48311427
0
28110199
26764677
7224842
0
0
7224842
0

62521665
0
31547613
26856520

0
3895872
4101016
0
4101016
0

0
0
0

0
3973498
5534213
0
5534213
0

4553077
0
107245853
38461993
0
32543273
29028099
7212489
0
0
7212489
0

0
0
144123135
7150386
136972749
3904098

4532228
0
100280878
16289702
0
48170535
28460464
7360176
0
0
7360176
0
-

0
0
166840191
21670245
145169945
3964438

0
0
178154949
29729612
148425336
4004376

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
52544840
0

-6306066
35108441
76740300

-6353159
32417938
74460520

0
54081093
0
6326005
168921735
1710626
0
144989550
22221560
0
-96260182
-106218767
0
12923561
0
3562307
0
0
-6527283
37090981
60443565

0
53154086
0
-

1644727
0
137255658
5725895
-

1656976
0
140455006
12290638
-

-91335649
-92148501
-

-93200402
-99982445
-

3915116
-

9268189
-

3203801
-

3867013
-

divulgado

divulgado

44531882
-

51982296
-

28512712
16019171
9716786
6302385
1171905
7474290
-

33875998
16627014
9727340
6899675
-1101230
5798444
-

89182
-

50503012

33119125
19896905
10542879
9354027
953102
10307128

63497

0
55470855
0
6495395
174026118
1756501
0
167742907
4526710
0
-91571408
-93204830
0
4657837
0
3710120
0
0
-6734534
30438263
35999773

divulgado

53016030

32226279
19756017
10049924
9706093
-1738132
7967961

98579
-

divulgado

0
54917615
0
6430516
167795412
1738837
0
139211381
26845194
0
-87938037
-93210468
0
8215064
0
3724086
0
0
-6666719
36626532
50174101

188289
-

divulgado
48660034
0
48660034
0
0
0
0
0
0
31755385
16904649
10592686
6311963
-842581
5469382
-578110
246384
277633
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

-11550
-

-10145
-

1233383
-

-13093
-

1181756
-

1134488

1153428

0
473611
6139421
1434974
1224094
210880
4704447
0
4704447
447028
4257419
3645816
4704447

-29376
-101431
99212
6956006
1075367
1126860
-51494
5880640
0
5880640
154744
5725895
2973721

3320
-161158
420444
8103451
1204585
441264
763321
6898865
0
6898865
376885
6521980
3173741

-29803 -124751
348350
11517382
1749398
1499269
250129
9767984
0
9767984
235004
9532980
3280898

5880640

6898865

9767984

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-31248
824495
1000510
0
0
0
-27697
-148319
709618
5600890
936649
555495
381153
4664241
0
4664241
137531
4526710
3509973

4664241
0
0
0
0
0
0
0
0
0
4664241
0
4664241
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

5600890
-704492
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
2973722
2973722
0
0
0
0
0
-

0
0
3202313
3202313
0
0
0
0
0
-

0
0
-

0
0

2973722

8567149
-6431651

8477598
-938694

-2028943
0

-7343419
-1564532
-

-3387575
585062
-

-4402708
-1224793
-3409210
0
556244
0
0
1627728

1004721
-307346
2442989
-725629
251345
-

3369391

-604658
-311774
-1434104
1762353
-1532342
-

0
0

3202313

439704
-913848
-796334
180062
925489
-

0
0
3369391
3369391
0
0
0
0
0

-4169940
4401506
-

2167460
-7407799
-1127527
0
-5758797
0
0
-379815

-1790231
-13901695
-11726041
0
449454
0
0
-2741832

0
0
3655445
3655445
0
0
0
0
0
0
0
0
0
0
0
0
3655445
2819413
2518892
571463
101702
1615685
-1988330
0
6474859
-13913199
0
0
-7286434
-3443671
0
0
3170038
0
0
0
0
0
0
-6353132
10581367
-11849832
0
19231950
0
0
3164532

0
-704492
2966956
3509972
-134949
0
-99148
-38
-308881
0
0
1538390
1176525
0
0
361865
9401744
-3231644
-890255
-1361650
708818
-367135
-76152
-1245271
6170100
1440478
1236814
1013150
398475
275258
0
0
484718
0
0
0
38
321398
0
-2289372
-12177387
0
0
0
-14499370
0
0

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

446
0
0
0
0
0
0
910705
-

2043
-5707835
5564133
0
0
0
0
131105
-

11514934

1157
-88104
203671
0
0
0
0
-22809646

1068
-9504
43153
0
0
0
0
3143027
0
0
3143027

0
0
0
0
-649419
0
2971401
-4566809
0
18004408
13437599

23665495

23667201

23665495

3/31/2007
3/31/2007
4/22/2008
5/11/2012
Ind2 Mexico
Si

11832748

3/31/2006
3/31/2006
5/31/2007
3/29/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/20/2007
3/29/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.07E+11 9.4727E+10 9.2324E+10 8.5131E+10 7.2842E+10

106667275 94726992.3 92324079.9
85131351
72841921
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

308863433 313426783 317764293 338363560 336362435

106667275 94726992.3 92324079.9
85131351
72841921
202196158 218699791 225440213 253232209 263520514
0.34535417 0.30223005 0.29054265 0.25159728 0.21655784
0.65464583 0.69776995 0.70945735 0.74840272 0.78344216

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
7474290
7967961
10307128
5798444
5469382
DEPRECIACIN Y AMORTIZACIN2973722
3202313
3369391
3655445
3509972
FLUJO OPERATIVO
10448012
11170274
13676519
9453889
8979354
FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE) 6431651
CAPITAL DE TRABAJO
3143647
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN
6431651

938694
3815900
672253
1610947

1564532
-116703
-3932603
-2368071

13913199
8176739
8293442
22206641

-1440478
11971739
3795000
2354522

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
4016361
9559327
16044590 -12752752
6624832

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

484731600
74771606
26025460
0
0
0
0
18445447
18445447
0
7213921
7213921
0
14838960
-

533417983
74194172
14023807
0
0
0
0
25258320
25258320
0
9024581
9024581
0
19144050

542314373
61244231
8670586
0
0
0
0
20719071
20719071
0
5885742
5885742
0
19630674

NIF-MEX

543807712
63987197
7598371
0
0
0
0
20319904
20319904
0
5354587
5354587
0
21243767

535242690
63189543
7338430
0
0
0
0
22757212
22757212
0
5724213
5724213
0
21294915

541249345
69176422
15193440
0
0
0
0
20851329
20851329
0
7329004
7329004
0
20674597

623623006
68195939
12900349
0
0
0
0
15921126
15921126
0
7338374
7338374
0
21215248

8247818
6743414
6338158
9470568
6074773
5128052
10820842
0
0
0
0
0
0
3498754
5032163
1456187
2095815
2263397
2168404
2083630
2649788
0
0
0
0
0
0
0
3215656
5287227
4242343
7207171
3906369
3044422
4672300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399920946 447123080 435933900 435230562 429319690 429384516 509279457
5193762
6478724
5925278
5810835
5251548
8109324
17970154
139024984
9798701
10599321
11031873
11625148
17542562
11893007
139024984
9798701
10599321
11031873
11625148
17542562
11893007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
192864670 235839336 262188855 261729773 256975668 246126822 270281496
107053843 128960597 149895234 149479717 145354129 136675871 149328026
198234051 234152510 231689883 233557721 230179040 210983099 244819186
9853078
10277550
10872260
10747511
11189725
10597628
15718551
-138208787 -160272256 -154236079 -158224129 -158942075 -138696120 -157247750
15932484
22720936
23967557
26168953
29194849
26566344
17663483
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53216142 187039319 150504495 146137397 141495087 146007108 155955129
53216142 187039319 150504495 146137397 141495087 146007108 155955129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
3861501
5759888
0
5013824
746064
-

0
3802780
4164220
0
3428538
735682
-

0
776203
5939748
0
5035022
904726
-

0
776336
9744348
0
8839348
905000
-

0
3814778
10157461
0
9252461
905000
-

0
4178909
7419791
0
6514791
905000
-

0
20320430
32859241
0
8002041
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

24857200
0
0

292541134
180083691
8102432
0
3276901
19452609
2129446
2129446
0
147122303
325025
2693676
0
3131878
6465325

323347142
73367055
22478981
0
4153880
23622092
3318511
3318511
0
19793590
1425358
798035
0
5228946
8963528

338161494
83388137
29524021
0
6732444
23659920
4579259
4579259
0
18892493
1029935
393405
0
5184278
8335587

335053178
101873696
44137427
0
9267607
23096627
3963811
3963811
0
21408224
2799861
890382
0
5213881
8524267

315171132
84611659
28366156
0
9201378
24512957
3861609
3861609
0
18669559
435418
791805
0
4753936
8007568

320264697
89767441
32187067
0
8992195
22994375
4422991
4422991
0
21170813
2154828
2746007
0
4337132
7186161

386355204
152737468
86539902
0
8728861
20778341
7125080
7125080
0
29565284
1212736
1135000
0
4807898
10219469

134506399
0
96171863
13232970
0
47518494
28187947
7232453
0
0
7232453
0

3377723
0
233475154
139893040
0
58329526
27795682
7456906
0
0
7456906
0

0
0
192190466
39823671
152366795
3988907

3949288
0
238611950
125919505
0
54734896
50306778
7650771
0
0
7650771
0

0
0
210070842
40926490
169144352
3987055

3979833
0
215123704
108575705
0
48322020
50381354
7844625
0
0
7844625
0

0
0
204152879
40984888
163167991
4115093

4680832
0
211965122
105861406
0
48205635
49858881
8039200
0
0
8039200
0

0
0
208754534
41183682
167570852
4115093

4746685
0
213206597
106870838
0
47897633
50204226
8233900
0
0
8233900
0

0
0
220071558
49961813
170109745
4117459

2555105
9635076
209084037
110222831
0
52581762
38044844
8234600
0
0
6790505
0
-

0
0
220984648
48769356
172215292
4117476

1444095
0
237267802
46575089
190692713
4117463

0
61406493
0
6074480
173972899
1748955
0
161013018
11210926
0
-93075985
-93458781
0
3615481
0
3472842
0
0
-6705527
168210585
38761641

0
0
0
61480819
63378886
63379454
0
0
0
6172516
6265800
6265800
185327683 193981139
94426748
1777182
1804124
1804124
0
0 -104561155
163616234 166069193 192177015
19934268
26107822
5006764
0
0
0
-87823721 -104572927
-616243
-91445240 -104717538
0
0
0
0
6848811
3326761
-4359570
0
0
0
3586643
3735173
3743327
0
0
0
0
0
0
-6813936
-6917323
0
59142936
67433071
88516520
173494627 155922067 133803161

3
divulgado

3
divulgado

53858260
34697526
19160734
10329305
8831429
-1115157
7716272

63311882
-

44718826
22090314
11799269
10291045
1358268
11649313
-

-74683
-

divulgado

66809140
-

43891765
19420117
13011746
6408371
-258135
6150236
-

148021
-

156909
-

0
0
70171839
70182742
0
0
6000000
6000000
95834351
76889968
1804124
1804124
-84187583 -108061159
168603912 171447901
9613898
11699102
0
0
-6013904
15025106
0
0
0
0
-9739157
11338265
0
0
3725253
3686841
0
0
0
0
0
0
69177418
71773559
132094962 132754525

3
divulgado
57514886
0
57514886
0
0
0
0
0
0
40542436
16972450
12058200
4914250
3499264
8413514
-2765148
123423
81781
0
0
0

3
divulgado

3
divulgado

65852107
44038979
21813128
12490445
9322683
-2132641
7190042

divulgado
55290504
-

40193781
20110918
11582898
8528020
-2672082
5855938
-

41702
-

60304699
-

0
70170882
0
6000000
81673797
1804124
0
77591974
2277699
0
28730571
0
-6095919
31371878
0
3454612
0
0
0
136164580
139753981

38470268
16820236
12208028
4612208
-35332073
-30719865
-

58997
-

135458
-

-140456
-

-59061
-

1032262
-

109999

41642
2888571
2611344
0
0
0
0
277227
385368
6033734
975813
878086
97727
5057921
0
5057921
51157
5006764
5219396

2797187

2994610
-

4332
-192160
360612
8439771
1372970
1065141
307829
7066801
0
7066801
363326
6703475
3442230

0
-291270
533147
10664468
1721563
2446194
-724631
8942906
0
8942906
400435
8542471
4616504

0
211686
472234
6456371
670131
1052969
-382838
5786240
0
5786240
-85325
5871565
5645768

7066801

8942906

5786240

5057921
0
0
0
0
0
0
0
0
0
5057921
0
5057921
-

3
3
3
substraccin substraccin substraccin divulgado
8439906
-1119896
0

10666581
-1073773
0

6453056
-2820823
0

6033734
-124955
0

39991
-

33879
-

2135636
-

123553
-

1835208
-

2617470
-

0
280261
367762
5701950
873577
955178
-81601
4828373
0
4828373
221239
4607134
4909904

21947
194125
321329
2087184
163238
885251
-722013
1923946
0
1923946
-161260
2085206
5053333

-56440
182166
273392
-35207954
-24944709
5320820
-30265529
-10263245
775301
-9487944
-66541
-9421403
5388946

4828373

1923946

-9487944

3
3
3
substraccin substraccin substraccin
5701950
-251591
0

2087182
1535832
0

-36598752
-306989
0

0
0
-1119896
-1073773
3234308
3764053
3613664
4617903
17094
-74220
0
0
-360614
-533138
29931
-39412
-65768
-207081
0
0
0
0
1702161
1423200
1220077
3088400
0
0
0
0
482084
-1665200
12256478
14780061
-3580202
-582076
-1540300
1316504
50373
63244
-331192
-2145804
324477
3801807
-948594
-3505174
-1134966
-112654
8676276
14197985
-9520433 -160154791
-1231522 -152562136
-938876
-191401
-8022173
-6226253
325712
1159275
0
0
0
0
-1576301
-2537792
0
0
0
0
0
0
-29931
39412
62993
134931
0
0
1889665
29174
13489507 133534372
0
0
0
0
0
0
299496 133790338
0
0
0
0

0
-2820823
4676517
5645620
-208850
0
-472221
-21126
-266906
0
0
1641006
3206240
0
0
-1565234
9949756
3406597
3875755
-1176204
428434
1246569
747283
-1715240
13356353
-17580760
-4725046
2596779
-8187657
456265
0
0
-8937658
0
0
0
21126
312728
0
882703
101102
0
0
0
-5774492
0
0

0
-124955
2834599
5221338
-2217666
0
-43402
-2248
-123423
0
0
1442739
2888571
0
0
-1445832
10186117
-3084381
241807
-1899364
286089
-509091
-13416
-1190406
7101736
-1364327
0
2655238
-5354025
1745328
0
0
-540780
0
0
0
2248
106257
0
21407
-6809622
0
0
0
-5562016
0
0

0
-251591
4359246
4911596
-102074
0
-367762
-821
-81693
0
0
4065317
2415896
0
0
1649421
13874922
-2215086
-2179308
69335
497388
1415487
-1136110
-881878
11659836
-2355818
-473141
3331030
-6646775
333847
0
0
683716
0
0
0
821
88290
0
326394
-9563962
0
0
0
-13142892
0
0

0
1535832
4330138
5054398
-307683
0
-321329
-2372
-92876
0
0
4880299
2051281
0
0
2829018
12833451
-1046326
889181
-381116
-264603
-539228
-338513
-412047
11787125
-1638409
0
807895
-5733300
1154912
0
0
-1520905
0
0
0
2372
100990
0
3549627
-2293706
0
0
0
-705794
0
0

0
-306989
24941057
4511102
-250603
21125415
-136390
-93161
-215306
0
0
14982864
18015471
0
0
-3032607
3018180
4349166
4944968
2105050
-216922
-3298335
1644232
-829827
7367346
-3819452
-53509
2427927
-5428674
-582533
0
0
-625432
0
0
0
93161
217847
0
131761
-5278632
0
0
0
15799699
0
0

0
-142514
0
0
-1808040
0
15140564
12645349
0
2
12645351

0
0
0
0
-2084725
0
1828759
-12422433
0
-2
-12422435

0
0
0
0
-3585552
0
9461146
-4123305
0
-1442503
-5565808

0
0
0
0
-1110775
0
-136831
-1072213
0
8670584
7598371

0
-213345
0
0
-4771180
0
8563455
-259944
0
3
-259941

0
0
0
0
-325422
0
-1262490
7855010
0
0
7855010

0
-1495
0
0
-3775727
0
-17301109
-1730738
0
-562353
-2293091

24233318

24233318

24233318

24236152

24236152

25094206

25089393

6/30/2007
6/30/2007
7/23/2008
5/11/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/28/2009
5/11/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
7/28/2009
5/11/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/27/2009
5/11/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/5/2010
5/11/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

7.2131E+10
2.25E+11
2.17E+11
2.10E+11
1.92E+11
1.96E+11
72130796.9 224855428 216910866 210302759 191634575 195947733
UERIDA POR EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

2.58E+11
258073356

484731600 533417983 542314373 543807712 535242690 541249345 623623006

72130796.9 224855428 216910866 210302759 191634575 195947733 258073356
412600803 308562555 325403507 333504953 343608115 345301612 365549650
0.14880564 0.42153702 0.39997256 0.38672265 0.35803305 0.36202858 0.41382911
0.85119436 0.57846298 0.60002744 0.61327735 0.64196695 0.63797142 0.58617089

7716272
3613664
11329936

11649313
4617903
16267216

6150236
5645620
11795856

8413514
5221338
13634852

7190042
4911596
12101638

5855938
5054398
10910336

-30719865
4511102
-26208763

9520433
-105312085
-117283824
-107763391

160154791
827117
106139202
266293993

17580760
-22143906
-22971023
-5390263

1364327
-37886499
-15742593
-14378266

2355818
-21422116
16464383
18820201

1638409
-20591019
831097
2469506

3819452
-84541529
-63950510
-60131058

QUEDA PARA LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

119093327 -250026777
17186119
28013118
-6718563

8440830

33922295

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

625339667
66863492
10321356
0
0
0
0
17508471
17508471
0
12660496
12660496
0
20297303
-

599036831
66112057
12140947
0
0
0
0
18093206
18093206
0
7362595
7362595
0
18755359

614742894
62840002
4902821
0
0
0
0
19298559
19298559
0
7444485
7444485
0
18486778

582286168
56770420
14103778
0
0
0
0
13383197
13383197
0
6294317
6294317
0
17190802

NIF-MEX

556160531
62705879
18136716
0
0
0
0
13793209
13793209
0
7142750
7142750
0
17318652

554314933
60117273
9673809
0
0
0
0
13496883
13496883
0
9883948
9883948
0
17391768

549758896
62876253
10555376
0
0
0
0
15492152
15492152
0
7305999
7305999
0
17511466

6075866
9759950
12707359
5798326
6314552
9670865
12011260
159970
4027929
3370023
3127051
3952611
3524013
3319701
1626763
1194327
3309952
2671275
2361941
6146852
8691559
0
0
0
0
0
0
0
4289133
4537694
6027384
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
511688847 489416423 502727010 478584809 449897910 450988905 445402300
16269296
13177332
13183755
14736254
13904148
15205719
15688588
12048782
11526060
11560345
10895548
9051236
8589867
8729514
12048782
11526060
11560345
10895548
9051236
8589867
8729514
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269037086 261085190 267533991 258862937 239422406 238078793 237110531
150278398 147237583 152340753 148853002 138976723 140295524 140845472
243367908 239080553 246494902 242889436 231788693 233829632 236889873
11069639
11466327
11601561
10752108
7220607
6955833
6822552
-158804275 -158353570 -165177207 -162219763 -155763197 -159637713 -164130272
23125416
21654297
22273982
18588154
17199580
16635517
16682906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
161009377 151105502 155451893 150826656 142714542 148399504 145583943
161009377 151105502 155451893 150826656 142714542 148399504 145583943
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
18250656
35073650
0
10767464
0
-

0
17036633
35485706
0
8586815
0
-

0
18287563
36709463
0
7104895
0
-

0
36751463
6511951
0
6511951
0
-

0
36751156
8054422
0
8054422
0
-

0
36751025
3963997
0
3963997
0
-

0
36751230
1538494
0
1538494
0
-

24306186
0
0

26898891
0
0

29604568
0
0

0
0
0

0
0
0

0
0
0

0
0
0

389372723
113796415
53949972
0
5745246
19487903
6530824
6530824
0
28082470
3011075
1208101
0
4633080
10277215

372025658
125388783
67585266
0
6623673
18780673
7689496
7689496
0
24709675
2832394
7581
0
3876822
9397037

354732631
56168414
4741793
0
2586370
17373789
8769259
8769259
0
22697203
2221876
-16324
0
4332098
8716974

324716054
49212622
3267980
0
4125215
18193502
7342485
7342485
0
16283440
1752003
0
0
3230919
7111784

316609724
50184913
2187369
0
7390524
16717234
6606551
6606551
0
17283235
2337155
-191632
0
3140907
8445344

327461091
51688380
3379898
0
3215496
17409312
6378029
6378029
0
21305645
1209282
4986560
0
3149864
8344283

326579935
58588815
893646
0
7176332
18177846
6383797
6383797
0
25957194
2572247
7868648
0
3593799
8413875

4095884
4857115
251648263
151253803
0
53587551
37790589
9016320
0
0
7099000
0

4142599
4453242
224759409
127896828
0
49610359
37757491
9494731
0
0
7410000
0

1917320
0
235966944
45997687
189969257
4117463

4267297
3175282
276016401
173928119
0
54284891
37669780
10133611
0
0
7669000
0

2084731
0
227011173
43775682
183235491
4120255

0
4188734
243848314
136790037
0
66960503
32639771
7458003
0
0
7458003
0

2464611
0
260010263
45487603
214522660
4127860

0
3551461
234424166
120618490
0
73398701
32639771
7767204
0
0
7767204
0

0
0
257570114
43696191
213873923
4127000

0
3615656
248753025
118764132
0
89272726
32639771
8076396
0
0
8076396
0

0
0
239550807
40396830
199153977
4127895

0
3508625
244319631
117713761
0
85580499
32639771
8385600
0
0
8385600
0
-

0
0
226853842
20162899
206690943
4133185

0
0
223178961
20220013
202958948
4133337

0
70171521
0
6000000
90311897
1804124
8597429
79869575
40769
0
19368376
0
-6095919
21979020
0
3485275
0
0
0
98053789
181756336

0
74544779
0
0
71304590
1804124
-20532134
87497531
2535069
0
33265867
0
-6095919
35833786
0
3528000
0
0
0
111255756
152417892

0
88898657
0
0
85009384
1804124
-8442556
87496846
4150970
0
36486759
0
-6095919
39011636
0
3571042
0
0
0
44155562
197938672

0
98797000
0
0
82464914
1804124
0
79251575
1409215
0
28485009
0
-4712670
29292825
0
3904854
0
0
0
34010302
182873712

0
98634830
0
0
79530204
1804124
1425730
80660867
-4360517
0
16861048
-1
-4712670
17668865
0
3904854
0
0
0
32917554
176707720

0
104114350
0
0
69000033
1804124
275128
75179460
-8258679
0
29443375
0
-4712670
30251536
0
3904509
0
0
0
31682280
191357739

0
104114350
0
0
67580504
1804124
0
75179460
-9403080
0
27130757
0
-4719414
27948263
0
3901908
0
0
0
38751433
190749022

divulgado
49422575
0
49422575
0
0
0
0
0
0
35274011
14148564
9791838
4356726
-2576511
1780215
-2894062
91976
66103
0
0
0

divulgado

divulgado

51841255
-

51457875
-

35850952
15990303
10863205
5127098
-1410251
3716847
-

48271160
-

33530539
14362788
10613699
3749089
-1772481
1976608
-

27253
-

divulgado

47893327

28340166
10453597
8561539
1892058
-1640867
251191

44668
-

divulgado

38793763

33150297
11929030
10642124
1286906
-2606513
-1319607

62345
-

divulgado

45079327

35396542
16061333
10991275
5070058
-1062025
4008033

39430
-

divulgado

34212876
14058284
10412669
3645615
-2033752
1611863
-

84514
-

48048
-

25873
2986038
2606187
0
0
0
30741
349110
-2304066
-3417913
-2526061
1170760
-3696821
-891852
976136
84284
43515
40769
5384797
84284
0
0
0
0
0
0
0
0
0
84284
0
84284
-

3
divulgado
-3417913
2260372
0

21894
-

55994
-

2464863
-

69052
-

3205690
-

54318
-

3213266
-

55225
-

3117442
-

40760
-

3339506
-

3565811
-

14944
277949
34107
2414856
104908
615047
-510139
2309948
257209
2567157
72858
2494299
5057469

-27983
400548
140062
920685
-118155
1262896
-1381051
1038840
748557
1787397
171498
1615899
4951994

-39717
882686
23309
-4557249
-8026822
5640745
-13667567
3469573
-6259695
-2790122
-48368
-2741754
4917744

-71423
822939
-298713
-3253344
1098218
1098218
0
-4351562
-1
-4351563
8954
-4360517
4674324

18254
638030
-342378
-3385358
444357
444357
0
-3829715
1
-3829714
68450
-3898164
4707929

-17226
680524
97618
-1003089
103504
103504
0
-1106593
-1
-1106594
37806
-1144400
4670069

2567157

1787397

-2790122

-4351563

-3829714

-1106594

3
3
3
substraccin substraccin substraccin divulgado
2414856
-1357598
0

920686
-288473
0

-4557250
-760998
0

-3253344
-724411
0

3
3
substraccin substraccin
-3385356
1200044
0

-1003090
-1462183
0

0
2260372
5673282
5385817
318317
17431
43694
-1
-91976
0
0
5009964
5009964
0
0
0
9525705
-5343141
651235
2225657
-1058362
-2402564
-3832635
-926472
4182564
-2865077
0
-408363
-2751573
582238
0
0
-215846
0
0
0
1
69773
0
-141307
-3896480
0
0
0
2312600
0
0

0
-1357598
5504813
5056449
553825
-9465
-34106
-566
-61324
0
0
2824100
2824100
0
0
0
9386171
-143506
125549
1128056
526608
-997586
-1174743
248610
9242665
20626
-110198
2190760
-2412219
454048
0
0
-188458
0
0
0
566
79901
0
6226
-7443700
0
0
0
-692580
0
0

0
-288473
5249816
4952521
223132
335117
-140063
-2552
-118339
0
0
3941815
3941815
0
0
0
9823844
-4873107
199783
1033111
453307
-2553145
-2374115
-1632048
4950737
-1460649
-620870
13185
-1485085
437445
0
0
-170921
0
0
0
2552
122905
0
240140
-10728214
0
0
0
-22574421
0
0

0
-760998
13241772
4917745
7917257
547086
-23309
-3287
-113720
0
0
3864449
3864449
0
0
0
11787973
3567895
2553388
-475793
588897
3531172
-741691
-1888078
15355868
9871106
-489959
19899933
-2025350
545429
0
0
-7864454
0
0
0
3287
115778
0
-313558
-16026017
0
0
4125606
-18983130
0
0

0
-724411
5589539
4675776
382357
314329
298713
-65
-81571
0
0
4532995
4532995
0
0
0
6144779
-4857713
-1270719
-1369951
-2205570
-374991
995683
-632165
1287066
757007
-102260
2471043
-701293
312347
0
0
-38369
0
0
0
65
73840
0
-1258366
1988865
0
0
0
-6452441
0
0

0
1200044
5210649
4706476
174936
128593
342378
-1995
-139739
0
0
4512838
4512838
0
0
0
7538175
-1989383
261497
81816
-4047275
829264
2117707
-1232392
5548792
-2431066
102260
-1296327
-1153600
462501
0
0
-237217
0
0
0
1995
143173
0
-453851
-11580633
0
0
0
4982557
0
0

0
-1462183
5624691
4670069
532149
610844
-97618
-1945
-88808
0
0
4694847
4694847
0
0
0
7854265
166271
-1443194
94487
2840928
193461
-950909
-568502
8020536
-199724
0
-802504
-1423009
1698102
0
0
-41384
0
0
0
1945
86165
0
280961
-6939245
0
0
0
-3904542
0
0

0
0
0
0
-1156282
0
-5052798
-2578993
0
12900349
10321356

0
0
0
0
-2894294
0
-3856826
1819591
0
0
1819591

7604
0
14352891
0
-4049103
0
1534815
-7238126
0
0
-7238126

0
0
0
0
-4026394
0
2857901
9200957
0
0
9200957

1209
0
0
0
-2995947
0
11436044
4032938
0
14103778
18136716

-1209
0
0
0
-4975138
0
-11586843
-8462907
0
0
-8462907

0
0
0
0
-4263562
0
1228859
881567
0
0
881567

25089689

26094835

26094835

28836311

28846447

30001809

30001809

3/31/2009
3/31/2009
4/27/2010
5/11/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/27/2009
5/11/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/25/2010
5/11/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
2/28/2011
5/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/25/2011
5/11/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

2.65E+11
264536572

2.52E+11
251716126

2.36E+11
235541173

2.11E+11
211143735

2.04E+11
203595084

2.15E+11
214632252

2.11E+11
211364238

625339667 599036831 614742894 582286168 556160531 554314933 549758896

264536572 251716126 235541173 211143735 203595084 214632252 211364238
360803095 347320705 379201721 371142433 352565447 339682681 338394658
0.42302861 0.42020142 0.38315396 0.36261163 0.36607251 0.38720272 0.38446715
0.57697139 0.57979858 0.61684604 0.63738837 0.63392749 0.61279728 0.61553285

1780215
5385817
7166032

3716847
5056449
8773296

4008033
4952521
8960554

-1319607
4917745
3598138

251191
4675776
4926967

1976608
4706476
6683084

1611863
4670069
6281932

2865077
-46932923
37608606
40473683

-20626
-59276726
-12343803
-12364429

1460649
6671588
65948314
67408963

-9871106
7557798
886210
-8984896

-757007
12520966
4963168
4206161

2431066
8428893
-4092073
-1661007

199724
4287438
-4141455
-3941731

-33307651

21137725

-58448409

12583034

720806

8344091

10223663

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

515097150
54567214
8353976
0
0
0
0
12193328
12193328
0
7913590
7913590
0
15098188
-

NIF-MEX

506343735
56210046
7806444
0
0
0
0
15469476
15469476
0
7161424
7161424
0
16822405

496774222
54744656
7908665
0
0
0
0
16638257
16638257
0
8077372
8077372
0
16252853

554032201
59550404
10212018
0
0
0
0
16996183
16996183
0
8885726
8885726
0
18156749

548298617
58947201
16128431
0
0
0
0
13472187
13472187
0
7531917
7531917
0
17538665

IFRS

507830192
67427070
12923423
0
0
0
0
26434050
28585963
-2151913
5020669
5020669
0
16893767

512890388
65884142
8351076
0
0
0
0
28988005
31033212
-2045207
5442213
5442213
0
17433089

11008132
8950297
5867509
5299728
4276001
6155161
5669759
2615750
3468299
2964367
4494411
3523421
3303475
2864384
8392382
5481998
2903142
805317
752580
807788
568279
0
0
0
0
0
1836772
2015059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
207126
222037
421231288 413166350 406417422 454511444 449997788 440403122 447006246
13502826
13423395
12294745
14176141
8979569
5470324
5241912
8261091
7800256
7595211
8237037
8642227
9856389
9837769
8261091
7800256
7595211
8237037
8642227
7988560
8060273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1867829
1777496
231253632 225872840 222396478 247877276 245763088 219906149 221247214
139537391 137591137 137044803 154148705 152498591 117821628 120025350
233596855 231251809 230694666 255837842 252237229 170594978 173849160
6634405
6495668
6403068
7014044
6235195
6500927
6292697
-161108405 -162004477 -164253707 -184013571 -179731661 -87725383 -92360122
12593386
12538703
12507648
14890256
14523734
12713999
13440129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142094038 137571666 135860191 158334360 158950815 174047200 179805947
142094038 137571666 135860191 158334360 158950815 141306940 146212727
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
24504250
1615451
0
1615451
0
-

0
24506307
3991886
0
3991886
0
-

0
24506328
3764469
0
3764469
0
-

0
24506565
1380065
0
1380065
0
-

0
25577355
2084734
0
2084734
0
-

32740260
28260489
2862571
0
2768318
0
-

33593220
28262777
2610627
0
2521875
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
94253

0
0
88752

301397175
55119258
714580
0
4922655
18685958
6778493
6778493
0
24017572
1696657
7881312
0
3049786
8017955

299391302
48687413
265271
0
553926
18320115
6909484
6909484
0
22638617
2429510
4744569
0
3525502
8448079

297765630
48814062
1853281
0
1937636
18813353
7489401
7489401
0
18720391
1959600
2963087
0
3330014
7962239

339956734
56226908
290600
0
4278343
20021921
12182167
12182167
0
19453877
3223033
233908
0
4615602
8596971

340562407
56670448
378663
0
4822868
20168457
11160134
11160134
0
20140326
3133610
132344
0
4072883
9810086

351065059
58085500
378736
0
4758893
19465016
8992747
8992747
0
24490108
2423728
5955406
0
4431024
9160472

353234431
53643197
421646
0
1064028
20778836
8023148
8023148
0
23355539
2622259
6547356
0
3424500
8030368

0
3371862
221911390
113701278
0
83479997
17147404
7582711
0
0
7582711
0

0
3490957
226753813
96079549
0
106099160
17147404
7427700
0
0
7427700
0

0
0
213699975
19524378
194175597
4133361

0
2505451
223949608
85992383
0
112402724
18281801
7272700
0
0
7272700
0

0
0
206952433
17121667
189830766
4136700

0
2784363
258019144
98415430
0
136887148
15330666
7385900
0
0
7385900
0

0
0
199008592
16958291
182050301
4136737

0
2991403
256972586
96604831
0
137309739
15038137
8019879
0
0
8019879
0

0
0
214075467
19810269
194265198
4136767

0
2519478
292979559
89386076
0
132085703
15511714
55996066
6942296
1232297
14133975
0

0
0
207736210
16720288
191015922
4134712

0
2731056
299591234
91845295
0
136020751
15270685
56454503
6561916
1226344
14278578
0
-

0
33687498
156765133
9302379
147462754
4138000

0
34387665
159655957
9331948
150324009
4138201

0
104589134
0
0
63273130
1804124
0
77985038
-16516032
0
22179972
0
1657868
16617462
0
3904642
0
0
0
36388261
184545141

0
108802367
0
0
55731496
1804124
0
57252434
-3325062
0
21160203
0
-4719414
21974975
0
3904642
0
0
0
36183495
194274166

0
108813145
0
0
52318884
1804124
0
57252434
-6737674
0
16781535
0
5198327
7678566
0
3904642
0
0
0
34858688
192278219

0
108813148
0
0
41924338
1804124
0
57252434
-17132220
0
39390945
0
5198323
30287980
0
3904642
0
0
0
35587704
231829420

0
109309000
0
0
39930767
1804124
0
57253303
-19126660
0
37641443
0
4988868
28747933
0
3904642
0
0
0
33995618
226547225

0
113568000
0
0
22385128
1804124
0
20918876
-337872
0
7371626
0
-2234000
6516299
88917
0
0
0
3000410
38197913
265493411

0
113568000
0
0
19842375
1804124
0
20918878
-2880627
0
12775433
0
-2234000
10625840
48619
0
0
0
4334974
40068864
273920892

divulgado

divulgado

43301445
-

40744726
-

32222930
11078515
9522650
1555865
-2181172
-625307
-

50553037
-

35185377
14999082
11142995
3856087
-5467135
-1611048
-

44419
-

divulgado

50184459

34084457
13370961
10380314
2990647
-2595203
395444

71863
-

divulgado

47455418

29149901
11594825
9519827
2074998
-1437838
637160

65742
-

divulgado

36647717
13905320
10843474
3061846
1146522
4208368
-

58344
-

76579
-

divulgado
45217926
0
45217926
0
0
0
0
0
0
33065744
12152182
9048119
3104063
-223671
2880392
-2062133
2492334
125067
1931023
0
376641

divulgado
52475938
0
52475938
0
0
0
0
0
0
36755605
15720333
10716927
5003406
-260345
4743061
-6614565
130648
72626
0
0
0

63885
-

52124
-

3372296
-

31063
-

3413287
-

55664
-

3499343
-

93994
-

4032623
-

4270449
-

-35837
659355
19311
-4337887
2862877
6386926
-3524049
-7200764
1
-7200763
-87810
-7112953
4421470

-14298
745824
-218505
-2290119
1063454
1063454
0
-3353573
0
-3353573
-28511
-3325062
4168050

4346
622966
-171848
-3544207
-148354
961425
-1109779
-3395853
0
-3395853
16759
-3412612
4146264

4397
666848
-94536
-9004266
1401438
4657172
-3255734
-10405704
0
-10405704
-11155
-10394549
4467171

-11857
658685
76250
-1027820
980300
1168558
-188258
-2008120
-1
-2008121
-13680
-1994441
4337349

-7200763

-3353573

-3395853

-10405704

-2008121

59603
4554467
3925075
0
0
0
0
629392
-14845
803414
1144224
1144224
0
-340810
0
-340810
-2938
-337872
4219776

58022
6745213
4140529
1605513
0
0
215852
783319
174119
-1697385
752222
2256959
-1504737
-2449607
0
-2449607
93151
-2542758
4542094
-2449607
5540700
0
0
5581000
-40300
0
0
0
0
3091093
93151
2997942
198586114
11812092
-22487827
-22399447
17678949

-340810
-8896019
0
0
-9004836
146917
0
0
0
-38100
-9236829
-9233891
-2938

194364126
7828250
-22367338
-22328563
17503633

3
substraccin divulgado
-4337887
-205970
0

-2290119
-1340648
0

3
3
3
substraccin substraccin substraccin divulgado
-3544206
-274678
0

-9004264
2717616
0

-1027819
542019
0

3
substraccin

803414
538
0

-1697382
1250
0

0
-205970
5531457
4421470
414061
850707
-19311
-5843
-129627
0
0
3517868
3517868
0
0
0
4505468
2476036
2929190
1590130
745468
951514
-1925935
-1814331
6981504
951673
0
3994014
-3686037
-235210
0
0
18420
0
0
0
5843
43147
0
811496
-10134577
0
0
0
-3497347
0
0

0
-1340648
4365411
4168049
-42284
145128
218505
0
-123987
0
0
4700846
4700846
0
0
0
5435490
-4558621
-3224748
-1569223
-425641
-288109
1756329
-807229
876869
-596224
0
19060
-429383
173439
0
0
-162027
0
0
0
0
68115
0
-265428
-828177
0
0
0
2793084
0
0

0
-274678
4593094
4146263
92851
287521
171848
-29908
-75481
0
0
4371125
4371125
0
0
0
5145335
-2771988
-1181174
779733
-460029
266045
-1169277
-1007286
2373347
940435
-135952
932139
-1135728
174861
0
0
-79184
0
0
0
29908
137001
0
1017390
-3211561
0
0
0
985683
0
0

0
2717616
4377543
4467172
-24610
-43041
94536
-2506
-114008
0
0
8989642
8989642
0
0
0
7080537
715446
1627725
632729
-386907
-800488
-193567
-164046
7795983
-4737487
-4431507
-1362345
-1313904
704517
0
0
-146403
0
0
0
2506
168001
0
1641648
-755143
0
0
0
4683950
0
0

0
542019
2903628
4337349
-2537104
1361494
-76249
-11289
-170573
0
0
3978215
3978215
0
0
0
6396043
5169309
3332329
74401
2336961
368772
593144
-1536298
11565352
5378997
1053232
6567725
-3168410
1796566
0
0
-509300
0
0
0
11289
202355
0
-574460
-11027936
0
0
0
-3149676
0
0

0
538
4169193
4219777
-2116
129045
14845
-7686
-184672
0
0
2246803
4554467
-1931023
-376641
0
7219948
-6465086
-365260
569330
-2756528
-651113
-950139
-2311376
754862
822257
0
0
-817272
348484
1127130
0
-27269
0
0
0
7686
185671
-2173
0
-4782127
1264040
0
-512632
0
0
0

0
1250
4183567
4542514
-73217
23283
-174119
-4246
-130648
0
0
6745213
4923848
1605513
215852
0
9232648
-4007167
217133
289685
1256052
-175291
-4560811
-1033935
5225481
-1214080
0
0
-1620761
342000
234540
0
-205652
0
0
0
4246
114968
-83421
0
-8583748
-4409830
0
-125651
0
0
0

0
0
0
0
-2374940
0
-4262290
-2201400
0
0
-2201400

0
0
0
0
-3782797
0
161536
-547532
0
8353976
7806444

0
0
0
0
-3731024
0
-466220
102221
0
0
102221

0
0
0
0
-4343038
0
-1096055
2303353
0
0
2303353

0
0
0
0
-4576962
0
-3301298
5916413
0
0
5916413

0
0
0
0
-4502508
0
-1031027
-3205008
0
16128431
12923423

0
0
0
0
-4841341
0
793074
-4572347
0
0
-4572347

30001809

30001809

30001809

30001809

30001809

31268019

31268019

12/31/2010
12/31/2010
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/25/2011
5/11/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/26/2012
5/11/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/23/2012
5/11/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

12/31/2010 3/31/2011
2.03E+11
202818510

2.03E+11
202997906

2.02E+11
202186024

2.40E+11
239871521

2.39E+11
239116101

2.27E+11
226609408

6/30/2012
2.29E+11
229351720

515097150 506343735 496774222 554032201 548298617 507830192 512890388

202818510 202997906 202186024 239871521 239116101 226609408 229351720
312278640 303345829 294588198 314160680 309182516 281220784 283538668
0.39374807 0.40090929 0.40699782 0.43295592 0.43610561 0.44623067 0.44717492
0.60625193 0.59909071 0.59300218 0.56704408 0.56389439 0.55376933 0.55282508

-625307
4421470
3796163

637160
4168049
4805209

395444
4146263
4541707

-1611048
4467172
2856124

4208368
4337349
8545717

2880392
4219777
7100169

4743061
4542514
9285575

-951673
-552044
-4839482
-5791155

596224
7522633
8074677
8670901

-940435
5930594
-1592039
-2532474

4737487
3323496
-2607098
2130389

-5378997
2276753
-1046743
-6425740

-822257
9341570
7064817
6242560

1214080
12240945
2899375
4113455

9587318

-3865692

7074181

725735

14971457

857609

5172120

9/30/2012

12/31/2012

IFRS

IFRS

502307193
65293621
10106004
0
0
0
0
28091187
30116099
-2024912
5453294
5453294
0
16578014
5065122
2227199
724687
1860396
0
0
252840
437013572
5062239
10070117
7976877
0
0
2093240
212486307
115180341
171187994
5901016
-92974348
13191304
0
0
174949447
142672339
0
0
0

478768717
63320496
12477703
0
0
0
0
23697673
25463982
-1766309
5477953
5477953
0
16485053
0
5182114
2227802
608255
2192784
0
0
153273
415448221
3098222
8929608
7978778
0
0
950830
212301155
115514382
170905784
5713884
-94209046
14376151
0
0
173522019
142444398
0
0
0

32277108
30554756
3890706
0
3808195
0
0
0
82511

345454026
54697854
411059
0
1086610
20000359
8746768
8746768
0
24453058
3074836
504601
0
3981316
6986376
0
9905929
290756172
81936180
0
137671304
15625614
55523074
2992805
1111114
13847853
0
0
37571302
156853167
8941791
147911376
4138201

31077621
13046503
4550714
0
4550714
0
0
0
0
0

323169638
53793196
428635
0
981026
20515688
6629627
6629627
0
25238220
3003022
623474
0
4295309
7675304
0
0
9641111
269376442
53052323
0
153339580
12861147
50123392
4828430
205984
13460947
0
0
0
31628031
155599079
14487781
141111298
4139201

0
113704000
0
0
17178203
1804124
0
20918367
-5544288
0
12890972
0
-2234000
12150995
28997
0
0
0
2944980
40065860
265804004

0
113929110
0
0
10842125
1804124
0
20919242
-11881241
0
12200862
0
-3174000
-3004962
-137000
0
0
0
18516824
40379833
234329995

divulgado
51232988
0
51232988
0
0
0
0
0
0
35499228
15733760
10343274
5390486
-2211085
3179401
-4428552
391598
75619
0
0
253375

divulgado
48109508
0
48109508
0
0
0
0
0
0
33390640
14718868
11017077
3701791
-2997185
704606
-4252598
1026428
92101
859404
0
0

62604
4820150
4099068
42596
0
0
0
678486
270987
-978164
1615635
2110514
-494879
-2593799
0
-2593799
69866
-2663665
4201786

74923
5279026
4163450
0
0
0
236166
879410
297691
-3250301
2585151
-11713419
14298570
-5835452
0
-5835452
501501
-6336953
4220511

-2593799
382686
0
0
542147
-20003
0
0
0
-139458
-2211113
69866
-2280979

-5835452
-8358855
0
-940000
-5200914
-130997
0
0
0
-2086944
-14194307
501501
-14695808

199512642
11859265
-15922066
-15767890
17231094

197036359
11507486
-11881241
-11219661
17184167

3
3
substraccin substraccin
-978160
201
0

-3250302
5088
0

0
201
5631355
4201786
1443798
392780
-270987
2202
-138224
0
0
4566798
4777576
42597
-253375
0
9220194
918928
-934532
367135
-920532
186477
2286396
-66016
10139122
-749609
0
0
-1688972
333885
656422
0
-264522
0
0
0
-2202
130186
85594
0
-7634585
418024
0
-754480
0
0
0

0
5088
5097541
4220090
247685
1115615
-297691
-21135
-167023
0
0
4419621
5042859
-859404
236166
0
6271948
2795979
4038634
185353
410542
216268
-1011891
-1042927
9067927
-2771889
0
0
-3873858
1379499
2038351
0
59188
0
-895000
0
21135
177796
-1679000
0
-3924339
-14511218
0
505202
0
0
0

0
0
0
0
-4660247
0
-2637882
1754928
0
0
1754928

0
0
0
0
-4865427
0
14947104
2371699
0
0
2371699

31268019

31268019

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
7/2/2013
7/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

2.21E+11
221105153

2.08E+11
207801564

502307193
221105153
281202040
0.44017915
0.55982085

478768717
207801564
270967153
0.4340333
0.5659667

3179401
4201786
7381187

704606
4220090
4924696

749609
10595767
-1645178
-895569

2771889
9527300
-1068467
1703422

%KD WALMART
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

3221274

CEMEX
300000000
250000000
200000000
150000000
Axis Title

100000000
50000000
0
-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

8276756

-1.5E+08

FFF CEMEX
150000000
100000000
50000000
0
3/31/2006
-50000000
-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

FLUJO OPERATIVO
FLUJO DE INVERSIN

FFF

%KD ALFA

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

%KD

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

63784806
31539546
13499647
0
0
0
0
8319897
-

66068477
31785494
12595571
0
0
0
0
9056622

73686211
32553920
12215923
0
0
0
0
9814870
9814870
0
2438636
2438636
0
7858622

2105409

2340340
-

7368804
-

7578386
-

245789
0
17503
0
0
0
228286
30691310
33542
713851
713851
0
0
0
29258687
2332023
42923390
265469
-19924327
3662132
0
0
677649
472478
0
0
0

34575
0
6574
0
0
0
28001
32742603
39743
788253
788253
0
0
0
31228977
2306283
44735212
265594
-20736697
4658586
0
0
675735
471571
0
0
0

74433113
32539328
11267927
0
0
0
0
9452874
9452874
0
2989118
2989118
0
8275250
-

225869
0
7263
0
0
0
218606
38357168
38206
201783
201783
0
0
0
37502933
2506587
53598837
222785
-25456037
6630761
0
0
613810
480309
0
0
0

NIF-MEX

86927857
33113018
7574245
0
0
0
0
12219873
12219873
0
3504610
3504610
0
9183190
-

554159
0
121823
0
0
0
432336
38963923
37088
234978
234978
0
0
0
38131432
2539615
55589475
240283
-25969095
5731154
0
0
485907
485907
0
0
0

631101
0
263417
0
0
0
367684
51705906
459606
4693146
4693146
0
0
0
43275550
2691129
62570211
238705
-29472847
7248351
0
0
3186652
3186652
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

205171
0
7581
0
7581
0
-

204164
0
9895
0
9895
0
-

0
0
0

30758570
12207425
1475360
0
2396
6976806
0
003752862
0
0
0
0
0
0
3752862
18443222
10475817
2000659
39679
4761819
1165249
0
0
1165249
0
0
0
33026236
3570492
29455744
251938

133501
0
436
0
436
0
-

0
72193
2326
0
2326
0
-

0
88436
2516
0
2516
0
-

0
0
0

0
0
0

0
0
0

0
0
0

31925418
11618209
957617
0
2503
7812701
28

37310715
13606920
875445
252688
2428
8981540
1542
1542
0
3493278
203992
52758
0
0
0

36896371
13952719
1609560
0
253775
8565299
1536
1536
0
3522548
128989
63641
0
0
0

48047538
23629697
9059245
0
276455
9009377
1646
1646
0
5282974
203485
35302
0
0
0

2845360
108776
35007
0
0
0
0
2701577
20197954
11683994
1999135
38262
5285308
1191254
0
0
1191254
0

0
3236527
23386098
11827082
4986140
116291
5128963
1327623
0
0
1327623
0

0
0
34143059
3866839
30276220
352359

0
3329918
22502001
11300290
5110083
42177
4970274
1079177
0
0
1079177
0

0
0
36375497
4508878
31866619
359365

0
5044187
24058782
12276033
5162043
34529
5442239
1143938
0
0
1143938
0
-

0
0
37536742
4484166
33052576
362248

0
0
38880319
4506462
34373857
365927

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
0
0
0
24661531
0
0
23712650
948881
0
4542275
4542275
0
0
0
0
0
0
0
8079665
8458083

0
0
0
0
22628870
0
0
20626394
2002476
0
7294991
7918731

-725736
7626081
9632741

0
0
0
0
24964295
0
0
21563533
3400762
0
6542960
6607119
405202
260294
0
-153118
0
0
-576538
7954924
12846159

0
0
0
0
23831573
0
0
18647423
5184150
0
8858755
9647992
-227715
-29594
0
-156034
0
0
-375895
8752089
12563314

0
0
0
0
22566582
0
0
21381568
1185013
0
11441349
12010364
-227828
185860
0
-94297
0
0
-432750
18493643
13670372

456100
-93401
-

3
divulgado

divulgado

16957753
-

18490890
-

13376478
3581275
2216014
1365260
-41393
1323867
-

19342302
-

16160004
4209509
2716675
1492834
-9969
1482865
-

423507
-

divulgado

20369513

14662640
3828251
2366555
1461696
-87376
1374320

262064
-

divulgado

15219888
4122415
2661114
1461301
-89577
1371724
-

373684
-

345868
-

divulgado
21340946
0
21340946
0
0
0
0
0
0
17129979
4210966
2857391
1353576
-41825
1311750
-450564
43581
150381
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

2404
-

6813
-

295478
-

16248
-

401704
-

-117567

503033
-

422720
-

0
0
-15274
1389197
306334
241468
64866
1082863
0
1082863
133981
948881
533006

0
0
-51788
1587009
390211
231836
158375
1196798
0
1196798
141211
1055587
579579

0
0
35139
1256020
-209442
-169315
-40126
1465462
0
1465462
106990
1358472
756503

0
0
3784
1464484
-380377
-462474
82098
1844860
0
1844860
108882
1735978
734582

1082863

1196798

1465462

1844860

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-106799
494146
494146
0
0
0
0
0
379599
1240785
-49706
34542
-84248
1290491
0
1290491
105477
1185013
892248

1290491
0
0
0
0
0
0
0
0
0
1290491
0
1290491
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

0
0
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
533006
533006
0
0
0
0
0
0
0
0
0
0
0
0
533006
-

0
0
579599
579599
0
0
0
0
0
0
0
0
0
0
0
0
579599
-

-830347
-2420
-236469
-700042
-222090
-

-754221
45217
-133671
850522
327381

-357957
-984130

2214140
-1742308

-1095125
0

2978385
-1865579
-

-1667294
0
-

40097
-740395
449777
117364
-484
-1211500
-16016
-1489

-30960
-227890
42998
846817
-18461
-

0
0
758558
758558
0
0
0
0
0
0
0
0
0
0
0
0
758558

-1797223
0
-

-16119
-1347625
1407453
-117114
-25
-537556
2677
-1251

1307495
-1748348
-2925594
3744640
158986
-1715899
-555826
-9208

0
0
731669
731669
0
0
0
0
0
0
0
0
0
0
0
0
731669
294278
501356
-791178
-558139
-542996
-800
1686036
1025947
-1849861
0
0
-1990243
0
0
0
-32064
0
0
0
0
0
0
172446
-288769
1976957
-5771
161192
-2083837
-200901
-19496

0
0
892248
892248
0
0
0
0
0
0
0
0
0
0
0
0
892248
-581002
-1426303
-199622
70224
-270196
205137
1039758
311246
-12306781
0
0
-1174738
0
0
0
-10983629
0
0
0
0
0
0
-148414
8187419
9955044
0
29175
-1592463
63
-111044

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

-14618
-63429
0
0
000-2082481
-

580549

-829719
-1265919
0
0

-1561
-2810
0
0
-

-875793

-635543
-

560133

560133

-180794
1714
0
0
0
0
62166
-1112683
0
0
-1112683

0
-109482
0
0
0
0
16125
-3808116
0
0
-3808116

560133

560133

3/31/2006
3/31/2006
6/13/2007
10/17/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/23/2007
10/17/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/30/2008
10/31/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
4/23/2008
10/31/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.3994E+10 1.4682E+10
1.806E+10 1.8316E+10 2.6808E+10
13993911 14681512.5 18060072.9 18315884.9 26808304.7
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

63784806
66068477
73686211
74433113
13993911 14681512.5 18060072.9 18315884.9
49790895 51386964.5 55626138.1 56117228.1
0.21939255
0.2222166 0.24509433 0.24607173
0.78060745
0.7777834 0.75490567 0.75392827

86927857
26808304.7
60119552.3
0.30839717
0.69160283

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
1323867
1374320
1482865
1371724
DEPRECIACIN Y AMORTIZACIN
533006
579599
758558
731669
FLUJO OPERATIVO
1856873
1953919
2241423
2103393

1311750
892248
2203998

FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE)
CAPITAL DE TRABAJO
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN

984130
19332121
984130

1742308
20167285
835164
2577472

1865579
18947000
-1220285
645294

1849861
18586609
-360391
1489470

12306781
9483321
-9103288
3203493

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
872743
-623553
1596129
613923
-999495
CALCULO DEL FLUJO PARA LOS INVERSIONISTAS (EQUITY CASH FLOW)
EBIT
1323867
1374320
1482865
1371724
1311750
GASTOS FINANCIEROS
-65330
-212689
226845
-92760
70965
IMPUESTOS 0.22051156 0.24587825 -0.16675053 -0.2597338 -0.04006012
(EBIT- GASTOS FINANCIEROS)*(1-T)
1082863
1196798
1465462
1844860
1290491
DEPRECIACIN Y AMORTIZACIN
533006
579599
758558
731669
892248
CAPEX
984130
1742308
1865579
1849861
12306781
CAMBIO EN WK(WORKING CAPITAL)
0
835164
-1220285
-360391
-9103288
CAMBIO EN DEUDA
687601.516 3378560.41 255812.021 8492419.79
FLUJO PARA LOS INVERSIONISTAS
-113473.484 4957286.41 1342871.02 7471665.79
Z SCORE ALMANT'S
CAPITAL DE TRABAJO
CAPITAL DE TRABAJO ENTRE ACTIVO TOTAL
UTILIDADES RETENIDAS
UTILIDAD RETENIDA ENTRE ACTIVO TOTAL
EBIT/ACTIVO TOTAL
PATRIMONIO/ DEUDA TOTAL BRUTA
VENTAS/ACTIVO TOTAL
Z DE ALMANT

>3
> 2.7
> 1.8
>0

19332121
0.30308348
24661531
0.38663645
0.02075521
3.55804001
0.26585882
3.58738276

20167285
0.30524822
22628870
0.34250631
0.02080145
3.50011381
0.27987462
3.50412133

18947000
18586609
9483321
0.25713088 0.24970888 0.10909415
24964295
23831573
22566582
0.33879195 0.32017434 0.25960127
0.02012405 0.01842895
0.0150901
3.08006166 3.06385569 2.24257196
0.27643589 0.25986152 0.24550181
3.15827529 3.09045667 2.26950589
SIN PROBLEMAS
SIN PROBLEMAS
ALTA PROBABILIDAD

SIN PROBLEMAS DE DEFAULT

EN ALERTA DE DEFAULT
ALTA PROBABILIDAD DE DEFAULT
DEFAULT

CALCULO DE BETAS APALANCADAS Y

DESAPALANCADAS
BETAS
DEUDA TOTAL BRUTA/ PATRIMONIO
BETA DESAPALANCADA
BETA APALANCADA

3/31/2006
1.04454294
0.28105361
0.815378
1.04454294

6/30/2006
1.13529248
0.285705
0.88301164
1.13529248

TASA REQUERIDA POR EL INVERSIONISTA KRF+BETA*(KM-KRF)

3/31/2006 6/30/2006
KRF 0.07269418 0.07026838
KM 0.25937124 0.22465957
ks 0.26768639 0.24554753
CALCULO DE KD
3/31/2006 6/30/2006
GASTOS FINANCIEROS
-65330
-212689
DEUDA TOTAL BRUTA
13993911 14681512.5

9/30/2006
1.08070117
0.32466882
0.81582744
1.08070117

12/31/2006 3/31/2007
1.14219146 1.46250818
0.32638613 0.44591657
0.86113043
1.0114748
1.14219146 1.46250818

9/30/2006 12/31/2006 3/31/2007

0.0704705 0.07036944 0.07026838
0.219603385 0.266400886 0.22160218
0.23163858 0.29427488
0.2915953
9/30/2006 12/31/2006 3/31/2007
226845
-92760
70965
18060072.9 18315884.9 26808304.7

KD
-0.0057038
0.0036455
KD AJUSTADA DE DAMODARAN
-7.3376E-05
IMPUESTOS 0.22051156 0.24587825 -0.16675053 -0.2597338 -0.04006012
TASA WACC 0.20895799 0.19098279 0.17486528 0.22186215
0.2016446
RETORNO SOBRE LA INVERSION
EBIT
1323867
1374320
1482865
1371724
1311750
EBIT*(1-T) 1031939.02
1036404.6 1730133.52 1728007.09 1364298.87
CAMBIO EN EL EBIT
50453
108545
-111141
-59974
CAMBIO EN EL EBIT *(1-T)
0 38047.7045 126644.936 -140008.075 -62376.5658
CAPEX
984130
1742308
1865579
1849861
12306781
CAMBIO EN CAPITAL DE TRABAJO
0
835164
-1220285
-360391
-9103288
DEPRECIACION
533006
579599
758558
731669
892248
INVERSION NETA= CAPEX+CAMBIO EN
451124
1997873
-113264
757801
2311245
CAP DE TRAB-DEP
RENDIMIENTO SOBRE LA INVERSION
0.08433979 0.06338988 1.23612158 -0.08231259
EVA=EBIT*(ROI-WACC) -276632.585 -146561.611 -165302.962

1391284 -372480.853

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

94417029
37949266
8715593
0
0
0
0
13972364
13972364
0
3519119
3519119
0
11084514
-

96428297
37365186
8606367
0
0
0
0
13089727
13089727
0
3412897
3412897
0
11682610
-

657677
0
239102
0
0
0
418575
54332750
314087
418137
418137
0
0
0
47849575
2778839
70619667
236429
-32600108
6814747
0
0
5273298
5273298
0
0
0

99330504
36043757
6517483
0
0
0
0
12514635
12514635
0
3439559
3439559
0
13026203
-

573585
0
118447
0
0
0
455138
56546301
324323
441276
441276
0
0
0
49084633
2841651
73722356
245328
-33818699
6093997
0
0
6035852
6035852
0
0
0

NIF-MEX

101015605
37882181
7108868
0
0
0
0
12837815
12837815
0
3618375
3618375
0
13567433
-

545877
0
61522
0
0
0
484355
60083253
339619
552198
552198
0
0
0
50996584
3042249
76690619
220256
-34486376
5529836
0
0
5237956
5237956
0
0
0

100476167
38946881
8028985
0
0
0
0
13702061
13702061
0
3328695
3328695
0
13258377
-

749690
0
58978
0
0
0
690712
59885990
308053
573995
573995
0
0
0
51080171
3054924
77522231
214997
-35534560
5822579
0
0
5399638
5399638
0
0
0

103882735
41268434
8710736
0
0
0
0
13533006
13533006
0
3882960
3882960
0
13766544
-

628763
0
211153
0
0
0
417610
58257189
302408
560789
560789
0
0
0
50554542
3052476
77605276
236832
-36290302
5950260
0
0
5401852
5401852
0
0
0

110970008
43405101
12175144
0
0
0
0
13204352
13204352
0
4181134
4181134
0
13281031
-

1375188
0
922351
0
0
0
452837
59293495
320210
554414
554414
0
0
0
50509573
3016860
76495947
233257
-35994799
6758308
0
0
5466581
5466581
0
0
0

563440
0
85170
0
0
0
478270
63392415
11757
650002
650002
0
0
0
54532280
3308892
83264847
231340
-35753760
3480961
0
0
5945993
5945993
0
0
0

0
133758
343896
0
21116
322780
-

0
185693
474525
0
10123
464402
-

0
339510
2617386
0
97461
502782
-

0
204522
2319611
0
348563
2365
-

0
994
1436604
0
223255
2268
-

0
235514
2207203
0
120816
2121
-

0
494862
1757521
0
261811
0
-

0
0
0

0
0
0

0
0
2017143

0
0
1968683

0
0
1211081

0
0
2084266

0
0
1495710

54353304
30385863
10261672
0
687906
14194949
1546
1546
0
5239789
273303
41563
0
0
0

54789964
31799414
11798360
0
168298
14172316
1833
1833
0
5658607
209093
222251
0
0
0

56036780
24016453
3981030
0
307153
14907238
3628
3628
0
4817404
186987
83988
0
0
0

56573614
24672581
4527305
0
56990
14463185
5558
5558
0
5619543
256918
110982
0
0
0

55683740
24463267
1757093
2412823
62782
14117876
45
45
0
6112648
156191
437568
0
0
0

62361257
29531207
3914159
844328
5768
14900858
45
45
0
9866049
333324
3955076
0
0
0

76251805
38746119
14017193
449399
278838
13686417
66
66
0
10314206
349038
4603643
0
0
0

0
4924923
23726268
11503334
4905277
30447
6054992
1232219
0
0
1232219
0

0
5227263
22821635
10994111
4758997
25144
5771247
1272136
0
0
1272136
0

0
0
40063724
4783601
35280123
364361

0
4546429
31505157
15814001
8716466
19204
5662087
1293399
0
0
1293399
0

0
0
41638334
5001934
36636400
370252

0
5251643
30940919
16020330
8676079
12716
5662509
569285
0
0
569285
0

0
0
43293724
5110955
38182769
375865

0
5518889
30197389
17159058
7115618
126387
5185260
611066
0
0
611066
0

0
0
44441991
5218901
39223090
375865

0
5577649
31317420
17313619
8701903
106830
4603080
591988
0
0
591988
0

0
0
44792427
5177615
39614812
375865

0
5361525
33281235
21516810
8708355
321892
2150181
583997
0
0
583997
0
-

0
0
41521478
4960437
36561041
375865

0
0
34718203
5166729
29551474
375377

0
0
0
0
22440529
0
0
19930998
2509532
0
12475232
13025216
-224732
415641
0
-85844
0
0
-655050
23029529
12748952

0
0
0
0
22465823
0
0
19673003
2792820
0
13800325
13192441
-230194
1244178
0
-62401
0
0
-343699
25202537
12731410

0
0
0
0
24150651
0
0
20599686
3550965
0
13656253
12100253
-238805
1623078
0
-5475
0
0
177202
15902542
17990537

0
0
0
0
22380409
0
0
21661814
718595
0
16466816
14120046
376
2477473
0
-69208
0
0
-61871
16903932
18643359

0
0
0
0
24207375
0
0
22332093
1875282
0
15031572
13611384
1523
1631695
0
-111408
0
0
-101622
13309970
20664813

0
0
0
0
24437222
0
0
24330153
107069
0
11747954
11943494
376
733252
0
-998135
0
0
68967
23052556
17500005

0
0
0
0
5494693
0
0
15007909
-9513216
0
23681404
18551366
1523
7244287
0
-2294353
0
0
178581
25501993
21430697

divulgado

divulgado

28113345
-

28195834
-

23310872
4802472
3228602
1573870
-113474
1460396
-

27287958
-

23319246
4876589
3086341
1790248
-366868
1423380
-

250552
-

divulgado

22361824
4926134
3301249
1624885
-161912
1462973
-

201242
-

-67896
-

divulgado
29710081
0
29710081
0
0
0
0
0
0
24761811
4948270
3245718
1702552
-151344
1551208
-593004
142104
142104
0
0
0

divulgado

divulgado

30234719
-

29124918
-

25103612
5131107
3369612
1761495
-103955
1657540
-

27120720
-

24465396
4659522
3228068
1431454
-348257
1083197
-

134945
-

divulgado

22487841
4632879
3687815
945064
-258507
686557
-

150853
-

234266
-

-90734
-

0
-

623077
-

-28267

0
735108
595365
0
0
0
0
139743
123884
1082088
262559
230515
32044
819529
0
819529
100934
718595
1142861

726646

562334
-

0
0
1209
1476889
-1862
137013
-138875
1478752
0
1478752
149163
1329589
1189552

0
-243618
1247
490399
123339
246384
-123045
367060
0
367060
124347
242713
975216

0
0
25167
1157980
244858
40226
204632
913122
0
913122
197310
715812
1166141

1478752

367060

913122

819529
0
0
0
0
0
0
0
0
0
819529
0
819529
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

1082088
226093
180940

0
-

0
-

677342
-

0
-

746819
-

1042631
-

0
24336
1192
1548604
245270
342169
-96899
1303334
0
1303334
146647
1156687
1130838

0
2664792
3880
-2712314
-884370
-324795
-559575
-1827944
0
-1827944
-59732
-1768212
1165874

0
10092797
-4907
-13299611
-3061364
-66176
-2995188
-10238247
0
-10238247
-617961
-9620286
1197916

1303334

-1827944

-10238247

3
3
3
substraccin substraccin substraccin
1548605
309366
220873

-2712315
-164717
-176884

-13299613
-1387512
-1350925

0
0
1188921
1188921
0
0
0
0
0
0
0
0
0
0
0
0
1188921
3153434
-354994
-614184
814511
2480292
-436021
1263830
4342355
-2395318
0
0
-1503586
0
0
0
-1039511
0
0
0
0
0
0
147779
-772489
3471510
-184144
433820
-3822934
-50466
-26272

0
0
980548
980548
0
0
0
0
0
0
0
0
0
0
0
0
980548
1196609
1170347
-570034
171257
17220776
-518271
-16277466
2177158
-2324270
0
0
-1624762
0
0
0
-699508
0
0
0
0
0
0
0
-108258
4107377
-342
100453
-3474430
-226025
-635874

0
0
1102762
1102762
0
0
0
0
0
0
0
0
0
0
0
0
1102762
1950090
586536
1415985
-1092876
-19752846
849409
19943883
3052853
-5935327
0
0
-18999701
0
0
0
13064373
0
0
0
0
0
0
0
667615
-17976165
190305
-579460
8919497
281446
786674

45330
-177
1122714
1142861
3104
6357
-3344
0
-141652
0
115388
345539
617093
0
-271554
0
2776434
-1546840
-333396
-516697
-304786
-438238
200751
-154474
1229594
-629372
-42987
0
-688936
0
0
0
-109077
0
0
0
0
117271
26386
67971
255008
3946142
0
-51678
-2891985
0
-199993

87068
1425
1051134
1130838
-4719
-49866
-1192
-7833
-133372
0
117278
-101981
602311
0
-704292
0
2807124
-499962
-1215778
149509
-335414
-61419
715218
247922
2307162
-61853
-229841
0
-927322
0
0
0
-152952
0
0
0
7833
156383
34984
1049062
-1406096
3843324
0
148958
-3740389
-49095
-3786

12437
-270
3635616
1165873
16636
-5590
-3880
0
-149591
0
2612168
1453546
700255
0
753291
0
2212130
156210
388300
-510888
-69147
544164
104412
-300631
2368340
-2564063
-248744
0
-1204417
0
0
0
-182689
0
0
0
0
128483
-38293
-1018403
766321
3769203
506935
78723
-2811175
-107326
-179881

-26797
-9790
10242186
1197916
-91227
31419
4907
-107
-175139
0
9274417
6227540
1048381
0
5179159
0
1782601
794073
2685054
1577372
1295481
-3619325
-1141462
-3047
2576674
-9238516
-101472
0
-1295324
0
0
0
-712294
0
0
0
107
171702
-942677
-6358558
8247247
10667087
-662202
470891
-1746426
-310363
-19052

0
-610907
0
0
0
0
16904
1174548
0
0
1174548

0
-1725
0
0
0
0
22307
-255371
0
0
-255371

-1303750
744401
0
0
0
0
9604668
-2214859
0
0
-2214859

0
-315
0
0
-547163
0
0
855230
-125385
6683498
7413343

5018
-754201
0
0
-703037
0
-152888
839213
-223571
0
615642

-15238
-53739
0
0
-523123
0
101942
570598
111153
0
681751

90258
-130451
0
0
-1032666
0
920171
1585405
1896518
-17515
3464408

560133

560133

560133

560133

560133

560133

560133

6/30/2007
6/30/2007
7/22/2008
10/31/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
3/4/2009
10/31/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/29/2009
10/31/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008
6/30/2008
7/16/2009
10/31/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/15/2009
10/31/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/25/2010
10/31/2012
Ind2 Mexico
Si

6/30/2008

9/30/2008

12/31/2008

2.7389E+10 2.7745E+10 2.8838E+10 2.9293E+10 2.8634E+10

27388636.4 27744909.9
28837854
29293420
28633761
EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

94417029
27388636.4
67028392.6
0.29008153
0.70991847

3.0887E+10
30886607

4.5292E+10
45292487

96428297
99330504 101015605 100476167 103882735 110970008
27744909.9
28837854
29293420
28633761
30886607
45292487
68683387.1
70492650
71722185
71842406
72996128
65677521
0.28772581 0.29032224 0.28998906 0.28498063 0.29732185 0.40815071
0.71227419 0.70967776 0.71001094 0.71501937 0.70267815 0.59184929

1460396
1188921
2649317

1423380
980548
2403928

1462973
1102762
2565735

1551208
1142861
2694069

1657540
1130838
2788378

1083197
1165873
2249070

686557
1197916
1884473

2395318
7563403
-1919918
475400

2324270
5565772
-1997631
326639

5935327
12027304
6461532
12396859

629372
13209600
1182296
1811668

61853
14483614
1274014
1335867

2564063
11737227
-2746387
-182324

9238516
4658982
-7078245
2160271

A LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

2173917
2077289
-9831124
882401

1452511

2431394

-275798

1460396
1423380
1462973
1551208
1657540
1083197
686557
-16493
932981
304993
469120
108936
3795511
13986168
-0.00126144 0.25150745
0.2114527 0.24264108 0.15838136 0.32605738 0.23018448
1478752
367060
913122
819529
1303334
-1827944 -10238247
1188921
980548
1102762
1142861
1130838
1165873
1197916
2395318
2324270
5935327
629372
61853
2564063
9238516
-1919918
-1997631
6461532
1182296
1274014
-2746387
-7078245
580331.748 356273.471 1092944.09
455566
-659659
2252846
14405880
2772604.75 1377242.47 -9288030.91
606288
438646
1773099
3205278

7563403
5565772
12027304
13209600
14483614
11737227
4658982
0.08010634 0.05771928 0.12108369 0.13076791 0.14414975 0.11298535 0.04198415
22440529
22465823
24150651
22380409
24207375
24437222
5494693
0.23767459 0.23297957 0.24313428 0.22155398 0.24092654 0.23523853 0.04951512
0.01546751 0.01476102 0.01472834 0.01535612 0.01649685 0.01042711 0.00618687
2.44730667 2.47553109 2.44444854 2.44840599 2.50901046 2.36335859
1.4500754
0.29775715 0.29240207 0.27471881 0.29411378 0.30091434 0.28036341 0.24439685
2.3925966 2.37010609 2.42207206 2.42753988 2.52127677 2.33922555 1.34132103
ALTA PROBABILIDAD
ALTA PROBABILIDAD
ALTA PROBABILIDAD
ALTA PROBABILIDAD
ALTA PROBABILIDAD
ALTA PROBABILIDAD
DEFAULT

6/30/2007 9/30/2007
1.45458996
1.3884792
0.40861246 0.40395372
1.03264028
0.9889779
1.45458996
1.3884792

12/31/2007 3/31/2008
1.39217712 1.28885979
0.40909022
0.408429
0.98799715 0.91510455
1.39217712 1.28885979

6/30/2008
1.26103307
0.3985635
0.90166308
1.26103307

9/30/2008 12/31/2008
1.43939652
1.422715
0.42312665 0.68961931
1.01143249 0.84203287
1.43939652
1.422715

6/30/2007 9/30/2007
0.07188549 0.07188549
0.22649081
0.2323939
0.29677283 0.29474808

12/31/2007 3/31/2008
0.07466936 0.07477086
0.24112065 0.26240522
0.30639904 0.31660524

6/30/2008 9/30/2008
0.07810458 0.08132014
0.25378695 0.21004655
0.29964585 0.26660849

12/31/2008
0.08112702
0.22226986
0.28193305

6/30/2007 9/30/2007 12/31/2007 3/31/2008 6/30/2008 9/30/2008 12/31/2008

-16493
932981
304993
469120
108936
3795511
13986168
27388636.4 27744909.9
28837854
29293420
28633761
30886607
45292487

-0.00072839
-0.00025357
-0.00126144
0.21061087

0.0372233 0.01101259
0.00850309 0.01025323
0.25150745
0.2114527
0.21177268 0.21979189

0.01656719
0.0136602
0.24264108
0.22779332

0.00380529
0.01356361
0.15838136
0.21750575

0.12904235
0.4171667
0.04078698 0.14601353
0.32605738 0.23018448
0.19551277 0.21273944

1460396
1423380
1462973
1551208
1657540
1083197
686557
1462238.2 1065389.33 1153623.41 1174821.22 1395016.57 730012.623 528522.236
148646
-37016
39593
88235
106332
-574343
-396640
148833.507 -27706.2004 31220.9532 66825.5644 89490.9938 -387074.225 -305339.629
2395318
2324270
5935327
629372
61853
2564063
9238516
-1919918
-1997631
6461532
1182296
1274014
-2746387
-7078245
1188921
980548
1102762
1142861
1130838
1165873
1197916
-713521
-653909
0.06439538 0.03883025

11294097
668807
-0.0477451 0.00591686

205029
-1348197
962355
0.1338069 -1.88789988 0.22647998

-213532.506 -246162.797 -391399.392 -344176.536 -138734.192 -2256746.33

9433.66481

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

109456031
42837189
12196821
0
0
0
0
13967330
13967330
0
3764661
3764661
0
12346393
-

104681618
39888589
10923557
0
0
0
0
13530118
13530118
0
3811612
3811612
0
10969544
-

561984
0
92091
0
0
0
469893
62553572
10841
786765
786765
0
0
0
54269807
3316135
83966313
229115
-37054642
3812886
0
0
5921105
5921105
0
0
0

110689822
42686747
11664336
0
0
0
0
14980274
14980274
0
3959385
3959385
0
11337391
-

653758
0
169879
0
0
0
483879
60890227
9604
492510
492510
0
0
0
52997813
3309157
83745405
247121
-37826578
3522708
0
0
5827141
5827141
0
0
0

108088670
41274076
11486499
0
0
0
0
14337428
14337428
0
3401373
3401373
0
11254002
-

745361
0
246251
0
0
0
499110
63944704
9087
376614
376614
0
0
0
56158886
3377082
90397555
245600
-41690970
3829619
0
0
6047191
6047191
0
0
0

NIF-MEX

103094092
39773404
8694183
0
0
0
0
15182209
15182209
0
3030250
3030250
0
11857870
-

794774
0
455131
0
0
0
339643
62505886
8189
281921
281921
0
0
0
54732988
3316455
90261963
281778
-41960771
2833563
0
0
6275036
6275036
0
0
0

102631686
40418155
8749180
0
0
0
0
15591190
15591190
0
3445224
3445224
0
12071495
-

1008892
0
594247
0
0
0
414645
59151412
17655
301311
301311
0
0
0
51898521
3267304
87668214
272221
-41676772
2367554
0
0
5952260
5952260
0
0
0

113130973
42978243
8935170
0
0
0
0
16435852
16435852
0
3384682
3384682
0
13584614
-

561066
0
167251
0
0
0
393815
58525036
20020
319224
319224
0
0
0
51163514
3254906
87773527
280010
-42556759
2411830
0
0
5834196
5834196
0
0
0

637925
0
132427
0
0
0
505498
64625029
62591
345669
345669
0
0
0
52241052
3300629
91096537
276052
-45344350
2912184
0
0
11003784
11003784
0
0
0

0
183862
1381192
0
296529
0
-

0
379903
1183256
0
227682
0
-

0
873300
479626
0
106949
0
-

0
363071
844681
0
20899
0
-

0
414033
567632
0
23251
0
-

0
636241
551841
0
19379
0
-

0
573930
398003
0
104425
0
-

0
0
1084663

0
0
955574

0
0
372677

0
0
823782

0
0
544381

0
0
532462

0
0
293578

76844207
35284463
12484148
530845
282522
12510655
68
68
0
9476225
445952
3402333
0
0
0

71152534
35910007
15746133
0
205950
12013951
25
25
0
7943948
263224
1597354
0
0
0

72728734
30384074
9089451
0
163295
13599772
0
0
0
7531556
317242
989209
0
0
0

71729355
26377794
5655967
0
9713
14532480
32025
32025
0
6147609
400074
266253
0
0
0

69285521
25615557
5358555
676618
3175
14231805
100323
100323
0
5245081
323706
145955
0
0
0

69848805
27690637
5572589
687080
1239
14668601
2584
2584
0
6758544
394564
294828
0
0
0

78082030
27372907
4011723
678630
1211
14797715
100517
100517
0
7783111
293019
69916
0
0
0

0
5627940
36421241
23187883
10862042
383277
1191344
796695
0
0
796695
0

0
6083370
32766291
18313243
8899494
2104017
2617089
832448
0
0
832448
0

0
0
32611824
4469816
28142008
375377

0
6225105
39652544
20597980
13732718
538968
3809608
973270
0
0
973270
0

0
0
33529084
5157799
28371285
375377

0
5481282
42283665
19036068
17569327
638498
4227677
812095
0
0
812095
0

0
0
37961088
5214982
32746106
375377

0
4775420
40466474
17633158
15662151
2089975
4235323
845867
0
0
845867
0

0
0
36359315
4637091
31722224
375377

0
6069152
38811183
16199025
16350258
627152
4727512
907236
0
0
907236
0

0
0
33808571
4659332
29149239
361949

0
7420176
47645489
24628782
16236204
660612
5174361
945530
0
0
945530
0
-

0
0
32782881
4674208
28108673
361949

0
0
35048943
4869043
30179900
360349

0
0
0
0
8188721
0
0
9600452
-1411731
0
19577910
14978599
1523
6679830
0
-2057547
0
0
-24495
25241721
22847617

0
0
0
0
9269603
0
0
9776423
-506820
0
18726305
14201037
1523
6289668
0
-1409598
0
0
-356325
26646334
16792652

0
0
0
0
8191111
0
0
7941885
249226
0
24179618
15871743
1523
9922707
0
-1314136
0
0
-302219
23591420
23520333

0
0
0
0
11111554
0
0
9091009
2020545
0
20235293
13571355
1523
7792806
0
-1092994
0
0
-37397
21018285
27057830

0
0
0
0
12630507
0
0
11508287
1122220
0
16156783
12646527
1523
4602720
0
-1118194
0
0
24207
21757507
25514062

0
0
0
0
14537247
0
0
12648920
1888327
0
13209477
11379819
1523
3047000
0
-1313837
0
0
94972
16873788
23598413

0
0
0
0
12902279
0
0
10239896
2662383
0
16917272
12492904
1523
5579695
0
-1166374
0
0
9524
18982745
31056108

divulgado
26580552
0
26580552
0
0
0
0
0
0
21454809
5125743
3419241
1706502
-253808
1452694
-2839327
271680
271680
0
0
0

divulgado

divulgado

28084402
-

29917364
-

22329985
5754417
3455064
2299353
-350113
1949240
-

34207916
-

27070403
6585264
3793213
2792051
-96055
2695996
-

48565
-

divulgado

33655667

26132903
6154477
3818887
2335590
-25519
2310071

309190
-

divulgado

32287380

24569536
6480173
4102398
2377775
-231809
2145966

82648
-

divulgado

31049709

23872375
6044989
3666312
2378677
-294429
2084248

109444
-

divulgado

27522178
6685738
3921350
2764388
-162670
2601718
-

107724
-

65484
-

0
3111007
1409051
0
0
0
0
1701956
-930289
-2316922
-747409
136012
-883421
-1569513
0
-1569513
-157782
-1411731
1305899
-1569513
0
0
0
0
0
0
0
0
0
-1569513
0
-1569513
-

3
divulgado
-3008921
40243
-202254

870783
-

148173
-

936716
-

565288
-

1324840
-

139753
-

795209
-

0
-

964337
-

0
-

925066
-

1070503
-

0
0
8635
2276616
1158114
211373
946741
1118502
0
1118502
213411
905091
1314694

0
0
-133197
805257
-14995
106322
-121317
820252
0
820252
64206
756046
1471793

0
0
104134
2414269
507930
-183580
691510
1906339
0
1906339
135023
1771316
1425679

0
0
-8539
1863936
444646
329109
115537
1419290
0
1419290
297070
1122220
1274872

0
319812
13619
1403934
535690
177202
358488
868244
0
868244
102138
766106
1258759

0
282128
-6007
1377482
396806
171674
225132
980676
0
980676
206620
774056
1298252

1118502

820252

1906339

1419290

868244

980676

3
3
3
substraccin substraccin substraccin divulgado
2968615
960194
889342

805258
-132630
-284028

2414272
711573
817853

1863935
1031023
940454

3
3
substraccin substraccin
1403935
39608
-89060

1377483
-498041
-554536

242571
-74
3227305
1305899
10157
1955
-4856
0
-283176
0
2197326
2714783
1365054
0
1349729
0
2973410
-794677
-524678
1083689
-6630
-1423620
75438
1124
2178733
-1717932
121237
0
-701617
0
0
0
-24998
0
0
0
14754
281800
542322
-1951430
-856907
910906
512230
2116570
-2762197
-13072
-31356

67267
3585
661620
1314695
14732
2357
-8635
-4414
-98438
0
-558677
-959020
920422
0
-1879442
0
3631409
979903
-281422
1155929
-680827
18342
708445
59436
4611312
-3410403
377
0
-488034
0
0
0
-74179
0
0
0
-10340
114119
-213175
-2739171
-1813984
1978842
2465
75322
-1754111
-244128
-272700

152269
-871
1759463
1471793
875
469673
133196
-25878
-93022
0
-197174
1720771
1280339
0
440432
0
4152862
-107665
-1090271
-172750
-206095
1466962
-51412
-54099
4045197
-525031
-52210
0
-629642
0
0
0
-153699
0
0
0
25878
114062
-91454
262034
-3144452
1039560
5319210
61344
-5994387
-2383121
-33867

-107773
1493
204764
1425679
17964
-230721
-104134
-155
-313329
0
-590540
-137811
803733
0
-941544
0
3192798
15657
268739
-459536
18695
1067019
-876046
-3214
3208455
-845232
-12820
0
-1131471
0
0
0
-442892
0
0
0
155
323479
681373
-263056
-2350163
4167696
4087351
-112466
-8538344
0
-57368

88525
2044
1243039
1274872
51699
8902
8539
0
-47163
0
-53810
-411317
950359
0
-1361676
0
3726680
-2459412
-1557276
-742840
-390266
285481
196719
-251230
1267268
-487726
-26809
0
-501781
0
0
0
-118234
0
0
0
0
42571
16725
99802
-3183002
312994
13554
107598
-1114009
0
-56137

128998
-330
1393591
1258759
-44502
35458
-13619
0
-100027
0
257522
1198854
905701
0
293153
0
4035988
-380059
-402419
-273759
-432845
452661
557561
-281258
3655929
231456
13107
0
-673337
0
0
0
345366
0
0
0
0
106376
337618
102326
-3777368
359655
-2157
525
-1846636
0
-260620

57008
-513
1511088
1298252
12513
14335
6007
0
-66491
0
246472
1587048
1052268
0
534780
0
3977578
-1136098
-331347
-1170518
183390
-195662
387892
-9853
2841480
-7827225
-6967808
0
-850540
0
0
0
-782430
0
0
0
0
110459
798288
-135194
5142950
12350063
4895
100656
-4986010
0
-60631

-58758
0
0
0
-1268139
0
-263091
-396106
420342
12172585
12196821

-251755
-357968
0
0
-1074018
0
84067
-613075
-662748
2559
-1273264

15289
-64608
0
0
-1137651
0
33779
375714
365065
0
740779

6076
-312207
0
0
-625297
0
-965604
13060
-190897
0
-177837

-1151879
-221188
0
0
-942106
0
-131829
-2403460
-386148
11483791
8694183

-11187
-921762
0
0
-749968
0
-345218
110017
-55020
0
54997

-205606
-27176
0
0
-1107068
0
-926173
157205
28785
0
185990

560133

559402

559402

559402

539776

539776

537472

3/31/2009
3/31/2009
4/20/2010
10/31/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/21/2010
10/31/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/19/2010
10/31/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
1/4/2011
10/31/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

4.7731E+10
47730717

4.5269E+10
45268837

4.4122E+10
44122412

4.291E+10
42909573

3/31/2010
3/31/2010
4/14/2011
10/31/2012
Ind2 Mexico
Si

4.1424E+10
41423632

6/30/2010
6/30/2010
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/20/2011
10/31/2012
Ind2 Mexico
Si

6/30/2010

9/30/2010

3.9437E+10
39437343

4.6217E+10
46217162

109456031 104681618 110689822 108088670 103094092 102631686 113130973

47730717
45268837
44122412
42909573
41423632
39437343
46217162
61725314
59412781
66567410
65179097
61670460
63194343
66913811
0.43607206 0.43244304 0.39861309 0.39698493 0.40180413 0.38426089 0.40852793
0.56392794 0.56755696 0.60138691 0.60301507 0.59819587 0.61573911 0.59147207

1452694
1305899
2758593

1949240
1314695
3263935

2084248
1471793
3556041

2145966
1425679
3571645

2310071
1274872
3584943

2695996
1258759
3954755

2601718
1298252
3899970

1717932
7552726
2893744
4611676

3410403
3978582
-3574144
-163741

525031
12302673
8324091
8849122

845232
14896282
2593609
3438841

487726
14157847
-738435
-250709

-231456
12727518
-1430329
-1661785

7827225
15605336
2877818
10705043

-1853083

3427676

-5293081

132804

5616540

-6805073

1452694
1949240
2084248
2145966
2310071
2695996
3769616
-327376
1278991
-268303
446135
1292062
0.32258704 0.50869975 -0.01862138 0.21038666 0.23855218 0.38156352
-1569513
1118502
820252
1906339
1419290
868244
1305899
1314695
1471793
1425679
1274872
1258759
1717932
3410403
525031
845232
487726
-231456
2893744
-3574144
8324091
2593609
-738435
-1430329
2438230
-2461880
-1146425
-1212839
-1485941
-1986289
-2437060
135058
-7703502
-1319662
1458930
1802499

2601718
1224236
0.2880662
980676
1298252
7827225
2877818
6779819
-1646296

14896282
0.13781539
11111554
0.10280036
0.01985376
1.51898731
0.28726146
1.66432218
DEFAULT

3835652

7552726
0.06900237
8188721
0.07481288
0.01327194
1.29319897
0.24284228
1.32744904
DEFAULT

3978582
0.0380065
9269603
0.08855044
0.01862065
1.31244328
0.26828399
1.36525484
DEFAULT

12302673
0.11114548
8191111
0.07400058
0.01882963
1.50869835
0.27028107
1.56486485
DEFAULT

14157847
0.13732937
12630507
0.12251436
0.0224074
1.48877481
0.31318361
1.70572159
DEFAULT

12727518
15605336
0.12401158 0.13794044
14537247
12902279
0.14164482 0.11404727
0.02626865
0.0229974
1.60239859 1.44781307
0.32792667 0.30237445
1.81898502 1.65871482
ALTA PROBABILIDAD
DEFAULT

3/31/2009
1.3600936
0.77327621
0.76699478
1.3600936

6/30/2009
1.52587877
0.76193769
0.86602312
1.52587877

9/30/2009 12/31/2009
1.91716911 2.01842299
0.66282302 0.65833335
1.15296041 1.21713948
1.91716911 2.01842299

3/31/2010 6/30/2010
2.00400796 1.96266651
0.67169325 0.62406445
1.19878929 1.20849053
2.00400796 1.96266651

9/30/2010
1.95744579
0.6906969
1.15777452
1.95744579

3/31/2009 6/30/2009
0.06416194 0.04724268
0.18057106 0.19247391
0.22248924 0.26884794

9/30/2009 12/31/2009
0.04502372 0.04505706
0.23688392
0.2661494
0.41285216 0.49131492

3/31/2010 6/30/2010
0.04546633 0.04592873
0.26147206 0.25752204
0.47834354 0.46121584

9/30/2010
0.04374821
0.24053325
0.42894425

3/31/2009 6/30/2009 9/30/2009 12/31/2009 3/31/2010 6/30/2010 9/30/2010

3769616
-327376
1278991
-268303
446135
1292062
1224236
47730717
45268837
44122412
42909573
41423632
39437343
46217162

0.09884693 -0.00774036 0.02804583 -0.00596124 0.01027224

0.15504272 0.13829666 0.13354498 0.10759532 0.02607664
0.32258704 0.50869975 -0.01862138 0.21038666 0.23855218
0.17126765 0.18196894 0.30250793 0.32999763 0.29412135

0.03078299 0.02880764
0.0106528 0.01846048
0.38156352
0.2880662
0.28652018 0.25907768

1452694
1949240
2084248
2145966
2310071
2695996
2601718
984073.749 957662.091 2123059.58 1694483.37 1758998.52 1667302.27 1852250.99
766137
496546
135008
61718
164105
385925
-94278
518991.136 243953.172 137522.036 48733.3559 124957.394 238670.098 -67119.6952
1717932
3410403
525031
845232
487726
-231456
7827225
2893744
-3574144
8324091
2593609
-738435
-1430329
2877818
1305899
1314695
1471793
1425679
1274872
1258759
1298252
3305777
-1478436
7377329
2013162
-1525581
-2920544
9406791
0.53929281 0.07379602 -0.09301859 0.00660583 0.06207021 -0.15644538 0.02298192
534627.942

-210854.99 -824375.358 -693987.805 -536054.606 -1194233.36 -614254.601

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

NIF-MEX

112254679
42286330
8495221
0
0
0
0
14739789
14739789
0
3339774
3339774
0
14653346
-

125085582
50245601
8794905
0
0
0
0
20072235
20072235
0
3815222
3815222
0
15949511
-

1058200
0
680444
0
0
0
377756
64428965
57095
341288
341288
0
0
0
52096316
3270885
91545678
278266
-45868728
2870215
0
0
10867112
10867112
0
0
0

125061388
50646610
6651882
0
0
0
0
19765021
19765021
0
4039024
4039024
0
18398435
-

1613728
0
1134351
0
0
0
479377
66990346
67987
334822
334822
0
0
0
56127961
3270968
89311862
945743
-44859387
7458775
0
0
9441633
9441633
0
0
0

139857900
58155915
11256015
0
0
0
0
22026017
22026017
0
3528515
3528515
0
20139114
-

1792248
0
1276671
0
0
0
515577
66856189
62817
329470
329470
0
0
0
55816148
3274755
89276475
997205
-45776971
8044684
0
0
9839075
9490910
0
0
0

138561594
54526925
9031343
0
0
0
0
19685337
19685337
0
4656987
4656987
0
20576810
-

1206254
0
452818
0
0
0
753436
73746637
152938
324608
324608
0
0
0
61610468
3477517
102259501
1185437
-51135242
5823255
0
0
10852783
10508988
0
0
0

IFRS

145208813
54011299
8578737
0
0
0
0
20572719
21031049
-458330
3336690
3336690
0
20335126
-

576448
0
50169
0
0
0
526279
75413386
256669
329624
329624
0
0
0
63261664
3518728
103765411
1167104
-50545545
5355966
0
0
10370808
10370808
0
0
0

161613387
63925876
14811855
0
0
0
0
20142574
20653027
-510453
5873342
5873342
0
21931293
-

1188027
613322
214589
0
0
0
360116
91197514
0
326539
64817
0
0
261722
71819313
6923977
114116490
1153691
-56331748
5956903
0
0
18029568
9827202
0
0
0

1166812
720989
79843
0
0
0
365980
97687511
0
3022696
88138
0
0
2934558
74473587
6992994
119400168
1137637
-59219346
6162134
0
0
18527646
9984517
0
0
0

0
663648
403506
0
109038
0
-

0
634407
383536
0
104479
0
-

348165
736394
72285
0
70833
0
-

343795
742650
63190
0
61544
0
-

0
820343
374278
0
46144
0
-

8202366
303653
718441
0
54375
0
-

8543129
461547
1202035
0
43478
0
-

0
0
294468

0
0
279057

0
0
1452

0
0
1646

0
0
328134

0
0
664066

0
0
1158557

76013821
28256722
3353376
335408
94977
15847682
965655
965655
0
7659624
409246
275145
0
0
0

86374789
33598269
4428678
649680
1580
19181858
1304040
1304040
0
8032433
305566
252081
0
0
0

85753756
34402612
4345991
642682
6413
20771732
2468
2468
0
8633326
474905
315291
0
0
0

99283261
40077343
6549302
364303
6088
22367824
4007
4007
0
10785819
526125
980001
0
0
0

98802359
35776067
4812463
379422
5052
20254020
6270
6270
0
10318840
631238
629539
0
0
0

97930249
36855176
6042615
348756
3750
20505128
338174
338174
0
9616753
641460
505873
0
0
607882

100891266
36461514
5010083
370581
3611
20954934
69119
69119
0
10053186
728005
1039073
0
0
0

0
6975233
45427492
22928122
16341833
471965
4800734
884838
0
0
884838
0

0
7474786
51019966
28327454
15720786
1161210
5009148
801368
0
0
801368
0

0
0
36240858
4866050
31374808
358282

0
7843130
49778276
22115253
20710199
963096
5111773
877955
0
0
877955
0

0
0
38710793
4985462
33725331
357726

0
9279693
57285473
28459065
22958118
356721
4313628
1197941
0
0
1197941
0

0
0
39307632
4866931
34440701
357726

0
9058063
60885197
30200619
23496798
402105
5558831
1226844
0
0
1226844
0

0
0
40574639
3815691
36758948
357684

0
7861538
61075073
26478230
22151807
345729
8724062
3375245
1126606
0
1973841
0

0
0
39759235
4002004
35757231
348173

0
8286108
64429752
28542792
22859337
350303
8624877
4052443
1061138
0
2093831
654802
-

0
274798
47278564
4513941
42764623
216096

0
242672
60722121
12934899
47787222
215359

0
0
0
0
17891018
0
0
12964333
4926685
0
13125508
9660061
1523
4343584
0
-802278
0
0
-77382
20886668
30510895

0
0
0
0
15853032
0
0
13404118
2448914
0
17514573
13821823
1523
4449303
0
-689688
0
0
-68388
28364062
37921215

0
0
0
0
19041203
0
0
14454365
4586838
0
15041772
11448896
1523
4471286
0
-788246
0
0
-91687
28656879
34985086

0
0
0
0
15818608
0
0
11721035
4097573
0
20582656
13645948
1523
8008312
0
-1165221
0
0
92094
34616046
48227254

0
0
0
0
14446492
0
0
9240875
5205617
0
20962566
13722319
1523
8436265
0
-1360025
0
0
162484
33140538
47315235

0
0
0
0
42336759
0
0
39147270
3189489
0
211768
0
31313
852289
0
-671834
0
0
0
31760077
45591571

0
0
0
0
45626399
0
0
40925381
4701018
0
1945464
0
31313
2460526
0
-546375
0
0
0
28230266
49081172

divulgado

divulgado

36243611
-

42233027
-

29422345
6821266
3955138
2866128
-118220
2747908
-

48349988
-

39367905
8555074
4604217
3950857
-658925
3291932
-

35004
-

divulgado

47922979

36549669
7707752
3936153
3771599
-110695
3660904

34371
-

divulgado

44257421

34600893
7632134
4131824
3500310
-96894
3403416

41686
-

divulgado

40042957
8307031
4755276
3551755
-565433
2986322
-

33549
-

47538
-

divulgado
49611602
0
49611602
0
0
0
0
0
0
40672005
8939597
4713308
4226289
-52492
4173797
730121
1683361
98166
911825
669116
0

divulgado
51568309
0
51568301
0
0
8
0
0
0
42260754
9307555
4858331
4449224
112978
4562202
-1859983
192506
92553
0
0
0

285853
-

648679
-

842296
-

221599
-

775348
-

0
-

854154
-

0
-

1048863
-

1136043
-

0
0
-476
2729858
329532
931625
-602093
2400326
0
2400326
136025
2264301
1361729

0
0
-3493
3640292
959014
749225
209789
2681278
0
2681278
232364
2448914
1413863

0
0
-11266
3218713
903816
888697
15119
2314897
0
2314897
176975
2137922
1428889

0
1143134
-13354
-253066
64242
923434
-859192
-317308
0
-317308
171958
-489266
1528277

0
138793
7083
1957648
762612
-545043
1307655
1195036
0
1195036
86992
1108044
2020950

2400326

2681278

2314897

-317308

1195036

4254
953240
894001
0
0
0
0
59239
-8028
4895890
1584683
880502
704181
3311207
0
3311207
121718
3189489
1856889

99953
2052489
547847
408343
545184
0
0
551115
-7212
2695007
880385
829027
51358
1814622
0
1814622
303093
1511529
1920880
1814622
1616865
0
0
574226
0
-143821
0
0
1186460
3431487
2919511
511976
197041501
14908612
5035891
5725287
7561859

3311207
-2741730
0
0
-2767842
0
-30564
0
0
56676
569477
656212
-86735

190171655
13879139
5471397
6040120
7222417

3
substraccin divulgado
2729859
134922
41113

3640292
21156
53064

3
3
3
substraccin substraccin substraccin divulgado
3218713
249281
96119

-253064
-441266
-557444

1957650
-244198
-200227

3
substraccin

4895890
41566
11517

2695637
102832
55912

93809
0
871123
1361729
-73562
-34669
476
-238
-44940
0
-337673
253407
807994
0
-554587
0
3989311
1075885
1393858
-1229464
147306
1168215
-418051
14021
5065196
-3496052
-20008
0
-1461528
0
0
0
-194882
0
0
0
238
33161
-1222209
-630824
-1986052
1395217
11426
-26550
-3476666
0
-182661

-31908
0
772578
1413863
25240
20327
3493
0
-33930
0
-656415
375297
764586
0
-389289
0
4809323
-1582309
-4257310
-580415
-563383
3191233
1137686
-510120
3227014
-9052911
-7337745
0
-1319169
0
0
0
-234720
0
0
0
0
57938
-26352
-192863
6166520
10887086
8810
100493
-3664767
0
-132511

153162
0
1155286
1428888
2262
4170
11266
-2772
-34593
0
-253935
565518
833762
0
-268244
0
5188798
-2641073
148518
-2492325
-6766
1676882
427244
-2394626
2547725
-1357689
49343
0
-1069738
0
0
0
-28052
0
0
0
2772
46962
-20080
-338896
-3288473
-1421265
5259184
6504
-4538719
0
-377099

116178
0
2681807
1528277
10548
131147
13354
-13494
-33609
0
1045584
2993809
954523
0
2039286
0
4981286
-902557
245544
-493417
419635
-413466
431410
-1092263
4078729
-3292334
-1879253
0
-1328590
0
0
0
-227217
0
0
0
13494
-3084
40414
91902
3173045
8499918
1978
463198
-4693588
0
-78440

-43971
0
2562107
2020950
3881
375292
-7083
-212
-46206
0
215485
1029291
986252
0
43039
0
5304850
-537203
3131010
-45151
8202
-2663408
-455949
-511907
4767647
-1935432
311837
0
-2482138
0
0
0
-128448
0
0
0
212
47557
4936
310612
-5275875
5492201
13804
-704782
-6402716
0
-98075

30049
0
1776391
1856889
-23165
-136
8028
0
801198
-911825
45402
-669116
0
0
-669116
0
6044731
-1379722
-2275507
-614982
-212779
1741666
-628435
610315
4665009
-754507
-27209
280
-1426260
23165
0
0
-297790
0
0
0
0
4453
0
968854
-3021477
4319005
11256
-3414
-3563999
0
-22321

46920
0
3284920
1920880
-4449
17912
7211
-8
867506
407627
68241
545184
0
0
545184
0
6628573
-1497410
1405847
-1086105
-756082
-294128
344942
-1111884
5131163
-6077353
-3123524
-119
-1746855
4449
0
0
-261823
0
0
0
8
36
0
-949525
6844460
3724952
486
-1419
-4547881
-34133
-245329

-336343
-95551
0
0
-678637
0
1403713
-416908
-25749
2708
-439949

-112008
-62015
0
0
-858568
0
0
340623
-40939
8495221
8794905

10039
-1403916
0
0
-823201
0
0
-2098437
-44586
0
-2143023

-3007
-177633
0
0
-839381
0
0
3959440
644693
0
4604133

-2145414
-8512
0
0
-1015294
0
-407087
-2443660
218987
1
-2224672

-168062
-1640220
0
0
-916383
0
-1037339
889025
-564698
8254410
8578737

-285700
-308
0
0
-895151
0
9128943
5898270
334848
0
6233118

534494

533694

533694

533694

519932

518629

516862

3/31/2012
3/31/2012
12/4/2012
10/31/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/16/2012
5/11/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
2/29/2012
10/31/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/14/2011
10/31/2012
Ind2 Mexico
Si

12/31/2010 3/31/2011
4.3526E+10
43525681

5.0289E+10
50289388

112254679 125085582
43525681
50289388
68728998
74796194
0.38774046 0.40203985
0.61225954 0.59796015

6/30/2011
6/30/2011
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/20/2011
10/31/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/29/2012
10/31/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

4.8784E+10
48783634

5.8694E+10
58693597

5.9296E+10
59296459

5.5371E+10
55370887

6/30/2012
5.7137E+10
57136707

125061388 139857900 138561594 145208813 161613387

48783634
58693597
59296459
55370887
57136707
76277754
81164303
79265135
89837926 104476680
0.3900775 0.41966594 0.42794296 0.38131905 0.35353944
0.6099225 0.58033406 0.57205704 0.61868095 0.64646056

2747908
1361729
4109637

3403416
1413863
4817279

3660904
1428888
5089792

3291932
1528277
4820209

2986322
2020950
5007272

4173797
1856889
6030686

4562202
1920880
6483082

3496052
14029608
-1575728
1920324

9052911
16647332
2617724
11670635

1357689
16243998
-403334
954355

3292334
18078572
1834574
5126908

1935432
18750858
672286
2607718

754507
17156123
-1594735
-840228

6077353
27464362
10308239
16385592

2189313

-6853356

4135437

-306699

2399554

6870914

-9902510

2747908
3403416
3660904
3291932
2986322
4173797
4562202
18050
-236876
442191
3544998
1028674
-722093
1867195
0.12071397 0.26344425 0.28080043 -0.25385473 0.38955522 0.32367619 0.32667262
2400326
2681278
2314897
-317308
1195036
3311207
1814622
1361729
1413863
1428888
1528277
2020950
1856889
1920880
3496052
9052911
1357689
3292334
1935432
754507
6077353
-1575728
2617724
-403334
1834574
672286
-1594735
10308239
-2691481
6763707
-1505754
9909963
602862
-3925572
1765820
-849750
-811787
1283676
5994024
1211130
2082752 -10884270

14029608
16647332
0.12498016 0.13308754
17891018
15853032
0.15937882 0.12673748
0.02447923
0.0272087
1.57904475 1.48731565
0.32286949 0.33763305
1.81860415 1.74584998
ALTA PROBABILIDAD
DEFAULT

16243998
18078572
0.1298882 0.12926386
19041203
15818608
0.15225485 0.11310486
0.02927286 0.02353769
1.56359311 1.38284766
0.35388557 0.34265479
1.85112619
1.6461294
ALTA PROBABILIDAD
DEFAULT

18750858
0.13532507
14446492
0.10426043
0.02155231
1.33676001
0.3489422
1.61033218
DEFAULT

17156123
27464362
0.11814795 0.16993866
42336759
45626399
0.29155778 0.28231819
0.02874341 0.02822911
1.62247583
1.8285387
0.34165696 0.31908439
2.05696105 2.21792877
ALTA PROBABILIDAD
ALTA PROBABILIDAD

12/31/2010 3/31/2011
1.94537493 1.84397342
0.63329428 0.67235223
1.19107436 1.10262263
1.94537493 1.84397342

6/30/2011 9/30/2011
1.82679231 1.82278276
0.63955258 0.72314546
1.11420173 1.05782292
1.82679231 1.82278276

12/31/2011 3/31/2012
1.79804801
1.8015896
0.74807744
0.616342
1.02858602 1.11460916
1.79804801
1.8015896

12/31/2010 3/31/2011
0.04454835 0.04304405
0.24713197 0.22600645
0.43864944 0.38042186

6/30/2011 9/30/2011
0.04334564 0.04344107
0.19574701 0.18731231
0.32175129 0.30568709

12/31/2011 3/31/2012 6/30/2012

0.04313912 0.04354173 0.04243462
0.19296472 0.17737669
0.1823171
0.31253273
0.2846574
0.2951487

6/30/2012
1.80661718
0.54688479
1.16790674
1.80661718

12/31/2010 3/31/2011 6/30/2011 9/30/2011 12/31/2011 3/31/2012 6/30/2012

18050
-236876
442191
3544998
1028674
-722093
1867195
43525681
50289388
48783634
58693597
59296459
55370887
57136707

0.0004232
0.01280269
0.12071397
0.27293219

-0.00527947
0.01233102
0.26344425
0.23112864

0.00936767 0.07044478 0.01895622 -0.01300222 0.03240285

0.01207131 0.02293235 0.02098556 0.01736288 0.02451697
0.28080043 -0.25385473 0.38955522 0.32367619 0.32667262
0.19962988 0.18946763 0.18426873 0.18058991 0.19663821

2747908
3403416
3660904
3291932
2986322
4173797
4562202
2416197.11 2506805.62 2632920.58 4127604.49 1822984.67 2822838.31 3071855.52
146190
655508
257488
-368972
-305610
1187475
388405
128542.825 482818.186 185185.258 -462637.286 -186558.029 803117.622 261523.721
3496052
9052911
1357689
3292334
1935432
754507
6077353
-1575728
2617724
-403334
1834574
672286
-1594735
10308239
1361729
1413863
1428888
1528277
2020950
1856889
1920880
558595
10256772
-474533
3598631
586768
-2697117
14464712
0.0136649 0.86434391 0.01805493 0.97493175 -0.05184139 1.36871408 -0.09696417
-712442.665

2155094.99 -664728.467

2585694.45 -705100.829

4958989.07 -1339473.36

9/30/2012

12/31/2012

IFRS

IFRS

153149331
60148883
12473530
0
0
0
0
19467507
19897425
-429918
6077880
6077880
0
20522249
1607717
781863
154058
0
0
0
671796
93000448
0
581450
63680
0
0
517770
72740977
6887861
117380752
1216325
-59345853
6601892
0
0
18732179
10216346
0
0
0

153858336
58974199
13660742
0
0
0
0
17784968
18251364
-466396
4118208
4118208
0
21727731
0
1682550
890627
129466
0
0
0
662457
94884137
0
588956
255486
0
0
333470
74067937
6962524
126248224
1269484
-66302131
5889836
0
0
19062120
10211983
0
0
0

8515833
197437
748405
0
55881
0
0
0
692524

92013945
34600097
5238793
348843
18164
19169450
298119
298119
0
9526728
448642
530553
0
0
0
0
8547533
57413848
25518882
19965690
278075
8009956
3641245
735332
0
1970122
692703
0
243088
61135386
9185299
51950087
214600

8850137
441611
723513
0
0
0
0
0
0
723513

93080985
33631879
3929554
0
170570
19868438
541014
534844
6170
9122303
500824
378472
0
0
0
0
0
8243007
59449106
18567629
28359922
247729
7846373
4427453
587164
0
2690140
716149
0
0
434000
60777351
8735006
52042345
210517

0
0
0
0
53390631
0
0
45895997
7494634
0
-1655144
0
31313
-1443193
0
-243264
0
0
0
29897552
42672101

0
0
0
0
52234023
0
0
43240032
8993991
0
-402195
0
-768968
604627
0
-237854
0
0
0
28674289
44861808

divulgado
50936520
0
50936520
0
0
0
0
0
0
42069091
8867429
4620354
4247075
24459
4271534
-241435
980503
70246
580547
258364
0

divulgado
48050287
0
48050287
0
0
0
0
0
0
39596511
8453776
5022425
3431351
-192398
3238953
-1360543
144573
68681
0
0
0

71346
1221938
522042
0
0
0
0
699896
80004
4110103
869560
774392
95168
3240543
0
3240543
446927
2793616
2015897

75892
1505116
604815
346053
37224
0
0
517024
-6391
1872019
55214
831377
-776163
1816805
0
1816805
319448
1497357
2168640

3240543
-2096191
0
0
-2305937
0
209746
0
0
0
1144352
959275
185077

1816805
116420
0
-305543
982639
0
-560676
0
0
0
1933225
505664
1427561

200257367
15659548
8447276
9405077
7910289

200166710
16304679
8993991
10183608
7962306

3
3
substraccin substraccin
4110103
-25686
-61851

1872020
74818
51372

36165
0
2266592
2015897
-1013
35388
-21725
-58279
1020486
-580547
-143615
-258364
0
0
-258364
0
6092645
-830110
390796
1265611
-335561
-1631945
30425
-549436
5262535
-1026196
240970
152985
-1739839
1013
0
0
-333245
0
0
0
58279
-101112
0
694753
-6279608
1966850
675581
-322049
-3405248
-2241553
-161459

23446
0
3758887
2168640
-8855
217049
6391
-3008
927384
346053
105233
-114997
0
0
-114997
0
5590728
-31168
1889426
-983963
-12414
273548
-644169
-553596
5559560
-3875069
396427
-41133
-2442072
8855
0
0
-521189
0
0
0
-395
411963
0
-1687525
-426091
2918132
8602074
184710
-11598140
-567325
-66840

-375736
-493695
0
0
-1163613
0
-758686
-2043269
-295056
0
-2338325

829498
-3783
0
0
-821054
-1073755
1170392
1258400
-71188
0
1187212

5155800

5146000

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
11/2/2013
12/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

5.1368E+10
51368447

5.1275E+10
51275404

153149331 153858336
51368447
51275404
101780884 102582932
0.33541411 0.33326374
0.66458589 0.66673626

4271534
2015897
6287431

3238953
2168640
5407593

1026196
25548786
-1915576
-889380

3875069
25342320
-206466
3668603

%KD WALMART
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

1738990

25548786
25342320
0.16682271 0.16471204
53390631
52234023
0.34861811 0.33949427
0.0278913 0.02105153
1.98138916
2.0006265
0.33259381 0.31230214
2.42027196 2.37481978
ALTA PROBABILIDAD
ALTA PROBABILIDAD

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

4271534
3238953
161431
1366934
0.21156647 0.02949436
3240543
1816805
2015897
2168640
1026196
3875069
-1915576
-206466
-5768260
-93043
377560
223799

WALMART

Axis Title

7176811

FFF WALMEX
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000
-6000000
-8000000
-10000000

9/30/2012 12/31/2012
1.80295082 1.95986228
0.50469641 0.49984342
1.19821567 1.30671125
1.80295082 1.95986228

-12000000

EQUITY CASH FLOW WALMART

10000000

-10000000
-15000000

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

-5000000

9/30/2006

0
3/31/2006

9/30/2012 12/31/2012
161431
1366934
51368447
51275404

Axis Title

5000000

9/30/2012 12/31/2012
0.04404502 0.04060965
0.17580226 0.15844475
0.28159684 0.27155022

0.00289339
0.02319815
0.21156647
0.19328007

-15000000

0.02541343
0.01350784
0.02949436
0.18542127

BETAS ALFA
2.5
2
Axis Title

4271534
3238953
3367820.61 3143422.16
-290668
-1032581
-229172.396 -1002125.69
1026196
3875069
-1915576
-206466
2015897
2168640

1.5
1

BETA DESAPALANCADA
BETA APALANCADA

0.5

-2905277
1499963
-0.01584355 0.34493292
-893278.673

516650.73

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

CEMEX
300000000
250000000
200000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

Axis Title

150000000
100000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

50000000

-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-1.5E+08

FFF CEMEX
150000000
100000000
50000000
0
3/31/2006
-50000000
FFF

-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

WALMART

EQUITY CASH FLOW CEMEX

150000000
100000000

-1.5E+08

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

-1E+08

3/31/2007

-50000000

9/30/2006

0
3/31/2006

Series1

Axis Title

9/30/2012

3/31/2012

9/30/2011

50000000

BETA APALANCADA

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

BETA DESAPALANCADA
Axis Title
-1.5E+08

BETAS CEMEX

2.5
2

1.5
1
BETA DESAPALANCADA

0.5
BETA APALANCADA

%KD ALFA

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

FLUJO DE INVERSIN

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

FLUJO OPERATIVO

Axis Title

ALFA

FFF ALFA
10000000
8000000
6000000
4000000
2000000
FFF

FFF

-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

EQUITY CASH FLOW ALFA

10000000

-10000000
-15000000

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

-5000000

9/30/2006

0
3/31/2006

Series1

Axis Title

5000000

-15000000

BETA DESAPALANCADA
BETA APALANCADA

3/31/2006
6/30/2006
9/30/2006
12/31/2006
3/31/2007
6/30/2007
9/30/2007
12/31/2007
3/31/2008

3/31/2006
6/30/2006
9/30/2006
12/31/2006
3/31/2007
6/30/2007
9/30/2007
12/31/2007
3/31/2008

6/30/2008
9/30/2008
12/31/2008
3/31/2009
6/30/2009
9/30/2009
12/31/2009
3/31/2010
6/30/2010
9/30/2010
12/31/2010
3/31/2011
6/30/2011
9/30/2011
12/31/2011
3/31/2012
6/30/2012
9/30/2012
12/31/2012

6/30/2008
9/30/2008
12/31/2008
3/31/2009
6/30/2009
9/30/2009
12/31/2009
3/31/2010
6/30/2010
9/30/2010
12/31/2010
3/31/2011
6/30/2011
9/30/2011
12/31/2011
3/31/2012
6/30/2012
9/30/2012
12/31/2012

Fecha
1/2/2006
1/3/2006
1/4/2006
1/5/2006
1/6/2006
1/9/2006
1/10/2006
1/11/2006
1/12/2006

cetes 28

8.022681
8.010720
8.019162
7.979243
7.977446
7.992360
7.960279
7.998837
7.979243

1/13/2006

7.926848

1/16/2006
1/17/2006
1/18/2006
1/19/2006
1/20/2006
1/23/2006
1/24/2006
1/25/2006
1/26/2006
1/27/2006
1/30/2006
1/31/2006
2/1/2006
2/2/2006
2/3/2006
2/7/2006
2/8/2006
2/9/2006

7.941877
7.909841
7.918204
7.888129
7.886372
7.891247
7.748113
7.736477
7.726108
7.724493
7.729678
7.728038
7.726236
7.716088
7.724493
7.697689
7.696008
7.675492

0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215
0.22186215

%KD

DE INVERSIN

FFF

0.6

KS ALFA

0.5
0.4
0.3
Series1

0.2
0.1
0

Series1
Linear (Series1)

0.35

0.00221862
0.00221862
0.3
0.00221862
0.00221862 0.25
0.00221862
0.00221862 0.2
0.00221862
0.00221862 0.15
0.00221862
0.1

0.00221862
0.05
0.00221862
0.00221862
0
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862
0.00221862

WACC ALFA

Series1

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

63784806
31539546
13499647
0
0
0
0
8319897
-

66068477
31785494
12595571
0
0
0
0
9056622

73686211
32553920
12215923
0
0
0
0
9814870
9814870
0
2438636
2438636
0
7858622

2105409

2340340
-

7368804
-

7578386
-

245789
0
17503
0
0
0
228286
30691310
33542
713851
713851
0
0
0
29258687
2332023
42923390
265469
-19924327
3662132
0
0
677649
472478
0
0
0

34575
0
6574
0
0
0
28001
32742603
39743
788253
788253
0
0
0
31228977
2306283
44735212
265594
-20736697
4658586
0
0
675735
471571
0
0
0

74433113
32539328
11267927
0
0
0
0
9452874
9452874
0
2989118
2989118
0
8275250
-

225869
0
7263
0
0
0
218606
38357168
38206
201783
201783
0
0
0
37502933
2506587
53598837
222785
-25456037
6630761
0
0
613810
480309
0
0
0

NIF-MEX

86927857
33113018
7574245
0
0
0
0
12219873
12219873
0
3504610
3504610
0
9183190
-

554159
0
121823
0
0
0
432336
38963923
37088
234978
234978
0
0
0
38131432
2539615
55589475
240283
-25969095
5731154
0
0
485907
485907
0
0
0

631101
0
263417
0
0
0
367684
51705906
459606
4693146
4693146
0
0
0
43275550
2691129
62570211
238705
-29472847
7248351
0
0
3186652
3186652
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

205171
0
7581
0
7581
0
-

204164
0
9895
0
9895
0
-

0
0
0

30758570
12207425
1475360
0
2396
6976806
0
003752862
0
0
0
0
0
0
3752862
18443222
10475817
2000659
39679
4761819
1165249
0
0
1165249
0
0
0
33026236
3570492
29455744
251938

133501
0
436
0
436
0
-

0
72193
2326
0
2326
0
-

0
88436
2516
0
2516
0
-

0
0
0

0
0
0

0
0
0

0
0
0

31925418
11618209
957617
0
2503
7812701
28

37310715
13606920
875445
252688
2428
8981540
1542
1542
0
3493278
203992
52758
0
0
0

36896371
13952719
1609560
0
253775
8565299
1536
1536
0
3522548
128989
63641
0
0
0

48047538
23629697
9059245
0
276455
9009377
1646
1646
0
5282974
203485
35302
0
0
0

2845360
108776
35007
0
0
0
0
2701577
20197954
11683994
1999135
38262
5285308
1191254
0
0
1191254
0

0
3236527
23386098
11827082
4986140
116291
5128963
1327623
0
0
1327623
0

0
0
34143059
3866839
30276220
352359

0
3329918
22502001
11300290
5110083
42177
4970274
1079177
0
0
1079177
0

0
0
36375497
4508878
31866619
359365

0
5044187
24058782
12276033
5162043
34529
5442239
1143938
0
0
1143938
0
-

0
0
37536742
4484166
33052576
362248

0
0
38880319
4506462
34373857
365927

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
0
0
0
24661531
0
0
23712650
948881
0
4542275
4542275
0
0
0
0
0
0
0
8079665
8458083

0
0
0
0
22628870
0
0
20626394
2002476
0
7294991
7918731

-725736
7626081
9632741

0
0
0
0
24964295
0
0
21563533
3400762
0
6542960
6607119
405202
260294
0
-153118
0
0
-576538
7954924
12846159

0
0
0
0
23831573
0
0
18647423
5184150
0
8858755
9647992
-227715
-29594
0
-156034
0
0
-375895
8752089
12563314

0
0
0
0
22566582
0
0
21381568
1185013
0
11441349
12010364
-227828
185860
0
-94297
0
0
-432750
18493643
13670372

456100
-93401
-

3
divulgado

divulgado

16957753
-

18490890
-

13376478
3581275
2216014
1365260
-41393
1323867
-

19342302
-

16160004
4209509
2716675
1492834
-9969
1482865
-

423507
-

divulgado

20369513

14662640
3828251
2366555
1461696
-87376
1374320

262064
-

divulgado

15219888
4122415
2661114
1461301
-89577
1371724
-

373684
-

345868
-

divulgado
21340946
0
21340946
0
0
0
0
0
0
17129979
4210966
2857391
1353576
-41825
1311750
-450564
43581
150381
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

2404
-

6813
-

295478
-

16248
-

401704
-

-117567

503033
-

422720
-

0
0
-15274
1389197
306334
241468
64866
1082863
0
1082863
133981
948881
533006

0
0
-51788
1587009
390211
231836
158375
1196798
0
1196798
141211
1055587
579579

0
0
35139
1256020
-209442
-169315
-40126
1465462
0
1465462
106990
1358472
756503

0
0
3784
1464484
-380377
-462474
82098
1844860
0
1844860
108882
1735978
734582

1082863

1196798

1465462

1844860

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-106799
494146
494146
0
0
0
0
0
379599
1240785
-49706
34542
-84248
1290491
0
1290491
105477
1185013
892248

1290491
0
0
0
0
0
0
0
0
0
1290491
0
1290491
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

0
0
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
533006
533006
0
0
0
0
0
0
0
0
0
0
0
0
533006
-

0
0
579599
579599
0
0
0
0
0
0
0
0
0
0
0
0
579599
-

-830347
-2420
-236469
-700042
-222090
-

-754221
45217
-133671
850522
327381

-357957
-984130

2214140
-1742308

-1095125
0

2978385
-1865579
-

-1667294
0
-

40097
-740395
449777
117364
-484
-1211500
-16016
-1489

-30960
-227890
42998
846817
-18461
-

0
0
758558
758558
0
0
0
0
0
0
0
0
0
0
0
0
758558

-1797223
0
-

-16119
-1347625
1407453
-117114
-25
-537556
2677
-1251

1307495
-1748348
-2925594
3744640
158986
-1715899
-555826
-9208

0
0
731669
731669
0
0
0
0
0
0
0
0
0
0
0
0
731669
294278
501356
-791178
-558139
-542996
-800
1686036
1025947
-1849861
0
0
-1990243
0
0
0
-32064
0
0
0
0
0
0
172446
-288769
1976957
-5771
161192
-2083837
-200901
-19496

0
0
892248
892248
0
0
0
0
0
0
0
0
0
0
0
0
892248
-581002
-1426303
-199622
70224
-270196
205137
1039758
311246
-12306781
0
0
-1174738
0
0
0
-10983629
0
0
0
0
0
0
-148414
8187419
9955044
0
29175
-1592463
63
-111044

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

-14618
-63429
0
0
000-2082481
-

580549

-829719
-1265919
0
0

-1561
-2810
0
0
-

-875793

-635543
-

560133

560133

-180794
1714
0
0
0
0
62166
-1112683
0
0
-1112683

0
-109482
0
0
0
0
16125
-3808116
0
0
-3808116

560133

560133

3/31/2006
3/31/2006
6/13/2007
10/17/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/23/2007
10/17/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/30/2008
10/31/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
4/23/2008
10/31/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.3994E+10 1.4682E+10
1.806E+10 1.8316E+10 2.6808E+10
13993911 14681512.5 18060072.9 18315884.9 26808304.7
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

63784806
66068477
73686211
74433113
13993911 14681512.5 18060072.9 18315884.9
49790895 51386964.5 55626138.1 56117228.1
0.21939255
0.2222166 0.24509433 0.24607173
0.78060745
0.7777834 0.75490567 0.75392827

86927857
26808304.7
60119552.3
0.30839717
0.69160283

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
1323867
1374320
1482865
1371724
DEPRECIACIN Y AMORTIZACIN
533006
579599
758558
731669
FLUJO OPERATIVO
1856873
1953919
2241423
2103393

1311750
892248
2203998

FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE)
CAPITAL DE TRABAJO
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN

984130
19332121
984130

1742308
20167285
835164
2577472

1865579
18947000
-1220285
645294

1849861
18586609
-360391
1489470

12306781
9483321
-9103288
3203493

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
872743
-623553
1596129
613923
-999495
CALCULO DEL FLUJO PARA LOS INVERSIONISTAS (EQUITY CASH FLOW)
EBIT
1323867
1374320
1482865
1371724
1311750
GASTOS FINANCIEROS
-65330
-212689
226845
-92760
70965
IMPUESTOS 0.22051156 0.24587825 -0.16675053 -0.2597338 -0.04006012
(EBIT- GASTOS FINANCIEROS)*(1-T)
1082863
1196798
1465462
1844860
1290491
DEPRECIACIN Y AMORTIZACIN
533006
579599
758558
731669
892248
CAPEX
984130
1742308
1865579
1849861
12306781
CAMBIO EN WK(WORKING CAPITAL)
0
835164
-1220285
-360391
-9103288
CAMBIO EN DEUDA
687601.516 3378560.41 255812.021 8492419.79
FLUJO PARA LOS INVERSIONISTAS
-113473.484 4957286.41 1342871.02 7471665.79
Z SCORE ALMANT'S
CAPITAL DE TRABAJO
CAPITAL DE TRABAJO ENTRE ACTIVO TOTAL
UTILIDADES RETENIDAS
UTILIDAD RETENIDA ENTRE ACTIVO TOTAL
EBIT/ACTIVO TOTAL
PATRIMONIO/ DEUDA TOTAL BRUTA
VENTAS/ACTIVO TOTAL
Z DE ALMANT

>3
> 2.7
> 1.8
>0

19332121
0.30308348
24661531
0.38663645
0.02075521
3.55804001
0.26585882
3.58738276

20167285
0.30524822
22628870
0.34250631
0.02080145
3.50011381
0.27987462
3.50412133

18947000
18586609
9483321
0.25713088 0.24970888 0.10909415
24964295
23831573
22566582
0.33879195 0.32017434 0.25960127
0.02012405 0.01842895
0.0150901
3.08006166 3.06385569 2.24257196
0.27643589 0.25986152 0.24550181
3.15827529 3.09045667 2.26950589
SIN PROBLEMAS
SIN PROBLEMAS
ALTA PROBABILIDAD

SIN PROBLEMAS DE DEFAULT

EN ALERTA DE DEFAULT
ALTA PROBABILIDAD DE DEFAULT
DEFAULT

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

94417029
37949266
8715593
0
0
0
0
13972364
13972364
0
3519119
3519119
0
11084514
-

96428297
37365186
8606367
0
0
0
0
13089727
13089727
0
3412897
3412897
0
11682610
-

657677
0
239102
0
0
0
418575
54332750
314087
418137
418137
0
0
0
47849575
2778839
70619667
236429
-32600108
6814747
0
0
5273298
5273298
0
0
0

99330504
36043757
6517483
0
0
0
0
12514635
12514635
0
3439559
3439559
0
13026203
-

573585
0
118447
0
0
0
455138
56546301
324323
441276
441276
0
0
0
49084633
2841651
73722356
245328
-33818699
6093997
0
0
6035852
6035852
0
0
0

NIF-MEX

101015605
37882181
7108868
0
0
0
0
12837815
12837815
0
3618375
3618375
0
13567433
-

545877
0
61522
0
0
0
484355
60083253
339619
552198
552198
0
0
0
50996584
3042249
76690619
220256
-34486376
5529836
0
0
5237956
5237956
0
0
0

100476167
38946881
8028985
0
0
0
0
13702061
13702061
0
3328695
3328695
0
13258377
-

749690
0
58978
0
0
0
690712
59885990
308053
573995
573995
0
0
0
51080171
3054924
77522231
214997
-35534560
5822579
0
0
5399638
5399638
0
0
0

103882735
41268434
8710736
0
0
0
0
13533006
13533006
0
3882960
3882960
0
13766544
-

628763
0
211153
0
0
0
417610
58257189
302408
560789
560789
0
0
0
50554542
3052476
77605276
236832
-36290302
5950260
0
0
5401852
5401852
0
0
0

110970008
43405101
12175144
0
0
0
0
13204352
13204352
0
4181134
4181134
0
13281031
-

1375188
0
922351
0
0
0
452837
59293495
320210
554414
554414
0
0
0
50509573
3016860
76495947
233257
-35994799
6758308
0
0
5466581
5466581
0
0
0

563440
0
85170
0
0
0
478270
63392415
11757
650002
650002
0
0
0
54532280
3308892
83264847
231340
-35753760
3480961
0
0
5945993
5945993
0
0
0

0
133758
343896
0
21116
322780
-

0
185693
474525
0
10123
464402
-

0
339510
2617386
0
97461
502782
-

0
204522
2319611
0
348563
2365
-

0
994
1436604
0
223255
2268
-

0
235514
2207203
0
120816
2121
-

0
494862
1757521
0
261811
0
-

0
0
0

0
0
0

0
0
2017143

0
0
1968683

0
0
1211081

0
0
2084266

0
0
1495710

54353304
30385863
10261672
0
687906
14194949
1546
1546
0
5239789
273303
41563
0
0
0

54789964
31799414
11798360
0
168298
14172316
1833
1833
0
5658607
209093
222251
0
0
0

56036780
24016453
3981030
0
307153
14907238
3628
3628
0
4817404
186987
83988
0
0
0

56573614
24672581
4527305
0
56990
14463185
5558
5558
0
5619543
256918
110982
0
0
0

55683740
24463267
1757093
2412823
62782
14117876
45
45
0
6112648
156191
437568
0
0
0

62361257
29531207
3914159
844328
5768
14900858
45
45
0
9866049
333324
3955076
0
0
0

76251805
38746119
14017193
449399
278838
13686417
66
66
0
10314206
349038
4603643
0
0
0

0
4924923
23726268
11503334
4905277
30447
6054992
1232219
0
0
1232219
0

0
5227263
22821635
10994111
4758997
25144
5771247
1272136
0
0
1272136
0

0
0
40063724
4783601
35280123
364361

0
4546429
31505157
15814001
8716466
19204
5662087
1293399
0
0
1293399
0

0
0
41638334
5001934
36636400
370252

0
5251643
30940919
16020330
8676079
12716
5662509
569285
0
0
569285
0

0
0
43293724
5110955
38182769
375865

0
5518889
30197389
17159058
7115618
126387
5185260
611066
0
0
611066
0

0
0
44441991
5218901
39223090
375865

0
5577649
31317420
17313619
8701903
106830
4603080
591988
0
0
591988
0

0
0
44792427
5177615
39614812
375865

0
5361525
33281235
21516810
8708355
321892
2150181
583997
0
0
583997
0
-

0
0
41521478
4960437
36561041
375865

0
0
34718203
5166729
29551474
375377

0
0
0
0
22440529
0
0
19930998
2509532
0
12475232
13025216
-224732
415641
0
-85844
0
0
-655050
23029529
12748952

0
0
0
0
22465823
0
0
19673003
2792820
0
13800325
13192441
-230194
1244178
0
-62401
0
0
-343699
25202537
12731410

0
0
0
0
24150651
0
0
20599686
3550965
0
13656253
12100253
-238805
1623078
0
-5475
0
0
177202
15902542
17990537

0
0
0
0
22380409
0
0
21661814
718595
0
16466816
14120046
376
2477473
0
-69208
0
0
-61871
16903932
18643359

0
0
0
0
24207375
0
0
22332093
1875282
0
15031572
13611384
1523
1631695
0
-111408
0
0
-101622
13309970
20664813

0
0
0
0
24437222
0
0
24330153
107069
0
11747954
11943494
376
733252
0
-998135
0
0
68967
23052556
17500005

0
0
0
0
5494693
0
0
15007909
-9513216
0
23681404
18551366
1523
7244287
0
-2294353
0
0
178581
25501993
21430697

divulgado

divulgado

28113345
-

28195834
-

23310872
4802472
3228602
1573870
-113474
1460396
-

27287958
-

23319246
4876589
3086341
1790248
-366868
1423380
-

250552
-

divulgado

22361824
4926134
3301249
1624885
-161912
1462973
-

201242
-

-67896
-

divulgado
29710081
0
29710081
0
0
0
0
0
0
24761811
4948270
3245718
1702552
-151344
1551208
-593004
142104
142104
0
0
0

divulgado

divulgado

30234719
-

29124918
-

25103612
5131107
3369612
1761495
-103955
1657540
-

27120720
-

24465396
4659522
3228068
1431454
-348257
1083197
-

134945
-

divulgado

22487841
4632879
3687815
945064
-258507
686557
-

150853
-

234266
-

-90734
-

0
-

623077
-

-28267

0
735108
595365
0
0
0
0
139743
123884
1082088
262559
230515
32044
819529
0
819529
100934
718595
1142861

726646

562334
-

0
0
1209
1476889
-1862
137013
-138875
1478752
0
1478752
149163
1329589
1189552

0
-243618
1247
490399
123339
246384
-123045
367060
0
367060
124347
242713
975216

0
0
25167
1157980
244858
40226
204632
913122
0
913122
197310
715812
1166141

1478752

367060

913122

819529
0
0
0
0
0
0
0
0
0
819529
0
819529
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

1082088
226093
180940

0
-

0
-

677342
-

0
-

746819
-

1042631
-

0
24336
1192
1548604
245270
342169
-96899
1303334
0
1303334
146647
1156687
1130838

0
2664792
3880
-2712314
-884370
-324795
-559575
-1827944
0
-1827944
-59732
-1768212
1165874

0
10092797
-4907
-13299611
-3061364
-66176
-2995188
-10238247
0
-10238247
-617961
-9620286
1197916

1303334

-1827944

-10238247

3
3
3
substraccin substraccin substraccin
1548605
309366
220873

-2712315
-164717
-176884

-13299613
-1387512
-1350925

0
0
1188921
1188921
0
0
0
0
0
0
0
0
0
0
0
0
1188921
3153434
-354994
-614184
814511
2480292
-436021
1263830
4342355
-2395318
0
0
-1503586
0
0
0
-1039511
0
0
0
0
0
0
147779
-772489
3471510
-184144
433820
-3822934
-50466
-26272

0
0
980548
980548
0
0
0
0
0
0
0
0
0
0
0
0
980548
1196609
1170347
-570034
171257
17220776
-518271
-16277466
2177158
-2324270
0
0
-1624762
0
0
0
-699508
0
0
0
0
0
0
0
-108258
4107377
-342
100453
-3474430
-226025
-635874

0
0
1102762
1102762
0
0
0
0
0
0
0
0
0
0
0
0
1102762
1950090
586536
1415985
-1092876
-19752846
849409
19943883
3052853
-5935327
0
0
-18999701
0
0
0
13064373
0
0
0
0
0
0
0
667615
-17976165
190305
-579460
8919497
281446
786674

45330
-177
1122714
1142861
3104
6357
-3344
0
-141652
0
115388
345539
617093
0
-271554
0
2776434
-1546840
-333396
-516697
-304786
-438238
200751
-154474
1229594
-629372
-42987
0
-688936
0
0
0
-109077
0
0
0
0
117271
26386
67971
255008
3946142
0
-51678
-2891985
0
-199993

87068
1425
1051134
1130838
-4719
-49866
-1192
-7833
-133372
0
117278
-101981
602311
0
-704292
0
2807124
-499962
-1215778
149509
-335414
-61419
715218
247922
2307162
-61853
-229841
0
-927322
0
0
0
-152952
0
0
0
7833
156383
34984
1049062
-1406096
3843324
0
148958
-3740389
-49095
-3786

12437
-270
3635616
1165873
16636
-5590
-3880
0
-149591
0
2612168
1453546
700255
0
753291
0
2212130
156210
388300
-510888
-69147
544164
104412
-300631
2368340
-2564063
-248744
0
-1204417
0
0
0
-182689
0
0
0
0
128483
-38293
-1018403
766321
3769203
506935
78723
-2811175
-107326
-179881

-26797
-9790
10242186
1197916
-91227
31419
4907
-107
-175139
0
9274417
6227540
1048381
0
5179159
0
1782601
794073
2685054
1577372
1295481
-3619325
-1141462
-3047
2576674
-9238516
-101472
0
-1295324
0
0
0
-712294
0
0
0
107
171702
-942677
-6358558
8247247
10667087
-662202
470891
-1746426
-310363
-19052

0
-610907
0
0
0
0
16904
1174548
0
0
1174548

0
-1725
0
0
0
0
22307
-255371
0
0
-255371

-1303750
744401
0
0
0
0
9604668
-2214859
0
0
-2214859

0
-315
0
0
-547163
0
0
855230
-125385
6683498
7413343

5018
-754201
0
0
-703037
0
-152888
839213
-223571
0
615642

-15238
-53739
0
0
-523123
0
101942
570598
111153
0
681751

90258
-130451
0
0
-1032666
0
920171
1585405
1896518
-17515
3464408

560133

560133

560133

560133

560133

560133

560133

6/30/2007
6/30/2007
7/22/2008
10/31/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
3/4/2009
10/31/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/29/2009
10/31/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008
6/30/2008
7/16/2009
10/31/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/15/2009
10/31/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/25/2010
10/31/2012
Ind2 Mexico
Si

6/30/2008

9/30/2008

12/31/2008

2.7389E+10 2.7745E+10 2.8838E+10 2.9293E+10 2.8634E+10

27388636.4 27744909.9
28837854
29293420
28633761
EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

94417029
27388636.4
67028392.6
0.29008153
0.70991847

3.0887E+10
30886607

4.5292E+10
45292487

96428297
99330504 101015605 100476167 103882735 110970008
27744909.9
28837854
29293420
28633761
30886607
45292487
68683387.1
70492650
71722185
71842406
72996128
65677521
0.28772581 0.29032224 0.28998906 0.28498063 0.29732185 0.40815071
0.71227419 0.70967776 0.71001094 0.71501937 0.70267815 0.59184929

1460396
1188921
2649317

1423380
980548
2403928

1462973
1102762
2565735

1551208
1142861
2694069

1657540
1130838
2788378

1083197
1165873
2249070

686557
1197916
1884473

2395318
7563403
-1919918
475400

2324270
5565772
-1997631
326639

5935327
12027304
6461532
12396859

629372
13209600
1182296
1811668

61853
14483614
1274014
1335867

2564063
11737227
-2746387
-182324

9238516
4658982
-7078245
2160271

A LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

2173917
2077289
-9831124
882401

1452511

2431394

-275798

1460396
1423380
1462973
1551208
1657540
1083197
686557
-16493
932981
304993
469120
108936
3795511
13986168
-0.00126144 0.25150745
0.2114527 0.24264108 0.15838136 0.32605738 0.23018448
1478752
367060
913122
819529
1303334
-1827944 -10238247
1188921
980548
1102762
1142861
1130838
1165873
1197916
2395318
2324270
5935327
629372
61853
2564063
9238516
-1919918
-1997631
6461532
1182296
1274014
-2746387
-7078245
580331.748 356273.471 1092944.09
455566
-659659
2252846
14405880
2772604.75 1377242.47 -9288030.91
606288
438646
1773099
3205278

7563403
5565772
12027304
13209600
14483614
11737227
4658982
0.08010634 0.05771928 0.12108369 0.13076791 0.14414975 0.11298535 0.04198415
22440529
22465823
24150651
22380409
24207375
24437222
5494693
0.23767459 0.23297957 0.24313428 0.22155398 0.24092654 0.23523853 0.04951512
0.01546751 0.01476102 0.01472834 0.01535612 0.01649685 0.01042711 0.00618687
2.44730667 2.47553109 2.44444854 2.44840599 2.50901046 2.36335859
1.4500754
0.29775715 0.29240207 0.27471881 0.29411378 0.30091434 0.28036341 0.24439685
2.3925966 2.37010609 2.42207206 2.42753988 2.52127677 2.33922555 1.34132103
ALTA PROBABILIDAD
ALTA PROBABILIDAD
ALTA PROBABILIDAD
ALTA PROBABILIDAD
ALTA PROBABILIDAD
ALTA PROBABILIDAD
DEFAULT

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

109456031
42837189
12196821
0
0
0
0
13967330
13967330
0
3764661
3764661
0
12346393
-

104681618
39888589
10923557
0
0
0
0
13530118
13530118
0
3811612
3811612
0
10969544
-

561984
0
92091
0
0
0
469893
62553572
10841
786765
786765
0
0
0
54269807
3316135
83966313
229115
-37054642
3812886
0
0
5921105
5921105
0
0
0

110689822
42686747
11664336
0
0
0
0
14980274
14980274
0
3959385
3959385
0
11337391
-

653758
0
169879
0
0
0
483879
60890227
9604
492510
492510
0
0
0
52997813
3309157
83745405
247121
-37826578
3522708
0
0
5827141
5827141
0
0
0

108088670
41274076
11486499
0
0
0
0
14337428
14337428
0
3401373
3401373
0
11254002
-

745361
0
246251
0
0
0
499110
63944704
9087
376614
376614
0
0
0
56158886
3377082
90397555
245600
-41690970
3829619
0
0
6047191
6047191
0
0
0

NIF-MEX

103094092
39773404
8694183
0
0
0
0
15182209
15182209
0
3030250
3030250
0
11857870
-

794774
0
455131
0
0
0
339643
62505886
8189
281921
281921
0
0
0
54732988
3316455
90261963
281778
-41960771
2833563
0
0
6275036
6275036
0
0
0

102631686
40418155
8749180
0
0
0
0
15591190
15591190
0
3445224
3445224
0
12071495
-

1008892
0
594247
0
0
0
414645
59151412
17655
301311
301311
0
0
0
51898521
3267304
87668214
272221
-41676772
2367554
0
0
5952260
5952260
0
0
0

113130973
42978243
8935170
0
0
0
0
16435852
16435852
0
3384682
3384682
0
13584614
-

561066
0
167251
0
0
0
393815
58525036
20020
319224
319224
0
0
0
51163514
3254906
87773527
280010
-42556759
2411830
0
0
5834196
5834196
0
0
0

637925
0
132427
0
0
0
505498
64625029
62591
345669
345669
0
0
0
52241052
3300629
91096537
276052
-45344350
2912184
0
0
11003784
11003784
0
0
0

0
183862
1381192
0
296529
0
-

0
379903
1183256
0
227682
0
-

0
873300
479626
0
106949
0
-

0
363071
844681
0
20899
0
-

0
414033
567632
0
23251
0
-

0
636241
551841
0
19379
0
-

0
573930
398003
0
104425
0
-

0
0
1084663

0
0
955574

0
0
372677

0
0
823782

0
0
544381

0
0
532462

0
0
293578

76844207
35284463
12484148
530845
282522
12510655
68
68
0
9476225
445952
3402333
0
0
0

71152534
35910007
15746133
0
205950
12013951
25
25
0
7943948
263224
1597354
0
0
0

72728734
30384074
9089451
0
163295
13599772
0
0
0
7531556
317242
989209
0
0
0

71729355
26377794
5655967
0
9713
14532480
32025
32025
0
6147609
400074
266253
0
0
0

69285521
25615557
5358555
676618
3175
14231805
100323
100323
0
5245081
323706
145955
0
0
0

69848805
27690637
5572589
687080
1239
14668601
2584
2584
0
6758544
394564
294828
0
0
0

78082030
27372907
4011723
678630
1211
14797715
100517
100517
0
7783111
293019
69916
0
0
0

0
5627940
36421241
23187883
10862042
383277
1191344
796695
0
0
796695
0

0
6083370
32766291
18313243
8899494
2104017
2617089
832448
0
0
832448
0

0
0
32611824
4469816
28142008
375377

0
6225105
39652544
20597980
13732718
538968
3809608
973270
0
0
973270
0

0
0
33529084
5157799
28371285
375377

0
5481282
42283665
19036068
17569327
638498
4227677
812095
0
0
812095
0

0
0
37961088
5214982
32746106
375377

0
4775420
40466474
17633158
15662151
2089975
4235323
845867
0
0
845867
0

0
0
36359315
4637091
31722224
375377

0
6069152
38811183
16199025
16350258
627152
4727512
907236
0
0
907236
0

0
0
33808571
4659332
29149239
361949

0
7420176
47645489
24628782
16236204
660612
5174361
945530
0
0
945530
0
-

0
0
32782881
4674208
28108673
361949

0
0
35048943
4869043
30179900
360349

0
0
0
0
8188721
0
0
9600452
-1411731
0
19577910
14978599
1523
6679830
0
-2057547
0
0
-24495
25241721
22847617

0
0
0
0
9269603
0
0
9776423
-506820
0
18726305
14201037
1523
6289668
0
-1409598
0
0
-356325
26646334
16792652

0
0
0
0
8191111
0
0
7941885
249226
0
24179618
15871743
1523
9922707
0
-1314136
0
0
-302219
23591420
23520333

0
0
0
0
11111554
0
0
9091009
2020545
0
20235293
13571355
1523
7792806
0
-1092994
0
0
-37397
21018285
27057830

0
0
0
0
12630507
0
0
11508287
1122220
0
16156783
12646527
1523
4602720
0
-1118194
0
0
24207
21757507
25514062

0
0
0
0
14537247
0
0
12648920
1888327
0
13209477
11379819
1523
3047000
0
-1313837
0
0
94972
16873788
23598413

0
0
0
0
12902279
0
0
10239896
2662383
0
16917272
12492904
1523
5579695
0
-1166374
0
0
9524
18982745
31056108

divulgado
26580552
0
26580552
0
0
0
0
0
0
21454809
5125743
3419241
1706502
-253808
1452694
-2839327
271680
271680
0
0
0

divulgado

divulgado

28084402
-

29917364
-

22329985
5754417
3455064
2299353
-350113
1949240
-

34207916
-

27070403
6585264
3793213
2792051
-96055
2695996
-

48565
-

divulgado

33655667

26132903
6154477
3818887
2335590
-25519
2310071

309190
-

divulgado

32287380

24569536
6480173
4102398
2377775
-231809
2145966

82648
-

divulgado

31049709

23872375
6044989
3666312
2378677
-294429
2084248

109444
-

divulgado

27522178
6685738
3921350
2764388
-162670
2601718
-

107724
-

65484
-

0
3111007
1409051
0
0
0
0
1701956
-930289
-2316922
-747409
136012
-883421
-1569513
0
-1569513
-157782
-1411731
1305899
-1569513
0
0
0
0
0
0
0
0
0
-1569513
0
-1569513
-

3
divulgado
-3008921
40243
-202254

870783
-

148173
-

936716
-

565288
-

1324840
-

139753
-

795209
-

0
-

964337
-

0
-

925066
-

1070503
-

0
0
8635
2276616
1158114
211373
946741
1118502
0
1118502
213411
905091
1314694

0
0
-133197
805257
-14995
106322
-121317
820252
0
820252
64206
756046
1471793

0
0
104134
2414269
507930
-183580
691510
1906339
0
1906339
135023
1771316
1425679

0
0
-8539
1863936
444646
329109
115537
1419290
0
1419290
297070
1122220
1274872

0
319812
13619
1403934
535690
177202
358488
868244
0
868244
102138
766106
1258759

0
282128
-6007
1377482
396806
171674
225132
980676
0
980676
206620
774056
1298252

1118502

820252

1906339

1419290

868244

980676

3
3
3
substraccin substraccin substraccin divulgado
2968615
960194
889342

805258
-132630
-284028

2414272
711573
817853

1863935
1031023
940454

3
3
substraccin substraccin
1403935
39608
-89060

1377483
-498041
-554536

242571
-74
3227305
1305899
10157
1955
-4856
0
-283176
0
2197326
2714783
1365054
0
1349729
0
2973410
-794677
-524678
1083689
-6630
-1423620
75438
1124
2178733
-1717932
121237
0
-701617
0
0
0
-24998
0
0
0
14754
281800
542322
-1951430
-856907
910906
512230
2116570
-2762197
-13072
-31356

67267
3585
661620
1314695
14732
2357
-8635
-4414
-98438
0
-558677
-959020
920422
0
-1879442
0
3631409
979903
-281422
1155929
-680827
18342
708445
59436
4611312
-3410403
377
0
-488034
0
0
0
-74179
0
0
0
-10340
114119
-213175
-2739171
-1813984
1978842
2465
75322
-1754111
-244128
-272700

152269
-871
1759463
1471793
875
469673
133196
-25878
-93022
0
-197174
1720771
1280339
0
440432
0
4152862
-107665
-1090271
-172750
-206095
1466962
-51412
-54099
4045197
-525031
-52210
0
-629642
0
0
0
-153699
0
0
0
25878
114062
-91454
262034
-3144452
1039560
5319210
61344
-5994387
-2383121
-33867

-107773
1493
204764
1425679
17964
-230721
-104134
-155
-313329
0
-590540
-137811
803733
0
-941544
0
3192798
15657
268739
-459536
18695
1067019
-876046
-3214
3208455
-845232
-12820
0
-1131471
0
0
0
-442892
0
0
0
155
323479
681373
-263056
-2350163
4167696
4087351
-112466
-8538344
0
-57368

88525
2044
1243039
1274872
51699
8902
8539
0
-47163
0
-53810
-411317
950359
0
-1361676
0
3726680
-2459412
-1557276
-742840
-390266
285481
196719
-251230
1267268
-487726
-26809
0
-501781
0
0
0
-118234
0
0
0
0
42571
16725
99802
-3183002
312994
13554
107598
-1114009
0
-56137

128998
-330
1393591
1258759
-44502
35458
-13619
0
-100027
0
257522
1198854
905701
0
293153
0
4035988
-380059
-402419
-273759
-432845
452661
557561
-281258
3655929
231456
13107
0
-673337
0
0
0
345366
0
0
0
0
106376
337618
102326
-3777368
359655
-2157
525
-1846636
0
-260620

57008
-513
1511088
1298252
12513
14335
6007
0
-66491
0
246472
1587048
1052268
0
534780
0
3977578
-1136098
-331347
-1170518
183390
-195662
387892
-9853
2841480
-7827225
-6967808
0
-850540
0
0
0
-782430
0
0
0
0
110459
798288
-135194
5142950
12350063
4895
100656
-4986010
0
-60631

-58758
0
0
0
-1268139
0
-263091
-396106
420342
12172585
12196821

-251755
-357968
0
0
-1074018
0
84067
-613075
-662748
2559
-1273264

15289
-64608
0
0
-1137651
0
33779
375714
365065
0
740779

6076
-312207
0
0
-625297
0
-965604
13060
-190897
0
-177837

-1151879
-221188
0
0
-942106
0
-131829
-2403460
-386148
11483791
8694183

-11187
-921762
0
0
-749968
0
-345218
110017
-55020
0
54997

-205606
-27176
0
0
-1107068
0
-926173
157205
28785
0
185990

560133

559402

559402

559402

539776

539776

537472

3/31/2009
3/31/2009
4/20/2010
10/31/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/21/2010
10/31/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/19/2010
10/31/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
1/4/2011
10/31/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

4.7731E+10
47730717

4.5269E+10
45268837

4.4122E+10
44122412

4.291E+10
42909573

3/31/2010
3/31/2010
4/14/2011
10/31/2012
Ind2 Mexico
Si

4.1424E+10
41423632

6/30/2010
6/30/2010
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/20/2011
10/31/2012
Ind2 Mexico
Si

6/30/2010

9/30/2010

3.9437E+10
39437343

4.6217E+10
46217162

109456031 104681618 110689822 108088670 103094092 102631686 113130973

47730717
45268837
44122412
42909573
41423632
39437343
46217162
61725314
59412781
66567410
65179097
61670460
63194343
66913811
0.43607206 0.43244304 0.39861309 0.39698493 0.40180413 0.38426089 0.40852793
0.56392794 0.56755696 0.60138691 0.60301507 0.59819587 0.61573911 0.59147207

1452694
1305899
2758593

1949240
1314695
3263935

2084248
1471793
3556041

2145966
1425679
3571645

2310071
1274872
3584943

2695996
1258759
3954755

2601718
1298252
3899970

1717932
7552726
2893744
4611676

3410403
3978582
-3574144
-163741

525031
12302673
8324091
8849122

845232
14896282
2593609
3438841

487726
14157847
-738435
-250709

-231456
12727518
-1430329
-1661785

7827225
15605336
2877818
10705043

-1853083

5616540

-6805073

1452694
1949240
2084248
2145966
2310071
2695996
3769616
-327376
1278991
-268303
446135
1292062
0.32258704 0.50869975 -0.01862138 0.21038666 0.23855218 0.38156352
-1569513
1118502
820252
1906339
1419290
868244
1305899
1314695
1471793
1425679
1274872
1258759
1717932
3410403
525031
845232
487726
-231456
2893744
-3574144
8324091
2593609
-738435
-1430329
2438230
-2461880
-1146425
-1212839
-1485941
-1986289
-2437060
135058
-7703502
-1319662
1458930
1802499

2601718
1224236
0.2880662
980676
1298252
7827225
2877818
6779819
-1646296

7552726
0.06900237
8188721
0.07481288
0.01327194
1.29319897
0.24284228
1.32744904
DEFAULT

3427676

3978582
0.0380065
9269603
0.08855044
0.01862065
1.31244328
0.26828399
1.36525484
DEFAULT

-5293081

12302673
0.11114548
8191111
0.07400058
0.01882963
1.50869835
0.27028107
1.56486485
DEFAULT

132804

14896282
0.13781539
11111554
0.10280036
0.01985376
1.51898731
0.28726146
1.66432218
DEFAULT

3835652

14157847
0.13732937
12630507
0.12251436
0.0224074
1.48877481
0.31318361
1.70572159
DEFAULT

12727518
15605336
0.12401158 0.13794044
14537247
12902279
0.14164482 0.11404727
0.02626865
0.0229974
1.60239859 1.44781307
0.32792667 0.30237445
1.81898502 1.65871482
ALTA PROBABILIDAD
DEFAULT

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

NIF-MEX

112254679
42286330
8495221
0
0
0
0
14739789
14739789
0
3339774
3339774
0
14653346
-

125085582
50245601
8794905
0
0
0
0
20072235
20072235
0
3815222
3815222
0
15949511
-

1058200
0
680444
0
0
0
377756
64428965
57095
341288
341288
0
0
0
52096316
3270885
91545678
278266
-45868728
2870215
0
0
10867112
10867112
0
0
0

125061388
50646610
6651882
0
0
0
0
19765021
19765021
0
4039024
4039024
0
18398435
-

1613728
0
1134351
0
0
0
479377
66990346
67987
334822
334822
0
0
0
56127961
3270968
89311862
945743
-44859387
7458775
0
0
9441633
9441633
0
0
0

139857900
58155915
11256015
0
0
0
0
22026017
22026017
0
3528515
3528515
0
20139114
-

1792248
0
1276671
0
0
0
515577
66856189
62817
329470
329470
0
0
0
55816148
3274755
89276475
997205
-45776971
8044684
0
0
9839075
9490910
0
0
0

138561594
54526925
9031343
0
0
0
0
19685337
19685337
0
4656987
4656987
0
20576810
-

1206254
0
452818
0
0
0
753436
73746637
152938
324608
324608
0
0
0
61610468
3477517
102259501
1185437
-51135242
5823255
0
0
10852783
10508988
0
0
0

IFRS

145208813
54011299
8578737
0
0
0
0
20572719
21031049
-458330
3336690
3336690
0
20335126
-

576448
0
50169
0
0
0
526279
75413386
256669
329624
329624
0
0
0
63261664
3518728
103765411
1167104
-50545545
5355966
0
0
10370808
10370808
0
0
0

161613387
63925876
14811855
0
0
0
0
20142574
20653027
-510453
5873342
5873342
0
21931293
-

1188027
613322
214589
0
0
0
360116
91197514
0
326539
64817
0
0
261722
71819313
6923977
114116490
1153691
-56331748
5956903
0
0
18029568
9827202
0
0
0

1166812
720989
79843
0
0
0
365980
97687511
0
3022696
88138
0
0
2934558
74473587
6992994
119400168
1137637
-59219346
6162134
0
0
18527646
9984517
0
0
0

0
663648
403506
0
109038
0
-

0
634407
383536
0
104479
0
-

348165
736394
72285
0
70833
0
-

343795
742650
63190
0
61544
0
-

0
820343
374278
0
46144
0
-

8202366
303653
718441
0
54375
0
-

8543129
461547
1202035
0
43478
0
-

0
0
294468

0
0
279057

0
0
1452

0
0
1646

0
0
328134

0
0
664066

0
0
1158557

76013821
28256722
3353376
335408
94977
15847682
965655
965655
0
7659624
409246
275145
0
0
0

86374789
33598269
4428678
649680
1580
19181858
1304040
1304040
0
8032433
305566
252081
0
0
0

85753756
34402612
4345991
642682
6413
20771732
2468
2468
0
8633326
474905
315291
0
0
0

99283261
40077343
6549302
364303
6088
22367824
4007
4007
0
10785819
526125
980001
0
0
0

98802359
35776067
4812463
379422
5052
20254020
6270
6270
0
10318840
631238
629539
0
0
0

97930249
36855176
6042615
348756
3750
20505128
338174
338174
0
9616753
641460
505873
0
0
607882

100891266
36461514
5010083
370581
3611
20954934
69119
69119
0
10053186
728005
1039073
0
0
0

0
6975233
45427492
22928122
16341833
471965
4800734
884838
0
0
884838
0

0
7474786
51019966
28327454
15720786
1161210
5009148
801368
0
0
801368
0

0
0
36240858
4866050
31374808
358282

0
7843130
49778276
22115253
20710199
963096
5111773
877955
0
0
877955
0

0
0
38710793
4985462
33725331
357726

0
9279693
57285473
28459065
22958118
356721
4313628
1197941
0
0
1197941
0

0
0
39307632
4866931
34440701
357726

0
9058063
60885197
30200619
23496798
402105
5558831
1226844
0
0
1226844
0

0
0
40574639
3815691
36758948
357684

0
7861538
61075073
26478230
22151807
345729
8724062
3375245
1126606
0
1973841
0

0
0
39759235
4002004
35757231
348173

0
8286108
64429752
28542792
22859337
350303
8624877
4052443
1061138
0
2093831
654802
-

0
274798
47278564
4513941
42764623
216096

0
242672
60722121
12934899
47787222
215359

0
0
0
0
17891018
0
0
12964333
4926685
0
13125508
9660061
1523
4343584
0
-802278
0
0
-77382
20886668
30510895

0
0
0
0
15853032
0
0
13404118
2448914
0
17514573
13821823
1523
4449303
0
-689688
0
0
-68388
28364062
37921215

0
0
0
0
19041203
0
0
14454365
4586838
0
15041772
11448896
1523
4471286
0
-788246
0
0
-91687
28656879
34985086

0
0
0
0
15818608
0
0
11721035
4097573
0
20582656
13645948
1523
8008312
0
-1165221
0
0
92094
34616046
48227254

0
0
0
0
14446492
0
0
9240875
5205617
0
20962566
13722319
1523
8436265
0
-1360025
0
0
162484
33140538
47315235

0
0
0
0
42336759
0
0
39147270
3189489
0
211768
0
31313
852289
0
-671834
0
0
0
31760077
45591571

0
0
0
0
45626399
0
0
40925381
4701018
0
1945464
0
31313
2460526
0
-546375
0
0
0
28230266
49081172

divulgado

divulgado

36243611
-

42233027
-

29422345
6821266
3955138
2866128
-118220
2747908
-

48349988
-

39367905
8555074
4604217
3950857
-658925
3291932
-

35004
-

divulgado

47922979

36549669
7707752
3936153
3771599
-110695
3660904

34371
-

divulgado

44257421

34600893
7632134
4131824
3500310
-96894
3403416

41686
-

divulgado

40042957
8307031
4755276
3551755
-565433
2986322
-

33549
-

47538
-

divulgado
49611602
0
49611602
0
0
0
0
0
0
40672005
8939597
4713308
4226289
-52492
4173797
730121
1683361
98166
911825
669116
0

divulgado
51568309
0
51568301
0
0
8
0
0
0
42260754
9307555
4858331
4449224
112978
4562202
-1859983
192506
92553
0
0
0

285853
-

648679
-

842296
-

221599
-

775348
-

0
-

854154
-

0
-

1048863
-

1136043
-

0
0
-476
2729858
329532
931625
-602093
2400326
0
2400326
136025
2264301
1361729

0
0
-3493
3640292
959014
749225
209789
2681278
0
2681278
232364
2448914
1413863

0
0
-11266
3218713
903816
888697
15119
2314897
0
2314897
176975
2137922
1428889

0
1143134
-13354
-253066
64242
923434
-859192
-317308
0
-317308
171958
-489266
1528277

0
138793
7083
1957648
762612
-545043
1307655
1195036
0
1195036
86992
1108044
2020950

2400326

2681278

2314897

-317308

1195036

4254
953240
894001
0
0
0
0
59239
-8028
4895890
1584683
880502
704181
3311207
0
3311207
121718
3189489
1856889

99953
2052489
547847
408343
545184
0
0
551115
-7212
2695007
880385
829027
51358
1814622
0
1814622
303093
1511529
1920880
1814622
1616865
0
0
574226
0
-143821
0
0
1186460
3431487
2919511
511976
197041501
14908612
5035891
5725287
7561859

3311207
-2741730
0
0
-2767842
0
-30564
0
0
56676
569477
656212
-86735

190171655
13879139
5471397
6040120
7222417

3
substraccin divulgado
2729859
134922
41113

3640292
21156
53064

3
3
3
substraccin substraccin substraccin divulgado
3218713
249281
96119

-253064
-441266
-557444

1957650
-244198
-200227

3
substraccin

4895890
41566
11517

2695637
102832
55912

93809
0
871123
1361729
-73562
-34669
476
-238
-44940
0
-337673
253407
807994
0
-554587
0
3989311
1075885
1393858
-1229464
147306
1168215
-418051
14021
5065196
-3496052
-20008
0
-1461528
0
0
0
-194882
0
0
0
238
33161
-1222209
-630824
-1986052
1395217
11426
-26550
-3476666
0
-182661

-31908
0
772578
1413863
25240
20327
3493
0
-33930
0
-656415
375297
764586
0
-389289
0
4809323
-1582309
-4257310
-580415
-563383
3191233
1137686
-510120
3227014
-9052911
-7337745
0
-1319169
0
0
0
-234720
0
0
0
0
57938
-26352
-192863
6166520
10887086
8810
100493
-3664767
0
-132511

153162
0
1155286
1428888
2262
4170
11266
-2772
-34593
0
-253935
565518
833762
0
-268244
0
5188798
-2641073
148518
-2492325
-6766
1676882
427244
-2394626
2547725
-1357689
49343
0
-1069738
0
0
0
-28052
0
0
0
2772
46962
-20080
-338896
-3288473
-1421265
5259184
6504
-4538719
0
-377099

116178
0
2681807
1528277
10548
131147
13354
-13494
-33609
0
1045584
2993809
954523
0
2039286
0
4981286
-902557
245544
-493417
419635
-413466
431410
-1092263
4078729
-3292334
-1879253
0
-1328590
0
0
0
-227217
0
0
0
13494
-3084
40414
91902
3173045
8499918
1978
463198
-4693588
0
-78440

-43971
0
2562107
2020950
3881
375292
-7083
-212
-46206
0
215485
1029291
986252
0
43039
0
5304850
-537203
3131010
-45151
8202
-2663408
-455949
-511907
4767647
-1935432
311837
0
-2482138
0
0
0
-128448
0
0
0
212
47557
4936
310612
-5275875
5492201
13804
-704782
-6402716
0
-98075

30049
0
1776391
1856889
-23165
-136
8028
0
801198
-911825
45402
-669116
0
0
-669116
0
6044731
-1379722
-2275507
-614982
-212779
1741666
-628435
610315
4665009
-754507
-27209
280
-1426260
23165
0
0
-297790
0
0
0
0
4453
0
968854
-3021477
4319005
11256
-3414
-3563999
0
-22321

46920
0
3284920
1920880
-4449
17912
7211
-8
867506
407627
68241
545184
0
0
545184
0
6628573
-1497410
1405847
-1086105
-756082
-294128
344942
-1111884
5131163
-6077353
-3123524
-119
-1746855
4449
0
0
-261823
0
0
0
8
36
0
-949525
6844460
3724952
486
-1419
-4547881
-34133
-245329

-336343
-95551
0
0
-678637
0
1403713
-416908
-25749
2708
-439949

-112008
-62015
0
0
-858568
0
0
340623
-40939
8495221
8794905

10039
-1403916
0
0
-823201
0
0
-2098437
-44586
0
-2143023

-3007
-177633
0
0
-839381
0
0
3959440
644693
0
4604133

-2145414
-8512
0
0
-1015294
0
-407087
-2443660
218987
1
-2224672

-168062
-1640220
0
0
-916383
0
-1037339
889025
-564698
8254410
8578737

-285700
-308
0
0
-895151
0
9128943
5898270
334848
0
6233118

534494

533694

533694

533694

519932

518629

516862

3/31/2012
3/31/2012
12/4/2012
10/31/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/16/2012
5/11/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
2/29/2012
10/31/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/14/2011
10/31/2012
Ind2 Mexico
Si

12/31/2010 3/31/2011
4.3526E+10
43525681

5.0289E+10
50289388

112254679 125085582
43525681
50289388
68728998
74796194
0.38774046 0.40203985
0.61225954 0.59796015

6/30/2011
6/30/2011
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/20/2011
10/31/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/29/2012
10/31/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

4.8784E+10
48783634

5.8694E+10
58693597

5.9296E+10
59296459

5.5371E+10
55370887

6/30/2012
5.7137E+10
57136707

125061388 139857900 138561594 145208813 161613387

48783634
58693597
59296459
55370887
57136707
76277754
81164303
79265135
89837926 104476680
0.3900775 0.41966594 0.42794296 0.38131905 0.35353944
0.6099225 0.58033406 0.57205704 0.61868095 0.64646056

2747908
1361729
4109637

3403416
1413863
4817279

3660904
1428888
5089792

3291932
1528277
4820209

2986322
2020950
5007272

4173797
1856889
6030686

4562202
1920880
6483082

3496052
14029608
-1575728
1920324

9052911
16647332
2617724
11670635

1357689
16243998
-403334
954355

3292334
18078572
1834574
5126908

1935432
18750858
672286
2607718

754507
17156123
-1594735
-840228

6077353
27464362
10308239
16385592

2189313

-6853356

4135437

-306699

2399554

6870914

-9902510

2747908
3403416
3660904
3291932
2986322
4173797
4562202
18050
-236876
442191
3544998
1028674
-722093
1867195
0.12071397 0.26344425 0.28080043 -0.25385473 0.38955522 0.32367619 0.32667262
2400326
2681278
2314897
-317308
1195036
3311207
1814622
1361729
1413863
1428888
1528277
2020950
1856889
1920880
3496052
9052911
1357689
3292334
1935432
754507
6077353
-1575728
2617724
-403334
1834574
672286
-1594735
10308239
-2691481
6763707
-1505754
9909963
602862
-3925572
1765820
-849750
-811787
1283676
5994024
1211130
2082752 -10884270

14029608
16647332
0.12498016 0.13308754
17891018
15853032
0.15937882 0.12673748
0.02447923
0.0272087
1.57904475 1.48731565
0.32286949 0.33763305
1.81860415 1.74584998
ALTA PROBABILIDAD
DEFAULT

16243998
18078572
0.1298882 0.12926386
19041203
15818608
0.15225485 0.11310486
0.02927286 0.02353769
1.56359311 1.38284766
0.35388557 0.34265479
1.85112619
1.6461294
ALTA PROBABILIDAD
DEFAULT

18750858
0.13532507
14446492
0.10426043
0.02155231
1.33676001
0.3489422
1.61033218
DEFAULT

17156123
27464362
0.11814795 0.16993866
42336759
45626399
0.29155778 0.28231819
0.02874341 0.02822911
1.62247583
1.8285387
0.34165696 0.31908439
2.05696105 2.21792877
ALTA PROBABILIDAD
ALTA PROBABILIDAD

9/30/2012

12/31/2012

IFRS

IFRS

153149331
60148883
12473530
0
0
0
0
19467507
19897425
-429918
6077880
6077880
0
20522249
1607717
781863
154058
0
0
0
671796
93000448
0
581450
63680
0
0
517770
72740977
6887861
117380752
1216325
-59345853
6601892
0
0
18732179
10216346
0
0
0

153858336
58974199
13660742
0
0
0
0
17784968
18251364
-466396
4118208
4118208
0
21727731
0
1682550
890627
129466
0
0
0
662457
94884137
0
588956
255486
0
0
333470
74067937
6962524
126248224
1269484
-66302131
5889836
0
0
19062120
10211983
0
0
0

8515833
197437
748405
0
55881
0
0
0
692524

92013945
34600097
5238793
348843
18164
19169450
298119
298119
0
9526728
448642
530553
0
0
0
0
8547533
57413848
25518882
19965690
278075
8009956
3641245
735332
0
1970122
692703
0
243088
61135386
9185299
51950087
214600

8850137
441611
723513
0
0
0
0
0
0
723513

93080985
33631879
3929554
0
170570
19868438
541014
534844
6170
9122303
500824
378472
0
0
0
0
0
8243007
59449106
18567629
28359922
247729
7846373
4427453
587164
0
2690140
716149
0
0
434000
60777351
8735006
52042345
210517

0
0
0
0
53390631
0
0
45895997
7494634
0
-1655144
0
31313
-1443193
0
-243264
0
0
0
29897552
42672101

0
0
0
0
52234023
0
0
43240032
8993991
0
-402195
0
-768968
604627
0
-237854
0
0
0
28674289
44861808

divulgado
50936520
0
50936520
0
0
0
0
0
0
42069091
8867429
4620354
4247075
24459
4271534
-241435
980503
70246
580547
258364
0

divulgado
48050287
0
48050287
0
0
0
0
0
0
39596511
8453776
5022425
3431351
-192398
3238953
-1360543
144573
68681
0
0
0

71346
1221938
522042
0
0
0
0
699896
80004
4110103
869560
774392
95168
3240543
0
3240543
446927
2793616
2015897

75892
1505116
604815
346053
37224
0
0
517024
-6391
1872019
55214
831377
-776163
1816805
0
1816805
319448
1497357
2168640

3240543
-2096191
0
0
-2305937
0
209746
0
0
0
1144352
959275
185077

1816805
116420
0
-305543
982639
0
-560676
0
0
0
1933225
505664
1427561

200257367
15659548
8447276
9405077
7910289

200166710
16304679
8993991
10183608
7962306

3
3
substraccin substraccin
4110103
-25686
-61851

1872020
74818
51372

36165
0
2266592
2015897
-1013
35388
-21725
-58279
1020486
-580547
-143615
-258364
0
0
-258364
0
6092645
-830110
390796
1265611
-335561
-1631945
30425
-549436
5262535
-1026196
240970
152985
-1739839
1013
0
0
-333245
0
0
0
58279
-101112
0
694753
-6279608
1966850
675581
-322049
-3405248
-2241553
-161459

23446
0
3758887
2168640
-8855
217049
6391
-3008
927384
346053
105233
-114997
0
0
-114997
0
5590728
-31168
1889426
-983963
-12414
273548
-644169
-553596
5559560
-3875069
396427
-41133
-2442072
8855
0
0
-521189
0
0
0
-395
411963
0
-1687525
-426091
2918132
8602074
184710
-11598140
-567325
-66840

-375736
-493695
0
0
-1163613
0
-758686
-2043269
-295056
0
-2338325

829498
-3783
0
0
-821054
-1073755
1170392
1258400
-71188
0
1187212

5155800

5146000

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
11/2/2013
12/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

5.1368E+10
51368447

5.1275E+10
51275404

153149331 153858336
51368447
51275404
101780884 102582932
0.33541411 0.33326374
0.66458589 0.66673626

4271534
2015897
6287431

3238953
2168640
5407593

1026196
25548786
-1915576
-889380

3875069
25342320
-206466
3668603

%KD WALMART
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

1738990

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

FFF WALMEX
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

EQUITY CASH FLOW WALMART

10000000
5000000

-10000000
-15000000

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

-5000000

9/30/2006

0
3/31/2006

25548786
25342320
0.16682271 0.16471204
53390631
52234023
0.34861811 0.33949427
0.0278913 0.02105153
1.98138916
2.0006265
0.33259381 0.31230214
2.42027196 2.37481978
ALTA PROBABILIDAD
ALTA PROBABILIDAD

Axis Title

4271534
3238953
161431
1366934
0.21156647 0.02949436
3240543
1816805
2015897
2168640
1026196
3875069
-1915576
-206466
-5768260
-93043
377560
223799

WALMART

Axis Title

7176811

-15000000

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

CEMEX
300000000
250000000
200000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

Axis Title

150000000
100000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

50000000

-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-1.5E+08

FFF CEMEX
150000000
100000000
50000000
0
3/31/2006
-50000000
FFF

-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

WALMART

EQUITY CASH FLOW CEMEX

150000000
100000000

-1.5E+08

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

-1E+08

3/31/2007

-50000000

9/30/2006

0
3/31/2006

Series1

Axis Title

9/30/2012

3/31/2012

9/30/2011

50000000

-1.5E+08

%KD ALFA

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

FLUJO DE INVERSIN

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

FLUJO OPERATIVO

Axis Title

ALFA

FFF ALFA

FFF

10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

FFF

EQUITY CASH FLOW ALFA

10000000

-10000000
-15000000

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

-5000000

9/30/2006

0
3/31/2006

Series1

Axis Title

5000000

-15000000

%KD

DE INVERSIN

FFF

Series1

SCO35
CUPON
VENCIMIENTO
PRECIO

7.50%
07/27/2035
110.5

YTM

0.065832941

CUPON
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
107.5

YTM

CUPON VALOR PRESETE

7.036750046
6.602113495
6.194322993
5.811720347
5.45274979
5.115951645
4.799956396
4.503479119
4.225314254
3.964330703
3.719467234
3.489728164
3.27417931
3.071944188
2.882200454
2.704176557
2.537148602
2.380437406
2.233405737
2.095455723
1.96602642
26.43914532
110.5000039

0.080832941

CUPON
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024

1
2
3
4
5
6
7
8
9
10
11

7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5

6.939092724
6.420134378
5.9399877
5.495750058
5.084735899
4.704460517
4.352625033
4.027102493
3.725925014
3.447271888
3.18945857

2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035

12
13
14
15
16
17
18
19
20
21
22

7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
107.5

YTM

2.950926501
2.730233682
2.526045957
2.337128949
2.162340598
2.000624255
1.851002295
1.712570208
1.584491129
1.465990782
19.44105674
94.08895537

0.050832941

CUPON
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035

TASA
PRECIO
DURACION
0.080832941 94.0889554 11.1062727
0.050832941 131.570918 12.7235133

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
107.5

7.137195366
6.791941026
6.463388002
6.150728386
5.853193351
5.570051262
5.300605874
5.044194624
4.800186999
4.567982988
4.347011602
4.136729475
3.936619525
3.746189684
3.564971687
3.392519921
3.228410328
3.072239364
2.923623007
2.78219581
2.647610006
36.11332996
131.5709182

cuando tasa de interes aumenta, el precio del bono baja pero la duracion disminuye
cuando la tasa de interes baja,el precio del bono sube pero la duracion aumenta
En crisis se compran bonos con duracion corta, el tiempo de inversion depende de la estabilidad macroeconomica.

TASA RECUPERADA POR PERIODO

0.063680994 0.06368099
0.059747631 0.11949526
0.05605722 0.16817166
0.052594752 0.21037901
0.04934615 0.24673075
0.046298203 0.27778922
0.043438518 0.30406963
0.040755466 0.32604373
0.038238137 0.34414323
0.035876295 0.35876295
0.033660336 0.37026369
0.031581249 0.37897499
0.029630581 0.38519755
0.027800399 0.38920558
0.026083261 0.39124892
0.024472185 0.39155496
0.02296062 0.39033054
0.021542419 0.38776355
0.020211816
0.3840245
0.0189634 0.37926799
0.017792094 0.37363397
0.239268275 5.26390205
1 11.9046347 DURACIN
3/23/2013
3/23/2035 11.9046347

0.073750343
0.068234729
0.063131615
0.058410151
0.054041794
0.050000135
0.046260744
0.042801012
0.039600025
0.036638433
0.033898331

0.07375034
0.13646946
0.18939484
0.2336406
0.27020897
0.30000081
0.3238252
0.34240809
0.35640023
0.36638433
0.37288164

0.031363155
0.029017579
0.026847423
0.024839567
0.022981875
0.021263115
0.019672897
0.018201607
0.016840352
0.015580902
0.206624217
1

0.37635786
0.37722853
0.37586392
0.37259351
0.36771
0.36147295
0.35411214
0.34583054
0.33680704
0.32719894
4.54573278
11.1062727 DURACIN
3/23/2013
3/23/2035 11.1062727

0.054245995
0.051621902
0.049124746
0.046748388
0.044486984
0.042334973
0.040287063
0.038338219
0.036483647
0.034718789
0.033039304
0.031441063
0.029920134
0.028472779
0.027095438
0.025784725
0.024537416
0.023350444
0.022220891
0.021145979
0.020123064
0.274478057
1

0.05424599
0.1032438
0.14737424
0.18699355
0.22243492
0.25400984
0.28200944
0.30670575
0.32835283
0.34718789
0.36343235
0.37729275
0.38896174
0.39861891
0.40643157
0.4125556
0.41713607
0.42030799
0.42219693
0.42291957
0.42258434
6.03851725
12.7235133 DURACIN
3/23/2013
3/23/2035 12.7235133

ilidad macroeconomica.

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

63784806
31539546
13499647
0
0
0
0
8319897
-

66068477
31785494
12595571
0
0
0
0
9056622

73686211
32553920
12215923
0
0
0
0
9814870
9814870
0
2438636
2438636
0
7858622

2105409

2340340
-

7368804
-

7578386
-

245789
0
17503
0
0
0
228286
30691310
33542
713851
713851
0
0
0
29258687
2332023
42923390
265469
-19924327
3662132
0
0
677649
472478
0
0
0

34575
0
6574
0
0
0
28001
32742603
39743
788253
788253
0
0
0
31228977
2306283
44735212
265594
-20736697
4658586
0
0
675735
471571
0
0
0

74433113
32539328
11267927
0
0
0
0
9452874
9452874
0
2989118
2989118
0
8275250
-

225869
0
7263
0
0
0
218606
38357168
38206
201783
201783
0
0
0
37502933
2506587
53598837
222785
-25456037
6630761
0
0
613810
480309
0
0
0

NIF-MEX

86927857
33113018
7574245
0
0
0
0
12219873
12219873
0
3504610
3504610
0
9183190
-

554159
0
121823
0
0
0
432336
38963923
37088
234978
234978
0
0
0
38131432
2539615
55589475
240283
-25969095
5731154
0
0
485907
485907
0
0
0

631101
0
263417
0
0
0
367684
51705906
459606
4693146
4693146
0
0
0
43275550
2691129
62570211
238705
-29472847
7248351
0
0
3186652
3186652
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

205171
0
7581
0
7581
0
-

204164
0
9895
0
9895
0
-

0
0
0

30758570
12207425
1475360
0
2396
6976806
0
003752862
0
0
0
0
0
0
3752862
18443222
10475817
2000659
39679
4761819
1165249
0
0
1165249
0
0
0
33026236
3570492
29455744
251938

133501
0
436
0
436
0
-

0
72193
2326
0
2326
0
-

0
88436
2516
0
2516
0
-

0
0
0

0
0
0

0
0
0

0
0
0

31925418
11618209
957617
0
2503
7812701
28

37310715
13606920
875445
252688
2428
8981540
1542
1542
0
3493278
203992
52758
0
0
0

36896371
13952719
1609560
0
253775
8565299
1536
1536
0
3522548
128989
63641
0
0
0

48047538
23629697
9059245
0
276455
9009377
1646
1646
0
5282974
203485
35302
0
0
0

2845360
108776
35007
0
0
0
0
2701577
20197954
11683994
1999135
38262
5285308
1191254
0
0
1191254
0

0
3236527
23386098
11827082
4986140
116291
5128963
1327623
0
0
1327623
0

0
0
34143059
3866839
30276220
352359

0
3329918
22502001
11300290
5110083
42177
4970274
1079177
0
0
1079177
0

0
0
36375497
4508878
31866619
359365

0
5044187
24058782
12276033
5162043
34529
5442239
1143938
0
0
1143938
0
-

0
0
37536742
4484166
33052576
362248

0
0
38880319
4506462
34373857
365927

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
0
0
0
24661531
0
0
23712650
948881
0
4542275
4542275
0
0
0
0
0
0
0
8079665
8458083

0
0
0
0
22628870
0
0
20626394
2002476
0
7294991
7918731

-725736
7626081
9632741

0
0
0
0
24964295
0
0
21563533
3400762
0
6542960
6607119
405202
260294
0
-153118
0
0
-576538
7954924
12846159

0
0
0
0
23831573
0
0
18647423
5184150
0
8858755
9647992
-227715
-29594
0
-156034
0
0
-375895
8752089
12563314

0
0
0
0
22566582
0
0
21381568
1185013
0
11441349
12010364
-227828
185860
0
-94297
0
0
-432750
18493643
13670372

456100
-93401
-

3
divulgado

divulgado

16957753
-

18490890
-

13376478
3581275
2216014
1365260
-41393
1323867
-

19342302
-

16160004
4209509
2716675
1492834
-9969
1482865
-

423507
-

divulgado

20369513

14662640
3828251
2366555
1461696
-87376
1374320

262064
-

divulgado

15219888
4122415
2661114
1461301
-89577
1371724
-

373684
-

345868
-

divulgado
21340946
0
21340946
0
0
0
0
0
0
17129979
4210966
2857391
1353576
-41825
1311750
-450564
43581
150381
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

2404
-

6813
-

295478
-

16248
-

401704
-

-117567

503033
-

422720
-

0
0
-15274
1389197
306334
241468
64866
1082863
0
1082863
133981
948881
533006

0
0
-51788
1587009
390211
231836
158375
1196798
0
1196798
141211
1055587
579579

0
0
35139
1256020
-209442
-169315
-40126
1465462
0
1465462
106990
1358472
756503

0
0
3784
1464484
-380377
-462474
82098
1844860
0
1844860
108882
1735978
734582

1082863

1196798

1465462

1844860

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-106799
494146
494146
0
0
0
0
0
379599
1240785
-49706
34542
-84248
1290491
0
1290491
105477
1185013
892248

1290491
0
0
0
0
0
0
0
0
0
1290491
0
1290491
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

0
0
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
533006
533006
0
0
0
0
0
0
0
0
0
0
0
0
533006
-

0
0
579599
579599
0
0
0
0
0
0
0
0
0
0
0
0
579599
-

-830347
-2420
-236469
-700042
-222090
-

-754221
45217
-133671
850522
327381

-357957
-984130

2214140
-1742308

-1095125
0

2978385
-1865579
-

-1667294
0
-

40097
-740395
449777
117364
-484
-1211500
-16016
-1489

-30960
-227890
42998
846817
-18461
-

0
0
758558
758558
0
0
0
0
0
0
0
0
0
0
0
0
758558

-1797223
0
-

-16119
-1347625
1407453
-117114
-25
-537556
2677
-1251

1307495
-1748348
-2925594
3744640
158986
-1715899
-555826
-9208

0
0
731669
731669
0
0
0
0
0
0
0
0
0
0
0
0
731669
294278
501356
-791178
-558139
-542996
-800
1686036
1025947
-1849861
0
0
-1990243
0
0
0
-32064
0
0
0
0
0
0
172446
-288769
1976957
-5771
161192
-2083837
-200901
-19496

0
0
892248
892248
0
0
0
0
0
0
0
0
0
0
0
0
892248
-581002
-1426303
-199622
70224
-270196
205137
1039758
311246
-12306781
0
0
-1174738
0
0
0
-10983629
0
0
0
0
0
0
-148414
8187419
9955044
0
29175
-1592463
63
-111044

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

-14618
-63429
0
0
000-2082481
-

580549

-829719
-1265919
0
0

-1561
-2810
0
0
-

-875793

-635543
-

560133

560133

-180794
1714
0
0
0
0
62166
-1112683
0
0
-1112683

0
-109482
0
0
0
0
16125
-3808116
0
0
-3808116

560133

560133

3/31/2006
3/31/2006
6/13/2007
10/17/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/23/2007
10/17/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/30/2008
10/31/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
4/23/2008
10/31/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.3994E+10 1.4682E+10
1.806E+10 1.8316E+10 2.6808E+10
13993911 14681512.5 18060072.9 18315884.9 26808304.7
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

63784806
66068477
73686211
74433113
13993911 14681512.5 18060072.9 18315884.9
49790895 51386964.5 55626138.1 56117228.1
0.21939255
0.2222166 0.24509433 0.24607173
0.78060745
0.7777834 0.75490567 0.75392827

86927857
26808304.7
60119552.3
0.30839717
0.69160283

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
1323867
1374320
1482865
1371724
DEPRECIACIN Y AMORTIZACIN
533006
579599
758558
731669
FLUJO OPERATIVO
1856873
1953919
2241423
2103393

1311750
892248
2203998

FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE)
CAPITAL DE TRABAJO
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN

984130
19332121
984130

1742308
20167285
835164
2577472

1865579
18947000
-1220285
645294

1849861
18586609
-360391
1489470

12306781
9483321
-9103288
3203493

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
872743
-623553
1596129
613923
-999495
CALCULO DEL FLUJO PARA LOS INVERSIONISTAS (EQUITY CASH FLOW)
EBIT
1323867
1374320
1482865
1371724
1311750
GASTOS FINANCIEROS
-65330
-212689
226845
-92760
70965
IMPUESTOS 0.22051156 0.24587825 -0.16675053 -0.2597338 -0.04006012
(EBIT- GASTOS FINANCIEROS)*(1-T)
1082863
1196798
1465462
1844860
1290491
DEPRECIACIN Y AMORTIZACIN
533006
579599
758558
731669
892248
CAPEX
984130
1742308
1865579
1849861
12306781
CAMBIO EN WK(WORKING CAPITAL)
0
835164
-1220285
-360391
-9103288
CAMBIO EN DEUDA
687601.516 3378560.41 255812.021 8492419.79
FLUJO PARA LOS INVERSIONISTAS
-113473.484 4957286.41 1342871.02 7471665.79

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

94417029
37949266
8715593
0
0
0
0
13972364
13972364
0
3519119
3519119
0
11084514
-

96428297
37365186
8606367
0
0
0
0
13089727
13089727
0
3412897
3412897
0
11682610
-

657677
0
239102
0
0
0
418575
54332750
314087
418137
418137
0
0
0
47849575
2778839
70619667
236429
-32600108
6814747
0
0
5273298
5273298
0
0
0

99330504
36043757
6517483
0
0
0
0
12514635
12514635
0
3439559
3439559
0
13026203
-

573585
0
118447
0
0
0
455138
56546301
324323
441276
441276
0
0
0
49084633
2841651
73722356
245328
-33818699
6093997
0
0
6035852
6035852
0
0
0

NIF-MEX

101015605
37882181
7108868
0
0
0
0
12837815
12837815
0
3618375
3618375
0
13567433
-

545877
0
61522
0
0
0
484355
60083253
339619
552198
552198
0
0
0
50996584
3042249
76690619
220256
-34486376
5529836
0
0
5237956
5237956
0
0
0

100476167
38946881
8028985
0
0
0
0
13702061
13702061
0
3328695
3328695
0
13258377
-

749690
0
58978
0
0
0
690712
59885990
308053
573995
573995
0
0
0
51080171
3054924
77522231
214997
-35534560
5822579
0
0
5399638
5399638
0
0
0

103882735
41268434
8710736
0
0
0
0
13533006
13533006
0
3882960
3882960
0
13766544
-

628763
0
211153
0
0
0
417610
58257189
302408
560789
560789
0
0
0
50554542
3052476
77605276
236832
-36290302
5950260
0
0
5401852
5401852
0
0
0

110970008
43405101
12175144
0
0
0
0
13204352
13204352
0
4181134
4181134
0
13281031
-

1375188
0
922351
0
0
0
452837
59293495
320210
554414
554414
0
0
0
50509573
3016860
76495947
233257
-35994799
6758308
0
0
5466581
5466581
0
0
0

563440
0
85170
0
0
0
478270
63392415
11757
650002
650002
0
0
0
54532280
3308892
83264847
231340
-35753760
3480961
0
0
5945993
5945993
0
0
0

0
133758
343896
0
21116
322780
-

0
185693
474525
0
10123
464402
-

0
339510
2617386
0
97461
502782
-

0
204522
2319611
0
348563
2365
-

0
994
1436604
0
223255
2268
-

0
235514
2207203
0
120816
2121
-

0
494862
1757521
0
261811
0
-

0
0
0

0
0
0

0
0
2017143

0
0
1968683

0
0
1211081

0
0
2084266

0
0
1495710

54353304
30385863
10261672
0
687906
14194949
1546
1546
0
5239789
273303
41563
0
0
0

54789964
31799414
11798360
0
168298
14172316
1833
1833
0
5658607
209093
222251
0
0
0

56036780
24016453
3981030
0
307153
14907238
3628
3628
0
4817404
186987
83988
0
0
0

56573614
24672581
4527305
0
56990
14463185
5558
5558
0
5619543
256918
110982
0
0
0

55683740
24463267
1757093
2412823
62782
14117876
45
45
0
6112648
156191
437568
0
0
0

62361257
29531207
3914159
844328
5768
14900858
45
45
0
9866049
333324
3955076
0
0
0

76251805
38746119
14017193
449399
278838
13686417
66
66
0
10314206
349038
4603643
0
0
0

0
4924923
23726268
11503334
4905277
30447
6054992
1232219
0
0
1232219
0

0
5227263
22821635
10994111
4758997
25144
5771247
1272136
0
0
1272136
0

0
0
40063724
4783601
35280123
364361

0
4546429
31505157
15814001
8716466
19204
5662087
1293399
0
0
1293399
0

0
0
41638334
5001934
36636400
370252

0
5251643
30940919
16020330
8676079
12716
5662509
569285
0
0
569285
0

0
0
43293724
5110955
38182769
375865

0
5518889
30197389
17159058
7115618
126387
5185260
611066
0
0
611066
0

0
0
44441991
5218901
39223090
375865

0
5577649
31317420
17313619
8701903
106830
4603080
591988
0
0
591988
0

0
0
44792427
5177615
39614812
375865

0
5361525
33281235
21516810
8708355
321892
2150181
583997
0
0
583997
0
-

0
0
41521478
4960437
36561041
375865

0
0
34718203
5166729
29551474
375377

0
0
0
0
22440529
0
0
19930998
2509532
0
12475232
13025216
-224732
415641
0
-85844
0
0
-655050
23029529
12748952

0
0
0
0
22465823
0
0
19673003
2792820
0
13800325
13192441
-230194
1244178
0
-62401
0
0
-343699
25202537
12731410

0
0
0
0
24150651
0
0
20599686
3550965
0
13656253
12100253
-238805
1623078
0
-5475
0
0
177202
15902542
17990537

0
0
0
0
22380409
0
0
21661814
718595
0
16466816
14120046
376
2477473
0
-69208
0
0
-61871
16903932
18643359

0
0
0
0
24207375
0
0
22332093
1875282
0
15031572
13611384
1523
1631695
0
-111408
0
0
-101622
13309970
20664813

0
0
0
0
24437222
0
0
24330153
107069
0
11747954
11943494
376
733252
0
-998135
0
0
68967
23052556
17500005

0
0
0
0
5494693
0
0
15007909
-9513216
0
23681404
18551366
1523
7244287
0
-2294353
0
0
178581
25501993
21430697

divulgado

divulgado

28113345
-

28195834
-

23310872
4802472
3228602
1573870
-113474
1460396
-

27287958
-

23319246
4876589
3086341
1790248
-366868
1423380
-

250552
-

divulgado

22361824
4926134
3301249
1624885
-161912
1462973
-

201242
-

-67896
-

divulgado
29710081
0
29710081
0
0
0
0
0
0
24761811
4948270
3245718
1702552
-151344
1551208
-593004
142104
142104
0
0
0

divulgado

divulgado

30234719
-

29124918
-

25103612
5131107
3369612
1761495
-103955
1657540
-

27120720
-

24465396
4659522
3228068
1431454
-348257
1083197
-

134945
-

divulgado

22487841
4632879
3687815
945064
-258507
686557
-

150853
-

234266
-

-90734
-

0
-

623077
-

-28267

0
735108
595365
0
0
0
0
139743
123884
1082088
262559
230515
32044
819529
0
819529
100934
718595
1142861

726646

562334
-

0
0
1209
1476889
-1862
137013
-138875
1478752
0
1478752
149163
1329589
1189552

0
-243618
1247
490399
123339
246384
-123045
367060
0
367060
124347
242713
975216

0
0
25167
1157980
244858
40226
204632
913122
0
913122
197310
715812
1166141

1478752

367060

913122

819529
0
0
0
0
0
0
0
0
0
819529
0
819529
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

1082088
226093
180940

0
-

0
-

677342
-

0
-

746819
-

1042631
-

0
24336
1192
1548604
245270
342169
-96899
1303334
0
1303334
146647
1156687
1130838

0
2664792
3880
-2712314
-884370
-324795
-559575
-1827944
0
-1827944
-59732
-1768212
1165874

0
10092797
-4907
-13299611
-3061364
-66176
-2995188
-10238247
0
-10238247
-617961
-9620286
1197916

1303334

-1827944

-10238247

3
3
3
substraccin substraccin substraccin
1548605
309366
220873

-2712315
-164717
-176884

-13299613
-1387512
-1350925

0
0
1188921
1188921
0
0
0
0
0
0
0
0
0
0
0
0
1188921
3153434
-354994
-614184
814511
2480292
-436021
1263830
4342355
-2395318
0
0
-1503586
0
0
0
-1039511
0
0
0
0
0
0
147779
-772489
3471510
-184144
433820
-3822934
-50466
-26272

0
0
980548
980548
0
0
0
0
0
0
0
0
0
0
0
0
980548
1196609
1170347
-570034
171257
17220776
-518271
-16277466
2177158
-2324270
0
0
-1624762
0
0
0
-699508
0
0
0
0
0
0
0
-108258
4107377
-342
100453
-3474430
-226025
-635874

0
0
1102762
1102762
0
0
0
0
0
0
0
0
0
0
0
0
1102762
1950090
586536
1415985
-1092876
-19752846
849409
19943883
3052853
-5935327
0
0
-18999701
0
0
0
13064373
0
0
0
0
0
0
0
667615
-17976165
190305
-579460
8919497
281446
786674

45330
-177
1122714
1142861
3104
6357
-3344
0
-141652
0
115388
345539
617093
0
-271554
0
2776434
-1546840
-333396
-516697
-304786
-438238
200751
-154474
1229594
-629372
-42987
0
-688936
0
0
0
-109077
0
0
0
0
117271
26386
67971
255008
3946142
0
-51678
-2891985
0
-199993

87068
1425
1051134
1130838
-4719
-49866
-1192
-7833
-133372
0
117278
-101981
602311
0
-704292
0
2807124
-499962
-1215778
149509
-335414
-61419
715218
247922
2307162
-61853
-229841
0
-927322
0
0
0
-152952
0
0
0
7833
156383
34984
1049062
-1406096
3843324
0
148958
-3740389
-49095
-3786

12437
-270
3635616
1165873
16636
-5590
-3880
0
-149591
0
2612168
1453546
700255
0
753291
0
2212130
156210
388300
-510888
-69147
544164
104412
-300631
2368340
-2564063
-248744
0
-1204417
0
0
0
-182689
0
0
0
0
128483
-38293
-1018403
766321
3769203
506935
78723
-2811175
-107326
-179881

-26797
-9790
10242186
1197916
-91227
31419
4907
-107
-175139
0
9274417
6227540
1048381
0
5179159
0
1782601
794073
2685054
1577372
1295481
-3619325
-1141462
-3047
2576674
-9238516
-101472
0
-1295324
0
0
0
-712294
0
0
0
107
171702
-942677
-6358558
8247247
10667087
-662202
470891
-1746426
-310363
-19052

0
-610907
0
0
0
0
16904
1174548
0
0
1174548

0
-1725
0
0
0
0
22307
-255371
0
0
-255371

-1303750
744401
0
0
0
0
9604668
-2214859
0
0
-2214859

0
-315
0
0
-547163
0
0
855230
-125385
6683498
7413343

5018
-754201
0
0
-703037
0
-152888
839213
-223571
0
615642

-15238
-53739
0
0
-523123
0
101942
570598
111153
0
681751

90258
-130451
0
0
-1032666
0
920171
1585405
1896518
-17515
3464408

560133

560133

560133

560133

560133

560133

560133

6/30/2007
6/30/2007
7/22/2008
10/31/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
3/4/2009
10/31/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/29/2009
10/31/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008
6/30/2008
7/16/2009
10/31/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/15/2009
10/31/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/25/2010
10/31/2012
Ind2 Mexico
Si

6/30/2008

9/30/2008

12/31/2008

2.7389E+10 2.7745E+10 2.8838E+10 2.9293E+10 2.8634E+10

27388636.4 27744909.9
28837854
29293420
28633761
EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

94417029
27388636.4
67028392.6
0.29008153
0.70991847

3.0887E+10
30886607

4.5292E+10
45292487

96428297
99330504 101015605 100476167 103882735 110970008
27744909.9
28837854
29293420
28633761
30886607
45292487
68683387.1
70492650
71722185
71842406
72996128
65677521
0.28772581 0.29032224 0.28998906 0.28498063 0.29732185 0.40815071
0.71227419 0.70967776 0.71001094 0.71501937 0.70267815 0.59184929

1460396
1188921
2649317

1423380
980548
2403928

1462973
1102762
2565735

1551208
1142861
2694069

1657540
1130838
2788378

1083197
1165873
2249070

686557
1197916
1884473

2395318
7563403
-1919918
475400

2324270
5565772
-1997631
326639

5935327
12027304
6461532
12396859

629372
13209600
1182296
1811668

61853
14483614
1274014
1335867

2564063
11737227
-2746387
-182324

9238516
4658982
-7078245
2160271

A LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

2173917
2077289
-9831124
882401

1452511

2431394

-275798

1460396
1423380
1462973
1551208
1657540
1083197
686557
-16493
932981
304993
469120
108936
3795511
13986168
-0.00126144 0.25150745
0.2114527 0.24264108 0.15838136 0.32605738 0.23018448
1478752
367060
913122
819529
1303334
-1827944 -10238247
1188921
980548
1102762
1142861
1130838
1165873
1197916
2395318
2324270
5935327
629372
61853
2564063
9238516
-1919918
-1997631
6461532
1182296
1274014
-2746387
-7078245
580331.748 356273.471 1092944.09
455566
-659659
2252846
14405880
2772604.75 1377242.47 -9288030.91
606288
438646
1773099
3205278

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

109456031
42837189
12196821
0
0
0
0
13967330
13967330
0
3764661
3764661
0
12346393
-

104681618
39888589
10923557
0
0
0
0
13530118
13530118
0
3811612
3811612
0
10969544
-

561984
0
92091
0
0
0
469893
62553572
10841
786765
786765
0
0
0
54269807
3316135
83966313
229115
-37054642
3812886
0
0
5921105
5921105
0
0
0

110689822
42686747
11664336
0
0
0
0
14980274
14980274
0
3959385
3959385
0
11337391
-

653758
0
169879
0
0
0
483879
60890227
9604
492510
492510
0
0
0
52997813
3309157
83745405
247121
-37826578
3522708
0
0
5827141
5827141
0
0
0

108088670
41274076
11486499
0
0
0
0
14337428
14337428
0
3401373
3401373
0
11254002
-

745361
0
246251
0
0
0
499110
63944704
9087
376614
376614
0
0
0
56158886
3377082
90397555
245600
-41690970
3829619
0
0
6047191
6047191
0
0
0

NIF-MEX

103094092
39773404
8694183
0
0
0
0
15182209
15182209
0
3030250
3030250
0
11857870
-

794774
0
455131
0
0
0
339643
62505886
8189
281921
281921
0
0
0
54732988
3316455
90261963
281778
-41960771
2833563
0
0
6275036
6275036
0
0
0

102631686
40418155
8749180
0
0
0
0
15591190
15591190
0
3445224
3445224
0
12071495
-

1008892
0
594247
0
0
0
414645
59151412
17655
301311
301311
0
0
0
51898521
3267304
87668214
272221
-41676772
2367554
0
0
5952260
5952260
0
0
0

113130973
42978243
8935170
0
0
0
0
16435852
16435852
0
3384682
3384682
0
13584614
-

561066
0
167251
0
0
0
393815
58525036
20020
319224
319224
0
0
0
51163514
3254906
87773527
280010
-42556759
2411830
0
0
5834196
5834196
0
0
0

637925
0
132427
0
0
0
505498
64625029
62591
345669
345669
0
0
0
52241052
3300629
91096537
276052
-45344350
2912184
0
0
11003784
11003784
0
0
0

0
183862
1381192
0
296529
0
-

0
379903
1183256
0
227682
0
-

0
873300
479626
0
106949
0
-

0
363071
844681
0
20899
0
-

0
414033
567632
0
23251
0
-

0
636241
551841
0
19379
0
-

0
573930
398003
0
104425
0
-

0
0
1084663

0
0
955574

0
0
372677

0
0
823782

0
0
544381

0
0
532462

0
0
293578

76844207
35284463
12484148
530845
282522
12510655
68
68
0
9476225
445952
3402333
0
0
0

71152534
35910007
15746133
0
205950
12013951
25
25
0
7943948
263224
1597354
0
0
0

72728734
30384074
9089451
0
163295
13599772
0
0
0
7531556
317242
989209
0
0
0

71729355
26377794
5655967
0
9713
14532480
32025
32025
0
6147609
400074
266253
0
0
0

69285521
25615557
5358555
676618
3175
14231805
100323
100323
0
5245081
323706
145955
0
0
0

69848805
27690637
5572589
687080
1239
14668601
2584
2584
0
6758544
394564
294828
0
0
0

78082030
27372907
4011723
678630
1211
14797715
100517
100517
0
7783111
293019
69916
0
0
0

0
5627940
36421241
23187883
10862042
383277
1191344
796695
0
0
796695
0

0
6083370
32766291
18313243
8899494
2104017
2617089
832448
0
0
832448
0

0
0
32611824
4469816
28142008
375377

0
6225105
39652544
20597980
13732718
538968
3809608
973270
0
0
973270
0

0
0
33529084
5157799
28371285
375377

0
5481282
42283665
19036068
17569327
638498
4227677
812095
0
0
812095
0

0
0
37961088
5214982
32746106
375377

0
4775420
40466474
17633158
15662151
2089975
4235323
845867
0
0
845867
0

0
0
36359315
4637091
31722224
375377

0
6069152
38811183
16199025
16350258
627152
4727512
907236
0
0
907236
0

0
0
33808571
4659332
29149239
361949

0
7420176
47645489
24628782
16236204
660612
5174361
945530
0
0
945530
0
-

0
0
32782881
4674208
28108673
361949

0
0
35048943
4869043
30179900
360349

0
0
0
0
8188721
0
0
9600452
-1411731
0
19577910
14978599
1523
6679830
0
-2057547
0
0
-24495
25241721
22847617

0
0
0
0
9269603
0
0
9776423
-506820
0
18726305
14201037
1523
6289668
0
-1409598
0
0
-356325
26646334
16792652

0
0
0
0
8191111
0
0
7941885
249226
0
24179618
15871743
1523
9922707
0
-1314136
0
0
-302219
23591420
23520333

0
0
0
0
11111554
0
0
9091009
2020545
0
20235293
13571355
1523
7792806
0
-1092994
0
0
-37397
21018285
27057830

0
0
0
0
12630507
0
0
11508287
1122220
0
16156783
12646527
1523
4602720
0
-1118194
0
0
24207
21757507
25514062

0
0
0
0
14537247
0
0
12648920
1888327
0
13209477
11379819
1523
3047000
0
-1313837
0
0
94972
16873788
23598413

0
0
0
0
12902279
0
0
10239896
2662383
0
16917272
12492904
1523
5579695
0
-1166374
0
0
9524
18982745
31056108

divulgado
26580552
0
26580552
0
0
0
0
0
0
21454809
5125743
3419241
1706502
-253808
1452694
-2839327
271680
271680
0
0
0

divulgado

divulgado

28084402
-

29917364
-

22329985
5754417
3455064
2299353
-350113
1949240
-

34207916
-

27070403
6585264
3793213
2792051
-96055
2695996
-

48565
-

divulgado

33655667

26132903
6154477
3818887
2335590
-25519
2310071

309190
-

divulgado

32287380

24569536
6480173
4102398
2377775
-231809
2145966

82648
-

divulgado

31049709

23872375
6044989
3666312
2378677
-294429
2084248

109444
-

divulgado

27522178
6685738
3921350
2764388
-162670
2601718
-

107724
-

65484
-

0
3111007
1409051
0
0
0
0
1701956
-930289
-2316922
-747409
136012
-883421
-1569513
0
-1569513
-157782
-1411731
1305899
-1569513
0
0
0
0
0
0
0
0
0
-1569513
0
-1569513
-

3
divulgado
-3008921
40243
-202254

870783
-

148173
-

936716
-

565288
-

1324840
-

139753
-

795209
-

0
-

964337
-

0
-

925066
-

1070503
-

0
0
8635
2276616
1158114
211373
946741
1118502
0
1118502
213411
905091
1314694

0
0
-133197
805257
-14995
106322
-121317
820252
0
820252
64206
756046
1471793

0
0
104134
2414269
507930
-183580
691510
1906339
0
1906339
135023
1771316
1425679

0
0
-8539
1863936
444646
329109
115537
1419290
0
1419290
297070
1122220
1274872

0
319812
13619
1403934
535690
177202
358488
868244
0
868244
102138
766106
1258759

0
282128
-6007
1377482
396806
171674
225132
980676
0
980676
206620
774056
1298252

1118502

820252

1906339

1419290

868244

980676

3
3
3
substraccin substraccin substraccin divulgado
2968615
960194
889342

805258
-132630
-284028

2414272
711573
817853

1863935
1031023
940454

3
3
substraccin substraccin
1403935
39608
-89060

1377483
-498041
-554536

242571
-74
3227305
1305899
10157
1955
-4856
0
-283176
0
2197326
2714783
1365054
0
1349729
0
2973410
-794677
-524678
1083689
-6630
-1423620
75438
1124
2178733
-1717932
121237
0
-701617
0
0
0
-24998
0
0
0
14754
281800
542322
-1951430
-856907
910906
512230
2116570
-2762197
-13072
-31356

67267
3585
661620
1314695
14732
2357
-8635
-4414
-98438
0
-558677
-959020
920422
0
-1879442
0
3631409
979903
-281422
1155929
-680827
18342
708445
59436
4611312
-3410403
377
0
-488034
0
0
0
-74179
0
0
0
-10340
114119
-213175
-2739171
-1813984
1978842
2465
75322
-1754111
-244128
-272700

152269
-871
1759463
1471793
875
469673
133196
-25878
-93022
0
-197174
1720771
1280339
0
440432
0
4152862
-107665
-1090271
-172750
-206095
1466962
-51412
-54099
4045197
-525031
-52210
0
-629642
0
0
0
-153699
0
0
0
25878
114062
-91454
262034
-3144452
1039560
5319210
61344
-5994387
-2383121
-33867

-107773
1493
204764
1425679
17964
-230721
-104134
-155
-313329
0
-590540
-137811
803733
0
-941544
0
3192798
15657
268739
-459536
18695
1067019
-876046
-3214
3208455
-845232
-12820
0
-1131471
0
0
0
-442892
0
0
0
155
323479
681373
-263056
-2350163
4167696
4087351
-112466
-8538344
0
-57368

88525
2044
1243039
1274872
51699
8902
8539
0
-47163
0
-53810
-411317
950359
0
-1361676
0
3726680
-2459412
-1557276
-742840
-390266
285481
196719
-251230
1267268
-487726
-26809
0
-501781
0
0
0
-118234
0
0
0
0
42571
16725
99802
-3183002
312994
13554
107598
-1114009
0
-56137

128998
-330
1393591
1258759
-44502
35458
-13619
0
-100027
0
257522
1198854
905701
0
293153
0
4035988
-380059
-402419
-273759
-432845
452661
557561
-281258
3655929
231456
13107
0
-673337
0
0
0
345366
0
0
0
0
106376
337618
102326
-3777368
359655
-2157
525
-1846636
0
-260620

57008
-513
1511088
1298252
12513
14335
6007
0
-66491
0
246472
1587048
1052268
0
534780
0
3977578
-1136098
-331347
-1170518
183390
-195662
387892
-9853
2841480
-7827225
-6967808
0
-850540
0
0
0
-782430
0
0
0
0
110459
798288
-135194
5142950
12350063
4895
100656
-4986010
0
-60631

-58758
0
0
0
-1268139
0
-263091
-396106
420342
12172585
12196821

-251755
-357968
0
0
-1074018
0
84067
-613075
-662748
2559
-1273264

15289
-64608
0
0
-1137651
0
33779
375714
365065
0
740779

6076
-312207
0
0
-625297
0
-965604
13060
-190897
0
-177837

-1151879
-221188
0
0
-942106
0
-131829
-2403460
-386148
11483791
8694183

-11187
-921762
0
0
-749968
0
-345218
110017
-55020
0
54997

-205606
-27176
0
0
-1107068
0
-926173
157205
28785
0
185990

560133

559402

559402

559402

539776

539776

537472

3/31/2009
3/31/2009
4/20/2010
10/31/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/21/2010
10/31/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/19/2010
10/31/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
1/4/2011
10/31/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

4.7731E+10
47730717

4.5269E+10
45268837

4.4122E+10
44122412

4.291E+10
42909573

3/31/2010
3/31/2010
4/14/2011
10/31/2012
Ind2 Mexico
Si

4.1424E+10
41423632

6/30/2010
6/30/2010
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/20/2011
10/31/2012
Ind2 Mexico
Si

6/30/2010

9/30/2010

3.9437E+10
39437343

4.6217E+10
46217162

109456031 104681618 110689822 108088670 103094092 102631686 113130973

47730717
45268837
44122412
42909573
41423632
39437343
46217162
61725314
59412781
66567410
65179097
61670460
63194343
66913811
0.43607206 0.43244304 0.39861309 0.39698493 0.40180413 0.38426089 0.40852793
0.56392794 0.56755696 0.60138691 0.60301507 0.59819587 0.61573911 0.59147207

1452694
1305899
2758593

1949240
1314695
3263935

2084248
1471793
3556041

2145966
1425679
3571645

2310071
1274872
3584943

2695996
1258759
3954755

2601718
1298252
3899970

1717932
7552726
2893744
4611676

3410403
3978582
-3574144
-163741

525031
12302673
8324091
8849122

845232
14896282
2593609
3438841

487726
14157847
-738435
-250709

-231456
12727518
-1430329
-1661785

7827225
15605336
2877818
10705043

-1853083

3427676

-5293081

132804

3835652

5616540

-6805073

1452694
1949240
2084248
2145966
2310071
2695996
3769616
-327376
1278991
-268303
446135
1292062
0.32258704 0.50869975 -0.01862138 0.21038666 0.23855218 0.38156352
-1569513
1118502
820252
1906339
1419290
868244
1305899
1314695
1471793
1425679
1274872
1258759
1717932
3410403
525031
845232
487726
-231456
2893744
-3574144
8324091
2593609
-738435
-1430329
2438230
-2461880
-1146425
-1212839
-1485941
-1986289
-2437060
135058
-7703502
-1319662
1458930
1802499

2601718
1224236
0.2880662
980676
1298252
7827225
2877818
6779819
-1646296

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

NIF-MEX

112254679
42286330
8495221
0
0
0
0
14739789
14739789
0
3339774
3339774
0
14653346
-

125085582
50245601
8794905
0
0
0
0
20072235
20072235
0
3815222
3815222
0
15949511
-

1058200
0
680444
0
0
0
377756
64428965
57095
341288
341288
0
0
0
52096316
3270885
91545678
278266
-45868728
2870215
0
0
10867112
10867112
0
0
0

125061388
50646610
6651882
0
0
0
0
19765021
19765021
0
4039024
4039024
0
18398435
-

1613728
0
1134351
0
0
0
479377
66990346
67987
334822
334822
0
0
0
56127961
3270968
89311862
945743
-44859387
7458775
0
0
9441633
9441633
0
0
0

139857900
58155915
11256015
0
0
0
0
22026017
22026017
0
3528515
3528515
0
20139114
-

1792248
0
1276671
0
0
0
515577
66856189
62817
329470
329470
0
0
0
55816148
3274755
89276475
997205
-45776971
8044684
0
0
9839075
9490910
0
0
0

138561594
54526925
9031343
0
0
0
0
19685337
19685337
0
4656987
4656987
0
20576810
-

1206254
0
452818
0
0
0
753436
73746637
152938
324608
324608
0
0
0
61610468
3477517
102259501
1185437
-51135242
5823255
0
0
10852783
10508988
0
0
0

IFRS

145208813
54011299
8578737
0
0
0
0
20572719
21031049
-458330
3336690
3336690
0
20335126
-

576448
0
50169
0
0
0
526279
75413386
256669
329624
329624
0
0
0
63261664
3518728
103765411
1167104
-50545545
5355966
0
0
10370808
10370808
0
0
0

161613387
63925876
14811855
0
0
0
0
20142574
20653027
-510453
5873342
5873342
0
21931293
-

1188027
613322
214589
0
0
0
360116
91197514
0
326539
64817
0
0
261722
71819313
6923977
114116490
1153691
-56331748
5956903
0
0
18029568
9827202
0
0
0

1166812
720989
79843
0
0
0
365980
97687511
0
3022696
88138
0
0
2934558
74473587
6992994
119400168
1137637
-59219346
6162134
0
0
18527646
9984517
0
0
0

0
663648
403506
0
109038
0
-

0
634407
383536
0
104479
0
-

348165
736394
72285
0
70833
0
-

343795
742650
63190
0
61544
0
-

0
820343
374278
0
46144
0
-

8202366
303653
718441
0
54375
0
-

8543129
461547
1202035
0
43478
0
-

0
0
294468

0
0
279057

0
0
1452

0
0
1646

0
0
328134

0
0
664066

0
0
1158557

76013821
28256722
3353376
335408
94977
15847682
965655
965655
0
7659624
409246
275145
0
0
0

86374789
33598269
4428678
649680
1580
19181858
1304040
1304040
0
8032433
305566
252081
0
0
0

85753756
34402612
4345991
642682
6413
20771732
2468
2468
0
8633326
474905
315291
0
0
0

99283261
40077343
6549302
364303
6088
22367824
4007
4007
0
10785819
526125
980001
0
0
0

98802359
35776067
4812463
379422
5052
20254020
6270
6270
0
10318840
631238
629539
0
0
0

97930249
36855176
6042615
348756
3750
20505128
338174
338174
0
9616753
641460
505873
0
0
607882

100891266
36461514
5010083
370581
3611
20954934
69119
69119
0
10053186
728005
1039073
0
0
0

0
6975233
45427492
22928122
16341833
471965
4800734
884838
0
0
884838
0

0
7474786
51019966
28327454
15720786
1161210
5009148
801368
0
0
801368
0

0
0
36240858
4866050
31374808
358282

0
7843130
49778276
22115253
20710199
963096
5111773
877955
0
0
877955
0

0
0
38710793
4985462
33725331
357726

0
9279693
57285473
28459065
22958118
356721
4313628
1197941
0
0
1197941
0

0
0
39307632
4866931
34440701
357726

0
9058063
60885197
30200619
23496798
402105
5558831
1226844
0
0
1226844
0

0
0
40574639
3815691
36758948
357684

0
7861538
61075073
26478230
22151807
345729
8724062
3375245
1126606
0
1973841
0

0
0
39759235
4002004
35757231
348173

0
8286108
64429752
28542792
22859337
350303
8624877
4052443
1061138
0
2093831
654802
-

0
274798
47278564
4513941
42764623
216096

0
242672
60722121
12934899
47787222
215359

0
0
0
0
17891018
0
0
12964333
4926685
0
13125508
9660061
1523
4343584
0
-802278
0
0
-77382
20886668
30510895

0
0
0
0
15853032
0
0
13404118
2448914
0
17514573
13821823
1523
4449303
0
-689688
0
0
-68388
28364062
37921215

0
0
0
0
19041203
0
0
14454365
4586838
0
15041772
11448896
1523
4471286
0
-788246
0
0
-91687
28656879
34985086

0
0
0
0
15818608
0
0
11721035
4097573
0
20582656
13645948
1523
8008312
0
-1165221
0
0
92094
34616046
48227254

0
0
0
0
14446492
0
0
9240875
5205617
0
20962566
13722319
1523
8436265
0
-1360025
0
0
162484
33140538
47315235

0
0
0
0
42336759
0
0
39147270
3189489
0
211768
0
31313
852289
0
-671834
0
0
0
31760077
45591571

0
0
0
0
45626399
0
0
40925381
4701018
0
1945464
0
31313
2460526
0
-546375
0
0
0
28230266
49081172

divulgado

divulgado

36243611
-

42233027
-

29422345
6821266
3955138
2866128
-118220
2747908
-

48349988
-

39367905
8555074
4604217
3950857
-658925
3291932
-

35004
-

divulgado

47922979

36549669
7707752
3936153
3771599
-110695
3660904

34371
-

divulgado

44257421

34600893
7632134
4131824
3500310
-96894
3403416

41686
-

divulgado

40042957
8307031
4755276
3551755
-565433
2986322
-

33549
-

47538
-

divulgado
49611602
0
49611602
0
0
0
0
0
0
40672005
8939597
4713308
4226289
-52492
4173797
730121
1683361
98166
911825
669116
0

divulgado
51568309
0
51568301
0
0
8
0
0
0
42260754
9307555
4858331
4449224
112978
4562202
-1859983
192506
92553
0
0
0

285853
-

648679
-

842296
-

221599
-

775348
-

0
-

854154
-

0
-

1048863
-

1136043
-

0
0
-476
2729858
329532
931625
-602093
2400326
0
2400326
136025
2264301
1361729

0
0
-3493
3640292
959014
749225
209789
2681278
0
2681278
232364
2448914
1413863

0
0
-11266
3218713
903816
888697
15119
2314897
0
2314897
176975
2137922
1428889

0
1143134
-13354
-253066
64242
923434
-859192
-317308
0
-317308
171958
-489266
1528277

0
138793
7083
1957648
762612
-545043
1307655
1195036
0
1195036
86992
1108044
2020950

2400326

2681278

2314897

-317308

1195036

4254
953240
894001
0
0
0
0
59239
-8028
4895890
1584683
880502
704181
3311207
0
3311207
121718
3189489
1856889

99953
2052489
547847
408343
545184
0
0
551115
-7212
2695007
880385
829027
51358
1814622
0
1814622
303093
1511529
1920880
1814622
1616865
0
0
574226
0
-143821
0
0
1186460
3431487
2919511
511976
197041501
14908612
5035891
5725287
7561859

3311207
-2741730
0
0
-2767842
0
-30564
0
0
56676
569477
656212
-86735

190171655
13879139
5471397
6040120
7222417

3
substraccin divulgado
2729859
134922
41113

3640292
21156
53064

3
3
3
substraccin substraccin substraccin divulgado
3218713
249281
96119

-253064
-441266
-557444

1957650
-244198
-200227

3
substraccin

4895890
41566
11517

2695637
102832
55912

93809
0
871123
1361729
-73562
-34669
476
-238
-44940
0
-337673
253407
807994
0
-554587
0
3989311
1075885
1393858
-1229464
147306
1168215
-418051
14021
5065196
-3496052
-20008
0
-1461528
0
0
0
-194882
0
0
0
238
33161
-1222209
-630824
-1986052
1395217
11426
-26550
-3476666
0
-182661

-31908
0
772578
1413863
25240
20327
3493
0
-33930
0
-656415
375297
764586
0
-389289
0
4809323
-1582309
-4257310
-580415
-563383
3191233
1137686
-510120
3227014
-9052911
-7337745
0
-1319169
0
0
0
-234720
0
0
0
0
57938
-26352
-192863
6166520
10887086
8810
100493
-3664767
0
-132511

153162
0
1155286
1428888
2262
4170
11266
-2772
-34593
0
-253935
565518
833762
0
-268244
0
5188798
-2641073
148518
-2492325
-6766
1676882
427244
-2394626
2547725
-1357689
49343
0
-1069738
0
0
0
-28052
0
0
0
2772
46962
-20080
-338896
-3288473
-1421265
5259184
6504
-4538719
0
-377099

116178
0
2681807
1528277
10548
131147
13354
-13494
-33609
0
1045584
2993809
954523
0
2039286
0
4981286
-902557
245544
-493417
419635
-413466
431410
-1092263
4078729
-3292334
-1879253
0
-1328590
0
0
0
-227217
0
0
0
13494
-3084
40414
91902
3173045
8499918
1978
463198
-4693588
0
-78440

-43971
0
2562107
2020950
3881
375292
-7083
-212
-46206
0
215485
1029291
986252
0
43039
0
5304850
-537203
3131010
-45151
8202
-2663408
-455949
-511907
4767647
-1935432
311837
0
-2482138
0
0
0
-128448
0
0
0
212
47557
4936
310612
-5275875
5492201
13804
-704782
-6402716
0
-98075

30049
0
1776391
1856889
-23165
-136
8028
0
801198
-911825
45402
-669116
0
0
-669116
0
6044731
-1379722
-2275507
-614982
-212779
1741666
-628435
610315
4665009
-754507
-27209
280
-1426260
23165
0
0
-297790
0
0
0
0
4453
0
968854
-3021477
4319005
11256
-3414
-3563999
0
-22321

46920
0
3284920
1920880
-4449
17912
7211
-8
867506
407627
68241
545184
0
0
545184
0
6628573
-1497410
1405847
-1086105
-756082
-294128
344942
-1111884
5131163
-6077353
-3123524
-119
-1746855
4449
0
0
-261823
0
0
0
8
36
0
-949525
6844460
3724952
486
-1419
-4547881
-34133
-245329

-336343
-95551
0
0
-678637
0
1403713
-416908
-25749
2708
-439949

-112008
-62015
0
0
-858568
0
0
340623
-40939
8495221
8794905

10039
-1403916
0
0
-823201
0
0
-2098437
-44586
0
-2143023

-3007
-177633
0
0
-839381
0
0
3959440
644693
0
4604133

-2145414
-8512
0
0
-1015294
0
-407087
-2443660
218987
1
-2224672

-168062
-1640220
0
0
-916383
0
-1037339
889025
-564698
8254410
8578737

-285700
-308
0
0
-895151
0
9128943
5898270
334848
0
6233118

534494

533694

533694

533694

519932

518629

516862

3/31/2012
3/31/2012
12/4/2012
10/31/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/16/2012
5/11/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
2/29/2012
10/31/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/14/2011
10/31/2012
Ind2 Mexico
Si

12/31/2010 3/31/2011
4.3526E+10
43525681

5.0289E+10
50289388

112254679 125085582
43525681
50289388
68728998
74796194
0.38774046 0.40203985
0.61225954 0.59796015

6/30/2011
6/30/2011
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/20/2011
10/31/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/29/2012
10/31/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

4.8784E+10
48783634

5.8694E+10
58693597

5.9296E+10
59296459

5.5371E+10
55370887

6/30/2012
5.7137E+10
57136707

125061388 139857900 138561594 145208813 161613387

48783634
58693597
59296459
55370887
57136707
76277754
81164303
79265135
89837926 104476680
0.3900775 0.41966594 0.42794296 0.38131905 0.35353944
0.6099225 0.58033406 0.57205704 0.61868095 0.64646056

2747908
1361729
4109637

3403416
1413863
4817279

3660904
1428888
5089792

3291932
1528277
4820209

2986322
2020950
5007272

4173797
1856889
6030686

4562202
1920880
6483082

3496052
14029608
-1575728
1920324

9052911
16647332
2617724
11670635

1357689
16243998
-403334
954355

3292334
18078572
1834574
5126908

1935432
18750858
672286
2607718

754507
17156123
-1594735
-840228

6077353
27464362
10308239
16385592

2189313

-6853356

4135437

-306699

2399554

6870914

-9902510

2747908
3403416
3660904
3291932
2986322
4173797
4562202
18050
-236876
442191
3544998
1028674
-722093
1867195
0.12071397 0.26344425 0.28080043 -0.25385473 0.38955522 0.32367619 0.32667262
2400326
2681278
2314897
-317308
1195036
3311207
1814622
1361729
1413863
1428888
1528277
2020950
1856889
1920880
3496052
9052911
1357689
3292334
1935432
754507
6077353
-1575728
2617724
-403334
1834574
672286
-1594735
10308239
-2691481
6763707
-1505754
9909963
602862
-3925572
1765820
-849750
-811787
1283676
5994024
1211130
2082752 -10884270

9/30/2012

12/31/2012

IFRS

IFRS

153149331
60148883
12473530
0
0
0
0
19467507
19897425
-429918
6077880
6077880
0
20522249
1607717
781863
154058
0
0
0
671796
93000448
0
581450
63680
0
0
517770
72740977
6887861
117380752
1216325
-59345853
6601892
0
0
18732179
10216346
0
0
0

153858336
58974199
13660742
0
0
0
0
17784968
18251364
-466396
4118208
4118208
0
21727731
0
1682550
890627
129466
0
0
0
662457
94884137
0
588956
255486
0
0
333470
74067937
6962524
126248224
1269484
-66302131
5889836
0
0
19062120
10211983
0
0
0

8515833
197437
748405
0
55881
0
0
0
692524

92013945
34600097
5238793
348843
18164
19169450
298119
298119
0
9526728
448642
530553
0
0
0
0
8547533
57413848
25518882
19965690
278075
8009956
3641245
735332
0
1970122
692703
0
243088
61135386
9185299
51950087
214600

8850137
441611
723513
0
0
0
0
0
0
723513

93080985
33631879
3929554
0
170570
19868438
541014
534844
6170
9122303
500824
378472
0
0
0
0
0
8243007
59449106
18567629
28359922
247729
7846373
4427453
587164
0
2690140
716149
0
0
434000
60777351
8735006
52042345
210517

0
0
0
0
53390631
0
0
45895997
7494634
0
-1655144
0
31313
-1443193
0
-243264
0
0
0
29897552
42672101

0
0
0
0
52234023
0
0
43240032
8993991
0
-402195
0
-768968
604627
0
-237854
0
0
0
28674289
44861808

divulgado
50936520
0
50936520
0
0
0
0
0
0
42069091
8867429
4620354
4247075
24459
4271534
-241435
980503
70246
580547
258364
0

divulgado
48050287
0
48050287
0
0
0
0
0
0
39596511
8453776
5022425
3431351
-192398
3238953
-1360543
144573
68681
0
0
0

71346
1221938
522042
0
0
0
0
699896
80004
4110103
869560
774392
95168
3240543
0
3240543
446927
2793616
2015897

75892
1505116
604815
346053
37224
0
0
517024
-6391
1872019
55214
831377
-776163
1816805
0
1816805
319448
1497357
2168640

3240543
-2096191
0
0
-2305937
0
209746
0
0
0
1144352
959275
185077

1816805
116420
0
-305543
982639
0
-560676
0
0
0
1933225
505664
1427561

200257367
15659548
8447276
9405077
7910289

200166710
16304679
8993991
10183608
7962306

3
3
substraccin substraccin
4110103
-25686
-61851

1872020
74818
51372

36165
0
2266592
2015897
-1013
35388
-21725
-58279
1020486
-580547
-143615
-258364
0
0
-258364
0
6092645
-830110
390796
1265611
-335561
-1631945
30425
-549436
5262535
-1026196
240970
152985
-1739839
1013
0
0
-333245
0
0
0
58279
-101112
0
694753
-6279608
1966850
675581
-322049
-3405248
-2241553
-161459

23446
0
3758887
2168640
-8855
217049
6391
-3008
927384
346053
105233
-114997
0
0
-114997
0
5590728
-31168
1889426
-983963
-12414
273548
-644169
-553596
5559560
-3875069
396427
-41133
-2442072
8855
0
0
-521189
0
0
0
-395
411963
0
-1687525
-426091
2918132
8602074
184710
-11598140
-567325
-66840

-375736
-493695
0
0
-1163613
0
-758686
-2043269
-295056
0
-2338325

829498
-3783
0
0
-821054
-1073755
1170392
1258400
-71188
0
1187212

5155800

5146000

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
11/2/2013
12/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

5.1368E+10
51368447

5.1275E+10
51275404

153149331 153858336
51368447
51275404
101780884 102582932
0.33541411 0.33326374
0.66458589 0.66673626

4271534
2015897
6287431

3238953
2168640
5407593

1026196
25548786
-1915576
-889380

3875069
25342320
-206466
3668603

%KD WALMART
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

1738990
18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

Axis Title

FFF WALMEX
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

EQUITY CASH FLOW ALFA

10000000
5000000

-10000000
-15000000

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

3/31/2007

-5000000

9/30/2006

0
3/31/2006

4271534
3238953
161431
1366934
0.21156647 0.02949436
3240543
1816805
2015897
2168640
1026196
3875069
-1915576
-206466
-5768260
-93043
377560
223799

WALMART

Axis Title

7176811

-15000000

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

CEMEX
300000000
250000000
200000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

Axis Title

150000000
100000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

50000000

-50000000
-1E+08

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

-1.5E+08

FFF CEMEX
150000000
100000000
50000000
0
3/31/2006
-50000000
FFF

-1E+08
-1.5E+08
-2E+08
-2.5E+08
-3E+08

W ALFA

EQUITY CASH FLOW CEMEX

150000000
100000000

-1.5E+08

9/30/2012

3/31/2012

9/30/2011

3/31/2011

9/30/2010

3/31/2010

9/30/2009

3/31/2009

9/30/2008

3/31/2008

9/30/2007

-1E+08

3/31/2007

-50000000

9/30/2006

0
3/31/2006

Series1

Axis Title

9/30/2012

3/31/2012

9/30/2011

50000000

-1.5E+08

%KD ALFA

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

FLUJO DE INVERSIN

18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

FLUJO OPERATIVO
FLUJO DE INVERSIN

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

FLUJO OPERATIVO

Axis Title

ALFA

FFF ALFA

FFF

Series1

10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

FFF

%KD

DE INVERSIN

FFF

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

63784806
31539546
13499647
0
0
0
0
8319897
-

66068477
31785494
12595571
0
0
0
0
9056622

73686211
32553920
12215923
0
0
0
0
9814870
9814870
0
2438636
2438636
0
7858622

2105409

2340340
-

7368804
-

7578386
-

245789
0
17503
0
0
0
228286
30691310
33542
713851
713851
0
0
0
29258687
2332023
42923390
265469
-19924327
3662132
0
0
677649
472478
0
0
0

34575
0
6574
0
0
0
28001
32742603
39743
788253
788253
0
0
0
31228977
2306283
44735212
265594
-20736697
4658586
0
0
675735
471571
0
0
0

74433113
32539328
11267927
0
0
0
0
9452874
9452874
0
2989118
2989118
0
8275250
-

225869
0
7263
0
0
0
218606
38357168
38206
201783
201783
0
0
0
37502933
2506587
53598837
222785
-25456037
6630761
0
0
613810
480309
0
0
0

NIF-MEX

86927857
33113018
7574245
0
0
0
0
12219873
12219873
0
3504610
3504610
0
9183190
-

554159
0
121823
0
0
0
432336
38963923
37088
234978
234978
0
0
0
38131432
2539615
55589475
240283
-25969095
5731154
0
0
485907
485907
0
0
0

631101
0
263417
0
0
0
367684
51705906
459606
4693146
4693146
0
0
0
43275550
2691129
62570211
238705
-29472847
7248351
0
0
3186652
3186652
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

205171
0
7581
0
7581
0
-

204164
0
9895
0
9895
0
-

0
0
0

30758570
12207425
1475360
0
2396
6976806
0
003752862
0
0
0
0
0
0
3752862
18443222
10475817
2000659
39679
4761819
1165249
0
0
1165249
0
0
0
33026236
3570492
29455744
251938

133501
0
436
0
436
0
-

0
72193
2326
0
2326
0
-

0
88436
2516
0
2516
0
-

0
0
0

0
0
0

0
0
0

0
0
0

31925418
11618209
957617
0
2503
7812701
28

37310715
13606920
875445
252688
2428
8981540
1542
1542
0
3493278
203992
52758
0
0
0

36896371
13952719
1609560
0
253775
8565299
1536
1536
0
3522548
128989
63641
0
0
0

48047538
23629697
9059245
0
276455
9009377
1646
1646
0
5282974
203485
35302
0
0
0

2845360
108776
35007
0
0
0
0
2701577
20197954
11683994
1999135
38262
5285308
1191254
0
0
1191254
0

0
3236527
23386098
11827082
4986140
116291
5128963
1327623
0
0
1327623
0

0
0
34143059
3866839
30276220
352359

0
3329918
22502001
11300290
5110083
42177
4970274
1079177
0
0
1079177
0

0
0
36375497
4508878
31866619
359365

0
5044187
24058782
12276033
5162043
34529
5442239
1143938
0
0
1143938
0
-

0
0
37536742
4484166
33052576
362248

0
0
38880319
4506462
34373857
365927

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
0
0
0
24661531
0
0
23712650
948881
0
4542275
4542275
0
0
0
0
0
0
0
8079665
8458083

0
0
0
0
22628870
0
0
20626394
2002476
0
7294991
7918731

-725736
7626081
9632741

0
0
0
0
24964295
0
0
21563533
3400762
0
6542960
6607119
405202
260294
0
-153118
0
0
-576538
7954924
12846159

0
0
0
0
23831573
0
0
18647423
5184150
0
8858755
9647992
-227715
-29594
0
-156034
0
0
-375895
8752089
12563314

0
0
0
0
22566582
0
0
21381568
1185013
0
11441349
12010364
-227828
185860
0
-94297
0
0
-432750
18493643
13670372

456100
-93401
-

3
divulgado

divulgado

16957753
-

18490890
-

13376478
3581275
2216014
1365260
-41393
1323867
-

19342302
-

16160004
4209509
2716675
1492834
-9969
1482865
-

423507
-

divulgado

20369513

14662640
3828251
2366555
1461696
-87376
1374320

262064
-

divulgado

15219888
4122415
2661114
1461301
-89577
1371724
-

373684
-

345868
-

divulgado
21340946
0
21340946
0
0
0
0
0
0
17129979
4210966
2857391
1353576
-41825
1311750
-450564
43581
150381
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

2404
-

6813
-

295478
-

16248
-

401704
-

-117567

503033
-

422720
-

0
0
-15274
1389197
306334
241468
64866
1082863
0
1082863
133981
948881
533006

0
0
-51788
1587009
390211
231836
158375
1196798
0
1196798
141211
1055587
579579

0
0
35139
1256020
-209442
-169315
-40126
1465462
0
1465462
106990
1358472
756503

0
0
3784
1464484
-380377
-462474
82098
1844860
0
1844860
108882
1735978
734582

1082863

1196798

1465462

1844860

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-106799
494146
494146
0
0
0
0
0
379599
1240785
-49706
34542
-84248
1290491
0
1290491
105477
1185013
892248

1290491
0
0
0
0
0
0
0
0
0
1290491
0
1290491
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

0
0
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
533006
533006
0
0
0
0
0
0
0
0
0
0
0
0
533006
-

0
0
579599
579599
0
0
0
0
0
0
0
0
0
0
0
0
579599
-

-830347
-2420
-236469
-700042
-222090
-

-754221
45217
-133671
850522
327381

-357957
-984130

2214140
-1742308

-1095125
0

2978385
-1865579
-

-1667294
0
-

40097
-740395
449777
117364
-484
-1211500
-16016
-1489

-30960
-227890
42998
846817
-18461
-

0
0
758558
758558
0
0
0
0
0
0
0
0
0
0
0
0
758558

-1797223
0
-

-16119
-1347625
1407453
-117114
-25
-537556
2677
-1251

1307495
-1748348
-2925594
3744640
158986
-1715899
-555826
-9208

0
0
731669
731669
0
0
0
0
0
0
0
0
0
0
0
0
731669
294278
501356
-791178
-558139
-542996
-800
1686036
1025947
-1849861
0
0
-1990243
0
0
0
-32064
0
0
0
0
0
0
172446
-288769
1976957
-5771
161192
-2083837
-200901
-19496

0
0
892248
892248
0
0
0
0
0
0
0
0
0
0
0
0
892248
-581002
-1426303
-199622
70224
-270196
205137
1039758
311246
-12306781
0
0
-1174738
0
0
0
-10983629
0
0
0
0
0
0
-148414
8187419
9955044
0
29175
-1592463
63
-111044

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

-14618
-63429
0
0
000-2082481
-

580549

-829719
-1265919
0
0

-1561
-2810
0
0
-

-875793

-635543
-

560133

560133

-180794
1714
0
0
0
0
62166
-1112683
0
0
-1112683

0
-109482
0
0
0
0
16125
-3808116
0
0
-3808116

560133

560133

3/31/2006
3/31/2006
6/13/2007
10/17/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/23/2007
10/17/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/30/2008
10/31/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
4/23/2008
10/31/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.3994E+10 1.4682E+10
1.806E+10 1.8316E+10 2.6808E+10
13993911 14681512.5 18060072.9 18315884.9 26808304.7
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

63784806
66068477
73686211
74433113
86927857
13993911 14681512.5 18060072.9 18315884.9 26808304.7
49790895 51386964.5 55626138.1 56117228.1 60119552.3
0.21939255
0.2222166 0.24509433 0.24607173 0.30839717
0.78060745
0.7777834 0.75490567 0.75392827 0.69160283

FLUJO OPERATIVO: ES EL FLUJO QUE GENERA LA EMPRESA POR SUS OPERACIONES NORMALES
Result operativo EBIT
1323867
1374320
1482865
1371724
1311750
DEPRECIACIN Y AMORTIZACIN 533006
579599
758558
731669
892248
FLUJO OPERATIVO
1856873
1953919
2241423
2103393
2203998
FLUJO DE INVERSIN
CAPEX (CAPITAL EXPENDITURE) 984130
CAPITAL DE TRABAJO
19332121
CAMBIO EN CAPITAL DE TRABAJO
FLUJO DE INVERSIN
984130

1742308
20167285
835164
2577472

1865579
18947000
-1220285
645294

1849861
18586609
-360391
1489470

12306781
9483321
-9103288
3203493

FLUJO LIBRE DE EFECTIVO PARA LA EMPRESA (FREE CASH FLOW)- FFF: ES EL FLUJO QUE QUEDA PARA LA EMPRESA PARA HAC
FFF
872743
-623553
1596129
613923
-999495

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

94417029
37949266
8715593
0
0
0
0
13972364
13972364
0
3519119
3519119
0
11084514
-

96428297
37365186
8606367
0
0
0
0
13089727
13089727
0
3412897
3412897
0
11682610
-

657677
0
239102
0
0
0
418575
54332750
314087
418137
418137
0
0
0
47849575
2778839
70619667
236429
-32600108
6814747
0
0
5273298
5273298
0
0
0

99330504
36043757
6517483
0
0
0
0
12514635
12514635
0
3439559
3439559
0
13026203
-

573585
0
118447
0
0
0
455138
56546301
324323
441276
441276
0
0
0
49084633
2841651
73722356
245328
-33818699
6093997
0
0
6035852
6035852
0
0
0

NIF-MEX

101015605
37882181
7108868
0
0
0
0
12837815
12837815
0
3618375
3618375
0
13567433
-

545877
0
61522
0
0
0
484355
60083253
339619
552198
552198
0
0
0
50996584
3042249
76690619
220256
-34486376
5529836
0
0
5237956
5237956
0
0
0

100476167
38946881
8028985
0
0
0
0
13702061
13702061
0
3328695
3328695
0
13258377
-

749690
0
58978
0
0
0
690712
59885990
308053
573995
573995
0
0
0
51080171
3054924
77522231
214997
-35534560
5822579
0
0
5399638
5399638
0
0
0

103882735
41268434
8710736
0
0
0
0
13533006
13533006
0
3882960
3882960
0
13766544
-

628763
0
211153
0
0
0
417610
58257189
302408
560789
560789
0
0
0
50554542
3052476
77605276
236832
-36290302
5950260
0
0
5401852
5401852
0
0
0

110970008
43405101
12175144
0
0
0
0
13204352
13204352
0
4181134
4181134
0
13281031
-

1375188
0
922351
0
0
0
452837
59293495
320210
554414
554414
0
0
0
50509573
3016860
76495947
233257
-35994799
6758308
0
0
5466581
5466581
0
0
0

563440
0
85170
0
0
0
478270
63392415
11757
650002
650002
0
0
0
54532280
3308892
83264847
231340
-35753760
3480961
0
0
5945993
5945993
0
0
0

0
133758
343896
0
21116
322780
-

0
185693
474525
0
10123
464402
-

0
339510
2617386
0
97461
502782
-

0
204522
2319611
0
348563
2365
-

0
994
1436604
0
223255
2268
-

0
235514
2207203
0
120816
2121
-

0
494862
1757521
0
261811
0
-

0
0
0

0
0
0

0
0
2017143

0
0
1968683

0
0
1211081

0
0
2084266

0
0
1495710

54353304
30385863
10261672
0
687906
14194949
1546
1546
0
5239789
273303
41563
0
0
0

54789964
31799414
11798360
0
168298
14172316
1833
1833
0
5658607
209093
222251
0
0
0

56036780
24016453
3981030
0
307153
14907238
3628
3628
0
4817404
186987
83988
0
0
0

56573614
24672581
4527305
0
56990
14463185
5558
5558
0
5619543
256918
110982
0
0
0

55683740
24463267
1757093
2412823
62782
14117876
45
45
0
6112648
156191
437568
0
0
0

62361257
29531207
3914159
844328
5768
14900858
45
45
0
9866049
333324
3955076
0
0
0

76251805
38746119
14017193
449399
278838
13686417
66
66
0
10314206
349038
4603643
0
0
0

0
4924923
23726268
11503334
4905277
30447
6054992
1232219
0
0
1232219
0

0
5227263
22821635
10994111
4758997
25144
5771247
1272136
0
0
1272136
0

0
0
40063724
4783601
35280123
364361

0
4546429
31505157
15814001
8716466
19204
5662087
1293399
0
0
1293399
0

0
0
41638334
5001934
36636400
370252

0
5251643
30940919
16020330
8676079
12716
5662509
569285
0
0
569285
0

0
0
43293724
5110955
38182769
375865

0
5518889
30197389
17159058
7115618
126387
5185260
611066
0
0
611066
0

0
0
44441991
5218901
39223090
375865

0
5577649
31317420
17313619
8701903
106830
4603080
591988
0
0
591988
0

0
0
44792427
5177615
39614812
375865

0
5361525
33281235
21516810
8708355
321892
2150181
583997
0
0
583997
0
-

0
0
41521478
4960437
36561041
375865

0
0
34718203
5166729
29551474
375377

0
0
0
0
22440529
0
0
19930998
2509532
0
12475232
13025216
-224732
415641
0
-85844
0
0
-655050
23029529
12748952

0
0
0
0
22465823
0
0
19673003
2792820
0
13800325
13192441
-230194
1244178
0
-62401
0
0
-343699
25202537
12731410

0
0
0
0
24150651
0
0
20599686
3550965
0
13656253
12100253
-238805
1623078
0
-5475
0
0
177202
15902542
17990537

0
0
0
0
22380409
0
0
21661814
718595
0
16466816
14120046
376
2477473
0
-69208
0
0
-61871
16903932
18643359

0
0
0
0
24207375
0
0
22332093
1875282
0
15031572
13611384
1523
1631695
0
-111408
0
0
-101622
13309970
20664813

0
0
0
0
24437222
0
0
24330153
107069
0
11747954
11943494
376
733252
0
-998135
0
0
68967
23052556
17500005

0
0
0
0
5494693
0
0
15007909
-9513216
0
23681404
18551366
1523
7244287
0
-2294353
0
0
178581
25501993
21430697

divulgado

divulgado

28113345
-

28195834
-

23310872
4802472
3228602
1573870
-113474
1460396
-

27287958
-

23319246
4876589
3086341
1790248
-366868
1423380
-

250552
-

divulgado

22361824
4926134
3301249
1624885
-161912
1462973
-

201242
-

-67896
-

divulgado
29710081
0
29710081
0
0
0
0
0
0
24761811
4948270
3245718
1702552
-151344
1551208
-593004
142104
142104
0
0
0

divulgado

divulgado

30234719
-

29124918
-

25103612
5131107
3369612
1761495
-103955
1657540
-

27120720
-

24465396
4659522
3228068
1431454
-348257
1083197
-

134945
-

divulgado

22487841
4632879
3687815
945064
-258507
686557
-

150853
-

234266
-

-90734
-

0
-

623077
-

-28267

0
735108
595365
0
0
0
0
139743
123884
1082088
262559
230515
32044
819529
0
819529
100934
718595
1142861

726646

562334
-

0
0
1209
1476889
-1862
137013
-138875
1478752
0
1478752
149163
1329589
1189552

0
-243618
1247
490399
123339
246384
-123045
367060
0
367060
124347
242713
975216

0
0
25167
1157980
244858
40226
204632
913122
0
913122
197310
715812
1166141

1478752

367060

913122

819529
0
0
0
0
0
0
0
0
0
819529
0
819529
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

1082088
226093
180940

0
-

0
-

677342
-

0
-

746819
-

1042631
-

0
24336
1192
1548604
245270
342169
-96899
1303334
0
1303334
146647
1156687
1130838

0
2664792
3880
-2712314
-884370
-324795
-559575
-1827944
0
-1827944
-59732
-1768212
1165874

0
10092797
-4907
-13299611
-3061364
-66176
-2995188
-10238247
0
-10238247
-617961
-9620286
1197916

1303334

-1827944

-10238247

3
3
3
substraccin substraccin substraccin
1548605
309366
220873

-2712315
-164717
-176884

-13299613
-1387512
-1350925

0
0
1188921
1188921
0
0
0
0
0
0
0
0
0
0
0
0
1188921
3153434
-354994
-614184
814511
2480292
-436021
1263830
4342355
-2395318
0
0
-1503586
0
0
0
-1039511
0
0
0
0
0
0
147779
-772489
3471510
-184144
433820
-3822934
-50466
-26272

0
0
980548
980548
0
0
0
0
0
0
0
0
0
0
0
0
980548
1196609
1170347
-570034
171257
17220776
-518271
-16277466
2177158
-2324270
0
0
-1624762
0
0
0
-699508
0
0
0
0
0
0
0
-108258
4107377
-342
100453
-3474430
-226025
-635874

0
0
1102762
1102762
0
0
0
0
0
0
0
0
0
0
0
0
1102762
1950090
586536
1415985
-1092876
-19752846
849409
19943883
3052853
-5935327
0
0
-18999701
0
0
0
13064373
0
0
0
0
0
0
0
667615
-17976165
190305
-579460
8919497
281446
786674

45330
-177
1122714
1142861
3104
6357
-3344
0
-141652
0
115388
345539
617093
0
-271554
0
2776434
-1546840
-333396
-516697
-304786
-438238
200751
-154474
1229594
-629372
-42987
0
-688936
0
0
0
-109077
0
0
0
0
117271
26386
67971
255008
3946142
0
-51678
-2891985
0
-199993

87068
1425
1051134
1130838
-4719
-49866
-1192
-7833
-133372
0
117278
-101981
602311
0
-704292
0
2807124
-499962
-1215778
149509
-335414
-61419
715218
247922
2307162
-61853
-229841
0
-927322
0
0
0
-152952
0
0
0
7833
156383
34984
1049062
-1406096
3843324
0
148958
-3740389
-49095
-3786

12437
-270
3635616
1165873
16636
-5590
-3880
0
-149591
0
2612168
1453546
700255
0
753291
0
2212130
156210
388300
-510888
-69147
544164
104412
-300631
2368340
-2564063
-248744
0
-1204417
0
0
0
-182689
0
0
0
0
128483
-38293
-1018403
766321
3769203
506935
78723
-2811175
-107326
-179881

-26797
-9790
10242186
1197916
-91227
31419
4907
-107
-175139
0
9274417
6227540
1048381
0
5179159
0
1782601
794073
2685054
1577372
1295481
-3619325
-1141462
-3047
2576674
-9238516
-101472
0
-1295324
0
0
0
-712294
0
0
0
107
171702
-942677
-6358558
8247247
10667087
-662202
470891
-1746426
-310363
-19052

0
-610907
0
0
0
0
16904
1174548
0
0
1174548

0
-1725
0
0
0
0
22307
-255371
0
0
-255371

-1303750
744401
0
0
0
0
9604668
-2214859
0
0
-2214859

0
-315
0
0
-547163
0
0
855230
-125385
6683498
7413343

5018
-754201
0
0
-703037
0
-152888
839213
-223571
0
615642

-15238
-53739
0
0
-523123
0
101942
570598
111153
0
681751

90258
-130451
0
0
-1032666
0
920171
1585405
1896518
-17515
3464408

560133

560133

560133

560133

560133

560133

560133

6/30/2007
6/30/2007
7/22/2008
10/31/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
3/4/2009
10/31/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/29/2009
10/31/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008
6/30/2008
7/16/2009
10/31/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/15/2009
10/31/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/25/2010
10/31/2012
Ind2 Mexico
Si

6/30/2008

9/30/2008

12/31/2008

2.7389E+10 2.7745E+10 2.8838E+10 2.9293E+10 2.8634E+10 3.0887E+10

27388636.4 27744909.9
28837854
29293420
28633761
30886607
UERIDA POR EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

94417029
27388636.4
67028392.6
0.29008153
0.70991847

4.5292E+10
45292487

96428297
99330504 101015605 100476167 103882735 110970008
27744909.9
28837854
29293420
28633761
30886607
45292487
68683387.1
70492650
71722185
71842406
72996128
65677521
0.28772581 0.29032224 0.28998906 0.28498063 0.29732185 0.40815071
0.71227419 0.70967776 0.71001094 0.71501937 0.70267815 0.59184929

1460396
1188921
2649317

1423380
980548
2403928

1462973
1102762
2565735

1551208
1142861
2694069

1657540
1130838
2788378

1083197
1165873
2249070

686557
1197916
1884473

2395318
7563403
-1919918
475400

2324270
5565772
-1997631
326639

5935327
12027304
6461532
12396859

629372
13209600
1182296
1811668

61853
14483614
1274014
1335867

2564063
11737227
-2746387
-182324

9238516
4658982
-7078245
2160271

QUEDA PARA LA EMPRESA PARA HACER FRENTE A TODAS SUS OBLIGACIONES

2173917
2077289
-9831124
882401
1452511

2431394

-275798

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

109456031
42837189
12196821
0
0
0
0
13967330
13967330
0
3764661
3764661
0
12346393
-

104681618
39888589
10923557
0
0
0
0
13530118
13530118
0
3811612
3811612
0
10969544
-

561984
0
92091
0
0
0
469893
62553572
10841
786765
786765
0
0
0
54269807
3316135
83966313
229115
-37054642
3812886
0
0
5921105
5921105
0
0
0

110689822
42686747
11664336
0
0
0
0
14980274
14980274
0
3959385
3959385
0
11337391
-

653758
0
169879
0
0
0
483879
60890227
9604
492510
492510
0
0
0
52997813
3309157
83745405
247121
-37826578
3522708
0
0
5827141
5827141
0
0
0

108088670
41274076
11486499
0
0
0
0
14337428
14337428
0
3401373
3401373
0
11254002
-

745361
0
246251
0
0
0
499110
63944704
9087
376614
376614
0
0
0
56158886
3377082
90397555
245600
-41690970
3829619
0
0
6047191
6047191
0
0
0

NIF-MEX

103094092
39773404
8694183
0
0
0
0
15182209
15182209
0
3030250
3030250
0
11857870
-

794774
0
455131
0
0
0
339643
62505886
8189
281921
281921
0
0
0
54732988
3316455
90261963
281778
-41960771
2833563
0
0
6275036
6275036
0
0
0

102631686
40418155
8749180
0
0
0
0
15591190
15591190
0
3445224
3445224
0
12071495
-

1008892
0
594247
0
0
0
414645
59151412
17655
301311
301311
0
0
0
51898521
3267304
87668214
272221
-41676772
2367554
0
0
5952260
5952260
0
0
0

113130973
42978243
8935170
0
0
0
0
16435852
16435852
0
3384682
3384682
0
13584614
-

561066
0
167251
0
0
0
393815
58525036
20020
319224
319224
0
0
0
51163514
3254906
87773527
280010
-42556759
2411830
0
0
5834196
5834196
0
0
0

637925
0
132427
0
0
0
505498
64625029
62591
345669
345669
0
0
0
52241052
3300629
91096537
276052
-45344350
2912184
0
0
11003784
11003784
0
0
0

0
183862
1381192
0
296529
0
-

0
379903
1183256
0
227682
0
-

0
873300
479626
0
106949
0
-

0
363071
844681
0
20899
0
-

0
414033
567632
0
23251
0
-

0
636241
551841
0
19379
0
-

0
573930
398003
0
104425
0
-

0
0
1084663

0
0
955574

0
0
372677

0
0
823782

0
0
544381

0
0
532462

0
0
293578

76844207
35284463
12484148
530845
282522
12510655
68
68
0
9476225
445952
3402333
0
0
0

71152534
35910007
15746133
0
205950
12013951
25
25
0
7943948
263224
1597354
0
0
0

72728734
30384074
9089451
0
163295
13599772
0
0
0
7531556
317242
989209
0
0
0

71729355
26377794
5655967
0
9713
14532480
32025
32025
0
6147609
400074
266253
0
0
0

69285521
25615557
5358555
676618
3175
14231805
100323
100323
0
5245081
323706
145955
0
0
0

69848805
27690637
5572589
687080
1239
14668601
2584
2584
0
6758544
394564
294828
0
0
0

78082030
27372907
4011723
678630
1211
14797715
100517
100517
0
7783111
293019
69916
0
0
0

0
5627940
36421241
23187883
10862042
383277
1191344
796695
0
0
796695
0

0
6083370
32766291
18313243
8899494
2104017
2617089
832448
0
0
832448
0

0
0
32611824
4469816
28142008
375377

0
6225105
39652544
20597980
13732718
538968
3809608
973270
0
0
973270
0

0
0
33529084
5157799
28371285
375377

0
5481282
42283665
19036068
17569327
638498
4227677
812095
0
0
812095
0

0
0
37961088
5214982
32746106
375377

0
4775420
40466474
17633158
15662151
2089975
4235323
845867
0
0
845867
0

0
0
36359315
4637091
31722224
375377

0
6069152
38811183
16199025
16350258
627152
4727512
907236
0
0
907236
0

0
0
33808571
4659332
29149239
361949

0
7420176
47645489
24628782
16236204
660612
5174361
945530
0
0
945530
0
-

0
0
32782881
4674208
28108673
361949

0
0
35048943
4869043
30179900
360349

0
0
0
0
8188721
0
0
9600452
-1411731
0
19577910
14978599
1523
6679830
0
-2057547
0
0
-24495
25241721
22847617

0
0
0
0
9269603
0
0
9776423
-506820
0
18726305
14201037
1523
6289668
0
-1409598
0
0
-356325
26646334
16792652

0
0
0
0
8191111
0
0
7941885
249226
0
24179618
15871743
1523
9922707
0
-1314136
0
0
-302219
23591420
23520333

0
0
0
0
11111554
0
0
9091009
2020545
0
20235293
13571355
1523
7792806
0
-1092994
0
0
-37397
21018285
27057830

0
0
0
0
12630507
0
0
11508287
1122220
0
16156783
12646527
1523
4602720
0
-1118194
0
0
24207
21757507
25514062

0
0
0
0
14537247
0
0
12648920
1888327
0
13209477
11379819
1523
3047000
0
-1313837
0
0
94972
16873788
23598413

0
0
0
0
12902279
0
0
10239896
2662383
0
16917272
12492904
1523
5579695
0
-1166374
0
0
9524
18982745
31056108

divulgado
26580552
0
26580552
0
0
0
0
0
0
21454809
5125743
3419241
1706502
-253808
1452694
-2839327
271680
271680
0
0
0

divulgado

divulgado

28084402
-

29917364
-

22329985
5754417
3455064
2299353
-350113
1949240
-

34207916
-

27070403
6585264
3793213
2792051
-96055
2695996
-

48565
-

divulgado

33655667

26132903
6154477
3818887
2335590
-25519
2310071

309190
-

divulgado

32287380

24569536
6480173
4102398
2377775
-231809
2145966

82648
-

divulgado

31049709

23872375
6044989
3666312
2378677
-294429
2084248

109444
-

divulgado

27522178
6685738
3921350
2764388
-162670
2601718
-

107724
-

65484
-

0
3111007
1409051
0
0
0
0
1701956
-930289
-2316922
-747409
136012
-883421
-1569513
0
-1569513
-157782
-1411731
1305899
-1569513
0
0
0
0
0
0
0
0
0
-1569513
0
-1569513
-

3
divulgado
-3008921
40243
-202254

870783
-

148173
-

936716
-

565288
-

1324840
-

139753
-

795209
-

0
-

964337
-

0
-

925066
-

1070503
-

0
0
8635
2276616
1158114
211373
946741
1118502
0
1118502
213411
905091
1314694

0
0
-133197
805257
-14995
106322
-121317
820252
0
820252
64206
756046
1471793

0
0
104134
2414269
507930
-183580
691510
1906339
0
1906339
135023
1771316
1425679

0
0
-8539
1863936
444646
329109
115537
1419290
0
1419290
297070
1122220
1274872

0
319812
13619
1403934
535690
177202
358488
868244
0
868244
102138
766106
1258759

0
282128
-6007
1377482
396806
171674
225132
980676
0
980676
206620
774056
1298252

1118502

820252

1906339

1419290

868244

980676

3
3
3
substraccin substraccin substraccin divulgado
2968615
960194
889342

805258
-132630
-284028

2414272
711573
817853

1863935
1031023
940454

3
3
substraccin substraccin
1403935
39608
-89060

1377483
-498041
-554536

242571
-74
3227305
1305899
10157
1955
-4856
0
-283176
0
2197326
2714783
1365054
0
1349729
0
2973410
-794677
-524678
1083689
-6630
-1423620
75438
1124
2178733
-1717932
121237
0
-701617
0
0
0
-24998
0
0
0
14754
281800
542322
-1951430
-856907
910906
512230
2116570
-2762197
-13072
-31356

67267
3585
661620
1314695
14732
2357
-8635
-4414
-98438
0
-558677
-959020
920422
0
-1879442
0
3631409
979903
-281422
1155929
-680827
18342
708445
59436
4611312
-3410403
377
0
-488034
0
0
0
-74179
0
0
0
-10340
114119
-213175
-2739171
-1813984
1978842
2465
75322
-1754111
-244128
-272700

152269
-871
1759463
1471793
875
469673
133196
-25878
-93022
0
-197174
1720771
1280339
0
440432
0
4152862
-107665
-1090271
-172750
-206095
1466962
-51412
-54099
4045197
-525031
-52210
0
-629642
0
0
0
-153699
0
0
0
25878
114062
-91454
262034
-3144452
1039560
5319210
61344
-5994387
-2383121
-33867

-107773
1493
204764
1425679
17964
-230721
-104134
-155
-313329
0
-590540
-137811
803733
0
-941544
0
3192798
15657
268739
-459536
18695
1067019
-876046
-3214
3208455
-845232
-12820
0
-1131471
0
0
0
-442892
0
0
0
155
323479
681373
-263056
-2350163
4167696
4087351
-112466
-8538344
0
-57368

88525
2044
1243039
1274872
51699
8902
8539
0
-47163
0
-53810
-411317
950359
0
-1361676
0
3726680
-2459412
-1557276
-742840
-390266
285481
196719
-251230
1267268
-487726
-26809
0
-501781
0
0
0
-118234
0
0
0
0
42571
16725
99802
-3183002
312994
13554
107598
-1114009
0
-56137

128998
-330
1393591
1258759
-44502
35458
-13619
0
-100027
0
257522
1198854
905701
0
293153
0
4035988
-380059
-402419
-273759
-432845
452661
557561
-281258
3655929
231456
13107
0
-673337
0
0
0
345366
0
0
0
0
106376
337618
102326
-3777368
359655
-2157
525
-1846636
0
-260620

57008
-513
1511088
1298252
12513
14335
6007
0
-66491
0
246472
1587048
1052268
0
534780
0
3977578
-1136098
-331347
-1170518
183390
-195662
387892
-9853
2841480
-7827225
-6967808
0
-850540
0
0
0
-782430
0
0
0
0
110459
798288
-135194
5142950
12350063
4895
100656
-4986010
0
-60631

-58758
0
0
0
-1268139
0
-263091
-396106
420342
12172585
12196821

-251755
-357968
0
0
-1074018
0
84067
-613075
-662748
2559
-1273264

15289
-64608
0
0
-1137651
0
33779
375714
365065
0
740779

6076
-312207
0
0
-625297
0
-965604
13060
-190897
0
-177837

-1151879
-221188
0
0
-942106
0
-131829
-2403460
-386148
11483791
8694183

-11187
-921762
0
0
-749968
0
-345218
110017
-55020
0
54997

-205606
-27176
0
0
-1107068
0
-926173
157205
28785
0
185990

560133

559402

559402

559402

539776

539776

537472

3/31/2009
3/31/2009
4/20/2010
10/31/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/21/2010
10/31/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/19/2010
10/31/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
1/4/2011
10/31/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

4.7731E+10
47730717

4.5269E+10
45268837

4.4122E+10
44122412

4.291E+10
42909573

3/31/2010
3/31/2010
4/14/2011
10/31/2012
Ind2 Mexico
Si

4.1424E+10
41423632

6/30/2010
6/30/2010
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/20/2011
10/31/2012
Ind2 Mexico
Si

6/30/2010

9/30/2010

3.9437E+10
39437343

4.6217E+10
46217162

109456031 104681618 110689822 108088670 103094092 102631686 113130973

47730717
45268837
44122412
42909573
41423632
39437343
46217162
61725314
59412781
66567410
65179097
61670460
63194343
66913811
0.43607206 0.43244304 0.39861309 0.39698493 0.40180413 0.38426089 0.40852793
0.56392794 0.56755696 0.60138691 0.60301507 0.59819587 0.61573911 0.59147207

1452694
1305899
2758593

1949240
1314695
3263935

2084248
1471793
3556041

2145966
1425679
3571645

2310071
1274872
3584943

2695996
1258759
3954755

2601718
1298252
3899970

1717932
7552726
2893744
4611676

3410403
3978582
-3574144
-163741

525031
12302673
8324091
8849122

845232
14896282
2593609
3438841

487726
14157847
-738435
-250709

-231456
12727518
-1430329
-1661785

7827225
15605336
2877818
10705043

-1853083

3427676

-5293081

132804

3835652

5616540

-6805073

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

NIF-MEX

112254679
42286330
8495221
0
0
0
0
14739789
14739789
0
3339774
3339774
0
14653346
-

125085582
50245601
8794905
0
0
0
0
20072235
20072235
0
3815222
3815222
0
15949511
-

1058200
0
680444
0
0
0
377756
64428965
57095
341288
341288
0
0
0
52096316
3270885
91545678
278266
-45868728
2870215
0
0
10867112
10867112
0
0
0

125061388
50646610
6651882
0
0
0
0
19765021
19765021
0
4039024
4039024
0
18398435
-

1613728
0
1134351
0
0
0
479377
66990346
67987
334822
334822
0
0
0
56127961
3270968
89311862
945743
-44859387
7458775
0
0
9441633
9441633
0
0
0

139857900
58155915
11256015
0
0
0
0
22026017
22026017
0
3528515
3528515
0
20139114
-

1792248
0
1276671
0
0
0
515577
66856189
62817
329470
329470
0
0
0
55816148
3274755
89276475
997205
-45776971
8044684
0
0
9839075
9490910
0
0
0

138561594
54526925
9031343
0
0
0
0
19685337
19685337
0
4656987
4656987
0
20576810
-

1206254
0
452818
0
0
0
753436
73746637
152938
324608
324608
0
0
0
61610468
3477517
102259501
1185437
-51135242
5823255
0
0
10852783
10508988
0
0
0

IFRS

145208813
54011299
8578737
0
0
0
0
20572719
21031049
-458330
3336690
3336690
0
20335126
-

576448
0
50169
0
0
0
526279
75413386
256669
329624
329624
0
0
0
63261664
3518728
103765411
1167104
-50545545
5355966
0
0
10370808
10370808
0
0
0

161613387
63925876
14811855
0
0
0
0
20142574
20653027
-510453
5873342
5873342
0
21931293
-

1188027
613322
214589
0
0
0
360116
91197514
0
326539
64817
0
0
261722
71819313
6923977
114116490
1153691
-56331748
5956903
0
0
18029568
9827202
0
0
0

1166812
720989
79843
0
0
0
365980
97687511
0
3022696
88138
0
0
2934558
74473587
6992994
119400168
1137637
-59219346
6162134
0
0
18527646
9984517
0
0
0

0
663648
403506
0
109038
0
-

0
634407
383536
0
104479
0
-

348165
736394
72285
0
70833
0
-

343795
742650
63190
0
61544
0
-

0
820343
374278
0
46144
0
-

8202366
303653
718441
0
54375
0
-

8543129
461547
1202035
0
43478
0
-

0
0
294468

0
0
279057

0
0
1452

0
0
1646

0
0
328134

0
0
664066

0
0
1158557

76013821
28256722
3353376
335408
94977
15847682
965655
965655
0
7659624
409246
275145
0
0
0

86374789
33598269
4428678
649680
1580
19181858
1304040
1304040
0
8032433
305566
252081
0
0
0

85753756
34402612
4345991
642682
6413
20771732
2468
2468
0
8633326
474905
315291
0
0
0

99283261
40077343
6549302
364303
6088
22367824
4007
4007
0
10785819
526125
980001
0
0
0

98802359
35776067
4812463
379422
5052
20254020
6270
6270
0
10318840
631238
629539
0
0
0

97930249
36855176
6042615
348756
3750
20505128
338174
338174
0
9616753
641460
505873
0
0
607882

100891266
36461514
5010083
370581
3611
20954934
69119
69119
0
10053186
728005
1039073
0
0
0

0
6975233
45427492
22928122
16341833
471965
4800734
884838
0
0
884838
0

0
7474786
51019966
28327454
15720786
1161210
5009148
801368
0
0
801368
0

0
0
36240858
4866050
31374808
358282

0
7843130
49778276
22115253
20710199
963096
5111773
877955
0
0
877955
0

0
0
38710793
4985462
33725331
357726

0
9279693
57285473
28459065
22958118
356721
4313628
1197941
0
0
1197941
0

0
0
39307632
4866931
34440701
357726

0
9058063
60885197
30200619
23496798
402105
5558831
1226844
0
0
1226844
0

0
0
40574639
3815691
36758948
357684

0
7861538
61075073
26478230
22151807
345729
8724062
3375245
1126606
0
1973841
0

0
0
39759235
4002004
35757231
348173

0
8286108
64429752
28542792
22859337
350303
8624877
4052443
1061138
0
2093831
654802
-

0
274798
47278564
4513941
42764623
216096

0
242672
60722121
12934899
47787222
215359

0
0
0
0
17891018
0
0
12964333
4926685
0
13125508
9660061
1523
4343584
0
-802278
0
0
-77382
20886668
30510895

0
0
0
0
15853032
0
0
13404118
2448914
0
17514573
13821823
1523
4449303
0
-689688
0
0
-68388
28364062
37921215

0
0
0
0
19041203
0
0
14454365
4586838
0
15041772
11448896
1523
4471286
0
-788246
0
0
-91687
28656879
34985086

0
0
0
0
15818608
0
0
11721035
4097573
0
20582656
13645948
1523
8008312
0
-1165221
0
0
92094
34616046
48227254

0
0
0
0
14446492
0
0
9240875
5205617
0
20962566
13722319
1523
8436265
0
-1360025
0
0
162484
33140538
47315235

0
0
0
0
42336759
0
0
39147270
3189489
0
211768
0
31313
852289
0
-671834
0
0
0
31760077
45591571

0
0
0
0
45626399
0
0
40925381
4701018
0
1945464
0
31313
2460526
0
-546375
0
0
0
28230266
49081172

divulgado

divulgado

36243611
-

42233027
-

29422345
6821266
3955138
2866128
-118220
2747908
-

48349988
-

39367905
8555074
4604217
3950857
-658925
3291932
-

35004
-

divulgado

47922979

36549669
7707752
3936153
3771599
-110695
3660904

34371
-

divulgado

44257421

34600893
7632134
4131824
3500310
-96894
3403416

41686
-

divulgado

40042957
8307031
4755276
3551755
-565433
2986322
-

33549
-

47538
-

divulgado
49611602
0
49611602
0
0
0
0
0
0
40672005
8939597
4713308
4226289
-52492
4173797
730121
1683361
98166
911825
669116
0

divulgado
51568309
0
51568301
0
0
8
0
0
0
42260754
9307555
4858331
4449224
112978
4562202
-1859983
192506
92553
0
0
0

285853
-

648679
-

842296
-

221599
-

775348
-

0
-

854154
-

0
-

1048863
-

1136043
-

0
0
-476
2729858
329532
931625
-602093
2400326
0
2400326
136025
2264301
1361729

0
0
-3493
3640292
959014
749225
209789
2681278
0
2681278
232364
2448914
1413863

0
0
-11266
3218713
903816
888697
15119
2314897
0
2314897
176975
2137922
1428889

0
1143134
-13354
-253066
64242
923434
-859192
-317308
0
-317308
171958
-489266
1528277

0
138793
7083
1957648
762612
-545043
1307655
1195036
0
1195036
86992
1108044
2020950

2400326

2681278

2314897

-317308

1195036

4254
953240
894001
0
0
0
0
59239
-8028
4895890
1584683
880502
704181
3311207
0
3311207
121718
3189489
1856889

99953
2052489
547847
408343
545184
0
0
551115
-7212
2695007
880385
829027
51358
1814622
0
1814622
303093
1511529
1920880
1814622
1616865
0
0
574226
0
-143821
0
0
1186460
3431487
2919511
511976
197041501
14908612
5035891
5725287
7561859

3311207
-2741730
0
0
-2767842
0
-30564
0
0
56676
569477
656212
-86735

190171655
13879139
5471397
6040120
7222417

3
substraccin divulgado
2729859
134922
41113

3640292
21156
53064

3
3
3
substraccin substraccin substraccin divulgado
3218713
249281
96119

-253064
-441266
-557444

1957650
-244198
-200227

3
substraccin

4895890
41566
11517

2695637
102832
55912

93809
0
871123
1361729
-73562
-34669
476
-238
-44940
0
-337673
253407
807994
0
-554587
0
3989311
1075885
1393858
-1229464
147306
1168215
-418051
14021
5065196
-3496052
-20008
0
-1461528
0
0
0
-194882
0
0
0
238
33161
-1222209
-630824
-1986052
1395217
11426
-26550
-3476666
0
-182661

-31908
0
772578
1413863
25240
20327
3493
0
-33930
0
-656415
375297
764586
0
-389289
0
4809323
-1582309
-4257310
-580415
-563383
3191233
1137686
-510120
3227014
-9052911
-7337745
0
-1319169
0
0
0
-234720
0
0
0
0
57938
-26352
-192863
6166520
10887086
8810
100493
-3664767
0
-132511

153162
0
1155286
1428888
2262
4170
11266
-2772
-34593
0
-253935
565518
833762
0
-268244
0
5188798
-2641073
148518
-2492325
-6766
1676882
427244
-2394626
2547725
-1357689
49343
0
-1069738
0
0
0
-28052
0
0
0
2772
46962
-20080
-338896
-3288473
-1421265
5259184
6504
-4538719
0
-377099

116178
0
2681807
1528277
10548
131147
13354
-13494
-33609
0
1045584
2993809
954523
0
2039286
0
4981286
-902557
245544
-493417
419635
-413466
431410
-1092263
4078729
-3292334
-1879253
0
-1328590
0
0
0
-227217
0
0
0
13494
-3084
40414
91902
3173045
8499918
1978
463198
-4693588
0
-78440

-43971
0
2562107
2020950
3881
375292
-7083
-212
-46206
0
215485
1029291
986252
0
43039
0
5304850
-537203
3131010
-45151
8202
-2663408
-455949
-511907
4767647
-1935432
311837
0
-2482138
0
0
0
-128448
0
0
0
212
47557
4936
310612
-5275875
5492201
13804
-704782
-6402716
0
-98075

30049
0
1776391
1856889
-23165
-136
8028
0
801198
-911825
45402
-669116
0
0
-669116
0
6044731
-1379722
-2275507
-614982
-212779
1741666
-628435
610315
4665009
-754507
-27209
280
-1426260
23165
0
0
-297790
0
0
0
0
4453
0
968854
-3021477
4319005
11256
-3414
-3563999
0
-22321

46920
0
3284920
1920880
-4449
17912
7211
-8
867506
407627
68241
545184
0
0
545184
0
6628573
-1497410
1405847
-1086105
-756082
-294128
344942
-1111884
5131163
-6077353
-3123524
-119
-1746855
4449
0
0
-261823
0
0
0
8
36
0
-949525
6844460
3724952
486
-1419
-4547881
-34133
-245329

-336343
-95551
0
0
-678637
0
1403713
-416908
-25749
2708
-439949

-112008
-62015
0
0
-858568
0
0
340623
-40939
8495221
8794905

10039
-1403916
0
0
-823201
0
0
-2098437
-44586
0
-2143023

-3007
-177633
0
0
-839381
0
0
3959440
644693
0
4604133

-2145414
-8512
0
0
-1015294
0
-407087
-2443660
218987
1
-2224672

-168062
-1640220
0
0
-916383
0
-1037339
889025
-564698
8254410
8578737

-285700
-308
0
0
-895151
0
9128943
5898270
334848
0
6233118

534494

533694

533694

533694

519932

518629

516862

3/31/2012
3/31/2012
12/4/2012
10/31/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/16/2012
5/11/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
2/29/2012
10/31/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/14/2011
10/31/2012
Ind2 Mexico
Si

12/31/2010 3/31/2011
4.3526E+10
43525681

5.0289E+10
50289388

112254679 125085582
43525681
50289388
68728998
74796194
0.38774046 0.40203985
0.61225954 0.59796015

6/30/2011
6/30/2011
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/20/2011
10/31/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/29/2012
10/31/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

4.8784E+10
48783634

5.8694E+10
58693597

5.9296E+10
59296459

5.5371E+10
55370887

6/30/2012
5.7137E+10
57136707

125061388 139857900 138561594 145208813 161613387

48783634
58693597
59296459
55370887
57136707
76277754
81164303
79265135
89837926 104476680
0.3900775 0.41966594 0.42794296 0.38131905 0.35353944
0.6099225 0.58033406 0.57205704 0.61868095 0.64646056

2747908
1361729
4109637

3403416
1413863
4817279

3660904
1428888
5089792

3291932
1528277
4820209

2986322
2020950
5007272

4173797
1856889
6030686

4562202
1920880
6483082

3496052
14029608
-1575728
1920324

9052911
16647332
2617724
11670635

1357689
16243998
-403334
954355

3292334
18078572
1834574
5126908

1935432
18750858
672286
2607718

754507
17156123
-1594735
-840228

6077353
27464362
10308239
16385592

2189313

-6853356

4135437

-306699

2399554

6870914

-9902510

9/30/2012

12/31/2012

IFRS

IFRS

153149331
60148883
12473530
0
0
0
0
19467507
19897425
-429918
6077880
6077880
0
20522249
1607717
781863
154058
0
0
0
671796
93000448
0
581450
63680
0
0
517770
72740977
6887861
117380752
1216325
-59345853
6601892
0
0
18732179
10216346
0
0
0

153858336
58974199
13660742
0
0
0
0
17784968
18251364
-466396
4118208
4118208
0
21727731
0
1682550
890627
129466
0
0
0
662457
94884137
0
588956
255486
0
0
333470
74067937
6962524
126248224
1269484
-66302131
5889836
0
0
19062120
10211983
0
0
0

8515833
197437
748405
0
55881
0
0
0
692524

92013945
34600097
5238793
348843
18164
19169450
298119
298119
0
9526728
448642
530553
0
0
0
0
8547533
57413848
25518882
19965690
278075
8009956
3641245
735332
0
1970122
692703
0
243088
61135386
9185299
51950087
214600

8850137
441611
723513
0
0
0
0
0
0
723513

93080985
33631879
3929554
0
170570
19868438
541014
534844
6170
9122303
500824
378472
0
0
0
0
0
8243007
59449106
18567629
28359922
247729
7846373
4427453
587164
0
2690140
716149
0
0
434000
60777351
8735006
52042345
210517

0
0
0
0
53390631
0
0
45895997
7494634
0
-1655144
0
31313
-1443193
0
-243264
0
0
0
29897552
42672101

0
0
0
0
52234023
0
0
43240032
8993991
0
-402195
0
-768968
604627
0
-237854
0
0
0
28674289
44861808

divulgado
50936520
0
50936520
0
0
0
0
0
0
42069091
8867429
4620354
4247075
24459
4271534
-241435
980503
70246
580547
258364
0

divulgado
48050287
0
48050287
0
0
0
0
0
0
39596511
8453776
5022425
3431351
-192398
3238953
-1360543
144573
68681
0
0
0

71346
1221938
522042
0
0
0
0
699896
80004
4110103
869560
774392
95168
3240543
0
3240543
446927
2793616
2015897

75892
1505116
604815
346053
37224
0
0
517024
-6391
1872019
55214
831377
-776163
1816805
0
1816805
319448
1497357
2168640

3240543
-2096191
0
0
-2305937
0
209746
0
0
0
1144352
959275
185077

1816805
116420
0
-305543
982639
0
-560676
0
0
0
1933225
505664
1427561

200257367
15659548
8447276
9405077
7910289

200166710
16304679
8993991
10183608
7962306

3
3
substraccin substraccin
4110103
-25686
-61851

1872020
74818
51372

36165
0
2266592
2015897
-1013
35388
-21725
-58279
1020486
-580547
-143615
-258364
0
0
-258364
0
6092645
-830110
390796
1265611
-335561
-1631945
30425
-549436
5262535
-1026196
240970
152985
-1739839
1013
0
0
-333245
0
0
0
58279
-101112
0
694753
-6279608
1966850
675581
-322049
-3405248
-2241553
-161459

23446
0
3758887
2168640
-8855
217049
6391
-3008
927384
346053
105233
-114997
0
0
-114997
0
5590728
-31168
1889426
-983963
-12414
273548
-644169
-553596
5559560
-3875069
396427
-41133
-2442072
8855
0
0
-521189
0
0
0
-395
411963
0
-1687525
-426091
2918132
8602074
184710
-11598140
-567325
-66840

-375736
-493695
0
0
-1163613
0
-758686
-2043269
-295056
0
-2338325

829498
-3783
0
0
-821054
-1073755
1170392
1258400
-71188
0
1187212

5155800

5146000

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
11/2/2013
12/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

5.1368E+10
51368447

5.1275E+10
51275404

153149331 153858336
51368447
51275404
101780884 102582932
0.33541411 0.33326374
0.66458589 0.66673626

4271534
2015897
6287431

3238953
2168640
5407593

1026196
25548786
-1915576
-889380

3875069
25342320
-206466
3668603

%KD WALMART
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

1738990
18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000

3/31/2006
9/30/2006
3/31/2007
9/30/2007
3/31/2008
9/30/2008
3/31/2009
9/30/2009
3/31/2010
9/30/2010
3/31/2011
9/30/2011
3/31/2012
9/30/2012

ALFA

Axis Title

7176811

FFF ALFA
10000000
8000000
6000000
4000000
2000000
0
-2000000
-4000000
-6000000
-8000000
-10000000
-12000000

%KD CEMEX

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

FLUJO OPERATIVO
FLUJO DE INVERSIN

FFF

%KD ALFA

%KD

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

%KD

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

63784806
31539546
13499647
0
0
0
0
8319897
-

66068477
31785494
12595571
0
0
0
0
9056622

73686211
32553920
12215923
0
0
0
0
9814870
9814870
0
2438636
2438636
0
7858622

2105409

2340340
-

7368804
-

7578386
-

245789
0
17503
0
0
0
228286
30691310
33542
713851
713851
0
0
0
29258687
2332023
42923390
265469
-19924327
3662132
0
0
677649
472478
0
0
0

34575
0
6574
0
0
0
28001
32742603
39743
788253
788253
0
0
0
31228977
2306283
44735212
265594
-20736697
4658586
0
0
675735
471571
0
0
0

74433113
32539328
11267927
0
0
0
0
9452874
9452874
0
2989118
2989118
0
8275250
-

225869
0
7263
0
0
0
218606
38357168
38206
201783
201783
0
0
0
37502933
2506587
53598837
222785
-25456037
6630761
0
0
613810
480309
0
0
0

NIF-MEX

86927857
33113018
7574245
0
0
0
0
12219873
12219873
0
3504610
3504610
0
9183190
-

554159
0
121823
0
0
0
432336
38963923
37088
234978
234978
0
0
0
38131432
2539615
55589475
240283
-25969095
5731154
0
0
485907
485907
0
0
0

631101
0
263417
0
0
0
367684
51705906
459606
4693146
4693146
0
0
0
43275550
2691129
62570211
238705
-29472847
7248351
0
0
3186652
3186652
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

205171
0
7581
0
7581
0
-

204164
0
9895
0
9895
0
-

0
0
0

30758570
12207425
1475360
0
2396
6976806
0
003752862
0
0
0
0
0
0
3752862
18443222
10475817
2000659
39679
4761819
1165249
0
0
1165249
0
0
0
33026236
3570492
29455744
251938

133501
0
436
0
436
0
-

0
72193
2326
0
2326
0
-

0
88436
2516
0
2516
0
-

0
0
0

0
0
0

0
0
0

0
0
0

31925418
11618209
957617
0
2503
7812701
28

37310715
13606920
875445
252688
2428
8981540
1542
1542
0
3493278
203992
52758
0
0
0

36896371
13952719
1609560
0
253775
8565299
1536
1536
0
3522548
128989
63641
0
0
0

48047538
23629697
9059245
0
276455
9009377
1646
1646
0
5282974
203485
35302
0
0
0

2845360
108776
35007
0
0
0
0
2701577
20197954
11683994
1999135
38262
5285308
1191254
0
0
1191254
0

0
3236527
23386098
11827082
4986140
116291
5128963
1327623
0
0
1327623
0

0
0
34143059
3866839
30276220
352359

0
3329918
22502001
11300290
5110083
42177
4970274
1079177
0
0
1079177
0

0
0
36375497
4508878
31866619
359365

0
5044187
24058782
12276033
5162043
34529
5442239
1143938
0
0
1143938
0
-

0
0
37536742
4484166
33052576
362248

0
0
38880319
4506462
34373857
365927

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
0
0
0
24661531
0
0
23712650
948881
0
4542275
4542275
0
0
0
0
0
0
0
8079665
8458083

0
0
0
0
22628870
0
0
20626394
2002476
0
7294991
7918731

-725736
7626081
9632741

0
0
0
0
24964295
0
0
21563533
3400762
0
6542960
6607119
405202
260294
0
-153118
0
0
-576538
7954924
12846159

0
0
0
0
23831573
0
0
18647423
5184150
0
8858755
9647992
-227715
-29594
0
-156034
0
0
-375895
8752089
12563314

0
0
0
0
22566582
0
0
21381568
1185013
0
11441349
12010364
-227828
185860
0
-94297
0
0
-432750
18493643
13670372

456100
-93401
-

3
divulgado

divulgado

16957753
-

18490890
-

13376478
3581275
2216014
1365260
-41393
1323867
-

19342302
-

16160004
4209509
2716675
1492834
-9969
1482865
-

423507
-

divulgado

20369513

14662640
3828251
2366555
1461696
-87376
1374320

262064
-

divulgado

15219888
4122415
2661114
1461301
-89577
1371724
-

373684
-

345868
-

divulgado
21340946
0
21340946
0
0
0
0
0
0
17129979
4210966
2857391
1353576
-41825
1311750
-450564
43581
150381
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

2404
-

6813
-

295478
-

16248
-

401704
-

-117567

503033
-

422720
-

0
0
-15274
1389197
306334
241468
64866
1082863
0
1082863
133981
948881
533006

0
0
-51788
1587009
390211
231836
158375
1196798
0
1196798
141211
1055587
579579

0
0
35139
1256020
-209442
-169315
-40126
1465462
0
1465462
106990
1358472
756503

0
0
3784
1464484
-380377
-462474
82098
1844860
0
1844860
108882
1735978
734582

1082863

1196798

1465462

1844860

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-106799
494146
494146
0
0
0
0
0
379599
1240785
-49706
34542
-84248
1290491
0
1290491
105477
1185013
892248

1290491
0
0
0
0
0
0
0
0
0
1290491
0
1290491
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

0
0
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
533006
533006
0
0
0
0
0
0
0
0
0
0
0
0
533006
-

0
0
579599
579599
0
0
0
0
0
0
0
0
0
0
0
0
579599
-

-830347
-2420
-236469
-700042
-222090
-

-754221
45217
-133671
850522
327381

-357957
-984130

2214140
-1742308

-1095125
0

2978385
-1865579
-

-1667294
0
-

40097
-740395
449777
117364
-484
-1211500
-16016
-1489

-30960
-227890
42998
846817
-18461
-

0
0
758558
758558
0
0
0
0
0
0
0
0
0
0
0
0
758558

-1797223
0
-

-16119
-1347625
1407453
-117114
-25
-537556
2677
-1251

1307495
-1748348
-2925594
3744640
158986
-1715899
-555826
-9208

0
0
731669
731669
0
0
0
0
0
0
0
0
0
0
0
0
731669
294278
501356
-791178
-558139
-542996
-800
1686036
1025947
-1849861
0
0
-1990243
0
0
0
-32064
0
0
0
0
0
0
172446
-288769
1976957
-5771
161192
-2083837
-200901
-19496

0
0
892248
892248
0
0
0
0
0
0
0
0
0
0
0
0
892248
-581002
-1426303
-199622
70224
-270196
205137
1039758
311246
-12306781
0
0
-1174738
0
0
0
-10983629
0
0
0
0
0
0
-148414
8187419
9955044
0
29175
-1592463
63
-111044

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

-14618
-63429
0
0
000-2082481
-

580549

-829719
-1265919
0
0

-1561
-2810
0
0
-

-875793

-635543
-

560133

560133

-180794
1714
0
0
0
0
62166
-1112683
0
0
-1112683

0
-109482
0
0
0
0
16125
-3808116
0
0
-3808116

560133

560133

3/31/2006
3/31/2006
6/13/2007
10/17/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/23/2007
10/17/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/30/2008
10/31/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
4/23/2008
10/31/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.3994E+10 1.4682E+10
1.806E+10 1.8316E+10 2.6808E+10
13993911 14681512.5 18060072.9 18315884.9 26808304.7
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

63784806
66068477
73686211
74433113
86927857
13993911 14681512.5 18060072.9 18315884.9 26808304.7
49790895 51386964.5 55626138.1 56117228.1 60119552.3
0.21939255
0.2222166 0.24509433 0.24607173 0.30839717
0.78060745
0.7777834 0.75490567 0.75392827 0.69160283

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

94417029
37949266
8715593
0
0
0
0
13972364
13972364
0
3519119
3519119
0
11084514
-

96428297
37365186
8606367
0
0
0
0
13089727
13089727
0
3412897
3412897
0
11682610
-

657677
0
239102
0
0
0
418575
54332750
314087
418137
418137
0
0
0
47849575
2778839
70619667
236429
-32600108
6814747
0
0
5273298
5273298
0
0
0

99330504
36043757
6517483
0
0
0
0
12514635
12514635
0
3439559
3439559
0
13026203
-

573585
0
118447
0
0
0
455138
56546301
324323
441276
441276
0
0
0
49084633
2841651
73722356
245328
-33818699
6093997
0
0
6035852
6035852
0
0
0

NIF-MEX

101015605
37882181
7108868
0
0
0
0
12837815
12837815
0
3618375
3618375
0
13567433
-

545877
0
61522
0
0
0
484355
60083253
339619
552198
552198
0
0
0
50996584
3042249
76690619
220256
-34486376
5529836
0
0
5237956
5237956
0
0
0

100476167
38946881
8028985
0
0
0
0
13702061
13702061
0
3328695
3328695
0
13258377
-

749690
0
58978
0
0
0
690712
59885990
308053
573995
573995
0
0
0
51080171
3054924
77522231
214997
-35534560
5822579
0
0
5399638
5399638
0
0
0

103882735
41268434
8710736
0
0
0
0
13533006
13533006
0
3882960
3882960
0
13766544
-

628763
0
211153
0
0
0
417610
58257189
302408
560789
560789
0
0
0
50554542
3052476
77605276
236832
-36290302
5950260
0
0
5401852
5401852
0
0
0

110970008
43405101
12175144
0
0
0
0
13204352
13204352
0
4181134
4181134
0
13281031
-

1375188
0
922351
0
0
0
452837
59293495
320210
554414
554414
0
0
0
50509573
3016860
76495947
233257
-35994799
6758308
0
0
5466581
5466581
0
0
0

563440
0
85170
0
0
0
478270
63392415
11757
650002
650002
0
0
0
54532280
3308892
83264847
231340
-35753760
3480961
0
0
5945993
5945993
0
0
0

0
133758
343896
0
21116
322780
-

0
185693
474525
0
10123
464402
-

0
339510
2617386
0
97461
502782
-

0
204522
2319611
0
348563
2365
-

0
994
1436604
0
223255
2268
-

0
235514
2207203
0
120816
2121
-

0
494862
1757521
0
261811
0
-

0
0
0

0
0
0

0
0
2017143

0
0
1968683

0
0
1211081

0
0
2084266

0
0
1495710

54353304
30385863
10261672
0
687906
14194949
1546
1546
0
5239789
273303
41563
0
0
0

54789964
31799414
11798360
0
168298
14172316
1833
1833
0
5658607
209093
222251
0
0
0

56036780
24016453
3981030
0
307153
14907238
3628
3628
0
4817404
186987
83988
0
0
0

56573614
24672581
4527305
0
56990
14463185
5558
5558
0
5619543
256918
110982
0
0
0

55683740
24463267
1757093
2412823
62782
14117876
45
45
0
6112648
156191
437568
0
0
0

62361257
29531207
3914159
844328
5768
14900858
45
45
0
9866049
333324
3955076
0
0
0

76251805
38746119
14017193
449399
278838
13686417
66
66
0
10314206
349038
4603643
0
0
0

0
4924923
23726268
11503334
4905277
30447
6054992
1232219
0
0
1232219
0

0
5227263
22821635
10994111
4758997
25144
5771247
1272136
0
0
1272136
0

0
0
40063724
4783601
35280123
364361

0
4546429
31505157
15814001
8716466
19204
5662087
1293399
0
0
1293399
0

0
0
41638334
5001934
36636400
370252

0
5251643
30940919
16020330
8676079
12716
5662509
569285
0
0
569285
0

0
0
43293724
5110955
38182769
375865

0
5518889
30197389
17159058
7115618
126387
5185260
611066
0
0
611066
0

0
0
44441991
5218901
39223090
375865

0
5577649
31317420
17313619
8701903
106830
4603080
591988
0
0
591988
0

0
0
44792427
5177615
39614812
375865

0
5361525
33281235
21516810
8708355
321892
2150181
583997
0
0
583997
0
-

0
0
41521478
4960437
36561041
375865

0
0
34718203
5166729
29551474
375377

0
0
0
0
22440529
0
0
19930998
2509532
0
12475232
13025216
-224732
415641
0
-85844
0
0
-655050
23029529
12748952

0
0
0
0
22465823
0
0
19673003
2792820
0
13800325
13192441
-230194
1244178
0
-62401
0
0
-343699
25202537
12731410

0
0
0
0
24150651
0
0
20599686
3550965
0
13656253
12100253
-238805
1623078
0
-5475
0
0
177202
15902542
17990537

0
0
0
0
22380409
0
0
21661814
718595
0
16466816
14120046
376
2477473
0
-69208
0
0
-61871
16903932
18643359

0
0
0
0
24207375
0
0
22332093
1875282
0
15031572
13611384
1523
1631695
0
-111408
0
0
-101622
13309970
20664813

0
0
0
0
24437222
0
0
24330153
107069
0
11747954
11943494
376
733252
0
-998135
0
0
68967
23052556
17500005

0
0
0
0
5494693
0
0
15007909
-9513216
0
23681404
18551366
1523
7244287
0
-2294353
0
0
178581
25501993
21430697

divulgado

divulgado

28113345
-

28195834
-

23310872
4802472
3228602
1573870
-113474
1460396
-

27287958
-

23319246
4876589
3086341
1790248
-366868
1423380
-

250552
-

divulgado

22361824
4926134
3301249
1624885
-161912
1462973
-

201242
-

-67896
-

divulgado
29710081
0
29710081
0
0
0
0
0
0
24761811
4948270
3245718
1702552
-151344
1551208
-593004
142104
142104
0
0
0

divulgado

divulgado

30234719
-

29124918
-

25103612
5131107
3369612
1761495
-103955
1657540
-

27120720
-

24465396
4659522
3228068
1431454
-348257
1083197
-

134945
-

divulgado

22487841
4632879
3687815
945064
-258507
686557
-

150853
-

234266
-

-90734
-

0
-

623077
-

-28267

0
735108
595365
0
0
0
0
139743
123884
1082088
262559
230515
32044
819529
0
819529
100934
718595
1142861

726646

562334
-

0
0
1209
1476889
-1862
137013
-138875
1478752
0
1478752
149163
1329589
1189552

0
-243618
1247
490399
123339
246384
-123045
367060
0
367060
124347
242713
975216

0
0
25167
1157980
244858
40226
204632
913122
0
913122
197310
715812
1166141

1478752

367060

913122

819529
0
0
0
0
0
0
0
0
0
819529
0
819529
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

1082088
226093
180940

0
-

0
-

677342
-

0
-

746819
-

1042631
-

0
24336
1192
1548604
245270
342169
-96899
1303334
0
1303334
146647
1156687
1130838

0
2664792
3880
-2712314
-884370
-324795
-559575
-1827944
0
-1827944
-59732
-1768212
1165874

0
10092797
-4907
-13299611
-3061364
-66176
-2995188
-10238247
0
-10238247
-617961
-9620286
1197916

1303334

-1827944

-10238247

3
3
3
substraccin substraccin substraccin
1548605
309366
220873

-2712315
-164717
-176884

-13299613
-1387512
-1350925

0
0
1188921
1188921
0
0
0
0
0
0
0
0
0
0
0
0
1188921
3153434
-354994
-614184
814511
2480292
-436021
1263830
4342355
-2395318
0
0
-1503586
0
0
0
-1039511
0
0
0
0
0
0
147779
-772489
3471510
-184144
433820
-3822934
-50466
-26272

0
0
980548
980548
0
0
0
0
0
0
0
0
0
0
0
0
980548
1196609
1170347
-570034
171257
17220776
-518271
-16277466
2177158
-2324270
0
0
-1624762
0
0
0
-699508
0
0
0
0
0
0
0
-108258
4107377
-342
100453
-3474430
-226025
-635874

0
0
1102762
1102762
0
0
0
0
0
0
0
0
0
0
0
0
1102762
1950090
586536
1415985
-1092876
-19752846
849409
19943883
3052853
-5935327
0
0
-18999701
0
0
0
13064373
0
0
0
0
0
0
0
667615
-17976165
190305
-579460
8919497
281446
786674

45330
-177
1122714
1142861
3104
6357
-3344
0
-141652
0
115388
345539
617093
0
-271554
0
2776434
-1546840
-333396
-516697
-304786
-438238
200751
-154474
1229594
-629372
-42987
0
-688936
0
0
0
-109077
0
0
0
0
117271
26386
67971
255008
3946142
0
-51678
-2891985
0
-199993

87068
1425
1051134
1130838
-4719
-49866
-1192
-7833
-133372
0
117278
-101981
602311
0
-704292
0
2807124
-499962
-1215778
149509
-335414
-61419
715218
247922
2307162
-61853
-229841
0
-927322
0
0
0
-152952
0
0
0
7833
156383
34984
1049062
-1406096
3843324
0
148958
-3740389
-49095
-3786

12437
-270
3635616
1165873
16636
-5590
-3880
0
-149591
0
2612168
1453546
700255
0
753291
0
2212130
156210
388300
-510888
-69147
544164
104412
-300631
2368340
-2564063
-248744
0
-1204417
0
0
0
-182689
0
0
0
0
128483
-38293
-1018403
766321
3769203
506935
78723
-2811175
-107326
-179881

-26797
-9790
10242186
1197916
-91227
31419
4907
-107
-175139
0
9274417
6227540
1048381
0
5179159
0
1782601
794073
2685054
1577372
1295481
-3619325
-1141462
-3047
2576674
-9238516
-101472
0
-1295324
0
0
0
-712294
0
0
0
107
171702
-942677
-6358558
8247247
10667087
-662202
470891
-1746426
-310363
-19052

0
-610907
0
0
0
0
16904
1174548
0
0
1174548

0
-1725
0
0
0
0
22307
-255371
0
0
-255371

-1303750
744401
0
0
0
0
9604668
-2214859
0
0
-2214859

0
-315
0
0
-547163
0
0
855230
-125385
6683498
7413343

5018
-754201
0
0
-703037
0
-152888
839213
-223571
0
615642

-15238
-53739
0
0
-523123
0
101942
570598
111153
0
681751

90258
-130451
0
0
-1032666
0
920171
1585405
1896518
-17515
3464408

560133

560133

560133

560133

560133

560133

560133

6/30/2007
6/30/2007
7/22/2008
10/31/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
3/4/2009
10/31/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/29/2009
10/31/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008
6/30/2008
7/16/2009
10/31/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/15/2009
10/31/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/25/2010
10/31/2012
Ind2 Mexico
Si

6/30/2008

9/30/2008

12/31/2008

2.7389E+10 2.7745E+10 2.8838E+10 2.9293E+10 2.8634E+10 3.0887E+10

27388636.4 27744909.9
28837854
29293420
28633761
30886607
UERIDA POR EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

94417029
27388636.4
67028392.6
0.29008153
0.70991847

4.5292E+10
45292487

96428297
99330504 101015605 100476167 103882735 110970008
27744909.9
28837854
29293420
28633761
30886607
45292487
68683387.1
70492650
71722185
71842406
72996128
65677521
0.28772581 0.29032224 0.28998906 0.28498063 0.29732185 0.40815071
0.71227419 0.70967776 0.71001094 0.71501937 0.70267815 0.59184929

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

109456031
42837189
12196821
0
0
0
0
13967330
13967330
0
3764661
3764661
0
12346393
-

104681618
39888589
10923557
0
0
0
0
13530118
13530118
0
3811612
3811612
0
10969544
-

561984
0
92091
0
0
0
469893
62553572
10841
786765
786765
0
0
0
54269807
3316135
83966313
229115
-37054642
3812886
0
0
5921105
5921105
0
0
0

110689822
42686747
11664336
0
0
0
0
14980274
14980274
0
3959385
3959385
0
11337391
-

653758
0
169879
0
0
0
483879
60890227
9604
492510
492510
0
0
0
52997813
3309157
83745405
247121
-37826578
3522708
0
0
5827141
5827141
0
0
0

108088670
41274076
11486499
0
0
0
0
14337428
14337428
0
3401373
3401373
0
11254002
-

745361
0
246251
0
0
0
499110
63944704
9087
376614
376614
0
0
0
56158886
3377082
90397555
245600
-41690970
3829619
0
0
6047191
6047191
0
0
0

NIF-MEX

103094092
39773404
8694183
0
0
0
0
15182209
15182209
0
3030250
3030250
0
11857870
-

794774
0
455131
0
0
0
339643
62505886
8189
281921
281921
0
0
0
54732988
3316455
90261963
281778
-41960771
2833563
0
0
6275036
6275036
0
0
0

102631686
40418155
8749180
0
0
0
0
15591190
15591190
0
3445224
3445224
0
12071495
-

1008892
0
594247
0
0
0
414645
59151412
17655
301311
301311
0
0
0
51898521
3267304
87668214
272221
-41676772
2367554
0
0
5952260
5952260
0
0
0

113130973
42978243
8935170
0
0
0
0
16435852
16435852
0
3384682
3384682
0
13584614
-

561066
0
167251
0
0
0
393815
58525036
20020
319224
319224
0
0
0
51163514
3254906
87773527
280010
-42556759
2411830
0
0
5834196
5834196
0
0
0

637925
0
132427
0
0
0
505498
64625029
62591
345669
345669
0
0
0
52241052
3300629
91096537
276052
-45344350
2912184
0
0
11003784
11003784
0
0
0

0
183862
1381192
0
296529
0
-

0
379903
1183256
0
227682
0
-

0
873300
479626
0
106949
0
-

0
363071
844681
0
20899
0
-

0
414033
567632
0
23251
0
-

0
636241
551841
0
19379
0
-

0
573930
398003
0
104425
0
-

0
0
1084663

0
0
955574

0
0
372677

0
0
823782

0
0
544381

0
0
532462

0
0
293578

76844207
35284463
12484148
530845
282522
12510655
68
68
0
9476225
445952
3402333
0
0
0

71152534
35910007
15746133
0
205950
12013951
25
25
0
7943948
263224
1597354
0
0
0

72728734
30384074
9089451
0
163295
13599772
0
0
0
7531556
317242
989209
0
0
0

71729355
26377794
5655967
0
9713
14532480
32025
32025
0
6147609
400074
266253
0
0
0

69285521
25615557
5358555
676618
3175
14231805
100323
100323
0
5245081
323706
145955
0
0
0

69848805
27690637
5572589
687080
1239
14668601
2584
2584
0
6758544
394564
294828
0
0
0

78082030
27372907
4011723
678630
1211
14797715
100517
100517
0
7783111
293019
69916
0
0
0

0
5627940
36421241
23187883
10862042
383277
1191344
796695
0
0
796695
0

0
6083370
32766291
18313243
8899494
2104017
2617089
832448
0
0
832448
0

0
0
32611824
4469816
28142008
375377

0
6225105
39652544
20597980
13732718
538968
3809608
973270
0
0
973270
0

0
0
33529084
5157799
28371285
375377

0
5481282
42283665
19036068
17569327
638498
4227677
812095
0
0
812095
0

0
0
37961088
5214982
32746106
375377

0
4775420
40466474
17633158
15662151
2089975
4235323
845867
0
0
845867
0

0
0
36359315
4637091
31722224
375377

0
6069152
38811183
16199025
16350258
627152
4727512
907236
0
0
907236
0

0
0
33808571
4659332
29149239
361949

0
7420176
47645489
24628782
16236204
660612
5174361
945530
0
0
945530
0
-

0
0
32782881
4674208
28108673
361949

0
0
35048943
4869043
30179900
360349

0
0
0
0
8188721
0
0
9600452
-1411731
0
19577910
14978599
1523
6679830
0
-2057547
0
0
-24495
25241721
22847617

0
0
0
0
9269603
0
0
9776423
-506820
0
18726305
14201037
1523
6289668
0
-1409598
0
0
-356325
26646334
16792652

0
0
0
0
8191111
0
0
7941885
249226
0
24179618
15871743
1523
9922707
0
-1314136
0
0
-302219
23591420
23520333

0
0
0
0
11111554
0
0
9091009
2020545
0
20235293
13571355
1523
7792806
0
-1092994
0
0
-37397
21018285
27057830

0
0
0
0
12630507
0
0
11508287
1122220
0
16156783
12646527
1523
4602720
0
-1118194
0
0
24207
21757507
25514062

0
0
0
0
14537247
0
0
12648920
1888327
0
13209477
11379819
1523
3047000
0
-1313837
0
0
94972
16873788
23598413

0
0
0
0
12902279
0
0
10239896
2662383
0
16917272
12492904
1523
5579695
0
-1166374
0
0
9524
18982745
31056108

divulgado
26580552
0
26580552
0
0
0
0
0
0
21454809
5125743
3419241
1706502
-253808
1452694
-2839327
271680
271680
0
0
0

divulgado

divulgado

28084402
-

29917364
-

22329985
5754417
3455064
2299353
-350113
1949240
-

34207916
-

27070403
6585264
3793213
2792051
-96055
2695996
-

48565
-

divulgado

33655667

26132903
6154477
3818887
2335590
-25519
2310071

309190
-

divulgado

32287380

24569536
6480173
4102398
2377775
-231809
2145966

82648
-

divulgado

31049709

23872375
6044989
3666312
2378677
-294429
2084248

109444
-

divulgado

27522178
6685738
3921350
2764388
-162670
2601718
-

107724
-

65484
-

0
3111007
1409051
0
0
0
0
1701956
-930289
-2316922
-747409
136012
-883421
-1569513
0
-1569513
-157782
-1411731
1305899
-1569513
0
0
0
0
0
0
0
0
0
-1569513
0
-1569513
-

3
divulgado
-3008921
40243
-202254

870783
-

148173
-

936716
-

565288
-

1324840
-

139753
-

795209
-

0
-

964337
-

0
-

925066
-

1070503
-

0
0
8635
2276616
1158114
211373
946741
1118502
0
1118502
213411
905091
1314694

0
0
-133197
805257
-14995
106322
-121317
820252
0
820252
64206
756046
1471793

0
0
104134
2414269
507930
-183580
691510
1906339
0
1906339
135023
1771316
1425679

0
0
-8539
1863936
444646
329109
115537
1419290
0
1419290
297070
1122220
1274872

0
319812
13619
1403934
535690
177202
358488
868244
0
868244
102138
766106
1258759

0
282128
-6007
1377482
396806
171674
225132
980676
0
980676
206620
774056
1298252

1118502

820252

1906339

1419290

868244

980676

3
3
3
substraccin substraccin substraccin divulgado
2968615
960194
889342

805258
-132630
-284028

2414272
711573
817853

1863935
1031023
940454

3
3
substraccin substraccin
1403935
39608
-89060

1377483
-498041
-554536

242571
-74
3227305
1305899
10157
1955
-4856
0
-283176
0
2197326
2714783
1365054
0
1349729
0
2973410
-794677
-524678
1083689
-6630
-1423620
75438
1124
2178733
-1717932
121237
0
-701617
0
0
0
-24998
0
0
0
14754
281800
542322
-1951430
-856907
910906
512230
2116570
-2762197
-13072
-31356

67267
3585
661620
1314695
14732
2357
-8635
-4414
-98438
0
-558677
-959020
920422
0
-1879442
0
3631409
979903
-281422
1155929
-680827
18342
708445
59436
4611312
-3410403
377
0
-488034
0
0
0
-74179
0
0
0
-10340
114119
-213175
-2739171
-1813984
1978842
2465
75322
-1754111
-244128
-272700

152269
-871
1759463
1471793
875
469673
133196
-25878
-93022
0
-197174
1720771
1280339
0
440432
0
4152862
-107665
-1090271
-172750
-206095
1466962
-51412
-54099
4045197
-525031
-52210
0
-629642
0
0
0
-153699
0
0
0
25878
114062
-91454
262034
-3144452
1039560
5319210
61344
-5994387
-2383121
-33867

-107773
1493
204764
1425679
17964
-230721
-104134
-155
-313329
0
-590540
-137811
803733
0
-941544
0
3192798
15657
268739
-459536
18695
1067019
-876046
-3214
3208455
-845232
-12820
0
-1131471
0
0
0
-442892
0
0
0
155
323479
681373
-263056
-2350163
4167696
4087351
-112466
-8538344
0
-57368

88525
2044
1243039
1274872
51699
8902
8539
0
-47163
0
-53810
-411317
950359
0
-1361676
0
3726680
-2459412
-1557276
-742840
-390266
285481
196719
-251230
1267268
-487726
-26809
0
-501781
0
0
0
-118234
0
0
0
0
42571
16725
99802
-3183002
312994
13554
107598
-1114009
0
-56137

128998
-330
1393591
1258759
-44502
35458
-13619
0
-100027
0
257522
1198854
905701
0
293153
0
4035988
-380059
-402419
-273759
-432845
452661
557561
-281258
3655929
231456
13107
0
-673337
0
0
0
345366
0
0
0
0
106376
337618
102326
-3777368
359655
-2157
525
-1846636
0
-260620

57008
-513
1511088
1298252
12513
14335
6007
0
-66491
0
246472
1587048
1052268
0
534780
0
3977578
-1136098
-331347
-1170518
183390
-195662
387892
-9853
2841480
-7827225
-6967808
0
-850540
0
0
0
-782430
0
0
0
0
110459
798288
-135194
5142950
12350063
4895
100656
-4986010
0
-60631

-58758
0
0
0
-1268139
0
-263091
-396106
420342
12172585
12196821

-251755
-357968
0
0
-1074018
0
84067
-613075
-662748
2559
-1273264

15289
-64608
0
0
-1137651
0
33779
375714
365065
0
740779

6076
-312207
0
0
-625297
0
-965604
13060
-190897
0
-177837

-1151879
-221188
0
0
-942106
0
-131829
-2403460
-386148
11483791
8694183

-11187
-921762
0
0
-749968
0
-345218
110017
-55020
0
54997

-205606
-27176
0
0
-1107068
0
-926173
157205
28785
0
185990

560133

559402

559402

559402

539776

539776

537472

3/31/2009
3/31/2009
4/20/2010
10/31/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/21/2010
10/31/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/19/2010
10/31/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
1/4/2011
10/31/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

4.7731E+10
47730717

4.5269E+10
45268837

4.4122E+10
44122412

4.291E+10
42909573

3/31/2010
3/31/2010
4/14/2011
10/31/2012
Ind2 Mexico
Si

4.1424E+10
41423632

6/30/2010
6/30/2010
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/20/2011
10/31/2012
Ind2 Mexico
Si

6/30/2010

9/30/2010

3.9437E+10
39437343

4.6217E+10
46217162

109456031 104681618 110689822 108088670 103094092 102631686 113130973

47730717
45268837
44122412
42909573
41423632
39437343
46217162
61725314
59412781
66567410
65179097
61670460
63194343
66913811
0.43607206 0.43244304 0.39861309 0.39698493 0.40180413 0.38426089 0.40852793
0.56392794 0.56755696 0.60138691 0.60301507 0.59819587 0.61573911 0.59147207

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

NIF-MEX

112254679
42286330
8495221
0
0
0
0
14739789
14739789
0
3339774
3339774
0
14653346
-

125085582
50245601
8794905
0
0
0
0
20072235
20072235
0
3815222
3815222
0
15949511
-

1058200
0
680444
0
0
0
377756
64428965
57095
341288
341288
0
0
0
52096316
3270885
91545678
278266
-45868728
2870215
0
0
10867112
10867112
0
0
0

125061388
50646610
6651882
0
0
0
0
19765021
19765021
0
4039024
4039024
0
18398435
-

1613728
0
1134351
0
0
0
479377
66990346
67987
334822
334822
0
0
0
56127961
3270968
89311862
945743
-44859387
7458775
0
0
9441633
9441633
0
0
0

139857900
58155915
11256015
0
0
0
0
22026017
22026017
0
3528515
3528515
0
20139114
-

1792248
0
1276671
0
0
0
515577
66856189
62817
329470
329470
0
0
0
55816148
3274755
89276475
997205
-45776971
8044684
0
0
9839075
9490910
0
0
0

138561594
54526925
9031343
0
0
0
0
19685337
19685337
0
4656987
4656987
0
20576810
-

1206254
0
452818
0
0
0
753436
73746637
152938
324608
324608
0
0
0
61610468
3477517
102259501
1185437
-51135242
5823255
0
0
10852783
10508988
0
0
0

IFRS

145208813
54011299
8578737
0
0
0
0
20572719
21031049
-458330
3336690
3336690
0
20335126
-

576448
0
50169
0
0
0
526279
75413386
256669
329624
329624
0
0
0
63261664
3518728
103765411
1167104
-50545545
5355966
0
0
10370808
10370808
0
0
0

161613387
63925876
14811855
0
0
0
0
20142574
20653027
-510453
5873342
5873342
0
21931293
-

1188027
613322
214589
0
0
0
360116
91197514
0
326539
64817
0
0
261722
71819313
6923977
114116490
1153691
-56331748
5956903
0
0
18029568
9827202
0
0
0

1166812
720989
79843
0
0
0
365980
97687511
0
3022696
88138
0
0
2934558
74473587
6992994
119400168
1137637
-59219346
6162134
0
0
18527646
9984517
0
0
0

0
663648
403506
0
109038
0
-

0
634407
383536
0
104479
0
-

348165
736394
72285
0
70833
0
-

343795
742650
63190
0
61544
0
-

0
820343
374278
0
46144
0
-

8202366
303653
718441
0
54375
0
-

8543129
461547
1202035
0
43478
0
-

0
0
294468

0
0
279057

0
0
1452

0
0
1646

0
0
328134

0
0
664066

0
0
1158557

76013821
28256722
3353376
335408
94977
15847682
965655
965655
0
7659624
409246
275145
0
0
0

86374789
33598269
4428678
649680
1580
19181858
1304040
1304040
0
8032433
305566
252081
0
0
0

85753756
34402612
4345991
642682
6413
20771732
2468
2468
0
8633326
474905
315291
0
0
0

99283261
40077343
6549302
364303
6088
22367824
4007
4007
0
10785819
526125
980001
0
0
0

98802359
35776067
4812463
379422
5052
20254020
6270
6270
0
10318840
631238
629539
0
0
0

97930249
36855176
6042615
348756
3750
20505128
338174
338174
0
9616753
641460
505873
0
0
607882

100891266
36461514
5010083
370581
3611
20954934
69119
69119
0
10053186
728005
1039073
0
0
0

0
6975233
45427492
22928122
16341833
471965
4800734
884838
0
0
884838
0

0
7474786
51019966
28327454
15720786
1161210
5009148
801368
0
0
801368
0

0
0
36240858
4866050
31374808
358282

0
7843130
49778276
22115253
20710199
963096
5111773
877955
0
0
877955
0

0
0
38710793
4985462
33725331
357726

0
9279693
57285473
28459065
22958118
356721
4313628
1197941
0
0
1197941
0

0
0
39307632
4866931
34440701
357726

0
9058063
60885197
30200619
23496798
402105
5558831
1226844
0
0
1226844
0

0
0
40574639
3815691
36758948
357684

0
7861538
61075073
26478230
22151807
345729
8724062
3375245
1126606
0
1973841
0

0
0
39759235
4002004
35757231
348173

0
8286108
64429752
28542792
22859337
350303
8624877
4052443
1061138
0
2093831
654802
-

0
274798
47278564
4513941
42764623
216096

0
242672
60722121
12934899
47787222
215359

0
0
0
0
17891018
0
0
12964333
4926685
0
13125508
9660061
1523
4343584
0
-802278
0
0
-77382
20886668
30510895

0
0
0
0
15853032
0
0
13404118
2448914
0
17514573
13821823
1523
4449303
0
-689688
0
0
-68388
28364062
37921215

0
0
0
0
19041203
0
0
14454365
4586838
0
15041772
11448896
1523
4471286
0
-788246
0
0
-91687
28656879
34985086

0
0
0
0
15818608
0
0
11721035
4097573
0
20582656
13645948
1523
8008312
0
-1165221
0
0
92094
34616046
48227254

0
0
0
0
14446492
0
0
9240875
5205617
0
20962566
13722319
1523
8436265
0
-1360025
0
0
162484
33140538
47315235

0
0
0
0
42336759
0
0
39147270
3189489
0
211768
0
31313
852289
0
-671834
0
0
0
31760077
45591571

0
0
0
0
45626399
0
0
40925381
4701018
0
1945464
0
31313
2460526
0
-546375
0
0
0
28230266
49081172

divulgado

divulgado

36243611
-

42233027
-

29422345
6821266
3955138
2866128
-118220
2747908
-

48349988
-

39367905
8555074
4604217
3950857
-658925
3291932
-

35004
-

divulgado

47922979

36549669
7707752
3936153
3771599
-110695
3660904

34371
-

divulgado

44257421

34600893
7632134
4131824
3500310
-96894
3403416

41686
-

divulgado

40042957
8307031
4755276
3551755
-565433
2986322
-

33549
-

47538
-

divulgado
49611602
0
49611602
0
0
0
0
0
0
40672005
8939597
4713308
4226289
-52492
4173797
730121
1683361
98166
911825
669116
0

divulgado
51568309
0
51568301
0
0
8
0
0
0
42260754
9307555
4858331
4449224
112978
4562202
-1859983
192506
92553
0
0
0

285853
-

648679
-

842296
-

221599
-

775348
-

0
-

854154
-

0
-

1048863
-

1136043
-

0
0
-476
2729858
329532
931625
-602093
2400326
0
2400326
136025
2264301
1361729

0
0
-3493
3640292
959014
749225
209789
2681278
0
2681278
232364
2448914
1413863

0
0
-11266
3218713
903816
888697
15119
2314897
0
2314897
176975
2137922
1428889

0
1143134
-13354
-253066
64242
923434
-859192
-317308
0
-317308
171958
-489266
1528277

0
138793
7083
1957648
762612
-545043
1307655
1195036
0
1195036
86992
1108044
2020950

2400326

2681278

2314897

-317308

1195036

4254
953240
894001
0
0
0
0
59239
-8028
4895890
1584683
880502
704181
3311207
0
3311207
121718
3189489
1856889

99953
2052489
547847
408343
545184
0
0
551115
-7212
2695007
880385
829027
51358
1814622
0
1814622
303093
1511529
1920880
1814622
1616865
0
0
574226
0
-143821
0
0
1186460
3431487
2919511
511976
197041501
14908612
5035891
5725287
7561859

3311207
-2741730
0
0
-2767842
0
-30564
0
0
56676
569477
656212
-86735

190171655
13879139
5471397
6040120
7222417

3
substraccin divulgado
2729859
134922
41113

3640292
21156
53064

3
3
3
substraccin substraccin substraccin divulgado
3218713
249281
96119

-253064
-441266
-557444

1957650
-244198
-200227

3
substraccin

4895890
41566
11517

2695637
102832
55912

93809
0
871123
1361729
-73562
-34669
476
-238
-44940
0
-337673
253407
807994
0
-554587
0
3989311
1075885
1393858
-1229464
147306
1168215
-418051
14021
5065196
-3496052
-20008
0
-1461528
0
0
0
-194882
0
0
0
238
33161
-1222209
-630824
-1986052
1395217
11426
-26550
-3476666
0
-182661

-31908
0
772578
1413863
25240
20327
3493
0
-33930
0
-656415
375297
764586
0
-389289
0
4809323
-1582309
-4257310
-580415
-563383
3191233
1137686
-510120
3227014
-9052911
-7337745
0
-1319169
0
0
0
-234720
0
0
0
0
57938
-26352
-192863
6166520
10887086
8810
100493
-3664767
0
-132511

153162
0
1155286
1428888
2262
4170
11266
-2772
-34593
0
-253935
565518
833762
0
-268244
0
5188798
-2641073
148518
-2492325
-6766
1676882
427244
-2394626
2547725
-1357689
49343
0
-1069738
0
0
0
-28052
0
0
0
2772
46962
-20080
-338896
-3288473
-1421265
5259184
6504
-4538719
0
-377099

116178
0
2681807
1528277
10548
131147
13354
-13494
-33609
0
1045584
2993809
954523
0
2039286
0
4981286
-902557
245544
-493417
419635
-413466
431410
-1092263
4078729
-3292334
-1879253
0
-1328590
0
0
0
-227217
0
0
0
13494
-3084
40414
91902
3173045
8499918
1978
463198
-4693588
0
-78440

-43971
0
2562107
2020950
3881
375292
-7083
-212
-46206
0
215485
1029291
986252
0
43039
0
5304850
-537203
3131010
-45151
8202
-2663408
-455949
-511907
4767647
-1935432
311837
0
-2482138
0
0
0
-128448
0
0
0
212
47557
4936
310612
-5275875
5492201
13804
-704782
-6402716
0
-98075

30049
0
1776391
1856889
-23165
-136
8028
0
801198
-911825
45402
-669116
0
0
-669116
0
6044731
-1379722
-2275507
-614982
-212779
1741666
-628435
610315
4665009
-754507
-27209
280
-1426260
23165
0
0
-297790
0
0
0
0
4453
0
968854
-3021477
4319005
11256
-3414
-3563999
0
-22321

46920
0
3284920
1920880
-4449
17912
7211
-8
867506
407627
68241
545184
0
0
545184
0
6628573
-1497410
1405847
-1086105
-756082
-294128
344942
-1111884
5131163
-6077353
-3123524
-119
-1746855
4449
0
0
-261823
0
0
0
8
36
0
-949525
6844460
3724952
486
-1419
-4547881
-34133
-245329

-336343
-95551
0
0
-678637
0
1403713
-416908
-25749
2708
-439949

-112008
-62015
0
0
-858568
0
0
340623
-40939
8495221
8794905

10039
-1403916
0
0
-823201
0
0
-2098437
-44586
0
-2143023

-3007
-177633
0
0
-839381
0
0
3959440
644693
0
4604133

-2145414
-8512
0
0
-1015294
0
-407087
-2443660
218987
1
-2224672

-168062
-1640220
0
0
-916383
0
-1037339
889025
-564698
8254410
8578737

-285700
-308
0
0
-895151
0
9128943
5898270
334848
0
6233118

534494

533694

533694

533694

519932

518629

516862

3/31/2012
3/31/2012
12/4/2012
10/31/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/16/2012
5/11/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
2/29/2012
10/31/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/14/2011
10/31/2012
Ind2 Mexico
Si

12/31/2010 3/31/2011
4.3526E+10
43525681

5.0289E+10
50289388

112254679 125085582
43525681
50289388
68728998
74796194
0.38774046 0.40203985
0.61225954 0.59796015

6/30/2011
6/30/2011
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/20/2011
10/31/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/29/2012
10/31/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

4.8784E+10
48783634

5.8694E+10
58693597

5.9296E+10
59296459

5.5371E+10
55370887

6/30/2012
5.7137E+10
57136707

125061388 139857900 138561594 145208813 161613387

48783634
58693597
59296459
55370887
57136707
76277754
81164303
79265135
89837926 104476680
0.3900775 0.41966594 0.42794296 0.38131905 0.35353944
0.6099225 0.58033406 0.57205704 0.61868095 0.64646056

9/30/2012

12/31/2012

IFRS

IFRS

153149331
60148883
12473530
0
0
0
0
19467507
19897425
-429918
6077880
6077880
0
20522249
1607717
781863
154058
0
0
0
671796
93000448
0
581450
63680
0
0
517770
72740977
6887861
117380752
1216325
-59345853
6601892
0
0
18732179
10216346
0
0
0

153858336
58974199
13660742
0
0
0
0
17784968
18251364
-466396
4118208
4118208
0
21727731
0
1682550
890627
129466
0
0
0
662457
94884137
0
588956
255486
0
0
333470
74067937
6962524
126248224
1269484
-66302131
5889836
0
0
19062120
10211983
0
0
0

8515833
197437
748405
0
55881
0
0
0
692524

92013945
34600097
5238793
348843
18164
19169450
298119
298119
0
9526728
448642
530553
0
0
0
0
8547533
57413848
25518882
19965690
278075
8009956
3641245
735332
0
1970122
692703
0
243088
61135386
9185299
51950087
214600

8850137
441611
723513
0
0
0
0
0
0
723513

93080985
33631879
3929554
0
170570
19868438
541014
534844
6170
9122303
500824
378472
0
0
0
0
0
8243007
59449106
18567629
28359922
247729
7846373
4427453
587164
0
2690140
716149
0
0
434000
60777351
8735006
52042345
210517

0
0
0
0
53390631
0
0
45895997
7494634
0
-1655144
0
31313
-1443193
0
-243264
0
0
0
29897552
42672101

0
0
0
0
52234023
0
0
43240032
8993991
0
-402195
0
-768968
604627
0
-237854
0
0
0
28674289
44861808

divulgado
50936520
0
50936520
0
0
0
0
0
0
42069091
8867429
4620354
4247075
24459
4271534
-241435
980503
70246
580547
258364
0

divulgado
48050287
0
48050287
0
0
0
0
0
0
39596511
8453776
5022425
3431351
-192398
3238953
-1360543
144573
68681
0
0
0

71346
1221938
522042
0
0
0
0
699896
80004
4110103
869560
774392
95168
3240543
0
3240543
446927
2793616
2015897

75892
1505116
604815
346053
37224
0
0
517024
-6391
1872019
55214
831377
-776163
1816805
0
1816805
319448
1497357
2168640

3240543
-2096191
0
0
-2305937
0
209746
0
0
0
1144352
959275
185077

1816805
116420
0
-305543
982639
0
-560676
0
0
0
1933225
505664
1427561

200257367
15659548
8447276
9405077
7910289

200166710
16304679
8993991
10183608
7962306

3
3
substraccin substraccin
4110103
-25686
-61851

1872020
74818
51372

36165
0
2266592
2015897
-1013
35388
-21725
-58279
1020486
-580547
-143615
-258364
0
0
-258364
0
6092645
-830110
390796
1265611
-335561
-1631945
30425
-549436
5262535
-1026196
240970
152985
-1739839
1013
0
0
-333245
0
0
0
58279
-101112
0
694753
-6279608
1966850
675581
-322049
-3405248
-2241553
-161459

23446
0
3758887
2168640
-8855
217049
6391
-3008
927384
346053
105233
-114997
0
0
-114997
0
5590728
-31168
1889426
-983963
-12414
273548
-644169
-553596
5559560
-3875069
396427
-41133
-2442072
8855
0
0
-521189
0
0
0
-395
411963
0
-1687525
-426091
2918132
8602074
184710
-11598140
-567325
-66840

-375736
-493695
0
0
-1163613
0
-758686
-2043269
-295056
0
-2338325

829498
-3783
0
0
-821054
-1073755
1170392
1258400
-71188
0
1187212

5155800

5146000

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
11/2/2013
12/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

5.1368E+10
51368447

5.1275E+10
51275404

153149331 153858336
51368447
51275404
101780884 102582932
0.33541411 0.33326374
0.66458589 0.66673626

%KD ALFA
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

308863433
49844700
7796087
-

313426783
52473075
7976691
-

17793025
-

18534833
-

7705248
-

9669191
-

12787440
-

13185972
-

3762899
-

3106388

1080301

922218
-

0
-

0
-

3709326
-

3701141
-

9685457
-

10001235
-

176552057
93300444
177933948
12908987
115408525
7817204
-

179327291
94473050
180760676
13197693
117949814
8845687
-

52192623
-

317764293
51467308
8774105
0
0
0
0
18126243
18126243
0
7297821
7297821
0
13901651

52593770
-

338363560
58263151
17823398
0
0
0
0
15925789
15925789
0
7549755
7549755
0
13467887

NIF-MEX

336362435
56693358
13437599
0
0
0
0
16977783
16977783
0
7173824
7173824
0
14966087

3367489
3496322
4138065
0
0
0
1073839
605085
1098690
0
0
0
2293649
2891237
3039375
0
0
0
0
0
0
257625693 270600077 269346196
3768530
4070826
4997620
8057773
8396471
7882014
8057773
8396471
7882014
0
0
0
0
0
0
0
0
0
183707513 194128186 194288849
96046181 107594739 108869475
188052340 197188895 200003961
11954611
7121654
9881504
-122500126 -128888879 -137543620
10154507
11111777
13077528
0
0
0
0
0
0
54307326
54496882
54180826
54307326
54496882
54180826
0
0
0
0
0
0
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

0
3822885
-

0
3671879

0
3809046
3975505
0
3975505
0

4509498

3515165
-

0
-

186849047
46701053
5726220
0
6871778
15772506
2780696

182443142
48657175
5953027
0
1462579
17651209
2972812

15549852
1208825
1009199

20617548
518811
95251
-

0
7671398
-

0
7210520
-

0
-

61710798
0
25600589
25659065
-

6861371
-

6774443
-

0
122014386
6156896
115857490
3837427

0
0
0

173641158
51584011
9875820
0
6026634
17467856
3001281
3001281
0
15212421
567916
61918
0
0
8124693

171523369
50086412
8853721
0
5272364
19380562
2566941
2566941
0
14012824
410414
143507
0
0
8905826

158207486
44721619
2745177
0
5636506
19210288
2172211
2172211
0
14957436
929335
221617
0
0
9274255

130983641
6661939
124321702
3837779

0
0
0

6457894
0
110411144
48311427
0
28110199
26764677
7224842
0
0
7224842
0

62521665
0
31547613
26856520

0
3895872
4101016
0
4101016
0

0
0
0

0
3973498
5534213
0
5534213
0

4553077
0
107245853
38461993
0
32543273
29028099
7212489
0
0
7212489
0

0
0
144123135
7150386
136972749
3904098

4532228
0
100280878
16289702
0
48170535
28460464
7360176
0
0
7360176
0
-

0
0
166840191
21670245
145169945
3964438

0
0
178154949
29729612
148425336
4004376

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
52544840
0

-6306066
35108441
76740300

-6353159
32417938
74460520

0
54081093
0
6326005
168921735
1710626
0
144989550
22221560
0
-96260182
-106218767
0
12923561
0
3562307
0
0
-6527283
37090981
60443565

0
53154086
0
-

1644727
0
137255658
5725895
-

1656976
0
140455006
12290638
-

-91335649
-92148501
-

-93200402
-99982445
-

3915116
-

9268189
-

3203801
-

3867013
-

divulgado

divulgado

44531882
-

51982296
-

28512712
16019171
9716786
6302385
1171905
7474290
-

33875998
16627014
9727340
6899675
-1101230
5798444
-

89182
-

50503012

33119125
19896905
10542879
9354027
953102
10307128

63497

0
55470855
0
6495395
174026118
1756501
0
167742907
4526710
0
-91571408
-93204830
0
4657837
0
3710120
0
0
-6734534
30438263
35999773

divulgado

53016030

32226279
19756017
10049924
9706093
-1738132
7967961

98579
-

divulgado

0
54917615
0
6430516
167795412
1738837
0
139211381
26845194
0
-87938037
-93210468
0
8215064
0
3724086
0
0
-6666719
36626532
50174101

188289
-

divulgado
48660034
0
48660034
0
0
0
0
0
0
31755385
16904649
10592686
6311963
-842581
5469382
-578110
246384
277633
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

-11550
-

-10145
-

1233383
-

-13093
-

1181756
-

1134488

1153428

0
473611
6139421
1434974
1224094
210880
4704447
0
4704447
447028
4257419
3645816
4704447

-29376
-101431
99212
6956006
1075367
1126860
-51494
5880640
0
5880640
154744
5725895
2973721

3320
-161158
420444
8103451
1204585
441264
763321
6898865
0
6898865
376885
6521980
3173741

-29803 -124751
348350
11517382
1749398
1499269
250129
9767984
0
9767984
235004
9532980
3280898

5880640

6898865

9767984

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-31248
824495
1000510
0
0
0
-27697
-148319
709618
5600890
936649
555495
381153
4664241
0
4664241
137531
4526710
3509973

4664241
0
0
0
0
0
0
0
0
0
4664241
0
4664241
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

5600890
-704492
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
2973722
2973722
0
0
0
0
0
-

0
0
3202313
3202313
0
0
0
0
0
-

0
0
-

0
0

2973722

8567149
-6431651

8477598
-938694

-2028943
0

-7343419
-1564532
-

-3387575
585062
-

-4402708
-1224793
-3409210
0
556244
0
0
1627728

1004721
-307346
2442989
-725629
251345
-

3369391

-604658
-311774
-1434104
1762353
-1532342
-

0
0

3202313

439704
-913848
-796334
180062
925489
-

0
0
3369391
3369391
0
0
0
0
0

-4169940
4401506
-

2167460
-7407799
-1127527
0
-5758797
0
0
-379815

-1790231
-13901695
-11726041
0
449454
0
0
-2741832

0
0
3655445
3655445
0
0
0
0
0
0
0
0
0
0
0
0
3655445
2819413
2518892
571463
101702
1615685
-1988330
0
6474859
-13913199
0
0
-7286434
-3443671
0
0
3170038
0
0
0
0
0
0
-6353132
10581367
-11849832
0
19231950
0
0
3164532

0
-704492
2966956
3509972
-134949
0
-99148
-38
-308881
0
0
1538390
1176525
0
0
361865
9401744
-3231644
-890255
-1361650
708818
-367135
-76152
-1245271
6170100
1440478
1236814
1013150
398475
275258
0
0
484718
0
0
0
38
321398
0
-2289372
-12177387
0
0
0
-14499370
0
0

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv
Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

446
0
0
0
0
0
0
910705
-

2043
-5707835
5564133
0
0
0
0
131105
-

11514934

1157
-88104
203671
0
0
0
0
-22809646

1068
-9504
43153
0
0
0
0
3143027
0
0
3143027

0
0
0
0
-649419
0
2971401
-4566809
0
18004408
13437599

23665495

23667201

23665495

3/31/2007
3/31/2007
4/22/2008
5/11/2012
Ind2 Mexico
Si

11832748

3/31/2006
3/31/2006
5/31/2007
3/29/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/20/2007
3/29/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.07E+11 9.4727E+10 9.2324E+10 8.5131E+10 7.2842E+10

106667275 94726992.3 92324079.9
85131351
72841921
ANLISIS DE LA RELACIN ENTRE LA ESTRUCTURA DE CAPITAL, LAS BETAS, LA TASA REQUERIDA POR EL INVERSIONISTA, KS, L
ESTRUCTURA DE CAPITAL
Activo total
Deuda Total Bruta
Patrimonio Comn Neto
%KD
%KS

308863433 313426783 317764293 338363560 336362435

106667275 94726992.3 92324079.9
85131351
72841921
202196158 218699791 225440213 253232209 263520514
0.34535417 0.30223005 0.29054265 0.25159728 0.21655784
0.65464583 0.69776995 0.70945735 0.74840272 0.78344216

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

484731600
74771606
26025460
0
0
0
0
18445447
18445447
0
7213921
7213921
0
14838960
-

533417983
74194172
14023807
0
0
0
0
25258320
25258320
0
9024581
9024581
0
19144050

542314373
61244231
8670586
0
0
0
0
20719071
20719071
0
5885742
5885742
0
19630674

NIF-MEX

543807712
63987197
7598371
0
0
0
0
20319904
20319904
0
5354587
5354587
0
21243767

535242690
63189543
7338430
0
0
0
0
22757212
22757212
0
5724213
5724213
0
21294915

541249345
69176422
15193440
0
0
0
0
20851329
20851329
0
7329004
7329004
0
20674597

623623006
68195939
12900349
0
0
0
0
15921126
15921126
0
7338374
7338374
0
21215248

8247818
6743414
6338158
9470568
6074773
5128052
10820842
0
0
0
0
0
0
3498754
5032163
1456187
2095815
2263397
2168404
2083630
2649788
0
0
0
0
0
0
0
3215656
5287227
4242343
7207171
3906369
3044422
4672300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399920946 447123080 435933900 435230562 429319690 429384516 509279457
5193762
6478724
5925278
5810835
5251548
8109324
17970154
139024984
9798701
10599321
11031873
11625148
17542562
11893007
139024984
9798701
10599321
11031873
11625148
17542562
11893007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
192864670 235839336 262188855 261729773 256975668 246126822 270281496
107053843 128960597 149895234 149479717 145354129 136675871 149328026
198234051 234152510 231689883 233557721 230179040 210983099 244819186
9853078
10277550
10872260
10747511
11189725
10597628
15718551
-138208787 -160272256 -154236079 -158224129 -158942075 -138696120 -157247750
15932484
22720936
23967557
26168953
29194849
26566344
17663483
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53216142 187039319 150504495 146137397 141495087 146007108 155955129
53216142 187039319 150504495 146137397 141495087 146007108 155955129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
3861501
5759888
0
5013824
746064
-

0
3802780
4164220
0
3428538
735682
-

0
776203
5939748
0
5035022
904726
-

0
776336
9744348
0
8839348
905000
-

0
3814778
10157461
0
9252461
905000
-

0
4178909
7419791
0
6514791
905000
-

0
20320430
32859241
0
8002041
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

24857200
0
0

292541134
180083691
8102432
0
3276901
19452609
2129446
2129446
0
147122303
325025
2693676
0
3131878
6465325

323347142
73367055
22478981
0
4153880
23622092
3318511
3318511
0
19793590
1425358
798035
0
5228946
8963528

338161494
83388137
29524021
0
6732444
23659920
4579259
4579259
0
18892493
1029935
393405
0
5184278
8335587

335053178
101873696
44137427
0
9267607
23096627
3963811
3963811
0
21408224
2799861
890382
0
5213881
8524267

315171132
84611659
28366156
0
9201378
24512957
3861609
3861609
0
18669559
435418
791805
0
4753936
8007568

320264697
89767441
32187067
0
8992195
22994375
4422991
4422991
0
21170813
2154828
2746007
0
4337132
7186161

386355204
152737468
86539902
0
8728861
20778341
7125080
7125080
0
29565284
1212736
1135000
0
4807898
10219469

134506399
0
96171863
13232970
0
47518494
28187947
7232453
0
0
7232453
0

3377723
0
233475154
139893040
0
58329526
27795682
7456906
0
0
7456906
0

0
0
192190466
39823671
152366795
3988907

3949288
0
238611950
125919505
0
54734896
50306778
7650771
0
0
7650771
0

0
0
210070842
40926490
169144352
3987055

3979833
0
215123704
108575705
0
48322020
50381354
7844625
0
0
7844625
0

0
0
204152879
40984888
163167991
4115093

4680832
0
211965122
105861406
0
48205635
49858881
8039200
0
0
8039200
0

0
0
208754534
41183682
167570852
4115093

4746685
0
213206597
106870838
0
47897633
50204226
8233900
0
0
8233900
0

0
0
220071558
49961813
170109745
4117459

2555105
9635076
209084037
110222831
0
52581762
38044844
8234600
0
0
6790505
0
-

0
0
220984648
48769356
172215292
4117476

1444095
0
237267802
46575089
190692713
4117463

0
61406493
0
6074480
173972899
1748955
0
161013018
11210926
0
-93075985
-93458781
0
3615481
0
3472842
0
0
-6705527
168210585
38761641

0
0
0
61480819
63378886
63379454
0
0
0
6172516
6265800
6265800
185327683 193981139
94426748
1777182
1804124
1804124
0
0 -104561155
163616234 166069193 192177015
19934268
26107822
5006764
0
0
0
-87823721 -104572927
-616243
-91445240 -104717538
0
0
0
0
6848811
3326761
-4359570
0
0
0
3586643
3735173
3743327
0
0
0
0
0
0
-6813936
-6917323
0
59142936
67433071
88516520
173494627 155922067 133803161

3
divulgado

3
divulgado

53858260
34697526
19160734
10329305
8831429
-1115157
7716272

63311882
-

44718826
22090314
11799269
10291045
1358268
11649313
-

-74683
-

divulgado

66809140
-

43891765
19420117
13011746
6408371
-258135
6150236
-

148021
-

156909
-

0
0
70171839
70182742
0
0
6000000
6000000
95834351
76889968
1804124
1804124
-84187583 -108061159
168603912 171447901
9613898
11699102
0
0
-6013904
15025106
0
0
0
0
-9739157
11338265
0
0
3725253
3686841
0
0
0
0
0
0
69177418
71773559
132094962 132754525

3
divulgado
57514886
0
57514886
0
0
0
0
0
0
40542436
16972450
12058200
4914250
3499264
8413514
-2765148
123423
81781
0
0
0

3
divulgado

3
divulgado

65852107
44038979
21813128
12490445
9322683
-2132641
7190042

divulgado
55290504
-

40193781
20110918
11582898
8528020
-2672082
5855938
-

41702
-

60304699
-

0
70170882
0
6000000
81673797
1804124
0
77591974
2277699
0
28730571
0
-6095919
31371878
0
3454612
0
0
0
136164580
139753981

38470268
16820236
12208028
4612208
-35332073
-30719865
-

58997
-

135458
-

-140456
-

-59061
-

1032262
-

109999

41642
2888571
2611344
0
0
0
0
277227
385368
6033734
975813
878086
97727
5057921
0
5057921
51157
5006764
5219396

2797187

2994610
-

4332
-192160
360612
8439771
1372970
1065141
307829
7066801
0
7066801
363326
6703475
3442230

0
-291270
533147
10664468
1721563
2446194
-724631
8942906
0
8942906
400435
8542471
4616504

0
211686
472234
6456371
670131
1052969
-382838
5786240
0
5786240
-85325
5871565
5645768

7066801

8942906

5786240

5057921
0
0
0
0
0
0
0
0
0
5057921
0
5057921
-

3
3
3
substraccin substraccin substraccin divulgado
8439906
-1119896
0

10666581
-1073773
0

6453056
-2820823
0

6033734
-124955
0

39991
-

33879
-

2135636
-

123553
-

1835208
-

2617470
-

0
280261
367762
5701950
873577
955178
-81601
4828373
0
4828373
221239
4607134
4909904

21947
194125
321329
2087184
163238
885251
-722013
1923946
0
1923946
-161260
2085206
5053333

-56440
182166
273392
-35207954
-24944709
5320820
-30265529
-10263245
775301
-9487944
-66541
-9421403
5388946

4828373

1923946

-9487944

3
3
3
substraccin substraccin substraccin
5701950
-251591
0

2087182
1535832
0

-36598752
-306989
0

0
0
-1119896
-1073773
3234308
3764053
3613664
4617903
17094
-74220
0
0
-360614
-533138
29931
-39412
-65768
-207081
0
0
0
0
1702161
1423200
1220077
3088400
0
0
0
0
482084
-1665200
12256478
14780061
-3580202
-582076
-1540300
1316504
50373
63244
-331192
-2145804
324477
3801807
-948594
-3505174
-1134966
-112654
8676276
14197985
-9520433 -160154791
-1231522 -152562136
-938876
-191401
-8022173
-6226253
325712
1159275
0
0
0
0
-1576301
-2537792
0
0
0
0
0
0
-29931
39412
62993
134931
0
0
1889665
29174
13489507 133534372
0
0
0
0
0
0
299496 133790338
0
0
0
0

0
-2820823
4676517
5645620
-208850
0
-472221
-21126
-266906
0
0
1641006
3206240
0
0
-1565234
9949756
3406597
3875755
-1176204
428434
1246569
747283
-1715240
13356353
-17580760
-4725046
2596779
-8187657
456265
0
0
-8937658
0
0
0
21126
312728
0
882703
101102
0
0
0
-5774492
0
0

0
-124955
2834599
5221338
-2217666
0
-43402
-2248
-123423
0
0
1442739
2888571
0
0
-1445832
10186117
-3084381
241807
-1899364
286089
-509091
-13416
-1190406
7101736
-1364327
0
2655238
-5354025
1745328
0
0
-540780
0
0
0
2248
106257
0
21407
-6809622
0
0
0
-5562016
0
0

0
-251591
4359246
4911596
-102074
0
-367762
-821
-81693
0
0
4065317
2415896
0
0
1649421
13874922
-2215086
-2179308
69335
497388
1415487
-1136110
-881878
11659836
-2355818
-473141
3331030
-6646775
333847
0
0
683716
0
0
0
821
88290
0
326394
-9563962
0
0
0
-13142892
0
0

0
1535832
4330138
5054398
-307683
0
-321329
-2372
-92876
0
0
4880299
2051281
0
0
2829018
12833451
-1046326
889181
-381116
-264603
-539228
-338513
-412047
11787125
-1638409
0
807895
-5733300
1154912
0
0
-1520905
0
0
0
2372
100990
0
3549627
-2293706
0
0
0
-705794
0
0

0
-306989
24941057
4511102
-250603
21125415
-136390
-93161
-215306
0
0
14982864
18015471
0
0
-3032607
3018180
4349166
4944968
2105050
-216922
-3298335
1644232
-829827
7367346
-3819452
-53509
2427927
-5428674
-582533
0
0
-625432
0
0
0
93161
217847
0
131761
-5278632
0
0
0
15799699
0
0

0
-142514
0
0
-1808040
0
15140564
12645349
0
2
12645351

0
0
0
0
-2084725
0
1828759
-12422433
0
-2
-12422435

0
0
0
0
-3585552
0
9461146
-4123305
0
-1442503
-5565808

0
0
0
0
-1110775
0
-136831
-1072213
0
8670584
7598371

0
-213345
0
0
-4771180
0
8563455
-259944
0
3
-259941

0
0
0
0
-325422
0
-1262490
7855010
0
0
7855010

0
-1495
0
0
-3775727
0
-17301109
-1730738
0
-562353
-2293091

24233318

24233318

24233318

24236152

24236152

25094206

25089393

6/30/2007
6/30/2007
7/23/2008
5/11/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/28/2009
5/11/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
7/28/2009
5/11/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/27/2009
5/11/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/5/2010
5/11/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

7.2131E+10
2.25E+11
2.17E+11
2.10E+11
1.92E+11
1.96E+11
72130796.9 224855428 216910866 210302759 191634575 195947733
UERIDA POR EL INVERSIONISTA, KS, LA WACC Y EL PRECIO DE LA ACCIN EN EL MERCADO.

2.58E+11
258073356

484731600 533417983 542314373 543807712 535242690 541249345 623623006

72130796.9 224855428 216910866 210302759 191634575 195947733 258073356
412600803 308562555 325403507 333504953 343608115 345301612 365549650
0.14880564 0.42153702 0.39997256 0.38672265 0.35803305 0.36202858 0.41382911
0.85119436 0.57846298 0.60002744 0.61327735 0.64196695 0.63797142 0.58617089

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

625339667
66863492
10321356
0
0
0
0
17508471
17508471
0
12660496
12660496
0
20297303
-

599036831
66112057
12140947
0
0
0
0
18093206
18093206
0
7362595
7362595
0
18755359

614742894
62840002
4902821
0
0
0
0
19298559
19298559
0
7444485
7444485
0
18486778

582286168
56770420
14103778
0
0
0
0
13383197
13383197
0
6294317
6294317
0
17190802

NIF-MEX

556160531
62705879
18136716
0
0
0
0
13793209
13793209
0
7142750
7142750
0
17318652

554314933
60117273
9673809
0
0
0
0
13496883
13496883
0
9883948
9883948
0
17391768

549758896
62876253
10555376
0
0
0
0
15492152
15492152
0
7305999
7305999
0
17511466

6075866
9759950
12707359
5798326
6314552
9670865
12011260
159970
4027929
3370023
3127051
3952611
3524013
3319701
1626763
1194327
3309952
2671275
2361941
6146852
8691559
0
0
0
0
0
0
0
4289133
4537694
6027384
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
511688847 489416423 502727010 478584809 449897910 450988905 445402300
16269296
13177332
13183755
14736254
13904148
15205719
15688588
12048782
11526060
11560345
10895548
9051236
8589867
8729514
12048782
11526060
11560345
10895548
9051236
8589867
8729514
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269037086 261085190 267533991 258862937 239422406 238078793 237110531
150278398 147237583 152340753 148853002 138976723 140295524 140845472
243367908 239080553 246494902 242889436 231788693 233829632 236889873
11069639
11466327
11601561
10752108
7220607
6955833
6822552
-158804275 -158353570 -165177207 -162219763 -155763197 -159637713 -164130272
23125416
21654297
22273982
18588154
17199580
16635517
16682906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
161009377 151105502 155451893 150826656 142714542 148399504 145583943
161009377 151105502 155451893 150826656 142714542 148399504 145583943
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
18250656
35073650
0
10767464
0
-

0
17036633
35485706
0
8586815
0
-

0
18287563
36709463
0
7104895
0
-

0
36751463
6511951
0
6511951
0
-

0
36751156
8054422
0
8054422
0
-

0
36751025
3963997
0
3963997
0
-

0
36751230
1538494
0
1538494
0
-

24306186
0
0

26898891
0
0

29604568
0
0

0
0
0

0
0
0

0
0
0

0
0
0

389372723
113796415
53949972
0
5745246
19487903
6530824
6530824
0
28082470
3011075
1208101
0
4633080
10277215

372025658
125388783
67585266
0
6623673
18780673
7689496
7689496
0
24709675
2832394
7581
0
3876822
9397037

354732631
56168414
4741793
0
2586370
17373789
8769259
8769259
0
22697203
2221876
-16324
0
4332098
8716974

324716054
49212622
3267980
0
4125215
18193502
7342485
7342485
0
16283440
1752003
0
0
3230919
7111784

316609724
50184913
2187369
0
7390524
16717234
6606551
6606551
0
17283235
2337155
-191632
0
3140907
8445344

327461091
51688380
3379898
0
3215496
17409312
6378029
6378029
0
21305645
1209282
4986560
0
3149864
8344283

326579935
58588815
893646
0
7176332
18177846
6383797
6383797
0
25957194
2572247
7868648
0
3593799
8413875

4095884
4857115
251648263
151253803
0
53587551
37790589
9016320
0
0
7099000
0

4142599
4453242
224759409
127896828
0
49610359
37757491
9494731
0
0
7410000
0

1917320
0
235966944
45997687
189969257
4117463

4267297
3175282
276016401
173928119
0
54284891
37669780
10133611
0
0
7669000
0

2084731
0
227011173
43775682
183235491
4120255

0
4188734
243848314
136790037
0
66960503
32639771
7458003
0
0
7458003
0

2464611
0
260010263
45487603
214522660
4127860

0
3551461
234424166
120618490
0
73398701
32639771
7767204
0
0
7767204
0

0
0
257570114
43696191
213873923
4127000

0
3615656
248753025
118764132
0
89272726
32639771
8076396
0
0
8076396
0

0
0
239550807
40396830
199153977
4127895

0
3508625
244319631
117713761
0
85580499
32639771
8385600
0
0
8385600
0
-

0
0
226853842
20162899
206690943
4133185

0
0
223178961
20220013
202958948
4133337

0
70171521
0
6000000
90311897
1804124
8597429
79869575
40769
0
19368376
0
-6095919
21979020
0
3485275
0
0
0
98053789
181756336

0
74544779
0
0
71304590
1804124
-20532134
87497531
2535069
0
33265867
0
-6095919
35833786
0
3528000
0
0
0
111255756
152417892

0
88898657
0
0
85009384
1804124
-8442556
87496846
4150970
0
36486759
0
-6095919
39011636
0
3571042
0
0
0
44155562
197938672

0
98797000
0
0
82464914
1804124
0
79251575
1409215
0
28485009
0
-4712670
29292825
0
3904854
0
0
0
34010302
182873712

0
98634830
0
0
79530204
1804124
1425730
80660867
-4360517
0
16861048
-1
-4712670
17668865
0
3904854
0
0
0
32917554
176707720

0
104114350
0
0
69000033
1804124
275128
75179460
-8258679
0
29443375
0
-4712670
30251536
0
3904509
0
0
0
31682280
191357739

0
104114350
0
0
67580504
1804124
0
75179460
-9403080
0
27130757
0
-4719414
27948263
0
3901908
0
0
0
38751433
190749022

divulgado
49422575
0
49422575
0
0
0
0
0
0
35274011
14148564
9791838
4356726
-2576511
1780215
-2894062
91976
66103
0
0
0

divulgado

divulgado

51841255
-

51457875
-

35850952
15990303
10863205
5127098
-1410251
3716847
-

48271160
-

33530539
14362788
10613699
3749089
-1772481
1976608
-

27253
-

divulgado

47893327

28340166
10453597
8561539
1892058
-1640867
251191

44668
-

divulgado

38793763

33150297
11929030
10642124
1286906
-2606513
-1319607

62345
-

divulgado

45079327

35396542
16061333
10991275
5070058
-1062025
4008033

39430
-

divulgado

34212876
14058284
10412669
3645615
-2033752
1611863
-

84514
-

48048
-

25873
2986038
2606187
0
0
0
30741
349110
-2304066
-3417913
-2526061
1170760
-3696821
-891852
976136
84284
43515
40769
5384797
84284
0
0
0
0
0
0
0
0
0
84284
0
84284
-

3
divulgado
-3417913
2260372
0

21894
-

55994
-

2464863
-

69052
-

3205690
-

54318
-

3213266
-

55225
-

3117442
-

40760
-

3339506
-

3565811
-

14944
277949
34107
2414856
104908
615047
-510139
2309948
257209
2567157
72858
2494299
5057469

-27983
400548
140062
920685
-118155
1262896
-1381051
1038840
748557
1787397
171498
1615899
4951994

-39717
882686
23309
-4557249
-8026822
5640745
-13667567
3469573
-6259695
-2790122
-48368
-2741754
4917744

-71423
822939
-298713
-3253344
1098218
1098218
0
-4351562
-1
-4351563
8954
-4360517
4674324

18254
638030
-342378
-3385358
444357
444357
0
-3829715
1
-3829714
68450
-3898164
4707929

-17226
680524
97618
-1003089
103504
103504
0
-1106593
-1
-1106594
37806
-1144400
4670069

2567157

1787397

-2790122

-4351563

-3829714

-1106594

3
3
3
substraccin substraccin substraccin divulgado
2414856
-1357598
0

920686
-288473
0

-4557250
-760998
0

-3253344
-724411
0

3
3
substraccin substraccin
-3385356
1200044
0

-1003090
-1462183
0

0
2260372
5673282
5385817
318317
17431
43694
-1
-91976
0
0
5009964
5009964
0
0
0
9525705
-5343141
651235
2225657
-1058362
-2402564
-3832635
-926472
4182564
-2865077
0
-408363
-2751573
582238
0
0
-215846
0
0
0
1
69773
0
-141307
-3896480
0
0
0
2312600
0
0

0
-1357598
5504813
5056449
553825
-9465
-34106
-566
-61324
0
0
2824100
2824100
0
0
0
9386171
-143506
125549
1128056
526608
-997586
-1174743
248610
9242665
20626
-110198
2190760
-2412219
454048
0
0
-188458
0
0
0
566
79901
0
6226
-7443700
0
0
0
-692580
0
0

0
-288473
5249816
4952521
223132
335117
-140063
-2552
-118339
0
0
3941815
3941815
0
0
0
9823844
-4873107
199783
1033111
453307
-2553145
-2374115
-1632048
4950737
-1460649
-620870
13185
-1485085
437445
0
0
-170921
0
0
0
2552
122905
0
240140
-10728214
0
0
0
-22574421
0
0

0
-760998
13241772
4917745
7917257
547086
-23309
-3287
-113720
0
0
3864449
3864449
0
0
0
11787973
3567895
2553388
-475793
588897
3531172
-741691
-1888078
15355868
9871106
-489959
19899933
-2025350
545429
0
0
-7864454
0
0
0
3287
115778
0
-313558
-16026017
0
0
4125606
-18983130
0
0

0
-724411
5589539
4675776
382357
314329
298713
-65
-81571
0
0
4532995
4532995
0
0
0
6144779
-4857713
-1270719
-1369951
-2205570
-374991
995683
-632165
1287066
757007
-102260
2471043
-701293
312347
0
0
-38369
0
0
0
65
73840
0
-1258366
1988865
0
0
0
-6452441
0
0

0
1200044
5210649
4706476
174936
128593
342378
-1995
-139739
0
0
4512838
4512838
0
0
0
7538175
-1989383
261497
81816
-4047275
829264
2117707
-1232392
5548792
-2431066
102260
-1296327
-1153600
462501
0
0
-237217
0
0
0
1995
143173
0
-453851
-11580633
0
0
0
4982557
0
0

0
-1462183
5624691
4670069
532149
610844
-97618
-1945
-88808
0
0
4694847
4694847
0
0
0
7854265
166271
-1443194
94487
2840928
193461
-950909
-568502
8020536
-199724
0
-802504
-1423009
1698102
0
0
-41384
0
0
0
1945
86165
0
280961
-6939245
0
0
0
-3904542
0
0

0
0
0
0
-1156282
0
-5052798
-2578993
0
12900349
10321356

0
0
0
0
-2894294
0
-3856826
1819591
0
0
1819591

7604
0
14352891
0
-4049103
0
1534815
-7238126
0
0
-7238126

0
0
0
0
-4026394
0
2857901
9200957
0
0
9200957

1209
0
0
0
-2995947
0
11436044
4032938
0
14103778
18136716

-1209
0
0
0
-4975138
0
-11586843
-8462907
0
0
-8462907

0
0
0
0
-4263562
0
1228859
881567
0
0
881567

25089689

26094835

26094835

28836311

28846447

30001809

30001809

3/31/2009
3/31/2009
4/27/2010
5/11/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/27/2009
5/11/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/25/2010
5/11/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
2/28/2011
5/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/25/2011
5/11/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

2.65E+11
264536572

2.52E+11
251716126

2.36E+11
235541173

2.11E+11
211143735

2.04E+11
203595084

2.15E+11
214632252

2.11E+11
211364238

625339667 599036831 614742894 582286168 556160531 554314933 549758896

264536572 251716126 235541173 211143735 203595084 214632252 211364238
360803095 347320705 379201721 371142433 352565447 339682681 338394658
0.42302861 0.42020142 0.38315396 0.36261163 0.36607251 0.38720272 0.38446715
0.57697139 0.57979858 0.61684604 0.63738837 0.63392749 0.61279728 0.61553285

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

515097150
54567214
8353976
0
0
0
0
12193328
12193328
0
7913590
7913590
0
15098188
-

NIF-MEX

506343735
56210046
7806444
0
0
0
0
15469476
15469476
0
7161424
7161424
0
16822405

496774222
54744656
7908665
0
0
0
0
16638257
16638257
0
8077372
8077372
0
16252853

554032201
59550404
10212018
0
0
0
0
16996183
16996183
0
8885726
8885726
0
18156749

548298617
58947201
16128431
0
0
0
0
13472187
13472187
0
7531917
7531917
0
17538665

IFRS

507830192
67427070
12923423
0
0
0
0
26434050
28585963
-2151913
5020669
5020669
0
16893767

512890388
65884142
8351076
0
0
0
0
28988005
31033212
-2045207
5442213
5442213
0
17433089

11008132
8950297
5867509
5299728
4276001
6155161
5669759
2615750
3468299
2964367
4494411
3523421
3303475
2864384
8392382
5481998
2903142
805317
752580
807788
568279
0
0
0
0
0
1836772
2015059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
207126
222037
421231288 413166350 406417422 454511444 449997788 440403122 447006246
13502826
13423395
12294745
14176141
8979569
5470324
5241912
8261091
7800256
7595211
8237037
8642227
9856389
9837769
8261091
7800256
7595211
8237037
8642227
7988560
8060273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1867829
1777496
231253632 225872840 222396478 247877276 245763088 219906149 221247214
139537391 137591137 137044803 154148705 152498591 117821628 120025350
233596855 231251809 230694666 255837842 252237229 170594978 173849160
6634405
6495668
6403068
7014044
6235195
6500927
6292697
-161108405 -162004477 -164253707 -184013571 -179731661 -87725383 -92360122
12593386
12538703
12507648
14890256
14523734
12713999
13440129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142094038 137571666 135860191 158334360 158950815 174047200 179805947
142094038 137571666 135860191 158334360 158950815 141306940 146212727
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
24504250
1615451
0
1615451
0
-

0
24506307
3991886
0
3991886
0
-

0
24506328
3764469
0
3764469
0
-

0
24506565
1380065
0
1380065
0
-

0
25577355
2084734
0
2084734
0
-

32740260
28260489
2862571
0
2768318
0
-

33593220
28262777
2610627
0
2521875
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
94253

0
0
88752

301397175
55119258
714580
0
4922655
18685958
6778493
6778493
0
24017572
1696657
7881312
0
3049786
8017955

299391302
48687413
265271
0
553926
18320115
6909484
6909484
0
22638617
2429510
4744569
0
3525502
8448079

297765630
48814062
1853281
0
1937636
18813353
7489401
7489401
0
18720391
1959600
2963087
0
3330014
7962239

339956734
56226908
290600
0
4278343
20021921
12182167
12182167
0
19453877
3223033
233908
0
4615602
8596971

340562407
56670448
378663
0
4822868
20168457
11160134
11160134
0
20140326
3133610
132344
0
4072883
9810086

351065059
58085500
378736
0
4758893
19465016
8992747
8992747
0
24490108
2423728
5955406
0
4431024
9160472

353234431
53643197
421646
0
1064028
20778836
8023148
8023148
0
23355539
2622259
6547356
0
3424500
8030368

0
3371862
221911390
113701278
0
83479997
17147404
7582711
0
0
7582711
0

0
3490957
226753813
96079549
0
106099160
17147404
7427700
0
0
7427700
0

0
0
213699975
19524378
194175597
4133361

0
2505451
223949608
85992383
0
112402724
18281801
7272700
0
0
7272700
0

0
0
206952433
17121667
189830766
4136700

0
2784363
258019144
98415430
0
136887148
15330666
7385900
0
0
7385900
0

0
0
199008592
16958291
182050301
4136737

0
2991403
256972586
96604831
0
137309739
15038137
8019879
0
0
8019879
0

0
0
214075467
19810269
194265198
4136767

0
2519478
292979559
89386076
0
132085703
15511714
55996066
6942296
1232297
14133975
0

0
0
207736210
16720288
191015922
4134712

0
2731056
299591234
91845295
0
136020751
15270685
56454503
6561916
1226344
14278578
0
-

0
33687498
156765133
9302379
147462754
4138000

0
34387665
159655957
9331948
150324009
4138201

0
104589134
0
0
63273130
1804124
0
77985038
-16516032
0
22179972
0
1657868
16617462
0
3904642
0
0
0
36388261
184545141

0
108802367
0
0
55731496
1804124
0
57252434
-3325062
0
21160203
0
-4719414
21974975
0
3904642
0
0
0
36183495
194274166

0
108813145
0
0
52318884
1804124
0
57252434
-6737674
0
16781535
0
5198327
7678566
0
3904642
0
0
0
34858688
192278219

0
108813148
0
0
41924338
1804124
0
57252434
-17132220
0
39390945
0
5198323
30287980
0
3904642
0
0
0
35587704
231829420

0
109309000
0
0
39930767
1804124
0
57253303
-19126660
0
37641443
0
4988868
28747933
0
3904642
0
0
0
33995618
226547225

0
113568000
0
0
22385128
1804124
0
20918876
-337872
0
7371626
0
-2234000
6516299
88917
0
0
0
3000410
38197913
265493411

0
113568000
0
0
19842375
1804124
0
20918878
-2880627
0
12775433
0
-2234000
10625840
48619
0
0
0
4334974
40068864
273920892

divulgado

divulgado

43301445
-

40744726
-

32222930
11078515
9522650
1555865
-2181172
-625307
-

50553037
-

35185377
14999082
11142995
3856087
-5467135
-1611048
-

44419
-

divulgado

50184459

34084457
13370961
10380314
2990647
-2595203
395444

71863
-

divulgado

47455418

29149901
11594825
9519827
2074998
-1437838
637160

65742
-

divulgado

36647717
13905320
10843474
3061846
1146522
4208368
-

58344
-

76579
-

divulgado
45217926
0
45217926
0
0
0
0
0
0
33065744
12152182
9048119
3104063
-223671
2880392
-2062133
2492334
125067
1931023
0
376641

divulgado
52475938
0
52475938
0
0
0
0
0
0
36755605
15720333
10716927
5003406
-260345
4743061
-6614565
130648
72626
0
0
0

63885
-

52124
-

3372296
-

31063
-

3413287
-

55664
-

3499343
-

93994
-

4032623
-

4270449
-

-35837
659355
19311
-4337887
2862877
6386926
-3524049
-7200764
1
-7200763
-87810
-7112953
4421470

-14298
745824
-218505
-2290119
1063454
1063454
0
-3353573
0
-3353573
-28511
-3325062
4168050

4346
622966
-171848
-3544207
-148354
961425
-1109779
-3395853
0
-3395853
16759
-3412612
4146264

4397
666848
-94536
-9004266
1401438
4657172
-3255734
-10405704
0
-10405704
-11155
-10394549
4467171

-11857
658685
76250
-1027820
980300
1168558
-188258
-2008120
-1
-2008121
-13680
-1994441
4337349

-7200763

-3353573

-3395853

-10405704

-2008121

59603
4554467
3925075
0
0
0
0
629392
-14845
803414
1144224
1144224
0
-340810
0
-340810
-2938
-337872
4219776

58022
6745213
4140529
1605513
0
0
215852
783319
174119
-1697385
752222
2256959
-1504737
-2449607
0
-2449607
93151
-2542758
4542094
-2449607
5540700
0
0
5581000
-40300
0
0
0
0
3091093
93151
2997942
198586114
11812092
-22487827
-22399447
17678949

-340810
-8896019
0
0
-9004836
146917
0
0
0
-38100
-9236829
-9233891
-2938

194364126
7828250
-22367338
-22328563
17503633

3
substraccin divulgado
-4337887
-205970
0

-2290119
-1340648
0

3
3
3
substraccin substraccin substraccin divulgado
-3544206
-274678
0

-9004264
2717616
0

-1027819
542019
0

3
substraccin

803414
538
0

-1697382
1250
0

0
-205970
5531457
4421470
414061
850707
-19311
-5843
-129627
0
0
3517868
3517868
0
0
0
4505468
2476036
2929190
1590130
745468
951514
-1925935
-1814331
6981504
951673
0
3994014
-3686037
-235210
0
0
18420
0
0
0
5843
43147
0
811496
-10134577
0
0
0
-3497347
0
0

0
-1340648
4365411
4168049
-42284
145128
218505
0
-123987
0
0
4700846
4700846
0
0
0
5435490
-4558621
-3224748
-1569223
-425641
-288109
1756329
-807229
876869
-596224
0
19060
-429383
173439
0
0
-162027
0
0
0
0
68115
0
-265428
-828177
0
0
0
2793084
0
0

0
-274678
4593094
4146263
92851
287521
171848
-29908
-75481
0
0
4371125
4371125
0
0
0
5145335
-2771988
-1181174
779733
-460029
266045
-1169277
-1007286
2373347
940435
-135952
932139
-1135728
174861
0
0
-79184
0
0
0
29908
137001
0
1017390
-3211561
0
0
0
985683
0
0

0
2717616
4377543
4467172
-24610
-43041
94536
-2506
-114008
0
0
8989642
8989642
0
0
0
7080537
715446
1627725
632729
-386907
-800488
-193567
-164046
7795983
-4737487
-4431507
-1362345
-1313904
704517
0
0
-146403
0
0
0
2506
168001
0
1641648
-755143
0
0
0
4683950
0
0

0
542019
2903628
4337349
-2537104
1361494
-76249
-11289
-170573
0
0
3978215
3978215
0
0
0
6396043
5169309
3332329
74401
2336961
368772
593144
-1536298
11565352
5378997
1053232
6567725
-3168410
1796566
0
0
-509300
0
0
0
11289
202355
0
-574460
-11027936
0
0
0
-3149676
0
0

0
538
4169193
4219777
-2116
129045
14845
-7686
-184672
0
0
2246803
4554467
-1931023
-376641
0
7219948
-6465086
-365260
569330
-2756528
-651113
-950139
-2311376
754862
822257
0
0
-817272
348484
1127130
0
-27269
0
0
0
7686
185671
-2173
0
-4782127
1264040
0
-512632
0
0
0

0
1250
4183567
4542514
-73217
23283
-174119
-4246
-130648
0
0
6745213
4923848
1605513
215852
0
9232648
-4007167
217133
289685
1256052
-175291
-4560811
-1033935
5225481
-1214080
0
0
-1620761
342000
234540
0
-205652
0
0
0
4246
114968
-83421
0
-8583748
-4409830
0
-125651
0
0
0

0
0
0
0
-2374940
0
-4262290
-2201400
0
0
-2201400

0
0
0
0
-3782797
0
161536
-547532
0
8353976
7806444

0
0
0
0
-3731024
0
-466220
102221
0
0
102221

0
0
0
0
-4343038
0
-1096055
2303353
0
0
2303353

0
0
0
0
-4576962
0
-3301298
5916413
0
0
5916413

0
0
0
0
-4502508
0
-1031027
-3205008
0
16128431
12923423

0
0
0
0
-4841341
0
793074
-4572347
0
0
-4572347

30001809

30001809

30001809

30001809

30001809

31268019

31268019

12/31/2010
12/31/2010
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/25/2011
5/11/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/26/2012
5/11/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/23/2012
5/11/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

12/31/2010 3/31/2011
2.03E+11
202818510

2.03E+11
202997906

2.02E+11
202186024

2.40E+11
239871521

2.39E+11
239116101

2.27E+11
226609408

6/30/2012
2.29E+11
229351720

515097150 506343735 496774222 554032201 548298617 507830192 512890388

202818510 202997906 202186024 239871521 239116101 226609408 229351720
312278640 303345829 294588198 314160680 309182516 281220784 283538668
0.39374807 0.40090929 0.40699782 0.43295592 0.43610561 0.44623067 0.44717492
0.60625193 0.59909071 0.59300218 0.56704408 0.56389439 0.55376933 0.55282508

9/30/2012

12/31/2012

IFRS

IFRS

502307193
65293621
10106004
0
0
0
0
28091187
30116099
-2024912
5453294
5453294
0
16578014
5065122
2227199
724687
1860396
0
0
252840
437013572
5062239
10070117
7976877
0
0
2093240
212486307
115180341
171187994
5901016
-92974348
13191304
0
0
174949447
142672339
0
0
0

478768717
63320496
12477703
0
0
0
0
23697673
25463982
-1766309
5477953
5477953
0
16485053
0
5182114
2227802
608255
2192784
0
0
153273
415448221
3098222
8929608
7978778
0
0
950830
212301155
115514382
170905784
5713884
-94209046
14376151
0
0
173522019
142444398
0
0
0

32277108
30554756
3890706
0
3808195
0
0
0
82511

345454026
54697854
411059
0
1086610
20000359
8746768
8746768
0
24453058
3074836
504601
0
3981316
6986376
0
9905929
290756172
81936180
0
137671304
15625614
55523074
2992805
1111114
13847853
0
0
37571302
156853167
8941791
147911376
4138201

31077621
13046503
4550714
0
4550714
0
0
0
0
0

323169638
53793196
428635
0
981026
20515688
6629627
6629627
0
25238220
3003022
623474
0
4295309
7675304
0
0
9641111
269376442
53052323
0
153339580
12861147
50123392
4828430
205984
13460947
0
0
0
31628031
155599079
14487781
141111298
4139201

0
113704000
0
0
17178203
1804124
0
20918367
-5544288
0
12890972
0
-2234000
12150995
28997
0
0
0
2944980
40065860
265804004

0
113929110
0
0
10842125
1804124
0
20919242
-11881241
0
12200862
0
-3174000
-3004962
-137000
0
0
0
18516824
40379833
234329995

divulgado
51232988
0
51232988
0
0
0
0
0
0
35499228
15733760
10343274
5390486
-2211085
3179401
-4428552
391598
75619
0
0
253375

divulgado
48109508
0
48109508
0
0
0
0
0
0
33390640
14718868
11017077
3701791
-2997185
704606
-4252598
1026428
92101
859404
0
0

62604
4820150
4099068
42596
0
0
0
678486
270987
-978164
1615635
2110514
-494879
-2593799
0
-2593799
69866
-2663665
4201786

74923
5279026
4163450
0
0
0
236166
879410
297691
-3250301
2585151
-11713419
14298570
-5835452
0
-5835452
501501
-6336953
4220511

-2593799
382686
0
0
542147
-20003
0
0
0
-139458
-2211113
69866
-2280979

-5835452
-8358855
0
-940000
-5200914
-130997
0
0
0
-2086944
-14194307
501501
-14695808

199512642
11859265
-15922066
-15767890
17231094

197036359
11507486
-11881241
-11219661
17184167

3
3
substraccin substraccin
-978160
201
0

-3250302
5088
0

0
201
5631355
4201786
1443798
392780
-270987
2202
-138224
0
0
4566798
4777576
42597
-253375
0
9220194
918928
-934532
367135
-920532
186477
2286396
-66016
10139122
-749609
0
0
-1688972
333885
656422
0
-264522
0
0
0
-2202
130186
85594
0
-7634585
418024
0
-754480
0
0
0

0
5088
5097541
4220090
247685
1115615
-297691
-21135
-167023
0
0
4419621
5042859
-859404
236166
0
6271948
2795979
4038634
185353
410542
216268
-1011891
-1042927
9067927
-2771889
0
0
-3873858
1379499
2038351
0
59188
0
-895000
0
21135
177796
-1679000
0
-3924339
-14511218
0
505202
0
0
0

0
0
0
0
-4660247
0
-2637882
1754928
0
0
1754928

0
0
0
0
-4865427
0
14947104
2371699
0
0
2371699

31268019

31268019

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
7/2/2013
7/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

2.21E+11
221105153

2.08E+11
207801564

502307193
221105153
281202040
0.44017915
0.55982085

478768717
207801564
270967153
0.4340333
0.5659667

%KD CEMEX
0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

%KD

Consolidado 3/31/2006
DIVERSOS
Metodo Contable
NIF-MEX
ACTIVO
Activo total
36147864
Activo Corriente 17140530
Efectivo e Invers CP 99210
Inversiones financieras
Acts Dis p/Venta
- CP
Con fines de negociac
CP
Actv Finan Mant
- Vcmt CP
Cuentas por cobrar
11498527
CP
Clientes
Estimac p/ cuent
- incobr
Otr cuent por cobrar
1039349
CP
Otras cuentas -por cob CP
Provisiones deudores
Inventario
4390493
Activos Biologicos
- CP
Otros Activos CP
112952
Gast pagados por
- antic
Instrum Financi Deriv CP 0
Act disponib p/- su venta
Operaciones Discontin CP 0
Derechos y licencias
Otros Activos Activo no Corriente
Document por Cobrar LP 0
Inversiones Inv en Empresas Relac22262
Activos Fin Mant
- a Venci
Activos Dispo p/Venta
LP
Otras Inversiones
Prop, planta y equi18094832
neto
Construc y Obras Infrs
16730681
Maquinarias y Equipos
5920242
Otros Equipos
108708
Amortiz y Deprec Acum
6458962
Construciones en Proc
1794164
Propiedades de- inversion
Activos Biologicos
- LP
Intangibles neto
Creditos Comerciales CP 0
Marcas
Derechos y licencias
Acuerdos de concesion
-

6/30/2006

9/30/2006

12/31/2006 3/31/2007

6/30/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

38941340
19485084
119465

40727764
20484243
375943
0
0
0
0
13145298
13145298
0
1344599
1344599
0
5495299

13081451
1451299
4720808
-

112061

0
0
0
22264
18557259
16856669
6144511
108545
6597701
2045235
0
-

42491802
20653419
985338
0
0
0
0
13167996
13167996
0
1353214
1353214
0
5018518
-

123104
0
0
0
0
0
123104
19361083
0
22345
22345
0
0
0
19338738
17218387
6332192
113645
-6868291
2542804
0
0
0
0
0
0
0

NIF-MEX

41267454
18553704
196179
0
0
0
0
11580736
11580736
0
1220683
1220683
0
5405190
-

128353
0
0
0
0
0
128353
20440634
0
22269
22269
0
0
0
20418365
18644309
6841234
115016
-7071581
1889386
0
0
0
0
0
0
0

43556049
19950127
229713
0
0
0
0
13054147
13054147
0
1333882
1333882
0
5179681
-

150916
0
0
0
0
0
150916
21344800
0
22287
22287
0
0
0
21196165
19085180
7005249
116229
-7335730
2325236
0
0
0
0
0
0
0

152703
0
0
0
0
0
152703
21947495
0
22279
22279
0
0
0
21798919
19156654
7113774
112835
-7491584
2907241
0
0
0
0
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta
LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP

0
0

0
0

0
0
0
0
0
0

0
-

PASIVO
Pasivo total
16896540
Pasivo Corriente 8288611
Deudas Financieras CP
682744
Bonos y papeles comer CP 0
Otros Credit c/Costo CP 0
Provedores CP
3936404
Impuestos por Pagar309820
CP
Impue a la utilidad
a pg
Otros impuestos
- p/ pagar
Otros Pasivos CP 3359643
Interes por Pagar
9675
Inst Finan Deri (PasCir)
0
Otr ingresos difer
- circ
Beneficios a Empleados 0
Provisiones CP
53070
Pas s/ act ncor-a ven CP
Operac Discontinu(PaCir) 0
Otros CP
Pasivo no corriente
Deudas Financieras4441336
LP
Bonos y papeles comer LP 0
Acredores Varios LP
0
Impuestos Diferidos3885388
LP
Otras obligaciones
Pasiv p/Inst Finan
- Deriv
Otros ingresos-diferidos
Beneficios Empleados
180973
LP
Provisiones LPPas s/ act ncor-a ven LP
Operaciones Discontin LP 0
Otros LP
Patrim neto consolidado
19251324
Int min(part no control) 6
Patrimonio neto 19251319
Capital social
6156619

18749919
10577010
1580341
0
0
5354028
0
3642641
3894
0
0
63728
-

3948853
0
0
3958827
188156
-

20191422
59
20191363
6146527

0
0
0

0
0
0
0
0
0

19666156
11399904
3341869
0
0
4503917
0
003554118
8839
0
0
0
50861
0
3494418
8147369
3963202
0
0
3988129
196038
0
0
196038
0
0
0
21061608
48
21061560
6253508

0
0
126349
0
0
0
-

0
0
126298
0
0
126298
-

0
0
0

0
0
126349

0
0
0

19540420
11868315
1083627
0
0
6122620
308057

18209975
10801759
1954123
0
0
4580879
22947

19516493
12590277
2398476
0
0
5829995
0
0
0
4361806
4359
0
0
0
82135

4354011
9932
0
0
0
53483

4243810
10352
0
0
0
35180
-

0
4290597
7528540
3557000
0
0
3795368
176173
0
0
176173
0

0
4198279
7298428
3262639
0
0
3837964
197826
0
0
197826
0

0
0
22951382
209
22951173
6356500

0
4275312
6846586
2668277
0
0
3957456
220853
0
0
220853
0
-

0
0
23057479
238
23057241
6420123

0
0
24039555
302
24039253
6393369

Recompra de Acciones
0
Sobreprecio Venta Acc
0
Aportac p Fut Aum Cap 0
Otro capital contribuido
Utilid reten (perd
- acum)
Reserva Legal
1062876
Otras Reservas
172104
Result Ejerci Anteriores
25510758
Utilidad del Ejercicio269798
Otros
Exceso Actlzc Pat-14357173
Neto
Res p Activ no Monet
-476398
Ga (pe) actua p/
- obl lab
Efecto Acum p/Conversion0
Camb val act fi- dis p/ve
Efe Acum p/Val Inst-100233
Fina
Camb valor razon
- otr act
Met part asoc -y neg conj
Result p/Impuest Diferid
-977962
Pasivo Moneda Extr 264274
CP
Pasivo Moneda Extr LP
0

0
0
0
1061079
171813
25469135
1215155
-14307967
-473909
0
-77072
-978009
344123
0

ESTADO DE RESULTADOS
Meses
3
Origen de los datos
divulgado
divulgado
Ingresos netos
6750505
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos Arrendamientos
Construccion Otros IngresosCosto de Ventas 4090567
Resultado Bruto 2659938
Gastos operativos 2212210
Util(per) ant ot ing/gas
447728
Otros ingresos (gastos)
29913
Result operativo EBIT477641
Ing (gastos) financ
- neto
Tot ingresos financieros
Ingresos Financieros 5980
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst
- fina

0
0
0
450501
31081201
1097312
177681
26339229
3466979
0
-14937029
-531065
0
0
0
-143562
-13284152
0
-978250
282606
0

0
0
0
455010
16320238
1108352
179469
14671562
360856
0
-138131
0
0
0
0
-109787
-28343
0
0
420055
0

0
0
0
453115
17300731
1103679
178715
14615445
1402892
0
-107962
0
0
0
0
-79630
-28332
0
0
230351
0

3
divulgado

9668784
-

divulgado

8219294

5777822
3890962
2446185
1444777
47821
1492597

13118634
-

4880488
3338806
2511851
826955
42365
869321
-

2242
-

0
0
0
443203
28973284
1079531
174800
25912454
1806498
0
-14608436
-485577
0
0
0
-118884
-13022411
0
-981564
320038
0

7887198
5231435
2967365
2264071
114184
2378255
-

20775
-

48061
-

divulgado
7796497
0
7796497
0
0
0
0
0
0
4655040
3141457
2511904
629553
17336
646889
-156365
5799
5799
0
0
0

divulgado
10967220
6549907
4417313
2785802
1631511
50652
1682162
2046
-

Otros Productos Financie 0

Total gastos financieros
Gastos Financieros 130425
Perd por fluct cambiaria
Perdida por derivados
Amort de gast -p/ emision
Va raz in fin(par no or)
0
Otros gastos financieros 0
Result Inver Permanent 0
Resultado antes impuest
355903
Impuesto a las gananc86078
I.S.R.
45794
I.S.R. Diferido
40284
Result despues de Imp
269825
Operac descontinuadas 0
Utilidad Consolidada269825
Int min(part no control) 27
Ganancia/perdida neta
269798
Depreciacion Operativa
190956

0
-

0
-

138877
-

156233
-

176484
-

0
0
0
1331226
385341
262711
122629
945885
0
945885
56
945829
190551

0
0
0
779944
209748
146711
63038
570196
0
570196
-26
570222
189907

0
0
0
2317025
685956
967184
-281229
1631069
0
1631069
141
1630929
193747

945885

570196

1631069

Utilidad Consolidada269825
Total otr partid- integr
Res p activ no -monet
Ga (pe) actua p/
- obl lab
Efecto acum p/conversion
Camb val act fi- dis p/ve
Efe acum p/val- inst fina
Camb valor razon
- otr act
Met part asoc -y neg conj
Ot resultados integrales
Utilidad (perd)-integral
Ut (pe) int no controlad
Ut (pe) integr controlad
-

(12 m) Ingesos-netos
(12m) Ut (per)-de operac
(12m) Part contr
- en u(p)
(12m) Ut(pe) neta
- consol
(12m) Dep y amort
operat

FLUJO DE CAJA
Meses
Origen de los datos
divulgado

Resultado Antes de Impue 0

Partidas s/Impac en Efec 0
Estimacion del Ejercicio 0

0
162164
162164
0
0
0
0
0
12243
502767
141877
68681
73196
360891
0
360891
35
360856
221179

360891
0
0
0
0
0
0
0
0
0
360891
0
360891
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

0
174280
0
0
0
1504408
460751
305421
155330
1043656
0
1043656
71
1043586
226330
1043656
-

3
substraccin

0
0
0

0
0
0

Provision el Ejercicio
0
Otras Partidas N/Realiza 0
Partidas Rela c/Act Inve
190956
Depreciacion y amortiz
190956
Util(Per)Vta Inmu Maq Eq 0
Perdida por Deterioro
0
Part Asocia Negoc Conjun 0
Dividendos Cobrados
0
Intereses a Favor
0
Fluctuac cambiaria
(inv)
Otras partidasPart Rela Ativ Financiam 0
Intereses Devengados
0
Fluctuac cambiaria
(fin)
Operac fin de derivados
Otras partidasFlujo Deri Res Antes 190956
Imp
Flujos Gene/Util
- en Oper
Dec(inc) Cuentas p/1518083
Cobr
Dec(inc) inventarios-463722
De/Inc en Otr Ctas x 264805
Cob
Incr(decr) proveedores
-1164131
Incr(decr) otros pasivos
-683705
Impues Utilid Paga/Devue
Recurs Generd por la-64254
Op
Recurs Generd en Inver
-393580
Inver Acc c/Carat
- Perman
Dispo Accio c/Carac
Perm
Compra de Bienes de
-430171
Uso
Venta de Activo Fijo 1229
Inversiones temporales
Dispos de invers
- tempora
Invers en Activos
- Intang
Disposi Activos- Intangib
Adquisicion de-negocios
Disposicion de-negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic- Pres Ter
Otras Partidas
0
Recurs Generd por Finac
350793
Financiamientos Bancario 0
Financiamient Bursatiles
583049
Otros Financiamentos
0
Amort Financia Bancarios
-232256
Amort Financiam Bursatil 0
Amortiz Otr Financiament 0

0
0
190555
190555
0
0
0
0
0
-

0
0
191375
191375
0
0
0
0
0
-

0
0
-

0
0
-

190555
-

191375
-

-1601032
-235175
-488462
1320881
338499
-

163895
-519077
208558
-1116151
-150351
-

496986
-595156
-

-2488793
-725099
-

-449523
20701
-

-191259
3741
-

0
118535
1480810
-581806
0
-485315
0
0

0
1683408
1733091
0
0
-53933
0
0

0
0
194254
194254
0
0
0
0
0
0
0
0
0
0
0
0
194254
3190934
193897
859882
-154597
1342580
949172
0
3385188
-1433859
0
0
-1818438
141677
0
0
242902
0
0
0
0
0
0
0
-2952362
-2310083
0
0
-472255
0
0

0
0
221179
221179
0
0
0
0
0
0
0
0
0
0
0
0
221179
-1022785
1719062
-1044673
159171
-894793
-961552
0
-801606
-906844
0
0
-265776
996
0
0
-642064
0
0
0
0
0
0
0
529685
859650
0
0
-329965
0
0

0
0
240424
240424
0
0
0
0
0
0
0
0
0
0
0
0
240424
668588
-1521541
205184
93187
1270091
621666
0
909012
-926765
0
0
-563076
1946
0
0
-365635
0
0
0
0
0
0
0
-477267
452176
0
0
-580513
0
0

Inc.Desc en Capit Social 0

Dividendos
0
Prima Venta de Acciones 0
Aporte p/Fut Aum Capital 0
Intereses Pagados
0
Recompra de Acciones
0
Otras Partidas
0
Incr neto en efec e inv
-107042
Difere Cambi Efect
Equiv
Efec Eq Efe Prin- Periodo
Efect Equi Efe Fin
- Perio
CANTIDAD DE ACCIONES
Total de acciones outst
1342196
DIVERSOS
Fecha del Balance
3/31/2006
Fecha da la Moneda
3/31/2006
Fecha de divulgacion
6/15/2007
Fecha ult rectificacion
5/26/2011
Formato del balance
Ind2 Mexico
Consolidado Si

0
-295154
0
0
0
0
0
20366

0
4250
0
0
0
0
0
-1530483

0
-170023
0
0
0
0
0
-1001033
0
0
-1001033

0
0
0
0
0
0
0
-1178765
0
0
-1178765

0
-348930
0
0
0
0
0
-495020
0
0
-495020

1342196

1342196

1342196

1342196

1342196

6/30/2006
6/30/2006
7/24/2007
5/26/2011
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/24/2007
10/26/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
11/3/2008
10/26/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
6/30/2008
10/26/2012
Ind2 Mexico
Si

6/30/2007
6/30/2007
7/28/2008
10/26/2012
Ind2 Mexico
Si

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008 3/31/2009

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

45270191
20847652
294010
0
0
0
0
12542882
12542882
0
1630925
1630925
0
6226287
-

49647537
23675208
729986
0
0
0
0
14916370
14916370
0
1679603
1679603
0
6180749
-

153548
0
0
0
0
0
153548
22810957
0
22289
22289
0
0
0
22662306
19886509
7370099
114651
-7812671
3103718
0
0
0
0
0
0
0

NIF-MEX

48648212
21878143
204920
0
0
0
0
13047630
13047630
0
2113377
2113377
0
6390666
-

168500
0
0
0
0
0
168500
24097703
0
22271
22271
0
0
0
23728397
22528310
8014796
107083
-8130021
1208229
0
0
0
0
0
0
0

50067433
23087483
266676
0
0
0
0
14220323
14220323
0
2126365
2126365
0
6283446
-

121550
0
0
0
0
0
121550
24697457
0
22271
22271
0
0
0
24354131
22595351
8117991
99473
-8340926
1882242
0
0
0
0
0
0
0

51243797
23650444
245090
0
0
0
0
13459052
13459052
0
2523021
2523021
0
7221047
-

190673
0
0
0
0
0
190673
24942568
0
22271
22271
0
0
0
24354090
21821721
8205027
98964
-8520975
2749353
0
0
0
0
0
0
0

55513086
26989514
1613478
0
0
0
0
16690400
16690400
0
1854952
1854952
0
6657344
-

202234
0
0
0
0
0
202234
25575584
0
22271
22271
0
0
0
25116063
22190889
8210942
84682
-8730795
3360345
0
0
0
0
0
0
0

NIF-MEX

53481059
24478621
1997443
0
0
0
0
13974403
13974403
0
1873139
1873139
0
6464327
-

173340
0
0
0
0
0
173340
27077648
0
22271
22271
0
0
0
26720379
24067041
8599833
82921
-8952657
2923241
0
0
0
0
0
0
0

169309
0
0
0
0
0
169309
27407053
0
22271
22271
0
0
0
27053598
25114977
8783907
82567
-9184300
2256447
0
0
0
0
0
0
0

0
0
126361
0
0
126361
-

0
0
347035
0
0
347035
-

0
0
321055
0
0
321055
-

0
0
566207
0
245152
321055
-

0
0
437250
0
116195
321055
-

0
0
334998
0
89611
245387
-

0
0
331184
0
85797
245387
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

20314690
13340044
3515625
0
0
5613874
0
0
0
4210545
7965
0
0
0
67160

22463317
12378422
985714
0
0
6635083
0
0
0
4757625
21009
0
0
0
37999

21822148
11538547
1835714
0
0
4957404
0
0
0
4745429
28259
0
0
0
27120

21712055
12079373
1670714
0
0
5631826
0
0
0
4776833
4764
0
0
0
46071

22562045
11862996
1660714
0
0
5302247
0
0
0
4900035
20126
0
0
0
29069

25326117
12474953
1585714
0
0
5187125
0
0
0
5702114
72669
0
0
0
18729

23943431
10937428
1785714
0
0
3935501
0
0
0
5216213
41948
0
0
0
36609

0
4135420
6908177
2669638
0
0
4001100
237439
0
0
237439
0

0
4698617
10036040
5878571
0
0
4017078
140391
0
0
140391
0

0
0
24955502
353
24955149
6495884

0
4690050
10194306
1878571
4000000
0
4153501
162234
0
0
162234
0

0
0
27184220
560
27183660
6595398

0
4725998
9632682
1185714
4000000
0
4254788
192180
0
0
192180
0

0
0
26826064
567
26825497
6595398

0
4850840
10699049
1185714
5000000
0
4300426
212909
0
0
212909
0

0
0
28355378
585
28354793
6595398

0
5610716
12850283
792857
8171456
0
3800322
85648
0
0
85648
0

0
0
28681752
724
28681028
6595398

0
5137656
12856017
3964313
5000000
0
3773697
118007
0
0
118007
0
-

0
0
30186969
789
30186180
6595398

0
0
29537628
746
29536882
6595398

0
0
0
460381
18093699
1121465
181590
14832410
1958233
0
-94815
0
0
0
0
-66468
-28346
0
0
530847
0

0
0
0
467434
20186590
1138560
184360
15032485
3831185
0
-65762
0
0
0
0
-48855
-16907
0
0
279908
0

0
0
0
467432
19868868
1138559
184357
18273111
272841
0
-106201
-16907
0
0
0
-89294
0
0
0
463035
0

0
0
0
467434
21063716
1138559
184357
18273109
1467691
0
228245
-16907
0
0
0
245152
0
0
0
124308
0

0
0
0
467434
21529726
1138465
184343
18273218
1933700
0
88470
-16907
0
0
0
105377
0
0
0
314267
0

0
0
0
467432
23124231
1138559
184357
18273111
3528204
0
-881
0
0
0
0
-881
0
0
0
170643
0

0
0
0
467432
22624038
1138559
184357
21265437
35685
0
-149986
0
0
0
0
-149986
0
0
0
302653
0

divulgado

divulgado

9248228
-

14253432
-

5450431
3797797
2961612
836185
33468
869653
-

8339101
5914331
3154524
2759807
51604
2811411
-

25132
-

37775
-

divulgado
8882519
0
8882519
0
0
0
0
0
0
5427710
3454809
2951812
502997
53944
556941
-201916
10039
10039
0
0
0

divulgado

divulgado

11997483
-

9635496
-

6969153
5028330
3147310
1881020
-12761
1868259
-

14703452
-

5572869
4062627
3230669
831958
37679
869637
-

19236
-

divulgado

8280587
6422865
3980965
2441900
-7399
2434501
-

22502
-

106295
-

divulgado
9173142
0
9173142
0
0
0
0
0
0
5644320
3528822
3321752
207070
19265
226335
-199953
71603
71603
0
0
0

0
-

0
211955
211955
0
0
0
0
0
2829
357854
85006
66645
18361
272848
0
272848
7
272841
265375

201744

213206
-

0
0
0
730837
197945
127604
70342
532892
0
532892
28
532864
227874

0
0
0
2683636
840188
866821
-26633
1843448
0
1843448
181
1843267
201416

532892

1843448

272848
0
0
0
0
0
0
0
0
0
272848
0
272848
-

3
3
substraccin substraccin divulgado
0
0
0

0
0
0

357854
1023066
374819

0
-

0
-

212881
-

0
271556
241916
29640
0
0
0
0
0
26382
-9260
17366
-26626
35642
0
35642
-43
35685
293080

215586

256737
-

0
0
0
1676627
481759
380471
101288
1194868
0
1194868
18
1194850
263764

0
0
0
668206
202059
156422
45637
466147
0
466147
139
466008
265880

0
0
0
2213983
619415
1119518
-500103
1594568
0
1594568
65
1594503
263644

1194868

466147

1594568

35642
0
0
0
0
0
0
0
0
0
35642
0
35642
-

3
3
3
substraccin substraccin substraccin divulgado
1676628
764700
302036

668207
625429
322057

2213984
1298085
968826

26382
1130735
592409

0
0
212917
212917
0
0
0
0
0
0
0
0
0
0
0
0
212917
-1473509
719862
-956089
-696913
-307953
-232416
0
-1260592
-762190
0
0
-352593
1014
0
0
-410611
0
0
0
0
0
0
0
1041770
1076944
0
0
-40796
0
0

0
0
201988
201988
0
0
0
0
0
0
0
0
0
0
0
0
201988
-1073355
-2180330
944486
-558108
207711
512885
0
-871367
-916910
0
0
-2979537
748119
0
0
1314508
0
0
0
0
0
0
0
388382
-254856
0
0
840535
0
0

505294
142953
264259
265375
-1116
0
0
0
0
0
0
211955
211955
0
0
0
1857134
-2110563
1673355
-428974
35851
-1681477
-1027985
-681333
-253429
-916931
-73500
0
-851415
7924
0
0
-5583
0
0
0
5643
0
0
0
645294
850000
0
0
0
0
0

463984
-1320
265820
263764
2056
0
0
0
0
0
0
212881
212881
0
0
0
2920029
-1199353
-1411076
-2914
67882
674346
-30197
-497394
1720676
-215745
0
0
-271858
52822
0
0
1
0
0
0
3290
0
0
0
-1443175
-850000
0
0
-7858
0
0

312915
-9543
262800
265880
-3080
0
0
0
0
0
0
215586
215586
0
0
0
1772022
-1531038
412081
-910468
-137697
-329579
-184347
-381028
240984
-1052342
0
0
-996245
18960
0
0
-78733
0
0
0
3676
0
0
0
789772
0
1000000
0
-10000
0
0

404874
-75615
257556
260295
-2739
0
0
0
0
0
0
351801
351801
0
0
0
4121426
-933508
-1405731
399011
34007
807084
-399912
-367967
3187918
-1963644
0
0
-1852771
42040
0
0
-157169
0
0
0
4256
0
0
0
-98861
1435742
-1000000
0
17858
0
0

530041
8285
324516
293080
31436
0
0
0
0
0
0
241916
241916
0
0
0
1723549
-665262
2413649
-97044
309953
-1251624
-1488740
-551456
1058287
-601685
0
0
-603736
3578
0
0
-5724
0
0
0
4197
0
0
0
-72637
200000
0
0
0
0
0

0
5623
0
0
0
0
0
-981012
0
0
-981012

0
-197296
0
0
0
0
0
-1399894
0
0
-1399894

0
0
0
0
-204706
0
0
-525066
0
729986
204920

0
-348942
0
0
-236375
0
0
61756
0
0
61756

0
-4
0
0
-200224
0
0
-21586
0
0
-21586

0
-241615
0
0
-310846
0
0
1125413
0
242975
1368388

0
0
0
0
-272637
0
0
383965
0
1613478
1997443

1342196

1342196

1342196

1342196

1342196

1342196

1342196

9/30/2007
9/30/2007
4/2/2009
10/26/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
3/17/2009
10/26/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/30/2009
10/26/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
7/27/2009
10/26/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/22/2009
10/26/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/17/2010
10/26/2012
Ind2 Mexico
Si

3/31/2009
3/31/2009
5/24/2010
10/26/2012
Ind2 Mexico
Si

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

12/31/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

54545676
25533513
2839961
0
0
0
0
14418769
14418769
0
1999173
1999173
0
6102026
-

55066890
26257929
3924946
0
0
0
0
13418419
13418419
0
2146708
2146708
0
6597858
-

173584
0
0
0
0
0
173584
27432067
0
22271
22271
0
0
0
27063945
25731025
9142102
81838
-9414237
1523217
0
0
0
0
0
0
0

59168045
30472463
6510779
0
0
0
0
15977687
15977687
0
1679751
1679751
0
6135802
-

169998
0
0
0
0
0
169998
27173270
0
22271
22271
0
0
0
26840684
25742656
9262267
78692
-9625288
1382357
0
0
0
0
0
0
0

NIF-MEX

57372040
27752782
3840080
0
0
0
0
14449863
14449863
0
2287112
2287112
0
7014510
-

168444
0
0
0
0
0
168444
27119109
0
22271
22271
0
0
0
26743007
26068217
9097218
76823
-9612618
1113367
0
0
0
0
0
0
0

61820225
29981383
4393093
0
0
0
0
15977960
15977960
0
2293460
2293460
0
7150991
-

161217
0
0
0
0
0
161217
27175940
0
22271
22271
0
0
0
26803774
26086580
9137838
81416
-9859224
1357164
0
0
0
0
0
0
0

63075552
30639099
4189859
0
0
0
0
15334444
15334444
0
2534703
2534703
0
8405325
-

165879
0
0
0
0
0
165879
27688772
0
22271
22271
0
0
0
27251060
26100864
9187865
85375
-10106651
1983607
0
0
0
0
0
0
0

68277570
35218813
6604564
0
0
0
0
18635299
18635299
0
1871875
1871875
0
8028167
-

174768
0
0
0
0
0
174768
28321399
0
22271
22271
0
0
0
27847307
26549806
9349272
94565
-10356763
2210427
0
0
0
0
0
0
0

78908
0
0
0
0
0
78908
28940333
0
22271
22271
0
0
0
28469868
27927834
9705633
115980
-10612224
1332645
0
0
0
0
0
0
0

0
0
345851
0
100464
245387
-

0
0
310315
0
64928
245387
-

0
0
353831
0
93300
260531
-

0
0
349895
0
89364
260531
-

0
0
415441
0
154910
260531
-

0
0
451821
0
191290
260531
-

0
0
448194
0
173520
274674
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

23960633
11555089
1885714
0
0
4601226
0
0
0
5068149
38543
0
0
0
53056

23990377
11570368
1185714
700000
0
4891300
0
0
0
4793354
25628
0
0
0
60293

25831388
13649452
792857
700000
0
6147245
120415
0
120415
5888935
57382
0
0
0
62715

24240239
11948217
792857
0
0
5433031
0
0
0
5722329
35480
0
0
0
44111

27475779
11879772
0
0
0
5824938
0
0
0
6054834
54063
0
0
0
43380

28015645
12192993
0
0
0
6071339
0
0
0
6121654
99253
0
0
0
41237

30458495
17368970
0
2250000
0
7453359
363112
0
363112
7302499
78176
0
0
0
67425

0
4976550
12268740
921456
7250000
0
3946916
150368
0
0
150368
0

0
4707433
12331778
3171456
5000000
0
3977693
182629
0
0
182629
0

0
0
30585043
838
30584205
6595398

0
5768838
12072222
921456
7250000
0
3783563
117203
0
0
117203
0

0
0
31076513
1050
31075463
6595398

0
5642738
12154141
921456
7250000
0
3840531
142154
0
0
142154
0

0
0
33336657
1217
33335440
6595398

0
5957391
15318986
921456
10250000
0
3987502
160028
0
0
160028
0

0
0
33131801
728
33131073
6595398

0
5981164
15425410
921456
10250000
0
4079466
174488
0
0
174488
0

0
0
34344446
974
34343472
6595398

0
7156898
12821109
921456
8000000
0
3654644
245009
0
0
245009
0
-

0
0
35059907
702
35059205
6595398

0
0
37819075
585
37818490
6595398

0
0
0
467434
23658177
1138559
184357
21265434
1069827
0
-136804
0
0
0
0
-136804
0
0
0
143770
0

0
0
0
467434
24120798
1138465
184343
21264561
1533429
0
-108167
0
0
0
0
-108167
0
0
0
249981
0

0
0
0
467432
26373888
1138559
184357
21264437
3786535
0
-101278
0
0
0
0
-101278
0
0
0
47555
0

0
0
0
467432
26201624
1138559
184357
24460404
418304
0
-133381
0
0
0
0
-133381
0
0
0
192101
0

0
0
0
467434
27490244
1138559
184357
24460404
1706924
0
-209604
0
0
0
0
-209604
0
0
0
162155
0

0
0
0
467434
28297881
1138465
184343
24460512
2514561
0
-301508
0
0
0
0
-301508
0
0
0
163735
0

0
0
0
467432
30938278
1138559
184357
24460404
5154958
0
-182618
0
0
0
0
-182618
0
0
0
310617
0

divulgado

divulgado

11701881
-

10096862
-

6875101
4826780
3348710
1478070
89544
1567614
-

15793827
-

6103739
3993123
3233560
759563
34977
794540
-

51612
-

divulgado

8964691
6829136
3602576
3226560
24409
3250969
-

59989
-

70186
-

divulgado
9781529
0
9781529
0
0
0
0
0
0
5978680
3802849
3142496
660353
29461
689814
-112771
67627
36048
31579
0
0

divulgado

divulgado

13008606
-

11311116
-

7624040
5384566
3467897
1916669
43331
1960000
-

18161101
-

6669833
4641283
3410761
1230522
94148
1324670
-

73501
-

divulgado

10150658
8010443
4284110
3726333
-67223
3659110
-

74211
-

85209
-

0
-

0
-

226555
-

0
180398
180398
0
0
0
0
0
-3628
573415
155488
98520
56968
417927
0
417927
-377
418304
299986

229596

215776
-

0
0
0
1431471
397239
224020
173219
1034232
0
1034232
90
1034142
300342

0
0
0
643824
180215
149436
30779
463609
0
463609
7
463602
315317

0
0
-12761
3138001
884729
1188873
-304144
2253272
0
2253272
165
2253107
298971

1034232

463609

2253272

417927
0
0
0
0
0
0
0
0
0
417927
0
417927
-

3
3
3
substraccin substraccin substraccin divulgado
1431471
911793
486833

643824
706322
365188

3138001
98172
-163865

573415
914528
422021

0
-

0
-

219882
-

0
-

248997
-

245017
-

0
0
0
1835188
546321
399350
146971
1288867
0
1288867
247
1288620
299405

0
0
0
1151415
343810
251845
91965
807605
0
807605
-32
807637
303176

0
0
140134
3663953
1023667
1451567
-427900
2640286
0
2640286
-110
2640396
310701

1288867

807605

2640286

3
3
3
substraccin substraccin substraccin
1835188
927425
420572

1151415
752386
382305

3663954
568777
-85148

445127
-20167
263551
300342
-36791
0
0
0
0
0
0
226555
226555
0
0
0
2833370
-439014
-784289
215391
244916
665725
-209429
-571328
2394356
-280026
0
0
-259638
46727
0
0
-74136
0
0
0
7021
0
0
0
-1271812
-200000
0
0
-492857
0
0

302570
38564
317100
315317
1783
0
0
0
0
0
0
229596
229596
0
0
0
1896842
-378708
735925
-596594
177612
290074
-532181
-453544
1518134
-190628
0
0
-37240
5541
0
0
-147711
0
0
0
-11218
0
0
0
-242521
0
700000
0
-700000
0
0

265473
-3436
312020
298971
288
0
12761
0
0
0
0
215776
215776
0
0
0
3763969
-148376
-2572769
639422
-586593
1255945
52103
1063516
3615593
-264991
0
0
-162723
4909
0
0
-107177
0
0
0
0
0
0
0
-764769
0
-700000
0
307143
0
0

495228
-2721
299561
299985
-424
0
0
0
0
0
0
184882
184882
0
0
0
1972386
-2710378
1460057
-1232962
-73587
-714214
-1325333
-824339
-737992
-1025923
-689410
0
-313600
4873
0
0
-34188
0
0
0
6402
0
0
0
-906784
0
0
0
-700000
0
0

512689
-5836
299190
299407
-217
0
0
0
0
0
0
219882
219882
0
0
0
3281685
-1798301
-1797334
-287816
92941
391907
167403
-365402
1483384
-2587288
-1873672
0
-695496
3114
0
0
-26356
0
0
0
5122
0
0
0
1656917
0
1507143
0
700000
0
0

458161
-88080
303189
303175
14
0
0
0
0
0
0
248997
248997
0
0
0
2455987
-1612134
418103
-1411227
105577
246401
-422061
-548927
843853
-843270
23911
0
-844560
53
0
0
-11150
0
0
0
-11524
0
0
0
-203817
0
1492857
0
-792857
-700000
0

636483
17442
170600
310701
33
0
-140134
0
0
0
0
245017
245017
0
0
0
4648348
-784145
-3333723
495175
-170137
1382020
1032752
-190232
3864203
-941839
0
0
-886194
7391
0
0
-63036
0
0
0
0
0
0
0
-507659
0
-700000
0
0
700000
0

0
-348995
0
0
-229960
0
0
842518
0
0
842518

0
-10
0
0
-242511
0
0
1084985
0
0
1084985

0
-187890
0
0
-184022
0
0
2585833
0
0
2585833

0
0
0
0
-206784
0
0
-2670699
0
6510779
3840080

0
-348927
0
0
-201299
0
0
553013
0
0
553013

0
-10
0
0
-203807
0
0
-203234
0
0
-203234

0
-241566
0
0
-266093
0
0
2414705
0
0
2414705

1342196

1342196

1342196

1342196

1342196

1342196

1342196

6/30/2009
6/30/2009
7/27/2010
10/26/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/22/2010
10/26/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
3/15/2011
5/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
5/24/2010
10/26/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/27/2010
10/26/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/22/2010
10/26/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
3/15/2011
5/11/2012
Ind2 Mexico
Si

Consolidado 3/31/2006 6/30/2006 9/30/2006 12/31/2006 3/31/2007 6/30/2007

ESTRUCTURA DE CAPITAL
Deuda Total Bruta
5124079960
$
5529194158 7305071189 4640627059 5216762018 5066752467

3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

9/30/2012

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

64768275
31183201
259968
3460342
3460342
0
0
16592494
17532095
-939601
1649733
1659187
-9454
8873997
-

66303423
31861473
177488
1805299
1805299
0
0
18202335
19234730
-1032395
2312329
2315310
-2981
9120497
-

346667
191383
0
0
0
0
155284
33585074
0
3333263
2958537
0
0
374726
20093433
19426179
8999776
124212
-9465538
1008804
9064493
0
610014
0
0
610014
0

58933730
27762655
2218291
4447134
4447134
0
0
13175417
14363667
-1188250
1346575
1355701
-9126
6277832
-

243525
160085
0
0
0
0
83440
34441950
0
3399738
3025264
0
0
374474
20821689
19485632
9073727
133939
-9692607
1820998
9157784
0
576165
0
0
576165
0

73023059
30690019
775221
1790293
1790293
0
0
15990126
17163846
-1173720
1770259
1770979
-720
10109023
-

297406
150234
0
0
0
0
147172
31171075
2917801
613897
204540
0
35951
373406
18806537
18215942
8402956
76414
-8375803
487028
7936468
0
674824
0
0
311026
0

IFRS

75697980
32365298
671160
4332020
4332020
0
0
14060095
15160516
-1100421
1994023
1995405
-1382
11060503
-

255097
177031
0
0
0
0
78066
42333040
4927120
3568978
3107726
0
38450
422802
22319405
21477926
9653748
155017
-10119600
1152314
10102793
0
927143
0
0
282526
0

78186019
31387199
659867
2863695
2863695
0
0
14348842
15592390
-1243548
2349601
2352457
-2856
10917652
-

247497
226769
0
0
0
0
20728
43332682
4591730
3708639
3246097
0
38634
423908
23092035
22067388
9829582
156542
-10343387
1381910
10314783
0
1009344
0
0
284481
0

79691780
31193998
807315
1281209
1281209
0
0
14093118
15464945
-1371827
2837409
2839104
-1695
11854175
-

247542
226952
0
0
0
0
20590
46798820
5830009
3784754
3318034
0
41538
425182
24408871
22367357
10026865
174740
-10563233
2403142
11064637
0
1072372
0
0
316932
0

320772
300898
0
0
0
0
19874
48497782
5611784
3880784
3412951
0
41217
426616
25422870
22684242
10154351
194336
-10800401
3190342
11614410
0
1313024
0
0
484772
0

0
0
483871
0
143678
0
-

0
0
486574
0
179532
0
-

363798
0
221548
0
93300
2950
-

644617
0
487601
0
240100
0
-

724863
0
616151
0
245464
0
-

755440
0
638177
0
284755
0
-

828252
0
654910
0
284789
0
-

0
340193
0

0
307042
0

0
125298
0

0
247501
0

0
370687
0

0
353422
0

0
370121
0

27009648
13967672
0
1027392
0
5937938
186996
0
186996
6815346
116174
0
623627
0
1165608

27010666
13607660
0
261030
0
6410738
89630
0
89630
6846262
58716
0
754236
0
1531293

25715587
13518440
792857
700000
0
7030776
338732
144139
194593
4656075
57382
0
1001872
0
980537

29755656
16599863
0
0
0
9583759
293457
138149
155308
6722647
72954
0
1338544
0
1392432

32354784
15105197
0
0
0
8145210
177543
0
177543
6782444
91012
0
1171854
0
904057

33060250
15541102
0
0
0
8742641
109838
0
109838
6688623
98932
0
1260174
0
1228967

33237987
15625539
0
0
0
8634580
90376
0
90376
6900583
108610
0
1150733
0
1385364

0
4909937
13041976
921456
8000000
0
3720982
399538
126074
0
273464
0

0
4502017
13403006
921456
8000000
0
3906611
574939
279198
0
295741
0

0
0
37758627
1277
37757350
3374283

0
2616284
12197147
921456
7250000
0
3783563
242128
109714
0
132414
0

0
0
39292757
1234
39291523
3374283

0
3918717
13155793
921456
8000000
0
3621420
612917
357999
0
254918
0

0
0
33218143
1217
33216926
3374283

0
4615521
17249587
921456
12000000
0
3705677
622454
345560
0
276894
0

0
0
43267403
1417
43265986
3374283

0
4100550
17519148
921456
12000000
0
3893347
704345
404924
0
299421
0

0
0
43343196
2099
43341097
3374283

0
4255876
17612448
921456
12000000
0
4014316
676676
348946
0
327730
0
-

0
0
45125769
2108
45123661
3374283

0
0
46453793
2114
46451679
3374283

0
0
0
0
34461226
582498
561752
32470954
846022
0
-78159
0
0
0
0
-78159
0
0
0
400183
0

0
0
0
0
36104589
582498
561752
32470954
2489385
0
-187349
0
0
0
0
-187349
0
0
0
243605
0

0
0
0
0
30216713
582498
561752
25285928
3786535
0
-374070
0
-272792
0
0
-101278
0
0
0
47555
0

0
0
0
0
40599682
582498
561752
32912067
6543365
0
-707979
0
-505217
0
0
-202762
0
0
0
428516
0

0
0
0
0
40656991
582498
561752
38557835
954906
0
-690177
0
-505217
0
0
-184960
0
0
0
438635
0

0
0
0
0
42459628
582498
561752
38557836
2757542
0
-710250
0
-505217
0
0
-205033
0
0
0
212017
0

0
0
0
0
43731633
582498
561752
38557836
4029547
0
-654237
0
-505217
0
0
-149020
0
0
0
372334
0

divulgado
11240825
24415
9620433
1169138
0
0
426839
0
0
6767082
4473743
3283642
1190101
-13494
1176607
-127929
98353
86089
12264
0
0

divulgado
14513924
32900
12428856
1638761
0
0
413407
0
0
8604270
5909654
3625059
2284595
38904
2323499
-98081
116958
56906
60052
0
0

divulgado
12470186
30901
10761336
1247939
0
0
430010
0
0
7483415
4986771
3632948
1353823
162059
1515882
-159495
44293
44293
0
0
0

divulgado
20373149
55826
18070502
1780502
0
0
466319
0
0
12074434
8298715
4175038
4123677
20562
4144239
-242147
40024
40024
0
0
0

divulgado
12638198
19406
10741471
1398315
0
0
479006
0
0
7686717
4951481
3747157
1204324
12942
1217266
-139345
50997
37502
13495
0
0

divulgado
16396673
38101
14033464
1860059
0
0
465049
0
0
9840688
6555985
4062173
2493812
110017
2603829
-215459
68606
68606
0
0
0

divulgado
14436283
35140
12214829
1550969
0
0
635345
0
0
8548036
5888247
4205339
1682908
117814
1800722
-201339
57545
48390
9155
0
0

0
226282
226282
0
0
0
0
0
74692
1123370
276656
210724
65932
846714
0
846714
692
846022
320669

0
215039
211629
0
0
0
0
3410
66672
2292090
648769
469002
179767
1643321
0
1643321
-43
1643364
320877

0
203788
194749
7634
0
0
0
1405
52640
1409027
386694
276188
110506
1022333
0
1022333
187
1022146
316191

0
282171
204578
72351
0
0
0
5242
110721
4012813
981238
1376935
-395697
3031575
0
3031575
-258
3031833
325009

0
190342
187313
0
0
0
0
3029
138371
1216292
260577
171578
88999
955715
0
955715
809
954906
344310

0
284065
261716
20103
0
0
0
2246
71937
2460307
657662
475776
181886
1802645
0
1802645
9
1802636
353673

0
258884
257109
0
0
0
0
1775
94917
1694300
422288
301319
120969
1272012
0
1272012
7
1272005
370113

846714
104458
0
0
0
0
104458
0
0
0
951172
692
950480

1643321
-109190
0
0
0
0
-109190
0
0
0
1534131
-43
1534174

1022333
-57481
0
0
0
0
-57481
0
0
0
964852
187
964665

3031575
13936
0
-28133
0
0
42069
0
0
0
3045511
3045769
-258

955715
17802
0
0
0
0
17802
0
0
0
973517
809
972708

1802645
-20073
0
0
0
0
-20073
0
0
0
1782572
9
1782563

1272012
56013
0
0
0
0
56013
0
0
0
1328025
7
1328018

53722083
7665743
5338211
5339008
1233951

55137257
8339787
5753899
5754406
1255422

56261595
8539840
5911092
5911818
1268438

58648436
9227816
6543365
6543945
1282746

60045809
9268475
6652249
6652945
1306388

61928558
9548805
6811522
6812270
1339183

63894655
9833646
7061381
7061949
1393104

3
divulgado
1123370
784640
225454

3
3
3
substraccin substraccin substraccin divulgado
2292090
997031
422831

1409027
935044
449987

4080405
831149
476184

1216292
925641
295277

3
3
substraccin substraccin
2460307
1082709
543664

1694300
1030887
490256

562441
-3255
-455904
320669
-410
0
-74693
0
-701470
0
0
226281
226282
0
-1
0
1678387
-2904533
1997103
-1079134
367907
-1590987
-1894770
-704652
-1226146
2624147
0
0
-941401
368
0
3042592
-77642
0
0
0
0
643440
0
-43210
-1410911
0
0
0
0
-1222608
0

564205
9995
-488879
320877
-97
0
-66672
0
-742987
0
0
207899
207898
0
1
0
3008141
-2909777
-1885571
-308316
-393358
308403
46822
-677757
98364
1296966
-55
0
-1090408
6965
0
1653889
-9890
0
0
0
0
736465
0
0
-1461167
0
0
0
0
-766362
0

492077
-7020
-477467
316191
-766
0
-52641
0
-740251
0
0
194749
194749
0
0
0
2061353
-2153076
560539
-1992625
-202006
827415
-735879
-610520
-91723
493160
0
0
-1233177
5553
0
1109534
-145939
0
0
0
0
757189
0
0
-417468
0
0
0
0
-261030
0

434148
-79183
-561367
325009
-17265
0
-110720
80845
-839236
0
0
204578
204578
0
0
0
4554765
-1282470
-3741355
730906
-301947
1595928
703358
-269360
3272295
-2281091
0
0
-1885766
21943
0
-1173485
-166584
0
0
0
0
879591
0
43210
-523900
0
0
0
0
0
0

636524
-6160
-590147
344310
-6039
0
-138371
0
-790047
0
0
187312
187313
0
-1
0
1739098
-2471253
2167023
-1092284
261010
-1438549
-1587989
-780464
-732155
-3204318
0
0
-1267508
10154
-2541726
0
-142625
0
0
0
0
737387
0
0
3832412
0
4000000
0
0
0
0

537441
1604
-579423
353673
-2911
0
-71937
0
-858248
0
0
261717
261716
0
1
0
3225310
-2296271
-1880611
-20935
15463
597431
-147544
-860075
929039
-149723
0
0
-2363976
16398
1468324
0
-127814
0
0
0
0
857345
0
0
-790609
0
0
0
0
0
0

541744
-1113
-612725
370113
-58079
0
-94917
0
-829842
0
0
257109
257109
0
0
0
2369571
-2297273
109883
-1089973
-388534
-108061
-330615
-489973
72298
322582
0
0
-1897258
98314
1073402
509084
-312400
0
0
0
0
851440
0
0
-247432
0
0
0
0
0
0

0
-19
0
0
-188284
0
0
-12910
0
402695
389785

0
-429449
0
0
-265356
0
0
-65837
0
0
-65837

0
0
0
0
-156438
0
0
-16031
0
0
-16031

0
-295248
0
0
-228652
0
0
467304
0
0
467304

0
-6
0
0
-169255
0
1673
-104061
0
775221
671160

0
-536815
0
0
-253795
0
1
-11293
0
0
-11293

0
0
0
0
-247432
0
0
147448
0
0
147448

1342196

1342196

1342196

1342196

1342196

1342196

1342196

12/31/2011
12/31/2011
3/13/2012
10/18/2012
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/30/2012
6/11/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/27/2012
6/11/2012
Ind2 Mexico
Si

9/30/2012
9/30/2012
10/19/2012
6/11/2012
Ind2 Mexico
Si

6/30/2008

9/30/2008

12/31/2008 3/31/2009

3/31/2011
3/31/2011
7/23/2012
11/15/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/27/2012
11/15/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/19/2012
11/15/2012
Ind2 Mexico
Si

9/30/2007

12/31/2007 3/31/2008

6185262604 6864285000 7714285000 6856428000 7846428000

1.055E+10

1.075E+10

12/31/2012
IFRS

85109854
33536669
699337
2210787
2210787
0
0
17561621
18870312
-1308691
2317936
2319309
-1373
10558247
0
188741
169000
0
0
0
0
19741
51573185
6561694
4007212
3522667
0
42895
441650
26490563
24895609
10821517
201293
-11083095
1655239
12360087
0
1503847
0
0
546858
0

956989
0
649782
0
318364
0
0
0
331418
0

35580144
17716448
0
0
0
10288069
192525
0
192525
7235854
122900
0
1480314
0
1501544
0
0
4131096
17863696
921456
12000000
0
4202358
739882
341237
0
398645
0
0
0
0
49529710
2027
49527683
3374283

0
0
0
0
46899785
582498
561752
38557835
7197700
0
-746385
0
-638649
0
0
-107736
0
0
0
167000
0

3
divulgado
22775350
35944
20027488
2171081
0
0
540837
0
0
13451167
9324183
4741232
4582951
101307
4684258
-215549
56392
46162
10230
0
0

0
271941
270700
0
0
0
0
1241
109716
4578425
1410217
1225693
184524
3168208
0
3168208
55
3168153
394811
3168208
10448
0
-30836
0
0
41284
0
0
0
3178656
55
3178601
66246504
10306075
7197700
7198580
1462907

3
substraccin
4578425
896159
447765

566289
-117895
-586690
394811
-14990
0
-109716
0
-856795
0
0
270701
270701
0
0
0
5158595
-2241204
-4680608
1054717
-16249
1653490
262907
-515461
2917391
-2404934
0
0
-2182456
51322
-420494
-509084
-247767
0
0
0
0
903545
0
0
-620435
0
0
0
0
0
0

0
-362350
0
0
-256411
0
-1674
-107978
0
0
-107978

1342196

12/31/2012
12/31/2012
2/26/2013
2/26/2013
Ind2 Mexico
Si
6/30/2009
1.0057E+10

9/30/2009

12/31/2009 3/31/2010

1.0057E+10 9664313000 8964313000

6/30/2010
1.1171E+10

9/30/2010
1.1171E+10

12/31/2010
1.1171E+10

3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

9948848000 9182486000 9664313000 8921456000

1.2921E+10

6/30/2012
1.2921E+10

9/30/2012
1.2921E+10

12/31/2012
1.2921E+10

Consolidado
DIVERSOS
Metodo Contable
ACTIVO
Activo total
Activo Corriente
Efectivo e Invers CP
Inversiones financieras
Acts Dis p/Venta CP
Con fines de negociac CP
Actv Finan Mant Vcmt CP
Cuentas por cobrar CP
Clientes
Estimac p/ cuent incobr
Otr cuent por cobrar CP
Otras cuentas por cob CP
Provisiones deudores
Inventario
Activos Biologicos CP
Otros Activos CP
Gast pagados por antic
Instrum Financi Deriv CP
Act disponib p/ su venta
Operaciones Discontin CP
Derechos y licencias
Otros Activos
Activo no Corriente
Document por Cobrar LP
Inversiones
Inv en Empresas Relac
Activos Fin Mant a Venci
Activos Dispo p/Venta LP
Otras Inversiones
Prop, planta y equi neto
Construc y Obras Infrs
Maquinarias y Equipos
Otros Equipos
Amortiz y Deprec Acum
Construciones en Proc
Propiedades de inversion
Activos Biologicos LP
Intangibles neto
Creditos Comerciales CP
Marcas
Derechos y licencias
Acuerdos de concesion

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

308863433
49844700
7796087
-

313426783
52473075
7976691
-

17793025
-

18534833
-

7705248
-

9669191
-

12787440
-

13185972
-

3762899
-

3106388

1080301

922218
-

0
-

0
-

3709326
-

3701141
-

9685457
-

10001235
-

176552057
93300444
177933948
12908987
115408525
7817204
-

179327291
94473050
180760676
13197693
117949814
8845687
-

52192623
-

317764293
51467308
8774105
0
0
0
0
18126243
18126243
0
7297821
7297821
0
13901651

52593770
-

338363560
58263151
17823398
0
0
0
0
15925789
15925789
0
7549755
7549755
0
13467887

NIF-MEX

336362435
56693358
13437599
0
0
0
0
16977783
16977783
0
7173824
7173824
0
14966087

3367489
3496322
4138065
0
0
0
1073839
605085
1098690
0
0
0
2293649
2891237
3039375
0
0
0
0
0
0
257625693 270600077 269346196
3768530
4070826
4997620
8057773
8396471
7882014
8057773
8396471
7882014
0
0
0
0
0
0
0
0
0
183707513 194128186 194288849
96046181 107594739 108869475
188052340 197188895 200003961
11954611
7121654
9881504
-122500126 -128888879 -137543620
10154507
11111777
13077528
0
0
0
0
0
0
54307326
54496882
54180826
54307326
54496882
54180826
0
0
0
0
0
0
0
0
0

Otros
Impuestos Diferidos
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP
Beneficios a Empleados
Act ncurr dis p/venta LP
Operaciones Discont LP
Activos Diferidos
Otros Activos LP
PASIVO
Pasivo total
Pasivo Corriente
Deudas Financieras CP
Bonos y papeles comer CP
Otros Credit c/Costo CP
Provedores CP
Impuestos por Pagar CP
Impue a la utilidad a pg
Otros impuestos p/ pagar
Otros Pasivos CP
Interes por Pagar
Inst Finan Deri (PasCir)
Otr ingresos difer circ
Beneficios a Empleados
Provisiones CP
Pas s/ act ncor a ven CP
Operac Discontinu(PaCir)
Otros CP
Pasivo no corriente
Deudas Financieras LP
Bonos y papeles comer LP
Acredores Varios LP
Impuestos Diferidos LP
Otras obligaciones
Pasiv p/Inst Finan Deriv
Otros ingresos diferidos
Beneficios Empleados LP
Provisiones LP
Pas s/ act ncor a ven LP
Operaciones Discontin LP
Otros LP
Patrim neto consolidado
Int min(part no control)
Patrimonio neto
Capital social

0
3822885
-

0
3671879

0
3809046
3975505
0
3975505
0

4509498

3515165
-

0
-

186849047
46701053
5726220
0
6871778
15772506
2780696

182443142
48657175
5953027
0
1462579
17651209
2972812

15549852
1208825
1009199

20617548
518811
95251
-

0
7671398
-

0
7210520
-

0
-

61710798
0
25600589
25659065
-

6861371
-

6774443
-

0
122014386
6156896
115857490
3837427

0
0
0

173641158
51584011
9875820
0
6026634
17467856
3001281
3001281
0
15212421
567916
61918
0
0
8124693

171523369
50086412
8853721
0
5272364
19380562
2566941
2566941
0
14012824
410414
143507
0
0
8905826

158207486
44721619
2745177
0
5636506
19210288
2172211
2172211
0
14957436
929335
221617
0
0
9274255

130983641
6661939
124321702
3837779

0
0
0

6457894
0
110411144
48311427
0
28110199
26764677
7224842
0
0
7224842
0

62521665
0
31547613
26856520

0
3895872
4101016
0
4101016
0

0
0
0

0
3973498
5534213
0
5534213
0

4553077
0
107245853
38461993
0
32543273
29028099
7212489
0
0
7212489
0

0
0
144123135
7150386
136972749
3904098

4532228
0
100280878
16289702
0
48170535
28460464
7360176
0
0
7360176
0
-

0
0
166840191
21670245
145169945
3964438

0
0
178154949
29729612
148425336
4004376

Recompra de Acciones
Sobreprecio Venta Acc
Aportac p Fut Aum Cap
Otro capital contribuido
Utilid reten (perd acum)
Reserva Legal
Otras Reservas
Result Ejerci Anteriores
Utilidad del Ejercicio
Otros
Exceso Actlzc Pat Neto
Res p Activ no Monet
Ga (pe) actua p/ obl lab
Efecto Acum p/Conversion
Camb val act fi dis p/ve
Efe Acum p/Val Inst Fina
Camb valor razon otr act
Met part asoc y neg conj
Result p/Impuest Diferid
Pasivo Moneda Extr CP
Pasivo Moneda Extr LP
ESTADO DE RESULTADOS
Meses
Origen de los datos
Ingresos netos
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos
Arrendamientos
Construccion
Otros Ingresos
Costo de Ventas
Resultado Bruto
Gastos operativos
Util(per) ant ot ing/gas
Otros ingresos (gastos)
Result operativo EBIT
Ing (gastos) financ neto
Tot ingresos financieros
Ingresos Financieros
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst fina

0
52544840
0

-6306066
35108441
76740300

-6353159
32417938
74460520

0
54081093
0
6326005
168921735
1710626
0
144989550
22221560
0
-96260182
-106218767
0
12923561
0
3562307
0
0
-6527283
37090981
60443565

0
53154086
0
-

1644727
0
137255658
5725895
-

1656976
0
140455006
12290638
-

-91335649
-92148501
-

-93200402
-99982445
-

3915116
-

9268189
-

3203801
-

3867013
-

divulgado

divulgado

44531882
-

51982296
-

28512712
16019171
9716786
6302385
1171905
7474290
-

33875998
16627014
9727340
6899675
-1101230
5798444
-

89182
-

50503012

33119125
19896905
10542879
9354027
953102
10307128

63497

0
55470855
0
6495395
174026118
1756501
0
167742907
4526710
0
-91571408
-93204830
0
4657837
0
3710120
0
0
-6734534
30438263
35999773

divulgado

53016030

32226279
19756017
10049924
9706093
-1738132
7967961

98579
-

divulgado

0
54917615
0
6430516
167795412
1738837
0
139211381
26845194
0
-87938037
-93210468
0
8215064
0
3724086
0
0
-6666719
36626532
50174101

188289
-

divulgado
48660034
0
48660034
0
0
0
0
0
0
31755385
16904649
10592686
6311963
-842581
5469382
-578110
246384
277633
0
0
0

Otros Productos Financie

Total gastos financieros
Gastos Financieros
Perd por fluct cambiaria
Perdida por derivados
Amort de gast p/ emision
Va raz in fin(par no or)
Otros gastos financieros
Result Inver Permanent
Resultado antes impuest
Impuesto a las gananc
I.S.R.
I.S.R. Diferido
Result despues de Imp
Operac descontinuadas
Utilidad Consolidada
Int min(part no control)
Ganancia/perdida neta
Depreciacion Operativa

-11550
-

-10145
-

1233383
-

-13093
-

1181756
-

1134488

1153428

0
473611
6139421
1434974
1224094
210880
4704447
0
4704447
447028
4257419
3645816
4704447

-29376
-101431
99212
6956006
1075367
1126860
-51494
5880640
0
5880640
154744
5725895
2973721

3320
-161158
420444
8103451
1204585
441264
763321
6898865
0
6898865
376885
6521980
3173741

-29803 -124751
348350
11517382
1749398
1499269
250129
9767984
0
9767984
235004
9532980
3280898

5880640

6898865

9767984

Utilidad Consolidada
Total otr partid integr
Res p activ no monet
Ga (pe) actua p/ obl lab
Efecto acum p/conversion
Camb val act fi dis p/ve
Efe acum p/val inst fina
Camb valor razon otr act
Met part asoc y neg conj
Ot resultados integrales
Utilidad (perd) integral
Ut (pe) int no controlad
Ut (pe) integr controlad

(12 m) Ingesos netos

(12m) Ut (per) de operac
(12m) Part contr en u(p)
(12m) Ut(pe) neta consol
(12m) Dep y amort operat

FLUJO DE CAJA
Meses
Origen de los datos

divulgado

Resultado Antes de Impue

Partidas s/Impac en Efec
Estimacion del Ejercicio

0
0
0

-31248
824495
1000510
0
0
0
-27697
-148319
709618
5600890
936649
555495
381153
4664241
0
4664241
137531
4526710
3509973

4664241
0
0
0
0
0
0
0
0
0
4664241
0
4664241
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

5600890
-704492
0

Provision el Ejercicio
Otras Partidas N/Realiza
Partidas Rela c/Act Inve
Depreciacion y amortiz
Util(Per)Vta Inmu Maq Eq
Perdida por Deterioro
Part Asocia Negoc Conjun
Dividendos Cobrados
Intereses a Favor
Fluctuac cambiaria (inv)
Otras partidas
Part Rela Ativ Financiam
Intereses Devengados
Fluctuac cambiaria (fin)
Operac fin de derivados
Otras partidas
Flujo Deri Res Antes Imp
Flujos Gene/Util en Oper
Dec(inc) Cuentas p/ Cobr
Dec(inc) inventarios
De/Inc en Otr Ctas x Cob
Incr(decr) proveedores
Incr(decr) otros pasivos
Impues Utilid Paga/Devue
Recurs Generd por la Op
Recurs Generd en Inver
Inver Acc c/Carat Perman
Dispo Accio c/Carac Perm
Compra de Bienes de Uso
Venta de Activo Fijo
Inversiones temporales
Dispos de invers tempora
Invers en Activos Intang
Disposi Activos Intangib
Adquisicion de negocios
Disposicion de negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic Pres Ter
Otras Partidas
Recurs Generd por Finac
Financiamientos Bancario
Financiamient Bursatiles
Otros Financiamentos
Amort Financia Bancarios
Amort Financiam Bursatil
Amortiz Otr Financiament

0
0
2973722
2973722
0
0
0
0
0
-

0
0
3202313
3202313
0
0
0
0
0
-

0
0
-

0
0

2973722

8567149
-6431651

8477598
-938694

-2028943
0

-7343419
-1564532
-

-3387575
585062
-

-4402708
-1224793
-3409210
0
556244
0
0
1627728

1004721
-307346
2442989
-725629
251345
-

3369391

-604658
-311774
-1434104
1762353
-1532342
-

0
0

3202313

439704
-913848
-796334
180062
925489
-

0
0
3369391
3369391
0
0
0
0
0

-4169940
4401506
-

2167460
-7407799
-1127527
0
-5758797
0
0
-379815

-1790231
-13901695
-11726041
0
449454
0
0
-2741832

0
0
3655445
3655445
0
0
0
0
0
0
0
0
0
0
0
0
3655445
2819413
2518892
571463
101702
1615685
-1988330
0
6474859
-13913199
0
0
-7286434
-3443671
0
0
3170038
0
0
0
0
0
0
-6353132
10581367
-11849832
0
19231950
0
0
3164532

0
-704492
2966956
3509972
-134949
0
-99148
-38
-308881
0
0
1538390
1176525
0
0
361865
9401744
-3231644
-890255
-1361650
708818
-367135
-76152
-1245271
6170100
1440478
1236814
1013150
398475
275258
0
0
484718
0
0
0
38
321398
0
-2289372
-12177387
0
0
0
-14499370
0
0

Inc.Desc en Capit Social

Dividendos
Prima Venta de Acciones
Aporte p/Fut Aum Capital
Intereses Pagados
Recompra de Acciones
Otras Partidas
Incr neto en efec e inv
Difere Cambi Efect Equiv Efec Eq Efe Prin Periodo
Efect Equi Efe Fin Perio
CANTIDAD DE ACCIONES
Total de acciones outst
DIVERSOS
Fecha del Balance
Fecha da la Moneda
Fecha de divulgacion
Fecha ult rectificacion
Formato del balance
Consolidado
Consolidado
ESTRUCTURA DE CAPITAL
Deuda Total Bruta $

446
0
0
0
0
0
0
910705

2043
-5707835
5564133
0
0
0
0
131105
-

11514934

1157
-88104
203671
0
0
0
0
-22809646

1068
-9504
43153
0
0
0
0
3143027
0
0
3143027

0
0
0
0
-649419
0
2971401
-4566809
0
18004408
13437599

23665495

23667201

23665495

3/31/2007
3/31/2007
4/22/2008
5/11/2012
Ind2 Mexico
Si

11832748

3/31/2006
3/31/2006
5/31/2007
3/29/2012
Ind2 Mexico
Si

6/30/2006
6/30/2006
7/20/2007
3/29/2012
Ind2 Mexico
Si

9/30/2006
9/30/2006
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2006

6/30/2006

9/30/2006

12/31/2006 3/31/2007

1.07E+11

9.4727E+10

9.2324E+10

8.5131E+10

7.2842E+10

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

484731600
74771606
26025460
0
0
0
0
18445447
18445447
0
7213921
7213921
0
14838960
-

533417983
74194172
14023807
0
0
0
0
25258320
25258320
0
9024581
9024581
0
19144050

542314373
61244231
8670586
0
0
0
0
20719071
20719071
0
5885742
5885742
0
19630674

NIF-MEX

543807712
63987197
7598371
0
0
0
0
20319904
20319904
0
5354587
5354587
0
21243767

535242690
63189543
7338430
0
0
0
0
22757212
22757212
0
5724213
5724213
0
21294915

541249345
69176422
15193440
0
0
0
0
20851329
20851329
0
7329004
7329004
0
20674597

623623006
68195939
12900349
0
0
0
0
15921126
15921126
0
7338374
7338374
0
21215248

8247818
6743414
6338158
9470568
6074773
5128052
10820842
0
0
0
0
0
0
3498754
5032163
1456187
2095815
2263397
2168404
2083630
2649788
0
0
0
0
0
0
0
3215656
5287227
4242343
7207171
3906369
3044422
4672300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399920946 447123080 435933900 435230562 429319690 429384516 509279457
5193762
6478724
5925278
5810835
5251548
8109324
17970154
139024984
9798701
10599321
11031873
11625148
17542562
11893007
139024984
9798701
10599321
11031873
11625148
17542562
11893007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
192864670 235839336 262188855 261729773 256975668 246126822 270281496
107053843 128960597 149895234 149479717 145354129 136675871 149328026
198234051 234152510 231689883 233557721 230179040 210983099 244819186
9853078
10277550
10872260
10747511
11189725
10597628
15718551
-138208787 -160272256 -154236079 -158224129 -158942075 -138696120 -157247750
15932484
22720936
23967557
26168953
29194849
26566344
17663483
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53216142 187039319 150504495 146137397 141495087 146007108 155955129
53216142 187039319 150504495 146137397 141495087 146007108 155955129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
3861501
5759888
0
5013824
746064
-

0
3802780
4164220
0
3428538
735682
-

0
776203
5939748
0
5035022
904726
-

0
776336
9744348
0
8839348
905000
-

0
3814778
10157461
0
9252461
905000
-

0
4178909
7419791
0
6514791
905000
-

0
20320430
32859241
0
8002041
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

24857200
0
0

292541134
180083691
8102432
0
3276901
19452609
2129446
2129446
0
147122303
325025
2693676
0
3131878
6465325

323347142
73367055
22478981
0
4153880
23622092
3318511
3318511
0
19793590
1425358
798035
0
5228946
8963528

338161494
83388137
29524021
0
6732444
23659920
4579259
4579259
0
18892493
1029935
393405
0
5184278
8335587

335053178
101873696
44137427
0
9267607
23096627
3963811
3963811
0
21408224
2799861
890382
0
5213881
8524267

315171132
84611659
28366156
0
9201378
24512957
3861609
3861609
0
18669559
435418
791805
0
4753936
8007568

320264697
89767441
32187067
0
8992195
22994375
4422991
4422991
0
21170813
2154828
2746007
0
4337132
7186161

386355204
152737468
86539902
0
8728861
20778341
7125080
7125080
0
29565284
1212736
1135000
0
4807898
10219469

134506399
0
96171863
13232970
0
47518494
28187947
7232453
0
0
7232453
0

3377723
0
233475154
139893040
0
58329526
27795682
7456906
0
0
7456906
0

0
0
192190466
39823671
152366795
3988907

3949288
0
238611950
125919505
0
54734896
50306778
7650771
0
0
7650771
0

0
0
210070842
40926490
169144352
3987055

3979833
0
215123704
108575705
0
48322020
50381354
7844625
0
0
7844625
0

0
0
204152879
40984888
163167991
4115093

4680832
0
211965122
105861406
0
48205635
49858881
8039200
0
0
8039200
0

0
0
208754534
41183682
167570852
4115093

4746685
0
213206597
106870838
0
47897633
50204226
8233900
0
0
8233900
0

0
0
220071558
49961813
170109745
4117459

2555105
9635076
209084037
110222831
0
52581762
38044844
8234600
0
0
6790505
0
-

0
0
220984648
48769356
172215292
4117476

1444095
0
237267802
46575089
190692713
4117463

0
61406493
0
6074480
173972899
1748955
0
161013018
11210926
0
-93075985
-93458781
0
3615481
0
3472842
0
0
-6705527
168210585
38761641

0
0
0
61480819
63378886
63379454
0
0
0
6172516
6265800
6265800
185327683 193981139
94426748
1777182
1804124
1804124
0
0 -104561155
163616234 166069193 192177015
19934268
26107822
5006764
0
0
0
-87823721 -104572927
-616243
-91445240 -104717538
0
0
0
0
6848811
3326761
-4359570
0
0
0
3586643
3735173
3743327
0
0
0
0
0
0
-6813936
-6917323
0
59142936
67433071
88516520
173494627 155922067 133803161

3
divulgado

3
divulgado

53858260
34697526
19160734
10329305
8831429
-1115157
7716272

63311882
-

44718826
22090314
11799269
10291045
1358268
11649313
-

-74683
-

divulgado

66809140
-

43891765
19420117
13011746
6408371
-258135
6150236
-

148021
-

156909
-

0
0
70171839
70182742
0
0
6000000
6000000
95834351
76889968
1804124
1804124
-84187583 -108061159
168603912 171447901
9613898
11699102
0
0
-6013904
15025106
0
0
0
0
-9739157
11338265
0
0
3725253
3686841
0
0
0
0
0
0
69177418
71773559
132094962 132754525

3
divulgado
57514886
0
57514886
0
0
0
0
0
0
40542436
16972450
12058200
4914250
3499264
8413514
-2765148
123423
81781
0
0
0

3
divulgado

3
divulgado

65852107
44038979
21813128
12490445
9322683
-2132641
7190042

divulgado
55290504
-

40193781
20110918
11582898
8528020
-2672082
5855938
-

41702
-

60304699
-

0
70170882
0
6000000
81673797
1804124
0
77591974
2277699
0
28730571
0
-6095919
31371878
0
3454612
0
0
0
136164580
139753981

38470268
16820236
12208028
4612208
-35332073
-30719865
-

58997
-

135458
-

-140456
-

-59061
-

1032262
-

109999

41642
2888571
2611344
0
0
0
0
277227
385368
6033734
975813
878086
97727
5057921
0
5057921
51157
5006764
5219396

2797187

2994610
-

4332
-192160
360612
8439771
1372970
1065141
307829
7066801
0
7066801
363326
6703475
3442230

0
-291270
533147
10664468
1721563
2446194
-724631
8942906
0
8942906
400435
8542471
4616504

0
211686
472234
6456371
670131
1052969
-382838
5786240
0
5786240
-85325
5871565
5645768

7066801

8942906

5786240

5057921
0
0
0
0
0
0
0
0
0
5057921
0
5057921
-

3
3
3
substraccin substraccin substraccin divulgado
8439906
-1119896
0

10666581
-1073773
0

6453056
-2820823
0

6033734
-124955
0

39991
-

33879
-

2135636
-

123553
-

1835208
-

2617470
-

0
280261
367762
5701950
873577
955178
-81601
4828373
0
4828373
221239
4607134
4909904

21947
194125
321329
2087184
163238
885251
-722013
1923946
0
1923946
-161260
2085206
5053333

-56440
182166
273392
-35207954
-24944709
5320820
-30265529
-10263245
775301
-9487944
-66541
-9421403
5388946

4828373

1923946

-9487944

3
3
3
substraccin substraccin substraccin
5701950
-251591
0

2087182
1535832
0

-36598752
-306989
0

0
0
-1119896
-1073773
3234308
3764053
3613664
4617903
17094
-74220
0
0
-360614
-533138
29931
-39412
-65768
-207081
0
0
0
0
1702161
1423200
1220077
3088400
0
0
0
0
482084
-1665200
12256478
14780061
-3580202
-582076
-1540300
1316504
50373
63244
-331192
-2145804
324477
3801807
-948594
-3505174
-1134966
-112654
8676276
14197985
-9520433 -160154791
-1231522 -152562136
-938876
-191401
-8022173
-6226253
325712
1159275
0
0
0
0
-1576301
-2537792
0
0
0
0
0
0
-29931
39412
62993
134931
0
0
1889665
29174
13489507 133534372
0
0
0
0
0
0
299496 133790338
0
0
0
0

0
-2820823
4676517
5645620
-208850
0
-472221
-21126
-266906
0
0
1641006
3206240
0
0
-1565234
9949756
3406597
3875755
-1176204
428434
1246569
747283
-1715240
13356353
-17580760
-4725046
2596779
-8187657
456265
0
0
-8937658
0
0
0
21126
312728
0
882703
101102
0
0
0
-5774492
0
0

0
-124955
2834599
5221338
-2217666
0
-43402
-2248
-123423
0
0
1442739
2888571
0
0
-1445832
10186117
-3084381
241807
-1899364
286089
-509091
-13416
-1190406
7101736
-1364327
0
2655238
-5354025
1745328
0
0
-540780
0
0
0
2248
106257
0
21407
-6809622
0
0
0
-5562016
0
0

0
-251591
4359246
4911596
-102074
0
-367762
-821
-81693
0
0
4065317
2415896
0
0
1649421
13874922
-2215086
-2179308
69335
497388
1415487
-1136110
-881878
11659836
-2355818
-473141
3331030
-6646775
333847
0
0
683716
0
0
0
821
88290
0
326394
-9563962
0
0
0
-13142892
0
0

0
1535832
4330138
5054398
-307683
0
-321329
-2372
-92876
0
0
4880299
2051281
0
0
2829018
12833451
-1046326
889181
-381116
-264603
-539228
-338513
-412047
11787125
-1638409
0
807895
-5733300
1154912
0
0
-1520905
0
0
0
2372
100990
0
3549627
-2293706
0
0
0
-705794
0
0

0
-306989
24941057
4511102
-250603
21125415
-136390
-93161
-215306
0
0
14982864
18015471
0
0
-3032607
3018180
4349166
4944968
2105050
-216922
-3298335
1644232
-829827
7367346
-3819452
-53509
2427927
-5428674
-582533
0
0
-625432
0
0
0
93161
217847
0
131761
-5278632
0
0
0
15799699
0
0

0
-142514
0
0
-1808040
0
15140564
12645349
0
2
12645351

0
0
0
0
-2084725
0
1828759
-12422433
0
-2
-12422435

0
0
0
0
-3585552
0
9461146
-4123305
0
-1442503
-5565808

0
0
0
0
-1110775
0
-136831
-1072213
0
8670584
7598371

0
-213345
0
0
-4771180
0
8563455
-259944
0
3
-259941

0
0
0
0
-325422
0
-1262490
7855010
0
0
7855010

0
-1495
0
0
-3775727
0
-17301109
-1730738
0
-562353
-2293091

24233318

24233318

24233318

24236152

24236152

25094206

25089393

6/30/2007
6/30/2007
7/23/2008
5/11/2012
Ind2 Mexico
Si

9/30/2007
9/30/2007
10/26/2007
5/11/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
1/29/2008
5/11/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/28/2009
5/11/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
7/28/2009
5/11/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/27/2009
5/11/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/5/2010
5/11/2012
Ind2 Mexico
Si

6/30/2007

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008

7.2131E+10

2.25E+11

2.17E+11

2.10E+11

1.92E+11

1.96E+11

2.58E+11

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

625339667
66863492
10321356
0
0
0
0
17508471
17508471
0
12660496
12660496
0
20297303
-

599036831
66112057
12140947
0
0
0
0
18093206
18093206
0
7362595
7362595
0
18755359

614742894
62840002
4902821
0
0
0
0
19298559
19298559
0
7444485
7444485
0
18486778

582286168
56770420
14103778
0
0
0
0
13383197
13383197
0
6294317
6294317
0
17190802

NIF-MEX

556160531
62705879
18136716
0
0
0
0
13793209
13793209
0
7142750
7142750
0
17318652

554314933
60117273
9673809
0
0
0
0
13496883
13496883
0
9883948
9883948
0
17391768

549758896
62876253
10555376
0
0
0
0
15492152
15492152
0
7305999
7305999
0
17511466

6075866
9759950
12707359
5798326
6314552
9670865
12011260
159970
4027929
3370023
3127051
3952611
3524013
3319701
1626763
1194327
3309952
2671275
2361941
6146852
8691559
0
0
0
0
0
0
0
4289133
4537694
6027384
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
511688847 489416423 502727010 478584809 449897910 450988905 445402300
16269296
13177332
13183755
14736254
13904148
15205719
15688588
12048782
11526060
11560345
10895548
9051236
8589867
8729514
12048782
11526060
11560345
10895548
9051236
8589867
8729514
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269037086 261085190 267533991 258862937 239422406 238078793 237110531
150278398 147237583 152340753 148853002 138976723 140295524 140845472
243367908 239080553 246494902 242889436 231788693 233829632 236889873
11069639
11466327
11601561
10752108
7220607
6955833
6822552
-158804275 -158353570 -165177207 -162219763 -155763197 -159637713 -164130272
23125416
21654297
22273982
18588154
17199580
16635517
16682906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
161009377 151105502 155451893 150826656 142714542 148399504 145583943
161009377 151105502 155451893 150826656 142714542 148399504 145583943
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
18250656
35073650
0
10767464
0
-

0
17036633
35485706
0
8586815
0
-

0
18287563
36709463
0
7104895
0
-

0
36751463
6511951
0
6511951
0
-

0
36751156
8054422
0
8054422
0
-

0
36751025
3963997
0
3963997
0
-

0
36751230
1538494
0
1538494
0
-

24306186
0
0

26898891
0
0

29604568
0
0

0
0
0

0
0
0

0
0
0

0
0
0

389372723
113796415
53949972
0
5745246
19487903
6530824
6530824
0
28082470
3011075
1208101
0
4633080
10277215

372025658
125388783
67585266
0
6623673
18780673
7689496
7689496
0
24709675
2832394
7581
0
3876822
9397037

354732631
56168414
4741793
0
2586370
17373789
8769259
8769259
0
22697203
2221876
-16324
0
4332098
8716974

324716054
49212622
3267980
0
4125215
18193502
7342485
7342485
0
16283440
1752003
0
0
3230919
7111784

316609724
50184913
2187369
0
7390524
16717234
6606551
6606551
0
17283235
2337155
-191632
0
3140907
8445344

327461091
51688380
3379898
0
3215496
17409312
6378029
6378029
0
21305645
1209282
4986560
0
3149864
8344283

326579935
58588815
893646
0
7176332
18177846
6383797
6383797
0
25957194
2572247
7868648
0
3593799
8413875

4095884
4857115
251648263
151253803
0
53587551
37790589
9016320
0
0
7099000
0

4142599
4453242
224759409
127896828
0
49610359
37757491
9494731
0
0
7410000
0

1917320
0
235966944
45997687
189969257
4117463

4267297
3175282
276016401
173928119
0
54284891
37669780
10133611
0
0
7669000
0

2084731
0
227011173
43775682
183235491
4120255

0
4188734
243848314
136790037
0
66960503
32639771
7458003
0
0
7458003
0

2464611
0
260010263
45487603
214522660
4127860

0
3551461
234424166
120618490
0
73398701
32639771
7767204
0
0
7767204
0

0
0
257570114
43696191
213873923
4127000

0
3615656
248753025
118764132
0
89272726
32639771
8076396
0
0
8076396
0

0
0
239550807
40396830
199153977
4127895

0
3508625
244319631
117713761
0
85580499
32639771
8385600
0
0
8385600
0
-

0
0
226853842
20162899
206690943
4133185

0
0
223178961
20220013
202958948
4133337

0
70171521
0
6000000
90311897
1804124
8597429
79869575
40769
0
19368376
0
-6095919
21979020
0
3485275
0
0
0
98053789
181756336

0
74544779
0
0
71304590
1804124
-20532134
87497531
2535069
0
33265867
0
-6095919
35833786
0
3528000
0
0
0
111255756
152417892

0
88898657
0
0
85009384
1804124
-8442556
87496846
4150970
0
36486759
0
-6095919
39011636
0
3571042
0
0
0
44155562
197938672

0
98797000
0
0
82464914
1804124
0
79251575
1409215
0
28485009
0
-4712670
29292825
0
3904854
0
0
0
34010302
182873712

0
98634830
0
0
79530204
1804124
1425730
80660867
-4360517
0
16861048
-1
-4712670
17668865
0
3904854
0
0
0
32917554
176707720

0
104114350
0
0
69000033
1804124
275128
75179460
-8258679
0
29443375
0
-4712670
30251536
0
3904509
0
0
0
31682280
191357739

0
104114350
0
0
67580504
1804124
0
75179460
-9403080
0
27130757
0
-4719414
27948263
0
3901908
0
0
0
38751433
190749022

divulgado
49422575
0
49422575
0
0
0
0
0
0
35274011
14148564
9791838
4356726
-2576511
1780215
-2894062
91976
66103
0
0
0

divulgado

divulgado

51841255
-

51457875
-

35850952
15990303
10863205
5127098
-1410251
3716847
-

48271160
-

33530539
14362788
10613699
3749089
-1772481
1976608
-

27253
-

divulgado

47893327

28340166
10453597
8561539
1892058
-1640867
251191

44668
-

divulgado

38793763

33150297
11929030
10642124
1286906
-2606513
-1319607

62345
-

divulgado

45079327

35396542
16061333
10991275
5070058
-1062025
4008033

39430
-

divulgado

34212876
14058284
10412669
3645615
-2033752
1611863
-

84514
-

48048
-

25873
2986038
2606187
0
0
0
30741
349110
-2304066
-3417913
-2526061
1170760
-3696821
-891852
976136
84284
43515
40769
5384797
84284
0
0
0
0
0
0
0
0
0
84284
0
84284
-

3
divulgado
-3417913
2260372
0

21894
-

55994
-

2464863
-

69052
-

3205690
-

54318
-

3213266
-

55225
-

3117442
-

40760
-

3339506
-

3565811
-

14944
277949
34107
2414856
104908
615047
-510139
2309948
257209
2567157
72858
2494299
5057469

-27983
400548
140062
920685
-118155
1262896
-1381051
1038840
748557
1787397
171498
1615899
4951994

-39717
882686
23309
-4557249
-8026822
5640745
-13667567
3469573
-6259695
-2790122
-48368
-2741754
4917744

-71423
822939
-298713
-3253344
1098218
1098218
0
-4351562
-1
-4351563
8954
-4360517
4674324

18254
638030
-342378
-3385358
444357
444357
0
-3829715
1
-3829714
68450
-3898164
4707929

-17226
680524
97618
-1003089
103504
103504
0
-1106593
-1
-1106594
37806
-1144400
4670069

2567157

1787397

-2790122

-4351563

-3829714

-1106594

3
3
3
substraccin substraccin substraccin divulgado
2414856
-1357598
0

920686
-288473
0

-4557250
-760998
0

-3253344
-724411
0

3
3
substraccin substraccin
-3385356
1200044
0

-1003090
-1462183
0

0
2260372
5673282
5385817
318317
17431
43694
-1
-91976
0
0
5009964
5009964
0
0
0
9525705
-5343141
651235
2225657
-1058362
-2402564
-3832635
-926472
4182564
-2865077
0
-408363
-2751573
582238
0
0
-215846
0
0
0
1
69773
0
-141307
-3896480
0
0
0
2312600
0
0

0
-1357598
5504813
5056449
553825
-9465
-34106
-566
-61324
0
0
2824100
2824100
0
0
0
9386171
-143506
125549
1128056
526608
-997586
-1174743
248610
9242665
20626
-110198
2190760
-2412219
454048
0
0
-188458
0
0
0
566
79901
0
6226
-7443700
0
0
0
-692580
0
0

0
-288473
5249816
4952521
223132
335117
-140063
-2552
-118339
0
0
3941815
3941815
0
0
0
9823844
-4873107
199783
1033111
453307
-2553145
-2374115
-1632048
4950737
-1460649
-620870
13185
-1485085
437445
0
0
-170921
0
0
0
2552
122905
0
240140
-10728214
0
0
0
-22574421
0
0

0
-760998
13241772
4917745
7917257
547086
-23309
-3287
-113720
0
0
3864449
3864449
0
0
0
11787973
3567895
2553388
-475793
588897
3531172
-741691
-1888078
15355868
9871106
-489959
19899933
-2025350
545429
0
0
-7864454
0
0
0
3287
115778
0
-313558
-16026017
0
0
4125606
-18983130
0
0

0
-724411
5589539
4675776
382357
314329
298713
-65
-81571
0
0
4532995
4532995
0
0
0
6144779
-4857713
-1270719
-1369951
-2205570
-374991
995683
-632165
1287066
757007
-102260
2471043
-701293
312347
0
0
-38369
0
0
0
65
73840
0
-1258366
1988865
0
0
0
-6452441
0
0

0
1200044
5210649
4706476
174936
128593
342378
-1995
-139739
0
0
4512838
4512838
0
0
0
7538175
-1989383
261497
81816
-4047275
829264
2117707
-1232392
5548792
-2431066
102260
-1296327
-1153600
462501
0
0
-237217
0
0
0
1995
143173
0
-453851
-11580633
0
0
0
4982557
0
0

0
-1462183
5624691
4670069
532149
610844
-97618
-1945
-88808
0
0
4694847
4694847
0
0
0
7854265
166271
-1443194
94487
2840928
193461
-950909
-568502
8020536
-199724
0
-802504
-1423009
1698102
0
0
-41384
0
0
0
1945
86165
0
280961
-6939245
0
0
0
-3904542
0
0

0
0
0
0
-1156282
0
-5052798
-2578993
0
12900349
10321356

0
0
0
0
-2894294
0
-3856826
1819591
0
0
1819591

7604
0
14352891
0
-4049103
0
1534815
-7238126
0
0
-7238126

0
0
0
0
-4026394
0
2857901
9200957
0
0
9200957

1209
0
0
0
-2995947
0
11436044
4032938
0
14103778
18136716

-1209
0
0
0
-4975138
0
-11586843
-8462907
0
0
-8462907

0
0
0
0
-4263562
0
1228859
881567
0
0
881567

25089689

26094835

26094835

28836311

28846447

30001809

30001809

3/31/2009
3/31/2009
4/27/2010
5/11/2012
Ind2 Mexico
Si

6/30/2009
6/30/2009
7/27/2009
5/11/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/25/2010
5/11/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
2/28/2011
5/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/25/2011
5/11/2012
Ind2 Mexico
Si

3/31/2009

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

2.65E+11

2.52E+11

2.36E+11

2.11E+11

2.04E+11

2.15E+11

2.11E+11

12/31/2010 3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

515097150
54567214
8353976
0
0
0
0
12193328
12193328
0
7913590
7913590
0
15098188
-

NIF-MEX

506343735
56210046
7806444
0
0
0
0
15469476
15469476
0
7161424
7161424
0
16822405

496774222
54744656
7908665
0
0
0
0
16638257
16638257
0
8077372
8077372
0
16252853

554032201
59550404
10212018
0
0
0
0
16996183
16996183
0
8885726
8885726
0
18156749

548298617
58947201
16128431
0
0
0
0
13472187
13472187
0
7531917
7531917
0
17538665

IFRS

507830192
67427070
12923423
0
0
0
0
26434050
28585963
-2151913
5020669
5020669
0
16893767

512890388
65884142
8351076
0
0
0
0
28988005
31033212
-2045207
5442213
5442213
0
17433089

11008132
8950297
5867509
5299728
4276001
6155161
5669759
2615750
3468299
2964367
4494411
3523421
3303475
2864384
8392382
5481998
2903142
805317
752580
807788
568279
0
0
0
0
0
1836772
2015059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
207126
222037
421231288 413166350 406417422 454511444 449997788 440403122 447006246
13502826
13423395
12294745
14176141
8979569
5470324
5241912
8261091
7800256
7595211
8237037
8642227
9856389
9837769
8261091
7800256
7595211
8237037
8642227
7988560
8060273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1867829
1777496
231253632 225872840 222396478 247877276 245763088 219906149 221247214
139537391 137591137 137044803 154148705 152498591 117821628 120025350
233596855 231251809 230694666 255837842 252237229 170594978 173849160
6634405
6495668
6403068
7014044
6235195
6500927
6292697
-161108405 -162004477 -164253707 -184013571 -179731661 -87725383 -92360122
12593386
12538703
12507648
14890256
14523734
12713999
13440129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142094038 137571666 135860191 158334360 158950815 174047200 179805947
142094038 137571666 135860191 158334360 158950815 141306940 146212727
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
24504250
1615451
0
1615451
0
-

0
24506307
3991886
0
3991886
0
-

0
24506328
3764469
0
3764469
0
-

0
24506565
1380065
0
1380065
0
-

0
25577355
2084734
0
2084734
0
-

32740260
28260489
2862571
0
2768318
0
-

33593220
28262777
2610627
0
2521875
0
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
94253

0
0
88752

301397175
55119258
714580
0
4922655
18685958
6778493
6778493
0
24017572
1696657
7881312
0
3049786
8017955

299391302
48687413
265271
0
553926
18320115
6909484
6909484
0
22638617
2429510
4744569
0
3525502
8448079

297765630
48814062
1853281
0
1937636
18813353
7489401
7489401
0
18720391
1959600
2963087
0
3330014
7962239

339956734
56226908
290600
0
4278343
20021921
12182167
12182167
0
19453877
3223033
233908
0
4615602
8596971

340562407
56670448
378663
0
4822868
20168457
11160134
11160134
0
20140326
3133610
132344
0
4072883
9810086

351065059
58085500
378736
0
4758893
19465016
8992747
8992747
0
24490108
2423728
5955406
0
4431024
9160472

353234431
53643197
421646
0
1064028
20778836
8023148
8023148
0
23355539
2622259
6547356
0
3424500
8030368

0
3371862
221911390
113701278
0
83479997
17147404
7582711
0
0
7582711
0

0
3490957
226753813
96079549
0
106099160
17147404
7427700
0
0
7427700
0

0
0
213699975
19524378
194175597
4133361

0
2505451
223949608
85992383
0
112402724
18281801
7272700
0
0
7272700
0

0
0
206952433
17121667
189830766
4136700

0
2784363
258019144
98415430
0
136887148
15330666
7385900
0
0
7385900
0

0
0
199008592
16958291
182050301
4136737

0
2991403
256972586
96604831
0
137309739
15038137
8019879
0
0
8019879
0

0
0
214075467
19810269
194265198
4136767

0
2519478
292979559
89386076
0
132085703
15511714
55996066
6942296
1232297
14133975
0

0
0
207736210
16720288
191015922
4134712

0
2731056
299591234
91845295
0
136020751
15270685
56454503
6561916
1226344
14278578
0
-

0
33687498
156765133
9302379
147462754
4138000

0
34387665
159655957
9331948
150324009
4138201

0
104589134
0
0
63273130
1804124
0
77985038
-16516032
0
22179972
0
1657868
16617462
0
3904642
0
0
0
36388261
184545141

0
108802367
0
0
55731496
1804124
0
57252434
-3325062
0
21160203
0
-4719414
21974975
0
3904642
0
0
0
36183495
194274166

0
108813145
0
0
52318884
1804124
0
57252434
-6737674
0
16781535
0
5198327
7678566
0
3904642
0
0
0
34858688
192278219

0
108813148
0
0
41924338
1804124
0
57252434
-17132220
0
39390945
0
5198323
30287980
0
3904642
0
0
0
35587704
231829420

0
109309000
0
0
39930767
1804124
0
57253303
-19126660
0
37641443
0
4988868
28747933
0
3904642
0
0
0
33995618
226547225

0
113568000
0
0
22385128
1804124
0
20918876
-337872
0
7371626
0
-2234000
6516299
88917
0
0
0
3000410
38197913
265493411

0
113568000
0
0
19842375
1804124
0
20918878
-2880627
0
12775433
0
-2234000
10625840
48619
0
0
0
4334974
40068864
273920892

divulgado

divulgado

43301445
-

40744726
-

32222930
11078515
9522650
1555865
-2181172
-625307
-

50553037
-

35185377
14999082
11142995
3856087
-5467135
-1611048
-

44419
-

divulgado

50184459

34084457
13370961
10380314
2990647
-2595203
395444

71863
-

divulgado

47455418

29149901
11594825
9519827
2074998
-1437838
637160

65742
-

divulgado

36647717
13905320
10843474
3061846
1146522
4208368
-

58344
-

76579
-

divulgado
45217926
0
45217926
0
0
0
0
0
0
33065744
12152182
9048119
3104063
-223671
2880392
-2062133
2492334
125067
1931023
0
376641

divulgado
52475938
0
52475938
0
0
0
0
0
0
36755605
15720333
10716927
5003406
-260345
4743061
-6614565
130648
72626
0
0
0

63885
-

52124
-

3372296
-

31063
-

3413287
-

55664
-

3499343
-

93994
-

4032623
-

4270449
-

-35837
659355
19311
-4337887
2862877
6386926
-3524049
-7200764
1
-7200763
-87810
-7112953
4421470

-14298
745824
-218505
-2290119
1063454
1063454
0
-3353573
0
-3353573
-28511
-3325062
4168050

4346
622966
-171848
-3544207
-148354
961425
-1109779
-3395853
0
-3395853
16759
-3412612
4146264

4397
666848
-94536
-9004266
1401438
4657172
-3255734
-10405704
0
-10405704
-11155
-10394549
4467171

-11857
658685
76250
-1027820
980300
1168558
-188258
-2008120
-1
-2008121
-13680
-1994441
4337349

-7200763

-3353573

-3395853

-10405704

-2008121

59603
4554467
3925075
0
0
0
0
629392
-14845
803414
1144224
1144224
0
-340810
0
-340810
-2938
-337872
4219776

58022
6745213
4140529
1605513
0
0
215852
783319
174119
-1697385
752222
2256959
-1504737
-2449607
0
-2449607
93151
-2542758
4542094
-2449607
5540700
0
0
5581000
-40300
0
0
0
0
3091093
93151
2997942
198586114
11812092
-22487827
-22399447
17678949

-340810
-8896019
0
0
-9004836
146917
0
0
0
-38100
-9236829
-9233891
-2938

194364126
7828250
-22367338
-22328563
17503633

3
substraccin divulgado
-4337887
-205970
0

-2290119
-1340648
0

3
3
3
substraccin substraccin substraccin divulgado
-3544206
-274678
0

-9004264
2717616
0

-1027819
542019
0

3
substraccin

803414
538
0

-1697382
1250
0

0
-205970
5531457
4421470
414061
850707
-19311
-5843
-129627
0
0
3517868
3517868
0
0
0
4505468
2476036
2929190
1590130
745468
951514
-1925935
-1814331
6981504
951673
0
3994014
-3686037
-235210
0
0
18420
0
0
0
5843
43147
0
811496
-10134577
0
0
0
-3497347
0
0

0
-1340648
4365411
4168049
-42284
145128
218505
0
-123987
0
0
4700846
4700846
0
0
0
5435490
-4558621
-3224748
-1569223
-425641
-288109
1756329
-807229
876869
-596224
0
19060
-429383
173439
0
0
-162027
0
0
0
0
68115
0
-265428
-828177
0
0
0
2793084
0
0

0
-274678
4593094
4146263
92851
287521
171848
-29908
-75481
0
0
4371125
4371125
0
0
0
5145335
-2771988
-1181174
779733
-460029
266045
-1169277
-1007286
2373347
940435
-135952
932139
-1135728
174861
0
0
-79184
0
0
0
29908
137001
0
1017390
-3211561
0
0
0
985683
0
0

0
2717616
4377543
4467172
-24610
-43041
94536
-2506
-114008
0
0
8989642
8989642
0
0
0
7080537
715446
1627725
632729
-386907
-800488
-193567
-164046
7795983
-4737487
-4431507
-1362345
-1313904
704517
0
0
-146403
0
0
0
2506
168001
0
1641648
-755143
0
0
0
4683950
0
0

0
542019
2903628
4337349
-2537104
1361494
-76249
-11289
-170573
0
0
3978215
3978215
0
0
0
6396043
5169309
3332329
74401
2336961
368772
593144
-1536298
11565352
5378997
1053232
6567725
-3168410
1796566
0
0
-509300
0
0
0
11289
202355
0
-574460
-11027936
0
0
0
-3149676
0
0

0
538
4169193
4219777
-2116
129045
14845
-7686
-184672
0
0
2246803
4554467
-1931023
-376641
0
7219948
-6465086
-365260
569330
-2756528
-651113
-950139
-2311376
754862
822257
0
0
-817272
348484
1127130
0
-27269
0
0
0
7686
185671
-2173
0
-4782127
1264040
0
-512632
0
0
0

0
1250
4183567
4542514
-73217
23283
-174119
-4246
-130648
0
0
6745213
4923848
1605513
215852
0
9232648
-4007167
217133
289685
1256052
-175291
-4560811
-1033935
5225481
-1214080
0
0
-1620761
342000
234540
0
-205652
0
0
0
4246
114968
-83421
0
-8583748
-4409830
0
-125651
0
0
0

0
0
0
0
-2374940
0
-4262290
-2201400
0
0
-2201400

0
0
0
0
-3782797
0
161536
-547532
0
8353976
7806444

0
0
0
0
-3731024
0
-466220
102221
0
0
102221

0
0
0
0
-4343038
0
-1096055
2303353
0
0
2303353

0
0
0
0
-4576962
0
-3301298
5916413
0
0
5916413

0
0
0
0
-4502508
0
-1031027
-3205008
0
16128431
12923423

0
0
0
0
-4841341
0
793074
-4572347
0
0
-4572347

30001809

30001809

30001809

30001809

30001809

31268019

31268019

12/31/2010
12/31/2010
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2011
3/31/2011
4/28/2011
5/11/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/21/2011
5/11/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/25/2011
5/11/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/28/2012
5/11/2012
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/26/2012
5/11/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/23/2012
5/11/2012
Ind2 Mexico
Si

6/30/2011

9/30/2011

12/31/2011 3/31/2012

12/31/2010 3/31/2011
2.03E+11

2.03E+11

2.02E+11

2.40E+11

2.39E+11

2.27E+11

6/30/2012
2.29E+11

9/30/2012

12/31/2012

IFRS

IFRS

502307193
65293621
10106004
0
0
0
0
28091187
30116099
-2024912
5453294
5453294
0
16578014
5065122
2227199
724687
1860396
0
0
252840
437013572
5062239
10070117
7976877
0
0
2093240
212486307
115180341
171187994
5901016
-92974348
13191304
0
0
174949447
142672339
0
0
0

478768717
63320496
12477703
0
0
0
0
23697673
25463982
-1766309
5477953
5477953
0
16485053
0
5182114
2227802
608255
2192784
0
0
153273
415448221
3098222
8929608
7978778
0
0
950830
212301155
115514382
170905784
5713884
-94209046
14376151
0
0
173522019
142444398
0
0
0

32277108
30554756
3890706
0
3808195
0
0
0
82511

345454026
54697854
411059
0
1086610
20000359
8746768
8746768
0
24453058
3074836
504601
0
3981316
6986376
0
9905929
290756172
81936180
0
137671304
15625614
55523074
2992805
1111114
13847853
0
0
37571302
156853167
8941791
147911376
4138201

31077621
13046503
4550714
0
4550714
0
0
0
0
0

323169638
53793196
428635
0
981026
20515688
6629627
6629627
0
25238220
3003022
623474
0
4295309
7675304
0
0
9641111
269376442
53052323
0
153339580
12861147
50123392
4828430
205984
13460947
0
0
0
31628031
155599079
14487781
141111298
4139201

0
113704000
0
0
17178203
1804124
0
20918367
-5544288
0
12890972
0
-2234000
12150995
28997
0
0
0
2944980
40065860
265804004

0
113929110
0
0
10842125
1804124
0
20919242
-11881241
0
12200862
0
-3174000
-3004962
-137000
0
0
0
18516824
40379833
234329995

divulgado
51232988
0
51232988
0
0
0
0
0
0
35499228
15733760
10343274
5390486
-2211085
3179401
-4428552
391598
75619
0
0
253375

divulgado
48109508
0
48109508
0
0
0
0
0
0
33390640
14718868
11017077
3701791
-2997185
704606
-4252598
1026428
92101
859404
0
0

62604
4820150
4099068
42596
0
0
0
678486
270987
-978164
1615635
2110514
-494879
-2593799
0
-2593799
69866
-2663665
4201786

74923
5279026
4163450
0
0
0
236166
879410
297691
-3250301
2585151
-11713419
14298570
-5835452
0
-5835452
501501
-6336953
4220511

-2593799
382686
0
0
542147
-20003
0
0
0
-139458
-2211113
69866
-2280979

-5835452
-8358855
0
-940000
-5200914
-130997
0
0
0
-2086944
-14194307
501501
-14695808

199512642
11859265
-15922066
-15767890
17231094

197036359
11507486
-11881241
-11219661
17184167

3
3
substraccin substraccin
-978160
201
0

-3250302
5088
0

0
201
5631355
4201786
1443798
392780
-270987
2202
-138224
0
0
4566798
4777576
42597
-253375
0
9220194
918928
-934532
367135
-920532
186477
2286396
-66016
10139122
-749609
0
0
-1688972
333885
656422
0
-264522
0
0
0
-2202
130186
85594
0
-7634585
418024
0
-754480
0
0
0

0
5088
5097541
4220090
247685
1115615
-297691
-21135
-167023
0
0
4419621
5042859
-859404
236166
0
6271948
2795979
4038634
185353
410542
216268
-1011891
-1042927
9067927
-2771889
0
0
-3873858
1379499
2038351
0
59188
0
-895000
0
21135
177796
-1679000
0
-3924339
-14511218
0
505202
0
0
0

0
0
0
0
-4660247
0
-2637882
1754928
0
0
1754928

0
0
0
0
-4865427
0
14947104
2371699
0
0
2371699

31268019

31268019

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

12/31/2012
12/31/2012
7/2/2013
7/2/2013
Ind2 Mexico
Si

9/30/2012

12/31/2012

2.21E+11

2.08E+11

Consolidado 3/31/2006
DIVERSOS
Metodo Contable
NIF-MEX
ACTIVO
Activo total
63784806
Activo Corriente 31539546
Efectivo e Invers CP
13499647
Inversiones financieras
0
Acts Dis p/Venta CP
0
Con fines de negociac CP 0
Actv Finan Mant Vcmt CP 0
Cuentas por cobrar8319897
CP
Clientes
Estimac p/ cuent
- incobr
Otr cuent por cobrar
2105409
CP
Otras cuentas -por cob CP
Provisiones deudores
Inventario
7368804
Activos Biologicos
- CP
Otros Activos CP
245789
Gast pagados por antic
0
Instrum Financi Deriv 17503
CP
Act disponib p/ su venta 0
Operaciones Discontin CP 0
Derechos y licencias
0
Otros Activos
228286
Activo no Corriente
30691310
Document por Cobrar33542
LP
Inversiones
713851
Inv en Empresas Relac
713851
Activos Fin Mant a Venci 0
Activos Dispo p/Venta LP 0
Otras Inversiones
0
Prop, planta y equi29258687
neto
Construc y Obras Infrs
2332023
Maquinarias y Equipos
42923390
Otros Equipos
265469
Amortiz y Deprec-19924327
Acum
Construciones en Proc
3662132
Propiedades de inversion 0
Activos Biologicos LP
0
Intangibles neto
677649
Creditos Comerciales472478
CP
Marcas
0
Derechos y licencias
0
Acuerdos de concesion 0

6/30/2006

9/30/2006

12/31/2006 3/31/2007

6/30/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

66068477
31785494
12595571
0
0
0
0
9056622

73686211
32553920
12215923
0
0
0
0
9814870
9814870
0
2438636
2438636
0
7858622

2340340
7578386
-

34575
0
6574
0
0
0
28001
32742603
39743
788253
788253
0
0
0
31228977
2306283
44735212
265594
-20736697
4658586
0
0
675735
471571
0
0
0

74433113
32539328
11267927
0
0
0
0
9452874
9452874
0
2989118
2989118
0
8275250
-

225869
0
7263
0
0
0
218606
38357168
38206
201783
201783
0
0
0
37502933
2506587
53598837
222785
-25456037
6630761
0
0
613810
480309
0
0
0

NIF-MEX

86927857
33113018
7574245
0
0
0
0
12219873
12219873
0
3504610
3504610
0
9183190
-

554159
0
121823
0
0
0
432336
38963923
37088
234978
234978
0
0
0
38131432
2539615
55589475
240283
-25969095
5731154
0
0
485907
485907
0
0
0

94417029
37949266
8715593
0
0
0
0
13972364
13972364
0
3519119
3519119
0
11084514
-

631101
0
263417
0
0
0
367684
51705906
459606
4693146
4693146
0
0
0
43275550
2691129
62570211
238705
-29472847
7248351
0
0
3186652
3186652
0
0
0

657677
0
239102
0
0
0
418575
54332750
314087
418137
418137
0
0
0
47849575
2778839
70619667
236429
-32600108
6814747
0
0
5273298
5273298
0
0
0

Otros
205171
Impuestos Diferidos
0
Otros ativos nocorriente
7581
Pagos anticipados
0
Instr Finan Derivados LP7581
Beneficios a Empleados 0
Act ncurr dis p/venta
LP
Operaciones Discont LP 0
Activos Diferidos
0
Otros Activos LP
0
PASIVO
Pasivo total
30758570
Pasivo Corriente 12207425
Deudas Financieras1475360
CP
Bonos y papeles comer CP 0
Otros Credit c/Costo CP2396
Provedores CP
6976806
Impuestos por Pagar CP 0
Impue a la utilidad a pg 0
Otros impuestos p/ pagar 0
Otros Pasivos CP 3752862
Interes por Pagar
0
Inst Finan Deri (PasCir)
0
Otr ingresos difer circ
0
Beneficios a Empleados 0
Provisiones CP
0
Pas s/ act ncor-a ven CP
Operac Discontinu(PaCir) 0
Otros CP
3752862
Pasivo no corriente
18443222
Deudas Financieras
10475817
LP
Bonos y papeles comer
2000659
LP
Acredores Varios LP 39679
Impuestos Diferidos4761819
LP
Otras obligaciones 1165249
Pasiv p/Inst Finan Deriv 0
Otros ingresos diferidos 0
Beneficios Empleados
1165249
LP
Provisiones LP
0
Pas s/ act ncor-a ven LP
Operaciones Discontin LP 0
Otros LP
0
Patrim neto consolidado
33026236
Int min(part no control)
3570492
Patrimonio neto 29455744
Capital social
251938

204164
0
9895
0
9895
0

133501
0
436
0
436
0
-

0
72193
2326
0
2326
0
-

0
88436
2516
0
2516
0
-

0
133758
343896
0
21116
322780
-

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

31925418
11618209
957617
0
2503
7812701
28

37310715
13606920
875445
252688
2428
8981540
1542
1542
0
3493278
203992
52758
0
0
0

36896371
13952719
1609560
0
253775
8565299
1536
1536
0
3522548
128989
63641
0
0
0

48047538
23629697
9059245
0
276455
9009377
1646
1646
0
5282974
203485
35302
0
0
0

54353304
30385863
10261672
0
687906
14194949
1546
1546
0
5239789
273303
41563
0
0
0

2845360
108776
35007
0
0
0
-

0
2701577
20197954
11683994
1999135
38262
5285308
1191254
0
0
1191254
0

0
3236527
23386098
11827082
4986140
116291
5128963
1327623
0
0
1327623
0

0
0
34143059
3866839
30276220
352359

0
3329918
22502001
11300290
5110083
42177
4970274
1079177
0
0
1079177
0

0
0
36375497
4508878
31866619
359365

0
5044187
24058782
12276033
5162043
34529
5442239
1143938
0
0
1143938
0

0
0
37536742
4484166
33052576
362248

0
4924923
23726268
11503334
4905277
30447
6054992
1232219
0
0
1232219
0
-

0
0
38880319
4506462
34373857
365927

0
0
40063724
4783601
35280123
364361

Recompra de Acciones
0
Sobreprecio Venta Acc
0
Aportac p Fut Aum Cap 0
Otro capital contribuido 0
Utilid reten (perd 24661531
acum)
Reserva Legal
0
Otras Reservas
0
Result Ejerci Anteriores
23712650
Utilidad del Ejercicio948881
Otros
0
Exceso Actlzc Pat Neto
4542275
Res p Activ no Monet
4542275
Ga (pe) actua p/ obl lab 0
Efecto Acum p/Conversion0
Camb val act fi dis p/ve 0
Efe Acum p/Val Inst Fina 0
Camb valor razon otr act 0
Met part asoc y neg conj 0
Result p/Impuest Diferid 0
Pasivo Moneda Extr8079665
CP
Pasivo Moneda Extr8458083
LP

0
0
0
0
22628870
0
0
20626394
2002476
0
7294991
7918731
456100
-93401
-725736
7626081
9632741

ESTADO DE RESULTADOS
Meses
3
Origen de los datos
divulgado
divulgado
Ingresos netos 16957753
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos Arrendamientos
Construccion Otros IngresosCosto de Ventas 13376478
Resultado Bruto 3581275
Gastos operativos 2216014
Util(per) ant ot ing/gas
1365260
Otros ingresos (gastos)
-41393
Result operativo EBIT
1323867
Ing (gastos) financ
- neto
Tot ingresos financieros
Ingresos Financieros262064
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst
- fina

0
0
0
0
23831573
0
0
18647423
5184150
0
8858755
9647992
-227715
-29594
0
-156034
0
0
-375895
8752089
12563314

0
0
0
0
22566582
0
0
21381568
1185013
0
11441349
12010364
-227828
185860
0
-94297
0
0
-432750
18493643
13670372

0
0
0
0
22440529
0
0
19930998
2509532
0
12475232
13025216
-224732
415641
0
-85844
0
0
-655050
23029529
12748952

3
divulgado

18490890
-

divulgado

20369513

14662640
3828251
2366555
1461696
-87376
1374320

19342302
-

16160004
4209509
2716675
1492834
-9969
1482865
-

423507
-

0
0
0
0
24964295
0
0
21563533
3400762
0
6542960
6607119
405202
260294
0
-153118
0
0
-576538
7954924
12846159

15219888
4122415
2661114
1461301
-89577
1371724
-

373684
-

345868
-

divulgado
21340946
0
21340946
0
0
0
0
0
0
17129979
4210966
2857391
1353576
-41825
1311750
-450564
43581
150381
0
0
0

divulgado
28113345
23310872
4802472
3228602
1573870
-113474
1460396
250552
-

Otros Productos Financie

2404
Total gastos financieros
Gastos Financieros 295478
Perd por fluct cambiaria
Perdida por derivados
Amort de gast -p/ emision
Va raz in fin(par no or)
0
Otros gastos financieros 0
Result Inver Permanent
-15274
Resultado antes impuest
1389197
Impuesto a las gananc
306334
I.S.R.
241468
I.S.R. Diferido
64866
Result despues de Imp
1082863
Operac descontinuadas 0
Utilidad Consolidada
1082863
Int min(part no control)
133981
Ganancia/perdida neta
948881
Depreciacion Operativa
533006

6813
-

16248
-

401704
-

-117567

503033
-

422720
-

0
0
-51788
1587009
390211
231836
158375
1196798
0
1196798
141211
1055587
579579

0
0
35139
1256020
-209442
-169315
-40126
1465462
0
1465462
106990
1358472
756503

0
0
3784
1464484
-380377
-462474
82098
1844860
0
1844860
108882
1735978
734582

1196798

1465462

1844860

Utilidad Consolidada
1082863
Total otr partid- integr
Res p activ no -monet
Ga (pe) actua p/
- obl lab
Efecto acum p/conversion
Camb val act fi- dis p/ve
Efe acum p/val- inst fina
Camb valor razon
- otr act
Met part asoc -y neg conj
Ot resultados integrales
Utilidad (perd)-integral
Ut (pe) int no controlad
Ut (pe) integr controlad
-

(12 m) Ingesos-netos
(12m) Ut (per)-de operac
(12m) Part contr
- en u(p)
(12m) Ut(pe) neta
- consol
(12m) Dep y amort
operat

FLUJO DE CAJA
Meses
Origen de los datos
divulgado

Resultado Antes de Impue 0

Partidas s/Impac en Efec 0
Estimacion del Ejercicio 0

-106799
494146
494146
0
0
0
0
0
379599
1240785
-49706
34542
-84248
1290491
0
1290491
105477
1185013
892248

1290491
0
0
0
0
0
0
0
0
0
1290491
0
1290491
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
0
0

0
0
0

-90734
623077
0
0
1209
1476889
-1862
137013
-138875
1478752
0
1478752
149163
1329589
1189552
1478752
-

3
substraccin

0
0
0

0
0
0

Provision el Ejercicio
0
Otras Partidas N/Realiza 0
Partidas Rela c/Act Inve
533006
Depreciacion y amortiz
533006
Util(Per)Vta Inmu Maq Eq 0
Perdida por Deterioro
0
Part Asocia Negoc Conjun 0
Dividendos Cobrados
0
Intereses a Favor
0
Fluctuac cambiaria (inv) 0
Otras partidas
0
Part Rela Ativ Financiam 0
Intereses Devengados
0
Fluctuac cambiaria (fin) 0
Operac fin de derivados 0
Otras partidas
0
Flujo Deri Res Antes 533006
Imp
Flujos Gene/Util
- en Oper
Dec(inc) Cuentas p/-830347
Cobr
Dec(inc) inventarios -2420
De/Inc en Otr Ctas x-236469
Cob
Incr(decr) proveedores
-700042
Incr(decr) otros pasivos
-222090
Impues Utilid Paga/Devue
Recurs Generd por la
-357957
Op
Recurs Generd en Inver
-984130
Inver Acc c/Carat
- Perman
Dispo Accio c/Carac
Perm
Compra de Bienes -1095125
de Uso
Venta de Activo Fijo
0
Inversiones temporales
Dispos de invers
- tempora
Invers en Activos
- Intang
Disposi Activos- Intangib
Adquisicion de-negocios
Disposicion de-negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic- Pres Ter
Otras Partidas
40097
Recurs Generd por Finac
-740395
Financiamientos Bancario
449777
Financiamient Bursatiles
117364
Otros Financiamentos -484
Amort Financia Bancarios
-1211500
Amort Financiam Bursatil
-16016
Amortiz Otr Financiament
-1489

0
0
579599
579599
0
0
0
0
0
0
0
0
0
0
0
0
579599
-

0
0
758558
758558
0
0
0
0
0
0
0
0
0
0
0
0
758558
-

-754221
45217
-133671
850522
327381
-

-30960
-227890
42998
846817
-18461
-

2214140
-1742308
-

2978385
-1865579
-

-1667294
0
-

-1797223
0
-

-16119
-1347625
1407453
-117114
-25
-537556
2677
-1251

1307495
-1748348
-2925594
3744640
158986
-1715899
-555826
-9208

0
0
731669
731669
0
0
0
0
0
0
0
0
0
0
0
0
731669
294278
501356
-791178
-558139
-542996
-800
1686036
1025947
-1849861
0
0
-1990243
0
0
0
-32064
0
0
0
0
0
0
172446
-288769
1976957
-5771
161192
-2083837
-200901
-19496

0
0
892248
892248
0
0
0
0
0
0
0
0
0
0
0
0
892248
-581002
-1426303
-199622
70224
-270196
205137
1039758
311246
-12306781
0
0
-1174738
0
0
0
-10983629
0
0
0
0
0
0
-148414
8187419
9955044
0
29175
-1592463
63
-111044

0
0
1188921
1188921
0
0
0
0
0
0
0
0
0
0
0
0
1188921
3153434
-354994
-614184
814511
2480292
-436021
1263830
4342355
-2395318
0
0
-1503586
0
0
0
-1039511
0
0
0
0
0
0
147779
-772489
3471510
-184144
433820
-3822934
-50466
-26272

Inc.Desc en Capit Social

-14618
Dividendos
-63429
Prima Venta de Acciones 0
Aporte p/Fut Aum Capital 0
Intereses Pagados
0
Recompra de Acciones
0
Otras Partidas
0
Incr neto en efec e-2082481
inv
Difere Cambi Efect
Equiv
Efec Eq Efe Prin- Periodo
Efect Equi Efe Fin
- Perio
CANTIDAD DE ACCIONES
Total de acciones outst
580549
DIVERSOS
Fecha del Balance
3/31/2006
Fecha da la Moneda
3/31/2006
Fecha de divulgacion
6/13/2007
Fecha ult rectificacion
10/17/2012
Formato del balance
Ind2 Mexico
Consolidado Si

-829719
-1265919
0
0
-

-1561
-2810
0
0
-

-875793
-

-635543
-

560133

6/30/2006
6/30/2006
7/23/2007
10/17/2012
Ind2 Mexico
Si

560133

9/30/2006
9/30/2006
10/23/2007
10/31/2012
Ind2 Mexico
Si

-180794
1714
0
0
0
0
62166
-1112683
0
0
-1112683

0
-109482
0
0
0
0
16125
-3808116
0
0
-3808116

0
-610907
0
0
0
0
16904
1174548
0
0
1174548

560133

560133

560133

12/31/2006
12/31/2006
1/30/2008
10/31/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
4/23/2008
10/31/2012
Ind2 Mexico
Si

6/30/2007
6/30/2007
7/22/2008
10/31/2012
Ind2 Mexico
Si

Consolidado 3/31/2006 6/30/2006 9/30/2006 12/31/2006 3/31/2007 6/30/2007

ESTRUCTURA DE CAPITAL
Deuda Total Bruta
1.3994E+10
$
1.4682E+10
1.806E+10 1.8316E+10 2.6808E+10 2.7389E+10

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008 3/31/2009

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

96428297
37365186
8606367
0
0
0
0
13089727
13089727
0
3412897
3412897
0
11682610
-

99330504
36043757
6517483
0
0
0
0
12514635
12514635
0
3439559
3439559
0
13026203
-

573585
0
118447
0
0
0
455138
56546301
324323
441276
441276
0
0
0
49084633
2841651
73722356
245328
-33818699
6093997
0
0
6035852
6035852
0
0
0

NIF-MEX

101015605
37882181
7108868
0
0
0
0
12837815
12837815
0
3618375
3618375
0
13567433
-

545877
0
61522
0
0
0
484355
60083253
339619
552198
552198
0
0
0
50996584
3042249
76690619
220256
-34486376
5529836
0
0
5237956
5237956
0
0
0

100476167
38946881
8028985
0
0
0
0
13702061
13702061
0
3328695
3328695
0
13258377
-

749690
0
58978
0
0
0
690712
59885990
308053
573995
573995
0
0
0
51080171
3054924
77522231
214997
-35534560
5822579
0
0
5399638
5399638
0
0
0

103882735
41268434
8710736
0
0
0
0
13533006
13533006
0
3882960
3882960
0
13766544
-

628763
0
211153
0
0
0
417610
58257189
302408
560789
560789
0
0
0
50554542
3052476
77605276
236832
-36290302
5950260
0
0
5401852
5401852
0
0
0

110970008
43405101
12175144
0
0
0
0
13204352
13204352
0
4181134
4181134
0
13281031
-

1375188
0
922351
0
0
0
452837
59293495
320210
554414
554414
0
0
0
50509573
3016860
76495947
233257
-35994799
6758308
0
0
5466581
5466581
0
0
0

NIF-MEX

109456031
42837189
12196821
0
0
0
0
13967330
13967330
0
3764661
3764661
0
12346393
-

563440
0
85170
0
0
0
478270
63392415
11757
650002
650002
0
0
0
54532280
3308892
83264847
231340
-35753760
3480961
0
0
5945993
5945993
0
0
0

561984
0
92091
0
0
0
469893
62553572
10841
786765
786765
0
0
0
54269807
3316135
83966313
229115
-37054642
3812886
0
0
5921105
5921105
0
0
0

0
185693
474525
0
10123
464402
-

0
339510
2617386
0
97461
502782
-

0
204522
2319611
0
348563
2365
-

0
994
1436604
0
223255
2268
-

0
235514
2207203
0
120816
2121
-

0
494862
1757521
0
261811
0
-

0
183862
1381192
0
296529
0
-

0
0
0

0
0
2017143

0
0
1968683

0
0
1211081

0
0
2084266

0
0
1495710

0
0
1084663

54789964
31799414
11798360
0
168298
14172316
1833
1833
0
5658607
209093
222251
0
0
0

56036780
24016453
3981030
0
307153
14907238
3628
3628
0
4817404
186987
83988
0
0
0

56573614
24672581
4527305
0
56990
14463185
5558
5558
0
5619543
256918
110982
0
0
0

55683740
24463267
1757093
2412823
62782
14117876
45
45
0
6112648
156191
437568
0
0
0

62361257
29531207
3914159
844328
5768
14900858
45
45
0
9866049
333324
3955076
0
0
0

76251805
38746119
14017193
449399
278838
13686417
66
66
0
10314206
349038
4603643
0
0
0

76844207
35284463
12484148
530845
282522
12510655
68
68
0
9476225
445952
3402333
0
0
0

0
5227263
22821635
10994111
4758997
25144
5771247
1272136
0
0
1272136
0

0
4546429
31505157
15814001
8716466
19204
5662087
1293399
0
0
1293399
0

0
0
41638334
5001934
36636400
370252

0
5251643
30940919
16020330
8676079
12716
5662509
569285
0
0
569285
0

0
0
43293724
5110955
38182769
375865

0
5518889
30197389
17159058
7115618
126387
5185260
611066
0
0
611066
0

0
0
44441991
5218901
39223090
375865

0
5577649
31317420
17313619
8701903
106830
4603080
591988
0
0
591988
0

0
0
44792427
5177615
39614812
375865

0
5361525
33281235
21516810
8708355
321892
2150181
583997
0
0
583997
0

0
0
41521478
4960437
36561041
375865

0
5627940
36421241
23187883
10862042
383277
1191344
796695
0
0
796695
0
-

0
0
34718203
5166729
29551474
375377

0
0
32611824
4469816
28142008
375377

0
0
0
0
22465823
0
0
19673003
2792820
0
13800325
13192441
-230194
1244178
0
-62401
0
0
-343699
25202537
12731410

0
0
0
0
24150651
0
0
20599686
3550965
0
13656253
12100253
-238805
1623078
0
-5475
0
0
177202
15902542
17990537

0
0
0
0
22380409
0
0
21661814
718595
0
16466816
14120046
376
2477473
0
-69208
0
0
-61871
16903932
18643359

0
0
0
0
24207375
0
0
22332093
1875282
0
15031572
13611384
1523
1631695
0
-111408
0
0
-101622
13309970
20664813

0
0
0
0
24437222
0
0
24330153
107069
0
11747954
11943494
376
733252
0
-998135
0
0
68967
23052556
17500005

0
0
0
0
5494693
0
0
15007909
-9513216
0
23681404
18551366
1523
7244287
0
-2294353
0
0
178581
25501993
21430697

0
0
0
0
8188721
0
0
9600452
-1411731
0
19577910
14978599
1523
6679830
0
-2057547
0
0
-24495
25241721
22847617

divulgado

divulgado

28195834
-

27287958
-

23319246
4876589
3086341
1790248
-366868
1423380
-

22361824
4926134
3301249
1624885
-161912
1462973
-

201242
-

-67896
-

divulgado
29710081
0
29710081
0
0
0
0
0
0
24761811
4948270
3245718
1702552
-151344
1551208
-593004
142104
142104
0
0
0

divulgado

divulgado

30234719
-

29124918
-

25103612
5131107
3369612
1761495
-103955
1657540
-

27120720
-

24465396
4659522
3228068
1431454
-348257
1083197
-

134945
-

divulgado

22487841
4632879
3687815
945064
-258507
686557
-

150853
-

234266
-

divulgado
26580552
0
26580552
0
0
0
0
0
0
21454809
5125743
3419241
1706502
-253808
1452694
-2839327
271680
271680
0
0
0

0
-

-28267

0
735108
595365
0
0
0
0
139743
123884
1082088
262559
230515
32044
819529
0
819529
100934
718595
1142861

726646

562334
-

0
-243618
1247
490399
123339
246384
-123045
367060
0
367060
124347
242713
975216

0
0
25167
1157980
244858
40226
204632
913122
0
913122
197310
715812
1166141

367060

913122

819529
0
0
0
0
0
0
0
0
0
819529
0
819529
-

3
3
substraccin substraccin divulgado
0
0
0

0
0
0

1082088
226093
180940

0
-

0
-

677342
-

0
3111007
1409051
0
0
0
0
1701956
-930289
-2316922
-747409
136012
-883421
-1569513
0
-1569513
-157782
-1411731
1305899

746819

1042631
-

0
24336
1192
1548604
245270
342169
-96899
1303334
0
1303334
146647
1156687
1130838

0
2664792
3880
-2712314
-884370
-324795
-559575
-1827944
0
-1827944
-59732
-1768212
1165874

0
10092797
-4907
-13299611
-3061364
-66176
-2995188
-10238247
0
-10238247
-617961
-9620286
1197916

1303334

-1827944

-10238247

-1569513
0
0
0
0
0
0
0
0
0
-1569513
0
-1569513
-

3
3
3
substraccin substraccin substraccin divulgado
1548605
309366
220873

-2712315
-164717
-176884

-13299613
-1387512
-1350925

-3008921
40243
-202254

0
0
980548
980548
0
0
0
0
0
0
0
0
0
0
0
0
980548
1196609
1170347
-570034
171257
17220776
-518271
-16277466
2177158
-2324270
0
0
-1624762
0
0
0
-699508
0
0
0
0
0
0
0
-108258
4107377
-342
100453
-3474430
-226025
-635874

0
0
1102762
1102762
0
0
0
0
0
0
0
0
0
0
0
0
1102762
1950090
586536
1415985
-1092876
-19752846
849409
19943883
3052853
-5935327
0
0
-18999701
0
0
0
13064373
0
0
0
0
0
0
0
667615
-17976165
190305
-579460
8919497
281446
786674

45330
-177
1122714
1142861
3104
6357
-3344
0
-141652
0
115388
345539
617093
0
-271554
0
2776434
-1546840
-333396
-516697
-304786
-438238
200751
-154474
1229594
-629372
-42987
0
-688936
0
0
0
-109077
0
0
0
0
117271
26386
67971
255008
3946142
0
-51678
-2891985
0
-199993

87068
1425
1051134
1130838
-4719
-49866
-1192
-7833
-133372
0
117278
-101981
602311
0
-704292
0
2807124
-499962
-1215778
149509
-335414
-61419
715218
247922
2307162
-61853
-229841
0
-927322
0
0
0
-152952
0
0
0
7833
156383
34984
1049062
-1406096
3843324
0
148958
-3740389
-49095
-3786

12437
-270
3635616
1165873
16636
-5590
-3880
0
-149591
0
2612168
1453546
700255
0
753291
0
2212130
156210
388300
-510888
-69147
544164
104412
-300631
2368340
-2564063
-248744
0
-1204417
0
0
0
-182689
0
0
0
0
128483
-38293
-1018403
766321
3769203
506935
78723
-2811175
-107326
-179881

-26797
-9790
10242186
1197916
-91227
31419
4907
-107
-175139
0
9274417
6227540
1048381
0
5179159
0
1782601
794073
2685054
1577372
1295481
-3619325
-1141462
-3047
2576674
-9238516
-101472
0
-1295324
0
0
0
-712294
0
0
0
107
171702
-942677
-6358558
8247247
10667087
-662202
470891
-1746426
-310363
-19052

242571
-74
3227305
1305899
10157
1955
-4856
0
-283176
0
2197326
2714783
1365054
0
1349729
0
2973410
-794677
-524678
1083689
-6630
-1423620
75438
1124
2178733
-1717932
121237
0
-701617
0
0
0
-24998
0
0
0
14754
281800
542322
-1951430
-856907
910906
512230
2116570
-2762197
-13072
-31356

0
-1725
0
0
0
0
22307
-255371
0
0
-255371

-1303750
744401
0
0
0
0
9604668
-2214859
0
0
-2214859

0
-315
0
0
-547163
0
0
855230
-125385
6683498
7413343

5018
-754201
0
0
-703037
0
-152888
839213
-223571
0
615642

-15238
-53739
0
0
-523123
0
101942
570598
111153
0
681751

90258
-130451
0
0
-1032666
0
920171
1585405
1896518
-17515
3464408

-58758
0
0
0
-1268139
0
-263091
-396106
420342
12172585
12196821

560133

560133

560133

560133

560133

560133

560133

9/30/2007
9/30/2007
10/23/2007
10/31/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
3/4/2009
10/31/2012
Ind2 Mexico
Si

9/30/2007

12/31/2007 3/31/2008

2.7745E+10

2.8838E+10

3/31/2008
3/31/2008
4/29/2009
10/31/2012
Ind2 Mexico
Si

2.9293E+10

6/30/2008
6/30/2008
7/16/2009
10/31/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/15/2009
10/31/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
3/25/2010
10/31/2012
Ind2 Mexico
Si

6/30/2008

9/30/2008

12/31/2008 3/31/2009

2.8634E+10

3.0887E+10

4.5292E+10

3/31/2009
3/31/2009
4/20/2010
10/31/2012
Ind2 Mexico
Si

4.7731E+10

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

12/31/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

104681618
39888589
10923557
0
0
0
0
13530118
13530118
0
3811612
3811612
0
10969544
-

110689822
42686747
11664336
0
0
0
0
14980274
14980274
0
3959385
3959385
0
11337391
-

653758
0
169879
0
0
0
483879
60890227
9604
492510
492510
0
0
0
52997813
3309157
83745405
247121
-37826578
3522708
0
0
5827141
5827141
0
0
0

108088670
41274076
11486499
0
0
0
0
14337428
14337428
0
3401373
3401373
0
11254002
-

745361
0
246251
0
0
0
499110
63944704
9087
376614
376614
0
0
0
56158886
3377082
90397555
245600
-41690970
3829619
0
0
6047191
6047191
0
0
0

NIF-MEX

103094092
39773404
8694183
0
0
0
0
15182209
15182209
0
3030250
3030250
0
11857870
-

794774
0
455131
0
0
0
339643
62505886
8189
281921
281921
0
0
0
54732988
3316455
90261963
281778
-41960771
2833563
0
0
6275036
6275036
0
0
0

102631686
40418155
8749180
0
0
0
0
15591190
15591190
0
3445224
3445224
0
12071495
-

1008892
0
594247
0
0
0
414645
59151412
17655
301311
301311
0
0
0
51898521
3267304
87668214
272221
-41676772
2367554
0
0
5952260
5952260
0
0
0

113130973
42978243
8935170
0
0
0
0
16435852
16435852
0
3384682
3384682
0
13584614
-

561066
0
167251
0
0
0
393815
58525036
20020
319224
319224
0
0
0
51163514
3254906
87773527
280010
-42556759
2411830
0
0
5834196
5834196
0
0
0

112254679
42286330
8495221
0
0
0
0
14739789
14739789
0
3339774
3339774
0
14653346
-

637925
0
132427
0
0
0
505498
64625029
62591
345669
345669
0
0
0
52241052
3300629
91096537
276052
-45344350
2912184
0
0
11003784
11003784
0
0
0

1058200
0
680444
0
0
0
377756
64428965
57095
341288
341288
0
0
0
52096316
3270885
91545678
278266
-45868728
2870215
0
0
10867112
10867112
0
0
0

0
379903
1183256
0
227682
0
-

0
873300
479626
0
106949
0
-

0
363071
844681
0
20899
0
-

0
414033
567632
0
23251
0
-

0
636241
551841
0
19379
0
-

0
573930
398003
0
104425
0
-

0
663648
403506
0
109038
0
-

0
0
955574

0
0
372677

0
0
823782

0
0
544381

0
0
532462

0
0
293578

0
0
294468

71152534
35910007
15746133
0
205950
12013951
25
25
0
7943948
263224
1597354
0
0
0

72728734
30384074
9089451
0
163295
13599772
0
0
0
7531556
317242
989209
0
0
0

71729355
26377794
5655967
0
9713
14532480
32025
32025
0
6147609
400074
266253
0
0
0

69285521
25615557
5358555
676618
3175
14231805
100323
100323
0
5245081
323706
145955
0
0
0

69848805
27690637
5572589
687080
1239
14668601
2584
2584
0
6758544
394564
294828
0
0
0

78082030
27372907
4011723
678630
1211
14797715
100517
100517
0
7783111
293019
69916
0
0
0

76013821
28256722
3353376
335408
94977
15847682
965655
965655
0
7659624
409246
275145
0
0
0

0
6083370
32766291
18313243
8899494
2104017
2617089
832448
0
0
832448
0

0
6225105
39652544
20597980
13732718
538968
3809608
973270
0
0
973270
0

0
0
33529084
5157799
28371285
375377

0
5481282
42283665
19036068
17569327
638498
4227677
812095
0
0
812095
0

0
0
37961088
5214982
32746106
375377

0
4775420
40466474
17633158
15662151
2089975
4235323
845867
0
0
845867
0

0
0
36359315
4637091
31722224
375377

0
6069152
38811183
16199025
16350258
627152
4727512
907236
0
0
907236
0

0
0
33808571
4659332
29149239
361949

0
7420176
47645489
24628782
16236204
660612
5174361
945530
0
0
945530
0

0
0
32782881
4674208
28108673
361949

0
6975233
45427492
22928122
16341833
471965
4800734
884838
0
0
884838
0
-

0
0
35048943
4869043
30179900
360349

0
0
36240858
4866050
31374808
358282

0
0
0
0
9269603
0
0
9776423
-506820
0
18726305
14201037
1523
6289668
0
-1409598
0
0
-356325
26646334
16792652

0
0
0
0
8191111
0
0
7941885
249226
0
24179618
15871743
1523
9922707
0
-1314136
0
0
-302219
23591420
23520333

0
0
0
0
11111554
0
0
9091009
2020545
0
20235293
13571355
1523
7792806
0
-1092994
0
0
-37397
21018285
27057830

0
0
0
0
12630507
0
0
11508287
1122220
0
16156783
12646527
1523
4602720
0
-1118194
0
0
24207
21757507
25514062

0
0
0
0
14537247
0
0
12648920
1888327
0
13209477
11379819
1523
3047000
0
-1313837
0
0
94972
16873788
23598413

0
0
0
0
12902279
0
0
10239896
2662383
0
16917272
12492904
1523
5579695
0
-1166374
0
0
9524
18982745
31056108

0
0
0
0
17891018
0
0
12964333
4926685
0
13125508
9660061
1523
4343584
0
-802278
0
0
-77382
20886668
30510895

divulgado

divulgado

28084402
-

29917364
-

22329985
5754417
3455064
2299353
-350113
1949240
-

36243611
-

27522178
6685738
3921350
2764388
-162670
2601718
-

107724
-

divulgado

34207916

27070403
6585264
3793213
2792051
-96055
2695996

48565
-

divulgado

33655667

26132903
6154477
3818887
2335590
-25519
2310071

309190
-

divulgado

32287380

24569536
6480173
4102398
2377775
-231809
2145966

82648
-

divulgado

31049709

23872375
6044989
3666312
2378677
-294429
2084248

109444
-

divulgado

29422345
6821266
3955138
2866128
-118220
2747908
-

65484
-

41686
-

870783
-

148173
-

936716
-

565288
-

1324840
-

139753
-

795209
-

0
-

964337
-

0
-

925066
-

285853
-

1070503
-

842296
-

0
0
8635
2276616
1158114
211373
946741
1118502
0
1118502
213411
905091
1314694

0
0
-133197
805257
-14995
106322
-121317
820252
0
820252
64206
756046
1471793

0
0
104134
2414269
507930
-183580
691510
1906339
0
1906339
135023
1771316
1425679

0
0
-8539
1863936
444646
329109
115537
1419290
0
1419290
297070
1122220
1274872

0
319812
13619
1403934
535690
177202
358488
868244
0
868244
102138
766106
1258759

0
282128
-6007
1377482
396806
171674
225132
980676
0
980676
206620
774056
1298252

0
0
-476
2729858
329532
931625
-602093
2400326
0
2400326
136025
2264301
1361729

1118502

820252

1906339

1419290

868244

980676

2400326

3
3
3
substraccin substraccin substraccin divulgado
2968615
960194
889342

805258
-132630
-284028

2414272
711573
817853

1863935
1031023
940454

3
3
3
substraccin substraccin substraccin
1403935
39608
-89060

1377483
-498041
-554536

2729859
134922
41113

67267
3585
661620
1314695
14732
2357
-8635
-4414
-98438
0
-558677
-959020
920422
0
-1879442
0
3631409
979903
-281422
1155929
-680827
18342
708445
59436
4611312
-3410403
377
0
-488034
0
0
0
-74179
0
0
0
-10340
114119
-213175
-2739171
-1813984
1978842
2465
75322
-1754111
-244128
-272700

152269
-871
1759463
1471793
875
469673
133196
-25878
-93022
0
-197174
1720771
1280339
0
440432
0
4152862
-107665
-1090271
-172750
-206095
1466962
-51412
-54099
4045197
-525031
-52210
0
-629642
0
0
0
-153699
0
0
0
25878
114062
-91454
262034
-3144452
1039560
5319210
61344
-5994387
-2383121
-33867

-107773
1493
204764
1425679
17964
-230721
-104134
-155
-313329
0
-590540
-137811
803733
0
-941544
0
3192798
15657
268739
-459536
18695
1067019
-876046
-3214
3208455
-845232
-12820
0
-1131471
0
0
0
-442892
0
0
0
155
323479
681373
-263056
-2350163
4167696
4087351
-112466
-8538344
0
-57368

88525
2044
1243039
1274872
51699
8902
8539
0
-47163
0
-53810
-411317
950359
0
-1361676
0
3726680
-2459412
-1557276
-742840
-390266
285481
196719
-251230
1267268
-487726
-26809
0
-501781
0
0
0
-118234
0
0
0
0
42571
16725
99802
-3183002
312994
13554
107598
-1114009
0
-56137

128998
-330
1393591
1258759
-44502
35458
-13619
0
-100027
0
257522
1198854
905701
0
293153
0
4035988
-380059
-402419
-273759
-432845
452661
557561
-281258
3655929
231456
13107
0
-673337
0
0
0
345366
0
0
0
0
106376
337618
102326
-3777368
359655
-2157
525
-1846636
0
-260620

57008
-513
1511088
1298252
12513
14335
6007
0
-66491
0
246472
1587048
1052268
0
534780
0
3977578
-1136098
-331347
-1170518
183390
-195662
387892
-9853
2841480
-7827225
-6967808
0
-850540
0
0
0
-782430
0
0
0
0
110459
798288
-135194
5142950
12350063
4895
100656
-4986010
0
-60631

93809
0
871123
1361729
-73562
-34669
476
-238
-44940
0
-337673
253407
807994
0
-554587
0
3989311
1075885
1393858
-1229464
147306
1168215
-418051
14021
5065196
-3496052
-20008
0
-1461528
0
0
0
-194882
0
0
0
238
33161
-1222209
-630824
-1986052
1395217
11426
-26550
-3476666
0
-182661

-251755
-357968
0
0
-1074018
0
84067
-613075
-662748
2559
-1273264

15289
-64608
0
0
-1137651
0
33779
375714
365065
0
740779

6076
-312207
0
0
-625297
0
-965604
13060
-190897
0
-177837

-1151879
-221188
0
0
-942106
0
-131829
-2403460
-386148
11483791
8694183

-11187
-921762
0
0
-749968
0
-345218
110017
-55020
0
54997

-205606
-27176
0
0
-1107068
0
-926173
157205
28785
0
185990

-336343
-95551
0
0
-678637
0
1403713
-416908
-25749
2708
-439949

559402

559402

559402

539776

539776

537472

534494

6/30/2009
6/30/2009
7/21/2010
10/31/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/19/2010
10/31/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
1/4/2011
10/31/2012
Ind2 Mexico
Si

6/30/2009

9/30/2009

12/31/2009 3/31/2010

4.5269E+10

4.4122E+10

4.291E+10

3/31/2010
3/31/2010
4/14/2011
10/31/2012
Ind2 Mexico
Si

4.1424E+10

6/30/2010
6/30/2010
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/20/2011
10/31/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
2/29/2012
10/31/2012
Ind2 Mexico
Si

6/30/2010

9/30/2010

12/31/2010

3.9437E+10

4.6217E+10

4.3526E+10

3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

9/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

IFRS

125085582
50245601
8794905
0
0
0
0
20072235
20072235
0
3815222
3815222
0
15949511
-

125061388
50646610
6651882
0
0
0
0
19765021
19765021
0
4039024
4039024
0
18398435
-

1613728
0
1134351
0
0
0
479377
66990346
67987
334822
334822
0
0
0
56127961
3270968
89311862
945743
-44859387
7458775
0
0
9441633
9441633
0
0
0

139857900
58155915
11256015
0
0
0
0
22026017
22026017
0
3528515
3528515
0
20139114
-

1792248
0
1276671
0
0
0
515577
66856189
62817
329470
329470
0
0
0
55816148
3274755
89276475
997205
-45776971
8044684
0
0
9839075
9490910
0
0
0

138561594
54526925
9031343
0
0
0
0
19685337
19685337
0
4656987
4656987
0
20576810
-

1206254
0
452818
0
0
0
753436
73746637
152938
324608
324608
0
0
0
61610468
3477517
102259501
1185437
-51135242
5823255
0
0
10852783
10508988
0
0
0

IFRS

145208813
54011299
8578737
0
0
0
0
20572719
21031049
-458330
3336690
3336690
0
20335126
-

576448
0
50169
0
0
0
526279
75413386
256669
329624
329624
0
0
0
63261664
3518728
103765411
1167104
-50545545
5355966
0
0
10370808
10370808
0
0
0

161613387
63925876
14811855
0
0
0
0
20142574
20653027
-510453
5873342
5873342
0
21931293
-

1188027
613322
214589
0
0
0
360116
91197514
0
326539
64817
0
0
261722
71819313
6923977
114116490
1153691
-56331748
5956903
0
0
18029568
9827202
0
0
0

153149331
60148883
12473530
0
0
0
0
19467507
19897425
-429918
6077880
6077880
0
20522249
-

1166812
720989
79843
0
0
0
365980
97687511
0
3022696
88138
0
0
2934558
74473587
6992994
119400168
1137637
-59219346
6162134
0
0
18527646
9984517
0
0
0

1607717
781863
154058
0
0
0
671796
93000448
0
581450
63680
0
0
517770
72740977
6887861
117380752
1216325
-59345853
6601892
0
0
18732179
10216346
0
0
0

0
634407
383536
0
104479
0
-

348165
736394
72285
0
70833
0
-

343795
742650
63190
0
61544
0
-

0
820343
374278
0
46144
0
-

8202366
303653
718441
0
54375
0
-

8543129
461547
1202035
0
43478
0
-

8515833
197437
748405
0
55881
0
-

0
0
279057

0
0
1452

0
0
1646

0
0
328134

0
0
664066

0
0
1158557

0
0
692524

86374789
33598269
4428678
649680
1580
19181858
1304040
1304040
0
8032433
305566
252081
0
0
0

85753756
34402612
4345991
642682
6413
20771732
2468
2468
0
8633326
474905
315291
0
0
0

99283261
40077343
6549302
364303
6088
22367824
4007
4007
0
10785819
526125
980001
0
0
0

98802359
35776067
4812463
379422
5052
20254020
6270
6270
0
10318840
631238
629539
0
0
0

97930249
36855176
6042615
348756
3750
20505128
338174
338174
0
9616753
641460
505873
0
0
607882

100891266
36461514
5010083
370581
3611
20954934
69119
69119
0
10053186
728005
1039073
0
0
0

92013945
34600097
5238793
348843
18164
19169450
298119
298119
0
9526728
448642
530553
0
0
0

0
7474786
51019966
28327454
15720786
1161210
5009148
801368
0
0
801368
0

0
7843130
49778276
22115253
20710199
963096
5111773
877955
0
0
877955
0

0
0
38710793
4985462
33725331
357726

0
9279693
57285473
28459065
22958118
356721
4313628
1197941
0
0
1197941
0

0
0
39307632
4866931
34440701
357726

0
9058063
60885197
30200619
23496798
402105
5558831
1226844
0
0
1226844
0

0
0
40574639
3815691
36758948
357684

0
7861538
61075073
26478230
22151807
345729
8724062
3375245
1126606
0
1973841
0

0
0
39759235
4002004
35757231
348173

0
8286108
64429752
28542792
22859337
350303
8624877
4052443
1061138
0
2093831
654802

0
274798
47278564
4513941
42764623
216096

0
8547533
57413848
25518882
19965690
278075
8009956
3641245
735332
0
1970122
692703
-

0
242672
60722121
12934899
47787222
215359

0
243088
61135386
9185299
51950087
214600

0
0
0
0
15853032
0
0
13404118
2448914
0
17514573
13821823
1523
4449303
0
-689688
0
0
-68388
28364062
37921215

0
0
0
0
19041203
0
0
14454365
4586838
0
15041772
11448896
1523
4471286
0
-788246
0
0
-91687
28656879
34985086

0
0
0
0
15818608
0
0
11721035
4097573
0
20582656
13645948
1523
8008312
0
-1165221
0
0
92094
34616046
48227254

0
0
0
0
14446492
0
0
9240875
5205617
0
20962566
13722319
1523
8436265
0
-1360025
0
0
162484
33140538
47315235

0
0
0
0
42336759
0
0
39147270
3189489
0
211768
0
31313
852289
0
-671834
0
0
0
31760077
45591571

0
0
0
0
45626399
0
0
40925381
4701018
0
1945464
0
31313
2460526
0
-546375
0
0
0
28230266
49081172

0
0
0
0
53390631
0
0
45895997
7494634
0
-1655144
0
31313
-1443193
0
-243264
0
0
0
29897552
42672101

divulgado

divulgado

42233027
-

44257421
-

34600893
7632134
4131824
3500310
-96894
3403416
-

48349988
-

39367905
8555074
4604217
3950857
-658925
3291932
-

35004
-

divulgado

47922979

36549669
7707752
3936153
3771599
-110695
3660904

34371
-

divulgado

40042957
8307031
4755276
3551755
-565433
2986322
-

33549
-

47538
-

divulgado
49611602
0
49611602
0
0
0
0
0
0
40672005
8939597
4713308
4226289
-52492
4173797
730121
1683361
98166
911825
669116
0

divulgado
51568309
0
51568301
0
0
8
0
0
0
42260754
9307555
4858331
4449224
112978
4562202
-1859983
192506
92553
0
0
0

divulgado
50936520
0
50936520
0
0
0
0
0
0
42069091
8867429
4620354
4247075
24459
4271534
-241435
980503
70246
580547
258364
0

648679
-

221599
-

775348
-

0
-

854154
-

0
-

1048863
-

1136043
-

0
0
-3493
3640292
959014
749225
209789
2681278
0
2681278
232364
2448914
1413863

0
0
-11266
3218713
903816
888697
15119
2314897
0
2314897
176975
2137922
1428889

0
1143134
-13354
-253066
64242
923434
-859192
-317308
0
-317308
171958
-489266
1528277

0
138793
7083
1957648
762612
-545043
1307655
1195036
0
1195036
86992
1108044
2020950

2681278

2314897

-317308

1195036

4254
953240
894001
0
0
0
0
59239
-8028
4895890
1584683
880502
704181
3311207
0
3311207
121718
3189489
1856889

99953
2052489
547847
408343
545184
0
0
551115
-7212
2695007
880385
829027
51358
1814622
0
1814622
303093
1511529
1920880

71346
1221938
522042
0
0
0
0
699896
80004
4110103
869560
774392
95168
3240543
0
3240543
446927
2793616
2015897

1814622
1616865
0
0
574226
0
-143821
0
0
1186460
3431487
2919511
511976

3240543
-2096191
0
0
-2305937
0
209746
0
0
0
1144352
959275
185077

197041501
14908612
5035891
5725287
7561859

200257367
15659548
8447276
9405077
7910289

3311207
-2741730
0
0
-2767842
0
-30564
0
0
56676
569477
656212
-86735

190171655
13879139
5471397
6040120
7222417

3
divulgado
3640292
21156
53064

3
3
3
substraccin substraccin substraccin divulgado
3218713
249281
96119

-253064
-441266
-557444

1957650
-244198
-200227

4895890
41566
11517

3
3
substraccin substraccin
2695637
102832
55912

4110103
-25686
-61851

-31908
0
772578
1413863
25240
20327
3493
0
-33930
0
-656415
375297
764586
0
-389289
0
4809323
-1582309
-4257310
-580415
-563383
3191233
1137686
-510120
3227014
-9052911
-7337745
0
-1319169
0
0
0
-234720
0
0
0
0
57938
-26352
-192863
6166520
10887086
8810
100493
-3664767
0
-132511

153162
0
1155286
1428888
2262
4170
11266
-2772
-34593
0
-253935
565518
833762
0
-268244
0
5188798
-2641073
148518
-2492325
-6766
1676882
427244
-2394626
2547725
-1357689
49343
0
-1069738
0
0
0
-28052
0
0
0
2772
46962
-20080
-338896
-3288473
-1421265
5259184
6504
-4538719
0
-377099

116178
0
2681807
1528277
10548
131147
13354
-13494
-33609
0
1045584
2993809
954523
0
2039286
0
4981286
-902557
245544
-493417
419635
-413466
431410
-1092263
4078729
-3292334
-1879253
0
-1328590
0
0
0
-227217
0
0
0
13494
-3084
40414
91902
3173045
8499918
1978
463198
-4693588
0
-78440

-43971
0
2562107
2020950
3881
375292
-7083
-212
-46206
0
215485
1029291
986252
0
43039
0
5304850
-537203
3131010
-45151
8202
-2663408
-455949
-511907
4767647
-1935432
311837
0
-2482138
0
0
0
-128448
0
0
0
212
47557
4936
310612
-5275875
5492201
13804
-704782
-6402716
0
-98075

30049
0
1776391
1856889
-23165
-136
8028
0
801198
-911825
45402
-669116
0
0
-669116
0
6044731
-1379722
-2275507
-614982
-212779
1741666
-628435
610315
4665009
-754507
-27209
280
-1426260
23165
0
0
-297790
0
0
0
0
4453
0
968854
-3021477
4319005
11256
-3414
-3563999
0
-22321

46920
0
3284920
1920880
-4449
17912
7211
-8
867506
407627
68241
545184
0
0
545184
0
6628573
-1497410
1405847
-1086105
-756082
-294128
344942
-1111884
5131163
-6077353
-3123524
-119
-1746855
4449
0
0
-261823
0
0
0
8
36
0
-949525
6844460
3724952
486
-1419
-4547881
-34133
-245329

36165
0
2266592
2015897
-1013
35388
-21725
-58279
1020486
-580547
-143615
-258364
0
0
-258364
0
6092645
-830110
390796
1265611
-335561
-1631945
30425
-549436
5262535
-1026196
240970
152985
-1739839
1013
0
0
-333245
0
0
0
58279
-101112
0
694753
-6279608
1966850
675581
-322049
-3405248
-2241553
-161459

-112008
-62015
0
0
-858568
0
0
340623
-40939
8495221
8794905

10039
-1403916
0
0
-823201
0
0
-2098437
-44586
0
-2143023

-3007
-177633
0
0
-839381
0
0
3959440
644693
0
4604133

-2145414
-8512
0
0
-1015294
0
-407087
-2443660
218987
1
-2224672

-168062
-1640220
0
0
-916383
0
-1037339
889025
-564698
8254410
8578737

-285700
-308
0
0
-895151
0
9128943
5898270
334848
0
6233118

-375736
-493695
0
0
-1163613
0
-758686
-2043269
-295056
0
-2338325

533694

533694

533694

519932

518629

516862

5155800

3/31/2012
3/31/2012
12/4/2012
10/31/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/16/2012
5/11/2012
Ind2 Mexico
Si

9/30/2012
9/30/2012
10/15/2012
5/11/2012
Ind2 Mexico
Si

6/30/2012

9/30/2012

3/31/2011
3/31/2011
4/14/2011
10/31/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/20/2011
10/31/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/20/2011
10/31/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
2/29/2012
10/31/2012
Ind2 Mexico
Si

3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

5.0289E+10

4.8784E+10

5.8694E+10

5.9296E+10

5.5371E+10

5.7137E+10

5.1368E+10

12/31/2012
IFRS

153858336
58974199
13660742
0
0
0
0
17784968
18251364
-466396
4118208
4118208
0
21727731
0
1682550
890627
129466
0
0
0
662457
94884137
0
588956
255486
0
0
333470
74067937
6962524
126248224
1269484
-66302131
5889836
0
0
19062120
10211983
0
0
0

8850137
441611
723513
0
0
0
0
0
0
723513

93080985
33631879
3929554
0
170570
19868438
541014
534844
6170
9122303
500824
378472
0
0
0
0
0
8243007
59449106
18567629
28359922
247729
7846373
4427453
587164
0
2690140
716149
0
0
434000
60777351
8735006
52042345
210517

0
0
0
0
52234023
0
0
43240032
8993991
0
-402195
0
-768968
604627
0
-237854
0
0
0
28674289
44861808

3
divulgado
48050287
0
48050287
0
0
0
0
0
0
39596511
8453776
5022425
3431351
-192398
3238953
-1360543
144573
68681
0
0
0

75892
1505116
604815
346053
37224
0
0
517024
-6391
1872019
55214
831377
-776163
1816805
0
1816805
319448
1497357
2168640
1816805
116420
0
-305543
982639
0
-560676
0
0
0
1933225
505664
1427561
200166710
16304679
8993991
10183608
7962306

3
substraccin
1872020
74818
51372

23446
0
3758887
2168640
-8855
217049
6391
-3008
927384
346053
105233
-114997
0
0
-114997
0
5590728
-31168
1889426
-983963
-12414
273548
-644169
-553596
5559560
-3875069
396427
-41133
-2442072
8855
0
0
-521189
0
0
0
-395
411963
0
-1687525
-426091
2918132
8602074
184710
-11598140
-567325
-66840

829498
-3783
0
0
-821054
-1073755
1170392
1258400
-71188
0
1187212

5146000

12/31/2012
12/31/2012
11/2/2013
12/2/2013
Ind2 Mexico
Si
12/31/2012
5.1275E+10

Consolidado 3/31/2006
DIVERSOS
Metodo Contable
NIF-MEX
ACTIVO
Activo total
34641316
Activo Corriente 9425795
Efectivo e Invers CP2069069
Inversiones financieras
Acts Dis p/Venta
- CP
Con fines de negociac
CP
Actv Finan Mant
- Vcmt CP
Cuentas por cobrar CP
203939
Clientes
Estimac p/ cuent
- incobr
Otr cuent por cobrar
1292115
CP
Otras cuentas -por cob CP
Provisiones deudores
Inventario
5710320
Activos Biologicos
- CP
Otros Activos CP
150353
Gast pagados por
- antic
Instrum Financi Deriv CP 0
Act disponib p/- su venta
Operaciones Discontin CP 0
Derechos y licencias
Otros Activos Activo no Corriente
Document por Cobrar
115681
LP
Inversiones Inv en Empresas Relac
0
Activos Fin Mant
- a Venci
Activos Dispo p/Venta
LP
Otras Inversiones
Prop, planta y equi24950952
neto
Construc y Obras Infrs
21745055
Maquinarias y Equipos
9040493
Otros Equipos
0
Amortiz y Deprec Acum
6337325
Construciones en Proc
502728
Propiedades de- inversion
Activos Biologicos
- LP
Intangibles neto
Creditos Comerciales CP 0
Marcas
Derechos y licencias
Acuerdos de concesion
-

6/30/2006

9/30/2006

12/31/2006 3/31/2007

6/30/2007

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

35754906
9546656
2005285

37476731
10278157
1801985
0
0
0
0
312792
312792
0
1617819
1617819
0
6387114

247958
1366589
5756032
-

170792

0
0
115683
0
25946000
22717134
0
9742820
6723350
209396
0
-

41548225
12525638
3238093
0
0
0
0
589347
589347
0
1716311
1716311
0
6823778
-

158448
158448
0
0
0
0
0
27068008
115682
0
0
0
0
0
26932541
23390813
0
9531505
-6538650
548873
0
0
0
0
0
0
0

NIF-MEX

40690231
10996724
1641150
0
0
0
0
320293
320293
0
1639222
1639222
0
7238245
-

158110
158110
0
0
0
0
0
28755625
115686
0
0
0
0
0
28614061
25095896
0
10014729
-6592377
95813
0
0
0
0
0
0
0

40399665
10347221
1244341
0
0
0
0
360629
360629
0
1549557
1549557
0
7056726
-

157814
157814
0
0
0
0
0
29509543
115678
0
0
0
0
0
29367063
25733577
0
10310672
-6880496
203310
0
0
0
0
0
0
0

135968
135968
0
0
0
0
0
29881006
115677
0
0
0
0
0
29738145
26118744
0
10490022
-7215749
345129
0
0
0
0
0
0
0

Otros
0
Impuestos Diferidos
0
Otros ativos nocorriente
Pagos anticipados
Instr Finan Derivados LP 0
Beneficios a Empleados 0
Act ncurr dis p/venta
LP
Operaciones Discont LP 0
Activos Diferidos
Otros Activos LP
42402
PASIVO
Pasivo total
13047001
Pasivo Corriente 7399370
Deudas Financieras CP
0
Bonos y papeles comer CP 0
Otros Credit c/Costo CP 0
Provedores CP
6644409
Impuestos por Pagar283036
CP
Impue a la utilidad
a pg
Otros impuestos
- p/ pagar
Otros Pasivos CP 471925
Interes por Pagar
0
Inst Finan Deri (PasCir)
0
Otr ingresos difer
- circ
Beneficios a Empleados 0
Provisiones CP
0
Pas s/ act ncor-a ven CP
Operac Discontinu(PaCir) 0
Otros CP
Pasivo no corriente
Deudas Financieras LP
0
Bonos y papeles comer LP 0
Acredores Varios LP
0
Impuestos Diferidos5515730
LP
Otras obligaciones
Pasiv p/Inst Finan
- Deriv
Otros ingresos-diferidos
Beneficios Empleados LP 0
Provisiones LPPas s/ act ncor-a ven LP
Operaciones Discontin LP 0
Otros LP
Patrim neto consolidado
21594315
Int min(part no control) 0
Patrimonio neto 21594315
Capital social
1931336

0
0

0
0
19785
0
0
0

0
-

19268

13523605
7754523
0
0
0
6765920
300595
688008
0
0
0
0
-

0
0
0
5634178
0
0
22231301
0
22231301
1927262

0
0
26802

0
0
27184

14647697
8581305
0
0
0
7517770
290147
0
290147
773388
0
0
0
0
0

17620857
11053442
0
0
0
9855647
527421
0
527421
670373
0
0
0
0
0

15725650
9038168
0
0
0
8137291
261897
0
261897
638980
0
0
0
0
0

15256030
8473243
0
0
0
7245132
331178
0
331178
896933
0
0
0
0
0

0
0
27184
0
0
0

0
0
25878

0
773388
5876155
0
0
0
5876155
0
0
0
0
0

0
0
26802
0
0
0

0
0
19785

0
0
25878
0
0
0

0
670373
6369184
0
0
0
6270756
98428
0
0
98428
0

0
0
22829034
0
22829034
1961988

0
638980
6548214
0
0
0
6543874
4340
0
0
4340
0

0
0
23927368
0
23927368
1992542

0
896933
6648547
0
0
0
6641207
7339
0
0
7339
0
-

0
0
24964581
0
24964581
2012777

0
0
25143635
0
25143635
2004166

Recompra de Acciones
0
Sobreprecio Venta 1502742
Acc
Aportac p Fut Aum Cap 0
Otro capital contribuido
Utilid reten (perd
- acum)
Reserva Legal
386292
Otras Reservas
0
Result Ejerci Anteriores
22340296
Utilidad del Ejercicio547637
Otros
Exceso Actlzc Pat Neto
-5628001
Res p Activ no Monet
-5628001
Ga (pe) actua p/
- obl lab
Efecto Acum p/Conversion0
Camb val act fi- dis p/ve
Efe Acum p/Val Inst Fina 0
Camb valor razon
- otr act
Met part asoc -y neg conj
Result p/Impuest Diferid 0
Pasivo Moneda Extr 481003
CP
Pasivo Moneda Extr LP
0

0
1499574
0
385476
0
22092822
1111538
-5298299
-5298299
0
0
0
594682
0

ESTADO DE RESULTADOS
Meses
3
Origen de los datos
divulgado
divulgado
Ingresos netos 12394097
Ingr por Servicios
Venta de bienes
Ingresos por Interes
Regalias
Dividendos Arrendamientos
Construccion Otros IngresosCosto de Ventas 9752869
Resultado Bruto 2641228
Gastos operativos 1921141
Util(per) ant ot ing/gas
720087
Otros ingresos (gastos)
-12830
Result operativo EBIT707257
Ing (gastos) financ
- neto
Tot ingresos financieros
Ingresos Financieros 52212
Util por fluct cambiaria
Utilidad por derivados
Variac val raz inst
- fina

0
1550366
0
530268
25928578
398508
0
22841859
2688211
0
-6074386
-6074386
0
0
0
0
0
0
0
804762
0

0
1566111
0
535653
20850039
402555
0
19705944
741540
0
0
0
0
0
0
0
0
0
0
642869
0

0
1559411
0
533362
21046696
400833
0
19220943
1424920
0
0
0
0
0
0
0
0
0
0
446731
0

3
divulgado

13615066
-

divulgado

14064105

10798161
2816905
2004990
811915
-36229
775685

17221146
-

11081146
2982959
2169399
813560
-60749
752811
-

43007
-

0
1526591
0
522150
24600434
392408
0
22488874
1719153
0
-5782129
-5782129
0
0
0
0
0
0
0
581477
0

13515386
3705759
2384642
1321117
-45233
1275884
-

42688
-

41711
-

divulgado
14249622
0
14249622
0
0
0
0
0
0
11203169
3046453
2104294
942159
-9874
932285
50991
50639
50639
0
0
0

divulgado
15113998
11993040
3120957
2117681
1003276
-60252
943025
37694
-

Otros Productos Financie 0

Total gastos financieros
Gastos Financieros
0
Perd por fluct cambiaria
Perdida por derivados
Amort de gast -p/ emision
Va raz in fin(par no or)
0
Otros gastos financieros-315
Result Inver Permanent 0
Resultado antes impuest
791476
Impuesto a las gananc
243838
I.S.R.
108743
I.S.R. Diferido
135095
Result despues de Imp
547637
Operac descontinuadas 0
Utilidad Consolidada547637
Int min(part no control) 0
Ganancia/perdida neta
547637
Depreciacion Operativa
219408

0
-

0
-

311
-

334
-

0
-

0
0
0
817869
252771
109703
143068
565098
0
565098
0
565098
224958

0
0
0
877396
289685
95574
194111
587711
0
587711
0
587711
232982

0
-322
0
1424488
482053
175369
306685
942435
0
942435
0
942435
246300

565098

587711

942435

Utilidad Consolidada547637
Total otr partid- integr
Res p activ no -monet
Ga (pe) actua p/
- obl lab
Efecto acum p/conversion
Camb val act fi- dis p/ve
Efe acum p/val- inst fina
Camb valor razon
- otr act
Met part asoc -y neg conj
Ot resultados integrales
Utilidad (perd)-integral
Ut (pe) int no controlad
Ut (pe) integr controlad
-

(12 m) Ingesos-netos
(12m) Ut (per)-de operac
(12m) Part contr
- en u(p)
(12m) Ut(pe) neta
- consol
(12m) Dep y amort
operat

FLUJO DE CAJA
Meses
Origen de los datos
divulgado

Resultado Antes de Impue 0

Partidas s/Impac en Efec 0
Estimacion del Ejercicio 0

0
-352
0
0
0
0
0
-352
49307
1032583
291044
135443
155601
741540
0
741540
0
741540
262706

741540
0
0
0
0
0
0
0
0
0
741540
0
741540
-

0
0
0

0
0
0

0
0
0
0
968372
281819
140341
141478
686553
0
686553
0
686553
267764
686553
-

3
3
3
substraccin substraccin substraccin divulgado
0
0
0

0
-

3
substraccin

1032583
0
0

968371
0
0

Provision el Ejercicio
0
Otras Partidas N/Realiza 0
Partidas Rela c/Act Inve
219408
Depreciacion y amortiz
219408
Util(Per)Vta Inmu Maq Eq 0
Perdida por Deterioro
0
Part Asocia Negoc Conjun 0
Dividendos Cobrados
0
Intereses a Favor
0
Fluctuac cambiaria
(inv)
Otras partidasPart Rela Ativ Financiam 0
Intereses Devengados
0
Fluctuac cambiaria
(fin)
Operac fin de derivados
Otras partidasFlujo Deri Res Antes 219408
Imp
Flujos Gene/Util
- en Oper
Dec(inc) Cuentas p/ Cobr
210380
Dec(inc) inventarios 23163
De/Inc en Otr Ctas x 134706
Cob
Incr(decr) proveedores
-1730592
Incr(decr) otros pasivos
-17184
Impues Utilid Paga/Devue
Recurs Generd por la
-477385
Op
Recurs Generd en Inver
-728431
Inver Acc c/Carat
- Perman
Dispo Accio c/Carac
Perm
Compra de Bienes de
-731107
Uso
Venta de Activo Fijo 4938
Inversiones temporales
Dispos de invers
- tempora
Invers en Activos
- Intang
Disposi Activos- Intangib
Adquisicion de-negocios
Disposicion de-negocios
Dividendos Cobrados
Intereses Cobrados
Decr(Incr)Antic- Pres Ter
Otras Partidas
-2262
Recurs Generd por Finac 0
Financiamientos Bancario 0
Financiamient Bursatiles 0
Otros Financiamentos
0
Amort Financia Bancarios 0
Amort Financiam Bursatil 0
Amortiz Otr Financiament 0

0
0
224948
224948
0
0
0
0
0
-

0
0
232965
232965
0
0
0
0
0
-

0
0
-

0
0
-

224948
-

232965
-

-44427
-56846
-97884
135126
235203
-

-60384
-668899
-211246
630284
57143
-

1092019
-952287
-

757736
-997879
-

-955110
623
-

-1022429
20690
-

2199
-199318
0
0
0
0
0
0

3860
855
0
0
0
0
0
0

0
0
246275
246275
0
0
0
0
0
0
0
0
0
0
0
0
246275
2857898
-271686
-379830
-70548
2220925
117743
1241293
3104173
-1695323
0
0
-1737593
69348
0
0
0
0
0
0
0
0
0
-27077
-858
0
0
0
0
0
0

0
0
250502
262706
2393
0
-14598
0
0
0
0
0
0
0
0
0
1283085
-2237104
274966
-346005
0
-1817236
139682
-488512
-954019
-611624
4698
0
-611624
0
0
0
0
0
0
0
0
0
0
-4698
0
0
0
0
0
0
0

0
0
257813
267764
3403
0
-13353
0
0
0
0
0
0
0
0
0
1226185
-437952
-42407
142421
223551
-845609
86176
-2084
788233
-913425
5043
0
-928912
5766
0
0
0
0
0
0
0
0
0
4678
-300039
0
0
0
0
0
0

Inc.Desc en Capit Social 0

Dividendos
0
Prima Venta de Acciones 0
Aporte p/Fut Aum Capital 0
Intereses Pagados
0
Recompra de Acciones
0
Otras Partidas
0
Incr neto en efec e-1205816
inv
Difere Cambi Efect
Equiv
Efec Eq Efe Prin- Periodo
Efect Equi Efe Fin
- Perio
CANTIDAD DE ACCIONES
Total de acciones outst
600000
DIVERSOS
Fecha del Balance
3/31/2006
Fecha da la Moneda
3/31/2006
Fecha de divulgacion
5/22/2007
Fecha ult rectificacion
3/29/2012
Formato del balance
Ind2 Mexico
Consolidado Si

0
-199318
0
0
0
0
0
-59586

0
855
0
0
0
0
0
-239288

0
-858
0
0
0
0
0
1407992
0
0
1407992

0
0
0
0
0
0
0
-1565643
-63787
3270580
1641150

0
-300039
0
0
0
0
0
-425232
39294
-3850
-389788

600000

600000

1800000

1800000

9/30/2006
9/30/2006
10/18/2007
1/11/2012
Ind2 Mexico
Si

12/31/2006
12/31/2006
4/15/2008
1/11/2012
Ind2 Mexico
Si

3/31/2007
3/31/2007
4/25/2008
1/11/2012
Ind2 Mexico
Si

6/30/2007
6/30/2007
7/17/2008
1/11/2012
Ind2 Mexico
Si

600000

6/30/2006
6/30/2006
7/26/2007
3/29/2012
Ind2 Mexico
Si

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008 3/31/2009

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

42955787
11726060
2173700
0
0
0
0
409640
409640
0
1611841
1611841
0
7379422
-

61117403
16849982
4571113
0
0
0
0
639878
639878
0
3647467
3647467
0
7847221
-

151456
151456
0
0
0
0
0
31073512
115678
0
0
0
0
0
30930089
26863477
0
11005696
-7379047
439964
0
0
0
0
0
0
0

NIF-MEX

65686702
18016491
3216374
0
0
0
0
557880
557880
0
4283225
4283225
0
9732613
-

144303
144303
0
0
0
0
0
44095409
115685
0
0
0
0
0
32547315
28333089
0
11597251
-7698213
315188
0
0
11401983
0
0
0
0

65858853
17880869
2892653
0
0
0
0
537445
537445
0
2593768
2593768
0
11634641
-

226399
226399
0
0
0
0
0
47533549
115685
0
0
0
0
0
35197479
28840507
0
14192947
-8094643
258668
0
0
12189982
0
0
0
0

64829721
16476759
1398911
0
0
0
0
643415
643415
0
2479210
2479210
0
11750934
-

222362
222362
0
0
0
0
0
47822826
115685
0
0
0
0
0
35528264
29112518
0
14494207
-8486277
407816
0
0
12148515
0
0
0
0

66388219
16508045
1745496
0
0
0
0
1013251
1013251
0
2513567
2513567
0
11017310
-

204289
204289
0
0
0
0
0
48214515
115685
0
0
0
0
0
36072582
29581266
0
14898107
-8879255
472464
0
0
11994833
0
0
0
0

NIF-MEX

64088717
14508091
1067763
0
0
0
0
852171
852171
0
2425625
2425625
0
9927637
-

218421
218421
0
0
0
0
0
49721957
72693
0
0
0
0
0
38238664
30661154
0
16220979
-9255187
611718
0
0
11375204
0
0
0
0

234895
234895
0
0
0
0
0
49461117
72691
0
0
0
0
0
38029651
31094298
0
16239124
-9690934
387163
0
0
11322482
0
0
0
0

0
0
27744
0
0
0
-

11401983
0
30426
0
0
0
-

12189982
0
30403
0
0
0
-

12148515
0
30362
0
0
0
-

11994833
0
31415
0
0
0
-

11375204
0
35396
0
0
0
-

11322482
0
36293
0
0
0
-

0
0
27744

0
0
30426

0
0
30403

0
0
30362

0
0
31415

0
0
35396

0
0
36293

16630879
9690151
0
0
0
8514596
301601
0
301601
873954
0
0

33709665
26163752
3309888
0
0
11799584
602951
0
602951
10451329
4544
0

37602199
29809261
15618185
0
0
9409303
385117
0
385117
4396656
13388
96296

37271257
22937768
8275803
872751
0
11057113
485508
0
485508
2246593
23391
183001

35978745
16964370
773178
3391690
0
10739851
523875
0
523875
1535776
54152
0

37257019
21094481
400000
4912672
0
14077840
740726
0
740726
963243
76407
0

34540158
18292768
0
7327155
0
9615495
497459
0
497459
852659
11674
0

394259
0

0
0

18049660
0
10100000
0
7932418
17242
0
0
17242
0

0
-

14904580
0
7630000
0
7151818
122762
0
0
122762
0
-

0
0
28850976
0
28850976
2067442

0
0
-

0
0
28587596
0
28587596
2067442

0
0

13364916
0
5500000
0
7850974
13942
0
0
13942
0

0
0
28084503
0
28084503
2067442

560034
0

7626985
0
0
0
7616343
10642
0
0
10642
0

0
0
27407738
0
27407738
2067442

0
0

7378376
0
0
0
7370934
7442
0
0
7442
0

0
0
26324908
0
26324908
2036570

0
0
-

6809915
0
0
0
6799576
10339
0
0
10339
0

14978126
0
7630000
0
7216364
131762
0
0
131762
0
-

0
0
29131200
0
29131200
2067442

0
0
29548559
0
29548559
2067442

0
1584624
0
541985
22161729
407314
0
19669584
2084832
0
0
0
0
0
0
0
0
0
0
644465
0

0
1608645
0
550201
23181450
413488
0
19633311
3134651
0
0
0
0
0
0
0
0
0
0
828300
0

0
1608645
0
550201
23858215
413488
0
22768359
676368
0
0
0
0
0
0
0
0
0
0
8842151
0

0
1608645
0
550201
24361308
413488
0
22768457
1179363
0
0
0
0
0
0
0
0
0
0
4459890
0

0
1608645
0
550201
24624688
413488
0
22768967
1442233
0
0
0
0
0
0
0
0
0
0
1144159
0

0
1608645
0
550201
24904912
413488
0
22767962
1723462
0
0
0
0
0
0
0
0
0
0
1250529
0

0
1608645
0
550201
25322271
413488
0
24491424
417359
0
0
0
0
0
0
0
0
0
0
943490
0

divulgado

divulgado

15879710
-

18843017
-

12697572
3182139
2299409
882730
-55416
827314
-

15027895
3815122
2410582
1404540
-65468
1339072
-

45386
-

64030
-

divulgado
22412463
0
22412463
0
0
0
0
0
0
17839722
4572741
3502168
1070573
-6093
1064480
-189882
89859
89859
0
0
0

divulgado

divulgado

22773289
-

23845718
-

18101920
4671369
3534595
1136774
-84687
1052087
-

25034640
-

19228271
4617447
3784180
833267
-39453
793814
-

72566
-

divulgado

20030773
5003867
3846493
1157374
-641344
516030
-

54754
-

51611
-

divulgado
21534284
0
21534284
0
0
0
0
0
0
17153631
4380653
3515823
864830
9590
874420
-379314
41348
41348
0
0
0

0
-

0
279741
260459
0
0
0
0
19282
78250
952848
276480
31070
245410
676368
0
676368
0
676368
462724

0
-

0
0
0
974164
337269
177434
159835
636894
0
636894
0
636894
282443

0
4761
0
1521068
502807
110895
391912
1018261
0
1018261
0
1018261
293447

636894

1018261

676368
0
0
0
0
0
0
0
0
0
676368
0
676368
-

3
3
substraccin substraccin divulgado
974132
0
0

1521046
0
0

952848
0
0

0
-

0
-

347754
-

0
420662
315800
104862
0
0
0
0
0
495106
77747
45343
32404
417359
0
417359
0
417359
489346

317291

314667
-

0
7558
0
718519
215524
23949
191575
502995
0
502995
0
502995
482380

0
148
0
366226
103356
24924
78432
262870
0
262870
0
262870
478087

0
11610
0
-327736
-608965
125565
-734530
281229
0
281229
0
281229
462084

502995

262870

281229

417359
0
0
0
0
0
0
0
0
0
417359
0
417359
-

3
3
3
substraccin substraccin substraccin divulgado
718517
0
0

366227
0
0

-327740
0
0

495106
0
0

0
0
275574
282432
5428
0
-12286
0
0
0
0
0
0
0
0
0
1249706
457604
-42491
-200622
-68024
1140802
-379953
7892
1707310
-789860
43903
0
-838609
4845
0
0
0
0
0
0
0
0
0
0
1120
0
0
0
0
0
0

0
0
58008
293468
-221251
0
-14209
0
0
0
0
5764
5764
0
0
0
1584818
633628
-223930
-354788
-2514493
3154262
565200
7377
2218446
-3160622
809
0
-1749343
198907
0
0
-1610995
0
0
0
0
0
0
0
3309891
3309888
0
0
0
0
0

0
0
429647
462724
14981
0
-13319
0
-34739
0
0
314477
314477
0
0
0
1696972
-5061920
81998
-1888328
0
-2390169
-300983
-564438
-3364948
-10298088
-6382538
0
-427898
0
0
0
-3487652
0
0
0
0
0
0
0
12308297
12308297
0
0
0
0
0

0
0
269752
482380
-7488
0
-18395
0
-46856
0
-139889
402171
402171
0
0
0
1390440
2388194
20435
-1899093
1044356
1787699
1434797
0
3778634
5635181
6399392
0
-753311
24181
0
0
-35081
0
0
0
0
0
0
0
-9737536
2397759
6372751
-8151699
-9740141
0
0

0
0
581665
478087
28873
0
-17780
0
-11920
0
104405
329360
329360
0
0
0
1277252
-785334
-105970
-116292
-631
-421779
-170662
30000
491918
-10215654
66205
0
-3594743
-13567
0
0
-6767064
0
0
0
0
93515
0
0
8229995
0
14646939
8993875
-7502625
-7528000
0

0
0
771785
462084
6795
0
-13044
0
0
0
315950
363050
363050
0
0
0
807095
3134540
-369836
733624
-243705
3236952
-192495
-30000
3941635
7689576
-6726
0
-2636175
67437
0
0
10265037
0
0
0
0
3
0
0
-11284627
3
9618732
-9621639
-373178
-10567750
0

0
0
541732
489346
49480
0
-16452
0
0
0
19358
315800
315800
0
0
0
1352638
-3442389
161080
1089673
156632
-4423910
-276375
-149489
-2089751
-221932
0
55818
-277750
0
0
0
0
0
0
0
0
0
0
0
1633950
0
11869614
0
-400000
-9450000
0

0
1120
0
0
0
0
0
918569
-13113
3784
909240

0
3
0
0
0
0
0
2367715
-3797
544
2364462

0
0
0
0
0
0
0
-1354739
0
4571113
3216374

0
0
0
0
-616206
0
0
-323721
0
0
-323721

0
0
0
0
-380194
0
0
-1493741
0
-1
-1493742

0
0
0
0
-340795
0
0
346584
0
1
346585

0
0
0
0
-380533
0
-5131
-677733
0
1745496
1067763

1800000

1800000

1800000

1800000

1800000

1800000

1800000

9/30/2007
9/30/2007
10/18/2007
1/11/2012
Ind2 Mexico
Si

12/31/2007
12/31/2007
4/24/2009
1/11/2012
Ind2 Mexico
Si

3/31/2008
3/31/2008
4/30/2009
1/11/2012
Ind2 Mexico
Si

6/30/2008
6/30/2008
7/27/2009
1/11/2012
Ind2 Mexico
Si

9/30/2008
9/30/2008
10/22/2009
1/11/2012
Ind2 Mexico
Si

12/31/2008
12/31/2008
4/28/2010
1/11/2012
Ind2 Mexico
Si

3/31/2009
3/31/2009
4/26/2010
1/11/2012
Ind2 Mexico
Si

6/30/2009

9/30/2009

12/31/2009 3/31/2010

6/30/2010

9/30/2010

12/31/2010

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

62107938
12882596
983641
0
0
0
0
976930
976930
0
1551276
1551276
0
9112924
-

63838861
14912016
1176142
0
0
0
0
1092656
1092656
0
1833015
1833015
0
10580405
-

257825
257825
0
0
0
0
0
49116589
72691
0
0
0
0
0
37712468
31133266
0
16480129
-10130335
229408
0
0
11294593
0
0
0
0

65725396
16698088
2139360
0
0
0
0
1436078
1436078
0
1999825
1999825
0
11084234
-

229798
229798
0
0
0
0
0
48800141
0
0
0
0
0
0
37520607
31302719
0
16604461
-10579640
193067
0
0
11241871
0
0
0
0

NIF-MEX

67165378
17641002
1407713
0
0
0
0
1441379
1441379
0
2345240
2345240
0
12351568
-

38591
38591
0
0
0
0
0
48893405
0
0
0
0
0
0
37609629
31551769
0
16859569
-10986667
184958
0
0
11188694
0
0
0
0

66621319
16618500
1296372
0
0
0
0
1545025
1545025
0
1840742
1840742
0
11791204
-

95102
95102
0
0
0
0
0
48869199
0
0
0
0
0
0
37639063
31847035
0
17063283
-11444695
173440
0
0
11135971
0
0
0
0

68571727
18428699
1585896
0
0
0
0
1793554
1793554
0
2345801
2345801
0
12631449
-

145157
145157
0
0
0
0
0
49344602
0
0
0
0
0
0
37982659
32277437
0
17340052
-11890332
255502
0
0
11266809
0
0
0
0

69217345
18769128
2086669
0
0
0
0
1927602
1927602
0
2236865
2236865
0
12489268
-

71999
71999
0
0
0
0
0
49527402
0
0
0
0
0
0
38229061
32682225
0
17492338
-12337230
391728
0
0
11203160
0
0
0
0

28724
28724
0
0
0
0
0
49819425
0
0
0
0
0
0
39244680
33984715
0
17761597
-12754897
253265
0
0
10483099
0
0
0
0

11294593
0
36837
0
0
0
-

11241871
0
37663
0
0
0
-

11188694
0
95082
0
0
0
-

11135971
0
94165
0
0
0
-

11266809
0
95134
0
0
0
-

11203160
0
95181
0
0
0
-

10483099
0
91646
0
0
0
-

0
0
36837

0
0
37663

0
0
95082

0
0
94165

0
0
95134

0
0
95181

0
0
91646

31675841
16397877
0
5532866
0
9523026
523974
0
523974
818011
19895
0

32855091
17325933
0
4537361
0
11271986
496445
0
496445
1020141
30864
0
0
0
0

33794895
19462361
0
3528653
0
14283610
849545
0
849545
800553
23942
0
0
0
0

34440793
20029146
0
5573394
0
13056846
575063
0
575063
823843
7313
0
0
0
0

33180109
19544958
0
6206550
0
11756990
621930
0
621930
959488
13383
0
0
0
0

34882620
21191782
0
6168720
0
13166722
698604
0
698604
1157736
21252
0
0
0
0

34355143
19851835
0
2196589
0
15676718
1042498
0
1042498
936030
816
0
0
0
0

0
0
-

0
989277
14438701
0
6780000
0
7508939
149762
0
0
149762
0

14237090
0
6780000
0
7316328
140762
0
0
140762
0
-

0
0
30432097
0
30432097
2067442

0
776611
13156786
0
5500000
0
7531912
124874
0
0
124874
0

0
0
30983770
0
30983770
2067442

0
816530
13288164
0
5500000
0
7654290
133874
0
0
133874
0

0
0
31930501
0
31930501
2067442

0
946105
12469132
0
4592500
0
7730158
146474
0
0
146474
0

0
0
32724585
0
32724585
2067442

0
1136484
12545612
0
4592500
0
7792238
160874
0
0
160874
0

0
0
33441210
0
33441210
2067442

0
935214
13352236
0
5500000
0
7693048
159188
0
0
159188
0
-

0
0
33689107
0
33689107
2067442

0
0
34862202
0
34862202
2067442

0
1608645
0
550201
26205809
413488
0
24491424
1300897
0
0
0
0
0
0
0
0
0
0
356732
0

0
1608645
0
550201
26757482
413488
0
24491424
1852570
0
0
0
0
0
0
0
0
0
0
492348
0

0
1608645
0
550201
27704213
413488
0
24422451
2868274
0
0
0
0
0
0
0
0
0
0
399732
0

0
1608645
0
550201
28498297
413488
0
27290725
794084
0
0
0
0
0
0
0
0
0
0
403096
0

0
1608645
0
550201
29214922
413488
0
27290725
1510709
0
0
0
0
0
0
0
0
0
0
392233
0

0
1608645
0
550201
29462819
413488
0
26944049
2105282
0
0
0
0
0
0
0
0
0
0
454272
0

0
1608645
0
550201
30635914
413488
0
26944047
3278379
0
0
0
0
0
0
0
0
0
0
421453
0

divulgado

divulgado

21432179
-

21300456
-

16845993
4586186
3371741
1214445
-14360
1200085
-

25865244
-

17997065
4766594
3717727
1048867
-2003
1046864
-

43632
-

divulgado

22763659

18086417
4733700
3542989
1190711
-6982
1183729

47763
-

divulgado

22820117

17609678
4641433
3450693
1190740
-3002
1187738

48811
-

divulgado

22251111

19557481
4812918
3488103
1324815
-5891
1318924

30291
-

divulgado

24370399

16786505
4513951
3357511
1156440
-49943
1106497

27051
-

divulgado

20444893
5420351
3746909
1673442
-32456
1640986
-

35594
-

45812
-

0
-

0
-

241432
-

0
-

167567
-

0
-

158292
-

0
-

139537
-

0
-

159362
-

149436
-

0
0
0
1128997
245459
145495
99964
883538
0
883538
0
883538
494756

0
0
0
929236
377564
152810
224754
551672
0
551672
0
551672
498630

0
1700
0
1288510
272805
249832
22973
1015705
0
1015705
0
1015705
501011

0
0
0
1166838
372754
250376
122378
794084
0
794084
0
794084
510758

0
0
-3607
1018184
301559
225691
75868
716625
0
716625
0
716625
504128

883538

551672

1015705

794084

716625

0
112822

00
-22258
952386
357885
295805
62080
594501
0
594501
0
594501
524721

0
-13329
1577216
404120
503310
-99190
1173096
0
1173096
0
1173096
537107

594501

1173096

3
3
3
substraccin substraccin substraccin divulgado
1128997
0
0

929237
0
0

1288509
0
0

1166838
0
0

3
3
3
substraccin substraccin substraccin
1018184
0
0

952458
0
0

1577217
0
0

0
0
284105
494757
-53988
0
-11227
0
0
0
-145437
241432
241432
0
0
0
1654534
1554098
-124759
814713
573978
-53085
578029
-234778
3208632
-292298
-141442
-55818
-83429
13224
0
0
-24833
0
0
0
0
0
0
0
-3000455
0
10092815
-115627
0
-12749563
0

0
0
541408
498630
409
0
-6878
0
0
0
49247
167567
167567
0
0
0
1638212
-20253
-115726
-1467481
-334657
1729321
58576
109714
1617959
-265529
207512
0
-255438
982
0
0
0
0
0
0
0
0
0
-218585
-1159930
0
5425613
-7826
0
-6421119
0

0
0
438296
501011
-6334
0
34557
0
0
0
-90938
159991
159991
0
0
0
1886796
2055884
-343422
-503829
-232059
3023394
500395
-388595
3942680
-434901
-3196
0
-555231
24255
0
0
455
0
0
0
0
0
0
98816
-2544559
0
4146960
-88940
0
-6435666
0

0
0
443268
510758
0
0
-6877
0
0
0
-60613
139537
139537
0
0
0
1749643
-3534003
-5301
-1267334
-731415
-1216487
3057
-316523
-1784360
-1001869
0
-514399
-487470
0
0
0
0
0
0
0
0
0
0
0
2054583
0
8825000
0
0
-6781606
0

0
0
532590
504129
-21600
0
-234
0
0
0
50295
158826
158826
0
0
0
1709600
-433946
-103646
560364
228701
-1316159
622126
-425332
1275654
-959769
0
514399
-1005176
48213
0
0
0
0
0
0
0
0
0
-517205
-427226
0
12575000
167229
0
-12849344
0

0
0
475605
524721
-1682
0
-553
0
0
0
-46881
149436
149436
0
0
0
1577499
-98631
-248529
-840245
-727753
1427869
499046
-209019
1478868
-662648
-474061
0
-526003
3771
0
0
-183560
0
0
0
0
0
0
517205
-526696
0
14045000
-623
0
-14082830
0

0
0
555662
537107
101
16933
46858
0
0
0
-45337
112821
112821
0
0
0
2245700
2512308
-134049
142181
-140008
2497885
393031
-246732
4758008
-896151
-46453
0
-1033755
497
0
0
183560
0
0
0
0
0
0
0
-3361085
0
9945000
-166606
0
-13006220
0

0
0
0
0
-233211
0
5131
-84121
0
-1
-84122

0
0
0
0
-156598
0
0
192500
0
1
192501

0
0
0
0
-166913
0
0
963220
0
-2
963218

0
0
0
0
-156166
0
167355
-731646
0
2139359
1407713

0
0
0
0
-152756
0
-167355
-111341
0
0
-111341

0
-346676
0
0
-141567
0
0
289524
0
0
289524

0
-2
0
0
-133257
0
0
500772
0
1
500773

1800000

1800000

1800000

1800000

1800000

1800000

1800000

6/30/2009
6/30/2009
7/28/2010
1/11/2012
Ind2 Mexico
Si

9/30/2009
9/30/2009
10/25/2010
1/11/2012
Ind2 Mexico
Si

12/31/2009
12/31/2009
4/29/2011
1/11/2012
Ind2 Mexico
Si

3/31/2010
3/31/2010
4/29/2011
1/11/2012
Ind2 Mexico
Si

6/30/2010
6/30/2010
7/28/2011
1/11/2012
Ind2 Mexico
Si

9/30/2010
9/30/2010
10/21/2011
1/11/2012
Ind2 Mexico
Si

12/31/2010
12/31/2010
4/25/2012
1/11/2012
Ind2 Mexico
Si

Consolidado 3/31/2006 6/30/2006 9/30/2006 12/31/2006 3/31/2007 6/30/2007

ESTRUCTURA DE CAPITAL
Deuda Total Bruta $
0
0
0
0
0
0

3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

9/30/2012

NIF-MEX

NIF-MEX

NIF-MEX

NIF-MEX

IFRS

IFRS

69034434
18629613
1878780
0
0
0
0
1936955
1936955
0
2277998
2277998
0
12399826
-

68280272
17795453
1717590
0
0
0
0
1795132
1795132
0
2185430
2185430
0
11955858
-

136054
136054
0
0
0
0
0
49776445
0
0
0
0
0
0
38597373
33591076
0
17897054
-13200001
309244
0
0
11087379
0
0
0
0

70088358
19019448
1594935
0
0
0
0
2379341
2379341
0
2449468
2449468
0
12432613
-

141443
141443
0
0
0
0
0
49868829
0
0
0
0
0
0
38729336
33868866
0
17823000
-13478108
515578
0
0
11047379
0
0
0
0

74084168
22211396
3082112
0
0
0
0
2348009
2348009
0
2998187
2998187
0
13742298
-

163091
163091
0
0
0
0
0
50446086
0
0
0
0
0
0
39341089
34644581
0
18025656
-13745123
415975
0
0
11012597
0
0
0
0

IFRS

70223930
20187546
2552417
0
0
0
0
2274063
2274063
0
2458005
2458005
0
12785000
-

40790
40790
0
0
0
0
0
51199027
0
0
0
0
0
0
40749996
36279443
0
18000322
-13684012
154243
0
0
10357016
0
0
0
0

70071663
19771842
2231904
0
0
0
0
2434724
2434724
0
1844199
1844199
0
13120224
-

118061
118061
0
0
0
0
0
50036384
0
644832
0
0
0
644832
38328302
33392912
0
16180263
-11443604
198731
0
0
10970530
0
0
0
0

72242240
21285013
2601206
0
0
0
0
2846185
2846185
0
2171672
2171672
0
13540122
-

140791
140791
0
0
0
0
0
50299821
0
686148
0
0
0
686148
38563395
33715064
0
16411420
-11846877
283788
0
0
10959121
0
0
0
0

125828
125828
0
0
0
0
0
50957227
0
683252
0
0
0
683252
39202785
34458552
0
16741953
-12275966
278246
0
0
10980434
0
0
0
0

11087379
0
91693
0
0
0
-

11047379
0
92114
0
0
0
-

11012597
0
92400
0
0
0
-

10357016
0
92015
0
0
0
-

10970530
0
92720
0
0
0
-

10959121
0
91157
0
0
0
-

10980434
0
90756
0
0
0
-

0
0
91693

0
0
92114

0
0
92400

0
0
92015

0
0
92720

0
0
91157

0
0
90756

33402482
21146245
0
6273871
0
13284746
780837
0
780837
806791
5668
0
0
0
0

31966829
21117671
0
6529425
0
12882128
721704
0
721704
984414
9376
0
0
0
0

33338959
22206843
0
6530246
0
13927013
689122
0
689122
1060462
14594
0
0
0
0

36161742
26394372
0
6187918
0
18449603
815133
0
815133
941718
935
0
0
0
0

32591117
23234737
0
7085171
0
14425335
856673
181737
674936
867558
0
0
0
0
0

31683972
22121102
0
5198423
0
14868364
891403
241033
650370
1162912
0
0
0
0
0

33621804
23950778
0
6445790
0
15513249
812715
208392
604323
1179024
0
0
0
0
0

0
801123
11150451
0
3217500
0
7756507
176444
0
0
176444
0

0
975038
9742274
0
1705000
0
7843575
193699
0
0
193699
0

0
0
35631952
0
35631952
2067442

0
1045868
9876451
0
1705000
0
7960597
210854
0
0
210854
0

0
0
36313443
0
36313443
2067442

0
940783
8493221
0
0
0
8275980
217241
0
0
217241
0

0
0
36749399
0
36749399
2067442

0
867558
9356380
0
0
0
6164580
3191800
0
0
148243
0

0
0
37922426
0
37922426
2067442

0
1162912
9562870
0
0
0
6305599
3257271
0
0
166258
0

0
3043557
37632813
0
37632813
1253121

0
1179024
9671026
0
0
0
6467565
3203461
0
0
185442
0
-

0
3091013
38387691
0
38387691
1253121

0
3018019
38620436
0
38620436
1253121

0
1608645
0
550201
31405664
413488
0
30222400
769776
0
0
0
0
0
0
0
0
0
0
402859
0

0
1608645
0
550201
32087155
413488
0
30222426
1451241
0
0
0
0
0
0
0
0
0
0
333507
0

0
1608645
0
550201
32523111
413488
0
30222426
1887197
0
0
0
0
0
0
0
0
0
0
369328
0

0
1608645
0
550201
33696138
413488
0
30222426
3060224
0
0
0
0
0
0
0
0
0
0
504765
0

0
957668
0
550201
34871823
413488
0
33525504
932831
0
0
0
0
0
0
0
0
0
0
443561
998292

0
957668
0
550310
35626592
413488
0
33525504
1687600
0
0
0
0
0
0
0
0
0
0
364372
1058834

0
957668
0
546991
35862656
413488
0
32979366
2469802
0
0
0
0
0
0
0
0
0
0
510968
994472

divulgado

divulgado

22395227
-

23328419
-

17616861
4778366
3599646
1178720
-9300
1169420
-

28325825
-

19332036
4881104
3944712
936392
-1770
934622
-

44507
-

divulgado

24213140

18421004
4907415
3837359
1070056
-9391
1060665

47936
-

divulgado

22488588
5837237
4075535
1761702
-74399
1687303
-

40802
-

54528
-

divulgado
24140512
0
23580363
0
0
0
0
0
560149
19009458
5131054
3801970
1329084
-16936
1312148
28355
173936
53692
120244
0
0

divulgado
25493907
0
24990670
0
0
0
0
0
503237
20260710
5233197
3895799
1337398
-51419
1285979
-173118
48941
48941
0
0
0

divulgado
25839117
0
25337956
0
0
0
0
0
501161
20603355
5235762
4085515
1150247
-10260
1139987
9532
131807
42750
89057
0
0

0
-

0
-

117368
-

0
-

111832
-

108688
-

0
0
3025
1156299
386523
323064
63459
769776
0
769776
0
769776
510157

0
0
-3025
1008875
327410
240341
87069
681465
0
681465
0
681465
513437

769776

681465

0
80044

00
0
668663
232706
115685
117021
435957
0
435957
0
435957
518009

0
16931
1619079
446052
130668
315384
1173027
0
1173027
0
1173027
477191

435957

1173027

0
145581
86064
0
0
0
0
59517
713
1341216
408385
279893
128492
932831
0
932831
0
932831
523017

0
222059
71964
87664
0
0
0
62431
-26988
1085873
331104
228753
102351
754769
0
754769
0
754769
505186

0
122275
122275
0
0
0
0
0
-3001
1146518
364316
247989
116327
782202
0
782202
0
782202
498226

754769
0
0
0
0
0
0
0
0
0
754769
0
754769

782202
0
0
0
0
0
0
0
0
0
782202
0
782202

101178804
7516960
3553852
3553852
1983054

103285410
7500446
3720734
3720734
1986950

932831
0
0
0
0
0
0
0
0
0
932831
0
932831

98476319
5289532
3474333
3474333
1970001

3
divulgado
1156299
0
0

3
3
3
substraccin substraccin substraccin divulgado
1008875
0
0

668662
0
0

1619079
0
0

1341216
0
0

3
3
substraccin substraccin
1085873
0
0

1146517
0
0

0
0
474046
510157
0
0
3409
0
0
0
-39520
117368
117368
0
0
0
1747713
-3151897
-9353
89442
-468047
-2389236
216328
-591031
-1404184
-470123
0
-2993
-467130
0
0
0
0
0
0
0
0
0
0
0
1666419
0
12225000
0
0
-10433628
0

0
0
503490
513437
193
0
-2659
0
0
0
-7481
111831
111831
0
0
0
1624196
151826
141823
443968
-161631
-406904
546538
-411968
1776022
-590548
0
2993
-608639
3046
0
0
0
0
0
0
0
0
0
12052
-1346665
0
11975000
-2107
0
-13223872
0

0
0
690926
518009
730
0
-12
0
0
0
172199
108688
108688
0
0
0
1468276
-385244
-584209
-476755
-403331
1007237
322501
-250687
1083032
-1102792
5230
0
-1036755
-3046
0
0
-56169
0
0
0
0
0
0
-12052
-102895
0
12050000
575
0
-12050000
0

0
0
481855
477191
9288
0
-17669
0
0
0
13045
83045
83045
0
0
0
2183979
2756990
31332
-1309685
-550625
4551023
220586
-185641
4940969
-1272797
-33252
0
-1351953
56239
0
0
56169
0
0
0
0
0
0
0
-2180995
0
10275000
1532
0
-12329582
0

0
0
390834
523017
-33468
0
713
0
0
-99428
0
145581
145581
0
0
0
1877631
-2912114
73946
957299
186750
-4012785
20607
-137931
-1034483
-245014
28200
0
-328999
55785
0
0
0
0
0
0
0
0
0
0
749802
0
12725000
0
0
-11832329
0

0
0
573488
505185
33468
0
-27412
0
0
62247
0
134396
134396
0
0
0
1793757
685893
-160661
-335224
944454
443231
-20607
-185300
2479650
-777112
-13904
0
-736089
-27119
0
0
0
0
0
0
0
0
0
0
-2023051
0
9100000
0
0
-10986748
0

0
0
480811
498226
0
0
56659
0
0
-74074
0
122275
122275
0
0
0
1749603
-803757
-411461
-419898
-1156981
656913
765027
-237357
945846
-1210757
-53763
0
-1156994
0
0
0
0
0
0
0
0
0
0
0
634212
0
13475000
0
0
-12218423
0

0
0
0
0
-112516
0
-12437
-207888
0
2086668
1878780

0
0
0
0
-108123
0
12437
-161191
0
1
-161190

0
0
0
0
-103470
0
0
-122655
0
0
-122655

0
0
0
0
-96704
0
-31241
1487177
0
0
1487177

0
0
0
0
-142333
0
-536
-529695
0
3082112
2552417

0
0
0
0
-134396
0
-1907
-320513
0
0
-320513

0
-499794
0
0
-120525
0
-2046
369301
0
1
369302

1800000

1800000

1800000

1800000

1800000

1800000

1800000

3/31/2011
3/31/2011
4/29/2011
1/11/2012
Ind2 Mexico
Si

6/30/2011
6/30/2011
7/28/2011
1/11/2012
Ind2 Mexico
Si

9/30/2011
9/30/2011
10/21/2011
1/11/2012
Ind2 Mexico
Si

12/31/2011
12/31/2011
4/25/2012
1/11/2012
Ind2 Mexico
Si

3/31/2012
3/31/2012
4/27/2012
5/11/2012
Ind2 Mexico
Si

6/30/2012
6/30/2012
7/27/2012
5/11/2012
Ind2 Mexico
Si

9/30/2007

12/31/2007 3/31/2008

6/30/2008

9/30/2008

12/31/2008 3/31/2009

0 3309888000

1.5618E+10

1.4649E+10

1.4265E+10

1.2943E+10

9/30/2012
9/30/2012
10/26/2012
10/26/2012
Ind2 Mexico
Si

1.4957E+10

12/31/2012
IFRS

74271523
20699532
1335007
0
0
0
0
3170200
3170200
0
2622066
2622066
0
13514962
0
57297
57297
0
0
0
0
0
53571991
0
752456
0
0
0
752456
41706842
37213833
0
16927570
-12596650
162089
0
0
11025099
0
0
0
0

11025099
0
87594
0
0
0
0
0
0
87594

33913586
23260294
0
2744301
0
17825338
1568003
419227
1148776
1122652
0
0
0
0
0
0
0
1122652
10653292
0
0
0
7357337
3295955
0
0
281246
0
0
0
3014709
40357937
0
40357937
1253121

0
957668
0
551178
37595970
413488
0
33569750
3612732
0
0
0
0
0
0
0
0
0
0
511270
1003641

3
divulgado
29206457
0
28696383
0
0
0
0
0
510074
23309860
5896597
4261350
1635247
7581
1642828
-65015
60691
60691
0
0
0

0
125706
70566
11603
0
0
0
43537
24267
1602080
496292
354906
141386
1105788
0
1105788
0
1105788
443885
1105788
0
0
0
0
0
0
0
0
0
1105788
0
1105788
104610748
5429897
3612732
3612732
1977171

3
substraccin
1651035
0
0

0
0
426645
450743
0
0
-47464
0
0
23366
0
114103
114103
0
0
0
2191783
1556229
-324015
-488797
-742872
2283304
1045380
-216771
3748012
-1187806
-21740
0
-1166066
0
0
0
0
0
0
0
0
0
0
0
-3826404
0
11725000
0
0
-15430000
0

0
0
0
0
-119786
0
-1618
-1266198
0
-1
-1266199

1800000

12/31/2012
12/31/2012
2/25/2013
2/25/2013
Ind2 Mexico
Si
6/30/2009
1.2313E+10

9/30/2009

12/31/2009 3/31/2010

1.1317E+10 9028653000

1.1073E+10

6/30/2010
1.0799E+10

9/30/2010

12/31/2010

1.0761E+10 7696589000

3/31/2011

6/30/2011

9/30/2011

12/31/2011 3/31/2012

6/30/2012

9/30/2012

9491371000 8234425000 8235246000 6187918000 7085171000 5198423000 6445790000

12/31/2012
2744301000

PRACTICA 1 RIESGO, RENDIMIENTO Y DIVERSIFICACION

292
291
290
289
288
287
286
285
284
283
282
281
280
279
278
277
276
275
274
273
272
271
270
269
268
267
266
265
264
263
262
261
260
259
258
257
256
255
254
253
252
251
250
249

Fecha
12/30/2011
2/1/2012
3/1/2012
4/1/2012
5/1/2012
6/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012
1/24/2012
1/25/2012
1/26/2012
1/27/2012
1/30/2012
1/31/2012
1/2/2012
2/2/2012
3/2/2012
7/2/2012
8/2/2012
9/2/2012
10/2/2012
2/13/2012
2/14/2012
2/15/2012
2/16/2012
2/17/2012
2/20/2012
2/21/2012
2/22/2012
2/23/2012
2/24/2012
2/27/2012
2/28/2012
2/29/2012
1/3/2012

alfa
alsea
14.9763634 13.7144756
15.2108617 13.6949948
15.6769025 13.6073313
15.949827 13.6852544
15.829622 13.4807061
15.8158279 13.5488889
15.6670496 13.3443406
15.8040045 13.5683697
15.6847848 13.6073313
15.6611379 13.4514849
15.5123595 13.2274559
16.8474235 13.2956386
16.4148825 13.2469367
16.9705844 13.7047352
16.6129252 13.8216199
16.5547932 13.7826584
16.8395412 14.0261682
16.8434824 14.0261682
16.7311596
13.996947
16.667116 14.4839668
16.8819085 14.4352648
16.8897908 14.3573416
16.8631881 14.3183801
16.6513514
14.415784
16.6474102 14.4839668
16.6385426 14.5618899
16.8671292 14.7761786
17.2001563 14.5229283
17.219862 14.5424091
17.1538478 14.5618899
17.212965 14.7664382
16.8375706 14.6203323
16.9587609 14.9028037
16.986349 15.2339772
16.8858497 15.0781308
16.9449669
15.896324
17.0907894 16.1593146
16.9686138 16.2080166
16.8720557 16.4612669
17.0247752 16.3638629
17.0257605 16.3541225
16.9410258
16.315161
16.9016143 16.3054206
17.0021136 16.3249014

AMXL
arca
asureste
15.6309461 58.0308167
78.55
15.8087951 58.1675436
78.42
15.7001096 58.1773099
77.86
15.6111851 58.2652057
80.06
15.2653678
58.089414
79.66
15.3048897 58.1480112
80.44
15.2456068 58.1577774
80.3
15.2554873 58.3628678
80.54
15.3147702 58.4116989
80.2
15.2752482 58.4214651
82.65
14.9491919 57.6889994
81.69
15.1171603 58.0405829
81.25
14.9393114 58.2945044
82.99
15.2258458 58.7828148
83.51
15.5024997 58.8218797
83.95
15.2554873 58.6753865
84.39
15.1270408 58.6753865
84.33
14.9788333 58.4214651
84.47
15.1962043 58.6070231
84.63
15.1665628 58.8609445
85.09
15.0875188 58.5191272
84.67
15.0973993
58.558192
84.7
14.9590723
58.929308
85.54
15.1270408 59.5738778
87.6
15.0776383 59.6422413
85.2
15.4135752 60.0817207
84.96
15.3246507 59.8570979
85.63
15.3542922 59.8082668
86.35
15.3740532
59.95476
85.26
15.1072798 59.6910723
85.76
14.9096699 59.5738778
85.86
14.8306259 59.3199564
85.93
14.8009844
59.114866
86.9
14.8701479 59.5543454
86.7
14.8207454 58.9683728
86.67
15.0578773 59.1734632
87.68
14.8405064 58.7730486
87.33
14.7713429 58.7535162
87.38
15.1270408 58.4507637
87.31
15.0973993 58.5679582
88.21
14.8207454 58.4409975
90.11
15.1962043 58.2945044
89.3
15.2653678 58.1284788
88.54
15.2554873 58.4800623
88.24

248
247
246
245
244
243
242
241
240
239
238
237
236
235
234
233
232
231
230
229
228
227
226
225
224
223
222
221
220
219
218
217
216
215
214
213
212
211
210
209
208
207
206
205
204
203
202

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

17.106554
17.215
16.824
17.201
17.241
17.061
17.182
17.197
17.18
17.21
17.213
17.1
17.132
17.211
17.212
17.557
17.641
17.607
18.154
18.402
18.826
18.796
18.351
18.334
18.068
18.68
18.849
19.106
19.066
19.195
19.037
19
18.806
18.936
18.774
18.797
18.6
18.177
18.595
19.194
19.063
19.24
18.963
19.085
18.919
18.981
19.032

16.7437383
16.7339979
16.4710073
16.6950363
16.6463344
16.6560748
16.7437383
16.8508827
16.8508827
17.0262098
17.1041329
17.0456906
17.1723157
17.1430945
17.1723157
17.2112773
17.1528349
17.2112773
17.2697196
17.7275182
17.8249221
18.1755763
18.2047975
18.1366147
18.0002492
18.2729803
18.6431153
18.8476636
19.1885774
18.8671443
18.5554517
17.971028
17.6690758
17.4353063
17.67
17.89
18.03
17.98
17.84
17.86
17.74
17.85
17.75
17.74
17.68
17.6
17.61

15.1566823
15.1072798
14.9689528
14.9590723
14.9294309
14.7614624
14.6231355
14.9294309
14.7614624
14.8997894
15.1962043
14.9689528
15.1369213
15.1171603
15.1468018
15.4432167
15.4728582
15.5420217
15.6111851
15.7396316
15.6408266
15.6111851
15.3938142
15.3542922
15.2653678
15.2456068
15.6013046
15.5519022
15.5222607
15.7099901
15.7198706
15.7099901
15.8087951
16.2731784
16.4411469
16.3917444
16.4115054
16.7770838
17.1624232
17.4094356
17.6663285
17.577404
18.4370073
16.9252912
16.9944547
16.9351717
16.9055302

58.558192
59.0660349
58.0796478
58.3042706
58.4898286
58.0210505
58.5777244
58.4702961
58.74375
58.6265555
58.7828148
59.2027618
59.0855673
58.6656203
58.8023473
59.6227089
59.5641116
59.5250468
59.6617737
59.6227089
59.8473317
59.8082668
58.8707107
58.6558541
58.4214651
58.694919
59.0465025
59.0074377
59.163697
60.0426559
60.423538
61.0583416
61.9861315
62.005664
62.66
63.75
65.96
66
66.34
67.19
67
67.3
68.36
68.18
68.05
68.72
68.44

89.42
91.02
90.71
89.92
90.17
88.49
87.77
87.64
88.14
88.3
88.78
89.09
89.01
87.98
90.32
90.69
89.44
88.2
88.58
88.08
90.08
91.67
91.9
93.05
93.38
94.46
96.15
96.16
97.22
97.9
98.99
99.94
99.89
100.06
101.44
101.99
102.88
105.84
106.16
106.53
105.18
104.37
104.73
105.54
105.2
105.75
105

201
200
199
198
197
196
195
194
193
192
191
190
189
188
187
186
185
184
183
182
181
180
179
178
177
176
175
174
173
172
171
170
169
168
167
166
165
164
163
162
161
160
159
158
157
156
155

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

18.212
18.174
17.881
17.883
17.352
17.815
17.861
17.581
17.697
17.583
17.923
18.058
17.947
17.976
17.968
17.799
17.724
17.756
17.969
17.998
17.74
17.751
17.576
17.802
17.96
18.222
18.655
18.824
18.878
18.995
19.947
20.254
21.186
21.733
21.325
20.613
20.662
20.82
20.784
20.908
21.496
21.433
21.69
21.214
21.593
21.651
22.419

17.46
17.12
16.96
16.55
16.69
16.93
16.59
16.11
16.11
16.24
16.15
16.32
16.59
16.77
16.51
16.19
16.07
15.86
15.9
15.53
15.44
15.13
15.31
16.4
16.48
16.87
16.88
16.98
17.05
17.52
17.34
17.4
17.88
18
17.82
17.8
18.25
18.19
18.21
18.24
18.69
18.61
18.04
17.95
18.28
18.38
18.33

16.7276813
16.7672033
16.5794738
16.5498324
16.164493
16.2731784
16.4411469
16.4905494
16.6189958
16.5597128
16.5893543
16.7672033
16.7770838
16.6189958
16.0558075
16.2830589
16.2138955
16.3423419
16.2731784
16.2632979
16.3423419
16.7079203
16.7178008
16.6091153
16.5695933
16.9549327
17.2513476
17.3007501
17.2414671
17.2414671
17.1031402
16.9944547
17.0043352
17.0339767
17.1821842
17.2513476
17.3205111
17.3402721
17.1031402
17.0438572
17.3303916
17.1031402
17.3106306
17.3205111
17.4687186
17.616926
18.014375

66.07
65.19
65.76
65.84
65.69
66.39
66.33
65.99
65.99
66.76
67.59
69.03
69.71
71.07
71.5
72.74
72.86
72.86
72.53
72.61
73.11
73.1
73.14
74.67
73.33
73.83
75.1
75.66
75.49
75.65
74.21
75.54
75.67
76.52
77.54
77.07
78.16
78.66
81.01
80.91
82.21
82.87
79.82
80.86
80.62
82.13
83.35

102.66
103.76
98.9
97.71
96.13
97.79
98.62
99.12
98.99
99.66
98.24
99.27
102.42
103.44
102.86
100.67
101.32
99.64
99.17
97.86
97.19
95.53
96.17
95.78
95.47
94.78
99.01
101.14
101.13
101.94
103.19
104.31
104.42
107.04
104.28
105.26
105.91
106.88
104.41
104.68
104.15
103.87
103.85
104.21
103.82
103.42
104.33

154
153
152
151
150
149
148
147
146
145
144
143
142
141
140
139
138
137
136
135
134
133
132
131
130
129
128
127
126
125
124
123
122
121
120
119
118
117
116
115
114
113
112
111
110
109
108

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

22.813
21.973
21.515
21.219
21.132
21.337
21.564
22.008
22.442
21.383
21.648
21.322
21.542
21.982
22.139
22.039
21.854
21.915
21.733
22.285
23.518
22.99
22.184
21.98
21.537
21.56
21.234
21.915
21.411
21.4
21.353
21.745
20.903
21.304
21.397
21.562
21.939
21.903
22.465
22.336
22.393
22.983
22.884
22.77
22.424
22.735
22.637

18.39
19.09
18.67
18.34
18.12
18.23
18.49
18.48
18.39
18.36
18.51
18.44
19.08
19.18
19.03
18.99
18.97
18.96
18.67
18.93
19
18.87
19.01
18.98
18.78
18.61
18.5
18.51
18.4
18.66
18.84
18.77
18.89
18.43
18.59
18.49
18.49
18.37
18.49
18.46
18.46
18.9
18.75
18.7
18.64
18.71
18.6

17.8255867
17.7162883
17.7560332
17.9845663
17.706352
17.5473724
17.9150128
17.8752679
17.7262245
17.6666071
17.5374362
17.4778189
17.348648
17.2592219
17.2393495
17.1598597
16.9810077
17.0306888
16.7127296
16.9710714
17.2691582
17.2492857
17.1101786
17.0604974
16.8120918
16.5140051
16.4245791
16.732602
16.6829209
16.8120918
16.7624107
16.732602
16.8319643
16.9114541
16.7027934
16.6829209
16.7822832
16.7027934
16.3947704
16.374898
16.3848342
16.3550255
16.3252168
16.156301
16.3351531
16.3947704
16.066875

83.82
84.36
84.24
84.25
83.77
83.69
84.19
84.49
84.06
83.7
83.92
83.9
84.33
83.18
83.39
83.57
83.66
83.64
83.21
83.48
83.83
83.34
83.36
83.36
82.48
81.51
80.92
81.23
82
80.98
80.98
82.09
82.84
83.44
83.48
83.78
84.24
83.1
85.32
85.41
88.44
90.42
90.34
90.01
89.99
90.86
91.42

104.68
113.41
113.73
113.02
116.38
118.16
117.09
118.1
120.72
118.58
117.75
116.61
116.65
115.51
115.31
115.87
115.09
114.97
112.95
118.46
117.68
112.62
111.22
112.26
111.82
112.42
112.64
112.64
111.44
111.69
112.35
111.98
110.82
109.79
111.85
112.68
113.08
113.57
113.31
113.25
113.36
112.64
112.35
112.96
112.17
112.56
110.25

107
106
105
104
103
102
101
100
99
98
97
96
95
94
93
92
91
90
89
88
87
86
85
84
83
82
81
80
79
78
77
76
75
74
73
72
71
70
69
68
67
66
65
64
63
62
61

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

22.651
22.769
22.6
22.7
23.21
23.76
23.61
23.56
23.09
23.02
23.36
23.05
23.18
23.09
23.52
23.55
24.17
24.02
24.21
24.71
24.61
24.01
24.01
24.09
24.47
24.85
24.28
24.05
24.15
24.06
24.51
25.07
24.43
24.21
24.81
25.05
25.73
26.04
25.63
26.33
27.52
28.41
27.82
26.9
26.71
27.35
27.8

18.7
18.75
18.77
18.98
19.89
20.04
20.61
20.75
20.68
20.43
20.47
20.41
20.76
20.27
20.4
21.37
22.74
22.54
22.27
22.4
21.92
21.42
21.54
22.08
21.23
20.74
20.23
20.7
21
21.48
21.57
21.78
21.6
21.25
20.69
21.17
21.5
20.78
20.27
20.14
20.43
20.04
20.41
21.23
21.19
21.53
20.91

16.2059821
16.3550255
16.1264923
16.3351531
16.4841964
16.3351531
16.374898
16.4444515
16.3053444
16.4245791
16.7822832
16.6531122
16.6233036
16.5736224
16.6034311
16.5239413
16.7027934
16.7723469
16.7027934
16.9015179
16.8419005
16.7425383
16.7524745
16.8319643
16.4941327
16.5934949
16.5438138
16.4841964
16.5239413
16.4543878
16.5040689
16.3649617
15.9476403
15.7389796
15.6296811
15.58
15.59
15.46
15.4
15.38
15.32
15.48
15.75
15.68
15.51
15.39
15.36

91.21
91.15
91.2
91.33
90.4
91.49
92.33
93.09
93.29
94.63
95.39
97.48
98.23
97.45
98.24
98.13
100.18
103.95
105.16
104.43
103.62
102.3
103.74
99.44
97.38
96.09
95.1
94.94
95.01
95.51
95.84
95.8
94.17
94.83
94.66
95.01
94.72
94.95
94.39
94.42
95.86
96.35
96.46
96.4
96.83
95.1
94.96

109.77
109.23
110.9
111.85
112.97
113.73
115.96
115.41
115.43
118.96
119.43
117.2
117.09
117.65
116.88
117.06
119.29
120.45
124.11
129
127.22
126.97
131.29
129.7
131.1
129.43
128.3
130.24
126.91
128.33
128.07
133.61
131.59
133.33
137.23
133.92
133.17
130.64
134.11
132.05
133.76
133.94
136.15
134.96
135.36
137.31
136.38

60
59
58
57
56
55
54
53
52
51
50
49
48
47
46
45
44
43
42
41
40
39
38
37
36
35
34
33
32
31
30
29
28
27
26
25
24
23
22
21
20
19
18
17
16
15
14

11/29/2012
11/30/2012
3/12/2012
4/12/2012
5/12/2012
6/12/2012
7/12/2012
10/12/2012
11/12/2012
12/13/2012
12/14/2012
12/17/2012
12/18/2012
12/19/2012
12/20/2012
12/21/2012
12/24/2012
12/26/2012
12/27/2012
12/28/2012
12/31/2012
2/1/2013
3/1/2013
4/1/2013
7/1/2013
8/1/2013
9/1/2013
10/1/2013
11/1/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
1/2/2013
5/2/2013
6/2/2013
7/2/2013

27.42
26.81
27.71
27.46
27.85
27.83
28.27
28.21
28.46
28.97
28.62
28.4
29.64
28.63
28.95
27.98
27.58
27.3
27.52
27.41
27.38
28.94
28.37
28.93
29.13
29.59
30.63
31.02
32.04
31.71
31.26
30.71
31.26
32.18
31.83
32.01
31.39
31.24
30.94
31.24
31.18
31.31
30.53
30.14
30.3
30.25
29.68

21.88
22.6
22.69
22.88
23
23.01
23.64
24
24.24
23.84
24.79
25.08
26.04
26.02
25.61
25.02
25.22
25.52
25.35
25.59
25.78
27.23
27.03
27.13
26.85
27.05
28.65
28.98
28.42
29.51
29.14
29.21
28.78
28.85
28.82
28.62
28.88
28.41
28.56
28.91
28.73
29.01
29.48
29.43
29.23
28.66
28.29

15.46
15.28
15.24
15.12
14.81
14.84
14.82
15.09
15.23
15.32
15.17
15.06
15.07
14.95
14.83
15.02
14.85
14.9
14.86
15
14.9
14.91
15.06
15.48
15.56
15.58
15.52
15.57
15.54
15.57
15.64
15.64
15.51
15.56
15.57
15.75
15.79
15.82
15.95
15.95
15.97
15.97
15.97
16.19
15.87
15.86
15.85

95.32
94.18
94.88
94.88
94.85
95.69
96.9
96.73
97.54
94.64
95.55
95.51
96.28
97.04
97.01
95.79
94.97
95.03
95.6
96.05
96.09
97.97
96.72
96.96
97.52
97.26
96.46
95.68
95.91
93.61
93.92
94.44
95.55
96
96.13
95.95
96.93
96.31
95.92
96.62
96.98
96.88
96.96
96.59
96.07
95.45
94.72

135.31
132.97
132.37
134.25
135.98
138.95
138.9
139.44
141.44
141.55
145.07
142.9
146.83
147.74
145.92
144.01
145.1
144.92
145.7
145.36
146.4
150.42
153.82
154.03
150.37
150.18
151.52
150.51
151.79
151.59
154.62
154.9
151.53
153.3
152.04
154.36
153.88
152.09
152.56
152.91
152.07
151.08
152.54
152.43
156.02
154.51
153.44

13
12
11
10
9
8
7
6
5
4
3
2
1

8/2/2013
11/2/2013
12/2/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013

29.49
29.94
28.51
27.23
27.46
27.66
27.86
28.89
28.46
28.34
28.83
29.38
29.94

28.29
28.76
29.17
29
29.68
29.98
29.75
29.53
29.13
29.59
30.8
30.8
30.86

15.99
15.96
15.83
14.17
13.99
14.27
14.3
14.46
14.13
14.13
13.95
13.63
13.61

93.8
94.14
93.97
95.03
93.47
93.99
94.19
93.69
94.05
93.8
93.63
94.91
94.33

150.6
151.3
152.6
155.68
153.07
153.53
153.53
153.14
154.2
156.68
160.74
161.66
162.31

bimbo
28.3398727
28.3299184
28.8774045
29.2357591
29.1362161
28.6185929
28.6584101
28.9072674
29.0665361
29.0864447
28.3597813
28.3597813
28.3398727
28.9470846
29.6936565
28.8574959
28.6385015
28.3100098
28.5588671
28.8574959
28.6285472
28.4991414
28.8674502
29.2158505
29.7732909
30.3705485
29.7633366
29.2457134
29.2954848
29.3850735
29.7235194
29.2258048
29.8429709
29.8628795
29.7533823
29.8429709
29.0167646
29.1063532
29.2457134
29.4547535
28.9769474
28.927176
28.827633
29.0864447

bmv
21.394801
21.5758706
21.5377507
21.5568107
21.9189498
21.9189498
22.1095494
22.728998
22.9386575
22.9005376
22.300149
22.1571993
22.2429691
22.7575879
22.0809595
22.1476693
22.2143792
22.7575879
22.8147678
23.0720772
23.2531468
23.2054969
23.1959669
23.176907
22.6813481
22.9291275
23.0625472
23.0148973
22.9672474
23.3389166
23.596226
23.3007967
23.5390461
23.7105857
23.596226
23.8249455
23.3198566
23.3770365
23.2436168
23.4628063
23.6724658
23.8440054
23.8344755
24.0727249

cemex
7.16346154
7.21153846
7.35576923
7.45192308
7.31730769
7.13461538
7.01923077
7.08653846
7.29807692
7.43269231
7.33653846
7.39423077
7.35576923
7.875
8.17307692
8.125
8.06730769
8.03846154
8.23076923
8.45192308
8.32692308
8.36538462
8.49038462
8.75
9.59615385
9.97115385
10.0576923
10.3076923
10.3942308
10.3461538
10.4134615
10.1153846
10.1730769
10.3846154
10.3846154
10.4519231
10.1346154
9.91346154
9.74038462
9.08653846
9.57692308
9.39423077
9.44230769
9.50961538

chedraui
34.8426038
34.8426038
34.1473409
33.8593034
33.7897771
33.7798448
33.8195741
33.6904538
33.4421457
33.5216043
32.4588453
32.5283716
32.3495897
32.4489129
31.9721612
32.1708078
31.9920259
32.0516199
32.3197927
32.4290483
32.2304018
32.2105371
31.7337854
31.6940561
31.8827703
32.0218229
32.1410108
31.9522966
31.8827703
31.8331087
31.9622289
31.4755449
31.5848005
31.7238531
32.5085069
33.0945142
32.3793867
32.8064767
32.9951909
32.8958677
32.8660707
32.3396574
32.0019582
32.4588453

coca femsa
130.352137
129.654804
128.535143
129.389621
131.196794
128.957471
129.222654
127.327087
126.580647
127.582449
127.985134
128.142279
129.144082
128.044064
127.169942
123.368987
125.382413
124.783296
125.893135
126.60029
124.920798
124.567221
125.411877
126.669041
127.16012
125.883314
126.384215
126.138675
125.215446
125.068122
124.331503
125.824384
126.924402
126.511896
125.352948
127.494054
126.619933
127.425303
127.091369
128.132458
127.670843
125.136873
124.861868
125.902957

compartamos elektra
16.7507692 1383.44736
16.9562401
1386.4025
17.2106326 1414.36657
16.8486125 1423.48159
16.3398275 1420.03725
16.1832782 1421.78438
15.8799641 1408.02698
15.7821208 1410.36314
16.1539252 1386.11298
16.2224155 1335.64588
15.8701797 1247.47073
15.7821208 1247.39086
15.6940618 1235.02118
16.0756506 1241.36077
15.93867 1221.81288
15.9191014 1205.02047
15.9191014 1180.90009
15.7136305
1101.9398
15.6842775 1138.65948
15.3907477 1057.66254
15.2537671 1086.58503
14.8819626 1111.72373
14.9406686 1138.97896
14.4905895
1124.4029
14.4808052 1126.35969
14.8526096 1137.78092
14.7645507 1144.95913
14.6667074
1136.2135
15.0385119 1134.42644
15.968023 1139.42822
16.026729 1144.57976
15.5375126 1134.11694
15.6157872
1134.2068
15.8897484 1157.14911
15.5962185 1129.00534
15.6940618 1141.47486
15.6549245 1123.10503
15.7821208 1133.32824
15.5962185 1124.49275
15.2831201 1133.21842
14.9895902 1118.36282
14.6275701 1119.08164
14.0894321 1118.26299
13.8643925 1122.13662

29.5542964
29.5542964
29.0466275
29.1760333
29.166079
29.0764904
29.5542964
29.4846164
29.6339308
29.4447992
29.3452563
29.2058962
29.2656219
29.4447992
29.3850735
29.8031538
29.2058962
29.4547535
29.6438851
29.7036108
30.3307313
30.4700914
30.0520111
30.1913712
29.8827881
30.3406856
30.1913712
30.2212341
30.49
30.49
31.04
31.51
31.57
32.33
32.27
32.07
31.77
30.73
31.04
30.92
30.56
30.69
31.28
32.2
31.68
31.19
30.71

23.9488352
24.1013148
23.2150269
23.5104562
24.7493534
24.1394348
24.2442645
24.2537945
24.2537945
23.8535354
23.8058855
24.0822549
24.2252046
24.2633245
24.1870847
24.4253341
24.3205043
24.453924
24.492044
24.6159337
24.9971328
26.0930803
25.6165814
25.4355118
24.7207634
25.0733726
25.6070514
25.349742
25.6928212
25.1591424
25.0733726
24.901833
24.5301639
24.6159337
24.7684133
24.8160632
25.2449122
25.1496125
24.8160632
25.797651
25.4736317
25.7595311
25.7118812
26.1407302
25.8929507
26.3885096
26.3599197

9.86538462
9.81730769
9.39423077
9.43269231
9.75
9.73076923
9.5
9.69230769
9.66346154
9.54807692
9.19230769
9.54807692
9.93269231
9.72115385
9.75
9.80769231
9.94
9.82
9.88
9.86
9.91
9.7
9.51
9.35
9
9.1
9.26
8.96
8.84
9.12
9.01
8.87
8.91
8.83
8.92
9.46
9.44
9.39
9.4
9.18
8.91
8.83
9.09
9.08
9.05
9.08
8.87

32.4389806
32.9554616
32.4787099
32.5681009
32.6475595
32.6872888
32.7270181
32.846206
32.6872888
32.876003
32.9058
32.7866121
32.7270181
32.7369504
32.7270181
33.3825517
32.9157323
32.9753263
32.8958677
33.1441759
33.2931608
33.2633638
33.0448526
32.9058
32.71
32.86
32.75
33.2
33.36
33.46
33.3
33.59
34.14
33.73
33.97
34.23
33.93
33.99
33.77
34.27
34.39
34.87
34.8
34.84
34.76
34.64
34.43

125.559201
127.002975
124.724366
123.663635
126.089567
125.883314
127.042261
127.111012
127.454768
126.158318
125.431521
124.979728
126.35475
126.266356
128.02442
130.754822
130.224456
129.517302
130.597677
133.495046
134.703101
135.390613
134.712923
135.223646
131.884305
133.21022
132.414671
135.115608
135.262932
134.801317
134.653993
136.019194
137.394217
135.282575
135.567401
138.258517
137.47279
135.773655
135.940622
137.070104
136.078124
136.73617
139.348713
141.725538
143.827358
144.406832
143.807715

13.4925881
13.551294
13.0816463
13.071862
13.6882746
13.6197843
13.3849605
13.4436664
13.6002157
13.7078433
13.8937455
13.6882746
13.7763336
13.8154709
13.9035298
13.9230985
14.0209418
14.0307261
13.8056866
14.1579224
14.6862761
14.9210999
14.6764917
14.4710208
14.5492955
14.8819626
15.4690223
15.4788066
15.0482962
15.4690223
15.459238
15.5375126
15.5375126
15.4103163
15.341826
15.0189432
14.8428253
14.8721783
15.5375126
15.2048454
15.1950611
15.2146298
15.2929044
15.2439827
15.1754925
15.4396693
15.1657081

1122.84546
1118.32289
1118.85202
1118.95186
1120.67902
1118.53254
1127.21828
1127.14839
1125.32139
1121.9669
1131.17178
1137.14197
1130.18341
1126.01026
1123.46444
1174.70028
1215.40341
1217.48
1210.24
1205.72
1229.72
1257.55
1248.09
1233.72
1211.34
1258.08
1035.92
885.77
829.03
879.3
919.83
924.65
908.72
901.95
877.78
856.13
814.25
815.45
805.9
791.02
784.64
767.44
743.68
782.96
792.22
780.18
751.91

30.42
30.03
30.21
29.7
29.05
29.11
29.06
29.04
29.49
29.66
29.1
29.94
29.97
31.14
30.78
30.38
29.88
29.59
29.47
30
29.58
29.7
29.99
30.49
30.99
30.79
31.01
30.91
30.76
31.03
30.18
30.85
31.57
32.05
32.75
32.57
33.22
32.83
31.76
32.06
32.19
32.35
32.45
31.96
31.8
32.56
32.4

26.0116384
24.7876783
24.8473837
24.8672855
23.404504
24.160772
24.8573346
25.1857141
25.6534062
25.8723258
25.9817857
25.8822767
25.484241
25.0464016
24.6782185
24.4891515
24.4891515
24.6483658
24.5588078
24.5687587
24.3995935
24.4294461
24.6583167
24.4493479
25.3051249
26.3201161
26.7380537
26.608692
26.2206072
26.8674153
26.2007054
25.6534062
25.8225714
25.8524241
26.1808036
26.2305581
26.4096742
25.7529151
25.8723258
25.9817857
25.951933
26.1310491
25.8822767
26.1111473
26.2504598
26.4594286
25.9618839

8.33
7.9
7.63
7.61
7.15
7.64
7.68
7.73
7.65
7.68
7.77
8.16
7.79
8.02
7.34
7.29
7.31
7.56
7.51
7.58
7.38
7.42
7.13
7.35
7.63
7.67
7.98
7.97
7.73
7.92
8.53
8.57
8.58
8.77
8.97
8.97
8.95
8.79
8.79
8.78
8.51
8.55
8.72
8.8
9.04
8.95
8.94

34.17
34.02
34.09
33.76
33.8
34.03
33.82
33.59
33.64
33.72
33.67
34.31
34.29
34.49
33.62
33.87
33.71
33.72
33.92
33.79
33.52
33.82
33.56
34.57
34.44
34.42
34.64
34.69
34.81
35.36
34.75
34.96
35.77
36.08
35.85
35.69
35.6
35.29
35.11
34.9
34.82
34.9
34.9
35.05
35.06
35.98
36.12

142.66841 14.5199425
142.580016 14.0307261
151.360517
13.698059
147.962247
13.61
147.500632
13.78
148.325646
14.29
149.052444
14.65
150.82033
14.2
152.49
14.64
153.85
14.94
160.84
14.96
159.12
14.81
159.43
14.9
166.08
14.86
167.19
14.71
170.15
14.58
167.19
14.42
166.15
14.66
166.61
14.81
166.27
14.82
166.12
14.61
165.67
14.66
167.67
14.72
170.26
14.73
169.81
14.73
171.08
14.67
170.79
14.7
171.14
14.47
171.21
14.55
170.38
15.05
173.95
14.87
172.84
15.22
169.74
15.56
171.39
15.58
174.46
15.72
175.65
15.76
184.15
15.93
184.71
15.71
178.11
15.91
176.64
15.7
176.97
15.43
177.93
15.29
163.32
15.4
167.18
15.37
164.86
15.65
162.75
15.97
162.63
15.51

701.29
645.89
578.9
569.75
569.68
575.83
563.37
546.05
523.15
522.75
525.13
522.26
549.85
510.69
478.68
451.73
490.27
504.52
505.91
507.24
507.08
488.09
459.9
450.97
444.27
408.79
476.02
527.41
535.16
546.61
523.08
528.44
536.25
532.78
540.08
530.24
551.73
569.1
556.66
541.39
530.58
538.29
544.9
543.06
556.73
595.9
636.27

32
31.45
31.32
31.47
31.17
31.21
31.38
32.22
32.67
33.12
32.97
32.57
32.51
32.5
32.5
32.11
31.77
31.22
30.75
30.79
31.77
31.21
30.81
30.8
30.31
30.78
30.45
30.72
30.42
30.54
30.26
29.99
28.7
29.49
29.31
29.23
30.05
30.43
30.6
30.33
30.62
30.67
30.92
30.69
31
31.16
31.19

24.9966471
24.6682676
24.0015577
23.6333746
24.1110175
24.4792006
24.7876783
24.4592988
25.2553704
25.2752722
25.3349775
25.4444374
25.3449284
25.862375
25.3648302
24.9966471
24.817531
25.5339954
24.9667944
25.0762543
25.2354686
25.5538972
26.141
26.330067
26.0812946
25.9718348
25.9817857
25.5837499
25.6832589
25.6534062
25.6235535
25.762866
25.8126205
25.862375
26.0315402
26.5688885
26.9967769
26.7281028
26.8077099
26.2405089
25.8922276
26.3499688
26.5489867
26.1310491
26.3499688
26.5091831
26.3798215

8.66
8.94
9.47
9.22
9.16
9.12
9.52
9.85
9.56
9.28
9.31
9.43
9.5
9.71
9.53
9.53
9.51
9.8
9.71
9.79
9.94
10.17
10.3
10.09
10.26
10.69
10.44
10.64
10.43
10.37
10.27
10.13
9.75
9.91
9.87
10
10.35
10.47
10.33
10.46
10.78
11.02
10.6
10.75
10.72
11
10.96

35.46
35.61
35.78
35.3
35
34.92
35.08
35.71
35.26
34.86
34.41
33.57
33.61
33.64
33.31
33.3
33.36
33.33
33.66
34.05
34.37
33.79
33.8
34
34.12
33.99
33.81
33.89
33.98
34.01
33.83
33.34
32.03
33
32.92
32.56
32.35
32.22
31.92
31.73
31.66
32.19
32.16
32.39
32.82
32.81
32.69

162.6
162.77
164.61
165.53
164.76
152.96
152.48
151.02
151.84
148.17
152.13
153.73
151.52
149.62
149
148.49
153.02
152.42
150.66
151.41
151.97
160.58
160.27
158.81
156.58
154.52
155.4
159.38
159.33
159.61
160.29
159.78
160.91
160.8
160.91
159.6
162.29
162
161.75
162.8
163.54
164.65
165.01
164.97
163.63
165.34
165.76

15.25
15.28
15.05
15.08
15.29
14.62
14.47
14.47
13.69
13.38
13.01
13.03
13.1
13.62
13.96
13.73
13.73
13.82
13.58
13.73
13.92
13.68
13.74
13.83
13.82
13.8
13.71
13.75
13.7
13.61
13.55
13.48
13.24
13.66
13.66
13.7
13.7
13.71
13.79
13.74
13.93
13.92
14.07
14.38
14.38
14.42
14.83

620.77
628.07
621.23
612.17
609.81
596.78
620.74
638.39
631.02
628.91
616.13
608.55
615.17
614.64
617.37
625.5
622.51
627.3
618.72
615.62
617.31
646.31
628.98
625.7
616.84
610.45
602.64
590.12
573.97
556.45
540.81
546.9
532.65
523.35
510.62
506.88
519.6
521.16
520.67
537.05
539.43
546.51
538.36
535.87
537.39
531.92
523

31.06
26.419625
31.03 26.2604107
31.07
26.141
31.33
26.09
31.7
26.59
32.04
26.54
31.89
26.85
31.89
28
31.71
27.95
31.44
28.99
31.94
28.86
31.78
28.96
31.89
28.44
31.54
28.4
31.31
28.66
31.43
29.11
31.48
29.55
32.23
29.8
32.97
29.68
32.82
29.44
32.6
28.66
32.46
28.24
32.59
28.66
32.27
28.66
32.58
28.8
32.28
29.23
32.02
28.99
31.24
28.27
30.5
28.99
31.77
29.48
30.87
29.44
30.76
29.8
30.3
29.02
30.7
28.11
30.37
27.94
30.34
28.34
30.49
28.02
30.9
27.16
30.63
27.68
31.2
28.04
31.31
27.79
31.44
28.04
31.48
28.66
31.25
28.49
30.83
28.53
30.43
28.3
30.11
28.56

10.91
10.79
10.59
10.24
10.61
10.71
10.87
10.98
10.94
11.43
11.64
11.48
11.28
11.17
11.44
11.36
11.32
11.82
11.74
11.82
11.58
11.67
11.73
11.96
11.97
11.79
11.83
11.79
11.87
12.23
11.85
11.8
11.72
11.63
11.45
11.43
11.56
11.28
11.33
11.3
11.79
11.82
11.87
11.81
11.8
11.71
11.8

32.89
32.54
32.38
32.21
32.89
32.74
33.16
33.2
33.68
33.7
34.02
34.17
34.28
34.05
34.33
34.57
34.71
35.11
34.79
34.98
34.79
34.47
34.34
34.79
35
34.85
34.52
34.74
35.27
36.42
36.54
36.89
37.29
36.48
35.63
36.01
36.42
35.72
36.06
35.99
36.65
37.1
37.15
37.3
37.37
37.36
37.31

165.41
165.91
165.85
164.5
165.78
166.53
168.66
169.89
169.12
170.28
172.67
170.05
169.16
167.65
170.19
170.61
171.38
173.05
175.9
174.7
173.59
172.3
171.67
172.17
167.78
166.63
169.53
168.25
167.83
169.48
168.89
166.64
164.08
164.15
163.59
166.46
169.87
169.45
167.7
169.38
172.37
173.66
172.67
173
175.7
175.58
175.07

14.76
14.71
14.38
14.46
15.07
15.09
15.69
15.69
16.38
16.09
16.11
15.68
15.64
15.6
15.26
15.42
16
16.34
16.4
16.3
15.99
16.38
16.32
16.88
16.88
16.78
17.58
17.73
17.57
17.5
17.54
17.48
17.44
18.09
18.44
18.29
18.32
18.28
17.87
17.74
18.28
18.23
18.22
18.25
18.15
18.25
18.19

506.8
509.05
507.48
517
529.59
528.06
535.03
543.9
552.52
559.49
559.3
548.12
548.54
543.84
544.4
544.33
544.99
556.88
552.43
538.52
537.72
534.27
538.55
542.62
541.05
548.47
544.42
539.89
539.57
544.73
534.98
535.81
530.69
522.64
523.66
518.16
518.52
518.79
511.58
512.92
514.45
515.86
524.8
527.45
528.34
528.79
531.65

30.47
30.5
30.99
30.9
30.67
31.36
31.24
31.47
31.92
31.96
31.9
32.41
32.99
32.93
33.08
32.59
32.97
33.23
32.97
32.77
33.47
33.81
33.77
34.11
33.83
33.68
33.32
32.37
32.58
32.41
32.91
32.89
32.85
32.91
32.81
33.14
33.3
33.35
33.36
33.41
33.48
33.29
32.88
32.98
32.96
32.86
32.38

28.99
28.53
29.91
29.98
30.84
31.33
31.79
31.15
31.85
32.63
32.12
32.42
32.45
32.39
32.5
32.1
31.94
31.95
31.83
31.53
32.59
34.04
33.33
32.98
33.19
33.37
33.56
33.57
34.54
33.87
33.36
33.23
33.59
33.57
33.9
33.49
32.99
32.02
32.24
32.16
32.47
32.43
32.29
32.28
32.8
31.59
30.62

11.73
11.52
11.67
11.61
11.59
11.66
11.65
11.58
11.58
11.63
11.73
12.28
12.42
12.78
12.74
12.69
12.67
12.64
12.65
12.66
12.7
13.27
13.16
13.22
13.32
13.31
13.44
13.36
13.31
13.12
12.99
13.13
13
13.15
13.27
13.16
13.43
13.66
13.62
13.72
14.2
13.89
13.87
13.86
13.64
13.81
13.24

37.53
37.03
37.47
37.88
38.34
38.66
39.19
39.9
41.04
42.23
41.43
41
42.44
42.36
41.48
41.59
41.1
41.46
40.7
41.44
41.99
42.86
42.6
42.5
42.18
42.4
42.61
42.23
42.06
42.24
42.4
42.65
42.94
43.42
43.44
42.85
42.56
42.97
43.09
43.47
43.31
43.21
44.11
43.42
43.73
43.74
43.06

175.62
186.01
184.45
183.58
184.36
184.12
187.8
189.4
188.54
185.64
187.93
185.83
189.16
190.15
190.68
189.15
190.95
189.6
190.22
190.6
191.34
194.53
194.02
194.32
192.33
191.81
194.41
193.49
196.65
197.08
197.23
198.42
197.48
199.94
199.96
199.82
199.98
198.71
199.68
203.01
205.18
202.64
201.2
201.32
201.87
201.07
199.33

18.91
19.62
19.87
19.25
19.43
19.97
19.53
19.74
19.86
19.38
19.33
19.82
19.43
18.7
18.93
18.46
18.6
18.81
18.53
18.31
18.37
19.06
18.71
18.58
19.02
19.19
18.89
19.19
19.12
19.72
19.54
19.7
19.06
19.68
19.44
19.21
19.51
19.68
19.4
19.24
19.22
19.31
19.76
19.72
19.5
19.58
19.2

533.13
545.26
545.34
545.09
540.54
552.18
556.36
553.38
548.95
554.28
555.69
558.25
557.97
556.8
556.86
559.58
557.47
557.32
553
548.77
550.3
553.95
552.33
554.59
559.73
600.18
603.71
596.07
596.02
580.47
574.38
592.62
590.94
588.38
587.6
595.17
591.6
591.15
591.09
603.53
605.9
601.04
593
604.25
603.17
597.33
585.91

31.72
32.57
32.38
32.72
32.89
32.96
32.91
32.7
32.92
32.98
33.4
33.3
32.99

30.41
30.32
30.18
30.03
30.36
30.19
30.13
30.19
30.05
30
30.15
30.12
30.12

13.28
13.12
13.37
13.62
13.97
13.9
13.8
13.86
13.41
13.14
13.2
13.01
13.14

42.7
40.64
39.99
38.51
39
40.44
39.76
40.63
40.97
40.84
41.2
40.71
40.48

200.12
197.81
197.81
199.69
201.67
202.43
201.99
202.98
206.51
207.67
207.22
207.4
208.72

19.02
18.99
18.7
18.66
18.76
18.97
18.75
18.93
19.15
19.41
19.38
19.23
19.59

582.05
572.37
575.85
578.54
584.62
590.82
594.39
598.39
594.38
584.84
520.91
512.38
505.98

fomento eco Genoma Lab Geo

89.3119635
26.97
90.2509266
27.38
88.2533286
27.46
88.3361782
27.16
87.9587519
26.81
86.6239514
26.92
87.0013777
26.77
87.5076814
27.65
87.4248317
27.97
87.0197888
28
84.6999975
27.51
85.592933
27.46
84.3870098
28.02
86.3017581
28.09
84.8288748
27.45
82.9049209
27.2
81.597737
27.01
82.7208105
26.91
83.6781847
27.11
84.1200497
27.56
82.9325375
28.02
83.1626755
27.71
84.0740221
28.59
85.9795649
28.9
85.6849882
28.57
85.2891508
28.99
85.8690987
28.93
85.9519483
28.76
86.1820864
28.47
85.8875097
28.29
86.0071815
28.92
86.2649361
28.53
87.3327765
28.44
88.1888899
28.69
87.0289943
28.81
87.9403409
28.81
86.7528287
26.1
87.1394605
25.37
87.1854881
25.24
87.783847
23.41
88.1244513
23.18
88.9161261
24.29
86.9645556
24.45
89.0357978
24.46

17.36
17.58
18.26
19.36
19.09
18.6
19.05
19.16
19.1
19.31
18.79
18.85
19.08
20.05
20.2
19.93
20.29
20.76
21.32
21.04
21.2
20.95
20.69
20.61
20.71
21.57
21.91
21.86
22.42
22.12
22.19
18.99
19.22
18.77
18.94
19.71
19.25
19.45
19.44
19.16
18.77
18.14
18.39
18.67

Gfnorte
41.8795459
42.502989
42.9878893
43.0373689
43.5420609
44.2545674
45.0264494
46.1743764
47.2233443
47.6884527
47.391575
47.638973
46.9462584
50.083266
50.8452521
50.2712885
51.4192156
51.0530665
51.4390074
52.1218261
52.0426587
51.3499441
51.3994238
50.6572295
50.4098315
50.7166051
50.6077499
50.5681662
51.4291115
52.2405772
52.7551652
52.8640204
52.9629796
52.7254774
52.9233959
53.4379839
54.0416352
53.2796491
53.6952779
53.6754238
52.3749836
52.7919186
52.156589
54.1022859

Ginbursa
25.3690195
25.1811741
25.2207205
25.7348238
25.9721022
25.2998133
25.5272052
25.7743702
26.1204013
26.1599477
26.1401745
26.4565457
26.4169993
26.4367725
26.5158653
26.4763189
26.5751849
26.7828036
26.8124634
27.0398552
27.7319173
27.7418039
26.5158653
26.3576797
26.6246179
26.8915562
25.9819888
26.0907415
26.8322366
26.871783
27.0794016
27.1387212
27.0991748
27.118948
27.0497418
26.8618964
26.3477931
27.118948
27.0003088
27.2375872
26.2192673
25.6458444
24.7263904
24.8648029

Gmxico
34.9128167
35.2478725
35.831827
35.6307935
35.3818949
35.2191535
35.3723219
36.25304
36.8944326
37.7751508
37.2294884
37.5071061
37.7177126
38.4931275
38.3399591
38.0336224
38.272948
37.870881
39.2493964
39.6131713
39.4217108
39.1632392
39.7376206
39.8812159
40.1492606
40.6374848
40.312002
40.2354178
40.4460243
40.4173052
40.5226085
40.1396876
39.2408215
39.7434133
38.8928733
39.5887696
39.095843
39.2698171
38.5545903
38.6512426
39.134504
39.9367178
39.134504
38.8638776

Gmodelo
81.8467021
81.772708
81.9391947
81.8004558
82.0409365
80.5425564
80.8755298
82.7253818
80.9772716
80.8570313
78.3134847
78.8036955
77.6752858
78.0452562
78.0637547
77.360811
76.1029116
74.0218281
73.5316173
73.910837
73.8923384
74.4565433
74.7247719
74.0773237
75.3722201
75.4832112
74.2438103
73.3188843
73.7443503
75.7699382
77.897268
77.1295795
77.5550454
78.6002118
76.4081372
77.0740839
77.0093391
77.0000898
79.4326452
77.8047754
77.148078
77.6752858
77.7400306
77.6197902

88.7412212
88.3085617
86.6975955
86.5134851
87.3880096
87.3511875
87.553709
88.9161261
88.7504267
87.6733807
87.4524482
86.7896507
89.8090616
90.3429818
90.1588714
92.3681964
92.202497
91.8434817
92.1288528
96.9617513
99.1066377
100.275739
98.5727175
99.6865855
97.8546868
98.1216469
99.4196254
100.165273
99.9995732
98.3978126
97.3299721
98.9409383
99.0882266
98.5911285
98.7752389
100.008779
101.076619
103.265995
101.7666
102.573966
102.756585
103.073765
102.910369
105.101792
106.87992
108.004466
107.523891

24.03
24
23.5
24.22
24.39
24.52
24.41
23.98
24.67
25.28
24.4
23.87
24.29
24.11
23.86
23.68
23.77
23.52
23.03
23.32
23.51
23.71
23.5
23.5
23.13
23.3
23.65
23.73
23.81
24.44
23.67
23.33
23.17
22.99
22.42
21.88
22.62
22.85
22.98
23.73
25.91
26.21
26.27
25.62
25.46
25.66
26.04

19.13
19.13
18.61
18.68
19.32
20.15
20.34
20.35
20.61
20.94
20.4
19.93
20.32
20.24
20.25
20.06
20.05
19.94
19.72
20.01
20.26
19.95
19.28
18.84
18.66
18.89
18.75
18.19
18.38
18.64
18.49
18.72
18.55
17.58
16.73
17.02
16.77
16.72
17.37
17.79
16.44
15.83
15.07
14.97
15.28
15.12
15

55.9387855
56.5046259
54.9957181
55.5218505
55.5218505
56.8619988
57.1697366
57.1995177
56.4748449
56.4649178
55.8792234
56.0579098
56.3259395
55.7998072
56.0182017
56.4946989
56.3656476
56.4053557
56.544334
56.5641881
56.6038962
57.1498826
56.4252097
56.5741151
56.9612691
57.5171825
58.4205417
61.5574816
64.0392379
62.7983597
60.2868224
60.2868224
60.0187928
59.9493036
60.5945602
61.4383573
63.9995298
63.5925217
62.6494544
61.5078465
61.4482844
61.2398168
62.4608409
61.694267
62.739595
63.7152346
62.2119533

24.736277
25.1020813
24.0442149
24.6077512
24.9933287
24.6967306
25.2108339
25.4481124
25.8831228
25.9721022
25.6952774
25.7249372
25.902896
26.0215352
25.705164
25.9622156
26.6542777
26.6641643
26.6147313
26.0709682
27.168381
27.2870202
26.871783
26.5850715
26.6246179
26.5652983
26.7037107
27.4254327
27.6429379
28.038402
27.7615771
27.7714637
27.7418039
27.7220307
27.6528245
27.5737317
27.5539585
28.0087421
28.2657938
28.335
28.52
29.33
29.45
30.15
30.46
30.29
28.65

39.1828301
38.4289424
37.4720849
37.6557242
38.6899035
39.1634996
39.008856
39.4921174
39.434126
39.6370958
39.7240828
39.1924953
39.2601519
38.5159294
38.6319122
39.3664694
39.4921174
38.8832081
38.7672253
39.008856
39.4437912
39.3278085
38.6415774
37.9553463
37.3271065
37.8103679
38.6802383
38.6705731
38.4869337
39.3664694
39.8014046
39.4631217
39.434126
38.9508646
39.1151735
39.1055083
38.8348819
38.5159294
38.8445471
39.4534564
39.4534564
39.3471389
39.9657135
39.6081001
39.0210235
39.1286542
38.9231774

77.3423124
77.6660365
77.7030336
77.3145647
78.0452562
80.1540875
82.1241799
82.1704262
81.6709661
83.1508477
81.809705
81.809705
82.0409365
81.9391947
82.2999158
83.2988359
82.7623788
82.8363729
82.3461621
82.5126488
86.0273676
88.1916945
86.7118129
85.7498898
83.7520497
83.7612989
84.0942723
83.9925304
83.7890467
85.0839431
84.3532516
84.5659845
86.4158365
88.0252078
90.4115169
90.6605648
89.6053591
89.5956783
89.0535542
89.24717
88.9954695
92.5967221
93.8165012
94.4941562
92.5386374
91.9481094
89.6053591

106.870309
107.84107
106.30323
105.207518
104.332872
104.775001
105.620813
106.005273
106.322453
106.649244
107.917962
108.619602
108.052523
108.427372
105.98605
105.716928
106.678078
107.110596
106.139834
105.659259
106.447402
106.678078
108.533099
109.503861
111.060924
109.917155
108.850278
109.407746
110.897529
111.733729
113.992433
116.539481
112.348866
112.281585
114.405727
116.135798
116.558704
116.539481
116.126187
115.876287
115.857064
115.530273
111.647226
113.329239
111.839456
110.657241
110.993644

25.03
25.01
23.85
24.25
23.94
24.82
24.6
24.86
24.7
24.72
24.98
24.98
24.96
25.15
24.99
25.14
25.25
25.31
24.9
24.73
24.6
24.22
24.09
24.53
25.04
24.79
25.48
25.13
24.96
25.45
25.11
25.19
25.69
25.6
26.38
26.99
26.95
26.69
26.88
26.22
26.77
26.71
27.35
27.25
27.41
27.45
27.19

14.53
13.95
13.7
13.93
13.92
14.02
14.17
13.88
13.67
13.69
14.03
14.05
13.81
13.72
13.59
13.52
13.42
13.5
13.41
13.36
12.58
12.7
12.15
12.27
12.37
12.72
13.43
13.89
13.9
14.71
14.74
15.19
14.76
14.46
15.08
15.09
15.43
15.96
15.63
15.06
14.89
15.29
15.73
15.7
15.83
15.84
15.43

60.3701848
57.7917089
59.2651237
61.0471591
59.6732994
60.1212971
59.6732994
59.6036108
59.1854796
59.2253016
59.6533884
61.8535551
63.0681267
63.8446561
62.3811969
58.8370369
59.9520535
60.5095618
61.8336441
61.8535551
61.1765807
62.3115083
60.6389834
60.808227
61.754
62.1024427
64.5614525
66.7417082
64.531586
66.5326426
67.7372588
68.1852565
68.1056125
66.0846449
68.8423199
69.7283598
68.6133432
67.7671253
66.6421532
65.8556682
65.3180709
67.6277482
67.5680152
67.7273033
69.7681819
71.9982151
74.3974919

28.3
26.69
27.02
28.15
28.55
28.28
28.12
28.69
29.24
29.12
29.35
29.49
28.74
29.71
28.83
28.55
28.34
28.14
28.95
29.22
27.98
27.16
27.8
29.2
28.73
28.78
28.67
28.59
28.48
29.35
28.57
29.1
29.78
29.39
30.33
31.22
31.88
31.79
31.61
31.64
32.22
31.84
33.2
33.19
32.89
33.56
34

38.306747
36.7216402
36.6335787
36.2226251
35.8703792
36.3693943
35.7333946
36.1345636
36.4868096
36.1443482
36.5063788
36.7314248
36.5944403
36.927117
36.0367175
36.3106866
35.8801638
35.5083486
35.6257639
35.8899484
34.9995489
34.3831185
34.1874263
34.8136413
35.8899484
37.1130246
37.9251472
38.081701
37.3772091
38.1599778
37.3967783
37.4848398
37.4163475
37.7392396
38.7372698
38.9818851
39.5396078
39.2754233
38.6687775
37.8468703
38.4143777
38.3165316
38.2676085
37.5729013
37.7196704
37.7588088
37.2402245

89.6440822
88.1435603
87.6207979
84.6003925
85.3361323
85.9072987
85.9653834
85.8588947
91.2704543
90.4282259
89.7505709
93.0420382
96.8853105
96.3431864
96.7885026
95.2492576
93.0033151
95.4719156
96.1302091
98.4051939
98.1147703
96.7497794
96.5561637
99.0247643
94.5909641
92.9258688
95.0653226
94.1940518
92.1320443
94.8233029
113.139351
109.083101
109.780118
113.981579
114.194557
114.339768
115.007743
114.707638
117.302089
117.408578
117.089112
117.040708
116.730923
117.292408
116.150075
115.888694
115.056147

110.080551
110.657241
111.397327
111.906736
111.464607
109.205904
111.012867
113.675253
112.915944
109.378911
111.925959
111.281989
110.195889
109.551918
110.224723
109.955601
110.176666
110.734133
109.1194
109.138623
108.792609
109.138623
108.465818
108.446595
106.120611
104.352095
104.054138
105.640036
105.524698
106.005273
106.995258
107.322049
106.870309
108.840667
108.619602
108.513876
109.263573
107.850682
108.398538
108.600379
109.532695
110.897529
111.733729
113.165843
112.790995
113.569527
114.088548

26.72
27.09
26.65
26.98
26.96
26.95
26.49
26.72
26.81
26.81
26.91
26.97
27.78
27.85
27.84
27.55
27.72
27.85
27.75
28.14
28.35
28.15
27.94
28.08
27.92
27.97
27.92
27.77
26.98
27.06
26.89
26.9
26.52
26.51
27.02
26.96
27.2
27.46
27.79
27.92
28.04
27.96
27.97
27.94
27.67
27.7
26.01

15
14.91
14.79
14.35
14.26
13.77
13.78
14.11
13.48
13.98
14.05
13.77
14.06
13.9
13.93
13.88
14.24
14.1
14.12
14
14
14.13
14.26
14.32
14.28
14.69
14.45
14.22
14.08
13.98
13.94
13.97
13.36
13.58
13.57
13.39
14.19
14.69
14.95
15.18
15.97
16.14
15.68
15.57
15.9
16.56
16.28

72.5855899
70.853332
72.6552784
73.8300281
73.4019413
73.0734097
72.2072807
71.6199059
73.0435431
70.893154
69.2903176
68.7925423
71.6199059
70.8433764
70.9827535
70.972798
69.8677369
69.121074
67.8666803
69.4993832
69.6586713
68.5635657
68.254945
67.9562799
66.1941554
67.1996615
66.8014413
68.1454345
68.4739662
68.5038327
68.2449895
67.8766358
66.9706848
68.4938772
67.26935
67.8268583
67.6078372
68.6033877
68.8920974
69.8378704
71.1719081
71.5900394
71.5601728
70.3057792
69.3898727
69.9573365
69.6487158

34.2
33.69
34.04
34.29
33.81
33.41
33.67
34.02
34.3
34.64
33.98
33.76
33.45
33.49
33.19
32.49
31.89
32.29
32.42
32.45
32.34
36.22
36.77
36.31
36.22
35.98
35.95
36.38
37.19
37.44
37.16
36.82
35.76
35.64
34.81
34.61
34.78
34.67
34.91
34.82
34.53
35.53
35.59
36.18
36.11
36.69
36.46

36.477025
36.8292709
36.4476711
36.1052098
35.7431792
35.5964101
36.1345636
37.7979473
37.8664395
36.477025
37.2597937
37.0249631
38.1599778
38.8025681
39.0398323
39.0793763
39.3561844
39.8109406
39.7120806
39.5934485
39.9790027
40.3843289
40.3348989
39.7911686
40.3348989
40.8588571
40.671023
40.651251
39.5143605
39.0398323
39.3067544
39.5341325
38.6740501
39.1189203
38.8025681
38.604848
39.8109406
41.1257792
41.7782555
41.4421314
41.7090535
42.1044937
42.875602
42.5691359
41.7090535
41.4915614
41.1653232

115.075508
116.062948
116.517945
118.492826
119.441543
118.599314
117.021346
115.985502
116.053268
116.091991
116.905177
116.953581
115.753163
115.47242
115.453059
115.598271
114.756042
114.862531
115.230401
115.298166
115.443378
115.22072
114.891573
114.891573
115.849971
114.998062
115.443378
115.820929
116.062948
115.917737
116.934219
117.060069
115.569228
115.685398
115.491782
115.317528
114.591469
114.146153
114.678596
113.836367
114.068706
112.326165
111.319363
112.01638
112.229357
112.490738
112.452015

113.511858
113.713699
113.223512
111.99324
113.483023
113.953987
113.377296
113.636807
112.973613
114.915137
117.183452
116.760546
115.857064
115.261151
115.520662
115.232317
114.338447
118.058099
118.990415
118.903911
118.500228
117.241121
117.096948
115.962791
114.665238
114.588346
116.424143
114.74213
117.92
118.18
117.46
116.78
116.41
116.76
116.9
120.61
122.57
121.7
121.45
122.16
122.73
125.04
126.42
126.85
127.71
126.84
126.21

25.17
24.42
24.8
24.84
24.89
24.89
25.52
25.39
25.51
25.56
25.7
25.62
25.61
25.46
25.69
25.59
25.6
25.81
25.58
25.61
25.72
25.31
25
25.95
26.26
25.86
25.31
25.52
26.1
26.48
26.65
26.58
26
25.74
25.3
25.08
25.29
25.13
24.71
24.94
25.44
25.59
25.69
26.12
26.15
25.97
25.86

16.16
15.85
15.74
15.6
15.74
15.79
15.97
15.97
15.78
16.03
16.39
16.69
16.49
16.2
16.73
16.5
16.72
17.48
17.87
17.6
17.39
16.77
16.86
17.21
17.4
16.55
16.14
15.86
15.74
15.62
15.44
15.55
15.37
15.25
15.14
15.39
15.16
14.93
14.7
14.85
15.04
15.01
15.27
15.39
15.53
15.45
15.34

69.0513855
70.4650672
71.7095054
70.5944888
71.0026645
72.4362573
75.1740213
75.6319745
75.542375
77.2248554
77.2348109
76.7967687
75.1740213
75.2735764
76.0102837
76.6872581
76.5677921
76.4383705
76.2890379
75.4129534
73.5397798
72.731431
71.7534288
72.8312271
73.040799
72.1825522
71.3941626
71.334285
72.601696
73.300269
71.8133065
72.4021037
71.3941626
71.4041423
70.6756304
70.9750188
71.9829599
71.0249169
70.9849984
71.9131026
72.3122872
72.8412068
73.819209
74.0587197
73.8591274
73.9589236
74.7473131

35.42
35.85
35.92
35.9
36.5
36.02
36
36.05
36.12
36.67
36.63
36.3
35.07
34.8
34.76
35.23
36.02
36.68
36.72
36.7
36.7
36.55
35.66
35.24
35.78
35.1
35.63
34.96
34.87
35.21
35.34
35.65
35.14
34.98
34.5
34.23
34.18
34.05
33.38
33.98
34.57
34.91
34.75
34.79
35.16
34.92
34.94

41.0565772
41.5805354
41.0862352
41.4421314
41.8474576
41.9957476
42.4603899
42.1934677
41.9957476
42.3219858
42.4999339
41.7090535
41.9166596
41.2542973
42.2527838
41.2147533
41.2938413
41.5508774
41.5311054
41.2147533
41.2641833
41.0466912
40.9774892
40.8094271
41.2839553
41.5409914
41.4421314
41.2147533
41.4816754
42.0685864
41.9989529
42.2774869
41.660733
41.1136126
40.5664921
41.0041885
41.1434555
39.9099476
39.4921466
40.1884817
40.5068063
41.1832461
41.6905759
41.7403141
41.9293194
41.6706806
42.0188482

112.413292
112.519781
112.161591
112.461696
112.006699
112.326165
112.171272
112.287442
112.045422
111.261278
112.02606
112.490738
111.667871
111.696914
111.696914
111.087024
111.106386
111.067663
110.903089
111.241917
111.667871
111.319363
111.338725
111.319363
111.464575
111.183832
112.587546
112.01638
111.716275
112.180953
111.871168
111.174151
110.409369
111.222555
111.125747
111.880849
111.967976
112.471377
113.352328
113.100628
113.100628
113.25552
113.139351
111.658191
112.490738
112.190634
112.645631

125.99
126.66
128.22
128.24
126.36
127.35
128.13
130.46
127.07
124.66
126.01
126.45
128.92
127.89
127.73
128.82
129.25
128.46
128.12
130.64
129.31
129.11
130.33
129.38
129.71
130.25
132
133.31
134.25
134.68
134.7
135.34
134.62
135.11
134.95
137.88
138.36
137.8
138.45
139.31
140.47
141.85
137.29
139.95
139.79
139.62
139.11

25.59
25.72
26.26
26.34
26.51
27.18
27
27.16
26.92
26.64
26.79
26.85
27.3
27.33
27.07
27.2
26.7
26.72
26.97
26.73
26.59
26.91
26.97
26.88
27.47
27.49
28.05
28.55
28.58
28.37
27.3
27.85
27.96
28.44
28.47
28.73
28.73
28.69
29.13
29.04
29.07
29.1
29.03
28.81
29.27
29.57
29.22

15.47
15.05
15.35
15.87
15.21
14.79
14.91
14.2
13.97
14.35
14.25
14.92
14.99
14.99
15.27
15.12
15.05
15.02
15.05
15.08
15.12
15.46
15.91
16.24
16.12
15.61
15.94
15.56
15.68
15.09
15.2
15.23
14.83
14.82
14.74
14.47
14.31
14.37
14.49
14.59
14.66
14.83
14.86
14.8
14.85
14.67
14.38

75.1464977
73.9689032
76.4737865
78.6892609
78.7690978
78.1204229
78.868894
81.5633899
82.9006582
81.0644092
81.3338588
81.6532064
83.7189866
84.3277431
81.8128802
81.4037161
82.3617591
81.7530026
82.0823298
83.7489255
83.2798836
86.5631768
85.1660307
83.6391497
84.8367035
85.5153173
86.7727487
86.1839514
84.8766219
86.4334418
87.0022798
88.2597113
89.3474893
89.2177543
90.7845537
90.0859807
89.8165311
88.9283454
89.587
92.59
89.27
87.95
87.67
87.7
87.11
86.44
85.42

35.23
35.85
35.72
35.29
35.88
35.75
36.14
36.01
36.08
36.72
37.98
39.79
41.11
40.17
39.95
39.5
39.65
39.49
39.48
39.37
39.21
40.29
39.07
38.65
38.77
37.93
37.83
37.63
37.24
37.34
37.13
37.12
36.99
36.7
36.49
36.97
37.04
36.94
36.48
36.78
36.66
36.03
35.63
35.15
35.35
35.17
35.62

42.1481675
41.8596859
42.7350785
42.8544503
44.4858639
44.9434555
45.4010471
45.5204188
44.8837696
43.8890052
45.013089
45.0628272
46.1172775
46.2963351
46.5549738
46.604712
46.495288
46.5848168
46.5151832
46.5450262
46.5052356
47.2015707
47.9973822
48.5643979
48.1366492
47.1319372
47.5994764
47.5397906
47.2910995
47.2712042
47.0424084
47.4104712
47.947644
48.673822
48.7235602
48.5743456
49.3005236
49.6387435
49.4696335
48.813089
49.1910995
47.6591623
47.1319372
48.7036649
49.8575916
49.7481675
48.6141361

112.519781
112.171272
112.781162
112.287442
111.638829
111.416171
110.815962
110.757877
110.138307
110.041499
108.976613
109.596183
109.886607
110.428731
110.41905
111.658191
112.364888
112.839246
113.023181
113.110308
112.316484
111.551702
111.658191
111.232236
110.757877
110.564262
110.070542
110.254476
110.438411
109.828522
108.966932
109.702672
109.199271
109.828522
109.663949
108.899166
109.780118
109.276717
111.096705
111.861487
111.997018
112.335846
104.736428
104.562174
106.053015
107.21471
107.853641

139.13
138.95
138.61
141.24
140.4
140.44
140.91
143.32
144.07
143.22
145.06
147.24
145.33

28.44
28.1
27.9
28.75
28.49
29.18
29.14
31.39
31.41
30.63
31.16
30.68
31.18

14.06
13.43
12.64
12.5
12.42
12.17
12.3
12.4
12.14
11.53
10.06
10.21
10.78

87.6
88.05
88.09
87.83
86.14
86.94
88.49
90
89.38
88.6
89.96
89.43
88.73

35
34.63
35.72
36.64
35.55
35.83
35.62
35.96
35.72
36.04
36.6
35.91
35.61

49.0518325 108.357042
48.8926702
108.328
48.8727749
108
49.678534
108.83
48.4848168
113.58
49.1910995
113.79
49.3801047
113.9
49.6586387
113.31
49.0319372
113.53
48.8727749
114.72
49.4
114.41
47.58
115.06
47.17
115.5

Gaer pac
Gruma
Homex
ica
43.936701
26.4
39.03
44.3181122
26.59
39.85
43.7692523
26.98
39.48
43.8994902
27.24
40.67
44.3925338
27.17
39.64
44.4390474
27.72
39.59
44.4762582
27.67
39.1
44.6157989
28
39.79
43.7599495
27.28
40.54
43.9273983
27.45
41.97
43.7320414
27.26
41.84
44.0483336
27.03
42.03
44.1692688
26.95
41.95
44.708826
27.01
43.42
44.7460368
27.02
44.39
45.062329
26.78
44.19
45.0995398
26.45
44.55
44.708826
26.53
44.97
44.6344043
27.31
44.97
45.4344374
27.8
44.57
45.2018696
27.5
44.28
44.8948802
28.2
44.15
45.4437401
28.84
43.86
45.8809675
29.23
43.64
45.639097
29.99
43.23
45.4995564
29.6
43.74
45.1088425
29.41
44.96
44.6623124
29.11
45.44
44.8669721
28.75
46.44
45.5367672
29.02
47.03
44.7181287
28.82
47.34
44.5413772
29.14
42.93
45.2576859
28.8
43.07
45.2297778
29.32
43.18
44.7274314
29.02
44.08
45.0065127
29.35
44.7
44.643707
28.92
44.38
45.3414103
29.21
44.98
45.5739781
30.99
44.96
45.5925835
30.86
43.51
46.0391136
30.79
43.91
45.0344209
30.69
38.67
44.6995233
31.42
38.6
45.0716317
31.95
38.67

CH
16.94
17.42
17.53
17.27
17.05
16.6
16.85
17.17
17.57
18.05
17.41
17.44
17.49
18.02
18.43
18.76
19.02
19
20.76
20.39
21.3
21.31
21.26
21.58
21.52
21.29
21.58
21.51
21.73
22.4
23.97
23.04
23.71
23.94
23.84
24.28
23.96
24.25
25.44
25.21
24.94
24.58
23.59
24

46.93
46.89
47.25
47.74
47.08
46.36
46.75
46.85
47.02
46.86
46.52
46.6
46.26
46.75
47.62
48.27
47.16
46.98
47.74
47.69
47.58
47.52
48.24
48.35
48.73
48.9
48.94
48.57
48.58
48.86
48.6
50.36
49.15
49.77
49.34
49.24
49.34
49.66
49.77
49.91
49.77
51.37
51.52
51.84

Kimberly
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938

Liverpool
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938

45.0251182
45.1553561
44.6530097
44.643707
44.7274314
44.932091
44.7646423
44.7832477
45.6297943
46.1786542
45.8437567
45.9088756
45.4437401
45.9367838
46.0112054
46.5135518
46.764725
46.699606
45.2483832
43.9832146
44.1971769
45.0344209
44.8297612
45.1739615
45.0716317
45.4530428
45.704216
45.6018862
46.1321407
47.118228
47.0158982
47.2298605
46.6623952
46.9507792
47.4531256
47.8531421
48.0112882
48.5136345
47.0252009
46.4391301
46.2902868
46.280984
46.4856437
47.053109
46.1693515
46.7926331
46.3647084

31.48
31.26
30.85
31.07
31.38
31.51
32.11
31.99
31.83
32.7
34.24
34.07
33.93
33.24
32.88
33.5
33.53
33.51
33.88
34.39
34.41
34.7
34.08
34.12
34.4
35.88
37.3
37.1
35.67
36.64
36.85
37.4
36.42
36.58
37.2
38.94
35.84
34.66
36.1
35.36
34.37
34.16
33.2
32.78
32.85
33.75
32.89

39.28
38.67
37.76
38.35
39.1
39.87
39.58
40.5
41.19
40.81
40.57
39.74
40.96
40
40.28
41.41
40.56
40.28
39.73
39.89
39.37
39.16
38.15
37.08
35.41
35.75
36.3
35.86
35.43
36.86
36.71
36.57
36.66
37.3
36.83
36.07
36.44
36.79
36.47
37.48
37.49
35.37
35.13
34.52
34.07
33.73
32.93

23.84
23.38
22.37
23.39
23.45
23.11
22.53
23.55
23.76
24.44
24.24
23.84
24.19
23.66
23.98
24.21
23.89
23.69
24.08
24.36
24.37
23.91
23.35
22.9
21.86
22.66
23.63
22.95
22.75
23.27
23.26
23.41
23.18
23.02
22.99
23.2
23.26
23.93
23.57
23.56
24.16
23.87
24.34
24.02
23.98
24.04
23.98

52.5
53.72
52.75
53.44
54.81
55.72
56.45
57.24
58.59
60.78
60.61
61.23
60.96
60.3
60.59
61.86
60.71
59.87
59.76
61.32
62.17
62.16
61.89
62.3
61.98
62.16
64.13
64.29
65.08
67.3
66.31
64.54
60.3
59.11
58.82
58.55
58.65
58.25
59.07
60.04
60.19
60.31
60.84
61.57
63.68
64.77
64.57

23.8906909
23.7884437
23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463

23.8906909
23.7884437
23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463

46.8484494
46.3740112
44.5971935
44.7460368
44.6902206
44.9786046
45.2762913
45.415832
45.9088756
46.1750677
46.300047
46.7903507
47.1460612
48.8092481
48.530448
48.5208342
48.6073584
48.5689032
48.4246962
48.5496756
47.6171373
47.7421166
47.5690683
46.5115506
45.9635641
47.5402269
48.3189444
48.4054686
48.338172
48.8669309
48.6458135
48.6746549
50.1647935
50.8185317
50.7512351
49.3187793
50.0013589
50.376297
50.4628212
50.376297
50.1167245
49.7706278
49.9436762
49.5495105
49.6937174
49.95329
49.9821314

32.46
31.48
31.3
30.91
30.8
31.35
31.97
31.53
30.74
30.96
31.23
31.84
31.43
31.38
30.96
31.3
30.86
30.09
30.16
30.87
30.85
31.03
31.61
32.66
33.77
33.71
34.46
35.27
33.51
34.17
34
33.97
34.64
34.06
32.74
33.26
34.59
34.66
34.42
34.3
33.86
34.27
33.99
33.78
34.11
34.23
35.39

32.48
31.69
29.89
29.15
28.53
30.16
31.33
30.68
30.09
31.69
31.6
32.26
30.99
31.35
30.44
29.43
29.28
29.83
30.51
30.97
29.89
29.75
28.36
28.43
28.85
29.6
31.06
31.05
31.68
34.02
33.24
33.55
33.47
33.42
34.22
34.27
35.29
35.62
35.18
33.74
32.44
33.45
33.18
32.84
32.82
33.09
33.04

22.14
21.05
20.53
20.26
19.6
20.66
20.48
20.84
21.4
21.2
21.3
21.8
21.48
21.33
20.49
20.14
20.82
21.14
21.11
20.96
20.58
20.84
20.09
20.59
20.8
20.93
21.37
21.59
21.31
22.47
22.34
22.58
22.98
22.69
23.43
24.34
24.61
24.78
24.48
23.94
23.6
23.88
24.1
24.11
24.4
24.78
24.53

63.37
60.79
59.3
60.23
60.26
60.4
59.8
59.39
60.14
58.83
58.95
58.89
58.99
57.61
55.59
55.26
55.64
55.44
55.39
57.09
56.78
56.94
58.25
60.05
60.58
61.28
61.88
60.2
58.81
59.88
60.05
59.62
60.91
59.95
59.72
60.25
61.11
62.17
60.02
61.08
62.47
63.97
63
64.69
65.05
65.3
64.64

23.9960906
24.5487278
25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464

23.9960906
24.5487278
25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464

49.8859934
50.0013589
50.8762145
49.8956072
49.7321726
49.6744898
49.9629038
50.3570694
50.4628212
50.2609315
49.9917451
49.6456485
49.905221
49.8379244
49.7802416
49.6264209
49.5495105
49.761014
48.7611791
49.5495105
49.7994692
48.5400618
49.2034138
49.5975795
50.0013589
50.0205865
50.4820488
50.376297
50.0398141
50.0782693
50.0974969
50.2032487
50.0398141
50.6550972
51.328063
50.9146697
50.568573
51.8279804
51.5876355
50.4820488
50.1359521
50.3474556
50.3090005
50.8089179
50.5781868
52.2606013
50.6743247

34.67
34.28
34.81
33.93
34
33.61
34.72
35.13
34.78
34.8
36.03
36.7
36.85
36.88
36.8
36.87
35.89
36.23
35.61
36.7
36.67
36.71
36.75
35.92
36.12
36.42
36.4
36.34
35.85
35.5
35.65
35.51
35.89
35.31
34.63
34.14
34.32
33.99
33.8
33.99
34.5
35
35.46
35.2
35.12
35.25
34.65

32.56
31.81
31.67
31.08
30.77
27.73
27.18
27.99
26.3
26.15
26.76
26.6
26.53
27.27
27.44
27.79
27.97
27.45
27.12
26.97
26.85
26.9
26.76
27.88
27.79
27.87
27.87
27.25
26.87
26.86
26.51
25.86
24.69
25.04
24.7
24.93
25.15
25.93
26.72
27.31
28.93
28.88
29.03
29.53
29.71
30.79
31.03

23.92
24.12
23.94
23.78
23.55
23.47
23.6
23.54
23.26
22.13
22.73
22.83
23.61
23.68
23.88
23.33
23.01
23.33
23.12
23.17
22.85
22.92
23.2
23.42
23.44
23.79
23.55
23.65
23.53
23.74
23.6
23.59
23.51
23.57
23.57
23.5
23.76
23.72
24.19
24.22
24.19
24.13
24.27
24.3
24.51
24.79
24.72

64.82
64.97
64.63
65.73
67.82
67.88
68.34
69.36
67.42
67.01
69.83
67.88
66.52
67.85
68.22
67.36
67.46
68.99
68.98
68.9
68.95
72.85
72.96
72.42
72.78
72.94
72.96
72.62
72.92
72.84
72.81
72.2
72.58
71.74
70.99
73
74.75
74.68
73.6
75.54
76.02
76.34
77.48
76.96
76.01
78.04
77.82

25.539117
26.1079606
26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339

25.539117
26.1079606
26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339

49.2803242
50.4339798
50.7993041
52.2125323
52.2317599
53.7774585
54.1838872
53.8468488
53.4800716
53.5296361
53.9955422
55.1652639
55.7005602
56.0276858
55.6113442
55.0760478
57.6831393
59.4079832
61.321172
60.091973
60.0324956
59.3584187
60.1217117
59.6657185
60.1911019
60.5777049
60.07
61.05
62.73
62.13
62.36
64.19
63.68
63.75
64.35
63.37
63.66
63.05
62.54
64.31
66.23
67.06
68.3
65.28
64.27
65.5
66.29

35.12
35.34
35.41
35.97
36.09
36.42
36.58
36.34
35.87
37.12
37.75
37.04
36.71
36.73
36.68
36.6
37.39
38.35
38.7
38
37.99
39.36
41.43
41.54
39.85
38.5
38.36
38.6
38.21
38.09
36.5
37.11
36.63
37.09
36.81
36.8
36.38
36.35
36.3
36.44
36.88
38.2
37.88
37.55
37.89
37.79
37.7

31.78
31.54
29.65
28.85
29.97
29.5
30.42
29.66
30.16
30.62
30.02
29.42
29.51
29.1
29.59
29.03
29.08
29.66
30.8
31.24
30.71
29.75
28.95
30.62
30.65
29.48
29.03
29.12
28.88
29.1
27.6
28.26
27.72
27.84
27.52
26.91
27.22
25.81
25.64
25.73
26.67
26.98
27.31
26.98
27.27
27.15
27.19

24.39
24.74
24.27
24.33
24.94
24.9
26.22
26.4
26.85
26.97
27.31
27.18
27.02
26.79
27.38
27.66
28.68
29.29
29.16
28.7
28.02
27.77
27.97
28.26
28.38
28.38
27.65
27.13
28.13
28.62
28.37
28.38
28.28
27.93
28
28.57
29.5
29.31
28.74
29
29.96
29.92
29.95
29.97
29.07
29.27
29.68

76.28
76.58
76.01
75.84
76.16
76.49
78.4
80.09
78.68
79.96
80.54
81.08
79.65
78
77.76
77.94
79.73
81.39
80.69
81.76
81.94
81.34
82.05
82.01
82.95
77.95
74.26
75.51
75.65
76.89
80.7
80.97
80.48
80.35
81.6
80.71
80.84
77.9
81.79
83.03
83.4
86.18
88.34
87.28
86.04
85.9
87.28

28.1969897
28.4716039
28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575

28.1969897
28.4716039
28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575

65.85
66.29
67.36
66.88
67.01
67.55
68.17
67.43
67.81
67.56
69.33
71.58
71.35
71.69
71.59
72.62
73.85
72.98
72.92
73.44
73.57
76.8
75.6
74.54
72.98
72.68
73.78
75.29
75.02
75.85
75.25
78.38
76.97
77.87
78.77
78.58
78.01
78.69
78.66
79.29
78.55
78.35
79.22
79.47
79.1
80.44
80.76

37.04
36.52
37.6
37.99
38.11
36.82
37.08
38.6
39.37
38.88
38.88
39.39
38.82
38.77
39.28
38.99
38.72
38.67
38.57
39.32
39.17
39.5
39.85
39.94
40.59
40.55
42.8
42.29
42.84
42.81
42.02
42.82
42.83
43.88
44.06
43.94
43.87
43.8
43.31
43.16
42.88
43.37
42.46
42.29
41.75
41.88
42.2

27.88
28.36
29.79
29.59
26.67
25.38
26.22
25.97
25.6
25.66
25.97
26
25.95
26.66
26.52
26.25
26.24
26.39
26.53
26.55
26.72
27.16
27.56
28.71
28.79
28.89
29.44
29.21
29.19
28
28.84
29.54
28.95
28.91
29.11
29.2
29.33
30.92
30.27
30.38
30.95
30.72
30.82
30.83
29.68
29.09
28.72

29.76
29.29
30.69
30.89
30.56
30.65
31.19
31.72
32.26
32.49
32.1
32.55
32.55
32.37
33.26
33.15
32.56
32.52
31.99
31.72
32.19
33.31
33.28
33.85
33.38
32.85
33.91
34.88
34.45
34.41
34.53
34.34
34.58
35.99
37
37.22
36.87
36.87
36.58
36.89
37.36
37.88
38.09
38.75
39
38.91
37.44

85.37 32.2087045 32.2087045

82.13
31.04
31.04
83.16
31.92
31.92
86.01
32.53
32.53
86.84
32.38
32.38
87.98
32.49
32.49
86.7
32.47
32.47
88.29
32.37
32.37
93.76
32.45
32.45
93.96
31.97
31.97
89.28
31.47
31.47
86.54
31.33
31.33
91.05
31.68
31.68
95.21
32.08
32.08
94.43
32.8
32.8
93.39
32.2
32.2
94.96
32.45
32.45
94.97
32.45
32.45
94.77
32.25
32.25
97.54
32.31
32.31
97.62
32.96
32.96
96.59
33.21
33.21
95.02
33.21
33.21
100.51
33.5
33.5
99.23
33.35
33.35
99.62
33.35
33.35
99.4
33
33
101.99
33.16
33.16
100.6
33.24
33.24
101.4
34
34
98.16
33.81
33.81
99.5
33.74
33.74
101.45
34.38
34.38
103.08
34.51
34.51
102.52
34.73
34.73
102.19
34.75
34.75
100.29
34.87
34.87
99.04
34.69
34.69
101.96
34.55
34.55
104.03
35.46
35.46
103.68
35.34
35.34
103.42
36.19
36.19
104.75
35.59
35.59
104.14
35.75
35.75
105.96
36.96
36.96
104.49
36.44
36.44
104.26
36.32
36.32

78.82
77.16
77.76
79.5
79.24
78.44
79.21
79.98
79.97
79.75
79.71
79.57
79.02

41.79
40.43
41
40.95
41.52
41.42
41.7
41.62
42.07
42.44
43.08
43.92
45.42

28.23
27.3
26.63
26.64
26.61
26.37
26.2
27.22
26.49
25.8
24.77
27.04
27.16

36.82
36.97
36.19
36.51
37.02
37.13
36.94
37.49
37.6
36.67
36.92
36.44
36.49

105.11
104.37
103.54
101.79
99.49
101.4
101.32
104.54
102.76
105.02
105.12
105.68
105.47

36.24
37.19
37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

36.24
37.19
37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

Mexichem Mfrisco
Ohl Mxico
42.4654542
50.71
21.62
43.1037416
50.97
22
42.9586763
51.78
22.13
42.6201906
52.12
21.81
41.6821015
52.17
21.3
40.3668426
51.4
21.13
40.6666443
52.29
21.05
40.7730255
53.45
21.14
40.9567749
52.96
21.2
41.1888794
53.33
21.13
40.8117096
52.71
20.9
41.1792084
53.71
20.82
41.2952607
53.61
20.28
43.2197939
56.88
20.88
43.5582796
54.95
20.87
42.8813081
54.96
20.83
43.0650576
54.92
20.66
43.4721547
55.1
20.54
43.5981609
56.44
20.73
43.4624619
57.11
20.99
43.31707
57.53
21.11
43.5690825
58.36
20.88
43.685396
58.86
21.07
44.5577469
59.69
21.42
45.5076402
59.2
21.74
45.0230008
60.1
21.75
45.1974709
59.12
21.97
44.2378849
58.03
22.42
43.9471013
58.6
22.47
44.5189758
59.02
22.92
44.8485306
59.89
22.69
44.9842296
58.93
22.66
45.2750132
59.63
22.94
46.476919
59.77
22.77
46.1861353
58.82
22.26
46.4478406
59.16
22.43
46.2055209
58.32
22.06
45.4882546
58.02
22.64
45.149007
57.7
22.75
45.6821103
58.21
22.65
45.5270257
57.73
22.47
44.9842296
56.57
22.41
44.8969945
55.83
22.48
44.8388378
55.53
22.49

Peoles
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844

Tlvisa
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844

TVAzteca
urbi
8.81499857
8.90423928
8.96373308
9.13229886
8.94390182
8.89432365
8.81499857
8.95381745
8.94390182
8.93398618
8.7356735
9.03314252
8.85466111
8.92407055
8.78525167
8.97364872
9.00339562
8.88440801
8.91415491
8.82491421
8.86457674
8.87449238
8.86457674
8.87449238
8.81499857
8.75550477
8.72575787
8.68609533
8.62660153
8.90423928
8.77533604
8.63651716
8.52744519
8.53736082
8.34896378
8.34896378
8.33904815
8.24980744
8.08124166
8.02174786
7.89284462
7.94242279
7.86309772
8.04157913

15.88
16.13
16.58
17.33
17.64
17.62
17.68
18.25
18.66
18.66
18.16
18.28
18.56
19.11
19.02
19.04
19.26
19.27
19.29
19.32
19.33
19.12
18.57
18.81
19.02
19.49
19.91
19.94
20.33
20.31
20.89
16.88
17.26
16.84
16.82
16.88
16.46
16.47
16.33
16.27
15.86
15.19
14.94
14.67

45.4591762
45.7790382
44.7128315
45.0714647
45.33317
44.9842296
45.4882546
45.7208815
45.1586998
45.1586998
45.5464113
45.3719411
45.5464113
45.2943988
45.837195
47.0487935
47.0584863
47.4074266
47.2426492
47.8145237
48.260392
47.9793011
47.3589627
47.1941853
47.0875646
47.3298843
47.5043545
47.2620348
47.4946617
48.0859218
48.2216208
48.1537713
48.1634641
47.3492699
46.3003015
46.8539237
46.6208196
46.7179463
47.0481771
47.3589826
48.0485822
48.5827791
49.2238154
49.3500801
48.7770325
48.7964578
48.6701931

55.78
55.47
54.62
56.44
56.58
55.62
56.12
55.34
55.29
56.49
55.01
56.31
56.93
56.94
56.92
57.47
57.11
56.79
57.48
58.59
58.54
58.5
56.76
56.51
55.37
55.2
56.25
55.99
56.72
58.41
58.3
58.13
57.05
57.93
58.2
57.33
56.42
55.66
56.34
57.11
56.9
56.28
57.28
58.08
56.97
55.82
55.66

22.51
22.53
21.52
21.95
21.82
21.67
21.65
21.28
20.94
20.97
20.97
21.34
20.86
20.8
20.65
20.87
20.73
20.63
20.38
20.19
20.31
20.24
20
19.79
19.52
19.91
20.06
19.87
19.54
19.79
19.8
19.73
19.62
19.59
19.4
19.91
20.66
20.8
20.6
20.73
20.37
20.09
19.94
20
19.93
20.15
18.65

629.381393
627.147236
614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812

629.381393
627.147236
614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812

8.14073547
8.1209042
7.96225406
8.01183223
7.99200096
7.96225406
8.00191659
8.00191659
7.94242279
7.93250715
7.96225406
7.94242279
8.02174786
7.96225406
7.98208532
7.95233842
7.96225406
7.97216969
7.99200096
7.96225406
7.93250715
8.0614104
8.05149476
8.00191659
7.97216969
7.93250715
7.95233842
7.96225406
7.99200096
8.19031364
8.11098856
7.99200096
7.95233842
8.01183223
8.05149476
8.2101449
8.31921688
8.29938561
8.38862632
8.45803575
8.57702336
8.6166859
8.66626407
8.86457674
8.90423928
8.78525167
8.6464328

14.86
14.73
14.1
14.37
14.5
14.72
14.72
14.62
14.65
14.63
14.43
14.26
14.85
15.11
15.32
15.35
15.22
15.32
15.24
15.32
15.17
15.06
14.82
14.47
14.38
14.76
14.96
14.95
15.02
15.23
15.02
14.65
14.66
14.86
14.59
14.41
13.91
13.65
13.72
14.77
14.57
13.88
13.37
13.01
12.71
12.72
13.15

47.7863401
46.7470843
46.7373716
47.1453038
46.6693829
47.5046726
47.2521432
47.4172586
47.9611682
48.2614276
48.7280573
48.1820013
47.7153715
49.4925358
49.2641851
50.1378748
50.2867992
50.7732855
52.1433898
52.9277249
52.7887288
52.1363608
52.7036012
53.380309
52.8827297
53.1315194
52.6239885
53.0419551
53.3604059
53.8281304
52.9822456
55.4701422
55.8682056
56.1368985
57.0524444
56.2961238
57.8883777
57.7092491
58.0575546
57.0026865
57.9978451
58.6446982
58.9034395
57.5400721
58.336199
59.65976
59.3413093

55.05
53.68
53.12
53.05
53.2
52.94
52.45
52.21
52.76
53.24
54.61
56.06
55.92
55.96
55.92
55.87
54.74
53.16
53.41
53.56
52.42
51.88
51.62
53.75
54.89
56.02
55.89
55.48
55.33
56.64
54.67
54.62
54.98
55.8
56.16
55.25
55.99
55.33
55.6
55.57
55.83
55.68
55.84
55.43
54.74
55.05
54.9

17.4
17.5
17.3
15.93
15.56
15.68
15.84
15.14
15.12
15.32
15.35
15.84
15.58
15.67
15.29
15.23
14.88
14.55
14.49
14.82
14.77
14.54
14.25
14.18
14.21
14.11
14.88
15.15
15.46
15.48
15.18
15.23
15.39
15.34
16.29
16.03
17.27
17.75
17.32
17.24
16.98
17.46
17.72
17.48
18.05
18.94
19.27

536.790165
532.904675
528.659777
525.036558
535.83822
544.6
546.33
541.94
542.23
541.68
543.6
543.4
543.27
548.23
549.76
549.4
543.25
547.95
542.28
547.82
527.1
528.76
533
515.54
510.07
535
540.86
562.74
552.06
561.97
544.52
564.7
565.69
570.31
574.47
566.87
593.59
592.17
588.8
576.88
584.99
580.61
573.54
567.53
568.53
580.69
578.72

536.790165
532.904675
528.659777
525.036558
535.83822
544.6
546.33
541.94
542.23
541.68
543.6
543.4
543.27
548.23
549.76
549.4
543.25
547.95
542.28
547.82
527.1
528.76
533
515.54
510.07
535
540.86
562.74
552.06
561.97
544.52
564.7
565.69
570.31
574.47
566.87
593.59
592.17
588.8
576.88
584.99
580.61
573.54
567.53
568.53
580.69
578.72

8.53736082
8.32913251
8.27955434
8.30930124
8.49769829
8.6761797
8.53736082
8.49769829
8.49769829
8.50761392
8.53026408
8.62956867
8.47068133
8.58984684
8.40116812
8.30186353
8.28200261
8.24228078
8.4309595
8.54019454
8.39123766
8.48061179
8.45082041
8.36144628
8.33165491
8.24228078
8.40116812
8.29193307
8.36144628
8.56005546
8.32172445
8.35151583
8.29193307
8.45082041
8.87783014
8.75866463
8.67922096
8.59977729
8.7189428
8.69908188
8.69908188
8.72887326
8.63949913
8.51040317
8.49054225
8.54019454
8.7189428

12.75
12.02
11.55
12.06
12.26
12.53
12.5
12.13
11.76
11.91
12
12.53
12.49
12.32
11.92
11.26
11.49
11.79
11.85
12.22
11.95
12
11.16
11.05
11.13
11.22
11.78
12.28
12.39
13.06
12.96
13.1
12.9
12.66
12.82
13.02
13.18
13.32
12.8
12.19
11.82
12.08
12.04
12.05
11.93
12.08
12.04

58.913391
59.5701957
59.251745
59.7692275
60.2576685
60.0284002
63.2281871
63.3079326
63.6169462
62.8294598
63.3478053
64.0954191
65.2118556
64.3944646
63.6069781
62.0918142
61.4339141
61.3043277
60.1978594
60.9753777
62.3111142
62.1815278
61.0152504
60.5766503
60.4570321
61.2544868
62.2014642
62.4207642
58.872091
60.556714
60.3872548
60.397223
58.7325364
59.4602138
59.8788775
60.3473821
60.8059185
60.9255367
60.1181139
61.1249004
61.104964
61.6631823
60.5866185
60.2576685
61.0252186
61.5734687
61.104964

54.46
53.51
52.94
53.89
52.75
52.01
52.17
53.74
54.39
52.87
52.42
52.43
53.22
52.62
52.63
52.3
52.02
52.34
51.61
51.36
53.19
51.24
50.14
50.22
49.32
50.11
49.91
49.47
49.93
49.38
48.96
49.2
50.5
50.26
50.45
50.26
50.35
51.07
51.87
51.58
51.44
52.38
53.01
53.24
53.16
53.49
53.43

19.13
19.47
19.6
19.52
19.61
19.72
20.64
20.68
20.82
20.17
19.59
19
19.18
19.17
19.19
19.41
19.23
19.9
19.61
20.15
20.3
20.31
20.05
20.02
20.26
20.21
20.3
20.24
20.18
20.09
20
19.9
19.34
19.6
19.76
19.91
20.08
20.16
20.12
20.06
19.91
20.11
20.26
20.3
20.27
20.85
20.66

562.36
551.58
545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83

562.36
551.58
545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83

8.60970775
8.61963821
8.72887326
8.84803876
8.91755198
8.89769106
8.93741289
8.91755198
8.8381083
8.73880372
8.64942959
8.86789968
8.8381083
8.77852555
8.91755198
8.92748243
8.8381083
8.68915142
8.50047271
8.44088995
8.57991638
8.72887326
8.68915142
8.81824739
8.79838647
8.69908188
8.550125
8.4309595
8.37137674
8.36144628
8.36144628
8.32172445
8.15290665
8.20255894
8.34158537
8.39123766
8.54019454
8.56998592
8.62956867
8.67922096
8.60970775
8.78845601
8.70901234
8.65936005
8.63949913
8.74873418
8.68915142

11.76
12.07
12.01
11.71
11.74
11.11
11.11
11.4
8.92
7.78
7.89
7.97
7.83
7.62
7.55
7.41
7.06
7.05
6.87
7.24
7.16
7.2
7.34
7.27
7.2
7.32
7.28
7.14
7.03
6.89
6.99
6.82
6.68
6.57
6.27
6.3
6.2
6.32
6.32
6.8
7.08
7.06
6.91
7.05
7.14
7.53
7.43

60.7560776
60.1679548
58.8122819
58.9019955
61.5036914
61.154805
59.8091002
60.2377321
59.7692275
59.8589411
60.6464276
60.3374139
61.6233096
61.6432459
63.5770735
64.2449418
65.2616965
64.9526828
64.962651
64.3944646
64.47421
63.766469
63.8363555
65.2640376
65.0943131
65.2640376
64.8946373
64.8646859
64.7848156
64.8746697
64.2057558
64.1558368
62.6183331
61.3304242
61.4901648
61.3304242
61.5500675
61.290489
60.4718182
61.3304242
62.8579441
63.337166
63.1175226
61.9594029
62.3288032
62.6582683
63.5468256

53.69
54.34
53.47
54.08
54.29
54.37
54.42
54.48
54.05
53.78
54.48
54.54
54.55
54.84
54.97
54.59
54.94
55.06
54.93
54.76
54.86
53.68
53.59
53.13
52.83
53.13
53.46
52.96
52.11
51.79
50.55
51.12
50.22
50.44
50.49
50.95
51.23
49.97
49.26
48.88
49.93
51.16
51.31
51.28
50.57
50.9
50.9

20.9
20.99
20.85
20.58
20.36
20.78
21.33
21.47
21.62
21.47
21.72
21.77
21.82
21.84
21.93
22.06
22.29
23
22.16
21.78
21.41
21.36
21.09
20.99
21.29
21.28
21.32
21.73
21.89
21.9
22.01
22.52
22.18
21.8
21.78
22.2
22.28
22.1
21.92
21.65
22.66
23.58
23.89
23.89
24.08
23.59
23.17

618.32
618.43
612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72

618.32
618.43
612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72

8.56005546
8.74873418
8.7189428
8.76859509
8.76859509
8.80831693
8.82817785
8.89769106
8.93741289
8.93741289
8.87783014
8.87783014
8.85796922
8.8877606
8.8381083
8.73880372
8.72887326
8.75866463
8.70901234
8.67922096
8.53026408
8.46075087
8.3813072
8.44088995
8.47068133
8.46075087
8.23235032
8.2124894
8.17276757
8.24228078
8.22241986
8.39123766
8.27207216
8.2124894
8.16283711
8.14297619
8.19262848
8.12311527
8.0933239
8.17276757
8.23235032
8.31179399
8.30186353
8.24228078
8.28200261
8.18269803
8.0933239

7.58
7.72
7.28
7.28
7.59
7.93
8.26
8.28
8.11
8.68
8.36
8.65
8.79
8.71
9.02
8.92
8.94
8.87
8.87
8.7
8.43
8.23
8.31
8.42
8.51
8.48
8.23
8.2
8.17
8.28
8.03
8.09
8.14
8.11
8.12
8.12
7.81
7.5
7.64
7.93
8
8
7.99
7.87
7.72
7.56
7.6

64.1159017
66.5519465
67.9896123
68.3789801
69.1876672
68.2192395
68.7383966
69.1177806
70.0662407
71.0446522
70.575414
72.5222531
74.7885736
74.9183628
73.3608915
71.7235499
71.3940848
71.6536634
71.6536634
71.5538255
71.9931123
74.7386546
75.5074065
75.5972606
74.2194975
72.2027718
72.2626746
71.1045549
72.4523666
72.8217669
72.1428691
72.6919776
74.4491247
74.5190112
73.91
74.78
74.16
73.85
73.25
71.85
71.78
71.56
71.92
71.45
71.99
70.01
65.91

51.82
51.75
51.95
51.72
52.08
52.58
51.96
52.49
53.17
53.76
53.97
53.98
53.97
54.04
53.56
53.27
53.21
53.91
54.3
54.13
54.44
54.5
54.62
54.51
54.31
54.27
54.47
53.98
54.13
54.14
53.84
54.06
54.2
54.39
54.74
54.46
54.46
54.33
54.43
54.65
54.4
54.55
54.56
54.31
54.34
53.85
54.25

23.42
23.28
23.7
23.61
23.61
23.64
24.4
25.01
24.45
24.25
24.02
24.32
24.79
25.87
27.16
28.21
29
28.94
27.72
28.49
28.4
28.68
28.15
29.34
28.98
28.99
28.41
28.4
28.39
29.14
30.21
30.56
29.97
30
30.01
29.9
29.68
29.64
29.49
29.91
29.35
29.3
28.75
29.38
30
29.97
29.96

665.52
646.13
652.03
644.27
649.77
641.38
642.32
646.31
653.45
644.58
637.15
641.76
649.7
649.31
647.03
646.45
642.04
638.09
635.79
638.24
650.93
658.45
656.05
639.59
634.06
631.06
641.98
647.56
651.89
646.04
643.97
636.72
639.84
644.03
641.81
635.18
631.88
642.23
635.01
632.51
632.08
635.45
624.52
637.98
640.8
640.38
643.48

665.52 8.05360206
646.13 8.00394977
652.03
8.2124894
644.27
8.39
649.77
8.44
641.38
8.65
642.32
8.6
646.31
8.53
653.45
8.46
644.58
8.28
637.15
8.29
641.76
8.41
649.7
8.46
649.31
8.67
647.03
8.67
646.45
8.5
642.04
8.46
638.09
8.49
635.79
8.38
638.24
8.49
650.93
8.48
658.45
8.54
656.05
8.57
639.59
8.57
634.06
8.65
631.06
8.6
641.98
8.7
647.56
8.77
651.89
8.76
646.04
8.52
643.97
8.5
636.72
8.49
639.84
8.63
644.03
8.69
641.81
8.62
635.18
8.8
631.88
8.88
642.23
8.91
635.01
8.91
632.51
8.89
632.08
8.96
635.45
8.93
624.52
8.95
637.98
8.94
640.8
9
640.38
8.96
643.48
8.96

7.61
7.47
7.57
7.7
7.42
7.41
7.5
7.54
7.52
7.61
7.9
8.12
8.14
7.97
8.02
8.12
8.1
7.98
8.11
7.99
8.09
8.27
8.29
8.41
8.39
8.36
8.32
8.26
8.28
7.95
7.83
7.78
7.84
7.78
7.72
7.5
7.59
7.65
7.58
7.47
7.46
7.52
7.38
7.44
7.52
7.45
7.21

65.9
63.57
63.11
65.68
65.44
65.68
65.57
64.82
64.15
63.65
65.09
64.92
65.01

54.01
54.2
54.05
54.1
54.2
53.72
53.57
53.55
53.09
53.88
53.93
53.1
53.06

30.43
30.01
29.12
30.35
31.71
31.93
31.98
31.88
32.1
31.91
32.29
32.41
32.5

632.37
632.2
625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

632.37
632.2
625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

8.97
8.83
8.8
8.92
8.89
8.88
8.86
8.9
8.94
8.98
8.96
8.89
8.9

6.94
6.52
6.01
5.5
5.62
5.47
5.47
5.42
5.22
4.98
4.14
4.46
4.8

bmv
chedraui
coca femsa
compartamos
fomento eco
Genoma Lab
Ginbursa
Gmodelo
Gaer pac
Gruma
CH
Kimberly
Liverpool
Mexichem

IPyC

alsea
37077.52
37335.03
37384.34
37387.63
37017.95
36804.05
36785.34
37190.9
37307.64
37320.97
36548.56
36916.16
36601.2
37506.76
37680.06
37384.21
37195.73
36853.3
37212.86
37240.78
37184.71
37241.61
37422.68
37709.65
37711.16
38092.81
38062.42
38140.55
38242.28
38149.22
38204.33
37831.87
37864.55
38212.24
37914.7
38296.68
37859.48
37912.55
38027.84
37945.22
37785.72
38021.42
37816.69
38033.45

-0.00142045
-0.00640114
0.00572656
-0.01494662
0.0050578
-0.01509705
0.01678832
0.0028715
-0.01145311
-0.0166546
0.00515464
-0.003663
0.03455882
0.00852878
-0.00281889
0.01766784
0
-0.00208333
0.03479471
-0.00336247
-0.00539811
-0.0027137
0.00680272
0.00472973
0.00537996
0.01471572
-0.01713909
0.00134138
0.00133958
0.01404682
-0.00989446
0.01932045
0.02222222
-0.01023018
0.05426357
0.01654412
0.00301386
0.015625
-0.00591716
-0.00059524
-0.00238237
-0.00059701
0.00119474

arca

asureste
0.002356109
0.000167898
0.001510828
-0.003017097
0.001008742
0.000167954
0.003526448
0.00083668
0.000167196
-0.012537613
0.006094464
0.004374895
0.008376613
0.000664562
-0.002490453
0
-0.004327563
0.003176195
0.004332611
-0.005807201
0.000667557
0.006337558
0.010938018
0.001147541
0.007368593
-0.003738622
-0.000815794
0.002449379
-0.00439811
-0.001963351
-0.004262295
-0.003457359
0.00743433
-0.009839292
0.003477973
-0.006766793
-0.000332336
-0.005152926
0.002005013
-0.002167751
-0.002506684
-0.002848048
0.006048387

-0.001654997
-0.007141035
0.028255844
-0.004996253
0.009791614
-0.001740428
0.002988792
-0.004221505
0.030548628
-0.011615245
-0.005386216
0.021415385
0.006265815
0.00526883
0.005241215
-0.000710985
0.001660145
0.001894164
0.005435425
-0.00493595
0.000354317
0.009917355
0.024082301
-0.02739726
-0.002816901
0.007886064
0.008408268
-0.012623046
0.005864415
0.001166045
0.000815281
0.011288258
-0.002301496
-0.000346021
0.011653398
-0.003991788
0.000572541
-0.000801099
0.010308098
0.021539508
-0.008989013
-0.008510638
-0.003388299

bmv
0.008463252
-0.001766784
0.000884956
0.016799293
0
0.008695652
0.028017241
0.009224319
-0.00166182
-0.026217228
-0.006410256
0.003870968
0.023136247
-0.029731993
0.003021148
0.003012048
0.024453024
0.002512563
0.011278195
0.007847997
-0.00204918
-0.000410678
-0.000821693
-0.021381579
0.01092437
0.005818786
-0.002066116
-0.002070393
0.016182573
0.011024908
-0.012520194
0.010224949
0.007287449
-0.004823151
0.009693053
-0.0212
0.002451982
-0.005707297
0.009430094
0.008935825
0.007246377
-0.00039968
0.009996002

38327.43
38155.27
37487.63
37548.54
37815.43
37691.01
37590.17
38019.76
37971.44
38134.57
38258.45
38055.27
38434.51
38323.51
38334.9
38863.15
38956.32
38910.68
39125.35
39521.24
39908.54
39924.93
39398.88
39432.15
39035.17
39167.14
39357.81
39136.99
39054.84
39355.17
39330.12
39395.64
39354.86
38961.79
38849.08
39066.01
39212.16
39324.14
39461
39597.42
39580.05
39408.61
40045.51
39214.64
39122.82
39170.9
38888.79

0.02565632
-0.00058173
-0.01571595
0.01360142
-0.00291715
0.00058514
0.00526316
0.00639907
0
0.01040462
0.00457666
-0.00341686
0.00742857
-0.00170164
0.00170455
0.00226886
-0.00339559
0.00340716
0.00339559
0.02650874
0.00549451
0.01967213
0.00160772
-0.00374532
-0.0075188
0.01515152
0.02025586
0.01097179
0.01808786
-0.01675127
-0.01652039
-0.03149606
-0.01680217
-0.01323043
0.01346083
0.01245048
0.0078256
-0.00277316
-0.00778643
0.00112108
-0.00671892
0.00620068
-0.00560224
-0.00056338
-0.00338219
-0.00452489
0.00056818

0.001336005
0.008672448
-0.016699735
0.003867496
0.00318258
-0.008014694
0.009594344
-0.001833945
0.0046768
-0.001995012
0.002665334
0.007144044
-0.001979545
-0.007107438
0.002330614
0.013951171
-0.000982801
-0.000655845
0.002296965
-0.000654772
0.003767404
-0.000652742
-0.015676029
-0.003649635
-0.003996004
0.004680709
0.005990017
-0.000661594
0.00264813
0.014856388
0.006343526
0.010505899
0.015195138
0.00031511
0.010552843
0.017395468
0.034666667
0.000606428
0.005151515
0.012812783
-0.002827802
0.004477612
0.015750371
-0.002633119
-0.001906718
0.009845702
-0.004074505

0.01337262
0.017893089
-0.003405845
-0.008709073
0.002780249
-0.018631474
-0.008136513
-0.001481144
0.005705157
0.001815294
0.005436014
0.003491777
-0.000897968
-0.011571734
0.026596954
0.004096546
-0.013783218
-0.013864043
0.00430839
-0.005644615
0.02270663
0.017650977
0.002509
0.012513602
0.00354648
0.011565646
0.017891171
0.000104004
0.011023295
0.006994446
0.01113381
0.009596929
-0.0005003
0.001701872
0.013791725
0.005421924
0.008726346
0.028771384
0.003023432
0.003485305
-0.012672487
-0.007701084
0.003449267
0.007734174
-0.003221527
0.005228137
-0.007092199

-0.005146477
0.006366892
-0.036773428
0.01272578
0.052695582
-0.02464382
0.004342677
0.000393082
0
-0.016502947
-0.001997603
0.011609287
0.005935892
0.001573564
-0.003142184
0.009850276
-0.004291845
0.005485893
0.001558846
0.005058366
0.015485869
0.043842928
-0.018261505
-0.007068452
-0.028100412
0.014263685
0.021284683
-0.010048381
0.013533835
-0.020771513
-0.003409091
-0.006841505
-0.014925373
0.003496504
0.006194348
0.001923817
0.017281106
-0.003775009
-0.013262599
0.039554531
-0.01256003
0.011223345
-0.001849797
0.016679022
-0.009478673
0.019138756
-0.001083424

38352.11
37939.63
37511.08
37261.24
36875.33
37512.41
37481.19
37422.38
37553.21
37486.25
37642.8
38126.85
38070.67
37872.95
37182.37
37059.78
37089.36
37274.79
37247.34
37323.91
37035.75
37271
37142.15
37440.48
37738.58
38060.82
38688.65
38973.64
38515.94
39071.5
39157.51
39339.15
39490.68
39637.66
40199.55
40108.92
40434.71
40353.43
40040.69
39831.65
39963.26
40049.59
40221.8
40268.41
40498.47
40910.8
41273.02

-0.00851789
-0.01947308
-0.00934579
-0.02417453
0.00845921
0.01437987
-0.02008269
-0.02893309
0
0.00806952
-0.00554187
0.01052632
0.01654412
0.01084991
-0.01550388
-0.01938219
-0.00741198
-0.01306783
0.00252207
-0.02327044
-0.00579524
-0.02007772
0.01189689
0.0711953
0.00487805
0.02366505
0.00059277
0.00592417
0.0041225
0.02756598
-0.01027397
0.00346021
0.02758621
0.00671141
-0.01
-0.00112233
0.0252809
-0.00328767
0.00109951
0.00164745
0.02467105
-0.00428036
-0.03062869
-0.00498891
0.0183844
0.00547046
-0.00272035

-0.034628872
-0.013319207
0.008743672
0.001216545
-0.00227825
0.010656112
-0.000903751
-0.005125886
0
0.011668435
0.012432594
0.021304927
0.00985079
0.019509396
0.006050373
0.017342657
0.001649711
0
-0.004529234
0.001102992
0.006886104
-0.00013678
0.000547196
0.020918786
-0.017945627
0.006818492
0.01720168
0.007456724
-0.002246894
0.002119486
-0.01903503
0.017922113
0.001720943
0.011232985
0.013329848
-0.006061388
0.014142987
0.006397134
0.029875413
-0.001234416
0.016067235
0.00802822
-0.036804634
0.013029316
-0.002968093
0.018729844
0.014854499

-0.022285714
0.010714981
-0.046838859
-0.012032356
-0.0161703
0.017268283
0.008487575
0.005069966
-0.001311542
0.00676836
-0.014248445
0.010484528
0.031731641
0.009958992
-0.005607115
-0.021291075
0.00645674
-0.016581129
-0.004716981
-0.01320964
-0.006846515
-0.017079946
0.006699466
-0.004055319
-0.003236584
-0.007227401
0.044629669
0.021512978
-9.88728E-05
0.008009493
0.012262115
0.010853765
0.001054549
0.025090979
-0.025784753
0.009397775
0.006175185
0.00915872
-0.02311003
0.002585959
-0.005063049
-0.00268843
-0.000192548
0.003466538
-0.003742443
-0.003852822
0.008799072

-0.013212533
-0.047054323
0.002408671
0.000800961
-0.058823529
0.032312925
0.028830313
0.013210568
0.018569735
0.008533747
0.004230769
-0.00382995
-0.015378701
-0.017180789
-0.01470004
-0.00766129
0
0.006501422
-0.003633428
0.000405186
-0.006885379
0.001223491
0.009368635
-0.008474576
0.035002035
0.040110106
0.015879017
-0.004838109
-0.014584892
0.024667932
-0.024814815
-0.02088872
0.006594259
0.001156069
0.012702079
0.001900418
0.006828528
-0.024868124
0.004636785
0.004230769
-0.001148985
0.00690184
-0.009520183
0.008842753
0.005335366
0.007960576
-0.018804062

40747.47
40752.53
40808.73
40947.55
40697.87
40435.1
40977.32
41476.48
41333.11
40704.28
40805.4
40759
40998.4
41096.44
41070.24
40851.18
40677.48
40850
40366.27
40644.97
40792.59
40714.87
40547.49
40350
40096.64
40027.13
39879.01
40211.41
39972.85
39950.9
39908.9
39885.39
39421.65
39802.94
39549.43
39573.92
40010.32
40043.87
39991.19
39998.97
40248.38
40654.38
40693.47
40621.46
40590.96
40941.31
40500.35

0.00327332
0.03806417
-0.02200105
-0.01767542
-0.01199564
0.00607064
0.01426221
-0.00054083
-0.00487013
-0.00163132
0.00816993
-0.00378174
0.03470716
0.00524109
-0.00782065
-0.00210194
-0.00105319
-0.00052715
-0.01529536
0.01392608
0.00369783
-0.00684211
0.00741918
-0.00157812
-0.01053741
-0.00905218
-0.0059108
0.00054054
-0.00594273
0.01413043
0.0096463
-0.0037155
0.00639318
-0.02435151
0.0086815
-0.00537924
0
-0.00648999
0.00653239
-0.0016225
0
0.02383532
-0.00793651
-0.00266667
-0.00320856
0.00375536
-0.00587921

0.005638872
0.006442377
-0.001422475
0.000118708
-0.005697329
-0.000954996
0.005974429
0.003563369
-0.00508936
-0.004282655
0.002628435
-0.000238322
0.005125149
-0.013636903
0.002524645
0.002158532
0.001076941
-0.000239063
-0.005141081
0.003244802
0.004192621
-0.005845163
0.000239981
0
-0.010556622
-0.011760427
-0.007238376
0.003830944
0.009479256
-0.012439024
0
0.013707088
0.009136314
0.007242878
0.000479386
0.003593675
0.005490571
-0.013532764
0.026714801
0.001054852
0.03547594
0.02238806
-0.00088476
-0.003652867
-0.000222198
0.009667741
0.006163328

0.00335474
0.083397019
0.002821621
-0.006242856
0.029729251
0.015294724
-0.009055518
0.008625843
0.022184589
-0.017726972
-0.006999494
-0.009681529
0.000343024
-0.009772825
-0.001731452
0.004856474
-0.006731682
-0.001042662
-0.017569801
0.048782647
-0.006584501
-0.042997961
-0.012431185
0.009350836
-0.003919473
0.005365766
0.001956947
0
-0.010653409
0.00224336
0.005909213
-0.00329328
-0.010358993
-0.009294351
0.018763093
0.007420653
0.003549876
0.004333215
-0.002289337
-0.000529521
0.000971302
-0.006351447
-0.002574574
0.005429462
-0.006993626
0.003476865
-0.020522388

-0.037178996
-0.013136943
-0.027027027
-0.015339967
0.020210526
0.015270326
0.012601626
-0.013247692
0.032546786
0.000788022
0.002362205
0.004320503
-0.003910833
0.020416176
-0.019238168
-0.014515496
-0.007165605
0.028869286
-0.022213562
0.004384217
0.006349206
0.012618297
0.022975078
0.007232585
-0.009448224
-0.004196871
0.000383142
-0.015319801
0.003889537
-0.00116234
-0.001163693
0.005436893
0.001931248
0.001927525
0.006540977
0.020642202
0.016104869
-0.009952083
0.002978407
-0.021158129
-0.013272658
0.017678709
0.00755287
-0.015742129
0.008377761
0.006042296
-0.00487988

40338.7
40561.22
40215.35
40332.98
40729.7
40866.96
41124.56
41199.29
41004.84
41421.74
41934.08
41756.96
41755.16
41470.05
41745.39
41665.48
42008.55
42518.35
42559.98
42592.78
42386.83
42122.25
42041.14
42095.16
41877.27
41836.92
41817.11
41599
41619.96
41761.78
41722.14
41720.62
41010.98
40830.65
40677.07
40859.9
41078.5
40750.42
40573.66
40830.6
41184
41668.06
42032.35
41919.55
41878.27
41769.38
41912.95

0.00537634
0.0026738
0.00106667
0.01118807
0.04794521
0.00754148
0.02844311
0.00679282
-0.00337349
-0.01208897
0.00195791
-0.00293112
0.01714846
-0.02360308
0.00641342
0.04754902
0.06410856
-0.00879507
-0.0119787
0.00583745
-0.02142857
-0.02281022
0.00560224
0.02506964
-0.03849638
-0.02308055
-0.02459016
0.02323282
0.01449275
0.02285714
0.00418994
0.00973574
-0.00826446
-0.0162037
-0.02635294
0.02319961
0.0155881
-0.03348837
-0.02454283
-0.00641342
0.01439921
-0.01908957
0.01846307
0.04017638
-0.00188413
0.0160453
-0.02879703

-0.00229709
-0.000657823
0.000548546
0.001425439
-0.010182853
0.012057522
0.009181331
0.008231344
0.002148458
0.014363812
0.00803128
0.021910053
0.007693886
-0.007940548
0.008106721
-0.001119707
0.020890655
0.037632262
0.011640212
-0.006941803
-0.007756392
-0.012738854
0.014076246
-0.041449778
-0.02071601
-0.013247073
-0.010302841
-0.00168244
0.000737308
0.005262604
0.003455136
-0.000417362
-0.017014614
0.007008601
-0.001792682
0.003697443
-0.00305231
0.002428209
-0.005897841
0.00031783
0.015251006
0.005111621
0.001141671
-0.000622019
0.004460581
-0.017866364
-0.001472135

-0.004353741
-0.004919377
0.01528884
0.008566276
0.010013411
0.00672745
0.019607843
-0.004743015
0.000173295
0.030581305
0.003950908
-0.018672025
-0.000938567
0.004782646
-0.006544836
0.001540041
0.01905006
0.009724202
0.030386052
0.039400532
-0.01379845
-0.0019651
0.034023785
-0.012110595
0.01079414
-0.012738368
-0.008730588
0.015120811
-0.025568182
0.011189032
-0.002026027
0.043257594
-0.015118629
0.013222889
0.029250731
-0.02412009
-0.005600358
-0.018998273
0.026561543
-0.015360525
0.01294964
0.001345694
0.016499925
-0.00874036
0.002963841
0.014406028
-0.006772995

0.001508865
-0.006026365
-0.004547177
-0.001950958
0.019164431
-0.001880406
0.011680482
0.04283054
-0.001785714
0.037209302
-0.004484305
0.003465003
-0.017955801
-0.00140647
0.00915493
0.015701326
0.015115081
0.008460237
-0.004026846
-0.008086253
-0.026494565
-0.014654571
0.014872521
0
0.004884857
0.014930556
-0.008210742
-0.02483615
0.025468695
0.01690238
-0.001356852
0.012228261
-0.026174497
-0.031357684
-0.00604767
0.014316392
-0.011291461
-0.030692363
0.019145803
0.01300578
-0.008915835
0.008996042
0.02211127
-0.005931612
0.001404001
-0.008061689
0.009187279

42090.69
41833.52
42323.84
42337.82
42416.29
42589.68
42797.67
43134.51
43183.28
43006.31
43050.92
43338.33
43825.97
43647.99
43637.68
43621.62
43533.45
43495.74
43469.89
43721.93
43705.83
44304.17
44370.64
44562.33
44625.93
44571.2
44862.54
44859.8
44888.13
44862.92
44748.06
44865.3
44943.34
45212.53
45223.85
45320.3
45442.98
45428.7
45575.86
45912.51
45907.98
45753.18
45278.06
45768.49
45688.12
45570.71
45019.21

0.04638929
0.03290676
0.0039823
0.00837373
0.00524476
0.00043478
0.0273794
0.01522843
0.01
-0.01650165
0.03984899
0.01169827
0.03827751
-0.00076805
-0.01575711
-0.02303788
0.00799361
0.01189532
-0.00666144
0.00946746
0.00742478
0.05624515
-0.00734484
0.00369959
-0.01032068
0.00744879
0.05914972
0.01151832
-0.01932367
0.03835327
-0.01253812
0.0024022
-0.01472099
0.00243224
-0.00103986
-0.00693963
0.00908456
-0.01627424
0.00527983
0.0122549
-0.00622622
0.00974591
0.01620131
-0.00169607
-0.00679579
-0.01950051
-0.01290998

0.00379107
-0.011959715
0.007432576
0
-0.000316189
0.008856089
0.012644999
-0.001754386
0.008373824
-0.029731392
0.009615385
-0.000418629
0.008061983
0.007893644
-0.000309151
-0.012576023
-0.008560393
0.000631778
0.005998106
0.004707113
0.00041645
0.019564991
-0.012759008
0.00248139
0.005775578
-0.00266612
-0.008225375
-0.008086253
0.002403846
-0.023980815
0.003311612
0.005536627
0.011753494
0.004709576
0.001354167
-0.001872464
0.010213653
-0.006396369
-0.004049424
0.007297748
0.003725937
-0.00103114
0.000825764
-0.003816007
-0.00538358
-0.006453628
-0.007647983

-0.007845725
-0.017293622
-0.004512296
0.014202614
0.012886406
0.021841447
-0.000359842
0.003887689
0.014343087
0.000777715
0.024867538
-0.014958296
0.027501749
0.006197644
-0.012318939
-0.013089364
0.007568919
-0.001240524
0.00538228
-0.002333562
0.007154651
0.027459016
0.022603377
0.001365232
-0.023761605
-0.00126355
0.008922626
-0.006665787
0.008504418
-0.00131761
0.019988126
0.001810891
-0.021755972
0.011680855
-0.008219178
0.015259142
-0.003109614
-0.011632441
0.003090275
0.002294179
-0.005493428
-0.00651016
0.009663754
-0.000721122
0.023551794
-0.009678246
-0.006925118

0.015056022
-0.015867541
0.048370137
0.002340354
0.028685791
0.015888457
0.014682413
-0.020132117
0.02247191
0.024489796
-0.015629789
0.009339975
0.000925355
-0.001848998
0.00339611
-0.012307692
-0.004984424
0.000313087
-0.003755869
-0.009425071
0.033618776
0.044492176
-0.020857814
-0.01050105
0.006367495
0.00542332
0.005693737
0.000297974
0.028894847
-0.0193978
-0.015057573
-0.003896882
0.010833584
-0.000595415
0.009830206
-0.012094395
-0.01492983
-0.029402849
0.006870706
-0.00248139
0.009639303
-0.001231906
-0.00431699
-0.000309693
0.016109046
-0.036890244
-0.03070592

45089.36
45063.88
44873.44
44096.27
43878.28
44152.96
44141.92
44639.76
44299.56
44136.6
43875.73
43497.2
43489.2

BETA
R MEDIO
R ANUALIZADO
alsea
arca
asureste
bmv
chedraui
coca femsa
compartamos
fomento eco
Genoma Lab
Ginbursa
Gmodelo
Gaer pac
Gruma
CH
Kimberly
Liverpool
Mexichem

0
0.01661364
0.01425591
-0.00582791
0.02344828
0.01010782
-0.00767178
-0.00739496
-0.01354555
0.01579128
0.04089219
0
0.00194805

-0.009712838
0.003624733
-0.001805821
0.011280196
-0.016415869
0.005563282
0.002127886
-0.005308419
0.003842459
-0.002658161
-0.001812367
0.013670832
-0.006111053

-0.018508863
0.004648074
0.008592201
0.020183486
-0.016765159
0.003005161
0
-0.00254022
0.006921771
0.016083009
0.025912688
0.005723529
0.004020784

-0.006858263
-0.002959553
-0.004617414
-0.004970179
0.010989011
-0.005599473
-0.001987413
0.001991371
-0.004637297
-0.001663894
0.005
-0.000995025
0

alsea
arca
asureste
bmv
0.69057606
0.503845997
0.334241863
0.864307876
0.00266511
0.001949291
0.002532601
0.001127047
0.67160856
0.491221399
0.638215426
0.284015969
R MEDIO (Y) BETA (x)
Resumen
0.00266511
0.690576063
0.00194929
0.503845997
Estadsticas de la regresin
0.0025326
0.334241863 Coeficiente de correlacin mltiple
0.13530819
0.00112705
0.864307876 Coeficiente de determinacin R^2
0.018308306
0.00089347
0.661433222 R^2 ajustado
-0.047137807
0.00204579
0.371462657 Error tpico
0.000640052
0.00115006
0.761520116 Observaciones
17
0.00207353
0.70469107
0.00127838
0.83828194 ANLISIS DE VARIANZA
0.00122911
0.618997181
Grados de libertad
0.00171637
0.232866038 Regresin
1
0.00228185
0.424798056 Residuos
15
0.00170558
0.823601632 Total
16
0.00315996
0.842800385
0.00226546
0.842580684
Coeficientes
0.00226546
0.842580684 Intercepcin
0.002141661
0.00151188
0.805152378 BETA (x)
-0.000408222
BETAS
SML
0
0.002141661
0.05
0.00212125
0.1
0.002100839
0.15
0.002080428
0.2
0.002060017
0.25
0.002039605
0.3
0.002019194
0.35
0.001998783
0.4
0.001978372

0.45
0.5
0.55
0.6
0.65
0.7
0.75
0.8
0.85
0.9
0.95
1
1.05
1.1
1.15
1.2
1.25
1.3
1.35
1.4
1.45
1.5
1.55
1.6
1.65
1.7
1.75
1.8
1.85
1.9
1.95
2

0.001957961
0.00193755
0.001917139
0.001896728
0.001876317
0.001855905
0.001835494
0.001815083
0.001794672
0.001774261
0.00175385
0.001733439
0.001713028
0.001692617
0.001672206
0.001651794
0.001631383
0.001610972
0.001590561
0.00157015
0.001549739
0.001529328
0.001508917
0.001488506
0.001468095
0.001447683
0.001427272
0.001406861
0.00138645
0.001366039
0.001345628
0.001325217

#REF!
#REF!
#REF!

chedraui
0
-0.01995439
-0.008435137
-0.002053388
-0.000293945
0.001176125
-0.003817915
-0.007370283
0.002376002
-0.031703704
0.002141983
-0.005496183
0.00307031
-0.014692378
0.00621311
-0.005557271
0.001862776
0.008366904
0.003380455
-0.006125574
-0.000616333
-0.01480111
-0.001251956
0.005954246
0.004361371
0.003722084
-0.005871446
-0.00217594
-0.001557632
0.004056162
-0.015226849
0.003471127
0.004402516
0.024733876
0.018026276
-0.021608643
0.013190184
0.005752346
-0.003010235
-0.000905797
-0.016016924
-0.01044226
0.014276847

coca femsa
-0.00534961
-0.00863571
0.00664782
0.0139669
-0.01706842
0.00205636
-0.014669
-0.00586239
0.00791434
0.00315627
0.00122784
0.00781789
-0.00851776
-0.00682672
-0.02988879
0.01632036
-0.00477832
0.00889414
0.0056171
-0.0132661
-0.00283041
0.00678073
0.01002428
0.00387687
-0.01004094
0.00397909
-0.0019428
-0.00731916
-0.00117656
-0.00588974
0.01200727
0.00874249
-0.00325002
-0.00916078
0.01708062
-0.00685617
0.00636053
-0.00262063
0.00819165
-0.00360264
-0.01984768
-0.00219763
0.00833792

compartamos fomento eco Genoma Lab Ginbursa

0.01226636
0.01500289
-0.02103468
-0.03019744
-0.00958084
-0.01874244
-0.00616143
0.02355859
0.00423985
-0.02171291
-0.00554871
-0.00557967
0.02431421
-0.008521
-0.00122775
0
-0.01290719
-0.00186799
-0.01871491
-0.00890019
-0.0243746
0.00394477
-0.03012443
-0.00067522
0.02567568
-0.00592885
-0.00662691
0.02535023
0.06180872
0.00367647
-0.03052503
0.00503778
0.01754386
-0.01847291
0.00627353
-0.00249377
0.008125
-0.01177929
-0.02007528
-0.01920615
-0.02415144
-0.0367893
-0.01597222

0.0105133
-0.02213382
0.00093877
-0.00427261
-0.0151753
0.00435707
0.00581949
-0.00094677
-0.00463304
-0.0266582
0.01054233
-0.01408905
0.02269008
-0.01706667
-0.02268041
-0.01576727
0.01376354
0.01157356
0.00528053
-0.01411687
0.002775
0.0109586
0.02266506
-0.00342612
-0.00461968
0.00679978
0.00096484
0.00267752
-0.00341807
0.00139335
0.0029969
0.01237861
0.00980289
-0.0131524
0.01047176
-0.01350361
0.00445671
0.00052821
0.00686306
0.00388003
0.0089836
-0.02194844
0.02381708

0.01520208
0.00292184
-0.01092498
-0.0128866
0.00410295
-0.00557207
0.03287262
0.01157324
0.00107258
-0.0175
-0.00181752
0.0203933
0.00249822
-0.02278391
-0.00910747
-0.00698529
-0.00370233
0.00743218
0.01659904
0.01669086
-0.01106353
0.03175749
0.01084295
-0.01141869
0.01470074
-0.00206968
-0.00587625
-0.01008345
-0.00632244
0.02226935
-0.01348548
-0.00315457
0.00879044
0.00418264
0
-0.09406456
-0.02796935
-0.00512416
-0.07250396
-0.00982486
0.04788611
0.00658707
0.000409

-0.00740452
0.00157048
0.02038416
0.00922013
-0.02588504
0.00898789
0.00968242
0.01342539
0.001514
-0.00075586
0.01210287
-0.00149477
0.0007485
0.00299177
-0.00149142
0.00373413
0.0078125
0.00110742
0.00848083
0.02559415
0.00035651
-0.04419102
-0.0059657
0.01012753
0.01002599
-0.03382353
0.00418569
0.02841986
0.00147384
0.00772627
0.00219058
-0.00145719
0.00072966
-0.00255195
-0.00694444
-0.01913876
0.02926829
-0.00437477
0.00878799
-0.03738657
-0.02187029
-0.03585197
0.00559776

Gmodelo
-0.00090406
0.00203597
-0.00169319
0.00293985
-0.01826381
0.00413413
0.02287283
-0.02113148
-0.00148487
-0.03145733
0.0062596
-0.01431925
0.00476304
0.00023702
-0.00900474
-0.01626016
-0.02734565
-0.00662252
0.00515723
-0.00025028
0.0076355
0.00360248
-0.00866444
0.01748033
0.00147257
-0.01641956
-0.01245795
0.00580295
0.0274677
0.02807617
-0.00985514
0.00551625
0.01347645
-0.02788892
0.00871565
-0.00084003
-0.00012011
0.03159159
-0.02049371
-0.00844032
0.00683371
0.00083353
-0.0015467

-0.000611995
0.015921617
-0.014466546
0.002752294
0.002439768
0.001216915
0.001215436
0.003641882
-0.004838222
0.005773321
0.000906344
-0.003622095
-0.001817631
0.00030349
-0.000303398
0.020030349
-0.013983933
0.001810501
-0.002409639
0.007548309
0.004495055
-0.000894988
-0.006569125
-0.004207995
-0.005950319
0.004585754
-0.003347535
0.013740458
0.004819277
0.002997602
-0.004781829
0.008708709
0.016373921
-0.012009373
0.007115328
0.007653812
-0.008764242
0.001768347
-0.006472492
0.014806041
0.003501605
0.013957546
-0.002007456
0.001149425
-0.002296211
-0.003452244
-0.006062356

-0.00273032
0.01149875
-0.01794138
-0.00850461
0.01961719
-0.00163577
0.00920652
0.00054117
0.00270437
-0.01017184
-0.005761
-0.00360191
0.01100196
-0.00069957
0.01392346
0.0213272
-0.00405619
-0.00543027
0.00834155
0.02218546
0.00904944
0.0051039
-0.00500544
0.00379119
-0.02469494
0.01005362
-0.00597213
0.02039757
0.00109035
-0.00341272
-0.0010929
0.01013858
0.01010903
-0.01536922
0.00210542
0.01985076
-0.00568303
-0.01235979
0.00122975
0.00830865
-0.00723703
0.0048358
0.01910645
0.01705667
0.01483021
0.00402895
-0.00414881

-0.02681722
0.00435098
-0.03465704
-0.00074794
0.04715569
-0.00500357
-0.01724138
0.00438596
0.01164483
0.00791367
0.01356174
-0.01478873
0.00643317
0.00284091
0.00637394
0.00140746
0.00702741
0.00069784
-0.01603905
0.02551382
0.03731859
0.01598934
-0.01639344
-0.014
0.00540906
0.02286483
0.03944773
0.00063251
-0.0278129
0.02795839
-0.00063251
0.00506329
0
-0.0081864
-0.00444444
-0.02104592
-0.01172638
0.00197759
0.04473684
-0.02141058
-0.0006435
0.00128783
0.00514469
-0.00319898
-0.00449294
0.01740812
-0.01774398

-0.00330852
-0.00487552
-0.01824247
-0.00212359
0.01010853
-0.00042136
0.00231847
0.01556093
-0.00186355
-0.01213567
-0.00251995
-0.00757895
0.03478999
0.00594506
-0.00203791
0.0245048
-0.0017939
-0.00389377
0.00310715
0.05245803
0.02212095
0.0117964
-0.01698338
0.01129996
-0.01837658
0.00272813
0.01322826
0.0075
-0.00165426
-0.01601767
-0.01085228
0.01655159
0.00148865
-0.00501672
0.00186741
0.01248835
0.01067747
0.02166055
-0.01451973
0.00793351
0.00178036
0.00308671
-0.00158523
0.02129448
0.01691815
0.01052158
-0.00444959

-0.01757972
-0.00124844
-0.02083333
0.0306383
0.00701899
0.00533005
-0.00448613
-0.01761573
0.02877398
0.02472639
-0.03481013
-0.02172131
0.01759531
-0.00741046
-0.01036914
-0.00754401
0.00380068
-0.01051746
-0.02083333
0.01259227
0.00814751
0.00850702
-0.00885702
0
-0.01574468
0.00734976
0.01502146
0.00338266
0.00337126
0.02645947
-0.03150573
-0.01436417
-0.00685812
-0.00776867
-0.02479339
-0.02408564
0.03382084
0.01016799
0.00568928
0.03263708
0.09186684
0.01157854
0.0022892
-0.02474305
-0.00624512
0.00785546
0.01480904

-0.00516899
0.01478817
-0.04214258
0.0234375
0.01566894
-0.01186709
0.02081665
0.00941176
0.01709402
0.00343774
-0.01065855
0.00115429
0.00691776
0.00458015
-0.01215805
0.01
0.02665651
0.00037092
-0.00185391
-0.02043091
0.04209329
0.00436681
-0.01521739
-0.01066961
0.00148754
-0.002228
0.00521027
0.02702703
0.00793079
0.01430615
-0.00987306
0.00035613
-0.001068
-0.00071276
-0.00249643
-0.00286021
-0.0007171
0.0165052
0.00917755
0.00244841
0.00652903
0.02840112
0.00409137
0.0237691
0.01028192
-0.00558109
-0.05414328

-0.00357483
0.0041856
0.00047636
-0.0049994
0.00945089
0.02702062
0.02457881
0.00056313
-0.00607834
0.01812005
-0.01612903
0
0.00282646
-0.00124014
0.0044023
0.01213756
-0.00644015
0.00089405
-0.00591782
0.00202179
0.04259612
0.02515859
-0.01678028
-0.01109333
-0.02329846
0.00011044
0.00397527
-0.00120985
-0.00242264
0.01545424
-0.00858789
0.00252193
0.02187466
0.01862357
0.02710938
0.0027546
-0.01163908
-0.00010804
-0.00605078
0.00217415
-0.00282026
0.04046557
0.01317303
0.0072232
-0.0206946
-0.00638142
-0.02547905

-0.007551554
-0.004389816
0.002057613
-0.009680258
0.001184834
0.006804734
-0.006171026
-0.00680071
0.001488538
0.002378121
-0.0014828
0.019008019
-0.00058292
0.005832604
-0.025224703
0.00743605
-0.004723944
0.000296648
0.005931198
-0.003832547
-0.00799053
0.008949881
-0.007687759
0.030095352
-0.003760486
-0.00058072
0.006391633
0.001443418
0.00345921
0.015800057
-0.017251131
0.006043165
0.023169336
0.00866648
-0.006374723
-0.00446304
-0.002521715
-0.008707865
-0.005100595
-0.005981202
-0.002292264
0.00229753
0
0.004297994
0.000285307
0.02624073
0.003891051

-0.00792241
-0.00061958
0.06158297
-0.0224515
-0.00311981
0.00559329
0.00490001
0.01186083
0.01107059
0.00891862
0.04543386
-0.01069386
0.00194822
0.0417111
0.00668353
0.01770441
-0.01739641
-0.00622047
0.00276858
-0.00204069
-0.00090215
-0.00270889
0.01207219
0.01544701
-0.00264302
0.00747895
-0.00169511
0.0020493
0.00040902
-0.00484785
0.02095316
-0.00638114
-0.01793566
0.00972075
0.01791236
0.00682105
0.04839169
0.003041
-0.03573169
-0.00825333
0.00186821
0.00542465
-0.08211094
0.02363458
-0.01387726
-0.01279874
-0.00073733

-0.04258065
-0.03369272
-0.0237099
-0.00642857
0.01249082
0.03701016
0.02519244
-0.03071672
0.03098592
0.0204918
0.00133869
-0.01002674
0.00607698
-0.00268456
-0.01009421
-0.00883753
-0.01097394
0.01664355
0.01023192
0.00067522
-0.01417004
0.00342231
0.00409277
0.00067935
0
-0.00407332
0.00204499
-0.01564626
0.00552868
0.03436426
-0.01196013
0.02353732
0.02233903
0.00128535
0.00898588
0.00254453
0.0107868
-0.01381042
0.01273074
-0.01319925
-0.01719745
-0.00907323
0.00719424
-0.00194805
0.01821731
0.02044728
-0.02880401

-0.00607848
0.00908355
-0.01426025
-0.01030741
-0.00831354
0.00423768
0.00807265
0.00364
0.00299211
0.00307359
0.01189618
0.0065016
-0.00522078
0.00346913
-0.02251573
-0.00253922
0.00909174
0.00405442
-0.00906317
-0.00452776
0.00745929
0.00216704
0.01738895
0.00894439
0.01421926
-0.01029857
-0.00970619
0.00512141
0.0136168
0.0075403
0.02021505
0.02234401
-0.03595876
-0.00059885
0.01891799
0.01512224
0.00364148
-0.00016492
-0.00354639
-0.00215196
-0.00016589
-0.00282064
-0.03361065
0.01506543
-0.01314562
-0.01057064
0.00304004

-0.03878648
-0.00079904
-0.04638145
0.01677149
-0.01278351
0.03675856
-0.00886382
0.01056911
-0.00643604
0.00080972
0.0105178
0
-0.00080064
0.00761218
-0.00636183
0.0060024
0.0043755
0.00237624
-0.01619913
-0.00682731
-0.00525677
-0.01544715
-0.00536746
0.01826484
0.02079087
-0.00998403
0.0278338
-0.01373626
-0.00676482
0.01963141
-0.01335953
0.00318598
0.01984915
-0.00350331
0.03046875
0.02312358
-0.00148203
-0.0096475
0.00711877
-0.02455357
0.02097635
-0.00224131
0.02396106
-0.00365631
0.00587156
0.00145932
-0.00947177

-0.0122164
-0.05689046
0.01236418
0.04182087
0.01420959
-0.00945709
-0.00565771
0.02027027
0.01917044
-0.00410397
0.00789835
0.00477002
-0.02543235
0.03375087
-0.02961966
-0.00971211
-0.00735552
-0.00705716
0.02878465
0.00932642
-0.04243669
-0.02930665
0.02356406
0.05035971
-0.01609589
0.00174034
-0.0038221
-0.00279037
-0.0038475
0.03054775
-0.02657581
0.01855093
0.0233677
-0.01309604
0.03198367
0.02934388
0.02114029
-0.00282309
-0.00566216
0.00094907
0.01833123
-0.01179392
0.04271357
-0.0003012
-0.00903887
0.02037093
0.01311085

0.00043215
-0.01673866
-0.00593081
-0.03447133
0.00869665
0.00669314
0.00067613
-0.00123874
0.06302853
-0.00922783
-0.00749384
0.0366735
0.04130684
-0.00559552
0.00462219
-0.01590318
-0.02357963
0.02654315
0.00689515
0.02366566
-0.0029513
-0.01391219
-0.0020012
0.02556647
-0.04477466
-0.01760311
0.02302323
-0.00916497
-0.02189106
0.02921089
0.19315978
-0.0358518
0.00638978
0.0382716
0.00186852
0.00127162
0.00584201
-0.00260943
0.02261794
0.00090782
-0.00272098
-0.00041339
-0.00264682
0.00481008
-0.00973919
-0.00225038
-0.00718403

-0.018272425
0.004230118
0.00477394
-0.013415316
-0.008498584
-0.002285714
0.004581901
0.017958951
-0.012601512
-0.011344299
-0.012908778
-0.024411508
0.00119154
0.000892591
-0.00980975
-0.00030021
0.001801802
-0.000899281
0.00990099
0.011586453
0.009397944
-0.016875182
0.000295946
0.00591716
0.003529412
-0.003810082
-0.005295675
0.002366164
0.002655651
0.000882872
-0.005292561
-0.014484186
-0.039292142
0.030284109
-0.002424242
-0.010935601
-0.006449631
-0.004018547
-0.009310987
-0.005952381
-0.002206114
0.016740366
-0.000931966
0.007151741
0.013275702
-0.000304692
-0.003657422

-0.00018447
0.00104551
0.01130429
0.00558897
-0.00465172
-0.07161933
-0.00313808
-0.00957503
0.00542974
-0.02417018
0.02672606
0.01051732
-0.01437585
-0.0125396
-0.00414383
-0.00342282
0.0305071
-0.00392106
-0.01154704
0.0049781
0.00369857
0.05665592
-0.0019305
-0.00910963
-0.01404194
-0.01315621
0.00569506
0.02561133
-0.00031372
0.00175736
0.00426038
-0.00318173
0.00707222
-0.00068361
0.00068408
-0.0081412
0.01685464
-0.00178692
-0.00154321
0.0064915
0.00454545
0.00678733
0.00218646
-0.00024241
-0.00812269
0.01045041
0.00254022

-0.01676338
0.00196721
-0.01505236
0.00199336
0.01392573
-0.04381949
-0.01025992
0
-0.05390463
-0.02264427
-0.02765321
0.00153728
0.00537222
0.03969466
0.02496329
-0.01647564
0
0.00655499
-0.01736614
0.01104566
0.01383831
-0.01724138
0.00438596
0.00655022
-0.00072307
-0.00144718
-0.00652174
0.00291758
-0.00363636
-0.00656934
-0.00440852
-0.00516605
-0.01780415
0.03172205
0
0.00292826
0
0.00072993
0.00583516
-0.00362582
0.01382824
-0.00071788
0.01077586
0.02203269
0
0.00278164
0.02843273

-0.00822653
0.0052388
0.00668809
0.00457291
-0.00395087
-0.02026386
0.01654638
0.02398268
-0.00667963
-0.03132448
0.02328647
-0.00575354
-0.00975989
-0.00584387
0.00614143
-0.00244158
0.00201049
0.00505976
-0.01458207
0.00017616
-0.00317041
0.00318049
-0.00616469
-0.00017723
-0.0214482
-0.01666516
-0.0028553
0.01524109
-0.0010918
0.00455415
0.00933902
0.00305426
-0.00420921
0.01843691
-0.00203108
-0.00097337
0.00690877
-0.01293103
0.00507976
0.00186203
0.00858483
0.01246051
0.0075403
0.0128172
-0.00331238
0.00690243
0.00457007

-0.01728577
0.01384731
-0.01624216
0.01238274
-0.00074129
-0.00037092
-0.01706865
0.00868252
0.00336826
0
0.00372995
0.00222965
0.03003337
0.0025198
-0.00035907
-0.01041667
0.0061706
0.00468975
-0.00359066
0.01405405
0.00746269
-0.00705467
-0.00746004
0.00501074
-0.00569801
0.00179083
-0.00178763
-0.00537249
-0.02844797
0.00296516
-0.00628234
0.00037189
-0.01412639
-0.00037707
0.01923802
-0.00222058
0.00890208
0.00955882
0.01201748
0.00467794
0.00429799
-0.00285307
0.00035765
-0.00107258
-0.00966356
0.00108421
-0.06101083

0.00588235
-0.01491228
0.01038884
0.0073443
-0.01399825
-0.01183082
0.0077821
0.01039501
0.00823045
0.00991254
-0.01905312
-0.0064744
-0.00918246
0.00119581
-0.0089579
-0.02109069
-0.01846722
0.01254312
0.00402601
0.00092535
-0.00338983
0.11997526
0.01518498
-0.0125102
-0.00247866
-0.00662617
-0.0008338
0.01196106
0.02226498
0.00672224
-0.00747863
-0.00914962
-0.0287887
-0.0033557
-0.02328844
-0.00574548
0.00491188
-0.00316274
0.00692241
-0.00257806
-0.00832855
0.02896032
0.00168871
0.01657769
-0.00193477
0.01606203
-0.00626874

0.00016828
0.0085808
0.00392026
0.01694915
0.00800654
-0.00705139
-0.01330504
-0.00885175
0.00058426
0.00033367
0.00700467
0.00041404
-0.01026405
-0.00242536
-0.00016767
0.00125776
-0.00728582
0.00092796
0.0032027
0.00058809
0.00125945
-0.00192872
-0.00285666
0
0.00834176
-0.00735356
0.00387238
0.00327044
0.0020896
-0.00125115
0.008769
0.00107625
-0.01273569
0.00100519
-0.00167364
-0.0015088
-0.00629617
-0.00388612
0.00466457
-0.00734425
0.00204099
-0.01527625
-0.0089632
0.00626141
0.0019013
0.00232899
-0.00034423

0.006118079
-0.010641532
-0.004917025
-0.005250154
0.021111456
-0.004560657
0.012828345
0.001206273
0.014457831
0.000593824
0.009495549
0.004409171
0.003219198
-0.006709452
0.008223201
0.00699097
0.004049754
0.011524056
-0.009114212
0.005461339
-0.005431675
-0.009198045
-0.003771395
0.013104252
0.006036217
-0.004285714
-0.009469154
0.006373117
0.015256189
0.032605614
0.003294893
0.009578544
0.010843047
-0.021721641
-0.023300439
0.01066517
0.011385726
-0.019220209
0.009518477
-0.001941209
0.018338427
0.012278308
0.001347709
0.004037685
0.001876676
-0.000267594
-0.00133833

-0.00211149
0.00302279
-0.00036164
-0.00813989
0.00778116
0.00452407
0.01279049
0.00729278
-0.00453234
0.00685904
0.01403571
-0.01517345
-0.00523375
-0.00892646
0.01515061
0.00246783
0.00451322
0.00974443
0.01646923
-0.00682206
-0.00635375
-0.0074313
-0.00365641
0.00291256
-0.02549805
-0.00685421
0.01740383
-0.00755029
-0.00249629
0.00983138
-0.00348124
-0.01332228
-0.01536246
0.00042662
-0.00341151
0.01754386
0.0204854
-0.00247248
-0.01032753
0.01001789
0.01765262
0.0074839
-0.00570079
0.00191116
0.01560694
-0.00068298
-0.00290466

-0.00472016
-0.00338753
-0.02243372
0.00556328
0.04218534
0.00132714
0.03976143
0
0.04397706
-0.01770452
0.00124301
-0.0266915
-0.00255102
-0.00255754
-0.02179487
0.01048493
0.03761349
0.02125
0.00367197
-0.00609756
-0.0190184
0.02439024
-0.003663
0.03431373
0
-0.00592417
0.0476758
0.00853242
-0.00902425
-0.00398406
0.00228571
-0.00342075
-0.00228833
0.03727064
0.01934771
-0.00813449
0.00164024
-0.00218341
-0.02242888
-0.00727476
0.03043968
-0.00273523
-0.00054855
0.00164654
-0.00547945
0.00550964
-0.00328767

-0.00505476
0.00177815
-0.00431071
-0.01086587
0.01330244
0.00415008
-0.00506073
0.00228891
-0.00583608
0.01718564
0.01973904
-0.00360892
-0.0077379
-0.00514352
0.0022515
-0.00249605
-0.00775711
0.03253194
0.00789709
-0.00072698
-0.00339504
-0.01062535
-0.00122971
-0.00968563
-0.01118939
-0.00067058
0.0160208
-0.01444729
0.02769576
0.00220488
-0.0060924
-0.0057892
-0.00316835
0.00300661
0.00119904
0.03173653
0.01625073
-0.00709798
-0.00205423
0.00584603
0.00466601
0.0188218
0.01103647
0.00340136
0.00677966
-0.00681231
-0.00496689

-0.03229527
-0.02979738
0.01556102
0.0016129
0.00201288
0
0.02531137
-0.00509404
0.00472627
0.00196002
0.00547731
-0.00311284
-0.00039032
-0.00585709
0.00903378
-0.00389257
0.00039078
0.00820312
-0.00891127
0.00117279
0.0042952
-0.0159409
-0.01224812
0.038
0.01194605
-0.01523229
-0.02126837
0.00829712
0.02272727
0.01455939
0.00641994
-0.00262664
-0.02182092
-0.01
-0.01709402
-0.00869565
0.00837321
-0.00632661
-0.01671309
0.00930797
0.02004812
0.00589623
0.00390778
0.01673803
0.00114855
-0.00688337
-0.00423566

-0.02852441
0.01214003
0.00195258
-0.00055679
0.01671309
-0.01315068
-0.00055525
0.00138889
0.00194175
0.01522702
-0.00109081
-0.00900901
-0.0338843
-0.00769889
-0.00114943
0.01352129
0.02242407
0.01832315
0.00109051
-0.00054466
0
-0.00408719
-0.02435021
-0.0117779
0.0153235
-0.01900503
0.01509972
-0.01880438
-0.00257437
0.0097505
0.00369213
0.00877193
-0.01430575
-0.00455322
-0.01372213
-0.00782609
-0.00146071
-0.00380339
-0.01967695
0.01797484
0.01736315
0.00983512
-0.00458321
0.00115108
0.01063524
-0.00682594
0.00057274

-0.00034435
0.0009473
-0.00318334
0.00267564
-0.0040458
0.0028522
-0.00137895
0.00103564
-0.00215536
-0.00699844
0.00687375
0.00414794
-0.00731497
0.00026008
0
-0.00546022
0.00017429
-0.00034852
-0.00148174
0.00305517
0.00382908
-0.00312094
0.00017393
-0.0001739
0.00130446
-0.00251867
0.01262516
-0.00507309
-0.00267911
0.00415945
-0.00276148
-0.00623053
-0.00687914
0.00736519
-0.0008704
0.00679502
0.00077875
0.00449594
0.00783267
-0.00222051
0
0.00136951
-0.00102573
-0.01309147
0.00745622
-0.00266781
0.00405557

0.005896542
-0.013322675
0.011882258
0.010942087
0.012143611
0.008346375
0.01370926
0.018116867
0.028571429
0.028996101
-0.018943879
-0.010378952
0.035121951
-0.001885014
-0.020774315
0.00265188
-0.011781678
0.008759124
-0.018330921
0.018181818
0.013272201
0.020719219
-0.006066262
-0.002347418
-0.007529412
0.005215742
0.00495283
-0.008918094
-0.004025574
0.004279601
0.003787879
0.005896226
0.006799531
0.011178388
0.000460617
-0.013581952
-0.006767795
0.009633459
0.002792646
0.008818751
-0.003680699
-0.002308936
0.020828512
-0.015642711
0.007139567
0.000228676
-0.015546411

0.0031416
0.05916183
-0.00838665
-0.00471673
0.00424883
-0.0013018
0.01998697
0.0085197
-0.00454065
-0.01538135
0.0123357
-0.01117437
0.0179196
0.00523366
0.00278727
-0.00802391
0.00951626
-0.00706991
0.00327004
0.00199769
0.00388248
0.01667189
-0.0026217
0.00154623
-0.01024084
-0.00270369
0.01355508
-0.00473227
0.01633159
0.00218663
0.00076111
0.00603356
-0.00473743
0.01245696
0.00010003
-0.00070014
0.00080072
-0.00635064
0.00488149
0.01667668
0.01068913
-0.01237937
-0.0071062
0.00059642
0.00273197
-0.00396295
-0.0086537

0.03958219
0.03754627
0.0127421
-0.03120282
0.00935065
0.02779207
-0.02203305
0.01075269
0.00607903
-0.02416918
-0.00257998
0.0253492
-0.01967709
-0.03757077
0.01229947
-0.02482831
0.00758397
0.01129032
-0.0148857
-0.01187264
0.0032769
0.03756124
-0.01836306
-0.00694816
0.02368138
0.00893796
-0.01563314
0.01588142
-0.00364773
0.03138075
-0.00912779
0.00818833
-0.03248731
0.03252886
-0.01219512
-0.01183128
0.01561687
0.00871348
-0.01422764
-0.00824742
-0.0010395
0.00468262
0.02330399
-0.00202429
-0.01115619
0.00410256
-0.01940756

-0.00174313
0.00531788
0.01231644
0.00015598
-0.01466001
0.00783476
0.00612485
0.01818466
-0.02598498
-0.01896592
0.01082946
0.00349179
0.01953341
-0.00798945
-0.00125108
0.00853363
0.00333799
-0.00611219
-0.00264674
0.01966906
-0.01018065
-0.00154667
0.00944931
-0.00728919
0.00255063
0.00416313
0.0134357
0.00992424
0.00705123
0.00320298
0.0001485
0.0047513
-0.00531993
0.00363988
-0.00118422
0.02171175
0.00348129
-0.00404741
0.00471698
0.00621163
0.00832675
0.00982416
-0.03214663
0.01937505
-0.00114327
-0.00121611
-0.00365277

-0.01044084
0.00508011
0.02099533
0.00304646
0.00645406
0.02527348
-0.00662252
0.00592593
-0.00883652
-0.01040119
0.00563063
0.00223964
0.01675978
0.0010989
-0.00951336
0.00480236
-0.01838235
0.00074906
0.00935629
-0.00889878
-0.00523756
0.0120346
0.00222965
-0.00333704
0.0219494
0.00072807
0.02037104
0.01782531
0.00105079
-0.0073478
-0.0377159
0.02014652
0.00394973
0.01716738
0.00105485
0.00913242
0
-0.00139227
0.01533635
-0.0030896
0.00103306
0.00103199
-0.0024055
-0.00757837
0.01596668
0.0102494
-0.01183632

0.00829994
0.01759864
-0.00362622
-0.01203807
0.01671862
-0.00362319
0.01090909
-0.00359712
0.0019439
0.01773836
0.03431373
0.04765666
0.03317416
-0.02286548
-0.00547672
-0.01126408
0.00379747
-0.00403531
-0.00025323
-0.00278622
-0.00406401
0.02754399
-0.03028047
-0.01074994
0.00310479
-0.02166624
-0.00263644
-0.00528681
-0.01036407
0.00268528
-0.005624
-0.00026932
-0.00350216
-0.00783996
-0.00572207
0.01315429
0.00189343
-0.00269978
-0.01245263
0.00822368
-0.00326264
-0.01718494
-0.01110186
-0.01347179
0.0056899
-0.00509194
0.012795

-0.00111722
-0.00309731
0.00543713
-0.00437768
-0.00577636
-0.00199445
-0.00538709
-0.00052415
-0.00559392
-0.00087897
-0.00967714
0.00568535
0.00264994
0.00493349
-8.7666E-05
0.01122216
0.00632911
0.00422159
0.00163006
0.00077088
-0.00701814
-0.00680917
0.00095461
-0.00381481
-0.00426458
-0.0017481
-0.00446546
0.00167106
0.00166828
-0.00552244
-0.00784487
0.00675195
-0.00458878
0.00576241
-0.00149846
-0.00697387
0.00808961
-0.00458554
0.01665485
0.00688393
0.0012116
0.00302533
-0.06764909
-0.00166374
0.01425794
0.0109539
0.00595937

-0.008360427 0.00396328
-0.009375 0.00014377 -0.02669405 -0.01740595 0.00466744
-0.04824356 -0.01154307 -0.00157729 -0.00129375 -0.01195499 -0.01057143 -0.00026802
-0.015994094
0 -0.0152712 -0.00244692 -0.00711744
0.0314756 -0.00302784
-0.037009252 0.00950407 -0.00213904
0.0189741 0.03046595 0.02575588 0.00768519
0.012723968 0.00991537 0.00535906 -0.00594732 -0.00904348 -0.02974891 0.04364605
0.036923077 0.00376853 0.01119403
0.0002849 0.02421902 0.00787623 0.00184892
-0.016815035 -0.00217359 -0.01159726 0.00334662 -0.0013708 -0.00586101 0.00096669
0.021881288 0.00490123
0.0096 0.01710312 0.07721345
0.0095452 -0.00517998
0.008368201 0.01739088 0.01162176 0.00523304 0.00063715 -0.00667408 0.00194158
-0.003173053 0.00561716 0.01357702 -0.00589991 -0.02483286 0.00895857 0.01048181
0.008814887 -0.0021669 -0.0015456 0.01284737
0.0173033 0.01553829 -0.00270223
-0.011893204 0.00086864 -0.00773994 0.01502826 -0.01540436 -0.01885246 0.00568132
-0.005649718 0.00636451 0.01872075 -0.01297202 0.01629726 -0.00835422 0.00382409
chedraui
coca femsa compartamos fomento eco Genoma Lab Ginbursa
0.661433222 0.37146266 0.76152012 0.70469107 0.83828194 0.61899718
0.000893465 0.00204579 0.00115006 0.00207353 0.00127838 0.00122911
0.225153294 0.51553951
0.2898154 0.52252969 0.32215259 0.30973484

Gmodelo
0.23286604
0.00171637
0.43252501

Suma de cuadrados
Promedio de los cuadrados F
Valor crtico de F
1.14603E-07
1.146E-07 0.27974628 0.60460664
6.14499E-06 4.0967E-07
6.25959E-06
Error tpico
Estadstico t Probabilidad Inferior 95% Superior 95% Inferior 95.0%Superior 95.0%
0.000530085 4.04022462
0.0010683 0.00101181 0.00327151 0.00101181 0.00327151
0.000771817 -0.52891046 0.60460664 -0.00205331 0.00123687 -0.00205331 0.00123687
0.0035
0.003
0.0025
0.002
SML
0.0015
0.001

Series2

0.001
0.0005
0
0

0.5

1.5

2.5

Gaer pac
0.00868092
-0.01238455
0.00297556
0.01123119
0.00104778
0.00083735
0.00313742
-0.01918265
0.00382653
-0.00444727
0.0072325
0.00274551
0.01221567
0.00083229
0.00706861
0.00082576
-0.00866337
-0.00166459
0.01792414
-0.00511876
-0.00679152
0.01222545
0.00962129
-0.0052717
-0.00305748
-0.0085872
-0.00989895
0.00458238
0.01492847
-0.01797753
-0.00395257
0.01608187
-0.00061665
-0.01110654
0.0062396
-0.00806118
0.01562826
0.00512926
0.00040825
0.00979392
-0.02182259
-0.00743648
0.00832466

Gruma
0.00719697
0.01466717
0.00963677
-0.00256975
0.02024291
-0.00180375
0.01192627
-0.02571429
0.00623167
-0.00692168
-0.00843727
-0.00295967
0.00222635
0.00037023
-0.00888231
-0.01232263
0.00302457
0.02940068
0.01794215
-0.01079137
0.02545455
0.02269504
0.01352288
0.02600068
-0.01300433
-0.00641892
-0.01020061
-0.01236688
0.0093913
-0.0068918
0.0111034
-0.01166781
0.01805556
-0.01023192
0.01137147
-0.01465077
0.01002766
0.06093803
-0.0041949
-0.00226831
-0.00324781
0.02378625
0.01686824

CH
-0.00085233
0.00767754
0.01037037
-0.01382488
-0.01529312
0.00841242
0.00213904
0.0036286
-0.00340281
-0.00725566
0.00171969
-0.00729614
0.0105923
0.01860963
0.01364973
-0.02299565
-0.00381679
0.0161771
-0.00104734
-0.00230656
-0.00126103
0.01515152
0.00228027
0.00785936
0.00348861
0.000818
-0.00756028
0.00020589
0.00576369
-0.00532133
0.03621399
-0.02402701
0.01261445
-0.00863974
-0.00202675
0.00203087
0.00648561
0.00221506
0.00281294
-0.00280505
0.03214788
0.00291999
0.00621118

Kimberly
0.00372044
-0.0033095
-0.00557843
0.0076132
-0.00026511
-0.00132591
0.02336697
-0.00856253
0.00575766
-0.01886547
-0.00556955
0.00266702
0.01210267
-0.00512484
-0.00290582
0.00013247
-0.01430464
-0.00765923
-0.00812458
0.00614334
-0.00610583
0.0094198
0.00297539
0.01132686
0.00626667
-0.00781768
0.01482372
0
-0.00210554
0.00026375
-0.0151615
-0.00414993
-0.00067213
-0.01089588
0.01672787
-0.01484751
-0.00339443
-0.03010899
0.01179941
-0.00541441
0.00083752
-0.00906555
0.02280084

Liverpool
0.00372044
-0.0033095
-0.00557843
0.0076132
-0.00026511
-0.00132591
0.02336697
-0.00856253
0.00575766
-0.01886547
-0.00556955
0.00266702
0.01210267
-0.00512484
-0.00290582
0.00013247
-0.01430464
-0.00765923
-0.00812458
0.00614334
-0.00610583
0.0094198
0.00297539
0.01132686
0.00626667
-0.00781768
0.01482372
0
-0.00210554
0.00026375
-0.0151615
-0.00414993
-0.00067213
-0.01089588
0.01672787
-0.01484751
-0.00339443
-0.03010899
0.01179941
-0.00541441
0.00083752
-0.00906555
0.02280084

Mexichem
0.01503074
-0.00336549
-0.00787933
-0.02201044
-0.03155452
0.00742693
0.00261593
0.00450664
0.00566706
-0.00915708
0.00900474
0.00281822
0.04660422
0.00783173
-0.01554174
0.00428507
0.00945307
0.00289855
-0.00311249
-0.00334523
0.00581786
0.00266963
0.01996894
0.02131825
-0.01064963
0.00387513
-0.02123097
-0.00657318
0.01301279
0.00740257
0.00302572
0.00646412
0.02654678
-0.00625652
0.00566632
-0.00521703
-0.01552339
-0.00745792
0.01180764
-0.00339487
-0.0119225
-0.00193924
-0.00129534

IPyC
0.006945179
0.001320744
8.80048E-05
-0.00988776
-0.00577828
-0.00050837
0.011025044
0.00313894
0.000357299
-0.02069641
0.010057852
-0.00853176
0.024741265
0.0046205
-0.00785163
-0.0050417
-0.00920616
0.009756521
0.000750278
-0.00150561
0.001530199
0.004862035
0.007668344
4.00428E-05
0.010120346
-0.00079779
0.002052681
0.00266724
-0.00243343
0.00144459
-0.00974916
0.000863822
0.009182468
-0.00778651
0.01007472
-0.01141613
0.001401763
0.003040946
-0.00217262
-0.00420343
0.006237806
-0.0053846
0.005731861

-0.00103199
0.00289256
-0.01112485
-0.00020833
0.00187539
0.00457571
-0.00372671
0.00041563
0.0189032
0.01202854
-0.00725222
0.00142045
-0.01013171
0.01084954
0.00162009
0.01091791
0.0054
-0.00139248
-0.0310757
-0.02796053
0.00486464
0.01894338
-0.00454452
0.00767794
-0.00226524
0.00846233
0.00552599
-0.00223896
0.01162791
0.02137528
-0.00217177
0.00455085
-0.01201497
0.00618022
0.01069943
0.00842972
0.00330482
0.01046309
-0.03068073
-0.01246291
-0.00320513
-0.00020096
0.00442211
0.01220732
-0.01878213
0.0134999
-0.00914513

-0.01471049
-0.00698856
-0.0131158
0.00713128
0.00997747
0.00414277
0.01904157
-0.00373715
-0.00500156
0.0273327
0.0470948
-0.00496495
-0.00410919
-0.02033599
-0.01083032
0.01885645
0.00089552
-0.00059648
0.01104148
0.01505313
0.00058156
0.00842778
-0.01786744
0.00117371
0.00820633
0.04302326
0.03957637
-0.00536193
-0.03854447
0.02719372
0.00573144
0.01492537
-0.02620321
0.00439319
0.01694915
0.04677419
-0.07960966
-0.03292411
0.04154645
-0.02049861
-0.02799774
-0.00610998
-0.02810304
-0.0126506
0.00213545
0.02739726
-0.02548148

0.01273148
0.0232381
-0.01805659
0.01308057
0.02563623
0.01660281
0.01310122
0.01399469
0.02358491
0.03737839
-0.00279697
0.01022934
-0.0044096
-0.01082677
0.00480929
0.02096055
-0.01859037
-0.01383627
-0.00183731
0.02610442
0.01386171
-0.00016085
-0.00434363
0.00662466
-0.00513644
0.00290416
0.03169241
0.00249493
0.01228807
0.03411186
-0.01471025
-0.02669281
-0.06569569
-0.01973466
-0.00490611
-0.00459028
0.00170794
-0.00682012
0.01407725
0.0164212
0.00249833
0.00199369
0.00878793
0.01199869
0.03426994
0.01711683
-0.00308785

0.02889776
-0.00427979
-0.01638684
-0.00273112
0.00890045
0.0012215
0.00447336
0.00202429
0.01117845
-0.00079915
0.00786457
0.01534189
0.00208415
-0.00116989
0.00013014
0.01353286
0.02875851
-0.00748783
0.01869515
0.06404494
-0.01091165
-0.01067616
-0.01798561
0.00512821
-0.00109329
-0.00291864
-0.01061105
-0.00628698
-0.00223297
-0.00335696
0.01010479
-0.00778066
0.00821509
0.02333333
-0.02859211
-0.0052161
-0.00074906
-0.00337331
-0.00112824
0.00112952
-0.00789771
0.00037908
0.00341038
0.01019637
-0.0317757
0.0015444
-0.02544333

0.02889776
-0.00427979
-0.01638684
-0.00273112
0.00890045
0.0012215
0.00447336
0.00202429
0.01117845
-0.00079915
0.00786457
0.01534189
0.00208415
-0.00116989
0.00013014
0.01353286
0.02875851
-0.00748783
0.01869515
0.06404494
-0.01091165
-0.01067616
-0.01798561
0.00512821
-0.00109329
-0.00291864
-0.01061105
-0.00628698
-0.00223297
-0.00335696
0.01010479
-0.00778066
0.00821509
0.02333333
-0.02859211
-0.0052161
-0.00074906
-0.00337331
-0.00112824
0.00112952
-0.00789771
0.00037908
0.00341038
0.01019637
-0.0317757
0.0015444
-0.02544333

0.01383485
0.00703625
-0.02329028
0.00802081
0.00580645
-0.00769724
0.01120448
0.005114
-0.01229595
0
0.00858553
-0.0038306
0.00384533
-0.00553309
0.01198374
0.02643265
0.00020602
0.00741504
-0.00347577
0.01210505
0.00932495
-0.00582446
-0.01292929
-0.00347933
-0.00225919
0.00514615
0.00368626
-0.005101
0.00492207
0.01244898
0.00282201
-0.00140704
0.00020129
-0.01690481
-0.02215385
0.01195721
-0.00497512
0.00208333
0.00706861
0.00660611
0.01456112
0.01111785
0.01319472
0.00256511
-0.01161189
0.00039825
-0.00258758

0.007729512
-0.00449182
-0.01749798
0.001624803
0.007107866
-0.00329019
-0.00267544
0.011428254
-0.00127092
0.004296124
0.003248496
-0.00531072
0.009965505
-0.00288803
0.000297207
0.013779872
0.002397387
-0.00117157
0.005516994
0.010118504
0.009799794
0.000410689
-0.01317598
0.00084444
-0.01006742
0.003380797
0.004868111
-0.00561058
-0.00209904
0.007689956
-0.00063651
0.001665899
-0.00103514
-0.00998784
-0.00289283
0.005583916
0.003741104
0.002855747
0.003480305
0.003457084
-0.00043866
-0.00433148
0.016161443
-0.02074814
-0.00234147
0.00122895
-0.00720203

0.01043339
-0.01012708
-0.03831494
0.00333751
-0.0012474
0.00645296
0.00661841
0.00308198
0.01085621
0.00579827
0.00270664
0.0105897
0.00760222
0.03527732
-0.00571203
-0.0001981
0.00178324
-0.00079114
-0.00296912
0.0025809
-0.01920792
0.00262467
-0.00362465
-0.0222312
-0.01178173
0.03430245
0.01638018
0.00179069
-0.00139027
0.01093874
-0.00452489
0.00059289
0.03061426
0.01303181
-0.00132425
-0.02822504
0.01384016
0.00749856
0.00171756
-0.00171461
-0.00515267
-0.00690581
0.00347692
-0.0078922
0.00291036
0.00522345
0.00057737

-0.01307388
-0.030191
-0.00571792
-0.01246006
-0.00355872
0.01785714
0.01977671
-0.0137629
-0.0250555
0.0071568
0.00872093
0.0195325
-0.01287688
-0.00159084
-0.01338432
0.01098191
-0.01405751
-0.02495139
0.00232635
0.02354111
-0.00064788
0.00583468
0.01869159
0.03321734
0.03398653
-0.00177672
0.02224859
0.02350551
-0.04990077
0.01969561
-0.00497512
-0.00088235
0.01972329
-0.01674365
-0.03875514
0.01588271
0.03998797
0.00202371
-0.00692441
-0.00348635
-0.01282799
0.01210868
-0.00817041
-0.00617829
0.00976909
0.00351803
0.0338884

-0.01858448
-0.04071327
-0.02451061
0.01568297
0.00049809
0.00232327
-0.00993377
-0.00685619
0.01262839
-0.02178251
0.00203978
-0.00101781
0.00169808
-0.0233938
-0.03506336
-0.00593632
0.00687658
-0.00359454
-0.00090188
0.03069146
-0.00543002
0.00281789
0.02300667
0.03090129
0.00882598
0.01155497
0.00979112
-0.02714932
-0.0230897
0.01819418
0.00283901
-0.0071607
0.02163703
-0.01576096
-0.00383653
0.00887475
0.01427386
0.01734577
-0.0345826
0.01766078
0.02275704
0.02401153
-0.01516336
0.0268254
0.005565
0.0038432
-0.0101072

-0.02096519
0.0230303
0.03080569
-0.01034483
-0.02013163
0.00671671
0.00981162
-0.02254178
-0.00795229
0.0008016
0
0.00120144
-0.002
0.00160321
-0.00520208
-0.00965406
-0.009342
-0.00369004
0.01069959
0.00081433
-0.0093572
-0.00862423
0.00289975
-0.0008261
0.00289376
0.02349547
0.03705195
-0.0007767
-0.04003109
0.03360324
-0.01096749
0.00277228
0.02053712
-0.00619195
0.02063863
0.00694712
0.00843235
-0.00760167
-0.01263884
-0.0007758
-0.00194099
0.00739012
0.00540541
-0.01305684
0.01984436
0.01297215
-0.0079096

-0.02096519
0.0230303
0.03080569
-0.01034483
-0.02013163
0.00671671
0.00981162
-0.02254178
-0.00795229
0.0008016
0
0.00120144
-0.002
0.00160321
-0.00520208
-0.00965406
-0.009342
-0.00369004
0.01069959
0.00081433
-0.0093572
-0.00862423
0.00289975
-0.0008261
0.00289376
0.02349547
0.03705195
-0.0007767
-0.04003109
0.03360324
-0.01096749
0.00277228
0.02053712
-0.00619195
0.02063863
0.00694712
0.00843235
-0.00760167
-0.01263884
-0.0007758
-0.00194099
0.00739012
0.00540541
-0.01305684
0.01984436
0.01297215
-0.0079096

-0.01816005
-0.02174797
-0.00020777
0.00872818
-0.01009477
0.01789802
-0.00531589
0.00349435
0.01147071
0.00626047
0.00966879
-0.01120619
-0.00968473
0.03724511
-0.00461384
0.01773478
0.0029703
0.00967423
0.02698475
0.01504189
-0.00262615
-0.01235809
0.01087994
0.01283988
-0.0093214
0.00470455
-0.00955235
0.00794251
0.00600375
0.00876539
-0.01571455
0.04695718
0.00717618
0.00480941
0.01630917
-0.01325658
0.02828354
-0.00309438
0.00603552
-0.01816935
0.0174581
0.01115305
0.00441201
-0.0231458
0.01383604
0.0226885
-0.00533778

-0.01380038
-0.01075508
-0.01129558
-0.00666043
-0.01035687
0.017276591
-0.00083226
-0.00156905
0.003496036
-0.00178307
0.004176198
0.012859033
-0.0014735
-0.0051935
-0.01823412
-0.00329699
0.00079817
0.004999547
-0.00073642
0.002055717
-0.00772052
0.006351971
-0.00345711
0.008032114
0.007961971
0.008538742
0.016495441
0.007366243
-0.01174384
0.014424158
0.002201349
0.004638701
0.003851888
0.003721891
0.01417566
-0.0022545
0.008122632
-0.00201015
-0.00775002
-0.00522069
0.003304156
0.002160234
0.004299919
0.001158824
0.005713163
0.010181372
0.008853897

-0.00192345
0.00231258
0.01749664
-0.01927438
-0.00327553
-0.00115987
0.00580608
0.00788917
0.00210004
-0.00400076
-0.00535578
-0.00692308
0.00522851
-0.00134849
-0.00115741
-0.00309
-0.00154979
0.00426853
-0.02009274
0.01616719
0.00504463
-0.02528958
0.01366607
0.00801094
0.00814111
0.00038454
0.00922545
-0.00209484
-0.00667939
0.00076849
0.00038395
0.00211092
-0.00325546
0.01229587
0.01328525
-0.00805394
-0.00679758
0.02490494
-0.00463736
-0.02143123
-0.00685584
0.0042186
-0.0007638
0.00993694
-0.00454115
0.03326364
-0.0303532

-0.02034473
-0.01124892
0.01546091
-0.02528009
0.00206307
-0.01147059
0.03302589
0.01180876
-0.00996299
0.00057504
0.03534483
0.01859561
0.00408719
0.00081411
-0.0021692
0.00190217
-0.02657988
0.00947339
-0.01711289
0.03060938
-0.00081744
0.00109081
0.00108962
-0.02258503
0.00556793
0.00830565
-0.00054915
-0.00164835
-0.01348376
-0.0097629
0.00422535
-0.00392707
0.01070121
-0.01616049
-0.019258
-0.01414958
0.00527241
-0.00961538
-0.00558988
0.0056213
0.01500441
0.01449275
0.01314286
-0.00733221
-0.00227273
0.00370159
-0.01702128

0.00278465
0.0023141
-0.00523318
0.01701996
0.03179674
0.00088469
0.00677666
0.01492537
-0.02797001
-0.00608128
0.04208327
-0.02792496
-0.02003536
0.01999399
0.00545321
-0.01260627
0.00148456
0.02268011
-0.00014495
-0.00115976
0.00072569
0.05656273
0.00150995
-0.00740132
0.004971
0.00219841
0.0002742
-0.00466009
0.00413109
-0.00109709
-0.00041186
-0.00837797
0.00526316
-0.01157344
-0.01045442
0.02831385
0.0239726
-0.00093645
-0.0144617
0.0263587
0.00635425
0.00420942
0.01493319
-0.00671141
-0.01234407
0.02670701
-0.00281907

-0.01138952
0.02227343
0.01878287
-0.00553097
0.00333704
-0.00110865
0.00147984
0.00664943
0.00733945
0.01275046
-0.01618705
-0.01572212
0.01485884
0.00329429
-0.01167457
-0.00295312
0.00037023
-0.0003701
-0.00592373
-0.00335196
0.03251121
-0.01447702
-0.00367242
0.00479174
-0.00476889
-0.00147438
0.00516796
0.00367242
0.00731797
0.00508536
-0.00542103
-0.0025436
-0.0291439
0.01238274
0.0107487
-0.00623396
0.03837638
0.00355366
0.01558074
-0.00941423
0.01654347
0.04536011
0.00231865
-0.01586252
-0.02249832
0.01030574
-0.00714043

-0.01138952
0.02227343
0.01878287
-0.00553097
0.00333704
-0.00110865
0.00147984
0.00664943
0.00733945
0.01275046
-0.01618705
-0.01572212
0.01485884
0.00329429
-0.01167457
-0.00295312
0.00037023
-0.0003701
-0.00592373
-0.00335196
0.03251121
-0.01447702
-0.00367242
0.00479174
-0.00476889
-0.00147438
0.00516796
0.00367242
0.00731797
0.00508536
-0.00542103
-0.0025436
-0.0291439
0.01238274
0.0107487
-0.00623396
0.03837638
0.00355366
0.01558074
-0.00941423
0.01654347
0.04536011
0.00231865
-0.01586252
-0.02249832
0.01030574
-0.00714043

-0.00721114
0.01114865
-0.00534581
0.00873362
0.00817211
-0.0038048
0.05330455
0.00126123
0.00488112
-0.01237856
0.00825004
0.01180173
0.01741835
-0.01253439
-0.0122291
-0.02382072
-0.0105956
-0.00210936
-0.01804878
0.01291605
0.02190616
-0.00207967
-0.01875601
-0.00718837
-0.00197466
0.01319044
0.01545972
0.00352564
-0.05685085
0.02861497
-0.00279835
0.00016507
-0.0275623
0.01238968
0.00704107
0.00782421
0.00759828
0.00196721
-0.01325262
0.01674681
-0.00032616
0.0091354
-0.01745878
-0.00542942
0.0127378
0.00898399
-0.00760887

-0.0127335
0.000124179
0.001379055
0.003401723
-0.00609756
-0.0064566
0.013409637
0.012181373
-0.00345666
-0.01521371
0.00248426
-0.0011371
0.005873549
0.002391313
-0.00063752
-0.00533379
-0.00425202
0.004241167
-0.01184162
0.006904279
0.003631938
-0.00190525
-0.00411103
-0.00487059
-0.00627906
-0.00173356
-0.00370049
0.008335212
-0.00593264
-0.00054912
-0.00105129
-0.00058909
-0.01162681
0.009672096
-0.00636913
0.000619225
0.011027465
0.000838534
-0.00131556
0.000194543
0.006235411
0.010087363
0.00096152
-0.00176957
-0.00075083
0.008631232
-0.01077054

-0.02750901
0.02341007
0.00724361
0.02781983
0.00036826
0.02959308
0.0075576
-0.00622027
-0.00681149
0.00092678
0.0087037
0.0216633
0.0097035
0.00587293
-0.007431
-0.00962567
0.04733621
0.02990205
0.03220424
-0.02004526
-0.00098977
-0.01122853
0.01285905
-0.0075845
0.00880545
0.00642292
-0.00838105
0.0163143
0.02751843
-0.0095648
0.00370192
0.02934573
-0.00794516
0.00109925
0.00941176
-0.01522922
0.0045763
-0.00958216
-0.00808882
0.02830189
0.02985539
0.01253209
0.0184909
-0.04421669
-0.01547181
0.01913801
0.01206107

0.01356421
0.00626424
0.00198076
0.01581474
0.00333611
0.00914381
0.00439319
-0.00656096
-0.01293341
0.03484806
0.01697198
-0.01880795
-0.00890929
0.00054481
-0.00136129
-0.00218103
0.0215847
0.02567531
0.00912647
-0.01808786
-0.00026316
0.03606212
0.05259146
0.00265508
-0.04068368
-0.03387704
-0.00363636
0.00625652
-0.01010363
-0.00314054
-0.04174324
0.01671233
-0.01293452
0.01255801
-0.0075492
-0.00027167
-0.01141304
-0.00082463
-0.00137552
0.00385675
0.01207464
0.03579176
-0.00837696
-0.00871172
0.00905459
-0.00263922
-0.00238158

-0.01978926
0.00393288
-0.0074432
-0.00223655
0.00421941
0.00433298
0.02497058
0.02155612
-0.01760519
0.01626843
0.00725363
0.00670474
-0.0176369
-0.02071563
-0.00307692
0.00231481
0.02296638
0.02082027
-0.00860057
0.01326063
0.00220157
-0.00732243
0.00872879
-0.00048751
0.01146202
-0.06027728
-0.04733804
0.01683275
0.00185406
0.01639128
0.04955131
0.00334572
-0.00605162
-0.00161531
0.01555694
-0.01090686
0.0016107
-0.03636813
0.04993582
0.01516078
0.00445622
0.03333333
0.02506382
-0.01199909
-0.01420715
-0.00162715
0.01606519

-0.01541096
0.00973913
0.00378918
0.02573782
-0.00434928
0.03326613
0.00722496
-0.01630258
-0.00331455
0.04190223
-0.0150016
-0.01685029
-0.01285432
0.00267112
0.03263403
0.00064495
0.01417983
0.03972037
0.00030562
0.01741522
-0.00720721
-0.01814882
-0.008626
-0.0083903
-0.00407396
0.01006923
0.02990654
-0.0323654
-0.01719287
0.03307888
0.00431034
-0.01747394
-0.02340094
0.02172524
-0.02876798
-0.0022537
-0.00451759
-0.00226904
-0.00097466
0.00292683
0.03696498
0.03502189
0
0.00060423
0.0009058
-0.00512821
-0.0172832

-0.01541096
0.00973913
0.00378918
0.02573782
-0.00434928
0.03326613
0.00722496
-0.01630258
-0.00331455
0.04190223
-0.0150016
-0.01685029
-0.01285432
0.00267112
0.03263403
0.00064495
0.01417983
0.03972037
0.00030562
0.01741522
-0.00720721
-0.01814882
-0.008626
-0.0083903
-0.00407396
0.01006923
0.02990654
-0.0323654
-0.01719287
0.03307888
0.00431034
-0.01747394
-0.02340094
0.02172524
-0.02876798
-0.0022537
-0.00451759
-0.00226904
-0.00097466
0.00292683
0.03696498
0.03502189
0
0.00060423
0.0009058
-0.00512821
-0.0172832

-0.00570962
-0.00968007
-0.02253148
0.00152542
0.04416991
-0.00567261
-0.02200489
0.00716667
-0.00777759
0.001501
0.0131557
-0.00509533
0.02131175
0.00032352
0.03137128
0.01050486
0.01582622
-0.00473499
0.00015347
-0.00874636
0.00123839
-0.01097712
0.00109598
0.02236472
-0.00260058
0.00260736
-0.00566009
-0.00046154
-0.00123134
0.00138696
-0.01031086
-0.00077748
-0.02396514
-0.0205676
0.00260459
-0.00259782
0.00358131
-0.00421736
-0.01335722
0.01419845
0.0249064
0.00762389
-0.00346784
-0.01834862
0.00596197
0.00528592
0.01418101

-0.00399132
0.005516291
-0.00852711
0.002925003
0.009836119
0.003370022
0.006303381
0.001817162
-0.00471974
0.010167092
0.012368867
-0.00422377
-4.3107E-05
-0.00682814
0.00663949
-0.00191422
0.008233915
0.012135625
0.000979107
0.000770677
-0.00483533
-0.00624203
-0.00192559
0.001284932
-0.00517613
-0.00096353
-0.00047351
-0.00521581
0.000503858
0.0034075
-0.00094919
-3.6431E-05
-0.01700933
-0.00439712
-0.00376139
0.00449467
0.005349989
-0.00798666
-0.00433762
0.00633268
0.008655273
0.011753594
0.008742668
-0.00268365
-0.00098474
-0.00260016
0.003437207

-0.0066375
0.00668185
0.0161412
-0.00712589
0.00194378
0.0080585
0.00917839
-0.01085521
0.00563547
-0.00368677
0.02619893
0.03245348
-0.00321319
0.00476524
-0.00139489
0.01438748
0.01693748
-0.01178064
-0.00082214
0.0071311
0.00177015
0.04390377
-0.015625
-0.01402116
-0.02092836
-0.00411072
0.01513484
0.02046625
-0.00358613
0.01106372
-0.00791035
0.04159468
-0.01798928
0.01169287
0.01155772
-0.00241209
-0.00725375
0.00871683
-0.00038124
0.00800915
-0.00933283
-0.00254615
0.01110402
0.00315577
-0.00465584
0.01694058
0.00397812

-0.01750663
-0.01403888
0.02957284
0.01037234
0.00315873
-0.03384938
0.00706138
0.04099245
0.01994819
-0.01244602
0
0.01311728
-0.01447068
-0.001288
0.0131545
-0.00738289
-0.00692485
-0.00129132
-0.00258598
0.01944516
-0.00381485
0.00842481
0.00886076
0.00225847
0.01627441
-0.00098546
0.05548705
-0.01191589
0.01300544
-0.00070028
-0.01845363
0.01903855
0.00023354
0.02451553
0.0041021
-0.00272356
-0.00159308
-0.00159562
-0.01118721
-0.0034634
-0.00648749
0.01142724
-0.02098225
-0.00400377
-0.01276898
0.00311377
0.00764088

-0.02188359
-0.03795244
0.01254109
0.03427128
0.00965004
0.01312759
-0.01454876
0.0183391
0.06195492
0.00213311
-0.04980843
-0.03068996
0.05211463
0.04568918
-0.00819242
-0.01101345
0.01681122
0.00010531
-0.00210593
0.02922866
0.00082018
-0.01055112
-0.01625427
0.05777731
-0.01273505
0.00393026
-0.00220839
0.02605634
-0.01362879
0.00795229
-0.03195266
0.01365118
0.01959799
0.01606703
-0.00543267
-0.00321888
-0.01859282
-0.01246385
0.02948304
0.02030208
-0.00336441
-0.00250772
0.01286018
-0.00582339
0.01747647
-0.01387316
-0.00220117

0.00339401
-0.03628536
0.02835052
0.01911028
-0.00461113
0.00339716
-0.00061557
-0.00307977
0.00247142
-0.01479199
-0.01563966
-0.00444868
0.0111714
0.01262626
0.02244389
-0.01829268
0.00776398
0
-0.00616333
0.00186047
0.02011761
0.00758495
0
0.00873231
-0.00447761
0
-0.01049475
0.00484848
0.00241255
0.02286402
-0.00558824
-0.00207039
0.01896858
0.00378127
0.00637496
0.00057587
0.00345324
-0.00516203
-0.00403575
0.02633864
-0.00338409
0.02405207
-0.01657917
0.00449564
0.03384615
-0.01406926
-0.00329308

0.00339401
-0.03628536
0.02835052
0.01911028
-0.00461113
0.00339716
-0.00061557
-0.00307977
0.00247142
-0.01479199
-0.01563966
-0.00444868
0.0111714
0.01262626
0.02244389
-0.01829268
0.00776398
0
-0.00616333
0.00186047
0.02011761
0.00758495
0
0.00873231
-0.00447761
0
-0.01049475
0.00484848
0.00241255
0.02286402
-0.00558824
-0.00207039
0.01896858
0.00378127
0.00637496
0.00057587
0.00345324
-0.00516203
-0.00403575
0.02633864
-0.00338409
0.02405207
-0.01657917
0.00449564
0.03384615
-0.01406926
-0.00329308

0.00895522
0.03799439
0.02160216
0.00572687
0.01182654
-0.01399711
0.00761013
0.00551924
0.01372237
0.01396409
-0.00660483
0.02758523
0.03125
0.00173542
-0.02078891
-0.022319
-0.00459354
0.00363586
0
-0.00139334
0.00613925
0.03813618
0.01028587
0.00119
-0.01822504
-0.02717245
0.00082965
-0.01602653
0.01895535
0.00509853
-0.00932273
0.0076114
0.0241725
0.00093872
-0.00817256
0.01177107
-0.00829099
-0.00418015
-0.00812458
-0.01911263
-0.00097425
-0.00306492
0.00503074
-0.00653504
0.00755773
-0.02750382
-0.05856306

0.004240694
-0.0061099
0.011720745
0.00033031
0.001853426
0.004087816
0.004883577
0.007870522
0.001130649
-0.00409811
0.00103729
0.006676048
0.011251933
-0.00406106
-0.00023621
-0.00036803
-0.00202125
-0.00086623
-0.00059431
0.005798036
-0.00036824
0.013690164
0.00150031
0.004320199
0.001427214
-0.00122642
0.006536508
-6.1075E-05
0.000631523
-0.00056162
-0.00256024
0.002620002
0.001739429
0.005989541
0.000250373
0.002132724
0.002706955
-0.00031424
0.003239362
0.007386586
-9.8666E-05
-0.00337196
-0.01038441
0.010831515
-0.00175601
-0.00256981
-0.01210207

perior 95.0%

-0.02402179
-0.02106064
0.00777605
0.02237654
-0.00327044
-0.01009591
0.00981642
0.00972099
-0.00012503
-0.00275103
-0.00050157
-0.00175637
-0.00691215

-0.00971564
-0.03254367
0.01409844
-0.00121951
0.01391941
-0.00240848
0.00676002
-0.00191847
0.01081211
0.00879487
0.01508011
0.01949861
0.03415301

Gaer pac
Gruma
0.42479806 0.82360163
0.00228185 0.00170558
0.57502741 0.42980723

0.0081527
-0.00704024
-0.00795248
-0.01690168
-0.02259554
0.01919791
-0.00078895
0.0317805
-0.01702698
0.02199299
0.0009522
0.00532725
-0.00198713

-0.00220264
0.02621413
-0.00484001
0.01891381
0.0217449
-0.00077861
-0.00493506
0.02975724
-0.00557668
-0.00407851
-0.00870233
0.02013943
0

CH
Kimberly
0.84280039 0.84258068
0.00315996 0.00226546
0.79631014 0.57089543

-0.00220264
0.02621413
-0.00484001
0.01891381
0.0217449
-0.00077861
-0.00493506
0.02975724
-0.00557668
-0.00407851
-0.00870233
0.02013943
0

-0.00015172
-0.0353566
-0.00723612
0.04072255
-0.00365408
0.00366748
-0.00167479
-0.01143816
-0.01033632
-0.00779423
0.02262372
-0.00261177
0.00138632

0.001558224
-0.0005651
-0.004226
-0.01731915
-0.0049435
0.006260045
-0.00025004
0.011278168
-0.00762101
-0.00367859
-0.00591051
-0.00862732
-0.00018392

Liverpool
Mexichem IPYC
0.84258068 0.80515238
1
0.00226546 0.00151188 0.000564416
0.57089543 0.38099253 0.142232914

cemex
0.00671141
0.02
0.0130719
-0.01806452
-0.02496715
-0.01617251
0.00958904
0.02985075
0.01844532
-0.01293661
0.0078637
-0.00520156
0.07058824
0.03785104
-0.00588235
-0.00710059
-0.00357569
0.02392344
0.02686916
-0.01478953
0.00461894
0.01494253
0.03057758
0.0967033
0.03907816
0.00867888
0.0248566
0.00839552
-0.00462535
0.00650558
-0.02862419
0.00570342
0.02079395
0
0.00648148
-0.03035879
-0.02182163
-0.01745878
-0.06712734
0.05396825
-0.01907631
0.00511771
0.00712831

bimbo
-0.00035125
0.01932537
0.01240951
-0.00340483
-0.01776563
0.0013913
0.00868357
0.00550964
0.00068493
-0.02498289
0
-0.000702
0.02142606
0.02579092
-0.02815957
-0.00758882
-0.01147028
0.00879044
0.01045661
-0.00793377
-0.00452017
0.01292351
0.01206897
0.01908007
0.02006018
-0.01999344
-0.0173913
0.00170184
0.0030581
0.01151762
-0.01674481
0.02111717
0.00066711
-0.00366667
0.00301104
-0.02768512
0.00308748
0.00478796
0.00714772
-0.0162217
-0.00171762
-0.00344116
0.0089779

PORTAFOLIO
0.5
0.00318008
0.01966268
0.0127407
-0.01073468
-0.02136639
-0.0073906
0.00913631
0.01768019
0.00956513
-0.01895975
0.00393185
-0.00295178
0.04600715
0.03182098
-0.01702096
-0.00734471
-0.00752298
0.01635694
0.01866288
-0.01136165
4.9385E-05
0.01393302
0.02132327
0.05789168
0.02956917
-0.00565728
0.00373265
0.00504868
-0.00078362
0.0090116
-0.0226845
0.01341029
0.01073053
-0.00183333
0.00474626
-0.02902195
-0.00936708
-0.00633541
-0.02998981
0.01887328
-0.01039696
0.00083828
0.00805311

0
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
0.55
0.6
0.65
0.7
0.75
0.8
0.85
0.9
0.95
1

RIESGO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

0.03741153
-0.00487329
-0.043095
0.00409417
0.03363914
-0.00197239
-0.02371542
0.02024291
-0.00297619
-0.0119403
-0.03726083
0.03870293
0.04028197
-0.02129719
0.00296736
0.00591716
0.0134902
-0.01207243
0.00610998
-0.00202429
0.00507099
-0.02119072
-0.01958763
-0.0168244
-0.03743316
0.01111111
0.01758242
-0.03239741
-0.01339286
0.03167421
-0.0120614
-0.01553829
0.00450958
-0.00897868
0.01019253
0.06053812
-0.00211416
-0.00529661
0.00106496
-0.02340426
-0.02941176
-0.00897868
0.02944507
-0.00110011
-0.00330396
0.00331492
-0.02312775

0.01608487
0
-0.0171775
0.00445511
-0.00034118
-0.00307167
0.01643273
-0.0023577
0.00506415
-0.00638226
-0.00338066
-0.00474898
0.00204499
0.00612245
-0.0020284
0.01422764
-0.02004008
0.00852079
0.00642109
0.00201478
0.0211126
0.00459468
-0.01372101
0.0046373
-0.0102209
0.01532312
-0.00492126
0.00098912
0.00889328
0
0.0180387
0.01514175
0.00190416
0.02407349
-0.00185586
-0.00619771
-0.00935454
-0.03273528
0.01008786
-0.00386598
-0.01164295
0.00425393
0.0192245
0.02941176
-0.01614907
-0.01546717
-0.01538955

0.0267482
-0.00243665
-0.03013625
0.00427464
0.01664898
-0.00252203
-0.00364134
0.00894261
0.00104398
-0.00916128
-0.02032074
0.01697697
0.02116348
-0.00758737
0.00046948
0.0100724
-0.00327494
-0.00177582
0.00626553
-4.7582E-06
0.0130918
-0.00829802
-0.01665432
-0.00609355
-0.02382703
0.01321711
0.00633058
-0.01570414
-0.00224979
0.0158371
0.00298865
-0.00019827
0.00320687
0.00754741
0.00416833
0.0271702
-0.00573435
-0.01901595
0.00557641
-0.01363512
-0.02052736
-0.00236237
0.02433479
0.01415583
-0.00972652
-0.00607613
-0.01925865

-0.06087937
-0.05162065
-0.03417722
-0.00262123
-0.06044678
0.06853147
0.0052356
0.00651042
-0.01034929
0.00392157
0.01171875
0.05019305
-0.04534314
0.02952503
-0.08478803
-0.00681199
0.00274348
0.03419973
-0.00661376
0.00932091
-0.02638522
0.00542005
-0.03908356
0.03085554
0.03809524
0.00524246
0.04041721
-0.00125313
-0.03011292
0.02457956
0.0770202
0.00468933
0.00116686
0.02214452
0.02280502
0
-0.00222965
-0.01787709
0
-0.00113766
-0.03075171
0.00470035
0.01988304
0.00917431
0.02727273
-0.00995575
-0.00111732

-0.00944318
-0.01282051
0.00599401
-0.01688183
-0.02188552
0.0020654
-0.00171762
-0.00068823
0.01549587
0.00576467
-0.01888065
0.02886598
0.001002
0.03903904
-0.01156069
-0.01299545
-0.0164582
-0.00970549
-0.00405542
0.01798439
-0.014
0.0040568
0.00976431
0.01667222
0.01639882
-0.00645369
0.00714518
-0.00322477
-0.0048528
0.00877763
-0.02739285
0.02220013
0.02333874
0.01520431
0.02184087
-0.00549618
0.01995702
-0.01173992
-0.03259214
0.00944584
0.0040549
0.00497049
0.00309119
-0.01510015
-0.00500626
0.02389937
-0.004914

-0.03516127
-0.03222058
-0.0140916
-0.00975153
-0.04116615
0.03529844
0.00175899
0.00291109
0.00257329
0.00484312
-0.00358095
0.03952951
-0.02217057
0.03428204
-0.04817436
-0.00990372
-0.00685736
0.01224712
-0.00533459
0.01365265
-0.02019261
0.00473842
-0.01465962
0.02376388
0.02724703
-0.00060562
0.02378119
-0.00223895
-0.01748286
0.0166786
0.02481368
0.01344473
0.0122528
0.01867442
0.02232295
-0.00274809
0.00886368
-0.01480851
-0.01629607
0.00415409
-0.01334841
0.00483542
0.01148712
-0.00296292
0.01113323
0.00697181
-0.00301566

-0.03131991
0.03233256
0.05928412
-0.02639916
-0.00650759
-0.00436681
0.04385965
0.03466387
-0.02944162
-0.0292887
0.00323276
0.01288937
0.00742312
0.02210526
-0.01853759
0
-0.00209864
0.03049422
-0.00918367
0.00823893
0.01532176
0.02313883
0.01278269
-0.02038835
0.01684836
0.04191033
-0.02338634
0.01915709
-0.01973684
-0.00575264
-0.0096432
-0.01363194
-0.03751234
0.01641026
-0.00403633
0.01317123
0.035
0.0115942
-0.01337154
0.0125847
0.03059273
0.02226345
-0.03811252
0.01415094
-0.0027907
0.0261194
-0.00363636

-0.01234568
-0.0171875
-0.00413355
0.00478927
-0.00953289
0.00128329
0.00544697
0.02676864
0.01396648
0.0137741
-0.00452899
-0.01213224
-0.00184219
-0.0003076
0
-0.012
-0.0105886
-0.01731193
-0.01505445
0.00130081
0.03182852
-0.01762669
-0.0128164
-0.00032457
-0.01590909
0.01550643
-0.01072125
0.008867
-0.00976562
0.00394477
-0.0091683
-0.00892267
-0.04301434
0.02752613
-0.00610376
-0.00272944
0.02805337
0.01264559
0.00558659
-0.00882353
0.00956149
0.00163292
0.00815129
-0.00743855
0.01010101
0.00516129
0.00096277

-0.02183279
0.00757253
0.02757529
-0.01080494
-0.00802024
-0.00154176
0.02465331
0.03071625
-0.00773757
-0.0077573
-0.00064811
0.00037856
0.00279047
0.01089883
-0.0092688
-0.006
-0.00634362
0.00659114
-0.01211906
0.00476987
0.02357514
0.00275607
-1.6855E-05
-0.01035646
0.00046964
0.02870838
-0.01705379
0.01401204
-0.01475123
-0.00090393
-0.00940575
-0.0112773
-0.04026334
0.02196819
-0.00507005
0.00522089
0.03152668
0.0121199
-0.00389247
0.00188059
0.02007711
0.01194819
-0.01498062
0.0033562
0.00365516
0.01564035
-0.0013368

-0.00456204
-0.01099908
-0.01853568
-0.03305005
0.03613281
0.00942507
0.01493931
0.0101196
-0.00364299
0.04478976
0.0183727
-0.0137457
-0.0174216
-0.00975177
0.02417189
-0.00699301
-0.00352113
0.04416961
-0.00676819
0.00681431
-0.02030457
0.00777202
0.00514139
0.01960784
0.00083612
-0.01503759
0.00339271
-0.00338123
0.00678541
0.03032856
-0.03107114
-0.00421941
-0.00677966
-0.00767918
-0.01547721
-0.00174672
0.01137358
-0.02422145
0.00443262
-0.00264784
0.04336283
0.00254453
0.00423012
-0.00505476
-0.00084674
-0.00762712
0.00768574

-0.004168
-0.00096587
0.00128908
0.0083682
0.01180977
0.01072555
-0.00468165
0
-0.0056444
-0.00851466
0.01590331
-0.00500939
0.0034613
-0.01097523
-0.00729233
0.00383264
0.00159084
0.02382465
0.02295998
-0.00454959
-0.00670323
-0.00429448
0.00400493
-0.00981896
0.00960645
-0.0092081
-0.00805452
-0.02435978
-0.02368758
0.04163934
-0.02832861
-0.00356333
-0.01495449
0.01320132
-0.01074919
-0.00098782
0.00494397
0.01344703
-0.00873786
0.01860921
0.00352564
0.00415203
0.00127226
-0.00730623
-0.01344
-0.01297438
-0.01051594

-0.00436502
-0.00598248
-0.0086233
-0.01234092
0.02397129
0.01007531
0.00512883
0.0050598
-0.00464369
0.01813755
0.01713801
-0.00937755
-0.00698015
-0.0103635
0.00843978
-0.00158018
-0.00096514
0.03399713
0.00809589
0.00113236
-0.0135039
0.00173877
0.00457316
0.00489444
0.00522128
-0.01212285
-0.00233091
-0.0138705
-0.00845108
0.03598395
-0.02969987
-0.00389137
-0.01086707
0.00276107
-0.0131132
-0.00136727
0.00815877
-0.00538721
-0.00215262
0.00798068
0.02344424
0.00334828
0.00275119
-0.00618049
-0.00714337
-0.01030075
-0.0014151

-0.0059322
-0.01790281
0.01302083
-0.00514139
-0.00172265
0.00603969
-0.00085763
-0.00600858
0
0.00431779
0.00859845
0.04688832
0.01140065
0.02898551
-0.00312989
-0.00392465
-0.00157604
-0.0023678
0.00079114
0.00079051
0.00315956
0.04488189
-0.00828937
0.00455927
0.0075643
-0.00075075
0.00976709
-0.00595238
-0.00374251
-0.01427498
-0.00990854
0.01077752
-0.00990099
0.01153846
0.00912548
-0.00828937
0.02051672
0.01712584
-0.00292826
0.00734214
0.03498542
-0.02183099
-0.00143988
-0.00072098
-0.01587302
0.01246334
-0.04127444

0.01195616
0.00098457
0.01606557
-0.00290416
-0.00744337
0.02249755
-0.00382653
0.00736236
0.01429933
0.00125313
-0.00187735
0.01598746
0.01789571
-0.00181873
0.00455512
-0.01481258
0.01166002
0.00788596
-0.00782426
-0.00606612
0.021361
0.01015835
-0.00118308
0.01006811
-0.00820874
-0.00443393
-0.01068884
-0.0285114
0.00648749
-0.00521793
0.01542734
-0.00060772
-0.00121618
0.00182648
-0.00303859
0.01005791
0.004828
0.0015015
0.00029985
0.0014988
0.00209518
-0.00567503
-0.01231601
0.00304136
-0.00060643
-0.00303398
-0.01460743

0.00301198
-0.00845912
0.0145432
-0.00402278
-0.00458301
0.01426862
-0.00234208
0.00067689
0.00714967
0.00278546
0.00336055
0.03143789
0.01464818
0.01358339
0.00071261
-0.00936861
0.00504199
0.00275908
-0.00351656
-0.0026378
0.01226028
0.02752012
-0.00473623
0.00731369
-0.00032222
-0.00259234
-0.00046087
-0.01723189
0.00137249
-0.00974645
0.0027594
0.0050849
-0.00555858
0.00668247
0.00304344
0.00088427
0.01267236
0.00931367
-0.0013142
0.00442047
0.0185403
-0.01375301
-0.00687795
0.00116019
-0.00823972
0.00471468
-0.02794093

0.00302115
-0.01204819
0.01905488
0.01869858
0.0256975
-0.00501074
-0.00719424
0.00434783
-0.03246753
-0.02013423
0.00456621
-0.01439394
0.00999231

-0.02038295
0.02679697
-0.00583359
0.01050031
0.0051956
0.00212831
-0.00151699
-0.00638104
0.00672783
0.0018226
0.01273499
-0.00299401
-0.00930931

-0.0086809
0.00737439
0.00661064
0.01459944
0.01544655
-0.00144122
-0.00435562
-0.00101661
-0.01286985
-0.00915581
0.0086506
-0.00869398
0.0003415

FRONTERA EFICIENTE
1
0.9
0.8
RENDIMIENTO

RENDIMIENTO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
0

0.2

0.4

0.6
RIESGO

CIENTE

Series1

0.8

PRACTICA 1 RIESGO, RENDIMIENTO Y DIVERSIFICACION

292
291
290
289
288
287
286
285
284
283
282
281
280
279
278
277
276
275
274
273
272
271
270
269
268
267
266
265
264
263
262
261
260
259
258
257
256
255
254
253
252
251
250
249

Fecha
12/30/2011
2/1/2012
3/1/2012
4/1/2012
5/1/2012
6/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012
1/24/2012
1/25/2012
1/26/2012
1/27/2012
1/30/2012
1/31/2012
1/2/2012
2/2/2012
3/2/2012
7/2/2012
8/2/2012
9/2/2012
10/2/2012
2/13/2012
2/14/2012
2/15/2012
2/16/2012
2/17/2012
2/20/2012
2/21/2012
2/22/2012
2/23/2012
2/24/2012
2/27/2012
2/28/2012
2/29/2012
1/3/2012

alfa
alsea
14.9763634 13.7144756
15.2108617 13.6949948
15.6769025 13.6073313
15.949827 13.6852544
15.829622 13.4807061
15.8158279 13.5488889
15.6670496 13.3443406
15.8040045 13.5683697
15.6847848 13.6073313
15.6611379 13.4514849
15.5123595 13.2274559
16.8474235 13.2956386
16.4148825 13.2469367
16.9705844 13.7047352
16.6129252 13.8216199
16.5547932 13.7826584
16.8395412 14.0261682
16.8434824 14.0261682
16.7311596
13.996947
16.667116 14.4839668
16.8819085 14.4352648
16.8897908 14.3573416
16.8631881 14.3183801
16.6513514
14.415784
16.6474102 14.4839668
16.6385426 14.5618899
16.8671292 14.7761786
17.2001563 14.5229283
17.219862 14.5424091
17.1538478 14.5618899
17.212965 14.7664382
16.8375706 14.6203323
16.9587609 14.9028037
16.986349 15.2339772
16.8858497 15.0781308
16.9449669
15.896324
17.0907894 16.1593146
16.9686138 16.2080166
16.8720557 16.4612669
17.0247752 16.3638629
17.0257605 16.3541225
16.9410258
16.315161
16.9016143 16.3054206
17.0021136 16.3249014

AMXL
arca
asureste
15.6309461 58.0308167
78.55
15.8087951 58.1675436
78.42
15.7001096 58.1773099
77.86
15.6111851 58.2652057
80.06
15.2653678
58.089414
79.66
15.3048897 58.1480112
80.44
15.2456068 58.1577774
80.3
15.2554873 58.3628678
80.54
15.3147702 58.4116989
80.2
15.2752482 58.4214651
82.65
14.9491919 57.6889994
81.69
15.1171603 58.0405829
81.25
14.9393114 58.2945044
82.99
15.2258458 58.7828148
83.51
15.5024997 58.8218797
83.95
15.2554873 58.6753865
84.39
15.1270408 58.6753865
84.33
14.9788333 58.4214651
84.47
15.1962043 58.6070231
84.63
15.1665628 58.8609445
85.09
15.0875188 58.5191272
84.67
15.0973993
58.558192
84.7
14.9590723
58.929308
85.54
15.1270408 59.5738778
87.6
15.0776383 59.6422413
85.2
15.4135752 60.0817207
84.96
15.3246507 59.8570979
85.63
15.3542922 59.8082668
86.35
15.3740532
59.95476
85.26
15.1072798 59.6910723
85.76
14.9096699 59.5738778
85.86
14.8306259 59.3199564
85.93
14.8009844
59.114866
86.9
14.8701479 59.5543454
86.7
14.8207454 58.9683728
86.67
15.0578773 59.1734632
87.68
14.8405064 58.7730486
87.33
14.7713429 58.7535162
87.38
15.1270408 58.4507637
87.31
15.0973993 58.5679582
88.21
14.8207454 58.4409975
90.11
15.1962043 58.2945044
89.3
15.2653678 58.1284788
88.54
15.2554873 58.4800623
88.24

248
247
246
245
244
243
242
241
240
239
238
237
236
235
234
233
232
231
230
229
228
227
226
225
224
223
222
221
220
219
218
217
216
215
214
213
212
211
210
209
208
207
206
205
204
203
202

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

17.106554
17.215
16.824
17.201
17.241
17.061
17.182
17.197
17.18
17.21
17.213
17.1
17.132
17.211
17.212
17.557
17.641
17.607
18.154
18.402
18.826
18.796
18.351
18.334
18.068
18.68
18.849
19.106
19.066
19.195
19.037
19
18.806
18.936
18.774
18.797
18.6
18.177
18.595
19.194
19.063
19.24
18.963
19.085
18.919
18.981
19.032

16.7437383
16.7339979
16.4710073
16.6950363
16.6463344
16.6560748
16.7437383
16.8508827
16.8508827
17.0262098
17.1041329
17.0456906
17.1723157
17.1430945
17.1723157
17.2112773
17.1528349
17.2112773
17.2697196
17.7275182
17.8249221
18.1755763
18.2047975
18.1366147
18.0002492
18.2729803
18.6431153
18.8476636
19.1885774
18.8671443
18.5554517
17.971028
17.6690758
17.4353063
17.67
17.89
18.03
17.98
17.84
17.86
17.74
17.85
17.75
17.74
17.68
17.6
17.61

15.1566823
15.1072798
14.9689528
14.9590723
14.9294309
14.7614624
14.6231355
14.9294309
14.7614624
14.8997894
15.1962043
14.9689528
15.1369213
15.1171603
15.1468018
15.4432167
15.4728582
15.5420217
15.6111851
15.7396316
15.6408266
15.6111851
15.3938142
15.3542922
15.2653678
15.2456068
15.6013046
15.5519022
15.5222607
15.7099901
15.7198706
15.7099901
15.8087951
16.2731784
16.4411469
16.3917444
16.4115054
16.7770838
17.1624232
17.4094356
17.6663285
17.577404
18.4370073
16.9252912
16.9944547
16.9351717
16.9055302

58.558192
59.0660349
58.0796478
58.3042706
58.4898286
58.0210505
58.5777244
58.4702961
58.74375
58.6265555
58.7828148
59.2027618
59.0855673
58.6656203
58.8023473
59.6227089
59.5641116
59.5250468
59.6617737
59.6227089
59.8473317
59.8082668
58.8707107
58.6558541
58.4214651
58.694919
59.0465025
59.0074377
59.163697
60.0426559
60.423538
61.0583416
61.9861315
62.005664
62.66
63.75
65.96
66
66.34
67.19
67
67.3
68.36
68.18
68.05
68.72
68.44

89.42
91.02
90.71
89.92
90.17
88.49
87.77
87.64
88.14
88.3
88.78
89.09
89.01
87.98
90.32
90.69
89.44
88.2
88.58
88.08
90.08
91.67
91.9
93.05
93.38
94.46
96.15
96.16
97.22
97.9
98.99
99.94
99.89
100.06
101.44
101.99
102.88
105.84
106.16
106.53
105.18
104.37
104.73
105.54
105.2
105.75
105

201
200
199
198
197
196
195
194
193
192
191
190
189
188
187
186
185
184
183
182
181
180
179
178
177
176
175
174
173
172
171
170
169
168
167
166
165
164
163
162
161
160
159
158
157
156
155

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

18.212
18.174
17.881
17.883
17.352
17.815
17.861
17.581
17.697
17.583
17.923
18.058
17.947
17.976
17.968
17.799
17.724
17.756
17.969
17.998
17.74
17.751
17.576
17.802
17.96
18.222
18.655
18.824
18.878
18.995
19.947
20.254
21.186
21.733
21.325
20.613
20.662
20.82
20.784
20.908
21.496
21.433
21.69
21.214
21.593
21.651
22.419

17.46
17.12
16.96
16.55
16.69
16.93
16.59
16.11
16.11
16.24
16.15
16.32
16.59
16.77
16.51
16.19
16.07
15.86
15.9
15.53
15.44
15.13
15.31
16.4
16.48
16.87
16.88
16.98
17.05
17.52
17.34
17.4
17.88
18
17.82
17.8
18.25
18.19
18.21
18.24
18.69
18.61
18.04
17.95
18.28
18.38
18.33

16.7276813
16.7672033
16.5794738
16.5498324
16.164493
16.2731784
16.4411469
16.4905494
16.6189958
16.5597128
16.5893543
16.7672033
16.7770838
16.6189958
16.0558075
16.2830589
16.2138955
16.3423419
16.2731784
16.2632979
16.3423419
16.7079203
16.7178008
16.6091153
16.5695933
16.9549327
17.2513476
17.3007501
17.2414671
17.2414671
17.1031402
16.9944547
17.0043352
17.0339767
17.1821842
17.2513476
17.3205111
17.3402721
17.1031402
17.0438572
17.3303916
17.1031402
17.3106306
17.3205111
17.4687186
17.616926
18.014375

66.07
65.19
65.76
65.84
65.69
66.39
66.33
65.99
65.99
66.76
67.59
69.03
69.71
71.07
71.5
72.74
72.86
72.86
72.53
72.61
73.11
73.1
73.14
74.67
73.33
73.83
75.1
75.66
75.49
75.65
74.21
75.54
75.67
76.52
77.54
77.07
78.16
78.66
81.01
80.91
82.21
82.87
79.82
80.86
80.62
82.13
83.35

102.66
103.76
98.9
97.71
96.13
97.79
98.62
99.12
98.99
99.66
98.24
99.27
102.42
103.44
102.86
100.67
101.32
99.64
99.17
97.86
97.19
95.53
96.17
95.78
95.47
94.78
99.01
101.14
101.13
101.94
103.19
104.31
104.42
107.04
104.28
105.26
105.91
106.88
104.41
104.68
104.15
103.87
103.85
104.21
103.82
103.42
104.33

154
153
152
151
150
149
148
147
146
145
144
143
142
141
140
139
138
137
136
135
134
133
132
131
130
129
128
127
126
125
124
123
122
121
120
119
118
117
116
115
114
113
112
111
110
109
108

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

22.813
21.973
21.515
21.219
21.132
21.337
21.564
22.008
22.442
21.383
21.648
21.322
21.542
21.982
22.139
22.039
21.854
21.915
21.733
22.285
23.518
22.99
22.184
21.98
21.537
21.56
21.234
21.915
21.411
21.4
21.353
21.745
20.903
21.304
21.397
21.562
21.939
21.903
22.465
22.336
22.393
22.983
22.884
22.77
22.424
22.735
22.637

18.39
19.09
18.67
18.34
18.12
18.23
18.49
18.48
18.39
18.36
18.51
18.44
19.08
19.18
19.03
18.99
18.97
18.96
18.67
18.93
19
18.87
19.01
18.98
18.78
18.61
18.5
18.51
18.4
18.66
18.84
18.77
18.89
18.43
18.59
18.49
18.49
18.37
18.49
18.46
18.46
18.9
18.75
18.7
18.64
18.71
18.6

17.8255867
17.7162883
17.7560332
17.9845663
17.706352
17.5473724
17.9150128
17.8752679
17.7262245
17.6666071
17.5374362
17.4778189
17.348648
17.2592219
17.2393495
17.1598597
16.9810077
17.0306888
16.7127296
16.9710714
17.2691582
17.2492857
17.1101786
17.0604974
16.8120918
16.5140051
16.4245791
16.732602
16.6829209
16.8120918
16.7624107
16.732602
16.8319643
16.9114541
16.7027934
16.6829209
16.7822832
16.7027934
16.3947704
16.374898
16.3848342
16.3550255
16.3252168
16.156301
16.3351531
16.3947704
16.066875

83.82
84.36
84.24
84.25
83.77
83.69
84.19
84.49
84.06
83.7
83.92
83.9
84.33
83.18
83.39
83.57
83.66
83.64
83.21
83.48
83.83
83.34
83.36
83.36
82.48
81.51
80.92
81.23
82
80.98
80.98
82.09
82.84
83.44
83.48
83.78
84.24
83.1
85.32
85.41
88.44
90.42
90.34
90.01
89.99
90.86
91.42

104.68
113.41
113.73
113.02
116.38
118.16
117.09
118.1
120.72
118.58
117.75
116.61
116.65
115.51
115.31
115.87
115.09
114.97
112.95
118.46
117.68
112.62
111.22
112.26
111.82
112.42
112.64
112.64
111.44
111.69
112.35
111.98
110.82
109.79
111.85
112.68
113.08
113.57
113.31
113.25
113.36
112.64
112.35
112.96
112.17
112.56
110.25

107
106
105
104
103
102
101
100
99
98
97
96
95
94
93
92
91
90
89
88
87
86
85
84
83
82
81
80
79
78
77
76
75
74
73
72
71
70
69
68
67
66
65
64
63
62
61

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

22.651
22.769
22.6
22.7
23.21
23.76
23.61
23.56
23.09
23.02
23.36
23.05
23.18
23.09
23.52
23.55
24.17
24.02
24.21
24.71
24.61
24.01
24.01
24.09
24.47
24.85
24.28
24.05
24.15
24.06
24.51
25.07
24.43
24.21
24.81
25.05
25.73
26.04
25.63
26.33
27.52
28.41
27.82
26.9
26.71
27.35
27.8

18.7
18.75
18.77
18.98
19.89
20.04
20.61
20.75
20.68
20.43
20.47
20.41
20.76
20.27
20.4
21.37
22.74
22.54
22.27
22.4
21.92
21.42
21.54
22.08
21.23
20.74
20.23
20.7
21
21.48
21.57
21.78
21.6
21.25
20.69
21.17
21.5
20.78
20.27
20.14
20.43
20.04
20.41
21.23
21.19
21.53
20.91

16.2059821
16.3550255
16.1264923
16.3351531
16.4841964
16.3351531
16.374898
16.4444515
16.3053444
16.4245791
16.7822832
16.6531122
16.6233036
16.5736224
16.6034311
16.5239413
16.7027934
16.7723469
16.7027934
16.9015179
16.8419005
16.7425383
16.7524745
16.8319643
16.4941327
16.5934949
16.5438138
16.4841964
16.5239413
16.4543878
16.5040689
16.3649617
15.9476403
15.7389796
15.6296811
15.58
15.59
15.46
15.4
15.38
15.32
15.48
15.75
15.68
15.51
15.39
15.36

91.21
91.15
91.2
91.33
90.4
91.49
92.33
93.09
93.29
94.63
95.39
97.48
98.23
97.45
98.24
98.13
100.18
103.95
105.16
104.43
103.62
102.3
103.74
99.44
97.38
96.09
95.1
94.94
95.01
95.51
95.84
95.8
94.17
94.83
94.66
95.01
94.72
94.95
94.39
94.42
95.86
96.35
96.46
96.4
96.83
95.1
94.96

109.77
109.23
110.9
111.85
112.97
113.73
115.96
115.41
115.43
118.96
119.43
117.2
117.09
117.65
116.88
117.06
119.29
120.45
124.11
129
127.22
126.97
131.29
129.7
131.1
129.43
128.3
130.24
126.91
128.33
128.07
133.61
131.59
133.33
137.23
133.92
133.17
130.64
134.11
132.05
133.76
133.94
136.15
134.96
135.36
137.31
136.38

60
59
58
57
56
55
54
53
52
51
50
49
48
47
46
45
44
43
42
41
40
39
38
37
36
35
34
33
32
31
30
29
28
27
26
25
24
23
22
21
20
19
18
17
16
15
14

11/29/2012
11/30/2012
3/12/2012
4/12/2012
5/12/2012
6/12/2012
7/12/2012
10/12/2012
11/12/2012
12/13/2012
12/14/2012
12/17/2012
12/18/2012
12/19/2012
12/20/2012
12/21/2012
12/24/2012
12/26/2012
12/27/2012
12/28/2012
12/31/2012
2/1/2013
3/1/2013
4/1/2013
7/1/2013
8/1/2013
9/1/2013
10/1/2013
11/1/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
1/2/2013
5/2/2013
6/2/2013
7/2/2013

27.42
26.81
27.71
27.46
27.85
27.83
28.27
28.21
28.46
28.97
28.62
28.4
29.64
28.63
28.95
27.98
27.58
27.3
27.52
27.41
27.38
28.94
28.37
28.93
29.13
29.59
30.63
31.02
32.04
31.71
31.26
30.71
31.26
32.18
31.83
32.01
31.39
31.24
30.94
31.24
31.18
31.31
30.53
30.14
30.3
30.25
29.68

21.88
22.6
22.69
22.88
23
23.01
23.64
24
24.24
23.84
24.79
25.08
26.04
26.02
25.61
25.02
25.22
25.52
25.35
25.59
25.78
27.23
27.03
27.13
26.85
27.05
28.65
28.98
28.42
29.51
29.14
29.21
28.78
28.85
28.82
28.62
28.88
28.41
28.56
28.91
28.73
29.01
29.48
29.43
29.23
28.66
28.29

15.46
15.28
15.24
15.12
14.81
14.84
14.82
15.09
15.23
15.32
15.17
15.06
15.07
14.95
14.83
15.02
14.85
14.9
14.86
15
14.9
14.91
15.06
15.48
15.56
15.58
15.52
15.57
15.54
15.57
15.64
15.64
15.51
15.56
15.57
15.75
15.79
15.82
15.95
15.95
15.97
15.97
15.97
16.19
15.87
15.86
15.85

95.32
94.18
94.88
94.88
94.85
95.69
96.9
96.73
97.54
94.64
95.55
95.51
96.28
97.04
97.01
95.79
94.97
95.03
95.6
96.05
96.09
97.97
96.72
96.96
97.52
97.26
96.46
95.68
95.91
93.61
93.92
94.44
95.55
96
96.13
95.95
96.93
96.31
95.92
96.62
96.98
96.88
96.96
96.59
96.07
95.45
94.72

135.31
132.97
132.37
134.25
135.98
138.95
138.9
139.44
141.44
141.55
145.07
142.9
146.83
147.74
145.92
144.01
145.1
144.92
145.7
145.36
146.4
150.42
153.82
154.03
150.37
150.18
151.52
150.51
151.79
151.59
154.62
154.9
151.53
153.3
152.04
154.36
153.88
152.09
152.56
152.91
152.07
151.08
152.54
152.43
156.02
154.51
153.44

13
12
11
10
9
8
7
6
5
4
3
2
1

8/2/2013
11/2/2013
12/2/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013

29.49
29.94
28.51
27.23
27.46
27.66
27.86
28.89
28.46
28.34
28.83
29.38
29.94

28.29
28.76
29.17
29
29.68
29.98
29.75
29.53
29.13
29.59
30.8
30.8
30.86

15.99
15.96
15.83
14.17
13.99
14.27
14.3
14.46
14.13
14.13
13.95
13.63
13.61

93.8
94.14
93.97
95.03
93.47
93.99
94.19
93.69
94.05
93.8
93.63
94.91
94.33

150.6
151.3
152.6
155.68
153.07
153.53
153.53
153.14
154.2
156.68
160.74
161.66
162.31

bimbo
28.3398727
28.3299184
28.8774045
29.2357591
29.1362161
28.6185929
28.6584101
28.9072674
29.0665361
29.0864447
28.3597813
28.3597813
28.3398727
28.9470846
29.6936565
28.8574959
28.6385015
28.3100098
28.5588671
28.8574959
28.6285472
28.4991414
28.8674502
29.2158505
29.7732909
30.3705485
29.7633366
29.2457134
29.2954848
29.3850735
29.7235194
29.2258048
29.8429709
29.8628795
29.7533823
29.8429709
29.0167646
29.1063532
29.2457134
29.4547535
28.9769474
28.927176
28.827633
29.0864447

bmv
21.394801
21.5758706
21.5377507
21.5568107
21.9189498
21.9189498
22.1095494
22.728998
22.9386575
22.9005376
22.300149
22.1571993
22.2429691
22.7575879
22.0809595
22.1476693
22.2143792
22.7575879
22.8147678
23.0720772
23.2531468
23.2054969
23.1959669
23.176907
22.6813481
22.9291275
23.0625472
23.0148973
22.9672474
23.3389166
23.596226
23.3007967
23.5390461
23.7105857
23.596226
23.8249455
23.3198566
23.3770365
23.2436168
23.4628063
23.6724658
23.8440054
23.8344755
24.0727249

cemex
7.16346154
7.21153846
7.35576923
7.45192308
7.31730769
7.13461538
7.01923077
7.08653846
7.29807692
7.43269231
7.33653846
7.39423077
7.35576923
7.875
8.17307692
8.125
8.06730769
8.03846154
8.23076923
8.45192308
8.32692308
8.36538462
8.49038462
8.75
9.59615385
9.97115385
10.0576923
10.3076923
10.3942308
10.3461538
10.4134615
10.1153846
10.1730769
10.3846154
10.3846154
10.4519231
10.1346154
9.91346154
9.74038462
9.08653846
9.57692308
9.39423077
9.44230769
9.50961538

chedraui
34.8426038
34.8426038
34.1473409
33.8593034
33.7897771
33.7798448
33.8195741
33.6904538
33.4421457
33.5216043
32.4588453
32.5283716
32.3495897
32.4489129
31.9721612
32.1708078
31.9920259
32.0516199
32.3197927
32.4290483
32.2304018
32.2105371
31.7337854
31.6940561
31.8827703
32.0218229
32.1410108
31.9522966
31.8827703
31.8331087
31.9622289
31.4755449
31.5848005
31.7238531
32.5085069
33.0945142
32.3793867
32.8064767
32.9951909
32.8958677
32.8660707
32.3396574
32.0019582
32.4588453

coca femsa
130.352137
129.654804
128.535143
129.389621
131.196794
128.957471
129.222654
127.327087
126.580647
127.582449
127.985134
128.142279
129.144082
128.044064
127.169942
123.368987
125.382413
124.783296
125.893135
126.60029
124.920798
124.567221
125.411877
126.669041
127.16012
125.883314
126.384215
126.138675
125.215446
125.068122
124.331503
125.824384
126.924402
126.511896
125.352948
127.494054
126.619933
127.425303
127.091369
128.132458
127.670843
125.136873
124.861868
125.902957

compartamos elektra
16.7507692 1383.44736
16.9562401
1386.4025
17.2106326 1414.36657
16.8486125 1423.48159
16.3398275 1420.03725
16.1832782 1421.78438
15.8799641 1408.02698
15.7821208 1410.36314
16.1539252 1386.11298
16.2224155 1335.64588
15.8701797 1247.47073
15.7821208 1247.39086
15.6940618 1235.02118
16.0756506 1241.36077
15.93867 1221.81288
15.9191014 1205.02047
15.9191014 1180.90009
15.7136305
1101.9398
15.6842775 1138.65948
15.3907477 1057.66254
15.2537671 1086.58503
14.8819626 1111.72373
14.9406686 1138.97896
14.4905895
1124.4029
14.4808052 1126.35969
14.8526096 1137.78092
14.7645507 1144.95913
14.6667074
1136.2135
15.0385119 1134.42644
15.968023 1139.42822
16.026729 1144.57976
15.5375126 1134.11694
15.6157872
1134.2068
15.8897484 1157.14911
15.5962185 1129.00534
15.6940618 1141.47486
15.6549245 1123.10503
15.7821208 1133.32824
15.5962185 1124.49275
15.2831201 1133.21842
14.9895902 1118.36282
14.6275701 1119.08164
14.0894321 1118.26299
13.8643925 1122.13662

29.5542964
29.5542964
29.0466275
29.1760333
29.166079
29.0764904
29.5542964
29.4846164
29.6339308
29.4447992
29.3452563
29.2058962
29.2656219
29.4447992
29.3850735
29.8031538
29.2058962
29.4547535
29.6438851
29.7036108
30.3307313
30.4700914
30.0520111
30.1913712
29.8827881
30.3406856
30.1913712
30.2212341
30.49
30.49
31.04
31.51
31.57
32.33
32.27
32.07
31.77
30.73
31.04
30.92
30.56
30.69
31.28
32.2
31.68
31.19
30.71

23.9488352
24.1013148
23.2150269
23.5104562
24.7493534
24.1394348
24.2442645
24.2537945
24.2537945
23.8535354
23.8058855
24.0822549
24.2252046
24.2633245
24.1870847
24.4253341
24.3205043
24.453924
24.492044
24.6159337
24.9971328
26.0930803
25.6165814
25.4355118
24.7207634
25.0733726
25.6070514
25.349742
25.6928212
25.1591424
25.0733726
24.901833
24.5301639
24.6159337
24.7684133
24.8160632
25.2449122
25.1496125
24.8160632
25.797651
25.4736317
25.7595311
25.7118812
26.1407302
25.8929507
26.3885096
26.3599197

9.86538462
9.81730769
9.39423077
9.43269231
9.75
9.73076923
9.5
9.69230769
9.66346154
9.54807692
9.19230769
9.54807692
9.93269231
9.72115385
9.75
9.80769231
9.94
9.82
9.88
9.86
9.91
9.7
9.51
9.35
9
9.1
9.26
8.96
8.84
9.12
9.01
8.87
8.91
8.83
8.92
9.46
9.44
9.39
9.4
9.18
8.91
8.83
9.09
9.08
9.05
9.08
8.87

32.4389806
32.9554616
32.4787099
32.5681009
32.6475595
32.6872888
32.7270181
32.846206
32.6872888
32.876003
32.9058
32.7866121
32.7270181
32.7369504
32.7270181
33.3825517
32.9157323
32.9753263
32.8958677
33.1441759
33.2931608
33.2633638
33.0448526
32.9058
32.71
32.86
32.75
33.2
33.36
33.46
33.3
33.59
34.14
33.73
33.97
34.23
33.93
33.99
33.77
34.27
34.39
34.87
34.8
34.84
34.76
34.64
34.43

125.559201
127.002975
124.724366
123.663635
126.089567
125.883314
127.042261
127.111012
127.454768
126.158318
125.431521
124.979728
126.35475
126.266356
128.02442
130.754822
130.224456
129.517302
130.597677
133.495046
134.703101
135.390613
134.712923
135.223646
131.884305
133.21022
132.414671
135.115608
135.262932
134.801317
134.653993
136.019194
137.394217
135.282575
135.567401
138.258517
137.47279
135.773655
135.940622
137.070104
136.078124
136.73617
139.348713
141.725538
143.827358
144.406832
143.807715

13.4925881
13.551294
13.0816463
13.071862
13.6882746
13.6197843
13.3849605
13.4436664
13.6002157
13.7078433
13.8937455
13.6882746
13.7763336
13.8154709
13.9035298
13.9230985
14.0209418
14.0307261
13.8056866
14.1579224
14.6862761
14.9210999
14.6764917
14.4710208
14.5492955
14.8819626
15.4690223
15.4788066
15.0482962
15.4690223
15.459238
15.5375126
15.5375126
15.4103163
15.341826
15.0189432
14.8428253
14.8721783
15.5375126
15.2048454
15.1950611
15.2146298
15.2929044
15.2439827
15.1754925
15.4396693
15.1657081

1122.84546
1118.32289
1118.85202
1118.95186
1120.67902
1118.53254
1127.21828
1127.14839
1125.32139
1121.9669
1131.17178
1137.14197
1130.18341
1126.01026
1123.46444
1174.70028
1215.40341
1217.48
1210.24
1205.72
1229.72
1257.55
1248.09
1233.72
1211.34
1258.08
1035.92
885.77
829.03
879.3
919.83
924.65
908.72
901.95
877.78
856.13
814.25
815.45
805.9
791.02
784.64
767.44
743.68
782.96
792.22
780.18
751.91

30.42
30.03
30.21
29.7
29.05
29.11
29.06
29.04
29.49
29.66
29.1
29.94
29.97
31.14
30.78
30.38
29.88
29.59
29.47
30
29.58
29.7
29.99
30.49
30.99
30.79
31.01
30.91
30.76
31.03
30.18
30.85
31.57
32.05
32.75
32.57
33.22
32.83
31.76
32.06
32.19
32.35
32.45
31.96
31.8
32.56
32.4

26.0116384
24.7876783
24.8473837
24.8672855
23.404504
24.160772
24.8573346
25.1857141
25.6534062
25.8723258
25.9817857
25.8822767
25.484241
25.0464016
24.6782185
24.4891515
24.4891515
24.6483658
24.5588078
24.5687587
24.3995935
24.4294461
24.6583167
24.4493479
25.3051249
26.3201161
26.7380537
26.608692
26.2206072
26.8674153
26.2007054
25.6534062
25.8225714
25.8524241
26.1808036
26.2305581
26.4096742
25.7529151
25.8723258
25.9817857
25.951933
26.1310491
25.8822767
26.1111473
26.2504598
26.4594286
25.9618839

8.33
7.9
7.63
7.61
7.15
7.64
7.68
7.73
7.65
7.68
7.77
8.16
7.79
8.02
7.34
7.29
7.31
7.56
7.51
7.58
7.38
7.42
7.13
7.35
7.63
7.67
7.98
7.97
7.73
7.92
8.53
8.57
8.58
8.77
8.97
8.97
8.95
8.79
8.79
8.78
8.51
8.55
8.72
8.8
9.04
8.95
8.94

34.17
34.02
34.09
33.76
33.8
34.03
33.82
33.59
33.64
33.72
33.67
34.31
34.29
34.49
33.62
33.87
33.71
33.72
33.92
33.79
33.52
33.82
33.56
34.57
34.44
34.42
34.64
34.69
34.81
35.36
34.75
34.96
35.77
36.08
35.85
35.69
35.6
35.29
35.11
34.9
34.82
34.9
34.9
35.05
35.06
35.98
36.12

142.66841 14.5199425
142.580016 14.0307261
151.360517
13.698059
147.962247
13.61
147.500632
13.78
148.325646
14.29
149.052444
14.65
150.82033
14.2
152.49
14.64
153.85
14.94
160.84
14.96
159.12
14.81
159.43
14.9
166.08
14.86
167.19
14.71
170.15
14.58
167.19
14.42
166.15
14.66
166.61
14.81
166.27
14.82
166.12
14.61
165.67
14.66
167.67
14.72
170.26
14.73
169.81
14.73
171.08
14.67
170.79
14.7
171.14
14.47
171.21
14.55
170.38
15.05
173.95
14.87
172.84
15.22
169.74
15.56
171.39
15.58
174.46
15.72
175.65
15.76
184.15
15.93
184.71
15.71
178.11
15.91
176.64
15.7
176.97
15.43
177.93
15.29
163.32
15.4
167.18
15.37
164.86
15.65
162.75
15.97
162.63
15.51

701.29
645.89
578.9
569.75
569.68
575.83
563.37
546.05
523.15
522.75
525.13
522.26
549.85
510.69
478.68
451.73
490.27
504.52
505.91
507.24
507.08
488.09
459.9
450.97
444.27
408.79
476.02
527.41
535.16
546.61
523.08
528.44
536.25
532.78
540.08
530.24
551.73
569.1
556.66
541.39
530.58
538.29
544.9
543.06
556.73
595.9
636.27

32
31.45
31.32
31.47
31.17
31.21
31.38
32.22
32.67
33.12
32.97
32.57
32.51
32.5
32.5
32.11
31.77
31.22
30.75
30.79
31.77
31.21
30.81
30.8
30.31
30.78
30.45
30.72
30.42
30.54
30.26
29.99
28.7
29.49
29.31
29.23
30.05
30.43
30.6
30.33
30.62
30.67
30.92
30.69
31
31.16
31.19

24.9966471
24.6682676
24.0015577
23.6333746
24.1110175
24.4792006
24.7876783
24.4592988
25.2553704
25.2752722
25.3349775
25.4444374
25.3449284
25.862375
25.3648302
24.9966471
24.817531
25.5339954
24.9667944
25.0762543
25.2354686
25.5538972
26.141
26.330067
26.0812946
25.9718348
25.9817857
25.5837499
25.6832589
25.6534062
25.6235535
25.762866
25.8126205
25.862375
26.0315402
26.5688885
26.9967769
26.7281028
26.8077099
26.2405089
25.8922276
26.3499688
26.5489867
26.1310491
26.3499688
26.5091831
26.3798215

8.66
8.94
9.47
9.22
9.16
9.12
9.52
9.85
9.56
9.28
9.31
9.43
9.5
9.71
9.53
9.53
9.51
9.8
9.71
9.79
9.94
10.17
10.3
10.09
10.26
10.69
10.44
10.64
10.43
10.37
10.27
10.13
9.75
9.91
9.87
10
10.35
10.47
10.33
10.46
10.78
11.02
10.6
10.75
10.72
11
10.96

35.46
35.61
35.78
35.3
35
34.92
35.08
35.71
35.26
34.86
34.41
33.57
33.61
33.64
33.31
33.3
33.36
33.33
33.66
34.05
34.37
33.79
33.8
34
34.12
33.99
33.81
33.89
33.98
34.01
33.83
33.34
32.03
33
32.92
32.56
32.35
32.22
31.92
31.73
31.66
32.19
32.16
32.39
32.82
32.81
32.69

162.6
162.77
164.61
165.53
164.76
152.96
152.48
151.02
151.84
148.17
152.13
153.73
151.52
149.62
149
148.49
153.02
152.42
150.66
151.41
151.97
160.58
160.27
158.81
156.58
154.52
155.4
159.38
159.33
159.61
160.29
159.78
160.91
160.8
160.91
159.6
162.29
162
161.75
162.8
163.54
164.65
165.01
164.97
163.63
165.34
165.76

15.25
15.28
15.05
15.08
15.29
14.62
14.47
14.47
13.69
13.38
13.01
13.03
13.1
13.62
13.96
13.73
13.73
13.82
13.58
13.73
13.92
13.68
13.74
13.83
13.82
13.8
13.71
13.75
13.7
13.61
13.55
13.48
13.24
13.66
13.66
13.7
13.7
13.71
13.79
13.74
13.93
13.92
14.07
14.38
14.38
14.42
14.83

620.77
628.07
621.23
612.17
609.81
596.78
620.74
638.39
631.02
628.91
616.13
608.55
615.17
614.64
617.37
625.5
622.51
627.3
618.72
615.62
617.31
646.31
628.98
625.7
616.84
610.45
602.64
590.12
573.97
556.45
540.81
546.9
532.65
523.35
510.62
506.88
519.6
521.16
520.67
537.05
539.43
546.51
538.36
535.87
537.39
531.92
523

31.06
26.419625
31.03 26.2604107
31.07
26.141
31.33
26.09
31.7
26.59
32.04
26.54
31.89
26.85
31.89
28
31.71
27.95
31.44
28.99
31.94
28.86
31.78
28.96
31.89
28.44
31.54
28.4
31.31
28.66
31.43
29.11
31.48
29.55
32.23
29.8
32.97
29.68
32.82
29.44
32.6
28.66
32.46
28.24
32.59
28.66
32.27
28.66
32.58
28.8
32.28
29.23
32.02
28.99
31.24
28.27
30.5
28.99
31.77
29.48
30.87
29.44
30.76
29.8
30.3
29.02
30.7
28.11
30.37
27.94
30.34
28.34
30.49
28.02
30.9
27.16
30.63
27.68
31.2
28.04
31.31
27.79
31.44
28.04
31.48
28.66
31.25
28.49
30.83
28.53
30.43
28.3
30.11
28.56

10.91
10.79
10.59
10.24
10.61
10.71
10.87
10.98
10.94
11.43
11.64
11.48
11.28
11.17
11.44
11.36
11.32
11.82
11.74
11.82
11.58
11.67
11.73
11.96
11.97
11.79
11.83
11.79
11.87
12.23
11.85
11.8
11.72
11.63
11.45
11.43
11.56
11.28
11.33
11.3
11.79
11.82
11.87
11.81
11.8
11.71
11.8

32.89
32.54
32.38
32.21
32.89
32.74
33.16
33.2
33.68
33.7
34.02
34.17
34.28
34.05
34.33
34.57
34.71
35.11
34.79
34.98
34.79
34.47
34.34
34.79
35
34.85
34.52
34.74
35.27
36.42
36.54
36.89
37.29
36.48
35.63
36.01
36.42
35.72
36.06
35.99
36.65
37.1
37.15
37.3
37.37
37.36
37.31

165.41
165.91
165.85
164.5
165.78
166.53
168.66
169.89
169.12
170.28
172.67
170.05
169.16
167.65
170.19
170.61
171.38
173.05
175.9
174.7
173.59
172.3
171.67
172.17
167.78
166.63
169.53
168.25
167.83
169.48
168.89
166.64
164.08
164.15
163.59
166.46
169.87
169.45
167.7
169.38
172.37
173.66
172.67
173
175.7
175.58
175.07

14.76
14.71
14.38
14.46
15.07
15.09
15.69
15.69
16.38
16.09
16.11
15.68
15.64
15.6
15.26
15.42
16
16.34
16.4
16.3
15.99
16.38
16.32
16.88
16.88
16.78
17.58
17.73
17.57
17.5
17.54
17.48
17.44
18.09
18.44
18.29
18.32
18.28
17.87
17.74
18.28
18.23
18.22
18.25
18.15
18.25
18.19

506.8
509.05
507.48
517
529.59
528.06
535.03
543.9
552.52
559.49
559.3
548.12
548.54
543.84
544.4
544.33
544.99
556.88
552.43
538.52
537.72
534.27
538.55
542.62
541.05
548.47
544.42
539.89
539.57
544.73
534.98
535.81
530.69
522.64
523.66
518.16
518.52
518.79
511.58
512.92
514.45
515.86
524.8
527.45
528.34
528.79
531.65

30.47
30.5
30.99
30.9
30.67
31.36
31.24
31.47
31.92
31.96
31.9
32.41
32.99
32.93
33.08
32.59
32.97
33.23
32.97
32.77
33.47
33.81
33.77
34.11
33.83
33.68
33.32
32.37
32.58
32.41
32.91
32.89
32.85
32.91
32.81
33.14
33.3
33.35
33.36
33.41
33.48
33.29
32.88
32.98
32.96
32.86
32.38

28.99
28.53
29.91
29.98
30.84
31.33
31.79
31.15
31.85
32.63
32.12
32.42
32.45
32.39
32.5
32.1
31.94
31.95
31.83
31.53
32.59
34.04
33.33
32.98
33.19
33.37
33.56
33.57
34.54
33.87
33.36
33.23
33.59
33.57
33.9
33.49
32.99
32.02
32.24
32.16
32.47
32.43
32.29
32.28
32.8
31.59
30.62

11.73
11.52
11.67
11.61
11.59
11.66
11.65
11.58
11.58
11.63
11.73
12.28
12.42
12.78
12.74
12.69
12.67
12.64
12.65
12.66
12.7
13.27
13.16
13.22
13.32
13.31
13.44
13.36
13.31
13.12
12.99
13.13
13
13.15
13.27
13.16
13.43
13.66
13.62
13.72
14.2
13.89
13.87
13.86
13.64
13.81
13.24

37.53
37.03
37.47
37.88
38.34
38.66
39.19
39.9
41.04
42.23
41.43
41
42.44
42.36
41.48
41.59
41.1
41.46
40.7
41.44
41.99
42.86
42.6
42.5
42.18
42.4
42.61
42.23
42.06
42.24
42.4
42.65
42.94
43.42
43.44
42.85
42.56
42.97
43.09
43.47
43.31
43.21
44.11
43.42
43.73
43.74
43.06

175.62
186.01
184.45
183.58
184.36
184.12
187.8
189.4
188.54
185.64
187.93
185.83
189.16
190.15
190.68
189.15
190.95
189.6
190.22
190.6
191.34
194.53
194.02
194.32
192.33
191.81
194.41
193.49
196.65
197.08
197.23
198.42
197.48
199.94
199.96
199.82
199.98
198.71
199.68
203.01
205.18
202.64
201.2
201.32
201.87
201.07
199.33

18.91
19.62
19.87
19.25
19.43
19.97
19.53
19.74
19.86
19.38
19.33
19.82
19.43
18.7
18.93
18.46
18.6
18.81
18.53
18.31
18.37
19.06
18.71
18.58
19.02
19.19
18.89
19.19
19.12
19.72
19.54
19.7
19.06
19.68
19.44
19.21
19.51
19.68
19.4
19.24
19.22
19.31
19.76
19.72
19.5
19.58
19.2

533.13
545.26
545.34
545.09
540.54
552.18
556.36
553.38
548.95
554.28
555.69
558.25
557.97
556.8
556.86
559.58
557.47
557.32
553
548.77
550.3
553.95
552.33
554.59
559.73
600.18
603.71
596.07
596.02
580.47
574.38
592.62
590.94
588.38
587.6
595.17
591.6
591.15
591.09
603.53
605.9
601.04
593
604.25
603.17
597.33
585.91

31.72
32.57
32.38
32.72
32.89
32.96
32.91
32.7
32.92
32.98
33.4
33.3
32.99

30.41
30.32
30.18
30.03
30.36
30.19
30.13
30.19
30.05
30
30.15
30.12
30.12

13.28
13.12
13.37
13.62
13.97
13.9
13.8
13.86
13.41
13.14
13.2
13.01
13.14

42.7
40.64
39.99
38.51
39
40.44
39.76
40.63
40.97
40.84
41.2
40.71
40.48

200.12
197.81
197.81
199.69
201.67
202.43
201.99
202.98
206.51
207.67
207.22
207.4
208.72

19.02
18.99
18.7
18.66
18.76
18.97
18.75
18.93
19.15
19.41
19.38
19.23
19.59

582.05
572.37
575.85
578.54
584.62
590.82
594.39
598.39
594.38
584.84
520.91
512.38
505.98

fomento eco Genoma Lab Geo

89.3119635
26.97
90.2509266
27.38
88.2533286
27.46
88.3361782
27.16
87.9587519
26.81
86.6239514
26.92
87.0013777
26.77
87.5076814
27.65
87.4248317
27.97
87.0197888
28
84.6999975
27.51
85.592933
27.46
84.3870098
28.02
86.3017581
28.09
84.8288748
27.45
82.9049209
27.2
81.597737
27.01
82.7208105
26.91
83.6781847
27.11
84.1200497
27.56
82.9325375
28.02
83.1626755
27.71
84.0740221
28.59
85.9795649
28.9
85.6849882
28.57
85.2891508
28.99
85.8690987
28.93
85.9519483
28.76
86.1820864
28.47
85.8875097
28.29
86.0071815
28.92
86.2649361
28.53
87.3327765
28.44
88.1888899
28.69
87.0289943
28.81
87.9403409
28.81
86.7528287
26.1
87.1394605
25.37
87.1854881
25.24
87.783847
23.41
88.1244513
23.18
88.9161261
24.29
86.9645556
24.45
89.0357978
24.46

17.36
17.58
18.26
19.36
19.09
18.6
19.05
19.16
19.1
19.31
18.79
18.85
19.08
20.05
20.2
19.93
20.29
20.76
21.32
21.04
21.2
20.95
20.69
20.61
20.71
21.57
21.91
21.86
22.42
22.12
22.19
18.99
19.22
18.77
18.94
19.71
19.25
19.45
19.44
19.16
18.77
18.14
18.39
18.67

Gfnorte
41.8795459
42.502989
42.9878893
43.0373689
43.5420609
44.2545674
45.0264494
46.1743764
47.2233443
47.6884527
47.391575
47.638973
46.9462584
50.083266
50.8452521
50.2712885
51.4192156
51.0530665
51.4390074
52.1218261
52.0426587
51.3499441
51.3994238
50.6572295
50.4098315
50.7166051
50.6077499
50.5681662
51.4291115
52.2405772
52.7551652
52.8640204
52.9629796
52.7254774
52.9233959
53.4379839
54.0416352
53.2796491
53.6952779
53.6754238
52.3749836
52.7919186
52.156589
54.1022859

Ginbursa
25.3690195
25.1811741
25.2207205
25.7348238
25.9721022
25.2998133
25.5272052
25.7743702
26.1204013
26.1599477
26.1401745
26.4565457
26.4169993
26.4367725
26.5158653
26.4763189
26.5751849
26.7828036
26.8124634
27.0398552
27.7319173
27.7418039
26.5158653
26.3576797
26.6246179
26.8915562
25.9819888
26.0907415
26.8322366
26.871783
27.0794016
27.1387212
27.0991748
27.118948
27.0497418
26.8618964
26.3477931
27.118948
27.0003088
27.2375872
26.2192673
25.6458444
24.7263904
24.8648029

Gmxico
34.9128167
35.2478725
35.831827
35.6307935
35.3818949
35.2191535
35.3723219
36.25304
36.8944326
37.7751508
37.2294884
37.5071061
37.7177126
38.4931275
38.3399591
38.0336224
38.272948
37.870881
39.2493964
39.6131713
39.4217108
39.1632392
39.7376206
39.8812159
40.1492606
40.6374848
40.312002
40.2354178
40.4460243
40.4173052
40.5226085
40.1396876
39.2408215
39.7434133
38.8928733
39.5887696
39.095843
39.2698171
38.5545903
38.6512426
39.134504
39.9367178
39.134504
38.8638776

Gmodelo
81.8467021
81.772708
81.9391947
81.8004558
82.0409365
80.5425564
80.8755298
82.7253818
80.9772716
80.8570313
78.3134847
78.8036955
77.6752858
78.0452562
78.0637547
77.360811
76.1029116
74.0218281
73.5316173
73.910837
73.8923384
74.4565433
74.7247719
74.0773237
75.3722201
75.4832112
74.2438103
73.3188843
73.7443503
75.7699382
77.897268
77.1295795
77.5550454
78.6002118
76.4081372
77.0740839
77.0093391
77.0000898
79.4326452
77.8047754
77.148078
77.6752858
77.7400306
77.6197902

88.7412212
88.3085617
86.6975955
86.5134851
87.3880096
87.3511875
87.553709
88.9161261
88.7504267
87.6733807
87.4524482
86.7896507
89.8090616
90.3429818
90.1588714
92.3681964
92.202497
91.8434817
92.1288528
96.9617513
99.1066377
100.275739
98.5727175
99.6865855
97.8546868
98.1216469
99.4196254
100.165273
99.9995732
98.3978126
97.3299721
98.9409383
99.0882266
98.5911285
98.7752389
100.008779
101.076619
103.265995
101.7666
102.573966
102.756585
103.073765
102.910369
105.101792
106.87992
108.004466
107.523891

24.03
24
23.5
24.22
24.39
24.52
24.41
23.98
24.67
25.28
24.4
23.87
24.29
24.11
23.86
23.68
23.77
23.52
23.03
23.32
23.51
23.71
23.5
23.5
23.13
23.3
23.65
23.73
23.81
24.44
23.67
23.33
23.17
22.99
22.42
21.88
22.62
22.85
22.98
23.73
25.91
26.21
26.27
25.62
25.46
25.66
26.04

19.13
19.13
18.61
18.68
19.32
20.15
20.34
20.35
20.61
20.94
20.4
19.93
20.32
20.24
20.25
20.06
20.05
19.94
19.72
20.01
20.26
19.95
19.28
18.84
18.66
18.89
18.75
18.19
18.38
18.64
18.49
18.72
18.55
17.58
16.73
17.02
16.77
16.72
17.37
17.79
16.44
15.83
15.07
14.97
15.28
15.12
15

55.9387855
56.5046259
54.9957181
55.5218505
55.5218505
56.8619988
57.1697366
57.1995177
56.4748449
56.4649178
55.8792234
56.0579098
56.3259395
55.7998072
56.0182017
56.4946989
56.3656476
56.4053557
56.544334
56.5641881
56.6038962
57.1498826
56.4252097
56.5741151
56.9612691
57.5171825
58.4205417
61.5574816
64.0392379
62.7983597
60.2868224
60.2868224
60.0187928
59.9493036
60.5945602
61.4383573
63.9995298
63.5925217
62.6494544
61.5078465
61.4482844
61.2398168
62.4608409
61.694267
62.739595
63.7152346
62.2119533

24.736277
25.1020813
24.0442149
24.6077512
24.9933287
24.6967306
25.2108339
25.4481124
25.8831228
25.9721022
25.6952774
25.7249372
25.902896
26.0215352
25.705164
25.9622156
26.6542777
26.6641643
26.6147313
26.0709682
27.168381
27.2870202
26.871783
26.5850715
26.6246179
26.5652983
26.7037107
27.4254327
27.6429379
28.038402
27.7615771
27.7714637
27.7418039
27.7220307
27.6528245
27.5737317
27.5539585
28.0087421
28.2657938
28.335
28.52
29.33
29.45
30.15
30.46
30.29
28.65

39.1828301
38.4289424
37.4720849
37.6557242
38.6899035
39.1634996
39.008856
39.4921174
39.434126
39.6370958
39.7240828
39.1924953
39.2601519
38.5159294
38.6319122
39.3664694
39.4921174
38.8832081
38.7672253
39.008856
39.4437912
39.3278085
38.6415774
37.9553463
37.3271065
37.8103679
38.6802383
38.6705731
38.4869337
39.3664694
39.8014046
39.4631217
39.434126
38.9508646
39.1151735
39.1055083
38.8348819
38.5159294
38.8445471
39.4534564
39.4534564
39.3471389
39.9657135
39.6081001
39.0210235
39.1286542
38.9231774

77.3423124
77.6660365
77.7030336
77.3145647
78.0452562
80.1540875
82.1241799
82.1704262
81.6709661
83.1508477
81.809705
81.809705
82.0409365
81.9391947
82.2999158
83.2988359
82.7623788
82.8363729
82.3461621
82.5126488
86.0273676
88.1916945
86.7118129
85.7498898
83.7520497
83.7612989
84.0942723
83.9925304
83.7890467
85.0839431
84.3532516
84.5659845
86.4158365
88.0252078
90.4115169
90.6605648
89.6053591
89.5956783
89.0535542
89.24717
88.9954695
92.5967221
93.8165012
94.4941562
92.5386374
91.9481094
89.6053591

106.870309
107.84107
106.30323
105.207518
104.332872
104.775001
105.620813
106.005273
106.322453
106.649244
107.917962
108.619602
108.052523
108.427372
105.98605
105.716928
106.678078
107.110596
106.139834
105.659259
106.447402
106.678078
108.533099
109.503861
111.060924
109.917155
108.850278
109.407746
110.897529
111.733729
113.992433
116.539481
112.348866
112.281585
114.405727
116.135798
116.558704
116.539481
116.126187
115.876287
115.857064
115.530273
111.647226
113.329239
111.839456
110.657241
110.993644

25.03
25.01
23.85
24.25
23.94
24.82
24.6
24.86
24.7
24.72
24.98
24.98
24.96
25.15
24.99
25.14
25.25
25.31
24.9
24.73
24.6
24.22
24.09
24.53
25.04
24.79
25.48
25.13
24.96
25.45
25.11
25.19
25.69
25.6
26.38
26.99
26.95
26.69
26.88
26.22
26.77
26.71
27.35
27.25
27.41
27.45
27.19

14.53
13.95
13.7
13.93
13.92
14.02
14.17
13.88
13.67
13.69
14.03
14.05
13.81
13.72
13.59
13.52
13.42
13.5
13.41
13.36
12.58
12.7
12.15
12.27
12.37
12.72
13.43
13.89
13.9
14.71
14.74
15.19
14.76
14.46
15.08
15.09
15.43
15.96
15.63
15.06
14.89
15.29
15.73
15.7
15.83
15.84
15.43

60.3701848
57.7917089
59.2651237
61.0471591
59.6732994
60.1212971
59.6732994
59.6036108
59.1854796
59.2253016
59.6533884
61.8535551
63.0681267
63.8446561
62.3811969
58.8370369
59.9520535
60.5095618
61.8336441
61.8535551
61.1765807
62.3115083
60.6389834
60.808227
61.754
62.1024427
64.5614525
66.7417082
64.531586
66.5326426
67.7372588
68.1852565
68.1056125
66.0846449
68.8423199
69.7283598
68.6133432
67.7671253
66.6421532
65.8556682
65.3180709
67.6277482
67.5680152
67.7273033
69.7681819
71.9982151
74.3974919

28.3
26.69
27.02
28.15
28.55
28.28
28.12
28.69
29.24
29.12
29.35
29.49
28.74
29.71
28.83
28.55
28.34
28.14
28.95
29.22
27.98
27.16
27.8
29.2
28.73
28.78
28.67
28.59
28.48
29.35
28.57
29.1
29.78
29.39
30.33
31.22
31.88
31.79
31.61
31.64
32.22
31.84
33.2
33.19
32.89
33.56
34

38.306747
36.7216402
36.6335787
36.2226251
35.8703792
36.3693943
35.7333946
36.1345636
36.4868096
36.1443482
36.5063788
36.7314248
36.5944403
36.927117
36.0367175
36.3106866
35.8801638
35.5083486
35.6257639
35.8899484
34.9995489
34.3831185
34.1874263
34.8136413
35.8899484
37.1130246
37.9251472
38.081701
37.3772091
38.1599778
37.3967783
37.4848398
37.4163475
37.7392396
38.7372698
38.9818851
39.5396078
39.2754233
38.6687775
37.8468703
38.4143777
38.3165316
38.2676085
37.5729013
37.7196704
37.7588088
37.2402245

89.6440822
88.1435603
87.6207979
84.6003925
85.3361323
85.9072987
85.9653834
85.8588947
91.2704543
90.4282259
89.7505709
93.0420382
96.8853105
96.3431864
96.7885026
95.2492576
93.0033151
95.4719156
96.1302091
98.4051939
98.1147703
96.7497794
96.5561637
99.0247643
94.5909641
92.9258688
95.0653226
94.1940518
92.1320443
94.8233029
113.139351
109.083101
109.780118
113.981579
114.194557
114.339768
115.007743
114.707638
117.302089
117.408578
117.089112
117.040708
116.730923
117.292408
116.150075
115.888694
115.056147

110.080551
110.657241
111.397327
111.906736
111.464607
109.205904
111.012867
113.675253
112.915944
109.378911
111.925959
111.281989
110.195889
109.551918
110.224723
109.955601
110.176666
110.734133
109.1194
109.138623
108.792609
109.138623
108.465818
108.446595
106.120611
104.352095
104.054138
105.640036
105.524698
106.005273
106.995258
107.322049
106.870309
108.840667
108.619602
108.513876
109.263573
107.850682
108.398538
108.600379
109.532695
110.897529
111.733729
113.165843
112.790995
113.569527
114.088548

26.72
27.09
26.65
26.98
26.96
26.95
26.49
26.72
26.81
26.81
26.91
26.97
27.78
27.85
27.84
27.55
27.72
27.85
27.75
28.14
28.35
28.15
27.94
28.08
27.92
27.97
27.92
27.77
26.98
27.06
26.89
26.9
26.52
26.51
27.02
26.96
27.2
27.46
27.79
27.92
28.04
27.96
27.97
27.94
27.67
27.7
26.01

15
14.91
14.79
14.35
14.26
13.77
13.78
14.11
13.48
13.98
14.05
13.77
14.06
13.9
13.93
13.88
14.24
14.1
14.12
14
14
14.13
14.26
14.32
14.28
14.69
14.45
14.22
14.08
13.98
13.94
13.97
13.36
13.58
13.57
13.39
14.19
14.69
14.95
15.18
15.97
16.14
15.68
15.57
15.9
16.56
16.28

72.5855899
70.853332
72.6552784
73.8300281
73.4019413
73.0734097
72.2072807
71.6199059
73.0435431
70.893154
69.2903176
68.7925423
71.6199059
70.8433764
70.9827535
70.972798
69.8677369
69.121074
67.8666803
69.4993832
69.6586713
68.5635657
68.254945
67.9562799
66.1941554
67.1996615
66.8014413
68.1454345
68.4739662
68.5038327
68.2449895
67.8766358
66.9706848
68.4938772
67.26935
67.8268583
67.6078372
68.6033877
68.8920974
69.8378704
71.1719081
71.5900394
71.5601728
70.3057792
69.3898727
69.9573365
69.6487158

34.2
33.69
34.04
34.29
33.81
33.41
33.67
34.02
34.3
34.64
33.98
33.76
33.45
33.49
33.19
32.49
31.89
32.29
32.42
32.45
32.34
36.22
36.77
36.31
36.22
35.98
35.95
36.38
37.19
37.44
37.16
36.82
35.76
35.64
34.81
34.61
34.78
34.67
34.91
34.82
34.53
35.53
35.59
36.18
36.11
36.69
36.46

36.477025
36.8292709
36.4476711
36.1052098
35.7431792
35.5964101
36.1345636
37.7979473
37.8664395
36.477025
37.2597937
37.0249631
38.1599778
38.8025681
39.0398323
39.0793763
39.3561844
39.8109406
39.7120806
39.5934485
39.9790027
40.3843289
40.3348989
39.7911686
40.3348989
40.8588571
40.671023
40.651251
39.5143605
39.0398323
39.3067544
39.5341325
38.6740501
39.1189203
38.8025681
38.604848
39.8109406
41.1257792
41.7782555
41.4421314
41.7090535
42.1044937
42.875602
42.5691359
41.7090535
41.4915614
41.1653232

115.075508
116.062948
116.517945
118.492826
119.441543
118.599314
117.021346
115.985502
116.053268
116.091991
116.905177
116.953581
115.753163
115.47242
115.453059
115.598271
114.756042
114.862531
115.230401
115.298166
115.443378
115.22072
114.891573
114.891573
115.849971
114.998062
115.443378
115.820929
116.062948
115.917737
116.934219
117.060069
115.569228
115.685398
115.491782
115.317528
114.591469
114.146153
114.678596
113.836367
114.068706
112.326165
111.319363
112.01638
112.229357
112.490738
112.452015

113.511858
113.713699
113.223512
111.99324
113.483023
113.953987
113.377296
113.636807
112.973613
114.915137
117.183452
116.760546
115.857064
115.261151
115.520662
115.232317
114.338447
118.058099
118.990415
118.903911
118.500228
117.241121
117.096948
115.962791
114.665238
114.588346
116.424143
114.74213
117.92
118.18
117.46
116.78
116.41
116.76
116.9
120.61
122.57
121.7
121.45
122.16
122.73
125.04
126.42
126.85
127.71
126.84
126.21

25.17
24.42
24.8
24.84
24.89
24.89
25.52
25.39
25.51
25.56
25.7
25.62
25.61
25.46
25.69
25.59
25.6
25.81
25.58
25.61
25.72
25.31
25
25.95
26.26
25.86
25.31
25.52
26.1
26.48
26.65
26.58
26
25.74
25.3
25.08
25.29
25.13
24.71
24.94
25.44
25.59
25.69
26.12
26.15
25.97
25.86

16.16
15.85
15.74
15.6
15.74
15.79
15.97
15.97
15.78
16.03
16.39
16.69
16.49
16.2
16.73
16.5
16.72
17.48
17.87
17.6
17.39
16.77
16.86
17.21
17.4
16.55
16.14
15.86
15.74
15.62
15.44
15.55
15.37
15.25
15.14
15.39
15.16
14.93
14.7
14.85
15.04
15.01
15.27
15.39
15.53
15.45
15.34

69.0513855
70.4650672
71.7095054
70.5944888
71.0026645
72.4362573
75.1740213
75.6319745
75.542375
77.2248554
77.2348109
76.7967687
75.1740213
75.2735764
76.0102837
76.6872581
76.5677921
76.4383705
76.2890379
75.4129534
73.5397798
72.731431
71.7534288
72.8312271
73.040799
72.1825522
71.3941626
71.334285
72.601696
73.300269
71.8133065
72.4021037
71.3941626
71.4041423
70.6756304
70.9750188
71.9829599
71.0249169
70.9849984
71.9131026
72.3122872
72.8412068
73.819209
74.0587197
73.8591274
73.9589236
74.7473131

35.42
35.85
35.92
35.9
36.5
36.02
36
36.05
36.12
36.67
36.63
36.3
35.07
34.8
34.76
35.23
36.02
36.68
36.72
36.7
36.7
36.55
35.66
35.24
35.78
35.1
35.63
34.96
34.87
35.21
35.34
35.65
35.14
34.98
34.5
34.23
34.18
34.05
33.38
33.98
34.57
34.91
34.75
34.79
35.16
34.92
34.94

41.0565772
41.5805354
41.0862352
41.4421314
41.8474576
41.9957476
42.4603899
42.1934677
41.9957476
42.3219858
42.4999339
41.7090535
41.9166596
41.2542973
42.2527838
41.2147533
41.2938413
41.5508774
41.5311054
41.2147533
41.2641833
41.0466912
40.9774892
40.8094271
41.2839553
41.5409914
41.4421314
41.2147533
41.4816754
42.0685864
41.9989529
42.2774869
41.660733
41.1136126
40.5664921
41.0041885
41.1434555
39.9099476
39.4921466
40.1884817
40.5068063
41.1832461
41.6905759
41.7403141
41.9293194
41.6706806
42.0188482

112.413292
112.519781
112.161591
112.461696
112.006699
112.326165
112.171272
112.287442
112.045422
111.261278
112.02606
112.490738
111.667871
111.696914
111.696914
111.087024
111.106386
111.067663
110.903089
111.241917
111.667871
111.319363
111.338725
111.319363
111.464575
111.183832
112.587546
112.01638
111.716275
112.180953
111.871168
111.174151
110.409369
111.222555
111.125747
111.880849
111.967976
112.471377
113.352328
113.100628
113.100628
113.25552
113.139351
111.658191
112.490738
112.190634
112.645631

125.99
126.66
128.22
128.24
126.36
127.35
128.13
130.46
127.07
124.66
126.01
126.45
128.92
127.89
127.73
128.82
129.25
128.46
128.12
130.64
129.31
129.11
130.33
129.38
129.71
130.25
132
133.31
134.25
134.68
134.7
135.34
134.62
135.11
134.95
137.88
138.36
137.8
138.45
139.31
140.47
141.85
137.29
139.95
139.79
139.62
139.11

25.59
25.72
26.26
26.34
26.51
27.18
27
27.16
26.92
26.64
26.79
26.85
27.3
27.33
27.07
27.2
26.7
26.72
26.97
26.73
26.59
26.91
26.97
26.88
27.47
27.49
28.05
28.55
28.58
28.37
27.3
27.85
27.96
28.44
28.47
28.73
28.73
28.69
29.13
29.04
29.07
29.1
29.03
28.81
29.27
29.57
29.22

15.47
15.05
15.35
15.87
15.21
14.79
14.91
14.2
13.97
14.35
14.25
14.92
14.99
14.99
15.27
15.12
15.05
15.02
15.05
15.08
15.12
15.46
15.91
16.24
16.12
15.61
15.94
15.56
15.68
15.09
15.2
15.23
14.83
14.82
14.74
14.47
14.31
14.37
14.49
14.59
14.66
14.83
14.86
14.8
14.85
14.67
14.38

75.1464977
73.9689032
76.4737865
78.6892609
78.7690978
78.1204229
78.868894
81.5633899
82.9006582
81.0644092
81.3338588
81.6532064
83.7189866
84.3277431
81.8128802
81.4037161
82.3617591
81.7530026
82.0823298
83.7489255
83.2798836
86.5631768
85.1660307
83.6391497
84.8367035
85.5153173
86.7727487
86.1839514
84.8766219
86.4334418
87.0022798
88.2597113
89.3474893
89.2177543
90.7845537
90.0859807
89.8165311
88.9283454
89.587
92.59
89.27
87.95
87.67
87.7
87.11
86.44
85.42

35.23
35.85
35.72
35.29
35.88
35.75
36.14
36.01
36.08
36.72
37.98
39.79
41.11
40.17
39.95
39.5
39.65
39.49
39.48
39.37
39.21
40.29
39.07
38.65
38.77
37.93
37.83
37.63
37.24
37.34
37.13
37.12
36.99
36.7
36.49
36.97
37.04
36.94
36.48
36.78
36.66
36.03
35.63
35.15
35.35
35.17
35.62

42.1481675
41.8596859
42.7350785
42.8544503
44.4858639
44.9434555
45.4010471
45.5204188
44.8837696
43.8890052
45.013089
45.0628272
46.1172775
46.2963351
46.5549738
46.604712
46.495288
46.5848168
46.5151832
46.5450262
46.5052356
47.2015707
47.9973822
48.5643979
48.1366492
47.1319372
47.5994764
47.5397906
47.2910995
47.2712042
47.0424084
47.4104712
47.947644
48.673822
48.7235602
48.5743456
49.3005236
49.6387435
49.4696335
48.813089
49.1910995
47.6591623
47.1319372
48.7036649
49.8575916
49.7481675
48.6141361

112.519781
112.171272
112.781162
112.287442
111.638829
111.416171
110.815962
110.757877
110.138307
110.041499
108.976613
109.596183
109.886607
110.428731
110.41905
111.658191
112.364888
112.839246
113.023181
113.110308
112.316484
111.551702
111.658191
111.232236
110.757877
110.564262
110.070542
110.254476
110.438411
109.828522
108.966932
109.702672
109.199271
109.828522
109.663949
108.899166
109.780118
109.276717
111.096705
111.861487
111.997018
112.335846
104.736428
104.562174
106.053015
107.21471
107.853641

139.13
138.95
138.61
141.24
140.4
140.44
140.91
143.32
144.07
143.22
145.06
147.24
145.33

28.44
28.1
27.9
28.75
28.49
29.18
29.14
31.39
31.41
30.63
31.16
30.68
31.18

14.06
13.43
12.64
12.5
12.42
12.17
12.3
12.4
12.14
11.53
10.06
10.21
10.78

87.6
88.05
88.09
87.83
86.14
86.94
88.49
90
89.38
88.6
89.96
89.43
88.73

35
34.63
35.72
36.64
35.55
35.83
35.62
35.96
35.72
36.04
36.6
35.91
35.61

49.0518325 108.357042
48.8926702
108.328
48.8727749
108
49.678534
108.83
48.4848168
113.58
49.1910995
113.79
49.3801047
113.9
49.6586387
113.31
49.0319372
113.53
48.8727749
114.72
49.4
114.41
47.58
115.06
47.17
115.5

Gaer pac
Gruma
Homex
ica
43.936701
26.4
39.03
44.3181122
26.59
39.85
43.7692523
26.98
39.48
43.8994902
27.24
40.67
44.3925338
27.17
39.64
44.4390474
27.72
39.59
44.4762582
27.67
39.1
44.6157989
28
39.79
43.7599495
27.28
40.54
43.9273983
27.45
41.97
43.7320414
27.26
41.84
44.0483336
27.03
42.03
44.1692688
26.95
41.95
44.708826
27.01
43.42
44.7460368
27.02
44.39
45.062329
26.78
44.19
45.0995398
26.45
44.55
44.708826
26.53
44.97
44.6344043
27.31
44.97
45.4344374
27.8
44.57
45.2018696
27.5
44.28
44.8948802
28.2
44.15
45.4437401
28.84
43.86
45.8809675
29.23
43.64
45.639097
29.99
43.23
45.4995564
29.6
43.74
45.1088425
29.41
44.96
44.6623124
29.11
45.44
44.8669721
28.75
46.44
45.5367672
29.02
47.03
44.7181287
28.82
47.34
44.5413772
29.14
42.93
45.2576859
28.8
43.07
45.2297778
29.32
43.18
44.7274314
29.02
44.08
45.0065127
29.35
44.7
44.643707
28.92
44.38
45.3414103
29.21
44.98
45.5739781
30.99
44.96
45.5925835
30.86
43.51
46.0391136
30.79
43.91
45.0344209
30.69
38.67
44.6995233
31.42
38.6
45.0716317
31.95
38.67

CH
16.94
17.42
17.53
17.27
17.05
16.6
16.85
17.17
17.57
18.05
17.41
17.44
17.49
18.02
18.43
18.76
19.02
19
20.76
20.39
21.3
21.31
21.26
21.58
21.52
21.29
21.58
21.51
21.73
22.4
23.97
23.04
23.71
23.94
23.84
24.28
23.96
24.25
25.44
25.21
24.94
24.58
23.59
24

46.93
46.89
47.25
47.74
47.08
46.36
46.75
46.85
47.02
46.86
46.52
46.6
46.26
46.75
47.62
48.27
47.16
46.98
47.74
47.69
47.58
47.52
48.24
48.35
48.73
48.9
48.94
48.57
48.58
48.86
48.6
50.36
49.15
49.77
49.34
49.24
49.34
49.66
49.77
49.91
49.77
51.37
51.52
51.84

Kimberly
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938

Liverpool
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938

45.0251182
45.1553561
44.6530097
44.643707
44.7274314
44.932091
44.7646423
44.7832477
45.6297943
46.1786542
45.8437567
45.9088756
45.4437401
45.9367838
46.0112054
46.5135518
46.764725
46.699606
45.2483832
43.9832146
44.1971769
45.0344209
44.8297612
45.1739615
45.0716317
45.4530428
45.704216
45.6018862
46.1321407
47.118228
47.0158982
47.2298605
46.6623952
46.9507792
47.4531256
47.8531421
48.0112882
48.5136345
47.0252009
46.4391301
46.2902868
46.280984
46.4856437
47.053109
46.1693515
46.7926331
46.3647084

31.48
31.26
30.85
31.07
31.38
31.51
32.11
31.99
31.83
32.7
34.24
34.07
33.93
33.24
32.88
33.5
33.53
33.51
33.88
34.39
34.41
34.7
34.08
34.12
34.4
35.88
37.3
37.1
35.67
36.64
36.85
37.4
36.42
36.58
37.2
38.94
35.84
34.66
36.1
35.36
34.37
34.16
33.2
32.78
32.85
33.75
32.89

39.28
38.67
37.76
38.35
39.1
39.87
39.58
40.5
41.19
40.81
40.57
39.74
40.96
40
40.28
41.41
40.56
40.28
39.73
39.89
39.37
39.16
38.15
37.08
35.41
35.75
36.3
35.86
35.43
36.86
36.71
36.57
36.66
37.3
36.83
36.07
36.44
36.79
36.47
37.48
37.49
35.37
35.13
34.52
34.07
33.73
32.93

23.84
23.38
22.37
23.39
23.45
23.11
22.53
23.55
23.76
24.44
24.24
23.84
24.19
23.66
23.98
24.21
23.89
23.69
24.08
24.36
24.37
23.91
23.35
22.9
21.86
22.66
23.63
22.95
22.75
23.27
23.26
23.41
23.18
23.02
22.99
23.2
23.26
23.93
23.57
23.56
24.16
23.87
24.34
24.02
23.98
24.04
23.98

52.5
53.72
52.75
53.44
54.81
55.72
56.45
57.24
58.59
60.78
60.61
61.23
60.96
60.3
60.59
61.86
60.71
59.87
59.76
61.32
62.17
62.16
61.89
62.3
61.98
62.16
64.13
64.29
65.08
67.3
66.31
64.54
60.3
59.11
58.82
58.55
58.65
58.25
59.07
60.04
60.19
60.31
60.84
61.57
63.68
64.77
64.57

23.8906909
23.7884437
23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463

23.8906909
23.7884437
23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463

46.8484494
46.3740112
44.5971935
44.7460368
44.6902206
44.9786046
45.2762913
45.415832
45.9088756
46.1750677
46.300047
46.7903507
47.1460612
48.8092481
48.530448
48.5208342
48.6073584
48.5689032
48.4246962
48.5496756
47.6171373
47.7421166
47.5690683
46.5115506
45.9635641
47.5402269
48.3189444
48.4054686
48.338172
48.8669309
48.6458135
48.6746549
50.1647935
50.8185317
50.7512351
49.3187793
50.0013589
50.376297
50.4628212
50.376297
50.1167245
49.7706278
49.9436762
49.5495105
49.6937174
49.95329
49.9821314

32.46
31.48
31.3
30.91
30.8
31.35
31.97
31.53
30.74
30.96
31.23
31.84
31.43
31.38
30.96
31.3
30.86
30.09
30.16
30.87
30.85
31.03
31.61
32.66
33.77
33.71
34.46
35.27
33.51
34.17
34
33.97
34.64
34.06
32.74
33.26
34.59
34.66
34.42
34.3
33.86
34.27
33.99
33.78
34.11
34.23
35.39

32.48
31.69
29.89
29.15
28.53
30.16
31.33
30.68
30.09
31.69
31.6
32.26
30.99
31.35
30.44
29.43
29.28
29.83
30.51
30.97
29.89
29.75
28.36
28.43
28.85
29.6
31.06
31.05
31.68
34.02
33.24
33.55
33.47
33.42
34.22
34.27
35.29
35.62
35.18
33.74
32.44
33.45
33.18
32.84
32.82
33.09
33.04

22.14
21.05
20.53
20.26
19.6
20.66
20.48
20.84
21.4
21.2
21.3
21.8
21.48
21.33
20.49
20.14
20.82
21.14
21.11
20.96
20.58
20.84
20.09
20.59
20.8
20.93
21.37
21.59
21.31
22.47
22.34
22.58
22.98
22.69
23.43
24.34
24.61
24.78
24.48
23.94
23.6
23.88
24.1
24.11
24.4
24.78
24.53

63.37
60.79
59.3
60.23
60.26
60.4
59.8
59.39
60.14
58.83
58.95
58.89
58.99
57.61
55.59
55.26
55.64
55.44
55.39
57.09
56.78
56.94
58.25
60.05
60.58
61.28
61.88
60.2
58.81
59.88
60.05
59.62
60.91
59.95
59.72
60.25
61.11
62.17
60.02
61.08
62.47
63.97
63
64.69
65.05
65.3
64.64

23.9960906
24.5487278
25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464

23.9960906
24.5487278
25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464

49.8859934
50.0013589
50.8762145
49.8956072
49.7321726
49.6744898
49.9629038
50.3570694
50.4628212
50.2609315
49.9917451
49.6456485
49.905221
49.8379244
49.7802416
49.6264209
49.5495105
49.761014
48.7611791
49.5495105
49.7994692
48.5400618
49.2034138
49.5975795
50.0013589
50.0205865
50.4820488
50.376297
50.0398141
50.0782693
50.0974969
50.2032487
50.0398141
50.6550972
51.328063
50.9146697
50.568573
51.8279804
51.5876355
50.4820488
50.1359521
50.3474556
50.3090005
50.8089179
50.5781868
52.2606013
50.6743247

34.67
34.28
34.81
33.93
34
33.61
34.72
35.13
34.78
34.8
36.03
36.7
36.85
36.88
36.8
36.87
35.89
36.23
35.61
36.7
36.67
36.71
36.75
35.92
36.12
36.42
36.4
36.34
35.85
35.5
35.65
35.51
35.89
35.31
34.63
34.14
34.32
33.99
33.8
33.99
34.5
35
35.46
35.2
35.12
35.25
34.65

32.56
31.81
31.67
31.08
30.77
27.73
27.18
27.99
26.3
26.15
26.76
26.6
26.53
27.27
27.44
27.79
27.97
27.45
27.12
26.97
26.85
26.9
26.76
27.88
27.79
27.87
27.87
27.25
26.87
26.86
26.51
25.86
24.69
25.04
24.7
24.93
25.15
25.93
26.72
27.31
28.93
28.88
29.03
29.53
29.71
30.79
31.03

23.92
24.12
23.94
23.78
23.55
23.47
23.6
23.54
23.26
22.13
22.73
22.83
23.61
23.68
23.88
23.33
23.01
23.33
23.12
23.17
22.85
22.92
23.2
23.42
23.44
23.79
23.55
23.65
23.53
23.74
23.6
23.59
23.51
23.57
23.57
23.5
23.76
23.72
24.19
24.22
24.19
24.13
24.27
24.3
24.51
24.79
24.72

64.82
64.97
64.63
65.73
67.82
67.88
68.34
69.36
67.42
67.01
69.83
67.88
66.52
67.85
68.22
67.36
67.46
68.99
68.98
68.9
68.95
72.85
72.96
72.42
72.78
72.94
72.96
72.62
72.92
72.84
72.81
72.2
72.58
71.74
70.99
73
74.75
74.68
73.6
75.54
76.02
76.34
77.48
76.96
76.01
78.04
77.82

25.539117
26.1079606
26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339

25.539117
26.1079606
26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339

49.2803242
50.4339798
50.7993041
52.2125323
52.2317599
53.7774585
54.1838872
53.8468488
53.4800716
53.5296361
53.9955422
55.1652639
55.7005602
56.0276858
55.6113442
55.0760478
57.6831393
59.4079832
61.321172
60.091973
60.0324956
59.3584187
60.1217117
59.6657185
60.1911019
60.5777049
60.07
61.05
62.73
62.13
62.36
64.19
63.68
63.75
64.35
63.37
63.66
63.05
62.54
64.31
66.23
67.06
68.3
65.28
64.27
65.5
66.29

35.12
35.34
35.41
35.97
36.09
36.42
36.58
36.34
35.87
37.12
37.75
37.04
36.71
36.73
36.68
36.6
37.39
38.35
38.7
38
37.99
39.36
41.43
41.54
39.85
38.5
38.36
38.6
38.21
38.09
36.5
37.11
36.63
37.09
36.81
36.8
36.38
36.35
36.3
36.44
36.88
38.2
37.88
37.55
37.89
37.79
37.7

31.78
31.54
29.65
28.85
29.97
29.5
30.42
29.66
30.16
30.62
30.02
29.42
29.51
29.1
29.59
29.03
29.08
29.66
30.8
31.24
30.71
29.75
28.95
30.62
30.65
29.48
29.03
29.12
28.88
29.1
27.6
28.26
27.72
27.84
27.52
26.91
27.22
25.81
25.64
25.73
26.67
26.98
27.31
26.98
27.27
27.15
27.19

24.39
24.74
24.27
24.33
24.94
24.9
26.22
26.4
26.85
26.97
27.31
27.18
27.02
26.79
27.38
27.66
28.68
29.29
29.16
28.7
28.02
27.77
27.97
28.26
28.38
28.38
27.65
27.13
28.13
28.62
28.37
28.38
28.28
27.93
28
28.57
29.5
29.31
28.74
29
29.96
29.92
29.95
29.97
29.07
29.27
29.68

76.28
76.58
76.01
75.84
76.16
76.49
78.4
80.09
78.68
79.96
80.54
81.08
79.65
78
77.76
77.94
79.73
81.39
80.69
81.76
81.94
81.34
82.05
82.01
82.95
77.95
74.26
75.51
75.65
76.89
80.7
80.97
80.48
80.35
81.6
80.71
80.84
77.9
81.79
83.03
83.4
86.18
88.34
87.28
86.04
85.9
87.28

28.1969897
28.4716039
28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575

28.1969897
28.4716039
28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575

65.85
66.29
67.36
66.88
67.01
67.55
68.17
67.43
67.81
67.56
69.33
71.58
71.35
71.69
71.59
72.62
73.85
72.98
72.92
73.44
73.57
76.8
75.6
74.54
72.98
72.68
73.78
75.29
75.02
75.85
75.25
78.38
76.97
77.87
78.77
78.58
78.01
78.69
78.66
79.29
78.55
78.35
79.22
79.47
79.1
80.44
80.76

37.04
36.52
37.6
37.99
38.11
36.82
37.08
38.6
39.37
38.88
38.88
39.39
38.82
38.77
39.28
38.99
38.72
38.67
38.57
39.32
39.17
39.5
39.85
39.94
40.59
40.55
42.8
42.29
42.84
42.81
42.02
42.82
42.83
43.88
44.06
43.94
43.87
43.8
43.31
43.16
42.88
43.37
42.46
42.29
41.75
41.88
42.2

27.88
28.36
29.79
29.59
26.67
25.38
26.22
25.97
25.6
25.66
25.97
26
25.95
26.66
26.52
26.25
26.24
26.39
26.53
26.55
26.72
27.16
27.56
28.71
28.79
28.89
29.44
29.21
29.19
28
28.84
29.54
28.95
28.91
29.11
29.2
29.33
30.92
30.27
30.38
30.95
30.72
30.82
30.83
29.68
29.09
28.72

29.76
29.29
30.69
30.89
30.56
30.65
31.19
31.72
32.26
32.49
32.1
32.55
32.55
32.37
33.26
33.15
32.56
32.52
31.99
31.72
32.19
33.31
33.28
33.85
33.38
32.85
33.91
34.88
34.45
34.41
34.53
34.34
34.58
35.99
37
37.22
36.87
36.87
36.58
36.89
37.36
37.88
38.09
38.75
39
38.91
37.44

85.37 32.2087045 32.2087045

82.13
31.04
31.04
83.16
31.92
31.92
86.01
32.53
32.53
86.84
32.38
32.38
87.98
32.49
32.49
86.7
32.47
32.47
88.29
32.37
32.37
93.76
32.45
32.45
93.96
31.97
31.97
89.28
31.47
31.47
86.54
31.33
31.33
91.05
31.68
31.68
95.21
32.08
32.08
94.43
32.8
32.8
93.39
32.2
32.2
94.96
32.45
32.45
94.97
32.45
32.45
94.77
32.25
32.25
97.54
32.31
32.31
97.62
32.96
32.96
96.59
33.21
33.21
95.02
33.21
33.21
100.51
33.5
33.5
99.23
33.35
33.35
99.62
33.35
33.35
99.4
33
33
101.99
33.16
33.16
100.6
33.24
33.24
101.4
34
34
98.16
33.81
33.81
99.5
33.74
33.74
101.45
34.38
34.38
103.08
34.51
34.51
102.52
34.73
34.73
102.19
34.75
34.75
100.29
34.87
34.87
99.04
34.69
34.69
101.96
34.55
34.55
104.03
35.46
35.46
103.68
35.34
35.34
103.42
36.19
36.19
104.75
35.59
35.59
104.14
35.75
35.75
105.96
36.96
36.96
104.49
36.44
36.44
104.26
36.32
36.32

78.82
77.16
77.76
79.5
79.24
78.44
79.21
79.98
79.97
79.75
79.71
79.57
79.02

41.79
40.43
41
40.95
41.52
41.42
41.7
41.62
42.07
42.44
43.08
43.92
45.42

28.23
27.3
26.63
26.64
26.61
26.37
26.2
27.22
26.49
25.8
24.77
27.04
27.16

36.82
36.97
36.19
36.51
37.02
37.13
36.94
37.49
37.6
36.67
36.92
36.44
36.49

105.11
104.37
103.54
101.79
99.49
101.4
101.32
104.54
102.76
105.02
105.12
105.68
105.47

36.24
37.19
37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

36.24
37.19
37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

Mexichem Mfrisco
Ohl Mxico
42.4654542
50.71
21.62
43.1037416
50.97
22
42.9586763
51.78
22.13
42.6201906
52.12
21.81
41.6821015
52.17
21.3
40.3668426
51.4
21.13
40.6666443
52.29
21.05
40.7730255
53.45
21.14
40.9567749
52.96
21.2
41.1888794
53.33
21.13
40.8117096
52.71
20.9
41.1792084
53.71
20.82
41.2952607
53.61
20.28
43.2197939
56.88
20.88
43.5582796
54.95
20.87
42.8813081
54.96
20.83
43.0650576
54.92
20.66
43.4721547
55.1
20.54
43.5981609
56.44
20.73
43.4624619
57.11
20.99
43.31707
57.53
21.11
43.5690825
58.36
20.88
43.685396
58.86
21.07
44.5577469
59.69
21.42
45.5076402
59.2
21.74
45.0230008
60.1
21.75
45.1974709
59.12
21.97
44.2378849
58.03
22.42
43.9471013
58.6
22.47
44.5189758
59.02
22.92
44.8485306
59.89
22.69
44.9842296
58.93
22.66
45.2750132
59.63
22.94
46.476919
59.77
22.77
46.1861353
58.82
22.26
46.4478406
59.16
22.43
46.2055209
58.32
22.06
45.4882546
58.02
22.64
45.149007
57.7
22.75
45.6821103
58.21
22.65
45.5270257
57.73
22.47
44.9842296
56.57
22.41
44.8969945
55.83
22.48
44.8388378
55.53
22.49

Peoles
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844

Tlvisa
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844

TVAzteca
urbi
8.81499857
8.90423928
8.96373308
9.13229886
8.94390182
8.89432365
8.81499857
8.95381745
8.94390182
8.93398618
8.7356735
9.03314252
8.85466111
8.92407055
8.78525167
8.97364872
9.00339562
8.88440801
8.91415491
8.82491421
8.86457674
8.87449238
8.86457674
8.87449238
8.81499857
8.75550477
8.72575787
8.68609533
8.62660153
8.90423928
8.77533604
8.63651716
8.52744519
8.53736082
8.34896378
8.34896378
8.33904815
8.24980744
8.08124166
8.02174786
7.89284462
7.94242279
7.86309772
8.04157913

15.88
16.13
16.58
17.33
17.64
17.62
17.68
18.25
18.66
18.66
18.16
18.28
18.56
19.11
19.02
19.04
19.26
19.27
19.29
19.32
19.33
19.12
18.57
18.81
19.02
19.49
19.91
19.94
20.33
20.31
20.89
16.88
17.26
16.84
16.82
16.88
16.46
16.47
16.33
16.27
15.86
15.19
14.94
14.67

45.4591762
45.7790382
44.7128315
45.0714647
45.33317
44.9842296
45.4882546
45.7208815
45.1586998
45.1586998
45.5464113
45.3719411
45.5464113
45.2943988
45.837195
47.0487935
47.0584863
47.4074266
47.2426492
47.8145237
48.260392
47.9793011
47.3589627
47.1941853
47.0875646
47.3298843
47.5043545
47.2620348
47.4946617
48.0859218
48.2216208
48.1537713
48.1634641
47.3492699
46.3003015
46.8539237
46.6208196
46.7179463
47.0481771
47.3589826
48.0485822
48.5827791
49.2238154
49.3500801
48.7770325
48.7964578
48.6701931

55.78
55.47
54.62
56.44
56.58
55.62
56.12
55.34
55.29
56.49
55.01
56.31
56.93
56.94
56.92
57.47
57.11
56.79
57.48
58.59
58.54
58.5
56.76
56.51
55.37
55.2
56.25
55.99
56.72
58.41
58.3
58.13
57.05
57.93
58.2
57.33
56.42
55.66
56.34
57.11
56.9
56.28
57.28
58.08
56.97
55.82
55.66

22.51
22.53
21.52
21.95
21.82
21.67
21.65
21.28
20.94
20.97
20.97
21.34
20.86
20.8
20.65
20.87
20.73
20.63
20.38
20.19
20.31
20.24
20
19.79
19.52
19.91
20.06
19.87
19.54
19.79
19.8
19.73
19.62
19.59
19.4
19.91
20.66
20.8
20.6
20.73
20.37
20.09
19.94
20
19.93
20.15
18.65

629.381393
627.147236
614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812

629.381393
627.147236
614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812

8.14073547
8.1209042
7.96225406
8.01183223
7.99200096
7.96225406
8.00191659
8.00191659
7.94242279
7.93250715
7.96225406
7.94242279
8.02174786
7.96225406
7.98208532
7.95233842
7.96225406
7.97216969
7.99200096
7.96225406
7.93250715
8.0614104
8.05149476
8.00191659
7.97216969
7.93250715
7.95233842
7.96225406
7.99200096
8.19031364
8.11098856
7.99200096
7.95233842
8.01183223
8.05149476
8.2101449
8.31921688
8.29938561
8.38862632
8.45803575
8.57702336
8.6166859
8.66626407
8.86457674
8.90423928
8.78525167
8.6464328

14.86
14.73
14.1
14.37
14.5
14.72
14.72
14.62
14.65
14.63
14.43
14.26
14.85
15.11
15.32
15.35
15.22
15.32
15.24
15.32
15.17
15.06
14.82
14.47
14.38
14.76
14.96
14.95
15.02
15.23
15.02
14.65
14.66
14.86
14.59
14.41
13.91
13.65
13.72
14.77
14.57
13.88
13.37
13.01
12.71
12.72
13.15

47.7863401
46.7470843
46.7373716
47.1453038
46.6693829
47.5046726
47.2521432
47.4172586
47.9611682
48.2614276
48.7280573
48.1820013
47.7153715
49.4925358
49.2641851
50.1378748
50.2867992
50.7732855
52.1433898
52.9277249
52.7887288
52.1363608
52.7036012
53.380309
52.8827297
53.1315194
52.6239885
53.0419551
53.3604059
53.8281304
52.9822456
55.4701422
55.8682056
56.1368985
57.0524444
56.2961238
57.8883777
57.7092491
58.0575546
57.0026865
57.9978451
58.6446982
58.9034395
57.5400721
58.336199
59.65976
59.3413093

55.05
53.68
53.12
53.05
53.2
52.94
52.45
52.21
52.76
53.24
54.61
56.06
55.92
55.96
55.92
55.87
54.74
53.16
53.41
53.56
52.42
51.88
51.62
53.75
54.89
56.02
55.89
55.48
55.33
56.64
54.67
54.62
54.98
55.8
56.16
55.25
55.99
55.33
55.6
55.57
55.83
55.68
55.84
55.43
54.74
55.05
54.9

17.4
17.5
17.3
15.93
15.56
15.68
15.84
15.14
15.12
15.32
15.35
15.84
15.58
15.67
15.29
15.23
14.88
14.55
14.49
14.82
14.77
14.54
14.25
14.18
14.21
14.11
14.88
15.15
15.46
15.48
15.18
15.23
15.39
15.34
16.29
16.03
17.27
17.75
17.32
17.24
16.98
17.46
17.72
17.48
18.05
18.94
19.27

536.790165
532.904675
528.659777
525.036558
535.83822
544.6
546.33
541.94
542.23
541.68
543.6
543.4
543.27
548.23
549.76
549.4
543.25
547.95
542.28
547.82
527.1
528.76
533
515.54
510.07
535
540.86
562.74
552.06
561.97
544.52
564.7
565.69
570.31
574.47
566.87
593.59
592.17
588.8
576.88
584.99
580.61
573.54
567.53
568.53
580.69
578.72

536.790165
532.904675
528.659777
525.036558
535.83822
544.6
546.33
541.94
542.23
541.68
543.6
543.4
543.27
548.23
549.76
549.4
543.25
547.95
542.28
547.82
527.1
528.76
533
515.54
510.07
535
540.86
562.74
552.06
561.97
544.52
564.7
565.69
570.31
574.47
566.87
593.59
592.17
588.8
576.88
584.99
580.61
573.54
567.53
568.53
580.69
578.72

8.53736082
8.32913251
8.27955434
8.30930124
8.49769829
8.6761797
8.53736082
8.49769829
8.49769829
8.50761392
8.53026408
8.62956867
8.47068133
8.58984684
8.40116812
8.30186353
8.28200261
8.24228078
8.4309595
8.54019454
8.39123766
8.48061179
8.45082041
8.36144628
8.33165491
8.24228078
8.40116812
8.29193307
8.36144628
8.56005546
8.32172445
8.35151583
8.29193307
8.45082041
8.87783014
8.75866463
8.67922096
8.59977729
8.7189428
8.69908188
8.69908188
8.72887326
8.63949913
8.51040317
8.49054225
8.54019454
8.7189428

12.75
12.02
11.55
12.06
12.26
12.53
12.5
12.13
11.76
11.91
12
12.53
12.49
12.32
11.92
11.26
11.49
11.79
11.85
12.22
11.95
12
11.16
11.05
11.13
11.22
11.78
12.28
12.39
13.06
12.96
13.1
12.9
12.66
12.82
13.02
13.18
13.32
12.8
12.19
11.82
12.08
12.04
12.05
11.93
12.08
12.04

58.913391
59.5701957
59.251745
59.7692275
60.2576685
60.0284002
63.2281871
63.3079326
63.6169462
62.8294598
63.3478053
64.0954191
65.2118556
64.3944646
63.6069781
62.0918142
61.4339141
61.3043277
60.1978594
60.9753777
62.3111142
62.1815278
61.0152504
60.5766503
60.4570321
61.2544868
62.2014642
62.4207642
58.872091
60.556714
60.3872548
60.397223
58.7325364
59.4602138
59.8788775
60.3473821
60.8059185
60.9255367
60.1181139
61.1249004
61.104964
61.6631823
60.5866185
60.2576685
61.0252186
61.5734687
61.104964

54.46
53.51
52.94
53.89
52.75
52.01
52.17
53.74
54.39
52.87
52.42
52.43
53.22
52.62
52.63
52.3
52.02
52.34
51.61
51.36
53.19
51.24
50.14
50.22
49.32
50.11
49.91
49.47
49.93
49.38
48.96
49.2
50.5
50.26
50.45
50.26
50.35
51.07
51.87
51.58
51.44
52.38
53.01
53.24
53.16
53.49
53.43

19.13
19.47
19.6
19.52
19.61
19.72
20.64
20.68
20.82
20.17
19.59
19
19.18
19.17
19.19
19.41
19.23
19.9
19.61
20.15
20.3
20.31
20.05
20.02
20.26
20.21
20.3
20.24
20.18
20.09
20
19.9
19.34
19.6
19.76
19.91
20.08
20.16
20.12
20.06
19.91
20.11
20.26
20.3
20.27
20.85
20.66

562.36
551.58
545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83

562.36
551.58
545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83

8.60970775
8.61963821
8.72887326
8.84803876
8.91755198
8.89769106
8.93741289
8.91755198
8.8381083
8.73880372
8.64942959
8.86789968
8.8381083
8.77852555
8.91755198
8.92748243
8.8381083
8.68915142
8.50047271
8.44088995
8.57991638
8.72887326
8.68915142
8.81824739
8.79838647
8.69908188
8.550125
8.4309595
8.37137674
8.36144628
8.36144628
8.32172445
8.15290665
8.20255894
8.34158537
8.39123766
8.54019454
8.56998592
8.62956867
8.67922096
8.60970775
8.78845601
8.70901234
8.65936005
8.63949913
8.74873418
8.68915142

11.76
12.07
12.01
11.71
11.74
11.11
11.11
11.4
8.92
7.78
7.89
7.97
7.83
7.62
7.55
7.41
7.06
7.05
6.87
7.24
7.16
7.2
7.34
7.27
7.2
7.32
7.28
7.14
7.03
6.89
6.99
6.82
6.68
6.57
6.27
6.3
6.2
6.32
6.32
6.8
7.08
7.06
6.91
7.05
7.14
7.53
7.43

60.7560776
60.1679548
58.8122819
58.9019955
61.5036914
61.154805
59.8091002
60.2377321
59.7692275
59.8589411
60.6464276
60.3374139
61.6233096
61.6432459
63.5770735
64.2449418
65.2616965
64.9526828
64.962651
64.3944646
64.47421
63.766469
63.8363555
65.2640376
65.0943131
65.2640376
64.8946373
64.8646859
64.7848156
64.8746697
64.2057558
64.1558368
62.6183331
61.3304242
61.4901648
61.3304242
61.5500675
61.290489
60.4718182
61.3304242
62.8579441
63.337166
63.1175226
61.9594029
62.3288032
62.6582683
63.5468256

53.69
54.34
53.47
54.08
54.29
54.37
54.42
54.48
54.05
53.78
54.48
54.54
54.55
54.84
54.97
54.59
54.94
55.06
54.93
54.76
54.86
53.68
53.59
53.13
52.83
53.13
53.46
52.96
52.11
51.79
50.55
51.12
50.22
50.44
50.49
50.95
51.23
49.97
49.26
48.88
49.93
51.16
51.31
51.28
50.57
50.9
50.9

20.9
20.99
20.85
20.58
20.36
20.78
21.33
21.47
21.62
21.47
21.72
21.77
21.82
21.84
21.93
22.06
22.29
23
22.16
21.78
21.41
21.36
21.09
20.99
21.29
21.28
21.32
21.73
21.89
21.9
22.01
22.52
22.18
21.8
21.78
22.2
22.28
22.1
21.92
21.65
22.66
23.58
23.89
23.89
24.08
23.59
23.17

618.32
618.43
612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72

618.32
618.43
612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72

8.56005546
8.74873418
8.7189428
8.76859509
8.76859509
8.80831693
8.82817785
8.89769106
8.93741289
8.93741289
8.87783014
8.87783014
8.85796922
8.8877606
8.8381083
8.73880372
8.72887326
8.75866463
8.70901234
8.67922096
8.53026408
8.46075087
8.3813072
8.44088995
8.47068133
8.46075087
8.23235032
8.2124894
8.17276757
8.24228078
8.22241986
8.39123766
8.27207216
8.2124894
8.16283711
8.14297619
8.19262848
8.12311527
8.0933239
8.17276757
8.23235032
8.31179399
8.30186353
8.24228078
8.28200261
8.18269803
8.0933239

7.58
7.72
7.28
7.28
7.59
7.93
8.26
8.28
8.11
8.68
8.36
8.65
8.79
8.71
9.02
8.92
8.94
8.87
8.87
8.7
8.43
8.23
8.31
8.42
8.51
8.48
8.23
8.2
8.17
8.28
8.03
8.09
8.14
8.11
8.12
8.12
7.81
7.5
7.64
7.93
8
8
7.99
7.87
7.72
7.56
7.6

64.1159017
66.5519465
67.9896123
68.3789801
69.1876672
68.2192395
68.7383966
69.1177806
70.0662407
71.0446522
70.575414
72.5222531
74.7885736
74.9183628
73.3608915
71.7235499
71.3940848
71.6536634
71.6536634
71.5538255
71.9931123
74.7386546
75.5074065
75.5972606
74.2194975
72.2027718
72.2626746
71.1045549
72.4523666
72.8217669
72.1428691
72.6919776
74.4491247
74.5190112
73.91
74.78
74.16
73.85
73.25
71.85
71.78
71.56
71.92
71.45
71.99
70.01
65.91

51.82
51.75
51.95
51.72
52.08
52.58
51.96
52.49
53.17
53.76
53.97
53.98
53.97
54.04
53.56
53.27
53.21
53.91
54.3
54.13
54.44
54.5
54.62
54.51
54.31
54.27
54.47
53.98
54.13
54.14
53.84
54.06
54.2
54.39
54.74
54.46
54.46
54.33
54.43
54.65
54.4
54.55
54.56
54.31
54.34
53.85
54.25

23.42
23.28
23.7
23.61
23.61
23.64
24.4
25.01
24.45
24.25
24.02
24.32
24.79
25.87
27.16
28.21
29
28.94
27.72
28.49
28.4
28.68
28.15
29.34
28.98
28.99
28.41
28.4
28.39
29.14
30.21
30.56
29.97
30
30.01
29.9
29.68
29.64
29.49
29.91
29.35
29.3
28.75
29.38
30
29.97
29.96

665.52
646.13
652.03
644.27
649.77
641.38
642.32
646.31
653.45
644.58
637.15
641.76
649.7
649.31
647.03
646.45
642.04
638.09
635.79
638.24
650.93
658.45
656.05
639.59
634.06
631.06
641.98
647.56
651.89
646.04
643.97
636.72
639.84
644.03
641.81
635.18
631.88
642.23
635.01
632.51
632.08
635.45
624.52
637.98
640.8
640.38
643.48

665.52 8.05360206
646.13 8.00394977
652.03
8.2124894
644.27
8.39
649.77
8.44
641.38
8.65
642.32
8.6
646.31
8.53
653.45
8.46
644.58
8.28
637.15
8.29
641.76
8.41
649.7
8.46
649.31
8.67
647.03
8.67
646.45
8.5
642.04
8.46
638.09
8.49
635.79
8.38
638.24
8.49
650.93
8.48
658.45
8.54
656.05
8.57
639.59
8.57
634.06
8.65
631.06
8.6
641.98
8.7
647.56
8.77
651.89
8.76
646.04
8.52
643.97
8.5
636.72
8.49
639.84
8.63
644.03
8.69
641.81
8.62
635.18
8.8
631.88
8.88
642.23
8.91
635.01
8.91
632.51
8.89
632.08
8.96
635.45
8.93
624.52
8.95
637.98
8.94
640.8
9
640.38
8.96
643.48
8.96

7.61
7.47
7.57
7.7
7.42
7.41
7.5
7.54
7.52
7.61
7.9
8.12
8.14
7.97
8.02
8.12
8.1
7.98
8.11
7.99
8.09
8.27
8.29
8.41
8.39
8.36
8.32
8.26
8.28
7.95
7.83
7.78
7.84
7.78
7.72
7.5
7.59
7.65
7.58
7.47
7.46
7.52
7.38
7.44
7.52
7.45
7.21

65.9
63.57
63.11
65.68
65.44
65.68
65.57
64.82
64.15
63.65
65.09
64.92
65.01

54.01
54.2
54.05
54.1
54.2
53.72
53.57
53.55
53.09
53.88
53.93
53.1
53.06

30.43
30.01
29.12
30.35
31.71
31.93
31.98
31.88
32.1
31.91
32.29
32.41
32.5

632.37
632.2
625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

632.37
632.2
625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

8.97
8.83
8.8
8.92
8.89
8.88
8.86
8.9
8.94
8.98
8.96
8.89
8.9

6.94
6.52
6.01
5.5
5.62
5.47
5.47
5.42
5.22
4.98
4.14
4.46
4.8

BETA

BETAS POR COVARIANZA

VARIANZA DEL MERCAD
BETAS

IPyC

alfa
37077.52
37335.03
37384.34
37387.63
37017.95
36804.05
36785.34
37190.9
37307.64
37320.97
36548.56
36916.16
36601.2
37506.76
37680.06
37384.21
37195.73
36853.3
37212.86
37240.78
37184.71
37241.61
37422.68
37709.65
37711.16
38092.81
38062.42
38140.55
38242.28
38149.22
38204.33
37831.87
37864.55
38212.24
37914.7
38296.68
37859.48
37912.55
38027.84
37945.22
37785.72
38021.42
37816.69
38033.45

0.015657895
0.030638684
0.017409339
-0.00753645
-0.00087141
-0.00940693
0.008741589
-0.00754364
-0.00150763
-0.00949984
0.086064533
-0.02567402
0.033853541
-0.02107524
-0.0034992
0.017200333
0.000234041
-0.00666862
-0.00382781
0.012887207
0.000466908
-0.00157508
-0.01256208
-0.00023669
-0.00053267
0.013738379
0.019744144
0.001145672
-0.00383361
0.003446295
-0.02180882
0.007197612
0.001626772
-0.00591647
0.003500992
0.008605652
-0.00714862
-0.0056904
0.009051623
5.78737E-05
-0.00497685
-0.00232639
0.005946135

alsea
-0.00142045
-0.00640114
0.00572656
-0.01494662
0.0050578
-0.01509705
0.01678832
0.0028715
-0.01145311
-0.0166546
0.00515464
-0.003663
0.03455882
0.00852878
-0.00281889
0.01766784
0
-0.00208333
0.03479471
-0.00336247
-0.00539811
-0.0027137
0.00680272
0.00472973
0.00537996
0.01471572
-0.01713909
0.00134138
0.00133958
0.01404682
-0.00989446
0.01932045
0.02222222
-0.01023018
0.05426357
0.01654412
0.00301386
0.015625
-0.00591716
-0.00059524
-0.00238237
-0.00059701
0.00119474

AMXL
0.011378
-0.006875
-0.00566394
-0.0221519
0.002589
-0.00387347
0.00064809
0.00388601
-0.00258065
-0.02134541
0.01123596
-0.01176471
0.01917989
0.01817002
-0.01593372
-0.00841969
-0.00979752
0.01451187
-0.00195059
-0.00521173
0.00065488
-0.0091623
0.01122853
-0.00326584
0.02228047
-0.00576923
0.00193424
0.001287
-0.01735219
-0.01308044
-0.00530152
-0.00199867
0.0046729
-0.00332226
0.016
-0.0144357
-0.00466045
0.02408027
-0.0019595
-0.01832461
0.02533333
0.00455137
-0.00064725

arca
0.00235611
0.0001679
0.00151083
-0.0030171
0.00100874
0.00016795
0.00352645
0.00083668
0.0001672
-0.01253761
0.00609446
0.00437489
0.00837661
0.00066456
-0.00249045
0
-0.00432756
0.0031762
0.00433261
-0.0058072
0.00066756
0.00633756
0.01093802
0.00114754
0.00736859
-0.00373862
-0.00081579
0.00244938
-0.00439811
-0.00196335
-0.0042623
-0.00345736
0.00743433
-0.00983929
0.00347797
-0.00676679
-0.00033234
-0.00515293
0.00200501
-0.00216775
-0.00250668
-0.00284805
0.00604839

asureste
-0.001655
-0.00714104
0.02825584
-0.00499625
0.00979161
-0.00174043
0.00298879
-0.0042215
0.03054863
-0.01161525
-0.00538622
0.02141538
0.00626582
0.00526883
0.00524122
-0.00071098
0.00166014
0.00189416
0.00543542
-0.00493595
0.00035432
0.00991736
0.0240823
-0.02739726
-0.0028169
0.00788606
0.00840827
-0.01262305
0.00586441
0.00116604
0.00081528
0.01128826
-0.0023015
-0.00034602
0.0116534
-0.00399179
0.00057254
-0.0008011
0.0103081
0.02153951
-0.00898901
-0.00851064
-0.0033883

bimbo
-0.00035125
0.01932537
0.01240951
-0.00340483
-0.01776563
0.0013913
0.00868357
0.00550964
0.00068493
-0.02498289
0
-0.000702
0.02142606
0.02579092
-0.02815957
-0.00758882
-0.01147028
0.00879044
0.01045661
-0.00793377
-0.00452017
0.01292351
0.01206897
0.01908007
0.02006018
-0.01999344
-0.0173913
0.00170184
0.0030581
0.01151762
-0.01674481
0.02111717
0.00066711
-0.00366667
0.00301104
-0.02768512
0.00308748
0.00478796
0.00714772
-0.0162217
-0.00171762
-0.00344116
0.0089779

38327.43
38155.27
37487.63
37548.54
37815.43
37691.01
37590.17
38019.76
37971.44
38134.57
38258.45
38055.27
38434.51
38323.51
38334.9
38863.15
38956.32
38910.68
39125.35
39521.24
39908.54
39924.93
39398.88
39432.15
39035.17
39167.14
39357.81
39136.99
39054.84
39355.17
39330.12
39395.64
39354.86
38961.79
38849.08
39066.01
39212.16
39324.14
39461
39597.42
39580.05
39408.61
40045.51
39214.64
39122.82
39170.9
38888.79

0.006142791
0.006339442
-0.02271275
0.022408464
0.002325446
-0.01044023
0.007092199
0.000873007
-0.00098854
0.001746217
0.000174317
-0.00656481
0.001871345
0.004611254
5.81024E-05
0.020044155
0.004784416
-0.00192733
0.031067189
0.013660901
0.023040974
-0.00159354
-0.02367525
-0.00092638
-0.01450856
0.033872039
0.009047109
0.013634676
-0.00209358
0.006765971
-0.00823131
-0.00194358
-0.01021053
0.006912687
-0.00855513
0.001225099
-0.0104804
-0.02274194
0.022996094
0.03221296
-0.00682505
0.009285002
-0.01439709
0.006433581
-0.00869793
0.003277129
0.002686897

0.02565632
-0.00058173
-0.01571595
0.01360142
-0.00291715
0.00058514
0.00526316
0.00639907
0
0.01040462
0.00457666
-0.00341686
0.00742857
-0.00170164
0.00170455
0.00226886
-0.00339559
0.00340716
0.00339559
0.02650874
0.00549451
0.01967213
0.00160772
-0.00374532
-0.0075188
0.01515152
0.02025586
0.01097179
0.01808786
-0.01675127
-0.01652039
-0.03149606
-0.01680217
-0.01323043
0.01346083
0.01245048
0.0078256
-0.00277316
-0.00778643
0.00112108
-0.00671892
0.00620068
-0.00560224
-0.00056338
-0.00338219
-0.00452489
0.00056818

-0.00647668
-0.00325945
-0.00915631
-0.00066007
-0.00198151
-0.01125083
-0.00937082
0.02094595
-0.01125083
0.00937082
0.0198939
-0.01495449
0.01122112
-0.00130548
0.00196078
0.01956947
0.00191939
0.00446999
0.0044501
0.00822785
-0.00627746
-0.00189514
-0.01392405
-0.00256739
-0.00579151
-0.0012945
0.02333117
-0.00316656
-0.00190597
0.01209421
0.00062893
-0.00062854
0.00628931
0.029375
0.0103218
-0.00300481
0.00120555
0.02227574
0.0229682
0.01439263
0.01475596
-0.00503356
0.04890388
-0.08199357
0.0040864
-0.00348837
-0.00175029

0.00133601
0.00867245
-0.01669974
0.0038675
0.00318258
-0.00801469
0.00959434
-0.00183394
0.0046768
-0.00199501
0.00266533
0.00714404
-0.00197954
-0.00710744
0.00233061
0.01395117
-0.0009828
-0.00065585
0.00229696
-0.00065477
0.0037674
-0.00065274
-0.01567603
-0.00364964
-0.003996
0.00468071
0.00599002
-0.00066159
0.00264813
0.01485639
0.00634353
0.0105059
0.01519514
0.00031511
0.01055284
0.01739547
0.03466667
0.00060643
0.00515152
0.01281278
-0.0028278
0.00447761
0.01575037
-0.00263312
-0.00190672
0.0098457
-0.00407451

0.01337262
0.01789309
-0.00340584
-0.00870907
0.00278025
-0.01863147
-0.00813651
-0.00148114
0.00570516
0.00181529
0.00543601
0.00349178
-0.00089797
-0.01157173
0.02659695
0.00409655
-0.01378322
-0.01386404
0.00430839
-0.00564462
0.02270663
0.01765098
0.002509
0.0125136
0.00354648
0.01156565
0.01789117
0.000104
0.01102329
0.00699445
0.01113381
0.00959693
-0.0005003
0.00170187
0.01379172
0.00542192
0.00872635
0.02877138
0.00302343
0.00348531
-0.01267249
-0.00770108
0.00344927
0.00773417
-0.00322153
0.00522814
-0.0070922

0.01608487
0
-0.0171775
0.00445511
-0.00034118
-0.00307167
0.01643273
-0.0023577
0.00506415
-0.00638226
-0.00338066
-0.00474898
0.00204499
0.00612245
-0.0020284
0.01422764
-0.02004008
0.00852079
0.00642109
0.00201478
0.0211126
0.00459468
-0.01372101
0.0046373
-0.0102209
0.01532312
-0.00492126
0.00098912
0.00889328
0
0.0180387
0.01514175
0.00190416
0.02407349
-0.00185586
-0.00619771
-0.00935454
-0.03273528
0.01008786
-0.00386598
-0.01164295
0.00425393
0.0192245
0.02941176
-0.01614907
-0.01546717
-0.01538955

38352.11
37939.63
37511.08
37261.24
36875.33
37512.41
37481.19
37422.38
37553.21
37486.25
37642.8
38126.85
38070.67
37872.95
37182.37
37059.78
37089.36
37274.79
37247.34
37323.91
37035.75
37271
37142.15
37440.48
37738.58
38060.82
38688.65
38973.64
38515.94
39071.5
39157.51
39339.15
39490.68
39637.66
40199.55
40108.92
40434.71
40353.43
40040.69
39831.65
39963.26
40049.59
40221.8
40268.41
40498.47
40910.8
41273.02

-0.04308533
-0.00208654
-0.01612193
0.000111851
-0.029693
0.026682803
0.002582094
-0.01567661
0.006598032
-0.00644177
0.019336859
0.007532221
-0.00614686
0.001615869
-0.00044504
-0.00940561
-0.00421372
0.001805462
0.011995945
0.001613891
-0.01433493
0.000620068
-0.0098586
0.012858443
0.008875407
0.014587973
0.023762485
0.009059233
0.002868678
0.00619769
0.050118452
0.015390786
0.046015602
0.025818937
-0.01877329
-0.03338804
0.002377141
0.007646888
-0.00172911
0.005966128
0.028123206
-0.00293078
0.011990855
-0.0219456
0.01786556
0.002686056
0.035471803

-0.00851789
-0.01947308
-0.00934579
-0.02417453
0.00845921
0.01437987
-0.02008269
-0.02893309
0
0.00806952
-0.00554187
0.01052632
0.01654412
0.01084991
-0.01550388
-0.01938219
-0.00741198
-0.01306783
0.00252207
-0.02327044
-0.00579524
-0.02007772
0.01189689
0.0711953
0.00487805
0.02366505
0.00059277
0.00592417
0.0041225
0.02756598
-0.01027397
0.00346021
0.02758621
0.00671141
-0.01
-0.00112233
0.0252809
-0.00328767
0.00109951
0.00164745
0.02467105
-0.00428036
-0.03062869
-0.00498891
0.0183844
0.00547046
-0.00272035

-0.01052016
0.00236267
-0.01119623
-0.00178784
-0.02328358
0.00672372
0.0103218
0.00300481
0.0077891
-0.00356718
0.00178998
0.01072067
0.00058928
-0.00942285
-0.03388823
0.01415385
-0.00424757
0.007922
-0.00423216
-0.00060716
0.00486027
0.02237001
0.00059137
-0.00650118
-0.00237954
0.02325581
0.01748252
0.00286369
-0.00342661
0
-0.00802292
-0.00635471
0.0005814
0.00174317
0.0087007
0.0040253
0.00400916
0.0011409
-0.01367521
-0.0034662
0.01681159
-0.01311288
0.01213172
0.00057078
0.00855676
0.00848416
0.02256063

-0.03462887
-0.01331921
0.00874367
0.00121655
-0.00227825
0.01065611
-0.00090375
-0.00512589
0
0.01166843
0.01243259
0.02130493
0.00985079
0.0195094
0.00605037
0.01734266
0.00164971
0
-0.00452923
0.00110299
0.0068861
-0.00013678
0.0005472
0.02091879
-0.01794563
0.00681849
0.01720168
0.00745672
-0.00224689
0.00211949
-0.01903503
0.01792211
0.00172094
0.01123299
0.01332985
-0.00606139
0.01414299
0.00639713
0.02987541
-0.00123442
0.01606724
0.00802822
-0.03680463
0.01302932
-0.00296809
0.01872984
0.0148545

-0.02228571
0.01071498
-0.04683886
-0.01203236
-0.0161703
0.01726828
0.00848758
0.00506997
-0.00131154
0.00676836
-0.01424844
0.01048453
0.03173164
0.00995899
-0.00560712
-0.02129108
0.00645674
-0.01658113
-0.00471698
-0.01320964
-0.00684652
-0.01707995
0.00669947
-0.00405532
-0.00323658
-0.0072274
0.04462967
0.02151298
-9.8873E-05
0.00800949
0.01226211
0.01085376
0.00105455
0.02509098
-0.02578475
0.00939778
0.00617519
0.00915872
-0.02311003
0.00258596
-0.00506305
-0.00268843
-0.00019255
0.00346654
-0.00374244
-0.00385282
0.00879907

-0.00944318
-0.01282051
0.00599401
-0.01688183
-0.02188552
0.0020654
-0.00171762
-0.00068823
0.01549587
0.00576467
-0.01888065
0.02886598
0.001002
0.03903904
-0.01156069
-0.01299545
-0.0164582
-0.00970549
-0.00405542
0.01798439
-0.014
0.0040568
0.00976431
0.01667222
0.01639882
-0.00645369
0.00714518
-0.00322477
-0.0048528
0.00877763
-0.02739285
0.02220013
0.02333874
0.01520431
0.02184087
-0.00549618
0.01995702
-0.01173992
-0.03259214
0.00944584
0.0040549
0.00497049
0.00309119
-0.01510015
-0.00500626
0.02389937
-0.004914

40747.47
40752.53
40808.73
40947.55
40697.87
40435.1
40977.32
41476.48
41333.11
40704.28
40805.4
40759
40998.4
41096.44
41070.24
40851.18
40677.48
40850
40366.27
40644.97
40792.59
40714.87
40547.49
40350
40096.64
40027.13
39879.01
40211.41
39972.85
39950.9
39908.9
39885.39
39421.65
39802.94
39549.43
39573.92
40010.32
40043.87
39991.19
39998.97
40248.38
40654.38
40693.47
40621.46
40590.96
40941.31
40500.35

0.017574379
-0.03682111
-0.02084376
-0.01375784
-0.0041001
0.009700928
0.010638796
0.020589872
0.019720102
-0.04718831
0.012393022
-0.01505913
0.010317981
0.020425216
0.007142207
-0.00451692
-0.00839421
0.002791251
-0.00830481
0.025399163
0.055328696
-0.02245089
-0.03505872
-0.00919582
-0.02015469
0.00106793
-0.01512059
0.032071207
-0.02299795
-0.00051375
-0.00219626
0.018358076
-0.03872155
0.019183849
0.004365377
0.007711361
0.017484463
-0.00164091
0.025658586
-0.00574227
0.002551934
0.026347519
-0.00430753
-0.00498165
-0.01519543
0.013869069
-0.00431053

0.00327332
0.03806417
-0.02200105
-0.01767542
-0.01199564
0.00607064
0.01426221
-0.00054083
-0.00487013
-0.00163132
0.00816993
-0.00378174
0.03470716
0.00524109
-0.00782065
-0.00210194
-0.00105319
-0.00052715
-0.01529536
0.01392608
0.00369783
-0.00684211
0.00741918
-0.00157812
-0.01053741
-0.00905218
-0.0059108
0.00054054
-0.00594273
0.01413043
0.0096463
-0.0037155
0.00639318
-0.02435151
0.0086815
-0.00537924
0
-0.00648999
0.00653239
-0.0016225
0
0.02383532
-0.00793651
-0.00266667
-0.00320856
0.00375536
-0.00587921

-0.01047987
-0.00613155
0.00224341
0.01287073
-0.01546961
-0.00897868
0.0209513
-0.00221852
-0.00833797
-0.00336323
-0.00731159
-0.00339943
-0.00739056
-0.00515464
-0.00115141
-0.00461095
-0.0104227
0.00292569
-0.01866978
0.01545779
0.0175644
-0.00115075
-0.00806452
-0.0029036
-0.01456028
-0.0177305
-0.00541516
0.01875378
-0.00296912
0.0077427
-0.00295508
-0.0017783
0.00593824
0.00472255
-0.01233843
-0.00118977
0.00595593
-0.00473653
-0.0184414
-0.00121212
0.0006068
-0.00181928
-0.0018226
-0.01034693
0.01107011
0.00364964
-0.02

0.00563887
0.00644238
-0.00142248
0.00011871
-0.00569733
-0.000955
0.00597443
0.00356337
-0.00508936
-0.00428266
0.00262843
-0.00023832
0.00512515
-0.0136369
0.00252465
0.00215853
0.00107694
-0.00023906
-0.00514108
0.0032448
0.00419262
-0.00584516
0.00023998
0
-0.01055662
-0.01176043
-0.00723838
0.00383094
0.00947926
-0.01243902
0
0.01370709
0.00913631
0.00724288
0.00047939
0.00359368
0.00549057
-0.01353276
0.0267148
0.00105485
0.03547594
0.02238806
-0.00088476
-0.00365287
-0.0002222
0.00966774
0.00616333

0.00335474
0.08339702
0.00282162
-0.00624286
0.02972925
0.01529472
-0.00905552
0.00862584
0.02218459
-0.01772697
-0.00699949
-0.00968153
0.00034302
-0.00977282
-0.00173145
0.00485647
-0.00673168
-0.00104266
-0.0175698
0.04878265
-0.0065845
-0.04299796
-0.01243118
0.00935084
-0.00391947
0.00536577
0.00195695
0
-0.01065341
0.00224336
0.00590921
-0.00329328
-0.01035899
-0.00929435
0.01876309
0.00742065
0.00354988
0.00433322
-0.00228934
-0.00052952
0.0009713
-0.00635145
-0.00257457
0.00542946
-0.00699363
0.00347687
-0.02052239

-0.01234568
-0.0171875
-0.00413355
0.00478927
-0.00953289
0.00128329
0.00544697
0.02676864
0.01396648
0.0137741
-0.00452899
-0.01213224
-0.00184219
-0.0003076
0
-0.012
-0.0105886
-0.01731193
-0.01505445
0.00130081
0.03182852
-0.01762669
-0.0128164
-0.00032457
-0.01590909
0.01550643
-0.01072125
0.008867
-0.00976562
0.00394477
-0.0091683
-0.00892267
-0.04301434
0.02752613
-0.00610376
-0.00272944
0.02805337
0.01264559
0.00558659
-0.00882353
0.00956149
0.00163292
0.00815129
-0.00743855
0.01010101
0.00516129
0.00096277

40338.7
40561.22
40215.35
40332.98
40729.7
40866.96
41124.56
41199.29
41004.84
41421.74
41934.08
41756.96
41755.16
41470.05
41745.39
41665.48
42008.55
42518.35
42559.98
42592.78
42386.83
42122.25
42041.14
42095.16
41877.27
41836.92
41817.11
41599
41619.96
41761.78
41722.14
41720.62
41010.98
40830.65
40677.07
40859.9
41078.5
40750.42
40573.66
40830.6
41184
41668.06
42032.35
41919.55
41878.27
41769.38
41912.95

0.000618457
0.005209483
-0.00742237
0.004424779
0.02246696
0.023696682
-0.00631313
-0.00211775
-0.01994907
-0.00303162
0.014769765
-0.01327055
0.005639913
-0.00388266
0.01862278
0.00127551
0.026326964
-0.00620604
0.007910075
0.020652623
-0.00404694
-0.02438033
0
0.003331945
0.01577418
0.015529219
-0.02293763
-0.00947282
0.004158004
-0.00372671
0.018703242
0.022847817
-0.02552852
-0.00900532
0.024783147
0.009673519
0.027145709
0.012048193
-0.01574501
0.027311744
0.045195594
0.032340116
-0.02076734
-0.03306973
-0.0070632
0.023961063
0.016453382

0.00537634
0.0026738
0.00106667
0.01118807
0.04794521
0.00754148
0.02844311
0.00679282
-0.00337349
-0.01208897
0.00195791
-0.00293112
0.01714846
-0.02360308
0.00641342
0.04754902
0.06410856
-0.00879507
-0.0119787
0.00583745
-0.02142857
-0.02281022
0.00560224
0.02506964
-0.03849638
-0.02308055
-0.02459016
0.02323282
0.01449275
0.02285714
0.00418994
0.00973574
-0.00826446
-0.0162037
-0.02635294
0.02319961
0.0155881
-0.03348837
-0.02454283
-0.00641342
0.01439921
-0.01908957
0.01846307
0.04017638
-0.00188413
0.0160453
-0.02879703

0.00865801
0.00919681
-0.01397327
0.012939
0.00912409
-0.00904159
0.00243309
0.00424757
-0.00845921
0.00731261
0.02177858
-0.00769686
-0.00178998
-0.00298864
0.00179856
-0.00478755
0.01082381
0.00416419
-0.00414692
0.01189768
-0.00352734
-0.00589971
0.00059347
0.00474496
-0.02007084
0.0060241
-0.00299401
-0.0036036
0.00241109
-0.00420926
0.00301932
-0.00842866
-0.02550091
-0.01308411
-0.00694444
-0.00317864
0.00064185
-0.00833868
-0.00388098
-0.0012987
-0.00390117
0.01044386
0.01744186
-0.00444444
-0.01084184
-0.00773694
-0.00194932

-0.00229709
-0.00065782
0.00054855
0.00142544
-0.01018285
0.01205752
0.00918133
0.00823134
0.00214846
0.01436381
0.00803128
0.02191005
0.00769389
-0.00794055
0.00810672
-0.00111971
0.02089066
0.03763226
0.01164021
-0.0069418
-0.00775639
-0.01273885
0.01407625
-0.04144978
-0.02071601
-0.01324707
-0.01030284
-0.00168244
0.00073731
0.0052626
0.00345514
-0.00041736
-0.01701461
0.0070086
-0.00179268
0.00369744
-0.00305231
0.00242821
-0.00589784
0.00031783
0.01525101
0.00511162
0.00114167
-0.00062202
0.00446058
-0.01786636
-0.00147213

-0.00435374
-0.00491938
0.01528884
0.00856628
0.01001341
0.00672745
0.01960784
-0.00474301
0.0001733
0.0305813
0.00395091
-0.01867203
-0.00093857
0.00478265
-0.00654484
0.00154004
0.01905006
0.0097242
0.03038605
0.03940053
-0.01379845
-0.0019651
0.03402379
-0.01211059
0.01079414
-0.01273837
-0.00873059
0.01512081
-0.02556818
0.01118903
-0.00202603
0.04325759
-0.01511863
0.01322289
0.02925073
-0.02412009
-0.00560036
-0.01899827
0.02656154
-0.01536052
0.01294964
0.00134569
0.01649993
-0.00874036
0.00296384
0.01440603
-0.006773

-0.004168
-0.00096587
0.00128908
0.0083682
0.01180977
0.01072555
-0.00468165
0
-0.0056444
-0.00851466
0.01590331
-0.00500939
0.0034613
-0.01097523
-0.00729233
0.00383264
0.00159084
0.02382465
0.02295998
-0.00454959
-0.00670323
-0.00429448
0.00400493
-0.00981896
0.00960645
-0.0092081
-0.00805452
-0.02435978
-0.02368758
0.04163934
-0.02832861
-0.00356333
-0.01495449
0.01320132
-0.01074919
-0.00098782
0.00494397
0.01344703
-0.00873786
0.01860921
0.00352564
0.00415203
0.00127226
-0.00730623
-0.01344
-0.01297438
-0.01051594

42090.69
41833.52
42323.84
42337.82
42416.29
42589.68
42797.67
43134.51
43183.28
43006.31
43050.92
43338.33
43825.97
43647.99
43637.68
43621.62
43533.45
43495.74
43469.89
43721.93
43705.83
44304.17
44370.64
44562.33
44625.93
44571.2
44862.54
44859.8
44888.13
44862.92
44748.06
44865.3
44943.34
45212.53
45223.85
45320.3
45442.98
45428.7
45575.86
45912.51
45907.98
45753.18
45278.06
45768.49
45688.12
45570.71
45019.21

-0.01366906
-0.02224654
0.033569564
-0.00902201
0.014202476
-0.00071813
0.015810277
-0.00212239
0.008862106
0.017919888
-0.01208146
-0.00768693
0.043661972
-0.03407557
0.011177087
-0.03350604
-0.01429593
-0.01015228
0.008058608
-0.00399709
-0.00109449
0.056975895
-0.01969592
0.019739161
0.006913239
0.01579128
0.035147009
0.012732615
0.032882012
-0.01029963
-0.01419111
-0.01759437
0.017909476
0.029430582
-0.01087632
0.005655042
-0.01936895
-0.00477859
-0.00960307
0.009696186
-0.00192061
0.004169339
-0.02491217
-0.01277432
0.00530856
-0.00165017
-0.01884298

0.04638929
0.03290676
0.0039823
0.00837373
0.00524476
0.00043478
0.0273794
0.01522843
0.01
-0.01650165
0.03984899
0.01169827
0.03827751
-0.00076805
-0.01575711
-0.02303788
0.00799361
0.01189532
-0.00666144
0.00946746
0.00742478
0.05624515
-0.00734484
0.00369959
-0.01032068
0.00744879
0.05914972
0.01151832
-0.01932367
0.03835327
-0.01253812
0.0024022
-0.01472099
0.00243224
-0.00103986
-0.00693963
0.00908456
-0.01627424
0.00527983
0.0122549
-0.00622622
0.00974591
0.01620131
-0.00169607
-0.00679579
-0.01950051
-0.01290998

0.00651042
-0.01164295
-0.0026178
-0.00787402
-0.02050265
0.00202566
-0.00134771
0.01821862
0.00927767
0.00590939
-0.00979112
-0.00725115
0.00066401
-0.00796284
-0.00802676
0.01281187
-0.01131824
0.003367
-0.00268456
0.00942127
-0.00666667
0.00067114
0.01006036
0.02788845
0.00516796
0.00128535
-0.00385109
0.00322165
-0.00192678
0.0019305
0.00449583
0
-0.00831202
0.00322373
0.00064267
0.01156069
0.00253968
0.00189994
0.00821745
0
0.00125392
0
0
0.01377583
-0.01976529
-0.00063012
-0.00063052

0.00379107
-0.01195971
0.00743258
0
-0.00031619
0.00885609
0.012645
-0.00175439
0.00837382
-0.02973139
0.00961538
-0.00041863
0.00806198
0.00789364
-0.00030915
-0.01257602
-0.00856039
0.00063178
0.00599811
0.00470711
0.00041645
0.01956499
-0.01275901
0.00248139
0.00577558
-0.00266612
-0.00822538
-0.00808625
0.00240385
-0.02398082
0.00331161
0.00553663
0.01175349
0.00470958
0.00135417
-0.00187246
0.01021365
-0.00639637
-0.00404942
0.00729775
0.00372594
-0.00103114
0.00082576
-0.00381601
-0.00538358
-0.00645363
-0.00764798

-0.00784573
-0.01729362
-0.0045123
0.01420261
0.01288641
0.02184145
-0.00035984
0.00388769
0.01434309
0.00077771
0.02486754
-0.0149583
0.02750175
0.00619764
-0.01231894
-0.01308936
0.00756892
-0.00124052
0.00538228
-0.00233356
0.00715465
0.02745902
0.02260338
0.00136523
-0.0237616
-0.00126355
0.00892263
-0.00666579
0.00850442
-0.00131761
0.01998813
0.00181089
-0.02175597
0.01168086
-0.00821918
0.01525914
-0.00310961
-0.01163244
0.00309028
0.00229418
-0.00549343
-0.00651016
0.00966375
-0.00072112
0.02355179
-0.00967825
-0.00692512

0.01195616
0.00098457
0.01606557
-0.00290416
-0.00744337
0.02249755
-0.00382653
0.00736236
0.01429933
0.00125313
-0.00187735
0.01598746
0.01789571
-0.00181873
0.00455512
-0.01481258
0.01166002
0.00788596
-0.00782426
-0.00606612
0.021361
0.01015835
-0.00118308
0.01006811
-0.00820874
-0.00443393
-0.01068884
-0.0285114
0.00648749
-0.00521793
0.01542734
-0.00060772
-0.00121618
0.00182648
-0.00303859
0.01005791
0.004828
0.0015015
0.00029985
0.0014988
0.00209518
-0.00567503
-0.01231601
0.00304136
-0.00060643
-0.00303398
-0.01460743

45089.36
45063.88
44873.44
44096.27
43878.28
44152.96
44141.92
44639.76
44299.56
44136.6
43875.73
43497.2
43489.2

-0.00640162
0.01525941
-0.04776219
-0.04489653
0.008446566
0.007283321
0.007230658
0.036970567
-0.01488404
-0.00421644
0.017290049
0.01907735
0.019060585

alfa
RENDIMIENTO
0.002407223
RENDIMIENTO ANUAL
0.606620268
RIESGO DIVERSIFICABLE
0.018161209
PENDIENTE
1.266503265

0
0.01661364
0.01425591
-0.00582791
0.02344828
0.01010782
-0.00767178
-0.00739496
-0.01354555
0.01579128
0.04089219
0
0.00194805

0.00883281
-0.00187617
-0.00814536
-0.10486418
-0.01270289
0.0200143
0.00210231
0.01118881
-0.02282158
0
-0.01273885
-0.02293907
-0.00146735

-0.00971284
0.00362473
-0.00180582
0.0112802
-0.01641587
0.00556328
0.00212789
-0.00530842
0.00384246
-0.00265816
-0.00181237
0.01367083
-0.00611105

-0.01850886
0.00464807
0.0085922
0.02018349
-0.01676516
0.00300516
0
-0.00254022
0.00692177
0.01608301
0.02591269
0.00572353
0.00402078

-0.02038295
0.02679697
-0.00583359
0.01050031
0.0051956
0.00212831
-0.00151699
-0.00638104
0.00672783
0.0018226
0.01273499
-0.00299401
-0.00930931

alsea
AMXL
arca
0.00266511 -0.00031613 0.00194929
0.67160856 -0.07966503
0.4912214
0.0171011 0.01365201
0.0105986
0.69057606 1.17427999
0.503846

asureste
0.0025326
0.63821543
0.01489403
0.33424186

bimbo
0.00053421
0.13462162
0.01299579
0.64436977

BETAS POR CORRELACIONES

VOLATILIDAD
0.018161209
0.0171011
CORRELACIN CON RESPECTO
0.474127763
AL MERCADO
0.27454999
BETA
1.266503265 0.69057606

0.01365201
0.58480189
1.17427999

0.0105986 0.01489403 0.01299579

0.3232089 0.15257471 0.33710589
0.503846 0.33424186 0.64436977

BETAS POR COVARIANZA

VARIANZA DEL MERCADO
COVARIANZA CON RESPECTO
5.85429E-05
AL MERCADO
3.1921E-05
BETAS
1.266503265 0.69057606

5.428E-05
1.17427999

2.329E-05
1.545E-05 2.9785E-05
0.503846 0.33424186 0.64436977

bmv
0.00846325
-0.00176678
0.00088496
0.01679929
0
0.00869565
0.02801724
0.00922432
-0.00166182
-0.02621723
-0.00641026
0.00387097
0.02313625
-0.02973199
0.00302115
0.00301205
0.02445302
0.00251256
0.0112782
0.007848
-0.00204918
-0.00041068
-0.00082169
-0.02138158
0.01092437
0.00581879
-0.00206612
-0.00207039
0.01618257
0.01102491
-0.01252019
0.01022495
0.00728745
-0.00482315
0.00969305
-0.0212
0.00245198
-0.0057073
0.00943009
0.00893582
0.00724638
-0.00039968
0.009996

cemex
0.00671141
0.02
0.0130719
-0.01806452
-0.02496715
-0.01617251
0.00958904
0.02985075
0.01844532
-0.01293661
0.0078637
-0.00520156
0.07058824
0.03785104
-0.00588235
-0.00710059
-0.00357569
0.02392344
0.02686916
-0.01478953
0.00461894
0.01494253
0.03057758
0.0967033
0.03907816
0.00867888
0.0248566
0.00839552
-0.00462535
0.00650558
-0.02862419
0.00570342
0.02079395
0
0.00648148
-0.03035879
-0.02182163
-0.01745878
-0.06712734
0.05396825
-0.01907631
0.00511771
0.00712831

chedraui
0
-0.01995439
-0.00843514
-0.00205339
-0.00029394
0.00117612
-0.00381791
-0.00737028
0.002376
-0.0317037
0.00214198
-0.00549618
0.00307031
-0.01469238
0.00621311
-0.00555727
0.00186278
0.0083669
0.00338045
-0.00612557
-0.00061633
-0.01480111
-0.00125196
0.00595425
0.00436137
0.00372208
-0.00587145
-0.00217594
-0.00155763
0.00405616
-0.01522685
0.00347113
0.00440252
0.02473388
0.01802628
-0.02160864
0.01319018
0.00575235
-0.00301023
-0.0009058
-0.01601692
-0.01044226
0.01427685

coca femsa
-0.00534961
-0.00863571
0.00664782
0.0139669
-0.01706842
0.00205636
-0.014669
-0.00586239
0.00791434
0.00315627
0.00122784
0.00781789
-0.00851776
-0.00682672
-0.02988879
0.01632036
-0.00477832
0.00889414
0.0056171
-0.0132661
-0.00283041
0.00678073
0.01002428
0.00387687
-0.01004094
0.00397909
-0.0019428
-0.00731916
-0.00117656
-0.00588974
0.01200727
0.00874249
-0.00325002
-0.00916078
0.01708062
-0.00685617
0.00636053
-0.00262063
0.00819165
-0.00360264
-0.01984768
-0.00219763
0.00833792

compartamos elektra
0.01226636
0.01500289
-0.02103468
-0.03019744
-0.00958084
-0.01874244
-0.00616143
0.02355859
0.00423985
-0.02171291
-0.00554871
-0.00557967
0.02431421
-0.008521
-0.00122775
0
-0.01290719
-0.00186799
-0.01871491
-0.00890019
-0.0243746
0.00394477
-0.03012443
-0.00067522
0.02567568
-0.00592885
-0.00662691
0.02535023
0.06180872
0.00367647
-0.03052503
0.00503778
0.01754386
-0.01847291
0.00627353
-0.00249377
0.008125
-0.01177929
-0.02007528
-0.01920615
-0.02415144
-0.0367893
-0.01597222

0.00213607
0.02017023
0.0064446
-0.00241966
0.00123034
-0.00967615
0.00165917
-0.01719427
-0.03640908
-0.06601686
-6.4025E-05
-0.00991644
0.00513318
-0.01574714
-0.01374385
-0.02001657
-0.0668645
0.03332276
-0.0711336
0.02734567
0.02313551
0.02451619
-0.01279748
0.00174029
0.01013996
0.00630895
-0.00763838
-0.00157282
0.00440909
0.00452116
-0.00914118
7.9227E-05
0.02022763
-0.02432164
0.01104469
-0.01609306
0.00910263
-0.00779605
0.00775965
-0.01310921
0.00064274
-0.00073154
0.00346398

fomento eco
0.0105133
-0.02213382
0.00093877
-0.00427261
-0.0151753
0.00435707
0.00581949
-0.00094677
-0.00463304
-0.0266582
0.01054233
-0.01408905
0.02269008
-0.01706667
-0.02268041
-0.01576727
0.01376354
0.01157356
0.00528053
-0.01411687
0.002775
0.0109586
0.02266506
-0.00342612
-0.00461968
0.00679978
0.00096484
0.00267752
-0.00341807
0.00139335
0.0029969
0.01237861
0.00980289
-0.0131524
0.01047176
-0.01350361
0.00445671
0.00052821
0.00686306
0.00388003
0.0089836
-0.02194844
0.02381708

-0.00514648
0.00636689
-0.03677343
0.01272578
0.05269558
-0.02464382
0.00434268
0.00039308
0
-0.01650295
-0.0019976
0.01160929
0.00593589
0.00157356
-0.00314218
0.00985028
-0.00429185
0.00548589
0.00155885
0.00505837
0.01548587
0.04384293
-0.0182615
-0.00706845
-0.02810041
0.01426369
0.02128468
-0.01004838
0.01353383
-0.02077151
-0.00340909
-0.00684151
-0.01492537
0.0034965
0.00619435
0.00192382
0.01728111
-0.00377501
-0.0132626
0.03955453
-0.01256003
0.01122334
-0.0018498
0.01667902
-0.00947867
0.01913876
-0.00108342

0.03741153
-0.00487329
-0.043095
0.00409417
0.03363914
-0.00197239
-0.02371542
0.02024291
-0.00297619
-0.0119403
-0.03726083
0.03870293
0.04028197
-0.02129719
0.00296736
0.00591716
0.0134902
-0.01207243
0.00610998
-0.00202429
0.00507099
-0.02119072
-0.01958763
-0.0168244
-0.03743316
0.01111111
0.01758242
-0.03239741
-0.01339286
0.03167421
-0.0120614
-0.01553829
0.00450958
-0.00897868
0.01019253
0.06053812
-0.00211416
-0.00529661
0.00106496
-0.02340426
-0.02941176
-0.00897868
0.02944507
-0.00110011
-0.00330396
0.00331492
-0.02312775

-0.000612
0.01592162
-0.01446655
0.00275229
0.00243977
0.00121692
0.00121544
0.00364188
-0.00483822
0.00577332
0.00090634
-0.00362209
-0.00181763
0.00030349
-0.0003034
0.02003035
-0.01398393
0.0018105
-0.00240964
0.00754831
0.00449506
-0.00089499
-0.00656913
-0.004208
-0.00595032
0.00458575
-0.00334753
0.01374046
0.00481928
0.0029976
-0.00478183
0.00870871
0.01637392
-0.01200937
0.00711533
0.00765381
-0.00876424
0.00176835
-0.00647249
0.01480604
0.0035016
0.01395755
-0.00200746
0.00114943
-0.00229621
-0.00345224
-0.00606236

-0.00273032
0.01149875
-0.01794138
-0.00850461
0.01961719
-0.00163577
0.00920652
0.00054117
0.00270437
-0.01017184
-0.005761
-0.00360191
0.01100196
-0.00069957
0.01392346
0.0213272
-0.00405619
-0.00543027
0.00834155
0.02218546
0.00904944
0.0051039
-0.00500544
0.00379119
-0.02469494
0.01005362
-0.00597213
0.02039757
0.00109035
-0.00341272
-0.0010929
0.01013858
0.01010903
-0.01536922
0.00210542
0.01985076
-0.00568303
-0.01235979
0.00122975
0.00830865
-0.00723703
0.0048358
0.01910645
0.01705667
0.01483021
0.00402895
-0.00414881

-0.02681722
0.00435098
-0.03465704
-0.00074794
0.04715569
-0.00500357
-0.01724138
0.00438596
0.01164483
0.00791367
0.01356174
-0.01478873
0.00643317
0.00284091
0.00637394
0.00140746
0.00702741
0.00069784
-0.01603905
0.02551382
0.03731859
0.01598934
-0.01639344
-0.014
0.00540906
0.02286483
0.03944773
0.00063251
-0.0278129
0.02795839
-0.00063251
0.00506329
0
-0.0081864
-0.00444444
-0.02104592
-0.01172638
0.00197759
0.04473684
-0.02141058
-0.0006435
0.00128783
0.00514469
-0.00319898
-0.00449294
0.01740812
-0.01774398

0.00063168
-0.00402778
0.00047315
8.9231E-05
0.00154355
-0.00191533
0.00776529
-6.1998E-05
-0.0016209
-0.00298092
0.00820423
0.00527788
-0.00611935
-0.00369245
-0.00226092
0.04560521
0.0346498
0.00170856
-0.00594671
-0.0037348
0.01990512
0.02263117
-0.00752256
-0.01151359
-0.01814026
0.03858537
-0.17658654
-0.14494362
-0.06405726
0.06063713
0.04609348
0.0052401
-0.01722814
-0.00745004
-0.02679749
-0.02466449
-0.0489178
0.00147375
-0.01171133
-0.01846383
-0.00806554
-0.02192088
-0.03096008
0.05281842
0.01182691
-0.0151978
-0.03623523

-0.00330852
-0.00487552
-0.01824247
-0.00212359
0.01010853
-0.00042136
0.00231847
0.01556093
-0.00186355
-0.01213567
-0.00251995
-0.00757895
0.03478999
0.00594506
-0.00203791
0.0245048
-0.0017939
-0.00389377
0.00310715
0.05245803
0.02212095
0.0117964
-0.01698338
0.01129996
-0.01837658
0.00272813
0.01322826
0.0075
-0.00165426
-0.01601767
-0.01085228
0.01655159
0.00148865
-0.00501672
0.00186741
0.01248835
0.01067747
0.02166055
-0.01451973
0.00793351
0.00178036
0.00308671
-0.00158523
0.02129448
0.01691815
0.01052158
-0.00444959

-0.01321253
-0.04705432
0.00240867
0.00080096
-0.05882353
0.03231293
0.02883031
0.01321057
0.01856974
0.00853375
0.00423077
-0.00382995
-0.0153787
-0.01718079
-0.01470004
-0.00766129
0
0.00650142
-0.00363343
0.00040519
-0.00688538
0.00122349
0.00936864
-0.00847458
0.03500204
0.04011011
0.01587902
-0.00483811
-0.01458489
0.02466793
-0.02481481
-0.02088872
0.00659426
0.00115607
0.01270208
0.00190042
0.00682853
-0.02486812
0.00463679
0.00423077
-0.00114899
0.00690184
-0.00952018
0.00884275
0.00533537
0.00796058
-0.01880406

-0.06087937
-0.05162065
-0.03417722
-0.00262123
-0.06044678
0.06853147
0.0052356
0.00651042
-0.01034929
0.00392157
0.01171875
0.05019305
-0.04534314
0.02952503
-0.08478803
-0.00681199
0.00274348
0.03419973
-0.00661376
0.00932091
-0.02638522
0.00542005
-0.03908356
0.03085554
0.03809524
0.00524246
0.04041721
-0.00125313
-0.03011292
0.02457956
0.0770202
0.00468933
0.00116686
0.02214452
0.02280502
0
-0.00222965
-0.01787709
0
-0.00113766
-0.03075171
0.00470035
0.01988304
0.00917431
0.02727273
-0.00995575
-0.00111732

-0.00755155
-0.00438982
0.00205761
-0.00968026
0.00118483
0.00680473
-0.00617103
-0.00680071
0.00148854
0.00237812
-0.0014828
0.01900802
-0.00058292
0.0058326
-0.0252247
0.00743605
-0.00472394
0.00029665
0.0059312
-0.00383255
-0.00799053
0.00894988
-0.00768776
0.03009535
-0.00376049
-0.00058072
0.00639163
0.00144342
0.00345921
0.01580006
-0.01725113
0.00604317
0.02316934
0.00866648
-0.00637472
-0.00446304
-0.00252171
-0.00870787
-0.0051006
-0.0059812
-0.00229226
0.00229753
0
0.00429799
0.00028531
0.02624073
0.00389105

-0.00792241
-0.00061958
0.06158297
-0.0224515
-0.00311981
0.00559329
0.00490001
0.01186083
0.01107059
0.00891862
0.04543386
-0.01069386
0.00194822
0.0417111
0.00668353
0.01770441
-0.01739641
-0.00622047
0.00276858
-0.00204069
-0.00090215
-0.00270889
0.01207219
0.01544701
-0.00264302
0.00747895
-0.00169511
0.0020493
0.00040902
-0.00484785
0.02095316
-0.00638114
-0.01793566
0.00972075
0.01791236
0.00682105
0.04839169
0.003041
-0.03573169
-0.00825333
0.00186821
0.00542465
-0.08211094
0.02363458
-0.01387726
-0.01279874
-0.00073733

-0.04258065
-0.03369272
-0.0237099
-0.00642857
0.01249082
0.03701016
0.02519244
-0.03071672
0.03098592
0.0204918
0.00133869
-0.01002674
0.00607698
-0.00268456
-0.01009421
-0.00883753
-0.01097394
0.01664355
0.01023192
0.00067522
-0.01417004
0.00342231
0.00409277
0.00067935
0
-0.00407332
0.00204499
-0.01564626
0.00552868
0.03436426
-0.01196013
0.02353732
0.02233903
0.00128535
0.00898588
0.00254453
0.0107868
-0.01381042
0.01273074
-0.01319925
-0.01719745
-0.00907323
0.00719424
-0.00194805
0.01821731
0.02044728
-0.02880401

-0.06732189
-0.07899728
-0.10371735
-0.01580584
-0.00012286
0.01079553
-0.02163833
-0.03074356
-0.04193755
-0.0007646
0.00455285
-0.00546531
0.05282809
-0.07121942
-0.0626799
-0.05630066
0.08531645
0.02906562
0.00275509
0.00262893
-0.00031543
-0.03744971
-0.05775574
-0.01941726
-0.01485686
-0.07986135
0.16446097
0.10795765
0.01469445
0.02139547
-0.04304715
0.010247
0.01477935
-0.00647086
0.01370172
-0.01821952
0.04052882
0.03148279
-0.02185908
-0.02743147
-0.01996712
0.01453127
0.01227963
-0.00337677
0.02517217
0.07035726
0.06774627

-0.00607848
0.00908355
-0.01426025
-0.01030741
-0.00831354
0.00423768
0.00807265
0.00364
0.00299211
0.00307359
0.01189618
0.0065016
-0.00522078
0.00346913
-0.02251573
-0.00253922
0.00909174
0.00405442
-0.00906317
-0.00452776
0.00745929
0.00216704
0.01738895
0.00894439
0.01421926
-0.01029857
-0.00970619
0.00512141
0.0136168
0.0075403
0.02021505
0.02234401
-0.03595876
-0.00059885
0.01891799
0.01512224
0.00364148
-0.00016492
-0.00354639
-0.00215196
-0.00016589
-0.00282064
-0.03361065
0.01506543
-0.01314562
-0.01057064
0.00304004

-0.037179
-0.01313694
-0.02702703
-0.01533997
0.02021053
0.01527033
0.01260163
-0.01324769
0.03254679
0.00078802
0.0023622
0.0043205
-0.00391083
0.02041618
-0.01923817
-0.0145155
-0.00716561
0.02886929
-0.02221356
0.00438422
0.00634921
0.0126183
0.02297508
0.00723258
-0.00944822
-0.00419687
0.00038314
-0.0153198
0.00388954
-0.00116234
-0.00116369
0.00543689
0.00193125
0.00192753
0.00654098
0.0206422
0.01610487
-0.00995208
0.00297841
-0.02115813
-0.01327266
0.01767871
0.00755287
-0.01574213
0.00837776
0.0060423
-0.00487988

-0.03131991
0.03233256
0.05928412
-0.02639916
-0.00650759
-0.00436681
0.04385965
0.03466387
-0.02944162
-0.0292887
0.00323276
0.01288937
0.00742312
0.02210526
-0.01853759
0
-0.00209864
0.03049422
-0.00918367
0.00823893
0.01532176
0.02313883
0.01278269
-0.02038835
0.01684836
0.04191033
-0.02338634
0.01915709
-0.01973684
-0.00575264
-0.0096432
-0.01363194
-0.03751234
0.01641026
-0.00403633
0.01317123
0.035
0.0115942
-0.01337154
0.0125847
0.03059273
0.02226345
-0.03811252
0.01415094
-0.0027907
0.0261194
-0.00363636

-0.01827243
0.00423012
0.00477394
-0.01341532
-0.00849858
-0.00228571
0.0045819
0.01795895
-0.01260151
-0.0113443
-0.01290878
-0.02441151
0.00119154
0.00089259
-0.00980975
-0.00030021
0.0018018
-0.00089928
0.00990099
0.01158645
0.00939794
-0.01687518
0.00029595
0.00591716
0.00352941
-0.00381008
-0.00529568
0.00236616
0.00265565
0.00088287
-0.00529256
-0.01448419
-0.03929214
0.03028411
-0.00242424
-0.0109356
-0.00644963
-0.00401855
-0.00931099
-0.00595238
-0.00220611
0.01674037
-0.00093197
0.00715174
0.0132757
-0.00030469
-0.00365742

-0.00018447
0.00104551
0.01130429
0.00558897
-0.00465172
-0.07161933
-0.00313808
-0.00957503
0.00542974
-0.02417018
0.02672606
0.01051732
-0.01437585
-0.0125396
-0.00414383
-0.00342282
0.0305071
-0.00392106
-0.01154704
0.0049781
0.00369857
0.05665592
-0.0019305
-0.00910963
-0.01404194
-0.01315621
0.00569506
0.02561133
-0.00031372
0.00175736
0.00426038
-0.00318173
0.00707222
-0.00068361
0.00068408
-0.0081412
0.01685464
-0.00178692
-0.00154321
0.0064915
0.00454545
0.00678733
0.00218646
-0.00024241
-0.00812269
0.01045041
0.00254022

-0.01676338
0.00196721
-0.01505236
0.00199336
0.01392573
-0.04381949
-0.01025992
0
-0.05390463
-0.02264427
-0.02765321
0.00153728
0.00537222
0.03969466
0.02496329
-0.01647564
0
0.00655499
-0.01736614
0.01104566
0.01383831
-0.01724138
0.00438596
0.00655022
-0.00072307
-0.00144718
-0.00652174
0.00291758
-0.00363636
-0.00656934
-0.00440852
-0.00516605
-0.01780415
0.03172205
0
0.00292826
0
0.00072993
0.00583516
-0.00362582
0.01382824
-0.00071788
0.01077586
0.02203269
0
0.00278164
0.02843273

-0.02436073
0.01175959
-0.01089051
-0.01458397
-0.00385514
-0.02136731
0.0401488
0.0284338
-0.01154467
-0.00334379
-0.02032087
-0.0123026
0.01087832
-0.00086155
0.00444162
0.01316876
-0.00478018
0.00769466
-0.01367767
-0.00501034
0.0027452
0.04697802
-0.02681376
-0.00521479
-0.01416014
-0.01035925
-0.01279384
-0.02077526
-0.02736732
-0.03052424
-0.02810675
0.01126089
-0.02605595
-0.01745987
-0.02432407
-0.00732443
0.0250947
0.00300231
-0.00094021
0.03145947
0.00443162
0.01312497
-0.01491281
-0.00462516
0.00283651
-0.01017883
-0.01676944

-0.00822653
0.0052388
0.00668809
0.00457291
-0.00395087
-0.02026386
0.01654638
0.02398268
-0.00667963
-0.03132448
0.02328647
-0.00575354
-0.00975989
-0.00584387
0.00614143
-0.00244158
0.00201049
0.00505976
-0.01458207
0.00017616
-0.00317041
0.00318049
-0.00616469
-0.00017723
-0.0214482
-0.01666516
-0.0028553
0.01524109
-0.0010918
0.00455415
0.00933902
0.00305426
-0.00420921
0.01843691
-0.00203108
-0.00097337
0.00690877
-0.01293103
0.00507976
0.00186203
0.00858483
0.01246051
0.0075403
0.0128172
-0.00331238
0.00690243
0.00457007

0.00150886
-0.00602637
-0.00454718
-0.00195096
0.01916443
-0.00188041
0.01168048
0.04283054
-0.00178571
0.0372093
-0.0044843
0.003465
-0.0179558
-0.00140647
0.00915493
0.01570133
0.01511508
0.00846024
-0.00402685
-0.00808625
-0.02649457
-0.01465457
0.01487252
0
0.00488486
0.01493056
-0.00821074
-0.02483615
0.02546869
0.01690238
-0.00135685
0.01222826
-0.0261745
-0.03135768
-0.00604767
0.01431639
-0.01129146
-0.03069236
0.0191458
0.01300578
-0.00891583
0.00899604
0.02211127
-0.00593161
0.001404
-0.00806169
0.00918728

-0.00456204
-0.01099908
-0.01853568
-0.03305005
0.03613281
0.00942507
0.01493931
0.0101196
-0.00364299
0.04478976
0.0183727
-0.0137457
-0.0174216
-0.00975177
0.02417189
-0.00699301
-0.00352113
0.04416961
-0.00676819
0.00681431
-0.02030457
0.00777202
0.00514139
0.01960784
0.00083612
-0.01503759
0.00339271
-0.00338123
0.00678541
0.03032856
-0.03107114
-0.00421941
-0.00677966
-0.00767918
-0.01547721
-0.00174672
0.01137358
-0.02422145
0.00443262
-0.00264784
0.04336283
0.00254453
0.00423012
-0.00505476
-0.00084674
-0.00762712
0.00768574

0.00611808
-0.01064153
-0.00491703
-0.00525015
0.02111146
-0.00456066
0.01282834
0.00120627
0.01445783
0.00059382
0.00949555
0.00440917
0.0032192
-0.00670945
0.0082232
0.00699097
0.00404975
0.01152406
-0.00911421
0.00546134
-0.00543168
-0.00919805
-0.0037714
0.01310425
0.00603622
-0.00428571
-0.00946915
0.00637312
0.01525619
0.03260561
0.00329489
0.00957854
0.01084305
-0.02172164
-0.02330044
0.01066517
0.01138573
-0.01922021
0.00951848
-0.00194121
0.01833843
0.01227831
0.00134771
0.00403769
0.00187668
-0.00026759
-0.00133833

-0.00211149
0.00302279
-0.00036164
-0.00813989
0.00778116
0.00452407
0.01279049
0.00729278
-0.00453234
0.00685904
0.01403571
-0.01517345
-0.00523375
-0.00892646
0.01515061
0.00246783
0.00451322
0.00974443
0.01646923
-0.00682206
-0.00635375
-0.0074313
-0.00365641
0.00291256
-0.02549805
-0.00685421
0.01740383
-0.00755029
-0.00249629
0.00983138
-0.00348124
-0.01332228
-0.01536246
0.00042662
-0.00341151
0.01754386
0.0204854
-0.00247248
-0.01032753
0.01001789
0.01765262
0.0074839
-0.00570079
0.00191116
0.01560694
-0.00068298
-0.00290466

-0.00472016
-0.00338753
-0.02243372
0.00556328
0.04218534
0.00132714
0.03976143
0
0.04397706
-0.01770452
0.00124301
-0.0266915
-0.00255102
-0.00255754
-0.02179487
0.01048493
0.03761349
0.02125
0.00367197
-0.00609756
-0.0190184
0.02439024
-0.003663
0.03431373
0
-0.00592417
0.0476758
0.00853242
-0.00902425
-0.00398406
0.00228571
-0.00342075
-0.00228833
0.03727064
0.01934771
-0.00813449
0.00164024
-0.00218341
-0.02242888
-0.00727476
0.03043968
-0.00273523
-0.00054855
0.00164654
-0.00547945
0.00550964
-0.00328767

-0.03097514
0.00443962
-0.00308418
0.01875936
0.02435203
-0.00288903
0.01319926
0.01657851
0.0158485
0.01261493
-0.00033959
-0.01998927
0.00076626
-0.0085682
0.00102971
-0.00012858
0.0012125
0.02181691
-0.00799095
-0.02517966
-0.00148555
-0.00641598
0.00801093
0.00755733
-0.00289337
0.01371407
-0.00738418
-0.00832078
-0.00059271
0.00956317
-0.01789878
0.00155146
-0.00955563
-0.01516893
0.00195163
-0.010503
0.00069477
0.00052071
-0.01389772
0.00261934
0.00298292
0.00274079
0.01733028
0.00504954
0.00168736
0.00085172
0.00540857

-0.00505476
0.00177815
-0.00431071
-0.01086587
0.01330244
0.00415008
-0.00506073
0.00228891
-0.00583608
0.01718564
0.01973904
-0.00360892
-0.0077379
-0.00514352
0.0022515
-0.00249605
-0.00775711
0.03253194
0.00789709
-0.00072698
-0.00339504
-0.01062535
-0.00122971
-0.00968563
-0.01118939
-0.00067058
0.0160208
-0.01444729
0.02769576
0.00220488
-0.0060924
-0.0057892
-0.00316835
0.00300661
0.00119904
0.03173653
0.01625073
-0.00709798
-0.00205423
0.00584603
0.00466601
0.0188218
0.01103647
0.00340136
0.00677966
-0.00681231
-0.00496689

0.01505602
-0.01586754
0.04837014
0.00234035
0.02868579
0.01588846
0.01468241
-0.02013212
0.02247191
0.0244898
-0.01562979
0.00933998
0.00092535
-0.001849
0.00339611
-0.01230769
-0.00498442
0.00031309
-0.00375587
-0.00942507
0.03361878
0.04449218
-0.02085781
-0.01050105
0.0063675
0.00542332
0.00569374
0.00029797
0.02889485
-0.0193978
-0.01505757
-0.00389688
0.01083358
-0.00059542
0.00983021
-0.0120944
-0.01492983
-0.02940285
0.00687071
-0.00248139
0.0096393
-0.00123191
-0.00431699
-0.00030969
0.01610905
-0.03689024
-0.03070592

-0.0059322
-0.01790281
0.01302083
-0.00514139
-0.00172265
0.00603969
-0.00085763
-0.00600858
0
0.00431779
0.00859845
0.04688832
0.01140065
0.02898551
-0.00312989
-0.00392465
-0.00157604
-0.0023678
0.00079114
0.00079051
0.00315956
0.04488189
-0.00828937
0.00455927
0.0075643
-0.00075075
0.00976709
-0.00595238
-0.00374251
-0.01427498
-0.00990854
0.01077752
-0.00990099
0.01153846
0.00912548
-0.00828937
0.02051672
0.01712584
-0.00292826
0.00734214
0.03498542
-0.02183099
-0.00143988
-0.00072098
-0.01587302
0.01246334
-0.04127444

0.00589654
-0.01332268
0.01188226
0.01094209
0.01214361
0.00834637
0.01370926
0.01811687
0.02857143
0.0289961
-0.01894388
-0.01037895
0.03512195
-0.00188501
-0.02077432
0.00265188
-0.01178168
0.00875912
-0.01833092
0.01818182
0.0132722
0.02071922
-0.00606626
-0.00234742
-0.00752941
0.00521574
0.00495283
-0.00891809
-0.00402557
0.0042796
0.00378788
0.00589623
0.00679953
0.01117839
0.00046062
-0.01358195
-0.00676779
0.00963346
0.00279265
0.00881875
-0.0036807
-0.00230894
0.02082851
-0.01564271
0.00713957
0.00022868
-0.01554641

0.0031416
0.05916183
-0.00838665
-0.00471673
0.00424883
-0.0013018
0.01998697
0.0085197
-0.00454065
-0.01538135
0.0123357
-0.01117437
0.0179196
0.00523366
0.00278727
-0.00802391
0.00951626
-0.00706991
0.00327004
0.00199769
0.00388248
0.01667189
-0.0026217
0.00154623
-0.01024084
-0.00270369
0.01355508
-0.00473227
0.01633159
0.00218663
0.00076111
0.00603356
-0.00473743
0.01245696
0.00010003
-0.00070014
0.00080072
-0.00635064
0.00488149
0.01667668
0.01068913
-0.01237937
-0.0071062
0.00059642
0.00273197
-0.00396295
-0.0086537

0.03958219
0.03754627
0.0127421
-0.03120282
0.00935065
0.02779207
-0.02203305
0.01075269
0.00607903
-0.02416918
-0.00257998
0.0253492
-0.01967709
-0.03757077
0.01229947
-0.02482831
0.00758397
0.01129032
-0.0148857
-0.01187264
0.0032769
0.03756124
-0.01836306
-0.00694816
0.02368138
0.00893796
-0.01563314
0.01588142
-0.00364773
0.03138075
-0.00912779
0.00818833
-0.03248731
0.03252886
-0.01219512
-0.01183128
0.01561687
0.00871348
-0.01422764
-0.00824742
-0.0010395
0.00468262
0.02330399
-0.00202429
-0.01115619
0.00410256
-0.01940756

0.00278379
0.02275242
0.00014672
-0.00045843
-0.00834725
0.02153402
0.00757
-0.00535624
-0.00800535
0.00970945
0.00254384
0.00460689
-0.00050157
-0.00209689
0.00010776
0.00488453
-0.00377069
-0.00026907
-0.00775138
-0.00764919
0.00278805
0.00663275
-0.00292445
0.00409176
0.00926811
0.07226699
0.00588157
-0.01265508
-8.3883E-05
-0.02608973
-0.0104915
0.03175598
-0.00283487
-0.00433208
-0.00132567
0.01288291
-0.00599829
-0.00076065
-0.0001015
0.02104586
0.0039269
-0.00802113
-0.01337681
0.01897133
-0.00178734
-0.00968218
-0.01911841

-0.00174313
0.00531788
0.01231644
0.00015598
-0.01466001
0.00783476
0.00612485
0.01818466
-0.02598498
-0.01896592
0.01082946
0.00349179
0.01953341
-0.00798945
-0.00125108
0.00853363
0.00333799
-0.00611219
-0.00264674
0.01966906
-0.01018065
-0.00154667
0.00944931
-0.00728919
0.00255063
0.00416313
0.0134357
0.00992424
0.00705123
0.00320298
0.0001485
0.0047513
-0.00531993
0.00363988
-0.00118422
0.02171175
0.00348129
-0.00404741
0.00471698
0.00621163
0.00832675
0.00982416
-0.03214663
0.01937505
-0.00114327
-0.00121611
-0.00365277

-0.00685826
-0.00295955
-0.00461741
-0.00497018
0.01098901
-0.00559947
-0.00198741
0.00199137
-0.0046373
-0.00166389
0.005
-0.00099502
0

0.00302115
-0.01204819
0.01905488
0.01869858
0.0256975
-0.00501074
-0.00719424
0.00434783
-0.03246753
-0.02013423
0.00456621
-0.01439394
0.00999231

bmv
cemex
0.00112705 0.00172119
0.28401597 0.43374011
0.01646639 0.02266335
0.86430788 1.87807392

0.01646639
0.35686503
0.86430788

-0.00836043 0.00396328
-0.009375 -0.00658804 0.00014377
-0.04824356 -0.01154307 -0.00157729 -0.01663087 -0.00129375
-0.01599409
0 -0.0152712 0.00607998 -0.00244692
-0.03700925 0.00950407 -0.00213904 0.00467136
0.0189741
0.01272397 0.00991537 0.00535906 0.01050921 -0.00594732
0.03692308 0.00376853 0.01119403 0.01060518
0.0002849
-0.01681503 -0.00217359 -0.01159726 0.00604245 0.00334662
0.02188129 0.00490123
0.0096 0.00672959 0.01710312
0.0083682 0.01739088 0.01162176 -0.00670132 0.00523304
-0.00317305 0.00561716 0.01357702 -0.01605034 -0.00589991
0.00881489 -0.0021669 -0.0015456 -0.10931195 0.01284737
-0.0118932 0.00086864 -0.00773994 -0.01637519 0.01502826
-0.00564972 0.00636451 0.01872075 -0.01249073 -0.01297202
chedraui
coca femsa
0.00089347 0.00204579
0.22515329 0.51553951
0.0118174 0.01465905
0.66143322 0.37146266

0.02266335
0.0118174
0.56340725 0.38053786
1.87807392 0.66143322

3.9952E-05 8.6812E-05 3.0574E-05

0.86430788 1.87807392 0.66143322

compartamos elektra
0.00115006 -0.00270826
0.2898154 -0.68248104
0.01816124
0.0308933
0.76152012 1.41328648

0.01465905 0.01816124
0.17228327 0.28508195
0.37146266 0.76152012

fomento eco
0.00207353
0.52252969
0.01193354
0.70469107

0.0308933 0.01193354
0.31102821 0.40147937
1.41328648 0.70469107

1.717E-05 3.5201E-05 6.5328E-05 3.2574E-05

0.37146266 0.76152012 1.41328648 0.70469107

Genoma Lab Geo

0.01520208
0.00292184
-0.01092498
-0.0128866
0.00410295
-0.00557207
0.03287262
0.01157324
0.00107258
-0.0175
-0.00181752
0.0203933
0.00249822
-0.02278391
-0.00910747
-0.00698529
-0.00370233
0.00743218
0.01659904
0.01669086
-0.01106353
0.03175749
0.01084295
-0.01141869
0.01470074
-0.00206968
-0.00587625
-0.01008345
-0.00632244
0.02226935
-0.01348548
-0.00315457
0.00879044
0.00418264
0
-0.09406456
-0.02796935
-0.00512416
-0.07250396
-0.00982486
0.04788611
0.00658707
0.000409

0.01267281
0.03868032
0.06024096
-0.01394628
-0.02566789
0.02419355
0.00577428
-0.00313152
0.01099476
-0.02692905
0.00319319
0.01220159
0.05083857
0.0074813
-0.01336634
0.01806322
0.02316412
0.02697495
-0.01313321
0.00760456
-0.01179245
-0.0124105
-0.0038666
0.00485201
0.04152583
0.01576263
-0.00228206
0.02561757
-0.01338091
0.00316456
-0.1442091
0.01211164
-0.02341311
0.00905701
0.0406547
-0.02333841
0.01038961
-0.00051414
-0.01440329
-0.02035491
-0.0335642
0.0137817
0.01522567

Gfnorte
0.01488658
0.01140861
0.00115101
0.01172683
0.01636364
0.01744186
0.02549451
0.02271753
0.00984912
-0.00622536
0.0052203
-0.01454092
0.06682125
0.01521438
-0.01128844
0.02283465
-0.00712086
0.0075596
0.01327434
-0.00151889
-0.01331052
0.00096358
-0.01443974
-0.00488377
0.00608559
-0.00214634
-0.00078217
0.01702544
0.01577833
0.00985035
0.0020634
0.00187196
-0.0044843
0.00375375
0.00972326
0.0112963
-0.01409998
0.00780089
-0.00036975
-0.02422785
0.00796058
-0.0120346
0.03730491

Ginbursa
-0.00740452
0.00157048
0.02038416
0.00922013
-0.02588504
0.00898789
0.00968242
0.01342539
0.001514
-0.00075586
0.01210287
-0.00149477
0.0007485
0.00299177
-0.00149142
0.00373413
0.0078125
0.00110742
0.00848083
0.02559415
0.00035651
-0.04419102
-0.0059657
0.01012753
0.01002599
-0.03382353
0.00418569
0.02841986
0.00147384
0.00772627
0.00219058
-0.00145719
0.00072966
-0.00255195
-0.00694444
-0.01913876
0.02926829
-0.00437477
0.00878799
-0.03738657
-0.02187029
-0.03585197
0.00559776

Gmxico
0.00959693
0.01656708
-0.00561047
-0.00698549
-0.00459957
0.00434901
0.02489851
0.0176921
0.0238713
-0.01444501
0.00745693
0.00561511
0.02055838
-0.00397911
-0.00799001
0.00629247
-0.01050525
0.0364004
0.00926829
-0.00483325
-0.00655658
0.01466634
0.00361359
0.00672108
0.01216023
-0.00800942
-0.00189979
0.00523436
-0.00071006
0.0026054
-0.00944956
-0.02239345
0.01280788
-0.02140078
0.01789264
-0.01245117
0.00444994
-0.01821314
0.00250689
0.01250313
0.02049889
-0.02008712
-0.00691529

Gmodelo
-0.00090406
0.00203597
-0.00169319
0.00293985
-0.01826381
0.00413413
0.02287283
-0.02113148
-0.00148487
-0.03145733
0.0062596
-0.01431925
0.00476304
0.00023702
-0.00900474
-0.01626016
-0.02734565
-0.00662252
0.00515723
-0.00025028
0.0076355
0.00360248
-0.00866444
0.01748033
0.00147257
-0.01641956
-0.01245795
0.00580295
0.0274677
0.02807617
-0.00985514
0.00551625
0.01347645
-0.02788892
0.00871565
-0.00084003
-0.00012011
0.03159159
-0.02049371
-0.00844032
0.00683371
0.00083353
-0.0015467

Gaer pac
0.00868092
-0.01238455
0.00297556
0.01123119
0.00104778
0.00083735
0.00313742
-0.01918265
0.00382653
-0.00444727
0.0072325
0.00274551
0.01221567
0.00083229
0.00706861
0.00082576
-0.00866337
-0.00166459
0.01792414
-0.00511876
-0.00679152
0.01222545
0.00962129
-0.0052717
-0.00305748
-0.0085872
-0.00989895
0.00458238
0.01492847
-0.01797753
-0.00395257
0.01608187
-0.00061665
-0.01110654
0.0062396
-0.00806118
0.01562826
0.00512926
0.00040825
0.00979392
-0.02182259
-0.00743648
0.00832466

-0.01757972
-0.00124844
-0.02083333
0.0306383
0.00701899
0.00533005
-0.00448613
-0.01761573
0.02877398
0.02472639
-0.03481013
-0.02172131
0.01759531
-0.00741046
-0.01036914
-0.00754401
0.00380068
-0.01051746
-0.02083333
0.01259227
0.00814751
0.00850702
-0.00885702
0
-0.01574468
0.00734976
0.01502146
0.00338266
0.00337126
0.02645947
-0.03150573
-0.01436417
-0.00685812
-0.00776867
-0.02479339
-0.02408564
0.03382084
0.01016799
0.00568928
0.03263708
0.09186684
0.01157854
0.0022892
-0.02474305
-0.00624512
0.00785546
0.01480904

0.02463846
0
-0.02718244
0.00376142
0.03426124
0.04296066
0.00942928
0.00049164
0.01277641
0.01601164
-0.02578797
-0.02303922
0.01956849
-0.00393701
0.00049407
-0.00938272
-0.0004985
-0.00548628
-0.0110331
0.01470588
0.01249375
-0.01530109
-0.03358396
-0.02282158
-0.00955414
0.01232583
-0.00741133
-0.02986667
0.0104453
0.01414581
-0.00804721
0.01243916
-0.0090812
-0.05229111
-0.0483504
0.01733413
-0.0146886
-0.00298151
0.0388756
0.02417962
-0.07588533
-0.03710462
-0.04801011
-0.0066357
0.02070808
-0.0104712
-0.00793651

0.03394495
0.01011535
-0.02670415
0.00956679
0
0.02413731
0.00541201
0.00052092
-0.01266921
-0.00017578
-0.01037271
0.00319773
0.0047813
-0.00934085
0.00391389
0.00850611
-0.00228431
0.00070447
0.00246392
0.00035112
0.000702
0.00964574
-0.01268022
0.00263899
0.00684331
0.0097595
0.0157059
0.05369584
0.04031608
-0.01937684
-0.03999368
0
-0.00444591
-0.00115779
0.01076337
0.01392529
0.04168686
-0.00635955
-0.01482985
-0.01822215
-0.00096837
-0.00339257
0.0199384
-0.01227287
0.01694368
0.01555062
-0.02359375

-0.00516899
0.01478817
-0.04214258
0.0234375
0.01566894
-0.01186709
0.02081665
0.00941176
0.01709402
0.00343774
-0.01065855
0.00115429
0.00691776
0.00458015
-0.01215805
0.01
0.02665651
0.00037092
-0.00185391
-0.02043091
0.04209329
0.00436681
-0.01521739
-0.01066961
0.00148754
-0.002228
0.00521027
0.02702703
0.00793079
0.01430615
-0.00987306
0.00035613
-0.001068
-0.00071276
-0.00249643
-0.00286021
-0.0007171
0.0165052
0.00917755
0.00244841
0.00652903
0.02840112
0.00409137
0.0237691
0.01028192
-0.00558109
-0.05414328

0.00820691
-0.01924026
-0.0248994
0.0049007
0.02746407
0.01224082
-0.00394867
0.0123885
-0.00146843
0.00514706
0.00219459
-0.013382
0.00172626
-0.01895618
0.00301129
0.01901426
0.00319175
-0.0154185
-0.00298285
0.00623286
0.01114965
-0.00294046
-0.017449
-0.01775888
-0.01655208
0.01294666
0.02300613
-0.00024988
-0.00474881
0.02285284
0.01104837
-0.00849927
-0.00073475
-0.0122549
0.00421836
-0.0002471
-0.00692042
-0.00821304
0.00853199
0.01567554
0
-0.00269476
0.01572095
-0.008948
-0.01482213
0.00275827
-0.00525131

-0.00357483
0.0041856
0.00047636
-0.0049994
0.00945089
0.02702062
0.02457881
0.00056313
-0.00607834
0.01812005
-0.01612903
0
0.00282646
-0.00124014
0.0044023
0.01213756
-0.00644015
0.00089405
-0.00591782
0.00202179
0.04259612
0.02515859
-0.01678028
-0.01109333
-0.02329846
0.00011044
0.00397527
-0.00120985
-0.00242264
0.01545424
-0.00858789
0.00252193
0.02187466
0.01862357
0.02710938
0.0027546
-0.01163908
-0.00010804
-0.00605078
0.00217415
-0.00282026
0.04046557
0.01317303
0.0072232
-0.0206946
-0.00638142
-0.02547905

-0.00103199
0.00289256
-0.01112485
-0.00020833
0.00187539
0.00457571
-0.00372671
0.00041563
0.0189032
0.01202854
-0.00725222
0.00142045
-0.01013171
0.01084954
0.00162009
0.01091791
0.0054
-0.00139248
-0.0310757
-0.02796053
0.00486464
0.01894338
-0.00454452
0.00767794
-0.00226524
0.00846233
0.00552599
-0.00223896
0.01162791
0.02137528
-0.00217177
0.00455085
-0.01201497
0.00618022
0.01069943
0.00842972
0.00330482
0.01046309
-0.03068073
-0.01246291
-0.00320513
-0.00020096
0.00442211
0.01220732
-0.01878213
0.0134999
-0.00914513

-0.03878648
-0.00079904
-0.04638145
0.01677149
-0.01278351
0.03675856
-0.00886382
0.01056911
-0.00643604
0.00080972
0.0105178
0
-0.00080064
0.00761218
-0.00636183
0.0060024
0.0043755
0.00237624
-0.01619913
-0.00682731
-0.00525677
-0.01544715
-0.00536746
0.01826484
0.02079087
-0.00998403
0.0278338
-0.01373626
-0.00676482
0.01963141
-0.01335953
0.00318598
0.01984915
-0.00350331
0.03046875
0.02312358
-0.00148203
-0.0096475
0.00711877
-0.02455357
0.02097635
-0.00224131
0.02396106
-0.00365631
0.00587156
0.00145932
-0.00947177

-0.03133333
-0.03991741
-0.01792115
0.01678832
-0.00071788
0.00718391
0.010699
-0.02046577
-0.01512968
0.00146306
0.02483565
0.00142552
-0.01708185
-0.00651702
-0.00947522
-0.00515085
-0.00739645
0.00596125
-0.00666667
-0.00372856
-0.05838323
0.00953895
-0.04330709
0.00987654
0.00814996
0.02829426
0.05581761
0.03425168
0.00071994
0.05827338
0.00203943
0.03052917
-0.0283081
-0.0203252
0.0428769
0.00066313
0.02253148
0.03434867
-0.02067669
-0.03646833
-0.01128818
0.02686367
0.02877698
-0.00190718
0.00828025
0.00063171
-0.02588384

-0.02960474
-0.04271108
0.02549526
0.03006887
-0.02250489
0.00750751
-0.00745156
-0.00116783
-0.0070152
0.00067283
0.00722811
0.03688251
0.01963625
0.01231255
-0.02292219
-0.05681455
0.01895093
0.00929924
0.0218822
0.00032201
-0.01094479
0.01855167
-0.02684135
0.002791
0.01555337
0.00564243
0.03959602
0.03377024
-0.03311456
0.03100895
0.01810564
0.00661376
-0.00116805
-0.02967402
0.04172944
0.01287057
-0.01599086
-0.01233314
-0.01660056
-0.01180161
-0.00816327
0.03536046
-0.00088326
0.00235745
0.03013376
0.03196347
0.03332412

-0.0122164
-0.05689046
0.01236418
0.04182087
0.01420959
-0.00945709
-0.00565771
0.02027027
0.01917044
-0.00410397
0.00789835
0.00477002
-0.02543235
0.03375087
-0.02961966
-0.00971211
-0.00735552
-0.00705716
0.02878465
0.00932642
-0.04243669
-0.02930665
0.02356406
0.05035971
-0.01609589
0.00174034
-0.0038221
-0.00279037
-0.0038475
0.03054775
-0.02657581
0.01855093
0.0233677
-0.01309604
0.03198367
0.02934388
0.02114029
-0.00282309
-0.00566216
0.00094907
0.01833123
-0.01179392
0.04271357
-0.0003012
-0.00903887
0.02037093
0.01311085

-0.0158371
-0.04137931
-0.00239808
-0.01121795
-0.00972447
0.01391162
-0.01748722
0.01122673
0.00974817
-0.00938589
0.01001624
0.00616457
-0.00372936
0.00909091
-0.02411235
0.0076025
-0.01185664
-0.01036269
0.0033067
0.00741555
-0.02480916
-0.01761252
-0.00569152
0.01831712
0.03091625
0.03407852
0.02188241
0.00412797
-0.01849949
0.02094241
-0.02
0.00235479
-0.0018272
0.00862971
0.02644542
0.00631473
0.01430723
-0.00668151
-0.01544594
-0.02125506
0.01499483
-0.00254712
-0.00127681
-0.01815392
0.00390625
0.00103761
-0.01373413

0.00043215
-0.01673866
-0.00593081
-0.03447133
0.00869665
0.00669314
0.00067613
-0.00123874
0.06302853
-0.00922783
-0.00749384
0.0366735
0.04130684
-0.00559552
0.00462219
-0.01590318
-0.02357963
0.02654315
0.00689515
0.02366566
-0.0029513
-0.01391219
-0.0020012
0.02556647
-0.04477466
-0.01760311
0.02302323
-0.00916497
-0.02189106
0.02921089
0.19315978
-0.0358518
0.00638978
0.0382716
0.00186852
0.00127162
0.00584201
-0.00260943
0.02261794
0.00090782
-0.00272098
-0.00041339
-0.00264682
0.00481008
-0.00973919
-0.00225038
-0.00718403

0.01043339
-0.01012708
-0.03831494
0.00333751
-0.0012474
0.00645296
0.00661841
0.00308198
0.01085621
0.00579827
0.00270664
0.0105897
0.00760222
0.03527732
-0.00571203
-0.0001981
0.00178324
-0.00079114
-0.00296912
0.0025809
-0.01920792
0.00262467
-0.00362465
-0.0222312
-0.01178173
0.03430245
0.01638018
0.00179069
-0.00139027
0.01093874
-0.00452489
0.00059289
0.03061426
0.01303181
-0.00132425
-0.02822504
0.01384016
0.00749856
0.00171756
-0.00171461
-0.00515267
-0.00690581
0.00347692
-0.0078922
0.00291036
0.00522345
0.00057737

-0.01728577
0.01384731
-0.01624216
0.01238274
-0.00074129
-0.00037092
-0.01706865
0.00868252
0.00336826
0
0.00372995
0.00222965
0.03003337
0.0025198
-0.00035907
-0.01041667
0.0061706
0.00468975
-0.00359066
0.01405405
0.00746269
-0.00705467
-0.00746004
0.00501074
-0.00569801
0.00179083
-0.00178763
-0.00537249
-0.02844797
0.00296516
-0.00628234
0.00037189
-0.01412639
-0.00037707
0.01923802
-0.00222058
0.00890208
0.00955882
0.01201748
0.00467794
0.00429799
-0.00285307
0.00035765
-0.00107258
-0.00966356
0.00108421
-0.06101083

-0.02786779
-0.006
-0.00804829
-0.02974983
-0.00627178
-0.03436185
0.00072622
0.02394775
-0.04464918
0.03709199
0.00500715
-0.01992883
0.02106028
-0.0113798
0.00215827
-0.00358938
0.0259366
-0.00983146
0.00141844
-0.00849858
0
0.00928571
0.00920028
0.00420757
-0.0027933
0.02871148
-0.01633764
-0.01591696
-0.00984529
-0.00710227
-0.00286123
0.00215208
-0.043665
0.01646707
-0.00073638
-0.01326455
0.05974608
0.03523608
0.01769912
0.01538462
0.05204216
0.01064496
-0.02850062
-0.00701531
0.02119461
0.04150943
-0.01690821

-0.02435434
-0.02386504
0.02543206
0.01616881
-0.00579827
-0.00447579
-0.01185286
-0.00813457
0.01987768
-0.02943983
-0.02260918
-0.00718391
0.04109986
-0.01084237
0.0019674
-0.00014025
-0.01557021
-0.01068681
-0.01814777
0.0240575
0.00229194
-0.01572102
-0.00450123
-0.00437573
-0.02593027
0.01519025
-0.00592593
0.02011923
0.00482104
0.00043617
-0.00377852
-0.00539752
-0.01334702
0.02274417
-0.01787791
0.0082877
-0.00322912
0.01472537
0.00420839
0.01372832
0.01910192
0.00587495
-0.00041719
-0.01752922
-0.01302747
0.00817791
-0.00441156

0.00588235
-0.01491228
0.01038884
0.0073443
-0.01399825
-0.01183082
0.0077821
0.01039501
0.00823045
0.00991254
-0.01905312
-0.0064744
-0.00918246
0.00119581
-0.0089579
-0.02109069
-0.01846722
0.01254312
0.00402601
0.00092535
-0.00338983
0.11997526
0.01518498
-0.0125102
-0.00247866
-0.00662617
-0.0008338
0.01196106
0.02226498
0.00672224
-0.00747863
-0.00914962
-0.0287887
-0.0033557
-0.02328844
-0.00574548
0.00491188
-0.00316274
0.00692241
-0.00257806
-0.00832855
0.02896032
0.00168871
0.01657769
-0.00193477
0.01606203
-0.00626874

-0.02049396
0.00965665
-0.01036132
-0.00939597
-0.0100271
-0.00410621
0.0151182
0.04603304
0.00181206
-0.03669251
0.02145923
-0.00630252
0.03065539
0.01683938
0.00611465
0.00101291
0.00708323
0.01155489
-0.00248324
-0.0029873
0.00973783
0.01013848
-0.00122399
-0.01348039
0.0136646
0.0129902
-0.00459714
-0.00048614
-0.02796693
-0.01200901
0.00683717
0.00578471
-0.02175544
0.01150307
-0.00808693
-0.00509554
0.031242
0.03302707
0.01586538
-0.00804543
0.00644084
0.00948092
0.01831416
-0.0071478
-0.02020437
-0.00521451
-0.00786276

0.00016828
0.0085808
0.00392026
0.01694915
0.00800654
-0.00705139
-0.01330504
-0.00885175
0.00058426
0.00033367
0.00700467
0.00041404
-0.01026405
-0.00242536
-0.00016767
0.00125776
-0.00728582
0.00092796
0.0032027
0.00058809
0.00125945
-0.00192872
-0.00285666
0
0.00834176
-0.00735356
0.00387238
0.00327044
0.0020896
-0.00125115
0.008769
0.00107625
-0.01273569
0.00100519
-0.00167364
-0.0015088
-0.00629617
-0.00388612
0.00466457
-0.00734425
0.00204099
-0.01527625
-0.0089632
0.00626141
0.0019013
0.00232899
-0.00034423

-0.00192345
0.00231258
0.01749664
-0.01927438
-0.00327553
-0.00115987
0.00580608
0.00788917
0.00210004
-0.00400076
-0.00535578
-0.00692308
0.00522851
-0.00134849
-0.00115741
-0.00309
-0.00154979
0.00426853
-0.02009274
0.01616719
0.00504463
-0.02528958
0.01366607
0.00801094
0.00814111
0.00038454
0.00922545
-0.00209484
-0.00667939
0.00076849
0.00038395
0.00211092
-0.00325546
0.01229587
0.01328525
-0.00805394
-0.00679758
0.02490494
-0.00463736
-0.02143123
-0.00685584
0.0042186
-0.0007638
0.00993694
-0.00454115
0.03326364
-0.0303532

-0.03229527
-0.02979738
0.01556102
0.0016129
0.00201288
0
0.02531137
-0.00509404
0.00472627
0.00196002
0.00547731
-0.00311284
-0.00039032
-0.00585709
0.00903378
-0.00389257
0.00039078
0.00820312
-0.00891127
0.00117279
0.0042952
-0.0159409
-0.01224812
0.038
0.01194605
-0.01523229
-0.02126837
0.00829712
0.02272727
0.01455939
0.00641994
-0.00262664
-0.02182092
-0.01
-0.01709402
-0.00869565
0.00837321
-0.00632661
-0.01671309
0.00930797
0.02004812
0.00589623
0.00390778
0.01673803
0.00114855
-0.00688337
-0.00423566

-0.00737101
-0.01918317
-0.00694006
-0.00889454
0.00897436
0.00317662
0.01139962
0
-0.01189731
0.01584284
0.02245789
0.01830384
-0.01198322
-0.01758642
0.03271605
-0.01374776
0.01333333
0.04545455
0.02231121
-0.01510912
-0.01193182
-0.03565267
0.00536673
0.02075919
0.01104009
-0.04885057
-0.02477341
-0.0173482
-0.0075662
-0.00762389
-0.01152369
0.00712435
-0.01157556
-0.00780742
-0.00721311
0.01651255
-0.01494477
-0.0151715
-0.01540522
0.01020408
0.01279461
-0.00199468
0.01732179
0.00785855
0.00909682
-0.00515132
-0.00711974

-0.00857633
0.0204729
0.01766036
-0.01554908
0.00578198
0.02019069
0.03779549
0.00609191
-0.00118468
0.02227201
0.00012892
-0.00567156
-0.02113041
0.00132433
0.00978707
0.00890635
-0.00155783
-0.00169029
-0.00195363
-0.01148375
-0.02483888
-0.01099199
-0.01344676
0.01502086
0.0028775
-0.01175024
-0.01092216
-0.00083869
0.01776721
0.00962199
-0.02028591
0.008199
-0.01392143
0.00013978
-0.01020266
0.00423609
0.01420135
-0.0133093
-0.00056203
0.01307465
0.00555093
0.00731438
0.0134265
0.00324456
-0.00269505
0.00135117
0.01065983

-0.02852441
0.01214003
0.00195258
-0.00055679
0.01671309
-0.01315068
-0.00055525
0.00138889
0.00194175
0.01522702
-0.00109081
-0.00900901
-0.0338843
-0.00769889
-0.00114943
0.01352129
0.02242407
0.01832315
0.00109051
-0.00054466
0
-0.00408719
-0.02435021
-0.0117779
0.0153235
-0.01900503
0.01509972
-0.01880438
-0.00257437
0.0097505
0.00369213
0.00877193
-0.01430575
-0.00455322
-0.01372213
-0.00782609
-0.00146071
-0.00380339
-0.01967695
0.01797484
0.01736315
0.00983512
-0.00458321
0.00115108
0.01063524
-0.00682594
0.00057274

-0.00264169
0.01276186
-0.01188778
0.00866218
0.00978053
0.00354359
0.01106403
-0.00628638
-0.00468604
0.00776836
0.00420463
-0.01860898
0.00497748
-0.01580189
0.02420321
-0.02456715
0.00191893
0.00622456
-0.00047585
-0.00761723
0.00119933
-0.00527072
-0.00168593
-0.00410133
0.01162791
0.00622605
-0.00237982
-0.00548664
0.00647637
0.01414868
-0.00165524
0.00663193
-0.01458824
-0.01313276
-0.01330752
0.0107896
0.00339641
-0.02998066
-0.01046859
0.01763224
0.00792079
0.01669941
0.01231884
0.00119303
0.00452812
-0.00616845
0.00835522

-0.00034435
0.0009473
-0.00318334
0.00267564
-0.0040458
0.0028522
-0.00137895
0.00103564
-0.00215536
-0.00699844
0.00687375
0.00414794
-0.00731497
0.00026008
0
-0.00546022
0.00017429
-0.00034852
-0.00148174
0.00305517
0.00382908
-0.00312094
0.00017393
-0.0001739
0.00130446
-0.00251867
0.01262516
-0.00507309
-0.00267911
0.00415945
-0.00276148
-0.00623053
-0.00687914
0.00736519
-0.0008704
0.00679502
0.00077875
0.00449594
0.00783267
-0.00222051
0
0.00136951
-0.00102573
-0.01309147
0.00745622
-0.00266781
0.00405557

-0.02750901
0.02341007
0.00724361
0.02781983
0.00036826
0.02959308
0.0075576
-0.00622027
-0.00681149
0.00092678
0.0087037
0.0216633
0.0097035
0.00587293
-0.007431
-0.00962567
0.04733621
0.02990205
0.03220424
-0.02004526
-0.00098977
-0.01122853
0.01285905
-0.0075845
0.00880545
0.00642292
-0.00838105
0.0163143
0.02751843
-0.0095648
0.00370192
0.02934573
-0.00794516
0.00109925
0.00941176
-0.01522922
0.0045763
-0.00958216
-0.00808882
0.02830189
0.02985539
0.01253209
0.0184909
-0.04421669
-0.01547181
0.01913801
0.01206107

-0.01044084
0.00508011
0.02099533
0.00304646
0.00645406
0.02527348
-0.00662252
0.00592593
-0.00883652
-0.01040119
0.00563063
0.00223964
0.01675978
0.0010989
-0.00951336
0.00480236
-0.01838235
0.00074906
0.00935629
-0.00889878
-0.00523756
0.0120346
0.00222965
-0.00333704
0.0219494
0.00072807
0.02037104
0.01782531
0.00105079
-0.0073478
-0.0377159
0.02014652
0.00394973
0.01716738
0.00105485
0.00913242
0
-0.00139227
0.01533635
-0.0030896
0.00103306
0.00103199
-0.0024055
-0.00757837
0.01596668
0.0102494
-0.01183632

0.00847458
-0.02714932
0.01993355
0.03387622
-0.0415879
-0.02761341
0.00811359
-0.04761905
-0.01619718
0.02720115
-0.00696864
0.04701754
0.00469169
0
0.01867912
-0.00982318
-0.00462963
-0.00199336
0.00199734
0.00199336
0.00265252
0.02248677
0.02910737
0.02074167
-0.00738916
-0.03163772
0.02114029
-0.0238394
0.00771208
-0.03762755
0.0072896
0.00197368
-0.02626395
-0.00067431
-0.00539811
-0.0183175
-0.01105736
0.00419287
0.00835073
0.00690131
0.00479781
0.01159618
0.00202293
-0.00403769
0.00337838
-0.01212121
-0.01976823

0.00534045
-0.01567065
0.033864
0.02897038
0.00101458
-0.00823515
0.00958099
0.03416424
0.01639545
-0.02214999
0.0033239
0.00392638
0.02529944
0.00727143
-0.02982249
-0.00500122
0.01176903
-0.00739125
0.00402832
0.02030395
-0.00560057
0.03942481
-0.01614019
-0.01792829
0.0143181
0.00799906
0.01470417
-0.00678551
-0.01516906
0.01834215
0.00658123
0.01445286
0.01232474
-0.00145203
0.01756152
-0.00769484
-0.00299103
-0.00988889
0.00740658
0.03352049
-0.035857
-0.0147866
-0.00318363
0.00034219
-0.00672748
-0.00769142
-0.01180009

0.00829994
0.01759864
-0.00362622
-0.01203807
0.01671862
-0.00362319
0.01090909
-0.00359712
0.0019439
0.01773836
0.03431373
0.04765666
0.03317416
-0.02286548
-0.00547672
-0.01126408
0.00379747
-0.00403531
-0.00025323
-0.00278622
-0.00406401
0.02754399
-0.03028047
-0.01074994
0.00310479
-0.02166624
-0.00263644
-0.00528681
-0.01036407
0.00268528
-0.005624
-0.00026932
-0.00350216
-0.00783996
-0.00572207
0.01315429
0.00189343
-0.00269978
-0.01245263
0.00822368
-0.00326264
-0.01718494
-0.01110186
-0.01347179
0.0056899
-0.00509194
0.012795

0.00307765
-0.00684447
0.02091255
0.0027933
0.03806871
0.01028623
0.0101815
0.00262927
-0.01398601
-0.02216312
0.02561197
0.00110497
0.02339956
0.00388266
0.00558659
0.00106838
-0.00234792
0.00192555
-0.00149477
0.00064157
-0.00085488
0.01497326
0.01685985
0.01181347
-0.00880787
-0.02087208
0.0099198
-0.00125392
-0.00523122
-0.0004207
-0.00484007
0.00782406
0.01133026
0.01514523
0.00102187
-0.00306247
0.01494983
0.00686037
-0.00340681
-0.01327167
0.00774404
-0.03114257
-0.01106241
0.0333474
0.02369281
-0.00219473
-0.02279544

-0.00111722
-0.00309731
0.00543713
-0.00437768
-0.00577636
-0.00199445
-0.00538709
-0.00052415
-0.00559392
-0.00087897
-0.00967714
0.00568535
0.00264994
0.00493349
-8.7666E-05
0.01122216
0.00632911
0.00422159
0.00163006
0.00077088
-0.00701814
-0.00680917
0.00095461
-0.00381481
-0.00426458
-0.0017481
-0.00446546
0.00167106
0.00166828
-0.00552244
-0.00784487
0.00675195
-0.00458878
0.00576241
-0.00149846
-0.00697387
0.00808961
-0.00458554
0.01665485
0.00688393
0.0012116
0.00302533
-0.06764909
-0.00166374
0.01425794
0.0109539
0.00595937

-0.0066375
0.00668185
0.0161412
-0.00712589
0.00194378
0.0080585
0.00917839
-0.01085521
0.00563547
-0.00368677
0.02619893
0.03245348
-0.00321319
0.00476524
-0.00139489
0.01438748
0.01693748
-0.01178064
-0.00082214
0.0071311
0.00177015
0.04390377
-0.015625
-0.01402116
-0.02092836
-0.00411072
0.01513484
0.02046625
-0.00358613
0.01106372
-0.00791035
0.04159468
-0.01798928
0.01169287
0.01155772
-0.00241209
-0.00725375
0.00871683
-0.00038124
0.00800915
-0.00933283
-0.00254615
0.01110402
0.00315577
-0.00465584
0.01694058
0.00397812

-0.02669405
-0.01195499
-0.00711744
0.03046595
-0.00904348
0.02421902
-0.0013708
0.07721345
0.00063715
-0.02483286
0.0173033
-0.01540436
0.01629726

-0.02225313
-0.04480797
-0.05882353
-0.01107595
-0.0064
-0.02012882
0.010682
0.00813008
-0.02096774
-0.05024712
-0.1274935
0.01491054
0.05582762

Genoma Lab Geo

0.00127838 -0.00198856
0.32215259 -0.50111595
0.01682661 0.02397784
0.83828194 1.33059025

0.01682661
0.33870948
0.83828194

0.02552096
0.00513699
0.00045429
-0.00295153
-0.01924172
0.00928721
0.01782839
0.01706408
-0.00688889
-0.00872678
0.01534989
-0.00589151
-0.00782735

-0.01740595
-0.01057143
0.0314756
0.02575588
-0.02974891
0.00787623
-0.00586101
0.0095452
-0.00667408
0.00895857
0.01553829
-0.01885246
-0.00835422

Gfnorte
Ginbursa
0.00214869 0.00122911
0.54146896 0.30973484
0.01746525 0.01826882
1.18678888 0.61899718

0.02397784 0.01746525
0.37728375 0.46198984
1.33059025 1.18678888

3.8749E-05 6.1505E-05 5.4858E-05

0.83828194 1.33059025 1.18678888

0.00900348
-0.00324478
-0.00040692
0.01648687
-0.02402883
0.01456709
0.00384226
0.00564061
-0.01262019
-0.00324609
0.01078771
-0.03684211
-0.00861707

0.00466744
-0.00026802
-0.00302784
0.00768519
0.04364605
0.00184892
0.00096669
-0.00517998
0.00194158
0.01048181
-0.00270223
0.00568132
0.00382409

-0.02402179
-0.02106064
0.00777605
0.02237654
-0.00327044
-0.01009591
0.00981642
0.00972099
-0.00012503
-0.00275103
-0.00050157
-0.00175637
-0.00691215

Gmxico
Gmodelo
0.00089077 0.00171637
0.22447466 0.43252501
0.01415036 0.01765246
1.25635384 0.23286604

Gaer pac
0.00228185
0.57502741
0.01395558
0.42479806

0.01826882 0.01415036
0.23036265 0.60364036
0.61899718 1.25635384

0.01765246 0.01395558
0.08968809 0.20695144
0.23286604 0.42479806

2.8613E-05 5.8074E-05 1.0764E-05 1.9636E-05

0.61899718 1.25635384 0.23286604 0.42479806

Gruma
0.00719697
0.01466717
0.00963677
-0.00256975
0.02024291
-0.00180375
0.01192627
-0.02571429
0.00623167
-0.00692168
-0.00843727
-0.00295967
0.00222635
0.00037023
-0.00888231
-0.01232263
0.00302457
0.02940068
0.01794215
-0.01079137
0.02545455
0.02269504
0.01352288
0.02600068
-0.01300433
-0.00641892
-0.01020061
-0.01236688
0.0093913
-0.0068918
0.0111034
-0.01166781
0.01805556
-0.01023192
0.01137147
-0.01465077
0.01002766
0.06093803
-0.0041949
-0.00226831
-0.00324781
0.02378625
0.01686824

Homex
0.02100948
-0.00928482
0.03014184
-0.02532579
-0.00126135
-0.01237686
0.01764706
0.01884896
0.0352738
-0.00309745
0.00454111
-0.0019034
0.03504172
0.02233994
-0.00450552
0.00814664
0.00942761
0
-0.00889482
-0.00650662
-0.00293586
-0.00656852
-0.00501596
-0.00939505
0.01179736
0.02789209
0.01067616
0.02200704
0.01270457
0.00659154
-0.09315589
0.00326112
0.00255398
0.02084298
0.01406534
-0.00715884
0.0135196
-0.00044464
-0.03225089
0.00919329
-0.119335
-0.00181019
0.00181347

ica
0.0283353
0.00631458
-0.01483172
-0.01273885
-0.02639296
0.01506024
0.0189911
0.02329645
0.02731929
-0.03545706
0.00172315
0.00286697
0.03030303
0.0227525
0.01790559
0.01385928
-0.00105152
0.09263158
-0.01782274
0.04462972
0.00046948
-0.00234632
0.01505174
-0.00278035
-0.01068773
0.01362142
-0.00324374
0.0102278
0.03083295
0.07008929
-0.0387985
0.02907986
0.00970055
-0.00417711
0.01845638
-0.01317957
0.01210351
0.04907216
-0.00904088
-0.01071004
-0.01443464
-0.04027665
0.01738025

CH
-0.00085233
0.00767754
0.01037037
-0.01382488
-0.01529312
0.00841242
0.00213904
0.0036286
-0.00340281
-0.00725566
0.00171969
-0.00729614
0.0105923
0.01860963
0.01364973
-0.02299565
-0.00381679
0.0161771
-0.00104734
-0.00230656
-0.00126103
0.01515152
0.00228027
0.00785936
0.00348861
0.000818
-0.00756028
0.00020589
0.00576369
-0.00532133
0.03621399
-0.02402701
0.01261445
-0.00863974
-0.00202675
0.00203087
0.00648561
0.00221506
0.00281294
-0.00280505
0.03214788
0.00291999
0.00621118

Kimberly
0.00372044
-0.0033095
-0.00557843
0.0076132
-0.00026511
-0.00132591
0.02336697
-0.00856253
0.00575766
-0.01886547
-0.00556955
0.00266702
0.01210267
-0.00512484
-0.00290582
0.00013247
-0.01430464
-0.00765923
-0.00812458
0.00614334
-0.00610583
0.0094198
0.00297539
0.01132686
0.00626667
-0.00781768
0.01482372
0
-0.00210554
0.00026375
-0.0151615
-0.00414993
-0.00067213
-0.01089588
0.01672787
-0.01484751
-0.00339443
-0.03010899
0.01179941
-0.00541441
0.00083752
-0.00906555
0.02280084

Liverpool
0.00372044
-0.0033095
-0.00557843
0.0076132
-0.00026511
-0.00132591
0.02336697
-0.00856253
0.00575766
-0.01886547
-0.00556955
0.00266702
0.01210267
-0.00512484
-0.00290582
0.00013247
-0.01430464
-0.00765923
-0.00812458
0.00614334
-0.00610583
0.0094198
0.00297539
0.01132686
0.00626667
-0.00781768
0.01482372
0
-0.00210554
0.00026375
-0.0151615
-0.00414993
-0.00067213
-0.01089588
0.01672787
-0.01484751
-0.00339443
-0.03010899
0.01179941
-0.00541441
0.00083752
-0.00906555
0.02280084

Mexichem
0.01503074
-0.00336549
-0.00787933
-0.02201044
-0.03155452
0.00742693
0.00261593
0.00450664
0.00566706
-0.00915708
0.00900474
0.00281822
0.04660422
0.00783173
-0.01554174
0.00428507
0.00945307
0.00289855
-0.00311249
-0.00334523
0.00581786
0.00266963
0.01996894
0.02131825
-0.01064963
0.00387513
-0.02123097
-0.00657318
0.01301279
0.00740257
0.00302572
0.00646412
0.02654678
-0.00625652
0.00566632
-0.00521703
-0.01552339
-0.00745792
0.01180764
-0.00339487
-0.0119225
-0.00193924
-0.00129534

-0.01471049
-0.00698856
-0.0131158
0.00713128
0.00997747
0.00414277
0.01904157
-0.00373715
-0.00500156
0.0273327
0.0470948
-0.00496495
-0.00410919
-0.02033599
-0.01083032
0.01885645
0.00089552
-0.00059648
0.01104148
0.01505313
0.00058156
0.00842778
-0.01786744
0.00117371
0.00820633
0.04302326
0.03957637
-0.00536193
-0.03854447
0.02719372
0.00573144
0.01492537
-0.02620321
0.00439319
0.01694915
0.04677419
-0.07960966
-0.03292411
0.04154645
-0.02049861
-0.02799774
-0.00610998
-0.02810304
-0.0126506
0.00213545
0.02739726
-0.02548148

0.0157745
-0.01552953
-0.02353245
0.015625
0.01955671
0.01969309
-0.00727364
0.02324406
0.01703704
-0.00922554
-0.00588091
-0.02045847
0.03069955
-0.0234375
0.007
0.02805362
-0.02052644
-0.00690335
-0.01365442
0.00402718
-0.01303585
-0.00533401
-0.02579162
-0.02804718
-0.04503776
0.00960181
0.01538462
-0.01212121
-0.01199108
0.04036128
-0.00406945
-0.00381367
0.00246103
0.01745772
-0.01260054
-0.02063535
0.01025783
0.00960483
-0.00869802
0.027694
0.00026681
-0.05654841
-0.00678541
-0.01736408
-0.01303592
-0.00997945
-0.02371776

-0.00666667
-0.0192953
-0.04319932
0.04559678
0.0025652
-0.01449893
-0.02509736
0.04527297
0.0089172
0.02861953
-0.00818331
-0.01650165
0.01468121
-0.02190988
0.01352494
0.00959133
-0.01321768
-0.0083717
0.01646264
0.01162791
0.00041051
-0.01887567
-0.02342116
-0.01927195
-0.04541485
0.03659652
0.04280671
-0.02877698
-0.0087146
0.02285714
-0.00042974
0.00644884
-0.00982486
-0.0069025
-0.00130321
0.00913441
0.00258621
0.02880482
-0.01504388
-0.00042427
0.02546689
-0.01200331
0.01968999
-0.01314708
-0.00166528
0.00250209
-0.00249584

0.01273148
0.0232381
-0.01805659
0.01308057
0.02563623
0.01660281
0.01310122
0.01399469
0.02358491
0.03737839
-0.00279697
0.01022934
-0.0044096
-0.01082677
0.00480929
0.02096055
-0.01859037
-0.01383627
-0.00183731
0.02610442
0.01386171
-0.00016085
-0.00434363
0.00662466
-0.00513644
0.00290416
0.03169241
0.00249493
0.01228807
0.03411186
-0.01471025
-0.02669281
-0.06569569
-0.01973466
-0.00490611
-0.00459028
0.00170794
-0.00682012
0.01407725
0.0164212
0.00249833
0.00199369
0.00878793
0.01199869
0.03426994
0.01711683
-0.00308785

0.02889776
-0.00427979
-0.01638684
-0.00273112
0.00890045
0.0012215
0.00447336
0.00202429
0.01117845
-0.00079915
0.00786457
0.01534189
0.00208415
-0.00116989
0.00013014
0.01353286
0.02875851
-0.00748783
0.01869515
0.06404494
-0.01091165
-0.01067616
-0.01798561
0.00512821
-0.00109329
-0.00291864
-0.01061105
-0.00628698
-0.00223297
-0.00335696
0.01010479
-0.00778066
0.00821509
0.02333333
-0.02859211
-0.0052161
-0.00074906
-0.00337331
-0.00112824
0.00112952
-0.00789771
0.00037908
0.00341038
0.01019637
-0.0317757
0.0015444
-0.02544333

0.02889776
-0.00427979
-0.01638684
-0.00273112
0.00890045
0.0012215
0.00447336
0.00202429
0.01117845
-0.00079915
0.00786457
0.01534189
0.00208415
-0.00116989
0.00013014
0.01353286
0.02875851
-0.00748783
0.01869515
0.06404494
-0.01091165
-0.01067616
-0.01798561
0.00512821
-0.00109329
-0.00291864
-0.01061105
-0.00628698
-0.00223297
-0.00335696
0.01010479
-0.00778066
0.00821509
0.02333333
-0.02859211
-0.0052161
-0.00074906
-0.00337331
-0.00112824
0.00112952
-0.00789771
0.00037908
0.00341038
0.01019637
-0.0317757
0.0015444
-0.02544333

0.01383485
0.00703625
-0.02329028
0.00802081
0.00580645
-0.00769724
0.01120448
0.005114
-0.01229595
0
0.00858553
-0.0038306
0.00384533
-0.00553309
0.01198374
0.02643265
0.00020602
0.00741504
-0.00347577
0.01210505
0.00932495
-0.00582446
-0.01292929
-0.00347933
-0.00225919
0.00514615
0.00368626
-0.005101
0.00492207
0.01244898
0.00282201
-0.00140704
0.00020129
-0.01690481
-0.02215385
0.01195721
-0.00497512
0.00208333
0.00706861
0.00660611
0.01456112
0.01111785
0.01319472
0.00256511
-0.01161189
0.00039825
-0.00258758

-0.01307388
-0.030191
-0.00571792
-0.01246006
-0.00355872
0.01785714
0.01977671
-0.0137629
-0.0250555
0.0071568
0.00872093
0.0195325
-0.01287688
-0.00159084
-0.01338432
0.01098191
-0.01405751
-0.02495139
0.00232635
0.02354111
-0.00064788
0.00583468
0.01869159
0.03321734
0.03398653
-0.00177672
0.02224859
0.02350551
-0.04990077
0.01969561
-0.00497512
-0.00088235
0.01972329
-0.01674365
-0.03875514
0.01588271
0.03998797
0.00202371
-0.00692441
-0.00348635
-0.01282799
0.01210868
-0.00817041
-0.00617829
0.00976909
0.00351803
0.0338884

-0.01366535
-0.02432266
-0.05680025
-0.02475744
-0.0212693
0.05713284
0.0387931
-0.02074689
-0.01923077
0.05317381
-0.00284001
0.02088608
-0.03936764
0.01161665
-0.02902711
-0.03318003
-0.00509684
0.01878415
0.02279584
0.01507702
-0.03487246
-0.00468384
-0.04672269
0.00246827
0.01477313
0.02599653
0.04932432
-0.00032196
0.02028986
0.07386364
-0.02292769
0.00932611
-0.0023845
-0.00149388
0.02393776
0.00146113
0.02976364
0.00935109
-0.01235261
-0.04093235
-0.03852993
0.0311344
-0.00807175
-0.01024714
-0.00060901
0.00822669
-0.00151103

-0.07673061
-0.04923216
-0.02470309
-0.01315149
-0.03257651
0.05408163
-0.00871249
0.01757813
0.0268714
-0.00934579
0.00471698
0.02347418
-0.0146789
-0.00698324
-0.03938115
-0.0170815
0.03376365
0.01536984
-0.00141911
-0.00710564
-0.01812977
0.01263362
-0.03598848
0.024888
0.01019913
0.00625
0.02102246
0.01029481
-0.01296897
0.05443454
-0.00578549
0.01074306
0.01771479
-0.01261967
0.03261349
0.0388391
0.01109285
0.00690776
-0.01210654
-0.02205882
-0.01420217
0.01186441
0.00921273
0.00041494
0.0120282
0.01557377
-0.01008878

-0.01858448
-0.04071327
-0.02451061
0.01568297
0.00049809
0.00232327
-0.00993377
-0.00685619
0.01262839
-0.02178251
0.00203978
-0.00101781
0.00169808
-0.0233938
-0.03506336
-0.00593632
0.00687658
-0.00359454
-0.00090188
0.03069146
-0.00543002
0.00281789
0.02300667
0.03090129
0.00882598
0.01155497
0.00979112
-0.02714932
-0.0230897
0.01819418
0.00283901
-0.0071607
0.02163703
-0.01576096
-0.00383653
0.00887475
0.01427386
0.01734577
-0.0345826
0.01766078
0.02275704
0.02401153
-0.01516336
0.0268254
0.005565
0.0038432
-0.0101072

-0.02096519
0.0230303
0.03080569
-0.01034483
-0.02013163
0.00671671
0.00981162
-0.02254178
-0.00795229
0.0008016
0
0.00120144
-0.002
0.00160321
-0.00520208
-0.00965406
-0.009342
-0.00369004
0.01069959
0.00081433
-0.0093572
-0.00862423
0.00289975
-0.0008261
0.00289376
0.02349547
0.03705195
-0.0007767
-0.04003109
0.03360324
-0.01096749
0.00277228
0.02053712
-0.00619195
0.02063863
0.00694712
0.00843235
-0.00760167
-0.01263884
-0.0007758
-0.00194099
0.00739012
0.00540541
-0.01305684
0.01984436
0.01297215
-0.0079096

-0.02096519
0.0230303
0.03080569
-0.01034483
-0.02013163
0.00671671
0.00981162
-0.02254178
-0.00795229
0.0008016
0
0.00120144
-0.002
0.00160321
-0.00520208
-0.00965406
-0.009342
-0.00369004
0.01069959
0.00081433
-0.0093572
-0.00862423
0.00289975
-0.0008261
0.00289376
0.02349547
0.03705195
-0.0007767
-0.04003109
0.03360324
-0.01096749
0.00277228
0.02053712
-0.00619195
0.02063863
0.00694712
0.00843235
-0.00760167
-0.01263884
-0.0007758
-0.00194099
0.00739012
0.00540541
-0.01305684
0.01984436
0.01297215
-0.0079096

-0.01816005
-0.02174797
-0.00020777
0.00872818
-0.01009477
0.01789802
-0.00531589
0.00349435
0.01147071
0.00626047
0.00966879
-0.01120619
-0.00968473
0.03724511
-0.00461384
0.01773478
0.0029703
0.00967423
0.02698475
0.01504189
-0.00262615
-0.01235809
0.01087994
0.01283988
-0.0093214
0.00470455
-0.00955235
0.00794251
0.00600375
0.00876539
-0.01571455
0.04695718
0.00717618
0.00480941
0.01630917
-0.01325658
0.02828354
-0.00309438
0.00603552
-0.01816935
0.0174581
0.01115305
0.00441201
-0.0231458
0.01383604
0.0226885
-0.00533778

-0.02034473
-0.01124892
0.01546091
-0.02528009
0.00206307
-0.01147059
0.03302589
0.01180876
-0.00996299
0.00057504
0.03534483
0.01859561
0.00408719
0.00081411
-0.0021692
0.00190217
-0.02657988
0.00947339
-0.01711289
0.03060938
-0.00081744
0.00109081
0.00108962
-0.02258503
0.00556793
0.00830565
-0.00054915
-0.00164835
-0.01348376
-0.0097629
0.00422535
-0.00392707
0.01070121
-0.01616049
-0.019258
-0.01414958
0.00527241
-0.00961538
-0.00558988
0.0056213
0.01500441
0.01449275
0.01314286
-0.00733221
-0.00227273
0.00370159
-0.01702128

-0.01452785
-0.0230344
-0.00440113
-0.01862962
-0.00997426
-0.09879753
-0.01983411
0.02980132
-0.06037871
-0.00570342
0.02332696
-0.00597907
-0.00263158
0.02789295
0.00623396
0.0127551
0.00647715
-0.01859135
-0.01202186
-0.00553097
-0.00444939
0.0018622
-0.00520446
0.04185351
-0.00322812
0.00287873
0
-0.02224614
-0.01394495
-0.00037216
-0.01303053
-0.02451905
-0.04524362
0.01417578
-0.01357827
0.00931174
0.00882471
0.03101392
0.03046664
0.02208084
0.05931893
-0.00172831
0.00519391
0.01722356
0.0060955
0.0363514
0.00779474

-0.02486751
0.0083612
-0.00746269
-0.00668338
-0.00967199
-0.00339703
0.00553899
-0.00254237
-0.01189465
-0.04858126
0.02711252
0.00439947
0.03416557
0.00296485
0.00844595
-0.02303183
-0.01371625
0.013907
-0.00900129
0.00216263
-0.01381096
0.00306346
0.0122164
0.00948276
0.00085397
0.01493174
-0.01008827
0.00424628
-0.005074
0.00892478
-0.00589722
-0.00042373
-0.00339127
0.00255211
0
-0.00296988
0.01106383
-0.0016835
0.0198145
0.00124018
-0.00123865
-0.00248036
0.00580191
0.00123609
0.00864198
0.01142391
-0.00282372

0.00278465
0.0023141
-0.00523318
0.01701996
0.03179674
0.00088469
0.00677666
0.01492537
-0.02797001
-0.00608128
0.04208327
-0.02792496
-0.02003536
0.01999399
0.00545321
-0.01260627
0.00148456
0.02268011
-0.00014495
-0.00115976
0.00072569
0.05656273
0.00150995
-0.00740132
0.004971
0.00219841
0.0002742
-0.00466009
0.00413109
-0.00109709
-0.00041186
-0.00837797
0.00526316
-0.01157344
-0.01045442
0.02831385
0.0239726
-0.00093645
-0.0144617
0.0263587
0.00635425
0.00420942
0.01493319
-0.00671141
-0.01234407
0.02670701
-0.00281907

-0.01138952
0.02227343
0.01878287
-0.00553097
0.00333704
-0.00110865
0.00147984
0.00664943
0.00733945
0.01275046
-0.01618705
-0.01572212
0.01485884
0.00329429
-0.01167457
-0.00295312
0.00037023
-0.0003701
-0.00592373
-0.00335196
0.03251121
-0.01447702
-0.00367242
0.00479174
-0.00476889
-0.00147438
0.00516796
0.00367242
0.00731797
0.00508536
-0.00542103
-0.0025436
-0.0291439
0.01238274
0.0107487
-0.00623396
0.03837638
0.00355366
0.01558074
-0.00941423
0.01654347
0.04536011
0.00231865
-0.01586252
-0.02249832
0.01030574
-0.00714043

-0.01138952
0.02227343
0.01878287
-0.00553097
0.00333704
-0.00110865
0.00147984
0.00664943
0.00733945
0.01275046
-0.01618705
-0.01572212
0.01485884
0.00329429
-0.01167457
-0.00295312
0.00037023
-0.0003701
-0.00592373
-0.00335196
0.03251121
-0.01447702
-0.00367242
0.00479174
-0.00476889
-0.00147438
0.00516796
0.00367242
0.00731797
0.00508536
-0.00542103
-0.0025436
-0.0291439
0.01238274
0.0107487
-0.00623396
0.03837638
0.00355366
0.01558074
-0.00941423
0.01654347
0.04536011
0.00231865
-0.01586252
-0.02249832
0.01030574
-0.00714043

-0.00721114
0.01114865
-0.00534581
0.00873362
0.00817211
-0.0038048
0.05330455
0.00126123
0.00488112
-0.01237856
0.00825004
0.01180173
0.01741835
-0.01253439
-0.0122291
-0.02382072
-0.0105956
-0.00210936
-0.01804878
0.01291605
0.02190616
-0.00207967
-0.01875601
-0.00718837
-0.00197466
0.01319044
0.01545972
0.00352564
-0.05685085
0.02861497
-0.00279835
0.00016507
-0.0275623
0.01238968
0.00704107
0.00782421
0.00759828
0.00196721
-0.01325262
0.01674681
-0.00032616
0.0091354
-0.01745878
-0.00542942
0.0127378
0.00898399
-0.00760887

0.01356421
0.00626424
0.00198076
0.01581474
0.00333611
0.00914381
0.00439319
-0.00656096
-0.01293341
0.03484806
0.01697198
-0.01880795
-0.00890929
0.00054481
-0.00136129
-0.00218103
0.0215847
0.02567531
0.00912647
-0.01808786
-0.00026316
0.03606212
0.05259146
0.00265508
-0.04068368
-0.03387704
-0.00363636
0.00625652
-0.01010363
-0.00314054
-0.04174324
0.01671233
-0.01293452
0.01255801
-0.0075492
-0.00027167
-0.01141304
-0.00082463
-0.00137552
0.00385675
0.01207464
0.03579176
-0.00837696
-0.00871172
0.00905459
-0.00263922
-0.00238158

0.02417016
-0.00755192
-0.05992391
-0.02698145
0.03882149
-0.01568235
0.03118644
-0.02498356
0.01685772
0.01525199
-0.01959504
-0.01998668
0.00305914
-0.0138936
0.01683849
-0.01892531
0.00172236
0.01994498
0.0384356
0.01428571
-0.01696543
-0.03126018
-0.02689076
0.05768566
0.00097975
-0.03817292
-0.01526459
0.00310024
-0.00824176
0.00761773
-0.05154639
0.02391304
-0.01910828
0.004329
-0.01149425
-0.0221657
0.01151988
-0.05180015
-0.00658659
0.00351014
0.03653323
0.01162355
0.01223128
-0.01208349
0.0107487
-0.00440044
0.0014733

-0.01334951
0.01435014
-0.01899757
0.00247219
0.02507193
-0.00160385
0.05301205
0.00686499
0.01704545
0.00446927
0.0126066
-0.00476016
-0.00588668
-0.00851221
0.02202314
0.01022644
0.03687636
0.02126918
-0.00443837
-0.01577503
-0.02369338
-0.0089222
0.00720202
0.01036825
0.00424628
0
-0.02572234
-0.01880651
0.03685957
0.01741913
-0.00873515
0.00035249
-0.00352361
-0.01237624
0.00250627
0.02035714
0.03255163
-0.00644068
-0.01944729
0.00904662
0.03310345
-0.00133511
0.00100267
0.00066778
-0.03003003
0.00687994
0.01400752

-0.01978926
0.00393288
-0.0074432
-0.00223655
0.00421941
0.00433298
0.02497058
0.02155612
-0.01760519
0.01626843
0.00725363
0.00670474
-0.0176369
-0.02071563
-0.00307692
0.00231481
0.02296638
0.02082027
-0.00860057
0.01326063
0.00220157
-0.00732243
0.00872879
-0.00048751
0.01146202
-0.06027728
-0.04733804
0.01683275
0.00185406
0.01639128
0.04955131
0.00334572
-0.00605162
-0.00161531
0.01555694
-0.01090686
0.0016107
-0.03636813
0.04993582
0.01516078
0.00445622
0.03333333
0.02506382
-0.01199909
-0.01420715
-0.00162715
0.01606519

-0.01541096
0.00973913
0.00378918
0.02573782
-0.00434928
0.03326613
0.00722496
-0.01630258
-0.00331455
0.04190223
-0.0150016
-0.01685029
-0.01285432
0.00267112
0.03263403
0.00064495
0.01417983
0.03972037
0.00030562
0.01741522
-0.00720721
-0.01814882
-0.008626
-0.0083903
-0.00407396
0.01006923
0.02990654
-0.0323654
-0.01719287
0.03307888
0.00431034
-0.01747394
-0.02340094
0.02172524
-0.02876798
-0.0022537
-0.00451759
-0.00226904
-0.00097466
0.00292683
0.03696498
0.03502189
0
0.00060423
0.0009058
-0.00512821
-0.0172832

-0.01541096
0.00973913
0.00378918
0.02573782
-0.00434928
0.03326613
0.00722496
-0.01630258
-0.00331455
0.04190223
-0.0150016
-0.01685029
-0.01285432
0.00267112
0.03263403
0.00064495
0.01417983
0.03972037
0.00030562
0.01741522
-0.00720721
-0.01814882
-0.008626
-0.0083903
-0.00407396
0.01006923
0.02990654
-0.0323654
-0.01719287
0.03307888
0.00431034
-0.01747394
-0.02340094
0.02172524
-0.02876798
-0.0022537
-0.00451759
-0.00226904
-0.00097466
0.00292683
0.03696498
0.03502189
0
0.00060423
0.0009058
-0.00512821
-0.0172832

-0.00570962
-0.00968007
-0.02253148
0.00152542
0.04416991
-0.00567261
-0.02200489
0.00716667
-0.00777759
0.001501
0.0131557
-0.00509533
0.02131175
0.00032352
0.03137128
0.01050486
0.01582622
-0.00473499
0.00015347
-0.00874636
0.00123839
-0.01097712
0.00109598
0.02236472
-0.00260058
0.00260736
-0.00566009
-0.00046154
-0.00123134
0.00138696
-0.01031086
-0.00077748
-0.02396514
-0.0205676
0.00260459
-0.00259782
0.00358131
-0.00421736
-0.01335722
0.01419845
0.0249064
0.00762389
-0.00346784
-0.01834862
0.00596197
0.00528592
0.01418101

-0.01750663
-0.01403888
0.02957284
0.01037234
0.00315873
-0.03384938
0.00706138
0.04099245
0.01994819
-0.01244602
0
0.01311728
-0.01447068
-0.001288
0.0131545
-0.00738289
-0.00692485
-0.00129132
-0.00258598
0.01944516
-0.00381485
0.00842481
0.00886076
0.00225847
0.01627441
-0.00098546
0.05548705
-0.01191589
0.01300544
-0.00070028
-0.01845363
0.01903855
0.00023354
0.02451553
0.0041021
-0.00272356
-0.00159308
-0.00159562
-0.01118721
-0.0034634
-0.00648749
0.01142724
-0.02098225
-0.00400377
-0.01276898
0.00311377
0.00764088

0.02537698
0.01721664
0.05042313
-0.00671366
-0.09868199
-0.04836895
0.03309693
-0.00953471
-0.01424721
0.00234375
0.01208106
0.00115518
-0.00192308
0.02736031
-0.00525131
-0.010181
-0.00038095
0.00571646
0.00530504
0.00075386
0.00640301
0.01646707
0.01472754
0.04172714
0.00278649
0.00347343
0.01903773
-0.0078125
-0.0006847
-0.04076739
0.03
0.02427184
-0.01997292
-0.00138169
0.00691802
0.00309172
0.00445205
0.05421071
-0.02102199
0.00363396
0.01876234
-0.00743134
0.00325521
0.00032446
-0.03730133
-0.01987871
-0.01271915

0.00269542
-0.01579301
0.04779788
0.00651678
-0.01068307
0.00294503
0.01761827
0.01699263
0.01702396
0.00712957
-0.01200369
0.01401869
0
-0.00552995
0.02749459
-0.00330728
-0.01779789
-0.0012285
-0.01629766
-0.00844014
0.01481715
0.03479341
-0.00090063
0.0171274
-0.01388479
-0.01587777
0.03226788
0.02860513
-0.01232798
-0.0011611
0.00348736
-0.00550246
0.00698893
0.04077501
0.02806335
0.00594595
-0.00940355
0
-0.00786547
0.00847458
0.01274058
0.01391863
0.00554382
0.01732738
0.00645161
-0.00230769
-0.03777949

-0.02188359
-0.03795244
0.01254109
0.03427128
0.00965004
0.01312759
-0.01454876
0.0183391
0.06195492
0.00213311
-0.04980843
-0.03068996
0.05211463
0.04568918
-0.00819242
-0.01101345
0.01681122
0.00010531
-0.00210593
0.02922866
0.00082018
-0.01055112
-0.01625427
0.05777731
-0.01273505
0.00393026
-0.00220839
0.02605634
-0.01362879
0.00795229
-0.03195266
0.01365118
0.01959799
0.01606703
-0.00543267
-0.00321888
-0.01859282
-0.01246385
0.02948304
0.02030208
-0.00336441
-0.00250772
0.01286018
-0.00582339
0.01747647
-0.01387316
-0.00220117

0.00339401
-0.03628536
0.02835052
0.01911028
-0.00461113
0.00339716
-0.00061557
-0.00307977
0.00247142
-0.01479199
-0.01563966
-0.00444868
0.0111714
0.01262626
0.02244389
-0.01829268
0.00776398
0
-0.00616333
0.00186047
0.02011761
0.00758495
0
0.00873231
-0.00447761
0
-0.01049475
0.00484848
0.00241255
0.02286402
-0.00558824
-0.00207039
0.01896858
0.00378127
0.00637496
0.00057587
0.00345324
-0.00516203
-0.00403575
0.02633864
-0.00338409
0.02405207
-0.01657917
0.00449564
0.03384615
-0.01406926
-0.00329308

0.00339401
-0.03628536
0.02835052
0.01911028
-0.00461113
0.00339716
-0.00061557
-0.00307977
0.00247142
-0.01479199
-0.01563966
-0.00444868
0.0111714
0.01262626
0.02244389
-0.01829268
0.00776398
0
-0.00616333
0.00186047
0.02011761
0.00758495
0
0.00873231
-0.00447761
0
-0.01049475
0.00484848
0.00241255
0.02286402
-0.00558824
-0.00207039
0.01896858
0.00378127
0.00637496
0.00057587
0.00345324
-0.00516203
-0.00403575
0.02633864
-0.00338409
0.02405207
-0.01657917
0.00449564
0.03384615
-0.01406926
-0.00329308

0.00895522
0.03799439
0.02160216
0.00572687
0.01182654
-0.01399711
0.00761013
0.00551924
0.01372237
0.01396409
-0.00660483
0.02758523
0.03125
0.00173542
-0.02078891
-0.022319
-0.00459354
0.00363586
0
-0.00139334
0.00613925
0.03813618
0.01028587
0.00119
-0.01822504
-0.02717245
0.00082965
-0.01602653
0.01895535
0.00509853
-0.00932273
0.0076114
0.0241725
0.00093872
-0.00817256
0.01177107
-0.00829099
-0.00418015
-0.00812458
-0.01911263
-0.00097425
-0.00306492
0.00503074
-0.00653504
0.00755773
-0.02750382
-0.05856306

-0.00971564
-0.03254367
0.01409844
-0.00121951
0.01391941
-0.00240848
0.00676002
-0.00191847
0.01081211
0.00879487
0.01508011
0.01949861
0.03415301

-0.01706128
-0.03294368
-0.02454212
0.00037552
-0.00112613
-0.00901917
-0.00644672
0.0389313
-0.02681852
-0.02604757
-0.03992248
0.09164312
0.00443787

Gruma
Homex
0.00170558 -0.00151544
0.42980723 -0.38189063
0.01847443
0.0264255
0.82360163 1.37206114

0.01847443
0.30309591
0.82360163

-0.01655983
0.00407387
-0.02109819
0.00884222
0.01396878
0.00297137
-0.00511716
0.01488901
0.00293412
-0.02473404
0.00681756
-0.01300108
0.00137212

ica
CH
0.00165139 0.00315996
0.41614932 0.79631014
0.01912338 0.01932661
1.6892639 0.84280039

0.0264255 0.01912338
0.35300764 0.60057429
1.37206114
1.6892639

3.807E-05 6.3422E-05
0.82360163 1.37206114

0.0081527
-0.00704024
-0.00795248
-0.01690168
-0.02259554
0.01919791
-0.00078895
0.0317805
-0.01702698
0.02199299
0.0009522
0.00532725
-0.00198713

7.8085E-05
1.6892639

-0.00220264
0.02621413
-0.00484001
0.01891381
0.0217449
-0.00077861
-0.00493506
0.02975724
-0.00557668
-0.00407851
-0.00870233
0.02013943
0

-0.00220264
0.02621413
-0.00484001
0.01891381
0.0217449
-0.00077861
-0.00493506
0.02975724
-0.00557668
-0.00407851
-0.00870233
0.02013943
0

-0.00015172
-0.0353566
-0.00723612
0.04072255
-0.00365408
0.00366748
-0.00167479
-0.01143816
-0.01033632
-0.00779423
0.02262372
-0.00261177
0.00138632

Kimberly
Liverpool
0.00226546 0.00226546
0.57089543 0.57089543
0.01546753 0.01546753
0.84258068 0.84258068

Mexichem
0.00151188
0.38099253
0.0148889
0.80515238

0.01932661 0.01546753
0.29648517 0.37036037
0.84280039 0.84258068

0.01546753
0.0148889
0.37036037 0.36766253
0.84258068 0.80515238

3.8958E-05 3.8947E-05 3.8947E-05 3.7217E-05

0.84280039 0.84258068 0.84258068 0.80515238

Mfrisco
0.00512719
0.0158917
0.00656624
0.00095932
-0.01475944
0.01731518
0.02218397
-0.00916745
0.0069864
-0.01162573
0.01897173
-0.00186185
0.06099608
-0.03393108
0.00018198
-0.0007278
0.00327749
0.02431942
0.01187101
0.00735423
0.01442726
0.00856751
0.01410126
-0.00820908
0.0152027
-0.01630616
-0.01843708
0.00982251
0.00716724
0.01474077
-0.01602939
0.0118785
0.00234781
-0.01589426
0.00578035
-0.01419878
-0.00514403
-0.00551534
0.00883882
-0.00824601
-0.02009354
-0.01308114
-0.00537346

Ohl Mxico
0.01757632
0.00590909
-0.01446001
-0.02338377
-0.00798122
-0.00378609
0.00427553
0.00283822
-0.00330189
-0.010885
-0.00382775
-0.0259366
0.0295858
-0.00047893
-0.00191663
-0.00816131
-0.00580833
0.00925024
0.01254221
0.00571701
-0.01089531
0.00909962
0.0166113
0.01493931
0.00045998
0.01011494
0.02048248
0.00223015
0.0200267
-0.0100349
-0.00132217
0.01235658
-0.00741064
-0.02239789
0.00763702
-0.01649576
0.02629193
0.00485866
-0.0043956
-0.00794702
-0.00267023
0.00312361
0.00044484

Peoles
0.00067049
0.00282726
0.00681192
-0.01534452
-0.00197261
0.01523562
0.00710601
-0.00020942
0.00157904
-0.02237737
0.00327464
-0.00437927
0.02812098
-0.00797962
-0.00807611
0.01007963
-0.00049976
0.01107233
0.00457633
-0.00137464
-1.6006E-05
-0.00185674
0.00827467
0.0055507
0.00439706
0.00171648
0.01002971
0.00074709
0.00916061
0.00778288
-0.04109128
0.01810092
0.01602469
-0.01148592
0.00343123
-0.00191181
0.01364188
-0.0010908
-0.00052292
0.00907902
0.00298894
-0.03086467
0.02387788

Tlvisa
0.00067049
0.00282726
0.00681192
-0.01534452
-0.00197261
0.01523562
0.00710601
-0.00020942
0.00157904
-0.02237737
0.00327464
-0.00437927
0.02812098
-0.00797962
-0.00807611
0.01007963
-0.00049976
0.01107233
0.00457633
-0.00137464
-1.6006E-05
-0.00185674
0.00827467
0.0055507
0.00439706
0.00171648
0.01002971
0.00074709
0.00916061
0.00778288
-0.04109128
0.01810092
0.01602469
-0.01148592
0.00343123
-0.00191181
0.01364188
-0.0010908
-0.00052292
0.00907902
0.00298894
-0.03086467
0.02387788

TVAzteca
0.01012373
0.00668151
0.01880531
-0.02062975
-0.00554324
-0.00891862
0.01574803
-0.00110742
-0.00110865
-0.02219756
0.03405221
-0.01975851
0.00783875
-0.01555556
0.0214447
0.00331492
-0.01321586
0.00334821
-0.01001112
0.00449438
0.00111857
-0.00111732
0.00111857
-0.00670391
-0.00674916
-0.00339751
-0.00454545
-0.00684932
0.03218391
-0.01447661
-0.01581921
-0.01262916
0.00116279
-0.02206736
0
-0.00118765
-0.01070155
-0.02043269
-0.00736196
-0.01606922
0.00628141
-0.00998752
0.02269861

urbi
0.01574307
0.02789833
0.04523522
0.01788806
-0.00113379
0.00340522
0.03223982
0.02246575
0
-0.02679528
0.00660793
0.01531729
0.02963362
-0.00470958
0.00105152
0.01155462
0.00051921
0.00103788
0.00155521
0.0005176
-0.01086394
-0.02876569
0.01292407
0.01116427
0.02471083
0.02154951
0.00150678
0.01955868
-0.00098377
0.02855736
-0.19195787
0.02251185
-0.02433372
-0.00118765
0.00356718
-0.02488152
0.00060753
-0.0085003
-0.00367422
-0.02519975
-0.04224464
-0.0164582
-0.01807229

IPyC
0.006945179
0.001320744
8.80048E-05
-0.00988776
-0.00577828
-0.00050837
0.011025044
0.00313894
0.000357299
-0.02069641
0.010057852
-0.00853176
0.024741265
0.0046205
-0.00785163
-0.0050417
-0.00920616
0.009756521
0.000750278
-0.00150561
0.001530199
0.004862035
0.007668344
4.00428E-05
0.010120346
-0.00079779
0.002052681
0.00266724
-0.00243343
0.00144459
-0.00974916
0.000863822
0.009182468
-0.00778651
0.01007472
-0.01141613
0.001401763
0.003040946
-0.00217262
-0.00420343
0.006237806
-0.0053846
0.005731861

0.00450207
-0.00555755
-0.0153236
0.03332113
0.00248051
-0.01696713
0.00898957
-0.01389879
-0.00090351
0.02170374
-0.02619933
0.02363207
0.01101048
0.00017565
-0.00035125
0.00966268
-0.00626414
-0.00560322
0.01215003
0.01931106
-0.00085339
-0.00068329
-0.02974359
-0.00440451
-0.02017342
-0.00307025
0.01902174
-0.00462222
0.01303804
0.02979549
-0.00188324
-0.00291595
-0.01857905
0.01542507
0.0046608
-0.01494845
-0.01587302
-0.0134704
0.01221703
0.01366702
-0.00367711
-0.01089631
0.0177683
0.01396648
-0.01911157
-0.02018606
-0.00286636

0.00088928
0.00088849
-0.04482912
0.01998141
-0.00592255
-0.00687443
-0.00092293
-0.01709007
-0.01597744
0.00143266
0
0.01764425
-0.02249297
-0.00287632
-0.00721154
0.01065375
-0.00670819
-0.00482393
-0.01211827
-0.00932287
0.00594354
-0.00344658
-0.01185771
-0.0105
-0.01364325
0.01997951
0.0075339
-0.00947159
-0.01660795
0.01279427
0.00050531
-0.00353535
-0.00557527
-0.00152905
-0.00969883
0.02628866
0.03766951
0.00677638
-0.00961538
0.00631068
-0.01736614
-0.0137457
-0.0074664
0.00300903
-0.0035
0.01103864
-0.07444169

-0.00720163
-0.00354977
-0.0196862
-0.00631991
0.01020798
-0.00942802
-0.0049575
-0.00126152
-0.01877079
0.00923904
-0.0245895
-0.00781276
0.03394948
-0.01595753
-0.00168886
0.01798473
0.00513069
-0.0119426
0.00233941
0.00555934
0.0286907
-0.00509237
-0.03967179
-0.00145957
-0.00215149
-0.00312721
0.00285634
-0.0001811
-0.01162542
0.0157273
0.01023505
0.01048855
0.01275768
-0.0068855
0.00110229
0.00375004
0.0008267
-0.01486824
-0.01799507
0.00484393
-0.01047454
-0.0014202
0.01508211
-0.0082273
-0.02739996
-0.03681935
-0.02440906

-0.00720163
-0.00354977
-0.0196862
-0.00631991
0.01020798
-0.00942802
-0.0049575
-0.00126152
-0.01877079
0.00923904
-0.0245895
-0.00781276
0.03394948
-0.01595753
-0.00168886
0.01798473
0.00513069
-0.0119426
0.00233941
0.00555934
0.0286907
-0.00509237
-0.03967179
-0.00145957
-0.00215149
-0.00312721
0.00285634
-0.0001811
-0.01162542
0.0157273
0.01023505
0.01048855
0.01275768
-0.0068855
0.00110229
0.00375004
0.0008267
-0.01486824
-0.01799507
0.00484393
-0.01047454
-0.0014202
0.01508211
-0.0082273
-0.02739996
-0.03681935
-0.02440906

0.01233046
-0.00243605
-0.01953602
0.00622665
-0.00247525
-0.00372208
0.00498132
0
-0.00743494
-0.00124844
0.00375
-0.00249066
0.00998752
-0.00741656
0.00249066
-0.00372671
0.00124688
0.00124533
0.00248756
-0.00372208
-0.00373599
0.01625
-0.00123001
-0.00615764
-0.00371747
-0.00497512
0.0025
0.00124688
0.00373599
0.0248139
-0.00968523
-0.01466993
-0.00496278
0.0074813
0.0049505
0.01970443
0.01328502
-0.00238379
0.01075269
0.00827423
0.014068
0.00462428
0.00575374
0.0228833
0.00447427
-0.01336303
-0.01580135

0.0129516
-0.00874832
-0.04276986
0.01914894
0.00904662
0.01517241
0
-0.00679348
0.00205198
-0.00136519
-0.01367054
-0.01178101
0.04137447
0.01750842
0.01389808
0.00195822
-0.00846906
0.0065703
-0.00522193
0.00524934
-0.00979112
-0.00725115
-0.01593625
-0.02361673
-0.00621977
0.02642559
0.01355014
-0.00066845
0.00468227
0.01398136
-0.01378858
-0.02463382
0.00068259
0.01364256
-0.01816958
-0.01233722
-0.03469813
-0.01869159
0.00512821
0.07653061
-0.01354096
-0.04735758
-0.03674352
-0.02692595
-0.02305919
0.00078678
0.03380503

0.007729512
-0.00449182
-0.01749798
0.001624803
0.007107866
-0.00329019
-0.00267544
0.011428254
-0.00127092
0.004296124
0.003248496
-0.00531072
0.009965505
-0.00288803
0.000297207
0.013779872
0.002397387
-0.00117157
0.005516994
0.010118504
0.009799794
0.000410689
-0.01317598
0.00084444
-0.01006742
0.003380797
0.004868111
-0.00561058
-0.00209904
0.007689956
-0.00063651
0.001665899
-0.00103514
-0.00998784
-0.00289283
0.005583916
0.003741104
0.002855747
0.003480305
0.003457084
-0.00043866
-0.00433148
0.016161443
-0.02074814
-0.00234147
0.00122895
-0.00720203

-0.0109594
-0.02488647
-0.01043219
-0.00131777
0.00282752
-0.00488722
-0.00925576
-0.00457579
0.01053438
0.0090978
0.02573253
0.02655191
-0.00249732
0.00071531
-0.0007148
-0.00089413
-0.02022552
-0.02886372
0.00470278
0.00280846
-0.02128454
-0.01030141
-0.00501157
0.04126308
0.0212093
0.02058663
-0.0023206
-0.00733584
-0.00270368
0.02367613
-0.03478107
-0.00091458
0.00659099
0.01491451
0.00645161
-0.0162037
0.01339367
-0.01178782
0.00487981
-0.00053957
0.00467878
-0.00268673
0.00287356
-0.00734241
-0.01244813
0.00566313
-0.0027248

-0.06702413
0.00574713
-0.01142857
-0.07919075
-0.02322662
0.00771208
0.01020408
-0.04419192
-0.001321
0.01322751
0.00195822
0.03192182
-0.01641414
0.00577664
-0.02425016
-0.00392413
-0.02298096
-0.02217742
-0.00412371
0.02277433
-0.00337382
-0.01557211
-0.01994498
-0.00491228
0.00211566
-0.0070373
0.05457123
0.01814516
0.02046205
0.00129366
-0.01937984
0.00329381
0.01050558
-0.00324886
0.0619296
-0.01596071
0.07735496
0.02779386
-0.02422535
-0.00461894
-0.01508121
0.02826855
0.01489118
-0.01354402
0.0326087
0.04930748
0.01742344

-0.00674024
-0.00723838
-0.00796559
-0.00685359
0.02057316
0.01635154
0.00317664
-0.00803544
0.00053511
-0.00101433
0.00354453
-0.00036792
-0.00023923
0.0091299
0.0027908
-0.00065483
-0.01119403
0.00865163
-0.01034766
0.01021612
-0.03782264
0.00314931
0.00801876
-0.03275797
-0.01061023
0.04887564
0.01095327
0.04045409
-0.01897857
0.01795095
-0.03105148
0.03706016
0.00175314
0.00816702
0.00729428
-0.01322959
0.04713603
-0.00239222
-0.00569093
-0.02024457
0.01405838
-0.00748731
-0.01217685
-0.01047878
0.00176202
0.02138849
-0.00339252

-0.00674024
-0.00723838
-0.00796559
-0.00685359
0.02057316
0.01635154
0.00317664
-0.00803544
0.00053511
-0.00101433
0.00354453
-0.00036792
-0.00023923
0.0091299
0.0027908
-0.00065483
-0.01119403
0.00865163
-0.01034766
0.01021612
-0.03782264
0.00314931
0.00801876
-0.03275797
-0.01061023
0.04887564
0.01095327
0.04045409
-0.01897857
0.01795095
-0.03105148
0.03706016
0.00175314
0.00816702
0.00729428
-0.01322959
0.04713603
-0.00239222
-0.00569093
-0.02024457
0.01405838
-0.00748731
-0.01217685
-0.01047878
0.00176202
0.02138849
-0.00339252

-0.01261468
-0.02439024
-0.00595238
0.00359281
0.02267303
0.0210035
-0.016
-0.00464576
0
0.00116686
0.00266234
0.01164144
-0.01841197
0.014068
-0.02196532
-0.01182033
-0.00239234
-0.00479616
0.02289157
0.01295642
-0.01744186
0.01065089
-0.00351288
-0.01057579
-0.00356295
-0.01072706
0.01927711
-0.01300236
0.00838323
0.02375297
-0.02784223
0.00357995
-0.00713436
0.01916168
0.05052879
-0.01342282
-0.00907029
-0.00915332
0.01385681
-0.0022779
0
0.00342466
-0.01023891
-0.01494253
-0.00233372
0.00584795
0.02093023

-0.03041825
-0.0572549
-0.0391015
0.04415584
0.01658375
0.02202284
-0.00239425
-0.0296
-0.03050289
0.0127551
0.00755668
0.04416667
-0.00319234
-0.01361089
-0.03246753
-0.05536913
0.02042629
0.02610966
0.00508906
0.03122363
-0.02209493
0.0041841
-0.07
-0.00985663
0.00723982
0.00808625
0.04991087
0.04244482
0.00895765
0.05407587
-0.00765697
0.01080247
-0.01526718
-0.01860465
0.01263823
0.01560062
0.01228879
0.01062215
-0.03903904
-0.04765625
-0.03035275
0.02199662
-0.00331126
0.00083056
-0.00995851
0.01257334
-0.00331126

-0.01380038
-0.01075508
-0.01129558
-0.00666043
-0.01035687
0.017276591
-0.00083226
-0.00156905
0.003496036
-0.00178307
0.004176198
0.012859033
-0.0014735
-0.0051935
-0.01823412
-0.00329699
0.00079817
0.004999547
-0.00073642
0.002055717
-0.00772052
0.006351971
-0.00345711
0.008032114
0.007961971
0.008538742
0.016495441
0.007366243
-0.01174384
0.014424158
0.002201349
0.004638701
0.003851888
0.003721891
0.01417566
-0.0022545
0.008122632
-0.00201015
-0.00775002
-0.00522069
0.003304156
0.002160234
0.004299919
0.001158824
0.005713163
0.010181372
0.008853897

-0.00801457
-0.017444
-0.01065221
0.01794484
-0.0211542
-0.01402844
0.00307633
0.03009392
0.01209527
-0.02794631
-0.00851144
0.00019077
0.01506771
-0.01127396
0.00019004
-0.00627019
-0.00535373
0.00615148
-0.01394727
-0.00484402
0.03563084
-0.03666103
-0.0214676
0.00159553
-0.01792115
0.01601784
-0.00399122
-0.00881587
0.00929856
-0.01101542
-0.00850547
0.00490196
0.02642276
-0.00475248
0.00378034
-0.00376611
0.00179069
0.0142999
0.01566477
-0.0055909
-0.00271423
0.01827372
0.01202749
0.0043388
-0.00150263
0.00620767
-0.0011217

-0.00726518
0.01777313
0.00667694
-0.00408163
0.00461066
0.00560938
0.04665314
0.00193798
0.00676983
-0.03121998
-0.02875558
-0.03011741
0.00947368
-0.00052138
0.0010433
0.0114643
-0.00927357
0.03484139
-0.01457286
0.02753697
0.00744417
0.00049261
-0.01280158
-0.00149626
0.01198801
-0.00246792
0.00445324
-0.00295567
-0.00296443
-0.00445986
-0.00447984
-0.005
-0.0281407
0.01344364
0.00816327
0.00759109
0.00853842
0.00398406
-0.00198413
-0.00298211
-0.00747757
0.0100452
0.00745898
0.00197433
-0.00147783
0.02861371
-0.00911271

-0.02826928
-0.01916922
-0.01055151
-0.00536866
-0.0181088
0.02577861
0.00702345
0.03768753
0.00423573
-0.04486275
0.00802905
0.01647327
0.01173621
0.00019363
0.00526214
0.00056022
-0.01788214
-0.01195439
-0.00557168
-0.00395286
-0.00014563
-0.00436967
-0.0013898
-0.00461471
0.02575613
-0.00425066
0.03016985
-0.02169808
0.00738119
-0.00502076
-0.01055578
-0.01447082
-0.01501243
0.0204021
-0.01613725
0.00732262
0.02498394
0.04255319
0.0114753
-0.00579144
-0.00152035
0.0186142
0.04059592
0.006537
-0.00394484
0.02002769
-0.01065375

-0.02826928
-0.01916922
-0.01055151
-0.00536866
-0.0181088
0.02577861
0.00702345
0.03768753
0.00423573
-0.04486275
0.00802905
0.01647327
0.01173621
0.00019363
0.00526214
0.00056022
-0.01788214
-0.01195439
-0.00557168
-0.00395286
-0.00014563
-0.00436967
-0.0013898
-0.00461471
0.02575613
-0.00425066
0.03016985
-0.02169808
0.00738119
-0.00502076
-0.01055578
-0.01447082
-0.01501243
0.0204021
-0.01613725
0.00732262
0.02498394
0.04255319
0.0114753
-0.00579144
-0.00152035
0.0186142
0.04059592
0.006537
-0.00394484
0.02002769
-0.01065375

-0.01252847
0.0011534
0.01267281
0.01365188
0.00785634
-0.00222717
0.00446429
-0.00222222
-0.00890869
-0.01123596
-0.01022727
0.02525832
-0.00335946
-0.00674157
0.0158371
0.00111359
-0.01001112
-0.01685393
-0.02171429
-0.00700935
0.01647059
0.01736111
-0.00455063
0.01485714
-0.00225225
-0.01128668
-0.01712329
-0.01393728
-0.00706714
-0.00118624
0
-0.00475059
-0.0202864
0.00609013
0.01694915
0.00595238
0.01775148
0.00348837
0.00695249
0.00575374
-0.00800915
0.02076125
-0.00903955
-0.00570125
-0.00229358
0.01264368
-0.00681044

-0.02325581
0.02636054
-0.004971
-0.02497918
0.00256191
-0.05366269
0
0.02610261
-0.21754386
-0.12780269
0.01413882
0.01013942
-0.01756587
-0.02681992
-0.00918635
-0.01854305
-0.04723347
-0.00141643
-0.02553191
0.05385735
-0.01104972
0.00558659
0.01944444
-0.00953678
-0.00962861
0.01666667
-0.00546448
-0.01923077
-0.01540616
-0.01991465
0.01451379
-0.02432046
-0.02052786
-0.01646707
-0.0456621
0.00478469
-0.01587302
0.01935484
0
0.07594937
0.04117647
-0.00282486
-0.02124646
0.02026049
0.01276596
0.05462185
-0.01328021

-0.0127335
0.000124179
0.001379055
0.003401723
-0.00609756
-0.0064566
0.013409637
0.012181373
-0.00345666
-0.01521371
0.00248426
-0.0011371
0.005873549
0.002391313
-0.00063752
-0.00533379
-0.00425202
0.004241167
-0.01184162
0.006904279
0.003631938
-0.00190525
-0.00411103
-0.00487059
-0.00627906
-0.00173356
-0.00370049
0.008335212
-0.00593264
-0.00054912
-0.00105129
-0.00058909
-0.01162681
0.009672096
-0.00636913
0.000619225
0.011027465
0.000838534
-0.00131556
0.000194543
0.006235411
0.010087363
0.00096152
-0.00176957
-0.00075083
0.008631232
-0.01077054

0.00486618
0.01210654
-0.01601031
0.01140827
0.00388314
0.00147357
0.00091962
0.00110254
-0.0078928
-0.00499537
0.01301599
0.00110132
0.00018335
0.00531622
0.00237053
-0.00691286
0.00641143
0.0021842
-0.00236106
-0.00309485
0.00182615
-0.0215093
-0.0016766
-0.00858369
-0.00564653
0.00567859
0.00621118
-0.00935279
-0.01604985
-0.00614086
-0.02394285
0.01127596
-0.01760563
0.00438072
0.00099128
0.00911071
0.00549558
-0.02459496
-0.01420853
-0.00771417
0.02148118
0.02463449
0.00293198
-0.00058468
-0.01384555
0.00652561
0

0.01161665
0.00430622
-0.00666984
-0.01294964
-0.01068999
0.02062868
0.02646776
0.00656353
0.00698649
-0.00693802
0.01164415
0.00230203
0.00229674
0.00091659
0.00412088
0.00592795
0.01042611
0.03185285
-0.03652174
-0.01714801
-0.01698806
-0.00233536
-0.01264045
-0.00474158
0.01429252
-0.0004697
0.0018797
0.01923077
0.00736309
0.00045683
0.00502283
0.02317129
-0.01509769
-0.01713255
-0.00091743
0.01928375
0.0036036
-0.00807899
-0.0081448
-0.01231752
0.04665127
0.04060018
0.01314673
0
0.00795312
-0.02034884
-0.01780415

-0.01357625
0.0001779
-0.00999305
0.00815027
0.00503856
0.02213267
0.0180892
0.00091395
-0.00835732
0.00970753
-0.00714109
-0.01234549
-0.01289387
-0.00265078
0.0332869
-0.00595017
0.02893129
0.03873773
0.00511923
-0.01837019
-0.01009608
0.00053758
-0.01846186
0.00291944
0.0148731
-0.00282347
-0.01309363
-0.00792398
-0.00182085
-0.04097494
0.00474729
0.03258086
-0.03321676
-0.00293222
-0.01961098
0.03814803
0.02375942
-0.00676453
-0.03150482
-0.00535783
0.02456073
-0.0018464
0.00015676
0.00854232
-0.00093247
0.0226647
0.00045633

-0.01357625
0.0001779
-0.00999305
0.00815027
0.00503856
0.02213267
0.0180892
0.00091395
-0.00835732
0.00970753
-0.00714109
-0.01234549
-0.01289387
-0.00265078
0.0332869
-0.00595017
0.02893129
0.03873773
0.00511923
-0.01837019
-0.01009608
0.00053758
-0.01846186
0.00291944
0.0148731
-0.00282347
-0.01309363
-0.00792398
-0.00182085
-0.04097494
0.00474729
0.03258086
-0.03321676
-0.00293222
-0.01961098
0.03814803
0.02375942
-0.00676453
-0.03150482
-0.00535783
0.02456073
-0.0018464
0.00015676
0.00854232
-0.00093247
0.0226647
0.00045633

-0.01485714
0.02204176
-0.00340522
0.00569476
0
0.00453001
0.00225479
0.00787402
0.00446429
0
-0.00666667
0
-0.00223714
0.00336323
-0.00558659
-0.01123596
-0.00113636
0.00341297
-0.00566893
-0.00342075
-0.01716247
-0.00814901
-0.00938967
0.007109
0.00352941
-0.00117233
-0.02699531
-0.00241255
-0.00483676
0.00850547
-0.00240964
0.0205314
-0.01420118
-0.00720288
-0.00604595
-0.00243309
0.00609756
-0.00848485
-0.00366748
0.00981595
0.0072904
0.00965018
-0.00119474
-0.00717703
0.00481928
-0.01199041
-0.01092233

0.02018843
0.01846966
-0.05699482
0
0.04258242
0.04479578
0.04161412
0.00242131
-0.0205314
0.0702836
-0.03686636
0.034689
0.01618497
-0.00910125
0.03559127
-0.01108647
0.00224215
-0.00782998
0
-0.01916573
-0.03103448
-0.02372479
0.00972053
0.01323706
0.01068884
-0.00352526
-0.02948113
-0.0036452
-0.00365854
0.01346389
-0.03019324
0.00747198
0.00618047
-0.0036855
0.00123305
0
-0.03817734
-0.0396927
0.01866667
0.03795812
0.00882724
0
-0.00125
-0.01501877
-0.01905972
-0.02072539
0.00529101

-0.00399132
0.005516291
-0.00852711
0.002925003
0.009836119
0.003370022
0.006303381
0.001817162
-0.00471974
0.010167092
0.012368867
-0.00422377
-4.3107E-05
-0.00682814
0.00663949
-0.00191422
0.008233915
0.012135625
0.000979107
0.000770677
-0.00483533
-0.00624203
-0.00192559
0.001284932
-0.00517613
-0.00096353
-0.00047351
-0.00521581
0.000503858
0.0034075
-0.00094919
-3.6431E-05
-0.01700933
-0.00439712
-0.00376139
0.00449467
0.005349989
-0.00798666
-0.00433762
0.00633268
0.008655273
0.011753594
0.008742668
-0.00268365
-0.00098474
-0.00260016
0.003437207

0.01807466
-0.00135083
0.00386473
-0.00442733
0.00696056
0.00960061
-0.01179156
0.01020015
0.01295485
0.01109648
0.00390625
0.00018529
-0.00018525
0.00129702
-0.00888231
-0.00541449
-0.00112634
0.01315542
0.00723428
-0.00313076
0.00572695
0.00110213
0.00220183
-0.00201391
-0.00366905
-0.00073651
0.00368528
-0.00899578
0.00277881
0.00018474
-0.00554119
0.00408618
0.00258972
0.00350554
0.00643501
-0.00511509
0
-0.00238707
0.0018406
0.00404189
-0.00457457
0.00275735
0.00018332
-0.00458211
0.00055238
-0.0090173
0.00742804

0.01078981
-0.0059778
0.01804124
-0.00379747
0
0.00127065
0.0321489
0.025
-0.02239104
-0.00817996
-0.00948454
0.01248959
0.01932566
0.04356595
0.04986471
0.03865979
0.02800425
-0.00206897
-0.04215619
0.02777778
-0.003159
0.00985915
-0.01847978
0.04227353
-0.01226994
0.00034507
-0.0200069
-0.00035199
-0.00035211
0.02641775
0.03671929
0.01158557
-0.01930628
0.001001
0.00033333
-0.00366544
-0.00735786
-0.00134771
-0.00506073
0.01424212
-0.01872284
-0.00170358
-0.01877133
0.02191304
0.02110279
-0.001
-0.00033367

0.01185915
-0.02913511
0.00913129
-0.01190129
0.00853679
-0.01291226
0.00146559
0.00621186
0.01104733
-0.01357411
-0.01152689
0.00723534
0.01237223
-0.00060028
-0.00351142
-0.0008964
-0.00682187
-0.00615226
-0.00360451
0.00385347
0.0198828
0.0115527
-0.00364492
-0.02508955
-0.00864616
-0.00473141
0.01730422
0.00869186
0.00668664
-0.00897391
-0.00320414
-0.01125829
0.00490011
0.00654851
-0.00344704
-0.01033016
-0.00519538
0.01637969
-0.01124208
-0.00393695
-0.00067983
0.0053316
-0.01720041
0.02155255
0.0044202
-0.00065543
0.00484088

0.01185915
-0.02913511
0.00913129
-0.01190129
0.00853679
-0.01291226
0.00146559
0.00621186
0.01104733
-0.01357411
-0.01152689
0.00723534
0.01237223
-0.00060028
-0.00351142
-0.0008964
-0.00682187
-0.00615226
-0.00360451
0.00385347
0.0198828
0.0115527
-0.00364492
-0.02508955
-0.00864616
-0.00473141
0.01730422
0.00869186
0.00668664
-0.00897391
-0.00320414
-0.01125829
0.00490011
0.00654851
-0.00344704
-0.01033016
-0.00519538
0.01637969
-0.01124208
-0.00393695
-0.00067983
0.0053316
-0.01720041
0.02155255
0.0044202
-0.00065543
0.00484088

-0.00490798
-0.00616523
0.02605459
0.02161471
0.00595948
0.02488152
-0.00578035
-0.00813953
-0.00820633
-0.0212766
0.00120773
0.01447527
0.0059453
0.0248227
0
-0.01960784
-0.00470588
0.0035461
-0.01295642
0.01312649
-0.00117786
0.00707547
0.00351288
0
0.00933489
-0.00578035
0.01162791
0.00804598
-0.00114025
-0.02739726
-0.00234742
-0.00117647
0.01648999
0.00695249
-0.00805524
0.02088167
0.00909091
0.00337838
0
-0.00224467
0.00787402
-0.00334821
0.00223964
-0.00111732
0.00671141
-0.00444444
0

0.00131579
-0.01839685
0.01338688
0.01717305
-0.03636364
-0.00134771
0.01214575
0.00533333
-0.00265252
0.01196809
0.03810775
0.0278481
0.00246305
-0.02088452
0.00627353
0.01246883
-0.00246305
-0.01481481
0.01629073
-0.01479655
0.01251564
0.02224969
0.00241838
0.01447527
-0.00237812
-0.00357569
-0.00478469
-0.00721154
0.00242131
-0.03985507
-0.01509434
-0.0063857
0.00771208
-0.00765306
-0.00771208
-0.02849741
0.012
0.00790514
-0.00915033
-0.01451187
-0.00133869
0.0080429
-0.01861702
0.00813008
0.01075269
-0.00930851
-0.03221477

0.004240694
-0.0061099
0.011720745
0.00033031
0.001853426
0.004087816
0.004883577
0.007870522
0.001130649
-0.00409811
0.00103729
0.006676048
0.011251933
-0.00406106
-0.00023621
-0.00036803
-0.00202125
-0.00086623
-0.00059431
0.005798036
-0.00036824
0.013690164
0.00150031
0.004320199
0.001427214
-0.00122642
0.006536508
-6.1075E-05
0.000631523
-0.00056162
-0.00256024
0.002620002
0.001739429
0.005989541
0.000250373
0.002132724
0.002706955
-0.00031424
0.003239362
0.007386586
-9.8666E-05
-0.00337196
-0.01038441
0.010831515
-0.00175601
-0.00256981
-0.01210207

-0.00442396 0.01568758 -0.01726549 -0.01726549 0.00111607 -0.03744799 0.001558224

0.00351787 -0.01380217 -0.00026883 -0.00026883 -0.01560758 -0.06051873 -0.0005651
-0.00276753 -0.02965678 -0.00990193 -0.00990193 -0.00339751 -0.07822086
-0.004226
0.00092507 0.04223901 0.00621465 0.00621465 0.01363636 -0.08485857 -0.01731915
0.00184843 0.04481054 -0.0329454 -0.0329454 -0.00336323 0.02181818 -0.0049435
-0.00885609 0.00693787 -0.03470808 -0.03470808 -0.00112486 -0.02669039 0.006260045
-0.00279226 0.00156593 -0.01607307 -0.01607307 -0.00225225
0 -0.00025004
-0.00037334 -0.00312695 -0.00065688 -0.00065688 0.00451467 -0.00914077 0.011278168
-0.0085901 0.00690088 0.02665583 0.02665583 0.00449438 -0.03690037 -0.00762101
0.01488039
-0.005919 -0.00040437 -0.00040437 0.00447427 -0.04597701 -0.00367859
0.00092799 0.01190849 -0.00539374 -0.00539374 -0.00222717 -0.1686747 -0.00591051
-0.01539032 0.00371632 -0.00555857 -0.00555857 -0.0078125 0.07729469 -0.00862732
-0.0007533 0.00277692 -0.01509884 -0.01509884 0.00112486 0.07623318 -0.00018392
Mfrisco
Ohl Mxico
-0.00029074 0.00163424
-0.07326678 0.41182847
0.01239692 0.02002587
0.58919067 1.07481955

0.01239692
0.32312901
0.58919067

Peoles
Tlvisa
-0.00021605 -0.00021605
-0.05444361 -0.05444361
0.01638951 0.01638951
0.98961809 0.98961809

0.02002587 0.01638951
0.36490353 0.41052121
1.07481955 0.98961809

2.7235E-05 4.9682E-05 4.5744E-05

0.58919067 1.07481955 0.98961809

TVAzteca
0.00047808
0.1204758
0.01148427
0.52614313

urbi
-0.00429269
-1.08175769
0.03208057
1.6510398

IPyC
0.000564416
0.142232914
0.006798825
1

0.01638951 0.01148427
0.41052121 0.31148308
0.98961809 0.52614313

0.03208057 0.006798825
0.34990437
1
1.6510398
1

4.5744E-05
2.432E-05
0.98961809 0.52614313

4.6224E-05
4.6224E-05
1

7.6318E-05
1.6510398

cemex
0.00671141
0.02
0.0130719
-0.01806452
-0.02496715
-0.01617251
0.00958904
0.02985075
0.01844532
-0.01293661
0.0078637
-0.00520156
0.07058824
0.03785104
-0.00588235
-0.00710059
-0.00357569
0.02392344
0.02686916
-0.01478953
0.00461894
0.01494253
0.03057758
0.0967033
0.03907816
0.00867888
0.0248566
0.00839552
-0.00462535
0.00650558
-0.02862419
0.00570342
0.02079395
0
0.00648148
-0.03035879
-0.02182163
-0.01745878
-0.06712734
0.05396825
-0.01907631
0.00511771
0.00712831

bimbo
-0.00035125
0.01932537
0.01240951
-0.00340483
-0.01776563
0.0013913
0.00868357
0.00550964
0.00068493
-0.02498289
0
-0.000702
0.02142606
0.02579092
-0.02815957
-0.00758882
-0.01147028
0.00879044
0.01045661
-0.00793377
-0.00452017
0.01292351
0.01206897
0.01908007
0.02006018
-0.01999344
-0.0173913
0.00170184
0.0030581
0.01151762
-0.01674481
0.02111717
0.00066711
-0.00366667
0.00301104
-0.02768512
0.00308748
0.00478796
0.00714772
-0.0162217
-0.00171762
-0.00344116
0.0089779

PORTAFOLIO
0.5
0.00318008
0.01966268
0.0127407
-0.01073468
-0.02136639
-0.0073906
0.00913631
0.01768019
0.00956513
-0.01895975
0.00393185
-0.00295178
0.04600715
0.03182098
-0.01702096
-0.00734471
-0.00752298
0.01635694
0.01866288
-0.01136165
4.9385E-05
0.01393302
0.02132327
0.05789168
0.02956917
-0.00565728
0.00373265
0.00504868
-0.00078362
0.0090116
-0.0226845
0.01341029
0.01073053
-0.00183333
0.00474626
-0.02902195
-0.00936708
-0.00633541
-0.02998981
0.01887328
-0.01039696
0.00083828
0.00805311

0
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
0.55
0.6
0.65
0.7
0.75
0.8
0.85
0.9
0.95
1

RIESGO
0.01414857
0.02266335
0.02166993
0.020697
0.0197476
0.01882527
0.0179342
0.01707928
0.01626621
0.01550157
0.01479289
0.01414857
0.01357777
0.01309013
0.01269521
0.01240189
0.01221749
0.01214696
0.01219229
0.01235219
0.01262231
0.01299579

0.03741153
-0.00487329
-0.043095
0.00409417
0.03363914
-0.00197239
-0.02371542
0.02024291
-0.00297619
-0.0119403
-0.03726083
0.03870293
0.04028197
-0.02129719
0.00296736
0.00591716
0.0134902
-0.01207243
0.00610998
-0.00202429
0.00507099
-0.02119072
-0.01958763
-0.0168244
-0.03743316
0.01111111
0.01758242
-0.03239741
-0.01339286
0.03167421
-0.0120614
-0.01553829
0.00450958
-0.00897868
0.01019253
0.06053812
-0.00211416
-0.00529661
0.00106496
-0.02340426
-0.02941176
-0.00897868
0.02944507
-0.00110011
-0.00330396
0.00331492
-0.02312775

0.01608487
0
-0.0171775
0.00445511
-0.00034118
-0.00307167
0.01643273
-0.0023577
0.00506415
-0.00638226
-0.00338066
-0.00474898
0.00204499
0.00612245
-0.0020284
0.01422764
-0.02004008
0.00852079
0.00642109
0.00201478
0.0211126
0.00459468
-0.01372101
0.0046373
-0.0102209
0.01532312
-0.00492126
0.00098912
0.00889328
0
0.0180387
0.01514175
0.00190416
0.02407349
-0.00185586
-0.00619771
-0.00935454
-0.03273528
0.01008786
-0.00386598
-0.01164295
0.00425393
0.0192245
0.02941176
-0.01614907
-0.01546717
-0.01538955

0.0267482
-0.00243665
-0.03013625
0.00427464
0.01664898
-0.00252203
-0.00364134
0.00894261
0.00104398
-0.00916128
-0.02032074
0.01697697
0.02116348
-0.00758737
0.00046948
0.0100724
-0.00327494
-0.00177582
0.00626553
-4.7582E-06
0.0130918
-0.00829802
-0.01665432
-0.00609355
-0.02382703
0.01321711
0.00633058
-0.01570414
-0.00224979
0.0158371
0.00298865
-0.00019827
0.00320687
0.00754741
0.00416833
0.0271702
-0.00573435
-0.01901595
0.00557641
-0.01363512
-0.02052736
-0.00236237
0.02433479
0.01415583
-0.00972652
-0.00607613
-0.01925865

-0.06087937
-0.05162065
-0.03417722
-0.00262123
-0.06044678
0.06853147
0.0052356
0.00651042
-0.01034929
0.00392157
0.01171875
0.05019305
-0.04534314
0.02952503
-0.08478803
-0.00681199
0.00274348
0.03419973
-0.00661376
0.00932091
-0.02638522
0.00542005
-0.03908356
0.03085554
0.03809524
0.00524246
0.04041721
-0.00125313
-0.03011292
0.02457956
0.0770202
0.00468933
0.00116686
0.02214452
0.02280502
0
-0.00222965
-0.01787709
0
-0.00113766
-0.03075171
0.00470035
0.01988304
0.00917431
0.02727273
-0.00995575
-0.00111732

-0.00944318
-0.01282051
0.00599401
-0.01688183
-0.02188552
0.0020654
-0.00171762
-0.00068823
0.01549587
0.00576467
-0.01888065
0.02886598
0.001002
0.03903904
-0.01156069
-0.01299545
-0.0164582
-0.00970549
-0.00405542
0.01798439
-0.014
0.0040568
0.00976431
0.01667222
0.01639882
-0.00645369
0.00714518
-0.00322477
-0.0048528
0.00877763
-0.02739285
0.02220013
0.02333874
0.01520431
0.02184087
-0.00549618
0.01995702
-0.01173992
-0.03259214
0.00944584
0.0040549
0.00497049
0.00309119
-0.01510015
-0.00500626
0.02389937
-0.004914

-0.03516127
-0.03222058
-0.0140916
-0.00975153
-0.04116615
0.03529844
0.00175899
0.00291109
0.00257329
0.00484312
-0.00358095
0.03952951
-0.02217057
0.03428204
-0.04817436
-0.00990372
-0.00685736
0.01224712
-0.00533459
0.01365265
-0.02019261
0.00473842
-0.01465962
0.02376388
0.02724703
-0.00060562
0.02378119
-0.00223895
-0.01748286
0.0166786
0.02481368
0.01344473
0.0122528
0.01867442
0.02232295
-0.00274809
0.00886368
-0.01480851
-0.01629607
0.00415409
-0.01334841
0.00483542
0.01148712
-0.00296292
0.01113323
0.00697181
-0.00301566

-0.03131991
0.03233256
0.05928412
-0.02639916
-0.00650759
-0.00436681
0.04385965
0.03466387
-0.02944162
-0.0292887
0.00323276
0.01288937
0.00742312
0.02210526
-0.01853759
0
-0.00209864
0.03049422
-0.00918367
0.00823893
0.01532176
0.02313883
0.01278269
-0.02038835
0.01684836
0.04191033
-0.02338634
0.01915709
-0.01973684
-0.00575264
-0.0096432
-0.01363194
-0.03751234
0.01641026
-0.00403633
0.01317123
0.035
0.0115942
-0.01337154
0.0125847
0.03059273
0.02226345
-0.03811252
0.01415094
-0.0027907
0.0261194
-0.00363636

-0.01234568
-0.0171875
-0.00413355
0.00478927
-0.00953289
0.00128329
0.00544697
0.02676864
0.01396648
0.0137741
-0.00452899
-0.01213224
-0.00184219
-0.0003076
0
-0.012
-0.0105886
-0.01731193
-0.01505445
0.00130081
0.03182852
-0.01762669
-0.0128164
-0.00032457
-0.01590909
0.01550643
-0.01072125
0.008867
-0.00976562
0.00394477
-0.0091683
-0.00892267
-0.04301434
0.02752613
-0.00610376
-0.00272944
0.02805337
0.01264559
0.00558659
-0.00882353
0.00956149
0.00163292
0.00815129
-0.00743855
0.01010101
0.00516129
0.00096277

-0.02183279
0.00757253
0.02757529
-0.01080494
-0.00802024
-0.00154176
0.02465331
0.03071625
-0.00773757
-0.0077573
-0.00064811
0.00037856
0.00279047
0.01089883
-0.0092688
-0.006
-0.00634362
0.00659114
-0.01211906
0.00476987
0.02357514
0.00275607
-1.6855E-05
-0.01035646
0.00046964
0.02870838
-0.01705379
0.01401204
-0.01475123
-0.00090393
-0.00940575
-0.0112773
-0.04026334
0.02196819
-0.00507005
0.00522089
0.03152668
0.0121199
-0.00389247
0.00188059
0.02007711
0.01194819
-0.01498062
0.0033562
0.00365516
0.01564035
-0.0013368

-0.00456204
-0.01099908
-0.01853568
-0.03305005
0.03613281
0.00942507
0.01493931
0.0101196
-0.00364299
0.04478976
0.0183727
-0.0137457
-0.0174216
-0.00975177
0.02417189
-0.00699301
-0.00352113
0.04416961
-0.00676819
0.00681431
-0.02030457
0.00777202
0.00514139
0.01960784
0.00083612
-0.01503759
0.00339271
-0.00338123
0.00678541
0.03032856
-0.03107114
-0.00421941
-0.00677966
-0.00767918
-0.01547721
-0.00174672
0.01137358
-0.02422145
0.00443262
-0.00264784
0.04336283
0.00254453
0.00423012
-0.00505476
-0.00084674
-0.00762712
0.00768574

-0.004168
-0.00096587
0.00128908
0.0083682
0.01180977
0.01072555
-0.00468165
0
-0.0056444
-0.00851466
0.01590331
-0.00500939
0.0034613
-0.01097523
-0.00729233
0.00383264
0.00159084
0.02382465
0.02295998
-0.00454959
-0.00670323
-0.00429448
0.00400493
-0.00981896
0.00960645
-0.0092081
-0.00805452
-0.02435978
-0.02368758
0.04163934
-0.02832861
-0.00356333
-0.01495449
0.01320132
-0.01074919
-0.00098782
0.00494397
0.01344703
-0.00873786
0.01860921
0.00352564
0.00415203
0.00127226
-0.00730623
-0.01344
-0.01297438
-0.01051594

-0.00436502
-0.00598248
-0.0086233
-0.01234092
0.02397129
0.01007531
0.00512883
0.0050598
-0.00464369
0.01813755
0.01713801
-0.00937755
-0.00698015
-0.0103635
0.00843978
-0.00158018
-0.00096514
0.03399713
0.00809589
0.00113236
-0.0135039
0.00173877
0.00457316
0.00489444
0.00522128
-0.01212285
-0.00233091
-0.0138705
-0.00845108
0.03598395
-0.02969987
-0.00389137
-0.01086707
0.00276107
-0.0131132
-0.00136727
0.00815877
-0.00538721
-0.00215262
0.00798068
0.02344424
0.00334828
0.00275119
-0.00618049
-0.00714337
-0.01030075
-0.0014151

-0.0059322
-0.01790281
0.01302083
-0.00514139
-0.00172265
0.00603969
-0.00085763
-0.00600858
0
0.00431779
0.00859845
0.04688832
0.01140065
0.02898551
-0.00312989
-0.00392465
-0.00157604
-0.0023678
0.00079114
0.00079051
0.00315956
0.04488189
-0.00828937
0.00455927
0.0075643
-0.00075075
0.00976709
-0.00595238
-0.00374251
-0.01427498
-0.00990854
0.01077752
-0.00990099
0.01153846
0.00912548
-0.00828937
0.02051672
0.01712584
-0.00292826
0.00734214
0.03498542
-0.02183099
-0.00143988
-0.00072098
-0.01587302
0.01246334
-0.04127444

0.01195616
0.00098457
0.01606557
-0.00290416
-0.00744337
0.02249755
-0.00382653
0.00736236
0.01429933
0.00125313
-0.00187735
0.01598746
0.01789571
-0.00181873
0.00455512
-0.01481258
0.01166002
0.00788596
-0.00782426
-0.00606612
0.021361
0.01015835
-0.00118308
0.01006811
-0.00820874
-0.00443393
-0.01068884
-0.0285114
0.00648749
-0.00521793
0.01542734
-0.00060772
-0.00121618
0.00182648
-0.00303859
0.01005791
0.004828
0.0015015
0.00029985
0.0014988
0.00209518
-0.00567503
-0.01231601
0.00304136
-0.00060643
-0.00303398
-0.01460743

0.00301198
-0.00845912
0.0145432
-0.00402278
-0.00458301
0.01426862
-0.00234208
0.00067689
0.00714967
0.00278546
0.00336055
0.03143789
0.01464818
0.01358339
0.00071261
-0.00936861
0.00504199
0.00275908
-0.00351656
-0.0026378
0.01226028
0.02752012
-0.00473623
0.00731369
-0.00032222
-0.00259234
-0.00046087
-0.01723189
0.00137249
-0.00974645
0.0027594
0.0050849
-0.00555858
0.00668247
0.00304344
0.00088427
0.01267236
0.00931367
-0.0013142
0.00442047
0.0185403
-0.01375301
-0.00687795
0.00116019
-0.00823972
0.00471468
-0.02794093

0.00302115
-0.01204819
0.01905488
0.01869858
0.0256975
-0.00501074
-0.00719424
0.00434783
-0.03246753
-0.02013423
0.00456621
-0.01439394
0.00999231

-0.02038295
0.02679697
-0.00583359
0.01050031
0.0051956
0.00212831
-0.00151699
-0.00638104
0.00672783
0.0018226
0.01273499
-0.00299401
-0.00930931

-0.0086809
0.00737439
0.00661064
0.01459944
0.01544655
-0.00144122
-0.00435562
-0.00101661
-0.01286985
-0.00915581
0.0086506
-0.00869398
0.0003415

0.00053421 0.00172119
0.13462162 0.43374011
0.01299579 0.02266335
0.20067705

0.0011277
0.28418086
0.01414857

FRONTERA EFICIENTE
0.002
0.0018
0.0016
RENDIMIENTO

RENDIMIENTO
0.0011277
0.00172119
0.00166184
0.00160249
0.00154314
0.0014838
0.00142445
0.0013651
0.00130575
0.0012464
0.00118705
0.0011277
0.00106835
0.001009
0.00094966
0.00089031
0.00083096
0.00077161
0.00071226
0.00065291
0.00059356
0.00053421

0.0014
0.0012
0.001
0.0008
0.0006
0.0004
0.0002
0
0

0.005

0.01

0.015
RIESGO

CIENTE

Series1

0.02

0.025

PRACTICA 1 RIESGO, RENDIMIENTO Y DIVERSIFICACION

292
291
290
289
288
287
286
285
284
283
282
281
280
279
278
277
276
275
274
273
272
271
270
269
268
267
266
265
264
263
262
261
260
259
258
257
256
255
254
253
252
251
250
249

Fecha
12/30/2011
2/1/2012
3/1/2012
4/1/2012
5/1/2012
6/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012
1/24/2012
1/25/2012
1/26/2012
1/27/2012
1/30/2012
1/31/2012
1/2/2012
2/2/2012
3/2/2012
7/2/2012
8/2/2012
9/2/2012
10/2/2012
2/13/2012
2/14/2012
2/15/2012
2/16/2012
2/17/2012
2/20/2012
2/21/2012
2/22/2012
2/23/2012
2/24/2012
2/27/2012
2/28/2012
2/29/2012
1/3/2012

alfa
alsea
14.9763634 13.7144756
15.2108617 13.6949948
15.6769025 13.6073313
15.949827 13.6852544
15.829622 13.4807061
15.8158279 13.5488889
15.6670496 13.3443406
15.8040045 13.5683697
15.6847848 13.6073313
15.6611379 13.4514849
15.5123595 13.2274559
16.8474235 13.2956386
16.4148825 13.2469367
16.9705844 13.7047352
16.6129252 13.8216199
16.5547932 13.7826584
16.8395412 14.0261682
16.8434824 14.0261682
16.7311596
13.996947
16.667116 14.4839668
16.8819085 14.4352648
16.8897908 14.3573416
16.8631881 14.3183801
16.6513514
14.415784
16.6474102 14.4839668
16.6385426 14.5618899
16.8671292 14.7761786
17.2001563 14.5229283
17.219862 14.5424091
17.1538478 14.5618899
17.212965 14.7664382
16.8375706 14.6203323
16.9587609 14.9028037
16.986349 15.2339772
16.8858497 15.0781308
16.9449669
15.896324
17.0907894 16.1593146
16.9686138 16.2080166
16.8720557 16.4612669
17.0247752 16.3638629
17.0257605 16.3541225
16.9410258
16.315161
16.9016143 16.3054206
17.0021136 16.3249014

AMXL
arca
asureste
15.6309461 58.0308167
78.55
15.8087951 58.1675436
78.42
15.7001096 58.1773099
77.86
15.6111851 58.2652057
80.06
15.2653678
58.089414
79.66
15.3048897 58.1480112
80.44
15.2456068 58.1577774
80.3
15.2554873 58.3628678
80.54
15.3147702 58.4116989
80.2
15.2752482 58.4214651
82.65
14.9491919 57.6889994
81.69
15.1171603 58.0405829
81.25
14.9393114 58.2945044
82.99
15.2258458 58.7828148
83.51
15.5024997 58.8218797
83.95
15.2554873 58.6753865
84.39
15.1270408 58.6753865
84.33
14.9788333 58.4214651
84.47
15.1962043 58.6070231
84.63
15.1665628 58.8609445
85.09
15.0875188 58.5191272
84.67
15.0973993
58.558192
84.7
14.9590723
58.929308
85.54
15.1270408 59.5738778
87.6
15.0776383 59.6422413
85.2
15.4135752 60.0817207
84.96
15.3246507 59.8570979
85.63
15.3542922 59.8082668
86.35
15.3740532
59.95476
85.26
15.1072798 59.6910723
85.76
14.9096699 59.5738778
85.86
14.8306259 59.3199564
85.93
14.8009844
59.114866
86.9
14.8701479 59.5543454
86.7
14.8207454 58.9683728
86.67
15.0578773 59.1734632
87.68
14.8405064 58.7730486
87.33
14.7713429 58.7535162
87.38
15.1270408 58.4507637
87.31
15.0973993 58.5679582
88.21
14.8207454 58.4409975
90.11
15.1962043 58.2945044
89.3
15.2653678 58.1284788
88.54
15.2554873 58.4800623
88.24

248
247
246
245
244
243
242
241
240
239
238
237
236
235
234
233
232
231
230
229
228
227
226
225
224
223
222
221
220
219
218
217
216
215
214
213
212
211
210
209
208
207
206
205
204
203
202

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

17.106554
17.215
16.824
17.201
17.241
17.061
17.182
17.197
17.18
17.21
17.213
17.1
17.132
17.211
17.212
17.557
17.641
17.607
18.154
18.402
18.826
18.796
18.351
18.334
18.068
18.68
18.849
19.106
19.066
19.195
19.037
19
18.806
18.936
18.774
18.797
18.6
18.177
18.595
19.194
19.063
19.24
18.963
19.085
18.919
18.981
19.032

16.7437383
16.7339979
16.4710073
16.6950363
16.6463344
16.6560748
16.7437383
16.8508827
16.8508827
17.0262098
17.1041329
17.0456906
17.1723157
17.1430945
17.1723157
17.2112773
17.1528349
17.2112773
17.2697196
17.7275182
17.8249221
18.1755763
18.2047975
18.1366147
18.0002492
18.2729803
18.6431153
18.8476636
19.1885774
18.8671443
18.5554517
17.971028
17.6690758
17.4353063
17.67
17.89
18.03
17.98
17.84
17.86
17.74
17.85
17.75
17.74
17.68
17.6
17.61

15.1566823
15.1072798
14.9689528
14.9590723
14.9294309
14.7614624
14.6231355
14.9294309
14.7614624
14.8997894
15.1962043
14.9689528
15.1369213
15.1171603
15.1468018
15.4432167
15.4728582
15.5420217
15.6111851
15.7396316
15.6408266
15.6111851
15.3938142
15.3542922
15.2653678
15.2456068
15.6013046
15.5519022
15.5222607
15.7099901
15.7198706
15.7099901
15.8087951
16.2731784
16.4411469
16.3917444
16.4115054
16.7770838
17.1624232
17.4094356
17.6663285
17.577404
18.4370073
16.9252912
16.9944547
16.9351717
16.9055302

58.558192
59.0660349
58.0796478
58.3042706
58.4898286
58.0210505
58.5777244
58.4702961
58.74375
58.6265555
58.7828148
59.2027618
59.0855673
58.6656203
58.8023473
59.6227089
59.5641116
59.5250468
59.6617737
59.6227089
59.8473317
59.8082668
58.8707107
58.6558541
58.4214651
58.694919
59.0465025
59.0074377
59.163697
60.0426559
60.423538
61.0583416
61.9861315
62.005664
62.66
63.75
65.96
66
66.34
67.19
67
67.3
68.36
68.18
68.05
68.72
68.44

89.42
91.02
90.71
89.92
90.17
88.49
87.77
87.64
88.14
88.3
88.78
89.09
89.01
87.98
90.32
90.69
89.44
88.2
88.58
88.08
90.08
91.67
91.9
93.05
93.38
94.46
96.15
96.16
97.22
97.9
98.99
99.94
99.89
100.06
101.44
101.99
102.88
105.84
106.16
106.53
105.18
104.37
104.73
105.54
105.2
105.75
105

201
200
199
198
197
196
195
194
193
192
191
190
189
188
187
186
185
184
183
182
181
180
179
178
177
176
175
174
173
172
171
170
169
168
167
166
165
164
163
162
161
160
159
158
157
156
155

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

18.212
18.174
17.881
17.883
17.352
17.815
17.861
17.581
17.697
17.583
17.923
18.058
17.947
17.976
17.968
17.799
17.724
17.756
17.969
17.998
17.74
17.751
17.576
17.802
17.96
18.222
18.655
18.824
18.878
18.995
19.947
20.254
21.186
21.733
21.325
20.613
20.662
20.82
20.784
20.908
21.496
21.433
21.69
21.214
21.593
21.651
22.419

17.46
17.12
16.96
16.55
16.69
16.93
16.59
16.11
16.11
16.24
16.15
16.32
16.59
16.77
16.51
16.19
16.07
15.86
15.9
15.53
15.44
15.13
15.31
16.4
16.48
16.87
16.88
16.98
17.05
17.52
17.34
17.4
17.88
18
17.82
17.8
18.25
18.19
18.21
18.24
18.69
18.61
18.04
17.95
18.28
18.38
18.33

16.7276813
16.7672033
16.5794738
16.5498324
16.164493
16.2731784
16.4411469
16.4905494
16.6189958
16.5597128
16.5893543
16.7672033
16.7770838
16.6189958
16.0558075
16.2830589
16.2138955
16.3423419
16.2731784
16.2632979
16.3423419
16.7079203
16.7178008
16.6091153
16.5695933
16.9549327
17.2513476
17.3007501
17.2414671
17.2414671
17.1031402
16.9944547
17.0043352
17.0339767
17.1821842
17.2513476
17.3205111
17.3402721
17.1031402
17.0438572
17.3303916
17.1031402
17.3106306
17.3205111
17.4687186
17.616926
18.014375

66.07
65.19
65.76
65.84
65.69
66.39
66.33
65.99
65.99
66.76
67.59
69.03
69.71
71.07
71.5
72.74
72.86
72.86
72.53
72.61
73.11
73.1
73.14
74.67
73.33
73.83
75.1
75.66
75.49
75.65
74.21
75.54
75.67
76.52
77.54
77.07
78.16
78.66
81.01
80.91
82.21
82.87
79.82
80.86
80.62
82.13
83.35

102.66
103.76
98.9
97.71
96.13
97.79
98.62
99.12
98.99
99.66
98.24
99.27
102.42
103.44
102.86
100.67
101.32
99.64
99.17
97.86
97.19
95.53
96.17
95.78
95.47
94.78
99.01
101.14
101.13
101.94
103.19
104.31
104.42
107.04
104.28
105.26
105.91
106.88
104.41
104.68
104.15
103.87
103.85
104.21
103.82
103.42
104.33

154
153
152
151
150
149
148
147
146
145
144
143
142
141
140
139
138
137
136
135
134
133
132
131
130
129
128
127
126
125
124
123
122
121
120
119
118
117
116
115
114
113
112
111
110
109
108

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

22.813
21.973
21.515
21.219
21.132
21.337
21.564
22.008
22.442
21.383
21.648
21.322
21.542
21.982
22.139
22.039
21.854
21.915
21.733
22.285
23.518
22.99
22.184
21.98
21.537
21.56
21.234
21.915
21.411
21.4
21.353
21.745
20.903
21.304
21.397
21.562
21.939
21.903
22.465
22.336
22.393
22.983
22.884
22.77
22.424
22.735
22.637

18.39
19.09
18.67
18.34
18.12
18.23
18.49
18.48
18.39
18.36
18.51
18.44
19.08
19.18
19.03
18.99
18.97
18.96
18.67
18.93
19
18.87
19.01
18.98
18.78
18.61
18.5
18.51
18.4
18.66
18.84
18.77
18.89
18.43
18.59
18.49
18.49
18.37
18.49
18.46
18.46
18.9
18.75
18.7
18.64
18.71
18.6

17.8255867
17.7162883
17.7560332
17.9845663
17.706352
17.5473724
17.9150128
17.8752679
17.7262245
17.6666071
17.5374362
17.4778189
17.348648
17.2592219
17.2393495
17.1598597
16.9810077
17.0306888
16.7127296
16.9710714
17.2691582
17.2492857
17.1101786
17.0604974
16.8120918
16.5140051
16.4245791
16.732602
16.6829209
16.8120918
16.7624107
16.732602
16.8319643
16.9114541
16.7027934
16.6829209
16.7822832
16.7027934
16.3947704
16.374898
16.3848342
16.3550255
16.3252168
16.156301
16.3351531
16.3947704
16.066875

83.82
84.36
84.24
84.25
83.77
83.69
84.19
84.49
84.06
83.7
83.92
83.9
84.33
83.18
83.39
83.57
83.66
83.64
83.21
83.48
83.83
83.34
83.36
83.36
82.48
81.51
80.92
81.23
82
80.98
80.98
82.09
82.84
83.44
83.48
83.78
84.24
83.1
85.32
85.41
88.44
90.42
90.34
90.01
89.99
90.86
91.42

104.68
113.41
113.73
113.02
116.38
118.16
117.09
118.1
120.72
118.58
117.75
116.61
116.65
115.51
115.31
115.87
115.09
114.97
112.95
118.46
117.68
112.62
111.22
112.26
111.82
112.42
112.64
112.64
111.44
111.69
112.35
111.98
110.82
109.79
111.85
112.68
113.08
113.57
113.31
113.25
113.36
112.64
112.35
112.96
112.17
112.56
110.25

107
106
105
104
103
102
101
100
99
98
97
96
95
94
93
92
91
90
89
88
87
86
85
84
83
82
81
80
79
78
77
76
75
74
73
72
71
70
69
68
67
66
65
64
63
62
61

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

22.651
22.769
22.6
22.7
23.21
23.76
23.61
23.56
23.09
23.02
23.36
23.05
23.18
23.09
23.52
23.55
24.17
24.02
24.21
24.71
24.61
24.01
24.01
24.09
24.47
24.85
24.28
24.05
24.15
24.06
24.51
25.07
24.43
24.21
24.81
25.05
25.73
26.04
25.63
26.33
27.52
28.41
27.82
26.9
26.71
27.35
27.8

18.7
18.75
18.77
18.98
19.89
20.04
20.61
20.75
20.68
20.43
20.47
20.41
20.76
20.27
20.4
21.37
22.74
22.54
22.27
22.4
21.92
21.42
21.54
22.08
21.23
20.74
20.23
20.7
21
21.48
21.57
21.78
21.6
21.25
20.69
21.17
21.5
20.78
20.27
20.14
20.43
20.04
20.41
21.23
21.19
21.53
20.91

16.2059821
16.3550255
16.1264923
16.3351531
16.4841964
16.3351531
16.374898
16.4444515
16.3053444
16.4245791
16.7822832
16.6531122
16.6233036
16.5736224
16.6034311
16.5239413
16.7027934
16.7723469
16.7027934
16.9015179
16.8419005
16.7425383
16.7524745
16.8319643
16.4941327
16.5934949
16.5438138
16.4841964
16.5239413
16.4543878
16.5040689
16.3649617
15.9476403
15.7389796
15.6296811
15.58
15.59
15.46
15.4
15.38
15.32
15.48
15.75
15.68
15.51
15.39
15.36

91.21
91.15
91.2
91.33
90.4
91.49
92.33
93.09
93.29
94.63
95.39
97.48
98.23
97.45
98.24
98.13
100.18
103.95
105.16
104.43
103.62
102.3
103.74
99.44
97.38
96.09
95.1
94.94
95.01
95.51
95.84
95.8
94.17
94.83
94.66
95.01
94.72
94.95
94.39
94.42
95.86
96.35
96.46
96.4
96.83
95.1
94.96

109.77
109.23
110.9
111.85
112.97
113.73
115.96
115.41
115.43
118.96
119.43
117.2
117.09
117.65
116.88
117.06
119.29
120.45
124.11
129
127.22
126.97
131.29
129.7
131.1
129.43
128.3
130.24
126.91
128.33
128.07
133.61
131.59
133.33
137.23
133.92
133.17
130.64
134.11
132.05
133.76
133.94
136.15
134.96
135.36
137.31
136.38

60
59
58
57
56
55
54
53
52
51
50
49
48
47
46
45
44
43
42
41
40
39
38
37
36
35
34
33
32
31
30
29
28
27
26
25
24
23
22
21
20
19
18
17
16
15
14

11/29/2012
11/30/2012
3/12/2012
4/12/2012
5/12/2012
6/12/2012
7/12/2012
10/12/2012
11/12/2012
12/13/2012
12/14/2012
12/17/2012
12/18/2012
12/19/2012
12/20/2012
12/21/2012
12/24/2012
12/26/2012
12/27/2012
12/28/2012
12/31/2012
2/1/2013
3/1/2013
4/1/2013
7/1/2013
8/1/2013
9/1/2013
10/1/2013
11/1/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
1/2/2013
5/2/2013
6/2/2013
7/2/2013

27.42
26.81
27.71
27.46
27.85
27.83
28.27
28.21
28.46
28.97
28.62
28.4
29.64
28.63
28.95
27.98
27.58
27.3
27.52
27.41
27.38
28.94
28.37
28.93
29.13
29.59
30.63
31.02
32.04
31.71
31.26
30.71
31.26
32.18
31.83
32.01
31.39
31.24
30.94
31.24
31.18
31.31
30.53
30.14
30.3
30.25
29.68

21.88
22.6
22.69
22.88
23
23.01
23.64
24
24.24
23.84
24.79
25.08
26.04
26.02
25.61
25.02
25.22
25.52
25.35
25.59
25.78
27.23
27.03
27.13
26.85
27.05
28.65
28.98
28.42
29.51
29.14
29.21
28.78
28.85
28.82
28.62
28.88
28.41
28.56
28.91
28.73
29.01
29.48
29.43
29.23
28.66
28.29

15.46
15.28
15.24
15.12
14.81
14.84
14.82
15.09
15.23
15.32
15.17
15.06
15.07
14.95
14.83
15.02
14.85
14.9
14.86
15
14.9
14.91
15.06
15.48
15.56
15.58
15.52
15.57
15.54
15.57
15.64
15.64
15.51
15.56
15.57
15.75
15.79
15.82
15.95
15.95
15.97
15.97
15.97
16.19
15.87
15.86
15.85

95.32
94.18
94.88
94.88
94.85
95.69
96.9
96.73
97.54
94.64
95.55
95.51
96.28
97.04
97.01
95.79
94.97
95.03
95.6
96.05
96.09
97.97
96.72
96.96
97.52
97.26
96.46
95.68
95.91
93.61
93.92
94.44
95.55
96
96.13
95.95
96.93
96.31
95.92
96.62
96.98
96.88
96.96
96.59
96.07
95.45
94.72

135.31
132.97
132.37
134.25
135.98
138.95
138.9
139.44
141.44
141.55
145.07
142.9
146.83
147.74
145.92
144.01
145.1
144.92
145.7
145.36
146.4
150.42
153.82
154.03
150.37
150.18
151.52
150.51
151.79
151.59
154.62
154.9
151.53
153.3
152.04
154.36
153.88
152.09
152.56
152.91
152.07
151.08
152.54
152.43
156.02
154.51
153.44

13
12
11
10
9
8
7
6
5
4
3
2
1

8/2/2013
11/2/2013
12/2/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013

29.49
29.94
28.51
27.23
27.46
27.66
27.86
28.89
28.46
28.34
28.83
29.38
29.94

28.29
28.76
29.17
29
29.68
29.98
29.75
29.53
29.13
29.59
30.8
30.8
30.86

15.99
15.96
15.83
14.17
13.99
14.27
14.3
14.46
14.13
14.13
13.95
13.63
13.61

93.8
94.14
93.97
95.03
93.47
93.99
94.19
93.69
94.05
93.8
93.63
94.91
94.33

150.6
151.3
152.6
155.68
153.07
153.53
153.53
153.14
154.2
156.68
160.74
161.66
162.31

bimbo
28.3398727
28.3299184
28.8774045
29.2357591
29.1362161
28.6185929
28.6584101
28.9072674
29.0665361
29.0864447
28.3597813
28.3597813
28.3398727
28.9470846
29.6936565
28.8574959
28.6385015
28.3100098
28.5588671
28.8574959
28.6285472
28.4991414
28.8674502
29.2158505
29.7732909
30.3705485
29.7633366
29.2457134
29.2954848
29.3850735
29.7235194
29.2258048
29.8429709
29.8628795
29.7533823
29.8429709
29.0167646
29.1063532
29.2457134
29.4547535
28.9769474
28.927176
28.827633
29.0864447

bmv
21.394801
21.5758706
21.5377507
21.5568107
21.9189498
21.9189498
22.1095494
22.728998
22.9386575
22.9005376
22.300149
22.1571993
22.2429691
22.7575879
22.0809595
22.1476693
22.2143792
22.7575879
22.8147678
23.0720772
23.2531468
23.2054969
23.1959669
23.176907
22.6813481
22.9291275
23.0625472
23.0148973
22.9672474
23.3389166
23.596226
23.3007967
23.5390461
23.7105857
23.596226
23.8249455
23.3198566
23.3770365
23.2436168
23.4628063
23.6724658
23.8440054
23.8344755
24.0727249

cemex
7.16346154
7.21153846
7.35576923
7.45192308
7.31730769
7.13461538
7.01923077
7.08653846
7.29807692
7.43269231
7.33653846
7.39423077
7.35576923
7.875
8.17307692
8.125
8.06730769
8.03846154
8.23076923
8.45192308
8.32692308
8.36538462
8.49038462
8.75
9.59615385
9.97115385
10.0576923
10.3076923
10.3942308
10.3461538
10.4134615
10.1153846
10.1730769
10.3846154
10.3846154
10.4519231
10.1346154
9.91346154
9.74038462
9.08653846
9.57692308
9.39423077
9.44230769
9.50961538

chedraui
34.8426038
34.8426038
34.1473409
33.8593034
33.7897771
33.7798448
33.8195741
33.6904538
33.4421457
33.5216043
32.4588453
32.5283716
32.3495897
32.4489129
31.9721612
32.1708078
31.9920259
32.0516199
32.3197927
32.4290483
32.2304018
32.2105371
31.7337854
31.6940561
31.8827703
32.0218229
32.1410108
31.9522966
31.8827703
31.8331087
31.9622289
31.4755449
31.5848005
31.7238531
32.5085069
33.0945142
32.3793867
32.8064767
32.9951909
32.8958677
32.8660707
32.3396574
32.0019582
32.4588453

coca femsa
130.352137
129.654804
128.535143
129.389621
131.196794
128.957471
129.222654
127.327087
126.580647
127.582449
127.985134
128.142279
129.144082
128.044064
127.169942
123.368987
125.382413
124.783296
125.893135
126.60029
124.920798
124.567221
125.411877
126.669041
127.16012
125.883314
126.384215
126.138675
125.215446
125.068122
124.331503
125.824384
126.924402
126.511896
125.352948
127.494054
126.619933
127.425303
127.091369
128.132458
127.670843
125.136873
124.861868
125.902957

compartamos elektra
16.7507692 1383.44736
16.9562401
1386.4025
17.2106326 1414.36657
16.8486125 1423.48159
16.3398275 1420.03725
16.1832782 1421.78438
15.8799641 1408.02698
15.7821208 1410.36314
16.1539252 1386.11298
16.2224155 1335.64588
15.8701797 1247.47073
15.7821208 1247.39086
15.6940618 1235.02118
16.0756506 1241.36077
15.93867 1221.81288
15.9191014 1205.02047
15.9191014 1180.90009
15.7136305
1101.9398
15.6842775 1138.65948
15.3907477 1057.66254
15.2537671 1086.58503
14.8819626 1111.72373
14.9406686 1138.97896
14.4905895
1124.4029
14.4808052 1126.35969
14.8526096 1137.78092
14.7645507 1144.95913
14.6667074
1136.2135
15.0385119 1134.42644
15.968023 1139.42822
16.026729 1144.57976
15.5375126 1134.11694
15.6157872
1134.2068
15.8897484 1157.14911
15.5962185 1129.00534
15.6940618 1141.47486
15.6549245 1123.10503
15.7821208 1133.32824
15.5962185 1124.49275
15.2831201 1133.21842
14.9895902 1118.36282
14.6275701 1119.08164
14.0894321 1118.26299
13.8643925 1122.13662

29.5542964
29.5542964
29.0466275
29.1760333
29.166079
29.0764904
29.5542964
29.4846164
29.6339308
29.4447992
29.3452563
29.2058962
29.2656219
29.4447992
29.3850735
29.8031538
29.2058962
29.4547535
29.6438851
29.7036108
30.3307313
30.4700914
30.0520111
30.1913712
29.8827881
30.3406856
30.1913712
30.2212341
30.49
30.49
31.04
31.51
31.57
32.33
32.27
32.07
31.77
30.73
31.04
30.92
30.56
30.69
31.28
32.2
31.68
31.19
30.71

23.9488352
24.1013148
23.2150269
23.5104562
24.7493534
24.1394348
24.2442645
24.2537945
24.2537945
23.8535354
23.8058855
24.0822549
24.2252046
24.2633245
24.1870847
24.4253341
24.3205043
24.453924
24.492044
24.6159337
24.9971328
26.0930803
25.6165814
25.4355118
24.7207634
25.0733726
25.6070514
25.349742
25.6928212
25.1591424
25.0733726
24.901833
24.5301639
24.6159337
24.7684133
24.8160632
25.2449122
25.1496125
24.8160632
25.797651
25.4736317
25.7595311
25.7118812
26.1407302
25.8929507
26.3885096
26.3599197

9.86538462
9.81730769
9.39423077
9.43269231
9.75
9.73076923
9.5
9.69230769
9.66346154
9.54807692
9.19230769
9.54807692
9.93269231
9.72115385
9.75
9.80769231
9.94
9.82
9.88
9.86
9.91
9.7
9.51
9.35
9
9.1
9.26
8.96
8.84
9.12
9.01
8.87
8.91
8.83
8.92
9.46
9.44
9.39
9.4
9.18
8.91
8.83
9.09
9.08
9.05
9.08
8.87

32.4389806
32.9554616
32.4787099
32.5681009
32.6475595
32.6872888
32.7270181
32.846206
32.6872888
32.876003
32.9058
32.7866121
32.7270181
32.7369504
32.7270181
33.3825517
32.9157323
32.9753263
32.8958677
33.1441759
33.2931608
33.2633638
33.0448526
32.9058
32.71
32.86
32.75
33.2
33.36
33.46
33.3
33.59
34.14
33.73
33.97
34.23
33.93
33.99
33.77
34.27
34.39
34.87
34.8
34.84
34.76
34.64
34.43

125.559201
127.002975
124.724366
123.663635
126.089567
125.883314
127.042261
127.111012
127.454768
126.158318
125.431521
124.979728
126.35475
126.266356
128.02442
130.754822
130.224456
129.517302
130.597677
133.495046
134.703101
135.390613
134.712923
135.223646
131.884305
133.21022
132.414671
135.115608
135.262932
134.801317
134.653993
136.019194
137.394217
135.282575
135.567401
138.258517
137.47279
135.773655
135.940622
137.070104
136.078124
136.73617
139.348713
141.725538
143.827358
144.406832
143.807715

13.4925881
13.551294
13.0816463
13.071862
13.6882746
13.6197843
13.3849605
13.4436664
13.6002157
13.7078433
13.8937455
13.6882746
13.7763336
13.8154709
13.9035298
13.9230985
14.0209418
14.0307261
13.8056866
14.1579224
14.6862761
14.9210999
14.6764917
14.4710208
14.5492955
14.8819626
15.4690223
15.4788066
15.0482962
15.4690223
15.459238
15.5375126
15.5375126
15.4103163
15.341826
15.0189432
14.8428253
14.8721783
15.5375126
15.2048454
15.1950611
15.2146298
15.2929044
15.2439827
15.1754925
15.4396693
15.1657081

1122.84546
1118.32289
1118.85202
1118.95186
1120.67902
1118.53254
1127.21828
1127.14839
1125.32139
1121.9669
1131.17178
1137.14197
1130.18341
1126.01026
1123.46444
1174.70028
1215.40341
1217.48
1210.24
1205.72
1229.72
1257.55
1248.09
1233.72
1211.34
1258.08
1035.92
885.77
829.03
879.3
919.83
924.65
908.72
901.95
877.78
856.13
814.25
815.45
805.9
791.02
784.64
767.44
743.68
782.96
792.22
780.18
751.91

30.42
30.03
30.21
29.7
29.05
29.11
29.06
29.04
29.49
29.66
29.1
29.94
29.97
31.14
30.78
30.38
29.88
29.59
29.47
30
29.58
29.7
29.99
30.49
30.99
30.79
31.01
30.91
30.76
31.03
30.18
30.85
31.57
32.05
32.75
32.57
33.22
32.83
31.76
32.06
32.19
32.35
32.45
31.96
31.8
32.56
32.4

26.0116384
24.7876783
24.8473837
24.8672855
23.404504
24.160772
24.8573346
25.1857141
25.6534062
25.8723258
25.9817857
25.8822767
25.484241
25.0464016
24.6782185
24.4891515
24.4891515
24.6483658
24.5588078
24.5687587
24.3995935
24.4294461
24.6583167
24.4493479
25.3051249
26.3201161
26.7380537
26.608692
26.2206072
26.8674153
26.2007054
25.6534062
25.8225714
25.8524241
26.1808036
26.2305581
26.4096742
25.7529151
25.8723258
25.9817857
25.951933
26.1310491
25.8822767
26.1111473
26.2504598
26.4594286
25.9618839

8.33
7.9
7.63
7.61
7.15
7.64
7.68
7.73
7.65
7.68
7.77
8.16
7.79
8.02
7.34
7.29
7.31
7.56
7.51
7.58
7.38
7.42
7.13
7.35
7.63
7.67
7.98
7.97
7.73
7.92
8.53
8.57
8.58
8.77
8.97
8.97
8.95
8.79
8.79
8.78
8.51
8.55
8.72
8.8
9.04
8.95
8.94

34.17
34.02
34.09
33.76
33.8
34.03
33.82
33.59
33.64
33.72
33.67
34.31
34.29
34.49
33.62
33.87
33.71
33.72
33.92
33.79
33.52
33.82
33.56
34.57
34.44
34.42
34.64
34.69
34.81
35.36
34.75
34.96
35.77
36.08
35.85
35.69
35.6
35.29
35.11
34.9
34.82
34.9
34.9
35.05
35.06
35.98
36.12

142.66841 14.5199425
142.580016 14.0307261
151.360517
13.698059
147.962247
13.61
147.500632
13.78
148.325646
14.29
149.052444
14.65
150.82033
14.2
152.49
14.64
153.85
14.94
160.84
14.96
159.12
14.81
159.43
14.9
166.08
14.86
167.19
14.71
170.15
14.58
167.19
14.42
166.15
14.66
166.61
14.81
166.27
14.82
166.12
14.61
165.67
14.66
167.67
14.72
170.26
14.73
169.81
14.73
171.08
14.67
170.79
14.7
171.14
14.47
171.21
14.55
170.38
15.05
173.95
14.87
172.84
15.22
169.74
15.56
171.39
15.58
174.46
15.72
175.65
15.76
184.15
15.93
184.71
15.71
178.11
15.91
176.64
15.7
176.97
15.43
177.93
15.29
163.32
15.4
167.18
15.37
164.86
15.65
162.75
15.97
162.63
15.51

701.29
645.89
578.9
569.75
569.68
575.83
563.37
546.05
523.15
522.75
525.13
522.26
549.85
510.69
478.68
451.73
490.27
504.52
505.91
507.24
507.08
488.09
459.9
450.97
444.27
408.79
476.02
527.41
535.16
546.61
523.08
528.44
536.25
532.78
540.08
530.24
551.73
569.1
556.66
541.39
530.58
538.29
544.9
543.06
556.73
595.9
636.27

32
31.45
31.32
31.47
31.17
31.21
31.38
32.22
32.67
33.12
32.97
32.57
32.51
32.5
32.5
32.11
31.77
31.22
30.75
30.79
31.77
31.21
30.81
30.8
30.31
30.78
30.45
30.72
30.42
30.54
30.26
29.99
28.7
29.49
29.31
29.23
30.05
30.43
30.6
30.33
30.62
30.67
30.92
30.69
31
31.16
31.19

24.9966471
24.6682676
24.0015577
23.6333746
24.1110175
24.4792006
24.7876783
24.4592988
25.2553704
25.2752722
25.3349775
25.4444374
25.3449284
25.862375
25.3648302
24.9966471
24.817531
25.5339954
24.9667944
25.0762543
25.2354686
25.5538972
26.141
26.330067
26.0812946
25.9718348
25.9817857
25.5837499
25.6832589
25.6534062
25.6235535
25.762866
25.8126205
25.862375
26.0315402
26.5688885
26.9967769
26.7281028
26.8077099
26.2405089
25.8922276
26.3499688
26.5489867
26.1310491
26.3499688
26.5091831
26.3798215

8.66
8.94
9.47
9.22
9.16
9.12
9.52
9.85
9.56
9.28
9.31
9.43
9.5
9.71
9.53
9.53
9.51
9.8
9.71
9.79
9.94
10.17
10.3
10.09
10.26
10.69
10.44
10.64
10.43
10.37
10.27
10.13
9.75
9.91
9.87
10
10.35
10.47
10.33
10.46
10.78
11.02
10.6
10.75
10.72
11
10.96

35.46
35.61
35.78
35.3
35
34.92
35.08
35.71
35.26
34.86
34.41
33.57
33.61
33.64
33.31
33.3
33.36
33.33
33.66
34.05
34.37
33.79
33.8
34
34.12
33.99
33.81
33.89
33.98
34.01
33.83
33.34
32.03
33
32.92
32.56
32.35
32.22
31.92
31.73
31.66
32.19
32.16
32.39
32.82
32.81
32.69

162.6
162.77
164.61
165.53
164.76
152.96
152.48
151.02
151.84
148.17
152.13
153.73
151.52
149.62
149
148.49
153.02
152.42
150.66
151.41
151.97
160.58
160.27
158.81
156.58
154.52
155.4
159.38
159.33
159.61
160.29
159.78
160.91
160.8
160.91
159.6
162.29
162
161.75
162.8
163.54
164.65
165.01
164.97
163.63
165.34
165.76

15.25
15.28
15.05
15.08
15.29
14.62
14.47
14.47
13.69
13.38
13.01
13.03
13.1
13.62
13.96
13.73
13.73
13.82
13.58
13.73
13.92
13.68
13.74
13.83
13.82
13.8
13.71
13.75
13.7
13.61
13.55
13.48
13.24
13.66
13.66
13.7
13.7
13.71
13.79
13.74
13.93
13.92
14.07
14.38
14.38
14.42
14.83

620.77
628.07
621.23
612.17
609.81
596.78
620.74
638.39
631.02
628.91
616.13
608.55
615.17
614.64
617.37
625.5
622.51
627.3
618.72
615.62
617.31
646.31
628.98
625.7
616.84
610.45
602.64
590.12
573.97
556.45
540.81
546.9
532.65
523.35
510.62
506.88
519.6
521.16
520.67
537.05
539.43
546.51
538.36
535.87
537.39
531.92
523

31.06
26.419625
31.03 26.2604107
31.07
26.141
31.33
26.09
31.7
26.59
32.04
26.54
31.89
26.85
31.89
28
31.71
27.95
31.44
28.99
31.94
28.86
31.78
28.96
31.89
28.44
31.54
28.4
31.31
28.66
31.43
29.11
31.48
29.55
32.23
29.8
32.97
29.68
32.82
29.44
32.6
28.66
32.46
28.24
32.59
28.66
32.27
28.66
32.58
28.8
32.28
29.23
32.02
28.99
31.24
28.27
30.5
28.99
31.77
29.48
30.87
29.44
30.76
29.8
30.3
29.02
30.7
28.11
30.37
27.94
30.34
28.34
30.49
28.02
30.9
27.16
30.63
27.68
31.2
28.04
31.31
27.79
31.44
28.04
31.48
28.66
31.25
28.49
30.83
28.53
30.43
28.3
30.11
28.56

10.91
10.79
10.59
10.24
10.61
10.71
10.87
10.98
10.94
11.43
11.64
11.48
11.28
11.17
11.44
11.36
11.32
11.82
11.74
11.82
11.58
11.67
11.73
11.96
11.97
11.79
11.83
11.79
11.87
12.23
11.85
11.8
11.72
11.63
11.45
11.43
11.56
11.28
11.33
11.3
11.79
11.82
11.87
11.81
11.8
11.71
11.8

32.89
32.54
32.38
32.21
32.89
32.74
33.16
33.2
33.68
33.7
34.02
34.17
34.28
34.05
34.33
34.57
34.71
35.11
34.79
34.98
34.79
34.47
34.34
34.79
35
34.85
34.52
34.74
35.27
36.42
36.54
36.89
37.29
36.48
35.63
36.01
36.42
35.72
36.06
35.99
36.65
37.1
37.15
37.3
37.37
37.36
37.31

165.41
165.91
165.85
164.5
165.78
166.53
168.66
169.89
169.12
170.28
172.67
170.05
169.16
167.65
170.19
170.61
171.38
173.05
175.9
174.7
173.59
172.3
171.67
172.17
167.78
166.63
169.53
168.25
167.83
169.48
168.89
166.64
164.08
164.15
163.59
166.46
169.87
169.45
167.7
169.38
172.37
173.66
172.67
173
175.7
175.58
175.07

14.76
14.71
14.38
14.46
15.07
15.09
15.69
15.69
16.38
16.09
16.11
15.68
15.64
15.6
15.26
15.42
16
16.34
16.4
16.3
15.99
16.38
16.32
16.88
16.88
16.78
17.58
17.73
17.57
17.5
17.54
17.48
17.44
18.09
18.44
18.29
18.32
18.28
17.87
17.74
18.28
18.23
18.22
18.25
18.15
18.25
18.19

506.8
509.05
507.48
517
529.59
528.06
535.03
543.9
552.52
559.49
559.3
548.12
548.54
543.84
544.4
544.33
544.99
556.88
552.43
538.52
537.72
534.27
538.55
542.62
541.05
548.47
544.42
539.89
539.57
544.73
534.98
535.81
530.69
522.64
523.66
518.16
518.52
518.79
511.58
512.92
514.45
515.86
524.8
527.45
528.34
528.79
531.65

30.47
30.5
30.99
30.9
30.67
31.36
31.24
31.47
31.92
31.96
31.9
32.41
32.99
32.93
33.08
32.59
32.97
33.23
32.97
32.77
33.47
33.81
33.77
34.11
33.83
33.68
33.32
32.37
32.58
32.41
32.91
32.89
32.85
32.91
32.81
33.14
33.3
33.35
33.36
33.41
33.48
33.29
32.88
32.98
32.96
32.86
32.38

28.99
28.53
29.91
29.98
30.84
31.33
31.79
31.15
31.85
32.63
32.12
32.42
32.45
32.39
32.5
32.1
31.94
31.95
31.83
31.53
32.59
34.04
33.33
32.98
33.19
33.37
33.56
33.57
34.54
33.87
33.36
33.23
33.59
33.57
33.9
33.49
32.99
32.02
32.24
32.16
32.47
32.43
32.29
32.28
32.8
31.59
30.62

11.73
11.52
11.67
11.61
11.59
11.66
11.65
11.58
11.58
11.63
11.73
12.28
12.42
12.78
12.74
12.69
12.67
12.64
12.65
12.66
12.7
13.27
13.16
13.22
13.32
13.31
13.44
13.36
13.31
13.12
12.99
13.13
13
13.15
13.27
13.16
13.43
13.66
13.62
13.72
14.2
13.89
13.87
13.86
13.64
13.81
13.24

37.53
37.03
37.47
37.88
38.34
38.66
39.19
39.9
41.04
42.23
41.43
41
42.44
42.36
41.48
41.59
41.1
41.46
40.7
41.44
41.99
42.86
42.6
42.5
42.18
42.4
42.61
42.23
42.06
42.24
42.4
42.65
42.94
43.42
43.44
42.85
42.56
42.97
43.09
43.47
43.31
43.21
44.11
43.42
43.73
43.74
43.06

175.62
186.01
184.45
183.58
184.36
184.12
187.8
189.4
188.54
185.64
187.93
185.83
189.16
190.15
190.68
189.15
190.95
189.6
190.22
190.6
191.34
194.53
194.02
194.32
192.33
191.81
194.41
193.49
196.65
197.08
197.23
198.42
197.48
199.94
199.96
199.82
199.98
198.71
199.68
203.01
205.18
202.64
201.2
201.32
201.87
201.07
199.33

18.91
19.62
19.87
19.25
19.43
19.97
19.53
19.74
19.86
19.38
19.33
19.82
19.43
18.7
18.93
18.46
18.6
18.81
18.53
18.31
18.37
19.06
18.71
18.58
19.02
19.19
18.89
19.19
19.12
19.72
19.54
19.7
19.06
19.68
19.44
19.21
19.51
19.68
19.4
19.24
19.22
19.31
19.76
19.72
19.5
19.58
19.2

533.13
545.26
545.34
545.09
540.54
552.18
556.36
553.38
548.95
554.28
555.69
558.25
557.97
556.8
556.86
559.58
557.47
557.32
553
548.77
550.3
553.95
552.33
554.59
559.73
600.18
603.71
596.07
596.02
580.47
574.38
592.62
590.94
588.38
587.6
595.17
591.6
591.15
591.09
603.53
605.9
601.04
593
604.25
603.17
597.33
585.91

31.72
32.57
32.38
32.72
32.89
32.96
32.91
32.7
32.92
32.98
33.4
33.3
32.99

30.41
30.32
30.18
30.03
30.36
30.19
30.13
30.19
30.05
30
30.15
30.12
30.12

13.28
13.12
13.37
13.62
13.97
13.9
13.8
13.86
13.41
13.14
13.2
13.01
13.14

42.7
40.64
39.99
38.51
39
40.44
39.76
40.63
40.97
40.84
41.2
40.71
40.48

200.12
197.81
197.81
199.69
201.67
202.43
201.99
202.98
206.51
207.67
207.22
207.4
208.72

19.02
18.99
18.7
18.66
18.76
18.97
18.75
18.93
19.15
19.41
19.38
19.23
19.59

582.05
572.37
575.85
578.54
584.62
590.82
594.39
598.39
594.38
584.84
520.91
512.38
505.98

fomento eco Genoma Lab Geo

89.3119635
26.97
90.2509266
27.38
88.2533286
27.46
88.3361782
27.16
87.9587519
26.81
86.6239514
26.92
87.0013777
26.77
87.5076814
27.65
87.4248317
27.97
87.0197888
28
84.6999975
27.51
85.592933
27.46
84.3870098
28.02
86.3017581
28.09
84.8288748
27.45
82.9049209
27.2
81.597737
27.01
82.7208105
26.91
83.6781847
27.11
84.1200497
27.56
82.9325375
28.02
83.1626755
27.71
84.0740221
28.59
85.9795649
28.9
85.6849882
28.57
85.2891508
28.99
85.8690987
28.93
85.9519483
28.76
86.1820864
28.47
85.8875097
28.29
86.0071815
28.92
86.2649361
28.53
87.3327765
28.44
88.1888899
28.69
87.0289943
28.81
87.9403409
28.81
86.7528287
26.1
87.1394605
25.37
87.1854881
25.24
87.783847
23.41
88.1244513
23.18
88.9161261
24.29
86.9645556
24.45
89.0357978
24.46

17.36
17.58
18.26
19.36
19.09
18.6
19.05
19.16
19.1
19.31
18.79
18.85
19.08
20.05
20.2
19.93
20.29
20.76
21.32
21.04
21.2
20.95
20.69
20.61
20.71
21.57
21.91
21.86
22.42
22.12
22.19
18.99
19.22
18.77
18.94
19.71
19.25
19.45
19.44
19.16
18.77
18.14
18.39
18.67

Gfnorte
41.8795459
42.502989
42.9878893
43.0373689
43.5420609
44.2545674
45.0264494
46.1743764
47.2233443
47.6884527
47.391575
47.638973
46.9462584
50.083266
50.8452521
50.2712885
51.4192156
51.0530665
51.4390074
52.1218261
52.0426587
51.3499441
51.3994238
50.6572295
50.4098315
50.7166051
50.6077499
50.5681662
51.4291115
52.2405772
52.7551652
52.8640204
52.9629796
52.7254774
52.9233959
53.4379839
54.0416352
53.2796491
53.6952779
53.6754238
52.3749836
52.7919186
52.156589
54.1022859

Ginbursa
25.3690195
25.1811741
25.2207205
25.7348238
25.9721022
25.2998133
25.5272052
25.7743702
26.1204013
26.1599477
26.1401745
26.4565457
26.4169993
26.4367725
26.5158653
26.4763189
26.5751849
26.7828036
26.8124634
27.0398552
27.7319173
27.7418039
26.5158653
26.3576797
26.6246179
26.8915562
25.9819888
26.0907415
26.8322366
26.871783
27.0794016
27.1387212
27.0991748
27.118948
27.0497418
26.8618964
26.3477931
27.118948
27.0003088
27.2375872
26.2192673
25.6458444
24.7263904
24.8648029

Gmxico
34.9128167
35.2478725
35.831827
35.6307935
35.3818949
35.2191535
35.3723219
36.25304
36.8944326
37.7751508
37.2294884
37.5071061
37.7177126
38.4931275
38.3399591
38.0336224
38.272948
37.870881
39.2493964
39.6131713
39.4217108
39.1632392
39.7376206
39.8812159
40.1492606
40.6374848
40.312002
40.2354178
40.4460243
40.4173052
40.5226085
40.1396876
39.2408215
39.7434133
38.8928733
39.5887696
39.095843
39.2698171
38.5545903
38.6512426
39.134504
39.9367178
39.134504
38.8638776

Gmodelo
81.8467021
81.772708
81.9391947
81.8004558
82.0409365
80.5425564
80.8755298
82.7253818
80.9772716
80.8570313
78.3134847
78.8036955
77.6752858
78.0452562
78.0637547
77.360811
76.1029116
74.0218281
73.5316173
73.910837
73.8923384
74.4565433
74.7247719
74.0773237
75.3722201
75.4832112
74.2438103
73.3188843
73.7443503
75.7699382
77.897268
77.1295795
77.5550454
78.6002118
76.4081372
77.0740839
77.0093391
77.0000898
79.4326452
77.8047754
77.148078
77.6752858
77.7400306
77.6197902

88.7412212
88.3085617
86.6975955
86.5134851
87.3880096
87.3511875
87.553709
88.9161261
88.7504267
87.6733807
87.4524482
86.7896507
89.8090616
90.3429818
90.1588714
92.3681964
92.202497
91.8434817
92.1288528
96.9617513
99.1066377
100.275739
98.5727175
99.6865855
97.8546868
98.1216469
99.4196254
100.165273
99.9995732
98.3978126
97.3299721
98.9409383
99.0882266
98.5911285
98.7752389
100.008779
101.076619
103.265995
101.7666
102.573966
102.756585
103.073765
102.910369
105.101792
106.87992
108.004466
107.523891

24.03
24
23.5
24.22
24.39
24.52
24.41
23.98
24.67
25.28
24.4
23.87
24.29
24.11
23.86
23.68
23.77
23.52
23.03
23.32
23.51
23.71
23.5
23.5
23.13
23.3
23.65
23.73
23.81
24.44
23.67
23.33
23.17
22.99
22.42
21.88
22.62
22.85
22.98
23.73
25.91
26.21
26.27
25.62
25.46
25.66
26.04

19.13
19.13
18.61
18.68
19.32
20.15
20.34
20.35
20.61
20.94
20.4
19.93
20.32
20.24
20.25
20.06
20.05
19.94
19.72
20.01
20.26
19.95
19.28
18.84
18.66
18.89
18.75
18.19
18.38
18.64
18.49
18.72
18.55
17.58
16.73
17.02
16.77
16.72
17.37
17.79
16.44
15.83
15.07
14.97
15.28
15.12
15

55.9387855
56.5046259
54.9957181
55.5218505
55.5218505
56.8619988
57.1697366
57.1995177
56.4748449
56.4649178
55.8792234
56.0579098
56.3259395
55.7998072
56.0182017
56.4946989
56.3656476
56.4053557
56.544334
56.5641881
56.6038962
57.1498826
56.4252097
56.5741151
56.9612691
57.5171825
58.4205417
61.5574816
64.0392379
62.7983597
60.2868224
60.2868224
60.0187928
59.9493036
60.5945602
61.4383573
63.9995298
63.5925217
62.6494544
61.5078465
61.4482844
61.2398168
62.4608409
61.694267
62.739595
63.7152346
62.2119533

24.736277
25.1020813
24.0442149
24.6077512
24.9933287
24.6967306
25.2108339
25.4481124
25.8831228
25.9721022
25.6952774
25.7249372
25.902896
26.0215352
25.705164
25.9622156
26.6542777
26.6641643
26.6147313
26.0709682
27.168381
27.2870202
26.871783
26.5850715
26.6246179
26.5652983
26.7037107
27.4254327
27.6429379
28.038402
27.7615771
27.7714637
27.7418039
27.7220307
27.6528245
27.5737317
27.5539585
28.0087421
28.2657938
28.335
28.52
29.33
29.45
30.15
30.46
30.29
28.65

39.1828301
38.4289424
37.4720849
37.6557242
38.6899035
39.1634996
39.008856
39.4921174
39.434126
39.6370958
39.7240828
39.1924953
39.2601519
38.5159294
38.6319122
39.3664694
39.4921174
38.8832081
38.7672253
39.008856
39.4437912
39.3278085
38.6415774
37.9553463
37.3271065
37.8103679
38.6802383
38.6705731
38.4869337
39.3664694
39.8014046
39.4631217
39.434126
38.9508646
39.1151735
39.1055083
38.8348819
38.5159294
38.8445471
39.4534564
39.4534564
39.3471389
39.9657135
39.6081001
39.0210235
39.1286542
38.9231774

77.3423124
77.6660365
77.7030336
77.3145647
78.0452562
80.1540875
82.1241799
82.1704262
81.6709661
83.1508477
81.809705
81.809705
82.0409365
81.9391947
82.2999158
83.2988359
82.7623788
82.8363729
82.3461621
82.5126488
86.0273676
88.1916945
86.7118129
85.7498898
83.7520497
83.7612989
84.0942723
83.9925304
83.7890467
85.0839431
84.3532516
84.5659845
86.4158365
88.0252078
90.4115169
90.6605648
89.6053591
89.5956783
89.0535542
89.24717
88.9954695
92.5967221
93.8165012
94.4941562
92.5386374
91.9481094
89.6053591

106.870309
107.84107
106.30323
105.207518
104.332872
104.775001
105.620813
106.005273
106.322453
106.649244
107.917962
108.619602
108.052523
108.427372
105.98605
105.716928
106.678078
107.110596
106.139834
105.659259
106.447402
106.678078
108.533099
109.503861
111.060924
109.917155
108.850278
109.407746
110.897529
111.733729
113.992433
116.539481
112.348866
112.281585
114.405727
116.135798
116.558704
116.539481
116.126187
115.876287
115.857064
115.530273
111.647226
113.329239
111.839456
110.657241
110.993644

25.03
25.01
23.85
24.25
23.94
24.82
24.6
24.86
24.7
24.72
24.98
24.98
24.96
25.15
24.99
25.14
25.25
25.31
24.9
24.73
24.6
24.22
24.09
24.53
25.04
24.79
25.48
25.13
24.96
25.45
25.11
25.19
25.69
25.6
26.38
26.99
26.95
26.69
26.88
26.22
26.77
26.71
27.35
27.25
27.41
27.45
27.19

14.53
13.95
13.7
13.93
13.92
14.02
14.17
13.88
13.67
13.69
14.03
14.05
13.81
13.72
13.59
13.52
13.42
13.5
13.41
13.36
12.58
12.7
12.15
12.27
12.37
12.72
13.43
13.89
13.9
14.71
14.74
15.19
14.76
14.46
15.08
15.09
15.43
15.96
15.63
15.06
14.89
15.29
15.73
15.7
15.83
15.84
15.43

60.3701848
57.7917089
59.2651237
61.0471591
59.6732994
60.1212971
59.6732994
59.6036108
59.1854796
59.2253016
59.6533884
61.8535551
63.0681267
63.8446561
62.3811969
58.8370369
59.9520535
60.5095618
61.8336441
61.8535551
61.1765807
62.3115083
60.6389834
60.808227
61.754
62.1024427
64.5614525
66.7417082
64.531586
66.5326426
67.7372588
68.1852565
68.1056125
66.0846449
68.8423199
69.7283598
68.6133432
67.7671253
66.6421532
65.8556682
65.3180709
67.6277482
67.5680152
67.7273033
69.7681819
71.9982151
74.3974919

28.3
26.69
27.02
28.15
28.55
28.28
28.12
28.69
29.24
29.12
29.35
29.49
28.74
29.71
28.83
28.55
28.34
28.14
28.95
29.22
27.98
27.16
27.8
29.2
28.73
28.78
28.67
28.59
28.48
29.35
28.57
29.1
29.78
29.39
30.33
31.22
31.88
31.79
31.61
31.64
32.22
31.84
33.2
33.19
32.89
33.56
34

38.306747
36.7216402
36.6335787
36.2226251
35.8703792
36.3693943
35.7333946
36.1345636
36.4868096
36.1443482
36.5063788
36.7314248
36.5944403
36.927117
36.0367175
36.3106866
35.8801638
35.5083486
35.6257639
35.8899484
34.9995489
34.3831185
34.1874263
34.8136413
35.8899484
37.1130246
37.9251472
38.081701
37.3772091
38.1599778
37.3967783
37.4848398
37.4163475
37.7392396
38.7372698
38.9818851
39.5396078
39.2754233
38.6687775
37.8468703
38.4143777
38.3165316
38.2676085
37.5729013
37.7196704
37.7588088
37.2402245

89.6440822
88.1435603
87.6207979
84.6003925
85.3361323
85.9072987
85.9653834
85.8588947
91.2704543
90.4282259
89.7505709
93.0420382
96.8853105
96.3431864
96.7885026
95.2492576
93.0033151
95.4719156
96.1302091
98.4051939
98.1147703
96.7497794
96.5561637
99.0247643
94.5909641
92.9258688
95.0653226
94.1940518
92.1320443
94.8233029
113.139351
109.083101
109.780118
113.981579
114.194557
114.339768
115.007743
114.707638
117.302089
117.408578
117.089112
117.040708
116.730923
117.292408
116.150075
115.888694
115.056147

110.080551
110.657241
111.397327
111.906736
111.464607
109.205904
111.012867
113.675253
112.915944
109.378911
111.925959
111.281989
110.195889
109.551918
110.224723
109.955601
110.176666
110.734133
109.1194
109.138623
108.792609
109.138623
108.465818
108.446595
106.120611
104.352095
104.054138
105.640036
105.524698
106.005273
106.995258
107.322049
106.870309
108.840667
108.619602
108.513876
109.263573
107.850682
108.398538
108.600379
109.532695
110.897529
111.733729
113.165843
112.790995
113.569527
114.088548

26.72
27.09
26.65
26.98
26.96
26.95
26.49
26.72
26.81
26.81
26.91
26.97
27.78
27.85
27.84
27.55
27.72
27.85
27.75
28.14
28.35
28.15
27.94
28.08
27.92
27.97
27.92
27.77
26.98
27.06
26.89
26.9
26.52
26.51
27.02
26.96
27.2
27.46
27.79
27.92
28.04
27.96
27.97
27.94
27.67
27.7
26.01

15
14.91
14.79
14.35
14.26
13.77
13.78
14.11
13.48
13.98
14.05
13.77
14.06
13.9
13.93
13.88
14.24
14.1
14.12
14
14
14.13
14.26
14.32
14.28
14.69
14.45
14.22
14.08
13.98
13.94
13.97
13.36
13.58
13.57
13.39
14.19
14.69
14.95
15.18
15.97
16.14
15.68
15.57
15.9
16.56
16.28

72.5855899
70.853332
72.6552784
73.8300281
73.4019413
73.0734097
72.2072807
71.6199059
73.0435431
70.893154
69.2903176
68.7925423
71.6199059
70.8433764
70.9827535
70.972798
69.8677369
69.121074
67.8666803
69.4993832
69.6586713
68.5635657
68.254945
67.9562799
66.1941554
67.1996615
66.8014413
68.1454345
68.4739662
68.5038327
68.2449895
67.8766358
66.9706848
68.4938772
67.26935
67.8268583
67.6078372
68.6033877
68.8920974
69.8378704
71.1719081
71.5900394
71.5601728
70.3057792
69.3898727
69.9573365
69.6487158

34.2
33.69
34.04
34.29
33.81
33.41
33.67
34.02
34.3
34.64
33.98
33.76
33.45
33.49
33.19
32.49
31.89
32.29
32.42
32.45
32.34
36.22
36.77
36.31
36.22
35.98
35.95
36.38
37.19
37.44
37.16
36.82
35.76
35.64
34.81
34.61
34.78
34.67
34.91
34.82
34.53
35.53
35.59
36.18
36.11
36.69
36.46

36.477025
36.8292709
36.4476711
36.1052098
35.7431792
35.5964101
36.1345636
37.7979473
37.8664395
36.477025
37.2597937
37.0249631
38.1599778
38.8025681
39.0398323
39.0793763
39.3561844
39.8109406
39.7120806
39.5934485
39.9790027
40.3843289
40.3348989
39.7911686
40.3348989
40.8588571
40.671023
40.651251
39.5143605
39.0398323
39.3067544
39.5341325
38.6740501
39.1189203
38.8025681
38.604848
39.8109406
41.1257792
41.7782555
41.4421314
41.7090535
42.1044937
42.875602
42.5691359
41.7090535
41.4915614
41.1653232

115.075508
116.062948
116.517945
118.492826
119.441543
118.599314
117.021346
115.985502
116.053268
116.091991
116.905177
116.953581
115.753163
115.47242
115.453059
115.598271
114.756042
114.862531
115.230401
115.298166
115.443378
115.22072
114.891573
114.891573
115.849971
114.998062
115.443378
115.820929
116.062948
115.917737
116.934219
117.060069
115.569228
115.685398
115.491782
115.317528
114.591469
114.146153
114.678596
113.836367
114.068706
112.326165
111.319363
112.01638
112.229357
112.490738
112.452015

113.511858
113.713699
113.223512
111.99324
113.483023
113.953987
113.377296
113.636807
112.973613
114.915137
117.183452
116.760546
115.857064
115.261151
115.520662
115.232317
114.338447
118.058099
118.990415
118.903911
118.500228
117.241121
117.096948
115.962791
114.665238
114.588346
116.424143
114.74213
117.92
118.18
117.46
116.78
116.41
116.76
116.9
120.61
122.57
121.7
121.45
122.16
122.73
125.04
126.42
126.85
127.71
126.84
126.21

25.17
24.42
24.8
24.84
24.89
24.89
25.52
25.39
25.51
25.56
25.7
25.62
25.61
25.46
25.69
25.59
25.6
25.81
25.58
25.61
25.72
25.31
25
25.95
26.26
25.86
25.31
25.52
26.1
26.48
26.65
26.58
26
25.74
25.3
25.08
25.29
25.13
24.71
24.94
25.44
25.59
25.69
26.12
26.15
25.97
25.86

16.16
15.85
15.74
15.6
15.74
15.79
15.97
15.97
15.78
16.03
16.39
16.69
16.49
16.2
16.73
16.5
16.72
17.48
17.87
17.6
17.39
16.77
16.86
17.21
17.4
16.55
16.14
15.86
15.74
15.62
15.44
15.55
15.37
15.25
15.14
15.39
15.16
14.93
14.7
14.85
15.04
15.01
15.27
15.39
15.53
15.45
15.34

69.0513855
70.4650672
71.7095054
70.5944888
71.0026645
72.4362573
75.1740213
75.6319745
75.542375
77.2248554
77.2348109
76.7967687
75.1740213
75.2735764
76.0102837
76.6872581
76.5677921
76.4383705
76.2890379
75.4129534
73.5397798
72.731431
71.7534288
72.8312271
73.040799
72.1825522
71.3941626
71.334285
72.601696
73.300269
71.8133065
72.4021037
71.3941626
71.4041423
70.6756304
70.9750188
71.9829599
71.0249169
70.9849984
71.9131026
72.3122872
72.8412068
73.819209
74.0587197
73.8591274
73.9589236
74.7473131

35.42
35.85
35.92
35.9
36.5
36.02
36
36.05
36.12
36.67
36.63
36.3
35.07
34.8
34.76
35.23
36.02
36.68
36.72
36.7
36.7
36.55
35.66
35.24
35.78
35.1
35.63
34.96
34.87
35.21
35.34
35.65
35.14
34.98
34.5
34.23
34.18
34.05
33.38
33.98
34.57
34.91
34.75
34.79
35.16
34.92
34.94

41.0565772
41.5805354
41.0862352
41.4421314
41.8474576
41.9957476
42.4603899
42.1934677
41.9957476
42.3219858
42.4999339
41.7090535
41.9166596
41.2542973
42.2527838
41.2147533
41.2938413
41.5508774
41.5311054
41.2147533
41.2641833
41.0466912
40.9774892
40.8094271
41.2839553
41.5409914
41.4421314
41.2147533
41.4816754
42.0685864
41.9989529
42.2774869
41.660733
41.1136126
40.5664921
41.0041885
41.1434555
39.9099476
39.4921466
40.1884817
40.5068063
41.1832461
41.6905759
41.7403141
41.9293194
41.6706806
42.0188482

112.413292
112.519781
112.161591
112.461696
112.006699
112.326165
112.171272
112.287442
112.045422
111.261278
112.02606
112.490738
111.667871
111.696914
111.696914
111.087024
111.106386
111.067663
110.903089
111.241917
111.667871
111.319363
111.338725
111.319363
111.464575
111.183832
112.587546
112.01638
111.716275
112.180953
111.871168
111.174151
110.409369
111.222555
111.125747
111.880849
111.967976
112.471377
113.352328
113.100628
113.100628
113.25552
113.139351
111.658191
112.490738
112.190634
112.645631

125.99
126.66
128.22
128.24
126.36
127.35
128.13
130.46
127.07
124.66
126.01
126.45
128.92
127.89
127.73
128.82
129.25
128.46
128.12
130.64
129.31
129.11
130.33
129.38
129.71
130.25
132
133.31
134.25
134.68
134.7
135.34
134.62
135.11
134.95
137.88
138.36
137.8
138.45
139.31
140.47
141.85
137.29
139.95
139.79
139.62
139.11

25.59
25.72
26.26
26.34
26.51
27.18
27
27.16
26.92
26.64
26.79
26.85
27.3
27.33
27.07
27.2
26.7
26.72
26.97
26.73
26.59
26.91
26.97
26.88
27.47
27.49
28.05
28.55
28.58
28.37
27.3
27.85
27.96
28.44
28.47
28.73
28.73
28.69
29.13
29.04
29.07
29.1
29.03
28.81
29.27
29.57
29.22

15.47
15.05
15.35
15.87
15.21
14.79
14.91
14.2
13.97
14.35
14.25
14.92
14.99
14.99
15.27
15.12
15.05
15.02
15.05
15.08
15.12
15.46
15.91
16.24
16.12
15.61
15.94
15.56
15.68
15.09
15.2
15.23
14.83
14.82
14.74
14.47
14.31
14.37
14.49
14.59
14.66
14.83
14.86
14.8
14.85
14.67
14.38

75.1464977
73.9689032
76.4737865
78.6892609
78.7690978
78.1204229
78.868894
81.5633899
82.9006582
81.0644092
81.3338588
81.6532064
83.7189866
84.3277431
81.8128802
81.4037161
82.3617591
81.7530026
82.0823298
83.7489255
83.2798836
86.5631768
85.1660307
83.6391497
84.8367035
85.5153173
86.7727487
86.1839514
84.8766219
86.4334418
87.0022798
88.2597113
89.3474893
89.2177543
90.7845537
90.0859807
89.8165311
88.9283454
89.587
92.59
89.27
87.95
87.67
87.7
87.11
86.44
85.42

35.23
35.85
35.72
35.29
35.88
35.75
36.14
36.01
36.08
36.72
37.98
39.79
41.11
40.17
39.95
39.5
39.65
39.49
39.48
39.37
39.21
40.29
39.07
38.65
38.77
37.93
37.83
37.63
37.24
37.34
37.13
37.12
36.99
36.7
36.49
36.97
37.04
36.94
36.48
36.78
36.66
36.03
35.63
35.15
35.35
35.17
35.62

42.1481675
41.8596859
42.7350785
42.8544503
44.4858639
44.9434555
45.4010471
45.5204188
44.8837696
43.8890052
45.013089
45.0628272
46.1172775
46.2963351
46.5549738
46.604712
46.495288
46.5848168
46.5151832
46.5450262
46.5052356
47.2015707
47.9973822
48.5643979
48.1366492
47.1319372
47.5994764
47.5397906
47.2910995
47.2712042
47.0424084
47.4104712
47.947644
48.673822
48.7235602
48.5743456
49.3005236
49.6387435
49.4696335
48.813089
49.1910995
47.6591623
47.1319372
48.7036649
49.8575916
49.7481675
48.6141361

112.519781
112.171272
112.781162
112.287442
111.638829
111.416171
110.815962
110.757877
110.138307
110.041499
108.976613
109.596183
109.886607
110.428731
110.41905
111.658191
112.364888
112.839246
113.023181
113.110308
112.316484
111.551702
111.658191
111.232236
110.757877
110.564262
110.070542
110.254476
110.438411
109.828522
108.966932
109.702672
109.199271
109.828522
109.663949
108.899166
109.780118
109.276717
111.096705
111.861487
111.997018
112.335846
104.736428
104.562174
106.053015
107.21471
107.853641

139.13
138.95
138.61
141.24
140.4
140.44
140.91
143.32
144.07
143.22
145.06
147.24
145.33

28.44
28.1
27.9
28.75
28.49
29.18
29.14
31.39
31.41
30.63
31.16
30.68
31.18

14.06
13.43
12.64
12.5
12.42
12.17
12.3
12.4
12.14
11.53
10.06
10.21
10.78

87.6
88.05
88.09
87.83
86.14
86.94
88.49
90
89.38
88.6
89.96
89.43
88.73

35
34.63
35.72
36.64
35.55
35.83
35.62
35.96
35.72
36.04
36.6
35.91
35.61

49.0518325 108.357042
48.8926702
108.328
48.8727749
108
49.678534
108.83
48.4848168
113.58
49.1910995
113.79
49.3801047
113.9
49.6586387
113.31
49.0319372
113.53
48.8727749
114.72
49.4
114.41
47.58
115.06
47.17
115.5

Gaer pac
Gruma
Homex
ica
43.936701
26.4
39.03
44.3181122
26.59
39.85
43.7692523
26.98
39.48
43.8994902
27.24
40.67
44.3925338
27.17
39.64
44.4390474
27.72
39.59
44.4762582
27.67
39.1
44.6157989
28
39.79
43.7599495
27.28
40.54
43.9273983
27.45
41.97
43.7320414
27.26
41.84
44.0483336
27.03
42.03
44.1692688
26.95
41.95
44.708826
27.01
43.42
44.7460368
27.02
44.39
45.062329
26.78
44.19
45.0995398
26.45
44.55
44.708826
26.53
44.97
44.6344043
27.31
44.97
45.4344374
27.8
44.57
45.2018696
27.5
44.28
44.8948802
28.2
44.15
45.4437401
28.84
43.86
45.8809675
29.23
43.64
45.639097
29.99
43.23
45.4995564
29.6
43.74
45.1088425
29.41
44.96
44.6623124
29.11
45.44
44.8669721
28.75
46.44
45.5367672
29.02
47.03
44.7181287
28.82
47.34
44.5413772
29.14
42.93
45.2576859
28.8
43.07
45.2297778
29.32
43.18
44.7274314
29.02
44.08
45.0065127
29.35
44.7
44.643707
28.92
44.38
45.3414103
29.21
44.98
45.5739781
30.99
44.96
45.5925835
30.86
43.51
46.0391136
30.79
43.91
45.0344209
30.69
38.67
44.6995233
31.42
38.6
45.0716317
31.95
38.67

CH
16.94
17.42
17.53
17.27
17.05
16.6
16.85
17.17
17.57
18.05
17.41
17.44
17.49
18.02
18.43
18.76
19.02
19
20.76
20.39
21.3
21.31
21.26
21.58
21.52
21.29
21.58
21.51
21.73
22.4
23.97
23.04
23.71
23.94
23.84
24.28
23.96
24.25
25.44
25.21
24.94
24.58
23.59
24

46.93
46.89
47.25
47.74
47.08
46.36
46.75
46.85
47.02
46.86
46.52
46.6
46.26
46.75
47.62
48.27
47.16
46.98
47.74
47.69
47.58
47.52
48.24
48.35
48.73
48.9
48.94
48.57
48.58
48.86
48.6
50.36
49.15
49.77
49.34
49.24
49.34
49.66
49.77
49.91
49.77
51.37
51.52
51.84

Kimberly
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938

Liverpool
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938

45.0251182
45.1553561
44.6530097
44.643707
44.7274314
44.932091
44.7646423
44.7832477
45.6297943
46.1786542
45.8437567
45.9088756
45.4437401
45.9367838
46.0112054
46.5135518
46.764725
46.699606
45.2483832
43.9832146
44.1971769
45.0344209
44.8297612
45.1739615
45.0716317
45.4530428
45.704216
45.6018862
46.1321407
47.118228
47.0158982
47.2298605
46.6623952
46.9507792
47.4531256
47.8531421
48.0112882
48.5136345
47.0252009
46.4391301
46.2902868
46.280984
46.4856437
47.053109
46.1693515
46.7926331
46.3647084

31.48
31.26
30.85
31.07
31.38
31.51
32.11
31.99
31.83
32.7
34.24
34.07
33.93
33.24
32.88
33.5
33.53
33.51
33.88
34.39
34.41
34.7
34.08
34.12
34.4
35.88
37.3
37.1
35.67
36.64
36.85
37.4
36.42
36.58
37.2
38.94
35.84
34.66
36.1
35.36
34.37
34.16
33.2
32.78
32.85
33.75
32.89

39.28
38.67
37.76
38.35
39.1
39.87
39.58
40.5
41.19
40.81
40.57
39.74
40.96
40
40.28
41.41
40.56
40.28
39.73
39.89
39.37
39.16
38.15
37.08
35.41
35.75
36.3
35.86
35.43
36.86
36.71
36.57
36.66
37.3
36.83
36.07
36.44
36.79
36.47
37.48
37.49
35.37
35.13
34.52
34.07
33.73
32.93

23.84
23.38
22.37
23.39
23.45
23.11
22.53
23.55
23.76
24.44
24.24
23.84
24.19
23.66
23.98
24.21
23.89
23.69
24.08
24.36
24.37
23.91
23.35
22.9
21.86
22.66
23.63
22.95
22.75
23.27
23.26
23.41
23.18
23.02
22.99
23.2
23.26
23.93
23.57
23.56
24.16
23.87
24.34
24.02
23.98
24.04
23.98

52.5
53.72
52.75
53.44
54.81
55.72
56.45
57.24
58.59
60.78
60.61
61.23
60.96
60.3
60.59
61.86
60.71
59.87
59.76
61.32
62.17
62.16
61.89
62.3
61.98
62.16
64.13
64.29
65.08
67.3
66.31
64.54
60.3
59.11
58.82
58.55
58.65
58.25
59.07
60.04
60.19
60.31
60.84
61.57
63.68
64.77
64.57

23.8906909
23.7884437
23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463

23.8906909
23.7884437
23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463

46.8484494
46.3740112
44.5971935
44.7460368
44.6902206
44.9786046
45.2762913
45.415832
45.9088756
46.1750677
46.300047
46.7903507
47.1460612
48.8092481
48.530448
48.5208342
48.6073584
48.5689032
48.4246962
48.5496756
47.6171373
47.7421166
47.5690683
46.5115506
45.9635641
47.5402269
48.3189444
48.4054686
48.338172
48.8669309
48.6458135
48.6746549
50.1647935
50.8185317
50.7512351
49.3187793
50.0013589
50.376297
50.4628212
50.376297
50.1167245
49.7706278
49.9436762
49.5495105
49.6937174
49.95329
49.9821314

32.46
31.48
31.3
30.91
30.8
31.35
31.97
31.53
30.74
30.96
31.23
31.84
31.43
31.38
30.96
31.3
30.86
30.09
30.16
30.87
30.85
31.03
31.61
32.66
33.77
33.71
34.46
35.27
33.51
34.17
34
33.97
34.64
34.06
32.74
33.26
34.59
34.66
34.42
34.3
33.86
34.27
33.99
33.78
34.11
34.23
35.39

32.48
31.69
29.89
29.15
28.53
30.16
31.33
30.68
30.09
31.69
31.6
32.26
30.99
31.35
30.44
29.43
29.28
29.83
30.51
30.97
29.89
29.75
28.36
28.43
28.85
29.6
31.06
31.05
31.68
34.02
33.24
33.55
33.47
33.42
34.22
34.27
35.29
35.62
35.18
33.74
32.44
33.45
33.18
32.84
32.82
33.09
33.04

22.14
21.05
20.53
20.26
19.6
20.66
20.48
20.84
21.4
21.2
21.3
21.8
21.48
21.33
20.49
20.14
20.82
21.14
21.11
20.96
20.58
20.84
20.09
20.59
20.8
20.93
21.37
21.59
21.31
22.47
22.34
22.58
22.98
22.69
23.43
24.34
24.61
24.78
24.48
23.94
23.6
23.88
24.1
24.11
24.4
24.78
24.53

63.37
60.79
59.3
60.23
60.26
60.4
59.8
59.39
60.14
58.83
58.95
58.89
58.99
57.61
55.59
55.26
55.64
55.44
55.39
57.09
56.78
56.94
58.25
60.05
60.58
61.28
61.88
60.2
58.81
59.88
60.05
59.62
60.91
59.95
59.72
60.25
61.11
62.17
60.02
61.08
62.47
63.97
63
64.69
65.05
65.3
64.64

23.9960906
24.5487278
25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464

23.9960906
24.5487278
25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464

49.8859934
50.0013589
50.8762145
49.8956072
49.7321726
49.6744898
49.9629038
50.3570694
50.4628212
50.2609315
49.9917451
49.6456485
49.905221
49.8379244
49.7802416
49.6264209
49.5495105
49.761014
48.7611791
49.5495105
49.7994692
48.5400618
49.2034138
49.5975795
50.0013589
50.0205865
50.4820488
50.376297
50.0398141
50.0782693
50.0974969
50.2032487
50.0398141
50.6550972
51.328063
50.9146697
50.568573
51.8279804
51.5876355
50.4820488
50.1359521
50.3474556
50.3090005
50.8089179
50.5781868
52.2606013
50.6743247

34.67
34.28
34.81
33.93
34
33.61
34.72
35.13
34.78
34.8
36.03
36.7
36.85
36.88
36.8
36.87
35.89
36.23
35.61
36.7
36.67
36.71
36.75
35.92
36.12
36.42
36.4
36.34
35.85
35.5
35.65
35.51
35.89
35.31
34.63
34.14
34.32
33.99
33.8
33.99
34.5
35
35.46
35.2
35.12
35.25
34.65

32.56
31.81
31.67
31.08
30.77
27.73
27.18
27.99
26.3
26.15
26.76
26.6
26.53
27.27
27.44
27.79
27.97
27.45
27.12
26.97
26.85
26.9
26.76
27.88
27.79
27.87
27.87
27.25
26.87
26.86
26.51
25.86
24.69
25.04
24.7
24.93
25.15
25.93
26.72
27.31
28.93
28.88
29.03
29.53
29.71
30.79
31.03

23.92
24.12
23.94
23.78
23.55
23.47
23.6
23.54
23.26
22.13
22.73
22.83
23.61
23.68
23.88
23.33
23.01
23.33
23.12
23.17
22.85
22.92
23.2
23.42
23.44
23.79
23.55
23.65
23.53
23.74
23.6
23.59
23.51
23.57
23.57
23.5
23.76
23.72
24.19
24.22
24.19
24.13
24.27
24.3
24.51
24.79
24.72

64.82
64.97
64.63
65.73
67.82
67.88
68.34
69.36
67.42
67.01
69.83
67.88
66.52
67.85
68.22
67.36
67.46
68.99
68.98
68.9
68.95
72.85
72.96
72.42
72.78
72.94
72.96
72.62
72.92
72.84
72.81
72.2
72.58
71.74
70.99
73
74.75
74.68
73.6
75.54
76.02
76.34
77.48
76.96
76.01
78.04
77.82

25.539117
26.1079606
26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339

25.539117
26.1079606
26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339

49.2803242
50.4339798
50.7993041
52.2125323
52.2317599
53.7774585
54.1838872
53.8468488
53.4800716
53.5296361
53.9955422
55.1652639
55.7005602
56.0276858
55.6113442
55.0760478
57.6831393
59.4079832
61.321172
60.091973
60.0324956
59.3584187
60.1217117
59.6657185
60.1911019
60.5777049
60.07
61.05
62.73
62.13
62.36
64.19
63.68
63.75
64.35
63.37
63.66
63.05
62.54
64.31
66.23
67.06
68.3
65.28
64.27
65.5
66.29

35.12
35.34
35.41
35.97
36.09
36.42
36.58
36.34
35.87
37.12
37.75
37.04
36.71
36.73
36.68
36.6
37.39
38.35
38.7
38
37.99
39.36
41.43
41.54
39.85
38.5
38.36
38.6
38.21
38.09
36.5
37.11
36.63
37.09
36.81
36.8
36.38
36.35
36.3
36.44
36.88
38.2
37.88
37.55
37.89
37.79
37.7

31.78
31.54
29.65
28.85
29.97
29.5
30.42
29.66
30.16
30.62
30.02
29.42
29.51
29.1
29.59
29.03
29.08
29.66
30.8
31.24
30.71
29.75
28.95
30.62
30.65
29.48
29.03
29.12
28.88
29.1
27.6
28.26
27.72
27.84
27.52
26.91
27.22
25.81
25.64
25.73
26.67
26.98
27.31
26.98
27.27
27.15
27.19

24.39
24.74
24.27
24.33
24.94
24.9
26.22
26.4
26.85
26.97
27.31
27.18
27.02
26.79
27.38
27.66
28.68
29.29
29.16
28.7
28.02
27.77
27.97
28.26
28.38
28.38
27.65
27.13
28.13
28.62
28.37
28.38
28.28
27.93
28
28.57
29.5
29.31
28.74
29
29.96
29.92
29.95
29.97
29.07
29.27
29.68

76.28
76.58
76.01
75.84
76.16
76.49
78.4
80.09
78.68
79.96
80.54
81.08
79.65
78
77.76
77.94
79.73
81.39
80.69
81.76
81.94
81.34
82.05
82.01
82.95
77.95
74.26
75.51
75.65
76.89
80.7
80.97
80.48
80.35
81.6
80.71
80.84
77.9
81.79
83.03
83.4
86.18
88.34
87.28
86.04
85.9
87.28

28.1969897
28.4716039
28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575

28.1969897
28.4716039
28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575

65.85
66.29
67.36
66.88
67.01
67.55
68.17
67.43
67.81
67.56
69.33
71.58
71.35
71.69
71.59
72.62
73.85
72.98
72.92
73.44
73.57
76.8
75.6
74.54
72.98
72.68
73.78
75.29
75.02
75.85
75.25
78.38
76.97
77.87
78.77
78.58
78.01
78.69
78.66
79.29
78.55
78.35
79.22
79.47
79.1
80.44
80.76

37.04
36.52
37.6
37.99
38.11
36.82
37.08
38.6
39.37
38.88
38.88
39.39
38.82
38.77
39.28
38.99
38.72
38.67
38.57
39.32
39.17
39.5
39.85
39.94
40.59
40.55
42.8
42.29
42.84
42.81
42.02
42.82
42.83
43.88
44.06
43.94
43.87
43.8
43.31
43.16
42.88
43.37
42.46
42.29
41.75
41.88
42.2

27.88
28.36
29.79
29.59
26.67
25.38
26.22
25.97
25.6
25.66
25.97
26
25.95
26.66
26.52
26.25
26.24
26.39
26.53
26.55
26.72
27.16
27.56
28.71
28.79
28.89
29.44
29.21
29.19
28
28.84
29.54
28.95
28.91
29.11
29.2
29.33
30.92
30.27
30.38
30.95
30.72
30.82
30.83
29.68
29.09
28.72

29.76
29.29
30.69
30.89
30.56
30.65
31.19
31.72
32.26
32.49
32.1
32.55
32.55
32.37
33.26
33.15
32.56
32.52
31.99
31.72
32.19
33.31
33.28
33.85
33.38
32.85
33.91
34.88
34.45
34.41
34.53
34.34
34.58
35.99
37
37.22
36.87
36.87
36.58
36.89
37.36
37.88
38.09
38.75
39
38.91
37.44

85.37 32.2087045 32.2087045

82.13
31.04
31.04
83.16
31.92
31.92
86.01
32.53
32.53
86.84
32.38
32.38
87.98
32.49
32.49
86.7
32.47
32.47
88.29
32.37
32.37
93.76
32.45
32.45
93.96
31.97
31.97
89.28
31.47
31.47
86.54
31.33
31.33
91.05
31.68
31.68
95.21
32.08
32.08
94.43
32.8
32.8
93.39
32.2
32.2
94.96
32.45
32.45
94.97
32.45
32.45
94.77
32.25
32.25
97.54
32.31
32.31
97.62
32.96
32.96
96.59
33.21
33.21
95.02
33.21
33.21
100.51
33.5
33.5
99.23
33.35
33.35
99.62
33.35
33.35
99.4
33
33
101.99
33.16
33.16
100.6
33.24
33.24
101.4
34
34
98.16
33.81
33.81
99.5
33.74
33.74
101.45
34.38
34.38
103.08
34.51
34.51
102.52
34.73
34.73
102.19
34.75
34.75
100.29
34.87
34.87
99.04
34.69
34.69
101.96
34.55
34.55
104.03
35.46
35.46
103.68
35.34
35.34
103.42
36.19
36.19
104.75
35.59
35.59
104.14
35.75
35.75
105.96
36.96
36.96
104.49
36.44
36.44
104.26
36.32
36.32

78.82
77.16
77.76
79.5
79.24
78.44
79.21
79.98
79.97
79.75
79.71
79.57
79.02

41.79
40.43
41
40.95
41.52
41.42
41.7
41.62
42.07
42.44
43.08
43.92
45.42

28.23
27.3
26.63
26.64
26.61
26.37
26.2
27.22
26.49
25.8
24.77
27.04
27.16

36.82
36.97
36.19
36.51
37.02
37.13
36.94
37.49
37.6
36.67
36.92
36.44
36.49

105.11
104.37
103.54
101.79
99.49
101.4
101.32
104.54
102.76
105.02
105.12
105.68
105.47

36.24
37.19
37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

36.24
37.19
37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

Mexichem Mfrisco
Ohl Mxico
42.4654542
50.71
21.62
43.1037416
50.97
22
42.9586763
51.78
22.13
42.6201906
52.12
21.81
41.6821015
52.17
21.3
40.3668426
51.4
21.13
40.6666443
52.29
21.05
40.7730255
53.45
21.14
40.9567749
52.96
21.2
41.1888794
53.33
21.13
40.8117096
52.71
20.9
41.1792084
53.71
20.82
41.2952607
53.61
20.28
43.2197939
56.88
20.88
43.5582796
54.95
20.87
42.8813081
54.96
20.83
43.0650576
54.92
20.66
43.4721547
55.1
20.54
43.5981609
56.44
20.73
43.4624619
57.11
20.99
43.31707
57.53
21.11
43.5690825
58.36
20.88
43.685396
58.86
21.07
44.5577469
59.69
21.42
45.5076402
59.2
21.74
45.0230008
60.1
21.75
45.1974709
59.12
21.97
44.2378849
58.03
22.42
43.9471013
58.6
22.47
44.5189758
59.02
22.92
44.8485306
59.89
22.69
44.9842296
58.93
22.66
45.2750132
59.63
22.94
46.476919
59.77
22.77
46.1861353
58.82
22.26
46.4478406
59.16
22.43
46.2055209
58.32
22.06
45.4882546
58.02
22.64
45.149007
57.7
22.75
45.6821103
58.21
22.65
45.5270257
57.73
22.47
44.9842296
56.57
22.41
44.8969945
55.83
22.48
44.8388378
55.53
22.49

Peoles
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844

Tlvisa
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844

TVAzteca
urbi
8.81499857
8.90423928
8.96373308
9.13229886
8.94390182
8.89432365
8.81499857
8.95381745
8.94390182
8.93398618
8.7356735
9.03314252
8.85466111
8.92407055
8.78525167
8.97364872
9.00339562
8.88440801
8.91415491
8.82491421
8.86457674
8.87449238
8.86457674
8.87449238
8.81499857
8.75550477
8.72575787
8.68609533
8.62660153
8.90423928
8.77533604
8.63651716
8.52744519
8.53736082
8.34896378
8.34896378
8.33904815
8.24980744
8.08124166
8.02174786
7.89284462
7.94242279
7.86309772
8.04157913

15.88
16.13
16.58
17.33
17.64
17.62
17.68
18.25
18.66
18.66
18.16
18.28
18.56
19.11
19.02
19.04
19.26
19.27
19.29
19.32
19.33
19.12
18.57
18.81
19.02
19.49
19.91
19.94
20.33
20.31
20.89
16.88
17.26
16.84
16.82
16.88
16.46
16.47
16.33
16.27
15.86
15.19
14.94
14.67

45.4591762
45.7790382
44.7128315
45.0714647
45.33317
44.9842296
45.4882546
45.7208815
45.1586998
45.1586998
45.5464113
45.3719411
45.5464113
45.2943988
45.837195
47.0487935
47.0584863
47.4074266
47.2426492
47.8145237
48.260392
47.9793011
47.3589627
47.1941853
47.0875646
47.3298843
47.5043545
47.2620348
47.4946617
48.0859218
48.2216208
48.1537713
48.1634641
47.3492699
46.3003015
46.8539237
46.6208196
46.7179463
47.0481771
47.3589826
48.0485822
48.5827791
49.2238154
49.3500801
48.7770325
48.7964578
48.6701931

55.78
55.47
54.62
56.44
56.58
55.62
56.12
55.34
55.29
56.49
55.01
56.31
56.93
56.94
56.92
57.47
57.11
56.79
57.48
58.59
58.54
58.5
56.76
56.51
55.37
55.2
56.25
55.99
56.72
58.41
58.3
58.13
57.05
57.93
58.2
57.33
56.42
55.66
56.34
57.11
56.9
56.28
57.28
58.08
56.97
55.82
55.66

22.51
22.53
21.52
21.95
21.82
21.67
21.65
21.28
20.94
20.97
20.97
21.34
20.86
20.8
20.65
20.87
20.73
20.63
20.38
20.19
20.31
20.24
20
19.79
19.52
19.91
20.06
19.87
19.54
19.79
19.8
19.73
19.62
19.59
19.4
19.91
20.66
20.8
20.6
20.73
20.37
20.09
19.94
20
19.93
20.15
18.65

629.381393
627.147236
614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812

629.381393
627.147236
614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812

8.14073547
8.1209042
7.96225406
8.01183223
7.99200096
7.96225406
8.00191659
8.00191659
7.94242279
7.93250715
7.96225406
7.94242279
8.02174786
7.96225406
7.98208532
7.95233842
7.96225406
7.97216969
7.99200096
7.96225406
7.93250715
8.0614104
8.05149476
8.00191659
7.97216969
7.93250715
7.95233842
7.96225406
7.99200096
8.19031364
8.11098856
7.99200096
7.95233842
8.01183223
8.05149476
8.2101449
8.31921688
8.29938561
8.38862632
8.45803575
8.57702336
8.6166859
8.66626407
8.86457674
8.90423928
8.78525167
8.6464328

14.86
14.73
14.1
14.37
14.5
14.72
14.72
14.62
14.65
14.63
14.43
14.26
14.85
15.11
15.32
15.35
15.22
15.32
15.24
15.32
15.17
15.06
14.82
14.47
14.38
14.76
14.96
14.95
15.02
15.23
15.02
14.65
14.66
14.86
14.59
14.41
13.91
13.65
13.72
14.77
14.57
13.88
13.37
13.01
12.71
12.72
13.15

47.7863401
46.7470843
46.7373716
47.1453038
46.6693829
47.5046726
47.2521432
47.4172586
47.9611682
48.2614276
48.7280573
48.1820013
47.7153715
49.4925358
49.2641851
50.1378748
50.2867992
50.7732855
52.1433898
52.9277249
52.7887288
52.1363608
52.7036012
53.380309
52.8827297
53.1315194
52.6239885
53.0419551
53.3604059
53.8281304
52.9822456
55.4701422
55.8682056
56.1368985
57.0524444
56.2961238
57.8883777
57.7092491
58.0575546
57.0026865
57.9978451
58.6446982
58.9034395
57.5400721
58.336199
59.65976
59.3413093

55.05
53.68
53.12
53.05
53.2
52.94
52.45
52.21
52.76
53.24
54.61
56.06
55.92
55.96
55.92
55.87
54.74
53.16
53.41
53.56
52.42
51.88
51.62
53.75
54.89
56.02
55.89
55.48
55.33
56.64
54.67
54.62
54.98
55.8
56.16
55.25
55.99
55.33
55.6
55.57
55.83
55.68
55.84
55.43
54.74
55.05
54.9

17.4
17.5
17.3
15.93
15.56
15.68
15.84
15.14
15.12
15.32
15.35
15.84
15.58
15.67
15.29
15.23
14.88
14.55
14.49
14.82
14.77
14.54
14.25
14.18
14.21
14.11
14.88
15.15
15.46
15.48
15.18
15.23
15.39
15.34
16.29
16.03
17.27
17.75
17.32
17.24
16.98
17.46
17.72
17.48
18.05
18.94
19.27

536.790165
532.904675
528.659777
525.036558
535.83822
544.6
546.33
541.94
542.23
541.68
543.6
543.4
543.27
548.23
549.76
549.4
543.25
547.95
542.28
547.82
527.1
528.76
533
515.54
510.07
535
540.86
562.74
552.06
561.97
544.52
564.7
565.69
570.31
574.47
566.87
593.59
592.17
588.8
576.88
584.99
580.61
573.54
567.53
568.53
580.69
578.72

536.790165
532.904675
528.659777
525.036558
535.83822
544.6
546.33
541.94
542.23
541.68
543.6
543.4
543.27
548.23
549.76
549.4
543.25
547.95
542.28
547.82
527.1
528.76
533
515.54
510.07
535
540.86
562.74
552.06
561.97
544.52
564.7
565.69
570.31
574.47
566.87
593.59
592.17
588.8
576.88
584.99
580.61
573.54
567.53
568.53
580.69
578.72

8.53736082
8.32913251
8.27955434
8.30930124
8.49769829
8.6761797
8.53736082
8.49769829
8.49769829
8.50761392
8.53026408
8.62956867
8.47068133
8.58984684
8.40116812
8.30186353
8.28200261
8.24228078
8.4309595
8.54019454
8.39123766
8.48061179
8.45082041
8.36144628
8.33165491
8.24228078
8.40116812
8.29193307
8.36144628
8.56005546
8.32172445
8.35151583
8.29193307
8.45082041
8.87783014
8.75866463
8.67922096
8.59977729
8.7189428
8.69908188
8.69908188
8.72887326
8.63949913
8.51040317
8.49054225
8.54019454
8.7189428

12.75
12.02
11.55
12.06
12.26
12.53
12.5
12.13
11.76
11.91
12
12.53
12.49
12.32
11.92
11.26
11.49
11.79
11.85
12.22
11.95
12
11.16
11.05
11.13
11.22
11.78
12.28
12.39
13.06
12.96
13.1
12.9
12.66
12.82
13.02
13.18
13.32
12.8
12.19
11.82
12.08
12.04
12.05
11.93
12.08
12.04

58.913391
59.5701957
59.251745
59.7692275
60.2576685
60.0284002
63.2281871
63.3079326
63.6169462
62.8294598
63.3478053
64.0954191
65.2118556
64.3944646
63.6069781
62.0918142
61.4339141
61.3043277
60.1978594
60.9753777
62.3111142
62.1815278
61.0152504
60.5766503
60.4570321
61.2544868
62.2014642
62.4207642
58.872091
60.556714
60.3872548
60.397223
58.7325364
59.4602138
59.8788775
60.3473821
60.8059185
60.9255367
60.1181139
61.1249004
61.104964
61.6631823
60.5866185
60.2576685
61.0252186
61.5734687
61.104964

54.46
53.51
52.94
53.89
52.75
52.01
52.17
53.74
54.39
52.87
52.42
52.43
53.22
52.62
52.63
52.3
52.02
52.34
51.61
51.36
53.19
51.24
50.14
50.22
49.32
50.11
49.91
49.47
49.93
49.38
48.96
49.2
50.5
50.26
50.45
50.26
50.35
51.07
51.87
51.58
51.44
52.38
53.01
53.24
53.16
53.49
53.43

19.13
19.47
19.6
19.52
19.61
19.72
20.64
20.68
20.82
20.17
19.59
19
19.18
19.17
19.19
19.41
19.23
19.9
19.61
20.15
20.3
20.31
20.05
20.02
20.26
20.21
20.3
20.24
20.18
20.09
20
19.9
19.34
19.6
19.76
19.91
20.08
20.16
20.12
20.06
19.91
20.11
20.26
20.3
20.27
20.85
20.66

562.36
551.58
545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83

562.36
551.58
545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83

8.60970775
8.61963821
8.72887326
8.84803876
8.91755198
8.89769106
8.93741289
8.91755198
8.8381083
8.73880372
8.64942959
8.86789968
8.8381083
8.77852555
8.91755198
8.92748243
8.8381083
8.68915142
8.50047271
8.44088995
8.57991638
8.72887326
8.68915142
8.81824739
8.79838647
8.69908188
8.550125
8.4309595
8.37137674
8.36144628
8.36144628
8.32172445
8.15290665
8.20255894
8.34158537
8.39123766
8.54019454
8.56998592
8.62956867
8.67922096
8.60970775
8.78845601
8.70901234
8.65936005
8.63949913
8.74873418
8.68915142

11.76
12.07
12.01
11.71
11.74
11.11
11.11
11.4
8.92
7.78
7.89
7.97
7.83
7.62
7.55
7.41
7.06
7.05
6.87
7.24
7.16
7.2
7.34
7.27
7.2
7.32
7.28
7.14
7.03
6.89
6.99
6.82
6.68
6.57
6.27
6.3
6.2
6.32
6.32
6.8
7.08
7.06
6.91
7.05
7.14
7.53
7.43

60.7560776
60.1679548
58.8122819
58.9019955
61.5036914
61.154805
59.8091002
60.2377321
59.7692275
59.8589411
60.6464276
60.3374139
61.6233096
61.6432459
63.5770735
64.2449418
65.2616965
64.9526828
64.962651
64.3944646
64.47421
63.766469
63.8363555
65.2640376
65.0943131
65.2640376
64.8946373
64.8646859
64.7848156
64.8746697
64.2057558
64.1558368
62.6183331
61.3304242
61.4901648
61.3304242
61.5500675
61.290489
60.4718182
61.3304242
62.8579441
63.337166
63.1175226
61.9594029
62.3288032
62.6582683
63.5468256

53.69
54.34
53.47
54.08
54.29
54.37
54.42
54.48
54.05
53.78
54.48
54.54
54.55
54.84
54.97
54.59
54.94
55.06
54.93
54.76
54.86
53.68
53.59
53.13
52.83
53.13
53.46
52.96
52.11
51.79
50.55
51.12
50.22
50.44
50.49
50.95
51.23
49.97
49.26
48.88
49.93
51.16
51.31
51.28
50.57
50.9
50.9

20.9
20.99
20.85
20.58
20.36
20.78
21.33
21.47
21.62
21.47
21.72
21.77
21.82
21.84
21.93
22.06
22.29
23
22.16
21.78
21.41
21.36
21.09
20.99
21.29
21.28
21.32
21.73
21.89
21.9
22.01
22.52
22.18
21.8
21.78
22.2
22.28
22.1
21.92
21.65
22.66
23.58
23.89
23.89
24.08
23.59
23.17

618.32
618.43
612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72

618.32
618.43
612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72

8.56005546
8.74873418
8.7189428
8.76859509
8.76859509
8.80831693
8.82817785
8.89769106
8.93741289
8.93741289
8.87783014
8.87783014
8.85796922
8.8877606
8.8381083
8.73880372
8.72887326
8.75866463
8.70901234
8.67922096
8.53026408
8.46075087
8.3813072
8.44088995
8.47068133
8.46075087
8.23235032
8.2124894
8.17276757
8.24228078
8.22241986
8.39123766
8.27207216
8.2124894
8.16283711
8.14297619
8.19262848
8.12311527
8.0933239
8.17276757
8.23235032
8.31179399
8.30186353
8.24228078
8.28200261
8.18269803
8.0933239

7.58
7.72
7.28
7.28
7.59
7.93
8.26
8.28
8.11
8.68
8.36
8.65
8.79
8.71
9.02
8.92
8.94
8.87
8.87
8.7
8.43
8.23
8.31
8.42
8.51
8.48
8.23
8.2
8.17
8.28
8.03
8.09
8.14
8.11
8.12
8.12
7.81
7.5
7.64
7.93
8
8
7.99
7.87
7.72
7.56
7.6

64.1159017
66.5519465
67.9896123
68.3789801
69.1876672
68.2192395
68.7383966
69.1177806
70.0662407
71.0446522
70.575414
72.5222531
74.7885736
74.9183628
73.3608915
71.7235499
71.3940848
71.6536634
71.6536634
71.5538255
71.9931123
74.7386546
75.5074065
75.5972606
74.2194975
72.2027718
72.2626746
71.1045549
72.4523666
72.8217669
72.1428691
72.6919776
74.4491247
74.5190112
73.91
74.78
74.16
73.85
73.25
71.85
71.78
71.56
71.92
71.45
71.99
70.01
65.91

51.82
51.75
51.95
51.72
52.08
52.58
51.96
52.49
53.17
53.76
53.97
53.98
53.97
54.04
53.56
53.27
53.21
53.91
54.3
54.13
54.44
54.5
54.62
54.51
54.31
54.27
54.47
53.98
54.13
54.14
53.84
54.06
54.2
54.39
54.74
54.46
54.46
54.33
54.43
54.65
54.4
54.55
54.56
54.31
54.34
53.85
54.25

23.42
23.28
23.7
23.61
23.61
23.64
24.4
25.01
24.45
24.25
24.02
24.32
24.79
25.87
27.16
28.21
29
28.94
27.72
28.49
28.4
28.68
28.15
29.34
28.98
28.99
28.41
28.4
28.39
29.14
30.21
30.56
29.97
30
30.01
29.9
29.68
29.64
29.49
29.91
29.35
29.3
28.75
29.38
30
29.97
29.96

665.52
646.13
652.03
644.27
649.77
641.38
642.32
646.31
653.45
644.58
637.15
641.76
649.7
649.31
647.03
646.45
642.04
638.09
635.79
638.24
650.93
658.45
656.05
639.59
634.06
631.06
641.98
647.56
651.89
646.04
643.97
636.72
639.84
644.03
641.81
635.18
631.88
642.23
635.01
632.51
632.08
635.45
624.52
637.98
640.8
640.38
643.48

665.52 8.05360206
646.13 8.00394977
652.03
8.2124894
644.27
8.39
649.77
8.44
641.38
8.65
642.32
8.6
646.31
8.53
653.45
8.46
644.58
8.28
637.15
8.29
641.76
8.41
649.7
8.46
649.31
8.67
647.03
8.67
646.45
8.5
642.04
8.46
638.09
8.49
635.79
8.38
638.24
8.49
650.93
8.48
658.45
8.54
656.05
8.57
639.59
8.57
634.06
8.65
631.06
8.6
641.98
8.7
647.56
8.77
651.89
8.76
646.04
8.52
643.97
8.5
636.72
8.49
639.84
8.63
644.03
8.69
641.81
8.62
635.18
8.8
631.88
8.88
642.23
8.91
635.01
8.91
632.51
8.89
632.08
8.96
635.45
8.93
624.52
8.95
637.98
8.94
640.8
9
640.38
8.96
643.48
8.96

7.61
7.47
7.57
7.7
7.42
7.41
7.5
7.54
7.52
7.61
7.9
8.12
8.14
7.97
8.02
8.12
8.1
7.98
8.11
7.99
8.09
8.27
8.29
8.41
8.39
8.36
8.32
8.26
8.28
7.95
7.83
7.78
7.84
7.78
7.72
7.5
7.59
7.65
7.58
7.47
7.46
7.52
7.38
7.44
7.52
7.45
7.21

65.9
63.57
63.11
65.68
65.44
65.68
65.57
64.82
64.15
63.65
65.09
64.92
65.01

54.01
54.2
54.05
54.1
54.2
53.72
53.57
53.55
53.09
53.88
53.93
53.1
53.06

30.43
30.01
29.12
30.35
31.71
31.93
31.98
31.88
32.1
31.91
32.29
32.41
32.5

632.37
632.2
625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

632.37
632.2
625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

8.97
8.83
8.8
8.92
8.89
8.88
8.86
8.9
8.94
8.98
8.96
8.89
8.9

6.94
6.52
6.01
5.5
5.62
5.47
5.47
5.42
5.22
4.98
4.14
4.46
4.8
MATRIZ DE CORRELACIONES
AMXL
asureste
bmv
coca femsa
elektra
fomento eco
Gmodelo
Gaer pac
4
MATRIZ DE VARIANZA COVARIANZA
AMXL
asureste
bmv
coca femsa
elektra
fomento eco
Gmodelo
Gaer pac
VOLATILIDAD
VARIANZA

RENDIMIENTO MEDIO
PROPORCIN DE ACCIONES A COMPRAR
RESTRICCIN
RESTRICCIN

RENDIMIENTO
VARIANZA DEL PORTAFOLIO
VOLATILIDAD DEL PORTAFOLIO
A INVERTIR
A INVERTIR POR ACCIN
PRECIOS AL CIERRE
TTULOS
REALMENTE INVERTIMOS
CALCULO DEL VALOR EN RIESGO
PORTAFOLIO
AMXL
asureste
bmv
coca femsa
elektra
fomento eco
Gmodelo
Gaer pac

AMXL
0.011378002
-0.006875
-0.00566394
-0.022151899
0.002588997
-0.003873467
0.000648088
0.00388601
-0.002580645
-0.021345407
0.011235955
-0.011764706
0.019179894
0.018170019
-0.015933716
-0.008419689
-0.009797518
0.014511873
-0.001950585
-0.005211726
0.000654879
-0.009162304
0.011228534
-0.003265839
0.022280472
-0.005769231
0.001934236
0.001287001
-0.017352185
-0.013080445
-0.005301524
-0.001998668
0.004672897
-0.003322259
0.016
-0.014435696
-0.004660453
0.024080268
-0.001959504
-0.018324607
0.025333333
0.004551365
-0.000647249

asureste
-0.001654997
-0.007141035
0.028255844
-0.004996253
0.009791614
-0.001740428
0.002988792
-0.004221505
0.030548628
-0.011615245
-0.005386216
0.021415385
0.006265815
0.00526883
0.005241215
-0.000710985
0.001660145
0.001894164
0.005435425
-0.00493595
0.000354317
0.009917355
0.024082301
-0.02739726
-0.002816901
0.007886064
0.008408268
-0.012623046
0.005864415
0.001166045
0.000815281
0.011288258
-0.002301496
-0.000346021
0.011653398
-0.003991788
0.000572541
-0.000801099
0.010308098
0.021539508
-0.008989013
-0.008510638
-0.003388299

bmv
0.008463252
-0.001766784
0.000884956
0.016799293
0
0.008695652
0.028017241
0.009224319
-0.00166182
-0.026217228
-0.006410256
0.003870968
0.023136247
-0.029731993
0.003021148
0.003012048
0.024453024
0.002512563
0.011278195
0.007847997
-0.00204918
-0.000410678
-0.000821693
-0.021381579
0.01092437
0.005818786
-0.002066116
-0.002070393
0.016182573
0.011024908
-0.012520194
0.010224949
0.007287449
-0.004823151
0.009693053
-0.0212
0.002451982
-0.005707297
0.009430094
0.008935825
0.007246377
-0.00039968
0.009996002

coca femsa
-0.00534961
-0.00863571
0.006647818
0.013966905
-0.01706842
0.002056359
-0.014669
-0.00586239
0.007914339
0.003156274
0.001227841
0.007817889
-0.00851776
-0.00682672
-0.02988879
0.016320357
-0.00477832
0.008894136
0.005617101
-0.0132661
-0.00283041
0.00678073
0.010024278
0.003876871
-0.01004094
0.00397909
-0.0019428
-0.00731916
-0.00117656
-0.00588974
0.012007267
0.008742487
-0.00325002
-0.00916078
0.017080624
-0.00685617
0.006360534
-0.00262063
0.008191654
-0.00360264
-0.01984768
-0.00219763
0.008337922

elektra
0.002136074
0.020170234
0.0064446
-0.00241966
0.001230341
-0.009676151
0.001659174
-0.017194269
-0.036409078
-0.066016863
-6.40246E-05
-0.009916443
0.00513318
-0.015747145
-0.013743851
-0.02001657
-0.066864496
0.033322763
-0.071133596
0.027345667
0.023135515
0.024516187
-0.012797476
0.001740289
0.010139956
0.006308954
-0.00763838
-0.001572824
0.004409086
0.00452116
-0.009141182
7.92268E-05
0.020227627
-0.024321643
0.011044692
-0.01609306
0.009102627
-0.007796052
0.007759646
-0.013109208
0.000642742
-0.000731542
0.003463976

fomento eco
0.010513296
-0.02213382
0.000938771
-0.00427261
-0.0151753
0.004357067
0.00581949
-0.00094677
-0.00463304
-0.0266582
0.010542332
-0.01408905
0.022690084
-0.01706667
-0.02268041
-0.01576727
0.013763538
0.011573559
0.005280528
-0.01411687
0.002775003
0.010958601
0.022665061
-0.00342612
-0.00461968
0.006799784
0.000964837
0.00267752
-0.00341807
0.001393355
0.002996896
0.012378615
0.009802888
-0.0131524
0.010471758
-0.01350361
0.004456706
0.000528206
0.006863056
0.003880034
0.0089836
-0.02194844
0.023817085

-0.006476684
-0.003259452
-0.009156311
-0.000660066
-0.001981506
-0.011250827
-0.009370817
0.020945946
-0.011250827
0.009370817
0.019893899
-0.014954486
0.011221122
-0.001305483
0.001960784
0.019569472
0.001919386
0.004469987
0.004450095
0.008227848
-0.006277464
-0.001895136
-0.013924051
-0.002567394
-0.005791506
-0.001294498
0.023331173
-0.003166561
-0.001905972
0.012094208
0.000628931
-0.000628536
0.006289308
0.029375
0.010321797
-0.003004808
0.001205546
0.022275738
0.022968198
0.014392631
0.014755959
-0.005033557
0.048903879
-0.081993569
0.004086398
-0.003488372
-0.001750292

0.01337262
0.017893089
-0.003405845
-0.008709073
0.002780249
-0.018631474
-0.008136513
-0.001481144
0.005705157
0.001815294
0.005436014
0.003491777
-0.000897968
-0.011571734
0.026596954
0.004096546
-0.013783218
-0.013864043
0.00430839
-0.005644615
0.02270663
0.017650977
0.002509
0.012513602
0.00354648
0.011565646
0.017891171
0.000104004
0.011023295
0.006994446
0.01113381
0.009596929
-0.0005003
0.001701872
0.013791725
0.005421924
0.008726346
0.028771384
0.003023432
0.003485305
-0.012672487
-0.007701084
0.003449267
0.007734174
-0.003221527
0.005228137
-0.007092199

-0.005146477
0.006366892
-0.036773428
0.01272578
0.052695582
-0.02464382
0.004342677
0.000393082
0
-0.016502947
-0.001997603
0.011609287
0.005935892
0.001573564
-0.003142184
0.009850276
-0.004291845
0.005485893
0.001558846
0.005058366
0.015485869
0.043842928
-0.018261505
-0.007068452
-0.028100412
0.014263685
0.021284683
-0.010048381
0.013533835
-0.020771513
-0.003409091
-0.006841505
-0.014925373
0.003496504
0.006194348
0.001923817
0.017281106
-0.003775009
-0.013262599
0.039554531
-0.01256003
0.011223345
-0.001849797
0.016679022
-0.009478673
0.019138756
-0.001083424

-0.00273032
0.011498748
-0.01794138
-0.00850461
0.019617187
-0.00163577
0.009206523
0.000541167
0.002704373
-0.01017184
-0.005761
-0.00360191
0.011001965
-0.00069957
0.01392346
0.021327196
-0.00405619
-0.00543027
0.008341548
0.022185455
0.009049441
0.005103901
-0.00500544
0.003791193
-0.02469494
0.010053619
-0.00597213
0.020397567
0.001090354
-0.00341272
-0.0010929
0.010138585
0.010109033
-0.01536922
0.002105416
0.019850757
-0.00568303
-0.01235979
0.001229745
0.008308648
-0.00723703
0.004835799
0.01910645
0.017056668
0.014830215
0.004028954
-0.00414881

0.000631684
-0.004027777
0.000473147
8.92307E-05
0.001543554
-0.001915333
0.007765292
-6.19979E-05
-0.001620903
-0.002980917
0.008204234
0.005277883
-0.006119349
-0.003692449
-0.002260919
0.045605211
0.034649805
0.001708559
-0.00594671
-0.003734796
0.019905119
0.022631168
-0.007522564
-0.011513593
-0.018140259
0.038585368
-0.176586545
-0.144943625
-0.064057261
0.06063713
0.046093483
0.005240099
-0.01722814
-0.00745004
-0.026797494
-0.024664495
-0.048917805
0.001473749
-0.011711325
-0.018463829
-0.008065536
-0.021920881
-0.030960075
0.052818417
0.011826913
-0.015197799
-0.036235228

-0.00330852
-0.00487552
-0.01824247
-0.00212359
0.010108534
-0.00042136
0.002318474
0.015560929
-0.00186355
-0.01213567
-0.00251995
-0.00757895
0.034789987
0.005945059
-0.00203791
0.024504799
-0.0017939
-0.00389377
0.003107146
0.052458034
0.022120953
0.011796396
-0.01698338
0.011299963
-0.01837658
0.002728128
0.013228258
0.0075
-0.00165426
-0.01601767
-0.01085228
0.016551594
0.001488649
-0.00501672
0.001867414
0.01248835
0.010677467
0.021660554
-0.01451973
0.00793351
0.00178036
0.003086708
-0.00158523
0.02129448
0.016918153
0.010521583
-0.00444959

-0.010520164
0.00236267
-0.011196229
-0.001787843
-0.023283582
0.006723716
0.010321797
0.003004808
0.007789095
-0.003567182
0.001789976
0.010720667
0.000589275
-0.00942285
-0.033888228
0.014153846
-0.004247573
0.007921999
-0.004232164
-0.000607165
0.004860267
0.022370012
0.000591366
-0.006501182
-0.002379536
0.023255814
0.017482517
0.002863688
-0.003426613
0
-0.008022923
-0.006354708
0.000581395
0.001743173
0.008700696
0.004025302
0.004009164
0.001140901
-0.013675214
-0.003466204
0.016811594
-0.013112885
0.012131716
0.000570776
0.00855676
0.008484163
0.022560632

-0.022285714
0.010714981
-0.046838859
-0.012032356
-0.0161703
0.017268283
0.008487575
0.005069966
-0.001311542
0.00676836
-0.014248445
0.010484528
0.031731641
0.009958992
-0.005607115
-0.021291075
0.00645674
-0.016581129
-0.004716981
-0.01320964
-0.006846515
-0.017079946
0.006699466
-0.004055319
-0.003236584
-0.007227401
0.044629669
0.021512978
-9.88728E-05
0.008009493
0.012262115
0.010853765
0.001054549
0.025090979
-0.025784753
0.009397775
0.006175185
0.00915872
-0.02311003
0.002585959
-0.005063049
-0.00268843
-0.000192548
0.003466538
-0.003742443
-0.003852822
0.008799072

-0.013212533
-0.047054323
0.002408671
0.000800961
-0.058823529
0.032312925
0.028830313
0.013210568
0.018569735
0.008533747
0.004230769
-0.00382995
-0.015378701
-0.017180789
-0.01470004
-0.00766129
0
0.006501422
-0.003633428
0.000405186
-0.006885379
0.001223491
0.009368635
-0.008474576
0.035002035
0.040110106
0.015879017
-0.004838109
-0.014584892
0.024667932
-0.024814815
-0.02088872
0.006594259
0.001156069
0.012702079
0.001900418
0.006828528
-0.024868124
0.004636785
0.004230769
-0.001148985
0.00690184
-0.009520183
0.008842753
0.005335366
0.007960576
-0.018804062

-0.00792241
-0.00061958
0.061582972
-0.0224515
-0.00311981
0.005593288
0.004900013
0.011860833
0.011070591
0.008918618
0.045433864
-0.01069386
0.001948215
0.041711096
0.006683526
0.017704408
-0.01739641
-0.00622047
0.002768583
-0.00204069
-0.00090215
-0.00270889
0.012072192
0.015447009
-0.00264302
0.007478947
-0.00169511
0.0020493
0.000409022
-0.00484785
0.020953164
-0.00638114
-0.01793566
0.009720749
0.017912364
0.006821048
0.048391688
0.003040999
-0.03573169
-0.00825333
0.001868207
0.005424648
-0.08211094
0.023634582
-0.01387726
-0.01279874
-0.00073733

-0.067321887
-0.078997276
-0.103717351
-0.015805839
-0.000122861
0.010795534
-0.021638331
-0.030743561
-0.041937552
-0.000764599
0.004552846
-0.005465313
0.052828093
-0.071219423
-0.062679904
-0.05630066
0.08531645
0.029065617
0.002755094
0.002628926
-0.000315433
-0.037449712
-0.057755742
-0.019417265
-0.014856864
-0.079861346
0.16446097
0.107957649
0.01469445
0.021395471
-0.043047145
0.010246999
0.014779351
-0.006470862
0.013701716
-0.018219523
0.040528817
0.03148279
-0.021859076
-0.027431466
-0.019967122
0.014531268
0.012279626
-0.003376766
0.025172173
0.070357265
0.067746266

-0.00607848
0.009083551
-0.01426025
-0.01030741
-0.00831354
0.004237679
0.008072654
0.003640004
0.002992112
0.003073585
0.011896179
0.006501603
-0.00522078
0.003469134
-0.02251573
-0.00253922
0.009091736
0.004054419
-0.00906317
-0.00452776
0.007459292
0.002167043
0.017388954
0.008944385
0.014219257
-0.01029857
-0.00970619
0.005121413
0.013616797
0.007540302
0.020215054
0.022344014
-0.03595876
-0.00059885
0.018917994
0.015122238
0.00364148
-0.00016492
-0.00354639
-0.00215196
-0.00016589
-0.00282064
-0.03361065
0.015065427
-0.01314562
-0.01057064
0.003040042

-0.010479868
-0.00613155
0.00224341
0.012870733
-0.015469613
-0.008978676
0.020951302
-0.002218525
-0.008337966
-0.003363229
-0.007311586
-0.003399433
-0.007390563
-0.005154639
-0.00115141
-0.004610951
-0.010422698
0.002925688
-0.018669778
0.015457788
0.017564403
-0.001150748
-0.008064516
-0.0029036
-0.01456028
-0.017730496
-0.005415162
0.018753781
-0.002969121
0.007742704
-0.002955083
-0.001778305
0.005938242
0.00472255
-0.012338425
-0.001189768
0.005955926
-0.00473653
-0.018441404
-0.001212121
0.000606796
-0.001819284
-0.0018226
-0.010346926
0.011070111
0.003649635
-0.02

0.00335474
0.083397019
0.002821621
-0.006242856
0.029729251
0.015294724
-0.009055518
0.008625843
0.022184589
-0.017726972
-0.006999494
-0.009681529
0.000343024
-0.009772825
-0.001731452
0.004856474
-0.006731682
-0.001042662
-0.017569801
0.048782647
-0.006584501
-0.042997961
-0.012431185
0.009350836
-0.003919473
0.005365766
0.001956947
0
-0.010653409
0.00224336
0.005909213
-0.00329328
-0.010358993
-0.009294351
0.018763093
0.007420653
0.003549876
0.004333215
-0.002289337
-0.000529521
0.000971302
-0.006351447
-0.002574574
0.005429462
-0.006993626
0.003476865
-0.020522388

-0.037178996
-0.013136943
-0.027027027
-0.015339967
0.020210526
0.015270326
0.012601626
-0.013247692
0.032546786
0.000788022
0.002362205
0.004320503
-0.003910833
0.020416176
-0.019238168
-0.014515496
-0.007165605
0.028869286
-0.022213562
0.004384217
0.006349206
0.012618297
0.022975078
0.007232585
-0.009448224
-0.004196871
0.000383142
-0.015319801
0.003889537
-0.00116234
-0.001163693
0.005436893
0.001931248
0.001927525
0.006540977
0.020642202
0.016104869
-0.009952083
0.002978407
-0.021158129
-0.013272658
0.017678709
0.00755287
-0.015742129
0.008377761
0.006042296
-0.00487988

-0.00018447
0.00104551
0.011304294
0.005588968
-0.00465172
-0.07161933
-0.00313808
-0.00957503
0.005429744
-0.02417018
0.026726058
0.010517321
-0.01437585
-0.0125396
-0.00414383
-0.00342282
0.030507105
-0.00392106
-0.01154704
0.004978096
0.003698567
0.056655919
-0.0019305
-0.00910963
-0.01404194
-0.01315621
0.005695056
0.025611326
-0.00031372
0.001757359
0.004260385
-0.00318173
0.007072224
-0.00068361
0.00068408
-0.0081412
0.016854637
-0.00178692
-0.00154321
0.006491499
0.004545455
0.00678733
0.002186456
-0.00024241
-0.00812269
0.010450406
0.00254022

-0.024360727
0.011759589
-0.010890506
-0.014583971
-0.003855138
-0.021367311
0.040148799
0.028433805
-0.011544667
-0.003343793
-0.020320873
-0.012302598
0.010878317
-0.00086155
0.004441624
0.013168764
-0.004780176
0.007694656
-0.013677666
-0.005010344
0.0027452
0.046978018
-0.026813758
-0.005214792
-0.014160141
-0.01035925
-0.012793841
-0.020775256
-0.027367315
-0.030524243
-0.028106748
0.011260886
-0.026055952
-0.01745987
-0.024324066
-0.007324429
0.025094697
0.003002309
-0.00094021
0.031459466
0.004431617
0.013124965
-0.01491281
-0.004625158
0.002836509
-0.010178827
-0.016769439

-0.00822653
0.005238802
0.006688092
0.004572908
-0.00395087
-0.02026386
0.016546383
0.023982684
-0.00667963
-0.03132448
0.023286467
-0.00575354
-0.00975989
-0.00584387
0.006141428
-0.00244158
0.002010489
0.005059757
-0.01458207
0.000176165
-0.00317041
0.003180493
-0.00616469
-0.00017723
-0.0214482
-0.01666516
-0.0028553
0.015241086
-0.0010918
0.004554149
0.009339015
0.003054258
-0.00420921
0.01843691
-0.00203108
-0.00097337
0.006908769
-0.01293103
0.005079761
0.001862032
0.008584831
0.012460512
0.007540302
0.012817204
-0.00331238
0.006902429
0.004570074

0.008658009
0.009196812
-0.013973269
0.012939002
0.009124088
-0.009041591
0.00243309
0.004247573
-0.008459215
0.007312614
0.021778584
-0.007696862
-0.001789976
-0.002988643
0.001798561
-0.004787552
0.010823812
0.004164188
-0.004146919
0.01189768
-0.003527337
-0.005899705
0.000593472
0.004744958
-0.020070838
0.006024096
-0.002994012
-0.003603604
0.002411091
-0.00420926
0.003019324
-0.008428657
-0.025500911
-0.013084112
-0.006944444
-0.00317864
0.000641849
-0.008338679
-0.003880983
-0.001298701
-0.00390117
0.010443864
0.01744186
-0.004444444
-0.010841837
-0.007736944
-0.001949318

-0.004353741
-0.004919377
0.01528884
0.008566276
0.010013411
0.00672745
0.019607843
-0.004743015
0.000173295
0.030581305
0.003950908
-0.018672025
-0.000938567
0.004782646
-0.006544836
0.001540041
0.01905006
0.009724202
0.030386052
0.039400532
-0.01379845
-0.0019651
0.034023785
-0.012110595
0.01079414
-0.012738368
-0.008730588
0.015120811
-0.025568182
0.011189032
-0.002026027
0.043257594
-0.015118629
0.013222889
0.029250731
-0.02412009
-0.005600358
-0.018998273
0.026561543
-0.015360525
0.01294964
0.001345694
0.016499925
-0.00874036
0.002963841
0.014406028
-0.006772995

0.001508865
-0.006026365
-0.004547177
-0.001950958
0.019164431
-0.001880406
0.011680482
0.04283054
-0.001785714
0.037209302
-0.004484305
0.003465003
-0.017955801
-0.00140647
0.00915493
0.015701326
0.015115081
0.008460237
-0.004026846
-0.008086253
-0.026494565
-0.014654571
0.014872521
0
0.004884857
0.014930556
-0.008210742
-0.02483615
0.025468695
0.01690238
-0.001356852
0.012228261
-0.026174497
-0.031357684
-0.00604767
0.014316392
-0.011291461
-0.030692363
0.019145803
0.01300578
-0.008915835
0.008996042
0.02211127
-0.005931612
0.001404001
-0.008061689
0.009187279

-0.00211149
0.003022792
-0.00036164
-0.00813989
0.007781155
0.004524068
0.012790488
0.007292778
-0.00453234
0.006859035
0.014035706
-0.01517345
-0.00523375
-0.00892646
0.015150611
0.00246783
0.004513217
0.009744428
0.016469229
-0.00682206
-0.00635375
-0.0074313
-0.00365641
0.002912565
-0.02549805
-0.00685421
0.017403829
-0.00755029
-0.00249629
0.009831377
-0.00348124
-0.01332228
-0.01536246
0.000426621
-0.00341151
0.01754386
0.020485402
-0.00247248
-0.01032753
0.010017889
0.017652615
0.007483901
-0.00570079
0.00191116
0.015606936
-0.00068298
-0.00290466

-0.030975143
0.004439621
-0.003084176
0.01875936
0.024352031
-0.002889027
0.013199258
0.01657851
0.015848502
0.012614928
-0.000339595
-0.019989272
0.000766256
-0.008568199
0.001029715
-0.000128582
0.0012125
0.021816914
-0.00799095
-0.025179661
-0.001485553
-0.006415979
0.008010931
0.00755733
-0.002893369
0.013714074
-0.007384178
-0.008320782
-0.000592713
0.009563171
-0.017898776
0.00155146
-0.009555626
-0.015168931
0.00195163
-0.010502998
0.000694766
0.000520713
-0.013897724
0.002619336
0.002982921
0.002740791
0.017330283
0.005049543
0.001687364
0.000851724
0.005408574

-0.00505476
0.001778154
-0.00431071
-0.01086587
0.013302437
0.00415008
-0.00506073
0.002288912
-0.00583608
0.017185639
0.019739043
-0.00360892
-0.0077379
-0.00514352
0.002251501
-0.00249605
-0.00775711
0.032531944
0.007897094
-0.00072698
-0.00339504
-0.01062535
-0.00122971
-0.00968563
-0.01118939
-0.00067058
0.016020802
-0.01444729
0.027695756
0.002204885
-0.0060924
-0.0057892
-0.00316835
0.003006615
0.001199041
0.031736527
0.016250725
-0.00709798
-0.00205423
0.005846027
0.004666012
0.018821804
0.011036468
0.003401361
0.006779661
-0.00681231
-0.00496689

0.006510417
-0.01164295
-0.002617801
-0.007874016
-0.020502646
0.002025658
-0.001347709
0.018218623
0.009277667
0.005909389
-0.009791123
-0.007251154
0.000664011
-0.00796284
-0.008026756
0.012811868
-0.011318242
0.003367003
-0.002684564
0.009421265
-0.006666667
0.000671141
0.010060362
0.027888446
0.005167959
0.001285347
-0.003851091
0.003221649
-0.001926782
0.001930502
0.004495825
0
-0.00831202
0.003223727
0.000642674
0.011560694
0.002539683
0.001899937
0.008217446
0
0.001253918
0
0
0.01377583
-0.019765287
-0.00063012
-0.000630517

-0.007845725
-0.017293622
-0.004512296
0.014202614
0.012886406
0.021841447
-0.000359842
0.003887689
0.014343087
0.000777715
0.024867538
-0.014958296
0.027501749
0.006197644
-0.012318939
-0.013089364
0.007568919
-0.001240524
0.00538228
-0.002333562
0.007154651
0.027459016
0.022603377
0.001365232
-0.023761605
-0.00126355
0.008922626
-0.006665787
0.008504418
-0.00131761
0.019988126
0.001810891
-0.021755972
0.011680855
-0.008219178
0.015259142
-0.003109614
-0.011632441
0.003090275
0.002294179
-0.005493428
-0.00651016
0.009663754
-0.000721122
0.023551794
-0.009678246
-0.006925118

0.015056022
-0.015867541
0.048370137
0.002340354
0.028685791
0.015888457
0.014682413
-0.020132117
0.02247191
0.024489796
-0.015629789
0.009339975
0.000925355
-0.001848998
0.00339611
-0.012307692
-0.004984424
0.000313087
-0.003755869
-0.009425071
0.033618776
0.044492176
-0.020857814
-0.01050105
0.006367495
0.00542332
0.005693737
0.000297974
0.028894847
-0.0193978
-0.015057573
-0.003896882
0.010833584
-0.000595415
0.009830206
-0.012094395
-0.01492983
-0.029402849
0.006870706
-0.00248139
0.009639303
-0.001231906
-0.00431699
-0.000309693
0.016109046
-0.036890244
-0.03070592

0.003141601
0.059161827
-0.00838665
-0.00471673
0.004248829
-0.0013018
0.019986965
0.008519702
-0.00454065
-0.01538135
0.012335704
-0.01117437
0.017919604
0.005233665
0.002787273
-0.00802391
0.009516257
-0.00706991
0.003270042
0.001997687
0.003882476
0.016671893
-0.0026217
0.001546232
-0.01024084
-0.00270369
0.013555081
-0.00473227
0.016331593
0.002186626
0.000761112
0.006033565
-0.00473743
0.012456958
0.00010003
-0.00070014
0.000800721
-0.00635064
0.004881486
0.016676683
0.010689129
-0.01237937
-0.0071062
0.000596421
0.002731969
-0.00396295
-0.0086537

0.002783786
0.022752424
0.000146719
-0.00045843
-0.008347245
0.021534022
0.007569995
-0.005356244
-0.008005349
0.009709445
0.002543841
0.004606885
-0.000501567
-0.002096887
0.000107759
0.004884531
-0.003770685
-0.000269073
-0.007751382
-0.007649186
0.002788053
0.006632746
-0.002924452
0.004091757
0.009268108
0.072266986
0.005881569
-0.012655083
-8.38828E-05
-0.026089729
-0.010491498
0.03175598
-0.002834869
-0.004332081
-0.001325674
0.012882914
-0.005998286
-0.000760649
-0.000101497
0.021045864
0.003926897
-0.008021126
-0.013376814
0.018971332
-0.00178734
-0.009682179
-0.01911841

-0.00174313
0.005317882
0.012316438
0.000155982
-0.01466001
0.007834758
0.006124853
0.018184656
-0.02598498
-0.01896592
0.010829456
0.003491786
0.019533412
-0.00798945
-0.00125108
0.008533626
0.003337991
-0.00611219
-0.00264674
0.01966906
-0.01018065
-0.00154667
0.009449307
-0.00728919
0.002550626
0.004163133
0.013435701
0.009924242
0.007051234
0.00320298
0.0001485
0.004751299
-0.00531993
0.003639875
-0.00118422
0.021711745
0.003481288
-0.00404741
0.004716981
0.006211629
0.008326753
0.009824162
-0.03214663
0.019375046
-0.00114327
-0.00121611
-0.00365277

0.008832808
-0.001876173
-0.008145363
-0.104864182
-0.012702893
0.020014296
0.002102313
0.011188811
-0.022821577
0
-0.012738854
-0.022939068
-0.001467351

ATRIZ DE CORRELACIONES
AMXL
1
-0.021720517
0.083836235
-0.031038921
0.029993123
0.067838074
-0.030981565
-0.048132205
1

-0.018508863
0.004648074
0.008592201
0.020183486
-0.016765159
0.003005161
0
-0.00254022
0.006921771
0.016083009
0.025912688
0.005723529
0.004020784

-0.006588043
-0.016630874
0.006079983
0.004671355
0.010509213
0.010605179
0.006042449
0.006729588
-0.006701315
-0.016050338
-0.109311949
-0.01637519
-0.01249073

0.000143771
-0.00129375
-0.00244692
0.0189741
-0.00594732
0.0002849
0.003346625
0.017103115
0.005233045
-0.00589991
0.012847368
0.015028264
-0.01297202

asureste
bmv
coca femsa
elektra
-0.021720517 0.083836235 -0.03103892 0.029993123
1 0.093258653 -0.06670742 0.122405446
0.093258653
1 0.077067614 0.057849042
-0.066707419 0.077067614
1 -0.058856118
0.122405446 0.057849042 -0.05885612
1
0.051987476 0.121991458 0.42121645 0.020885732
0.061927666 -0.034466248 0.121514951 -0.008798864
0.281487018 0.138465153 -0.03897889 0.106378914

fomento eco
0.067838074
0.051987476
0.121991458
0.42121645
0.020885732
1
0.123313632
-0.01271598

-0.006858263
-0.002959553
-0.004617414
-0.004970179
0.010989011
-0.005599473
-0.001987413
0.001991371
-0.004637297
-0.001663894
0.005
-0.000995025
0

0.003963277
-0.01154307
0
0.00950407
0.009915369
0.003768533
-0.00217359
0.004901233
0.017390876
0.005617161
-0.0021669
0.000868642
0.006364513

ATRIZ DE VARIANZA COVARIANZA

AMXL
asureste
bmv
coca femsa
elektra
fomento eco
0.000186377 -4.41651E-06
1.88463E-05 -6.2117E-06 1.26498E-05
1.1052E-05
-4.41651E-06 0.000221832
2.28718E-05 -1.4564E-05 5.63219E-05 9.24018E-06
1.88463E-05
2.28718E-05 0.000271142 1.86027E-05 2.94279E-05 2.39716E-05
-6.21168E-06 -1.45644E-05
1.86027E-05 0.000214888
-2.6654E-05 7.36853E-05
1.26498E-05
5.63219E-05
2.94279E-05 -2.6654E-05 0.000954396 7.69987E-06
1.1052E-05
9.24018E-06
2.39716E-05 7.36853E-05 7.69987E-06 0.000142409
-7.4663E-06
1.62818E-05 -1.00184E-05 3.14442E-05
-4.7984E-06 2.59768E-05
-9.17023E-06
5.85084E-05
3.1819E-05 -7.9741E-06 4.58636E-05 -2.1177E-06
0.013652014
0.000186377

0.014894027
0.000221832

0.016466387 0.014659052
0.000271142 0.000214888

0.030893298 0.011933542
0.000954396 0.000142409

-0.000316131
AMXL
10.00%
0.5
0.1

0.002532601
asureste
30.00%
0.5
0.1

0.001127047 0.002045792 -0.002708258 0.002073531

bmv
coca femsa
elektra
fomento eco
10.00%
10.00%
10.00%
10.00%
0.5
0.5
0.5
0.5
0.1
0.1
0.1
0.1

-3.16131E-05
0.0000566
0.007526434
5,000,000.00
500,000.00
13.61
36737
4999576.16

0.000759783

1,500,005.00
162.31
9241

0.000112705 0.000204579 -0.000270826 0.000207353

500,000.00
30.12
16600

500,000.00
208.72
2395

500,000.00
505.98
988

500,000.00
145.33
3440

ALCULO DEL VALOR EN RIESGO VaR:perdida mxima esperada en el valor del portafolio en un lapso de tiempo X
95%
99%
PORTAFOLIO -61894.16377
AMXL
-11227.78253
-15879.6671
asureste
-36747.86438 -51973.20586
bmv
-13542.3982 -19153.27222
coca femsa
-12055.99765 -17051.02754
elektra
-25407.47637 -35934.27869
fomento eco
-9814.465102 -13880.78529
Gmodelo
-14517.85621 -20532.88109
Gaer pac
-11477.44351 -16232.76738

Gmodelo
-0.00090406
0.00203597
-0.00169319
0.00293985
-0.01826381
0.00413413
0.02287283
-0.02113148
-0.00148487
-0.03145733
0.0062596
-0.01431925
0.00476304
0.00023702
-0.00900474
-0.01626016
-0.02734565
-0.00662252
0.00515723
-0.00025028
0.0076355
0.00360248
-0.00866444
0.01748033
0.00147257
-0.01641956
-0.01245795
0.00580295
0.0274677
0.02807617
-0.00985514
0.00551625
0.01347645
-0.02788892
0.00871565
-0.00084003
-0.00012011
0.03159159
-0.02049371
-0.00844032
0.00683371
0.00083353
-0.0015467

Gaer pac
0.008680923
-0.01238455
0.002975558
0.011231193
0.001047779
0.000837346
0.003137419
-0.01918265
0.003826531
-0.00444727
0.007232504
0.002745512
0.01221567
0.000832293
0.007068607
0.000825764
-0.00866337
-0.00166459
0.017924135
-0.00511876
-0.00679152
0.012225445
0.00962129
-0.0052717
-0.00305748
-0.0085872
-0.00989895
0.004582379
0.014928468
-0.01797753
-0.00395257
0.016081871
-0.00061665
-0.01110654
0.006239601
-0.00806118
0.015628256
0.005129257
0.000408247
0.00979392
-0.02182259
-0.00743648
0.008324662

cemex
0.006711409
0.02
0.013071895
-0.018064516
-0.024967148
-0.016172507
0.009589041
0.029850746
0.018445323
-0.012936611
0.007863696
-0.00520156
0.070588235
0.037851038
-0.005882353
-0.007100592
-0.003575685
0.023923445
0.026869159
-0.014789534
0.004618938
0.014942529
0.030577576
0.096703297
0.039078156
0.008678881
0.024856597
0.008395522
-0.004625347
0.006505576
-0.028624192
0.005703422
0.020793951
0
0.006481481
-0.030358786
-0.021821632
-0.017458778
-0.067127345
0.053968254
-0.019076305
0.005117707
0.00712831

bimbo
-0.00035125
0.01932537
0.01240951
-0.00340483
-0.01776563
0.0013913
0.00868357
0.00550964
0.00068493
-0.02498289
0
-0.000702
0.02142606
0.02579092
-0.02815957
-0.00758882
-0.01147028
0.00879044
0.01045661
-0.00793377
-0.00452017
0.01292351
0.01206897
0.01908007
0.02006018
-0.01999344
-0.0173913
0.00170184
0.0030581
0.01151762
-0.01674481
0.02111717
0.00066711
-0.00366667
0.00301104
-0.02768512
0.00308748
0.00478796
0.00714772
-0.0162217
-0.00171762
-0.00344116
0.0089779

PORTAFOLIO
0.5
0.00318008
0.01966268
0.0127407
-0.01073468
-0.02136639
-0.0073906
0.00913631
0.01768019
0.00956513
-0.01895975
0.00393185
-0.00295178
0.04600715
0.03182098
-0.01702096
-0.00734471
-0.00752298
0.01635694
0.01866288
-0.01136165
4.9385E-05
0.01393302
0.02132327
0.05789168
0.02956917
-0.00565728
0.00373265
0.00504868
-0.00078362
0.0090116
-0.0226845
0.01341029
0.01073053
-0.00183333
0.00474626
-0.02902195
-0.00936708
-0.00633541
-0.02998981
0.01887328
-0.01039696
0.00083828
0.00805311

-0.00357483
0.0041856
0.00047636
-0.0049994
0.00945089
0.02702062
0.02457881
0.00056313
-0.00607834
0.01812005
-0.01612903
0
0.00282646
-0.00124014
0.0044023
0.01213756
-0.00644015
0.00089405
-0.00591782
0.00202179
0.04259612
0.02515859
-0.01678028
-0.01109333
-0.02329846
0.00011044
0.00397527
-0.00120985
-0.00242264
0.01545424
-0.00858789
0.00252193
0.02187466
0.01862357
0.02710938
0.0027546
-0.01163908
-0.00010804
-0.00605078
0.00217415
-0.00282026
0.04046557
0.01317303
0.0072232
-0.0206946
-0.00638142
-0.02547905

-0.00103199
0.002892562
-0.01112485
-0.00020833
0.001875391
0.004575707
-0.00372671
0.000415628
0.018903199
0.012028542
-0.00725222
0.001420455
-0.01013171
0.010849539
0.001620089
0.010917913
0.0054
-0.00139248
-0.0310757
-0.02796053
0.004864636
0.01894338
-0.00454452
0.007677941
-0.00226524
0.008462332
0.005525993
-0.00223896
0.011627907
0.021375277
-0.00217177
0.004550851
-0.01201497
0.006180223
0.010699425
0.00842972
0.003304821
0.010463089
-0.03068073
-0.01246291
-0.00320513
-0.00020096
0.004422111
0.012207324
-0.01878213
0.013499899
-0.00914513

0.037411527
-0.004873294
-0.043095005
0.004094166
0.033639144
-0.001972387
-0.023715415
0.020242915
-0.00297619
-0.011940299
-0.037260826
0.038702929
0.040281974
-0.021297193
0.002967359
0.00591716
0.013490196
-0.012072435
0.00610998
-0.002024291
0.005070994
-0.021190716
-0.019587629
-0.016824395
-0.037433155
0.011111111
0.017582418
-0.032397408
-0.013392857
0.031674208
-0.012061404
-0.015538291
0.004509583
-0.008978676
0.010192525
0.060538117
-0.002114165
-0.00529661
0.001064963
-0.023404255
-0.029411765
-0.008978676
0.029445074
-0.00110011
-0.003303965
0.003314917
-0.023127753

0.01608487
0
-0.0171775
0.00445511
-0.00034118
-0.00307167
0.01643273
-0.0023577
0.00506415
-0.00638226
-0.00338066
-0.00474898
0.00204499
0.00612245
-0.0020284
0.01422764
-0.02004008
0.00852079
0.00642109
0.00201478
0.0211126
0.00459468
-0.01372101
0.0046373
-0.0102209
0.01532312
-0.00492126
0.00098912
0.00889328
0
0.0180387
0.01514175
0.00190416
0.02407349
-0.00185586
-0.00619771
-0.00935454
-0.03273528
0.01008786
-0.00386598
-0.01164295
0.00425393
0.0192245
0.02941176
-0.01614907
-0.01546717
-0.01538955

0.0267482
-0.00243665
-0.03013625
0.00427464
0.01664898
-0.00252203
-0.00364134
0.00894261
0.00104398
-0.00916128
-0.02032074
0.01697697
0.02116348
-0.00758737
0.00046948
0.0100724
-0.00327494
-0.00177582
0.00626553
-4.7582E-06
0.0130918
-0.00829802
-0.01665432
-0.00609355
-0.02382703
0.01321711
0.00633058
-0.01570414
-0.00224979
0.0158371
0.00298865
-0.00019827
0.00320687
0.00754741
0.00416833
0.0271702
-0.00573435
-0.01901595
0.00557641
-0.01363512
-0.02052736
-0.00236237
0.02433479
0.01415583
-0.00972652
-0.00607613
-0.01925865

0.00043215
-0.01673866
-0.00593081
-0.03447133
0.00869665
0.00669314
0.00067613
-0.00123874
0.06302853
-0.00922783
-0.00749384
0.0366735
0.04130684
-0.00559552
0.00462219
-0.01590318
-0.02357963
0.02654315
0.00689515
0.02366566
-0.0029513
-0.01391219
-0.0020012
0.02556647
-0.04477466
-0.01760311
0.02302323
-0.00916497
-0.02189106
0.02921089
0.19315978
-0.0358518
0.00638978
0.0382716
0.00186852
0.00127162
0.00584201
-0.00260943
0.02261794
0.00090782
-0.00272098
-0.00041339
-0.00264682
0.00481008
-0.00973919
-0.00225038
-0.00718403

0.010433387
-0.01012708
-0.03831494
0.003337505
-0.0012474
0.006452956
0.006618407
0.003081981
0.010856206
0.00579827
0.002706642
0.010589701
0.007602219
0.035277325
-0.00571203
-0.0001981
0.001783238
-0.00079114
-0.00296912
0.002580901
-0.01920792
0.002624672
-0.00362465
-0.0222312
-0.01178173
0.034302447
0.016380182
0.001790688
-0.00139027
0.010938743
-0.00452489
0.000592885
0.03061426
0.013031813
-0.00132425
-0.02822504
0.013840156
0.007498558
0.001717557
-0.00171461
-0.00515267
-0.00690581
0.003476917
-0.0078922
0.002910361
0.005223447
0.000577367

-0.060879369
-0.051620648
-0.034177215
-0.002621232
-0.060446781
0.068531469
0.005235602
0.006510417
-0.010349288
0.003921569
0.01171875
0.05019305
-0.045343137
0.029525032
-0.08478803
-0.006811989
0.002743484
0.034199726
-0.006613757
0.009320905
-0.026385224
0.005420054
-0.039083558
0.03085554
0.038095238
0.005242464
0.04041721
-0.001253133
-0.030112923
0.02457956
0.077020202
0.004689332
0.001166861
0.022144522
0.022805017
0
-0.002229654
-0.017877095
0
-0.001137656
-0.030751708
0.004700353
0.019883041
0.009174312
0.027272727
-0.009955752
-0.001117318

-0.00944318
-0.01282051
0.00599401
-0.01688183
-0.02188552
0.0020654
-0.00171762
-0.00068823
0.01549587
0.00576467
-0.01888065
0.02886598
0.001002
0.03903904
-0.01156069
-0.01299545
-0.0164582
-0.00970549
-0.00405542
0.01798439
-0.014
0.0040568
0.00976431
0.01667222
0.01639882
-0.00645369
0.00714518
-0.00322477
-0.0048528
0.00877763
-0.02739285
0.02220013
0.02333874
0.01520431
0.02184087
-0.00549618
0.01995702
-0.01173992
-0.03259214
0.00944584
0.0040549
0.00497049
0.00309119
-0.01510015
-0.00500626
0.02389937
-0.004914

-0.03516127
-0.03222058
-0.0140916
-0.00975153
-0.04116615
0.03529844
0.00175899
0.00291109
0.00257329
0.00484312
-0.00358095
0.03952951
-0.02217057
0.03428204
-0.04817436
-0.00990372
-0.00685736
0.01224712
-0.00533459
0.01365265
-0.02019261
0.00473842
-0.01465962
0.02376388
0.02724703
-0.00060562
0.02378119
-0.00223895
-0.01748286
0.0166786
0.02481368
0.01344473
0.0122528
0.01867442
0.02232295
-0.00274809
0.00886368
-0.01480851
-0.01629607
0.00415409
-0.01334841
0.00483542
0.01148712
-0.00296292
0.01113323
0.00697181
-0.00301566

0.00016828
0.0085808
0.00392026
0.01694915
0.00800654
-0.00705139
-0.01330504
-0.00885175
0.00058426
0.00033367
0.00700467
0.00041404
-0.01026405
-0.00242536
-0.00016767
0.00125776
-0.00728582
0.00092796
0.0032027
0.00058809
0.00125945
-0.00192872
-0.00285666
0
0.00834176
-0.00735356
0.00387238
0.00327044
0.0020896
-0.00125115
0.008769
0.00107625
-0.01273569
0.00100519
-0.00167364
-0.0015088
-0.00629617
-0.00388612
0.00466457
-0.00734425
0.00204099
-0.01527625
-0.0089632
0.00626141
0.0019013
0.00232899
-0.00034423

-0.00192345
0.002312584
0.017496635
-0.01927438
-0.00327553
-0.00115987
0.005806077
0.007889167
0.002100038
-0.00400076
-0.00535578
-0.00692308
0.005228505
-0.00134849
-0.00115741
-0.00309
-0.00154979
0.004268529
-0.02009274
0.016167192
0.005044626
-0.02528958
0.013666072
0.008010942
0.008141113
0.000384541
0.009225447
-0.00209484
-0.00667939
0.000768492
0.000383951
0.002110919
-0.00325546
0.012295869
0.013285253
-0.00805394
-0.00679758
0.024904943
-0.00463736
-0.02143123
-0.00685584
0.0042186
-0.0007638
0.009936939
-0.00454115
0.033263638
-0.0303532

-0.031319911
0.032332564
0.059284116
-0.026399155
-0.006507592
-0.004366812
0.043859649
0.034663866
-0.029441624
-0.029288703
0.003232759
0.012889366
0.007423118
0.022105263
-0.01853759
0
-0.002098636
0.030494217
-0.009183673
0.008238929
0.015321757
0.023138833
0.012782694
-0.02038835
0.016848365
0.041910331
-0.023386342
0.019157088
-0.019736842
-0.005752637
-0.009643202
-0.013631938
-0.03751234
0.016410256
-0.004036327
0.013171226
0.035
0.011594203
-0.013371538
0.012584705
0.030592734
0.022263451
-0.038112523
0.014150943
-0.002790698
0.026119403
-0.003636364

-0.01234568
-0.0171875
-0.00413355
0.00478927
-0.00953289
0.00128329
0.00544697
0.02676864
0.01396648
0.0137741
-0.00452899
-0.01213224
-0.00184219
-0.0003076
0
-0.012
-0.0105886
-0.01731193
-0.01505445
0.00130081
0.03182852
-0.01762669
-0.0128164
-0.00032457
-0.01590909
0.01550643
-0.01072125
0.008867
-0.00976562
0.00394477
-0.0091683
-0.00892267
-0.04301434
0.02752613
-0.00610376
-0.00272944
0.02805337
0.01264559
0.00558659
-0.00882353
0.00956149
0.00163292
0.00815129
-0.00743855
0.01010101
0.00516129
0.00096277

-0.02183279
0.00757253
0.02757529
-0.01080494
-0.00802024
-0.00154176
0.02465331
0.03071625
-0.00773757
-0.0077573
-0.00064811
0.00037856
0.00279047
0.01089883
-0.0092688
-0.006
-0.00634362
0.00659114
-0.01211906
0.00476987
0.02357514
0.00275607
-1.6855E-05
-0.01035646
0.00046964
0.02870838
-0.01705379
0.01401204
-0.01475123
-0.00090393
-0.00940575
-0.0112773
-0.04026334
0.02196819
-0.00507005
0.00522089
0.03152668
0.0121199
-0.00389247
0.00188059
0.02007711
0.01194819
-0.01498062
0.0033562
0.00365516
0.01564035
-0.0013368

-0.00034435
0.0009473
-0.00318334
0.00267564
-0.0040458
0.0028522
-0.00137895
0.00103564
-0.00215536
-0.00699844
0.00687375
0.00414794
-0.00731497
0.00026008
0
-0.00546022
0.00017429
-0.00034852
-0.00148174
0.00305517
0.00382908
-0.00312094
0.00017393
-0.0001739
0.00130446
-0.00251867
0.01262516
-0.00507309
-0.00267911
0.00415945
-0.00276148
-0.00623053
-0.00687914
0.00736519
-0.0008704
0.00679502
0.00077875
0.00449594
0.00783267
-0.00222051
0
0.00136951
-0.00102573
-0.01309147
0.00745622
-0.00266781
0.00405557

-0.02750901
0.023410066
0.007243614
0.027819833
0.000368256
0.029593079
0.007557604
-0.00622027
-0.00681149
0.000926784
0.008703704
0.021663301
0.009703504
0.005872931
-0.007431
-0.00962567
0.047336213
0.029902045
0.032204238
-0.02004526
-0.00098977
-0.01122853
0.012859051
-0.0075845
0.008805449
0.006422925
-0.00838105
0.0163143
0.027518428
-0.0095648
0.003701915
0.029345734
-0.00794516
0.001099246
0.009411765
-0.01522922
0.004576298
-0.00958216
-0.00808882
0.028301887
0.029855388
0.012532085
0.018490904
-0.04421669
-0.01547181
0.019138012
0.012061069

-0.004562044
-0.010999083
-0.018535681
-0.033050047
0.036132813
0.009425071
0.014939309
0.010119595
-0.003642987
0.044789762
0.018372703
-0.013745704
-0.017421603
-0.009751773
0.024171889
-0.006993007
-0.003521127
0.044169611
-0.00676819
0.00681431
-0.020304569
0.007772021
0.005141388
0.019607843
0.00083612
-0.015037594
0.003392706
-0.003381234
0.006785411
0.030328559
-0.031071137
-0.004219409
-0.006779661
-0.007679181
-0.015477214
-0.001746725
0.011373578
-0.024221453
0.004432624
-0.002647838
0.043362832
0.002544529
0.004230118
-0.00505476
-0.00084674
-0.007627119
0.007685739

-0.004168
-0.00096587
0.00128908
0.0083682
0.01180977
0.01072555
-0.00468165
0
-0.0056444
-0.00851466
0.01590331
-0.00500939
0.0034613
-0.01097523
-0.00729233
0.00383264
0.00159084
0.02382465
0.02295998
-0.00454959
-0.00670323
-0.00429448
0.00400493
-0.00981896
0.00960645
-0.0092081
-0.00805452
-0.02435978
-0.02368758
0.04163934
-0.02832861
-0.00356333
-0.01495449
0.01320132
-0.01074919
-0.00098782
0.00494397
0.01344703
-0.00873786
0.01860921
0.00352564
0.00415203
0.00127226
-0.00730623
-0.01344
-0.01297438
-0.01051594

-0.00436502
-0.00598248
-0.0086233
-0.01234092
0.02397129
0.01007531
0.00512883
0.0050598
-0.00464369
0.01813755
0.01713801
-0.00937755
-0.00698015
-0.0103635
0.00843978
-0.00158018
-0.00096514
0.03399713
0.00809589
0.00113236
-0.0135039
0.00173877
0.00457316
0.00489444
0.00522128
-0.01212285
-0.00233091
-0.0138705
-0.00845108
0.03598395
-0.02969987
-0.00389137
-0.01086707
0.00276107
-0.0131132
-0.00136727
0.00815877
-0.00538721
-0.00215262
0.00798068
0.02344424
0.00334828
0.00275119
-0.00618049
-0.00714337
-0.01030075
-0.0014151

-0.00111722
-0.00309731
0.00543713
-0.00437768
-0.00577636
-0.00199445
-0.00538709
-0.00052415
-0.00559392
-0.00087897
-0.00967714
0.00568535
0.00264994
0.00493349
-8.7666E-05
0.01122216
0.00632911
0.00422159
0.00163006
0.00077088
-0.00701814
-0.00680917
0.00095461
-0.00381481
-0.00426458
-0.0017481
-0.00446546
0.00167106
0.00166828
-0.00552244
-0.00784487
0.00675195
-0.00458878
0.00576241
-0.00149846
-0.00697387
0.00808961
-0.00458554
0.01665485
0.00688393
0.0012116
0.00302533
-0.06764909
-0.00166374
0.01425794
0.0109539
0.00595937

-0.0066375
0.006681853
0.016141198
-0.00712589
0.00194378
0.008058499
0.009178386
-0.01085521
0.005635474
-0.00368677
0.026198934
0.032453483
-0.00321319
0.004765242
-0.00139489
0.014387484
0.016937483
-0.01178064
-0.00082214
0.007131103
0.001770153
0.043903765
-0.015625
-0.01402116
-0.02092836
-0.00411072
0.015134838
0.020466251
-0.00358613
0.011063716
-0.00791035
0.041594684
-0.01798928
0.011692867
0.011557724
-0.00241209
-0.00725375
0.008716831
-0.00038124
0.008009153
-0.00933283
-0.00254615
0.01110402
0.003155769
-0.00465584
0.016940582
0.00397812

-0.005932203
-0.017902813
0.013020833
-0.005141388
-0.001722653
0.006039689
-0.000857633
-0.006008584
0
0.004317789
0.008598452
0.046888321
0.011400651
0.028985507
-0.00312989
-0.003924647
-0.001576044
-0.002367798
0.000791139
0.000790514
0.003159558
0.04488189
-0.008289375
0.004559271
0.007564297
-0.000750751
0.009767092
-0.005952381
-0.003742515
-0.014274981
-0.009908537
0.010777521
-0.00990099
0.011538462
0.009125475
-0.008289375
0.020516717
0.017125838
-0.002928258
0.007342144
0.034985423
-0.021830986
-0.001439885
-0.000720981
-0.015873016
0.012463343
-0.041274439

0.01195616
0.00098457
0.01606557
-0.00290416
-0.00744337
0.02249755
-0.00382653
0.00736236
0.01429933
0.00125313
-0.00187735
0.01598746
0.01789571
-0.00181873
0.00455512
-0.01481258
0.01166002
0.00788596
-0.00782426
-0.00606612
0.021361
0.01015835
-0.00118308
0.01006811
-0.00820874
-0.00443393
-0.01068884
-0.0285114
0.00648749
-0.00521793
0.01542734
-0.00060772
-0.00121618
0.00182648
-0.00303859
0.01005791
0.004828
0.0015015
0.00029985
0.0014988
0.00209518
-0.00567503
-0.01231601
0.00304136
-0.00060643
-0.00303398
-0.01460743

0.00301198
-0.00845912
0.0145432
-0.00402278
-0.00458301
0.01426862
-0.00234208
0.00067689
0.00714967
0.00278546
0.00336055
0.03143789
0.01464818
0.01358339
0.00071261
-0.00936861
0.00504199
0.00275908
-0.00351656
-0.0026378
0.01226028
0.02752012
-0.00473623
0.00731369
-0.00032222
-0.00259234
-0.00046087
-0.01723189
0.00137249
-0.00974645
0.0027594
0.0050849
-0.00555858
0.00668247
0.00304344
0.00088427
0.01267236
0.00931367
-0.0013142
0.00442047
0.0185403
-0.01375301
-0.00687795
0.00116019
-0.00823972
0.00471468
-0.02794093

0.00466744
-0.00026802
-0.00302784
0.00768519
0.04364605
0.00184892
0.00096669
-0.00517998
0.00194158
0.01048181
-0.00270223
0.00568132
0.00382409

-0.02402179
-0.02106064
0.00777605
0.022376543
-0.00327044
-0.01009591
0.00981642
0.009720995
-0.00012503
-0.00275103
-0.00050157
-0.00175637
-0.00691215

Gmodelo
-0.03098157
0.06192767
-0.03446625
0.12151495
-0.00879886
0.12331363
1
0.02825447

Gaer pac
-0.04813221
0.281487018
0.138465153
-0.03897889
0.106378914
-0.01271598
0.028254468
1

Gmodelo
-7.4663E-06
1.6282E-05
-1.0018E-05
3.1444E-05
-4.7984E-06
2.5977E-05
0.00031161
6.9605E-06

Gaer pac
-9.1702E-06
5.85084E-05
3.1819E-05
-7.9741E-06
4.58636E-05
-2.1177E-06
6.9605E-06
0.000194758

0.003021148
-0.012048193
0.019054878
0.018698579
0.025697504
-0.005010737
-0.007194245
0.004347826
-0.032467532
-0.020134228
0.00456621
-0.014393939
0.009992314

-0.02038295
0.02679697
-0.00583359
0.01050031
0.0051956
0.00212831
-0.00151699
-0.00638104
0.00672783
0.0018226
0.01273499
-0.00299401
-0.00930931

-0.0086809
0.00737439
0.00661064
0.01459944
0.01544655
-0.00144122
-0.00435562
-0.00101661
-0.01286985
-0.00915581
0.0086506
-0.00869398
0.0003415

0.001721191 0.00053421
0.43374011 0.13462162
0.022663349 0.01299579
0.200677055

0.0011277
0.28418086
0.01414857

0.01765246 0.01395558
0.00031161 0.000194758
0.00171637 0.002281855
Gmodelo
Gaer pac
10.00%
10.00%
0.5
0.5
0.1
0.1

1.000001

0.00017164 0.000228185

500,000.00
115.5
4329

0.001381803 RENDIMIENTO DE PORTAFOLIO

0.348214418

500,000.00
79.02
6327

de tiempo X
VOLATILIDAD DIARIA
0.014659052
MENSUAL
0.080290936
SEMESTRAL
0.196671824
ANUAL
0.278135961
SEMESTRAL
0.196671824
MENSUAL
0.080290936
DIARIA
0.014659052

RENDIMIENTO
0.0011277
0.00172119
0.00166184
0.00160249
0.00154314
0.0014838
0.00142445
0.0013651
0.00130575
0.0012464
0.00118705
0.0011277
0.00106835
0.001009
0.00094966
0.00089031
0.00083096
0.00077161
0.00071226
0.00065291
0.00059356
0.00053421

FRONTERA EFICIENT
0.002
0.0018
0.0016
RENDIMIENTO

0
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
0.55
0.6
0.65
0.7
0.75
0.8
0.85
0.9
0.95
1

RIESGO
0.01414857
0.02266335
0.02166993
0.020697
0.0197476
0.01882527
0.0179342
0.01707928
0.01626621
0.01550157
0.01479289
0.01414857
0.01357777
0.01309013
0.01269521
0.01240189
0.01221749
0.01214696
0.01219229
0.01235219
0.01262231
0.01299579

0.0014
0.0012
0.001
0.0008
0.0006
0.0004
0.0002
0
0

0.005

0.01

FRONTERA EFICIENTE

Series1

0.01

0.015
RIESGO

0.02

0.025

PRACTICA 1 RIESGO, RENDIMIENTO Y DIVERSIFICACION

292
291
290
289
288
287
286
285
284
283
282
281
280
279
278
277
276
275
274
273
272
271
270
269
268
267
266
265
264
263
262
261
260
259
258
257
256
255
254
253
252
251
250
249

Fecha
12/30/2011
2/1/2012
3/1/2012
4/1/2012
5/1/2012
6/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012
1/24/2012
1/25/2012
1/26/2012
1/27/2012
1/30/2012
1/31/2012
1/2/2012
2/2/2012
3/2/2012
7/2/2012
8/2/2012
9/2/2012
10/2/2012
2/13/2012
2/14/2012
2/15/2012
2/16/2012
2/17/2012
2/20/2012
2/21/2012
2/22/2012
2/23/2012
2/24/2012
2/27/2012
2/28/2012
2/29/2012
1/3/2012

alfa
alsea
14.9763634 13.7144756
15.2108617 13.6949948
15.6769025 13.6073313
15.949827 13.6852544
15.829622 13.4807061
15.8158279 13.5488889
15.6670496 13.3443406
15.8040045 13.5683697
15.6847848 13.6073313
15.6611379 13.4514849
15.5123595 13.2274559
16.8474235 13.2956386
16.4148825 13.2469367
16.9705844 13.7047352
16.6129252 13.8216199
16.5547932 13.7826584
16.8395412 14.0261682
16.8434824 14.0261682
16.7311596
13.996947
16.667116 14.4839668
16.8819085 14.4352648
16.8897908 14.3573416
16.8631881 14.3183801
16.6513514
14.415784
16.6474102 14.4839668
16.6385426 14.5618899
16.8671292 14.7761786
17.2001563 14.5229283
17.219862 14.5424091
17.1538478 14.5618899
17.212965 14.7664382
16.8375706 14.6203323
16.9587609 14.9028037
16.986349 15.2339772
16.8858497 15.0781308
16.9449669
15.896324
17.0907894 16.1593146
16.9686138 16.2080166
16.8720557 16.4612669
17.0247752 16.3638629
17.0257605 16.3541225
16.9410258
16.315161
16.9016143 16.3054206
17.0021136 16.3249014

AMXL
arca
asureste
15.6309461 58.0308167
78.55
15.8087951 58.1675436
78.42
15.7001096 58.1773099
77.86
15.6111851 58.2652057
80.06
15.2653678
58.089414
79.66
15.3048897 58.1480112
80.44
15.2456068 58.1577774
80.3
15.2554873 58.3628678
80.54
15.3147702 58.4116989
80.2
15.2752482 58.4214651
82.65
14.9491919 57.6889994
81.69
15.1171603 58.0405829
81.25
14.9393114 58.2945044
82.99
15.2258458 58.7828148
83.51
15.5024997 58.8218797
83.95
15.2554873 58.6753865
84.39
15.1270408 58.6753865
84.33
14.9788333 58.4214651
84.47
15.1962043 58.6070231
84.63
15.1665628 58.8609445
85.09
15.0875188 58.5191272
84.67
15.0973993
58.558192
84.7
14.9590723
58.929308
85.54
15.1270408 59.5738778
87.6
15.0776383 59.6422413
85.2
15.4135752 60.0817207
84.96
15.3246507 59.8570979
85.63
15.3542922 59.8082668
86.35
15.3740532
59.95476
85.26
15.1072798 59.6910723
85.76
14.9096699 59.5738778
85.86
14.8306259 59.3199564
85.93
14.8009844
59.114866
86.9
14.8701479 59.5543454
86.7
14.8207454 58.9683728
86.67
15.0578773 59.1734632
87.68
14.8405064 58.7730486
87.33
14.7713429 58.7535162
87.38
15.1270408 58.4507637
87.31
15.0973993 58.5679582
88.21
14.8207454 58.4409975
90.11
15.1962043 58.2945044
89.3
15.2653678 58.1284788
88.54
15.2554873 58.4800623
88.24

248
247
246
245
244
243
242
241
240
239
238
237
236
235
234
233
232
231
230
229
228
227
226
225
224
223
222
221
220
219
218
217
216
215
214
213
212
211
210
209
208
207
206
205
204
203
202

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

17.106554
17.215
16.824
17.201
17.241
17.061
17.182
17.197
17.18
17.21
17.213
17.1
17.132
17.211
17.212
17.557
17.641
17.607
18.154
18.402
18.826
18.796
18.351
18.334
18.068
18.68
18.849
19.106
19.066
19.195
19.037
19
18.806
18.936
18.774
18.797
18.6
18.177
18.595
19.194
19.063
19.24
18.963
19.085
18.919
18.981
19.032

16.7437383
16.7339979
16.4710073
16.6950363
16.6463344
16.6560748
16.7437383
16.8508827
16.8508827
17.0262098
17.1041329
17.0456906
17.1723157
17.1430945
17.1723157
17.2112773
17.1528349
17.2112773
17.2697196
17.7275182
17.8249221
18.1755763
18.2047975
18.1366147
18.0002492
18.2729803
18.6431153
18.8476636
19.1885774
18.8671443
18.5554517
17.971028
17.6690758
17.4353063
17.67
17.89
18.03
17.98
17.84
17.86
17.74
17.85
17.75
17.74
17.68
17.6
17.61

15.1566823
15.1072798
14.9689528
14.9590723
14.9294309
14.7614624
14.6231355
14.9294309
14.7614624
14.8997894
15.1962043
14.9689528
15.1369213
15.1171603
15.1468018
15.4432167
15.4728582
15.5420217
15.6111851
15.7396316
15.6408266
15.6111851
15.3938142
15.3542922
15.2653678
15.2456068
15.6013046
15.5519022
15.5222607
15.7099901
15.7198706
15.7099901
15.8087951
16.2731784
16.4411469
16.3917444
16.4115054
16.7770838
17.1624232
17.4094356
17.6663285
17.577404
18.4370073
16.9252912
16.9944547
16.9351717
16.9055302

58.558192
59.0660349
58.0796478
58.3042706
58.4898286
58.0210505
58.5777244
58.4702961
58.74375
58.6265555
58.7828148
59.2027618
59.0855673
58.6656203
58.8023473
59.6227089
59.5641116
59.5250468
59.6617737
59.6227089
59.8473317
59.8082668
58.8707107
58.6558541
58.4214651
58.694919
59.0465025
59.0074377
59.163697
60.0426559
60.423538
61.0583416
61.9861315
62.005664
62.66
63.75
65.96
66
66.34
67.19
67
67.3
68.36
68.18
68.05
68.72
68.44

89.42
91.02
90.71
89.92
90.17
88.49
87.77
87.64
88.14
88.3
88.78
89.09
89.01
87.98
90.32
90.69
89.44
88.2
88.58
88.08
90.08
91.67
91.9
93.05
93.38
94.46
96.15
96.16
97.22
97.9
98.99
99.94
99.89
100.06
101.44
101.99
102.88
105.84
106.16
106.53
105.18
104.37
104.73
105.54
105.2
105.75
105

201
200
199
198
197
196
195
194
193
192
191
190
189
188
187
186
185
184
183
182
181
180
179
178
177
176
175
174
173
172
171
170
169
168
167
166
165
164
163
162
161
160
159
158
157
156
155

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

18.212
18.174
17.881
17.883
17.352
17.815
17.861
17.581
17.697
17.583
17.923
18.058
17.947
17.976
17.968
17.799
17.724
17.756
17.969
17.998
17.74
17.751
17.576
17.802
17.96
18.222
18.655
18.824
18.878
18.995
19.947
20.254
21.186
21.733
21.325
20.613
20.662
20.82
20.784
20.908
21.496
21.433
21.69
21.214
21.593
21.651
22.419

17.46
17.12
16.96
16.55
16.69
16.93
16.59
16.11
16.11
16.24
16.15
16.32
16.59
16.77
16.51
16.19
16.07
15.86
15.9
15.53
15.44
15.13
15.31
16.4
16.48
16.87
16.88
16.98
17.05
17.52
17.34
17.4
17.88
18
17.82
17.8
18.25
18.19
18.21
18.24
18.69
18.61
18.04
17.95
18.28
18.38
18.33

16.7276813
16.7672033
16.5794738
16.5498324
16.164493
16.2731784
16.4411469
16.4905494
16.6189958
16.5597128
16.5893543
16.7672033
16.7770838
16.6189958
16.0558075
16.2830589
16.2138955
16.3423419
16.2731784
16.2632979
16.3423419
16.7079203
16.7178008
16.6091153
16.5695933
16.9549327
17.2513476
17.3007501
17.2414671
17.2414671
17.1031402
16.9944547
17.0043352
17.0339767
17.1821842
17.2513476
17.3205111
17.3402721
17.1031402
17.0438572
17.3303916
17.1031402
17.3106306
17.3205111
17.4687186
17.616926
18.014375

66.07
65.19
65.76
65.84
65.69
66.39
66.33
65.99
65.99
66.76
67.59
69.03
69.71
71.07
71.5
72.74
72.86
72.86
72.53
72.61
73.11
73.1
73.14
74.67
73.33
73.83
75.1
75.66
75.49
75.65
74.21
75.54
75.67
76.52
77.54
77.07
78.16
78.66
81.01
80.91
82.21
82.87
79.82
80.86
80.62
82.13
83.35

102.66
103.76
98.9
97.71
96.13
97.79
98.62
99.12
98.99
99.66
98.24
99.27
102.42
103.44
102.86
100.67
101.32
99.64
99.17
97.86
97.19
95.53
96.17
95.78
95.47
94.78
99.01
101.14
101.13
101.94
103.19
104.31
104.42
107.04
104.28
105.26
105.91
106.88
104.41
104.68
104.15
103.87
103.85
104.21
103.82
103.42
104.33

154
153
152
151
150
149
148
147
146
145
144
143
142
141
140
139
138
137
136
135
134
133
132
131
130
129
128
127
126
125
124
123
122
121
120
119
118
117
116
115
114
113
112
111
110
109
108

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

22.813
21.973
21.515
21.219
21.132
21.337
21.564
22.008
22.442
21.383
21.648
21.322
21.542
21.982
22.139
22.039
21.854
21.915
21.733
22.285
23.518
22.99
22.184
21.98
21.537
21.56
21.234
21.915
21.411
21.4
21.353
21.745
20.903
21.304
21.397
21.562
21.939
21.903
22.465
22.336
22.393
22.983
22.884
22.77
22.424
22.735
22.637

18.39
19.09
18.67
18.34
18.12
18.23
18.49
18.48
18.39
18.36
18.51
18.44
19.08
19.18
19.03
18.99
18.97
18.96
18.67
18.93
19
18.87
19.01
18.98
18.78
18.61
18.5
18.51
18.4
18.66
18.84
18.77
18.89
18.43
18.59
18.49
18.49
18.37
18.49
18.46
18.46
18.9
18.75
18.7
18.64
18.71
18.6

17.8255867
17.7162883
17.7560332
17.9845663
17.706352
17.5473724
17.9150128
17.8752679
17.7262245
17.6666071
17.5374362
17.4778189
17.348648
17.2592219
17.2393495
17.1598597
16.9810077
17.0306888
16.7127296
16.9710714
17.2691582
17.2492857
17.1101786
17.0604974
16.8120918
16.5140051
16.4245791
16.732602
16.6829209
16.8120918
16.7624107
16.732602
16.8319643
16.9114541
16.7027934
16.6829209
16.7822832
16.7027934
16.3947704
16.374898
16.3848342
16.3550255
16.3252168
16.156301
16.3351531
16.3947704
16.066875

83.82
84.36
84.24
84.25
83.77
83.69
84.19
84.49
84.06
83.7
83.92
83.9
84.33
83.18
83.39
83.57
83.66
83.64
83.21
83.48
83.83
83.34
83.36
83.36
82.48
81.51
80.92
81.23
82
80.98
80.98
82.09
82.84
83.44
83.48
83.78
84.24
83.1
85.32
85.41
88.44
90.42
90.34
90.01
89.99
90.86
91.42

104.68
113.41
113.73
113.02
116.38
118.16
117.09
118.1
120.72
118.58
117.75
116.61
116.65
115.51
115.31
115.87
115.09
114.97
112.95
118.46
117.68
112.62
111.22
112.26
111.82
112.42
112.64
112.64
111.44
111.69
112.35
111.98
110.82
109.79
111.85
112.68
113.08
113.57
113.31
113.25
113.36
112.64
112.35
112.96
112.17
112.56
110.25

107
106
105
104
103
102
101
100
99
98
97
96
95
94
93
92
91
90
89
88
87
86
85
84
83
82
81
80
79
78
77
76
75
74
73
72
71
70
69
68
67
66
65
64
63
62
61

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

22.651
22.769
22.6
22.7
23.21
23.76
23.61
23.56
23.09
23.02
23.36
23.05
23.18
23.09
23.52
23.55
24.17
24.02
24.21
24.71
24.61
24.01
24.01
24.09
24.47
24.85
24.28
24.05
24.15
24.06
24.51
25.07
24.43
24.21
24.81
25.05
25.73
26.04
25.63
26.33
27.52
28.41
27.82
26.9
26.71
27.35
27.8

18.7
18.75
18.77
18.98
19.89
20.04
20.61
20.75
20.68
20.43
20.47
20.41
20.76
20.27
20.4
21.37
22.74
22.54
22.27
22.4
21.92
21.42
21.54
22.08
21.23
20.74
20.23
20.7
21
21.48
21.57
21.78
21.6
21.25
20.69
21.17
21.5
20.78
20.27
20.14
20.43
20.04
20.41
21.23
21.19
21.53
20.91

16.2059821
16.3550255
16.1264923
16.3351531
16.4841964
16.3351531
16.374898
16.4444515
16.3053444
16.4245791
16.7822832
16.6531122
16.6233036
16.5736224
16.6034311
16.5239413
16.7027934
16.7723469
16.7027934
16.9015179
16.8419005
16.7425383
16.7524745
16.8319643
16.4941327
16.5934949
16.5438138
16.4841964
16.5239413
16.4543878
16.5040689
16.3649617
15.9476403
15.7389796
15.6296811
15.58
15.59
15.46
15.4
15.38
15.32
15.48
15.75
15.68
15.51
15.39
15.36

91.21
91.15
91.2
91.33
90.4
91.49
92.33
93.09
93.29
94.63
95.39
97.48
98.23
97.45
98.24
98.13
100.18
103.95
105.16
104.43
103.62
102.3
103.74
99.44
97.38
96.09
95.1
94.94
95.01
95.51
95.84
95.8
94.17
94.83
94.66
95.01
94.72
94.95
94.39
94.42
95.86
96.35
96.46
96.4
96.83
95.1
94.96

109.77
109.23
110.9
111.85
112.97
113.73
115.96
115.41
115.43
118.96
119.43
117.2
117.09
117.65
116.88
117.06
119.29
120.45
124.11
129
127.22
126.97
131.29
129.7
131.1
129.43
128.3
130.24
126.91
128.33
128.07
133.61
131.59
133.33
137.23
133.92
133.17
130.64
134.11
132.05
133.76
133.94
136.15
134.96
135.36
137.31
136.38

60
59
58
57
56
55
54
53
52
51
50
49
48
47
46
45
44
43
42
41
40
39
38
37
36
35
34
33
32
31
30
29
28
27
26
25
24
23
22
21
20
19
18
17
16
15
14

11/29/2012
11/30/2012
3/12/2012
4/12/2012
5/12/2012
6/12/2012
7/12/2012
10/12/2012
11/12/2012
12/13/2012
12/14/2012
12/17/2012
12/18/2012
12/19/2012
12/20/2012
12/21/2012
12/24/2012
12/26/2012
12/27/2012
12/28/2012
12/31/2012
2/1/2013
3/1/2013
4/1/2013
7/1/2013
8/1/2013
9/1/2013
10/1/2013
11/1/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
1/2/2013
5/2/2013
6/2/2013
7/2/2013

27.42
26.81
27.71
27.46
27.85
27.83
28.27
28.21
28.46
28.97
28.62
28.4
29.64
28.63
28.95
27.98
27.58
27.3
27.52
27.41
27.38
28.94
28.37
28.93
29.13
29.59
30.63
31.02
32.04
31.71
31.26
30.71
31.26
32.18
31.83
32.01
31.39
31.24
30.94
31.24
31.18
31.31
30.53
30.14
30.3
30.25
29.68

21.88
22.6
22.69
22.88
23
23.01
23.64
24
24.24
23.84
24.79
25.08
26.04
26.02
25.61
25.02
25.22
25.52
25.35
25.59
25.78
27.23
27.03
27.13
26.85
27.05
28.65
28.98
28.42
29.51
29.14
29.21
28.78
28.85
28.82
28.62
28.88
28.41
28.56
28.91
28.73
29.01
29.48
29.43
29.23
28.66
28.29

15.46
15.28
15.24
15.12
14.81
14.84
14.82
15.09
15.23
15.32
15.17
15.06
15.07
14.95
14.83
15.02
14.85
14.9
14.86
15
14.9
14.91
15.06
15.48
15.56
15.58
15.52
15.57
15.54
15.57
15.64
15.64
15.51
15.56
15.57
15.75
15.79
15.82
15.95
15.95
15.97
15.97
15.97
16.19
15.87
15.86
15.85

95.32
94.18
94.88
94.88
94.85
95.69
96.9
96.73
97.54
94.64
95.55
95.51
96.28
97.04
97.01
95.79
94.97
95.03
95.6
96.05
96.09
97.97
96.72
96.96
97.52
97.26
96.46
95.68
95.91
93.61
93.92
94.44
95.55
96
96.13
95.95
96.93
96.31
95.92
96.62
96.98
96.88
96.96
96.59
96.07
95.45
94.72

135.31
132.97
132.37
134.25
135.98
138.95
138.9
139.44
141.44
141.55
145.07
142.9
146.83
147.74
145.92
144.01
145.1
144.92
145.7
145.36
146.4
150.42
153.82
154.03
150.37
150.18
151.52
150.51
151.79
151.59
154.62
154.9
151.53
153.3
152.04
154.36
153.88
152.09
152.56
152.91
152.07
151.08
152.54
152.43
156.02
154.51
153.44

13
12
11
10
9
8
7
6
5
4
3
2
1

8/2/2013
11/2/2013
12/2/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013

29.49
29.94
28.51
27.23
27.46
27.66
27.86
28.89
28.46
28.34
28.83
29.38
29.94

28.29
28.76
29.17
29
29.68
29.98
29.75
29.53
29.13
29.59
30.8
30.8
30.86

15.99
15.96
15.83
14.17
13.99
14.27
14.3
14.46
14.13
14.13
13.95
13.63
13.61

93.8
94.14
93.97
95.03
93.47
93.99
94.19
93.69
94.05
93.8
93.63
94.91
94.33

150.6
151.3
152.6
155.68
153.07
153.53
153.53
153.14
154.2
156.68
160.74
161.66
162.31

bimbo
28.3398727
28.3299184
28.8774045
29.2357591
29.1362161
28.6185929
28.6584101
28.9072674
29.0665361
29.0864447
28.3597813
28.3597813
28.3398727
28.9470846
29.6936565
28.8574959
28.6385015
28.3100098
28.5588671
28.8574959
28.6285472
28.4991414
28.8674502
29.2158505
29.7732909
30.3705485
29.7633366
29.2457134
29.2954848
29.3850735
29.7235194
29.2258048
29.8429709
29.8628795
29.7533823
29.8429709
29.0167646
29.1063532
29.2457134
29.4547535
28.9769474
28.927176
28.827633
29.0864447

bmv
21.394801
21.5758706
21.5377507
21.5568107
21.9189498
21.9189498
22.1095494
22.728998
22.9386575
22.9005376
22.300149
22.1571993
22.2429691
22.7575879
22.0809595
22.1476693
22.2143792
22.7575879
22.8147678
23.0720772
23.2531468
23.2054969
23.1959669
23.176907
22.6813481
22.9291275
23.0625472
23.0148973
22.9672474
23.3389166
23.596226
23.3007967
23.5390461
23.7105857
23.596226
23.8249455
23.3198566
23.3770365
23.2436168
23.4628063
23.6724658
23.8440054
23.8344755
24.0727249

cemex
7.16346154
7.21153846
7.35576923
7.45192308
7.31730769
7.13461538
7.01923077
7.08653846
7.29807692
7.43269231
7.33653846
7.39423077
7.35576923
7.875
8.17307692
8.125
8.06730769
8.03846154
8.23076923
8.45192308
8.32692308
8.36538462
8.49038462
8.75
9.59615385
9.97115385
10.0576923
10.3076923
10.3942308
10.3461538
10.4134615
10.1153846
10.1730769
10.3846154
10.3846154
10.4519231
10.1346154
9.91346154
9.74038462
9.08653846
9.57692308
9.39423077
9.44230769
9.50961538

chedraui
34.8426038
34.8426038
34.1473409
33.8593034
33.7897771
33.7798448
33.8195741
33.6904538
33.4421457
33.5216043
32.4588453
32.5283716
32.3495897
32.4489129
31.9721612
32.1708078
31.9920259
32.0516199
32.3197927
32.4290483
32.2304018
32.2105371
31.7337854
31.6940561
31.8827703
32.0218229
32.1410108
31.9522966
31.8827703
31.8331087
31.9622289
31.4755449
31.5848005
31.7238531
32.5085069
33.0945142
32.3793867
32.8064767
32.9951909
32.8958677
32.8660707
32.3396574
32.0019582
32.4588453

coca femsa
130.352137
129.654804
128.535143
129.389621
131.196794
128.957471
129.222654
127.327087
126.580647
127.582449
127.985134
128.142279
129.144082
128.044064
127.169942
123.368987
125.382413
124.783296
125.893135
126.60029
124.920798
124.567221
125.411877
126.669041
127.16012
125.883314
126.384215
126.138675
125.215446
125.068122
124.331503
125.824384
126.924402
126.511896
125.352948
127.494054
126.619933
127.425303
127.091369
128.132458
127.670843
125.136873
124.861868
125.902957

compartamos elektra
16.7507692 1383.44736
16.9562401
1386.4025
17.2106326 1414.36657
16.8486125 1423.48159
16.3398275 1420.03725
16.1832782 1421.78438
15.8799641 1408.02698
15.7821208 1410.36314
16.1539252 1386.11298
16.2224155 1335.64588
15.8701797 1247.47073
15.7821208 1247.39086
15.6940618 1235.02118
16.0756506 1241.36077
15.93867 1221.81288
15.9191014 1205.02047
15.9191014 1180.90009
15.7136305
1101.9398
15.6842775 1138.65948
15.3907477 1057.66254
15.2537671 1086.58503
14.8819626 1111.72373
14.9406686 1138.97896
14.4905895
1124.4029
14.4808052 1126.35969
14.8526096 1137.78092
14.7645507 1144.95913
14.6667074
1136.2135
15.0385119 1134.42644
15.968023 1139.42822
16.026729 1144.57976
15.5375126 1134.11694
15.6157872
1134.2068
15.8897484 1157.14911
15.5962185 1129.00534
15.6940618 1141.47486
15.6549245 1123.10503
15.7821208 1133.32824
15.5962185 1124.49275
15.2831201 1133.21842
14.9895902 1118.36282
14.6275701 1119.08164
14.0894321 1118.26299
13.8643925 1122.13662

29.5542964
29.5542964
29.0466275
29.1760333
29.166079
29.0764904
29.5542964
29.4846164
29.6339308
29.4447992
29.3452563
29.2058962
29.2656219
29.4447992
29.3850735
29.8031538
29.2058962
29.4547535
29.6438851
29.7036108
30.3307313
30.4700914
30.0520111
30.1913712
29.8827881
30.3406856
30.1913712
30.2212341
30.49
30.49
31.04
31.51
31.57
32.33
32.27
32.07
31.77
30.73
31.04
30.92
30.56
30.69
31.28
32.2
31.68
31.19
30.71

23.9488352
24.1013148
23.2150269
23.5104562
24.7493534
24.1394348
24.2442645
24.2537945
24.2537945
23.8535354
23.8058855
24.0822549
24.2252046
24.2633245
24.1870847
24.4253341
24.3205043
24.453924
24.492044
24.6159337
24.9971328
26.0930803
25.6165814
25.4355118
24.7207634
25.0733726
25.6070514
25.349742
25.6928212
25.1591424
25.0733726
24.901833
24.5301639
24.6159337
24.7684133
24.8160632
25.2449122
25.1496125
24.8160632
25.797651
25.4736317
25.7595311
25.7118812
26.1407302
25.8929507
26.3885096
26.3599197

9.86538462
9.81730769
9.39423077
9.43269231
9.75
9.73076923
9.5
9.69230769
9.66346154
9.54807692
9.19230769
9.54807692
9.93269231
9.72115385
9.75
9.80769231
9.94
9.82
9.88
9.86
9.91
9.7
9.51
9.35
9
9.1
9.26
8.96
8.84
9.12
9.01
8.87
8.91
8.83
8.92
9.46
9.44
9.39
9.4
9.18
8.91
8.83
9.09
9.08
9.05
9.08
8.87

32.4389806
32.9554616
32.4787099
32.5681009
32.6475595
32.6872888
32.7270181
32.846206
32.6872888
32.876003
32.9058
32.7866121
32.7270181
32.7369504
32.7270181
33.3825517
32.9157323
32.9753263
32.8958677
33.1441759
33.2931608
33.2633638
33.0448526
32.9058
32.71
32.86
32.75
33.2
33.36
33.46
33.3
33.59
34.14
33.73
33.97
34.23
33.93
33.99
33.77
34.27
34.39
34.87
34.8
34.84
34.76
34.64
34.43

125.559201
127.002975
124.724366
123.663635
126.089567
125.883314
127.042261
127.111012
127.454768
126.158318
125.431521
124.979728
126.35475
126.266356
128.02442
130.754822
130.224456
129.517302
130.597677
133.495046
134.703101
135.390613
134.712923
135.223646
131.884305
133.21022
132.414671
135.115608
135.262932
134.801317
134.653993
136.019194
137.394217
135.282575
135.567401
138.258517
137.47279
135.773655
135.940622
137.070104
136.078124
136.73617
139.348713
141.725538
143.827358
144.406832
143.807715

13.4925881
13.551294
13.0816463
13.071862
13.6882746
13.6197843
13.3849605
13.4436664
13.6002157
13.7078433
13.8937455
13.6882746
13.7763336
13.8154709
13.9035298
13.9230985
14.0209418
14.0307261
13.8056866
14.1579224
14.6862761
14.9210999
14.6764917
14.4710208
14.5492955
14.8819626
15.4690223
15.4788066
15.0482962
15.4690223
15.459238
15.5375126
15.5375126
15.4103163
15.341826
15.0189432
14.8428253
14.8721783
15.5375126
15.2048454
15.1950611
15.2146298
15.2929044
15.2439827
15.1754925
15.4396693
15.1657081

1122.84546
1118.32289
1118.85202
1118.95186
1120.67902
1118.53254
1127.21828
1127.14839
1125.32139
1121.9669
1131.17178
1137.14197
1130.18341
1126.01026
1123.46444
1174.70028
1215.40341
1217.48
1210.24
1205.72
1229.72
1257.55
1248.09
1233.72
1211.34
1258.08
1035.92
885.77
829.03
879.3
919.83
924.65
908.72
901.95
877.78
856.13
814.25
815.45
805.9
791.02
784.64
767.44
743.68
782.96
792.22
780.18
751.91

30.42
30.03
30.21
29.7
29.05
29.11
29.06
29.04
29.49
29.66
29.1
29.94
29.97
31.14
30.78
30.38
29.88
29.59
29.47
30
29.58
29.7
29.99
30.49
30.99
30.79
31.01
30.91
30.76
31.03
30.18
30.85
31.57
32.05
32.75
32.57
33.22
32.83
31.76
32.06
32.19
32.35
32.45
31.96
31.8
32.56
32.4

26.0116384
24.7876783
24.8473837
24.8672855
23.404504
24.160772
24.8573346
25.1857141
25.6534062
25.8723258
25.9817857
25.8822767
25.484241
25.0464016
24.6782185
24.4891515
24.4891515
24.6483658
24.5588078
24.5687587
24.3995935
24.4294461
24.6583167
24.4493479
25.3051249
26.3201161
26.7380537
26.608692
26.2206072
26.8674153
26.2007054
25.6534062
25.8225714
25.8524241
26.1808036
26.2305581
26.4096742
25.7529151
25.8723258
25.9817857
25.951933
26.1310491
25.8822767
26.1111473
26.2504598
26.4594286
25.9618839

8.33
7.9
7.63
7.61
7.15
7.64
7.68
7.73
7.65
7.68
7.77
8.16
7.79
8.02
7.34
7.29
7.31
7.56
7.51
7.58
7.38
7.42
7.13
7.35
7.63
7.67
7.98
7.97
7.73
7.92
8.53
8.57
8.58
8.77
8.97
8.97
8.95
8.79
8.79
8.78
8.51
8.55
8.72
8.8
9.04
8.95
8.94

34.17
34.02
34.09
33.76
33.8
34.03
33.82
33.59
33.64
33.72
33.67
34.31
34.29
34.49
33.62
33.87
33.71
33.72
33.92
33.79
33.52
33.82
33.56
34.57
34.44
34.42
34.64
34.69
34.81
35.36
34.75
34.96
35.77
36.08
35.85
35.69
35.6
35.29
35.11
34.9
34.82
34.9
34.9
35.05
35.06
35.98
36.12

142.66841 14.5199425
142.580016 14.0307261
151.360517
13.698059
147.962247
13.61
147.500632
13.78
148.325646
14.29
149.052444
14.65
150.82033
14.2
152.49
14.64
153.85
14.94
160.84
14.96
159.12
14.81
159.43
14.9
166.08
14.86
167.19
14.71
170.15
14.58
167.19
14.42
166.15
14.66
166.61
14.81
166.27
14.82
166.12
14.61
165.67
14.66
167.67
14.72
170.26
14.73
169.81
14.73
171.08
14.67
170.79
14.7
171.14
14.47
171.21
14.55
170.38
15.05
173.95
14.87
172.84
15.22
169.74
15.56
171.39
15.58
174.46
15.72
175.65
15.76
184.15
15.93
184.71
15.71
178.11
15.91
176.64
15.7
176.97
15.43
177.93
15.29
163.32
15.4
167.18
15.37
164.86
15.65
162.75
15.97
162.63
15.51

701.29
645.89
578.9
569.75
569.68
575.83
563.37
546.05
523.15
522.75
525.13
522.26
549.85
510.69
478.68
451.73
490.27
504.52
505.91
507.24
507.08
488.09
459.9
450.97
444.27
408.79
476.02
527.41
535.16
546.61
523.08
528.44
536.25
532.78
540.08
530.24
551.73
569.1
556.66
541.39
530.58
538.29
544.9
543.06
556.73
595.9
636.27

32
31.45
31.32
31.47
31.17
31.21
31.38
32.22
32.67
33.12
32.97
32.57
32.51
32.5
32.5
32.11
31.77
31.22
30.75
30.79
31.77
31.21
30.81
30.8
30.31
30.78
30.45
30.72
30.42
30.54
30.26
29.99
28.7
29.49
29.31
29.23
30.05
30.43
30.6
30.33
30.62
30.67
30.92
30.69
31
31.16
31.19

24.9966471
24.6682676
24.0015577
23.6333746
24.1110175
24.4792006
24.7876783
24.4592988
25.2553704
25.2752722
25.3349775
25.4444374
25.3449284
25.862375
25.3648302
24.9966471
24.817531
25.5339954
24.9667944
25.0762543
25.2354686
25.5538972
26.141
26.330067
26.0812946
25.9718348
25.9817857
25.5837499
25.6832589
25.6534062
25.6235535
25.762866
25.8126205
25.862375
26.0315402
26.5688885
26.9967769
26.7281028
26.8077099
26.2405089
25.8922276
26.3499688
26.5489867
26.1310491
26.3499688
26.5091831
26.3798215

8.66
8.94
9.47
9.22
9.16
9.12
9.52
9.85
9.56
9.28
9.31
9.43
9.5
9.71
9.53
9.53
9.51
9.8
9.71
9.79
9.94
10.17
10.3
10.09
10.26
10.69
10.44
10.64
10.43
10.37
10.27
10.13
9.75
9.91
9.87
10
10.35
10.47
10.33
10.46
10.78
11.02
10.6
10.75
10.72
11
10.96

35.46
35.61
35.78
35.3
35
34.92
35.08
35.71
35.26
34.86
34.41
33.57
33.61
33.64
33.31
33.3
33.36
33.33
33.66
34.05
34.37
33.79
33.8
34
34.12
33.99
33.81
33.89
33.98
34.01
33.83
33.34
32.03
33
32.92
32.56
32.35
32.22
31.92
31.73
31.66
32.19
32.16
32.39
32.82
32.81
32.69

162.6
162.77
164.61
165.53
164.76
152.96
152.48
151.02
151.84
148.17
152.13
153.73
151.52
149.62
149
148.49
153.02
152.42
150.66
151.41
151.97
160.58
160.27
158.81
156.58
154.52
155.4
159.38
159.33
159.61
160.29
159.78
160.91
160.8
160.91
159.6
162.29
162
161.75
162.8
163.54
164.65
165.01
164.97
163.63
165.34
165.76

15.25
15.28
15.05
15.08
15.29
14.62
14.47
14.47
13.69
13.38
13.01
13.03
13.1
13.62
13.96
13.73
13.73
13.82
13.58
13.73
13.92
13.68
13.74
13.83
13.82
13.8
13.71
13.75
13.7
13.61
13.55
13.48
13.24
13.66
13.66
13.7
13.7
13.71
13.79
13.74
13.93
13.92
14.07
14.38
14.38
14.42
14.83

620.77
628.07
621.23
612.17
609.81
596.78
620.74
638.39
631.02
628.91
616.13
608.55
615.17
614.64
617.37
625.5
622.51
627.3
618.72
615.62
617.31
646.31
628.98
625.7
616.84
610.45
602.64
590.12
573.97
556.45
540.81
546.9
532.65
523.35
510.62
506.88
519.6
521.16
520.67
537.05
539.43
546.51
538.36
535.87
537.39
531.92
523

31.06
26.419625
31.03 26.2604107
31.07
26.141
31.33
26.09
31.7
26.59
32.04
26.54
31.89
26.85
31.89
28
31.71
27.95
31.44
28.99
31.94
28.86
31.78
28.96
31.89
28.44
31.54
28.4
31.31
28.66
31.43
29.11
31.48
29.55
32.23
29.8
32.97
29.68
32.82
29.44
32.6
28.66
32.46
28.24
32.59
28.66
32.27
28.66
32.58
28.8
32.28
29.23
32.02
28.99
31.24
28.27
30.5
28.99
31.77
29.48
30.87
29.44
30.76
29.8
30.3
29.02
30.7
28.11
30.37
27.94
30.34
28.34
30.49
28.02
30.9
27.16
30.63
27.68
31.2
28.04
31.31
27.79
31.44
28.04
31.48
28.66
31.25
28.49
30.83
28.53
30.43
28.3
30.11
28.56

10.91
10.79
10.59
10.24
10.61
10.71
10.87
10.98
10.94
11.43
11.64
11.48
11.28
11.17
11.44
11.36
11.32
11.82
11.74
11.82
11.58
11.67
11.73
11.96
11.97
11.79
11.83
11.79
11.87
12.23
11.85
11.8
11.72
11.63
11.45
11.43
11.56
11.28
11.33
11.3
11.79
11.82
11.87
11.81
11.8
11.71
11.8

32.89
32.54
32.38
32.21
32.89
32.74
33.16
33.2
33.68
33.7
34.02
34.17
34.28
34.05
34.33
34.57
34.71
35.11
34.79
34.98
34.79
34.47
34.34
34.79
35
34.85
34.52
34.74
35.27
36.42
36.54
36.89
37.29
36.48
35.63
36.01
36.42
35.72
36.06
35.99
36.65
37.1
37.15
37.3
37.37
37.36
37.31

165.41
165.91
165.85
164.5
165.78
166.53
168.66
169.89
169.12
170.28
172.67
170.05
169.16
167.65
170.19
170.61
171.38
173.05
175.9
174.7
173.59
172.3
171.67
172.17
167.78
166.63
169.53
168.25
167.83
169.48
168.89
166.64
164.08
164.15
163.59
166.46
169.87
169.45
167.7
169.38
172.37
173.66
172.67
173
175.7
175.58
175.07

14.76
14.71
14.38
14.46
15.07
15.09
15.69
15.69
16.38
16.09
16.11
15.68
15.64
15.6
15.26
15.42
16
16.34
16.4
16.3
15.99
16.38
16.32
16.88
16.88
16.78
17.58
17.73
17.57
17.5
17.54
17.48
17.44
18.09
18.44
18.29
18.32
18.28
17.87
17.74
18.28
18.23
18.22
18.25
18.15
18.25
18.19

506.8
509.05
507.48
517
529.59
528.06
535.03
543.9
552.52
559.49
559.3
548.12
548.54
543.84
544.4
544.33
544.99
556.88
552.43
538.52
537.72
534.27
538.55
542.62
541.05
548.47
544.42
539.89
539.57
544.73
534.98
535.81
530.69
522.64
523.66
518.16
518.52
518.79
511.58
512.92
514.45
515.86
524.8
527.45
528.34
528.79
531.65

30.47
30.5
30.99
30.9
30.67
31.36
31.24
31.47
31.92
31.96
31.9
32.41
32.99
32.93
33.08
32.59
32.97
33.23
32.97
32.77
33.47
33.81
33.77
34.11
33.83
33.68
33.32
32.37
32.58
32.41
32.91
32.89
32.85
32.91
32.81
33.14
33.3
33.35
33.36
33.41
33.48
33.29
32.88
32.98
32.96
32.86
32.38

28.99
28.53
29.91
29.98
30.84
31.33
31.79
31.15
31.85
32.63
32.12
32.42
32.45
32.39
32.5
32.1
31.94
31.95
31.83
31.53
32.59
34.04
33.33
32.98
33.19
33.37
33.56
33.57
34.54
33.87
33.36
33.23
33.59
33.57
33.9
33.49
32.99
32.02
32.24
32.16
32.47
32.43
32.29
32.28
32.8
31.59
30.62

11.73
11.52
11.67
11.61
11.59
11.66
11.65
11.58
11.58
11.63
11.73
12.28
12.42
12.78
12.74
12.69
12.67
12.64
12.65
12.66
12.7
13.27
13.16
13.22
13.32
13.31
13.44
13.36
13.31
13.12
12.99
13.13
13
13.15
13.27
13.16
13.43
13.66
13.62
13.72
14.2
13.89
13.87
13.86
13.64
13.81
13.24

37.53
37.03
37.47
37.88
38.34
38.66
39.19
39.9
41.04
42.23
41.43
41
42.44
42.36
41.48
41.59
41.1
41.46
40.7
41.44
41.99
42.86
42.6
42.5
42.18
42.4
42.61
42.23
42.06
42.24
42.4
42.65
42.94
43.42
43.44
42.85
42.56
42.97
43.09
43.47
43.31
43.21
44.11
43.42
43.73
43.74
43.06

175.62
186.01
184.45
183.58
184.36
184.12
187.8
189.4
188.54
185.64
187.93
185.83
189.16
190.15
190.68
189.15
190.95
189.6
190.22
190.6
191.34
194.53
194.02
194.32
192.33
191.81
194.41
193.49
196.65
197.08
197.23
198.42
197.48
199.94
199.96
199.82
199.98
198.71
199.68
203.01
205.18
202.64
201.2
201.32
201.87
201.07
199.33

18.91
19.62
19.87
19.25
19.43
19.97
19.53
19.74
19.86
19.38
19.33
19.82
19.43
18.7
18.93
18.46
18.6
18.81
18.53
18.31
18.37
19.06
18.71
18.58
19.02
19.19
18.89
19.19
19.12
19.72
19.54
19.7
19.06
19.68
19.44
19.21
19.51
19.68
19.4
19.24
19.22
19.31
19.76
19.72
19.5
19.58
19.2

533.13
545.26
545.34
545.09
540.54
552.18
556.36
553.38
548.95
554.28
555.69
558.25
557.97
556.8
556.86
559.58
557.47
557.32
553
548.77
550.3
553.95
552.33
554.59
559.73
600.18
603.71
596.07
596.02
580.47
574.38
592.62
590.94
588.38
587.6
595.17
591.6
591.15
591.09
603.53
605.9
601.04
593
604.25
603.17
597.33
585.91

31.72
32.57
32.38
32.72
32.89
32.96
32.91
32.7
32.92
32.98
33.4
33.3
32.99

30.41
30.32
30.18
30.03
30.36
30.19
30.13
30.19
30.05
30
30.15
30.12
30.12

13.28
13.12
13.37
13.62
13.97
13.9
13.8
13.86
13.41
13.14
13.2
13.01
13.14

42.7
40.64
39.99
38.51
39
40.44
39.76
40.63
40.97
40.84
41.2
40.71
40.48

200.12
197.81
197.81
199.69
201.67
202.43
201.99
202.98
206.51
207.67
207.22
207.4
208.72

19.02
18.99
18.7
18.66
18.76
18.97
18.75
18.93
19.15
19.41
19.38
19.23
19.59

582.05
572.37
575.85
578.54
584.62
590.82
594.39
598.39
594.38
584.84
520.91
512.38
505.98

fomento eco Genoma Lab Geo

89.3119635
26.97
90.2509266
27.38
88.2533286
27.46
88.3361782
27.16
87.9587519
26.81
86.6239514
26.92
87.0013777
26.77
87.5076814
27.65
87.4248317
27.97
87.0197888
28
84.6999975
27.51
85.592933
27.46
84.3870098
28.02
86.3017581
28.09
84.8288748
27.45
82.9049209
27.2
81.597737
27.01
82.7208105
26.91
83.6781847
27.11
84.1200497
27.56
82.9325375
28.02
83.1626755
27.71
84.0740221
28.59
85.9795649
28.9
85.6849882
28.57
85.2891508
28.99
85.8690987
28.93
85.9519483
28.76
86.1820864
28.47
85.8875097
28.29
86.0071815
28.92
86.2649361
28.53
87.3327765
28.44
88.1888899
28.69
87.0289943
28.81
87.9403409
28.81
86.7528287
26.1
87.1394605
25.37
87.1854881
25.24
87.783847
23.41
88.1244513
23.18
88.9161261
24.29
86.9645556
24.45
89.0357978
24.46

17.36
17.58
18.26
19.36
19.09
18.6
19.05
19.16
19.1
19.31
18.79
18.85
19.08
20.05
20.2
19.93
20.29
20.76
21.32
21.04
21.2
20.95
20.69
20.61
20.71
21.57
21.91
21.86
22.42
22.12
22.19
18.99
19.22
18.77
18.94
19.71
19.25
19.45
19.44
19.16
18.77
18.14
18.39
18.67

Gfnorte
41.8795459
42.502989
42.9878893
43.0373689
43.5420609
44.2545674
45.0264494
46.1743764
47.2233443
47.6884527
47.391575
47.638973
46.9462584
50.083266
50.8452521
50.2712885
51.4192156
51.0530665
51.4390074
52.1218261
52.0426587
51.3499441
51.3994238
50.6572295
50.4098315
50.7166051
50.6077499
50.5681662
51.4291115
52.2405772
52.7551652
52.8640204
52.9629796
52.7254774
52.9233959
53.4379839
54.0416352
53.2796491
53.6952779
53.6754238
52.3749836
52.7919186
52.156589
54.1022859

Ginbursa
25.3690195
25.1811741
25.2207205
25.7348238
25.9721022
25.2998133
25.5272052
25.7743702
26.1204013
26.1599477
26.1401745
26.4565457
26.4169993
26.4367725
26.5158653
26.4763189
26.5751849
26.7828036
26.8124634
27.0398552
27.7319173
27.7418039
26.5158653
26.3576797
26.6246179
26.8915562
25.9819888
26.0907415
26.8322366
26.871783
27.0794016
27.1387212
27.0991748
27.118948
27.0497418
26.8618964
26.3477931
27.118948
27.0003088
27.2375872
26.2192673
25.6458444
24.7263904
24.8648029

Gmxico
34.9128167
35.2478725
35.831827
35.6307935
35.3818949
35.2191535
35.3723219
36.25304
36.8944326
37.7751508
37.2294884
37.5071061
37.7177126
38.4931275
38.3399591
38.0336224
38.272948
37.870881
39.2493964
39.6131713
39.4217108
39.1632392
39.7376206
39.8812159
40.1492606
40.6374848
40.312002
40.2354178
40.4460243
40.4173052
40.5226085
40.1396876
39.2408215
39.7434133
38.8928733
39.5887696
39.095843
39.2698171
38.5545903
38.6512426
39.134504
39.9367178
39.134504
38.8638776

Gmodelo
81.8467021
81.772708
81.9391947
81.8004558
82.0409365
80.5425564
80.8755298
82.7253818
80.9772716
80.8570313
78.3134847
78.8036955
77.6752858
78.0452562
78.0637547
77.360811
76.1029116
74.0218281
73.5316173
73.910837
73.8923384
74.4565433
74.7247719
74.0773237
75.3722201
75.4832112
74.2438103
73.3188843
73.7443503
75.7699382
77.897268
77.1295795
77.5550454
78.6002118
76.4081372
77.0740839
77.0093391
77.0000898
79.4326452
77.8047754
77.148078
77.6752858
77.7400306
77.6197902

88.7412212
88.3085617
86.6975955
86.5134851
87.3880096
87.3511875
87.553709
88.9161261
88.7504267
87.6733807
87.4524482
86.7896507
89.8090616
90.3429818
90.1588714
92.3681964
92.202497
91.8434817
92.1288528
96.9617513
99.1066377
100.275739
98.5727175
99.6865855
97.8546868
98.1216469
99.4196254
100.165273
99.9995732
98.3978126
97.3299721
98.9409383
99.0882266
98.5911285
98.7752389
100.008779
101.076619
103.265995
101.7666
102.573966
102.756585
103.073765
102.910369
105.101792
106.87992
108.004466
107.523891

24.03
24
23.5
24.22
24.39
24.52
24.41
23.98
24.67
25.28
24.4
23.87
24.29
24.11
23.86
23.68
23.77
23.52
23.03
23.32
23.51
23.71
23.5
23.5
23.13
23.3
23.65
23.73
23.81
24.44
23.67
23.33
23.17
22.99
22.42
21.88
22.62
22.85
22.98
23.73
25.91
26.21
26.27
25.62
25.46
25.66
26.04

19.13
19.13
18.61
18.68
19.32
20.15
20.34
20.35
20.61
20.94
20.4
19.93
20.32
20.24
20.25
20.06
20.05
19.94
19.72
20.01
20.26
19.95
19.28
18.84
18.66
18.89
18.75
18.19
18.38
18.64
18.49
18.72
18.55
17.58
16.73
17.02
16.77
16.72
17.37
17.79
16.44
15.83
15.07
14.97
15.28
15.12
15

55.9387855
56.5046259
54.9957181
55.5218505
55.5218505
56.8619988
57.1697366
57.1995177
56.4748449
56.4649178
55.8792234
56.0579098
56.3259395
55.7998072
56.0182017
56.4946989
56.3656476
56.4053557
56.544334
56.5641881
56.6038962
57.1498826
56.4252097
56.5741151
56.9612691
57.5171825
58.4205417
61.5574816
64.0392379
62.7983597
60.2868224
60.2868224
60.0187928
59.9493036
60.5945602
61.4383573
63.9995298
63.5925217
62.6494544
61.5078465
61.4482844
61.2398168
62.4608409
61.694267
62.739595
63.7152346
62.2119533

24.736277
25.1020813
24.0442149
24.6077512
24.9933287
24.6967306
25.2108339
25.4481124
25.8831228
25.9721022
25.6952774
25.7249372
25.902896
26.0215352
25.705164
25.9622156
26.6542777
26.6641643
26.6147313
26.0709682
27.168381
27.2870202
26.871783
26.5850715
26.6246179
26.5652983
26.7037107
27.4254327
27.6429379
28.038402
27.7615771
27.7714637
27.7418039
27.7220307
27.6528245
27.5737317
27.5539585
28.0087421
28.2657938
28.335
28.52
29.33
29.45
30.15
30.46
30.29
28.65

39.1828301
38.4289424
37.4720849
37.6557242
38.6899035
39.1634996
39.008856
39.4921174
39.434126
39.6370958
39.7240828
39.1924953
39.2601519
38.5159294
38.6319122
39.3664694
39.4921174
38.8832081
38.7672253
39.008856
39.4437912
39.3278085
38.6415774
37.9553463
37.3271065
37.8103679
38.6802383
38.6705731
38.4869337
39.3664694
39.8014046
39.4631217
39.434126
38.9508646
39.1151735
39.1055083
38.8348819
38.5159294
38.8445471
39.4534564
39.4534564
39.3471389
39.9657135
39.6081001
39.0210235
39.1286542
38.9231774

77.3423124
77.6660365
77.7030336
77.3145647
78.0452562
80.1540875
82.1241799
82.1704262
81.6709661
83.1508477
81.809705
81.809705
82.0409365
81.9391947
82.2999158
83.2988359
82.7623788
82.8363729
82.3461621
82.5126488
86.0273676
88.1916945
86.7118129
85.7498898
83.7520497
83.7612989
84.0942723
83.9925304
83.7890467
85.0839431
84.3532516
84.5659845
86.4158365
88.0252078
90.4115169
90.6605648
89.6053591
89.5956783
89.0535542
89.24717
88.9954695
92.5967221
93.8165012
94.4941562
92.5386374
91.9481094
89.6053591

106.870309
107.84107
106.30323
105.207518
104.332872
104.775001
105.620813
106.005273
106.322453
106.649244
107.917962
108.619602
108.052523
108.427372
105.98605
105.716928
106.678078
107.110596
106.139834
105.659259
106.447402
106.678078
108.533099
109.503861
111.060924
109.917155
108.850278
109.407746
110.897529
111.733729
113.992433
116.539481
112.348866
112.281585
114.405727
116.135798
116.558704
116.539481
116.126187
115.876287
115.857064
115.530273
111.647226
113.329239
111.839456
110.657241
110.993644

25.03
25.01
23.85
24.25
23.94
24.82
24.6
24.86
24.7
24.72
24.98
24.98
24.96
25.15
24.99
25.14
25.25
25.31
24.9
24.73
24.6
24.22
24.09
24.53
25.04
24.79
25.48
25.13
24.96
25.45
25.11
25.19
25.69
25.6
26.38
26.99
26.95
26.69
26.88
26.22
26.77
26.71
27.35
27.25
27.41
27.45
27.19

14.53
13.95
13.7
13.93
13.92
14.02
14.17
13.88
13.67
13.69
14.03
14.05
13.81
13.72
13.59
13.52
13.42
13.5
13.41
13.36
12.58
12.7
12.15
12.27
12.37
12.72
13.43
13.89
13.9
14.71
14.74
15.19
14.76
14.46
15.08
15.09
15.43
15.96
15.63
15.06
14.89
15.29
15.73
15.7
15.83
15.84
15.43

60.3701848
57.7917089
59.2651237
61.0471591
59.6732994
60.1212971
59.6732994
59.6036108
59.1854796
59.2253016
59.6533884
61.8535551
63.0681267
63.8446561
62.3811969
58.8370369
59.9520535
60.5095618
61.8336441
61.8535551
61.1765807
62.3115083
60.6389834
60.808227
61.754
62.1024427
64.5614525
66.7417082
64.531586
66.5326426
67.7372588
68.1852565
68.1056125
66.0846449
68.8423199
69.7283598
68.6133432
67.7671253
66.6421532
65.8556682
65.3180709
67.6277482
67.5680152
67.7273033
69.7681819
71.9982151
74.3974919

28.3
26.69
27.02
28.15
28.55
28.28
28.12
28.69
29.24
29.12
29.35
29.49
28.74
29.71
28.83
28.55
28.34
28.14
28.95
29.22
27.98
27.16
27.8
29.2
28.73
28.78
28.67
28.59
28.48
29.35
28.57
29.1
29.78
29.39
30.33
31.22
31.88
31.79
31.61
31.64
32.22
31.84
33.2
33.19
32.89
33.56
34

38.306747
36.7216402
36.6335787
36.2226251
35.8703792
36.3693943
35.7333946
36.1345636
36.4868096
36.1443482
36.5063788
36.7314248
36.5944403
36.927117
36.0367175
36.3106866
35.8801638
35.5083486
35.6257639
35.8899484
34.9995489
34.3831185
34.1874263
34.8136413
35.8899484
37.1130246
37.9251472
38.081701
37.3772091
38.1599778
37.3967783
37.4848398
37.4163475
37.7392396
38.7372698
38.9818851
39.5396078
39.2754233
38.6687775
37.8468703
38.4143777
38.3165316
38.2676085
37.5729013
37.7196704
37.7588088
37.2402245

89.6440822
88.1435603
87.6207979
84.6003925
85.3361323
85.9072987
85.9653834
85.8588947
91.2704543
90.4282259
89.7505709
93.0420382
96.8853105
96.3431864
96.7885026
95.2492576
93.0033151
95.4719156
96.1302091
98.4051939
98.1147703
96.7497794
96.5561637
99.0247643
94.5909641
92.9258688
95.0653226
94.1940518
92.1320443
94.8233029
113.139351
109.083101
109.780118
113.981579
114.194557
114.339768
115.007743
114.707638
117.302089
117.408578
117.089112
117.040708
116.730923
117.292408
116.150075
115.888694
115.056147

110.080551
110.657241
111.397327
111.906736
111.464607
109.205904
111.012867
113.675253
112.915944
109.378911
111.925959
111.281989
110.195889
109.551918
110.224723
109.955601
110.176666
110.734133
109.1194
109.138623
108.792609
109.138623
108.465818
108.446595
106.120611
104.352095
104.054138
105.640036
105.524698
106.005273
106.995258
107.322049
106.870309
108.840667
108.619602
108.513876
109.263573
107.850682
108.398538
108.600379
109.532695
110.897529
111.733729
113.165843
112.790995
113.569527
114.088548

26.72
27.09
26.65
26.98
26.96
26.95
26.49
26.72
26.81
26.81
26.91
26.97
27.78
27.85
27.84
27.55
27.72
27.85
27.75
28.14
28.35
28.15
27.94
28.08
27.92
27.97
27.92
27.77
26.98
27.06
26.89
26.9
26.52
26.51
27.02
26.96
27.2
27.46
27.79
27.92
28.04
27.96
27.97
27.94
27.67
27.7
26.01

15
14.91
14.79
14.35
14.26
13.77
13.78
14.11
13.48
13.98
14.05
13.77
14.06
13.9
13.93
13.88
14.24
14.1
14.12
14
14
14.13
14.26
14.32
14.28
14.69
14.45
14.22
14.08
13.98
13.94
13.97
13.36
13.58
13.57
13.39
14.19
14.69
14.95
15.18
15.97
16.14
15.68
15.57
15.9
16.56
16.28

72.5855899
70.853332
72.6552784
73.8300281
73.4019413
73.0734097
72.2072807
71.6199059
73.0435431
70.893154
69.2903176
68.7925423
71.6199059
70.8433764
70.9827535
70.972798
69.8677369
69.121074
67.8666803
69.4993832
69.6586713
68.5635657
68.254945
67.9562799
66.1941554
67.1996615
66.8014413
68.1454345
68.4739662
68.5038327
68.2449895
67.8766358
66.9706848
68.4938772
67.26935
67.8268583
67.6078372
68.6033877
68.8920974
69.8378704
71.1719081
71.5900394
71.5601728
70.3057792
69.3898727
69.9573365
69.6487158

34.2
33.69
34.04
34.29
33.81
33.41
33.67
34.02
34.3
34.64
33.98
33.76
33.45
33.49
33.19
32.49
31.89
32.29
32.42
32.45
32.34
36.22
36.77
36.31
36.22
35.98
35.95
36.38
37.19
37.44
37.16
36.82
35.76
35.64
34.81
34.61
34.78
34.67
34.91
34.82
34.53
35.53
35.59
36.18
36.11
36.69
36.46

36.477025
36.8292709
36.4476711
36.1052098
35.7431792
35.5964101
36.1345636
37.7979473
37.8664395
36.477025
37.2597937
37.0249631
38.1599778
38.8025681
39.0398323
39.0793763
39.3561844
39.8109406
39.7120806
39.5934485
39.9790027
40.3843289
40.3348989
39.7911686
40.3348989
40.8588571
40.671023
40.651251
39.5143605
39.0398323
39.3067544
39.5341325
38.6740501
39.1189203
38.8025681
38.604848
39.8109406
41.1257792
41.7782555
41.4421314
41.7090535
42.1044937
42.875602
42.5691359
41.7090535
41.4915614
41.1653232

115.075508
116.062948
116.517945
118.492826
119.441543
118.599314
117.021346
115.985502
116.053268
116.091991
116.905177
116.953581
115.753163
115.47242
115.453059
115.598271
114.756042
114.862531
115.230401
115.298166
115.443378
115.22072
114.891573
114.891573
115.849971
114.998062
115.443378
115.820929
116.062948
115.917737
116.934219
117.060069
115.569228
115.685398
115.491782
115.317528
114.591469
114.146153
114.678596
113.836367
114.068706
112.326165
111.319363
112.01638
112.229357
112.490738
112.452015

113.511858
113.713699
113.223512
111.99324
113.483023
113.953987
113.377296
113.636807
112.973613
114.915137
117.183452
116.760546
115.857064
115.261151
115.520662
115.232317
114.338447
118.058099
118.990415
118.903911
118.500228
117.241121
117.096948
115.962791
114.665238
114.588346
116.424143
114.74213
117.92
118.18
117.46
116.78
116.41
116.76
116.9
120.61
122.57
121.7
121.45
122.16
122.73
125.04
126.42
126.85
127.71
126.84
126.21

25.17
24.42
24.8
24.84
24.89
24.89
25.52
25.39
25.51
25.56
25.7
25.62
25.61
25.46
25.69
25.59
25.6
25.81
25.58
25.61
25.72
25.31
25
25.95
26.26
25.86
25.31
25.52
26.1
26.48
26.65
26.58
26
25.74
25.3
25.08
25.29
25.13
24.71
24.94
25.44
25.59
25.69
26.12
26.15
25.97
25.86

16.16
15.85
15.74
15.6
15.74
15.79
15.97
15.97
15.78
16.03
16.39
16.69
16.49
16.2
16.73
16.5
16.72
17.48
17.87
17.6
17.39
16.77
16.86
17.21
17.4
16.55
16.14
15.86
15.74
15.62
15.44
15.55
15.37
15.25
15.14
15.39
15.16
14.93
14.7
14.85
15.04
15.01
15.27
15.39
15.53
15.45
15.34

69.0513855
70.4650672
71.7095054
70.5944888
71.0026645
72.4362573
75.1740213
75.6319745
75.542375
77.2248554
77.2348109
76.7967687
75.1740213
75.2735764
76.0102837
76.6872581
76.5677921
76.4383705
76.2890379
75.4129534
73.5397798
72.731431
71.7534288
72.8312271
73.040799
72.1825522
71.3941626
71.334285
72.601696
73.300269
71.8133065
72.4021037
71.3941626
71.4041423
70.6756304
70.9750188
71.9829599
71.0249169
70.9849984
71.9131026
72.3122872
72.8412068
73.819209
74.0587197
73.8591274
73.9589236
74.7473131

35.42
35.85
35.92
35.9
36.5
36.02
36
36.05
36.12
36.67
36.63
36.3
35.07
34.8
34.76
35.23
36.02
36.68
36.72
36.7
36.7
36.55
35.66
35.24
35.78
35.1
35.63
34.96
34.87
35.21
35.34
35.65
35.14
34.98
34.5
34.23
34.18
34.05
33.38
33.98
34.57
34.91
34.75
34.79
35.16
34.92
34.94

41.0565772
41.5805354
41.0862352
41.4421314
41.8474576
41.9957476
42.4603899
42.1934677
41.9957476
42.3219858
42.4999339
41.7090535
41.9166596
41.2542973
42.2527838
41.2147533
41.2938413
41.5508774
41.5311054
41.2147533
41.2641833
41.0466912
40.9774892
40.8094271
41.2839553
41.5409914
41.4421314
41.2147533
41.4816754
42.0685864
41.9989529
42.2774869
41.660733
41.1136126
40.5664921
41.0041885
41.1434555
39.9099476
39.4921466
40.1884817
40.5068063
41.1832461
41.6905759
41.7403141
41.9293194
41.6706806
42.0188482

112.413292
112.519781
112.161591
112.461696
112.006699
112.326165
112.171272
112.287442
112.045422
111.261278
112.02606
112.490738
111.667871
111.696914
111.696914
111.087024
111.106386
111.067663
110.903089
111.241917
111.667871
111.319363
111.338725
111.319363
111.464575
111.183832
112.587546
112.01638
111.716275
112.180953
111.871168
111.174151
110.409369
111.222555
111.125747
111.880849
111.967976
112.471377
113.352328
113.100628
113.100628
113.25552
113.139351
111.658191
112.490738
112.190634
112.645631

125.99
126.66
128.22
128.24
126.36
127.35
128.13
130.46
127.07
124.66
126.01
126.45
128.92
127.89
127.73
128.82
129.25
128.46
128.12
130.64
129.31
129.11
130.33
129.38
129.71
130.25
132
133.31
134.25
134.68
134.7
135.34
134.62
135.11
134.95
137.88
138.36
137.8
138.45
139.31
140.47
141.85
137.29
139.95
139.79
139.62
139.11

25.59
25.72
26.26
26.34
26.51
27.18
27
27.16
26.92
26.64
26.79
26.85
27.3
27.33
27.07
27.2
26.7
26.72
26.97
26.73
26.59
26.91
26.97
26.88
27.47
27.49
28.05
28.55
28.58
28.37
27.3
27.85
27.96
28.44
28.47
28.73
28.73
28.69
29.13
29.04
29.07
29.1
29.03
28.81
29.27
29.57
29.22

15.47
15.05
15.35
15.87
15.21
14.79
14.91
14.2
13.97
14.35
14.25
14.92
14.99
14.99
15.27
15.12
15.05
15.02
15.05
15.08
15.12
15.46
15.91
16.24
16.12
15.61
15.94
15.56
15.68
15.09
15.2
15.23
14.83
14.82
14.74
14.47
14.31
14.37
14.49
14.59
14.66
14.83
14.86
14.8
14.85
14.67
14.38

75.1464977
73.9689032
76.4737865
78.6892609
78.7690978
78.1204229
78.868894
81.5633899
82.9006582
81.0644092
81.3338588
81.6532064
83.7189866
84.3277431
81.8128802
81.4037161
82.3617591
81.7530026
82.0823298
83.7489255
83.2798836
86.5631768
85.1660307
83.6391497
84.8367035
85.5153173
86.7727487
86.1839514
84.8766219
86.4334418
87.0022798
88.2597113
89.3474893
89.2177543
90.7845537
90.0859807
89.8165311
88.9283454
89.587
92.59
89.27
87.95
87.67
87.7
87.11
86.44
85.42

35.23
35.85
35.72
35.29
35.88
35.75
36.14
36.01
36.08
36.72
37.98
39.79
41.11
40.17
39.95
39.5
39.65
39.49
39.48
39.37
39.21
40.29
39.07
38.65
38.77
37.93
37.83
37.63
37.24
37.34
37.13
37.12
36.99
36.7
36.49
36.97
37.04
36.94
36.48
36.78
36.66
36.03
35.63
35.15
35.35
35.17
35.62

42.1481675
41.8596859
42.7350785
42.8544503
44.4858639
44.9434555
45.4010471
45.5204188
44.8837696
43.8890052
45.013089
45.0628272
46.1172775
46.2963351
46.5549738
46.604712
46.495288
46.5848168
46.5151832
46.5450262
46.5052356
47.2015707
47.9973822
48.5643979
48.1366492
47.1319372
47.5994764
47.5397906
47.2910995
47.2712042
47.0424084
47.4104712
47.947644
48.673822
48.7235602
48.5743456
49.3005236
49.6387435
49.4696335
48.813089
49.1910995
47.6591623
47.1319372
48.7036649
49.8575916
49.7481675
48.6141361

112.519781
112.171272
112.781162
112.287442
111.638829
111.416171
110.815962
110.757877
110.138307
110.041499
108.976613
109.596183
109.886607
110.428731
110.41905
111.658191
112.364888
112.839246
113.023181
113.110308
112.316484
111.551702
111.658191
111.232236
110.757877
110.564262
110.070542
110.254476
110.438411
109.828522
108.966932
109.702672
109.199271
109.828522
109.663949
108.899166
109.780118
109.276717
111.096705
111.861487
111.997018
112.335846
104.736428
104.562174
106.053015
107.21471
107.853641

139.13
138.95
138.61
141.24
140.4
140.44
140.91
143.32
144.07
143.22
145.06
147.24
145.33

28.44
28.1
27.9
28.75
28.49
29.18
29.14
31.39
31.41
30.63
31.16
30.68
31.18

14.06
13.43
12.64
12.5
12.42
12.17
12.3
12.4
12.14
11.53
10.06
10.21
10.78

87.6
88.05
88.09
87.83
86.14
86.94
88.49
90
89.38
88.6
89.96
89.43
88.73

35
34.63
35.72
36.64
35.55
35.83
35.62
35.96
35.72
36.04
36.6
35.91
35.61

49.0518325 108.357042
48.8926702
108.328
48.8727749
108
49.678534
108.83
48.4848168
113.58
49.1910995
113.79
49.3801047
113.9
49.6586387
113.31
49.0319372
113.53
48.8727749
114.72
49.4
114.41
47.58
115.06
47.17
115.5

Gaer pac
Gruma
Homex
ica
43.936701
26.4
39.03
44.3181122
26.59
39.85
43.7692523
26.98
39.48
43.8994902
27.24
40.67
44.3925338
27.17
39.64
44.4390474
27.72
39.59
44.4762582
27.67
39.1
44.6157989
28
39.79
43.7599495
27.28
40.54
43.9273983
27.45
41.97
43.7320414
27.26
41.84
44.0483336
27.03
42.03
44.1692688
26.95
41.95
44.708826
27.01
43.42
44.7460368
27.02
44.39
45.062329
26.78
44.19
45.0995398
26.45
44.55
44.708826
26.53
44.97
44.6344043
27.31
44.97
45.4344374
27.8
44.57
45.2018696
27.5
44.28
44.8948802
28.2
44.15
45.4437401
28.84
43.86
45.8809675
29.23
43.64
45.639097
29.99
43.23
45.4995564
29.6
43.74
45.1088425
29.41
44.96
44.6623124
29.11
45.44
44.8669721
28.75
46.44
45.5367672
29.02
47.03
44.7181287
28.82
47.34
44.5413772
29.14
42.93
45.2576859
28.8
43.07
45.2297778
29.32
43.18
44.7274314
29.02
44.08
45.0065127
29.35
44.7
44.643707
28.92
44.38
45.3414103
29.21
44.98
45.5739781
30.99
44.96
45.5925835
30.86
43.51
46.0391136
30.79
43.91
45.0344209
30.69
38.67
44.6995233
31.42
38.6
45.0716317
31.95
38.67

CH
16.94
17.42
17.53
17.27
17.05
16.6
16.85
17.17
17.57
18.05
17.41
17.44
17.49
18.02
18.43
18.76
19.02
19
20.76
20.39
21.3
21.31
21.26
21.58
21.52
21.29
21.58
21.51
21.73
22.4
23.97
23.04
23.71
23.94
23.84
24.28
23.96
24.25
25.44
25.21
24.94
24.58
23.59
24

46.93
46.89
47.25
47.74
47.08
46.36
46.75
46.85
47.02
46.86
46.52
46.6
46.26
46.75
47.62
48.27
47.16
46.98
47.74
47.69
47.58
47.52
48.24
48.35
48.73
48.9
48.94
48.57
48.58
48.86
48.6
50.36
49.15
49.77
49.34
49.24
49.34
49.66
49.77
49.91
49.77
51.37
51.52
51.84

Kimberly
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938

Liverpool
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938

45.0251182
45.1553561
44.6530097
44.643707
44.7274314
44.932091
44.7646423
44.7832477
45.6297943
46.1786542
45.8437567
45.9088756
45.4437401
45.9367838
46.0112054
46.5135518
46.764725
46.699606
45.2483832
43.9832146
44.1971769
45.0344209
44.8297612
45.1739615
45.0716317
45.4530428
45.704216
45.6018862
46.1321407
47.118228
47.0158982
47.2298605
46.6623952
46.9507792
47.4531256
47.8531421
48.0112882
48.5136345
47.0252009
46.4391301
46.2902868
46.280984
46.4856437
47.053109
46.1693515
46.7926331
46.3647084

31.48
31.26
30.85
31.07
31.38
31.51
32.11
31.99
31.83
32.7
34.24
34.07
33.93
33.24
32.88
33.5
33.53
33.51
33.88
34.39
34.41
34.7
34.08
34.12
34.4
35.88
37.3
37.1
35.67
36.64
36.85
37.4
36.42
36.58
37.2
38.94
35.84
34.66
36.1
35.36
34.37
34.16
33.2
32.78
32.85
33.75
32.89

39.28
38.67
37.76
38.35
39.1
39.87
39.58
40.5
41.19
40.81
40.57
39.74
40.96
40
40.28
41.41
40.56
40.28
39.73
39.89
39.37
39.16
38.15
37.08
35.41
35.75
36.3
35.86
35.43
36.86
36.71
36.57
36.66
37.3
36.83
36.07
36.44
36.79
36.47
37.48
37.49
35.37
35.13
34.52
34.07
33.73
32.93

23.84
23.38
22.37
23.39
23.45
23.11
22.53
23.55
23.76
24.44
24.24
23.84
24.19
23.66
23.98
24.21
23.89
23.69
24.08
24.36
24.37
23.91
23.35
22.9
21.86
22.66
23.63
22.95
22.75
23.27
23.26
23.41
23.18
23.02
22.99
23.2
23.26
23.93
23.57
23.56
24.16
23.87
24.34
24.02
23.98
24.04
23.98

52.5
53.72
52.75
53.44
54.81
55.72
56.45
57.24
58.59
60.78
60.61
61.23
60.96
60.3
60.59
61.86
60.71
59.87
59.76
61.32
62.17
62.16
61.89
62.3
61.98
62.16
64.13
64.29
65.08
67.3
66.31
64.54
60.3
59.11
58.82
58.55
58.65
58.25
59.07
60.04
60.19
60.31
60.84
61.57
63.68
64.77
64.57

23.8906909
23.7884437
23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463

23.8906909
23.7884437
23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463

46.8484494
46.3740112
44.5971935
44.7460368
44.6902206
44.9786046
45.2762913
45.415832
45.9088756
46.1750677
46.300047
46.7903507
47.1460612
48.8092481
48.530448
48.5208342
48.6073584
48.5689032
48.4246962
48.5496756
47.6171373
47.7421166
47.5690683
46.5115506
45.9635641
47.5402269
48.3189444
48.4054686
48.338172
48.8669309
48.6458135
48.6746549
50.1647935
50.8185317
50.7512351
49.3187793
50.0013589
50.376297
50.4628212
50.376297
50.1167245
49.7706278
49.9436762
49.5495105
49.6937174
49.95329
49.9821314

32.46
31.48
31.3
30.91
30.8
31.35
31.97
31.53
30.74
30.96
31.23
31.84
31.43
31.38
30.96
31.3
30.86
30.09
30.16
30.87
30.85
31.03
31.61
32.66
33.77
33.71
34.46
35.27
33.51
34.17
34
33.97
34.64
34.06
32.74
33.26
34.59
34.66
34.42
34.3
33.86
34.27
33.99
33.78
34.11
34.23
35.39

32.48
31.69
29.89
29.15
28.53
30.16
31.33
30.68
30.09
31.69
31.6
32.26
30.99
31.35
30.44
29.43
29.28
29.83
30.51
30.97
29.89
29.75
28.36
28.43
28.85
29.6
31.06
31.05
31.68
34.02
33.24
33.55
33.47
33.42
34.22
34.27
35.29
35.62
35.18
33.74
32.44
33.45
33.18
32.84
32.82
33.09
33.04

22.14
21.05
20.53
20.26
19.6
20.66
20.48
20.84
21.4
21.2
21.3
21.8
21.48
21.33
20.49
20.14
20.82
21.14
21.11
20.96
20.58
20.84
20.09
20.59
20.8
20.93
21.37
21.59
21.31
22.47
22.34
22.58
22.98
22.69
23.43
24.34
24.61
24.78
24.48
23.94
23.6
23.88
24.1
24.11
24.4
24.78
24.53

63.37
60.79
59.3
60.23
60.26
60.4
59.8
59.39
60.14
58.83
58.95
58.89
58.99
57.61
55.59
55.26
55.64
55.44
55.39
57.09
56.78
56.94
58.25
60.05
60.58
61.28
61.88
60.2
58.81
59.88
60.05
59.62
60.91
59.95
59.72
60.25
61.11
62.17
60.02
61.08
62.47
63.97
63
64.69
65.05
65.3
64.64

23.9960906
24.5487278
25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464

23.9960906
24.5487278
25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464

49.8859934
50.0013589
50.8762145
49.8956072
49.7321726
49.6744898
49.9629038
50.3570694
50.4628212
50.2609315
49.9917451
49.6456485
49.905221
49.8379244
49.7802416
49.6264209
49.5495105
49.761014
48.7611791
49.5495105
49.7994692
48.5400618
49.2034138
49.5975795
50.0013589
50.0205865
50.4820488
50.376297
50.0398141
50.0782693
50.0974969
50.2032487
50.0398141
50.6550972
51.328063
50.9146697
50.568573
51.8279804
51.5876355
50.4820488
50.1359521
50.3474556
50.3090005
50.8089179
50.5781868
52.2606013
50.6743247

34.67
34.28
34.81
33.93
34
33.61
34.72
35.13
34.78
34.8
36.03
36.7
36.85
36.88
36.8
36.87
35.89
36.23
35.61
36.7
36.67
36.71
36.75
35.92
36.12
36.42
36.4
36.34
35.85
35.5
35.65
35.51
35.89
35.31
34.63
34.14
34.32
33.99
33.8
33.99
34.5
35
35.46
35.2
35.12
35.25
34.65

32.56
31.81
31.67
31.08
30.77
27.73
27.18
27.99
26.3
26.15
26.76
26.6
26.53
27.27
27.44
27.79
27.97
27.45
27.12
26.97
26.85
26.9
26.76
27.88
27.79
27.87
27.87
27.25
26.87
26.86
26.51
25.86
24.69
25.04
24.7
24.93
25.15
25.93
26.72
27.31
28.93
28.88
29.03
29.53
29.71
30.79
31.03

23.92
24.12
23.94
23.78
23.55
23.47
23.6
23.54
23.26
22.13
22.73
22.83
23.61
23.68
23.88
23.33
23.01
23.33
23.12
23.17
22.85
22.92
23.2
23.42
23.44
23.79
23.55
23.65
23.53
23.74
23.6
23.59
23.51
23.57
23.57
23.5
23.76
23.72
24.19
24.22
24.19
24.13
24.27
24.3
24.51
24.79
24.72

64.82
64.97
64.63
65.73
67.82
67.88
68.34
69.36
67.42
67.01
69.83
67.88
66.52
67.85
68.22
67.36
67.46
68.99
68.98
68.9
68.95
72.85
72.96
72.42
72.78
72.94
72.96
72.62
72.92
72.84
72.81
72.2
72.58
71.74
70.99
73
74.75
74.68
73.6
75.54
76.02
76.34
77.48
76.96
76.01
78.04
77.82

25.539117
26.1079606
26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339

25.539117
26.1079606
26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339

49.2803242
50.4339798
50.7993041
52.2125323
52.2317599
53.7774585
54.1838872
53.8468488
53.4800716
53.5296361
53.9955422
55.1652639
55.7005602
56.0276858
55.6113442
55.0760478
57.6831393
59.4079832
61.321172
60.091973
60.0324956
59.3584187
60.1217117
59.6657185
60.1911019
60.5777049
60.07
61.05
62.73
62.13
62.36
64.19
63.68
63.75
64.35
63.37
63.66
63.05
62.54
64.31
66.23
67.06
68.3
65.28
64.27
65.5
66.29

35.12
35.34
35.41
35.97
36.09
36.42
36.58
36.34
35.87
37.12
37.75
37.04
36.71
36.73
36.68
36.6
37.39
38.35
38.7
38
37.99
39.36
41.43
41.54
39.85
38.5
38.36
38.6
38.21
38.09
36.5
37.11
36.63
37.09
36.81
36.8
36.38
36.35
36.3
36.44
36.88
38.2
37.88
37.55
37.89
37.79
37.7

31.78
31.54
29.65
28.85
29.97
29.5
30.42
29.66
30.16
30.62
30.02
29.42
29.51
29.1
29.59
29.03
29.08
29.66
30.8
31.24
30.71
29.75
28.95
30.62
30.65
29.48
29.03
29.12
28.88
29.1
27.6
28.26
27.72
27.84
27.52
26.91
27.22
25.81
25.64
25.73
26.67
26.98
27.31
26.98
27.27
27.15
27.19

24.39
24.74
24.27
24.33
24.94
24.9
26.22
26.4
26.85
26.97
27.31
27.18
27.02
26.79
27.38
27.66
28.68
29.29
29.16
28.7
28.02
27.77
27.97
28.26
28.38
28.38
27.65
27.13
28.13
28.62
28.37
28.38
28.28
27.93
28
28.57
29.5
29.31
28.74
29
29.96
29.92
29.95
29.97
29.07
29.27
29.68

76.28
76.58
76.01
75.84
76.16
76.49
78.4
80.09
78.68
79.96
80.54
81.08
79.65
78
77.76
77.94
79.73
81.39
80.69
81.76
81.94
81.34
82.05
82.01
82.95
77.95
74.26
75.51
75.65
76.89
80.7
80.97
80.48
80.35
81.6
80.71
80.84
77.9
81.79
83.03
83.4
86.18
88.34
87.28
86.04
85.9
87.28

28.1969897
28.4716039
28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575

28.1969897
28.4716039
28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575

65.85
66.29
67.36
66.88
67.01
67.55
68.17
67.43
67.81
67.56
69.33
71.58
71.35
71.69
71.59
72.62
73.85
72.98
72.92
73.44
73.57
76.8
75.6
74.54
72.98
72.68
73.78
75.29
75.02
75.85
75.25
78.38
76.97
77.87
78.77
78.58
78.01
78.69
78.66
79.29
78.55
78.35
79.22
79.47
79.1
80.44
80.76

37.04
36.52
37.6
37.99
38.11
36.82
37.08
38.6
39.37
38.88
38.88
39.39
38.82
38.77
39.28
38.99
38.72
38.67
38.57
39.32
39.17
39.5
39.85
39.94
40.59
40.55
42.8
42.29
42.84
42.81
42.02
42.82
42.83
43.88
44.06
43.94
43.87
43.8
43.31
43.16
42.88
43.37
42.46
42.29
41.75
41.88
42.2

27.88
28.36
29.79
29.59
26.67
25.38
26.22
25.97
25.6
25.66
25.97
26
25.95
26.66
26.52
26.25
26.24
26.39
26.53
26.55
26.72
27.16
27.56
28.71
28.79
28.89
29.44
29.21
29.19
28
28.84
29.54
28.95
28.91
29.11
29.2
29.33
30.92
30.27
30.38
30.95
30.72
30.82
30.83
29.68
29.09
28.72

29.76
29.29
30.69
30.89
30.56
30.65
31.19
31.72
32.26
32.49
32.1
32.55
32.55
32.37
33.26
33.15
32.56
32.52
31.99
31.72
32.19
33.31
33.28
33.85
33.38
32.85
33.91
34.88
34.45
34.41
34.53
34.34
34.58
35.99
37
37.22
36.87
36.87
36.58
36.89
37.36
37.88
38.09
38.75
39
38.91
37.44

85.37 32.2087045 32.2087045

82.13
31.04
31.04
83.16
31.92
31.92
86.01
32.53
32.53
86.84
32.38
32.38
87.98
32.49
32.49
86.7
32.47
32.47
88.29
32.37
32.37
93.76
32.45
32.45
93.96
31.97
31.97
89.28
31.47
31.47
86.54
31.33
31.33
91.05
31.68
31.68
95.21
32.08
32.08
94.43
32.8
32.8
93.39
32.2
32.2
94.96
32.45
32.45
94.97
32.45
32.45
94.77
32.25
32.25
97.54
32.31
32.31
97.62
32.96
32.96
96.59
33.21
33.21
95.02
33.21
33.21
100.51
33.5
33.5
99.23
33.35
33.35
99.62
33.35
33.35
99.4
33
33
101.99
33.16
33.16
100.6
33.24
33.24
101.4
34
34
98.16
33.81
33.81
99.5
33.74
33.74
101.45
34.38
34.38
103.08
34.51
34.51
102.52
34.73
34.73
102.19
34.75
34.75
100.29
34.87
34.87
99.04
34.69
34.69
101.96
34.55
34.55
104.03
35.46
35.46
103.68
35.34
35.34
103.42
36.19
36.19
104.75
35.59
35.59
104.14
35.75
35.75
105.96
36.96
36.96
104.49
36.44
36.44
104.26
36.32
36.32

78.82
77.16
77.76
79.5
79.24
78.44
79.21
79.98
79.97
79.75
79.71
79.57
79.02

41.79
40.43
41
40.95
41.52
41.42
41.7
41.62
42.07
42.44
43.08
43.92
45.42

28.23
27.3
26.63
26.64
26.61
26.37
26.2
27.22
26.49
25.8
24.77
27.04
27.16

36.82
36.97
36.19
36.51
37.02
37.13
36.94
37.49
37.6
36.67
36.92
36.44
36.49

105.11
104.37
103.54
101.79
99.49
101.4
101.32
104.54
102.76
105.02
105.12
105.68
105.47

36.24
37.19
37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

36.24
37.19
37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

Mexichem Mfrisco
Ohl Mxico
42.4654542
50.71
21.62
43.1037416
50.97
22
42.9586763
51.78
22.13
42.6201906
52.12
21.81
41.6821015
52.17
21.3
40.3668426
51.4
21.13
40.6666443
52.29
21.05
40.7730255
53.45
21.14
40.9567749
52.96
21.2
41.1888794
53.33
21.13
40.8117096
52.71
20.9
41.1792084
53.71
20.82
41.2952607
53.61
20.28
43.2197939
56.88
20.88
43.5582796
54.95
20.87
42.8813081
54.96
20.83
43.0650576
54.92
20.66
43.4721547
55.1
20.54
43.5981609
56.44
20.73
43.4624619
57.11
20.99
43.31707
57.53
21.11
43.5690825
58.36
20.88
43.685396
58.86
21.07
44.5577469
59.69
21.42
45.5076402
59.2
21.74
45.0230008
60.1
21.75
45.1974709
59.12
21.97
44.2378849
58.03
22.42
43.9471013
58.6
22.47
44.5189758
59.02
22.92
44.8485306
59.89
22.69
44.9842296
58.93
22.66
45.2750132
59.63
22.94
46.476919
59.77
22.77
46.1861353
58.82
22.26
46.4478406
59.16
22.43
46.2055209
58.32
22.06
45.4882546
58.02
22.64
45.149007
57.7
22.75
45.6821103
58.21
22.65
45.5270257
57.73
22.47
44.9842296
56.57
22.41
44.8969945
55.83
22.48
44.8388378
55.53
22.49

Peoles
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844

Tlvisa
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844

TVAzteca
urbi
8.81499857
8.90423928
8.96373308
9.13229886
8.94390182
8.89432365
8.81499857
8.95381745
8.94390182
8.93398618
8.7356735
9.03314252
8.85466111
8.92407055
8.78525167
8.97364872
9.00339562
8.88440801
8.91415491
8.82491421
8.86457674
8.87449238
8.86457674
8.87449238
8.81499857
8.75550477
8.72575787
8.68609533
8.62660153
8.90423928
8.77533604
8.63651716
8.52744519
8.53736082
8.34896378
8.34896378
8.33904815
8.24980744
8.08124166
8.02174786
7.89284462
7.94242279
7.86309772
8.04157913

15.88
16.13
16.58
17.33
17.64
17.62
17.68
18.25
18.66
18.66
18.16
18.28
18.56
19.11
19.02
19.04
19.26
19.27
19.29
19.32
19.33
19.12
18.57
18.81
19.02
19.49
19.91
19.94
20.33
20.31
20.89
16.88
17.26
16.84
16.82
16.88
16.46
16.47
16.33
16.27
15.86
15.19
14.94
14.67

45.4591762
45.7790382
44.7128315
45.0714647
45.33317
44.9842296
45.4882546
45.7208815
45.1586998
45.1586998
45.5464113
45.3719411
45.5464113
45.2943988
45.837195
47.0487935
47.0584863
47.4074266
47.2426492
47.8145237
48.260392
47.9793011
47.3589627
47.1941853
47.0875646
47.3298843
47.5043545
47.2620348
47.4946617
48.0859218
48.2216208
48.1537713
48.1634641
47.3492699
46.3003015
46.8539237
46.6208196
46.7179463
47.0481771
47.3589826
48.0485822
48.5827791
49.2238154
49.3500801
48.7770325
48.7964578
48.6701931

55.78
55.47
54.62
56.44
56.58
55.62
56.12
55.34
55.29
56.49
55.01
56.31
56.93
56.94
56.92
57.47
57.11
56.79
57.48
58.59
58.54
58.5
56.76
56.51
55.37
55.2
56.25
55.99
56.72
58.41
58.3
58.13
57.05
57.93
58.2
57.33
56.42
55.66
56.34
57.11
56.9
56.28
57.28
58.08
56.97
55.82
55.66

22.51
22.53
21.52
21.95
21.82
21.67
21.65
21.28
20.94
20.97
20.97
21.34
20.86
20.8
20.65
20.87
20.73
20.63
20.38
20.19
20.31
20.24
20
19.79
19.52
19.91
20.06
19.87
19.54
19.79
19.8
19.73
19.62
19.59
19.4
19.91
20.66
20.8
20.6
20.73
20.37
20.09
19.94
20
19.93
20.15
18.65

629.381393
627.147236
614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812

629.381393
627.147236
614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812

8.14073547
8.1209042
7.96225406
8.01183223
7.99200096
7.96225406
8.00191659
8.00191659
7.94242279
7.93250715
7.96225406
7.94242279
8.02174786
7.96225406
7.98208532
7.95233842
7.96225406
7.97216969
7.99200096
7.96225406
7.93250715
8.0614104
8.05149476
8.00191659
7.97216969
7.93250715
7.95233842
7.96225406
7.99200096
8.19031364
8.11098856
7.99200096
7.95233842
8.01183223
8.05149476
8.2101449
8.31921688
8.29938561
8.38862632
8.45803575
8.57702336
8.6166859
8.66626407
8.86457674
8.90423928
8.78525167
8.6464328

14.86
14.73
14.1
14.37
14.5
14.72
14.72
14.62
14.65
14.63
14.43
14.26
14.85
15.11
15.32
15.35
15.22
15.32
15.24
15.32
15.17
15.06
14.82
14.47
14.38
14.76
14.96
14.95
15.02
15.23
15.02
14.65
14.66
14.86
14.59
14.41
13.91
13.65
13.72
14.77
14.57
13.88
13.37
13.01
12.71
12.72
13.15

47.7863401
46.7470843
46.7373716
47.1453038
46.6693829
47.5046726
47.2521432
47.4172586
47.9611682
48.2614276
48.7280573
48.1820013
47.7153715
49.4925358
49.2641851
50.1378748
50.2867992
50.7732855
52.1433898
52.9277249
52.7887288
52.1363608
52.7036012
53.380309
52.8827297
53.1315194
52.6239885
53.0419551
53.3604059
53.8281304
52.9822456
55.4701422
55.8682056
56.1368985
57.0524444
56.2961238
57.8883777
57.7092491
58.0575546
57.0026865
57.9978451
58.6446982
58.9034395
57.5400721
58.336199
59.65976
59.3413093

55.05
53.68
53.12
53.05
53.2
52.94
52.45
52.21
52.76
53.24
54.61
56.06
55.92
55.96
55.92
55.87
54.74
53.16
53.41
53.56
52.42
51.88
51.62
53.75
54.89
56.02
55.89
55.48
55.33
56.64
54.67
54.62
54.98
55.8
56.16
55.25
55.99
55.33
55.6
55.57
55.83
55.68
55.84
55.43
54.74
55.05
54.9

17.4
17.5
17.3
15.93
15.56
15.68
15.84
15.14
15.12
15.32
15.35
15.84
15.58
15.67
15.29
15.23
14.88
14.55
14.49
14.82
14.77
14.54
14.25
14.18
14.21
14.11
14.88
15.15
15.46
15.48
15.18
15.23
15.39
15.34
16.29
16.03
17.27
17.75
17.32
17.24
16.98
17.46
17.72
17.48
18.05
18.94
19.27

536.790165
532.904675
528.659777
525.036558
535.83822
544.6
546.33
541.94
542.23
541.68
543.6
543.4
543.27
548.23
549.76
549.4
543.25
547.95
542.28
547.82
527.1
528.76
533
515.54
510.07
535
540.86
562.74
552.06
561.97
544.52
564.7
565.69
570.31
574.47
566.87
593.59
592.17
588.8
576.88
584.99
580.61
573.54
567.53
568.53
580.69
578.72

536.790165
532.904675
528.659777
525.036558
535.83822
544.6
546.33
541.94
542.23
541.68
543.6
543.4
543.27
548.23
549.76
549.4
543.25
547.95
542.28
547.82
527.1
528.76
533
515.54
510.07
535
540.86
562.74
552.06
561.97
544.52
564.7
565.69
570.31
574.47
566.87
593.59
592.17
588.8
576.88
584.99
580.61
573.54
567.53
568.53
580.69
578.72

8.53736082
8.32913251
8.27955434
8.30930124
8.49769829
8.6761797
8.53736082
8.49769829
8.49769829
8.50761392
8.53026408
8.62956867
8.47068133
8.58984684
8.40116812
8.30186353
8.28200261
8.24228078
8.4309595
8.54019454
8.39123766
8.48061179
8.45082041
8.36144628
8.33165491
8.24228078
8.40116812
8.29193307
8.36144628
8.56005546
8.32172445
8.35151583
8.29193307
8.45082041
8.87783014
8.75866463
8.67922096
8.59977729
8.7189428
8.69908188
8.69908188
8.72887326
8.63949913
8.51040317
8.49054225
8.54019454
8.7189428

12.75
12.02
11.55
12.06
12.26
12.53
12.5
12.13
11.76
11.91
12
12.53
12.49
12.32
11.92
11.26
11.49
11.79
11.85
12.22
11.95
12
11.16
11.05
11.13
11.22
11.78
12.28
12.39
13.06
12.96
13.1
12.9
12.66
12.82
13.02
13.18
13.32
12.8
12.19
11.82
12.08
12.04
12.05
11.93
12.08
12.04

58.913391
59.5701957
59.251745
59.7692275
60.2576685
60.0284002
63.2281871
63.3079326
63.6169462
62.8294598
63.3478053
64.0954191
65.2118556
64.3944646
63.6069781
62.0918142
61.4339141
61.3043277
60.1978594
60.9753777
62.3111142
62.1815278
61.0152504
60.5766503
60.4570321
61.2544868
62.2014642
62.4207642
58.872091
60.556714
60.3872548
60.397223
58.7325364
59.4602138
59.8788775
60.3473821
60.8059185
60.9255367
60.1181139
61.1249004
61.104964
61.6631823
60.5866185
60.2576685
61.0252186
61.5734687
61.104964

54.46
53.51
52.94
53.89
52.75
52.01
52.17
53.74
54.39
52.87
52.42
52.43
53.22
52.62
52.63
52.3
52.02
52.34
51.61
51.36
53.19
51.24
50.14
50.22
49.32
50.11
49.91
49.47
49.93
49.38
48.96
49.2
50.5
50.26
50.45
50.26
50.35
51.07
51.87
51.58
51.44
52.38
53.01
53.24
53.16
53.49
53.43

19.13
19.47
19.6
19.52
19.61
19.72
20.64
20.68
20.82
20.17
19.59
19
19.18
19.17
19.19
19.41
19.23
19.9
19.61
20.15
20.3
20.31
20.05
20.02
20.26
20.21
20.3
20.24
20.18
20.09
20
19.9
19.34
19.6
19.76
19.91
20.08
20.16
20.12
20.06
19.91
20.11
20.26
20.3
20.27
20.85
20.66

562.36
551.58
545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83

562.36
551.58
545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83

8.60970775
8.61963821
8.72887326
8.84803876
8.91755198
8.89769106
8.93741289
8.91755198
8.8381083
8.73880372
8.64942959
8.86789968
8.8381083
8.77852555
8.91755198
8.92748243
8.8381083
8.68915142
8.50047271
8.44088995
8.57991638
8.72887326
8.68915142
8.81824739
8.79838647
8.69908188
8.550125
8.4309595
8.37137674
8.36144628
8.36144628
8.32172445
8.15290665
8.20255894
8.34158537
8.39123766
8.54019454
8.56998592
8.62956867
8.67922096
8.60970775
8.78845601
8.70901234
8.65936005
8.63949913
8.74873418
8.68915142

11.76
12.07
12.01
11.71
11.74
11.11
11.11
11.4
8.92
7.78
7.89
7.97
7.83
7.62
7.55
7.41
7.06
7.05
6.87
7.24
7.16
7.2
7.34
7.27
7.2
7.32
7.28
7.14
7.03
6.89
6.99
6.82
6.68
6.57
6.27
6.3
6.2
6.32
6.32
6.8
7.08
7.06
6.91
7.05
7.14
7.53
7.43

60.7560776
60.1679548
58.8122819
58.9019955
61.5036914
61.154805
59.8091002
60.2377321
59.7692275
59.8589411
60.6464276
60.3374139
61.6233096
61.6432459
63.5770735
64.2449418
65.2616965
64.9526828
64.962651
64.3944646
64.47421
63.766469
63.8363555
65.2640376
65.0943131
65.2640376
64.8946373
64.8646859
64.7848156
64.8746697
64.2057558
64.1558368
62.6183331
61.3304242
61.4901648
61.3304242
61.5500675
61.290489
60.4718182
61.3304242
62.8579441
63.337166
63.1175226
61.9594029
62.3288032
62.6582683
63.5468256

53.69
54.34
53.47
54.08
54.29
54.37
54.42
54.48
54.05
53.78
54.48
54.54
54.55
54.84
54.97
54.59
54.94
55.06
54.93
54.76
54.86
53.68
53.59
53.13
52.83
53.13
53.46
52.96
52.11
51.79
50.55
51.12
50.22
50.44
50.49
50.95
51.23
49.97
49.26
48.88
49.93
51.16
51.31
51.28
50.57
50.9
50.9

20.9
20.99
20.85
20.58
20.36
20.78
21.33
21.47
21.62
21.47
21.72
21.77
21.82
21.84
21.93
22.06
22.29
23
22.16
21.78
21.41
21.36
21.09
20.99
21.29
21.28
21.32
21.73
21.89
21.9
22.01
22.52
22.18
21.8
21.78
22.2
22.28
22.1
21.92
21.65
22.66
23.58
23.89
23.89
24.08
23.59
23.17

618.32
618.43
612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72

618.32
618.43
612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72

8.56005546
8.74873418
8.7189428
8.76859509
8.76859509
8.80831693
8.82817785
8.89769106
8.93741289
8.93741289
8.87783014
8.87783014
8.85796922
8.8877606
8.8381083
8.73880372
8.72887326
8.75866463
8.70901234
8.67922096
8.53026408
8.46075087
8.3813072
8.44088995
8.47068133
8.46075087
8.23235032
8.2124894
8.17276757
8.24228078
8.22241986
8.39123766
8.27207216
8.2124894
8.16283711
8.14297619
8.19262848
8.12311527
8.0933239
8.17276757
8.23235032
8.31179399
8.30186353
8.24228078
8.28200261
8.18269803
8.0933239

7.58
7.72
7.28
7.28
7.59
7.93
8.26
8.28
8.11
8.68
8.36
8.65
8.79
8.71
9.02
8.92
8.94
8.87
8.87
8.7
8.43
8.23
8.31
8.42
8.51
8.48
8.23
8.2
8.17
8.28
8.03
8.09
8.14
8.11
8.12
8.12
7.81
7.5
7.64
7.93
8
8
7.99
7.87
7.72
7.56
7.6

64.1159017
66.5519465
67.9896123
68.3789801
69.1876672
68.2192395
68.7383966
69.1177806
70.0662407
71.0446522
70.575414
72.5222531
74.7885736
74.9183628
73.3608915
71.7235499
71.3940848
71.6536634
71.6536634
71.5538255
71.9931123
74.7386546
75.5074065
75.5972606
74.2194975
72.2027718
72.2626746
71.1045549
72.4523666
72.8217669
72.1428691
72.6919776
74.4491247
74.5190112
73.91
74.78
74.16
73.85
73.25
71.85
71.78
71.56
71.92
71.45
71.99
70.01
65.91

51.82
51.75
51.95
51.72
52.08
52.58
51.96
52.49
53.17
53.76
53.97
53.98
53.97
54.04
53.56
53.27
53.21
53.91
54.3
54.13
54.44
54.5
54.62
54.51
54.31
54.27
54.47
53.98
54.13
54.14
53.84
54.06
54.2
54.39
54.74
54.46
54.46
54.33
54.43
54.65
54.4
54.55
54.56
54.31
54.34
53.85
54.25

23.42
23.28
23.7
23.61
23.61
23.64
24.4
25.01
24.45
24.25
24.02
24.32
24.79
25.87
27.16
28.21
29
28.94
27.72
28.49
28.4
28.68
28.15
29.34
28.98
28.99
28.41
28.4
28.39
29.14
30.21
30.56
29.97
30
30.01
29.9
29.68
29.64
29.49
29.91
29.35
29.3
28.75
29.38
30
29.97
29.96

665.52
646.13
652.03
644.27
649.77
641.38
642.32
646.31
653.45
644.58
637.15
641.76
649.7
649.31
647.03
646.45
642.04
638.09
635.79
638.24
650.93
658.45
656.05
639.59
634.06
631.06
641.98
647.56
651.89
646.04
643.97
636.72
639.84
644.03
641.81
635.18
631.88
642.23
635.01
632.51
632.08
635.45
624.52
637.98
640.8
640.38
643.48

665.52 8.05360206
646.13 8.00394977
652.03
8.2124894
644.27
8.39
649.77
8.44
641.38
8.65
642.32
8.6
646.31
8.53
653.45
8.46
644.58
8.28
637.15
8.29
641.76
8.41
649.7
8.46
649.31
8.67
647.03
8.67
646.45
8.5
642.04
8.46
638.09
8.49
635.79
8.38
638.24
8.49
650.93
8.48
658.45
8.54
656.05
8.57
639.59
8.57
634.06
8.65
631.06
8.6
641.98
8.7
647.56
8.77
651.89
8.76
646.04
8.52
643.97
8.5
636.72
8.49
639.84
8.63
644.03
8.69
641.81
8.62
635.18
8.8
631.88
8.88
642.23
8.91
635.01
8.91
632.51
8.89
632.08
8.96
635.45
8.93
624.52
8.95
637.98
8.94
640.8
9
640.38
8.96
643.48
8.96

7.61
7.47
7.57
7.7
7.42
7.41
7.5
7.54
7.52
7.61
7.9
8.12
8.14
7.97
8.02
8.12
8.1
7.98
8.11
7.99
8.09
8.27
8.29
8.41
8.39
8.36
8.32
8.26
8.28
7.95
7.83
7.78
7.84
7.78
7.72
7.5
7.59
7.65
7.58
7.47
7.46
7.52
7.38
7.44
7.52
7.45
7.21

65.9
63.57
63.11
65.68
65.44
65.68
65.57
64.82
64.15
63.65
65.09
64.92
65.01

54.01
54.2
54.05
54.1
54.2
53.72
53.57
53.55
53.09
53.88
53.93
53.1
53.06

30.43
30.01
29.12
30.35
31.71
31.93
31.98
31.88
32.1
31.91
32.29
32.41
32.5

632.37
632.2
625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

632.37
632.2
625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

8.97
8.83
8.8
8.92
8.89
8.88
8.86
8.9
8.94
8.98
8.96
8.89
8.9

6.94
6.52
6.01
5.5
5.62
5.47
5.47
5.42
5.22
4.98
4.14
4.46
4.8
MATRIZ DE CORRELACIONES
AMXL
asureste
bmv
coca femsa
elektra
fomento eco
Gmodelo
Gaer pac
BIMBO

AMXL
asureste
bmv
coca femsa
elektra
fomento eco
Gmodelo
Gaer pac
BIMBO
VOLATILIDAD
VARIANZA
RENDIMIENTO MEDIO
PROPORCIN DE ACCIONES A COMPRAR
RESTRICCIN
RESTRICCIN

RENDIMIENTO
VARIANZA DEL PORTAFOLIO
VOLATILIDAD DEL PORTAFOLIO
A INVERTIR
A INVERTIR POR ACCIN
PRECIOS AL CIERRE
TTULOS
REALMENTE INVERTIMOS

CALCULO DEL VALOR EN RIESGO

PORTAFOLIO
AMXL
asureste
bmv
coca femsa
elektra
fomento eco
Gmodelo
Gaer pac
BIMBO

AMXL
0.011378002
-0.006875
-0.00566394
-0.022151899
0.002588997
-0.003873467
0.000648088
0.00388601
-0.002580645
-0.021345407
0.011235955
-0.011764706
0.019179894
0.018170019
-0.015933716
-0.008419689
-0.009797518
0.014511873
-0.001950585
-0.005211726
0.000654879
-0.009162304
0.011228534
-0.003265839
0.022280472
-0.005769231
0.001934236
0.001287001
-0.017352185
-0.013080445
-0.005301524
-0.001998668
0.004672897
-0.003322259
0.016
-0.014435696
-0.004660453
0.024080268
-0.001959504
-0.018324607
0.025333333
0.004551365
-0.000647249

asureste

bmv
-0.001654997
-0.007141035
0.028255844
-0.004996253
0.009791614
-0.001740428
0.002988792
-0.004221505
0.030548628
-0.011615245
-0.005386216
0.021415385
0.006265815
0.00526883
0.005241215
-0.000710985
0.001660145
0.001894164
0.005435425
-0.00493595
0.000354317
0.009917355
0.024082301
-0.02739726
-0.002816901
0.007886064
0.008408268
-0.012623046
0.005864415
0.001166045
0.000815281
0.011288258
-0.002301496
-0.000346021
0.011653398
-0.003991788
0.000572541
-0.000801099
0.010308098
0.021539508
-0.008989013
-0.008510638
-0.003388299

0.008463252
-0.001766784
0.000884956
0.016799293
0
0.008695652
0.028017241
0.009224319
-0.00166182
-0.026217228
-0.006410256
0.003870968
0.023136247
-0.029731993
0.003021148
0.003012048
0.024453024
0.002512563
0.011278195
0.007847997
-0.00204918
-0.000410678
-0.000821693
-0.021381579
0.01092437
0.005818786
-0.002066116
-0.002070393
0.016182573
0.011024908
-0.012520194
0.010224949
0.007287449
-0.004823151
0.009693053
-0.0212
0.002451982
-0.005707297
0.009430094
0.008935825
0.007246377
-0.00039968
0.009996002

coca femsa
-0.005349608
-0.008635709
0.006647818
0.013966905
-0.017068423
0.002056359
-0.014668998
-0.005862388
0.007914339
0.003156274
0.001227841
0.007817889
-0.008517758
-0.006826724
-0.029888786
0.016320357
-0.004778317
0.008894136
0.005617101
-0.013266098
-0.002830411
0.00678073
0.010024278
0.003876871
-0.010040936
0.00397909
-0.001942804
-0.007319162
-0.001176563
-0.005889744
0.012007267
0.008742487
-0.003250019
-0.00916078
0.017080624
-0.006856174
0.006360534
-0.002620626
0.008191654
-0.003602637
-0.019847681
-0.00219763
0.008337922

elektra
0.002136074
0.020170234
0.0064446
-0.00241966
0.001230341
-0.009676151
0.001659174
-0.017194269
-0.036409078
-0.066016863
-6.40246E-05
-0.009916443
0.00513318
-0.015747145
-0.013743851
-0.02001657
-0.066864496
0.033322763
-0.071133596
0.027345667
0.023135515
0.024516187
-0.012797476
0.001740289
0.010139956
0.006308954
-0.00763838
-0.001572824
0.004409086
0.00452116
-0.009141182
7.92268E-05
0.020227627
-0.024321643
0.011044692
-0.01609306
0.009102627
-0.007796052
0.007759646
-0.013109208
0.000642742
-0.000731542
0.003463976

fomento eco
0.010513296
-0.022133823
0.000938771
-0.004272614
-0.015175301
0.004357067
0.00581949
-0.00094677
-0.004633042
-0.026658204
0.010542332
-0.014089051
0.022690084
-0.017066667
-0.022680412
-0.015767266
0.013763538
0.011573559
0.005280528
-0.014116875
0.002775003
0.010958601
0.022665061
-0.003426124
-0.004619682
0.006799784
0.000964837
0.00267752
-0.003418073
0.001393355
0.002996896
0.012378615
0.009802888
-0.013152401
0.010471758
-0.013503611
0.004456706
0.000528206
0.006863056
0.003880034
0.0089836
-0.021948442
0.023817085

-0.006476684
-0.003259452
-0.009156311
-0.000660066
-0.001981506
-0.011250827
-0.009370817
0.020945946
-0.011250827
0.009370817
0.019893899
-0.014954486
0.011221122
-0.001305483
0.001960784
0.019569472
0.001919386
0.004469987
0.004450095
0.008227848
-0.006277464
-0.001895136
-0.013924051
-0.002567394
-0.005791506
-0.001294498
0.023331173
-0.003166561
-0.001905972
0.012094208
0.000628931
-0.000628536
0.006289308
0.029375
0.010321797
-0.003004808
0.001205546
0.022275738
0.022968198
0.014392631
0.014755959
-0.005033557
0.048903879
-0.081993569
0.004086398
-0.003488372
-0.001750292

0.01337262
0.017893089
-0.003405845
-0.008709073
0.002780249
-0.018631474
-0.008136513
-0.001481144
0.005705157
0.001815294
0.005436014
0.003491777
-0.000897968
-0.011571734
0.026596954
0.004096546
-0.013783218
-0.013864043
0.00430839
-0.005644615
0.02270663
0.017650977
0.002509
0.012513602
0.00354648
0.011565646
0.017891171
0.000104004
0.011023295
0.006994446
0.01113381
0.009596929
-0.0005003
0.001701872
0.013791725
0.005421924
0.008726346
0.028771384
0.003023432
0.003485305
-0.012672487
-0.007701084
0.003449267
0.007734174
-0.003221527
0.005228137
-0.007092199

-0.005146477
0.006366892
-0.036773428
0.01272578
0.052695582
-0.02464382
0.004342677
0.000393082
0
-0.016502947
-0.001997603
0.011609287
0.005935892
0.001573564
-0.003142184
0.009850276
-0.004291845
0.005485893
0.001558846
0.005058366
0.015485869
0.043842928
-0.018261505
-0.007068452
-0.028100412
0.014263685
0.021284683
-0.010048381
0.013533835
-0.020771513
-0.003409091
-0.006841505
-0.014925373
0.003496504
0.006194348
0.001923817
0.017281106
-0.003775009
-0.013262599
0.039554531
-0.01256003
0.011223345
-0.001849797
0.016679022
-0.009478673
0.019138756
-0.001083424

-0.002730322
0.011498748
-0.017941381
-0.008504607
0.019617187
-0.001635769
0.009206523
0.000541167
0.002704373
-0.010171843
-0.005760996
-0.003601911
0.011001965
-0.000699572
0.01392346
0.021327196
-0.004056186
-0.005430274
0.008341548
0.022185455
0.009049441
0.005103901
-0.005005441
0.003791193
-0.024694945
0.010053619
-0.00597213
0.020397567
0.001090354
-0.003412721
-0.001092896
0.010138585
0.010109033
-0.015369219
0.002105416
0.019850757
-0.005683029
-0.012359791
0.001229745
0.008308648
-0.007237031
0.004835799
0.01910645
0.017056668
0.014830215
0.004028954
-0.004148813

0.000631684
-0.004027777
0.000473147
8.92307E-05
0.001543554
-0.001915333
0.007765292
-6.19979E-05
-0.001620903
-0.002980917
0.008204234
0.005277883
-0.006119349
-0.003692449
-0.002260919
0.045605211
0.034649805
0.001708559
-0.00594671
-0.003734796
0.019905119
0.022631168
-0.007522564
-0.011513593
-0.018140259
0.038585368
-0.176586545
-0.144943625
-0.064057261
0.06063713
0.046093483
0.005240099
-0.01722814
-0.00745004
-0.026797494
-0.024664495
-0.048917805
0.001473749
-0.011711325
-0.018463829
-0.008065536
-0.021920881
-0.030960075
0.052818417
0.011826913
-0.015197799
-0.036235228

-0.003308519
-0.004875519
-0.018242468
-0.002123593
0.010108534
-0.000421363
0.002318474
0.015560929
-0.001863547
-0.012135671
-0.00251995
-0.007578947
0.034789987
0.005945059
-0.002037905
0.024504799
-0.001793901
-0.00389377
0.003107146
0.052458034
0.022120953
0.011796396
-0.016983384
0.011299963
-0.018376581
0.002728128
0.013228258
0.0075
-0.00165426
-0.016017675
-0.010852278
0.016551594
0.001488649
-0.005016722
0.001867414
0.01248835
0.010677467
0.021660554
-0.014519732
0.00793351
0.00178036
0.003086708
-0.001585229
0.02129448
0.016918153
0.010521583
-0.004449586

-0.010520164
0.00236267
-0.011196229
-0.001787843
-0.023283582
0.006723716
0.010321797
0.003004808
0.007789095
-0.003567182
0.001789976
0.010720667
0.000589275
-0.00942285
-0.033888228
0.014153846
-0.004247573
0.007921999
-0.004232164
-0.000607165
0.004860267
0.022370012
0.000591366
-0.006501182
-0.002379536
0.023255814
0.017482517
0.002863688
-0.003426613
0
-0.008022923
-0.006354708
0.000581395
0.001743173
0.008700696
0.004025302
0.004009164
0.001140901
-0.013675214
-0.003466204
0.016811594
-0.013112885
0.012131716
0.000570776
0.00855676
0.008484163
0.022560632

-0.022285714
0.010714981
-0.046838859
-0.012032356
-0.0161703
0.017268283
0.008487575
0.005069966
-0.001311542
0.00676836
-0.014248445
0.010484528
0.031731641
0.009958992
-0.005607115
-0.021291075
0.00645674
-0.016581129
-0.004716981
-0.01320964
-0.006846515
-0.017079946
0.006699466
-0.004055319
-0.003236584
-0.007227401
0.044629669
0.021512978
-9.88728E-05
0.008009493
0.012262115
0.010853765
0.001054549
0.025090979
-0.025784753
0.009397775
0.006175185
0.00915872
-0.02311003
0.002585959
-0.005063049
-0.00268843
-0.000192548
0.003466538
-0.003742443
-0.003852822
0.008799072

-0.013212533
-0.047054323
0.002408671
0.000800961
-0.058823529
0.032312925
0.028830313
0.013210568
0.018569735
0.008533747
0.004230769
-0.00382995
-0.015378701
-0.017180789
-0.01470004
-0.00766129
0
0.006501422
-0.003633428
0.000405186
-0.006885379
0.001223491
0.009368635
-0.008474576
0.035002035
0.040110106
0.015879017
-0.004838109
-0.014584892
0.024667932
-0.024814815
-0.02088872
0.006594259
0.001156069
0.012702079
0.001900418
0.006828528
-0.024868124
0.004636785
0.004230769
-0.001148985
0.00690184
-0.009520183
0.008842753
0.005335366
0.007960576
-0.018804062

-0.007922415
-0.000619579
0.061582972
-0.022451496
-0.003119814
0.005593288
0.004900013
0.011860833
0.011070591
0.008918618
0.045433864
-0.010693857
0.001948215
0.041711096
0.006683526
0.017704408
-0.017396415
-0.006220468
0.002768583
-0.002040694
-0.000902147
-0.002708885
0.012072192
0.015447009
-0.002643017
0.007478947
-0.001695113
0.0020493
0.000409022
-0.004847848
0.020953164
-0.006381144
-0.017935663
0.009720749
0.017912364
0.006821048
0.048391688
0.003040999
-0.035731688
-0.008253327
0.001868207
0.005424648
-0.082110943
0.023634582
-0.013877258
-0.012798738
-0.000737327

-0.067321887
-0.078997276
-0.103717351
-0.015805839
-0.000122861
0.010795534
-0.021638331
-0.030743561
-0.041937552
-0.000764599
0.004552846
-0.005465313
0.052828093
-0.071219423
-0.062679904
-0.05630066
0.08531645
0.029065617
0.002755094
0.002628926
-0.000315433
-0.037449712
-0.057755742
-0.019417265
-0.014856864
-0.079861346
0.16446097
0.107957649
0.01469445
0.021395471
-0.043047145
0.010246999
0.014779351
-0.006470862
0.013701716
-0.018219523
0.040528817
0.03148279
-0.021859076
-0.027431466
-0.019967122
0.014531268
0.012279626
-0.003376766
0.025172173
0.070357265
0.067746266

-0.006078484
0.009083551
-0.01426025
-0.010307414
-0.008313539
0.004237679
0.008072654
0.003640004
0.002992112
0.003073585
0.011896179
0.006501603
-0.005220777
0.003469134
-0.022515734
-0.002539222
0.009091736
0.004054419
-0.009063173
-0.004527755
0.007459292
0.002167043
0.017388954
0.008944385
0.014219257
-0.010298572
-0.009706191
0.005121413
0.013616797
0.007540302
0.020215054
0.022344014
-0.035958763
-0.000598854
0.018917994
0.015122238
0.00364148
-0.000164921
-0.003546392
-0.002151962
-0.000165893
-0.00282064
-0.033610649
0.015065427
-0.01314562
-0.010570643
0.003040042

-0.010479868
-0.00613155
0.00224341
0.012870733
-0.015469613
-0.008978676
0.020951302
-0.002218525
-0.008337966
-0.003363229
-0.007311586
-0.003399433
-0.007390563
-0.005154639
-0.00115141
-0.004610951
-0.010422698
0.002925688
-0.018669778
0.015457788
0.017564403
-0.001150748
-0.008064516
-0.0029036
-0.01456028
-0.017730496
-0.005415162
0.018753781
-0.002969121
0.007742704
-0.002955083
-0.001778305
0.005938242
0.00472255
-0.012338425
-0.001189768
0.005955926
-0.00473653
-0.018441404
-0.001212121
0.000606796
-0.001819284
-0.0018226
-0.010346926
0.011070111
0.003649635
-0.02

0.00335474
0.083397019
0.002821621
-0.006242856
0.029729251
0.015294724
-0.009055518
0.008625843
0.022184589
-0.017726972
-0.006999494
-0.009681529
0.000343024
-0.009772825
-0.001731452
0.004856474
-0.006731682
-0.001042662
-0.017569801
0.048782647
-0.006584501
-0.042997961
-0.012431185
0.009350836
-0.003919473
0.005365766
0.001956947
0
-0.010653409
0.00224336
0.005909213
-0.00329328
-0.010358993
-0.009294351
0.018763093
0.007420653
0.003549876
0.004333215
-0.002289337
-0.000529521
0.000971302
-0.006351447
-0.002574574
0.005429462
-0.006993626
0.003476865
-0.020522388

-0.037178996
-0.013136943
-0.027027027
-0.015339967
0.020210526
0.015270326
0.012601626
-0.013247692
0.032546786
0.000788022
0.002362205
0.004320503
-0.003910833
0.020416176
-0.019238168
-0.014515496
-0.007165605
0.028869286
-0.022213562
0.004384217
0.006349206
0.012618297
0.022975078
0.007232585
-0.009448224
-0.004196871
0.000383142
-0.015319801
0.003889537
-0.00116234
-0.001163693
0.005436893
0.001931248
0.001927525
0.006540977
0.020642202
0.016104869
-0.009952083
0.002978407
-0.021158129
-0.013272658
0.017678709
0.00755287
-0.015742129
0.008377761
0.006042296
-0.00487988

-0.000184468
0.00104551
0.011304294
0.005588968
-0.004651725
-0.071619325
-0.003138075
-0.009575026
0.005429744
-0.024170179
0.026726058
0.010517321
-0.014375854
-0.012539599
-0.004143831
-0.003422819
0.030507105
-0.003921056
-0.011547041
0.004978096
0.003698567
0.056655919
-0.001930502
-0.009109628
-0.014041937
-0.013156214
0.005695056
0.025611326
-0.000313716
0.001757359
0.004260385
-0.003181733
0.007072224
-0.000683612
0.00068408
-0.008141197
0.016854637
-0.001786925
-0.00154321
0.006491499
0.004545455
0.00678733
0.002186456
-0.00024241
-0.008122689
0.010450406
0.00254022

-0.024360727
0.011759589
-0.010890506
-0.014583971
-0.003855138
-0.021367311
0.040148799
0.028433805
-0.011544667
-0.003343793
-0.020320873
-0.012302598
0.010878317
-0.00086155
0.004441624
0.013168764
-0.004780176
0.007694656
-0.013677666
-0.005010344
0.0027452
0.046978018
-0.026813758
-0.005214792
-0.014160141
-0.01035925
-0.012793841
-0.020775256
-0.027367315
-0.030524243
-0.028106748
0.011260886
-0.026055952
-0.01745987
-0.024324066
-0.007324429
0.025094697
0.003002309
-0.00094021
0.031459466
0.004431617
0.013124965
-0.01491281
-0.004625158
0.002836509
-0.010178827
-0.016769439

-0.008226533
0.005238802
0.006688092
0.004572908
-0.003950872
-0.020263861
0.016546383
0.023982684
-0.006679631
-0.031324481
0.023286467
-0.005753542
-0.009759889
-0.005843873
0.006141428
-0.002441577
0.002010489
0.005059757
-0.014582067
0.000176165
-0.00317041
0.003180493
-0.006164685
-0.000177226
-0.021448196
-0.016665157
-0.002855301
0.015241086
-0.001091802
0.004554149
0.009339015
0.003054258
-0.004209206
0.01843691
-0.002031084
-0.000973365
0.006908769
-0.012931034
0.005079761
0.001862032
0.008584831
0.012460512
0.007540302
0.012817204
-0.003312383
0.006902429
0.004570074

0.008658009
0.009196812
-0.013973269
0.012939002
0.009124088
-0.009041591
0.00243309
0.004247573
-0.008459215
0.007312614
0.021778584
-0.007696862
-0.001789976
-0.002988643
0.001798561
-0.004787552
0.010823812
0.004164188
-0.004146919
0.01189768
-0.003527337
-0.005899705
0.000593472
0.004744958
-0.020070838
0.006024096
-0.002994012
-0.003603604
0.002411091
-0.00420926
0.003019324
-0.008428657
-0.025500911
-0.013084112
-0.006944444
-0.00317864
0.000641849
-0.008338679
-0.003880983
-0.001298701
-0.00390117
0.010443864
0.01744186
-0.004444444
-0.010841837
-0.007736944
-0.001949318

-0.004353741
-0.004919377
0.01528884
0.008566276
0.010013411
0.00672745
0.019607843
-0.004743015
0.000173295
0.030581305
0.003950908
-0.018672025
-0.000938567
0.004782646
-0.006544836
0.001540041
0.01905006
0.009724202
0.030386052
0.039400532
-0.01379845
-0.0019651
0.034023785
-0.012110595
0.01079414
-0.012738368
-0.008730588
0.015120811
-0.025568182
0.011189032
-0.002026027
0.043257594
-0.015118629
0.013222889
0.029250731
-0.02412009
-0.005600358
-0.018998273
0.026561543
-0.015360525
0.01294964
0.001345694
0.016499925
-0.00874036
0.002963841
0.014406028
-0.006772995

0.001508865
-0.006026365
-0.004547177
-0.001950958
0.019164431
-0.001880406
0.011680482
0.04283054
-0.001785714
0.037209302
-0.004484305
0.003465003
-0.017955801
-0.00140647
0.00915493
0.015701326
0.015115081
0.008460237
-0.004026846
-0.008086253
-0.026494565
-0.014654571
0.014872521
0
0.004884857
0.014930556
-0.008210742
-0.02483615
0.025468695
0.01690238
-0.001356852
0.012228261
-0.026174497
-0.031357684
-0.00604767
0.014316392
-0.011291461
-0.030692363
0.019145803
0.01300578
-0.008915835
0.008996042
0.02211127
-0.005931612
0.001404001
-0.008061689
0.009187279

-0.002111486
0.003022792
-0.000361642
-0.008139885
0.007781155
0.004524068
0.012790488
0.007292778
-0.004532344
0.006859035
0.014035706
-0.015173452
-0.005233755
-0.00892646
0.015150611
0.00246783
0.004513217
0.009744428
0.016469229
-0.006822058
-0.006353749
-0.007431304
-0.003656413
0.002912565
-0.025498054
-0.006854214
0.017403829
-0.007550286
-0.002496285
0.009831377
-0.003481237
-0.013322281
-0.015362458
0.000426621
-0.003411514
0.01754386
0.020485402
-0.002472479
-0.01032753
0.010017889
0.017652615
0.007483901
-0.005700795
0.00191116
0.015606936
-0.000682982
-0.002904659

-0.030975143
0.004439621
-0.003084176
0.01875936
0.024352031
-0.002889027
0.013199258
0.01657851
0.015848502
0.012614928
-0.000339595
-0.019989272
0.000766256
-0.008568199
0.001029715
-0.000128582
0.0012125
0.021816914
-0.00799095
-0.025179661
-0.001485553
-0.006415979
0.008010931
0.00755733
-0.002893369
0.013714074
-0.007384178
-0.008320782
-0.000592713
0.009563171
-0.017898776
0.00155146
-0.009555626
-0.015168931
0.00195163
-0.010502998
0.000694766
0.000520713
-0.013897724
0.002619336
0.002982921
0.002740791
0.017330283
0.005049543
0.001687364
0.000851724
0.005408574

-0.00505476
0.001778154
-0.004310709
-0.010865874
0.013302437
0.00415008
-0.005060729
0.002288912
-0.005836082
0.017185639
0.019739043
-0.003608924
-0.007737899
-0.005143521
0.002251501
-0.002496048
-0.007757111
0.032531944
0.007897094
-0.000726979
-0.003395037
-0.010625355
-0.00122971
-0.009685628
-0.011189391
-0.000670578
0.016020802
-0.014447288
0.027695756
0.002204885
-0.006092401
-0.005789205
-0.003168351
0.003006615
0.001199041
0.031736527
0.016250725
-0.007097985
-0.002054232
0.005846027
0.004666012
0.018821804
0.011036468
0.003401361
0.006779661
-0.006812309
-0.004966887

0.006510417
-0.01164295
-0.002617801
-0.007874016
-0.020502646
0.002025658
-0.001347709
0.018218623
0.009277667
0.005909389
-0.009791123
-0.007251154
0.000664011
-0.00796284
-0.008026756
0.012811868
-0.011318242
0.003367003
-0.002684564
0.009421265
-0.006666667
0.000671141
0.010060362
0.027888446
0.005167959
0.001285347
-0.003851091
0.003221649
-0.001926782
0.001930502
0.004495825
0
-0.00831202
0.003223727
0.000642674
0.011560694
0.002539683
0.001899937
0.008217446
0
0.001253918
0
0
0.01377583
-0.019765287
-0.00063012
-0.000630517

-0.007845725
-0.017293622
-0.004512296
0.014202614
0.012886406
0.021841447
-0.000359842
0.003887689
0.014343087
0.000777715
0.024867538
-0.014958296
0.027501749
0.006197644
-0.012318939
-0.013089364
0.007568919
-0.001240524
0.00538228
-0.002333562
0.007154651
0.027459016
0.022603377
0.001365232
-0.023761605
-0.00126355
0.008922626
-0.006665787
0.008504418
-0.00131761
0.019988126
0.001810891
-0.021755972
0.011680855
-0.008219178
0.015259142
-0.003109614
-0.011632441
0.003090275
0.002294179
-0.005493428
-0.00651016
0.009663754
-0.000721122
0.023551794
-0.009678246
-0.006925118

0.015056022
-0.015867541
0.048370137
0.002340354
0.028685791
0.015888457
0.014682413
-0.020132117
0.02247191
0.024489796
-0.015629789
0.009339975
0.000925355
-0.001848998
0.00339611
-0.012307692
-0.004984424
0.000313087
-0.003755869
-0.009425071
0.033618776
0.044492176
-0.020857814
-0.01050105
0.006367495
0.00542332
0.005693737
0.000297974
0.028894847
-0.0193978
-0.015057573
-0.003896882
0.010833584
-0.000595415
0.009830206
-0.012094395
-0.01492983
-0.029402849
0.006870706
-0.00248139
0.009639303
-0.001231906
-0.00431699
-0.000309693
0.016109046
-0.036890244
-0.03070592

0.003141601
0.059161827
-0.008386646
-0.004716725
0.004248829
-0.001301801
0.019986965
0.008519702
-0.004540655
-0.015381351
0.012335704
-0.011174373
0.017919604
0.005233665
0.002787273
-0.008023914
0.009516257
-0.007069914
0.003270042
0.001997687
0.003882476
0.016671893
-0.002621704
0.001546232
-0.01024084
-0.002703686
0.013555081
-0.004732267
0.016331593
0.002186626
0.000761112
0.006033565
-0.004737426
0.012456958
0.00010003
-0.00070014
0.000800721
-0.006350635
0.004881486
0.016676683
0.010689129
-0.012379374
-0.007106198
0.000596421
0.002731969
-0.003962946
-0.008653703

0.002783786
0.022752424
0.000146719
-0.00045843
-0.008347245
0.021534022
0.007569995
-0.005356244
-0.008005349
0.009709445
0.002543841
0.004606885
-0.000501567
-0.002096887
0.000107759
0.004884531
-0.003770685
-0.000269073
-0.007751382
-0.007649186
0.002788053
0.006632746
-0.002924452
0.004091757
0.009268108
0.072266986
0.005881569
-0.012655083
-8.38828E-05
-0.026089729
-0.010491498
0.03175598
-0.002834869
-0.004332081
-0.001325674
0.012882914
-0.005998286
-0.000760649
-0.000101497
0.021045864
0.003926897
-0.008021126
-0.013376814
0.018971332
-0.00178734
-0.009682179
-0.01911841

-0.001743127
0.005317882
0.012316438
0.000155982
-0.014660012
0.007834758
0.006124853
0.018184656
-0.025984976
-0.018965924
0.010829456
0.003491786
0.019533412
-0.007989451
-0.001251075
0.008533626
0.003337991
-0.006112186
-0.002646738
0.01966906
-0.010180649
-0.001546671
0.009449307
-0.007289189
0.002550626
0.004163133
0.013435701
0.009924242
0.007051234
0.00320298
0.0001485
0.004751299
-0.005319935
0.003639875
-0.00118422
0.021711745
0.003481288
-0.004047413
0.004716981
0.006211629
0.008326753
0.009824162
-0.032146634
0.019375046
-0.001143265
-0.00121611
-0.003652772

0.008832808
-0.001876173
-0.008145363
-0.104864182
-0.012702893
0.020014296
0.002102313
0.011188811
-0.022821577
0
-0.012738854
-0.022939068
-0.001467351

ATRIZ DE CORRELACIONES
AMXL

-0.018508863
0.004648074
0.008592201
0.020183486
-0.016765159
0.003005161
0
-0.00254022
0.006921771
0.016083009
0.025912688
0.005723529
0.004020784

-0.006858263
-0.002959553
-0.004617414
-0.004970179
0.010989011
-0.005599473
-0.001987413
0.001991371
-0.004637297
-0.001663894
0.005
-0.000995025
0

-0.021720517
1
0.093258653
-0.066707419
0.122405446
0.051987476
0.061927666
0.281487018
0.138006132
1

bmv
0.083836235
0.093258653
1
0.077067614
0.057849042
0.121991458
-0.034466248
0.138465153
0.191735524
2

coca femsa
elektra
fomento eco
-0.031038921 0.029993123
0.067838074
-0.066707419 0.122405446
0.051987476
0.077067614 0.057849042
0.121991458
1 -0.058856118
0.42121645
-0.058856118
1
0.020885732
0.42121645 0.020885732
1
0.121514951 -0.008798864
0.123313632
-0.038978891 0.106378914
-0.012715983
0.124356405 0.105720764
0.108119932
2
3
2

-4.41651E-06
0.000221832
2.28718E-05
-1.45644E-05
5.63219E-05
9.24018E-06
1.62818E-05
5.85084E-05
2.67124E-05

bmv
1.88463E-05
2.28718E-05
0.000271142
1.86027E-05
2.94279E-05
2.39716E-05
-1.00184E-05
3.1819E-05
4.10302E-05

coca femsa
elektra
fomento eco
-6.21168E-06
1.26498E-05
1.1052E-05
-1.45644E-05
5.63219E-05
9.24018E-06
1.86027E-05
2.94279E-05
2.39716E-05
0.000214888
-2.6654E-05
7.36853E-05
-2.6654E-05 0.000954396
7.69987E-06
7.36853E-05
7.69987E-06
0.000142409
3.14442E-05
-4.7984E-06
2.59768E-05
-7.97413E-06
4.58636E-05
-2.11771E-06
2.36906E-05
4.24451E-05
1.67679E-05

asureste

1
-0.021720517
0.083836235
-0.031038921
0.029993123
0.067838074
-0.030981565
-0.048132205
0.033188985
#REF!
AMXL
asureste
0.000186377
-4.41651E-06
1.88463E-05
-6.21168E-06
1.26498E-05
1.1052E-05
-7.4663E-06
-9.17023E-06
5.88835E-06
0.013652014
0.000186377

0.014894027

-0.000316131
AMXL
10.00%
0.5
0.1

0.002532601
asureste
20.00%
0.5
0.1

0.003963277
-0.011543074
0
0.00950407
0.009915369
0.003768533
-0.002173591
0.004901233
0.017390876
0.005617161
-0.002166899
0.000868642
0.006364513

0.016466387 0.014659052

-0.006588043
-0.016630874
0.006079983
0.004671355
0.010509213
0.010605179
0.006042449
0.006729588
-0.006701315
-0.016050338
-0.109311949
-0.01637519
-0.01249073

0.000143771
-0.001293754
-0.002446923
0.0189741
-0.005947324
0.0002849
0.003346625
0.017103115
0.005233045
-0.00589991
0.012847368
0.015028264
-0.012972018

0.030893298

0.011933542

0.001127047 0.002045792 -0.002708258

bmv
coca femsa
elektra
10.00%
10.00%
10.00%
0.5
0.5
0.5
0.1
0.1
0.1

0.002073531
fomento eco
10.00%
0.5
0.1

-3.16131E-05
4.86781E-05
0.006976968
5,000,000.00
500,000.00
13.61
36737
4999657.8

0.00050652

1,000,000.00
162.31
6161

0.000112705 0.000204579 -0.000270826

500,000.00
30.12
16600

500,000.00
208.72
2395

VaR:perdida mxima esperada en el valor del portafolio en un lapso de tiempo X

95%
99%
57,376.53 81,148.72
-11227.78253
-15879.6671
-24498.49459
-34648.68841
-13542.3982
-19153.27222
-12055.99765
-17051.02754
-25407.47637
-35934.27869
-9814.465102
-13880.78529
-14517.85621
-20532.88109
-11477.44351
-16232.76738
-10688.08561
-15116.36344

500,000.00
505.98
988

0.000207353

500,000.00
145.33
3440

Gmodelo
-0.00090406
0.002035969
-0.00169319
0.002939846
-0.01826381
0.00413413
0.022872827
-0.02113148
-0.00148487
-0.03145733
0.006259596
-0.01431925
0.004763039
0.000237023
-0.00900474
-0.01626016
-0.02734565
-0.00662252
0.005157233
-0.00025028
0.007635499
0.003602484
-0.00866444
0.017480335
0.001472573
-0.01641956
-0.01245795
0.005802952
0.027467703
0.028076172
-0.00985514
0.005516249
0.013476446
-0.02788892
0.008715652
-0.00084003
-0.00012011
0.031591592
-0.02049371
-0.00844032
0.006833713
0.000833532
-0.0015467

Gaer pac
0.008680923
-0.012384551
0.002975558
0.011231193
0.001047779
0.000837346
0.003137419
-0.019182652
0.003826531
-0.004447268
0.007232504
0.002745512
0.01221567
0.000832293
0.007068607
0.000825764
-0.008663366
-0.001664586
0.017924135
-0.005118755
-0.006791521
0.012225445
0.00962129
-0.005271695
-0.003057481
-0.008587201
-0.009898948
0.004582379
0.014928468
-0.017977528
-0.003952569
0.016081871
-0.00061665
-0.011106541
0.006239601
-0.008061182
0.015628256
0.005129257
0.000408247
0.00979392
-0.02182259
-0.00743648
0.008324662

bimbo
-0.000351247
0.019325369
0.012409514
-0.003404835
-0.01776563
0.001391304
0.008683571
0.005509642
0.000684931
-0.024982888
0
-0.000702001
0.021426063
0.025790922
-0.028159571
-0.007588824
-0.011470282
0.008790436
0.010456605
-0.00793377
-0.004520167
0.012923507
0.012068966
0.019080068
0.020060181
-0.019993445
-0.017391304
0.001701838
0.003058104
0.011517615
-0.016744809
0.021117166
0.000667111
-0.003666667
0.00301104
-0.027685123
0.003087479
0.004787962
0.00714772
-0.016221697
-0.001717623
-0.003441156
0.008977901

cemex
0.006711409
0.02
0.013071895
-0.01806452
-0.02496715
-0.01617251
0.009589041
0.029850746
0.018445323
-0.01293661
0.007863696
-0.00520156
0.070588235
0.037851038
-0.00588235
-0.00710059
-0.00357569
0.023923445
0.026869159
-0.01478953
0.004618938
0.014942529
0.030577576
0.096703297
0.039078156
0.008678881
0.024856597
0.008395522
-0.00462535
0.006505576
-0.02862419
0.005703422
0.020793951
0
0.006481481
-0.03035879
-0.02182163
-0.01745878
-0.06712734
0.053968254
-0.01907631
0.005117707
0.00712831

bimbo
-0.00035125
0.01932537
0.01240951
-0.00340483
-0.01776563
0.0013913
0.00868357
0.00550964
0.00068493
-0.02498289
0
-0.000702
0.02142606
0.02579092
-0.02815957
-0.00758882
-0.01147028
0.00879044
0.01045661
-0.00793377
-0.00452017
0.01292351
0.01206897
0.01908007
0.02006018
-0.01999344
-0.0173913
0.00170184
0.0030581
0.01151762
-0.01674481
0.02111717
0.00066711
-0.00366667
0.00301104
-0.02768512
0.00308748
0.00478796
0.00714772
-0.0162217
-0.00171762
-0.00344116
0.0089779

PORTAFOLIO
0.5
0.00318008
0.01966268
0.0127407
-0.01073468
-0.02136639
-0.0073906
0.00913631
0.01768019
0.00956513
-0.01895975
0.00393185
-0.00295178
0.04600715
0.03182098
-0.01702096
-0.00734471
-0.00752298
0.01635694
0.01866288
-0.01136165
4.9385E-05
0.01393302
0.02132327
0.05789168
0.02956917
-0.00565728
0.00373265
0.00504868
-0.00078362
0.0090116
-0.0226845
0.01341029
0.01073053
-0.00183333
0.00474626
-0.02902195
-0.00936708
-0.00633541
-0.02998981
0.01887328
-0.01039696
0.00083828
0.00805311

-0.00357483
0.004185602
0.000476361
-0.0049994
0.009450891
0.027020621
0.024578814
0.000563126
-0.00607834
0.018120045
-0.01612903
0
0.002826456
-0.00124014
0.004402303
0.012137559
-0.00644015
0.000894055
-0.00591782
0.00202179
0.042596122
0.025158585
-0.01678028
-0.01109333
-0.02329846
0.000110436
0.003975265
-0.00120985
-0.00242264
0.015454244
-0.00858789
0.00252193
0.021874658
0.018623568
0.027109383
0.002754604
-0.01163908
-0.00010804
-0.00605078
0.002174149
-0.00282026
0.040465572
0.013173027
0.007223197
-0.0206946
-0.00638142
-0.02547905

-0.001031992
0.002892562
-0.011124845
-0.000208333
0.001875391
0.004575707
-0.003726708
0.000415628
0.018903199
0.012028542
-0.007252216
0.001420455
-0.010131712
0.010849539
0.001620089
0.010917913
0.0054
-0.001392481
-0.031075697
-0.027960526
0.004864636
0.01894338
-0.004544516
0.007677941
-0.002265239
0.008462332
0.005525993
-0.002238958
0.011627907
0.021375277
-0.002171767
0.004550851
-0.012014969
0.006180223
0.010699425
0.00842972
0.003304821
0.010463089
-0.030680729
-0.012462908
-0.003205128
-0.000200965
0.004422111
0.012207324
-0.018782127
0.013499899
-0.009145129

0.016084873
0
-0.017177501
0.004455106
-0.000341181
-0.003071672
0.016432729
-0.002357696
0.005064146
-0.006382264
-0.003380663
-0.004748982
0.00204499
0.006122449
-0.002028398
0.014227642
-0.02004008
0.008520791
0.006421088
0.002014775
0.021112601
0.004594683
-0.013721006
0.004637297
-0.010220903
0.015323118
-0.00492126
0.00098912
0.008893281
0
0.018038701
0.015141753
0.001904157
0.024073487
-0.001855861
-0.006197707
-0.009354537
-0.032735285
0.010087862
-0.003865979
-0.01164295
0.004253927
0.019224503
0.029411765
-0.016149068
-0.015467172
-0.015389548

0.037411527
-0.00487329
-0.043095
0.004094166
0.033639144
-0.00197239
-0.02371542
0.020242915
-0.00297619
-0.0119403
-0.03726083
0.038702929
0.040281974
-0.02129719
0.002967359
0.00591716
0.013490196
-0.01207243
0.00610998
-0.00202429
0.005070994
-0.02119072
-0.01958763
-0.0168244
-0.03743316
0.011111111
0.017582418
-0.03239741
-0.01339286
0.031674208
-0.0120614
-0.01553829
0.004509583
-0.00897868
0.010192525
0.060538117
-0.00211416
-0.00529661
0.001064963
-0.02340426
-0.02941176
-0.00897868
0.029445074
-0.00110011
-0.00330396
0.003314917
-0.02312775

0.01608487
0
-0.0171775
0.00445511
-0.00034118
-0.00307167
0.01643273
-0.0023577
0.00506415
-0.00638226
-0.00338066
-0.00474898
0.00204499
0.00612245
-0.0020284
0.01422764
-0.02004008
0.00852079
0.00642109
0.00201478
0.0211126
0.00459468
-0.01372101
0.0046373
-0.0102209
0.01532312
-0.00492126
0.00098912
0.00889328
0
0.0180387
0.01514175
0.00190416
0.02407349
-0.00185586
-0.00619771
-0.00935454
-0.03273528
0.01008786
-0.00386598
-0.01164295
0.00425393
0.0192245
0.02941176
-0.01614907
-0.01546717
-0.01538955

0.0267482
-0.00243665
-0.03013625
0.00427464
0.01664898
-0.00252203
-0.00364134
0.00894261
0.00104398
-0.00916128
-0.02032074
0.01697697
0.02116348
-0.00758737
0.00046948
0.0100724
-0.00327494
-0.00177582
0.00626553
-4.7582E-06
0.0130918
-0.00829802
-0.01665432
-0.00609355
-0.02382703
0.01321711
0.00633058
-0.01570414
-0.00224979
0.0158371
0.00298865
-0.00019827
0.00320687
0.00754741
0.00416833
0.0271702
-0.00573435
-0.01901595
0.00557641
-0.01363512
-0.02052736
-0.00236237
0.02433479
0.01415583
-0.00972652
-0.00607613
-0.01925865

0.000432152
-0.01673866
-0.00593081
-0.03447133
0.008696647
0.006693137
0.000676133
-0.00123874
0.063028526
-0.00922783
-0.00749384
0.036673498
0.041306836
-0.00559552
0.004622186
-0.01590318
-0.02357963
0.026543146
0.006895153
0.02366566
-0.0029513
-0.01391219
-0.0020012
0.025566473
-0.04477466
-0.01760311
0.023023232
-0.00916497
-0.02189106
0.029210886
0.193159775
-0.0358518
0.006389776
0.038271605
0.001868524
0.001271618
0.005842012
-0.00260943
0.022617942
0.000907815
-0.00272098
-0.00041339
-0.00264682
0.004810085
-0.00973919
-0.00225038
-0.00718403

0.010433387
-0.010127085
-0.038314945
0.003337505
-0.001247401
0.006452956
0.006618407
0.003081981
0.010856206
0.00579827
0.002706642
0.010589701
0.007602219
0.035277325
-0.005712035
-0.000198098
0.001783238
-0.000791139
-0.002969121
0.002580901
-0.019207921
0.002624672
-0.003624648
-0.022231205
-0.011781728
0.034302447
0.016380182
0.001790688
-0.001390268
0.010938743
-0.004524887
0.000592885
0.03061426
0.013031813
-0.001324253
-0.028225043
0.013840156
0.007498558
0.001717557
-0.001714612
-0.005152672
-0.006905812
0.003476917
-0.007892204
0.002910361
0.005223447
0.000577367

-0.009443178
-0.012820513
0.005994006
-0.016881827
-0.021885522
0.002065404
-0.001717623
-0.000688231
0.015495868
0.005764666
-0.018880647
0.028865979
0.001002004
0.039039039
-0.011560694
-0.012995452
-0.016458196
-0.009705489
-0.004055424
0.017984391
-0.014
0.004056795
0.00976431
0.016672224
0.016398819
-0.006453695
0.007145177
-0.003224766
-0.004852798
0.008777633
-0.027392846
0.022200133
0.023338736
0.015204308
0.021840874
-0.005496183
0.019957016
-0.011739916
-0.032592141
0.009445844
0.004054897
0.004970488
0.00309119
-0.015100154
-0.005006258
0.023899371
-0.004914005

-0.06087937
-0.05162065
-0.03417722
-0.00262123
-0.06044678
0.068531469
0.005235602
0.006510417
-0.01034929
0.003921569
0.01171875
0.05019305
-0.04534314
0.029525032
-0.08478803
-0.00681199
0.002743484
0.034199726
-0.00661376
0.009320905
-0.02638522
0.005420054
-0.03908356
0.03085554
0.038095238
0.005242464
0.04041721
-0.00125313
-0.03011292
0.02457956
0.077020202
0.004689332
0.001166861
0.022144522
0.022805017
0
-0.00222965
-0.01787709
0
-0.00113766
-0.03075171
0.004700353
0.019883041
0.009174312
0.027272727
-0.00995575
-0.00111732

-0.00944318
-0.01282051
0.00599401
-0.01688183
-0.02188552
0.0020654
-0.00171762
-0.00068823
0.01549587
0.00576467
-0.01888065
0.02886598
0.001002
0.03903904
-0.01156069
-0.01299545
-0.0164582
-0.00970549
-0.00405542
0.01798439
-0.014
0.0040568
0.00976431
0.01667222
0.01639882
-0.00645369
0.00714518
-0.00322477
-0.0048528
0.00877763
-0.02739285
0.02220013
0.02333874
0.01520431
0.02184087
-0.00549618
0.01995702
-0.01173992
-0.03259214
0.00944584
0.0040549
0.00497049
0.00309119
-0.01510015
-0.00500626
0.02389937
-0.004914

-0.03516127
-0.03222058
-0.0140916
-0.00975153
-0.04116615
0.03529844
0.00175899
0.00291109
0.00257329
0.00484312
-0.00358095
0.03952951
-0.02217057
0.03428204
-0.04817436
-0.00990372
-0.00685736
0.01224712
-0.00533459
0.01365265
-0.02019261
0.00473842
-0.01465962
0.02376388
0.02724703
-0.00060562
0.02378119
-0.00223895
-0.01748286
0.0166786
0.02481368
0.01344473
0.0122528
0.01867442
0.02232295
-0.00274809
0.00886368
-0.01480851
-0.01629607
0.00415409
-0.01334841
0.00483542
0.01148712
-0.00296292
0.01113323
0.00697181
-0.00301566

0.000168279
0.008580803
0.00392026
0.016949153
0.008006536
-0.00705139
-0.01330504
-0.00885175
0.000584258
0.000333667
0.00700467
0.000414044
-0.01026405
-0.00242536
-0.00016767
0.001257756
-0.00728582
0.000927957
0.003202697
0.000588087
0.001259446
-0.00192872
-0.00285666
0
0.008341759
-0.00735356
0.00387238
0.00327044
0.002089602
-0.00125115
0.008768999
0.001076248
-0.01273569
0.001005193
-0.00167364
-0.0015088
-0.00629617
-0.00388612
0.004664575
-0.00734425
0.00204099
-0.01527625
-0.0089632
0.006261414
0.001901305
0.002328992
-0.00034423

-0.001923447
0.002312584
0.017496635
-0.019274376
-0.00327553
-0.001159869
0.005806077
0.007889167
0.002100038
-0.004000762
-0.005355777
-0.006923077
0.005228505
-0.001348488
-0.001157407
-0.003089996
-0.001549787
0.004268529
-0.020092736
0.016167192
0.005044626
-0.025289575
0.013666072
0.008010942
0.008141113
0.000384541
0.009225447
-0.002094839
-0.006679389
0.000768492
0.000383951
0.002110919
-0.003255458
0.012295869
0.013285253
-0.008053943
-0.006797583
0.024904943
-0.004637359
-0.021431234
-0.006855837
0.0042186
-0.000763796
0.009936939
-0.004541154
0.033263638
-0.030353201

-0.012345679
-0.0171875
-0.004133545
0.004789272
-0.009532888
0.001283285
0.005446972
0.026768642
0.01396648
0.013774105
-0.004528986
-0.012132241
-0.001842186
-0.000307598
0
-0.012
-0.010588602
-0.017311929
-0.015054452
0.001300813
0.031828516
-0.017626692
-0.012816405
-0.00032457
-0.015909091
0.015506434
-0.010721248
0.008866995
-0.009765625
0.003944773
-0.009168304
-0.00892267
-0.043014338
0.027526132
-0.006103764
-0.002729444
0.02805337
0.012645591
0.005586592
-0.008823529
0.00956149
0.00163292
0.008151288
-0.007438551
0.01010101
0.00516129
0.000962773

-0.03131991
0.032332564
0.059284116
-0.02639916
-0.00650759
-0.00436681
0.043859649
0.034663866
-0.02944162
-0.0292887
0.003232759
0.012889366
0.007423118
0.022105263
-0.01853759
0
-0.00209864
0.030494217
-0.00918367
0.008238929
0.015321757
0.023138833
0.012782694
-0.02038835
0.016848365
0.041910331
-0.02338634
0.019157088
-0.01973684
-0.00575264
-0.0096432
-0.01363194
-0.03751234
0.016410256
-0.00403633
0.013171226
0.035
0.011594203
-0.01337154
0.012584705
0.030592734
0.022263451
-0.03811252
0.014150943
-0.0027907
0.026119403
-0.00363636

-0.01234568
-0.0171875
-0.00413355
0.00478927
-0.00953289
0.00128329
0.00544697
0.02676864
0.01396648
0.0137741
-0.00452899
-0.01213224
-0.00184219
-0.0003076
0
-0.012
-0.0105886
-0.01731193
-0.01505445
0.00130081
0.03182852
-0.01762669
-0.0128164
-0.00032457
-0.01590909
0.01550643
-0.01072125
0.008867
-0.00976562
0.00394477
-0.0091683
-0.00892267
-0.04301434
0.02752613
-0.00610376
-0.00272944
0.02805337
0.01264559
0.00558659
-0.00882353
0.00956149
0.00163292
0.00815129
-0.00743855
0.01010101
0.00516129
0.00096277

-0.02183279
0.00757253
0.02757529
-0.01080494
-0.00802024
-0.00154176
0.02465331
0.03071625
-0.00773757
-0.0077573
-0.00064811
0.00037856
0.00279047
0.01089883
-0.0092688
-0.006
-0.00634362
0.00659114
-0.01211906
0.00476987
0.02357514
0.00275607
-1.6855E-05
-0.01035646
0.00046964
0.02870838
-0.01705379
0.01401204
-0.01475123
-0.00090393
-0.00940575
-0.0112773
-0.04026334
0.02196819
-0.00507005
0.00522089
0.03152668
0.0121199
-0.00389247
0.00188059
0.02007711
0.01194819
-0.01498062
0.0033562
0.00365516
0.01564035
-0.0013368

-0.00034435
0.000947296
-0.00318334
0.002675643
-0.0040458
0.002852204
-0.00137895
0.001035643
-0.00215536
-0.00699844
0.006873749
0.004147943
-0.00731497
0.000260078
0
-0.00546022
0.000174292
-0.00034852
-0.00148174
0.003055168
0.003829084
-0.00312094
0.000173928
-0.0001739
0.001304461
-0.00251867
0.012625163
-0.00507309
-0.00267911
0.004159445
-0.00276148
-0.00623053
-0.00687914
0.007365191
-0.0008704
0.006795017
0.000778749
0.004495936
0.007832673
-0.00222051
0
0.001369511
-0.00102573
-0.01309147
0.007456216
-0.00266781
0.00405557

-0.027509012
0.023410066
0.007243614
0.027819833
0.000368256
0.029593079
0.007557604
-0.006220271
-0.006811487
0.000926784
0.008703704
0.021663301
0.009703504
0.005872931
-0.007430998
-0.009625668
0.047336213
0.029902045
0.032204238
-0.020045264
-0.000989772
-0.011228534
0.012859051
-0.007584501
0.008805449
0.006422925
-0.008381051
0.0163143
0.027518428
-0.009564802
0.003701915
0.029345734
-0.007945163
0.001099246
0.009411765
-0.015229215
0.004576298
-0.009582155
-0.008088818
0.028301887
0.029855388
0.012532085
0.018490904
-0.044216691
-0.015471814
0.019138012
0.012061069

-0.004168003
-0.000965873
0.001289075
0.008368201
0.011809767
0.010725552
-0.004681648
0
-0.005644403
-0.008514664
0.015903308
-0.005009393
0.003461296
-0.010975227
-0.007292327
0.003832641
0.001590837
0.023824651
0.022959975
-0.004549591
-0.00670323
-0.004294479
0.004004929
-0.009818963
0.009606446
-0.009208103
-0.008054523
-0.024359775
-0.02368758
0.041639344
-0.028328612
-0.00356333
-0.014954486
0.01320132
-0.010749186
-0.000987817
0.004943968
0.013447032
-0.008737864
0.018609207
0.003525641
0.004152028
0.001272265
-0.007306226
-0.01344
-0.012974376
-0.010515938

-0.00456204
-0.01099908
-0.01853568
-0.03305005
0.036132813
0.009425071
0.014939309
0.010119595
-0.00364299
0.044789762
0.018372703
-0.0137457
-0.0174216
-0.00975177
0.024171889
-0.00699301
-0.00352113
0.044169611
-0.00676819
0.00681431
-0.02030457
0.007772021
0.005141388
0.019607843
0.00083612
-0.01503759
0.003392706
-0.00338123
0.006785411
0.030328559
-0.03107114
-0.00421941
-0.00677966
-0.00767918
-0.01547721
-0.00174672
0.011373578
-0.02422145
0.004432624
-0.00264784
0.043362832
0.002544529
0.004230118
-0.00505476
-0.00084674
-0.00762712
0.007685739

-0.004168
-0.00096587
0.00128908
0.0083682
0.01180977
0.01072555
-0.00468165
0
-0.0056444
-0.00851466
0.01590331
-0.00500939
0.0034613
-0.01097523
-0.00729233
0.00383264
0.00159084
0.02382465
0.02295998
-0.00454959
-0.00670323
-0.00429448
0.00400493
-0.00981896
0.00960645
-0.0092081
-0.00805452
-0.02435978
-0.02368758
0.04163934
-0.02832861
-0.00356333
-0.01495449
0.01320132
-0.01074919
-0.00098782
0.00494397
0.01344703
-0.00873786
0.01860921
0.00352564
0.00415203
0.00127226
-0.00730623
-0.01344
-0.01297438
-0.01051594

-0.00436502
-0.00598248
-0.0086233
-0.01234092
0.02397129
0.01007531
0.00512883
0.0050598
-0.00464369
0.01813755
0.01713801
-0.00937755
-0.00698015
-0.0103635
0.00843978
-0.00158018
-0.00096514
0.03399713
0.00809589
0.00113236
-0.0135039
0.00173877
0.00457316
0.00489444
0.00522128
-0.01212285
-0.00233091
-0.0138705
-0.00845108
0.03598395
-0.02969987
-0.00389137
-0.01086707
0.00276107
-0.0131132
-0.00136727
0.00815877
-0.00538721
-0.00215262
0.00798068
0.02344424
0.00334828
0.00275119
-0.00618049
-0.00714337
-0.01030075
-0.0014151

-0.00111722
-0.00309731
0.005437128
-0.00437768
-0.00577636
-0.00199445
-0.00538709
-0.00052415
-0.00559392
-0.00087897
-0.00967714
0.005685351
0.002649943
0.004933486
-8.7666E-05
0.011222164
0.006329114
0.00422159
0.001630062
0.000770878
-0.00701814
-0.00680917
0.000954613
-0.00381481
-0.00426458
-0.0017481
-0.00446546
0.001671064
0.001668276
-0.00552244
-0.00784487
0.006751955
-0.00458878
0.005762411
-0.00149846
-0.00697387
0.008089608
-0.00458554
0.016654855
0.006883932
0.001211597
0.003025326
-0.06764909
-0.00166374
0.014257939
0.010953902
0.005959368

-0.006637502
0.006681853
0.016141198
-0.007125891
0.00194378
0.008058499
0.009178386
-0.010855215
0.005635474
-0.003686772
0.026198934
0.032453483
-0.003213188
0.004765242
-0.001394895
0.014387484
0.016937483
-0.011780636
-0.000822143
0.007131103
0.001770153
0.043903765
-0.015625
-0.014021164
-0.020928361
-0.004110715
0.015134838
0.020466251
-0.003586134
0.011063716
-0.007910349
0.041594684
-0.017989283
0.011692867
0.011557724
-0.002412086
-0.007253754
0.008716831
-0.000381243
0.008009153
-0.009332829
-0.002546149
0.01110402
0.003155769
-0.004655845
0.016940582
0.00397812

0.011956161
0.000984575
0.016065574
-0.002904163
-0.007443366
0.022497555
-0.003826531
0.007362356
0.014299333
0.001253133
-0.001877347
0.015987461
0.017895711
-0.001818733
0.004555117
-0.014812576
0.011660018
0.007885957
-0.007824255
-0.006066121
0.021361001
0.010158351
-0.001183082
0.010068108
-0.008208736
-0.004433934
-0.010688836
-0.028511405
0.006487488
-0.005217925
0.015427337
-0.000607718
-0.001216175
0.001826484
-0.00303859
0.010057909
0.004828002
0.001501502
0.00029985
0.001498801
0.002095181
-0.00567503
-0.012316011
0.003041363
-0.000606428
-0.003033981
-0.014607425

-0.0059322
-0.01790281
0.013020833
-0.00514139
-0.00172265
0.006039689
-0.00085763
-0.00600858
0
0.004317789
0.008598452
0.046888321
0.011400651
0.028985507
-0.00312989
-0.00392465
-0.00157604
-0.0023678
0.000791139
0.000790514
0.003159558
0.04488189
-0.00828937
0.004559271
0.007564297
-0.00075075
0.009767092
-0.00595238
-0.00374251
-0.01427498
-0.00990854
0.010777521
-0.00990099
0.011538462
0.009125475
-0.00828937
0.020516717
0.017125838
-0.00292826
0.007342144
0.034985423
-0.02183099
-0.00143988
-0.00072098
-0.01587302
0.012463343
-0.04127444

0.01195616
0.00098457
0.01606557
-0.00290416
-0.00744337
0.02249755
-0.00382653
0.00736236
0.01429933
0.00125313
-0.00187735
0.01598746
0.01789571
-0.00181873
0.00455512
-0.01481258
0.01166002
0.00788596
-0.00782426
-0.00606612
0.021361
0.01015835
-0.00118308
0.01006811
-0.00820874
-0.00443393
-0.01068884
-0.0285114
0.00648749
-0.00521793
0.01542734
-0.00060772
-0.00121618
0.00182648
-0.00303859
0.01005791
0.004828
0.0015015
0.00029985
0.0014988
0.00209518
-0.00567503
-0.01231601
0.00304136
-0.00060643
-0.00303398
-0.01460743

0.00301198
-0.00845912
0.0145432
-0.00402278
-0.00458301
0.01426862
-0.00234208
0.00067689
0.00714967
0.00278546
0.00336055
0.03143789
0.01464818
0.01358339
0.00071261
-0.00936861
0.00504199
0.00275908
-0.00351656
-0.0026378
0.01226028
0.02752012
-0.00473623
0.00731369
-0.00032222
-0.00259234
-0.00046087
-0.01723189
0.00137249
-0.00974645
0.0027594
0.0050849
-0.00555858
0.00668247
0.00304344
0.00088427
0.01267236
0.00931367
-0.0013142
0.00442047
0.0185403
-0.01375301
-0.00687795
0.00116019
-0.00823972
0.00471468
-0.02794093

0.004667445
-0.00026802
-0.00302784
0.007685185
0.043646053
0.001848917
0.000966693
-0.00517998
0.001941576
0.010481811
-0.00270223
0.005681322
0.003824092

Gmodelo
-0.03098157
0.061927666
-0.03446625
0.121514951
-0.00879886
0.123313632
1
0.028254468
0.033977846
4

-0.024021793
-0.021060645
0.00777605
0.022376543
-0.00327044
-0.010095911
0.00981642
0.009720995
-0.000125031
-0.002751032
-0.000501567
-0.001756367
-0.006912153

-0.020382952
0.026796974
-0.005833589
0.010500309
0.005195599
0.002128306
-0.00151699
-0.006381039
0.006727829
0.0018226
0.012734991
-0.002994012
-0.009309309

0.003021148
-0.01204819
0.019054878
0.018698579
0.025697504
-0.00501074
-0.00719424
0.004347826
-0.03246753
-0.02013423
0.00456621
-0.01439394
0.009992314

-0.02038295
0.02679697
-0.00583359
0.01050031
0.0051956
0.00212831
-0.00151699
-0.00638104
0.00672783
0.0018226
0.01273499
-0.00299401
-0.00930931

Gaer pac
BIMBO
-0.048132205 0.033188985
0.281487018 0.138006132
0.138465153 0.191735524
-0.038978891 0.124356405
0.106378914 0.105720764
-0.012715983 0.108119932
0.028254468 0.033977846
1
0.13722871
0.13722871
1
3

Gmodelo
Gaer pac
BIMBO
-7.4663E-06 -9.17023E-06
5.88835E-06
1.62818E-05 5.85084E-05
2.67124E-05
-1.0018E-05
3.1819E-05
4.10302E-05
3.14442E-05 -7.97413E-06
2.36906E-05
-4.7984E-06 4.58636E-05
4.24451E-05
2.59768E-05 -2.11771E-06
1.67679E-05
0.000311609
6.9605E-06
7.79478E-06
6.9605E-06 0.000194758
2.48883E-05
7.79478E-06 2.48883E-05 0.000168891
0.01765246

0.001716369
Gmodelo
10.00%
0.5
0.1

0.01395558

0.012995789

0.002281855 0.000534213
BIMBO
Gaer pac
10.00%
10.00%
0.5
0.5
0.1
0.1

-0.0086809
0.00737439
0.00661064
0.01459944
0.01544655
-0.00144122
-0.00435562
-0.00101661
-0.01286985
-0.00915581
0.0086506
-0.00869398
0.0003415

0.000171637

0.000228185

500,000.00
115.5
4329

500,000.00
79.02
6327

5.34213E-05 0.001181962
0.297854399 RENDIMIENTO DE PORTAFOLIO

500,000.00
32.99
15156

VOLATILIDAD DIARIA
5.88835E-06
MENSUAL
3.22518E-05
SEMESTRAL
7.90005E-05
ANUAL
0.000111724
SEMESTRAL
7.90005E-05
MENSUAL
3.22518E-05
DIARIA
5.88835E-06

RENDIMIENTO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

FRONTERA EFICIENT
1
0.9
0.8
RENDIMIENTO

0
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
0.55
0.6
0.65
0.7
0.75
0.8
0.85
0.9
0.95
1

RIESGO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
0

0.2

0.4

FRONTERA EFICIENTE

Series1

0.4

0.6
RIESGO

0.8

Tasa de rendimiento en por ciento

Ttulo

Plazo (das)

CETES

27

CETES

91

CETES

175

CETES

TRN
27
91
175

Montos en millones de pesos

Mnimo

Mximo

Solicitado

$19,781.12

4.06

4.68

Colocado

$5,000.00

4.06

4.19

Solicitado

$25,778.96

4.05

4.67

Colocado

$7,000.00

4.05

4.15

Solicitado

$30,940.00

4.15

4.78

Colocado

$9,000.00

4.15

4.2

TASA AL PLAZO
PRECIO CETE VALOR NOMINAL
RENDIMIENTO
0.0413
0.0030975 9.96912065
10
0.0030975
0.041 0.01036389
9.8974242
10 0.01036389
0.0417 0.02027083 9.80131909
10 0.02027083

sa de rendimiento en por ciento

Actual

Anterior

Variacin

4.13

4.19

-0.06

4.1

4.19

-0.09

4.17

4.23

-0.06

TRN
0.0413
0.041
0.0417

DOS TIPOS DE RIESGO

EL QUE EVALUAMOS CON LA DESVIACION ESTANDAR Y LO LLAMAMOS DIVERSIFICABLE, Y EL QUE EVALUAMOS CON BETAS Q
CUANDO NO ESTAN ALTAMENTE CORRELACIONADAS SI LA METEMOS AL PORTAFOLIO, EL RIESGO VA A DISMINUIR.
MATRIZ DE CORRELACIONES: VEMOS LA RELACIN LINEAL QUE EXISTEN ENTRE TODAS
EN EL EJERCICIO ELIMINAMOS LAS MAS CORRELACIONADAS Y CON ESTO ESTAMOS DIVERSIFICANDO.

Y EL QUE EVALUAMOS CON BETAS QUE ES EL DE MERCADO

L RIESGO VA A DISMINUIR.

RSIFICANDO.

Fecha
1/2/2006
1/3/2006
1/4/2006
1/5/2006
1/6/2006
1/9/2006
1/10/2006
1/11/2006
1/12/2006
1/13/2006
1/16/2006
1/17/2006
1/18/2006
1/19/2006
1/20/2006
1/23/2006
1/24/2006
1/25/2006
1/26/2006
1/27/2006
1/30/2006
1/31/2006
2/1/2006
2/2/2006
2/3/2006
2/7/2006
2/8/2006
2/9/2006
2/10/2006
2/13/2006
2/14/2006
2/15/2006
2/16/2006
2/17/2006
2/20/2006
2/21/2006
2/22/2006
2/23/2006
2/24/2006
2/27/2006
2/28/2006
3/1/2006
3/2/2006
3/3/2006
3/6/2006
3/7/2006

CETE 28

8.022681
8.010720
8.019162
7.979243
7.977446
7.992360
7.960279
7.998837
7.979243
7.926848
7.941877
7.909841
7.918204
7.888129
7.886372
7.891247
7.748113
7.736477
7.726108
7.724493
7.729678
7.728038
7.726236
7.716088
7.724493
7.697689
7.696008
7.675492
7.684029
7.638753
7.596692
7.615239
7.554110
7.552540
7.547840
7.526049
7.494183
7.483347
7.481748
7.477086
7.425074
7.474037
7.422606
7.421076
7.466936
7.465368

TIIE 28
8.57
8.565
8.55
8.565
8.575
8.585
8.5
8.49
8.48
8.475
8.455
8.435
8.41
8.38
8.355
8.33
8.32
8.31
8.27
8.24
8.11
8.095
8.11
8.11
8.09
8.065
8.075
8.075
8.065
8.025
8.015
7.98
7.965
7.925
7.885
7.86
7.8425
7.85
7.85
7.805
7.805
7.78
7.765
7.76
7.7525
7.7425

UDI
3.639416
3.640359
3.641302
3.642245
3.643188
3.646019
3.646963
3.64781
3.648657
3.649504
3.652047
3.652895
3.653743
3.654591
3.65544
3.657986
3.658836
3.659685
3.660415
3.661144
3.663333
3.664063
3.664793
3.665523
3.666254
3.669177
3.669908
3.670639
3.671371
3.672727
3.673179
3.673631
3.674083
3.674536
3.675893
3.676345
3.676798
3.677251
3.677703
3.678552
3.67875
3.678948
3.679147
3.679345
3.679939
3.680137

CETE 28
9.93798831
9.9380802
9.93801535
9.938322
9.9383358
9.93822123
9.93846769
9.93817148
9.938322
9.93872452
9.93860906
9.93885518
9.93879093
9.939022
9.9390355
9.93899804
9.94009789
9.94018731
9.940267
9.94027941
9.94023956
9.94025216
9.94026601
9.940344
9.94027941
9.9404854
9.94049832
9.940656
9.94059039
9.94093838
9.94126168
9.94111911
9.941589
9.94160107
9.9416372
9.94180471
9.94204969
9.942133
9.94214529
9.94218113
9.94258102
9.94220457
9.9426
9.94261176
9.94225917
9.94227122

UDI/TIIE 28 RENDIMIENTO CETE 28

3.615317898
3.616268624
0.000009245
3.617247305 0.000006525
3.618142143
0.000030857
3.619050941
0.000001389
3.621835202 0.000011528
3.623010873
0.000024798
3.62388031 0.000029804
3.624749762
0.000015146
3.625605219
0.000040502
3.628187635 0.000011617
3.629086179
0.000024765
3.629998775 0.000006465
3.630925435
0.000023249
3.631839099
0.000001358
3.634438874 0.000003769
3.635311495
0.000110660
3.636183136
0.000008996
3.637020874
0.000008017
3.637829555
0.000001249
3.640370353 0.000004009
3.641137991
0.000001268
3.641821201
0.000001393
3.642546625
0.000007846
3.643329362 0.000006498
3.646304542
0.000020723
3.647002796
0.000001300
3.647729234
0.000015862
3.648484865 0.000006600
3.649945258
0.000035007
3.650422671
0.000032522
3.650970642 0.000014341
3.651462192
0.000047267
3.652025322
0.000001214
3.653486976
0.000003634
3.654006838
0.000016850
3.654506525
0.000024641
3.654935588
0.000008379
3.655384845
0.000001236
3.656355888
0.000003605
3.656552694
0.000040221
3.656820175 0.000037862
3.657060387
0.000039772
3.657271336
0.000001183
3.657882982 0.000035463
3.658108076
0.000001213

3/8/2006
3/9/2006
3/10/2006
3/13/2006
3/14/2006
3/15/2006
3/16/2006
3/17/2006
3/20/2006
3/22/2006
3/23/2006
3/24/2006
3/27/2006
3/28/2006
3/29/2006
3/30/2006
3/31/2006
4/3/2006
4/4/2006
4/5/2006
4/6/2006
4/7/2006
4/10/2006
4/11/2006
4/12/2006
4/17/2006
4/18/2006
4/19/2006
4/20/2006
4/21/2006
4/24/2006
4/25/2006
4/26/2006
4/27/2006
4/28/2006
5/2/2006
5/3/2006
5/4/2006
5/5/2006
5/8/2006
5/9/2006
5/10/2006
5/11/2006
5/12/2006
5/15/2006
5/16/2006
5/17/2006

7.463964
7.463056
7.461523
7.456937
7.414962
7.423507
7.370519
7.369026
7.354447
7.331161
7.280986
7.299747
7.285161
7.273715
7.262031
7.270843
7.269418
7.265017
7.233273
7.251961
7.220264
7.218874
7.224580
7.223163
7.201565
7.204437
7.233273
7.201610
7.210252
7.198657
7.093437
7.031411
7.030110
7.028253
7.026838
7.031411
7.020042
7.028253
7.026838
7.032870
7.031411
7.020042
7.028253
7.026838
7.022726
7.011196
7.009974

7.74
7.7475
7.76
7.735
7.725
7.695
7.67
7.65
7.635
7.635
7.625
7.615
7.57
7.575
7.575
7.57
7.575
7.58
7.6
7.595
7.6
7.6
7.605
7.6
7.59
7.585
7.5675
7.5525
7.54
7.54
7.38
7.355
7.33
7.325
7.32
7.31
7.295
7.295
7.29
7.29
7.29
7.335
7.335
7.335
7.335
7.32
7.31

3.680336
3.680534
3.680732
3.680594
3.680548
3.680502
3.680455
3.680409
3.680271
3.680179
3.680133
3.680087
3.680229
3.680323
3.680418
3.680512
3.680606
3.680889
3.680983
3.681077
3.681172
3.681266
3.681549
3.682009
3.682469
3.684772
3.685233
3.685694
3.686154
3.686615
3.687998
3.688459
3.688522
3.688585
3.688648
3.688899
3.688962
3.689025
3.689088
3.689276
3.689339
3.689402
3.689534
3.689666
3.690061
3.690193
3.690325

9.94228202
9.942289
9.94230078
9.94233604
9.94265877
9.94259307
9.9430005
9.94301198
9.94312408
9.94330315
9.943689
9.94354472
9.94365689
9.94374491
9.94383477
9.943767
9.94377796
9.94381181
9.94405594
9.94391222
9.944156
9.94416669
9.9441228
9.9441337
9.94429982
9.94427773
9.94405594
9.94429947
9.944233
9.94432218
9.94513154
9.94560871
9.94561872
9.945633
9.94564389
9.94560871
9.94569617
9.945633
9.94564389
9.94559748
9.94560871
9.94569617
9.945633
9.94564389
9.94567552
9.94576423
9.94577363

3.658312956
3.658488558
3.658650015
3.658583555
3.658566115
3.658605248
3.658629244
3.658640091
3.658545338
3.658453881
3.658436439
3.658418997
3.658687461
3.658766766
3.658861209
3.658968805
3.659048108
3.659315303
3.659352163
3.659459758
3.659540052
3.6596335
3.659900687
3.660372134
3.660857736
3.663161383
3.663669253
3.664170054
3.664662789
3.665121101
3.666949709
3.667478983
3.667612533
3.667689359
3.667766185
3.668044131
3.668149328
3.668211973
3.668288802
3.668475743
3.668538387
3.668473359
3.668604611
3.668735862
3.669128621
3.669302438
3.66946207

0.000001086
0.000000702
0.000001185
0.000003546
0.000032460
0.000006608
0.000040978
0.000001155
0.000011275
0.000018009
0.000038805
0.000014510
0.000011281
0.000008852
0.000009037
0.000006815
0.000001102
0.000003404
0.000024552
0.000014454
0.000024516
0.000001075
0.000004413
0.000001096
0.000016705
0.000002221
0.000022303
0.000024490
0.000006684
0.000008968
0.000081389
0.000047980
0.000001006
0.000001436
0.000001095
0.000003537
0.000008795
0.000006352
0.000001095
0.000004666
0.000001129
0.000008795
0.000006352
0.000001095
0.000003181
0.000008919
0.000000945

5/18/2006
5/19/2006
5/22/2006
5/23/2006
5/24/2006
5/25/2006
5/26/2006
5/29/2006
5/30/2006
5/31/2006
6/1/2006
6/2/2006
6/5/2006
6/6/2006
6/7/2006
6/8/2006
6/9/2006
6/12/2006
6/13/2006
6/14/2006
6/15/2006
6/16/2006
6/19/2006
6/20/2006
6/21/2006
6/22/2006
6/23/2006
6/26/2006
6/27/2006
6/28/2006
6/29/2006
6/30/2006
7/3/2006
7/4/2006
7/5/2006
7/6/2006
7/7/2006
7/10/2006
7/11/2006
7/12/2006
7/13/2006
7/14/2006
7/17/2006
7/18/2006
7/19/2006
7/20/2006
7/21/2006

7.028253
7.047050
7.032870
7.011196
7.009974
7.007977
7.006627
7.012582
7.011196
7.009974
7.028253
7.026838
7.022726
7.021304
7.020042
7.007977
7.006627
7.012582
7.011196
7.009974
7.018115
7.016733
7.022726
7.021304
7.020042
7.028253
7.026838
7.032870
7.031411
7.020042
7.018115
7.026838
7.022726
7.031411
7.030110
7.048401
7.057156
7.042863
7.041519
7.050246
7.038262
7.036944
7.053008
7.051627
7.050246
7.048401
7.047050

7.305
7.315
7.32
7.33
7.335
7.345
7.34
7.33
7.34
7.335
7.34
7.335
7.34
7.335
7.335
7.345
7.335
7.355
7.335
7.335
7.34
7.34
7.335
7.335
7.33
7.32
7.325
7.33
7.325
7.32
7.32
7.325
7.325
7.305
7.305
7.315
7.315
7.32
7.32
7.32
7.32
7.32
7.31
7.3
7.295
7.3
7.295

3.690457
3.690589
3.690985
3.691117
3.691249
3.691381
3.690249
3.686857
3.685727
3.684597
3.683468
3.682339
3.678953
3.677826
3.676698
3.675571
3.674445
3.673494
3.673582
3.67367
3.673758
3.673846
3.67411
3.674198
3.674286
3.674374
3.674462
3.674818
3.674998
3.675178
3.675358
3.675538
3.676078
3.676258
3.676439
3.676619
3.676799
3.677339
3.677316
3.677293
3.67727
3.677247
3.677178
3.677155
3.677132
3.677109
3.677086

9.945633
9.94548839
9.94559748
9.94576423
9.94577363
9.945789
9.94579938
9.94575357
9.94576423
9.94577363
9.945633
9.94564389
9.94567552
9.94568646
9.94569617
9.945789
9.94579938
9.94575357
9.94576423
9.94577363
9.945711
9.94572163
9.94567552
9.94568646
9.94569617
9.945633
9.94564389
9.94559748
9.94560871
9.94569617
9.945711
9.94564389
9.94567552
9.94560871
9.94561872
9.945478
9.94541064
9.9455206
9.94553094
9.9454638
9.945556
9.94556614
9.94544256
9.94545318
9.9454638
9.945478
9.94548839

3.669607513
3.669710387
3.670089955
3.670192823
3.670309882
3.670412748
3.669301366
3.665956972
3.664805035
3.663695617
3.662558858
3.661450425
3.658069488
3.656963026
3.655841425
3.654692554
3.653601205
3.652599104
3.652743101
3.652830601
3.652903977
3.652991478
3.653268105
3.653355606
3.653457234
3.653572991
3.653646365
3.653986219
3.654179328
3.65437244
3.654551421
3.654716269
3.65525321
3.655488732
3.655668709
3.655819419
3.6559984
3.656521206
3.656498336
3.656475466
3.656452597
3.656429727
3.656389395
3.656394803
3.656386072
3.656349063
3.656340331

0.000014140
0.000014540
0.000010969
0.000016766
0.000000945
0.000001545
0.000001044
0.000004607
0.000001072
0.000000945
0.000014140
0.000001095
0.000003181
0.000001100
0.000000976
0.000009333
0.000001044
0.000004607
0.000001072
0.000000945
0.000006298
0.000001069
0.000004636
0.000001100
0.000000976
0.000006352
0.000001095
0.000004666
0.000001129
0.000008795
0.000001491
0.000006748
0.000003181
0.000006718
0.000001006
0.000014149
0.000006772
0.000011056
0.000001040
0.000006751
0.000009270
0.000001020
0.000012426
0.000001068
0.000001068
0.000001427
0.000001045

7/24/2006
7/25/2006
7/26/2006
7/27/2006
7/28/2006
7/31/2006
8/1/2006
8/2/2006
8/3/2006
8/4/2006
8/7/2006
8/8/2006
8/9/2006
8/10/2006
8/11/2006
8/14/2006
8/15/2006
8/16/2006
8/17/2006
8/18/2006
8/21/2006
8/22/2006
8/23/2006
8/24/2006
8/25/2006
8/28/2006
8/29/2006
8/30/2006
8/31/2006
9/1/2006
9/4/2006
9/5/2006
9/6/2006
9/7/2006
9/8/2006
9/11/2006
9/12/2006
9/13/2006
9/14/2006
9/15/2006
9/18/2006
9/19/2006
9/20/2006
9/21/2006
9/22/2006
9/25/2006
9/26/2006

7.053008
7.041519
7.050246
7.028253
7.026838
7.032870
7.031411
7.030110
7.028253
7.026838
7.032870
7.031411
7.030110
7.018115
7.016733
7.012582
7.001247
7.030110
7.028253
7.026838
7.032870
7.031411
7.030110
7.028253
7.026838
7.032870
7.021304
7.020042
7.028253
7.026838
7.022726
7.031411
7.040178
7.048401
7.047050
7.053008
7.071843
7.060314
7.078818
7.077369
7.083291
7.071843
7.060314
7.048401
7.047050
7.063153
7.041519

7.3
7.305
7.31
7.32
7.32
7.325
7.325
7.32
7.32
7.32
7.305
7.3
7.31
7.315
7.315
7.315
7.29
7.29
7.29
7.28
7.28
7.28
7.2847
7.29
7.2796
7.2925
7.31
7.3074
7.2987
7.2887
7.2912
7.3037
7.3087
7.31
7.3112
7.3125
7.3112
7.3075
7.3092
7.3035
7.3075
7.305
7.305
7.305
7.305
7.31
7.3175

3.677017
3.676994
3.677512
3.678029
3.678547
3.680101
3.68062
3.681138
3.681656
3.682175
3.68373
3.684249
3.684768
3.685287
3.685546
3.686325
3.686585
3.686844
3.687104
3.687364
3.688143
3.688403
3.688662
3.688922
3.689182
3.691229
3.691912
3.692595
3.693278
3.693961
3.69601
3.696694
3.697378
3.698061
3.698745
3.700904
3.701695
3.702485
3.703276
3.704067
3.706442
3.707233
3.708025
3.708818
3.70961
3.711988
3.713468

9.94544256
9.94553094
9.9454638
9.945633
9.94564389
9.94559748
9.94560871
9.94561872
9.945633
9.94564389
9.94559748
9.94560871
9.94561872
9.945711
9.94572163
9.94575357
9.94584078
9.94561872
9.945633
9.94564389
9.94559748
9.94560871
9.94561872
9.945633
9.94564389
9.94559748
9.94568646
9.94569617
9.945633
9.94564389
9.94567552
9.94560871
9.94554126
9.945478
9.94548839
9.94544256
9.94529766
9.94538635
9.945244
9.94525515
9.94520959
9.94529766
9.94538635
9.945478
9.94548839
9.94536451
9.94553094

3.656257582
3.656220573
3.656721507
3.6572073
3.657722367
3.65925342
3.65976948
3.660298699
3.660813767
3.661329829
3.662918518
3.663448752
3.663936486
3.664438381
3.664695916
3.665470509
3.665799914
3.666057454
3.666315988
3.66660288
3.667377494
3.66763603
3.667880239
3.668123738
3.668411779
3.670410635
3.671040098
3.671726619
3.672430469
3.673138021
3.675168365
3.675812973
3.676478892
3.677154335
3.677831055
3.679974147
3.680764374
3.681560442
3.68234213
3.683144895
3.685495079
3.686288736
3.687076262
3.687864782
3.688652307
3.6910026
3.692452815

0.000004609
0.000008887
0.000006751
0.000017013
0.000001095
0.000004666
0.000001129
0.000001006
0.000001436
0.000001095
0.000004666
0.000001129
0.000001006
0.000009279
0.000001069
0.000003211
0.000008768
0.000022327
0.000001436
0.000001095
0.000004666
0.000001129
0.000001006
0.000001436
0.000001095
0.000004666
0.000008947
0.000000976
0.000006352
0.000001095
0.000003181
0.000006718
0.000006782
0.000006361
0.000001045
0.000004609
0.000014569
0.000008918
0.000014313
0.000001121
0.000004581
0.000008855
0.000008918
0.000009215
0.000001045
0.000012456
0.000016735

9/27/2006
9/28/2006
9/29/2006
10/2/2006
10/3/2006
10/4/2006
10/5/2006
10/6/2006
10/9/2006
10/10/2006
10/11/2006
10/12/2006
10/13/2006
10/16/2006
10/17/2006
10/18/2006
10/19/2006
10/20/2006
10/23/2006
10/24/2006
10/25/2006
10/26/2006
10/27/2006
10/30/2006
10/31/2006
11/1/2006
11/3/2006
11/6/2006
11/7/2006
11/8/2006
11/9/2006
11/10/2006
11/13/2006
11/14/2006
11/15/2006
11/16/2006
11/17/2006
11/21/2006
11/22/2006
11/23/2006
11/24/2006
11/27/2006
11/28/2006
11/29/2006
11/30/2006
12/4/2006
12/5/2006

7.050246
7.048401
7.047050
7.053008
7.051627
7.050246
7.036944
7.045702
7.041519
7.050246
7.048865
7.058540
7.057156
7.053008
7.051627
7.050246
7.048401
7.047050
7.053008
7.041519
7.050246
7.038262
7.036944
7.032870
7.041519
7.039710
7.036944
7.042863
7.041519
7.040178
7.038262
7.036944
7.042863
7.041519
7.040178
7.028253
7.026838
7.041519
7.050246
7.048401
7.047050
7.042863
7.041519
7.040178
7.048401
7.053008
7.041519

7.3187
7.3225
7.3225
7.3212
7.3212
7.3187
7.3187
7.3187
7.3187
7.3187
7.32
7.32
7.315
7.315
7.3125
7.31
7.31
7.31
7.31
7.31
7.31
7.3075
7.3062
7.3
7.3012
7.3012
7.3
7.3
7.3
7.3
7.3
7.3
7.3
7.3
7.3
7.3
7.295
7.2925
7.2975
7.3012
7.3062
7.3087
7.3109
7.3138
7.3175
7.3187
7.3174

3.71495
3.716431
3.717914
3.722365
3.723849
3.725335
3.726821
3.728307
3.73277
3.734259
3.735484
3.736708
3.737934
3.741612
3.742838
3.744066
3.745293
3.746521
3.750208
3.751437
3.752667
3.753328
3.753989
3.755972
3.756634
3.757295
3.758618
3.760604
3.761266
3.761928
3.762591
3.763253
3.761889
3.761434
3.76098
3.760525
3.760071
3.758253
3.757799
3.757345
3.756891
3.758994
3.760274
3.761554
3.762834
3.76796
3.769242

9.9454638
9.945478
9.94548839
9.94544256
9.94545318
9.9454638
9.94556614
9.94549876
9.94553094
9.9454638
9.94547443
9.9454
9.94541064
9.94544256
9.94545318
9.9454638
9.945478
9.94548839
9.94544256
9.94553094
9.9454638
9.945556
9.94556614
9.94559748
9.94553094
9.94554486
9.94556614
9.9455206
9.94553094
9.94554126
9.945556
9.94556614
9.9455206
9.94553094
9.94554126
9.945633
9.94564389
9.94553094
9.9454638
9.945478
9.94548839
9.9455206
9.94553094
9.94554126
9.945478
9.94544256
9.94553094

3.693923
3.695384757
3.696859359
3.701288874
3.702764472
3.70424922
3.705726809
3.707204398
3.711642137
3.713122709
3.714337041
3.715554112
3.716787544
3.720444736
3.721670996
3.722899249
3.724119313
3.72534037
3.729006526
3.730228578
3.731451624
3.732116103
3.732777121
3.734766824
3.73542162
3.736078887
3.737397885
3.739372673
3.740030935
3.740689198
3.741348455
3.742006717
3.740650418
3.740197987
3.73974655
3.739294119
3.73885714
3.737056622
3.736590734
3.736128605
3.735662723
3.737746613
3.739013016
3.740277391
3.741539444
3.746632958
3.74791147

0.000006751
0.000001427
0.000001045
0.000004609
0.000001068
0.000001068
0.000010290
0.000006775
0.000003236
0.000006751
0.000001068
0.000007484
0.000001071
0.000003209
0.000001068
0.000001068
0.000001427
0.000001045
0.000004609
0.000008887
0.000006751
0.000009270
0.000001020
0.000003151
0.000006690
0.000001399
0.000002140
0.000004579
0.000001040
0.000001037
0.000001482
0.000001020
0.000004579
0.000001040
0.000001037
0.000009225
0.000001095
0.000011356
0.000006751
0.000001427
0.000001045
0.000003239
0.000001040
0.000001037
0.000006361
0.000003564
0.000008887

12/6/2006
12/7/2006
12/8/2006
12/11/2006
12/13/2006
12/14/2006
12/15/2006
12/18/2006
12/19/2006
12/20/2006
12/21/2006
12/22/2006
12/26/2006
12/27/2006
12/28/2006
12/29/2006
1/2/2007
1/3/2007
1/4/2007
1/5/2007
1/8/2007
1/9/2007
1/10/2007
1/11/2007
1/12/2007
1/15/2007
1/16/2007
1/17/2007
1/18/2007
1/19/2007
1/22/2007
1/23/2007
1/24/2007
1/25/2007
1/26/2007
1/29/2007
1/30/2007
1/31/2007
2/1/2007
2/2/2007
2/6/2007
2/7/2007
2/8/2007
2/9/2007
2/12/2007
2/13/2007
2/14/2007

7.040178
7.048401
7.047050
7.032870
7.040178
7.028253
7.026838
7.032870
7.031411
7.040178
7.048401
7.047050
7.051627
7.050246
7.058540
7.036944
7.031411
7.020042
7.018115
7.016733
7.012582
7.021304
7.020042
7.018115
7.016733
7.022726
7.031411
7.040178
7.058540
7.067262
7.063153
7.071843
7.080450
7.058540
7.067262
7.063153
7.051627
7.050246
7.048401
7.047050
7.051627
7.050246
7.048401
7.047050
7.053008
7.041519
7.030110

7.318
7.3225
7.3237
7.3275
7.39
7.3262
7.3467
7.34
7.3662
7.33
7.3262
7.3362
7.3437
7.34
7.3458
7.3675
7.37
7.355
7.3575
7.3488
7.3502
7.3505
7.38
7.395
7.39
7.41
7.42
7.4
7.39
7.405
7.4045
7.45
7.455
7.455
7.455
7.455
7.46
7.455
7.455
7.46
7.455
7.455
7.46
7.4575
7.45
7.46
7.46

3.770525
3.771809
3.773092
3.776182
3.777224
3.777746
3.778267
3.779831
3.780353
3.780874
3.781396
3.781918
3.784394
3.785306
3.786218
3.78713
3.79078
3.791693
3.792606
3.793519
3.796261
3.797176
3.79809
3.798534
3.798977
3.800309
3.800753
3.801196
3.80164
3.802084
3.803417
3.803861
3.804305
3.80475
3.805534
3.807887
3.808672
3.809457
3.810242
3.811027
3.81417
3.814956
3.815742
3.816528
3.818311
3.818809
3.819307

9.94554126
9.945478
9.94548839
9.94559748
9.94554126
9.945633
9.94564389
9.94559748
9.94560871
9.94554126
9.945478
9.94548839
9.94545318
9.9454638
9.9454
9.94556614
9.94560871
9.94569617
9.945711
9.94572163
9.94575357
9.94568646
9.94569617
9.945711
9.94572163
9.94567552
9.94560871
9.94554126
9.9454
9.9453329
9.94536451
9.94529766
9.94523144
9.9454
9.9453329
9.94536451
9.94545318
9.9454638
9.945478
9.94548839
9.94545318
9.9454638
9.945478
9.94548839
9.94544256
9.94553094
9.94561872

3.749185469
3.75044915
3.751721403
3.754782867
3.755637431
3.75634178
3.756800268
3.758374856
3.758817731
3.759441009
3.7599711
3.76046106
3.762901186
3.763818777
3.764708713
3.765552339
3.769174256
3.770125786
3.771026302
3.771959485
3.774681815
3.775590738
3.776413387
3.776811042
3.777266114
3.77853206
3.778944293
3.779443205
3.779913895
3.780311506
3.781638335
3.78194672
3.782373537
3.782815972
3.783595452
3.785934888
3.786700721
3.787495837
3.788276311
3.789042136
3.792181667
3.792963135
3.793729936
3.794518737
3.796313472
3.796779243
3.79727437

0.000001037
0.000006361
0.000001045
0.000010969
0.000005653
0.000009225
0.000001095
0.000004666
0.000001129
0.000006782
0.000006361
0.000001045
0.000003540
0.000001068
0.000006416
0.000016705
0.000004280
0.000008795
0.000001491
0.000001069
0.000003211
0.000006747
0.000000976
0.000001491
0.000001069
0.000004636
0.000006718
0.000006782
0.000014204
0.000006747
0.000003178
0.000006722
0.000006658
0.000016948
0.000006747
0.000003178
0.000008916
0.000001068
0.000001427
0.000001045
0.000003540
0.000001068
0.000001427
0.000001045
0.000004609
0.000008887
0.000008825

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

7.028253
7.026838
7.032870
7.031411
7.030110
7.028253
7.026838
7.032870
7.031411
7.030110
7.048401
7.047050
7.042863
7.041519
7.050246
7.047050
7.045702
7.051627
7.040178
7.048865
7.048401
7.047050
7.051627
7.040178
7.038262
7.036944
7.042863
7.031411
7.030110
7.028253
7.026838
7.012582
7.021304
7.019497
7.022726
7.001247
7.009974
6.997839
6.986417
6.992445
7.021304
6.999742
6.997839
7.016733
7.012582
7.021304
7.030110

7.45
7.455
7.465
7.455
7.45
7.46
7.46
7.45
7.4675
7.4512
7.46
7.465
7.4525
7.4512
7.455
7.45
7.455
7.46
7.46
7.46
7.45
7.455
7.452
7.45
7.45
7.46
7.45
7.4525
7.465
7.455
7.455
7.455
7.455
7.46
7.46
7.455
7.45
7.451
7.46
7.46
7.455
7.45
7.45
7.4497
7.45
7.46
7.45

3.819805
3.820304
3.821799
3.822297
3.822796
3.823295
3.823793
3.825206
3.825622
3.826037
3.826453
3.826868
3.828115
3.828531
3.828946
3.829362
3.829778
3.830609
3.830816
3.831023
3.83123
3.831438
3.832267
3.832474
3.832682
3.832889
3.833498
3.833692
3.833887
3.834081
3.834275
3.834858
3.835053
3.835247
3.836219
3.836414
3.836897
3.83738
3.837864
3.839315
3.839798
3.840282
3.840766
3.84125
3.842702
3.843186
3.84367

9.945633
9.94564389
9.94559748
9.94560871
9.94561872
9.945633
9.94564389
9.94559748
9.94560871
9.94561872
9.945478
9.94548839
9.9455206
9.94553094
9.9454638
9.94548839
9.94549876
9.94545318
9.94554126
9.94547443
9.945478
9.94548839
9.94545318
9.94554126
9.945556
9.94556614
9.9455206
9.94560871
9.94561872
9.945633
9.94564389
9.94575357
9.94568646
9.94570037
9.94567552
9.94584078
9.94577363
9.945867
9.94595488
9.9459085
9.94568646
9.94585236
9.945867
9.94572163
9.94575357
9.94568646
9.94561872

3.797798865
3.798280305
3.799737303
3.800261815
3.800772634
3.801239364
3.801734492
3.80316875
3.803530881
3.803991433
3.804379147
3.804777042
3.806053633
3.806471062
3.806872484
3.807300807
3.807699688
3.808511172
3.808716978
3.808922784
3.809158045
3.809350118
3.810183178
3.810394879
3.81060168
3.810778019
3.811412979
3.811598493
3.811755524
3.811977882
3.812170763
3.812750402
3.812944278
3.813122416
3.814088809
3.814297432
3.814792397
3.815269664
3.81572432
3.817166949
3.817661924
3.818157896
3.818639108
3.819121205
3.820563954
3.821015618
3.821526378

0.000001436
0.000001095
0.000004666
0.000001129
0.000001006
0.000001436
0.000001095
0.000004666
0.000001129
0.000001006
0.000014149
0.000001045
0.000003239
0.000001040
0.000006751
0.000002472
0.000001043
0.000004583
0.000008856
0.000006720
0.000000359
0.000001045
0.000003540
0.000008856
0.000001482
0.000001020
0.000004579
0.000008859
0.000001006
0.000001436
0.000001095
0.000011028
0.000006747
0.000001398
0.000002498
0.000016615
0.000006751
0.000009387
0.000008836
0.000004663
0.000022324
0.000016680
0.000001472
0.000014616
0.000003211
0.000006747
0.000006812

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

6.997839
7.259309
7.254870
7.251961
7.250689
7.249200
7.224580
7.243383
7.241890
7.240547
7.239091
7.244874
7.233273
7.241890
7.230405
7.228982
7.234727
7.243383
7.231820
7.240547
7.239091
7.244874
7.243383
7.221750
7.220264
7.218874
7.224580
7.213053
7.211680
7.210252
7.208765
7.214584
7.223163
7.211680
7.200111
7.198657
7.204437
7.192833
7.191540
7.179829
7.178441
7.194291
7.192833
7.181305
7.189970
7.188549
7.194291

7.4456
7.45
7.7
7.7
7.69
7.7
7.6975
7.6912
7.7012
7.71
7.71
7.685
7.6875
7.7062
7.6975
7.695
7.696
7.696
7.7
7.705
7.707
7.705
7.705
7.705
7.705
7.7012
7.7025
7.6987
7.7
7.7
7.7137
7.705
7.705
7.7062
7.7062
7.7075
7.6975
7.7062
7.7062
7.705
7.7075
7.705
7.6912
7.7
7.705
7.705
7.705

3.843133
3.842597
3.840988
3.839915
3.839379
3.838843
3.837235
3.8367
3.836164
3.835628
3.835909
3.83675
3.837031
3.837312
3.837592
3.837873
3.838715
3.838996
3.839276
3.839557
3.839838
3.836143
3.834912
3.833682
3.832452
3.831222
3.827536
3.826308
3.82508
3.823853
3.822626
3.820018
3.819863
3.819708
3.819553
3.819398
3.818933
3.818778
3.818623
3.818469
3.818314
3.817849
3.818058
3.818267
3.818477
3.818686
3.819314

9.945867
9.94385571
9.94388984
9.94391222
9.943922
9.94393345
9.9441228
9.94397819
9.94398967
9.944
9.9440112
9.94396672
9.94405594
9.94398967
9.944078
9.94408895
9.94404476
9.94397819
9.94406712
9.944
9.9440112
9.94396672
9.94397819
9.94414457
9.944156
9.94416669
9.9441228
9.94421146
9.94422202
9.944233
9.94424444
9.94419968
9.9441337
9.94422202
9.944311
9.94432218
9.94427773
9.94436698
9.94437692
9.944467
9.94447768
9.94435576
9.94436698
9.94445565
9.944389
9.94439993
9.94435576

3.821005472
3.820459559
3.818121693
3.817055081
3.81655178
3.815989463
3.814398409
3.813885169
3.813322874
3.812764124
3.813043449
3.813953154
3.814225112
3.814449293
3.814753284
3.815039986
3.815874026
3.816153354
3.816419885
3.816684458
3.816957882
3.813290796
3.812067129
3.810844456
3.809621783
3.808410299
3.804742422
3.80353291
3.802308397
3.801088702
3.799828758
3.797261854
3.797107777
3.796950178
3.796796101
3.796638209
3.79620533
3.796025718
3.795871642
3.795722081
3.795560668
3.795105774
3.795354024
3.795535957
3.795730033
3.795937788
3.796562047

0.000024964
0.000202224
0.000003433
0.000002250
0.000000984
0.000001152
0.000019042
0.000014543
0.000001155
0.000001039
0.000001126
0.000004473
0.000008973
0.000006665
0.000008883
0.000001101
0.000004443
0.000006695
0.000008943
0.000006750
0.000001126
0.000004473
0.000001153
0.000016732
0.000001149
0.000001075
0.000004413
0.000008915
0.000001062
0.000001104
0.000001150
0.000004501
0.000006635
0.000008881
0.000008948
0.000001125
0.000004471
0.000008975
0.000001000
0.000009058
0.000001074
0.000012259
0.000001128
0.000008916
0.000006702
0.000001099
0.000004441

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

7.182882
7.191540
7.210252
7.218874
7.214584
7.192833
7.181305
7.179829
7.178441
7.184295
7.192833
7.191540
7.200111
7.188549
7.204437
7.213053
7.211680
7.230405
7.228982
7.224580
7.213053
7.201610
7.200111
7.198657
7.204437
7.223163
7.191540
7.260831
7.259309
7.265017
7.223163
7.241890
7.230405
7.228982
7.234727
7.223163
7.211680
7.240547
7.228982
7.204437
7.223163
7.231820
7.240547
7.239091
7.234727
7.223163
7.221750

7.705
7.705
7.705
7.705
7.705
7.701
7.7005
7.7025
7.7005
7.705
7.705
7.7
7.7005
7.7
7.7025
7.705
7.705
7.7083
7.71
7.705
7.71
7.71
7.71
7.71
7.72
7.71
7.71
7.71
7.715
7.71
7.715
7.697
7.705
7.7125
7.7075
7.71
7.71
7.71
7.71
7.71
7.71
7.705
7.6895
7.705
7.71
7.72
7.7162

3.819524
3.819733
3.819943
3.820152
3.820781
3.82099
3.82134
3.821689
3.822039
3.823088
3.823437
3.823787
3.824137
3.824487
3.825536
3.825886
3.826236
3.826822
3.827409
3.829169
3.829755
3.830342
3.830929
3.831516
3.833278
3.833866
3.834453
3.835041
3.835628
3.837311
3.837872
3.838433
3.838994
3.839555
3.841239
3.8418
3.842362
3.842924
3.843485
3.845028
3.845518
3.846009
3.846499
3.84699
3.848463
3.848953
3.849444

9.94444352
9.94437692
9.944233
9.94416669
9.94419968
9.94436698
9.94445565
9.944467
9.94447768
9.94443265
9.94436698
9.94437692
9.944311
9.94439993
9.94427773
9.94421146
9.94422202
9.944078
9.94408895
9.9441228
9.94421146
9.94429947
9.944311
9.94432218
9.94427773
9.9441337
9.94437692
9.943844
9.94385571
9.94381181
9.9441337
9.94398967
9.944078
9.94408895
9.94404476
9.9441337
9.94422202
9.944
9.94408895
9.94427773
9.9441337
9.94406712
9.944
9.9440112
9.94404476
9.9441337
9.94414457

3.796770796
3.796978551
3.7971873
3.797395055
3.798020308
3.79823981
3.798589194
3.798930242
3.799284033
3.800313565
3.800660486
3.801023095
3.801369542
3.801718928
3.802754333
3.803094897
3.803442812
3.804015616
3.804594117
3.80635834
3.806926133
3.807509634
3.808093135
3.808676636
3.810398673
3.811012628
3.811596129
3.812180624
3.812749385
3.814437092
3.814980001
3.815590754
3.816124812
3.816660339
3.818349058
3.818899334
3.819457984
3.820016634
3.82057429
3.822108092
3.822595171
3.823098023
3.823630926
3.824073179
3.825522616
3.825980115
3.826479426

0.000008824
0.000006697
0.000014473
0.000006669
0.000003318
0.000016823
0.000008916
0.000001142
0.000001074
0.000004528
0.000006604
0.000001000
0.000006629
0.000008943
0.000012288
0.000006664
0.000001062
0.000014482
0.000001101
0.000003405
0.000008915
0.000008851
0.000001159
0.000001125
0.000004471
0.000014483
0.000024459
0.000053590
0.000001177
0.000004415
0.000032371
0.000014484
0.000008883
0.000001101
0.000004443
0.000008944
0.000008881
0.000022326
0.000008945
0.000018984
0.000014483
0.000006696
0.000006750
0.000001126
0.000003375
0.000008944
0.000001093

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

7.220264
7.218874
7.224580
7.202943
7.201610
7.250689
7.239091
7.224580
7.223163
7.231820
7.230405
7.228982
7.224580
7.213053
7.191540
7.200111
7.188549
7.204437
7.192833
7.201610
7.189970
7.198657
7.194291
7.202943
7.201610
7.230405
7.228982
7.224580
7.213053
7.201610
7.200111
7.198657
7.204437
7.213053
7.201610
7.200111
7.471636
7.436637
7.445300
7.453725
7.452911
7.456937
7.455413
7.474037
7.483347
7.491861
7.477086

7.71
7.715
7.71
7.715
7.705
7.7
7.705
7.7087
7.71
7.7025
7.7025
7.6918
7.6798
7.6887
7.7
7.7075
7.6825
7.6975
7.695
7.6975
7.7
7.7
7.7175
7.71
7.705
7.705
7.705
7.7
7.7025
7.7025
7.715
7.685
7.7
7.71
7.705
7.705
7.7025
7.9275
7.935
7.93
7.94
7.94
7.925
7.94
7.9235
7.9362
7.945

3.849935
3.850427
3.8519
3.852379
3.852859
3.853338
3.853817
3.855256
3.855735
3.856215
3.856694
3.857174
3.858614
3.859094
3.860691
3.862289
3.863888
3.868688
3.87029
3.871892
3.873494
3.875098
3.879912
3.881518
3.883125
3.88343
3.883736
3.884653
3.884958
3.885264
3.88557
3.885876
3.886793
3.887099
3.887405
3.887711
3.888485
3.890809
3.891584
3.892359
3.893135
3.896237
3.897013
3.897789
3.898566
3.899342
3.900232

9.944156
9.94416669
9.9441228
9.94428922
9.94429947
9.943922
9.9440112
9.9441228
9.9441337
9.94406712
9.944078
9.94408895
9.9441228
9.94421146
9.94437692
9.944311
9.94439993
9.94427773
9.94436698
9.94429947
9.944389
9.94432218
9.94435576
9.94428922
9.94429947
9.944078
9.94408895
9.9441228
9.94421146
9.94429947
9.944311
9.94432218
9.94427773
9.94421146
9.94429947
9.944311
9.94222303
9.94249212
9.94242551
9.94236074
9.942367
9.94233604
9.94234776
9.94220457
9.942133
9.94206754
9.94218113

3.826985842
3.827460113
3.828939128
3.82940047
3.829907217
3.830398171
3.83085951
3.832278975
3.832751268
3.833250634
3.833726782
3.834235643
3.835702666
3.836153419
3.837707397
3.839273621
3.840937333
3.845664222
3.847264124
3.848849154
3.850434178
3.852028629
3.856761787
3.858380578
3.85999292
3.860296103
3.86060028
3.861526745
3.861822465
3.862126643
3.862393493
3.862787262
3.863654005
3.86392831
3.864247424
3.864551601
3.865328461
3.866965933
3.86771376
3.868498958
3.869240292
3.872323253
3.873139399
3.873865727
3.874687378
3.875420579
3.876278751

0.000001149
0.000001075
0.000004413
0.000016735
0.000001031
0.000037958
0.000008970
0.000011223
0.000001096
0.000006696
0.000001094
0.000001101
0.000003405
0.000008915
0.000016639
0.000006629
0.000008943
0.000012288
0.000008975
0.000006789
0.000009003
0.000006719
0.000003377
0.000006692
0.000001031
0.000022271
0.000001101
0.000003405
0.000008915
0.000008851
0.000001159
0.000001125
0.000004471
0.000006664
0.000008851
0.000001159
0.000209966
0.000027065
0.000006699
0.000006515
0.000000629
0.000003113
0.000001178
0.000014402
0.000007199
0.000006584
0.000011425

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

7.505822
7.463964
7.513654
7.512086
7.536163
7.524404
7.523801
7.501974
7.517538
7.485594
7.484110
7.483347
7.481748
7.477086
7.445300
7.453725
7.473201
7.481748
7.426639
7.465368
7.463056
7.451411
7.446787
7.465368
7.474037
7.432751
7.421076
7.426639
7.453725
7.473201
7.481748
7.466936
7.463964
7.432751
7.431187
7.426639
7.435187
7.423507
7.422606
7.421076
7.436637
7.425074
7.453725
7.493362
7.481748
7.487237
7.495708

7.92
7.94
7.935
7.94
7.9425
7.94
7.93
7.9325
7.9098
7.9345
7.9425
7.9475
7.9113
7.945
7.945
7.94
7.94
7.9211
7.93
7.9275
7.9275
7.925
7.915
7.9325
7.9475
7.9325
7.9325
7.9325
7.9375
7.915
7.9475
7.925
7.93
7.9362
7.9312
7.9275
7.9262
7.9262
7.9262
7.9362
7.9112
7.9312
7.9262
7.9237
7.916
7.9287
7.9262

3.900289
3.900345
3.900402
3.900458
3.900684
3.900741
3.900797
3.900854
3.902635
3.904304
3.905974
3.907644
3.909315
3.914333
3.916007
3.917682
3.919357
3.921033
3.926066
3.926334
3.92687
3.927138
3.927942
3.92821
3.928478
3.928746
3.929014
3.929819
3.930569
3.931052
3.931534
3.932983
3.933949
3.934432
3.934915
3.936364
3.936847
3.937331
3.937814
3.938682
3.941286
3.942155
3.943024
3.943893
3.944762
3.94737
3.94824

9.94196021
9.94228202
9.9419
9.94191206
9.94172696
9.94181736
9.941822
9.9419898
9.94187014
9.94211572
9.94212713
9.942133
9.94214529
9.94218113
9.94242551
9.94236074
9.942211
9.94214529
9.94256899
9.94227122
9.942289
9.94237853
9.94241408
9.94227122
9.94220457
9.942522
9.94261176
9.94256899
9.94236074
9.942211
9.94214529
9.94225917
9.94228202
9.942522
9.94253402
9.94256899
9.94250327
9.94259307
9.9426
9.94261176
9.94249212
9.94258102
9.94236074
9.942056
9.94214529
9.94210309
9.94203797

3.876410312
3.876406039
3.876477672
3.876518346
3.876735467
3.876799609
3.876885233
3.876934392
3.878772533
3.880357238
3.881992988
3.883637725
3.885407183
3.89029315
3.891956869
3.893636631
3.89530135
3.897023998
3.901999335
3.902273234
3.902805949
3.903079849
3.903909102
3.904122648
3.904343733
3.904655361
3.904921718
3.905721782
3.906452084
3.907000073
3.907380959
3.908889042
3.909834013
3.910295311
3.910790463
3.912241769
3.912725741
3.913206776
3.913686817
3.914519239
3.917182964
3.917986076
3.918864895
3.919736145
3.920623159
3.923176685
3.924048936

0.000022221
0.000032368
0.000038423
0.000001212
0.000018617
0.000009093
0.000000466
0.000016878
0.000012035
0.000024702
0.000001148
0.000000590
0.000001236
0.000003605
0.000024580
0.000006515
0.000015060
0.000006609
0.000042616
0.000029949
0.000001788
0.000009005
0.000003576
0.000014368
0.000006704
0.000031927
0.000009028
0.000004302
0.000020945
0.000015060
0.000006609
0.000011454
0.000002298
0.000024137
0.000001209
0.000003517
0.000006610
0.000009032
0.000000697
0.000001183
0.000012033
0.000008942
0.000022156
0.000030650
0.000008981
0.000004245
0.000006550

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

7.504257
7.483347
7.491861
7.477086
7.445300
7.504257
7.483347
7.491861
7.465368
7.514331
7.473201
7.481748
7.456937
7.445300
7.474037
7.493362
7.481748
7.466936
7.505822
7.504257
7.501974
7.500442
7.495708
7.494183
7.502693
7.493362
7.491861
7.487237
7.475481
7.484110
7.463056
7.471636
7.456937
7.485594
7.484110
7.503508
7.481748
7.465368
7.494994
7.497236
7.495708
7.494183
7.473201
7.481748
7.477086
7.435187
7.443653

7.9163
7.93
7.935
7.935
7.925
7.915
7.9125
7.9163
7.9295
7.915
7.9245
7.93
7.925
7.93
7.9118
7.9275
7.9275
7.9375
7.94
7.9275
7.94
7.935
7.9325
7.935
7.935
7.9118
7.935
7.925
7.925
7.9362
7.9175
7.9275
7.9275
7.935
7.9325
7.9375
7.9093
7.9375
7.9275
7.9312
7.9425
7.9375
7.9375
7.945
7.93
7.9425
7.9308

3.94911
3.94998
3.950851
3.952874
3.953549
3.954224
3.954899
3.955575
3.958277
3.958952
3.959628
3.960304
3.961782
3.961908
3.962033
3.962159
3.962285
3.962662
3.962787
3.962913
3.963039
3.963164
3.963541
3.963898
3.964254
3.964611
3.964968
3.966038
3.966395
3.966751
3.967108
3.967465
3.968536
3.969314
3.970092
3.97087
3.971649
3.974764
3.975543
3.979441
3.980222
3.981407
3.982592
3.983778
3.987338
3.988525
3.989713

9.94197224
9.942133
9.94206754
9.94218113
9.94242551
9.94197224
9.942133
9.94206754
9.94227122
9.9418948
9.942211
9.94214529
9.94233604
9.94242551
9.94220457
9.942056
9.94214529
9.94225917
9.94196021
9.94197224
9.9419898
9.94200157
9.94203797
9.94204969
9.94198427
9.942056
9.94206754
9.94210309
9.94219347
9.94212713
9.942289
9.94222303
9.94233604
9.94211572
9.94212713
9.941978
9.94214529
9.94227122
9.94204346
9.94202622
9.94203797
9.94204969
9.942211
9.94214529
9.94218113
9.94250327
9.94243818

3.924943642
3.925766743
3.926617227
3.928627819
3.929329052
3.930030297
3.930708763
3.93136908
3.934014403
3.934729369
3.935372333
3.936027457
3.937511616
3.937621625
3.937801259
3.937878696
3.938003924
3.93834817
3.938464792
3.938628076
3.938715245
3.938854702
3.939237002
3.9395842
3.939938016
3.940363492
3.940647636
3.941741543
3.942096356
3.942416043
3.942827847
3.943152181
3.944216618
3.944966979
3.945747832
3.946505808
3.947366076
3.950375915
3.951180678
3.955043479
3.955785137
3.956978156
3.958155885
3.959311654
3.96289574
3.96403716
3.965253729

0.000006611
0.000016169
0.000006584
0.000011425
0.000024580
0.000045589
0.000016169
0.000006584
0.000020487
0.000037861
0.000031805
0.000006609
0.000019186
0.000008999
0.000022222
0.000014943
0.000008981
0.000011454
0.000030069
0.000001210
0.000001765
0.000001185
0.000003661
0.000001179
0.000006580
0.000007215
0.000001161
0.000003576
0.000009091
0.000006673
0.000016281
0.000006635
0.000011367
0.000022160
0.000001148
0.000015000
0.000016827
0.000012666
0.000022909
0.000001734
0.000001182
0.000001179
0.000016225
0.000006609
0.000003605
0.000032401
0.000006547

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

7.512086
7.510519
7.505822
7.484110
7.492663
7.493362
7.491861
7.487237
7.505822
7.494183
7.473201
7.532313
7.537688
7.465368
7.474037
7.503508
7.501974
7.466936
7.495708
7.505046
7.501974
7.466936
7.485594
7.484110
7.493362
7.501974
7.517538
7.526049
7.524404
7.473201
7.471636
7.466936
7.495708
7.504257
7.503508
7.501974
7.507387
7.485594
7.484110
7.483347
7.481748
7.487237
7.465368
7.474037
7.503508
7.512086
7.507387

7.95
7.955
7.9325
7.9375
7.9311
7.915
7.935
7.9286
7.9337
7.9375
7.94
7.95
7.935
7.9375
7.9387
7.9375
7.945
7.9211
7.9175
7.93
7.93
7.9312
7.93
7.945
7.94
7.9312
7.935
7.935
7.9325
7.92
7.935
7.945
7.94
7.935
7.925
7.9262
7.9275
7.925
7.9231
7.93
7.945
7.918
7.9278
7.9277
7.925
7.9338
7.9188

3.990901
3.992089
3.995656
3.996846
3.998036
3.999226
3.999751
4.001327
4.001853
4.002378
4.002904
4.003429
4.005007
4.005533
4.006059
4.006585
4.007111
4.007582
4.007739
4.007896
4.00821
4.008681
4.008838
4.008996
4.009153
4.00931
4.01022
4.010597
4.010974
4.011351
4.011728
4.012858
4.013236
4.013613
4.01399
4.014367
4.014457
4.013792
4.013128
4.012464
4.0118
4.009809
4.009145
4.008482
4.007819
4.007155
4.005166

9.94191206
9.9419241
9.94196021
9.94212713
9.94206138
9.942056
9.94206754
9.94210309
9.94196021
9.94204969
9.942211
9.94175656
9.94171524
9.94227122
9.94220457
9.941978
9.9419898
9.94225917
9.94203797
9.94196618
9.9419898
9.94225917
9.94211572
9.94212713
9.942056
9.9419898
9.94187014
9.94180471
9.94181736
9.942211
9.94222303
9.94225917
9.94203797
9.94197224
9.941978
9.9419898
9.94194818
9.94211572
9.94212713
9.942133
9.94214529
9.94210309
9.94227122
9.94220457
9.941978
9.94191206
9.94194818

3.966375578
3.967540943
3.971155076
3.972322426
3.973524783
3.974756955
3.975217284
3.976803291
3.977310388
3.977820483
3.978335568
3.978826589
3.980441045
3.980956125
3.981475204
3.98200167
3.982501354
3.983043047
3.98321017
3.98332772
3.983639795
3.984104212
3.984263945
3.984374777
3.984546213
3.984729356
3.985622069
3.985996757
3.986379148
3.986792359
3.987120819
3.988213059
3.988604153
3.988994257
3.989399783
3.989770772
3.989856212
3.989202996
3.988548922
3.987867718
3.987161557
3.985265961
3.98457584
3.983917211
3.983266587
3.982579564
3.980648918

0.000052916
0.000001212
0.000003632
0.000016789
0.000006614
0.000000541
0.000001161
0.000003576
0.000014371
0.000009000
0.000016225
0.000045708
0.000004156
0.000055924
0.000006704
0.000022789
0.000001186
0.000027094
0.000022249
0.000007221
0.000002375
0.000027094
0.000014428
0.000001148
0.000007154
0.000006659
0.000012035
0.000006581
0.000001272
0.000039594
0.000001210
0.000003634
0.000022249
0.000006611
0.000000579
0.000001186
0.000004186
0.000016852
0.000001148
0.000000590
0.000001236
0.000004245
0.000016911
0.000006704
0.000022789
0.000006633
0.000003634

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

7.505822
7.544552
7.543963
7.522200
7.517538
7.586577
7.595089
7.655325
7.694145
7.769991
7.778465
7.766707
7.797027
7.805428
7.810458
7.768347
7.736477
7.807178
7.795310
7.800303
7.758230
7.756631
7.918455
7.916728
7.921564
7.929921
7.988757
8.019728
8.109019
8.063161
7.990638
8.049402
8.090550
8.088775
8.042845
8.051202
8.059482
8.029882
8.119141
8.123811
8.121892
8.120132
8.090550
8.200123
8.214794
8.202711
8.190868

7.9188
7.925
7.9225
7.9387
7.9275
7.925
7.9225
7.9275
7.9475
8.16
8.175
8.21
8.2
8.2037
8.194
8.175
8.175
8.19
8.1635
8.185
8.175
8.165
8.165
8.155
8.19
8.185
8.205
8.2325
8.21
8.44
8.43
8.455
8.43
8.425
8.445
8.4325
8.4375
8.44
8.44
8.435
8.45
8.45
8.4675
8.485
8.45
8.45
8.47

4.004504
4.004964
4.005424
4.005885
4.007267
4.007727
4.008188
4.008649
4.00911
4.010492
4.010953
4.011414
4.012176
4.012937
4.015222
4.015984
4.016746
4.017509
4.018271
4.020559
4.021322
4.022085
4.022849
4.023077
4.023761
4.02399
4.024218
4.024446
4.024674
4.025359
4.025588
4.025816
4.026044
4.026273
4.02916
4.030123
4.031086
4.03205
4.033013
4.035906
4.03687
4.037835
4.0388
4.039765
4.042401
4.043106
4.043811

9.94196021
9.94166247
9.941667
9.9418343
9.94187014
9.94133943
9.941274
9.940811
9.94051264
9.93992976
9.93986464
9.939955
9.939722
9.93965745
9.9396188
9.93994239
9.94018731
9.939644
9.9397352
9.93969683
9.94002014
9.94003243
9.938789
9.93880227
9.93876512
9.93870091
9.93824891
9.938011
9.93732514
9.93767737
9.93823446
9.93778306
9.937467
9.93748063
9.93783342
9.93776923
9.93770563
9.937933
9.9372474
9.93721153
9.93722627
9.93723979
9.937467
9.93662546
9.9365128
9.93660559
9.93669653

3.97999097
3.980429077
3.980893953
3.981302272
3.982710272
3.983175151
3.983641025
3.984083803
3.984480377
3.985199269
3.985611156
3.985961422
3.986749398
3.987494173
3.989794596
3.990610369
3.991367555
3.992079454
3.992918408
3.995125587
3.995914643
3.996703711
3.99746289
3.997720348
3.998291881
3.998534883
3.998699632
3.998841198
3.999137287
3.999107084
3.999365494
3.999514747
3.999818523
4.000061486
4.00286783
4.003863218
4.004804471
4.005754447
4.006711167
4.009600791
4.010512024
4.011470723
4.012375166
4.013279584
4.01600691
4.016707307
4.01734562

0.000001210
0.000029948
0.000000455
0.000016828
0.000003605
0.000053382
0.000006582
0.000046573
0.000030014
0.000058637
0.000006551
0.000009090
0.000023440
0.000006495
0.000003889
0.000032556
0.000024640
0.000054658
0.000009175
0.000003860
0.000032527
0.000001236
0.000125093
0.000001335
0.000003738
0.000006460
0.000045479
0.000023939
0.000069013
0.000035445
0.000056058
0.000045421
0.000031804
0.000001372
0.000035501
0.000006459
0.000006400
0.000022879
0.000068988
0.000003609
0.000001483
0.000001360
0.000022864
0.000084683
0.000011338
0.000009338
0.000009153

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

8.181692
8.210247
8.255133
8.243203
8.211032
8.252662
8.260866
8.255133
8.202711
8.200950
8.202006
8.230494
8.245124
8.233080
8.221115
8.272848
8.270991
8.204633
8.202711
8.211032
8.262820
8.260866
8.204633
8.231197
8.252662
8.250742
8.234963
8.202711
8.241280
8.232347
8.250742
8.214794
8.132014
8.130213
8.222190
8.230494
8.214794
8.081565
7.978678
7.979243
7.926848
7.962040
7.899722
7.978678
7.726108
7.724493
7.699368

8.475
8.455
8.665
8.66
8.69
8.685
8.675
8.6775
8.675
8.65
8.645
8.66
8.66
8.665
8.66
8.66
8.66
8.66
8.665
8.655
8.66
8.665
8.66
8.655
8.65
8.65
8.66
8.66
8.66
8.6725
8.68
8.655
8.655
8.67
8.68
8.665
8.67
8.6725
8.665
8.67
8.66
8.68
8.68
8.66
8.66
8.655
8.6925

4.044517
4.045222
4.047339
4.048045
4.048751
4.049457
4.050163
4.052283
4.053063
4.053843
4.054624
4.055404
4.057748
4.058529
4.05931
4.060092
4.060874
4.06322
4.064002
4.064785
4.065527
4.06627
4.068499
4.069985
4.070728
4.071472
4.073704
4.074448
4.075192
4.075936
4.077123
4.080687
4.081875
4.083064
4.084253
4.085443
4.089013
4.090204
4.091395
4.092587
4.093779
4.095499
4.096072
4.096646
4.097219
4.097793
4.099515

9.936767
9.93654771
9.93620303
9.93629464
9.93654169
9.936222
9.93615901
9.93620303
9.93660559
9.93661911
9.936611
9.93639223
9.93627989
9.93637237
9.93646425
9.936067
9.93608126
9.93659083
9.93660559
9.93654169
9.936144
9.93615901
9.93659083
9.93638683
9.936222
9.93623675
9.93635791
9.93660559
9.9363094
9.936378
9.93623675
9.9365128
9.93714853
9.93716236
9.936456
9.93639223
9.9365128
9.93753601
9.93832634
9.938322
9.93872452
9.93845416
9.93893293
9.93832634
9.940267
9.94027941
9.9404725

4.018031476
4.018793964
4.020244784
4.02096159
4.021569658
4.022286455
4.023018798
4.025116816
4.025899362
4.026751908
4.027543247
4.028271354
4.030599672
4.031359874
4.032151221
4.032927989
4.033704758
4.036035062
4.036796236
4.037605188
4.038326627
4.039049053
4.041278743
4.042770417
4.043524069
4.044263097
4.046448919
4.047187941
4.047926963
4.048626887
4.049782469
4.053400857
4.054580913
4.055714962
4.056864656
4.058093703
4.061624115
4.06279929
4.064005858
4.065174175
4.066389607
4.068035242
4.0686044
4.069237425
4.069806592
4.070392475
4.071984988

0.000007092
0.000022069
0.000034689
0.000009220
0.000024863
0.000032172
0.000006340
0.000004431
0.000040514
0.000001361
0.000000816
0.000022016
0.000011306
0.000009308
0.000009247
0.000039980
0.000001435
0.000051285
0.000001485
0.000006431
0.000040022
0.000001510
0.000043459
0.000020529
0.000016589
0.000001484
0.000012194
0.000024926
0.000029807
0.000006904
0.000014216
0.000027782
0.000063980
0.000001392
0.000071083
0.000006418
0.000012134
0.000102975
0.000079530
0.000000437
0.000040502
0.000027203
0.000048174
0.000061031
0.000195270
0.000001249
0.000019425

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

7.657225
7.474037
7.493362
7.441299
7.466936
7.223163
7.453725
7.604716
7.370519
7.214584
7.102010
7.292409
7.473201
7.410964
7.487237
7.081951
7.282338
7.635029
7.603110
7.596692
7.857569
7.908303
7.906609
7.901403
7.778465
7.968598
7.997686
8.076779
8.071444
8.099970
8.098132
8.098897
8.097091
8.152257
8.120132
8.098132
7.999420
8.164145
8.091686
8.160457
8.202006
8.139386
8.073168
8.111770
8.143012
8.149508
8.022681

8.7125
8.68
8.685
8.685
8.685
8.7
8.675
8.6575
8.6975
8.73
8.74
8.725
8.73
8.715
8.735
8.75
8.72
8.7475
8.72
8.745
8.72
8.74
8.755
8.7275
8.765
8.72
8.73
8.73
8.72
8.77
8.8
8.745
8.77
8.7875
8.7325
8.74
8.77
8.745
8.75
8.7525
8.75
8.715
8.7375
8.705
8.725
8.74
8.7061

4.100089
4.100663
4.101237
4.101812
4.104878
4.106125
4.107371
4.108619
4.109866
4.113612
4.114861
4.116111
4.117361
4.118611
4.122364
4.122848
4.123331
4.123815
4.124298
4.126233
4.126717
4.127201
4.127685
4.129137
4.129621
4.132208
4.134797
4.137388
4.14517
4.147767
4.150366
4.152967
4.155569
4.163385
4.165994
4.168604
4.169177
4.171471
4.172045
4.172619
4.173192
4.173766
4.175488
4.176063
4.176637
4.178395
4.181946

9.9407964
9.94220457
9.942056
9.94245627
9.94225917
9.9441337
9.94236074
9.9412
9.9430005
9.94419968
9.94506559
9.94360115
9.942211
9.94268951
9.94210309
9.9452199
9.9436786
9.940967
9.94121234
9.94126168
9.9392568
9.938867
9.93888001
9.93892001
9.93986464
9.93840378
9.93818032
9.93757277
9.93761375
9.93739465
9.93740876
9.93740289
9.93741676
9.93699306
9.93723979
9.93740876
9.938167
9.93690176
9.93745827
9.93693009
9.936611
9.93709191
9.93760051
9.93730401
9.93706406
9.93701417
9.93798831

4.072492209
4.073164613
4.073719028
4.07429017
4.077335598
4.078526968
4.07984339
4.081138202
4.082250708
4.08586895
4.087077952
4.088366888
4.089592666
4.090881641
4.094546109
4.09497939
4.095554042
4.095947764
4.096514528
4.098357339
4.098917232
4.099334634
4.099767859
4.101297167
4.101659079
4.104371242
4.106911074
4.1094846
4.117245923
4.119666298
4.122152159
4.124910732
4.127415441
4.135122586
4.137889683
4.140458086
4.140931248
4.143289724
4.143843841
4.144405956
4.144983087
4.145665299
4.147303616
4.147978879
4.14848492
4.150182978
4.153818785

0.000032584
0.000141656
0.000014943
0.000040260
0.000019825
0.000188542
0.000178292
0.000116747
0.000181115
0.000120606
0.000087077
0.000147253
0.000139803
0.000048129
0.000058980
0.000313496
0.000154979
0.000272696
0.000024680
0.000004962
0.000201672
0.000039219
0.000001310
0.000004024
0.000095043
0.000146970
0.000022484
0.000061133
0.000004124
0.000022048
0.000001421
0.000000591
0.000001396
0.000042637
0.000024829
0.000017004
0.000076301
0.000127311
0.000056005
0.000053151
0.000032111
0.000048398
0.000051182
0.000029836
0.000024146
0.000005021
0.000098032

12/30/2008
12/31/2008
1/2/2009
1/5/2009
1/6/2009
1/7/2009
1/8/2009
1/9/2009
1/12/2009
1/13/2009
1/14/2009
1/15/2009
1/16/2009
1/19/2009
1/20/2009
1/21/2009
1/22/2009
1/23/2009
1/26/2009
1/27/2009
1/28/2009
1/29/2009
1/30/2009
2/3/2009
2/4/2009
2/5/2009
2/6/2009
2/9/2009
2/10/2009
2/11/2009
2/12/2009
2/13/2009
2/16/2009
2/17/2009
2/18/2009
2/19/2009
2/20/2009
2/23/2009
2/24/2009
2/25/2009
2/26/2009
2/27/2009
3/2/2009
3/3/2009
3/4/2009
3/5/2009
3/6/2009

8.091686
8.112702
8.058411
8.093485
7.909841
7.897881
7.898281
7.886372
7.820613
7.758230
7.696008
7.695790
7.694145
7.638753
7.435187
7.484110
7.452911
7.441299
7.416489
7.394737
7.463964
7.291128
7.299747
7.435187
7.474037
7.554110
7.491861
7.487237
7.465368
7.615239
7.554110
7.491861
7.487237
7.283668
7.262031
7.230405
7.410964
7.406340
7.263604
7.383218
7.452911
7.451411
7.446787
7.384625
7.443653
7.452911
7.441299

8.6835
8.6886
8.7018
8.7075
8.7
8.7
8.69
8.685
8.665
8.645
8.636
8.6125
8.585
8.1875
8.16
8.155
8.15
8.1325
8.1368
8.13
8.1255
8.1
8.105
8.1
8.075
8.0375
8.01
7.97
7.975
7.945
7.935
7.935
7.9093
7.885
7.84
7.835
7.8
7.915
7.89
7.92
7.91
7.9085
7.925
7.93
7.915
7.9
7.895

4.183131
4.184316
4.186687
4.190246
4.191433
4.19262
4.193808
4.194996
4.197682
4.198431
4.19918
4.19993
4.200679
4.202928
4.203678
4.204428
4.205179
4.205929
4.207823
4.208215
4.208608
4.209
4.209393
4.210963
4.211356
4.211749
4.212141
4.21332
4.213713
4.213424
4.213135
4.212846
4.211978
4.211689
4.2114
4.211111
4.210822
4.209956
4.209667
4.209378
4.209931
4.210484
4.212143
4.212696
4.21325
4.213803
4.214357

9.93745827
9.93729686
9.93771386
9.93744446
9.93885518
9.93894707
9.938944
9.9390355
9.93954077
9.94002014
9.94049832
9.9405
9.94051264
9.94093838
9.94250327
9.94212713
9.942367
9.94245627
9.94264703
9.94281428
9.94228202
9.943611
9.94354472
9.94250327
9.94220457
9.941589
9.94206754
9.94210309
9.94227122
9.94111911
9.941589
9.94206754
9.94210309
9.94366837
9.94383477
9.944078
9.94268951
9.94272506
9.94382267
9.94290285
9.942367
9.94237853
9.94241408
9.94289203
9.94243818
9.942367
9.94245627

4.155068361
4.156229035
4.158541712
4.162058459
4.163261597
4.164440618
4.165652815
4.166848935
4.169581338
4.170389763
4.171162763
4.171983505
4.172816179
4.17633288
4.177166914
4.177928329
4.178690744
4.179492549
4.181360747
4.18177226
4.182177336
4.182649309
4.183023683
4.18460002
4.185071426
4.185583291
4.186061835
4.187363002
4.187737396
4.187547284
4.187292427
4.1870052
4.186225688
4.186017087
4.185875462
4.185604392
4.185430389
4.184197615
4.18399124
4.183606981
4.18418894
4.184743411
4.186338872
4.186872302
4.18747146
4.188069639
4.188636445

0.000053335
0.000016243
0.000041963
0.000027109
0.000141961
0.000009245
0.000000309
0.000009206
0.000050837
0.000048229
0.000048107
0.000000169
0.000001272
0.000042828
0.000157419
0.000037831
0.000024126
0.000008980
0.000019186
0.000016821
0.000053532
0.000133670
0.000006666
0.000104737
0.000030042
0.000061915
0.000048135
0.000003576
0.000016911
0.000115880
0.000047267
0.000048135
0.000003576
0.000157440
0.000016734
0.000024460
0.000139630
0.000003576
0.000110393
0.000092502
0.000053893
0.000001160
0.000003576
0.000048072
0.000045646
0.000007159
0.000008980

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

7.436637
7.374512
7.332694
7.390741
7.369026
7.191540
7.230368
7.210252
6.784346
6.719971
6.567388
6.556236
6.492564
6.511647
6.497978
6.416194
6.415051
6.280516
6.269341
6.245950
6.254931
6.241222
6.195434
6.063416
6.062359
6.068537
5.996851
5.993856
5.861854
5.800452
5.806159
5.795078
5.792331
5.730977
5.740138
5.745576
5.751973
5.539589
5.538629
5.513543
5.482451
5.479947
5.358333
5.397783
5.352245
5.250595
5.258319

7.905
7.9
7.91
7.9
7.895
7.875
7.8275
7.815
7.76
7.2
7.185
7.175
7.17
7.135
7.13
7.15
7.12
7.085
7.045
7.025
6.9775
6.95
6.915
6.88
6.84
6.78
6.725
6.495
6.44
6.4161
6.365
6.34
6.325
6.3012
6.275
6.2475
6.21
6.195
6.15
6.115
6.0475
6.005
5.96
5.925
5.85
5.7921
5.656

4.216018
4.216571
4.217141
4.21771
4.218279
4.220557
4.221126
4.221696
4.222266
4.223975
4.224546
4.225116
4.225931
4.226747
4.229195
4.230011
4.230828
4.231645
4.232461
4.234913
4.23573
4.236548
4.240957
4.241882
4.242807
4.243732
4.244657
4.247435
4.248361
4.249287
4.250214
4.251141
4.252876
4.25328
4.253684
4.254088
4.255704
4.256109
4.256513
4.256917
4.257322
4.258378
4.258625
4.258872
4.259119
4.259366
4.260107

9.94249212
9.94296979
9.94329136
9.94284501
9.94301198
9.94437692
9.94407829
9.944233
9.94750984
9.94800532
9.9491799
9.94926576
9.949756
9.94960907
9.94971431
9.95034407
9.95035287
9.951389
9.95147507
9.95165525
9.95158607
9.95169166
9.95204437
9.95306146
9.9530696
9.953022
9.95357436
9.95359744
9.95461472
9.95508799
9.955044
9.95512942
9.95515059
9.95562354
9.95555292
9.955511
9.95546169
9.95709915
9.95710655
9.9573
9.95753977
9.95755908
9.95849704
9.95819276
9.958544
9.95932813
9.95926855

4.190254916
4.190820735
4.191354854
4.191952779
4.192534509
4.194863461
4.195583057
4.196190157
4.196935165
4.200452466
4.201069026
4.201668356
4.202495086
4.203420352
4.205871108
4.206617532
4.207527647
4.20845408
4.209395849
4.211899648
4.212867005
4.213770231
4.218269739
4.219304035
4.220354713
4.221470777
4.22257061
4.226086221
4.227187488
4.228187078
4.229276731
4.230281014
4.232056633
4.23253662
4.233024489
4.233516637
4.235247753
4.235699986
4.236249606
4.236766468
4.237390961
4.23858147
4.238974996
4.239335728
4.239827784
4.240263753
4.241448397

0.000003605
0.000048044
0.000032341
0.000044890
0.000016793
0.000137277
0.000030031
0.000015559
0.000329521
0.000049809
0.000118073
0.000008630
0.000049274
0.000014768
0.000010578
0.000063294
0.000000885
0.000104130
0.000008649
0.000018105
0.000006951
0.000010611
0.000035442
0.000102199
0.000000818
0.000004783
0.000055497
0.000002319
0.000102202
0.000047543
0.000004419
0.000008580
0.000002127
0.000047508
0.000007094
0.000004211
0.000004953
0.000164479
0.000000743
0.000019428
0.000024080
0.000001939
0.000094196
0.000030555
0.000035272
0.000078740
0.000005983

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

5.197130
5.196523
5.180749
5.169969
5.177812
5.116619
5.116000
5.100137
5.099429
5.097313
5.086528
5.075659
5.080050
5.089352
5.087195
5.096611
5.116000
5.100137
5.089352
5.097313
5.026035
5.005190
5.009428
4.766982
4.755026
4.724268
4.733581
4.717302
4.716626
4.724836
4.724268
4.723541
4.707199
4.706555
4.704760
4.673880
4.663306
4.616546
4.615925
4.614200
4.553277
4.552558
4.556074
4.555512
4.533611
4.523050
4.512409

5.64
5.615
5.57
5.55
5.5116
5.4869
5.455
5.43
5.435
5.435
5.4106
5.41
5.39
5.38
5.37
5.36
5.355
5.32
5.31
5.295
5.285
5.25
5.225
5.2037
5.125
5.12
5.115
5.1113
5.12
5.085
5.085
5.0665
5.065
5.045
5.03
5.005
4.95
4.9228
4.9
4.875
4.855
4.835
4.855
4.87
4.845
4.87
4.88

4.260354
4.260601
4.260849
4.261096
4.261837
4.260923
4.260009
4.259095
4.258181
4.255441
4.254528
4.253615
4.252702
4.25179
4.249053
4.248142
4.24723
4.247278
4.247327
4.247471
4.247519
4.247567
4.247616
4.247664
4.247808
4.247856
4.247905
4.247953
4.248334
4.249477
4.249858
4.250239
4.25062
4.251001
4.252145
4.252526
4.252907
4.253289
4.25367
4.254361
4.254591
4.254821
4.255052
4.255282
4.255973
4.256204
4.256434

9.95974061
9.9597453
9.959867
9.95995017
9.95988966
9.96036182
9.96036659
9.960489
9.96049446
9.96051079
9.96059401
9.96067789
9.960644
9.96057222
9.96058887
9.96051621
9.96036659
9.960489
9.96057222
9.96051079
9.96106084
9.96122171
9.961189
9.96306043
9.96315274
9.96339021
9.96331831
9.963444
9.96344922
9.96338583
9.96339021
9.96339583
9.963522
9.96352698
9.96354084
9.96377927
9.96386092
9.964222
9.96422679
9.96424011
9.9647106
9.96471615
9.964689
9.96469334
9.96486248
9.96494405
9.96502623

4.24174687
4.242074916
4.242469679
4.242781327
4.243645341
4.242816404
4.24201109
4.24118307
4.240256494
4.237528027
4.236698935
4.23579173
4.234948156
4.234072758
4.231379936
4.230505493
4.229613659
4.229776126
4.229857688
4.230050243
4.230130812
4.230293302
4.230424027
4.230541635
4.230942991
4.231007189
4.231072384
4.231132322
4.231483293
4.232736527
4.233116026
4.233556201
4.233940626
4.234385741
4.235574491
4.236036053
4.236596105
4.237065934
4.237520339
4.238290814
4.23858563
4.238880455
4.239044895
4.239224759
4.239995284
4.24014328
4.240339556

0.000047400
0.000000470
0.000012219
0.000008351
0.000006076
0.000047406
0.000000480
0.000012289
0.000000548
0.000001639
0.000008355
0.000008420
0.000003402
0.000007206
0.000001671
0.000007295
0.000015021
0.000012289
0.000008355
0.000006167
0.000055223
0.000016150
0.000003283
0.000187873
0.000009265
0.000023835
0.000007217
0.000012615
0.000000524
0.000006362
0.000000440
0.000000563
0.000012664
0.000000499
0.000001391
0.000023931
0.000008195
0.000036239
0.000000481
0.000001337
0.000047217
0.000000557
0.000002725
0.000000436
0.000016974
0.000008185
0.000008247

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

4.515805
4.515239
4.523651
4.502900
4.502372
4.505706
4.505171
4.503430
4.502900
4.502372
4.495607
4.495104
4.503430
4.492825
4.472262
4.475539
4.454835
4.463291
4.472675
4.462061
4.475539
4.485036
4.483360
4.472675
4.472262
4.465441
4.464902
4.473250
4.472675
4.472262
4.475539
4.464902
4.473250
4.472675
4.472262
4.495607
4.485036
4.483360
4.512975
4.495607
4.495104
4.473250
4.462758
4.472262
4.475539
4.474969
4.493471

4.889
4.88
4.8905
4.9
4.8968
4.885
4.885
4.895
4.9105
4.8865
4.89
4.9001
4.895
4.9008
4.9
4.8755
4.8655
4.867
4.895
4.885
4.905
4.8975
4.895
4.8725
4.855
4.8882
4.8985
4.9
4.88
4.9053
4.905
4.885
4.9
4.91
4.9258
4.9225
4.91
4.885
4.894
4.9163
4.905
4.9325
4.915
4.915
4.928
4.9375
4.905

4.256664
4.256895
4.258192
4.258726
4.25926
4.259794
4.260327
4.261929
4.262464
4.262998
4.263532
4.264066
4.26567
4.265843
4.266017
4.266191
4.266365
4.266886
4.26706
4.267234
4.267408
4.267581
4.268103
4.268277
4.268571
4.268866
4.26916
4.270043
4.270338
4.270632
4.270927
4.271221
4.272105
4.2724
4.272694
4.272989
4.27355
4.275232
4.275793
4.276915
4.277477
4.279161
4.279722
4.280284
4.280846
4.281407
4.284776

9.965
9.96500437
9.9649394
9.96509967
9.96510375
9.965078
9.96508213
9.96509558
9.96509967
9.96510375
9.965156
9.96515989
9.96509558
9.96517749
9.96533632
9.965311
9.96547092
9.96540561
9.96533313
9.96541511
9.965311
9.96523765
9.9652506
9.96533313
9.96533632
9.965389
9.96539316
9.96532868
9.96533313
9.96533632
9.965311
9.96539316
9.96532868
9.96533313
9.96533632
9.965156
9.96523765
9.9652506
9.96502186
9.965156
9.96515989
9.96532868
9.96540972
9.96533632
9.965311
9.96531541
9.9651725

4.240539114
4.240798813
4.242056396
4.242557143
4.243099636
4.24367041
4.244201393
4.245764431
4.246246405
4.246857347
4.247377806
4.24787654
4.249491243
4.249644488
4.249820462
4.250074481
4.250280757
4.250794852
4.250875971
4.251082249
4.251189711
4.251386759
4.251915015
4.252162485
4.252513038
4.252697528
4.252956472
4.253831177
4.254190982
4.25440047
4.254695337
4.255054158
4.255885348
4.25614625
4.256387025
4.256691783
4.257291875
4.259049976
4.259579149
4.260623276
4.261220444
4.262807214
4.263423878
4.263983738
4.264500643
4.265028107
4.268491704

0.000002632
0.000000439
0.000006520
0.000016083
0.000000409
0.000002584
0.000000415
0.000001349
0.000000411
0.000000409
0.000005243
0.000000390
0.000006453
0.000008220
0.000015938
0.000002540
0.000016048
0.000006554
0.000007273
0.000008227
0.000010447
0.000007361
0.000001299
0.000008282
0.000000320
0.000005287
0.000000418
0.000006470
0.000000446
0.000000320
0.000002540
0.000008245
0.000006470
0.000000446
0.000000320
0.000018094
0.000008193
0.000001299
0.000022953
0.000013461
0.000000390
0.000016939
0.000008132
0.000007366
0.000002540
0.000000442
0.000014340

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

4.472675
4.502372
4.525905
4.485036
4.453181
4.482750
4.562760
4.505706
4.515239
4.483360
4.563195
4.462061
4.505706
4.505171
4.513541
4.512975
4.512409
4.515805
4.525307
4.523651
4.512975
4.512409
4.515805
4.515239
4.492825
4.502372
4.515805
4.515239
4.513541
4.512975
4.512409
4.515805
4.515239
4.512975
4.512409
4.495607
4.495104
4.503430
4.492825
4.492335
4.485638
4.485036
4.493471
4.502900
4.532483
4.536004
4.535375

4.9263
4.93
4.9349
4.94
4.94
4.91
4.915
4.9225
4.92
4.9275
4.9423
4.9402
4.94
4.915
4.895
4.91
4.9186
4.895
4.9198
4.9367
4.9333
4.91
4.9389
4.9513
4.935
4.9316
4.9295
4.91
4.934
4.936
4.92
4.9385
4.92
4.92
4.915
4.8975
4.9376
4.955
4.9725
4.94
4.925
4.93
4.945
4.94
4.945
4.97
4.95

4.285899
4.287023
4.288147
4.289271
4.292646
4.293771
4.294897
4.296023
4.297149
4.298377
4.298427
4.298477
4.298527
4.298578
4.298728
4.298779
4.298829
4.298879
4.29893
4.299959
4.300888
4.301818
4.302748
4.303678
4.307399
4.30833
4.309261
4.310192
4.312988
4.31392
4.313618
4.313316
4.313015
4.311808
4.311507
4.311205
4.310904
4.309999
4.309698
4.309396
4.310902
4.312409
4.316933
4.318441
4.319951
4.321461
4.322971

9.96533313
9.96510375
9.964922
9.96523765
9.9654837
9.96525531
9.96463736
9.965078
9.96500437
9.9652506
9.964634
9.96541511
9.965078
9.96508213
9.96501749
9.96502186
9.96502623
9.965
9.96492661
9.9649394
9.96502186
9.96502623
9.965
9.96500437
9.96517749
9.96510375
9.965
9.96500437
9.96501749
9.96502186
9.96502623
9.965
9.96500437
9.96502186
9.96502623
9.965156
9.96515989
9.96509558
9.96517749
9.96518127
9.965233
9.96523765
9.9651725
9.96509967
9.96487119
9.964844
9.96484886

4.269539973
4.27064744
4.271750928
4.272853746
4.276215829
4.277435947
4.278541088
4.279637931
4.280767928
4.281966364
4.281967071
4.282023847
4.282074319
4.28220807
4.282423861
4.282424895
4.282446169
4.282574288
4.282542802
4.28351179
4.284448523
4.285452334
4.286282816
4.287168068
4.290928984
4.291867731
4.292802158
4.293794476
4.296499943
4.297421721
4.297174147
4.296811708
4.296573446
4.295371047
4.295087834
4.294845219
4.294411931
4.293452511
4.293094457
4.292901718
4.294451864
4.29593647
4.30039321
4.301912098
4.303399647
4.304820477
4.306391393

0.000016119
0.000023017
0.000018239
0.000031677
0.000024691
0.000022918
0.000062010
0.000044220
0.000007389
0.000024709
0.000061874
0.000078388
0.000033828
0.000000415
0.000006487
0.000000439
0.000000439
0.000002632
0.000007365
0.000001283
0.000008275
0.000000439
0.000002632
0.000000439
0.000017372
0.000007400
0.000010411
0.000000439
0.000001316
0.000000439
0.000000439
0.000002632
0.000000439
0.000001755
0.000000439
0.000013023
0.000000390
0.000006453
0.000008220
0.000000380
0.000005191
0.000000467
0.000006538
0.000007308
0.000022928
0.000002729
0.000000488

12/7/2009
12/8/2009
12/9/2009
12/10/2009
12/11/2009
12/14/2009
12/15/2009
12/16/2009
12/17/2009
12/18/2009
12/21/2009
12/22/2009
12/23/2009
12/24/2009
12/28/2009
12/29/2009
12/30/2009
12/31/2009
1/4/2010
1/5/2010
1/6/2010
1/7/2010
1/8/2010
1/11/2010
1/12/2010
1/13/2010
1/14/2010
1/15/2010
1/18/2010
1/19/2010
1/20/2010
1/21/2010
1/22/2010
1/25/2010
1/26/2010
1/27/2010
1/28/2010
1/29/2010
2/2/2010
2/3/2010
2/4/2010
2/5/2010
2/8/2010
2/9/2010
2/10/2010
2/11/2010
2/12/2010

4.533611
4.482750
4.482299
4.475539
4.474969
4.483360
4.482750
4.492335
4.515805
4.515239
4.513541
4.512975
4.512409
4.495607
4.503430
4.502900
4.502372
4.505706
4.513541
4.502900
4.502372
4.495607
4.495104
4.503430
4.502900
4.502372
4.495607
4.495104
4.503430
4.492825
4.492335
4.485638
4.485036
4.493471
4.482750
4.482299
4.475539
4.474969
4.472675
4.472262
4.465441
4.474969
4.473250
4.482750
4.492335
4.485638
4.485036

4.975
4.935
4.9287
4.92
4.91
4.89
4.9
4.94
4.9575
4.92
4.9
4.9223
4.915
4.945
4.945
4.91
4.94
4.915
4.9231
4.91
4.895
4.913
4.925
4.925
4.93
4.92
4.9125
4.915
4.91
4.895
4.88
4.915
4.91
4.885
4.915
4.9005
4.9165
4.905
4.87
4.8885
4.865
4.8875
4.8951
4.865
4.9
4.915
4.885

4.327506
4.329018
4.330531
4.332045
4.332311
4.333108
4.333374
4.33364
4.333906
4.334172
4.33497
4.335236
4.335502
4.335768
4.3381
4.338788
4.339477
4.340166
4.342922
4.343612
4.344301
4.344991
4.34568
4.347711
4.348362
4.349012
4.349663
4.350314
4.352268
4.352919
4.353571
4.354222
4.354874
4.35683
4.35886
4.360892
4.362925
4.364958
4.373102
4.375141
4.37718
4.37922
4.385347
4.387391
4.389436
4.390744
4.392053

9.96486248
9.96525531
9.96525879
9.965311
9.96531541
9.9652506
9.96525531
9.96518127
9.965
9.96500437
9.96501749
9.96502186
9.96502623
9.965156
9.96509558
9.96509967
9.96510375
9.965078
9.96501749
9.96509967
9.96510375
9.965156
9.96515989
9.96509558
9.96509967
9.96510375
9.965156
9.96515989
9.96509558
9.96517749
9.96518127
9.965233
9.96523765
9.9651725
9.96525531
9.96525879
9.965311
9.96531541
9.96533313
9.96533632
9.965389
9.96531541
9.96532868
9.96525531
9.96518127
9.965233
9.96523765

4.3108255
4.312465321
4.313993593
4.315530902
4.315829327
4.316690188
4.316921732
4.317052923
4.317259367
4.317649793
4.318511672
4.318702041
4.318991455
4.319156046
4.321479111
4.322281686
4.322867582
4.323637694
4.326356046
4.327087334
4.327824012
4.328451027
4.329097153
4.331120403
4.331752137
4.332433222
4.333106921
4.333747048
4.335710404
4.336409326
4.337109261
4.337640166
4.33830649
4.340339123
4.342260503
4.344333573
4.346304971
4.348368972
4.356600167
4.358568994
4.360679673
4.362635924
4.368713995
4.370852181
4.372770884
4.374023082
4.375428801

0.000001367
0.000039421
0.000000350
0.000005240
0.000000442
0.000006504
0.000000473
0.000007429
0.000018191
0.000000439
0.000001316
0.000000439
0.000000439
0.000013023
0.000006063
0.000000411
0.000000409
0.000002584
0.000006073
0.000008247
0.000000409
0.000005243
0.000000390
0.000006453
0.000000411
0.000000409
0.000005243
0.000000390
0.000006453
0.000008220
0.000000380
0.000005191
0.000000467
0.000006538
0.000008310
0.000000350
0.000005240
0.000000442
0.000001778
0.000000320
0.000005287
0.000007385
0.000001332
0.000007363
0.000007429
0.000005191
0.000000467

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

4.493471
4.492825
4.492335
4.485638
4.485036
4.493471
4.492825
4.492335
4.485638
4.485036
4.493471
4.492825
4.492335
4.485036
4.494604
4.492825
4.421917
4.431368
4.404983
4.414568
4.402312
4.401846
4.425178
4.434701
4.433113
4.432534
4.431953
4.465441
4.464902
4.453181
4.462758
4.546633
4.523651
4.452683
4.452025
4.425178
4.434701
4.423004
4.412386
4.411881
4.415081
4.414568
4.412894
4.422460
4.431953
4.455343
4.464902

4.9185
4.935
4.91
4.9499
4.97
4.965
4.96
4.975
4.955
4.92
4.93
4.92
4.92
4.935
4.93
4.915
4.92
4.915
4.905
4.9
4.91
4.92
4.92
4.93
4.91
4.93
4.945
4.925
4.95
4.94
4.925
4.915
4.9075
4.895
4.925
4.91
4.9108
4.94
4.945
4.92
4.935
4.9495
4.945
4.975
4.95
4.95
4.925

4.395981
4.397291
4.398602
4.399913
4.401224
4.405161
4.406473
4.407787
4.4091
4.409719
4.411573
4.412192
4.41281
4.413429
4.414047
4.415904
4.416523
4.417142
4.41815
4.419158
4.423192
4.424202
4.425211
4.426221
4.429251
4.430261
4.431272
4.432283
4.433547
4.43734
4.438605
4.43987
4.446203
4.44747
4.448738
4.450007
4.451275
4.453499
4.453976
4.454453
4.45493
4.455408
4.45684
4.457318
4.457795
4.458273
4.458751

9.9651725
9.96517749
9.96518127
9.965233
9.96523765
9.9651725
9.96517749
9.96518127
9.965233
9.96523765
9.9651725
9.96517749
9.96518127
9.96523765
9.96516375
9.96517749
9.96572519
9.96565219
9.965856
9.96578196
9.96587663
9.96588023
9.9657
9.96562644
9.96563871
9.96564318
9.96564767
9.965389
9.96539316
9.9654837
9.96540972
9.96476191
9.9649394
9.96548754
9.96549263
9.9657
9.96562644
9.9657168
9.96579882
9.96580272
9.965778
9.96578196
9.96579489
9.965721
9.96564767
9.965467
9.96539316

4.379228262
4.380477268
4.381868132
4.383038642
4.384276336
4.388215176
4.389539133
4.390797055
4.392173053
4.392908802
4.394721684
4.395372375
4.395988019
4.396553562
4.397186234
4.399087267
4.399686865
4.400320552
4.401358816
4.402380041
4.406364583
4.407336592
4.408341746
4.409313731
4.412400533
4.413338299
4.414294134
4.415369681
4.416543308
4.42035601
4.421667557
4.422961999
4.429296621
4.430601715
4.43176189
4.433077569
4.434337997
4.436453161
4.436911147
4.437472273
4.437895876
4.438322186
4.439764174
4.440137136
4.440698312
4.441174478
4.441736681

0.000006538
0.000000501
0.000000380
0.000005191
0.000000467
0.000006538
0.000000501
0.000000380
0.000005191
0.000000467
0.000006538
0.000000501
0.000000380
0.000005657
0.000007416
0.000001379
0.000054962
0.000007326
0.000020452
0.000007429
0.000009500
0.000000361
0.000018085
0.000007381
0.000001231
0.000000449
0.000000450
0.000025956
0.000000418
0.000009085
0.000007423
0.000065006
0.000017812
0.000055007
0.000000510
0.000020809
0.000007381
0.000009066
0.000008230
0.000000391
0.000002480
0.000000398
0.000001298
0.000007415
0.000007358
0.000018129
0.000007409

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

4.483360
4.452683
4.452025
4.455343
4.454835
4.453181
4.442609
4.482299
4.495607
4.515239
4.513541
4.512975
4.502372
4.485638
4.555512
4.533611
4.512975
4.512409
4.525905
4.525307
4.533611
4.523050
4.572798
4.586244
4.555512
4.553833
4.543201
4.552558
4.586244
4.585718
4.584016
4.583347
4.582835
4.586244
4.585718
4.593977
4.593423
4.592873
4.596345
4.595787
4.604089
4.593423
4.592873
4.586244
4.585718
4.593977
4.593423

4.945
4.9575
4.95
4.95
4.955
4.935
4.95
4.945
4.96
4.945
4.93
4.9025
4.905
4.94
4.935
4.95
4.955
4.9638
4.9486
4.95
4.94
4.94
4.93
4.9491
4.975
4.965
4.95
4.925
4.935
4.92
4.935
4.97
4.945
4.95
4.925
4.92
4.93
4.94
4.9525
4.935
4.925
4.915
4.9341
4.925
4.95
4.945
4.9468

4.45879
4.457874
4.456958
4.456042
4.455126
4.45238
4.451465
4.45055
4.449636
4.448721
4.445979
4.445438
4.444898
4.444357
4.443816
4.442195
4.441655
4.441115
4.440574
4.440034
4.438414
4.437875
4.436379
4.434883
4.433388
4.428907
4.427414
4.425922
4.42443
4.422938
4.418467
4.416978
4.415489
4.414001
4.41399
4.413959
4.413949
4.413938
4.413928
4.413917
4.413886
4.413875
4.413865
4.413854
4.413844
4.413461
4.413333

9.9652506
9.96548754
9.96549263
9.965467
9.96547092
9.9654837
9.96556536
9.96525879
9.965156
9.96500437
9.96501749
9.96502186
9.96510375
9.965233
9.96469334
9.96486248
9.96502186
9.96502623
9.964922
9.96492661
9.96486248
9.96494405
9.96455984
9.964456
9.96469334
9.9647063
9.96478842
9.96471615
9.964456
9.96446006
9.96447321
9.96447837
9.96448233
9.964456
9.96446006
9.96439628
9.96440056
9.96440481
9.964378
9.96438231
9.96431819
9.96440056
9.96440481
9.964456
9.96446006
9.96439628
9.96440056

4.441706702
4.440751203
4.439864522
4.438952035
4.438022355
4.435355627
4.434392589
4.433498273
4.43253626
4.431676281
4.42899626
4.428551686
4.42800516
4.427346152
4.426824372
4.425158141
4.424603071
4.424034981
4.423548156
4.423005429
4.421425899
4.420888962
4.41943293
4.417877265
4.416299375
4.411869829
4.41043383
4.409032954
4.407512498
4.40607741
4.401572298
4.399969673
4.398571605
4.397072272
4.397146486
4.397132639
4.397088608
4.397043581
4.396991035
4.397039696
4.397042883
4.397065994
4.396990961
4.397011005
4.396915874
4.396551375
4.396417734

0.000014306
0.000023778
0.000000510
0.000002572
0.000000394
0.000001282
0.000008194
0.000030763
0.000010315
0.000015216
0.000001316
0.000000439
0.000008218
0.000012970
0.000054155
0.000016974
0.000015994
0.000000439
0.000010460
0.000000463
0.000006436
0.000008185
0.000038556
0.000010421
0.000023818
0.000001301
0.000008240
0.000007252
0.000026107
0.000000408
0.000001319
0.000000518
0.000000397
0.000002642
0.000000408
0.000006401
0.000000429
0.000000426
0.000002691
0.000000432
0.000006434
0.000008266
0.000000426
0.000005138
0.000000408
0.000006401
0.000000429

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

4.592873
4.596345
4.595787
4.604089
4.593423
4.592873
4.586244
4.585718
4.593977
4.593423
4.602911
4.586244
4.575649
4.584016
4.583347
4.592873
4.586244
4.585718
4.593977
4.593423
4.592873
4.596345
4.595787
4.604089
4.523050
4.502372
4.505706
4.505171
4.503430
4.502900
4.492335
4.495607
4.495104
4.493471
4.492825
4.492335
4.495104
4.504638
4.502900
4.462061
4.461524
4.465441
4.464902
4.463291
4.462758
4.472262
4.475539

4.955
4.925
4.94
4.9149
4.9073
4.92
4.945
4.9299
4.935
4.925
4.9
4.905
4.9175
4.8949
4.895
4.92
4.895
4.9199
4.9
4.915
4.94
4.945
4.935
4.915
4.9
4.9
4.92
4.895
4.895
4.925
4.925
4.8949
4.9
4.875
4.8899
4.8999
4.91
4.925
4.91
4.8949
4.92
4.904
4.915
4.899
4.88
4.875
4.914

4.413205
4.413077
4.412949
4.412566
4.412439
4.412311
4.412183
4.412055
4.412095
4.412179
4.412263
4.412346
4.41243
4.412682
4.412765
4.412849
4.412933
4.413017
4.413592
4.414
4.414409
4.414817
4.415225
4.41645
4.416858
4.417267
4.417675
4.418084
4.419309
4.419718
4.420042
4.420367
4.420691
4.421665
4.42199
4.422314
4.422639
4.422963
4.423937
4.424262
4.424587
4.425023
4.425458
4.426765
4.427201
4.427637
4.428072

9.96440481
9.964378
9.96438231
9.96431819
9.96440056
9.96440481
9.964456
9.96446006
9.96439628
9.96440056
9.96432729
9.964456
9.96453782
9.96447321
9.96447837
9.96440481
9.964456
9.96446006
9.96439628
9.96440056
9.96440481
9.964378
9.96438231
9.96431819
9.96494405
9.96510375
9.965078
9.96508213
9.96509558
9.96509967
9.96518127
9.965156
9.96515989
9.9651725
9.96517749
9.96518127
9.96515989
9.96508625
9.96509967
9.96541511
9.96541926
9.965389
9.96539316
9.96540561
9.96540972
9.96533632
9.965311

4.396262294
4.39623697
4.396058367
4.395762319
4.395661687
4.395490921
4.395278271
4.395202183
4.395224663
4.395342397
4.395511218
4.395576874
4.395617982
4.395945999
4.396028343
4.396026871
4.396195706
4.396194571
4.396835173
4.397190518
4.397512779
4.39790218
4.398342695
4.399631188
4.400088773
4.40049622
4.400834473
4.401327169
4.402547523
4.402852628
4.403175392
4.403601852
4.40390722
4.404962849
4.405235763
4.4055244
4.405813687
4.406085246
4.407106749
4.407482079
4.407720124
4.408209111
4.408604883
4.409961576
4.410460851
4.410912291
4.411212346

0.000000426
0.000002691
0.000000432
0.000006434
0.000008266
0.000000426
0.000005138
0.000000408
0.000006401
0.000000429
0.000007353
0.000012917
0.000008211
0.000006485
0.000000518
0.000007383
0.000005138
0.000000408
0.000006401
0.000000429
0.000000426
0.000002691
0.000000432
0.000006434
0.000062809
0.000016027
0.000002584
0.000000415
0.000001349
0.000000411
0.000008189
0.000002536
0.000000390
0.000001266
0.000000501
0.000000380
0.000002146
0.000007389
0.000001347
0.000031654
0.000000416
0.000003036
0.000000418
0.000001249
0.000000413
0.000007366
0.000002540

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

4.485036
4.473250
4.452683
4.462061
4.475539
4.474969
4.453181
4.472675
4.465982
4.463291
4.352102
4.361540
4.364724
4.364238
4.362652
4.362176
4.361540
4.374821
4.384370
4.382718
4.181192
4.180599
4.183526
4.183083
4.191731
4.110698
4.050017
3.992416
4.001976
3.990538
3.970044
4.019924
4.082982
4.112646
4.081023
3.929772
3.939516
3.881684
3.830976
3.869908
3.879174
3.881684
3.881265
3.910166
3.939840
3.949546
3.942093

4.92
4.91
4.9033
4.91
4.88
4.905
4.924
4.899
4.91
4.895
4.905
4.925
4.904
4.88
4.905
4.895
4.88
4.8733
4.895
4.88
4.895
4.9
4.905
4.88
4.8575
4.87
4.89
4.8618
4.845
4.87
4.8749
4.8649
4.84
4.875
4.855
4.87
4.83
4.85
4.8775
4.85
4.855
4.825
4.8495
4.845
4.8895
4.8845
4.88

4.428508
4.429816
4.430252
4.430688
4.431124
4.431561
4.432697
4.433076
4.433455
4.43535
4.435729
4.436109
4.436488
4.436867
4.439625
4.440815
4.442006
4.443196
4.444387
4.447962
4.449154
4.450347
4.45154
4.452733
4.455459
4.455798
4.456138
4.456477
4.456816
4.457834
4.458173
4.458512
4.458852
4.459191
4.460209
4.461551
4.462893
4.464236
4.465579
4.46961
4.4723
4.473646
4.474991
4.479031
4.480379
4.481727
4.482187

9.96523765
9.96532868
9.96548754
9.96541511
9.965311
9.96531541
9.9654837
9.96533313
9.96538482
9.96540561
9.96626451
9.9661916
9.966167
9.96617076
9.96618301
9.96618669
9.9661916
9.966089
9.96601523
9.966028
9.96758503
9.96758961
9.967567
9.96757042
9.96750359
9.9681298
9.96859878
9.969044
9.96897011
9.96905852
9.96921693
9.96883138
9.968344
9.96811475
9.96835914
9.96952824
9.96945292
9.9699
9.97029204
9.96999104
9.9699194
9.9699
9.96990324
9.96967981
9.96945041
9.96937538
9.969433

4.411626177
4.412963383
4.413420636
4.413832066
4.414369017
4.414718848
4.415785523
4.416248621
4.416588539
4.418527683
4.418871007
4.419181081
4.419630547
4.420090302
4.4227522
4.423971956
4.42520987
4.42641835
4.427530408
4.431143349
4.432279328
4.433450627
4.434621917
4.435896309
4.438689385
4.438984115
4.439254037
4.439688761
4.440084282
4.441012432
4.44133329
4.441705426
4.442129849
4.442347101
4.443430114
4.444715406
4.446190146
4.447459196
4.448702353
4.452813
4.455475629
4.456920169
4.458175505
4.462215883
4.463404919
4.464765109
4.465238938

0.000007361
0.000009135
0.000015941
0.000007269
0.000010447
0.000000442
0.000016888
0.000015109
0.000005188
0.000002086
0.000086189
0.000007316
0.000002468
0.000000377
0.000001229
0.000000369
0.000000493
0.000010295
0.000007402
0.000001281
0.000156234
0.000000460
0.000002269
0.000000343
0.000006704
0.000062825
0.000047048
0.000044662
0.000007412
0.000008869
0.000015891
0.000038675
0.000048890
0.000022998
0.000024518
0.000117281
0.000007556
0.000044845
0.000039322
0.000030190
0.000007185
0.000001946
0.000000325
0.000022410
0.000023009
0.000007526
0.000005779

11/12/2010
11/16/2010
11/17/2010
11/18/2010
11/19/2010
11/22/2010
11/23/2010
11/24/2010
11/25/2010
11/26/2010
11/29/2010
11/30/2010
12/1/2010
12/2/2010
12/3/2010
12/6/2010
12/7/2010
12/8/2010
12/9/2010
12/10/2010
12/13/2010
12/14/2010
12/15/2010
12/16/2010
12/17/2010
12/20/2010
12/21/2010
12/22/2010
12/23/2010
12/24/2010
12/27/2010
12/28/2010
12/29/2010
12/30/2010
12/31/2010
1/3/2011
1/4/2011
1/5/2011
1/6/2011
1/7/2011
1/10/2011
1/11/2011
1/12/2011
1/13/2011
1/14/2011
1/17/2011
1/18/2011

4.001976
4.060507
4.050017
4.092945
4.092523
4.101233
4.120768
4.180599
4.354757
4.404502
4.392827
4.342029
4.331435
4.243963
4.223335
4.040907
4.150979
4.130436
4.153374
4.152895
4.151458
4.201177
4.200829
4.304405
4.303848
4.352543
4.321883
4.321400
4.384918
4.384370
4.382718
4.392239
4.391810
4.445374
4.454835
4.241962
4.181192
4.190632
4.163467
4.152895
4.161564
4.191263
4.301331
4.203714
4.203209
4.201687
4.140909

4.898
4.88
4.85
4.875
4.8625
4.88
4.865
4.845
4.835
4.8743
4.865
4.895
4.9
4.885
4.885
4.8625
4.885
4.885
4.885
4.9065
4.885
4.87
4.895
4.905
4.905
4.9
4.895
4.875
4.89
4.88
4.88
4.87
4.885
4.9075
4.875
4.875
4.86
4.845
4.845
4.8708
4.845
4.855
4.8658
4.885
4.86
4.845
4.87

4.482648
4.48449
4.484951
4.485411
4.485872
4.487255
4.487716
4.488177
4.488638
4.490671
4.496776
4.498813
4.500851
4.50289
4.50493
4.511054
4.513098
4.515142
4.517188
4.519234
4.519994
4.520247
4.5205
4.520754
4.521007
4.521767
4.522021
4.522274
4.522528
4.522781
4.524125
4.524671
4.525216
4.525762
4.526308
4.527945
4.528491
4.529037
4.529583
4.530129
4.531767
4.53333
4.534893
4.536457
4.538021
4.542718
4.544284

9.96897011
9.96851771
9.96859878
9.968267
9.96827026
9.96820295
9.96805198
9.96758961
9.966244
9.96585972
9.9659499
9.96634233
9.96642417
9.9671
9.96725939
9.96866919
9.96781851
9.96797726
9.9678
9.9678037
9.96781481
9.9674306
9.96743329
9.966633
9.96663731
9.9662611
9.96649797
9.9665017
9.966011
9.96601523
9.966028
9.96595445
9.96595776
9.965544
9.96547092
9.96711546
9.96758503
9.96751209
9.967722
9.9678037
9.96773671
9.96750721
9.96665675
9.967411
9.9674149
9.96742666
9.96789633

4.465635912
4.467533229
4.468096348
4.468468059
4.468970601
4.470287774
4.470798993
4.471327547
4.471821467
4.473710616
4.479824841
4.481749982
4.483762881
4.485846276
4.487878555
4.494057723
4.496015638
4.498051902
4.500090157
4.502053414
4.502885537
4.503189917
4.503354728
4.50357287
4.503824908
4.504599471
4.504869959
4.505191814
4.505392491
4.505679443
4.507018361
4.507597223
4.508087771
4.508553103
4.509210577
4.510841393
4.511437765
4.512034151
4.512578102
4.51303183
4.514753902
4.51627604
4.517795353
4.519286223
4.520931878
4.52566379
4.527136214

0.000046431
0.000045381
0.000008133
0.000033282
0.000000327
0.000006753
0.000015145
0.000046384
0.000134999
0.000038558
0.000009050
0.000039377
0.000008212
0.000067810
0.000015991
0.000141444
0.000085336
0.000015927
0.000017783
0.000000371
0.000001114
0.000038544
0.000000270
0.000080290
0.000000432
0.000037746
0.000023767
0.000000374
0.000049235
0.000000425
0.000001281
0.000007380
0.000000333
0.000041517
0.000007333
0.000165023
0.000047112
0.000007318
0.000021060
0.000008196
0.000006721
0.000023024
0.000085323
0.000075677
0.000000391
0.000001180
0.000047120

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

4.100175
4.082982
4.082462
4.081023
4.050437
4.050017
4.052706
4.052278
4.050860
4.040368
4.200829
4.163467
4.213272
4.050437
3.999698
4.002378
3.991916
3.990538
3.959976
3.969606
3.942093
3.941618
3.940324
4.040368
4.029955
4.254058
4.223335
4.302305
4.231391
4.210863
4.193620
4.213272
4.211793
4.271678
4.261030
4.233868
4.233399
4.231855
4.231391
4.230929
4.294310
4.384370
4.301738
4.351505
4.354173
4.353584
4.352102

4.85
4.8615
4.88
4.865
4.845
4.85
4.855
4.8607
4.85
4.85
4.825
4.835
4.845
4.845
4.84
4.84
4.84
4.845
4.855
4.83
4.83
4.835
4.865
4.8589
4.85
4.83
4.82
4.8413
4.855
4.84
4.8536
4.84
4.815
4.84
4.865
4.84
4.8587
4.825
4.865
4.835
4.84
4.815
4.8546
4.83
4.865
4.825
4.825

4.545851
4.547418
4.548987
4.553694
4.555264
4.555759
4.556254
4.556749
4.558235
4.55873
4.559226
4.559721
4.560216
4.562199
4.562695
4.56319
4.563518
4.564502
4.56483
4.565158
4.565486
4.565814
4.566798
4.567126
4.567454
4.567782
4.56811
4.570274
4.570995
4.571717
4.572439
4.573161
4.575327
4.576049
4.576771
4.577494
4.578198
4.58031
4.581014
4.581718
4.582423
4.583127
4.585947
4.586652
4.587357
4.588062
4.588481

9.96821113
9.968344
9.96834802
9.96835914
9.96859554
9.96859878
9.968578
9.96858131
9.96859227
9.96867336
9.96743329
9.967722
9.96733714
9.96859554
9.96898771
9.968967
9.96904787
9.96905852
9.96929476
9.96922032
9.969433
9.96943667
9.96944667
9.96867336
9.96875384
9.967022
9.96725939
9.96664923
9.96719714
9.96735576
9.967489
9.96733714
9.96734857
9.96688586
9.96696813
9.967178
9.96718162
9.96719355
9.96719714
9.96720071
9.966711
9.96601523
9.96665361
9.96626912
9.96624851
9.96625306
9.96626451

4.528767483
4.530288225
4.531786353
4.536528281
4.53816269
4.538638248
4.539113802
4.53958689
4.541104943
4.541598083
4.542180207
4.542638157
4.5430961
4.545071655
4.545583404
4.546076547
4.546403317
4.547366009
4.54765754
4.548072408
4.54839918
4.54870833
4.549582884
4.549931153
4.550289298
4.550686587
4.551048624
4.553129394
4.553799348
4.554571568
4.555242857
4.556010153
4.55825633
4.558887322
4.559518289
4.560326903
4.560962175
4.563185379
4.563745295
4.564552746
4.565237417
4.566027228
4.568696516
4.569485964
4.570064384
4.570908397
4.57132583

0.000031581
0.000013330
0.000000403
0.000001116
0.000023714
0.000000326
0.000002085
0.000000332
0.000001099
0.000008135
0.000124397
0.000028966
0.000038611
0.000126252
0.000039341
0.000002078
0.000008112
0.000001068
0.000023697
0.000007467
0.000021334
0.000000368
0.000001003
0.000077568
0.000008074
0.000173728
0.000023817
0.000061216
0.000054974
0.000015914
0.000013368
0.000015235
0.000001147
0.000046423
0.000008254
0.000021057
0.000000364
0.000001197
0.000000360
0.000000358
0.000049132
0.000069809
0.000064055
0.000038577
0.000002068
0.000000457
0.000001149

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

4.301331
4.300763
4.304405
4.303848
4.302305
4.261606
4.261030
4.254058
4.253526
4.252069
4.191263
4.200829
4.284214
4.283719
4.282240
4.281751
4.314960
4.312412
4.241463
4.240963
4.243963
4.243462
4.241962
4.241463
4.240963
4.243963
4.243462
4.241962
4.221319
4.220896
4.274119
4.273654
4.272133
4.281751
4.291297
4.334564
4.344107
4.342586
4.342029
4.371575
4.395015
4.394436
4.392827
4.392239
4.391810
4.344661
4.344107

4.84
4.825
4.845
4.8331
4.87
4.85
4.845
4.8275
4.825
4.815
4.84
4.84
4.86
4.83
4.8596
4.8508
4.865
4.845
4.8448
4.845
4.8699
4.8599
4.84
4.8375
4.86
4.845
4.8365
4.8323
4.845
4.865
4.85
4.8525
4.84
4.8599
4.8588
4.8465
4.8481
4.83
4.835
4.84
4.8568
4.8686
4.845
4.8449
4.8725
4.8699
4.86

4.58862
4.58876
4.588899
4.589039
4.589457
4.589597
4.589736
4.589876
4.590015
4.590461
4.590628
4.590795
4.590962
4.591129
4.59163
4.591797
4.591964
4.5928
4.592523
4.592247
4.59197
4.591694
4.590865
4.590588
4.590312
4.590036
4.589759
4.588931
4.588654
4.588997
4.58934
4.589683
4.590713
4.591056
4.591399
4.591742
4.592085
4.593115
4.593458
4.593802
4.591642
4.589483
4.583012
4.580857
4.578703
4.57655
4.574399

9.96665675
9.96666114
9.966633
9.96663731
9.96664923
9.96696368
9.96696813
9.967022
9.96702611
9.96703737
9.96750721
9.96743329
9.966789
9.96679282
9.96680425
9.96680803
9.96655146
9.96657114
9.96711931
9.96712318
9.9671
9.96710387
9.96711546
9.96711931
9.96712318
9.9671
9.96710387
9.96711546
9.96727496
9.96727823
9.966867
9.96687059
9.96688234
9.96680803
9.96673428
9.9664
9.96632628
9.96633803
9.96634233
9.96611408
9.965933
9.96593748
9.9659499
9.96595445
9.96595776
9.966322
9.96632628

4.571411177
4.571603787
4.571671418
4.571853049
4.572138754
4.572349083
4.572505276
4.572706756
4.572854095
4.573333865
4.573411646
4.57357802
4.573673514
4.573946209
4.574340416
4.57453798
4.574654017
4.575557773
4.575282522
4.575006849
4.574642626
4.574403112
4.573647757
4.573380655
4.573025962
4.57280415
4.572558306
4.571748287
4.571427338
4.571698202
4.572093049
4.572425903
4.573496327
4.573767515
4.574113122
4.574498428
4.574834468
4.575924776
4.576248762
4.576573742
4.574362296
4.572169616
4.565806519
4.563659963
4.561416499
4.559280812
4.557172886

0.000039357
0.000000440
0.000002823
0.000000432
0.000001196
0.000031550
0.000000447
0.000005405
0.000000412
0.000001129
0.000047140
0.000007416
0.000064640
0.000000384
0.000001147
0.000000379
0.000025743
0.000001975
0.000055001
0.000000388
0.000002326
0.000000388
0.000001163
0.000000387
0.000000388
0.000002326
0.000000388
0.000001163
0.000016003
0.000000328
0.000041259
0.000000360
0.000001179
0.000007456
0.000007400
0.000033539
0.000007397
0.000001179
0.000000432
0.000022902
0.000018169
0.000000449
0.000001247
0.000000456
0.000000333
0.000036548
0.000000429

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

4.362652
4.402312
4.421917
4.435276
4.434701
4.463291
4.392239
4.411881
4.364724
4.364238
4.352543
4.352102
4.351505
4.374821
4.374304
4.352543
4.352102
4.351505
4.334564
4.334042
4.272133
4.201177
4.190632
4.193620
4.193146
4.191731
4.161050
4.160533
4.153374
4.152895
4.151458
4.150979
4.150501
4.153374
4.152895
4.151458
4.110698
4.039986
4.012469
4.001976
3.960379
3.990181
3.949546
3.962144
3.961737
3.960379
3.959976

4.85
4.83
4.85
4.825
4.85
4.855
4.8689
4.835
4.82
4.8435
4.8175
4.845
4.835
4.85
4.835
4.845
4.8495
4.8475
4.845
4.85
4.8556
4.845
4.84
4.8389
4.85
4.839
4.826
4.8185
4.8081
4.81
4.8031
4.795
4.8
4.809
4.79
4.7975
4.815
4.83
4.8125
4.815
4.805
4.8225
4.815
4.825
4.81
4.82
4.82

4.567949
4.565801
4.563655
4.561509
4.559364
4.558553
4.558283
4.558012
4.557742
4.557472
4.556661
4.556391
4.55612
4.55585
4.55558
4.554976
4.554809
4.554642
4.554475
4.554307
4.553806
4.553639
4.553472
4.553305
4.553138
4.553378
4.553951
4.554525
4.555099
4.555672
4.557394
4.557968
4.558542
4.559116
4.559691
4.561414
4.562312
4.563211
4.564109
4.565008
4.567706
4.568605
4.569505
4.570405
4.571305
4.574007
4.574907

9.96618301
9.96587663
9.96572519
9.965622
9.96562644
9.96540561
9.96595445
9.96580272
9.966167
9.96617076
9.9662611
9.96626451
9.96626912
9.966089
9.966093
9.9662611
9.96626451
9.96626912
9.9664
9.96640403
9.96688234
9.9674306
9.96751209
9.967489
9.96749266
9.96750359
9.96774068
9.96774468
9.9678
9.9678037
9.96781481
9.96781851
9.9678222
9.9678
9.9678037
9.96781481
9.9681298
9.96867631
9.968889
9.96897011
9.96929164
9.96906128
9.96937538
9.969278
9.96928115
9.96929164
9.96929476

4.550782437
4.548713001
4.546504574
4.544454671
4.5422297
4.541404153
4.54108626
4.54093556
4.540719348
4.540367678
4.539651179
4.539285459
4.539050648
4.538728906
4.538512671
4.537875771
4.537693576
4.537534236
4.537376652
4.537191705
4.536672902
4.536543791
4.536394993
4.536232486
4.536027098
4.536304861
4.536921413
4.537519637
4.538128065
4.538692248
4.540432106
4.541032472
4.541586743
4.542126931
4.54276667
4.544456864
4.545289889
4.546132695
4.547088993
4.547975831
4.550699026
4.551532958
4.552456052
4.553317412
4.554266981
4.5569236
4.557820238

0.000014375
0.000030741
0.000015196
0.000010355
0.000000446
0.000022160
0.000055075
0.000015225
0.000036554
0.000000377
0.000009065
0.000000342
0.000000463
0.000018073
0.000000401
0.000016868
0.000000342
0.000000463
0.000013132
0.000000405
0.000047992
0.000055008
0.000008175
0.000002316
0.000000367
0.000001097
0.000023786
0.000000401
0.000005550
0.000000371
0.000001114
0.000000371
0.000000371
0.000002227
0.000000371
0.000001114
0.000031601
0.000054826
0.000021336
0.000008136
0.000032254
0.000023108
0.000031508
0.000009768
0.000000316
0.000001053
0.000000312

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

3.959576
3.992416
4.001976
4.000642
4.060507
4.050017
4.092945
4.092523
4.151458
4.130838
4.090143
4.133187
4.132770
4.121292
4.171121
4.180599
4.113131
4.112646
4.111187
4.161050
4.160533
4.173561
4.173020
4.171519
4.171121
4.170566
4.254058
4.252069
4.150979
4.150501
4.274119
4.273654
4.272133
4.291666
4.291297
4.344661
4.344107
4.342586
4.301738
4.321400
4.314372
4.323977
4.312412
4.321883
4.311366
4.364724
4.374304

4.81
4.81
4.81
4.8
4.82
4.825
4.8217
4.7975
4.805
4.7987
4.805
4.8036
4.79
4.78
4.79
4.8
4.7925
4.7855
4.77
4.775
4.7745
4.765
4.77
4.75
4.772
4.75
4.76
4.75
4.78
4.7825
4.78
4.805
4.81
4.8
4.785
4.785
4.7875
4.7843
4.7905
4.79
4.7862
4.79
4.79
4.795
4.795
4.795
4.795

4.575808
4.576236
4.576664
4.577948
4.578377
4.578805
4.579233
4.579661
4.580946
4.581374
4.581803
4.582231
4.582476
4.58321
4.583455
4.5837
4.583945
4.58419
4.584924
4.585169
4.585414
4.585659
4.585904
4.586173
4.586185
4.586198
4.58621
4.586258
4.58627
4.586283
4.586295
4.586307
4.586977
4.587624
4.58827
4.588917
4.589563
4.591503
4.59215
4.592797
4.593444
4.594092
4.596034
4.596225
4.596416
4.596608
4.596799

9.96929785
9.969044
9.96897011
9.96898042
9.96851771
9.96859878
9.968267
9.96827026
9.96781481
9.96797416
9.96828866
9.967956
9.96795922
9.96804793
9.96766286
9.96758961
9.968111
9.96811475
9.96812602
9.96774068
9.96774468
9.967644
9.96764818
9.96765978
9.96766286
9.96766714
9.967022
9.96703737
9.96781851
9.9678222
9.966867
9.96687059
9.96688234
9.96673142
9.96673428
9.966322
9.96632628
9.96633803
9.96665361
9.9665017
9.966556
9.96648179
9.96657114
9.96649797
9.96657922
9.966167
9.966093

4.558753198
4.559179603
4.559606007
4.560920563
4.561277278
4.561686006
4.562124072
4.562636031
4.56388973
4.564338418
4.564743539
4.565174898
4.565467099
4.566233758
4.566442465
4.566651169
4.566921799
4.567190663
4.567976806
4.568203201
4.568449064
4.568726791
4.568953184
4.569292005
4.569226064
4.569316913
4.56929346
4.569376692
4.569282423
4.569286523
4.569307331
4.569230769
4.569880569
4.570560574
4.571257304
4.571901905
4.572536652
4.574480798
4.575103419
4.57574979
4.576407864
4.577039983
4.578974775
4.579147324
4.579337615
4.579528901
4.579719192

0.000000310
0.000025463
0.000007412
0.000001034
0.000046415
0.000008133
0.000033282
0.000000327
0.000045691
0.000015986
0.000031551
0.000033371
0.000000323
0.000008899
0.000038631
0.000007348
0.000052308
0.000000376
0.000001131
0.000038657
0.000000401
0.000010100
0.000000419
0.000001164
0.000000309
0.000000430
0.000064724
0.000001542
0.000078373
0.000000371
0.000095829
0.000000360
0.000001179
0.000015142
0.000000286
0.000041366
0.000000429
0.000001179
0.000031665
0.000015241
0.000005448
0.000007446
0.000008965
0.000007342
0.000008153
0.000041360
0.000007426

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

4.372760
4.352102
4.351505
4.354757
4.354173
4.352543
4.331956
4.321400
4.354757
4.364238
4.342586
4.372249
4.374821
4.354173
4.352543
4.352102
4.321400
4.324468
4.323977
4.322369
4.321883
4.321400
4.354757
4.354173
4.352102
4.351505
4.324468
4.323977
4.322369
4.321883
4.321400
4.294310
4.293783
4.302305
4.301738
4.301331
4.334564
4.334042
4.321883
4.321400
4.314372
4.313912
4.312412
4.301738
4.291297
4.324468
4.313912

4.7975
4.7936
4.7975
4.805
4.79
4.7906
4.7875
4.7925
4.81
4.8069
4.7975
4.8018
4.8
4.79
4.795
4.7975
4.7875
4.795
4.805
4.805
4.8039
4.7936
4.81
4.8056
4.795
4.7941
4.805
4.8025
4.81
4.805
4.795
4.7975
4.8
4.795
4.805
4.79
4.7975
4.805
4.81
4.805
4.8075
4.8
4.787
4.8025
4.7983
4.79
4.8

4.597373
4.597564
4.597756
4.597947
4.598138
4.598712
4.598904
4.600661
4.602419
4.604178
4.609457
4.611219
4.614743
4.616507
4.621801
4.623567
4.625333
4.627101
4.627292
4.627866
4.628057
4.628248
4.62844
4.628631
4.629396
4.629588
4.629779
4.629971
4.638883
4.641857
4.644834
4.647812
4.650792
4.659745
4.662732
4.665722
4.668714
4.671708
4.676251
4.676767
4.677283
4.677799
4.679348
4.679864
4.680381
4.680897
4.681414

9.96610492
9.96626451
9.96626912
9.966244
9.96624851
9.9662611
9.96642015
9.9665017
9.966244
9.96617076
9.96633803
9.96610887
9.966089
9.96624851
9.9662611
9.96626451
9.9665017
9.966478
9.96648179
9.96649422
9.96649797
9.9665017
9.966244
9.96624851
9.96626451
9.96626912
9.966478
9.96648179
9.96649422
9.96649797
9.9665017
9.966711
9.96671507
9.96664923
9.96665361
9.96665675
9.9664
9.96640403
9.96649797
9.9665017
9.966556
9.96655955
9.96657114
9.96665361
9.96673428
9.966478
9.96655955

4.580282186
4.580486318
4.580663762
4.58082743
4.581070966
4.581640705
4.581842999
4.583575721
4.585265014
4.587028477
4.592321263
4.594061406
4.597578706
4.599371785
4.604628295
4.606378809
4.608173952
4.609908602
4.610063169
4.610635032
4.610829251
4.611056342
4.611189029
4.61139504
4.612195075
4.612389578
4.61254091
4.612741131
4.621593107
4.62457394
4.627575713
4.630533678
4.633493624
4.64243131
4.645371215
4.648404112
4.651357975
4.654313795
4.65882183
4.659353959
4.659859011
4.660400173
4.661990374
4.66244846
4.662978712
4.663522787
4.664001727

0.000001197
0.000016013
0.000000463
0.000002521
0.000000453
0.000001264
0.000015958
0.000008183
0.000025857
0.000007349
0.000016784
0.000022993
0.000001994
0.000016005
0.000001264
0.000000342
0.000023799
0.000002378
0.000000381
0.000001246
0.000000377
0.000000374
0.000025857
0.000000453
0.000001605
0.000000463
0.000020958
0.000000381
0.000001246
0.000000377
0.000000374
0.000021000
0.000000409
0.000006606
0.000000440
0.000000316
0.000025761
0.000000405
0.000009425
0.000000374
0.000005448
0.000000357
0.000001163
0.000008274
0.000008094
0.000025713
0.000008183

12/26/2011
12/27/2011
12/28/2011
12/29/2011
12/30/2011
1/2/2012
1/3/2012
1/4/2012
1/5/2012
1/6/2012
1/9/2012
1/10/2012
1/11/2012
1/12/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012
1/24/2012
1/25/2012
1/26/2012
1/27/2012
1/30/2012
1/31/2012
2/1/2012
2/2/2012
2/3/2012
2/7/2012
2/8/2012
2/9/2012
2/10/2012
2/13/2012
2/14/2012
2/15/2012
2/16/2012
2/17/2012
2/20/2012
2/21/2012
2/22/2012
2/23/2012
2/24/2012
2/27/2012
2/28/2012
2/29/2012

4.312412
4.311811
4.311366
4.314372
4.313912
4.312412
4.321883
4.321400
4.324468
4.323977
4.322369
4.281751
4.281098
4.264153
4.313912
4.342586
4.271678
4.271064
4.274119
4.273654
4.272133
4.241463
4.240963
4.243963
4.243462
4.241962
4.221319
4.261030
4.243963
4.303848
4.301738
4.301331
4.404983
4.434701
4.473250
4.452683
4.411881
4.445374
4.434701
4.453181
4.352102
4.452025
4.354757
4.354173
3.990538
4.352102
4.361540

4.8018
4.7935
4.7862
4.7975
4.79
4.8035
4.805
4.8
4.79
4.7815
4.78
4.795
4.7875
4.78
4.7837
4.79
4.79
4.78
4.775
4.785
4.7725
4.7879
4.7975
4.775
4.78
4.79
4.7925
4.7918
4.785
4.7869
4.785
4.7825
4.785
4.785
4.79
4.785
4.785
4.78
4.785
4.7825
4.7801
4.7825
4.78
4.785
4.785
4.7833
4.78

4.683924
4.685402
4.68688
4.688358
4.689837
4.694276
4.695757
4.697238
4.698719
4.700202
4.704651
4.706135
4.707583
4.709032
4.710481
4.714832
4.716283
4.717735
4.719187
4.72064
4.725
4.726454
4.727909
4.728847
4.729785
4.732601
4.73354
4.73448
4.735419
4.736359
4.740119
4.741059
4.742
4.742941
4.745926
4.746921
4.747916
4.748912
4.749908
4.752897
4.753893
4.75489
4.755888
4.756885
4.758351
4.758585
4.758819

9.96657114
9.96657578
9.96657922
9.966556
9.96655955
9.96657114
9.96649797
9.9665017
9.966478
9.96648179
9.96649422
9.96680803
9.96681308
9.966944
9.96655955
9.96633803
9.96688586
9.9668906
9.966867
9.96687059
9.96688234
9.96711931
9.96712318
9.9671
9.96710387
9.96711546
9.96727496
9.96696813
9.9671
9.96663731
9.96665361
9.96665675
9.965856
9.96562644
9.96532868
9.96548754
9.96580272
9.965544
9.96562644
9.9654837
9.96626451
9.96549263
9.966244
9.96624851
9.96905852
9.96626451
9.9661916

4.666495882
4.667998405
4.669497329
4.670928948
4.672429604
4.676803203
4.678273253
4.67976687
4.681278636
4.682786975
4.687224939
4.688648944
4.690118821
4.691589712
4.693019889
4.697331829
4.698777444
4.700260476
4.701725315
4.703136494
4.707525925
4.708918354
4.710332916
4.711349571
4.712265843
4.715034876
4.715961254
4.716900322
4.717860695
4.718790262
4.722543268
4.723488933
4.724417294
4.725354805
4.728310417
4.729320047
4.730311358
4.731321996
4.732295972
4.735283062
4.73628418
4.737268676
4.738272157
4.739247102
4.740707666
4.740947044
4.741192301

0.000001163
0.000000466
0.000000345
0.000002330
0.000000357
0.000001163
0.000007342
0.000000374
0.000002378
0.000000381
0.000001246
0.000031487
0.000000506
0.000013136
0.000038572
0.000022227
0.000054968
0.000000476
0.000002368
0.000000360
0.000001179
0.000023776
0.000000388
0.000002326
0.000000388
0.000001163
0.000016003
0.000030784
0.000013231
0.000046422
0.000001636
0.000000316
0.000080343
0.000023035
0.000029879
0.000015941
0.000031626
0.000025960
0.000008273
0.000014324
0.000078352
0.000077450
0.000075398
0.000000453
0.000281952
0.000280268
0.000007316

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

4.193620
4.303848
4.201687
4.362176
4.190632
4.193146
4.182643
4.181192
4.301331
4.210315
4.103038
4.112646
4.171121
4.140468
4.304405
4.354173
4.352543
4.281751
4.321400
4.354757
4.354173
4.352543
4.352102
4.254587
4.412894
4.221319
4.240963
4.354757
4.434701
4.453181
4.432534
4.361540
4.344661
4.303848
4.412894
4.372249
4.331435
4.304405
4.394436
4.312412
4.200829
4.203714
4.303848
4.302305
4.362176
4.351505
4.324468

4.785
4.785
4.7738
4.775
4.78
4.7738
4.759
4.764
4.7587
4.765
4.765
4.765
4.765
4.77
4.7688
4.7683
4.7683
4.7666
4.764
4.764
4.77
4.77
4.76
4.76
4.76
4.7575
4.7595
4.75
4.75
4.7557
4.7525
4.7475
4.725
4.7175
4.725
4.72
4.725
4.725
4.725
4.7475
4.755
4.7525
4.7525
4.745
4.76
4.7575
4.77

4.759053
4.759288
4.759991
4.760225
4.760459
4.760694
4.760928
4.760865
4.760716
4.760567
4.760418
4.760269
4.759674
4.759525
4.759376
4.759228
4.759072
4.759215
4.759357
4.759499
4.759642
4.760069
4.760211
4.760353
4.761065
4.761208
4.761417
4.761627
4.761836
4.762465
4.762674
4.762884
4.763093
4.763303
4.763932
4.764141
4.764351
4.763024
4.761698
4.757721
4.755072
4.753748
4.752424
4.748455
4.747133
4.745811
4.74449

9.967489
9.96663731
9.96742666
9.96618669
9.96751209
9.96749266
9.96757382
9.96758503
9.96665675
9.96735999
9.968189
9.96811475
9.96766286
9.96789973
9.966633
9.96624851
9.9662611
9.96680803
9.9665017
9.966244
9.96624851
9.9662611
9.96626451
9.96701791
9.96579489
9.96727496
9.96712318
9.966244
9.96562644
9.9654837
9.96564318
9.9661916
9.966322
9.96663731
9.96579489
9.96610887
9.96642417
9.966633
9.96593748
9.96657114
9.96743329
9.967411
9.96663731
9.96664923
9.96618669
9.96626912
9.966478

4.741407063
4.741641192
4.742382744
4.742611468
4.742826226
4.743083143
4.743370677
4.743289531
4.743160561
4.742988956
4.742840506
4.742692056
4.742099253
4.741932431
4.741788391
4.741642775
4.741487351
4.741636069
4.741787098
4.741928574
4.742048998
4.74247442
4.742652646
4.742794122
4.743503496
4.743655158
4.743856036
4.744100185
4.744308416
4.744914143
4.745134139
4.745361752
4.745652726
4.74588954
4.746488654
4.746715281
4.74690612
4.745583979
4.744262834
4.740217746
4.737550957
4.736241011
4.734921887
4.730995
4.729622885
4.728314921
4.726953004

0.000130180
0.000085447
0.000079200
0.000124403
0.000132990
0.000001949
0.000008143
0.000001125
0.000093130
0.000070559
0.000083172
0.000007449
0.000045333
0.000023765
0.000127081
0.000038578
0.000001264
0.000054878
0.000030735
0.000025857
0.000000453
0.000001264
0.000000342
0.000075595
0.000122707
0.000148515
0.000015228
0.000088208
0.000061965
0.000014324
0.000016004
0.000055031
0.000013084
0.000031638
0.000084523
0.000031506
0.000031638
0.000020953
0.000069786
0.000063583
0.000086504
0.000002237
0.000077622
0.000001196
0.000046409
0.000008272
0.000020958

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

4.344107
4.352543
4.422460
4.411881
4.415081
4.434701
4.423004
4.472675
4.472262
4.465441
4.485036
4.513541
4.472675
4.502372
4.455343
4.485036
4.493471
4.392239
4.371575
4.294310
4.303848
4.292197
4.311811
4.281098
4.354757
4.364238
4.453181
4.362176
4.371575
4.445374
4.424634
4.412894
4.321883
4.321400
4.243963
4.243462
4.382718
4.060507
4.261030
4.364724
4.444768
4.392827
4.342029
4.391810
4.163467
4.173020
4.181625

4.77
4.7691
4.75
4.75
4.76
4.755
4.765
4.7575
4.7675
4.7687
4.7818
4.7575
4.755
4.765
4.76
4.75
4.765
4.7625
4.7662
4.768
4.764
4.75
4.755
4.765
4.7656
4.765
4.76
4.7645
4.7675
4.7571
4.76
4.7695
4.773
4.7725
4.7636
4.7651
4.77
4.7651
4.7625
4.7585
4.765
4.7635
4.7935
4.7825
4.78
4.785
4.7875

4.744936
4.746275
4.746721
4.747167
4.747614
4.74806
4.7494
4.749846
4.750293
4.750739
4.751186
4.746924
4.745505
4.744085
4.742666
4.741248
4.736995
4.735578
4.734162
4.732746
4.731331
4.729084
4.729666
4.730249
4.730832
4.731415
4.733164
4.733747
4.73433
4.734913
4.735497
4.737247
4.738008
4.73877
4.739532
4.740293
4.742579
4.743342
4.744104
4.744866
4.745629
4.747918
4.748681
4.749482
4.750282
4.751084
4.753487

9.96632628
9.9662611
9.965721
9.96580272
9.965778
9.96562644
9.9657168
9.96533313
9.96533632
9.965389
9.96523765
9.96501749
9.96533313
9.96510375
9.965467
9.96523765
9.9651725
9.96595445
9.96611408
9.966711
9.96663731
9.96672732
9.96657578
9.96681308
9.966244
9.96617076
9.9654837
9.96618669
9.96611408
9.965544
9.9657042
9.96579489
9.96649797
9.9665017
9.9671
9.96710387
9.966028
9.96851771
9.96696813
9.966167
9.96554868
9.9659499
9.96634233
9.96595776
9.967722
9.96764818
9.96758169

4.727397356
4.728734704
4.729249052
4.72969341
4.730102111
4.730564795
4.731863189
4.732335046
4.732743723
4.733183674
4.733580971
4.729423818
4.728019209
4.726567815
4.725172362
4.723796197
4.719503994
4.718101366
4.716677068
4.715259721
4.713864561
4.711676971
4.712238571
4.712782903
4.713361559
4.713944598
4.715705411
4.716269814
4.716839696
4.717458561
4.718029805
4.719738605
4.72048399
4.721245001
4.722036749
4.72278945
4.725049068
4.725827192
4.726595901
4.727369742
4.728106113
4.73039216
4.73104236
4.731880718
4.732686922
4.733467611
4.735852527

0.000015223
0.000006539
0.000054193
0.000008200
0.000002480
0.000015208
0.000009066
0.000038499
0.000000320
0.000005287
0.000015188
0.000022093
0.000031674
0.000023017
0.000036452
0.000023014
0.000006538
0.000078468
0.000016018
0.000059895
0.000007394
0.000009032
0.000015204
0.000023809
0.000057097
0.000007349
0.000068939
0.000070542
0.000007286
0.000057201
0.000016076
0.000009100
0.000070549
0.000000374
0.000060031
0.000000388
0.000107942
0.000249820
0.000155447
0.000080378
0.000062042
0.000040261
0.000039377
0.000038587
0.000177027
0.000007406
0.000006671

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

4.201177
4.220896
4.203714
4.233399
4.211793
4.171121
4.160533
4.103038
4.092523
4.101233
4.060507
4.039986
4.092945
4.092523
4.091128
4.070576
4.070080
4.072890
4.072400
4.201687
4.201177
4.250997
4.304405
4.303848
4.352543
4.271678
4.301331
4.243963
4.313912
4.382718
4.412386
4.281098
4.435276
4.444768
4.463291
4.402312
4.452025
4.324468
4.474969
4.453181
4.342029
4.351505
4.324468
4.313912
4.262026
4.181192
4.180599

4.7837
4.7812
4.7775
4.7806
4.785
4.7875
4.785
4.7825
4.7812
4.7775
4.7788
4.7804
4.785
4.7897
4.785
4.7825
4.78
4.7875
4.7916
4.78
4.7866
4.7844
4.7875
4.785
4.79
4.79
4.7901
4.79
4.795
4.795
4.8
4.79
4.79
4.7925
4.7912
4.7875
4.7937
4.7925
4.8
4.8025
4.8
4.804
4.805
4.797
4.8
4.804
4.8075

4.754289
4.755091
4.755893
4.756695
4.759101
4.759904
4.760707
4.761863
4.76302
4.766493
4.767651
4.768809
4.769968
4.771126
4.774605
4.775765
4.776925
4.778086
4.779247
4.780103
4.780388
4.780673
4.780959
4.781244
4.782101
4.782386
4.782672
4.782957
4.783243
4.784342
4.784749
4.785156
4.785563
4.78597
4.787192
4.787599
4.788006
4.788413
4.788821
4.790043
4.790801
4.791559
4.792318
4.793077
4.795354
4.796113
4.796872

9.9674306
9.96727823
9.967411
9.96718162
9.96734857
9.96766286
9.96774468
9.968189
9.96827026
9.96820295
9.96851771
9.96867631
9.968267
9.96827026
9.96828104
9.96843988
9.96844372
9.968422
9.96842579
9.96742666
9.9674306
9.96704565
9.966633
9.96663731
9.9662611
9.96688586
9.96665675
9.9671
9.96655955
9.966028
9.96579882
9.96681308
9.965622
9.96554868
9.96540561
9.96587663
9.96549263
9.966478
9.96531541
9.9654837
9.96634233
9.96626912
9.966478
9.96655955
9.96696043
9.96758503
9.96758961

4.736665499
4.737473704
4.738286318
4.739073965
4.741454885
4.742245721
4.743054931
4.744215835
4.745373327
4.748847076
4.749996004
4.751143825
4.752281592
4.753417986
4.756901399
4.758066315
4.759231236
4.76036027
4.761501835
4.762397465
4.762657051
4.762949114
4.763222611
4.763515782
4.764351145
4.764635087
4.764919656
4.765203968
4.765470443
4.766565359
4.766952378
4.767394806
4.767800295
4.768196547
4.769418814
4.769837978
4.770220551
4.770630475
4.771009232
4.772217442
4.772981868
4.773722252
4.774474727
4.775260503
4.777517933
4.7782593
4.779002513

0.000015158
0.000015287
0.000013320
0.000023013
0.000016750
0.000031531
0.000008209
0.000044576
0.000008152
0.000006753
0.000031576
0.000015911
0.000041060
0.000000327
0.000001082
0.000015934
0.000000385
0.000002179
0.000000380
0.000100229
0.000000395
0.000038621
0.000041401
0.000000432
0.000037746
0.000062687
0.000022987
0.000044473
0.000054223
0.000053334
0.000022996
0.000101774
0.000119504
0.000007357
0.000014357
0.000047266
0.000038532
0.000098878
0.000116650
0.000016888
0.000086161
0.000007345
0.000020958
0.000008183
0.000040222
0.000062667
0.000000460

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

4.113131
4.122708
4.111187
4.110698
4.200829
4.304405
4.404502
4.423004
4.211248
4.351505
4.243963
4.243462
4.443072
4.171121
4.170566
4.304405
4.303848
4.292197
4.231391
4.230929
4.233868
4.233399
4.231855
4.221319
4.230929
4.223773
4.223335
4.292197
4.321883
4.301331
4.334564
4.342586
4.221319
4.240963
4.243963
4.263590
4.262026
4.301738
4.291297
4.334564
4.384370
4.382165
4.431953
4.455343
4.434701
4.392827
4.301738

4.8087
4.8025
4.81
4.815
4.81
4.81
4.805
4.8075
4.81
4.81
4.81
4.81
4.81
4.81
4.8125
4.8112
4.8112
4.8125
4.8162
4.82
4.8189
4.82
4.82
4.8237
4.8225
4.8262
4.8225
4.8275
4.828
4.83
4.831
4.835
4.8525
4.8437
4.839
4.84
4.846
4.842
4.84
4.845
4.84
4.836
4.8375
4.84
4.8562
4.85
4.8425

4.797632
4.798391
4.800671
4.801431
4.802228
4.803026
4.803824
4.806219
4.807018
4.807817
4.808615
4.809414
4.811812
4.812611
4.813411
4.813872
4.814334
4.815718
4.816179
4.816641
4.817103
4.817564
4.818949
4.819411
4.819873
4.820335
4.821687
4.825747
4.827101
4.828455
4.829809
4.835232
4.836588
4.837945
4.839302
4.84066
4.841806
4.841699
4.841593
4.841487
4.84138
4.840955
4.840849
4.840743
4.840636
4.842959
4.845496

9.968111
9.96803698
9.96812602
9.9681298
9.96743329
9.966633
9.96585972
9.9657168
9.96735278
9.96626912
9.9671
9.96710387
9.96556178
9.96766286
9.96766714
9.966633
9.96663731
9.96672732
9.96719714
9.96720071
9.967178
9.96718162
9.96719355
9.96727496
9.96720071
9.967256
9.96725939
9.96672732
9.96649797
9.96665675
9.9664
9.96633803
9.96727496
9.96712318
9.9671
9.96694835
9.96696043
9.96665361
9.96673428
9.9664
9.96601523
9.96603227
9.96564767
9.965467
9.96562644
9.9659499
9.96665361

4.779755237
4.780534376
4.782778096
4.78351673
4.784329293
4.785124318
4.785937887
4.788314693
4.789101439
4.789897461
4.790692487
4.791488509
4.793877571
4.794673593
4.795461322
4.795925434
4.796385711
4.797759719
4.798205243
4.798651389
4.799115754
4.799570942
4.800950769
4.801397278
4.801862016
4.802308521
4.803669237
4.807695439
4.809042511
4.810383991
4.811729195
4.817116964
4.818402546
4.819787308
4.821156773
4.822505944
4.823625221
4.823533573
4.823435445
4.823311156
4.823223244
4.822814786
4.822703578
4.822588633
4.8224215
4.824758937
4.827314456

0.000052308
0.000007425
0.000008932
0.000000379
0.000069874
0.000080290
0.000077587
0.000014341
0.000164161
0.000108721
0.000083369
0.000000388
0.000154718
0.000210833
0.000000430
0.000103750
0.000000432
0.000009032
0.000047138
0.000000358
0.000002278
0.000000364
0.000001197
0.000008168
0.000007450
0.000005548
0.000000340
0.000053381
0.000023012
0.000015932
0.000025761
0.000006218
0.000094010
0.000015228
0.000002326
0.000015215
0.000001212
0.000030784
0.000008094
0.000033539
0.000038606
0.000001709
0.000038591
0.000018129
0.000016000
0.000032458
0.000070611

11/28/2012
11/29/2012
11/30/2012
12/3/2012
12/4/2012
12/5/2012
12/6/2012
12/7/2012
12/10/2012
12/11/2012
12/13/2012
12/14/2012
12/17/2012
12/18/2012
12/19/2012
12/20/2012
12/21/2012
12/24/2012
12/26/2012
12/27/2012
12/28/2012
12/31/2012
1/2/2013
1/3/2013
1/4/2013
1/7/2013
1/8/2013
1/9/2013
1/10/2013
1/11/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
2/1/2013
2/5/2013
2/6/2013

4.351505
4.304405
4.344107
4.332478
4.251534
4.271064
4.243963
4.243462
4.131398
4.301738
4.354757
4.364238
4.402936
3.929772
3.949546
4.294310
4.283719
3.970482
3.959576
3.921913
3.911441
4.060965
4.301331
4.354757
4.404502
4.453181
4.462758
4.271064
4.304405
4.404502
4.453181
4.140909
4.361540
4.404983
4.434701
4.463291
4.301738
4.411881
4.435276
4.454835
4.453181
4.342029
4.441989
4.264153
4.243462
4.221319
4.311366

4.8462
4.846
4.8475
4.8462
4.8431
4.835
4.8395
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.8447
4.855
4.8475
4.8437
4.845
4.8475
4.8437
4.845
4.8475
4.8437
4.8475
4.8425
4.8468
4.8435
4.8443
4.8425
4.8447
4.8475
4.8337
4.8325
4.8387
4.84
4.835
4.83
4.835
4.8375
4.84
4.84
4.835
4.8325

4.848034
4.850574
4.853115
4.860745
4.863292
4.865839
4.868388
4.870938
4.878597
4.877998
4.876801
4.876202
4.874407
4.873809
4.873211
4.872612
4.872014
4.870221
4.870456
4.871289
4.872123
4.874624
4.876292
4.877126
4.877961
4.880465
4.8813
4.882135
4.88297
4.883286
4.884233
4.884549
4.884864
4.88518
4.885496
4.886444
4.88676
4.887075
4.887391
4.887707
4.889116
4.889585
4.890055
4.890525
4.890994
4.892874
4.893343

9.96626912
9.966633
9.96632628
9.96641612
9.9670415
9.9668906
9.9671
9.96710387
9.96796983
9.96665361
9.966244
9.96617076
9.96587181
9.96952824
9.96937538
9.966711
9.96679282
9.96921355
9.96929785
9.969589
9.96966995
9.96851417
9.96665675
9.966244
9.96585972
9.9654837
9.96540972
9.9668906
9.966633
9.96585972
9.9654837
9.96789633
9.9661916
9.965856
9.96562644
9.96540561
9.96665361
9.96580272
9.965622
9.96547092
9.9654837
9.96634233
9.96557015
9.966944
9.96710387
9.96727496
9.96657922

4.829829086
4.832360297
4.834886136
4.842492355
4.845041429
4.847609296
4.850131834
4.852670392
4.860300668
4.859703915
4.858511404
4.85791465
4.856126382
4.855530625
4.854934867
4.854338114
4.853742357
4.851938411
4.852133804
4.852991873
4.853837032
4.856323753
4.857976081
4.858821255
4.859648226
4.862133406
4.862979589
4.863797134
4.864647844
4.864946449
4.865902335
4.866214132
4.866534738
4.866841255
4.867145509
4.868142004
4.868461347
4.868751777
4.869061688
4.869395368
4.870817961
4.871266332
4.871725134
4.872183934
4.872651175
4.87454301
4.875019697

0.000038577
0.000036511
0.000030775
0.000009014
0.000062749
0.000015140
0.000021009
0.000000388
0.000086882
0.000132045
0.000041098
0.000007349
0.000029996
0.000366895
0.000015333
0.000267257
0.000008210
0.000242879
0.000008456
0.000029204
0.000008120
0.000115930
0.000186328
0.000041413
0.000038558
0.000037731
0.000007423
0.000148602
0.000025845
0.000077587
0.000037731
0.000242098
0.000171022
0.000033674
0.000023035
0.000022160
0.000125233
0.000085374
0.000018134
0.000015160
0.000001282
0.000086161
0.000077479
0.000137860
0.000016040
0.000017166
0.000069802

2/7/2013
2/8/2013
2/11/2013
2/12/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013
2/27/2013
2/28/2013
3/1/2013
3/4/2013
3/5/2013
3/6/2013
3/7/2013
3/8/2013

4.404983
4.394436
4.443072
4.331956
4.371575
4.395015
4.454835
4.453181
4.191263
4.401846
4.264153
4.253526
4.191731
4.211248
4.180599
4.132770
4.122190
4.090715
4.060049
4.059591
4.052706
4.032157

4.8362
4.825
4.825
4.8235
4.8185
4.8255
4.83
4.8325
4.8262
4.8235
4.8175
4.8135
4.8175
4.8132
4.805
4.799
4.795
4.7925
4.7837
4.776
4.7685
4.755

4.893813
4.894283
4.896524
4.897825
4.899126
4.900427
4.901729
4.905636
4.90694
4.908243
4.909547
4.910851
4.914766
4.915665
4.916565
4.917465
4.918365
4.921066
4.921967
4.922868
4.923769
4.92467

9.965856
9.96593748
9.96556178
9.96642015
9.96611408
9.965933
9.96547092
9.9654837
9.96750721
9.96588023
9.966944
9.96702611
9.96750359
9.96735278
9.96758961
9.96795922
9.96804099
9.96828424
9.96852125
9.96852479
9.968578
9.96873682

4.875473959
4.875984514
4.878217135
4.879518943
4.88083399
4.882103651
4.883383755
4.887266665
4.888589647
4.889898004
4.891219871
4.892534167
4.896419389
4.89733135
4.898259117
4.899178544
4.900090385
4.902790847
4.90372194
4.904648864
4.90557504
4.906524039

VOLATILIDAD DIARIA

0.000072565
0.000008175
0.000037698
0.000086133
0.000030710
0.000018169
0.000046366
0.000001282
0.000203052
0.000163228
0.000106741
0.000008238
0.000047907
0.000015130
0.000023761
0.000037081
0.000008203
0.000024403
0.000023776
0.000000355
0.000005338
0.000015933

CETE 28
4.27191E-05

TABLA DE VARIANZA COVARIANZA CETE 28

CETE 28
1.82492E-09
UDI/ TIIE 28
2.87549E-10
NUEVO PORTAFOLIO DE RENTA FIJA
CETE 28
UDI/ TIIE 28
UDI/ TIIE 91
PORTAFOLIO

TTULOS
1,750,000.00
1,250,000.00
2,100,000.00

VARIANZA
VOLATILIDAD DEL PORTAFOLIO

PORTAFOLIO
CETE 28
UDI/ TIIE 28

0.0000000066
0.0000810809
VaR paramtrico
95%
3,144.57
1,225.82
2,866.91

RENDIMIENTO UDI/TIIE 28
0.000262972
0.000270633
0.000247381
0.000251178
0.000769334
0.000324606
0.000239977
0.000239923
0.000236005
0.000712272
0.000247656
0.000251467
0.000255278
0.000251634
0.000715829
0.000240098
0.000239771
0.000230389
0.000222347
0.000698438
0.000210868
0.000187637
0.000199193
0.000214887
0.000816610
0.000191496
0.000199188
0.000207151
0.000400274
0.000130800
0.000150112
0.000134635
0.000154220
0.000400231
0.000142292
0.000136750
0.000117406
0.000122918
0.000265647
0.000053826
0.000073151
0.000065689
0.000057683
0.000167241
0.000061537

0.000056007
0.000048001
0.000044132
0.000018165
0.000004767
0.000010696
0.000006559
0.000002965
0.000025898
0.000024998
0.000004768
0.000004768
0.000073383
0.000021676
0.000025813
0.000029407
0.000021674
0.000073023
0.000010073
0.000029403
0.000021942
0.000025535
0.000073009
0.000128814
0.000132665
0.000629264
0.000138643
0.000136694
0.000134474
0.000125063
0.000498922
0.000144336
0.000036415
0.000020947
0.000020947
0.000075781
0.000028679
0.000017078
0.000020945
0.000050961
0.000017077
0.000017726
0.000035778
0.000035777
0.000107056
0.000047373
0.000043505

0.000039636
0.000028034
0.000103433
0.000028029
0.000031895
0.000028026
0.000302795
0.000911453
0.000314225
0.000302722
0.000310276
0.000302639
0.000923388
0.000302472
0.000306703
0.000314256
0.000298616
0.000274278
0.000039423
0.000023955
0.000020087
0.000023954
0.000075726
0.000023951
0.000027818
0.000031684
0.000020083
0.000093018
0.000052849
0.000052847
0.000048977
0.000045108
0.000146917
0.000064434
0.000049235
0.000041226
0.000048958
0.000142999
0.000006255
0.000006255
0.000006255
0.000006255
0.000011030
0.000001479
0.000002388
0.000010122
0.000002388

0.000022632
0.000010122
0.000137008
0.000132849
0.000140836
0.000418581
0.000141029
0.000144605
0.000140717
0.000140969
0.000433910
0.000144757
0.000133135
0.000136983
0.000070279
0.000211366
0.000089867
0.000070255
0.000070521
0.000078251
0.000211262
0.000070496
0.000066585
0.000066387
0.000078525
0.000544883
0.000171497
0.000187010
0.000191694
0.000192666
0.000552755
0.000175395
0.000181163
0.000183720
0.000184034
0.000582706
0.000214737
0.000216278
0.000212325
0.000218004
0.000638092
0.000215346
0.000213636
0.000213860
0.000213545
0.000637168
0.000392906

0.000398159
0.000395719
0.000399039
0.001198183
0.000398671
0.000400984
0.000398890
0.000398731
0.001197058
0.000398899
0.000327038
0.000327668
0.000331964
0.000983966
0.000329600
0.000330027
0.000327719
0.000327878
0.000984113
0.000327715
0.000327874
0.000178075
0.000177116
0.000533036
0.000175324
0.000175955
0.000353043
0.000528386
0.000176036
0.000176005
0.000176239
0.000175943
0.000362452
0.000120950
0.000120699
0.000120979
0.000116861
0.000481569
0.000124667
0.000123677
0.000124696
0.000557837
0.000338815
0.000338157
0.000337422
0.001361342
0.000341243

0.000339923
0.000337055
0.000339227
0.000816016
0.000227593
0.000187545
0.000122057
0.000419130
0.000117837
0.000165818
0.000141003
0.000130310
0.000648890
0.000243852
0.000236445
0.000224088
0.000961855
0.000252451
0.000238856
0.000247461
0.000721728
0.000240795
0.000217886
0.000105300
0.000120491
0.000335149
0.000109099
0.000132024
0.000124540
0.000105190
0.000350984
0.000081548
0.000112857
0.000116973
0.000206058
0.000618310
0.000202284
0.000209976
0.000206066
0.000202156
0.000828582
0.000206074
0.000202164
0.000207922
0.000472981
0.000122690
0.000130407

0.000138124
0.000126768
0.000383594
0.000138039
0.000134417
0.000122799
0.000130254
0.000377264
0.000095218
0.000121085
0.000101923
0.000104589
0.000335523
0.000109675
0.000105458
0.000112513
0.000104767
0.000213117
0.000054038
0.000054035
0.000061766
0.000050424
0.000218688
0.000055562
0.000054273
0.000046276
0.000166622
0.000048673
0.000041198
0.000058335
0.000050599
0.000152050
0.000050849
0.000046719
0.000253439
0.000054698
0.000129766
0.000125110
0.000119167
0.000378075
0.000129671
0.000129915
0.000126032
0.000126249
0.000377770
0.000118219
0.000133671

0.000136308
0.000142872
0.000611933
0.000279355
0.000131856
0.000147336
0.000416944
0.000134553
0.000147434
0.000146526
0.000073260
0.000238577
0.000071306
0.000058775
0.000079695
0.000075156
0.000218619
0.000073202
0.000069843
0.000069325
0.000071639
0.000960735
0.000320895
0.000320737
0.000320840
0.000318006
0.000963099
0.000317896
0.000321941
0.000320778
0.000331469
0.000675532
0.000040576
0.000041505
0.000040579
0.000041586
0.000114016
0.000047313
0.000040589
0.000039401
0.000042525
0.000119849
0.000065413
0.000047936
0.000051133
0.000054734
0.000164454

0.000054984
0.000054719
0.000054978
0.000054713
0.000164653
0.000057794
0.000091986
0.000089783
0.000093129
0.000270981
0.000091287
0.000095407
0.000091146
0.000091911
0.000272352
0.000089557
0.000091482
0.000150601
0.000152076
0.000463709
0.000149170
0.000153274
0.000153250
0.000153227
0.000452135
0.000161126
0.000153109
0.000153347
0.000149196
0.000442648
0.000142330
0.000160093
0.000139967
0.000140333
0.000442460
0.000144113
0.000146286
0.000146264
0.000145983
0.000401459
0.000127437
0.000131547
0.000139390
0.000115663
0.000379030
0.000119591
0.000130505

0.000132345
0.000123928
0.000386422
0.000120488
0.000132331
0.000128189
0.000120442
0.000370534
0.000123241
0.000130289
0.000124215
0.000132733
0.000382612
0.000117515
0.000405088
0.000408115
0.000433340
0.001230660
0.000416028
0.000411989
0.000411818
0.000414096
0.001228744
0.000419728
0.000417881
0.000078545
0.000078796
0.000239980
0.000076581
0.000078765
0.000069094
0.000101949
0.000224383
0.000070996
0.000082588
0.000078716
0.000201022
0.000423631
0.000193389
0.000203014
0.000191633
0.000796787
0.000210764
0.000187530
0.000212101
0.000189228
0.000221440

0.000033940
0.000001102
0.000018479
0.000010492
0.000056009
0.000016545
0.000022086
0.000012680
0.000474122
0.000408558
0.000421546
0.000423684
0.000455619
0.001257517
0.000427659
0.000431598
0.000427549
0.000442237
0.001276702
0.000070194
0.000136514
0.000070180
0.000212461
0.000054701
0.000056629
0.000079816
0.000068215
0.000204886
0.000186983
0.000140278
0.000097488
0.000385958
0.000241749
0.000117984
0.000126628
0.000371103
0.000123707
0.000122941
0.000122672
0.000212695
0.000680473
0.000205023
0.000224304
0.000222322
0.000226294
0.000651306
0.000222333

0.000228006
0.000209710
0.000216642
0.000512042
0.000178493
0.000178464
0.000172636
0.000167989
0.000672876
0.000181739
0.000163407
0.000166471
0.000377070
0.000027939
0.000045620
0.000019665
0.000031801
0.000087416
0.000029612
0.000041459
0.000022132
0.000035407
0.000097059
0.000088138
0.000089811
0.000107990
0.000072111
0.000277596
0.000090014
0.000081096
0.000104455
0.000082259
0.000269946
0.000190243
0.000197937
0.000192099
0.000217982
0.000762493
0.000203718
0.000977632
0.000187522
0.000301588
0.000297633
0.000291997
0.000905230
0.000288027
0.000306901

0.000282920
0.000293811
0.000910925
0.000293957
0.000302683
0.000310095
0.000115813
0.000398974
0.000127514
0.000128251
0.000129489
0.000123424
0.000405762
0.000129403
0.000130391
0.000132229
0.000125486
0.000136018
0.000041959
0.000029511
0.000078345
0.000116581
0.000040093
0.000027817
0.000043027
0.000045963
0.000224034
0.000094010
0.000095934
0.000103656
0.000082387
0.000273942
0.000098063
0.000097805
0.000101661
0.000092994
0.000021415
0.000163719
0.000163961
0.000170790
0.000177077
0.000475425
0.000173168
0.000165295
0.000163312
0.000172477
0.000484773

0.000165287
0.000110077
0.000116790
0.000102570
0.000353653
0.000116724
0.000116961
0.000111149
0.000099540
0.000180423
0.000103354
0.000087883
0.000197688
0.000186813
0.000576909
0.000204465
0.000189742
0.000178360
0.000210155
0.000552773
0.000197505
0.000197469
0.000189951
0.000064405
0.000142965
0.000060776
0.000041202
0.000035403
0.000074044
0.000007552
0.000064617
0.000037319
0.000075953
0.000060743
0.000701575
0.000248669
0.000235086
0.000237209
0.000238836
0.000721196
0.000227263
0.000239047
0.000225464
0.000225407
0.000679575
0.000174401
0.000158914

0.000170724
0.000189767
0.000361009
0.000178299
0.000151224
0.000178238
0.000182071
0.000521503
0.000194416
0.000211765
0.000196520
0.000180782
0.000577994
0.000188608
0.000196298
0.000192644
0.000192606
0.000577708
0.000188595
0.000200394
0.000178680
0.000178893
0.000552033
0.000369110
0.000186420
0.000182768
0.000540475
0.000182635
0.000182601
0.000172909
0.000285426
0.000893477
0.000291127
0.000279696
0.000283475
0.000302955
0.000869968
0.000289336
0.000296979
0.000287479
0.000298986
0.000404692
0.000139910
0.000155588
0.000139871
0.000143958
0.000391243

0.000124564
0.000165109
0.000136114
0.000140202
0.000747475
0.000292193
0.000322769
0.000317368
0.000272597
0.000886335
0.000295898
0.000315369
0.000299821
0.000315184
0.000895765
0.000105819
0.000140331
0.000096134
0.000138372
0.000449849
0.000136614
0.000101832
0.000105682
0.000373023
0.000088243
0.000661236
0.000618811
0.000626633
0.001888637
0.000587863
0.000603413
0.000669207
0.000607215
0.001867305
0.000669169
0.000620704
0.000114278
0.000569552
0.000133738
0.000135651
0.000139255
0.000164587
0.000395188
0.000162820
0.000121997
0.000409320
0.000876059

0.000300826
0.000279339
0.000556436
0.000845668
0.000289073
0.000283197
0.000291083
0.000287139
0.000655748
0.000193886
0.000185355
0.000196766
0.000199587
0.000842764
0.000199705
0.000182280
0.000182486
0.000191879
0.000446992
0.000098416
0.000096867
0.000112853
0.000089506
0.000376841
0.000112653
0.000122307
0.000114331
0.000310833
0.000089410
0.000045397
0.000060861
0.000068595
0.000186174
0.000049830
0.000033833
0.000064758
0.000041572
0.000294539
0.000049322
0.000091840
0.000139105
0.000132516
0.000381257
0.000127422
0.000143104
0.000142850
0.000135338

0.000386396
0.000135032
0.000127450
0.000142657
0.000138773
0.000555500
0.000171542
0.000144700
0.000177544
0.000838064
0.000146784
0.000142661
0.000196762
0.000220171
0.000583038
0.000177472
0.000216353
0.000220185
0.000223780
0.000594812
0.000229672
0.000214397
0.001067811
0.000245194
0.000249017
0.000264448
0.000260533
0.000832576
0.000260588
0.000236467
0.000257712
0.000237460
0.000419740
0.000113417
0.000115266
0.000116264
0.000408907
0.000106778
0.000129759
0.000122009
0.000147398
0.000280953
0.000092844
0.000085099
0.000116069
0.000102827
0.000279380

0.000070371
0.000077337
0.000093059
0.000073459
0.000203643
0.000195336
0.000189807
0.000195195
0.000218471
0.000643467
0.000195655
0.000214130
0.000199154
0.000206708
0.000635988
0.000206657
0.000210810
0.000038412
0.000019283
0.000045523
0.000019047
0.000038413
0.000030902
0.000027801
0.000094871
0.000015173
0.000015409
0.000014166
0.000082950
0.000296169
0.000089658
0.000103984
0.000090804
0.000105130
0.000280737
0.000108973
0.000132211
0.000110898
0.000107245
0.000181822
0.000069560
0.000069557
0.000038793
0.000042430
0.000181761
0.000034905
0.000046290

0.000047062
0.000061242
0.000296544
0.000118044
0.000127869
0.000134518
0.000125123
0.000368276
0.000113519
0.000143878
0.000122552
0.000117422
0.000380120
0.000036062
0.000041409
0.000059772
0.000048535
0.000120956
0.000019083
0.000048526
0.000025279
0.000046351
0.000124255
0.000058202
0.000082441
0.000043384
0.000060889
0.000205670
0.000084584
0.000049243
0.000069309
0.000084335
0.000195342
0.000061304
0.000056571
0.000071600
0.000140976
0.000412962
0.000124247
0.000245125
0.000140160
0.000372374
0.000144662
0.000131317
0.000121226
0.000123687
0.000812092

0.000245583
0.000259388
0.000258389
0.000258165
0.000786847
0.000285327
0.000258365
0.000256359
0.000264040
0.000279958
0.000000165
0.000013259
0.000011787
0.000031235
0.000050392
0.000000242
0.000004968
0.000029917
0.000007352
0.000226265
0.000218683
0.000234292
0.000193791
0.000206531
0.000877250
0.000218775
0.000217720
0.000231159
0.000630088
0.000214542
0.000057610
0.000084344
0.000055451
0.000279851
0.000065934
0.000056487
0.000100885
0.000223411
0.000083395
0.000044895
0.000361095
0.000345703
0.001037431
0.000353197
0.000345788
0.000330165
0.000364920

0.001029657
0.000380396
0.000354385
0.000356354
0.000069152
0.000199466
0.000053639
0.000030390
0.000047821
0.000090434
0.000199618
0.000044082
0.000067014
0.000038109
0.000537852
0.000185718
0.000135552
0.000178148
0.000628719
0.000169031
0.000170248
0.000144880
0.000149274
0.000467361
0.000145859
0.000157231
0.000155501
0.000147729
0.000453039
0.000161201
0.000161409
0.000122410
0.000153614
0.000468531
0.000442680
0.000477417
0.000453786
0.000474886
0.001892938
0.000451918
0.000484259
0.000448612
0.001393211
0.000489431
0.000438977
0.000286362
0.000321379

0.000868363
0.000285211
0.000317514
0.000267126
0.000282383
0.000898401
0.000301708
0.000286573
0.000313382
0.000167514
0.000412684
0.000148062
0.000140066
0.000128650
0.000143902
0.000432329
0.000136301
0.000144030
0.000235952
0.000232025
0.000905088
0.000220592
0.000228064
0.000220488
0.000700064
0.000212530
0.000216579
0.000243651
0.000265805
0.000863277
0.000296706
0.000292750
0.001432213
0.000294650
0.000261855
0.000296875
0.000284323
0.000476997
0.000103232
0.000126468
0.000095461
0.000096061
0.000324895
0.000084005
0.000126387
0.000107228
0.000126589

0.000006749
0.000215120
0.000199669
0.000205521
0.000209437
0.000600882
0.000217128
0.000201677
0.000216987
0.000194015
0.000604742
0.000100378
0.000123410
0.000148827
0.000117854
0.000376394
0.000125435
0.000128394
0.000110041
0.000122690
0.000357117
0.000121440
0.000329353
0.000352006
0.000357160
0.001002999
0.000325485
0.000317628
0.000344850
0.000325600
0.001022477
0.000364103
0.000317745
0.000340868
0.000016878
0.000003149
0.000010014
0.000010240
0.000011950
0.000011067
0.000000725
0.000005256
0.000017064
0.000004559
0.000021635
0.000082899
0.000030397

0.000035356
0.000005760
0.000040626
0.000067344
0.000022893
0.000038849
0.000048379
0.000017311
0.000005115
0.000026787
0.000038409
0.000014937
0.000009352
0.000074623
0.000018732
0.000000335
0.000038406
0.000000258
0.000145717
0.000080818
0.000073288
0.000088550
0.000100165
0.000292950
0.000104005
0.000092600
0.000076867
0.000111955
0.000277270
0.000069302
0.000073308
0.000096853
0.000069345
0.000239703
0.000061956
0.000065521
0.000065665
0.000061636
0.000231839
0.000085165
0.000054009
0.000110939
0.000089781
0.000307738
0.000113215
0.000102357
0.000068026

0.000093813
0.000303110
0.000103616
0.000093222
0.000121652
0.000079248
0.000241618
0.000104873
0.000076970
0.000439059
0.000077701
0.000070170
0.000101708
0.000104026
0.000602227
0.000275791
0.000279820
0.000273090
0.000251232
0.000816017
0.000256362
0.000264266
0.000264194
0.000287373
0.000629653
0.000066400
0.000060807
0.000097927
0.000089088
0.000209039
0.000072249
0.000083789
0.000095554
0.000048907
0.000243793
0.000289257
0.000331796
0.000285424
0.000279521
0.000924010
0.000597966
0.000324217
0.000281660
0.000906285
0.000266468
0.000304743
0.000106126

0.000088903
0.000424871
0.000126047
0.000083192
0.000112464
0.000294737
0.000114359
0.000118224
0.000110464
0.000422456
0.001366701
0.000429736
0.000449133
0.000464653
0.000453042
0.001376857
0.000435668
0.000452904
0.000453142
0.000436270
0.000184832
0.000067597
0.000036599
0.000048440
0.000055964
0.000171979
0.000060047
0.000071446
0.000044543
0.000063691
0.000297162
0.000128436
0.000108827
0.000103222
0.000145828
0.000361663
0.000132209
0.000132194
0.000120555
0.000100548
0.000381578
0.000337147
0.000336408
0.000329999
0.000364140
0.001046668
0.000325350

0.000360331
0.000335796
0.000330692
0.001046371
0.000360278
0.000104791
0.000104779
0.000104225
0.000334403
0.000108595
0.000128176
0.000100822
0.000100810
0.000434848
0.000112594
0.000108489
0.000071880
0.000211748
0.000064110
0.000091227
0.000071849
0.000067969
0.000192264
0.000076550
0.000078714
0.000087311
0.000079557
0.000457207
0.000147141
0.000169577
0.000147388
0.000168442
0.000493014
0.000138428
0.000138404
0.000177346
0.000139304
0.000487442
0.000122703
0.000176927
0.000149998
0.000173005
0.000584597
0.000172795
0.000126583
0.000184683
0.000091324

0.000018670
0.000042134
0.000014794
0.000039730
0.000062492
0.000046002
0.000034160
0.000044063
0.000032221
0.000104917
0.000017008
0.000036378
0.000020880
0.000059623
0.000086185
0.000043189
0.000025366
0.000197557
0.000060157
0.000060253
0.000079611
0.000052357
0.000165126
0.000058400
0.000077556
0.000048504
0.000053762
0.000177148
0.000070203
0.000059252
0.000086368
0.000072801
0.000234104
0.000059295
0.000075563
0.000084236
0.000073459
0.000238327
0.000070802
0.000071015
0.000483210
0.000479341
0.001391702
0.000470137
0.000491593
0.000468207
0.000462337

0.001402284
0.000454743
0.000485506
0.000450874
0.000489601
0.000181749
0.000069999
0.000033186
0.000047614
0.000077448
0.000157806
0.000080561
0.000051729
0.000070883
0.000047642
0.000140332
0.000040150
0.000035115
0.000034729
0.000040761
0.000114344
0.000028459
0.000032800
0.000035823
0.000045277
0.000061235
0.000135915
0.000131857
0.000134088
0.000124321
0.000383339
0.000132227
0.000122058
0.000118943
0.000140846
0.000372063
0.000183306
0.000185424
0.000210354
0.000195034
0.000598771
0.000183254
0.000202809
0.000189208
0.000208545
0.000583325
0.000196764

0.000204694
0.000093535
0.000093527
0.000288305
0.000078211
0.000089608
0.000096031
0.000112219
0.000274775
0.000098313
0.000088758
0.000094498
0.000064006
0.000167926
0.000045707
0.000045704
0.000059262
0.000058872
0.000172128
0.000049561
0.000053821
0.000060792
0.000049553
0.000074157
0.000014431
0.000019883
0.000005133
0.000018215
0.000020630
0.000000897
0.000004554
0.000016756
0.000142212
0.000148801
0.000152439
0.000141012
0.000138836
0.000425179
0.000136107
0.000141280
0.000143818
0.000138126
0.000422717
0.000037683
0.000041556
0.000041772
0.000041552

0.000122932
0.000044568
0.000038739
0.000035730
0.000053164
0.000124368
0.000044153
0.000378172
0.000368553
0.000384593
0.001153860
0.000378924
0.000765619
0.000390005
0.001142876
0.000380164
0.000389708
0.000376429
0.000033529
0.000124047
0.000042124
0.000049252
0.000028776
0.000044676
0.000173491
0.000042172
0.000032810
0.000043408
0.001919027
0.000644980
0.000649092
0.000639204
0.000639223
0.001928930
0.000633268
0.000652886
0.000635457
0.000635475
0.000968571
0.000114220
0.000108395
0.000116133
0.000341216
0.000098260
0.000113728
0.000116680
0.000102699

0.000534767
0.000321981
0.000321106
0.000306589
0.000321276
0.000936044
0.000314328
0.000319267
0.000323043
0.000322207
0.000947719
0.000303806
0.000313497
0.000313615
0.000304839
0.000918799
0.000307752
0.000315621
0.000311651
0.000300141
0.000933299
0.000295788
0.000300401
0.000215835
0.000194482
0.000587622
0.000196473
0.000199125
0.000203603
0.000197031
0.000795332
0.000200245
0.000196541
0.000198439
0.000625479
0.000213529
0.000209610
0.000213652
0.000205857
0.000631214
0.000211417
0.000207863
0.000211827
0.000205760
0.000308185
0.000050494
0.000051732

0.000045297
0.000049380
0.000156391
0.000048230
0.000045283
0.000054170
0.000060622
0.000017107
0.000027190
0.000036180
0.000031299
0.000031300
0.000124993
0.000035179
0.000030376
0.000030709
0.000032778
0.000031365
0.000031852
0.000029836
0.000025396
0.000089713
0.000037581
0.000029831
0.000149569
0.000031973
0.000042347
0.000051467
0.000043893
0.000127674
0.000046365
0.000047968
0.000061318
0.000049901
0.000126238
0.000047746
0.000040204
0.000278527
0.000278395
0.000852627
0.000562588
0.000276503
0.000278517
0.000829346
0.000290027
0.000276547
0.000288034

0.000094004
0.000282893
0.000108771
0.000093960
0.000086412
0.000097817
0.000274469
0.000099719
0.000086359
0.000092959
0.000083939
0.000878226
0.000296994
0.000306977
0.000295236
0.000291241
0.000908634
0.000297198
0.000301879
0.000300497
0.000295882
0.000464076
0.000119193
0.000115515
0.000122784
0.000123699
0.000373533
0.000119686
0.000120833
0.000131203
0.000121092
0.000362185
0.000157929
0.000161215
0.000167699
0.000159402
0.000478450
0.000164681
0.000162661
0.000163721
0.000155768
0.000483502
0.000137452
0.000177204
0.000170377
0.000164957
0.000503841

0.000171663
0.000170627
0.000171529
0.000166230
0.000502402
0.000166792
0.000170638
0.000244759
0.000243980
0.000732028
0.000241938
0.000241647
0.000239472
0.000239126
0.000732823
0.000244890
0.000244831
0.000237230
0.000239807
0.000188098
0.000054508
0.000061323
0.000057422
0.000061549
0.000175367
0.000059597
0.000059725
0.000059668
0.000055921
0.000229760
0.000081194
0.000092812
0.000085055
0.000083110
0.000256337
0.000087886
0.000080207
0.000085934
0.000079394
0.000253240
0.000160182
0.000155120
0.000157629
0.000164579
0.000472734
0.000155178
0.000155541

0.000157507
0.000163008
0.000469345
0.000154436
0.000169867
0.000166173
0.000170020
0.000496623
0.000164305
0.000166215
0.000165980
0.000166160
0.000498605
0.000166050
0.000164292
0.000096782
0.000095973
0.000286467
0.000092861
0.000092982
0.000096770
0.000094848
0.000287490
0.000093004
0.000096792
0.000092986
0.000283346
0.000838151
0.000280191
0.000278949
0.000279646
0.001119716
0.000266878
0.000287390
0.000284134
0.000279844
0.000232094
0.000019000
0.000020343
0.000025768
0.000018226
0.000084686
0.000023059
0.000023834
0.000034656
0.000484702
0.000529668

0.000520917
0.000524079
0.000522693
0.001573195
0.000526397
0.000529999
0.000520368
0.000523400
0.001572387
0.000122781
0.000245388
0.000122826
0.000368114
0.000122682
0.000122697
0.000122917
0.000122727
0.000371661
0.000040271
0.000176844
0.000174152
0.000512321
0.000340242
0.000173977
0.000170200
0.000511391
0.000174035
0.000168116
0.000174907
0.000061383
0.000196484
0.000064078
0.000065884
0.000062985
0.000062516
0.000204739
0.000065599
0.000059655
0.000063653
0.000068531
0.000292150
0.000092053
0.000094185
0.000094176
0.000095900
0.000388256
0.000097791

0.000093182
0.000104719
0.000457881
0.000266861
0.000269504
0.000260132
0.000262203
0.000795127
0.000270700
0.000267635
0.000270326
0.000268705
0.000794112
0.000186251
0.000189443
0.000187705
0.000186121
0.000551105
0.000189911
0.000189025
0.000188836
0.000193453

VOLATILIDAD DIARIA
VOLATILIDAD MENSUAL
VOLATILIDAD SEMESTRAL
VOLATILIDAD ANUAL
VOLATILIDAD SEMESTRAL
VOLATILIDAD MENSUAL
VOLATILIDAD DIARIA

UDI/ TIIE 28
0.000284186

UDI/ TIIE 28
2.87549E-10
8.07619E-08
VALOR
17,445,289.44
6,133,155.05

PROPORCIN
0.73988
0.26012

23,578,444.49

1.00

VaR paramtrico
-

99%
4,447.42
11,533.37
4,054.73

4.27191E-05
0.000233982
0.000573137
0.000810538
0.000573137
0.000233982
4.27191E-05

Fecha
1/2/2006
1/3/2006
1/4/2006
1/5/2006
1/6/2006
1/9/2006
1/10/2006
1/11/2006
1/12/2006
1/13/2006
1/16/2006
1/17/2006
1/18/2006
1/19/2006
1/20/2006
1/23/2006
1/24/2006
1/25/2006
1/26/2006
1/27/2006
1/30/2006
1/31/2006
2/1/2006
2/2/2006
2/3/2006
2/7/2006
2/8/2006
2/9/2006
2/10/2006
2/13/2006
2/14/2006
2/15/2006
2/16/2006
2/17/2006
2/20/2006
2/21/2006
2/22/2006
2/23/2006
2/24/2006
2/27/2006
2/28/2006
3/1/2006
3/2/2006
3/3/2006
3/6/2006
3/7/2006

CETE 28

8.022681
8.010720
8.019162
7.979243
7.977446
7.992360
7.960279
7.998837
7.979243
7.926848
7.941877
7.909841
7.918204
7.888129
7.886372
7.891247
7.748113
7.736477
7.726108
7.724493
7.729678
7.728038
7.726236
7.716088
7.724493
7.697689
7.696008
7.675492
7.684029
7.638753
7.596692
7.615239
7.554110
7.552540
7.547840
7.526049
7.494183
7.483347
7.481748
7.477086
7.425074
7.474037
7.422606
7.421076
7.466936
7.465368

TIIE 28
8.57
8.565
8.55
8.565
8.575
8.585
8.5
8.49
8.48
8.475
8.455
8.435
8.41
8.38
8.355
8.33
8.32
8.31
8.27
8.24
8.11
8.095
8.11
8.11
8.09
8.065
8.075
8.075
8.065
8.025
8.015
7.98
7.965
7.925
7.885
7.86
7.8425
7.85
7.85
7.805
7.805
7.78
7.765
7.76
7.7525
7.7425

UDI
3.639416
3.640359
3.641302
3.642245
3.643188
3.646019
3.646963
3.64781
3.648657
3.649504
3.652047
3.652895
3.653743
3.654591
3.65544
3.657986
3.658836
3.659685
3.660415
3.661144
3.663333
3.664063
3.664793
3.665523
3.666254
3.669177
3.669908
3.670639
3.671371
3.672727
3.673179
3.673631
3.674083
3.674536
3.675893
3.676345
3.676798
3.677251
3.677703
3.678552
3.67875
3.678948
3.679147
3.679345
3.679939
3.680137

CETE 91
8.03296
7.958474
7.935986
7.956897
7.903123
7.877137
7.844272
7.873711
7.923922
7.901379
7.844272
7.79072
7.799386
7.759265
7.705637
7.700692
7.616096
7.697399
7.676122
7.705637
7.731821
7.678294
7.687037
7.676122
7.68486
7.616096
7.604118
7.592973
7.59139
7.586605
7.543548
7.52123
7.551431
7.549861
7.545114
7.481346
7.52123
7.520291
7.446077
7.441445
7.346724
7.345206
7.343853
7.331976
7.379277
7.439931

CETE 28
9.937988314
9.938080195
9.938015346
9.938322
9.938335804
9.938221234
9.938467686
9.938171478
9.938322
9.938724521
9.938609058
9.938855183
9.938790931
9.939021998
9.939035498
9.938998042
9.940097888
9.94018731
9.940266996
9.940279408
9.94023956
9.940252164
9.940266012
9.940344002
9.940279408
9.940485405
9.940498324
9.940656002
9.94059039
9.940938377
9.941261675
9.941119113
9.941589
9.941601069
9.941637199
9.941804715
9.942049691
9.942132998
9.942145291
9.942181133
9.942581022
9.942204574
9.942599998
9.942611762
9.942259168
9.942271223

UDI/TIIE 28
3.615317898
3.616268624
3.617247305
3.618142143
3.619050941
3.621835202
3.623010873
3.62388031
3.624749762
3.625605219
3.628187635
3.629086179
3.629998775
3.630925435
3.631839099
3.634438874
3.635311495
3.636183136
3.637020874
3.637829555
3.640370353
3.641137991
3.641821201
3.642546625
3.643329362
3.646304542
3.647002796
3.647729234
3.648484865
3.649945258
3.650422671
3.650970642
3.651462192
3.652025322
3.653486976
3.654006838
3.654506525
3.654935588
3.655384845
3.656355888
3.656552694
3.656820175
3.657060387
3.657271336
3.657882982
3.658108076

3/8/2006
3/9/2006
3/10/2006
3/13/2006
3/14/2006
3/15/2006
3/16/2006
3/17/2006
3/20/2006
3/22/2006
3/23/2006
3/24/2006
3/27/2006
3/28/2006
3/29/2006
3/30/2006
3/31/2006
4/3/2006
4/4/2006
4/5/2006
4/6/2006
4/7/2006
4/10/2006
4/11/2006
4/12/2006
4/17/2006
4/18/2006
4/19/2006
4/20/2006
4/21/2006
4/24/2006
4/25/2006
4/26/2006
4/27/2006
4/28/2006
5/2/2006
5/3/2006
5/4/2006
5/5/2006
5/8/2006
5/9/2006
5/10/2006
5/11/2006
5/12/2006
5/15/2006
5/16/2006
5/17/2006

7.463964
7.463056
7.461523
7.456937
7.414962
7.423507
7.370519
7.369026
7.354447
7.331161
7.280986
7.299747
7.285161
7.273715
7.262031
7.270843
7.269418
7.265017
7.233273
7.251961
7.220264
7.218874
7.224580
7.223163
7.201565
7.204437
7.233273
7.201610
7.210252
7.198657
7.093437
7.031411
7.030110
7.028253
7.026838
7.031411
7.020042
7.028253
7.026838
7.032870
7.031411
7.020042
7.028253
7.026838
7.022726
7.011196
7.009974

7.74
7.7475
7.76
7.735
7.725
7.695
7.67
7.65
7.635
7.635
7.625
7.615
7.57
7.575
7.575
7.57
7.575
7.58
7.6
7.595
7.6
7.6
7.605
7.6
7.59
7.585
7.5675
7.5525
7.54
7.54
7.38
7.355
7.33
7.325
7.32
7.31
7.295
7.295
7.29
7.29
7.29
7.335
7.335
7.335
7.335
7.32
7.31

3.680336
3.680534
3.680732
3.680594
3.680548
3.680502
3.680455
3.680409
3.680271
3.680179
3.680133
3.680087
3.680229
3.680323
3.680418
3.680512
3.680606
3.680889
3.680983
3.681077
3.681172
3.681266
3.681549
3.682009
3.682469
3.684772
3.685233
3.685694
3.686154
3.686615
3.687998
3.688459
3.688522
3.688585
3.688648
3.688899
3.688962
3.689025
3.689088
3.689276
3.689339
3.689402
3.689534
3.689666
3.690061
3.690193
3.690325

7.500524
7.468374
7.456453
7.462201
7.408843
7.396981
7.323086
7.342346
7.3482
7.355551
7.343853
7.37346
7.389651
7.419205
7.386634
7.385351
7.342346
7.33787
7.336365
7.365897
7.36458
7.352717
7.358573
7.357083
7.334963
7.327498
7.31565
7.334861
7.333469
7.166124
7.151512
7.098342
7.096981
7.095
7.114323
7.108689
7.117648
7.126074
7.135042
7.14115
7.088039
7.096981
7.095
7.124682
7.151512
7.119037
7.138318

9.942282017
9.942288998
9.942300784
9.942336043
9.942658771
9.942593071
9.943000498
9.943011978
9.943124083
9.943303145
9.943688997
9.943544719
9.94365689
9.943744915
9.943834772
9.943767002
9.943777961
9.943811807
9.944055944
9.943912217
9.944155998
9.944166688
9.944122803
9.944133701
9.944299817
9.944277727
9.944055944
9.94429947
9.944233002
9.944322183
9.945131539
9.945608707
9.945618716
9.945633003
9.945643889
9.945608707
9.945696174
9.945633003
9.945643889
9.945597482
9.945608707
9.945696174
9.945633003
9.945643889
9.945675525
9.945764231
9.945773633

3.658312956
3.658488558
3.658650015
3.658583555
3.658566115
3.658605248
3.658629244
3.658640091
3.658545338
3.658453881
3.658436439
3.658418997
3.658687461
3.658766766
3.658861209
3.658968805
3.659048108
3.659315303
3.659352163
3.659459758
3.659540052
3.6596335
3.659900687
3.660372134
3.660857736
3.663161383
3.663669253
3.664170054
3.664662789
3.665121101
3.666949709
3.667478983
3.667612533
3.667689359
3.667766185
3.668044131
3.668149328
3.668211973
3.668288802
3.668475743
3.668538387
3.668473359
3.668604611
3.668735862
3.669128621
3.669302438
3.66946207

5/18/2006
5/19/2006
5/22/2006
5/23/2006
5/24/2006
5/25/2006
5/26/2006
5/29/2006
5/30/2006
5/31/2006
6/1/2006
6/2/2006
6/5/2006
6/6/2006
6/7/2006
6/8/2006
6/9/2006
6/12/2006
6/13/2006
6/14/2006
6/15/2006
6/16/2006
6/19/2006
6/20/2006
6/21/2006
6/22/2006
6/23/2006
6/26/2006
6/27/2006
6/28/2006
6/29/2006
6/30/2006
7/3/2006
7/4/2006
7/5/2006
7/6/2006
7/7/2006
7/10/2006
7/11/2006
7/12/2006
7/13/2006
7/14/2006
7/17/2006
7/18/2006
7/19/2006
7/20/2006
7/21/2006

7.028253
7.047050
7.032870
7.011196
7.009974
7.007977
7.006627
7.012582
7.011196
7.009974
7.028253
7.026838
7.022726
7.021304
7.020042
7.007977
7.006627
7.012582
7.011196
7.009974
7.018115
7.016733
7.022726
7.021304
7.020042
7.028253
7.026838
7.032870
7.031411
7.020042
7.018115
7.026838
7.022726
7.031411
7.030110
7.048401
7.057156
7.042863
7.041519
7.050246
7.038262
7.036944
7.053008
7.051627
7.050246
7.048401
7.047050

7.305
7.315
7.32
7.33
7.335
7.345
7.34
7.33
7.34
7.335
7.34
7.335
7.34
7.335
7.335
7.345
7.335
7.355
7.335
7.335
7.34
7.34
7.335
7.335
7.33
7.32
7.325
7.33
7.325
7.32
7.32
7.325
7.325
7.305
7.305
7.315
7.315
7.32
7.32
7.32
7.32
7.32
7.31
7.3
7.295
7.3
7.295

3.690457
3.690589
3.690985
3.691117
3.691249
3.691381
3.690249
3.686857
3.685727
3.684597
3.683468
3.682339
3.678953
3.677826
3.676698
3.675571
3.674445
3.673494
3.673582
3.67367
3.673758
3.673846
3.67411
3.674198
3.674286
3.674374
3.674462
3.674818
3.674998
3.675178
3.675358
3.675538
3.676078
3.676258
3.676439
3.676619
3.676799
3.677339
3.677316
3.677293
3.67727
3.677247
3.677178
3.677155
3.677132
3.677109
3.677086

7.136447
7.135042
7.14115
7.129385
7.210719
7.209031
7.197211
7.192882
7.253558
7.30383
7.27122
7.269765
7.254996
7.274267
7.272759
7.291981
7.2905
7.296429
7.346724
7.386634
7.36458
7.363088
7.368946
7.38812
7.365897
7.354237
7.331976
7.327498
7.31565
7.314173
7.323086
7.2905
7.161833
7.170782
7.200381
7.167569
7.166124
7.172196
7.181133
7.169325
7.167569
7.197211
7.192882
7.181133
7.158989
7.14682
7.155763

9.945633003
9.945488391
9.945597482
9.945764231
9.945773633
9.945788997
9.945799384
9.945753568
9.945764231
9.945773633
9.945633003
9.945643889
9.945675525
9.945686465
9.945696174
9.945788997
9.945799384
9.945753568
9.945764231
9.945773633
9.945710999
9.945721632
9.945675525
9.945686465
9.945696174
9.945633003
9.945643889
9.945597482
9.945608707
9.945696174
9.945710999
9.945643889
9.945675525
9.945608707
9.945618716
9.945477998
9.945410644
9.945520603
9.945530943
9.945463804
9.945556
9.94556614
9.945442555
9.94545318
9.945463804
9.945477998
9.945488391

3.669607513
3.669710387
3.670089955
3.670192823
3.670309882
3.670412748
3.669301366
3.665956972
3.664805035
3.663695617
3.662558858
3.661450425
3.658069488
3.656963026
3.655841425
3.654692554
3.653601205
3.652599104
3.652743101
3.652830601
3.652903977
3.652991478
3.653268105
3.653355606
3.653457234
3.653572991
3.653646365
3.653986219
3.654179328
3.65437244
3.654551421
3.654716269
3.65525321
3.655488732
3.655668709
3.655819419
3.6559984
3.656521206
3.656498336
3.656475466
3.656452597
3.656429727
3.656389395
3.656394803
3.656386072
3.656349063
3.656340331

7/24/2006
7/25/2006
7/26/2006
7/27/2006
7/28/2006
7/31/2006
8/1/2006
8/2/2006
8/3/2006
8/4/2006
8/7/2006
8/8/2006
8/9/2006
8/10/2006
8/11/2006
8/14/2006
8/15/2006
8/16/2006
8/17/2006
8/18/2006
8/21/2006
8/22/2006
8/23/2006
8/24/2006
8/25/2006
8/28/2006
8/29/2006
8/30/2006
8/31/2006
9/1/2006
9/4/2006
9/5/2006
9/6/2006
9/7/2006
9/8/2006
9/11/2006
9/12/2006
9/13/2006
9/14/2006
9/15/2006
9/18/2006
9/19/2006
9/20/2006
9/21/2006
9/22/2006
9/25/2006
9/26/2006

7.053008
7.041519
7.050246
7.028253
7.026838
7.032870
7.031411
7.030110
7.028253
7.026838
7.032870
7.031411
7.030110
7.018115
7.016733
7.012582
7.001247
7.030110
7.028253
7.026838
7.032870
7.031411
7.030110
7.028253
7.026838
7.032870
7.021304
7.020042
7.028253
7.026838
7.022726
7.031411
7.040178
7.048401
7.047050
7.053008
7.071843
7.060314
7.078818
7.077369
7.083291
7.071843
7.060314
7.048401
7.047050
7.063153
7.041519

7.3
7.305
7.31
7.32
7.32
7.325
7.325
7.32
7.32
7.32
7.305
7.3
7.31
7.315
7.315
7.315
7.29
7.29
7.29
7.28
7.28
7.28
7.2847
7.29
7.2796
7.2925
7.31
7.3074
7.2987
7.2887
7.2912
7.3037
7.3087
7.31
7.3112
7.3125
7.3112
7.3075
7.3092
7.3035
7.3075
7.305
7.305
7.305
7.305
7.31
7.3175

3.677017
3.676994
3.677512
3.678029
3.678547
3.680101
3.68062
3.681138
3.681656
3.682175
3.68373
3.684249
3.684768
3.685287
3.685546
3.686325
3.686585
3.686844
3.687104
3.687364
3.688143
3.688403
3.688662
3.688922
3.689182
3.691229
3.691912
3.692595
3.693278
3.693961
3.69601
3.696694
3.697378
3.698061
3.698745
3.700904
3.701695
3.702485
3.703276
3.704067
3.706442
3.707233
3.708025
3.708818
3.70961
3.711988
3.713468

7.172196
7.170782
7.169325
7.167569
7.166124
7.192882
7.181133
7.190043
7.186848
7.195767
7.181133
7.169325
7.167912
7.157194
7.155763
7.161833
7.150082
7.158989
7.167569
7.166124
7.172196
7.170782
7.179662
7.177903
7.176486
7.172196
7.170782
7.148653
7.14682
7.145402
7.151512
7.150082
7.169325
7.167569
7.176486
7.18256
7.181133
7.179662
7.157194
7.155763
7.161833
7.160432
7.169325
7.167569
7.197211
7.203248
7.191441

9.945442555
9.945530943
9.945463804
9.945633003
9.945643889
9.945597482
9.945608707
9.945618716
9.945633003
9.945643889
9.945597482
9.945608707
9.945618716
9.945710999
9.945721632
9.945753568
9.945840776
9.945618716
9.945633003
9.945643889
9.945597482
9.945608707
9.945618716
9.945633003
9.945643889
9.945597482
9.945686465
9.945696174
9.945633003
9.945643889
9.945675525
9.945608707
9.945541259
9.945477998
9.945488391
9.945442555
9.945297657
9.94538635
9.945243999
9.945255146
9.945209589
9.945297657
9.94538635
9.945477998
9.945488391
9.945364509
9.945530943

3.656257582
3.656220573
3.656721507
3.6572073
3.657722367
3.65925342
3.65976948
3.660298699
3.660813767
3.661329829
3.662918518
3.663448752
3.663936486
3.664438381
3.664695916
3.665470509
3.665799914
3.666057454
3.666315988
3.66660288
3.667377494
3.66763603
3.667880239
3.668123738
3.668411779
3.670410635
3.671040098
3.671726619
3.672430469
3.673138021
3.675168365
3.675812973
3.676478892
3.677154335
3.677831055
3.679974147
3.680764374
3.681560442
3.68234213
3.683144895
3.685495079
3.686288736
3.687076262
3.687864782
3.688652307
3.6910026
3.692452815

9/27/2006
9/28/2006
9/29/2006
10/2/2006
10/3/2006
10/4/2006
10/5/2006
10/6/2006
10/9/2006
10/10/2006
10/11/2006
10/12/2006
10/13/2006
10/16/2006
10/17/2006
10/18/2006
10/19/2006
10/20/2006
10/23/2006
10/24/2006
10/25/2006
10/26/2006
10/27/2006
10/30/2006
10/31/2006
11/1/2006
11/3/2006
11/6/2006
11/7/2006
11/8/2006
11/9/2006
11/10/2006
11/13/2006
11/14/2006
11/15/2006
11/16/2006
11/17/2006
11/21/2006
11/22/2006
11/23/2006
11/24/2006
11/27/2006
11/28/2006
11/29/2006
11/30/2006
12/4/2006
12/5/2006

7.050246
7.048401
7.047050
7.053008
7.051627
7.050246
7.036944
7.045702
7.041519
7.050246
7.048865
7.058540
7.057156
7.053008
7.051627
7.050246
7.048401
7.047050
7.053008
7.041519
7.050246
7.038262
7.036944
7.032870
7.041519
7.039710
7.036944
7.042863
7.041519
7.040178
7.038262
7.036944
7.042863
7.041519
7.040178
7.028253
7.026838
7.041519
7.050246
7.048401
7.047050
7.042863
7.041519
7.040178
7.048401
7.053008
7.041519

7.3187
7.3225
7.3225
7.3212
7.3212
7.3187
7.3187
7.3187
7.3187
7.3187
7.32
7.32
7.315
7.315
7.3125
7.31
7.31
7.31
7.31
7.31
7.31
7.3075
7.3062
7.3
7.3012
7.3012
7.3
7.3
7.3
7.3
7.3
7.3
7.3
7.3
7.3
7.3
7.295
7.2925
7.2975
7.3012
7.3062
7.3087
7.3109
7.3138
7.3175
7.3187
7.3174

3.71495
3.716431
3.717914
3.722365
3.723849
3.725335
3.726821
3.728307
3.73277
3.734259
3.735484
3.736708
3.737934
3.741612
3.742838
3.744066
3.745293
3.746521
3.750208
3.751437
3.752667
3.753328
3.753989
3.755972
3.756634
3.757295
3.758618
3.760604
3.761266
3.761928
3.762591
3.763253
3.761889
3.761434
3.76098
3.760525
3.760071
3.758253
3.757799
3.757345
3.756891
3.758994
3.760274
3.761554
3.762834
3.76796
3.769242

7.190043
7.188278
7.186848
7.203248
7.212144
7.210719
7.198654
7.197211
7.203248
7.222497
7.241737
7.240123
7.217938
7.213613
7.212144
7.190043
7.167569
7.166124
7.161833
7.191441
7.190043
7.167569
7.176486
7.161833
7.181133
7.179361
7.186848
7.18256
7.181133
7.158989
7.157194
7.155763
7.151512
7.150082
7.169325
7.167569
7.166124
7.160432
7.158989
7.157194
7.176486
7.18256
7.181133
7.190043
7.177903
7.172196
7.170782

9.945463804
9.945477998
9.945488391
9.945442555
9.94545318
9.945463804
9.94556614
9.945498762
9.945530943
9.945463804
9.945474428
9.945399997
9.945410644
9.945442555
9.94545318
9.945463804
9.945477998
9.945488391
9.945442555
9.945530943
9.945463804
9.945556
9.94556614
9.945597482
9.945530943
9.94554486
9.94556614
9.945520603
9.945530943
9.945541259
9.945556
9.94556614
9.945520603
9.945530943
9.945541259
9.945633003
9.945643889
9.945530943
9.945463804
9.945477998
9.945488391
9.945520603
9.945530943
9.945541259
9.945477998
9.945442555
9.945530943

3.693923
3.695384757
3.696859359
3.701288874
3.702764472
3.70424922
3.705726809
3.707204398
3.711642137
3.713122709
3.714337041
3.715554112
3.716787544
3.720444736
3.721670996
3.722899249
3.724119313
3.72534037
3.729006526
3.730228578
3.731451624
3.732116103
3.732777121
3.734766824
3.73542162
3.736078887
3.737397885
3.739372673
3.740030935
3.740689198
3.741348455
3.742006717
3.740650418
3.740197987
3.73974655
3.739294119
3.73885714
3.737056622
3.736590734
3.736128605
3.735662723
3.737746613
3.739013016
3.740277391
3.741539444
3.746632958
3.74791147

12/6/2006
12/7/2006
12/8/2006
12/11/2006
12/13/2006
12/14/2006
12/15/2006
12/18/2006
12/19/2006
12/20/2006
12/21/2006
12/22/2006
12/26/2006
12/27/2006
12/28/2006
12/29/2006
1/2/2007
1/3/2007
1/4/2007
1/5/2007
1/8/2007
1/9/2007
1/10/2007
1/11/2007
1/12/2007
1/15/2007
1/16/2007
1/17/2007
1/18/2007
1/19/2007
1/22/2007
1/23/2007
1/24/2007
1/25/2007
1/26/2007
1/29/2007
1/30/2007
1/31/2007
2/1/2007
2/2/2007
2/6/2007
2/7/2007
2/8/2007
2/9/2007
2/12/2007
2/13/2007
2/14/2007

7.040178
7.048401
7.047050
7.032870
7.040178
7.028253
7.026838
7.032870
7.031411
7.040178
7.048401
7.047050
7.051627
7.050246
7.058540
7.036944
7.031411
7.020042
7.018115
7.016733
7.012582
7.021304
7.020042
7.018115
7.016733
7.022726
7.031411
7.040178
7.058540
7.067262
7.063153
7.071843
7.080450
7.058540
7.067262
7.063153
7.051627
7.050246
7.048401
7.047050
7.051627
7.050246
7.048401
7.047050
7.053008
7.041519
7.030110

7.318
7.3225
7.3237
7.3275
7.39
7.3262
7.3467
7.34
7.3662
7.33
7.3262
7.3362
7.3437
7.34
7.3458
7.3675
7.37
7.355
7.3575
7.3488
7.3502
7.3505
7.38
7.395
7.39
7.41
7.42
7.4
7.39
7.405
7.4045
7.45
7.455
7.455
7.455
7.455
7.46
7.455
7.455
7.46
7.455
7.455
7.46
7.4575
7.45
7.46
7.46

3.770525
3.771809
3.773092
3.776182
3.777224
3.777746
3.778267
3.779831
3.780353
3.780874
3.781396
3.781918
3.784394
3.785306
3.786218
3.78713
3.79078
3.791693
3.792606
3.793519
3.796261
3.797176
3.79809
3.798534
3.798977
3.800309
3.800753
3.801196
3.80164
3.802084
3.803417
3.803861
3.804305
3.80475
3.805534
3.807887
3.808672
3.809457
3.810242
3.811027
3.81417
3.814956
3.815742
3.816528
3.818311
3.818809
3.819307

7.138318
7.126074
7.124682
7.130787
7.138318
7.177903
7.176486
7.172196
7.160432
7.158989
7.157194
7.155763
7.160432
7.169325
7.198654
7.176486
7.170782
7.158989
7.166124
7.175069
7.160432
7.158989
7.178235
7.188278
7.176486
7.192882
7.191441
7.210719
7.209031
7.197211
7.203248
7.222497
7.210719
7.188278
7.207574
7.234303
7.222497
7.221058
7.219367
7.197211
7.222497
7.200381
7.188278
7.186848
7.192882
7.160432
7.169325

9.945541259
9.945477998
9.945488391
9.945597482
9.945541259
9.945633003
9.945643889
9.945597482
9.945608707
9.945541259
9.945477998
9.945488391
9.94545318
9.945463804
9.945399997
9.94556614
9.945608707
9.945696174
9.945710999
9.945721632
9.945753568
9.945686465
9.945696174
9.945710999
9.945721632
9.945675525
9.945608707
9.945541259
9.945399997
9.945332899
9.945364509
9.945297657
9.945231445
9.945399997
9.945332899
9.945364509
9.94545318
9.945463804
9.945477998
9.945488391
9.94545318
9.945463804
9.945477998
9.945488391
9.945442555
9.945530943
9.945618716

3.749185469
3.75044915
3.751721403
3.754782867
3.755637431
3.75634178
3.756800268
3.758374856
3.758817731
3.759441009
3.7599711
3.76046106
3.762901186
3.763818777
3.764708713
3.765552339
3.769174256
3.770125786
3.771026302
3.771959485
3.774681815
3.775590738
3.776413387
3.776811042
3.777266114
3.77853206
3.778944293
3.779443205
3.779913895
3.780311506
3.781638335
3.78194672
3.782373537
3.782815972
3.783595452
3.785934888
3.786700721
3.787495837
3.788276311
3.789042136
3.792181667
3.792963135
3.793729936
3.794518737
3.796313472
3.796779243
3.79727437

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

7.028253
7.026838
7.032870
7.031411
7.030110
7.028253
7.026838
7.032870
7.031411
7.030110
7.048401
7.047050
7.042863
7.041519
7.050246
7.047050
7.045702
7.051627
7.040178
7.048865
7.048401
7.047050
7.051627
7.040178
7.038262
7.036944
7.042863
7.031411
7.030110
7.028253
7.026838
7.012582
7.021304
7.019497
7.022726
7.001247
7.009974
6.997839
6.986417
6.992445
7.021304
6.999742
6.997839
7.016733
7.012582
7.021304
7.030110

7.45
7.455
7.465
7.455
7.45
7.46
7.46
7.45
7.4675
7.4512
7.46
7.465
7.4525
7.4512
7.455
7.45
7.455
7.46
7.46
7.46
7.45
7.455
7.452
7.45
7.45
7.46
7.45
7.4525
7.465
7.455
7.455
7.455
7.455
7.46
7.46
7.455
7.45
7.451
7.46
7.46
7.455
7.45
7.45
7.4497
7.45
7.46
7.45

3.819805
3.820304
3.821799
3.822297
3.822796
3.823295
3.823793
3.825206
3.825622
3.826037
3.826453
3.826868
3.828115
3.828531
3.828946
3.829362
3.829778
3.830609
3.830816
3.831023
3.83123
3.831438
3.832267
3.832474
3.832682
3.832889
3.833498
3.833692
3.833887
3.834081
3.834275
3.834858
3.835053
3.835247
3.836219
3.836414
3.836897
3.83738
3.837864
3.839315
3.839798
3.840282
3.840766
3.84125
3.842702
3.843186
3.84367

7.177903
7.176486
7.18256
7.170782
7.169325
7.167569
7.217938
7.244671
7.274267
7.272759
7.2816
7.259399
7.254996
7.222497
7.241737
7.240123
7.217938
7.223937
7.23285
7.221058
7.219367
7.207574
7.191441
7.179662
7.177903
7.166124
7.151512
7.160432
7.148653
7.14682
7.166124
7.161833
7.160432
7.158626
7.151512
7.150082
7.148653
7.157194
7.145402
7.161833
7.150082
7.148653
7.136447
7.135042
7.161833
7.160432
7.138318

9.945633003
9.945643889
9.945597482
9.945608707
9.945618716
9.945633003
9.945643889
9.945597482
9.945608707
9.945618716
9.945477998
9.945488391
9.945520603
9.945530943
9.945463804
9.945488391
9.945498762
9.94545318
9.945541259
9.945474428
9.945477998
9.945488391
9.94545318
9.945541259
9.945556
9.94556614
9.945520603
9.945608707
9.945618716
9.945633003
9.945643889
9.945753568
9.945686465
9.945700367
9.945675525
9.945840776
9.945773633
9.945866996
9.945954876
9.945908497
9.945686465
9.945852355
9.945866996
9.945721632
9.945753568
9.945686465
9.945618716

3.797798865
3.798280305
3.799737303
3.800261815
3.800772634
3.801239364
3.801734492
3.80316875
3.803530881
3.803991433
3.804379147
3.804777042
3.806053633
3.806471062
3.806872484
3.807300807
3.807699688
3.808511172
3.808716978
3.808922784
3.809158045
3.809350118
3.810183178
3.810394879
3.81060168
3.810778019
3.811412979
3.811598493
3.811755524
3.811977882
3.812170763
3.812750402
3.812944278
3.813122416
3.814088809
3.814297432
3.814792397
3.815269664
3.81572432
3.817166949
3.817661924
3.818157896
3.818639108
3.819121205
3.820563954
3.821015618
3.821526378

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

6.997839
7.259309
7.254870
7.251961
7.250689
7.249200
7.224580
7.243383
7.241890
7.240547
7.239091
7.244874
7.233273
7.241890
7.230405
7.228982
7.234727
7.243383
7.231820
7.240547
7.239091
7.244874
7.243383
7.221750
7.220264
7.218874
7.224580
7.213053
7.211680
7.210252
7.208765
7.214584
7.223163
7.211680
7.200111
7.198657
7.204437
7.192833
7.191540
7.179829
7.178441
7.194291
7.192833
7.181305
7.189970
7.188549
7.194291

7.4456
7.45
7.7
7.7
7.69
7.7
7.6975
7.6912
7.7012
7.71
7.71
7.685
7.6875
7.7062
7.6975
7.695
7.696
7.696
7.7
7.705
7.707
7.705
7.705
7.705
7.705
7.7012
7.7025
7.6987
7.7
7.7
7.7137
7.705
7.705
7.7062
7.7062
7.7075
7.6975
7.7062
7.7062
7.705
7.7075
7.705
7.6912
7.7
7.705
7.705
7.705

3.843133
3.842597
3.840988
3.839915
3.839379
3.838843
3.837235
3.8367
3.836164
3.835628
3.835909
3.83675
3.837031
3.837312
3.837592
3.837873
3.838715
3.838996
3.839276
3.839557
3.839838
3.836143
3.834912
3.833682
3.832452
3.831222
3.827536
3.826308
3.82508
3.823853
3.822626
3.820018
3.819863
3.819708
3.819553
3.819398
3.818933
3.818778
3.818623
3.818469
3.818314
3.817849
3.818058
3.818267
3.818477
3.818686
3.819314

7.126074
7.363088
7.410359
7.428025
7.406083
7.404578
7.410359
7.408843
7.396981
7.395738
7.394205
7.400026
7.408843
7.448724
7.416471
7.435702
7.441445
7.460659
7.448724
7.468374
7.425327
7.389651
7.367443
7.365897
7.354237
7.352717
7.379277
7.367443
7.396981
7.395738
7.414952
7.410359
7.408843
7.417677
7.395738
7.383832
7.379277
7.367443
7.376287
7.36458
7.383832
7.379277
7.367443
7.386634
7.385351
7.394205
7.379277

9.945866996
9.943855706
9.943889845
9.943912217
9.943922
9.943933451
9.944122803
9.943978189
9.943989672
9.944
9.944011198
9.943966722
9.944055944
9.943989672
9.944078002
9.944088947
9.944044762
9.943978189
9.94406712
9.944
9.944011198
9.943966722
9.943978189
9.944144569
9.944155998
9.944166688
9.944122803
9.944211459
9.944222019
9.944233002
9.944244439
9.944199684
9.944133701
9.944222019
9.944311
9.944322183
9.944277727
9.944366978
9.944376923
9.944466999
9.944477675
9.944355764
9.944366978
9.944455646
9.944388999
9.944399929
9.944355764

3.821005472
3.820459559
3.818121693
3.817055081
3.81655178
3.815989463
3.814398409
3.813885169
3.813322874
3.812764124
3.813043449
3.813953154
3.814225112
3.814449293
3.814753284
3.815039986
3.815874026
3.816153354
3.816419885
3.816684458
3.816957882
3.813290796
3.812067129
3.810844456
3.809621783
3.808410299
3.804742422
3.80353291
3.802308397
3.801088702
3.799828758
3.797261854
3.797107777
3.796950178
3.796796101
3.796638209
3.79620533
3.796025718
3.795871642
3.795722081
3.795560668
3.795105774
3.795354024
3.795535957
3.795730033
3.795937788
3.796562047

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

7.182882
7.191540
7.210252
7.218874
7.214584
7.192833
7.181305
7.179829
7.178441
7.184295
7.192833
7.191540
7.200111
7.188549
7.204437
7.213053
7.211680
7.230405
7.228982
7.224580
7.213053
7.201610
7.200111
7.198657
7.204437
7.223163
7.191540
7.260831
7.259309
7.265017
7.223163
7.241890
7.230405
7.228982
7.234727
7.223163
7.211680
7.240547
7.228982
7.204437
7.223163
7.231820
7.240547
7.239091
7.234727
7.223163
7.221750

7.705
7.705
7.705
7.705
7.705
7.701
7.7005
7.7025
7.7005
7.705
7.705
7.7
7.7005
7.7
7.7025
7.705
7.705
7.7083
7.71
7.705
7.71
7.71
7.71
7.71
7.72
7.71
7.71
7.71
7.715
7.71
7.715
7.697
7.705
7.7125
7.7075
7.71
7.71
7.71
7.71
7.71
7.71
7.705
7.6895
7.705
7.71
7.72
7.7162

3.819524
3.819733
3.819943
3.820152
3.820781
3.82099
3.82134
3.821689
3.822039
3.823088
3.823437
3.823787
3.824137
3.824487
3.825536
3.825886
3.826236
3.826822
3.827409
3.829169
3.829755
3.830342
3.830929
3.831516
3.833278
3.833866
3.834453
3.835041
3.835628
3.837311
3.837872
3.838433
3.838994
3.839555
3.841239
3.8418
3.842362
3.842924
3.843485
3.845028
3.845518
3.846009
3.846499
3.84699
3.848463
3.848953
3.849444

7.357083
7.355551
7.36458
7.363088
7.368946
7.367443
7.365897
7.354237
7.342346
7.33787
7.326007
7.334861
7.312704
7.300868
7.306799
7.346724
7.396981
7.406083
7.383832
7.379277
7.37776
7.376287
7.374966
7.37346
7.379277
7.37776
7.396981
7.416471
7.456453
7.451823
7.439931
7.428025
7.437247
7.414952
7.431111
7.419205
7.407329
7.416471
7.37346
7.368946
7.336365
7.345206
7.354237
7.331976
7.327498
7.336365
7.345206

9.944443517
9.944376923
9.944233002
9.944166688
9.944199684
9.944366978
9.944455646
9.944466999
9.944477675
9.944432648
9.944366978
9.944376923
9.944311
9.944399929
9.944277727
9.944211459
9.944222019
9.944078002
9.944088947
9.944122803
9.944211459
9.94429947
9.944311
9.944322183
9.944277727
9.944133701
9.944376923
9.943844001
9.943855706
9.943811807
9.944133701
9.943989672
9.944078002
9.944088947
9.944044762
9.944133701
9.944222019
9.944
9.944088947
9.944277727
9.944133701
9.94406712
9.944
9.944011198
9.944044762
9.944133701
9.944144569

3.796770796
3.796978551
3.7971873
3.797395055
3.798020308
3.79823981
3.798589194
3.798930242
3.799284033
3.800313565
3.800660486
3.801023095
3.801369542
3.801718928
3.802754333
3.803094897
3.803442812
3.804015616
3.804594117
3.80635834
3.806926133
3.807509634
3.808093135
3.808676636
3.810398673
3.811012628
3.811596129
3.812180624
3.812749385
3.814437092
3.814980001
3.815590754
3.816124812
3.816660339
3.818349058
3.818899334
3.819457984
3.820016634
3.82057429
3.822108092
3.822595171
3.823098023
3.823630926
3.824073179
3.825522616
3.825980115
3.826479426

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

7.220264
7.218874
7.224580
7.202943
7.201610
7.250689
7.239091
7.224580
7.223163
7.231820
7.230405
7.228982
7.224580
7.213053
7.191540
7.200111
7.188549
7.204437
7.192833
7.201610
7.189970
7.198657
7.194291
7.202943
7.201610
7.230405
7.228982
7.224580
7.213053
7.201610
7.200111
7.198657
7.204437
7.213053
7.201610
7.200111
7.471636
7.436637
7.445300
7.453725
7.452911
7.456937
7.455413
7.474037
7.483347
7.491861
7.477086

7.71
7.715
7.71
7.715
7.705
7.7
7.705
7.7087
7.71
7.7025
7.7025
7.6918
7.6798
7.6887
7.7
7.7075
7.6825
7.6975
7.695
7.6975
7.7
7.7
7.7175
7.71
7.705
7.705
7.705
7.7
7.7025
7.7025
7.715
7.685
7.7
7.71
7.705
7.705
7.7025
7.9275
7.935
7.93
7.94
7.94
7.925
7.94
7.9235
7.9362
7.945

3.849935
3.850427
3.8519
3.852379
3.852859
3.853338
3.853817
3.855256
3.855735
3.856215
3.856694
3.857174
3.858614
3.859094
3.860691
3.862289
3.863888
3.868688
3.87029
3.871892
3.873494
3.875098
3.879912
3.881518
3.883125
3.88343
3.883736
3.884653
3.884958
3.885264
3.88557
3.885876
3.886793
3.887099
3.887405
3.887711
3.888485
3.890809
3.891584
3.892359
3.893135
3.896237
3.897013
3.897789
3.898566
3.899342
3.900232

7.354237
7.352717
7.33787
7.326007
7.345206
7.354237
7.352717
7.379277
7.367443
7.365897
7.395738
7.383832
7.410359
7.398482
7.386634
7.374966
7.37346
7.410359
7.419205
7.417677
7.416471
7.446077
7.462201
7.439931
7.459075
7.447636
7.446077
7.451823
7.439931
7.448724
7.468374
7.456453
7.441445
7.429568
7.417677
7.437247
7.570624
7.545114
7.553916
7.583404
7.592973
7.586605
7.574612
7.59376
7.603369
7.612157
7.607331

9.944155998
9.944166688
9.944122803
9.944289218
9.94429947
9.943922
9.944011198
9.944122803
9.944133701
9.94406712
9.944078002
9.944088947
9.944122803
9.944211459
9.944376923
9.944311
9.944399929
9.944277727
9.944366978
9.94429947
9.944388999
9.944322183
9.944355764
9.944289218
9.94429947
9.944078002
9.944088947
9.944122803
9.944211459
9.94429947
9.944311
9.944322183
9.944277727
9.944211459
9.94429947
9.944311
9.942223033
9.942492119
9.942425513
9.942360738
9.942366996
9.942336043
9.94234776
9.942204574
9.942132998
9.942067543
9.942181133

3.826985842
3.827460113
3.828939128
3.82940047
3.829907217
3.830398171
3.83085951
3.832278975
3.832751268
3.833250634
3.833726782
3.834235643
3.835702666
3.836153419
3.837707397
3.839273621
3.840937333
3.845664222
3.847264124
3.848849154
3.850434178
3.852028629
3.856761787
3.858380578
3.85999292
3.860296103
3.86060028
3.861526745
3.861822465
3.862126643
3.862393493
3.862787262
3.863654005
3.86392831
3.864247424
3.864551601
3.865328461
3.866965933
3.86771376
3.868498958
3.869240292
3.872323253
3.873139399
3.873865727
3.874687378
3.875420579
3.876278751

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

7.505822
7.463964
7.513654
7.512086
7.536163
7.524404
7.523801
7.501974
7.517538
7.485594
7.484110
7.483347
7.481748
7.477086
7.445300
7.453725
7.473201
7.481748
7.426639
7.465368
7.463056
7.451411
7.446787
7.465368
7.474037
7.432751
7.421076
7.426639
7.453725
7.473201
7.481748
7.466936
7.463964
7.432751
7.431187
7.426639
7.435187
7.423507
7.422606
7.421076
7.436637
7.425074
7.453725
7.493362
7.481748
7.487237
7.495708

7.92
7.94
7.935
7.94
7.9425
7.94
7.93
7.9325
7.9098
7.9345
7.9425
7.9475
7.9113
7.945
7.945
7.94
7.94
7.9211
7.93
7.9275
7.9275
7.925
7.915
7.9325
7.9475
7.9325
7.9325
7.9325
7.9375
7.915
7.9475
7.925
7.93
7.9362
7.9312
7.9275
7.9262
7.9262
7.9262
7.9362
7.9112
7.9312
7.9262
7.9237
7.916
7.9287
7.9262

3.900289
3.900345
3.900402
3.900458
3.900684
3.900741
3.900797
3.900854
3.902635
3.904304
3.905974
3.907644
3.909315
3.914333
3.916007
3.917682
3.919357
3.921033
3.926066
3.926334
3.92687
3.927138
3.927942
3.92821
3.928478
3.928746
3.929014
3.929819
3.930569
3.931052
3.931534
3.932983
3.933949
3.934432
3.934915
3.936364
3.936847
3.937331
3.937814
3.938682
3.941286
3.942155
3.943024
3.943893
3.944762
3.94737
3.94824

7.595353
7.59376
7.624165
7.622542
7.636841
7.645551
7.655321
7.632927
7.62806
7.626468
7.614475
7.613767
7.612157
7.617717
7.595353
7.583404
7.592973
7.59139
7.586605
7.595353
7.603369
7.612157
7.617717
7.636841
7.635192
7.643312
7.641704
7.626468
7.633588
7.634564
7.612157
7.617717
7.614475
7.613767
7.612157
7.596946
7.584982
7.583404
7.582617
7.581007
7.57622
7.574612
7.573048
7.561826
7.560242
7.565837
7.553916

9.941960213
9.942282017
9.941900003
9.941912057
9.941726964
9.941817361
9.941821996
9.941989795
9.941870144
9.942115723
9.942127132
9.942132998
9.942145291
9.942181133
9.942425513
9.942360738
9.942211001
9.942145291
9.94256899
9.942271223
9.942288998
9.942378529
9.94241408
9.942271223
9.942204574
9.942521996
9.942611762
9.94256899
9.942360738
9.942211001
9.942145291
9.942259168
9.942282017
9.942521996
9.942534021
9.94256899
9.942503267
9.942593071
9.942599998
9.942611762
9.942492119
9.942581022
9.942360738
9.942056003
9.942145291
9.942103092
9.942037967

3.876410312
3.876406039
3.876477672
3.876518346
3.876735467
3.876799609
3.876885233
3.876934392
3.878772533
3.880357238
3.881992988
3.883637725
3.885407183
3.89029315
3.891956869
3.893636631
3.89530135
3.897023998
3.901999335
3.902273234
3.902805949
3.903079849
3.903909102
3.904122648
3.904343733
3.904655361
3.904921718
3.905721782
3.906452084
3.907000073
3.907380959
3.908889042
3.909834013
3.910295311
3.910790463
3.912241769
3.912725741
3.913206776
3.913686817
3.914519239
3.917182964
3.917986076
3.918864895
3.919736145
3.920623159
3.923176685
3.924048936

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

7.504257
7.483347
7.491861
7.477086
7.445300
7.504257
7.483347
7.491861
7.465368
7.514331
7.473201
7.481748
7.456937
7.445300
7.474037
7.493362
7.481748
7.466936
7.505822
7.504257
7.501974
7.500442
7.495708
7.494183
7.502693
7.493362
7.491861
7.487237
7.475481
7.484110
7.463056
7.471636
7.456937
7.485594
7.484110
7.503508
7.481748
7.465368
7.494994
7.497236
7.495708
7.494183
7.473201
7.481748
7.477086
7.435187
7.443653

7.9163
7.93
7.935
7.935
7.925
7.915
7.9125
7.9163
7.9295
7.915
7.9245
7.93
7.925
7.93
7.9118
7.9275
7.9275
7.9375
7.94
7.9275
7.94
7.935
7.9325
7.935
7.935
7.9118
7.935
7.925
7.925
7.9362
7.9175
7.9275
7.9275
7.935
7.9325
7.9375
7.9093
7.9375
7.9275
7.9312
7.9425
7.9375
7.9375
7.945
7.93
7.9425
7.9308

3.94911
3.94998
3.950851
3.952874
3.953549
3.954224
3.954899
3.955575
3.958277
3.958952
3.959628
3.960304
3.961782
3.961908
3.962033
3.962159
3.962285
3.962662
3.962787
3.962913
3.963039
3.963164
3.963541
3.963898
3.964254
3.964611
3.964968
3.966038
3.966395
3.966751
3.967108
3.967465
3.968536
3.969314
3.970092
3.97087
3.971649
3.974764
3.975543
3.979441
3.980222
3.981407
3.982592
3.983778
3.987338
3.988525
3.989713

7.552293
7.551431
7.549861
7.545114
7.543548
7.541938
7.53948
7.527516
7.531584
7.530033
7.520291
7.51872
7.514012
7.502078
7.490172
7.489156
7.487584
7.493295
7.502078
7.510877
7.509898
7.497963
7.503632
7.533179
7.500524
7.499506
7.508341
7.503632
7.460659
7.490172
7.478765
7.508341
7.514012
7.512444
7.500524
7.489156
7.477207
7.481346
7.469919
7.472536
7.470981
7.47982
7.489156
7.497963
7.503632
7.512444
7.52123

9.941972244
9.942132998
9.942067543
9.942181133
9.942425513
9.941972244
9.942132998
9.942067543
9.942271223
9.941894798
9.942211001
9.942145291
9.942336043
9.942425513
9.942204574
9.942056003
9.942145291
9.942259168
9.941960213
9.941972244
9.941989795
9.942001573
9.942037967
9.942049691
9.941984268
9.942056003
9.942067543
9.942103092
9.942193472
9.942127132
9.942288998
9.942223033
9.942336043
9.942115723
9.942127132
9.941978002
9.942145291
9.942271223
9.942043456
9.94202622
9.942037967
9.942049691
9.942211001
9.942145291
9.942181133
9.942503267
9.942438176

3.924943642
3.925766743
3.926617227
3.928627819
3.929329052
3.930030297
3.930708763
3.93136908
3.934014403
3.934729369
3.935372333
3.936027457
3.937511616
3.937621625
3.937801259
3.937878696
3.938003924
3.93834817
3.938464792
3.938628076
3.938715245
3.938854702
3.939237002
3.9395842
3.939938016
3.940363492
3.940647636
3.941741543
3.942096356
3.942416043
3.942827847
3.943152181
3.944216618
3.944966979
3.945747832
3.946505808
3.947366076
3.950375915
3.951180678
3.955043479
3.955785137
3.956978156
3.958155885
3.959311654
3.96289574
3.96403716
3.965253729

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

7.512086
7.510519
7.505822
7.484110
7.492663
7.493362
7.491861
7.487237
7.505822
7.494183
7.473201
7.532313
7.537688
7.465368
7.474037
7.503508
7.501974
7.466936
7.495708
7.505046
7.501974
7.466936
7.485594
7.484110
7.493362
7.501974
7.517538
7.526049
7.524404
7.473201
7.471636
7.466936
7.495708
7.504257
7.503508
7.501974
7.507387
7.485594
7.484110
7.483347
7.481748
7.487237
7.465368
7.474037
7.503508
7.512086
7.507387

7.95
7.955
7.9325
7.9375
7.9311
7.915
7.935
7.9286
7.9337
7.9375
7.94
7.95
7.935
7.9375
7.9387
7.9375
7.945
7.9211
7.9175
7.93
7.93
7.9312
7.93
7.945
7.94
7.9312
7.935
7.935
7.9325
7.92
7.935
7.945
7.94
7.935
7.925
7.9262
7.9275
7.925
7.9231
7.93
7.945
7.918
7.9278
7.9277
7.925
7.9338
7.9188

3.990901
3.992089
3.995656
3.996846
3.998036
3.999226
3.999751
4.001327
4.001853
4.002378
4.002904
4.003429
4.005007
4.005533
4.006059
4.006585
4.007111
4.007582
4.007739
4.007896
4.00821
4.008681
4.008838
4.008996
4.009153
4.00931
4.01022
4.010597
4.010974
4.011351
4.011728
4.012858
4.013236
4.013613
4.01399
4.014367
4.014457
4.013792
4.013128
4.012464
4.0118
4.009809
4.009145
4.008482
4.007819
4.007155
4.005166

7.520291
7.51872
7.524393
7.543548
7.541938
7.530684
7.5291
7.534732
7.543548
7.541938
7.551431
7.549861
7.555497
7.553916
7.562692
7.572221
7.570624
7.565837
7.574612
7.594597
7.59139
7.586605
7.574612
7.573048
7.572221
7.581007
7.586605
7.605724
7.604118
7.613767
7.581007
7.586605
7.584982
7.59376
7.624165
7.612157
7.607331
7.626468
7.624833
7.613767
7.622542
7.607331
7.616096
7.624833
7.624165
7.632927
7.690302

9.941912057
9.941924103
9.941960213
9.942127132
9.942061377
9.942056003
9.942067543
9.942103092
9.941960213
9.942049691
9.942211001
9.941756561
9.941715241
9.942271223
9.942204574
9.941978002
9.941989795
9.942259168
9.942037967
9.941966178
9.941989795
9.942259168
9.942115723
9.942127132
9.942056003
9.941989795
9.941870144
9.941804715
9.941817361
9.942211001
9.942223033
9.942259168
9.942037967
9.941972244
9.941978002
9.941989795
9.941948181
9.942115723
9.942127132
9.942132998
9.942145291
9.942103092
9.942271223
9.942204574
9.941978002
9.941912057
9.941948181

3.966375578
3.967540943
3.971155076
3.972322426
3.973524783
3.974756955
3.975217284
3.976803291
3.977310388
3.977820483
3.978335568
3.978826589
3.980441045
3.980956125
3.981475204
3.98200167
3.982501354
3.983043047
3.98321017
3.98332772
3.983639795
3.984104212
3.984263945
3.984374777
3.984546213
3.984729356
3.985622069
3.985996757
3.986379148
3.986792359
3.987120819
3.988213059
3.988604153
3.988994257
3.989399783
3.989770772
3.989856212
3.989202996
3.988548922
3.987867718
3.987161557
3.985265961
3.98457584
3.983917211
3.983266587
3.982579564
3.980648918

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

7.505822
7.544552
7.543963
7.522200
7.517538
7.586577
7.595089
7.655325
7.694145
7.769991
7.778465
7.766707
7.797027
7.805428
7.810458
7.768347
7.736477
7.807178
7.795310
7.800303
7.758230
7.756631
7.918455
7.916728
7.921564
7.929921
7.988757
8.019728
8.109019
8.063161
7.990638
8.049402
8.090550
8.088775
8.042845
8.051202
8.059482
8.029882
8.119141
8.123811
8.121892
8.120132
8.090550
8.200123
8.214794
8.202711
8.190868

7.9188
7.925
7.9225
7.9387
7.9275
7.925
7.9225
7.9275
7.9475
8.16
8.175
8.21
8.2
8.2037
8.194
8.175
8.175
8.19
8.1635
8.185
8.175
8.165
8.165
8.155
8.19
8.185
8.205
8.2325
8.21
8.44
8.43
8.455
8.43
8.425
8.445
8.4325
8.4375
8.44
8.44
8.435
8.45
8.45
8.4675
8.485
8.45
8.45
8.47

4.004504
4.004964
4.005424
4.005885
4.007267
4.007727
4.008188
4.008649
4.00911
4.010492
4.010953
4.011414
4.012176
4.012937
4.015222
4.015984
4.016746
4.017509
4.018271
4.020559
4.021322
4.022085
4.022849
4.023077
4.023761
4.02399
4.024218
4.024446
4.024674
4.025359
4.025588
4.025816
4.026044
4.026273
4.02916
4.030123
4.031086
4.03205
4.033013
4.035906
4.03687
4.037835
4.0388
4.039765
4.042401
4.043106
4.043811

7.730175
7.73885
7.76967
7.76798
7.773348
7.782026
7.780354
7.780035
7.851134
7.887536
8.041556
8.050168
8.019317
8.038356
8.053774
8.103921
8.060547
8.060955
8.059169
8.064139
8.103921
8.102068
8.102642
8.100801
8.136921
8.22862
8.205951
8.217204
8.277833
8.282517
8.270231
8.278712
8.290178
8.288252
8.292935
8.322213
8.330711
8.363138
8.361195
8.365796
8.395071
8.382679
8.373575
8.361195
8.355374
8.33262
8.320319

9.941960213
9.941662475
9.941667003
9.941834304
9.941870144
9.941339427
9.941273997
9.940811003
9.940512642
9.939929761
9.939864642
9.939954997
9.939722004
9.939657448
9.939618797
9.939942394
9.94018731
9.939644001
9.939735198
9.93969683
9.94002014
9.940032428
9.938789003
9.938802271
9.938765117
9.938700912
9.938248912
9.938010998
9.937325143
9.937677372
9.938234462
9.937783058
9.937466998
9.937480632
9.937833425
9.937769232
9.937705631
9.937932999
9.937247401
9.937211533
9.937226272
9.93723979
9.937466998
9.93662546
9.936512796
9.936605586
9.936696535

3.97999097
3.980429077
3.980893953
3.981302272
3.982710272
3.983175151
3.983641025
3.984083803
3.984480377
3.985199269
3.985611156
3.985961422
3.986749398
3.987494173
3.989794596
3.990610369
3.991367555
3.992079454
3.992918408
3.995125587
3.995914643
3.996703711
3.99746289
3.997720348
3.998291881
3.998534883
3.998699632
3.998841198
3.999137287
3.999107084
3.999365494
3.999514747
3.999818523
4.000061486
4.00286783
4.003863218
4.004804471
4.005754447
4.006711167
4.009600791
4.010512024
4.011470723
4.012375166
4.013279584
4.01600691
4.016707307
4.01734562

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

8.181692
8.210247
8.255133
8.243203
8.211032
8.252662
8.260866
8.255133
8.202711
8.200950
8.202006
8.230494
8.245124
8.233080
8.221115
8.272848
8.270991
8.204633
8.202711
8.211032
8.262820
8.260866
8.204633
8.231197
8.252662
8.250742
8.234963
8.202711
8.241280
8.232347
8.250742
8.214794
8.132014
8.130213
8.222190
8.230494
8.214794
8.081565
7.978678
7.979243
7.926848
7.962040
7.899722
7.978678
7.726108
7.724493
7.699368

8.475
8.455
8.665
8.66
8.69
8.685
8.675
8.6775
8.675
8.65
8.645
8.66
8.66
8.665
8.66
8.66
8.66
8.66
8.665
8.655
8.66
8.665
8.66
8.655
8.65
8.65
8.66
8.66
8.66
8.6725
8.68
8.655
8.655
8.67
8.68
8.665
8.67
8.6725
8.665
8.67
8.66
8.68
8.68
8.66
8.66
8.655
8.6925

4.044517
4.045222
4.047339
4.048045
4.048751
4.049457
4.050163
4.052283
4.053063
4.053843
4.054624
4.055404
4.057748
4.058529
4.05931
4.060092
4.060874
4.06322
4.064002
4.064785
4.065527
4.06627
4.068499
4.069985
4.070728
4.071472
4.073704
4.074448
4.075192
4.075936
4.077123
4.080687
4.081875
4.083064
4.084253
4.085443
4.089013
4.090204
4.091395
4.092587
4.093779
4.095499
4.096072
4.096646
4.097219
4.097793
4.099515

8.331872
8.30909
8.313732
8.322213
8.320319
8.331872
8.340352
8.344952
8.33262
8.320319
8.30057
8.30909
8.313732
8.311807
8.309928
8.311004
8.30909
8.313732
8.322213
8.320319
8.321438
8.31951
8.344952
8.351497
8.342266
8.329931
8.313732
8.33262
8.309928
8.30909
8.307177
8.29104
8.278712
8.266414
8.267415
8.286325
8.280635
8.226769
8.141775
8.123448
8.100801
8.105731
8.051949
8.060547
8.060955
8.059169
8.043367

9.936767003
9.936547714
9.936203029
9.936294638
9.936541685
9.936222003
9.936159006
9.936203029
9.936605586
9.936619109
9.936611
9.936392231
9.936279887
9.936372373
9.936464255
9.936067
9.936081259
9.936590826
9.936605586
9.936541685
9.936144002
9.936159006
9.936590826
9.936386833
9.936222003
9.936236747
9.936357914
9.936605586
9.936309405
9.936378002
9.936236747
9.936512796
9.937148531
9.937162364
9.936456
9.936392231
9.936512796
9.937536011
9.93832634
9.938322
9.938724521
9.938454157
9.938932928
9.93832634
9.940266996
9.940279408
9.940472501

4.018031476
4.018793964
4.020244784
4.02096159
4.021569658
4.022286455
4.023018798
4.025116816
4.025899362
4.026751908
4.027543247
4.028271354
4.030599672
4.031359874
4.032151221
4.032927989
4.033704758
4.036035062
4.036796236
4.037605188
4.038326627
4.039049053
4.041278743
4.042770417
4.043524069
4.044263097
4.046448919
4.047187941
4.047926963
4.048626887
4.049782469
4.053400857
4.054580913
4.055714962
4.056864656
4.058093703
4.061624115
4.06279929
4.064005858
4.065174175
4.066389607
4.068035242
4.0686044
4.069237425
4.069806592
4.070392475
4.071984988

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

7.657225
7.474037
7.493362
7.441299
7.466936
7.223163
7.453725
7.604716
7.370519
7.214584
7.102010
7.292409
7.473201
7.410964
7.487237
7.081951
7.282338
7.635029
7.603110
7.596692
7.857569
7.908303
7.906609
7.901403
7.778465
7.968598
7.997686
8.076779
8.071444
8.099970
8.098132
8.098897
8.097091
8.152257
8.120132
8.098132
7.999420
8.164145
8.091686
8.160457
8.202006
8.139386
8.073168
8.111770
8.143012
8.149508
8.022681

8.7125
8.68
8.685
8.685
8.685
8.7
8.675
8.6575
8.6975
8.73
8.74
8.725
8.73
8.715
8.735
8.75
8.72
8.7475
8.72
8.745
8.72
8.74
8.755
8.7275
8.765
8.72
8.73
8.73
8.72
8.77
8.8
8.745
8.77
8.7875
8.7325
8.74
8.77
8.745
8.75
8.7525
8.75
8.715
8.7375
8.705
8.725
8.74
8.7061

4.100089
4.100663
4.101237
4.101812
4.104878
4.106125
4.107371
4.108619
4.109866
4.113612
4.114861
4.116111
4.117361
4.118611
4.122364
4.122848
4.123331
4.123815
4.124298
4.126233
4.126717
4.127201
4.127685
4.129137
4.129621
4.132208
4.134797
4.137388
4.14517
4.147767
4.150366
4.152967
4.155569
4.163385
4.165994
4.168604
4.169177
4.171471
4.172045
4.172619
4.173192
4.173766
4.175488
4.176063
4.176637
4.178395
4.181946

8.051949
8.351497
8.165108
8.194505
8.095322
8.010423
8.008612
7.946482
7.851134
7.877137
7.802787
7.801087
7.790442
7.799159
7.825236
7.833933
7.863341
7.936067
7.892724
7.885809
8.185179
8.113025
8.12162
8.074547
8.103921
8.11245
8.123448
8.225749
8.2201
8.18706
8.216381
8.217204
8.225749
8.2201
8.249425
8.247544
8.248452
8.251306
8.239022
8.216381
8.196389
8.173678
8.157701
8.166261
8.166951
8.163265
8.157701

9.9407964
9.942204574
9.942056003
9.942456274
9.942259168
9.944133701
9.942360738
9.941199998
9.943000498
9.944199684
9.94506559
9.94360115
9.942211001
9.942689511
9.942103092
9.945219898
9.9436786
9.940967
9.941212343
9.941261675
9.939256803
9.938867
9.938880015
9.938920013
9.939864642
9.938403777
9.93818032
9.937572772
9.93761375
9.937394646
9.937408763
9.937402887
9.937416758
9.936993061
9.93723979
9.937408763
9.938167
9.936901761
9.937458273
9.936930085
9.936611
9.937091912
9.937600508
9.937304014
9.937064064
9.937014174
9.937988314

4.072492209
4.073164613
4.073719028
4.07429017
4.077335598
4.078526968
4.07984339
4.081138202
4.082250708
4.08586895
4.087077952
4.088366888
4.089592666
4.090881641
4.094546109
4.09497939
4.095554042
4.095947764
4.096514528
4.098357339
4.098917232
4.099334634
4.099767859
4.101297167
4.101659079
4.104371242
4.106911074
4.1094846
4.117245923
4.119666298
4.122152159
4.124910732
4.127415441
4.135122586
4.137889683
4.140458086
4.140931248
4.143289724
4.143843841
4.144405956
4.144983087
4.145665299
4.147303616
4.147978879
4.14848492
4.150182978
4.153818785

12/30/2008
12/31/2008
1/2/2009
1/5/2009
1/6/2009
1/7/2009
1/8/2009
1/9/2009
1/12/2009
1/13/2009
1/14/2009
1/15/2009
1/16/2009
1/19/2009
1/20/2009
1/21/2009
1/22/2009
1/23/2009
1/26/2009
1/27/2009
1/28/2009
1/29/2009
1/30/2009
2/3/2009
2/4/2009
2/5/2009
2/6/2009
2/9/2009
2/10/2009
2/11/2009
2/12/2009
2/13/2009
2/16/2009
2/17/2009
2/18/2009
2/19/2009
2/20/2009
2/23/2009
2/24/2009
2/25/2009
2/26/2009
2/27/2009
3/2/2009
3/3/2009
3/4/2009
3/5/2009
3/6/2009

8.091686
8.112702
8.058411
8.093485
7.909841
7.897881
7.898281
7.886372
7.820613
7.758230
7.696008
7.695790
7.694145
7.638753
7.435187
7.484110
7.452911
7.441299
7.416489
7.394737
7.463964
7.291128
7.299747
7.435187
7.474037
7.554110
7.491861
7.487237
7.465368
7.615239
7.554110
7.491861
7.487237
7.283668
7.262031
7.230405
7.410964
7.406340
7.263604
7.383218
7.452911
7.451411
7.446787
7.384625
7.443653
7.452911
7.441299

8.6835
8.6886
8.7018
8.7075
8.7
8.7
8.69
8.685
8.665
8.645
8.636
8.6125
8.585
8.1875
8.16
8.155
8.15
8.1325
8.1368
8.13
8.1255
8.1
8.105
8.1
8.075
8.0375
8.01
7.97
7.975
7.945
7.935
7.935
7.9093
7.885
7.84
7.835
7.8
7.915
7.89
7.92
7.91
7.9085
7.925
7.93
7.915
7.9
7.895

4.183131
4.184316
4.186687
4.190246
4.191433
4.19262
4.193808
4.194996
4.197682
4.198431
4.19918
4.19993
4.200679
4.202928
4.203678
4.204428
4.205179
4.205929
4.207823
4.208215
4.208608
4.209
4.209393
4.210963
4.211356
4.211749
4.212141
4.21332
4.213713
4.213424
4.213135
4.212846
4.211978
4.211689
4.2114
4.211111
4.210822
4.209956
4.209667
4.209378
4.209931
4.210484
4.212143
4.212696
4.21325
4.213803
4.214357

8.145465
8.166951
8.132031
8.084955
8.166261
8.081306
8.069576
7.88061
7.875424
7.759623
7.757936
7.74886
7.674472
7.617717
7.408843
7.386634
7.343853
7.300868
7.306799
7.28458
7.30383
7.302363
7.300868
7.305293
7.314173
7.312704
7.321606
7.317127
7.346724
7.345206
7.343853
7.300868
7.296429
7.28458
7.252077
7.219367
7.37346
7.400026
7.419205
7.448724
7.478765
7.487584
7.57622
7.564242
7.573048
7.541078
7.51872

9.937458273
9.937296856
9.937713858
9.937444455
9.938855183
9.938947072
9.938943999
9.939035498
9.939540765
9.94002014
9.940498324
9.9405
9.940512642
9.940938377
9.942503267
9.942127132
9.942366996
9.942456274
9.94264703
9.94281428
9.942282017
9.943611002
9.943544719
9.942503267
9.942204574
9.941589
9.942067543
9.942103092
9.942271223
9.941119113
9.941589
9.942067543
9.942103092
9.943668372
9.943834772
9.944078002
9.942689511
9.942725065
9.943822674
9.942902852
9.942366996
9.942378529
9.94241408
9.942892033
9.942438176
9.942366996
9.942456274

4.155068361
4.156229035
4.158541712
4.162058459
4.163261597
4.164440618
4.165652815
4.166848935
4.169581338
4.170389763
4.171162763
4.171983505
4.172816179
4.17633288
4.177166914
4.177928329
4.178690744
4.179492549
4.181360747
4.18177226
4.182177336
4.182649309
4.183023683
4.18460002
4.185071426
4.185583291
4.186061835
4.187363002
4.187737396
4.187547284
4.187292427
4.1870052
4.186225688
4.186017087
4.185875462
4.185604392
4.185430389
4.184197615
4.18399124
4.183606981
4.18418894
4.184743411
4.186338872
4.186872302
4.18747146
4.188069639
4.188636445

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

7.436637
7.374512
7.332694
7.390741
7.369026
7.191540
7.230368
7.210252
6.784346
6.719971
6.567388
6.556236
6.492564
6.511647
6.497978
6.416194
6.415051
6.280516
6.269341
6.245950
6.254931
6.241222
6.195434
6.063416
6.062359
6.068537
5.996851
5.993856
5.861854
5.800452
5.806159
5.795078
5.792331
5.730977
5.740138
5.745576
5.751973
5.539589
5.538629
5.513543
5.482451
5.479947
5.358333
5.397783
5.352245
5.250595
5.258319

7.905
7.9
7.91
7.9
7.895
7.875
7.8275
7.815
7.76
7.2
7.185
7.175
7.17
7.135
7.13
7.15
7.12
7.085
7.045
7.025
6.9775
6.95
6.915
6.88
6.84
6.78
6.725
6.495
6.44
6.4161
6.365
6.34
6.325
6.3012
6.275
6.2475
6.21
6.195
6.15
6.115
6.0475
6.005
5.96
5.925
5.85
5.7921
5.656

4.216018
4.216571
4.217141
4.21771
4.218279
4.220557
4.221126
4.221696
4.222266
4.223975
4.224546
4.225116
4.225931
4.226747
4.229195
4.230011
4.230828
4.231645
4.232461
4.234913
4.23573
4.236548
4.240957
4.241882
4.242807
4.243732
4.244657
4.247435
4.248361
4.249287
4.250214
4.251141
4.252876
4.25328
4.253684
4.254088
4.255704
4.256109
4.256513
4.256917
4.257322
4.258378
4.258625
4.258872
4.259119
4.259366
4.260107

7.503632
7.450295
7.438375
7.406083
7.321606
7.294936
7.252077
7.219367
6.690051
6.624392
6.530328
6.508495
6.494909
6.493737
6.459279
6.33444
6.28182
6.247103
6.194466
6.150068
6.159333
6.145004
6.07797
6.035797
6.055341
6.082096
5.905931
5.903026
5.747855
5.695558
5.700984
5.700086
5.738479
5.696498
5.685292
5.680427
5.687103
5.47057
5.459484
5.464443
5.422526
5.399537
5.36796
5.356919
5.330875
5.26849
5.245653

9.942492119
9.942969794
9.943291357
9.942845006
9.943011978
9.944376923
9.944078287
9.944233002
9.94750984
9.948005317
9.949179903
9.949265762
9.949756001
9.949609067
9.949714314
9.950344071
9.950352872
9.951388999
9.951475074
9.951655246
9.951586068
9.951691665
9.952044373
9.953061459
9.953069604
9.953022003
9.953574365
9.953597444
9.954614724
9.955087992
9.955044002
9.955129416
9.95515059
9.955623539
9.955552919
9.955510998
9.955461686
9.957099149
9.957106552
9.957299999
9.95753977
9.957559081
9.958497044
9.958192762
9.958544003
9.959328134
9.959268547

4.190254916
4.190820735
4.191354854
4.191952779
4.192534509
4.194863461
4.195583057
4.196190157
4.196935165
4.200452466
4.201069026
4.201668356
4.202495086
4.203420352
4.205871108
4.206617532
4.207527647
4.20845408
4.209395849
4.211899648
4.212867005
4.213770231
4.218269739
4.219304035
4.220354713
4.221470777
4.22257061
4.226086221
4.227187488
4.228187078
4.229276731
4.230281014
4.232056633
4.23253662
4.233024489
4.233516637
4.235247753
4.235699986
4.236249606
4.236766468
4.237390961
4.23858147
4.238974996
4.239335728
4.239827784
4.240263753
4.241448397

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

5.197130
5.196523
5.180749
5.169969
5.177812
5.116619
5.116000
5.100137
5.099429
5.097313
5.086528
5.075659
5.080050
5.089352
5.087195
5.096611
5.116000
5.100137
5.089352
5.097313
5.026035
5.005190
5.009428
4.766982
4.755026
4.724268
4.733581
4.717302
4.716626
4.724836
4.724268
4.723541
4.707199
4.706555
4.704760
4.673880
4.663306
4.616546
4.615925
4.614200
4.553277
4.552558
4.556074
4.555512
4.533611
4.523050
4.512409

5.64
5.615
5.57
5.55
5.5116
5.4869
5.455
5.43
5.435
5.435
5.4106
5.41
5.39
5.38
5.37
5.36
5.355
5.32
5.31
5.295
5.285
5.25
5.225
5.2037
5.125
5.12
5.115
5.1113
5.12
5.085
5.085
5.0665
5.065
5.045
5.03
5.005
4.95
4.9228
4.9
4.875
4.855
4.835
4.855
4.87
4.845
4.87
4.88

4.260354
4.260601
4.260849
4.261096
4.261837
4.260923
4.260009
4.259095
4.258181
4.255441
4.254528
4.253615
4.252702
4.25179
4.249053
4.248142
4.24723
4.247278
4.247327
4.247471
4.247519
4.247567
4.247616
4.247664
4.247808
4.247856
4.247905
4.247953
4.248334
4.249477
4.249858
4.250239
4.25062
4.251001
4.252145
4.252526
4.252907
4.253289
4.25367
4.254361
4.254591
4.254821
4.255052
4.255282
4.255973
4.256204
4.256434

5.121922
5.110936
5.084502
5.063291
5.091882
5.101421
5.100698
5.125577
5.114571
5.122627
5.091171
5.090461
5.105038
5.104314
5.122627
5.152634
5.162175
5.125577
5.083802
5.081663
5.01948
5.018771
5.022986
4.827569
4.825627
4.835218
4.824334
4.817962
4.817326
4.825627
4.824981
4.81411
4.787243
4.786602
4.784679
4.712451
4.711853
4.70532
4.704692
4.651726
4.610206
4.630074
4.623391
4.622816
4.631246
4.63066
4.630074

9.959740615
9.959745298
9.959867
9.959950174
9.959889661
9.960361818
9.960366595
9.960488999
9.960494462
9.96051079
9.960594013
9.960677886
9.960644001
9.960572221
9.960588866
9.960516207
9.960366595
9.960488999
9.960572221
9.96051079
9.961060835
9.961221705
9.961188998
9.963060432
9.963152739
9.963390213
9.963318309
9.963443998
9.963449217
9.963385828
9.963390213
9.963395827
9.963522004
9.963526976
9.963540836
9.963779271
9.963860919
9.964221997
9.964226793
9.964240114
9.964710599
9.964716151
9.964688997
9.964693338
9.964862481
9.964944047
9.965026231

4.24174687
4.242074916
4.242469679
4.242781327
4.243645341
4.242816404
4.24201109
4.24118307
4.240256494
4.237528027
4.236698935
4.23579173
4.234948156
4.234072758
4.231379936
4.230505493
4.229613659
4.229776126
4.229857688
4.230050243
4.230130812
4.230293302
4.230424027
4.230541635
4.230942991
4.231007189
4.231072384
4.231132322
4.231483293
4.232736527
4.233116026
4.233556201
4.233940626
4.234385741
4.235574491
4.236036053
4.236596105
4.237065934
4.237520339
4.238290814
4.23858563
4.238880455
4.239044895
4.239224759
4.239995284
4.24014328
4.240339556

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

4.515805
4.515239
4.523651
4.502900
4.502372
4.505706
4.505171
4.503430
4.502900
4.502372
4.495607
4.495104
4.503430
4.492825
4.472262
4.475539
4.454835
4.463291
4.472675
4.462061
4.475539
4.485036
4.483360
4.472675
4.472262
4.465441
4.464902
4.473250
4.472675
4.472262
4.475539
4.464902
4.473250
4.472675
4.472262
4.495607
4.485036
4.483360
4.512975
4.495607
4.495104
4.473250
4.462758
4.472262
4.475539
4.474969
4.493471

4.889
4.88
4.8905
4.9
4.8968
4.885
4.885
4.895
4.9105
4.8865
4.89
4.9001
4.895
4.9008
4.9
4.8755
4.8655
4.867
4.895
4.885
4.905
4.8975
4.895
4.8725
4.855
4.8882
4.8985
4.9
4.88
4.9053
4.905
4.885
4.9
4.91
4.9258
4.9225
4.91
4.885
4.894
4.9163
4.905
4.9325
4.915
4.915
4.928
4.9375
4.905

4.256664
4.256895
4.258192
4.258726
4.25926
4.259794
4.260327
4.261929
4.262464
4.262998
4.263532
4.264066
4.26567
4.265843
4.266017
4.266191
4.266365
4.266886
4.26706
4.267234
4.267408
4.267581
4.268103
4.268277
4.268571
4.268866
4.26916
4.270043
4.270338
4.270632
4.270927
4.271221
4.272105
4.2724
4.272694
4.272989
4.27355
4.275232
4.275793
4.276915
4.277477
4.279161
4.279722
4.280284
4.280846
4.281407
4.284776

4.633636
4.653515
4.661924
4.640887
4.630074
4.623391
4.622816
4.641486
4.63066
4.640289
4.633636
4.633048
4.610811
4.579573
4.589174
4.572258
4.58189
4.590378
4.589798
4.568749
4.58246
4.58189
4.580141
4.559124
4.558537
4.562017
4.56143
4.559711
4.559124
4.568749
4.58246
4.58189
4.569905
4.569348
4.558537
4.58246
4.58189
4.600573
4.59998
4.613188
4.612583
4.610811
4.640887
4.640289
4.623391
4.622816
4.62105

9.965000002
9.965004374
9.964939405
9.965099674
9.965103752
9.965078002
9.965082134
9.965095581
9.965099674
9.965103752
9.965156003
9.965159888
9.965095581
9.96517749
9.965336315
9.965311004
9.965470922
9.965405607
9.965333125
9.965415108
9.965311004
9.96523765
9.965250595
9.965333125
9.965336315
9.965389
9.965393164
9.965328684
9.965333125
9.965336315
9.965311004
9.965393164
9.965328684
9.965333125
9.965336315
9.965156003
9.96523765
9.965250595
9.96502186
9.965156003
9.965159888
9.965328684
9.965409724
9.965336315
9.965311004
9.965315406
9.965172501

4.240539114
4.240798813
4.242056396
4.242557143
4.243099636
4.24367041
4.244201393
4.245764431
4.246246405
4.246857347
4.247377806
4.24787654
4.249491243
4.249644488
4.249820462
4.250074481
4.250280757
4.250794852
4.250875971
4.251082249
4.251189711
4.251386759
4.251915015
4.252162485
4.252513038
4.252697528
4.252956472
4.253831177
4.254190982
4.25440047
4.254695337
4.255054158
4.255885348
4.25614625
4.256387025
4.256691783
4.257291875
4.259049976
4.259579149
4.260623276
4.261220444
4.262807214
4.263423878
4.263983738
4.264500643
4.265028107
4.268491704

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

4.472675
4.502372
4.525905
4.485036
4.453181
4.482750
4.562760
4.505706
4.515239
4.483360
4.563195
4.462061
4.505706
4.505171
4.513541
4.512975
4.512409
4.515805
4.525307
4.523651
4.512975
4.512409
4.515805
4.515239
4.492825
4.502372
4.515805
4.515239
4.513541
4.512975
4.512409
4.515805
4.515239
4.512975
4.512409
4.495607
4.495104
4.503430
4.492825
4.492335
4.485638
4.485036
4.493471
4.502900
4.532483
4.536004
4.535375

4.9263
4.93
4.9349
4.94
4.94
4.91
4.915
4.9225
4.92
4.9275
4.9423
4.9402
4.94
4.915
4.895
4.91
4.9186
4.895
4.9198
4.9367
4.9333
4.91
4.9389
4.9513
4.935
4.9316
4.9295
4.91
4.934
4.936
4.92
4.9385
4.92
4.92
4.915
4.8975
4.9376
4.955
4.9725
4.94
4.925
4.93
4.945
4.94
4.945
4.97
4.95

4.285899
4.287023
4.288147
4.289271
4.292646
4.293771
4.294897
4.296023
4.297149
4.298377
4.298427
4.298477
4.298527
4.298578
4.298728
4.298779
4.298829
4.298879
4.29893
4.299959
4.300888
4.301818
4.302748
4.303678
4.307399
4.30833
4.309261
4.310192
4.312988
4.31392
4.313618
4.313316
4.313015
4.311808
4.311507
4.311205
4.310904
4.309999
4.309698
4.309396
4.310902
4.312409
4.316933
4.318441
4.319951
4.321461
4.322971

4.661344
4.660721
4.643881
4.643282
4.641486
4.63066
4.630074
4.643881
4.643282
4.641486
4.640887
4.630074
4.623391
4.633048
4.631246
4.620433
4.609645
4.613188
4.612583
4.610811
4.63066
4.619859
4.623391
4.622816
4.620433
4.609645
4.613188
4.602352
4.600573
4.610206
4.619859
4.613188
4.622816
4.59998
4.599431
4.602945
4.602352
4.590378
4.589798
4.578962
4.592702
4.592121
4.590378
4.589798
4.589174
4.592702
4.592121

9.965333125
9.965103752
9.964921996
9.96523765
9.965483698
9.965255307
9.964637362
9.965078002
9.965004374
9.965250595
9.964634003
9.965415108
9.965078002
9.965082134
9.965017488
9.96502186
9.965026231
9.965000002
9.964926615
9.964939405
9.96502186
9.965026231
9.965000002
9.965004374
9.96517749
9.965103752
9.965000002
9.965004374
9.965017488
9.96502186
9.965026231
9.965000002
9.965004374
9.96502186
9.965026231
9.965156003
9.965159888
9.965095581
9.96517749
9.965181275
9.965233001
9.96523765
9.965172501
9.965099674
9.964871193
9.964843999
9.964848857

4.269539973
4.27064744
4.271750928
4.272853746
4.276215829
4.277435947
4.278541088
4.279637931
4.280767928
4.281966364
4.281967071
4.282023847
4.282074319
4.28220807
4.282423861
4.282424895
4.282446169
4.282574288
4.282542802
4.28351179
4.284448523
4.285452334
4.286282816
4.287168068
4.290928984
4.291867731
4.292802158
4.293794476
4.296499943
4.297421721
4.297174147
4.296811708
4.296573446
4.295371047
4.295087834
4.294845219
4.294411931
4.293452511
4.293094457
4.292901718
4.294451864
4.29593647
4.30039321
4.301912098
4.303399647
4.304820477
4.306391393

12/7/2009
12/8/2009
12/9/2009
12/10/2009
12/11/2009
12/14/2009
12/15/2009
12/16/2009
12/17/2009
12/18/2009
12/21/2009
12/22/2009
12/23/2009
12/24/2009
12/28/2009
12/29/2009
12/30/2009
12/31/2009
1/4/2010
1/5/2010
1/6/2010
1/7/2010
1/8/2010
1/11/2010
1/12/2010
1/13/2010
1/14/2010
1/15/2010
1/18/2010
1/19/2010
1/20/2010
1/21/2010
1/22/2010
1/25/2010
1/26/2010
1/27/2010
1/28/2010
1/29/2010
2/2/2010
2/3/2010
2/4/2010
2/5/2010
2/8/2010
2/9/2010
2/10/2010
2/11/2010
2/12/2010

4.533611
4.482750
4.482299
4.475539
4.474969
4.483360
4.482750
4.492335
4.515805
4.515239
4.513541
4.512975
4.512409
4.495607
4.503430
4.502900
4.502372
4.505706
4.513541
4.502900
4.502372
4.495607
4.495104
4.503430
4.502900
4.502372
4.495607
4.495104
4.503430
4.492825
4.492335
4.485638
4.485036
4.493471
4.482750
4.482299
4.475539
4.474969
4.472675
4.472262
4.465441
4.474969
4.473250
4.482750
4.492335
4.485638
4.485036

4.975
4.935
4.9287
4.92
4.91
4.89
4.9
4.94
4.9575
4.92
4.9
4.9223
4.915
4.945
4.945
4.91
4.94
4.915
4.9231
4.91
4.895
4.913
4.925
4.925
4.93
4.92
4.9125
4.915
4.91
4.895
4.88
4.915
4.91
4.885
4.915
4.9005
4.9165
4.905
4.87
4.8885
4.865
4.8875
4.8951
4.865
4.9
4.915
4.885

4.327506
4.329018
4.330531
4.332045
4.332311
4.333108
4.333374
4.33364
4.333906
4.334172
4.33497
4.335236
4.335502
4.335768
4.3381
4.338788
4.339477
4.340166
4.342922
4.343612
4.344301
4.344991
4.34568
4.347711
4.348362
4.349012
4.349663
4.350314
4.352268
4.352919
4.353571
4.354222
4.354874
4.35683
4.35886
4.360892
4.362925
4.364958
4.373102
4.375141
4.37718
4.37922
4.385347
4.387391
4.389436
4.390744
4.392053

4.569905
4.59998
4.589174
4.592702
4.602352
4.600573
4.59998
4.599431
4.592702
4.592121
4.590378
4.59998
4.599431
4.602945
4.610811
4.59998
4.599431
4.602352
4.640887
4.650505
4.639691
4.633636
4.633048
4.610811
4.589798
4.589174
4.613188
4.612583
4.62105
4.610206
4.599431
4.602945
4.622816
4.62105
4.620433
4.609645
4.613188
4.622816
4.620433
4.619859
4.623391
4.622816
4.62105
4.620433
4.630074
4.633636
4.633048

9.964862481
9.965255307
9.96525879
9.965311004
9.965315406
9.965250595
9.965255307
9.965181275
9.965000002
9.965004374
9.965017488
9.96502186
9.965026231
9.965156003
9.965095581
9.965099674
9.965103752
9.965078002
9.965017488
9.965099674
9.965103752
9.965156003
9.965159888
9.965095581
9.965099674
9.965103752
9.965156003
9.965159888
9.965095581
9.96517749
9.965181275
9.965233001
9.96523765
9.965172501
9.965255307
9.96525879
9.965311004
9.965315406
9.965333125
9.965336315
9.965389
9.965315406
9.965328684
9.965255307
9.965181275
9.965233001
9.96523765

4.3108255
4.312465321
4.313993593
4.315530902
4.315829327
4.316690188
4.316921732
4.317052923
4.317259367
4.317649793
4.318511672
4.318702041
4.318991455
4.319156046
4.321479111
4.322281686
4.322867582
4.323637694
4.326356046
4.327087334
4.327824012
4.328451027
4.329097153
4.331120403
4.331752137
4.332433222
4.333106921
4.333747048
4.335710404
4.336409326
4.337109261
4.337640166
4.33830649
4.340339123
4.342260503
4.344333573
4.346304971
4.348368972
4.356600167
4.358568994
4.360679673
4.362635924
4.368713995
4.370852181
4.372770884
4.374023082
4.375428801

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

4.493471
4.492825
4.492335
4.485638
4.485036
4.493471
4.492825
4.492335
4.485638
4.485036
4.493471
4.492825
4.492335
4.485036
4.494604
4.492825
4.421917
4.431368
4.404983
4.414568
4.402312
4.401846
4.425178
4.434701
4.433113
4.432534
4.431953
4.465441
4.464902
4.453181
4.462758
4.546633
4.523651
4.452683
4.452025
4.425178
4.434701
4.423004
4.412386
4.411881
4.415081
4.414568
4.412894
4.422460
4.431953
4.455343
4.464902

4.9185
4.935
4.91
4.9499
4.97
4.965
4.96
4.975
4.955
4.92
4.93
4.92
4.92
4.935
4.93
4.915
4.92
4.915
4.905
4.9
4.91
4.92
4.92
4.93
4.91
4.93
4.945
4.925
4.95
4.94
4.925
4.915
4.9075
4.895
4.925
4.91
4.9108
4.94
4.945
4.92
4.935
4.9495
4.945
4.975
4.95
4.95
4.925

4.395981
4.397291
4.398602
4.399913
4.401224
4.405161
4.406473
4.407787
4.4091
4.409719
4.411573
4.412192
4.41281
4.413429
4.414047
4.415904
4.416523
4.417142
4.41815
4.419158
4.423192
4.424202
4.425211
4.426221
4.429251
4.430261
4.431272
4.432283
4.433547
4.43734
4.438605
4.43987
4.446203
4.44747
4.448738
4.450007
4.451275
4.453499
4.453976
4.454453
4.45493
4.455408
4.45684
4.457318
4.457795
4.458273
4.458751

4.631246
4.63066
4.630074
4.633636
4.653515
4.651726
4.651115
4.660721
4.664372
4.66375
4.651726
4.661344
4.660721
4.674578
4.653515
4.651726
4.63066
4.630074
4.623391
4.612583
4.63066
4.640289
4.633636
4.643282
4.631246
4.63066
4.630074
4.633636
4.643282
4.641486
4.640887
4.654737
4.651726
4.63066
4.630074
4.633636
4.633048
4.631246
4.640887
4.630074
4.633636
4.633048
4.631246
4.620433
4.619859
4.613188
4.602352

9.965172501
9.96517749
9.965181275
9.965233001
9.96523765
9.965172501
9.96517749
9.965181275
9.965233001
9.96523765
9.965172501
9.96517749
9.965181275
9.96523765
9.96516375
9.96517749
9.965725192
9.965652188
9.965856002
9.965781961
9.965876635
9.965880234
9.965700003
9.965626443
9.965638709
9.965643182
9.965647669
9.965389
9.965393164
9.965483698
9.965409724
9.96476191
9.964939405
9.965487545
9.965492627
9.965700003
9.965626443
9.965716796
9.965798816
9.965802717
9.965777998
9.965781961
9.965794892
9.965720998
9.965647669
9.965466998
9.965393164

4.379228262
4.380477268
4.381868132
4.383038642
4.384276336
4.388215176
4.389539133
4.390797055
4.392173053
4.392908802
4.394721684
4.395372375
4.395988019
4.396553562
4.397186234
4.399087267
4.399686865
4.400320552
4.401358816
4.402380041
4.406364583
4.407336592
4.408341746
4.409313731
4.412400533
4.413338299
4.414294134
4.415369681
4.416543308
4.42035601
4.421667557
4.422961999
4.429296621
4.430601715
4.43176189
4.433077569
4.434337997
4.436453161
4.436911147
4.437472273
4.437895876
4.438322186
4.439764174
4.440137136
4.440698312
4.441174478
4.441736681

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

4.483360
4.452683
4.452025
4.455343
4.454835
4.453181
4.442609
4.482299
4.495607
4.515239
4.513541
4.512975
4.502372
4.485638
4.555512
4.533611
4.512975
4.512409
4.525905
4.525307
4.533611
4.523050
4.572798
4.586244
4.555512
4.553833
4.543201
4.552558
4.586244
4.585718
4.584016
4.583347
4.582835
4.586244
4.585718
4.593977
4.593423
4.592873
4.596345
4.595787
4.604089
4.593423
4.592873
4.586244
4.585718
4.593977
4.593423

4.945
4.9575
4.95
4.95
4.955
4.935
4.95
4.945
4.96
4.945
4.93
4.9025
4.905
4.94
4.935
4.95
4.955
4.9638
4.9486
4.95
4.94
4.94
4.93
4.9491
4.975
4.965
4.95
4.925
4.935
4.92
4.935
4.97
4.945
4.95
4.925
4.92
4.93
4.94
4.9525
4.935
4.925
4.915
4.9341
4.925
4.95
4.945
4.9468

4.45879
4.457874
4.456958
4.456042
4.455126
4.45238
4.451465
4.45055
4.449636
4.448721
4.445979
4.445438
4.444898
4.444357
4.443816
4.442195
4.441655
4.441115
4.440574
4.440034
4.438414
4.437875
4.436379
4.434883
4.433388
4.428907
4.427414
4.425922
4.42443
4.422938
4.418467
4.416978
4.415489
4.414001
4.41399
4.413959
4.413949
4.413938
4.413928
4.413917
4.413886
4.413875
4.413865
4.413854
4.413844
4.413461
4.413333

4.62105
4.610206
4.619859
4.613188
4.612583
4.610811
4.610206
4.619859
4.623391
4.622816
4.62105
4.63066
4.640289
4.633636
4.643282
4.641486
4.640887
4.640289
4.643881
4.643282
4.641486
4.651115
4.640289
4.643881
4.66375
4.651726
4.651115
4.640289
4.654126
4.66375
4.661924
4.671573
4.660721
4.664372
4.653515
4.651726
4.640887
4.640289
4.643282
4.642683
4.640887
4.650505
4.649894
4.633636
4.653515
4.631246
4.640887

9.965250595
9.965487545
9.965492627
9.965466998
9.965470922
9.965483698
9.965565359
9.96525879
9.965156003
9.965004374
9.965017488
9.96502186
9.965103752
9.965233001
9.964693338
9.964862481
9.96502186
9.965026231
9.964921996
9.964926615
9.964862481
9.964944047
9.964559841
9.964456002
9.964693338
9.964706305
9.964788416
9.964716151
9.964456002
9.964460064
9.964473208
9.964478374
9.964482328
9.964456002
9.964460064
9.964396283
9.964400561
9.964404809
9.964377996
9.964382305
9.964318194
9.964400561
9.964404809
9.964456002
9.964460064
9.964396283
9.964400561

4.441706702
4.440751203
4.439864522
4.438952035
4.438022355
4.435355627
4.434392589
4.433498273
4.43253626
4.431676281
4.42899626
4.428551686
4.42800516
4.427346152
4.426824372
4.425158141
4.424603071
4.424034981
4.423548156
4.423005429
4.421425899
4.420888962
4.41943293
4.417877265
4.416299375
4.411869829
4.41043383
4.409032954
4.407512498
4.40607741
4.401572298
4.399969673
4.398571605
4.397072272
4.397146486
4.397132639
4.397088608
4.397043581
4.396991035
4.397039696
4.397042883
4.397065994
4.396990961
4.397011005
4.396915874
4.396551375
4.396417734

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

4.592873
4.596345
4.595787
4.604089
4.593423
4.592873
4.586244
4.585718
4.593977
4.593423
4.602911
4.586244
4.575649
4.584016
4.583347
4.592873
4.586244
4.585718
4.593977
4.593423
4.592873
4.596345
4.595787
4.604089
4.523050
4.502372
4.505706
4.505171
4.503430
4.502900
4.492335
4.495607
4.495104
4.493471
4.492825
4.492335
4.495104
4.504638
4.502900
4.462061
4.461524
4.465441
4.464902
4.463291
4.462758
4.472262
4.475539

4.955
4.925
4.94
4.9149
4.9073
4.92
4.945
4.9299
4.935
4.925
4.9
4.905
4.9175
4.8949
4.895
4.92
4.895
4.9199
4.9
4.915
4.94
4.945
4.935
4.915
4.9
4.9
4.92
4.895
4.895
4.925
4.925
4.8949
4.9
4.875
4.8899
4.8999
4.91
4.925
4.91
4.8949
4.92
4.904
4.915
4.899
4.88
4.875
4.914

4.413205
4.413077
4.412949
4.412566
4.412439
4.412311
4.412183
4.412055
4.412095
4.412179
4.412263
4.412346
4.41243
4.412682
4.412765
4.412849
4.412933
4.413017
4.413592
4.414
4.414409
4.414817
4.415225
4.41645
4.416858
4.417267
4.417675
4.418084
4.419309
4.419718
4.420042
4.420367
4.420691
4.421665
4.42199
4.422314
4.422639
4.422963
4.423937
4.424262
4.424587
4.425023
4.425458
4.426765
4.427201
4.427637
4.428072

4.630074
4.633636
4.633048
4.641486
4.651115
4.640289
4.643881
4.643282
4.641486
4.640887
4.640289
4.633636
4.633048
4.631246
4.640887
4.650505
4.643881
4.653515
4.651726
4.651115
4.650505
4.654126
4.643282
4.641486
4.651115
4.650505
4.643881
4.643282
4.651726
4.63066
4.630074
4.633636
4.633048
4.631246
4.640887
4.630074
4.633636
4.643282
4.641486
4.63066
4.630074
4.633636
4.633048
4.631246
4.640887
4.630074
4.633636

9.964404809
9.964377996
9.964382305
9.964318194
9.964400561
9.964404809
9.964456002
9.964460064
9.964396283
9.964400561
9.964327291
9.964456002
9.964537823
9.964473208
9.964478374
9.964404809
9.964456002
9.964460064
9.964396283
9.964400561
9.964404809
9.964377996
9.964382305
9.964318194
9.964944047
9.965103752
9.965078002
9.965082134
9.965095581
9.965099674
9.965181275
9.965156003
9.965159888
9.965172501
9.96517749
9.965181275
9.965159888
9.965086251
9.965099674
9.965415108
9.965419256
9.965389
9.965393164
9.965405607
9.965409724
9.965336315
9.965311004

4.396262294
4.39623697
4.396058367
4.395762319
4.395661687
4.395490921
4.395278271
4.395202183
4.395224663
4.395342397
4.395511218
4.395576874
4.395617982
4.395945999
4.396028343
4.396026871
4.396195706
4.396194571
4.396835173
4.397190518
4.397512779
4.39790218
4.398342695
4.399631188
4.400088773
4.40049622
4.400834473
4.401327169
4.402547523
4.402852628
4.403175392
4.403601852
4.40390722
4.404962849
4.405235763
4.4055244
4.405813687
4.406085246
4.407106749
4.407482079
4.407720124
4.408209111
4.408604883
4.409961576
4.410460851
4.410912291
4.411212346

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

4.485036
4.473250
4.452683
4.462061
4.475539
4.474969
4.453181
4.472675
4.465982
4.463291
4.352102
4.361540
4.364724
4.364238
4.362652
4.362176
4.361540
4.374821
4.384370
4.382718
4.181192
4.180599
4.183526
4.183083
4.191731
4.110698
4.050017
3.992416
4.001976
3.990538
3.970044
4.019924
4.082982
4.112646
4.081023
3.929772
3.939516
3.881684
3.830976
3.869908
3.879174
3.881684
3.881265
3.910166
3.939840
3.949546
3.942093

4.92
4.91
4.9033
4.91
4.88
4.905
4.924
4.899
4.91
4.895
4.905
4.925
4.904
4.88
4.905
4.895
4.88
4.8733
4.895
4.88
4.895
4.9
4.905
4.88
4.8575
4.87
4.89
4.8618
4.845
4.87
4.8749
4.8649
4.84
4.875
4.855
4.87
4.83
4.85
4.8775
4.85
4.855
4.825
4.8495
4.845
4.8895
4.8845
4.88

4.428508
4.429816
4.430252
4.430688
4.431124
4.431561
4.432697
4.433076
4.433455
4.43535
4.435729
4.436109
4.436488
4.436867
4.439625
4.440815
4.442006
4.443196
4.444387
4.447962
4.449154
4.450347
4.45154
4.452733
4.455459
4.455798
4.456138
4.456477
4.456816
4.457834
4.458173
4.458512
4.458852
4.459191
4.460209
4.461551
4.462893
4.464236
4.465579
4.46961
4.4723
4.473646
4.474991
4.479031
4.480379
4.481727
4.482187

4.643282
4.631246
4.63066
4.609645
4.613188
4.622816
4.600573
4.59998
4.603538
4.600573
4.579573
4.578962
4.562017
4.58189
4.580141
4.569348
4.589174
4.58246
4.56143
4.539241
4.518233
4.517695
4.500621
4.500063
4.49839
4.456954
4.446196
4.102108
4.326291
4.253288
4.22218
4.262476
4.377927
4.356946
4.375803
4.314024
4.354316
4.285945
4.285426
4.263466
4.150289
4.153161
4.14246
4.151232
4.171148
4.170675
4.173562

9.96523765
9.965328684
9.965487545
9.965415108
9.965311004
9.965315406
9.965483698
9.965333125
9.965384822
9.965405607
9.966264511
9.9661916
9.966167002
9.966170757
9.966183009
9.966186686
9.9661916
9.966089001
9.966015235
9.966027996
9.967585032
9.967589615
9.967566997
9.96757042
9.967503594
9.9681298
9.968598782
9.969044001
9.968970105
9.969058517
9.969216932
9.968831376
9.968344002
9.968114745
9.968359142
9.969528243
9.969452918
9.969899999
9.970292039
9.96999104
9.969919404
9.969899999
9.969903238
9.969679809
9.969450414
9.969375384
9.969432997

4.411626177
4.412963383
4.413420636
4.413832066
4.414369017
4.414718848
4.415785523
4.416248621
4.416588539
4.418527683
4.418871007
4.419181081
4.419630547
4.420090302
4.4227522
4.423971956
4.42520987
4.42641835
4.427530408
4.431143349
4.432279328
4.433450627
4.434621917
4.435896309
4.438689385
4.438984115
4.439254037
4.439688761
4.440084282
4.441012432
4.44133329
4.441705426
4.442129849
4.442347101
4.443430114
4.444715406
4.446190146
4.447459196
4.448702353
4.452813
4.455475629
4.456920169
4.458175505
4.462215883
4.463404919
4.464765109
4.465238938

11/12/2010
11/16/2010
11/17/2010
11/18/2010
11/19/2010
11/22/2010
11/23/2010
11/24/2010
11/25/2010
11/26/2010
11/29/2010
11/30/2010
12/1/2010
12/2/2010
12/3/2010
12/6/2010
12/7/2010
12/8/2010
12/9/2010
12/10/2010
12/13/2010
12/14/2010
12/15/2010
12/16/2010
12/17/2010
12/20/2010
12/21/2010
12/22/2010
12/23/2010
12/24/2010
12/27/2010
12/28/2010
12/29/2010
12/30/2010
12/31/2010
1/3/2011
1/4/2011
1/5/2011
1/6/2011
1/7/2011
1/10/2011
1/11/2011
1/12/2011
1/13/2011
1/14/2011
1/17/2011
1/18/2011

4.001976
4.060507
4.050017
4.092945
4.092523
4.101233
4.120768
4.180599
4.354757
4.404502
4.392827
4.342029
4.331435
4.243963
4.223335
4.040907
4.150979
4.130436
4.153374
4.152895
4.151458
4.201177
4.200829
4.304405
4.303848
4.352543
4.321883
4.321400
4.384918
4.384370
4.382718
4.392239
4.391810
4.445374
4.454835
4.241962
4.181192
4.190632
4.163467
4.152895
4.161564
4.191263
4.301331
4.203714
4.203209
4.201687
4.140909

4.898
4.88
4.85
4.875
4.8625
4.88
4.865
4.845
4.835
4.8743
4.865
4.895
4.9
4.885
4.885
4.8625
4.885
4.885
4.885
4.9065
4.885
4.87
4.895
4.905
4.905
4.9
4.895
4.875
4.89
4.88
4.88
4.87
4.885
4.9075
4.875
4.875
4.86
4.845
4.845
4.8708
4.845
4.855
4.8658
4.885
4.86
4.845
4.87

4.482648
4.48449
4.484951
4.485411
4.485872
4.487255
4.487716
4.488177
4.488638
4.490671
4.496776
4.498813
4.500851
4.50289
4.50493
4.511054
4.513098
4.515142
4.517188
4.519234
4.519994
4.520247
4.5205
4.520754
4.521007
4.521767
4.522021
4.522274
4.522528
4.522781
4.524125
4.524671
4.525216
4.525762
4.526308
4.527945
4.528491
4.529037
4.529583
4.530129
4.531767
4.53333
4.534893
4.536457
4.538021
4.542718
4.544284

4.203719
4.201766
4.201256
4.275718
4.27521
4.28391
4.405909
4.405331
4.42905
4.489837
4.488158
4.518233
4.476817
4.500621
4.51029
4.539241
4.508012
4.527905
4.510859
4.367165
4.375803
4.416083
4.415579
4.408583
4.408048
4.600573
4.640887
4.640289
4.572258
4.57166
4.569905
4.579573
4.589174
4.58246
4.58189
4.569905
4.538678
4.527905
4.531297
4.520517
4.518814
4.487613
4.487025
4.480187
4.469387
4.467737
4.395693

9.968970105
9.968517705
9.968598782
9.968267002
9.968270264
9.968202949
9.968051977
9.967589615
9.966244
9.965859717
9.965949905
9.96634233
9.966424175
9.967099997
9.967259386
9.968669194
9.967818507
9.967977262
9.967799999
9.967803701
9.967814805
9.967430602
9.967433291
9.966633003
9.966637306
9.966261104
9.96649797
9.966501702
9.966011001
9.966015235
9.966027996
9.965954447
9.965957761
9.965544001
9.965470922
9.967115458
9.967585032
9.967512086
9.967722003
9.967803701
9.967736709
9.96750721
9.966656752
9.967410998
9.9674149
9.967426661
9.967896327

4.465635912
4.467533229
4.468096348
4.468468059
4.468970601
4.470287774
4.470798993
4.471327547
4.471821467
4.473710616
4.479824841
4.481749982
4.483762881
4.485846276
4.487878555
4.494057723
4.496015638
4.498051902
4.500090157
4.502053414
4.502885537
4.503189917
4.503354728
4.50357287
4.503824908
4.504599471
4.504869959
4.505191814
4.505392491
4.505679443
4.507018361
4.507597223
4.508087771
4.508553103
4.509210577
4.510841393
4.511437765
4.512034151
4.512578102
4.51303183
4.514753902
4.51627604
4.517795353
4.519286223
4.520931878
4.52566379
4.527136214

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

4.100175
4.082982
4.082462
4.081023
4.050437
4.050017
4.052706
4.052278
4.050860
4.040368
4.200829
4.163467
4.213272
4.050437
3.999698
4.002378
3.991916
3.990538
3.959976
3.969606
3.942093
3.941618
3.940324
4.040368
4.029955
4.254058
4.223335
4.302305
4.231391
4.210863
4.193620
4.213272
4.211793
4.271678
4.261030
4.233868
4.233399
4.231855
4.231391
4.230929
4.294310
4.384370
4.301738
4.351505
4.354173
4.353584
4.352102

4.85
4.8615
4.88
4.865
4.845
4.85
4.855
4.8607
4.85
4.85
4.825
4.835
4.845
4.845
4.84
4.84
4.84
4.845
4.855
4.83
4.83
4.835
4.865
4.8589
4.85
4.83
4.82
4.8413
4.855
4.84
4.8536
4.84
4.815
4.84
4.865
4.84
4.8587
4.825
4.865
4.835
4.84
4.815
4.8546
4.83
4.865
4.825
4.825

4.545851
4.547418
4.548987
4.553694
4.555264
4.555759
4.556254
4.556749
4.558235
4.55873
4.559226
4.559721
4.560216
4.562199
4.562695
4.56319
4.563518
4.564502
4.56483
4.565158
4.565486
4.565814
4.566798
4.567126
4.567454
4.567782
4.56811
4.570274
4.570995
4.571717
4.572439
4.573161
4.575327
4.576049
4.576771
4.577494
4.578198
4.58031
4.581014
4.581718
4.582423
4.583127
4.585947
4.586652
4.587357
4.588062
4.588481

4.405331
4.408048
4.376844
4.334406
4.313469
4.312957
4.296172
4.295641
4.304313
4.334406
4.354316
4.347234
4.346727
4.354833
4.354316
4.347234
4.27521
4.263466
4.27318
4.272673
4.285945
4.264996
4.263466
4.252762
4.242082
4.265492
4.264996
4.273688
4.262971
4.272673
4.285945
4.285426
4.28391
4.262971
4.252278
4.275718
4.244568
4.253288
4.324194
4.313469
4.39835
4.397826
4.375262
4.384924
4.367695
4.387606
4.375803

9.968211126
9.968344002
9.968348021
9.968359142
9.968595536
9.968598782
9.968577999
9.968581307
9.968592266
9.96867336
9.967433291
9.967722003
9.967337143
9.968595536
9.968987713
9.968966998
9.969047865
9.969058517
9.969294758
9.969220318
9.969432997
9.969436669
9.969446672
9.96867336
9.968753844
9.967021997
9.967259386
9.966649227
9.967197138
9.967355757
9.967488997
9.967337143
9.967348571
9.966885857
9.966968128
9.967177999
9.967181623
9.967193553
9.967197138
9.967200708
9.966710997
9.966015235
9.966653608
9.966269123
9.966248512
9.966253062
9.966264511

4.528767483
4.530288225
4.531786353
4.536528281
4.53816269
4.538638248
4.539113802
4.53958689
4.541104943
4.541598083
4.542180207
4.542638157
4.5430961
4.545071655
4.545583404
4.546076547
4.546403317
4.547366009
4.54765754
4.548072408
4.54839918
4.54870833
4.549582884
4.549931153
4.550289298
4.550686587
4.551048624
4.553129394
4.553799348
4.554571568
4.555242857
4.556010153
4.55825633
4.558887322
4.559518289
4.560326903
4.560962175
4.563185379
4.563745295
4.564552746
4.565237417
4.566027228
4.568696516
4.569485964
4.570064384
4.570908397
4.57132583

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

4.301331
4.300763
4.304405
4.303848
4.302305
4.261606
4.261030
4.254058
4.253526
4.252069
4.191263
4.200829
4.284214
4.283719
4.282240
4.281751
4.314960
4.312412
4.241463
4.240963
4.243963
4.243462
4.241962
4.241463
4.240963
4.243963
4.243462
4.241962
4.221319
4.220896
4.274119
4.273654
4.272133
4.281751
4.291297
4.334564
4.344107
4.342586
4.342029
4.371575
4.395015
4.394436
4.392827
4.392239
4.391810
4.344661
4.344107

4.84
4.825
4.845
4.8331
4.87
4.85
4.845
4.8275
4.825
4.815
4.84
4.84
4.86
4.83
4.8596
4.8508
4.865
4.845
4.8448
4.845
4.8699
4.8599
4.84
4.8375
4.86
4.845
4.8365
4.8323
4.845
4.865
4.85
4.8525
4.84
4.8599
4.8588
4.8465
4.8481
4.83
4.835
4.84
4.8568
4.8686
4.845
4.8449
4.8725
4.8699
4.86

4.58862
4.58876
4.588899
4.589039
4.589457
4.589597
4.589736
4.589876
4.590015
4.590461
4.590628
4.590795
4.590962
4.591129
4.59163
4.591797
4.591964
4.5928
4.592523
4.592247
4.59197
4.591694
4.590865
4.590588
4.590312
4.590036
4.589759
4.588931
4.588654
4.588997
4.58934
4.589683
4.590713
4.591056
4.591399
4.591742
4.592085
4.593115
4.593458
4.593802
4.591642
4.589483
4.583012
4.580857
4.578703
4.57655
4.574399

4.385477
4.405331
4.418816
4.428492
4.416629
4.405909
4.384924
4.347234
4.346727
4.355351
4.354833
4.323713
4.377927
4.356946
4.375803
4.405909
4.419363
4.416629
4.405909
4.43599
4.42905
4.428492
4.447275
4.416083
4.415579
4.439244
4.459162
4.457506
4.477393
4.476817
4.480187
4.479612
4.488158
4.467173
4.466609
4.449479
4.479612
4.477926
4.477393
4.456402
4.449479
4.428492
4.437088
4.4263
4.43599
4.408583
4.408048

9.966656752
9.966661141
9.966633003
9.966637306
9.966649227
9.966963677
9.966968128
9.967021997
9.967026107
9.967037365
9.96750721
9.967433291
9.966789
9.966792825
9.966804252
9.96680803
9.966551456
9.966571141
9.967119314
9.967123177
9.967099997
9.967103868
9.967115458
9.967119314
9.967123177
9.967099997
9.967103868
9.967115458
9.967274963
9.967278232
9.966866997
9.966870589
9.966882341
9.96680803
9.966734276
9.966400001
9.966326276
9.966338027
9.96634233
9.966114077
9.965933003
9.965937475
9.965949905
9.965954447
9.965957761
9.966321996
9.966326276

4.571411177
4.571603787
4.571671418
4.571853049
4.572138754
4.572349083
4.572505276
4.572706756
4.572854095
4.573333865
4.573411646
4.57357802
4.573673514
4.573946209
4.574340416
4.57453798
4.574654017
4.575557773
4.575282522
4.575006849
4.574642626
4.574403112
4.573647757
4.573380655
4.573025962
4.57280415
4.572558306
4.571748287
4.571427338
4.571698202
4.572093049
4.572425903
4.573496327
4.573767515
4.574113122
4.574498428
4.574834468
4.575924776
4.576248762
4.576573742
4.574362296
4.572169616
4.565806519
4.563659963
4.561416499
4.559280812
4.557172886

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

4.362652
4.402312
4.421917
4.435276
4.434701
4.463291
4.392239
4.411881
4.364724
4.364238
4.352543
4.352102
4.351505
4.374821
4.374304
4.352543
4.352102
4.351505
4.334564
4.334042
4.272133
4.201177
4.190632
4.193620
4.193146
4.191731
4.161050
4.160533
4.153374
4.152895
4.151458
4.150979
4.150501
4.153374
4.152895
4.151458
4.110698
4.039986
4.012469
4.001976
3.960379
3.990181
3.949546
3.962144
3.961737
3.960379
3.959976

4.85
4.83
4.85
4.825
4.85
4.855
4.8689
4.835
4.82
4.8435
4.8175
4.845
4.835
4.85
4.835
4.845
4.8495
4.8475
4.845
4.85
4.8556
4.845
4.84
4.8389
4.85
4.839
4.826
4.8185
4.8081
4.81
4.8031
4.795
4.8
4.809
4.79
4.7975
4.815
4.83
4.8125
4.815
4.805
4.8225
4.815
4.825
4.81
4.82
4.82

4.567949
4.565801
4.563655
4.561509
4.559364
4.558553
4.558283
4.558012
4.557742
4.557472
4.556661
4.556391
4.55612
4.55585
4.55558
4.554976
4.554809
4.554642
4.554475
4.554307
4.553806
4.553639
4.553472
4.553305
4.553138
4.553378
4.553951
4.554525
4.555099
4.555672
4.557394
4.557968
4.558542
4.559116
4.559691
4.561414
4.562312
4.563211
4.564109
4.565008
4.567706
4.568605
4.569505
4.570405
4.571305
4.574007
4.574907

4.406443
4.385477
4.354316
4.377927
4.367165
4.375803
4.375262
4.364518
4.367695
4.367165
4.365577
4.354833
4.354316
4.367695
4.397826
4.396215
4.365047
4.364518
4.337045
4.336509
4.253288
4.303813
4.323713
4.326816
4.377385
4.355351
4.314024
4.313469
4.306359
4.295641
4.304313
4.27318
4.272673
4.245082
4.254782
4.253288
4.22218
4.191062
4.21441
4.21393
4.212451
4.171148
4.180868
4.183783
4.183297
4.202233
4.181354

9.966183009
9.965876635
9.965725192
9.965622001
9.965626443
9.965405607
9.965954447
9.965802717
9.966167002
9.966170757
9.966261104
9.966264511
9.966269123
9.966089001
9.966092995
9.966261104
9.966264511
9.966269123
9.966400001
9.966404034
9.966882341
9.967430602
9.967512086
9.967488997
9.96749266
9.967503594
9.967740681
9.967744676
9.967799999
9.967803701
9.967814805
9.967818507
9.967822201
9.967799999
9.967803701
9.967814805
9.9681298
9.968676312
9.968888999
9.968970105
9.969291643
9.969061276
9.969375384
9.969277999
9.969281146
9.969291643
9.969294758

4.550782437
4.548713001
4.546504574
4.544454671
4.5422297
4.541404153
4.54108626
4.54093556
4.540719348
4.540367678
4.539651179
4.539285459
4.539050648
4.538728906
4.538512671
4.537875771
4.537693576
4.537534236
4.537376652
4.537191705
4.536672902
4.536543791
4.536394993
4.536232486
4.536027098
4.536304861
4.536921413
4.537519637
4.538128065
4.538692248
4.540432106
4.541032472
4.541586743
4.542126931
4.54276667
4.544456864
4.545289889
4.546132695
4.547088993
4.547975831
4.550699026
4.551532958
4.552456052
4.553317412
4.554266981
4.5569236
4.557820238

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

3.959576
3.992416
4.001976
4.000642
4.060507
4.050017
4.092945
4.092523
4.151458
4.130838
4.090143
4.133187
4.132770
4.121292
4.171121
4.180599
4.113131
4.112646
4.111187
4.161050
4.160533
4.173561
4.173020
4.171519
4.171121
4.170566
4.254058
4.252069
4.150979
4.150501
4.274119
4.273654
4.272133
4.291666
4.291297
4.344661
4.344107
4.342586
4.301738
4.321400
4.314372
4.323977
4.312412
4.321883
4.311366
4.364724
4.374304

4.81
4.81
4.81
4.8
4.82
4.825
4.8217
4.7975
4.805
4.7987
4.805
4.8036
4.79
4.78
4.79
4.8
4.7925
4.7855
4.77
4.775
4.7745
4.765
4.77
4.75
4.772
4.75
4.76
4.75
4.78
4.7825
4.78
4.805
4.81
4.8
4.785
4.785
4.7875
4.7843
4.7905
4.79
4.7862
4.79
4.79
4.795
4.795
4.795
4.795

4.575808
4.576236
4.576664
4.577948
4.578377
4.578805
4.579233
4.579661
4.580946
4.581374
4.581803
4.582231
4.582476
4.58321
4.583455
4.5837
4.583945
4.58419
4.584924
4.585169
4.585414
4.585659
4.585904
4.586173
4.586185
4.586198
4.58621
4.586258
4.58627
4.586283
4.586295
4.586307
4.586977
4.587624
4.58827
4.588917
4.589563
4.591503
4.59215
4.592797
4.593444
4.594092
4.596034
4.596225
4.596416
4.596608
4.596799

4.150289
4.122503
4.14246
4.181839
4.201766
4.262476
4.285945
4.356946
4.345167
4.344619
4.354316
4.347234
4.295641
4.304313
4.365047
4.364518
4.326816
4.316074
4.334943
4.303813
4.262476
4.153161
4.203719
4.202233
4.27318
4.272673
4.275718
4.273688
4.252762
4.262476
4.306359
4.305857
4.304313
4.334406
4.344114
4.316587
4.326291
4.334943
4.365047
4.384924
4.388158
4.377385
4.375803
4.395693
4.384924
4.388158
4.356946

9.96929785
9.969044001
9.968970105
9.968980416
9.968517705
9.968598782
9.968267002
9.968270264
9.967814805
9.967974155
9.968288657
9.967956002
9.967959224
9.968047927
9.967662856
9.967589615
9.968110997
9.968114745
9.968126021
9.967740681
9.967744676
9.967644001
9.967648181
9.967659781
9.967662856
9.967667145
9.967021997
9.967037365
9.967818507
9.967822201
9.966866997
9.966870589
9.966882341
9.966731425
9.966734276
9.966321996
9.966326276
9.966338027
9.966653608
9.966501702
9.966555999
9.966481793
9.966571141
9.96649797
9.966579223
9.966167002
9.966092995

4.558753198
4.559179603
4.559606007
4.560920563
4.561277278
4.561686006
4.562124072
4.562636031
4.56388973
4.564338418
4.564743539
4.565174898
4.565467099
4.566233758
4.566442465
4.566651169
4.566921799
4.567190663
4.567976806
4.568203201
4.568449064
4.568726791
4.568953184
4.569292005
4.569226064
4.569316913
4.56929346
4.569376692
4.569282423
4.569286523
4.569307331
4.569230769
4.569880569
4.570560574
4.571257304
4.571901905
4.572536652
4.574480798
4.575103419
4.57574979
4.576407864
4.577039983
4.578974775
4.579147324
4.579337615
4.579528901
4.579719192

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

4.372760
4.352102
4.351505
4.354757
4.354173
4.352543
4.331956
4.321400
4.354757
4.364238
4.342586
4.372249
4.374821
4.354173
4.352543
4.352102
4.321400
4.324468
4.323977
4.322369
4.321883
4.321400
4.354757
4.354173
4.352102
4.351505
4.324468
4.323977
4.322369
4.321883
4.321400
4.294310
4.293783
4.302305
4.301738
4.301331
4.334564
4.334042
4.321883
4.321400
4.314372
4.313912
4.312412
4.301738
4.291297
4.324468
4.313912

4.7975
4.7936
4.7975
4.805
4.79
4.7906
4.7875
4.7925
4.81
4.8069
4.7975
4.8018
4.8
4.79
4.795
4.7975
4.7875
4.795
4.805
4.805
4.8039
4.7936
4.81
4.8056
4.795
4.7941
4.805
4.8025
4.81
4.805
4.795
4.7975
4.8
4.795
4.805
4.79
4.7975
4.805
4.81
4.805
4.8075
4.8
4.787
4.8025
4.7983
4.79
4.8

4.597373
4.597564
4.597756
4.597947
4.598138
4.598712
4.598904
4.600661
4.602419
4.604178
4.609457
4.611219
4.614743
4.616507
4.621801
4.623567
4.625333
4.627101
4.627292
4.627866
4.628057
4.628248
4.62844
4.628631
4.629396
4.629588
4.629779
4.629971
4.638883
4.641857
4.644834
4.647812
4.650792
4.659745
4.662732
4.665722
4.668714
4.671708
4.676251
4.676767
4.677283
4.677799
4.679348
4.679864
4.680381
4.680897
4.681414

4.355351
4.354833
4.364518
4.377927
4.356946
4.355351
4.354833
4.333913
4.337045
4.336509
4.375803
4.385477
4.388158
4.377385
4.355351
4.344619
4.333913
4.357464
4.367165
4.365577
4.375262
4.395127
4.39835
4.387606
4.385477
4.384924
4.377927
4.397826
4.396215
4.416083
4.344114
4.347234
4.346727
4.355351
4.416083
4.43599
4.469951
4.459162
4.416083
4.415579
4.449479
4.459162
4.396215
4.467173
4.456402
4.459715
4.479612

9.966104923
9.966264511
9.966269123
9.966244
9.966248512
9.966261104
9.966420149
9.966501702
9.966244
9.966170757
9.966338027
9.96610887
9.966089001
9.966248512
9.966261104
9.966264511
9.966501702
9.966477999
9.966481793
9.966494216
9.96649797
9.966501702
9.966244
9.966248512
9.966264511
9.966269123
9.966477999
9.966481793
9.966494216
9.96649797
9.966501702
9.966710997
9.966715069
9.966649227
9.966653608
9.966656752
9.966400001
9.966404034
9.96649797
9.966501702
9.966555999
9.966559553
9.966571141
9.966653608
9.966734276
9.966477999
9.966559553

4.580282186
4.580486318
4.580663762
4.58082743
4.581070966
4.581640705
4.581842999
4.583575721
4.585265014
4.587028477
4.592321263
4.594061406
4.597578706
4.599371785
4.604628295
4.606378809
4.608173952
4.609908602
4.610063169
4.610635032
4.610829251
4.611056342
4.611189029
4.61139504
4.612195075
4.612389578
4.61254091
4.612741131
4.621593107
4.62457394
4.627575713
4.630533678
4.633493624
4.64243131
4.645371215
4.648404112
4.651357975
4.654313795
4.65882183
4.659353959
4.659859011
4.660400173
4.661990374
4.66244846
4.662978712
4.663522787
4.664001727

12/26/2011
12/27/2011
12/28/2011
12/29/2011
12/30/2011
1/2/2012
1/3/2012
1/4/2012
1/5/2012
1/6/2012
1/9/2012
1/10/2012
1/11/2012
1/12/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012
1/24/2012
1/25/2012
1/26/2012
1/27/2012
1/30/2012
1/31/2012
2/1/2012
2/2/2012
2/3/2012
2/7/2012
2/8/2012
2/9/2012
2/10/2012
2/13/2012
2/14/2012
2/15/2012
2/16/2012
2/17/2012
2/20/2012
2/21/2012
2/22/2012
2/23/2012
2/24/2012
2/27/2012
2/28/2012
2/29/2012

4.312412
4.311811
4.311366
4.314372
4.313912
4.312412
4.321883
4.321400
4.324468
4.323977
4.322369
4.281751
4.281098
4.264153
4.313912
4.342586
4.271678
4.271064
4.274119
4.273654
4.272133
4.241463
4.240963
4.243963
4.243462
4.241962
4.221319
4.261030
4.243963
4.303848
4.301738
4.301331
4.404983
4.434701
4.473250
4.452683
4.411881
4.445374
4.434701
4.453181
4.352102
4.452025
4.354757
4.354173
3.990538
4.352102
4.361540

4.8018
4.7935
4.7862
4.7975
4.79
4.8035
4.805
4.8
4.79
4.7815
4.78
4.795
4.7875
4.78
4.7837
4.79
4.79
4.78
4.775
4.785
4.7725
4.7879
4.7975
4.775
4.78
4.79
4.7925
4.7918
4.785
4.7869
4.785
4.7825
4.785
4.785
4.79
4.785
4.785
4.78
4.785
4.7825
4.7801
4.7825
4.78
4.785
4.785
4.7833
4.78

4.683924
4.685402
4.68688
4.688358
4.689837
4.694276
4.695757
4.697238
4.698719
4.700202
4.704651
4.706135
4.707583
4.709032
4.710481
4.714832
4.716283
4.717735
4.719187
4.72064
4.725
4.726454
4.727909
4.728847
4.729785
4.732601
4.73354
4.73448
4.735419
4.736359
4.740119
4.741059
4.742
4.742941
4.745926
4.746921
4.747916
4.748912
4.749908
4.752897
4.753893
4.75489
4.755888
4.756885
4.758351
4.758585
4.758819

4.477926
4.477393
4.487025
4.490384
4.469387
4.467737
4.487613
4.507485
4.500063
4.499505
4.508012
4.497233
4.48648
4.439244
4.41827
4.416629
4.416083
4.415579
4.408583
4.438715
4.447275
4.446735
4.43599
4.418816
4.428492
4.426858
4.416083
4.415579
4.408583
4.41827
4.405909
4.405331
4.408583
4.428492
4.396215
4.365047
4.374721
4.377927
4.377385
4.385988
4.395693
4.384924
4.39835
4.397826
4.447275
4.446735
4.43599

9.966571141
9.966575785
9.966579223
9.966555999
9.966559553
9.966571141
9.96649797
9.966501702
9.966477999
9.966481793
9.966494216
9.96680803
9.966813075
9.966943998
9.966559553
9.966338027
9.966885857
9.966890601
9.966866997
9.966870589
9.966882341
9.967119314
9.967123177
9.967099997
9.967103868
9.967115458
9.967274963
9.966968128
9.967099997
9.966637306
9.966653608
9.966656752
9.965856002
9.965626443
9.965328684
9.965487545
9.965802717
9.965544001
9.965626443
9.965483698
9.966264511
9.965492627
9.966244
9.966248512
9.969058517
9.966264511
9.9661916

4.666495882
4.667998405
4.669497329
4.670928948
4.672429604
4.676803203
4.678273253
4.67976687
4.681278636
4.682786975
4.687224939
4.688648944
4.690118821
4.691589712
4.693019889
4.697331829
4.698777444
4.700260476
4.701725315
4.703136494
4.707525925
4.708918354
4.710332916
4.711349571
4.712265843
4.715034876
4.715961254
4.716900322
4.717860695
4.718790262
4.722543268
4.723488933
4.724417294
4.725354805
4.728310417
4.729320047
4.730311358
4.731321996
4.732295972
4.735283062
4.73628418
4.737268676
4.738272157
4.739247102
4.740707666
4.740947044
4.741192301

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

4.193620
4.303848
4.201687
4.362176
4.190632
4.193146
4.182643
4.181192
4.301331
4.210315
4.103038
4.112646
4.171121
4.140468
4.304405
4.354173
4.352543
4.281751
4.321400
4.354757
4.354173
4.352543
4.352102
4.254587
4.412894
4.221319
4.240963
4.354757
4.434701
4.453181
4.432534
4.361540
4.344661
4.303848
4.412894
4.372249
4.331435
4.304405
4.394436
4.312412
4.200829
4.203714
4.303848
4.302305
4.362176
4.351505
4.324468

4.785
4.785
4.7738
4.775
4.78
4.7738
4.759
4.764
4.7587
4.765
4.765
4.765
4.765
4.77
4.7688
4.7683
4.7683
4.7666
4.764
4.764
4.77
4.77
4.76
4.76
4.76
4.7575
4.7595
4.75
4.75
4.7557
4.7525
4.7475
4.725
4.7175
4.725
4.72
4.725
4.725
4.725
4.7475
4.755
4.7525
4.7525
4.745
4.76
4.7575
4.77

4.759053
4.759288
4.759991
4.760225
4.760459
4.760694
4.760928
4.760865
4.760716
4.760567
4.760418
4.760269
4.759674
4.759525
4.759376
4.759228
4.759072
4.759215
4.759357
4.759499
4.759642
4.760069
4.760211
4.760353
4.761065
4.761208
4.761417
4.761627
4.761836
4.762465
4.762674
4.762884
4.763093
4.763303
4.763932
4.764141
4.764351
4.763024
4.761698
4.757721
4.755072
4.753748
4.752424
4.748455
4.747133
4.745811
4.74449

4.408583
4.479612
4.49839
4.477393
4.476817
4.449479
4.448938
4.437088
4.436517
4.43599
4.439244
4.438715
4.446735
4.43599
4.42905
4.438715
4.437088
4.436517
4.43599
4.42905
4.428492
4.426858
4.395693
4.398914
4.375803
4.365047
4.374721
4.357464
4.377385
4.365577
4.354833
4.344114
4.337045
4.316074
4.314536
4.293601
4.262476
4.255267
4.377385
4.345167
4.303269
4.255267
4.244568
4.243067
4.303813
4.364518
4.388158

9.967488997
9.966637306
9.967426661
9.966186686
9.967512086
9.96749266
9.96757382
9.967585032
9.966656752
9.967359991
9.968188999
9.968114745
9.967662856
9.967899735
9.966633003
9.966248512
9.966261104
9.96680803
9.966501702
9.966244
9.966248512
9.966261104
9.966264511
9.96701791
9.965794892
9.967274963
9.967123177
9.966244
9.965626443
9.965483698
9.965643182
9.9661916
9.966321996
9.966637306
9.965794892
9.96610887
9.966424175
9.966633003
9.965937475
9.966571141
9.967433291
9.967410998
9.966637306
9.966649227
9.966186686
9.966269123
9.966477999

4.741407063
4.741641192
4.742382744
4.742611468
4.742826226
4.743083143
4.743370677
4.743289531
4.743160561
4.742988956
4.742840506
4.742692056
4.742099253
4.741932431
4.741788391
4.741642775
4.741487351
4.741636069
4.741787098
4.741928574
4.742048998
4.74247442
4.742652646
4.742794122
4.743503496
4.743655158
4.743856036
4.744100185
4.744308416
4.744914143
4.745134139
4.745361752
4.745652726
4.74588954
4.746488654
4.746715281
4.74690612
4.745583979
4.744262834
4.740217746
4.737550957
4.736241011
4.734921887
4.730995
4.729622885
4.728314921
4.726953004

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

4.344107
4.352543
4.422460
4.411881
4.415081
4.434701
4.423004
4.472675
4.472262
4.465441
4.485036
4.513541
4.472675
4.502372
4.455343
4.485036
4.493471
4.392239
4.371575
4.294310
4.303848
4.292197
4.311811
4.281098
4.354757
4.364238
4.453181
4.362176
4.371575
4.445374
4.424634
4.412894
4.321883
4.321400
4.243963
4.243462
4.382718
4.060507
4.261030
4.364724
4.444768
4.392827
4.342029
4.391810
4.163467
4.173020
4.181625

4.77
4.7691
4.75
4.75
4.76
4.755
4.765
4.7575
4.7675
4.7687
4.7818
4.7575
4.755
4.765
4.76
4.75
4.765
4.7625
4.7662
4.768
4.764
4.75
4.755
4.765
4.7656
4.765
4.76
4.7645
4.7675
4.7571
4.76
4.7695
4.773
4.7725
4.7636
4.7651
4.77
4.7651
4.7625
4.7585
4.765
4.7635
4.7935
4.7825
4.78
4.785
4.7875

4.744936
4.746275
4.746721
4.747167
4.747614
4.74806
4.7494
4.749846
4.750293
4.750739
4.751186
4.746924
4.745505
4.744085
4.742666
4.741248
4.736995
4.735578
4.734162
4.732746
4.731331
4.729084
4.729666
4.730249
4.730832
4.731415
4.733164
4.733747
4.73433
4.734913
4.735497
4.737247
4.738008
4.73877
4.739532
4.740293
4.742579
4.743342
4.744104
4.744866
4.745629
4.747918
4.748681
4.749482
4.750282
4.751084
4.753487

4.377385
4.385988
4.395693
4.415579
4.388158
4.397826
4.396215
4.416083
4.446196
4.449479
4.459162
4.488158
4.477393
4.476817
4.459715
4.448938
4.457506
4.456954
4.456402
4.459715
4.459162
4.457506
4.446735
4.43599
4.459715
4.469387
4.477926
4.477393
4.476817
4.500621
4.489837
4.477926
4.4263
4.374721
4.388158
4.387606
4.365577
4.385477
4.395127
4.377927
4.397826
4.396215
4.405909
4.425784
4.42905
4.428492
4.437088

9.966326276
9.966261104
9.965720998
9.965802717
9.965777998
9.965626443
9.965716796
9.965333125
9.965336315
9.965389
9.96523765
9.965017488
9.965333125
9.965103752
9.965466998
9.96523765
9.965172501
9.965954447
9.966114077
9.966710997
9.966637306
9.966727322
9.966575785
9.966813075
9.966244
9.966170757
9.965483698
9.966186686
9.966114077
9.965544001
9.965704205
9.965794892
9.96649797
9.966501702
9.967099997
9.967103868
9.966027996
9.968517705
9.966968128
9.966167002
9.965548682
9.965949905
9.96634233
9.965957761
9.967722003
9.967648181
9.967581687

4.727397356
4.728734704
4.729249052
4.72969341
4.730102111
4.730564795
4.731863189
4.732335046
4.732743723
4.733183674
4.733580971
4.729423818
4.728019209
4.726567815
4.725172362
4.723796197
4.719503994
4.718101366
4.716677068
4.715259721
4.713864561
4.711676971
4.712238571
4.712782903
4.713361559
4.713944598
4.715705411
4.716269814
4.716839696
4.717458561
4.718029805
4.719738605
4.72048399
4.721245001
4.722036749
4.72278945
4.725049068
4.725827192
4.726595901
4.727369742
4.728106113
4.73039216
4.73104236
4.731880718
4.732686922
4.733467611
4.735852527

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

4.201177
4.220896
4.203714
4.233399
4.211793
4.171121
4.160533
4.103038
4.092523
4.101233
4.060507
4.039986
4.092945
4.092523
4.091128
4.070576
4.070080
4.072890
4.072400
4.201687
4.201177
4.250997
4.304405
4.303848
4.352543
4.271678
4.301331
4.243963
4.313912
4.382718
4.412386
4.281098
4.435276
4.444768
4.463291
4.402312
4.452025
4.324468
4.474969
4.453181
4.342029
4.351505
4.324468
4.313912
4.262026
4.181192
4.180599

4.7837
4.7812
4.7775
4.7806
4.785
4.7875
4.785
4.7825
4.7812
4.7775
4.7788
4.7804
4.785
4.7897
4.785
4.7825
4.78
4.7875
4.7916
4.78
4.7866
4.7844
4.7875
4.785
4.79
4.79
4.7901
4.79
4.795
4.795
4.8
4.79
4.79
4.7925
4.7912
4.7875
4.7937
4.7925
4.8
4.8025
4.8
4.804
4.805
4.797
4.8
4.804
4.8075

4.754289
4.755091
4.755893
4.756695
4.759101
4.759904
4.760707
4.761863
4.76302
4.766493
4.767651
4.768809
4.769968
4.771126
4.774605
4.775765
4.776925
4.778086
4.779247
4.780103
4.780388
4.780673
4.780959
4.781244
4.782101
4.782386
4.782672
4.782957
4.783243
4.784342
4.784749
4.785156
4.785563
4.78597
4.787192
4.787599
4.788006
4.788413
4.788821
4.790043
4.790801
4.791559
4.792318
4.793077
4.795354
4.796113
4.796872

4.416083
4.43599
4.439244
4.438715
4.426858
4.446735
4.43599
4.42905
4.438715
4.437088
4.354833
4.415579
4.367695
4.377385
4.314536
4.27318
4.262476
4.306359
4.305857
4.334943
4.334406
4.344114
4.357464
4.346727
4.334943
4.314024
4.333913
4.306359
4.27521
4.263466
4.27318
4.303269
4.296172
4.305857
4.232847
4.242553
4.252278
4.245082
4.234355
4.232847
4.324194
4.323713
4.275718
4.27521
4.273688
4.242553
4.231885

9.967430602
9.967278232
9.967410998
9.967181623
9.967348571
9.967662856
9.967744676
9.968188999
9.968270264
9.968202949
9.968517705
9.968676312
9.968267002
9.968270264
9.968281045
9.968439884
9.968443717
9.968422
9.968425787
9.967426661
9.967430602
9.967045648
9.966633003
9.966637306
9.966261104
9.966885857
9.966656752
9.967099997
9.966559553
9.966027996
9.965798816
9.966813075
9.965622001
9.965548682
9.965405607
9.965876635
9.965492627
9.966477999
9.965315406
9.965483698
9.96634233
9.966269123
9.966477999
9.966559553
9.966960432
9.967585032
9.967589615

4.736665499
4.737473704
4.738286318
4.739073965
4.741454885
4.742245721
4.743054931
4.744215835
4.745373327
4.748847076
4.749996004
4.751143825
4.752281592
4.753417986
4.756901399
4.758066315
4.759231236
4.76036027
4.761501835
4.762397465
4.762657051
4.762949114
4.763222611
4.763515782
4.764351145
4.764635087
4.764919656
4.765203968
4.765470443
4.766565359
4.766952378
4.767394806
4.767800295
4.768196547
4.769418814
4.769837978
4.770220551
4.770630475
4.771009232
4.772217442
4.772981868
4.773722252
4.774474727
4.775260503
4.777517933
4.7782593
4.779002513

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

4.113131
4.122708
4.111187
4.110698
4.200829
4.304405
4.404502
4.423004
4.211248
4.351505
4.243963
4.243462
4.443072
4.171121
4.170566
4.304405
4.303848
4.292197
4.231391
4.230929
4.233868
4.233399
4.231855
4.221319
4.230929
4.223773
4.223335
4.292197
4.321883
4.301331
4.334564
4.342586
4.221319
4.240963
4.243963
4.263590
4.262026
4.301738
4.291297
4.334564
4.384370
4.382165
4.431953
4.455343
4.434701
4.392827
4.301738

4.8087
4.8025
4.81
4.815
4.81
4.81
4.805
4.8075
4.81
4.81
4.81
4.81
4.81
4.81
4.8125
4.8112
4.8112
4.8125
4.8162
4.82
4.8189
4.82
4.82
4.8237
4.8225
4.8262
4.8225
4.8275
4.828
4.83
4.831
4.835
4.8525
4.8437
4.839
4.84
4.846
4.842
4.84
4.845
4.84
4.836
4.8375
4.84
4.8562
4.85
4.8425

4.797632
4.798391
4.800671
4.801431
4.802228
4.803026
4.803824
4.806219
4.807018
4.807817
4.808615
4.809414
4.811812
4.812611
4.813411
4.813872
4.814334
4.815718
4.816179
4.816641
4.817103
4.817564
4.818949
4.819411
4.819873
4.820335
4.821687
4.825747
4.827101
4.828455
4.829809
4.835232
4.836588
4.837945
4.839302
4.84066
4.841806
4.841699
4.841593
4.841487
4.84138
4.840955
4.840849
4.840743
4.840636
4.842959
4.845496

4.275718
4.27521
4.273688
4.252762
4.262476
4.296172
4.346727
4.375803
4.303813
4.354316
4.347234
4.316074
4.406443
4.314024
4.313469
4.357464
4.346727
4.334943
4.395693
4.395127
4.388158
4.377385
4.385988
4.385477
4.405331
4.418816
4.448938
4.477926
4.487613
4.497233
4.500621
4.49839
4.497833
4.507485
4.459715
4.448938
4.447275
4.456954
4.456402
4.490384
4.469387
4.456954
4.466609
4.449479
4.448938
4.396215
4.365047

9.968110997
9.968036984
9.968126021
9.9681298
9.967433291
9.966633003
9.965859717
9.965716796
9.967352782
9.966269123
9.967099997
9.967103868
9.965561782
9.967662856
9.967667145
9.966633003
9.966637306
9.966727322
9.967197138
9.967200708
9.967177999
9.967181623
9.967193553
9.967274963
9.967200708
9.967256001
9.967259386
9.966727322
9.96649797
9.966656752
9.966400001
9.966338027
9.967274963
9.967123177
9.967099997
9.966948348
9.966960432
9.966653608
9.966734276
9.966400001
9.966015235
9.966032268
9.965647669
9.965466998
9.965626443
9.965949905
9.966653608

4.779755237
4.780534376
4.782778096
4.78351673
4.784329293
4.785124318
4.785937887
4.788314693
4.789101439
4.789897461
4.790692487
4.791488509
4.793877571
4.794673593
4.795461322
4.795925434
4.796385711
4.797759719
4.798205243
4.798651389
4.799115754
4.799570942
4.800950769
4.801397278
4.801862016
4.802308521
4.803669237
4.807695439
4.809042511
4.810383991
4.811729195
4.817116964
4.818402546
4.819787308
4.821156773
4.822505944
4.823625221
4.823533573
4.823435445
4.823311156
4.823223244
4.822814786
4.822703578
4.822588633
4.8224215
4.824758937
4.827314456

11/28/2012
11/29/2012
11/30/2012
12/3/2012
12/4/2012
12/5/2012
12/6/2012
12/7/2012
12/10/2012
12/11/2012
12/13/2012
12/14/2012
12/17/2012
12/18/2012
12/19/2012
12/20/2012
12/21/2012
12/24/2012
12/26/2012
12/27/2012
12/28/2012
12/31/2012
1/2/2013
1/3/2013
1/4/2013
1/7/2013
1/8/2013
1/9/2013
1/10/2013
1/11/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
2/1/2013
2/5/2013
2/6/2013

4.351505
4.304405
4.344107
4.332478
4.251534
4.271064
4.243963
4.243462
4.131398
4.301738
4.354757
4.364238
4.402936
3.929772
3.949546
4.294310
4.283719
3.970482
3.959576
3.921913
3.911441
4.060965
4.301331
4.354757
4.404502
4.453181
4.462758
4.271064
4.304405
4.404502
4.453181
4.140909
4.361540
4.404983
4.434701
4.463291
4.301738
4.411881
4.435276
4.454835
4.453181
4.342029
4.441989
4.264153
4.243462
4.221319
4.311366

4.8462
4.846
4.8475
4.8462
4.8431
4.835
4.8395
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.8447
4.855
4.8475
4.8437
4.845
4.8475
4.8437
4.845
4.8475
4.8437
4.8475
4.8425
4.8468
4.8435
4.8443
4.8425
4.8447
4.8475
4.8337
4.8325
4.8387
4.84
4.835
4.83
4.835
4.8375
4.84
4.84
4.835
4.8325

4.848034
4.850574
4.853115
4.860745
4.863292
4.865839
4.868388
4.870938
4.878597
4.877998
4.876801
4.876202
4.874407
4.873809
4.873211
4.872612
4.872014
4.870221
4.870456
4.871289
4.872123
4.874624
4.876292
4.877126
4.877961
4.880465
4.8813
4.882135
4.88297
4.883286
4.884233
4.884549
4.884864
4.88518
4.885496
4.886444
4.88676
4.887075
4.887391
4.887707
4.889116
4.889585
4.890055
4.890525
4.890994
4.892874
4.893343

4.364518
4.337045
4.346727
4.345167
4.303813
4.272673
4.296172
4.295641
4.202233
4.22218
4.194005
4.162878
4.141017
4.089567
4.078913
4.102108
4.132252
4.171622
4.170675
4.203719
4.20321
4.242553
4.292583
4.285945
4.285426
4.29409
4.293601
4.303269
4.306359
4.316074
4.314536
4.293601
4.272673
4.285945
4.264996
4.253288
4.262971
4.272673
4.316587
4.305857
4.304313
4.324194
4.303269
4.285945
4.295641
4.252762
4.231885

9.966269123
9.966633003
9.966326276
9.966416117
9.967041499
9.966890601
9.967099997
9.967103868
9.967969827
9.966653608
9.966244
9.966170757
9.965871814
9.969528243
9.969375384
9.966710997
9.966792825
9.969213547
9.96929785
9.969588997
9.969669952
9.968514166
9.966656752
9.966244
9.965859717
9.965483698
9.965409724
9.966890601
9.966633003
9.965859717
9.965483698
9.967896327
9.9661916
9.965856002
9.965626443
9.965405607
9.966653608
9.965802717
9.965622001
9.965470922
9.965483698
9.96634233
9.965570148
9.966943998
9.967103868
9.967274963
9.966579223

4.829829086
4.832360297
4.834886136
4.842492355
4.845041429
4.847609296
4.850131834
4.852670392
4.860300668
4.859703915
4.858511404
4.85791465
4.856126382
4.855530625
4.854934867
4.854338114
4.853742357
4.851938411
4.852133804
4.852991873
4.853837032
4.856323753
4.857976081
4.858821255
4.859648226
4.862133406
4.862979589
4.863797134
4.864647844
4.864946449
4.865902335
4.866214132
4.866534738
4.866841255
4.867145509
4.868142004
4.868461347
4.868751777
4.869061688
4.869395368
4.870817961
4.871266332
4.871725134
4.872183934
4.872651175
4.87454301
4.875019697

2/7/2013
2/8/2013
2/11/2013
2/12/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013
2/27/2013
2/28/2013
3/1/2013
3/4/2013
3/5/2013
3/6/2013
3/7/2013
3/8/2013

4.404983
4.394436
4.443072
4.331956
4.371575
4.395015
4.454835
4.453181
4.191263
4.401846
4.264153
4.253526
4.191731
4.211248
4.180599
4.132770
4.122190
4.090715
4.060049
4.059591
4.052706
4.032157

4.8362
4.825
4.825
4.8235
4.8185
4.8255
4.83
4.8325
4.8262
4.8235
4.8175
4.8135
4.8175
4.8132
4.805
4.799
4.795
4.7925
4.7837
4.776
4.7685
4.755

4.893813
4.894283
4.896524
4.897825
4.899126
4.900427
4.901729
4.905636
4.90694
4.908243
4.909547
4.910851
4.914766
4.915665
4.916565
4.917465
4.918365
4.921066
4.921967
4.922868
4.923769
4.92467

4.265492
4.264996
4.273688
4.252762
4.221646
4.21441
4.183297
4.212451
4.171148
4.180868
4.183783
4.162878
4.151232
4.181354
4.180868
4.112326
4.091426
4.090031
4.099768
4.078913
4.071458
4.019999

9.965856002
9.965937475
9.965561782
9.966420149
9.966114077
9.965933003
9.965470922
9.965483698
9.96750721
9.965880234
9.966943998
9.967026107
9.967503594
9.967352782
9.967589615
9.967959224
9.968040988
9.968284237
9.968521245
9.968524785
9.968577999
9.968736824

4.875473959
4.875984514
4.878217135
4.879518943
4.88083399
4.882103651
4.883383755
4.887266665
4.888589647
4.889898004
4.891219871
4.892534167
4.896419389
4.89733135
4.898259117
4.899178544
4.900090385
4.902790847
4.90372194
4.904648864
4.90557504
4.906524039

VOLATILIDAD DIARIA

TABLA DE VARIANZA COVARIANZA

CETE 28
UDI/ TIIE 28
CETE 91

NUEVO PORTAFOLIO DE RENTA FIJA

CETE 28
UDI/ TIIE 28
CETE 91
PORTAFOLIO
VARIANZA
VOLATILIDAD DEL PORTAFOLIO

PORTAFOLIO
CETE 28
UDI/ TIIE 28

CETE 91

CETE 91
9.800985714
9.802794692
9.80334097
9.802832998
9.804139387
9.804770817
9.805569515
9.804854071
9.803634054
9.804181762
9.805569515
9.806871236
9.806660563
9.807635993
9.808940111
9.80906038
9.81111833
9.809140472
9.809658001
9.808940111
9.808303329
9.809605168
9.809392504
9.809658001
9.809445457
9.81111833
9.811409786
9.811680988
9.81171951
9.811835954
9.812883878
9.813427142
9.812692004
9.812730217
9.81284576
9.814398148
9.813427142
9.813450001
9.815256959
9.815369761
9.817677042
9.817714027
9.817746993
9.818036382
9.816883971
9.815406631

RENDIMIENTO CETE 28

0.000009245
0.000006525
0.000030857
0.000001389
0.000011528
0.000024798
0.000029804
0.000015146
0.000040502
0.000011617
0.000024765
0.000006465
0.000023249
0.000001358
0.000003769
0.000110660
0.000008996
0.000008017
0.000001249
0.000004009
0.000001268
0.000001393
0.000007846
0.000006498
0.000020723
0.000001300
0.000015862
0.000006600
0.000035007
0.000032522
0.000014341
0.000047267
0.000001214
0.000003634
0.000016850
0.000024641
0.000008379
0.000001236
0.000003605
0.000040221
0.000037862
0.000039772
0.000001183
0.000035463
0.000001213

RENDIMIENTO UDI/TIIE 28
0.000262972
0.000270633
0.000247381
0.000251178
0.000769334
0.000324606
0.000239977
0.000239923
0.000236005
0.000712272
0.000247656
0.000251467
0.000255278
0.000251634
0.000715829
0.000240098
0.000239771
0.000230389
0.000222347
0.000698438
0.000210868
0.000187637
0.000199193
0.000214887
0.000816610
0.000191496
0.000199188
0.000207151
0.000400274
0.000130800
0.000150112
0.000134635
0.000154220
0.000400231
0.000142292
0.000136750
0.000117406
0.000122918
0.000265647
0.000053826
0.000073151
0.000065689
0.000057683
0.000167241
0.000061537

RENDIMIENTO CETE 91
0.000184571
5.57268E-05
-5.18162E-05
0.000133266
6.44044E-05
8.14602E-05
-7.29631E-05
-0.00012443
5.58678E-05
0.000141547
0.000132753
-2.14822E-05
9.94661E-05
0.00013297
1.22612E-05
0.000209801
-0.000201593
5.27598E-05
-7.31819E-05
-6.49185E-05
0.000132728
-2.16791E-05
2.70655E-05
-2.16668E-05
0.000170537
2.97067E-05
2.76415E-05
3.92613E-06
1.18678E-05
0.000106802
5.53624E-05
-7.49115E-05
3.89429E-06
1.17748E-05
0.0001582
-9.89369E-05
2.3293E-06
0.000184131
1.14925E-05
0.000235068
3.76722E-06
3.35775E-06
2.94761E-05
-0.000117377
-0.00015049

9.813931221
9.814714003
9.815004285
9.814864316
9.816163781
9.816452711
9.818253002
9.817783711
9.81764108
9.817461982
9.817746993
9.817025678
9.816631261
9.815911401
9.816704754
9.816736007
9.817783711
9.81789277
9.81792944
9.817209925
9.81724201
9.817531028
9.817388356
9.817424657
9.817963601
9.818145495
9.818434201
9.817966086
9.818000003
9.822079232
9.822435578
9.823732462
9.823765663
9.823813989
9.823342629
9.823480059
9.823261525
9.823056001
9.822837266
9.822688293
9.823983805
9.823765663
9.823813989
9.823089953
9.822435578
9.823227644
9.822757364

0.000001086
0.000000702
0.000001185
0.000003546
0.000032460
0.000006608
0.000040978
0.000001155
0.000011275
0.000018009
0.000038805
0.000014510
0.000011281
0.000008852
0.000009037
0.000006815
0.000001102
0.000003404
0.000024552
0.000014454
0.000024516
0.000001075
0.000004413
0.000001096
0.000016705
0.000002221
0.000022303
0.000024490
0.000006684
0.000008968
0.000081389
0.000047980
0.000001006
0.000001436
0.000001095
0.000003537
0.000008795
0.000006352
0.000001095
0.000004666
0.000001129
0.000008795
0.000006352
0.000001095
0.000003181
0.000008919
0.000000945

0.000056007
0.000048001
0.000044132
0.000018165
0.000004767
0.000010696
0.000006559
0.000002965
0.000025898
0.000024998
0.000004768
0.000004768
0.000073383
0.000021676
0.000025813
0.000029407
0.000021674
0.000073023
0.000010073
0.000029403
0.000021942
0.000025535
0.000073009
0.000128814
0.000132665
0.000629264
0.000138643
0.000136694
0.000134474
0.000125063
0.000498922
0.000144336
0.000036415
0.000020947
0.000020947
0.000075781
0.000028679
0.000017078
0.000020945
0.000050961
0.000017077
0.000017726
0.000035778
0.000035777
0.000107056
0.000047373
0.000043505

-0.000150316
7.97623E-05
2.95762E-05
-1.42607E-05
0.000132398
2.94341E-05
0.000183395
-4.77979E-05
-1.45278E-05
-1.82425E-05
2.9031E-05
-7.34705E-05
-4.01768E-05
-7.33307E-05
8.08231E-05
3.1837E-06
0.000106726
1.11083E-05
3.73504E-06
-7.32858E-05
3.26824E-06
2.94399E-05
-1.45324E-05
3.69762E-06
5.48966E-05
1.85267E-05
2.94053E-05
-4.76772E-05
3.45463E-06
0.000415485
3.628E-05
0.000132033
3.37968E-06
4.9193E-06
-4.79814E-05
1.39901E-05
-2.22461E-05
-2.09222E-05
-2.22675E-05
-1.51659E-05
0.00013189
-2.2205E-05
4.9193E-06
-7.37022E-05
-6.6616E-05
8.06385E-05
-4.78742E-05

9.822802998
9.822837266
9.822688293
9.822975242
9.820991846
9.821033001
9.821321194
9.821426747
9.819947504
9.818722242
9.819516999
9.819552463
9.819912452
9.819442734
9.819479489
9.819011006
9.819047099
9.818902604
9.817677042
9.816704754
9.81724201
9.817278359
9.817135645
9.816668556
9.817209925
9.817493996
9.818036382
9.818145495
9.818434201
9.818470193
9.818253002
9.819047099
9.822183875
9.821965642
9.821243902
9.822043994
9.822079232
9.821931161
9.821713232
9.822001173
9.822043994
9.821321194
9.821426747
9.821713232
9.822253232
9.822550008
9.822331905

0.000014140
0.000014540
0.000010969
0.000016766
0.000000945
0.000001545
0.000001044
0.000004607
0.000001072
0.000000945
0.000014140
0.000001095
0.000003181
0.000001100
0.000000976
0.000009333
0.000001044
0.000004607
0.000001072
0.000000945
0.000006298
0.000001069
0.000004636
0.000001100
0.000000976
0.000006352
0.000001095
0.000004666
0.000001129
0.000008795
0.000001491
0.000006748
0.000003181
0.000006718
0.000001006
0.000014149
0.000006772
0.000011056
0.000001040
0.000006751
0.000009270
0.000001020
0.000012426
0.000001068
0.000001068
0.000001427
0.000001045

0.000039636
0.000028034
0.000103433
0.000028029
0.000031895
0.000028026
0.000302795
0.000911453
0.000314225
0.000302722
0.000310276
0.000302639
0.000923388
0.000302472
0.000306703
0.000314256
0.000298616
0.000274278
0.000039423
0.000023955
0.000020087
0.000023954
0.000075726
0.000023951
0.000027818
0.000031684
0.000020083
0.000093018
0.000052849
0.000052847
0.000048977
0.000045108
0.000146917
0.000064434
0.000049235
0.000041226
0.000048958
0.000142999
0.000006255
0.000006255
0.000006255
0.000006255
0.000011030
0.000001479
0.000002388
0.000010122
0.000002388

4.64567E-06
3.48861E-06
-1.51659E-05
2.92128E-05
-0.000201914
4.19053E-06
2.93445E-05
1.07473E-05
-0.000150614
-0.000124773
8.09431E-05
3.61155E-06
3.66604E-05
-4.78333E-05
3.74308E-06
-4.77095E-05
3.6759E-06
-1.47158E-05
-0.000124817
-9.90345E-05
5.47288E-05
3.70253E-06
-1.45369E-05
-4.7579E-05
5.5148E-05
2.8936E-05
5.52469E-05
1.11135E-05
2.94053E-05
3.66575E-06
-2.21206E-05
8.08797E-05
0.000319458
-2.22184E-05
-7.34822E-05
8.14655E-05
3.58765E-06
-1.50754E-05
-2.2188E-05
2.93167E-05
4.35979E-06
-7.35896E-05
1.07473E-05
2.91694E-05
5.49802E-05
3.02147E-05
-2.22043E-05

9.821931161
9.821965642
9.822001173
9.822043994
9.822079232
9.821426747
9.821713232
9.821495971
9.821573877
9.821356403
9.821713232
9.822001173
9.82203563
9.822297007
9.822331905
9.822183875
9.822470453
9.822253232
9.822043994
9.822079232
9.821931161
9.821965642
9.821749102
9.821791995
9.821826548
9.821931161
9.821965642
9.822505304
9.822550008
9.822584591
9.822435578
9.822470453
9.822001173
9.822043994
9.821826548
9.821678436
9.821713232
9.821749102
9.822297007
9.822331905
9.822183875
9.822218041
9.822001173
9.822043994
9.821321194
9.821173999
9.821461884

0.000004609 0.000008887 0.000006751

0.000017013
0.000001095
0.000004666
0.000001129
0.000001006
0.000001436
0.000001095
0.000004666
0.000001129
0.000001006
0.000009279
0.000001069
0.000003211
0.000008768
0.000022327
0.000001436
0.000001095
0.000004666
0.000001129
0.000001006
0.000001436
0.000001095
0.000004666
0.000008947
0.000000976
0.000006352
0.000001095
0.000003181
0.000006718
0.000006782
0.000006361
0.000001045
0.000004609
0.000014569
0.000008918
0.000014313
0.000001121
0.000004581
0.000008855
0.000008918
0.000009215
0.000001045
0.000012456
0.000016735

0.000022632
0.000010122
0.000137008
0.000132849
0.000140836
0.000418581
0.000141029
0.000144605
0.000140717
0.000140969
0.000433910
0.000144757
0.000133135
0.000136983
0.000070279
0.000211366
0.000089867
0.000070255
0.000070521
0.000078251
0.000211262
0.000070496
0.000066585
0.000066387
0.000078525
0.000544883
0.000171497
0.000187010
0.000191694
0.000192666
0.000552755
0.000175395
0.000181163
0.000183720
0.000184034
0.000582706
0.000214737
0.000216278
0.000212325
0.000218004
0.000638092
0.000215346
0.000213636
0.000213860
0.000213545
0.000637168
0.000392906

-4.07993E-05
3.51064E-06
3.61742E-06
4.35979E-06
3.58765E-06
-6.64304E-05
2.91694E-05
-2.21205E-05
7.93215E-06
-2.21425E-05
3.6332E-05
2.93167E-05
3.50819E-06
2.66113E-05
3.55298E-06
-1.50708E-05
2.91766E-05
-2.21147E-05
-2.13024E-05
3.58765E-06
-1.50754E-05
3.51064E-06
-2.20466E-05
4.36712E-06
3.51804E-06
1.06511E-05
3.51064E-06
5.49443E-05
4.5512E-06
3.5208E-06
-1.51705E-05
3.55055E-06
-4.77762E-05
4.35979E-06
-2.21386E-05
-1.50799E-05
3.54283E-06
3.65208E-06
5.57849E-05
3.55298E-06
-1.50708E-05
3.47846E-06
-2.20794E-05
4.35979E-06
-7.35896E-05
-1.49873E-05
2.93126E-05

9.821495971
9.821539008
9.821573877
9.821173999
9.820957104
9.820991846
9.82128601
9.821321194
9.821173999
9.820704696
9.820235658
9.820275003
9.820815844
9.820921288
9.820957104
9.821495971
9.822043994
9.822079232
9.822183875
9.821461884
9.821495971
9.822043994
9.821826548
9.822183875
9.821713232
9.821756442
9.821573877
9.821678436
9.821713232
9.822253232
9.822297007
9.822331905
9.822435578
9.822470453
9.822001173
9.822043994
9.822079232
9.822218041
9.822253232
9.822297007
9.821826548
9.821678436
9.821713232
9.821495971
9.821791995
9.821931161
9.821965642

0.000006751
0.000001427
0.000001045
0.000004609
0.000001068
0.000001068
0.000010290
0.000006775
0.000003236
0.000006751
0.000001068
0.000007484
0.000001071
0.000003209
0.000001068
0.000001068
0.000001427
0.000001045
0.000004609
0.000008887
0.000006751
0.000009270
0.000001020
0.000003151
0.000006690
0.000001399
0.000002140
0.000004579
0.000001040
0.000001037
0.000001482
0.000001020
0.000004579
0.000001040
0.000001037
0.000009225
0.000001095
0.000011356
0.000006751
0.000001427
0.000001045
0.000003239
0.000001040
0.000001037
0.000006361
0.000003564
0.000008887

0.000398159
0.000395719
0.000399039
0.001198183
0.000398671
0.000400984
0.000398890
0.000398731
0.001197058
0.000398899
0.000327038
0.000327668
0.000331964
0.000983966
0.000329600
0.000330027
0.000327719
0.000327878
0.000984113
0.000327715
0.000327874
0.000178075
0.000177116
0.000533036
0.000175324
0.000175955
0.000353043
0.000528386
0.000176036
0.000176005
0.000176239
0.000175943
0.000362452
0.000120950
0.000120699
0.000120979
0.000116861
0.000481569
0.000124667
0.000123677
0.000124696
0.000557837
0.000338815
0.000338157
0.000337422
0.001361342
0.000341243

3.47075E-06
4.38191E-06
3.55023E-06
-4.07142E-05
-2.20845E-05
3.5376E-06
2.99526E-05
3.58241E-06
-1.49873E-05
-4.77848E-05
-4.77602E-05
4.00651E-06
5.50739E-05
1.07369E-05
3.64682E-06
5.48692E-05
5.57983E-05
3.58765E-06
1.06538E-05
-7.35062E-05
3.47075E-06
5.57983E-05
-2.21386E-05
3.63809E-05
-4.79163E-05
4.39938E-06
-1.85878E-05
1.06458E-05
3.54283E-06
5.49802E-05
4.45673E-06
3.55298E-06
1.05548E-05
3.55055E-06
-4.77762E-05
4.35979E-06
3.58765E-06
1.41323E-05
3.58275E-06
4.45673E-06
-4.7897E-05
-1.50799E-05
3.54283E-06
-2.21205E-05
3.01404E-05
1.41691E-05
3.51064E-06

9.822757364
9.823056001
9.823089953
9.822941046
9.822757364
9.821791995
9.821826548
9.821931161
9.822218041
9.822253232
9.822297007
9.822331905
9.822218041
9.822001173
9.82128601
9.821826548
9.821965642
9.822253232
9.822079232
9.821861102
9.822218041
9.822253232
9.821783899
9.821539008
9.821826548
9.821426747
9.821461884
9.820991846
9.821033001
9.821321194
9.821173999
9.820704696
9.820991846
9.821539008
9.821068525
9.820416881
9.820704696
9.820739779
9.820781005
9.821321194
9.820704696
9.821243902
9.821539008
9.821573877
9.821426747
9.822218041
9.822001173

0.000001037
0.000006361
0.000001045
0.000010969
0.000005653
0.000009225
0.000001095
0.000004666
0.000001129
0.000006782
0.000006361
0.000001045
0.000003540
0.000001068
0.000006416
0.000016705
0.000004280
0.000008795
0.000001491
0.000001069
0.000003211
0.000006747
0.000000976
0.000001491
0.000001069
0.000004636
0.000006718
0.000006782
0.000014204
0.000006747
0.000003178
0.000006722
0.000006658
0.000016948
0.000006747
0.000003178
0.000008916
0.000001068
0.000001427
0.000001045
0.000003540
0.000001068
0.000001427
0.000001045
0.000004609
0.000008887
0.000008825

0.000339923
0.000337055
0.000339227
0.000816016
0.000227593
0.000187545
0.000122057
0.000419130
0.000117837
0.000165818
0.000141003
0.000130310
0.000648890
0.000243852
0.000236445
0.000224088
0.000961855
0.000252451
0.000238856
0.000247461
0.000721728
0.000240795
0.000217886
0.000105300
0.000120491
0.000335149
0.000109099
0.000132024
0.000124540
0.000105190
0.000350984
0.000081548
0.000112857
0.000116973
0.000206058
0.000618310
0.000202284
0.000209976
0.000206066
0.000202156
0.000828582
0.000206074
0.000202164
0.000207922
0.000472981
0.000122690
0.000130407

8.06073E-05
3.04025E-05
3.45642E-06
-1.51588E-05
-1.86993E-05
-9.82789E-05
3.51804E-06
1.06511E-05
2.92081E-05
3.58275E-06
4.45673E-06
3.55298E-06
-1.15924E-05
-2.20794E-05
-7.28123E-05
5.50374E-05
1.41617E-05
2.92802E-05
-1.77148E-05
-2.22082E-05
3.63413E-05
3.58275E-06
-4.77826E-05
-2.49334E-05
2.92765E-05
-4.07053E-05
3.57749E-06
-4.78582E-05
4.19053E-06
2.93445E-05
-1.49873E-05
-4.77848E-05
2.92392E-05
5.57135E-05
-4.79032E-05
-6.63516E-05
2.93079E-05
3.57227E-06
4.19787E-06
5.50047E-05
-6.27714E-05
5.4905E-05
3.00477E-05
3.55023E-06
-1.49802E-05
8.05681E-05
-2.20794E-05

9.821791995
9.821826548
9.821678436
9.821965642
9.822001173
9.822043994
9.820815844
9.820164136
9.819442734
9.819479489
9.819264008
9.819805128
9.819912452
9.820704696
9.820235658
9.820275003
9.820815844
9.82066959
9.820452302
9.820739779
9.820781005
9.821068525
9.821461884
9.821749102
9.821791995
9.822079232
9.822435578
9.822218041
9.822505304
9.822550008
9.822079232
9.822183875
9.822218041
9.822262084
9.822435578
9.822470453
9.822505304
9.822297007
9.822584591
9.822183875
9.822470453
9.822505304
9.822802998
9.822837266
9.822183875
9.822218041
9.822757364

0.000001436
0.000001095
0.000004666
0.000001129
0.000001006
0.000001436
0.000001095
0.000004666
0.000001129
0.000001006
0.000014149
0.000001045
0.000003239
0.000001040
0.000006751
0.000002472
0.000001043
0.000004583
0.000008856
0.000006720
0.000000359
0.000001045
0.000003540
0.000008856
0.000001482
0.000001020
0.000004579
0.000008859
0.000001006
0.000001436
0.000001095
0.000011028
0.000006747
0.000001398
0.000002498
0.000016615
0.000006751
0.000009387
0.000008836
0.000004663
0.000022324
0.000016680
0.000001472
0.000014616
0.000003211
0.000006747
0.000006812

0.000138124
0.000126768
0.000383594
0.000138039
0.000134417
0.000122799
0.000130254
0.000377264
0.000095218
0.000121085
0.000101923
0.000104589
0.000335523
0.000109675
0.000105458
0.000112513
0.000104767
0.000213117
0.000054038
0.000054035
0.000061766
0.000050424
0.000218688
0.000055562
0.000054273
0.000046276
0.000166622
0.000048673
0.000041198
0.000058335
0.000050599
0.000152050
0.000050849
0.000046719
0.000253439
0.000054698
0.000129766
0.000125110
0.000119167
0.000378075
0.000129671
0.000129915
0.000126032
0.000126249
0.000377770
0.000118219
0.000133671

-2.12969E-05
3.51804E-06
-1.50799E-05
2.92421E-05
3.61742E-06
4.35979E-06
-0.00012504
-6.63598E-05
-7.34613E-05
3.74308E-06
-2.19442E-05
5.5108E-05
1.09294E-05
8.06773E-05
-4.77602E-05
4.00651E-06
5.50739E-05
-1.48922E-05
-2.21256E-05
2.92732E-05
4.19787E-06
2.92767E-05
4.00525E-05
2.9244E-05
4.36712E-06
2.92449E-05
3.628E-05
-2.21469E-05
2.92462E-05
4.5512E-06
-4.7928E-05
1.06538E-05
3.47846E-06
4.48403E-06
1.76633E-05
3.55055E-06
3.54808E-06
-2.12061E-05
2.92787E-05
-4.07954E-05
2.91766E-05
3.54808E-06
3.03073E-05
3.48861E-06
-6.65175E-05
3.47846E-06
5.49085E-05

9.823056001
9.817278359
9.816126856
9.815696589
9.816231007
9.816267664
9.816126856
9.816163781
9.816452711
9.816482989
9.816520331
9.816378541
9.816163781
9.815192499
9.81597799
9.815509622
9.815369761
9.814901865
9.815192499
9.814714003
9.815762298
9.816631261
9.817172261
9.817209925
9.817493996
9.817531028
9.816883971
9.817172261
9.816452711
9.816482989
9.816014987
9.816126856
9.816163781
9.815948617
9.816482989
9.81677301
9.816883971
9.817172261
9.816956809
9.81724201
9.81677301
9.816883971
9.817172261
9.816704754
9.816736007
9.816520331
9.816883971

0.000024964
0.000202224
0.000003433
0.000002250
0.000000984
0.000001152
0.000019042
0.000014543
0.000001155
0.000001039
0.000001126
0.000004473
0.000008973
0.000006665
0.000008883
0.000001101
0.000004443
0.000006695
0.000008943
0.000006750
0.000001126
0.000004473
0.000001153
0.000016732
0.000001149
0.000001075
0.000004413
0.000008915
0.000001062
0.000001104
0.000001150
0.000004501
0.000006635
0.000008881
0.000008948
0.000001125
0.000004471
0.000008975
0.000001000
0.000009058
0.000001074
0.000012259
0.000001128
0.000008916
0.000006702
0.000001099
0.000004441

0.000136308
0.000142872
0.000611933
0.000279355
0.000131856
0.000147336
0.000416944
0.000134553
0.000147434
0.000146526
0.000073260
0.000238577
0.000071306
0.000058775
0.000079695
0.000075156
0.000218619
0.000073202
0.000069843
0.000069325
0.000071639
0.000960735
0.000320895
0.000320737
0.000320840
0.000318006
0.000963099
0.000317896
0.000321941
0.000320778
0.000331469
0.000675532
0.000040576
0.000041505
0.000040579
0.000041586
0.000114016
0.000047313
0.000040589
0.000039401
0.000042525
0.000119849
0.000065413
0.000047936
0.000051133
0.000054734
0.000164454

3.04025E-05
-0.000588172
-0.000117293
-4.38327E-05
5.44452E-05
3.73441E-06
-1.43444E-05
3.76166E-06
2.94341E-05
3.08437E-06
3.80398E-06
-1.4444E-05
-2.18777E-05
-9.89473E-05
8.00281E-05
-4.77149E-05
-1.4249E-05
-4.76697E-05
2.96115E-05
-4.87505E-05
0.000106808
8.85274E-05
5.51106E-05
3.83651E-06
2.8936E-05
3.77211E-06
-6.59084E-05
2.93668E-05
-7.3295E-05
3.08437E-06
-4.76751E-05
1.13966E-05
3.76166E-06
-2.19194E-05
5.44392E-05
2.95443E-05
1.13032E-05
2.93668E-05
-2.19465E-05
2.90519E-05
-4.77731E-05
1.13032E-05
2.93668E-05
-4.76214E-05
3.1837E-06
-2.19703E-05
3.70437E-05

9.817424657
9.817461982
9.81724201
9.817278359
9.817135645
9.817172261
9.817209925
9.817493996
9.817783711
9.81789277
9.818181826
9.817966086
9.81850599
9.818794425
9.818649889
9.817677042
9.816452711
9.816231007
9.81677301
9.816883971
9.816920926
9.816956809
9.81698899
9.817025678
9.816883971
9.816920926
9.816452711
9.81597799
9.815004285
9.815117032
9.815406631
9.815696589
9.815471996
9.816014987
9.815621431
9.815911401
9.816200658
9.81597799
9.817025678
9.817135645
9.81792944
9.817714027
9.817493996
9.818036382
9.818145495
9.81792944
9.817714027

0.000008824
0.000006697
0.000014473
0.000006669
0.000003318
0.000016823
0.000008916
0.000001142
0.000001074
0.000004528
0.000006604
0.000001000
0.000006629
0.000008943
0.000012288
0.000006664
0.000001062
0.000014482
0.000001101
0.000003405
0.000008915
0.000008851
0.000001159
0.000001125
0.000004471
0.000014483
0.000024459
0.000053590
0.000001177
0.000004415
0.000032371
0.000014484
0.000008883
0.000001101
0.000004443
0.000008944
0.000008881
0.000022326
0.000008945
0.000018984
0.000014483
0.000006696
0.000006750
0.000001126
0.000003375
0.000008944
0.000001093

0.000054984
0.000054719
0.000054978
0.000054713
0.000164653
0.000057794
0.000091986
0.000089783
0.000093129
0.000270981
0.000091287
0.000095407
0.000091146
0.000091911
0.000272352
0.000089557
0.000091482
0.000150601
0.000152076
0.000463709
0.000149170
0.000153274
0.000153250
0.000153227
0.000452135
0.000161126
0.000153109
0.000153347
0.000149196
0.000442648
0.000142330
0.000160093
0.000139967
0.000140333
0.000442460
0.000144113
0.000146286
0.000146264
0.000145983
0.000401459
0.000127437
0.000131547
0.000139390
0.000115663
0.000379030
0.000119591
0.000130505

5.50772E-05
3.80187E-06
-2.24062E-05
3.70253E-06
-1.45369E-05
3.72979E-06
3.83651E-06
2.8936E-05
2.95101E-05
1.11083E-05
2.94418E-05
-2.19735E-05
5.49915E-05
2.93766E-05
-1.47204E-05
-9.90815E-05
-0.000124707
-2.2585E-05
5.5215E-05
1.13032E-05
3.76443E-06
3.65526E-06
3.27808E-06
3.73718E-06
-1.44348E-05
3.76443E-06
-4.76946E-05
-4.83598E-05
-9.91959E-05
1.14872E-05
2.95054E-05
2.9541E-05
-2.2881E-05
5.53199E-05
-4.00932E-05
2.95417E-05
2.94681E-05
-2.26837E-05
0.000106733
1.12017E-05
8.0858E-05
-2.19407E-05
-2.24117E-05
5.52469E-05
1.11135E-05
-2.20057E-05
-2.19407E-05

9.817493996
9.817531028
9.81789277
9.818181826
9.817714027
9.817493996
9.817531028
9.816883971
9.817172261
9.817209925
9.816482989
9.81677301
9.816126856
9.81641615
9.816704754
9.81698899
9.817025678
9.816126856
9.815911401
9.815948617
9.81597799
9.815256959
9.814864316
9.815406631
9.814940436
9.815218994
9.815256959
9.815117032
9.815406631
9.815192499
9.814714003
9.815004285
9.815369761
9.81565901
9.815948617
9.815471996
9.812224874
9.81284576
9.81263152
9.811913852
9.811680988
9.811835954
9.812127818
9.811661837
9.811428011
9.811214174
9.811331603

0.000001149
0.000001075
0.000004413
0.000016735
0.000001031
0.000037958
0.000008970
0.000011223
0.000001096
0.000006696
0.000001094
0.000001101
0.000003405
0.000008915
0.000016639
0.000006629
0.000008943
0.000012288
0.000008975
0.000006789
0.000009003
0.000006719
0.000003377
0.000006692
0.000001031
0.000022271
0.000001101
0.000003405
0.000008915
0.000008851
0.000001159
0.000001125
0.000004471
0.000006664
0.000008851
0.000001159
0.000209966
0.000027065
0.000006699
0.000006515
0.000000629
0.000003113
0.000001178
0.000014402
0.000007199
0.000006584
0.000011425

0.000132345
0.000123928
0.000386422
0.000120488
0.000132331
0.000128189
0.000120442
0.000370534
0.000123241
0.000130289
0.000124215
0.000132733
0.000382612
0.000117515
0.000405088
0.000408115
0.000433340
0.001230660
0.000416028
0.000411989
0.000411818
0.000414096
0.001228744
0.000419728
0.000417881
0.000078545
0.000078796
0.000239980
0.000076581
0.000078765
0.000069094
0.000101949
0.000224383
0.000070996
0.000082588
0.000078716
0.000201022
0.000423631
0.000193389
0.000203014
0.000191633
0.000796787
0.000210764
0.000187530
0.000212101
0.000189228
0.000221440

-2.24117E-05
3.77211E-06
3.68465E-05
2.94418E-05
-4.76462E-05
-2.24117E-05
3.77211E-06
-6.59084E-05
2.93668E-05
3.83651E-06
-7.40471E-05
2.95443E-05
-6.58214E-05
2.94713E-05
2.94002E-05
2.89543E-05
3.73718E-06
-9.15574E-05
-2.19491E-05
3.79136E-06
2.9924E-06
-7.34548E-05
-4.00033E-05
5.52545E-05
-4.74962E-05
2.8381E-05
3.868E-06
-1.42561E-05
2.95054E-05
-2.1816E-05
-4.87505E-05
2.95762E-05
3.72365E-05
2.9469E-05
2.95046E-05
-4.85558E-05
-0.000330817
6.32768E-05
-2.18326E-05
-7.31371E-05
-2.37328E-05
1.5794E-05
2.97461E-05
-4.74903E-05
-2.38314E-05
-2.17947E-05
1.19689E-05

9.811623072
9.811661837
9.810921999
9.810961489
9.81061359
9.810401686
9.810164004
9.810708817
9.810827231
9.810865966
9.811157772
9.811174999
9.811214174
9.811078888
9.811623072
9.811913852
9.811680988
9.81171951
9.811835954
9.811623072
9.811428011
9.811214174
9.811078888
9.81061359
9.81065371
9.810456157
9.810495278
9.810865966
9.810692735
9.810668989
9.811214174
9.811078888
9.811157772
9.811174999
9.811214174
9.811584307
9.811875451
9.811913852
9.811933005
9.811972186
9.812088684
9.812127818
9.812165881
9.812438999
9.812477551
9.812341379
9.81263152

0.000022221
0.000032368 0.000038423
0.000001212
0.000018617
0.000009093
0.000000466
0.000016878
0.000012035
0.000024702
0.000001148
0.000000590
0.000001236
0.000003605
0.000024580
0.000006515
0.000015060
0.000006609
0.000042616
0.000029949
0.000001788
0.000009005
0.000003576
0.000014368
0.000006704
0.000031927
0.000009028
0.000004302
0.000020945
0.000015060
0.000006609
0.000011454
0.000002298
0.000024137
0.000001209
0.000003517
0.000006610
0.000009032
0.000000697
0.000001183
0.000012033
0.000008942
0.000022156
0.000030650
0.000008981
0.000004245
0.000006550

0.000033940
0.000001102
0.000018479
0.000010492
0.000056009
0.000016545
0.000022086
0.000012680
0.000474122
0.000408558
0.000421546
0.000423684
0.000455619
0.001257517
0.000427659
0.000431598
0.000427549
0.000442237
0.001276702
0.000070194
0.000136514
0.000070180
0.000212461
0.000054701
0.000056629
0.000079816
0.000068215
0.000204886
0.000186983
0.000140278
0.000097488
0.000385958
0.000241749
0.000117984
0.000126628
0.000371103
0.000123707
0.000122941
0.000122672
0.000212695
0.000680473
0.000205023
0.000224304
0.000222322
0.000226294
0.000651306
0.000222333

2.97074E-05
3.95091E-06
-7.54039E-05
4.02503E-06
-3.54602E-05
-2.15995E-05
-2.42276E-05
5.55355E-05
1.207E-05
3.94811E-06
2.97432E-05
1.75587E-06
3.99289E-06
-1.37889E-05
5.54663E-05
2.96363E-05
-2.37328E-05
3.92613E-06
1.18678E-05
-2.16964E-05
-1.98806E-05
-2.17947E-05
-1.37889E-05
-4.74257E-05
4.08938E-06
-2.01365E-05
3.98764E-06
3.77848E-05
-1.76571E-05
-2.4204E-06
5.55706E-05
-1.37889E-05
8.0403E-06
1.75587E-06
3.99289E-06
3.77256E-05
2.96734E-05
3.91381E-06
1.95195E-06
3.9932E-06
1.18731E-05
3.9883E-06
3.87919E-06
2.78347E-05
3.92892E-06
-1.38775E-05
2.9569E-05

9.812671023
9.812692004
9.812730217
9.81284576
9.812883878
9.812923066
9.812982896
9.813274122
9.813175098
9.813212852
9.813450001
9.813488244
9.813602856
9.813893388
9.814183256
9.814207993
9.814246267
9.814107221
9.813893388
9.813679175
9.813703009
9.813993572
9.813855555
9.813136272
9.813931221
9.813956006
9.813740914
9.813855555
9.814901865
9.814183256
9.814460991
9.813740914
9.813602856
9.813641028
9.813931221
9.814207993
9.814498926
9.814398148
9.814676383
9.81461266
9.814650524
9.814435304
9.814207993
9.813993572
9.813855555
9.813641028
9.813427142

0.000006611
0.000016169
0.000006584
0.000011425
0.000024580
0.000045589
0.000016169
0.000006584
0.000020487
0.000037861
0.000031805
0.000006609
0.000019186
0.000008999
0.000022222
0.000014943
0.000008981
0.000011454
0.000030069
0.000001210
0.000001765
0.000001185
0.000003661
0.000001179
0.000006580
0.000007215
0.000001161
0.000003576
0.000009091
0.000006673
0.000016281
0.000006635
0.000011367
0.000022160
0.000001148
0.000015000
0.000016827
0.000012666
0.000022909
0.000001734
0.000001182
0.000001179
0.000016225
0.000006609
0.000003605
0.000032401
0.000006547

0.000228006
0.000209710
0.000216642
0.000512042
0.000178493
0.000178464
0.000172636
0.000167989
0.000672876
0.000181739
0.000163407
0.000166471
0.000377070
0.000027939
0.000045620
0.000019665
0.000031801
0.000087416
0.000029612
0.000041459
0.000022132
0.000035407
0.000097059
0.000088138
0.000089811
0.000107990
0.000072111
0.000277596
0.000090014
0.000081096
0.000104455
0.000082259
0.000269946
0.000190243
0.000197937
0.000192099
0.000217982
0.000762493
0.000203718
0.000977632
0.000187522
0.000301588
0.000297633
0.000291997
0.000905230
0.000288027
0.000306901

4.02573E-06
2.13813E-06
3.89429E-06
1.17748E-05
3.88443E-06
3.99359E-06
6.09708E-06
2.96776E-05
-1.00909E-05
3.84735E-06
2.41662E-05
3.89707E-06
1.1679E-05
2.96051E-05
2.95365E-05
2.52051E-06
3.89985E-06
-1.41678E-05
-2.17883E-05
-2.18275E-05
2.42859E-06
2.96079E-05
-1.40632E-05
-7.32926E-05
8.10087E-05
2.5254E-06
-2.19169E-05
1.16817E-05
0.000106616
-7.32161E-05
2.82994E-05
-7.33691E-05
-1.40678E-05
3.88969E-06
2.95705E-05
2.82019E-05
2.96441E-05
-1.02683E-05
2.83496E-05
-6.49256E-06
3.85784E-06
-2.19284E-05
-2.31609E-05
-2.1848E-05
-1.40632E-05
-2.18597E-05
-2.17947E-05

9.813450001
9.813488244
9.813350145
9.812883878
9.812923066
9.813197006
9.813235564
9.813098469
9.812883878
9.812923066
9.812692004
9.812730217
9.81259304
9.81263152
9.812417922
9.812186008
9.812224874
9.812341379
9.812127818
9.811641469
9.81171951
9.811835954
9.812127818
9.812165881
9.812186008
9.811972186
9.811835954
9.811370706
9.811409786
9.811174999
9.811972186
9.811835954
9.811875451
9.811661837
9.810921999
9.811214174
9.811331603
9.810865966
9.810905746
9.811174999
9.810961489
9.811331603
9.81111833
9.810905746
9.810921999
9.810708817
9.809313089

0.000052916
0.000001212
0.000003632
0.000016789
0.000006614
0.000000541
0.000001161
0.000003576
0.000014371
0.000009000
0.000016225
0.000045708
0.000004156
0.000055924
0.000006704
0.000022789
0.000001186
0.000027094
0.000022249
0.000007221
0.000002375
0.000027094
0.000014428
0.000001148
0.000007154
0.000006659
0.000012035
0.000006581
0.000001272
0.000039594
0.000001210
0.000003634
0.000022249
0.000006611
0.000000579
0.000001186
0.000004186
0.000016852
0.000001148
0.000000590
0.000001236
0.000004245
0.000016911
0.000006704
0.000022789
0.000006633
0.000003634

0.000282920
0.000293811
0.000910925
0.000293957
0.000302683
0.000310095
0.000115813
0.000398974
0.000127514
0.000128251
0.000129489
0.000123424
0.000405762
0.000129403
0.000130391
0.000132229
0.000125486
0.000136018
0.000041959
0.000029511
0.000078345
0.000116581
0.000040093
0.000027817
0.000043027
0.000045963
0.000224034
0.000094010
0.000095934
0.000103656
0.000082387
0.000273942
0.000098063
0.000097805
0.000101661
0.000092994
0.000021415
0.000163719
0.000163961
0.000170790
0.000177077
0.000475425
0.000173168
0.000165295
0.000163312
0.000172477
0.000484773

2.3293E-06
3.89707E-06
-1.40724E-05
-4.75136E-05
3.99359E-06
2.79162E-05
3.92922E-06
-1.39704E-05
-2.18679E-05
3.99359E-06
-2.35467E-05
3.89429E-06
-1.39796E-05
3.92154E-06
-2.17676E-05
-2.36348E-05
3.96106E-06
1.18734E-05
-2.17645E-05
-4.95661E-05
7.95395E-06
1.18678E-05
2.97461E-05
3.87919E-06
2.05121E-06
-2.17915E-05
-1.38842E-05
-4.7417E-05
3.98305E-06
-2.393E-05
8.12529E-05
-1.38842E-05
4.0254E-06
-2.17709E-05
-7.54039E-05
2.97805E-05
1.19689E-05
-4.74592E-05
4.05477E-06
2.74442E-05
-2.17619E-05
3.77246E-05
-2.17375E-05
-2.16676E-05
1.65663E-06
-2.17291E-05
-0.000142266

9.808343357
9.808132401
9.807383006
9.807424096
9.807293582
9.807082599
9.807123249
9.807131004
9.805402741
9.804518123
9.800776994
9.800567893
9.801317
9.800854692
9.800480342
9.799262966
9.800315902
9.800305996
9.800349358
9.800228695
9.799262966
9.799307944
9.799294012
9.799338699
9.798462018
9.796237066
9.796787005
9.796514005
9.795043396
9.7949298
9.795227765
9.795022078
9.794744011
9.794790719
9.794677153
9.7939672
9.793761155
9.792974997
9.793022099
9.792910562
9.792200939
9.792501307
9.79272199
9.793022099
9.793163215
9.793714869
9.794013124

0.000001210 0.000029948
0.000000455
0.000016828
0.000003605
0.000053382
0.000006582
0.000046573
0.000030014
0.000058637
0.000006551
0.000009090
0.000023440
0.000006495
0.000003889
0.000032556
0.000024640
0.000054658
0.000009175
0.000003860
0.000032527
0.000001236
0.000125093
0.000001335
0.000003738
0.000006460
0.000045479
0.000023939
0.000069013
0.000035445 0.000056058
0.000045421
0.000031804
0.000001372
0.000035501
0.000006459
0.000006400
0.000022879
0.000068988
0.000003609
0.000001483
0.000001360
0.000022864
0.000084683
0.000011338
0.000009338
0.000009153

0.000165287
0.000110077
0.000116790
0.000102570
0.000353653
0.000116724
0.000116961
0.000111149
0.000099540
0.000180423
0.000103354
0.000087883
0.000197688
0.000186813
0.000576909
0.000204465
0.000189742
0.000178360
0.000210155
0.000552773
0.000197505
0.000197469
0.000189951
0.000064405
0.000142965
0.000060776
0.000041202
0.000035403
0.000074044
0.000007552
0.000064617
0.000037319
0.000075953
0.000060743
0.000701575
0.000248669
0.000235086
0.000237209
0.000238836
0.000721196
0.000227263
0.000239047
0.000225464
0.000225407
0.000679575
0.000174401
0.000158914

-9.88584E-05
-2.15077E-05
-7.64055E-05
4.18968E-06
-1.33076E-05
-2.15129E-05
4.14493E-06
7.90809E-07
-0.000176225
-9.02174E-05
-0.000381572
-2.13351E-05
7.64351E-05
-4.71679E-05
-3.81957E-05
-0.000124216
0.000107451
-1.01074E-06
4.42448E-06
-1.23121E-05
-9.85414E-05
4.58997E-06
-1.42182E-06
4.56026E-06
-8.94632E-05
-0.000227072
5.61377E-05
-2.78663E-05
-0.000150116
-1.15973E-05
3.04203E-05
-2.09986E-05
-2.83886E-05
4.76859E-06
-1.15945E-05
-7.24835E-05
-2.1038E-05
-8.02713E-05
4.80982E-06
-1.13895E-05
-7.2463E-05
3.06742E-05
2.25359E-05
3.06462E-05
1.44099E-05
5.63306E-05
3.04537E-05

9.793733005
9.794285403
9.794172843
9.7939672
9.794013124
9.793733005
9.793527406
9.793415881
9.793714869
9.794013124
9.794492004
9.794285403
9.794172843
9.79421952
9.794265083
9.794238991
9.794285403
9.794172843
9.7939672
9.794013124
9.793985992
9.79403274
9.793415881
9.793257206
9.793481002
9.793780066
9.794172843
9.793714869
9.794265083
9.794285403
9.79433179
9.794723107
9.795022078
9.79532034
9.795296062
9.79483745
9.794975442
9.796281968
9.798344217
9.798789008
9.799338699
9.799219032
9.800524652
9.800315902
9.800305996
9.800349358
9.800733022

0.000007092
0.000022069
0.000034689
0.000009220
0.000024863
0.000032172
0.000006340
0.000004431
0.000040514
0.000001361
0.000000816
0.000022016
0.000011306
0.000009308
0.000009247
0.000039980
0.000001435
0.000051285
0.000001485
0.000006431
0.000040022
0.000001510
0.000043459
0.000020529
0.000016589
0.000001484
0.000012194
0.000024926
0.000029807
0.000006904
0.000014216
0.000027782
0.000063980
0.000001392
0.000071083
0.000006418
0.000012134
0.000102975
0.000079530
0.000000437
0.000040502
0.000027203
0.000048174
0.000061031
0.000195270
0.000001249
0.000019425

0.000170724
0.000189767
0.000361009
0.000178299
0.000151224
0.000178238
0.000182071
0.000521503
0.000194416
0.000211765
0.000196520
0.000180782
0.000577994
0.000188608
0.000196298
0.000192644
0.000192606
0.000577708
0.000188595
0.000200394
0.000178680
0.000178893
0.000552033
0.000369110
0.000186420
0.000182768
0.000540475
0.000182635
0.000182601
0.000172909
0.000285426
0.000893477
0.000291127
0.000279696
0.000283475
0.000302955
0.000869968
0.000289336
0.000296979
0.000287479
0.000298986
0.000404692
0.000139910
0.000155588
0.000139871
0.000143958
0.000391243

-2.8601E-05
5.64032E-05
-1.14924E-05
-2.09964E-05
4.68899E-06
-2.8601E-05
-2.0993E-05
-1.13876E-05
3.05295E-05
3.04537E-05
4.88952E-05
-2.10936E-05
-1.14924E-05
4.76584E-06
4.65198E-06
-2.66392E-06
4.73864E-06
-1.14924E-05
-2.09964E-05
4.68899E-06
-2.77031E-06
4.77318E-06
-6.29831E-05
-1.62023E-05
2.2852E-05
3.05371E-05
4.01047E-05
-4.67598E-05
5.61802E-05
2.0747E-06
4.73619E-06
3.99534E-05
3.05237E-05
3.04503E-05
-2.47851E-06
-4.68196E-05
1.40882E-05
0.000133387
0.000210513
4.53944E-05
5.60979E-05
-1.22117E-05
0.000133237
-2.12998E-05
-1.01074E-06
4.42448E-06
3.9148E-05

9.800524652
9.793257206
9.797777991
9.797064703
9.799471695
9.801532981
9.80157696
9.803085994
9.805402741
9.804770817
9.806577886
9.806619212
9.806877995
9.806666081
9.806032195
9.805820805
9.805106077
9.803339002
9.804392061
9.804560088
9.797290977
9.799041989
9.798833375
9.799976017
9.799262966
9.799055945
9.798789008
9.796306712
9.79644375
9.797245338
9.796533971
9.796514005
9.796306712
9.79644375
9.795732402
9.795778027
9.795756002
9.795686777
9.79598474
9.796533971
9.797018993
9.797570038
9.797957731
9.797750013
9.79773327
9.797822713
9.797957731

0.000032584
0.000141656
0.000014943
0.000040260
0.000019825
0.000188542
0.000178292
0.000116747
0.000181115
0.000120606
0.000087077
0.000147253
0.000139803
0.000048129
0.000058980
0.000313496
0.000154979
0.000272696
0.000024680
0.000004962
0.000201672
0.000039219
0.000001310
0.000004024
0.000095043
0.000146970
0.000022484
0.000061133
0.000004124
0.000022048
0.000001421
0.000000591
0.000001396
0.000042637
0.000024829
0.000017004
0.000076301
0.000127311
0.000056005
0.000053151
0.000032111
0.000048398
0.000051182
0.000029836
0.000024146
0.000005021
0.000098032

0.000124564
0.000165109
0.000136114
0.000140202
0.000747475
0.000292193
0.000322769
0.000317368
0.000272597
0.000886335
0.000295898
0.000315369
0.000299821
0.000315184
0.000895765
0.000105819
0.000140331
0.000096134
0.000138372
0.000449849
0.000136614
0.000101832
0.000105682
0.000373023
0.000088243
0.000661236
0.000618811
0.000626633
0.001888637
0.000587863
0.000603413
0.000669207
0.000607215
0.001867305
0.000669169
0.000620704
0.000114278
0.000569552
0.000133738
0.000135651
0.000139255
0.000164587
0.000395188
0.000162820
0.000121997
0.000409320
0.000876059

-2.12607E-05
-0.000741536
0.000461622
-7.28011E-05
0.000245685
0.000210347
4.48697E-06
0.000153958
0.000236328
-6.44466E-05
0.000184305
4.21412E-06
2.63885E-05
-2.16086E-05
-6.46383E-05
-2.15572E-05
-7.28881E-05
-0.00018022
0.000107418
1.7138E-05
-0.000741401
0.000178724
-2.12892E-05
0.00011661
-7.27605E-05
-2.11262E-05
-2.72411E-05
-0.000253327
1.39888E-05
8.18244E-05
-7.26089E-05
-2.03803E-06
-2.11599E-05
1.39888E-05
-7.26129E-05
4.65765E-06
-2.24834E-06
-7.06688E-06
3.04177E-05
5.6067E-05
4.95096E-05
5.62462E-05
3.95703E-05
-2.12002E-05
-1.70889E-06
9.12901E-06
1.37804E-05

9.798254667
9.79773327
9.798580696
9.799723352
9.797750013
9.799811934
9.800096698
9.804686422
9.804812444
9.807627288
9.807668307
9.807888993
9.809698137
9.811078888
9.816163781
9.816704754
9.817746993
9.818794425
9.818649889
9.819191379
9.818722242
9.818757992
9.818794425
9.818686589
9.818470193
9.81850599
9.818289066
9.818398209
9.817677042
9.817714027
9.817746993
9.818794425
9.818902604
9.819191379
9.819983605
9.820781005
9.817025678
9.816378541
9.815911401
9.815192499
9.814460991
9.814246267
9.812088684
9.812380198
9.812165881
9.812943999
9.813488244

0.000053335
0.000016243
0.000041963
0.000027109
0.000141961
0.000009245
0.000000309
0.000009206
0.000050837
0.000048229
0.000048107
0.000000169
0.000001272
0.000042828
0.000157419
0.000037831
0.000024126
0.000008980
0.000019186
0.000016821
0.000053532
0.000133670
0.000006666
0.000104737
0.000030042
0.000061915
0.000048135
0.000003576
0.000016911
0.000115880
0.000047267
0.000048135
0.000003576
0.000157440
0.000016734
0.000024460
0.000139630
0.000003576
0.000110393
0.000092502
0.000053893
0.000001160
0.000003576
0.000048072
0.000045646
0.000007159
0.000008980

0.000300826
0.000279339
0.000556436
0.000845668
0.000289073
0.000283197
0.000291083
0.000287139
0.000655748
0.000193886
0.000185355
0.000196766
0.000199587
0.000842764
0.000199705
0.000182280
0.000182486
0.000191879
0.000446992
0.000098416
0.000096867
0.000112853
0.000089506
0.000376841
0.000112653
0.000122307
0.000114331
0.000310833
0.000089410
0.000045397
0.000060861
0.000068595
0.000186174
0.000049830
0.000033833
0.000064758
0.000041572
0.000294539
0.000049322
0.000091840
0.000139105
0.000132516
0.000381257
0.000127422
0.000143104
0.000142850
0.000135338

3.03059E-05
-5.32133E-05
8.64921E-05
0.000116614
-0.000201367
0.000210448
2.90581E-05
0.000468335
1.28532E-05
0.000287088
4.18234E-06
2.25014E-05
0.000184458
0.000140754
0.000518281
5.51104E-05
0.00010617
0.000106688
-1.47204E-05
5.51492E-05
-4.77776E-05
3.64104E-06
3.71055E-06
-1.09826E-05
-2.20392E-05
3.64591E-06
-2.20934E-05
1.11163E-05
-7.34506E-05
3.76722E-06
3.35775E-06
0.000106688
1.10176E-05
2.94101E-05
8.06813E-05
8.12018E-05
-0.000382386
-6.59199E-05
-4.75878E-05
-7.32385E-05
-7.4528E-05
-2.18784E-05
-0.000219842
2.97097E-05
-2.18415E-05
7.93014E-05
5.5462E-05

9.813855555
9.815154242
9.815444525
9.816231007
9.818289066
9.81893899
9.819983605
9.820781005
9.833702626
9.83530786
9.837608453
9.838142592
9.838475
9.838503677
9.839346864
9.842402887
9.843691578
9.844542001
9.845831669
9.846919734
9.846692656
9.847043854
9.848687159
9.84972129
9.849242021
9.848585996
9.852907121
9.852978409
9.856787772
9.858072299
9.857939009
9.857961068
9.857018042
9.858049207
9.858324493
9.858444011
9.858280003
9.863602307
9.863874952
9.86375299
9.864783991
9.865349525
9.866126432
9.866398109
9.867039011
9.868574548
9.869136775

0.000003605
0.000048044
0.000032341
0.000044890
0.000016793
0.000137277
0.000030031
0.000015559
0.000329521
0.000049809
0.000118073
0.000008630
0.000049274
0.000014768
0.000010578
0.000063294
0.000000885
0.000104130
0.000008649
0.000018105
0.000006951
0.000010611
0.000035442
0.000102199
0.000000818
0.000004783
0.000055497
0.000002319
0.000102202
0.000047543
0.000004419
0.000008580
0.000002127
0.000047508
0.000007094
0.000004211
0.000004953
0.000164479
0.000000743
0.000019428
0.000024080
0.000001939
0.000094196
0.000030555
0.000035272
0.000078740
0.000005983

0.000386396
0.000135032
0.000127450
0.000142657
0.000138773
0.000555500
0.000171542
0.000144700
0.000177544
0.000838064
0.000146784
0.000142661
0.000196762
0.000220171
0.000583038
0.000177472
0.000216353
0.000220185
0.000223780
0.000594812
0.000229672
0.000214397
0.001067811
0.000245194
0.000249017
0.000264448
0.000260533
0.000832576
0.000260588
0.000236467
0.000257712
0.000237460
0.000419740
0.000113417
0.000115266
0.000116264
0.000408907
0.000106778
0.000129759
0.000122009
0.000147398
0.000280953
0.000092844
0.000085099
0.000116069
0.000102827
0.000279380

3.74292E-05
0.000132332
2.9575E-05
8.01269E-05
0.000209659
6.61952E-05
0.000106388
8.12018E-05
0.001315743
0.000163238
0.000233912
5.42957E-05
3.37877E-05
2.91471E-06
8.57028E-05
0.000310592
0.000130933
8.63926E-05
0.000131003
0.00011051
-2.30608E-05
3.56665E-05
0.000166883
0.000105002
-4.86581E-05
-6.66067E-05
0.000438756
7.23523E-06
0.00038662
0.000130319
-1.35209E-05
2.2377E-06
-9.56613E-05
0.000104612
2.7925E-05
1.21236E-05
-1.66363E-05
0.000539882
2.76415E-05
-1.23645E-05
0.000104524
5.73286E-05
7.87511E-05
2.75363E-05
6.49581E-05
0.000155623
5.69714E-05

9.872184037
9.872454693
9.873105992
9.873628666
9.87292415
9.87268912
9.872706934
9.872093995
9.872365138
9.872166669
9.872941669
9.872959163
9.872600005
9.872617842
9.872166669
9.871427483
9.871192475
9.872093995
9.873123241
9.873175947
9.874708416
9.874725892
9.874622
9.879440968
9.879488881
9.879252256
9.879520783
9.879677997
9.879693689
9.879488881
9.87950482
9.879773039
9.88043599
9.880451808
9.880499262
9.882281971
9.882296734
9.882458011
9.882473515
9.883781265
9.884806652
9.884315961
9.884481009
9.88449521
9.884287017
9.884301489
9.884315961

0.000047400
0.000000470
0.000012219
0.000008351
0.000006076
0.000047406
0.000000480
0.000012289
0.000000548
0.000001639
0.000008355
0.000008420
0.000003402
0.000007206
0.000001671
0.000007295
0.000015021
0.000012289
0.000008355
0.000006167
0.000055223
0.000016150
0.000003283
0.000187873
0.000009265
0.000023835
0.000007217
0.000012615
0.000000524
0.000006362
0.000000440
0.000000563
0.000012664
0.000000499
0.000001391
0.000023931
0.000008195
0.000036239
0.000000481
0.000001337
0.000047217
0.000000557
0.000002725
0.000000436
0.000016974
0.000008185
0.000008247

0.000070371
0.000077337
0.000093059
0.000073459
0.000203643
0.000195336
0.000189807
0.000195195
0.000218471
0.000643467
0.000195655
0.000214130
0.000199154
0.000206708
0.000635988
0.000206657
0.000210810
0.000038412
0.000019283
0.000045523
0.000019047
0.000038413
0.000030902
0.000027801
0.000094871
0.000015173
0.000015409
0.000014166
0.000082950
0.000296169
0.000089658
0.000103984
0.000090804
0.000105130
0.000280737
0.000108973
0.000132211
0.000110898
0.000107245
0.000181822
0.000069560
0.000069557
0.000038793
0.000042430
0.000181761
0.000034905
0.000046290

0.000308767
2.7416E-05
6.59714E-05
5.29391E-05
-7.13533E-05
-2.38055E-05
1.80432E-06
-6.20842E-05
2.74656E-05
-2.01035E-05
7.85035E-05
1.77192E-06
-3.6378E-05
1.8068E-06
-4.56994E-05
-7.48758E-05
-2.38069E-05
9.13283E-05
0.000104258
5.33834E-06
0.000155215
1.76974E-06
-1.0521E-05
0.000488015
4.84979E-06
-2.39512E-05
2.71809E-05
1.59132E-05
1.58833E-06
-2.07302E-05
1.61327E-06
2.71491E-05
6.71018E-05
1.60094E-06
4.80283E-06
0.000180427
1.49382E-06
1.63199E-05
1.56879E-06
0.00013233
0.000103744
-4.96409E-05
1.6698E-05
1.43668E-06
-2.10626E-05
1.46414E-06
1.46414E-06

9.884227993
9.883737089
9.883529446
9.884048927
9.884315961
9.884481009
9.88449521
9.884034135
9.884301489
9.884063695
9.884227993
9.884242515
9.884791709
9.885563307
9.885326143
9.885744009
9.885506071
9.885296403
9.88531073
9.885830694
9.885491991
9.885506071
9.885549276
9.886068475
9.886082977
9.885997004
9.886011506
9.886053973
9.886068475
9.885830694
9.885491991
9.885506071
9.885802137
9.885815897
9.886082977
9.885491991
9.885506071
9.885044581
9.885059228
9.884733001
9.884747943
9.884791709
9.884048927
9.884063695
9.884481009
9.88449521
9.884538826

0.000002632
0.000000439
0.000006520
0.000016083
0.000000409
0.000002584
0.000000415
0.000001349
0.000000411
0.000000409
0.000005243
0.000000390
0.000006453
0.000008220
0.000015938
0.000002540
0.000016048
0.000006554
0.000007273
0.000008227
0.000010447
0.000007361
0.000001299
0.000008282
0.000000320
0.000005287
0.000000418
0.000006470
0.000000446
0.000000320
0.000002540
0.000008245
0.000006470
0.000000446
0.000000320
0.000018094
0.000008193
0.000001299
0.000022953
0.000013461
0.000000390
0.000016939
0.000008132
0.000007366
0.000002540
0.000000442
0.000014340

0.000047062
0.000061242
0.000296544
0.000118044
0.000127869
0.000134518
0.000125123
0.000368276
0.000113519
0.000143878
0.000122552
0.000117422
0.000380120
0.000036062
0.000041409
0.000059772
0.000048535
0.000120956
0.000019083
0.000048526
0.000025279
0.000046351
0.000124255
0.000058202
0.000082441
0.000043384
0.000060889
0.000205670
0.000084584
0.000049243
0.000069309
0.000084335
0.000195342
0.000061304
0.000056571
0.000071600
0.000140976
0.000412962
0.000124247
0.000245125
0.000140160
0.000372374
0.000144662
0.000131317
0.000121226
0.000123687
0.000812092

-8.8997E-06
-4.96655E-05
-2.10085E-05
5.25603E-05
2.70167E-05
1.6698E-05
1.43668E-06
-4.66463E-05
2.70491E-05
-2.40578E-05
1.66226E-05
1.46913E-06
5.55626E-05
7.80591E-05
-2.39909E-05
4.22713E-05
-2.40688E-05
-2.12097E-05
1.4493E-06
5.25997E-05
-3.42615E-05
1.42434E-06
4.37048E-06
5.2521E-05
1.4669E-06
-8.69638E-06
1.46689E-06
4.29574E-06
1.4669E-06
-2.40521E-05
-3.42615E-05
1.42434E-06
2.99494E-05
1.3919E-06
2.70165E-05
-5.97796E-05
1.42434E-06
-4.66836E-05
1.48174E-06
-3.3002E-05
1.51168E-06
4.42762E-06
-7.51439E-05
1.49409E-06
4.2221E-05
1.43668E-06
4.41251E-06

9.883543768
9.883559151
9.883974991
9.883989783
9.884034135
9.884301489
9.884315961
9.883974991
9.883989783
9.884034135
9.884048927
9.884315961
9.884481009
9.884242515
9.884287017
9.884554064
9.884820508
9.884733001
9.884747943
9.884791709
9.884301489
9.88456824
9.884481009
9.88449521
9.884554064
9.884820508
9.884733001
9.88500064
9.885044581
9.884806652
9.88456824
9.884733001
9.88449521
9.885059228
9.885072788
9.884985993
9.88500064
9.885296403
9.88531073
9.8855784
9.885238998
9.885253349
9.885296403
9.88531073
9.885326143
9.885238998
9.885253349

0.000016119
0.000023017
0.000018239
0.000031677
0.000024691
0.000022918
0.000062010
0.000044220
0.000007389
0.000024709
0.000061874
0.000078388
0.000033828
0.000000415
0.000006487
0.000000439
0.000000439
0.000002632
0.000007365
0.000001283
0.000008275
0.000000439
0.000002632
0.000000439
0.000017372
0.000007400
0.000010411
0.000000439
0.000001316
0.000000439
0.000000439
0.000002632
0.000000439
0.000001755
0.000000439
0.000013023
0.000000390
0.000006453
0.000008220
0.000000380
0.000005191
0.000000467
0.000006538
0.000007308
0.000022928
0.000002729
0.000000488

0.000245583
0.000259388
0.000258389
0.000258165
0.000786847
0.000285327
0.000258365
0.000256359
0.000264040
0.000279958
0.000000165
0.000013259
0.000011787
0.000031235
0.000050392
0.000000242
0.000004968
0.000029917
0.000007352
0.000226265
0.000218683
0.000234292
0.000193791
0.000206531
0.000877250
0.000218775
0.000217720
0.000231159
0.000630088
0.000214542
0.000057610
0.000084344
0.000055451
0.000279851
0.000065934
0.000056487
0.000100885
0.000223411
0.000083395
0.000044895
0.000361095
0.000345703
0.001037431
0.000353197
0.000345788
0.000330165
0.000364920

-0.000100668
1.55647E-06
4.20739E-05
1.49657E-06
4.48724E-06
2.70491E-05
1.46414E-06
-3.44961E-05
1.49657E-06
4.48724E-06
1.49658E-06
2.70167E-05
1.6698E-05
-2.41282E-05
4.50235E-06
2.70173E-05
2.69556E-05
-8.85268E-06
1.51168E-06
4.42762E-06
-4.95934E-05
2.69874E-05
-8.82497E-06
1.43668E-06
5.95415E-06
2.69556E-05
-8.85268E-06
2.7076E-05
4.44522E-06
-2.40696E-05
-2.4119E-05
1.66684E-05
-2.40563E-05
5.70608E-05
1.3718E-06
-8.78045E-06
1.48173E-06
2.99204E-05
1.4493E-06
2.70776E-05
-3.43331E-05
1.45179E-06
4.35538E-06
1.4493E-06
1.55925E-06
-8.81566E-06
1.45179E-06

9.885802137
9.885059228
9.885326143
9.885238998
9.88500064
9.885044581
9.885059228
9.885072788
9.885238998
9.885253349
9.885296403
9.885059228
9.885072788
9.884985993
9.884791709
9.885059228
9.885072788
9.88500064
9.884048927
9.883811416
9.884078462
9.884227993
9.884242515
9.884791709
9.88531073
9.885326143
9.884733001
9.884747943
9.884538826
9.884806652
9.885072788
9.884985993
9.88449521
9.884538826
9.884554064
9.884820508
9.884733001
9.88449521
9.884554064
9.88456824
9.884481009
9.88449521
9.884538826
9.884554064
9.884315961
9.884227993
9.884242515

0.000001367
0.000039421
0.000000350
0.000005240
0.000000442
0.000006504
0.000000473
0.000007429
0.000018191
0.000000439
0.000001316
0.000000439
0.000000439
0.000013023
0.000006063
0.000000411
0.000000409
0.000002584
0.000006073
0.000008247
0.000000409
0.000005243
0.000000390
0.000006453
0.000000411
0.000000409
0.000005243
0.000000390
0.000006453
0.000008220
0.000000380
0.000005191
0.000000467
0.000006538
0.000008310
0.000000350
0.000005240
0.000000442
0.000001778
0.000000320
0.000005287
0.000007385
0.000001332
0.000007363
0.000007429
0.000005191
0.000000467

0.001029657
0.000380396
0.000354385
0.000356354
0.000069152
0.000199466
0.000053639
0.000030390
0.000047821
0.000090434
0.000199618
0.000044082
0.000067014
0.000038109
0.000537852
0.000185718
0.000135552
0.000178148
0.000628719
0.000169031
0.000170248
0.000144880
0.000149274
0.000467361
0.000145859
0.000157231
0.000155501
0.000147729
0.000453039
0.000161201
0.000161409
0.000122410
0.000153614
0.000468531
0.000442680
0.000477417
0.000453786
0.000474886
0.001892938
0.000451918
0.000484259
0.000448612
0.001393211
0.000489431
0.000438977
0.000286362
0.000321379

5.55158E-05
-7.51491E-05
2.70019E-05
-8.81566E-06
-2.41125E-05
4.44522E-06
1.48174E-06
1.3718E-06
1.68142E-05
1.45179E-06
4.35538E-06
-2.39927E-05
1.3718E-06
-8.78045E-06
-1.96544E-05
2.70637E-05
1.3718E-06
-7.29873E-06
-9.62785E-05
-2.40297E-05
2.70185E-05
1.51285E-05
1.46913E-06
5.55626E-05
5.2507E-05
1.55925E-06
-6.00024E-05
1.51168E-06
-2.11556E-05
2.70955E-05
2.69238E-05
-8.78045E-06
-4.96493E-05
4.41251E-06
1.54163E-06
2.69556E-05
-8.85268E-06
-2.40563E-05
5.95415E-06
1.4342E-06
-8.82497E-06
1.43668E-06
4.41251E-06
1.54163E-06
-2.40884E-05
-8.8997E-06
1.46913E-06

9.884287017
9.884301489
9.884315961
9.884227993
9.883737089
9.883781265
9.883796353
9.883559151
9.883468999
9.883484358
9.883781265
9.883543768
9.883559151
9.883216998
9.883737089
9.883781265
9.884301489
9.884315961
9.884481009
9.884747943
9.884301489
9.884063695
9.884227993
9.883989783
9.884287017
9.884301489
9.884315961
9.884227993
9.883989783
9.884034135
9.884048927
9.883706913
9.883781265
9.884301489
9.884315961
9.884227993
9.884242515
9.884287017
9.884048927
9.884315961
9.884227993
9.884242515
9.884287017
9.884554064
9.88456824
9.884733001
9.88500064

0.000006538
0.000000501
0.000000380
0.000005191
0.000000467
0.000006538
0.000000501
0.000000380
0.000005191
0.000000467
0.000006538
0.000000501
0.000000380
0.000005657
0.000007416
0.000001379
0.000054962
0.000007326
0.000020452
0.000007429
0.000009500
0.000000361
0.000018085
0.000007381
0.000001231
0.000000449
0.000000450
0.000025956
0.000000418
0.000009085
0.000007423
0.000065006
0.000017812
0.000055007
0.000000510
0.000020809
0.000007381
0.000009066
0.000008230
0.000000391
0.000002480
0.000000398
0.000001298
0.000007415
0.000007358
0.000018129
0.000007409

0.000868363
0.000285211
0.000317514
0.000267126
0.000282383
0.000898401
0.000301708
0.000286573
0.000313382
0.000167514
0.000412684
0.000148062
0.000140066
0.000128650
0.000143902
0.000432329
0.000136301
0.000144030
0.000235952
0.000232025
0.000905088
0.000220592
0.000228064
0.000220488
0.000700064
0.000212530
0.000216579
0.000243651
0.000265805
0.000863277
0.000296706
0.000292750
0.001432213
0.000294650
0.000261855
0.000296875
0.000284323
0.000476997
0.000103232
0.000126468
0.000095461
0.000096061
0.000324895
0.000084005
0.000126387
0.000107228
0.000126589

4.50235E-06
1.46414E-06
1.46414E-06
-8.8997E-06
-4.96655E-05
4.46964E-06
1.52652E-06
-2.39991E-05
-9.12137E-06
1.55396E-06
3.00408E-05
-2.4029E-05
1.55647E-06
-3.46184E-05
5.26236E-05
4.46964E-06
5.26341E-05
1.46414E-06
1.6698E-05
2.70054E-05
-4.5166E-05
-2.40578E-05
1.66226E-05
-2.41001E-05
3.00723E-05
1.46414E-06
1.46414E-06
-8.8997E-06
-2.41001E-05
4.48724E-06
1.49658E-06
-3.46026E-05
7.52268E-06
5.26341E-05
1.46414E-06
-8.8997E-06
1.46913E-06
4.50235E-06
-2.40877E-05
2.70167E-05
-8.8997E-06
1.46913E-06
4.50235E-06
2.70173E-05
1.4342E-06
1.66684E-05
2.7076E-05

9.884538826
9.884806652
9.88456824
9.884733001
9.884747943
9.884791709
9.884806652
9.88456824
9.884481009
9.88449521
9.884538826
9.884301489
9.884063695
9.884227993
9.883989783
9.884034135
9.884048927
9.884063695
9.883974991
9.883989783
9.884034135
9.883796353
9.884063695
9.883974991
9.883484358
9.883781265
9.883796353
9.884063695
9.883722001
9.883484358
9.883529446
9.883291195
9.883559151
9.883468999
9.883737089
9.883781265
9.884048927
9.884063695
9.883989783
9.884004575
9.884048927
9.883811416
9.883826504
9.884227993
9.883737089
9.884287017
9.884048927

0.000014306
0.000023778
0.000000510
0.000002572
0.000000394
0.000001282
0.000008194
0.000030763
0.000010315
0.000015216
0.000001316
0.000000439
0.000008218
0.000012970
0.000054155
0.000016974
0.000015994
0.000000439
0.000010460
0.000000463
0.000006436
0.000008185
0.000038556
0.000010421
0.000023818
0.000001301
0.000008240
0.000007252
0.000026107
0.000000408
0.000001319
0.000000518
0.000000397
0.000002642
0.000000408
0.000006401
0.000000429
0.000000426
0.000002691
0.000000432
0.000006434
0.000008266
0.000000426
0.000005138
0.000000408
0.000006401
0.000000429

0.000006749
0.000215120
0.000199669
0.000205521
0.000209437
0.000600882
0.000217128
0.000201677
0.000216987
0.000194015
0.000604742
0.000100378
0.000123410
0.000148827
0.000117854
0.000376394
0.000125435
0.000128394
0.000110041
0.000122690
0.000357117
0.000121440
0.000329353
0.000352006
0.000357160
0.001002999
0.000325485
0.000317628
0.000344850
0.000325600
0.001022477
0.000364103
0.000317745
0.000340868
0.000016878
0.000003149
0.000010014
0.000010240
0.000011950
0.000011067
0.000000725
0.000005256
0.000017064
0.000004559
0.000021635
0.000082899
0.000030397

-4.67187E-05
2.70955E-05
-2.4119E-05
1.66684E-05
1.51168E-06
4.42762E-06
1.51169E-06
-2.4119E-05
-8.82497E-06
1.43668E-06
4.41251E-06
-2.40109E-05
-2.40578E-05
1.66226E-05
-2.41001E-05
4.48724E-06
1.49658E-06
1.49409E-06
-8.97443E-06
1.49657E-06
4.48724E-06
-2.40571E-05
2.70485E-05
-8.97443E-06
-4.96392E-05
3.00408E-05
1.52652E-06
2.70485E-05
-3.45702E-05
-2.40439E-05
4.56196E-06
-2.41059E-05
2.7112E-05
-9.12137E-06
2.7125E-05
4.46964E-06
2.70809E-05
1.49409E-06
-7.47787E-06
1.49658E-06
4.48725E-06
-2.40297E-05
1.52653E-06
4.06208E-05
-4.96655E-05
5.56397E-05
-2.40877E-05

9.884315961
9.884227993
9.884242515
9.884034135
9.883796353
9.884063695
9.883974991
9.883989783
9.884034135
9.884048927
9.884063695
9.884227993
9.884242515
9.884287017
9.884048927
9.883811416
9.883974991
9.883737089
9.883781265
9.883796353
9.883811416
9.883722001
9.883989783
9.884034135
9.883796353
9.883811416
9.883974991
9.883989783
9.883781265
9.884301489
9.884315961
9.884227993
9.884242515
9.884287017
9.884048927
9.884315961
9.884227993
9.883989783
9.884034135
9.884301489
9.884315961
9.884227993
9.884242515
9.884287017
9.884048927
9.884315961
9.884227993

0.000000426
0.000002691
0.000000432
0.000006434
0.000008266
0.000000426
0.000005138
0.000000408
0.000006401
0.000000429
0.000007353
0.000012917
0.000008211
0.000006485
0.000000518
0.000007383
0.000005138
0.000000408
0.000006401
0.000000429
0.000000426
0.000002691
0.000000432
0.000006434
0.000062809
0.000016027
0.000002584
0.000000415
0.000001349
0.000000411
0.000008189
0.000002536
0.000000390
0.000001266
0.000000501
0.000000380
0.000002146
0.000007389
0.000001347
0.000031654
0.000000416
0.000003036
0.000000418
0.000001249
0.000000413
0.000007366
0.000002540

0.000035356
0.000005760
0.000040626
0.000067344
0.000022893
0.000038849
0.000048379
0.000017311
0.000005115
0.000026787
0.000038409
0.000014937
0.000009352
0.000074623
0.000018732
0.000000335
0.000038406
0.000000258
0.000145717
0.000080818
0.000073288
0.000088550
0.000100165
0.000292950
0.000104005
0.000092600
0.000076867
0.000111955
0.000277270
0.000069302
0.000073308
0.000096853
0.000069345
0.000239703
0.000061956
0.000065521
0.000065665
0.000061636
0.000231839
0.000085165
0.000054009
0.000110939
0.000089781
0.000307738
0.000113215
0.000102357
0.000068026

2.70167E-05
-8.8997E-06
1.46913E-06
-2.1082E-05
-2.40571E-05
2.70485E-05
-8.97443E-06
1.49657E-06
4.48724E-06
1.49658E-06
1.49409E-06
1.66226E-05
1.46913E-06
4.50235E-06
-2.40877E-05
-2.40297E-05
1.65497E-05
-2.40695E-05
4.46964E-06
1.52652E-06
1.52403E-06
-9.04665E-06
2.70932E-05
4.48724E-06
-2.40571E-05
1.52403E-06
1.65497E-05
1.49657E-06
-2.10965E-05
5.26341E-05
1.46414E-06
-8.8997E-06
1.46913E-06
4.50235E-06
-2.40877E-05
2.70167E-05
-8.8997E-06
-2.41001E-05
4.48724E-06
2.70491E-05
1.46414E-06
-8.8997E-06
1.46913E-06
4.50235E-06
-2.40877E-05
2.70167E-05
-8.8997E-06

9.883989783
9.884287017
9.884301489
9.884820508
9.884733001
9.88449521
9.885044581
9.885059228
9.884971346
9.885044581
9.885563307
9.8855784
9.885997004
9.885506071
9.885549276
9.885815897
9.885326143
9.885491991
9.886011506
9.88655971
9.887078793
9.887092087
9.887514007
9.887527797
9.887569141
9.888593237
9.888859157
9.897371998
9.89182398
9.893629954
9.894399716
9.893402622
9.890546988
9.891065822
9.890599509
9.892127399
9.891130862
9.892821992
9.892834832
9.893378128
9.896179103
9.896108005
9.896372918
9.896155758
9.895662752
9.89567446
9.895602999

0.000007361
0.000009135
0.000015941
0.000007269
0.000010447
0.000000442
0.000016888
0.000015109
0.000005188
0.000002086
0.000086189
0.000007316
0.000002468
0.000000377
0.000001229
0.000000369
0.000000493
0.000010295
0.000007402
0.000001281
0.000156234
0.000000460
0.000002269
0.000000343
0.000006704
0.000062825
0.000047048
0.000044662
0.000007412
0.000008869
0.000015891
0.000038675
0.000048890
0.000022998
0.000024518
0.000117281
0.000007556
0.000044845
0.000039322
0.000030190
0.000007185
0.000001946
0.000000325
0.000022410
0.000023009
0.000007526
0.000005779

0.000093813
0.000303110
0.000103616
0.000093222
0.000121652
0.000079248
0.000241618
0.000104873
0.000076970
0.000439059
0.000077701
0.000070170
0.000101708
0.000104026
0.000602227
0.000275791
0.000279820
0.000273090
0.000251232
0.000816017
0.000256362
0.000264266
0.000264194
0.000287373
0.000629653
0.000066400
0.000060807
0.000097927
0.000089088
0.000209039
0.000072249
0.000083789
0.000095554
0.000048907
0.000243793
0.000289257
0.000331796
0.000285424
0.000279521
0.000924010
0.000597966
0.000324217
0.000281660
0.000906285
0.000266468
0.000304743
0.000106126

-2.41001E-05
3.00723E-05
1.46414E-06
5.25094E-05
-8.85268E-06
-2.40563E-05
5.5579E-05
1.48174E-06
-8.89038E-06
7.4087E-06
5.24759E-05
1.5268E-06
4.23449E-05
-4.96594E-05
4.37048E-06
2.69708E-05
-4.9541E-05
1.67772E-05
5.25532E-05
5.54526E-05
5.25039E-05
1.34459E-06
4.26738E-05
1.39464E-06
4.18143E-06
0.000103574
2.68916E-05
0.000860852
-0.000560555
0.000182572
7.78037E-05
-0.000100774
-0.00028864
5.24576E-05
-4.71448E-05
0.000154479
-0.00010074
0.000170974
1.29786E-06
5.49181E-05
0.000283116
-7.18435E-06
2.67694E-05
-2.19434E-05
-4.9818E-05
1.18317E-06
-7.22151E-06

9.894856586
9.894904921
9.894917543
9.893075003
9.893087571
9.892872336
9.889855112
9.889869403
9.889283007
9.887780512
9.887822006
9.887078793
9.888102294
9.887514007
9.88727507
9.88655971
9.887331362
9.886839803
9.887261009
9.890813112
9.890599509
9.889603577
9.889616037
9.889789001
9.889802228
9.885044581
9.884048927
9.884063695
9.885744009
9.885758782
9.885802137
9.885563307
9.885326143
9.885491991
9.885506071
9.885802137
9.886573621
9.886839803
9.886755991
9.887022356
9.887064437
9.887835475
9.887850007
9.888019004
9.888285931
9.888326713
9.890107699

0.000046431
0.000045381
0.000008133
0.000033282
0.000000327
0.000006753
0.000015145
0.000046384
0.000134999
0.000038558
0.000009050
0.000039377
0.000008212
0.000067810
0.000015991
0.000141444
0.000085336
0.000015927
0.000017783
0.000000371
0.000001114
0.000038544
0.000000270
0.000080290
0.000000432
0.000037746
0.000023767
0.000000374
0.000049235
0.000000425
0.000001281
0.000007380
0.000000333
0.000041517
0.000007333
0.000165023
0.000047112
0.000007318
0.000021060
0.000008196
0.000006721
0.000023024
0.000085323
0.000075677
0.000000391
0.000001180
0.000047120

0.000088903
0.000424871
0.000126047
0.000083192
0.000112464
0.000294737
0.000114359
0.000118224
0.000110464
0.000422456
0.001366701
0.000429736
0.000449133
0.000464653
0.000453042
0.001376857
0.000435668
0.000452904
0.000453142
0.000436270
0.000184832
0.000067597
0.000036599
0.000048440
0.000055964
0.000171979
0.000060047
0.000071446
0.000044543
0.000063691
0.000297162
0.000128436
0.000108827
0.000103222
0.000145828
0.000361663
0.000132209
0.000132194
0.000120555
0.000100548
0.000381578
0.000337147
0.000336408
0.000329999
0.000364140
0.001046668
0.000325350

-7.54287E-05
4.88487E-06
1.27562E-06
-0.000186211
1.27038E-06
-2.17561E-05
-0.00030499
1.44496E-06
-5.92925E-05
-0.000151932
4.19653E-06
-7.51645E-05
0.000103519
-5.94944E-05
-2.41656E-05
-7.23515E-05
7.80506E-05
-4.97161E-05
4.26027E-05
0.000359261
-2.15961E-05
-0.000100695
1.25994E-06
1.74894E-05
1.33746E-06
-0.000481066
-0.000100723
1.49409E-06
0.000170002
1.49434E-06
4.38559E-06
-2.41589E-05
-2.39909E-05
1.67772E-05
1.42434E-06
2.99494E-05
7.80396E-05
2.69236E-05
-8.47712E-06
2.69416E-05
4.25619E-06
7.79846E-05
1.46966E-06
1.70914E-05
2.6995E-05
4.12426E-06
0.00018011

9.889869403
9.889802228
9.890573768
9.891623269
9.892141127
9.892153792
9.892568995
9.89258213
9.89236761
9.891623269
9.891130862
9.891306006
9.891318545
9.891118077
9.891130862
9.891306006
9.893087571
9.893378128
9.893137794
9.893150337
9.892821992
9.893340273
9.893378128
9.893642969
9.893907231
9.893328002
9.893340273
9.893125226
9.893390375
9.893150337
9.892821992
9.892834832
9.892872336
9.893390375
9.893654945
9.893075003
9.893845717
9.893629954
9.891875847
9.892141127
9.890042005
9.890054961
9.890612887
9.890373973
9.890800006
9.890307657
9.890599509

0.000031581
0.000013330
0.000000403
0.000001116
0.000023714
0.000000326
0.000002085
0.000000332
0.000001099
0.000008135
0.000124397
0.000028966
0.000038611
0.000126252
0.000039341
0.000002078
0.000008112
0.000001068
0.000023697
0.000007467
0.000021334
0.000000368
0.000001003
0.000077568
0.000008074
0.000173728
0.000023817
0.000061216
0.000054974
0.000015914
0.000013368
0.000015235
0.000001147
0.000046423
0.000008254
0.000021057
0.000000364
0.000001197
0.000000360
0.000000358
0.000049132
0.000069809
0.000064055
0.000038577
0.000002068
0.000000457
0.000001149

0.000360331
0.000335796
0.000330692
0.001046371
0.000360278
0.000104791
0.000104779
0.000104225
0.000334403
0.000108595
0.000128176
0.000100822
0.000100810
0.000434848
0.000112594
0.000108489
0.000071880
0.000211748
0.000064110
0.000091227
0.000071849
0.000067969
0.000192264
0.000076550
0.000078714
0.000087311
0.000079557
0.000457207
0.000147141
0.000169577
0.000147388
0.000168442
0.000493014
0.000138428
0.000138404
0.000177346
0.000139304
0.000487442
0.000122703
0.000176927
0.000149998
0.000173005
0.000584597
0.000172795
0.000126583
0.000184683
0.000091324

-2.40944E-05
-6.79229E-06
7.80137E-05
0.000106111
5.23533E-05
1.28026E-06
4.19729E-05
1.32783E-06
-2.16849E-05
-7.5244E-05
-4.97801E-05
1.77071E-05
1.26765E-06
-2.02671E-05
1.29263E-06
1.77071E-05
0.000180114
2.93697E-05
-2.42924E-05
1.26789E-06
-3.31891E-05
5.23896E-05
3.82626E-06
2.67696E-05
2.67103E-05
-5.8544E-05
1.24041E-06
-2.17366E-05
2.68014E-05
-2.42625E-05
-3.31891E-05
1.29786E-06
3.79106E-06
5.23649E-05
2.67421E-05
-5.86176E-05
7.79044E-05
-2.18078E-05
-0.000177297
2.6818E-05
-0.000212201
1.30999E-06
5.64129E-05
-2.41556E-05
4.30755E-05
-4.97785E-05
2.9509E-05

9.890360299
9.889869403
9.88953601
9.889296802
9.889590078
9.889855112
9.890373973
9.891306006
9.891318545
9.891105267
9.891118077
9.891887744
9.890546988
9.891065822
9.890599509
9.889855112
9.889522487
9.889590078
9.889855112
9.889111446
9.889283007
9.889296802
9.888832485
9.889603577
9.889616037
9.889031007
9.888538661
9.888579593
9.888088058
9.888102294
9.888019004
9.888033215
9.887822006
9.888340653
9.888354593
9.888778005
9.888033215
9.888074885
9.888088058
9.888606881
9.888778005
9.889296802
9.889084303
9.889350991
9.889111446
9.889789001
9.889802228

0.000039357
0.000000440
0.000002823
0.000000432
0.000001196
0.000031550
0.000000447
0.000005405
0.000000412
0.000001129
0.000047140
0.000007416
0.000064640
0.000000384
0.000001147
0.000000379
0.000025743
0.000001975
0.000055001
0.000000388
0.000002326
0.000000388
0.000001163
0.000000387
0.000000388
0.000002326
0.000000388
0.000001163
0.000016003
0.000000328
0.000041259
0.000000360
0.000001179
0.000007456
0.000007400
0.000033539
0.000007397
0.000001179
0.000000432
0.000022902
0.000018169
0.000000449
0.000001247
0.000000456
0.000000333
0.000036548
0.000000429

0.000018670
0.000042134
0.000014794
0.000039730
0.000062492
0.000046002
0.000034160
0.000044063
0.000032221
0.000104917
0.000017008
0.000036378
0.000020880
0.000059623
0.000086185
0.000043189
0.000025366
0.000197557
0.000060157
0.000060253
0.000079611
0.000052357
0.000165126
0.000058400
0.000077556
0.000048504
0.000053762
0.000177148
0.000070203
0.000059252
0.000086368
0.000072801
0.000234104
0.000059295
0.000075563
0.000084236
0.000073459
0.000238327
0.000070802
0.000071015
0.000483210
0.000479341
0.001391702
0.000470137
0.000491593
0.000468207
0.000462337

-2.41856E-05
-4.96338E-05
-3.37105E-05
-2.4188E-05
2.96559E-05
2.67993E-05
5.24639E-05
9.42364E-05
1.26765E-06
-2.15622E-05
1.29513E-06
7.7814E-05
-0.000135541
5.24576E-05
-4.71448E-05
-7.52631E-05
-3.3633E-05
6.83464E-06
2.67993E-05
-7.51949E-05
1.73485E-05
1.39489E-06
-4.69514E-05
7.7976E-05
1.25994E-06
-5.9156E-05
-4.97871E-05
4.13936E-06
-4.97073E-05
1.43971E-06
-8.42322E-06
1.4372E-06
-2.13601E-05
5.24531E-05
1.40975E-06
4.28192E-05
-7.53167E-05
4.21413E-06
1.33223E-06
5.24695E-05
1.73052E-05
5.24632E-05
-2.14878E-05
2.69679E-05
-2.42226E-05
6.85153E-05
1.33746E-06

9.88984191
9.890360299
9.891130862
9.890546988
9.890813112
9.890599509
9.890612887
9.89087857
9.890800006
9.890813112
9.890852381
9.891118077
9.891130862
9.890800006
9.890054961
9.890094793
9.890865488
9.89087857
9.891557999
9.891571256
9.893629954
9.892379979
9.891887744
9.891810995
9.89056039
9.891105267
9.892127399
9.892141127
9.892316999
9.89258213
9.89236761
9.893137794
9.893150337
9.893832999
9.893592989
9.893629954
9.894399716
9.895169844
9.894592002
9.894603881
9.894640483
9.895662752
9.895422158
9.895350007
9.895362036
9.894893363
9.895410129

0.000014375
0.000030741
0.000015196
0.000010355
0.000000446
0.000022160
0.000055075
0.000015225
0.000036554
0.000000377
0.000009065
0.000000342
0.000000463
0.000018073
0.000000401
0.000016868
0.000000342
0.000000463
0.000013132
0.000000405
0.000047992
0.000055008
0.000008175
0.000002316
0.000000367
0.000001097
0.000023786
0.000000401
0.000005550
0.000000371
0.000001114
0.000000371
0.000000371
0.000002227
0.000000371
0.000001114
0.000031601
0.000054826
0.000021336
0.000008136
0.000032254
0.000023108
0.000031508
0.000009768
0.000000316
0.000001053
0.000000312

0.001402284
0.000454743
0.000485506
0.000450874
0.000489601
0.000181749
0.000069999
0.000033186
0.000047614
0.000077448
0.000157806
0.000080561
0.000051729
0.000070883
0.000047642
0.000140332
0.000040150
0.000035115
0.000034729
0.000040761
0.000114344
0.000028459
0.000032800
0.000035823
0.000045277
0.000061235
0.000135915
0.000131857
0.000134088
0.000124321
0.000383339
0.000132227
0.000122058
0.000118943
0.000140846
0.000372063
0.000183306
0.000185424
0.000210354
0.000195034
0.000598771
0.000183254
0.000202809
0.000189208
0.000208545
0.000583325
0.000196764

4.01239E-06
5.24163E-05
7.79105E-05
-5.90301E-05
2.69069E-05
-2.15961E-05
1.35257E-06
2.68621E-05
-7.94305E-06
1.32509E-06
3.9703E-06
2.68627E-05
1.29263E-06
-3.34498E-05
-7.53271E-05
4.02749E-06
7.7926E-05
1.3226E-06
6.86926E-05
1.3402E-06
0.000208127
-0.000126341
-4.97589E-05
-7.75883E-06
-0.000126428
5.50905E-05
0.000103339
1.38778E-06
1.7779E-05
2.68017E-05
-2.16849E-05
7.78563E-05
1.26789E-06
6.90035E-05
-2.42585E-05
3.73633E-06
7.78037E-05
7.78348E-05
-5.83965E-05
1.20055E-06
3.69919E-06
0.000103315
-2.43131E-05
-7.29136E-06
1.21565E-06
-4.73629E-05
5.22255E-05

9.896179103
9.896867011
9.896372918
9.895398124
9.894904921
9.893402622
9.892821992
9.891065822
9.891357126
9.891370679
9.891130862
9.891306006
9.89258213
9.89236761
9.890865488
9.89087857
9.891810995
9.892076692
9.891609987
9.892379979
9.893402622
9.896108005
9.894856586
9.894893363
9.893137794
9.893150337
9.893075003
9.893125226
9.893642969
9.893402622
9.892316999
9.892329417
9.89236761
9.891623269
9.891383168
9.892064003
9.89182398
9.891609987
9.890865488
9.890373973
9.890294008
9.89056039
9.890599509
9.890107699
9.890373973
9.890294008
9.891065822

0.000000310
0.000025463
0.000007412
0.000001034
0.000046415
0.000008133
0.000033282
0.000000327
0.000045691
0.000015986
0.000031551
0.000033371
0.000000323
0.000008899
0.000038631
0.000007348
0.000052308
0.000000376
0.000001131
0.000038657
0.000000401
0.000010100
0.000000419
0.000001164
0.000000309
0.000000430
0.000064724
0.000001542
0.000078373
0.000000371
0.000095829
0.000000360
0.000001179
0.000015142
0.000000286
0.000041366
0.000000429
0.000001179
0.000031665
0.000015241
0.000005448
0.000007446
0.000008965
0.000007342
0.000008153
0.000041360
0.000007426

0.000204694
0.000093535
0.000093527
0.000288305
0.000078211
0.000089608
0.000096031
0.000112219
0.000274775
0.000098313
0.000088758
0.000094498
0.000064006
0.000167926
0.000045707
0.000045704
0.000059262
0.000058872
0.000172128
0.000049561
0.000053821
0.000060792
0.000049553
0.000074157
0.000014431
0.000019883
0.000005133
0.000018215
0.000020630
0.000000897
0.000004554
0.000016756
0.000142212
0.000148801
0.000152439
0.000141012
0.000138836
0.000425179
0.000136107
0.000141280
0.000143818
0.000138126
0.000422717
0.000037683
0.000041556
0.000041772
0.000041552

7.77102E-05
6.95125E-05
-4.99241E-05
-9.85001E-05
-4.98417E-05
-0.000151826
-5.86886E-05
-0.00017752
2.94512E-05
1.37017E-06
-2.4245E-05
1.77071E-05
0.000129015
-2.16849E-05
-0.000151847
1.3226E-06
9.42712E-05
2.68603E-05
-4.71797E-05
7.78429E-05
0.000103377
0.000273453
-0.000126456
3.7168E-06
-0.000177422
1.26789E-06
-7.61478E-06
5.07655E-06
5.23337E-05
-2.42931E-05
-0.000109732
1.25528E-06
3.86088E-06
-7.5244E-05
-2.42731E-05
6.88311E-05
-2.42642E-05
-2.16333E-05
-7.52657E-05
-4.96938E-05
-8.08515E-06
2.69337E-05
3.9552E-06
-4.9725E-05
2.69232E-05
-8.08515E-06
7.80375E-05

9.891105267
9.891118077
9.89087857
9.890546988
9.891065822
9.891105267
9.891118077
9.891635462
9.891557999
9.891571256
9.890599509
9.890360299
9.890294008
9.89056039
9.891105267
9.891370679
9.891635462
9.891053012
9.890813112
9.890852381
9.890612887
9.890121694
9.890042005
9.890307657
9.890360299
9.890373973
9.890546988
9.890054961
9.890094793
9.889603577
9.891383168
9.891306006
9.891318545
9.891105267
9.889603577
9.889111446
9.888271991
9.888538661
9.889603577
9.889616037
9.888778005
9.888538661
9.890094793
9.888340653
9.888606881
9.888524992
9.888033215

0.000001197
0.000016013
0.000000463
0.000002521
0.000000453
0.000001264
0.000015958
0.000008183
0.000025857
0.000007349
0.000016784
0.000022993
0.000001994
0.000016005
0.000001264
0.000000342
0.000023799
0.000002378
0.000000381
0.000001246
0.000000377
0.000000374
0.000025857
0.000000453
0.000001605
0.000000463
0.000020958
0.000000381
0.000001246
0.000000377
0.000000374
0.000021000
0.000000409
0.000006606
0.000000440
0.000000316
0.000025761
0.000000405
0.000009425
0.000000374
0.000005448
0.000000357
0.000001163
0.000008274
0.000008094
0.000025713
0.000008183

0.000122932
0.000044568
0.000038739
0.000035730
0.000053164
0.000124368
0.000044153
0.000378172
0.000368553
0.000384593
0.001153860
0.000378924
0.000765619
0.000390005
0.001142876
0.000380164
0.000389708
0.000376429
0.000033529
0.000124047
0.000042124
0.000049252
0.000028776
0.000044676
0.000173491
0.000042172
0.000032810
0.000043408
0.001919027
0.000644980
0.000649092
0.000639204
0.000639223
0.001928930
0.000633268
0.000652886
0.000635457
0.000635475
0.000968571
0.000114220
0.000108395
0.000116133
0.000341216
0.000098260
0.000113728
0.000116680
0.000102699

3.9879E-06
1.29513E-06
-2.42144E-05
-3.3524E-05
5.24576E-05
3.9879E-06
1.29513E-06
5.23081E-05
-7.83115E-06
1.3402E-06
-9.82399E-05
-2.41856E-05
-6.70262E-06
2.69337E-05
5.50905E-05
2.68334E-05
2.67691E-05
-5.88831E-05
-2.42542E-05
3.9703E-06
-2.42137E-05
-4.96626E-05
-8.05744E-06
2.68605E-05
5.32263E-06
1.38254E-06
1.74933E-05
-4.97472E-05
4.02749E-06
-4.96675E-05
0.000179946
-7.80094E-06
1.26765E-06
-2.15622E-05
-0.000151822
-4.97625E-05
-8.48867E-05
2.69682E-05
0.000107692
1.25994E-06
-8.47386E-05
-2.42037E-05
0.000157367
-0.000177363
2.69234E-05
-8.28117E-06
-4.97321E-05

9.888074885
9.888088058
9.887850007
9.887766993
9.888285931
9.888326713
9.887835475
9.887344385
9.887527797
9.887541586
9.887331362
9.887597733
9.887863476
9.889031007
9.889549509
9.889590078
9.889603577
9.889616037
9.889789001
9.889044083
9.888832485
9.888845833
9.889111446
9.88953601
9.889296802
9.889337197
9.889603577
9.889616037
9.889789001
9.889549509
9.889855112
9.889869403
9.889789001
9.889296802
9.890094793
9.890865488
9.890626265
9.890546988
9.89056039
9.890347664
9.890107699
9.890373973
9.890042005
9.890054961
9.888832485
9.888845833
9.889111446

0.000001163
0.000000466
0.000000345
0.000002330
0.000000357
0.000001163
0.000007342
0.000000374
0.000002378
0.000000381
0.000001246
0.000031487
0.000000506
0.000013136
0.000038572
0.000022227
0.000054968
0.000000476
0.000002368
0.000000360
0.000001179
0.000023776
0.000000388
0.000002326
0.000000388
0.000001163
0.000016003
0.000030784
0.000013231
0.000046422
0.000001636
0.000000316
0.000080343
0.000023035
0.000029879
0.000015941
0.000031626
0.000025960
0.000008273
0.000014324
0.000078352
0.000077450
0.000075398
0.000000453
0.000281952
0.000280268
0.000007316

0.000534767
0.000321981
0.000321106
0.000306589
0.000321276
0.000936044
0.000314328
0.000319267
0.000323043
0.000322207
0.000947719
0.000303806
0.000313497
0.000313615
0.000304839
0.000918799
0.000307752
0.000315621
0.000311651
0.000300141
0.000933299
0.000295788
0.000300401
0.000215835
0.000194482
0.000587622
0.000196473
0.000199125
0.000203603
0.000197031
0.000795332
0.000200245
0.000196541
0.000198439
0.000625479
0.000213529
0.000209610
0.000213652
0.000205857
0.000631214
0.000211417
0.000207863
0.000211827
0.000205760
0.000308185
0.000050494
0.000051732

4.21413E-06
1.33223E-06
-2.40745E-05
-8.39551E-06
5.24828E-05
4.12426E-06
-4.96786E-05
-4.96661E-05
1.85502E-05
1.39464E-06
-2.12615E-05
2.69407E-05
2.68764E-05
0.000118077
5.2432E-05
4.10228E-06
1.36493E-06
1.25994E-06
1.74894E-05
-7.53219E-05
-2.13972E-05
1.34983E-06
2.68598E-05
4.29325E-05
-2.4188E-05
4.08468E-06
2.69361E-05
1.25994E-06
1.74894E-05
-2.42161E-05
3.09017E-05
1.44496E-06
-8.12974E-06
-4.97684E-05
8.06924E-05
7.7926E-05
-2.41863E-05
-8.01535E-06
1.35506E-06
-2.1508E-05
-2.42625E-05
2.69232E-05
-3.35648E-05
1.30999E-06
-0.000123607
1.34983E-06
2.68598E-05

9.889789001
9.888033215
9.887569141
9.888088058
9.888102294
9.888778005
9.888791378
9.889084303
9.889098418
9.889111446
9.889031007
9.889044083
9.888845833
9.889111446
9.889283007
9.889044083
9.889084303
9.889098418
9.889111446
9.889283007
9.889296802
9.889337197
9.890107699
9.89002806
9.890599509
9.890865488
9.890626265
9.891053012
9.89056039
9.890852381
9.891118077
9.891383168
9.891557999
9.892076692
9.892114735
9.892632595
9.893402622
9.893580989
9.89056039
9.891357126
9.892393435
9.893580989
9.893845717
9.893882858
9.892379979
9.89087857
9.890294008

0.000130180
0.000085447
0.000079200
0.000124403
0.000132990
0.000001949
0.000008143
0.000001125
0.000093130
0.000070559
0.000083172
0.000007449
0.000045333
0.000023765
0.000127081
0.000038578
0.000001264
0.000054878
0.000030735
0.000025857
0.000000453
0.000001264
0.000000342
0.000075595
0.000122707
0.000148515
0.000015228
0.000088208
0.000061965
0.000014324
0.000016004
0.000055031
0.000013084
0.000031638
0.000084523
0.000031506
0.000031638
0.000020953
0.000069786
0.000063583
0.000086504
0.000002237
0.000077622
0.000001196
0.000046409
0.000008272
0.000020958

0.000045297
0.000049380
0.000156391
0.000048230
0.000045283
0.000054170
0.000060622
0.000017107
0.000027190
0.000036180
0.000031299
0.000031300
0.000124993
0.000035179
0.000030376
0.000030709
0.000032778
0.000031365
0.000031852
0.000029836
0.000025396
0.000089713
0.000037581
0.000029831
0.000149569
0.000031973
0.000042347
0.000051467
0.000043893
0.000127674
0.000046365
0.000047968
0.000061318
0.000049901
0.000126238
0.000047746
0.000040204
0.000278527
0.000278395
0.000852627
0.000562588
0.000276503
0.000278517
0.000829346
0.000290027
0.000276547
0.000288034

6.85153E-05
-0.000177535
-4.69329E-05
5.24818E-05
1.43971E-06
6.83358E-05
1.35232E-06
2.96219E-05
1.42735E-06
1.31737E-06
-8.13411E-06
1.32236E-06
-2.00474E-05
2.68598E-05
1.73485E-05
-2.41599E-05
4.06708E-06
1.42735E-06
1.31737E-06
1.73485E-05
1.39489E-06
4.08468E-06
7.79125E-05
-8.05243E-06
5.77804E-05
2.68921E-05
-2.41863E-05
4.31466E-05
-4.98048E-05
2.95222E-05
2.68627E-05
2.68009E-05
1.76751E-05
5.24379E-05
3.84578E-06
5.23508E-05
7.78384E-05
1.80288E-05
-0.000305309
8.05552E-05
0.000104769
0.000120047
2.67576E-05
3.75393E-06
-0.0001519
-0.000151774
-5.91011E-05

9.89056039
9.890347664
9.890107699
9.889616037
9.890294008
9.890054961
9.890094793
9.889603577
9.888859157
9.888778005
9.888538661
9.887822006
9.888088058
9.888102294
9.888524992
9.888791378
9.888579593
9.888593237
9.888606881
9.888524992
9.888538661
9.888579593
9.888845833
9.889111446
9.888524992
9.888285931
9.888074885
9.888088058
9.888102294
9.887514007
9.887780512
9.888074885
9.889350991
9.890626265
9.890294008
9.890307657
9.890852381
9.890360299
9.890121694
9.890546988
9.890054961
9.890094793
9.889855112
9.889363747
9.889283007
9.889296802
9.889084303

0.000015223
0.000006539
0.000054193
0.000008200
0.000002480
0.000015208
0.000009066
0.000038499
0.000000320
0.000005287
0.000015188
0.000022093
0.000031674
0.000023017
0.000036452
0.000023014
0.000006538
0.000078468
0.000016018
0.000059895
0.000007394
0.000009032
0.000015204
0.000023809
0.000057097
0.000007349
0.000068939
0.000070542
0.000007286
0.000057201
0.000016076
0.000009100
0.000070549
0.000000374
0.000060031
0.000000388
0.000107942
0.000249820
0.000155447
0.000080378
0.000062042
0.000040261
0.000039377
0.000038587
0.000177027
0.000007406
0.000006671

0.000094004
0.000282893
0.000108771
0.000093960
0.000086412
0.000097817
0.000274469
0.000099719
0.000086359
0.000092959
0.000083939
0.000878226
0.000296994
0.000306977
0.000295236
0.000291241
0.000908634
0.000297198
0.000301879
0.000300497
0.000295882
0.000464076
0.000119193
0.000115515
0.000122784
0.000123699
0.000373533
0.000119686
0.000120833
0.000131203
0.000121092
0.000362185
0.000157929
0.000161215
0.000167699
0.000159402
0.000478450
0.000164681
0.000162661
0.000163721
0.000155768
0.000483502
0.000137452
0.000177204
0.000170377
0.000164957
0.000503841

2.69337E-05
-2.1508E-05
-2.42625E-05
-4.97125E-05
6.85538E-05
-2.41699E-05
4.02749E-06
-4.96675E-05
-7.5273E-05
-8.20639E-06
-2.42037E-05
-7.24732E-05
2.6907E-05
1.43971E-06
4.27481E-05
2.69389E-05
-2.14167E-05
1.37979E-06
1.37979E-06
-8.28117E-06
1.38228E-06
4.13936E-06
2.69241E-05
2.68598E-05
-5.9303E-05
-2.41755E-05
-2.13431E-05
1.33223E-06
1.43971E-06
-5.94944E-05
2.69537E-05
2.97714E-05
0.000129055
0.000128954
-3.35931E-05
1.38003E-06
5.50766E-05
-4.97513E-05
-2.4125E-05
4.30019E-05
-4.97472E-05
4.02749E-06
-2.42344E-05
-4.96838E-05
-8.16432E-06
1.39489E-06
-2.14878E-05

9.889603577
9.889111446
9.889031007
9.889044083
9.889337197
9.888845833
9.889111446
9.889283007
9.889044083
9.889084303
9.891118077
9.889616037
9.890800006
9.89056039
9.892114735
9.893137794
9.893402622
9.892316999
9.892329417
9.891609987
9.891623269
9.891383168
9.891053012
9.891318545
9.891609987
9.892127399
9.891635462
9.892316999
9.893087571
9.893378128
9.893137794
9.892393435
9.892568995
9.892329417
9.89413575
9.893895576
9.893654945
9.893832999
9.894098434
9.89413575
9.891875847
9.891887744
9.893075003
9.893087571
9.893125226
9.893895576
9.894159555

0.000015158
0.000015287
0.000013320
0.000023013
0.000016750
0.000031531
0.000008209
0.000044576
0.000008152
0.000006753
0.000031576
0.000015911
0.000041060
0.000000327
0.000001082
0.000015934
0.000000385
0.000002179
0.000000380
0.000100229
0.000000395
0.000038621
0.000041401
0.000000432
0.000037746
0.000062687
0.000022987
0.000044473
0.000054223
0.000053334
0.000022996
0.000101774
0.000119504
0.000007357
0.000014357
0.000047266
0.000038532
0.000098878
0.000116650
0.000016888
0.000086161
0.000007345
0.000020958
0.000008183
0.000040222
0.000062667
0.000000460

0.000171663
0.000170627
0.000171529
0.000166230
0.000502402
0.000166792
0.000170638
0.000244759
0.000243980
0.000732028
0.000241938
0.000241647
0.000239472
0.000239126
0.000732823
0.000244890
0.000244831
0.000237230
0.000239807
0.000188098
0.000054508
0.000061323
0.000057422
0.000061549
0.000175367
0.000059597
0.000059725
0.000059668
0.000055921
0.000229760
0.000081194
0.000092812
0.000085055
0.000083110
0.000256337
0.000087886
0.000080207
0.000085934
0.000079394
0.000253240
0.000160182
0.000155120
0.000157629
0.000164579
0.000472734
0.000155178
0.000155541

5.25098E-05
-4.97625E-05
-8.13411E-06
1.32236E-06
2.96402E-05
-4.96861E-05
2.68598E-05
1.73485E-05
-2.41599E-05
4.06708E-06
0.000205658
-0.000151857
0.000119718
-2.42261E-05
0.000157154
0.000103422
2.67689E-05
-0.000109732
1.25528E-06
-7.2726E-05
1.34271E-06
-2.42731E-05
-3.33782E-05
2.68458E-05
2.94645E-05
5.23082E-05
-4.97302E-05
6.89004E-05
7.78959E-05
2.93697E-05
-2.42924E-05
-7.52399E-05
1.77469E-05
-2.42179E-05
0.000182599
-2.42743E-05
-2.43212E-05
1.79968E-05
2.68283E-05
3.77153E-06
-0.000228408
1.20272E-06
0.000120023
1.27038E-06
3.80616E-06
7.78673E-05
2.66809E-05

9.893075003
9.893087571
9.893125226
9.893642969
9.893402622
9.892568995
9.891318545
9.890599509
9.892379979
9.891130862
9.891306006
9.892076692
9.88984191
9.892127399
9.892141127
9.891053012
9.891318545
9.891609987
9.890107699
9.890121694
9.890294008
9.89056039
9.890347664
9.890360299
9.889869403
9.88953601
9.888791378
9.888074885
9.887835475
9.887597733
9.887514007
9.887569141
9.887582906
9.887344385
9.888524992
9.888791378
9.888832485
9.888593237
9.888606881
9.887766993
9.888285931
9.888593237
9.888354593
9.888778005
9.888791378
9.890094793
9.890865488

0.000052308
0.000007425
0.000008932
0.000000379
0.000069874
0.000080290
0.000077587
0.000014341
0.000164161
0.000108721
0.000083369
0.000000388
0.000154718
0.000210833
0.000000430
0.000103750
0.000000432
0.000009032
0.000047138
0.000000358
0.000002278
0.000000364
0.000001197
0.000008168
0.000007450
0.000005548
0.000000340
0.000053381
0.000023012
0.000015932
0.000025761
0.000006218
0.000094010
0.000015228
0.000002326
0.000015215
0.000001212
0.000030784
0.000008094
0.000033539
0.000038606
0.000001709
0.000038591
0.000018129
0.000016000
0.000032458
0.000070611

0.000157507
0.000163008
0.000469345
0.000154436
0.000169867
0.000166173
0.000170020
0.000496623
0.000164305
0.000166215
0.000165980
0.000166160
0.000498605
0.000166050
0.000164292
0.000096782
0.000095973
0.000286467
0.000092861
0.000092982
0.000096770
0.000094848
0.000287490
0.000093004
0.000096792
0.000092986
0.000283346
0.000838151
0.000280191
0.000278949
0.000279646
0.001119716
0.000266878
0.000287390
0.000284134
0.000279844
0.000232094
0.000019000
0.000020343
0.000025768
0.000018226
0.000084686
0.000023059
0.000023834
0.000034656
0.000484702
0.000529668

-0.000109615
1.27038E-06
3.80616E-06
5.23337E-05
-2.42931E-05
-8.42609E-05
-0.000126403
-7.26936E-05
0.000180016
-0.000126271
1.77071E-05
7.79155E-05
-0.000225916
0.000231095
1.38778E-06
-0.000109998
2.68458E-05
2.94645E-05
-0.000151875
1.415E-06
1.74228E-05
2.69337E-05
-2.1508E-05
1.27753E-06
-4.96338E-05
-3.37105E-05
-7.5295E-05
-7.24551E-05
-2.42119E-05
-2.40439E-05
-8.46778E-06
5.57607E-06
1.39214E-06
-2.41233E-05
0.000119406
2.69389E-05
4.15696E-06
-2.41938E-05
1.37979E-06
-8.49349E-05
5.24828E-05
3.10777E-05
-2.41332E-05
4.28192E-05
1.35232E-06
0.000131807
7.7926E-05

9.89087857
9.891557999
9.891318545
9.891357126
9.892379979
9.893150337
9.892568995
9.89258213
9.894893363
9.894399716
9.895097004
9.895867464
9.896408642
9.897682543
9.897946376
9.897371998
9.89662564
9.895651019
9.89567446
9.894856586
9.894869184
9.893895576
9.892657779
9.892821992
9.892834832
9.892620499
9.892632595
9.892393435
9.892316999
9.892076692
9.892114735
9.892632595
9.893150337
9.892821992
9.893340273
9.893629954
9.893390375
9.893150337
9.892064003
9.892329417
9.89236761
9.891875847
9.892393435
9.892821992
9.89258213
9.893642969
9.894159555

0.000038577
0.000036511
0.000030775
0.000009014
0.000062749
0.000015140
0.000021009
0.000000388
0.000086882
0.000132045
0.000041098
0.000007349
0.000029996
0.000366895
0.000015333
0.000267257
0.000008210
0.000242879
0.000008456
0.000029204
0.000008120
0.000115930
0.000186328
0.000041413
0.000038558
0.000037731
0.000007423
0.000148602
0.000025845
0.000077587
0.000037731
0.000242098
0.000171022
0.000033674
0.000023035
0.000022160
0.000125233
0.000085374
0.000018134
0.000015160
0.000001282
0.000086161
0.000077479
0.000137860
0.000016040
0.000017166
0.000069802

0.000520917
0.000524079
0.000522693
0.001573195
0.000526397
0.000529999
0.000520368
0.000523400
0.001572387
0.000122781
0.000245388
0.000122826
0.000368114
0.000122682
0.000122697
0.000122917
0.000122727
0.000371661
0.000040271
0.000176844
0.000174152
0.000512321
0.000340242
0.000173977
0.000170200
0.000511391
0.000174035
0.000168116
0.000174907
0.000061383
0.000196484
0.000064078
0.000065884
0.000062985
0.000062516
0.000204739
0.000065599
0.000059655
0.000063653
0.000068531
0.000292150
0.000092053
0.000094185
0.000094176
0.000095900
0.000388256
0.000097791

1.3226E-06
6.86926E-05
-2.4208E-05
3.90049E-06
0.000103409
7.78739E-05
-5.87621E-05
1.32783E-06
0.000233633
-4.98891E-05
7.0473E-05
7.78628E-05
5.46873E-05
0.000128723
2.66561E-05
-5.80301E-05
-7.54096E-05
-9.84801E-05
2.36883E-06
-8.26496E-05
1.27311E-06
-9.83951E-05
-0.000125107
1.65996E-05
1.29786E-06
-2.16655E-05
1.22281E-06
-2.41756E-05
-7.72672E-06
-2.42923E-05
3.84578E-06
5.23508E-05
5.23361E-05
-3.31891E-05
5.23896E-05
2.92804E-05
-2.42155E-05
-2.42625E-05
-0.000109807
2.6831E-05
3.86088E-06
-4.97114E-05
5.23246E-05
4.33219E-05
-2.42461E-05
0.000107236
5.22139E-05

9.893328002
9.893340273
9.893125226
9.893642969
9.894412931
9.894592002
9.895362036
9.894640483
9.895662752
9.895422158
9.895350007
9.895867464
9.896155758
9.895410129
9.895422158
9.89711899
9.897636508
9.897671052
9.89742994
9.897946376
9.898130999
9.899405565

0.000072565
0.000008175
0.000037698
0.000086133
0.000030710
0.000018169
0.000046366
0.000001282
0.000203052
0.000163228
0.000106741
0.000008238
0.000047907
0.000015130
0.000023761
0.000037081
0.000008203
0.000024403
0.000023776
0.000000355
0.000005338
0.000015933

CETE 28
4.27191E-05

DE VARIANZA COVARIANZA CETE 28

CETE 28
UDI/ TIIE 28
CETE 91

1.82492E-09
2.87549E-10
1.10771E-09

PORTAFOLIO
CETE 28
UDI/ TIIE 28

CETE 91
8.53948E-05

0.000284186

UDI/ TIIE 28

1,750,000.00
1,250,000.00
2,100,000.00

VARIANZA
ATILIDAD DEL PORTAFOLIO

-8.40448E-05
1.24041E-06
-2.17366E-05
5.23337E-05
7.78238E-05
1.80982E-05
7.78238E-05
-7.29184E-05
0.000103315
-2.43131E-05
-7.29136E-06
5.22929E-05
2.91328E-05
-7.53454E-05
1.21565E-06
0.000171476
5.22898E-05
3.49017E-06
-2.43605E-05
5.21788E-05
1.86526E-05
0.000128768

UDI/ TIIE 28

VOLATILIDAD DIARIA

ORTAFOLIO DE RENTA FIJA

CETE 28
UDI/ TIIE 28
CETE 91
PORTAFOLIO

0.000093182
0.000104719
0.000457881
0.000266861
0.000269504
0.000260132
0.000262203
0.000795127
0.000270700
0.000267635
0.000270326
0.000268705
0.000794112
0.000186251
0.000189443
0.000187705
0.000186121
0.000551105
0.000189911
0.000189025
0.000188836
0.000193453

4.00753E-09
6.3305E-05
VaR
95%
4,619.85 1,225.82 2,866.91 -

CETE 91
2.87549E-10
8.07619E-08
1.09334E-09

17,445,289.44
6,133,155.05
20,788,751.69
44,367,196.18

99%
6,533.94
11,533.37
4,054.73

1.10771E-09
1.09334E-09
7.29226E-09

0.39320
0.13824
0.46856
1.00

CETE 91

2,920.03 -

4,129.85

Fecha
1/2/2006
1/3/2006
1/4/2006
1/5/2006
1/6/2006
1/9/2006
1/10/2006
1/11/2006
1/12/2006
1/13/2006
1/16/2006
1/17/2006
1/18/2006
1/19/2006
1/20/2006
1/23/2006
1/24/2006
1/25/2006
1/26/2006
1/27/2006
1/30/2006
1/31/2006
2/1/2006
2/2/2006
2/3/2006
2/7/2006
2/8/2006
2/9/2006
2/10/2006
2/13/2006
2/14/2006
2/15/2006
2/16/2006
2/17/2006
2/20/2006
2/21/2006
2/22/2006
2/23/2006
2/24/2006
2/27/2006
2/28/2006
3/1/2006
3/2/2006
3/3/2006
3/6/2006
3/7/2006

CETES 91

8.032960
7.958474
7.935986
7.956897
7.903123
7.877137
7.844272
7.873711
7.923922
7.901379
7.844272
7.790720
7.799386
7.759265
7.705637
7.700692
7.616096
7.697399
7.676122
7.705637
7.731821
7.678294
7.687037
7.676122
7.684860
7.616096
7.604118
7.592973
7.591390
7.586605
7.543548
7.521230
7.551431
7.549861
7.545114
7.481346
7.521230
7.520291
7.446077
7.441445
7.346724
7.345206
7.343853
7.331976
7.379277
7.439931

3/8/2006
3/9/2006
3/10/2006
3/13/2006
3/14/2006
3/15/2006
3/16/2006
3/17/2006
3/20/2006
3/22/2006
3/23/2006
3/24/2006
3/27/2006
3/28/2006
3/29/2006
3/30/2006
3/31/2006
4/3/2006
4/4/2006
4/5/2006
4/6/2006
4/7/2006
4/10/2006
4/11/2006
4/12/2006
4/17/2006
4/18/2006
4/19/2006
4/20/2006
4/21/2006
4/24/2006
4/25/2006
4/26/2006
4/27/2006
4/28/2006
5/2/2006
5/3/2006
5/4/2006
5/5/2006
5/8/2006
5/9/2006
5/10/2006
5/11/2006
5/12/2006
5/15/2006
5/16/2006
5/17/2006

7.500524
7.468374
7.456453
7.462201
7.408843
7.396981
7.323086
7.342346
7.348200
7.355551
7.343853
7.373460
7.389651
7.419205
7.386634
7.385351
7.342346
7.337870
7.336365
7.365897
7.364580
7.352717
7.358573
7.357083
7.334963
7.327498
7.315650
7.334861
7.333469
7.166124
7.151512
7.098342
7.096981
7.095000
7.114323
7.108689
7.117648
7.126074
7.135042
7.141150
7.088039
7.096981
7.095000
7.124682
7.151512
7.119037
7.138318

5/18/2006
5/19/2006
5/22/2006
5/23/2006
5/24/2006
5/25/2006
5/26/2006
5/29/2006
5/30/2006
5/31/2006
6/1/2006
6/2/2006
6/5/2006
6/6/2006
6/7/2006
6/8/2006
6/9/2006
6/12/2006
6/13/2006
6/14/2006
6/15/2006
6/16/2006
6/19/2006
6/20/2006
6/21/2006
6/22/2006
6/23/2006
6/26/2006
6/27/2006
6/28/2006
6/29/2006
6/30/2006
7/3/2006
7/4/2006
7/5/2006
7/6/2006
7/7/2006
7/10/2006
7/11/2006
7/12/2006
7/13/2006
7/14/2006
7/17/2006
7/18/2006
7/19/2006
7/20/2006
7/21/2006

7.136447
7.135042
7.141150
7.129385
7.210719
7.209031
7.197211
7.192882
7.253558
7.303830
7.271220
7.269765
7.254996
7.274267
7.272759
7.291981
7.290500
7.296429
7.346724
7.386634
7.364580
7.363088
7.368946
7.388120
7.365897
7.354237
7.331976
7.327498
7.315650
7.314173
7.323086
7.290500
7.161833
7.170782
7.200381
7.167569
7.166124
7.172196
7.181133
7.169325
7.167569
7.197211
7.192882
7.181133
7.158989
7.146820
7.155763

7/24/2006
7/25/2006
7/26/2006
7/27/2006
7/28/2006
7/31/2006
8/1/2006
8/2/2006
8/3/2006
8/4/2006
8/7/2006
8/8/2006
8/9/2006
8/10/2006
8/11/2006
8/14/2006
8/15/2006
8/16/2006
8/17/2006
8/18/2006
8/21/2006
8/22/2006
8/23/2006
8/24/2006
8/25/2006
8/28/2006
8/29/2006
8/30/2006
8/31/2006
9/1/2006
9/4/2006
9/5/2006
9/6/2006
9/7/2006
9/8/2006
9/11/2006
9/12/2006
9/13/2006
9/14/2006
9/15/2006
9/18/2006
9/19/2006
9/20/2006
9/21/2006
9/22/2006
9/25/2006
9/26/2006

7.172196
7.170782
7.169325
7.167569
7.166124
7.192882
7.181133
7.190043
7.186848
7.195767
7.181133
7.169325
7.167912
7.157194
7.155763
7.161833
7.150082
7.158989
7.167569
7.166124
7.172196
7.170782
7.179662
7.177903
7.176486
7.172196
7.170782
7.148653
7.146820
7.145402
7.151512
7.150082
7.169325
7.167569
7.176486
7.182560
7.181133
7.179662
7.157194
7.155763
7.161833
7.160432
7.169325
7.167569
7.197211
7.203248
7.191441

9/27/2006
9/28/2006
9/29/2006
10/2/2006
10/3/2006
10/4/2006
10/5/2006
10/6/2006
10/9/2006
10/10/2006
10/11/2006
10/12/2006
10/13/2006
10/16/2006
10/17/2006
10/18/2006
10/19/2006
10/20/2006
10/23/2006
10/24/2006
10/25/2006
10/26/2006
10/27/2006
10/30/2006
10/31/2006
11/1/2006
11/3/2006
11/6/2006
11/7/2006
11/8/2006
11/9/2006
11/10/2006
11/13/2006
11/14/2006
11/15/2006
11/16/2006
11/17/2006
11/21/2006
11/22/2006
11/23/2006
11/24/2006
11/27/2006
11/28/2006
11/29/2006
11/30/2006
12/4/2006
12/5/2006

7.190043
7.188278
7.186848
7.203248
7.212144
7.210719
7.198654
7.197211
7.203248
7.222497
7.241737
7.240123
7.217938
7.213613
7.212144
7.190043
7.167569
7.166124
7.161833
7.191441
7.190043
7.167569
7.176486
7.161833
7.181133
7.179361
7.186848
7.182560
7.181133
7.158989
7.157194
7.155763
7.151512
7.150082
7.169325
7.167569
7.166124
7.160432
7.158989
7.157194
7.176486
7.182560
7.181133
7.190043
7.177903
7.172196
7.170782

12/6/2006
12/7/2006
12/8/2006
12/11/2006
12/13/2006
12/14/2006
12/15/2006
12/18/2006
12/19/2006
12/20/2006
12/21/2006
12/22/2006
12/26/2006
12/27/2006
12/28/2006
12/29/2006
1/2/2007
1/3/2007
1/4/2007
1/5/2007
1/8/2007
1/9/2007
1/10/2007
1/11/2007
1/12/2007
1/15/2007
1/16/2007
1/17/2007
1/18/2007
1/19/2007
1/22/2007
1/23/2007
1/24/2007
1/25/2007
1/26/2007
1/29/2007
1/30/2007
1/31/2007
2/1/2007
2/2/2007
2/6/2007
2/7/2007
2/8/2007
2/9/2007
2/12/2007
2/13/2007
2/14/2007

7.138318
7.126074
7.124682
7.130787
7.138318
7.177903
7.176486
7.172196
7.160432
7.158989
7.157194
7.155763
7.160432
7.169325
7.198654
7.176486
7.170782
7.158989
7.166124
7.175069
7.160432
7.158989
7.178235
7.188278
7.176486
7.192882
7.191441
7.210719
7.209031
7.197211
7.203248
7.222497
7.210719
7.188278
7.207574
7.234303
7.222497
7.221058
7.219367
7.197211
7.222497
7.200381
7.188278
7.186848
7.192882
7.160432
7.169325

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

7.177903
7.176486
7.182560
7.170782
7.169325
7.167569
7.217938
7.244671
7.274267
7.272759
7.281600
7.259399
7.254996
7.222497
7.241737
7.240123
7.217938
7.223937
7.232850
7.221058
7.219367
7.207574
7.191441
7.179662
7.177903
7.166124
7.151512
7.160432
7.148653
7.146820
7.166124
7.161833
7.160432
7.158626
7.151512
7.150082
7.148653
7.157194
7.145402
7.161833
7.150082
7.148653
7.136447
7.135042
7.161833
7.160432
7.138318

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

7.126074
7.363088
7.410359
7.428025
7.406083
7.404578
7.410359
7.408843
7.396981
7.395738
7.394205
7.400026
7.408843
7.448724
7.416471
7.435702
7.441445
7.460659
7.448724
7.468374
7.425327
7.389651
7.367443
7.365897
7.354237
7.352717
7.379277
7.367443
7.396981
7.395738
7.414952
7.410359
7.408843
7.417677
7.395738
7.383832
7.379277
7.367443
7.376287
7.364580
7.383832
7.379277
7.367443
7.386634
7.385351
7.394205
7.379277

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

7.357083
7.355551
7.364580
7.363088
7.368946
7.367443
7.365897
7.354237
7.342346
7.337870
7.326007
7.334861
7.312704
7.300868
7.306799
7.346724
7.396981
7.406083
7.383832
7.379277
7.377760
7.376287
7.374966
7.373460
7.379277
7.377760
7.396981
7.416471
7.456453
7.451823
7.439931
7.428025
7.437247
7.414952
7.431111
7.419205
7.407329
7.416471
7.373460
7.368946
7.336365
7.345206
7.354237
7.331976
7.327498
7.336365
7.345206

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

7.354237
7.352717
7.337870
7.326007
7.345206
7.354237
7.352717
7.379277
7.367443
7.365897
7.395738
7.383832
7.410359
7.398482
7.386634
7.374966
7.373460
7.410359
7.419205
7.417677
7.416471
7.446077
7.462201
7.439931
7.459075
7.447636
7.446077
7.451823
7.439931
7.448724
7.468374
7.456453
7.441445
7.429568
7.417677
7.437247
7.570624
7.545114
7.553916
7.583404
7.592973
7.586605
7.574612
7.593760
7.603369
7.612157
7.607331

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

7.595353
7.593760
7.624165
7.622542
7.636841
7.645551
7.655321
7.632927
7.628060
7.626468
7.614475
7.613767
7.612157
7.617717
7.595353
7.583404
7.592973
7.591390
7.586605
7.595353
7.603369
7.612157
7.617717
7.636841
7.635192
7.643312
7.641704
7.626468
7.633588
7.634564
7.612157
7.617717
7.614475
7.613767
7.612157
7.596946
7.584982
7.583404
7.582617
7.581007
7.576220
7.574612
7.573048
7.561826
7.560242
7.565837
7.553916

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

7.552293
7.551431
7.549861
7.545114
7.543548
7.541938
7.539480
7.527516
7.531584
7.530033
7.520291
7.518720
7.514012
7.502078
7.490172
7.489156
7.487584
7.493295
7.502078
7.510877
7.509898
7.497963
7.503632
7.533179
7.500524
7.499506
7.508341
7.503632
7.460659
7.490172
7.478765
7.508341
7.514012
7.512444
7.500524
7.489156
7.477207
7.481346
7.469919
7.472536
7.470981
7.479820
7.489156
7.497963
7.503632
7.512444
7.521230

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

7.520291
7.518720
7.524393
7.543548
7.541938
7.530684
7.529100
7.534732
7.543548
7.541938
7.551431
7.549861
7.555497
7.553916
7.562692
7.572221
7.570624
7.565837
7.574612
7.594597
7.591390
7.586605
7.574612
7.573048
7.572221
7.581007
7.586605
7.605724
7.604118
7.613767
7.581007
7.586605
7.584982
7.593760
7.624165
7.612157
7.607331
7.626468
7.624833
7.613767
7.622542
7.607331
7.616096
7.624833
7.624165
7.632927
7.690302

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

7.730175
7.738850
7.769670
7.767980
7.773348
7.782026
7.780354
7.780035
7.851134
7.887536
8.041556
8.050168
8.019317
8.038356
8.053774
8.103921
8.060547
8.060955
8.059169
8.064139
8.103921
8.102068
8.102642
8.100801
8.136921
8.228620
8.205951
8.217204
8.277833
8.282517
8.270231
8.278712
8.290178
8.288252
8.292935
8.322213
8.330711
8.363138
8.361195
8.365796
8.395071
8.382679
8.373575
8.361195
8.355374
8.332620
8.320319

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

8.331872
8.309090
8.313732
8.322213
8.320319
8.331872
8.340352
8.344952
8.332620
8.320319
8.300570
8.309090
8.313732
8.311807
8.309928
8.311004
8.309090
8.313732
8.322213
8.320319
8.321438
8.319510
8.344952
8.351497
8.342266
8.329931
8.313732
8.332620
8.309928
8.309090
8.307177
8.291040
8.278712
8.266414
8.267415
8.286325
8.280635
8.226769
8.141775
8.123448
8.100801
8.105731
8.051949
8.060547
8.060955
8.059169
8.043367

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

8.051949
8.351497
8.165108
8.194505
8.095322
8.010423
8.008612
7.946482
7.851134
7.877137
7.802787
7.801087
7.790442
7.799159
7.825236
7.833933
7.863341
7.936067
7.892724
7.885809
8.185179
8.113025
8.121620
8.074547
8.103921
8.112450
8.123448
8.225749
8.220100
8.187060
8.216381
8.217204
8.225749
8.220100
8.249425
8.247544
8.248452
8.251306
8.239022
8.216381
8.196389
8.173678
8.157701
8.166261
8.166951
8.163265
8.157701

12/30/2008
12/31/2008
1/2/2009
1/5/2009
1/6/2009
1/7/2009
1/8/2009
1/9/2009
1/12/2009
1/13/2009
1/14/2009
1/15/2009
1/16/2009
1/19/2009
1/20/2009
1/21/2009
1/22/2009
1/23/2009
1/26/2009
1/27/2009
1/28/2009
1/29/2009
1/30/2009
2/3/2009
2/4/2009
2/5/2009
2/6/2009
2/9/2009
2/10/2009
2/11/2009
2/12/2009
2/13/2009
2/16/2009
2/17/2009
2/18/2009
2/19/2009
2/20/2009
2/23/2009
2/24/2009
2/25/2009
2/26/2009
2/27/2009
3/2/2009
3/3/2009
3/4/2009
3/5/2009
3/6/2009

8.145465
8.166951
8.132031
8.084955
8.166261
8.081306
8.069576
7.880610
7.875424
7.759623
7.757936
7.748860
7.674472
7.617717
7.408843
7.386634
7.343853
7.300868
7.306799
7.284580
7.303830
7.302363
7.300868
7.305293
7.314173
7.312704
7.321606
7.317127
7.346724
7.345206
7.343853
7.300868
7.296429
7.284580
7.252077
7.219367
7.373460
7.400026
7.419205
7.448724
7.478765
7.487584
7.576220
7.564242
7.573048
7.541078
7.518720

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

7.503632
7.450295
7.438375
7.406083
7.321606
7.294936
7.252077
7.219367
6.690051
6.624392
6.530328
6.508495
6.494909
6.493737
6.459279
6.334440
6.281820
6.247103
6.194466
6.150068
6.159333
6.145004
6.077970
6.035797
6.055341
6.082096
5.905931
5.903026
5.747855
5.695558
5.700984
5.700086
5.738479
5.696498
5.685292
5.680427
5.687103
5.470570
5.459484
5.464443
5.422526
5.399537
5.367960
5.356919
5.330875
5.268490
5.245653

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

5.121922
5.110936
5.084502
5.063291
5.091882
5.101421
5.100698
5.125577
5.114571
5.122627
5.091171
5.090461
5.105038
5.104314
5.122627
5.152634
5.162175
5.125577
5.083802
5.081663
5.019480
5.018771
5.022986
4.827569
4.825627
4.835218
4.824334
4.817962
4.817326
4.825627
4.824981
4.814110
4.787243
4.786602
4.784679
4.712451
4.711853
4.705320
4.704692
4.651726
4.610206
4.630074
4.623391
4.622816
4.631246
4.630660
4.630074

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

4.633636
4.653515
4.661924
4.640887
4.630074
4.623391
4.622816
4.641486
4.630660
4.640289
4.633636
4.633048
4.610811
4.579573
4.589174
4.572258
4.581890
4.590378
4.589798
4.568749
4.582460
4.581890
4.580141
4.559124
4.558537
4.562017
4.561430
4.559711
4.559124
4.568749
4.582460
4.581890
4.569905
4.569348
4.558537
4.582460
4.581890
4.600573
4.599980
4.613188
4.612583
4.610811
4.640887
4.640289
4.623391
4.622816
4.621050

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

4.661344
4.660721
4.643881
4.643282
4.641486
4.630660
4.630074
4.643881
4.643282
4.641486
4.640887
4.630074
4.623391
4.633048
4.631246
4.620433
4.609645
4.613188
4.612583
4.610811
4.630660
4.619859
4.623391
4.622816
4.620433
4.609645
4.613188
4.602352
4.600573
4.610206
4.619859
4.613188
4.622816
4.599980
4.599431
4.602945
4.602352
4.590378
4.589798
4.578962
4.592702
4.592121
4.590378
4.589798
4.589174
4.592702
4.592121

12/7/2009
12/8/2009
12/9/2009
12/10/2009
12/11/2009
12/14/2009
12/15/2009
12/16/2009
12/17/2009
12/18/2009
12/21/2009
12/22/2009
12/23/2009
12/24/2009
12/28/2009
12/29/2009
12/30/2009
12/31/2009
1/4/2010
1/5/2010
1/6/2010
1/7/2010
1/8/2010
1/11/2010
1/12/2010
1/13/2010
1/14/2010
1/15/2010
1/18/2010
1/19/2010
1/20/2010
1/21/2010
1/22/2010
1/25/2010
1/26/2010
1/27/2010
1/28/2010
1/29/2010
2/2/2010
2/3/2010
2/4/2010
2/5/2010
2/8/2010
2/9/2010
2/10/2010
2/11/2010
2/12/2010

4.569905
4.599980
4.589174
4.592702
4.602352
4.600573
4.599980
4.599431
4.592702
4.592121
4.590378
4.599980
4.599431
4.602945
4.610811
4.599980
4.599431
4.602352
4.640887
4.650505
4.639691
4.633636
4.633048
4.610811
4.589798
4.589174
4.613188
4.612583
4.621050
4.610206
4.599431
4.602945
4.622816
4.621050
4.620433
4.609645
4.613188
4.622816
4.620433
4.619859
4.623391
4.622816
4.621050
4.620433
4.630074
4.633636
4.633048

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

4.631246
4.630660
4.630074
4.633636
4.653515
4.651726
4.651115
4.660721
4.664372
4.663750
4.651726
4.661344
4.660721
4.674578
4.653515
4.651726
4.630660
4.630074
4.623391
4.612583
4.630660
4.640289
4.633636
4.643282
4.631246
4.630660
4.630074
4.633636
4.643282
4.641486
4.640887
4.654737
4.651726
4.630660
4.630074
4.633636
4.633048
4.631246
4.640887
4.630074
4.633636
4.633048
4.631246
4.620433
4.619859
4.613188
4.602352

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

4.621050
4.610206
4.619859
4.613188
4.612583
4.610811
4.610206
4.619859
4.623391
4.622816
4.621050
4.630660
4.640289
4.633636
4.643282
4.641486
4.640887
4.640289
4.643881
4.643282
4.641486
4.651115
4.640289
4.643881
4.663750
4.651726
4.651115
4.640289
4.654126
4.663750
4.661924
4.671573
4.660721
4.664372
4.653515
4.651726
4.640887
4.640289
4.643282
4.642683
4.640887
4.650505
4.649894
4.633636
4.653515
4.631246
4.640887

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

4.630074
4.633636
4.633048
4.641486
4.651115
4.640289
4.643881
4.643282
4.641486
4.640887
4.640289
4.633636
4.633048
4.631246
4.640887
4.650505
4.643881
4.653515
4.651726
4.651115
4.650505
4.654126
4.643282
4.641486
4.651115
4.650505
4.643881
4.643282
4.651726
4.630660
4.630074
4.633636
4.633048
4.631246
4.640887
4.630074
4.633636
4.643282
4.641486
4.630660
4.630074
4.633636
4.633048
4.631246
4.640887
4.630074
4.633636

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

4.643282
4.631246
4.630660
4.609645
4.613188
4.622816
4.600573
4.599980
4.603538
4.600573
4.579573
4.578962
4.562017
4.581890
4.580141
4.569348
4.589174
4.582460
4.561430
4.539241
4.518233
4.517695
4.500621
4.500063
4.498390
4.456954
4.446196
4.102108
4.326291
4.253288
4.222180
4.262476
4.377927
4.356946
4.375803
4.314024
4.354316
4.285945
4.285426
4.263466
4.150289
4.153161
4.142460
4.151232
4.171148
4.170675
4.173562

11/12/2010
11/16/2010
11/17/2010
11/18/2010
11/19/2010
11/22/2010
11/23/2010
11/24/2010
11/25/2010
11/26/2010
11/29/2010
11/30/2010
12/1/2010
12/2/2010
12/3/2010
12/6/2010
12/7/2010
12/8/2010
12/9/2010
12/10/2010
12/13/2010
12/14/2010
12/15/2010
12/16/2010
12/17/2010
12/20/2010
12/21/2010
12/22/2010
12/23/2010
12/24/2010
12/27/2010
12/28/2010
12/29/2010
12/30/2010
12/31/2010
1/3/2011
1/4/2011
1/5/2011
1/6/2011
1/7/2011
1/10/2011
1/11/2011
1/12/2011
1/13/2011
1/14/2011
1/17/2011
1/18/2011

4.203719
4.201766
4.201256
4.275718
4.275210
4.283910
4.405909
4.405331
4.429050
4.489837
4.488158
4.518233
4.476817
4.500621
4.510290
4.539241
4.508012
4.527905
4.510859
4.367165
4.375803
4.416083
4.415579
4.408583
4.408048
4.600573
4.640887
4.640289
4.572258
4.571660
4.569905
4.579573
4.589174
4.582460
4.581890
4.569905
4.538678
4.527905
4.531297
4.520517
4.518814
4.487613
4.487025
4.480187
4.469387
4.467737
4.395693

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

4.405331
4.408048
4.376844
4.334406
4.313469
4.312957
4.296172
4.295641
4.304313
4.334406
4.354316
4.347234
4.346727
4.354833
4.354316
4.347234
4.275210
4.263466
4.273180
4.272673
4.285945
4.264996
4.263466
4.252762
4.242082
4.265492
4.264996
4.273688
4.262971
4.272673
4.285945
4.285426
4.283910
4.262971
4.252278
4.275718
4.244568
4.253288
4.324194
4.313469
4.398350
4.397826
4.375262
4.384924
4.367695
4.387606
4.375803

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

4.385477
4.405331
4.418816
4.428492
4.416629
4.405909
4.384924
4.347234
4.346727
4.355351
4.354833
4.323713
4.377927
4.356946
4.375803
4.405909
4.419363
4.416629
4.405909
4.435990
4.429050
4.428492
4.447275
4.416083
4.415579
4.439244
4.459162
4.457506
4.477393
4.476817
4.480187
4.479612
4.488158
4.467173
4.466609
4.449479
4.479612
4.477926
4.477393
4.456402
4.449479
4.428492
4.437088
4.426300
4.435990
4.408583
4.408048

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

4.406443
4.385477
4.354316
4.377927
4.367165
4.375803
4.375262
4.364518
4.367695
4.367165
4.365577
4.354833
4.354316
4.367695
4.397826
4.396215
4.365047
4.364518
4.337045
4.336509
4.253288
4.303813
4.323713
4.326816
4.377385
4.355351
4.314024
4.313469
4.306359
4.295641
4.304313
4.273180
4.272673
4.245082
4.254782
4.253288
4.222180
4.191062
4.214410
4.213930
4.212451
4.171148
4.180868
4.183783
4.183297
4.202233
4.181354

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

4.150289
4.122503
4.142460
4.181839
4.201766
4.262476
4.285945
4.356946
4.345167
4.344619
4.354316
4.347234
4.295641
4.304313
4.365047
4.364518
4.326816
4.316074
4.334943
4.303813
4.262476
4.153161
4.203719
4.202233
4.273180
4.272673
4.275718
4.273688
4.252762
4.262476
4.306359
4.305857
4.304313
4.334406
4.344114
4.316587
4.326291
4.334943
4.365047
4.384924
4.388158
4.377385
4.375803
4.395693
4.384924
4.388158
4.356946

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

4.355351
4.354833
4.364518
4.377927
4.356946
4.355351
4.354833
4.333913
4.337045
4.336509
4.375803
4.385477
4.388158
4.377385
4.355351
4.344619
4.333913
4.357464
4.367165
4.365577
4.375262
4.395127
4.398350
4.387606
4.385477
4.384924
4.377927
4.397826
4.396215
4.416083
4.344114
4.347234
4.346727
4.355351
4.416083
4.435990
4.469951
4.459162
4.416083
4.415579
4.449479
4.459162
4.396215
4.467173
4.456402
4.459715
4.479612

12/26/2011
12/27/2011
12/28/2011
12/29/2011
12/30/2011
1/2/2012
1/3/2012
1/4/2012
1/5/2012
1/6/2012
1/9/2012
1/10/2012
1/11/2012
1/12/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012
1/24/2012
1/25/2012
1/26/2012
1/27/2012
1/30/2012
1/31/2012
2/1/2012
2/2/2012
2/3/2012
2/7/2012
2/8/2012
2/9/2012
2/10/2012
2/13/2012
2/14/2012
2/15/2012
2/16/2012
2/17/2012
2/20/2012
2/21/2012
2/22/2012
2/23/2012
2/24/2012
2/27/2012
2/28/2012
2/29/2012

4.477926
4.477393
4.487025
4.490384
4.469387
4.467737
4.487613
4.507485
4.500063
4.499505
4.508012
4.497233
4.486480
4.439244
4.418270
4.416629
4.416083
4.415579
4.408583
4.438715
4.447275
4.446735
4.435990
4.418816
4.428492
4.426858
4.416083
4.415579
4.408583
4.418270
4.405909
4.405331
4.408583
4.428492
4.396215
4.365047
4.374721
4.377927
4.377385
4.385988
4.395693
4.384924
4.398350
4.397826
4.447275
4.446735
4.435990

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

4.408583
4.479612
4.498390
4.477393
4.476817
4.449479
4.448938
4.437088
4.436517
4.435990
4.439244
4.438715
4.446735
4.435990
4.429050
4.438715
4.437088
4.436517
4.435990
4.429050
4.428492
4.426858
4.395693
4.398914
4.375803
4.365047
4.374721
4.357464
4.377385
4.365577
4.354833
4.344114
4.337045
4.316074
4.314536
4.293601
4.262476
4.255267
4.377385
4.345167
4.303269
4.255267
4.244568
4.243067
4.303813
4.364518
4.388158

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

4.377385
4.385988
4.395693
4.415579
4.388158
4.397826
4.396215
4.416083
4.446196
4.449479
4.459162
4.488158
4.477393
4.476817
4.459715
4.448938
4.457506
4.456954
4.456402
4.459715
4.459162
4.457506
4.446735
4.435990
4.459715
4.469387
4.477926
4.477393
4.476817
4.500621
4.489837
4.477926
4.426300
4.374721
4.388158
4.387606
4.365577
4.385477
4.395127
4.377927
4.397826
4.396215
4.405909
4.425784
4.429050
4.428492
4.437088

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

4.416083
4.435990
4.439244
4.438715
4.426858
4.446735
4.435990
4.429050
4.438715
4.437088
4.354833
4.415579
4.367695
4.377385
4.314536
4.273180
4.262476
4.306359
4.305857
4.334943
4.334406
4.344114
4.357464
4.346727
4.334943
4.314024
4.333913
4.306359
4.275210
4.263466
4.273180
4.303269
4.296172
4.305857
4.232847
4.242553
4.252278
4.245082
4.234355
4.232847
4.324194
4.323713
4.275718
4.275210
4.273688
4.242553
4.231885

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

4.275718
4.275210
4.273688
4.252762
4.262476
4.296172
4.346727
4.375803
4.303813
4.354316
4.347234
4.316074
4.406443
4.314024
4.313469
4.357464
4.346727
4.334943
4.395693
4.395127
4.388158
4.377385
4.385988
4.385477
4.405331
4.418816
4.448938
4.477926
4.487613
4.497233
4.500621
4.498390
4.497833
4.507485
4.459715
4.448938
4.447275
4.456954
4.456402
4.490384
4.469387
4.456954
4.466609
4.449479
4.448938
4.396215
4.365047

11/28/2012
11/29/2012
11/30/2012
12/3/2012
12/4/2012
12/5/2012
12/6/2012
12/7/2012
12/10/2012
12/11/2012
12/13/2012
12/14/2012
12/17/2012
12/18/2012
12/19/2012
12/20/2012
12/21/2012
12/24/2012
12/26/2012
12/27/2012
12/28/2012
12/31/2012
1/2/2013
1/3/2013
1/4/2013
1/7/2013
1/8/2013
1/9/2013
1/10/2013
1/11/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
2/1/2013
2/5/2013
2/6/2013

4.364518
4.337045
4.346727
4.345167
4.303813
4.272673
4.296172
4.295641
4.202233
4.222180
4.194005
4.162878
4.141017
4.089567
4.078913
4.102108
4.132252
4.171622
4.170675
4.203719
4.203210
4.242553
4.292583
4.285945
4.285426
4.294090
4.293601
4.303269
4.306359
4.316074
4.314536
4.293601
4.272673
4.285945
4.264996
4.253288
4.262971
4.272673
4.316587
4.305857
4.304313
4.324194
4.303269
4.285945
4.295641
4.252762
4.231885

VOLATILIDAD DIARIA
VOLATILIDAD MENSUAL
VOLATILIDAD SEMESTRAL
VOLATILIDAD ANUAL
VOLATILIDAD SEMESTRAL
VOLATILIDAD MENSUAL
VOLATILIDAD DIARIA

4.27191E-05
0.000233982
0.000573137
0.000810538
0.000573137
0.000233982
4.27191E-05

2/7/2013
2/8/2013
2/11/2013
2/12/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013
2/27/2013
2/28/2013
3/1/2013
3/4/2013
3/5/2013
3/6/2013
3/7/2013
3/8/2013

4.265492
4.264996
4.273688
4.252762
4.221646
4.214410
4.183297
4.212451
4.171148
4.180868
4.183783
4.162878
4.151232
4.181354
4.180868
4.112326
4.091426
4.090031
4.099768
4.078913
4.071458
4.019999

RENDIMIENTO REAL DE LOS CETES PUBLICADOS (REAL SIGNIFICA SIN INFLACIN)

ENERO
FEBRERO
MARZO

0.0032
0.0046
0.0037

RENDIMIENTO
ACUMULADO A MARZO

1.0032
1.0046
1.0037

0.011543634

DE MARZO AL AO
DEL AO A OCTUBRE
DE MARZO A OCTUBRE
DE OCTUBRE A SEPTIEMBRE
DE MARZO A SEPTIEMBRE
DEL AO A SEPTIEMBRE
DEL AO A JUNIO
DE JUNIO A JULIO

=(1+TASA TENGO)^(PLAZO QUIERO/PLAZO TENGO)-1

0.046980242
0.038999659
0.038999659
0.035032208
0.035032208
0.035032208
0.023220524
0.027142699

SUPONEMOS MESES DE 30 Y AOS DE 360

BANCO DE MEXICO REGISTRA LA INFLACIN AL MES DE ABRIL EN 0.0041

ACUMULA EL NUEVO REGISTRO A LOS 3 MESES ANTERIORES Y DARLE LA INFLACIN A
ABRIL
ACUMULADA HASTA ABRIL
ACUMULADA A ANUAL
ANUAL A NOVIEMBRE
DE ABRIL A NOVIEMBRE
DE ANUAL A SEPTIEMBRE
DE ABRIL A SEPTIEMBRE
DE NOVIEMBRE A SEPTIEMBRE
DE SEPTIEMBRE A JUNIO
DE JUNIO A JULIO

0.0041
0.015690963
0.047815372
0.043744905
0.043744905
0.035651347
0.035651347
0.035651347
0.023628532
0.027620549

INFLACIN ANUAL

0.0355

Ttulo

Plazo (das)

Montos en millones de pesos

Solicitado

CETES

28

CETES

91

CETES

182

$22,453.21

Colocado

$5,000.00

Solicitado

$29,099.40

Colocado

$7,000.00

Solicitado

$26,515.28

CETES

182

CETES

364

CETE
28
91
182
364

Colocado

$9,000.00

Solicitado

$33,765.00

Colocado

$9,500.00

TRN
TASA AL PLAZO
0.0407
0.003165556
0.0409
0.010338611
0.0421
0.021283889
0.0422
0.042668889

PRECIO
9.968444336
9.89767182
9.791596743
9.590772398

RENDIMIENTOS REALES DEL INICIO DEL AO A LA FECHA DE:

CEMEX
ALFA
BIMBO
AMXL
ICA
CH
HOMEX
LIVERPOOL
PALACIO

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

CEMEX
10.14
10.16
9.87
10.08
10.07
9.96
9.56
9.56
9.93
10.33
10.11
10.14
10.21
9.93
9.81
9.94
9.9
9.91
9.73
9.52
9.52
9.52
9.35
8.99

ALFA
17.25
17.06
17.2
17.17
17.12
17.2
17.2
17.2
17.1
17.08
17.2
17.19
17.54
17.7
17.62
18.25
18.42
18.72
18.9
18.35
18.35
18.35
18.21
18.1

BIMBO
29.3
29.26
29.7
29.72
29.85
29.55
29.6
29.6
29.34
29.4
29.57
29.6
29.87
29.1
29.6
29.81
29.86
30.72
30.6
29.85
29.85
29.85
30.46
29.8

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

9.07
9.24
8.98
8.8
9.09
9
8.84
8.91
8.82
8.95
9.46
9.44
9.37
9.42
9.42
9.14
8.92
8.82
9.1
9.08
9
9.11
8.85
8.33
7.9
7.62
7.61
7.15
7.66
7.69
7.71
7.63
7.68
7.78
8.14
7.81
8.05
7.34
7.26
7.3
7.58
7.5
7.55
7.34
7.43
7.14
7.38

18.7
19
18.5
19.05
19.19
19.05
18.95
18.83
18.98
18.5
18.89
18.6
18.17
18.64
18.64
19.2
19.13
19.3
18.9
19.07
18.92
19
19
18.23
18.17
17.8
17.95
17.51
17.85
17.8
17.63
17.68
17.58
17.9
18.06
18
17.9
18
17.75
17.7
17.78
17.95
18
17.68
17.75
17.57
17.78

30.48
30.4
30.54
30.6
30.56
31
31.5
31.57
31.99
32.25
32.04
31.77
30.65
31.08
31.08
30.91
30.51
30.69
31.5
32.11
31.64
31.15
30.6
30.4
30
29.9
29.75
28.97
29.1
29.07
29.05
29.5
29.7
29.15
30
29.96
31.46
30.11
30.1
29.9
29.33
29.45
29.95
29.6
29.96
29.97
30.5

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

7.63
7.67
7.97
7.99
7.73
7.9
8.52
8.57
8.56
8.76
8.98
8.96
8.95
8.8
8.75
8.78
8.48
8.6
8.69
8.74
8.99
8.94
8.94
8.65
8.94
9.47
9.22
9.19
9.11
9.48
9.85
9.56
9.28
9.31
9.43
9.5
9.71
9.53
9.53
9.51
9.8
9.71
9.79
9.94
10.17
10.3
10.09

17.91
18.22
18.66
18.71
18.91
19
19.96
20.25
21
21.73
21.32
20.61
20.7
21.05
20.82
20.9
21.5
21.4
21.69
21.2
21.49
21.66
22.47
22.9
21.88
21.5
21.2
21.09
21.35
21.59
22
22.44
21.38
21.65
21.32
21.54
21.98
22.14
22.04
21.85
21.92
21.73
22.28
23.52
22.99
22.18
21.98

30.93
30.96
31.03
30.91
30.8
31
30.2
30.85
31.57
32.05
32.79
32.32
33.45
32.85
31.85
31.61
32.3
32.38
32.2
31.8
32
32.57
32.4
31.99
31.46
31.33
31.5
31.25
31.25
31.4
32.33
32.67
33.12
32.97
32.57
32.51
32.5
32.5
32.11
31.77
31.22
30.75
30.79
31.77
31.21
30.81
30.8

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

10.26
10.69
10.44
10.64
10.43
10.37
10.27
10.13
9.75
9.91
9.87
10
10.35
10.47
10.33
10.46
10.78
11.02
10.6
10.73
10.72
11
10.96
10.91
10.79
10.59
10.24
10.61
10.71
10.87
10.98
10.94
11.43
11.64
11.48
11.28
11.17
11.44
11.36
11.32
11.82
11.74
11.82
11.58
11.67
11.73
11.96

21.54
21.56
21.23
21.92
21.41
21.4
21.35
21.75
20.9
21.3
21.4
21.56
21.94
21.9
22.47
22.34
22.39
22.98
22.88
22.77
22.42
22.74
22.64
22.65
22.77
22.6
22.7
23.21
23.76
23.61
23.56
23.09
23.02
23.36
23.05
23.18
23.09
23.52
23.55
24.17
24.02
24.21
24.71
24.61
24.01
24.01
24.09

30.31
30.78
30.45
30.72
30.42
30.54
30.26
29.99
28.7
29.49
29.31
29.23
30.05
30.43
30.6
30.33
30.62
30.67
30.92
30.79
31
31.16
31.19
31.06
31.03
31.07
31.33
31.7
32.04
31.89
31.89
31.71
31.44
31.94
31.78
31.89
31.54
31.31
31.43
31.48
32.23
32.97
32.82
32.6
32.46
32.59
32.27

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

11.97
11.79
11.83
11.79
11.87
12.23
12.23
11.85
11.8
11.72
11.63
11.45
11.43
11.56
11.28
11.33
11.3
11.3
11.79
11.82
11.87
11.81
11.8
11.71
11.8
11.73
11.52
11.67
11.61
11.59
11.66
11.65
11.58
11.58
11.58
11.63
11.73
12.28
12.42
12.78
12.74
12.69
12.67
12.67
12.64
12.65
12.66

24.47
24.85
24.28
24.05
24.15
24.06
24.06
24.51
25.07
24.43
24.21
24.81
25.05
25.73
26.04
25.63
26.33
26.33
27.52
28.41
27.82
26.9
26.71
27.35
27.8
27.42
26.81
27.71
27.46
27.85
27.83
28.27
28.21
28.46
28.46
28.97
28.62
28.4
29.64
28.63
28.95
27.98
27.58
27.58
27.3
27.52
27.41

32.58
32.28
32.02
31.24
30.5
31.77
31.77
30.87
30.76
30.3
30.7
30.37
30.34
30.49
30.9
30.63
31.2
31.2
31.31
31.44
31.48
31.25
30.83
30.43
30.11
30.47
30.5
30.99
30.9
30.67
31.36
31.24
31.47
31.92
31.92
31.96
31.9
32.41
32.99
32.93
33.08
32.59
32.97
32.97
33.23
32.97
32.77

12/31/2012
1/1/2013
1/2/2013
1/3/2013
1/4/2013
1/7/2013
1/8/2013
1/9/2013
1/10/2013
1/11/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
2/1/2013
2/4/2013
2/5/2013
2/6/2013
2/7/2013
2/8/2013
2/11/2013
2/12/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013
2/27/2013
2/28/2013
3/1/2013
3/4/2013
3/5/2013

12.7
12.7
13.27
13.16
13.22
13.32
13.31
13.44
13.36
13.31
13.12
12.99
13.13
13
13.15
13.27
13.16
13.43
13.66
13.62
13.72
14.2
13.89
13.87
13.86
13.86
13.64
13.81
13.24
13.28
13.12
13.37
13.62
13.97
13.9
13.8
13.86
13.41
13.14
13.2
13.01
13.14
13.62
13.72
14.02
14.09
14.37

27.38
27.38
28.94
28.37
28.93
29.13
29.59
30.63
31.02
32.04
31.71
31.26
30.71
31.26
32.18
31.83
32.01
31.39
31.24
30.94
31.24
31.18
31.31
30.53
30.14
30.14
30.3
30.25
29.68
29.49
29.94
28.51
27.23
27.46
27.66
27.86
28.89
28.46
28.34
28.83
29.38
29.94
30.63
31.08
31.17
31.23
31.4

33.47
33.47
33.81
33.77
34.11
33.83
33.68
33.32
32.37
32.58
32.41
32.91
32.89
32.85
32.91
32.81
33.14
33.3
33.35
33.36
33.41
33.48
33.29
32.88
32.98
32.98
32.96
32.86
32.38
31.72
32.57
32.38
32.72
32.89
32.96
32.91
32.7
32.92
32.98
33.4
33.3
32.99
33.81
34.67
34.65
34.53
35.04

3/6/2013
3/7/2013
3/8/2013

14.6
14.81
15.11

PUNTO BASE
175

% KD
%KS
KD
T(IMPUESTOS)
KRF
BETA
KM
KS
WACC

0.25
0.75
0.06095
0.29
0.0407
0.62
0.09
0.071266
0.064268125

INFLACIN
AO 0
FLUJO DE EFECTIVO
FACTOR
FLUJO REAL DE EFECTIVO
VALOR PRESENTE BRUTO
VALOR PRESENTE BRUTO
VALOR PRESENTE NETO
TIR

31.77
30.86
31.15

35.39
35.27
35.5

0.0001
0.0175

PESO DE LA DEUDA EN LA ESTRUCTURA DE CAPITAL

PESO DE LO QUE APORTAN LOS SOCIOS EN LA ESTRUCTURA DE CAP
COSTO DE LA DEUDA

RENDIMIENTO PARA LOS ACCIONISTAS

PROMEDIO PONDERADO DEL COSTO DE CAPITAL
1
2
0.0334
0.0332
AO 1
AO 2
-1200
100
200
1
0.967679505 0.936584886
-1200
96.76795045 187.3169773

1290.42
$1,290.42
$90.42
8.62%

90.92

165.38

VALOR PRESENTE PARA CADA TASA

90.41757119

0.02
0.04
0.06
0.08
0.1
0.12
0.14
0.16
0.18
0.2
0.22
0.24
0.26
0.28
0.3
WACC

304.6243608
202.1696191
109.150296
24.51168218
-52.66433608
-123.1792182
-187.7344889
-246.9458049
-301.3548287
-351.4392821
-397.6214853
-440.2756306
-479.7339959
-516.2922672
-550.21411

0.06
1

2
AO 0
AO 1
AO 2
FLUJO REAL DE EFECTIVO - 12,420,000.00 7,454,220.00 - 6,500,000.00
VALOR PRESENTE BRUTO 27,823,079.64 VALOR PRESENTE BRUTO $27,823,079.64
VALOR PRESENTE NETO
15,403,079.64
TIR
17%
VPN

7,032,283.02 - 5,784,976.86

27,823,079.64 POSITIVO

WACC

0.5

AO 0
AO 1
AO 2
- 12,420,000.00 7,454,220.00 - 6,500,000.00
VALOR PRESENTE BRUTO
VALOR PRESENTE BRUTO
VALOR PRESENTE NETO TIR
VPN
-

43,395,780.00 7,454,220.00 - 6,500,000.00

-$1,070,948.27
13,490,948.27
17%
13,490,948.27 NEGATIVO

NOTA: PUEDES CAMBIAR LA TASA WACC, PERO LOS FLUJOS SERAN LOS MISMOS PARA LOS 2 EJERCICIOS.

OTRA FORMA DE EVALUAR NEGOCIOS

OPCIONES REALES

UNA OPCIN ES EL DERECHO MS NO LA OBLIGACIN DE HACER EFECTIVO UN CONTRATO A UN PRECIO X (STRIKE) EN UN LA

S= VALOR DEL SUBYACENTE
X= STRIKE
T= TIEMPO
VOLATILIDAD= VOLATILIDAD DEL BIEN SUBYACENTE
r= TASA LIBRE DE RIESGO (INTERNA)
R= TASA LIBRE DE RIESGO (EXTERNA, DIVIDENDOS, ETC.)
NOTA: EN LAS OPCIONES LA POSICIN LARGA ES DE COMPRA, LA CORTA ES DE VENTA DEL DERECHO DE COMPRA
VALOR DEL SUBYACENTE (S)
STRIKE (X)
TIEMPO (T)
VOLATILIDAD DEL SUBYACENTE
TASA LIBRE DE RIESGO (r)
TASA LIBRE DE RIESGO EXTERNA (R)

12.439
12.439
1
0.12
0.0396
0.001

d1
d2
-d1
-d2
n(d1)
n(d2)
n(-d1)
n(-d2)
CALL
PUT
DIFERENTES
VALORES DEL TIPO
12.05
12.1
12.15
12.2
12.25
12.3
12.35
12.4
12.45
12.5
12.55
12.6
12.65
12.7
12.75
12.8
12.85
12.9
12.95
13
13.05
13.1

PRIMA
0.848426233
0.615873947
0.643514357
0.671833084
0.700823436
0.730478036
0.760788851
0.791747231
0.823343942
0.855569204
0.888412729
0.921863758
0.955911098
0.990543165
1.025748017
1.061513395
1.09782676
1.13467533
1.172046117
1.209925962
1.248301571
1.287159547
1.326486423

1
2
3
4
5

13.15
13.2
13.25
13.3
13.35
13.4
13.45
13.5
13.55
13.6
13.65
13.7
13.75
13.8
13.85
13.9
13.95
14

1.366268696
1.406492852
1.447145399
1.488212893
1.529681962
1.571539335
1.613771859
1.656366525
1.699310485
1.742591074
1.786195821
1.830112471
1.874328992
1.918833596
1.963614741
2.008661147
2.053961802
2.099505971

DIF. VOLATILIDADES
0.1
0.11
0.12
0.13
0.14
0.15
0.16
0.17
0.18
0.19
0.2
0.21
0.22
0.23
0.24
0.25

PRIMA
0.848426233
0.75716259
0.802543218
0.848426233
0.894695418
0.941266161
0.988075358
1.035074945
1.082227607
1.129503881
1.176880138
1.224337158
1.2718591
1.319432749
1.367046956
1.414692213
1.46236033

TIEMPO (MESES)
0.083333333
0.166666667
0.25
0.333333333
0.416666667

PRIMA
0.848426233
0.192316627
0.284227499
0.359734464
0.426782035
0.488438168

6
7
8
9
10
11
12

0.5
0.583333333
0.666666667
0.75
0.833333333
0.916666667
1

0.546271654
0.601211671
0.653861821
0.704640109
0.753849953
0.801719708
0.848426233

0.011543634

O QUIERO/PLAZO TENGO)-1

AL MES DE ABRIL EN 0.0041

SES ANTERIORES Y DARLE LA INFLACIN ANUAL Y DE LA ANUAL A NOVIEMBRE Y DE ABRIL A NOVIEMBRE

Tasa de rendimiento en por ciento

Mnimo

Mximo

4.05

4.68

4.05

4.08

4.07

4.67

4.07

4.09

4.15

4.78

Actual

Anterior

Variacin

4.07

4.13

-0.06

4.09

4.1

-0.01

4.15

4.26

4.2

4.8

4.2

4.23

VALOR NOMINAL TASA AL PLAZO

10
0.003165556
10
0.010338611
10
0.021283889
10
0.042668889

AMXL

ICA
15.11
14.97
14.77
15.15
14.95
15.08
15.38
15.38
15.15
15
15.3
15.31
15.63
15.68
15.73
15.8
15.93
15.83
15.82
15.55
15.55
15.55
15.55
15.4

4.21

4.17

0.04

4.22

4.31

-0.09

INFLACIN
0.002716915
0.008856995
0.017792436
0.035901442

CH
23.4
23.1
22.54
23.63
23.74
24.4
24.25
24.25
23.84
24.15
23.7
24.01
24.23
23.89
23.7
24.12
24.38
24.3
23.89
23.3
23.3
23.3
22.89
21.88

54.99
55.5
56.06
57.3
58.68
60.7
60.5
60.5
61.23
60.83
60
60.62
62
60.7
59.65
59.75
61.3
62.2
62.19
61.84
61.84
61.84
62.3
62

CETE REAL
0.000447425
0.001468609
0.003430418
0.006532906

TRN REAL
0.005752601
0.005809882
0.006785442
0.006461116

TRN CETE
0.0407
0.0409
0.0421
0.0422

HOMEX
39.06
39.85
39.59
40.41
41.05
40.73
40.45
40.45
39.74
41
39.96
40.37
41.2
40.32
40.4
39.73
39.93
39.28
39.1
38.11
38.11
38.11
37.16
35.52

LIVERPOOL
106
106
106
106
106
106
104
104
104
104
104
104
104
106
106
106
106
106
106
106
106
106
106
106

PALACIO
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80
80
80
80
80
80
80
80
80

15.44
15.79
15.79
15.73
15.9
15.9
15.9
15.98
16.47
16.65
16.57
16.61
16.98
17.39
17.39
17.58
17.85
17.81
18.66
17.13
17.17
17.11
17.13
16.9
16.97
16.78
16.79
16.41
16.47
16.7
16.72
16.85
16.79
16.83
16.93
16.98
16.8
16.22
16.46
16.41
16.5
16.49
16.46
16.51
16.93
16.93
16.78

22.7
23.59
22.92
22.78
23.25
23.25
23.48
23.22
23
23
23.11
23.26
23.87
23.58
23.58
23.58
24.15
23.95
24.3
24.08
23.95
24.13
23.93
22.12
21.05
20.63
20.37
19.66
20.6
20.48
20.4
21.16
21.26
21.3
21.65
21.52
20.97
20.49
20.15
20.8
21.2
21.1
20.95
20.53
20.82
20.14
20.59

62
64.5
64.4
65
67.5
66.34
64.38
60.65
59.27
58.46
58.8
58.64
57.94
59.1
59.1
59.98
60.23
60.42
60.84
61.35
63.83
64.77
64.51
63.39
61.15
59.25
60.22
60.16
60.32
59.81
59.31
60.25
58.65
59.04
59.32
59.49
57.49
55.4
55.25
55.01
55.43
55.31
57.11
56.6
57
58
60.35

35.95
36.3
35.8
35.43
36.85
36.69
36.53
36.67
37.38
36.84
36.1
36.49
36.85
36.41
36.41
37.5
37.44
35.34
35.13
34.5
33.87
33.78
32.89
32.49
31.73
29.91
29.13
28.53
30.3
31.56
30.76
30.05
31.69
31.75
32.19
30.96
31.38
30.48
29.34
29.25
29.94
30.54
30.92
29.82
29.79
28.4
28.36

106
106
106
106
106.15
106.15
105
105
105
105
105
104
104
104
104
104
104
104
104
104
104
104
104
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106

80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80

16.76
17.18
17.47
17.5
17.42
17.45
17.33
17.2
17.26
17.23
17.44
17.45
17.53
17.57
17.3
17.2
17.54
17.31
17.51
17.5
17.73
17.81
18.13
17.94
17.83
17.91
18.07
17.88
17.68
18.02
18
17.84
17.78
17.65
17.59
17.46
17.37
17.35
17.27
17.09
17.14
16.82
17.08
17.38
17.36
17.22
17.17

20.71
20.93
21.37
21.49
21.31
22.34
22.33
22.58
23.04
22.72
23.4
24.2
24.55
24.72
24.41
23.92
23.65
23.92
24.15
23.96
24.25
24.78
24.53
23.88
24.02
23.96
23.71
23.5
23.4
23.66
23.49
23.26
22.13
22.73
22.83
23.61
23.68
23.88
23.33
23.01
23.33
23.12
23.17
22.85
22.92
23.2
23.42

60.53
61.38
62.1
60.14
58.25
60.48
60
59.82
61
60.09
60.42
60.25
61
61.8
60.4
61.31
62.13
64
62.49
64.48
64.85
65.32
64.6
65.31
65
64.89
65.72
68
67.7
68.48
69.4
67.42
67.01
69.83
67.88
66.52
67.85
68.22
67.36
67.46
68.99
68.98
68.9
68.95
72.85
72.96
72.42

28.76
29.62
31.1
31.05
31.65
34.04
33.17
33.55
33.38
33.45
34.19
34.28
35.29
35.61
35.13
33.6
32.45
33.43
33.13
32.81
32.91
32.95
33
32.53
31.85
31.69
31.08
30.7
27.7
27.21
27.97
26.3
26.15
26.76
26.6
26.53
27.27
27.44
27.79
27.97
27.45
27.12
26.97
26.85
26.9
26.76
27.88

106
106
106
106
106
106
106
106
106
106
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111

80
80
80
80
80
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81

16.92
16.62
16.53
16.84
16.79
16.92
16.87
16.84
16.94
17.02
16.81
16.79
16.89
16.81
16.5
16.48
16.49
16.46
16.43
16.23
16.44
16.5
16.17
16.31
16.46
16.23
16.44
16.59
16.44
16.48
16.55
16.41
16.53
16.89
16.76
16.73
16.68
16.71
16.63
16.81
16.88
16.81
17.01
16.95
16.85
16.86
16.94

23.44
23.79
23.55
23.65
23.53
23.74
23.6
23.59
23.51
23.57
23.57
23.5
23.76
23.72
24.19
24.22
24.19
24.13
24.27
24.3
24.51
24.79
24.72
24.39
24.74
24.27
24.33
24.94
24.9
26.22
26.4
26.85
26.97
27.31
27.18
27.02
26.79
27.38
27.66
28.68
29.29
29.16
28.7
28.02
27.77
27.97
28.26

72.78
72.94
72.96
72.62
72.92
72.84
72.81
72.2
72.58
71.74
70.99
73
74.75
74.68
73.6
75.54
76.02
76.34
77.48
76.96
76.01
78.04
77.82
76.28
76.58
76.01
75.84
76.16
76.49
78.4
80.09
78.68
79.96
80.54
81.08
79.65
78
77.76
77.94
79.73
81.39
80.69
81.77
81.94
81.34
82.05
82.01

27.79
27.87
27.87
27.25
26.87
26.86
26.51
25.86
24.69
25.04
24.7
24.93
25.15
25.93
26.72
27.31
28.93
28.88
29.03
29.55
29.71
30.79
31.03
31.78
31.54
29.65
28.85
29.97
29.5
30.42
29.66
30.16
30.62
30.02
29.42
29.51
29.1
29.59
29.03
29.08
29.66
30.8
31.25
30.71
29.75
28.95
30.62

111
111
111
111
111
111
108
104.5
108
108
108
108
108
108
107
107
107
107
107
107
107
107
107
107
107
107
108
108.5
112
112
112
112
112
112
112
112
112
112
112
116.4
121
121
120
120
120
120
120

81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
82
82
82
82
82
82
82
82
82
82
82
82
82
82
82

16.6
16.7
16.65
16.59
16.63
16.56
16.56
16.61
16.47
16.05
15.84
15.73
15.68
15.59
15.46
15.4
15.38
15.38
15.32
15.48
15.75
15.68
15.51
15.39
15.36
15.46
15.28
15.24
15.12
14.81
14.84
14.82
15.09
15.23
15.23
15.32
15.17
15.06
15.07
14.95
14.83
15.02
14.85
14.85
14.9
14.86
15

28.38
28.38
27.65
27.13
28.13
28.62
28.62
28.37
28.38
28.28
27.93
28
28.57
29.5
29.31
28.74
29
29
29.96
29.92
29.95
29.97
29.07
29.27
29.68
29.76
29.29
30.69
30.89
30.56
30.65
31.19
31.72
32.26
32.26
32.49
32.1
32.55
32.55
32.37
33.26
33.15
32.56
32.56
32.52
31.99
31.72

82.95
77.95
74.26
75.51
75.65
76.89
76.89
80.7
80.97
80.48
80.35
81.6
80.71
80.84
77.9
81.79
83.03
83.03
83.4
86.18
88.34
87.28
86.04
85.9
87.28
85.37
82.13
83.16
86.01
86.84
87.98
86.7
88.29
93.76
93.76
93.96
89.28
86.54
91.05
95.21
94.43
93.39
94.96
94.96
94.97
94.77
97.54

30.65
29.48
29.03
29.12
28.88
29.1
29.1
27.6
28.26
27.72
27.84
27.52
26.91
27.22
25.81
25.64
25.73
25.73
26.67
26.98
27.31
26.98
27.27
27.15
27.19
27.88
28.36
29.79
29.59
26.67
25.38
26.22
25.97
25.6
25.6
25.66
25.97
26
25.95
26.66
26.52
26.25
26.24
26.24
26.39
26.53
26.55

120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
125
125
125
125
130
130
130
130
130
130
130
130
130
130
130
130
130
130
135
135
135
135
135
135
135
135

82
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90

14.9
14.9
14.91
15.06
15.48
15.56
15.58
15.52
15.57
15.54
15.57
15.64
15.64
15.51
15.56
15.57
15.75
15.79
15.82
15.95
15.95
15.97
15.97
15.97
16.19
16.19
15.87
15.86
15.85
15.99
15.96
15.83
14.17
13.99
14.27
14.3
14.46
14.13
14.13
13.95
13.63
13.61
13.39
13.37
13.32
13.26
13.27

32.19
32.19
33.31
33.28
33.85
33.38
32.85
33.91
34.88
34.45
34.41
34.53
34.34
34.58
35.99
37
37.22
36.87
36.87
36.58
36.89
37.36
37.88
38.09
38.75
38.75
39
38.91
37.44
36.82
36.97
36.19
36.51
37.02
37.13
36.94
37.49
37.6
36.67
36.92
36.44
36.49
36.5
36.88
37.17
38.47
40.29

97.62
97.62
96.59
95.02
100.51
99.23
99.62
99.4
101.99
100.6
101.4
98.16
99.5
101.45
103.08
102.52
102.19
100.29
99.04
101.96
104.03
103.68
103.42
104.75
104.14
104.14
105.96
104.49
104.26
105.11
104.37
103.54
101.79
99.49
101.4
101.32
104.54
102.76
105.02
105.12
105.68
105.47
104.57
104.26
104.09
102.7
101.22

26.72
26.72
27.16
27.56
28.71
28.79
28.89
29.44
29.21
29.19
28
28.84
29.54
28.95
28.91
29.11
29.2
29.33
30.92
30.27
30.38
30.95
30.72
30.82
30.83
30.83
29.68
29.09
28.72
28.23
27.3
26.63
26.64
26.61
26.37
26.2
27.22
26.49
25.8
24.77
27.04
27.16
25.07
25.39
25.25
25.03
25.42

135
135
135
135
135
135
130
130
130
130
130
130
130
130
130
132
132
132
132
132
132
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
145
146
146

90
90
90
90
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99

13.39
13.31
13.6

40.63
40.06
40.12

102.99
102.6
103.56

28.89
28.41
26.88

146
146
146

99
99
99

R MEDIO
INFLACIN
R MEDIO REAL
RENDIMIENTO ANUAL REAL (BURSATIL)

EMISORA
CH
ALFA
ICA
CEMEX
LIVERPOOL
PALACIO
BIMBO
AMXL
HOMEX

ESTRUCTURA DE CAPITAL
N LOS SOCIOS EN LA ESTRUCTURA DE CAPITAL

CCIONISTAS
DEL COSTO DE CAPITAL
3
0.0412
AO 3

4
0.0395
AO 4

5
0.0428
AO 5

400
0.899524478
359.8097911

550
0.865343413
475.9388772

600
0.829826825
497.8960949

298.48

370.98

364.66

OR PRESENTE PARA CADA TASA

PERFIL VPN
400

VPN

200
0
-200

0.02 0.04 0.06 0.08 0.1 0.12 0.14 0.16 0.18 0.2 0.22 0.24 0.26 0.28 0.3

Series1

-400
-600

REGLAS PARA INVERTIR

1. VPN POSITIVO: ME DICE QUE ME CONVIENE INVERTIR
2. TIR MAYOR A WACC(MAYOR AL COSTO DE CAPITAL): MIENTRAS SEA MAYOR NOS CONVIENE INVERT

AO 3

4
5
6
7
8
AO 4
AO 5
AO 6
AO 7
AO 8
8,000,000.00
8,100,000.00 8,150,000.00 8,200,000.00 8,250,000.00
8,300,000.00
6,716,954.26

AO 3

A LOS 2 EJERCICIOS.

6,415,958.67

6,090,154.11

5,780,676.43

5,486,721.19

5,207,522.68

AO 4
AO 5
AO 6
AO 7
AO 8
8,000,000.00
8,100,000.00 8,150,000.00 8,200,000.00 8,250,000.00
8,300,000.00
8,000,000.00

8,100,000.00

8,150,000.00

8,200,000.00

8,250,000.00

8,300,000.00

TRATO A UN PRECIO X (STRIKE) EN UN LAPSO DE TIEMPO DETERMINADO

A DEL DERECHO DE COMPRA

0.3817
0.261666667
-0.3817
-0.261666667
0.648645686
0.603210779
0.351354314
0.396789221
0.848426233
0.377900309

2.718281828
CAPITAL
TASA
100

0.1

VALOR INTRINSECO

Opcin CALL
2.5
2
1.5
VALOR PRIMA

V INTRINSECO

0.5

14

13.85

13.7

13.55

13.4

13.25

13.1

12.95

12.8

12.65

12.5

12.35

12.2

0
12.05

dinero

0
0
0
0
0
0
0
0
0.011
0.061
0.111
0.161
0.211
0.261
0.311
0.361
0.411
0.461
0.511
0.561
0.611
0.661

13.85

13.7

13.55

13.4

13.25

13.1

12.95

12.8

12.65

12.5

12.35

12.2

12.05

0.711
0.761
0.811
0.861
0.911
0.961
1.011
1.061
1.111
1.161
1.211
1.261
1.311
1.361
1.411
1.461
1.511
1.561

VOLATILIDAD CALL
1.6
1.4
1.2
1
0.8

VALOR PRIMA

0.6
0.4
0.2

Axis Title

TIEMPO- CALL
0.9
0.8
0.7
0.6
0.5
0.4

0.25

0.24

0.23

0.22

0.21

0.2

0.19

0.18

0.17

0.16

0.15

0.14

0.13

0.12

0.11

0.1

Axis Title

0.5
0.4
0.3
0.2
0.1
0

PRIMA

RENDIMIENTOS
CEMEX
0.001972387
-0.028543307
0.021276596
-0.000992063
-0.010923535
-0.040160643
0
0.038702929
0.040281974
-0.021297193
0.002967359
0.006903353
-0.027424094
-0.012084592
0.013251784
-0.004024145
0.001010101
-0.018163471
-0.021582734
0
0
-0.017857143
-0.038502674

ALFA

BIMBO

-0.011014493
0.008206331
-0.001744186
-0.002912056
0.004672897
0
0
-0.005813953
-0.001169591
0.007025761
-0.000581395
0.020360675
0.009122007
-0.004519774
0.035754824
0.009315068
0.016286645
0.009615385
-0.029100529
0
0
-0.007629428
-0.006040637

-0.001365188
0.015037594
0.000673401
0.004374159
-0.010050251
0.001692047
0
-0.008783784
0.00204499
0.005782313
0.001014542
0.009121622
-0.025778373
0.017182131
0.007094595
0.00167729
0.028801072
-0.00390625
-0.024509804
0
0
0.020435511
-0.021667761

AMXL
-0.009265387
-0.013360053
0.025727827
-0.01320132
0.008695652
0.019893899
0
-0.014954486
-0.00990099
0.02
0.000653595
0.020901372
0.003198976
0.003188776
0.004450095
0.008227848
-0.006277464
-0.000631712
-0.017067004
0
0
0
-0.009646302

ICA
-0.012820513
-0.024242424
0.048358474
0.004655099
0.027801179
-0.006147541
0
-0.016907216
0.013003356
-0.01863354
0.013080169
0.009162849
-0.014032191
-0.007953118
0.017721519
0.010779436
-0.003281378
-0.016872428
-0.024696526
0
0
-0.017596567
-0.044124072

CH
0.009274414
0.01009009
0.022119158
0.02408377
0.034423995
-0.003294893
0
0.012066116
-0.006532745
-0.013644583
0.010333333
0.022764764
-0.020967742
-0.017298188
0.001676446
0.025941423
0.014681892
-0.000160772
-0.005627914
0
0
0.007438551
-0.004815409

0.008898776
0.018743109
-0.028138528
-0.020044543
0.032954545
-0.00990099
-0.017777778
0.007918552
-0.01010101
0.014739229
0.05698324
-0.002114165
-0.007415254
0.005336179
0
-0.029723992
-0.024070022
-0.011210762
0.031746032
-0.002197802
-0.008810573
0.012222222
-0.028540066
-0.058757062
-0.051620648
-0.035443038
-0.001312336
-0.060446781
0.071328671
0.003916449
0.00260078
-0.010376135
0.00655308
0.013020833
0.046272494
-0.040540541
0.030729834
-0.088198758
-0.010899183
0.005509642
0.038356164
-0.01055409
0.006666667
-0.02781457
0.01226158
-0.039030956
0.033613445

0.033149171
0.016042781
-0.026315789
0.02972973
0.007349081
-0.007295466
-0.005249344
-0.006332454
0.007966012
-0.025289779
0.021081081
-0.015352038
-0.02311828
0.025866813
0
0.030042918
-0.003645833
0.008886566
-0.020725389
0.008994709
-0.007865758
0.00422833
0
-0.040526316
-0.003291278
-0.020363236
0.008426966
-0.024512535
0.019417476
-0.00280112
-0.009550562
0.002836075
-0.005656109
0.018202503
0.008938547
-0.003322259
-0.005555556
0.005586592
-0.013888889
-0.002816901
0.004519774
0.009561305
0.002785515
-0.017777778
0.003959276
-0.010140845
0.011952191

0.022818792
-0.002624672
0.004605263
0.001964637
-0.00130719
0.014397906
0.016129032
0.002222222
0.013303769
0.00812754
-0.006511628
-0.008426966
-0.035253384
0.014029364
0
-0.005469755
-0.012940796
0.005899705
0.026392962
0.019365079
-0.014637185
-0.015486726
-0.017656501
-0.006535948
-0.013157895
-0.003333333
-0.005016722
-0.026218487
0.004487401
-0.001030928
-0.000687994
0.015490534
0.006779661
-0.018518519
0.02915952
-0.001333333
0.050066756
-0.042911634
-0.000332116
-0.006644518
-0.019063545
0.004091374
0.016977929
-0.011686144
0.012162162
0.000333778
0.017684351

0.002597403
0.022668394
0
-0.003799873
0.010807374
0
0
0.005031447
0.030663329
0.010928962
-0.004804805
0.002414001
0.022275738
0.024146054
0
0.010925819
0.015358362
-0.002240896
0.047725997
-0.081993569
0.002335085
-0.003494467
0.001168907
-0.013426737
0.004142012
-0.011196229
0.000595948
-0.022632519
0.003656307
0.013964784
0.001197605
0.00777512
-0.003560831
0.00238237
0.005941771
0.002953337
-0.010600707
-0.03452381
0.014796547
-0.003037667
0.005484461
-0.000606061
-0.001819284
0.003037667
0.025439128
0
-0.008860012

0.037477148
0.039207048
-0.028401865
-0.006108202
0.020632133
0
0.009892473
-0.011073254
-0.009474591
0
0.004782609
0.006490697
0.026225279
-0.012149141
0
0
0.024173028
-0.008281573
0.014613779
-0.009053498
-0.005398671
0.007515658
-0.008288438
-0.075637275
-0.048372514
-0.019952494
-0.012603005
-0.034855179
0.047812818
-0.005825243
-0.00390625
0.037254902
0.004725898
0.001881468
0.016431925
-0.006004619
-0.025557621
-0.022889843
-0.01659346
0.032258065
0.019230769
-0.004716981
-0.007109005
-0.020047733
0.01412567
-0.032660903
0.022343595

0
0.040322581
-0.001550388
0.00931677
0.038461538
-0.017185185
-0.029544769
-0.057937248
-0.022753504
-0.013666273
0.005815943
-0.002721088
-0.011937244
0.020020711
0
0.014890017
0.004168056
0.003154574
0.006951341
0.008382643
0.040423798
0.014726618
-0.004014204
-0.017361649
-0.035336804
-0.031071137
0.016371308
-0.000996347
0.002659574
-0.008454907
-0.008359806
0.015848929
-0.026556017
0.006649616
0.004742547
0.002865813
-0.033619096
-0.036354149
-0.002707581
-0.004343891
0.007634975
-0.002164893
0.032543844
-0.008930135
0.007067138
0.01754386
0.040517241

0.033875339
0.005242464
0.039113429
0.00250941
-0.032540676
0.021992238
0.078481013
0.005868545
-0.001166861
0.023364486
0.025114155
-0.002227171
-0.001116071
-0.016759777
-0.005681818
0.003428571
-0.034168565
0.014150943
0.010465116
0.00575374
0.028604119
-0.005561735
0
-0.032438479
0.033526012
0.059284116
-0.026399155
-0.003253796
-0.008705114
0.040614709
0.039029536
-0.029441624
-0.029288703
0.003232759
0.012889366
0.007423118
0.022105263
-0.01853759
0
-0.002098636
0.030494217
-0.009183673
0.008238929
0.015321757
0.023138833
0.012782694
-0.02038835

0.007311586
0.017308766
0.024149286
0.002679528
0.010689471
0.004759387
0.050526316
0.014529058
0.037037037
0.034761905
-0.018867925
-0.033302064
0.004366812
0.016908213
-0.010926366
0.003842459
0.028708134
-0.004651163
0.013551402
-0.022591056
0.013679245
0.007910656
0.037396122
0.019136627
-0.044541485
-0.017367459
-0.013953488
-0.005188679
0.012328118
0.011241218
0.018990273
0.02
-0.047237077
0.012628625
-0.015242494
0.010318949
0.020427112
0.007279345
-0.004516712
-0.00862069
0.003203661
-0.008667883
0.02531063
0.055655296
-0.022534014
-0.03523271
-0.009017133

0.014098361
0.000969932
0.002260982
-0.003867225
-0.003558719
0.006493506
-0.025806452
0.021523179
0.023338736
0.015204308
0.023088924
-0.014333638
0.034962871
-0.01793722
-0.0304414
-0.007535322
0.021828535
0.00247678
-0.005558987
-0.01242236
0.006289308
0.0178125
-0.005219527
-0.012654321
-0.016567677
-0.004132231
0.005426109
-0.007936508
0
0.0048
0.029617834
0.010516548
0.013774105
-0.004528986
-0.012132241
-0.001842186
-0.000307598
0
-0.012
-0.010588602
-0.017311929
-0.015054452
0.001300813
0.031828516
-0.017626692
-0.012816405
-0.00032457

-0.001191895
0.025059666
0.016880093
0.00171723
-0.004571429
0.001722158
-0.006876791
-0.007501443
0.003488372
-0.001738123
0.012188044
0.000573394
0.004584527
0.002281803
-0.015367103
-0.005780347
0.019767442
-0.013112885
0.011554015
-0.000571102
0.013142857
0.004512126
0.017967434
-0.010479868
-0.00613155
0.00448682
0.008933557
-0.010514665
-0.011185682
0.019230769
-0.001109878
-0.008888889
-0.003363229
-0.007311586
-0.003399433
-0.007390563
-0.005154639
-0.00115141
-0.004610951
-0.010422698
0.002925688
-0.018669778
0.015457788
0.017564403
-0.001150748
-0.008064516
-0.0029036

0.005828072
0.010622887
0.021022456
0.005615349
-0.008375989
0.048334115
-0.000447628
0.011195701
0.020372011
-0.013888889
0.029929577
0.034188034
0.01446281
0.006924644
-0.012540453
-0.02007374
-0.011287625
0.01141649
0.009615385
-0.007867495
0.012103506
0.02185567
-0.010088781
-0.026498166
0.005862647
-0.002497918
-0.010434057
-0.008857022
-0.004255319
0.011111111
-0.007185123
-0.009791401
-0.048581255
0.027112517
0.004399472
0.034165572
0.002964845
0.008445946
-0.023031826
-0.013716245
0.013906997
-0.009001286
0.00216263
-0.013810962
0.003063457
0.012216405
0.009482759

0.002982601
0.014042623
0.011730205
-0.031561997
-0.031426671
0.038283262
-0.007936508
-0.003
0.019725844
-0.014918033
0.005491762
-0.002813638
0.012448133
0.013114754
-0.022653722
0.015066225
0.013374653
0.030098181
-0.02359375
0.031845095
0.005738213
0.007247494
-0.011022658
0.010990712
-0.004746593
-0.001692308
0.012790877
0.034692635
-0.004411765
0.011521418
0.013434579
-0.028530259
-0.006081282
0.042083271
-0.027924961
-0.020035357
0.019993987
0.005453206
-0.012606274
0.001484561
0.022680107
-0.000144949
-0.001159756
0.000725689
0.056562727
0.001509952
-0.007401316

0.016848365
0.041910331
-0.023386342
0.019157088
-0.019736842
-0.005752637
-0.009643202
-0.013631938
-0.03751234
0.016410256
-0.004036327
0.013171226
0.035
0.011594203
-0.013371538
0.012584705
0.030592734
0.022263451
-0.038112523
0.012264151
-0.000931966
0.026119403
-0.003636364
-0.004562044
-0.010999083
-0.018535681
-0.033050047
0.036132813
0.009425071
0.014939309
0.010119595
-0.003642987
0.044789762
0.018372703
-0.013745704
-0.017421603
-0.009751773
0.024171889
-0.006993007
-0.003521127
0.044169611
-0.00676819
0.00681431
-0.020304569
0.007772021
0.005141388
0.019607843

-0.020018198
0.000928505
-0.015306122
0.032501178
-0.023266423
-0.000467071
-0.002336449
0.018735363
-0.03908046
0.019138756
0.004694836
0.007476636
0.017625232
-0.001823154
0.026027397
-0.005785492
0.002238138
0.02635105
-0.00435161
-0.004807692
-0.015371102
0.014272971
-0.004397537
0.000441696
0.005298013
-0.007465964
0.004424779
0.02246696
0.023696682
-0.006313131
-0.002117747
-0.019949066
-0.003031615
0.014769765
-0.013270548
0.005639913
-0.003882657
0.01862278
0.00127551
0.026326964
-0.006206041
0.007910075
0.020652623
-0.004046945
-0.024380333
0
0.003331945

-0.015909091
0.015506434
-0.010721248
0.008866995
-0.009765625
0.003944773
-0.009168304
-0.00892267
-0.043014338
0.027526132
-0.006103764
-0.002729444
0.02805337
0.012645591
0.005586592
-0.008823529
0.00956149
0.00163292
0.008151288
-0.004204398
0.006820396
0.00516129
0.000962773
-0.004168003
-0.000965873
0.001289075
0.008368201
0.011809767
0.010725552
-0.004681648
0
-0.005644403
-0.008514664
0.015903308
-0.005009393
0.003461296
-0.010975227
-0.007292327
0.003832641
0.001590837
0.023824651
0.022959975
-0.004549591
-0.00670323
-0.004294479
0.004004929
-0.009818963

-0.01456028
-0.017730496
-0.005415162
0.018753781
-0.002969121
0.007742704
-0.002955083
-0.001778305
0.005938242
0.00472255
-0.012338425
-0.001189768
0.005955926
-0.00473653
-0.018441404
-0.001212121
0.000606796
-0.001819284
-0.0018226
-0.012172855
0.012939002
0.003649635
-0.02
0.008658009
0.009196812
-0.013973269
0.012939002
0.009124088
-0.009041591
0.00243309
0.004247573
-0.008459215
0.007312614
0.021778584
-0.007696862
-0.001789976
-0.002988643
0.001798561
-0.004787552
0.010823812
0.004164188
-0.004146919
0.01189768
-0.003527337
-0.005899705
0.000593472
0.004744958

0.000853971
0.014931741
-0.010088272
0.004246285
-0.005073996
0.008924777
-0.00589722
-0.000423729
-0.003391267
0.002552105
0
-0.002969877
0.01106383
-0.001683502
0.019814503
0.001240182
-0.001238646
-0.002480364
0.005801906
0.001236094
0.008641975
0.011423909
-0.002823719
-0.013349515
0.014350144
-0.018997575
0.002472188
0.025071928
-0.001603849
0.053012048
0.006864989
0.017045455
0.004469274
0.0126066
-0.004760161
-0.005886681
-0.008512213
0.022023143
0.010226443
0.036876356
0.021269177
-0.004438375
-0.015775034
-0.02369338
-0.008922198
0.007202017
0.010368252

0.004971002
0.002198406
0.000274198
-0.004660088
0.004131093
-0.001097093
-0.000411862
-0.00837797
0.005263158
-0.011573436
-0.010454419
0.028313847
0.023972603
-0.000936455
-0.014461703
0.026358696
0.006354249
0.004209419
0.014933194
-0.006711409
-0.012344075
0.026707012
-0.002819067
-0.019789257
0.003932879
-0.007443197
-0.002236548
0.004219409
0.004332983
0.024970584
0.021556122
-0.017605194
0.016268429
0.007253627
0.006704743
-0.017636902
-0.020715631
-0.003076923
0.002314815
0.022966384
0.020820268
-0.008600565
0.013384558
0.002079002
-0.007322431
0.008728793
-0.000487508

0.00083612
-0.015037594
0.003392706
-0.003381234
0.006785411
0.030328559
0
-0.031071137
-0.004219409
-0.006779661
-0.007679181
-0.015477214
-0.001746725
0.011373578
-0.024221453
0.004432624
-0.002647838
0
0.043362832
0.002544529
0.004230118
-0.00505476
-0.00084674
-0.007627119
0.007685739
-0.005932203
-0.017902813
0.013020833
-0.005141388
-0.001722653
0.006039689
-0.000857633
-0.006008584
0
0
0.004317789
0.008598452
0.046888321
0.011400651
0.028985507
-0.00312989
-0.003924647
-0.001576044
0
-0.002367798
0.000791139
0.000790514

0.01577418
0.015529219
-0.022937626
-0.009472817
0.004158004
-0.003726708
0
0.018703242
0.022847817
-0.02552852
-0.009005321
0.024783147
0.009673519
0.027145709
0.012048193
-0.015745008
0.027311744
0
0.045195594
0.032340116
-0.020767335
-0.033069734
-0.007063197
0.023961063
0.016453382
-0.013669065
-0.022246535
0.033569564
-0.009022014
0.014202476
-0.000718133
0.015810277
-0.002122391
0.008862106
0
0.017919888
-0.012081464
-0.007686932
0.043661972
-0.034075574
0.011177087
-0.033506045
-0.014295926
0
-0.010152284
0.008058608
-0.003997093

0.009606446
-0.009208103
-0.008054523
-0.024359775
-0.02368758
0.041639344
0
-0.028328612
-0.00356333
-0.014954486
0.01320132
-0.010749186
-0.000987817
0.004943968
0.013447032
-0.008737864
0.018609207
0
0.003525641
0.004152028
0.001272265
-0.007306226
-0.01344
-0.012974376
-0.010515938
0.011956161
0.000984575
0.016065574
-0.002904163
-0.007443366
0.022497555
-0.003826531
0.007362356
0.014299333
0
0.001253133
-0.001877347
0.015987461
0.017895711
-0.001818733
0.004555117
-0.014812576
0.011660018
0
0.007885957
-0.007824255
-0.006066121

-0.020070838
0.006024096
-0.002994012
-0.003603604
0.002411091
-0.00420926
0
0.003019324
-0.008428657
-0.025500911
-0.013084112
-0.006944444
-0.00317864
-0.005739796
-0.008338679
-0.003880983
-0.001298701
0
-0.00390117
0.010443864
0.01744186
-0.004444444
-0.010841837
-0.007736944
-0.001949318
0.006510417
-0.01164295
-0.002617801
-0.007874016
-0.020502646
0.002025658
-0.001347709
0.018218623
0.009277667
0
0.005909389
-0.009791123
-0.007251154
0.000664011
-0.00796284
-0.008026756
0.012811868
-0.011318242
0
0.003367003
-0.002684564
0.009421265

0.004246285
0
-0.02572234
-0.01880651
0.036859565
0.017419125
0
-0.00873515
0.000352485
-0.003523608
-0.012376238
0.002506266
0.020357143
0.032551628
-0.006440678
-0.019447288
0.009046625
0
0.033103448
-0.001335113
0.001002674
0.00066778
-0.03003003
0.006879945
0.014007516
0.002695418
-0.015793011
0.047797883
0.006516781
-0.010683069
0.002945026
0.017618271
0.016992626
0.01702396
0
0.007129572
-0.012003693
0.014018692
0
-0.005529954
0.027494594
-0.003307276
-0.017797888
0
-0.001228501
-0.016297663
-0.008440138

0.011462017
-0.060277275
-0.047338037
0.01683275
0.001854059
0.016391276
0
0.049551307
0.003345725
-0.006051624
-0.001615308
0.015556938
-0.010906863
0.001610705
-0.036368135
0.049935815
0.015160778
0
0.004456221
0.033333333
0.02506382
-0.011999094
-0.014207149
-0.00162715
0.016065192
-0.021883593
-0.037952442
0.012541093
0.034271284
0.009650041
0.013127591
-0.014548761
0.0183391
0.061954921
0
0.002133106
-0.049808429
-0.030689964
0.052114629
0.045689182
-0.008192417
-0.011013449
0.016811222
0
0.000105307
-0.002105928
0.029228659

0.003159558
0
0.04488189
-0.008289375
0.004559271
0.007564297
-0.000750751
0.009767092
-0.005952381
-0.003742515
-0.014274981
-0.009908537
0.010777521
-0.00990099
0.011538462
0.009125475
-0.008289375
0.020516717
0.017125838
-0.002928258
0.007342144
0.034985423
-0.021830986
-0.001439885
-0.000720981
0
-0.015873016
0.012463343
-0.041274439
0.003021148
-0.012048193
0.019054878
0.018698579
0.025697504
-0.005010737
-0.007194245
0.004347826
-0.032467532
-0.020134228
0.00456621
-0.014393939
0.009992314
0.03652968
0.007342144
0.021865889
0.004992867
0.01987225

-0.001094491
0
0.056975895
-0.019695923
0.019739161
0.006913239
0.01579128
0.035147009
0.012732615
0.032882012
-0.010299625
-0.014191107
-0.01759437
0.017909476
0.029430582
-0.010876321
0.005655042
-0.019368947
-0.004778592
-0.009603073
0.009696186
-0.001920615
0.004169339
-0.024912169
-0.01277432
0
0.00530856
-0.001650165
-0.018842975
-0.006401617
0.01525941
-0.047762191
-0.044896528
0.008446566
0.007283321
0.007230658
0.036970567
-0.014884043
-0.004216444
0.017290049
0.01907735
0.019060585
0.023046092
0.014691479
0.002895753
0.001924928
0.005443484

0.021361001
0
0.010158351
-0.001183082
0.010068108
-0.008208736
-0.004433934
-0.010688836
-0.028511405
0.006487488
-0.005217925
0.015427337
-0.000607718
-0.001216175
0.001826484
-0.00303859
0.010057909
0.004828002
0.001501502
0.00029985
0.001498801
0.002095181
-0.00567503
-0.012316011
0.003041363
0
-0.000606428
-0.003033981
-0.014607425
-0.020382952
0.026796974
-0.005833589
0.010500309
0.005195599
0.002128306
-0.00151699
-0.006381039
0.006727829
0.0018226
0.012734991
-0.002994012
-0.009309309
0.024856017
0.025436261
-0.000576868
-0.003463203
0.014769765

-0.006666667
0
0.000671141
0.010060362
0.027888446
0.005167959
0.001285347
-0.003851091
0.003221649
-0.001926782
0.001930502
0.004495825
0
-0.00831202
0.003223727
0.000642674
0.011560694
0.002539683
0.001899937
0.008217446
0
0.001253918
0
0
0.01377583
0
-0.019765287
-0.00063012
-0.000630517
0.008832808
-0.001876173
-0.008145363
-0.104864182
-0.012702893
0.020014296
0.002102313
0.011188811
-0.022821577
0
-0.012738854
-0.022939068
-0.001467351
-0.016164585
-0.001493652
-0.003739716
-0.004504505
0.000754148

0.01481715
0
0.034793414
-0.00090063
0.017127404
-0.013884786
-0.015877771
0.032267884
0.028605131
-0.012327982
-0.001161103
0.003487358
-0.005502462
0.006988934
0.040775014
0.028063351
0.005945946
-0.009403546
0
-0.007865473
0.008474576
0.01274058
0.01391863
0.005543823
0.017327383
0
0.006451613
-0.002307692
-0.037779491
-0.016559829
0.004073873
-0.021098188
0.008842222
0.013968776
0.002971367
-0.005117156
0.014889009
0.002934116
-0.024734043
0.006817562
-0.013001083
0.001372119
0.000274048
0.010410959
0.007863341
0.034974442
0.047309592

0.000820176
0
-0.010551117
-0.016254271
0.05777731
-0.012735051
0.003930263
-0.002208392
0.026056338
-0.013628787
0.007952286
-0.031952663
0.013651182
0.01959799
0.016067028
-0.005432674
-0.003218884
-0.018592817
-0.012463855
0.029483037
0.020302079
-0.003364414
-0.002507716
0.012860182
-0.005823389
0
0.017476474
-0.01387316
-0.002201168
0.008152695
-0.007040244
-0.007952477
-0.016901681
-0.02259554
0.019197909
-0.000788955
0.031780497
-0.017026975
0.021992993
0.0009522
0.005327245
-0.001987131
-0.008533232
-0.002964521
-0.001630539
-0.013353828
-0.014410906

0.016005567 0.011783439 0.009988584

0.014383562 -0.028643374 -0.003390788
0.020256583 0.009397278 0.006521123
0.001774002
0.00009691
0.00168
0.44
RENDIMIENTO
ANUAL REAL
(BURSATIL)
0.66
0.61
0.56
0.44
0.31
0.19
0.19
-0.11
-0.31

0.002434308
0.00009691
0.00234
0.61

0.009042954 0.008438819
-0.005974608 -0.014029043
0.021788129 0.001497753

0.000828296
-0.000309711
0.00009691
0.00009691
0.00073 0.00041
0.19 0.11

0.002230838
0.00009691
0.00213
0.56

0.017486663
-0.003786775
0.009356725
0.002614613
0.00009691
0.00252
0.66

YOR NOS CONVIENE INVERTIR

9
AO 9
8,350,000.00
4,942,352.17

AO 9
8,350,000.00
8,350,000.00

0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
0.55

15,403,079.64
17527718.72
8310438.787
1859899.999
-2737369.382
-6066065.843
-8509261.743
-10323330.44
-11683225.55
-12710488.38
-13490948.27
-14086133.7

0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1

- 13,490,948.27
8310438.787
-2737369.382
-8509261.743
-11683225.55
-13490948.27
-14540766.05
-15151651.58
-15499485.13
-15685447.7
-15769863.91

20000000
10000000
0
0.05 0.1 0.15 0.2 0.25
-10000000
-20000000

10000000
5000000
0
-5000000
-10000000
-15000000
-20000000

0.1

0.2

0.3

0.4

ANTERIOR
ACTUAL

10.4
10.6

0.019230769
0.019048195

CAPITALIZACIONES MONTO
VALOR ACTUAL
2
110.25
100
110.52
100

VALOR PRIMA
V INTRINSECO

0.6
0.5
0.4
0.3
0.2
0.1
12.65

12.5

12.35

12.2

12.05

Axis Title

12.05
12.1
12.15
12.2
12.25
12.3
12.35
12.4
12.45
12.5
12.55
12.6
12.65
12.7
12.75
12.8
12.85
12.9
12.95
13
13.05
13.1

PUT
0.377900309 VALOR INTRINSECO
0.533959218
0.389
0.511649603
0.339
0.490018304
0.289
0.469058632
0.239
0.448763207
0.189
0.429123997
0.139
0.410132352
0.089
0.391779038
0.039
0.374054275
0
0.356947775
0
0.340448778
0
0.324546094
0
0.309228136
0
0.294482963
0
0.280298316
0
0.266661656
0
0.253560201
0
0.240980963
0
0.228910783
0
0.217336367
0
0.206244318
0
0.195621169
0

VOLATILIDAD PUT
1.2
1
0.8
0.6
0.4
0.2
0.24

0.23

0.22

0.21

0.2

0.19

0.18

0.17

0.16

0.15

0.14

0.13

0.12

0
0.11

0.1
0.11
0.12
0.13
0.14
0.15
0.16
0.17
0.18
0.19
0.2
0.21
0.22
0.23
0.24
0.25

PUT
0.377900309
0.286636667
0.332017294
0.377900309
0.424169495
0.470740237
0.517549434
0.564549021
0.611701683
0.658977958
0.706354215
0.753811234
0.801333176
0.848906825
0.896521033
0.94416629
0.991834407

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.1

VOLATILIDAD

0.185453417
0.175727548
0.16643007
0.157547539
0.149066583
0.140973931
0.13325643
0.125901071
0.118895006
0.11222557
0.105880292
0.099846917
0.094113413
0.088667992
0.083499112
0.078595493
0.073946123
0.069540267

Axis Title

13.15
13.2
13.25
13.3
13.35
13.4
13.45
13.5
13.55
13.6
13.65
13.7
13.75
13.8
13.85
13.9
13.95
14

HOMEX
0.020225294
-0.006524467
0.020712301
0.015837664
-0.007795371
-0.00687454
0
-0.017552534
0.03170609
-0.025365854
0.01026026
0.020559822
-0.021359223
0.001984127
-0.016584158
0.005033979
-0.016278487
-0.004582485
-0.025319693
0
0
-0.02492784
-0.044133477

LIVERPOOL
0
0
0
0
0
-0.018867925
0
0
0
0
0
0
0.019230769
0
0
0
0
0
0
0
0
0
0

PALACIO
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-0.002493766
0
0
0
0
0
0
0
0

0.012105856
0.009735744
-0.013774105
-0.010335196
0.040079029
-0.004341927
-0.004360861
0.003832466
0.019361876
-0.014446228
-0.020086862
0.010803324
0.009865717
-0.011940299
0
0.029936831
-0.0016
-0.056089744
-0.005942275
-0.01793339
-0.01826087
-0.002657219
-0.026346951
-0.012161751
-0.023391813
-0.057358966
-0.026078235
-0.020597322
0.062039958
0.041584158
-0.025348542
-0.023081925
0.054575707
0.001893342
0.013858268
-0.038210624
0.013565891
-0.028680688
-0.037401575
-0.003067485
0.023589744
0.02004008
0.012442698
-0.035575679
-0.001006036
-0.046659953
-0.001408451

0
0
0
0
0.001415094
0
-0.010833726
0
0
0
0
-0.00952381
0
0
0
0
0
0
0
0
0
0
0
0.019230769
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.014104372
0.029902643
0.049966239
-0.001607717
0.019323671
0.075513428
-0.025558167
0.011456135
-0.005067064
0.002097064
0.022122571
0.002632349
0.029463244
0.009067725
-0.01347936
-0.043552519
-0.03422619
0.030200308
-0.008973975
-0.009658919
0.003047851
0.001215436
0.001517451
-0.014242424
-0.020903781
-0.005023548
-0.019248974
-0.012226512
-0.09771987
-0.017689531
0.027930908
-0.059706829
-0.005703422
0.02332696
-0.005979073
-0.002631579
0.027892951
0.006233957
0.012755102
0.00647715
-0.018591348
-0.012021858
-0.005530973
-0.004449388
0.001862197
-0.005204461
0.041853513

0
0
0
0
0
0
0
0
0
0
0.047169811
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0.0125
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

-0.003228121
0.002878733
0
-0.022246143
-0.013944954
-0.000372162
-0.013030529
-0.024519049
-0.045243619
0.01417578
-0.013578275
0.009311741
0.008824709
0.031013917
0.030466641
0.022080838
0.059318931
-0.00172831
0.005193906
0.017912504
0.005414552
0.036351397
0.007794739
0.024170158
-0.007551919
-0.059923906
-0.02698145
0.03882149
-0.015682349
0.031186441
-0.024983563
0.016857721
0.015251989
-0.019595036
-0.019986676
0.003059143
-0.013893595
0.016838488
-0.018925313
0.001722356
0.019944979
0.038435604
0.01461039
-0.01728
-0.031260176
-0.026890756
0.057685665

0
0
0
0
0
0
-0.027027027
-0.032407407
0.033492823
0
0
0
0
0
-0.009259259
0
0
0
0
0
0
0
0
0
0
0
0.009345794
0.00462963
0.032258065
0
0
0
0
0
0
0
0
0
0
0.039285714
0.0395189
0
-0.008264463
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.012345679
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.000979752
-0.03817292
-0.015264586
0.003100241
-0.008241758
0.007617729
0
-0.051546392
0.023913043
-0.01910828
0.004329004
-0.011494253
-0.022165698
0.011519881
-0.051800147
-0.006586594
0.00351014
0
0.03653323
0.011623547
0.012231282
-0.012083486
0.010748703
-0.00440044
0.001473297
0.025376977
0.017216643
0.050423131
-0.006713662
-0.098681987
-0.048368954
0.033096927
-0.009534706
-0.014247208
0
0.00234375
0.01208106
0.001155179
-0.001923077
0.027360308
-0.005251313
-0.010180995
-0.000380952
0
0.005716463
0.00530504
0.000753864

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.041666667
0
0
0
0.04
0
0
0
0
0
0
0
0
0
0
0
0
0
0.038461538
0
0
0
0
0
0
0

0
0.073170732
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.022727273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.006403013
0
0.016467066
0.014727541
0.041727141
0.002786486
0.003473428
0.019037729
-0.0078125
-0.000684697
-0.040767386
0.03
0.024271845
-0.019972918
-0.001381693
0.006918021
0.003091721
0.004452055
0.054210706
-0.021021992
0.003633961
0.018762344
-0.007431341
0.003255208
0.000324465
0
-0.03730133
-0.019878706
-0.012719147
-0.017061281
-0.032943677
-0.024542125
0.000375516
-0.001126126
-0.009019166
-0.00644672
0.038931298
-0.026818516
-0.026047565
-0.039922481
0.091643117
0.00443787
-0.076951399
0.01276426
-0.005513982
-0.008712871
0.015581302

0
0
0
0
0
0
-0.037037037
0
0
0
0
0
0
0
0
0.015384615
0
0
0
0
0
0.060606061
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.035714286
0.006896552
0

0
0
0
0
0.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.136506688
-0.016614746
-0.053854277

0
0
0

0
0
0

-0.001068476
0.00009691
0.00117
0.31

0.00126853
0.00009691
0.00117
0.31

0.000836207
0.00009691
0.00074
0.19

Series1
0.2 0.25 0.3 0.35 0.4 0.45 0.5 0.55

0.4

0.5

0.6

0.7

0.8

0.9

Series1

14

13.85

13.7

13.55

13.4

13.25

13.1

12.95

12.8

12.65

12.5

PUT

Series1

V INTRINSECO

0.25

0.24

0.23

Series1

RENDIMIENTO REAL DE LOS CETES PUBLICADOS (REAL SIGNIFICA SIN INFLACIN)

ENERO
FEBRERO
MARZO

0.0032
0.0046
0.0037

RENDIMIENTO
ACUMULADO A MARZO

1.0032
1.0046
1.0037

0.011543634

DE MARZO AL AO
DEL AO A OCTUBRE
DE MARZO A OCTUBRE
DE OCTUBRE A SEPTIEMBRE
DE MARZO A SEPTIEMBRE
DEL AO A SEPTIEMBRE
DEL AO A JUNIO
DE JUNIO A JULIO

=(1+TASA TENGO)^(PLAZO QUIERO/PLAZO TENGO)-1

0.046980242
0.038999659
0.038999659
0.035032208
0.035032208
0.035032208
0.023220524
0.027142699

SUPONEMOS MESES DE 30 Y AOS DE 360

BANCO DE MEXICO REGISTRA LA INFLACIN AL MES DE ABRIL EN 0.0041

ACUMULA EL NUEVO REGISTRO A LOS 3 MESES ANTERIORES Y DARLE LA INFLACIN A
ABRIL
ACUMULADA HASTA ABRIL
ACUMULADA A ANUAL
ANUAL A NOVIEMBRE
DE ABRIL A NOVIEMBRE
DE ANUAL A SEPTIEMBRE
DE ABRIL A SEPTIEMBRE
DE NOVIEMBRE A SEPTIEMBRE
DE SEPTIEMBRE A JUNIO
DE JUNIO A JULIO

0.0041
0.015690963
0.047815372
0.043744905
0.043744905
0.035651347
0.035651347
0.035651347
0.023628532
0.027620549

INFLACIN ANUAL

0.0355

Ttulo

Plazo (das)

Montos en millones de pesos

Solicitado

CETES

28

CETES

91

CETES

182

$22,453.21

Colocado

$5,000.00

Solicitado

$29,099.40

Colocado

$7,000.00

Solicitado

$26,515.28

CETES

182

CETES

364

CETE
28
91
182
364

Colocado

$9,000.00

Solicitado

$33,765.00

Colocado

$9,500.00

TRN
TASA AL PLAZO
0.0407
0.003165556
0.0409
0.010338611
0.0421
0.021283889
0.0422
0.042668889

PRECIO
9.968444336
9.89767182
9.791596743
9.590772398

RENDIMIENTOS REALES DEL INICIO DEL AO A LA FECHA DE:

CEMEX
ALFA
BIMBO
AMXL
ICA
CH
HOMEX
LIVERPOOL
PALACIO

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

CEMEX
10.14
10.16
9.87
10.08
10.07
9.96
9.56
9.56
9.93
10.33
10.11
10.14
10.21
9.93
9.81
9.94
9.9
9.91
9.73
9.52
9.52
9.52
9.35
8.99

ALFA
17.25
17.06
17.2
17.17
17.12
17.2
17.2
17.2
17.1
17.08
17.2
17.19
17.54
17.7
17.62
18.25
18.42
18.72
18.9
18.35
18.35
18.35
18.21
18.1

BIMBO
29.3
29.26
29.7
29.72
29.85
29.55
29.6
29.6
29.34
29.4
29.57
29.6
29.87
29.1
29.6
29.81
29.86
30.72
30.6
29.85
29.85
29.85
30.46
29.8

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

9.07
9.24
8.98
8.8
9.09
9
8.84
8.91
8.82
8.95
9.46
9.44
9.37
9.42
9.42
9.14
8.92
8.82
9.1
9.08
9
9.11
8.85
8.33
7.9
7.62
7.61
7.15
7.66
7.69
7.71
7.63
7.68
7.78
8.14
7.81
8.05
7.34
7.26
7.3
7.58
7.5
7.55
7.34
7.43
7.14
7.38

18.7
19
18.5
19.05
19.19
19.05
18.95
18.83
18.98
18.5
18.89
18.6
18.17
18.64
18.64
19.2
19.13
19.3
18.9
19.07
18.92
19
19
18.23
18.17
17.8
17.95
17.51
17.85
17.8
17.63
17.68
17.58
17.9
18.06
18
17.9
18
17.75
17.7
17.78
17.95
18
17.68
17.75
17.57
17.78

30.48
30.4
30.54
30.6
30.56
31
31.5
31.57
31.99
32.25
32.04
31.77
30.65
31.08
31.08
30.91
30.51
30.69
31.5
32.11
31.64
31.15
30.6
30.4
30
29.9
29.75
28.97
29.1
29.07
29.05
29.5
29.7
29.15
30
29.96
31.46
30.11
30.1
29.9
29.33
29.45
29.95
29.6
29.96
29.97
30.5

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

7.63
7.67
7.97
7.99
7.73
7.9
8.52
8.57
8.56
8.76
8.98
8.96
8.95
8.8
8.75
8.78
8.48
8.6
8.69
8.74
8.99
8.94
8.94
8.65
8.94
9.47
9.22
9.19
9.11
9.48
9.85
9.56
9.28
9.31
9.43
9.5
9.71
9.53
9.53
9.51
9.8
9.71
9.79
9.94
10.17
10.3
10.09

17.91
18.22
18.66
18.71
18.91
19
19.96
20.25
21
21.73
21.32
20.61
20.7
21.05
20.82
20.9
21.5
21.4
21.69
21.2
21.49
21.66
22.47
22.9
21.88
21.5
21.2
21.09
21.35
21.59
22
22.44
21.38
21.65
21.32
21.54
21.98
22.14
22.04
21.85
21.92
21.73
22.28
23.52
22.99
22.18
21.98

30.93
30.96
31.03
30.91
30.8
31
30.2
30.85
31.57
32.05
32.79
32.32
33.45
32.85
31.85
31.61
32.3
32.38
32.2
31.8
32
32.57
32.4
31.99
31.46
31.33
31.5
31.25
31.25
31.4
32.33
32.67
33.12
32.97
32.57
32.51
32.5
32.5
32.11
31.77
31.22
30.75
30.79
31.77
31.21
30.81
30.8

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

10.26
10.69
10.44
10.64
10.43
10.37
10.27
10.13
9.75
9.91
9.87
10
10.35
10.47
10.33
10.46
10.78
11.02
10.6
10.73
10.72
11
10.96
10.91
10.79
10.59
10.24
10.61
10.71
10.87
10.98
10.94
11.43
11.64
11.48
11.28
11.17
11.44
11.36
11.32
11.82
11.74
11.82
11.58
11.67
11.73
11.96

21.54
21.56
21.23
21.92
21.41
21.4
21.35
21.75
20.9
21.3
21.4
21.56
21.94
21.9
22.47
22.34
22.39
22.98
22.88
22.77
22.42
22.74
22.64
22.65
22.77
22.6
22.7
23.21
23.76
23.61
23.56
23.09
23.02
23.36
23.05
23.18
23.09
23.52
23.55
24.17
24.02
24.21
24.71
24.61
24.01
24.01
24.09

30.31
30.78
30.45
30.72
30.42
30.54
30.26
29.99
28.7
29.49
29.31
29.23
30.05
30.43
30.6
30.33
30.62
30.67
30.92
30.79
31
31.16
31.19
31.06
31.03
31.07
31.33
31.7
32.04
31.89
31.89
31.71
31.44
31.94
31.78
31.89
31.54
31.31
31.43
31.48
32.23
32.97
32.82
32.6
32.46
32.59
32.27

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

11.97
11.79
11.83
11.79
11.87
12.23
12.23
11.85
11.8
11.72
11.63
11.45
11.43
11.56
11.28
11.33
11.3
11.3
11.79
11.82
11.87
11.81
11.8
11.71
11.8
11.73
11.52
11.67
11.61
11.59
11.66
11.65
11.58
11.58
11.58
11.63
11.73
12.28
12.42
12.78
12.74
12.69
12.67
12.67
12.64
12.65
12.66

24.47
24.85
24.28
24.05
24.15
24.06
24.06
24.51
25.07
24.43
24.21
24.81
25.05
25.73
26.04
25.63
26.33
26.33
27.52
28.41
27.82
26.9
26.71
27.35
27.8
27.42
26.81
27.71
27.46
27.85
27.83
28.27
28.21
28.46
28.46
28.97
28.62
28.4
29.64
28.63
28.95
27.98
27.58
27.58
27.3
27.52
27.41

32.58
32.28
32.02
31.24
30.5
31.77
31.77
30.87
30.76
30.3
30.7
30.37
30.34
30.49
30.9
30.63
31.2
31.2
31.31
31.44
31.48
31.25
30.83
30.43
30.11
30.47
30.5
30.99
30.9
30.67
31.36
31.24
31.47
31.92
31.92
31.96
31.9
32.41
32.99
32.93
33.08
32.59
32.97
32.97
33.23
32.97
32.77

12/31/2012
1/1/2013
1/2/2013
1/3/2013
1/4/2013
1/7/2013
1/8/2013
1/9/2013
1/10/2013
1/11/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
2/1/2013
2/4/2013
2/5/2013
2/6/2013
2/7/2013
2/8/2013
2/11/2013
2/12/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013
2/27/2013
2/28/2013
3/1/2013
3/4/2013
3/5/2013

12.7
12.7
13.27
13.16
13.22
13.32
13.31
13.44
13.36
13.31
13.12
12.99
13.13
13
13.15
13.27
13.16
13.43
13.66
13.62
13.72
14.2
13.89
13.87
13.86
13.86
13.64
13.81
13.24
13.28
13.12
13.37
13.62
13.97
13.9
13.8
13.86
13.41
13.14
13.2
13.01
13.14
13.62
13.72
14.02
14.09
14.37

27.38
27.38
28.94
28.37
28.93
29.13
29.59
30.63
31.02
32.04
31.71
31.26
30.71
31.26
32.18
31.83
32.01
31.39
31.24
30.94
31.24
31.18
31.31
30.53
30.14
30.14
30.3
30.25
29.68
29.49
29.94
28.51
27.23
27.46
27.66
27.86
28.89
28.46
28.34
28.83
29.38
29.94
30.63
31.08
31.17
31.23
31.4

33.47
33.47
33.81
33.77
34.11
33.83
33.68
33.32
32.37
32.58
32.41
32.91
32.89
32.85
32.91
32.81
33.14
33.3
33.35
33.36
33.41
33.48
33.29
32.88
32.98
32.98
32.96
32.86
32.38
31.72
32.57
32.38
32.72
32.89
32.96
32.91
32.7
32.92
32.98
33.4
33.3
32.99
33.81
34.67
34.65
34.53
35.04

3/6/2013
3/7/2013
3/8/2013

14.6
14.81
15.11

PUNTO BASE
175

% KD
%KS
KD
T(IMPUESTOS)
KRF
BETA
KM
KS
WACC

0.25
0.75
0.06095
0.29
0.0407
0.62
0.09
0.071266
0.064268125

INFLACIN
AO 0
FLUJO DE EFECTIVO
FACTOR
FLUJO REAL DE EFECTIVO
VALOR PRESENTE BRUTO
VALOR PRESENTE BRUTO
VALOR PRESENTE NETO
TIR

31.77
30.86
31.15

35.39
35.27
35.5

0.0001
0.0175

PESO DE LA DEUDA EN LA ESTRUCTURA DE CAPITAL

PESO DE LO QUE APORTAN LOS SOCIOS EN LA ESTRUCTURA DE CAP
COSTO DE LA DEUDA

RENDIMIENTO PARA LOS ACCIONISTAS

PROMEDIO PONDERADO DEL COSTO DE CAPITAL
1
2
0.0334
0.0332
AO 1
AO 2
-1200
100
200
1
0.967679505 0.936584886
-1200
96.76795045 187.3169773

1290.42
$1,290.42
$90.42
8.62%

90.92

165.38

VALOR PRESENTE PARA CADA TASA

90.41757119

0.02
0.04
0.06
0.08
0.1
0.12
0.14
0.16
0.18
0.2
0.22
0.24
0.26
0.28
0.3
WACC

304.6243608
202.1696191
109.150296
24.51168218
-52.66433608
-123.1792182
-187.7344889
-246.9458049
-301.3548287
-351.4392821
-397.6214853
-440.2756306
-479.7339959
-516.2922672
-550.21411

0.06
1

2
AO 0
AO 1
AO 2
FLUJO REAL DE EFECTIVO - 12,420,000.00 7,454,220.00 - 6,500,000.00
VALOR PRESENTE BRUTO 27,823,079.64 VALOR PRESENTE BRUTO $27,823,079.64
VALOR PRESENTE NETO
15,403,079.64
TIR
17%
VPN

7,032,283.02 - 5,784,976.86

27,823,079.64 POSITIVO

WACC

0.5

AO 0
AO 1
AO 2
- 12,420,000.00 7,454,220.00 - 6,500,000.00
VALOR PRESENTE BRUTO
VALOR PRESENTE BRUTO
VALOR PRESENTE NETO TIR
VPN
-

43,395,780.00 7,454,220.00 - 6,500,000.00

-$1,070,948.27
13,490,948.27
17%
13,490,948.27 NEGATIVO

NOTA: PUEDES CAMBIAR LA TASA WACC, PERO LOS FLUJOS SERAN LOS MISMOS PARA LOS 2 EJERCICIOS.

OTRA FORMA DE EVALUAR NEGOCIOS

OPCIONES REALES

UNA OPCIN ES EL DERECHO MS NO LA OBLIGACIN DE HACER EFECTIVO UN CONTRATO A UN PRECIO X (STRIKE) EN UN LA

S= VALOR DEL SUBYACENTE
X= STRIKE
T= TIEMPO
VOLATILIDAD= VOLATILIDAD DEL BIEN SUBYACENTE
r= TASA LIBRE DE RIESGO (INTERNA)
R= TASA LIBRE DE RIESGO (EXTERNA, DIVIDENDOS, ETC.)
NOTA: EN LAS OPCIONES LA POSICIN LARGA ES DE COMPRA, LA CORTA ES DE VENTA DEL DERECHO DE COMPRA
VALOR DEL SUBYACENTE (S)
STRIKE (X)
TIEMPO (T)
VOLATILIDAD DEL SUBYACENTE
TASA LIBRE DE RIESGO (r)
TASA LIBRE DE RIESGO EXTERNA (R)

3422
2875
17
0.473286383
0.067
0.058823529

VALOR PRESENTE NETO

547

d1
d2
-d1
-d2
n(d1)
n(d2)
n(-d1)
n(-d2)
CALL
PUT

17
16
15
14
13
12
11
10
9
8
7
6
5
4
3
2
1

PRIMA
906.8654344
906.8654344
877.7778243
846.195076
811.8907675
774.6167414
734.1013638
690.0481304
642.1351622
590.0166931
533.3288514
471.7047237
404.8101273
332.4282166
254.669231
172.5410735
89.74880356
19.66956485

0.011543634

O QUIERO/PLAZO TENGO)-1

AL MES DE ABRIL EN 0.0041

SES ANTERIORES Y DARLE LA INFLACIN ANUAL Y DE LA ANUAL A NOVIEMBRE Y DE ABRIL A NOVIEMBRE

Tasa de rendimiento en por ciento

Mnimo

Mximo

4.05

4.68

4.05

4.08

4.07

4.67

4.07

4.09

4.15

4.78

Actual

Anterior

Variacin

4.07

4.13

-0.06

4.09

4.1

-0.01

4.15

4.26

4.2

4.8

4.2

4.23

VALOR NOMINAL TASA AL PLAZO

10
0.003165556
10
0.010338611
10
0.021283889
10
0.042668889

AMXL

ICA
15.11
14.97
14.77
15.15
14.95
15.08
15.38
15.38
15.15
15
15.3
15.31
15.63
15.68
15.73
15.8
15.93
15.83
15.82
15.55
15.55
15.55
15.55
15.4

4.21

4.17

0.04

4.22

4.31

-0.09

INFLACIN
0.002716915
0.008856995
0.017792436
0.035901442

CH
23.4
23.1
22.54
23.63
23.74
24.4
24.25
24.25
23.84
24.15
23.7
24.01
24.23
23.89
23.7
24.12
24.38
24.3
23.89
23.3
23.3
23.3
22.89
21.88

54.99
55.5
56.06
57.3
58.68
60.7
60.5
60.5
61.23
60.83
60
60.62
62
60.7
59.65
59.75
61.3
62.2
62.19
61.84
61.84
61.84
62.3
62

CETE REAL
0.000447425
0.001468609
0.003430418
0.006532906

TRN REAL
0.005752601
0.005809882
0.006785442
0.006461116

TRN CETE
0.0407
0.0409
0.0421
0.0422

HOMEX
39.06
39.85
39.59
40.41
41.05
40.73
40.45
40.45
39.74
41
39.96
40.37
41.2
40.32
40.4
39.73
39.93
39.28
39.1
38.11
38.11
38.11
37.16
35.52

LIVERPOOL
106
106
106
106
106
106
104
104
104
104
104
104
104
106
106
106
106
106
106
106
106
106
106
106

PALACIO
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80.2
80
80
80
80
80
80
80
80
80

15.44
15.79
15.79
15.73
15.9
15.9
15.9
15.98
16.47
16.65
16.57
16.61
16.98
17.39
17.39
17.58
17.85
17.81
18.66
17.13
17.17
17.11
17.13
16.9
16.97
16.78
16.79
16.41
16.47
16.7
16.72
16.85
16.79
16.83
16.93
16.98
16.8
16.22
16.46
16.41
16.5
16.49
16.46
16.51
16.93
16.93
16.78

22.7
23.59
22.92
22.78
23.25
23.25
23.48
23.22
23
23
23.11
23.26
23.87
23.58
23.58
23.58
24.15
23.95
24.3
24.08
23.95
24.13
23.93
22.12
21.05
20.63
20.37
19.66
20.6
20.48
20.4
21.16
21.26
21.3
21.65
21.52
20.97
20.49
20.15
20.8
21.2
21.1
20.95
20.53
20.82
20.14
20.59

62
64.5
64.4
65
67.5
66.34
64.38
60.65
59.27
58.46
58.8
58.64
57.94
59.1
59.1
59.98
60.23
60.42
60.84
61.35
63.83
64.77
64.51
63.39
61.15
59.25
60.22
60.16
60.32
59.81
59.31
60.25
58.65
59.04
59.32
59.49
57.49
55.4
55.25
55.01
55.43
55.31
57.11
56.6
57
58
60.35

35.95
36.3
35.8
35.43
36.85
36.69
36.53
36.67
37.38
36.84
36.1
36.49
36.85
36.41
36.41
37.5
37.44
35.34
35.13
34.5
33.87
33.78
32.89
32.49
31.73
29.91
29.13
28.53
30.3
31.56
30.76
30.05
31.69
31.75
32.19
30.96
31.38
30.48
29.34
29.25
29.94
30.54
30.92
29.82
29.79
28.4
28.36

106
106
106
106
106.15
106.15
105
105
105
105
105
104
104
104
104
104
104
104
104
104
104
104
104
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106
106

80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80
80

16.76
17.18
17.47
17.5
17.42
17.45
17.33
17.2
17.26
17.23
17.44
17.45
17.53
17.57
17.3
17.2
17.54
17.31
17.51
17.5
17.73
17.81
18.13
17.94
17.83
17.91
18.07
17.88
17.68
18.02
18
17.84
17.78
17.65
17.59
17.46
17.37
17.35
17.27
17.09
17.14
16.82
17.08
17.38
17.36
17.22
17.17

20.71
20.93
21.37
21.49
21.31
22.34
22.33
22.58
23.04
22.72
23.4
24.2
24.55
24.72
24.41
23.92
23.65
23.92
24.15
23.96
24.25
24.78
24.53
23.88
24.02
23.96
23.71
23.5
23.4
23.66
23.49
23.26
22.13
22.73
22.83
23.61
23.68
23.88
23.33
23.01
23.33
23.12
23.17
22.85
22.92
23.2
23.42

60.53
61.38
62.1
60.14
58.25
60.48
60
59.82
61
60.09
60.42
60.25
61
61.8
60.4
61.31
62.13
64
62.49
64.48
64.85
65.32
64.6
65.31
65
64.89
65.72
68
67.7
68.48
69.4
67.42
67.01
69.83
67.88
66.52
67.85
68.22
67.36
67.46
68.99
68.98
68.9
68.95
72.85
72.96
72.42

28.76
29.62
31.1
31.05
31.65
34.04
33.17
33.55
33.38
33.45
34.19
34.28
35.29
35.61
35.13
33.6
32.45
33.43
33.13
32.81
32.91
32.95
33
32.53
31.85
31.69
31.08
30.7
27.7
27.21
27.97
26.3
26.15
26.76
26.6
26.53
27.27
27.44
27.79
27.97
27.45
27.12
26.97
26.85
26.9
26.76
27.88

106
106
106
106
106
106
106
106
106
106
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111
111

80
80
80
80
80
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81

16.92
16.62
16.53
16.84
16.79
16.92
16.87
16.84
16.94
17.02
16.81
16.79
16.89
16.81
16.5
16.48
16.49
16.46
16.43
16.23
16.44
16.5
16.17
16.31
16.46
16.23
16.44
16.59
16.44
16.48
16.55
16.41
16.53
16.89
16.76
16.73
16.68
16.71
16.63
16.81
16.88
16.81
17.01
16.95
16.85
16.86
16.94

23.44
23.79
23.55
23.65
23.53
23.74
23.6
23.59
23.51
23.57
23.57
23.5
23.76
23.72
24.19
24.22
24.19
24.13
24.27
24.3
24.51
24.79
24.72
24.39
24.74
24.27
24.33
24.94
24.9
26.22
26.4
26.85
26.97
27.31
27.18
27.02
26.79
27.38
27.66
28.68
29.29
29.16
28.7
28.02
27.77
27.97
28.26

72.78
72.94
72.96
72.62
72.92
72.84
72.81
72.2
72.58
71.74
70.99
73
74.75
74.68
73.6
75.54
76.02
76.34
77.48
76.96
76.01
78.04
77.82
76.28
76.58
76.01
75.84
76.16
76.49
78.4
80.09
78.68
79.96
80.54
81.08
79.65
78
77.76
77.94
79.73
81.39
80.69
81.77
81.94
81.34
82.05
82.01

27.79
27.87
27.87
27.25
26.87
26.86
26.51
25.86
24.69
25.04
24.7
24.93
25.15
25.93
26.72
27.31
28.93
28.88
29.03
29.55
29.71
30.79
31.03
31.78
31.54
29.65
28.85
29.97
29.5
30.42
29.66
30.16
30.62
30.02
29.42
29.51
29.1
29.59
29.03
29.08
29.66
30.8
31.25
30.71
29.75
28.95
30.62

111
111
111
111
111
111
108
104.5
108
108
108
108
108
108
107
107
107
107
107
107
107
107
107
107
107
107
108
108.5
112
112
112
112
112
112
112
112
112
112
112
116.4
121
121
120
120
120
120
120

81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
81
82
82
82
82
82
82
82
82
82
82
82
82
82
82
82

16.6
16.7
16.65
16.59
16.63
16.56
16.56
16.61
16.47
16.05
15.84
15.73
15.68
15.59
15.46
15.4
15.38
15.38
15.32
15.48
15.75
15.68
15.51
15.39
15.36
15.46
15.28
15.24
15.12
14.81
14.84
14.82
15.09
15.23
15.23
15.32
15.17
15.06
15.07
14.95
14.83
15.02
14.85
14.85
14.9
14.86
15

28.38
28.38
27.65
27.13
28.13
28.62
28.62
28.37
28.38
28.28
27.93
28
28.57
29.5
29.31
28.74
29
29
29.96
29.92
29.95
29.97
29.07
29.27
29.68
29.76
29.29
30.69
30.89
30.56
30.65
31.19
31.72
32.26
32.26
32.49
32.1
32.55
32.55
32.37
33.26
33.15
32.56
32.56
32.52
31.99
31.72

82.95
77.95
74.26
75.51
75.65
76.89
76.89
80.7
80.97
80.48
80.35
81.6
80.71
80.84
77.9
81.79
83.03
83.03
83.4
86.18
88.34
87.28
86.04
85.9
87.28
85.37
82.13
83.16
86.01
86.84
87.98
86.7
88.29
93.76
93.76
93.96
89.28
86.54
91.05
95.21
94.43
93.39
94.96
94.96
94.97
94.77
97.54

30.65
29.48
29.03
29.12
28.88
29.1
29.1
27.6
28.26
27.72
27.84
27.52
26.91
27.22
25.81
25.64
25.73
25.73
26.67
26.98
27.31
26.98
27.27
27.15
27.19
27.88
28.36
29.79
29.59
26.67
25.38
26.22
25.97
25.6
25.6
25.66
25.97
26
25.95
26.66
26.52
26.25
26.24
26.24
26.39
26.53
26.55

120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
125
125
125
125
130
130
130
130
130
130
130
130
130
130
130
130
130
130
135
135
135
135
135
135
135
135

82
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90

14.9
14.9
14.91
15.06
15.48
15.56
15.58
15.52
15.57
15.54
15.57
15.64
15.64
15.51
15.56
15.57
15.75
15.79
15.82
15.95
15.95
15.97
15.97
15.97
16.19
16.19
15.87
15.86
15.85
15.99
15.96
15.83
14.17
13.99
14.27
14.3
14.46
14.13
14.13
13.95
13.63
13.61
13.39
13.37
13.32
13.26
13.27

32.19
32.19
33.31
33.28
33.85
33.38
32.85
33.91
34.88
34.45
34.41
34.53
34.34
34.58
35.99
37
37.22
36.87
36.87
36.58
36.89
37.36
37.88
38.09
38.75
38.75
39
38.91
37.44
36.82
36.97
36.19
36.51
37.02
37.13
36.94
37.49
37.6
36.67
36.92
36.44
36.49
36.5
36.88
37.17
38.47
40.29

97.62
97.62
96.59
95.02
100.51
99.23
99.62
99.4
101.99
100.6
101.4
98.16
99.5
101.45
103.08
102.52
102.19
100.29
99.04
101.96
104.03
103.68
103.42
104.75
104.14
104.14
105.96
104.49
104.26
105.11
104.37
103.54
101.79
99.49
101.4
101.32
104.54
102.76
105.02
105.12
105.68
105.47
104.57
104.26
104.09
102.7
101.22

26.72
26.72
27.16
27.56
28.71
28.79
28.89
29.44
29.21
29.19
28
28.84
29.54
28.95
28.91
29.11
29.2
29.33
30.92
30.27
30.38
30.95
30.72
30.82
30.83
30.83
29.68
29.09
28.72
28.23
27.3
26.63
26.64
26.61
26.37
26.2
27.22
26.49
25.8
24.77
27.04
27.16
25.07
25.39
25.25
25.03
25.42

135
135
135
135
135
135
130
130
130
130
130
130
130
130
130
132
132
132
132
132
132
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
140
145
146
146

90
90
90
90
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99
99

13.39
13.31
13.6

40.63
40.06
40.12

102.99
102.6
103.56

28.89
28.41
26.88

146
146
146

99
99
99

R MEDIO
INFLACIN
R MEDIO REAL
RENDIMIENTO ANUAL REAL (BURSATIL)

EMISORA
CH
ALFA
ICA
CEMEX
LIVERPOOL
PALACIO
BIMBO
AMXL
HOMEX

ESTRUCTURA DE CAPITAL
N LOS SOCIOS EN LA ESTRUCTURA DE CAPITAL

CCIONISTAS
DEL COSTO DE CAPITAL
3
0.0412
AO 3

4
0.0395
AO 4

5
0.0428
AO 5

400
0.899524478
359.8097911

550
0.865343413
475.9388772

600
0.829826825
497.8960949

298.48

370.98

364.66

OR PRESENTE PARA CADA TASA

PERFIL VPN
400

VPN

200
0
-200

0.02 0.04 0.06 0.08 0.1 0.12 0.14 0.16 0.18 0.2 0.22 0.24 0.26 0.28 0.3

Series1

-400
-600

REGLAS PARA INVERTIR

1. VPN POSITIVO: ME DICE QUE ME CONVIENE INVERTIR
2. TIR MAYOR A WACC(MAYOR AL COSTO DE CAPITAL): MIENTRAS SEA MAYOR NOS CONVIENE INVERT

AO 3

4
5
6
7
8
AO 4
AO 5
AO 6
AO 7
AO 8
8,000,000.00
8,100,000.00 8,150,000.00 8,200,000.00 8,250,000.00
8,300,000.00
6,716,954.26

AO 3

A LOS 2 EJERCICIOS.

6,415,958.67

6,090,154.11

5,780,676.43

5,486,721.19

5,207,522.68

AO 4
AO 5
AO 6
AO 7
AO 8
8,000,000.00
8,100,000.00 8,150,000.00 8,200,000.00 8,250,000.00
8,300,000.00
8,000,000.00

8,100,000.00

8,150,000.00

8,200,000.00

8,250,000.00

8,300,000.00

TRATO A UN PRECIO X (STRIKE) EN UN LAPSO DE TIEMPO DETERMINADO

A DEL DERECHO DE COMPRA

1.1362
-0.8152
-1.1362
0.8152
0.8721
0.2075
0.1279
0.7925
906.8654
568.3816

2.718281828
CAPITAL
TASA
100

VPN TRADICIONAL

TIEMPO- CALL

Axis Title

547
547
547
547
547
547
547
547
547
547
547
547
547
547
547
547
547

0.1

1000
900
800
700
600
500
400
300
200
100
0

PRIMA
INTRINSECO

17 16 15 14 13 12 11 10 9 8 7 6 5 4 3 2 1

RENDIMIENTOS
CEMEX
0.001972387
-0.028543307
0.021276596
-0.000992063
-0.010923535
-0.040160643
0
0.038702929
0.040281974
-0.021297193
0.002967359
0.006903353
-0.027424094
-0.012084592
0.013251784
-0.004024145
0.001010101
-0.018163471
-0.021582734
0
0
-0.017857143
-0.038502674

ALFA

BIMBO

-0.011014493
0.008206331
-0.001744186
-0.002912056
0.004672897
0
0
-0.005813953
-0.001169591
0.007025761
-0.000581395
0.020360675
0.009122007
-0.004519774
0.035754824
0.009315068
0.016286645
0.009615385
-0.029100529
0
0
-0.007629428
-0.006040637

-0.001365188
0.015037594
0.000673401
0.004374159
-0.010050251
0.001692047
0
-0.008783784
0.00204499
0.005782313
0.001014542
0.009121622
-0.025778373
0.017182131
0.007094595
0.00167729
0.028801072
-0.00390625
-0.024509804
0
0
0.020435511
-0.021667761

AMXL
-0.009265387
-0.013360053
0.025727827
-0.01320132
0.008695652
0.019893899
0
-0.014954486
-0.00990099
0.02
0.000653595
0.020901372
0.003198976
0.003188776
0.004450095
0.008227848
-0.006277464
-0.000631712
-0.017067004
0
0
0
-0.009646302

ICA
-0.012820513
-0.024242424
0.048358474
0.004655099
0.027801179
-0.006147541
0
-0.016907216
0.013003356
-0.01863354
0.013080169
0.009162849
-0.014032191
-0.007953118
0.017721519
0.010779436
-0.003281378
-0.016872428
-0.024696526
0
0
-0.017596567
-0.044124072

CH
0.009274414
0.01009009
0.022119158
0.02408377
0.034423995
-0.003294893
0
0.012066116
-0.006532745
-0.013644583
0.010333333
0.022764764
-0.020967742
-0.017298188
0.001676446
0.025941423
0.014681892
-0.000160772
-0.005627914
0
0
0.007438551
-0.004815409

0.008898776
0.018743109
-0.028138528
-0.020044543
0.032954545
-0.00990099
-0.017777778
0.007918552
-0.01010101
0.014739229
0.05698324
-0.002114165
-0.007415254
0.005336179
0
-0.029723992
-0.024070022
-0.011210762
0.031746032
-0.002197802
-0.008810573
0.012222222
-0.028540066
-0.058757062
-0.051620648
-0.035443038
-0.001312336
-0.060446781
0.071328671
0.003916449
0.00260078
-0.010376135
0.00655308
0.013020833
0.046272494
-0.040540541
0.030729834
-0.088198758
-0.010899183
0.005509642
0.038356164
-0.01055409
0.006666667
-0.02781457
0.01226158
-0.039030956
0.033613445

0.033149171
0.016042781
-0.026315789
0.02972973
0.007349081
-0.007295466
-0.005249344
-0.006332454
0.007966012
-0.025289779
0.021081081
-0.015352038
-0.02311828
0.025866813
0
0.030042918
-0.003645833
0.008886566
-0.020725389
0.008994709
-0.007865758
0.00422833
0
-0.040526316
-0.003291278
-0.020363236
0.008426966
-0.024512535
0.019417476
-0.00280112
-0.009550562
0.002836075
-0.005656109
0.018202503
0.008938547
-0.003322259
-0.005555556
0.005586592
-0.013888889
-0.002816901
0.004519774
0.009561305
0.002785515
-0.017777778
0.003959276
-0.010140845
0.011952191

0.022818792
-0.002624672
0.004605263
0.001964637
-0.00130719
0.014397906
0.016129032
0.002222222
0.013303769
0.00812754
-0.006511628
-0.008426966
-0.035253384
0.014029364
0
-0.005469755
-0.012940796
0.005899705
0.026392962
0.019365079
-0.014637185
-0.015486726
-0.017656501
-0.006535948
-0.013157895
-0.003333333
-0.005016722
-0.026218487
0.004487401
-0.001030928
-0.000687994
0.015490534
0.006779661
-0.018518519
0.02915952
-0.001333333
0.050066756
-0.042911634
-0.000332116
-0.006644518
-0.019063545
0.004091374
0.016977929
-0.011686144
0.012162162
0.000333778
0.017684351

0.002597403
0.022668394
0
-0.003799873
0.010807374
0
0
0.005031447
0.030663329
0.010928962
-0.004804805
0.002414001
0.022275738
0.024146054
0
0.010925819
0.015358362
-0.002240896
0.047725997
-0.081993569
0.002335085
-0.003494467
0.001168907
-0.013426737
0.004142012
-0.011196229
0.000595948
-0.022632519
0.003656307
0.013964784
0.001197605
0.00777512
-0.003560831
0.00238237
0.005941771
0.002953337
-0.010600707
-0.03452381
0.014796547
-0.003037667
0.005484461
-0.000606061
-0.001819284
0.003037667
0.025439128
0
-0.008860012

0.037477148
0.039207048
-0.028401865
-0.006108202
0.020632133
0
0.009892473
-0.011073254
-0.009474591
0
0.004782609
0.006490697
0.026225279
-0.012149141
0
0
0.024173028
-0.008281573
0.014613779
-0.009053498
-0.005398671
0.007515658
-0.008288438
-0.075637275
-0.048372514
-0.019952494
-0.012603005
-0.034855179
0.047812818
-0.005825243
-0.00390625
0.037254902
0.004725898
0.001881468
0.016431925
-0.006004619
-0.025557621
-0.022889843
-0.01659346
0.032258065
0.019230769
-0.004716981
-0.007109005
-0.020047733
0.01412567
-0.032660903
0.022343595

0
0.040322581
-0.001550388
0.00931677
0.038461538
-0.017185185
-0.029544769
-0.057937248
-0.022753504
-0.013666273
0.005815943
-0.002721088
-0.011937244
0.020020711
0
0.014890017
0.004168056
0.003154574
0.006951341
0.008382643
0.040423798
0.014726618
-0.004014204
-0.017361649
-0.035336804
-0.031071137
0.016371308
-0.000996347
0.002659574
-0.008454907
-0.008359806
0.015848929
-0.026556017
0.006649616
0.004742547
0.002865813
-0.033619096
-0.036354149
-0.002707581
-0.004343891
0.007634975
-0.002164893
0.032543844
-0.008930135
0.007067138
0.01754386
0.040517241

0.033875339
0.005242464
0.039113429
0.00250941
-0.032540676
0.021992238
0.078481013
0.005868545
-0.001166861
0.023364486
0.025114155
-0.002227171
-0.001116071
-0.016759777
-0.005681818
0.003428571
-0.034168565
0.014150943
0.010465116
0.00575374
0.028604119
-0.005561735
0
-0.032438479
0.033526012
0.059284116
-0.026399155
-0.003253796
-0.008705114
0.040614709
0.039029536
-0.029441624
-0.029288703
0.003232759
0.012889366
0.007423118
0.022105263
-0.01853759
0
-0.002098636
0.030494217
-0.009183673
0.008238929
0.015321757
0.023138833
0.012782694
-0.02038835

0.007311586
0.017308766
0.024149286
0.002679528
0.010689471
0.004759387
0.050526316
0.014529058
0.037037037
0.034761905
-0.018867925
-0.033302064
0.004366812
0.016908213
-0.010926366
0.003842459
0.028708134
-0.004651163
0.013551402
-0.022591056
0.013679245
0.007910656
0.037396122
0.019136627
-0.044541485
-0.017367459
-0.013953488
-0.005188679
0.012328118
0.011241218
0.018990273
0.02
-0.047237077
0.012628625
-0.015242494
0.010318949
0.020427112
0.007279345
-0.004516712
-0.00862069
0.003203661
-0.008667883
0.02531063
0.055655296
-0.022534014
-0.03523271
-0.009017133

0.014098361
0.000969932
0.002260982
-0.003867225
-0.003558719
0.006493506
-0.025806452
0.021523179
0.023338736
0.015204308
0.023088924
-0.014333638
0.034962871
-0.01793722
-0.0304414
-0.007535322
0.021828535
0.00247678
-0.005558987
-0.01242236
0.006289308
0.0178125
-0.005219527
-0.012654321
-0.016567677
-0.004132231
0.005426109
-0.007936508
0
0.0048
0.029617834
0.010516548
0.013774105
-0.004528986
-0.012132241
-0.001842186
-0.000307598
0
-0.012
-0.010588602
-0.017311929
-0.015054452
0.001300813
0.031828516
-0.017626692
-0.012816405
-0.00032457

-0.001191895
0.025059666
0.016880093
0.00171723
-0.004571429
0.001722158
-0.006876791
-0.007501443
0.003488372
-0.001738123
0.012188044
0.000573394
0.004584527
0.002281803
-0.015367103
-0.005780347
0.019767442
-0.013112885
0.011554015
-0.000571102
0.013142857
0.004512126
0.017967434
-0.010479868
-0.00613155
0.00448682
0.008933557
-0.010514665
-0.011185682
0.019230769
-0.001109878
-0.008888889
-0.003363229
-0.007311586
-0.003399433
-0.007390563
-0.005154639
-0.00115141
-0.004610951
-0.010422698
0.002925688
-0.018669778
0.015457788
0.017564403
-0.001150748
-0.008064516
-0.0029036

0.005828072
0.010622887
0.021022456
0.005615349
-0.008375989
0.048334115
-0.000447628
0.011195701
0.020372011
-0.013888889
0.029929577
0.034188034
0.01446281
0.006924644
-0.012540453
-0.02007374
-0.011287625
0.01141649
0.009615385
-0.007867495
0.012103506
0.02185567
-0.010088781
-0.026498166
0.005862647
-0.002497918
-0.010434057
-0.008857022
-0.004255319
0.011111111
-0.007185123
-0.009791401
-0.048581255
0.027112517
0.004399472
0.034165572
0.002964845
0.008445946
-0.023031826
-0.013716245
0.013906997
-0.009001286
0.00216263
-0.013810962
0.003063457
0.012216405
0.009482759

0.002982601
0.014042623
0.011730205
-0.031561997
-0.031426671
0.038283262
-0.007936508
-0.003
0.019725844
-0.014918033
0.005491762
-0.002813638
0.012448133
0.013114754
-0.022653722
0.015066225
0.013374653
0.030098181
-0.02359375
0.031845095
0.005738213
0.007247494
-0.011022658
0.010990712
-0.004746593
-0.001692308
0.012790877
0.034692635
-0.004411765
0.011521418
0.013434579
-0.028530259
-0.006081282
0.042083271
-0.027924961
-0.020035357
0.019993987
0.005453206
-0.012606274
0.001484561
0.022680107
-0.000144949
-0.001159756
0.000725689
0.056562727
0.001509952
-0.007401316

0.016848365
0.041910331
-0.023386342
0.019157088
-0.019736842
-0.005752637
-0.009643202
-0.013631938
-0.03751234
0.016410256
-0.004036327
0.013171226
0.035
0.011594203
-0.013371538
0.012584705
0.030592734
0.022263451
-0.038112523
0.012264151
-0.000931966
0.026119403
-0.003636364
-0.004562044
-0.010999083
-0.018535681
-0.033050047
0.036132813
0.009425071
0.014939309
0.010119595
-0.003642987
0.044789762
0.018372703
-0.013745704
-0.017421603
-0.009751773
0.024171889
-0.006993007
-0.003521127
0.044169611
-0.00676819
0.00681431
-0.020304569
0.007772021
0.005141388
0.019607843

-0.020018198
0.000928505
-0.015306122
0.032501178
-0.023266423
-0.000467071
-0.002336449
0.018735363
-0.03908046
0.019138756
0.004694836
0.007476636
0.017625232
-0.001823154
0.026027397
-0.005785492
0.002238138
0.02635105
-0.00435161
-0.004807692
-0.015371102
0.014272971
-0.004397537
0.000441696
0.005298013
-0.007465964
0.004424779
0.02246696
0.023696682
-0.006313131
-0.002117747
-0.019949066
-0.003031615
0.014769765
-0.013270548
0.005639913
-0.003882657
0.01862278
0.00127551
0.026326964
-0.006206041
0.007910075
0.020652623
-0.004046945
-0.024380333
0
0.003331945

-0.015909091
0.015506434
-0.010721248
0.008866995
-0.009765625
0.003944773
-0.009168304
-0.00892267
-0.043014338
0.027526132
-0.006103764
-0.002729444
0.02805337
0.012645591
0.005586592
-0.008823529
0.00956149
0.00163292
0.008151288
-0.004204398
0.006820396
0.00516129
0.000962773
-0.004168003
-0.000965873
0.001289075
0.008368201
0.011809767
0.010725552
-0.004681648
0
-0.005644403
-0.008514664
0.015903308
-0.005009393
0.003461296
-0.010975227
-0.007292327
0.003832641
0.001590837
0.023824651
0.022959975
-0.004549591
-0.00670323
-0.004294479
0.004004929
-0.009818963

-0.01456028
-0.017730496
-0.005415162
0.018753781
-0.002969121
0.007742704
-0.002955083
-0.001778305
0.005938242
0.00472255
-0.012338425
-0.001189768
0.005955926
-0.00473653
-0.018441404
-0.001212121
0.000606796
-0.001819284
-0.0018226
-0.012172855
0.012939002
0.003649635
-0.02
0.008658009
0.009196812
-0.013973269
0.012939002
0.009124088
-0.009041591
0.00243309
0.004247573
-0.008459215
0.007312614
0.021778584
-0.007696862
-0.001789976
-0.002988643
0.001798561
-0.004787552
0.010823812
0.004164188
-0.004146919
0.01189768
-0.003527337
-0.005899705
0.000593472
0.004744958

0.000853971
0.014931741
-0.010088272
0.004246285
-0.005073996
0.008924777
-0.00589722
-0.000423729
-0.003391267
0.002552105
0
-0.002969877
0.01106383
-0.001683502
0.019814503
0.001240182
-0.001238646
-0.002480364
0.005801906
0.001236094
0.008641975
0.011423909
-0.002823719
-0.013349515
0.014350144
-0.018997575
0.002472188
0.025071928
-0.001603849
0.053012048
0.006864989
0.017045455
0.004469274
0.0126066
-0.004760161
-0.005886681
-0.008512213
0.022023143
0.010226443
0.036876356
0.021269177
-0.004438375
-0.015775034
-0.02369338
-0.008922198
0.007202017
0.010368252

0.004971002
0.002198406
0.000274198
-0.004660088
0.004131093
-0.001097093
-0.000411862
-0.00837797
0.005263158
-0.011573436
-0.010454419
0.028313847
0.023972603
-0.000936455
-0.014461703
0.026358696
0.006354249
0.004209419
0.014933194
-0.006711409
-0.012344075
0.026707012
-0.002819067
-0.019789257
0.003932879
-0.007443197
-0.002236548
0.004219409
0.004332983
0.024970584
0.021556122
-0.017605194
0.016268429
0.007253627
0.006704743
-0.017636902
-0.020715631
-0.003076923
0.002314815
0.022966384
0.020820268
-0.008600565
0.013384558
0.002079002
-0.007322431
0.008728793
-0.000487508

0.00083612
-0.015037594
0.003392706
-0.003381234
0.006785411
0.030328559
0
-0.031071137
-0.004219409
-0.006779661
-0.007679181
-0.015477214
-0.001746725
0.011373578
-0.024221453
0.004432624
-0.002647838
0
0.043362832
0.002544529
0.004230118
-0.00505476
-0.00084674
-0.007627119
0.007685739
-0.005932203
-0.017902813
0.013020833
-0.005141388
-0.001722653
0.006039689
-0.000857633
-0.006008584
0
0
0.004317789
0.008598452
0.046888321
0.011400651
0.028985507
-0.00312989
-0.003924647
-0.001576044
0
-0.002367798
0.000791139
0.000790514

0.01577418
0.015529219
-0.022937626
-0.009472817
0.004158004
-0.003726708
0
0.018703242
0.022847817
-0.02552852
-0.009005321
0.024783147
0.009673519
0.027145709
0.012048193
-0.015745008
0.027311744
0
0.045195594
0.032340116
-0.020767335
-0.033069734
-0.007063197
0.023961063
0.016453382
-0.013669065
-0.022246535
0.033569564
-0.009022014
0.014202476
-0.000718133
0.015810277
-0.002122391
0.008862106
0
0.017919888
-0.012081464
-0.007686932
0.043661972
-0.034075574
0.011177087
-0.033506045
-0.014295926
0
-0.010152284
0.008058608
-0.003997093

0.009606446
-0.009208103
-0.008054523
-0.024359775
-0.02368758
0.041639344
0
-0.028328612
-0.00356333
-0.014954486
0.01320132
-0.010749186
-0.000987817
0.004943968
0.013447032
-0.008737864
0.018609207
0
0.003525641
0.004152028
0.001272265
-0.007306226
-0.01344
-0.012974376
-0.010515938
0.011956161
0.000984575
0.016065574
-0.002904163
-0.007443366
0.022497555
-0.003826531
0.007362356
0.014299333
0
0.001253133
-0.001877347
0.015987461
0.017895711
-0.001818733
0.004555117
-0.014812576
0.011660018
0
0.007885957
-0.007824255
-0.006066121

-0.020070838
0.006024096
-0.002994012
-0.003603604
0.002411091
-0.00420926
0
0.003019324
-0.008428657
-0.025500911
-0.013084112
-0.006944444
-0.00317864
-0.005739796
-0.008338679
-0.003880983
-0.001298701
0
-0.00390117
0.010443864
0.01744186
-0.004444444
-0.010841837
-0.007736944
-0.001949318
0.006510417
-0.01164295
-0.002617801
-0.007874016
-0.020502646
0.002025658
-0.001347709
0.018218623
0.009277667
0
0.005909389
-0.009791123
-0.007251154
0.000664011
-0.00796284
-0.008026756
0.012811868
-0.011318242
0
0.003367003
-0.002684564
0.009421265

0.004246285
0
-0.02572234
-0.01880651
0.036859565
0.017419125
0
-0.00873515
0.000352485
-0.003523608
-0.012376238
0.002506266
0.020357143
0.032551628
-0.006440678
-0.019447288
0.009046625
0
0.033103448
-0.001335113
0.001002674
0.00066778
-0.03003003
0.006879945
0.014007516
0.002695418
-0.015793011
0.047797883
0.006516781
-0.010683069
0.002945026
0.017618271
0.016992626
0.01702396
0
0.007129572
-0.012003693
0.014018692
0
-0.005529954
0.027494594
-0.003307276
-0.017797888
0
-0.001228501
-0.016297663
-0.008440138

0.011462017
-0.060277275
-0.047338037
0.01683275
0.001854059
0.016391276
0
0.049551307
0.003345725
-0.006051624
-0.001615308
0.015556938
-0.010906863
0.001610705
-0.036368135
0.049935815
0.015160778
0
0.004456221
0.033333333
0.02506382
-0.011999094
-0.014207149
-0.00162715
0.016065192
-0.021883593
-0.037952442
0.012541093
0.034271284
0.009650041
0.013127591
-0.014548761
0.0183391
0.061954921
0
0.002133106
-0.049808429
-0.030689964
0.052114629
0.045689182
-0.008192417
-0.011013449
0.016811222
0
0.000105307
-0.002105928
0.029228659

0.003159558
0
0.04488189
-0.008289375
0.004559271
0.007564297
-0.000750751
0.009767092
-0.005952381
-0.003742515
-0.014274981
-0.009908537
0.010777521
-0.00990099
0.011538462
0.009125475
-0.008289375
0.020516717
0.017125838
-0.002928258
0.007342144
0.034985423
-0.021830986
-0.001439885
-0.000720981
0
-0.015873016
0.012463343
-0.041274439
0.003021148
-0.012048193
0.019054878
0.018698579
0.025697504
-0.005010737
-0.007194245
0.004347826
-0.032467532
-0.020134228
0.00456621
-0.014393939
0.009992314
0.03652968
0.007342144
0.021865889
0.004992867
0.01987225

-0.001094491
0
0.056975895
-0.019695923
0.019739161
0.006913239
0.01579128
0.035147009
0.012732615
0.032882012
-0.010299625
-0.014191107
-0.01759437
0.017909476
0.029430582
-0.010876321
0.005655042
-0.019368947
-0.004778592
-0.009603073
0.009696186
-0.001920615
0.004169339
-0.024912169
-0.01277432
0
0.00530856
-0.001650165
-0.018842975
-0.006401617
0.01525941
-0.047762191
-0.044896528
0.008446566
0.007283321
0.007230658
0.036970567
-0.014884043
-0.004216444
0.017290049
0.01907735
0.019060585
0.023046092
0.014691479
0.002895753
0.001924928
0.005443484

0.021361001
0
0.010158351
-0.001183082
0.010068108
-0.008208736
-0.004433934
-0.010688836
-0.028511405
0.006487488
-0.005217925
0.015427337
-0.000607718
-0.001216175
0.001826484
-0.00303859
0.010057909
0.004828002
0.001501502
0.00029985
0.001498801
0.002095181
-0.00567503
-0.012316011
0.003041363
0
-0.000606428
-0.003033981
-0.014607425
-0.020382952
0.026796974
-0.005833589
0.010500309
0.005195599
0.002128306
-0.00151699
-0.006381039
0.006727829
0.0018226
0.012734991
-0.002994012
-0.009309309
0.024856017
0.025436261
-0.000576868
-0.003463203
0.014769765

-0.006666667
0
0.000671141
0.010060362
0.027888446
0.005167959
0.001285347
-0.003851091
0.003221649
-0.001926782
0.001930502
0.004495825
0
-0.00831202
0.003223727
0.000642674
0.011560694
0.002539683
0.001899937
0.008217446
0
0.001253918
0
0
0.01377583
0
-0.019765287
-0.00063012
-0.000630517
0.008832808
-0.001876173
-0.008145363
-0.104864182
-0.012702893
0.020014296
0.002102313
0.011188811
-0.022821577
0
-0.012738854
-0.022939068
-0.001467351
-0.016164585
-0.001493652
-0.003739716
-0.004504505
0.000754148

0.01481715
0
0.034793414
-0.00090063
0.017127404
-0.013884786
-0.015877771
0.032267884
0.028605131
-0.012327982
-0.001161103
0.003487358
-0.005502462
0.006988934
0.040775014
0.028063351
0.005945946
-0.009403546
0
-0.007865473
0.008474576
0.01274058
0.01391863
0.005543823
0.017327383
0
0.006451613
-0.002307692
-0.037779491
-0.016559829
0.004073873
-0.021098188
0.008842222
0.013968776
0.002971367
-0.005117156
0.014889009
0.002934116
-0.024734043
0.006817562
-0.013001083
0.001372119
0.000274048
0.010410959
0.007863341
0.034974442
0.047309592

0.000820176
0
-0.010551117
-0.016254271
0.05777731
-0.012735051
0.003930263
-0.002208392
0.026056338
-0.013628787
0.007952286
-0.031952663
0.013651182
0.01959799
0.016067028
-0.005432674
-0.003218884
-0.018592817
-0.012463855
0.029483037
0.020302079
-0.003364414
-0.002507716
0.012860182
-0.005823389
0
0.017476474
-0.01387316
-0.002201168
0.008152695
-0.007040244
-0.007952477
-0.016901681
-0.02259554
0.019197909
-0.000788955
0.031780497
-0.017026975
0.021992993
0.0009522
0.005327245
-0.001987131
-0.008533232
-0.002964521
-0.001630539
-0.013353828
-0.014410906

0.016005567 0.011783439 0.009988584

0.014383562 -0.028643374 -0.003390788
0.020256583 0.009397278 0.006521123
0.001774002
0.00009691
0.00168
0.44
RENDIMIENTO
ANUAL REAL
(BURSATIL)
0.66
0.61
0.56
0.44
0.31
0.19
0.19
-0.11
-0.31

0.002434308
0.00009691
0.00234
0.61

0.009042954 0.008438819
-0.005974608 -0.014029043
0.021788129 0.001497753

0.000828296
-0.000309711
0.00009691
0.00009691
0.00073 0.00041
0.19 0.11

0.002230838
0.00009691
0.00213
0.56

0.017486663
-0.003786775
0.009356725
0.002614613
0.00009691
0.00252
0.66

YOR NOS CONVIENE INVERTIR

9
AO 9
8,350,000.00
4,942,352.17

AO 9
8,350,000.00
8,350,000.00

0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
0.55

15,403,079.64
17527718.72
8310438.787
1859899.999
-2737369.382
-6066065.843
-8509261.743
-10323330.44
-11683225.55
-12710488.38
-13490948.27
-14086133.7

0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1

- 13,490,948.27
8310438.787
-2737369.382
-8509261.743
-11683225.55
-13490948.27
-14540766.05
-15151651.58
-15499485.13
-15685447.7
-15769863.91

20000000
10000000
0
0.05 0.1 0.15 0.2 0.25
-10000000
-20000000

10000000
5000000
0
-5000000
-10000000
-15000000
-20000000

0.1

0.2

0.3

0.4

ANTERIOR
ACTUAL

10.4
10.6

0.019230769
0.019048195

CAPITALIZACIONES MONTO
VALOR ACTUAL
2
110.25
100
110.52
100

INTRINSECO

HOMEX
0.020225294
-0.006524467
0.020712301
0.015837664
-0.007795371
-0.00687454
0
-0.017552534
0.03170609
-0.025365854
0.01026026
0.020559822
-0.021359223
0.001984127
-0.016584158
0.005033979
-0.016278487
-0.004582485
-0.025319693
0
0
-0.02492784
-0.044133477

LIVERPOOL
0
0
0
0
0
-0.018867925
0
0
0
0
0
0
0.019230769
0
0
0
0
0
0
0
0
0
0

PALACIO
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-0.002493766
0
0
0
0
0
0
0
0

0.012105856
0.009735744
-0.013774105
-0.010335196
0.040079029
-0.004341927
-0.004360861
0.003832466
0.019361876
-0.014446228
-0.020086862
0.010803324
0.009865717
-0.011940299
0
0.029936831
-0.0016
-0.056089744
-0.005942275
-0.01793339
-0.01826087
-0.002657219
-0.026346951
-0.012161751
-0.023391813
-0.057358966
-0.026078235
-0.020597322
0.062039958
0.041584158
-0.025348542
-0.023081925
0.054575707
0.001893342
0.013858268
-0.038210624
0.013565891
-0.028680688
-0.037401575
-0.003067485
0.023589744
0.02004008
0.012442698
-0.035575679
-0.001006036
-0.046659953
-0.001408451

0
0
0
0
0.001415094
0
-0.010833726
0
0
0
0
-0.00952381
0
0
0
0
0
0
0
0
0
0
0
0.019230769
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.014104372
0.029902643
0.049966239
-0.001607717
0.019323671
0.075513428
-0.025558167
0.011456135
-0.005067064
0.002097064
0.022122571
0.002632349
0.029463244
0.009067725
-0.01347936
-0.043552519
-0.03422619
0.030200308
-0.008973975
-0.009658919
0.003047851
0.001215436
0.001517451
-0.014242424
-0.020903781
-0.005023548
-0.019248974
-0.012226512
-0.09771987
-0.017689531
0.027930908
-0.059706829
-0.005703422
0.02332696
-0.005979073
-0.002631579
0.027892951
0.006233957
0.012755102
0.00647715
-0.018591348
-0.012021858
-0.005530973
-0.004449388
0.001862197
-0.005204461
0.041853513

0
0
0
0
0
0
0
0
0
0
0.047169811
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0.0125
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

-0.003228121
0.002878733
0
-0.022246143
-0.013944954
-0.000372162
-0.013030529
-0.024519049
-0.045243619
0.01417578
-0.013578275
0.009311741
0.008824709
0.031013917
0.030466641
0.022080838
0.059318931
-0.00172831
0.005193906
0.017912504
0.005414552
0.036351397
0.007794739
0.024170158
-0.007551919
-0.059923906
-0.02698145
0.03882149
-0.015682349
0.031186441
-0.024983563
0.016857721
0.015251989
-0.019595036
-0.019986676
0.003059143
-0.013893595
0.016838488
-0.018925313
0.001722356
0.019944979
0.038435604
0.01461039
-0.01728
-0.031260176
-0.026890756
0.057685665

0
0
0
0
0
0
-0.027027027
-0.032407407
0.033492823
0
0
0
0
0
-0.009259259
0
0
0
0
0
0
0
0
0
0
0
0.009345794
0.00462963
0.032258065
0
0
0
0
0
0
0
0
0
0
0.039285714
0.0395189
0
-0.008264463
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.012345679
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.000979752
-0.03817292
-0.015264586
0.003100241
-0.008241758
0.007617729
0
-0.051546392
0.023913043
-0.01910828
0.004329004
-0.011494253
-0.022165698
0.011519881
-0.051800147
-0.006586594
0.00351014
0
0.03653323
0.011623547
0.012231282
-0.012083486
0.010748703
-0.00440044
0.001473297
0.025376977
0.017216643
0.050423131
-0.006713662
-0.098681987
-0.048368954
0.033096927
-0.009534706
-0.014247208
0
0.00234375
0.01208106
0.001155179
-0.001923077
0.027360308
-0.005251313
-0.010180995
-0.000380952
0
0.005716463
0.00530504
0.000753864

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.041666667
0
0
0
0.04
0
0
0
0
0
0
0
0
0
0
0
0
0
0.038461538
0
0
0
0
0
0
0

0
0.073170732
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.022727273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.006403013
0
0.016467066
0.014727541
0.041727141
0.002786486
0.003473428
0.019037729
-0.0078125
-0.000684697
-0.040767386
0.03
0.024271845
-0.019972918
-0.001381693
0.006918021
0.003091721
0.004452055
0.054210706
-0.021021992
0.003633961
0.018762344
-0.007431341
0.003255208
0.000324465
0
-0.03730133
-0.019878706
-0.012719147
-0.017061281
-0.032943677
-0.024542125
0.000375516
-0.001126126
-0.009019166
-0.00644672
0.038931298
-0.026818516
-0.026047565
-0.039922481
0.091643117
0.00443787
-0.076951399
0.01276426
-0.005513982
-0.008712871
0.015581302

0
0
0
0
0
0
-0.037037037
0
0
0
0
0
0
0
0
0.015384615
0
0
0
0
0
0.060606061
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.035714286
0.006896552
0

0
0
0
0
0.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.136506688
-0.016614746
-0.053854277

0
0
0

0
0
0

-0.001068476
0.00009691
0.00117
0.31

0.00126853
0.00009691
0.00117
0.31

0.000836207
0.00009691
0.00074
0.19

Series1
0.2 0.25 0.3 0.35 0.4 0.45 0.5 0.55

0.4

0.5

0.6

0.7

0.8

0.9

Series1

NOTA: PROYECTOS CON VIDAS DIFERENTES NO SON DIRECTAMENTE COMPARABLES (POR EL VALOR DEL DINER

PROYECTO A
USD

WACC
USD

0
1
2
3
4
5
6
7
8
9
10
11
12

0.0625
USD
-1200
800
600
500
800
600
500
800
600
500
800
600
500

VPB
VPN

752.941176
531.487889
416.853246
627.731948
443.104904
347.533258
523.344201
369.419436
289.740734
436.315458
307.987382
241.558731
5288.01836
1558.11299

-1200
-1200
0
0
-1200 -1000.44779
0
0
-1200 -834.07982
0
0
-1200 -695.377761
0
0
0
$5,288.02 -3729.90537
-$3,729.91

0.63
0.76476

SUPUESTOS:
EL PROYECTO B LO PASARAS DE DLARES A EUROS CON EL TIPO DE CAMBIO DE HACE 5 AOS (CALCULO DEL VPB Y DE LA INV
EL VPN DEL PROYECTO B LO CONVERTIRAS NUEVAMENTE A DLARES CON EL TIPO DE CAMBIO AL DIA DE HOY

ARABLES (POR EL VALOR DEL DINERO EN EL TIEMPO) PARA PODER DECIDIR CUAL DE LOS DOS USAREMOS EL MTODO DE MLTIPLOS

PROYECTO B
EURO
0
1
2
3
4
5
6
7
8
9
10
11
12
VPB
VPN
VPN USD

WACC
DLARES
-1200
700
600
500
400
700
600
500
400
700
600
500
400
$4,332.79
$4,332.79

EURO
-756
441
378
315
252
441
378
315
252
441
378
315
252
$2,729.66
981.61
$ 1,283.55

OS (CALCULO DEL VPB Y DE LA INVERSIN REPLICADA)

MBIO AL DIA DE HOY

0.07460818
DLARES EURO
-1200
-756
0
0
0
0
0
0
-1200
-756
0
0
0
0
0
0
-1200
-756
0
0
0
0
0
0
0
0
- 1,748.05

PROYECTO C
0.5
LIBRAS
0.661682
0
1
2
3
4
5
6
7
8
9
10
11
12
VPB
VPN
VPN USD

MOS EL MTODO DE MLTIPLOS

WACC
0.21839691
USD
LIBRAS
USD
-1350
-675
-1350
800
400
0
800
400
0
800
400
0
800
400
0
800
400
0
800
400
-1350
800
400
0
800
400
0
800
400
0
800
400
0
800
400
0
800
400
0
$3,320.78 1,660.39
-$1,762.67
$1,558.11
779.06
$ 1,177.39

LIBRAS
-675
0
0
0
0
0
-675
0
0
0
0
0
0
-$881.33

PROYECTO D
7.01
YUAN
6.2133
0
1
2
3
4
5
6
7
8
9
10
11
12
VPB
VPN
VPN USD

WACC
USD
-1200
700
600
500
400
700
600
500
400
700
600
500
400
$4,332.79
$1,558.11

YUAN
-8412
4907
4206
3505
2804
4907
4206
3505
2804
4907
4206
3505
2804
30,372.84
10,922.35
$ 1,757.90

0.0746084
USD
YUAN
-1200
-8412
0
0
0
0
0
0
-1200
-8412
0
0
0
0
0
0
-1200
-8412
0
0
0
0
0
0
0
0
-$2,774.68 -19,450.49

292
291
290
289
288
287
286
285
284
283
282
281
280
279
278
277
276
275
274
273
272
271
270
269
268
267
266
265
264
263
262
261
260
259
258
257
256
255
254
253
252
251
250
249
248
247

Fecha
12/30/2011
2/1/2012
3/1/2012
4/1/2012
5/1/2012
6/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/13/2012
1/16/2012
1/17/2012
1/18/2012
1/19/2012
1/20/2012
1/23/2012
1/24/2012
1/25/2012
1/26/2012
1/27/2012
1/30/2012
1/31/2012
1/2/2012
2/2/2012
3/2/2012
7/2/2012
8/2/2012
9/2/2012
10/2/2012
2/13/2012
2/14/2012
2/15/2012
2/16/2012
2/17/2012
2/20/2012
2/21/2012
2/22/2012
2/23/2012
2/24/2012
2/27/2012
2/28/2012
2/29/2012
1/3/2012
2/3/2012
5/3/2012

alfa
14.9763634
15.2108617
15.6769025
15.949827
15.829622
15.8158279
15.6670496
15.8040045
15.6847848
15.6611379
15.5123595
16.8474235
16.4148825
16.9705844
16.6129252
16.5547932
16.8395412
16.8434824
16.7311596
16.667116
16.8819085
16.8897908
16.8631881
16.6513514
16.6474102
16.6385426
16.8671292
17.2001563
17.219862
17.1538478
17.212965
16.8375706
16.9587609
16.986349
16.8858497
16.9449669
17.0907894
16.9686138
16.8720557
17.0247752
17.0257605
16.9410258
16.9016143
17.0021136
17.106554
17.215

alsea
13.7144756
13.6949948
13.6073313
13.6852544
13.4807061
13.5488889
13.3443406
13.5683697
13.6073313
13.4514849
13.2274559
13.2956386
13.2469367
13.7047352
13.8216199
13.7826584
14.0261682
14.0261682
13.996947
14.4839668
14.4352648
14.3573416
14.3183801
14.415784
14.4839668
14.5618899
14.7761786
14.5229283
14.5424091
14.5618899
14.7664382
14.6203323
14.9028037
15.2339772
15.0781308
15.896324
16.1593146
16.2080166
16.4612669
16.3638629
16.3541225
16.315161
16.3054206
16.3249014
16.7437383
16.7339979

AMXL
arca
asureste
15.6309461 58.0308167
78.55
15.8087951 58.1675436
78.42
15.7001096 58.1773099
77.86
15.6111851 58.2652057
80.06
15.2653678
58.089414
79.66
15.3048897 58.1480112
80.44
15.2456068 58.1577774
80.3
15.2554873 58.3628678
80.54
15.3147702 58.4116989
80.2
15.2752482 58.4214651
82.65
14.9491919 57.6889994
81.69
15.1171603 58.0405829
81.25
14.9393114 58.2945044
82.99
15.2258458 58.7828148
83.51
15.5024997 58.8218797
83.95
15.2554873 58.6753865
84.39
15.1270408 58.6753865
84.33
14.9788333 58.4214651
84.47
15.1962043 58.6070231
84.63
15.1665628 58.8609445
85.09
15.0875188 58.5191272
84.67
15.0973993
58.558192
84.7
14.9590723
58.929308
85.54
15.1270408 59.5738778
87.6
15.0776383 59.6422413
85.2
15.4135752 60.0817207
84.96
15.3246507 59.8570979
85.63
15.3542922 59.8082668
86.35
15.3740532
59.95476
85.26
15.1072798 59.6910723
85.76
14.9096699 59.5738778
85.86
14.8306259 59.3199564
85.93
14.8009844
59.114866
86.9
14.8701479 59.5543454
86.7
14.8207454 58.9683728
86.67
15.0578773 59.1734632
87.68
14.8405064 58.7730486
87.33
14.7713429 58.7535162
87.38
15.1270408 58.4507637
87.31
15.0973993 58.5679582
88.21
14.8207454 58.4409975
90.11
15.1962043 58.2945044
89.3
15.2653678 58.1284788
88.54
15.2554873 58.4800623
88.24
15.1566823
58.558192
89.42
15.1072798 59.0660349
91.02

246
245
244
243
242
241
240
239
238
237
236
235
234
233
232
231
230
229
228
227
226
225
224
223
222
221
220
219
218
217
216
215
214
213
212
211
210
209
208
207
206
205
204
203
202
201
200

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

16.824
17.201
17.241
17.061
17.182
17.197
17.18
17.21
17.213
17.1
17.132
17.211
17.212
17.557
17.641
17.607
18.154
18.402
18.826
18.796
18.351
18.334
18.068
18.68
18.849
19.106
19.066
19.195
19.037
19
18.806
18.936
18.774
18.797
18.6
18.177
18.595
19.194
19.063
19.24
18.963
19.085
18.919
18.981
19.032
18.212
18.174

16.4710073
16.6950363
16.6463344
16.6560748
16.7437383
16.8508827
16.8508827
17.0262098
17.1041329
17.0456906
17.1723157
17.1430945
17.1723157
17.2112773
17.1528349
17.2112773
17.2697196
17.7275182
17.8249221
18.1755763
18.2047975
18.1366147
18.0002492
18.2729803
18.6431153
18.8476636
19.1885774
18.8671443
18.5554517
17.971028
17.6690758
17.4353063
17.67
17.89
18.03
17.98
17.84
17.86
17.74
17.85
17.75
17.74
17.68
17.6
17.61
17.46
17.12

14.9689528
14.9590723
14.9294309
14.7614624
14.6231355
14.9294309
14.7614624
14.8997894
15.1962043
14.9689528
15.1369213
15.1171603
15.1468018
15.4432167
15.4728582
15.5420217
15.6111851
15.7396316
15.6408266
15.6111851
15.3938142
15.3542922
15.2653678
15.2456068
15.6013046
15.5519022
15.5222607
15.7099901
15.7198706
15.7099901
15.8087951
16.2731784
16.4411469
16.3917444
16.4115054
16.7770838
17.1624232
17.4094356
17.6663285
17.577404
18.4370073
16.9252912
16.9944547
16.9351717
16.9055302
16.7276813
16.7672033

58.0796478
58.3042706
58.4898286
58.0210505
58.5777244
58.4702961
58.74375
58.6265555
58.7828148
59.2027618
59.0855673
58.6656203
58.8023473
59.6227089
59.5641116
59.5250468
59.6617737
59.6227089
59.8473317
59.8082668
58.8707107
58.6558541
58.4214651
58.694919
59.0465025
59.0074377
59.163697
60.0426559
60.423538
61.0583416
61.9861315
62.005664
62.66
63.75
65.96
66
66.34
67.19
67
67.3
68.36
68.18
68.05
68.72
68.44
66.07
65.19

90.71
89.92
90.17
88.49
87.77
87.64
88.14
88.3
88.78
89.09
89.01
87.98
90.32
90.69
89.44
88.2
88.58
88.08
90.08
91.67
91.9
93.05
93.38
94.46
96.15
96.16
97.22
97.9
98.99
99.94
99.89
100.06
101.44
101.99
102.88
105.84
106.16
106.53
105.18
104.37
104.73
105.54
105.2
105.75
105
102.66
103.76

199
198
197
196
195
194
193
192
191
190
189
188
187
186
185
184
183
182
181
180
179
178
177
176
175
174
173
172
171
170
169
168
167
166
165
164
163
162
161
160
159
158
157
156
155
154
153

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

17.881
17.883
17.352
17.815
17.861
17.581
17.697
17.583
17.923
18.058
17.947
17.976
17.968
17.799
17.724
17.756
17.969
17.998
17.74
17.751
17.576
17.802
17.96
18.222
18.655
18.824
18.878
18.995
19.947
20.254
21.186
21.733
21.325
20.613
20.662
20.82
20.784
20.908
21.496
21.433
21.69
21.214
21.593
21.651
22.419
22.813
21.973

16.96
16.55
16.69
16.93
16.59
16.11
16.11
16.24
16.15
16.32
16.59
16.77
16.51
16.19
16.07
15.86
15.9
15.53
15.44
15.13
15.31
16.4
16.48
16.87
16.88
16.98
17.05
17.52
17.34
17.4
17.88
18
17.82
17.8
18.25
18.19
18.21
18.24
18.69
18.61
18.04
17.95
18.28
18.38
18.33
18.39
19.09

16.5794738
16.5498324
16.164493
16.2731784
16.4411469
16.4905494
16.6189958
16.5597128
16.5893543
16.7672033
16.7770838
16.6189958
16.0558075
16.2830589
16.2138955
16.3423419
16.2731784
16.2632979
16.3423419
16.7079203
16.7178008
16.6091153
16.5695933
16.9549327
17.2513476
17.3007501
17.2414671
17.2414671
17.1031402
16.9944547
17.0043352
17.0339767
17.1821842
17.2513476
17.3205111
17.3402721
17.1031402
17.0438572
17.3303916
17.1031402
17.3106306
17.3205111
17.4687186
17.616926
18.014375
17.8255867
17.7162883

65.76
65.84
65.69
66.39
66.33
65.99
65.99
66.76
67.59
69.03
69.71
71.07
71.5
72.74
72.86
72.86
72.53
72.61
73.11
73.1
73.14
74.67
73.33
73.83
75.1
75.66
75.49
75.65
74.21
75.54
75.67
76.52
77.54
77.07
78.16
78.66
81.01
80.91
82.21
82.87
79.82
80.86
80.62
82.13
83.35
83.82
84.36

98.9
97.71
96.13
97.79
98.62
99.12
98.99
99.66
98.24
99.27
102.42
103.44
102.86
100.67
101.32
99.64
99.17
97.86
97.19
95.53
96.17
95.78
95.47
94.78
99.01
101.14
101.13
101.94
103.19
104.31
104.42
107.04
104.28
105.26
105.91
106.88
104.41
104.68
104.15
103.87
103.85
104.21
103.82
103.42
104.33
104.68
113.41

152
151
150
149
148
147
146
145
144
143
142
141
140
139
138
137
136
135
134
133
132
131
130
129
128
127
126
125
124
123
122
121
120
119
118
117
116
115
114
113
112
111
110
109
108
107
106

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

21.515
21.219
21.132
21.337
21.564
22.008
22.442
21.383
21.648
21.322
21.542
21.982
22.139
22.039
21.854
21.915
21.733
22.285
23.518
22.99
22.184
21.98
21.537
21.56
21.234
21.915
21.411
21.4
21.353
21.745
20.903
21.304
21.397
21.562
21.939
21.903
22.465
22.336
22.393
22.983
22.884
22.77
22.424
22.735
22.637
22.651
22.769

18.67
18.34
18.12
18.23
18.49
18.48
18.39
18.36
18.51
18.44
19.08
19.18
19.03
18.99
18.97
18.96
18.67
18.93
19
18.87
19.01
18.98
18.78
18.61
18.5
18.51
18.4
18.66
18.84
18.77
18.89
18.43
18.59
18.49
18.49
18.37
18.49
18.46
18.46
18.9
18.75
18.7
18.64
18.71
18.6
18.7
18.75

17.7560332
17.9845663
17.706352
17.5473724
17.9150128
17.8752679
17.7262245
17.6666071
17.5374362
17.4778189
17.348648
17.2592219
17.2393495
17.1598597
16.9810077
17.0306888
16.7127296
16.9710714
17.2691582
17.2492857
17.1101786
17.0604974
16.8120918
16.5140051
16.4245791
16.732602
16.6829209
16.8120918
16.7624107
16.732602
16.8319643
16.9114541
16.7027934
16.6829209
16.7822832
16.7027934
16.3947704
16.374898
16.3848342
16.3550255
16.3252168
16.156301
16.3351531
16.3947704
16.066875
16.2059821
16.3550255

84.24
84.25
83.77
83.69
84.19
84.49
84.06
83.7
83.92
83.9
84.33
83.18
83.39
83.57
83.66
83.64
83.21
83.48
83.83
83.34
83.36
83.36
82.48
81.51
80.92
81.23
82
80.98
80.98
82.09
82.84
83.44
83.48
83.78
84.24
83.1
85.32
85.41
88.44
90.42
90.34
90.01
89.99
90.86
91.42
91.21
91.15

113.73
113.02
116.38
118.16
117.09
118.1
120.72
118.58
117.75
116.61
116.65
115.51
115.31
115.87
115.09
114.97
112.95
118.46
117.68
112.62
111.22
112.26
111.82
112.42
112.64
112.64
111.44
111.69
112.35
111.98
110.82
109.79
111.85
112.68
113.08
113.57
113.31
113.25
113.36
112.64
112.35
112.96
112.17
112.56
110.25
109.77
109.23

105
104
103
102
101
100
99
98
97
96
95
94
93
92
91
90
89
88
87
86
85
84
83
82
81
80
79
78
77
76
75
74
73
72
71
70
69
68
67
66
65
64
63
62
61
60
59

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

22.6
22.7
23.21
23.76
23.61
23.56
23.09
23.02
23.36
23.05
23.18
23.09
23.52
23.55
24.17
24.02
24.21
24.71
24.61
24.01
24.01
24.09
24.47
24.85
24.28
24.05
24.15
24.06
24.51
25.07
24.43
24.21
24.81
25.05
25.73
26.04
25.63
26.33
27.52
28.41
27.82
26.9
26.71
27.35
27.8
27.42
26.81

18.77
18.98
19.89
20.04
20.61
20.75
20.68
20.43
20.47
20.41
20.76
20.27
20.4
21.37
22.74
22.54
22.27
22.4
21.92
21.42
21.54
22.08
21.23
20.74
20.23
20.7
21
21.48
21.57
21.78
21.6
21.25
20.69
21.17
21.5
20.78
20.27
20.14
20.43
20.04
20.41
21.23
21.19
21.53
20.91
21.88
22.6

16.1264923
16.3351531
16.4841964
16.3351531
16.374898
16.4444515
16.3053444
16.4245791
16.7822832
16.6531122
16.6233036
16.5736224
16.6034311
16.5239413
16.7027934
16.7723469
16.7027934
16.9015179
16.8419005
16.7425383
16.7524745
16.8319643
16.4941327
16.5934949
16.5438138
16.4841964
16.5239413
16.4543878
16.5040689
16.3649617
15.9476403
15.7389796
15.6296811
15.58
15.59
15.46
15.4
15.38
15.32
15.48
15.75
15.68
15.51
15.39
15.36
15.46
15.28

91.2
91.33
90.4
91.49
92.33
93.09
93.29
94.63
95.39
97.48
98.23
97.45
98.24
98.13
100.18
103.95
105.16
104.43
103.62
102.3
103.74
99.44
97.38
96.09
95.1
94.94
95.01
95.51
95.84
95.8
94.17
94.83
94.66
95.01
94.72
94.95
94.39
94.42
95.86
96.35
96.46
96.4
96.83
95.1
94.96
95.32
94.18

110.9
111.85
112.97
113.73
115.96
115.41
115.43
118.96
119.43
117.2
117.09
117.65
116.88
117.06
119.29
120.45
124.11
129
127.22
126.97
131.29
129.7
131.1
129.43
128.3
130.24
126.91
128.33
128.07
133.61
131.59
133.33
137.23
133.92
133.17
130.64
134.11
132.05
133.76
133.94
136.15
134.96
135.36
137.31
136.38
135.31
132.97

58
57
56
55
54
53
52
51
50
49
48
47
46
45
44
43
42
41
40
39
38
37
36
35
34
33
32
31
30
29
28
27
26
25
24
23
22
21
20
19
18
17
16
15
14
13
12

3/12/2012
4/12/2012
5/12/2012
6/12/2012
7/12/2012
10/12/2012
11/12/2012
12/13/2012
12/14/2012
12/17/2012
12/18/2012
12/19/2012
12/20/2012
12/21/2012
12/24/2012
12/26/2012
12/27/2012
12/28/2012
12/31/2012
2/1/2013
3/1/2013
4/1/2013
7/1/2013
8/1/2013
9/1/2013
10/1/2013
11/1/2013
1/14/2013
1/15/2013
1/16/2013
1/17/2013
1/18/2013
1/21/2013
1/22/2013
1/23/2013
1/24/2013
1/25/2013
1/28/2013
1/29/2013
1/30/2013
1/31/2013
1/2/2013
5/2/2013
6/2/2013
7/2/2013
8/2/2013
11/2/2013

27.71
27.46
27.85
27.83
28.27
28.21
28.46
28.97
28.62
28.4
29.64
28.63
28.95
27.98
27.58
27.3
27.52
27.41
27.38
28.94
28.37
28.93
29.13
29.59
30.63
31.02
32.04
31.71
31.26
30.71
31.26
32.18
31.83
32.01
31.39
31.24
30.94
31.24
31.18
31.31
30.53
30.14
30.3
30.25
29.68
29.49
29.94

22.69
22.88
23
23.01
23.64
24
24.24
23.84
24.79
25.08
26.04
26.02
25.61
25.02
25.22
25.52
25.35
25.59
25.78
27.23
27.03
27.13
26.85
27.05
28.65
28.98
28.42
29.51
29.14
29.21
28.78
28.85
28.82
28.62
28.88
28.41
28.56
28.91
28.73
29.01
29.48
29.43
29.23
28.66
28.29
28.29
28.76

15.24
15.12
14.81
14.84
14.82
15.09
15.23
15.32
15.17
15.06
15.07
14.95
14.83
15.02
14.85
14.9
14.86
15
14.9
14.91
15.06
15.48
15.56
15.58
15.52
15.57
15.54
15.57
15.64
15.64
15.51
15.56
15.57
15.75
15.79
15.82
15.95
15.95
15.97
15.97
15.97
16.19
15.87
15.86
15.85
15.99
15.96

94.88
94.88
94.85
95.69
96.9
96.73
97.54
94.64
95.55
95.51
96.28
97.04
97.01
95.79
94.97
95.03
95.6
96.05
96.09
97.97
96.72
96.96
97.52
97.26
96.46
95.68
95.91
93.61
93.92
94.44
95.55
96
96.13
95.95
96.93
96.31
95.92
96.62
96.98
96.88
96.96
96.59
96.07
95.45
94.72
93.8
94.14

132.37
134.25
135.98
138.95
138.9
139.44
141.44
141.55
145.07
142.9
146.83
147.74
145.92
144.01
145.1
144.92
145.7
145.36
146.4
150.42
153.82
154.03
150.37
150.18
151.52
150.51
151.79
151.59
154.62
154.9
151.53
153.3
152.04
154.36
153.88
152.09
152.56
152.91
152.07
151.08
152.54
152.43
156.02
154.51
153.44
150.6
151.3

11
10
9
8
7
6
5
4
3
2
1

12/2/2013
2/13/2013
2/14/2013
2/15/2013
2/18/2013
2/19/2013
2/20/2013
2/21/2013
2/22/2013
2/25/2013
2/26/2013

28.51
27.23
27.46
27.66
27.86
28.89
28.46
28.34
28.83
29.38
29.94

29.17
29
29.68
29.98
29.75
29.53
29.13
29.59
30.8
30.8
30.86

15.83
14.17
13.99
14.27
14.3
14.46
14.13
14.13
13.95
13.63
13.61

93.97
95.03
93.47
93.99
94.19
93.69
94.05
93.8
93.63
94.91
94.33

152.6
155.68
153.07
153.53
153.53
153.14
154.2
156.68
160.74
161.66
162.31

bimbo
28.3398727
28.3299184
28.8774045
29.2357591
29.1362161
28.6185929
28.6584101
28.9072674
29.0665361
29.0864447
28.3597813
28.3597813
28.3398727
28.9470846
29.6936565
28.8574959
28.6385015
28.3100098
28.5588671
28.8574959
28.6285472
28.4991414
28.8674502
29.2158505
29.7732909
30.3705485
29.7633366
29.2457134
29.2954848
29.3850735
29.7235194
29.2258048
29.8429709
29.8628795
29.7533823
29.8429709
29.0167646
29.1063532
29.2457134
29.4547535
28.9769474
28.927176
28.827633
29.0864447
29.5542964
29.5542964

bmv
21.394801
21.5758706
21.5377507
21.5568107
21.9189498
21.9189498
22.1095494
22.728998
22.9386575
22.9005376
22.300149
22.1571993
22.2429691
22.7575879
22.0809595
22.1476693
22.2143792
22.7575879
22.8147678
23.0720772
23.2531468
23.2054969
23.1959669
23.176907
22.6813481
22.9291275
23.0625472
23.0148973
22.9672474
23.3389166
23.596226
23.3007967
23.5390461
23.7105857
23.596226
23.8249455
23.3198566
23.3770365
23.2436168
23.4628063
23.6724658
23.8440054
23.8344755
24.0727249
23.9488352
24.1013148

cemex
7.16346154
7.21153846
7.35576923
7.45192308
7.31730769
7.13461538
7.01923077
7.08653846
7.29807692
7.43269231
7.33653846
7.39423077
7.35576923
7.875
8.17307692
8.125
8.06730769
8.03846154
8.23076923
8.45192308
8.32692308
8.36538462
8.49038462
8.75
9.59615385
9.97115385
10.0576923
10.3076923
10.3942308
10.3461538
10.4134615
10.1153846
10.1730769
10.3846154
10.3846154
10.4519231
10.1346154
9.91346154
9.74038462
9.08653846
9.57692308
9.39423077
9.44230769
9.50961538
9.86538462
9.81730769

chedraui
34.8426038
34.8426038
34.1473409
33.8593034
33.7897771
33.7798448
33.8195741
33.6904538
33.4421457
33.5216043
32.4588453
32.5283716
32.3495897
32.4489129
31.9721612
32.1708078
31.9920259
32.0516199
32.3197927
32.4290483
32.2304018
32.2105371
31.7337854
31.6940561
31.8827703
32.0218229
32.1410108
31.9522966
31.8827703
31.8331087
31.9622289
31.4755449
31.5848005
31.7238531
32.5085069
33.0945142
32.3793867
32.8064767
32.9951909
32.8958677
32.8660707
32.3396574
32.0019582
32.4588453
32.4389806
32.9554616

coca femsa
130.352137
129.654804
128.535143
129.389621
131.196794
128.957471
129.222654
127.327087
126.580647
127.582449
127.985134
128.142279
129.144082
128.044064
127.169942
123.368987
125.382413
124.783296
125.893135
126.60029
124.920798
124.567221
125.411877
126.669041
127.16012
125.883314
126.384215
126.138675
125.215446
125.068122
124.331503
125.824384
126.924402
126.511896
125.352948
127.494054
126.619933
127.425303
127.091369
128.132458
127.670843
125.136873
124.861868
125.902957
125.559201
127.002975

compartamos elektra
16.7507692 1383.44736
16.9562401
1386.4025
17.2106326 1414.36657
16.8486125 1423.48159
16.3398275 1420.03725
16.1832782 1421.78438
15.8799641 1408.02698
15.7821208 1410.36314
16.1539252 1386.11298
16.2224155 1335.64588
15.8701797 1247.47073
15.7821208 1247.39086
15.6940618 1235.02118
16.0756506 1241.36077
15.93867 1221.81288
15.9191014 1205.02047
15.9191014 1180.90009
15.7136305
1101.9398
15.6842775 1138.65948
15.3907477 1057.66254
15.2537671 1086.58503
14.8819626 1111.72373
14.9406686 1138.97896
14.4905895
1124.4029
14.4808052 1126.35969
14.8526096 1137.78092
14.7645507 1144.95913
14.6667074
1136.2135
15.0385119 1134.42644
15.968023 1139.42822
16.026729 1144.57976
15.5375126 1134.11694
15.6157872
1134.2068
15.8897484 1157.14911
15.5962185 1129.00534
15.6940618 1141.47486
15.6549245 1123.10503
15.7821208 1133.32824
15.5962185 1124.49275
15.2831201 1133.21842
14.9895902 1118.36282
14.6275701 1119.08164
14.0894321 1118.26299
13.8643925 1122.13662
13.4925881 1122.84546
13.551294 1118.32289

29.0466275
29.1760333
29.166079
29.0764904
29.5542964
29.4846164
29.6339308
29.4447992
29.3452563
29.2058962
29.2656219
29.4447992
29.3850735
29.8031538
29.2058962
29.4547535
29.6438851
29.7036108
30.3307313
30.4700914
30.0520111
30.1913712
29.8827881
30.3406856
30.1913712
30.2212341
30.49
30.49
31.04
31.51
31.57
32.33
32.27
32.07
31.77
30.73
31.04
30.92
30.56
30.69
31.28
32.2
31.68
31.19
30.71
30.42
30.03

23.2150269
23.5104562
24.7493534
24.1394348
24.2442645
24.2537945
24.2537945
23.8535354
23.8058855
24.0822549
24.2252046
24.2633245
24.1870847
24.4253341
24.3205043
24.453924
24.492044
24.6159337
24.9971328
26.0930803
25.6165814
25.4355118
24.7207634
25.0733726
25.6070514
25.349742
25.6928212
25.1591424
25.0733726
24.901833
24.5301639
24.6159337
24.7684133
24.8160632
25.2449122
25.1496125
24.8160632
25.797651
25.4736317
25.7595311
25.7118812
26.1407302
25.8929507
26.3885096
26.3599197
26.0116384
24.7876783

9.39423077
9.43269231
9.75
9.73076923
9.5
9.69230769
9.66346154
9.54807692
9.19230769
9.54807692
9.93269231
9.72115385
9.75
9.80769231
9.94
9.82
9.88
9.86
9.91
9.7
9.51
9.35
9
9.1
9.26
8.96
8.84
9.12
9.01
8.87
8.91
8.83
8.92
9.46
9.44
9.39
9.4
9.18
8.91
8.83
9.09
9.08
9.05
9.08
8.87
8.33
7.9

32.4787099
32.5681009
32.6475595
32.6872888
32.7270181
32.846206
32.6872888
32.876003
32.9058
32.7866121
32.7270181
32.7369504
32.7270181
33.3825517
32.9157323
32.9753263
32.8958677
33.1441759
33.2931608
33.2633638
33.0448526
32.9058
32.71
32.86
32.75
33.2
33.36
33.46
33.3
33.59
34.14
33.73
33.97
34.23
33.93
33.99
33.77
34.27
34.39
34.87
34.8
34.84
34.76
34.64
34.43
34.17
34.02

124.724366
123.663635
126.089567
125.883314
127.042261
127.111012
127.454768
126.158318
125.431521
124.979728
126.35475
126.266356
128.02442
130.754822
130.224456
129.517302
130.597677
133.495046
134.703101
135.390613
134.712923
135.223646
131.884305
133.21022
132.414671
135.115608
135.262932
134.801317
134.653993
136.019194
137.394217
135.282575
135.567401
138.258517
137.47279
135.773655
135.940622
137.070104
136.078124
136.73617
139.348713
141.725538
143.827358
144.406832
143.807715
142.66841
142.580016

13.0816463
13.071862
13.6882746
13.6197843
13.3849605
13.4436664
13.6002157
13.7078433
13.8937455
13.6882746
13.7763336
13.8154709
13.9035298
13.9230985
14.0209418
14.0307261
13.8056866
14.1579224
14.6862761
14.9210999
14.6764917
14.4710208
14.5492955
14.8819626
15.4690223
15.4788066
15.0482962
15.4690223
15.459238
15.5375126
15.5375126
15.4103163
15.341826
15.0189432
14.8428253
14.8721783
15.5375126
15.2048454
15.1950611
15.2146298
15.2929044
15.2439827
15.1754925
15.4396693
15.1657081
14.5199425
14.0307261

1118.85202
1118.95186
1120.67902
1118.53254
1127.21828
1127.14839
1125.32139
1121.9669
1131.17178
1137.14197
1130.18341
1126.01026
1123.46444
1174.70028
1215.40341
1217.48
1210.24
1205.72
1229.72
1257.55
1248.09
1233.72
1211.34
1258.08
1035.92
885.77
829.03
879.3
919.83
924.65
908.72
901.95
877.78
856.13
814.25
815.45
805.9
791.02
784.64
767.44
743.68
782.96
792.22
780.18
751.91
701.29
645.89

30.21
29.7
29.05
29.11
29.06
29.04
29.49
29.66
29.1
29.94
29.97
31.14
30.78
30.38
29.88
29.59
29.47
30
29.58
29.7
29.99
30.49
30.99
30.79
31.01
30.91
30.76
31.03
30.18
30.85
31.57
32.05
32.75
32.57
33.22
32.83
31.76
32.06
32.19
32.35
32.45
31.96
31.8
32.56
32.4
32
31.45

24.8473837
24.8672855
23.404504
24.160772
24.8573346
25.1857141
25.6534062
25.8723258
25.9817857
25.8822767
25.484241
25.0464016
24.6782185
24.4891515
24.4891515
24.6483658
24.5588078
24.5687587
24.3995935
24.4294461
24.6583167
24.4493479
25.3051249
26.3201161
26.7380537
26.608692
26.2206072
26.8674153
26.2007054
25.6534062
25.8225714
25.8524241
26.1808036
26.2305581
26.4096742
25.7529151
25.8723258
25.9817857
25.951933
26.1310491
25.8822767
26.1111473
26.2504598
26.4594286
25.9618839
24.9966471
24.6682676

7.63
7.61
7.15
7.64
7.68
7.73
7.65
7.68
7.77
8.16
7.79
8.02
7.34
7.29
7.31
7.56
7.51
7.58
7.38
7.42
7.13
7.35
7.63
7.67
7.98
7.97
7.73
7.92
8.53
8.57
8.58
8.77
8.97
8.97
8.95
8.79
8.79
8.78
8.51
8.55
8.72
8.8
9.04
8.95
8.94
8.66
8.94

34.09
33.76
33.8
34.03
33.82
33.59
33.64
33.72
33.67
34.31
34.29
34.49
33.62
33.87
33.71
33.72
33.92
33.79
33.52
33.82
33.56
34.57
34.44
34.42
34.64
34.69
34.81
35.36
34.75
34.96
35.77
36.08
35.85
35.69
35.6
35.29
35.11
34.9
34.82
34.9
34.9
35.05
35.06
35.98
36.12
35.46
35.61

151.360517
147.962247
147.500632
148.325646
149.052444
150.82033
152.49
153.85
160.84
159.12
159.43
166.08
167.19
170.15
167.19
166.15
166.61
166.27
166.12
165.67
167.67
170.26
169.81
171.08
170.79
171.14
171.21
170.38
173.95
172.84
169.74
171.39
174.46
175.65
184.15
184.71
178.11
176.64
176.97
177.93
163.32
167.18
164.86
162.75
162.63
162.6
162.77

13.698059
13.61
13.78
14.29
14.65
14.2
14.64
14.94
14.96
14.81
14.9
14.86
14.71
14.58
14.42
14.66
14.81
14.82
14.61
14.66
14.72
14.73
14.73
14.67
14.7
14.47
14.55
15.05
14.87
15.22
15.56
15.58
15.72
15.76
15.93
15.71
15.91
15.7
15.43
15.29
15.4
15.37
15.65
15.97
15.51
15.25
15.28

578.9
569.75
569.68
575.83
563.37
546.05
523.15
522.75
525.13
522.26
549.85
510.69
478.68
451.73
490.27
504.52
505.91
507.24
507.08
488.09
459.9
450.97
444.27
408.79
476.02
527.41
535.16
546.61
523.08
528.44
536.25
532.78
540.08
530.24
551.73
569.1
556.66
541.39
530.58
538.29
544.9
543.06
556.73
595.9
636.27
620.77
628.07

31.32
31.47
31.17
31.21
31.38
32.22
32.67
33.12
32.97
32.57
32.51
32.5
32.5
32.11
31.77
31.22
30.75
30.79
31.77
31.21
30.81
30.8
30.31
30.78
30.45
30.72
30.42
30.54
30.26
29.99
28.7
29.49
29.31
29.23
30.05
30.43
30.6
30.33
30.62
30.67
30.92
30.69
31
31.16
31.19
31.06
31.03

24.0015577
23.6333746
24.1110175
24.4792006
24.7876783
24.4592988
25.2553704
25.2752722
25.3349775
25.4444374
25.3449284
25.862375
25.3648302
24.9966471
24.817531
25.5339954
24.9667944
25.0762543
25.2354686
25.5538972
26.141
26.330067
26.0812946
25.9718348
25.9817857
25.5837499
25.6832589
25.6534062
25.6235535
25.762866
25.8126205
25.862375
26.0315402
26.5688885
26.9967769
26.7281028
26.8077099
26.2405089
25.8922276
26.3499688
26.5489867
26.1310491
26.3499688
26.5091831
26.3798215
26.419625
26.2604107

9.47
9.22
9.16
9.12
9.52
9.85
9.56
9.28
9.31
9.43
9.5
9.71
9.53
9.53
9.51
9.8
9.71
9.79
9.94
10.17
10.3
10.09
10.26
10.69
10.44
10.64
10.43
10.37
10.27
10.13
9.75
9.91
9.87
10
10.35
10.47
10.33
10.46
10.78
11.02
10.6
10.75
10.72
11
10.96
10.91
10.79

35.78
35.3
35
34.92
35.08
35.71
35.26
34.86
34.41
33.57
33.61
33.64
33.31
33.3
33.36
33.33
33.66
34.05
34.37
33.79
33.8
34
34.12
33.99
33.81
33.89
33.98
34.01
33.83
33.34
32.03
33
32.92
32.56
32.35
32.22
31.92
31.73
31.66
32.19
32.16
32.39
32.82
32.81
32.69
32.89
32.54

164.61
165.53
164.76
152.96
152.48
151.02
151.84
148.17
152.13
153.73
151.52
149.62
149
148.49
153.02
152.42
150.66
151.41
151.97
160.58
160.27
158.81
156.58
154.52
155.4
159.38
159.33
159.61
160.29
159.78
160.91
160.8
160.91
159.6
162.29
162
161.75
162.8
163.54
164.65
165.01
164.97
163.63
165.34
165.76
165.41
165.91

15.05
15.08
15.29
14.62
14.47
14.47
13.69
13.38
13.01
13.03
13.1
13.62
13.96
13.73
13.73
13.82
13.58
13.73
13.92
13.68
13.74
13.83
13.82
13.8
13.71
13.75
13.7
13.61
13.55
13.48
13.24
13.66
13.66
13.7
13.7
13.71
13.79
13.74
13.93
13.92
14.07
14.38
14.38
14.42
14.83
14.76
14.71

621.23
612.17
609.81
596.78
620.74
638.39
631.02
628.91
616.13
608.55
615.17
614.64
617.37
625.5
622.51
627.3
618.72
615.62
617.31
646.31
628.98
625.7
616.84
610.45
602.64
590.12
573.97
556.45
540.81
546.9
532.65
523.35
510.62
506.88
519.6
521.16
520.67
537.05
539.43
546.51
538.36
535.87
537.39
531.92
523
506.8
509.05

31.07
31.33
31.7
32.04
31.89
31.89
31.71
31.44
31.94
31.78
31.89
31.54
31.31
31.43
31.48
32.23
32.97
32.82
32.6
32.46
32.59
32.27
32.58
32.28
32.02
31.24
30.5
31.77
30.87
30.76
30.3
30.7
30.37
30.34
30.49
30.9
30.63
31.2
31.31
31.44
31.48
31.25
30.83
30.43
30.11
30.47
30.5

26.141
26.09
26.59
26.54
26.85
28
27.95
28.99
28.86
28.96
28.44
28.4
28.66
29.11
29.55
29.8
29.68
29.44
28.66
28.24
28.66
28.66
28.8
29.23
28.99
28.27
28.99
29.48
29.44
29.8
29.02
28.11
27.94
28.34
28.02
27.16
27.68
28.04
27.79
28.04
28.66
28.49
28.53
28.3
28.56
28.99
28.53

10.59
10.24
10.61
10.71
10.87
10.98
10.94
11.43
11.64
11.48
11.28
11.17
11.44
11.36
11.32
11.82
11.74
11.82
11.58
11.67
11.73
11.96
11.97
11.79
11.83
11.79
11.87
12.23
11.85
11.8
11.72
11.63
11.45
11.43
11.56
11.28
11.33
11.3
11.79
11.82
11.87
11.81
11.8
11.71
11.8
11.73
11.52

32.38
32.21
32.89
32.74
33.16
33.2
33.68
33.7
34.02
34.17
34.28
34.05
34.33
34.57
34.71
35.11
34.79
34.98
34.79
34.47
34.34
34.79
35
34.85
34.52
34.74
35.27
36.42
36.54
36.89
37.29
36.48
35.63
36.01
36.42
35.72
36.06
35.99
36.65
37.1
37.15
37.3
37.37
37.36
37.31
37.53
37.03

165.85
164.5
165.78
166.53
168.66
169.89
169.12
170.28
172.67
170.05
169.16
167.65
170.19
170.61
171.38
173.05
175.9
174.7
173.59
172.3
171.67
172.17
167.78
166.63
169.53
168.25
167.83
169.48
168.89
166.64
164.08
164.15
163.59
166.46
169.87
169.45
167.7
169.38
172.37
173.66
172.67
173
175.7
175.58
175.07
175.62
186.01

14.38
14.46
15.07
15.09
15.69
15.69
16.38
16.09
16.11
15.68
15.64
15.6
15.26
15.42
16
16.34
16.4
16.3
15.99
16.38
16.32
16.88
16.88
16.78
17.58
17.73
17.57
17.5
17.54
17.48
17.44
18.09
18.44
18.29
18.32
18.28
17.87
17.74
18.28
18.23
18.22
18.25
18.15
18.25
18.19
18.91
19.62

507.48
517
529.59
528.06
535.03
543.9
552.52
559.49
559.3
548.12
548.54
543.84
544.4
544.33
544.99
556.88
552.43
538.52
537.72
534.27
538.55
542.62
541.05
548.47
544.42
539.89
539.57
544.73
534.98
535.81
530.69
522.64
523.66
518.16
518.52
518.79
511.58
512.92
514.45
515.86
524.8
527.45
528.34
528.79
531.65
533.13
545.26

30.99
30.9
30.67
31.36
31.24
31.47
31.92
31.96
31.9
32.41
32.99
32.93
33.08
32.59
32.97
33.23
32.97
32.77
33.47
33.81
33.77
34.11
33.83
33.68
33.32
32.37
32.58
32.41
32.91
32.89
32.85
32.91
32.81
33.14
33.3
33.35
33.36
33.41
33.48
33.29
32.88
32.98
32.96
32.86
32.38
31.72
32.57

29.91
29.98
30.84
31.33
31.79
31.15
31.85
32.63
32.12
32.42
32.45
32.39
32.5
32.1
31.94
31.95
31.83
31.53
32.59
34.04
33.33
32.98
33.19
33.37
33.56
33.57
34.54
33.87
33.36
33.23
33.59
33.57
33.9
33.49
32.99
32.02
32.24
32.16
32.47
32.43
32.29
32.28
32.8
31.59
30.62
30.41
30.32

11.67
11.61
11.59
11.66
11.65
11.58
11.58
11.63
11.73
12.28
12.42
12.78
12.74
12.69
12.67
12.64
12.65
12.66
12.7
13.27
13.16
13.22
13.32
13.31
13.44
13.36
13.31
13.12
12.99
13.13
13
13.15
13.27
13.16
13.43
13.66
13.62
13.72
14.2
13.89
13.87
13.86
13.64
13.81
13.24
13.28
13.12

37.47
37.88
38.34
38.66
39.19
39.9
41.04
42.23
41.43
41
42.44
42.36
41.48
41.59
41.1
41.46
40.7
41.44
41.99
42.86
42.6
42.5
42.18
42.4
42.61
42.23
42.06
42.24
42.4
42.65
42.94
43.42
43.44
42.85
42.56
42.97
43.09
43.47
43.31
43.21
44.11
43.42
43.73
43.74
43.06
42.7
40.64

184.45
183.58
184.36
184.12
187.8
189.4
188.54
185.64
187.93
185.83
189.16
190.15
190.68
189.15
190.95
189.6
190.22
190.6
191.34
194.53
194.02
194.32
192.33
191.81
194.41
193.49
196.65
197.08
197.23
198.42
197.48
199.94
199.96
199.82
199.98
198.71
199.68
203.01
205.18
202.64
201.2
201.32
201.87
201.07
199.33
200.12
197.81

19.87
19.25
19.43
19.97
19.53
19.74
19.86
19.38
19.33
19.82
19.43
18.7
18.93
18.46
18.6
18.81
18.53
18.31
18.37
19.06
18.71
18.58
19.02
19.19
18.89
19.19
19.12
19.72
19.54
19.7
19.06
19.68
19.44
19.21
19.51
19.68
19.4
19.24
19.22
19.31
19.76
19.72
19.5
19.58
19.2
19.02
18.99

545.34
545.09
540.54
552.18
556.36
553.38
548.95
554.28
555.69
558.25
557.97
556.8
556.86
559.58
557.47
557.32
553
548.77
550.3
553.95
552.33
554.59
559.73
600.18
603.71
596.07
596.02
580.47
574.38
592.62
590.94
588.38
587.6
595.17
591.6
591.15
591.09
603.53
605.9
601.04
593
604.25
603.17
597.33
585.91
582.05
572.37

32.38
32.72
32.89
32.96
32.91
32.7
32.92
32.98
33.4
33.3
32.99

30.18
30.03
30.36
30.19
30.13
30.19
30.05
30
30.15
30.12
30.12

13.37
13.62
13.97
13.9
13.8
13.86
13.41
13.14
13.2
13.01
13.14

39.99
38.51
39
40.44
39.76
40.63
40.97
40.84
41.2
40.71
40.48

197.81
199.69
201.67
202.43
201.99
202.98
206.51
207.67
207.22
207.4
208.72

18.7
18.66
18.76
18.97
18.75
18.93
19.15
19.41
19.38
19.23
19.59

575.85
578.54
584.62
590.82
594.39
598.39
594.38
584.84
520.91
512.38
505.98

fomento eco Genoma Lab Geo

89.3119635
26.97
90.2509266
27.38
88.2533286
27.46
88.3361782
27.16
87.9587519
26.81
86.6239514
26.92
87.0013777
26.77
87.5076814
27.65
87.4248317
27.97
87.0197888
28
84.6999975
27.51
85.592933
27.46
84.3870098
28.02
86.3017581
28.09
84.8288748
27.45
82.9049209
27.2
81.597737
27.01
82.7208105
26.91
83.6781847
27.11
84.1200497
27.56
82.9325375
28.02
83.1626755
27.71
84.0740221
28.59
85.9795649
28.9
85.6849882
28.57
85.2891508
28.99
85.8690987
28.93
85.9519483
28.76
86.1820864
28.47
85.8875097
28.29
86.0071815
28.92
86.2649361
28.53
87.3327765
28.44
88.1888899
28.69
87.0289943
28.81
87.9403409
28.81
86.7528287
26.1
87.1394605
25.37
87.1854881
25.24
87.783847
23.41
88.1244513
23.18
88.9161261
24.29
86.9645556
24.45
89.0357978
24.46
88.7412212
24.03
88.3085617
24

17.36
17.58
18.26
19.36
19.09
18.6
19.05
19.16
19.1
19.31
18.79
18.85
19.08
20.05
20.2
19.93
20.29
20.76
21.32
21.04
21.2
20.95
20.69
20.61
20.71
21.57
21.91
21.86
22.42
22.12
22.19
18.99
19.22
18.77
18.94
19.71
19.25
19.45
19.44
19.16
18.77
18.14
18.39
18.67
19.13
19.13

Gfnorte
41.8795459
42.502989
42.9878893
43.0373689
43.5420609
44.2545674
45.0264494
46.1743764
47.2233443
47.6884527
47.391575
47.638973
46.9462584
50.083266
50.8452521
50.2712885
51.4192156
51.0530665
51.4390074
52.1218261
52.0426587
51.3499441
51.3994238
50.6572295
50.4098315
50.7166051
50.6077499
50.5681662
51.4291115
52.2405772
52.7551652
52.8640204
52.9629796
52.7254774
52.9233959
53.4379839
54.0416352
53.2796491
53.6952779
53.6754238
52.3749836
52.7919186
52.156589
54.1022859
55.9387855
56.5046259

Ginbursa
25.3690195
25.1811741
25.2207205
25.7348238
25.9721022
25.2998133
25.5272052
25.7743702
26.1204013
26.1599477
26.1401745
26.4565457
26.4169993
26.4367725
26.5158653
26.4763189
26.5751849
26.7828036
26.8124634
27.0398552
27.7319173
27.7418039
26.5158653
26.3576797
26.6246179
26.8915562
25.9819888
26.0907415
26.8322366
26.871783
27.0794016
27.1387212
27.0991748
27.118948
27.0497418
26.8618964
26.3477931
27.118948
27.0003088
27.2375872
26.2192673
25.6458444
24.7263904
24.8648029
24.736277
25.1020813

Gmxico
34.9128167
35.2478725
35.831827
35.6307935
35.3818949
35.2191535
35.3723219
36.25304
36.8944326
37.7751508
37.2294884
37.5071061
37.7177126
38.4931275
38.3399591
38.0336224
38.272948
37.870881
39.2493964
39.6131713
39.4217108
39.1632392
39.7376206
39.8812159
40.1492606
40.6374848
40.312002
40.2354178
40.4460243
40.4173052
40.5226085
40.1396876
39.2408215
39.7434133
38.8928733
39.5887696
39.095843
39.2698171
38.5545903
38.6512426
39.134504
39.9367178
39.134504
38.8638776
39.1828301
38.4289424

Gmodelo
81.8467021
81.772708
81.9391947
81.8004558
82.0409365
80.5425564
80.8755298
82.7253818
80.9772716
80.8570313
78.3134847
78.8036955
77.6752858
78.0452562
78.0637547
77.360811
76.1029116
74.0218281
73.5316173
73.910837
73.8923384
74.4565433
74.7247719
74.0773237
75.3722201
75.4832112
74.2438103
73.3188843
73.7443503
75.7699382
77.897268
77.1295795
77.5550454
78.6002118
76.4081372
77.0740839
77.0093391
77.0000898
79.4326452
77.8047754
77.148078
77.6752858
77.7400306
77.6197902
77.3423124
77.6660365

86.6975955
86.5134851
87.3880096
87.3511875
87.553709
88.9161261
88.7504267
87.6733807
87.4524482
86.7896507
89.8090616
90.3429818
90.1588714
92.3681964
92.202497
91.8434817
92.1288528
96.9617513
99.1066377
100.275739
98.5727175
99.6865855
97.8546868
98.1216469
99.4196254
100.165273
99.9995732
98.3978126
97.3299721
98.9409383
99.0882266
98.5911285
98.7752389
100.008779
101.076619
103.265995
101.7666
102.573966
102.756585
103.073765
102.910369
105.101792
106.87992
108.004466
107.523891
106.870309
107.84107

23.5
24.22
24.39
24.52
24.41
23.98
24.67
25.28
24.4
23.87
24.29
24.11
23.86
23.68
23.77
23.52
23.03
23.32
23.51
23.71
23.5
23.5
23.13
23.3
23.65
23.73
23.81
24.44
23.67
23.33
23.17
22.99
22.42
21.88
22.62
22.85
22.98
23.73
25.91
26.21
26.27
25.62
25.46
25.66
26.04
25.03
25.01

18.61
18.68
19.32
20.15
20.34
20.35
20.61
20.94
20.4
19.93
20.32
20.24
20.25
20.06
20.05
19.94
19.72
20.01
20.26
19.95
19.28
18.84
18.66
18.89
18.75
18.19
18.38
18.64
18.49
18.72
18.55
17.58
16.73
17.02
16.77
16.72
17.37
17.79
16.44
15.83
15.07
14.97
15.28
15.12
15
14.53
13.95

54.9957181
55.5218505
55.5218505
56.8619988
57.1697366
57.1995177
56.4748449
56.4649178
55.8792234
56.0579098
56.3259395
55.7998072
56.0182017
56.4946989
56.3656476
56.4053557
56.544334
56.5641881
56.6038962
57.1498826
56.4252097
56.5741151
56.9612691
57.5171825
58.4205417
61.5574816
64.0392379
62.7983597
60.2868224
60.2868224
60.0187928
59.9493036
60.5945602
61.4383573
63.9995298
63.5925217
62.6494544
61.5078465
61.4482844
61.2398168
62.4608409
61.694267
62.739595
63.7152346
62.2119533
60.3701848
57.7917089

24.0442149
24.6077512
24.9933287
24.6967306
25.2108339
25.4481124
25.8831228
25.9721022
25.6952774
25.7249372
25.902896
26.0215352
25.705164
25.9622156
26.6542777
26.6641643
26.6147313
26.0709682
27.168381
27.2870202
26.871783
26.5850715
26.6246179
26.5652983
26.7037107
27.4254327
27.6429379
28.038402
27.7615771
27.7714637
27.7418039
27.7220307
27.6528245
27.5737317
27.5539585
28.0087421
28.2657938
28.335
28.52
29.33
29.45
30.15
30.46
30.29
28.65
28.3
26.69

37.4720849
37.6557242
38.6899035
39.1634996
39.008856
39.4921174
39.434126
39.6370958
39.7240828
39.1924953
39.2601519
38.5159294
38.6319122
39.3664694
39.4921174
38.8832081
38.7672253
39.008856
39.4437912
39.3278085
38.6415774
37.9553463
37.3271065
37.8103679
38.6802383
38.6705731
38.4869337
39.3664694
39.8014046
39.4631217
39.434126
38.9508646
39.1151735
39.1055083
38.8348819
38.5159294
38.8445471
39.4534564
39.4534564
39.3471389
39.9657135
39.6081001
39.0210235
39.1286542
38.9231774
38.306747
36.7216402

77.7030336
77.3145647
78.0452562
80.1540875
82.1241799
82.1704262
81.6709661
83.1508477
81.809705
81.809705
82.0409365
81.9391947
82.2999158
83.2988359
82.7623788
82.8363729
82.3461621
82.5126488
86.0273676
88.1916945
86.7118129
85.7498898
83.7520497
83.7612989
84.0942723
83.9925304
83.7890467
85.0839431
84.3532516
84.5659845
86.4158365
88.0252078
90.4115169
90.6605648
89.6053591
89.5956783
89.0535542
89.24717
88.9954695
92.5967221
93.8165012
94.4941562
92.5386374
91.9481094
89.6053591
89.6440822
88.1435603

106.30323
105.207518
104.332872
104.775001
105.620813
106.005273
106.322453
106.649244
107.917962
108.619602
108.052523
108.427372
105.98605
105.716928
106.678078
107.110596
106.139834
105.659259
106.447402
106.678078
108.533099
109.503861
111.060924
109.917155
108.850278
109.407746
110.897529
111.733729
113.992433
116.539481
112.348866
112.281585
114.405727
116.135798
116.558704
116.539481
116.126187
115.876287
115.857064
115.530273
111.647226
113.329239
111.839456
110.657241
110.993644
110.080551
110.657241

23.85
24.25
23.94
24.82
24.6
24.86
24.7
24.72
24.98
24.98
24.96
25.15
24.99
25.14
25.25
25.31
24.9
24.73
24.6
24.22
24.09
24.53
25.04
24.79
25.48
25.13
24.96
25.45
25.11
25.19
25.69
25.6
26.38
26.99
26.95
26.69
26.88
26.22
26.77
26.71
27.35
27.25
27.41
27.45
27.19
26.72
27.09

13.7
13.93
13.92
14.02
14.17
13.88
13.67
13.69
14.03
14.05
13.81
13.72
13.59
13.52
13.42
13.5
13.41
13.36
12.58
12.7
12.15
12.27
12.37
12.72
13.43
13.89
13.9
14.71
14.74
15.19
14.76
14.46
15.08
15.09
15.43
15.96
15.63
15.06
14.89
15.29
15.73
15.7
15.83
15.84
15.43
15
14.91

59.2651237
61.0471591
59.6732994
60.1212971
59.6732994
59.6036108
59.1854796
59.2253016
59.6533884
61.8535551
63.0681267
63.8446561
62.3811969
58.8370369
59.9520535
60.5095618
61.8336441
61.8535551
61.1765807
62.3115083
60.6389834
60.808227
61.754
62.1024427
64.5614525
66.7417082
64.531586
66.5326426
67.7372588
68.1852565
68.1056125
66.0846449
68.8423199
69.7283598
68.6133432
67.7671253
66.6421532
65.8556682
65.3180709
67.6277482
67.5680152
67.7273033
69.7681819
71.9982151
74.3974919
72.5855899
70.853332

27.02
28.15
28.55
28.28
28.12
28.69
29.24
29.12
29.35
29.49
28.74
29.71
28.83
28.55
28.34
28.14
28.95
29.22
27.98
27.16
27.8
29.2
28.73
28.78
28.67
28.59
28.48
29.35
28.57
29.1
29.78
29.39
30.33
31.22
31.88
31.79
31.61
31.64
32.22
31.84
33.2
33.19
32.89
33.56
34
34.2
33.69

36.6335787
36.2226251
35.8703792
36.3693943
35.7333946
36.1345636
36.4868096
36.1443482
36.5063788
36.7314248
36.5944403
36.927117
36.0367175
36.3106866
35.8801638
35.5083486
35.6257639
35.8899484
34.9995489
34.3831185
34.1874263
34.8136413
35.8899484
37.1130246
37.9251472
38.081701
37.3772091
38.1599778
37.3967783
37.4848398
37.4163475
37.7392396
38.7372698
38.9818851
39.5396078
39.2754233
38.6687775
37.8468703
38.4143777
38.3165316
38.2676085
37.5729013
37.7196704
37.7588088
37.2402245
36.477025
36.8292709

87.6207979
84.6003925
85.3361323
85.9072987
85.9653834
85.8588947
91.2704543
90.4282259
89.7505709
93.0420382
96.8853105
96.3431864
96.7885026
95.2492576
93.0033151
95.4719156
96.1302091
98.4051939
98.1147703
96.7497794
96.5561637
99.0247643
94.5909641
92.9258688
95.0653226
94.1940518
92.1320443
94.8233029
113.139351
109.083101
109.780118
113.981579
114.194557
114.339768
115.007743
114.707638
117.302089
117.408578
117.089112
117.040708
116.730923
117.292408
116.150075
115.888694
115.056147
115.075508
116.062948

111.397327
111.906736
111.464607
109.205904
111.012867
113.675253
112.915944
109.378911
111.925959
111.281989
110.195889
109.551918
110.224723
109.955601
110.176666
110.734133
109.1194
109.138623
108.792609
109.138623
108.465818
108.446595
106.120611
104.352095
104.054138
105.640036
105.524698
106.005273
106.995258
107.322049
106.870309
108.840667
108.619602
108.513876
109.263573
107.850682
108.398538
108.600379
109.532695
110.897529
111.733729
113.165843
112.790995
113.569527
114.088548
113.511858
113.713699

26.65
26.98
26.96
26.95
26.49
26.72
26.81
26.81
26.91
26.97
27.78
27.85
27.84
27.55
27.72
27.85
27.75
28.14
28.35
28.15
27.94
28.08
27.92
27.97
27.92
27.77
26.98
27.06
26.89
26.9
26.52
26.51
27.02
26.96
27.2
27.46
27.79
27.92
28.04
27.96
27.97
27.94
27.67
27.7
26.01
25.17
24.42

14.79
14.35
14.26
13.77
13.78
14.11
13.48
13.98
14.05
13.77
14.06
13.9
13.93
13.88
14.24
14.1
14.12
14
14
14.13
14.26
14.32
14.28
14.69
14.45
14.22
14.08
13.98
13.94
13.97
13.36
13.58
13.57
13.39
14.19
14.69
14.95
15.18
15.97
16.14
15.68
15.57
15.9
16.56
16.28
16.16
15.85

72.6552784
73.8300281
73.4019413
73.0734097
72.2072807
71.6199059
73.0435431
70.893154
69.2903176
68.7925423
71.6199059
70.8433764
70.9827535
70.972798
69.8677369
69.121074
67.8666803
69.4993832
69.6586713
68.5635657
68.254945
67.9562799
66.1941554
67.1996615
66.8014413
68.1454345
68.4739662
68.5038327
68.2449895
67.8766358
66.9706848
68.4938772
67.26935
67.8268583
67.6078372
68.6033877
68.8920974
69.8378704
71.1719081
71.5900394
71.5601728
70.3057792
69.3898727
69.9573365
69.6487158
69.0513855
70.4650672

34.04
34.29
33.81
33.41
33.67
34.02
34.3
34.64
33.98
33.76
33.45
33.49
33.19
32.49
31.89
32.29
32.42
32.45
32.34
36.22
36.77
36.31
36.22
35.98
35.95
36.38
37.19
37.44
37.16
36.82
35.76
35.64
34.81
34.61
34.78
34.67
34.91
34.82
34.53
35.53
35.59
36.18
36.11
36.69
36.46
35.42
35.85

36.4476711
36.1052098
35.7431792
35.5964101
36.1345636
37.7979473
37.8664395
36.477025
37.2597937
37.0249631
38.1599778
38.8025681
39.0398323
39.0793763
39.3561844
39.8109406
39.7120806
39.5934485
39.9790027
40.3843289
40.3348989
39.7911686
40.3348989
40.8588571
40.671023
40.651251
39.5143605
39.0398323
39.3067544
39.5341325
38.6740501
39.1189203
38.8025681
38.604848
39.8109406
41.1257792
41.7782555
41.4421314
41.7090535
42.1044937
42.875602
42.5691359
41.7090535
41.4915614
41.1653232
41.0565772
41.5805354

116.517945
118.492826
119.441543
118.599314
117.021346
115.985502
116.053268
116.091991
116.905177
116.953581
115.753163
115.47242
115.453059
115.598271
114.756042
114.862531
115.230401
115.298166
115.443378
115.22072
114.891573
114.891573
115.849971
114.998062
115.443378
115.820929
116.062948
115.917737
116.934219
117.060069
115.569228
115.685398
115.491782
115.317528
114.591469
114.146153
114.678596
113.836367
114.068706
112.326165
111.319363
112.01638
112.229357
112.490738
112.452015
112.413292
112.519781

113.223512
111.99324
113.483023
113.953987
113.377296
113.636807
112.973613
114.915137
117.183452
116.760546
115.857064
115.261151
115.520662
115.232317
114.338447
118.058099
118.990415
118.903911
118.500228
117.241121
117.096948
115.962791
114.665238
114.588346
116.424143
114.74213
117.92
118.18
117.46
116.78
116.41
116.76
116.9
120.61
122.57
121.7
121.45
122.16
122.73
125.04
126.42
126.85
127.71
126.84
126.21
125.99
126.66

24.8
24.84
24.89
24.89
25.52
25.39
25.51
25.56
25.7
25.62
25.61
25.46
25.69
25.59
25.6
25.81
25.58
25.61
25.72
25.31
25
25.95
26.26
25.86
25.31
25.52
26.1
26.48
26.65
26.58
26
25.74
25.3
25.08
25.29
25.13
24.71
24.94
25.44
25.59
25.69
26.12
26.15
25.97
25.86
25.59
25.72

15.74
15.6
15.74
15.79
15.97
15.97
15.78
16.03
16.39
16.69
16.49
16.2
16.73
16.5
16.72
17.48
17.87
17.6
17.39
16.77
16.86
17.21
17.4
16.55
16.14
15.86
15.74
15.62
15.44
15.55
15.37
15.25
15.14
15.39
15.16
14.93
14.7
14.85
15.04
15.01
15.27
15.39
15.53
15.45
15.34
15.47
15.05

71.7095054
70.5944888
71.0026645
72.4362573
75.1740213
75.6319745
75.542375
77.2248554
77.2348109
76.7967687
75.1740213
75.2735764
76.0102837
76.6872581
76.5677921
76.4383705
76.2890379
75.4129534
73.5397798
72.731431
71.7534288
72.8312271
73.040799
72.1825522
71.3941626
71.334285
72.601696
73.300269
71.8133065
72.4021037
71.3941626
71.4041423
70.6756304
70.9750188
71.9829599
71.0249169
70.9849984
71.9131026
72.3122872
72.8412068
73.819209
74.0587197
73.8591274
73.9589236
74.7473131
75.1464977
73.9689032

35.92
35.9
36.5
36.02
36
36.05
36.12
36.67
36.63
36.3
35.07
34.8
34.76
35.23
36.02
36.68
36.72
36.7
36.7
36.55
35.66
35.24
35.78
35.1
35.63
34.96
34.87
35.21
35.34
35.65
35.14
34.98
34.5
34.23
34.18
34.05
33.38
33.98
34.57
34.91
34.75
34.79
35.16
34.92
34.94
35.23
35.85

41.0862352
41.4421314
41.8474576
41.9957476
42.4603899
42.1934677
41.9957476
42.3219858
42.4999339
41.7090535
41.9166596
41.2542973
42.2527838
41.2147533
41.2938413
41.5508774
41.5311054
41.2147533
41.2641833
41.0466912
40.9774892
40.8094271
41.2839553
41.5409914
41.4421314
41.2147533
41.4816754
42.0685864
41.9989529
42.2774869
41.660733
41.1136126
40.5664921
41.0041885
41.1434555
39.9099476
39.4921466
40.1884817
40.5068063
41.1832461
41.6905759
41.7403141
41.9293194
41.6706806
42.0188482
42.1481675
41.8596859

112.161591
112.461696
112.006699
112.326165
112.171272
112.287442
112.045422
111.261278
112.02606
112.490738
111.667871
111.696914
111.696914
111.087024
111.106386
111.067663
110.903089
111.241917
111.667871
111.319363
111.338725
111.319363
111.464575
111.183832
112.587546
112.01638
111.716275
112.180953
111.871168
111.174151
110.409369
111.222555
111.125747
111.880849
111.967976
112.471377
113.352328
113.100628
113.100628
113.25552
113.139351
111.658191
112.490738
112.190634
112.645631
112.519781
112.171272

128.22
128.24
126.36
127.35
128.13
130.46
127.07
124.66
126.01
126.45
128.92
127.89
127.73
128.82
129.25
128.46
128.12
130.64
129.31
129.11
130.33
129.38
129.71
130.25
132
133.31
134.25
134.68
134.7
135.34
134.62
135.11
134.95
137.88
138.36
137.8
138.45
139.31
140.47
141.85
137.29
139.95
139.79
139.62
139.11
139.13
138.95

26.26
26.34
26.51
27.18
27
27.16
26.92
26.64
26.79
26.85
27.3
27.33
27.07
27.2
26.7
26.72
26.97
26.73
26.59
26.91
26.97
26.88
27.47
27.49
28.05
28.55
28.58
28.37
27.3
27.85
27.96
28.44
28.47
28.73
28.73
28.69
29.13
29.04
29.07
29.1
29.03
28.81
29.27
29.57
29.22
28.44
28.1

15.35
15.87
15.21
14.79
14.91
14.2
13.97
14.35
14.25
14.92
14.99
14.99
15.27
15.12
15.05
15.02
15.05
15.08
15.12
15.46
15.91
16.24
16.12
15.61
15.94
15.56
15.68
15.09
15.2
15.23
14.83
14.82
14.74
14.47
14.31
14.37
14.49
14.59
14.66
14.83
14.86
14.8
14.85
14.67
14.38
14.06
13.43

76.4737865
78.6892609
78.7690978
78.1204229
78.868894
81.5633899
82.9006582
81.0644092
81.3338588
81.6532064
83.7189866
84.3277431
81.8128802
81.4037161
82.3617591
81.7530026
82.0823298
83.7489255
83.2798836
86.5631768
85.1660307
83.6391497
84.8367035
85.5153173
86.7727487
86.1839514
84.8766219
86.4334418
87.0022798
88.2597113
89.3474893
89.2177543
90.7845537
90.0859807
89.8165311
88.9283454
89.587
92.59
89.27
87.95
87.67
87.7
87.11
86.44
85.42
87.6
88.05

35.72
35.29
35.88
35.75
36.14
36.01
36.08
36.72
37.98
39.79
41.11
40.17
39.95
39.5
39.65
39.49
39.48
39.37
39.21
40.29
39.07
38.65
38.77
37.93
37.83
37.63
37.24
37.34
37.13
37.12
36.99
36.7
36.49
36.97
37.04
36.94
36.48
36.78
36.66
36.03
35.63
35.15
35.35
35.17
35.62
35
34.63

42.7350785
42.8544503
44.4858639
44.9434555
45.4010471
45.5204188
44.8837696
43.8890052
45.013089
45.0628272
46.1172775
46.2963351
46.5549738
46.604712
46.495288
46.5848168
46.5151832
46.5450262
46.5052356
47.2015707
47.9973822
48.5643979
48.1366492
47.1319372
47.5994764
47.5397906
47.2910995
47.2712042
47.0424084
47.4104712
47.947644
48.673822
48.7235602
48.5743456
49.3005236
49.6387435
49.4696335
48.813089
49.1910995
47.6591623
47.1319372
48.7036649
49.8575916
49.7481675
48.6141361
49.0518325
48.8926702

112.781162
112.287442
111.638829
111.416171
110.815962
110.757877
110.138307
110.041499
108.976613
109.596183
109.886607
110.428731
110.41905
111.658191
112.364888
112.839246
113.023181
113.110308
112.316484
111.551702
111.658191
111.232236
110.757877
110.564262
110.070542
110.254476
110.438411
109.828522
108.966932
109.702672
109.199271
109.828522
109.663949
108.899166
109.780118
109.276717
111.096705
111.861487
111.997018
112.335846
104.736428
104.562174
106.053015
107.21471
107.853641
108.357042
108.328

138.61
141.24
140.4
140.44
140.91
143.32
144.07
143.22
145.06
147.24
145.33

27.9
28.75
28.49
29.18
29.14
31.39
31.41
30.63
31.16
30.68
31.18

12.64
12.5
12.42
12.17
12.3
12.4
12.14
11.53
10.06
10.21
10.78

88.09
87.83
86.14
86.94
88.49
90
89.38
88.6
89.96
89.43
88.73

35.72
36.64
35.55
35.83
35.62
35.96
35.72
36.04
36.6
35.91
35.61

48.8727749
49.678534
48.4848168
49.1910995
49.3801047
49.6586387
49.0319372
48.8727749
49.4
47.58
47.17

108
108.83
113.58
113.79
113.9
113.31
113.53
114.72
114.41
115.06
115.5

Gaer pac
Gruma
Homex
ica
43.936701
26.4
39.03
44.3181122
26.59
39.85
43.7692523
26.98
39.48
43.8994902
27.24
40.67
44.3925338
27.17
39.64
44.4390474
27.72
39.59
44.4762582
27.67
39.1
44.6157989
28
39.79
43.7599495
27.28
40.54
43.9273983
27.45
41.97
43.7320414
27.26
41.84
44.0483336
27.03
42.03
44.1692688
26.95
41.95
44.708826
27.01
43.42
44.7460368
27.02
44.39
45.062329
26.78
44.19
45.0995398
26.45
44.55
44.708826
26.53
44.97
44.6344043
27.31
44.97
45.4344374
27.8
44.57
45.2018696
27.5
44.28
44.8948802
28.2
44.15
45.4437401
28.84
43.86
45.8809675
29.23
43.64
45.639097
29.99
43.23
45.4995564
29.6
43.74
45.1088425
29.41
44.96
44.6623124
29.11
45.44
44.8669721
28.75
46.44
45.5367672
29.02
47.03
44.7181287
28.82
47.34
44.5413772
29.14
42.93
45.2576859
28.8
43.07
45.2297778
29.32
43.18
44.7274314
29.02
44.08
45.0065127
29.35
44.7
44.643707
28.92
44.38
45.3414103
29.21
44.98
45.5739781
30.99
44.96
45.5925835
30.86
43.51
46.0391136
30.79
43.91
45.0344209
30.69
38.67
44.6995233
31.42
38.6
45.0716317
31.95
38.67
45.0251182
31.48
39.28
45.1553561
31.26
38.67

CH
16.94
17.42
17.53
17.27
17.05
16.6
16.85
17.17
17.57
18.05
17.41
17.44
17.49
18.02
18.43
18.76
19.02
19
20.76
20.39
21.3
21.31
21.26
21.58
21.52
21.29
21.58
21.51
21.73
22.4
23.97
23.04
23.71
23.94
23.84
24.28
23.96
24.25
25.44
25.21
24.94
24.58
23.59
24
23.84
23.38

46.93
46.89
47.25
47.74
47.08
46.36
46.75
46.85
47.02
46.86
46.52
46.6
46.26
46.75
47.62
48.27
47.16
46.98
47.74
47.69
47.58
47.52
48.24
48.35
48.73
48.9
48.94
48.57
48.58
48.86
48.6
50.36
49.15
49.77
49.34
49.24
49.34
49.66
49.77
49.91
49.77
51.37
51.52
51.84
52.5
53.72

Kimberly
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938
23.8906909
23.7884437

Liverpool
24.0472568
24.1367231
24.0568425
23.9226431
24.1047709
24.0983804
24.0664282
24.6287876
24.4179028
24.5584927
24.0951852
23.9609858
24.0248903
24.3156557
24.1910419
24.120747
24.1239422
23.778858
23.5967302
23.4050168
23.5488019
23.4050168
23.6254872
23.6957822
23.964181
24.1143565
23.9258383
24.2805082
24.2805082
24.2293846
24.2357751
23.8683243
23.7692723
23.7532962
23.4944831
23.8874956
23.5328257
23.4529451
22.7468006
23.0151994
22.8905857
22.909757
22.7020675
23.2196938
23.8906909
23.7884437

44.6530097
44.643707
44.7274314
44.932091
44.7646423
44.7832477
45.6297943
46.1786542
45.8437567
45.9088756
45.4437401
45.9367838
46.0112054
46.5135518
46.764725
46.699606
45.2483832
43.9832146
44.1971769
45.0344209
44.8297612
45.1739615
45.0716317
45.4530428
45.704216
45.6018862
46.1321407
47.118228
47.0158982
47.2298605
46.6623952
46.9507792
47.4531256
47.8531421
48.0112882
48.5136345
47.0252009
46.4391301
46.2902868
46.280984
46.4856437
47.053109
46.1693515
46.7926331
46.3647084
46.8484494
46.3740112

30.85
31.07
31.38
31.51
32.11
31.99
31.83
32.7
34.24
34.07
33.93
33.24
32.88
33.5
33.53
33.51
33.88
34.39
34.41
34.7
34.08
34.12
34.4
35.88
37.3
37.1
35.67
36.64
36.85
37.4
36.42
36.58
37.2
38.94
35.84
34.66
36.1
35.36
34.37
34.16
33.2
32.78
32.85
33.75
32.89
32.46
31.48

37.76
38.35
39.1
39.87
39.58
40.5
41.19
40.81
40.57
39.74
40.96
40
40.28
41.41
40.56
40.28
39.73
39.89
39.37
39.16
38.15
37.08
35.41
35.75
36.3
35.86
35.43
36.86
36.71
36.57
36.66
37.3
36.83
36.07
36.44
36.79
36.47
37.48
37.49
35.37
35.13
34.52
34.07
33.73
32.93
32.48
31.69

22.37
23.39
23.45
23.11
22.53
23.55
23.76
24.44
24.24
23.84
24.19
23.66
23.98
24.21
23.89
23.69
24.08
24.36
24.37
23.91
23.35
22.9
21.86
22.66
23.63
22.95
22.75
23.27
23.26
23.41
23.18
23.02
22.99
23.2
23.26
23.93
23.57
23.56
24.16
23.87
24.34
24.02
23.98
24.04
23.98
22.14
21.05

52.75
53.44
54.81
55.72
56.45
57.24
58.59
60.78
60.61
61.23
60.96
60.3
60.59
61.86
60.71
59.87
59.76
61.32
62.17
62.16
61.89
62.3
61.98
62.16
64.13
64.29
65.08
67.3
66.31
64.54
60.3
59.11
58.82
58.55
58.65
58.25
59.07
60.04
60.19
60.31
60.84
61.57
63.68
64.77
64.57
63.37
60.79

23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463
23.9960906
24.5487278

23.3986263
23.3347219
23.5424114
23.5711684
23.6766108
23.7245392
23.9897428
23.9705715
24.1590897
24.5297357
24.5808593
24.5521022
24.5552975
24.8876008
25.603331
25.4116175
25.8866917
27.5446034
27.2440463
26.9531846
26.4684151
26.6041505
26.5750644
26.4975012
26.2163349
26.0515133
25.9933409
25.9060824
26.167858
25.9642548
26.1775534
26.7883629
26.0224271
25.8866917
25.8673009
25.7800424
25.7509562
25.7800424
25.5764392
25.5861346
25.6733931
25.9351686
25.1110604
25.149842
24.5099463
23.9960906
24.5487278

44.5971935
44.7460368
44.6902206
44.9786046
45.2762913
45.415832
45.9088756
46.1750677
46.300047
46.7903507
47.1460612
48.8092481
48.530448
48.5208342
48.6073584
48.5689032
48.4246962
48.5496756
47.6171373
47.7421166
47.5690683
46.5115506
45.9635641
47.5402269
48.3189444
48.4054686
48.338172
48.8669309
48.6458135
48.6746549
50.1647935
50.8185317
50.7512351
49.3187793
50.0013589
50.376297
50.4628212
50.376297
50.1167245
49.7706278
49.9436762
49.5495105
49.6937174
49.95329
49.9821314
49.8859934
50.0013589

31.3
30.91
30.8
31.35
31.97
31.53
30.74
30.96
31.23
31.84
31.43
31.38
30.96
31.3
30.86
30.09
30.16
30.87
30.85
31.03
31.61
32.66
33.77
33.71
34.46
35.27
33.51
34.17
34
33.97
34.64
34.06
32.74
33.26
34.59
34.66
34.42
34.3
33.86
34.27
33.99
33.78
34.11
34.23
35.39
34.67
34.28

29.89
29.15
28.53
30.16
31.33
30.68
30.09
31.69
31.6
32.26
30.99
31.35
30.44
29.43
29.28
29.83
30.51
30.97
29.89
29.75
28.36
28.43
28.85
29.6
31.06
31.05
31.68
34.02
33.24
33.55
33.47
33.42
34.22
34.27
35.29
35.62
35.18
33.74
32.44
33.45
33.18
32.84
32.82
33.09
33.04
32.56
31.81

20.53
20.26
19.6
20.66
20.48
20.84
21.4
21.2
21.3
21.8
21.48
21.33
20.49
20.14
20.82
21.14
21.11
20.96
20.58
20.84
20.09
20.59
20.8
20.93
21.37
21.59
21.31
22.47
22.34
22.58
22.98
22.69
23.43
24.34
24.61
24.78
24.48
23.94
23.6
23.88
24.1
24.11
24.4
24.78
24.53
23.92
24.12

59.3
60.23
60.26
60.4
59.8
59.39
60.14
58.83
58.95
58.89
58.99
57.61
55.59
55.26
55.64
55.44
55.39
57.09
56.78
56.94
58.25
60.05
60.58
61.28
61.88
60.2
58.81
59.88
60.05
59.62
60.91
59.95
59.72
60.25
61.11
62.17
60.02
61.08
62.47
63.97
63
64.69
65.05
65.3
64.64
64.82
64.97

25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464
25.539117
26.1079606

25.3049682
25.0431927
24.5390324
24.7038541
24.9462388
24.3839062
24.1899984
24.2093892
24.2093892
24.2384753
24.1899984
24.2287799
24.1027399
23.8700505
23.6470565
23.559798
23.8118782
23.8312689
23.608275
23.4046718
23.4725395
23.4531487
23.5210165
24.0736537
24.9656296
24.9462388
23.9476136
24.752331
24.4808601
24.5487278
25.0528881
24.8977619
25.4116175
25.5881552
25.8039235
25.6077705
25.2841181
25.2645028
25.2154646
25.4018099
25.539117
25.2056569
25.705847
26.039307
25.8333464
25.539117
26.1079606

50.8762145
49.8956072
49.7321726
49.6744898
49.9629038
50.3570694
50.4628212
50.2609315
49.9917451
49.6456485
49.905221
49.8379244
49.7802416
49.6264209
49.5495105
49.761014
48.7611791
49.5495105
49.7994692
48.5400618
49.2034138
49.5975795
50.0013589
50.0205865
50.4820488
50.376297
50.0398141
50.0782693
50.0974969
50.2032487
50.0398141
50.6550972
51.328063
50.9146697
50.568573
51.8279804
51.5876355
50.4820488
50.1359521
50.3474556
50.3090005
50.8089179
50.5781868
52.2606013
50.6743247
49.2803242
50.4339798

34.81
33.93
34
33.61
34.72
35.13
34.78
34.8
36.03
36.7
36.85
36.88
36.8
36.87
35.89
36.23
35.61
36.7
36.67
36.71
36.75
35.92
36.12
36.42
36.4
36.34
35.85
35.5
35.65
35.51
35.89
35.31
34.63
34.14
34.32
33.99
33.8
33.99
34.5
35
35.46
35.2
35.12
35.25
34.65
35.12
35.34

31.67
31.08
30.77
27.73
27.18
27.99
26.3
26.15
26.76
26.6
26.53
27.27
27.44
27.79
27.97
27.45
27.12
26.97
26.85
26.9
26.76
27.88
27.79
27.87
27.87
27.25
26.87
26.86
26.51
25.86
24.69
25.04
24.7
24.93
25.15
25.93
26.72
27.31
28.93
28.88
29.03
29.53
29.71
30.79
31.03
31.78
31.54

23.94
23.78
23.55
23.47
23.6
23.54
23.26
22.13
22.73
22.83
23.61
23.68
23.88
23.33
23.01
23.33
23.12
23.17
22.85
22.92
23.2
23.42
23.44
23.79
23.55
23.65
23.53
23.74
23.6
23.59
23.51
23.57
23.57
23.5
23.76
23.72
24.19
24.22
24.19
24.13
24.27
24.3
24.51
24.79
24.72
24.39
24.74

64.63
65.73
67.82
67.88
68.34
69.36
67.42
67.01
69.83
67.88
66.52
67.85
68.22
67.36
67.46
68.99
68.98
68.9
68.95
72.85
72.96
72.42
72.78
72.94
72.96
72.62
72.92
72.84
72.81
72.2
72.58
71.74
70.99
73
74.75
74.68
73.6
75.54
76.02
76.34
77.48
76.96
76.01
78.04
77.82
76.28
76.58

26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339
28.1969897
28.4716039

26.598343
26.4512283
26.5394971
26.5100742
26.5493048
26.7258425
26.9219954
27.2652631
26.8239189
26.40219
26.794496
26.8827648
26.5689201
26.4904589
26.5002665
26.4904589
26.3335365
26.2452677
27.0985331
26.7062272
26.6081507
26.7356501
26.6081507
26.5689201
26.7062272
26.8043036
27.0004566
27.1377637
26.990649
26.9219954
26.1373835
26.4610359
26.7454577
26.5787277
27.5987232
27.6967997
28.1283362
27.8635297
28.3244892
29.6092911
29.6779447
29.2071775
28.5500651
28.8442946
28.6383339
28.1969897
28.4716039

50.7993041
52.2125323
52.2317599
53.7774585
54.1838872
53.8468488
53.4800716
53.5296361
53.9955422
55.1652639
55.7005602
56.0276858
55.6113442
55.0760478
57.6831393
59.4079832
61.321172
60.091973
60.0324956
59.3584187
60.1217117
59.6657185
60.1911019
60.5777049
60.07
61.05
62.73
62.13
62.36
64.19
63.68
63.75
64.35
63.37
63.66
63.05
62.54
64.31
66.23
67.06
68.3
65.28
64.27
65.5
66.29
65.85
66.29

35.41
35.97
36.09
36.42
36.58
36.34
35.87
37.12
37.75
37.04
36.71
36.73
36.68
36.6
37.39
38.35
38.7
38
37.99
39.36
41.43
41.54
39.85
38.5
38.36
38.6
38.21
38.09
36.5
37.11
36.63
37.09
36.81
36.8
36.38
36.35
36.3
36.44
36.88
38.2
37.88
37.55
37.89
37.79
37.7
37.04
36.52

29.65
28.85
29.97
29.5
30.42
29.66
30.16
30.62
30.02
29.42
29.51
29.1
29.59
29.03
29.08
29.66
30.8
31.24
30.71
29.75
28.95
30.62
30.65
29.48
29.03
29.12
28.88
29.1
27.6
28.26
27.72
27.84
27.52
26.91
27.22
25.81
25.64
25.73
26.67
26.98
27.31
26.98
27.27
27.15
27.19
27.88
28.36

24.27
24.33
24.94
24.9
26.22
26.4
26.85
26.97
27.31
27.18
27.02
26.79
27.38
27.66
28.68
29.29
29.16
28.7
28.02
27.77
27.97
28.26
28.38
28.38
27.65
27.13
28.13
28.62
28.37
28.38
28.28
27.93
28
28.57
29.5
29.31
28.74
29
29.96
29.92
29.95
29.97
29.07
29.27
29.68
29.76
29.29

76.01
75.84
76.16
76.49
78.4
80.09
78.68
79.96
80.54
81.08
79.65
78
77.76
77.94
79.73
81.39
80.69
81.76
81.94
81.34
82.05
82.01
82.95
77.95
74.26
75.51
75.65
76.89
80.7
80.97
80.48
80.35
81.6
80.71
80.84
77.9
81.79
83.03
83.4
86.18
88.34
87.28
86.04
85.9
87.28
85.37
82.13

28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575
32.2087045
31.04

28.579488
29.3150617
29.1875623
30.1585195
30.3764135
29.8811997
29.782157
31.0300957
30.5645948
30.0495724
29.6633057
29.7425399
30.7131589
30.7329675
31.1687556
32.40679
32.4166943
32.981238
32.7435354
32.1492789
31.8719592
31.6045437
31.4757881
31.792725
32.7435354
31.6837779
31.1390428
32.1690874
32.3077473
31.7432036
31.0003829
31.6738736
30.7626803
30.6933504
30.5546905
30.4853606
30.4556477
30.5447862
31.6738736
32.7831525
32.7831525
32.8029611
32.8326739
32.6643012
32.0997575
32.2087045
31.04

67.36
66.88
67.01
67.55
68.17
67.43
67.81
67.56
69.33
71.58
71.35
71.69
71.59
72.62
73.85
72.98
72.92
73.44
73.57
76.8
75.6
74.54
72.98
72.68
73.78
75.29
75.02
75.85
75.25
78.38
76.97
77.87
78.77
78.58
78.01
78.69
78.66
79.29
78.55
78.35
79.22
79.47
79.1
80.44
80.76
78.82
77.16

37.6
37.99
38.11
36.82
37.08
38.6
39.37
38.88
38.88
39.39
38.82
38.77
39.28
38.99
38.72
38.67
38.57
39.32
39.17
39.5
39.85
39.94
40.59
40.55
42.8
42.29
42.84
42.81
42.02
42.82
42.83
43.88
44.06
43.94
43.87
43.8
43.31
43.16
42.88
43.37
42.46
42.29
41.75
41.88
42.2
41.79
40.43

29.79
29.59
26.67
25.38
26.22
25.97
25.6
25.66
25.97
26
25.95
26.66
26.52
26.25
26.24
26.39
26.53
26.55
26.72
27.16
27.56
28.71
28.79
28.89
29.44
29.21
29.19
28
28.84
29.54
28.95
28.91
29.11
29.2
29.33
30.92
30.27
30.38
30.95
30.72
30.82
30.83
29.68
29.09
28.72
28.23
27.3

30.69
30.89
30.56
30.65
31.19
31.72
32.26
32.49
32.1
32.55
32.55
32.37
33.26
33.15
32.56
32.52
31.99
31.72
32.19
33.31
33.28
33.85
33.38
32.85
33.91
34.88
34.45
34.41
34.53
34.34
34.58
35.99
37
37.22
36.87
36.87
36.58
36.89
37.36
37.88
38.09
38.75
39
38.91
37.44
36.82
36.97

83.16
86.01
86.84
87.98
86.7
88.29
93.76
93.96
89.28
86.54
91.05
95.21
94.43
93.39
94.96
94.97
94.77
97.54
97.62
96.59
95.02
100.51
99.23
99.62
99.4
101.99
100.6
101.4
98.16
99.5
101.45
103.08
102.52
102.19
100.29
99.04
101.96
104.03
103.68
103.42
104.75
104.14
105.96
104.49
104.26
105.11
104.37

31.92
32.53
32.38
32.49
32.47
32.37
32.45
31.97
31.47
31.33
31.68
32.08
32.8
32.2
32.45
32.45
32.25
32.31
32.96
33.21
33.21
33.5
33.35
33.35
33
33.16
33.24
34
33.81
33.74
34.38
34.51
34.73
34.75
34.87
34.69
34.55
35.46
35.34
36.19
35.59
35.75
36.96
36.44
36.32
36.24
37.19

31.92
32.53
32.38
32.49
32.47
32.37
32.45
31.97
31.47
31.33
31.68
32.08
32.8
32.2
32.45
32.45
32.25
32.31
32.96
33.21
33.21
33.5
33.35
33.35
33
33.16
33.24
34
33.81
33.74
34.38
34.51
34.73
34.75
34.87
34.69
34.55
35.46
35.34
36.19
35.59
35.75
36.96
36.44
36.32
36.24
37.19

77.76
79.5
79.24
78.44
79.21
79.98
79.97
79.75
79.71
79.57
79.02

41
40.95
41.52
41.42
41.7
41.62
42.07
42.44
43.08
43.92
45.42

26.63
26.64
26.61
26.37
26.2
27.22
26.49
25.8
24.77
27.04
27.16

36.19
36.51
37.02
37.13
36.94
37.49
37.6
36.67
36.92
36.44
36.49

103.54
101.79
99.49
101.4
101.32
104.54
102.76
105.02
105.12
105.68
105.47

37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

37.01
37.71
38.53
38.5
38.31
39.45
39.23
39.07
38.73
39.51
39.51

Mexichem Mfrisco
Ohl Mxico
42.4654542
50.71
21.62
43.1037416
50.97
22
42.9586763
51.78
22.13
42.6201906
52.12
21.81
41.6821015
52.17
21.3
40.3668426
51.4
21.13
40.6666443
52.29
21.05
40.7730255
53.45
21.14
40.9567749
52.96
21.2
41.1888794
53.33
21.13
40.8117096
52.71
20.9
41.1792084
53.71
20.82
41.2952607
53.61
20.28
43.2197939
56.88
20.88
43.5582796
54.95
20.87
42.8813081
54.96
20.83
43.0650576
54.92
20.66
43.4721547
55.1
20.54
43.5981609
56.44
20.73
43.4624619
57.11
20.99
43.31707
57.53
21.11
43.5690825
58.36
20.88
43.685396
58.86
21.07
44.5577469
59.69
21.42
45.5076402
59.2
21.74
45.0230008
60.1
21.75
45.1974709
59.12
21.97
44.2378849
58.03
22.42
43.9471013
58.6
22.47
44.5189758
59.02
22.92
44.8485306
59.89
22.69
44.9842296
58.93
22.66
45.2750132
59.63
22.94
46.476919
59.77
22.77
46.1861353
58.82
22.26
46.4478406
59.16
22.43
46.2055209
58.32
22.06
45.4882546
58.02
22.64
45.149007
57.7
22.75
45.6821103
58.21
22.65
45.5270257
57.73
22.47
44.9842296
56.57
22.41
44.8969945
55.83
22.48
44.8388378
55.53
22.49
45.4591762
55.78
22.51
45.7790382
55.47
22.53

Peoles
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844
629.381393
627.147236

Tlvisa
590.114036
590.509704
592.179228
596.213107
587.064501
585.906449
594.833095
599.059983
598.934527
599.880269
586.456524
588.376959
585.800295
602.273576
597.467662
592.642448
598.616063
598.3169
604.941661
607.710072
606.874692
606.864978
605.738186
610.750468
614.140558
616.840974
617.89977
624.097127
624.563385
630.284769
635.190201
609.089421
620.114499
630.05164
622.814915
624.951934
623.757146
632.266369
631.576695
631.246428
636.977526
638.881416
619.162554
633.946844
629.381393
627.147236

TVAzteca
urbi
8.81499857
8.90423928
8.96373308
9.13229886
8.94390182
8.89432365
8.81499857
8.95381745
8.94390182
8.93398618
8.7356735
9.03314252
8.85466111
8.92407055
8.78525167
8.97364872
9.00339562
8.88440801
8.91415491
8.82491421
8.86457674
8.87449238
8.86457674
8.87449238
8.81499857
8.75550477
8.72575787
8.68609533
8.62660153
8.90423928
8.77533604
8.63651716
8.52744519
8.53736082
8.34896378
8.34896378
8.33904815
8.24980744
8.08124166
8.02174786
7.89284462
7.94242279
7.86309772
8.04157913
8.14073547
8.1209042

15.88
16.13
16.58
17.33
17.64
17.62
17.68
18.25
18.66
18.66
18.16
18.28
18.56
19.11
19.02
19.04
19.26
19.27
19.29
19.32
19.33
19.12
18.57
18.81
19.02
19.49
19.91
19.94
20.33
20.31
20.89
16.88
17.26
16.84
16.82
16.88
16.46
16.47
16.33
16.27
15.86
15.19
14.94
14.67
14.86
14.73

44.7128315
45.0714647
45.33317
44.9842296
45.4882546
45.7208815
45.1586998
45.1586998
45.5464113
45.3719411
45.5464113
45.2943988
45.837195
47.0487935
47.0584863
47.4074266
47.2426492
47.8145237
48.260392
47.9793011
47.3589627
47.1941853
47.0875646
47.3298843
47.5043545
47.2620348
47.4946617
48.0859218
48.2216208
48.1537713
48.1634641
47.3492699
46.3003015
46.8539237
46.6208196
46.7179463
47.0481771
47.3589826
48.0485822
48.5827791
49.2238154
49.3500801
48.7770325
48.7964578
48.6701931
47.7863401
46.7470843

54.62
56.44
56.58
55.62
56.12
55.34
55.29
56.49
55.01
56.31
56.93
56.94
56.92
57.47
57.11
56.79
57.48
58.59
58.54
58.5
56.76
56.51
55.37
55.2
56.25
55.99
56.72
58.41
58.3
58.13
57.05
57.93
58.2
57.33
56.42
55.66
56.34
57.11
56.9
56.28
57.28
58.08
56.97
55.82
55.66
55.05
53.68

21.52
21.95
21.82
21.67
21.65
21.28
20.94
20.97
20.97
21.34
20.86
20.8
20.65
20.87
20.73
20.63
20.38
20.19
20.31
20.24
20
19.79
19.52
19.91
20.06
19.87
19.54
19.79
19.8
19.73
19.62
19.59
19.4
19.91
20.66
20.8
20.6
20.73
20.37
20.09
19.94
20
19.93
20.15
18.65
17.4
17.5

614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812
536.790165
532.904675

614.801092
610.915602
617.151813
611.333292
608.302609
607.535225
596.131312
601.638994
586.844991
582.260112
602.027543
592.420669
591.420155
602.056684
605.145649
597.918637
599.317414
602.649221
619.939652
616.782692
592.313818
591.449296
590.176798
588.331191
590.011665
589.904814
583.046924
592.216681
598.278045
604.553112
612.265809
608.050053
608.7203
611.003025
611.508139
602.416092
591.575575
594.441124
588.214626
587.379246
596.238163
591.332732
575.130238
553.954317
540.432812
536.790165
532.904675

7.96225406
8.01183223
7.99200096
7.96225406
8.00191659
8.00191659
7.94242279
7.93250715
7.96225406
7.94242279
8.02174786
7.96225406
7.98208532
7.95233842
7.96225406
7.97216969
7.99200096
7.96225406
7.93250715
8.0614104
8.05149476
8.00191659
7.97216969
7.93250715
7.95233842
7.96225406
7.99200096
8.19031364
8.11098856
7.99200096
7.95233842
8.01183223
8.05149476
8.2101449
8.31921688
8.29938561
8.38862632
8.45803575
8.57702336
8.6166859
8.66626407
8.86457674
8.90423928
8.78525167
8.6464328
8.53736082
8.32913251

14.1
14.37
14.5
14.72
14.72
14.62
14.65
14.63
14.43
14.26
14.85
15.11
15.32
15.35
15.22
15.32
15.24
15.32
15.17
15.06
14.82
14.47
14.38
14.76
14.96
14.95
15.02
15.23
15.02
14.65
14.66
14.86
14.59
14.41
13.91
13.65
13.72
14.77
14.57
13.88
13.37
13.01
12.71
12.72
13.15
12.75
12.02

46.7373716
47.1453038
46.6693829
47.5046726
47.2521432
47.4172586
47.9611682
48.2614276
48.7280573
48.1820013
47.7153715
49.4925358
49.2641851
50.1378748
50.2867992
50.7732855
52.1433898
52.9277249
52.7887288
52.1363608
52.7036012
53.380309
52.8827297
53.1315194
52.6239885
53.0419551
53.3604059
53.8281304
52.9822456
55.4701422
55.8682056
56.1368985
57.0524444
56.2961238
57.8883777
57.7092491
58.0575546
57.0026865
57.9978451
58.6446982
58.9034395
57.5400721
58.336199
59.65976
59.3413093
58.913391
59.5701957

53.12
53.05
53.2
52.94
52.45
52.21
52.76
53.24
54.61
56.06
55.92
55.96
55.92
55.87
54.74
53.16
53.41
53.56
52.42
51.88
51.62
53.75
54.89
56.02
55.89
55.48
55.33
56.64
54.67
54.62
54.98
55.8
56.16
55.25
55.99
55.33
55.6
55.57
55.83
55.68
55.84
55.43
54.74
55.05
54.9
54.46
53.51

17.3 528.659777 528.659777

15.93 525.036558 525.036558
15.56
535.83822
535.83822
15.68
544.6
544.6
15.84
546.33
546.33
15.14
541.94
541.94
15.12
542.23
542.23
15.32
541.68
541.68
15.35
543.6
543.6
15.84
543.4
543.4
15.58
543.27
543.27
15.67
548.23
548.23
15.29
549.76
549.76
15.23
549.4
549.4
14.88
543.25
543.25
14.55
547.95
547.95
14.49
542.28
542.28
14.82
547.82
547.82
14.77
527.1
527.1
14.54
528.76
528.76
14.25
533
533
14.18
515.54
515.54
14.21
510.07
510.07
14.11
535
535
14.88
540.86
540.86
15.15
562.74
562.74
15.46
552.06
552.06
15.48
561.97
561.97
15.18
544.52
544.52
15.23
564.7
564.7
15.39
565.69
565.69
15.34
570.31
570.31
16.29
574.47
574.47
16.03
566.87
566.87
17.27
593.59
593.59
17.75
592.17
592.17
17.32
588.8
588.8
17.24
576.88
576.88
16.98
584.99
584.99
17.46
580.61
580.61
17.72
573.54
573.54
17.48
567.53
567.53
18.05
568.53
568.53
18.94
580.69
580.69
19.27
578.72
578.72
19.13
562.36
562.36
19.47
551.58
551.58

8.27955434
8.30930124
8.49769829
8.6761797
8.53736082
8.49769829
8.49769829
8.50761392
8.53026408
8.62956867
8.47068133
8.58984684
8.40116812
8.30186353
8.28200261
8.24228078
8.4309595
8.54019454
8.39123766
8.48061179
8.45082041
8.36144628
8.33165491
8.24228078
8.40116812
8.29193307
8.36144628
8.56005546
8.32172445
8.35151583
8.29193307
8.45082041
8.87783014
8.75866463
8.67922096
8.59977729
8.7189428
8.69908188
8.69908188
8.72887326
8.63949913
8.51040317
8.49054225
8.54019454
8.7189428
8.60970775
8.61963821

11.55
12.06
12.26
12.53
12.5
12.13
11.76
11.91
12
12.53
12.49
12.32
11.92
11.26
11.49
11.79
11.85
12.22
11.95
12
11.16
11.05
11.13
11.22
11.78
12.28
12.39
13.06
12.96
13.1
12.9
12.66
12.82
13.02
13.18
13.32
12.8
12.19
11.82
12.08
12.04
12.05
11.93
12.08
12.04
11.76
12.07

59.251745
59.7692275
60.2576685
60.0284002
63.2281871
63.3079326
63.6169462
62.8294598
63.3478053
64.0954191
65.2118556
64.3944646
63.6069781
62.0918142
61.4339141
61.3043277
60.1978594
60.9753777
62.3111142
62.1815278
61.0152504
60.5766503
60.4570321
61.2544868
62.2014642
62.4207642
58.872091
60.556714
60.3872548
60.397223
58.7325364
59.4602138
59.8788775
60.3473821
60.8059185
60.9255367
60.1181139
61.1249004
61.104964
61.6631823
60.5866185
60.2576685
61.0252186
61.5734687
61.104964
60.7560776
60.1679548

52.94
53.89
52.75
52.01
52.17
53.74
54.39
52.87
52.42
52.43
53.22
52.62
52.63
52.3
52.02
52.34
51.61
51.36
53.19
51.24
50.14
50.22
49.32
50.11
49.91
49.47
49.93
49.38
48.96
49.2
50.5
50.26
50.45
50.26
50.35
51.07
51.87
51.58
51.44
52.38
53.01
53.24
53.16
53.49
53.43
53.69
54.34

19.6
19.52
19.61
19.72
20.64
20.68
20.82
20.17
19.59
19
19.18
19.17
19.19
19.41
19.23
19.9
19.61
20.15
20.3
20.31
20.05
20.02
20.26
20.21
20.3
20.24
20.18
20.09
20
19.9
19.34
19.6
19.76
19.91
20.08
20.16
20.12
20.06
19.91
20.11
20.26
20.3
20.27
20.85
20.66
20.9
20.99

545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83
618.32
618.43

545.76
542.83
533
546.74
550.58
571.33
573.75
548.01
552.41
561.51
568.1
568.21
571.2
571.52
561.3
554.59
551.5
549.32
549.24
546.84
546.08
543.56
557.56
555.19
571.94
559.53
563.66
560.83
554.91
546.88
538.67
549.66
540.79
544.75
558.36
582.12
588.8
585.39
584.5
595.38
619.55
623.6
621.14
633.58
626.83
618.32
618.43

8.72887326
8.84803876
8.91755198
8.89769106
8.93741289
8.91755198
8.8381083
8.73880372
8.64942959
8.86789968
8.8381083
8.77852555
8.91755198
8.92748243
8.8381083
8.68915142
8.50047271
8.44088995
8.57991638
8.72887326
8.68915142
8.81824739
8.79838647
8.69908188
8.550125
8.4309595
8.37137674
8.36144628
8.36144628
8.32172445
8.15290665
8.20255894
8.34158537
8.39123766
8.54019454
8.56998592
8.62956867
8.67922096
8.60970775
8.78845601
8.70901234
8.65936005
8.63949913
8.74873418
8.68915142
8.56005546
8.74873418

12.01
11.71
11.74
11.11
11.11
11.4
8.92
7.78
7.89
7.97
7.83
7.62
7.55
7.41
7.06
7.05
6.87
7.24
7.16
7.2
7.34
7.27
7.2
7.32
7.28
7.14
7.03
6.89
6.99
6.82
6.68
6.57
6.27
6.3
6.2
6.32
6.32
6.8
7.08
7.06
6.91
7.05
7.14
7.53
7.43
7.58
7.72

58.8122819
58.9019955
61.5036914
61.154805
59.8091002
60.2377321
59.7692275
59.8589411
60.6464276
60.3374139
61.6233096
61.6432459
63.5770735
64.2449418
65.2616965
64.9526828
64.962651
64.3944646
64.47421
63.766469
63.8363555
65.2640376
65.0943131
65.2640376
64.8946373
64.8646859
64.7848156
64.8746697
64.2057558
64.1558368
62.6183331
61.3304242
61.4901648
61.3304242
61.5500675
61.290489
60.4718182
61.3304242
62.8579441
63.337166
63.1175226
61.9594029
62.3288032
62.6582683
63.5468256
64.1159017
66.5519465

53.47
54.08
54.29
54.37
54.42
54.48
54.05
53.78
54.48
54.54
54.55
54.84
54.97
54.59
54.94
55.06
54.93
54.76
54.86
53.68
53.59
53.13
52.83
53.13
53.46
52.96
52.11
51.79
50.55
51.12
50.22
50.44
50.49
50.95
51.23
49.97
49.26
48.88
49.93
51.16
51.31
51.28
50.57
50.9
50.9
51.82
51.75

20.85
20.58
20.36
20.78
21.33
21.47
21.62
21.47
21.72
21.77
21.82
21.84
21.93
22.06
22.29
23
22.16
21.78
21.41
21.36
21.09
20.99
21.29
21.28
21.32
21.73
21.89
21.9
22.01
22.52
22.18
21.8
21.78
22.2
22.28
22.1
21.92
21.65
22.66
23.58
23.89
23.89
24.08
23.59
23.17
23.42
23.28

612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72
665.52
646.13

612.25
617.24
620.35
634.08
645.55
646.14
640.74
646.96
642.34
634.41
626.23
624.57
645.36
641.52
660.08
685.65
689.16
676.5
669.67
670.03
657.66
659.58
669.39
667.5
658.76
653.54
652.35
625.62
628.59
649.07
627.51
625.67
613.4
636.8
651.93
647.52
627.12
623.76
639.08
637.9
638
643.45
642.85
657.42
657.72
665.52
646.13

8.7189428
8.76859509
8.76859509
8.80831693
8.82817785
8.89769106
8.93741289
8.93741289
8.87783014
8.87783014
8.85796922
8.8877606
8.8381083
8.73880372
8.72887326
8.75866463
8.70901234
8.67922096
8.53026408
8.46075087
8.3813072
8.44088995
8.47068133
8.46075087
8.23235032
8.2124894
8.17276757
8.24228078
8.22241986
8.39123766
8.27207216
8.2124894
8.16283711
8.14297619
8.19262848
8.12311527
8.0933239
8.17276757
8.23235032
8.31179399
8.30186353
8.24228078
8.28200261
8.18269803
8.0933239
8.05360206
8.00394977

7.28
7.28
7.59
7.93
8.26
8.28
8.11
8.68
8.36
8.65
8.79
8.71
9.02
8.92
8.94
8.87
8.87
8.7
8.43
8.23
8.31
8.42
8.51
8.48
8.23
8.2
8.17
8.28
8.03
8.09
8.14
8.11
8.12
8.12
7.81
7.5
7.64
7.93
8
8
7.99
7.87
7.72
7.56
7.6
7.61
7.47

67.9896123
68.3789801
69.1876672
68.2192395
68.7383966
69.1177806
70.0662407
71.0446522
70.575414
72.5222531
74.7885736
74.9183628
73.3608915
71.7235499
71.3940848
71.6536634
71.6536634
71.5538255
71.9931123
74.7386546
75.5074065
75.5972606
74.2194975
72.2027718
72.2626746
71.1045549
72.4523666
72.8217669
72.1428691
72.6919776
74.4491247
74.5190112
73.91
74.78
74.16
73.85
73.25
71.85
71.78
71.56
71.92
71.45
71.99
70.01
65.91
65.9
63.57

51.95
51.72
52.08
52.58
51.96
52.49
53.17
53.76
53.97
53.98
53.97
54.04
53.56
53.27
53.21
53.91
54.3
54.13
54.44
54.5
54.62
54.51
54.31
54.27
54.47
53.98
54.13
54.14
53.84
54.06
54.2
54.39
54.74
54.46
54.46
54.33
54.43
54.65
54.4
54.55
54.56
54.31
54.34
53.85
54.25
54.01
54.2

23.7
23.61
23.61
23.64
24.4
25.01
24.45
24.25
24.02
24.32
24.79
25.87
27.16
28.21
29
28.94
27.72
28.49
28.4
28.68
28.15
29.34
28.98
28.99
28.41
28.4
28.39
29.14
30.21
30.56
29.97
30
30.01
29.9
29.68
29.64
29.49
29.91
29.35
29.3
28.75
29.38
30
29.97
29.96
30.43
30.01

652.03
644.27
649.77
641.38
642.32
646.31
653.45
644.58
637.15
641.76
649.7
649.31
647.03
646.45
642.04
638.09
635.79
638.24
650.93
658.45
656.05
639.59
634.06
631.06
641.98
647.56
651.89
646.04
643.97
636.72
639.84
644.03
641.81
635.18
631.88
642.23
635.01
632.51
632.08
635.45
624.52
637.98
640.8
640.38
643.48
632.37
632.2

652.03
644.27
649.77
641.38
642.32
646.31
653.45
644.58
637.15
641.76
649.7
649.31
647.03
646.45
642.04
638.09
635.79
638.24
650.93
658.45
656.05
639.59
634.06
631.06
641.98
647.56
651.89
646.04
643.97
636.72
639.84
644.03
641.81
635.18
631.88
642.23
635.01
632.51
632.08
635.45
624.52
637.98
640.8
640.38
643.48
632.37
632.2

8.2124894
8.39
8.44
8.65
8.6
8.53
8.46
8.28
8.29
8.41
8.46
8.67
8.67
8.5
8.46
8.49
8.38
8.49
8.48
8.54
8.57
8.57
8.65
8.6
8.7
8.77
8.76
8.52
8.5
8.49
8.63
8.69
8.62
8.8
8.88
8.91
8.91
8.89
8.96
8.93
8.95
8.94
9
8.96
8.96
8.97
8.83

7.57
7.7
7.42
7.41
7.5
7.54
7.52
7.61
7.9
8.12
8.14
7.97
8.02
8.12
8.1
7.98
8.11
7.99
8.09
8.27
8.29
8.41
8.39
8.36
8.32
8.26
8.28
7.95
7.83
7.78
7.84
7.78
7.72
7.5
7.59
7.65
7.58
7.47
7.46
7.52
7.38
7.44
7.52
7.45
7.21
6.94
6.52

63.11
65.68
65.44
65.68
65.57
64.82
64.15
63.65
65.09
64.92
65.01

54.05
54.1
54.2
53.72
53.57
53.55
53.09
53.88
53.93
53.1
53.06

29.12
30.35
31.71
31.93
31.98
31.88
32.1
31.91
32.29
32.41
32.5

625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

625.94
629.83
609.08
587.94
578.49
578.11
593.52
593.28
590.08
586.8
577.94

8.8
8.92
8.89
8.88
8.86
8.9
8.94
8.98
8.96
8.89
8.9

6.01
5.5
5.62
5.47
5.47
5.42
5.22
4.98
4.14
4.46
4.8

chedraui
coca femsa
elektra
fomento eco
Genoma Lab
Geo
Gfnorte
Ginbursa
Gmxico
Gmodelo
Gaer pac
Gruma
Homex
ica
CH
Kimberly
Liverpool
Mexichem
Mfrisco
Ohl Mxico
Peoles
Tlvisa
TVAzteca

urbi

IPyC
37077.52
37335.03
37384.34
37387.63
37017.95
36804.05
36785.34
37190.9
37307.64
37320.97
36548.56
36916.16
36601.2
37506.76
37680.06
37384.21
37195.73
36853.3
37212.86
37240.78
37184.71
37241.61
37422.68
37709.65
37711.16
38092.81
38062.42
38140.55
38242.28
38149.22
38204.33
37831.87
37864.55
38212.24
37914.7
38296.68
37859.48
37912.55
38027.84
37945.22
37785.72
38021.42
37816.69
38033.45
38327.43
38155.27

alfa
0.01553657
0.03017869
0.01725953
-0.00756499
-0.00087179
-0.00945145
0.0087036
-0.00757224
-0.00150877
-0.00954525
0.08256064
-0.02600935
0.03329312
-0.0213005
-0.00350534
0.01705408
0.00023401
-0.00669095
-0.00383515
0.01280487
0.0004668
-0.00157632
-0.01264165
-0.00023671
-0.00053281
0.01364486
0.01955176
0.00114502
-0.00384098
0.00344037
-0.02205014
0.00717183
0.00162545
-0.00593404
0.00349488
0.00856883
-0.0071743
-0.00570665
0.0090109
5.7872E-05
-0.00498928
-0.0023291
0.00592853
0.006124
0.00631943

alsea
-0.00142146
-0.00642171
0.00571022
-0.01505945
0.00504506
-0.01521217
0.01664895
0.00286739
-0.01151921
-0.01679485
0.0051414
-0.00366973
0.03397508
0.00849262
-0.00282287
0.01751358
0
-0.00208551
0.03420306
-0.00336814
-0.00541273
-0.00271739
0.00677969
0.00471858
0.00536554
0.01460849
-0.01728766
0.00134048
0.00133869
0.01394908
-0.00994373
0.01913618
0.02197891
-0.01028287
0.05284248
0.01640875
0.00300933
0.01550419
-0.00593474
-0.00059542
-0.00238521
-0.00059719
0.00119403
0.02533272
-0.0005819

AMXL
0.01131376
-0.00689874
-0.00568004
-0.02240094
0.00258565
-0.00388099
0.00064788
0.00387848
-0.00258398
-0.02157652
0.0111733
-0.01183446
0.01899828
0.01800692
-0.01606202
-0.00845533
-0.00984583
0.01440758
-0.00195249
-0.00522535
0.00065466
-0.00920454
0.01116596
-0.00327118
0.02203589
-0.00578594
0.00193237
0.00128617
-0.0175045
-0.01316675
-0.00531563
-0.00200067
0.00466201
-0.00332779
0.01587335
-0.0145409
-0.00467135
0.02379491
-0.00196143
-0.01849458
0.02501776
0.00454104
-0.00064746
-0.00649775
-0.00326478

arca
0.00235334
0.00016788
0.00150969
-0.00302166
0.00100823
0.00016794
0.00352025
0.00083633
0.00016718
-0.01261687
0.00607597
0.00436535
0.00834172
0.00066434
-0.00249356
0
-0.00433695
0.00317116
0.00432325
-0.00582413
0.00066733
0.00631756
0.01087863
0.00114688
0.00734158
-0.00374563
-0.00081613
0.00244638
-0.00440781
-0.00196528
-0.0042714
-0.00346335
0.00740683
-0.00988802
0.00347194
-0.00678979
-0.00033239
-0.00516625
0.00200301
-0.0021701
-0.00250983
-0.00285211
0.00603017
0.00133511
0.00863506

asureste
-0.00165637
-0.00716665
0.02786401
-0.00500878
0.00974399
-0.00174194
0.00298433
-0.00423044
0.03009131
-0.01168323
-0.00540077
0.0211893
0.00624627
0.005255
0.00522753
-0.00071124
0.00165877
0.00189237
0.00542071
-0.00494817
0.00035425
0.0098685
0.0237969
-0.02777956
-0.00282088
0.00785513
0.00837312
-0.01270339
0.00584729
0.00116537
0.00081495
0.01122502
-0.00230415
-0.00034608
0.01158602
-0.00399978
0.00057238
-0.00080142
0.01025533
0.02131081
-0.00902966
-0.00854706
-0.00339405
0.013284
0.01773489

bimbo
-0.00035131
0.01914101
0.01233315
-0.00341064
-0.01792533
0.00139034
0.00864609
0.00549452
0.0006847
-0.02530026
0
-0.00070225
0.02119975
0.02546395
-0.02856366
-0.00761777
-0.01153657
0.00875203
0.01040231
-0.00796541
-0.00453041
0.01284071
0.01199672
0.01890033
0.01986163
-0.02019602
-0.01754431
0.00170039
0.00305344
0.01145179
-0.01688659
0.02089729
0.00066689
-0.00367341
0.00300652
-0.02807558
0.00308272
0.00477654
0.0071223
-0.01635471
-0.0017191
-0.00344709
0.00893784
0.01595688
0

37487.63
37548.54
37815.43
37691.01
37590.17
38019.76
37971.44
38134.57
38258.45
38055.27
38434.51
38323.51
38334.9
38863.15
38956.32
38910.68
39125.35
39521.24
39908.54
39924.93
39398.88
39432.15
39035.17
39167.14
39357.81
39136.99
39054.84
39355.17
39330.12
39395.64
39354.86
38961.79
38849.08
39066.01
39212.16
39324.14
39461
39597.42
39580.05
39408.61
40045.51
39214.64
39122.82
39170.9
38888.79
38352.11
37939.63

-0.02297466
0.02216108
0.00232275
-0.01049511
0.00706717
0.00087263
-0.00098903
0.00174469
0.0001743
-0.00658645
0.0018696
0.00460065
5.8101E-05
0.01984592
0.00477301
-0.00192919
0.03059437
0.01356843
0.02277954
-0.00159481
-0.02396001
-0.00092681
-0.01461484
0.03331102
0.00900643
0.01354256
-0.00209578
0.00674318
-0.00826537
-0.00194547
-0.01026301
0.0068889
-0.00859194
0.00122435
-0.0105357
-0.02300452
0.02273567
0.031705
-0.00684845
0.00924216
-0.01450173
0.00641297
-0.00873598
0.00327177
0.00268329
-0.04404106
-0.00208872

-0.01584075
0.01350975
-0.00292142
0.00058497
0.00524936
0.00637868
0
0.01035087
0.00456622
-0.00342271
0.00740112
-0.00170309
0.00170309
0.00226629
-0.00340136
0.00340136
0.00338983
0.02616347
0.00547947
0.01948114
0.00160643
-0.00375235
-0.00754721
0.01503788
0.02005344
0.01091203
0.01792622
-0.01689316
-0.01665838
-0.03200273
-0.01694493
-0.01331873
0.01337104
0.01237361
0.00779514
-0.00277701
-0.0078169
0.00112045
-0.0067416
0.00618153
-0.00561799
-0.00056354
-0.00338792
-0.00453516
0.00056802
-0.00855437
-0.01966518

-0.00919849
-0.00066028
-0.00198347
-0.0113146
-0.009415
0.0207296
-0.0113146
0.00932718
0.0196986
-0.01506743
0.01115863
-0.00130634
0.00195886
0.01938045
0.00191755
0.00446003
0.00444022
0.00819418
-0.00629725
-0.00189693
-0.0140219
-0.0025707
-0.00580834
-0.00129534
0.02306316
-0.00317159
-0.00190779
0.01202166
0.00062873
-0.00062873
0.00626961
0.02895182
0.01026889
-0.00300933
0.00120482
0.02203126
0.0227084
0.01429004
0.01464815
-0.00504627
0.04774569
-0.08555088
0.00407807
-0.00349447
-0.00175183
-0.01057589
0.00235988

-0.01684075
0.00386004
0.00317753
-0.00804698
0.00954861
-0.00183563
0.0046659
-0.00199701
0.00266179
0.00711865
-0.00198151
-0.00713282
0.0023279
0.01385475
-0.00098328
-0.00065606
0.00229433
-0.00065499
0.00376032
-0.00065295
-0.0158002
-0.00365631
-0.00400401
0.00466979
0.00597215
-0.00066181
0.00264463
0.01474711
0.00632349
0.0104511
0.01508085
0.00031506
0.01049755
0.0172459
0.03407931
0.00060624
0.00513829
0.01273139
-0.00283181
0.00446762
0.01562762
-0.00263659
-0.00190854
0.00979755
-0.00408283
-0.03524266
-0.0134087

-0.00341166
-0.00874722
0.00277639
-0.01880723
-0.00816979
-0.00148224
0.00568894
0.00181365
0.00542129
0.0034857
-0.00089837
-0.01163921
0.0262494
0.00408818
-0.01387909
-0.01396105
0.00429914
-0.00566061
0.02245267
0.01749701
0.00250586
0.01243595
0.00354021
0.01149927
0.01773301
0.000104
0.01096298
0.0069701
0.01107229
0.00955117
-0.00050043
0.00170043
0.01369748
0.00540728
0.00868849
0.02836526
0.00301887
0.00347925
-0.01275347
-0.00773089
0.00344333
0.00770442
-0.00322673
0.00521452
-0.00711747
-0.02253779
0.01065798

-0.01732675
0.00444521
-0.00034124
-0.0030764
0.01629917
-0.00236048
0.00505137
-0.00640272
-0.00338639
-0.00476029
0.0020429
0.00610378
-0.00203046
0.01412738
-0.02024361
0.00848469
0.00640056
0.00201275
0.02089282
0.00458416
-0.01381601
0.00462658
-0.0102735
0.0152069
-0.00493341
0.00098863
0.00885397
0
0.01787793
0.01502826
0.00190235
0.02378829
-0.00185759
-0.00621699
-0.00939857
-0.03328307
0.01003732
-0.00387347
-0.01171126
0.0042449
0.01904205
0.02898754
-0.01628089
-0.01558804
-0.0155092
-0.00948805
-0.0129034

37511.08
37261.24
36875.33
37512.41
37481.19
37422.38
37553.21
37486.25
37642.8
38126.85
38070.67
37872.95
37182.37
37059.78
37089.36
37274.79
37247.34
37323.91
37035.75
37271
37142.15
37440.48
37738.58
38060.82
38688.65
38973.64
38515.94
39071.5
39157.51
39339.15
39490.68
39637.66
40199.55
40108.92
40434.71
40353.43
40040.69
39831.65
39963.26
40049.59
40221.8
40268.41
40498.47
40910.8
41273.02
40747.47
40752.53

-0.0162533
0.00011184
-0.03014277
0.02633303
0.00257877
-0.01580079
0.00657636
-0.00646261
0.01915228
0.007504
-0.00616583
0.00161456
-0.00044514
-0.00945012
-0.00422262
0.00180383
0.01192456
0.00161259
-0.01443866
0.00061988
-0.00990752
0.01277648
0.00883625
0.01448259
0.02348455
0.00901844
0.00286457
0.00617856
0.04890297
0.01527355
0.04498828
0.02549126
-0.01895175
-0.03395815
0.00237432
0.0076178
-0.0017306
0.0059484
0.02773501
-0.00293508
0.01191953
-0.02218998
0.01770785
0.00268245
0.03485717
0.01742174
-0.03751612

-0.00938974
-0.02447153
0.00842364
0.01427746
-0.02028709
-0.02935991
0
0.00803714
-0.00555729
0.0104713
0.01640875
0.01079147
-0.01562532
-0.01957249
-0.00743959
-0.01315396
0.00251889
-0.02354547
-0.00581209
-0.02028202
0.01182668
0.06877513
0.00486619
0.02338937
0.00059259
0.00590669
0.00411402
0.02719288
-0.01032711
0.00345423
0.02721256
0.00668899
-0.01005034
-0.00112296
0.02496662
-0.00329309
0.0010989
0.00164609
0.02437164
-0.00428955
-0.03110756
-0.0050014
0.01821745
0.00545555
-0.00272406
0.00326798
0.0373576

-0.01125938
-0.00178944
-0.02355893
0.00670121
0.01026889
0.0030003
0.00775892
-0.00357356
0.00178838
0.01066361
0.0005891
-0.00946753
-0.03447575
0.01405462
-0.00425662
0.00789078
-0.00424115
-0.00060735
0.00484849
0.02212347
0.00059119
-0.00652241
-0.00238237
0.02298952
0.01733146
0.0028596
-0.0034325
0
-0.00805528
-0.00637499
0.00058123
0.00174166
0.00866306
0.00401722
0.00400115
0.00114025
-0.01376958
-0.00347223
0.01667184
-0.01319962
0.01205872
0.00057061
0.00852036
0.00844837
0.0223099
-0.01053517
-0.00615042

0.00870567
0.00121581
-0.00228085
0.01059974
-0.00090416
-0.00513907
0
0.01160088
0.01235594
0.02108115
0.00980259
0.01932153
0.00603214
0.01719399
0.00164835
0
-0.00453952
0.00110238
0.0068625
-0.00013679
0.00054705
0.02070299
-0.0181086
0.00679535
0.01705541
0.00742906
-0.00224942
0.00211724
-0.01921853
0.01776341
0.00171946
0.01117036
0.01324179
-0.00607983
0.01404391
0.00637676
0.02943784
-0.00123518
0.01593952
0.00799617
-0.03749902
0.01294516
-0.00297251
0.0185566
0.01474525
0.00562303
0.00642171

-0.0479713
-0.01210533
-0.01630247
0.01712088
0.00845176
0.00505716
-0.0013124
0.00674556
-0.01435093
0.01042995
0.0312386
0.00990973
-0.00562289
-0.021521
0.00643598
-0.01672013
-0.00472814
-0.01329766
-0.00687006
-0.01722749
0.00667712
-0.00406356
-0.00324183
-0.00725365
0.04366244
0.02128484
-9.8878E-05
0.00797759
0.01218754
0.01079529
0.00105399
0.02478137
-0.02612301
0.00935389
0.0061562
0.00911703
-0.02338125
0.00258262
-0.00507591
-0.00269205
-0.00019257
0.00346054
-0.00374946
-0.00386026
0.00876059
0.00334913
0.08010149

0.00597611
-0.01702595
-0.02212856
0.00206327
-0.0017191
-0.00068847
0.01537703
0.00574811
-0.01906116
0.0284572
0.0010015
0.03829629
-0.01162804
-0.01308063
-0.01659514
-0.00975289
-0.00406367
0.01782458
-0.01409892
0.00404859
0.00971695
0.01653477
0.01626581
-0.00647461
0.00711977
-0.00322998
-0.00486461
0.00873933
-0.02777503
0.0219573
0.02307055
0.01508988
0.02160578
-0.00551134
0.01976048
-0.01180937
-0.0331351
0.00940151
0.0040467
0.00495818
0.00308642
-0.01521532
-0.00501883
0.02361825
-0.00492612
-0.01242252
-0.01733692

40808.73
40947.55
40697.87
40435.1
40977.32
41476.48
41333.11
40704.28
40805.4
40759
40998.4
41096.44
41070.24
40851.18
40677.48
40850
40366.27
40644.97
40792.59
40714.87
40547.49
40350
40096.64
40027.13
39879.01
40211.41
39972.85
39950.9
39908.9
39885.39
39421.65
39802.94
39549.43
39573.92
40010.32
40043.87
39991.19
39998.97
40248.38
40654.38
40693.47
40621.46
40590.96
40941.31
40500.35
40338.7
40561.22

-0.02106406
-0.01385336
-0.00410853
0.00965418
0.0105826
0.02038077
0.01952818
-0.04833799
0.01231686
-0.01517367
0.01026511
0.02021942
0.00711682
-0.00452715
-0.00842964
0.00278736
-0.00833949
0.02508196
0.05385228
-0.02270675
-0.03568803
-0.00923836
-0.02036056
0.00106736
-0.01523608
0.03156766
-0.02326653
-0.00051389
-0.00219868
0.0181916
-0.03949116
0.01900216
0.00435588
0.00768178
0.01733337
-0.00164226
0.02533493
-0.00575882
0.00254868
0.0260064
-0.00431684
-0.0049941
-0.01531207
0.01377377
-0.00431985
0.00061827
0.00519596

-0.02224668
-0.01783349
-0.01206817
0.00605229
0.01416146
-0.00054098
-0.00488203
-0.00163265
0.00813674
-0.00378891
0.03411845
0.0052274
-0.00785139
-0.00210416
-0.00105374
-0.00052729
-0.01541354
0.01383001
0.00369101
-0.00686562
0.0073918
-0.00157936
-0.01059332
-0.0090934
-0.00592834
0.00054039
-0.00596046
0.01403153
0.00960007
-0.00372242
0.00637283
-0.02465291
0.00864403
-0.00539376
0
-0.00651115
0.00651115
-0.00162382
0
0.02355569
-0.00796817
-0.00267023
-0.00321371
0.00374833
-0.00589656
0.00536194
0.00267023

0.0022409
0.01278861
-0.01559052
-0.00901923
0.02073484
-0.00222099
-0.00837292
-0.0033689
-0.00733845
-0.00340522
-0.00741801
-0.00516797
-0.00115207
-0.00462161
-0.0104774
0.00292142
-0.01884626
0.01533953
0.01741193
-0.00115141
-0.00809721
-0.00290782
-0.01466732
-0.01788956
-0.00542988
0.0185801
-0.00297354
0.00771288
-0.00295946
-0.00177989
0.00592068
0.00471143
-0.01241518
-0.00119048
0.00593826
-0.00474778
-0.01861357
-0.00121286
0.00060661
-0.00182094
-0.00182426
-0.01040083
0.01100929
0.00364299
-0.02020271
0.00862074
0.00915478

-0.00142349
0.0001187
-0.00571362
-0.00095545
0.00595665
0.00355703
-0.00510235
-0.00429185
0.00262499
-0.00023835
0.00511206
-0.01373074
0.00252146
0.00215621
0.00107636
-0.00023909
-0.00515434
0.00323955
0.00418386
-0.00586231
0.00023995
0
-0.01061274
-0.01183013
-0.0072647
0.00382362
0.00943461
-0.01251704
0
0.013614
0.00909483
0.00721677
0.00047927
0.00358723
0.00547555
-0.01362517
0.02636419
0.0010543
0.03486117
0.02214113
-0.00088515
-0.00365955
-0.00022222
0.00962131
0.00614441
-0.00229973
-0.00065804

0.00281765
-0.00626242
0.02929591
0.01517894
-0.00909677
0.00858885
0.02194209
-0.01788598
-0.00702411
-0.0097287
0.00034296
-0.00982089
-0.00173295
0.00484472
-0.00675444
-0.00104321
-0.01772598
0.04763011
-0.00660627
-0.04394976
-0.0125091
0.00930739
-0.00392717
0.00535142
0.00195503
0
-0.01071056
0.00224085
0.00589182
-0.00329871
-0.01041302
-0.00933781
0.01858924
0.00739326
0.00354359
0.00432385
-0.00229196
-0.00052966
0.00097083
-0.0063717
-0.00257789
0.00541478
-0.0070182
0.00347084
-0.0207359
-0.00436325
-0.00493152

-0.00414211
0.00477784
-0.00957862
0.00128246
0.00543219
0.02641663
0.01386985
0.0136801
-0.00453927
-0.01220644
-0.00184388
-0.00030764
0
-0.01207258
-0.01064506
-0.01746353
-0.01516892
0.00129997
0.03133249
-0.01778389
-0.01289924
-0.00032462
-0.016037
0.01538744
-0.01077913
0.00882791
-0.00981362
0.00393701
-0.00921059
-0.00896272
-0.04396687
0.0271541
-0.00612247
-0.00273318
0.02766708
0.0125663
0.00557105
-0.00886269
0.00951607
0.00163159
0.00811825
-0.00746636
0.01005034
0.00514802
0.00096231
-0.00417671
-0.00096634

40215.35
40332.98
40729.7
40866.96
41124.56
41199.29
41004.84
41421.74
41934.08
41756.96
41755.16
41470.05
41745.39
41665.48
42008.55
42518.35
42559.98
42592.78
42386.83
42122.25
42041.14
42095.16
41877.27
41836.92
41817.11
41599
41619.96
41761.78
41722.14
41720.62
41010.98
40830.65
40677.07
40859.9
41078.5
40750.42
40573.66
40830.6
41184
41668.06
42032.35
41919.55
41878.27
41769.38
41912.95
42090.69
41833.52

-0.00745006
0.00441502
0.0222183
0.02342027
-0.00633314
-0.00211999
-0.02015074
-0.00303622
0.01466175
-0.01335939
0.00562407
-0.00389021
0.0184515
0.0012747
0.02598637
-0.00622538
0.00787895
0.02044225
-0.00405516
-0.02468245
0
0.00332641
0.01565106
0.01540988
-0.02320479
-0.00951797
0.00414938
-0.00373367
0.01853049
0.02259071
-0.02586003
-0.00904611
0.02448103
0.00962703
0.0267838
0.01197619
-0.01587028
0.02694543
0.04420404
0.03182818
-0.02098601
-0.0336289
-0.00708826
0.0236785
0.01631949
-0.01376335
-0.02249772

0.0010661
0.01112594
0.0468313
0.00751318
0.02804612
0.00676985
-0.0033792
-0.01216264
0.00195599
-0.00293542
0.01700308
-0.0238861
0.00639294
0.04645317
0.06213742
-0.00883398
-0.01205103
0.00582048
-0.0216615
-0.0230744
0.00558661
0.02476055
-0.03925695
-0.02335107
-0.02489755
0.02296705
0.01438874
0.02259983
0.00418119
0.00968866
-0.0082988
-0.01633642
-0.0267064
0.02293459
0.01546785
-0.03406195
-0.02484903
-0.00643407
0.01429652
-0.01927413
0.0182947
0.0393903
-0.0018859
0.01591794
-0.0292198
0.04534546
0.03237693

-0.01407181
0.01285601
0.00908271
-0.00908271
0.00243013
0.00423858
-0.0084952
0.00728601
0.02154482
-0.00772664
-0.00179158
-0.00299312
0.00179695
-0.00479905
0.01076565
0.00415554
-0.00415554
0.01182746
-0.00353357
-0.00591718
0.0005933
0.00473374
-0.02027499
0.00600602
-0.0029985
-0.00361011
0.00240819
-0.00421814
0.00301477
-0.00846438
-0.02583169
-0.01317046
-0.00696867
-0.0031837
0.00064164
-0.00837364
-0.00388853
-0.00129955
-0.0039088
0.0103897
0.0172915
-0.00445435
-0.01090104
-0.00776703
-0.00195122
0.00648932
-0.01171126

0.0005484
0.00142442
-0.01023505
0.01198541
0.00913944
0.00819765
0.00214615
0.01426163
0.0079992
0.02167348
0.00766444
-0.00797224
0.00807404
-0.00112033
0.02067544
0.03694145
0.01157299
-0.00696601
-0.00778663
-0.01282069
0.0139781
-0.04233332
-0.0209336
-0.0133356
-0.01035628
-0.00168386
0.00073704
0.0052488
0.00344918
-0.00041745
-0.01716103
0.00698416
-0.00179429
0.00369062
-0.00305698
0.00242527
-0.0059153
0.00031778
0.01513588
0.0050986
0.00114102
-0.00062221
0.00445066
-0.01802789
-0.00147322
0.0037839
-0.01203181

0.01517314
0.00852979
0.00996361
0.00670492
0.01941809
-0.0047543
0.00017328
0.03012302
0.00394312
-0.01884855
-0.00093901
0.00477125
-0.00656635
0.00153886
0.01887088
0.00967723
0.02993354
0.03864414
-0.01389453
-0.00196703
0.03345778
-0.01218453
0.0107363
-0.0128202
-0.00876892
0.01500763
-0.02590073
0.0111269
-0.00202808
0.04234812
-0.01523408
0.01313623
0.02883109
-0.02441574
-0.0056161
-0.01918106
0.02621491
-0.01547972
0.01286651
0.00134479
0.01636528
-0.00877878
0.00295946
0.01430325
-0.00679604
-0.00787666
-0.0174449

0.00128824
0.00833338
0.01174058
0.01066844
-0.00469264
0
-0.00566039
-0.00855112
0.01577818
-0.00502198
0.00345532
-0.0110359
-0.00731905
0.00382532
0.00158957
0.02354527
0.02270036
-0.00455997
-0.0067258
-0.00430373
0.00399693
-0.00986749
0.0095606
-0.00925076
-0.00808714
-0.02466138
-0.02397264
0.04079576
-0.02873761
-0.00356969
-0.01506743
0.01311494
-0.01080738
-0.00098831
0.00493179
0.01335742
-0.00877626
0.01843817
0.00351944
0.00414343
0.00127146
-0.00733305
-0.01353113
-0.01305928
-0.01057162
0.01188525
0.00098409

42323.84
42337.82
42416.29
42589.68
42797.67
43134.51
43183.28
43006.31
43050.92
43338.33
43825.97
43647.99
43637.68
43621.62
43533.45
43495.74
43469.89
43721.93
43705.83
44304.17
44370.64
44562.33
44625.93
44571.2
44862.54
44859.8
44888.13
44862.92
44748.06
44865.3
44943.34
45212.53
45223.85
45320.3
45442.98
45428.7
45575.86
45912.51
45907.98
45753.18
45278.06
45768.49
45688.12
45570.71
45019.21
45089.36
45063.88

0.03301841
-0.00906296
0.01410257
-0.00071839
0.0156866
-0.00212465
0.00882307
0.01776122
-0.01215504
-0.00771663
0.04273566
-0.03466968
0.01111508
-0.03408023
-0.0143991
-0.01020417
0.00802631
-0.0040051
-0.00109509
0.0554119
-0.01989247
0.01954687
0.00688945
0.0156679
0.03454345
0.01265224
0.03235296
-0.01035303
-0.01429276
-0.01775099
0.01775099
0.02900582
-0.0109359
0.00563911
-0.01955898
-0.00479005
-0.00964948
0.00964948
-0.00192246
0.00416067
-0.02522773
-0.01285661
0.00529452
-0.00165153
-0.01902277
-0.0064222
0.01514416

0.00397439
0.00833887
0.00523105
0.00043469
0.02701129
0.01511364
0.00995033
-0.01663932
0.0390755
0.01163037
0.0375631
-0.00076834
-0.01588257
-0.0233074
0.00796183
0.01182513
-0.00668373
0.00942292
0.00739735
0.05472031
-0.00737195
0.00369277
-0.01037431
0.00742118
0.05746644
0.01145249
-0.01951281
0.03763607
-0.01261739
0.00239932
-0.01483041
0.00242929
-0.0010404
-0.00696382
0.00904354
-0.01640812
0.00526594
0.01218042
-0.00624568
0.00969873
0.01607147
-0.00169751
-0.00681898
-0.01969316
-0.01299404
0
0.01647715

-0.00262123
-0.00790518
-0.02071574
0.00202361
-0.00134862
0.01805465
0.00923489
0.005892
-0.00983937
-0.00727757
0.00066379
-0.00799471
-0.00805914
0.01273049
-0.01138278
0.00336135
-0.00268817
0.00937716
-0.00668899
0.00067092
0.01001009
0.02750665
0.00515465
0.00128452
-0.00385853
0.00321647
-0.00192864
0.00192864
0.00448575
0
-0.00834676
0.00321854
0.00064247
0.01149438
0.00253646
0.00189813
0.00818387
0
0.00125313
0
0
0.01368181
-0.01996323
-0.00063032
-0.00063072
0.00879403
-0.00187793

0.00740509
0
-0.00031624
0.0088171
0.01256572
-0.00175593
0.00833896
-0.03018233
0.00956945
-0.00041872
0.00802966
0.00786265
-0.0003092
-0.01265577
-0.00859724
0.00063158
0.00598019
0.00469607
0.00041636
0.01937606
-0.0128411
0.00247832
0.00575896
-0.00266968
-0.00825939
-0.00811912
0.00240096
-0.02427304
0.00330614
0.00552136
0.01168496
0.00469852
0.00135325
-0.00187422
0.01016185
-0.00641691
-0.00405764
0.00727125
0.00371901
-0.00103167
0.00082542
-0.00382331
-0.00539812
-0.00647454
-0.00767738
-0.00976032
0.00361818

-0.00452251
0.0141027
0.01280408
0.02160634
-0.00035991
0.00388015
0.0142412
0.00077741
0.02456337
-0.0150713
0.02713037
0.00617852
-0.01239545
-0.01317578
0.00754042
-0.00124129
0.00536785
-0.00233629
0.00712918
0.02708878
0.02235171
0.0013643
-0.02404847
-0.00126435
0.00888305
-0.0066881
0.00846846
-0.00131848
0.01979099
0.00180925
-0.02199612
0.01161316
-0.00825314
0.01514389
-0.00311446
-0.01170063
0.00308551
0.00229155
-0.00550857
-0.00653144
0.00961736
-0.00072138
0.02327873
-0.00972538
-0.00694921
-0.0186823
0.00463731

0.01593789
-0.00290839
-0.00747121
0.02224822
-0.00383387
0.00733539
0.01419806
0.00125235
-0.00187911
0.01586101
0.01773747
-0.00182039
0.00454477
-0.01492338
0.01159256
0.00785503
-0.00785503
-0.00608459
0.02113605
0.0101071
-0.00118378
0.01001776
-0.00824261
-0.00444379
-0.01074637
-0.02892575
0.00646654
-0.00523159
0.01530955
-0.0006079
-0.00121692
0.00182482
-0.00304322
0.01000767
0.00481638
0.00150038
0.00029981
0.00149768
0.00209299
-0.00569119
-0.01239248
0.00303675
-0.00060661
-0.00303859
-0.01471516
-0.02059355
0.02644422

44873.44
44096.27
43878.28
44152.96
44141.92
44639.76
44299.56
44136.6
43875.73
43497.2
43489.2

alfa
alsea
AMXL
arca
asureste
bimbo
bmv
cemex
chedraui
coca femsa
compartamos
elektra
fomento eco
Genoma Lab
Geo
Gfnorte
Ginbursa
Gmxico
Gmodelo
Gaer pac
Gruma
Homex
ica
CH
Kimberly
Liverpool
Mexichem
Mfrisco
Ohl Mxico
Peoles
Tlvisa
TVAzteca

-0.04894048
-0.0459356
0.00841109
0.00725693
0.00720464
0.03630355
-0.01499592
-0.00422536
0.01714228
0.01889766
0.01888121

0.01415525
-0.00584495
0.02317759
0.01005707
-0.00770136
-0.00742244
-0.01363812
0.0156679
0.04007822
0
0.00194616

-0.00817872
-0.11077982
-0.01278427
0.01981664
0.00210011
0.01112668
-0.02308602
0
-0.01282069
-0.02320626
-0.00146843

-0.00180745
0.01121705
-0.0165521
0.00554786
0.00212563
-0.00532256
0.0038351
-0.0026617
-0.00181401
0.01357823
-0.0061298

0.0085555
0.0199825
-0.01690729
0.00300065
0
-0.00254345
0.00689793
0.01595505
0.02558264
0.00570721
0.00401272

-0.00585067
0.01044556
0.00518215
0.00212604
-0.00151814
-0.00640149
0.0067053
0.00182094
0.01265458
-0.0029985
-0.00935291

alfa

alsea
0.18311429
1
0.08312839
0.17719305
0.1973558
0.13451827
0.20822619
0.16534967
0.292242
0.17757805
0.2073552
0.00293939
0.12942366
0.15203704
0.06563708
0.24661005
0.130907
0.22333811
0.0111308
0.14399583
0.16592264
0.12742669
0.27603054
0.12694038
0.09281084
0.09281084
0.27881831
0.24501179
0.16181282
0.12433045
0.12433045
0.08794517

AMXL
0.19474803
0.08312839
1
0.09834198
-0.01530374
0.08244639
0.07702756
0.14171333
0.23138684
-0.03253975
0.08708745
0.0445069
0.10623203
0.1260055
0.06314424
0.1562687
-0.02899891
0.15905822
-0.00529926
-0.03755319
0.13496103
0.11378874
0.21889346
0.16575072
0.03279013
0.03279013
0.056919
0.12298247
0.07923284
0.07218186
0.07218186
0.02664837

arca
0.15956365
0.17719305
0.09834198
1
0.14162923
0.2471874
0.17993093
0.17735932
0.11799041
0.2526817
0.08306817
0.10140977
0.24732466
0.10354942
0.16452062
0.19276879
0.13461212
0.20492235
0.00121582
0.16518456
0.13535328
0.13795456
0.18261132
0.09450921
0.23677443
0.23677443
0.17472286
0.23230705
0.22936337
0.23992905
0.23992905
0.27485542

asureste
0.12734608
0.1973558
-0.01530374
0.14162923
1
0.13312963
0.10471662
0.12486675
0.09790868
-0.04395349
0.04278564
0.10296396
0.06940588
0.10235965
0.01213147
0.08236956
-0.09515995
0.11037456
0.04210442
0.28488604
0.10230074
0.08443205
0.10113648
0.10956309
0.10850338
0.10850338
0.08519433
0.06133908
0.14102788
0.06870446
0.06870446
0.04389803

bimbo
0.24604047
0.13451827
0.08244639
0.2471874
0.13312963
1
0.19140769
0.2584812
0.24000517
0.12647428
0.18574102
0.12361588
0.14280395
0.08060369
0.20754243
0.20597041
0.25329128
0.3055973
0.09480281
0.14432413
0.1416323
0.18271753
0.20313103
0.03142555
0.35623547
0.35623547
0.32748925
0.38228161
0.25208358
0.25052269
0.25052269
0.21504967

1
0.18311429
0.19474803
0.15956365
0.12734608
0.24604047
0.24837135
0.2105222
0.25031731
0.03789482
0.15473089
0.10788312
0.12804059
0.16517966
0.1952919
0.21410829
0.07043987
0.24106149
0.13345367
0.15548688
0.15396793
0.16304598
0.27114501
0.14277275
0.24565617
0.24565617
0.29954419
0.30341486
0.16793328
0.24270223
0.24270223
0.20122482

urbi

0.19560958 0.06941433

0.16091209

0.125187 0.04572379 0.05116333

bmv
0.00842764
-0.00176835
0.00088456
0.01665975
0
0.00865806
0.02763194
0.00918203
-0.0016632
-0.02656703
-0.00643089
0.00386349
0.02287266
-0.03018295
0.00301659
0.00300752
0.02415884
0.00250941
0.01121507
0.00781736
-0.00205128
-0.00041076
-0.00082203
-0.02161348
0.01086513
0.00580192
-0.00206825
-0.00207254
0.01605303
0.01096458
-0.01259923
0.01017303
0.00726102
-0.00483482
0.00964638
-0.02142795
0.00244898
-0.00572365
0.00938591
0.00889614
0.00722025
-0.00039976
0.00994637
-0.00515977
0.00634671

cemex
0.00668899
0.01980263
0.0129872
-0.01822967
-0.02528411
-0.01630471
0.00954336
0.02941389
0.01827727
-0.01302102
0.00783294
-0.00521514
0.06820825
0.03715227
-0.00589972
-0.00712592
-0.00358209
0.02364176
0.02651452
-0.01489999
0.0046083
0.01483199
0.0301194
0.09230868
0.03833393
0.00864144
0.0245527
0.00836048
-0.00463608
0.00648451
-0.02904185
0.00568722
0.02058071
0
0.00646057
-0.03082916
-0.02206325
-0.01761298
-0.06948658
0.05256233
-0.01926061
0.00510466
0.00710302
0.03672869
-0.00488521

chedraui
0
-0.02015617
-0.00847091
-0.0020555
-0.00029399
0.00117543
-0.00382522
-0.00739758
0.00237318
-0.03221715
0.00213969
-0.00551134
0.00306561
-0.01480138
0.00619389
-0.00557277
0.00186104
0.0083321
0.00337475
-0.00614441
-0.00061652
-0.01491174
-0.00125274
0.00593659
0.00435189
0.00371517
-0.00588875
-0.00217831
-0.00155885
0.00404796
-0.01534397
0.00346512
0.00439285
0.02443295
0.01786573
-0.02184553
0.01310395
0.00573586
-0.00301477
-0.00090621
-0.01614658
-0.01049716
0.01417589
-0.00061218
0.0157962

coca femsa compartamos

-0.00536397 0.01219173
-0.00867321 0.01489146
0.00662582 -0.02125906
0.01387027 -0.03066278
-0.01721577 -0.00962703
0.00205425 -0.01892031
-0.01477765 -0.00618049
-0.00587964 0.02328537
0.00788318 0.00423089
0.0031513 -0.0219521
0.00122709 -0.00556416
0.00778749 -0.00559529
-0.00855424 0.02402333
-0.00685013 -0.00855751
-0.03034456 -0.0012285
0.01618861
0
-0.00478977 -0.01299121
0.00885482 -0.00186974
0.00560138 -0.01889225
-0.01335488 -0.00894003
-0.00283442 -0.02467658
0.00675784 0.00393701
0.00997437 -0.03058749
0.00386937 -0.00067545
-0.01009169 0.02535159
0.00397119 -0.0059465
-0.00194469 -0.00664896
-0.00734608 0.02503425
-0.00117726 0.05997379
-0.00590716 0.00366973
0.01193575 -0.03100062
0.00870449 0.00502514
-0.00325531 0.01739174
-0.009203 -0.01864566
0.01693639 0.00625393
-0.00687979 -0.00249688
0.00634039 0.00809217
-0.00262407 -0.01184922
0.00815828 -0.02027953
-0.00360914 -0.01939298
-0.02004729 -0.02444786
-0.00220005 -0.03748309
0.00830335 -0.01610115
-0.00273406 -0.02718336
0.01143314 0.00434154

elektra
0.0021338
0.01996951
0.00642392
-0.00242259
0.00122958
-0.00972327
0.0016578
-0.01734381
-0.03708843
-0.0682969
-6.4027E-05
-0.00996594
0.00512005
-0.01587245
-0.01383917
-0.02021962
-0.06920485
0.03277959
-0.07379036
0.02697845
0.02287195
0.02422049
-0.01288007
0.00173878
0.01008889
0.00628914
-0.0076677
-0.00157406
0.00439939
0.00451097
-0.00918322
7.9224E-05
0.02002577
-0.0246223
0.01098414
-0.01622396
0.00906145
-0.0078266
0.0077297
-0.01319589
0.00064254
-0.00073181
0.00345799
0.00063148
-0.00403591

fomento eco
0.01045842
-0.02238245
0.00093833
-0.00428177
-0.01529162
0.0043476
0.00580262
-0.00094722
-0.00464381
-0.02701998
0.01048715
-0.01418924
0.02243649
-0.01721398
-0.02294157
-0.01589289
0.01366968
0.0115071
0.00526663
-0.01421747
0.00277116
0.01089899
0.02241202
-0.00343201
-0.00463039
0.00677677
0.00096437
0.00267394
-0.00342393
0.00139238
0.00299241
0.01230263
0.00975515
-0.01323966
0.01041731
-0.01359561
0.0044468
0.00052807
0.00683961
0.00387253
0.00894349
-0.02219289
0.02353788
-0.003314
-0.00488744

-0.03746662
0.01264549
0.0513541
-0.02495256
0.00433327
0.000393
0
-0.01664064
-0.0019996
0.01154242
0.00591834
0.00157233
-0.00314713
0.00980208
-0.00430108
0.0054709
0.00155763
0.00504562
0.01536719
0.04290903
-0.0184303
-0.00709355
-0.02850278
0.01416292
0.02106133
-0.01009921
0.01344307
-0.02099028
-0.00341492
-0.00686502
-0.01503788
0.0034904
0.00617524
0.00192197
0.01713349
-0.00378215
-0.01335133
0.03879229
-0.01263957
0.01116083
-0.00185151
0.01654145
-0.00952388
0.01895791
-0.00108401
-0.0133006
-0.04819738

-0.04405117
0.00408581
0.03308572
-0.00197433
-0.02400115
0.02004075
-0.00298063
-0.01201216
-0.03797275
0.03797275
0.03949181
-0.02152725
0.00296297
0.00589972
0.01340001
-0.0121459
0.00609139
-0.00202634
0.00505818
-0.02141846
-0.01978201
-0.01696753
-0.03815177
0.01104984
0.01742964
-0.03293382
-0.01348335
0.03118293
-0.01213473
-0.01566028
0.00449945
-0.00901923
0.01014093
0.05877644
-0.0021164
-0.00531069
0.0010644
-0.02368248
-0.02985296
-0.00901923
0.02901989
-0.00110072
-0.00330943
0.00330943
-0.0233994
-0.06281134
-0.0530007

-0.01457221
0.00274851
0.0024368
0.00121618
0.0012147
0.00363527
-0.00484996
0.00575672
0.00090593
-0.00362867
-0.00181928
0.00030344
-0.00030344
0.01983238
-0.01408263
0.00180886
-0.00241255
0.00751996
0.00448498
-0.00089539
-0.0065908
-0.00421687
-0.00596809
0.00457527
-0.00335315
0.01364691
0.0048077
0.00299312
-0.0047933
0.00867101
0.01624131
-0.01208207
0.00709013
0.00762467
-0.00880287
0.00176678
-0.00649353
0.0146975
0.00349549
0.01386104
-0.00200947
0.00114877
-0.00229885
-0.00345822
-0.00608081
-0.00758021
-0.00439948

-0.01810428
-0.00854098
0.01942725
-0.00163711
0.0091644
0.00054102
0.00270072
-0.01022393
-0.00577766
-0.00360841
0.01094188
-0.00069982
0.01382742
0.02110295
-0.00406443
-0.00544507
0.00830695
0.02194294
0.00900874
0.00509092
-0.00501801
0.00378402
-0.02500498
0.01000342
-0.00599003
0.02019232
0.00108976
-0.00341856
-0.00109349
0.01008753
0.01005828
-0.01548855
0.0021032
0.0196563
-0.00569924
-0.01243681
0.00122899
0.00827432
-0.00726335
0.00482414
0.01892621
0.01691284
0.01472132
0.00402086
-0.00415744
-0.00795396
-0.00061977

-0.03527184
-0.00074822
0.04607762
-0.00501613
-0.01739174
0.00437637
0.01157755
0.00788252
0.0134706
-0.01489918
0.00641256
0.00283688
0.00635371
0.00140647
0.00700283
0.00069759
-0.01616907
0.02519377
0.0366391
0.01586286
-0.0165293
-0.01409892
0.00539448
0.02260735
0.03868954
0.00063231
-0.028207
0.02757469
-0.00063271
0.00505052
0
-0.00822009
-0.00445435
-0.02127054
-0.01179568
0.00197563
0.04376503
-0.02164311
-0.00064371
0.001287
0.00513151
-0.0032041
-0.00450306
0.01725834
-0.01790329
-0.04351379
-0.0342734

0.00047303
8.9227E-05
0.00154236
-0.00191717
0.0077353
-6.2E-05
-0.00162222
-0.00298537
0.00817076
0.005264
-0.00613815
-0.00369928
-0.00226348
0.04459587
0.03406302
0.0017071
-0.00596446
-0.00374179
0.0197096
0.02237888
-0.007551
-0.01158039
-0.01830681
0.03785956
-0.19429683
-0.15658788
-0.06620098
0.05886979
0.04506273
0.00522642
-0.01737827
-0.00747793
-0.02716309
-0.02497376
-0.05015479
0.00147266
-0.01178044
-0.01863641
-0.00809824
-0.02216471
-0.03144947
0.05147077
0.01175752
-0.01531447
-0.03690803
-0.06969514
-0.08229229

-0.01841091
-0.00212585
0.01005778
-0.00042145
0.00231579
0.0154411
-0.00186529
-0.01220991
-0.00252313
-0.00760781
0.0341985
0.00592746
-0.00203998
0.02420937
-0.00179551
-0.00390137
0.00310233
0.05112841
0.02187983
0.01172736
-0.01712926
0.01123659
-0.01854753
0.00272441
0.01314153
0.00747201
-0.00165563
-0.01614734
-0.01091159
0.01641611
0.00148754
-0.00502935
0.00186567
0.01241101
0.01062087
0.0214293
-0.01462617
0.0079022
0.00177878
0.00308195
-0.00158649
0.02107092
0.01677663
0.01046662
-0.00445952
-0.00609703
0.00904254

0.00240578
0.00080064
-0.06062462
0.03180184
0.02842254
0.01312407
0.01839942
0.00849754
0.00422184
-0.0038373
-0.01549818
-0.01733009
-0.01480916
-0.00769079
0
0.00648038
-0.00364004
0.0004051
-0.00690919
0.00122274
0.00932502
-0.00851069
0.03440339
0.03932658
0.01575426
-0.00484985
-0.0146923
0.02436859
-0.02512789
-0.02110998
0.00657261
0.0011554
0.01262208
0.00189861
0.00680532
-0.02518256
0.00462607
0.00422184
-0.00114965
0.00687813
-0.00956579
0.00880388
0.00532118
0.00792906
-0.01898311
-0.03788776
-0.013224

-0.03477491
-0.00262467
-0.06235082
0.06628525
0.00522194
0.00648932
-0.01040321
0.0039139
0.01165062
0.048974
-0.04640331
0.02909756
-0.08859958
-0.0068353
0.00273973
0.03362792
-0.00663572
0.00927773
-0.02673956
0.00540542
-0.03986782
0.03038908
0.03738753
0.00522877
0.0396218
-0.00125392
-0.03057563
0.02428234
0.07419816
0.00467837
0.00116618
0.02190289
0.02254887
0
-0.00223214
-0.01803882
0
-0.0011383
-0.03123447
0.00468934
0.01968795
0.00913248
0.02690745
-0.01000564
-0.00111794
-0.03182087
0.03182087

0.0020555
-0.00972742
0.00118413
0.00678169
-0.00619015
-0.00682394
0.00148743
0.0023753
-0.0014839
0.01882962
-0.00058309
0.00581566
-0.0255483
0.00740854
-0.00473514
0.0002966
0.00591368
-0.00383991
-0.00802263
0.00891007
-0.00771746
0.02965137
-0.00376757
-0.00058089
0.00637129
0.00144238
0.00345324
0.01567654
-0.01740167
0.00602498
0.022905
0.00862914
-0.00639513
-0.00447303
-0.0025249
-0.008746
-0.00511365
-0.00599916
-0.00229489
0.00229489
0
0.00428878
0.00028527
0.02590235
0.0038835
-0.01844143
0.0042212

0.05976116
-0.02270737
-0.00312469
0.0055777
0.00488805
0.01179104
0.01100976
0.00887908
0.04443198
-0.01075145
0.00194632
0.04086465
0.00666129
0.01754951
-0.01754951
-0.0062399
0.00276476
-0.00204278
-0.00090255
-0.00271256
0.0119999
0.01532892
-0.00264652
0.00745112
-0.00169655
0.0020472
0.00040894
-0.00485964
0.02073666
-0.00640159
-0.01809846
0.00967381
0.01775383
0.00679789
0.04725726
0.00303638
-0.03638569
-0.00828757
0.00186646
0.00540999
-0.08567875
0.02335961
-0.01397445
-0.01288135
-0.0007376
-0.00018448
0.00104496

-0.02399551
-0.00644932
0.01241345
0.03634173
0.02488034
-0.03119837
0.03051554
0.02028467
0.00133779
-0.01007734
0.00605858
-0.00268817
-0.0101455
-0.00887681
-0.01103459
0.01650656
0.01017993
0.00067499
-0.01427139
0.00341647
0.00408442
0.00067912
0
-0.00408164
0.0020429
-0.01576995
0.00551345
0.033787
-0.01203223
0.02326459
0.02209317
0.00128452
0.00894575
0.0025413
0.01072904
-0.01390667
0.01265039
-0.01328713
-0.01734705
-0.00911465
0.00716849
-0.00194995
0.01805336
0.02024105
-0.02922699
-0.01690547
0.00196528

-0.10949946
-0.01593208
-0.00012287
0.01073768
-0.02187587
-0.03122606
-0.04284232
-0.00076489
0.00454251
-0.0054803
0.05147997
-0.07388276
-0.06473044
-0.05794766
0.0818716
0.02865122
0.00275131
0.00262548
-0.00031548
-0.03816897
-0.05949074
-0.01960826
-0.01496833
-0.08323091
0.15225829
0.10251836
0.01458753
0.0211698
-0.04400115
0.01019485
0.0146712
-0.00649189
0.0136087
-0.01838754
0.03972906
0.03099737
-0.02210152
-0.02781473
-0.02016916
0.0144267
0.01220484
-0.00338248
0.02486057
0.06799249
0.06555013
-0.02466236
0.01169098

-0.0143629
-0.0103609
-0.00834829
0.00422872
0.00804024
0.00363339
0.00298764
0.00306887
0.01182598
0.00648056
-0.00523445
0.00346313
-0.02277308
-0.00254245
0.00905065
0.00404622
-0.00910449
-0.00453804
0.00743161
0.0021647
0.0172395
0.00890462
0.01411911
-0.01035197
-0.0097536
0.00510834
0.01352492
0.00751202
0.02001344
0.02209804
-0.03662121
-0.00059903
0.01874127
0.01500904
0.00363487
-0.00016493
-0.0035527
-0.00215428
-0.00016591
-0.00282463
-0.03418847
0.01495307
-0.01323279
-0.01062691
0.00303543
-0.00826056
0.00522513

-0.02739897
-0.01545884
0.020009
0.01515491
0.01252289
-0.01333623
0.03202836
0.00078771
0.00235942
0.0043112
-0.0039185
0.02021056
-0.01942563
-0.01462188
-0.0071914
0.02846042
-0.022464
0.00437463
0.00632914
0.01253935
0.02271512
0.00720656
-0.00949314
-0.0042057
0.00038307
-0.01543836
0.00388199
-0.00116302
-0.00116437
0.00542217
0.00192939
0.00192567
0.00651968
0.02043204
0.01597656
-0.01000194
0.00297398
-0.02138517
-0.01336153
0.01752426
0.00752449
-0.01586735
0.00834286
0.00602411
-0.00489183
0.00150773
-0.0060446

0.05759332
-0.02675387
-0.00652886
-0.00437637
0.04292504
0.03407661
-0.02988373
-0.02972618
0.00322754
0.01280701
0.0073957
0.02186448
-0.01871156
0
-0.00210084
0.03003851
-0.0092261
0.00820517
0.01520556
0.02287519
0.01270169
-0.02059906
0.01670801
0.04105589
-0.02366414
0.0189759
-0.01993421
-0.00576925
-0.00969
-0.01372571
-0.03823403
0.01627706
-0.00404449
0.01308524
0.03440143
0.01152751
-0.01346174
0.01250618
0.03013411
0.02201924
-0.0388578
0.01405175
-0.0027946
0.02578412
-0.00364299
-0.00457248
-0.01106002

0.00476258
-0.01350611
-0.0085349
-0.00228833
0.00457144
0.01779959
-0.01268158
-0.01140914
-0.01299282
-0.02471441
0.00119083
0.00089219
-0.00985818
-0.00030026
0.00180018
-0.00089969
0.0098523
0.01151984
0.00935406
-0.01701919
0.0002959
0.00589972
0.0035232
-0.00381736
-0.00530975
0.00236337
0.00265213
0.00088248
-0.00530662
-0.01459011
-0.04008491
0.0298346
-0.00242719
-0.01099583
-0.00647052
-0.00402664
-0.00935461
-0.00597017
-0.00220855
0.01660179
-0.0009324
0.00712629
0.01318835
-0.00030474
-0.00366413
0.00609944
-0.01069856

0.01124088
0.00557341
-0.00466258
-0.07431342
-0.00314301
-0.00962116
0.00541506
-0.02446707
0.02637516
0.0104624
-0.01448019
-0.01261888
-0.00415244
-0.00342869
0.03005102
-0.00392876
-0.01161423
0.00496575
0.00369174
0.05510913
-0.00193237
-0.00915137
-0.01414146
-0.01324352
0.0056789
0.02528885
-0.00031376
0.00175582
0.00425133
-0.00318681
0.00704733
-0.00068385
0.00068385
-0.00817452
0.01671417
-0.00178852
-0.0015444
0.00647052
0.00453516
0.0067644
0.00218407
-0.00024244
-0.00815586
0.01039618
0.002537
-0.00211372
0.00301823

-0.01516679
0.00199137
0.01382966
-0.04480857
-0.01031291
0
-0.0554119
-0.02290458
-0.02804276
0.0015361
0.00535784
0.03892707
0.0246568
-0.01661288
0
0.0065336
-0.0175187
0.0109851
0.01374344
-0.01739174
0.00437637
0.00652886
-0.00072333
-0.00144823
-0.0065431
0.00291333
-0.00364299
-0.00659102
-0.00441827
-0.00517944
-0.01796455
0.0312293
0
0.00292398
0
0.00072966
0.0058182
-0.00363241
0.0137335
-0.00071813
0.01071822
0.02179348
0
0.00277778
0.02803602
-0.00473134
-0.00339328

-0.01095024
-0.01469136
-0.00386259
-0.0215989
0.03936378
0.02803707
-0.01161182
-0.0033494
-0.02053018
-0.0123789
0.01081957
-0.00086192
0.00443179
0.01308281
-0.00479164
0.0076652
-0.01377207
-0.00502294
0.00274144
0.04590794
-0.02717981
-0.00522844
-0.01426135
-0.01041328
-0.01287639
-0.0209941
-0.02774878
-0.03099981
-0.0285093
0.01119795
-0.02640142
-0.01761409
-0.02462478
-0.00735138
0.024785
0.00299781
-0.00094065
0.03097476
0.00442183
0.01303958
-0.01502512
-0.00463589
0.00283249
-0.01023099
-0.01691164
-0.03146502
0.0044298

0.00666583
0.00456248
-0.0039587
-0.02047199
0.01641098
0.02369962
-0.00670204
-0.03182558
0.02301947
-0.00577016
-0.00980783
-0.00586101
0.00612265
-0.00244456
0.00200847
0.005047
-0.01468943
0.00017615
-0.00317545
0.00317545
-0.00618377
-0.00017724
-0.02168155
-0.01680558
-0.00285938
0.01512611
-0.0010924
0.00454381
0.00929568
0.0030496
-0.00421809
0.01826901
-0.00203315
-0.00097384
0.00688501
-0.01301537
0.0050669
0.0018603
0.00854819
0.01238352
0.00751202
0.01273576
-0.00331788
0.00687872
0.00455966
-0.00506758
0.00177658

-0.00455755
-0.00195286
0.01898311
-0.00188218
0.01161279
0.04193869
-0.00178731
0.03653374
-0.00449439
0.00345901
-0.01811896
-0.00140746
0.00911328
0.01557934
0.01500199
0.00842465
-0.00403498
-0.00811912
-0.02685187
-0.01476301
0.01476301
0
0.00487296
0.01482019
-0.00824464
-0.02514977
0.02514977
0.01676112
-0.00135777
0.0121541
-0.02652315
-0.03185986
-0.00606603
0.01421488
-0.01135569
-0.03117324
0.01896483
0.01292193
-0.00895582
0.00895582
0.02187036
-0.00594927
0.00140302
-0.00809436
0.00914533
0.01494381
-0.01599478

-0.01870962
-0.03360854
0.03549533
0.00938093
0.01482882
0.01006873
-0.00364964
0.04381568
0.01820596
-0.01384105
-0.01757514
-0.00979963
0.02388437
-0.00701757
-0.00352734
0.04322194
-0.0067912
0.0067912
-0.02051354
0.00774197
0.00512822
0.01941809
0.00083577
-0.01515181
0.00338696
-0.00338696
0.00676249
0.02987774
-0.03156408
-0.00422834
-0.00680275
-0.00770882
-0.01559824
-0.00174825
0.01130939
-0.02451962
0.00442283
-0.00265135
0.04244899
0.0025413
0.0042212
-0.00506758
-0.0008471
-0.00765635
0.00765635
-0.00594987
-0.01806501

-0.00492915
-0.00526398
0.0208917
-0.00457109
0.01274676
0.00120555
0.01435431
0.00059365
0.00945075
0.00439948
0.00321403
-0.00673206
0.00818957
0.00696665
0.00404158
0.01145816
-0.009156
0.00544648
-0.00544648
-0.00924061
-0.00377853
0.01301913
0.00601807
-0.00429492
-0.00951427
0.00635289
0.01514098
0.03208533
0.00328948
0.00953296
0.01078468
-0.02196103
-0.02357619
0.0106087
0.0113214
-0.01940732
0.00947346
-0.0019431
0.01817231
0.01220354
0.0013468
0.00402956
0.00187492
-0.00026763
-0.00133923
0.00587923
-0.01341222

-0.00036171
-0.0081732
0.00775104
0.00451387
0.01270938
0.00726631
-0.00454265
0.00683562
0.01393812
-0.01528975
-0.0052475
-0.00896654
0.01503699
0.00246479
0.00450306
0.00969726
0.01633508
-0.00684543
-0.00637402
-0.00745905
-0.00366311
0.00290833
-0.02582876
-0.00687781
0.01725412
-0.00757893
-0.00249941
0.00978336
-0.00348731
-0.01341182
-0.01548168
0.00042653
-0.00341735
0.01739174
0.0202784
-0.00247554
-0.01038123
0.00996804
0.01749862
0.00745604
-0.00571711
0.00190934
0.0154864
-0.00068322
-0.00290889
0.00313668
0.05747787

-0.02268918
0.00554786
0.0413198
0.00132626
0.03899129
0
0.04303751
-0.01786312
0.00124224
-0.02705418
-0.00255428
-0.00256082
-0.02203589
0.01043034
0.03692335
0.02102737
0.00366525
-0.00611623
-0.01920158
0.02409755
-0.00366973
0.03373814
0
-0.00594179
0.04657419
0.00849623
-0.00906522
-0.00399202
0.00228311
-0.00342662
-0.00229095
0.03659288
0.01916292
-0.00816776
0.0016389
-0.00218579
-0.02268424
-0.00730135
0.02998559
-0.00273898
-0.0005487
0.00164519
-0.00549452
0.00549452
-0.00329309
0.03881889
0.03685857

-0.00308894
0.01858557
0.02406025
-0.00289321
0.01311291
0.01644259
0.01572423
0.01253602
-0.00033965
-0.02019176
0.00076596
-0.00860512
0.00102918
-0.00012859
0.00121177
0.02158233
-0.00802305
-0.02550209
-0.00148666
-0.00643665
0.00797901
0.00752892
-0.00289756
0.01362089
-0.00741158
-0.00835559
-0.00059289
0.00951773
-0.0180609
0.00155026
-0.00960157
-0.01528516
0.00194973
-0.01055854
0.00069452
0.00052058
-0.0139952
0.00261591
0.00297848
0.00273704
0.01718183
0.00503684
0.00168594
0.00085136
0.005394
0.00277992
0.02249745

-0.00432003
-0.01092534
0.01321474
0.00414149
-0.00507358
0.0022863
-0.00585318
0.01703964
0.01954675
-0.00361545
-0.00776799
-0.00515679
0.00224897
-0.00249917
-0.00778735
0.03201398
0.00786607
-0.00072724
-0.00340081
-0.01068221
-0.00123047
-0.00973284
-0.01125246
-0.0006708
0.01589382
-0.01455267
0.02731917
0.00220246
-0.00611104
-0.00580603
-0.00317338
0.0030021
0.00119832
0.03124333
0.0161201
-0.0071233
-0.00205634
0.00582901
0.00465516
0.01864687
0.01097601
0.00339559
0.00675678
-0.00683562
-0.00497926
-0.00174465
0.00530379

0.04723671
0.00233762
0.02828206
0.01576356
0.01457567
-0.02033753
0.02222314
0.02419473
-0.01575322
0.00929663
0.00092493
-0.00185071
0.00339036
-0.01238406
-0.00499689
0.00031304
-0.00376294
-0.00946977
0.03306602
0.04353081
-0.02107841
-0.01055658
0.00634731
0.00540867
0.00567759
0.00029793
0.02848526
-0.01958841
-0.01517209
-0.0039045
0.01077532
-0.00059559
0.0097822
-0.01216813
-0.0150424
-0.02984378
0.00684721
-0.00248447
0.00959314
-0.00123267
-0.00432634
-0.00030974
0.01598067
-0.0375879
-0.03118722
-0.00688189
-0.00296394

0.01293679
-0.00515465
-0.00172414
0.00602152
-0.000858
-0.00602671
0
0.00430849
0.0085617
0.04582226
0.01133615
0.02857337
-0.0031348
-0.00393237
-0.00157729
-0.00237061
0.00079083
0.0007902
0.00315458
0.04390385
-0.00832392
0.00454891
0.00753583
-0.00075103
0.0097197
-0.00597017
-0.00374954
-0.01437785
-0.00995795
0.01071986
-0.00995033
0.0114724
0.00908409
-0.00832392
0.02030908
0.01698084
-0.00293255
0.00731532
0.03438734
-0.02207281
-0.00144092
-0.00072124
-0.01600034
0.01238632
-0.04215042
0.00301659
-0.01212136

0.01181222
0.01088266
0.01207047
0.00831174
0.01361614
0.01795471
0.02817088
0.02858367
-0.01912561
-0.01043319
0.03451925
-0.00188679
-0.02099314
0.00264837
-0.01185163
0.00872099
-0.01850101
0.01801851
0.0131849
0.0205075
-0.00608474
-0.00235018
-0.0075579
0.00520219
0.00494061
-0.0089581
-0.0040337
0.00427047
0.00378072
0.00587891
0.00677652
0.01111637
0.00046051
-0.01367503
-0.0067908
0.00958735
0.00278875
0.00878009
-0.00368749
-0.00231161
0.02061456
-0.01576635
0.0071142
0.00022865
-0.01566852
-0.00839557
-0.04944612

-0.00842201
-0.00472788
0.00423983
-0.00130265
0.01978985
0.00848361
-0.00455099
-0.01550087
0.01226024
-0.01123728
0.01776094
0.00522002
0.0027834
-0.00805628
0.00947126
-0.00709502
0.00326471
0.00199569
0.00387496
0.01653444
-0.00262515
0.00154504
-0.01029364
-0.00270735
0.01346403
-0.0047435
0.01619967
0.00218424
0.00076082
0.00601544
-0.00474868
0.01238001
0.00010003
-0.00070039
0.0008004
-0.00637089
0.00486961
0.01653915
0.0106324
-0.01245664
-0.00713157
0.00059624
0.00272824
-0.00397082
-0.00869136
0.00395544
-0.01161021

0.0126616
-0.0317
0.0093072
0.02741288
-0.0222794
0.01069529
0.00606062
-0.02446605
-0.00258331
0.02503324
-0.01987327
-0.03829474
0.01222444
-0.02514174
0.00755535
0.01122706
-0.0149976
-0.01194368
0.00327154
0.036873
-0.01853376
-0.00697241
0.02340532
0.00889825
-0.01575663
0.01575663
-0.0036544
0.03089844
-0.0091697
0.00815499
-0.03302674
0.03201099
-0.01227009
-0.01190182
0.01549618
0.00867574
-0.01432983
-0.00828162
-0.00104004
0.00467169
0.0230366
-0.00202634
-0.01121888
0.00409417
-0.01959836
-0.00941922
-0.00157853

0.00014671
-0.00045853
-0.00838228
0.02130544
0.00754149
-0.00537064
-0.00803756
0.00966261
0.00254061
0.00459631
-0.00050169
-0.00209909
0.00010775
0.00487264
-0.00377781
-0.00026911
-0.00778158
-0.00767859
0.00278417
0.00661085
-0.00292874
0.00408341
0.00922542
0.06977509
0.00586434
-0.01273584
-8.3886E-05
-0.0264361
-0.01054692
0.03126219
-0.00283889
-0.00434149
-0.00132655
0.01280063
-0.00601635
-0.00076094
-0.0001015
0.02082746
0.00391921
-0.00805347
-0.01346709
0.01879362
-0.00178894
-0.00972936
-0.01930353
-0.00660984
-0.01677072

0.01224121
0.00015597
-0.01476853
0.00780423
0.00610617
0.01802129
-0.02632855
-0.01914808
0.01077124
0.0034857
0.01934508
-0.00802154
-0.00125186
0.00849742
0.00333243
-0.00613094
-0.00265025
0.01947812
-0.01023283
-0.00154787
0.00940494
-0.00731588
0.00254738
0.00415449
0.01334624
0.00987532
0.00702649
0.00319786
0.00014849
0.00474005
-0.00533414
0.00363327
-0.00118492
0.0214794
0.00347524
-0.00405563
0.00470589
0.00619242
0.00829228
0.00977622
-0.03267468
0.01918974
-0.00114392
-0.00121685
-0.00365946
0.00014376
-0.00129459

-0.00462811
-0.00498257
0.01092907
-0.00561521
-0.00198939
0.00198939
-0.00464808
-0.00166528
0.00498754
-0.00099552
0

0.01887561
0.01852591
0.02537287
-0.00502333
-0.00722025
0.0043384
-0.0330063
-0.02033968
0.00455582
-0.01449854
0.00994272

bmv
0.24837135
0.20822619
0.07702756
0.17993093
0.10471662
0.19140769
1
0.24693682
0.22626053
0.06535851
0.12861576
0.06123802
0.15697665
0.19371078
0.17167231
0.22404714
0.17206989
0.2954394
-0.01400871
0.14237471
0.09398521
0.10679129
0.35238496
0.2097279
0.23407852
0.23407852
0.23316309
0.24639136
0.14435785
0.20485712
0.20485712
0.18954418

cemex
0.2105222
0.16534967
0.14171333
0.17735932
0.12486675
0.2584812
0.24693682
1
0.22936706
0.09125895
0.21958194
0.19250171
0.22058757
0.22575531
0.36631066
0.29272212
0.17619829
0.41402509
0.18497843
0.1573693
0.24155749
0.39386392
0.43663232
0.15485544
0.224798
0.224798
0.30429469
0.15690496
0.30033447
0.17636547
0.17636547
0.22743065

-0.01612338
0
-0.015389 0.00606157 -0.00244992
-0.03771148 0.00945919 -0.00214133 0.00466048 0.01879634
0.0126437 0.00986653 0.00534475 0.01045437 -0.00596508
0.03625775 0.00376145 0.01113184 0.01054934 0.00028486
-0.01695801 -0.00217596 -0.01166503 0.00602427 0.00334104
0.02164533 0.00488926 0.00955421 0.00670705
0.0169585
0.00833338 0.01724139 0.01155475 -0.00672387
0.0052194
-0.0031781 0.00560144 0.01348568 -0.01618054 -0.00591738
0.00877626 -0.00216925 -0.00154679 -0.11576102 0.01276554
-0.01196449 0.00086826 -0.00777005 -0.01651074 0.01491646
-0.00566574 0.00634435 0.01854767 -0.01256939 -0.01305689

chedraui
0.25031731
0.292242
0.23138684
0.11799041
0.09790868
0.24000517
0.22626053
0.22936706
1
0.04685748
0.17113987
0.09815703
0.11207785
0.19328281
0.17902841
0.2177013
0.15717767
0.18783286
0.01034286
0.11876201
0.09354989
0.21970656
0.29390399
0.1939278
0.14734314
0.14734314
0.25354844
0.165129
0.23207695
0.16687623
0.16687623
0.13157133

coca femsa compartamos

0.03789482 0.15473089
0.17757805
0.2073552
-0.03253975 0.08708745
0.2526817 0.08306817
-0.04395349 0.04278564
0.12647428 0.18574102
0.06535851 0.12861576
0.09125895 0.21958194
0.04685748 0.17113987
1 0.05783426
0.05783426
1
-0.05855856 0.12840631
0.41782375 0.07839864
-0.06718998 0.17042915
0.05833811 0.16155341
0.05580756 0.07939047
0.17938061 0.19048733
0.16782997 0.20322485
0.11068001 0.08981441
-0.01835595 0.15876029
0.12800983 0.10950465
0.12418205 0.31691431
0.03650051 0.33824403
0.04209311 0.01486376
0.08217235
0.1065841
0.08217235
0.1065841
0.20011134 0.18856102
0.05173411 0.19045917
0.09018765
0.1859772
0.07475247 0.18913592
0.07475247 0.18913592
0.0244297
0.1597203

elektra
0.10788312
0.00293939
0.0445069
0.10140977
0.10296396
0.12361588
0.06123802
0.19250171
0.09815703
-0.05855856
0.12840631
1
0.03995488
0.0992159
0.28316804
0.0646397
0.06924618
0.13614704
0.03537177
0.09791351
0.14446596
0.20077603
0.2292118
0.07227248
0.14738088
0.14738088
0.10056872
0.04464688
0.2697763
0.12055007
0.12055007
0.20539735

fomento eco
0.12804059
0.12942366
0.10623203
0.24732466
0.06940588
0.14280395
0.15697665
0.22058757
0.11207785
0.41782375
0.07839864
0.03995488
1
0.13868449
0.07712012
0.16180301
0.08830759
0.22374047
0.14406818
0.02149352
0.1010316
0.16073456
0.23286678
0.07332923
0.15713409
0.15713409
0.15802929
0.12466996
0.17589922
0.20358437
0.20358437
0.13982129

0.13327272

0.30496168 0.19431148

0.00845157 0.22040168

0.24994878 0.08248129

Genoma Lab
0.01508768
0.00291758
-0.0109851
-0.01297035
0.00409455
-0.00558765
0.03234387
0.01150678
0.001072
-0.01765494
-0.00181917
0.02018814
0.0024951
-0.02304747
-0.00914919
-0.00700981
-0.0037092
0.0074047
0.01646278
0.01655309
-0.01112518
0.03126365
0.01078459
-0.01148438
0.01459373
-0.00207182
-0.00589359
-0.01013463
-0.00634252
0.02202501
-0.01357723
-0.00315956
0.00875203
0.00417392
0
-0.09878723
-0.02836794
-0.00513734
-0.07526676
-0.00987344
0.04677491
0.00656547
0.00040891
-0.01773608
-0.00124922

Geo
0.01259318
0.03795098
0.05849621
-0.01404444
-0.02600306
0.02390552
0.00575767
-0.00313644
0.01093476
-0.02729828
0.0031881
0.01212775
0.04958849
0.00745345
-0.01345647
0.01790202
0.0228999
0.02661754
-0.01322021
0.00757579
-0.01186254
-0.01248815
-0.0038741
0.00484028
0.04068678
0.01563969
-0.00228467
0.02529493
-0.01347124
0.00315956
-0.15572921
0.01203888
-0.02369155
0.00901624
0.03985003
-0.02361506
0.01033601
-0.00051427
-0.01450803
-0.02056492
-0.03414041
0.01368759
0.01511092
0.02433983
0

Gfnorte
0.01477686
0.01134403
0.00115035
0.01165861
0.01623119
0.0172915
0.02517494
0.02246333
0.00980093
-0.00624482
0.00520672
-0.01464768
0.06468343
0.01509981
-0.01135264
0.02257784
-0.00714634
0.00753117
0.013187
-0.00152005
-0.01339989
0.00096311
-0.01454501
-0.00489573
0.00606715
-0.00214865
-0.00078247
0.01688213
0.01565515
0.00980215
0.00206128
0.00187021
-0.00449439
0.00374673
0.00967629
0.01123297
-0.01420033
0.00777062
-0.00036982
-0.02452618
0.00792906
-0.0121076
0.03662592
0.03338154
0.01006453

Ginbursa
-0.00743207
0.00156924
0.02017919
0.00917788
-0.02622595
0.00894774
0.00963584
0.01333607
0.00151286
-0.00075614
0.01203022
-0.00149589
0.00074822
0.00298731
-0.00149254
0.00372718
0.00778214
0.00110681
0.00844507
0.0252721
0.00035644
-0.0451972
-0.00598356
0.01007659
0.00997607
-0.03440878
0.00417696
0.0280235
0.00147275
0.00769657
0.00218818
-0.00145826
0.00072939
-0.00255521
-0.00696867
-0.01932427
0.02884815
-0.00438437
0.0087496
-0.03810337
-0.02211299
-0.03651043
0.00558215
-0.00518239
0.01467989

Gmxico
0.00955117
0.01643135
-0.00562627
-0.00701
-0.00461018
0.00433958
0.02459359
0.01753742
0.02359084
-0.01455035
0.00742926
0.0055994
0.0203499
-0.00398705
-0.0080221
0.00627276
-0.01056082
0.03575356
0.00922561
-0.00484497
-0.00657817
0.01455983
0.00360707
0.00669859
0.01208689
-0.00804167
-0.00190159
0.0052207
-0.00071031
0.00260201
-0.00949449
-0.02264799
0.01272655
-0.0216331
0.01773445
-0.01252934
0.00444007
-0.01838104
0.00250376
0.01242561
0.02029161
-0.02029161
-0.00693931
0.00817342
-0.01942776

Gmodelo
-0.00090447
0.0020339
-0.00169463
0.00293553
-0.01843265
0.00412561
0.02261517
-0.02135795
-0.00148597
-0.03196274
0.00624009
-0.01442276
0.00475173
0.00023699
-0.00904553
-0.01639381
-0.0277265
-0.00664454
0.00514398
-0.00025031
0.0076065
0.00359601
-0.00870219
0.01732931
0.00147149
-0.01655585
-0.01253621
0.00578618
0.02709723
0.02768926
-0.00990402
0.00550109
0.01338645
-0.0282852
0.00867789
-0.00084039
-0.00012011
0.03110284
-0.02070662
-0.00847614
0.00681047
0.00083318
-0.0015479
-0.00358124
0.00417687

Gaer pac
0.00864346
-0.01246188
0.00297114
0.01116859
0.00104723
0.000837
0.00313251
-0.01936903
0.00381923
-0.00445719
0.00720647
0.00274175
0.01214166
0.00083195
0.00704374
0.00082542
-0.00870111
-0.00166597
0.01776539
-0.0051319
-0.00681469
0.01215132
0.0095753
-0.00528564
-0.00306216
-0.00862428
-0.00994827
0.00457191
0.01481813
-0.01814109
-0.0039604
0.01595393
-0.00061684
-0.01116868
0.00622021
-0.00809385
0.01550739
0.00511615
0.00040816
0.00974627
-0.02206423
-0.00746427
0.0082902
-0.00103252
0.00288839

-0.02105341
0.03017832
0.00699447
0.0053159
-0.00449623
-0.01777273
0.02836778
0.02442564
-0.03543044
-0.02196069
0.0174423
-0.00743805
-0.01042328
-0.00757261
0.00379347
-0.01057316
-0.02105341
0.01251365
0.0081145
0.00847104
-0.00889648
0
-0.01586994
0.00732288
0.01490975
0.00337696
0.00336559
0.02611547
-0.03201271
-0.01446834
-0.00688175
-0.007799
-0.02510592
-0.02438044
0.03326149
0.01011665
0.00567316
0.0321158
0.08788892
0.01151202
0.00228659
-0.02505431
-0.0062647
0.00782477
0.01470046
-0.03955871
-0.00079936

-0.02755871
0.00375436
0.0336874
0.04206346
0.0093851
0.00049152
0.01269548
0.01588481
-0.0261263
-0.02330877
0.01937949
-0.00394478
0.00049395
-0.00942701
-0.00049863
-0.00550139
-0.01109442
0.0145988
0.01241635
-0.01541936
-0.03416085
-0.02308602
-0.00960007
0.01225049
-0.00743893
-0.03032176
0.01039112
0.01404669
-0.00807976
0.01236243
-0.00912268
-0.0537079
-0.04955838
0.01718561
-0.01479755
-0.00298597
0.03813897
0.02389192
-0.07891911
-0.03781052
-0.04920086
-0.00665781
0.02049659
-0.01052641
-0.00796817
-0.03183472
-0.04073597

-0.02706718
0.00952132
0
0.02385061
0.00539742
0.00052079
-0.01275015
-0.00017579
-0.01042689
0.00319262
0.00476991
-0.00938475
0.00390625
0.00847014
-0.00228692
0.00070423
0.00246089
0.00035106
0.00070175
0.00959952
-0.0127613
0.00263551
0.00682
0.00971218
0.01558384
0.05230383
0.03952459
-0.01956703
-0.04081541
0
-0.00445582
-0.00115846
0.01070586
0.01382923
0.04084138
-0.00637986
-0.01494091
-0.01839022
-0.00096884
-0.00339834
0.01974223
-0.01234881
0.01680174
0.01543095
-0.02387654
-0.0300518
-0.04365003

-0.04305634
0.02316706
0.01554745
-0.01193806
0.02060295
0.00936775
0.01694956
0.00343184
-0.01071576
0.00115362
0.00689394
0.0045697
-0.01223257
0.00995033
0.02630742
0.00037085
-0.00185563
-0.0206425
0.04123147
0.00435731
-0.01533436
-0.01072694
0.00148644
-0.00223048
0.00519675
0.02666825
0.0078995
0.01420478
-0.00992212
0.00035606
-0.00106857
-0.00071301
-0.00249955
-0.00286431
-0.00071736
0.01637047
0.00913569
0.00244542
0.00650781
0.02800529
0.00408303
0.02349101
0.01022942
-0.00559672
-0.05566418
-0.01229164
-0.05857284

-0.02521463
0.00488873
0.02709369
0.01216651
-0.00395648
0.01231239
-0.00146951
0.00513386
0.00219218
-0.01347234
0.00172478
-0.01913815
0.00300677
0.01883575
0.00318667
-0.0155386
-0.00298731
0.00621352
0.01108795
-0.00294479
-0.01760303
-0.01791846
-0.01669059
0.01286357
0.02274548
-0.00024991
-0.00476012
0.02259562
0.01098778
-0.0085356
-0.00073502
-0.01233061
0.00420949
-0.00024713
-0.00694447
-0.00824695
0.0084958
0.01555395
0
-0.00269839
0.01559866
-0.00898828
-0.01493308
0.00275448
-0.00526515
-0.01596385
-0.04225981

0.00047625
-0.00501194
0.00940651
0.02666201
0.02428161
0.00056297
-0.00609689
0.01795783
-0.01626052
0
0.00282247
-0.0012409
0.00439264
0.01206449
-0.00646098
0.00089366
-0.0059354
0.00201975
0.04171387
0.02484732
-0.01692267
-0.01115532
-0.02357416
0.00011043
0.00396738
-0.00121059
-0.00242558
0.01533604
-0.00862498
0.00251876
0.02163884
0.01845227
0.02674843
0.00275082
-0.01170735
-0.00010804
-0.00606916
0.00217179
-0.00282425
0.03966828
0.01308702
0.00719723
-0.02091174
-0.00640187
-0.02580926
0.00043206
-0.01688034

-0.01118719
-0.00020836
0.00187363
0.00456527
-0.00373367
0.00041554
0.01872675
0.01195677
-0.00727864
0.00141945
-0.01018339
0.01079111
0.00161878
0.01085874
0.00538547
-0.00139345
-0.03156879
-0.02835886
0.00485284
0.01876619
-0.00455487
0.00764862
-0.00226781
0.00842673
0.00551078
-0.00224147
0.01156082
0.02115003
-0.00217413
0.00454053
-0.01208773
0.0061612
0.01064259
0.00839439
0.00329937
0.01040873
-0.03116124
-0.01254122
-0.00321028
-0.00020098
0.00441236
0.01213342
-0.01896075
0.01340959
-0.0091872
0.01037933
-0.01017871

-0.04749153
0.0166324
-0.01286592
0.03609908
-0.00890334
0.01051364
-0.00645684
0.00080939
0.01046287
0
-0.00080096
0.00758335
-0.00638215
0.00598446
0.00436595
0.00237342
-0.01633177
-0.00685072
-0.00527064
-0.0155677
-0.00538192
0.01810004
0.02057769
-0.0100342
0.02745348
-0.01383148
-0.00678781
0.0194412
-0.01344957
0.00318092
0.01965472
-0.00350946
0.0300138
0.02286028
-0.00148313
-0.00969433
0.00709355
-0.02486004
0.02075938
-0.00224383
0.0236785
-0.00366301
0.00585439
0.00145826
-0.00951691
-0.01743691
0.01375231

-0.01808368
0.01664895
-0.00071813
0.00715823
0.01064217
-0.0206781
-0.0152453
0.00146199
0.02453225
0.0014245
-0.01722943
-0.00653835
-0.00952039
-0.00516416
-0.00742394
0.00594355
-0.00668899
-0.00373553
-0.06015692
0.00949374
-0.04427282
0.00982809
0.00811693
0.02790137
0.05431545
0.03367815
0.00071968
0.05663869
0.00203735
0.03007243
-0.0287165
-0.0205346
0.04198315
0.00066291
0.02228139
0.03377193
-0.02089345
-0.03714992
-0.01135238
0.02650917
0.0283707
-0.001909
0.00824616
0.00063151
-0.02622472
-0.02826347
-0.00601807

0.02517568
0.02962567
-0.02276199
0.00747947
-0.00747947
-0.00116852
-0.00703992
0.00067261
0.00720211
0.03621862
0.01944594
0.01223737
-0.02318899
-0.05849236
0.0187736
0.00925626
0.02164622
0.00032196
-0.01100513
0.01838168
-0.02720816
0.00278712
0.01543366
0.00562657
0.0388322
0.03321255
-0.03367526
0.03053788
0.01794369
0.00659198
-0.00116874
-0.03012321
0.04088225
0.01278845
-0.0161201
-0.01240982
-0.01673989
-0.01187181
-0.00819677
0.03474964
-0.00088365
0.00235467
0.02968866
0.03146327
0.0327809
-0.02465581
-0.02415442

0.01228837
0.04097002
0.01410958
-0.0095021
-0.00567377
0.02006756
0.018989
-0.00411241
0.00786732
0.00475868
-0.02576134
0.03319381
-0.03006718
-0.00975958
-0.0073827
-0.00708218
0.02837815
0.0092832
-0.04336344
-0.02974467
0.02329072
0.04913269
-0.01622684
0.00173883
-0.00382942
-0.00279427
-0.00385492
0.03009046
-0.02693533
0.01838096
0.02309885
-0.01318255
0.03148284
0.02892159
0.02091994
-0.00282708
-0.00567825
0.00094862
0.01816523
-0.01186402
0.04182651
-0.00030125
-0.00907997
0.02016622
0.01302564
0.00586512
-0.01502459

-0.00240096
-0.01128134
-0.00977206
0.01381574
-0.01764193
0.01116417
0.00970097
-0.00943022
0.00996641
0.00614564
-0.00373633
0.00904984
-0.02440781
0.00757374
-0.01192749
-0.01041676
0.00330124
0.00738819
-0.02512209
-0.01776947
-0.00570778
0.01815138
0.03044797
0.03351071
0.02164643
0.00411947
-0.01867274
0.02072613
-0.02020271
0.00235202
-0.00182887
0.00859268
0.02610179
0.00629487
0.01420585
-0.00670394
-0.01556647
-0.0214842
0.01488352
-0.00255037
-0.00127763
-0.01832073
0.00389864
0.00103708
-0.01382931
-0.02070687
0.00961032

-0.00594846
-0.03507948
0.00865905
0.00667084
0.0006759
-0.00123951
0.06112193
-0.00927067
-0.00752206
0.03601703
0.0404765
-0.00561124
0.00461154
-0.01603099
-0.02386208
0.02619699
0.00687149
0.02338997
-0.00295567
-0.01400987
-0.00200321
0.02524512
-0.04580801
-0.01775989
0.0227622
-0.00920723
-0.02213422
0.02879238
0.17660506
-0.03651026
0.00636945
0.03755741
0.00186678
0.00127081
0.00582501
-0.00261284
0.02236595
0.0009074
-0.00272468
-0.00041348
-0.00265032
0.00479855
-0.00978692
-0.00225291
-0.00720996
0.00016827
0.0085442

-0.03906827
0.00333195
-0.00124818
0.00643222
0.0065966
0.00307724
0.0107977
0.00578152
0.00270299
0.01053402
0.00757347
0.03466934
-0.00572841
-0.00019812
0.00178165
-0.00079145
-0.00297354
0.00257758
-0.01939479
0.00262123
-0.00363123
-0.02248204
-0.01185168
0.03372724
0.01624747
0.00178909
-0.00139124
0.01087935
-0.00453516
0.00059271
0.03015499
0.01294763
-0.00132513
-0.02863103
0.01374526
0.00747058
0.00171608
-0.00171608
-0.00516599
-0.00692977
0.00347089
-0.00792351
0.00290613
0.00520985
0.0005772
-0.0019253
0.00230991

-0.01637551
0.0123067
-0.00074156
-0.00037099
-0.01721599
0.00864505
0.0033626
0
0.00372301
0.00222717
0.0295912
0.00251663
-0.00035913
-0.0104713
0.00615164
0.00467879
-0.00359713
0.01395621
0.00743498
-0.00707968
-0.007488
0.00499823
-0.0057143
0.00178923
-0.00178923
-0.00538698
-0.02886045
0.00296077
-0.00630215
0.00037182
-0.01422712
-0.00037715
0.01905531
-0.00222305
0.00886269
0.00951343
0.01194584
0.00466703
0.00428878
-0.00285714
0.00035759
-0.00107315
-0.00971056
0.00108362
-0.06295133
-0.03282827
-0.03025034

-0.00808085
-0.03020133
-0.00629153
-0.0349661
0.00072595
0.0236655
-0.04567666
0.03642063
0.00499466
-0.02013008
0.02084157
-0.01144505
0.00215595
-0.00359583
0.02560595
-0.00988011
0.00141743
-0.0085349
0
0.00924287
0.00915822
0.00419875
-0.0027972
0.02830703
-0.01647258
-0.01604499
-0.00989407
-0.00712761
-0.00286533
0.00214977
-0.04464701
0.01633295
-0.00073665
-0.01335331
0.05802933
0.0346295
0.01754431
0.01526747
0.05073319
0.0105887
-0.02891465
-0.00704003
0.02097312
0.04067104
-0.01705279
-0.00739831
-0.01936955

0.02511405
0.01603949
-0.00581515
-0.00448584
-0.01192367
-0.00816783
0.01968269
-0.02988187
-0.02286869
-0.00720984
0.04027771
-0.01090158
0.00196546
-0.00014026
-0.01569269
-0.01074432
-0.01831447
0.02377268
0.00228931
-0.01584591
-0.0045114
-0.00438533
-0.02627238
0.01507604
-0.00594355
0.01991951
0.00480945
0.00043608
-0.00378568
-0.00541214
-0.01343689
0.02248937
-0.01803965
0.00825355
-0.00323435
0.01461801
0.00419956
0.01363494
0.01892177
0.00585776
-0.00041728
-0.01768467
-0.01311307
0.00814465
-0.00442132
-0.00861332
0.02026614

0.01033525
0.00731746
-0.01409715
-0.01190136
0.00775198
0.01034135
0.00819677
0.00986373
-0.01923697
-0.00649545
-0.00922488
0.0011951
-0.00899826
-0.02131628
-0.01863987
0.0124651
0.00401793
0.00092493
-0.00339559
0.1133066
0.01507084
-0.01258911
-0.00248173
-0.00664822
-0.00083414
0.01189009
0.02202073
0.00669974
-0.00750674
-0.00919174
-0.02921123
-0.00336135
-0.0235639
-0.00576204
0.00489985
-0.00316775
0.00689856
-0.00258139
-0.00836342
0.0285489
0.00168729
0.01644178
-0.00193664
0.0159344
-0.00628847
-0.02893914
0.01206693

-0.01041537
-0.00944039
-0.01007771
-0.00411467
0.01500506
0.04500495
0.00181042
-0.03738261
0.02123222
-0.00632247
0.0301949
0.01669917
0.00609603
0.0010124
0.00705826
0.01148864
-0.00248633
-0.00299177
0.00969072
0.01008743
-0.00122474
-0.01357208
0.01357208
0.01290655
-0.00460774
-0.00048626
-0.02836545
-0.0120817
0.00681391
0.00576804
-0.02199558
0.01143741
-0.00811981
-0.00510857
0.0307639
0.03249339
0.01574084
-0.00807797
0.00642019
0.00943626
0.01814847
-0.00717347
-0.02041127
-0.00522815
-0.00789383
-0.00264519
0.01268111

0.0039126
0.01680712
0.00797465
-0.00707636
-0.01339434
-0.00889116
0.00058409
0.00033361
0.00698025
0.00041396
-0.01031709
-0.0024283
-0.00016769
0.00125697
-0.00731249
0.00092753
0.00319758
0.00058791
0.00125865
-0.00193058
-0.00286075
0
0.00830716
-0.00738073
0.0038649
0.0032651
0.00208742
-0.00125193
0.00873078
0.00107567
-0.01281749
0.00100469
-0.00167504
-0.00150994
-0.00631608
-0.00389369
0.00465373
-0.00737135
0.00203891
-0.01539413
-0.00900361
0.00624189
0.0018995
0.00232628
-0.00034429
-0.00034441
0.00094685

0.01734533
-0.01946255
-0.00328091
-0.00116054
0.00578929
0.00785821
0.00209784
-0.00400879
-0.00537017
-0.00694715
0.00521488
-0.0013494
-0.00115808
-0.00309478
-0.00155099
0.00425944
-0.02029734
0.0160379
0.00503194
-0.02561485
0.01357353
0.00797902
0.00810815
0.00038447
0.00918315
-0.00209704
-0.0067018
0.0007682
0.00038388
0.00210869
-0.00326077
0.01222089
0.01319778
-0.00808655
-0.00682079
0.02459987
-0.00464814
-0.02166422
-0.00687945
0.00420973
-0.00076409
0.00988789
-0.0045515
0.03272237
-0.0308234
-0.02789447
0.02314025

0.01544118
0.0016116
0.00201086
0
0.02499634
-0.00510706
0.00471514
0.0019581
0.00546236
-0.0031177
-0.0003904
-0.00587431
0.00899322
-0.00390016
0.0003907
0.00816966
-0.00895122
0.0011721
0.004286
-0.01606932
-0.01232375
0.03729578
0.01187526
-0.0153495
-0.0214978
0.00826288
0.02247286
0.01445442
0.00639942
-0.0026301
-0.02206252
-0.01005034
-0.01724181
-0.00873368
0.00833834
-0.00634671
-0.01685433
0.00926492
0.0198498
0.00587891
0.00390016
0.01659949
0.00114789
-0.00690716
-0.00424465
-0.01049572
0.00506725

-0.00696426
-0.00893433
0.00893433
0.00317159
0.01133513
0
-0.01196865
0.01571865
0.02220943
0.01813834
-0.0120556
-0.01774289
0.03219227
-0.01384313
0.01324523
0.04445176
0.02206596
-0.01522443
-0.01200357
-0.03630375
0.00535238
0.02054666
0.0109796
-0.0500841
-0.02508544
-0.01750045
-0.00759497
-0.0076531
-0.0115906
0.00709909
-0.01164308
-0.00783805
-0.00723926
0.0163777
-0.01505757
-0.01528777
-0.01552512
0.01015237
0.01271345
-0.00199667
0.01717347
0.00782783
0.00905569
-0.00516463
-0.00714521
0.00843887
-0.02752467

0.01750622
-0.01567123
0.00576533
0.01998956
0.03709874
0.00607343
-0.00118538
0.02202761
0.00012891
-0.00568771
-0.02135685
0.00132345
0.00973948
0.00886692
-0.00155905
-0.00169172
-0.00195554
-0.0115502
-0.02515258
-0.01105285
-0.01353799
0.01490917
0.00287337
-0.01181982
-0.01098225
-0.00083904
0.01761122
0.009576
-0.02049449
0.00816557
-0.01401925
0.00013977
-0.01025506
0.00422714
0.01410146
-0.01339867
-0.00056219
0.01298992
0.00553558
0.00728776
0.01333716
0.00323931
-0.00269869
0.00135026
0.01060341
0.00532624
-0.01579473

0.00195068
-0.00055695
0.01657497
-0.01323792
-0.0005554
0.00138793
0.00193986
0.01511225
-0.00109141
-0.00904984
-0.03447168
-0.00772868
-0.00115009
0.01343069
0.02217635
0.01815731
0.00108992
-0.00054481
0
-0.00409557
-0.02465157
-0.01184781
0.01520728
-0.01918795
0.01498685
-0.01898343
-0.00257769
0.00970327
0.00368533
0.00873368
-0.01440906
-0.00456361
-0.01381715
-0.00785687
-0.00146177
-0.00381065
-0.01987311
0.0178152
0.01721414
0.00978707
-0.00459375
0.00115042
0.01057908
-0.00684934
0.00057257
0.00826569
0.01744557

-0.011959
0.00862487
0.00973301
0.00353732
0.01100327
-0.00630622
-0.00469705
0.00773834
0.00419581
-0.0187843
0.00496514
-0.01592807
0.02391496
-0.02487396
0.00191709
0.00620527
-0.00047596
-0.00764639
0.00119861
-0.00528466
-0.00168736
-0.00410976
0.01156082
0.00620675
-0.00238266
-0.00550175
0.00645549
0.01404952
-0.00165661
0.00661003
-0.01469569
-0.01321976
-0.01339686
0.01073181
0.00339065
-0.03043927
-0.01052378
0.0174786
0.00788959
0.01656151
0.01224358
0.00119232
0.0045179
-0.00618755
0.0083205
0.00307293
-0.006868

-0.00318842
0.00267207
-0.004054
0.00284814
-0.00137991
0.00103511
-0.00215768
-0.00702305
0.00685023
0.00413936
-0.00734186
0.00026004
0
-0.00547518
0.00017428
-0.00034858
-0.00148284
0.00305051
0.00382177
-0.00312582
0.00017391
-0.00017391
0.00130361
-0.00252185
0.01254613
-0.005086
-0.00268271
0.00415082
-0.0027653
-0.00625002
-0.00690291
0.0073382
-0.00087078
0.00677203
0.00077845
0.00448586
0.00780216
-0.00222298
0
0.00136857
-0.00102626
-0.01317792
0.00742856
-0.00267138
0.00404737
-0.00111785
-0.00310211

0.00721751
0.02743989
0.00036819
0.02916366
0.00752919
-0.0062397
-0.00683479
0.00092635
0.00866604
0.02143199
0.00965673
0.00585575
-0.00745875
-0.00967229
0.04625
0.0294637
0.03169655
-0.0202489
-0.00099026
-0.01129205
0.01277708
-0.00761341
0.00876691
0.00640239
-0.00841637
0.01618265
0.0271466
-0.00961084
0.00369508
0.02892339
-0.00797689
0.00109864
0.00936775
-0.01534637
0.00456586
-0.00962836
-0.00812171
0.02790879
0.02941839
0.01245421
0.01832203
-0.04522406
-0.01559275
0.01895718
0.01198891
-0.00665963
0.00665963

0.02077797
0.00304183
0.00643332
0.02495939
-0.00664454
0.00590844
-0.0088758
-0.01045566
0.00561484
0.00223714
0.01662088
0.0010983
-0.0095589
0.00479087
-0.01855341
0.00074878
0.00931279
-0.00893861
-0.00525132
0.01196276
0.00222717
-0.00334262
0.02171198
0.0007278
0.02016633
0.0176683
0.00105024
-0.00737492
-0.03844555
0.01994626
0.00394195
0.01702169
0.0010543
0.00909097
0
-0.00139324
0.01521994
-0.00309438
0.00103252
0.00103146
-0.0024084
-0.00760723
0.01584055
0.01019723
-0.01190693
-0.0270568
-0.01202703

0.01973748
0.03331506
-0.04247743
-0.02800183
0.00808085
-0.04879016
-0.01632979
0.02683777
-0.00699304
0.04594569
0.00468072
0
0.01850681
-0.00987175
-0.00464038
-0.00199534
0.00199534
0.00199137
0.00264901
0.02223767
0.0286918
0.02052949
-0.0074166
-0.032149
0.02091994
-0.02412815
0.0076825
-0.03835374
0.00726316
0.00197174
-0.02661501
-0.00067454
-0.00541273
-0.01848735
-0.01111895
0.00418411
0.00831606
0.00687761
0.00478633
0.01152946
0.00202088
-0.00404586
0.00337268
-0.01219527
-0.01996624
-0.02250447
-0.04584288

0.03330324
0.02855867
0.00101407
-0.00826924
0.00953538
0.0335936
0.01626249
-0.02239899
0.00331838
0.00391869
0.0249847
0.00724512
-0.03027622
-0.00501377
0.01170032
-0.0074187
0.00402023
0.02010057
-0.00561631
0.03866749
-0.01627186
-0.01809095
0.01421656
0.00796724
0.01459711
-0.00680864
-0.01528529
0.01817596
0.00655966
0.01434941
0.01224941
-0.00145308
0.0174091
-0.0077246
-0.00299551
-0.00993811
0.00737928
0.03297092
-0.03651566
-0.01489701
-0.00318871
0.00034213
-0.00675021
-0.00772116
-0.01187027
0.02520073
0.00512384

-0.00363281
-0.01211112
0.0165804
-0.00362977
0.01085002
-0.00360361
0.00194202
0.01758287
0.03373814
0.04655592
0.03263578
-0.02313095
-0.00549178
-0.011328
0.00379028
-0.00404347
-0.00025326
-0.00279011
-0.00407229
0.02717148
-0.03074839
-0.01080813
0.00309998
-0.0219044
-0.00263992
-0.00530083
-0.01041815
0.00268169
-0.00563987
-0.00026936
-0.0035083
-0.00787085
-0.0057385
0.01306852
0.00189164
-0.00270344
-0.01253081
0.00819005
-0.00326798
-0.01733432
-0.01116395
-0.01356336
0.00567377
-0.00510495
0.01271383
-0.01755922
-0.0106277

0.02069688
0.0027894
0.03736198
0.01023368
0.01013001
0.00262582
-0.01408474
-0.02241241
0.02528948
0.00110436
0.02312999
0.00387514
0.00557105
0.00106781
-0.00235068
0.00192369
-0.00149589
0.00064137
-0.00085525
0.01486227
0.0167193
0.01174424
-0.00884688
-0.02109298
0.00987092
-0.00125471
-0.00524495
-0.00042079
-0.00485182
0.00779362
0.01126655
0.01503168
0.00102135
-0.00306717
0.01483918
0.00683695
-0.00341263
-0.01336052
0.00771421
-0.03163781
-0.01112405
0.03280344
0.02341649
-0.00219714
-0.02305927
0.00896319
-0.00325005

0.0054224
-0.00438729
-0.00579311
-0.00199644
-0.00540165
-0.00052429
-0.00560962
-0.00087935
-0.00972426
0.00566925
0.00264644
0.00492136
-8.7669E-05
0.01115966
0.00630917
0.0042127
0.00162873
0.00077058
-0.00704289
-0.00683246
0.00095416
-0.0038221
-0.0042737
-0.00174963
-0.00447546
0.00166967
0.00166689
-0.00553775
-0.0078758
0.00672926
-0.00459934
0.00574587
-0.00149958
-0.0069983
0.00805706
-0.00459608
0.01651768
0.00686035
0.00121086
0.00302076
-0.07004602
-0.00166513
0.01415725
0.01089434
0.00594168
0.00465659
-0.00026806

0.01601231
-0.0071514
0.00194189
0.0080262
0.00913652
-0.01091456
0.00561965
-0.00369358
0.02586162
0.03193799
-0.00321836
0.00475392
-0.00139587
0.01428497
0.01679564
-0.01185058
-0.00082248
0.0071058
0.00176859
0.04296731
-0.01574836
-0.01412039
-0.02115046
-0.00411919
0.01502145
0.02025963
-0.00359258
0.01100296
-0.0079418
0.04075289
-0.01815306
0.01162503
0.01149144
-0.002415
-0.00728019
0.00867906
-0.00038132
0.00797725
-0.00937665
-0.0025494
0.01104282
0.0031508
-0.00466672
0.01679869
0.00397023
-0.02431502
-0.02128558

-0.00714289
0.03001108
-0.00908462
0.02393039
-0.00137174
0.07437757
0.00063694
-0.02514639
0.0171553
-0.01552424
0.01616589

-0.06062462
-0.01113774
-0.00642057
-0.02033417
0.01062536
0.00809721
-0.02119069
-0.05155345
-0.13638517
0.01480047
0.05432493

0.00045418
-0.00295589
-0.01942925
0.00924435
0.01767133
0.01692012
-0.00691273
-0.00876509
0.01523327
-0.00590893
-0.00785815

0.0309904
0.02542978
-0.03020038
0.00784538
-0.00587825
0.00949993
-0.00669645
0.00891868
0.01541881
-0.01903243
-0.00838931

-0.000407
0.01635244
-0.02432224
0.01446201
0.0038349
0.00562476
-0.0127005
-0.00325137
0.01072993
-0.03753792
-0.00865441

-0.00303243
0.0076558
0.0427204
0.00184721
0.00096623
-0.00519345
0.00193969
0.01042726
-0.00270589
0.00566524
0.0038168

0.00774597
0.02212986
-0.0032758
-0.01014722
0.00976855
0.00967405
-0.00012504
-0.00275482
-0.00050169
-0.00175791
-0.00693615

Genoma Lab
0.16517966
0.15203704
0.1260055
0.10354942
0.10235965
0.08060369
0.19371078
0.22575531
0.19328281
-0.06718998
0.17042915
0.0992159
0.13868449
1
0.14676115
0.16526269
0.11777687
0.33596477
0.01603336
0.13968168
-0.00448474
0.14566717
0.34902945
0.18003096
0.14445122
0.14445122
0.19188449
0.16097304
0.09303816
0.10247434
0.10247434
0.23339787

Geo
0.1952919
0.06563708
0.06314424
0.16452062
0.01213147
0.20754243
0.17167231
0.36631066
0.17902841
0.05833811
0.16155341
0.28316804
0.07712012
0.14676115
1
0.16533375
0.12867131
0.24990712
-0.00366857
0.11854946
0.14657914
0.56008774
0.32864664
0.10075746
0.2261406
0.2261406
0.17732604
0.17306387
0.18087438
0.28594492
0.28594492
0.17671478

Gfnorte
0.21410829
0.24661005
0.1562687
0.19276879
0.08236956
0.20597041
0.22404714
0.29272212
0.2177013
0.05580756
0.07939047
0.0646397
0.16180301
0.16526269
0.16533375
1
0.1980677
0.23973876
0.04863606
0.12636963
0.08850493
0.17464292
0.32557709
0.16310227
0.22629835
0.22629835
0.14374023
0.16819897
0.22007726
0.18016264
0.18016264
0.25835973

Ginbursa
0.07043987
0.130907
-0.02899891
0.13461212
-0.09515995
0.25329128
0.17206989
0.17619829
0.15717767
0.17938061
0.19048733
0.06924618
0.08830759
0.11777687
0.12867131
0.1980677
1
0.24213125
0.02389338
0.1408007
0.03511054
0.07024131
0.17489725
0.15708637
0.10029164
0.10029164
0.23778934
0.17364319
0.10431607
0.18808099
0.18808099
0.24790592

Gmxico
0.24106149
0.22333811
0.15905822
0.20492235
0.11037456
0.3055973
0.2954394
0.41402509
0.18783286
0.16782997
0.20322485
0.13614704
0.22374047
0.33596477
0.24990712
0.23973876
0.24213125
1
0.00301819
0.1613517
0.1881494
0.20811336
0.43240113
0.22439138
0.26834067
0.26834067
0.35132777
0.38139197
0.26116038
0.41948707
0.41948707
0.29875458

Gmodelo
0.13345367
0.0111308
-0.00529926
0.00121582
0.04210442
0.09480281
-0.01400871
0.18497843
0.01034286
0.11068001
0.08981441
0.03537177
0.14406818
0.01603336
-0.00366857
0.04863606
0.02389338
0.00301819
1
0.05575967
0.06484091
-0.01069562
0.06826041
0.03849506
0.0458015
0.0458015
-0.04378539
0.02729532
0.07710898
-0.01175779
-0.01175779
0.01705607

Gaer pac
0.15548688
0.14399583
-0.03755319
0.16518456
0.28488604
0.14432413
0.14237471
0.1573693
0.11876201
-0.01835595
0.15876029
0.09791351
0.02149352
0.13968168
0.11854946
0.12636963
0.1408007
0.1613517
0.05575967
1
0.12086868
0.17485099
0.17070161
0.01266046
0.05965906
0.05965906
0.16411935
0.17862825
0.22149569
0.2911681
0.2911681
0.16380688

0.09415908

0.60738771 0.17878986

0.02395606 0.16810572

0.02479984 0.09940023

Gruma
0.0071712
0.01456065
0.00959063
-0.00257306
0.02004075
-0.00180538
0.01185572
-0.02605068
0.00621233
-0.00694574
-0.00847307
-0.00296406
0.00222387
0.00037016
-0.00892199
-0.01239918
0.00302001
0.02897677
0.01778309
-0.01085002
0.02513597
0.02244133
0.01343227
0.02566841
-0.01308963
-0.00643961
-0.01025299
-0.01244399
0.00934748
-0.00691566
0.01104221
-0.01173641
0.01789449
-0.01028463
0.0113073
-0.01475915
0.00997772
0.05915346
-0.00420372
-0.00227088
-0.00325309
0.02350776
0.01672755
-0.01481976
-0.0070131

Homex
0.02079182
-0.00932819
0.02969651
-0.02565201
-0.00126215
-0.01245409
0.01749316
0.01867352
0.03466594
-0.00310226
0.00453083
-0.00190522
0.03444173
0.02209405
-0.0045157
0.00811363
0.00938345
0
-0.00893461
-0.00652788
-0.00294018
-0.00659018
-0.00502858
-0.00943946
0.01172832
0.02751019
0.01061957
0.02176838
0.01262454
0.00656991
-0.09778472
0.00325582
0.00255073
0.02062874
0.01396734
-0.00718458
0.01342903
-0.00044474
-0.03278241
0.00915129
-0.12707798
-0.00181183
0.00181183
0.01565138
-0.01565138

ica
0.02794128
0.00629473
-0.01494281
-0.01282069
-0.02674751
0.01494796
0.01881302
0.02302923
0.02695278
-0.03610093
0.00172166
0.00286287
0.02985296
0.02249752
0.01774717
0.01376411
-0.00105208
0.08858908
-0.01798347
0.04366249
0.00046937
-0.00234907
0.01493959
-0.00278422
-0.01074526
0.01352948
-0.00324902
0.01017585
0.03036716
0.06774209
-0.03957121
0.02866506
0.0096538
-0.00418586
0.01828812
-0.01326719
0.01203084
0.04790612
-0.009082
-0.0107678
-0.01453984
-0.04111021
0.01723094
-0.00668899
-0.01948389

CH
-0.0008527
0.00764822
0.01031697
-0.01392134
-0.01541126
0.00837724
0.00213675
0.00362203
-0.00340861
-0.00728211
0.00171821
-0.00732288
0.0105366
0.01843859
0.01355741
-0.02326417
-0.0038241
0.01604764
-0.00104789
-0.00230923
-0.00126183
0.01503788
0.00227767
0.00782863
0.00348254
0.00081766
-0.007589
0.00020587
0.00574714
-0.00533553
0.03557368
-0.02432036
0.01253555
-0.00867728
-0.00202881
0.00202881
0.00646467
0.00221261
0.00280899
-0.00280899
0.03164195
0.00291574
0.00619197
0.01265112
0.0229722

Kimberly
0.00371353
-0.00331499
-0.00559405
0.00758436
-0.00026515
-0.00132679
0.02309814
-0.0085994
0.00574114
-0.01904569
-0.00558512
0.00266347
0.01203002
-0.00513801
-0.00291005
0.00013246
-0.01440793
-0.00768871
-0.00815776
0.00612455
-0.00612455
0.00937571
0.00297097
0.01126319
0.00624711
-0.00784839
0.01471492
0
-0.00210776
0.00026371
-0.01527761
-0.00415857
-0.00067236
-0.01095568
0.0165895
-0.01495884
-0.00340021
-0.03057158
0.01173034
-0.00542912
0.00083717
-0.00910689
0.02254479
0.02848809
-0.00428898

Liverpool
0.00371353
-0.00331499
-0.00559405
0.00758436
-0.00026515
-0.00132679
0.02309814
-0.0085994
0.00574114
-0.01904569
-0.00558512
0.00266347
0.01203002
-0.00513801
-0.00291005
0.00013246
-0.01440793
-0.00768871
-0.00815776
0.00612455
-0.00612455
0.00937571
0.00297097
0.01126319
0.00624711
-0.00784839
0.01471492
0
-0.00210776
0.00026371
-0.01527761
-0.00415857
-0.00067236
-0.01095568
0.0165895
-0.01495884
-0.00340021
-0.03057158
0.01173034
-0.00542912
0.00083717
-0.00910689
0.02254479
0.02848809
-0.00428898

Mexichem
0.0149189
-0.00337117
-0.00791054
-0.02225628
-0.0320631
0.00739948
0.00261252
0.00449652
0.00565106
-0.00919926
0.00896444
0.00281426
0.04555084
0.00780122
-0.01566378
0.00427592
0.00940867
0.00289436
-0.00311735
-0.00335084
0.005801
0.00266608
0.01977217
0.0210942
-0.01070674
0.00386765
-0.02145959
-0.00659488
0.01292885
0.0073753
0.00302115
0.00644332
0.02620053
-0.00627617
0.00565032
-0.00523068
-0.01564514
-0.00748587
0.01173848
-0.00340064
-0.01199415
-0.00194112
-0.00129618
0.01374002
0.00701161

-0.01320257
0.00710597
0.00992802
0.00413421
0.01886255
-0.00374415
-0.00501411
0.02696584
0.04601947
-0.00497732
-0.00411765
-0.02054561
-0.0108894
0.01868087
0.00089512
-0.00059666
0.01098097
0.01494095
0.0005814
0.00839247
-0.01802898
0.00117302
0.00817284
0.04212347
0.03881329
-0.00537636
-0.03930697
0.02683054
0.00571508
0.01481509
-0.02655263
0.00438357
0.01680712
0.04571324
-0.08295741
-0.0334783
0.04070658
-0.02071163
-0.02839715
-0.00612872
-0.02850549
-0.0127313
0.00213317
0.02702867
-0.02581176
-0.0131601
-0.03065614

-0.02381376
0.01550419
0.01936794
0.01950169
-0.00730022
0.02297803
0.01689353
-0.00926836
-0.00589827
-0.02067064
0.03023774
-0.02371653
0.00697561
0.02766733
-0.02074004
-0.00692729
-0.0137485
0.0040191
-0.01312156
-0.00534829
-0.02613006
-0.02844802
-0.04608347
0.009556
0.01526747
-0.01219527
-0.01206355
0.03956803
-0.00407775
-0.00382097
0.00245801
0.01730708
-0.0126806
-0.02085124
0.01020558
0.009559
-0.00873606
0.02731745
0.00026677
-0.05821023
-0.00680854
-0.0175166
-0.01312163
-0.01002958
-0.02400355
-0.01375958
-0.02462334

-0.04416018
0.04458781
0.00256191
-0.01460507
-0.02541767
0.04427807
0.00887767
0.02821764
-0.00821697
-0.01663932
0.01457448
-0.02215347
0.01343429
0.00954562
-0.01330581
-0.00840694
0.0163286
0.01156082
0.00041042
-0.01905609
-0.0236998
-0.01946007
-0.04647843
0.03594277
0.04191584
-0.02919915
-0.00875279
0.02259983
-0.00042983
0.00642813
-0.00987344
-0.00692643
-0.00130406
0.00909294
0.00258287
0.02839775
-0.01515818
-0.00042436
0.02514801
-0.01207593
0.01949865
-0.01323427
-0.00166667
0.00249896
-0.00249896
-0.07983422
-0.05048537

-0.0182216
0.01299576
0.02531313
0.01646649
0.01301614
0.01389766
0.02331108
0.03669675
-0.00280089
0.01017737
-0.00441935
-0.01088581
0.00479776
0.0207439
-0.01876534
-0.01393288
-0.001839
0.02576951
0.01376651
-0.00016086
-0.00435309
0.00660281
-0.00514967
0.00289995
0.03120057
0.00249182
0.01221318
0.03354295
-0.01481952
-0.02705553
-0.06795308
-0.01993199
-0.00491818
-0.00460084
0.00170649
-0.00684348
0.01397909
0.01628783
0.00249522
0.0019917
0.00874954
0.01192727
0.0336958
0.01697199
-0.00309263
-0.01875934
-0.04156526

-0.01652259
-0.00273486
0.00886108
0.00122075
0.00446339
0.00202225
0.01111643
-0.00079947
0.0078338
0.01522539
0.00208198
-0.00117058
0.00013013
0.0134421
0.02835274
-0.00751601
0.01852255
0.06207763
-0.01097162
-0.01073356
-0.01814932
0.0051151
-0.00109389
-0.00292291
-0.01066775
-0.00630683
-0.00223547
-0.0033626
0.01005408
-0.00781109
0.00818153
0.02306527
-0.02900883
-0.00522975
-0.00074934
-0.00337902
-0.00112888
0.00112888
-0.00792906
0.000379
0.00340458
0.01014474
-0.0322915
0.00154321
-0.02577261
-0.02118808
0.02276911

-0.01652259
-0.00273486
0.00886108
0.00122075
0.00446339
0.00202225
0.01111643
-0.00079947
0.0078338
0.01522539
0.00208198
-0.00117058
0.00013013
0.0134421
0.02835274
-0.00751601
0.01852255
0.06207763
-0.01097162
-0.01073356
-0.01814932
0.0051151
-0.00109389
-0.00292291
-0.01066775
-0.00630683
-0.00223547
-0.0033626
0.01005408
-0.00781109
0.00818153
0.02306527
-0.02900883
-0.00522975
-0.00074934
-0.00337902
-0.00112888
0.00112888
-0.00792906
0.000379
0.00340458
0.01014474
-0.0322915
0.00154321
-0.02577261
-0.02118808
0.02276911

-0.02356579
0.00798882
0.00578966
-0.00772702
0.01114218
0.00510097
-0.01237217
0
0.00854889
-0.00383796
0.00383796
-0.00554846
0.0119125
0.02608934
0.00020599
0.00738768
-0.00348183
0.01203237
0.00928175
-0.00584149
-0.0130136
-0.0034854
-0.00226175
0.00513295
0.00367948
-0.00511405
0.00490999
0.01237213
0.00281804
-0.00140803
0.00020127
-0.01704933
-0.02240293
0.01188628
-0.00498754
0.00208117
0.00704374
0.00658439
0.01445612
0.0110565
0.01310843
0.00256183
-0.01167983
0.00039817
-0.00259093
-0.01832697
-0.02198794

-0.00573433
-0.01253834
-0.00356507
0.01769958
0.0195837
-0.01385849
-0.02537474
0.00713131
0.00868312
0.01934419
-0.01296051
-0.0015921
-0.0134747
0.01092205
-0.01415725
-0.02526796
0.00232365
0.0232683
-0.00064809
0.00581773
0.01851905
0.03267756
0.03342175
-0.00177831
0.0220047
0.02323351
-0.05118884
0.01950416
-0.00498754
-0.00088274
0.0195313
-0.01688541
-0.0395261
0.0157579
0.03920915
0.00202166
-0.00694849
-0.00349244
-0.01291098
0.01203596
-0.00820397
-0.00619745
0.00972169
0.00351186
0.03332684
-0.02055453
-0.01131267

-0.0584772
-0.02506906
-0.02149875
0.05556038
0.03805956
-0.02096513
-0.01941809
0.05180828
-0.00284405
0.02067095
-0.0401635
0.0115497
-0.02945673
-0.03374297
-0.00510987
0.01860991
0.0225399
0.0149645
-0.03549502
-0.00469484
-0.04784943
0.00246522
0.01466507
0.02566437
0.04814646
-0.00032201
0.02008676
0.07126302
-0.02319462
0.00928289
-0.00238735
-0.00149499
0.02365575
0.00146007
0.0293293
0.00930764
-0.01242954
-0.04179366
-0.03929185
0.03065956
-0.0081045
-0.0103
-0.0006092
0.00819304
-0.00151217
-0.01463441
-0.02330384

-0.02501333
-0.01323873
-0.03311893
0.0526699
-0.00875066
0.01742542
0.02651671
-0.00938974
0.00470589
0.0232029
-0.0147877
-0.00700774
-0.04017757
-0.01722907
0.03320618
0.01525292
-0.00142012
-0.007131
-0.01829613
0.01255449
-0.03665204
0.02458334
0.01014747
0.00623055
0.02080453
0.01024218
-0.0130538
0.05300464
-0.00580229
0.01068577
0.01755971
-0.01269997
0.03209295
0.03810384
0.01103178
0.00688401
-0.01218042
-0.02230576
-0.01430399
0.01179458
0.00917055
0.00041485
0.01195644
0.01545374
-0.01014002
-0.02518193
0.00832644

-0.024816
0.01556126
0.00049797
0.00232057
-0.00998344
-0.0068798
0.01254932
-0.02202325
0.0020377
-0.00101833
0.00169664
-0.02367177
-0.03569283
-0.00595401
0.00685305
-0.00360101
-0.00090228
0.0302299
-0.00544482
0.00281393
0.02274601
0.03043346
0.00878726
0.01148872
0.0097435
-0.02752467
-0.02336044
0.01803065
0.00283499
-0.00718646
0.02140628
-0.01588648
-0.00384391
0.0088356
0.01417295
0.01719705
-0.03519473
0.01750664
0.02250196
0.02372778
-0.0152795
0.0264719
0.00554957
0.00383583
-0.01015862
0.00278078
0.00231143

0.03034072
-0.01039871
-0.02033703
0.00669426
0.0097638
-0.02279973
-0.00798407
0.00080128
0
0.00120072
-0.002002
0.00160192
-0.00521566
-0.00970097
-0.00938591
-0.00369686
0.01064275
0.000814
-0.00940125
-0.00866163
0.00289556
-0.00082645
0.00288958
0.0232237
0.03638203
-0.000777
-0.04085438
0.03305099
-0.01102808
0.00276844
0.02032908
-0.0062112
0.02042854
0.0069231
0.008397
-0.00763071
-0.01271939
-0.0007761
-0.00194288
0.00736295
0.00539085
-0.01314283
0.01965003
0.01288873
-0.00794105
-0.01145488
0.022029

0.03034072
-0.01039871
-0.02033703
0.00669426
0.0097638
-0.02279973
-0.00798407
0.00080128
0
0.00120072
-0.002002
0.00160192
-0.00521566
-0.00970097
-0.00938591
-0.00369686
0.01064275
0.000814
-0.00940125
-0.00866163
0.00289556
-0.00082645
0.00288958
0.0232237
0.03638203
-0.000777
-0.04085438
0.03305099
-0.01102808
0.00276844
0.02032908
-0.0062112
0.02042854
0.0069231
0.008397
-0.00763071
-0.01271939
-0.0007761
-0.00194288
0.00736295
0.00539085
-0.01314283
0.01965003
0.01288873
-0.00794105
-0.01145488
0.022029

-0.00020779
0.00869031
-0.01014606
0.01773974
-0.00533007
0.00348826
0.01140542
0.00624095
0.00962235
-0.01126946
-0.00973193
0.03656827
-0.00462452
0.01757936
0.00296589
0.00962774
0.02662708
0.01492988
-0.0026296
-0.01243509
0.01082118
0.01275815
-0.00936512
0.00469352
-0.00959827
0.00791114
0.0059858
0.00872719
-0.01583933
0.04588803
0.00715055
0.00479788
0.0161776
-0.01334524
0.02789095
-0.00309918
0.00601738
-0.01833644
0.01730746
0.01109132
0.00440231
-0.02341787
0.0137412
0.02243495
-0.00535208
-0.00723726
0.01108696

0.01534261
-0.02560512
0.00206095
-0.01153688
0.03249225
0.01173958
-0.01001296
0.00057488
0.03473454
0.01842483
0.00407886
0.00081378
-0.00217155
0.00190037
-0.02693951
0.0094288
-0.01726101
0.03015026
-0.00081777
0.00109022
0.00108903
-0.02284398
0.00555249
0.00827135
-0.0005493
-0.00164971
-0.0135755
-0.00981087
0.00421645
-0.0039348
0.01064436
-0.0162925
-0.01944585
-0.01425064
0.00525856
-0.00966191
-0.00560556
0.00560556
0.01489296
0.01438874
0.01305724
-0.00735922
-0.00227531
0.00369476
-0.0171678
0.01347304
0.0062447

-0.00441085
-0.01880534
-0.01002434
-0.10402533
-0.02003345
0.02936589
-0.06227836
-0.00571975
0.02305904
-0.00599702
-0.00263505
0.02751103
0.00621461
0.01267444
0.00645626
-0.01876634
-0.0120947
-0.00554633
-0.00445932
0.00186047
-0.00521805
0.04100135
-0.00323334
0.0028746
0
-0.02249732
-0.0140431
-0.00037223
-0.01311617
-0.02482465
-0.04629907
0.01407624
-0.0136713
0.00926865
0.008786
0.0305427
0.03001175
0.02184059
0.05762618
-0.0017298
0.00518046
0.01707692
0.00607699
0.03570627
0.00776452
0.02388268
-0.00758058

-0.00749067
-0.00670581
-0.00971907
-0.00340281
0.0055237
-0.00254561
-0.01196595
-0.04980099
0.02675148
0.00438982
0.03359489
0.00296046
0.00841048
-0.0233012
-0.01381118
0.01381118
-0.00904204
0.00216029
-0.01390722
0.00305877
0.01214239
0.00943808
0.00085361
0.01482136
-0.0101395
0.00423729
-0.00508691
0.00888519
-0.00591468
-0.00042382
-0.00339703
0.00254885
0
-0.0029743
0.01100307
-0.00168492
0.01962075
0.00123941
-0.00123941
-0.00248344
0.00578514
0.00123533
0.00860485
0.01135915
-0.00282771
-0.01343942
0.01424815

-0.00524693
0.01687674
0.03130169
0.0008843
0.00675381
0.01481509
-0.02836862
-0.00609985
0.04122185
-0.02832228
-0.02023879
0.01979673
0.00543839
-0.01268641
0.00148346
0.02242674
-0.00014496
-0.00116043
0.00072543
0.05502093
0.00150881
-0.00742884
0.00495869
0.00219599
0.00027416
-0.00467098
0.00412258
-0.00109769
-0.00041195
-0.00841326
0.00524936
-0.01164093
-0.01050945
0.02792042
0.02368977
-0.00093689
-0.01456729
0.02601729
0.00633415
0.00420058
0.01482279
-0.00673403
-0.0124209
0.02635661
-0.00282305
-0.01998769
0.00392517

0.01860865
-0.00554633
0.00333149
-0.00110926
0.00147874
0.00662742
0.00731265
0.01266985
-0.01631949
-0.01584702
0.01474953
0.00328888
-0.01174325
-0.00295749
0.00037016
-0.00037016
-0.00594135
-0.00335759
0.0319939
-0.01458283
-0.00367918
0.0047803
-0.0047803
-0.00147547
0.00515465
0.00366569
0.00729132
0.00507247
-0.00543578
-0.00254685
-0.02957702
0.0123067
0.01069135
-0.00625347
0.03765832
0.00354736
0.0154606
-0.00945882
0.01640812
0.04436143
0.00231596
-0.01598968
-0.02275527
0.01025299
-0.00716604
-0.01553094
0.00969201

0.01860865
-0.00554633
0.00333149
-0.00110926
0.00147874
0.00662742
0.00731265
0.01266985
-0.01631949
-0.01584702
0.01474953
0.00328888
-0.01174325
-0.00295749
0.00037016
-0.00037016
-0.00594135
-0.00335759
0.0319939
-0.01458283
-0.00367918
0.0047803
-0.0047803
-0.00147547
0.00515465
0.00366569
0.00729132
0.00507247
-0.00543578
-0.00254685
-0.02957702
0.0123067
0.01069135
-0.00625347
0.03765832
0.00354736
0.0154606
-0.00945882
0.01640812
0.04436143
0.00231596
-0.01598968
-0.02275527
0.01025299
-0.00716604
-0.01553094
0.00969201

-0.00536015
0.00869571
0.0081389
-0.00381205
0.05193241
0.00126044
0.00486925
-0.01245582
0.00821619
0.01173263
0.01726839
-0.01261361
-0.01230449
-0.02410902
-0.01065213
-0.00211159
-0.01821365
0.01283334
0.02166967
-0.00208183
-0.01893414
-0.00721433
-0.00197661
0.0131042
0.01534144
0.00351944
-0.05853084
0.02821321
-0.00280228
0.00016506
-0.02794927
0.01231356
0.0070164
0.00779375
0.00756956
0.00196528
-0.01334122
0.01660813
-0.00032621
0.00909392
-0.01761298
-0.00544421
0.01265736
0.00894388
-0.00763797
-0.00572599
-0.00972722

0.0019788
0.01569099
0.00333056
0.00910226
0.00438357
-0.00658258
-0.01301777
0.03425462
0.01682957
-0.01898707
-0.00894921
0.00054466
-0.00136221
-0.00218341
0.02135505
0.02535124
0.00908507
-0.01825344
-0.00026319
0.0354271
0.05125518
0.00265156
-0.04153441
-0.03446416
-0.00364299
0.00623703
-0.01015502
-0.00314548
-0.04263952
0.01657421
-0.0130189
0.01247981
-0.00757784
-0.0002717
-0.01147867
-0.00082497
-0.00137646
0.00384933
0.01200233
0.03516612
-0.00841225
-0.00874989
0.00901385
-0.00264271
-0.00238442
-0.01766168
-0.01413835

-0.06179446
-0.02735213
0.03808689
-0.01580662
0.03071002
-0.02530095
0.01671721
0.01513685
-0.01978956
-0.02018911
0.00305447
-0.01399101
0.01669829
-0.01910669
0.00172087
0.01974868
0.03771535
0.01418463
-0.01711099
-0.0317592
-0.02725893
0.05608319
0.00097927
-0.0389206
-0.01538229
0.00309545
-0.00827591
0.00758886
-0.0529224
0.0236316
-0.0192932
0.00431966
-0.01156082
-0.02241505
0.01145403
-0.05318998
-0.00660838
0.00350399
0.03588171
0.01155651
0.01215708
-0.01215708
0.01069135
-0.00441015
0.00147221
0.02506033
0.01707012

-0.01918035
0.00246914
0.02476278
-0.00160514
0.05165467
0.00684153
0.01690181
0.00445932
0.0125278
-0.00477153
-0.00590408
-0.00854865
0.02178414
0.01017451
0.03621269
0.02104615
-0.00444825
-0.01590078
-0.02397858
-0.00896224
0.00717621
0.01031487
0.00423729
0
-0.02605894
-0.0189856
0.0361965
0.01726915
-0.00877353
0.00035242
-0.00352983
-0.01245346
0.00250313
0.02015271
0.03203305
-0.00646151
-0.01963887
0.00900595
0.03256733
-0.00133601
0.00100217
0.00066756
-0.03049017
0.00685639
0.01391032
0.00269179
-0.01591905

-0.00747104
-0.00223905
0.00421053
0.00432362
0.02466391
0.02132707
-0.01776201
0.01613752
0.00722745
0.00668237
-0.01779429
-0.02093321
-0.00308167
0.00231214
0.02270663
0.02060649
-0.00863776
0.01317347
0.00219915
-0.00734937
0.00869092
-0.00048763
0.01139683
-0.06217042
-0.04849515
0.01669265
0.00185234
0.01625839
0.04836275
0.00334014
-0.00607001
-0.00161661
0.01543717
-0.01096678
0.00160941
-0.03704594
0.04872903
0.015047
0.00444632
0.03278982
0.02475487
-0.01207166
-0.01430904
-0.00162848
0.01593751
-0.02212659
-0.03869139

0.00378202
0.02541218
-0.00435877
0.03272478
0.00719898
-0.01643692
-0.00332006
0.04104811
-0.01511526
-0.01699387
-0.01293765
0.00266756
0.03211285
0.00064475
0.01408023
0.0389518
0.00030558
0.01726531
-0.0072333
-0.01831553
-0.00866342
-0.0084257
-0.00408228
0.01001887
0.02946806
-0.03290074
-0.01734239
0.03254355
0.00430108
-0.01762841
-0.02367909
0.02149261
-0.02918989
-0.00225625
-0.00452782
-0.00227162
-0.00097513
0.00292255
0.03629816
0.03442257
0
0.00060405
0.00090539
-0.0051414
-0.0174343
0.00338827
-0.03696005

0.00378202
0.02541218
-0.00435877
0.03272478
0.00719898
-0.01643692
-0.00332006
0.04104811
-0.01511526
-0.01699387
-0.01293765
0.00266756
0.03211285
0.00064475
0.01408023
0.0389518
0.00030558
0.01726531
-0.0072333
-0.01831553
-0.00866342
-0.0084257
-0.00408228
0.01001887
0.02946806
-0.03290074
-0.01734239
0.03254355
0.00430108
-0.01762841
-0.02367909
0.02149261
-0.02918989
-0.00225625
-0.00452782
-0.00227162
-0.00097513
0.00292255
0.03629816
0.03442257
0
0.00060405
0.00090539
-0.0051414
-0.0174343
0.00338827
-0.03696005

-0.02278919
0.00152426
0.04322223
-0.00568876
-0.02225061
0.00714111
-0.007808
0.00149988
0.01306992
-0.00510836
0.02108783
0.00032347
0.03088926
0.01045007
0.01570229
-0.00474624
0.00015346
-0.00878483
0.00123762
-0.01103781
0.00109538
0.02211829
-0.00260397
0.00260397
-0.00567617
-0.00046165
-0.0012321
0.001386
-0.01036439
-0.00077779
-0.02425698
-0.02078206
0.0026012
-0.0026012
0.00357491
-0.00422627
-0.01344723
0.01409859
0.02460129
0.00759497
-0.00347387
-0.01851905
0.00594427
0.005272
0.0140814
0.00891536
0.03729038

0.02914399
0.01031892
0.00315375
-0.03443554
0.00703656
0.04017454
0.01975183
-0.01252413
0
0.013032
-0.0145764
-0.00128883
0.01306873
-0.00741028
-0.00694894
-0.00129216
-0.00258933
0.01925852
-0.00382215
0.00838952
0.00882173
0.00225592
0.0161434
-0.00098595
0.05400232
-0.01198745
0.01292159
-0.00070053
-0.01862602
0.01885959
0.00023351
0.02421984
0.00409371
-0.00272727
-0.00159435
-0.0015969
-0.01125026
-0.00346941
-0.00650862
0.01136244
-0.0212055
-0.0040118
-0.0128512
0.00310893
0.00761184
-0.00976314
-0.03308499

0.04919307
-0.0067363
-0.10389713
-0.04957788
0.03256102
-0.00958045
-0.01434967
0.00234101
0.01200867
0.00115451
-0.00192493
0.02699271
-0.00526515
-0.01023318
-0.00038102
0.00570019
0.00529102
0.00075358
0.0063826
0.01633295
0.01462014
0.04088005
0.00278261
0.00346741
0.01885878
-0.00784318
-0.00068493
-0.04162167
0.0295588
0.02398196
-0.02017507
-0.00138265
0.0068942
0.00308695
0.00444217
0.05279234
-0.0212461
0.00362737
0.0185885
-0.00745909
0.00324992
0.00032441
-0.03801482
-0.02007895
-0.01280073
-0.0172085
-0.03349854

0.04669071
0.00649564
-0.01074054
0.0029407
0.01746487
0.01684987
0.01688068
0.00710428
-0.01207632
0.01392134
0
-0.0055453
0.02712341
-0.00331276
-0.01795818
-0.00122926
-0.01643193
-0.00847596
0.01470845
0.03420181
-0.00090104
0.01698238
-0.01398208
-0.01600517
0.03175821
0.02820364
-0.0124046
-0.00116178
0.00348129
-0.00551766
0.00696462
0.03996564
0.02767679
0.00592834
-0.00944804
0
-0.00789657
0.00843887
0.0126601
0.01382265
0.00552851
0.01717898
0.00643089
-0.00231036
-0.03851164
-0.01669848
0.0040656

0.01246311
0.03369711
0.00960378
0.01304217
-0.01465563
0.01817297
0.06011147
0.00213083
-0.05109166
-0.03117076
0.05080207
0.04467617
-0.00822616
-0.01107455
0.01667148
0.0001053
-0.00210815
0.02880965
0.00081984
-0.01060717
-0.01638782
0.05616983
-0.01281684
0.00392256
-0.00221083
0.02572266
-0.01372251
0.00792083
-0.03247429
0.01355884
0.01940842
0.01593932
-0.00544748
-0.00322408
-0.01876784
-0.01254218
0.02905677
0.02009874
-0.00337009
-0.00251087
0.01277819
-0.00584041
0.01732552
-0.01397029
-0.00220359
0.00811964
-0.00706514

0.02795608
0.01892997
-0.00462179
0.0033914
-0.00061576
-0.00308452
0.00246838
-0.01490248
-0.01576325
-0.00445861
0.01110946
0.01254722
0.02219573
-0.01846206
0.00773399
0
-0.0061824
0.00185874
0.01991793
0.00755633
0
0.0086944
-0.00448767
0
-0.01055021
0.00483677
0.00240964
0.02260655
-0.00560391
-0.00207254
0.01879092
0.00377414
0.00635473
0.00057571
0.00344729
-0.0051754
-0.00404391
0.02599775
-0.00338983
0.02376737
-0.01671814
0.00448557
0.03328598
-0.01416917
-0.00329852
-0.00220507
0.02587643

0.02795608
0.01892997
-0.00462179
0.0033914
-0.00061576
-0.00308452
0.00246838
-0.01490248
-0.01576325
-0.00445861
0.01110946
0.01254722
0.02219573
-0.01846206
0.00773399
0
-0.0061824
0.00185874
0.01991793
0.00755633
0
0.0086944
-0.00448767
0
-0.01055021
0.00483677
0.00240964
0.02260655
-0.00560391
-0.00207254
0.01879092
0.00377414
0.00635473
0.00057571
0.00344729
-0.0051754
-0.00404391
0.02599775
-0.00338983
0.02376737
-0.01671814
0.00448557
0.03328598
-0.01416917
-0.00329852
-0.00220507
0.02587643

0.02137214
0.00571054
0.01175716
-0.014096
0.00758132
0.00550407
0.01362908
0.01386749
-0.00662674
0.02721161
0.03077166
0.00173391
-0.02100804
-0.02257184
-0.00460412
0.00362926
0
-0.00139431
0.00612048
0.03742697
0.01023333
0.0011893
-0.01839316
-0.02754845
0.0008293
-0.01615634
0.01877794
0.00508557
-0.00936646
0.00758258
0.02388497
0.00093827
-0.00820614
0.01170233
-0.00832555
-0.00418891
-0.00815776
-0.01929764
-0.00097473
-0.00306963
0.00501813
-0.00655649
0.00752932
-0.02788913
-0.06034791
-0.00015173
-0.03599678

0.01399998
-0.00122026
0.01382343
-0.00241138
0.00673727
-0.00192031
0.01075408
0.00875642
0.01496754
0.01931094
0.03358274

-0.0248483
0.00037545
-0.00112676
-0.00906008
-0.00646759
0.03819259
-0.02718469
-0.02639281
-0.04074125
0.08768401
0.00442805

-0.02132394
0.00880336
0.01387211
0.00296696
-0.00513029
0.01477926
0.00292982
-0.02504507
0.00679443
-0.01308634
0.00137118

-0.00798427
-0.01704614
-0.02285473
0.01901595
-0.00078927
0.03128595
-0.0171736
0.02175464
0.00095175
0.00531311
-0.00198911

-0.00485176
0.01873716
0.02151185
-0.00077892
-0.00494728
0.02932309
-0.00559229
-0.00408685
-0.00874042
0.01993931
0

-0.00485176
0.01873716
0.02151185
-0.00077892
-0.00494728
0.02932309
-0.00559229
-0.00408685
-0.00874042
0.01993931
0

-0.00726243
0.03991523
-0.00366077
0.00366077
-0.00167619
-0.01150408
-0.01039011
-0.00782477
0.0223716
-0.00261518
0.00138536

Gruma
0.15396793
0.16592264
0.13496103
0.13535328
0.10230074
0.1416323
0.09398521
0.24155749
0.09354989
0.12800983
0.10950465
0.14446596
0.1010316
-0.00448474
0.14657914
0.08850493
0.03511054
0.1881494
0.06484091
0.12086868
1
0.13811356
0.1885211
0.18968394
0.10706651
0.10706651
0.13274801
0.16191868
0.16814117
0.13435722
0.13435722
0.02353147

Homex
0.16304598
0.12742669
0.11378874
0.13795456
0.08443205
0.18271753
0.10679129
0.39386392
0.21970656
0.12418205
0.31691431
0.20077603
0.16073456
0.14566717
0.56008774
0.17464292
0.07024131
0.20811336
-0.01069562
0.17485099
0.13811356
1
0.37965914
0.03695136
0.16139977
0.16139977
0.18302539
0.19455925
0.22780462
0.23261601
0.23261601
0.22304353

ica
0.27114501
0.27603054
0.21889346
0.18261132
0.10113648
0.20313103
0.35238496
0.43663232
0.29390399
0.03650051
0.33824403
0.2292118
0.23286678
0.34902945
0.32864664
0.32557709
0.17489725
0.43240113
0.06826041
0.17070161
0.1885211
0.37965914
1
0.19699641
0.15999888
0.15999888
0.28792033
0.28299162
0.30081965
0.32440627
0.32440627
0.22849713

CH
0.14277275
0.12694038
0.16575072
0.09450921
0.10956309
0.03142555
0.2097279
0.15485544
0.1939278
0.04209311
0.01486376
0.07227248
0.07332923
0.18003096
0.10075746
0.16310227
0.15708637
0.22439138
0.03849506
0.01266046
0.18968394
0.03695136
0.19699641
1
0.0968613
0.0968613
0.06695198
0.08381034
0.11417004
-0.00046432
-0.00046432
0.1635302

Kimberly
0.24565617
0.09281084
0.03279013
0.23677443
0.10850338
0.35623547
0.23407852
0.224798
0.14734314
0.08217235
0.1065841
0.14738088
0.15713409
0.14445122
0.2261406
0.22629835
0.10029164
0.26834067
0.0458015
0.05965906
0.10706651
0.16139977
0.15999888
0.0968613
1
1
0.1131205
0.21544131
0.30483432
0.25588762
0.25588762
0.19831243

Liverpool
0.24565617
0.09281084
0.03279013
0.23677443
0.10850338
0.35623547
0.23407852
0.224798
0.14734314
0.08217235
0.1065841
0.14738088
0.15713409
0.14445122
0.2261406
0.22629835
0.10029164
0.26834067
0.0458015
0.05965906
0.10706651
0.16139977
0.15999888
0.0968613
1
1
0.1131205
0.21544131
0.30483432
0.25588762
0.25588762
0.19831243

Mexichem
0.29954419
0.27881831
0.056919
0.17472286
0.08519433
0.32748925
0.23316309
0.30429469
0.25354844
0.20011134
0.18856102
0.10056872
0.15802929
0.19188449
0.17732604
0.14374023
0.23778934
0.35132777
-0.04378539
0.16411935
0.13274801
0.18302539
0.28792033
0.06695198
0.1131205
0.1131205
1
0.23953034
0.20038698
0.23069993
0.23069993
0.25313487

0.14178627

0.53881717 0.33290329

0.09773716 0.09155818

0.09155818 0.10520935

Mfrisco
0.00511409
0.01576675
0.00654478
0.00095886
-0.01486944
0.01716698
0.02194149
-0.00920973
0.00696211
-0.01169383
0.01879401
-0.00186359
0.05920817
-0.0345201
0.00018197
-0.00072807
0.00327214
0.02402841
0.01180111
0.00732732
0.01432417
0.00853102
0.01400276
-0.00824296
0.0150883
-0.01644056
-0.01860916
0.00977458
0.00714167
0.01463318
-0.01615925
0.0118085
0.00234506
-0.01602193
0.0057637
-0.01430055
-0.00515731
-0.00553061
0.00879999
-0.00828019
-0.02029816
-0.01316745
-0.00538794
0.00449197
-0.00557305

Ohl Mxico
0.01742364
0.0058917
-0.01456557
-0.02366151
-0.00801324
-0.00379327
0.00426642
0.0028342
-0.00330735
-0.01094467
-0.0038351
-0.02627888
0.02915658
-0.00047904
-0.00191847
-0.00819479
-0.00582526
0.00920772
0.01246421
0.00570073
-0.0109551
0.00905846
0.01647484
0.01482882
0.00045988
0.01006413
0.02027553
0.00222767
0.01982881
-0.01008559
-0.00132304
0.01228086
-0.00743823
-0.02265253
0.007608
-0.01663333
0.02595224
0.00484689
-0.00440529
-0.00797877
-0.0026738
0.00311874
0.00044474
0.00088889
0.0008881

Peoles
0.00067027
0.00282327
0.00678883
-0.01546347
-0.00197456
0.01512072
0.00708088
-0.00020944
0.0015778
-0.02263155
0.00326929
-0.00438889
0.02773285
-0.00801163
-0.0081089
0.01002917
-0.00049988
0.01101148
0.00456589
-0.00137558
-1.6006E-05
-0.00185847
0.00824062
0.00553535
0.00438743
0.00171501
0.00997975
0.00074681
0.00911891
0.00775275
-0.04195939
0.01793905
0.01589765
-0.0115524
0.00342535
-0.00191364
0.01354967
-0.00109139
-0.00052306
0.00903805
0.00298449
-0.03135101
0.02359726
-0.00722769
-0.00355608

Tlvisa
0.00067027
0.00282327
0.00678883
-0.01546347
-0.00197456
0.01512072
0.00708088
-0.00020944
0.0015778
-0.02263155
0.00326929
-0.00438889
0.02773285
-0.00801163
-0.0081089
0.01002917
-0.00049988
0.01101148
0.00456589
-0.00137558
-1.6006E-05
-0.00185847
0.00824062
0.00553535
0.00438743
0.00171501
0.00997975
0.00074681
0.00911891
0.00775275
-0.04195939
0.01793905
0.01589765
-0.0115524
0.00342535
-0.00191364
0.01354967
-0.00109139
-0.00052306
0.00903805
0.00298449
-0.03135101
0.02359726
-0.00722769
-0.00355608

TVAzteca
0.01007283
0.00665929
0.01863068
-0.02084552
-0.00555866
-0.00895863
0.01562532
-0.00110803
-0.00110926
-0.02244763
0.03348527
-0.01995632
0.00780818
-0.01567781
0.02121799
0.00330943
-0.01330397
0.00334262
-0.01006157
0.00448431
0.00111794
-0.00111794
0.00111794
-0.00672648
-0.00677203
-0.00340329
-0.00455582
-0.00687288
0.03167686
-0.01458242
-0.01594567
-0.01270959
0.00116212
-0.02231449
0
-0.00118835
-0.01075922
-0.02064433
-0.0073892
-0.01619973
0.00626176
-0.01003773
0.02244483
0.01225506
-0.00243903

urbi
0.01562044
0.02751626
0.04424195
0.01772995
-0.00113443
0.00339944
0.03173102
0.02221712
0
-0.02716082
0.00658619
0.01520116
0.02920303
-0.0047207
0.00105097
0.01148838
0.00051908
0.00103734
0.001554
0.00051746
-0.01092339
-0.02918753
0.01284127
0.01110241
0.02441046
0.0213206
0.00150565
0.01936986
-0.00098425
0.0281572
-0.21314109
0.0222622
-0.02463468
-0.00118835
0.00356083
-0.02519629
0.00060735
-0.00853664
-0.00368099
-0.02552271
-0.0431629
-0.01659514
-0.01823759
0.01286845
-0.00878681

-0.01544222
0.03277801
0.00247744
-0.01711272
0.00894941
-0.01399628
-0.00090391
0.02147157
-0.02654864
0.02335715
0.0109503
0.00017564
-0.00035131
0.0096163
-0.00628384
-0.00561898
0.01207681
0.01912697
-0.00085375
-0.00068353
-0.0301949
-0.00441424
-0.02037968
-0.00307498
0.01884309
-0.00463294
0.01295378
0.02936023
-0.00188501
-0.00292021
-0.01875381
0.01530731
0.00464997
-0.01506131
-0.01600034
-0.01356195
0.01214301
0.01357447
-0.00368389
-0.01095611
0.01761229
0.01386985
-0.01929656
-0.02039259
-0.00287047
-0.01101989
-0.02520137

-0.04586502
0.0197844
-0.00594016
-0.00689816
-0.00092336
-0.01723779
-0.01610646
0.00143164
0
0.0174904
-0.0227498
-0.00288046
-0.00723767
0.0105974
-0.00673079
-0.0048356
-0.0121923
-0.0093666
0.00592594
-0.00345253
-0.01192857
-0.01055551
-0.01373718
0.01978254
0.00750566
-0.00951673
-0.01674741
0.01271311
0.00050518
-0.00354162
-0.00559087
-0.00153022
-0.00974617
0.02594905
0.03697735
0.00675352
-0.00966191
0.00629085
-0.0175187
-0.01384105
-0.00749441
0.00300451
-0.00350614
0.01097815
-0.07735814
-0.06937594
0.00573067

-0.01988255
-0.00633997
0.01015623
-0.00947275
-0.00496982
-0.00126231
-0.01894919
0.00919662
-0.02489687
-0.00784344
0.03338592
-0.01608622
-0.00169028
0.01782491
0.00511757
-0.01201448
0.00233668
0.00554394
0.02828683
-0.00510538
-0.04048017
-0.00146063
-0.00215381
-0.00313211
0.00285227
-0.00018112
-0.01169352
0.01560491
0.01018302
0.01043392
0.01267699
-0.00690932
0.00110168
0.00374303
0.00082635
-0.01497988
-0.01815895
0.00483223
-0.01052978
-0.00142121
0.0149695
-0.00826133
-0.02778234
-0.03751429
-0.0247119
-0.00676306
-0.0072647

-0.01988255
-0.00633997
0.01015623
-0.00947275
-0.00496982
-0.00126231
-0.01894919
0.00919662
-0.02489687
-0.00784344
0.03338592
-0.01608622
-0.00169028
0.01782491
0.00511757
-0.01201448
0.00233668
0.00554394
0.02828683
-0.00510538
-0.04048017
-0.00146063
-0.00215381
-0.00313211
0.00285227
-0.00018112
-0.01169352
0.01560491
0.01018302
0.01043392
0.01267699
-0.00690932
0.00110168
0.00374303
0.00082635
-0.01497988
-0.01815895
0.00483223
-0.01052978
-0.00142121
0.0149695
-0.00826133
-0.02778234
-0.03751429
-0.0247119
-0.00676306
-0.0072647

-0.01972937
0.00620734
-0.00247832
-0.00372903
0.00496895
0
-0.00746272
-0.00124922
0.00374299
-0.00249377
0.00993797
-0.0074442
0.00248756
-0.00373367
0.00124611
0.00124456
0.00248447
-0.00372903
-0.00374299
0.01611938
-0.00123077
-0.00617667
-0.0037244
-0.00498754
0.00249688
0.00124611
0.00372903
0.02451103
-0.00973244
-0.01477859
-0.00497513
0.00745345
0.00493828
0.01951281
0.01319755
-0.00238664
0.01069529
0.00824019
0.01396996
0.00461362
0.00573725
0.0226254
0.00446429
-0.01345312
-0.01592753
-0.01269492
-0.02469261

-0.04371143
0.0189679
0.00900595
0.01505846
0
-0.00681666
0.00204988
-0.00136612
-0.01376484
-0.01185096
0.04054145
0.01735691
0.01380239
0.00195631
-0.00850512
0.00654881
-0.00523561
0.00523561
-0.00983937
-0.00727757
-0.0160646
-0.02390008
-0.00623919
0.02608247
0.01345915
-0.00066867
0.00467135
0.01388452
-0.01388452
-0.02494231
0.00068236
0.01355034
-0.01833668
-0.01241395
-0.0353144
-0.01886848
0.0051151
0.07374347
-0.01363348
-0.04851567
-0.03743556
-0.0272951
-0.02332921
0.00078647
0.0332462
-0.03089049
-0.05895934

-0.01048699
-0.00131864
0.00282353
-0.0048992
-0.00929886
-0.00458629
0.01047928
0.00905667
0.02540702
0.02620553
-0.00250045
0.00071505
-0.00071505
-0.00089453
-0.02043286
-0.02928847
0.00469176
0.00280453
-0.02151432
-0.01035484
-0.00502417
0.04043447
0.02098752
0.02037759
-0.0023233
-0.00736288
-0.00270734
0.02340019
-0.03540034
-0.000915
0.00656937
0.01480439
0.00643089
-0.01633642
0.01330476
-0.01185785
0.00486794
-0.00053971
0.00466787
-0.00269034
0.00286944
-0.0073695
-0.01252626
0.00564716
-0.00272851
-0.00804686
-0.01759793

-0.01149438
-0.08250238
-0.02350061
0.0076825
0.01015237
-0.04519814
-0.00132188
0.01314079
0.00195631
0.03142291
-0.01655035
0.00576002
-0.02454904
-0.00393185
-0.02324914
-0.02242704
-0.00413224
0.02251886
-0.00337952
-0.01569462
-0.02014657
-0.00492439
0.00211342
-0.00706218
0.05313426
0.0179825
0.02025551
0.00129283
-0.0195701
0.00328839
0.01045078
-0.00325415
0.06008763
-0.01608946
0.07450893
0.02741462
-0.02452361
-0.00462964
-0.01519608
0.02787637
0.01478139
-0.01363657
0.03208831
0.0481304
0.01727339
-0.0072917
0.01761704

-0.00799748
-0.00687719
0.02036439
0.01621929
0.00317161
-0.00806789
0.00053497
-0.00101484
0.00353826
-0.00036799
-0.00023926
0.00908847
0.00278691
-0.00065505
-0.01125715
0.00861442
-0.01040157
0.01016429
-0.03855648
0.00314436
0.00798678
-0.03330653
-0.01066692
0.04771878
0.01089372
0.03965724
-0.01916097
0.01779173
-0.0315438
0.03638994
0.00175161
0.00813385
0.0072678
-0.01331788
0.04605884
-0.00239509
-0.00570719
-0.02045229
0.01396048
-0.00751548
-0.01225159
-0.01053407
0.00176047
0.02116297
-0.00339828
-0.02867655
-0.01935533

-0.00799748
-0.00687719
0.02036439
0.01621929
0.00317161
-0.00806789
0.00053497
-0.00101484
0.00353826
-0.00036799
-0.00023926
0.00908847
0.00278691
-0.00065505
-0.01125715
0.00861442
-0.01040157
0.01016429
-0.03855648
0.00314436
0.00798678
-0.03330653
-0.01066692
0.04771878
0.01089372
0.03965724
-0.01916097
0.01779173
-0.0315438
0.03638994
0.00175161
0.00813385
0.0072678
-0.01331788
0.04605884
-0.00239509
-0.00570719
-0.02045229
0.01396048
-0.00751548
-0.01225159
-0.01053407
0.00176047
0.02116297
-0.00339828
-0.02867655
-0.01935533

-0.00597017
0.00358638
0.02241982
0.02078597
-0.01612938
-0.00465659
0
0.00116618
0.0026588
0.0115742
-0.01858358
0.01396996
-0.02221015
-0.01189075
-0.00239521
-0.0048077
0.02263349
0.0128732
-0.01759576
0.01059457
-0.00351907
-0.01063211
-0.00356931
-0.01078501
0.01909366
-0.01308763
0.00834829
0.02347526
-0.02823717
0.00357356
-0.00715994
0.0189804
0.04929365
-0.01351372
-0.00911168
-0.00919547
0.01376169
-0.0022805
0
0.00341881
-0.01029169
-0.01505529
-0.00233645
0.00583092
0.0207142
-0.01260762
0.00115274

-0.03988649
0.04320875
0.01644774
0.02178384
-0.00239712
-0.03004692
-0.03097778
0.01267444
0.00752827
0.04321912
-0.00319744
-0.01370437
-0.0330063
-0.05696104
0.02022047
0.02577462
0.00507615
0.03074609
-0.02234268
0.00417537
-0.07257069
-0.00990553
0.00721374
0.00805373
0.04870528
0.04156874
0.00891777
0.05266443
-0.00768643
0.01074454
-0.01538492
-0.01877989
0.01255903
0.01548019
0.01221389
0.01056614
-0.03982149
-0.04882923
-0.03082293
0.02175818
-0.00331675
0.00083022
-0.01000842
0.01249496
-0.00331675
-0.0235305
0.02601909

-0.01070936
0.01778574
-0.02138116
-0.01412776
0.00307161
0.02964999
0.01202271
-0.02834424
-0.00854787
0.00019075
0.01495532
-0.01133799
0.00019002
-0.00628993
-0.00536811
0.00613264
-0.01404544
-0.00485579
0.03501075
-0.03734993
-0.02170138
0.00159426
-0.01808368
0.01589091
-0.00399921
-0.00885496
0.0092556
-0.01107654
-0.00854185
0.00488999
0.02607971
-0.0047638
0.00377321
-0.00377321
0.00178909
0.01419862
0.01554335
-0.00560659
-0.00271792
0.01810876
0.01195574
0.00432942
-0.00150376
0.00618849
-0.00112233
0.00485438
0.01203384

0.00665475
-0.00408999
0.00460006
0.00559371
0.04559759
0.00193611
0.00674701
-0.03171771
-0.02917712
-0.03058025
0.00942909
-0.00052151
0.00104275
0.01139909
-0.00931684
0.03424817
-0.01468009
0.02716465
0.0074166
0.00049249
-0.01288422
-0.00149738
0.01191672
-0.00247097
0.00444335
-0.00296004
-0.00296883
-0.00446984
-0.00448991
-0.00501254
-0.02854424
0.01335408
0.00813013
0.00756243
0.00850218
0.00397615
-0.0019861
-0.00298656
-0.00750566
0.00999509
0.0074313
0.00197239
-0.00147893
0.02821199
-0.00915448
0.0115497
0.00429697

-0.01060757
-0.00538312
-0.01827477
0.02545195
0.0069989
0.03699471
0.00422679
-0.04590023
0.00799699
0.01633906
0.01166788
0.00019361
0.00524834
0.00056007
-0.01804396
-0.01202642
-0.00558726
-0.00396069
-0.00014565
-0.00437925
-0.00139077
-0.00462539
0.02543002
-0.00425972
0.02972369
-0.02193695
0.00735409
-0.0050334
-0.01061189
-0.01457654
-0.01512626
0.02019677
-0.01626887
0.00729594
0.02467694
0.0416727
0.01140996
-0.00580828
-0.00152151
0.01844308
0.03979355
0.00651573
-0.00395264
0.01982977
-0.0107109
-0.01366925
0.00017789

-0.01060757
-0.00538312
-0.01827477
0.02545195
0.0069989
0.03699471
0.00422679
-0.04590023
0.00799699
0.01633906
0.01166788
0.00019361
0.00524834
0.00056007
-0.01804396
-0.01202642
-0.00558726
-0.00396069
-0.00014565
-0.00437925
-0.00139077
-0.00462539
0.02543002
-0.00425972
0.02972369
-0.02193695
0.00735409
-0.0050334
-0.01061189
-0.01457654
-0.01512626
0.02019677
-0.01626887
0.00729594
0.02467694
0.0416727
0.01140996
-0.00580828
-0.00152151
0.01844308
0.03979355
0.00651573
-0.00395264
0.01982977
-0.0107109
-0.01366925
0.00017789

0.01259318
0.01355953
0.00782564
-0.00222966
0.00445435
-0.0022247
-0.00894861
-0.01129956
-0.01027993
0.0249446
-0.00336512
-0.0067644
0.01571301
0.00111297
-0.01006157
-0.01699758
-0.02195351
-0.00703403
0.01633642
0.01721213
-0.00456101
0.01474786
-0.00225479
-0.01135086
-0.01727159
-0.01403532
-0.00709223
-0.00118694
0
-0.00476191
-0.02049499
0.00607166
0.01680712
0.00593474
0.01759576
0.0034823
0.00692843
0.00573725
-0.0080414
0.02054867
-0.00908065
-0.00571757
-0.00229621
0.01256441
-0.00683374
-0.01496862
0.02180236

-0.0049834
-0.02529646
0.00255864
-0.05515621
0
0.02576775
-0.24531741
-0.13673961
0.0140398
0.01008836
-0.01772198
-0.02718614
-0.00922881
-0.01871712
-0.04838539
-0.00141743
-0.02586351
0.0524571
-0.01111123
0.00557105
0.01925782
-0.00958255
-0.00967527
0.0165293
-0.00547947
-0.01941809
-0.01552607
-0.02011562
0.01440947
-0.02462108
-0.02074148
-0.01660416
-0.04673748
0.00477328
-0.01600034
0.01916992
0
0.0732034
0.0403513
-0.00282886
-0.02147541
0.02005798
0.01268516
0.05318227
-0.01336918
0.01998734
0.01830116

-0.01613986
0.01134368
0.00387562
0.00147248
0.0009192
0.00110193
-0.00792412
-0.00500789
0.01293201
0.00110072
0.00018333
0.00530214
0.00236773
-0.00693687
0.00639096
0.00218182
-0.00236385
-0.00309965
0.00182449
-0.02174399
-0.00167801
-0.00862074
-0.00566253
0.00566253
0.00619197
-0.0093968
-0.01618004
-0.00615979
-0.02423413
0.01121286
-0.01776246
0.00437116
0.00099079
0.00906946
0.00548054
-0.02490247
-0.01431043
-0.00774408
0.02125371
0.02433595
0.00292769
-0.00058485
-0.0139423
0.00650441
0
0.01791325
-0.00135174

-0.00669219
-0.01303422
-0.01074754
0.02041879
0.02612355
0.00654208
0.0069622
-0.0069622
0.01157688
0.00229938
0.00229411
0.00091617
0.00411241
0.00591045
0.01037213
0.03135607
-0.03720535
-0.01729674
-0.01713401
-0.00233809
-0.01272102
-0.00475286
0.01419135
-0.00046981
0.00187793
0.01904819
0.00733612
0.00045673
0.00501026
0.02290691
-0.01521282
-0.01728101
-0.00091785
0.01910017
0.00359713
-0.00811181
-0.00817815
-0.01239401
0.0455958
0.03979764
0.01306107
0
0.00792166
-0.02055873
-0.01796455
0.01073202
-0.00599574

-0.01004331
0.00811723
0.00502591
0.02189129
0.01792754
0.00091353
-0.00839244
0.00966071
-0.00716671
-0.01242233
-0.01297772
-0.0026543
0.03274489
-0.00596794
0.02852068
0.03800625
0.00510617
-0.01854102
-0.01014739
0.00053743
-0.01863441
0.00291519
0.01476358
-0.00282746
-0.01318011
-0.00795554
-0.00182251
-0.04183807
0.00473606
0.03206135
-0.03378096
-0.00293653
-0.01980582
0.03743838
0.02348156
-0.00678751
-0.03201177
-0.00537223
0.02426396
-0.00184811
0.00015675
0.00850604
-0.00093291
0.02241167
0.00045623
0.01178938
-0.02956797

-0.01004331
0.00811723
0.00502591
0.02189129
0.01792754
0.00091353
-0.00839244
0.00966071
-0.00716671
-0.01242233
-0.01297772
-0.0026543
0.03274489
-0.00596794
0.02852068
0.03800625
0.00510617
-0.01854102
-0.01014739
0.00053743
-0.01863441
0.00291519
0.01476358
-0.00282746
-0.01318011
-0.00795554
-0.00182251
-0.04183807
0.00473606
0.03206135
-0.03378096
-0.00293653
-0.01980582
0.03743838
0.02348156
-0.00678751
-0.03201177
-0.00537223
0.02426396
-0.00184811
0.00015675
0.00850604
-0.00093291
0.02241167
0.00045623
0.01178938
-0.02956797

-0.00341103
0.00567861
0
0.00451978
0.00225225
0.00784318
0.00445435
0
-0.00668899
0
-0.00223964
0.00335759
-0.00560226
-0.01129956
-0.00113701
0.00340716
-0.00568506
-0.00342662
-0.01731145
-0.0081824
-0.00943403
0.00708385
0.0035232
-0.00117302
-0.02736637
-0.00241546
-0.00484849
0.0084695
-0.00241255
0.02032347
-0.01430299
-0.00722895
-0.0060643
-0.00243605
0.00607905
-0.00852105
-0.00367422
0.00976809
0.00726395
0.00960392
-0.00119546
-0.00720291
0.0048077
-0.01206287
-0.01098242
-0.00492006
-0.00618431

-0.0586835
0
0.04170073
0.04382144
0.04077155
0.00241838
-0.0207451
0.06792366
-0.0375631
0.03410089
0.01605539
-0.00914292
0.03497254
-0.01114839
0.00223964
-0.00786079
0
-0.01935177
-0.03152625
-0.02401076
0.00967359
0.01315022
0.01063211
-0.00353149
-0.02992444
-0.00365186
-0.00366525
0.01337406
-0.03065844
0.0074442
0.00616145
-0.00369231
0.00123229
0
-0.03892519
-0.04050194
0.01849458
0.03725543
0.00878851
0
-0.00125078
-0.0151327
-0.0192437
-0.02094317
0.00527706
0.00131492
-0.01856817

0.00385729
-0.00443716
0.00693644
0.00955482
-0.01186163
0.01014848
0.01287165
0.01103537
0.00389864
0.00018527
-0.00018527
0.00129618
-0.00892199
-0.0054292
-0.00112697
0.01306964
0.00720824
-0.00313567
0.00571062
0.00110152
0.00219941
-0.00201594
-0.0036758
-0.00073678
0.0036785
-0.00903648
0.00277495
0.00018472
-0.0055566
0.00407786
0.00258637
0.0034994
0.00641439
-0.00512822
0
-0.00238993
0.00183891
0.00403374
-0.00458506
0.00275356
0.0001833
-0.00459264
0.00055223
-0.0090582
0.00740059
-0.00443378
0.00351169

0.01788043
-0.0038047
0
0.00126984
0.03164294
0.02469261
-0.02264553
-0.0082136
-0.0095298
0.01241224
0.01914129
0.04264365
0.04866131
0.03793122
0.0276193
-0.00207111
-0.04307055
0.02739897
-0.003164
0.00981087
-0.01865266
0.04140442
-0.01234584
0.00034501
-0.02020975
-0.00035205
-0.00035217
0.02607483
0.03606119
0.01151897
-0.01949508
0.0010005
0.00033328
-0.00367218
-0.00738506
-0.00134862
-0.00507358
0.01414165
-0.01890033
-0.00170503
-0.01894975
0.0216764
0.02088321
-0.0010005
-0.00033372
0.01556581
-0.0138983

0.00908985
-0.01197268
0.00850056
-0.01299635
0.00146452
0.00619264
0.01098675
-0.01366708
-0.01159384
0.0072093
0.01229632
-0.00060046
-0.0035176
-0.00089681
-0.00684525
-0.00617127
-0.00361102
0.00384607
0.01968772
0.01148648
-0.00365158
-0.02540966
-0.00868376
-0.00474264
0.01715621
0.0086543
0.00666438
-0.00901441
-0.00320928
-0.01132214
0.00488815
0.00652716
-0.003453
-0.01038389
-0.00520892
0.01624699
-0.01130575
-0.00394472
-0.00068006
0.00531744
-0.01735005
0.02132358
0.00441046
-0.00065565
0.0048292
-0.01741628
-0.00026887

0.00908985
-0.01197268
0.00850056
-0.01299635
0.00146452
0.00619264
0.01098675
-0.01366708
-0.01159384
0.0072093
0.01229632
-0.00060046
-0.0035176
-0.00089681
-0.00684525
-0.00617127
-0.00361102
0.00384607
0.01968772
0.01148648
-0.00365158
-0.02540966
-0.00868376
-0.00474264
0.01715621
0.0086543
0.00666438
-0.00901441
-0.00320928
-0.01132214
0.00488815
0.00652716
-0.003453
-0.01038389
-0.00520892
0.01624699
-0.01130575
-0.00394472
-0.00068006
0.00531744
-0.01735005
0.02132358
0.00441046
-0.00065565
0.0048292
-0.01741628
-0.00026887

0.02572095
0.02138443
0.00594179
0.02457701
-0.00579712
-0.00817284
-0.00824019
-0.02150621
0.001207
0.0143715
0.0059277
0.02451962
0
-0.01980263
-0.00471699
0.00353983
-0.01304109
0.01304109
-0.00117855
0.00705056
0.00350672
0
0.00929159
-0.00579712
0.01156082
0.00801378
-0.0011409
-0.02777956
-0.00235018
-0.00117716
0.0163555
0.00692843
-0.00808785
0.02066664
0.00904984
0.00337268
0
-0.00224719
0.00784318
-0.00335383
0.00223714
-0.00111794
0.00668899
-0.00445435
0
0.00111545
-0.01573066

0.01329807
0.01702726
-0.03704127
-0.00134862
0.01207258
0.00531916
-0.00265604
0.01189703
0.03739959
0.02746739
0.00246003
-0.02110569
0.00625393
0.01239173
-0.00246609
-0.01492565
0.01615946
-0.01490711
0.01243797
0.02200578
0.00241546
0.0143715
-0.00238095
-0.00358209
-0.00479617
-0.00723767
0.00241838
-0.04067104
-0.01520942
-0.00640617
0.0076825
-0.0076825
-0.00774197
-0.02891134
0.01192857
0.00787406
-0.00919245
-0.0146182
-0.00133958
0.00801072
-0.0187925
0.00809721
0.01069529
-0.00935211
-0.03274508
-0.03816718
-0.0624274

-0.00277136 -0.03010544 -0.00995128 -0.00995128 -0.00340329 -0.08144963

0.00092464 0.04137129 0.00619542 0.00619542 0.01354423 -0.08867666
0.00184672 0.04383557 -0.03350032 -0.03350032 -0.0033689 0.02158357
-0.00889554 0.00691392 -0.03532472 -0.03532472 -0.00112549 -0.02705305
-0.00279616
0.0015647 -0.01620364 -0.01620364 -0.00225479
0
-0.00037341 -0.00313185 -0.0006571 -0.0006571 0.00450451 -0.0091828
-0.00862721 0.00687718 0.02630675 0.02630675 0.00448431 -0.03759841
0.01477076 -0.00593659 -0.00040445 -0.00040445 0.00446429 -0.04706751
0.00092756 0.01183814 -0.00540834 -0.00540834 -0.00222966 -0.1847341
-0.01550998 0.00370943 -0.00557407 -0.00557407 -0.00784318 0.07445298
-0.00075358 0.00277307 -0.01521399 -0.01521399 0.00112423 0.07346715

Mfrisco
0.30341486
0.24501179
0.12298247
0.23230705
0.06133908
0.38228161
0.24639136
0.15690496
0.165129
0.05173411
0.19045917
0.04464688
0.12466996
0.16097304
0.17306387
0.16819897
0.17364319
0.38139197
0.02729532
0.17862825
0.16191868
0.19455925
0.28299162
0.08381034
0.21544131
0.21544131
0.23953034
1
0.15619818
0.33870917
0.33870917
0.24000486

Ohl Mxico
0.16793328
0.16181282
0.07923284
0.22936337
0.14102788
0.25208358
0.14435785
0.30033447
0.23207695
0.09018765
0.1859772
0.2697763
0.17589922
0.09303816
0.18087438
0.22007726
0.10431607
0.26116038
0.07710898
0.22149569
0.16814117
0.22780462
0.30081965
0.11417004
0.30483432
0.30483432
0.20038698
0.15619818
1
0.24395024
0.24395024
0.23880871

Peoles
0.24270223
0.12433045
0.07218186
0.23992905
0.06870446
0.25052269
0.20485712
0.17636547
0.16687623
0.07475247
0.18913592
0.12055007
0.20358437
0.10247434
0.28594492
0.18016264
0.18808099
0.41948707
-0.01175779
0.2911681
0.13435722
0.23261601
0.32440627
-0.00046432
0.25588762
0.25588762
0.23069993
0.33870917
0.24395024
1
1
0.22673392

Tlvisa
0.24270223
0.12433045
0.07218186
0.23992905
0.06870446
0.25052269
0.20485712
0.17636547
0.16687623
0.07475247
0.18913592
0.12055007
0.20358437
0.10247434
0.28594492
0.18016264
0.18808099
0.41948707
-0.01175779
0.2911681
0.13435722
0.23261601
0.32440627
-0.00046432
0.25588762
0.25588762
0.23069993
0.33870917
0.24395024
1
1
0.22673392

TVAzteca
0.20122482
0.08794517
0.02664837
0.27485542
0.04389803
0.21504967
0.18954418
0.22743065
0.13157133
0.0244297
0.1597203
0.20539735
0.13982129
0.23339787
0.17671478
0.25835973
0.24790592
0.29875458
0.01705607
0.16380688
0.02353147
0.22304353
0.22849713
0.1635302
0.19831243
0.19831243
0.25313487
0.24000486
0.23880871
0.22673392
0.22673392
1

urbi
0.19560958
0.06941433
0.16091209
0.125187
0.04572379
0.05116333
0.13327272
0.30496168
0.19431148
0.00845157
0.22040168
0.24994878
0.08248129
0.09415908
0.60738771
0.17878986
0.02395606
0.16810572
0.02479984
0.09940023
0.14178627
0.53881717
0.33290329
0.09773716
0.09155818
0.09155818
0.10520935
0.15607315
0.09961571
0.19885133
0.19885133
0.17619076

0.15607315

0.09961571 0.19885133

0.19885133 0.17619076