economic essay
willzz
lin_135.xlsxWRDS
| PERMNO | Names Date | Company Name | Dividend Cash Amount | Price or Bid/Ask Average | Shares Outstanding | Cumulative Factor to Adjust Prices | Cumulative Factor to Adjust Shares/Vol | _SPXD | Names Date | S&P 500 | FOLS | |||||||||||
| 79089 | 20061229 | FOSSIL INC | 22.58 | 67656 | 1 | 1 | 1418.3 | 2006/12/29 | 1 | 1 | DEC 2006-JUNE2009 | JULY 2009-DEC 2014 | ||||||||||
| 79089 | 20070131 | FOSSIL INC | 22.51 | 67725 | 1 | 1 | 1438.24 | 2007/01/31 | 1.0140590848 | 0.9968999114 | S&P 500 | FOSL | S&P 500 | FPSL | ||||||||
| 79089 | 20070228 | FOSSIL INC | 26.92 | 67725 | 1 | 1 | 1406.82 | 2007/02/28 | 0.9919058027 | 1.1922054916 | Price at the beginning of period | 1418.3 | 22.58 | 987.48 | 26.34 | |||||||
| 79089 | 20070330 | FOSSIL INC | 26.47 | 67725 | 1 | 1 | 1420.86 | 2007/03/30 | 1.0018049778 | 1.1722763508 | price at the end of period | 919.32 | 24.08 | 2058.9 | 110.74 | |||||||
| 79089 | 20070430 | FOSSIL INC | 28.17 | 68012 | 1 | 1 | 1482.37 | 2007/04/30 | 1.0451737996 | 1.2475642161 | the annualized rate of return | -17.34% | 2.57% | 16.33% | 31.91% | |||||||
| 79089 | 20070531 | FOSSIL INC | 31.21 | 68012 | 1 | 1 | 1530.62 | 2007/05/31 | 1.0791934005 | 1.3821966342 | ||||||||||||
| 79089 | 20070629 | FOSSIL INC | 29.49 | 68143 | 1 | 1 | 1503.35 | 2007/06/29 | 1.0599661567 | 1.3060230292 | $million | 2013 | 2012 | |||||||||
| 79089 | 20070731 | FOSSIL INC | 25.55 | 68241 | 1 | 1 | 1455.27 | 2007/07/31 | 1.0260664175 | 1.1315323295 | net income | 388,048 | 354,259 | |||||||||
| 79089 | 20070831 | FOSSIL INC | 33.51 | 68140 | 1 | 1 | 1473.99 | 2007/08/31 | 1.0392653176 | 1.4840566873 | Total Assets | 2,230,414 | 1,841,989 | |||||||||
| 79089 | 20070928 | FOSSIL INC | 37.36 | 69258 | 1 | 1 | 1526.75 | 2007/09/28 | 1.0764647818 | 1.6545615589 | Total Equity | 1,075,367 | 1,240,464 | |||||||||
| 79089 | 20071031 | FOSSIL INC | 37.56 | 69467 | 1 | 1 | 1549.38 | 2007/10/31 | 1.0924205034 | 1.6634189548 | Table 2. Overview of returns and asset values | |||||||||||
| 79089 | 20071130 | FOSSIL INC | 43.34 | 69398 | 1 | 1 | 1481.14 | 2007/11/30 | 1.0443065642 | 1.9193976971 | A. Market Capitalization ($ million) | 6561677.52 | 5551646.1 | |||||||||
| 79089 | 20071231 | FOSSIL INC | 41.98 | 69398 | 1 | 1 | 1468.36 | 2007/12/31 | 1.0352957766 | 1.8591674048 | B. Equity from 10-K balance sheet ($ million) | 1,075,367 | 1,240,464 | |||||||||
| 79089 | 20080131 | FOSSIL INC | 33.98 | 69713 | 1 | 1 | 1378.55 | 2008/01/31 | 0.9719734894 | 1.5048715678 | ||||||||||||
| 79089 | 20080229 | FOSSIL INC | 32.18 | 68856 | 1 | 1 | 1330.63 | 2008/02/29 | 0.9381865614 | 1.4251550044 | Tobin's Q (A/B) | 6.101802938 | 4.4754592636 | |||||||||
| 79089 | 20080331 | FOSSIL INC | 30.54 | 68367 | 1 | 1 | 1322.7 | 2008/03/31 | 0.9325953606 | 1.3525243578 | ||||||||||||
| 79089 | 20080430 | FOSSIL INC | 35.79 | 68266 | 1 | 1 | 1385.59 | 2008/04/30 | 0.9769371783 | 1.5850310009 | Return on Assets | 17.40% | 19.23% | |||||||||
| 79089 | 20080530 | FOSSIL INC | 31.71 | 69250 | 1 | 1 | 1400.38 | 2008/05/30 | 0.9873651555 | 1.404340124 | Return on Equity | 36.09% | 28.56% | |||||||||
| 79089 | 20080630 | FOSSIL INC | 29.07 | 69250 | 1 | 1 | 1280 | 2008/06/30 | 0.9024888952 | 1.2874224978 | ||||||||||||
| 79089 | 20080731 | FOSSIL INC | 26.78 | 68113 | 1 | 1 | 1267.38 | 2008/07/31 | 0.8935909187 | 1.1860053144 | Leverage ratio (Liabilities / equity) | 1.0740956343 | 0.4849193528 | |||||||||
| 79089 | 20080829 | FOSSIL INC | 29.92 | 67667 | 1 | 1 | 1282.83 | 2008/08/29 | 0.9044842417 | 1.3250664305 | ||||||||||||
| 79089 | 20080930 | FOSSIL INC | 28.23 | 67667 | 1 | 1 | 1166.36 | 2008/09/30 | 0.8223648029 | 1.2502214349 | ||||||||||||
| 79089 | 20081031 | FOSSIL INC | 18.15 | 67038 | 1 | 1 | 968.75 | 2008/10/31 | 0.683036029 | 0.8038086802 | ||||||||||||
| 79089 | 20081128 | FOSSIL INC | 15.2 | 66612 | 1 | 1 | 896.24 | 2008/11/28 | 0.6319114433 | 0.6731620903 | Table 3. Fosl Holding Period Returns, 2007 to 2014 | |||||||||||
| 79089 | 20081231 | FOSSIL INC | 16.7 | 66612 | 1 | 1 | 903.25 | 2008/12/31 | 0.6368539801 | 0.7395925598 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | |||
| 79089 | 20090130 | FOSSIL INC | 11.54 | 66502 | 1 | 1 | 825.88 | 2009/01/30 | 0.5823027568 | 0.5110717449 | Annual Dividends | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| 79089 | 20090227 | FOSSIL INC | 12.62 | 66546 | 1 | 1 | 735.09 | 2009/02/27 | 0.5182895015 | 0.5589016829 | Share Price, End of Year | $22.58 | $41.98 | $16.70 | $33.56 | $70.48 | $79.36 | $93.10 | $119.94 | $110.74 | ||
| 79089 | 20090331 | FOSSIL INC | 15.7 | 66629 | 1 | 1 | 797.87 | 2009/03/31 | 0.5625537615 | 0.6953055802 | ||||||||||||
| 79089 | 20090430 | FOSSIL INC | 20.16 | 66622 | 1 | 1 | 872.81 | 2009/04/30 | 0.6153916661 | 0.8928255093 | Holding Period Return | 7.00% | -60.22% | 100.96% | 110.01% | 12.60% | 17.31% | 28.83% | -7.67% | |||
| 79089 | 20090529 | FOSSIL INC | 22.34 | 66625 | 1 | 1 | 919.14 | 2009/05/29 | 0.6480575337 | 0.9893711249 | S&P 500 Total Return Index, Annual % Return | 3.5% | -38.5% | 23.5% | 12.8% | -0.0% | 13.4% | 29.6% | 11.4% | |||
| 79089 | 20090630 | FOSSIL INC | 24.08 | 66625 | 1 | 1 | 919.32 | 2009/06/30 | 0.6481844462 | 1.0664304694 | ||||||||||||
| 79089 | 20090731 | FOSSIL INC | 26.34 | 66657 | 1 | 1 | 987.48 | 2009/07/31 | 0.6962419798 | 1.1665190434 | ||||||||||||
| 79089 | 20090831 | FOSSIL INC | 25.38 | 66665 | 1 | 1 | 1020.62 | 2009/08/31 | 0.7196079814 | 1.124003543 | ||||||||||||
| 79089 | 20090930 | FOSSIL INC | 28.45 | 66665 | 1 | 1 | 1057.08 | 2009/09/30 | 0.7453148135 | 1.2599645704 | ||||||||||||
| 79089 | 20091030 | FOSSIL INC | 26.73 | 66733 | 1 | 1 | 1036.19 | 2009/10/30 | 0.7305859127 | 1.1837909655 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | ||||
| 79089 | 20091130 | FOSSIL INC | 30.85 | 66735 | 1 | 1 | 1095.63 | 2009/11/30 | 0.7724952408 | 1.3662533215 | the begin of price | 22.51 | 33.98 | 11.54 | 32.65 | 71.05 | 95.05 | 105.58 | 111.83 | |||
| 79089 | 20091231 | FOSSIL INC | 33.56 | 66900 | 1 | 1 | 1115.1 | 2009/12/31 | 0.786222943 | 1.4862710363 | the end of price | 41.98 | 16.7 | 33.56 | 70.48 | 79.36 | 93.1 | 119.94 | 110.74 | |||
| 79089 | 20100129 | FOSSIL INC | 32.65 | 66900 | 1 | 1 | 1073.87 | 2010/01/29 | 0.7571529296 | 1.4459698849 | annual rate of increase in the stock price | 86.49% | -50.85% | 190.81% | 115.87% | 11.70% | -2.05% | 13.60% | -0.97% | |||
| 79089 | 20100226 | FOSSIL INC | 36.25 | 66964 | 1 | 1 | 1104.49 | 2010/02/26 | 0.7787421561 | 1.6054030115 | ||||||||||||
| 79089 | 20100331 | FOSSIL INC | 37.74 | 67382 | 1 | 1 | 1169.43 | 2010/03/31 | 0.8245293661 | 1.6713906112 | ||||||||||||
| 79089 | 20100430 | FOSSIL INC | 38.96 | 67375 | 1 | 1 | 1186.69 | 2010/04/30 | 0.8366988648 | 1.7254207263 | ||||||||||||
| 79089 | 20100528 | FOSSIL INC | 37.5 | 67378 | 1 | 1 | 1089.41 | 2010/05/28 | 0.7681097088 | 1.660761736 | ||||||||||||
| 79089 | 20100630 | FOSSIL INC | 34.7 | 67378 | 1 | 1 | 1030.71 | 2010/06/30 | 0.7267221321 | 1.5367581931 | ||||||||||||
| 79089 | 20100730 | FOSSIL INC | 39.6 | 67234 | 1 | 1 | 1101.6 | 2010/07/30 | 0.7767045054 | 1.7537643933 | ||||||||||||
| 79089 | 20100831 | FOSSIL INC | 47.49 | 67123 | 1 | 1 | 1049.33 | 2010/08/31 | 0.7398505253 | 2.1031886625 | ||||||||||||
| 79089 | 20100930 | FOSSIL INC | 53.79 | 67123 | 1 | 1 | 1141.2 | 2010/09/30 | 0.8046252556 | 2.3821966342 | ||||||||||||
| 79089 | 20101029 | FOSSIL INC | 58.99 | 66251 | 1 | 1 | 1183.26 | 2010/10/29 | 0.8342804766 | 2.6124889283 | ||||||||||||
| 79089 | 20101130 | FOSSIL INC | 67.65 | 65045 | 1 | 1 | 1180.55 | 2010/11/30 | 0.8323697384 | 2.9960141718 | ||||||||||||
| 79089 | 20101231 | FOSSIL INC | 70.48 | 64009 | 1 | 1 | 1257.64 | 2010/12/31 | 0.8867235423 | 3.1213463242 | ||||||||||||
| 79089 | 20110131 | FOSSIL INC | 71.05 | 64009 | 1 | 1 | 1286.12 | 2011/01/31 | 0.9068039202 | 3.1465899026 | ||||||||||||
| 79089 | 20110228 | FOSSIL INC | 76.74 | 64009 | 1 | 1 | 1327.22 | 2011/02/28 | 0.9357822746 | 3.3985828167 | ||||||||||||
| 79089 | 20110331 | FOSSIL INC | 93.65 | 63660 | 1 | 1 | 1325.83 | 2011/03/31 | 0.934802228 | 4.1474756422 | ||||||||||||
| 79089 | 20110429 | FOSSIL INC | 95.78 | 63654 | 1 | 1 | 1363.61 | 2011/04/29 | 0.9614397518 | 4.2418069088 | ||||||||||||
| 79089 | 20110531 | FOSSIL INC | 105.84 | 63272 | 1 | 1 | 1345.2 | 2011/05/31 | 0.9484594233 | 4.6873339238 | ||||||||||||
| 79089 | 20110630 | FOSSIL INC | 117.72 | 63272 | 1 | 1 | 1320.64 | 2011/06/30 | 0.9311429176 | 5.2134632418 | ||||||||||||
| 79089 | 20110729 | FOSSIL INC | 125.67 | 63257 | 1 | 1 | 1292.28 | 2011/07/29 | 0.911147148 | 5.5655447298 | ||||||||||||
| 79089 | 20110831 | FOSSIL INC | 96.61 | 63099 | 1 | 1 | 1218.89 | 2011/08/31 | 0.8594021011 | 4.2785651019 | ||||||||||||
| 79089 | 20110930 | FOSSIL INC | 81.06 | 62892 | 1 | 1 | 1131.42 | 2011/09/30 | 0.7977296764 | 3.5899025686 | ||||||||||||
| 79089 | 20111031 | FOSSIL INC | 103.66 | 62892 | 1 | 1 | 1253.3 | 2011/10/31 | 0.8836635409 | 4.5907883082 | ||||||||||||
| 79089 | 20111130 | FOSSIL INC | 89.59 | 62597 | 1 | 1 | 1246.96 | 2011/11/30 | 0.8791934005 | 3.9676705049 | ||||||||||||
| 79089 | 20111230 | FOSSIL INC | 79.36 | 62155 | 1 | 1 | 1257.6 | 2011/12/30 | 0.8866953395 | 3.5146147033 | ||||||||||||
| 79089 | 20120131 | FOSSIL INC | 95.05 | 62155 | 1 | 1 | 1312.41 | 2012/01/31 | 0.925340196 | 4.2094774136 | ||||||||||||
| 79089 | 20120229 | FOSSIL INC | 121.98 | 61789 | 1 | 1 | 1365.68 | 2012/02/29 | 0.9628992456 | 5.402125775 | ||||||||||||
| 79089 | 20120330 | FOSSIL INC | 131.98 | 61796 | 1 | 1 | 1408.47 | 2012/03/30 | 0.9930691673 | 5.8449955713 | ||||||||||||
| 79089 | 20120430 | FOSSIL INC | 130.67 | 61796 | 1 | 1 | 1397.91 | 2012/04/30 | 0.9856236339 | 5.786979628 | ||||||||||||
| 79089 | 20120531 | FOSSIL INC | 73.16 | 61932 | 1 | 1 | 1310.33 | 2012/05/31 | 0.9238736516 | 3.2400354296 | ||||||||||||
| 79089 | 20120629 | FOSSIL INC | 76.54 | 61310 | 1 | 1 | 1362.16 | 2012/06/29 | 0.9604174011 | 3.3897254207 | ||||||||||||
| 79089 | 20120731 | FOSSIL INC | 71.69 | 61310 | 1 | 1 | 1379.32 | 2012/07/31 | 0.9725163929 | 3.1749335695 | ||||||||||||
| 79089 | 20120831 | FOSSIL INC | 84.95 | 60842 | 1 | 1 | 1406.58 | 2012/08/31 | 0.9917365861 | 3.7621789194 | ||||||||||||
| 79089 | 20120928 | FOSSIL INC | 84.7 | 60331 | 1 | 1 | 1440.67 | 2012/09/28 | 1.0157724036 | 3.7511071745 | ||||||||||||
| 79089 | 20121031 | FOSSIL INC | 87.1 | 60331 | 1 | 1 | 1412.16 | 2012/10/31 | 0.9956708736 | 3.8573959256 | ||||||||||||
| 79089 | 20121130 | FOSSIL INC | 86.44 | 60021 | 1 | 1 | 1416.18 | 2012/11/30 | 0.9985052528 | 3.828166519 | ||||||||||||
| 79089 | 20121231 | FOSSIL INC | 93.1 | 59631 | 1 | 1 | 1426.19 | 2012/12/31 | 1.005562998 | 4.1231178034 | ||||||||||||
| 79089 | 20130131 | FOSSIL INC | 105.58 | 59631 | 1 | 1 | 1498.11 | 2013/01/31 | 1.0562715928 | 4.6758193091 | ||||||||||||
| 79089 | 20130228 | FOSSIL INC | 102.77 | 59344 | 1 | 1 | 1514.68 | 2013/02/28 | 1.0679545935 | 4.5513728964 | ||||||||||||
| 79089 | 20130328 | FOSSIL INC | 96.6 | 59203 | 1 | 1 | 1569.19 | 2013/03/28 | 1.1063879292 | 4.2781222321 | ||||||||||||
| 79089 | 20130430 | FOSSIL INC | 98.12 | 59203 | 1 | 1 | 1597.57 | 2013/04/30 | 1.1263978002 | 4.3454384411 | ||||||||||||
| 79089 | 20130531 | FOSSIL INC | 106.2 | 58672 | 1 | 1 | 1630.74 | 2013/05/31 | 1.1497849538 | 4.7032772365 | ||||||||||||
| 79089 | 20130628 | FOSSIL GROUP INC | 103.31 | 57638 | 1 | 1 | 1606.28 | 2013/06/28 | 1.1325389551 | 4.5752878654 | ||||||||||||
| 79089 | 20130731 | FOSSIL GROUP INC | 109.9 | 57638 | 1 | 1 | 1685.73 | 2013/07/31 | 1.1885567228 | 4.8671390611 | ||||||||||||
| 79089 | 20130830 | FOSSIL GROUP INC | 116.14 | 56469 | 1 | 1 | 1632.97 | 2013/08/30 | 1.1513572587 | 5.143489814 | ||||||||||||
| 79089 | 20130930 | FOSSIL GROUP INC | 116.24 | 55647 | 1 | 1 | 1681.55 | 2013/09/30 | 1.1856095325 | 5.147918512 | ||||||||||||
| 79089 | 20131031 | FOSSIL GROUP INC | 126.94 | 55647 | 1 | 1 | 1756.54 | 2013/10/31 | 1.2384826905 | 5.621789194 | ||||||||||||
| 79089 | 20131129 | FOSSIL GROUP INC | 127.27 | 55205 | 1 | 1 | 1805.81 | 2013/11/29 | 1.2732214623 | 5.6364038973 | ||||||||||||
| 79089 | 20131231 | FOSSIL GROUP INC | 119.94 | 54708 | 1 | 1 | 1848.36 | 2013/12/31 | 1.3032221674 | 5.3117803366 | ||||||||||||
| 79089 | 20140131 | FOSSIL GROUP INC | 111.83 | 54708 | 1 | 1 | 1782.59 | 2014/01/31 | 1.2568497497 | 4.9526129318 | ||||||||||||
| 79089 | 20140228 | FOSSIL GROUP INC | 114.91 | 54012 | 1 | 1 | 1859.45 | 2014/02/28 | 1.3110413876 | 5.0890168291 | ||||||||||||
| 79089 | 20140331 | FOSSIL GROUP INC | 116.57 | 53817 | 1 | 1 | 1872.34 | 2014/03/31 | 1.3201297328 | 5.1625332152 | ||||||||||||
| 79089 | 20140430 | FOSSIL GROUP INC | 106.65 | 54708 | 1 | 1 | 1883.95 | 2014/04/30 | 1.3283155891 | 4.7232063773 | ||||||||||||
| 79089 | 20140530 | FOSSIL GROUP INC | 104.76 | 53518 | 1 | 1 | 1923.57 | 2014/05/30 | 1.3562504407 | 4.6395039858 | ||||||||||||
| 79089 | 20140630 | FOSSIL GROUP INC | 104.52 | 53518 | 1 | 1 | 1960.23 | 2014/06/30 | 1.3820982867 | 4.6288751107 | ||||||||||||
| 79089 | 20140731 | FOSSIL GROUP INC | 98 | 53193 | 1 | 1 | 1930.67 | 2014/07/31 | 1.3612564338 | 4.3401240035 | ||||||||||||
| 79089 | 20140829 | FOSSIL GROUP INC | 101.29 | 52909 | 1 | 1 | 2003.37 | 2014/08/29 | 1.4125149827 | 4.4858281665 | ||||||||||||
| 79089 | 20140930 | FOSSIL GROUP INC | 93.9 | 52909 | 1 | 1 | 1972.29 | 2014/09/30 | 1.3906014242 | 4.1585473871 | ||||||||||||
| 79089 | 20141031 | FOSSIL GROUP INC | 101.66 | 51878 | 1 | 1 | 2018.05 | 2014/10/31 | 1.4228654022 | 4.502214349 | ||||||||||||
| 79089 | 20141128 | FOSSIL GROUP INC | 111.72 | 51084 | 1 | 1 | 2067.56 | 2014/11/28 | 1.4577733907 | 4.947741364 | ||||||||||||
| 79089 | 20141231 | FOSSIL GROUP INC | 110.74 | 51084 | 1 | 1 | 2058.9 | 2014/12/31 | 1.4516674892 | 4.904340124 |
annual rate of increase in the stock price 2007 2008 2009 2010 2011 2012 2013 2014 0.86494891159484644 -0.50853443201883464 1.9081455805892551 1.1586523736600309 0.11695988740323719 -2.0515518148343008E-2 0.13601060806971016 -9.7469373155683048E-3
S & P 500 39080 39113 39141 39171 39202 39233 39262 39294 39325 39353 39386 39416 39447 39478 39507 39538 39568 39598 39629 39660 39689 39721 39752 39780 39813 39843 39871 39903 39933 39962 39994 40025 40056 40086 40116 40147 40178 40207 40235 40268 40298 40326 40359 40389 40421 40451 40480 40512 40543 40574 40602 40633 40662 40694 40724 40753 40786 40816 40847 40877 40907 40939 40968 40998 41029 41060 41089 41121 41152 41180 41213 41243 41274 41305 41333 41361 41394 41425 41453 41486 41516 41547 41578 41607 41639 41670 41698 41729 41759 41789 41820 41851 41880 41912 41943 41971 42004 1 1.0140590848198547 0.99190580272156803 1.0018049777903124 1.0451737996192625 1.0791934005499542 1.0599661566664316 1.0260664175421279 1.0392653176337869 1.0764647817810054 1.0924205034195869 1.0443065641965734 1.0352957766339985 0.97197348938870476 0.93818656137629564 0.9325953606430234 0.97693717831206373 0.98736515546781367 0.90248889515617292 0.89359091870549257 0.90448424169780717 0.82236480293308889 0.68303602904886129 0.63191144327716287 0.63685398011704153 0.58230275682154697 0.51828950151589936 0.56255376154551229 0.61539166607910878 0.6480575336670662 0.64818444616794757 0.69624197983501379 0.71960798138616655 0.74531481350913065 0.73058591271240225 0.77249524078121701 0.78622294295988149 0.75715292956356195 0.77874215610237607 0.82452936614256511 0.83669886483818667 0.76810970880631746 0.72672213213001491 0.77670450539378122 0.73985052527673978 0.80462525558767539 0.83428047662694782 0.83236973841923434 0.88672354226891359 0.90680392018613831 0.93578227455404361 0.93480222801945989 0.96143975181555374 0.94845942325319055 0.93114291757738143 0.91114714799407748 0.85940210110695914 0.79772967637312286 0.88366354085877463 0.87919340054995421 0.88669533949093982 0.92534019600930706 0.96289924557568929 0.99306916731298034 0.98562363392794194 0.92387365155467815 0.96041740111400986 0.97251639286469715 0.99173658605372628 1.0157724035817528 0.99567087358104778 0.99850525276739766 1.0055629979552987 1.056271592751886 1.0679545935274626 1.1063879292110275 1.1263978001833181 1.1497849538179512 1.1325389550870761 1.1885567228371996 1.151357258689981 1.1856095325389551 1.2384826905450188 1.2732214623140379 1.3032221673834872 1.2568497497003455 1.3110413875766764 1.3201297327786787 1.3283155890855249 1.3562504406684059 1.3820982866812381 1.3612564337587254 1.4125149827257986 1.3906014242402878 1.4228654022421208 1.4577733906789818 1.4516674892476911 FOLS 39080 39113 39141 39171 39202 39233 39262 39294 39325 39353 39386 39416 39447 39478 39507 39538 39568 39598 39629 39660 39689 39721 39752 39780 39813 39843 39871 39903 39933 39962 39994 40025 40056 40086 40116 40147 40178 40207 40235 40268 40298 40326 40359 40389 40421 40451 40480 40512 40543 40574 40602 40633 40662 40694 40724 40753 40786 40816 40847 40877 40907 40939 40968 40998 41029 41060 41089 41121 41152 41180 41213 41243 41274 41305 41333 41361 41394 41425 41453 41486 41516 41547 41578 41607 41639 41670 41698 41729 41759 41789 41820 41851 41880 41912 41943 41971 42004 1 0.99689991142604084 1.1922054915854741 1.1722763507528786 1.2475642161204608 1.3821966341895484 1.3060230292294066 1.1315323294951285 1.4840566873339238 1.6545615589016831 1.6634189548272811 1.9193976970770597 1.8591674047829938 1.5048715677590787 1.425155004428698 1.3525243578387955 1.5850310008857398 1.4043401240035431 1.2874224977856512 1.1860053144375555 1.3250664304694422 1.25022143489814 0.80380868024800711 0.6731620903454385 0.73959255978742255 0.51107174490699736 0.5589016829052259 0.69530558015943311 0.89282550930026583 0.98937112488928258 1.0664304694419842 1.16651904340124 1.1240035429583703 1.2599645704162976 1.183790965456156 1.3662533215234722 1.4862710363153235 1.4459698848538529 1.6054030115146147 1.6713906111603192 1.725420726306466 1.6607617360496016 1.5367581930912315 1. 7537643932683793 2.1031886625332157 2.3821966341895484 2.6124889282550932 2.9960141718334814 3.1213463241806911 3.1465899025686448 3.3985828166519045 4.1474756421612051 4.2418069087688224 4.6873339238263956 5.2134632418069087 5.5655447298494245 4.2785651018600532 3.5899025686448187 4.5907883082373786 3.9676705048715681 3.5146147032772368 4.2094774136403901 5.4021257750221441 5.8449955713020376 5.7869796279893713 3.2400354295837026 3.389725420726307 3.1749335695305581 3.7621789193976976 3.7511071744907003 3.8573959255978743 3.8281665190434015 4.1231178033658109 4.6758193091231179 4.5513728963684681 4.2781222320637733 4.3454384410983176 4.7032772364924718 4.5752878653675824 4.8671390611160321 5.1434898139946856 5.1479185119574851 5.6217891939769711 5.636403897 2542074 5.3117803365810454 4.9526129317980514 5.0890168290522588 5.1625332152347214 4.7232063773250674 4.639503985828167 4.6288751107174493 4.3401240035429591 4.4858281665190436 4.1585473870682028 4.5022143489813997 4.9477413640389729 4.9043401240035429
Sheet1
| 10/10/25 | 1 | 1 |
| 20070131 | 1.0140590848 | 0.9968999114 |
| 20070228 | 0.9919058027 | 1.1922054916 |
| 20070330 | 1.0018049778 | 1.1722763508 |
| 20070430 | 1.0451737996 | 1.2475642161 |
| 20070531 | 1.0791934005 | 1.3821966342 |
| 20070629 | 1.0599661567 | 1.3060230292 |
| 20070731 | 1.0260664175 | 1.1315323295 |
| 20070831 | 1.0392653176 | 1.4840566873 |
| 20070928 | 1.0764647818 | 1.6545615589 |
| 20071031 | 1.0924205034 | 1.6634189548 |
| 20071130 | 1.0443065642 | 1.9193976971 |
| 20071231 | 1.0352957766 | 1.8591674048 |
| 20080131 | 0.9719734894 | 1.5048715678 |
| 20080229 | 0.9381865614 | 1.4251550044 |
| 20080331 | 0.9325953606 | 1.3525243578 |
| 20080430 | 0.9769371783 | 1.5850310009 |
| 20080530 | 0.9873651555 | 1.404340124 |
| 20080630 | 0.9024888952 | 1.2874224978 |
| 20080731 | 0.8935909187 | 1.1860053144 |
| 20080829 | 0.9044842417 | 1.3250664305 |
| 20080930 | 0.8223648029 | 1.2502214349 |
| 20081031 | 0.683036029 | 0.8038086802 |
| 20081128 | 0.6319114433 | 0.6731620903 |
| 20081231 | 0.6368539801 | 0.7395925598 |
| 20090130 | 0.5823027568 | 0.5110717449 |
| 20090227 | 0.5182895015 | 0.5589016829 |
| 20090331 | 0.5625537615 | 0.6953055802 |
| 20090430 | 0.6153916661 | 0.8928255093 |
| 20090529 | 0.6480575337 | 0.9893711249 |
| 20090630 | 0.6481844462 | 1.0664304694 |
| 20090731 | 0.6962419798 | 1.1665190434 |
| 20090831 | 0.7196079814 | 1.124003543 |
| 20090930 | 0.7453148135 | 1.2599645704 |
| 20091030 | 0.7305859127 | 1.1837909655 |
| 20091130 | 0.7724952408 | 1.3662533215 |
| 20091231 | 0.786222943 | 1.4862710363 |
| 20100129 | 0.7571529296 | 1.4459698849 |
| 20100226 | 0.7787421561 | 1.6054030115 |
| 20100331 | 0.8245293661 | 1.6713906112 |
| 20100430 | 0.8366988648 | 1.7254207263 |
| 20100528 | 0.7681097088 | 1.660761736 |
| 20100630 | 0.7267221321 | 1.5367581931 |
| 20100730 | 0.7767045054 | 1.7537643933 |
| 20100831 | 0.7398505253 | 2.1031886625 |
| 20100930 | 0.8046252556 | 2.3821966342 |
| 20101029 | 0.8342804766 | 2.6124889283 |
| 20101130 | 0.8323697384 | 2.9960141718 |
| 20101231 | 0.8867235423 | 3.1213463242 |
| 20110131 | 0.9068039202 | 3.1465899026 |
| 20110228 | 0.9357822746 | 3.3985828167 |
| 20110331 | 0.934802228 | 4.1474756422 |
| 20110429 | 0.9614397518 | 4.2418069088 |
| 20110531 | 0.9484594233 | 4.6873339238 |
| 20110630 | 0.9311429176 | 5.2134632418 |
| 20110729 | 0.911147148 | 5.5655447298 |
| 20110831 | 0.8594021011 | 4.2785651019 |
| 20110930 | 0.7977296764 | 3.5899025686 |
| 20111031 | 0.8836635409 | 4.5907883082 |
| 20111130 | 0.8791934005 | 3.9676705049 |
| 20111230 | 0.8866953395 | 3.5146147033 |
| 20120131 | 0.925340196 | 4.2094774136 |
| 20120229 | 0.9628992456 | 5.402125775 |
| 20120330 | 0.9930691673 | 5.8449955713 |
| 20120430 | 0.9856236339 | 5.786979628 |
| 20120531 | 0.9238736516 | 3.2400354296 |
| 20120629 | 0.9604174011 | 3.3897254207 |
| 20120731 | 0.9725163929 | 3.1749335695 |
| 20120831 | 0.9917365861 | 3.7621789194 |
| 20120928 | 1.0157724036 | 3.7511071745 |
| 20121031 | 0.9956708736 | 3.8573959256 |
| 20121130 | 0.9985052528 | 3.828166519 |
| 20121231 | 1.005562998 | 4.1231178034 |
| 20130131 | 1.0562715928 | 4.6758193091 |
| 20130228 | 1.0679545935 | 4.5513728964 |
| 20130328 | 1.1063879292 | 4.2781222321 |
| 20130430 | 1.1263978002 | 4.3454384411 |
| 20130531 | 1.1497849538 | 4.7032772365 |
| 20130628 | 1.1325389551 | 4.5752878654 |
| 20130731 | 1.1885567228 | 4.8671390611 |
| 20130830 | 1.1513572587 | 5.143489814 |
| 20130930 | 1.1856095325 | 5.147918512 |
| 20131031 | 1.2384826905 | 5.621789194 |
| 20131129 | 1.2732214623 | 5.6364038973 |
| 20131231 | 1.3032221674 | 5.3117803366 |
| 20140131 | 1.2568497497 | 4.9526129318 |
| 20140228 | 1.3110413876 | 5.0890168291 |
| 20140331 | 1.3201297328 | 5.1625332152 |
| 20140430 | 1.3283155891 | 4.7232063773 |
| 20140530 | 1.3562504407 | 4.6395039858 |
| 20140630 | 1.3820982867 | 4.6288751107 |
| 20140731 | 1.3612564338 | 4.3401240035 |
| 20140829 | 1.4125149827 | 4.4858281665 |
| 20140930 | 1.3906014242 | 4.1585473871 |
| 20141031 | 1.4228654022 | 4.502214349 |
| 20141128 | 1.4577733907 | 4.947741364 |
| 20141231 | 1.4516674892 | 4.904340124 |
20061229 20070131 20070228 20070330 20070430 20070531 20070629 20070731 20070831 20070928 20071031 20071130 20071231 20080131 20080229 20080331 20080430 20080530 20080630 200 80731 20080829 20080930 20081031 20081128 20081231 20090130 20090227 20090331 20090430 20090529 20090630 20090731 20090831 20090930 20091030 20091130 20091231 20100129 20100226 20100331 20100430 20100528 20100630 20100730 20100831 20100930 20101029 20101130 20101231 20110131 20110228 20110331 20110429 20110531 20110630 20110729 20110831 20110930 20111031 20111130 20111230 20120131 20120229 20120330 20120430 20120531 20120629 20120731 20120831 20120928 20121031 20121130 20121231 20130131 20130228 20130328 20130430 20130531 20130628 20130731 20130830 20130930 20131031 20131129 20131231 20140131 20140228 20140331 20140430 20140530 20140630 20140731 20140829 20140930 20141031 20141128 20141231 1 1.0140590848198547 0.99190580272156803 1.0018049777903124 1.0451737996192625 1.0791934005499542 1.0599661566664316 1.0260664175421279 1.0392653176337869 1.0764647817810054 1.0924205034195869 1.0443065641965734 1.0352957766339985 0.97197348938870476 0.93818656137629564 0.9325953606430234 0.97693717831206373 0.98736515546781367 0.90248889515617292 0.89359091870549257 0.90448424169780717 0.82236480293308889 0.68303602904886129 0.63191144327716287 0.63685398011704153 0.58230275682154697 0.51828950151589936 0.56255376154551229 0.61539166607910878 0.6480575336670662 0.64818444616794757 0.69624197983501379 0.71960798138616655 0.74531481350913065 0.73058591271240225 0.77249524078121701 0.78622294295988149 0.75715292956356195 0.77874215610237607 0.82452936614256511 0.83669886483818667 0.76810970880631746 0.72672213213001491 0.77670450539378122 0.73985052527673978 0.80462525558767539 0.83428047662694782 0.83236973841923434 0.88672354226891359 0.90680392018613831 0.93578227455404361 0.93480222801945989 0.96143975181555374 0.94845942325319055 0.93114291757738143 0.91114714799407748 0.85940210110695914 0.79772967637312286 0.88366354085877463 0.87919340054995421 0.88669533949093982 0.92534019600930706 0.96289924557568929 0.99306916731298034 0.98562363392794194 0.92387365155467815 0.96041740111400986 0.97251639286469715 0.99173658605372628 1.0157724035817528 0.99567087358104778 0.99850525276739766 1.0055629979552987 1.056271592751886 1.0679545935274626 1.1063879292110275 1.1263978001833181 1.1497849538179512 1.1325389550870761 1.1885567228371996 1.151357258689981 1.1856095325389551 1.2384826905450188 1.2732214623140379 1.3032221673834872 1.2568497497003455 1.3110413875766764 1.3201297327786787 1.3283155890855249 1.3562504406684059 1.3820982 866812381 1.3612564337587254 1.4125149827257986 1.3906014242402878 1.4228654022421208 1.4577733906789818 1.4516674892476911 1 0.99689991142604084 1.1922054915854741 1.1722763507528786 1.2475642161204608 1.3821966341895484 1.3060230292294066 1.1315323294951285 1.4840566873339238 1.6545615589016831 1.6634189548272811 1.9193976970770597 1.8591674047829938 1.5048715677590787 1.425155004428698 1.3525243578387955 1.5850310008857398 1.4043401240035431 1.2874224977856512 1.1860053144375555 1.3250664304694422 1.25022143489814 0.80380868024800711 0.6731620903454385 0.73959255978742255 0.51107174490699736 0.5589016829052259 0.69530558015943311 0.89282550930026583 0.98937112488928258 1.0664304694419842 1.16651904340124 1.1240035429583703 1.2599645704162976 1.183790965456156 1.3662533215234722 1.4862710363153235 1.4459698848538529 1.6054030115146147 1.6713906111603192 1.725420726306466 1.6607617360496016 1.5367581930912315 1.7537643932683793 2.1031886625332157 2.3821966341895484 2.6124889282550932 2.9960141718334814 3.1213463241806911 3.1465899025686448 3.3985828166519045 4.1474756421612051 4.2418069087688224 4.6873339238263956 5.2134632418069087 5.5655447298494245 4.2785651018600532 3.5899025686448187 4.5907883082373786 3.9676705048715681 3.5146147032772368 4.2094774136403901 5.4021257750221441 5.8449955713020376 5.7869796279893713 3.2400354295837026 3.389725420726307 3.1749335695305581 3.7621789193976976 3.7511071744907003 3.8573959255978743 3.8281665190434015 4.1231178033658109 4.6758193091231179 4.5513728963684681 4.2781222320637733 4.3454384410983176 4.7032772364924718 4.5752878653675824 4.8671390611160321 5.1434898139946856 5.1479185119574851 5.6217891939769711 5.6364038972542074 5.3117803365810454 4.9526129317980514 5.0890168290522588 5.1625332152347214 4.7232063773250674 4.639503985828167 4.6288751107174493 4.3401240035429591 4.4858281665190436 4.1585473870682028 4.5022143489813997 4.9477413640389729 4.9043401240035429
