Professional Documents
Culture Documents
YURA S.A.
ESTADOS FINANCIEROS |Individual | Anual al 31 de Diciembre del 2014 ( en miles de NUEVOS SOLES )
2014
2013
2012
2011
2010
2009
Activos
Activos Corrientes
Efectivo y Equivalentes al Efectivo
Otros Activos Financieros
Cuentas por cobrar comerciales y otras cuentas por cobrar
Cuentas por Cobrar Comerciales (neto)
Otras Cuentas por Cobrar (neto)
Cuentas por Cobrar a Entidades Relacionadas
Anticipos
Inventarios
Activos Biolgicos
Activos por Impuestos a las Ganancias
Otros Activos no financieros
Total Activos Corrientes Distintos de los Activos o Grupos de
Activos para su Disposicin Clasificados como Mantenidos
para la Venta o para Distribuir a los Propietarios
Activos no Corrientes o Grupos de Activos para su
Disposicin Clasificados como Mantenidos para la Venta
CUENTA
0
0
6,062
0
56,775
16,211
5,190
35,374
0
254,378
0
0
5,752
322,967
0
0
47,141
0
106,643
21,293
5,719
79,631
0
226,592
0
0
8,212
388,588
0
0
26,202
0
154,674
24,870
2,944
126,860
0
171,581
0
0
3,948
356,405
0
0
23,646
0
87,127
29,230
1,984
55,913
0
151,885
0
0
1,978
264,636
0
0
13,263
0
0
0
13,368
0
20,490
3,160
108,132
15,688
160,765
0
0
0
321,498
5,054
9,457
110,127
15,434
105,802
0
0
0
259,242
322,967
0
0
1,100,408
13,817
0
4,013
9,804
0
0
0
1,332,698
3,379
0
0
0
2,450,302
2,773,269
0
0
347,077
197,013
70,693
86,237
40,083
0
388,588
0
0
209,895
15,517
0
5,713
9,804
0
0
0
1,185,656
1,546
0
0
0
1,412,614
1,801,202
0
0
101,291
258,275
85,739
149,191
23,345
0
356,405
264,636
321,498
0
0
0
0
0
138,613
209,895
209,895
9,804
159,209
19,951
0
0
0
0
9,804
159,209
19,951
0
0
0
0
0
0
996,770
960,725
672,511
628
668
0
0
0
0
0
0
0
578
1,217,097 1,330,497
831,653
1,573,502 1,595,133 1,153,151
0
0
0
0
0
0
99,331
135,711
74,417
201,482
164,798
65,500
55,817
67,796
125,675
88,430
49,492
10,307
20,551
65,883
0
0
259,242
0
138,598
19,951
19,951
418,595
0
461
577,605
836,847
0
0
44,788
58,802
12,251
15,668
433,314
0
0
6,727
0
550,817
0
0
9,030
0
368,596
0
0
20,836
0
321,649
0
0
2,606
0
303,115
23,327
0
280,915
18,139
0
149,648
550,817
0
994,811
0
0
0
0
0
0
11,714
29,925
0
1,036,450
1,587,267
0
261,705
0
278
0
52,341
871,678
0
1,186,002
2,773,269
368,596
0
380,617
0
0
0
0
0
0
9,476
38,512
0
428,605
797,201
0
261,705
0
278
0
52,341
689,677
0
1,004,001
1,801,202
321,649
303,115
280,915
0
0
0
304,337
395,279
182,833
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,612
10,411
0
46,046
48,518
4,742
0
0
360,995
454,208
187,575
682,644
757,323
468,490
0
0
0
261,705
231,821
231,821
0
0
0
278
246
246
0
0
0
52,341
46,364
46,364
576,534
559,379
406,230
0
0
0
890,858
837,810
684,661
1,573,502 1,595,133 1,153,151
149,648
0
80,171
0
0
0
280,915
0
0
0
2,989
83,160
232,808
0
231,821
0
246
0
46,364
325,608
0
604,039
836,847
2014
2013
0
0
0
0
1,181,388 1,185,223
0
0
0
0
0
0
7,932
3,961
0
0
(595,660) (595,022)
0
0
(153,678) (75,295)
0
0
(41,662) (48,676)
398,320 470,191
0
0
0
0
0
0
0
0
(112,360) (118,624)
0
0
285,960 351,567
0
0
0
0
0
0
0
0
120,568
31,198
0
0
0
0
0
0
3,769
0
0
0
0
0
0
0
2,399
7,075
0
0
0
0
0
0
0
0
(104,575) (77,984)
0
0
0
0
0
0
(890,513)
0
(228,531) (263,544)
(1,944)
(962)
0
0
0
0
0
0
2012
2011
0
0
945,683
0
0
0
5,585
0
(437,689)
0
(64,139)
0
(62,039)
387,401
0
0
0
0
(78,026)
0
309,375
0
0
0
0
29,044
0
0
0
0
0
0
0
8,911
0
0
0
0
(85,244)
0
0
0
0
(103,267)
0
0
0
0
0
0
795,686
0
0
0
3,996
0
(482,288)
0
(59,970)
0
(15,946)
241,478
0
0
0
0
(81,178)
0
160,300
0
0
0
0
177,140
0
0
0
94,480
0
0
0
4,353
0
0
0
0
(298,417)
0
0
0
0
(260,859)
(90)
0
0
0
(1,098,827)
0
0
932,654
0
0
0
0
0
0
(72,674)
0
0
0
0
0
(40,111)
(48,081)
0
0
771,788
(41,079)
0
(41,079)
47,141
6,062
(304,217)
0
0
167,677
0
0
0
0
0
0
(89,437)
0
0
0
0
0
(30,134)
(74,517)
0
0
(26,411)
20,939
0
20,939
26,202
47,141
(150,556) (283,393)
0
0
0
0
6,485 224,494
0
0
0
0
0
0
0
0
0
0
0
0
(134,683) (64,102)
0
0
0
0
0
0
0
0
0
0
(28,065) (22,084)
0
(4,832)
0
0
0
0
(156,263) 133,476
2,556
10,383
0
0
2,556
10,383
23,646
13,263
26,202
23,646
2010
0
0
698,247
139
2009
0
0
581,121
232
10,029
0
0
(406,520) (226,445)
(60,170) (50,195)
(476)
(584)
(66,167) (102,645)
175,082
0
0
0
200,120
0
0
0
34,645
84
97,754
5,103
6,667
0
7,867
0
0
(288,342) (213,564)
(211)
(19)
(223)
(242,277) (114,648)
0
0
0
0
29,629
0
128,077
28,028
0
(25,415)
(7,066)
(58,135)
67,090
(105)
0
(105)
13,368
13,263
0
(12,858)
0
0
0
0
0
(11,745)
(8,475)
0
(89,434)
(3,962)
0
(3,962)
17,330
13,368
0
Estado de Resultados
YURA S.A.
ESTADOS FINANCIEROS |Individual | Anual al 31 de Diciembre del 2014 ( en miles de NUEVOS SOLES )
2014
2013
CUENTA
1005184.00
-481481.00
523703.00
-73852.00
-76979.00
0.00
13241.00
0
0
386113.00
3453.00
-43802.00
-912.00
0
0
981652.00
-474863.00
506,789
-58990.00
-74645.00
0
18,340
0
0
391494.00
6594.00
-32645.00
-23016.00
0
0
Diferencia entre el importe en libros de los activos distribuidos y el importe en libros del dividendo
a pagar
344852.00
-101470.00
243382.00
0
342427.00
-99284.00
243143.00
0
243382.00
0
0
0.93
0
0.929
0.929
0
0.929
0
0.929
0
0.929
0.929
0
0.929
243143.00
0
0
1.05
0
1.048
1.048
0
1.048
0
1.048
0
1.048
1.048
0
1.048
2012
2011
2010
2009
830478.00
-425491.00
404987.00
-30593.00
-62449.00
0
5664.00
0
0
317609.00
15600.00
-27395.00
16314.00
0
0
711387.00
-414710.00
296677.00
-14407.00
-52616.00
0
2277.00
-69.00
0
231862.00
82115.00
-23005.00
9691.00
0
0
583829.00
-296654.00
287175.00
-28954.00
-45327.00
84.00
31365.00
-36012.00
462215.00
-12853.00
224681.00
-3028.00
-34770.00
1683.00
5014.00
-26499.00
208331.00
12410.00
-7469.00
167081.00
8877.00
-13622.00
0
0
0
0
322128.00
-102705.00
219423.00
0
300663.00
-67049.00
233614.00
0
0
213272.00
-64109.00
149163.00
0
162336.00
-46066.00
116270.00
219423.00
0
0
0.946
0
0.946
0.946
0
0.946
0
0.946
0
0.946
0.946
0
0.946
233614.00
0
0
0.946
0
0.946
0.946
0
0.946
0
0.946
0
0.946
0.946
0
0.946
0
149163.00
0
116270.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
YURA S.A.A.
2014
1,005,184.00
Costo de Ventas
-481,481.00
523,703.00
-73,852.00
Gastos de Administracin
-76,979.00
372,872.00
-114,610.60
258,261.40
322,967
550,817
347,077
Capital de trabajo
119,227
2,450,302
1,036,450
994,811
0
Capital Invertido
2,527,890
2014
322,967
203,740
Capital de Trabajo
Total Activos No Corrientes
Otros Activos Financieros
Inversiones en subsidiarias, negocios conjuntos y asociadas
Cuentas por cobrar comerciales y otras cuentas por cobrar
Cuentas por Cobrar Comerciales
119,227
2,450,302
0
1,100,408
13,817
0
4,013
9,804
Anticipos
Activos Biolgicos
Propiedades de Inversin
1,332,698
3,379
Plusvala
41,639
Otras provisiones
11,714
29,925
Ingresos Diferidos
Otros Pasivos
2,527,890
Otros Activos + Activos por impuestos a las ganancias dif Pasivos no corrientes no sujetos a intereses financieros
-41,639
-6,349
258,261
Capital Invertido
2,527,890
2,006,900
Estructura de Capital
12.87%
2014
347,077
994,811
Total Deuda
1,341,888
Total Patrimonio
1,992,540
3,334,428
Estructura de Capital
2014
347,077
994,811
Total Deuda
1,341,888
Total Patrimonio
1,992,540
3,334,428
2014
Deuda (WD)
40.24%
Patrimonio (WS)
59.76%
Total
100%
Calculo WACC
2014
WD
40.24%
KD
4.50%
1-t
0.7
WS
59.76%
KS
0.000%
1.27%
2014
ROIC
6.07%
WACC
1.27%
2,815,483
135,217.33
2013
2012
2011
2010
2009
981,652.00
830,478.00
711,387.00
583,829.00
462,215.00
-474,863.00
-425,491.00
-414,710.00
-296,654.00
-12,853.00
506,789.00
404,987.00
296,677.00
287,175.00
449,362.00
-58,990.00
-30,593.00
-14,407.00
-28,954.00
-3,028.00
-74,645.00
-62,449.00
-52,616.00
-45,327.00
-34,770.00
373,154.00
311,945.00
229,654.00
212,894.00
411,564.00
-109,077.50
-110,923.50
-73,950.50
-66,349.70
-50,152.60
264,076.50
201,021.50
155,703.50
146,544.30
361,411.40
2013
2012
2011
2010
2009
388,588
356,405
264,636
321,498
259,242
368,596
321,649
303,115
280,915
149,648
101,291
99,331
135,711
74,417
44,788
121,283
134,087
97,232
115,000
154,382
1,412,614
1,217,097
1,330,497
831,653
577,605
428,605
360,995
454,208
187,575
83,160
380,617
304,337
395,279
182,833
80,171
1,485,909
2013
1,294,526
2012
1,368,800
2011
941,911
2010
728,998
2009
388,588
356,405
264,636
321,498
259,242
267,305
222,318
167,404
206,498
104,860
121,283
134,087
97,232
115,000
154,382
1,412,614
1,217,097
1,330,497
831,653
577,605
138,613
138,598
209,895
209,895
209,895
15,517
9,804
159,209
19,951
19,951
5,713
9,804
9,804
159,209
19,951
19,951
1,185,656
996,770
960,725
672,511
418,595
1,546
628
668
578
461
47,988
56,658
58,929
4,742
2,989
9,476
10,612
10,411
38,512
46,046
48,518
4,742
2,989
1,485,909
1,294,526
1,368,800
941,911
728,998
-47,988
-56,658
-58,929
-4,164
-2,528
-8,670
-2,271
54,765
1,636
2,528
2013
2012
2011
2010
2009
264,077
201,022
155,704
146,544
361,411
1,485,909
1,294,526
1,368,800
941,911
728,998
1,390,218
1,331,663
1,155,356
835,455
19.00%
15.10%
13.48%
17.54%
2013
2012
2011
2010
2009
101,291
99,331
135,711
74,417
44,788
380,617
304,337
395,279
182,833
80,171
481,908
403,668
530,990
257,250
124,959
1,930,840
1,705,801
927,526
861,580
777,882
2,412,748
2,109,469
1,458,516
1,118,830
902,841
Peso (W)
2013
Peso (W)
2012
Peso (W)
101,291
99,331
380,617
304,337
40.2%
481,908
20.0%
403,668
19.1%
59.8%
1,930,840
80.0%
1,705,801
80.9%
100.0%
2013
2,412,748
2012
100.0%
2011
2,109,469
2010
100.0%
2009
19.97%
19.14%
36.41%
22.99%
13.84%
80.03%
80.86%
63.59%
77.01%
86.16%
100%
100%
100%
100%
100%
2013
2012
2011
2010
2009
19.97%
19.14%
36.41%
22.99%
13.84%
4.50%
6.60%
6.35%
5.84%
5.92%
0.7
0.7
0.7
0.7
0.7
80.03%
80.86%
63.59%
77.01%
86.16%
0.000%
0.000%
0.000%
0.000%
0.000%
0.63%
0.88%
1.62%
0.94%
0.57%
2013
2012
2011
2010
2009
7.41%
7.65%
9.47%
12.04%
12.22%
0.63%
0.88%
1.62%
0.94%
0.57%
2,338,059
1,699,188
1,322,978
1,116,208
891,469
158,490.61
115,009.92
103,946.15
123,941.65
103,804.09
2011
Peso (W)
2010
2009
135,711
74,417
44,788
395,279
182,833
80,171
530,990
36.4%
257,250
124,959
927,526
63.6%
861,580
777,882
1,458,516
100.0%
1,118,830
902,841
242942
2008
2007
2006
2005
2004
0.00%
0.00%
0.00%
0.00%
0.00%
5.65%
5.82%
4.13%
4.74%
5.14%
0.7
0.7
0.7
0.7
0.7
0.00%
0.00%
0.00%
0.00%
0.00%
0.000%
0.000%
0.000%
0.000%
0.000%
0.00%
0.00%
0.00%
0.00%
0.00%
2008
2007
2006
2005
10.99%
9.86%
10.59%
8.43%
0.00%
0.00%
0.00%
0.00%
839,227
973,706
960,823
839,654
92,197.10
95,976.90
101,717.40
70,753.60
Monto
241
292,550
54,286
984,345
10,466
1,341,888
Monto
Monto
Total
52
29,017
33,333
38,889
315,311
15,238
50,068
481,908
34,013
36,190
29,128
170,751
48,571
85,015
403,668
Monto
Monto
262
57,280
54,524
23,645
196,214
84,762
114,303
530,990
5,714
7,143
6,986
14,045
8,427
8,427
6,137
5,297
3,652
4,722
851
430
1,131
14,288
25,000
70,000
30,000
7,400
15,000
13,775
1,695
1,826
3,851
255,797
Monto
5,714
7,143
26,674
4,415
804
31
20,000
32,143
6,985
18,497
2,546
124,952
Peso
Kd
0.02%
21.80%
4.05%
73.36%
0.78%
Kdpp
3.00%
6.03%
9.40%
6.03%
9.40%
0.00%
1.315%
0.38%
4.42%
0.07%
100%
Peso
6.19%
Kd
0.01%
6.02%
6.92%
8.07%
65.43%
3.16%
10.39%
100.00%
Peso
Kdpp
3.00%
6.23%
5.83%
9.40%
6.23%
5.83%
9.40%
Kd
8.43%
8.97%
7.22%
42.30%
12.03%
21.06%
0.00%
0.38%
0.40%
0.76%
4.08%
0.18%
0.98%
6.77%
Kdpp
3.30%
5.83%
9.40%
3.30%
5.83%
9.40%
0.28%
0.52%
0.68%
1.40%
0.70%
1.98%
100.00%
Peso
5.56%
Kd
0.05%
10.79%
10.27%
4.45%
36.95%
15.96%
21.53%
100.00%
Peso
Kdpp
3.00%
3.30%
5.83%
9.40%
3.30%
5.83%
9.40%
Kd
2.23%
2.79%
2.73%
5.49%
3.29%
0.00%
0.36%
0.60%
0.42%
1.22%
0.93%
2.02%
5.55%
Kdpp
5.69%
6.75%
8.00%
4.38%
4.34%
0.13%
0.19%
0.22%
0.24%
0.14%
3.29%
2.40%
2.07%
1.43%
1.85%
0.33%
0.17%
0.44%
5.59%
9.77%
27.37%
11.73%
2.89%
5.86%
5.39%
0.66%
0.71%
1.51%
100.00%
Peso
4.57%
5.72%
21.35%
3.53%
0.64%
0.02%
16.01%
25.72%
5.59%
14.80%
2.04%
100.00%
4.34%
1.20%
2.76%
3.50%
6.95%
5.95%
5.35%
6.07%
5.69%
6.75%
6.69%
3.49%
6.07%
6.07%
6.95%
5.95%
5.35%
6.07%
Kd
0.14%
0.03%
0.06%
0.05%
0.13%
0.02%
0.01%
0.03%
0.32%
0.66%
1.83%
0.41%
0.18%
0.36%
0.37%
0.04%
0.04%
0.09%
5.67%
Kdpp
5.69%
6.75%
5.69%
6.95%
5.95%
6.07%
5.69%
6.75%
8.00%
6.95%
5.95%
0.26%
0.39%
1.21%
0.25%
0.04%
0.00%
0.91%
1.74%
0.45%
1.03%
0.12%
6.39%
Estructura de Capital
Otros pasivos financieros a Corto Plazo
Otros pasivos financieros a Largo Plazo
Cuentas por pagar a entidades relacionadas
Total Deuda
Total Patrimonio
Total Fondos Obtenidos
Estructura de Capital
Otros pasivos financieros a Corto Plazo
Otros pasivos financieros a Largo Plazo
Cuentas por pagar a entidades relacionadas
Total Deuda
Total Patrimonio
Total Fondos Obtenidos
Calculo WACC
WD
KD
1-t
WS
KS
WACC= WD* [KD*(1-t)] + WS*KS
WACC
Capital invertido
Capital invertido promedio
EVA= (ROIC-WACC)*Capital invertido promedio
2014
2013
2012
2011
2010
347,077
101,291
99,331
135,711
74,417
994,811
380,617
304,337
395,279
182,833
1,341,888
481,908
403,668
530,990
257,250
1,186,002
1,004,001
890,858
837,810
684,661
2,527,890
1,485,909
1,294,526
1,368,800
941,911
2014
Peso (W)
347,077
2013
Peso (W)
2012
101,291
99,331
994,811
380,617
304,337
1,341,888
53.083%
481,908
32.432%
403,668
1,186,002
46.917%
1,004,001
67.568%
890,858
2,527,890
100.000%
1,485,909
100.000%
1,294,526
2014
2013
2012
2011
2010
53.08%
32.43%
31.18%
38.79%
27.31%
46.92%
67.57%
68.82%
61.21%
72.69%
100.00%
100.00%
100.00%
100.00%
100.00%
2014
2013
2012
2011
11.61%
11.00%
9.89%
9.47%
6.84%
5.90%
7.07%
7.39%
0.714
0.694
0.828
1.078
1.68%
1.94%
2.17%
2.13%
10.247%
9.442%
9.408%
9.636%
11.929%
11.383%
11.573%
11.764%
2014
2013
2012
2011
2010
53.08%
32.43%
31.18%
38.79%
27.31%
6.19%
6.77%
5.56%
5.55%
5.67%
0.7
0.7
0.7
0.7
0.7
46.92%
67.57%
68.82%
61.21%
72.69%
11.929%
11.383%
11.573%
11.764%
12.559%
7.90%
9.23%
9.18%
8.71%
10.21%
2014
2013
2012
2011
2010
12.87%
19.00%
15.10%
13.48%
17.54%
7.90%
9.23%
9.18%
8.71%
10.21%
2,527,890
1,485,909
1,294,526
1,368,800
941,911
2,006,900
1,390,218
1,331,663
1,155,356
835,455
99,766.52
135,765.40
78,810.74
55,107.61
61,213.76
2009
44,788
80,171
0
124,959
604,039
728,998
Peso (W)
2011
Peso (W)
2010
2009
135,711
74,417
44,788
395,279
182,833
80,171
31.183%
530,990
38.792%
257,250
124,959
68.817%
837,810
61.208%
684,661
604,039
100.000%
1,368,800
100.000%
941,911
728,998
2009
17.14%
82.86%
100.00%
2010
2009
10.88%
9.99%
7.34%
7.23%
0.892
0.641
2.06%
2.20%
10.498%
8.995%
12.559%
11.195%
2009
17.14%
6.39%
0.7
82.86%
11.195%
10.04%
2009
0.00%
10.04%
728,998
364,499
-36,604.73
Date updated4-Jan-11
Created by: Aswath Damodaran, adamodar@stern.nyu.edu
What is this Historical returns: Stocks, T.Bonds & T.Bills with premiums
Home Page: http://www.damodaran.com
Data websitehttp://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html
Companies inhttp://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls
Variable def http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm
CustomixedGeometricriskpremiumestimator
Whatisyourriskfreerate?
Enteryourstartingyear
LT
1928
Valueofstocksinstartingyear:
ValueofT.Billsinstartingyear:
ValueofT.bondsinstartingyear:
Estimateofriskpremiumbasedonyourinputs:
AnnualReturnsonInvestmentsin
Year
1928
1929
1930
1931
1932
1933
1934
1935
1936
1937
1938
1939
1940
1941
1942
1943
1944
1945
1946
1947
1948
1949
1950
S&P 500 KM
43.81%
-8.30%
-25.12%
-43.84%
-8.64%
49.98%
-1.19%
46.74%
31.94%
-35.34%
29.28%
-1.10%
-10.67%
-12.77%
19.17%
25.06%
19.03%
35.82%
-8.43%
5.20%
5.70%
18.30%
30.81%
100
100
100
4.62%
CompoundedValueof$
3-month T.Bill
10-year T. Bond KLRStocks
3.08%
0.84%
$ 143.81
3.16%
4.20%
$ 131.88
4.55%
4.54%
$
98.75
2.31%
-2.56%
$
55.46
1.07%
8.79%
$
50.66
0.96%
1.86%
$
75.99
0.32%
7.96%
$
75.09
0.18%
4.47%
$ 110.18
0.17%
5.02%
$ 145.38
0.30%
1.38%
$
94.00
0.08%
4.21%
$ 121.53
0.04%
4.41%
$ 120.20
0.03%
5.40%
$ 107.37
0.08%
-2.02%
$
93.66
0.34%
2.29%
$ 111.61
0.38%
2.49%
$ 139.59
0.38%
2.58%
$ 166.15
0.38%
3.80%
$ 225.67
0.38%
3.13%
$ 206.65
0.57%
0.92%
$ 217.39
1.02%
1.95%
$ 229.79
1.10%
4.66%
$ 271.85
1.17%
0.43%
$ 355.60
1951
1952
1953
1954
1955
1956
1957
1958
1959
1960
1961
1962
1963
1964
1965
1966
1967
1968
1969
1970
1971
1972
1973
1974
1975
1976
1977
1978
1979
1980
1981
1982
1983
1984
1985
1986
1987
1988
1989
1990
1991
1992
1993
23.68%
18.15%
-1.21%
52.56%
32.60%
7.44%
-10.46%
43.72%
12.06%
0.34%
26.64%
-8.81%
22.61%
16.42%
12.40%
-9.97%
23.80%
10.81%
-8.24%
3.56%
14.22%
18.76%
-14.31%
-25.90%
37.00%
23.83%
-6.98%
6.51%
18.52%
31.74%
-4.70%
20.42%
22.34%
6.15%
31.24%
18.49%
5.81%
16.54%
31.48%
-3.06%
30.23%
7.49%
9.97%
1.48%
1.67%
1.89%
0.96%
1.66%
2.56%
3.23%
1.78%
3.26%
3.05%
2.27%
2.78%
3.11%
3.51%
3.90%
4.84%
4.33%
5.26%
6.56%
6.69%
4.54%
3.95%
6.73%
7.78%
5.99%
4.97%
5.13%
6.93%
9.94%
11.22%
14.30%
11.01%
8.45%
9.61%
7.49%
6.04%
5.72%
6.45%
8.11%
7.55%
5.61%
3.41%
2.98%
-0.30%
2.27%
4.14%
3.29%
-1.34%
-2.26%
6.80%
-2.10%
-2.65%
11.64%
2.06%
5.69%
1.68%
3.73%
0.72%
2.91%
-1.58%
3.27%
-5.01%
16.75%
9.79%
2.82%
3.66%
1.99%
3.61%
15.98%
1.29%
-0.78%
0.67%
-2.99%
8.20%
32.81%
3.20%
13.73%
25.71%
24.28%
-4.96%
8.22%
17.69%
6.24%
15.00%
9.36%
14.21%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
439.80
519.62
513.35
783.18
1,038.47
1,115.73
999.05
1,435.84
1,608.95
1,614.37
2,044.40
1,864.26
2,285.80
2,661.02
2,990.97
2,692.74
3,333.69
3,694.23
3,389.77
3,510.49
4,009.72
4,761.76
4,080.44
3,023.54
4,142.10
5,129.20
4,771.20
5,081.77
6,022.89
7,934.26
7,561.16
9,105.08
###
###
###
###
###
###
###
###
###
###
###
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
1.33%
37.20%
22.68%
33.10%
28.34%
20.89%
-9.03%
-11.85%
-21.97%
28.36%
10.74%
4.83%
15.61%
5.48%
-36.55%
25.94%
14.82%
2.10%
15.89%
32.15%
13.48%
Ao
3.99%
5.52%
5.02%
5.05%
4.73%
4.51%
5.76%
3.67%
1.66%
1.03%
1.23%
3.01%
4.68%
4.64%
1.59%
0.14%
0.13%
0.03%
0.05%
0.07%
0.05%
-8.04%
23.48%
1.43%
9.94%
14.92%
-8.25%
16.66%
5.57%
15.12%
0.38%
4.49%
2.87%
1.96%
10.21%
20.10%
-11.12%
8.46%
16.04%
2.97%
-9.10%
10.75%
2014
2013
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2012
KM
11.61%
11.00%
9.89%
KLR
6.84%
5.90%
7.07%
US companies
Estimatesofriskpremiumsfrom1928,overthelast50yearsandoverthelast10years
areprovidedatthebottomofthistable.
CompoundedValueof$100
T.Bills
T.Bonds
$ 103.08 $ 100.84
$ 106.34 $ 105.07
$ 111.18 $ 109.85
$ 113.74 $ 107.03
$ 114.96 $ 116.44
$ 116.06 $ 118.60
$ 116.44 $ 128.05
$ 116.64 $ 133.78
$ 116.84 $ 140.49
$ 117.19 $ 142.43
$ 117.29 $ 148.43
$ 117.33 $ 154.98
$ 117.36 $ 163.35
$ 117.46 $ 160.04
$ 117.85 $ 163.72
$ 118.30 $ 167.79
$ 118.75 $ 172.12
$ 119.20 $ 178.67
$ 119.65 $ 184.26
$ 120.33 $ 185.95
$ 121.56 $ 189.58
$ 122.90 $ 198.42
$ 124.34 $ 199.27
Historical
risk
Stocks - BiStocks - Bonds premium
40.73%
42.98%
-11.46%
-12.50%
-29.67%
-29.66%
-46.15%
-41.28%
-9.71%
-17.43%
49.02%
48.13%
-1.51%
-9.15%
46.57%
42.27%
31.77%
26.93%
-35.64%
-36.72%
29.21%
25.07%
-1.14%
-5.51%
-10.70%
-16.08%
-12.85%
-10.75%
18.84%
16.88%
24.68%
22.57%
18.65%
16.45%
35.44%
32.02%
-8.81%
-11.56%
4.63%
4.28%
4.68%
3.75%
17.20%
13.64%
29.63%
30.38%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
126.18
128.29
130.72
131.98
134.17
137.60
142.04
144.57
149.27
153.82
157.30
161.67
166.70
172.54
179.28
187.95
196.10
206.41
219.96
234.66
245.32
255.01
272.16
293.33
310.90
326.35
343.09
366.87
403.33
448.58
512.73
569.18
617.26
676.60
727.26
771.15
815.27
867.86
938.24
###
###
###
###
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
198.68
203.19
211.61
218.57
215.65
210.79
225.11
220.39
214.56
239.53
244.46
258.38
262.74
272.53
274.49
282.47
278.01
287.11
272.71
318.41
349.57
359.42
372.57
379.98
393.68
456.61
462.50
458.90
461.98
448.17
484.91
644.04
664.65
755.92
950.29
###
###
###
###
###
###
###
###
22.20%
16.48%
-3.10%
51.60%
30.94%
4.88%
-13.69%
41.94%
8.80%
-2.71%
24.37%
-11.59%
19.50%
12.91%
8.50%
-14.81%
19.47%
5.55%
-14.80%
-3.12%
9.68%
14.80%
-21.03%
-33.68%
31.01%
18.86%
-12.11%
-0.42%
8.58%
20.52%
-19.00%
9.41%
13.89%
-3.47%
23.75%
12.46%
0.09%
10.09%
23.37%
-10.61%
24.62%
4.09%
6.98%
23.97%
15.88%
-5.35%
49.27%
33.93%
9.70%
-17.25%
45.82%
14.70%
-11.30%
24.58%
-14.51%
20.93%
12.69%
11.68%
-12.88%
25.38%
7.54%
-3.23%
-13.19%
4.43%
15.94%
-17.97%
-27.89%
33.39%
7.85%
-8.27%
7.29%
17.85%
34.72%
-12.90%
-12.40%
19.14%
-7.59%
5.52%
-5.79%
10.77%
8.31%
13.78%
-9.30%
15.23%
-1.87%
-4.24%
6.11%
6.62%
5.97%
6.36%
6.53%
6.66%
6.11%
6.57%
6.60%
6.33%
5.90%
5.87%
6.08%
5.50%
4.64%
5.17%
5.22%
4.93%
4.97%
5.21%
5.73%
5.37%
5.10%
5.34%
5.12%
5.13%
4.97%
5.07%
5.12%
5.24%
5.00%
5.14%
5.03%
4.90%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2011
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2010
-2.66%
31.68%
17.66%
28.05%
23.61%
16.38%
-14.79%
-15.52%
-23.62%
27.33%
9.52%
1.82%
10.94%
0.84%
-38.14%
25.80%
14.69%
2.07%
15.84%
32.08%
13.42%
2009
9.47%
10.88%
9.99%
7.39%
7.34%
7.23%
9.36%
13.71%
21.25%
23.16%
13.42%
29.14%
-25.69%
-17.42%
-37.08%
27.98%
6.25%
1.97%
13.65%
-4.73%
-56.65%
37.05%
6.36%
-13.94%
12.92%
41.25%
2.73%
4.97%
5.08%
5.30%
5.53%
5.63%
5.96%
5.51%
5.17%
4.53%
4.82%
4.84%
4.80%
4.91%
4.79%
3.88%
4.29%
4.31%
4.10%
4.20%
4.62%
4.60%
Ene10
Feb10
Mar10
Abr10
May10
Jun10
Jul10
Ago10
Sep10
Oct10
Nov10
Dic10
Ene11
Feb11
Mar11
Abr11
May11
Jun11
Jul11
Ago11
Sep11
Oct11
Nov11
Dic11
Ene12
Feb12
Mar12
Abr12
May12
Jun12
Jul12
Ago12
Sep12
Oct12
Nov12
Dic12
Ene13
Feb13
Mar13
Abr13
May13
Jun13
Jul13
Ago13
Sep13
Oct13
Nov13
Dic13
Ene14
Feb14
Mar14
180
200
158
144
202
207
187
157
167
157
152
157
146
146
157
193
187
192
171
200
237
233
214
216
219
199
166
164
181
188
163
133
124
108
123
117
110
127
140
133
133
180
175
191
182
173
182
177
177
183
167
Ene09
Feb09
Mar09
Abr09
May09
Jun09
Jul09
Ago09
Sep09
Oct09
Nov09
Dic09
Ene10
Feb10
Mar10
Abr10
May10
Jun10
Jul10
Ago10
Sep10
Oct10
Nov10
Dic10
Ene11
Feb11
Mar11
Abr11
May11
Jun11
Jul11
Ago11
Sep11
Oct11
Nov11
Dic11
Ene12
Feb12
Mar12
Abr12
May12
Jun12
Jul12
Ago12
Sep12
Oct12
Nov12
Dic12
Ene13
Feb13
Mar13
460
419
409
360
292
258
274
240
226
193
191
179
180
200
158
144
202
207
187
157
167
157
152
157
146
146
157
193
187
192
171
200
237
233
214
216
219
199
166
164
181
188
163
133
124
108
123
117
110
127
140
Abr14
May14
Jun14
Jul14
Ago14
Sep14
Oct14
Nov14
Dic14
Promedio 201
154
149
145
147
157
150
170
165
182
168
Abr13
May13
Jun13
Jul13
Ago13
Sep13
Oct13
Nov13
Dic13
Promedio 201
133
133
180
175
191
182
173
182
177
194
Abr12
May12
Jun12
Jul12
Ago12
Sep12
Oct12
Nov12
Dic12
Promedio 201
164
181
188
163
133
124
108
123
117
217
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
182
154
160
198
195
258
475
479
524
460
419
409
360
292
258
274
240
226
193
191
179
180
200
158
144
202
207
187
157
167
157
152
157
146
146
157
Ene06
Feb06
Mar06
Abr06
May06
Jun06
Jul06
Ago06
Sep06
Oct06
Nov06
Dic06
Ene07
Feb07
Mar07
Abr07
May07
Jun07
Jul07
Ago07
Sep07
Oct07
Nov07
Dic07
Ene08
Feb08
Mar08
Abr08
May08
Jun08
Jul08
Ago08
Sep08
Oct08
Nov08
Dic08
Ene09
Feb09
Mar09
Abr09
May09
Jun09
Jul09
Ago09
Sep09
Oct09
Nov09
Dic09
Ene10
Feb10
Mar10
236
184
220
219
172
160
140
138
149
147
131
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
182
154
160
198
195
258
475
479
524
460
419
409
360
292
258
274
240
226
193
191
179
180
200
158
Ene05
Feb05
Mar05
Abr05
May05
Jun05
Jul05
Ago05
Sep05
Oct05
Nov05
Dic05
Ene06
Feb06
Mar06
Abr06
May06
Jun06
Jul06
Ago06
Sep06
Oct06
Nov06
Dic06
Ene07
Feb07
Mar07
Abr07
May07
Jun07
Jul07
Ago07
Sep07
Oct07
Nov07
Dic07
Ene08
Feb08
Mar08
Abr08
May08
Jun08
Jul08
Ago08
Sep08
Oct08
Nov08
Dic08
Ene09
Feb09
Mar09
266
262
264
285
267
243
233
206
198
218
203
246
236
184
220
219
172
160
140
138
149
147
131
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
182
154
160
198
195
258
475
479
524
460
419
409
Abr11
May11
Jun11
Jul11
Ago11
Sep11
Oct11
Nov11
Dic11
Promedio 201
193
187
192
171
200
237
233
214
216
213
Abr10
May10
Jun10
Jul10
Ago10
Sep10
Oct10
Nov10
Dic10
Promedio 201
144
202
207
187
157
167
157
152
157
206
Abr09
May09
Jun09
Jul09
Ago09
Sep09
Oct09
Nov09
Dic09
Promedio 200
360
292
258
274
240
226
193
191
179
220
Jan-04
Feb-04
Mar-04
Apr-04
May-04
Jun-04
Jul-04
Aug-04
Sep-04
Oct-04
Nov-04
Dec-04
Jan-05
Feb-05
Mar-05
Apr-05
May-05
Jun-05
Jul-05
Aug-05
Sep-05
Oct-05
Nov-05
Dec-05
Jan-06
Feb-06
Mar-06
Apr-06
May-06
Jun-06
Jul-06
Aug-06
Sep-06
Oct-06
Nov-06
Dec-06
Jan-07
Feb-07
Mar-07
Apr-07
May-07
Jun-07
Jul-07
Aug-07
Sep-07
Oct-07
Nov-07
Dec-07
Jan-08
Feb-08
Mar-08
302
361
357
351
484
449
435
385
337
351
304
257
266
262
264
285
267
243
233
206
198
218
203
246
236
184
220
219
0
172
160
140
138
149
147
131
123
127
132
118
110
104
129
169
156
139
175
175
195
209
221
Jan-03
Feb-03
Mar-03
Apr-03
May-03
Jun-03
Jul-03
Aug-03
Sep-03
Oct-03
Nov-03
Dec-03
Jan-04
Feb-04
Mar-04
Apr-04
May-04
Jun-04
Jul-04
Aug-04
Sep-04
Oct-04
Nov-04
Dec-04
Jan-05
Feb-05
Mar-05
Apr-05
May-05
Jun-05
Jul-05
Aug-05
Sep-05
Oct-05
Nov-05
Dec-05
Jan-06
Feb-06
Mar-06
Apr-06
May-06
Jun-06
Jul-06
Aug-06
Sep-06
Oct-06
Nov-06
Dec-06
Jan-07
Feb-07
Mar-07
570
563
510
427
414
460
482
422
353
317
309
318
302
361
357
351
484
449
435
385
337
351
304
257
266
262
264
285
267
243
233
206
198
218
203
246
236
184
220
219
0
172
160
140
138
149
147
131
123
127
132
Jan-02
Feb-02
Mar-02
Apr-02
May-02
Jun-02
Jul-02
Aug-02
Sep-02
Oct-02
Nov-02
Dec-02
Jan-03
Feb-03
Mar-03
Apr-03
May-03
Jun-03
Jul-03
Aug-03
Sep-03
Oct-03
Nov-03
Dec-03
Jan-04
Feb-04
Mar-04
Apr-04
May-04
Jun-04
Jul-04
Aug-04
Sep-04
Oct-04
Nov-04
Dec-04
Jan-05
Feb-05
Mar-05
Apr-05
May-05
Jun-05
Jul-05
Aug-05
Sep-05
Oct-05
Nov-05
Dec-05
Jan-06
Feb-06
Mar-06
481
478
415
435
506
567
720
816
806
814
672
620
570
563
510
427
414
460
482
422
353
317
309
318
302
361
357
351
484
449
435
385
337
351
304
257
266
262
264
285
267
243
233
206
198
218
203
246
236
184
220
Apr-08
May-08
Jun-08
Jul-08
Aug-08
Sep-08
Oct-08
Nov-08
Dec-08
Promedio 20
182
154
160
198
195
258
475
479
524
234
Apr-07
May-07
Jun-07
Jul-07
Aug-07
Sep-07
Oct-07
Nov-07
Dec-07
Promedio 20
118
110
104
129
169
156
139
175
175
266
Apr-06
May-06
Jun-06
Jul-06
Aug-06
Sep-06
Oct-06
Nov-06
Dec-06
Promedio 20
219
0
172
160
140
138
149
147
131
361
Jan-01
Feb-01
Mar-01
Apr-01
May-01
Jun-01
Jul-01
Aug-01
Sep-01
Oct-01
Nov-01
Dec-01
Jan-02
Feb-02
Mar-02
Apr-02
May-02
Jun-02
Jul-02
Aug-02
Sep-02
Oct-02
Nov-02
Dec-02
Jan-03
Feb-03
Mar-03
Apr-03
May-03
Jun-03
Jul-03
Aug-03
Sep-03
Oct-03
Nov-03
Dec-03
Jan-04
Feb-04
Mar-04
Apr-04
May-04
Jun-04
Jul-04
Aug-04
Sep-04
Oct-04
Nov-04
Dec-04
Jan-05
Feb-05
Mar-05
659
652
636
762
763
663
643
626
649
665
591
649
481
478
415
435
506
567
720
816
806
814
672
620
570
563
510
427
414
460
482
422
353
317
309
318
302
361
357
351
484
449
435
385
337
351
304
257
266
262
264
Jan-00
Feb-00
Mar-00
Apr-00
May-00
Jun-00
Jul-00
Aug-00
Sep-00
Oct-00
Nov-00
Dec-00
Jan-01
Feb-01
Mar-01
Apr-01
May-01
Jun-01
Jul-01
Aug-01
Sep-01
Oct-01
Nov-01
Dec-01
Jan-02
Feb-02
Mar-02
Apr-02
May-02
Jun-02
Jul-02
Aug-02
Sep-02
Oct-02
Nov-02
Dec-02
Jan-03
Feb-03
Mar-03
Apr-03
May-03
Jun-03
Jul-03
Aug-03
Sep-03
Oct-03
Nov-03
Dec-03
Jan-04
Feb-04
Mar-04
446
450
446
522
599
542
546
498
596
714
746
719
659
652
636
762
763
663
643
626
649
665
591
649
481
478
415
435
506
567
720
816
806
814
672
620
570
563
510
427
414
460
482
422
353
317
309
318
302
361
357
Apr-05
May-05
Jun-05
Jul-05
Aug-05
Sep-05
Oct-05
Nov-05
Dec-05
Promedio 20
285
267
243
233
206
198
218
203
246
462
Apr-04
May-04
Jun-04
Jul-04
Aug-04
Sep-04
Oct-04
Nov-04
Dec-04
Promedio 20
351
484
449
435
385
337
351
304
257
527