Hoja1AOBBVABCPINTERBANKSCOTIANBANKCITYBANKItFtCtItFtCtItFtCtItFtCtItFtCtI_1F_1C_1I_2F_2C_2I_3F_3C_3I_4F_4C_4I_5F_5C_519953.17630.7850.0280.40294.1750.1050.33111.7060.9780.12931.9150.0182.09913.6240.53819963.91846.6170.5260.72768.3780.1020.4520.1581.0440.2595.160.0083.55318.0710.50519974.10653.8711.5690.66268.8390.3470.77228.0331.180.35057.290.0744.69926.7631.18119982.57727.9222.0920.5164.3790.5180.44620.3971.5620.22895.6040.1812.62318.0192.60219993.30843.1322.0340.52416.7970.6430.48122.5621.7260.18845.1990.2352.30419.5733.12720004.61246.4392.0720.69417.2780.6710.74421.3221.8660.28576.2850.2652.61622.0292.54220015.1245.5122.5520.68356.4360.7521.1318.3412.2090.48515.3710.3624.72823.8052.61420024.4832.4413.0370.4684.1090.7140.91915.882.8780.43345.6120.6084.45621.6862.98720034.99640.5372.6410.4745.8840.6710.61317.4943.1990.37026.1720.8443.61619.8513.01820045.47543.7932.0160.59576.9840.6050.56816.8723.2130.37816.2670.9122.88218.1392.79120055.61248.4092.650.88788.4640.5460.93620.0773.1960.39277.3720.9242.58718.5022.13820066.88149.0094.0220.74128.9380.8481.59922.0833.460.53467.6050.864.20320.6772.32620075.68935.2657.6150.62685.790.9681.47216.5674.5640.55565.8141.1114.20517.9672.64820085.29232.5479.2240.89366.9461.1021.46316.0445.4340.49566.6231.3064.94516.2583.06920095.55137.00210.2010.78985.9031.4740.98314.3186.1830.32045.8381.4184.05116.673.51120106.42937.55610.991.00666.9351.6320.93516.1056.4740.32246.3521.3674.18816.7743.57820117.55948.3312.0771.60628.092.0351.35218.1946.7130.54387.2381.2975.88222.8953.42120128.91249.24914.3051.457.272.9061.57320.7977.2610.71788.6411.4556.45221.5944.442201313.04462.41717.7731.749310.0153.4611.79523.7168.0030.900811.9351.7486.4120.3136.236201414.86755.93622.2631.72497.0324.1491.89627.5998.8890.68611.8892.1354.59321.1556.697En millones de DlaresI = Inversin BrutaF = Valor de la empresa en el mercado al final del ao anteriorC = Utilidades no distribuidas

Hoja2E1E2E3E4E5E2E3E4E5SUMAE11-0.2729520.2792930.158359-0.278409E10.07450279430.07800457980.02507757290.07751157130.2550965183E2-0.2729521-0.0679230.1154380.362068E20.00461353390.01332593180.13109323660.1490327024E30.279293-0.06792310.7289650.373227E30.53138997120.13929839350.6706883648E40.1583590.1154380.72896510.614985E40.37820655020.3782065502E5-0.2784090.3620680.3732270.6149851SUMA1.4530241357LAMDA29.0604827138

Hoja3