Table of Contents

1 P&L Assumption
2 BS Assumptions
3 P&L Output
4 BS
5 FCFF
6 WACC
7 DCF Value

Prepared by S
 Current Market Price
Intrinsic Value

Hero Moto Corp earlier also known as “Hero Honda” is one of India’s first motorcycle manufacturers.
The company started in 1984 as a Technological collaboration with Honda, Japan. Before this
collaboration, Hero was selling Cycles under the brand name, Hero Cycles. In 2011, Honda group sold
26% stake in the company to the Munjals (promoters) and ended the JV. Post the termination of JV, th
name of the company was changed to Hero Motocorp.
At Present , Hero Motocorp limited is the world's largest manufacture of two wheeler , in terms of un
volumes for 19 years in a row . The company has four manufacturing facilities namely Dharuhera ,
Gurgaon , Haridwar , Neemarana and Chittor plant (under Progress) . Company has the very strong
distribution network comprising of 199 dealers and 25500 retailers . It deals in all the 3 segments i.e
Entry Segment(100cc - 125cc) , Deluxe Segment (125cc - 150cc) and Premium Segment (150cc and
more )
The overall market share of the company in the two-wheeler segment stands at 35.7% as of FY20
Hero Motocorp is a low leveraged company with a debt-equity ratio of 0.011 times on the back of a
total borrowing of Rs.1,499.6 million.
The Company has been focusing on expanding its business to EV segment for which it has tied up with
Ather (in which the company owns 34.58% as of July 2020) and with HeroHatch (an internal start-up).
Ather (the first Indian electric vehicle company) currently has 2 product offering- Ather 450 and Ather
450X and has also established EV charging infrastructure in Bengaluru and Chennai 

Prepared by Sukhpal Singh

 Current Market Price 2,900.40
Intrinsic Value 3,111.19

otorcycle manufacturers.
apan. Before this
2011, Honda group sold its
t the termination of JV, the

o wheeler , in terms of unit

s namely Dharuhera ,
ny has the very strong
in all the 3 segments i.e
m Segment (150cc and

s at 35.7% as of FY20
times on the back of a
r which it has tied up with
tch (an internal start-up).
ring- Ather 450 and Ather
hennai 

Export vs Import
Domestic vs Export
Rest of the Worl 4% 4%
India 96%
Rest of the World
India

96%
INPUTS :-
PROFIT AND LOSS ASSUMPTIONS

FY16 FY17 FY18

Particulars Actual Actual Actual

Revenue 30715 30984 33101

Revenue Growth 0.9% 6.8%

Cost of material consumed (19,308) (19,116) (21,886)

% of Revenue 63% 62% 66%

Employee Benefit Expense (1,339) (1,432) (1,584)

% of Revenue 4.4% 4.6% 4.8%

Other expenses (3,412) (3,486) (3,664)

% of Revenue 11.1% 11.3% 11.1%

Depreciation And amortisation expenses (443) (502) (575)

% of Revenue 1.4% 1.6% 1.7%

Other incomes 413 522 523

YOY 26% 0%

Particulars FY16 Actual FY17 Actual FY18 Actual

Long Term Debt 146 208 150

Short Term Debt 84 40 75
Total Debt 230 248 225

Finance Cost 15 27 31
%age of Debt 7% 11% 14%
 (INR in crs)

FY19 FY20 FY22 FY23 FY24 FY25 FY26

Actual Actual FY21 Actual Forecast Forecast Forecast Forecast Forecast

33972 29255 30959 33560 36580 40238 44664 49130

2.6% -13.9% 5.8% 8% 9% 10% 11% 10%

(23,444) (19,831) (21,744) (22,888) (24,874) (27,362) (30,372) (33,409)

69% 68% 70% 68% 68% 68% 68% 68%

(1,778) (1,889) (1,951) (2,014) (2,195) (2,414) (2,680) (2,948)

5.2% 6.5% 6.3% 6% 6% 6% 6% 6%

(3,730) (3,473) (3,165) (3,692) (3,841) (4,225) (4,690) (5,159)

11.0% 11.9% 10.2% 11% 11% 11% 11% 11%

(624) (846) (715) (705) (768) (845) (938) (983)

1.8% 2.9% 2.3% 2% 2% 2% 2% 2%

687 731 558 597 639 684 731 783

31% 6% -24% 7.0% 7.0% 7.0% 7.0% 7.0%

FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26

Actual Actual Provisional Forecast Forecast Forecast Forecast Forecast

125 44 0 0 0 0 0 0
184 166 285 285 285 285 285 285
309 210 285 285 285 285 285 285

37 47 46.41 46 46 46 46 46
12% 22% 16% 16% 16% 16% 16% 16%
(INR in crs)

CAGR

7.92%
BALANCE SHEET ASSUMPTIONS

FY16 FY17 FY18 FY19

Particulars Actual Actual Actual Actual

Working Capital
Trade Receivables 1282 1551.8 1427.0 2745.1
%age of Revenues 4.2% 5.0% 4.3% 8.1%
DSO 15.2 18.3 15.7 29.5

Trade Payables 2845.5 3266.2 3375.26 3438.2

%age Of COGS 15% 17% 15% 15%
DPO 53.8 62.4 56.3 53.5

Inventory 762 708.58 962.68 1249.5

%age of COGS 3.9% 3.7% 4.4% 5.3%
DIO 14.4 13.5 16.1 19.5

Cash Conversion Cycle (24.2) (30.6) (24.5) (4.6)

Other Current Assets 512.0 400.8 212.1 261.5

% of sales 2% 1% 1% 1%

Other Current Liabilities 769.1 456.6 765.0 500.8

% of sales 3% 1% 2% 1%

FY16 FY17 FY18 FY19

Particulars Actual Actual Actual Actual

Other Equity
Opening Balance
Add Profit After tax
Less Dividend
Closing Balance 7,913 10,276 11,932 13,081
Profit After Tax 3,116 3,286 3,721 3,468
Dividend Payout Ratio 44.5% 48.5% 45.6% 54.7%
Dividend 1,384 1,721 1,697 1,897
Dividend Per Share 70 87 85 95
No. of outstanding shares 20 20 20 20
 (INR in crs)
FY20 FY21 FY22 FY23 FY24 FY25 FY26
Actual Actual Forecast Forecast Forecast Forecast Forecast

1512 2275 2298.6 2405.3 2535.5 2692.1 2826.7

5.2% 7.3% 6.8% 6.6% 6.3% 6.0% 5.8%
18.9 26.8 25.0 24.0 23.0 22.0 21.0

3128 5265 4765.6 5043.0 5397.4 5824.7 6224.1

16% 24% 21% 20% 20% 19% 19%
57.6 88.4 76.0 74.0 72.0 70.0 68.0

1282 1789 1536.3 1635.6 1724.2 1830.6 2013.7

6.5% 8.2% 6.7% 6.6% 6.3% 6.0% 6.0%
23.6 30.0 24.5 24.0 23.0 22.0 22.0

(15.1) (31.5) (26.5) (26.0) (26.0) (26.0) (25.0)

323.0 279.0 357 352 365 425 482

1% 1% 1% 1% 1% 1% 1%

531.0 571.0 638.9 659.8 747.9 796.5 901.4

2% 2% ### ### ### ### ###

FY20 FY21 FY22 FY23 FY24 FY25 FY26

Actual Provisional Forecast Forecast Forecast Forecast Forecast

15,376 16,812 18,460 20,371 22,569

3,624 4,134 4,534 5,014 5,537
1,917 1,917 1,917 1,917 1,917
14,366 15,376 17,083 19,029 21,077 23,468 26,188
3,659 2,936 3,624 4,134 4,534 5,014 5,537
52.9% 64.6% 57.2% 53.8% 50.1% 46.6% 42.9%
1,937 1,897 1,917 1,917 1,917 1,917 1,917
97 95 96 96 96 96 96
20 20 20 20 20 20 20
OUTPUT :-
PROFIT AND LOSS

FY16 FY17 FY19

Particulars Actual Actual FY18 Actual Actual

Revenue From Operations 30,715 30,984 33,101 33,972

COGS 19,308 19,116 21,886 23,444
Gross Profit 11,407 11,868 11,215 10,528
Gross Margin 37% 38% 34% 31%
Expenses
Employee benefit Expenses 1,339 1,432 1,584 1,778
Excise Duty 2,258 2,373 643 1
Other expenses 3,412 3,486 3,664 3,730

EBITDA 4,398 4,577 5,324 5,019

%age os sales 14% 15% 16% 15%
Depeciation and Amortization Expenses 443 502 575 624
EBIT 3,955 4,075 4,749 4,395
Other Incomes 413 522 523 687

Tax Expense 1,268 1,260 1,564 1,630

Tax Rate 29.0% 27.4% 29.7% 32.1%

Net Operating Profit After Taxes (NOPAT) 3,100 3,337 3,708 3,452
%age of sales 10.1% 10.8% 11.2% 10.2%

FY16 FY17 FY19

Particulars Actual Actual FY18 Actual Actual

EBIT 3,955 4,075 4,749 4,395

Other Incomes 413 522 523 687
Finance Costs 15 27 31 37
Share in profit/(loss)of associates , net of tax 38 55 50 61
Gain on dilution of shares - 262 - -
Profit before exceptional items 4,391 4,625 5,291 5,106
Exceptional items - - - -
PBT 4,391 4,625 5,291 5,106
Tax expense 1275 1339 1570 1638
Profit After Tax 3,116 3,286 3,721 3,468
 (INR in crs)

FY20 FY21 FY22 FY23 FY24 FY25 FY26

Actual Actual Forecast Forecast Forecast Forecast Forecast

29,255 30,959 33,560 36,580 40,238 44,664 49,130

19,831 21,744 22,888 24,874 27,362 30,372 33,409
9,424 9,215 10,672 11,706 12,876 14,293 15,722
32% 30% 32% 32% 32% 32% 32%

1,889 1,951 2,014 2,195 2,414 2,680 2,948

1 - - - - - -
3,473 3,165 3,692 3,841 4,225 4,690 5,159

4,061 4,099 4,967 5,670 6,237 6,923 7,615

14% 13% 15% 16% 16% 16% 16%
846 715 705 768 845 938 983
3,215 3,384 4,262 4,902 5,392 5,985 6,633
731 558 597 639 684 731 783

815 935 1,223 1,395 1,529 1,691 1,866

20.6% 23.7% 25.2% 25.2% 25.2% 25.2% 25.2%

3,131 3,007 3,636 4,146 4,546 5,026 5,549

10.7% 9.7% 10.8% 11.3% 11.3% 11.3% 11.3%

FY20 FY21 FY22 FY23 FY24 FY25 FY26

Actual Provisional Forecast Forecast Forecast Forecast Forecast

3,215 3,384 4,262 4,902 5,392 5,985 6,633

731 558 597 639 684 731 783
47 46 46 46 46 46 46
35 (47) 30 30 30 30 30
- - - - - - -
3,934 3,849 4,843 5,525 6,059 6,700 7,399
677 - - - - - -
4,611 3,849 4,843 5,525 6,059 6,700 7,399
 952 913 1,219 1,391 1,525 1,686 1,862
3,659 2,936 3,624 4,134 4,534 5,014 5,537
BALANCE SHEET

FY16 FY17 FY19

Particulars Actual Actual FY18 Actual Actual

WORKING CAPITAL
Accounts Receivable 1,282 1,552 1,427 2,745
inventory 762 709 963 1,250
Other Current Assets 512 401 212 262
Acounts Payable 2,846 3,266 3,375 3,438
Other Current Liabilities 769 457 765 501
Working Capital (1,059) (1,062) (1,538) 317
Changes in Working Capital - (3) (477) 1,856

FY16 FY17 FY19

Particulars Actual Actual FY18 Actual Actual

Revenue From Operations 30,715 30,984 33,101 33,972

Closing PPE 3,655 4,495 4,771 4,793
%of sales 12% 15% 14% 14%
Asset Turnover Ratio 8.4 6.9 6.9 7.1

Gross Block
Opening Gross 5,296 5,746 6,983 7,721
ADD:
Additions 450 1,302 813 583
### ### 2.5% 1.7%
Foreign currency translation - 6 (6)
LESS :-Other
Disposals 0 65 69 82
Transition impact of Ind AS
Closing Block 5746 6,983 7,721 8,216

Accumulated Depreciation
Opening 1637 2,080 2,476 2,950
ADD
Depreciation for the year 443 452 530 548
Foreign currency translation 0 - 1 (2)
LESS
Disposals 0 55 57 72
 Translation impact of Ind As 0 - -
Closing depreciation Reserve 2080 2,476 2,950 3,424

NET BLOCK 3655 4495 4771 4792

 (INR in crs)
FY20 FY21 FY22 FY23 FY24 FY25 FY26
Actual Actual Forecast Forecast Forecast Forecast Forecast

1,512 2,275 2,299 2,405 2,536 2,692 2,827

1,282 1,789 1,536 1,636 1,724 1,831 2,014
323 279 357 352 365 425 482
3,128 5,265 4,766 5,043 5,397 5,825 6,224
531 571 639 660 748 796 901
(542) (1,493) (1,213) (1,310) (1,521) (1,674) (1,803)
(859) (951) 280 (97) (211) (153) (129)

FY20 FY21 FY22 FY23 FY24 FY25 FY26

Actual Provisional Forecast Forecast Forecast Forecast Forecast

29,255 30,959 33,560 36,580 40,238 44,664 49,130

5,786 5,551 5,573 6,074 6,682 7,417 8,232
20% 18%
5.1 5.6 6.0 6.0 6.0 6.0 6.0

8,216 9,771 10,345 10,963 12,192 13,637 15,217

1,766 581 618 1,229 1,445 1,580 1,754

6.0% 1.9%
1 - - - - - -

89 7 - - - - -
123 - - - - - -
9,771 10,345 10,963 12,192 13,637 15,217 16,972

3,424 3,985 4,723 5,390 6,117 6,955 7,801

656 644 648 707 777 863 904

(0) 94 - - - - -

79 - - - - - -
 15 - - - - - -
3,985 4,723 5,390 6,117 6,955 7,801 8,739

5786 5551 5573 6074 6682 7417 8232

FCFF

FY19
Particulars FY16 Actual FY17 Actual FY18 Actual Actual
Net Operating Profit After Tax 3100 3337 3708 3452
Add: D&A 443 502 575 624
Gross Cash Flow 3543 3839 4283 4076
Less: CAPEX 450 1302 813 583
Less: Changes in Working Capital - (3) (477) 1,856
FREE CASH FLOW 3,093 2,541 3,946 1,637
 (INR in crs)
FY20 FY21 FY22 FY23 FY24 FY25 FY26
Actual Provisional Forecast Forecast Forecast Forecast Forecast
3131 3007 3636 4146 4546 5026 5549
846 715 705 768 845 938 983
3977 3722 4341 4914 5391 5964 6531
1766 581 618 1229 1445 1580 1754
(859) (951) 280 (97) (211) (153) (129)
3,070 4,092 3,443 3,783 4,157 4,536 4,906
WACC

HERO MOTOCORP NIFTY 500

Date Adj. Close Daily Returns Adj . Close Daily returns
1/21/2016 2469.90 6092.05
1/22/2016 2591.50 4.9% 6216.70 2.0%
1/25/2016 2525.20 -2.6% 6234.45 0.3%
1/27/2016 2482.45 -1.7% 6242.40 0.1%
1/28/2016 2439.60 -1.7% 6230.00 -0.2%
1/29/2016 2565.65 5.2% 6339.45 1.8%
2/1/2016 2535.60 -1.2% 6341.60 0.0%
2/2/2016 2518.30 -0.7% 6252.20 -1.4%
2/3/2016 2484.85 -1.3% 6166.20 -1.4%
2/4/2016 2513.80 1.2% 6186.25 0.3%
2/5/2016 2584.75 2.8% 6270.50 1.4%
2/8/2016 2568.30 -0.6% 6209.80 -1.0%
2/9/2016 2581.35 0.5% 6125.60 -1.4%
2/10/2016 2555.60 -1.0% 6051.95 -1.2%
2/11/2016 2496.90 -2.3% 5843.20 -3.4%
2/12/2016 2489.25 -0.3% 5833.40 -0.2%

2/15/2016 2507.35 0.7% 5999.05 2.8%

2/16/2016 2512.50 0.2% 5889.10 -1.8%
2/17/2016 2524.55 0.5% 5930.15 0.7%
2/18/2016 2617.75 3.7% 5988.80 1.0%
2/19/2016 2706.20 3.4% 6000.40 0.2%
2/22/2016 2702.55 -0.1% 6024.15 0.4%
2/23/2016 2661.15 -1.5% 5930.90 -1.5%
2/24/2016 2621.25 -1.5% 5859.75 -1.2%
2/25/2016 2621.35 0.0% 5816.50 -0.7%
2/26/2016 2555.40 -2.5% 5852.90 0.6%
2/29/2016 2499.90 -2.2% 5829.95 -0.4%
3/1/2016 2667.25 6.7% 6020.05 3.3%
3/2/2016 2806.70 5.2% 6137.15 1.9%
3/3/2016 2826.00 0.7% 6218.40 1.3%
3/4/2016 2835.85 0.3% 6239.35 0.3%
3/8/2016 2809.55 -0.9% 6243.65 0.1%
3/9/2016 2816.50 0.2% 6275.10 0.5%
3/10/2016 2812.40 -0.1% 6242.95 -0.5%
3/11/2016 2813.35 0.0% 6258.45 0.2%
3/14/2016 2816.30 0.1% 6282.70 0.4%
3/15/2016 2813.05 -0.1% 6222.65 -1.0%
3/16/2016 2798.30 -0.5% 6238.45 0.3%
3/17/2016 2821.10 0.8% 6255.75 0.3%
3/18/2016 2831.00 0.4% 6322.65 1.1%
3/21/2016 2799.60 -1.1% 6406.70 1.3%
3/22/2016 2861.50 2.2% 6418.30 0.2%
3/23/2016 2871.40 0.3% 6423.70 0.1%
3/28/2016 2848.00 -0.8% 6334.70 -1.4%
3/29/2016 2856.85 0.3% 6323.00 -0.2%
3/30/2016 2923.80 2.3% 6436.70 1.8%
3/31/2016 2945.70 0.7% 6452.15 0.2%
4/1/2016 2951.05 0.2% 6445.50 -0.1%
4/4/2016 2983.70 1.1% 6479.60 0.5%
4/5/2016 2963.30 -0.7% 6358.35 -1.9%
4/6/2016 2991.25 0.9% 6378.00 0.3%
4/7/2016 2968.00 -0.8% 6329.80 -0.8%
4/8/2016 2915.70 -1.8% 6346.65 0.3%
4/11/2016 2976.55 2.1% 6430.60 1.3%
4/12/2016 3051.45 2.5% 6470.10 0.6%
4/13/2016 3148.05 3.2% 6575.35 1.6%
4/18/2016 3054.50 -3.0% 6635.05 0.9%
4/20/2016 3039.10 -0.5% 6643.30 0.1%
4/21/2016 2986.30 -1.7% 6634.30 -0.1%
4/22/2016 2997.05 0.4% 6627.95 -0.1%
4/25/2016 2961.80 -1.2% 6593.45 -0.5%
4/26/2016 2931.85 -1.0% 6669.50 1.2%
4/27/2016 2949.90 0.6% 6684.30 0.2%
4/28/2016 2899.65 -1.7% 6583.15 -1.5%
4/29/2016 2897.40 -0.1% 6588.55 0.1%
5/2/2016 2904.35 0.2% 6580.15 -0.1%
5/3/2016 2885.45 -0.7% 6533.55 -0.7%
5/4/2016 2894.45 0.3% 6484.35 -0.8%
5/5/2016 2893.75 0.0% 6500.05 0.2%
5/6/2016 2890.30 -0.1% 6504.55 0.1%
5/9/2016 2943.65 1.8% 6603.25 1.5%
5/10/2016 2957.80 0.5% 6617.25 0.2%
5/11/2016 2961.55 0.1% 6593.00 -0.4%
5/12/2016 2951.00 -0.4% 6640.90 0.7%
5/13/2016 2912.60 -1.3% 6582.30 -0.9%
5/16/2016 2900.60 -0.4% 6608.25 0.4%
5/17/2016 2932.45 1.1% 6629.70 0.3%
5/18/2016 2878.45 -1.8% 6621.55 -0.1%
5/19/2016 2891.30 0.4% 6546.50 -1.1%
5/20/2016 2896.70 0.2% 6513.10 -0.5%
5/23/2016 2887.55 -0.3% 6495.25 -0.3%
5/24/2016 2899.40 0.4% 6498.60 0.1%
5/25/2016 2927.25 1.0% 6626.85 2.0%
5/26/2016 2962.20 1.2% 6725.20 1.5%
5/27/2016 3002.50 1.4% 6797.00 1.1%
5/30/2016 3097.50 3.2% 6820.30 0.3%
5/31/2016 3098.90 0.0% 6804.00 -0.2%
6/1/2016 3089.10 -0.3% 6815.45 0.2%
6/2/2016 3144.30 1.8% 6849.20 0.5%
6/3/2016 3146.20 0.1% 6844.75 -0.1%
6/6/2016 3113.25 -1.0% 6832.30 -0.2%
6/7/2016 3129.70 0.5% 6884.15 0.8%
6/8/2016 3170.10 1.3% 6901.80 0.3%
6/9/2016 3086.70 -2.6% 6857.75 -0.6%
6/10/2016 3069.50 -0.6% 6832.05 -0.4%
6/13/2016 3036.45 -1.1% 6785.15 -0.7%
6/14/2016 3005.80 -1.0% 6793.85 0.1%
6/15/2016 3064.00 1.9% 6865.05 1.0%
6/16/2016 3020.75 -1.4% 6819.85 -0.7%
6/17/2016 3030.40 0.3% 6842.35 0.3%
6/20/2016 3045.65 0.5% 6891.30 0.7%
6/21/2016 3053.05 0.2% 6886.15 -0.1%
6/22/2016 3074.60 0.7% 6871.00 -0.2%
6/23/2016 3063.40 -0.4% 6910.55 0.6%
6/24/2016 3058.75 -0.2% 6775.55 -2.0%
6/27/2016 3052.00 -0.2% 6803.70 0.4%
6/28/2016 3020.40 -1.0% 6837.75 0.5%
6/29/2016 3156.55 4.5% 6907.10 1.0%
6/30/2016 3178.25 0.7% 6980.80 1.1%
7/1/2016 3186.05 0.2% 7027.85 0.7%
7/4/2016 3159.80 -0.8% 7071.85 0.6%
7/5/2016 3111.10 -1.5% 7051.00 -0.3%
7/7/2016 3102.70 -0.3% 7050.10 0.0%
7/8/2016 3167.80 2.1% 7039.40 -0.2%
7/11/2016 3244.55 2.4% 7151.35 1.6%
7/12/2016 3248.25 0.1% 7192.25 0.6%
7/13/2016 3245.90 -0.1% 7177.00 -0.2%
7/14/2016 3261.00 0.5% 7215.35 0.5%
7/15/2016 3244.10 -0.5% 7194.40 -0.3%
7/18/2016 3249.70 0.2% 7162.25 -0.4%
7/19/2016 3231.20 -0.6% 7178.20 0.2%
7/20/2016 3275.25 1.4% 7221.30 0.6%
7/21/2016 3266.30 -0.3% 7186.70 -0.5%
7/22/2016 3260.85 -0.2% 7227.45 0.6%
7/25/2016 3280.05 0.6% 7305.60 1.1%
7/26/2016 3210.10 -2.1% 7270.00 -0.5%
7/27/2016 3204.65 -0.2% 7297.90 0.4%
7/28/2016 3197.30 -0.2% 7338.65 0.6%
7/29/2016 3203.15 0.2% 7330.00 -0.1%
8/1/2016 3215.05 0.4% 7335.05 0.1%
8/2/2016 3261.70 1.5% 7310.90 -0.3%
 8/3/2016 3231.00 -0.9% 7232.80 -1.1%
8/4/2016 3276.30 1.4% 7248.55 0.2%
8/5/2016 3443.95 5.1% 7364.05 1.6%
8/8/2016 3457.35 0.4% 7398.25 0.5%
8/9/2016 3411.80 -1.3% 7368.45 -0.4%
8/10/2016 3317.30 -2.8% 7277.00 -1.2%
8/11/2016 3304.85 -0.4% 7289.50 0.2%
8/16/2016 3291.30 -0.4% 7339.25 0.7%
8/17/2016 3358.75 2.0% 7343.70 0.1%
8/18/2016 3368.45 0.3% 7390.20 0.6%
8/19/2016 3357.75 -0.3% 7397.80 0.1%
8/22/2016 3336.50 -0.6% 7363.80 -0.5%
8/23/2016 3307.90 -0.9% 7359.75 -0.1%
8/24/2016 3310.70 0.1% 7386.05 0.4%
8/25/2016 3304.60 -0.2% 7343.50 -0.6%
8/26/2016 3304.85 0.0% 7334.80 -0.1%
8/29/2016 3412.00 3.2% 7361.00 0.4%
8/30/2016 3477.50 1.9% 7461.95 1.4%
8/31/2016 3541.35 1.8% 7490.65 0.4%
9/1/2016 3547.60 0.2% 7474.30 -0.2%
9/2/2016 3577.70 0.8% 7504.60 0.4%
9/6/2016 3614.60 1.0% 7615.00 1.5%
9/7/2016 3606.85 -0.2% 7607.20 -0.1%
9/8/2016 3703.75 2.7% 7642.70 0.5%
9/9/2016 3621.20 -2.2% 7575.55 -0.9%
9/12/2016 3532.80 -2.4% 7420.50 -2.0%
9/14/2016 3590.20 1.6% 7455.30 0.5%
9/15/2016 3523.45 -1.9% 7462.70 0.1%
9/16/2016 3588.70 1.9% 7487.20 0.3%
9/19/2016 3564.05 -0.7% 7513.80 0.4%
9/20/2016 3466.40 -2.7% 7490.30 -0.3%
9/21/2016 3459.40 -0.2% 7491.70 0.0%
9/22/2016 3538.55 2.3% 7573.00 1.1%
9/23/2016 3532.15 -0.2% 7554.90 -0.2%
9/26/2016 3466.00 -1.9% 7479.75 -1.0%
9/27/2016 3451.25 -0.4% 7469.95 -0.1%
9/28/2016 3451.50 0.0% 7514.95 0.6%
9/29/2016 3428.25 -0.7% 7336.85 -2.4%
9/30/2016 3413.70 -0.4% 7394.85 0.8%
10/3/2016 3521.15 3.1% 7532.25 1.9%
10/4/2016 3534.35 0.4% 7567.70 0.5%
10/5/2016 3491.25 -1.2% 7565.50 0.0%
10/6/2016 3474.25 -0.5% 7537.25 -0.4%
10/7/2016 3474.20 0.0% 7527.20 -0.1%
10/10/2016 3488.85 0.4% 7532.70 0.1%
10/13/2016 3500.55 0.3% 7418.35 -1.5%
10/14/2016 3481.60 -0.5% 7439.85 0.3%
10/17/2016 3405.50 -2.2% 7384.50 -0.7%
10/18/2016 3409.45 0.1% 7512.30 1.7%
10/19/2016 3361.95 -1.4% 7507.70 -0.1%
10/20/2016 3362.00 0.0% 7538.80 0.4%
10/21/2016 3359.85 -0.1% 7541.70 0.0%
10/24/2016 3334.85 -0.7% 7551.55 0.1%
10/25/2016 3355.55 0.6% 7541.50 -0.1%
10/26/2016 3419.05 1.9% 7476.75 -0.9%
10/27/2016 3313.65 -3.1% 7452.15 -0.3%
10/28/2016 3351.85 1.2% 7494.10 0.6%
11/1/2016 3370.20 0.5% 7502.20 0.1%
11/2/2016 3326.90 -1.3% 7391.40 -1.5%
11/3/2016 3378.50 1.6% 7344.10 -0.6%
11/4/2016 3287.90 -2.7% 7274.10 -1.0%
11/7/2016 3358.60 2.2% 7330.95 0.8%
11/8/2016 3372.45 0.4% 7366.05 0.5%
11/9/2016 3235.90 -4.0% 7247.45 -1.6%
11/10/2016 3145.40 -2.8% 7342.30 1.3%
11/11/2016 2975.30 -5.4% 7126.50 -2.9%
11/15/2016 2891.85 -2.8% 6916.45 -2.9%
11/16/2016 2909.55 0.6% 6928.10 0.2%
11/17/2016 2875.45 -1.2% 6903.45 -0.4%
11/18/2016 2935.40 2.1% 6908.50 0.1%
11/21/2016 2925.85 -0.3% 6761.55 -2.1%
11/22/2016 2997.70 2.5% 6835.30 1.1%
11/23/2016 3013.50 0.5% 6882.65 0.7%
11/24/2016 3051.95 1.3% 6837.50 -0.7%
11/25/2016 3045.95 -0.2% 6960.75 1.8%
11/28/2016 3106.40 2.0% 6983.40 0.3%
11/29/2016 3163.25 1.8% 7003.60 0.3%
11/30/2016 3166.05 0.1% 7079.40 1.1%
12/1/2016 3190.45 0.8% 7040.25 -0.6%
12/2/2016 3183.65 -0.2% 6947.30 -1.3%
12/5/2016 3224.35 1.3% 6984.25 0.5%
12/6/2016 3196.95 -0.8% 7001.60 0.2%
12/7/2016 3228.20 1.0% 6971.20 -0.4%
12/8/2016 3316.25 2.7% 7089.25 1.7%
12/9/2016 3277.35 -1.2% 7101.15 0.2%
12/12/2016 3212.45 -2.0% 7023.20 -1.1%
12/13/2016 3210.70 -0.1% 7045.35 0.3%
12/14/2016 3159.60 -1.6% 7004.65 -0.6%
12/15/2016 3169.45 0.3% 6989.25 -0.2%
12/16/2016 3127.90 -1.3% 6976.50 -0.2%
12/19/2016 3107.15 -0.7% 6943.35 -0.5%
12/20/2016 3058.95 -1.6% 6908.10 -0.5%
12/21/2016 3021.75 -1.2% 6896.00 -0.2%
12/22/2016 2998.80 -0.8% 6816.35 -1.2%
12/23/2016 3040.10 1.4% 6814.90 0.0%
12/26/2016 3007.60 -1.1% 6724.45 -1.3%
12/27/2016 3034.95 0.9% 6832.00 1.6%
12/28/2016 3001.60 -1.1% 6847.40 0.2%
12/29/2016 3036.35 1.2% 6915.45 1.0%
12/30/2016 3043.65 0.2% 6982.80 1.0%
1/2/2017 3030.55 -0.4% 7002.50 0.3%
1/3/2017 2986.55 -1.5% 7028.75 0.4%
1/4/2017 3004.90 0.6% 7030.75 0.0%
1/5/2017 3071.75 2.2% 7106.90 1.1%
1/6/2017 3067.55 -0.1% 7083.10 -0.3%
1/9/2017 3031.45 -1.2% 7085.15 0.0%
1/10/2017 3059.00 0.9% 7132.20 0.7%
1/11/2017 3084.25 0.8% 7214.15 1.1%
1/12/2017 3083.20 0.0% 7231.85 0.2%
1/13/2017 3046.55 -1.2% 7228.30 0.0%
1/16/2017 3091.75 1.5% 7247.95 0.3%
1/17/2017 3132.65 1.3% 7243.65 -0.1%
1/18/2017 3086.05 -1.5% 7269.00 0.3%
1/19/2017 3102.35 0.5% 7287.75 0.3%
1/20/2017 3050.60 -1.7% 7202.75 -1.2%
1/23/2017 3096.80 1.5% 7242.55 0.6%
1/24/2017 3134.30 1.2% 7315.25 1.0%
1/25/2017 3247.45 3.6% 7417.70 1.4%
1/27/2017 3215.85 -1.0% 7455.15 0.5%
1/30/2017 3194.70 -0.7% 7452.15 0.0%
1/31/2017 3172.35 -0.7% 7379.30 -1.0%
2/1/2017 3286.95 3.6% 7516.05 1.9%
2/2/2017 3228.75 -1.8% 7547.10 0.4%
2/3/2017 3214.00 -0.5% 7569.90 0.3%
2/6/2017 3270.45 1.8% 7628.10 0.8%
2/7/2017 3259.80 -0.3% 7603.20 -0.3%
2/8/2017 3222.55 -1.1% 7614.75 0.2%
2/9/2017 3265.10 1.3% 7623.60 0.1%
2/10/2017 3268.60 0.1% 7631.25 0.1%
2/13/2017 3226.55 -1.3% 7626.95 -0.1%
2/14/2017 3162.95 -2.0% 7605.05 -0.3%
2/15/2017 3097.85 -2.1% 7531.60 -1.0%
2/16/2017 3124.45 0.9% 7599.45 0.9%
2/17/2017 3087.20 -1.2% 7638.00 0.5%
2/20/2017 3102.10 0.5% 7691.85 0.7%
2/21/2017 3125.80 0.8% 7725.25 0.4%
2/22/2017 3166.20 1.3% 7721.60 0.0%
2/23/2017 3176.75 0.3% 7729.65 0.1%
2/27/2017 3175.90 0.0% 7706.50 -0.3%
2/28/2017 3138.10 -1.2% 7709.10 0.0%
3/1/2017 3178.15 1.3% 7754.70 0.6%
 3/2/2017 3229.30 1.6% 7691.65 -0.8%
3/3/2017 3272.85 1.3% 7696.20 0.1%
3/6/2017 3319.80 1.4% 7745.40 0.6%
3/7/2017 3305.45 -0.4% 7735.30 -0.1%
3/8/2017 3272.70 -1.0% 7710.95 -0.3%
3/9/2017 3289.00 0.5% 7710.00 0.0%
3/10/2017 3311.05 0.7% 7710.90 0.0%
3/14/2017 3357.45 1.4% 7835.65 1.6%
3/15/2017 3401.10 1.3% 7854.75 0.2%
3/16/2017 3348.00 -1.6% 7928.55 0.9%
3/17/2017 3346.10 -0.1% 7933.10 0.1%
3/20/2017 3340.25 -0.2% 7918.60 -0.2%
3/21/2017 3334.70 -0.2% 7909.20 -0.1%
3/22/2017 3314.60 -0.6% 7830.10 -1.0%
3/23/2017 3367.40 1.6% 7885.70 0.7%
3/24/2017 3375.25 0.2% 7905.30 0.2%
3/27/2017 3343.20 -0.9% 7865.30 -0.5%
3/28/2017 3326.90 -0.5% 7912.10 0.6%
3/29/2017 3224.40 -3.1% 7945.30 0.4%
3/30/2017 3231.65 0.2% 7976.90 0.4%
3/31/2017 3221.95 -0.3% 7995.05 0.2%
4/3/2017 3202.15 -0.6% 8053.15 0.7%
4/5/2017 3198.05 -0.1% 8095.10 0.5%
4/6/2017 3206.30 0.3% 8092.10 0.0%
4/7/2017 3215.30 0.3% 8045.35 -0.6%
4/10/2017 3199.40 -0.5% 8052.10 0.1%
4/11/2017 3202.20 0.1% 8107.10 0.7%
4/12/2017 3227.05 0.8% 8078.85 -0.3%
4/13/2017 3224.50 -0.1% 8044.90 -0.4%
4/17/2017 3240.15 0.5% 8042.60 0.0%
4/18/2017 3226.25 -0.4% 8003.15 -0.5%
4/19/2017 3199.75 -0.8% 8021.00 0.2%
4/20/2017 3198.40 0.0% 8063.10 0.5%
4/21/2017 3203.20 0.2% 8057.70 -0.1%
4/24/2017 3204.40 0.0% 8137.35 1.0%
4/25/2017 3305.20 3.1% 8216.70 1.0%
4/26/2017 3313.05 0.2% 8230.85 0.2%
4/27/2017 3300.80 -0.4% 8222.20 -0.1%
4/28/2017 3318.60 0.5% 8214.30 -0.1%
5/2/2017 3352.95 1.0% 8231.35 0.2%
5/3/2017 3376.50 0.7% 8227.70 0.0%
5/4/2017 3395.65 0.6% 8265.80 0.5%
5/5/2017 3376.55 -0.6% 8193.25 -0.9%
5/8/2017 3401.25 0.7% 8226.10 0.4%
5/9/2017 3282.35 -3.5% 8242.70 0.2%
5/10/2017 3323.85 1.3% 8320.20 0.9%
5/11/2017 3461.80 4.2% 8331.00 0.1%
5/12/2017 3541.50 2.3% 8299.20 -0.4%
5/15/2017 3515.45 -0.7% 8351.30 0.6%
5/16/2017 3619.40 3.0% 8398.95 0.6%
5/17/2017 3645.95 0.7% 8396.00 0.0%
5/18/2017 3592.05 -1.5% 8279.15 -1.4%
5/19/2017 3571.65 -0.6% 8258.20 -0.3%
5/22/2017 3562.45 -0.3% 8235.05 -0.3%
5/23/2017 3585.00 0.6% 8159.15 -0.9%
5/24/2017 3567.60 -0.5% 8106.60 -0.6%
5/25/2017 3625.85 1.6% 8233.90 1.6%
5/26/2017 3618.40 -0.2% 8331.85 1.2%
5/29/2017 3665.80 1.3% 8299.50 -0.4%
5/30/2017 3740.35 2.0% 8328.95 0.4%
5/31/2017 3745.45 0.1% 8350.95 0.3%
6/1/2017 3733.35 -0.3% 8367.15 0.2%
6/2/2017 3849.75 3.1% 8406.55 0.5%
6/5/2017 3834.95 -0.4% 8435.75 0.3%
6/6/2017 3799.95 -0.9% 8397.20 -0.5%
6/7/2017 3843.25 1.1% 8431.50 0.4%
6/8/2017 3784.45 -1.5% 8429.15 0.0%
6/9/2017 3780.10 -0.1% 8452.75 0.3%
6/12/2017 3773.25 -0.2% 8408.70 -0.5%
6/13/2017 3752.50 -0.5% 8408.00 0.0%
6/14/2017 3789.05 1.0% 8420.80 0.2%
6/15/2017 3777.70 -0.3% 8400.20 -0.2%
6/16/2017 3783.55 0.2% 8411.45 0.1%
6/19/2017 3825.45 1.1% 8453.10 0.5%
6/20/2017 3797.00 -0.7% 8454.00 0.0%
6/21/2017 3769.25 -0.7% 8443.60 -0.1%
6/22/2017 3730.70 -1.0% 8423.85 -0.2%
6/23/2017 3660.10 -1.9% 8355.10 -0.8%
6/27/2017 3695.20 1.0% 8285.50 -0.8%
6/28/2017 3688.45 -0.2% 8279.70 -0.1%
6/29/2017 3716.35 0.8% 8301.10 0.3%
6/30/2017 3701.35 -0.4% 8331.60 0.4%
7/3/2017 3776.10 2.0% 8416.40 1.0%
7/4/2017 3703.35 -1.9% 8410.70 -0.1%
7/5/2017 3709.75 0.2% 8451.50 0.5%
7/6/2017 3725.35 0.4% 8481.75 0.4%
7/7/2017 3681.65 -1.2% 8479.45 0.0%
7/10/2017 3731.00 1.3% 8556.95 0.9%
7/11/2017 3748.30 0.5% 8544.90 -0.1%
7/12/2017 3718.75 -0.8% 8585.50 0.5%
7/13/2017 3750.95 0.9% 8646.30 0.7%
7/14/2017 3758.05 0.2% 8640.70 -0.1%
7/17/2017 3764.35 0.2% 8659.50 0.2%
7/18/2017 3783.95 0.5% 8589.80 -0.8%
7/19/2017 3770.65 -0.4% 8662.15 0.8%
7/20/2017 3729.90 -1.1% 8641.60 -0.2%
7/21/2017 3682.00 -1.3% 8669.75 0.3%
7/24/2017 3692.30 0.3% 8702.85 0.4%
7/25/2017 3709.05 0.5% 8710.60 0.1%
7/26/2017 3717.45 0.2% 8748.75 0.4%
7/27/2017 3703.55 -0.4% 8737.10 -0.1%
7/28/2017 3630.30 -2.0% 8747.45 0.1%
7/31/2017 3655.75 0.7% 8793.30 0.5%
8/1/2017 3727.85 2.0% 8812.60 0.2%
8/2/2017 3802.60 2.0% 8786.85 -0.3%
8/3/2017 3838.35 0.9% 8729.30 -0.7%
8/4/2017 3956.55 3.1% 8776.20 0.5%
8/7/2017 3952.70 -0.1% 8806.45 0.3%
8/8/2017 3913.40 -1.0% 8726.85 -0.9%
8/9/2017 3883.75 -0.8% 8637.15 -1.0%
8/10/2017 3889.55 0.1% 8497.75 -1.6%
8/11/2017 3840.90 -1.3% 8427.70 -0.8%
8/14/2017 3957.05 3.0% 8541.50 1.4%
8/16/2017 4022.10 1.6% 8635.70 1.1%
8/17/2017 3997.85 -0.6% 8643.30 0.1%
8/18/2017 3986.70 -0.3% 8594.25 -0.6%
8/21/2017 3972.05 -0.4% 8509.40 -1.0%
8/22/2017 3888.05 -2.1% 8499.30 -0.1%
8/23/2017 3888.90 0.0% 8585.00 1.0%
8/24/2017 3882.65 -0.2% 8605.75 0.2%
8/28/2017 3959.20 2.0% 8669.60 0.7%
8/29/2017 3945.70 -0.3% 8571.80 -1.1%
8/30/2017 3988.10 1.1% 8663.15 1.1%
8/31/2017 3995.10 0.2% 8694.95 0.4%
9/1/2017 4048.95 1.3% 8755.25 0.7%
9/4/2017 3978.90 -1.7% 8700.35 -0.6%
9/5/2017 3970.45 -0.2% 8747.20 0.5%
9/6/2017 3950.65 -0.5% 8732.40 -0.2%
9/7/2017 3982.90 0.8% 8757.15 0.3%
9/8/2017 3956.05 -0.7% 8749.95 -0.1%
9/11/2017 3944.50 -0.3% 8810.95 0.7%
9/12/2017 3918.90 -0.6% 8890.65 0.9%
9/13/2017 3893.55 -0.6% 8866.85 -0.3%
9/14/2017 3891.25 -0.1% 8884.95 0.2%
9/15/2017 3888.00 -0.1% 8887.60 0.0%
9/18/2017 3949.90 1.6% 8946.90 0.7%
9/19/2017 3944.25 -0.1% 8951.75 0.1%
9/20/2017 3856.05 -2.2% 8938.40 -0.1%
9/21/2017 3896.40 1.0% 8911.20 -0.3%
9/22/2017 3791.15 -2.7% 8738.00 -1.9%
9/25/2017 3755.95 -0.9% 8638.30 -1.1%
 9/26/2017 3787.75 0.8% 8654.60 0.2%
9/27/2017 3727.40 -1.6% 8520.95 -1.5%
9/28/2017 3740.05 0.3% 8557.10 0.4%
9/29/2017 3774.55 0.9% 8600.00 0.5%
10/3/2017 3806.25 0.8% 8662.40 0.7%
10/4/2017 3794.90 -0.3% 8706.85 0.5%
10/5/2017 3755.45 -1.0% 8706.45 0.0%
10/6/2017 3703.95 -1.4% 8787.40 0.9%
10/9/2017 3676.40 -0.7% 8798.30 0.1%
10/10/2017 3695.25 0.5% 8836.40 0.4%
10/11/2017 3689.55 -0.2% 8792.40 -0.5%
10/12/2017 3751.00 1.7% 8890.05 1.1%
10/13/2017 3763.85 0.3% 8937.20 0.5%
10/16/2017 3776.65 0.3% 8985.25 0.5%
10/17/2017 3789.05 0.3% 9002.35 0.2%
10/18/2017 3753.00 -1.0% 8984.65 -0.2%
10/19/2017 3735.60 -0.5% 8937.65 -0.5%
10/23/2017 3791.25 1.5% 8972.90 0.4%
10/24/2017 3755.40 -0.9% 8993.80 0.2%
10/25/2017 3769.65 0.4% 9065.15 0.8%
10/26/2017 3750.85 -0.5% 9106.75 0.5%
10/27/2017 3786.65 1.0% 9104.45 0.0%
10/30/2017 3833.00 1.2% 9165.10 0.7%
10/31/2017 3849.90 0.4% 9153.60 -0.1%
11/1/2017 3819.35 -0.8% 9234.85 0.9%
11/2/2017 3735.85 -2.2% 9237.75 0.0%
11/3/2017 3689.05 -1.3% 9260.65 0.2%
11/6/2017 3688.85 0.0% 9273.10 0.1%
11/7/2017 3681.50 -0.2% 9169.55 -1.1%
11/8/2017 3622.55 -1.6% 9117.55 -0.6%
11/9/2017 3597.75 -0.7% 9147.30 0.3%
11/10/2017 3605.10 0.2% 9154.95 0.1%
11/13/2017 3579.90 -0.7% 9082.45 -0.8%
11/14/2017 3655.20 2.1% 9051.50 -0.3%
11/15/2017 3671.80 0.5% 8973.75 -0.9%
11/16/2017 3657.00 -0.4% 9065.00 1.0%
11/17/2017 3631.15 -0.7% 9137.10 0.8%
11/20/2017 3658.60 0.8% 9161.90 0.3%
11/21/2017 3678.75 0.6% 9185.40 0.3%
11/22/2017 3661.30 -0.5% 9195.70 0.1%
11/23/2017 3677.35 0.4% 9207.40 0.1%
11/24/2017 3653.25 -0.7% 9246.05 0.4%
11/27/2017 3663.00 0.3% 9267.50 0.2%
11/28/2017 3673.60 0.3% 9254.30 -0.1%
11/29/2017 3656.30 -0.5% 9244.70 -0.1%
11/30/2017 3633.65 -0.6% 9154.50 -1.0%
12/1/2017 3604.05 -0.8% 9060.40 -1.0%
 12/4/2017 3601.40 -0.1% 9059.35 0.0%
12/5/2017 3520.55 -2.2% 9056.60 0.0%
12/6/2017 3505.60 -0.4% 8988.55 -0.8%
12/7/2017 3551.10 1.3% 9103.05 1.3%
12/8/2017 3519.55 -0.9% 9190.55 1.0%
12/11/2017 3514.85 -0.1% 9231.90 0.4%
12/12/2017 3441.70 -2.1% 9156.50 -0.8%
12/13/2017 3419.45 -0.6% 9101.80 -0.6%
12/14/2017 3460.55 1.2% 9133.65 0.3%
12/15/2017 3503.00 1.2% 9216.75 0.9%
12/18/2017 3535.35 0.9% 9270.85 0.6%
12/19/2017 3701.00 4.7% 9360.45 1.0%
12/20/2017 3749.20 1.3% 9363.45 0.0%
12/21/2017 3805.95 1.5% 9387.75 0.3%
12/22/2017 3792.80 -0.3% 9431.50 0.5%
12/26/2017 3813.80 0.6% 9470.35 0.4%
12/27/2017 3786.65 -0.7% 9438.25 -0.3%
12/28/2017 3716.65 -1.8% 9435.85 0.0%
12/29/2017 3785.15 1.8% 9490.65 0.6%
1/2/2018 3743.85 -1.1% 9417.85 -0.8%
1/3/2018 3755.20 0.3% 9439.35 0.2%
1/4/2018 3738.90 -0.4% 9505.75 0.7%
1/5/2018 3744.65 0.2% 9573.45 0.7%
1/8/2018 3786.75 1.1% 9639.25 0.7%
1/9/2018 3749.45 -1.0% 9640.75 0.0%
1/10/2018 3736.90 -0.3% 9630.60 -0.1%
1/11/2018 3705.65 -0.8% 9650.30 0.2%
1/12/2018 3687.35 -0.5% 9665.20 0.2%
1/15/2018 3628.80 -1.6% 9699.85 0.4%
1/16/2018 3586.10 -1.2% 9612.60 -0.9%
1/17/2018 3566.85 -0.5% 9686.60 0.8%
1/18/2018 3593.35 0.7% 9646.80 -0.4%
1/19/2018 3589.75 -0.1% 9723.10 0.8%
1/22/2018 3602.95 0.4% 9787.30 0.7%
1/23/2018 3630.00 0.8% 9877.20 0.9%
1/24/2018 3645.50 0.4% 9853.90 -0.2%
1/25/2018 3571.20 -2.0% 9810.00 -0.4%
1/29/2018 3641.75 2.0% 9819.45 0.1%
1/30/2018 3687.85 1.3% 9743.05 -0.8%
1/31/2018 3691.45 0.1% 9697.90 -0.5%
2/1/2018 3732.95 1.1% 9687.05 -0.1%
2/2/2018 3623.45 -2.9% 9409.80 -2.9%
2/5/2018 3636.40 0.4% 9344.40 -0.7%
2/6/2018 3541.85 -2.6% 9190.55 -1.6%
2/7/2018 3566.40 0.7% 9206.35 0.2%
2/8/2018 3582.20 0.4% 9322.60 1.3%
2/9/2018 3546.10 -1.0% 9251.10 -0.8%
2/12/2018 3611.90 1.9% 9348.45 1.1%
2/14/2018 3596.05 -0.4% 9326.70 -0.2%
2/15/2018 3527.25 -1.9% 9323.60 0.0%
2/16/2018 3494.20 -0.9% 9235.60 -0.9%
2/19/2018 3465.70 -0.8% 9159.95 -0.8%
2/20/2018 3477.45 0.3% 9151.05 -0.1%
2/21/2018 3490.75 0.4% 9167.60 0.2%
2/22/2018 3481.20 -0.3% 9138.50 -0.3%
2/23/2018 3494.70 0.4% 9251.35 1.2%
2/26/2018 3537.85 1.2% 9332.65 0.9%
2/27/2018 3585.50 1.3% 9302.25 -0.3%
2/28/2018 3596.70 0.3% 9261.90 -0.4%
3/1/2018 3576.90 -0.6% 9225.35 -0.4%
3/5/2018 3556.45 -0.6% 9136.10 -1.0%
3/6/2018 3561.90 0.2% 9039.80 -1.1%
3/7/2018 3554.40 -0.2% 8936.85 -1.1%
3/8/2018 3586.70 0.9% 9000.70 0.7%
3/9/2018 3586.35 0.0% 8986.40 -0.2%
3/12/2018 3694.50 3.0% 9121.75 1.5%
3/13/2018 3701.20 0.2% 9157.90 0.4%
3/14/2018 3639.35 -1.7% 9151.55 -0.1%
3/15/2018 3640.80 0.0% 9133.90 -0.2%
3/16/2018 3546.10 -2.6% 9004.45 -1.4%
3/19/2018 3515.30 -0.9% 8894.20 -1.2%
3/20/2018 3513.80 0.0% 8920.45 0.3%
3/21/2018 3463.60 -1.4% 8949.10 0.3%
3/22/2018 3452.30 -0.3% 8904.00 -0.5%
3/23/2018 3413.75 -1.1% 8800.80 -1.2%
3/26/2018 3481.70 2.0% 8914.35 1.3%
3/27/2018 3464.70 -0.5% 8978.10 0.7%
3/28/2018 3542.80 2.3% 8912.10 -0.7%
4/2/2018 3646.00 2.9% 9023.60 1.3%
4/3/2018 3644.95 0.0% 9074.85 0.6%
4/4/2018 3667.15 0.6% 8975.60 -1.1%
4/5/2018 3782.15 3.1% 9146.15 1.9%
4/6/2018 3779.45 -0.1% 9172.05 0.3%
4/9/2018 3798.70 0.5% 9205.20 0.4%
4/10/2018 3718.30 -2.1% 9219.15 0.2%
4/11/2018 3739.35 0.6% 9230.85 0.1%
4/12/2018 3749.45 0.3% 9247.25 0.2%
4/13/2018 3725.90 -0.6% 9267.65 0.2%
4/16/2018 3803.15 2.1% 9311.30 0.5%
4/17/2018 3769.00 -0.9% 9330.30 0.2%
4/18/2018 3737.80 -0.8% 9311.60 -0.2%
4/19/2018 3723.60 -0.4% 9356.40 0.5%
4/20/2018 3742.70 0.5% 9347.65 -0.1%
4/23/2018 3718.20 -0.7% 9373.40 0.3%
4/24/2018 3716.90 0.0% 9390.40 0.2%
4/25/2018 3717.20 0.0% 9349.95 -0.4%
4/26/2018 3761.85 1.2% 9381.35 0.3%
4/27/2018 3713.50 -1.3% 9443.65 0.7%
4/30/2018 3732.25 0.5% 9496.50 0.6%
5/2/2018 3664.10 -1.8% 9444.50 -0.5%
5/3/2018 3655.60 -0.2% 9388.65 -0.6%
5/4/2018 3659.75 0.1% 9339.75 -0.5%
5/7/2018 3648.05 -0.3% 9418.80 0.8%
5/8/2018 3657.30 0.3% 9419.85 0.0%
5/9/2018 3654.40 -0.1% 9418.90 0.0%
5/10/2018 3646.00 -0.2% 9360.95 -0.6%
5/11/2018 3618.30 -0.8% 9416.35 0.6%
5/14/2018 3648.30 0.8% 9389.95 -0.3%
5/15/2018 3649.60 0.0% 9365.90 -0.3%
5/16/2018 3575.50 -2.0% 9328.70 -0.4%
5/17/2018 3554.55 -0.6% 9304.45 -0.3%
5/18/2018 3561.05 0.2% 9209.20 -1.0%
5/21/2018 3492.90 -1.9% 9108.70 -1.1%
5/22/2018 3499.90 0.2% 9145.65 0.4%
5/23/2018 3482.95 -0.5% 9069.80 -0.8%
5/24/2018 3489.90 0.2% 9115.55 0.5%
5/25/2018 3552.85 1.8% 9215.55 1.1%
5/28/2018 3599.80 1.3% 9307.55 1.0%
5/29/2018 3610.40 0.3% 9270.60 -0.4%
5/30/2018 3601.45 -0.2% 9255.00 -0.2%
5/31/2018 3544.90 -1.6% 9315.35 0.7%
6/1/2018 3626.30 2.3% 9255.10 -0.6%
6/4/2018 3613.60 -0.4% 9175.90 -0.9%
6/5/2018 3610.40 -0.1% 9110.50 -0.7%
6/6/2018 3635.20 0.7% 9205.90 1.0%
6/7/2018 3651.50 0.4% 9300.10 1.0%
6/8/2018 3635.15 -0.4% 9316.25 0.2%
6/11/2018 3612.30 -0.6% 9332.40 0.2%
6/12/2018 3687.85 2.1% 9386.45 0.6%
6/13/2018 3696.80 0.2% 9386.40 0.0%
6/14/2018 3695.60 0.0% 9356.65 -0.3%
6/15/2018 3693.70 -0.1% 9343.70 -0.1%
6/18/2018 3666.15 -0.7% 9318.55 -0.3%
6/19/2018 3652.75 -0.4% 9234.50 -0.9%
6/20/2018 3655.80 0.1% 9276.40 0.5%
6/21/2018 3635.20 -0.6% 9240.25 -0.4%
6/22/2018 3637.65 0.1% 9296.65 0.6%
6/25/2018 3586.85 -1.4% 9234.40 -0.7%
6/26/2018 3566.85 -0.6% 9231.80 0.0%
6/27/2018 3538.00 -0.8% 9129.25 -1.1%
6/28/2018 3516.05 -0.6% 9036.95 -1.0%
6/29/2018 3473.50 -1.2% 9162.45 1.4%
7/2/2018 3415.40 -1.7% 9109.00 -0.6%
7/3/2018 3447.65 0.9% 9149.40 0.4%
7/4/2018 3458.80 0.3% 9194.55 0.5%
7/5/2018 3505.75 1.4% 9166.60 -0.3%
7/6/2018 3637.10 3.7% 9194.50 0.3%
7/9/2018 3611.50 -0.7% 9277.95 0.9%
7/10/2018 3583.50 -0.8% 9359.40 0.9%
7/11/2018 3536.60 -1.3% 9344.25 -0.2%
7/12/2018 3498.85 -1.1% 9380.90 0.4%
7/13/2018 3455.90 -1.2% 9349.05 -0.3%
7/16/2018 3426.00 -0.9% 9231.25 -1.3%
7/17/2018 3488.60 1.8% 9315.25 0.9%
7/18/2018 3506.15 0.5% 9269.55 -0.5%
7/19/2018 3451.10 -1.6% 9236.30 -0.4%
7/20/2018 3376.95 -2.1% 9286.10 0.5%
7/23/2018 3165.45 -6.3% 9363.85 0.8%
7/24/2018 3108.25 -1.8% 9450.65 0.9%
7/25/2018 3110.05 0.1% 9449.90 0.0%
7/26/2018 3136.75 0.9% 9487.90 0.4%
7/27/2018 3203.95 2.1% 9579.05 1.0%
7/30/2018 3209.95 0.2% 9618.70 0.4%
7/31/2018 3294.45 2.6% 9650.60 0.3%
8/1/2018 3280.40 -0.4% 9651.70 0.0%
8/2/2018 3263.70 -0.5% 9588.80 -0.7%
8/3/2018 3250.55 -0.4% 9685.70 1.0%
8/6/2018 3297.10 1.4% 9709.35 0.2%
8/7/2018 3297.75 0.0% 9704.80 0.0%
8/8/2018 3299.05 0.0% 9744.75 0.4%
8/9/2018 3281.35 -0.5% 9769.10 0.2%
8/10/2018 3319.40 1.2% 9724.45 -0.5%
8/13/2018 3308.20 -0.3% 9656.50 -0.7%
8/14/2018 3266.35 -1.3% 9726.15 0.7%
8/16/2018 3282.65 0.5% 9685.65 -0.4%
8/17/2018 3242.30 -1.2% 9770.20 0.9%
8/20/2018 3304.00 1.9% 9839.75 0.7%
8/21/2018 3316.75 0.4% 9862.50 0.2%
8/23/2018 3284.75 -1.0% 9872.55 0.1%
8/24/2018 3212.30 -2.2% 9850.80 -0.2%
8/27/2018 3223.75 0.4% 9958.80 1.1%
8/28/2018 3232.75 0.3% 9985.90 0.3%
8/29/2018 3246.10 0.4% 9973.65 -0.1%
8/30/2018 3223.70 -0.7% 9975.20 0.0%
8/31/2018 3253.80 0.9% 9992.00 0.2%
9/3/2018 3242.45 -0.3% 9921.65 -0.7%
9/4/2018 3184.15 -1.8% 9806.05 -1.2%
9/5/2018 3145.40 -1.2% 9764.55 -0.4%
 9/6/2018 3164.85 0.6% 9815.45 0.5%
9/7/2018 3329.35 5.2% 9875.20 0.6%
9/10/2018 3278.30 -1.5% 9740.10 -1.4%
9/11/2018 3184.20 -2.9% 9607.10 -1.4%
9/12/2018 3163.75 -0.6% 9660.60 0.6%
9/14/2018 3186.65 0.7% 9792.75 1.4%
9/17/2018 3127.90 -1.8% 9696.45 -1.0%
9/18/2018 3111.45 -0.5% 9594.25 -1.1%
9/19/2018 3153.95 1.4% 9545.70 -0.5%
9/21/2018 3175.20 0.7% 9425.55 -1.3%
9/24/2018 3110.20 -2.0% 9243.15 -1.9%
9/25/2018 3112.60 0.1% 9303.35 0.7%
9/26/2018 3100.05 -0.4% 9302.25 0.0%
9/27/2018 3088.10 -0.4% 9202.35 -1.1%
9/28/2018 2933.25 -5.0% 9116.00 -0.9%
10/1/2018 2973.00 1.4% 9165.50 0.5%
10/3/2018 2913.50 -2.0% 9056.70 -1.2%
10/4/2018 2763.50 -5.1% 8854.85 -2.2%
10/5/2018 2740.75 -0.8% 8624.95 -2.6%
10/8/2018 2873.05 4.8% 8602.60 -0.3%
10/9/2018 2891.75 0.7% 8562.95 -0.5%
10/10/2018 2920.10 1.0% 8748.50 2.2%
10/11/2018 2871.00 -1.7% 8565.60 -2.1%
10/12/2018 2893.95 0.8% 8767.10 2.4%
10/15/2018 2881.25 -0.4% 8812.00 0.5%
10/16/2018 2895.20 0.5% 8893.80 0.9%
10/17/2018 2807.55 -3.0% 8758.60 -1.5%
10/19/2018 2712.75 -3.4% 8640.65 -1.3%
10/22/2018 2731.80 0.7% 8576.95 -0.7%
10/23/2018 2724.25 -0.3% 8489.90 -1.0%
10/24/2018 2701.65 -0.8% 8555.65 0.8%
10/25/2018 2695.10 -0.2% 8473.50 -1.0%
10/26/2018 2705.35 0.4% 8417.25 -0.7%
10/29/2018 2749.85 1.6% 8610.10 2.3%
10/30/2018 2773.90 0.9% 8600.30 -0.1%
10/31/2018 2762.35 -0.4% 8753.45 1.8%
11/1/2018 2792.25 1.1% 8772.50 0.2%
11/2/2018 2896.60 3.7% 8899.40 1.4%
11/5/2018 2847.80 -1.7% 8877.90 -0.2%
11/6/2018 2856.05 0.3% 8870.30 -0.1%
11/7/2018 2888.55 1.1% 8929.85 0.7%
11/9/2018 2956.70 2.4% 8946.35 0.2%
11/12/2018 2839.35 -4.0% 8859.25 -1.0%
11/13/2018 2879.70 1.4% 8923.55 0.7%
11/14/2018 2847.55 -1.1% 8921.45 0.0%
11/15/2018 2922.15 2.6% 8954.65 0.4%
11/16/2018 2961.90 1.4% 8993.25 0.4%
11/19/2018 2980.65 0.6% 9052.75 0.7%
11/20/2018 2960.10 -0.7% 8960.15 -1.0%
11/21/2018 2912.05 -1.6% 8940.30 -0.2%
11/22/2018 2917.75 0.2% 8879.00 -0.7%
11/26/2018 3076.00 5.4% 8943.00 0.7%
11/27/2018 2958.15 -3.8% 8983.90 0.5%
11/28/2018 2999.15 1.4% 8993.25 0.1%
11/29/2018 3016.80 0.6% 9081.85 1.0%
11/30/2018 3055.20 1.3% 9109.15 0.3%
12/3/2018 3039.90 -0.5% 9126.90 0.2%
12/4/2018 3069.15 1.0% 9116.45 -0.1%
12/5/2018 3052.50 -0.5% 9029.45 -1.0%
12/6/2018 3026.75 -0.8% 8883.25 -1.6%
12/7/2018 3066.80 1.3% 8940.65 0.6%
12/10/2018 3046.50 -0.7% 8769.60 -1.9%
12/11/2018 3038.80 -0.3% 8845.15 0.9%
12/12/2018 3258.65 7.2% 9021.60 2.0%
12/13/2018 3318.25 1.8% 9077.30 0.6%
12/14/2018 3314.65 -0.1% 9091.30 0.2%
12/17/2018 3286.10 -0.9% 9153.95 0.7%
12/18/2018 3298.05 0.4% 9177.35 0.3%
12/19/2018 3305.20 0.2% 9246.80 0.8%
12/20/2018 3361.35 1.7% 9234.45 -0.1%
12/21/2018 3324.15 -1.1% 9082.55 -1.6%
12/24/2018 3168.40 -4.7% 9002.45 -0.9%
12/26/2018 3175.20 0.2% 9041.70 0.4%
12/27/2018 3128.80 -1.5% 9078.80 0.4%
12/28/2018 3122.60 -0.2% 9152.55 0.8%
12/31/2018 3104.25 -0.6% 9170.00 0.2%
1/2/2019 3046.55 -1.9% 9103.40 -0.7%
1/3/2019 3014.65 -1.0% 9014.80 -1.0%
1/4/2019 2987.85 -0.9% 9054.90 0.4%
1/7/2019 2957.95 -1.0% 9081.15 0.3%
1/8/2019 2970.30 0.4% 9098.65 0.2%
1/9/2019 2937.45 -1.1% 9127.45 0.3%
1/10/2019 2919.50 -0.6% 9119.40 -0.1%
1/11/2019 2899.25 -0.7% 9098.20 -0.2%
1/14/2019 2867.00 -1.1% 9051.45 -0.5%
1/15/2019 2910.95 1.5% 9157.15 1.2%
1/16/2019 2879.85 -1.1% 9158.75 0.0%
1/17/2019 2903.60 0.8% 9161.60 0.0%
1/18/2019 2898.75 -0.2% 9140.10 -0.2%
1/21/2019 2794.25 -3.6% 9155.30 0.2%
1/22/2019 2824.90 1.1% 9131.15 -0.3%
1/23/2019 2795.95 -1.0% 9068.85 -0.7%
1/24/2019 2790.20 -0.2% 9072.20 0.0%
1/25/2019 2670.15 -4.3% 8994.35 -0.9%
1/28/2019 2598.60 -2.7% 8876.60 -1.3%
1/29/2019 2633.30 1.3% 8875.65 0.0%
1/30/2019 2611.00 -0.8% 8884.90 0.1%
1/31/2019 2613.95 0.1% 9003.85 1.3%
2/1/2019 2807.25 7.4% 9056.30 0.6%
2/4/2019 2780.15 -1.0% 9042.00 -0.2%
2/5/2019 2854.55 2.7% 9033.60 -0.1%
2/6/2019 2880.05 0.9% 9118.70 0.9%
2/7/2019 2939.05 2.0% 9145.80 0.3%
2/8/2019 2938.85 0.0% 9036.90 -1.2%
2/11/2019 2889.05 -1.7% 8967.15 -0.8%
2/12/2019 2799.55 -3.1% 8925.30 -0.5%
2/14/2019 2776.20 -0.8% 8869.30 -0.6%
2/15/2019 2696.45 -2.9% 8827.05 -0.5%
2/18/2019 2683.55 -0.5% 8754.35 -0.8%
2/19/2019 2636.85 -1.7% 8742.30 -0.1%
2/20/2019 2623.75 -0.5% 8845.60 1.2%
2/21/2019 2641.25 0.7% 8901.70 0.6%
2/22/2019 2679.85 1.5% 8919.75 0.2%
2/25/2019 2712.50 1.2% 8983.85 0.7%
2/26/2019 2689.05 -0.9% 8953.15 -0.3%
2/27/2019 2678.55 -0.4% 8946.20 -0.1%
2/28/2019 2628.10 -1.9% 8955.95 0.1%
3/1/2019 2675.60 1.8% 9037.50 0.9%
3/5/2019 2795.65 4.5% 9173.60 1.5%
3/6/2019 2765.85 -1.1% 9230.45 0.6%
3/7/2019 2730.10 -1.3% 9225.35 -0.1%
3/8/2019 2740.35 0.4% 9211.05 -0.2%
3/11/2019 2814.75 2.7% 9345.60 1.5%
3/12/2019 2808.45 -0.2% 9440.85 1.0%
3/13/2019 2803.65 -0.2% 9450.25 0.1%
3/14/2019 2751.70 -1.9% 9447.20 0.0%
3/15/2019 2735.85 -0.6% 9499.40 0.6%
3/18/2019 2669.50 -2.4% 9516.70 0.2%
3/19/2019 2614.05 -2.1% 9570.15 0.6%
3/20/2019 2609.15 -0.2% 9553.00 -0.2%
3/22/2019 2603.30 -0.2% 9500.05 -0.6%
3/25/2019 2575.70 -1.1% 9411.65 -0.9%
3/26/2019 2574.45 0.0% 9512.60 1.1%
3/27/2019 2543.20 -1.2% 9501.80 -0.1%
3/28/2019 2525.75 -0.7% 9601.95 1.1%
4/1/2019 2558.50 1.3% 9702.00 1.0%
4/2/2019 2569.95 0.4% 9720.80 0.2%
4/3/2019 2580.45 0.4% 9658.40 -0.6%
4/4/2019 2637.20 2.2% 9626.65 -0.3%
4/5/2019 2618.40 -0.7% 9684.95 0.6%
4/8/2019 2586.85 -1.2% 9634.40 -0.5%
 4/9/2019 2623.65 1.4% 9677.75 0.4%
4/10/2019 2594.40 -1.1% 9622.95 -0.6%
4/11/2019 2601.10 0.3% 9634.55 0.1%
4/12/2019 2639.90 1.5% 9674.60 0.4%
4/15/2019 2700.70 2.3% 9716.50 0.4%
4/16/2019 2739.65 1.4% 9781.40 0.7%
4/18/2019 2741.55 0.1% 9738.70 -0.4%
4/22/2019 2689.50 -1.9% 9599.80 -1.4%
4/23/2019 2638.05 -1.9% 9587.30 -0.1%
4/24/2019 2611.90 -1.0% 9687.55 1.0%
4/25/2019 2612.25 0.0% 9628.80 -0.6%
4/26/2019 2604.00 -0.3% 9689.70 0.6%
4/30/2019 2511.85 -3.5% 9664.30 -0.3%
5/2/2019 2551.70 1.6% 9637.50 -0.3%
5/3/2019 2565.40 0.5% 9624.55 -0.1%
5/6/2019 2531.30 -1.3% 9532.45 -1.0%
5/7/2019 2527.35 -0.2% 9450.80 -0.9%
5/8/2019 2499.70 -1.1% 9340.25 -1.2%
5/9/2019 2537.75 1.5% 9299.75 -0.4%
5/10/2019 2507.30 -1.2% 9290.20 -0.1%
5/13/2019 2510.75 0.1% 9159.95 -1.4%
5/14/2019 2509.75 0.0% 9212.35 0.6%
5/15/2019 2493.40 -0.7% 9160.10 -0.6%
5/16/2019 2520.30 1.1% 9221.65 0.7%
5/17/2019 2622.55 4.1% 9329.70 1.2%
5/20/2019 2713.45 3.5% 9671.90 3.7%
5/21/2019 2657.20 -2.1% 9578.85 -1.0%
5/22/2019 2699.65 1.6% 9598.20 0.2%
5/23/2019 2743.50 1.6% 9552.75 -0.5%
5/24/2019 2828.45 3.1% 9722.05 1.8%
5/27/2019 2821.20 -0.3% 9804.90 0.9%
5/28/2019 2743.10 -2.8% 9815.50 0.1%
5/29/2019 2725.50 -0.6% 9757.15 -0.6%
5/30/2019 2715.20 -0.4% 9815.30 0.6%
5/31/2019 2680.25 -1.3% 9805.05 -0.1%
6/3/2019 2840.25 6.0% 9922.60 1.2%
6/4/2019 2752.70 -3.1% 9876.20 -0.5%
6/6/2019 2788.75 1.3% 9722.50 -1.6%
6/7/2019 2762.80 -0.9% 9735.85 0.1%
6/10/2019 2745.00 -0.6% 9765.85 0.3%
6/11/2019 2776.15 1.1% 9805.10 0.4%
6/12/2019 2728.05 -1.7% 9749.95 -0.6%
6/13/2019 2705.10 -0.8% 9747.05 0.0%
6/14/2019 2670.30 -1.3% 9669.95 -0.8%
6/17/2019 2648.25 -0.8% 9543.60 -1.3%
6/18/2019 2667.80 0.7% 9551.35 0.1%
6/19/2019 2606.15 -2.3% 9526.20 -0.3%
6/20/2019 2665.70 2.3% 9646.00 1.3%
6/21/2019 2606.00 -2.2% 9581.60 -0.7%
6/24/2019 2586.25 -0.8% 9564.10 -0.2%
6/25/2019 2584.65 -0.1% 9632.85 0.7%
6/26/2019 2573.60 -0.4% 9682.80 0.5%
6/27/2019 2598.40 1.0% 9692.35 0.1%
6/28/2019 2581.50 -0.7% 9657.95 -0.4%
7/1/2019 2616.50 1.4% 9713.00 0.6%
7/2/2019 2597.05 -0.7% 9744.85 0.3%
7/3/2019 2587.50 -0.4% 9757.30 0.1%
7/4/2019 2606.15 0.7% 9776.80 0.2%
7/5/2019 2512.30 -3.6% 9657.65 -1.2%
7/8/2019 2380.15 -5.3% 9447.80 -2.2%
7/9/2019 2444.10 2.7% 9455.65 0.1%
7/10/2019 2400.00 -1.8% 9400.10 -0.6%
7/11/2019 2507.80 4.5% 9466.40 0.7%
7/12/2019 2569.80 2.5% 9457.75 -0.1%
7/15/2019 2545.55 -0.9% 9469.15 0.1%
7/16/2019 2544.35 0.0% 9529.85 0.6%
7/17/2019 2522.95 -0.8% 9543.35 0.1%
7/18/2019 2479.45 -1.7% 9456.15 -0.9%
7/19/2019 2387.40 -3.7% 9304.65 -1.6%
7/22/2019 2403.70 0.7% 9247.75 -0.6%
7/23/2019 2469.30 2.7% 9233.55 -0.2%
7/24/2019 2403.40 -2.7% 9160.45 -0.8%
7/25/2019 2386.50 -0.7% 9159.15 0.0%
7/26/2019 2467.30 3.4% 9192.60 0.4%
7/29/2019 2404.55 -2.5% 9108.90 -0.9%
7/30/2019 2258.80 -6.1% 9004.05 -1.2%
7/31/2019 2356.10 4.3% 9044.95 0.5%
8/1/2019 2368.55 0.5% 8935.75 -1.2%
8/2/2019 2401.95 1.4% 8943.95 0.1%
8/5/2019 2399.25 -0.1% 8831.95 -1.3%
8/6/2019 2468.55 2.9% 8918.60 1.0%
8/7/2019 2505.25 1.5% 8854.65 -0.7%
8/8/2019 2587.90 3.3% 8979.65 1.4%
8/9/2019 2622.25 1.3% 9046.55 0.7%
8/13/2019 2566.80 -2.1% 8890.10 -1.7%
8/14/2019 2634.15 2.6% 8971.10 0.9%
8/16/2019 2669.00 1.3% 8988.80 0.2%
8/19/2019 2631.50 -1.4% 8997.95 0.1%
8/20/2019 2669.25 1.4% 8957.40 -0.5%
8/21/2019 2714.25 1.7% 8864.50 -1.0%
8/22/2019 2626.25 -3.2% 8719.25 -1.6%
8/23/2019 2640.20 0.5% 8790.55 0.8%
8/26/2019 2590.95 -1.9% 8964.70 2.0%
8/27/2019 2614.45 0.9% 9022.25 0.6%
 8/28/2019 2568.50 -1.8% 8970.90 -0.6%
8/29/2019 2547.75 -0.8% 8906.10 -0.7%
8/30/2019 2572.05 1.0% 8977.55 0.8%
9/3/2019 2557.45 -0.6% 8802.35 -2.0%
9/4/2019 2566.10 0.3% 8833.10 0.3%
9/5/2019 2605.90 1.6% 8846.30 0.1%
9/6/2019 2659.95 2.1% 8920.40 0.8%
9/9/2019 2691.60 1.2% 8972.40 0.6%
9/11/2019 2760.15 2.5% 9015.15 0.5%
9/12/2019 2740.75 -0.7% 8981.60 -0.4%
9/13/2019 2776.60 1.3% 9050.85 0.8%
9/16/2019 2738.65 -1.4% 9009.15 -0.5%
9/17/2019 2568.95 -6.2% 8853.90 -1.7%
9/18/2019 2576.10 0.3% 8877.70 0.3%
9/19/2019 2532.25 -1.7% 8766.45 -1.3%
9/20/2019 2862.90 13.1% 9230.50 5.3%
9/23/2019 2820.35 -1.5% 9486.60 2.8%
9/24/2019 2755.95 -2.3% 9474.75 -0.1%
9/25/2019 2704.25 -1.9% 9344.15 -1.4%
9/26/2019 2760.10 2.1% 9443.80 1.1%
9/27/2019 2729.15 -1.1% 9395.60 -0.5%
9/30/2019 2704.75 -0.9% 9340.90 -0.6%
10/1/2019 2688.35 -0.6% 9236.40 -1.1%
10/3/2019 2667.45 -0.8% 9198.40 -0.4%
10/4/2019 2668.30 0.0% 9091.65 -1.2%
10/7/2019 2674.00 0.2% 9040.65 -0.6%
10/9/2019 2604.35 -2.6% 9177.95 1.5%
10/10/2019 2601.85 -0.1% 9112.75 -0.7%
10/11/2019 2597.85 -0.2% 9161.40 0.5%
10/14/2019 2609.20 0.4% 9192.65 0.3%
10/15/2019 2675.70 2.5% 9253.85 0.7%
10/16/2019 2602.35 -2.7% 9281.85 0.3%
10/17/2019 2629.20 1.0% 9391.00 1.2%
10/18/2019 2646.15 0.6% 9479.20 0.9%
10/22/2019 2674.65 1.1% 9448.25 -0.3%
10/23/2019 2712.90 1.4% 9458.65 0.1%
10/24/2019 2696.00 -0.6% 9437.65 -0.2%
10/25/2019 2657.55 -1.4% 9431.10 -0.1%
10/29/2019 2701.55 1.7% 9598.35 1.8%
10/30/2019 2684.50 -0.6% 9647.55 0.5%
10/31/2019 2704.20 0.7% 9689.65 0.4%
11/1/2019 2707.15 0.1% 9704.00 0.1%
11/4/2019 2643.50 -2.4% 9732.40 0.3%
11/5/2019 2665.00 0.8% 9694.05 -0.4%
11/6/2019 2678.35 0.5% 9721.35 0.3%
11/7/2019 2660.85 -0.7% 9764.30 0.4%
11/8/2019 2646.95 -0.5% 9683.30 -0.8%
11/11/2019 2594.00 -2.0% 9695.85 0.1%
11/13/2019 2589.10 -0.2% 9633.95 -0.6%
11/14/2019 2591.65 0.1% 9650.40 0.2%
11/15/2019 2543.20 -1.9% 9667.30 0.2%
11/18/2019 2502.90 -1.6% 9668.60 0.0%
11/19/2019 2468.95 -1.4% 9702.15 0.3%
11/20/2019 2470.50 0.1% 9744.90 0.4%
11/21/2019 2443.45 -1.1% 9712.35 -0.3%
11/22/2019 2441.60 -0.1% 9679.30 -0.3%
11/25/2019 2479.00 1.5% 9802.05 1.3%
11/26/2019 2494.60 0.6% 9762.85 -0.4%
11/27/2019 2523.25 1.1% 9815.95 0.5%
11/28/2019 2466.30 -2.3% 9869.75 0.5%
11/29/2019 2433.55 -1.3% 9813.65 -0.6%
12/2/2019 2406.95 -1.1% 9798.00 -0.2%
12/3/2019 2422.40 0.6% 9743.15 -0.6%
12/4/2019 2439.00 0.7% 9782.10 0.4%
12/5/2019 2396.60 -1.7% 9757.60 -0.3%
12/6/2019 2362.20 -1.4% 9669.40 -0.9%
12/9/2019 2381.75 0.8% 9671.45 0.0%
12/10/2019 2330.00 -2.2% 9595.40 -0.8%
12/11/2019 2296.30 -1.4% 9636.25 0.4%
12/12/2019 2334.05 1.6% 9691.15 0.6%
12/13/2019 2338.15 0.2% 9783.60 1.0%
12/16/2019 2308.45 -1.3% 9753.00 -0.3%
12/17/2019 2304.95 -0.2% 9831.35 0.8%
12/18/2019 2311.95 0.3% 9864.55 0.3%
12/19/2019 2363.70 2.2% 9892.30 0.3%
12/20/2019 2393.20 1.2% 9905.35 0.1%
12/23/2019 2420.10 1.1% 9897.65 -0.1%
12/24/2019 2432.65 0.5% 9868.40 -0.3%
12/26/2019 2438.65 0.2% 9817.20 -0.5%
12/27/2019 2442.45 0.2% 9908.70 0.9%
12/30/2019 2479.05 1.5% 9924.70 0.2%
12/31/2019 2443.05 -1.5% 9872.55 -0.5%
1/1/2020 2432.55 -0.4% 9888.55 0.2%
1/2/2020 2429.45 -0.1% 9980.00 0.9%
1/3/2020 2432.35 0.1% 9941.65 -0.4%
1/6/2020 2368.15 -2.6% 9747.40 -2.0%
1/7/2020 2348.05 -0.8% 9805.40 0.6%
1/8/2020 2317.55 -1.3% 9792.20 -0.1%
1/9/2020 2354.55 1.6% 9943.90 1.5%
1/10/2020 2363.45 0.4% 9978.00 0.3%
1/13/2020 2366.75 0.1% 10042.50 0.6%
1/14/2020 2411.40 1.9% 10075.85 0.3%
1/15/2020 2476.30 2.7% 10087.05 0.1%
1/16/2020 2434.50 -1.7% 10110.05 0.2%
1/17/2020 2454.00 0.8% 10118.70 0.1%
1/20/2020 2415.60 -1.6% 10025.70 -0.9%
1/21/2020 2398.70 -0.7% 9987.55 -0.4%
1/22/2020 2399.05 0.0% 9947.00 -0.4%
1/23/2020 2429.75 1.3% 10021.40 0.7%
1/24/2020 2468.65 1.6% 10083.70 0.6%
1/27/2020 2455.75 -0.5% 9999.60 -0.8%
1/28/2020 2468.85 0.5% 9956.95 -0.4%
1/29/2020 2486.35 0.7% 10009.30 0.5%
1/30/2020 2482.30 -0.2% 9919.20 -0.9%
1/31/2020 2501.85 0.8% 9861.45 -0.6%
2/3/2020 2376.15 -5.0% 9650.55 -2.1%
2/4/2020 2462.05 3.6% 9853.05 2.1%
2/5/2020 2373.25 -3.6% 9951.35 1.0%
2/6/2020 2411.30 1.6% 10004.20 0.5%
2/7/2020 2443.45 1.3% 10000.75 0.0%
2/10/2020 2385.70 -2.4% 9945.65 -0.6%
2/11/2020 2396.45 0.5% 9987.05 0.4%
2/12/2020 2423.05 1.1% 10037.10 0.5%
2/13/2020 2408.95 -0.6% 10017.75 -0.2%
2/14/2020 2356.50 -2.2% 9961.05 -0.6%
2/17/2020 2283.35 -3.1% 9891.00 -0.7%
2/18/2020 2252.65 -1.3% 9845.55 -0.5%
2/19/2020 2251.60 0.0% 9970.50 1.3%
2/20/2020 2240.25 -0.5% 9958.65 -0.1%
2/24/2020 2184.20 -2.5% 9758.20 -2.0%
2/25/2020 2184.15 0.0% 9724.70 -0.3%
2/26/2020 2142.55 -1.9% 9622.70 -1.0%
2/27/2020 2110.25 -1.5% 9579.35 -0.5%
2/28/2020 2051.75 -2.8% 9236.05 -3.6%
3/2/2020 1975.45 -3.7% 9178.80 -0.6%
3/3/2020 2054.85 4.0% 9324.30 1.6%
3/4/2020 2046.35 -0.4% 9258.25 -0.7%
3/5/2020 2063.90 0.9% 9280.15 0.2%
3/6/2020 2038.30 -1.2% 9059.95 -2.4%
3/9/2020 1956.05 -4.0% 8631.35 -4.7%
3/11/2020 2036.05 4.1% 8618.05 -0.2%
3/12/2020 1907.20 -6.3% 7901.35 -8.3%
3/13/2020 1883.95 -1.2% 8163.00 3.3%
3/16/2020 1783.50 -5.3% 7591.90 -7.0%
3/17/2020 1841.15 3.2% 7417.65 -2.3%
3/18/2020 1681.15 -8.7% 7010.55 -5.5%
3/19/2020 1712.45 1.9% 6807.20 -2.9%
3/20/2020 1815.70 6.0% 7160.10 5.2%
3/23/2020 1616.00 -11.0% 6243.00 -12.8%
3/24/2020 1627.05 0.7% 6365.45 2.0%
3/25/2020 1667.65 2.5% 6724.00 5.6%
3/26/2020 1801.90 8.1% 6993.85 4.0%
3/27/2020 1661.20 -7.8% 7003.30 0.1%
3/30/2020 1553.50 -6.5% 6749.20 -3.6%
3/31/2020 1596.45 2.8% 6996.75 3.7%
4/1/2020 1639.65 2.7% 6761.95 -3.4%
4/3/2020 1582.05 -3.5% 6638.45 -1.8%
4/7/2020 1769.20 11.8% 7149.00 7.7%
4/8/2020 1821.65 3.0% 7161.45 0.2%
4/9/2020 1990.90 9.3% 7441.65 3.9%
4/13/2020 1919.05 -3.6% 7360.35 -1.1%
4/15/2020 1824.10 -4.9% 7344.35 -0.2%
4/16/2020 1782.65 -2.3% 7412.30 0.9%
4/17/2020 1835.90 3.0% 7614.40 2.7%
4/20/2020 1805.85 -1.6% 7614.60 0.0%
4/21/2020 1827.55 1.2% 7395.85 -2.9%
4/22/2020 1887.65 3.3% 7533.80 1.9%
4/23/2020 1865.00 -1.2% 7625.30 1.2%
4/24/2020 1894.80 1.6% 7493.45 -1.7%
4/27/2020 1935.20 2.1% 7603.95 1.5%
4/28/2020 1943.10 0.4% 7672.45 0.9%
4/29/2020 1970.25 1.4% 7797.20 1.6%
4/30/2020 2166.70 10.0% 8012.90 2.8%
5/4/2020 2000.70 -7.7% 7596.90 -5.2%
5/5/2020 1965.35 -1.8% 7523.05 -1.0%
5/6/2020 2026.75 3.1% 7575.50 0.7%
5/7/2020 2000.30 -1.3% 7520.85 -0.7%
5/8/2020 1962.60 -1.9% 7552.00 0.4%
5/11/2020 2088.65 6.4% 7556.40 0.1%
5/12/2020 2114.30 1.2% 7520.90 -0.5%
5/13/2020 2187.60 3.5% 7667.00 1.9%
5/14/2020 2241.35 2.5% 7514.55 -2.0%
5/15/2020 2193.55 -2.1% 7504.05 -0.1%
5/18/2020 2070.55 -5.6% 7245.25 -3.4%
5/19/2020 2073.50 0.1% 7284.50 0.5%
5/20/2020 2023.60 -2.4% 7426.85 2.0%
5/21/2020 2119.50 4.7% 7470.60 0.6%
5/22/2020 2150.60 1.5% 7416.00 -0.7%
5/26/2020 2113.65 -1.7% 7424.50 0.1%
5/27/2020 2175.65 2.9% 7595.55 2.3%
5/28/2020 2298.10 5.6% 7732.25 1.8%
5/29/2020 2360.85 2.7% 7822.40 1.2%
6/1/2020 2326.30 -1.5% 8020.10 2.5%
6/2/2020 2318.25 -0.3% 8137.45 1.5%
6/3/2020 2300.20 -0.8% 8203.00 0.8%
6/4/2020 2329.25 1.3% 8185.90 -0.2%
6/5/2020 2340.65 0.5% 8299.35 1.4%
6/8/2020 2384.30 1.9% 8323.95 0.3%
 6/9/2020 2387.30 0.1% 8238.10 -1.0%
6/10/2020 2292.25 -4.0% 8293.35 0.7%
6/11/2020 2309.95 0.8% 8137.00 -1.9%
6/12/2020 2401.85 4.0% 8196.40 0.7%
6/15/2020 2348.15 -2.2% 8086.45 -1.3%
6/16/2020 2395.95 2.0% 8152.30 0.8%
6/17/2020 2363.30 -1.4% 8140.45 -0.1%
6/18/2020 2364.95 0.1% 8283.65 1.8%
6/19/2020 2355.85 -0.4% 8403.40 1.4%
6/22/2020 2412.60 2.4% 8486.45 1.0%
6/23/2020 2418.85 0.3% 8621.10 1.6%
6/24/2020 2493.80 3.1% 8496.25 -1.4%
6/25/2020 2559.70 2.6% 8499.90 0.0%
6/26/2020 2540.45 -0.8% 8559.00 0.7%
6/29/2020 2504.05 -1.4% 8488.05 -0.8%
6/30/2020 2546.95 1.7% 8474.80 -0.2%
7/1/2020 2547.45 0.0% 8554.75 0.9%
7/2/2020 2671.40 4.9% 8647.85 1.1%
7/3/2020 2738.25 2.5% 8696.25 0.6%
7/6/2020 2770.95 1.2% 8815.70 1.4%
7/7/2020 2749.30 -0.8% 8850.30 0.4%
7/8/2020 2719.20 -1.1% 8785.00 -0.7%
7/9/2020 2691.45 -1.0% 8851.50 0.8%
7/10/2020 2681.25 -0.4% 8813.95 -0.4%
7/13/2020 2689.70 0.3% 8834.20 0.2%
7/14/2020 2611.85 -2.9% 8693.35 -1.6%
7/15/2020 2648.05 1.4% 8689.85 0.0%
7/16/2020 2714.80 2.5% 8766.60 0.9%
7/17/2020 2764.05 1.8% 8895.30 1.5%
7/20/2020 2860.15 3.5% 8985.10 1.0%
7/21/2020 2869.15 0.3% 9070.60 1.0%
7/22/2020 2768.00 -3.5% 9046.60 -0.3%
7/23/2020 2771.20 0.1% 9114.05 0.7%
7/24/2020 2740.70 -1.1% 9085.95 -0.3%
7/27/2020 2743.60 0.1% 9024.90 -0.7%
7/28/2020 2841.25 3.6% 9141.75 1.3%
7/29/2020 2780.00 -2.2% 9096.10 -0.5%
7/30/2020 2703.95 -2.7% 9031.70 -0.7%
7/31/2020 2676.50 -1.0% 9035.75 0.0%
8/3/2020 2631.30 -1.7% 8932.05 -1.1%
8/4/2020 2706.10 2.8% 9074.95 1.6%
8/5/2020 2695.75 -0.4% 9088.75 0.2%
8/6/2020 2704.45 0.3% 9169.10 0.9%
8/7/2020 2706.20 0.1% 9198.65 0.3%
8/10/2020 2702.15 -0.1% 9268.55 0.8%
8/11/2020 2712.85 0.4% 9291.00 0.2%
8/12/2020 2774.00 2.3% 9284.80 -0.1%
 8/13/2020 2809.65 1.3% 9307.85 0.2%
8/14/2020 2803.80 -0.2% 9214.40 -1.0%
8/17/2020 2927.20 4.4% 9267.90 0.6%
8/18/2020 2924.15 -0.1% 9382.05 1.2%
8/19/2020 2933.05 0.3% 9412.55 0.3%
8/20/2020 2956.05 0.8% 9368.75 -0.5%
8/21/2020 3033.45 2.6% 9423.55 0.6%
8/24/2020 3015.05 -0.6% 9498.35 0.8%
8/25/2020 2969.75 -1.5% 9509.25 0.1%
8/26/2020 3160.75 6.4% 9567.15 0.6%
8/27/2020 3141.75 -0.6% 9580.70 0.1%
8/28/2020 3059.30 -2.6% 9641.05 0.6%
8/31/2020 3006.05 -1.7% 9372.05 -2.8%
9/1/2020 2995.60 -0.3% 9442.25 0.7%
9/2/2020 2943.55 -1.7% 9518.40 0.8%
9/3/2020 2941.40 -0.1% 9534.65 0.2%
9/4/2020 2915.20 -0.9% 9377.95 -1.6%
9/7/2020 2860.15 -1.9% 9379.10 0.0%
9/8/2020 2863.20 0.1% 9329.85 -0.5%
9/9/2020 2904.00 1.4% 9290.20 -0.4%
9/10/2020 2948.75 1.5% 9420.25 1.4%
9/11/2020 2992.25 1.5% 9446.40 0.3%
9/14/2020 3028.50 1.2% 9493.30 0.5%
9/15/2020 3037.15 0.3% 9573.35 0.8%
9/16/2020 3056.20 0.6% 9632.50 0.6%
9/17/2020 3061.00 0.2% 9566.75 -0.7%
9/18/2020 3112.65 1.7% 9559.50 -0.1%
9/21/2020 3055.35 -1.8% 9313.00 -2.6%
9/22/2020 3000.15 -1.8% 9213.90 -1.1%
9/23/2020 2956.75 -1.4% 9194.35 -0.2%
9/24/2020 2918.30 -1.3% 8944.75 -2.7%
9/25/2020 3002.00 2.9% 9156.10 2.4%
9/28/2020 3088.90 2.9% 9330.25 1.9%
9/29/2020 3174.95 2.8% 9319.70 -0.1%
9/30/2020 3147.30 -0.9% 9341.75 0.2%
10/1/2020 3151.45 0.1% 9461.70 1.3%
10/5/2020 3129.20 -0.7% 9516.30 0.6%
10/6/2020 3136.35 0.2% 9622.35 1.1%
10/7/2020 3233.65 3.1% 9654.50 0.3%
10/8/2020 3279.15 1.4% 9711.80 0.6%
10/9/2020 3327.40 1.5% 9750.15 0.4%
10/12/2020 3284.70 -1.3% 9745.35 0.0%
10/13/2020 3288.05 0.1% 9736.45 -0.1%
10/14/2020 3310.80 0.7% 9763.40 0.3%
10/15/2020 3314.30 0.1% 9550.05 -2.2%
10/16/2020 3346.45 1.0% 9626.25 0.8%
10/19/2020 3248.70 -2.9% 9709.30 0.9%
10/20/2020 3237.60 -0.3% 9733.00 0.2%
10/21/2020 3178.35 -1.8% 9756.60 0.2%
10/22/2020 3081.50 -3.0% 9745.05 -0.1%
10/23/2020 3111.05 1.0% 9780.35 0.4%
10/26/2020 2897.95 -6.8% 9647.65 -1.4%
10/27/2020 2911.95 0.5% 9748.30 1.0%
10/28/2020 2946.20 1.2% 9632.35 -1.2%
10/29/2020 2894.00 -1.8% 9593.40 -0.4%
10/30/2020 2799.80 -3.3% 9581.65 -0.1%
11/2/2020 2835.65 1.3% 9595.95 0.1%
11/3/2020 2937.40 3.6% 9696.30 1.0%
11/4/2020 2968.00 1.0% 9764.60 0.7%
11/5/2020 2944.35 -0.8% 9935.35 1.7%
11/6/2020 2945.45 0.0% 10033.50 1.0%
11/9/2020 2954.25 0.3% 10176.35 1.4%
11/10/2020 2951.25 -0.1% 10269.00 0.9%
11/11/2020 3060.15 3.7% 10356.50 0.9%
11/12/2020 3085.80 0.8% 10342.70 -0.1%
11/13/2020 3128.90 1.4% 10387.20 0.4%
11/17/2020 3031.30 -3.1% 10524.00 1.3%
11/18/2020 2983.00 -1.6% 10588.35 0.6%
11/19/2020 2988.50 0.2% 10477.50 -1.0%
11/20/2020 2998.65 0.3% 10560.55 0.8%
11/23/2020 3059.75 2.0% 10635.95 0.7%
11/24/2020 3074.15 0.5% 10733.60 0.9%
11/25/2020 3008.75 -2.1% 10574.95 -1.5%
11/26/2020 3024.55 0.5% 10674.05 0.9%
11/27/2020 3108.85 2.8% 10719.05 0.4%
12/1/2020 3110.25 0.0% 10835.15 1.1%
12/2/2020 3126.20 0.5% 10858.15 0.2%
12/3/2020 3139.85 0.4% 10893.60 0.3%
12/4/2020 3180.45 1.3% 10978.85 0.8%
12/7/2020 3174.05 -0.2% 11070.25 0.8%
12/8/2020 3167.95 -0.2% 11088.65 0.2%
12/9/2020 3190.70 0.7% 11181.20 0.8%
12/10/2020 3194.30 0.1% 11141.35 -0.4%
12/11/2020 3185.30 -0.3% 11171.40 0.3%
12/14/2020 3113.65 -2.2% 11215.25 0.4%
12/15/2020 3112.35 0.0% 11223.90 0.1%
12/16/2020 3117.50 0.2% 11320.10 0.9%
12/17/2020 3112.65 -0.2% 11346.35 0.2%
12/18/2020 3135.30 0.7% 11355.00 0.1%
12/21/2020 2994.10 -4.5% 10964.25 -3.4%
12/22/2020 3049.10 1.8% 11075.75 1.0%
12/23/2020 3040.05 -0.3% 11225.55 1.4%
12/24/2020 3073.10 1.1% 11325.25 0.9%
12/28/2020 3082.60 0.3% 11434.70 1.0%
12/29/2020 3074.00 -0.3% 11467.00 0.3%
12/30/2020 3101.40 0.9% 11509.65 0.4%
12/31/2020 3110.00 0.3% 11518.30 0.1%
1/4/2021 3043.85 -2.1% 11691.80 1.5%
1/5/2021 3067.20 0.8% 11767.00 0.6%
1/6/2021 3083.55 0.5% 11737.90 -0.2%
1/7/2021 3055.25 -0.9% 11766.10 0.2%
1/8/2021 3161.10 3.5% 11925.60 1.4%
1/11/2021 3197.70 1.2% 12006.50 0.7%
1/12/2021 3248.25 1.6% 12058.35 0.4%
1/13/2021 3256.80 0.3% 12041.10 -0.1%
1/14/2021 3266.60 0.3% 12069.50 0.2%
1/15/2021 3203.00 -1.9% 11931.20 -1.1%
1/18/2021 3163.15 -1.2% 11776.20 -1.3%
1/19/2021 3232.90 2.2% 11981.85 1.7%
1/20/2021 3275.60 1.3% 12078.35 0.8%
1/21/2021 3242.68 -1.0% 12015.95 -0.5%
1/22/2021 3370.10 3.9% 11854.50 -1.3%
1/25/2021 3470.01 3.0% 11743.70 -0.9%
1/27/2021 3353.77 -3.3% 11546.35 -1.7%
1/28/2021 3392.57 1.2% 11442.55 -0.9%
1/29/2021 3251.42 -4.2% 11302.40 -1.2%
2/1/2021 3335.90 2.6% 11770.15 4.1%
2/2/2021 3289.17 -1.4% 12053.25 2.4%
2/3/2021 3375.99 2.6% 12174.05 1.0%
2/4/2021 3435.81 1.8% 12285.85 0.9%
2/5/2021 3424.32 -0.3% 12279.85 0.0%
2/8/2021 3490.03 1.9% 12441.30 1.3%
2/9/2021 3494.47 0.1% 12434.20 -0.1%
2/10/2021 3533.92 1.1% 12452.45 0.1%
2/11/2021 3536.46 0.1% 12514.10 0.5%
2/12/2021 3510.75 -0.7% 12508.55 0.0%
2/15/2021 3465.40 -1.3% 12632.05 1.0%
2/16/2021 3461.55 -0.1% 12647.20 0.1%
2/17/2021 3584.00 3.5% 12597.45 -0.4%
2/18/2021 3522.85 -1.7% 12565.70 -0.3%
2/19/2021 3389.70 -3.8% 12438.80 -1.0%
2/22/2021 3414.15 0.7% 12212.55 -1.8%
2/23/2021 3405.45 -0.3% 12263.70 0.4%
2/24/2021 3441.60 1.1% 12455.20 1.6%
2/25/2021 3434.40 -0.2% 12567.85 0.9%
2/26/2021 3224.00 -6.1% 12181.40 -3.1%
3/1/2021 3350.20 3.9% 12368.30 1.5%
3/2/2021 3476.40 3.8% 12519.40 1.2%
3/3/2021 3424.35 -1.5% 12764.80 2.0%
3/4/2021 3419.85 -0.1% 12688.85 -0.6%
3/5/2021 3461.70 1.2% 12539.00 -1.2%
 3/8/2021 3463.95 0.1% 12558.95 0.2%
3/9/2021 3448.85 -0.4% 12617.20 0.5%
3/10/2021 3419.35 -0.9% 12691.35 0.6%
3/12/2021 3350.55 -2.0% 12593.90 -0.8%
3/15/2021 3264.15 -2.6% 12510.15 -0.7%
3/16/2021 3255.05 -0.3% 12512.70 0.0%
3/17/2021 3190.55 -2.0% 12319.90 -1.5%
3/18/2021 3107.20 -2.6% 12174.45 -1.2%
3/19/2021 3119.15 0.4% 12314.50 1.2%
3/22/2021 3095.85 -0.7% 12338.60 0.2%
3/23/2021 3067.45 -0.9% 12417.30 0.6%
3/24/2021 3033.85 -1.1% 12197.20 -1.8%
3/25/2021 2941.65 -3.0% 11993.30 -1.7%
3/26/2021 2937.80 -0.1% 12148.90 1.3%
3/30/2021 2963.85 0.9% 12387.90 2.0%
3/31/2021 2913.60 -1.7% 12313.70 -0.6%
4/1/2021 2956.10 1.5% 12479.00 1.3%
4/5/2021 2886.90 -2.3% 12298.60 -1.4%
4/6/2021 2887.95 0.0% 12358.10 0.5%
4/7/2021 2941.60 1.9% 12481.30 1.0%
4/8/2021 2928.00 -0.5% 12541.65 0.5%
4/9/2021 2912.90 -0.5% 12527.40 -0.1%
4/12/2021 2786.10 -4.4% 12024.10 -4.0%
4/13/2021 2865.35 2.8% 12186.70 1.4%
4/15/2021 2862.55 -0.1% 12237.60 0.4%
4/16/2021 2894.85 1.1% 12298.05 0.5%
4/19/2021 2785.55 -3.8% 12076.45 -1.8%
4/20/2021 2823.70 1.4% 12055.40 -0.2%
4/22/2021 2851.15 1.0% 12132.05 0.6%
4/23/2021 2864.05 0.5% 12105.60 -0.2%
4/26/2021 2864.55 0.0% 12216.85 0.9%
4/27/2021 2905.50 1.4% 12362.55 1.2%
4/28/2021 2926.25 0.7% 12517.95 1.3%
4/29/2021 2860.10 -2.3% 12532.80 0.1%
4/30/2021 2819.15 -1.4% 12364.35 -1.3%
5/3/2021 2793.25 -0.9% 12395.25 0.2%
5/4/2021 2776.75 -0.6% 12300.45 -0.8%
5/5/2021 2788.20 0.4% 12413.00 0.9%
5/6/2021 2913.30 4.5% 12501.90 0.7%
5/7/2021 2860.80 -1.8% 12563.10 0.5%
5/10/2021 2836.30 -0.9% 12669.90 0.9%
5/11/2021 2838.35 0.1% 12642.25 -0.2%
5/12/2021 2840.15 0.1% 12537.95 -0.8%
5/14/2021 2812.35 -1.0% 12472.15 -0.5%
5/17/2021 2854.75 1.5% 12672.10 1.6%
5/18/2021 2906.95 1.8% 12839.10 1.3%
5/19/2021 2915.00 0.3% 12809.00 -0.2%
5/20/2021 2865.10 -1.7% 12736.45 -0.6%
5/21/2021 2884.40 0.7% 12917.85 1.4%
5/24/2021 2900.45 0.6% 12962.45 0.3%
5/25/2021 2929.70 1.0% 12963.00 0.0%
5/26/2021 2964.70 1.2% 13022.20 0.5%
5/27/2021 2991.30 0.9% 13066.25 0.3%
5/28/2021 2991.55 0.0% 13117.05 0.4%
5/31/2021 3007.50 0.5% 13226.35 0.8%
6/1/2021 2976.75 -1.0% 13210.40 -0.1%
6/2/2021 2972.60 -0.1% 13274.25 0.5%
6/3/2021 3008.35 1.2% 13380.50 0.8%
6/4/2021 3048.40 1.3% 13393.90 0.1%
6/7/2021 3052.25 0.1% 13479.65 0.6%
6/8/2021 3055.95 0.1% 13496.55 0.1%
6/9/2021 3023.50 -1.1% 13396.40 -0.7%
6/10/2021 3009.00 -0.5% 13517.20 0.9%
6/11/2021 3004.35 -0.2% 13563.85 0.3%
6/14/2021 2985.65 -0.6% 13554.15 -0.1%
6/15/2021 3007.05 0.7% 13607.80 0.4%
6/16/2021 2975.40 -1.1% 13510.60 -0.7%
6/17/2021 2914.10 -2.1% 13425.15 -0.6%
6/18/2021 2891.35 -0.8% 13386.55 -0.3%
6/21/2021 2894.85 0.1% 13456.10 0.5%
Current Market Price(Rs) 2,900.40
Shares Outstanding (in cr) 19.9727
MARKET CAP. 57928.82
Debt
Short term debt (in cr) 165.88
Long Term Debt (in cr) 44.02
TOTAL DEBT 330

TOTAL CAPITAL 58258.82

COST OF CAPITAL
Total Equity to Capital
Net Debt To Capital

Calculations:
Risk Free Rate
Equity Beta
Market risk Premium
Cost of Equity

Pre-Tax cost of debt

Tax Rate
Cost of Debt

Weighted average cost of equity

Weighted average cost of debt
Weighted Average Cost of Capital

!L17
TAL
99.43%
0.57%

6.01%
0.98
6.20%
12.09%

7.5%
25.17%
5.61%

12.02%
0.03%
12.05%
DCF VALUATION
WACC 12.05%
Terminal Growth 4%

Particulars FY16 Actual FY17 Actual FY18 Actual FY19 Actual

Net Cash Flows 3,093 2,541 3,946 1,637
Discount Factor
Present value

DCF value 14,696

Continuing value 63,395

Present Value of continuing value 35,893

Enterprise Value 50,590
less
Debt 330
ADD
Equity accounted investments in associates ###
Investments 1949
Loan to employees 53
Security Deposits -
Deferred Tax Assets(net) -
Income tax assets (net) 378
Other non-current assets 63
Investments 6,225
Cash and cash equivalents 275
Bank balances 122
Loans 40
Other Financial Assets 366

Equity Value 62,139

No. of outstanding shares 19.9727
INTRINSIC VALUE 3,111.19

Current Market Price 2,900.40

Undervalued
 (INR in crs)

FY20 FY21 FY22 FY23 FY24 FY25 FY26

Actual Actual Forecast Forecast Forecast Forecast Forecast
3,070 4,092 3,443 3,783 4,157 4,536 4,906
0.89 0.8 0.7 0.6 0.6
3,073 3,013 2,955 2,878 2,778

SENSTIVITY ANALSIS

GROWTH
50,590 2% 3% 4% 5%
W 10.0%
A
C 11.0%
C
12.0%
13.0%
14.0%
6%
SOURCE :-
INCOME STATEMENT

Particulars FY16 Actual FY17 Actual FY18 Actual

Revenue from operations 30715 30984 33101
operating Expenses
Cost of Material Consumed (19,308) (19,116) (21,886)
Excise duty on sale of goods (2,258) (2,373) (643)
Employee Benefits expenses (1,339) (1,432) (1,584)
Other Expenses (3,412) (3,486) (3,664)
Total operating expenses (26,317) (26,407) (27,777)
EBITDA 4,398 4,577 5,324
Depreciation And amortisation expenses (443) (502) (575)
EBIT 3,955 4,075 4,749
Other income 413 522 523
Finance costs (15) (27) (31)
Share in profit/(loss)of associates , net of tax 34 55 50
Gain on dilution of interest in an associate - 262 -
Miniority interest profit/(loss) 4 - -
Profut before tax and exceptional items 4,391 4,887 5,291
Exceptional items - NCCD income - - -
Exceptional items - VRS expenses - - -
Profit Before tax 4,391 4,887 5,291
Tax expense (1,275) (1,339) (1,570)
Profut after tax 3,116 3,548 3,721
 (INR in crs)

FY19 FY20 FY21

Actual Actual Provisional
33972 29255 30959

(23,444) (19,831) (21,744)

(1) (1) -
(1,778) (1,889) (1,951)
(3,730) (3,473) (3,165)
(28,953) (25,194) (26,860)
5,019 4,061 4,099
(624) (846) (715)
4,395 3,215 3,384
687 731 558
(37) (47) (46)
61 35 (47)
- - -
- - -
5,106 3,934 3,849
- 737 -
- (60) -
5,106 4,611 3,849
(1,638) (952) (913)
3,468 3,659 2,936
BALANCE SHEET

FY16 FY17 FY18

Particulars Actual Actual Actual
ASSETS
NON CURRENT ASSETS
(a) Property Plant & Equipment 3655 4495 4771
(b) Capital work In Progress 331 387 239
(c) Right of use of Assets - - -
(d) intangible Assets 129 104 190
(e) intangible Assets Under Development 323 194 116
(f) Equity accounted investments in associates 950 1025 1160
(g) Investments 945 497 918
(h) Loan to employees - 23 22
(i)Security Deposits - 25 24
(j) Deferred Tax Assets(net) - - -
(k) Income tax assets (net) - 333 395
(l) Other non-current assets - 658 560
TOTAL NON CURRENT ASSETS 6333 7741 8395

CURRENT ASSETS
(a) Inventories 762 709 963
(b) Investments 3249 4544 5591
(c) Trade receivables 1282 1552 1427
(d) Cash and cash equivalents 179 74 131
(e) Bank balances 0 121 107
(f) Loans 23 25 29
(g) Other Financial Assets 79 145 543
(h) Other Current Assets 512 401 212
TOTAL CURRENT ASSETS 6086 7571 9002
1% 1% 1%
TOTAL ASSETS 12419 15312 17397

LIABILITIES
EQUITY AND LIABILITIES
Equity
(a) Equity Share Capital 40 40 40
(b) Other Equity 7913 10276 11932
(c) Non Controlling Interests 54 67 93
Total Equity 8006 10383 12065

NON CURRENT LIABILITIES

(a) Borrowings 146 208 150
(b) Lease Liabilities - - -
(c) Other Finance liabilities
(d) Provisions 120 76 119
(e) Deferred tax liabilities (net) 228 469 582
TOTAL NON CURRENT LIABILITIES 493 752 851

CURRENT LIABILITIES
(a) Borrowings 84 40 75
(b) Lease Liabilities - - -
(c) Trade payables 2846 3266 3375
(d) Other Financial Liabilities 443 371 206
(e) Other Current Liabilities 769 457 765
(f) Provision 30 43 60
TOTAL CURRENT LIABILITIES 4171 4177 4481

TOTAL LIABILITIES 12671 15312 17397

 (INR in crs)

FY19 FY20 FY21

Actual Actual Provisional

4793 5786 5551

385 205 236
- 519 511
160 168 318
188 187 259
1706 2098 2408
1234 1551 1949
60 68 53
34 - -
- - -
856 322 378
677 122 63
10091 11026 11726

1250 1282 1789

3174 4709 6225
2745 1512 2275
208 305 275
96 130 122
25 24 40
654 364 366
262 323 279
8413 8649 11371
1% 1% 1%
18505 19675 23097

40 40 40
13081 14366 15376
116 141 143
13237 14547 15559
 125 44
- 208 212
146
121 124 176
613 473 453
859 849 987

184 166 285

- 33 30
3438 3128 5265
227 261 179
501 531 571
60 160 176
4409 4279 6506

18505 19675 23052