T-Mobile and Sprint merger.

profileNOZ
T-mobileandSprint.xlsx
Home>Business & Finance homework help>T-Mobile and Sprint merger.

T-mobile 2020 Balance sheet

in millions, except share and per share amounts) December 31, 2020 December 31, 2019
Assets
Current assets
Cash and cash equivalents $ 10,385 $ 1,528
Accounts receivable, net of allowance for credit losses of $194 and $61 4,254 1,888
Equipment installment plan receivables, net of allowance for credit losses and imputed discount of $478 and $333 3,577 2,600
Accounts receivable from affiliates 22 20
Inventory 2,527 964
Prepaid expenses 624 333
Other current assets 2,496 1,972
Total current assets 23,885 9,305
Property and equipment, net 41,175 21,984
Operating lease right-of-use assets 28,021 10,933
Financing lease right-of-use assets 3,028 2,715
Goodwill 11,117 1,930
Spectrum licenses 82,828 36,465
Other intangible assets, net 5,298 115
Equipment installment plan receivables due after one year, net of allowance for credit losses and imputed discount of $127 and $66 2,031 1,583
Other assets 2,779 1,891
Total assets $ 200,162 $ 86,921
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable and accrued liabilities $ 10,196 $ 6,746
Payables to affiliates 157 187
Short-term debt 4,579 25
Deferred revenue 1,030 631
Short-term operating lease liabilities 3,868 2,287
Short-term financing lease liabilities 1,063 957
Other current liabilities 810 1,673
Total current liabilities 21,703 12,506
Long-term debt 61,830 10,958
Long-term debt to affiliates 4,716 13,986
Tower obligations 3,028 2,236
Deferred tax liabilities 9,966 5,607
Operating lease liabilities 26,719 10,539
Financing lease liabilities 1,444 1,346
Other long-term liabilities 5,412 954
Total long-term liabilities 113,115 45,626
Commitments and contingencies (Note 18)
Stockholders' equity
Common Stock, par value $0.00001 per share, 2,000,000,000 shares authorized; 1,243,345,584 and 858,418,615 shares issued, 1,241,805,706 and 856,905,400 shares outstanding — —
Additional paid-in capital 72,772 38,498
Treasury stock, at cost, 1,539,878 and 1,513,215 shares issued -11 -8
Accumulated other comprehensive loss -1,581 -868
Accumulated deficit -5,836 -8,833
Total stockholders' equity 65,344 28,789
Total liabilities and stockholders' equity $ 200,162 $ 86,921

Sprint 2019 Balance Sheet

2019 2018
(in millions, except share and per share data)
ASSETS
Current assets:
Cash and cash equivalents $ 6,982 $ 6,610
Short-term investments 67 2,354
Accounts and notes receivable, net 3,554 3,711
Device and accessory inventory 999 1,003
Prepaid expenses and other current assets 1,289 575
Total current assets 12,891 14,253
Property, plant and equipment, net 21,201 19,925
Costs to acquire a customer contract 1,559 —
Intangible assets
Goodwill 4,598 6,586
FCC licenses and other 41,465 41,309
Definite-lived intangible assets, net 1,769 2,465
Other assets 1,118 921
Total assets $ 84,601 $ 85,459
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable $ 3,961 $ 3,409
Accrued expenses and other current liabilities 3,597 3,962
Current portion of long-term debt, financing and capital lease obligations 4,557 3,429
Total current liabilities 12,115 10,800
Long-term debt, financing and capital lease obligations 35,366 37,463
Deferred tax liabilities 7,556 7,294
Other liabilities 3,437 3,483
Total liabilities 58,474 59,040
Commitments and contingencies
Stockholders' equity:
Common stock, voting, par value $0.01 per share, 9.0 billion authorized, 4.081 billion and 4.005 billion issued at March 31, 2019 and 2018 41 40
Paid-in capital 28,306 27,884
Accumulated deficit (1,883 (1,255
Accumulated other comprehensive loss (392 (313
Total stockholders' equity 26,072 26,356
Noncontrolling interests 55 63
Total equity 26,127 26,419
Total liabilities and equity $ 84,601 $ 85,459

Sprint Income Statment

2019 2018 2017
(in millions, except per share amounts)
Net operating revenues:
Service $ 22,857 $ 23,834 $ 25,368
Equipment sales 5,606 4,524 4,684
Equipment rentals 5,137 4,048 3,295
33,600 32,406 33,347
Net operating expenses:
Cost of services (exclusive of depreciation and amortization included below) 6,664 6,801 7,861
Cost of equipment sales 6,082 6,109 6,583
Cost of equipment rentals (exclusive of depreciation below) 643 493 975
Selling, general and administrative 7,774 8,087 7,994
Depreciation - network and other 4,245 3,976 3,982
Depreciation - equipment rentals 4,538 3,792 3,116
Amortization 608 812 1,052
Goodwill impairment 2,000 — —
Other, net 648 -391 20
33,202 29,679 31,583
Operating income 398 2,727 1,764
Other expense:
Interest expense -2,563 -2,365 -2,495
Other income (expense), net 187 -59 -40
-2,376 -2,424 -2,535
(Loss) income before income taxes -1,978 303 -771
Income tax benefit (expense) 35 7,074 -435
Net (loss) income -1,943 7,377 -1,206
Less: Net loss attributable to noncontrolling interests — 12 —
Net (loss) income attributable to Sprint Corporation $ -1,943 $ 7,389 $ -1,206

DCF Analysis

(in millions) Previous Year (2018) Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Revenue 32,406.00 33,600.00 34,837.99 36,121.60 37,452.50 38,832.44 40,263.22 41,746.72 43,284.88 44,879.71 46,533.31 48,247.83
Cost of Goods Sold 13,389.00 13,403.00 14,640.99 15,924.60 17,255.50 18,635.44 20,066.22 21,549.72 23,087.88 24,682.71 26,336.31 28,050.83
Gross Profit 19,017.00 20,197.00 20,197.00 20,197.00 20,197.00 20,197.00 20,197.00 20,197.00 20,197.00 20,197.00 20,197.00 20,197.00
SG&A 8,087.00 7,774.00
Depreciation & Amortization 8,580.00 9,391.00
Net Working Capital
Net PPE
EBIT
Less Taxes (21%)
NOPAT (EBIT*(1-T))
Investments
EBIT (Revenue – COGS – Expenses)
Taxes (21%)
NOPAT (EBIT*(1-T))
(+) Depreciation
(-) Investments
(=) Free Cash Flow

WACC Calculate

Risk Free Rate (30-Year Treasury Yield) 1.29%
Beta 0.97
Market Risk Premium 5.60%
Cost of Equity (K) 5.47%
Market Value of Equity $35.44
Market Value of Debt
Enterprise Value (E+D) $35.44
Cost of Equity 5.47%
Cost of Debt 10%
Tax Rate 21%
WACC 5.47%

Beta

Dates Market Close Sprint Close Market Return Stock Return
3/31/20 2,584.59 8.62 0.016142382 -0.0211027761
3/30/20 2,626.65 8.44 -0.0329666162 -0.0179323395 Beta
3/27/20 2,541.47 8.29 0.034267808 0.0378743493 0.9679864368
3/26/20 2,630.07 8.61 -0.0605438288 -0.0747335587
3/25/20 2,475.56 7.99 -0.0114689987 0.0037476621
3/24/20 2,447.33 8.02 -0.0896831569 -0.0498505766
3/23/20 2,237.40 7.63 0.0297314913 -0.0171848248
3/20/20 2,304.92 7.5 0.0443276347 0.0657877405
3/19/20 2,409.39 8.01 -0.0046968463 -0.0644552953
3/18/20 2,398.10 7.51 0.0532223362 0.051892316
3/17/20 2,529.19 7.91 -0.0582262867 -0.0230189192
3/16/20 2,386.13 7.73 0.1276521412 0.1193629283
3/13/20 2,711.02 8.71 -0.0888083564 -0.1193629283
3/12/20 2,480.64 7.73 0.0999448519 0.1353085964
3/11/20 2,741.38 8.85 0.0501028568 -0.029818723
3/10/20 2,882.23 8.59 -0.0482150805 -0.0636851795
3/9/20 2,746.56 8.06 0.0790103948 0.1036220327
3/6/20 2,972.37 8.94 0.0172010024 0.0221247963
3/5/20 3,023.94 9.14 0.0345107256 0.04597282
3/4/20 3,130.12 9.57 -0.0413363509 -0.0503587919
3/3/20 3,003.37 9.1 0.0285105303 0.0451204353
3/2/20 3,090.23 9.52 -0.0450108652 -0.0352789124
2/28/20 2,954.22 9.19 0.0082724499 0.0118984638
2/27/20 2,978.76 9.3 0.0451681741 0.0265267543
2/26/20 3,116.39 9.55 0.0037856753 0.0093799541
2/25/20 3,128.21 9.64 0.0307479252 0.0185000137
2/24/20 3,225.89 9.82 0.0340880461 0.0231515121
2/21/20 3,337.75 10.05 0.010573815 -0.0583883182
2/20/20 3,373.23 9.48 0.0038228405 0.0010542964
2/19/20 3,386.15 9.49 -0.0046947887 -0.0343013264
2/18/20 3,370.29 9.17 0.0029242516 -0.053764347
2/14/20 3,380.16 8.69 -0.0018418447 -0.0023041485
2/13/20 3,373.94 8.67 0.0016317734 -0.0081065875
2/12/20 3,379.45 8.6 -0.0064418676 -0.0093458624
2/11/20 3,357.75 8.52 -0.0016870749 -0.5738004229
2/10/20 3,352.09 4.8 -0.0072996522 0.0267230701
2/7/20 3,327.71 4.93 0.0054154705 -0.04565108
2/6/20 3,345.78 4.71 -0.0033201287 -0.0192932029
2/5/20 3,334.69 4.62 -0.0111878229 -0.017467693
2/4/20 3,297.59 4.54 -0.0148692652 -0.0589740025
2/3/20 3,248.92 4.28 -0.0072284559 0.0208099995
1/31/20 3,225.52 4.37 0.0178644764 0.0203857569
1/30/20 3,283.66 4.46 -0.0031294539 0.0221738575
1/29/20 3,273.40 4.56 0.0008672233 0.0195445961
1/28/20 3,276.24 4.65 -0.0100033504 -0.0043103515
1/27/20 3,243.63 4.63 0.0158557251 0.0422895996
1/24/20 3,295.47 4.83 0.0090832688 0.0425596144
1/23/20 3,325.54 5.04 -0.0011403144 -0.0039761484
1/22/20 3,321.75 5.02 -0.0002890461 -0.0059940239
1/21/20 3,320.79 4.99 0.0026554769 -0.0346619817
1/17/20 3,329.62 4.82 -0.0038547057 0.0205346024
1/16/20 3,316.81 4.92 -0.0083317416 -0.0122700926
1/15/20 3,289.29 4.86 -0.0018684086 0
1/14/20 3,283.15 4.86 0.0015156867 0.0061538656
1/13/20 3,288.13 4.89 -0.0069520596 -0.0020470836
1/10/20 3,265.35 4.88 0.0028593073 0.0242926926
1/9/20 3,274.70 5 -0.006633244 0.0295588022
1/8/20 3,253.05 5.15 -0.0048904374 -0.0019436352
1/7/20 3,237.18 5.14 0.0028071449 0.0173581986
1/6/20 3,246.28 5.23 -0.0035271664 -0.0096062218
1/3/20 3,234.85 5.18 0.0070849096 0.0076923456
1/2/20 3,257.85 5.22 -0.0083438745 -0.0019175461
12/31/19 3,230.78 5.21 -0.0029416937 0.0019175461
12/30/19 3,221.29 5.22 0.0057976022 -0.0038387763
12/27/19 3,240.02 5.2 -0.000033951 -0.0019249284
12/26/19 3,239.91 5.19 -0.0051150532 0.0133973296
12/24/19 3,223.38 5.26 0.0001954279 -0.0057197487
12/23/19 3,224.01 5.23 -0.0008657566 0.0301341068
12/20/19 3,221.22 5.39 -0.0049326415 -0.0187271391
12/19/19 3,205.37 5.29 -0.0044493086 -0.0075901693
12/18/19 3,191.14 5.25 0.0004323539 -0.009569451
12/17/19 3,192.52 5.2 -0.0003352146 -0.0019249284
12/16/19 3,191.45 5.19 -0.0071223917 0.0038461586
12/13/19 3,168.80 5.21 -0.0000725853 -0.0038461586
12/12/19 3,168.57 5.19 -0.0085386085 0.0114943794
12/11/19 3,141.63 5.25 -0.0029039811 0.0169975764
12/10/19 3,132.52 5.34 0.0010975549 0.0111733006
12/9/19 3,135.96 5.4 0.0031678492 0.023788862
12/6/19 3,145.91 5.53 -0.009094252 -0.0219387227
12/5/19 3,117.43 5.41 -0.001499152 0.0434064523
12/4/19 3,112.76 5.65 -0.0063036387 0.007054703
12/3/19 3,093.20 5.69 0.0066601718 0.0087489622
12/2/19 3,113.87 5.74 0.0086685275 0.0308772386
11/29/19 3,140.98 5.92 0.0040193172 -0.0016906175
11/27/19 3,153.63 5.91 -0.004165779 0.0084246497
11/26/19 3,140.52 5.96 -0.0021931231 -0.0033613477
11/25/19 3,133.64 5.94 -0.0074792987 -0.034249923
11/22/19 3,110.29 5.74 -0.002172574 -0.0193497682
11/21/19 3,103.54 5.63 0.0015840312 0
11/20/19 3,108.46 5.63 0.0037632658 0.0193497682
11/19/19 3,120.18 5.74 0.0005927388 0.0206903933
11/18/19 3,122.03 5.86 -0.0005030044 -0.0051326032
11/15/19 3,120.46 5.83 -0.0076660035 0.0068376335
11/14/19 3,096.63 5.87 -0.0008367431 0.0318551662
11/13/19 3,094.04 6.06 -0.0007112974 -0.0318551662
11/12/19 3,091.84 5.87 -0.001563398 0.0067911976
11/11/19 3,087.01 5.91 0.0019643733 0.0332809418
11/8/19 3,093.08 6.11 -0.0025573557 0.0130083135
11/7/19 3,085.18 6.19 -0.0027264069 -0.0064830049
11/6/19 3,076.78 6.15 -0.0007022792 -0.0016273397
11/5/19 3,074.62 6.14 0.0011864345 0.0016273397
11/4/19 3,078.27 6.15 -0.0036972108 0.0240975516
11/1/19 3,066.91 6.3 -0.0096159785 -0.0143887374
10/31/19 3,037.56 6.21 0.0030274515 0.0080192892
10/30/19 3,046.77 6.26 -0.0032480476 -0.0112450984
10/29/19 3,036.89 6.19 0.0008327423 0.0207841215
10/28/19 3,039.42 6.32 -0.0055658618 0.0094488892
10/25/19 3,022.55 6.38 -0.0040644263 -0.0157981169
10/24/19 3,010.29 6.28 -0.0019185982 0.0173642879
10/23/19 3,004.52 6.39 -0.0028430936 -0.0062794555
10/22/19 2,995.99 6.35 0.0035750557 0.0109633048
10/21/19 3,006.72 6.42 -0.0068481075 0
10/18/19 2,986.20 6.42 0.0039270456 0.0031104224
10/17/19 2,997.95 6.44 -0.0027590187 0
10/16/19 2,989.69 6.44 0.0020015478 0.0061919702
10/15/19 2,995.68 6.48 -0.0099064353 -0.0202656975
10/14/19 2,966.15 6.35 0.0013880422 0.0109633048
10/11/19 2,970.27 6.42 -0.0108795332 -0.0236417631
10/10/19 2,938.13 6.27 -0.0063952088 -0.0209516125
10/9/19 2,919.40 6.14 -0.0090633502 -0.0016299922
10/8/19 2,893.06 6.13 0.0156831665 -0.0016326534
10/7/19 2,938.79 6.12 0.0044883623 -0.0082034915
10/4/19 2,952.01 6.07 -0.0141167417 -0.018288124
10/3/19 2,910.63 5.96 -0.0079403822 0.0033500869
10/2/19 2,887.61 5.98 0.0180654414 0.0296562096
10/1/19 2,940.25 6.16 0.0123341302 0.0016220604
9/30/19 2,976.74 6.17 -0.0050349267 -0.0196405659
9/27/19 2,961.79 6.05 0.0053305084 0.0228768147
9/26/19 2,977.62 6.19 0.0024318711 0.0239436818
9/25/19 2,984.87 6.34 -0.0061396789 0.0047207011
9/24/19 2,966.60 6.37 0.0084520121 0.0339538789
9/23/19 2,991.78 6.59 0.0000969276 -0.0015186032
9/20/19 2,992.07 6.58 0.004907609 0.0240251796
9/19/19 3,006.79 6.74 -0.000019955 -0.0014847813
9/18/19 3,006.73 6.73 -0.0003426235 0.0074019583
9/17/19 3,005.70 6.78 -0.0025784286 0.0088106297
9/16/19 2,997.96 6.84 0.0031405356 -0.0014630581
9/13/19 3,007.39 6.83 0.0007246184 0.0116449642
9/12/19 3,009.57 6.91 -0.0028749708 0.0028901754
9/11/19 3,000.93 6.93 -0.0072036591 -0.008695707
9/10/19 2,979.39 6.87 -0.0003222655 0.0058055315
9/9/19 2,978.43 6.91 0.0000940048 -0.0131101659
9/6/19 2,978.71 6.82 -0.0009102039 -0.0088365818
9/5/19 2,976.00 6.76 -0.0129259229 0
9/4/19 2,937.78 6.76 -0.010783722 -0.0089153637
9/3/19 2,906.27 6.7 0.0069230294 0.0133434152
8/30/19 2,926.46 6.79 -0.0006426208 0.0044085303
8/29/19 2,924.58 6.82 -0.0126074354 0
8/28/19 2,887.94 6.82 -0.0065241412 -0.0177519455
8/27/19 2,869.16 6.7 0.0032083319 0.0221411259
8/26/19 2,878.38 6.85 -0.0109231912 -0.0161887274
8/23/19 2,847.11 6.74 0.0262889356 0.0191041813
8/22/19 2,922.95 6.87 0.0005062096 -0.0073046344
8/21/19 2,924.43 6.82 -0.0082130063 -0.0029368597
8/20/19 2,900.51 6.8 0.0079462521 0.0232568622
8/19/19 2,923.65 6.96 -0.0120331853 -0.0072098366
8/16/19 2,888.68 6.91 -0.0143231161 -0.007262196
8/15/19 2,847.60 6.86 -0.0024612368 -0.0102565002
8/14/19 2,840.60 6.79 0.0297303635 0.0014716706
8/13/19 2,926.32 6.8 -0.015018306 -0.0073801073
8/12/19 2,882.70 6.75 0.0123938256 0.0088496153
8/9/19 2,918.65 6.81 0.0066385298 0.0058565321
8/8/19 2,938.09 6.85 -0.0185884258 -0.0176735086
8/7/19 2,883.98 6.73 -0.0007665959 -0.0029761927
8/6/19 2,881.77 6.71 -0.0129330137 -0.0074794664
8/5/19 2,844.74 6.66 0.0302301621 0.0149034055
8/2/19 2,932.05 6.76 0.0073093854 0.060276493
8/1/19 2,953.56 7.18 0.0090395867 0.0206761328
7/31/19 2,980.38 7.33 0.0109451903 0.0255906221
7/30/19 3,013.18 7.52 0.0025819724 0.0339902002
7/29/19 3,020.97 7.78 0.0016173767 0.0266344216
7/26/19 3,025.86 7.99 -0.0073604743 -0.0713199109
7/25/19 3,003.67 7.44 0.0052762511 0.0291411349
7/24/19 3,019.56 7.66 -0.0046771637 -0.0773266432
7/23/19 3,005.47 7.09 -0.0068241647 -0.0127751915
7/22/19 2,985.03 7 -0.002824728 -0.0071684895
7/19/19 2,976.61 6.95 0.0061958897 -0.0043258899
7/18/19 2,995.11 6.92 -0.0035755357 0.0242695709
7/17/19 2,984.42 7.09 0.0065526263 0.0181696124
7/16/19 3,004.04 7.22 0.0034095814 -0.0153527091
7/15/19 3,014.30 7.11 -0.000175844 -0.0014074598
7/12/19 3,013.77 7.1 -0.0046094985 -0.0271251463
7/11/19 2,999.91 6.91 -0.0022826717 0.0355403432
7/10/19 2,993.07 7.16 -0.0045004848 -0.0457222493
7/9/19 2,979.63 6.84 -0.001235816 0.0043763746
7/8/19 2,975.95 6.87 0.004847186 0.0244440639
7/5/19 2,990.41 7.04 0.001807482 -0.0085592534
7/3/19 2,995.82 6.98 -0.0076430761 -0.0144302648
7/2/19 2,973.01 6.88 -0.0029238703 -0.0445839066
7/1/19 2,964.33 6.58 -0.0076429956 -0.0015209128
6/28/19 2,941.76 6.57 -0.0057409118 0.003039516
6/27/19 2,924.92 6.59 -0.0038159226 -0.0045627456
6/26/19 2,913.78 6.56 0.0012347459 0.0403340706
6/25/19 2,917.38 6.83 0.0095417023 0.0014630581
6/24/19 2,945.35 6.84 0.0017334349 0.0043763746
6/21/19 2,950.46 6.87 0.0012600262 0.074315894
6/20/19 2,954.18 7.4 -0.0094276151 0.0067340322
6/19/19 2,926.46 7.45 -0.0029807301 -0.0299749962
6/18/19 2,917.75 7.23 -0.0096704626 -0.0181442521
6/17/19 2,889.67 7.1 -0.0009313357 -0.012757083
6/14/19 2,886.98 7.01 0.0016128422 -0.0289455809
6/13/19 2,891.64 6.81 -0.0040890782 -0.026787316
6/12/19 2,879.84 6.63 0.0020396985 -0.0075700589
6/11/19 2,885.72 6.58 0.0003499381 0.0604458109
6/10/19 2,886.73 6.99 -0.0046492574 0.0156142278
6/7/19 2,873.34 7.1 -0.0104429452 -0.0170458673
6/6/19 2,843.49 6.98 -0.0061168096 0.0128115631
6/5/19 2,826.15 7.07 -0.0081287685 -0.0128115631
6/4/19 2,803.27 6.98 -0.0212059023 -0.0290718148
6/3/19 2,744.45 6.78 0.0027690316 0.0131870043
5/31/19 2,752.06 6.87 0.013283188 0.0413458747
5/30/19 2,788.86 7.16 -0.0020962412 -0.0515873688
5/29/19 2,783.02 6.8 0.0069359555 0.0160470256
5/28/19 2,802.39 6.91 0.0084108909 0.0355403432
5/24/19 2,826.06 7.16 -0.0013526196 -0.0297683214
5/23/19 2,822.24 6.95 0.0119856819 -0.0411217996
5/22/19 2,856.27 6.67 0.0028283617 0.079235093
5/21/19 2,864.36 7.22 -0.0084599047 0.0164838897
5/20/19 2,840.23 7.34 0.0067722409 -0.1720205712
5/17/19 2,859.53 6.18 0.0058544237 -0.0163135755
5/16/19 2,876.32 6.08 -0.0088559196 -0.0016460909
5/15/19 2,850.96 6.07 -0.005821977 -0.0132671929
5/14/19 2,834.41 5.99 -0.0079840602 0.0049958472
5/13/19 2,811.87 6.02 0.0244265447 0.0278478274
5/10/19 2,881.40 6.19 -0.0037134178 -0.0345145187
5/9/19 2,870.72 5.98 0.0030260156 -0.0620889041
5/8/19 2,879.42 5.62 0.0016066713 0.0298006277
5/7/19 2,884.05 5.79 0.016649515 -0.0086730813
5/6/19 2,932.47 5.74 0.0044810397 0.0103987072
5/3/19 2,945.64 5.8 -0.0095921706 -0.0567528166
5/2/19 2,917.52 5.48 0.002126258 0.0144930073
5/1/19 2,923.73 5.56 0.0075304127 0.0035906681
4/30/19 2,945.83 5.58 -0.0009509481 -0.0071942756
4/29/19 2,943.03 5.54 -0.0010708987 0
4/26/19 2,939.88 5.54 -0.0046743635 0.0125562188
4/25/19 2,926.17 5.61 0.000369015 0.0017809444
4/24/19 2,927.25 5.62 0.0021941919 0.0158873598
4/23/19 2,933.68 5.71 -0.0088023644 0.0293377382
4/22/19 2,907.97 5.88 -0.001011526 -0.0188846814
4/18/19 2,905.03 5.77 -0.0015778199 -0.022788015
4/17/19 2,900.45 5.64 0.0022763638 0.063540683
4/16/19 2,907.06 6.01 -0.0005092351 -0.0218679866
4/15/19 2,905.58 5.88 0.0006296244 0.0367320093
4/12/19 2,907.41 6.1 -0.0065876323 -0.0198682032
4/11/19 2,888.32 5.98 -0.0000380851 -0.0067114346
4/10/19 2,888.21 5.94 -0.0034718343 -0.018692133
4/9/19 2,878.20 5.83 0.0060859527 -0.0103449198
4/8/19 2,895.77 5.77 -0.0010469016 -0.0245626384
4/5/19 2,892.74 5.63 -0.0046256837 0
4/4/19 2,879.39 5.63 -0.0020824686 -0.007130155
4/3/19 2,873.40 5.59 -0.002146103 0.0053523767
4/2/19 2,867.24 5.62 -0.0000174385 0
4/1/19 2,867.19 5.62 -0.0115021815 0.0053238813
3/29/19 2,834.40 5.65 -0.0067117197 0.0017683471
3/28/19 2,815.44 5.66 -0.0035831173 0.0633231185
3/27/19 2,805.37 6.03 0.0046551989 0.0595509796
3/26/19 2,818.46 6.4 -0.0071571052 -0.0173369197
3/25/19 2,798.36 6.29 0.0008394252 -0.006379607
3/22/19 2,800.71 6.25 0.0191568542 0.006379607
3/21/19 2,854.88 6.29 -0.0107940496 -0.0015910902
3/20/19 2,824.23 6.28 0.0029486657 0.0126583969
3/19/19 2,832.57 6.36 0.0001306149 0.0171477312
3/18/19 2,832.94 6.47 -0.0036991106 -0.0124418401
3/15/19 2,822.48 6.39 -0.0049725194 -0.0205540833
3/14/19 2,808.48 6.26 0.0008684202 0.0063694483
3/13/19 2,810.92 6.3 -0.0069255815 -0.0127797266
3/12/19 2,791.52 6.22 -0.0029489763 -0.0129451646
3/11/19 2,783.30 6.14 -0.0145595429 -0.006535971
3/8/19 2,743.07 6.1 0.0021340139 0.0322608622
3/7/19 2,748.93 6.3 0.0081589039 -0.009569451
3/6/19 2,771.45 6.24 0.006545491 0.023754086
3/5/19 2,789.65 6.39 0.0011321175 0.0046838493
3/4/19 2,792.81 6.42 0.0038881493 -0.0031201273
3/1/19 2,803.69 6.4 -0.006871674 -0.0078431775
2/28/19 2,784.49 6.35 0.0028295461 0
2/27/19 2,792.38 6.35 0.0005441904 -0.0015760445
2/26/19 2,793.90 6.34 0.0007906963 0.0156497717
2/25/19 2,796.11 6.44 -0.0012310381 0
2/22/19 2,792.67 6.44 -0.0063906244 0.0061919702
2/21/19 2,774.88 6.48 0.0035326446 -0.0265848338
2/20/19 2,784.70 6.31 -0.0017755546 0.0031645596
2/19/19 2,779.76 6.33 -0.001497653 -0.0047506028
2/15/19 2,775.60 6.3 -0.0108199624 -0.0192313619
2/14/19 2,745.73 6.18 0.0026551456 -0.0081235215
2/13/19 2,753.03 6.13 -0.0030194138 0.0016299922
2/12/19 2,744.73 6.14 -0.012807878 -0.0314335226
2/11/19 2,709.80 5.95 -0.0007087905 -0.0084388686
2/8/19 2,707.88 5.9 -0.0006760339 0
2/7/19 2,706.05 5.9 0.0094011719 -0.0102215541
2/6/19 2,731.61 5.84 0.0022269729 0.005123837
2/5/19 2,737.70 5.87 -0.0046974313 0.0611255485
2/4/19 2,724.87 6.24 -0.0067533489 -0.0032102756
2/1/19 2,706.53 6.22 -0.0008982319 0.0032102756
1/31/19 2,704.10 6.24 -0.0085606309 -0.0325761704
1/30/19 2,681.05 6.04 -0.0154295917 -0.0016570012
1/29/19 2,640.00 6.03 0.001457271 0.0016570012
1/28/19 2,643.85 6.04 0.0078778091 0.0229142595
1/25/19 2,664.76 6.18 -0.0084528936 0.0112631923
1/24/19 2,642.33 6.25 -0.001374732 -0.0128826258
1/23/19 2,638.70 6.17 -0.0022004713 -0.021294826
1/22/19 2,632.90 6.04 0.0142584544 0.0049545931
1/18/19 2,670.71 6.07 -0.0130969127 -0.0099338565
1/17/19 2,635.96 6.01 -0.0075627829 0.0066335235
1/16/19 2,616.10 6.05 -0.0022195019 0.0098685011
1/15/19 2,610.30 6.11 -0.0106646418 0.0194495596
1/14/19 2,582.61 6.23 0.0052714324 0.0222231368
1/11/19 2,596.26 6.37 0.0001463537 -0.0142294891
1/10/19 2,596.64 6.28 -0.0045082676 -0.0031897954
1/9/19 2,584.96 6.26 -0.0040896523 0.0047808856
1/8/19 2,574.41 6.29 -0.0096485985 0.0047581374
1/7/19 2,549.69 6.32 -0.0069859758 -0.0175583122
1/4/19 2,531.94 6.21 -0.0337593783 -0.0327361474
1/3/19 2,447.89 6.01 0.0250682763 0.0016625108
1/2/19 2,510.03 6.02 -0.0012677203 -0.0337869976
12/31/18 2,506.85 5.82 -0.008456583 0.0034305351
12/28/18 2,485.74 5.84 0.0012423186 0.0017108644
12/27/18 2,488.83 5.85 -0.0085261778 0.0085106897
12/26/18 2,467.70 5.9 -0.048403239 -0.0504016314
12/24/18 2,351.10 5.61 0.0274865659 0.031581572
12/21/18 2,416.62 5.79 0.0208032006 0.0322882764
12/20/18 2,467.42 5.98 0.0158977934 0
12/19/18 2,506.96 5.98 0.0155154781 -0.0117747365
12/18/18 2,546.16 5.91 -0.0000864084 -0.0153455697
12/17/18 2,545.94 5.82 0.0209922806 0.0254466657
12/14/18 2,599.95 5.97 0.0192711787 0.0166116777
12/13/18 2,650.54 6.07 0.0001999393 -0.0049545931
12/12/18 2,651.07 6.04 -0.0054048563 -0.0166948786
12/11/18 2,636.78 5.94 0.0003564319 -0.0016849204
12/10/18 2,637.72 5.93 -0.001760644 0.0134005355
12/7/18 2,633.08 6.01 0.0235963832 0.0197700014
12/6/18 2,695.95 6.13 0.0015233481 0.0048820276
12/4/18 2,700.06 6.16 0.0329002085 0.0176995771
12/3/18 2,790.37 6.27 -0.0108819315 0.0015936258
11/30/18 2,760.17 6.28 -0.0081375939 0.0063492277
11/29/18 2,737.80 6.32 0.0021854981 0.0047356047
11/28/18 2,743.79 6.35 -0.0227140079 -0.0271365414
11/27/18 2,682.17 6.18 -0.0032563952 0.0016168152
11/26/18 2,673.45 6.19 -0.0154130164 -0.0113729902
11/23/18 2,632.56 6.12 0.0065764678 0.0032626456
11/21/18 2,649.93 6.14 -0.0030386544 -0.0098200462
11/20/18 2,641.89 6.08 0.0183179621 0.0179303907
11/19/18 2,690.73 6.19 0.0167831468 0.0192005899
11/16/18 2,736.27 6.31 -0.0022208125 -0.03057358
11/15/18 2,730.20 6.12 -0.0105380795 0.0048899853
11/14/18 2,701.58 6.15 0.0075962428 0.0097088141
11/13/18 2,722.18 6.21 0.0014830045 -0.0195128142
11/12/18 2,726.22 6.09 0.0198981367 0.016287005
11/9/18 2,781.01 6.19 0.0092415616 0.0112450984
11/8/18 2,806.83 6.26 0.002512135 0.0189879122
11/7/18 2,813.89 6.38 -0.020987099 -0.0286188053
11/6/18 2,755.45 6.2 -0.0062398269 0.0112270626
11/5/18 2,738.31 6.27 -0.0055846938 0
11/2/18 2,723.06 6.27 0.0063366998 0.0015936258
11/1/18 2,740.37 6.28 -0.0105024525 -0.025807884
10/31/18 2,711.74 6.12 -0.0107928387 -0.0746108638
10/30/18 2,682.63 5.68 -0.0155453667 0.0122486221
10/29/18 2,641.25 5.75 0.0065812303 0.015530942
10/26/18 2,658.69 5.84 0.0174790907 0.0402738991
10/25/18 2,705.57 6.08 -0.0184537295 -0.0232955626
10/24/18 2,656.10 5.94 0.031350832 0.073025135
10/23/18 2,740.69 6.39 0.0055270973 0.0077942717
10/22/18 2,755.88 6.44 0.004308744 0.0031007777
10/19/18 2,767.78 6.46 0.0003612351 -0.0140298482
10/18/18 2,768.78 6.37 0.0144965151 0.0062598013
10/17/18 2,809.21 6.41 0.0002527082 -0.0015612806
10/16/18 2,809.92 6.4 -0.02126787 -0.0189280099
10/15/18 2,750.79 6.28 0.0059225388 0.0204892904
10/12/18 2,767.13 6.41 -0.0141063207 -0.031698375
10/11/18 2,728.37 6.21 0.0207876475 0.0032154369
10/10/18 2,785.68 6.23 0.033416334 0.0331522073
10/9/18 2,880.34 6.44 0.001418964 0.0123458358
10/8/18 2,884.43 6.52 0.0003951473 -0.0123458358
10/5/18 2,885.57 6.44 0.0055433013 0.0138784032
10/4/18 2,901.61 6.53 0.0082030691 -0.0046047664
10/3/18 2,925.51 6.5 -0.00071124 0.0061349886
10/2/18 2,923.43 6.54 0.0003967155 0.0015278842
10/1/18 2,924.59 6.55 -0.0036344556 -0.0015278842
9/28/18 2,913.98 6.54 0.0000068634 0
9/27/18 2,914.00 6.54 -0.0027594661 -0.0169626272
9/26/18 2,905.97 6.43 0.0032946695 -0.0046765479
9/25/18 2,915.56 6.4 0.0013059284 -0.003129893
9/24/18 2,919.37 6.38 0.0035219491 0.001566171
9/21/18 2,929.67 6.39 0.0003685743 0.0077942717
9/20/18 2,930.75 6.44 -0.0078099974 -0.0125001628
9/19/18 2,907.95 6.36 -0.001252525 0.0093897404
9/18/18 2,904.31 6.42 -0.0053546496 -0.0141178815
9/17/18 2,888.80 6.33 0.0055853146 0.0031545767
9/14/18 2,904.98 6.35 -0.0002754271 0.0015735644
9/13/18 2,904.18 6.36 -0.0052683487 -0.0078927008
9/12/18 2,888.92 6.31 -0.0003565982 -0.0371309806
9/11/18 2,887.89 6.08 -0.0037328622 -0.0049464239
9/10/18 2,877.13 6.05 -0.0018960451 -0.0166670525
9/7/18 2,871.68 5.95 0.0022157571 0.0232568622
9/6/18 2,878.05 6.09 0.0036589742 -0.0016433857
9/5/18 2,888.60 6.08 0.0028071067 0.0032840752
9/4/18 2,896.72 6.1 0.0016556752 0.001638002
8/31/18 2,901.52 6.11 -0.0001344213 0.0032679768
8/30/18 2,901.13 6.13 0.0044401182 0
8/29/18 2,914.04 6.13 -0.0056852358 -0.0049059788
8/28/18 2,897.52 6.1 -0.000269232 0
8/27/18 2,896.74 6.1 -0.0076411244 -0.0032840752
8/24/18 2,874.69 6.08 -0.0061797195 0.0049220772
8/23/18 2,856.98 6.11 0.0016926632 0.004897969
8/22/18 2,861.82 6.14 0.0003982686 0.0064935293
8/21/18 2,862.96 6.18 -0.0020664307 -0.0016194336
8/20/18 2,857.05 6.17 -0.0024250167 -0.006504088
8/17/18 2,850.13 6.13 -0.0033176269 -0.0016326534
8/16/18 2,840.69 6.12 -0.0078882768 -0.018137348
8/15/18 2,818.37 6.01 0.0076312639 0.0165020246
8/14/18 2,839.96 6.11 -0.0063689195 -0.0065681681
8/13/18 2,821.93 6.07 0.0040140031 -0.0066115943
8/10/18 2,833.28 6.03 0.0071392952 0.0082576852
8/9/18 2,853.58 6.08 0.0014427591 0
8/8/18 2,857.70 6.08 0.0002624144 0.008190054
8/7/18 2,858.45 6.13 -0.0028201846 0.0081235215
8/6/18 2,850.40 6.18 -0.0035320513 -0.0949866076
8/3/18 2,840.35 5.62 -0.0046333873 0.0070922283
8/2/18 2,827.22 5.66 -0.0049143981 -0.050735518
8/1/18 2,813.36 5.38 0.0010409174 0.0092507598
7/31/18 2,816.29 5.43 -0.0048728582 0.0109891216
7/30/18 2,802.60 5.49 0.0057707999 0
7/27/18 2,818.82 5.49 0.0065838795 -0.0018231546
7/26/18 2,837.44 5.48 0.0030368581 -0.0110092855
7/25/18 2,846.07 5.42 -0.0090603764 -0.0036968619
7/24/18 2,820.40 5.4 -0.0047695466 0.0018501393
7/23/18 2,806.98 5.41 -0.0018363972 0.0091996969
7/20/18 2,801.83 5.46 0.0009489291 0.0018298267
7/19/18 2,804.49 5.47 0.0039607817 0.0163194918
7/18/18 2,815.62 5.56 -0.0021581578 0.0053811789
7/17/18 2,809.55 5.59 -0.0039657825 0.010676258
7/16/18 2,798.43 5.65 0.0010286193 0.0017683471
7/13/18 2,801.31 5.66 -0.0010786486 0
7/12/18 2,798.29 5.66 -0.0087109847 -0.0286758
7/11/18 2,774.02 5.5 0.007119462 0.0233613499
7/10/18 2,793.84 5.63 -0.0034671898 -0.0035587226
7/9/18 2,784.17 5.61 -0.0087843436 0.0035587226
7/6/18 2,759.82 5.63 -0.0084455321 -0.0270043412
7/5/18 2,736.61 5.48 -0.0085838067 -0.0128560081
7/3/18 2,713.22 5.41 0.0049596328 0.0036900411
7/2/18 2,726.71 5.43 -0.0030633183 0.0018399269
6/29/18 2,718.37 5.44 -0.0007580943 0.0054995556
6/28/18 2,716.31 5.47 -0.006159615 -0.0110295236
6/27/18 2,699.63 5.41 0.0086415214 -0.0018501393
6/26/18 2,723.06 5.4 -0.0022021541 -0.0149256502
6/25/18 2,717.07 5.32 0.0138197907 0.0332747889
6/22/18 2,754.88 5.5 -0.0018602493 -0.0276515313
6/21/18 2,749.76 5.35 0.0063657077 0.0221820555
6/20/18 2,767.32 5.47 -0.0017106973 0.0109091991
6/19/18 2,762.59 5.53 0.0040315498 0.0036101122
6/18/18 2,773.75 5.55 0.0021284228 -0.0108696722
6/15/18 2,779.66 5.49 0.0010175922 -0.0054794658
6/14/18 2,782.49 5.46 -0.0024684618 -0.0147604156
6/13/18 2,775.63 5.38 0.0040341773 -0.0130965389
6/12/18 2,786.85 5.31 -0.0017418322 -0.0094608085
6/11/18 2,782.00 5.26 -0.0010681475 -0.0172583382
6/8/18 2,779.03 5.17 -0.0031210607 0.0096247134
6/7/18 2,770.37 5.22 0.0007144507 0.0019138762
6/6/18 2,772.35 5.23 -0.0085308832 -0.0019138762
6/5/18 2,748.80 5.22 -0.0007023712 0.0019138762
6/4/18 2,746.87 5.23 -0.0044695951 -0.0057526525
6/1/18 2,734.62 5.2 -0.0107907641 -0.0116055461
5/31/18 2,705.27 5.14 0.0069033369 0.0154443224
5/30/18 2,724.01 5.22 -0.0126159117 -0.0173917427
5/29/18 2,689.86 5.13 0.0116315837 0.0038910555
5/25/18 2,721.33 5.15 0.0023600282 0.0019398648
5/24/18 2,727.76 5.16 0.0020252522 -0.0038835
5/23/18 2,733.29 5.14 -0.0032431094 0.0077519768
5/22/18 2,724.44 5.18 0.0031406635 -0.0038684768
5/21/18 2,733.01 5.16 -0.0073595902 -0.0097371753
5/18/18 2,712.97 5.11 0.0026356975 -0.0039215737
5/17/18 2,720.13 5.09 0.0008562101 -0.003937013
5/16/18 2,722.46 5.07 -0.0040523362 0.0117648416
5/15/18 2,711.45 5.13 0.00686568 0.0019474203
5/14/18 2,730.13 5.14 -0.0008831317 0.0038835
5/11/18 2,727.72 5.16 -0.0017061751 0.0038684768
5/10/18 2,723.07 5.18 -0.009327001 0
5/9/18 2,697.79 5.18 -0.0096356042 -0.0058083416
5/8/18 2,671.92 5.15 0.0002656912 0.0173247837
5/7/18 2,672.63 5.24 -0.0034519951 0.0076045994
5/4/18 2,663.42 5.28 -0.0127298319 -0.013346242
5/3/18 2,629.73 5.21 0.0022562398 -0.0077071672
5/2/18 2,635.67 5.17 0.0072319032 0.0472231269
5/1/18 2,654.80 5.42 -0.0025458022 0.0344549041
4/30/18 2,648.05 5.61 0.0082212439 0.1472514574
4/27/18 2,669.91 6.5 -0.0011130162 -0.0800427077
4/26/18 2,666.94 6 -0.0103801292 0.0033277901
4/25/18 2,639.40 6.02 -0.0018354335 -0.0184414279
4/24/18 2,634.56 5.91 0.0134708956 -0.0050890695
4/23/18 2,670.29 5.88 -0.0000561753 0.0202027073
4/20/18 2,670.14 6 0.0085731805 -0.0066889882
4/19/18 2,693.13 5.96 0.0057425779 0.0066889882
4/18/18 2,708.64 6 -0.0008310204 -0.0083682497
4/17/18 2,706.39 5.95 -0.0106051441 -0.0169495583
4/16/18 2,677.84 5.85 -0.0080763224 -0.0120379786
4/13/18 2,656.30 5.78 0.0028908219 0.0171530792
4/12/18 2,663.99 5.88 -0.0082168802 0.0202027073
4/11/18 2,642.19 6 0.0055406195 0.0033277901
4/10/18 2,656.87 6.02 -0.0165885213 -0.1580341799
4/9/18 2,613.16 5.14 -0.0033310174 0.0019436352
4/6/18 2,604.47 5.15 0.0221640228 0.0038759738
4/5/18 2,662.84 5.17 -0.0068393662 -0.0215062052
4/4/18 2,644.69 5.06 -0.0115001058 -0.0199607426
4/3/18 2,614.45 4.96 -0.0125359346 -0.0224270358
4/2/18 2,581.88 4.85 0.0225905926 0.0061665149
3/29/18 2,640.87 4.88 -0.0136757331 -0.004106782
3/28/18 2,605.00 4.86 0.002920874 0.0061538656
3/27/18 2,612.62 4.89 0.0174273121 0.0242436116
3/26/18 2,658.55 5.01 -0.0267950261 -0.0181273846
3/23/18 2,588.26 4.92 0.0211898333 0.0221114536
3/22/18 2,643.69 5.03 0.02548489 0.0255165954
3/21/18 2,711.93 5.16 0.0018456885 0.0057971177
3/20/18 2,716.94 5.19 -0.0014807014 0.0114943794
3/19/18 2,712.92 5.25 0.0143060082 0.0207358985
3/16/18 2,752.01 5.36 -0.0017020228 -0.0188329483
3/15/18 2,747.33 5.26 0.0007822719 0.0018993358
3/14/18 2,749.48 5.27 0.0057409415 0.0037878833
3/13/18 2,765.31 5.29 0.0063839246 0.0056550575
3/12/18 2,783.02 5.32 0.0012747798 -0.0037664828
3/9/18 2,786.57 5.3 -0.0172295115 0.0018850147
3/8/18 2,738.97 5.31 -0.0044531768 0
3/7/18 2,726.80 5.31 0.0004839668 0.0075047257
3/6/18 2,728.12 5.35 -0.0026353184 0.0055918133
3/5/18 2,720.94 5.38 -0.0109716391 -0.0168701283
3/2/18 2,691.25 5.29 -0.0050587563 -0.0075901693
3/1/18 2,677.67 5.25 0.0134139079 -0.0114943794
2/28/18 2,713.83 5.19 0.0111578242 0.0114943794
2/27/18 2,744.28 5.25 0.012788287 0.0188684843
2/26/18 2,779.60 5.35 -0.0116884213 -0.0093897404
2/23/18 2,747.30 5.3 -0.015901246 -0.0132955425
2/22/18 2,703.96 5.23 -0.0009731209 0.0226852828
2/21/18 2,701.33 5.35 0.0055116898 0.0185190478
2/20/18 2,716.26 5.45 0.0058585314 -0.0110702238
2/16/18 2,732.22 5.39 -0.0003733925 0.0183828706
2/15/18 2,731.20 5.49 -0.0119968362 -0.0333364203
2/14/18 2,698.63 5.31 -0.0133134612 -0.0094608085
2/13/18 2,662.94 5.26 -0.002609544 0.0018993358
2/12/18 2,656.00 5.27 -0.0138186843 0.005676458
2/9/18 2,619.55 5.3 -0.0148256266 0.013121088
2/8/18 2,581.00 5.37 0.038259085 0.0257367146
2/7/18 2,681.66 5.51 0.0050141453 -0.0773240834
2/6/18 2,695.14 5.1 -0.0172905911 0.0058651195
2/5/18 2,648.94 5.13 0.0418425613 0.0438583159
2/2/18 2,762.13 5.36 0.021436645 -0.0497234353
2/1/18 2,821.98 5.1 0.0006482707 0.0441106984
1/31/18 2,823.81 5.33 -0.0004888209 -0.0075329923
1/30/18 2,822.43 5.29 0.0109586083 -0.0037878833
1/29/18 2,853.53 5.27 0.0067547058 0.018797546
1/26/18 2,872.87 5.37 -0.0117715973 -0.0056022555
1/25/18 2,839.25 5.34 -0.0006024532 -0.0150946262
1/24/18 2,837.54 5.26 0.0005601876 0.0075757938
1/23/18 2,839.13 5.3 -0.0021720359 0.0037664828
1/22/18 2,832.97 5.32 -0.0080343921 0.0278053131
1/19/18 2,810.30 5.47 -0.0043756411 -0.0240529635
1/18/18 2,798.03 5.34 0.0016176871 0.0277026026
1/17/18 2,802.56 5.49 -0.0093709572 0.0198383422
1/16/18 2,776.42 5.6 0.0035306886 0.0159436504
1/12/18 2,786.24 5.69 -0.0067269511 0
1/11/18 2,767.56 5.69 -0.0070089975 -0.0123785842
1/10/18 2,748.23 5.62 0.0011128245 0.0123785842
1/9/18 2,751.29 5.69 -0.0013020551 0.0191476694
1/8/18 2,747.71 5.8 -0.0016609424 0
1/5/18 2,743.15 5.8 -0.0070091779 -0.0297484754
1/4/18 2,723.99 5.63 -0.004020568 0.0468429088
1/3/18 2,713.06 5.9 -0.0063784334 0.0050718621
1/2/18 2,695.81 5.93 -0.0082690967 -0.0067682153
12/29/17 2,673.61 5.89 0.0051966579 0.0033898338
12/28/17 2,687.54 5.91 -0.0018323482 -0.0119150346
12/27/17 2,682.62 5.84 -0.0007905846 -0.0085985053
12/26/17 2,680.50 5.79 0.0010589429 -0.0262482261
12/22/17 2,683.34 5.64 0.0004582789 -0.0035524016
12/21/17 2,684.57 5.62 -0.0019836615 -0.0071428875
12/20/17 2,679.25 5.58 0.000828247 0
12/19/17 2,681.47 5.58 0.0032355198 0.0035778213
12/18/17 2,690.16 5.6 -0.0053485331 -0.0198383422
12/15/17 2,675.81 5.49 -0.0089342952 0.0251811866
12/14/17 2,652.01 5.63 0.0040791347 0.010600806
12/13/17 2,662.85 5.69 0.0004730653 -0.0017590154
12/12/17 2,664.11 5.68 -0.0015476797 -0.0431721719
12/11/17 2,659.99 5.44 -0.0031968458 0
12/8/17 2,651.50 5.44 -0.0054911946 0.0036697289
12/7/17 2,636.98 5.46 -0.0029280818 0.0412614584
12/6/17 2,629.27 5.69 0.0001140936 0.0087489622
12/5/17 2,629.57 5.74 0.0037464387 0.0359320092
12/4/17 2,639.44 5.95 0.0010526994 0.0033557078
12/1/17 2,642.22 5.97 0.0020265423 0.0033444847
11/30/17 2,647.58 5.99 -0.0081575832 0.0132671929
11/29/17 2,626.07 6.07 0.000369305 0
11/28/17 2,627.04 6.07 -0.0098002873 0.0130934767
11/27/17 2,601.42 6.15 0.0003843316 0
11/24/17 2,602.42 6.15 -0.0020540444 0
11/22/17 2,597.08 6.15 0.0007505615 -0.0114473858
11/21/17 2,599.03 6.08 -0.006519786 0.0211562
11/20/17 2,582.14 6.21 -0.0012749494 0.0032154369
11/17/17 2,578.85 6.23 0.0026294964 0.0032051309
11/16/17 2,585.64 6.25 -0.00816274 -0.0145046862
11/15/17 2,564.62 6.16 0.005540999 -0.0380525645
11/14/17 2,578.87 5.93 0.002312292 0.0167227977
11/13/17 2,584.84 6.03 -0.0009831358 0.026188076
11/10/17 2,582.30 6.19 0.0008980205 -0.0032362488
11/9/17 2,584.62 6.17 0.0037690718 -0.0296074258
11/8/17 2,594.38 5.99 -0.0014426176 -0.0408915573
11/7/17 2,590.64 5.75 0.0001891246 0.0257524961
11/6/17 2,591.13 5.9 -0.0012705231 0.122667509
11/3/17 2,587.84 6.67 -0.0030922932 -0.0366453217
11/2/17 2,579.85 6.43 -0.0001899516 0.0046547795
11/1/17 2,579.36 6.46 -0.0015908063 0.0123078477
10/31/17 2,575.26 6.54 -0.0009440395 -0.031058397
10/30/17 2,572.83 6.34 0.0031975813 0.0976017878
10/27/17 2,581.07 6.99 -0.0080405454 0.0014295928
10/26/17 2,560.40 7 -0.0012701392 0.014184635
10/25/17 2,557.15 7.1 0.0046739631 -0.014184635
10/24/17 2,569.13 7 -0.0016166389 -0.0202027073
10/23/17 2,564.98 6.86 0.0039804029 0.0101523715
10/20/17 2,575.21 6.93 -0.0051038495 0.0200006667
10/19/17 2,562.10 7.07 -0.0003279098 -0.0028328631
10/18/17 2,561.26 7.05 -0.0007420977 0.0056577237
10/17/17 2,559.36 7.09 -0.0006722689 0.0084270162
10/16/17 2,557.64 7.15 -0.0017492339 -0.0042046313
10/13/17 2,553.17 7.12 -0.0008777258 0.0028050509
10/12/17 2,550.93 7.14 0.0016881541 0.0069783954
10/11/17 2,555.24 7.19 -0.0018018446 -0.0069783954
10/10/17 2,550.64 7.14 -0.0023197541 0.0248975516
10/9/17 2,544.73 7.32 0.0018060255 0.0054496048
10/6/17 2,549.33 7.36 0.001074215 0.0188430878
10/5/17 2,552.07 7.5 -0.0056308734 0.0106101791
10/4/17 2,537.74 7.58 -0.0012459783 0.0413495598
10/3/17 2,534.58 7.9 -0.0021565267 -0.026941976
10/2/17 2,529.12 7.69 -0.0038665151 0.0116355547
9/29/17 2,519.36 7.78 -0.0036982438 -0.0038634948
9/28/17 2,510.06 7.75 -0.0012038829 0.0128206884
9/27/17 2,507.04 7.85 -0.004076842 0.0050826031
9/26/17 2,496.84 7.89 -0.0000720937 -0.0089115803
9/25/17 2,496.66 7.82 0.0022244992 0.0857317863
9/22/17 2,502.22 8.52 -0.0006476348 -0.0592318129
9/21/17 2,500.60 8.03 0.0030506089 0
9/20/17 2,508.24 8.03 -0.0006341116 0.0209496263
9/19/17 2,506.65 8.2 -0.0011096654 -0.0655146071
9/18/17 2,503.87 7.68 -0.0014548073 0.0013012364
9/15/17 2,500.23 7.69 -0.0018455323 0.0077720598
9/14/17 2,495.62 7.75 0.0011013239 0.0128206884
9/13/17 2,498.37 7.85 -0.0007567795 0.0063492277
9/12/17 2,496.48 7.9 -0.0033583536 -0.0373995876
9/11/17 2,488.11 7.61 -0.0107809043 0.0169385157
9/8/17 2,461.43 7.74 0.0014898928 0.0292828052
9/7/17 2,465.10 7.97 0.0001784758 0.0198764308
9/6/17 2,465.54 8.13 -0.0031238664 0.0061312271
9/5/17 2,457.85 8.18 0.0075794786 0.0109423584
9/1/17 2,476.55 8.27 -0.0019805188 -0.0024213087
8/31/17 2,471.65 8.25 -0.0057047489 0
8/30/17 2,457.59 8.25 -0.004604516 0.0024213087
8/29/17 2,446.30 8.27 -0.0008424428 0.0024154601
8/28/17 2,444.24 8.29 -0.0004869775 0.0167468029
8/25/17 2,443.05 8.43 -0.0016714397 -0.0011869438
8/24/17 2,438.97 8.42 0.0020765888 -0.0155598591
8/23/17 2,444.04 8.29 0.0034595821 -0.0084797601
8/22/17 2,452.51 8.22 -0.0098917395 -0.0171783365
8/21/17 2,428.37 8.08 -0.0011619476 -0.0012383903
8/18/17 2,425.55 8.07 0.0018370698 0.0024752488
8/17/17 2,430.01 8.09 0.015557303 0.0256267837
8/16/17 2,468.11 8.3 -0.0014190956 0
8/15/17 2,464.61 8.3 0.0004989403 0.0131659592
8/14/17 2,465.84 8.41 -0.0099936436 -0.0119618651
8/11/17 2,441.32 8.31 -0.0012747131 -0.0342750809
8/10/17 2,438.21 8.03 0.0145801945 0.0233856811
8/9/17 2,474.02 8.22 0.0003637143 0.0216614968
8/8/17 2,474.92 8.4 0.0024173561 0.0258533788
8/7/17 2,480.91 8.62 -0.0016459116 0.009237941
8/4/17 2,476.83 8.7 -0.0018872543 -0.0185620179
8/3/17 2,472.16 8.54 0.0021859787 0.0288537039
8/2/17 2,477.57 8.79 -0.0004925393 0.0090600846
8/1/17 2,476.35 8.87 -0.0024461011 -0.1057363849
7/31/17 2,470.30 7.98 0.0007283911 0.0296317976
7/28/17 2,472.10 8.22 0.0013420867 -0.0024360548
7/27/17 2,475.42 8.2 0.0009730985 0.0417971287
7/26/17 2,477.83 8.55 -0.0002825452 0.0173917427
7/25/17 2,477.13 8.7 -0.0029189192 -0.0185620179
7/24/17 2,469.91 8.54 0.0010642496 -0.0011716463
7/21/17 2,472.54 8.53 0.0003679749 -0.017741447
7/20/17 2,473.45 8.38 0.0001536198 0.0035735595
7/19/17 2,473.83 8.41 -0.0053582703 0.0047449674
7/18/17 2,460.61 8.45 -0.0005975914 -0.0071259209
7/17/17 2,459.14 8.39 0.0000528626 0.0188907625
7/14/17 2,459.27 8.55 -0.0046626401 -0.0417971287
7/13/17 2,447.83 8.2 -0.0018727976 0.0036518604
7/12/17 2,443.25 8.23 -0.007279063 -0.0109958347
7/11/17 2,425.53 8.14 0.0007830273 0.0109958347
7/10/17 2,427.43 8.23 -0.0009273361 -0.0122250911
7/7/17 2,425.18 8.13 -0.0063827408 -0.0111318404
7/6/17 2,409.75 8.04 0.0094129712 0.0233569315
7/5/17 2,432.54 8.23 -0.001452212 -0.0097680874
7/3/17 2,429.01 8.15 -0.0023081277 0.0073349962
6/30/17 2,423.41 8.21 -0.0015320737 -0.0073349962
6/29/17 2,419.70 8.15 0.0086372207 0.0158250411
6/28/17 2,440.69 8.28 -0.0087694772 -0.0121508178
6/27/17 2,419.38 8.18 0.0081055101 -0.0210013895
6/26/17 2,439.07 8.01 -0.0003157439 0.0049813304
6/23/17 2,438.30 8.05 -0.0015596785 0.0024813909
6/22/17 2,434.50 8.07 0.0004558419 0.0171994412
6/21/17 2,435.61 8.21 0.0005828463 -0.0085627435
6/20/17 2,437.03 8.14 0.0067191884 -0.0261371444
6/19/17 2,453.46 7.93 -0.008312559 -0.0165293019
6/16/17 2,433.15 7.8 -0.0002836232 0.0327898228
6/15/17 2,432.46 8.06 0.0022421258 0.0098766235
6/14/17 2,437.92 8.14 0.0009962549 0.0146344075
6/13/17 2,440.35 8.26 -0.0045012746 -0.0060716641
6/12/17 2,429.39 8.21 0.0009791902 -0.0110227693
6/9/17 2,431.77 8.12 0.0008303258 0.0574320491
6/8/17 2,433.79 8.6 -0.0002671088 0.0046403796
6/7/17 2,433.14 8.64 -0.0015671051 0.0160738248
6/6/17 2,429.33 8.78 0.0027829007 0.0202938193
6/5/17 2,436.10 8.96 0.0012184192 -0.0100954307
6/2/17 2,439.07 8.87 -0.0037008707 -0.0367435134
6/1/17 2,430.06 8.55 -0.0075425917 -0.0070422826
5/31/17 2,411.80 8.49 0.0004601313 -0.0059066917
5/30/17 2,412.91 8.44 0.001205286 -0.0047506028
5/26/17 2,415.82 8.4 -0.0003105018 -0.0083682497
5/25/17 2,415.07 8.33 -0.0044320391 -0.0193945473
5/24/17 2,404.39 8.17 -0.0024860459 0.0012232417
5/23/17 2,398.42 8.18 -0.0018362259 -0.0012232417
5/22/17 2,394.02 8.17 -0.0051468469 -0.0123154266
5/19/17 2,381.73 8.07 -0.006744699 -0.0225573474
5/18/17 2,365.72 7.89 -0.0036800634 -0.0722572922
5/17/17 2,357.03 7.34 0.0183455131 0.0785744326
5/16/17 2,400.67 7.94 0.000687072 -0.0075853714
5/15/17 2,402.32 7.88 -0.004765073 0.0088440248
5/12/17 2,390.90 7.95 0.001479519 -0.0101138662
5/11/17 2,394.44 7.87 0.0021651757 0.0012698414
5/10/17 2,399.63 7.88 -0.001129979 0.0025348556
5/9/17 2,396.92 7.9 0.0010257908 -0.0178804253
5/8/17 2,399.38 7.76 -0.0000375104 0.035446749
5/5/17 2,399.29 8.04 -0.0040803513 -0.0125158079
5/4/17 2,389.52 7.94 -0.000581876 -0.0216431109
5/3/17 2,388.13 7.77 0.001272153 0.1547020997
5/2/17 2,391.17 9.07 -0.001188409 0.0044004471
5/1/17 2,388.33 9.11 -0.0017307386 -0.0088203438
4/28/17 2,384.20 9.03 0.0019149508 0
4/27/17 2,388.77 9.03 -0.0005527384 -0.0133781259
4/26/17 2,387.45 8.91 0.0004857561 0.0044792908
4/25/17 2,388.61 8.95 -0.0060721281 -0.0271817414
4/24/17 2,374.15 8.71 -0.0107817528 -0.0244056274
4/21/17 2,348.69 8.5 0.0030396259 0.00936775
4/20/17 2,355.84 8.58 -0.0075287796 -0.0011661809
4/19/17 2,338.17 8.57 0.001717817 -0.0082015691
4/18/17 2,342.19 8.5 0.0029075737 -0.0118344576
4/17/17 2,349.01 8.4 -0.0085764406 -0.0143887374
4/13/17 2,328.95 8.28 0.0068380285 0.007220248
4/12/17 2,344.93 8.34 0.0037669958 -0.0024009615
4/11/17 2,353.78 8.32 0.001434958 0.0047961723
4/10/17 2,357.16 8.36 -0.000687504 0.0011954574
4/7/17 2,355.54 8.37 0.0008274932 0.002386636
4/6/17 2,357.49 8.39 -0.0019276337 0.0023809535
4/5/17 2,352.95 8.41 0.0030595533 0.0316000547
4/4/17 2,360.16 8.68 -0.0005594406 -0.0011527379
4/3/17 2,358.84 8.67 0.001643525 0.0011527379
3/31/17 2,362.72 8.68