Profit & Loss Account

INR Crore FY12
Income
Revenue from Operations 49,509.78
Less: Excise Duty 1,846.56
Less: Service tax 435.36
Revenue from Operations (net) 47,227.86
other operational income 751.03
Other Income 1,265.55
Total Revenue 49,244.44
Expenses
Cost of materials consumed 28,908
decrease or increase in WIP or finished goods (823)
employee benefit expenses 5,465
finance cost 51
Depreciation & amortisation expense 800
other expenses 3,223
Provisions (net) 1,403
Less: Cost of jobs done for internal use 104
Priro period adjustment (19)
Total Expenses 38,923
Profit before Exceptional Items & Tax 10,322
Add/less: Prior period adjustments (net) (19)
Exceptional Items
Profit/(Loss) before Tax 10,302
Tax Expense:
Effective tax 3,262.30
Profit/(Loss) for year before Minority Interest 7,040
Less: Minority interest
Profit after minority interest for the year 7,040
Earnings per share 29
Face Value per Share 2

FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21

50,156.48 40,337.92 30,947.04 26,581.00 29,429 29,250 32,175 35,393 38,932
1,904.00 1,342.26 920.42 1,155.74 1,252.78 1,253 1,253 1,253 1,253
635.00 606.84 484.65 530.93 588.58 589 589 589 589
47,618 38,389 29,541.97 24,894 27,588 27,409 30,334 33,551 37,090
806.98 720.01 700.17 588.3 635 635 635 635 635
1,121.71 1,616.03 1,220.45 1,497.72 726 726 726 726 726
49,546.36 40,724.86 31,462.59 26,980 28,949 28,770 31,695 34,912 38,451

27,899 22,103 17,758 15,908 16,116 15,823 17,432 19,202 21,148
116 1,054 (338) 210 994 - - - -
5,753 5,934 5,450 5,380 5,400 5,466 6,022 6,633 7,306
125 133 92 359 351 351 351 351 351
953 983 1,077 936 849 899 952 1,008 1,067
3,777 3,309 3,696 2,942 2,203 2,302 2,536 2,793 3,076
1,566 2,259 1,604 2,455 2,455 2,455 2,455 2,455 2,455
76 68 28 47 47 47 47 47 47

40,113.48 35,704.55 29,312.47 28,144 28,321 27,249 29,700 32,394 35,356
9,432.88 5,020 2,150.12 (1,164) 628 1,521 1,995 2,518 3,095
(0.44) (6) (10)

9,432.44 5,014.30 2,140.01 (1,164) 628 1,521 1,995 2,518 3,095

2,817.71 1,553.52 720.72 -454.57 132 319.43 418.87 528.72 650.04
6,615 3,461 1,419 (709) 496 1,202 1,576 1,989 2,445

6,615 3,461 1,419 (709) 496 1,202 1,576 1,989 2,445
27 14 6
2 2 2

FY22 FY23

42,825 47,107 `
1,253 1,253
589 589
40,984 45,266
635 635
726 726
42,345 46,627

23,289 25,645
- -
8,045 8,859
351 351
1,130 1,197
3,388 3,730
2,455 2,455
47 47

38,611 42,189
3,733 4,438

3,733 4,438

784.00 931.90
2,949 3,506

2,949 3,506

551 Long-term loans and advances 900 906 Other non-current assets 9.21 30.764 Trade Receivables 26.10 Non-current Liabilities Long term Borrowings 123 129 Other Long term liabilities 7.790 Long Term Provisions 5. 1.959 TOTAL 66.863 Current Liabilities Short Term Borrowings .315 Intangible Assets 136 144 Capital work-in-progress 1.630 Non-Current Investments 462 429 deffered tax assets (net) 1.325 1.776 70.006 5.551 5.52 Reserves and Surplus 24883.636 2.134 Intangible Assets under development 23 38 5.944 12.539 Current Assets Inventories 13.445 11.BHEL Balance Sheet INR Crore FY12 FY13 EQUITY AND LIABILITIES Shareholder's Funds Share capital 489.546 1.69 29954.816 13.654 #REF! Total Non-Current Assets 12.112 2.509 10.029 Other current assets 151 199 48.58 25373.822 TOTAL 66.271 9.161 4.715 50.129 .336 29.776 70.444.998 28.672 7.680 11.732 Short term loans and advances 2.723 27.675 Other Current Liabilities 15.52 489.862 Short Term Provisions 2.286 Trade Payables 10.235 Cash and Bank balances 6.129 ASSETS Non-Current Assets Fixed Assets Tangible Assets 4.417 13.644 5.

Check .

709 8.492.271 15.4 28.969 2.737 2.496 6.230 62.3 33.6 261.883. .9 33.6 237.019 48.991 9.192 4.143 .3 11.6 4.3 36.939.5 489.804.021 47.849 2.991 9.3 2.572 9.810 8.085 32.001 14.830 4.230 62.825 3.965 72.225 7.035 24.6 26.572 14.9 3.7 3.221 2.991 9.167 1.689 7.602 7. .808.841 1.7 52.2 11. - 8.9 2.024 2.3 9.7 12.307 65.791 68.910.698 8.FY14 FY15 FY16 FY17 FY18 FY19 FY20 489.841 3.3 8.813 10.802 7.582.467 65.873 9.841 3.0 25.336 4.294.221 3.437 15.436.430 22.550 .076 21.335 4.5 32557.126 20.589.307 65.6 8.075.571.9 3.08 31691.3 2.600 5.53 33595.492 11.224 22.163 61.5 489.808.060.414 11.165.683 51.52 489.072 26.5 489.719 8.055.330.201 12.991 15.791 68.006.7 3.982 3.810 2.238 3.799 8.52 489.203.8 12.572 14.181.368 9.52 489.444 9.143 4.001 5.917 70.001 5.44 33.810 8.7 7.2 5.258 8.810 8. .105 9.661 3.09 35. .086 10.6 34.491 3.719 3.125 42.508 3.001 5.625 5.996.496.724 20.56 31.538 45.798 10.3 10.123 8.713.764 3.180.222 12.1 253 175 158 217 215.359 4.917 70.9 168 158 137 105 622 501 310 160 160 160 160 20 17 8 9 9 9 9 5.169.1 24.572 14.808.503.280 3.545.543 22.163 61.655.301.219 66 78 78 78 78 11.894 44.658 4.86 37.623.757 14.071.272 72.720.3 8.841 3.815.525 3.160 20.047 34.86 105 61 126 90 6.535.714 3.08 32.001 22.9 3.3 7.372 7.659 3.895.881 11.605 420 418 664 661 661 661 661 1.467 65.

. - . . .

1 160 160 160 9 9 9 3.808.0 35.568.187 3.6 3.2 10.506.9 4.24 42.704 87.637.7 9.6 3.797.049 80.0 17. - 11.3 11.568.649 69.7 41.567.2 6.049 80.810 8.808.596.1 5.5 489.991 9.001 8.5 6.248.483 3.016.471.808.3 15.810 .5 39.991 9.7 3.377.931 62.8 4.8 288.5 56.57 45.841 78 78 78 9.841 3.29 3.439 32.2 11.416 661 661 661 3.810 8.7 5.841 3.1 12.322.003.2 317.961.001 5.572 14.572 9.789.739.887.3 14.416 75.3 26.966.635.556.131.291.001 5.3 29.248.455.704 87.751.8 39.314.572 14.732 29.199 75.4 349.7 3.546 3.1 32.003.5 489.991 14.FY21 FY22 FY23 489.880.027.408.7 13.1 45.5 3.187 .6 10. .

.. - .

403 1.899 22.546 40.103 Change in RM Cost % Total RM Cost % of revenue 59% 56% 54% (823) 116 1.0 Difference in outstanding orders -14.054 employee benefit expenses INR Crore 5.55 1.725 Cost Drivers Cost of materials consume INR Crore 28.71 1.934 Change in Employee Expens% 5% 3% 15% 11% 12% 15% .753 5.103 decrease or increase in WIP INR Crore (823) 116 1.0 115.00 1.389 Other operational income crores 751.223 3.500.0 143.156 40.054 -2% 0% 3% Employee Expenses INR Crore 5.617 38.01 Total other income crores 1.00 606.26 Servie tax and cess 435.338 Excise duty 1.03 Net revenue 49.84 Excise duty(as % of revenue) 4% 4% 3% service tax(As % of revenue) 1% 1% 2% Total Revenue (from operatiCrores 47.904.265.950.0 New orders Crores 22096 31650 28007 Actual orders Crores 186241 166.244 49.259 Less: Cost of jobs done for i INR Crore 104 76 68 Total RM Cost INR Crore 28.753 5.Balance Sheet INR Crore FY12 FY13 FY14 REVENUE DRIVERS PY Outstanding order value 164145 Order book Outstanding orders at the enCrores 135.899 22.342.908 27.908 27.846.107.566 2.03 806.56 1.8% utilization 27% 30% 28% REVENUE Revenue 49.9% -11.510 50.100.616.228 47.309 Provisions (net) INR Crore 1.777 3.36 635.0 101.300.465 5.934 other expenses INR Crore 3.121.465 5.98 720.

798 Trade Receivables INR Crore 26.406 14.262 2. 9 23 Trade Payables Days 76 71 78 Other Current Liabilities Days 117 102 103 Short Term Provisions Days 20 22 25 Current Assets Inventories Days 100 87 88 Trade Receivables Days 195 215 252 Cash and Bank balances Days .719 Other Current Liabilities INR Crore 15.271 9. - Short term loans and adva Days 16 15 18 Other current assets days 1 1 2 net working capital 13.072 Short term loans and adva INR Crore 2.286 2.024 Other current assets 151 199 253 Days Sales Outstanding Current Liabilities Short Term Borrowings Days .235 28.444 Short Term Provisions INR Crore 2. 1.862 11.675 8.816 13.7% 29.554 Effective Tax Rate % 31.830 Current Assets Inventories INR Crore 13.Other Expenses INR Crore 3.998 2. .086 (803) .764 9.9% 31.636 2.336 29.445 11.777 3.550 Trade Payables INR Crore 10.603 changes in net working capital 2.223 3.112 2.309 7% 8% 8% Tax Paid INR Crore 3.029 2.0% Working Capital Drivers Current Liabilities Short Term Borrowings INR Crore .320 15.818 1.

455 2.253 1.000.727.942 2.306 3.400 5.5% 9.908 16.022 6.252.949 28.730.110 15.253 1.030.57 635 635 635 635 1.334 33.633 7.450 5.148 56% 59% 59% 55% 55% 55% 55% (338) 210 - -1% 1% 0% 3% 3% 3% 3% 5.000.000.380 5.0 92.400 5.497.1% 10% 23% 18% 22% 25% 10% 10% 10% 30.542 24.581 29.466 6.58 589 589 589 589 3% 4% 4% 4% 4% 4% 4% 2% 2% 2% 2% 2% 2% 2% 29.65 530.450 5.823 17.17 588.306 -8% -1% 0% 17% 20% 19% 19% 19% 19% 19% .116 15.74 1.155.455 2.220.253 1.604 2.314.253 484.947 26.912 38.302 2.202 21.980 28.0 -0.536 2.93 588.0 117.3 634.78 1.203 2.793 3.551 37.633 7.823 17.696 2.451 17. FY15 FY16 FY17 FY18 FY19 FY20 FY21 101.908 17.0 110.463 26.250 32.409 30.429 29.6% -24.0 134.588 27.393 38.0 144.455 2.175 35.695 34.758 15.455 2.770 31.432 19.45 1.42 1.455 2.894 27.40 726 726 726 726 31.202 21.022 6.400 30814 43727 23300 33.090 700.932 920.148 (338) 210 994 - 5.0 84.455 28 47 47 47 47 47 47 17.758 15.076 1.380 5.432 19.72 726.466 6.000 132.

336 4.720 2.238 3.166 4. . .076 21.589 5. .430 22.636 175 158 217 216 238 262 288 .225 7.241 1.277 12.568 9.249) (2.0% 21.997 3.0% 21.192 4.698 8.535 10.170 26.536 2. .224 22.1% 21.709 8.055 5.602 7.105 9.939 24. - 8.799 8. .810 16.204 13.849 2.372 7.696 2.203 2.365 1. - 26 39 35 35 35 35 35 2 2 3 3 3 3 3 16. .962 (2.302 2.501 .445 14.567 10. .623 29. .180 7.316 12.123 8. .076 8.597 4.330 8.221 2.655 9. 3.076 12% 11% 8% 8% 8% 8% 8% 721 (455) 132 33.0% 21.7% 39.689 7. - 102 118 110 110 110 110 110 106 118 91 91 91 91 91 49 45 53 53 53 53 53 117 130 93 93 93 93 93 304 303 278 278 278 278 278 .895 9.797 26.942 2.0% .737 2.322 2.565 14.713 9.503 11. .311 1.910 8. .301 3.793 3.039) (72) 1.0% 21.

645 8.107 1.730 2.289 25.627 23.645 55% 55% 3% 3% 8.455 47 47 23.253 1.859 3.045 8.455 2.253 589 589 4% 4% 2% 2% 40.825 47.266 635 635 726 726 42.345 46.289 25.FY22 FY23 10% 10% 42.984 45.045 8.859 19% 19% .388 3.

789 11.751 10.963 19. - 12.0% .004 4.880 32.131 6.291 35.779 1. 3.0% 21.388 3.568 11.557 4.739 14.730 8% 8% 21.409 317 349 110 110 91 91 53 53 93 93 278 278 .651 1. - 35 35 3 3 17.028 10.817 .637 6.

755) 786 (1.12 LT Debt / Capital 0.7% 1.294 LT Debt / Equity 0.181 32.285) (786) (825) Total Interest Bearing Debt 7.420 4.705 5.20 0.373 30.600 5. 1.674 5.14 0.809 Interest Cost 51 125 133 92 359 351 Cost of Debt 0.14 0.23 0.550 .205 9.8% 9.420 4.444 33.13 0.919 6.19 0.719 Total Long Term Debt 7.674 7.17 0.11 Short Term Borrowings .047 34.085 32.286 2.551 5.16 0.809 Total Equity 25.2% .359 4.7% 1.790 6. - (1.634 3.508 3.255 5.16 0.Debt Schedule INR Crore FY12 FY13 FY14 FY15 FY16 FY17 Long Term Borrowings 123 129 105 61 126 90 Other Long Term Borrowings 7.30 0.4% 1.7% 7. .634 3.

.809 3. .FY18 3. .10 0.496 35.11 0.10 0.809 3. - 3.072 37.10 0.809 3.809 33. .08 0.809 3.08 0.809 3.10 0. - .09 0.11 0.506 42.809 3. .961 0.809 3.061 39.809 351 351 351 351 351 351 9% 9% 9% 9% 9% 9% .456 45. .09 0.09 0.809 3.809 3. .809 3.08 . .

546 Capex Needed On account of new capacity - on account of wear and tear 849 Total Capex needed 849 Depreciation 953 983 1077 936 849 899 Depreciation as % of Gross LTA 8.411 15.Capex Schedule INR Crore FY13 FY14 FY15 FY16 FY17 FY18 Gross LT Assets INR Crore 10783 12.72% 5.714 Net LT Assets INR Crore 4.966 10.357 8.815 11.89% 5.89% .596 3.693 4.962 3.458 4.146 13.006 9.16% 8.84% 8.260 Accumulated Depreciation INR Crore 6.929 14.325 7.141 3.87% 6.050 12.

89% 5.130 899 952 1.673 14.067 1.89% .118 19.493 3.008 1.378 3.16.185 20.067 3.315 12.110 18.871 17.130 952 1.89% 5.130 1.666 13.197 5.008 1.248 899 952 1.89% 5.315 3.067 1.067 1.741 15.437 3.158 17.008 1.89% 5.

39% Cost of debt Kd 6% WACC Wa 18% RFR(Yield on Zero coupon bonds for 10 years) Rf 6.06% Cost of equity Ke 18.501 Less capital expenditure 849 899 952 1008 Add changes to LT debt .89% Beta β 1. .89% .74 6.241 1.365 1.00 Debt 3808.82% Market capitalisation 354.816 12.445 Ad depreciation 899 952 1.008 1.492 11.Ultratech cement CASHFLOW INR CRORE FY18 FY19 FY20 FY21 Net profit 1.390 577 731 846 WACC Calculations Weight of equity We 99% Weight of debt Wd 1.989 2.221.74 Total capital 358.202 1.47% Rf 6. - Cash flow 1324 388 680 1003 Cash balance 10.067 Less changes in net working capital (72) 1.576 1. .884 Closing cash balance 11816 12204 12884 13887 Free cash flow to firm EBIT(1-t) 1521 1995 2518 3095 Add depreciation 899 952 1008 1067 Less changes in working capital -72 1241 1365 1501 Less capital Expenditure 849 899 952 1008 FCFF 1643 807 1209 1653 -51% 50% 37% Year 1 2 3 4 Present value 1.30 Market risk premium(Assumption) Rm-Rf 8.204 12.413.

Terminal growth rate 7% .

00 928 984 857 761 689 635 590 5.130 1.FY22 FY23 2.197 1.949 3.609 Outstanding shares(in cro 245 Intrinsic value of share 60 Current price 137 . - 1361 1756 13.248 15248 17004 3733 4438 1130 1197 1651 1817 1067 1130 2145 2688 2768 2907 3110 3390 3729 35.987 Total value of the firm 14.817 1067 1130 .506 1.651 1.500 30% 25% 3% 5% 7% 9% 10% 5 6 7 8 9 10 11 11.621 Crores Valuation 8.887 15.

45 7971.1 -0.96% -1.05 4-Aug-15 281.55 7948.41% -0.55 1.55% -2.53% -0.43% 24-Sep-15 198.75 7785.35 7950.25 8495.15 7791.8 7558.7 -1.9 -0.63% 0.48% 18-Aug-15 261.50% 0.28% 10-Aug-15 272.8 8516.51% -0.95 8372.63% -0.55 -0.6 2.37% -0.46% Avg 1.92% 25-Aug-15 231 7880.30 11-Aug-15 267.70% 10-Sep-15 217.6 8001.3 2.6 -5.95 -1.44% 0.00% 1.45 -2.9 8349.9 -1.65 0.55% -1.6 0.BHEL (Beta value) Daily returns Date BHEL NIFTY BHEL NIFTY 3-Aug-15 282.98% -0.15 8119.8 -2.68% 0.45 8588.2 7843.02% -0.38% 1-Sep-15 217.56% 2.45 8525.89% 18-Sep-15 208.71% 9-Sep-15 212.67% 31-Aug-15 226.07% 23-Sep-15 199.63% -2.95 8477.7 7789.15 -0.15 8564.88% 3-Sep-15 211.3 -2.3 -3.75 -3.29% 0.41% 2.05 7788.21% 1.85 3.63% 1.34% 20-Aug-15 252.68% -1.31% 1.26% 8-Sep-15 212.39% 11-Sep-15 210.6 7948.08% 14-Aug-15 261.7 0.05 -2.95 -0.92% 26-Aug-15 240.93% 0.35 6-Aug-15 282.02% 28-Aug-15 234.5 8518.60% Beta for 2 years 1.95 -1.93% 29-Sep-15 197.73% 0.05% 21-Sep-15 207.25 7872.55% 16-Sep-15 210.15 7795.17% -0.33% 2-Sep-15 206.02% 0.15 0.25 7-Aug-15 266.55 7809 -7.5 7717 -5.84% -2.25 5.17% -0.48% 0.7 7812 -2.95 8543.85 -0.03% 5-Oct-15 204.85 -3.06% 22-Sep-15 201.5 8466.1 7845.62% -0.75 7818.95 -3.1 2.1 -0.25 7981.76% -5.6 7823 2.3 0.85 8299.95 1.05% 0.15 7977.17% -0.62% -1.95% 17-Aug-15 261.1 7688.25 1.12% .87% 24-Aug-15 229.15 7868.5 -0.2 7655.3 1.29% 0.29% 28-Sep-15 195.44% 21-Aug-15 248.12% 1.24% Beta for1 year 1.05 8462.02% 14-Sep-15 213.77% -0.31% 5-Aug-15 280.35% 1-Oct-15 199.13% 19-Aug-15 262.37% 4-Sep-15 206.33% 13-Aug-15 258.61% 30-Sep-15 205.74% 12-Aug-15 259.23% 1.9 7829.9 -3.13% 27-Aug-15 231.30% 0.9 4.15% 7-Sep-15 200.06% 15-Sep-15 211.35 -1.6 8355.55 8567.35 7899.47% -0.47% 1.

19% 3-Nov-15 201.67% 27-Nov-15 176 7942.56% 13-Oct-15 208.4 0.22% 26-Nov-15 173.55% -1.00% 0.8 0.4 7955.25 -1.45 -3.6 -0.52% -0.55 8261.05% 7-Dec-15 168.2 7849.9 -3.45 7954.77% -0.4 2.9 -1.8 7837.7 -1.5 8143.57% 17-Nov-15 178.3 8107.88% 16-Oct-15 213.51% -0.2 -3.75 8152.13% 0.35 0.52% 0.7 1.12% 4-Nov-15 201.25 8111.4 8171.54% 13-Nov-15 177.12% 23-Oct-15 209.85 8065.9 0.2 0.05% 6-Nov-15 191.8 -2.45 0.41% 7-Oct-15 202.93% -0.7 7701.29% -1.9 -1.7 7731.45 8131.59% 9-Oct-15 201.6 8275.17% 0.73% 30-Oct-15 198.18% 23-Nov-15 175.80% 16-Nov-15 178.74% 12-Oct-15 205.8 8179.40% 18-Nov-15 174.23% 0.45 7806.60% -0.35 -1.8 7842.55 0.33% -1.35% 19-Nov-15 175.05 8060.60% -0.55 7683.3 -0.18% -1.7 -0.8 -2.95% 14-Dec-15 167.30% 8-Oct-15 203.62% -0.8 7765.35 7883.25% 2-Dec-15 173.8 8129.15 7650.78% -0.55 8260.45% 20-Oct-15 212.35 -3.55 7915.43% 20-Nov-15 176.5 2.75% 29-Oct-15 203.93% 0.05 7935.85 7831.45% -0.05 0.22% -0.87% 0.80% 0.93% 11-Dec-15 165.28% 0.43% -0.52% .25 7856.75 8177.7 -2.09% 1-Dec-15 175.25 -0.57% -0.63% 1.1 7931.45 -1.95 7762.53% 26-Oct-15 217.15 0.4 7783.93% -0.5 3.54% -0.80% 0.29% 0.26% 0.55 3.15% 14-Oct-15 205.52% -0.15 -2.31% -1.20% 0.7 1.35 7781.53% 0. 6-Oct-15 197.9 8189.25 -0.45 7954.45 8251.5 7610.65 -0.75% 30-Nov-15 175.65 7864.82% 9-Dec-15 168.33% 28-Oct-15 212.2 8050.95 8295.4 8232.16% 10-Dec-15 167.16% -0.16% 21-Oct-15 208.09% 24-Nov-15 173.01% 9-Nov-15 184.49% 10-Nov-15 178.25% 5-Nov-15 194.29% 15-Oct-15 211.8 -0.85% 4-Dec-15 168.68% -0.34% -0.96% -0.2 -0.11% -0.53% 0.95 7825 0.72% 0.75 0.21% 8-Dec-15 164.31% -0.6 1.00% -0.72% 19-Oct-15 214.44% -0.75 -4.5 8238.30% 3-Dec-15 168.42% 27-Oct-15 214.05 1.27% -0.05 8040.42% 0.7 0.55 0.3 -1.9 -0.6 0.57% 2-Nov-15 200.9 7612.67% 11-Nov-15 179.

09% 6-Jan-16 165.9 1.13% 11-Feb-16 120.35 7422.4 7437.63% 1-Jan-16 170.33% 3-Feb-16 128.95 1.75 -1.26% .65 7741 -0.65 7510.05 0.03% -0.55% 1.16% 5-Jan-16 166.32% 12-Feb-16 104.69% 21-Jan-16 143.03% 0.25 7436.70% -0.05% 21-Dec-15 167.45 2.38% -1.82% 29-Dec-15 168.18% -2.69% 14-Jan-16 143.35 0.03% 24-Dec-15 172.6 7437.35% -1.1 -0.41% 31-Dec-15 169.45 7925.55% 1.12% -0.35 -0.1 7834.2 7562.89% 0.5 7404 1.05% 30-Dec-15 169.25 7048.1 7351 4.71% 1.34% -2.45 0.25 7555.62% 23-Dec-15 172.25 6976.89% -1.26% 0.39% -0.55 1.3 -0.9 7424.36% 9-Feb-16 131.8 7489.8 -3.07% -0.17% 19-Feb-16 101.10% 0.75 7210.6 7601.07% 15-Feb-16 107.75 7108.7 7563.25 -0.85% 18-Feb-16 103.02% 28-Jan-16 136.3 7784.45 2.63% 0.5 7761.25 -4.06% 28-Dec-15 171.4 -1.9 7963.2 7791.75 7568.97% 2.61% 16-Feb-16 103.65 -1.35% -0.75 7896.31% 1.21% 4-Jan-16 165.15 -1.43% 0.95 -13.3 7387.35 -6.10% 2-Feb-16 134.95 -1.95 7786.87% -1.15-Dec-15 166.01% 0.95 3.8 -4.9 -0.05% -1.00% 25-Jan-16 145.2 7361.23% 8-Jan-16 153.93% -0.44% 11-Jan-16 149.45 6980.3 0.1 1.21% 18-Dec-15 166.18% -1.3 7435.90% -1.67% -0.88% 0.85 -2.44% 22-Jan-16 147.42% 0.4 7298.65 0.80% -0.95 7162.57% 5-Feb-16 132.7 7861.94% 1.2 1.34% 15-Jan-16 136.71% 13-Jan-16 148.35% 2.95 3.49% 12-Jan-16 150.95 -1.05% -3.68% -1.17% 19-Jan-16 144.72% 0.51% 1.05 7309.18% 27-Jan-16 139.65% 17-Dec-15 169.15 -0.75 -3.05 7844.18% 29-Jan-16 138.3 -3.35% 0.7 -2.66% 16-Dec-15 168.65 7536.1 2.35 -0.51% -1.60% 17-Feb-16 105.26% 4-Feb-16 129.75 -1.1 7276.15 7946.93% 22-Dec-15 165.15% 8-Feb-16 132.8 0.8 -5.55 7928.1 7865.14% 20-Jan-16 143.25 0.3 -7.56% 7-Jan-16 153.63% 0.2 -0.14% 0.59% -1.87% 1-Feb-16 140.8 7455.7 7191.69% 0.45 7563.71% -0.1 7700.31% 18-Jan-16 142.36% 0.21% 10-Feb-16 128 7215.55 -3.69% -0.2 7750.

95 7704.18% 18-Mar-16 113.9 4.99% 1.8 7555.35 6970.49% 13-Apr-16 133.35 0.55 4.2 2.65 7855.28% -0.49% -0.63% 2.75% 4-May-16 119.28% 1.08% 0.78% -0.85 4.03% 2-May-16 127.79% 0.05% -0.73% 24-Feb-16 93.15 -3.61% 11-Mar-16 103.2 7914.24% 0.75 0.45 7018.35 4.9 1.01% 6-Apr-16 113.28% 25-Feb-16 94.4 7498.25% 1.55% -0.45% 4-Mar-16 107.65 7531.22-Feb-16 101 7234.12% 11-Apr-16 127.3 7475.04% 16-Mar-16 106.93% 0.52% .16% 25-Apr-16 125.15% 7-Apr-16 119.24% 30-Mar-16 114.67% 0.6 0.1 7368.05 -1.15% -1.9 7912.3 -1.08% 0.65 2.1 -2.85 7738.13% 8-Mar-16 106 7485.05 -3.4 7486.7 7510.25 -2.49% 0.85% 29-Feb-16 90.24% 0.95 7538.22% 28-Apr-16 125 7847.5 -0.66% 29-Apr-16 125.56% 26-Apr-16 129.02% 28-Mar-16 113.85 7603.45 7671.82% 31-Mar-16 113.3 2.25 7546.45 4.62% 10-Mar-16 104.05 -4.45 7713.33% 23-Feb-16 98.00% 21-Apr-16 128.70% -0.32% 14-Mar-16 105.2 3.75 7979.1 7029.37% 2-Mar-16 97.4 7716.35 2.3 -1.7 -1.59% 5-Apr-16 112.05 2.55 -2.65 7850.14% 23-Mar-16 116.55 -3.95 -0.17% 0.54% 12-Apr-16 127.74% 0.52% -1.31% 22-Mar-16 116.00% 9-Mar-16 107.8 0.31% 29-Mar-16 110.4 3.79% 1.04% 1-Apr-16 116.4 7604.19% -1.03% 3-Mar-16 103.56% 3-May-16 124.61% 1-Mar-16 92.26% 0.2 -0.22% 21-Mar-16 111.96% -0.69% 26-Feb-16 95.15 7460.6 6.85 6987.8 0.75 2.45 7747 -2.79% 1.9 7614.52% 1.15% 3.84% 18-Apr-16 132.45 4.85 7758.89% 8-Apr-16 122.23% 0.15 7962.82% 20-Apr-16 132.47% -0.94% -0.16% 0.32% 0.51% 17-Mar-16 110.45 7109.56% 0.25 -1.08% -1.12% 0.95 7597 -1.75 7706.03% 22-Apr-16 127.75 0.8 7222.2 -3.33% 4-Apr-16 116.83% -0.57% 0.7 7805.98% 0.7 7714.75 0.55 -0.02% -0.9 7512.9 -1.39% 1.6 7485.42% -2.38% 15-Mar-16 106.79% -1.3 7708.4 7849.15 7615.7 -5.85 7735.34% 0.95 7914.4 -0.8 1.05% -0.37% 27-Apr-16 127.6 0.87% 0.55 7899.

78% 0.88% 0.85 -1.55 7870.75 7733.21% 16-Jun-16 121.20% -0.7 0.28% 11-May-16 126.95 8337.45 8270.66% -0.38% 6-May-16 126.25 7783.35 8170.20% 23-Jun-16 122.51% 5-Jul-16 139.5 8160.72% 1.27% 31-May-16 120.35 8110.46% -0.9 8238.43% -2.80% 8-Jun-16 121.46% -0.41% 0.16% 0.2 -1.48% 3-Jun-16 118 8220.83% -0.08% 9-Jun-16 121.75 8170.94% 1.10% -0.10% 0.5 2.05 8370.02% 15-Jun-16 122.4 -0.6 7900.27% 0.85 0.38% 18-May-16 119.3 7749.9 -1.42% 7-Jul-16 139.9 8323.43% 23-May-16 118.6 -0.75 4.2 0.49% 12-May-16 125.95 8204 2.5 1.78% 0.02% 6-Jun-16 118.74% .65 8203.18% 11-Jul-16 139.71% 10-May-16 128.80% 17-Jun-16 122.9 -2.75 -0.7 8178.73% 14-Jun-16 121.85 -0.84% 10-Jun-16 123.95 -1.6 0.49% 4-Jul-16 138.87% -0.4 8140.27% -1.24% 7-Jun-16 119.6 8069.05 1.21% 0.24% 24-May-16 117.65% -0.71% 0.4 8335.75% -0.20% 27-Jun-16 119.25 7860.84% 21-Jun-16 121.24% 2-Jun-16 120.08% 28-Jun-16 118.95 0.02% 1-Jul-16 132.55 8206.04% -0.08% 0.4 -0.95% 1.75 7731.94% -0.65 7887.10% 20-May-16 119.8 -1.35 3.66% 13-May-16 122.2 8203.55 7934.39% 1.7 8287.25 7866.45 1.4 8108.4 8273.05 0.45 3.1 -0.6 -3.02% 0.05 8218.08% 16-May-16 121.81% 24-Jun-16 118.68% 0.23% 22-Jun-16 122.75 7814.22% 1-Jun-16 118.3 8266.5 -5.7 0.95 8127.9 0.2 8467.54% 0.85 8219.95 1.05 -0.05 2.3 7848.75 7735.1 8156.41% 29-Jun-16 121.75 -0.70% 27-May-16 128.05 8328.7 0.51% 0.39% 1.17% -0.6 -2.03% 9-May-16 127.98% -0.36% 20-Jun-16 123.15 -1.65 4.94% 1.7 7748.05 8094.39% 0.55% 0.25 8088.26% 19-May-16 119.9 0.65 -0.12% 2.08% -0.23% 25-May-16 122.16% -0.25% -1.05 0.45 -0.76% 0.94% 30-Jun-16 127.9 4.52% 0. 5-May-16 122.40% 26-May-16 128.1 8201.02% 8-Jul-16 137.44% 0.8 1.85 -0.26% -0.35 8179.08% 30-May-16 120.7 4.78% 0.75 -1.59% 17-May-16 121 7890.41% 13-Jun-16 120.22% 0.

65 8622.44% 21-Jul-16 140.13% 15-Sep-16 150.7 -1.1 8786.3 8544.3 8521.54% 8-Aug-16 140.19% 11-Aug-16 136.5 8519.65 0.51% 1.85 3.1 8642.35 8726.1 -2.38% -0.00% -0.55 -2.40% -1.18% -0.1 0.53% 15-Jul-16 142.00% -0.04% 24-Aug-16 136.9 8541.15 8808.43% 0.56% -0.3 8742.30% 0.45 8774.3 8590.45 8572.00% 0.65 8779.26% -0.34% -0.45 1.05 8866.70% 14-Sep-16 146.15% 0.35 8673.85 8636.7 8683.07% 0.02% 14-Jul-16 144.38% 19-Jul-16 139.11% 26-Jul-16 147.15 1.43% 19-Sep-16 147.03% 0.45 8666.55 0.15 1.96% -0.33% .3 -0.45% 0.51% 7-Sep-16 159.95 8607.36% -0.75 8565 2.31% -0.34% 17-Aug-16 137.52% 27-Jul-16 149 8615.3 8635.78% -0.5 -2.7 8678.37% 25-Jul-16 147.8 1.35 8575.59% 29-Jul-16 145.9 1.6 8541.34% 0.30% 0.2 -1.9 8592.81% -0.40% 6-Sep-16 138.55 8744.5 2.20% 12-Aug-16 138.8 8528.02% 2-Aug-16 138.1 8809.39% 9-Sep-16 154. 12-Jul-16 138.5 8715.82% 0.2 3.6 8624.41% 30-Aug-16 140.86% 0.9 8629.95 15.85 -2.38% 10-Aug-16 136.65 8917.15 0.84% 1.18% 16-Sep-16 146.6 -0.57% 19-Aug-16 142 8666.65 4.23% 29-Aug-16 140.00% 0.49% -0.91% 4-Aug-16 133.70% 0.2 0.04% 0.28% 8-Sep-16 156.25% -1.44% 23-Aug-16 136.4 -1.78% 0.86% -0.54% 0.15 2.28% 18-Jul-16 139.75 8952.32% 9-Aug-16 139.35 1.32% -0.01% -0.9 -2.15 8711.5 -1.62% -0.96% 12-Sep-16 147.05 -0.54% 1.65% 22-Jul-16 140.16% 3-Aug-16 133.63% 13-Jul-16 141.3 -2.05 0.3 0.6 -4.13% 2-Sep-16 136.03% -0.1 8510.7 -1.07% 22-Aug-16 143.78% 0.57% 0.25 -0.08% 0.23% 20-Jul-16 144.9 8551.4 0.48% 0.55 -1.35 -0.21% 18-Aug-16 140.07% 5-Aug-16 137.6 -4.9 8632.21% 25-Aug-16 140.15 8565.65 0.48% 1-Sep-16 135.28% 1.65 -2.5 8672.72% -0.29% 28-Jul-16 149.85 -3.9 8638.4 8592.8 8508.67% 26-Aug-16 139.25 2.65% 0.55 -1.59% 31-Aug-16 139.93% 16-Aug-16 137.15 8943 1.11% 0.32% 1-Aug-16 141.55 2.8 8650.

75% -0.55 8626.9 8745.5 -0.6 8432 -3.8 -0.3 1.85% -1.28% 0.45% 29-Sep-16 133 8591.15 1.26% 16-Nov-16 131.14% -0.84% 25-Nov-16 126.05 -2.18% 25-Oct-16 140.02% -1.3 8079.92% 23-Nov-16 125.35 -1.48% 1.3 0.51% 0.7 8693.07% 21-Nov-16 128.18% 0.9 0.8 8743.18% -0.31% 10-Nov-16 140.95 -0.9 8583.16% .89% 1.25 8659.81% -0.80% 22-Nov-16 124.3 -3.7 8611.3 -0.56% 0.29% 6-Oct-16 136.6 -1.56% 14-Oct-16 132.96% 0.58% 0.1 1.16% -0.4 0.22% 20-Oct-16 142.25 8708.25 -0.66% -0.15 8296.95 0.2 8697.1 0.05 3.25 -0.1 3.50% 0.40% 26-Sep-16 142.11% 11-Nov-16 136.19% 28-Sep-16 143.86% 1.26% 30-Oct-16 139 8625.25 8615.39% 7-Oct-16 135.55 2.65% -0.34% 0.85% 19-Oct-16 141.4 -1.15 8699.14% 1-Nov-16 141.95% 0.25 1.1 8867.83% 0.2 8677.2 8738.15 0.55% 9-Nov-16 138.32% 0.57% -1.3 -3.35 8777.23% 3-Oct-16 137.95% -0.4 7965.88% 27-Oct-16 138.6 8126.30% 3-Nov-16 137.37% 21-Sep-16 144.05 -0.20-Sep-16 145.15 8831.45 -1.57% -0.25 -7.7 8433.49% 0.23% 0.3 8615.75 8775.4 -0.91% 1.15 -0.14% 10-Oct-16 134.75 8111.39% 24-Nov-16 124.1 -4.75 -2.55 -0.45 8573.21% -1.75 8108.47% -0.76% 30-Sep-16 134.95 8708.36% 5-Oct-16 136.87% 28-Nov-16 127.8 8723.9 3.65 8484.1 8033.76% -2.32% -0.20% 26-Oct-16 139.42% 1.56% -0.00% 28-Oct-16 138.05 8497.64% 0.47% 4-Oct-16 138 8769.3 8074.12% 17-Oct-16 131.51% -0.65 8525.29% -1.23% 27-Sep-16 141.6 -0.69% 15-Nov-16 133.4 8002.04% -0.95 -0.71% -0.98% 0.15 1.9 -0.45 1.39% 18-Nov-16 134.87% -0.1 8691.75% 8-Nov-16 143.15 8706.55 -0.75% 0.34% 4-Nov-16 134.21% -1.7 0.2 8543.4 0.75 1.03% 23-Sep-16 146.01% 22-Sep-16 147.20% -2.9 7929.04% 17-Nov-16 133.7 8520.1 8709.01% 2-Nov-16 137 8514 -3.95 1.73% 18-Oct-16 136.67% 0.90% -0.13% 13-Oct-16 132.75 8114.60% 7-Nov-16 139.47% 21-Oct-16 141.07% 24-Oct-16 141.95 8638 0.

85 1.52% 6-Dec-16 128.1 8143.21% -0.64% 0.19% 30-Nov-16 130.35% 16-Dec-16 122.53% -1.16% 4-Jan-17 127.75 0.25 -1.01% 1-Dec-16 128.69% -0.8 0.8 -1.97% 27-Dec-16 119.8 -1.86% 1.05 8261.35 -1.35 8153.30% 5-Dec-16 128.05 0.02% -0.5 8179.55 8104.43% 20-Dec-16 120.8 8061.29-Nov-16 129.02% 23-Jan-17 128.26% 22-Dec-16 119 7979.18% 12-Dec-16 127.08% -0.63% -0.08% 0.84% 0.69% 1.75 8400.86% 30-Dec-16 121.83% 1-Feb-17 139.51% -0.61% 0.35 -2.4 -0.88% 0.25 5.50% 8-Dec-16 128.5 1.65 8380.75 8103.6 8641.38% 0.79% 9-Dec-16 129.18% 7-Dec-16 127.25 -0.09% 10-Jan-17 128.81% 2-Feb-17 139 8734.15 -0.2 -0.08% 3-Jan-17 124.75 1.48% 0.03% -0.5 1.2 8142.85 0.9 -1.1 -1.65 8128.95 8273.20% .50% 27-Jan-17 139.07% -0.05 8561.11% 12-Jan-17 127.4 8435.6 0.6 8236.50% 0.74% 1.64% 11-Jan-17 128.7 8246.5 8170.06% 1.43% 0.22% 20-Jan-17 129.15 1.75% 1.08% 16-Jan-17 128.02% 23-Dec-16 119 7985.11% 1.08% 1.67% 1.4 2.50% 24-Jan-17 131.75 8192.45 -2.01% 2-Jan-17 122.00% 25-Jan-17 131.6 -0.17% 19-Dec-16 121.4 8417 3.95 8407.4 8243.00% 0.75 -1.08% -0.38% 2-Dec-16 126.3 8391.05 -0.15% -0.75 0.48% 15-Dec-16 125.8 8139.20% -1.85 0.35 8034.5 8412.08% -0.25% 0.54% 0.8 2.31% 1.9 8082.51% 0.39% -0.6 8102.5 -0.3 -0.18% 18-Jan-17 132.8 8192.9 8086.25 8032.27% 0.8 2.9 8716.15 8224.75 0.6 0.1 8190.10% 13-Dec-16 125.08% 26-Dec-16 117.35 0.8 -0.43% -0.05 8349.27% 21-Dec-16 120.00% 0.58% 0.25 1.25 8288.5 0.65 0.9 8602.3 -0.02% 5-Jan-17 127.16% -0.45 -0.32% 13-Jan-17 128.84% -0.8 -1.62% 14-Dec-16 125.44% -1.2 8185.19% 0.02% 29-Dec-16 118.45% 30-Jan-17 138 8632.25 8182.95% -0.15% 17-Jan-17 127.53% -0.2 7908.75 8475.49% -1.02% 6-Jan-17 126.45 8221.23% 19-Jan-17 132.36% 9-Jan-17 127.8 -1.10% 31-Jan-17 137.58% 28-Dec-16 119.95 8398 -0.1 0.

51% 3-Mar-17 158.97% 0.37% -0.19% 0.3 -1.05 9108 -0.61% 29-Mar-17 167.5 8927 -0.7 -3.32% -0.35 9087 2.7 -0.85 9153.82% 0.58% -0.05 -0.25 8769.24% 27-Mar-17 168 9045.83% 0.55 -0.57% -0.61% 17-Feb-17 153.91% -0.35 8821.71% 15-Mar-17 166.03% 10-Mar-17 158.55% 0.50% 20-Feb-17 153.55 0.3 8926.75% 2-Mar-17 158.01% 9-Feb-17 157.45 9173.1 8768.02% 6-Mar-17 161.42% 0.3 5.15 8946.85 0.36% 13-Apr-17 173.85 1.5 -0.18% 8-Mar-17 158.25 8945.45 8939.18% 11-Apr-17 176.17% 0.25% 9-Mar-17 157.06% 22-Mar-17 165.8 8896.45 1.7 9181.47% 30-Mar-17 164.95 9086.05 2.61% 12-Apr-17 174.33% 0.2 0.83% -1.8 3.76% 17-Mar-17 168.36% 21-Mar-17 168.9 -0.00% 3-Apr-17 166.07% 0.45 8879.7 1.51% 0.2 8778.73% 0.95 9237.95 4.85 2.6 8907.42% -0.47% 0.9 9126.85 9143.75% 0.25 8924.75 -0.45% -0.28% -0.95 9121.75 -2.19% 1-Mar-17 160.14% -0.11% 10-Feb-17 158 8793.85 9030.5 -1.35% 0.7 8740.07% 20-Mar-17 170.15 8897.55 0.19% -0.1 9261.65 9160.44% -0.33% -0.03% 0.05 -1.54% 0.40% -0.1 8724.69% 28-Mar-17 168.38% 0.77% 16-Feb-17 153.45 -0.3 -2.8 -0.12% 0.15 8805.2 0.4 8792.88% -0.59% -0.25 9265.57% .75 -1.8 0.14% 27-Feb-17 152.06% 1.08% 6-Feb-17 144.8 -0.9 -0.74% 7-Mar-17 160. 3-Feb-17 142.69% 7-Feb-17 152.7 0.08% 14-Mar-17 161.52% 0.9 9203.14% 15-Feb-17 152.27% 0.4 0.03% -0.70% 5-Apr-17 171.65% 21-Feb-17 154.00% 0.69% 10-Apr-17 174.00% 23-Mar-17 167.45 8879.95 2.45 -0.21% 23-Feb-17 153.17% 13-Feb-17 155.58% 0.2 8899.56% -0.32% 22-Feb-17 154.61% 0.13% 14-Feb-17 157.33% 31-Mar-17 162.3 9150.06% -0.37% 8-Feb-17 156.80% 0.00% 0.3 1.45 9237 1.15 2.62% 24-Mar-17 167.45 -1.48% 28-Feb-17 162.8 -1.03% 7-Apr-17 174.66% 0.55 9100.9 9084.85 9173.1 8934.35 8778 0.30% 6-Apr-17 179.05 0.02% 16-Mar-17 168.8 9198.05 8963.6 6.3 1.95% 0.05 8801.

21% .4 0.46% -0.05 9616.15 9422.80% 8-May-17 175.14% 18-May-17 164.8 -0.21% -0.47% -0.58% 0.1 4.4 -1.14% 0.04% 21-Jun-17 136.55 -8.83% -0.1 9407.96% 0.31% 9-May-17 176.05 9351.85 -1.2 9342. 17-Apr-17 172.9 -0.02% 4-May-17 174.5 9653.21% 0.75 9445.25 -1.95 0.9 -1.9 -1.4 9624.02% 22-May-17 161.05% 2-Jun-17 140.38% -0.28% 0.35 9438.17% 9-Jun-17 138.22% -0.45 9618.22% -0.37% 19-Apr-17 174.9 9400.15 -0.10% 28-Apr-17 175.5 9647.87% -0.4 9429.46% 0.10% 14-Jun-17 138.05 9103.39% 7-Jun-17 137.3 9663.4 0.4 0.87% -0.9 0.71% 17-May-17 170.25 0.7 9139.85 9675.15 -1.23% 15-May-17 171.75 9668.22% 0.72% 20-Jun-17 137.8 9285.65 9314.03% 1-Jun-17 138.65 9633.57% 1.05 0.25 9606.5 -0.05 9427.15 0.55 -3.90% 29-May-17 153.7 9304.96% 26-Apr-17 176.28% 8-Jun-17 138.82% -0.9 0.18% 0.59% 26-May-17 158.05 1.10% 30-May-17 140.2 9119.39% 5-Jun-17 139.11% 23-May-17 155.25 0.55% 24-May-17 149.28% -0.57% -0.63% -1.4 9136.19% 24-Apr-17 176.68% 0.22% 6-Jun-17 138.35 9604.75 0.9 9386.5 1.7 9637.45 9512.45 9595.22% -0.41% 2-May-17 175.01% 19-May-17 164.44% 0.50% 0.97% -0.08% 25-Apr-17 177.20% 0.05 -0.9 -3.42% 16-Jun-17 138.1 9657.35% -0.75 9105.2 9621.49% 27-Apr-17 176.5 9616.10% 3-May-17 173.15 -1.16% 12-May-17 170.13% 18-Apr-17 169.47% 16-May-17 170.09% -0.6 0.10% 19-Jun-17 138.25 -1.95 -0.01% 0.20% 31-May-17 138.11% 0.71% -0.1 -0.09% 0.05 9509.86% -0.6 -0.1 0.12% 15-Jun-17 139.97% 11-May-17 174.3 -0.5 2.5 9313.85% -0.8 9311.67% 0.85 0.65% 0.3 -1.15 -3.25 -0.9 9306.36% 21-Apr-17 175.44% 0.02% 20-Apr-17 174.53% -0.3 0.9 9360.43% 1.49% 0.05 -0.22% 12-Jun-17 139.51% 5-May-17 172.03% 10-May-17 177.1 9578.55 -0.27% 25-May-17 152.06% -0.76% 0.54% 13-Jun-17 140.65% 0.04% 0.8 9653.2 9217.3 9588.85 9316.14% 0.4 0.45 -3.65 9359.6 9525.75 1.

8 9674.90% 19-Jul-17 145.37% -0.8 -0.55 9816.3 0.36% 0.75 9786.15 1.86% -0.18% 3-Jul-17 135.57% -0.30% 18-Jul-17 143.57% 0.99% 4-Jul-17 133.25 9966.5 1.05 1.7 1.51% 0.53% 0.35 -1.86% 0.28% 0.15 9915.45 9873.41% -0.3 9520.11% 0.22% 0.05% 17-Jul-17 141.05% -0.1 10077.4 -0.42% 24-Jul-17 146.05 9637.23% -0.63% .65 9964.38% 7-Jul-17 135 9665.25% 6-Jul-17 135.1 0.15 9630 0.25 9827.65 9771.6 0.15% 0.06% 31-Jul-17 145.59% -0.65 -1.77% 14-Jul-17 140.75 9886.31% 0.96% 1.55 1.6 9504.57% 27-Jun-17 134.1 -0.49% -0.95 0.00% 28-Jul-17 143.31% 13-Jul-17 142.20% 0.02% 5-Jul-17 134.41% -0.11% 0.25 -0.3 -1.05 1.9 9613.18% -0.44% -0.90% 0.5 9891.4 9511.56% 27-Jul-17 142.09% 10-Jul-17 137.27% 21-Jul-17 145 9915.21% 29-Jun-17 135.3 10020.9 -0.5 9615 0.3 9491.09% 11-Jul-17 139.15% 12-Jul-17 140.39% 0.66% 28-Jun-17 136.14% 30-Jun-17 135.55 -1.55 -0.52% 25-Jul-17 145.95 -1.6 1.4 0.02% 26-Jul-17 143.04% 23-Jun-17 135 9574.9 10020.22-Jun-17 137.8 10014.99% 0.2 9899.1 0.74% 20-Jul-17 146.25 1.