(All figures in USD million)

Revenues 2016
Advertisements 26,885.00
Payments and other fees 753.00
Revenue 27,638.00
Other Revenue, Total -
Total Revenue 27,638.00
Costs & Expenses:
Cost of Revenue 3,789.00
Gross Profit 23,849.00
Research & Development 5,919.00
Marketing & Sales 3,772.00
General & Administrative 1,731.00
Total Operating Expense 15,211.00
Operating Income 12,427.00
Interest and Other Income/(Expense), Net 91.00
Income Before Tax 12,518.00
Income After Tax 10,217.00
Net Income Before Extra. Items 10,217.00
Discontinued Operations 0.00
Extraordinary Item 0.00
Net Income 10,217.00
Preferred Dividends -
Income Available to Common Excl. Extra Items 10,188.00
Income Available to Common Incl. Extra Items 10,188.00

Basic Weighted Average Shares:

Dilution Adjustment 29.00
Diluted Weighted Average Shares 2,925.00
Diluted EPS Excluding Extraordinary Items 3.48
Diluted Normalized EPS 3.48

Tax Rate
2017 2018 2019E 2020E 2021E 2022E
39,942.00 55,013.00
711.00 825.00
40,653.00 55,838.00
- -
40,653.00 55,838.00 75314.65 99578.16 129218.62 170977.10

5,454.00 9,355.00 10325.18 13651.55 17715.08 23439.91

35,199.00 46,483.00 64989.47 85926.60 111503.54 147537.19
7,754.00 10,273.00 14783.68 19546.41 25364.60 33561.47
4,725.00 7,846.00 9871.74 13052.04 16937.11 22410.54
2,517.00 3,451.00 4678.27 6185.44 8026.60 10620.48
20,450.00 30,925.00 39658.87 52435.44 68043.39 90032.40
20,203.00 24,913.00 35655.78 47142.71 61175.23 80944.70
391.00 448.00 525.54 694.85 901.68 1193.06
20,594.00 25,361.00 36,181.32 47,837.56 62,076.90 82,137.77
15,934.00 22,112.00 31546.13 41709.09 54124.23 71615.09
15,934.00 22,112.00 31546.13 41709.09 54124.23 71615.09
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
15,934.00 22,112.00 31546.13 41709.09 54124.23 71615.09
- -
15,920.00 22,112.00
15,920.00 22,112.00

14.00
2,956.00 2,921.00
5.39 7.57
5.39 7.57

12.81%
(All figures in USD million) % Change 2016 % Change 2017 % Change
Advertisements 57.40% $26,885 48.57% $39,942 37.73%
Payments and other fees -11.30% $753 -5.58% $711 16.03%
Total Revenue 54.16% $27,638 47.09% $40,653 37.35%
 2018 Growth rate 2019E Growth rate 2020E Growth rate 2021E
$55,013 35.25% $ 74,405.08 32.50% $ 98,586.73 30.00% $ 128,162.75
$825 10.25% $ 909.56 9.00% $ 991.42 6.50% $ 1,055.87
$55,838 $ 75,314.65 $ 99,578.16 $ 129,218.62
Growth rate 2022E
32.50% $ 169,815.65
10.00% $ 1,161.45
$ 170,977.10
 Revenues 2016 2017 2018
Advertisements 97.28% 98% 98.52%
Payments and other fees 2.72% 2% 1.48%
Revenue 100.00% 100% 100.00%
Other Revenue, Total
Total Revenue 100.00% 100% 100.00%
Costs & Expenses:
Cost of Revenue 13.71% 13% 16.75%
Gross Profit 86.29% 87% 83.25%
Research & Development 21.42% 19% 18.40%
Marketing & Sales 13.65% 12% 14.05%
General & Administrative 6.26% 6% 6.18%
Total Operating Expense 55.04% 50% 55.38%
Operating Income 44.96% 50% 44.62%
Interest and Other Income/(Expense), Net 0.33% 1% 0.80%
Income Before Tax 45.29% 51% 45.42%
Income After Tax 36.97% 39% 39.60%
Net Income Before Extra. Items 36.97% 39% 39.60%
Discontinued Operations 0.00% 0% 0.00%
Extraordinary Item 0.00% 0% 0.00%
Net Income 36.97% 39% 39.60%
 (All figures in USD million)
IS Assumptions As a percentage of revenues
Cost of Revenue
Research & Development
Marketing & Sales
General & Administrative
Interest and Other Income/(Expense), Net
14.63%
19.63%
13.11%
6.21%
0.70%
Date Nasdaq 100 Facebook Inc. Nasdaq100 % Facebook Inc %
1/30/2019 $ 6,807.91 $ 150.42
1/29/2019 $ 6,632.79 $ 144.19 -0.96% -2.22% Rf
1/28/2019 $ 6,697.09 $ 147.47 -1.33% -1.03%
1/25/2019 $ 6,787.37 $ 149.01 1.27% 2.18% 2015
1/24/2019 $ 6,702.55 $ 145.83 0.66% 1.06% 2016
1/23/2019 $ 6,658.76 $ 144.30 0.18% -2.22% 2017
1/22/2019 $ 6,646.81 $ 147.57 -2.03% -1.65% 2018
1/18/2019 $ 6,784.61 $ 150.04 0.98% 1.17%
1/17/2019 $ 6,718.45 $ 148.30 0.75% 0.52%
1/16/2019 $ 6,668.56 $ 147.54 -0.02% -0.95%
1/15/2019 $ 6,669.64 $ 148.95 1.97% 2.45%
1/14/2019 $ 6,541.04 $ 145.39 -0.91% 1.11%
1/11/2019 $ 6,601.40 $ 143.80 -0.30% -0.28%
1/10/2019 $ 6,620.94 $ 144.20 0.31% -0.02%
1/9/2019 $ 6,600.69 $ 144.23 0.75% 1.19%
1/8/2019 $ 6,551.85 $ 142.53 0.98% 3.25%
1/7/2019 $ 6,488.25 $ 138.05 1.02% 0.07%
1/4/2019 $ 6,422.67 $ 137.95 4.48% 4.71%
1/3/2019 $ 6,147.13 $ 131.74 -3.36% -2.90%
1/2/2019 $ 6,360.87 $ 135.68 0.49% 3.50%
12/31/2018 $ 6,329.96 $ 131.09 0.71% -1.58%
12/28/2018 $ 6,285.27 $ 133.20 -0.05% -0.98%
12/27/2018 $ 6,288.30 $ 134.52 0.41% 0.25%
12/26/2018 $ 6,262.77 $ 134.18 6.16% 8.16%
12/24/2018 $ 5,899.35 $ 124.06 -2.43% -0.71%
12/21/2018 $ 6,046.56 $ 124.95 -3.15% -6.33%
12/20/2018 $ 6,243.19 $ 133.40 -1.57% 0.12%
12/19/2018 $ 6,342.97 $ 133.24 -2.29% -7.25%
12/18/2018 $ 6,491.52 $ 143.66 0.67% 2.48%
12/17/2018 $ 6,448.39 $ 140.19 -2.22% -2.69%
12/14/2018 $ 6,594.96 $ 144.06 -2.56% -0.66%
12/13/2018 $ 6,767.97 $ 145.01 0.06% 0.35%
12/12/2018 $ 6,763.96 $ 144.50 0.89% 1.70%
12/11/2018 $ 6,704.24 $ 142.08 0.32% 0.16%
12/10/2018 $ 6,682.74 $ 141.85 1.05% 3.22%
12/7/2018 $ 6,613.28 $ 137.42 -3.30% -1.58%
12/6/2018 $ 6,838.85 $ 139.63 0.64% 1.23%
12/4/2018 $ 6,795.21 $ 137.93 -3.78% -2.24%
12/3/2018 $ 7,062.13 $ 141.09 1.63% 0.34%
11/30/2018 $ 6,949.01 $ 140.61 0.82% 1.39%
11/29/2018 $ 6,892.40 $ 138.68 -0.30% 1.40%
11/28/2018 $ 6,913.33 $ 136.76 3.17% 1.30%
11/27/2018 $ 6,701.04 $ 135.00 0.34% -1.01%
11/26/2018 $ 6,678.34 $ 136.38 2.31% 3.53%
11/23/2018 $ 6,527.35 $ 131.73 -0.73% -2.29%
11/21/2018 $ 6,575.66 $ 134.82 0.75% 1.80%
11/20/2018 $ 6,526.96 $ 132.43 -1.75% 0.67%
11/19/2018 $ 6,642.92 $ 131.55 -3.26% -5.72%
11/16/2018 $ 6,867.02 $ 139.53 -0.34% -3.00%
11/15/2018 $ 6,890.45 $ 143.85 1.78% -0.26%
11/14/2018 $ 6,769.87 $ 144.22 -0.89% 1.45%
11/13/2018 $ 6,830.91 $ 142.16 0.03% 0.43%
11/12/2018 $ 6,829.10 $ 141.55 -2.98% -2.35%
11/9/2018 $ 7,039.15 $ 144.96 -1.67% -1.97%
11/8/2018 $ 7,158.59 $ 147.87 -0.62% -2.42%
11/7/2018 $ 7,203.13 $ 151.53 3.07% 1.06%
11/6/2018 $ 6,988.85 $ 149.94 0.75% 0.85%
11/5/2018 $ 6,937.09 $ 148.68 -0.40% -1.11%
11/2/2018 $ 6,965.29 $ 150.35 -1.47% -0.92%
11/1/2018 $ 7,069.17 $ 151.75 1.47% -0.03%
10/31/2018 $ 6,967.10 $ 151.79 2.31% 3.81%
10/30/2018 $ 6,810.12 $ 146.22 1.43% 2.91%
10/29/2018 $ 6,713.90 $ 142.09 -2.02% -2.26%
10/26/2018 $ 6,852.40 $ 145.37 -2.34% -3.70%
10/25/2018 $ 7,016.39 $ 150.95 3.35% 3.36%
10/24/2018 $ 6,789.15 $ 146.04 -4.63% -5.41%
10/23/2018 $ 7,118.67 $ 154.39 -0.32% -0.25%
10/22/2018 $ 7,141.21 $ 154.78 0.48% 0.47%
10/19/2018 $ 7,107.23 $ 154.05 -0.12% -0.56%
10/18/2018 $ 7,116.09 $ 154.92 -2.23% -2.82%
10/17/2018 $ 7,278.63 $ 159.42 0.03% 0.40%
10/16/2018 $ 7,276.43 $ 158.78 2.94% 3.43%
10/15/2018 $ 7,068.67 $ 153.52 -1.24% -0.14%
10/12/2018 $ 7,157.21 $ 153.74 2.77% 0.25%
10/11/2018 $ 6,964.03 $ 153.35 -1.14% 1.30%
10/10/2018 $ 7,044.50 $ 151.38 -4.44% -4.13%
10/9/2018 $ 7,371.62 $ 157.90 0.26% 0.41%
10/8/2018 $ 7,352.82 $ 157.25 -0.62% -0.05%
10/5/2018 $ 7,399.01 $ 157.33 -1.21% -0.96%
10/4/2018 $ 7,490.00 $ 158.85 -1.93% -2.20%
10/3/2018 $ 7,637.43 $ 162.43 0.12% 1.95%
10/2/2018 $ 7,628.28 $ 159.33 -0.22% -1.91%
10/1/2018 $ 7,645.45 $ 162.44 0.23% -1.23%
9/28/2018 $ 7,627.65 $ 164.46 -0.03% -2.59%
9/27/2018 $ 7,629.57 $ 168.84 0.88% 1.13%
9/26/2018 $ 7,563.09 $ 166.95 0.00% 1.24%
9/25/2018 $ 7,563.19 $ 164.91 0.19% -0.30%
9/24/2018 $ 7,548.75 $ 165.41 0.23% 1.52%
9/21/2018 $ 7,531.07 $ 162.93 -0.50% -1.86%
9/20/2018 $ 7,569.03 $ 166.02 1.05% 1.82%
9/19/2018 $ 7,490.32 $ 163.06 -0.05% 1.72%
9/18/2018 $ 7,494.40 $ 160.30 0.80% -0.17%
9/17/2018 $ 7,434.73 $ 160.58 -1.47% -1.07%
9/14/2018 $ 7,545.50 $ 162.32 -0.21% 0.59%
9/13/2018 $ 7,561.69 $ 161.36 0.98% -0.40%
9/12/2018 $ 7,488.06 $ 162.00 -0.26% -2.37%
9/11/2018 $ 7,507.87 $ 165.94 0.81% 1.07%
9/10/2018 $ 7,447.68 $ 164.18 0.23% 0.70%
9/7/2018 $ 7,430.26 $ 163.04 -0.31% 0.31%
9/6/2018 $ 7,453.17 $ 162.53 -0.93% -2.78%
9/5/2018 $ 7,523.26 $ 167.18 -1.30% -2.33%
9/4/2018 $ 7,622.32 $ 171.16 -0.42% -2.60%
8/31/2018 $ 7,654.55 $ 175.73 0.16% -1.08%
8/30/2018 $ 7,642.67 $ 177.64 -0.23% 0.99%
8/29/2018 $ 7,660.18 $ 175.90 1.19% -0.20%
8/28/2018 $ 7,570.25 $ 176.26 0.15% -0.68%
8/27/2018 $ 7,559.13 $ 177.46 0.98% 1.61%
8/24/2018 $ 7,485.40 $ 174.65 0.97% 1.01%
8/23/2018 $ 7,413.84 $ 172.90 -0.14% -0.43%
8/22/2018 $ 7,424.60 $ 173.64 0.37% 0.59%
8/21/2018 $ 7,397.23 $ 172.62 0.35% 0.07%
8/20/2018 $ 7,371.42 $ 172.50 -0.08% -0.75%
8/17/2018 $ 7,377.54 $ 173.80 0.04% -0.52%
8/16/2018 $ 7,374.29 $ 174.70 0.27% -2.69%
8/15/2018 $ 7,354.66 $ 179.53 -1.24% -0.87%
8/14/2018 $ 7,447.17 $ 181.11 0.62% 0.59%
8/13/2018 $ 7,401.17 $ 180.05 -0.10% -0.12%
8/10/2018 $ 7,408.30 $ 180.26 -0.79% -1.55%
8/9/2018 $ 7,466.96 $ 183.09 -0.03% -1.13%
8/8/2018 $ 7,469.55 $ 185.18 0.09% 0.75%
8/7/2018 $ 7,462.65 $ 183.81 0.32% -1.01%
8/6/2018 $ 7,438.99 $ 185.69 0.59% 4.45%
8/3/2018 $ 7,395.49 $ 177.78 0.32% 0.80%
8/2/2018 $ 7,372.15 $ 176.37 1.36% 2.75%
8/1/2018 $ 7,272.89 $ 171.65 0.57% -0.54%
7/31/2018 $ 7,231.98 $ 172.58 0.54% 0.89%
7/30/2018 $ 7,193.10 $ 171.06 -1.42% -2.19%
7/27/2018 $ 7,296.78 $ 174.89 -1.40% -0.78%
7/26/2018 $ 7,400.75 $ 176.26 -1.44% -18.96%
7/25/2018 $ 7,508.59 $ 217.50 1.38% 1.32%
7/24/2018 $ 7,406.25 $ 214.67 0.47% 1.78%
7/23/2018 $ 7,371.78 $ 210.91 0.29% 0.46%
7/20/2018 $ 7,350.23 $ 209.94 -0.03% 0.89%
7/19/2018 $ 7,352.36 $ 208.09 -0.51% -0.61%
7/18/2018 $ 7,390.13 $ 209.36 -0.19% -0.30%
7/17/2018 $ 7,403.89 $ 209.99 0.63% 1.33%
7/16/2018 $ 7,357.90 $ 207.23 -0.24% -0.04%
7/13/2018 $ 7,375.82 $ 207.32 0.13% 0.19%
7/12/2018 $ 7,366.25 $ 206.92 1.69% 2.16%
7/11/2018 $ 7,243.98 $ 202.54 -0.53% -0.49%
7/10/2018 $ 7,282.60 $ 203.54 0.09% -0.59%
7/9/2018 $ 7,276.00 $ 204.74 0.95% 0.74%
7/6/2018 $ 7,207.33 $ 203.23 1.50% 2.41%
7/5/2018 $ 7,101.05 $ 198.45 1.23% 2.97%
7/3/2018 $ 7,014.55 $ 192.73 -1.17% -2.35%
7/2/2018 $ 7,097.82 $ 197.36 0.81% 1.56%
6/29/2018 $ 7,040.80 $ 194.32 0.13% -0.97%
6/28/2018 $ 7,031.60 $ 196.23 0.89% 0.20%
6/27/2018 $ 6,969.67 $ 195.84 -1.39% -1.59%
6/26/2018 $ 7,068.20 $ 199.00 0.43% 1.35%
6/25/2018 $ 7,038.17 $ 196.35 -2.21% -2.67%
6/22/2018 $ 7,197.51 $ 201.74 -0.28% 0.12%
6/21/2018 $ 7,217.49 $ 201.50 -0.87% -0.25%
6/20/2018 $ 7,280.70 $ 202.00 0.73% 2.28%
6/19/2018 $ 7,228.04 $ 197.49 -0.32% -0.41%
6/18/2018 $ 7,251.41 $ 198.31 -0.06% 1.26%
6/15/2018 $ 7,255.76 $ 195.85 -0.33% -0.49%
6/14/2018 $ 7,279.59 $ 196.81 1.03% 2.29%
6/13/2018 $ 7,205.26 $ 192.41 -0.05% 0.01%
6/12/2018 $ 7,209.18 $ 192.40 0.57% 0.45%
6/11/2018 $ 7,168.48 $ 191.54 0.22% 1.29%
6/8/2018 $ 7,152.62 $ 189.10 0.00% 0.49%
6/7/2018 $ 7,152.83 $ 188.18 -0.79% -1.65%
6/6/2018 $ 7,210.08 $ 191.34 0.60% -0.83%
6/5/2018 $ 7,166.75 $ 192.94 0.32% -0.18%
6/4/2018 $ 7,143.57 $ 193.28 0.84% -0.37%
6/1/2018 $ 7,083.93 $ 193.99 1.67% 1.15%
5/31/2018 $ 6,967.73 $ 191.78 -0.12% 2.19%
5/30/2018 $ 6,976.37 $ 187.67 0.72% 1.04%
5/29/2018 $ 6,926.54 $ 185.74 -0.49% 0.44%
5/25/2018 $ 6,960.92 $ 184.92 0.16% -0.54%
5/24/2018 $ 6,949.70 $ 185.93 -0.06% -0.52%
5/23/2018 $ 6,953.63 $ 186.90 0.87% 1.69%
5/22/2018 $ 6,893.62 $ 183.80 -0.17% -0.37%
5/21/2018 $ 6,905.53 $ 184.49 0.57% 0.99%
5/18/2018 $ 6,866.25 $ 182.68 -0.51% -0.59%
5/17/2018 $ 6,901.63 $ 183.76 -0.41% 0.31%
5/16/2018 $ 6,929.97 $ 183.20 0.60% -0.61%
5/15/2018 $ 6,888.54 $ 184.32 -1.09% -1.24%
5/14/2018 $ 6,964.37 $ 186.64 0.17% -0.19%
5/11/2018 $ 6,952.56 $ 186.99 -0.16% 0.79%
5/10/2018 $ 6,963.55 $ 185.53 1.02% 1.57%
5/9/2018 $ 6,893.21 $ 182.66 1.14% 2.09%
5/8/2018 $ 6,815.48 $ 178.92 -0.09% 0.53%
5/7/2018 $ 6,821.87 $ 177.97 0.78% 0.77%
5/4/2018 $ 6,769.12 $ 176.61 1.89% 1.49%
5/3/2018 $ 6,643.48 $ 174.02 -0.02% -1.16%
5/2/2018 $ 6,644.48 $ 176.07 -0.56% 1.27%
5/1/2018 $ 6,681.96 $ 173.86 1.16% 1.08%
4/30/2018 $ 6,605.57 $ 172.00 -0.76% -0.92%
4/27/2018 $ 6,656.35 $ 173.59 0.10% -0.33%
4/26/2018 $ 6,649.65 $ 174.16 2.08% 9.06%
4/25/2018 $ 6,513.94 $ 159.69 0.08% 0.00%
4/24/2018 $ 6,509.05 $ 159.69 -2.10% -3.71%
4/23/2018 $ 6,648.80 $ 165.84 -0.28% -0.26%
4/20/2018 $ 6,667.75 $ 166.28 -1.58% -1.08%
4/19/2018 $ 6,774.89 $ 168.10 -0.85% 1.05%
4/18/2018 $ 6,833.21 $ 166.36 0.25% -1.36%
4/17/2018 $ 6,816.37 $ 168.66 2.12% 2.32%
4/16/2018 $ 6,675.18 $ 164.83 0.71% 0.19%
4/13/2018 $ 6,628.34 $ 164.52 -0.42% 0.40%
4/12/2018 $ 6,656.26 $ 163.87 1.11% -1.47%
4/11/2018 $ 6,583.44 $ 166.32 -0.49% 0.78%
4/10/2018 $ 6,615.87 $ 165.04 2.22% 4.50%
4/9/2018 $ 6,472.34 $ 157.93 0.61% 0.46%
4/6/2018 $ 6,433.21 $ 157.20 -2.45% -1.34%
4/5/2018 $ 6,594.84 $ 159.34 0.53% 2.73%
4/4/2018 $ 6,560.06 $ 155.10 1.57% -0.65%
4/3/2018 $ 6,458.83 $ 156.11 1.06% 0.46%
4/2/2018 $ 6,390.84 $ 155.39 -2.89% -2.75%
3/29/2018 $ 6,581.13 $ 159.79 1.86% 4.42%
3/28/2018 $ 6,460.81 $ 153.03 -1.06% 0.53%
3/27/2018 $ 6,529.84 $ 152.22 -3.32% -4.90%
3/26/2018 $ 6,753.83 $ 160.06 3.78% 0.42%
3/23/2018 $ 6,508.09 $ 159.39 -2.61% -3.34%
3/22/2018 $ 6,682.26 $ 164.89 -2.50% -2.66%
3/21/2018 $ 6,853.45 $ 169.39 -0.47% 0.74%
3/20/2018 $ 6,885.92 $ 168.15 0.31% -2.56%
3/19/2018 $ 6,864.88 $ 172.56 -2.21% -6.77%
3/16/2018 $ 7,019.95 $ 185.09 -0.16% 0.67%
3/15/2018 $ 7,030.97 $ 183.86 -0.14% -0.18%
3/14/2018 $ 7,040.98 $ 184.19 -0.08% 1.27%
3/13/2018 $ 7,046.51 $ 181.88 -1.19% -1.56%
3/12/2018 $ 7,131.12 $ 184.76 0.42% -0.25%
 3/9/2018 $ 7,101.18 $ 185.23 1.93% 1.58%
3/8/2018 $ 6,966.43 $ 182.34 0.53% -0.75%
3/7/2018 $ 6,929.39 $ 183.71 0.24% 2.19%
3/6/2018 $ 6,913.02 $ 179.78 0.46% -0.34%
3/5/2018 $ 6,881.28 $ 180.40 1.03% 2.14%
3/2/2018 $ 6,811.04 $ 176.62 0.90% 0.39%
3/1/2018 $ 6,750.54 $ 175.94 -1.52% -1.33%
2/28/2018 $ 6,854.42 $ 178.32 -0.67% -1.73%
2/27/2018 $ 6,900.35 $ 181.46 -1.27% -1.88%
2/26/2018 $ 6,989.10 $ 184.93 1.34% 0.89%
2/23/2018 $ 6,896.60 $ 183.29 1.99% 2.40%
2/22/2018 $ 6,761.85 $ 178.99 0.04% 0.61%
2/21/2018 $ 6,759.26 $ 177.91 -0.30% 1.08%
2/20/2018 $ 6,779.69 $ 176.01 0.13% -0.76%
2/16/2018 $ 6,770.66 $ 177.36 -0.36% -1.44%
2/15/2018 $ 6,794.92 $ 179.96 1.80% 0.25%
2/14/2018 $ 6,675.03 $ 179.52 1.85% 3.68%
2/13/2018 $ 6,553.86 $ 173.15 0.46% -1.85%
2/12/2018 $ 6,523.85 $ 176.41 1.73% 0.17%
2/9/2018 $ 6,412.68 $ 176.11 1.69% 2.64%
2/8/2018 $ 6,306.10 $ 171.58 -4.19% -4.77%
2/7/2018 $ 6,582.02 $ 180.18 -1.26% -2.77%
2/6/2018 $ 6,665.98 $ 185.31 2.62% 2.23%
2/5/2018 $ 6,495.92 $ 181.26 -3.91% -4.74%
2/2/2018 $ 6,760.29 $ 190.28 -2.05% -1.46%
2/1/2018 $ 6,901.50 $ 193.09 -0.70% 3.32%
1/31/2018 $ 6,949.99 $ 186.89 0.28% -0.12%
1/30/2018 $ 6,930.73 $ 187.12 -0.82% 0.61%
1/29/2018 $ 6,988.32 $ 185.98 -0.49% -2.12%
1/26/2018 $ 7,022.97 $ 190.00 1.54% 1.34%
1/25/2018 $ 6,916.30 $ 187.48 -0.04% 0.50%
1/24/2018 $ 6,919.35 $ 186.55 -0.63% -1.48%
1/23/2018 $ 6,963.46 $ 189.35 0.83% 2.15%
1/22/2018 $ 6,906.28 $ 185.37 1.05% 2.25%
1/19/2018 $ 6,834.33 $ 181.29 0.34% 0.83%
1/18/2018 $ 6,811.38 $ 179.80 0.02% 1.24%
1/17/2018 $ 6,810.28 $ 177.60 1.09% -0.44%
1/16/2018 $ 6,737.14 $ 178.39 -0.32% -0.55%
1/12/2018 $ 6,758.54 $ 179.37 0.75% -4.47%
1/11/2018 $ 6,708.49 $ 187.77 0.69% -0.04%
1/10/2018 $ 6,662.66 $ 187.84 -0.23% -0.02%
1/9/2018 $ 6,677.94 $ 187.87 0.02% -0.22%
1/8/2018 $ 6,676.63 $ 188.28 0.35% 0.77%
1/5/2018 $ 6,653.29 $ 186.85 1.04% 1.37%
1/4/2018 $ 6,584.58 $ 184.33 0.13% -0.18%
 1/3/2018 $ 6,575.80 $ 184.67 0.99% 1.79%
1/2/2018 $ 6,511.34 $ 181.42 1.80% 2.81%
12/29/2017 $ 6,396.42 $ 176.46 -0.70% -0.82%
12/28/2017 $ 6,441.42 $ 177.92 0.10% 0.17%
12/27/2017 $ 6,435.15 $ 177.62 0.03% 0.93%
12/26/2017 $ 6,433.16 $ 175.99 -0.50% -0.68%
12/22/2017 $ 6,465.17 $ 177.20 -0.12% -0.14%
12/21/2017 $ 6,472.69 $ 177.45 0.00% -0.25%
12/20/2017 $ 6,472.48 $ 177.89 -0.13% -0.90%
12/19/2017 $ 6,480.67 $ 179.51 -0.50% -0.72%
12/18/2017 $ 6,513.27 $ 180.82 0.73% 0.36%
12/15/2017 $ 6,466.32 $ 180.18 1.20% 1.00%
12/14/2017 $ 6,389.91 $ 178.39 -0.07% 0.05%
12/13/2017 $ 6,394.67 $ 178.30 0.17% 0.76%
12/12/2017 $ 6,383.65 $ 176.96 -0.16% -1.16%
12/11/2017 $ 6,393.89 $ 179.04 0.78% 0.02%
12/8/2017 $ 6,344.57 $ 179.00 0.45% -0.63%
12/7/2017 $ 6,316.28 $ 180.14 0.37% 2.32%
12/6/2017 $ 6,293.05 $ 176.06 0.45% 1.87%
12/5/2017 $ 6,265.11 $ 172.83 0.02% 0.79%
12/4/2017 $ 6,263.70 $ 171.47 -1.17% -2.07%
12/1/2017 $ 6,337.87 $ 175.10 -0.43% -1.17%
11/30/2017 $ 6,365.56 $ 177.18 0.86% 1.17%
11/29/2017 $ 6,311.38 $ 175.13 -1.73% -4.00%
11/28/2017 $ 6,422.56 $ 182.42 0.26% -0.33%
11/27/2017 $ 6,405.97 $ 183.03 -0.05% 0.14%
11/24/2017 $ 6,409.29 $ 182.78 0.36% 1.06%
11/22/2017 $ 6,386.12 $ 180.87 0.12% -0.54%
11/21/2017 $ 6,378.63 $ 181.86 1.11% 1.75%
11/20/2017 $ 6,308.61 $ 178.74 -0.09% -0.15%
11/17/2017 $ 6,314.51 $ 179.00 -0.39% -0.33%
11/16/2017 $ 6,339.14 $ 179.59 1.29% 0.92%
11/15/2017 $ 6,258.36 $ 177.95 -0.56% -0.07%
11/14/2017 $ 6,293.64 $ 178.07 -0.36% -0.39%
11/13/2017 $ 6,316.18 $ 178.77 0.11% 0.17%
11/10/2017 $ 6,309.07 $ 178.46 -0.05% -0.47%
11/9/2017 $ 6,312.21 $ 179.30 -0.53% -0.14%
11/8/2017 $ 6,345.81 $ 179.56 0.40% -0.38%
11/7/2017 $ 6,320.78 $ 180.25 0.11% 0.04%
11/6/2017 $ 6,313.61 $ 180.17 0.29% 0.70%
11/3/2017 $ 6,295.58 $ 178.92 0.95% 0.00%
11/2/2017 $ 6,236.39 $ 178.92 -0.20% -2.05%
11/1/2017 $ 6,248.65 $ 182.66 0.00% 1.44%
10/31/2017 $ 6,248.56 $ 180.06 0.34% 0.11%
10/30/2017 $ 6,227.59 $ 179.87 0.23% 1.12%
10/27/2017 $ 6,213.47 $ 177.88 2.91% 4.25%
10/26/2017 $ 6,037.87 $ 170.63 -0.28% 0.02%
10/25/2017 $ 6,055.04 $ 170.60 -0.41% -0.70%
10/24/2017 $ 6,080.22 $ 171.80 0.20% 0.31%
10/23/2017 $ 6,067.83 $ 171.27 -0.67% -2.12%
10/20/2017 $ 6,108.82 $ 174.98 0.27% 0.24%
10/19/2017 $ 6,092.62 $ 174.56 -0.36% -0.84%
10/18/2017 $ 6,114.35 $ 176.03 -0.13% -0.05%
10/17/2017 $ 6,122.61 $ 176.11 0.13% 0.91%
10/16/2017 $ 6,114.53 $ 174.52 0.36% 0.45%
10/13/2017 $ 6,092.45 $ 173.74 0.37% 0.69%
10/12/2017 $ 6,069.99 $ 172.55 -0.19% -0.11%
10/11/2017 $ 6,081.25 $ 172.74 0.29% 0.67%
10/10/2017 $ 6,063.52 $ 171.59 0.08% -0.53%
10/9/2017 $ 6,058.53 $ 172.50 -0.10% 0.16%
10/6/2017 $ 6,064.57 $ 172.23 0.12% 0.58%
10/5/2017 $ 6,057.14 $ 171.24 0.97% 1.67%
10/4/2017 $ 5,998.84 $ 168.42 0.06% -0.91%
10/3/2017 $ 5,995.06 $ 169.96 0.22% 0.29%
10/2/2017 $ 5,981.92 $ 169.47 0.04% -0.82%
9/29/2017 $ 5,979.30 $ 170.87 0.78% 1.27%
9/28/2017 $ 5,933.07 $ 168.73 -0.08% 0.63%
9/27/2017 $ 5,937.79 $ 167.68 0.96% 2.11%
9/26/2017 $ 5,881.34 $ 164.21 0.24% 0.82%
9/25/2017 $ 5,867.35 $ 162.87 -1.10% -4.50%
9/22/2017 $ 5,932.32 $ 170.54 -0.04% -0.33%
9/21/2017 $ 5,934.91 $ 171.11 -0.65% -0.62%
9/20/2017 $ 5,973.61 $ 172.17 -0.29% -0.20%
9/19/2017 $ 5,991.08 $ 172.52 0.17% 1.48%
9/18/2017 $ 5,981.12 $ 170.01 -0.11% -0.95%
9/15/2017 $ 5,988.00 $ 171.64 0.32% 0.40%
9/14/2017 $ 5,968.82 $ 170.96 -0.59% -1.21%
9/13/2017 $ 6,004.38 $ 173.05 0.15% 0.05%
9/12/2017 $ 5,995.64 $ 172.96 0.25% -0.32%
9/11/2017 $ 5,980.53 $ 173.51 1.14% 1.50%
9/8/2017 $ 5,913.37 $ 170.95 -0.85% -1.30%
9/7/2017 $ 5,964.31 $ 173.21 0.22% 0.65%
9/6/2017 $ 5,951.13 $ 172.09 0.31% 0.80%
9/5/2017 $ 5,932.73 $ 170.72 -0.92% -0.76%
9/1/2017 $ 5,987.90 $ 172.02 -0.01% 0.03%
8/31/2017 $ 5,988.60 $ 171.97 0.94% 1.21%
8/30/2017 $ 5,932.90 $ 169.92 1.21% 1.11%
8/29/2017 $ 5,862.14 $ 168.05 0.41% 0.48%
8/28/2017 $ 5,838.08 $ 167.24 0.27% 0.55%
8/25/2017 $ 5,822.53 $ 166.32 -0.20% -0.85%
8/24/2017 $ 5,834.44 $ 167.74 -0.30% -0.57%
8/23/2017 $ 5,851.78 $ 168.71 -0.37% -0.55%
8/22/2017 $ 5,873.33 $ 169.64 1.50% 1.11%
8/21/2017 $ 5,786.54 $ 167.78 -0.08% 0.22%
8/18/2017 $ 5,790.91 $ 167.41 -0.09% 0.30%
8/17/2017 $ 5,796.32 $ 166.91 -2.05% -1.82%
8/16/2017 $ 5,917.42 $ 170.00 0.16% -0.58%
8/15/2017 $ 5,907.73 $ 171.00 -0.01% 0.15%
8/14/2017 $ 5,908.17 $ 170.75 1.31% 1.59%
8/11/2017 $ 5,831.53 $ 168.08 0.75% 0.41%
8/10/2017 $ 5,788.19 $ 167.40 -2.22% -2.21%
8/9/2017 $ 5,919.39 $ 171.18 -0.12% -0.03%
8/8/2017 $ 5,926.35 $ 171.23 -0.14% -0.44%
8/7/2017 $ 5,934.73 $ 171.98 0.59% 1.39%
8/4/2017 $ 5,899.91 $ 169.62 0.15% 0.61%
8/3/2017 $ 5,891.20 $ 168.59 -0.39% -0.42%
8/2/2017 $ 5,914.23 $ 169.30 0.32% -0.33%
8/1/2017 $ 5,895.17 $ 169.86 0.25% 0.36%
7/31/2017 $ 5,880.33 $ 169.25 -0.48% -1.86%
7/28/2017 $ 5,908.92 $ 172.45 -0.14% 1.18%
7/27/2017 $ 5,917.03 $ 170.44 -0.57% 2.92%
7/26/2017 $ 5,950.73 $ 165.61 0.34% 0.20%
7/25/2017 $ 5,930.65 $ 165.28 -0.18% -0.43%
7/24/2017 $ 5,941.37 $ 166.00 0.34% 0.95%
7/21/2017 $ 5,921.53 $ 164.43 0.01% -0.06%
7/20/2017 $ 5,921.22 $ 164.53 0.09% 0.24%
7/19/2017 $ 5,916.16 $ 164.14 0.61% 0.79%
7/18/2017 $ 5,880.10 $ 162.86 0.69% 1.96%
7/17/2017 $ 5,839.74 $ 159.73 0.03% -0.15%
7/14/2017 $ 5,838.08 $ 159.97 0.77% 0.45%
7/13/2017 $ 5,793.36 $ 159.26 0.25% 0.23%
7/12/2017 $ 5,778.95 $ 158.90 1.21% 2.34%
7/11/2017 $ 5,709.80 $ 155.27 0.27% 1.15%
7/10/2017 $ 5,694.15 $ 153.50 0.67% 1.36%
7/7/2017 $ 5,656.47 $ 151.44 1.05% 1.76%
7/6/2017 $ 5,597.90 $ 148.82 -0.90% -1.01%
7/5/2017 $ 5,648.82 $ 150.34 0.93% 1.29%
7/3/2017 $ 5,596.96 $ 148.43 -0.88% -1.69%
6/30/2017 $ 5,646.92 $ 150.98 -0.11% -0.04%
6/29/2017 $ 5,653.02 $ 151.04 -1.74% -1.44%
6/28/2017 $ 5,753.03 $ 153.24 1.44% 1.77%
6/27/2017 $ 5,671.60 $ 150.58 -1.83% -1.96%
6/26/2017 $ 5,777.59 $ 153.59 -0.44% -0.95%
6/23/2017 $ 5,803.11 $ 155.07 0.40% 1.09%
6/22/2017 $ 5,779.87 $ 153.40 -0.04% -0.33%
6/21/2017 $ 5,782.39 $ 153.91 0.98% 1.09%
6/20/2017 $ 5,726.31 $ 152.25 -0.80% -0.41%
6/19/2017 $ 5,772.22 $ 152.87 1.60% 1.48%
6/16/2017 $ 5,681.48 $ 150.64 -0.34% 0.56%
6/15/2017 $ 5,700.89 $ 149.80 -0.46% -0.30%
6/14/2017 $ 5,727.07 $ 150.25 -0.43% -0.29%
6/13/2017 $ 5,751.82 $ 150.68 0.76% 1.51%
6/12/2017 $ 5,708.18 $ 148.44 -0.59% -0.78%
6/9/2017 $ 5,741.94 $ 149.60 -2.44% -3.30%
6/8/2017 $ 5,885.30 $ 154.71 0.13% 1.04%
6/7/2017 $ 5,877.59 $ 153.12 0.36% 0.20%
6/6/2017 $ 5,856.77 $ 152.81 -0.36% -0.53%
6/5/2017 $ 5,878.12 $ 153.63 -0.06% 0.01%
6/2/2017 $ 5,881.46 $ 153.61 1.12% 1.37%
6/1/2017 $ 5,816.51 $ 151.53 0.48% 0.05%
5/31/2017 $ 5,788.80 $ 151.46 -0.10% -0.60%
5/30/2017 $ 5,794.63 $ 152.38 0.11% 0.16%
5/26/2017 $ 5,788.36 $ 152.13 0.17% 0.11%
5/25/2017 $ 5,778.37 $ 151.96 0.84% 1.28%
5/24/2017 $ 5,730.30 $ 150.04 0.47% 1.33%
5/23/2017 $ 5,703.35 $ 148.07 0.07% -0.11%
5/22/2017 $ 5,699.40 $ 148.24 0.85% 0.12%
5/19/2017 $ 5,651.56 $ 148.06 0.45% 0.27%
5/18/2017 $ 5,626.31 $ 147.66 0.82% 1.94%
5/17/2017 $ 5,580.55 $ 144.85 -2.51% -3.29%
5/16/2017 $ 5,724.44 $ 149.78 0.35% -0.27%
5/15/2017 $ 5,704.48 $ 150.19 0.31% -0.09%
5/12/2017 $ 5,686.81 $ 150.33 0.22% 0.19%
5/11/2017 $ 5,674.22 $ 150.04 -0.13% -0.17%
5/10/2017 $ 5,681.68 $ 150.29 0.06% -0.13%
5/9/2017 $ 5,678.31 $ 150.48 0.34% -0.38%
5/8/2017 $ 5,659.07 $ 151.06 0.23% 0.55%
5/5/2017 $ 5,646.09 $ 150.24 0.35% -0.40%
5/4/2017 $ 5,626.32 $ 150.85 0.02% -0.63%
5/3/2017 $ 5,625.16 $ 151.80 -0.34% -0.64%
5/2/2017 $ 5,644.07 $ 152.78 0.26% 0.21%
5/1/2017 $ 5,629.63 $ 152.46 0.83% 1.47%
4/28/2017 $ 5,583.53 $ 150.25 0.22% 1.73%
4/27/2017 $ 5,571.28 $ 147.70 0.54% 0.78%
4/26/2017 $ 5,541.09 $ 146.56 -0.13% 0.05%
4/25/2017 $ 5,548.19 $ 146.49 0.73% 0.70%
4/24/2017 $ 5,508.03 $ 145.47 1.21% 1.25%
4/21/2017 $ 5,442.05 $ 143.68 -0.03% -0.08%
4/20/2017 $ 5,443.53 $ 143.80 0.81% 1.08%
4/19/2017 $ 5,399.64 $ 142.27 0.15% 0.93%
4/18/2017 $ 5,391.66 $ 140.96 -0.14% -0.33%
4/17/2017 $ 5,399.20 $ 141.42 0.85% 1.46%
4/13/2017 $ 5,353.59 $ 139.39 -0.44% -0.14%
4/12/2017 $ 5,377.03 $ 139.58 -0.40% -0.24%
4/11/2017 $ 5,398.40 $ 139.92 -0.43% -0.79%
4/10/2017 $ 5,421.68 $ 141.04 0.06% 0.18%
4/7/2017 $ 5,418.37 $ 140.78 -0.05% -0.28%
4/6/2017 $ 5,420.88 $ 141.17 0.04% -0.48%
4/5/2017 $ 5,418.52 $ 141.85 -0.40% 0.08%
4/4/2017 $ 5,440.41 $ 141.73 0.15% -0.39%
4/3/2017 $ 5,432.20 $ 142.28 -0.07% 0.16%
3/31/2017 $ 5,436.23 $ 142.05 -0.06% -0.25%
3/30/2017 $ 5,439.74 $ 142.41 0.17% -0.17%
3/29/2017 $ 5,430.27 $ 142.65 0.43% 0.63%
3/28/2017 $ 5,407.21 $ 141.76 0.61% 1.03%
3/27/2017 $ 5,374.27 $ 140.32 0.19% -0.01%
3/24/2017 $ 5,364.00 $ 140.34 0.17% 0.58%
3/23/2017 $ 5,355.14 $ 139.53 -0.23% -0.04%
3/22/2017 $ 5,367.55 $ 139.59 0.66% 0.78%
3/21/2017 $ 5,332.53 $ 138.51 -1.49% -1.02%
3/20/2017 $ 5,413.31 $ 139.94 0.08% 0.07%
3/17/2017 $ 5,408.76 $ 139.84 -0.06% -0.11%
3/16/2017 $ 5,412.08 $ 139.99 -0.08% 0.19%
3/15/2017 $ 5,416.25 $ 139.72 0.63% 0.29%
3/14/2017 $ 5,382.17 $ 139.32 -0.23% -0.20%
3/13/2017 $ 5,394.57 $ 139.60 0.16% 0.58%
3/10/2017 $ 5,385.90 $ 138.79 0.41% 0.40%
3/9/2017 $ 5,363.98 $ 138.24 0.08% 0.38%
3/8/2017 $ 5,359.81 $ 137.72 0.16% 0.31%
3/7/2017 $ 5,351.28 $ 137.30 -0.17% -0.09%
3/6/2017 $ 5,360.31 $ 137.42 -0.25% 0.18%
3/3/2017 $ 5,373.48 $ 137.17 0.19% 0.30%
3/2/2017 $ 5,363.26 $ 136.76 -0.51% -0.48%
3/1/2017 $ 5,390.99 $ 137.42 1.14% 1.39%
2/28/2017 $ 5,330.31 $ 135.54 -0.32% -0.64%
2/27/2017 $ 5,347.55 $ 136.41 0.08% 0.72%
2/24/2017 $ 5,343.31 $ 135.44 0.21% 0.06%
2/23/2017 $ 5,332.37 $ 135.36 -0.37% -0.56%
2/22/2017 $ 5,352.13 $ 136.12 0.03% 1.79%
2/21/2017 $ 5,350.73 $ 133.72 0.49% 0.14%
2/17/2017 $ 5,324.72 $ 133.53 0.45% -0.23%
2/16/2017 $ 5,300.64 $ 133.84 -0.03% 0.30%
2/15/2017 $ 5,302.39 $ 133.44 0.59% -0.31%
2/14/2017 $ 5,271.07 $ 133.85 0.27% -0.15%
2/13/2017 $ 5,256.82 $ 134.05 0.58% -0.10%
 2/10/2017 $ 5,226.69 $ 134.19 0.28% 0.04%
2/9/2017 $ 5,212.16 $ 134.14 0.30% -0.04%
2/8/2017 $ 5,196.58 $ 134.20 0.21% 1.79%
2/7/2017 $ 5,185.88 $ 131.84 0.35% -0.17%
2/6/2017 $ 5,167.96 $ 132.06 0.12% 0.82%
2/3/2017 $ 5,161.60 $ 130.98 0.27% 0.11%
2/2/2017 $ 5,147.70 $ 130.84 -0.10% -1.79%
2/1/2017 $ 5,152.69 $ 133.23 0.70% 2.23%
1/31/2017 $ 5,116.77 $ 130.32 -0.24% -0.50%
1/30/2017 $ 5,129.33 $ 130.98 -0.75% -0.91%
1/27/2017 $ 5,168.06 $ 132.18 0.22% -0.45%
1/26/2017 $ 5,156.92 $ 132.78 0.11% 0.99%
1/25/2017 $ 5,151.47 $ 131.48 0.99% 1.63%
1/24/2017 $ 5,101.06 $ 129.37 0.70% 0.34%
1/23/2017 $ 5,065.70 $ 128.93 0.05% 1.49%
1/20/2017 $ 5,063.20 $ 127.04 0.24% -0.40%
1/19/2017 $ 5,051.17 $ 127.55 -0.09% -0.29%
1/18/2017 $ 5,055.85 $ 127.92 0.22% 0.04%
1/17/2017 $ 5,044.65 $ 127.87 -0.29% -0.37%
1/13/2017 $ 5,059.51 $ 128.34 0.36% 1.36%
1/12/2017 $ 5,041.43 $ 126.62 -0.17% 0.42%
1/11/2017 $ 5,050.21 $ 126.09 0.30% 1.40%
1/10/2017 $ 5,035.17 $ 124.35 0.20% -0.44%
1/9/2017 $ 5,024.90 $ 124.90 0.36% 1.21%
1/6/2017 $ 5,007.08 $ 123.41 0.85% 2.27%
1/5/2017 $ 4,964.95 $ 120.67 0.56% 1.67%
1/4/2017 $ 4,937.21 $ 118.69 0.53% 1.57%
1/3/2017 $ 4,911.33 $ 116.86 0.98% 1.57%
12/30/2016 $ 4,863.62 $ 115.05 -1.11% -1.12%
12/29/2016 $ 4,918.28 $ 116.35 -0.16% -0.49%
12/28/2016 $ 4,926.29 $ 116.92 -0.80% -0.92%
12/27/2016 $ 4,965.81 $ 118.01 0.52% 0.63%
12/23/2016 $ 4,940.02 $ 117.27 0.11% -0.11%
12/22/2016 $ 4,934.39 $ 117.40 -0.29% -1.38%
12/21/2016 $ 4,948.91 $ 119.04 -0.10% -0.04%
12/20/2016 $ 4,953.80 $ 119.09 0.38% -0.13%
12/19/2016 $ 4,934.85 $ 119.24 0.41% -0.53%
12/16/2016 $ 4,914.86 $ 119.87 -0.38% -0.58%
12/15/2016 $ 4,933.41 $ 120.57 0.25% 0.30%
12/14/2016 $ 4,921.22 $ 120.21 -0.30% -0.08%
12/13/2016 $ 4,935.84 $ 120.31 1.26% 2.16%
12/12/2016 $ 4,874.30 $ 117.77 -0.44% -1.60%
12/9/2016 $ 4,895.90 $ 119.68 0.76% 0.65%
12/8/2016 $ 4,859.19 $ 118.91 0.15% 0.81%
12/7/2016 $ 4,851.94 $ 117.95 1.32% 0.55%
 12/6/2016 $ 4,788.67 $ 117.31 0.22% -0.10%
12/5/2016 $ 4,778.14 $ 117.43 0.82% 1.76%
12/2/2016 $ 4,739.37 $ 115.40 0.11% 0.26%
12/1/2016 $ 4,734.10 $ 115.10 -1.59% -2.80%
11/30/2016 $ 4,810.81 $ 118.42 -1.28% -2.03%
11/29/2016 $ 4,873.21 $ 120.87 0.33% 0.38%
11/28/2016 $ 4,857.02 $ 120.41 -0.27% 0.02%
11/25/2016 $ 4,870.02 $ 120.38 0.33% -0.38%
11/23/2016 $ 4,853.86 $ 120.84 -0.41% -0.52%
11/22/2016 $ 4,873.84 $ 121.47 0.31% -0.25%
11/21/2016 $ 4,859.00 $ 121.77 1.06% 4.06%
11/18/2016 $ 4,808.04 $ 117.02 -0.38% -0.65%
11/17/2016 $ 4,826.59 $ 117.79 0.72% 1.25%
11/16/2016 $ 4,792.27 $ 116.34 0.58% -0.73%
11/15/2016 $ 4,764.47 $ 117.20 1.33% 1.84%
11/14/2016 $ 4,702.04 $ 115.08 -1.05% -3.31%
11/11/2016 $ 4,751.95 $ 119.02 0.10% -1.47%
11/10/2016 $ 4,747.03 $ 120.80 -1.62% -1.93%
11/9/2016 $ 4,825.18 $ 123.18 0.42% -0.84%
11/8/2016 $ 4,804.92 $ 124.22 0.65% 1.69%
11/7/2016 $ 4,773.73 $ 122.15 2.43% 1.16%
11/4/2016 $ 4,660.46 $ 120.75 -0.40% 0.63%
11/3/2016 $ 4,679.10 $ 120.00 -1.01% -5.64%
11/2/2016 $ 4,726.91 $ 127.17 -0.84% -1.80%
11/1/2016 $ 4,766.94 $ 129.50 -0.72% -1.14%
10/31/2016 $ 4,801.27 $ 130.99 -0.09% -0.23%
10/28/2016 $ 4,805.59 $ 131.29 -0.64% 1.23%
10/27/2016 $ 4,836.45 $ 129.69 -0.50% -1.03%
10/26/2016 $ 4,860.59 $ 131.04 -0.63% -0.94%
10/25/2016 $ 4,891.45 $ 132.29 -0.38% -0.74%
10/24/2016 $ 4,909.97 $ 133.28 1.20% 0.92%
10/21/2016 $ 4,851.86 $ 132.07 0.40% 1.59%
10/20/2016 $ 4,832.71 $ 130.00 -0.08% -0.08%
10/19/2016 $ 4,836.61 $ 130.11 -0.06% 1.20%
10/18/2016 $ 4,839.72 $ 128.57 0.91% 0.81%
10/17/2016 $ 4,796.17 $ 127.54 -0.26% -0.27%
10/14/2016 $ 4,808.48 $ 127.88 0.11% 0.05%
10/13/2016 $ 4,803.10 $ 127.82 -0.34% -0.95%
10/12/2016 $ 4,819.64 $ 129.05 -0.05% 0.13%
10/11/2016 $ 4,821.91 $ 128.88 -1.47% -1.04%
10/10/2016 $ 4,893.77 $ 130.24 0.60% 0.97%
10/7/2016 $ 4,864.52 $ 128.99 -0.19% 0.19%
10/6/2016 $ 4,873.92 $ 128.74 -0.08% 0.21%
10/5/2016 $ 4,877.75 $ 128.47 0.38% 0.22%
10/4/2016 $ 4,859.47 $ 128.19 -0.15% -0.45%
10/3/2016 $ 4,866.63 $ 128.77 -0.19% 0.39%
9/30/2016 $ 4,875.70 $ 128.27 0.77% 0.14%
9/29/2016 $ 4,838.30 $ 128.09 -0.76% -0.88%
9/28/2016 $ 4,875.27 $ 129.23 0.18% 0.42%
9/27/2016 $ 4,866.71 $ 128.69 1.03% 1.08%
9/26/2016 $ 4,817.17 $ 127.31 -0.86% -0.51%
9/23/2016 $ 4,858.91 $ 127.96 -0.66% -1.63%
9/22/2016 $ 4,891.36 $ 130.08 0.77% 0.11%
9/21/2016 $ 4,853.75 $ 129.94 1.01% 1.01%
9/20/2016 $ 4,805.22 $ 128.64 0.19% -0.01%
9/19/2016 $ 4,796.07 $ 128.65 -0.46% -0.33%
9/16/2016 $ 4,818.05 $ 129.07 -0.04% 0.56%
9/15/2016 $ 4,819.90 $ 128.35 1.56% 0.45%
9/14/2016 $ 4,746.06 $ 127.77 0.49% 0.44%
9/13/2016 $ 4,722.85 $ 127.21 -0.88% -1.15%
9/12/2016 $ 4,764.65 $ 128.69 1.78% 1.25%
9/9/2016 $ 4,681.54 $ 127.10 -2.55% -2.43%
9/8/2016 $ 4,804.00 $ 130.27 -0.58% -0.60%
9/7/2016 $ 4,831.86 $ 131.05 0.05% 1.02%
9/6/2016 $ 4,829.51 $ 129.73 0.64% 2.55%
9/2/2016 $ 4,798.74 $ 126.51 0.31% 0.27%
9/1/2016 $ 4,783.94 $ 126.17 0.27% 0.04%
8/31/2016 $ 4,771.05 $ 126.12 -0.10% 0.22%
8/30/2016 $ 4,775.99 $ 125.84 -0.32% -0.55%
8/29/2016 $ 4,791.09 $ 126.54 0.15% 1.26%
8/26/2016 $ 4,783.69 $ 124.96 0.17% 0.86%
8/25/2016 $ 4,775.43 $ 123.89 -0.17% 0.33%
8/24/2016 $ 4,783.49 $ 123.48 -0.73% -0.72%
8/23/2016 $ 4,818.48 $ 124.37 0.21% 0.18%
8/22/2016 $ 4,808.56 $ 124.15 0.05% 0.48%
8/19/2016 $ 4,806.14 $ 123.56 -0.05% -0.28%
8/18/2016 $ 4,808.68 $ 123.91 0.07% -0.37%
8/17/2016 $ 4,805.45 $ 124.37 0.17% 0.87%
8/16/2016 $ 4,797.19 $ 123.30 -0.62% -0.48%
8/15/2016 $ 4,827.12 $ 123.90 0.42% -0.78%
8/12/2016 $ 4,807.08 $ 124.88 0.08% -0.02%
8/11/2016 $ 4,803.31 $ 124.90 0.42% 0.02%
8/10/2016 $ 4,783.39 $ 124.88 -0.26% -0.14%
8/9/2016 $ 4,795.75 $ 125.06 0.23% -0.16%
8/8/2016 $ 4,784.74 $ 125.26 -0.14% 0.09%
8/5/2016 $ 4,791.21 $ 125.15 1.00% 0.64%
8/4/2016 $ 4,743.81 $ 124.36 0.20% 1.51%
8/3/2016 $ 4,734.33 $ 122.51 0.32% -0.47%
8/2/2016 $ 4,719.21 $ 123.09 -0.77% -0.98%
8/1/2016 $ 4,756.04 $ 124.31 0.55% 0.30%
7/29/2016 $ 4,730.23 $ 123.94 0.19% -0.85%
7/28/2016 $ 4,721.41 $ 125.00 0.39% 1.35%
7/27/2016 $ 4,702.88 $ 123.34 0.66% 1.75%
7/26/2016 $ 4,672.11 $ 121.22 0.13% -0.34%
7/25/2016 $ 4,665.93 $ 121.63 0.00% 0.52%
7/22/2016 $ 4,666.07 $ 121.00 0.41% 0.32%
7/21/2016 $ 4,647.02 $ 120.61 -0.22% -1.07%
7/20/2016 $ 4,657.20 $ 121.92 1.17% 1.09%
7/19/2016 $ 4,603.28 $ 120.61 -0.36% 1.04%
7/18/2016 $ 4,619.68 $ 119.37 0.65% 2.15%
7/15/2016 $ 4,589.83 $ 116.86 -0.14% -0.37%
7/14/2016 $ 4,596.49 $ 117.29 0.67% 0.44%
7/13/2016 $ 4,565.77 $ 116.78 -0.26% -0.98%
7/12/2016 $ 4,577.61 $ 117.93 0.50% 0.05%
7/11/2016 $ 4,554.71 $ 117.87 0.58% 0.54%
7/8/2016 $ 4,528.36 $ 117.24 1.54% 1.20%
7/7/2016 $ 4,459.58 $ 115.85 0.33% -0.73%
7/6/2016 $ 4,444.70 $ 116.70 0.77% 2.19%
7/5/2016 $ 4,410.75 $ 114.20 -0.60% 0.01%
7/1/2016 $ 4,437.45 $ 114.19 0.45% -0.08%
6/30/2016 $ 4,417.70 $ 114.28 1.21% 0.11%
6/29/2016 $ 4,364.74 $ 114.16 1.73% 1.30%
6/28/2016 $ 4,290.47 $ 112.70 2.13% 3.42%
6/27/2016 $ 4,201.05 $ 108.97 -1.98% -2.77%
6/24/2016 $ 4,285.70 $ 112.08 -4.07% -2.61%
6/23/2016 $ 4,467.48 $ 115.08 1.42% 1.03%
6/22/2016 $ 4,404.73 $ 113.91 -0.20% -0.41%
6/21/2016 $ 4,413.40 $ 114.38 0.30% 0.89%
6/20/2016 $ 4,400.16 $ 113.37 0.59% 0.31%
6/17/2016 $ 4,374.38 $ 113.02 -1.13% -1.20%
6/16/2016 $ 4,424.23 $ 114.39 0.33% -0.18%
6/15/2016 $ 4,409.51 $ 114.60 -0.35% -0.30%
6/14/2016 $ 4,424.91 $ 114.94 0.05% 0.87%
6/13/2016 $ 4,422.76 $ 113.95 -0.86% -2.29%
6/10/2016 $ 4,461.05 $ 116.62 -1.14% -1.64%
6/9/2016 $ 4,512.69 $ 118.56 -0.18% 0.14%
6/8/2016 $ 4,520.63 $ 118.39 0.17% 0.53%
6/7/2016 $ 4,513.09 $ 117.76 -0.23% -0.87%
6/6/2016 $ 4,523.63 $ 118.79 0.31% 0.27%
6/3/2016 $ 4,509.79 $ 118.47 -0.48% -0.39%
6/2/2016 $ 4,531.35 $ 118.93 0.25% 0.13%
6/1/2016 $ 4,520.07 $ 118.78 -0.08% -0.03%
5/31/2016 $ 4,523.89 $ 118.81 0.25% -0.48%
5/27/2016 $ 4,512.54 $ 119.38 0.55% -0.08%
5/26/2016 $ 4,487.96 $ 119.47 0.26% 1.34%
5/25/2016 $ 4,476.43 $ 117.89 0.72% 0.16%
5/24/2016 $ 4,444.30 $ 117.70 2.05% 1.49%
5/23/2016 $ 4,355.10 $ 115.97 -0.18% -1.18%
5/20/2016 $ 4,362.90 $ 117.35 1.10% 0.46%
5/19/2016 $ 4,315.58 $ 116.81 -0.52% -0.71%
5/18/2016 $ 4,338.23 $ 117.65 0.36% 0.26%
5/17/2016 $ 4,322.56 $ 117.35 -1.32% -1.11%
5/16/2016 $ 4,380.48 $ 118.67 1.25% -0.95%
5/13/2016 $ 4,326.53 $ 119.81 -0.37% -0.39%
5/12/2016 $ 4,342.81 $ 120.28 -0.42% 0.64%
5/11/2016 $ 4,361.03 $ 119.52 -0.93% -0.81%
5/10/2016 $ 4,402.04 $ 120.50 1.40% 1.06%
5/9/2016 $ 4,341.23 $ 119.24 0.26% -0.21%
5/6/2016 $ 4,330.17 $ 119.49 0.48% 1.43%
5/5/2016 $ 4,309.48 $ 117.81 -0.06% -0.21%
5/4/2016 $ 4,312.01 $ 118.06 -0.68% 0.54%
5/3/2016 $ 4,341.39 $ 117.43 -0.91% -0.96%
5/2/2016 $ 4,381.30 $ 118.57 0.92% 0.84%
4/29/2016 $ 4,341.30 $ 117.58 -0.52% 0.73%
4/28/2016 $ 4,363.99 $ 116.73 -1.19% 7.20%
4/27/2016 $ 4,416.63 $ 108.89 -0.82% 0.12%
4/26/2016 $ 4,452.97 $ 108.76 -0.47% -1.22%
4/25/2016 $ 4,474.13 $ 110.10 0.00% -0.42%
4/22/2016 $ 4,474.19 $ 110.56 -1.47% -2.54%
4/21/2016 $ 4,540.80 $ 113.44 0.01% 0.91%
4/20/2016 $ 4,540.44 $ 112.42 0.07% 0.12%
4/19/2016 $ 4,537.09 $ 112.29 -0.71% 1.67%
4/18/2016 $ 4,569.31 $ 110.45 0.58% 0.74%
4/15/2016 $ 4,543.16 $ 109.64 -0.25% -1.08%
4/14/2016 $ 4,554.63 $ 110.84 0.00% 0.30%
4/13/2016 $ 4,554.72 $ 110.51 1.31% -0.09%
4/12/2016 $ 4,496.04 $ 110.61 0.84% 1.49%
4/11/2016 $ 4,458.71 $ 108.99 -0.36% -1.48%
4/8/2016 $ 4,474.93 $ 110.63 -0.01% -2.65%
4/7/2016 $ 4,475.29 $ 113.64 -1.51% -0.06%
4/6/2016 $ 4,543.78 $ 113.71 1.63% 1.33%
4/5/2016 $ 4,470.75 $ 112.22 -0.91% -0.29%
4/4/2016 $ 4,511.70 $ 112.55 -0.45% -3.02%
4/1/2016 $ 4,532.08 $ 116.06 1.08% 1.72%
3/31/2016 $ 4,483.66 $ 114.10 -0.16% -0.52%
3/30/2016 $ 4,490.88 $ 114.70 0.52% -1.24%
3/29/2016 $ 4,467.72 $ 116.14 1.58% 2.15%
3/28/2016 $ 4,398.07 $ 113.69 -0.17% 0.57%
3/24/2016 $ 4,405.53 $ 113.05 0.07% 0.45%
3/23/2016 $ 4,402.56 $ 112.54 -0.79% 0.26%
3/22/2016 $ 4,437.62 $ 112.25 0.24% 0.36%
3/21/2016 $ 4,426.98 $ 111.85 0.37% 0.36%
3/18/2016 $ 4,410.83 $ 111.45 0.24% 0.39%
3/17/2016 $ 4,400.26 $ 111.02 -0.09% -1.03%
3/16/2016 $ 4,404.20 $ 112.18 0.85% 1.36%
3/15/2016 $ 4,367.08 $ 110.67 -0.01% 0.71%
3/14/2016 $ 4,367.33 $ 109.89 0.13% 0.44%
3/11/2016 $ 4,361.83 $ 109.41 1.75% 1.95%
3/10/2016 $ 4,286.97 $ 107.32 -0.15% -0.18%
3/9/2016 $ 4,293.23 $ 107.51 0.65% 1.49%
3/8/2016 $ 4,265.51 $ 105.93 -0.88% 0.19%
3/7/2016 $ 4,303.33 $ 105.73 -0.59% -2.45%
3/4/2016 $ 4,329.00 $ 108.39 0.07% -1.09%
3/3/2016 $ 4,325.86 $ 109.58 -0.20% -0.34%
3/2/2016 $ 4,334.39 $ 109.95 0.02% 0.12%
3/1/2016 $ 4,333.61 $ 109.82 3.15% 2.71%
2/29/2016 $ 4,201.12 $ 106.92 -0.81% -0.93%
2/26/2016 $ 4,235.62 $ 107.92 -0.13% -0.14%
2/25/2016 $ 4,241.06 $ 108.07 0.96% 1.11%
2/24/2016 $ 4,200.66 $ 106.88 0.92% 1.35%
2/23/2016 $ 4,162.54 $ 105.46 -1.62% -1.59%
2/22/2016 $ 4,231.27 $ 107.16 1.61% 2.48%
2/19/2016 $ 4,164.09 $ 104.57 0.30% 1.06%
2/18/2016 $ 4,151.49 $ 103.47 -1.13% -1.64%
2/17/2016 $ 4,199.10 $ 105.20 2.31% 3.53%
2/16/2016 $ 4,104.33 $ 101.61 2.12% -0.39%
2/12/2016 $ 4,019.19 $ 102.01 1.44% 0.10%
2/11/2016 $ 3,962.22 $ 101.91 -0.10% 0.90%
2/10/2016 $ 3,966.28 $ 101.00 0.47% 1.47%
2/9/2016 $ 3,947.80 $ 99.54 -0.32% -0.21%
2/8/2016 $ 3,960.67 $ 99.75 -1.59% -4.15%
2/5/2016 $ 4,024.47 $ 104.07 -3.44% -5.81%
2/4/2016 $ 4,167.77 $ 110.49 -0.10% -1.95%
2/3/2016 $ 4,171.97 $ 112.69 -0.50% -1.68%
2/2/2016 $ 4,193.10 $ 114.61 -2.18% -0.42%
2/1/2016 $ 4,286.56 $ 115.09 0.17% 2.57%
1/29/2016 $ 4,279.17 $ 112.21 2.22% 2.84%
1/28/2016 $ 4,186.06 $ 109.11 1.39% 15.52%
1/27/2016 $ 4,128.86 $ 94.45 -2.48% -2.97%
1/26/2016 $ 4,233.85 $ 97.34 0.89% 0.34%
1/25/2016 $ 4,196.53 $ 97.01 -1.48% -0.95%
1/22/2016 $ 4,259.77 $ 97.94 2.83% 4.01%
1/21/2016 $ 4,142.60 $ 94.16 0.15% -0.20%
1/20/2016 $ 4,136.28 $ 94.35 -0.26% -0.96%
1/19/2016 $ 4,147.07 $ 95.26 0.14% 0.31%
 1/15/2016 $ 4,141.08 $ 94.97 -3.09% -3.46%
1/14/2016 $ 4,272.97 $ 98.37 2.15% 3.07%
1/13/2016 $ 4,183.12 $ 95.44 -3.48% -3.95%
1/12/2016 $ 4,333.72 $ 99.37 1.17% 1.91%
1/11/2016 $ 4,283.55 $ 97.51 0.30% 0.18%
1/8/2016 $ 4,270.78 $ 97.33 -0.81% -0.60%
1/7/2016 $ 4,305.72 $ 97.92 -3.11% -4.90%
1/6/2016 $ 4,443.99 $ 102.97 -0.90% 0.23%
1/5/2016 $ 4,484.18 $ 102.73 -0.30% 0.50%
1/4/2016 $ 4,497.86 $ 102.22 -2.08% -2.33%
12/31/2015 $ 4,593.27 $ 104.66 #DIV/0! #DIV/0!
Rf
10-Year Date Adj Close Annual Return
2.12% 1/2/2019 $ 135.68 -25.21%
2.24% 1/2/2018 $ 181.42 55.25%
2.45% 1/3/2017 $ 116.86 14.32%
2.46% 1/4/2016 $ 102.22 30.30%
1/2/2015 $ 78.45

Beta 1.810

Rf 2.32%

Rm 18.66%

Re 31.90%
Number of shares outstanding 2,921.00 million

Current Market Price $ 175.72

0 1 2 3 4
Year 2018 2019 2020 2021 2022
EPS $7.57 $10.80 $14.28 $18.53 $379.62
Discounted EPS $ 7.57 $ 8.19 $ 8.21 $ 8.07 $ 125.41
Terminal Growth rate 25.00%

Terminal Net Income $ 1,037,267.81

Target Price $ 157.44

Expected Return of stock -10.40%

Target PE multiple $14.58