Projections of the Public Listed Company

Colgate Palmolive
Colgate Palmolive
DCF Valuation 1
(in USD millions except per share data)
1 2 3 4
Projected
31-Dec-20 31-Dec-21 31-Dec-22 31-Dec-23 31-Dec-24
EBITDA 4,044 4,196 4,328 4,439
FCFF (Unlevered Free Cash Flow) 2,807 2,915 3,009 3,087

WACC 4.72%
Discounting Factor year end 0.9549 0.9120 0.8709 0.8316
Discounting Factor mid year 0.9772 0.9332 0.8911 0.8510
Present Value of FCFF-5 Years 13,026 2,680 2,658 2,620 2,567

Terminal Value

Exit Multiple
Method Exit Multiple
LT Growth Rate/Exit Multiple 16.50x 17 15.0x
Terminal Value 74,677 WACC 4.0% 99.3
Present Value of TV 59,306 4.5% 96.7
5.0% 94.2
DCF Value of Firm 72,332 5.5% 91.8
Add: Investments 143 6.0% 89.4
Total Value of Firm (Enterprise Value) 72,475 6.5% 87.1
Less: Debt & Debt Equivalents 7,601 7.0% 84.8
Add: Cash & Cash Equivalent 888 7.5% 82.6
Less: Non Controling Interest 358
DCF value of Common Equity 81,322

DCF value of Common Equity after considering dilution

Diluted No of Shares 859.3
DCF value per share (USD) $ 95
 Year End Discounting
Mid Year Discounting FCFF CALCULATION
5
27%
31-Dec-25 31-Dec-21 31-Dec-22 31-Dec-23 31-Dec-24
4,526 EBIT 3970 4122 4254 4365
3,148 EBIT (1-TAX) 2,898 3,009 3,106 3,186
Add: D&A 554 571 587 600
Less :Capex (516) (535) (552) (566)
0.7942 Less : WC Invts (129) (131) (132) (133)
0.8127 FCFF 2,807 2,915 3,009 3,087
2,500

16.0x 16.5x 17.0x 17.5x 18.0x 18.5x 19.0x 19.5x

103.7 108.0 112.3 116.7 121.0 125.3 129.6 134.0
101.0 105.2 109.4 113.7 117.9 122.1 126.3 130.6
98.4 102.5 106.6 110.7 114.9 119.0 123.1 127.2
95.8 99.8 103.9 107.9 111.9 116.0 120.0 124.0
93.3 97.3 101.2 105.1 109.1 113.0 116.9 120.9
90.9 94.8 98.6 102.4 106.3 110.1 114.0 117.8
88.6 92.3 96.1 99.8 103.6 107.3 111.1 114.8
86.3 89.9 93.6 97.3 100.9 104.6 108.3 112.0
31-Dec-25
4452
3,250
610
(577)
(135)
3,148
Colgate Palmolive Moody's Rating Baa2
WACC
(in USD millions except per share data)

Current
Debt Weight in Total Capital 10.1%
Equity Weight in Total Capital 89.9%

Cost of Debt, Gross Matrix pricin

Cost of Debt, Net of Tax Kd

Cost of Equity
Risk Free Rate
Beta
ERP
Add: Size Premium
Add: Country Risk Premium

Cost of Equity (Ke) Ke

WACC
Working note
Current
Debt CMP Shares o/s 7,601
Equity 78.5 859.3 67,472
Total 75,073
10 Year Govt bond rate 2.06%
Add: Company default spread 1.56%
Current Cost of debt of Dr Pepper 3.62%
Book Interest Rate 2.71%

Tax Rate 27%

 Dated 1st Feb 2021

Equity returns
Target Date Index value
0.0% 1/26/2018 13,637.0
0.0% 1/1/1985 1,097.0
Time(Years) 33.07
3.62% Average returns of US markets (Rm) 8.18%
2.64%

2.06%
0.61 Total Debt
4.72% Notes & Paybales 258.00
0.00% Current portion of Loan 9.00
0.00% Long Term Loan 7,334.00
Total Debt 7,601.00
4.95% MV of Equity 67,472.24
Total Debt + Equity 75,073.24

Debt % 10%
4.72% Equity % 90%

BAA 2
0.97
Source Yahoo Finance
Date S&P 500 Beta Changes CL Beta Changes
3-Jan-17 2257.830078 59.28
4-Jan-17 2270.75 0.57% 59.93 1.10%
5-Jan-17 2269 -0.08% 60.46 0.89% Equity Beta 0.61
6-Jan-17 2276.97998 0.35% 60.93 0.76% RSQ 0.33
9-Jan-17 2268.899902 -0.35% 60.07 -1.40%
10-Jan-17 2268.899902 0.00% 59.14 -1.55%
11-Jan-17 2275.320068 0.28% 59.07 -0.12% A d ju st ed CL S t o ck P r ic e (L ast 5 Year s
12-Jan-17 2270.439941 -0.21% 59.56 0.83%
100.00
13-Jan-17 2274.639893 0.18% 59.59 0.05%
17-Jan-17 2267.889893 -0.30% 60.69 1.85% 90.00
18-Jan-17 2271.889893 0.18% 61.38 1.13% 80.00
19-Jan-17 2263.689941 -0.36% 60.99 -0.64%
20-Jan-17 2271.310059 0.34% 61.81 1.36% 70.00
23-Jan-17 2265.199951 -0.27% 61.45 -0.59% 60.00
24-Jan-17 2280.070068 0.66% 62.10 1.05%
25-Jan-17 2298.370117 0.80% 62.25 0.25% 50.00
26-Jan-17 2296.679932 -0.07% 62.08 -0.28% 40.00
27-Jan-17 2294.689941 -0.09% 58.84 -5.22%
30-Jan-17 2280.899902 -0.60% 58.70 -0.23% 30.00
31-Jan-17 2278.870117 -0.09% 58.75 0.08% 20.00
1-Feb-17 2279.550049 0.03% 58.88 0.22%
2-Feb-17 2280.850098 0.06% 59.75 1.48% 10.00
3-Feb-17 2297.419922 0.73% 60.01 0.44% 0.00
6-Feb-17 2292.560059 -0.21% 59.58 -0.73% 3-Jan-17 3-Jul-17 3-Jan-18 3-Jul-18 3-Jan-19 3-Jul-19 3-Jan-20 3
7-Feb-17 2293.080078 0.02% 60.55 1.63%
8-Feb-17 2294.669922 0.07% 60.58 0.05%
9-Feb-17 2307.870117 0.58% 60.59 0.02%
10-Feb-17 2316.100098 0.36% 61.60 1.68%
13-Feb-17 2328.25 0.52% 61.60 -0.01%
14-Feb-17 2337.580078 0.40% 61.62 0.04%
15-Feb-17 2349.25 0.50% 62.41 1.28%
16-Feb-17 2347.219971 -0.09% 62.77 0.57%
17-Feb-17 2351.159912 0.17% 65.48 4.32%
21-Feb-17 2365.379883 0.60% 66.57 1.67%
22-Feb-17 2362.820068 -0.11% 66.85 0.42%
23-Feb-17 2363.810059 0.04% 67.72 1.29%
24-Feb-17 2367.340088 0.15% 66.73 -1.46%
27-Feb-17 2369.75 0.10% 66.09 -0.95%
28-Feb-17 2363.639893 -0.26% 66.39 0.45%
1-Mar-17 2395.959961 1.37% 66.83 0.66%
2-Mar-17 2381.919922 -0.59% 67.08 0.38%
3-Mar-17 2383.120117 0.05% 66.94 -0.20%
6-Mar-17 2375.310059 -0.33% 67.13 0.27%
7-Mar-17 2368.389893 -0.29% 67.06 -0.09%
8-Mar-17 2362.97998 -0.23% 66.55 -0.76%
9-Mar-17 2364.870117 0.08% 66.74 0.29%
10-Mar-17 2372.600098 0.33% 67.55 1.21%
13-Mar-17 2373.469971 0.04% 67.23 -0.48%
14-Mar-17 2365.449951 -0.34% 67.00 -0.34%
15-Mar-17 2385.26001 0.84% 67.26 0.39%
16-Mar-17 2381.379883 -0.16% 67.23 -0.05%
17-Mar-17 2378.25 -0.13% 67.28 0.08%
20-Mar-17 2373.469971 -0.20% 67.14 -0.22%
21-Mar-17 2344.02002 -1.24% 67.04 -0.14%
22-Mar-17 2348.449951 0.19% 67.03 -0.03%
23-Mar-17 2345.959961 -0.11% 67.24 0.33%
24-Mar-17 2343.97998 -0.08% 67.02 -0.34%
27-Mar-17 2341.590088 -0.10% 66.80 -0.33%
28-Mar-17 2358.570068 0.73% 67.11 0.46%
29-Mar-17 2361.129883 0.11% 66.92 -0.28%
30-Mar-17 2368.060059 0.29% 66.62 -0.45%
31-Mar-17 2362.719971 -0.23% 66.58 -0.05%
3-Apr-17 2358.840088 -0.16% 66.74 0.25%
4-Apr-17 2360.159912 0.06% 66.97 0.34%
5-Apr-17 2352.949951 -0.31% 66.83 -0.22%
6-Apr-17 2357.48999 0.19% 66.53 -0.45%
7-Apr-17 2355.540039 -0.08% 66.82 0.44%
10-Apr-17 2357.159912 0.07% 67.07 0.38%
11-Apr-17 2353.780029 -0.14% 67.04 -0.04%
12-Apr-17 2344.929932 -0.38% 67.32 0.41%
13-Apr-17 2328.949951 -0.68% 67.01 -0.46%
17-Apr-17 2349.01001 0.86% 67.38 0.56%
18-Apr-17 2342.189941 -0.29% 67.65 0.41%
19-Apr-17 2338.169922 -0.17% 67.12 -0.78%
20-Apr-17 2355.840088 0.76% 66.93 -0.29%
21-Apr-17 2348.689941 -0.30% 66.79 -0.22%
24-Apr-17 2374.149902 1.08% 67.37 0.88%
25-Apr-17 2388.610107 0.61% 67.88 0.76%
26-Apr-17 2387.449951 -0.05% 67.22 -0.97%
27-Apr-17 2388.77002 0.06% 67.04 -0.27%
28-Apr-17 2384.199951 -0.19% 65.89 -1.72%
1-May-17 2388.330078 0.17% 65.67 -0.33%
2-May-17 2391.169922 0.12% 64.72 -1.45%
3-May-17 2388.129883 -0.13% 65.01 0.45%
4-May-17 2389.52002 0.06% 65.81 1.22%
5-May-17 2399.290039 0.41% 65.68 -0.19%
8-May-17 2399.379883 0.00% 65.71 0.04%
9-May-17 2396.919922 -0.10% 65.40 -0.47%
10-May-17 2399.629883 0.11% 65.67 0.42%
11-May-17 2394.439941 -0.22% 65.50 -0.25%
12-May-17 2390.899902 -0.15% 65.17 -0.52%
15-May-17 2402.320068 0.48% 65.53 0.56%
16-May-17 2400.669922 -0.07% 65.47 -0.10%
17-May-17 2357.030029 -1.82% 69.23 5.74%
18-May-17 2365.719971 0.37% 67.62 -2.33%
19-May-17 2381.72998 0.68% 68.43 1.20%
22-May-17 2394.02002 0.52% 67.94 -0.72%
23-May-17 2398.419922 0.18% 67.54 -0.59%
24-May-17 2404.389893 0.25% 68.23 1.03%
25-May-17 2415.070068 0.44% 68.93 1.03%
26-May-17 2415.820068 0.03% 69.01 0.11%
30-May-17 2412.909912 -0.12% 69.59 0.85%
31-May-17 2411.800049 -0.05% 69.84 0.35%
1-Jun-17 2430.060059 0.76% 70.14 0.43%
2-Jun-17 2439.070068 0.37% 70.53 0.55%
5-Jun-17 2436.100098 -0.12% 70.64 0.16%
6-Jun-17 2429.330078 -0.28% 70.43 -0.30%
7-Jun-17 2433.139893 0.16% 70.57 0.21%
8-Jun-17 2433.790039 0.03% 69.32 -1.78%
9-Jun-17 2431.77002 -0.08% 69.30 -0.03%
12-Jun-17 2429.389893 -0.10% 69.10 -0.29%
13-Jun-17 2440.350098 0.45% 69.23 0.19%
14-Jun-17 2437.919922 -0.10% 69.40 0.25%
15-Jun-17 2432.459961 -0.22% 69.83 0.62%
16-Jun-17 2433.149902 0.03% 69.79 -0.05%
19-Jun-17 2453.459961 0.83% 70.33 0.77%
20-Jun-17 2437.030029 -0.67% 69.83 -0.72%
21-Jun-17 2435.610107 -0.06% 69.22 -0.88%
22-Jun-17 2434.5 -0.05% 69.08 -0.20%
23-Jun-17 2438.300049 0.16% 69.44 0.52%
26-Jun-17 2439.070068 0.03% 69.41 -0.04%
27-Jun-17 2419.379883 -0.81% 68.93 -0.69%
28-Jun-17 2440.689941 0.88% 68.68 -0.37%
29-Jun-17 2419.699951 -0.86% 67.79 -1.29%
30-Jun-17 2423.409912 0.15% 67.80 0.01%
3-Jul-17 2429.01001 0.23% 67.63 -0.26%
5-Jul-17 2432.540039 0.15% 67.46 -0.24%
6-Jul-17 2409.75 -0.94% 67.18 -0.42%
7-Jul-17 2425.179932 0.64% 67.08 -0.15%
10-Jul-17 2427.429932 0.09% 66.84 -0.35%
11-Jul-17 2425.530029 -0.08% 66.22 -0.93%
12-Jul-17 2443.25 0.73% 66.11 -0.17%
13-Jul-17 2447.830078 0.19% 66.06 -0.07%
14-Jul-17 2459.27002 0.47% 66.67 0.92%
17-Jul-17 2459.139893 -0.01% 66.76 0.14%
18-Jul-17 2460.610107 0.06% 66.70 -0.10%
19-Jul-17 2473.830078 0.54% 66.67 -0.04%
20-Jul-17 2473.449951 -0.02% 66.30 -0.55%
21-Jul-17 2472.540039 -0.04% 67.39 1.64%
24-Jul-17 2469.909912 -0.11% 66.08 -1.94%
25-Jul-17 2477.129883 0.29% 66.27 0.28%
26-Jul-17 2477.830078 0.03% 67.14 1.32%
27-Jul-17 2475.419922 -0.10% 67.09 -0.07%
28-Jul-17 2472.100098 -0.13% 66.72 -0.56%
31-Jul-17 2470.300049 -0.07% 66.40 -0.47%
1-Aug-17 2476.350098 0.24% 65.94 -0.69%
2-Aug-17 2477.570068 0.05% 65.87 -0.11%
3-Aug-17 2472.159912 -0.22% 65.85 -0.03%
4-Aug-17 2476.830078 0.19% 65.74 -0.17%
7-Aug-17 2480.909912 0.16% 65.98 0.36%
8-Aug-17 2474.919922 -0.24% 65.94 -0.06%
9-Aug-17 2474.02002 -0.04% 65.82 -0.18%
10-Aug-17 2438.209961 -1.45% 65.81 -0.03%
11-Aug-17 2441.320068 0.13% 65.54 -0.41%
14-Aug-17 2465.840088 1.00% 65.71 0.27%
15-Aug-17 2464.610107 -0.05% 66.04 0.49%
16-Aug-17 2468.110107 0.14% 66.15 0.18%
17-Aug-17 2430.01001 -1.54% 65.58 -0.88%
18-Aug-17 2425.550049 -0.18% 65.32 -0.39%
21-Aug-17 2428.370117 0.12% 65.86 0.83%
22-Aug-17 2452.51001 0.99% 65.89 0.04%
23-Aug-17 2444.040039 -0.35% 65.50 -0.59%
24-Aug-17 2438.969971 -0.21% 65.10 -0.62%
25-Aug-17 2443.050049 0.17% 65.44 0.52%
28-Aug-17 2444.23999 0.05% 65.21 -0.35%
29-Aug-17 2446.300049 0.08% 65.58 0.56%
30-Aug-17 2457.590088 0.46% 65.25 -0.49%
31-Aug-17 2471.649902 0.57% 65.89 0.97%
1-Sep-17 2476.550049 0.20% 65.58 -0.47%
5-Sep-17 2457.850098 -0.76% 65.40 -0.27%
6-Sep-17 2465.540039 0.31% 65.75 0.53%
7-Sep-17 2465.100098 -0.02% 65.81 0.10%
8-Sep-17 2461.429932 -0.15% 66.05 0.36%
11-Sep-17 2488.110107 1.08% 66.24 0.28%
12-Sep-17 2496.47998 0.34% 66.17 -0.10%
13-Sep-17 2498.370117 0.08% 65.90 -0.42%
14-Sep-17 2495.620117 -0.11% 66.35 0.68%
15-Sep-17 2500.22998 0.18% 66.48 0.19%
18-Sep-17 2503.870117 0.15% 66.58 0.15%
19-Sep-17 2506.649902 0.11% 66.96 0.58%
20-Sep-17 2508.23999 0.06% 66.72 -0.36%
21-Sep-17 2500.600098 -0.30% 65.64 -1.63%
22-Sep-17 2502.219971 0.06% 65.47 -0.25%
25-Sep-17 2496.659912 -0.22% 67.14 2.54%
26-Sep-17 2496.840088 0.01% 67.50 0.53%
27-Sep-17 2507.040039 0.41% 67.21 -0.42%
28-Sep-17 2510.060059 0.12% 67.28 0.10%
29-Sep-17 2519.360107 0.37% 67.00 -0.41%
2-Oct-17 2529.120117 0.39% 67.09 0.14%
3-Oct-17 2534.580078 0.22% 66.62 -0.70%
4-Oct-17 2537.73999 0.12% 67.03 0.61%
5-Oct-17 2552.070068 0.56% 67.33 0.45%
6-Oct-17 2549.330078 -0.11% 66.88 -0.67%
9-Oct-17 2544.72998 -0.18% 66.55 -0.50%
10-Oct-17 2550.639893 0.23% 67.05 0.75%
11-Oct-17 2555.23999 0.18% 68.73 2.51%
12-Oct-17 2550.929932 -0.17% 69.13 0.58%
13-Oct-17 2553.169922 0.09% 69.89 1.10%
16-Oct-17 2557.639893 0.18% 69.67 -0.32%
17-Oct-17 2559.360107 0.07% 68.94 -1.04%
18-Oct-17 2561.26001 0.07% 68.46 -0.69%
19-Oct-17 2562.100098 0.03% 67.27 -1.75%
20-Oct-17 2575.209961 0.51% 66.88 -0.58%
23-Oct-17 2564.97998 -0.40% 66.76 -0.18%
24-Oct-17 2569.129883 0.16% 66.44 -0.48%
25-Oct-17 2557.149902 -0.47% 66.05 -0.58%
26-Oct-17 2560.399902 0.13% 65.85 -0.29%
27-Oct-17 2581.070068 0.81% 65.10 -1.14%
30-Oct-17 2572.830078 -0.32% 63.99 -1.70%
31-Oct-17 2575.26001 0.09% 65.15 1.81%
1-Nov-17 2579.360107 0.16% 65.25 0.16%
2-Nov-17 2579.850098 0.02% 65.60 0.54%
3-Nov-17 2587.840088 0.31% 64.87 -1.11%
6-Nov-17 2591.129883 0.13% 64.96 0.14%
7-Nov-17 2590.639893 -0.02% 65.57 0.93%
8-Nov-17 2594.379883 0.14% 67.76 3.34%
9-Nov-17 2584.620117 -0.38% 67.42 -0.49%
10-Nov-17 2582.300049 -0.09% 67.70 0.41%
13-Nov-17 2584.840088 0.10% 68.16 0.67%
14-Nov-17 2578.870117 -0.23% 67.93 -0.33%
15-Nov-17 2564.620117 -0.55% 67.03 -1.33%
16-Nov-17 2585.639893 0.82% 67.17 0.21%
17-Nov-17 2578.850098 -0.26% 66.48 -1.02%
20-Nov-17 2582.139893 0.13% 66.65 0.25%
21-Nov-17 2599.030029 0.65% 66.79 0.21%
22-Nov-17 2597.080078 -0.08% 66.35 -0.65%
24-Nov-17 2602.419922 0.21% 66.59 0.36%
27-Nov-17 2601.419922 -0.04% 66.58 -0.01%
28-Nov-17 2627.040039 0.98% 67.29 1.06%
29-Nov-17 2626.070068 -0.04% 66.59 -1.03%
30-Nov-17 2647.580078 0.82% 67.00 0.61%
1-Dec-17 2642.219971 -0.20% 67.55 0.81%
4-Dec-17 2639.439941 -0.11% 68.91 2.03%
5-Dec-17 2629.570068 -0.37% 68.98 0.09%
6-Dec-17 2629.27002 -0.01% 68.66 -0.46%
7-Dec-17 2636.97998 0.29% 67.69 -1.41%
8-Dec-17 2651.5 0.55% 67.80 0.16%
11-Dec-17 2659.98999 0.32% 67.67 -0.20%
12-Dec-17 2664.110107 0.15% 67.04 -0.93%
13-Dec-17 2662.850098 -0.05% 67.83 1.19%
14-Dec-17 2652.01001 -0.41% 67.73 -0.15%
15-Dec-17 2675.810059 0.90% 68.48 1.11%
18-Dec-17 2690.159912 0.54% 68.42 -0.08%
19-Dec-17 2681.469971 -0.32% 69.22 1.16%
20-Dec-17 2679.25 -0.08% 68.91 -0.44%
21-Dec-17 2684.570068 0.20% 69.04 0.19%
22-Dec-17 2683.340088 -0.05% 69.50 0.66%
26-Dec-17 2680.5 -0.11% 69.80 0.44%
27-Dec-17 2682.620117 0.08% 69.70 -0.15%
28-Dec-17 2687.540039 0.18% 69.49 -0.31%
29-Dec-17 2673.610107 -0.52% 69.77 0.41%
2-Jan-18 2695.810059 0.83% 69.49 -0.41%
3-Jan-18 2713.060059 0.64% 69.22 -0.39%
4-Jan-18 2723.98999 0.40% 69.66 0.64%
5-Jan-18 2743.149902 0.70% 69.75 0.12%
8-Jan-18 2747.709961 0.17% 69.85 0.15%
9-Jan-18 2751.290039 0.13% 69.95 0.15%
10-Jan-18 2748.22998 -0.11% 69.19 -1.08%
11-Jan-18 2767.560059 0.70% 68.94 -0.36%
12-Jan-18 2786.23999 0.67% 69.01 0.09%
16-Jan-18 2776.419922 -0.35% 69.75 1.07%
17-Jan-18 2802.560059 0.94% 70.91 1.67%
18-Jan-18 2798.030029 -0.16% 70.86 -0.07%
19-Jan-18 2810.300049 0.44% 71.67 1.14%
22-Jan-18 2832.969971 0.81% 71.93 0.36%
23-Jan-18 2839.129883 0.22% 71.48 -0.62%
24-Jan-18 2837.540039 -0.06% 71.39 -0.13%
25-Jan-18 2839.25 0.06% 71.86 0.66%
26-Jan-18 2872.870117 1.18% 68.38 -4.85%
29-Jan-18 2853.530029 -0.67% 68.59 0.31%
30-Jan-18 2822.429932 -1.09% 69.41 1.19%
31-Jan-18 2823.810059 0.05% 69.01 -0.58%
1-Feb-18 2821.97998 -0.06% 68.17 -1.23%
2-Feb-18 2762.129883 -2.12% 67.33 -1.23%
5-Feb-18 2648.939941 -4.10% 64.89 -3.62%
6-Feb-18 2695.139893 1.74% 65.45 0.86%
7-Feb-18 2681.659912 -0.50% 65.23 -0.34%
8-Feb-18 2581 -3.75% 64.09 -1.74%
9-Feb-18 2619.550049 1.49% 64.85 1.17%
12-Feb-18 2656 1.39% 65.25 0.62%
13-Feb-18 2662.939941 0.26% 65.35 0.16%
14-Feb-18 2698.629883 1.34% 64.72 -0.97%
15-Feb-18 2731.199951 1.21% 66.20 2.30%
16-Feb-18 2732.219971 0.04% 66.43 0.34%
20-Feb-18 2716.26001 -0.58% 65.10 -2.00%
21-Feb-18 2701.330078 -0.55% 64.27 -1.27%
22-Feb-18 2703.959961 0.10% 64.50 0.36%
23-Feb-18 2747.300049 1.60% 65.35 1.31%
26-Feb-18 2779.600098 1.18% 66.06 1.10%
27-Feb-18 2744.280029 -1.27% 65.00 -1.62%
28-Feb-18 2713.830078 -1.11% 64.11 -1.36%
1-Mar-18 2677.669922 -1.33% 64.01 -0.16%
2-Mar-18 2691.25 0.51% 64.39 0.60%
5-Mar-18 2720.939941 1.10% 65.13 1.15%
6-Mar-18 2728.120117 0.26% 64.73 -0.61%
7-Mar-18 2726.800049 -0.05% 64.77 0.06%
8-Mar-18 2738.969971 0.45% 66.02 1.92%
9-Mar-18 2786.570068 1.74% 66.22 0.31%
12-Mar-18 2783.02002 -0.13% 66.07 -0.22%
13-Mar-18 2765.310059 -0.64% 65.88 -0.30%
14-Mar-18 2749.47998 -0.57% 65.06 -1.24%
15-Mar-18 2747.330078 -0.08% 64.66 -0.61%
16-Mar-18 2752.01001 0.17% 64.72 0.09%
19-Mar-18 2712.919922 -1.42% 65.13 0.63%
20-Mar-18 2716.939941 0.15% 64.78 -0.53%
21-Mar-18 2711.929932 -0.18% 63.85 -1.43%
22-Mar-18 2643.689941 -2.52% 63.97 0.19%
23-Mar-18 2588.26001 -2.10% 63.56 -0.64%
26-Mar-18 2658.550049 2.72% 63.39 -0.28%
27-Mar-18 2612.620117 -1.73% 64.40 1.60%
28-Mar-18 2605 -0.29% 65.81 2.19%
29-Mar-18 2640.870117 1.38% 66.63 1.24%
2-Apr-18 2581.879883 -2.23% 65.21 -2.13%
3-Apr-18 2614.449951 1.26% 65.95 1.14%
4-Apr-18 2644.689941 1.16% 66.60 0.99%
5-Apr-18 2662.840088 0.69% 66.75 0.22%
6-Apr-18 2604.469971 -2.19% 66.59 -0.24%
9-Apr-18 2613.159912 0.33% 66.39 -0.31%
10-Apr-18 2656.870117 1.67% 66.68 0.43%
11-Apr-18 2642.189941 -0.55% 66.35 -0.49%
12-Apr-18 2663.98999 0.83% 65.94 -0.62%
13-Apr-18 2656.300049 -0.29% 66.56 0.93%
16-Apr-18 2677.840088 0.81% 67.34 1.17%
17-Apr-18 2706.389893 1.07% 67.14 -0.29%
18-Apr-18 2708.639893 0.08% 67.00 -0.21%
19-Apr-18 2693.129883 -0.57% 65.24 -2.64%
20-Apr-18 2670.139893 -0.85% 63.13 -3.22%
23-Apr-18 2670.290039 0.01% 62.06 -1.70%
24-Apr-18 2634.560059 -1.34% 62.30 0.39%
25-Apr-18 2639.399902 0.18% 62.09 -0.33%
26-Apr-18 2666.939941 1.04% 62.26 0.27%
27-Apr-18 2669.909912 0.11% 62.25 -0.02%
30-Apr-18 2648.050049 -0.82% 60.99 -2.03%
1-May-18 2654.800049 0.25% 60.78 -0.35%
2-May-18 2635.669922 -0.72% 59.04 -2.86%
3-May-18 2629.72998 -0.23% 59.21 0.29%
4-May-18 2663.419922 1.28% 59.57 0.62%
7-May-18 2672.629883 0.35% 58.74 -1.40%
8-May-18 2671.919922 -0.03% 58.23 -0.86%
9-May-18 2697.790039 0.97% 57.89 -0.59%
10-May-18 2723.070068 0.94% 58.42 0.92%
11-May-18 2727.719971 0.17% 58.63 0.37%
14-May-18 2730.129883 0.09% 58.01 -1.07%
15-May-18 2711.449951 -0.68% 57.64 -0.63%
16-May-18 2722.459961 0.41% 58.06 0.71%
17-May-18 2720.129883 -0.09% 58.24 0.32%
18-May-18 2712.969971 -0.26% 58.18 -0.11%
21-May-18 2733.01001 0.74% 58.20 0.05%
22-May-18 2724.439941 -0.31% 58.35 0.26%
23-May-18 2733.290039 0.32% 58.64 0.50%
24-May-18 2727.76001 -0.20% 58.43 -0.37%
25-May-18 2721.330078 -0.24% 59.61 2.02%
29-May-18 2689.860107 -1.16% 59.43 -0.30%
30-May-18 2724.01001 1.27% 60.21 1.31%
31-May-18 2705.27002 -0.69% 58.99 -2.02%
1-Jun-18 2734.620117 1.08% 58.62 -0.63%
4-Jun-18 2746.870117 0.45% 58.63 0.03%
5-Jun-18 2748.800049 0.07% 58.24 -0.67%
6-Jun-18 2772.350098 0.86% 58.50 0.45%
7-Jun-18 2770.370117 -0.07% 58.68 0.30%
8-Jun-18 2779.030029 0.31% 59.22 0.92%
11-Jun-18 2782 0.11% 59.61 0.65%
12-Jun-18 2786.850098 0.17% 59.59 -0.03%
13-Jun-18 2775.629883 -0.40% 58.96 -1.05%
14-Jun-18 2782.48999 0.25% 59.20 0.40%
15-Jun-18 2779.659912 -0.10% 60.52 2.24%
18-Jun-18 2773.75 -0.21% 59.20 -2.19%
19-Jun-18 2762.590088 -0.40% 59.84 1.09%
20-Jun-18 2767.320068 0.17% 59.75 -0.16%
21-Jun-18 2749.76001 -0.63% 59.36 -0.64%
22-Jun-18 2754.879883 0.19% 60.43 1.80%
25-Jun-18 2717.070068 -1.37% 60.88 0.74%
26-Jun-18 2723.060059 0.22% 60.91 0.05%
27-Jun-18 2699.629883 -0.86% 60.50 -0.66%
28-Jun-18 2716.310059 0.62% 60.71 0.34%
29-Jun-18 2718.370117 0.08% 60.60 -0.18%
2-Jul-18 2726.709961 0.31% 60.38 -0.35%
3-Jul-18 2713.219971 -0.49% 60.47 0.14%
5-Jul-18 2736.610107 0.86% 61.67 1.99%
6-Jul-18 2759.820068 0.85% 61.51 -0.27%
9-Jul-18 2784.169922 0.88% 60.78 -1.19%
10-Jul-18 2793.840088 0.35% 61.46 1.12%
11-Jul-18 2774.02002 -0.71% 61.00 -0.75%
12-Jul-18 2798.290039 0.87% 60.93 -0.11%
13-Jul-18 2801.310059 0.11% 61.48 0.89%
16-Jul-18 2798.429932 -0.10% 61.36 -0.20%
17-Jul-18 2809.550049 0.40% 61.69 0.55%
18-Jul-18 2815.620117 0.22% 60.99 -1.14%
19-Jul-18 2804.48999 -0.40% 61.87 1.45%
20-Jul-18 2801.830078 -0.09% 62.06 0.30%
23-Jul-18 2806.97998 0.18% 61.96 -0.17%
24-Jul-18 2820.399902 0.48% 61.42 -0.87%
25-Jul-18 2846.070068 0.91% 62.06 1.04%
26-Jul-18 2837.439941 -0.30% 62.99 1.50%
27-Jul-18 2818.820068 -0.66% 62.73 -0.42%
30-Jul-18 2802.600098 -0.58% 62.54 -0.30%
31-Jul-18 2816.290039 0.49% 63.06 0.83%
1-Aug-18 2813.360107 -0.10% 62.18 -1.39%
2-Aug-18 2827.219971 0.49% 63.28 1.76%
3-Aug-18 2840.350098 0.46% 63.52 0.39%
6-Aug-18 2850.399902 0.35% 63.41 -0.18%
7-Aug-18 2858.449951 0.28% 63.27 -0.22%
8-Aug-18 2857.699951 -0.03% 62.66 -0.95%
9-Aug-18 2853.580078 -0.14% 62.04 -0.99%
10-Aug-18 2833.280029 -0.71% 61.57 -0.76%
13-Aug-18 2821.929932 -0.40% 61.68 0.18%
14-Aug-18 2839.959961 0.64% 61.66 -0.05%
15-Aug-18 2818.370117 -0.76% 61.95 0.47%
16-Aug-18 2840.689941 0.79% 62.79 1.35%
17-Aug-18 2850.129883 0.33% 63.52 1.17%
20-Aug-18 2857.050049 0.24% 63.67 0.24%
21-Aug-18 2862.959961 0.21% 63.43 -0.38%
22-Aug-18 2861.820068 -0.04% 63.04 -0.61%
23-Aug-18 2856.97998 -0.17% 62.64 -0.63%
24-Aug-18 2874.689941 0.62% 62.94 0.47%
27-Aug-18 2896.73999 0.77% 63.13 0.31%
28-Aug-18 2897.52002 0.03% 62.84 -0.46%
29-Aug-18 2914.040039 0.57% 63.01 0.27%
30-Aug-18 2901.129883 -0.44% 62.33 -1.08%
31-Aug-18 2901.52002 0.01% 62.49 0.26%
4-Sep-18 2896.719971 -0.17% 61.38 -1.78%
5-Sep-18 2888.600098 -0.28% 62.66 2.08%
6-Sep-18 2878.050049 -0.37% 63.05 0.62%
7-Sep-18 2871.679932 -0.22% 63.06 0.01%
10-Sep-18 2877.129883 0.19% 63.20 0.22%
11-Sep-18 2887.889893 0.37% 63.22 0.03%
12-Sep-18 2888.919922 0.04% 63.97 1.19%
13-Sep-18 2904.179932 0.53% 64.14 0.26%
14-Sep-18 2904.97998 0.03% 63.98 -0.25%
17-Sep-18 2888.800049 -0.56% 64.75 1.21%
18-Sep-18 2904.310059 0.54% 64.24 -0.80%
19-Sep-18 2907.949951 0.13% 63.92 -0.48%
20-Sep-18 2930.75 0.78% 64.73 1.27%
21-Sep-18 2929.669922 -0.04% 65.02 0.44%
24-Sep-18 2919.370117 -0.35% 63.93 -1.66%
25-Sep-18 2915.560059 -0.13% 63.18 -1.18%
26-Sep-18 2905.969971 -0.33% 63.14 -0.06%
27-Sep-18 2914 0.28% 62.80 -0.55%
28-Sep-18 2913.97998 0.00% 63.00 0.33%
1-Oct-18 2924.590088 0.36% 63.12 0.18%
2-Oct-18 2923.429932 -0.04% 63.42 0.48%
3-Oct-18 2925.51001 0.07% 62.03 -2.18%
4-Oct-18 2901.610107 -0.82% 61.09 -1.52%
5-Oct-18 2885.570068 -0.55% 60.89 -0.32%
8-Oct-18 2884.429932 -0.04% 61.50 0.99%
9-Oct-18 2880.340088 -0.14% 61.23 -0.43%
10-Oct-18 2785.679932 -3.29% 60.07 -1.91%
11-Oct-18 2728.370117 -2.06% 58.67 -2.32%
12-Oct-18 2767.129883 1.42% 58.85 0.30%
15-Oct-18 2750.790039 -0.59% 58.86 0.02%
16-Oct-18 2809.919922 2.15% 58.92 0.10%
17-Oct-18 2809.209961 -0.03% 59.80 1.50%
18-Oct-18 2768.780029 -1.44% 59.34 -0.78%
19-Oct-18 2767.780029 -0.04% 61.12 3.00%
22-Oct-18 2755.879883 -0.43% 60.29 -1.36%
23-Oct-18 2740.689941 -0.55% 60.06 -0.38%
24-Oct-18 2656.100098 -3.09% 61.23 1.96%
25-Oct-18 2705.570068 1.86% 60.46 -1.27%
26-Oct-18 2658.689941 -1.73% 56.44 -6.64%
29-Oct-18 2641.25 -0.66% 54.83 -2.85%
30-Oct-18 2682.629883 1.57% 57.02 3.99%
31-Oct-18 2711.73999 1.09% 56.41 -1.06%
1-Nov-18 2740.370117 1.06% 56.91 0.89%
2-Nov-18 2723.060059 -0.63% 57.11 0.35%
5-Nov-18 2738.310059 0.56% 57.06 -0.10%
6-Nov-18 2755.449951 0.63% 57.32 0.46%
7-Nov-18 2813.889893 2.12% 58.10 1.36%
8-Nov-18 2806.830078 -0.25% 57.69 -0.70%
9-Nov-18 2781.01001 -0.92% 60.44 4.76%
12-Nov-18 2726.219971 -1.97% 58.12 -3.84%
13-Nov-18 2722.179932 -0.15% 58.60 0.83%
14-Nov-18 2701.580078 -0.76% 59.18 0.99%
15-Nov-18 2730.199951 1.06% 59.11 -0.11%
16-Nov-18 2736.27002 0.22% 59.91 1.35%
19-Nov-18 2690.72998 -1.66% 59.46 -0.74%
20-Nov-18 2641.889893 -1.82% 59.03 -0.73%
21-Nov-18 2649.929932 0.30% 58.66 -0.63%
23-Nov-18 2632.560059 -0.66% 58.52 -0.23%
26-Nov-18 2673.449951 1.55% 59.43 1.55%
27-Nov-18 2682.169922 0.33% 59.91 0.80%
28-Nov-18 2743.790039 2.30% 59.52 -0.65%
29-Nov-18 2737.800049 -0.22% 59.72 0.33%
30-Nov-18 2760.169922 0.82% 60.17 0.76%
3-Dec-18 2790.370117 1.09% 60.40 0.38%
4-Dec-18 2700.060059 -3.24% 59.76 -1.07%
6-Dec-18 2695.949951 -0.15% 59.90 0.24%
7-Dec-18 2633.080078 -2.33% 59.41 -0.82%
10-Dec-18 2637.719971 0.18% 60.19 1.32%
11-Dec-18 2636.780029 -0.04% 61.15 1.59%
12-Dec-18 2651.070068 0.54% 61.84 1.13%
13-Dec-18 2650.540039 -0.02% 62.02 0.29%
14-Dec-18 2599.949951 -1.91% 61.74 -0.46%
17-Dec-18 2545.939941 -2.08% 59.60 -3.45%
18-Dec-18 2546.159912 0.01% 59.17 -0.73%
19-Dec-18 2506.959961 -1.54% 58.62 -0.93%
20-Dec-18 2467.419922 -1.58% 57.77 -1.45%
21-Dec-18 2416.620117 -2.06% 56.75 -1.75%
24-Dec-18 2351.100098 -2.71% 54.98 -3.12%
26-Dec-18 2467.699951 4.96% 56.27 2.34%
27-Dec-18 2488.830078 0.86% 56.54 0.49%
28-Dec-18 2485.73999 -0.12% 56.48 -0.12%
31-Dec-18 2506.850098 0.85% 56.38 -0.17%
2-Jan-19 2510.030029 0.13% 56.13 -0.45%
3-Jan-19 2447.889893 -2.48% 55.86 -0.47%
4-Jan-19 2531.939941 3.43% 56.38 0.93%
7-Jan-19 2549.689941 0.70% 56.72 0.60%
8-Jan-19 2574.409912 0.97% 57.36 1.12%
9-Jan-19 2584.959961 0.41% 58.07 1.24%
10-Jan-19 2596.639893 0.45% 58.56 0.85%
11-Jan-19 2596.26001 -0.01% 58.83 0.45%
14-Jan-19 2582.610107 -0.53% 58.36 -0.79%
15-Jan-19 2610.300049 1.07% 58.94 0.99%
16-Jan-19 2616.100098 0.22% 58.86 -0.14%
17-Jan-19 2635.959961 0.76% 58.73 -0.21%
18-Jan-19 2670.709961 1.32% 59.33 1.02%
22-Jan-19 2632.899902 -1.42% 58.88 -0.76%
23-Jan-19 2638.699951 0.22% 59.46 0.99%
24-Jan-19 2642.330078 0.14% 59.32 -0.24%
25-Jan-19 2664.76001 0.85% 58.98 -0.58%
28-Jan-19 2643.850098 -0.78% 59.83 1.46%
29-Jan-19 2640 -0.15% 60.74 1.51%
30-Jan-19 2681.050049 1.55% 60.99 0.41%
31-Jan-19 2704.100098 0.86% 61.68 1.14%
1-Feb-19 2706.530029 0.09% 62.04 0.57%
4-Feb-19 2724.870117 0.68% 62.17 0.22%
5-Feb-19 2737.699951 0.47% 61.74 -0.69%
6-Feb-19 2731.610107 -0.22% 62.30 0.91%
7-Feb-19 2706.050049 -0.94% 62.04 -0.43%
8-Feb-19 2707.879883 0.07% 62.65 0.98%
11-Feb-19 2709.800049 0.07% 62.74 0.15%
12-Feb-19 2744.72998 1.29% 62.96 0.35%
13-Feb-19 2753.030029 0.30% 62.89 -0.12%
14-Feb-19 2745.72998 -0.27% 62.42 -0.74%
15-Feb-19 2775.600098 1.09% 63.40 1.57%
19-Feb-19 2779.76001 0.15% 63.63 0.36%
20-Feb-19 2784.699951 0.18% 63.43 -0.31%
21-Feb-19 2774.879883 -0.35% 63.61 0.29%
22-Feb-19 2792.669922 0.64% 63.80 0.30%
25-Feb-19 2796.110107 0.12% 63.44 -0.57%
26-Feb-19 2793.899902 -0.08% 63.41 -0.05%
27-Feb-19 2792.379883 -0.05% 62.82 -0.93%
28-Feb-19 2784.48999 -0.28% 62.82 0.00%
1-Mar-19 2803.689941 0.69% 62.94 0.20%
4-Mar-19 2792.810059 -0.39% 62.97 0.05%
5-Mar-19 2789.649902 -0.11% 62.68 -0.47%
6-Mar-19 2771.449951 -0.65% 62.57 -0.17%
7-Mar-19 2748.929932 -0.81% 62.31 -0.41%
8-Mar-19 2743.070068 -0.21% 62.32 0.02%
11-Mar-19 2783.300049 1.47% 62.80 0.77%
12-Mar-19 2791.52002 0.30% 62.70 -0.17%
13-Mar-19 2810.919922 0.69% 63.44 1.19%
14-Mar-19 2808.47998 -0.09% 63.18 -0.41%
15-Mar-19 2822.47998 0.50% 64.09 1.43%
18-Mar-19 2832.939941 0.37% 63.22 -1.35%
19-Mar-19 2832.570068 -0.01% 62.71 -0.81%
20-Mar-19 2824.22998 -0.29% 62.09 -0.97%
21-Mar-19 2854.879883 1.09% 62.78 1.11%
22-Mar-19 2800.709961 -1.90% 62.94 0.26%
25-Mar-19 2798.360107 -0.08% 63.19 0.39%
26-Mar-19 2818.459961 0.72% 63.82 1.00%
27-Mar-19 2805.370117 -0.46% 63.91 0.13%
28-Mar-19 2815.439941 0.36% 64.25 0.54%
29-Mar-19 2834.399902 0.67% 65.37 1.74%
1-Apr-19 2867.189941 1.16% 65.14 -0.35%
2-Apr-19 2867.23999 0.00% 65.20 0.10%
3-Apr-19 2873.399902 0.21% 64.68 -0.80%
4-Apr-19 2879.389893 0.21% 64.42 -0.40%
5-Apr-19 2892.73999 0.46% 64.77 0.55%
8-Apr-19 2895.77002 0.10% 64.87 0.15%
9-Apr-19 2878.199951 -0.61% 64.96 0.13%
10-Apr-19 2888.209961 0.35% 64.96 0.00%
11-Apr-19 2888.320068 0.00% 64.94 -0.03%
12-Apr-19 2907.409912 0.66% 65.59 1.00%
15-Apr-19 2905.580078 -0.06% 65.53 -0.09%
16-Apr-19 2907.060059 0.05% 65.84 0.48%
17-Apr-19 2900.449951 -0.23% 65.91 0.10%
18-Apr-19 2905.030029 0.16% 66.55 0.98%
22-Apr-19 2907.969971 0.10% 66.79 0.36%
23-Apr-19 2933.679932 0.88% 66.23 -0.85%
24-Apr-19 2927.25 -0.22% 66.08 -0.22%
25-Apr-19 2926.169922 -0.04% 65.92 -0.25%
26-Apr-19 2939.879883 0.47% 68.42 3.80%
29-Apr-19 2943.030029 0.11% 68.50 0.11%
30-Apr-19 2945.830078 0.10% 69.85 1.98%
1-May-19 2923.72998 -0.75% 68.41 -2.06%
2-May-19 2917.52002 -0.21% 68.92 0.74%
3-May-19 2945.639893 0.96% 69.05 0.18%
6-May-19 2932.469971 -0.45% 68.80 -0.36%
7-May-19 2884.050049 -1.65% 67.67 -1.65%
8-May-19 2879.419922 -0.16% 68.13 0.68%
9-May-19 2870.719971 -0.30% 67.99 -0.20%
10-May-19 2881.399902 0.37% 68.62 0.92%
13-May-19 2811.870117 -2.41% 68.67 0.08%
14-May-19 2834.409912 0.80% 68.28 -0.57%
15-May-19 2850.959961 0.58% 68.46 0.27%
16-May-19 2876.320068 0.89% 69.58 1.63%
17-May-19 2859.530029 -0.58% 69.07 -0.73%
20-May-19 2840.22998 -0.67% 68.81 -0.38%
21-May-19 2864.360107 0.85% 68.65 -0.24%
22-May-19 2856.27002 -0.28% 68.65 0.00%
23-May-19 2822.23999 -1.19% 68.86 0.31%
24-May-19 2826.060059 0.14% 68.33 -0.77%
28-May-19 2802.389893 -0.84% 67.28 -1.53%
29-May-19 2783.02002 -0.69% 67.15 -0.20%
30-May-19 2788.860107 0.21% 67.99 1.26%
31-May-19 2752.060059 -1.32% 66.81 -1.74%
3-Jun-19 2744.449951 -0.28% 67.84 1.54%
4-Jun-19 2803.27002 2.14% 67.96 0.18%
5-Jun-19 2826.149902 0.82% 69.02 1.55%
6-Jun-19 2843.48999 0.61% 70.16 1.65%
7-Jun-19 2873.340088 1.05% 71.01 1.20%
10-Jun-19 2886.72998 0.47% 70.08 -1.30%
11-Jun-19 2885.719971 -0.03% 70.37 0.41%
12-Jun-19 2879.840088 -0.20% 70.10 -0.38%
13-Jun-19 2891.639893 0.41% 69.82 -0.41%
14-Jun-19 2886.97998 -0.16% 70.39 0.82%
17-Jun-19 2889.669922 0.09% 70.45 0.08%
18-Jun-19 2917.75 0.97% 69.95 -0.71%
19-Jun-19 2926.459961 0.30% 70.56 0.88%
20-Jun-19 2954.179932 0.95% 70.63 0.10%
21-Jun-19 2950.459961 -0.13% 70.01 -0.88%
24-Jun-19 2945.350098 -0.17% 70.99 1.40%
25-Jun-19 2917.379883 -0.95% 70.93 -0.08%
26-Jun-19 2913.780029 -0.12% 69.43 -2.11%
27-Jun-19 2924.919922 0.38% 69.23 -0.29%
28-Jun-19 2941.76001 0.58% 68.78 -0.65%
1-Jul-19 2964.330078 0.77% 69.17 0.57%
2-Jul-19 2973.01001 0.29% 69.81 0.92%
3-Jul-19 2995.820068 0.77% 71.02 1.73%
5-Jul-19 2990.409912 -0.18% 70.19 -1.16%
8-Jul-19 2975.949951 -0.48% 70.42 0.33%
9-Jul-19 2979.629883 0.12% 70.16 -0.37%
10-Jul-19 2993.070068 0.45% 70.53 0.52%
11-Jul-19 2999.909912 0.23% 70.91 0.54%
12-Jul-19 3013.77002 0.46% 71.38 0.66%
15-Jul-19 3014.300049 0.02% 71.02 -0.51%
16-Jul-19 3004.040039 -0.34% 71.50 0.68%
17-Jul-19 2984.419922 -0.65% 71.19 -0.43%
18-Jul-19 2995.110107 0.36% 71.31 0.18%
19-Jul-19 2976.610107 -0.62% 70.17 -1.60%
22-Jul-19 2985.030029 0.28% 69.84 -0.48%
23-Jul-19 3005.469971 0.68% 69.77 -0.10%
24-Jul-19 3019.560059 0.47% 68.80 -1.38%
25-Jul-19 3003.669922 -0.53% 69.43 0.91%
26-Jul-19 3025.860107 0.74% 71.13 2.45%
29-Jul-19 3020.969971 -0.16% 72.94 2.55%
30-Jul-19 3013.179932 -0.26% 72.14 -1.10%
31-Jul-19 2980.379883 -1.09% 69.25 -4.01%
1-Aug-19 2953.560059 -0.90% 68.78 -0.67%
2-Aug-19 2932.050049 -0.73% 68.73 -0.08%
5-Aug-19 2844.73999 -2.98% 66.41 -3.37%
6-Aug-19 2881.77002 1.30% 67.42 1.53%
7-Aug-19 2883.97998 0.08% 67.99 0.84%
8-Aug-19 2938.090088 1.88% 69.22 1.80%
9-Aug-19 2918.649902 -0.66% 69.03 -0.26%
12-Aug-19 2882.699951 -1.23% 68.27 -1.10%
13-Aug-19 2926.320068 1.51% 69.20 1.36%
14-Aug-19 2840.600098 -2.93% 68.07 -1.63%
15-Aug-19 2847.600098 0.25% 68.89 1.21%
16-Aug-19 2888.679932 1.44% 69.77 1.28%
19-Aug-19 2923.649902 1.21% 70.54 1.11%
20-Aug-19 2900.51001 -0.79% 70.02 -0.74%
21-Aug-19 2924.429932 0.82% 70.09 0.10%
22-Aug-19 2922.949951 -0.05% 70.50 0.59%
23-Aug-19 2847.110107 -2.59% 69.72 -1.11%
26-Aug-19 2878.379883 1.10% 70.24 0.75%
27-Aug-19 2869.159912 -0.32% 70.89 0.92%
28-Aug-19 2887.939941 0.65% 71.43 0.76%
29-Aug-19 2924.580078 1.27% 71.62 0.27%
30-Aug-19 2926.459961 0.06% 71.57 -0.07%
3-Sep-19 2906.27002 -0.69% 71.73 0.22%
4-Sep-19 2937.780029 1.08% 72.27 0.75%
5-Sep-19 2976 1.30% 71.71 -0.77%
6-Sep-19 2978.709961 0.09% 72.10 0.55%
9-Sep-19 2978.429932 -0.01% 70.65 -2.02%
10-Sep-19 2979.389893 0.03% 69.61 -1.46%
11-Sep-19 3000.929932 0.72% 70.32 1.01%
12-Sep-19 3009.570068 0.29% 69.78 -0.77%
13-Sep-19 3007.389893 -0.07% 68.25 -2.19%
16-Sep-19 2997.959961 -0.31% 67.02 -1.81%
17-Sep-19 3005.699951 0.26% 67.43 0.62%
18-Sep-19 3006.72998 0.03% 68.29 1.27%
19-Sep-19 3006.790039 0.00% 68.48 0.28%
20-Sep-19 2992.070068 -0.49% 68.48 0.00%
23-Sep-19 2991.780029 -0.01% 69.01 0.78%
24-Sep-19 2966.600098 -0.84% 69.97 1.38%
25-Sep-19 2984.870117 0.62% 69.73 -0.34%
26-Sep-19 2977.620117 -0.24% 70.19 0.66%
27-Sep-19 2961.790039 -0.53% 70.71 0.74%
30-Sep-19 2976.73999 0.50% 70.95 0.34%
1-Oct-19 2940.25 -1.23% 69.24 -2.42%
2-Oct-19 2887.610107 -1.79% 68.07 -1.69%
3-Oct-19 2910.629883 0.80% 68.41 0.50%
4-Oct-19 2952.01001 1.42% 69.56 1.69%
7-Oct-19 2938.790039 -0.45% 69.13 -0.62%
8-Oct-19 2893.060059 -1.56% 68.22 -1.31%
9-Oct-19 2919.399902 0.91% 68.18 -0.07%
10-Oct-19 2938.129883 0.64% 68.31 0.20%
11-Oct-19 2970.27002 1.09% 68.06 -0.37%
14-Oct-19 2966.149902 -0.14% 67.00 -1.56%
15-Oct-19 2995.679932 1.00% 66.02 -1.46%
16-Oct-19 2989.689941 -0.20% 65.49 -0.80%
17-Oct-19 2997.949951 0.28% 65.71 0.34%
18-Oct-19 2986.199951 -0.39% 65.67 -0.07%
21-Oct-19 3006.719971 0.69% 65.93 0.40%
22-Oct-19 2995.98999 -0.36% 65.14 -1.19%
23-Oct-19 3004.52002 0.28% 65.61 0.72%
24-Oct-19 3010.290039 0.19% 66.38 1.18%
25-Oct-19 3022.550049 0.41% 66.45 0.10%
28-Oct-19 3039.419922 0.56% 65.42 -1.55%
29-Oct-19 3036.889893 -0.08% 65.97 0.85%
30-Oct-19 3046.77002 0.33% 66.62 0.97%
31-Oct-19 3037.560059 -0.30% 66.64 0.03%
1-Nov-19 3066.909912 0.97% 64.90 -2.61%
4-Nov-19 3078.27002 0.37% 63.54 -2.10%
5-Nov-19 3074.620117 -0.12% 64.07 0.84%
6-Nov-19 3076.780029 0.07% 64.61 0.85%
7-Nov-19 3085.179932 0.27% 64.95 0.53%
8-Nov-19 3093.080078 0.26% 64.72 -0.36%
11-Nov-19 3087.01001 -0.20% 64.63 -0.14%
12-Nov-19 3091.840088 0.16% 64.73 0.15%
13-Nov-19 3094.040039 0.07% 64.96 0.36%
14-Nov-19 3096.629883 0.08% 64.73 -0.36%
15-Nov-19 3120.459961 0.77% 64.47 -0.41%
18-Nov-19 3122.030029 0.05% 65.21 1.15%
19-Nov-19 3120.179932 -0.06% 65.24 0.04%
20-Nov-19 3108.459961 -0.38% 65.28 0.07%
21-Nov-19 3103.540039 -0.16% 64.84 -0.68%
22-Nov-19 3110.290039 0.22% 64.80 -0.06%
25-Nov-19 3133.639893 0.75% 65.06 0.40%
26-Nov-19 3140.52002 0.22% 65.85 1.21%
27-Nov-19 3153.629883 0.42% 65.74 -0.16%
29-Nov-19 3140.97998 -0.40% 65.88 0.21%
2-Dec-19 3113.870117 -0.86% 65.63 -0.37%
3-Dec-19 3093.199951 -0.66% 65.37 -0.40%
4-Dec-19 3112.76001 0.63% 66.13 1.16%
5-Dec-19 3117.429932 0.15% 65.88 -0.38%
6-Dec-19 3145.909912 0.91% 66.29 0.62%
9-Dec-19 3135.959961 -0.32% 66.64 0.53%
10-Dec-19 3132.52002 -0.11% 65.98 -0.98%
11-Dec-19 3141.629883 0.29% 65.53 -0.69%
12-Dec-19 3168.570068 0.86% 65.30 -0.34%
13-Dec-19 3168.800049 0.01% 66.72 2.17%
16-Dec-19 3191.449951 0.71% 66.90 0.26%
17-Dec-19 3192.52002 0.03% 65.90 -1.50%
18-Dec-19 3191.139893 -0.04% 66.31 0.63%
19-Dec-19 3205.370117 0.45% 66.38 0.10%
20-Dec-19 3221.219971 0.49% 66.88 0.75%
23-Dec-19 3224.01001 0.09% 66.75 -0.19%
24-Dec-19 3223.379883 -0.02% 66.59 -0.25%
26-Dec-19 3239.909912 0.51% 66.62 0.04%
27-Dec-19 3240.02002 0.00% 67.20 0.87%
30-Dec-19 3221.290039 -0.58% 66.82 -0.56%
31-Dec-19 3230.780029 0.29% 66.87 0.07%
2-Jan-20 3257.850098 0.84% 66.17 -1.05%
3-Jan-20 3234.850098 -0.71% 66.07 -0.15%
6-Jan-20 3246.280029 0.35% 66.53 0.69%
7-Jan-20 3237.179932 -0.28% 65.62 -1.37%
8-Jan-20 3253.050049 0.49% 67.29 2.55%
9-Jan-20 3274.699951 0.67% 67.86 0.85%
10-Jan-20 3265.350098 -0.29% 68.14 0.42%
13-Jan-20 3288.129883 0.70% 68.13 -0.01%
14-Jan-20 3283.149902 -0.15% 68.28 0.21%
15-Jan-20 3289.290039 0.19% 68.77 0.73%
16-Jan-20 3316.810059 0.84% 68.72 -0.07%
17-Jan-20 3329.620117 0.39% 69.14 0.61%
21-Jan-20 3320.790039 -0.27% 69.25 0.15%
22-Jan-20 3321.75 0.03% 68.93 -0.47%
23-Jan-20 3325.540039 0.11% 69.00 0.11%
24-Jan-20 3295.469971 -0.90% 68.70 -0.44%
27-Jan-20 3243.629883 -1.57% 68.51 -0.28%
28-Jan-20 3276.23999 1.01% 68.12 -0.56%
29-Jan-20 3273.399902 -0.09% 67.26 -1.26%
30-Jan-20 3283.659912 0.31% 67.89 0.93%
31-Jan-20 3225.52002 -1.77% 72.10 6.20%
3-Feb-20 3248.919922 0.73% 73.23 1.56%
4-Feb-20 3297.590088 1.50% 73.68 0.63%
5-Feb-20 3334.689941 1.13% 74.01 0.44%
6-Feb-20 3345.780029 0.33% 74.57 0.77%
7-Feb-20 3327.709961 -0.54% 74.30 -0.37%
10-Feb-20 3352.090088 0.73% 75.59 1.74%
11-Feb-20 3357.75 0.17% 74.38 -1.60%
12-Feb-20 3379.449951 0.65% 74.22 -0.21%
13-Feb-20 3373.939941 -0.16% 74.63 0.55%
14-Feb-20 3380.159912 0.18% 74.95 0.42%
18-Feb-20 3370.290039 -0.29% 74.34 -0.81%
19-Feb-20 3386.149902 0.47% 73.82 -0.70%
20-Feb-20 3373.22998 -0.38% 73.45 -0.50%
21-Feb-20 3337.75 -1.05% 74.53 1.48%
24-Feb-20 3225.889893 -3.35% 72.73 -2.43%
25-Feb-20 3128.209961 -3.03% 72.12 -0.83%
26-Feb-20 3116.389893 -0.38% 71.26 -1.19%
27-Feb-20 2978.76001 -4.42% 68.55 -3.80%
28-Feb-20 2954.219971 -0.82% 66.03 -3.68%
2-Mar-20 3090.22998 4.60% 70.79 7.21%
3-Mar-20 3003.370117 -2.81% 70.15 -0.91%
4-Mar-20 3130.120117 4.22% 73.66 5.00%
5-Mar-20 3023.939941 -3.39% 70.69 -4.02%
6-Mar-20 2972.370117 -1.71% 70.86 0.23%
9-Mar-20 2746.560059 -7.60% 68.40 -3.48%
10-Mar-20 2882.22998 4.94% 70.18 2.60%
11-Mar-20 2741.379883 -4.89% 67.33 -4.05%
12-Mar-20 2480.639893 -9.51% 62.44 -7.27%
13-Mar-20 2711.02002 9.29% 67.53 8.15%
16-Mar-20 2386.129883 -11.98% 60.92 -9.78%
17-Mar-20 2529.189941 6.00% 68.60 12.61%
18-Mar-20 2398.100098 -5.18% 66.15 -3.58%
19-Mar-20 2409.389893 0.47% 65.13 -1.54%
20-Mar-20 2304.919922 -4.34% 60.67 -6.86%
23-Mar-20 2237.399902 -2.93% 59.09 -2.59%
24-Mar-20 2447.330078 9.38% 59.79 1.17%
25-Mar-20 2475.560059 1.15% 58.53 -2.11%
26-Mar-20 2630.070068 6.24% 62.37 6.56%
27-Mar-20 2541.469971 -3.37% 63.78 2.26%
30-Mar-20 2626.649902 3.35% 65.07 2.02%
31-Mar-20 2584.590088 -1.60% 64.85 -0.33%
1-Apr-20 2470.5 -4.41% 64.06 -1.22%
2-Apr-20 2526.899902 2.28% 66.62 4.00%
3-Apr-20 2488.649902 -1.51% 66.08 -0.81%
6-Apr-20 2663.679932 7.03% 68.90 4.26%
7-Apr-20 2659.409912 -0.16% 67.47 -2.07%
8-Apr-20 2749.97998 3.41% 68.62 1.71%
9-Apr-20 2789.820068 1.45% 68.32 -0.44%
13-Apr-20 2761.629883 -1.01% 67.91 -0.60%
14-Apr-20 2846.060059 3.06% 71.45 5.21%
15-Apr-20 2783.360107 -2.20% 71.00 -0.63%
16-Apr-20 2799.550049 0.58% 71.18 0.26%
17-Apr-20 2874.560059 2.68% 72.19 1.41%
20-Apr-20 2823.159912 -1.79% 70.95 -1.72%
21-Apr-20 2736.560059 -3.07% 69.42 -2.15%
22-Apr-20 2799.310059 2.29% 70.01 0.85%
23-Apr-20 2797.800049 -0.05% 70.03 0.03%
24-Apr-20 2836.73999 1.39% 70.20 0.24%
27-Apr-20 2878.47998 1.47% 69.84 -0.52%
28-Apr-20 2863.389893 -0.52% 69.91 0.11%
29-Apr-20 2939.51001 2.66% 68.98 -1.34%
30-Apr-20 2912.429932 -0.92% 69.09 0.16%
1-May-20 2830.709961 -2.81% 67.38 -2.48%
4-May-20 2842.73999 0.42% 68.31 1.39%
5-May-20 2868.439941 0.90% 68.35 0.06%
6-May-20 2848.419922 -0.70% 66.70 -2.42%
7-May-20 2881.189941 1.15% 67.64 1.42%
8-May-20 2929.800049 1.69% 68.20 0.83%
11-May-20 2930.189941 0.01% 68.21 0.01%
12-May-20 2870.120117 -2.05% 67.57 -0.94%
13-May-20 2820 -1.75% 67.15 -0.63%
14-May-20 2852.5 1.15% 65.93 -1.82%
15-May-20 2863.699951 0.39% 67.79 2.82%
18-May-20 2953.909912 3.15% 69.04 1.84%
19-May-20 2922.939941 -1.05% 68.09 -1.38%
20-May-20 2971.610107 1.67% 69.29 1.76%
21-May-20 2948.51001 -0.78% 69.08 -0.30%
22-May-20 2955.449951 0.24% 69.56 0.70%
26-May-20 2991.77002 1.23% 68.26 -1.87%
27-May-20 3036.129883 1.48% 69.40 1.67%
28-May-20 3029.72998 -0.21% 70.88 2.12%
29-May-20 3044.310059 0.48% 71.11 0.33%
1-Jun-20 3055.72998 0.38% 71.51 0.55%
2-Jun-20 3080.820068 0.82% 71.22 -0.40%
3-Jun-20 3122.870117 1.36% 70.45 -1.09%
4-Jun-20 3112.350098 -0.34% 69.56 -1.26%
5-Jun-20 3193.929932 2.62% 71.18 2.33%
8-Jun-20 3232.389893 1.20% 72.27 1.53%
9-Jun-20 3207.179932 -0.78% 72.05 -0.31%
10-Jun-20 3190.139893 -0.53% 73.11 1.47%
11-Jun-20 3002.100098 -5.89% 71.87 -1.69%
12-Jun-20 3041.310059 1.31% 71.57 -0.42%
15-Jun-20 3066.590088 0.83% 71.66 0.14%
16-Jun-20 3124.73999 1.90% 72.29 0.88%
17-Jun-20 3113.48999 -0.36% 72.57 0.38%
18-Jun-20 3115.340088 0.06% 72.37 -0.27%
19-Jun-20 3097.73999 -0.56% 72.13 -0.34%
22-Jun-20 3117.860107 0.65% 71.87 -0.35%
23-Jun-20 3131.290039 0.43% 71.69 -0.25%
24-Jun-20 3050.330078 -2.59% 70.82 -1.22%
25-Jun-20 3083.76001 1.10% 71.42 0.85%
26-Jun-20 3009.050049 -2.42% 70.32 -1.54%
29-Jun-20 3053.23999 1.47% 71.21 1.27%
30-Jun-20 3100.290039 1.54% 72.03 1.15%
1-Jul-20 3115.860107 0.50% 71.80 -0.31%
2-Jul-20 3130.01001 0.45% 72.05 0.34%
6-Jul-20 3179.719971 1.59% 72.22 0.23%
7-Jul-20 3145.320068 -1.08% 72.73 0.71%
8-Jul-20 3169.939941 0.78% 73.24 0.70%
9-Jul-20 3152.050049 -0.56% 72.09 -1.57%
10-Jul-20 3185.040039 1.05% 72.44 0.49%
13-Jul-20 3155.219971 -0.94% 72.23 -0.30%
14-Jul-20 3197.52002 1.34% 73.59 1.89%
15-Jul-20 3226.560059 0.91% 73.43 -0.21%
16-Jul-20 3215.570068 -0.34% 73.72 0.39%
17-Jul-20 3224.72998 0.28% 74.37 0.89%
20-Jul-20 3251.840088 0.84% 73.38 -1.33%
21-Jul-20 3257.300049 0.17% 73.23 -0.22%
22-Jul-20 3276.02002 0.57% 73.32 0.14%
23-Jul-20 3235.659912 -1.23% 73.41 0.12%
24-Jul-20 3215.629883 -0.62% 73.50 0.12%
27-Jul-20 3239.409912 0.74% 73.83 0.44%
28-Jul-20 3218.439941 -0.65% 74.88 1.42%
29-Jul-20 3258.439941 1.24% 75.36 0.65%
30-Jul-20 3246.219971 -0.38% 76.02 0.88%
31-Jul-20 3271.120117 0.77% 76.35 0.43%
3-Aug-20 3294.610107 0.72% 75.73 -0.82%
4-Aug-20 3306.51001 0.36% 75.93 0.26%
5-Aug-20 3327.77002 0.64% 75.34 -0.77%
6-Aug-20 3349.159912 0.64% 75.03 -0.42%
7-Aug-20 3351.280029 0.06% 75.40 0.50%
10-Aug-20 3360.469971 0.27% 75.81 0.54%
11-Aug-20 3333.689941 -0.80% 75.12 -0.90%
12-Aug-20 3380.350098 1.40% 76.39 1.69%
13-Aug-20 3373.429932 -0.20% 76.13 -0.34%
14-Aug-20 3372.850098 -0.02% 76.20 0.09%
17-Aug-20 3381.98999 0.27% 76.36 0.21%
18-Aug-20 3389.780029 0.23% 76.80 0.57%
19-Aug-20 3374.850098 -0.44% 77.09 0.39%
20-Aug-20 3385.51001 0.32% 77.39 0.38%
21-Aug-20 3397.159912 0.34% 77.82 0.56%
24-Aug-20 3431.280029 1.00% 78.26 0.56%
25-Aug-20 3443.620117 0.36% 77.73 -0.68%
26-Aug-20 3478.72998 1.02% 77.78 0.08%
27-Aug-20 3484.550049 0.17% 78.19 0.52%
28-Aug-20 3508.01001 0.67% 78.50 0.39%
31-Aug-20 3500.310059 -0.22% 78.39 -0.14%
1-Sep-20 3526.649902 0.75% 77.23 -1.48%
2-Sep-20 3580.840088 1.54% 78.60 1.77%
3-Sep-20 3455.060059 -3.51% 76.82 -2.27%
4-Sep-20 3426.959961 -0.81% 76.36 -0.59%
8-Sep-20 3331.840088 -2.78% 74.81 -2.03%
9-Sep-20 3398.959961 2.01% 76.72 2.55%
10-Sep-20 3339.189941 -1.76% 75.57 -1.50%
11-Sep-20 3340.969971 0.05% 75.91 0.44%
14-Sep-20 3383.540039 1.27% 76.30 0.52%
15-Sep-20 3401.199951 0.52% 76.09 -0.27%
16-Sep-20 3385.48999 -0.46% 76.06 -0.04%
17-Sep-20 3357.01001 -0.84% 75.87 -0.26%
18-Sep-20 3319.469971 -1.12% 75.00 -1.15%
21-Sep-20 3281.060059 -1.16% 74.36 -0.84%
22-Sep-20 3315.570068 1.05% 75.23 1.17%
23-Sep-20 3236.919922 -2.37% 74.31 -1.22%
24-Sep-20 3246.590088 0.30% 74.93 0.83%
25-Sep-20 3298.459961 1.60% 75.11 0.25%
28-Sep-20 3351.600098 1.61% 75.77 0.87%
29-Sep-20 3335.469971 -0.48% 75.38 -0.51%
30-Sep-20 3363 0.83% 76.30 1.22%
1-Oct-20 3380.800049 0.53% 76.21 -0.12%
2-Oct-20 3348.419922 -0.96% 76.55 0.44%
5-Oct-20 3408.600098 1.80% 77.56 1.32%
6-Oct-20 3360.969971 -1.40% 76.69 -1.12%
7-Oct-20 3419.439941 1.74% 77.27 0.76%
8-Oct-20 3446.830078 0.80% 77.87 0.78%
9-Oct-20 3477.139893 0.88% 78.89 1.31%
12-Oct-20 3534.219971 1.64% 79.74 1.08%
13-Oct-20 3511.929932 -0.63% 79.38 -0.46%
14-Oct-20 3488.669922 -0.66% 78.98 -0.50%
15-Oct-20 3483.340088 -0.15% 78.83 -0.19%
16-Oct-20 3483.810059 0.01% 79.43 0.75%
19-Oct-20 3426.919922 -1.63% 78.34 -1.37%
20-Oct-20 3443.120117 0.47% 78.95 0.78%
21-Oct-20 3435.560059 -0.22% 79.32 0.46%
22-Oct-20 3453.48999 0.52% 78.85 -0.59%
23-Oct-20 3465.389893 0.34% 78.90 0.06%
26-Oct-20 3400.969971 -1.86% 78.25 -0.82%
27-Oct-20 3390.679932 -0.30% 78.41 0.20%
28-Oct-20 3271.030029 -3.53% 76.43 -2.52%
29-Oct-20 3310.110107 1.19% 76.24 -0.25%
30-Oct-20 3269.959961 -1.21% 78.45 2.90%
2-Nov-20 3310.23999 1.23% 79.72 1.61%
3-Nov-20 3369.159912 1.78% 82.65 3.68%
4-Nov-20 3443.439941 2.20% 83.39 0.90%
5-Nov-20 3510.449951 1.95% 82.55 -1.01%
6-Nov-20 3509.439941 -0.03% 82.57 0.02%
9-Nov-20 3550.5 1.17% 81.33 -1.51%
10-Nov-20 3545.530029 -0.14% 82.89 1.92%
11-Nov-20 3572.659912 0.77% 84.46 1.90%
12-Nov-20 3537.01001 -1.00% 84.26 -0.24%
13-Nov-20 3585.149902 1.36% 84.89 0.74%
16-Nov-20 3626.909912 1.16% 85.45 0.67%
17-Nov-20 3609.530029 -0.48% 84.88 -0.67%
18-Nov-20 3567.790039 -1.16% 84.14 -0.87%
19-Nov-20 3581.870117 0.39% 84.91 0.91%
20-Nov-20 3557.540039 -0.68% 84.69 -0.26%
23-Nov-20 3577.590088 0.56% 84.07 -0.73%
24-Nov-20 3635.409912 1.62% 84.24 0.20%
25-Nov-20 3629.649902 -0.16% 84.28 0.05%
27-Nov-20 3638.350098 0.24% 84.43 0.18%
30-Nov-20 3621.629883 -0.46% 85.16 0.87%
1-Dec-20 3662.449951 1.13% 85.78 0.72%
2-Dec-20 3669.01001 0.18% 85.26 -0.60%
3-Dec-20 3666.719971 -0.06% 84.72 -0.64%
4-Dec-20 3699.120117 0.88% 84.56 -0.19%
7-Dec-20 3691.959961 -0.19% 84.92 0.42%
 8-Dec-20 3702.25 0.28% 84.70 -0.26%
9-Dec-20 3672.820068 -0.79% 84.28 -0.49%
10-Dec-20 3668.100098 -0.13% 84.12 -0.19%
11-Dec-20 3663.459961 -0.13% 84.21 0.11%
14-Dec-20 3647.48999 -0.44% 83.72 -0.58%
15-Dec-20 3694.620117 1.29% 84.28 0.67%
16-Dec-20 3701.169922 0.18% 84.57 0.34%
17-Dec-20 3722.47998 0.58% 85.18 0.73%
18-Dec-20 3709.409912 -0.35% 85.45 0.32%
21-Dec-20 3694.919922 -0.39% 84.84 -0.72%
22-Dec-20 3687.26001 -0.21% 83.93 -1.07%
23-Dec-20 3690.01001 0.07% 83.96 0.04%
24-Dec-20 3703.060059 0.35% 84.57 0.72%
28-Dec-20 3735.360107 0.87% 84.94 0.44%
29-Dec-20 3727.040039 -0.22% 84.56 -0.44%
30-Dec-20 3732.040039 0.13% 84.26 -0.35%
31-Dec-20 3756.070068 0.64% 85.04 0.92%
4-Jan-21 3700.649902 -1.48% 83.86 -1.38%
5-Jan-21 3726.860107 0.71% 84.05 0.23%
6-Jan-21 3748.139893 0.57% 81.79 -2.69%
7-Jan-21 3803.790039 1.48% 81.35 -0.55%
8-Jan-21 3824.679932 0.55% 81.89 0.67%
11-Jan-21 3799.610107 -0.66% 81.68 -0.26%
12-Jan-21 3801.189941 0.04% 81.80 0.15%
13-Jan-21 3809.840088 0.23% 82.03 0.28%
14-Jan-21 3795.540039 -0.38% 81.49 -0.67%
15-Jan-21 3768.25 -0.72% 81.43 -0.07%
19-Jan-21 3798.909912 0.81% 80.40 -1.26%
20-Jan-21 3851.850098 1.39% 79.75 -0.80%
21-Jan-21 3853.070068 0.03% 78.84 -1.15%
22-Jan-21 3841.469971 -0.30% 78.19 -0.82%
25-Jan-21 3855.360107 0.36% 78.61 0.54%
26-Jan-21 3849.620117 -0.15% 78.75 0.18%
27-Jan-21 3750.77002 -2.57% 78.03 -0.91%
28-Jan-21 3787.379883 0.98% 79.15 1.44%
29-Jan-21 3714.23999 -1.93% 78.00 -1.45%
CL S t o ck P r ic e (L ast 5 Year s)

3-Jul-18 3-Jan-19 3-Jul-19 3-Jan-20 3-Jul-20 3-Jan-21

Colgate Palmolive - Income Statement
(in$ millions except per share data)
Actual
Particluars 31-Dec-17 31-Dec-18 31-Dec-19 31-Dec-20
Net Sales 15454.00 15544.00 15693.00 16471.00
YoY Growth % 0.58% 0.96% 4.96%
Cost of Sales (6,174.00) (6,313.00) (6,368.00) (6,454.00)
Gross Profit 9280.00 9231.00 9325.00 10017.00
Gross Profit Margin 60.05% 59.39% 59.42% 60.82%
Selling, general & Admin Expenses (5497.00) (5389.00) (5575.00) (6019.00)
Other Income (194.00) (148.00) (196.00) (113.00)
EBITDA 3589.00 3694.00 3554.00 3885.00
Non Service Related Post retirement cost (118.00) (87.00) (108.00) (74.00)
Interest Income / Expenses (102.00) (143.00) (145.00) (164.00)
EBT 3369.00 3464.00 3301.00 3647.00
Provision for Income tax (1313.00) (906.00) (774.00) (787.00)
Net Income 2056.00 2558.00 2527.00 2860.00
Attributable to:
Majority Equity holders of the Company (net prof 1906.00 2400.00 2367.00 2695.00
Minority Non-controlling interests 150 158 160 165
Equity Controlling Interest Shareholder % 94%
Equity Non Controlling Interest Shareholder % 6%
Weighted average number of shares – basic 857
Weighted average number of shares – diluted 859
EPS-Basic 3.34
EPS-Diluted 3.33
Dividends Paid 1.59 1.66 1.71 1.75
Dividends Paid total 1,499.40
Dividends Payout Ratio 52%
Retained earnings attributable to majority Shs 2695
Retained Earnuing attritutable Non-controlling interests 165
 PROJECTIONS $
31-Dec-21 31-Dec-22 31-Dec-23 31-Dec-24 31-Dec-25
17188.74 17834.63 18397.78 18868.33 19237.70
4.36% 3.76% 3.16% 2.56% 1.96% Net Pro
(6731.07) (6983.99) (7204.52) (7388.79) (7533.43) 3500.00
10457.68 10850.64 11193.26 11479.54 11704.27
60.84% 60.84% 60.84% 60.84% 60.84% 3000.00
(6284.42) (6520.56) (6726.46) (6898.49) (7033.54)
2500.00
(129.40) (134.27) (138.51) (142.05) (144.83)
4043.86 4195.81 4328.30 4439.00 4525.90 2000.00
(74.00) (74.00) (74.00) (74.00) (74.00)
1500.00
(176.46) (163.81) (147.96) (131.08) (123.47)
3793.40 3958.00 4106.34 4233.92 4328.43 1000.00
(981.10) (1,023.67) (1,062.03) (1,095.03) (1,119.47)
2812.31 2934.33 3044.31 3138.89 3208.95 500.00

0.00
2,650.06 2,765.04 2,868.67 2,957.80 3,023.82 1-Jan-17 1-Jan-19 1-J
162.25 169.29 175.63 181.09 185.13
94% 94% 94% 94% 94%
6% 6% 6% 6% 6%
Sale
849 849 849 849 849 25000.00

849 849 849 849 849

20000.00
3.31 3.46 3.59 3.70 3.78
3.31 3.46 3.59 3.70 3.78
15000.00
1.74 1.81 1.88 1.94 1.98
1,474.40 1,538.37 1,596.03 1,645.61 1,682.35
10000.00
52% 52% 52% 52% 52%
1,260.72 1,315.43 1,364.73 1,407.13 1,438.54
5000.00
77.19 80.54 83.55 86.15 88.07

0.00
1-Jan-17 1-Jan-19 1-
 Net Profilt

1-Jan-19 1-Jan-21 1-Jan-23 1-Jan-25

Sales

1-Jan-19 1-Jan-21 1-Jan-23 1-Jan-25

Colgate Palmolive Cash Flow Statement
(in $ millions except per share data)
PROJECTIONS
Particluars 31-Dec-21 31-Dec-22 31-Dec-23 31-Dec-24
Cash From Operation
Net Income 2812.31 2934.33 3044.31 3138.89
PART OF SG&A
Add: Depreciation & Amortization 553.65 571.34 586.76 599.64
Add/ Less : interst Cost/ Income 176.46 163.81 147.96 131.08
Working Captial Chnages
Receivables (55.08) (49.57) (43.22) (36.11)
Inventories (185.19) (205.69) (228.45) (253.74)
Accounts payables 154.19 171.26 190.22 211.27
Other non current Assets & liabilities (42.97) (46.57) (50.48) (54.70)
Sum Total (129.05) (130.56) (131.93) (133.28)
Cash From Operation 3,413.37 3,538.92 3,647.10 3,736.33
Cash From Investing Activities
Capital Expenditures (515.66) (535.04) (551.93) (566.05)
Cash From Investing Activities -515.66 -535.04 -551.93 -566.05
Cash From Financing Activities
Less : Interest on Debt (176.46) (163.81) (147.96) (131.08)
Debt Repaid (631.00) (413.00) (896.00) (498.00)
Debt Raised 0.00 0.00 0.00 0.00
Dividends Paid (1,474.40) (1,538.37) (1,596.03) (1,645.61)
Cash From Financing Activity ($2,281.85) ($2,115.18) ($2,639.99) ($2,274.69)
Cash Schedule
Opening Cash Bal 888.00 $1,503.85 $2,392.55 $2,847.73
Add: Change in Cash during the year $615.85 $888.70 $455.18 $895.59
Closing Cash Bal 1,503.85 2,392.55 2,847.73 3,743.32
31-Dec-25

3208.95
Net Profi t Compared to CL Cash
609.76 6000.00

123.47 5000.00 5,037.75

4000.00
(28.35) 3,743.32
(281.83) 3044.31 3138.89 3208.95
3000.00 2812.31 2934.33 2,847.73
234.66 2,392.55
2000.00
(59.29) 1,503.85
(134.80) 1000.00

3,807.38 0.00
1-Jan-21 1-Jan-22 1-Jan-23 1-Jan-24 1-Jan-25
(577.13) Row 6 Row 29
-577.13

(123.47)
(130.00)
0.00
(1,682.35)
($1,935.82)

$3,743.32
$1,294.43
5,037.75
Colgate Palmolive Balance Sheet
(in $ millions except per share data)
Actual Projections
Particluars 31-Dec-20 31-Dec-21 31-Dec-22
Assets
Property, plant & equipment 3,716.00 3,761.01 3,807.71
Goodwill 3,824.00 3,824.00 3,824.00
Other Intangibles Assets 2,894.00 2,811.00 2,728.00
Deferred Income taxes 291.00 291.00 291.00
Other Assets 857.00 857.00 857.00
Total Non Current Assets 11,582.00 11,544.01 11,507.71

Cash and cash equivalents 888.00 1,503.85 2,392.55

Receivables 1,264.00 1,319.08 1,368.65
Inventories 1,673.00 1,858.19 2,063.87
Other Current Assets 513.00 555.97 602.55

Total Current Assets 4,338.00 5,237.09 6,427.62

Total Assets 15,920.00 16,781.10 17,935.33
Liabilities & Share Holder Equity
Equity
Shareholder Equity
Common Stock 1,466.00 1,466.00 1,466.00
Additional Paid up Capital 2,969.00 2,969.00 2,969.00
Retained Earnings 23,699.00 24,959.72 26,275.15
Accumulated Comprehensive Income (4,345.00) (4,345.00) (4,345.00)
Unearned Compensation (1.00) (1.00) (1.00)
Tresurey Stock (23,045.00) (23,045.00) (23,045.00)

Equity attributable to equity holders of the Company 743.00 2,003.72 3,319.15

Retained Earnuing attritutable Non-controlling interests 358.00 435.19 515.72
Total Share Holder equity 1,101.00 2,438.91 3,834.87
Liabilities
Non Current Liabilites

Long Term Debt 7,334.00 6,299.00 5,403.00

Deffered IncomeTaxes 426.00 426.00 426.00
Other Liabilites 2,655.00 2,655.00 2,655.00

Total Non-current liabilities 10,415.00 9,380.00 8,484.00

Current Liablities

Notes & Loans Paybles 258.00 258.00 258.00

Current Portion of Long Term 9.00 413.00 896.00
Account Payables 1,393.00 1,547.19 1,718.45
Accrued Income Taxes 403.00 403.00 403.00
Other Accurals 2,341.00 2,341.00 2,341.00

Total Current liabilities 4,404.00 4,962.19 5,616.45

Total Liabilities 14,819.00 14,342.19 14,100.45

Total Share Holder Equity and Liabilities 15,920.00 16,781.10 17,935.33
Check 0.00 0.00 0.00
Projections
31-Dec-23 31-Dec-24 31-Dec-25

3,855.89 3,905.29 3,955.67 Total Assets

3,824.00 3,824.00 3,824.00 25,000.00
2,645.00 2,562.00 2,479.00 21,515.65
19,884.38
291.00 291.00 291.00 20,000.00 17,935.33 18,677.83
857.00 857.00 857.00 15,920.00 16,781.10
15,000.00
11,472.89 11,439.29 11,406.67
2,847.73 3,743.32 5,037.75 10,000.00
1,411.86 1,447.97 1,476.32
5,000.00
2,292.33 2,546.07 2,827.89
653.02 707.73 767.02
0.00
7,204.94 8,445.09 10,108.98 1-Jan-20 1-Jan-21 1-Jan-22 1-Jan-23 1-Jan-24 1-Jan-25
18,677.83 19,884.38 21,515.65

1,466.00 1,466.00 1,466.00

2,969.00 2,969.00 2,969.00
27,639.88 29,047.00 30,485.54
(4,345.00) (4,345.00) (4,345.00)
(1.00) (1.00) (1.00)
(23,045.00) (23,045.00) (23,045.00)

4,683.88 6,091.00 7,529.54

599.28 685.43 773.50
5,283.15 6,776.43 8,303.04

Total Liabilities
4,905.00 4,775.00 4,775.00 15,000.00
426.00 426.00 426.00 14,500.00
2,655.00 2,655.00 2,655.00
14,000.00
7,986.00 7,856.00 7,856.00
13,500.00

13,000.00
258.00 258.00 258.00
12,500.00
498.00 130.00 0.00
1,908.67 2,119.95 2,354.61 12,000.00
403.00 403.00 403.00 1-Jan-20 1-Jan-21 1-Jan-22 1-Jan-23 1-Jan-24 1-Jan-25
2,341.00 2,341.00 2,341.00

5,408.67 5,251.95 5,356.61

13,394.67 13,107.95 13,212.61

18,677.83 19,884.38 21,515.65
0.00 0.00 0.00
 21,515.65
19,884.38
83

23 1-Jan-24 1-Jan-25

n-23 1-Jan-24 1-Jan-25

Colgate Palmolive
Assumptions
(in €millions except per share data)

Actual
Particluars 31-Dec-17
Revenue 15454.00
YoY Growth %

Organic Growth
Volume 0.50%
Price 0.50%
Total Organic 1.00%

Inorganic
Currency Fluctuations 0.50%
Acquisitions & Divesmtment 0.00%
Total Inorganic 0.50%

Total Growth 1.50%

Gross Profit 9355

Gross Profit Margin 60.53%

Cost of Sales 6099.00

Selling General & Admin Expesnes 5314

SG&A % of revenue 34%

Other Income
Global Growth efficiency Program 152.00
Amortization of Intangibles Assets 35.00
Equity Income -11.00
Write off certain investment & FA
Charges - Market Stratery - Certain Countries
Others -3.00
Total 173.00

Other Income % of revenue 1%

Non Service related Post retirement cost 98.00
% of Revenue

Interest Expense
Interest Income Expense 102.00
Loss on early retirement of debt
Total 102.00

Provision for Tax

Except GGEP & Loss on Non Core items 3820.00

Provision for tax 1313.00

Effective income tax rate 34%

Tangible Fixed Assets Schedule

Opening Balance
Add : Purchases
Less: Sales of Tangible Assets
Less: Depreciation
Closing Balance

Balance Before Charge of Depreciation

Depreciation Rate
Deperciation Turover ratio

Goodwill

Intangible Fixed Assets Schedule ( Except Goodwill)

Opening Balance
Add : Purchases
Less: Sales of intangible Assets
Less: Amortisation
Closing Balance
 Balance Befroe Charge of Depreciation
Intangible Turnover Rate

Total Amortization & Depreciation

Capital Expenditures

Inventories
Raw Material 267
WIP 42
Finished Goods 912
Total Inventories 1,221.00
Non Current Inventory 0
Current Inventory 1,221.00

other current assets 403

Trade & Other Receivables

Trade Receivales
Revenue
% of Receivables as of revenue

Trade Payables
Trade Payables
Inventory
TradePayables as % of Inventoyr

Debt Schedule
Mandatory Debt Schedule
Opening Balance
Add: Loan Raised
Less: Paid
Closing Balance

Discretionery Debt Schedule

Opening Balance
Add: Loan Raised
Less: Paid
Closing Balance

Interest Cost
Average Debt
Interesr Rate
 Actual PROJECTIONS
31-Dec-18 31-Dec-19 31-Dec-20 31-Dec-21 31-Dec-22 31-Dec-23
15544.00 15693.00 16471.00 17188.74 17834.63 18397.78
0.58% 0.96% 4.96% 0.60% 4.36% 3.76% 3.16%

CAGR Averages
1.00% 2.50% 5.50% 122.40% 1.75% 3.00% 3.05% 3.11%
0.50% 2.00% 3.00% 81.71% 1.25% 2.25% 2.28% 2.31%
1.50% 4.50% 8.50% 104.08% 3.00% 5.25% 5.33% 5.41%

-1.00% -3.50% -3.50%

1.00% 0.50% 1.50%
0.00% -3.00% -2.00%

1.50% 1.50% 6.50%

9262 9336 10021 10,457.68 10,850.64 11,193.26

59.59% 59.49% 60.84% 60.84% 60.84% 60.84%

6282.00 6357.00 6450.00 6731.07 6983.99 7204.52

5356 5515 6022 6,284.42 6,520.56 6,726.46

34% 35% 37% 37% 37% 37%

88.00
59.00 62.00 88.00
-10.00 -9.00 -12.00
51.00
15.00
11.00 29.00 48.00
148.00 148.00 124.00 129.40 134.27 138.51

1% 1% 1% 0.01 0.01 0.01

 78.00 101.00 74.00 74.00 74.00

143.00 145.00 164.00

-23.00
143.00 145.00 141.00

3625.00 3427.00 3660.00 3793.40 3958.00 4106.34

906.00 774.00 787.00 981.10 1023.67 1062.03

25% 23% 22% 26% 0.26 0.26 0.26

3,716.00 3,761.01 3,807.71

515.66 535.04 551.93
0 0 0
451 470.65 488.34 503.76
3,716.00 3,761.01 3,807.71 3,855.89

4,167.00 4,348.58 4,511.99 4,654.46

10.82% 10.82% 10.82% 10.82%
3.95 3.95 3.95 3.95

3,824.00 3,824.00 3,824.00 3,824.00

2,894.00 2,811.00 2,728.00

0 0 0
88 83 83 83
2,894.00 2,811.00 2,728.00 2,645.00
 2,982.00 3,111.94 3,228.88 3,330.84
5.52 5.52 5.52 5.52

539 553.65 571.34 586.76

3% 515.66 535.04 551.93

253 305 454.00

37 49 45.00
960 1056 1,256.00
1,250.00 1,410.00 1,755.00
0 -10 -82.00
1,250.00 1,400.00 1,673.00 11% 1,858.19 2,063.87 2,292.33

417 456 513 8% 555.97 602.55 653.02

1,264.00 1,319.08 1,368.65 1,411.86

16471.00 17188.74 17834.63 18397.78
8% 8% 8% 8%

1,393.00 1,547.19 1,718.45 1,908.67

1,673.00 1,858.19 2,063.87 2,292.33
83% 83% 83% 83%
 7333 7,343.00 6,712.00 6,299.00

631 413 896

7,343.00 6,712.00 6,299.00 5,403.00

260 258.00 258.00 258.00

0 0 0
258.00 258.00 258.00 258.00

184 176.46 163.81 147.96

15,194.00 14,571.00 13,527.00 12,218.00
1.21% 1.21% 1.21% 1.21%
 1 Sources of Funds
2 Caprex
3 Revenue Drivers
JECTIONS 4 Opex
31-Dec-24 31-Dec-25
18868.33 19237.70
2.56% 1.96%

3.16% 3.22%
2.34% 2.36%
5.50% 5.58%

11,479.54 11,704.27
60.84% 60.84%

7388.79 7533.43

6,898.49 7,033.54
37% 37%

142.05 144.83

0.01 0.01
4233.92 4328.43
1095.03 1119.47

0.26 0.26

3,855.89 3,905.29
566.05 577.13
0 0
516.64 526.76
3,905.29 3,955.67

4,773.50 4,866.95
10.82% 10.82% Gross Profit Margin
3.95 3.95
EBITDA
3,824.00 3,824.00
EBIT

2,645.00 2,562.00 Net Profit Margin

0 0
83 83 Return On Equity
2,562.00 2,479.00
Return On Capital Emloyed
3,416.03 3,482.90
5.52 5.52 Asset Turnover Ratio

Equity Multiplier Ratio

599.64 609.76
Leaverage Ratio
566.05 577.13
Inverest Coverage Ratio

2,546.07 2,827.89

707.73 767.02

1,447.97 1,476.32
18868.33 19237.70
8% 8%

2,119.95 2,354.61
2,546.07 2,827.89
83% 83%
 5,403.00 4,905.00

498 130
4,905.00 4,775.00

258.00 258.00

0 0
258.00 258.00

131.08 123.47
10,824.00 10,196.00
1.21% 1.21%
Debt / Equity
Capital Expenditure
Products Sold
Operating Expenditure
 Net profit/TSH Equity

al Emloyed EBIT/ Debt + Equity

Sales/ Assets Times

Assets/ Equity

Debt/ Debt+ Equity

EBIT/ INT
Telecom ARPU
Airline Passengers
Shipping Freights
E commerce Subscribers
Retail Sales Per Sq. Ft
Hotel No. of rooms
Phases
1 2 3
Growth Maturity Decline/ Evolve